XML 105 R65.htm IDEA: XBRL DOCUMENT v3.20.1
5 Business combinations (Details 4) - BRL (R$)
R$ in Thousands
Dec. 05, 2018
Nov. 27, 2018
May 30, 2018
Apr. 26, 2018
Nov. 27, 2019
Feb. 28, 2019
Instituto De Ensino Superior Presidente Trancredo De Almeida Neves S.A. (IPTAN) [Member]            
Assets            
Cash and cash and equivalents       R$ 5,414    
Trade receivables       3,507    
Inventories       42    
Recoverable taxes       96    
Other assets       3,026    
Property and equipment       5,621    
Intangible assets       75,172    
Total Assets       92,878    
Liabilities            
Trade payables       (77)    
Loans and financing          
Labor and social obligations       (2,130)    
Taxes payable       (901)    
Provision for legal proceedings       (278)    
Advances from customers       (379)    
Other       (4,324)    
Total Liabilities       (8,089)    
Total identifiable net assets at fair value       84,789    
Non-controlling interest          
Goodwill arising on acquisition       17,446    
Purchase consideration transferred       102,235    
Cash paid          
Capital contribution       102,235    
Payable in installments          
Analysis of cash flows on acquisition:            
Transaction costs of the acquisition (included in cash flows from operating activities)          
Cash paid net of cash acquired with the subsidiary (included in cash flows from investing activities)       5,414    
Instituto De Educacao Superior Do Vale Do Parnaiba S.A. ("IESVAP") [Member]            
Assets            
Cash and cash and equivalents       5,075    
Trade receivables       1,197    
Inventories          
Recoverable taxes       112    
Other assets       514    
Property and equipment       1,868    
Intangible assets       82,071    
Total Assets       90,837    
Liabilities            
Trade payables       (126)    
Loans and financing          
Labor and social obligations       (917)    
Taxes payable       (172)    
Provision for legal proceedings          
Advances from customers       (1,225)    
Other       (796)    
Total Liabilities       (3,236)    
Total identifiable net assets at fair value       87,601    
Non-controlling interest       (17,520)    
Goodwill arising on acquisition       27,956    
Purchase consideration transferred       98,037    
Cash paid          
Capital contribution       98,037    
Payable in installments          
Analysis of cash flows on acquisition:            
Transaction costs of the acquisition (included in cash flows from operating activities)          
Cash paid net of cash acquired with the subsidiary (included in cash flows from investing activities)       R$ 5,075    
Centro De Ciencias Em Saude De Itajuba S.A. ("CCSI") [Member]            
Assets            
Cash and cash and equivalents          
Trade receivables          
Inventories          
Recoverable taxes          
Other assets          
Property and equipment     490      
Intangible assets     56,737      
Total Assets     57,227      
Liabilities            
Trade payables          
Loans and financing          
Labor and social obligations          
Taxes payable          
Provision for legal proceedings          
Advances from customers          
Other          
Total Liabilities          
Total identifiable net assets at fair value     57,227      
Non-controlling interest     (22,891)      
Goodwill arising on acquisition     4,664      
Purchase consideration transferred     39,000      
Cash paid     9,200      
Capital contribution          
Payable in installments     29,800      
Analysis of cash flows on acquisition:            
Transaction costs of the acquisition (included in cash flows from operating activities)     (1,103)      
Cash paid net of cash acquired with the subsidiary (included in cash flows from investing activities)     R$ (30,908)      
Instituto De Ensino Superior Do Piaui S.A. ("IESP") [Member]            
Assets            
Cash and cash and equivalents   R$ 12,394        
Trade receivables   4,189        
Inventories          
Recoverable taxes   385        
Other assets   3,205        
Property and equipment   6,784        
Intangible assets   216,007        
Total Assets   242,964        
Liabilities            
Trade payables   (747)        
Loans and financing          
Labor and social obligations   (10,854)        
Taxes payable   (4,192)        
Provision for legal proceedings   (1,811)        
Advances from customers   (1,489)        
Other          
Total Liabilities   (19,093)        
Total identifiable net assets at fair value   223,871        
Non-controlling interest   (44,774)        
Goodwill arising on acquisition   69,808        
Purchase consideration transferred   248,905        
Cash paid   133,800     R$ 35,400 R$ 8,906
Payable in installments   115,105        
Analysis of cash flows on acquisition:            
Transaction costs of the acquisition (included in cash flows from operating activities)   (415)        
Cash paid net of cash acquired with the subsidiary (included in cash flows from investing activities)   R$ (121,406)        
FADEP - Faculdade Educacional De Pato Branco Ltda. ("FADEP") [Member]            
Assets            
Cash and cash and equivalents R$ 653          
Trade receivables 3,554          
Inventories 32          
Recoverable taxes          
Other assets 4,708          
Property and equipment 3,928          
Intangible assets 79,286          
Total Assets 92,161          
Liabilities            
Trade payables (227)          
Loans and financing (2,669)          
Labor and social obligations (2,791)          
Taxes payable (2,703)          
Provision for legal proceedings          
Advances from customers (321)          
Other (139)          
Total Liabilities (8,850)          
Total identifiable net assets at fair value 83,311          
Non-controlling interest          
Goodwill arising on acquisition 49,661          
Purchase consideration transferred 132,972          
Cash paid 80,126          
Capital contribution          
Payable in installments 52,846          
Analysis of cash flows on acquisition:            
Transaction costs of the acquisition (included in cash flows from operating activities) (1,875)          
Cash paid net of cash acquired with the subsidiary (included in cash flows from investing activities) R$ (79,473)