XML 95 R70.htm IDEA: XBRL DOCUMENT v3.20.2
31. Segments (Tables)
12 Months Ended
Dec. 31, 2019
Segments [absract]  
Schedule of operating segment

31.1. Assets and liabilities of the operating segments

 

  2019
  Flight transportation Smiles loyalty program Total reportable segments Eliminations Total
Assets          
Current 3,243,363 2,763,448 6,006,811 (1,079,434) 4,927,377
Non-current 10,888,299 121,135 11,009,434 (638,365) 10,371,069
Total Assets 14,131,662 2,884,583 17,016,245 (1,717,799) 15,298,446
           
Liabilities          
Current 9,941,112 1,321,534 11,262,646 (900,046) 10,362,600
Non-current 11,867,062 357,714 12,224,776 (183,513) 12,041,263
Total equity (deficit) (7,676,512) 1,205,335 (6,471,177) (634,240) (7,105,417)
Total liabilities and equity (deficit) 14,131,662 2,884,583 17,016,245 (1,717,799) 15,298,446

 

  2018
  Flight transportation Smiles loyalty program Total reportable segments Eliminations Total
Assets          
Current 2,216,168 2,365,789 4,581,957 (1,271,122) 3,310,835
Non-current 7,373,864 269,339 7,643,203 (575,772) 7,067,431
Total Assets 9,590,032 2,635,128 12,225,160 (1,846,894) 10,378,266
           
Liabilities          
Current 7,012,120 1,347,684 8,359,804 (1,159,248) 7,200,556
Non-current 7,563,287 273,214 7,836,501 (153,440)  7,683,061
Total equity (deficit) (4,985,375) 1,014,230 (3,971,145) (534,206)  (4,505,351)
Total liabilities and equity (deficit) 9,590,032 2,635,128 12,225,160 (1,846,894) 10,378,266

 

31.2. Results of the operating segments

 

  2019
  Flight transportation Smiles loyalty Total reportable segments Eliminations Total consolidated
program (b)
Net revenue          
Passenger (a)        12,592,018               -        12,592,018        485,725      13,077,743
Cargo and other (a)             463,651               -             463,651         (38,563)           425,088
Mileage program                      -      1,051,124        1,051,124       (689,251)           361,873
Gross profit      13,055,669  1,051,124    14,106,793     (242,089)    13,864,704
           
           
Operating costs and expenses          
Salaries, wages and benefits         (2,270,009)       (91,259)      (2,361,268)                 -        (2,361,268)
Aircraft fuel         (4,047,344)               -        (4,047,344)                 -        (4,047,344)
Aircraft rent                      -                 -                     -                   -                     -  
Sales and marketing            (587,445)       (82,947)         (670,392)                 -           (670,392)
Landing fees            (759,774)               -           (759,774)                 -           (759,774)
Aircraft, traffic and mileage servicing            (766,483)     (128,590)         (895,073)        187,681         (707,392)
Maintenance, materials and repairs            (569,229)               -           (569,229)                 -           (569,229)
Depreciation and amortization         (1,701,115)       (26,868)      (1,727,983)                  1      (1,727,982)
Passenger costs            (578,744)               -           (578,744)                 -           (578,744)
Other operating income (expenses), net            (354,302)         44,384         (309,918)                  1         (309,917)
Total operating expenses     (11,634,445)    (285,280)   (11,919,725)       187,683   (11,732,042)
           
Equity pick up method             294,976         (2,530)           292,446       (292,369)                   77
Income before financial income (expense), exchange (variation) and income taxes        1,716,200     763,314      2,479,514     (346,775)      2,132,739
           
Financial results          
Financial income             636,554       125,455           762,009       (372,446)           389,563
Financial expenses         (2,116,438)         (4,273)      (2,120,711)        372,446      (1,748,265)
Total financial results       (1,778,170)     121,182     (1,358,702)                 -       (1,358,702)
           
Income before exchange rate variation, net            236,316     884,496      1,120,812     (346,775)         774,037
           
Exchange rate change, net            390,454          4,669         (385,785)               693         (385,092)
Income (loss) before income taxes          (154,138)     889,165         735,027     (346,082)         388,945
           
Income and social contribution taxes               36,865     (271,156)         (234,291)          24,684         (209,607)
Net income for the year          (117,273)     618,009         500,736     (321,398)         179,338
           
Attributable to equity holders of the parent            (117,273)       321,398           204,125       (321,398)         (117,273)
Attributable to non-controlling interests of Smiles                      -         296,611           296,611                 -             296,611

 

(a)   Eliminations are related to transactions between GLA and Smiles Fidelidade.

(b)   Amounts include Smiles S.A. and Smiles Fidelidade. 

 

  2018
  Flight transportation Smiles loyalty program (b) Total reportable segment Eliminations Consolidated
Net revenue          
Passenger (a)         10,199,092   -    10,199,092        434,396     10,633,488
Cargo and other (a) 422,432   -    422,432  (12,799)          409,633
Mileage program   -    987,444 987,444  (619,211)          368,233
Total net revenue 10,621,524 987,444 11,608,968  (197,614) 11,411,354
           
Operating costs and expenses          
Salaries, wages and benefits         (1,821,521) (82,331) (1,903,852)                  -       (1,903,852)
Aircraft fuel (3,867,673)   -     (3,867,673)                  -       (3,867,673)
Aircraft rent (1,112,837)   -     (1,112,837)                  -       (1,112,837)
Sales and marketing (507,721) (74,256) (581,977)                  -    (581,977)
Landing fees (743,362)   -     (743,362)                  -    (743,362)
Aircraft, traffic and mileage servicing (661,260) (107,489) (768,749)        154,981  (613,768)
Maintenance, materials and repairs (570,333)   -     (570,333)                  -    (570,333)
Depreciation and amortization (651,158) (17,358) (668,516)                  -    (668,516)
Passenger service expenses (474,117)   -     (474,117)                  -    (474,117)
Other operating income, net              483,699 35,959 519,658 4,998          524,656
Total operating costs and expenses (9,926,283) (245,475) (10,171,758) 159,979 (10,011,779)
           
Equity pick up method 315,721  - 315,721  (315,334) 387
Income before financial income (expense), exchange (variation) and income taxes 1,010,962 741,969 1,752,931  (352,969) 1,399,962
           
Financial results          
Financial income 166,348 220,628 386,976  (127,248)          259,728
Financial expenses (1,185,889) (2,326) (1,188,215)        127,126     (1,061,089)
Total financial results (1,019,541) 218,302  (801,239) (122) (801,361)
           
Income before the exchange rate variation, net (8,579) 960,271 951,692  (353,091) 598,601
           
Exchange rate change, net (1,084,543) 3,223  (1,081,320) 123     (1,081,197)
Income (loss) before income taxes (1,093,122) 963,494  (129,628) (352,968) (482,596)
           
Income taxes 7,729  (317,652) (309,923)          12,795  (297,128)
Net income (loss) for the year (1,085,393) 645,842  (439,551) (340,173) (779,724)
           
Attributable to equity holders of the parent (1,085,393) 340,173  (745,220) (340,173)     (1,085,393)
Attributable to non-controlling Interests of Smiles -    305,669 305,669  -              305,669

 

(a)   Eliminations are related to transactions between GLA and Smiles Fidelidade.

(b)   Amounts include Smiles S.A. and Smiles Fidelidade. 

 

  2017
  Flight transportation Smiles loyalty program (b) Total reportable segments Eliminations Consolidated
Net revenue          
Passenger (a)         9,165,936   -         9,165,936 398,105      9,564,041
Cargo and other (a) 388,548   -     388,548  (40,159) 348,389
Mileage program   -           899,576 899,576  (482,972) 416,604
Total net revenue 9,554,484 899,576 10,454,060  (125,026) 10,329,034
           
Operating costs and expenses          
Salaries, wages and benefits (1,654,388) (53,723) (1,708,111)   -     (1,708,111)
Aircraft fuel (2,887,737)   -     (2,887,737)   -     (2,887,737)
Aircraft rent          (939,744)   -     (939,744)   -     (939,744)
Sales and marketing (518,025) (69,917) (587,942) (2,872) (590,814)
Landing fees          (664,170)   -          (664,170)   -     (664,170)
Aircraft, traffic and mileage servicing (649,498) (86,132) (735,630) 107,490  (628,140)
Maintenance, materials and repairs (368,719)   -     (368,719)   -     (368,719)
Depreciation and amortization (491,806) (13,619) (505,425)   -     (505,425)
Passenger service expenses (437,045)   -     (437,045)   -     (437,045)
Other operating income, net (591,087) (26,385) (617,472) 7,162  (610,310)
Total operating costs and expenses (9,202,219) (249,776) (9,451,995) 111,780  (9,340,215)
           
Equity pick up method 395,245   -    395,245  (394,701) 544
Income before financial income (expense), exchange (variation) and income taxes 747,510 649,800 1,397,310  (407,947) 989,363
           
Financial results          
Financial income 184,448        205,431 389,879  (176,433) 213,446
Financial expenses (1,225,315) (2,201) (1,227,516) 177,055  (1,050,461)
Total financial results (1,040,867) 203,230  (837,637) 622  (837,015)
           
Income before the exchange rate variation, net (293,357) 853,030 559,673  (407,325) 152,348
           
Exchange rate change, net (78,462) (3,284) (81,746) 2  (81,744)
Income (loss) before income taxes (371,819) 849,746 477,927  (407,323) 70,604
           
Income taxes 390,611  (89,131) 301,480 5,733 307,213
Net income (loss) for the year 18,792 760,615 779,407  (401,590) 377,817
           
Attributable to equity holders of the parent 18,792        401,590 420,382  (401,590) 18,792
Attributable to non-controlling Interests of Smiles   -           359,025 359,025   -    359,025

 

(a)   Eliminations are related to transactions between GLA and Smiles Fidelidade.

(b)   Amounts include Smiles S.A. and Smiles Fidelidade.