6-K 1 MainDocument.htm 6-K

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 

FORM 6-K

 

Report of Foreign Issuer

Pursuant To Rule 13a-16 Or 15d-16 of the

Securities Exchange Act of 1934

For the month of May 2021

Commission File Number: 333-251238

 

COSAN S.A.

(Exact name of registrant as specified in its charter)

 

N/A

(Translation of registrant’s name into English)

 

 Av. Brigadeiro Faria Lima, 4100, – 16th floor
São Paulo, SP 04538-132 Brazil
(Address of principal executive offices)

 

Indicate by check mark whether the registrant files or will file annual reports under cover of Form 20-F or Form 40F:

Form 20-F   Form 40-F

 

Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(1):

Yes      No 

 

Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(7):

Yes      No 

 

 




Graphics

 

A free translation from Portuguese into English of Independent Auditor’s Review Report on Interim Financial Information prepared in Brazilian currency in accordance with NBC TG 21 and IAS 34 and the rules issued by the Brazilian Securities Commission (CVM), applicable to the preparation of Quarterly Information (ITR)


 

 

To

Shareholders, Board of Director and Officers of

Cosan S.A.

São Paulo - SP

 

Introduction

 

We have reviewed the accompanying individual and consolidated interim financial information, contained in the Quarterly Information Form (ITR) of - Cosan S.A. (“Company”) for the quarter ended March 31, 2021, comprising the statement of financial position as of March 31, 2021 and the related statements of profit or loss, of comprehensive income, of changes in equity and of cash flows for the three month period then ended, including the explanatory notes.

 

Management is responsible for preparation of the individual and consolidated interim financial information in accordance with Accounting Pronouncement NBC TG 21 - Demonstrações intermediárias, and IAS 34 - Interim Financial Reporting, issued by the International Accounting Standards Board (IASB), as well as for the fair presentation of this information in conformity with the rules issued by the Brazilian Securities and Exchange Commission (CVM) applicable to the preparation of the Quarterly Information Form (ITR). Our responsibility is to express a conclusion on this interim financial information based on our review.

 

Scope of review

 

We conducted our review in accordance with Brazilian and international standards on review engagements (NBC TR 2410 - Revisão de Informações Intermediárias Executada pelo Auditor da Entidade and ISRE 2410 - Review of Interim Financial Information performed by the Independent Auditor of the Entity, respectively). A review of interim financial information consists of making inquiries, primarily of persons responsible for financial and accounting matters, and applying analytical and other review procedures. A review is substantially less in scope than an audit conducted in accordance with auditing standards and consequently does not enable us to obtain assurance that we would become aware of all significant matters that might be identified in an audit. Accordingly, we do not express an audit opinion.

 

Conclusion on the individual and the consolidated interim financial information

 

Based on our review, nothing has come to our attention that causes us to believe that the accompanying individual and consolidated interim financial information included in the quarterly information referred to above are not prepared, in all material respects, in accordance with NBC TG 21 and IAS 34 applicable to the preparation of Quarterly Information Form (ITR), and presented consistently with the rules issued by the Brazilian Securities and Exchange Commission.

 

 


Graphics

 

Emphasis of matter

 

Restatement of Earnings per share

 

As mentioned in Note 16, due to the share split, the Company adjusted earnings per share and the related notes correspondents for the thee-month period ended March 31, 2020, as provided for in Brazilian Accounting Standard CPC 41 – Resultado por ação / IAS 33 – Earnings per share. Our conclusion is not qualified in respect of this matter.

 

Other matters

 

Statements of value added

 

The abovementioned quarterly information includes the statement of value added (SVA) for the three-month period ended March 31, 2021, prepared under Company’s Management responsibility and presented as supplementary information by IAS 34. These statements have been subject to review procedures performed together with the review of the quarterly information with the objective to conclude whether they are reconciled to the interim financial information and the accounting records, as applicable, and if its format and content are in accordance with the criteria set forth by NBC TG 09 - Demonstração do Valor Adicionado. Based on our review, nothing has come to our attention that causes us to believe that they were not prepared, in all material respects, consistently with the overall interim financial information.

 

São Paulo, May 14, 2021.

 

ERNST & YOUNG

Auditores Independentes S.S.

CRC-2SP034519/O-6

 

 

/s/Marcos Alexandre S. Pupo
Marcos Alexandre S. Pupo
Accountant CRC-1SP221749/O-0



(In thousands of Brazilian Reais - R$)

 

 

 

 

Parent Company

 

Consolidated

 

Note

 

March 31, 2021

 

December 31, 2020

 

March 31, 2021

 

December 31, 2020

Assets

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

5.1

 

1,249,667

 

1,149,267

 

7,933,170

 

4,614,053

Marketable securities

5.2

 

844,191

 

788,965

 

3,735,659

 

2,271,570

Trade receivables

5.3

 

 

 

2,285,407

 

1,585,708

Derivative financial instruments

5.10

 

86,858

 

 

382,585

 

156,208

Inventories

7

 

 

 

961,975

 

685,900

Receivables from related parties

5.5

 

130,865

 

286,993

 

94,402

 

71,783

Income tax receivable

 

 

150,766

 

141,018

 

261,698

 

178,501

Other current tax receivable

6

 

35,525

 

35,507

 

675,385

 

434,480

Dividends receivable

 

 

177,032

 

160,694

 

102,592

 

77,561

Sector financial assets

5.9

 

 

 

184,105

 

241,749

Other financial assets

5.4

 

 

779,695

 

69,381

 

848,821

Other current assets

 

 

117,683

 

101,673

 

396,752

 

270,065

Total current assets

 

 

2,792,587

 

3,443,812

 

17,083,111

 

11,436,399

Trade receivables

5.3

 

 

 

25,995

 

19,131

Restricted cash

5.2

 

30,012

 

 

59,872

 

Deferred tax assets

13

 

251,591

 

54,032

 

2,150,103

 

629,591

Receivables from related parties

5.5

 

575,972

 

473,349

 

283,064

 

199,983

Income tax receivable

 

 

 

 

145,791

 

836

Other non-current tax receivable

6

 

37,651

 

37,533

 

978,329

 

167,224

Judicial deposits

14

 

385,292

 

380,727

 

884,403

 

544,226

Derivative financial instruments

5.10

 

3,089,713

 

2,457,604

 

5,850,020

 

2,971,210

Other non-current assets

 

 

170,936

 

165,310

 

297,633

 

227,857

Investments in associates

8.1

 

16,250,838

 

11,026,580

 

382,640

 

333,705

Investments in joint ventures

9

 

2,259,602

 

2,314,537

 

8,145,564

 

7,988,208

Property, plant and equipment

10.1

 

62,722

 

61,459

 

14,680,228

 

416,996

Intangible assets and goodwill

10.2

 

2,022

 

2,191

 

17,503,169

 

10,045,296

Contract asset

10.3

 

 

 

602,093

 

695,938

Right-of-use assets

10.4

 

32,460

 

24,809

 

7,885,307

 

84,224

Total non-current assets

 

 

23,148,811

 

16,998,131

 

59,874,211

 

24,324,425

Total assets

 

 

25,941,398

 

20,441,943

 

76,957,322

 

35,760,824

 

The accompanying notes are an integral part of these interim financial statements..



 

 

 

Parent Company

 

Consolidated

 

Note

 

March 31, 2021

 

December 31, 2020

 

March 31, 2021

 

December 31, 2020

Liabilities

 

 

 

 

 

 

 

 

 

Loans, borrowings and debentures

5.6

 

44,863

 

 

2,413,080

 

2,352,057

Leases

5.8

 

7,070

 

11,108

 

533,515

 

20,466

Derivative financial instruments

5.10

 

569

 

7,291

 

225,870

 

293,656

Trade payables

5.7

 

1,323

 

4,066

 

2,309,971

 

1,875,192

Employee benefits payables

 

 

14,285

 

25,168

 

262,518

 

195,881

Income tax payables

 

 

6,909

 

2,571

 

88,421

 

374,339

Other taxes payable

12

 

109,828

 

125,368

 

427,666

 

367,076

Dividends payable

 

 

68,899

 

216,929

 

147,214

 

285,177

Concessions payable

11

 

 

 

159,745

 

Payables to related parties

5.5

 

193,655

 

278,740

 

366,835

 

150,484

Sector financial liabilities

5.9

 

 

 

92,386

 

91,912

Other financial liabilities

 

 

 

 

509,656

 

149,293

Other current liabilities

 

 

95,450

 

103,501

 

388,399

 

259,580

Total current liabilities

 

 

542,851

 

774,742

 

7,925,276

 

6,415,113

Loans, borrowings and debentures

5.6

 

5,971,015

 

 

34,162,954

 

13,075,170

Leases

5.8

 

30,544

 

17,037

 

2,553,675

 

59,297

Preferred shareholders payable in subsidiaries

 

 

391,187

 

387,044

 

391,187

 

387,044

Derivative financial instruments

5.10

 

114,599

 

124,171

 

114,599

 

124,171

Other taxes payable

12

 

140,827

 

141,233

 

148,397

 

146,895

Provision for legal proceedings

14

 

312,708

 

308,819

 

1,394,453

 

887,794

Concessions payable

11

 

 

 

2,855,739

 

Provision for uncovered liability of associates

8.1

 

331,041

 

458,852

 

 

Payables to related parties

5.5

 

7,745,942

 

7,096,139

 

 

Post-employment benefits

21

 

181

 

177

 

734,291

 

728,677

Deferred tax liabilities

13

 

 

 

3,680,685

 

1,271,208

Sector financial liabilities

5.9

 

 

 

511,124

 

473,999

Deferred revenue

 

 

 

 

40,393

 

Other non-current liabilities

 

 

289,611

 

286,064

 

805,197

 

685,642

Total non-current liabilities

 

 

15,327,655

 

8,819,536

 

47,392,694

 

17,839,897

Total liabilities

 

 

15,870,506

 

9,594,278

 

55,317,970

 

24,255,010

Shareholders' equity

15

 

 

 

 

 

 

 

 

Share capital

 

 

6,365,853

 

5,727,478

 

6,365,853

 

5,727,478

Treasury shares

 

 

(91,158)

 

(583,941)

 

(91,158)

 

(583,941)

Additional paid-in capital

 

 

(2,978,460)

 

(939,347)

 

(2,978,460)

 

(939,347)

Accumulated other comprehensive loss

 

 

(263,319)

 

(252,610)

 

(263,319)

 

(252,610)

Retained earnings

 

 

6,399,169

 

6,896,085

 

6,399,169

 

6,896,085

Profit for the period

 

 

638,807

 

 

638,807

 

Equity attributable to:

 

 

 

 

 

 

 

 

 

  Owners of the Company

 

 

10,070,892

 

10,847,665

 

10,070,892

 

10,847,665

  Non-controlling interests

8.2

 

 

 

11,568,460

 

658,149

Total shareholders' equity

 

 

10,070,892

 

10,847,665

 

21,639,352

 

11,505,814

Total shareholders' equity and liabilities

 

 

25,941,398

 

20,441,943

 

76,957,322

 

35,760,824


The accompanying notes are an integral part of these interim financial statements.


(In thousands of Brazilian Reais - R$, except earnings per share)

 

 

 

 


Parent Company


Consolidated

 

Note

 


March 31, 2021

 


March 31, 2020

 


March 31, 2021

 


March 31, 2020

(Restated)

Net sales

17

 


 


 


4,715,799

 


3,506,512

Cost of sales

18

 


 


 


(3,369,867)

 


(2,486,377)

Gross profit

 

 


 


 


1,345,932

 


1,020,135

Selling expenses

18

 


 


 


(158,655)

 


(279,396)

General and administrative expenses

18

 


(47,337)

 


(34,922)

 


(363,608)

 


(171,225)

Other expenses, net

19

 


(25,040)

 


(74,548)

 


(28,926)

 


(35,954)

Operating expenses

 

 


(72,377)

 


(109,470)

 


(551,189)

 


(486,575)

Result before equity in earnings of investees, finance results and taxes

 

 


(72,377)

 


(109,470)

 


794,743

 


533,560

Interest in earnings of associates

8.1

 


954,353

 


435,575

 


(1,194)

 


820

Interest in earnings of joint ventures

9

 


(54,936)

 


(24,159)

 


254,801

 


191,344

Equity in earnings of investees

 

 


899,417

 


411,416

 


253,607

 


192,164

Finance expense

 

 


(202,357)

 


(291,755)

 


(171,818)

 


(748,020)

Finance income

 

 


36,325

 


60,779

 


191,152

 


265,649

Foreign exchange, net

 

 


(729,972)

 


(1,406,185)

 


(991,459)

 


(1,538,025)

Net effect of derivatives

 

 


590,696

 


1,284,503

 


590,214

 


1,397,199

Finance results, net

20

 


(305,308)

 


(352,658)

 


(381,911)

 


(623,197)

Profit before taxes

 

 


521,732

 


(50,712)

 


666,439

 


102,527

Income taxes

13

 


 

 


 

 


 

 


 

Current

 

 


 


 


399,860

 


(125,231)

Deferred

 

 


117,075

 


152,962

 


(358,036)

 


139,409

 

 

 


117,075

 


152,962

 


41,824

 


14,178

Profit for the period

 

 


638,807

 


102,250

 


708,263

 


116,705

Profit attributable to:

 

 


 

 


 

 


 

 


 

Owners of the Company

 

 


638,807

 


102,250

 


638,807

 


102,250

Non-controlling interests

 

 


 


 


69,456

 


14,455

 

 

 


638,807

 


102,250

 


708,263

 


116,705

Earnings per share 16











Basic

 

 


 

 


 

 

R$

0.3685

 

R$

0.0655

Diluted

 

 


 

 


 

 

R$

0.3662

 

R$

0.0647

 

The accompanying notes are an integral part of these interim financial statements.



(In thousands of Brazilian Reais - R$)

 

 

 

Parent Company

 

Consolidated

 

 

March 31, 2021

 

March 31, 2020

 

March 31, 2021

 

March 31, 2020

Profit for the period

 

638,807

 

102,250

 

708,263

 

116,705

Items that are or may subsequently be reclassified to profit or loss:

 

 

 

 

 

 

 

 

Foreign currency translation differences

 

244,947

 

563,497

 

272,535

 

610,682

Gain on cash flow hedge

 

(255,795)

 

(155,635)

 

(256,387)

 

(155,635)

Change in fair value of financial assets

 

139

 

(1)

 

139

 

(1)

 

 

(10,709)

 

407,861

 

16,287

 

455,046

Total comprehensive income for the period

 

628,098

 

510,111

 

724,550

 

571,751

Total comprehensive income attributable to:

 

 

 

 

 

 

 

 

Owners of the Company

 

628,098

 

510,111

 

628,098

 

510,111

Non-controlling interests

 

 

 

96,452

 

61,640

 

 

628,098

 

510,111

 

724,550

 

571,751

 

The accompanying notes are an integral part of these interim financial statements.



(In thousands of Brazilian Reais - R$)

 

 

 

 

 

 

 

Capital reserve

 

 

 

Profit reserve

 

 

 

 

 

 

 

 

 

 

Share capital

 

Treasury share

 

Corporate transactions - Law 6404

 

Capital transactions

 

Accumulated other comprehensive loss

 

Legal

 

Statutory reserve

 

Profit to be realized

 

Retained earnings

 

Accumulated profits

 

Total

 

Non-controlling interest

 

Total equity

At January 1, 2021

 

5,727,478

 

(583,941)

 

737

 

(940,084)

 

(252,610)

 

42,593

 

6,334,427

 

171,021

 

348,044

 

 

10,847,665

 

658,149

 

11,505,814

Profit for the period

 

 

 

 

 

 

 

 

 

 

638,807

 

638,807

 

69,456

 

708,263

Other comprehensive income: (note 15)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loss on cash flow hedge

 

 

 

 

 

(255,795)

 

 

 

 

 

 

(255,795)

 

(592)

 

(256,387)

Foreign currency translation differences

 

 

 

 

 

244,947

 

 

 

 

 

 

244,947

 

27,588

 

272,535

Change in fair value of financial assets

 

 

 

 

 

139

 

 

 

 

 

 

139

 

 

139

Total comprehensive income for the period

 

 

 

 

 

(10,709)

 

 

 

 

 

638,807

 

628,098

 

96,452

 

724,550

Transactions with owners of the Company

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Contributions and distributions:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Capital increase (Note 15)

 

638,375

 

 

 

(638,375)

 

 

 

 

 

 

 

 

1,750

 

1,750

Cancellation of treasury shares (Note 15)

 

 

496,916

 

 

 

 

 

(496,916)

 

 

 

 

 

 

Share options exercised

 

 

645

 

 

1,543

 

 

 

 

 

 

 

2,188

 

 

2,188

Dividends

 

 

 

 

 

 

 

 

 

 

 

 

(3,407)

 

(3,407)

Treasury shares acquired (Note 15)

 

 

(4,778)

 

 

 

 

 

 

 

 

 

(4,778)

 

 

(4,778)

Corporate reorganization (Note 1.2)

 

 

 

 

(1,400,557)

 

 

 

 

 

 

 

(1,400,557)

 

10,836,134

 

9,435,577

Share-based payment transactions

 

 

 

 

1,564

 

 

 

 

 

 

 

1,564

 

964

 

2,528

Total contributions by and distributions to owners of the Company

 

638,375

 

492,783

 

 

(2,035,825)

 

 

 

(496,916)

 

 

 

 

(1,401,583)

 

10,835,441

 

9,433,858

Transactions with owners of the Company

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Change of shareholding interest in subsidiary (Note 8.2)

 

 

 

 

(3,288)

 

 

 

 

 

 

 

(3,288)

 

(21,582)

 

(24,870)

Total changes in ownership interests

 

 

 

 

(3,288)

 

 

 

 

 

 

 

(3,288)

 

(21,582)

 

(24,870)

Total transactions with owners of the Company

 

638,375

 

492,783

 

 

(2,039,113)

 

 

 

(496,916)

 

 

 

 

(1,404,871)

 

10,813,859

 

9,408,988

At March 31, 2021

 

6,365,853

 

(91,158)

 

737

 

(2,979,197)

 

(263,319)

 

42,593

 

5,837,511

 

171,021

 

348,044

 

638,807

 

10,070,892

 

11,568,460

 

21,639,352

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

The accompanying notes are an integral part of these interim financial statements.




 

 

 

 

 

 

Capital reserve

 

 

 

Profit reserve

 

 

 

 

 

 

 

 

 

 

Share capital

 

Treasury share

 

Corporate transactions - Law 6404

 

Capital transactions

 

Accumulated other comprehensive loss

 

Legal

 

Statutory reserve

 

Profit to be realized

 

Retained earnings

 

Accumulated profits

 

Total

 

Non-controlling interest

 

Total equity

At January 1, 2020

 

5,045,214

 

(112,785)

 

737

 

(958,738)

 

(349,501)

 

121,270

 

6,288,472

 

171,021

 

348,044

 

 

10,553,734

 

507,482

 

11,061,216

Profit for the period

 

 

 

 

 

 

 

 

 

 

102,250

 

102,250

 

14,455

 

116,705

Other comprehensive income: (note 15)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loss on cash flow hedge

 

 

 

 

 

(155,635)

 

 

 

 

 

 

(155,635)

 

 

(155,635)

Foreign currency translation differences

 

 

 

 

 

563,497

 

 

 

 

 

 

563,497

 

47,185

 

610,682

Change in fair value of financial assets

 

 

 

 

 

(1)

 

 

 

 

 

 

(1)

 

 

(1)

Total comprehensive income for the period

 

 

 

 

 

407,861

 

 

 

 

 

102,250

 

510,111

 

61,640

 

571,751

Transactions with owners of the Company

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Contributions and distributions:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Capital increase

 

 

 

 

 

 

 

 

 

 

 

 

6,666

 

6,666

Share options exercised

 

 

1,081

 

(1,081)

 

 

 

 

 

 

 

 

 

 

Dividends - non-controlling interests

 

 

 

 

 

 

 

 

 

 

 

 

(1,145)

 

(1,145)

Treasury shares acquired

 

 

(290,772)

 

 

 

 

 

 

 

 

 

(290,772)

 

 

(290,772)

Share-based payment transactions

 

 

 

 

3,132

 

 

 

 

 

 

 

3,132

 

18

 

3,150

Total contributions by and distributions to owners of the Company

 

 

(289,691)

 

(1,081)

 

3,132

 

 

 

 

 

 

 

(287,640)

 

5,539

 

(282,101)

Transactions with owners of the Company

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Change of shareholding interest in subsidiary

 

 

 

 

44,569

 

 

 

 

 

 

 

44,569

 

30,431

 

75,000

Total changes in ownership interests

 

 

 

 

44,569

 

 

 

 

 

 

 

44,569

 

30,431

 

75,000

Total transactions with owners of the Company

 

 

(289,691)

 

(1,081)

 

47,701

 

 

 

 

 

 

 

(243,071)

 

35,970

 

(207,101)

At March 31, 2020

 

5,045,214

 

(402,476)

 

(344)

 

(911,037)

 

58,360

 

121,270

 

6,288,472

 

171,021

 

348,044

 

102,250

 

10,820,774

 

605,092

 

11,425,866

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

The accompanying notes are an integral part of these interim financial statements.

 


(In thousands of Brazilian Reais - R$)

 

 

 

 

Parent Company

 

Consolidated

 

Note

 

March 31, 2021

 

March 31, 2020

 

March 31, 2021

 

March 31, 2020

Cash flows from operating activities

 

 

 

 

 

 

 

 

 

Profit before taxes

 

 

521,732

 

(50,712)

 

666,439

 

102,527

Adjustments for:

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

 

2,474

 

2,814

 

311,311

 

143,520

Interest in earnings of associates

8.1

 

(954,353)

 

(435,575)

 

1,194

 

(820)

Interest in earnings of joint ventures

9

 

54,936

 

24,159

 

(254,801)

 

(191,344)

(Gain) loss on disposals assets

 

 

 

 

(316)

 

1,781

Share-based payment

 

 

2,689

 

2,208

 

6,177

 

3,145

Legal proceedings provision

 

 

24,013

 

7,288

 

35,459

 

6,945

Interest and exchange, net

 

 

306,928

 

375,470

 

400,649

 

659,776

Sectorial financial assets and liabilities, net

5.9

 

 

 

96,608

 

Provisions for employee benefits

 

 

1,626

 

(750)

 

35,355

 

16,298

Allowance for expected credit losses

 

 

 

 

(1,079)

 

7,686

Other

 

 

26

 

66,339

 

(37,995)

 

45,728

 

 

 

(39,929)

 

(8,759)

 

1,259,001

 

795,242

Trade receivables

 

 

 

 

(45,005)

 

(32,984)

Inventories

 

 

 

 

(6,828)

 

(30,050)

Other current tax, net

 

 

(15,252)

 

(13,210)

 

98,432

 

(20,875)

Income tax (i)

 

 

12,349

 

(22,247)

 

(97,078)

 

(402,541)

Related parties, net

 

 

6,063

 

(221,814)

 

(16,146)

 

(7,506)

Trade payables

 

 

(3,156)

 

(3,770)

 

(152,515)

 

6,442

Employee benefits

 

 

(23,591)

 

(13,233)

 

(140,415)

 

(69,409)

Provision for legal proceedings

 

 

(166)

 

(2,469)

 

(19,570)

 

(5,327)

Other financial liabilities

 

 

 

 

(15,614)

 

(34,758)

Judicial deposits

 

 

(633)

 

(1,130)

 

(10,472)

 

27,983

Contractual obligations for assignment of credit rights

 

 

 

(132,200)

 

 

(132,200)

Post-employment benefits

 

 

 

 

(7,861)

 

(10,903)

Other assets and liabilities, net

 

 

(22,494)

 

(3,686)

 

(3,185)

 

(121,388)

 

 

 

(46,880)

 

(413,759)

 

(416,257)

 

(833,516)

Net cash (used in) generated by operating activities

 

 

(86,809)

 

(422,518)

 

842,744

 

(38,274)

Cash flows from investing activities

 

 

 

 

 

 

 

 

 

Capital contribution in associates

 8.1

 

(1,500)

 

(11,142)

 

 

(1,142)

Acquisition of subsidiary, net of cash acquired

 

 

 

 

 

(90,247)

(Purchase) sale of marketable securities

 

 

(52,254)

 

(158,652)

 

1,574,984

 

(449,198)

Restricted cash

 

 

(30,012)

 

 

24,405

 

Dividends received from associates

 

 

198,020

 

 

 

Other financial assets

 

 

 

 

8

 

Acquisition of property, plant and equipment, intangible assets and contract assets

 

 

(65)

 

(3,072)

 

(467,800)

 

(258,645)

Cash in the merger operation

1.2

 

353,601

 

 

8,125,855

 

Net cash generated by (used in) investing activities

 

 

467,790

 

(172,866)

 

9,257,452

 

(799,232)

 


Cash flows from financing activities

 

 

 

 

 

 

 

 

 

Loans, borrowings and debentures raised

5.6

 

 

 

583,128

 

76,108

Repayment of principal on loans, borrowings and debentures

5.6

 

(5,427)

 

(1,700,000)

 

(6,945,855)

 

(1,950,907)

Payment of interest on loans, borrowings and debentures

5.6

 

(134,759)

 

(35,203)

 

(513,490)

 

(199,603)

Payment of derivative financial instruments

 

 

(25,383)

 

(36,078)

 

(505,080)

 

(13,727)

Receipt of derivative financial instruments

 

 

103,738

 

79,857

 

550,961

 

106,243

Payment of derivative financial instruments, except debt

 

 

(218,809)

 

 

(218,809)

 

Receipt of derivative financial instruments, except debt

 

 

197,679

 

 

197,679

 

Repayment of principal on leases

5.8

 

(305)

 

(167)

 

(27,769)

 

(2,358)

Payment of interest on leases

5.8

 

(315)

 

(208)

 

(18,482)

 

(937)

Equity contribution from shareholders interest

 

 

 

 

 

75,000

Equity contribution from non-controlling interest

 8.2

 

 

 

1,750

 

6,666

Related parties

 

 

(185,547)

 

 

 

(17,063)

Payments to redeem entity's shares

 

 

(4,778)

 

(290,772)

 

(34,529)

 

(290,772)

Acquisition of non-controlling interests

 

 

(6,675)

 

 

 

Dividends paid

 

 

 

 

(3,319)

 

(1,213)

Receipts of consideration assets

 

 

 

 

 

65,478

Net cash used in financing activities

 

 

(280,581)

 

(1,982,571)

 

(6,933,815)

 

(2,147,085)

Increase (decrease) in cash and cash equivalents

 

 

100,400

 

(2,577,955)

 

3,166,381

 

(2,984,591)

Cash and cash equivalents at beginning of the period

 

 

1,149,267

 

3,490,707

 

4,614,053

 

6,076,644

Effect of exchange rate fluctuations on cash held

 

 

 

(249)

 

152,736

 

247,390

Cash and cash equivalents at end of the period

 

 

1,249,667

 

912,503

 

7,933,170

 

3,339,443

Additional information

 

 

 

 

 

 

 

 

 

Income tax paid (i)

 

 

 

3,767

 

37,560

 

380,279


The accompanying notes are an integral part of these interim financial statements.

(i)
In the three-month period ended March 31, 2021, the Company paid the annual adjustment of the Income Tax and Social Contribution of 2020 using tax credits, so that the amount presented as payment in the supplementary information refers only to monthly advances based on gross revenue.

                   

 

Statement of cash flows

(In thousands of Brazilian Reais - R$)

Non-cash transaction

 

  1. Recognition of interest on shareholder’s equity decided by Raízen Combustíveis S.A. in the amount of R$19,221.

 

  1. Acquisition of assets for construction of the natural gas distribution pipeline in the Comgás subsidiary with payment in installments in the amount of R$1,982.

 

  1. Capital contribution to the subsidiary Payly Soluções de Pagamentos S.A. in the amount of R$3,750, through the capitalization of reimbursable expenses.

 

  1. Registration of right-of-use against the lease liability in the amount of R$6,209 related to new contracts covered by the commercial lease rule.

 

  1. Acquisition of assets logistics operations with payment in installments in the amount of R$14,209 on March 31, 2021.

 

Disclosure of interest and dividends

 

The Company discloses the dividends and interest on shareholders' equity received as cash flow from investing activities, with the purpose of avoiding distortions in its cash flows from operation activities.

 

Interest received or paid is classified as cash flow in financing activities, as it is considered to be part of the costs of obtaining financial resources.



(In thousands of Brazilian Reais - R$)

 

 

 

Parent Company

Consolidated

 

 

March 31, 2021

 

December 31, 2020

 

March 31, 2021

 

December 31, 2020

Revenues







Sales of products and services net of returns

 

 

 

5,766,154

 

4,340,830

Other operating revenues (expenses), net

 

(1,291)

 

(69,299)

 

7,526

 

(26,697)

Allowance for doubtful accounts

 

 

 

931

 

(7,686)

 

 

(1,291)

 

(69,299)

 

5,774,611

 

4,306,447

Raw materials acquired from third parties

 

 

 

 

 

 

 

 

Cost of goods sold and services rendered

 

 

 

(3,259,106)

 

(2,483,982)

Materials, energy, third party services, others

 

(47,657)

 

(21,058)

 

(150,534)

 

(146,787)

 

 

(47,657)

 

(21,058)

 

(3,409,640)

 

(2,630,769)

Gross value added

 

(48,948)

 

(90,357)

 

2,364,971

 

1,675,678










Retention

 

 

 

 

 

 

 

 

Depreciation and amortization

 

(2,474)

 

(2,814)

 

(311,311)

 

(143,520)

 

 

(2,474)

 

(2,814)

 

(311,311)

 

(143,520)

Net value added

 

(51,422)

 

(93,171)

 

2,053,660

 

1,532,158










Value added transferred in

 

 

 

 

 

 

 

 

Interest in earnings of subsidiaries

 

954,353

 

435,575

 

(1,194)

 

820

Interest in earnings of joint ventures

 

(54,936)

 

(24,159)

 

254,801

 

191,344

Finance income

 

36,325

 

60,779

 

191,152

 

265,649

 

 

935,742

 

472,195

 

444,759

 

457,813

Value added to be distributed

 

884,320

 

379,024

 

2,498,419

 

1,989,971










Distribution of value added

 

 

 

 

 

 

 

 

Payroll and social charges

 

14,431

 

12,706

 

166,138

 

126,519

Direct remuneration

 

12,217

 

11,248

 

148,297

 

109,120

Benefits

 

1,552

 

1,353

 

17,192

 

16,504

FGTS and others

 

662

 

105

 

649

 

895










Taxes and contributions

 

(112,690)

 

(150,791)

 

1,051,816

 

857,902

Federal

 

(113,539)

 

(151,634)

 

350,308

 

235,108

State

 

 

 

679,281

 

607,582

Municipal

 

849

 

843

 

22,227

 

15,212










Finance expense and rents

 

343,772

 

414,859

 

572,202

 

888,845

Interest and exchange variation

 

333,409

 

401,016

 

491,704

 

859,903

Rents

 

2,140

 

1,422

 

3,334

 

Others

 

8,223

 

12,421

 

77,164

 

28,942










Non-controlling interests

 

 

 

69,456

 

14,455

Profit for the period

 

638,807

 

102,250

 

638,807

 

102,250

 

 

884,320

 

379,024

 

2,498,419

 

1,989,971


The accompanying notes are an integral part of these interim financial statements.


(In thousands of Brazilian Reais - R$, unless otherwise stated)

 

1 Operations

 

Cosan S.A. (“Cosan” or “the Company”) is a publicly traded Company with shares traded on the Novo Mercado of B3 S.A. - Brasil, Bolsa, Balcão, or “B3”, under the ticker symbol CSAN3, on the São Paulo Stock Exchange. New York, or "NYSE", under the ticker symbol CSAN and is headquartered in the city of São Paulo, Brazil. Mr. Rubens Ometto Silveira Mello is the ultimate controlling shareholder of Cosan. 

 

Acquisition of Biosev S.A. by Raízen

On February 8, 2021, the jointly controlled subsidiary Raízen S.A. entered into an acquisition agreement with Biosev S.A., or "Biosev", and Hédera Investimentos e Participações S.A., or "Hédera", as the controlling shareholder of Biosev, among other parties, whereby Raízen agreed, under the terms and conditions established therein, to acquire up to 100% of the shares issued by Biosev.

 

The acquisition will involve an exchange of shares, with Raízen issuing preferred shares in the amount of 3.5% of its share capital and also paying an amount of R$3,600,000 in cash to refinance part of Hédera's debt. There will also be an issue of redeemable shares equivalent to 1.49% of Raízen's share capital for a symbolic amount. On March 1, 2021, the Brazilian Antitrust Authority (Conselho Administrativo de Defesa Econômica), or “CADE,” approved the transaction. The consummation of the acquisition is subject to compliance with certain conditions precedent established in the acquisition contract, there is no accounting impact in these financial statements. The expectation is that, after the acquisition, the shareholder structure of Raízen and Biosev will be as follows:


Notes to the interim financial statements

(In thousands of Brazilian Reais - R$, unless otherwise stated)

 

Image9

 

1.1 Covid-19

 

During the quarter ended March 31, 2021, the Company, its subsidiaries and jointly controlled companies continue to monitor the evolution of the COVID-19 pandemic in Brazil and worldwide, in order to take preventive measures to minimize the spread of the virus, ensure continuity of operations and safeguard the health and safety of our employees and partners. The response to the pandemic has been effective in limiting the impacts on our operational facilities, employees, supply chain and logistics.

 

The Company ended the period ended March 31, 2021 with cash of R$7,933,170, net working capital with a positive balance of R$9,157,835 and a net profit of R$708,263.

 

Our covenants are assessed monthly for our need to generate sufficient cash flows to meet indebtedness and our ability to meet the covenants contained in the contracts that govern our indebtedness. Until March 31, 2021, the Company and its subsidiaries have been complying with all restrictive financial clauses.

 

Notes to the interim financial statements

(In thousands of Brazilian Reais - R$, unless otherwise stated)


Considering the low level of interest rates in Brazil and in the locations of our subsidiaries, we consider that despite the short-term fluctuations in some macroeconomic assumptions due to the impacts of the COVID-19 pandemic, our weighted average cost of capital should not undergo material changes.

 

The Company assessed the circumstances that could indicate impairment of its non-financial assets and concluded that there were no changes in the circumstances that would indicate an impairment loss. Our tax recovery projections are based on the same scenarios and assumptions used in the impairment assessment.

 

Losses due to the non-recoverability of financial assets were calculated based on the credit risk analysis, which includes the history of losses, the individual situation of the customers, the situation of the economic group to which they belong, the real guarantees for debts and macroeconomic indicators and is considered on March 31, 2021, sufficient to cover possible losses on the amounts receivable, in addition to a prospective assessment that consider the change or expected change in economic factors that affect the expected credit losses, which will be determined based on weighted probabilities and measured at an amount equal to the expected credit loss for life.

 

The credit quality of accounts receivable falling due is considered adequate, and the amount of the effective risk of possible losses in accounts receivable from customers is presented as losses due to the non-recoverability of financial assets.

 

Our inventories are composed, substantially, of lubricants, base oil and materials for the construction of gas pipelines, which are products that are not valid or have a long duration and, therefore, we do not observe indicators of obsolescence or non-performance.

 

To date, there have been no changes in the scope of the Company's leases, including adding, terminating, extending, reducing the lease term. Also, there was no change in the consideration for the leases that we are both lessees and lessors.


Notes to the interim financial statements

(In thousands of Brazilian Reais - R$, unless otherwise stated)


1.2 Corporate reorganization

On July 2, 2020, the Boards of Directors of Cosan S.A., Cosan Limited and Cosan Logística S.A. (“Cosan Logística”), or collectively the “Companies”, authorized studies to be carried out on the proposed corporate reorganization to simplify the structure of the economic group.

 

As part of an effort to streamline its operations, Cosan S.A. carried out a Corporate Reorganization to improve the current corporate structure, making Cosan S.A. the only holding company of the Cosan Group (“Grupo Cosan” refers to the economic entity previously represented by Cosan Limited , Cosan S.A., Cosan Logística and its subsidiaries before the Merger, which, after the Merger, is represented by Cosan S.A. and its subsidiaries, as the context requires). The Operation aimed to simplify the corporate structure of the Cosan Group, unify and consolidate the outstanding shares in the financial market (“free floats”) of the Companies, increase the liquidity of their securities, as well as unlock the value that exists within the Cosan Group and facilitate future fundraising.

 

As part of the Transaction carried out, Cosan Limited and Cosan Logística were merged into Cosan S.A.. After the completion of the transaction, the outstanding shares of Cosan S.A. were directly held by all shareholders of Cosan Limited, Cosan S.A. and Cosan Logística. As part of the Mergers, Cosan S.A. issued American Depositary Shares (“ADSs”) listed on the New York Stock Exchange (New York Stock Exchange - NYSE) or Cosan S.A. shares listed on B3 S.A. - Brasil, Bolsa, Balcão (“B3”) for the shareholders of Cosan Limited. As for Cosan Logística, the shareholders of Cosan Logística became owners of shares of Cosan S.A.


Notes to the interim financial statements

(In thousands of Brazilian Reais - R$, unless otherwise stated)


Image10

Simplified operational structure after incorporations.

 

Respecting the Merger Protocols, subject to the terms and conditions described therein, and after the consummation of all transactions contemplated by them, Cosan Limited and Cosan Logística were merged, ceased to exist and their rights and obligations were transferred to Cosan S.A. as a Company successor.

 

The administrators of Cosan S.A., Cosan Limited and Cosan Logística evaluated the exchange ratio negotiated and recommended by the committees and stated as follows:

 

  1. The exchange ratio was 0.772788 shares issued by Cosan Limited for each share issued by Cosan S.A, or 1 American Depositary Receipts (“ADRs”) of the Company (each ADR representing a common share of the Company). Thus, as a result of the Merger and in view of the Exchange Ratio, 308,554,969 shares issued by Cosan S.A. were issued former Cosan Limited shareholders; and

 

  1. The exchange ratio was 3.943112 shares issued by Cosan Logística for each share issued by Cosan S.A. Thus, as a result of the Merger and in view of the Exchange Ratio, 31,025,350 shares issued by Cosan S.A. were issued to the former shareholders of Cosan Logística.

 

Notes to the interim financial statements

(In thousands of Brazilian Reais - R$, unless otherwise stated)


On January 22, 2021, the proposed corporate reorganization of the Companies, which consisted of the merger of companies under common control Cosan Limited and Cosan Logística, was approved at the respective extraordinary general meetings of the Companies.

 

After the approval of the Mergers at the respective Extraordinary Shareholders' Meetings (“AGE”) of the companies, Cosan Logística shareholders were able to exercise the right of withdrawal within 30 days after the AGEs, based on the Valuation Report at Cosan's Market Price Logistics, resulting in R$12.40 per share. On February 22, 2021, the term ended and no shareholder exercised his right of withdrawal.

 

Also considering the meeting of the Company's Board of Directors held on February 5, 2021, among other matters, the Board decided to cancel 10,000,000 shares issued by the Company that were held in treasury.

 

The merged and consolidated subsidiaries as of March 1, 2021, generated a profit of R$57,814 in the Company's net income for the month March 2021.

 

Basis of preparation of reviewed financial information

The balance sheets as of March 1, 2021 are based on the individual and consolidated historical balances of Cosan S.A., Cosan Limited and Cosan Logística, as shown below:

Notes to the interim financial statements

(In thousands of Brazilian Reais - R$, unless otherwise stated)

 

Parent company 

Open Balance (01/03/2021)

 

 

 

 

 

 

Incorporated companies

 

 

 

 

 

 

 

 

 

Consolidated Cosan S.A.

 

Corporate Cosan Limited

 

Consolidated Cosan Logística

 

Total incorporated assets

 

Elimination

 

Adjustments

 

Cosan S.A. post-reorganization

Assets

 

 

 

 

 

 

 

 

 

 

1.2.(a)

 

1.2.(b)

 

 

Cash and cash equivalents

 

 

1,099,643

 

353,595

 

6

 

353,601

 

 

 

1,453,244

Marketable securities

 

 

927,011

 

 

 

 

 

 

927,011

Derivative financial instruments

 

 

71,133

 

 

 

 

 

 

71,133

Receivables from related parties

 

 

279,718

 

54

 

194

 

248

 

(12,481)

 

 

267,485

Income tax receivable

 

 

143,359

 

3

 

2,841

 

2,844

 

 

 

146,203

Other current tax receivable

 

 

35,515

 

 

4

 

4

 

 

 

35,519

Dividends receivable

 

 

160,694

 

148,271

 

 

148,271

 

(148,271)

 

 

160,694

Other financial assets

 

 

734,903

 

 

 

 

 

(734,903)

 

Other current assets

 

 

101,221

 

1,744

 

 

1,744

 

 

 

102,965

Total current assets

 

 

3,553,197

 

503,667

 

3,045

 

506,712

 

(160,752)

 

(734,903)

 

3,164,254

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deferred tax assets

 

 

75,959

 

 

 

 

 

80,483

 

156,442

Receivables from related parties

 

 

576,929

 

 

 

 

 

 

576,929

Other non-current tax receivable

 

 

37,623

 

 

 

 

 

 

37,623

Judicial deposits

 

 

384,455

 

 

1,017

 

1,017

 

 

 

385,472

Derivative financial instruments

 

 

2,758,732

 

183,426

 

 

183,426

 

 

 

2,942,158

Other non-current assets

 

 

169,370

 

 

 

 

 

 

169,370

Investments in associates

 

 

13,025,364

 

8,769,145

 

4,259,390

 

13,028,535

 

(8,761,919)

 

329,118

 

17,621,098

Property, plant and equipment

 

 

60,457

 

2,724

 

 

2,724

 

 

 

63,181

Intangible assets and goodwill

 

 

2,067

 

 

 

 

 

 

2,067

Right-of-use assets

 

 

24,212

 

8,430

 

 

8,430

 

 

 

32,642

Total non-current assets

 

 

17,115,168

 

8,963,725

 

4,260,407

 

13,224,132

 

(8,761,919)

 

409,601

 

21,986,982

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total assets

 

 

20,668,365

 

9,467,392

 

4,263,452

 

13,730,844

 

(8,922,671)

 

(325,302)

 

25,151,236

 Notes to the interim financial statements

(In thousands of Brazilian Reais - R$, unless otherwise stated)

 

 

 

 

 

 

Incorporated companies

 

 

 

 

 

 

 

 

 

Consolidated Cosan S.A.

 

Corporate Cosan Limited

 

Consolidated Cosan Logística

 

Total incorporated assets

 

Elimination

 

Adjustments

 

Cosan S.A. post-reorganization

Liabilities

 

 

 

 

 

 

 

 

 

 

1.2.(a)

 

1.2.(b)

 

 

Loans, borrowings and debentures

 

 

 

98,397

 

38,981

 

137,378

 

 

 

137,378

Leases

 

 

2,785

 

824

 

 

824

 

 

 

3,609

Derivative financial instruments

 

 

1,253

 

 

 

 

 

 

1,253

Trade payables

 

 

1,769

 

207

 

40

 

247

 

 

 

2,016

Employee benefits payables

 

 

24,246

 

 

 

 

 

 

24,246

Income tax payables

 

 

614

 

3

 

5

 

8

 

 

 

622

Other taxes payable

 

 

115,593

 

9

 

1,251

 

1,260

 

 

(11,544)

 

105,309

Dividends payable

 

 

216,929

 

 

241

 

241

 

(148,271)

 

 

68,899

Payables to related parties

 

 

318,535

 

4,844

 

407

 

5,251

 

(12,483)

 

 

311,303

Other current liabilities

 

 

107,502

 

7,902

 

992

 

8,894

 

 

 

116,396

Total current liabilities

 

 

789,226

 

112,186

 

41,917

 

154,103

 

(160,754)

 

(11,544)

 

771,031

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans, borrowings and debentures

 

 

 

4,124,973

 

1,719,992

 

5,844,965

 

 

 

5,844,965

Leases

 

 

24,930

 

8,887

 

 

8,887

 

 

 

33,817

Preferred shareholders payable in subsidiaries

 

 

389,585

 

 

 

 

 

 

389,585

Derivative financial instruments

 

 

110,554

 

 

 

 

 

 

110,554

Other taxes payable

 

 

140,978

 

 

 

 

 

 

140,978

Provision for legal proceedings

 

 

309,484

 

 

 

 

 

 

309,484

Provision for uncovered liability of associates

 

 

432,350

 

 

 

 

 

 

432,350

Payables to related parties

 

 

7,499,128

 

47,771

 

 

47,771

 

 

 

7,546,899

Post-employment benefits

 

 

155

 

 

 

 

 

 

155

Other non-current liabilities

 

 

288,658

 

 

 

 

 

 

288,658

Total non-current liabilities

 

 

9,195,822

 

4,181,631

 

1,719,992

 

5,901,623

 

 

 

15,097,445

Total liabilities

 

 

9,985,048

 

4,293,817

 

1,761,909

 

6,055,726

 

(160,754)

 

(11,544)

 

15,868,476

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Shareholders' equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Share capital

 

 

5,727,478

 

5,328

 

2,284,893

 

2,290,221

 

(1,651,846)

 

 

6,365,853

Reserves and other components of equity

 

 

4,955,839

 

5,168,247

 

216,650

 

5,384,897

 

(7,110,071)

 

(313,758)

 

2,916,907

 

 

 

10,683,317

 

5,173,575

 

2,501,543

 

7,675,118

 

(8,761,917)

 

(313,758)

 

9,282,760

Equity attributable to:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  Owners of the Company

 

 

10,683,317

 

5,173,575

 

2,501,543

 

7,675,118

 

(8,761,917)

 

(313,758)

 

9,282,760

Total shareholders' equity

 

 

10,683,317

 

5,173,575

 

2,501,543

 

7,675,118

 

(8,761,917)

 

(313,758)

 

9,282,760

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total shareholders' equity and liabilities

 

 

20,668,365

 

9,467,392

 

4,263,452

 

13,730,844

 

(8,922,671)

 

(325,302)

 

25,151,236

 

Notes to the interim financial statements

(In thousands of Brazilian Reais - R$, unless otherwise stated)

 

Consolidated

Open Balance (01/03/2021)                                                          

 

 

 

 

 

Incorporated companies

 

 

 

 

 

 

 

 

 

Consolidated Cosan S.A.

 

Corporate Cosan Limited

 

Consolidated Cosan Logística

 

Total incorporated assets

 

Elimination

 

Adjustments

 

Cosan S.A. post-reorganization

Assets

 

 

 

 

 

 

 

 

 

 

1.2.(a)

 

1.2.(b)

 

 

Cash and cash equivalents

 

 

4,367,675

 

356,410

 

7,769,445

 

8,125,855

 

 

 

12,493,530

Marketable securities

 

 

1,686,029

 

327

 

3,025,185

 

3,025,512

 

 

 

4,711,541

Trade receivables

 

 

1,639,123

 

305

 

617,546

 

617,851

 

 

 

2,256,974

Derivative financial instruments

 

 

182,922

 

 

82,191

 

82,191

 

 

 

265,113

Inventories

 

 

659,485

 

8

 

255,042

 

255,050

 

 

 

914,535

Receivables from related parties

 

 

205,383

 

36

 

36,451

 

36,487

 

(12,481)

 

 

229,389

Income tax receivable

 

 

169,644

 

7

 

98,343

 

98,350

 

 

 

267,994

Other current tax receivable

 

 

372,525

 

172

 

345,539

 

345,711

 

 

 

718,236

Dividends receivable

 

 

77,561

 

148,271

 

6,322

 

154,593

 

(148,271)

 

 

83,883

Sectorial financial assets

 

 

216,488

 

 

 

 

 

 

216,488

Other financial assets

 

 

804,256

 

 

 

 

 

(734,903)

 

69,353

Other current assets

 

 

294,606

 

1,955

 

264,994

 

266,949

 

 

 

561,555

Total current assets

 

 

10,675,697

 

507,491

 

12,501,058

 

13,008,549

 

(160,752)

 

(734,903)

 

22,788,591

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Trade receivables

 

 

19,476

 

 

6,303

 

6,303

 

 

 

25,779

Restricted cash

 

 

 

 

29,835

 

29,835

 

 

 

29,835

Deferred tax assets

 

 

631,987

 

33

 

1,350,121

 

1,350,154

 

 

 

1,982,141

Receivables from related parties

 

 

207,905

 

 

94,473

 

94,473

 

(47,770)

 

 

254,608

Income taxes receivable

 

 

309

 

 

40,707

 

40,707

 

 

 

41,016

Other non-current tax receivable

 

 

168,666

 

 

782,580

 

782,580

 

 

 

951,246

Judicial deposits

 

 

551,833

 

 

328,984

 

328,984

 

 

 

880,817

Derivative financial instruments

 

 

3,311,933

 

183,426

 

2,346,374

 

2,529,800

 

 

 

5,841,733

Contract asset

 

 

655,680

 

 

 

 

 

 

655,680

Other non-current assets

 

 

235,161

 

2

 

57,726

 

57,728

 

 

 

292,889

Investments in associates

 

 

331,005

 

8,758,462

 

49,953

 

8,808,415

 

(9,087,580)

 

329,118

 

380,958

Investments in joint ventures

 

 

7,613,457

 

 

 

 

 

 

7,613,457

Property, plant and equipment

 

 

424,651

 

4,335

 

14,032,909

 

14,037,244

 

 

 

14,461,895

Intangible assets and goodwill

 

 

10,184,202

 

15,159

 

7,226,616

 

7,241,775

 

 

 

17,425,977

Right-of-use assets

 

 

83,664

 

8,853

 

7,809,397

 

7,818,250

 

 

 

7,901,914

Total non-current assets

 

 

24,419,929

 

8,970,270

 

34,155,978

 

43,126,248

 

(9,135,350)

 

329,118

 

58,739,945

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total assets

 

 

35,095,626

 

9,477,761

 

46,657,036

 

56,134,797

 

(9,296,102)

 

(405,785)

 

81,528,536

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Notes to the interim financial statements

(In thousands of Brazilian Reais - R$, unless otherwise stated)

 

 

 

 

 

 

Incorporated companies

 

 

 

 

 

 

 

 

 

Consolidated Cosan S.A.

 

Corporate Cosan Limited

 

Consolidated Cosan Logística

 

Total incorporated assets

 

Elimination

 

Adjustments

 

Cosan S.A. post-reorganization

Liabilities

 

 

 

 

 

 

 

 

 

 

1.2.(a)

 

1.2.(b)

 

 

Loans, borrowings and debentures

 

 

842,781

 

98,420

 

2,318,462

 

2,416,882

 

 

 

3,259,663

Leases

 

 

11,867

 

1,068

 

510,047

 

511,115

 

 

 

522,982

Derivative financial instruments

 

 

146,261

 

 

 

 

 

 

146,261

Trade payables

 

 

1,813,517

 

1,335

 

566,273

 

567,608

 

 

 

2,381,125

Employee benefits payables

 

 

214,941

 

1,782

 

154,262

 

156,044

 

 

 

370,985

Income tax payables

 

 

331,264

 

580

 

245,826

 

246,406

 

 

 

577,670

Other taxes payable

 

 

375,996

 

10

 

33,092

 

33,102

 

 

(11,544)

 

397,554

Dividends payable

 

 

285,209

 

 

10,267

 

10,267

 

(148,271)

 

 

147,205

Concessions payable

 

 

 

 

159,330

 

159,330

 

 

 

159,330

Payables to related parties

 

 

304,021

 

5,786

 

188,971

 

194,757

 

(12,483)

 

 

486,295

Sectorial financial liabilities

 

 

93,244

 

 

 

 

 

 

93,244

Other financial liabilities

 

 

120,247

 

 

361,494

 

361,494

 

 

 

481,741

Other current liabilities

 

 

229,603

 

9,289

 

298,692

 

307,981

 

 

 

537,584

Total current liabilities

 

 

4,768,951

 

118,270

 

4,846,716

 

4,964,986

 

(160,754)

 

(11,544)

 

9,561,639

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans, borrowings and debentures

 

 

14,091,982

 

4,125,001

 

20,275,636

 

24,400,637

 

 

 

38,492,619

Leases

 

 

67,882

 

9,097

 

2,430,749

 

2,439,846

 

 

 

2,507,728

Preferred shareholders payable in subsidiaries

 

 

389,585

 

 

 

 

 

 

389,585

Derivative financial instruments

 

 

110,554

 

 

 

 

 

 

110,554

Other taxes payable

 

 

146,539

 

 

2,112

 

2,112

 

 

 

148,651

Provision for legal proceedings

 

 

890,189

 

 

497,574

 

497,574

 

 

 

1,387,763

Concessions payable

 

 

 

 

2,849,861

 

2,849,861

 

 

 

2,849,861

Payables to related parties

 

 

 

47,771

 

 

47,771

 

(47,771)

 

 

Post-employment benefits

 

 

733,047

 

 

57

 

57

 

 

 

733,104

Deferred tax liabilities

 

 

1,326,171

 

 

1,988,261

 

1,988,261

 

 

(80,483)

 

3,233,949

Sectorial financial liabilities

 

 

499,016

 

 

 

 

 

 

499,016

Deferred revenue

 

 

 

 

42,100

 

42,100

 

 

 

42,100

Other non-current liabilities

 

 

694,781

 

 

64,680

 

64,680

 

 

 

759,461

Total non-current liabilities

 

 

18,949,746

 

4,181,869

 

28,151,030

 

32,332,899

 

(47,771)

 

(80,483)

 

51,154,391

Total liabilities

 

 

23,718,697

 

4,300,139

 

32,997,746

 

37,297,885

 

(208,525)

 

(92,027)

 

60,716,030

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Shareholders' equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Share capital

 

 

5,727,478

 

5,328

 

2,284,893

 

2,290,221

 

(1,651,846)

 

 

6,365,853

Reserves and other components of equity

 

 

4,955,839

 

5,168,247

 

216,650

 

5,384,897

 

(7,110,071)

 

(313,758)

 

2,916,907

 

 

 

10,683,317

 

5,173,575

 

2,501,543

 

7,675,118

 

(8,761,917)

 

(313,758)

 

9,282,760

Equity attributable to:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  Owners of the Company

 

 

10,683,317

 

5,173,575

 

2,501,543

 

7,675,118

 

(8,761,917)

 

(313,758)

 

9,282,760

  Non-controlling interests

 

 

693,612

 

4,047

 

11,157,747

 

11,161,794

 

(325,660)

 

 

11,529,746

Total shareholders' equity

 

 

11,376,929

 

5,177,622

 

13,659,290

 

18,836,912

 

(9,087,577)

 

(313,758)

 

20,812,506

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total shareholders' equity and liabilities

 

 

35,095,626

 

9,477,761

 

46,657,036

 

56,134,797

 

(9,296,102)

 

(405,785)

 

81,528,536

 

Notes to the interim financial statements

(In thousands of Brazilian Reais - R$, unless otherwise stated)

 

Adjustments and assumptions used

The financial information was prepared and presented based on the individual and consolidated balances and the adjustments were determined following Management's assumptions and best estimates that include the following adjustments: 

 

1.2.(a) Elimination

The consummate operation was an intra-group reorganization, in which: (1) it involved only entities that are under common control; and (2) all the entities involved were already presented at Cosan Limited on a consolidated basis. As a result, the investment balances that Cosan Limited held in Cosan logistics and Cosan S.A. were eliminated, as well as the effects of transactions between related parties.

 

1.2.(b) Adjustment of other financial assets

Cosan S.A. owned 40,065,607 shares of Rumo S.A., representing 2.16% of its shareholders 'equity, and 477,196 shares of Cosan Logística, representing 0.10% of its shareholders' equity. These shares were recorded in the balance sheet as a financial asset, being measured at fair value through profit or loss, as Management considered trading these shares.

 

With the corporate reorganization, the financial asset, as well as its applicable taxes, was derecognized for R$734,903 and, consequently, an investment in subsidiary of R$329,118 was recorded. Additionally, the amount of R$313,758 was recognized in equity.

  

Notes to the interim financial statements

(In thousands of Brazilian Reais - R$, unless otherwise stated)

 

2  Statement of compliance

These individual and consolidated interim financial statements have been prepared and are being presented in accordance with technical pronouncement CPC 21 (R1) - Interim Financial Statements and with international standards IAS 34 - Interim Financial Reporting, issued by the International Accounting Standards Board (IASB), and also based on the provisions contained in the Brazilian Corporation Law, and presented in a manner consistent with the rules issued by the Brazilian Securities and Exchange Commission, applicable to the preparation of quarterly information - ITR.

 

The presentation of the Statements of Value Added (DVA), individual and consolidated, is required by Brazilian corporate law and the accounting practices adopted in Brazil applicable to publicly-held companies CPC 09 - Statement of Added Value. IFRS standards do not require the presentation of this statement. As a consequence, under IFRS, this statement is presented as supplementary information, without prejudice to the set of interim financial statements.

 

Except for information from the merged companies, these interim financial statements were prepared following the basis of preparation and accounting policies consistent with those adopted in the preparation of the financial statements of December 31, 2020 and should be read together.

 

The information in the explanatory notes that have not undergone any significant changes compared to December 31, 2020 has not been fully presented in this quarterly information.

 

The relevant information proper to the interim financial statements, and only them, are being disclosed and that correspond to those used by Management in its management.

 

These interim financial statements were authorized for issue by Management on May 14, 2021.


Notes to the interim financial statements

(In thousands of Brazilian Reais - R$, unless otherwise stated)


3  Accounting policies

These interim financial statements were prepared following the basis of preparation and accounting policies consistent with those adopted in the preparation of the financial statements of December 31, 2020, except for the statements described in the respective notes from the companies incorporated in the corporate reorganization, as per note 1.2. All balances have been rounded to the nearest thousand, except where otherwise indicated.


 4  Segment information

The following segment information is used by Company’s senior management (the “Chief Operating Decision Maker”) to assess the performance of the operating segments and to make decisions with regards to the allocation of resources. This information is prepared on a basis consistent with the accounting policies used in the preparation of the financial statements. The Company evaluates the performance of its operating segments based on the measure of Earnings Before Interest Taxes, Depreciation and Amortization (“EBITDA”).

 

Reported segments:

 

  1. Raízen Energia: production and marketing of a variety of products derived from sugar cane, including raw sugar (Very High Polarization, or “VHP”), and renewable products, such as anhydrous and hydrated ethanol, second generation ethanol and activities related to energy cogeneration from sugarcane bagasse, among other. In addition, this segment holds interests in companies engaged in research and development on new technology;

 

  1. Raízen Combustíveis: distribution and marketing of fuels, mainly through a franchised network of service stations under the “Shell” brand throughout Brazil, petroleum refining, the operation of fuel resellers, a convenience store business, the manufacture and sale of automotive and industrial lubricants, and the production and sale of liquefied petroleum gas throughout Argentina;

 

Notes to the interim financial statements

(In thousands of Brazilian Reais - R$, unless otherwise stated)


  1. Gas and Energy: its main activities are: (i) distribution of piped natural gas in part of the State of São Paulo to customers in the industrial, residential, commercial, automotive and cogeneration sectors; and (ii) the sale of electricity, comprising the purchase and sale of electricity to other traders, to consumers who have a free choice of supplier and to other agents permitted by law, other investments in the development process and corporate activities, including TRSP - LNG Regasification Terminal of São Paulo S.A. (“TRSP”), Rota 4 Participações S.A. (“Rota 4”) and Edge II - Empresa de Geração de Energia S.A..

 

  1. Moove: production and distribution of lubricants under the Mobil brand in Brazil, Argentina, Bolivia, Uruguay, Paraguay, the United States of America and Europe, as well as in the European and Asian markets under the “Comma” trademark and corporate activities;

 

  1. Logistics: logistics services for rail transportation, storage and port loading of commodities, mainly for grains and sugar, leasing of locomotives, wagons and another railroad equipment; and

 

Reconciliation:

 

  1. Cosan Corporate: digital wallet platform and other investments, in addition to the corporate activities of the Company. The Cosan corporate segment includes the financing subsidiaries for the Cosan group.

 

Although, Raízen Energia S.A. (“Raízen Energia”) and Raízen Combustíveis are equity accounted joint ventures and are no longer proportionally consolidated, senior management continues to review segment information. A reconciliation of these segments is presented in the column “Deconsolidated effects.”

 

Notes to the interim financial statements

(In thousands of Brazilian Reais - R$, unless otherwise stated)

 

 

March 31, 2021

 

Reported segments

 

Reconciliation

 

Consolidated

 

Raízen Energia

 

Raízen Combustíveis

 

Gas and Energy

 

Moove

 

Logistics (ii)

 

Cosan Corporate

 

Deconsolidated effects

 

Segment elimination

 

 

 

Brazil

 

Argentina

 

 

 

 

 

 

 

Statement of profit or loss:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross sales

9,909,774

 

23,919,738

 

5,243,764

 

3,207,371

 

1,783,529

 

828,461

 

377

 

(39,073,276)

 

(4,083)

 

5,815,655

Domestic market (i)

5,050,364

 

23,919,738

 

5,243,764

 

3,207,371

 

1,627,996

 

828,461

 

377

 

(34,213,866)

 

(4,083)

 

5,660,122

External market (i)

4,859,410

 

 

 

 

155,533

 

 

 

(4,859,410)

 

 

155,533

Net sales

9,424,596

 

22,945,322

 

3,541,760

 

2,516,622

 

1,417,556

 

785,351

 

353

 

(35,911,678)

 

(4,083)

 

4,715,799

Cost of sales

(8,655,960)

 

(21,935,380)

 

(3,027,334)

 

(1,817,781)

 

(1,083,803)

 

(471,989)

 

(377)

 

33,618,674

 

4,083

 

(3,369,867)

Gross profit

768,636

 

1,009,942

 

514,426

 

698,841

 

333,753

 

313,362

 

(24)

 

(2,293,004)

 

 

1,345,932

Selling expenses

(262,598)

 

(344,589)

 

(247,121)

 

(26,173)

 

(128,739)

 

(3,052)

 

(691)

 

854,308

 

 

(158,655)

General and administrative expenses

(165,706)

 

(137,025)

 

(56,139)

 

(225,586)

 

(56,036)

 

(31,412)

 

(50,574)

 

358,870

 

 

(363,608)

Other income (expenses), net

113,048

 

61,219

 

32,677

 

(6,167)

 

12,928

 

(10,782)

 

(24,905)

 

(206,944)

 

 

(28,926)

Interest in earnings of associates

 

91,527

 

 

 

 

130

 

524,629

 

(91,527)

 

(525,953)

 

(1,194)

Interest in earnings of joint ventures

10,382

 

(8,393)

 

 

 

 

 

254,801

 

(1,989)

 

 

254,801

Finance results, net

(240,798)

 

(201,154)

 

(99,329)

 

(59,806)

 

(51,423)

 

(175,677)

 

(95,005)

 

541,281

 

 

(381,911)

Finance expense

(78,574)

 

57,448

 

(18,135)

 

(145,108)

 

(7,612)

 

(444)

 

(18,653)

 

39,261

 

 

(171,817)

Finance income

81,136

 

52,822

 

39,601

 

149,922

 

2,836

 

19,474

 

18,919

 

(173,559)

 

 

191,151

Foreign exchange, net

(234,400)

 

(811,895)

 

(82,553)

 

(83,347)

 

(58,589)

 

(164,859)

 

(684,664)

 

1,128,848

 

 

(991,459)

Derivatives

(8,960)

 

500,471

 

(38,242)

 

18,727

 

11,942

 

(29,848)

 

589,393

 

(453,269)

 

 

590,214

Income tax (expense)benefit

(46,216)

 

(125,978)

 

(52,987)

 

90,030

 

(43,557)

 

(34,755)

 

30,106

 

225,181

 

 

41,824

Profit (loss) for the period

176,748

 

345,549

 

91,527

 

471,139

 

66,926

 

57,814

 

638,337

 

(613,824)

 

(525,953)

 

708,263

Profit (loss) attributable to:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owners of the Company

181,822

 

331,233

 

91,527

 

462,399

 

46,487

 

17,067

 

638,807

 

(604,582)

 

(525,953)

 

638,807

Non-controlling interests

(5,074)

 

14,316

 

 

8,740

 

20,439

 

40,747

 

(470)

 

(9,242)

 

 

69,456

 

176,748

 

345,549

 

91,527

 

471,139

 

66,926

 

57,814

 

638,337

 

(613,824)

 

(525,953)

 

708,263

Other select data

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

1,083,642

 

82,247

 

164,221

 

137,040

 

26,049

 

145,248

 

2,972

 

(1,330,110)

 

2

 

311,311

EBITDA

1,547,404

 

754,928

 

408,064

 

577,955

 

187,955

 

413,494

 

706,208

 

(2,710,396)

 

(525,951)

 

1,359,661

Additions to PP&E, intangible and contract assets

1,257,312

 

54,332

 

147,579

 

231,244

 

6,579

 

229,235

 

742

 

(1,459,223)

 

 

467,800

Reconciliation of EBITDA

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Profit (loss) for the period

176,748

 

345,549

 

91,527

 

471,139

 

66,926

 

57,814

 

638,337

 

(613,824)

 

(525,953)

 

708,263

Income tax and (expense) benefit

46,216

 

125,978

 

52,987

 

(90,030)

 

43,557

 

34,755

 

(30,106)

 

(225,181)

 

 

(41,824)

Finance results, net

240,798

 

201,154

 

99,329

 

59,806

 

51,423

 

175,677

 

95,005

 

(541,281)

 

 

381,911

Depreciation and amortization

1,083,642

 

82,247

 

164,221

 

137,040

 

26,049

 

145,248

 

2,972

 

(1,330,110)

 

2

 

311,311

EBITDA

1,547,404

 

754,928

 

408,064

 

577,955

 

187,955

 

413,494

 

706,208

 

(2,710,396)

 

(525,951)

 

1,359,661

 

(i)                   Domestic markets: sales within the countries where each entity is located; external markets: sales export.

(ii)                  The results of the Logistics segment were consolidated as of March 1, 2021 as a result of the corporate reorganization, as detailed in Note 1.2.

 

Notes to the interim financial statements

(In thousands of Brazilian Reais - R$, unless otherwise stated)

 

 

March 31, 2020

 

Reported segments

 

Reconciliation

 

Consolidated

 

Raízen Energia

 

Raízen Combustíveis

 

Gas and Energy

 

Moove

 

Cosan Corporate

 

Deconsolidated effects

 

Segment elimination

 

 

 

Brazil

 

Argentina

 

 

 

 

 

 

Statement of profit or loss:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross sales

9,455,018

 

21,610,931

 

4,187,768

 

3,098,875

 

1,313,842

 

 

(35,253,717)

 

 

4,412,717

Domestic market (i)

4,910,943

 

21,610,931

 

4,187,768

 

3,098,875

 

1,260,713

 

 

(30,709,642)

 

 

4,359,588

External market (i)

4,544,075

 

 

 

 

53,129

 

 

(4,544,075)

 

 

53,129

Net sales

8,995,333

 

20,537,673

 

2,986,452

 

2,475,345

 

1,031,167

 

 

(32,519,458)

 

 

3,506,512

Cost of sales

(8,179,782)

 

(19,744,529)

 

(2,732,934)

 

(1,680,462)

 

(804,738)

 

(1,177)

 

30,657,245

 

 

(2,486,377)

Gross profit

815,551

 

793,144

 

253,518

 

794,883

 

226,429

 

(1,177)

 

(1,862,213)

 

 

1,020,135

Selling expenses

(209,245)

 

(368,841)

 

(190,759)

 

(158,828)

 

(119,623)

 

(945)

 

768,845

 

 

(279,396)

General and administrative expenses

(144,462)

 

(127,058)

 

(37,248)

 

(85,668)

 

(46,670)

 

(38,887)

 

308,768

 

 

(171,225)

Other income (expenses), net

269,821

 

113,046

 

24,485

 

10,688

 

28,341

 

(74,983)

 

(407,352)

 

 

(35,954)

Interest in earnings of associates

 

(13,310)

 

 

4

 

 

398,298

 

13,310

 

(397,482)

 

820

Interest in earnings of joint ventures

(4,338)

 

449

 

 

 

 

191,344

 

3,889

 

 

191,344

Finance results, net

(336,010)

 

(165,145)

 

(51,673)

 

(595)

 

(39,040)

 

(583,562)

 

552,828

 

 

(623,197)

Finance expense

(228,080)

 

(278,501)

 

(23,775)

 

(89,481)

 

(8,112)

 

(650,427)

 

530,356

 

 

(748,020)

Finance income

97,332

 

75,158

 

7,491

 

206,133

 

9,987

 

49,529

 

(179,981)

 

 

265,649

Foreign exchange, net

(608,211)

 

(2,879,339)

 

(30,724)

 

(151,280)

 

(74,013)

 

(1,312,732)

 

3,518,274

 

 

(1,538,025)

Derivatives

402,949

 

2,917,537

 

(4,665)

 

34,033

 

33,098

 

1,330,068

 

(3,315,821)

 

 

1,397,199

Income tax (expense)benefit

(109,232)

 

(96,560)

 

(11,633)

 

(182,896)

 

(13,612)

 

210,686

 

217,425

 

 

14,178

Profit (loss) for the period

282,085

 

135,725

 

(13,310)

 

377,588

 

35,825

 

100,774

 

(404,500)

 

(397,482)

 

116,705

Profit (loss) attributable to:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owners of the Company

244,384

 

137,284

 

(13,310)

 

372,196

 

25,286

 

102,250

 

(368,358)

 

(397,482)

 

102,250

Non-controlling interests

37,701

 

(1,559)

 

 

5,392

 

10,539

 

(1,476)

 

(36,142)

 

 

14,455

 

282,085

 

135,725

 

(13,310)

 

377,588

 

35,825

 

100,774

 

(404,500)

 

(397,482)

 

116,705

Other select data

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

1,197,519

 

78,221

 

142,584

 

116,762

 

23,468

 

3,290

 

(1,418,324)

 

 

143,520

EBITDA

1,924,846

 

475,651

 

192,580

 

677,841

 

111,945

 

476,940

 

(2,593,077)

 

(397,482)

 

869,244

Additions to PP&E, intangible and contract assets

1,068,310

 

74,922

 

87,372

 

250,758

 

3,140

 

4,747

 

(1,230,604)

 

 

258,645

Reconciliation of EBITDA

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Profit (loss) for the period

282,085

 

135,725

 

(13,310)

 

377,588

 

35,825

 

100,774

 

(404,500)

 

(397,482)

 

116,705

Income tax and (expense) benefit

109,232

 

96,560

 

11,633

 

182,896

 

13,612

 

(210,686)

 

(217,425)

 

 

(14,178)

Finance results, net

336,010

 

165,145

 

51,673

 

595

 

39,040

 

583,562

 

(552,828)

 

 

623,197

Depreciation and amortization

1,197,519

 

78,221

 

142,584

 

116,762

 

23,468

 

3,290

 

(1,418,324)

 

 

143,520

EBITDA

1,924,846

 

475,651

 

192,580

 

677,841

 

111,945

 

476,940

 

(2,593,077)

 

(397,482)

 

869,244

 

Notes to the interim financial statements

(In thousands of Brazilian Reais - R$, unless otherwise stated)

 

 

March 31, 2021

 

Reported segments

 

Reconciliation

Consolidated

 

Raízen Energia

 

Raízen Combustíveis

 

Gas and Energy

 

Moove

 

Logistics

 

Cosan Corporate

 

Deconsolidated effects

 

Segment elimination

 

 

 

Brazil

 

Argentina

 

 

 

 

 

 

 

Statement of financial position:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

4,042,966

 

2,011,708

 

593,072

 

1,424,003

 

900,064

 

3,724,605

 

1,884,498

 

(6,647,746)

 

 

7,933,170

Marketable securities

 

 

 

788,702

 

186,220

 

1,746,047

 

1,014,690

 

 

 

3,735,659

Trade receivables

1,421,788

 

2,230,966

 

580,390

 

1,073,911

 

615,839

 

620,870

 

782

 

(4,233,144)

 

 

2,311,402

Derivative financial instruments

4,814,134

 

3,381,132

 

 

526,832

 

30,973

 

2,383,630

 

3,291,170

 

(8,195,266)

 

 

6,232,605

Inventories

1,227,966

 

2,904,582

 

1,498,494

 

126,141

 

578,053

 

257,774

 

7

 

(5,631,042)

 

 

961,975

Sectorial financial assets

 

 

 

184,105

 

 

 

 

 

 

184,105

Other financial assets

154,940

 

 

 

 

69,381

 

 

 

(154,940)

 

 

69,381

Other current assets

5,218,462

 

3,188,185

 

736,231

 

250,143

 

190,841

 

591,686

 

1,002,862

 

(9,142,878)

 

(504,703)

 

1,530,829

Other non-current assets

5,758,948

 

2,199,360

 

51,234

 

174,664

 

303,242

 

2,878,845

 

1,905,722

 

(8,009,542)

 

(463,278)

 

4,799,195

Investments in associates

 

3,713,879

 

390

 

(1)

 

 

50,082

 

9,956,732

 

(3,714,269)

 

(9,624,173)

 

382,640

Investments in joint ventures

560,064

 

757,228

 

 

 

 

 

8,145,564

 

(1,317,292)

 

 

8,145,564

Biological assets

1,353,186

 

 

 

 

 

 

 

(1,353,186)

 

 

Derivative financial instruments

 

2,768,998

 

117,434

 

589,634

 

12,459

 

 

 

(2,886,432)

 

 

602,093

Right-of-use assets

5,233,892

 

81,424

 

430,312

 

19,119

 

45,585

 

7,787,692

 

32,911

 

(5,745,628)

 

 

7,885,307

Property, plant and equipment

12,640,458

 

2,495,398

 

4,327,190

 

21,439

 

334,271

 

14,247,292

 

77,226

 

(19,463,046)

 

 

14,680,228

Intangible assets and goodwill

3,596,404

 

2,471,303

 

40,239

 

8,946,407

 

1,315,639

 

7,214,055

 

27,068

 

(6,107,946)

 

 

17,503,169

Loans, borrowings and debentures

(16,849,614)

 

(6,728,597)

 

(856,567)

 

(6,185,908)

 

(847,762)

 

(15,594,719)

 

(13,947,645)

 

24,434,778

 

 

(36,576,034)

Derivative financial instruments

(5,906,602)

 

(154,953)

 

(19,597)

 

(225,301)

 

 

 

(115,168)

 

6,081,152

 

 

(340,469)

Trade payables

(4,253,194)

 

(5,646,695)

 

(1,011,285)

 

(1,127,985)

 

(683,358)

 

(496,192)

 

(2,436)

 

10,911,174

 

 

(2,309,971)

Employee benefits payable

(478,168)

 

(93,398)

 

(84,356)

 

(48,450)

 

(64,243)

 

(133,822)

 

(16,003)

 

655,922

 

 

(262,518)

Sectorial financial liabilities

 

 

 

(603,510)

 

 

 

 

 

 

(603,510)

Other current liabilities

(2,089,192)

 

(3,727,929)

 

(1,524,233)

 

(385,124)

 

(244,394)

 

(996,903)

 

(502,583)

 

7,341,354

 

41,068

 

(2,087,936)

Preferred shareholders payable in subsidiaries

 

 

 

 

 

 

(391,187)

 

 

 

(391,187)

Leases

(4,588,316)

 

(95,631)

 

(391,249)

 

(9,767)

 

(47,754)

 

(2,991,574)

 

(38,095)

 

5,075,196

 

 

(3,087,190)

Other non-current liabilities

(2,189,300)

 

(4,699,358)

 

(773,430)

 

(1,921,606)

 

(576,807)

 

(5,841,934)

 

(2,245,717)

 

7,662,088

 

926,909

 

(9,659,155)

Total assets (net of liabilities) allocated by segment

9,668,822

 

7,057,602

 

3,714,269

 

3,617,448

 

2,118,249

 

15,447,434

 

10,080,398

 

(20,440,693)

 

(9,624,177)

 

21,639,352

Total assets

46,023,208

 

28,204,163

 

8,374,986

 

14,125,099

 

4,582,567

 

41,502,578

 

27,339,232

 

(82,602,357)

 

(10,592,154)

 

76,957,322

Shareholders' equity attributable to:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity attributable to owners of the Company

9,578,833

 

6,777,863

 

3,714,269

 

3,554,347

 

1,473,416

 

4,596,413

 

10,070,893

 

(20,070,965)

 

(9,624,177)

 

10,070,892

Non-controlling interests

89,989

 

279,739

 

 

63,101

 

644,833

 

10,851,021

 

9,505

 

(369,728)

 

 

11,568,460

Total shareholders' equity

9,668,822

 

7,057,602

 

3,714,269

 

3,617,448

 

2,118,249

 

15,447,434

 

10,080,398

 

(20,440,693)

 

(9,624,177)

 

21,639,352

 

Notes to the interim financial statements

(In thousands of Brazilian Reais - R$, unless otherwise stated)

 

 

December 31, 2020

 

Reported segments

 

Reconciliation

Consolidated

 

Raízen Energia

 

Raízen Combustíveis

 

Gas and Energy

 

Moove

 

Cosan Corporate

 

Deconsolidated effects

 

Segment elimination

 

 

 

Brazil

 

Argentina

 

 

 

 

 

 

Statement of financial position:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

2,293,506

 

752,369

 

396,039

 

1,899,533

 

936,345

 

1,778,175

 

(3,441,914)

 

 

4,614,053

Marketable securities

 

 

 

1,188,625

 

168,066

 

914,879

 

 

 

2,271,570

Trade receivables

1,835,656

 

2,070,824

 

358,816

 

1,121,612

 

483,227

 

 

(4,265,296)

 

 

1,604,839

Derivative financial instruments

4,904,580

 

2,835,980

 

 

517,181

 

28,463

 

2,581,774

 

(7,740,560)

 

 

3,127,418

Inventories

3,975,086

 

3,068,435

 

1,274,045

 

121,064

 

564,836

 

 

(8,317,566)

 

 

685,900

Sectorial financial assets

 

 

 

241,749

 

 

 

 

 

241,749

Other financial assets

160,600

 

 

 

 

69,126

 

779,695

 

(160,600)

 

 

848,821

Other current assets

4,862,274

 

3,003,780

 

769,740

 

276,139

 

146,166

 

1,211,108

 

(8,635,794)

 

(601,024)

 

1,032,389

Other non-current assets

5,374,084

 

2,247,516

 

61,018

 

169,905

 

398,796

 

1,566,400

 

(7,682,618)

 

(365,383)

 

1,769,718

Investments in associates

 

3,299,738

 

356

 

 

 

4,989,472

 

(3,300,094)

 

(4,655,767)

 

333,705

Investments in joint ventures

536,540

 

769,252

 

 

 

 

7,988,208

 

(1,305,792)

 

 

7,988,208

Biological assets

1,073,582

 

 

 

 

 

 

(1,073,582)

 

 

Derivative financial instruments

 

2,764,818

 

95,840

 

686,690

 

9,248

 

 

(2,860,658)

 

 

695,938

Right-of-use assets

4,698,238

 

86,737

 

425,391

 

19,865

 

39,550

 

24,809

 

(5,210,366)

 

 

84,224

Property, plant and equipment

11,667,442

 

2,544,094

 

3,953,982

 

15,326

 

327,535

 

74,135

 

(18,165,518)

 

 

416,996

Intangible assets and goodwill

3,599,864

 

2,479,947

 

9,221

 

8,769,986

 

1,268,095

 

7,215

 

(6,089,032)

 

 

10,045,296

Loans, borrowings and debentures

(17,516,886)

 

(6,258,929)

 

(781,703)

 

(7,043,909)

 

(802,938)

 

(7,580,380)

 

24,557,518

 

 

(15,427,227)

Derivative financial instruments

(4,502,866)

 

(246,237)

 

(15,155)

 

(286,018)

 

(348)

 

(131,461)

 

4,764,258

 

 

(417,827)

Trade payables

(3,244,436)

 

(5,203,174)

 

(863,672)

 

(1,182,111)

 

(688,139)

 

(4,942)

 

9,311,282

 

 

(1,875,192)

Employee benefits payable

(383,114)

 

(85,993)

 

(65,269)

 

(74,543)

 

(96,192)

 

(25,146)

 

534,376

 

 

(195,881)

Sectorial financial liabilities

 

 

 

(565,911)

 

 

 

 

 

(565,911)

Other current liabilities

(3,014,286)

 

(2,729,837)

 

(1,186,505)

 

(662,779)

 

(290,827)

 

(673,340)

 

6,930,628

 

40,998

 

(1,585,948)

Preferred shareholders payable in subsidiaries

 

 

 

 

 

(387,044)

 

 

 

(387,044)

Leases

(4,246,196)

 

(101,500)

 

(387,074)

 

(10,320)

 

(41,299)

 

(28,144)

 

4,734,770

 

 

(79,763)

Other non-current liabilities

(2,015,788)

 

(4,942,688)

 

(744,976)

 

(1,856,161)

 

(554,141)

 

(2,235,324)

 

7,703,452

 

925,409

 

(3,720,217)

Total assets (net of liabilities) allocated by segment

10,057,880

 

6,355,132

 

3,300,094

 

3,345,923

 

1,965,569

 

10,850,089

 

(19,713,106)

 

(4,655,767)

 

11,505,814

Total assets

44,981,452

 

25,923,490

 

7,344,448

 

15,027,675

 

4,439,453

 

21,915,870

 

(78,249,390)

 

(5,622,174)

 

35,760,824

Shareholders' equity attributable to:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity attributable to owners of the Company

9,967,891

 

6,075,393

 

3,300,094

 

3,288,315

 

1,367,157

 

10,847,666

 

(19,343,378)

 

(4,655,473)

 

10,847,665

Non-controlling interests

89,989

 

279,739

 

 

57,608

 

598,412

 

2,423

 

(369,728)

 

(294)

 

658,149

Total shareholders' equity

10,057,880

 

6,355,132

 

3,300,094

 

3,345,923

 

1,965,569

 

10,850,089

 

(19,713,106)

 

(4,655,767)

 

11,505,814

Notes to the interim financial statements

(In thousands of Brazilian Reais - R$, unless otherwise stated)

 

4.1  Net sales by segment

 

 

March 31, 2021

 

December 31, 2020

Reported segment

 

 

 

Raízen Energia

 

 

 

  Ethanol

3,735,930

 

3,669,801

  Sugar

3,437,927

 

2,302,881

  Gas

587,717

 

824,047

  Diesel

1,025,346

 

1,512,534

  Cogeneration

494,691

 

667,281

  Other

142,985

 

18,789

 

9,424,596

 

8,995,333

Raízen Combustíveis

 

 

 

  Fuels

26,030,763

 

23,240,477

  Other

456,319

 

283,648

 

26,487,082

 

23,524,125

Gas and Energy

 

 

 

Natural gas

 

 

 

  Industrial

1,508,875

 

1,487,813

  Residential

294,334

 

311,140

  Cogeneration

140,769

 

94,195

  Automotive

59,859

 

76,296

  Commercial

89,890

 

126,311

  Construction revenue

179,282

 

197,221

  Other

24,403

 

13,594

 

2,297,412

 

2,306,570

Electricity trading

219,210

 

168,775

Moove

 

 

 

  Finished goods

1,257,545

 

953,350

  Basic oil

128,952

 

51,394

  Services

31,059

 

26,423

 

1,417,556

 

1,031,167

Logistics

 

 

 

  North operations

589,227

 

  South operations

169,880

 

  Container operations

26,244

 

 

785,351

 

Reconciliation

 

 

 

Cosan Corporate

353

 

Deconsolidated effects and eliminations

(35,915,761)

 

(32,519,458)

Total

4,715,799

 

3,506,512


Notes to the interim financial statements

(In thousands of Brazilian Reais - R$, unless otherwise stated)


5  Financial assets and liabilities

 

Financial assets and liabilities are as following:

 

 

 

 

Parent Company

 

Consolidated

 

Note

 

March 31, 2021

 

December 31, 2020

 

March 31, 2021

 

December 31, 2020

Assets

 

 

 

 

 

 

 

 

 

  Fair value through profit or loss

 

 

 

 

 

 

 

 

 

    Cash and cash equivalents

5.1

 

704,884

 

1,148,860

 

1,509,462

 

2,154,257

    Marketable securities

5.2

 

844,191

 

788,965

 

3,735,659

 

2,271,570

    Other financial assets

5.4

 

 

779,695

 

69,381

 

848,821

    Derivate financial instruments

5.10

 

3,176,571

 

2,457,604

 

6,232,605

 

3,127,418

 

 

 

4,725,646

 

5,175,124

 

11,547,107

 

8,402,066

 Amortized cost

 

 

 

 

 

 

 

 

 

    Cash and cash equivalents

5.1

 

544,783

 

407

 

6,423,708

 

2,459,796

    Trade receivables

5.3

 

 

 

2,311,402

 

1,604,839

    Receivables from related parties

5.5

 

706,837

 

760,342

 

377,466

 

271,766

    Sector financial assets

5.9

 

 

 

184,105

 

241,749

    Dividends receivable

 

 

177,032

 

160,694

 

102,592

 

77,561

 

 

 

1,428,652

 

921,443

 

9,399,273

 

4,655,711

Total

 

 

6,154,298

 

6,096,567

 

20,946,380

 

13,057,777











 

Note

 

March 31, 2021

 

December 31, 2020

 

March 31, 2021

 

December 31, 2020

Liabilities

 

 

 

 

 

 

 

 

 

  Amortized cost

 

 

 

 

 

 

 

 

 

    Loans, borrowings and debentures

5.6

 

(1,761,793)

 

 

(17,224,203)

 

(8,590,199)

    Trade payables

5.7

 

(1,323)

 

(4,066)

 

(2,309,971)

 

(1,875,192)

    Other financial liabilities

 

 

 

 

(509,656)

 

(149,293)

    Lease liabilities

5.8

 

(37,614)

 

(28,145)

 

(3,087,190)

 

(79,763)

    Installment Leases and concessions under

11

 

 

 

(3,015,484)

 

    Payables to related parties

5.5

 

(7,939,597)

 

(7,374,879)

 

(366,835)

 

(150,484)

    Preferred shareholders payable in subsidiaries

 

 

(391,187)

 

(387,044)

 

(391,187)

 

(387,044)

    Dividends payable

 

 

(68,899)

 

(216,929)

 

(147,214)

 

(285,177)

    Sector financial liabilities

5.9

 

 

 

(603,510)

 

(565,911)

    Tax installments - REFIS

12

 

(193,108)

 

(193,353)

 

(201,885)

 

(199,586)

 

 

 

(10,393,521)

 

(8,204,416)

 

(27,857,135)

 

(12,282,649)

  Fair value through profit or loss

 

 

 

 

 

 

 

 

 

    Loans, borrowings and debentures

5.6

 

(4,254,085)

 

 

(19,351,831)

 

(6,837,028)

    Consideration payable

 

 

 

 

(218,115)

 

(224,787)

    Derivative financial instruments

5.10

 

(115,168)

 

(131,462)

 

(340,469)

 

(417,827)

 

 

 

(4,369,253)

 

(131,462)

 

(19,910,415)

 

(7,479,642)

Total

 

 

(14,762,774)

 

(8,335,878)

 

(47,767,550)

 

(19,762,291)


Notes to the interim financial statements

(In thousands of Brazilian Reais - R$, unless otherwise stated)


5.1 Cash and cash equivalents

 

 

Parent Company

 

Consolidated

 

March 31, 2021

 

December 31, 2020

 

March 31, 2021

 

December 31, 2020

Cash and bank accounts

544,621

 

255

 

685,467

 

75,160

Savings account

 

 

1,066,876

 

986,379

Financial investments

705,046

 

1,149,012

 

6,180,827

 

3,552,514

 

1,249,667

 

1,149,267

 

7,933,170

 

4,614,053

 

Financial investments include the following:

 

 

 

Parent company

 

Consolidated

 

 

March 31, 2021

 

December 31, 2020

 

March 31, 2021

 

December 31, 2020

Investment fund

 

 

 

 

 

 

 

 

Repurchase agreements

 

545,619

 

856,078

 

1,234,537

 

1,671,802

Bank certificate of deposits - CDB

 

159,265

 

292,782

 

261,377

 

474,910

Other

 

 

 

13,548

 

7,545

 

 

704,884

 

1,148,860

 

1,509,462

 

2,154,257

Bank investments

 

 

 

 

 

 

 

 

Repurchase agreements

 

 

 

54,397

 

1,293,833

Bank certificate of deposits - CDB

 

 

 

4,500,543

 

104,272

Other

 

162

 

152

 

116,425

 

152

 

 

162

 

152

 

4,671,365

 

1,398,257

 

 

705,046

 

1,149,012

 

6,180,827

 

3,552,514

 

The Company’s onshore financial investments are remunerated at rates around 100% of the Brazilian interbank offering rate (Certificado de Depósito Interbancário), or “CDI,” on March 31, 2021 (97% of CDI on December 31, 2020) and offshore financial investments are remunerated at rates around 100% of Fed funds. The sensitivity analysis on interest rate risks is in note 5.12.

 

Notes to the interim financial statements

(In thousands of Brazilian Reais - R$, unless otherwise stated)

 

5.2 Marketable securities and restricted cash


Accounting policy

Restricted cash are measured and classified at amortized cost, both of them with the average maturity of government bonds between two and five years, however they can be promptly redeemed and are subject to an insignificant risk of change in value.

 

 

Parent company

 

Consolidated

 

March 31, 2021

 

December 31, 2020

 

March 31,  2021

 

December 31, 2020

Marketable securities

 

 

 

 

 

 

 

Government security (i)

844,191

 

788,965

 

3,730,333

 

2,271,570

Bank certificate of deposit - CDB

 

 

5,326

 

 

844,191

 

788,965

 

3,735,659

 

2,271,570

Restricted cash

 

 

 

 

 

 

 

Securities pledged as collateral

30,012

 

 

59,872

 

 

30,012

 

 

59,872

 

 

(i) Government securities have stated interest connected to Special System for Settlement and Custody (Sistema Especial de Liquidação e de Custódia), or “SELIC”, with a return of approximately 100% of the CDI.

 

5.3 Trade receivables

        

 

 

Consolidated

 

 

March 31, 2021

 

December 31, 2020

Domestic – Local currency

 

2,357,843

 

1,717,683

Export – Foreign currency

 

81,750

 

17,502

 

 

2,439,593

 

1,735,185

 

 

 

 

 

Expected credit losses

 

(128,191)

 

(130,346)

 

 

2,311,402

 

1,604,839

 

 

 

 

 

Current

 

2,285,407

 

1,585,708

Non-current

 

25,995

 

19,131

 

 

2,311,402

 

1,604,839

 

Notes to the interim financial statements

(In thousands of Brazilian Reais - R$, unless otherwise stated)

 

5.4 Other financial assets

 

The balance of other financial assets is composed as following:

 

 

 

 

Parent Company

 

Consolidated

 

 

 

March 31, 2021

 

December 31, 2020

 

March 31, 2021

 

December 31, 2020

Rumo S.A. Shares (i)

 

 

 

770,862

 

 

770,862

Cosan Logística S.A. Shares (i)

 

 

 

8,833

 

 

8,833

Other financial assets (ii)

 

 

 

 

69,381

 

69,126

 

 

 

 

779,695

 

69,381

 

848,821

Current

 

 

 

779,695

 

69,381

 

848,821

 

 

 

 

779,695

 

69,381

 

848,821

 

(i) Through the corporate reorganization detailed in note 1.2, the registered value of the shares started to be classified as investments.


(ii) On March 31, 2020, Cosan Lubes Investments Limited (“CLI”) received R$65,478 due to the satisfaction of the conditions precedent on December 31, 2019, as provided for in the investment agreement between the Company and CVC Fund VII (“CVC”). On April 15, 2021, the updated amount of R$ 68,876 was liquidated.


Notes to the interim financial statements

(In thousands of Brazilian Reais - R$, unless otherwise stated)

 

5.5 Related parties

 

a)      Summary of balances to related parties

 

 

 

Parent Company

 

Consolidated

 

 

March 31, 2021

 

December 31, 2020

 

March 31, 2021

 

December 31, 2020

Current asset

 

 

 

 

 

 

 

 

Commercial operations

 

 

 

 

 

 

 

 

Raízen Energia S.A. (i)

 

13,833

 

23,274

 

45,213

 

29,485

Rumo S.A

 

1,330

 

4,289

 

 

8,388

Aguassanta Participações S.A.

 

947

 

837

 

947

 

837

Cosan Lubrificantes e Especialidades (ii)

 

12,149

 

219,613

 

 

Compass Gás e Energia

 

3,562

 

3,732

 

 

Payly Soluções e Pagamentos S.A

 

1,747

 

2,390

 

 

Raízen Combustíveis S.A. (i)

 

1,953

 

644

 

9,134

 

1,448

Termag - Terminal Marítimo de Guarujá S.A.

 

 

 

14,286

 

Other

 

1,780

 

9,190

 

694

 

8,601

 

 

37,301

 

263,969

 

70,274

 

48,759

Financial operations

 

 

 

 

 

 

 

 

Raízen Energia S.A. (i)

 

22,245

 

21,141

 

22,245

 

21,141

Cosan Lubrificantes e Especialidades

 

69,436

 

 

 

Raízen Combustíveis S.A.

 

1,883

 

1,883

 

1,883

 

1,883

 

 

93,564

 

23,024

 

24,128

 

23,024

Total current assets

 

130,865

 

286,993

 

94,402

 

71,783

Non-current assets

 

 

 

 

 

 

 

 

Commercial operations

 

 

 

 

 

 

 

 

Raízen Combustíveis S.A. (i)

 

 

 

47,731

 

Termag - Terminal Marítimo de Guarujá S.A.

 

 

 

75,000

 

 

 

 

 

122,731

 

Preferred shares

 

 

 

 

 

 

 

 

Janus Brasil Participações S.A

 

4,959

 

 

4,959

 

Raízen Combustíveis S.A. (i)

 

 

 

199

 

 

 

4,959

 

 

5,158

 

Corporate / financial operations

 

 

 

 

 

 

 

 

Raízen Energia S.A.

 

155,175

 

155,175

 

155,175

 

155,175

Other

 

 

 

 

44,808

Cosan Lubrificantes e Especialidades (ii)

 

415,838

 

318,174

 

 

 

 

571,013

 

473,349

 

155,175

 

199,983

Total non-current assets

 

575,972

 

473,349

 

283,064

 

199,983

Total assets

 

706,837

 

760,342

 

377,466

 

271,766

 

Notes to the interim financial statements

(In thousands of Brazilian Reais - R$, unless otherwise stated)

 

 

 

Parent Company

 

Consolidated

 

 

March 31, 2021

 

December 31, 2020

 

March 31, 2021

 

December 31, 2020

Current liabilities

 

 

 

 

 

 

 

 

Commercial operations

 

 

 

 

 

 

 

 

Raízen Energia S.A. (i)

 

30,934

 

30,447

 

58,125

 

42,709

Raízen Combustíveis S.A. (i)

 

 

 

206,382

 

Rumo S.A

 

387

 

571

 

 

704

Cosan Lubrificantes e Especialidades (ii)

 

533

 

8,059

 

 

Other

 

5,041

 

258

 

933

 

53

 

 

36,895

 

39,335

 

265,440

 

43,466

Corporate / financial operations

 

 

 

 

 

 

 

 

Raízen Combustíveis S.A. (i)

 

14,693

 

11,386

 

14,693

 

11,387

Cosan Overseas Limited (iii)

 

36,814

 

33,579

 

 

Cosan Luxembourg S.A. (iii)

 

23,275

 

103,643

 

 

Raízen Energia S.A.

 

81,978

 

90,797

 

86,561

 

95,631

Shell Brazil Holding B.V.

 

 

 

141

 

 

 

156,760

 

239,405

 

101,395

 

107,018

Total current liabilities

 

193,655

 

278,740

 

366,835

 

150,484

Non-current liabilities

 

 

 

 

 

 

 

 

Corporate / financial operations

 

 

 

 

 

 

 

 

Cosan Lubrificantes e Especialidades (ii)

 

877,012

 

875,690

 

 

Cosan Luxembourg S.A. (iii)

 

3,951,078

 

3,603,911

 

 

Aldwich

 

49,261

 

 

 

Cosan Overseas Limited (iii)

 

2,868,591

 

2,616,538

 

 

Total non-current liabilities

 

7,745,942

 

7,096,139

 

 

Total liabilities

 

7,939,597

 

7,374,879

 

366,835

 

150,484

 

(i) Current and non-current assets receivable from Raízen Energia and Raízen Combustíveis are, primarily, tax credits which will be reimbursed to the Company when realized. The preferred shares are used to Raízen reimburse Cosan, with preferential dividends, when the net operating loss is consumed in Raízen.



Current liabilities represent amounts owed to Raízen Energia and Raízen Combustíveis related to expenses regarding legal disputes and other liabilities, generated before the formation of joint ventures, which are responsibility of Cosan S.A..


(ii) On December 31, 2018, a contract for the assumption of rights and obligations between the Company and the subsidiary CLE was signed and assets and liabilities related to the fuel business were transferred from the acquisition of Esso Brasileira de Petróleo Ltda. (“Esso”) in 2008, which were not contributed to the formation of Raízen, a fact that generated an increase in the active and passive accounts of related parties of the Company in that year and which has been moved as the transactions are settled. This transfer of assets and liabilities does not impact the consolidated position of Company. nor the information by segment.

       

Notes to the interim financial statements

(In thousands of Brazilian Reais - R$, unless otherwise stated)

 

(iii) These operations serve as a vehicle for the transfer of resources from the Company to the subsidiaries, which are the bondholders and who are responsible for honoring their obligations. The increases observed in these liability balances refer to the exchange rate variation, which affected the PPE (Export Prepayment) operations that we have today between the Companies and the subsidiaries Cosan Luxemburgo S.A and Cosan Overseas Limited.


b)     Related party transactions

 

Parent Company

 

Consolidated

 

March 31, 2021

 

March 31, 2020

 

March 31, 2021

 

March 31, 2020

Revenue

 

 

 

 

 

 

 

Rumo S.A (i)

 

 

10,636

 

7,662

Raízen Energia S.A.

 

 

14,030

 

5,725

Raízen Combustíveis S.A

 

 

8,945

 

10,046

Shell Energy do Brasil Ltda.

 

 

7,934

 

 

 

 

41,545

 

23,433

Purchase of goods / inputs / services

 

 

 

 

 

 

 

Raízen Energia S.A.

 

 

(13,332)

 

Raízen Combustíveis S.A

 

 

(823)

 

Other

 

 

 

(14)

 

 

 

(14,155)

 

(14)

Shared (expenses) income

 

 

 

 

 

 

 

Rumo S.A (i)

842

 

1,192

 

842

 

1,192

Cosan Lubrificantes e Especialidades

740

 

1,045

 

 

Payly Soluções de Pagtos S.A.

36

 

 

 

Compass Gas e Energia S.A

784

 

 

 

Comgas Cia De Gas De São Paulo

328

 

 

 

Sinlog Tecnologia em Logística S.A.

36

 

 

36

 

Raízen Energia S.A.

(1,258)

 

(1,061)

 

(12,245)

 

(13,201)

 

1,508

 

1,176

 

(11,367)

 

(12,009)

Financial result

 

 

 

 

 

 

 

Cosan Lubrificantes e Especialidades

 

(1,750)

 

 

Cosan Limited (i)

82

 

286

 

168

 

533

Cosan Luxembourg S.A.

(378,158)

 

(849,240)

 

 

Cosan Overseas Limited

(311,234)

 

(639,973)

 

 

Raízen Combustíveis S.A

1,308

 

2,067

 

 

Aldwych Temple Venture

(1,491)

 

 

1,308

 

2,067

 

(689,493)

 

(1,488,610)

 

1,476

 

2,600

Total

(687,985)

 

(1,487,434)

 

17,499

 

14,010

 

(i)         Balances related to the months before the date of the corporate restructuring 1.2.

 

Notes to the interim financial statements

(In thousands of Brazilian Reais - R$, unless otherwise stated)

 

c)      Officers’ and directors’ compensation

 

The Company has a compensation policy approved by the Board of Directors that includes salaries, contributions to a post-employment defined benefit plan and share-based payment according notes 21 and 22.

 

 

March 31, 2021

 

March 31, 2020

Short-term benefits to officers and directors

9,983

 

7,044

Share-based payment transactions

445

 

3,762

Post-employment benefits

87

 

 

10,515

 

10,806

 

5.6 Loans, borrowings and debentures

 

Description

 

Index

 

Annual interest rate

 

March 31, 2021

 

December 31, 2020

 

Maturity

 

Objective

Without guarantee

 

 

 

 

 

 

 

 

 

 

 

 

Senior Notes Due 2029

 

Fixed 5,50%

 

5.50%

 

4,254,085

 

 

Sep-29

 

Acquisition

Non-convertible debentures

 

CDI + 2,65

 

5.37%

 

1,761,793

 

 

Aug-25

 

Investment

Total

 

 

 

 

 

6,015,878

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current

 

 

 

 

 

44,863

 

 

 

 

 

Non-current

 

 

 

 

 

5,971,015

 

 

 

 

 

 


Notes to the interim financial statements

(In thousands of Brazilian Reais - R$, unless otherwise stated)

 

 

Interest

 

Consolidated

 

 

 

 

Description

 

Index

 

Annual interest rate

 

March 31, 2021

 

December 31, 2020

 

Maturity

 

Objective

Secured

 

 

 

 

 

 

 

 

 

 

 

 

BNDES

 

URTJLP

 

6.51%

 

3,060,887

 

 

Dec-29

 

Investment

 

 

Fixed

 

5.63%

 

600,795

 

 

Jan-25

 

Investment

 

 

IPCA

 

7.46%

 

831

 

 

Nov-21

 

Investment

 

 

URTJLP

 

9.93%

 

264

 

 

Mar-22

 

Investment

 

 

Fixed

 

3.50%

 

990

 

 

Jan-24

 

Investment

 

 

IPCA - 3.25%

 

8.21%

 

978,684

 

807,438

 

Apr-29

 

Investment

 

 

IPCA - 4.10%

 

9.10%

 

170,257

 

175,374

 

Apr-29

 

Investment

Export Credit Agreement (ECA)

 

Euribor + 0,58%

 

0.58%

 

112,213

 

 

Sep-26

 

Investment

European investment bank (EIB)

 

USD + Libor 6M + 0,54%

 

0.80%

 

33,725

 

30,817

 

May-21

 

Investment

 

 

USD + Libor 6M + 0,61%

 

0.80%

 

31,539

 

57,813

 

Sep-21

 

Investment

 

 

 

 

 

 

4,990,185

 

1,071,442

 

 

 

 

Unsecured

 

 

 

 

 

 

 

 

 

 

 

 

Foreign loans

 

GBP+Libor 06 + 1,50% Base 365

 

1.40%

 

157,557

 

143,039

 

Jul-21

 

Working capital

 

 

GBP - Fixed

 

1.40%

 

39,487

 

35,556

 

Nov-22

 

Working capital

 

 

GBP+Libor-06 + 1,10% Base 360

 

1.18%

 

157,259

 

142,091

 

Dec-21

 

Acquisition

 

 

GBP+Libor-06 + 1,50% Base 360

 

1.53%

 

276,269

 

248,666

 

Dec-22

 

Acquisition

 

 

EUR - Pré-fixado

 

4.42%

 

1,734

 

2,095

 

Sep-22

 

Investment

 

 

CDI + 1,03%

 

3.70%

 

82,792

 

 

Feb-23

 

Investment

 

 

CDI + 0,80%

 

3.47%

 

501,824

 

 

Dec-23

 

Investment

Loan 4131

 

USD

 

0.93%

 

299,534

 

 

Nov-22

 

Working capital

 

 

CDI

 

4.60%

 

209,466

 

 

Apr-21

 

Working capital

 

 

USD + 3,67%

 

3.67%

 

448,384

 

415,232

 

May-23

 

Investment

 

 

USD + 1,59%

 

1.59%

 

 

388,912

 

Apr-21

 

Investment

 

 

USD + 1,36%

 

1.60%

 

411,505

 

 

Feb-24

 

Investment

 

 

IPCA + 0,81%

 

5.81%

 

264,866

 

 

Jan-48

 

Working capital

 

 

Fixed

 

1.87%

 

20,209

 

 

Oct-21

 

Working capital

Perpetual Notes

 

USD

 

8.25%

 

2,884,555

 

2,631,100

 

Nov-40

 

Acquisition

Senior Notes Due 2023

 

USD

 

5.00%

 

603,906

 

569,466

 

Mar-23

 

Acquisition

Senior Notes Due 2025

 

USD

 

5.88%

 

3,198,838

 

 

Jan-25

 

Acquisition

Senior Notes Due 2027

 

USD

 

7.00%

 

4,443,306

 

4,379,812

 

Jan-27

 

Acquisition

Senior Notes Due 2028

 

USD

 

5.25%

 

2,775,562

 

 

Jan-28

 

Acquisition

Senior Notes Due 2029

 

Fixed 5,50%

 

5.50%

 

4,254,085

 

 

Sep-29

 

Acquisition

Prepayment

 

100% Libor-03 - 3.50% base 360

 

0.00%

 

 

27,129

 

Mar-21

 

Working capital

 

 

100% Libor-03 - 1% base 360

 

1.20%

 

115,420

 

104,318

 

Nov-21

 

Working capital

Debentures

 

IPCA + 4,68%

 

9.70%

 

552,106

 

 

Feb-26

 

Investment

 

 

IPCA + 4,50%

 

9.52%

 

694,131

 

 

Feb-29

 

Investment

 

 

IPCA + 3,60%

 

6.24%

 

374,017

 

 

Dec-30

 

Working capital

 

 

CDI + 2,65

 

5.37%

 

1,761,793

 

 

Aug-25

 

Investment

 

 

IPCA + 6,80%

 

11.93%

 

838,747

 

 

Apr-30

 

Investment

 

 

IPCA + 3,90%

 

8.89%

 

1,002,781

 

 

Oct-29

 

Investment

 

 

IPCA + 4,00%

 

8.99%

 

1,003,867

 

 

Dec-35

 

Investment

 

 

IPCA + 7,48%

 

12.64%

 

312,369

 

299,524

 

Dec-22

 

Investment

 

 

IPCA + 7,36%

 

12.51%

 

102,168

 

97,956

 

Dec-25

 

Investment

 

 

IPCA + 5,87%

 

10.95%

 

883,036

 

890,658

 

Dec-23

 

Investment

 

 

IPCA + 4,33%

 

9.34%

 

468,629

 

452,457

 

Oct-24

 

Investment

 

 

IGPM + 6,10%

 

19.49%

 

325,315

 

298,706

 

May-28

 

Investment

 

 

100% CDI +0,50%

 

3.16%

 

2,020,296

 

2,007,849

 

Oct-22

 

Investment

Working capital

 

100% CDI - 2.75%

 

5.47%

 

100,036

 

100,045

 

Jun-22

 

Working capital

Promissory notes

 

100% CDI - 3.00%

 

4.96%

 

 

601,058

 

Apr-21

 

Investment

 

 

100% CDI - 3.40%

 

5.36%

 

 

520,116

 

Apr-21

 

Investment

 

 

 

 

 

 

31,585,849

 

14,355,785

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

 

 

 

36,576,034

 

15,427,227

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current

 

 

 

 

 

2,413,080

 

2,352,057

 

 

 

 

Non-current

 

 

 

 

 

34,162,954

 

13,075,170

 

 

 

 

Notes to the interim financial statements

(In thousands of Brazilian Reais - R$, unless otherwise stated)

 

The Company used the annual average rate of the CDI of 2.65% and Long-term Interest Rate (Taxa de Juros de Longo Prazo), or “TJLP,” of 4.39%. 

 

Non-current borrowings are scheduled to fall due as follows:

 

 

 

Parent Company

 

Consolidated

 

 

March 31, 2021

 

December 31, 2020

 

March 31, 2021

 

December 31, 2020

13 to 24 months

 

 

 

4,343,252

 

2,605,687

25 to 36 months

 

580,000

 

 

3,322,477

 

2,039,863

37 to 48 months

 

580,000

 

 

5,009,523

 

623,971

49 to 60 months

 

580,000

 

 

1,304,915

 

171,794

61 to 72 months

 

 

 

5,047,022

 

238,050

73 to 84 months

 

 

 

3,996,770

 

4,512,773

85 to 96 months

 

 

 

1,609,097

 

238,095

Thereafter

 

4,231,015

 

 

9,529,898

 

2,644,937

 

 

5,971,015

 

 

34,162,954

 

13,075,170

 

The carrying amounts of loans, borrowings and debentures are denominated in the following currencies:

 

 

Parent Company

 

Consolidated

 

 

March 31, 2021

 

December 31, 2020

 

March 31, 2021

 

December 31, 2020

Brazilian reais (BRL)

 

1,761,793

 

 

16,310,947

 

6,251,180

U.S. Dollar (USD)

 

4,254,085

 

 

19,500,359

 

8,604,600

British pound (GBP)

 

 

 

630,572

 

569,352

Euro (EUR)

 

 

 

134,156

 

2,095

 

 

6,015,878

 

 

36,576,034

 

15,427,227

 

On February 23, 2021, the subsidiary Comgás, based on its Liability Management policy and current market conditions, decided to prepay the loan 4131 contracted with Scotiabank in April 2020, with exchange of indexer by means of swap considering tax of CDI + 2.75% and original maturity in April 2021, subsequently contracting a debt of equal value with the same counterparty, however, extending the term by three years to mature in February 2024, with exchange of indexer by means of swap tax of CDI + 1.25%. The only effect of this transaction on the interim financial statements for the three-month period ended March 31, 2021, was the positive result of the settlement of the swap for on 2020 operation with a net cash receipt of approximately R$5 million.



Notes to the interim financial statements

(In thousands of Brazilian Reais - R$, unless otherwise stated)

 

All debts denominated in U.S. dollar have currency risk protection through derivative financial instruments (Note 5.10), except for perpetual notes.

 

Below are the movements in loans, borrowings and debentures occurred for the period ended March 31, 2021:

 

 

Parent Company

 

Consolidated

March 31, 2020

 

 

15,427,227

Corporate reorganization (Note 1.2)

 

5,982,343

 

26,817,519

Raised

 

 

583,128

Amortization of principal (i)

 

(5,427)

 

(6,945,855)

Payment of interest

 

(134,759)

 

(513,490)

Interest, exchange rate and fair value

 

173,721

 

1,207,505

March 31, 2021

 

6,015,878

 

36,576,034

 

(i)         Debt settlement: Senior Notes Due 2024 (R$4,514,289), NCE CDI + 3.05% (R$208,464) and NCE CDI + 3.15% (R$468,516), by the subsidiary Rumo S.A..

 

a)    Guarantees

The subsidiary Comgás has financing contracts with the European Investiment Bank (“EIB”), destined for investments and is guaranteed, according to each contract, by bank guarantee, with an average cost of 1.47% per year or by real guarantees (assets) and guarantee account. As of March 31, 2021, the balance of bank guarantees contracted was R$123,885 (R$113,000 on December 31, 2020).

 

In Rumo some financing contracts with the National Bank for Economic and Social Development (“BNDES”), intended for investments, are also guaranteed, according to each contract, by bank guarantee, with an average cost of 0.93% per year or by real guarantees (assets) and guarantee account. On March 31, 2021, the balance of bank guarantees contracted was R$3,392,192 (R$3,687,323 on December 31, 2020).

 


Notes to the interim financial statements

(In thousands of Brazilian Reais - R$, unless otherwise stated)

 

To calculate the average rates, the annual average CDI of 2.25% (2.78% as of December 31, 2020) and TJLP of 4.70% (4.87% as of December 31, 2020) were considered on an annual basis.

 

b)    Available credit line

As of March 31, 2021, the Company had credit lines in banks with AA rating, which were not used, in the total amount of R$250,000 (R$250,000 on December 31, 2020) and R$1,201,981 (R$487,378 in December 31, 2020), to investee Rumo SA.

 

The use of these credit lines is subject to certain contractual conditions.

 

c)    Financial covenants

Under the terms of the major borrowing facilities, the Company and its subsidiaries are required to comply with the following financial covenants:

 

Debt


Triggers


Ratios

Debenture 4th Issue – Comgás


Short-term indebtedness/ Total indebtedness (iii) cannot exceed 0.6


 0.05

Debenture 4th to 8th Issue – Comgás


Net debt (i) / EBITDA (ii) cannot exceed 4.00


 1.70

BNDES - Comgás


 1.70

Resolution 4131 - Comgás


 1.70

Senior Notes Due 2027 - Cosan


Net debt pro forma (iv) / EBITDA (ii) | (iv) not higher than or equal to 3.5


 3.00

Senior Notes Due 2029 - Cosan


Net debt (i) / EBITDA (ii) not higher than or equal to 3.5


 3.00

Senior Notes Due 2025 - Rumo


Net debt (i) / EBITDA (ii) not higher than or equal to 3.3


 2.00

BNDES - Rumo


EBITDA (ii) / Consolidated financial result (v) higher or equal 2.0x in December 2021


293.86 (vi)

 


(i) Net debt consists of current and non-current debt, net of cash and cash equivalents and marketable securities. Net debt is a non-GAAP measure.

(ii)  Corresponds to the accumulated EBITDA of the last twelve months.

(iii)   Indebtedness means the sum of current and noncurrent loans, financing and debentures, leases and current and noncurrent derivative financial instruments.


Notes to the interim financial statements

(In thousands of Brazilian Reais - R$, unless otherwise stated)

 


(iv) Net debt and EBITDA pro forma, including joint ventures financial information. Net debt and EBITDA pro forma are a non-GAAP measure.

(v) The financial result of the net debt is represented by the cost of the net debt.

(vi) The Rumo S.A. presented a financial result from the consolidated debt due to the prepayment of Senior Notes 2024, excluding the effects of this operation, the index would be 11.11.


For the other loans, borrowings and debentures of the Company there are no debt financial covenants.

 

The terms of loans included cross-default provisions.

 

On March 31, 2021, the Company and its subsidiaries was in compliance with all debt financial covenants.

 

d)     Fair value and exposure to financial risk

 

The fair value of the loans is based on the discounted cash flow using its implicit discount rate. They are classified as a level 2 fair value in the hierarchy (Note 5.10) due to the use of unobservable data, including own credit risk.

 

The details of the Company’s exposure to risks arising from loans are shown in Note 5.12.

 


Notes to the interim financial statements

(In thousands of Brazilian Reais - R$, unless otherwise stated)

 

5.7 Trade payables

 

The carrying amounts of suppliers and other accounts payable are the same as their fair values, due to their short-term nature.

 

 

 

Parent Company

 

Consolidated

 

 

March 31, 2021

 

December 31, 2020

 

March 31, 2021

 

December 31, 2020

Materials and service suppliers

 

1,323

 

4,066

 

1,450,456

 

1,095,051

Natural gas/ transport and logistics suppliers

 

 

 

859,515

 

780,141

 

 

1,323

 

4,066

 

2,309,971

 

1,875,192

 

5.8 Leases

 

Accounting policy 

At the beginning or in the modification of a contract, the Company assesses whether a contract is or contains a lease.

 

The lease liability is initially measured at the present value of lease payments that are not made on the start date, discounted at the interest rate implicit in the lease or, if that rate cannot be determined immediately, by the Company’s incremental loan rate. The Company generally uses its incremental loan rate as a discount rate.

 

The lease payments included in the measurement of the lease liability comprise the following:

 

  • fixed payments, including fixed payments in essence;
  • variable lease payments that depend on index or rate, initially measured using the index or rate on the start date;
  • amounts expected to be paid by the lessee, in accordance with the residual value guarantees; and

 



Notes to the interim financial statements

(In thousands of Brazilian Reais - R$, unless otherwise stated)


  • the exercise price of the call option if the lessee is reasonably certain to exercise that option, and payment of fines for terminating the lease, if the lease term reflects the lessee exercising the option to terminate the lease.

 

Subsequent valuation of the lease liability is at amortized cost, using the effective interest method. It is remeasured when there is a change in future lease payments resulting from a change in index or rate, if there is a change in the amounts that are expected to be paid according to the residual value guarantee, if the Company changes its valuation, an option will be exercised purchase, extension or termination or if there is an essentially fixed revised lease payment.

 

When the lease liability is remeasured in this way, an adjustment corresponding to the carrying amount of the right-of-use asset is made or is recorded in the income statement if the carrying amount of the right-of-use asset has been reduced to zero.



 

Consolidated

 

Financial

 

Operational - concessions

 

Operational - other

 

Total

At January 1, 2021

 

 

79,763

 

79,763

Corporate reorganization (Note 1.2)

403,008

 

2,353,947

 

194,006

 

2,950,961

Additions

 

 

22,693

 

22,693

Appropriation of interest and exchange variation

4,142

 

22,484

 

5,538

 

32,164

Repayments of principal from debts

(10,739)

 

(12,124)

 

(4,906)

 

(27,769)

Payments of interest from debts

 

(16,514)

 

(1,968)

 

(18,482)

Contractual adjustment

 

47,815

 

45

 

47,860

At March 31, 2021

396,411

 

2,395,608

 

295,171

 

3,087,190

 

 

 

 

 

 

 

 

Current

223,399

 

239,256

 

70,860

 

533,515

Non-current

173,012

 

2,156,352

 

224,311

 

2,553,675

 

396,411

 

2,395,608

 

295,171

 

3,087,190

 

Notes to the interim financial statements

(In thousands of Brazilian Reais - R$, unless otherwise stated)

 

5.9 Sector financial asset and liability

 

The changes in net sector financial asset (liability) for the period ended March 31, 2021 were as follows:


 

 

Sectorial assets

 

Sectorial liabilities

 

Total

January 01, 2021

 

241,749

 

(565,911)

 

(324,162)

Cost of gas (i)

 

(59,010)

 

-

 

(59,010)

Credits of taxes (ii)

 

-

 

(37,599)

 

(37,599)

Monetary variations (iii)

 

1,366

 

-

 

1,366

Other revenue (iv)

 

-

 

-

 

-

March 31, 2021

 

184,105

 

(603,510)

 

(419,405)

 

 

 

 

 

 

 

Current

 

184,105

 

(92,386)

 

91,719

Non-current

 

-

 

(511,124)

 

(511,124)

 

 

184,105

 

(603,510)

 

(419,405)

 

(i) Refers to the cost of gas purchased higher than that contained in the tariffs, 100% classified in current assets, since ARSESP's resolution provides for tariff recovery on a quarterly basis.
(ii) Credits, mainly, from the exclusion of ICMS on the basis of PIS and COFINS, which will be returned to consumers when the lawsuit is final, and which should be discussed with ARSESP regarding the mechanisms and criteria for reimbursement.
(iii) Monetary restatement on the current gas account, based on the SELIC rate.


Notes to the interim financial statements

(In thousands of Brazilian Reais - R$, unless otherwise stated)

 

5.10 Derivative financial instruments

 

 

Notional

 

Fair value

 

March 31, 2021

 

December 31, 2020

 

March 31, 2021

 

December 31, 2020

Fuel derivative agreements

 

 

 

 

 

 

 

  Forward agreements (i)

 

13,422

 

 

(348)

 

 

 

 

 

 

 

 

Energy derivative agreements

 

 

 

 

 

 

 

  Forward agreements (ii)

1,374,618

 

1,354,967

 

(137,781)

 

(189,423)

 

 

 

 

 

 

 

 

Exchange rate derivatives

 

 

 

 

 

 

 

  Forward agreements

1,540,336

 

345,144

 

86,318

 

(509)

 

 

 

 

 

 

 

 

Interest rate and exchange rate risk

 

 

 

 

 

 

 

  Swap agreements (shares) (iii)

600,000

 

 

308,440

 

  Swap agreements (interest rate)

4,463,765

 

1,170,861

 

645,488

 

346,488

  Swap agreements (exchange and interest rate)

11,124,750

 

4,281,071

 

4,989,671

 

2,553,383

 

16,188,515

 

5,451,932

 

5,943,599

 

2,899,871

 

 

 

 

 

 

 

 

Total financial instruments

 

5,892,136

 

2,709,591

 

 

 

 

 

 

 

 

Current assets

 

 

 

 

382,585

 

156,208

Non-current assets

 

 

 

 

5,850,020

 

2,971,210

Current liabilities

 

 

 

 

(225,870)

 

(293,656)

Non-current liabilities

 

 

 

 

(114,599)

 

(124,171)

Total

 

 

 

 

5,892,136

 

2,709,591

 

(i) Forward contracts for fuels contracted by the subsidiary Moove, which seek to reduce possible impacts on the price fluctuation of the commodity that can affect our lubricant costs.


(ii) The subsidiary Compass Gás e Energia has a portfolio of energy contracts (purchase and sale) aimed at meeting demands and offers for consumption or supply of energy. In addition, there is a portfolio of contracts that comprises forward positions, usually short-term. For this portfolio, there is no purchase commitment with a sales contract.


Notes to the interim financial statements

(In thousands of Brazilian Reais - R$, unless otherwise stated)

 

(iii) The Company contracted a Total Return Swap, with Banco Santander (Brasil) S.A. In accordance with the total return swap, which will have a financial settlement, Cosan will receive the return on the variation in the price of CSAN3 shares adjusted by the dividends for the period and will pay interest annual rates referenced to CDI + Spread. The equivalent contracted amount of CSAN3 shares with a total return swap was 9,937,003 and the total initial value is R$600,000.

 

Derivatives are only used for economic hedging purposes and not as speculative investments.

 

Fair value hedge

 

Currently the Company has adopted the hedge accounting of fair value for some its operations. Both the hedging instruments and the hedged items are measured and recognized at fair value through profit or loss.

 

The effects of the foreign currency-related hedging instruments and interest rate swaps on the Company’s financial position and performance are as follows:

 

 

 

Book value

 

Accumulated fair value adjustment

 

Notional

 

March 31, 2021

 

December 31, 2020

 

March 31, 2021

 

December 31, 2020

Exchange rate hedge

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   Designated items

 

 

 

 

 

 

 

 

 

     Senior notes 2025 (Rumo Luxembourg)

(1,740,550)

 

(3,198,838)

 

 

15,777

 

     Senior notes 2028 (Rumo Luxembourg)

(2,791,600)

 

(2,775,562)

 

 

71,314

 

Total debt

(4,532,150)

 

(5,974,400)

 

 

87,091

 

 

 

 

 

 

 

 

 

 

 

Derivative financial instruments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

     Senior swaps notes 2025 (Rumo Luxembourg)

1,740,550

 

1,485,832

 

 

(13,748)

 

     Senior swaps notes 2028 (Rumo Luxembourg)

2,791,600

 

494,411

 

 

5,589

 

Derivative total

4,532,150

 

1,980,243

 

 

(8,159)

 

 

 

 

 

 

 

 

 

 

 

Total

 

(3,994,157)

 

 

78,932

 

 

Notes to the interim financial statements

(In thousands of Brazilian Reais - R$, unless otherwise stated)

 

 

 

 

 

 

Book value

 

Accumulated fair value adjustment

 

Notional

 

March 31, 2021

 

December 31, 2020

 

March 31, 2021

 

December 31, 2020

Interest rate hedge

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   Designated items

 

 

 

 

 

 

 

 

 

     Senior notes 2023 (Cosan Luxembourg)

(691,157)

 

(603,906)

 

(569,466)

 

(231,636)

 

(237,050)

     Debenture 3rd issue - 3rd series (Comgás)

 

 

 

 

575

     Debenture 5th issue - single series (Comgás)

(684,501)

 

(883,036)

 

(890,658)

 

7,622

 

(22,040)

     Debenture (Rumo)

(2,329,136)

 

(2,380,664)

 

 

36,984

 

Total debt

(3,704,794)

 

(3,867,606)

 

(1,460,124)

 

(187,030)

 

(258,515)

 

 

 

 

 

 

 

 

 

 

Derivative financial instruments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

     Senior swaps notes 2023 (Cosan Luxembourg)

691,157

 

433,317

 

392,899

 

35,012

 

(42,532)

     Debenture 3rd issue swaps - 3rd series (Comgás)

 

 

 

 

862

     Debenture 5th issue swaps - single series (Comgás)

684,501

 

195,752

 

211,741

 

(15,989)

 

10,731

     Debenture Swap (Rumo)

2,354,965

 

123,905

 

 

7,627

 

Derivative total

3,730,623

 

752,974

 

604,640

 

26,650

 

(30,939)

 

 

 

 

 

 

 

 

 

 

Total

25,829

 

(3,114,632)

 

(855,484)

 

(160,380)

 

(289,454)

 

Fair value option

 

Certain derivative instruments have not been linked to documented hedge structures. The Company opted to designate the protected liabilities (hedge objects) to be recorded at fair value through profit or loss. Considering that derivative instruments are always accounted for at fair value through profit or loss, the accounting effects are the same that would be obtained through hedge documentation:


Notes to the interim financial statements

(In thousands of Brazilian Reais - R$, unless otherwise stated)



 

 

 

 

 

Book value

 

Accumulated fair value adjustment

 

 

 

Notional

 

March 31, 2021

 

December 31, 2020

 

March 31, 2021

 

December 31, 2020

Exchange rate hedge

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Objects

 

 

 

 

 

 

 

 

 

 

 

Sênior Notes 2027

USD+7,0%

 

(3,703,245)

 

(4,461,557)

 

(4,379,812)

 

207,213

 

(349,181)

EIB 3ª Tranche

US$ + LIBOR6M + 0,54%

 

(9,625)

 

(33,725)

 

(30,817)

 

507

 

156

EIB 4ª Tranche

US$ + LIBOR6M + 0,61%

 

(9,237)

 

(31,539)

 

(57,813)

 

441

 

308

Loan 4131 (Comgás - 2018)

US$ + 3,67%

 

(268,125)

 

(448,384)

 

(415,232)

 

(15,811)

 

(24,247)

Loan 4131 (Comgás - 2020)

US$ + 1,59%

 

 

 

(388,912)

 

 

1,967

Loan 4131 (Comgás - 2021)

US$ + 1,60%

 

(407,250)

 

(411,505)

 

 

16,374

 

ECA

EUR + 0,58%

 

(100,198)

 

(112,213)

 

 

11,588

 

Loan 4131 (Rumo)

USD + 2,20%

 

(220,000)

 

(299,534)

 

 

3,162

 

Total

 

 

(4,717,680)

 

(5,798,457)

 

(5,272,586)

 

223,474

 

(370,997)

 

 

 

 

 

 

 

 

 

 

 

 

Derivative instruments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FX and interest swap

BRL + 126,85% do CDI

 

3,703,245

 

2,157,170

 

2,272,648

 

270,391

 

1,320,629

EIB 3ª Tranche

BRL + 88,5% do CDI

 

9,625

 

23,789

 

21,176

 

2,613

 

24,927

EIB 4ª Tranche

BRL + 81,1% do CDI

 

9,237

 

22,120

 

39,256

 

4,891

 

26,219

Loan 4131 (Comgás - 2018)

BRL + 107,9% do CDI

 

268,125

 

192,812

 

154,627

 

38,185

 

117,080

Loan 4131 (Comgás - 2020)

BRL + CDI + 2,75%

 

 

 

(6,214)

 

15,711

 

(12,904)

Loan 4131 (Comgás - 2021)

BRL + CDI + 1,25%

 

407,250

 

4,811

 

 

4,811

 

Inflation and interest rate swaps

BRL + 107% do CDI

 

100,198

 

42,327

 

 

(5,902)

 

Inflation and interest rate swaps

BRL + 118% do CDI

 

220,000

 

100,438

 

 

4,128

 

Derivative total

 

 

4,717,680

 

2,543,467

 

2,481,493

 

334,828

 

1,475,951

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

 

(3,254,990)

 

(2,791,093)

 

558,302

 

1,104,954

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Book value

 

Accumulated fair value adjustment

 

 

 

Notional

 

March 31, 2021

 

December 31, 2020

 

March 31, 2021

 

December 31, 2020

Interest rate hedge

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Objects

 

 

 

 

 

 

 

 

 

 

 

     Debenture (Rumo)

IPCA + 4,68%

 

(500,000)

 

(552,106)

 

 

(3,056)

 

     Debenture (Rumo)

IPCA + 4,50%

 

(600,000)

 

(694,131)

 

 

1,757

 

Total

 

 

(1,100,000)

 

(1,246,237)

 

 

(1,299)

 

 

 

 

 

 

 

 

 

 

 

 

 

Derivative instruments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FX and interest swap

107% CDI

 

500,000

 

70,819

 

 

(2,658)

 

FX and interest swap

105% CDI

 

600,000

 

90,259

 

 

(5,306)

 

Derivative total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

(1,100,000)

 

(1,246,237)

 

 

(1,299)

 

 

Notes to the interim financial statements

(In thousands of Brazilian Reais - R$, unless otherwise stated)

 

There is an economic relationship between the hedged item and the hedge instrument, since the terms of the interest rate and foreign exchange swap correspond to the terms of the fixed rate loan, that is, notional amount, term and payment. The Company established a 1:1 hedge ratio for hedge relationships, since the underlying risk of the interest rate and exchange rate swap is identical to the hedged risk component. To test the effectiveness of the hedge, the Company uses the discounted cash flow method and compares the changes in the fair value of the hedge instrument with the changes in the fair value of the hedged item attributable to the hedged risk. 


5.11 Recognized fair value measurements

 

The market value of the Senior Notes are listed on the Luxembourg Stock Exchange (Note 5.6) is based on their quoted market price are as follows:

 

 

 

Company

 

March 31, 2021

 

December 31, 2020

Senior notes 2023

 

Cosan Luxembourg

 

100.16%

 

101.02%

Senior notes 2025

 

Rumo Luxembourg

 

105.43%

 

104.96%

Senior notes 2028

 

Rumo Luxembourg

 

105.07%

 

105.04%

Senior notes 2027

 

Cosan Luxembourg

 

106.57%

 

108.20%

Senior notes 2029

 

Cosan S.A.

 

106.01%

 

103.47%

Perpetual notes

 

Cosan Overseas Limited

 

102.79%

 

102.88%

 

All the resulting fair value estimates are included in level 2.

 

The carrying amounts and fair value of financial assets and financial liabilities are as follows:

 

 

 

 

Carrying amount

 

Assets and liabilities measured at fair value

 

 

 

March 31, 2021

 

December 31, 2020

 

March 31, 2021

 

December 31, 2020

 

Note

 

 

 

 

 

Level 1

 

Level 2

 

Level 1

 

Level 2

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

  Investment funds

5.1

 

1,509,462

 

2,154,257

 

 

1,509,462

 

 

2,154,257

  Marketable securities

5.2

 

3,735,659

 

2,271,570

 

 

3,735,659

 

 

2,271,570

  Other financial assets

5.4

 

69,381

 

848,821

 

69,381

 

 

848,821

 

  Derivate financial instruments

5.10

 

6,232,605

 

3,127,418

 

 

6,232,605

 

 

3,127,418

Total

 

 

11,547,107

 

8,402,066

 

69,381

 

11,477,726

 

848,821

 

7,553,245

Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

  Loans, borrowings and debentures

5.6

 

(19,351,831)

 

(6,837,028)

 

 

(19,351,831)

 

 

(6,837,028)

  Consideration payable

 

 

(218,115)

 

(224,787)

 

 

(218,115)

 

 

(224,787)

  Derivative financial instruments

5.10

 

(340,469)

 

(417,827)

 

 

(340,469)

 

 

(417,827)

Total

 

 

(19,910,415)

 

(7,479,642)

 

 

(19,910,415)

 

 

(7,479,642)


Notes to the interim financial statements

(In thousands of Brazilian Reais - R$, unless otherwise stated)

 

5.12  Financial risk management

 

This note explains the Company’s exposure to financial risks and how these risks could affect the group’s future financial performance. Current period profit and loss information has been included where relevant to add further context.

Risk

Exposure arising from

Measurement

Management

Market risk – foreign exchange

(i) Future commercial transactions.

(ii) Recognized financial assets and liabilities not denominated in Brazilian reais.

(i) Cash flow forecasting

(ii) Sensitivity analysis

Foreign currency forwards.

Market risk – interest rate

Cash and cash equivalents, marketable securities, loans, borrowings and debentures, leases and derivative.

(i) Sensitivity analysis

Interest rate Swap.

Credit risk

Cash and cash equivalents, marketable securities trade receivables, derivatives, receivables from related parties and dividends.

(i) Ageing analysis

(ii) Credit ratings

Diversification of bank deposits, credit limits and letters of credit.

Liquidity risk

Loans, borrowings and debentures, trade payables, other financial liabilities, REFIS, leases, derivative, payables to related parties and dividends.

(i) Rolling cash flow forecasts

Availability of committed credit lines and borrowing facilities.

 

The Company’s risk management is predominantly controlled by a central treasury department under policies approved by the Board of Directors. The Company’s Management identifies, evaluates and hedges financial risks in close co-operation with the Company’s operating units. The Board provides written principles for overall risk management, as well as policies covering specific areas, such as foreign exchange risk, interest rate risk, credit risk, use of derivative financial instruments and non-derivative financial instruments, and investment of excess liquidity.

 

Where all relevant criteria are met, hedge accounting is applied to remove the accounting mismatch between the hedging instrument and the hedged item. This will effectively result in recognizing interest expense at a fixed interest rate for the hedged floating rate loans and inventory at the fixed foreign currency rate for the hedged purchases.


Notes to the interim financial statements

(In thousands of Brazilian Reais - R$, unless otherwise stated)

 

The Company may choose to formally designate new debt transactions involving hedging derivative financial instruments through swap between exchange variation and interest rates, as measured at fair value. The fair value option is intended to eliminate or reduce any inconsistency in measurement or recognition of certain liabilities, which would otherwise arise. Thus, both the swaps and the respective debts are measured at fair value and this option is irrevocable and should be made only upon initial recording (“inception”) of the operation.

 

The Company’s policy is to maintain capital base to promote the confidence of investors, creditors and the market, and to ensure the future development of the business. Management monitors that the return on capital is adequate for each of its businesses.

 

The usage of financial instruments in order to protect against these areas of volatility is determined through an analysis of the risk exposure that management intends to cover.

 

a)    Market risk

The objective of market risk management is to manage and control market risk exposures within acceptable parameters, while optimizing the return.

 

  1. Foreign exchange risk

 

At March 31, 2021 and December 31, 2020, the Company had the following net exposure to the exchange rate variations on assets and liabilities denominated in U.S. Dollar (U.S.$.) and Euro:

 

March 31, 2021

 

December 31, 2020

Cash and cash equivalents

1,271,634

 

143,676

Trade receivables

81,750

 

17,502

Trade payables

(97,488)

 

(174,178)

Loans, borrowings and debentures

(19,579,128)

 

(8,007,493)

Consideration payable

(218,115)

 

(224,787)

Derivative financial instruments (notional)

16,775,697

 

5,453,252

Foreign exchange exposure, net

(1,765,650)

 

(2,792,028)

 

Notes to the interim financial statements

(In thousands of Brazilian Reais - R$, unless otherwise stated)

 

The sensitivity of profit or loss to changes in the exchange rates arises mainly from U.S. Dollar denominated financial instruments and the impact on other components of equity arises from foreign forward exchange contracts designated as cash flow hedges though its joint ventures.

 

A reasonably possible strengthening (weakening) of the Real against the US dollars and Euro as of March 31, 2021 would have affected the measurement of foreign currency-denominated financial instruments and the affected shareholders' equity and income by the amounts indicated below:

 

 

 

 

 

 

 

Variation scenario

Instrument

 

Risk factor

 

Probable

 

25%

 

50%

 

-25%

 

-50%

Cash and cash equivalents

 

Currency fluctuation

 

(160,033)

 

766,053

 

1,647,756

 

(997,354)

 

(1,879,057)

Trade receivables

 

Currency fluctuation

 

69,593

 

52,195

 

34,797

 

86,991

 

104,389

Trade payables

 

Currency fluctuation

 

(82,988)

 

(62,241)

 

(41,494)

 

(103,735)

 

(124,482)

Derivative financial instruments

 

Currency fluctuation

 

2,067,352

 

4,978,825

 

7,746,682

 

(556,889)

 

(3,324,746)

Loans, borrowings and debentures

 

Currency fluctuation

 

949,259

 

(4,427,509)

 

(9,804,277)

 

6,326,026

 

11,702,794

Consideration payable

 

Currency fluctuation

 

185,677

 

139,258

 

92,838

 

232,096

 

278,516

Impacts on profit or loss

 

 

 

3,028,860

 

1,446,581

 

(323,698)

 

4,987,135

 

6,757,414

 

The probable scenario was defined based on the U.S dollar and Euro market rates projected for December 31, 2021, which determines the fair value of the derivatives at that date. Stressed scenarios (positive and negative effects, before taxes) were defined based on adverse impacts of 25% and 50% on the US dollar exchange rates used in the probable scenario.

 

Based on the financial instruments denominated in U.S. Dollars at March 31, 2021, the Company performed a sensitivity analysis with a 25% and 50% increase in the exchange rate (R$/ US$). The probable scenario considers the Company's projections made by specialized advisory services for 12-month exchange rates, as follows:

 

Notes to the interim financial statements

(In thousands of Brazilian Reais - R$, unless otherwise stated)

 

 

 

Exchange rate sensitivity analysis (R$/U.S.$) and (R$/Euro)

 

 

March 31, 2021

 

Scenario

 

 

 

Probable

 

25%

 

50%

 

-25%

 

-50%

U.S.$

 

5.6973

 

5.4500

 

6.8125

 

8.1750

 

4.0875

 

2.7250

Euro

 

6.6915

 

6.5400

 

8.1750

 

9.8100

 

4.9050

 

3.2700

 

  1. Interest rate risk

 

The Company and its subsidiaries monitor the fluctuations in variable interest rates in connection with their borrowings and uses derivative instruments in order to minimize variable interest rate fluctuation risks.

 

A sensitivity analysis on the interest rates on loans and borrowings in compensation for the CDI investments with pre-tax increases and decreases of 25% and 50% is presented below:

 

 

 

 

Variation scenario

Exposure interest rate

 

Probable

 

25%

 

50%

 

-25%

 

-50%

Cash and cash equivalents

 

167,300

 

208,829

 

250,949

 

125,475

 

83,650

Marketable securities

 

151,814

 

189,768

 

227,722

 

113,861

 

90,795

Derivative financial instruments

 

2,031,505

 

1,741,123

 

1,289,932

 

2,787,483

 

3,398,214

Loans, borrowings and debentures

 

(303,772)

 

(370,598)

 

(437,257)

 

(237,280)

 

(170,622)

Impacts on profit or loss

 

2,046,847

 

1,769,122

 

1,331,346

 

2,789,539

 

3,402,037

 

The probable scenario considers the estimated interest rate, made by a specialized third party and Central Bank of Brazil (Banco Central do Brasil), or “BACEN,” as follows:

  

 

 

Probable

 

25%

 

50%

 

-25%

 

-50%

SELIC

 

4.48%

 

5.60%

 

6.73%

 

3.36%

 

2.24%

CDI

 

4.48%

 

5.60%

 

6.73%

 

3.36%

 

2.24%

TJLP462 (TJLP + 1% p.y.)

 

5.90%

 

7.13%

 

8.35%

 

4.68%

 

3.45%

TJLP

 

4.90%

 

6.13%

 

7.35%

 

3.68%

 

2.45%

IPCA

 

3.48%

 

4.35%

 

5.22%

 

2.61%

 

1.74%

IGPM

 

5.72%

 

7.15%

 

8.57%

 

4.29%

 

2.86%

Libor

 

0.41%

 

0.51%

 

0.62%

 

0.31%

 

0.21%

Fed Funds

 

0.15%

 

0.19%

 

0.23%

 

0.11%

 

0.08%


Notes to the interim financial statements

(In thousands of Brazilian Reais - R$, unless otherwise stated)

b)     Credit risk

 

The Company’s regular operations expose it to potential defaults when customers, suppliers and counterparties are unable to comply with their financial or other commitments. The Company seeks to mitigate this risk by entering into transactions with a diverse pool of counterparties. However, the Company continues to remain subject to unexpected third-party financial failures that could disrupt its operations. The exposure to credit risk was as follows:

 

 

March 31, 2021

 

December 31, 2020

Cash and cash equivalents

7,933,170

 

4,614,053

Trade receivables

2,311,402

 

1,604,839

Marketable securities

3,735,659

 

2,271,570

Restricted cash

59,872

 

Derivative financial instruments

6,232,605

 

3,127,418

Receivables from related parties

377,466

 

271,766

Dividends receivable

102,592

 

77,561

Restricted cash

69,381

 

68,838

 

20,822,147

 

12,036,045

 

The Company is also exposed to risks in connection with its cash management activities and temporary investments.

 

Liquid assets are invested primarily in government security and other investments in Banks with a minimum grade of “A.” Credit risk from balances with banks and financial institutions is managed by the Company’s treasury department in accordance with the Company’s policy.

 

Notes to the interim financial statements

(In thousands of Brazilian Reais - R$, unless otherwise stated)

 

Investments of surplus funds are made only with approved counterparties and within credit limits assigned to each counterparty. Counterparty credit limits are reviewed on an annual basis and may be updated throughout the period. The limits are set to minimize the concentration of risks and therefore mitigate financial loss through potential counterparty’s failure to make payments. The credit risk on cash and cash equivalents, marketable securities, restricted cash and derivative financial instruments are determined by rating instruments widely accepted by the market and are arranged as follows:

 

 

March 31, 2021

 

December 31, 2020

AAA

16,892,915

 

8,997,661

AA

1,068,391

 

1,015,380

 

17,961,306

 

10,013,041

 

c)      Liquidity risk

 

The Company’s approach to managing liquidity is to ensure, as far as possible, that it will have sufficient liquidity to meet its liabilities when they are due, under both normal and stressed conditions, without incurring unacceptable losses or risking damage to the Company’s reputation.

 

The financial liabilities of the Company sorted by due dates (based on undiscounted cash flows contracted) are as follows:


 

March 31, 2021

 

December 31, 2020

 

Up to 1 year

 

1 - 2 years

 

3 - 5 years

 

More than 5 years

 

Total

 

Total

Loans, borrowings and debentures

(3,447,685)

 

(5,772,340)

 

(15,991,229)

 

(32,523,942)

 

(57,735,196)

 

(20,543,616)

Trade payables

(2,309,971)

 

 

 

 

(2,309,971)

 

(1,875,192)

Other financial liabilities

(509,656)

 

 

 

 

(509,656)

 

(149,293)

Tax installments - REFIS

(5,767)

 

(3,836)

 

(2,590)

 

(182,308)

 

(194,501)

 

(193,353)

Leases

(574,155)

 

(407,930)

 

(1,139,410)

 

(12,357,849)

 

(14,479,344)

 

(107,451)

Lease and concession instalments

(52,401)

 

(205,087)

 

(617,436)

 

(358,174)

 

(1,233,098)

 

Payables to related parties

(366,835)

 

 

 

 

(366,835)

 

(150,484)

Dividends payable

(147,214)

 

 

 

 

(147,214)

 

(16,301)

Derivative financial instruments

353,260

 

441,072

 

1,457,116

 

4,686,379

 

6,937,827

 

4,087,083

 

(7,060,424)

 

(5,948,121)

 

(16,293,549)

 

(40,735,894)

 

(70,037,988)

 

(18,948,607)


Notes to the interim financial statements

(In thousands of Brazilian Reais - R$, unless otherwise stated)

6 Other tax receivables

 

 

 

Parent Company

 

Consolidated

 

 

March 31, 2021

 

December 31, 2020

 

March 31, 2021

 

December 31, 2020

COFINS - Revenue tax

 

26,976

 

26,952

 

539,495

 

322,500

ICMS - State VAT (i)

 

 

 

767,559

 

159,299

ICMS CIAP - State VAT (ii)

 

 

 

114,377

 

17,763

PIS - Revenue tax

 

2,785

 

2,785

 

135,099

 

20,071

Credit installment

 

42,231

 

42,138

 

42,231

 

42,138

Other

 

1,184

 

1,165

 

54,953

 

39,933

 

 

73,176

 

73,040

 

1,653,714

 

601,704

 

 

 

 

 

 

 

 

 

Current

 

35,525

 

35,507

 

675,385

 

434,480

Non-current

 

37,651

 

37,533

 

978,329

 

167,224

 

(i) ICMS credit related to the purchase of inputs and diesel used in transportation incorporated into the balance due to the corporate reorganization, Note 1.2.

 

(ii) ICMS credit arising from acquisitions of property, plant and equipment incorporated into the balance due to the corporate reorganization, Note 1.2.

 

7 Inventories

 

 

Consolidated

 

 

March 31, 2021

 

December 31, 2020

Finished goods

 

828,469

 

545,529

Raw material for construction process

 

115,403

 

118,319

Warehouse and other

 

18,103

 

22,052

 

 

961,975

 

685,900

 

The balances are presented net of the provision for obsolete inventories in the amount of R$37,482 on March 31, 2021 (R$17,449 on December 31, 2020).

Notes to the interim financial statements

(In thousands of Brazilian Reais - R$, unless otherwise stated)


8 Investments in associates

8.1 Investments in subsidiaries and associates

 

Cosan’s subsidiaries and associates are listed below: 

 

March 31, 2021

 

December 31, 2020

Directly owned subsidiaries

 

 

 

Compass Gás e Energia

99.01%

 

99.01%

Cosan Lubes Investments Limited (CLI)

70.00%

 

70.00%

Cosan Cayman II Limited

100.00%

 

100.00%

Cosan Global Limited

100.00%

 

100.00%

Cosan Investimentos e Participações S.A.

100.00%

 

100.00%

Cosan Luxembourg S.A. (ii)

100.00%

 

100.00%

Cosan Overseas Limited

100.00%

 

100.00%

Pasadena Empreendimentos e Participações S.A.

100.00%

 

100.00%

Payly Soluções de Pagamentos S.A.

75.00%

 

75.00%

Cosan Limited Partners Brasil Consultoria Ltda (i)

60.00%

 

Sinlog Tecnologia em Logística S.A. (i)

78.43%

 

Rumo S.A.

30.37%

 

2.16%

Cosan Logística S.A.

 

0.10%

 

 

 

 

Interest of Compass Gás e Energia in its subsidiaries

 

 

 

Companhia de Gás de São Paulo - Comgás

99.15%

 

99.15%

Compass Comercialização S.A.

100.00%

 

100.00%

Compass Geração Ltda

100.00%

 

100.00%

Compass Energia Ltda

100.00%

 

100.00%

Terminal de Regaseificação de São Paulo - TRSP

100.00%

 

100.00%

Rota 4 Participações S.A.

100.00%

 

100.00%

Edge II - Empresa de Geração de Energia

100.00%

 

 

 

 

 

Interest of Cosan Lubes Investments Limited in its subsidiaries

 

 

 

Moove Lubricants Limited

100.00%

 

100.00%

Cosan Cinco S.A.

100.00%

 

100.00%

Airport Energy Limited

100.00%

 

100.00%

Airport Energy Services Limited

100.00%

 

100.00%

Wessesx Petroleum Limited

100.00%

 

100.00%

Stanbridge Group Limited

100.00%

 

100.00%

Cosan Lubricants España S.L.U.

100.00%

 

100.00%

Techniques ET Technologies Appliquees SAS

75.00%

 

75.00%

Cosan Lubrificantes S.R.L.

98.00%

 

98.00%

Lubrigrupo II - Comércio e Distribuição

100.00%

 

100.00%

de Lubrificantes SA

100.00%

 

100.00%

Comma Oil & Chemicals Marketing SRL

100.00%

 

100.00%

Comma Otomotiv Yag Ve Kimyasallari

100.00%

 

100.00%

Pazarlama Limited Sirketi

100.00%

 

100.00%

Comma Oil & Chemicals Marketing B

100.00%

 

100.00%

Commercial Lubricants Moove Corp

100.00%

 

100.00%

Cosan Lubrificantes e Especialidades S.A.

100.00%

 

100.00%

Cosan US, Inc

100.00%

 

100.00%

Ilha Terminal Distribuição de Produtos Derivados de Petróleo Ltda.

100.00%

 

100.00%

Zip Lube S.A.

100.00%

 

100.00%

Cosan Paraguay S.A.

100.00%

 

100.00%

 

 

 

 



Notes to the interim financial statements

(In thousands of Brazilian Reais - R$, unless otherwise stated)



Interest of Rumo S.A. Investments Limited in its subsidiaries (i)

 

 

 

Elevações Portuárias S.A.

100.00%

 

Rumo Intermodal S.A.

100.00%

 

Rumo Malha Central S.A.

100.00%

 

Boswells S.A.

100.00%

 

Rumo Malha Sul S.A.

100.00%

 

Rumo Luxembourg Sarl 

100.00%

 

Rumo Malha Paulista S.A.

100.00%

 

ALL Armazéns Gerais Ltda.

100.00%

 

Rumo Malha Oeste S.A.

100.00%

 

Paranaguá S.A.

99.90%

 

Rumo Malha Norte S.A.

99.74%

 

ALL Argentina S.A.

90.96%

 

Brado Participações S.A.

62.22%

 

Logispot Armazéns Gerais S.A.

51.00%

 

Terminal São Simão S.A.

51.00%

 

 


(i) Movement of equity interest resulting from the corporate reorganization as specified in note 1.2.

(ii) Management concluded that there are no material uncertainties that put the subsidiaries operational continuity in doubt. Despite presenting on March 31, 2021 a combined investment amount with an unsecured liability of R$331,040, as shown below, no events or conditions were identified that, individually or collectively, could raise significant doubts as to the ability to maintain their continuity operational. The subsidiaries have the financial support of the Company.


 Notes to the interim financial statements

(In thousands of Brazilian Reais - R$, unless otherwise stated)

 

Below are investments in subsidiaries and associates that are material for the Company on March 31.2021:

 

a)      Parent company

 

 

 

Shares issued by the associate

 

Shares held by Cosan

 

Cosan ownership interest

 

Economic benefit (%)

Compass Gás e Energia

 

628,487,690

 

622,265,040

 

99.01%

 

99.01%

Cosan Global Limited

 

1

 

1

 

100.00%

 

100.00%

Cosan Investimentos e Participações S.A.

 

3,778,868,643

 

3,778,868,643

 

100.00%

 

100.00%

Cosan Luxemburgo S.A.

 

500,000

 

500,000

 

100.00%

 

100.00%

Radar II Propriedades Agrícolas S.A.

 

81,440,221

 

24,920,708

 

51.00%

 

3.00%

Radar Propriedades Agrícolas S.A.

 

1,735,703

 

531,125

 

51.00%

 

2.51%

Tellus Brasil Participações S.A.

 

120,920,492

 

61,359,624

 

50.74%

 

5.00%

Janus Brasil Participações S.A.

 

207,712,545

 

105,461,644

 

50.77%

 

5.00%

Cosan Lubes Investment

 

34,963,764

 

24,474,635

 

70.00%

 

70.00%

Payly Soluções de Pagamentos S.A.

 

71,527,201

 

53,646,401

 

75.00%

 

75.00%

Pasadena Empreendimentos e Participações S.A.

 

32,752,251

 

32,751,751

 

99.99%

 

99.99%

Sinlog Tecnologia em Logística S.A.

 

51,000

 

40,000

 

78.43%

 

78.43%

Rumo S.A.

 

1,854,158,791

 

562,529,490

 

30.34%

 

30.37%

Cosan Limited Partners Brasil Consultoria Ltda

 

10

 

6

 

60.00%

 

60.00%

 

Notes to the interim financial statements

(In thousands of Brazilian Reais - R$, unless otherwise stated)

 

 

 

At January 1, 2021

 

Interest in earnings of subsidiaries

 

Sales or purchase of interests

 

Other comprehensive income

 

Dividends

 

Increase of capital

 

Merged net assets

 

Other

 

At March 31, 2021

Rumo S.A.

 

 

17,067

 

1,740

 

708

 

 

 

4,585,932

 

(9,037)

 

4,596,410

Cosan Global

 

132,896

 

10,867

 

 

 

 

 

 

 

143,763

Compass Gás e Energia

 

3,288,317

 

462,395

 

 

1,734

 

(198,020)

 

 

 

(80)

 

3,554,346

Cosan Investimentos e Participações S.A.

 

5,836,793

 

291,365

 

 

(75,726)

 

 

 

 

 

6,052,432

Cosan Limited Partners Brasil Consultoria Ltda

 

 

 

 

 

 

 

430

 

 

430

Sinlog Tecnologia em Logística S.A.

 

 

(1,014)

 

4,009

 

 

 

6,675

 

9,372

 

 

19,042

Cosan Lubes Investment

 

1,364,608

 

46,434

 

 

59,478

 

 

 

 

 

1,470,520

Payly Soluções de Pagamentos S.A.

 

9,071

 

(401)

 

 

 

 

5,250

 

 

 

13,920

Radar II Propriedades Agrícolas S.A.

 

33,209

 

241

 

 

23

 

 

 

 

 

33,473

Radar Propriedades Agrícolas S.A.

 

62,391

 

368

 

 

116

 

 

 

 

 

62,875

Tellus Brasil Participações S.A.

 

105,662

 

1,127

 

 

 

 

 

 

 

106,789

Pasadena Empreendimentos e Participações S.A.

 

473

 

(19)

 

 

 

 

 

 

 

454

Janus Brasil Participações S.A.

 

130,900

 

(3,157)

 

 

 

 

 

 

 

127,743

Outros 

 

62,260

 

1,269

 

 

5,118

 

 

 

 

(6)

 

68,641

Total investments in associates

 

11,026,580

 

826,542

 

5,749

 

(8,549)

 

(198,020)

 

11,925

 

4,595,734

 

(9,123)

 

16,250,838

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cosan Luxemburg S.A.

 

(458,852)

 

127,811

 

 

 

 

 

 

 

(331,041)

Total provision for uncovered liability of associates

 

(458,852)

 

127,811

 

 

 

 

 

 

 

(331,041)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

10,567,728

 

954,353

 

5,749

 

(8,549)

 

(198,020)

 

11,925

 

4,595,734

 

(9,123)

 

15,919,797

 

 Notes to the interim financial statements

(In thousands of Brazilian Reais - R$, unless otherwise stated)

 

a)      Consolidated

 

 

 

Shares issued by the associate

 

Shares held by Cosan

 

Cosan ownership interest

 

Economic benefit (%)

Radar II Propriedades Agrícolas S.A.

 

81,440,222

 

24,920,708

 

51.00%

 

3.00%

Radar Propriedades Agrícolas S.A.

 

1,735,703

 

531,125

 

51.00%

 

2.51%

Tellus Brasil Participações S.A.

 

120,920,492

 

61,359,624

 

50.74%

 

5.00%

Janus Brasil Participações S.A.

 

136,928,272

 

69,361,678

 

50.77%

 

5.00%

 

(i) The Company has no significant influence, justifying the criteria to define the measurement of the retained portion of the investment using the equity method, although it does not consolidate due to the shareholders' agreement that inhibits its decision making.

 

 

 

At January 1, 2021

 

Interest in earnings of subsidiaries

 

Other comprehensive income

 

Merged net assets

 

Other

 

At March 31, 2021

 

Tellus Brasil Participações S.A.

 

105,665

 

1,127

 

 

 

 

106,792

 

Janus Brasil Participações S.A.

 

130,901

 

(3,157)

 

 

 

 

127,744

 

Radar Propriedades Agrícolas S.A

 

62,372

 

368

 

116

 

 

 

62,856

 

Radar II Propriedades Agrícolas S.A

 

33,205

 

241

 

23

 

 

 

33,469

 

Other

 

1,562

 

227

 

24

 

49,953

 

13

 

51,779

 

 

 

333,705

 

(1,194)

 

163

 

49,953

 

13

 

382,640

 

 

Notes to the interim financial statements

(In thousands of Brazilian Reais - R$, unless otherwise stated)

 

8.2 Non-controlling interests in subsidiaries

 

Set out below is summarized financial information for each subsidiary that has non-controlling interests that are material to the group. The amounts disclosed for each subsidiary are before inter-company elimination. 

 

 

Shares issued by the subsidiary

 

Shares held by non-controlling shareholders

 

Non-controlling interest

Compass Gás e Energia

628,487,690

 

6,222,650

 

0.99%

Comgás

132,520,587

 

1,139,210

 

0.86%

Cosan Lubes

34,963,764

 

10,489,129

 

30.00%

Payly Soluções de Pagamentos S.A.

44,861,170

 

11,215,293

 

25.00%

Rumo S.A.

1,854,158,791

 

1,291,629,301

 

69.63%

Cosan Limited Partners Brasil Consultoria Ltda

10

 

4

 

40.00%

Sinlog Tecnologia em Logística S.A.

51,000

 

10,000

 

21.57%

TTA

10,521

 

2,630

 

25.00%

 

The following table summarizes the information relating to each of the Company’s subsidiaries that has material non-controlling interests, before any intra-group elimination.



Notes to the interim financial statements

(In thousands of Brazilian Reais - R$, unless otherwise stated)

 

 

At January 1, 2021

 

Interest in earnings of subsidiaries

 

Sales or purchase of interests

 

Other comprehensive income

 

Dividends

 

Capital increase

 

Merged net assets

 

Other

 

At March 31, 2021

 

Comgás

24,729

 

4,116

 

 

 

(1,290)

 

 

 

6

 

27,561

 

Compass Gás e Energia

32,880

 

4,624

 

 

 

(1,981)

 

 

 

17

 

35,540

 

Rumo S.A.

 

40,747

 

(22,455)

 

720

 

(136)

 

 

10,831,203

 

941

 

10,851,020

 

Sinlog Tecnologia em Logística S.A.

 

(279)

 

873

 

 

 

 

4,643

 

 

5,237

 

Cosan Limited Partners Brasil Consultoria Ltda

 

(58)

 

 

 

 

 

287

 

 

229

 

Cosan Lubes 

582,283

 

19,901

 

 

25,490

 

 

 

 

 

627,674

 

TTA

15,834

 

538

 

 

786

 

 

 

 

 

17,158

 

Payly

2,423

 

(133)

 

 

 

 

1,750

 

 

 

4,040

 

 

658,149

 

69,456

 

(21,582)

 

26,996

 

(3,407)

 

1,750

 

10,836,133

 

964

 

11,568,459

 

 

Notes to the interim financial statements

(In thousands of Brazilian Reais - R$, unless otherwise stated)

 

9  Investments in joint ventures

 

Changes to investments in joint ventures were as follows:


 

Raízen Combustíveis S.A.

 

Raízen Energia S.A.

 

Total

Shares issued by the joint venture

1,661,418,472

 

7,243,283,198

 

 

Shares held by Cosan

830,709,236

 

3,621,641,599

 

 

Cosan ownership interest

50%

 

50%

 

 

 

 

 

 

 

 

At January 1, 2021

3,847,506

 

4,140,702

 

7,988,208

Interest in earnings of joint ventures

164,754

 

90,047

 

254,801

Other comprehensive (losses) income

(614,489)

 

538,763

 

(75,726)

Interest on capital (i)

(19,221)

 

 

(19,221)

Dividends (i)

 

(2,498)

 

(2,498)

At March 31, 2021

3,378,550

 

4,767,014

 

8,145,564

 

(i)                   Amount proposed but not paid in the period.

 

According to the terms of the jointly-controlled subsidiary - Raizen, the subsidiary Cosan is responsible for certain legal proceedings that existed before the formation of Raizen, net of judicial deposits on April 1, 2011, as well as tax installments under the terms of the tax amnesty and Refinancing program recorded in “Other taxes payable”. In addition, Cosan granted Raizen access to a credit line (stand-by) in the amount of US$ 350,000 thousand, unused on March 31, 2021.

 

The statement of financial position and statement of profit or loss of the joint ventures are disclosed in Note 4 – Segment information.

 

As of March 31, 2021, the Company was in compliance with the covenants of the contracts that govern the respective joint ventures. 

1


Notes to the interim financial statements

(In thousands of Brazilian Reais - R$, unless otherwise stated)

 

10 Property, plant and equipment, intangible assets, goodwill and contract asset

10.1 Property, plant and equipment

 

a)      Reconciliation of carrying amount

 

Consolidated

 

Parent Company

 

Land, buildings and improvements

 

Machinery, equipment and facilities

 

Railcars and locomotives (i) | (iii)

 

Permanent easement (iii)

 

Construction in progress

 

Other

 

Total

 

Total

Cost

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

At December 31, 2020

262,442

 

289,852

 

 

 

53,423

 

135,851

 

741,568

 

81,529

Corporate reorganization (Note 1.2)

1,357,217

 

1,152,944

 

6,720,454

 

7,530,328

 

3,146,532

 

374,622

 

20,282,097

 

4,073

Additions

90

 

354

 

67

 

2,284

 

340,511

 

26

 

343,332

 

65

Disposals

 

 

(236)

 

 

 

 

(236)

 

Transfers (ii)

36,081

 

17,605

 

372,811

 

297,962

 

(751,661)

 

6,107

 

(21,095)

 

Effect of exchange rate fluctuations

8,677

 

13,219

 

 

 

320

 

8,731

 

30,947

 

At March 31, 2021

1,664,507

 

1,473,974

 

7,093,096

 

7,830,574

 

2,789,125

 

525,337

 

21,376,613

 

85,667

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

At December 31, 2020

(101,956)

 

(162,437)

 

 

 

 

(60,179)

 

(324,572)

 

(20,070)

Corporate reorganization (Note 1.2)

(415,398)

 

(579,129)

 

(2,561,600)

 

(2,647,648)

 

(13,379)

 

(27,699)

 

(6,244,853)

 

(1,349)

Additions

(7,109)

 

(20,401)

 

(37,488)

 

(43,549)

 

(594)

 

(3,172)

 

(112,313)

 

(1,526)

Disposals

 

 

429

 

 

 

 

429

 

Transfers (ii)

(17,300)

 

 

(26)

 

17,293

 

7

 

(12)

 

(38)

 

Effect of exchange rate fluctuations

(3,939)

 

(7,299)

 

 

 

 

(3,800)

 

(15,038)

 

At March 31, 2021

(545,702)

 

(769,266)

 

(2,598,685)

 

(2,673,904)

 

(13,966)

 

(94,862)

 

(6,696,385)

 

(22,945)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

At December 31, 2020

160,486

 

127,415

 

 

 

53,423

 

75,672

 

416,996

 

61,459

At March 31, 2021

1,118,805

 

704,708

 

4,494,411

 

5,156,670

 

2,775,159

 

430,475

 

14,680,228

 

62,722

 

(i) 

On March 31, 2021, wagons and locomotives in the amount of R$745,203 were pledged to guarantee bank loans (Note 5.6).
(ii) 

They are substantially transferring from property, plant and equipment under construction as a result of the capitalization of reffered assets.
(iii)  

Depreciation is calculated on a straight-line basis over the estimated useful lives of the assets, for railcars from 2.9% to 6%, locomotives from 3.3% to 8% and permanent easement from 3% to 4%.


Notes to the interim financial statements

(In thousands of Brazilian Reais - R$, unless otherwise stated)

10.2 Intangible assets and goodwill

 

 

Consolidated

 

Parent Company

 

Goodwill

 

Concession rights

 

Operating license

 

Trademarks

 

Customer relationships

 

Other

 

Total

 

Total

Cost

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

At December 31, 2020

977,307

 

10,758,762

 

 

63,408

 

1,029,212

 

311,562

 

13,140,251

 

15,462

Corporate reorganization (Note 1.2)

111,413

 

8,017,957

 

343,348

 

 

 

235,724

 

8,708,442

 

Additions

4,884

 

 

 

 

49,657

 

796

 

55,337

 

49

Disposals (ii)

 

(147,834)

 

 

 

(29)

 

 

(147,863)

 

Transfers (i)

 

335,122

 

 

 

395,166

 

(67,578)

 

662,710

 

9

Effect of exchange rate fluctuations

30,688

 

 

 

5,787

 

27,847

 

1,075

 

65,397

 

At March 31, 2021

1,124,292

 

18,964,007

 

343,348

 

69,195

 

1,501,853

 

481,579

 

22,484,274

 

15,520

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Amortization:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

At December 31, 2020

 

(2,333,680)

 

 

(9,201)

 

(509,297)

 

(242,777)

 

(3,094,955)

 

(13,271)

Corporate reorganization (Note 1.2)

 

(1,144,572)

 

(157,411)

 

 

 

(164,684)

 

(1,466,667)

 

Additions

 

(121,559)

 

(997)

 

 

(25,631)

 

(8,200)

 

(156,387)

 

(37)

Disposals (ii)

 

144,868

 

 

 

27

 

 

144,895

 

(190)

Transfers

 

(37,037)

 

 

 

(395,203)

 

37,035

 

(395,205)

 

Effect of exchange rate fluctuations

 

 

 

 

(9,003)

 

(3,783)

 

(12,786)

 

At March 31, 2021

 

(3,491,980)

 

(158,408)

 

(9,201)

 

(939,107)

 

(382,409)

 

(4,981,105)

 

(13,498)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

At December 31, 2020

977,307

 

8,425,082

 

 

54,207

 

519,915

 

68,785

 

10,045,296

 

2,191

At March 31, 2021

1,124,292

 

15,472,027

 

184,940

 

59,994

 

562,746

 

99,170

 

17,503,169

 

2,022

 

(i)                   Contract asset transfers, the amount also includes a portion of the intangible asset that was reclassified to the financial asset.

(ii)                  Includes the amount of R$142,316 related to the write-off of fully depreciated assets.


Notes to the interim financial statements

(In thousands of Brazilian Reais - R$, unless otherwise stated)

 

a)                  Capitalization of borrowing costs

 

Capitalized borrowing costs for the period ended March 31, 2021, R$25,026 was capitalized at an average rate of 6.96% p.a. (R$9,265 at an average rate of 7.55% p.y. at March 31, 2020).

 

b)                  Amortization methods and useful lives

 

Intangible assets (excluding goodwill)

Annual rate of amortization

 

March 31, 2021

 

December 31, 2020

 

 

 

 

 

 

 

 

Comgás (i)

During the term of the concession and extension

 

8,608,770

 

8,425,082

 

Rumo(ii)

 

6,863,257

 

 

 

 

 

15,472,027

 

8,425,082

 

 

 

 

 

 

 

 

Operating license for port terminal

3.70%

 

184,940

 

 

 

 

 

184,940

 

 

Trademarks

 

 

 

 

 

 

  Comma

Undefined

 

59,994

 

54,207

 

 

 

 

59,994

 

54,207

 

Customers relationship

 

 

 

 

 

 

  Comgás

20.00%

 

239,771

 

210,038

 

  Moove

8.70%

 

321,162

 

309,877

 

Other

20.00%

 

1,813

 

 

 

 

 

562,746

 

519,915

 

Other

 

 

 

 

 

 

Software license

20.00%

 

18,076

 

18,478

 

Other

 

 

81,094

 

50,307

 

 

 

 

99,170

 

68,785

 

 

 

 

 

 

 

 

Total

 

 

16,378,877

 

9,067,989

 

 


(i) Refers to the intangible asset for the public gas distribution service concession, which represents the right to charge users for the supply of gas, comprised of: (i) the concession rights recognized in the business combination and (ii) concession assets.

(ii)  Refers to the concession contract of Rumo Malha Norte. The asset was identified and measured at fair value in the business combination between Rumo and ALL. The amount will be amortized until the end of the concession in 2079, being recorded in the income statement, under costs of services provided, in the depreciation and amortization group.

        

Notes to the interim financial statements

(In thousands of Brazilian Reais - R$, unless otherwise stated)


10.3 Contract asset

 

Comgás

 

Moove

 

Total

Cost:

 

 

 

 

 

At January 1, 2021

686,690

 

9,248

 

695,938

Additions

174,925

 

8,959

 

183,884

Disposals

 

(5,748)

 

(5,748)

Transfers to intangible assets

(271,981)

 

 

(271,981)

At March 31, 2021

589,634

 

12,459

 

602,093

 

10.4 Right-of-use

 

Accounting policy:

 

The right-to-use asset is initially measured at cost, which comprises the initial measurement value of the lease liability, adjusted for any lease payments made up to that of the start date, plus any initial direct costs incurred by the lessee and an estimate of costs to be incurred by the lessee in disassembling and removing the underlying asset, restoring the location in which it is located or restoring the underlying asset to the condition required by the lease terms and conditions, less any lease incentives received.

 

The right-of-use asset is subsequently depreciated using the straight-line method from the start date to the end of the lease term, unless the lease transfers ownership of the underlying asset to the lessee at the end of the lease term, or if the cost of the right-of-use asset reflect that the lessee will exercise the call option. In this case, the right-of-use asset will be depreciated over the useful life of the underlying asset, which is determined on the same basis as that of property, plant and equipment. In addition, the right-of-use asset is periodically reduced by impairment losses, if any, and adjusted for certain remeasurements of the lease liability.

 

Notes to the interim financial statements

(In thousands of Brazilian Reais - R$, unless otherwise stated)

 

 

Consolidated

 

Parent Company

 

Land, buildings and improvements

 

Machinery, equipment and facilities

 

Railcars and locomotives

 

Software

 

Vehicles

 

Port and rail infrastructure

 

Total

 

Total

Cost:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

At December 31, 2020

94,971

 

15,810

 

 

 

 

 

110,781

 

31,654

Corporate reorganization (Note 1.2)

282,565

 

31,857

 

937,268

 

87,028

 

13,925

 

7,440,652

 

8,793,295

 

11,561

Additions

410

 

6,121

 

 

 

13,188

 

 

19,719

 

209

Contractual adjustments

45

 

 

 

 

 

 

45

 

Disposals

 

(1,304)

 

 

 

 

 

(1,304)

 

Currency translation adjustments

3,204

 

298

 

 

 

 

 

3,502

 

At March 31, 2021

381,195

 

52,782

 

937,268

 

87,028

 

27,113

 

7,440,652

 

8,926,038

 

43,424

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Amortization:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

At December 31, 2020

(19,106)

 

(7,451)

 

 

 

 

 

(26,557)

 

(6,845)

Corporate reorganization (Note 1.2)

(100,177)

 

(6,759)

 

(362,498)

 

(13,252)

 

(13,618)

 

(478,741)

 

(975,045)

 

(3,131)

Additions

(7,078)

 

(2,108)

 

(8,821)

 

(371)

 

(19)

 

(21,657)

 

(40,054)

 

(988)

Disposals

 

1,480

 

 

 

 

 

1,480

 

Currency translation adjustments

(616)

 

61

 

 

 

 

 

(555)

 

At March 31, 2021

(126,977)

 

(14,777)

 

(371,319)

 

(13,623)

 

(13,637)

 

(500,398)

 

(1,040,731)

 

(10,964)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

At December 31, 2020

75,865

 

8,359

 

 

 

 

 

84,224

 

24,809

At March 31, 2021

254,218

 

38,005

 

565,949

 

73,405

 

13,476

 

6,940,254

 

7,885,307

 

32,460

 

11  Liabilities, provisions and commitments to the Granting Authority

 

The Company, through its subsidiaries, is a party to sub-concession and lease agreements with the Government. The main liabilities and provisions generated by the contracts are:

 

 Notes to the interim financial statements

(In thousands of Brazilian Reais - R$, unless otherwise stated)

 

a)      Lease and concession instalments and balances in dispute

 

Accounting policy:

 

The Company records in this account the balance of the lease installments involved in disputes with the granting authority. The initial registration occurs at the amount of the installment at maturity, by transferring the “Liabilities for leases” account. Subsequently, the values ​​are corrected by Selic. 

Balances in installments with the Granting Authority are maintained in this account. The initial registration takes place at the amount that was left over from the resolution of the dispute. The amounts are corrected by Selic until payment.

Balances payable as a concession for concession rights (“Concessions”) are also recorded in this account, initially recorded as a contra entry to intangible assets. Subsequent measurement occurs at the effective rate.

 

 

March 31, 2021

 

December 31, 2020

Lease and concession in dispute:

 

 

 

Rumo Malha Paulista S.A.

102,323

 

101,871

Rumo Malha Oeste S.A.

1,640,897

 

1,617,764

 

1,742,768

 

1,719,635

 

 

 

 

Installment leases:

 

 

 

Rumo Malha Paulista S.A.

1,160,073

 

1,154,919

 

1,160,073

 

1,154,919

 

 

 

 

Concessions:

 

 

 

Rumo Malha Sul S.A.

86,439

 

84,637

Rumo Malha Paulista S.A.

25,752

 

24,151

 

112,191

 

108,788

 

 

 

 

Total

3,015,484

 

2,983,342

 

 

 

 

Current

159,745

 

158,705

Non-current

2,855,739

 

2,824,637

 

3,015,484

 

2,983,342

 

Notes to the interim financial statements

(In thousands of Brazilian Reais - R$, unless otherwise stated)

 

 Lease and concession under litigation:

Rumo Malha Oeste also pleads for the reestablishment of the economic and financial balance, lost due to the cancellation of transportation contracts existing at the time of privatization, configuring changes in the regulatory scenario and conditions established in the Privatization Notice - in addition, the growth forecasts that defined the business value did not materialize. The lawsuit is pending before the Federal Regional Court of the second Region. The amount referring to the Company’s overdue installments was guaranteed by the acquisition of public debt securities (Letras Financeiras do Tesouro) or “LFT.” In March 2008, the Company obtained authorization to replace the guarantee with bank guarantee and in May 2008 the Company redeemed the amounts. In December 2014, a decision was handed down that upheld the lawsuit, recognizing the occurrence of economic and financial imbalance in the contracts. In December 2015, a request for replacement of letters of guarantee presented by the Company with guarantee insurance was granted. An appeal judgment is pending before the Federal Regional Court (Tribunal Regional Federal), or “TRF.” Management, supported by the opinion of its lawyers, assesses the chances of success as probable, but maintains the record of the liability because it is a contractual obligation not yet withdrawn from the Company, and because the amount is still pending.

 

Also in the context of the disputes involving the Western Network, in January 2020, the National Land Transport Agency (ANTT) decided to initiate an Ordinary Administrative Process to generate a conclusive report as to the suitability, or not, of the declaration of expiry of the concession of the Malha Oeste by the Union. The analysis will be conducted by a commission to be appointed by the Infrastructure and Railroad Cargo Transport Services area. Management, supported by the opinion of its lawyers, assesses the risk of loss as possible.

Notes to the interim financial statements

(In thousands of Brazilian Reais - R$, unless otherwise stated)

  

On July 21, 2020, the Company filed with the ANTT, a request to qualify for a new bidding process to third parties of the object of the Concession Contract signed between Rumo Malha Oeste and the Brazilian government, through the Ministry of Transport (“Re-bidding Process”), according to Federal Law No. 13,448 of June 5, 2017, and regulated by Decree No. 9,957 of August 7, 2019.

 

Judicial deposits concerning the above claims totaled R$22,119.

 

Installment leases:

As a condition for entering the renewal amendment for Rumo Malha Paulista, there was a need for the Company to resolve the dispute involving the economic and financial rebalancing of the original contract. To this end, an agreement was signed between Rumo Malha Paulista, Brazilian Federal Government and ANTT, in which it was agreed: i) a credit in favor of the Company related to labor liens paid up to 2005; ii) the conversion of existing judicial deposits in favor of the Union; iii) an uncontroversial balance in favor of the Federal Government, divided into eight annual installments adjusted by Selic (balance transferred from the “Lease and concession under litigation” account to “Leased installments”); iv) a portion of liabilities to be offset against potential credits in favor of the Company, these credits, subject to the assessment to be carried out by a working group involving the parties (balance maintained in the “Lease and concession under litigation” account).

 

As a result of the agreement, suspensions of the proceedings for return lawsuits filed by Rumo against the Brazilian Federal Government were required to determine labor claims that were not part of the agreement (from 2005) and which will be the subject of an investigation to be carried out by working group involving the parties. In parallel, the parties will submit a request for judicial approval of the agreement in the records of the economic and financial rebalancing action of the contract.

Notes to the interim financial statements

(In thousands of Brazilian Reais - R$, unless otherwise stated)

 

Leases and grants under IFRS16 (Note 5.8)

 

 

March 31, 2021

 

December 31, 2020

Leases:

 

 

 

Rumo Malha Sul S.A.

588,094

 

600,745

Rumo Malha Paulista S.A.

465,566

 

475,647

Rumo Malha Oeste S.A.

221,679

 

179,568

Elevações Portuárias S.A.

98,681

 

76,925

Portofer Ltda.

11,935

 

12,463

 

1,385,955

 

1,345,348

 

 

 

 

Grants:

 

 

 

Rumo Malha Paulista S.A.

505,278

 

492,222

Malha Central S.A.

504,375

 

491,354

 

1,009,653

 

983,576

 

 

 

 

Total

2,395,608

 

2,328,924

 

 

 

 

Current

239,256

 

232,212

Non-current

2,156,352

 

2,096,712

 

2,395,608

 

2,328,924

 

b)     Investment commitments

 

Sub-concession contracts to which the Company, through its subsidiaries, is a party, often includes commitments to execute investments with certain characteristics during the term of the contract. Can be highlighted:

 

The renewal addendum to the concession of Malha Paulista, which foresees the execution of a set of investment projects to increase capacity and reduce urban conflicts, estimated by the agency at R$6,100,000 (value updated until December 2017). Of this amount, around R$3,000,000 is included in the obligations, whose physical execution was 8%.

The Rumo Malha Central sub-concession contract provides for investments with a fixed term (one to three years from the signing of the contract), estimated by ANTT at R$645,573. As of December 31, 2021, the physical execution of obligation book projects was 58%.

Notes to the interim financial statements

(In thousands of Brazilian Reais - R$, unless otherwise stated)


 

The Elevações Portuárias concession and lease agreement provide for investments aimed at improving and modernizing the facilities and equipment allocated therein, estimated for R$340,000. At the balance sheet date, the subsidiary had made investments for R$270,629.

 

12  Other taxes payable

 

 

 

Parent Company

 

Consolidated

 

 

March 31, 2021

 

December 31, 2020

 

March 31, 2021

 

December 31, 2020

REFIS - Tax amnesty and refinancing program

 

193,108

 

193,352

 

201,885

 

199,587

ICMS – State VAT

 

 

 

220,513

 

182,227

COFINS – Revenue tax

 

30,195

 

44,428

 

56,889

 

62,801

PIS – Revenue tax

 

10,167

 

12,581

 

15,539

 

16,264

INSS – Social security

 

16,631

 

15,085

 

27,933

 

19,026

Withholding income tax

 

 

 

15,126

 

5,915

Other

 

554

 

1,155

 

38,178

 

28,151

 

 

250,655

 

266,601

 

576,063

 

513,971

 

 

 

 

 

 

 

 

 

Current

 

109,828

 

125,368

 

427,666

 

367,076

Non-current

 

140,827

 

141,233

 

148,397

 

146,895

 

 

250,655

 

266,601

 

576,063

 

513,971

 

 

 Notes to the interim financial statements

(In thousands of Brazilian Reais - R$, unless otherwise stated)

13   Income tax and social contribution

 

a)    Reconciliation of income and social contribution tax expenses

 

 

 

Parent Company

 

Consolidated

 

 

March 31, 2021

 

March 31, 2020

 

March 31, 2021

 

March 31, 2020

 

 

 

 

 

 

 

 

 

Profit before taxes

 

521,732

 

(50,711)

 

666,439

 

102,526

Income tax and social contribution nominal rate (34%)

 

(177,389)

 

17,242

 

(226,589)

 

(34,859)

 

 

 

 

 

 

 

 

 

Adjustments to determine the effective rate

 

 

 

 

 

 

 

 

Interest in earnings of investees (non-taxable income)

 

305,802

 

139,882

 

86,226

 

65,336

Differences in tax rates on earnings (losses) of overseas companies

 

(3,401)

 

(4,523)

 

(19,899)

 

(22,163)

Granted income tax incentive

 

 

 

23,519

 

Share-based payment transactions

 

(37)

 

859

 

(37)

 

859

Interest on shareholders’ equity

 

 

 

(6,535)

 

(6,460)

Non-deductible expenses (donations, gifts, etc.)

 

 

 

(792)

 

4,258

Tax losses not recorded

 

 

 

(21,205)

 

796

ICMS benefit -  extemporaneous tax credits (i)

 

 

 

198,784

 

ICMS benefit - current period (ii)

 

 

 

20,111

 

Other

 

(7,900)

 

(498)

 

(11,759)

 

6,411

Income tax and social contribution (current and deferred)

 

117,075

 

152,962

 

41,824

 

14,178

 

 

 

 

 

 

 

 

 

Effective rate - %

 

(22.44%)

 

301.63%

 

(6.28%)

 

(13.83%)

 

(i) The indirect subsidiary Comgás recognized the extemporaneous credit in the amount of R$262,848 (R$198,784 principal and R$64,064 interest), used through their compensation with IR and CS payable overdue in the period, related to overpayments of Income Tax and Social Contribution for the years 2015 and 2016, when this benefit wasn't counted in the calculation of the IR and CS payable by the Company, due to the non-taxation of the benefit of the reduction of the ICMS calculation base in the State of São Paulo from 12% to 15.6% under art. 8 of Annex II of the ICMS Regulation, approved by State Decree No. 45,900 (“RICMS / SP”), with wording given by State Decree No. 62,399 / 2016. These credits were recognized by the Company based on its best understanding on the topic, substantiated by the opinion of its external legal advisors, which took into account all the jurisprudence applicable to the topic. The Company also took into account all the current accounting rules, which after being analyzed together, did not indicate any other accounting effect to be recognized.
(ii) The subsidiary Comgás after from January 1, 2021, the Company changed its tax procedure, starting to exclude the benefit of the reduction in the ICMS calculation base, granted by the State of São Paulo, directly from the calculation of income tax and social contribution for the period.

 

Notes to the interim financial statements

(In thousands of Brazilian Reais - R$, unless otherwise stated)


b)   Deferred income tax assets and liabilities

The tax effects of temporary differences that give rise to significant portions of the Company’s deferred tax assets and liabilities are presented below:

 

 

Parent Company

 

Consolidated

 

March 31, 2021

 

December 31, 2020

 

March 31, 2021

 

December 31, 2020

Assets credit of:

 

 

 

 

 

 

 

Income tax losses

531,364

 

508,453

 

2,714,840

 

721,115

Social contribution losses

191,825

 

183,576

 

979,490

 

250,209

 

 

 

 

 

 

 

 

Temporary differences

 

 

 

 

 

 

 

Foreign exchange - Loans and borrowings

1,560,357

 

1,312,239

 

1,954,994

 

1,367,496

Provision for legal proceedings

65,729

 

64,407

 

300,057

 

91,535

Impairment provision

 

 

217,975

 

Post-employment benefits

 

 

203,975

 

200,461

Allowance for expected credit losses

 

 

30,383

 

16,664

Tax credit losses

6,985

 

6,985

 

83,808

 

38,684

Share-based payment transactions

 

 

20,959

 

4,857

Profit sharing

2,142

 

2,773

 

12,629

 

32,022

Interest on preferred shareholders payable in subsidiaries

264,444

 

167,412

 

264,444

 

167,412

Review of useful life of property, plant and equipment

 

 

391,611

 

(230,098)

Miscellaneous expense allowance

200,114

 

202,120

 

352,293

 

270,198

Other (i)

 

 

249,181

 

8,076

Total

2,822,960

 

2,447,965

 

7,776,639

 

2,938,631

 

 

 

 

 

 

 

 

(-) Deferred taxes assets net not recognized (ii)

 

 

(2,362,250)

 

(21,133)

 

 

 

 

 

 

 

 

Liabilities credit of:

 

 

 

 

 

 

 

Temporary differences

 

 

 

 

 

 

 

Business combination - property, plant and equipment

 

 

11,117

 

(37,547)

Tax deductible goodwill

(21,823)

 

(21,823)

 

(392,399)

 

(365,949)

Leases

 

 

2,044

 

(3,245)

Unrealized gains on derivatives instruments

(966,482)

 

(790,888)

 

(1,703,186)

 

(836,629)

Income on formation of joint ventures

(1,135,036)

 

(1,135,036)

 

(1,135,036)

 

(1,135,036)

Business combination - Intangible assets

 

 

(3,605,952)

 

(1,054,417)

Provision for realization - Goodwill recorded in equity

(449,153)

 

(449,153)

 

(449,153)

 

(449,153)

Other

1,125

 

2,967

 

327,594

 

322,861

Total

(2,571,369)

 

(2,393,933)

 

(6,944,971)


(3,559,115)

 

 

 

 

 

 

 

 

Total of deferred taxes recorded, net

251,591

 

54,032

 

(1,530,582)

 

(641,617)

 

 

 

 

 

 

 

 

Deferred tax assets

251,591

 

54,032

 

2,150,103

 

629,591

Deferred tax liabilities

 

 

(3,680,685)

 

(1,271,208)

 

(i) Refers mainly to pre-operating expenses added to Rumo Malha Central.
(ii) Refers mainly to tax losses and temporary differences of the Company, Rumo Malha Sul and Rumo Malha Oeste, which, under current conditions, do not meet the requirements for accounting for said income tax and social contribution assets deferred due to the lack of predictability of future generation of tax profits.


Notes to the interim financial statements

(In thousands of Brazilian Reais - R$, unless otherwise stated)

c)      Analytical movement in deferred tax assets and liabilities

 

 

Parent Company

 

Tax loss and negative basis

 

Employee benefits

 

Provisions

 

Other

 

Total

Balance on December 31, 2020

692,029

 

2,773

 

273,512

 

1,479,651

 

2,447,965

Credited / (charged) to the profit for period

31,160

 

(631)

 

(684)

 

97,032

 

126,877

 Exchange differences

 

 

 

248,118

 

248,118

Balance on March 31, 2021

723,189

 

2,142

 

272,828

 

1,824,801

 

2,822,960

 

 

Parent Company

 

Effects on the formation of joint ventures

 

Unrealized income on derivatives

 

Other

 

Total

Balance on December 31, 2020

(1,135,036)

 

(790,888)

 

(468,009)

 

(2,393,933)

(Charged) to the profit for period

 

(175,594)

 

(82,326)

 

(257,920)

Recognized in equity

 

 

80,484

 

80,484

Balance on March 31, 2021

(1,135,036)

 

(966,482)

 

(469,851)

 

(2,571,369)


Notes to the interim financial statements

(In thousands of Brazilian Reais - R$, unless otherwise stated)


 

Consolidated

 

 

Tax loss and negative basis

 

Employee benefits

 

Provisions

 

Post-employment obligations

 

Property, plant and equipment

 

Other

 

Total

 

Balance on December 31, 2020

971,324

 

36,879

 

417,081

 

200,461

 

(230,098)

 

1,542,984

 

2,938,631

 

Corporate reorganization (Note 1.2)

2,638,981

 

29,389

 

584,013

 

 

652,716

 

995,740

 

4,900,839

 

Credited / (charged) to the profit for period

84,025

 

(32,680)

 

(16,578)

 

3,514

 

(31,007)

 

(306,019)

 

(298,745)

 

Recognized in equity

 

 

 

 

 

26,905

 

26,905

 

 Exchange differences

 

 

 

 

 

209,009

 

209,009

 

Balance on March 31, 2021

3,694,330

 

33,588

 

984,516

 

203,975

 

391,611

 

2,468,619

 

7,776,639

 

 

 

Consolidated

 

Effects on the formation of joint ventures

 

Intangible assets

 

Unrealized income on derivatives

 

Leases

 

Fair value adjustment

 

Other

 

Unrealized credits

 

Total

Balance on December 31, 2020

(1,135,036)

 

(1,054,417)

 

(836,629)

 

(3,245)

 

 

(529,788)

 

(21,133)

 

(3,580,248)

Corporate reorganization (Note 1.2)

 

(2,545,467)

 

(801,495)

 

(18,706)

 

215,862

 

(66,408)

 

(2,322,732)

 

(5,538,946)

(Charged) / credited to the profit for period

 

(6,068)

 

(65,062)

 

23,995

 

(105,282)

 

(97,498)

 

(18,385)

 

(268,300)

Recognized in equity

 

 

 

 

 

80,273

 

 

80,273

Balance on March 31, 2021

(1,135,036)

 

(3,605,952)

 

(1,703,186)

 

2,044

 

110,580

 

(613,421)

 

(2,362,250)

 

(9,307,221)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total deferred taxes recorded

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1,530,582)

 

The Company expects to realize the full-deferred tax on temporary differences.

Notes to the interim financial statements

(In thousands of Brazilian Reais - R$, unless otherwise stated)

14  Provision for legal proceedings and judicial deposits

The Company had provision for legal proceedings and judicial deposits recorded at March 31, 2021 and December 31, 2020 in respect of:


 

Provision for legal proceedings

 

Parent Company

 

Consolidated

 

March 31, 2021

 

December 31, 2020

 

March 31, 2021

 

December 31, 2020

Tax

155,101

 

155,610

 

634,989

 

555,958

Civil, environmental and regulatory

79,800

 

75,001

 

382,662

 

200,597

Labor

77,807

 

78,208

 

376,802

 

131,239

 

312,708

 

308,819

 

1,394,453

 

887,794

 

 

Judicial deposit

 

Parent Company

 

Consolidated

 

March 31, 2021

 

December 31, 2020

 

March 31, 2021

 

December 31, 2020

Tax

301,549

 

296,223

 

470,914

 

414,413

Civil, environmental and regulatory

49,896

 

50,027

 

142,041

 

81,420

Labor

33,847

 

34,477

 

271,448

 

48,393

 

385,292

 

380,727

 

884,403

 

544,226

 

Changes in provision for legal proceedings:

 

 

Parent Company

 

Tax

 

Civil, environmental and regulatory

 

Labor

 

Total

At December 31, 2020

155,610

 

75,001

 

78,208

 

308,819

Provisions

2,977

 

919

 

3,271

 

7,167

Settlement / Write-offs

(2,071)

 

(1)

 

(4,810)

 

(6,882)

Monetary variation (i)

(1,415)

 

3,881

 

1,138

 

3,604

At March 31, 2021

155,101

 

79,800

 

77,807

 

312,708

Notes to the interim financial statements

(In thousands of Brazilian Reais - R$, unless otherwise stated)


 

Consolidated

 

Tax

 

Civil, environmental and regulatory

 

Labor

 

Total

At December 31, 2020

555,958

 

200,597

 

131,239

 

887,794

Corporate reorganization (Note 1.2)

79,494

 

170,122

 

247,958

 

497,574

Provisions

3,264

 

2,249

 

10,434

 

15,947

Settlement / Write-offs

(2,596)

 

(3,517)

 

(18,143)

 

(24,256)

Monetary variation (i)

(1,131)

 

13,211

 

5,314

 

17,394

At March 31, 2021

634,989

 

382,662

 

376,802

 

1,394,453

 

(i)      Includes write-off of interest due to reversals.

 

The Company’s legal proceedings are secured by assets, cash deposit, bank guarantee or insurance guarantee.

 

The Company has indemnity actions in addition to those mentioned, which, since they are considered probable, were not recorded because they represent contingent assets.

 

a)      Probable losses

 

Tax: The principal tax proceedings for which the risk of loss is probable are described below:

 

 

Parent Company

 

Consolidated

 

March 31, 2021

 

December 31, 2020

 

March 31, 2021

 

December 31, 2020

Compensation with FINSOCIAL

 

 

296,919

 

296,445

INSS - Social security

63,299

 

63,109

 

98,503

 

73,835

State VAT - ICMS credit

23,123

 

28,440

 

88,469

 

42,272

PIS and COFINS

4,002

 

254

 

6,056

 

254

IPI - Excise tax credit - NT

54,559

 

53,707

 

54,559

 

53,697

Federal income taxes

901

 

900

 

8,395

 

9,508

Other

9,217

 

9,200

 

82,088

 

79,947

 

155,101

 

155,610

 

634,989

 

555,958

  

Notes to the interim financial statements

(In thousands of Brazilian Reais - R$, unless otherwise stated)


Labor claims: The Company and its subsidiaries are also parties to a number of labor claims filed by former employees and service providers challenging, among other matters, the payment of overtime, night shift premiums and risk premiums, the recognition of employment relationships and the reimbursement of discounts from payroll, such as social contribution and trade union charges. Additionally, we are involved in several labor administrative and judicial proceedings such as labor investigations and class actions filed by the labor prosecutor’s office regarding alleged non-compliance with certain labor regulations, including work and safety rules, labor conditions and work environment, and social assistance plans. Moreover, we entered into certain consent orders (Termos de Ajustamento de Conduta) with Brazilian authorities and in the event we fail to comply with such consent orders, we could be subject to fines.

 

b)     Possible losses

The principal proceedings for which we deem the risk of loss as possible are described below:


 

Parent Company

 

Consolidated (i)

 

March 31, 2021

 

December 31, 2020

 

March 31, 2021

 

December 31, 2020

Tax

4,642,673

 

4,527,947

 

13,807,860

 

9,761,688

Civil, environmental and regulatory

976,249

 

938,232

 

5,597,877

 

1,710,495

Labor

26,133

 

32,962

 

916,655

 

77,130

 

5,645,055

 

5,499,141

 

20,322,392

 

11,549,313

 

(i)       With the corporate reorganization detailed in note 1.2, the processes were merged and are now consolidated.


Notes to the interim financial statements

(In thousands of Brazilian Reais - R$, unless otherwise stated)

Tax:

 

Parent Company

 

Consolidated

 

March 31, 2021

 

December 31, 2020

 

March 31, 2021

 

December 31, 2020

Federal income taxes (i)

824,107

 

553,814

 

4,638,088

 

3,834,562

ICMS - State VAT  (ii)

1,466,826

 

1,251,021

 

3,193,937

 

1,922,374

PIS and COFINS - Revenue taxes (iii)

1,227,142

 

1,162,790

 

2,152,321

 

1,314,144

IRRF - Withholding tax

1,332

 

1,323

 

1,230,466

 

1,093,718

Penalties related to tax positions (iv)

 

 

532,951

 

IPI - Excise tax credit - NT

314,627

 

314,525

 

455,793

 

455,121

MP 470 - Tax installments

241,657

 

369,322

 

358,113

 

241,224

INSS - Social security and other

114,315

 

159,460

 

185,875

 

210,357

Compensation with IPI - IN 67/98

138,142

 

138,687

 

183,875

 

137,976

Goodwill Rumo

 

 

85,136

 

Stock option

 

 

64,124

 

Other

314,525

 

577,005

 

727,181

 

552,212

 

4,642,673

 

4,527,947

 

13,807,860

 

9,761,688

 

The main variations in the balances of possible tax contingencies in the period ended March 31, 2021 are due to the corporate reorganization (note 1.2) generated by the subsidiary Rumo and subsidiaries. Below is a description of the main processes:



(i) Tax assessment notices requiring IRPJ and CSLL related: (a) Goodwill Malha Norte: Tax assessment notices issued for the collection of IRPJ and CSLL, combined with interest on late payment and official and isolated fines. According to the Federal Revenue, Rumo Malha Norte would have unduly amortized the goodwill from the acquisition of the companies Brasil Ferrovias S.A. and Novoeste Brasil S.A. (b) GIF, TPG and Teaçu premiums. Infraction notices drawn up for the collection of IRPJ and CSLL, combined with an official fine and late payment interest, in addition to an isolated fine, for the following reasons: Deduction, from the actual profit and the CSLL calculation base, from the amount corresponding to the amortization in acquisition of interest in Teaçu Armazéns Gerais S.A.; Deduction, from real profit and CSLL calculation base, of the amount corresponding to the amortization of goodwill paid by the companies TPG Participações S.A. and GIF LOG Participações S.A. on the acquisition of shares issued by Rumo Logística S.A.; (c) Labor provisions: In 2009, under the allegation that the Company would have excluded labor provisions from the calculation of taxable income and the adjusted calculation base of CSLL. In the understanding of the Tax Authorities, the write-offs of the labor provisions were made by the Company without the individualization of the processes (provisions and reversals), which would have an impact on the tax assessment. The likelihood of loss is possible, considering that the occurrence of the decay and that the Company complied with all tax rules related to the addition and exclusion of provisions in the calculation of IRPJ and CSLL.

Notes to the interim financial statements

(In thousands of Brazilian Reais - R$, unless otherwise stated)



(ii) Infraction Notices drawn up by the São Paulo State Finance Department, against Rumo Malha Paulista, for the period from February 2011 to July 2015, as well as 2014 and 2018, with the reporting of infractions for alleged lack collection of ICMS in the provision of rail transport services for export; improper credit of ICMS for alleged bookkeeping in the Book of Entries of amounts higher than those found in the Tax Books; improper credit of ICMS for acquisitions supposedly classified as use and consumption. Fines of 50% of the tax amount and 100% of the amount of credit considered undue were also included.

(iii) The administrative demands for PIS and COFINS are substantially related to the disallowance of PIS and COFINS credits by the non-cumulative system related to the following items: a) credits launched out of time unaccompanied by prior rectification of tax returns; b) claims on expenses arising from mutual traffic contracts; c) credits related to expenses with services classified as inputs in the activity carried out by the Company that supposedly were not proven during the Inspection; d) credits on expenses with transportation of employees; e) credits related to electricity expenses; f) credits on expenses with machinery rentals and rentals that were not proven in the course of the Inspection; g) credits on expenses on the acquisition of machinery, equipment and other assets incorporated into the Company's fixed assets.

(iv) The subsidiary Rumo was assessed for not considering the tax benefits of REPORTO (suspension of PIS and COFINS), under the allegation that the locomotives and wagons acquired in the year 2010 to 2012 were used outside the limits of the port area. Consequently, PIS and COFINS were required, in addition to the isolated fine corresponding to 50% of the value of the acquired assets.


In addition, the effects of IFRIC 23 - Uncertain Tax Position that could affect the accounting policies of the Company and its subsidiaries and these interim financial statements were not identified.

Notes to the interim financial statements

(In thousands of Brazilian Reais - R$, unless otherwise stated)

c)      Contingent assets


(i)

March 15, 2017, in case that sets a judicial precedent, the Brazilian Federal Supreme Court (Supremo Tribunal Federal) or “STF,” granted Extraordinary Appeal 574,706 against a decision that required the exclusion of a tax on sales and services which applies to goods, and transportation and communication (Imposto sobre Operações relativas à Circulação de Mercadorias e Prestação de Serviços de Transporte Interestadual e Intermunicipal e de Comunicação), or “ICMS,” in the calculation of the tax basis of social security regulations for unemployment insurance (Programa de Integração Social), or “PIS,” and retirement and health care contributions (Contribuição para o Financiamento da Seguridade Social), or “COFINS,” (respectively, the profit participation contributions due on certain revenues net of some expenses). Therefore, the amounts refer mainly to credits generated by excluding ICMS from the PIS and COFINS calculation basis. In 2018, the Company had already recognized credits related to periods after March 2017, based on the decision rendered on that date by the STF, in Extraordinary Appeal 574,706. In addition, the amounts related to the prior periods for the group companies with favorable final decisions for the referred subject were determined based on accounting and tax systems, considering the amount of ICMS highlighted in the invoices. The accuracy of the values was tested by crossing the information with relevant ancillary obligations.

In the subsidiary Comgás there is still an approximate amount of R$954,000, resulting from the period prior to the STF decision and without final judgment, which remains a contingent asset.


(ii) On December 6, 2019, ARSESP published Resolution 933, for the purpose of non-tariff compensation to the Concessionaire, in the amount of R$697,233 in April 2018 currency, before monetary restatements, as a result of the 3rd Ordinary Tariff Review, a be applied in the form that may be defined by the Granting Authority until May 31, 2020. With the publication of the aforementioned Resolution, there are no more tariff discussions related to previous periods with the Regulatory Agency.


Notes to the interim financial statements

(In thousands of Brazilian Reais - R$, unless otherwise stated)



On May 27, 2020, ARSESP, through Deliberation No. 995, recalculated the amount object of Deliberation ARSESP No. 933, due to the update of the applicable regulatory remuneration base, reaching a credit in favor of the Concessioner in the amount of R$683,358 (previously was R$697,233), in 2018 currency, without capitalization, to be applied to the reversibility of assets at the time of the termination of the concession contract, or in the definition of the term extension of the current concession contract to recover the amount, or in the definition of the criteria for the extension of the current concession contract, as may be defined by Granting Authority. After certain additional review processes carried out by the Regulatory Agency (motivated by suits from customers and Comgás itself), which found that 4RTQ was overestimated, as well as 3RTQ, on the other hand, was underestimated in tariff terms, it was concluded that the correct amount of 3RTQ, after compensation for such errors by the agency would be estimated at R$296,191, which value on March 31, 2021 continues to be treated as a contingent asset.

(iii) The Company has an indemnity proceeding due to the economic and financial imbalance of the Concession Agreement, with respect to tariff reviews. The right to recovery is the result of the wrong criteria followed for the tariff review. The updated case amount is R$778,139 by way of economic and financial rebalancing of the subsidiary Comgás, there was no accounting record.


15  Shareholders’ equity

a)      Share capital

 

The subscribed capital of R$6,365,853 as of March 31, 2021 and R$5,727,478 as of 31 December 2020, fully paid in, is represented by 394,210,000 nominative common shares, book-entry and without par value. According to the bylaws, the authorized capital may be increased up to the limit of R$7,000,000. After the approval of the proposal to split the shares issued by the Company on April 30, 2021 (Note 23), the number increased to 1,874,070,932 shares.

 

Notes to the interim financial statements

(In thousands of Brazilian Reais - R$, unless otherwise stated)


As at March 31, 2021 the Company's capital stock is composed by the following:

 

Shareholders - Common shares

 

Quantity

before split

 

Quantity

after split


 %

Group control

 

168,190,533

 

672,762,132


35.90%

Administrators

 

6,221,713

 

24,886,852


1.33%

Free Float

 

292,309,436

 

1,169,237,744


62.39%

 

 

 

 

 


 

Total shares outstanding

 

466,721,682

 

1,866,886,728


99.62%

 

 

 

 

 


 

Treasury shares

 

1,796,051

 

7,184,204


0.38%

 

 

 

 

 


 

Total

 

468,517,733

 

1,874,070,932


100.00%

 

As a consequence of the corporate reorganization detailed in note 1.2, it was deliberate to increase the Company's capital by R$638,375, in addition to the effect of a reduction in the capital reserve in the amount of R$1,400,557.


b)     Treasury shares

 

On March 31, 2021, the Company had 1,796,051 shares in treasury (11,749,038 shares on December 31, 2020), whose market price was R$92.54. Additionally, 12,987 shares were delivered to the members of the share-based compensation plans. This reduction refers to: (i) the cancellations of 10,000,000 shares, equivalent to R$496,916 resulting from the corporate restructuring process as presented in note 1.2, effective on February 2, 2021, (ii) repurchase of 60,000 shares equivalent to R$4,778 and (iii) delivery of 12,987 shares to members of the share-based compensation plans.

 

On March 26, 2021, the Company approved the common share buyback program, with a maximum of 17,000,000 shares, representing 5.89% of the total shares available on the market, with the deadline until September 25, 2022, for the purpose of keeping in treasury, cancellation or sale. To date, no shares have been repurchased under this program.

Notes to the interim financial statements

(In thousands of Brazilian Reais - R$, unless otherwise stated)

c)      Other comprehensive (loss) income

 

 

 

December 31, 2020

 

Comprehensive (loss) income

 

March 31, 2021

Loss on cash flow hedge

 

(761,203)

 

(256,387)

 

(1,017,590)

Foreign currency translation effects

 

782,899

 

272,535

 

1,055,434

Actuarial loss on defined benefit plan

 

(363,375)

 

 

(363,375)

 

 

123,547

 

 

123,547

Gain on measurement of derivative financial instrument

 

(45,631)

 

 

(45,631)

Change in fair value of financial assets net of tax

 

26,256

 

139

 

26,395

Total

 

(237,507)

 

16,287

 

(221,220)

 

 

 

 

 

 

 

Attributable to:

 

 

 

 

 

 

  Owners of the Company

 

(252,610)

 

(10,709)

 

(263,319)

Non-controlling interests

 

15,103

 

26,996

 

42,099

 

 

 

December 31, 2019

 

Comprehensive (loss) income

 

March 31, 2021

Loss on cash flow hedge

 

(234,575)

 

(155,635)

 

(390,210)

Foreign currency translation effects

 

50,183

 

610,682

 

660,865

Actuarial loss on defined benefit plan

 

(202,444)

 

 

(202,444)

Gain on measurement of derivative financial instrument

 

(45,631)

 

 

(45,631)

Change in fair value of financial assets net of tax

 

25,979

 

(1)

 

25,978

Total

 

(406,488)

 

455,046

 

48,558

 

 

 

 

 

 

 

Attributable to:

 

 

 

 

 

 

  Owners of the Company

 

(349,501)

 

407,861

 

58,360

Non-controlling interests

 

(56,987)

 

47,185

 

(9,802)

 

Notes to the interim financial statements

(In thousands of Brazilian Reais - R$, unless otherwise stated)

16  Earnings per share

Basic earnings per share are calculated by dividing net earnings by the weighted average number of common shares outstanding during the period. The diluted earnings per share are calculated by adjusting the earnings and the number of shares by the impacts of potentially dilutive instruments.

 

The following table sets forth the calculation of earnings per share (in thousands of Brazilian reais, except per share amounts):

 

 

 

Consolidated

 

 

March 31, 2021

 

March 31, 2020

(Restated) (i)

Profit attributable from to ordinary equity holders - basic

 

638,807

 

102,250

 

 

 

 

 

 

 

 

 

 

Effect of dilution:

 

 

 

 

Dilutive effect of subsidiary's stock option plan

 

(2,839)

 

(879)

Dilution effect of Brado's liquidity option

 

(77)

 

 

 

 

 

 

Profit attributable to ordinary equity holders adjusted for the effect of dilution

 

635,891

 

101,371

 

 

 

 

 

 

 

 

 

 

Weighted-average number of shares outstanding - basic (In thousands of shares)

 

1,733,484

 

1,560,522

 

 

 

 

 

Dilutive effect of stock option plan

 

2,980

 

5,186

 

 

 

 

 

Weighted-average number of shares outstanding - diluted (In thousands of shares)

 

1,736,464

 

1,565,708

 

 

 

 

 

Earnings per share

 

 

 

 

Basic

 

R$ 0.3685

 

R$ 0.0655

Diluted

 

R$ 0.3662

 

R$ 0.0647



(i)  As disclosed in note 23, it was approved at the AGM of April 30, 2021 to split the Company's shares in the proportion of 1: 4. Consequently, the weighted average of the shares is being adjusted for all reference periods.

Notes to the interim financial statements

(In thousands of Brazilian Reais - R$, unless otherwise stated)

Dilutive instruments

 

The Company’s subsidiaries have two categories of potential dilutive effects: share options and put options. For the share options, a calculation is done to determine the effect of the dilution in the profit attributable to shareholders of the parent due the exercise of the share options at subsidiaries. For the put option, is assumed to have been converted into ordinary shares, and the profit attributable to shareholders of the parent is adjusted.

 

The non-controlling shareholders of the indirect subsidiary Brado, are entitled to exercise the Liquidity Option provided for in the shareholders' agreement signed on August 5, 2013. This option consists of replacing the totality of the shares held by said non-controlling shareholders with a number of shares determined according to the established exchange ratio, which takes into account the economic value to be established both for the Brado business and for the Company's business. At the Company's sole discretion, an equivalent cash payment is also possible. The assumptions of value and form of settlement are subject to the decision of the arbitration proceeding and on March 31, 2021 the effect is antidilutive whereas for March 31, 2021 the best estimate is 3,264 shares, with dilutive effect, which, therefore, are considered in the analysis of diluted earnings per share.

 

Anti-dilutive instruments

 

In the period ended March 31, 2021, 17,000,000 shares related to the Company's share buyback plan have an antidilutive effect, therefore they were not considered in the analysis of diluted earnings per share.

 

Notes to the interim financial statements

(In thousands of Brazilian Reais - R$, unless otherwise stated)

17 Net sales

 

The following present the reconciliation between gross revenues and revenues presented in the income statement for the period:

 

 

 

Consolidated

 

 

March 31, 2021

 

March 31, 2020

Gross revenue from sales of products and services

 

5,636,373

 

4,215,497

Construction revenue

 

179,282

 

197,221

Indirect taxes and deductions

 

(1,099,856)

 

(906,206)

Net sales

 

4,715,799

 

3,506,512

 

In the following table, revenue is disaggregated by products and service lines and timing of revenue recognition:

 

 

 

Consolidated

 

 

March 31, 2021

 

March 31, 2020

At a point in time

 

 

 

 

Natural gas distribution

 

2,093,727

 

2,095,755

Electricity trading

 

219,210

 

168,775

Lubricants and basic oil

 

1,386,497

 

1,004,744

Other

 

24,756

 

13,594

 

 

3,724,190

 

3,282,868

Over time

 

 

 

 

Railroad transportation services

 

759,107

 

Port elevation

 

26,244

 

Construction revenue

 

179,282

 

197,221

Other services

 

31,059

 

26,423

 

 

995,692

 

223,644

 

 

 

 

 

Elimination

 

(4,083)

 

 

 

 

 

 

Total of net sales

 

4,715,799

 

3,506,512

 

Notes to the interim financial statements

(In thousands of Brazilian Reais - R$, unless otherwise stated)

18 Costs and expenses by nature

The costs and expenses are presented in the statement of profit and loss by function. The reconciliation of income by nature/purpose is as follows:

 

 

 

Parent Company

 

Consolidated

 

 

March 31, 2021

 

March 31, 2020

 

March 31, 2021

 

March 31, 2020

Raw materials

 

 

 

(1,013,029)

 

(749,081)

Commodity cost (natural gas)

 

 

 

(1,203,636)

 

(1,129,450)

Electricity purchased for resale

 

 

 

(218,703)

 

(169,489)

Transportation expenses

 

 

 

(452,959)

 

(218,169)

Depreciation and amortization

 

(2,474)

 

(2,814)

 

(311,311)

 

(143,520)

Personnel expenses

 

(17,429)

 

(12,706)

 

(252,519)

 

(126,519)

Construction cost

 

 

 

(179,282)

 

(197,221)

Expenses with third-party services

 

(9,798)

 

(5,409)

 

(110,857)

 

(65,720)

Selling expenses

 

 

 

(4,113)

 

(5,043)

Other

 

(17,636)

 

(13,993)

 

(145,721)

 

(132,786)

 

 

(47,337)

 

(34,922)

 

(3,892,130)

 

(2,936,998)

 

 

 

 

 

 

 

 

 

Cost of sales

 

 

 

(3,369,867)

 

(2,486,377)

Selling expenses

 

 

 

(158,655)

 

(279,396)

General and administrative expenses

 

(47,337)

 

(34,922)

 

(363,608)

 

(171,225)

 

 

(47,337)

 

(34,922)

 

(3,892,130)

 

(2,936,998)

 

19  Other income (expenses), net

 

Parent company


Consolidated

 

March 31, 2021

 

March 31, 2020

 

March 31, 2021

 

March 31, 2020

Disposal of credit rights

 

(68,311)

 

 

(68,311)

Gain (loss) on disposal of non-current assets and intangibles

 

 

316

 

(1,781)

Net effect of legal proceedings

(24,013)

 

(7,027)

 

(35,459)

 

(6,775)

Revenue from scrap / eventual sales

1,240

 

 

11,375

 

Other

(2,267)

 

790

 

(5,158)

 

40,913

 

(25,040)

 

(74,548)

 

(28,926)

 

(35,954)

Notes to the interim financial statements

(In thousands of Brazilian Reais - R$, unless otherwise stated)

20  Finance results

 

Details of finance income and costs are as follows:

 

 

Parent Company

Consolidated

 

March 31, 2021

 

March 31, 2020

 

March 31, 2021

 

March 31, 2020

Cost of gross debt

 

 

 

 

 

 

 

Interest on debt

(47,266)

 

(3,454)

 

(440,964)

 

(175,288)

Monetary and exchange rate variation

(125,730)

 

 

(1,029,497)

 

(1,719,422)

Derivatives and fair value measurement

477,239

 

1,349,217

 

1,064,956

 

1,199,844

Amortization of borrowing costs

(756)

 

(4,320)

 

(50,419)

 

(4,544)

Guarantees and warranties

 

 

(8,643)

 

(3,860)

 

303,487

 

1,341,443

 

(464,567)

 

(703,270)

 

 

 

 

 

 

 

 

Income from financial investment and exchange rate in cash and cash equivalents

8,236

 

26,840

 

92,757

 

179,331

 

8,236

 

26,840

 

92,757

 

179,331

 

 

 

 

 

 

 

 

Cost of debt, net

311,723

 

1,368,283

 

(371,810)

 

(523,939)

 

 

 

 

 

 

 

 

Other charges and monetary variations

 

 

 

 

 

 

 

Interest on other receivables

8,158

 

5,683

 

84,149

 

30,067

Monetary variation of other financial assets

(42,709)

 

(167,354)

 

(42,709)

 

(167,354)

Interest on other payables

(4,143)

 

(15,823)

 

(22,976)

 

(37,335)

Interest on lease liabilities

(841)

 

 

(76,732)

 

Interest on shareholders' equity

19,221

 

19,000

 

 

Interest on contingencies and contracts

(7,299)

 

 

(39,005)

 

Bank charges and other

(3,237)

 

(3,985)

 

(6,786)

 

(7,135)

Exchange variation and non-debt derivatives

(586,181)

 

(1,558,462)

 

93,958

 

82,499

 

(617,031)

 

(1,720,941)

 

(10,101)

 

(99,258)

 

 

 

 

 

 

 

 

Finance results, net

(305,308)

 

(352,658)

 

(381,911)

 

(623,197)

 

 

 

 

 

 

 

 

Reconciliation

 

 

 

 

 

 

 

Finance expense

(202,357)

 

(291,755)

 

(171,818)

 

(748,020)

Finance income

36,325

 

60,779

 

191,152

 

265,649

Foreign exchange, net

(729,972)

 

(1,406,185)

 

(991,459)

 

(1,538,025)

Derivatives

590,696

 

1,284,503

 

590,214

 

1,397,199

Finance results, net

(305,308)

 

(352,658)

 

(381,911)

 

(623,197)

 

Notes to the interim financial statements

(In thousands of Brazilian Reais - R$, unless otherwise stated)

21  Post-employment benefits

 

 

Consolidated

 

March 31, 2021

 

December 31, 2020

Defined contribution

 

 

 

Futura II

238

 

129

 

 

 

 

Defined benefit

 

 

 

Futura

165,918

 

163,972

Comgás

568,135

 

564,576

 

734,291

 

728,677

 

During the period ended March 31, 2021, the amount of the sponsors' contributions to the plans was R$7,434 (R$10,498 as of March 31, 2020).

 

22  Share-based payment

 

The plans have been administered by the Board of Directors, at its option, by a Committee, within the limits established in the guidelines for the elaboration and structuring of each plan and in the applicable legislation.

 

The detail of plans, including the quantity of granted shares and expected life in years is as follow:

 

a)      Share-based compensation plan

According to the plan, eligible employees can receive common shares annually without cash payment. The number of shares issued to program participants is the value of the offer divided by the weighted average price at which the Company's shares are traded on the Stock Exchange.

Notes to the interim financial statements

(In thousands of Brazilian Reais - R$, unless otherwise stated)

 

For share-based compensation settled with shares, the expense is based on the date of granting the fair value of the premiums that must be acquired during the grace period. For awards with graduated vesting, the fair value of each tranche is recognized during the respective grace period. At the end of each reporting period, the Company reassesses its estimates of the number of premiums that must be acquired and recognizes the impact of the revisions in the income statement.

 

The Black-Scholes methodology was used to calculate the fair value under the terms of the Share-Based Compensation Plan.

 

Subsidiary CLI has a phantom stock plan that provides for the granting of share appreciation rights (“SARs”) and other cash-based awards to certain employees. SARs offer the opportunity to receive a cash payment equal to the fair market value of the Company's common shares, less the concession price. The offsetting expense is recognized based on the fair value of the premiums that must be acquired and remain open at the end of the reporting period using a Black-Scholes option pricing model. Any changes in liabilities are recognized in profit or loss.


Notes to the interim financial statements

(In thousands of Brazilian Reais - R$, unless otherwise stated)


Type of award / Grant date

 

Company

 

Expected life (years)

 

Granted

 

Exercised / canceled / transferred

 

Available

 

Fair value at grant date - R$

Stock grant programs

 

 

 

 

 

 

 

 

 

 

 

 

April 27, 2017

 

Cosan S.A.

 

5

 

274,000

 

(90,800)

 

183,200

 

 37.00

July 31, 2017

 

Cosan S.A.

 

5

 

298,107

 

(99,212)

 

198,895

 

 32.22

July 31, 2018

 

Cosan S.A.

 

5

 

210,602

 

(26,894)

 

183,708

 

 38.61

July 31, 2019

 

Cosan S.A.

 

5

 

57,255

 

(5,020)

 

52,235

 

 49.85

July 31, 2020

 

Cosan S.A.

 

5

 

17,243

 

 

17,243

 

 83.73

 

 

 

 

 

 

857,207

 

(221,926)

 

635,281

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

April 20, 2017

 

Comgás

 

5

 

61,300

 

(14,405)

 

46,895

 

 47.80

August 12, 2017

 

Comgás

 

5

 

97,780

 

(13,616)

 

84,164

 

 54.25

August 1, 2018

 

Comgás

 

5

 

96,787

 

(5,338)

 

91,449

 

 59.66

July 31, 2019

 

Comgás

 

5

 

83,683

 

(3,997)

 

79,686

 

 78.58

February 01, 2020

 

Compass Gás e Energia

 

5

 

1,858,969

 

 

1,858,969

 

 13.58

 

 

 

 

 

 

2,198,519

 

(37,356)

 

2,161,163

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

January 02, 2017

 

Rumo S.A.

 

5

 

1,476,000

 

(236,000)

 

1,240,000

 

 6.10

September 01, 2017

 

Rumo S.A.

 

5

 

870,900

 

(144,450)

 

726,450

 

 10.42

August 01, 2018

 

Rumo S.A.

 

5

 

1,149,544

 

(173,453)

 

976,091

 

 13.94

August 15, 2019

 

Rumo S.A.

 

5

 

843,152

 

(61,023)

 

782,129

 

 22.17

November 11, 2020

 

Rumo S.A.

 

5

 

776,142

 

(11,237)

 

764,905

 

 20.01

 

 

 

 

 

 

5,115,738

 

(626,163)

 

4,489,575

 

 

Stock grant - Modification

 

 

 

 

 

 

 

 

 

 

 

 

August 18, 2011

 

Cosan S.A.

 

1 to 12

 

1,501,626

 

(1,276,283)

 

225,343

 

 22.80

August 31, 2015 (i)

 

Cosan S.A.

 

5 to 7

 

463,906

 

(463,906)

 

 

 19.96

 

 

 

 

 

 

1,965,532

 

(1,740,189)

 

225,343

 

 

Cash-settled transactions

 

 

 

 

 

 

 

 

 

 

 

 

July 31, 2019

 

Moove

 

5

 

132,670

 

 

132,670

 

 6.74

July 31, 2019

 

Moove

 

5

 

106,952

 

 

106,952

 

 13.36

 

 

 

 

 

 

239,622

 

 

239,622

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

 

 

 

10,376,618

 

(2,625,634)

 

7,750,984

 

 

Notes to the interim financial statements

(In thousands of Brazilian Reais - R$, unless otherwise stated)



(i) On February 02, 2021, 12.987 shares were settled in cash in the amount of R$645.

   

a)      Reconciliation of outstanding share options

The movement in the number of awards outstanding and their related weighted-average exercise prices are as follows:

 

 

Stock option programs

At December 31, 2020

 

3,301,596

Vested

 

(38,479)

Transferred

 

4,532,761

Cancelled

 

(44,894)

At March 31, 2021

 

7,750,984

 

b)     Measurement of fair values

The weighted average fair value of the programs granted on March 31, 2021 and December 31, 2020 principal assumptions used in applying the Black-Scholes model were as follows:


 

 

Stock grant programs

 

 

Cosan S.A.

 

Compass

 

Comgás

 

Rumo

 

 

March 31, 2021

 

December 31, 2020

 

March 31, 2021

 

December 31, 2020

 

March 31, 2021

 

December 31, 2020

 

March 31, 2021

Weighted average fair value at grant date

 

39.12

 

50.88

 

13.58

 

13.58

 

60.07

 

78.58

 

13.12

Weighted average of key assumptions:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Share price at grant date

 

83.73

 

50.88

 

13.58

 

13.58

 

78.58

 

78.58

 

20.01

Risk-free interest rate

 

6.82%

 

6.82%

 

N/A

 

N/A

 

6.82%

 

6.82%

 

6.94%

Dividend yield

 

-

 

0.00%

 

N/A

 

N/A

 

-

 

-

 

-

Volatility factor

 

36.50%

 

36.50%

 

N/A

 

N/A

 

32.81%

 

32.80%

 

41.03%

 

c)      Expense recognized in profit or loss

Share-based compensation expense included in the statement of profit and loss for the period ended on March 31, 2021 and December 31, 2020 were R$6,489 and R$6,177, respectively.

Notes to the interim financial statements

(In thousands of Brazilian Reais - R$, unless otherwise stated)

23  Subsequent events

 

AGO's deliberations

On April 30, 2021, the Ordinary General Meeting approved: (i) Approval of the management accounts, the management report and the financial statements of the Company, accompanied by the report of the independent auditors, the opinion of the Fiscal Council and the opinion of the Statutory Audit Committee for the fiscal year ended December 31, 2020; (ii) Approval of the management's proposal for the allocation of the Company's results for the fiscal year ended on December 31, 2020; (iii) Installation of the Company's Fiscal Council; (iv) Establishment of the number of members of the Company's Fiscal Council; (v) Election of the effective and alternate members of the Company's Fiscal Council; and (vi) Establishment of the annual global remuneration of the administrators for the fiscal year 2021.

 

With the effect of the deliberations:

  • Distribution of dividends

The distribution of mandatory and additional minimum dividends in the total amount of R$481,000.

  • Legal reserve

For the constitution of a legal reserve, the amount of R$42,593 corresponding to 5% (five percent) of the net income for the year, pursuant to the terms of article 193 of the Brazilian Corporation Law;

  • Statutory reserve

And the remaining portion related to the fiscal year ended on December 31, 2020 will be allocated to the Company's Special Reserve in the amount of R$328,266, as provided for in article 33, item (iv) of the Company By-Laws.

 

Notes to the interim financial statements

(In thousands of Brazilian Reais - R$, unless otherwise stated)

Deliberations of the EGM

On April 30, 2021, the Extraordinary Shareholders' Meeting approved: (i) Amend the caput of article 5 of the Company By-laws, due to the cancellation of 10,000,000 (ten million) shares issued by the Company, carried out by the Board of Administration on February 5, 2021; (ii) Approval of changes to the Company's Indemnity Policy, formerly known as the Directors' Risk Management Policy; and (iii) Approval of the proposal for the split of the shares issued by the Company, in the proportion of 1:4, without changing the capital stock of the Company, consequently changing the caput of article 5 of the Company By-laws .

 

Issue of debentures Rumo Malha Paulista S.A.

On April 19, 2021, the Board of Directors approved the 2nd issue of simple debentures of the subsidiary Rumo Malha Paulista, not convertible into shares, of unsecured type, with additional personal guarantee, in two series of R$750,000 with a total value of R$1,500,000.

 

The first series has a 6-year term at an average cost of CDI + 1.69%. The second has a 10-year term at an average cost of IPCA + 4.60%. The two series will have semiannual interest payments and the proceeds of this funding will be used for investment. The funds raised will be invested in expansion works, maintenance of roads, acquisition of assets and technology.

 

Reduction of Rumo S.A's share capital and profit reserves by absorbing accumulated losses

On April 27, 2021 through the Annual and Extraordinary Shareholders' Meeting, in addition to other resolutions, Management proposed the absorption of the total accumulated losses in the financial statements of December 31, 2020, in the amount of R$3,760,663, with a reserve profit of R$253,599 and with capital in the amount of R$3,507,064, without cancellation of shares. Accordingly, the share capital of Rumo S.A. after the proposed capital reduction will be R$12,547,842.

Notes to the interim financial statements

(In thousands of Brazilian Reais - R$, unless otherwise stated)

Payment 4131 Rumo Malha Central

On April 6, 2021, the Company settled, on the due date, Loan 4131 in the amount of R$209,908.

 

Funding of credit line with BNDES

On April 29, 2021, Comgás S.A. obtained a release of a credit line pre-approved by the BNDES in the amount of R$23,700, being remunerated by the IPCA + 3.245872% pa, maturing on April 16, 2029. The amount, net of IOF (financial transaction tax), was R$23,255.

 

Alteration of Comgás Headquarters

On April 28, 2021, the change of the Comgás subsidiary's head quarter office was approved, currently located in the City of São Paulo, State of São Paulo, at 4.100 Brigadeiro Faria Lima Avenue, 4th floor, Rooms 41 and 42, Itaim Bibi neighborhood, zip code 04538-132, for the City of São Paulo, State of São Paulo, at 134 Capitão Faustino de Lima Street, Brás neighborhood, zip code 03040-030, with the consequent amendment of Article 2 of the Company's Bylaws.  

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

Date: May 14, 2021

 

COSAN S.A.

By:

/s/ Marcelo Eduardo Martins

 

Name: Marcelo Eduardo Martins

 

Title: Chief Financial Officer