XML 71 R44.htm IDEA: XBRL DOCUMENT v3.19.1
Presentation of Financial Statements and Summary of Significant Accounting Policies (Tables)
12 Months Ended
Dec. 31, 2018
Statement [LineItems]  
Summary of Foreign Subsidiaries

The foreign subsidiaries with functional currency different from the Company and which have administrative autonomy are listed below:

 

Subsidiary

  

Functional currency

  

Location

Oxiteno México S.A. de C.V.    Mexican Peso    Mexico

Oxiteno Servicios Corporativos S.A. de C.V.

   Mexican Peso    Mexico

Oxiteno Servicios Industriales S.A. de C.V.

   Mexican Peso    Mexico

Oxiteno USA LLC

   U.S. Dollar    United States

Oxiteno Uruguay S.A. (i)

   U.S. Dollar    Uruguay
Oxiteno Andina, C.A. (ii)    Bolivar Soberano    Venezuela

 

(i) 

The subsidiary Oxiteno Uruguay S.A. (“Oxiteno Uruguay”) determined its functional currency as the U.S. dollar (“US$”), as its inventory sales, purchases of raw material inputs, and financing activities are performed substantially in this currency.

(ii) 

According the definition and general guidance of IAS 29, the characteristics of the economic environment of Venezuela indicate that this country is a hyperinflationary economy. As a result, the financial information of Oxiteno Andina, C.A. (“Oxiteno Andina”) was adjusted by the Venezuelan Consumer Price Index.

Summary of Impairment Loss of Subsidiary

Current assets

  

Cash and cash equivalents

     1,703  

Trade receivables

     290  

Inventories

     985  

Other receivables

     160  
  

 

 

 
     3,138  

Non-current assets

  

Property, plant, and equipment, net

     2,427  
  

 

 

 

Total of impairment loss

     5,565  
  

 

 

 
Summary of Classification and Measurement of Financial Instruments
    

2017

 
    

Classification as previously
reported according to IAS 39

     New classification according to
IFRS 9
 
    

Category

   Carrying value      Measured at fair
value through
profit or loss
     Measured at fair
value through
other
comprehensive
income
     Measured at
amortized
cost
 

Financial assets:

              

Cash and cash equivalents

              

Cash and bank deposits

   Loans and receivables      147,926        —          —          147,926  

Financial investments in local currency

   Measured at fair value through profit or loss      4,821,605        —          4,821,605        —    

Financial investments in foreign currency

   Measured at fair value through profit or loss      32,473        32,473        —          —    

Financial investments:

              

Fixed-income securities and funds in local currency

   Available for sale      68,742        —          2,720        66,022  

Fixed-income securities and funds in local currency

   Measured at fair value through profit or loss      1,076,849        1,076,849        —          —    

Fixed-income securities and funds in local currency

   Held to maturity      7,449        —          —          7,449  

Fixed-income securities and funds in foreign currency

   Available for sale      129,131        —          129,131        —    

Currency and interest rate hedging instruments

   Measured at fair value through profit or loss      85,753        85,753        —          —    
     

 

 

    

 

 

    

 

 

    

 

 

 

Total

        6,369,928        1,195,075        4,953,456        221,397  
     

 

 

    

 

 

    

 

 

    

 

 

 
Summary of Impacts of Adoption

The tables below summarize the effects of the IFRS 9 and 15 adoption and reclassifications on statements of financial position, statements of profit or loss and statements of cash flow:

2. x.1 Adoption of the Pronouncements as of January 1, 2017

Statements of Financial Position

 

Assets

   As previously
reported –
12/31/2016
     IFRS 9
adoption (1)
    IFRS 15
adoption (2)
    Reclassifications (3)     After adoption
IFRS 9
and 15 and
reclassification –
1/1/2017
 

Current assets

           

Trade receivables and reseller financing

     3,502,322        (84,713     (29,442     —         3,388,167  

Inventories

     2,761,207        —         20,170       —         2,781,377  

Contractual assets with customers – exclusive rights

     —          —         448,316       —         448,316  

Other current assets

     6,748,267        —         —         —         6,748,267  
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

 

Total current assets

     13,011,796        (84,713     439,044       —         13,366,127  
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

 

Non-current assets

           

Contractual assets with customers – exclusive rights

     —          —         989,768       —         989,768  

Deferred income and social contribution taxes

     417,344        28,802       13,472       —         459,618  

Other non-current assets

     1,429,262        —         —         —         1,429,262  
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

 

Total long term assets

     1,846,606        28,802       1,003,240       —         2,878,648  
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

 

Investments

     141,687        —         —         —         141,687  

Property, plant, and equipment

     5,787,982        —         —         8,436       5,796,418  

Intangible assets

     3,371,599        —         (1,471,527     (8,436     1,891,636  
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

 

Total non-current assets

     11,147,874        28,802       (468,287     —         10,708,389  
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

 

Total assets

     24,159,670        (55,911     (29,243     —         24,074,516  
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

 

 

 

Liabilities

   As previously
reported – 12/31/2016
     IFRS 9
adoption (1)
    IFRS 15
adoption (2)
    Reclassifications (3)      After adoption IFRS
9 and 15 and
reclassification –
1/1/2017
 

Current liabilities

            

Taxes payable

     171,033        —         (2,647     —          168,386  

Other current liabilities

     5,315,913        —         —         —          5,315,913  
  

 

 

    

 

 

   

 

 

   

 

 

    

 

 

 

Total current liabilities

     5,486,946        —         (2,647     —          5,484,299  
  

 

 

    

 

 

   

 

 

   

 

 

    

 

 

 

Non-current liabilities

            

Total non-current liabilities

     10,114,166        —         —         —          10,114,166  
  

 

 

    

 

 

   

 

 

   

 

 

    

 

 

 

Equity

            

Profit reserves

     4,466,392        (55,831     (26,596     —          4,383,965  

Other equity items

     4,061,231        —         —         —          4,061,231  
  

 

 

    

 

 

   

 

 

   

 

 

    

 

 

 

Equity attributable to:

            

Shareholders of the Company

     8,527,623        (55,831     (26,596     —          8,445,196  

Non-controlling interests in subsidiaries

     30,935        (80     —         —          30,855  
  

 

 

    

 

 

   

 

 

   

 

 

    

 

 

 

Total equity

     8,558,558        (55,911     (26,596     —          8,476,051  
  

 

 

    

 

 

   

 

 

   

 

 

    

 

 

 

Total liabilities and equity

     24,159,670        (55,911     (29,243     —          24,074,516  
  

 

 

    

 

 

   

 

 

   

 

 

    

 

 

 

Statements of Profit or Loss

 

     As previously
reported – 2016
    IFRS 9
adoption (1)
    IFRS 15
adoption (2)
    Reclassifications (3)     After adoption IFRS
9 and 15 and
reclassification – 2016
 

Net revenue from sales and services

     77,352,955       —         (471,115     (141,807     76,740,033  

Cost of products and services sold

     (70,342,723     —         3,971       141,807       (70,196,945
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Gross profit

     7,010,232       —         (467,144     —         6,543,088  

Operating income (expenses)

          

Selling and marketing

     (2,651,501     (44,074     475,382       —         (2,220,193

Other operating income (expenses) items

     (1,253,021     —         —         —         (1,253,021
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Operating income before financial income (expenses) and share of profit of joint ventures and associates

     3,105,710       (44,074     8,238       —         3,069,874  

Financial result, net

     (842,576     —         —         —         (842,576

Share of profit of joint ventures and associates

     7,476       —         —         —         7,476  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Income before income and social contribution taxes

     2,270,610       (44,074     8,238       —         2,234,774  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Income and social contribution taxes

          

Current

     (800,497     —         —         —         (800,497

Deferred

     100,505       14,835       (2,801     —         112,539  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
     (699,992     14,835       (2,801     —         (687,958

Net income for the year

     1,570,618       (29,239     5,437       —         1,546,816  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income for the year attributable to:

          

Shareholders of the Company

     1,561,585       (29,189     5,441       —         1,537,837  

Non-controlling interests in subsidiaries

     9,033       (50     (4     —         8,979  

Earnings per share (based on weighted average number of shares outstanding) – R$

          

Basic

     1.4422             1.4203  

Diluted

     1.4313             1.4095  

 

Statements of Cash Flows

 

     As previously
reported –
2016
    IFRS 9
adoption (1)
    IFRS 15
adoption (2)
    Reclassifications (3)     After adoption IFRS
9 and 15 and
reclassification – 2016
 

Cash flows from operating activities

          

Net income for the year

     1,570,618       (29,239     5,437       —         1,546,816  

Adjustments to reconcile net income to cash provided by operating activities

          

Share of loss (profit) of joint ventures and associates

     (7,476     —         —         —         (7,476

Amortization of contractual assets with customers – exclusive rights

     —         —         463,490       —         463,490  

Depreciation and amortization

     1,103,538       —         (475,382     —         628,156  

PIS and COFINS credits on depreciation

     12,581       —         —         —         12,581  

Asset retirement obligation

     (2,785     —         —         2,785       —    

Interest, monetary, and foreign exchange rate variations

     763,793       —         —         —         763,793  

Deferred income and social contribution taxes

     (100,505     (14,835     2,801       —         (112,539

(Gain) loss on disposal of property, plant and equipment and intangibles

     6,134       —         —         —         6,134  

Estimated credit losses on doubtful accounts

     —         —         —         79,983       79,983  

Provision for losses in inventories

     —         —         —         555       555  

Provision for post-employment benefits

     —         —         —         7,631       7,631  

Other provisions and adjustments

     (6,515     —         5,612       —         (903
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
     3,339,383       (44,074     1,958       90,954       3,388,221  

(Increase) decrease in current assets

          

Trade receivables and reseller financing

     (326,695     44,074       (4,115     (86,145     (372,881

Inventories

     (262,993     —         —         (4,526     (267,519

Other current asset items

     (254,774     —         —         —         (254,774

Increase (decrease) in current liabilities

          

Taxes payable

     2,229       —         —         1,792       4,021  

Insurance and other payables

     56,811       —         —         (2,785     54,026  

Other current liabilities items

     791,257       —         —         —         791,257  

(Increase) decrease in non-current assets

          

Other non-current asset items

     (211,967     —         —         —         (211,967

Increase (decrease) in non-current liabilities

          

Post-employment benefits

     (40     —         —         (7,631     (7,671

Other non-current liabilities items

     24,647       —         —         —         24,647  

Payments of contractual assets with customers – exclusive rights

     —         —         (514,291     —         (514,291

Income and social contribution taxes paid

     (644,188     —         —         —         (644,188
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net cash provided by operating activities

     2,513,670       —         (524,789     —         1,988,881  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

     As previously
reported –2016
    IFRS 9
adoption (1)
     IFRS 15
adoption (2)
     Reclassifications (3)     After adoption IFRS
9 and 15 and
reclassification – 2016
 

Cash flows from investing activities

            

Acquisition of property, plant, and equipment

     (1,015,199     —          —          (18,738     (1,033,937

Acquisition of intangible assets

     (651,171     —          524,789        18,738       (107,644

Other investing activities items

     (182,406     —          —          —         (182,406
  

 

 

   

 

 

    

 

 

    

 

 

   

 

 

 

Net cash used in investing activities

     (1,848,776     —          524,789        —         (1,323,987
  

 

 

   

 

 

    

 

 

    

 

 

   

 

 

 

Net cash provided by financing activities

     928,388       —          —          —         928,388  
  

 

 

   

 

 

    

 

 

    

 

 

   

 

 

 

Effect of exchange rate changes on cash and cash equivalents in foreign currency

     (22,017     —          —          —         (22,017

Increase in cash and cash equivalents

     1,571,265       —          —          —         1,571,265  
  

 

 

   

 

 

    

 

 

    

 

 

   

 

 

 

Cash and cash equivalents at the beginning of the year

     2,702,893       —          —          —         2,702,893  

Cash and cash equivalents at the end of the year

     4,274,158       —          —          —         4,274,158  

2. x.2 Adoption of the Pronouncements as of December 31, 2017

Statements of Financial Position

 

Assets

   As previously
reported –
12/31/2017
     IFRS 9
adoption (1)
    IFRS 15
adoption (2)
    Reclassifications (3)     Fair value
CBLSA (4)
     After adoption IFRS
9 and 15 and
reclassification –
12/31/2017
 

Current assets

              

Trade receivables and reseller financing

     4,337,118        (157,198     (32,026     —         —          4,147,894  

Inventories

     3,491,879        —         21,698       —         133        3,513,710  

Contractual assets with customers – exclusive rights

     —          —         456,213       —         —          456,213  

Other current assets

     7,372,294        —         —         —         —          7,372,294  
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

    

 

 

 

Total current assets

     15,201,291        (157,198     445,885       —         133        15,490,111  
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

    

 

 

 

Non-current assets

              

Contractual assets with customers – exclusive rights

     —          —         1,046,147       —         —          1,046,147  

Deferred income and social contribution taxes

     545,611        53,447       15,003       —         —          614,061  

Other non-current assets

     2,107,965        —         —         —         —          2,107,965  
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

    

 

 

 

Total long term assets

     2,653,576        53,447       1,061,150       —         —          3,768,173  
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

    

 

 

 

Investments

     150,194        —         —         —         —          150,194  

Property, plant, and equipment

     6,607,788        —         —         26,740       3,298        6,637,826  

Intangible assets

     3,727,473        —         (1,538,095     (26,740     75,404        2,238,042  
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

    

 

 

 
              

Total non-current assets

     13,139,031        53,447       (476,945     —         78,702        12,794,235  
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

    

 

 

 
              

Total assets

     28,340,322        (103,751     (31,060     —         78,835        28,284,346  
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

    

 

 

 

 

 

Liabilities

   As previously
reported –
12/31/2017
     IFRS 9
adoption (1)
    IFRS 15
adoption (2)
    Reclassifications (3)      Fair value
CBLSA (4)
    After adoption IFRS
9 and 15 and
reclassification –
12/31/2017
 

Current liabilities

              

Taxes payable

     225,829        —         (4,300     —          —         221,529  

Other current liabilities

     6,788,159        —         —            —         6,788,159  
  

 

 

    

 

 

   

 

 

   

 

 

    

 

 

   

 

 

 

Total current liabilities

     7,013,988        —         (4,300     —          —         7,009,688  
  

 

 

    

 

 

   

 

 

   

 

 

    

 

 

   

 

 

 

Non-current liabilities

              

Deferred income and social contribution taxes

     38,524        —         —         —          45,118       83,642  

Other non-current assets

     11,566,978        —         —         —            11,566,978  
  

 

 

    

 

 

   

 

 

   

 

 

    

 

 

   

 

 

 

Total non-current liabilities

     11,605,502        —         —         —          45,118       11,650,620  
  

 

 

    

 

 

   

 

 

   

 

 

    

 

 

   

 

 

 

Equity

              

Profit reserves

     3,760,079        (103,468     (26,760     —          —         3,629,851  

Valuation adjustments

     159,643        —         —         —          (4,819     154,824  

Other equity items

     5,461,539        —              —         5,461,539  
  

 

 

    

 

 

   

 

 

   

 

 

    

 

 

   

 

 

 

Equity attributable to:

              

Shareholders of the Company

     9,381,261        (103,468     (26,760     —          (4,819     9,246,214  

Non-controlling interests in subsidiaries

     339,571        (283       —          38,536       377,824  
  

 

 

    

 

 

   

 

 

   

 

 

    

 

 

   

 

 

 

Total equity

     9,720,832        (103,751     (26,760     —          33,717       9,624,038  
  

 

 

    

 

 

   

 

 

   

 

 

    

 

 

   

 

 

 

Total liabilities and equity

     28,340,322        (103,751     (31,060     —          78,835       28,284,346  
  

 

 

    

 

 

   

 

 

   

 

 

    

 

 

   

 

 

 

Statements of Profit or Loss

 

     As previously
reported – 2017
    IFRS 9
adoption (1)
    IFRS 15
adoption (2)
    Reclassifications (3)     After adoption IFRS
9 and 15 and
reclassification – 2017
 

Net revenue from sales and services

     80,007,422       —         (474,628     (302,780     79,230,014  

Cost of products and services sold

     (72,735,781     —         1,528       302,780       (72,431,473
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
          

Gross profit

     7,271,641       —         (473,100     —         6,798,541  

Operating income (expenses)

          

Selling and marketing

     (2,885,311     (72,485     471,407       —         (2,486,389

Other operating income (expenses) items

     (1,519,410     —         —         —         (1,519,410
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Operating income before financial income (expenses) and share of profit of joint ventures and associates

     2,866,920       (72,485     (1,693     —         2,792,742  

Financial result, net

     (474,296     —         —         —         (474,296

Share of profit of joint ventures and associates

     20,673       —         —         —         20,673  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Income before income and social contribution taxes

     2,413,297       (72,485     (1,693     —         2,339,119  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Income and social contribution taxes

          

Current

     (922,458     —         —         —         (922,458

Deferred

     83,029       25,599       576       —         109,204  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
     (839,429     25,599       576       —         (813,254

Net income for the year

     1,573,868       (46,886     (1,117     —         1,525,865  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income for the year attributable to:

          

Shareholders of the Company

     1,574,306       (46,825     (976     —         1,526,505  

Non-controlling interests in subsidiaries

     (438     (61     (141     —         (640

Earnings per share (based on weighted average number of shares outstanding) – R$

          

Basic

     1.4528             1.4084  

Diluted

     1.4423             1.3984  

 

Statements of Cash Flows

 

     As previously
reported –2017
    IFRS 9
adoption (1)
    IFRS 15
adoption (2)
    Reclassifications (3)     After adoption IFRS
9 and 15 and
reclassification –2017
 

Cash flows from operating activities

          

Net income for the year

     1,573,868       (46,886     (1,117     —         1,525,865  

Adjustments to reconcile net income to cash provided by operating activities

          

Share of loss (profit) of joint ventures and associates

     (20,673     —         —         —         (20,673

Amortization of contractual assets with customers – exclusive rights

     —         —         463,049       —         463,049  

Depreciation and amortization

     1,175,951       —         (471,407     —         704,544  

PIS and COFINS credits on depreciation

     13,134       —         —         —         13,134  

Asset retirement obligation

     (15,432     —         —         15,432       —    

Interest, monetary, and foreign exchange rate variations

     854,671       —         —         —         854,671  

Deferred income and social contribution taxes

     (83,029     (25,599     (576     —         (109,204

(Gain) loss on disposal of property, plant and equipment and intangibles

     2,242       —         —         —         2,242  

Estimated credit losses on doubtful accounts

     —         —         —         132,756       132,756  

Provision for losses in inventories

     —         —         —         (802     (802

Provision for post-employment benefits

     —         —         —         13,968       13,968  

Other provisions and adjustments

     (868     —         2,407       —         1,539  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
     3,499,864       (72,485     (7,644     161,354       3,581,089  

(Increase) decrease in current assets

          

Trade receivables and reseller financing

     (665,145     72,485       (3,006     (129,574     (725,240

Inventories

     (605,757     —         —         (727     (606,484

Other current asset items

     30,860       —         —         —         30,860  

Increase (decrease) in current liabilities

          

Taxes payable

     34,707       —         —         (1,653     33,054  

Insurance and other payables

     (33,955     —         —         (15,432     (49,387

Other current liabilities items

     1,216,294       —         —         —         1,216,294  

(Increase) decrease in non-current assets

          

Other non-current asset items

     (393,991     —         —         —         (393,991

Increase (decrease) in non-current liabilities

          

Post-employment benefits

     13,209       —         —         (13,968     (759

Other non-current liabilities items

     20,142       —         —         —         20,142  

Payments of contractual assets with customers – exclusive rights

     —         —         (529,732     —         (529,732

Income and social contribution taxes paid

     (836,808     —         —         —         (836,808
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net cash provided by operating activities

     2,279,420       —         (540,382     —         1,739,038  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Cash flows from investing activities

          

Acquisition of property, plant, and equipment

     (1,262,558     —         —         (39,629     (1,302,187

Acquisition of intangible assets

     (801,971     —         540,382       39,629       (221,960

Other investing activities items

     152,392       —         —         —         152,392  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net cash used in investing activities

     (1,912,137     —         540,382       —         (1,371,755
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net cash provided by financing activities

     340,349       —         —         —         340,349  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Effect of exchange rate changes on cash and cash equivalents in foreign currency

     20,214       —         —         —         20,214  

Increase in cash and cash equivalents

     727,846       —         —         —         727,846  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Cash and cash equivalents at the beginning of the year

     4,274,158       —         —         —         4,274,158  

Cash and cash equivalents at the end of the year

     5,002,004       —         —         —         5,002,004  
Summary of Adoption of Pronouncesments Issued

The following standards, amendments, and interpretations to IFRS were issued by the IASB are not effective as of December 31, 2018:

 

    

Effective

date

(i) IFRS 16—Lease: requires lessees’ record, in the financial statements, a liability reflecting future payments of a lease and the right to use an asset for the lease contracts, except for certain short-term leases and low asset value contracts. The criteria for recognition and measurement of leases in the financial statements of lessors are substantially maintained.

   2019

(ii)  Uncertainty over income tax treatments – IFRIC 23: clarifies how to apply the recognition and measurement requirements in IAS 12– when there is uncertainty over income tax treatments. In such circumstance, an entity shall recognize and measure its current or deferred tax asset or liability applying the requirements in IAS 12 based on taxable profit (tax loss), tax bases, unused tax losses, unused tax credits and tax rates, applying this interpretation.

   2019
IFRS 16 [member]  
Statement [LineItems]  
Summary of he Range Of Estimated Impacts On the Adoption Of the Ifrs 16

The table below summarizes the range of estimated impacts on the adoption of the IFRS 16, as of January 1, 2019:

 

     From     To  

Current assets

    

Prepaid expenses

     (38,939     (38,939
  

 

 

   

 

 

 

Non-current assets

    

Prepaid expenses

     (288,630     (288,630

Right of use assets

     1,731,314       1,940,091  

Intangible assets

     (39,178     (39,178
  

 

 

   

 

 

 

Total assets

     1,364,567       1,573,344  
  

 

 

   

 

 

 

Current liabilities

    

Lease contracts payable

     184,136       219,399  

Non-Current liabilities

    

Lease contracts payable

     1,180,431       1,353,945  
  

 

 

   

 

 

 

Total liabilities

     1,364,567       1,573,344