XML 108 R61.htm IDEA: XBRL DOCUMENT v3.20.1
5 Business combinations (Details) - BRL (R$)
R$ in Thousands
May 09, 2019
Apr. 03, 2019
Mar. 29, 2019
Apr. 30, 2019
Instituto Educacional Santo Agostinho S.A. ("FASA") [Member]        
Assets        
Cash and cash and equivalents   R$ 3,834    
Restrict cash   5,561    
Trade receivables   1,832    
Inventories      
Recoverable taxes      
Other assets   458    
Right-of-use assets   47,789    
Property and equipment   22,946    
Investment in associate      
Intangible assets   171,511    
Total Assets   253,931    
Liabilities        
Trade payables   (1,133)    
Loans and financing   (35,419)    
Lease liabilities   (47,793)    
Labor and social obligations   (5,254)    
Taxes payable   (483)    
Provision for legal proceedings   (1,684)    
Advances from customers   (3,192)    
Other liabilities   (460)    
Total Liabilites   (95,418)    
Total identifiable net assets at fair value   158,513    
Non-controlling interest   (15,851)    
Preliminary goodwill arising on acquisition   58,903    
Purchase consideration transferred   201,565    
Cash paid   102,330    
Capital contribution      
Payable in installments   99,235    
Analysis of cash flows on acquisition:        
Transaction costs (included in cash flows from operating activities)   (1,887)    
Cash paid net of cash acquired with the subsidiary (included in cash flows from investing activities)   (98,496)    
Net of cash flow on acquisition   R$ (100,383)    
Instituto De Pesquisa E Ensino Medico Do Estado De Minas Gerais Ltda. ("IPEMED") [Member]        
Assets        
Cash and cash and equivalents R$ 307      
Restrict cash      
Trade receivables 8,965      
Inventories      
Recoverable taxes      
Other assets 3,266      
Right-of-use assets 8,800      
Property and equipment 3,676      
Investment in associate      
Intangible assets 33,039      
Total Assets 58,053      
Liabilities        
Trade payables (4,908)      
Loans and financing (3,592)      
Lease liabilities (8,965)      
Labor and social obligations (1,575)      
Taxes payable (26,503)      
Provision for legal proceedings (2,008)      
Advances from customers (607)      
Other liabilities      
Total Liabilites (48,158)      
Total identifiable net assets at fair value 9,895      
Non-controlling interest      
Preliminary goodwill arising on acquisition 87,647      
Purchase consideration transferred 97,542      
Cash paid 52,239     R$ 25,000
Capital contribution      
Payable in installments 45,303      
Analysis of cash flows on acquisition:        
Transaction costs (included in cash flows from operating activities) (180)      
Cash paid net of cash acquired with the subsidiary (included in cash flows from investing activities) (51,932)      
Net of cash flow on acquisition 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      
Preliminary goodwill arising on acquisition     139,294  
Purchase consideration transferred     259,113  
Cash paid      
Capital contribution     259,113  
Payable in installments      
Analysis of cash flows on acquisition:        
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