XML 42 R23.htm IDEA: XBRL DOCUMENT v3.23.1
Intangible Assets
12 Months Ended
Dec. 31, 2022
Disclosure of detailed information about intangible assets [abstract]  
Intangible Assets

 

Balance and changes in intangible assets are as follows:

 

 

Weighted average useful life (years)

Balance as of 12/31/2021

 


Additions

 


Amortization

 


Transfers (i)

 


Write-offs and disposals

 


Exchange rate variation

 


Balance as of 12/31/2022


Cost:

 

 

 


 

 


 

 


 

 


 

 


 

 


 


Goodwill (a)

 

818,096

 


99,679

 


-

 


-

 


-

 


-

 


917,775


Software (b)

5

1,146,980

 


277,600

 


-

 


173

 


(125,665

)

-

 


1,299,088


Distribution rights

12

114,593

 


-

 


-

 


-

 


-

 


-

 


114,593


Brands (c)

 

69,198

 


-

 


-

 


-

 


-

 


(3,551

)

65,647


Trademark rights (c)

39

114,792

 


-

 


-

 


-

 


-

 


-

 


114,792


Others (d)

10

421

 


999

 


-

 


(1,243

)

-

 


-

 


177


Decarbonization credits (CBIO) (e)

 

-

 


635,130

 


-

 


-

 


(402,825

)

-

 


232,305


 

 

2,264,080

 


1,013,408

 


-

 


(1,070

)

(528,490

)

(3,551

)

2,744,377


Accumulated amortization:

 

 

 


 

 


 

 


 

 


 

 


 

 


 


Software

 

(679,402

)

-

 


(154,122

)

-

 


124,865

 


-

 


(708,659

)

Distribution rights

 

(101,027

)

-

 


(1,010

)

-

 


-

 


-

 


(102,037

)

Trademark rights

 

(11,993

)

-

 


(2,937

)

-

 


-

 


-

 


(14,930

)

Others

 

(402

)

-

 


-

 


-

 


-

 


-

 


(402

)

 

 

(792,824

)

-

 


(158,069

)

-

 


124,865

 


-

 


(826,028

)

 

 

-

 


-

 


-

 


-

 


-

 


-

 


-


Net amount

 

1,471,256

 


1,013,408

 


(158,069

)

(1,070

)

(403,625

)

(3,551

)

1,918,349


 (i) Refers to R$ 1,070 transferred to property, plant and equipment.


 

Weighted average useful life (years)

Balance as of 12/31/2020

 


Additions

 


Amortization

 


Transfers (i)

 


Write-offs and disposals

 


Exchange rate variation

 


Reclassification to assets held for sale (ii)

 


Balance as of 12/31/2021


Cost:

 

 

 


 

 


 

 


 

 


 

 


 

 


 

 


 


Goodwill (a)

 

1,525,088

 


-

 


-

 


-

 


-

 


-

 


(706,992

)

818,096


Software (b)

4

1,395,046

 


284,311

 


-

 


372

 


(19,826)

 


1,808

 


(514,731

)

1,146,980


Technology

 

32,617

 


-

 


-

 


-

 


-

 


-

 


(32,617

)

-


Distribution rights

12

133,599

 


-

 


-

 


-

 


-

 


-

 


(19,006

)

114,593


Brands (c)

 

136,962

 


-

 


-

 


-

 


-

 


4,759

 


(72,523

)

69,198


Trademark rights (c)

39

114,792

 


-

 


-

 


-

 


-

 


-

 


-

 


114,792


Others (d)

10

50,698

 


1,678

 


-

 


-

 


-

 


(76

)

(51,879

)

421


Decarbonization credits (e)

 

-

 


176,837

 


-

 


-

 


(176,837

)

-

 


-

 


-


 

 

3,388,802

 


462,826

 


-

 


372

 


(196,663

)

6,491

 


(1,397,748

)

2,264,080


Accumulated amortization:

 

 

 


 

 


 

 


 

 


 

 


 

 


 

 


 


Software

 

(825,024

)

-

 


(206,025

)

(203

)

19,329

 


(1,566

)

334,087

 


(679,402

)

Technology

 

(32,616

)

-

 


-

 


-

 


-

 


-

 


32,616

 


-


Distribution rights

 

(113,326

)

-

 


(3,093

)

-

 


-

 


-

 


15,392

 


(101,027

)

Trademark rights

 

(9,056

)

-

 


(2,937

)

-

 


-

 


-

 


-

 


(11,993

)

Others

 

(32,845

)

-

 


(167

)

-

 


-

 


(2

)

32,612

 


(402

)

 

 

(1,012,867

)

-

 


(212,222

)

(203

)

19,329

 


(1,568

)

414,707

 


(792,824

)

Provision for losses and impairment:

 

 

 


 

 


 

 


 

 


 

 


 

 


 

 


 


Goodwill (a)

 

(593,280

)

(68,273

)

-

 


-

 


-

 


-

 


661,553

 


-


Distribution rights

 

                -

 


(76,218

)

-

 


-

 


-

 


-

 


76,218

 


-


 

 

(593,280

)

(144,491

)

-

 


-

 


-

 


-

 


737,771

 


-


Net amount

 

1,782,655

 


318,335

 


(212,222

)

169

 


(177,334

)

4,923

 


(245,270

)

1,471,256


 (i) Refers to amounts transferred from property, plant and equipment.

(ii) For further information, see Note 4.c.2


 

Weighted average useful life (years)

Balance on 12/31/2019

 


Additions

 


Amortization

 


Transfer (i)

 


Write-offs and disposals

 


Effect of foreign currency exchange rate variation

 


Balance on 12/31/2020


Cost:

 

 

 


 

 


 

 


 

 


 

 


 

 


 


Goodwill (a)

 

1,525,088

 


-

 


-

 


-

 


-

 


-

 


1,525,088


Software (b)

4

1,210,529

 


184,027

 


-

 


993

 


(6,633

)

6,130

 


1,395,046


Technology (c)

 

32,617

 


-

 


-

 


-

 


-

 


-

 


32,617


Commercial property rights

 

7,934

 


-

 


-

 


-

 


(7,934

)

-

 


-


Distribution rights

10

133,599

 


-

 


-

 


-

 


-

 


-

 


133,599


Brands (d)

 

122,504

 


-

 


-

 


-

 


-

 


14,458

 


136,962


Trademark rights (d)

39

114,792

 


-

 


-

 


-

 


-

 


-

 


114,792


Others (e)

10

44,900

 


1,040

 


-

 


-

 


-

 


4,758

 


50,698


Decarbonization credits (f)

 

-

 


125,345

 


-

 


(1,058

)

(124,287

)

-

 


-


 

 

3,191,963

 


310,412

 


-

 


(65

)

(138,854

)

25,346

 


3,388,802


Accumulated amortization:

 

 

 


 

 


 

 


 

 


 

 


 

 


 


Software

 

(648,861

)

-

 


(175,144

)

-

 


3,375

 


(4,394

)

(825,024

)

Technology

 

(32,616

)

-

 


-

 


-

 


-

 


-

 


(32,616

)

Commercial property rights

 

(6,384

)

-

 


(85

)

-

 


6,469

 


-

 


-


Distribution rights

 

(108,932

)

-

 


(4,394

)

-

 


-

 


-

 


(113,326

)

Trademark rights

 

(6,119

)

-

 


(2,937

)

-

 


-

 


-

 


(9,056

)

Others

 

(32,713

)

-

 


(121

)

-

 


-

 


(11

)

(32,845

)

 

 

(835,625

)

-

 


(182,681

)

-

 


9,844

 


(4,405

)

(1,012,867

)

Provision for losses and impairment:

 

 

 


 

 


 

 


 

 


 

 


 

 


 


Goodwill (a)

 

(593,280

)

-

 


-

 


-

 


-

 


-

 


(593,280

)

Commercial property rights

 

(465

)

-

 


-

 


-

 


465

 


-

 


-


 

 

(593,745

)

-

 


-

 


-

 


465

 


-

 


(593,280

)

Net amount

 

1,762,593

 


310,412

 


(182,681

)

(65

)

(128,545

)

20,941

 


1,782,655



(i) Refers to amounts transferred to property, plant and equipment and prepaid expenses.


a. Goodwill

 

The remaining net balance of goodwill on the following acquisitions are assessed for impairment annually or more frequently when there is indication that the goodwill might be impaired:

 

 

Segment

12/31/2022

 


12/31/2021


Goodwill on the acquisition of:

 

 

 


 


Extrafarma

Extrafarma

-

 


661,553


Extrafarma – impairment (i)

Extrafarma

-

 


(661,553

)

Extrafarma – net

Extrafarma

-

 


-


Ipiranga (ii)

Ipiranga

276,724

 


276,724


União Terminais

Ultracargo

211,089

 


211,089


Texaco

Ipiranga

177,759

 


177,759


Iconic (CBLSA)

Ipiranga

69,807

 


69,807


Temmar

Ultracargo

43,781

 


43,781


DNP

Ipiranga

24,736

 


24,736


Repsol

Ultragaz

13,403

 


13,403


Stella (iii)

Ultragaz

99,679

 


-


TEAS

Ultracargo

797

 


797


 

 

917,775

 


818,096


 

(i) For further information, see Note 4.a

(ii) Including R$ 246,163 presented as goodwill at the Parent.

(iii) For further information, see Note 33.a.

 

At December 31, 2022, the Company assessedthe balances of goodwill shown in the table above for impairment. The determination of value in use involves assumptions, judgments, and estimates of cash flows, such as growth rates of revenues, costs and expenses, estimates of investments and working capital, and discount rates. The assumptions about growth projections of future cash flows are based on the Company’s business plan of its operating segments, as well as comparable market data, and represent management’s best estimate of the economic conditions that will exist over the economic life of the various CGUs to which goodwill is related. The main key assumptions used by the Company to calculate the value in use are described below:

 

Period of evaluation: the evaluation of the value in use is calculated for a period of five years, after which the Company calculates the perpetuity, considering the possibility of carrying the business on indefinitely.

 

Discount rate and actual growth rate: the discount and real growth rates used to extrapolate the projections at December 31, 2022 ranged from 10.1% to 11.1% and -0.5% to 0.5% p.a., respectively, depending on of the CGU analyzed. 

 

Revenue from sales and services, costs and expenses, and gross margin: considers the budget prepared for 2022 and the long-term strategic plan prepared by management and approved by the Board of Directors.


b. Software

 

Includes user licenses and costs for the implementation of the various systems used by the Company and its subsidiaries: integrated management and control, financial management, foreign trade, industrial automation, operational and storage management, accounting information, and other systems. Also include expenses related to software in progress in the amount of R$ 18,673 in 2022 (R$ 27,672 in 2021 and R$ 13,684 in 2020).

 

c. Brands and trademarks rights

 

Brands are represented by the acquisition cost of the ‘am/pm’ brand in Brazil, acquired in the business combination, and Chevron and Texaco trademark rights.

 

d. Other intangibles

 

Refers mainly to the loyalty program “Clube Extrafarma” reclassified to assets of subsidiaries held for sale. For further details, see Note 4.c.2.

 

e. Decarbonization credits

 

Represent the CBIOS acquired and recorded at acquisition cost. The amount in the “write-offs” column refers to CBIOS retired in the year, which cannot be the object of future negotiation.