XML 103 R64.htm IDEA: XBRL DOCUMENT v3.21.1
5 Business combinations (Details 7) - BRL (R$)
R$ in Thousands
May 09, 2019
Apr. 03, 2019
Mar. 29, 2019
Instituto educacional santo agostinho s.a. ("FASA") [member]      
Assets      
Cash and cash and equivalents [1]   R$ 3,834  
Restrict cash [1]   5,561  
Trade receivables [1]   1,832  
Inventories [1]    
Recoverable taxes [1]    
Other assets [1]   458  
Right-of-use assets [1]   47,789  
Property and equipment [1]   22,946  
Investment in associate [1]    
Intangible assets [1]   171,511  
Total Assets [1]   253,931  
Liabilities      
Trade payables [1]   (1,133)  
Loans and financing [1]   (35,419)  
Lease liabilities [1]   (47,793)  
Labor and social obligations [1]   (5,254)  
Taxes payable [1]   (483)  
Provision for legal proceedings [1]   (1,684)  
Advances from customers [1]   (3,192)  
Other liabilities [1]   (460)  
Total Liabilites [1]   (95,418)  
Total identifiable net assets at fair value [1]   158,513  
Non-controlling interest [1]   (15,851)  
Goodwill arising on acquisition [1]   58,903  
Purchase consideration transferred [1]   201,565  
Cash paid [1]   102,330  
Capital contribution [1]    
Payable in installments [1]   99,235  
Transaction costs (included in cash flows from operating activities) [1]   (1,887)  
Cash paid net of cash acquired with the subsidiary (included in cash flows from investing activities) [1]   (98,496)  
Net of cash flow on acquisition [1]   R$ (100,383)  
Instituto de pesquisa e ensino medico do estado de minas gerais ltda. ("IPEMED") [member]      
Assets      
Cash and cash and equivalents [2] R$ 307    
Restrict cash [2]    
Trade receivables [2] 8,965    
Inventories [2]    
Recoverable taxes [2]    
Other assets [2] 3,266    
Right-of-use assets [2] 8,800    
Property and equipment [2] 3,676    
Investment in associate [2]    
Intangible assets [2] 33,039    
Total Assets [2] 58,053    
Liabilities      
Trade payables [2] (4,908)    
Loans and financing [2] (3,592)    
Lease liabilities [2] (8,965)    
Labor and social obligations [2] (1,575)    
Taxes payable [2] (26,503)    
Provision for legal proceedings [2] (2,008)    
Advances from customers [2] (607)    
Other liabilities [2]    
Total Liabilites [2] (48,158)    
Total identifiable net assets at fair value [2] 9,895    
Non-controlling interest [2]    
Goodwill arising on acquisition [2] 87,647    
Purchase consideration transferred [2] 97,542    
Cash paid [2] 52,239    
Capital contribution [2]    
Payable in installments [2] 45,303    
Transaction costs (included in cash flows from operating activities) [2] (180)    
Cash paid net of cash acquired with the subsidiary (included in cash flows from investing activities) [2] (51,932)    
Net of cash flow on acquisition [2] R$ (52,112)    
Guardaya empreendimentos and participacoes s.a. ("guardaya") [member]      
Assets      
Cash and cash and equivalents     R$ 1,548
Restrict cash    
Trade receivables     44,277
Inventories     2,581
Recoverable taxes     280
Other assets     489
Right-of-use assets     4,556
Property and equipment     1,594
Investment in associate     24,458
Intangible assets     59,977
Total Assets     139,760
Liabilities      
Trade payables     (454)
Loans and financing     (4,076)
Lease liabilities     (4,607)
Labor and social obligations     (1,844)
Taxes payable     (3,571)
Provision for legal proceedings     (680)
Advances from customers    
Other liabilities     (4,709)
Total Liabilites     (19,941)
Total identifiable net assets at fair value     119,819
Non-controlling interest    
Goodwill arising on acquisition     139,294
Purchase consideration transferred     259,113
Cash paid    
Capital contribution     259,113
Payable in installments    
Transaction costs (included in cash flows from operating activities)     (482)
Cash paid net of cash acquired with the subsidiary (included in cash flows from investing activities)     1,548
Net of cash flow on acquisition     R$ 1,066
[1] During the measurement period, the purchase consideration for the acquisition of FASA was adjusted by R$3,022 as a result of purchase price adjustments. Accordingly, goodwill was updated to R$58,903.
[2] During the measurement period of the assets acquired and liabilities assumed at the fair value, the Company has identified R$1,320 of indemnification assets, related to the acquisition of IPEMED.