XML 292 R67.htm IDEA: XBRL DOCUMENT v3.22.4
BUSINESS COMBINATIONS (Tables)
12 Months Ended
Dec. 31, 2022
Business Combinations1 [Abstract]  
Schedule of Information Related to Business Combinations
The table below gives additional details related to these acquisitions:
Fair value of the consideration transferred at the acquisition date
Down payment (1)
197,976 
Working capital adjustment53 
Installment Payments (2)
35,808 
Contingent consideration (3)
38,011 
Total consideration271,848 
(1) Payment in cash 172,445 and 25,531 in G-shares.
(2) Contains 11,620 of liability, current and non-current, payable in a variable number of shares.
(3) As of December 31, 2022 included 2,923 and 35,088 as Other financial liabilities current and non-current, respectively.
 As of December 31,
20222021
Current assets
Cash and cash equivalents46,075 16,604 
Investments1,152 113 
Trade receivables34,151 17,719 
Other receivables8,022 1,117 
Other assets— 
Non current assets
Other receivables372 608 
Other financial assets— 
Property and equipment1,323 1,581 
Intangibles (1)
82,255 14,204 
Right-of-use asset3,624 — 
Deferred tax8,265 922 
Investment in associates717 — 
Goodwill (2)
188,288 174,005 
Current liabilities
Trade and other payables(22,468)(7,724)
Lease liabilities(716)— 
Tax liabilities(6,101)(2,112)
Payroll and social security(10,772)(4,425)
Other liabilities(571)(413)
Borrowings(2,958)(201)
Non current liabilities
Deferred tax liabilities(9,647)(3,264)
Lease liabilities(3,076)— 
Borrowings(52)(2,337)
Contingencies(569)— 
Non-controlling interest (3)
(45,469)(2,648)
Total consideration271,848 203,751 
(1) As of December 31, 2022 and 2021, the amount of 34,250 and 11,701, respectively, have been allocated to customer relationships and contracts, and 33,370 and 2,402 as platforms and licenses, respectively.
(2) Goodwill has arisen because the consideration paid for these acquisitions included amounts in relation to the benefit of expected synergies, revenue growth, future market development and the assembled workforce of acquired companies. Only the customer contracts and relationships, internally used software, platforms and non-compete agreements are recognized as intangible. The other benefits are not recognized separately from goodwill because they do not meet the recognition criteria for identifiable intangible assets. As of December 31, 2022 and 2021, 188,288 and 174,005, are not deductible for tax purposes, respectively.
(3)Non-controlling interest in acquired companies are measured at the non-controlling interests’ proportionate share of the acquiree’s identifiable net assets at its fair values.
Schedule of Reconciliation of Changes in Goodwill
 As of December 31,
 20222021
Cost  
Balance at beginning of year567,451 392,760 
Additions related to new acquisitions (note 26.2)188,288 174,005 
Translation(17,322)(73)
Measurement period adjustment787 759 
Balance at end of year739,204 567,451