XML 178 R52.htm IDEA: XBRL DOCUMENT v3.20.1
INVESTMENTS (Tables)
12 Months Ended
Dec. 31, 2019
Business Combination  
Schedule of investments by type

 

 

 

 

 

 

  

December 31,

  

December 31,

 

 

2019

 

2018

Investments in associates and joint ventures

 

140,934

 

14,338

Goodwill

 

161,464

 

 —

Other investments evaluated at fair value through other comprehensive income

 

20,048

 

 —

 

 

322,446

 

14,338

 

Schedule of investments in associates and joint ventures

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Information of joint ventures as of

 

 

Company Participation

 

 

December 31,

 

 

 

 

 

 

  

2019

  

  

In equity

 

In the income of the year

 

 

 

  

Income

  

Participation

  

  

 

  

 

  

 

  

 

 

 

 

 

of the

 

equity

 

 

December 31,

 

December 31,

 

December 31,

 

December 31,

 

 

Equity

 

year

 

(%)

 

 

2019

 

2018

 

2019

 

2018

Associate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ensyn Corporation (1)

 

252

 

(268)

 

25.30

 

21,437

 

 —

 

12,860

 

 —

Spinnova (1)

 

   

 

   

 

24.06

 

86,969

 

 —

 

(1,332)

 

 —

 

 

 

 

 

 

 

 

 

108,406

 

 —

 

11,528

 

 —

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Joint ventures

 

   

 

   

 

   

 

 

   

 

   

 

   

 

   

Ibema

 

   

 

   

 

49.90

 

28,487

 

14,338

 

20,307

 

8,676

F&E Technologies LLC

 

   

 

   

 

50.00

 

4,041

 

   

 

134

 

   

 

 

 

 

 

 

 

 

 

32,528

 

14,338

 

20,441

 

8,676

 

 

 

 

 

 

 

 

 

140,934

 

14,338

 

31,969

 

8,676


1)

Investment by which the Company has had significant influence and, therefore, value by the equity method, Note 3.1.5.

Fibria  
Business Combination  
Schedule of assets acquired and liabilities assumed at the fair value in a business combination

The assets acquired and liabilities assumed at the fair value are set forth below in millions of Brazilian Reais:

 

 

 

 

 

 

 

 

  

Fair value

 

 

  

Fair value

Assets

 

 

 

Liabilities

 

 

Current

 

 

 

Current

 

   

Cash and cash equivalents

 

1,795

 

Loans and financing

 

3,136

Marketable securities

 

4,316

 

Derivative financial instruments

 

276

Derivative financial instruments

 

211

 

Lease liabilities

 

376

Trade accounts receivable

 

1,302

 

Trade accounts payable

 

3,427

Inventories

 

6,187

 

Payroll and charges

 

402

Recoverable taxes

 

261

 

Taxes payable

 

129

Other assets

 

213

 

Dividends payable

 

 6

 

 

 

 

Other liabilities

 

126

Total current assets

 

14,285

 

Total current liabilities

 

7,878

 

 

 

 

   

 

   

Non-current

 

   

 

Non-current

 

   

Marketable securities

 

173

 

Loans and financing

 

17,591

Derivative financial instruments

 

455

 

Lease liabilities

 

2,599

Recoverable taxes

 

988

 

Derivative financial instruments

 

126

Advances to suppliers

 

604

 

Provision for contingencies, net

 

3,182

Judicial deposits

 

210

 

Deferred taxes

 

558

Deferred taxes

 

1,567

 

Other liabilities

 

251

Other assets

 

227

 

   

 

   

 

 

4,224

 

Total non-current liabilities

 

24,307

Investments

 

200

 

Total liabilities

 

32,185

Biological assets

 

4,580

 

 

 

 

Property, plant and equipment

 

24,961

 

 

 

 

Right of use

 

2,916

 

 

 

 

Intangible assets

 

 

 

 

 

 

Other intangible assets

 

309

 

 

 

 

Customer portfolio

 

9,031

 

 

 

 

Software

 

21

 

 

 

 

Cultivars

 

143

 

 

 

 

Supplier agreements

 

172

 

Equity

 

 

Port concession

 

749

 

 

 

 

Fair value adjustment of lease agreements

 

44

 

Shareholders' equity

 

37,236

Goodwill

 

7,897

 

 

 

 

 

 

51,023

 

Non-controlling interest

 

111

Total non-current assets

 

55,247

 

Total equity

 

37,347

Total asset

 

69,532

 

Total liabilities and shareholders' equity

 

69,532