XML 78 R60.htm IDEA: XBRL DOCUMENT v3.19.1
GOODWILL (Tables)
12 Months Ended
Dec. 31, 2018
Disclosure of detailed information about intangible assets [abstract]  
Schedule of movement of goodwill

Movement of Goodwill, separated by CGU:

 

          Coalition        
          and loyalty        
    Air     program        
    Transport     Multiplus     Total  
    ThUS$     ThUS$     ThUS$  
                   
Opening balance as of January 1, 2016     1,835,088       445,487       2,280,575  
Increase (decrease) due to exchange rate differences     341,813       88,261       430,074  
Others     (267 )     -       (267 )
Closing balance as of December 31, 2016     2,176,634       533,748       2,710,382  
Opening balance as of January 1, 2017     2,176,634       533,748       2,710,382  
Increase (decrease) due to exchange rate differences     (29,942 )     (7,890 )     (37,832 )
Closing balance as of December 31, 2017     2,146,692       525,858       2,672,550  
Opening balance as of January 1, 2018     2,146,692       525,858       2,672,550  
Increase (decrease) due to exchange rate differences     (300,203 )     (76,922 )     (377,125 )
Adjustment IAS 29, hyperinflation Argentina     335       -       335  
Others     (1,688 )     -       (1,688 )
Closing balance as of December 31, 2018     1,845,136       448,936       2,294,072  
Schedule of recoverable values categories by CGU

As of December 31, 2018 the recoverable values were determined using the following assumptions presented below:

 

      Air transportation
CGU
  Coalition and loyalty
program Multiplus CGU (2)
           
Annual growth rate (Terminal) %   1.0 - 2.0   4.0 - 5.0
Exchange rate (1) R$/US$   3.7 - 4.6   3.5 - 4.3
Discount rate based on the weighted average cost of capital (WACC) %   8.07 - 10.07    
Discount rate based on cost of equity (CoE) %   -   12.0 - 13.0
Fuel Price from futures price curves commodities markets US$/barrel   75-80    

 

  (1) In line with the expectations of the Central Bank of Brazil
  (2) The flows, like the growth and discount rates, are denominated in reais.
Schedule of sensitivity analysis of goodwill by CGU

CGU´s are sensitive to rates for annual growth, discount and exchanges rates. The sensitivity analysis included the individual impact of changes in estimates critical in determining the recoverable amounts, namely:

 

                Decrease  
    Increase     Increase     Minimum  
    Maximum     Maximum     terminal  
    WACC     CoE     growth rate  
      %       %       %  
Air transportation CGU     10.07       -       1.0  
Coalition and loyalty program Multiplus CGU     -       13.00       4.0