XML 180 R154.htm IDEA: XBRL DOCUMENT v3.25.1
Acquisition of Interest and Control - Schedule of the provisional balances of assets acquired and liabilities assumed on the acquisition date (Details) - BRL (R$)
R$ in Thousands
Sep. 01, 2024
Sep. 01, 2023
Dec. 31, 2024
Aug. 31, 2024
Jun. 30, 2024
Jul. 01, 2023
Comprised by            
Contingent consideration to be settled     R$ 42,186      
Companhia Ultragaz S A [member] | WTZ Participações S.A. [Member]            
Comprised by            
Contingent consideration to be settled R$ 45,384          
Ultracargo Logística S.A. | Terminal de Combustíveis Paulínia S.A. (“Opla”) [member]            
Assets            
Cash and cash equivalents           R$ 3,248
Trade receivables           6,107
Recoverable taxes           402
Other receivables and other assets           1,057
Property, plant and equipment, net           248,951
Intangible assets, net           10,441
Liabilities            
Loans and financing           44,568
Trade payables           911
Salaries and related charges           1,430
Taxes payable, income and social contribution taxes payable           13,974
Other payables           23,743
Fair value of assets and liabilities according to Ultracargo's interest           92,790
Goodwill based on expected future profitability         R$ 117,306 117,306
Fair value of investee’s assets and liabilities           185,580
Acquisition value           R$ 210,096
Cia Ultragaz [member] | WTZ Participações S.A. [Member]            
Assets            
Cash and cash equivalents 5,399          
Trade receivables 33,168          
Recoverable taxes 3,036          
Prepaid expenses 170          
Other receivables 320          
Other investments 5          
Property, plant and equipment, net 1,684          
Intangible assets, net 11          
Derivative instruments 209,348          
Liabilities            
Loans and financing 68          
Trade payables 27,541          
Salaries and related charges 2,211          
Taxes payable, income and social contribution taxes payable 80,918          
Other payables 2,655          
Goodwill based on expected future profitability 52,038          
Non-controlling interests 67,498          
Assets acquired 130,873          
Liabilities assumed 58,623          
Acquisition value 124,288          
Comprised by            
Cash 59,506          
Acquisition of ownership interest via capital contribution (as non-controlling interests) 23,904          
Contingent consideration to be settled 40,878          
Net cash outflow resulting from the acquisition            
Initial consideration in cash 59,506          
Cash and cash equivalents acquired (5,399)          
Net cash consumed on investments acquisition R$ 54,107          
Ultrapar Mobilidade Ltda. | Serra Diesel Transportador Revendedor Retalhista Ltda. [member]            
Assets            
Cash and cash equivalents   R$ 1,719        
Trade receivables   28,475        
Inventories   9,128        
Recoverable taxes   2,551        
Other receivables   55        
Other investments   298        
Right-of-use assets, net   25,500        
Property, plant and equipment, net   41,938        
Intangible assets, net   11,634        
Liabilities            
Loans and financing   17,337        
Trade payables   26,965        
Salaries and related charges   1,933        
Taxes payable, income and social contribution taxes payable   376        
Leases payable   25,500        
Other payables   8,194        
Goodwill based on expected future profitability   1,413   R$ 1,413    
Non-controlling interests   16,397        
Assets acquired   72,779        
Liabilities assumed   48,183        
Acquisition value   26,009        
Comprised by            
Cash   5,000        
Acquisition of ownership interest via capital contribution (as non-controlling interests)   16,193        
Contingent consideration to be settled   4,816        
Total consideration   26,009        
Net cash outflow resulting from the acquisition            
Initial consideration in cash   (5,000)        
Contingent consideration settled   (4,816)        
Cash and cash equivalents acquired   1,720        
Net cash consumed on investments acquisition   R$ (8,096)