XML 304 R96.htm IDEA: XBRL DOCUMENT v3.22.1
Schedule of joint ventures and joint operations financial information (Details) - BRL (R$)
R$ in Thousands
 12 Months Ended
Dec. 31, 2021
Dec. 31, 2020
Dec. 31, 2019
Dec. 31, 2018
IfrsStatementLineItems [Line Items]        
Cash and cash equivalents R$ 16,646,480 R$ 9,944,586 R$ 1,088,955 R$ 2,248,004
Other current assets 484,120 367,814    
Current assets 34,972,354 23,386,194    
Other non-current assets 4,365,755 3,603,047    
Non-current assets 44,406,749 39,615,955    
Assets 79,379,103 63,002,149    
Current borrowings 5,486,859 4,126,453    
Current lease liabilities 119,047 93,626    
Current liabilities 24,541,616 14,725,696    
Non-current portion of non-current borrowings 27,020,663 31,144,200    
Non-current lease liabilities 492,504 436,505    
Non-current liabilities 31,463,098 37,024,948    
Equity 23,374,389 11,251,505 11,361,932 R$ 10,013,440
Equity and liabilities 79,379,103 63,002,149    
Net revenue 47,912,039 30,064,020 25,436,417  
Cost of sales and services 25,837,475 19,124,901 17,263,264  
Gross profit 22,074,564 10,939,119 8,173,153  
Financial income (expenses), net (1,944,184) (796,311) (2,131,184)  
Income before income tax and social contribution 18,595,778 4,918,126 1,410,733  
M R S Logistica S A [Member]        
IfrsStatementLineItems [Line Items]        
Cash and cash equivalents 1,836,612 1,206,484    
Advances to suppliers 44,011 27,312    
Other current assets 1,065,913 823,204    
Current assets 2,946,536 2,057,000    
Other non-current assets 980,861 608,878    
Investments ppe and intangible assets 9,614,144 8,537,009    
Non-current assets 10,595,005 9,145,887    
Assets 13,541,541 11,202,887    
Current borrowings 767,992 828,439    
Current lease liabilities 383,323 317,526    
Other current liabilities 1,513,799 1,117,975    
Current liabilities 2,665,114 2,263,940    
Non-current portion of non-current borrowings 3,551,278 2,162,657    
Non-current lease liabilities 1,718,366 1,674,594    
Other non-current liabilities 759,538 788,862    
Non-current liabilities 6,029,182 4,626,113    
Equity 4,847,245 4,312,834    
Equity and liabilities 13,541,541 11,202,887    
Transnordestina Logistica S A [Member]        
IfrsStatementLineItems [Line Items]        
Cash and cash equivalents 1,259 1,390    
Advances to suppliers 11,486 1,948    
Other current assets 55,334 51,793    
Current assets 68,079 55,131    
Other non-current assets 124,776 225,492    
Investments ppe and intangible assets 10,145,422 9,574,588    
Non-current assets 10,270,198 9,800,080    
Assets 10,338,277 9,855,211    
Current borrowings 228,769 241,029    
Other current liabilities 157,946 125,794    
Current liabilities 386,715 366,823    
Non-current portion of non-current borrowings 6,665,700 6,368,070    
Other non-current liabilities 928,254 665,653    
Non-current liabilities 7,593,954 7,033,723    
Equity 2,357,608 2,454,665    
Equity and liabilities 10,338,277 9,855,211    
Net revenue 138 35    
Gross profit 138 35    
Operating (expenses) income  (76,543) (42,108) (18,077)  
Financial income (expenses), net (20,651) (19,186) (18,386)  
Income before income tax and social contribution (97,056) (61,259) (36,463)  
Profit / (loss) for the year (97,056) (61,259) (36,463)  
Equimac S A [Member]        
IfrsStatementLineItems [Line Items]        
Cash and cash equivalents 2,077 1,351    
Advances to suppliers 407      
Other current assets 8,862 2,356    
Current assets 11,346 3,707    
Investments ppe and intangible assets 28,964 11,365    
Non-current assets 28,964 11,365    
Assets 40,310 15,072    
Current borrowings 4,041      
Other current liabilities 4,063 602    
Current liabilities 8,104 602    
Non-current portion of non-current borrowings 15,351      
Non-current liabilities 15,351      
Equity 16,855 14,470    
Equity and liabilities 40,310 15,072    
Net revenue 15,238 2,308 163,048  
Cost of sales and services (13,001) (2,386) (83,129)  
Gross profit 2,237 (78) 79,919  
Operating (expenses) income  (3,453) (576) (62,660)  
Financial income (expenses), net   (4) 1,183  
Income before income tax and social contribution (1,216) (658) 18,442  
Current and deferred income tax and social contribution     (6,147)  
Profit / (loss) for the year (1,216) (658) 12,295  
Ita Energetica [Member]        
IfrsStatementLineItems [Line Items]        
Cash and cash equivalents 42,500 48,919    
Advances to suppliers 1,254 742    
Other current assets 18,453 89,521    
Current assets 62,207 139,182    
Other non-current assets 19,578 20,807    
Investments ppe and intangible assets 358,265 390,672    
Non-current assets 377,843 411,479    
Assets 440,050 550,661    
Other current liabilities 40,473 19,721    
Current liabilities 40,473 19,721    
Other non-current liabilities 16,098 15,900    
Non-current liabilities 16,098 15,900    
Equity 383,479 515,040    
Equity and liabilities 440,050 550,661    
M R S Logistica S A 3 [Member]        
IfrsStatementLineItems [Line Items]        
Net revenue 4,427,385 3,604,965 3,200,809  
Cost of sales and services (2,919,527) (2,521,991) (2,382,828)  
Gross profit 1,507,858 1,082,974 817,981  
Operating (expenses) income  (116,499) (105,267) 207,840  
Financial income (expenses), net (345,513) (330,756) (268,089)  
Income before income tax and social contribution 1,045,846 646,951 757,732  
Current and deferred income tax and social contribution (346,551) (216,649) (254,378)  
Profit / (loss) for the year 699,295 430,302 R$ 503,354  
Ita Energetica 3 [Member]        
IfrsStatementLineItems [Line Items]        
Net revenue 221,023 173,426    
Cost of sales and services (81,649) (74,048)    
Gross profit 139,374 99,378    
Operating (expenses) income  (69,097) (67,885)    
Financial income (expenses), net 1,274 (764)    
Income before income tax and social contribution 71,551 30,729    
Current and deferred income tax and social contribution (24,390) (10,391)    
Profit / (loss) for the year R$ 47,161 20,338    
C B S I 1 [Member]        
IfrsStatementLineItems [Line Items]        
Net revenue   267,436    
Cost of sales and services   (233,830)    
Gross profit   33,606    
Operating (expenses) income    (12,328)    
Financial income (expenses), net   (1,460)    
Income before income tax and social contribution   19,818    
Current and deferred income tax and social contribution   (6,428)    
Profit / (loss) for the year   R$ 13,390