XML 204 R109.htm IDEA: XBRL DOCUMENT v3.19.1
Investments - Business Combination - Facepa (Details) - BRL (R$)
R$ in Thousands
 9 Months Ended 12 Months Ended
Mar. 01, 2018
Sep. 30, 2018
Dec. 31, 2018
Mar. 31, 2018
Facepa        
Business Combination        
Percentage of total capital acquired 92.84%      
Current        
Cash and cash equivalents R$ 12,743      
Trade accounts receivable 49,315      
Inventories 20,162      
Recoverable taxes 13,710      
Other assets 2,011      
Total current assets 97,941      
Non-current        
Recoverable taxes 425      
Judicial deposits 1,341      
Other assets 290      
Investment 423      
Property, plant and equipment 77,431      
Intangible 211   R$ 53,477  
Total non-current assets 80,121      
Total assets 178,062      
Current        
Trade accounts payable 21,814      
Loans and financing 5,277      
Taxes payable 8,087      
Advances to suppliers 595      
Dividends payable 1,717      
Trade accounts payable with transaction 9,762      
Other liabilities 1,214      
Total current liabilities 48,466      
Non-Current        
Loans and financing 21,399      
Labor provision 1,350      
Other liabilities 418      
Total non-current liabilities 23,167      
Total net 106,429      
Total liabilities 178,062      
Assets identified in the valuation, based on their estimated fair values        
Net assets 106,429      
Property, plant and equipment 49,814      
Total net assets at fair value 210,310      
Total consideration transferred / to be transferred 307,876     R$ 307,876
Non-controlling interest 15,016      
Goodwill on business combination 112,582      
Non-controlling interest, net of amortization and depreciation     13,807  
Pro-forma revenue   R$ 271,413    
Pro-forma loss   R$ (3,759)    
Facepa | Trademarks        
Non-current        
Intangible     21,598  
Assets identified in the valuation, based on their estimated fair values        
Intangible 21,598      
Facepa | Customer relationship        
Non-current        
Intangible     28,505  
Assets identified in the valuation, based on their estimated fair values        
Intangible 28,505      
Facepa | Non-Compete        
Non-current        
Intangible     R$ 3,374  
Assets identified in the valuation, based on their estimated fair values        
Intangible R$ 3,374      
AGFA        
Business Combination        
Percentage of total capital acquired 100.00%      
Non-Current        
Total net R$ 589      
Assets identified in the valuation, based on their estimated fair values        
Net assets R$ 589      
Paper | Facepa | Tissue        
Assets identified in the valuation, based on their estimated fair values        
Percentage of goodwill to consideration transferred     36.60%