XML 84 R55.htm IDEA: XBRL DOCUMENT v3.22.1
Investments (Tables)
12 Months Ended
Dec. 31, 2021
Investments accounted for using equity method [abstract]  
Schedule of reconciliation of share of profit (loss) of subsidiaries, joint ventures and associates

The table below presents the amount reconciliation of share of profit (loss) of subsidiaries, joint ventures and associates:

 

 

Note

2021


 

2020


 

2019


 

 

 


 

Re-presented (i)


 

Re-presented (i)


Joint ventures

13.b

(18,068

)

 

(45,812

)

 

(14,463

)

Associates

13.c

434


 

1,781


 

1,754


 

 

(17,634

)

 

(44,031

)

 

(12,709

)

(i) See Note 3.c.3.
Summary of Balances and Changes in Joint Ventures

Balances and changes in joint ventures are as follows:

 

 

União Vopak


 

RPR


 

ConectCar


 

Latitude Logística


 

Navegantes Logística


 

Nordeste Logística I


 

Nordeste Logística II


 

Nordeste Logística III


 

Total


Balance as of December 31, 2018

7,446


 

20,118


 

74,390


 

-


 

-


 

-


 

-


 

-


 

101,954


Capital increase

-


 

-


 

35,000


 

10,351


 

23,581


 

1,930


 

4,183


 

4,079


 

79,124


Other reserves

-


 

(7,771

)

 

-


 

-


 

-


 

-


 

-


 

-


 

(7,771

)

Dividends

(1,474

)

 

(4,295

)

 

-


 

-


 

-


 

-


 

-


 

-


 

(5,769

)

Share of profit (loss) of joint ventures

1,370


 

10,740


 

(26,572

)

 

-


 

-


 

-


 

-


 

-


 

(14,462

)

Balance as of December 31, 2019

7,342


 

18,792


 

82,818


 

10,351


 

23,581


 

1,930


 

4,183


 

4,079


 

153,076


Capital increase

-


 

-


 

20,000


 

-


 

-


 

303


 

3,894


 

5,006


 

29,203


Capital decrease (i)

-


 

-


 

-


 

-


 

(363

)

 

-


 

-


 

-


 

(363

)

Other reserves

-


 

1,065


 

-


 

-


 

-


 

-


 

-


 

-


 

1,065


Proposed dividends

-


 

(165

)

 

-


 

-


 

-


 

-


 

-


 

-


 

(165

)

Share of profit (loss) of joint ventures

392


 

(21,788

)

 

(21,638

)

 

-


 

(1,594

)

 

(1,409

)

 

(401

)

 

626


 

(45,812

)

Transfer to provision for liabilities

-


 

2,096


 

-


 

-


 

-


 

-


 

-


 

-


 

2,096


Balance as of December 31, 2020

7,734


 

-


 

81,180


 

10,351


 

21,624


 

824


 

7,676


 

9,711


 

139,100


Capital increase

-


 

-


 

15,000


 

5,001


 

3,697


 

-


 

6,399


 

600


 

30,697


Capital decrease (i)

-


 

-


 

-


 

(5,001

)

 

-


 

-


 

-


 

-


 

(5,001

)

Other reserves

-


 

99


 

-


 

-


 

-


 

-


 

-


 

-


 

99


Actuarial gain of post-employment benefits

-


 

5,723


 

-


 

-


 

-


 

-


 

-


 

-


 

5,723


Shareholder transaction – changes of investments

-


 

-


 

-


 

(966

)

 

-


 

-


 

-


 

-


 

(966

)

Share of profit (loss) of joint ventures

602


 

822


 

(18,081

)

 

593


 

(3,032

)

 

1,592


 

(819

)

 

255


 

(18,068

)

Disposition of investment (see Note

-


 

-


 

(78,099

)

 

-


 

-


 

-


 

-


 

-


 

(78,099

)

Transfer from provision for liabilities

-


 

(2,096

)

 

-


 

-


 

-


 

-


 

-


 

-


 

(2,096

)

Balance as of December 31, 2021

8,336


 

4,548


 

-


 

9,978


 

22,289


 

2,416


 

13,256


 

10,566


 

71,389


 

(i) Refers to reimbursement of expenses that preceded the port area auctions and that were apportioned among the other members of the consortium.

Summary of provision for short-term liabilities

 

Provision to (from) short-term liabilities


 

RPR


Balance as of December 31, 2019

-


Transfer to provision for liabilities

2,096


Balance as of December 31, 2020

2,096


Transfer from provision for liabilities

(2,096

)

Balance as of December 31, 2021

-


Summary of Amounts of Financial Position and Income Statements of Profit or Loss of Joint Ventures

The table below presents the statements of financial position and statements of profit or loss of joint ventures:

 

 

12/31/2021


 

União Vopak


 

RPR


 

ConectCar (i)


 

Latitude Logística


 

Navegantes Logística


 

Nordeste Logística I


 

Nordeste Logística II


 

Nordeste Logística III


Current assets

10,068


 

273,029


 

171,894


 

18,798


 

5,393


 

52,022


 

36,958


 

17,458


Non-current assets

9,696


 

179,652


 

177,217


 

50,215


 

167,170


 

18,346


 

17,279


 

49,439


Current liabilities

2,824


 

354,001


 

174,030


 

9,151


 

256


 

46,615


 

1,418


 

13,960


Non-current liabilities

268


 

84,980


 

18,883


 

39,906


 

105,440


 

16,504


 

13,052


 

21,239


Equity

16,672


 

13,700


 

156,198


 

19,956


 

66,867


 

7,249


 

39,767


 

31,698


Net revenue from sales and services

17,660


 

2,092,786


 

60,436


 

5,895


 

-


 

11,625


 

2,016


 

7,561


Costs, operating expenses and income

(16,144

)

 

(2,105,544

)

 

(97,095

)

 

(2,591

)

 

(1,579

)

 

(3,260

)

 

(3,980

)

 

(5,030

)

Net finance income and income and social contribution taxes

(312

)

 

15,235


 

497


 

(2,118

)

 

(7,517

)

 

(3,589

)

 

(494

)

 

(1,765

)

Net income (loss)

1,204


 

2,477


 

(36,162

)

 

1,186


 

(9,096

)

 

4,776


 

(2,458

)

 

766


Number of shares or units held

29,995


 

5,078,888


 

263,768,000


 

4,383,881


 

22,298,195


 

681,637


 

3,933,265


 

4,871,241


% of capital held

50


 

33


 

50


 

50


 

33


 

33


 

33


 

33


 

The percentages in the table above are rounded.

 

(i) The balances presented refer to September 30, 2021, due to the completion of the sale of ConectCar on October 1, 2021, for further details see note 13.a.1.

 


 

12/31/2020


 

União Vopak


 

RPR


 

ConectCar


 

Navegantes Logística


 

Nordeste Logística I


 

Nordeste Logística II


 

Nordeste Logística III


Current assets

8,510


 

291,720


 

161,371


 

24,691


 

972


 

18,531


 

21,513


Non-current assets

9,796


 

171,270


 

169,843


 

166,389


 

6,021


 

18,005


 

30,503


Current liabilities

2,698


 

363,388


 

168,854


 

8


 

4


 

5


 

6


Non-current liabilities

140


 

105,912


 

-


 

126,201


 

4,516


 

13,504


 

22,877


Equity

15,468


 

(6,310

)

 

162,360


 

64,871


 

2,473


 

23,027


 

29,133


Net revenue from sales and services

15,666


 

1,455,668


 

91,096


 

-


 

-


 

-


 

-


Costs, operating expenses and income

(14,408

)

 

(1,531,652

)

 

(134,961

)

 

(3,480

)

 

(4,225

)

 

(1,203

)

 

1,878


Net finance income and income and social contribution taxes

(474

)

 

10,361


 

589


 

(1,301

)

 

-


 

-


 

-


Net income (loss)

784


 

(65,623

)

 

(43,276

)

 

(4,781

)

 

(4,226

)

 

(1,203

)

 

1,878


Number of shares or units held

29,995


 

5,078,888


 

248,768,000


 

22,298,195


 

681,637


 

3,933,265


 

4,871,241


% of capital held

50


 

33


 

50


 

33


 

33


 

33


 

33


 

 

12/31/2019


 

União Vopak


 

RPR


 

ConectCar


Net revenue from sales and services

15,400


 

2,156,432


 

80,387


Costs, operating expenses and income

(12,083

)

 

(2,130,323

)

 

(136,764

)

Net finance income and income and social contribution taxes

(577

)

 

6,237


 

3,234


Net income (loss)

2,740


 

32,346


 

(53,143

)

Number of shares or units held

29,995


 

5,078,888


 

228,768,000


% of capital held

50


 

33


 

50


 

 The percentages in the table above are rounded.

Summary of Balances and Changes in Associates

Balances and changes in associates are as follows:

 

 

Transportadora Sulbrasileira de Gás S.A.


 

Oxicap Indústria de Gases Ltda.


 

Química da Bahia Indústria e Comércio S.A.


 

Metalúrgica Plus S.A.


 

Plenogás Distribuidora de Gás S.A.


 

Total


Balance as of December 31, 2018

4,689


 

15,366


 

3,590


 

228


 

465


 

24,338


Dividends

(818

)

 

-


 

-


 

-


 

(87

)

 

(905

)

Share of profit (loss) of associates

1,790


 

-


 

(36

)

 

(90

)

 

85


 

2,317


Share of profit (loss) of associates - discontinued operations

-


 

568


 

-


 

-


 

-


 

-


Balance as of December 31, 2019

5,661


 

15,934


 

3,554


 

138


 

463


 

25,750


Dividends

(2,357

)

 

-


 

-


 

-


 

-


 

(2,357

)

Share of profit (loss) of associates

1,846


 

-


 

(12

)

 

(91

)

 

38


 

1,781


Share of profit (loss) of associates - discontinued operations

-


 

414


 

-


 

-


 

-


 

414


Balance as of December 31, 2020

5,150


 

16,348


 

3,542


 

47


 

501


 

25,588


Capital decrease

(1,500

)

 

-


 

-


 

-


 

-


 

(1,500

)

Dividends

(998

)

 

-


 

-


 

-


 

-


 

(998

)

Share of profit (loss) of associates

552


 

-


 

(14

)

 

(100

)

 

(4

)

 

434


Share of profit (loss) of associates - discontinued operations

-


 

48


 

-


 

-


 

-


 

48


Reclassification to assets held for sale

-


 

(16,396

)

 

-


 

-


 

-


 

(16,396

)

Balance as of December 31, 2021

3,204


 

-


 

3,528


 

(53

)

 

497


 

7,176


             

Summary of Amounts of Balance Sheets and Income Statements of Associates

The table below presents the statements of financial position and statements of profit or loss of associates:

 

 

12/31/2021


 

Transportadora Sulbrasileira de Gás S.A.


 

Oxicap Indústria de Gases Ltda.


 

Química da Bahia Indústria e Comércio S.A.


 

Metalúrgica Plus S.A.


 

Plenogás Distribuidora de Gás S.A.


Current assets

7,685


 

90,156


 

14


 

47


 

568


Non-current assets

11,611


 

70,496


 

10,151


 

126


 

1,804


Current liabilities

5,875


 

44,408


 

-


 

28


 

158


Non-current liabilities

601


 

7,562


 

3,109


 

303


 

724


Equity

12,820


 

108,682


 

7,056


 

(158

)

 

1,490


Net revenue from sales and services

15,126


 

69,611


 

-


 

-


 

-


Costs, operating expenses and income

(12,691

)

 

(68,390

)

 

(28

)

 

(239

)

 

18


Net finance income and income and social contribution taxes

(226

)

 

(904

)

 

-


 

(61

)

 

(31

)

Net income (loss)

2,209


 

317


 

(28

)

 

(300

)

 

(13

)

Number of shares or units held

20,124,996


 

1,987


 

1,493,120


 

3,000


 

1,384,308


% of capital held

25


 

15


 

50


 

33


 

33


 

 

12/31/2020


 

Transportadora Sulbrasileira de Gás S.A.


 

Oxicap Indústria de Gases Ltda.


 

Química da Bahia Indústria e Comércio S.A.


 

Metalúrgica Plus S.A.


 

Plenogás Distribuidora de Gás S.A.


Current assets

10,570


 

65,136


 

47


 

58


 

352


Non-current assets

12,822


 

77,339


 

10,146


 

414


 

2,196


Current liabilities

2,189


 

26,116


 

-


 

28


 

154


Non-current liabilities

602


 

7,994


 

3,109


 

302


 

890


Equity

20,601


 

108,365


 

7,084


 

142


 

1,504


Net revenue from sales and services

14,295


 

58,677


 

-


 

-


 

-


Costs, operating expenses and income

(6,475

)

 

(54,163

)

 

(24

)

 

(212

)

 

396


Net finance income and income and social contribution taxes

(437

)

 

(1,770)


 

-


 

(60

)

 

(39

)

Net income (loss)

7,383


 

2,744


 

(24

)

 

(272

)

 

357


Number of shares or units held

20,124,996


 

1,987


 

1,493,120


 

3,000


 

1,384,308


% of capital held

25


 

15


 

50


 

33


 

33


 

 

12/31/2019


 

Transportadora Sulbrasileira de Gás S.A.


 

Oxicap Indústria de Gases Ltda.


 

Química da Bahia Indústria e Comércio S.A.


 

Metalúrgica Plus S.A.


 

Plenogás Distribuidora de Gás S.A.


Net revenue from sales and services

12,348


 

43,463


 

-


 

-


 

-


Costs, operating expenses and income

(4,815

)

 

(36,791

)

 

(84

)

 

(213

)

 

285


Net finance income and income and social contribution taxes

(157

)

 

(2,483

)

 

12


 

(57

)

 

(29

)

Net income (loss)

7,376


 

4,189


 

(72

)

 

(270

)

 

256


Number of shares or units held

20,124,996


 

1,987


 

1,493,120


 

3,000


 

1,384,308


% of capital held

25


 

15


 

50


 

33


 

33