XML 65 R43.htm IDEA: XBRL DOCUMENT v3.22.1
Property, plant and equipment, intangible assets, goodwill, right-of-use assets and contract assets (Tables)
12 Months Ended
Dec. 31, 2021
Text block [abstract]  
Summary of Depreciation on Straight-line Basis Over the Estimated Useful life of Assets

Depreciation is calculated on a straight-line basis over the estimated useful lives of the assets as follows:

Buildings and improvements

4% to 5%

Machinery, equipment and facilities

8% to 11%

Other

10% to 20%

Railcars

2.9% to 6%

Locomotives

3.3% to 8%

Permanent easement

3% to 4%

Furniture and fixtures

10% to 15%

Computer equipment

20%

Schedule of Property Plant and Equipment

 

Land, buildings and improvements



Machinery, equipment and facilities



Railcars and locomotives(i)



Permanent easement



Construction in progress



Other



Total


Cost

 



 



 



 



 



 



 


At January 1, 2020

1,186,365



1,163,862



6,000,272



6,724,322



1,509,025



434,555



17,018,401


Additions

125



2,528



17,900



1,193



3,303,937



1,113



3,326,796


Disposals

(576

)

(2,113

)

(94,689

)



(506

)

(24,293

)

(122,177

)

Transfers(ii)

370,302



261,705



796,982



645,611



(2,008,901

)

79,088



144,787


Effect of exchange rate fluctuations

21,028



31,252







619



17,593



70,492


At December 31, 2020

1,577,244



1,457,234



6,720,465



7,371,126



2,804,174



508,056



20,438,299


Business Combination (note 9.3)











41



41


Additions

1,481



7,678



1,681



6,501



3,852,472



1,326



3,871,139


Disposals

(81

)

(36,189

)

(123,980

)

(758

)



(86,027

)

(247,035

)

Transfers(ii)

416,859



538,179



1,140,723



1,378,132



(3,412,132

)

14,700



76,461


Effect of exchange rate fluctuations

5,662



7,712







139



3,646



17,159


At December 31, 2021

2,001,165



1,974,614



7,738,889



8,755,001



3,244,653



441,742



24,156,064


Depreciation

 



 



 



 



 



 



 


At January 1, 2020

(360,434

)

(532,019

)

(1,914,789

)

(2,020,767

)

(6,870

)

(30,386

)

(4,865,265

)

Additions

(60,907

)

(138,579

)

(566,259

)

(517,033

)

(2,048

)

(34,309

)

(1,319,135

)

Disposals

7



1,188



90,668







20,654



112,517


Transfers(ii)

(75,174

)

(38,107

)

(59,353

)

67,841



2,795



(19,419

)

(121,417

)

Impairment

(2,811

)

(8,898

)

(31,405

)

(80,340

)

(7,256

)

(12,308

)

(143,018

)

Effect of exchange rate fluctuations

(8,054

)

(15,997

)







(9,424

)

(33,475

)

At December 31, 2020

(507,373

)

(732,412

)

(2,481,138

)

(2,550,299

)

(13,379

)

(85,192

)

(6,369,793

)

Additions

(91,631

)

(202,154

)

(532,558

)

(550,969

)



(30,472

)

(1,407,784

)

Disposals

3,922



35,165



112,362



196





82,574



234,219


Transfers(ii)

(20,891

)

21,190



59,284



(14,569

)



(242

)

44,772


Effect of exchange rate fluctuations

(2,645

)

(4,331

)







(1,949

)

(8,925

)

At December 31, 2021

(618,618

)

(882,542

)

(2,842,050

)

(3,115,641

)

(13,379

)

(35,281

)

(7,507,511

)

At December 31, 2020

1,069,871



724,822



4,239,327



4,820,827



2,790,795



422,864



14,068,506


At December 31, 2021

1,382,547



1,092,072



4,896,839



5,639,360



3,231,274



406,461



16,648,553


 

(i)
On December 31, 2021, and 2020, wagons and locomotives in the amount of R$745,203 were pledged to guarantee bank loans.



(ii)
They are substantially transferring from property, plant and equipment under construction as a result of the capitalization of said assets.
Summary Intangible Assets and Goodwill

 

Goodwill



Concession rights



Operating license



Trademarks



Customer relationships



Other



Total


Cost

 



 



 



 



 



 



 


At January 1, 2020

904,977



18,024,518



435,795



46,170



829,091



387,278



20,627,829


Additions

8,167



5,227







111,656



12,149



137,199


Disposals

94,892













94,892


Transfers



(48,442

)





(131

)

(12,474

)

(61,047

)

Effect of exchange rate fluctuations



695,140





(5,504

)

408,470



(31,573

)

1,066,533


Discontinued operation

80,684







13,541



75,861



10,919



181,005


At December 31, 2020

1,088,720



18,676,443



435,795



54,207



1,424,947



366,299



22,046,411


Additions

24,696



765



35,834





155,469



2,286



219,050


Disposals

(224

)

(169,815

)





(44

)

(3,146

)

(173,229

)

Transfers



1,109,131



(92,447

)

9,201



(786

)

140,253



1,165,352


Exchange variation

19,625







3,232



24,481



3,361



50,699


At December 31, 2021

1,132,817



19,616,524



379,182



66,640



1,604,067



509,053



23,308,283


Amortization

 



 



 



 



 



 



 


At January 1, 2020



(2,884,699

)

(236,122

)

(9,201

)

(410,449

)

(243,699

)

(3,784,170

)

Additions



(490,100

)

(11,774

)



(86,162

)

(88,988

)

(677,024

)

Disposals



17,030







111



4,817



21,958


Transfers



(10

)



9,201



(390,554

)

105,459



(275,904

)

Effect of exchange rate fluctuations









(17,978

)

(4,854)



(22,832

)

At December 31, 2020



(3,357,779

)

(247,896

)



(905,032

)

(227,265

)

(4,737,972

)

Additions



(588,411

)

(11,838

)



(116,860

)

(38,524

)

(755,633

)

Disposals



152,236







114



3,828



156,178


Transfers



(116,305

)

92,447



(9,201

)

533



(146,481

)

(179,007

)

Effect of exchange rate fluctuations









(7,363

)

(2,988

)

(10,351

)

At December 31, 2021



(3,910,259

)

(167,287

)

(9,201

)

(1,028,608

)

(411,430

)

(5,526,785

)

At December 31, 2020

1,088,720



15,318,664



187,899



54,207



519,915



139,034



17,308,439


At December 31, 2021

1,132,817



15,706,265



211,895



57,439



575,459



97,623



17,781,498


Summary Intangible Assets (Excluding Goodwill)

Intangible assets (excluding goodwill)


Annual rate of amortization


December 31, 2021


December 31, 2020

 

Comgás(i)


2.00%


8,953,495


8,425,014

 

Rumo(ii)


1.59%


6,752,770


6,893,650

 

 


 


15,706,265


15,318,664

 

Operating license for port terminal


3.70%


211,895


187,899

 

Trademarks


 


 


 

 

Comma


Undefined


57,439


54,207

 

Customer relationships


 


 


 

 

Comgás


20.00%


276,811


210,038

 

Moove


6.00%


297,286


309,877

 

Other


20.00%


1,362


 

 


 


575,459


519,915

 

Other


 


 


 

 

Software license


20.00%


46,770


86,090

 

Other


20.00%


50,853


52,944

 

 


 


97,623


139,034

 

Total


 


16,648,681


16,219,719

 

 

(i)
Refers to the intangible asset for the public gas distribution service concession, which represents the right to charge users for the supply of gas, comprised of: (i) the concession rights recognized in the business combination and (ii) concession assets.



(ii)
Refers to the railroad concession right agreement of Rumo. The amount will be amortized until the end of the concession in 2079.
Summary of combined carrying amounts of goodwill allocated to each cash-generating

The combined carrying amounts of goodwill allocated to each cash-generating unit are as follows:

 

December 31, 2021


December 31, 2020

 

Cash generating unit – Moove

916,742


882,373

 

Cash generating unit – Compass

94,891


94,891

 

Cash generating unit – Logística

100,451


100,451

 

Cash generating unit – Cosan – Other Business

20,733


43

 

 

1,132,817


1,077,758

 

Summary of assumptions used for annual impairment test

The annual impairment test used assumptions of which we list some:

Assumptions

 

% annual


Risk-free fee (T-Note 10y)

 

1.46%


Inflation (BR)

 

3.00%


Inflation (US)

 

2.16%


Inflation (UK)

 

2.04%


Country risk premium (BR)

 

3.68%


Country risk premium (UK)

 

0.51%


Country risk premium (ARG)

 

10.21%


Market risk premium

 

5.63%


Tax rate (BR)

 

34.00%


Tax rate (UK)

 

19.00%


Tax rate (ARG)

 

30.00%


Schedule of changes in contract assets

Contract assets are measured at acquisition cost, including capitalized borrowing costs. When the assets come into operation, the depreciable values within the concession agreement are transferred to intangible assets. Comgás reassess useful lives, whenever such assessment indicates that amortization period will exceed concession contract term, a portion of the asset is converted into financial asset as it represents an account receivable from the concession authority. Such classification is in accordance with IFRIC 12 “Service Concession Arrangements.” 


Gas and Power

Moove

Total

At January 1, 2020

594,601

5,940

600,541


Additions

885,631

571

886,202


Disposals








Transfer to concession rights







 


and customer relationships

(793,542 )
2,737

(790,805

)

At December 31, 2020

686,690

9,248

695,938


Additions

1,020,176

37,203

1,057,379


Disposals



(25,439 )

(25,439

)

Transfer to concession rights







 


and customer relationships

(1,021,896 )


(1,021,896

)

At December 31, 2021 

684,970

21,012

705,982


 

(i)
The amount of the transfers also includes a portion of the intangible asset that was reclassified to a financial asset according to the provisions of IFRIC 12.
Summary of transaction charts of right of use assets

 

Land, buildings and improvements



Machinery, equipment and facilities



Freight cars and locomotives



Software



Vehicles



Port and rail infrastructure



Total



Cost

 



 



 



 



 



 



 



At January 1, 2020

247,430



10,718



1,038,641



66,931



14,259



3,803,954



5,181,933



Additions

124,014



18,714



864



15,438





3,406,560



3,565,590



Contractual adjustments

187



10,397



1,783





(334

)

251,854



263,887



Transfers





(107,963

)







(107,963

)

Currency translation adjustments

9,197



(707

)









 8,490



At December 31, 2020

380,828



39,122



933,325



82,369



13,925



7,462,368



8,911,937



Business Combination (note 9.3)

3,240  













3,240  



Additions

73,039



47,554



43





15,219



15,108



150,963



Contractual adjustments

41,663



48,784



5,242



4,659



41



330,312



430,701



Disposals

(12,121

)

(2,836

)









(14,957

)

Transfers

(233,296

)

7,264









(7,475

)

(233,507

)

Currency translation adjustments

1,530



2,561







(86

)



4,005



At December 31, 2021

254,883



142,449



938,610



87,028



29,099



7,800,313



9,252,382



Amortization

 



 



 



 



 



 



 



At January 1, 2020

(78,965

)

(3,074

)

(367,072

)

(7,594

)

(6,457

)

(250,456

)

(713,618

)

Additions

(34,977

)

(9,527

)

(53,413

)

(4,940

)

(6,572

)

(230,057

)

(339,486

)

Impairment











(966

)

(966

)

Transfers





59,745









59,745



Currency translation adjustments

(1,888

)

506











(1,382

)

At December 31, 2020

(115,830

)

(12,095

)

(360,740

)

(12,534

)

(13,029

)

(481,479

)

(995,707

)

Additions

(30,838

)

(16,339

)

(38,478

)

(4,425

)

(2,131

)

(322,042

)

(414,253

)

Transfers

75,134



(1,547

)







26,885



100,472



Disposals

3,880



2,229











6,109



Currency translation adjustments

(265

)

(1,506

)





35





(1,736

)

At December 31, 2021

(67,919

)

(29,258

)

(399,218

)

(16,959

)

(15,125

)

(776,636

)

(1,305,115

)

At December 31, 2020

264,998



27,027



572,585



69,835



896



6,980,889



7,916,230



At December 31, 2021

186,964



113,191



539,392



70,069



13,974



7,023,677



7,947,267



Summary of balances of investment properties

The balances of investment properties are shown below:

 

 

 

Investment property



December 31, 2020

 

 



Subsidiary acquisition (Note 9.3)

 

 

3,875,752



Variation in fair value, net

 

 

17,116



Provision of Real Estate Transfer Tax

 

 

(6,450

)

Other

 

 

278



December 31, 2021

 

 

3,886,696