XML 139 R53.htm IDEA: XBRL DOCUMENT v3.20.1
Business Combination (Tables)
12 Months Ended
Dec. 31, 2019
Enel Distribución Goias (Formerly Celg Distribuicio S.A)  
Disclosure Of Business Combinations [Line Items]  
Summary of Identifiable Assets Acquired and Identifiable Liabilities Assumed

 

 

 

 

 

 

 

 

Final Fair Value

 

Final Fair Value

 

Identifiable net assets acquired

 

ThR$

 

ThUS$

 

Cash and cash equivalents

 

29,643

 

9,538

 

Other current non-financial assets

 

198,054

 

63,727

 

Trade and other current receivables

 

973,382

 

313,199

 

Inventories

 

24,618

 

7,921

 

Current tax assets

 

2,173

 

699

 

Other non-current financial assets

 

89,514

 

28,802

 

Other non-current non-financial assets

 

698,435

 

224,731

 

Trade and other non-current receivables

 

204,480

 

65,794

 

Intangible assets other than goodwill

 

5,936,985

 

1,910,306

 

Property, plant and equipment

 

42,998

 

13,845

 

Other current financial liabilities

 

(480,165)

 

(154,500)

 

Trade and other current payables

 

(1,754,071)

 

(564,395)

 

Other current provision

 

(33,965)

 

(10,929)

 

Other non-current financial liabilities

 

(562,823)

 

(181,096)

 

Other non-current payables

 

(1,584,665)

 

(509,888)

 

Other non-current provision

 

(712,465)

 

(229,245)

 

Deferred tax liabilities

 

(529,958)

 

(170,521)

 

Provisions for non-current employee benefits

 

(273,502)

 

(88,003)

 

Total

 

2,268,668

 

729,985

 

 

Schedule of Determination of Goodwill

 

 

 

 

 

 

 

ThR$

 

ThUS$

Cash consideration transferred

 

2,268,667

 

729,975

(-) Net assets acquired and liabilities assumed

 

(2,268,667)

 

(729,975)

Goodwill determined

 

 —

 

 —

 

Summary of Cash and Cash Equivalents on Acquisition

 

 

 

 

Cash and Cash equivalents to obtain control of CELG

 

ThUS$

 

Amounts paid for the acquisition in cash and cash equivalents

 

(729,975)

 

Amounts of cash and cash equivalents in the acquired entity

 

9,573

 

Total

 

(720,402)

 

 

Enel Distribución Sao Paulo S.A. (formerly Eletropaulo Metropolitana De Eletricidade De Sao Paulo S.A.)  
Disclosure Of Business Combinations [Line Items]  
Summary of Identifiable Assets Acquired and Identifiable Liabilities Assumed

 

 

 

 

 

 

 

Fair Value

 

Fair Value

Identifiable net assets acquired

 

ThR$

 

ThUS$

Cash and cash equivalents

 

1,037,105

 

273,439

Other current non-financial assets

 

400,311

 

105,544

Trade and other current receivables

 

3,948,137

 

1,040,949

Inventories

 

275,129

 

72,539

Current tax assets

 

41,179

 

10,857

Other non-current financial assets

 

3,205,469

 

845,140

Other non-current non-financial assets

 

1,056,711

 

278,608

Trade and other non-current receivables

 

205,249

 

54,115

Intangible assets other than goodwill

 

11,055,574

 

2,914,866

Property, plant and equipment

 

65,804

 

17,350

Investment property

 

44,049

 

11,714

Deferred tax assets

 

3,229,417

 

851,455

Other current financial liabilities

 

(2,266,501)

 

(597,576)

Trade and other current payables

 

(3,551,676)

 

(936,420)

Other current provision

 

(759,862)

 

(200,342)

Other current non-financial liabilities

 

(600,990)

 

(158,454)

Other non-current financial liabilities

 

(2,505,299)

 

(660,537)

Other non-current payables

 

(567,355)

 

(149,586)

Other non-current provision

 

(2,788,278)

 

(735,146)

Deferred tax liabilities

 

(3,009,203)

 

(793,394)

Provisions for non-current employee benefits

 

(3,327,621)

 

(877,347)

Total

 

5,187,349

 

1,367,774

 

Schedule of Determination of Goodwill

 

 

 

 

 

 

 

ThR$

 

ThUS$

Cash consideration transferred

 

7,069,345

 

1,863,874

Non-controlling interests assumed in the acquisition

 

256,616

 

67,658

(-) Net assets acquired and liabilities assumed

 

(5,187,349)

 

(1,367,674)

Goodwill determined

 

2,138,612

 

563,858

 

Summary of Cash and Cash Equivalents on Acquisition

 

 

 

Cash and Cash equivalents to obtain control of Enel Distribución Sao Paulo

 

ThUS$

Amounts paid for the acquisition in cash and cash equivalents

 

(1,863,874)

Amounts of cash and cash equivalents in the acquired entity

 

273,439

Total

 

(1,590,435)