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 November 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

 

 

 

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 September 30, 2021, comprising the statement of financial position as of September 30, 2021 and the related statements of profit or loss and of comprehensive income, for the three and nine month periods then ended, and the statements of changes in equity and of cash flows for the nine 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 (CVM).




Graphics


Emphasis of matter

 

Restatement of earnings per share and disclosure of operating segments

 

As mentioned in Note 16, due to the share split, the Company adjusted earnings per share and the related notes for the three and nine month periods ended September 30, 2020, as provided for in Brazilian Accounting Standard NBC TG41 – Resultado por Ação / IAS 33 – Earnings per share. Additionally, as mentioned in Note 4, due to the change in the structure of operating segments, the Company adjusted the disclosure of operating segments for the three and nine month periods ended September 30, 2020, as provided for in Brazilian Accounting Standard NBC TG 22 – Informações por Segmento / IFRS 8 – Operating Segments. Our conclusion is not modified in respect of these matters.

 

Other matters

 

Statements of value added

 

The abovementioned quarterly information includes the individual and consolidated statements of value added (SVA) for the nine-month period ended September 30, 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 individual and consolidated interim financial information.

 

São Paulo, November 12, 2021.

 

ERNST & YOUNG

Auditores Independentes S.S.

CRC-2SP034519/O-6

 

 

Clinton L. Fernandes

Accountant CRC-1SP205541/O-2



(In thousands of Brazilian Reais - R$)


 

 

 

Parent Company

 

Consolidated

 

Note

 

September 30, 2021

 

December 31, 2020

 

September 30, 2021

 

December 31, 2020

Assets

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

5.1

 

2,033,793

 

1,149,267

 

15,628,197

 

4,614,053

Marketable securities

5.2

 

866,480

 

788,965

 

3,982,072

 

2,271,570

Trade receivables

5.3

 

 

 

2,750,491

 

1,585,708

Derivative financial instruments

5.10

 

96,119

 

 

373,560

 

156,208

Inventories

7

 

 

 

1,215,326

 

685,900

Receivables from related parties

5.5

 

114,421

 

286,993

 

76,023

 

71,783

Income tax receivable

 

 

176,251

 

141,018

 

297,762

 

178,501

Other current tax receivable

6

 

32,523

 

35,507

 

825,712

 

434,480

Dividends receivable

15.(c)

 

742,535

 

160,694

 

897,711

 

77,561

Sector financial assets

5.9

 

 

 

464,238

 

241,749

Other financial assets

5.4

 

 

779,695

 

464

 

848,821

Other current assets

 

 

115,803

 

101,673

 

425,936

 

270,065

Total current assets

 

 

4,177,925

 

3,443,812

 

26,937,492

 

11,436,399

Trade receivables

5.3

 

 

 

21,113

 

19,131

Marketable securities

5.2

 

 

 

24,010

 

Restricted cash

5.2

 

30,617

 

 

62,274

 

Deferred tax assets

13

 

217,222

 

54,032

 

2,491,149

 

629,591

Receivables from related parties

5.5

 

549,415

 

473,349

 

272,175

 

199,983

Income tax receivable

 

 

 

 

188,300

 

836

Other non-current tax receivable

6

 

42,609

 

37,533

 

1,971,298

 

167,224

Judicial deposits

14

 

421,350

 

380,727

 

920,627

 

544,226

Derivative financial instruments

5.10

 

2,699,441

 

2,457,604

 

5,050,773

 

2,971,210

Sector financial assets

5.9

 

 

 

39,845

 

Other non-current assets

 

 

75,270

 

165,310

 

287,986

 

227,857

Investments in associates

8.1

 

20,805,632

 

11,026,580

 

409,463

 

333,705

Investments in joint venture

9

 

1,951,841

 

2,314,537

 

10,161,484

 

7,988,208

Property, plant and equipment

10.1

 

55,444

 

61,459

 

15,993,639

 

416,996

Intangible assets and goodwill

10.2

 

1,718

 

2,191

 

17,726,133

 

10,045,296

Contract asset

10.3

 

 

 

555,451

 

695,938

Right-of-use assets

10.4

 

35,652

 

24,809

 

7,763,520

 

84,224

Total non-current assets

 

 

26,886,211

 

16,998,131

 

63,939,240

 

24,324,425

Total assets

 

 

31,064,136

 

20,441,943

 

90,876,732

 

35,760,824

 

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


 Statements of financial position

(In thousands of Brazilian Reais - R$)


 

 

 

Parent Company

 

Consolidated

 

Note

 

September 30, 2021

 

December 31, 2020

 

September 30, 2021

 

December 31, 2020

Liabilities

 

 

 

 

 

 

 

 

 

Loans, borrowings and debentures

5.6

 

123,609

 

 

2,066,354

 

2,352,057

Leases

5.8

 

8,386

 

11,108

 

389,842

 

20,466

Derivative financial instruments

5.10

 

3,342

 

7,291

 

756,940

 

293,656

Trade payables

5.7

 

2,330

 

4,066

 

3,042,867

 

1,875,192

Employee benefits payables

 

 

40,325

 

25,168

 

459,426

 

195,881

Income tax payables

 

 

7,816

 

2,571

 

318,592

 

374,339

Other taxes payable

12

 

117,952

 

125,368

 

458,553

 

367,076

Dividends payable

 

 

35

 

216,929

 

9,170

 

285,177

Concessions payable

11

 

 

 

160,496

 

Payables to related parties

5.5

 

150,466

 

278,740

 

260,729

 

150,484

Sector financial liabilities

5.9

 

 

 

88,724

 

91,912

Other financial liabilities

 

 

 

 

709,611

 

149,293

Other current liabilities

 

 

101,196

 

103,501

 

501,024

 

259,580

Total current liabilities

 

 

555,457

 

774,742

 

9,222,328

 

6,415,113

Loans, borrowings and debentures

5.6

 

7,787,720

 

 

41,905,160

 

13,075,170

Leases

5.8

 

32,600

 

17,037

 

2,659,177

 

59,297

Preferred shareholders payable in subsidiaries

 

 

 

387,044

 

 

387,044

Derivative financial instruments

5.10

 

113,553

 

124,171

 

142,105

 

124,171

Other taxes payable

12

 

140,841

 

141,233

 

146,458

 

146,895

Provision for legal proceedings

14

 

337,058

 

308,819

 

1,501,445

 

887,794

Concessions payable

11

 

 

 

2,827,920

 

Provision for uncovered liability of associates

8.1

 

333,760

 

458,852

 

 

Payables to related parties

5.5

 

7,440,655

 

7,096,139

 

70

 

Post-employment benefits

21

 

159

 

177

 

744,394

 

728,677

Deferred tax liabilities

13

 

 

 

3,613,363

 

1,271,208

Sector financial liabilities

5.9

 

 

 

1,211,972

 

473,999

Deferred revenue

 

 

 

 

37,790

 

Other non-current liabilities

 

 

160,222

 

286,064

 

628,538

 

685,642

Total non-current liabilities

 

 

16,346,568

 

8,819,536

 

55,418,392

 

17,839,897

Total liabilities

 

 

16,902,025

 

9,594,278

 

64,640,720

 

24,255,010

Shareholders' equity

15

 

 

 

 

 

 

 

 

Share capital

 

 

6,365,853

 

5,727,478

 

6,365,853

 

5,727,478

Treasury shares

 

 

(77,363)

 

(583,941)

 

(77,363)

 

(583,941)

Additional paid-in capital

 

 

(2,070,879)

 

(939,347)

 

(2,070,879)

 

(939,347)

Accumulated other comprehensive loss

 

 

(888,384)

 

(252,610)

 

(888,384)

 

(252,610)

Retained earnings

 

 

5,987,039

 

6,896,085

 

5,987,039

 

6,896,085

Profit for the period

 

 

4,845,845

 

 

4,845,845

 

Equity attributable to:

 

 

 

 

 

 

 

 

 

  Owners of the Company

 

 

14,162,111

 

10,847,665

 

14,162,111

 

10,847,665

  Non-controlling interests

8.2

 

 

 

12,073,901

 

658,149

Total shareholders' equity

 

 

14,162,111

 

10,847,665

 

26,236,012

 

11,505,814

Total shareholders' equity and liabilities

 

 

31,064,136

 

20,441,943

 

90,876,732

 

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

 

Note

 

July 1, 2021 to September 30, 2021

 

January 1, 2021 to September 30, 2021

 

July 1, 2020 to September 30, 2020

 

January 1, 2020 to September 30, 2020

General and administrative expenses

18

 

(95,262)

 

(205,009)

 

(41,091)

 

(113,167)

Other income (expenses), net

19

 

(27,160)

 

(25,074)

 

(19,507)

 

(115,582)

Operating expenses

 

 

(122,422)

 

(230,083)

 

(60,598)

 

(228,749)

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

 

 

(122,422)

 

(230,083)

 

(60,598)

 

(228,749)

Interest in earnings of associates

8.1

 

4,252,565

 

6,048,170

 

523,343

 

768,445

Interest in earnings of joint venture

 

 

(288,197)

 

(362,696)

 

(41,462)

 

(58,666)

Equity in earnings of investees

 

 

3,964,368

 

5,685,474

 

481,881

 

709,779

Finance expense

 

 

(419,304)

 

(796,186)

 

(248,206)

 

(578,756)

Finance income

 

 

90,173

 

129,961

 

28,243

 

118,505

Foreign exchange, net

 

 

(876,397)

 

(236,111)

 

(197,853)

 

(1,938,609)

Net effect of derivatives

 

 

594,686

 

209,771

 

207,485

 

1,891,368

Finance results, net

20

 

(610,842)

 

(692,565)

 

(210,331)

 

(507,492)

Profit before taxes

 

 

3,231,104

 

4,762,826

 

210,952

 

(26,462)

Income taxes

13

 

 

 

 

 

 

 

 

Current

 

 

 

313

 

(39)

 

(39)

Deferred

 

 

33,577

 

82,706

 

92,926

 

258,205

 

 

 

33,577

 

83,019

 

92,887

 

258,166

Profit for the period

 

 

3,264,681

 

4,845,845

 

303,839

 

231,704

 



Statement of profit or loss

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

 

 

 

 

Consolidated

 

Note

 

July 1, 2021 to September 30, 2021

 

January 1, 2021 to September 30, 2021

 

July 1, 2020 to September 30, 2020 (Restated)

 

January 1, 2020 to September 30, 2020 (Restated)

Net sales

17

 

6,890,471

 

18,157,271

 

3,714,923

 

9,578,054

Cost of sales

18

 

(4,957,086)

 

(13,260,132)

 

(2,637,040)

 

(6,775,307)

Gross profit

 

 

1,933,385

 

4,897,139

 

1,077,883

 

2,802,747

Selling expenses

18

 

(178,919)

 

(518,325)

 

(171,370)

 

(757,465)

General and administrative expenses

18

 

(549,342)

 

(1,397,586)

 

(288,491)

 

(666,401)

Other income (expenses), net

19

 

(44,107)

 

205,365

 

(25,168)

 

(52,285)

Operating expenses

 

 

(772,368)

 

(1,710,546)

 

(485,029)

 

(1,476,151)

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

 

 

1,161,017

 

3,186,593

 

592,854

 

1,326,596

Interest in earnings of associates

8.1

 

15,577

 

32,396

 

(1,229)

 

2,506

Interest in earnings of joint venture

9

 

3,321,519

 

4,001,118

 

228,697

 

198,890

Equity in earnings of investees

 

 

3,337,096

 

4,033,514

 

227,468

 

201,396

Finance expense

 

 

(628,515)

 

(1,860,700)

 

(353,530)

 

(1,357,007)

Finance income

 

 

347,766

 

776,251

 

38,187

 

245,281

Foreign exchange, net

 

 

(1,416,858)

 

(177,129)

 

(241,204)

 

(2,173,008)

Net effect of derivatives

 

 

640,210

 

(392,470)

 

139,111

 

2,120,894

Finance results, net

20

 

(1,057,397)

 

(1,654,048)

 

(417,436)

 

(1,163,840)

Profit before taxes

 

 

3,440,716

 

5,566,059

 

402,886

 

364,152

Income taxes

13

 

 

 

 

 

 

 

 

Current

 

 

(140,918)

 

(371,859)

 

(237,756)

 

(509,159)

Deferred

 

 

58,222

 

67,201

 

164,078

 

414,073

 

 

 

(82,696)

 

(304,658)

 

(73,678)

 

(95,086)

Profit for the period

 

 

3,358,020

 

5,261,401

 

329,208

 

269,066

Profit attributable to:

 

 

 

 

 

 

 

 

 

Owners of the Company

 

 

3,264,681

 

4,845,845

 

303,839

 

231,704

Non-controlling interests

 

 

93,339

 

415,556

 

25,369

 

37,362

 

 

 

3,358,020

 

5,261,401

 

329,208

 

269,066

Earnings per share

16

 

 

 

 

 

 

 

 

Basic

 

 

R$ 1.7487

 

R$ 2.6580

 

R$0.1974

 

R$0.1461

Diluted

 

 

R$ 1.7461

 

R$ 2.6504

 

R$0.1963

 

R$0.1432


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


(In thousands of Brazilian Reais - R$)

 

 

 

Parent Company

 

 

 

July 1, 2021 to September 30, 2021

 

January 1, 2021 to September 30, 2021

 

July 1, 2020 to September 30, 2020

 

January 1, 2020 to September 30, 2020

 

Profit for the period

 

3,264,681

 

4,845,845

 

303,839

 

231,704

 

Other comprehensive income

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

Foreign currency translation differences

 

271,019

 

(26,289)

 

83,464

 

773,666

 

Loss on cash flow hedges

 

(605,113)

 

(610,453)

 

(200,989)

 

(613,709)

 

Actuarial losses with defined benefit plan net of tax

 

507

 

507

 

3,344

 

3,344

 

Change in fair value of financial assets

 

78

 

461

 

45

 

83

 

Total other comprehensive (loss) income, net of tax

 

(333,509)

 

(635,774)

 

(114,136)

 

163,384

 

Total comprehensive income for the period

 

2,931,172

 

4,210,071

 

189,703

 

395,088

 

 

 

 

Consolidated

 

 

July 1, 2021 to September 30, 2021

 

January 1, 2021 to September 30, 2021

 

July 1, 2020 to September 30, 2020

 

January 1, 2020 to September 30, 2020

 

Profit for the period

 

3,358,020

 

5,261,401

 

329,208

 

269,066

 

Other comprehensive income

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

Foreign currency translation effect

 

294,481

 

(17,349)

 

94,098

 

850,013

 

Loss on cash flow hedges

 

(605,119)

 

(610,917)

 

(197,121)

 

(609,841)

 

Actuarial losses with defined benefit plan net of tax

 

507

 

507

 

3,344

 

3,344

 

Changes in fair value of financial assets

 

77

 

461

 

45

 

83

 

 

 

(310,054)

 

(627,298)

 

(99,634)

 

243,599

 

Total other comprehensive (loss) income, net of tax

 

(310,054)

 

(627,298)

 

(99,634)

 

243,599

 

Total comprehensive income for the period

 

3,047,966

 

4,634,103

 

229,574

 

512,665

 

Total comprehensive income attributable to:

 

 

 

 

 

 

 

 

 

Owners of the Company

 

2,931,172

 

4,210,071

 

189,703

 

395,088

 

Non-controlling interests

 

116,794

 

424,032

 

39,871

 

117,577

 

 

 

3,047,966

 

4,634,103

 

229,574

 

512,665

 

 

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

 

Equity attributable to owners of the Company

 

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

 

 

 

 

 

 

 

 

 

 

4,845,845

 

4,845,845

 

415,556

 

5,261,401

Other comprehensive income: (note 15)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loss on cash flow hedges

 

 

 

 

 

(610,453)

 

 

 

 

 

 

(610,453)

 

(464)

 

(610,917)

Foreign currency translation differences

 

 

 

 

 

(26,289)

 

 

 

 

 

 

(26,289)

 

8,940

 

(17,349)

Actuarial loss on defined benefit plan

 

 

 

 

 

507

 

 

 

 

 

 

507

 

 

507

Change in fair value of financial assets

 

 

 

 

 

461

 

 

 

 

 

 

461

 

 

461

Total comprehensive income for the period

 

 

 

 

 

(635,774)

 

 

 

 

 

4,845,845

 

4,210,071

 

424,032

 

4,634,103

Transactions with owners of the Company

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Contributions and distributions:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Capital increase (Note 15)

 

638,375

 

 

 

(638,375)

 

 

 

 

 

 

 

 

1,622,306

 

1,622,306

Cancellation of treasury shares (Note 15)

 

 

496,916

 

 

 

 

 

(496,916)

 

 

 

 

 

 

Share options exercised

 

 

14,440

 

 

(27,107)

 

 

 

 

 

 

 

(12,667)

 

(12,689)

 

(25,356)

Dividends (Note 15)

 

 

 

 

 

 

 

(328,267)

 

 

(83,863)

 

 

(412,130)

 

(24,896)

 

(437,026)

Treasury shares acquired (Note 15)

 

 

(4,778)

 

 

 

 

 

 

 

 

 

(4,778)

 

 

(4,778)

Corporate reorganization (Note 1.1)

 

 

 

 

(1,400,557)

 

 

 

 

 

 

 

(1,400,557)

 

10,836,134

 

9,435,577

Share-based payment transactions

 

 

 

 

(23,153)

 

 

 

 

 

 

 

(23,153)

 

22,860

 

(293)

Total contributions and distributions

 

638,375

 

506,578

 

 

(2,089,192)

 

 

 

(825,183)

 

 

(83,863)

 

 

(1,853,285)

 

12,443,715

 

10,590,430

Changes in ownership interests

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Change of shareholding interest in subsidiary (Note 8)

 

 

 

 

957,660

 

 

 

 

 

 

 

957,660

 

(1,451,995)

 

(494,335)

Total changes in ownership interests

 

 

 

 

957,660

 

 

 

 

 

 

 

957,660

 

(1,451,995)

 

(494,335)

Total transactions with owners of the Company

 

638,375

 

506,578

 

 

(1,131,532)

 

 

 

(825,183)

 

 

(83,863)

 

 

(895,625)

 

10,991,720

 

10,096,095

At September 30, 2021

 

6,365,853

 

(77,363)

 

737

 

(2,071,616)

 

(888,384)

 

42,593

 

5,509,244

 

171,021

 

264,181

 

4,845,845

 

14,162,111

 

12,073,901

 

26,236,012

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


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

 Statement of changes in equity

(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

 

Equity attributable to owners of the Company

 

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

 

 

 

 

 

 

 

 

 

 

231,704

 

231,704

 

37,362

 

269,066

Other comprehensive income: (note 15)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loss on cash flow hedges

 

 

 

 

 

(613,709)

 

 

 

 

 

 

(613,709)

 

3,868

 

(609,841)

Foreign currency translation differences

 

 

 

 

 

773,666

 

 

 

 

 

 

773,666

 

76,347

 

850,013

Actuarial loss on defined benefit plan

 

 

 

 

 

3,344

 

 

 

 

 

 

3,344

 

 

3,344

Change in fair value of financial assets

 

 

 

 

 

83

 

 

 

 

 

 

83

 

 

83

Total comprehensive income for the period

 

 

 

 

 

163,384

 

 

 

 

 

231,704

 

395,088

 

117,577

 

512,665

Transactions with owners of the Company

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Contributions and distributions:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Capital increase in subsidiary

 

682,264

 

 

 

 

 

(121,270)

 

(560,994)

 

 

 

 

 

6,666

 

6,666

Share options exercised

 

 

13,610

 

 

(33,891)

 

 

 

 

 

 

 

(20,281)

 

(2,523)

 

(22,804)

Dividends - non-controlling interests

 

 

 

 

 

 

 

 

 

 

 

 

(1,158)

 

(1,158)

Treasury shares acquired

 

 

(318,828)

 

 

 

 

 

 

 

 

 

(318,828)

 

 

(318,828)

Share-based payment transactions

 

 

 

 

5,369

 

 

 

 

 

 

 

5,369

 

2,540

 

7,909

Total contributions and distributions

 

682,264

 

(305,218)

 

 

(28,522)

 

 

(121,270)

 

(560,994)

 

 

 

 

(333,740)

 

5,525

 

(328,215)

Changes in ownership interests

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

682,264

 

(305,218)

 

 

16,047

 

 

(121,270)

 

(560,994)

 

 

 

 

(289,171)

 

35,956

 

(253,215)

At September 30, 2020

 

5,727,478

 

(418,003)

 

737

 

(942,691)

 

(186,117)

 

 

5,727,478

 

171,021

 

348,044

 

231,704

 

10,659,651

 

661,015

 

11,320,666

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

(In thousands of Brazilian Reais - R$)

 

 

 

 

Parent Company

 

Consolidated

 

Note

 

September 30, 2021

 

September 30, 2020

 

September 30, 2021

 

September 30, 2020

Cash flows from operating activities

 

 

 

 

 

 

 

 

 

Profit (loss) before taxes

 

 

4,762,826

 

(26,462)

 

5,566,059

 

364,152

Adjustments for:

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

 

9,705

 

8,428

 

1,564,523

 

461,056

Interest in earnings of associates

8.1

 

(6,048,170)

 

(768,445)

 

(32,396)

 

(2,506)

Interest in earnings of joint venture

9

 

362,696

 

58,666

 

(4,001,118)

 

(198,890)

Gains on disposals assets

 

 

61

 

96

 

13,110

 

4,189

Share-based payment

 

 

13,844

 

3,641

 

28,187

 

9,956

Assignment of credit rights

 

 

 

68,311

 

 

68,311

Legal proceedings provision

 

 

71,092

 

36,862

 

165,015

 

49,112

Interest and exchange, net

 

 

684,979

 

536,308

 

1,794,561

 

1,242,946

Sectorial financial assets and liabilities, net

5.9

 

 

 

240,166

 

224,082

Provisions for employee benefits

 

 

16,977

 

4,795

 

194,071

 

65,295

Allowance for expected credit losses

 

 

 

 

(296)

 

52,667

Recovering tax credits

 

 

 

(2,566)

 

(650,685)

 

(6,998)

Loss in energy derivative operations

 

 

 

 

172,251

 

Other

 

 

(28,649)

 

285

 

12,763

 

17,062

 

 

 

(154,639)

 

(80,081)

 

5,066,211

 

2,350,434

Changes in:

 

 

 

 

 

 

 

 

 

Trade receivables

 

 

 

 

(482,975)

 

164,318

Inventories

 

 

 

 

(268,849)

 

(38,434)

Other current tax, net

 

 

(18,211)

 

(17,213)

 

114,226

 

27,398

Income tax

 

 

(1,199)

 

(49,880)

 

(672,254)

 

(593,294)

Related parties, net

 

 

(10,836)

 

(232,824)

 

(134,317)

 

(59,038)

Trade payables

 

 

(2,029)

 

(4,569)

 

659,693

 

(184,789)

Employee benefits

 

 

(5,581)

 

(17,904)

 

(96,615)

 

(64,189)

Provision for legal proceedings

 

 

(6,985)

 

(13,913)

 

(84,059)

 

(24,995)

Other financial liabilities

 

 

 

 

103,661

 

(38,492)

Judicial deposits

 

 

(34,082)

 

(1,488)

 

(50,056)

 

22,427

Cash paid on disposal of credit rights

 

 

 

(31,857)

 

 

(31,857)

Post-employment benefits

 

 

 

 

(22,610)

 

(23,383)

Other assets and liabilities, net

 

 

(20,048)

 

12,445

 

(176,910)

 

(17,130)

 

 

 

(98,971)

 

(357,203)

 

(1,111,065)

 

(861,458)

Net cash from operating activities

 

 

(253,610)

 

(437,284)

 

3,955,146

 

1,488,976

 

Statement of cash flows

(In thousands of Brazilian Reais - R$)


Cash flows from investing activities

 

 

 

 

 

 

 

 

 

Capital contribution in associates

 

 

(89,635)

 

(11,142)

 

(88,271)

 

(1,142)

Acquisition of subsidiary, net of cash acquired

 

 

 

 

 

(94,631)

Sale (purchase) of marketable securities

 

 

(58,204)

 

139,096

 

1,403,234

 

(860,998)

Restricted cash

 

 

(30,494)

 

 

20,674

 

Dividends received from associates

 

 

201,816

 

223,462

 

11,848

 

5,679

Dividends received from joint venture

 

 

93,833

 

 

325,000

 

Other financial assets

 

 

 

(290,000)

 

(23,286)

 

(290,000)

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

 

 

(251)

 

(10,298)

 

(2,887,645)

 

(774,328)

Proceeds from legal merger

1.1

 

353,601

 

 

8,125,855

 

Acquisition of associates shares

 

 

 

 

 

(51,288)

Cash received on sale of fixed assets, and intangible assets

 

 

 

 

3,090

 

Other

 

 

 

 

116

 

Net cash generated by (used in) investing activities

 

 

470,666

 

51,118

 

6,890,615

 

(2,066,708)

 

 

 

 

 

 

 

 

 

 

Cash flows from financing activities

 

 

 

 

 

 

 

 

 

Loans, borrowings and debentures raised

5.6

 

2,000,000

 

 

9,630,222

 

2,350,608

Repayment of principal on loans, borrowings and debentures

5.6

 

(5,427)

 

(1,700,000)

 

(7,847,543)

 

(2,271,624)

Payment of interest on loans, borrowings and debentures

5.6

 

(262,407)

 

(35,203)

 

(1,355,112)

 

(496,828)

Payment of derivative financial instruments

 

 

(121,703)

 

(54,651)

 

(613,007)

 

(55,326)

Receipt of derivative financial instruments

 

 

209,887

 

272,007

 

775,485

 

419,467

Payment of derivative financial instruments, except debt

 

 

(226,516)

 

 

(226,516)

 

Receipt of derivative financial instruments, except debt

 

 

197,679

 

 

197,679

 

Repayment of principal on leases

5.8

 

(2,512)

 

(828)

 

(351,870)

 

(9,753)

Payment of interest on leases

5.8

 

(2,496)

 

(998)

 

(103,104)

 

(3,737)

Equity contribution from shareholders interest

 

 

 

 

 

75,000

Equity contribution from non-controlling interest

 8.2

 

 

 

1,622,306

 

6,666

Related parties

 

 

(322,341)

 

(140,431)

 

 

Payments to redeem entity's shares

 

 

(4,778)

 

(318,828)

 

(34,529)

 

(318,828)

Acquisition of non-controlling interests

 

 

(290,230)

 

 

(697,708)

 

Dividends paid

 

 

(480,994)

 

(574,139)

 

(491,397)

 

(575,861)

Dividends paid for preference shares

 

 

 

 

(522,592)

 

(174,227)

Transactions with non-controlling interests

 

 

 

 

69,155

 

65,478

Sale of equity interest in subsidiaries

 

 

963

 

 

963

 

Share options exercised

 

 

(14,688)

 

(20,281)

 

(40,360)

 

(22,804)

Net cash generated by (used in) financing activities

 

 

674,437

 

(2,573,352)

 

12,072

 

(1,011,769)

Increase (decrease) in cash and cash equivalents

 

 

891,493

 

(2,959,518)

 

10,857,833

 

(1,589,501)

Cash and cash equivalents at beginning of the period

 

 

1,149,267

 

3,490,707

 

4,614,053

 

6,076,644

Effect of foreign exchange rate changes

 

 

(6,967)

 

580

 

156,311

 

358,006

Cash and cash equivalents at end of the period

 

 

2,033,793

 

531,769

 

15,628,197

 

4,845,149

Additional information

 

 

 

 

 

 

 

 

 

Income tax paid

 

 

 

3,767

 

441,033

 

514,495

 

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

Statement of cash flows

(In thousands of Brazilian Reais - R$)

Non-cash transaction

 

  1. Recognition of interest on shareholder’s equity decided by Raízen S.A in the amount of R$ 122,481.

  1. Acquisition of assets for the construction of pipeline and assets for logistics operations with payment in installments in the amount of R$159,485 on September 30, 2021.

 

  1. Capital contribution to the subsidiary Payly Soluções de Pagamentos S.A. (“Payly”) in the amount of R$ 3,750, through the capitalization of expenses that would be reimbursed to Cosan S.A.

 

  1. Recognition of right-of-use for R$57,509 related to new lease agreements.

 

Disclosure of interest and dividends

 

The Company classifies dividends and interest on equity received as cash flow from investing activities.

 

Interest received or paid is classified as cash flow in financing activities.



(In thousands of Brazilian Reais - R$)


 

 

Parent Company

Consolidated

 

 

September 30, 2021

 

September 30, 2020

 

September 30, 2021

 

September 30, 2020

Revenues

 

 

 

 

 

 

 

 

Sales of products and services net of returns

 

 

 

21,854,308

 

12,660,296

Other operating revenues (expenses), net

 

20,845

 

(80,741)

 

300,427

 

(28,595)

Allowance for doubtful accounts

 

 

 

(732)

 

(52,667)

 

 

20,845

 

(80,741)

 

22,154,003

 

12,579,034

Raw materials acquired from third parties

 

 

 

 

 

 

 

 

Cost of goods sold and services rendered

 

 

 

12,477,940

 

6,800,658

Materials, energy, third party services, others

 

131,273

 

89,000

 

442,941

 

458,401

 

 

131,273

 

89,000

 

12,920,881

 

7,259,059

Gross value added

 

(110,428)

 

(169,741)

 

9,233,122

 

5,319,975

Retention

 

 

 

 

 

 

 

 

Depreciation and amortization

 

9,705

 

8,428

 

1,564,523

 

461,056

 

 

9,705

 

8,428

 

1,564,523

 

461,056

Net value added

 

(120,133)

 

(178,169)

 

7,668,599

 

4,858,919

Value added transferred in

 

 

 

 

 

 

 

 

Interest in earnings of subsidiaries

 

6,048,170

 

768,445

 

32,396

 

2,506

Interest in earnings of joint ventures

 

(362,696)

 

(58,666)

 

4,001,118

 

198,890

Finance income

 

129,961

 

118,505

 

776,251

 

245,281

 

 

5,815,435

 

828,284

 

4,809,765

 

446,677

Value added to be distributed

 

5,695,302

 

650,115

 

12,478,364

 

5,305,596

Distribution of value added

 

 

 

 

 

 

 

 

Payroll and social charges

 

84,123

 

41,615

 

702,819

 

410,348

Direct remuneration

 

73,302

 

34,446

 

603,018

 

353,679

Benefits

 

5,083

 

4,462

 

70,310

 

50,165

FGTS and others

 

5,738

 

2,707

 

29,491

 

6,504

Taxes and contributions

 

(57,192)

 

(249,200)

 

4,083,844

 

3,218,296

Federal

 

(61,249)

 

(249,200)

 

1,680,380

 

85,619

State

 

 

 

2,336,281

 

2,395,444

Municipal

 

4,057

 

 

67,183

 

737,233

Finance expense and rents

 

822,526

 

625,996

 

2,430,300

 

1,407,886

Interest and exchange variation

 

779,664

 

538,564

 

2,167,039

 

1,193,934

Rents

 

 

4,547

 

20,862

 

213,952

Others

 

42,862

 

82,885

 

242,399

 

Non-controlling interests

 

 

 

415,556

 

37,362

Profit for the period

 

4,845,845

 

231,704

 

4,845,845

 

231,704

 

 

5,695,302

 

650,115

 

12,478,364

 

5,305,596

 

 

 

 

 

 

 

 

 

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


(In thousands of Brazilian Reais - R$)

 

 1 Operations

Cosan S.A. (“Cosan” or “the Company”) is a publicly-traded Company on the B3 S.A. - Brasil, Bolsa, Balcão, or “B3,” on the special New Market (Novo Mercado) segment under the ticker symbol “CSAN3.” The Company’s American Depositary Shares, or “ADSs,” are listed on the New York Stock Exchange, or “NYSE,” and trade under the symbol “CSAN.” Cosan is a corporation (sociedade anônima) of indefinite term incorporated under the laws of Brazil, with its registered office in the city of São Paulo, state of São Paulo. Mr. Rubens Ometto Silveira Mello is the ultimate controlling shareholder of Cosan. 

 

1.1 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 on a 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 at corporate reorganization to enhance its corporate structure by making Cosan S.A. the sole 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 corporate reorganization simplified our corporate structure, unifying and consolidating the outstanding shares in the financial market (“free floats”) of the Companies, in order to increase share liquidity, and unlock value that exists within the Cosan Group and facilitate future fundraising.

 

As part of the corporate reorganization, Cosan Limited and Cosan Logística were merged into Cosan S.A. Following the completion of the outstanding shares of Cosan S.A. were directly owned by all shareholders of Cosan Limited, Cosan S.A. and Cosan Logística. As a result, Cosan S.A. issued ADSs to the shareholders of Cosan Limited and the shareholders of Cosan Logística became owners of Cosan S.A. common shares. 


Notes to the interim financial statements

(In thousands of Brazilian Reais - R$)



Image9


Figure 1: Simplified operational structure after the merger.

 

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 Cosan Limited shares for each Cosan S.A. shares or Cosan S.A. ADS. Thus, 308,554,969 Cosan S.A. shares were issued for Cosan Limited shareholders; and
  2. The exchange ratio was 3.943112 Cosan Logística shares for each Cosan S.A. share. Thus, 31,025,350 Cosan S.A. shares were issued for shareholders of Cosan Logística.

 

On January 22, 2021, the shareholders of the Companies approved the intra-group restructuring, which consisted of the merger of companies under common control, pursuant to which Cosan Limited and Cosan Logística were merged into Cosan S.A.

 

On February 5, 2021, the board of directors approved cancellation 10,000,000 shares issued by the Company that were held in treasury.


Notes to the interim financial statements

(In thousands of Brazilian Reais - R$)


The results of the Companies that were consolidated from March 1, 2021, generated a positive result of R$422,879 in the Cosan S.A. net income for the period ended on September 30, 2021.

 

1.1.1 Basis of preparation of reviewed financial information

 

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

 

 

 

1

Notes to the interim financial statements

(In thousands of Brazilian Reais - R$)

 

Parent company

Open Balance (March 1st, 2021)

 

 

 

 

 

 

Incorporated companies

 

 

 

 

 

 

 

 

 

Cosan S.A. - Parent Company

 

Cosan Limited - Parent Company

 

Cosan Logística - Parent Company

 

Total incorporated assets

 

Elimination

 

Adjustments

 

Cosan S.A. post-reorganization

Assets

 

 

 

 

 

 

 

 

 

 

1.1.2(a)

 

1.1.2(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$)

 

 

 

 

 

 

Incorporated companies

 

 

 

 

 

 

 

 

 

Cosan S.A. - Parent Company

 

Cosan Limited - Parent Company

 

Cosan Logística Consolidated

 

Total incorporated assets

 

Elimination

 

Adjustments

 

Cosan S.A. post-reorganization

Liabilities

 

 

 

 

 

 

 

 

 

 

1.1.2(a)

 

1.1.2(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$)

 

Consolidated

Open Balance (March 1st, 2021)

 

 

 

 

 

 

Incorporated companies

 

 

 

 

 

 

 

 

 

Cosan S.A. Consolidated

 

Cosan Limited Corporate (i)

 

Cosan Logística Consolidated

 

Total incorporated assets

 

Elimination

 

Adjustments

 

Cosan S.A. post-reorganization

Assets

 

 

 

 

 

 

 

 

 

 

1.1.2(a)

 

1.1.2(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

 

(i)       Comprise the companies directly controlled by Cosan Limited, except Cosan S.A. and Cosan Logística.

 

Notes to the interim financial statements

(In thousands of Brazilian Reais - R$)

 

 

 

 

 

 

Incorporated companies

 

 

 

 

 

 

 

 

 

Cosan S.A. Consolidated

 

Cosan Limited Corporate (i)

 

Cosan Logística Consolidated

 

Total incorporated assets

 

Elimination

 

Adjustments

 

Cosan S.A. post-reorganization

Liabilities

 

 

 

 

 

 

 

 

 

 

1.1.2(a)

 

1.1.2(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

 

(i)          Comprise the companies directly controlled by Cosan Limited, except Cosan S.A. and Cosan Logística. 

Notes to the interim financial statements

(In thousands of Brazilian Reais - R$)

 

1.1.2 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:

 

        (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 Logística and Cosan S.A. were eliminated, as well as the effects of transactions between related parties.

 

        (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 financial position 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$)


1.2 Recent developments

 

1.2.1 Initial public offering registration, or “IPO,” of Raízen S.A.

 On June 3, 2021, Raízen S.A., or “Raízen,” (formerly known as Raízen Combustíveis S.A.) filed the IPO registration statement on the Brazilian Securities Commission (Comissão de Valores Mobiliários), or “CVM.”

 

 On September 9, 2021, Raízen closed the IPO in which 906,712,350 preferred shares were subscribed, at the price of R$7.40 per share, for a net amount of R$6,599,877 (R$6,709,671 capitalized less R$109,684 funding costs).

 

 See the effects determined in Raízen's IPO in note 9.

 

1.2.2 Corporate reorganization in the Raízen S.A.

 On June 1, 2021, Raízen Combustíveis S.A. (“Raízen Combustíveis”) and Raízen Energia S.A. (“Raízen Energia”) contributed all common shares, as well as class A and D preferred shares, all shares issued by Raízen Energia, in a capital increase of Raízen Combustíveis (with the exception of two common shares that remained held one by each shareholder - Cosan Investimentos e Participações S.A. (“Cosan Investimentos”) and Shell Brasil Holding BV (“Shell”), by their respective book equity value and without any impact on the accounting and income items. On this date Raízen Energia also redeemed all of its own class B preferred shares. As a result, Raízen Combustíveis became the holder of shares representing 100% of the capital stock of Raízen Energia (subject to the exception mentioned above) (“Raízen Reorganization”).

   

 As a result of the corporate reorganization, Cosan S.A. and Shell terminated the Raízen Energia shareholders’ agreement and amended the Raízen Combustíveis shareholders’ agreement in order to adapt its terms and conditions to the new corporate situation.

 

 With effect from June 2, 2021, the name of the Raízen Combustíveis S.A. was changed to Raízen S.A.

 

1.2.3 Renewal of license to use Shell trademark

 On May 20, 2021, Raízen entered into a renewal of the license agreement for the use of the "Shell" brand with Shell Brands International AG. With this renewal, Raízen S.A. keeps the right to use the "Shell" brand, in the fuel distribution sector and related activities in Brazil, for a minimum period of 13 years, which can be renewed in certain cases, upon compliance with certain conditions established in the contract.


Notes to the interim financial statements

(In thousands of Brazilian Reais - R$)


1.2.4 Acquisition of Biosev S.A. by Raízen

On August 10, 2021, the acquisition of all shares issued by Biosev S.A., or “Biosev,” by Raízen was concluded, with payment in the amount of R$4,581,899. This payment was used, in turn, to pay part of Biosev's financial debts, with the remaining balance of such debts of Biosev being paid with funds from a new financing contracted by Hédera Investimentos e Participações SA, or “Hédera.” Also, as part of the transaction Hédera exercised the subscription bonus in amount of R$2,423,944, issued at the Company's general meeting held on June 1, 2021, becoming holder of 330,602,900 preferred shares issued by Raízen, representing approximately 3.22% of its capital.

 

Biosev's main activities are the production, processing and sale of rural and agricultural products, mainly sugarcane and its derivatives, generation and sale of energy as well, as derivatives from energy cogeneration.

 

This business combination is in line with Raízen's strategy of leading the transformation of the energy matrix with its own technology, by expanding the crushing capacity and increasing the share of renewable products in our portfolio.


See the calculated effects of Raízen in note 9.

 

1.2.5 Investment agreement in the subsidiary Compass Gás e Energia S.A.

On May 31, 2021, the subsidiary Compass Gas e Energia S.A. entered into an investment agreement with Atmos Ilíquidos 1 Equity Investment Fund, Atmos Master Equity Investment Fund, Manzat Inversiones Auu SA and Ricardo Ernesto Correa da Silva (together “Investors”), through which the Investors agreed to jointly subscribe 30,853,032 preferred shares issued by Compass Gás e Energia SA (“Compass”), representing 4.68% of the capital stock, through the Compass contribution of R$810,000.


Notes to the interim financial statements

(In thousands of Brazilian Reais - R$)


In compliance with one of the precedent conditions, on August 12, 2021, Compass Gás e Energia was registered at B3.

 

The investment agreement was concluded with the financial settlement carried out by the Investors on August 27, 2021.

 

On September 4, 2021, the Compass entered into a second investment agreement with Bradesco Vida e Previdência S.A. (“Bradesco”), BC Gestão de Recursos Ltda., Prisma Capital Ltda. and Nucleus Capital Ltda. (jointly “Investors”), which provides for the subscription of R$1,440,000 and the issue of new preferred shares, representing 7.68% of share capital.

 

On September 10, 2021, the first financial settlement of the investment made by Bradesco was concluded, via capital increase in Compass in the amount of R$810,015 through the issuance of new preferred shares representing 4.47% of the share capital.

 

On October 29, 2021, the remaining settlement of the investment was carried out, in the total amount of R$630,000, which is part of the second round of investments via private transaction for capital increase. With this, Compass Gás e Energia ratified a capital increase of R$23,996, through the issue of 23,996,342 class B preferred shares, all registered, book-entry and without par value, at the issue price of R$26.25 per share, as per deliberated at the Extraordinary General Meeting (“AGE”), held on October 5, 2021. Also, as resolved at the AGE, the amount of R$606,004 was allocated to the capital reserve, and the amount of R$23,996 to the share capital account.

 

See transaction details in note 8.1. 

 

 1.2.6 Rumo Malha Central S.A.: Start of railroad operations

In February 2021, Rumo Malha Central S.A., or “Rumo Malha Central”, started its logistic rail service. The operations began with rail connecting between operations of Rumo Malha Paulista S.A., or “Rumo Malha Paulista” and Rumo Malha Norte S.A. or “Rumo Malha Norte.”

 

Notes to the interim financial statements

(In thousands of Brazilian Reais - R$)


 1.2.7 Acquisition of TUP Porto São Luis S.A.

On August 23, 2021, the Company, through its subsidiary Atlântico Participações Ltda. (“Atlântico”), entered into a binding proposal for the acquisition of 100% of TUP Porto São Luis S.A. (“Porto São Luis”), a company that owns a private-use terminal located in São Luis/MA, for the amount of R$720,000. The transaction is subject to compliance with conditions precedent, including applicable regulatory and competition approvals.

 

On November 3, 2021, São Luís Port Company SARL, a company of the China Communications Construction Company Limited (“CCCC”) group, the controlling shareholder of Porto, entered into a Share Purchase Agreement (“Share Sales Agreement”) with Atlântico. The transaction remains subject to CCCC corporate approvals, as well as approvals by the competent Chinese authorities.

 

With the signature of the Share Sale Agreement and the approval of the Brazilian Antitrust Authority (Conselho Administrativo de Defesa Econômica), or “CADE,” the Company will proceed with the partial closing of the transaction, with the acquisition of minority interest, representing 49% of the capital of the Porto on November 11, 2021, and adherence to the Shareholders' Agreement entered into between the Company and the CCCC, which will remain in force until the total closing of the acquisition.

 

Also on August 23, 2021, Atlântico signed a Binding Memorandum of Understanding (“BMU”) with a company belonging to the Paulo Brito Group, founder and controller of Aura Minerals Inc. (“Aura”), a mining company focused on gold and copper, for the formation of a joint venture for the exploration of iron ore, which will be transported through Porto São Luis (“JV Mineração”). This BMU provides that Atlântico will hold 37% of the total capital and shared control of the new combined company, that is, 50% of the common shares, of the new combined company, after the contribution of Porto São Luis and cash, depending on calls from capital by the company's management.


Notes to the interim financial statements

(In thousands of Brazilian Reais - R$)


JV Mineração will be an integrated mining and logistics company, which will own, in addition to Porto São Luis, exploration rights for mining assets in 3 mineral projects located in the State of Pará, with significant potential for iron ore reserves to be transported by Porto São Luis.

 

With operation beginning scheduled for 2025, the first mineral project to be explored by JV Mineração is located near Paraupebas-PA, in the Carajás region, connected to Porto São Luis by the Carajás railroad.

 

The completion of the transaction is subject to conditions precedents that have not yet been met.

 

 1.2.8 Acquisition of additional interest in Group Radar

On September 20, 2021, the Company entered into a Share Purchase and Sale Agreement with Mansilla Participações Ltda. (“Mansilla”, vehicle of the investment fund TIAA - Teachers Insurance and Annuity Association of America), for the acquisition of an additional interest to that already held by the Company in Group Radar (“Radar”).

 

The net acquisition price is R$1,479,404, plus monetary restatement, for approximately 47% of interest, and after the completion of the acquisition, Cosan will hold more than 50% of the total share capital of Radar. On September 30, 2021 the Company had 3% of the economic benefit (note 8.1).

 

Radar is an agricultural property manager, with the capacity to invest in assets with high productive potential in Brazil. Through a satellite geo-monitoring system, it owns and manages about 390 rural properties with a total of 96,000 hectares, dedicated to the cultivation of sugarcane, soy, cotton, corn and others in the states of São Paulo, Maranhão, and Mato Grosso.

 

On November 3, 2021, the transaction was completed upon payment by Cosan of R$602,000. The outstanding amount is due in three annual installments to be paid until 2024, as set forth in the agreement executed by the parties.

 

Notes to the interim financial statements

(In thousands of Brazilian Reais - R$)


 1.2.9 Acquisition of Brado's interest

During the quarter ended September 30, 2021, the subsidiary Rumo ended the existing arbitration procedure with the non-controlling shareholders of Brado Logística e Participações SA (Logística Brasil – Fundo de Investimento e Participação, Dimitrio Markakis and Deminvest Empreendimentos e Participações), acquiring for R$388,739, 2,000,000 shares, which represents 15.42% of the capital stock, raising the participation to 77.65%.

 

 1.2.10 Rumo Malha Norte extension project

On September 19, 2021, the subsidiary Rumo Malha Norte signed the Adhesion Agreement, with the State of Mato Grosso, for the construction, operation, exploration and conservation Project, by means of authorization, under the regime of private law, at its own risk, a railroad that independently connects the Rondonópolis/MT road-rail terminal to Cuiabá/MT and Lucas do Rio Verde/MT.

 

 1.2.11 Regasification Terminal of São Paulo

On August 3, 2021, the start of construction of Terminal de Regaseificação de São Paulo (“TRSP” or “Project”) located at the Porto de Santos was approved. The TRSP will have a nominal licensed regasification capacity of 14 million m³/day and storage of 173,000 m³ of liquefied natural gas (“LNG”). The estimated time for construction is 20 months.

 

 1.2.12 Anticipation of obligations with preferred shareholders

On September 1, 2021, Cosan S.A anticipated the payment of obligations with non-controlling preferred shareholders of Cosan Investimentos e Participações S.A (“CIP”) for the amount of R$182,373.

 

1.3 Covid-19

During the quarter ended September 30, 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.

 

Notes to the interim financial statements

(In thousands of Brazilian Reais - R$)


On September 30, 2021, the Company had positive consolidated working capital of R$17,715,165 (R$5,021,286 on December 31, 2020), cash and cash equivalents and marketable securities of R$19,634,279 (R$6,885,623 on December 31, 2020), and profit for the nine-month period ended September 30, 2021 of R$5,193,718 (profit for the nine-month period ended September 30, 2020 of R$269,066).

 

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 September 30, 2021, the Company and its subsidiaries have been complying with all restrictive financial clauses.

 

Considering the 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. 

 

Notes to the interim financial statements

(In thousands of Brazilian Reais - R$)

 

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 September 30, 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.


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.


Notes to the interim financial statements

(In thousands of Brazilian Reais - R$)


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 November 12, 2021.


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 1.1. All amounts have been rounded to the nearest thousand, unless otherwise indicated.

 


Notes to the interim financial statements

(In thousands of Brazilian Reais - R$)

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 regarding 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:


(i)     Raízen: fuel distribution and marketing, primarily through a franchised network of service stations under the Shell brand throughout Brazil, petroleum refining, fuel retailer operation, convenience store business, the manufacture and sale of automotive and industrial lubricants, and the production and sale of liquefied petroleum gas throughout Argentina; in addition to the production and marketing of a variety of products derived from sugarcane, including raw sugar (Very High Polarization, or “VHP”), anhydrous and hydrated ethanol, activities related to energy cogeneration from sugarcane bagasse, and sale of electricity, comprising the purchase and sale of electricity to other traders. In addition, this segment has interests in companies involved in research and development of new technologies;

(ii)     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.;


Notes to the interim financial statements

(In thousands of Brazilian Reais - R$)

(iii)    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;

(iv)     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:

 

(v)      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 S.A. is a joint venture recorded under the equity method and is not proportionally consolidated, senior management continues to review the information by segment. The reconciliation of these segments is presented in the column “Deconsolidation of jointly controlled company”.  

 

With the corporate reorganization of Raízen S.A., as per note 1.2.2, the Company reassessed its operating segments and began to disclose Raízen as a single segment. Due to this Company reassessment the corresponding information from previous periods was restated.

 

Notes to the interim financial statements

(In thousands of Brazilian Reais - R$)


 

July 1, 2021 to September 30, 2021

 

Reported segments

Reconciliation

 

Consolidated

 

Raízen

 

Gas and Energy

 

Moove

 

Logistics (ii)

 

Cosan Corporate

 

Deconsolidated effects

 

Segments eliminations

 

Statement of profit or loss:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross sales

51,939,174

 

4,243,139

 

2,042,450

 

2,108,555

 

2,139

 

(51,939,174)

 

(9,820)

 

8,386,463

Domestic market (i)

50,008,280

 

4,243,139

 

1,864,602

 

2,012,293

 

2,139

 

(50,008,280)

 

(9,820)

 

8,112,353

External market (i)

1,930,894

 

 

177,848

 

96,262

 

 

(1,930,894)

 

 

274,110

Net sales

48,324,180

 

3,315,562

 

1,617,204

 

1,965,570

 

1,955

 

(48,324,180)

 

(9,820)

 

6,890,471

Cost of sales

(45,742,762)

 

(2,291,979)

 

(1,284,284)

 

(1,389,276)

 

(1,367)

 

45,742,762

 

9,820

 

(4,957,086)

Gross profit

2,581,418

 

1,023,583

 

332,920

 

576,294

 

588

 

(2,581,418)

 

 

1,933,385

Selling expenses

(1,055,290)

 

(29,649)

 

(137,088)

 

(10,281)

 

(1,901)

 

1,055,290

 

 

(178,919)

General and administrative expenses

(510,162)

 

(255,821)

 

(66,226)

 

(126,561)

 

(100,734)

 

510,162

 

 

(549,342)

Other income (expenses), net

202,278

 

(10,843)

 

4,831

 

(10,936)

 

(27,159)

 

(202,278)

 

 

(44,107)

Interest in earnings of associates

(16,750)

 

 

 

7,829

 

677,057

 

16,750

 

(669,309)

 

15,577

Interest in earnings of joint venture

 

 

 

 

3,321,519

 

 

 

3,321,519

Finance results, net

(560,782)

 

(84,999)

 

(7,008)

 

(358,922)

 

(606,467)

 

560,782

 

 

(1,057,396)

Finance expense

(409,514)

 

(196,789)

 

(1,906)

 

(54,062)

 

(375,758)

 

409,514

 

 

(628,515)

Finance income

152,790

 

194,578

 

6,828

 

127,698

 

18,662

 

(152,790)

 

 

347,766

Foreign exchange, net

(1,048,448)

 

(60,697)

 

(24,088)

 

(486,445)

 

(845,628)

 

1,048,448

 

 

(1,416,858)

Derivatives

744,390

 

(22,091)

 

12,158

 

53,887

 

596,257

 

(744,390)

 

 

640,211

Income tax (expense)benefit

45,978

 

(12,337)

 

(44,249)

 

(26,746)

 

635

 

(45,978)

 

 

(82,697)

Profit for the period

686,690

 

629,934

 

83,180

 

50,677

 

3,263,538

 

(686,690)

 

(669,309)

 

3,358,020

Profit (loss) attributable to:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owners of the Company

668,468

 

595,879

 

58,014

 

15,419

 

3,264,678

 

(668,468)

 

(669,309)

 

3,264,681

Non-controlling interests

18,222

 

34,055

 

25,166

 

35,258

 

(1,140)

 

(18,222)

 

 

93,339

 

686,690

 

629,934

 

83,180

 

50,677

 

3,263,538

 

(686,690)

 

(669,309)

 

3,358,020

Other select data

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

1,873,628

 

143,512

 

22,183

 

466,813

 

4,486

 

(1,873,628)

 

 

636,994

EBITDA

3,075,122

 

870,782

 

156,620

 

903,158

 

3,873,856

 

(3,075,122)

 

(669,309)

 

5,135,107

Additions to PP&E, intangible and contracts assets

1,299,936

 

308,035

 

10,306

 

774,459

 

2,314

 

(1,299,936)

 

 

1,095,114

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reconciliation of EBITDA

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Profit for the period

686,690

 

629,934

 

83,180

 

50,677

 

3,263,538

 

(686,690)

 

(669,309)

 

3,358,020

Income tax and (expense) benefit

(45,978)

 

12,337

 

44,249

 

26,746

 

(635)

 

45,978

 

 

82,697

Finance results, net

560,782

 

84,999

 

7,008

 

358,922

 

606,467

 

(560,782)

 

 

1,057,396

Depreciation and amortization

1,873,628

 

143,512

 

22,183

 

466,813

 

4,486

 

(1,873,628)

 

 

636,994

EBITDA

3,075,122

 

870,782

 

156,620

 

903,158

 

3,873,856

 

(3,075,122)

 

(669,309)

 

5,135,107



(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 1.1.
35

Notes to the interim financial statements

(In thousands of Brazilian Reais - R$)

 

January 1, 2021 to September 30, 2021

 

Reported segments

 

Reconciliation

 

Consolidated

 

Raízen

 

Gas and Energy

 

Moove

 

Logistics (ii)

 

Cosan Corporate

 

Deconsolidated effects

 

Segments eliminations

 

Statement of profit or loss:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross sales

129,512,460

 

11,109,908

 

5,674,376

 

5,276,432

 

3,511

 

(129,512,460)

 

(35,600)

 

22,028,627

Domestic market (i)

122,722,156

 

11,109,908

 

5,173,139

 

5,028,918

 

3,511

 

(122,722,156)

 

(35,600)

 

21,279,876

External market (i)

6,790,304

 

 

501,237

 

247,514

 

 

(6,790,304)

 

 

748,751

Net sales

119,674,028

 

8,712,761

 

4,510,089

 

4,966,814

 

3,207

 

(119,674,028)

 

(35,600)

 

18,157,271

Cost of sales

(112,091,858)

 

(6,549,286)

 

(3,509,452)

 

(3,234,213)

 

(2,781)

 

112,091,858

 

35,600

 

(13,260,132)

Gross profit

7,582,170

 

2,163,475

 

1,000,637

 

1,732,601

 

426

 

(7,582,170)

 

 

4,897,139

Selling expenses

(2,784,874)

 

(88,028)

 

(402,840)

 

(22,832)

 

(4,625)

 

2,784,874

 

 

(518,325)

General and administrative expenses

(1,233,910)

 

(714,715)

 

(191,830)

 

(271,516)

 

(219,525)

 

1,233,910

 

 

(1,397,586)

Other income (expenses), net

601,654

 

220,364

 

13,714

 

(3,774)

 

(24,939)

 

(601,654)

 

 

205,365

Interest in earnings of associates

(27,468)

 

 

 

10,555

 

1,686,239

 

27,468

 

(1,664,398)

 

32,396

Interest in earnings of joint venture

 

 

 

 

4,001,118

 

 

 

4,001,118

Finance results, net

(1,379,630)

 

(136,023)

 

(32,184)

 

(885,584)

 

(600,257)

 

1,379,630

 

 

(1,654,048)

Finance expense

(941,302)

 

(598,931)

 

(38,057)

 

(608,614)

 

(615,098)

 

941,302

 

 

(1,860,700)

Finance income

424,390

 

518,035

 

42,344

 

201,025

 

14,847

 

(424,390)

 

 

776,251

Foreign exchange, net

(713,384)

 

(33,036)

 

(47,210)

 

115,687

 

(212,570)

 

713,384

 

 

(177,129)

Derivatives

(149,334)

 

(22,091)

 

10,739

 

(593,682)

 

212,564

 

149,334

 

 

(392,470)

Income tax (expense)benefit

(778,658)

 

(22,805)

 

(149,365)

 

(136,571)

 

4,083

 

778,658

 

 

(304,658)

Profit for the period

1,979,284

 

1,422,268

 

238,132

 

422,879

 

4,842,520

 

(1,979,284)

 

(1,664,398)

 

5,261,401

Profit (loss) attributable to:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owners of the Company

2,029,720

 

1,371,764

 

165,348

 

127,291

 

4,845,840

 

(2,029,720)

 

(1,664,398)

 

4,845,845

Non-controlling interests

(50,436)

 

50,504

 

72,784

 

295,588

 

(3,320)

 

50,436

 

 

415,556

 

1,979,284

 

1,422,268

 

238,132

 

422,879

 

4,842,520

 

(1,979,284)

 

(1,664,398)

 

5,261,401

Other select data

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

4,479,930

 

411,859

 

73,435

 

1,067,506

 

11,723

 

(4,479,930)

 

 

1,564,523

EBITDA

8,617,502

 

1,992,955

 

493,116

 

2,512,540

 

5,450,417

 

(8,617,502)

 

(1,664,398)

 

8,784,630

Additions to PP&E, intangible and contract assets

3,529,974

 

813,407

 

24,385

 

2,044,967

 

4,887

 

(3,529,974)

 

 

2,887,646

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reconciliation of EBITDA

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Profit (loss) for the period

1,979,284

 

1,422,268

 

238,132

 

422,879

 

4,842,520

 

(1,979,284)

 

(1,664,398)

 

5,261,401

Income tax and (expense) benefit

778,658

 

22,805

 

149,365

 

136,571

 

(4,083)

 

(778,658)

 

 

304,658

Finance results, net

1,379,630

 

136,023

 

32,184

 

885,584

 

600,257

 

(1,379,630)

 

 

1,654,048

Depreciation and amortization

4,479,930

 

411,859

 

73,435

 

1,067,506

 

11,723

 

(4,479,930)

 

 

1,564,523

EBITDA

8,617,502

 

1,992,955

 

493,116

 

2,512,540

 

5,450,417

 

(8,617,502)

 

(1,664,398)

 

8,784,630


(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 1.1.

Notes to the interim financial statements

(In thousands of Brazilian Reais - R$)


 

July 1, 2020 to September 30, 2020 (restated)

 

Reported segments

 

Reconciliation

 

Consolidated

 

Raízen

 

Gas and Energy

 

Moove

 

Cosan Corporate

 

Deconsolidated effects

 

Segments eliminations

 

Statement of profit or loss:

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross sales

30,011,028

 

3,068,127

 

1,628,395

 

16

 

(30,011,028)

 

 

4,696,538

Domestic market (i)

28,741,565

 

3,068,127

 

958,859

 

16

 

(28,741,565)

 

 

4,027,002

External market (i)

1,269,463

 

 

669,536

 

 

(1,269,463)

 

 

669,536

Net sales

27,679,482

 

2,426,913

 

1,287,996

 

14

 

(27,679,482)

 

 

3,714,923

Cost of sales

(25,608,516)

 

(1,670,633)

 

(966,270)

 

(137)

 

25,608,516

 

 

(2,637,040)

Gross profit

2,070,966

 

756,280

 

321,726

 

(123)

 

(2,070,966)

 

 

1,077,883

Selling expenses

(856,811)

 

(50,333)

 

(120,872)

 

(165)

 

856,811

 

 

(171,370)

General and administrative expenses

(317,704)

 

(184,026)

 

(58,756)

 

(45,709)

 

317,704

 

 

(288,491)

Other income (expenses), net

153,962

 

(9,040)

 

3,379

 

(19,507)

 

(153,962)

 

 

(25,168)

Interest in earnings of associates

1,580

 

 

 

298,487

 

(1,580)

 

(299,716)

 

(1,229)

Interest in earnings of joint venture

 

 

 

228,697

 

 

 

228,697

Finance results, net

(424,584)

 

(127,110)

 

(31,785)

 

(258,541)

 

424,584

 

 

(417,436)

Finance expense

(494,252)

 

(51,759)

 

(8,460)

 

(293,311)

 

494,252

 

 

(353,530)

Finance income

153,582

 

31,523

 

262

 

6,402

 

(153,582)

 

 

38,187

Foreign exchange, net

(497,826)

 

(27,072)

 

(33,243)

 

(180,889)

 

497,826

 

 

(241,204)

Derivatives

413,912

 

(79,802)

 

9,656

 

209,257

 

(413,912)

 

 

139,111

Income tax (expense)benefit

(136,895)

 

(130,324)

 

(42,849)

 

99,495

 

136,895

 

 

(73,678)

Profit (loss) for the period

490,514

 

255,447

 

70,843

 

302,634

 

(490,514)

 

(299,716)

 

329,208

Profit (loss) attributable to:

 

 

 

 

 

 

 

 

 

 

 

 

 

Owners of the Company

456,778

 

250,625

 

48,803

 

304,127

 

(456,778)

 

(299,716)

 

303,839

Non-controlling interests

33,736

 

4,822

 

22,040

 

(1,493)

 

(33,736)

 

 

25,369

 

490,514

 

255,447

 

70,843

 

302,634

 

(490,514)

 

(299,716)

 

329,208

Other select data

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

1,260,430

 

132,928

 

32,006

 

3,453

 

(1,260,430)

 

 

168,387

EBITDA

2,312,423

 

645,809

 

177,483

 

465,133

 

(2,312,423)

 

(299,716)

 

988,709

Additions to PP&E, intangible and contracts assets

536,838

 

254,159

 

9,100

 

3,956

 

(536,838)

 

 

267,215

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reconciliation of EBITDA

 

 

 

 

 

 

 

 

 

 

 

 

 

(Loss) profit for the period

490,514

 

255,447

 

70,843

 

302,634

 

(490,514)

 

(299,716)

 

329,208

Income tax and (expense) benefit

136,895

 

130,324

 

42,849

 

(99,495)

 

(136,895)

 

 

73,678

Finance results, net

424,584

 

127,110

 

31,785

 

258,541

 

(424,584)

 

 

417,436

Depreciation and amortization

1,260,430

 

132,928

 

32,006

 

3,453

 

(1,260,430)

 

 

168,387

EBITDA

2,312,423

 

645,809

 

177,483

 

465,133

 

(2,312,423)

 

(299,716)

 

988,709


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


Notes to the interim financial statements

(In thousands of Brazilian Reais - R$)


 

January 1, 2020 to September 30, 2020 (restated)

 

Reported segments

 

Reconciliation

 

Consolidated

 

Raízen

 

Gas and Energy

 

Moove

 

Cosan Corporate

 

Deconsolidated effects

 

Segments eliminations

 

Statement of profit or loss:

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross sales

82,916,108

 

8,719,577

 

3,959,459

 

19

 

(82,916,108)

 

 

12,679,055

Domestic market (i)

77,102,570

 

8,719,577

 

2,222,259

 

19

 

(77,102,570)

 

 

10,941,855

External market (i)

5,813,538

 

 

1,737,200

 

 

(5,813,538)

 

 

1,737,200

Net sales

76,153,577

 

6,462,010

 

3,116,028

 

16

 

(76,153,577)

 

 

9,578,054

Cost of sales

(71,606,026)

 

(4,384,970)

 

(2,388,886)

 

(1,451)

 

71,606,026

 

 

(6,775,307)

Gross profit

4,547,551

 

2,077,040

 

727,142

 

(1,435)

 

(4,547,551)

 

 

2,802,747

Selling expenses

(2,284,987)

 

(411,327)

 

(344,750)

 

(1,388)

 

2,284,987

 

 

(757,465)

General and administrative expenses

(935,458)

 

(376,834)

 

(162,598)

 

(126,969)

 

935,458

 

 

(666,401)

Other income (expenses), net

609,313

 

31,324

 

32,407

 

(116,016)

 

(609,313)

 

 

(52,285)

Interest in earnings of associates

(84,549)

 

8

 

 

818,103

 

84,549

 

(815,605)

 

2,506

Interest in earnings of joint venture

 

 

 

198,890

 

 

 

198,890

Finance results, net

(1,210,425)

 

(172,962)

 

(101,802)

 

(889,076)

 

1,210,425

 

 

(1,163,840)

Finance expense

(1,536,210)

 

(224,357)

 

(24,226)

 

(1,108,424)

 

1,536,210

 

 

(1,357,007)

Finance income

378,554

 

156,140

 

17,031

 

72,110

 

(378,554)

 

 

245,281

Foreign exchange, net

(4,754,726)

 

(226,859)

 

(149,082)

 

(1,797,067)

 

4,754,726

 

 

(2,173,008)

Derivatives

4,701,957

 

122,114

 

54,475

 

1,944,305

 

(4,701,957)

 

 

2,120,894

Income tax (expense)benefit

(173,114)

 

(383,342)

 

(57,366)

 

345,622

 

173,114

 

 

(95,086)

Profit (loss) for the period

468,331

 

763,907

 

93,033

 

227,731

 

(468,331)

 

(815,605)

 

269,066

Profit (loss) attributable to:

 

 

 

 

 

 

 

 

 

 

 

 

 

Owners of the Company

396,114

 

751,229

 

64,087

 

231,993

 

(396,114)

 

(815,605)

 

231,704

Non-controlling interests

72,217

 

12,678

 

28,946

 

(4,262)

 

(72,217)

 

 

37,362

 

468,331

 

763,907

 

93,033

 

227,731

 

(468,331)

 

(815,605)

 

269,066

Other select data

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

3,543,923

 

369,208

 

81,696

 

10,152

 

(3,543,923)

 

 

461,056

EBITDA

5,395,793

 

1,689,419

 

333,897

 

781,337

 

(5,395,793)

 

(815,605)

 

1,989,048

Additions to PP&E, intangible and contract assets

2,451,989

 

739,620

 

19,459

 

15,249

 

(2,451,989)

 

 

774,328

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reconciliation of EBITDA

 

 

 

 

 

 

 

 

 

 

 

 

 

(Loss) profit for the period

468,331

 

763,907

 

93,033

 

227,731

 

(468,331)

 

(815,605)

 

269,066

Income tax and (expense) benefit

173,114

 

383,342

 

57,366

 

(345,622)

 

(173,114)

 

 

95,086

Finance results, net

1,210,425

 

172,962

 

101,802

 

889,076

 

(1,210,425)

 

 

1,163,840

Depreciation and amortization

3,543,923

 

369,208

 

81,696

 

10,152

 

(3,543,923)

 

 

461,056

EBITDA

5,395,793

 

1,689,419

 

333,897

 

781,337

 

(5,395,793)

 

(815,605)

 

1,989,048

 

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

Notes to the interim financial statements

(In thousands of Brazilian Reais - R$)


 

September 30, 2021

 

Reported segments

 

Reconciliation

Consolidated

 

Raízen

 

Gas and Energy

 

Moove

 

Logistics

 

Cosan Corporate

 

Deconsolidated effects

 

Segments eliminations

 

Statement of financial position:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

6,808,410

 

3,799,919

 

1,105,585

 

8,343,394

 

2,379,299

 

(6,808,410)

 

 

15,628,197

Marketable securities

214,968

 

2,054,500

 

117,267

 

934,540

 

899,775

 

(214,968)

 

 

4,006,082

Trade receivables

6,517,000

 

1,414,857

 

684,287

 

671,373

 

1,087

 

(6,517,000)

 

 

2,771,604

Derivative financial instruments

12,094,282

 

524,709

 

47,574

 

1,942,936

 

2,909,114

 

(12,094,282)

 

 

5,424,333

Inventories

14,159,462

 

130,330

 

804,217

 

280,776

 

3

 

(14,159,462)

 

 

1,215,326

Sectorial financial assets

 

504,083

 

 

 

 

 

 

504,083

Other financial assets

313,158

 

 

464

 

 

 

(313,158)

 

 

464

Other current assets

14,248,090

 

392,946

 

255,902

 

617,090

 

1,837,284

 

(14,248,090)

 

(580,078)

 

2,523,144

Other non-current assets

9,119,822

 

1,400,507

 

305,659

 

3,078,308

 

1,781,794

 

(9,119,822)

 

(440,143)

 

6,126,125

Investments in associates

 

(1)

 

 

57,365

 

12,099,879

 

 

(11,747,780)

 

409,463

Investments in joint venture

1,281,190

 

 

 

 

10,161,484

 

(1,281,190)

 

 

10,161,484

Biological assets

2,287,042

 

 

 

 

 

(2,287,042)

 

 

Derivative financial instruments

2,863,644

 

529,465

 

25,987

 

(1)

 

 

(2,863,644)

 

 

555,451

Right-of-use assets

10,120,964

 

27,574

 

52,731

 

7,647,230

 

35,985

 

(10,120,964)

 

 

7,763,520

Property, plant and equipment

21,398,912

 

107,528

 

322,837

 

15,493,456

 

69,818

 

(21,398,912)

 

 

15,993,639

Intangible assets and goodwill

9,037,766

 

9,257,845

 

1,278,742

 

7,155,221

 

34,325

 

(9,037,766)

 

 

17,726,133

Loans, borrowings and debentures

(27,681,482)

 

(7,898,041)

 

(814,566)

 

(19,825,942)

 

(15,432,965)

 

27,681,482

 

 

(43,971,514)

Derivative financial instruments

(13,492,534)

 

(580,263)

 

 

(201,888)

 

(116,894)

 

13,492,534

 

 

(899,045)

Trade payables

(15,029,254)

 

(1,686,183)

 

(879,574)

 

(473,552)

 

(3,558)

 

15,029,254

 

 

(3,042,867)

Employee benefits payable

(778,498)

 

(77,021)

 

(102,185)

 

(237,027)

 

(43,193)

 

778,498

 

 

(459,426)

Sectorial financial liabilities

 

(1,300,696)

 

 

 

 

 

 

(1,300,696)

Other current liabilities

(11,629,484)

 

(613,285)

 

(368,905)

 

(1,239,014)

 

(314,662)

 

11,629,484

 

86,209

 

(2,449,657)

Preferred shareholders payable in subsidiaries

 

 

 

 

 

 

 

Leases

(9,843,998)

 

(17,786)

 

(54,759)

 

(2,935,119)

 

(41,355)

 

9,843,998

 

 

(3,049,019)

Other non-current liabilities

(8,619,014)

 

(1,810,380)

 

(562,779)

 

(5,877,622)

 

(2,151,727)

 

8,619,014

 

934,013

 

(9,468,495)

Total assets (net of liabilities) allocated by segment

23,390,446

 

6,160,607

 

2,218,484

 

15,431,524

 

14,105,493

 

(23,390,446)

 

(11,747,779)

 

26,168,329

Total assets

110,464,710

 

20,144,262

 

5,001,252

 

46,221,688

 

32,209,847

 

(110,464,710)

 

(12,768,001)

 

90,809,048

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Shareholders' equity attributable to:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity attributable to owners of the Company

21,861,287

 

5,355,690

 

1,553,084

 

4,839,002

 

14,094,431

 

(21,861,287)

 

(11,747,779)

 

14,094,428

Non-controlling interests

1,529,159

 

804,917

 

665,400

 

10,592,522

 

11,062

 

(1,529,159)

 

 

12,073,901

Total shareholders' equity

23,390,446

 

6,160,607

 

2,218,484

 

15,431,524

 

14,105,493

 

(23,390,446)

 

(11,747,779)

 

26,168,329

Notes to the interim financial statements

(In thousands of Brazilian Reais - R$)


 

December 31, 2020 (restated)

 

Reported segments

 

Reconciliation

Consolidated

 

Raízen

 

Gas and Energy

 

Moove

 

Cosan Corporate

 

Deconsolidated effects

 

Segments eliminations

 

Statement of financial position:

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

3,422,828

 

1,899,533

 

936,345

 

1,778,175

 

(3,422,828)

 

 

4,614,053

Marketable securities

19,086

 

1,188,625

 

168,066

 

914,879

 

(19,086)

 

 

2,271,570

Trade receivables

4,265,294

 

1,121,612

 

483,227

 

 

(4,265,294)

 

 

1,604,839

Derivative financial instruments

6,064,604

 

517,181

 

28,463

 

2,581,774

 

(6,064,604)

 

 

3,127,418

Inventories

8,317,566

 

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

5,761,106

 

276,139

 

146,166

 

1,211,108

 

(5,761,106)

 

(601,024)

 

1,032,389

Other non-current assets

5,225,978

 

169,905

 

398,796

 

1,566,400

 

(5,225,978)

 

(365,383)

 

1,769,718

Investments in associates

 

 

 

4,989,472

 

 

(4,655,767)

 

333,705

Investments in joint venture

1,305,790

 

 

 

7,988,208

 

(1,305,790)

 

 

7,988,208

Biological assets

1,073,582

 

 

 

 

(1,073,582)

 

 

Derivative financial instruments

2,860,658

 

686,690

 

9,248

 

 

(2,860,658)

 

 

695,938

Right-of-use assets

5,210,366

 

19,865

 

39,550

 

24,809

 

(5,210,366)

 

 

84,224

Property, plant and equipment

18,165,518

 

15,326

 

327,535

 

74,135

 

(18,165,518)

 

 

416,996

Intangible assets and goodwill

6,089,034

 

8,769,986

 

1,268,095

 

7,215

 

(6,089,034)

 

 

10,045,296

Loans, borrowings and debentures

(24,557,518)

 

(7,043,909)

 

(802,938)

 

(7,580,380)

 

24,557,518

 

 

(15,427,227)

Derivative financial instruments

(3,088,300)

 

(286,018)

 

(348)

 

(131,461)

 

3,088,300

 

 

(417,827)

Trade payables

(9,311,282)

 

(1,182,111)

 

(688,139)

 

(4,942)

 

9,311,282

 

 

(1,875,192)

Employee benefits payable

(534,376)

 

(74,543)

 

(96,192)

 

(25,146)

 

534,376

 

 

(195,881)

Sectorial financial liabilities

 

(565,911)

 

 

 

 

 

(565,911)

Other current liabilities

(4,094,274)

 

(662,779)

 

(290,827)

 

(673,340)

 

4,094,274

 

40,998

 

(1,585,948)

Preferred shareholders payable in subsidiaries

 

 

 

(387,044)

 

 

 

(387,044)

Leases

(4,734,766)

 

(10,320)

 

(41,299)

 

(28,144)

 

4,734,766

 

 

(79,763)

Other non-current liabilities

(5,208,482)

 

(1,856,161)

 

(554,141)

 

(2,235,324)

 

5,208,482

 

925,409

 

(3,720,217)

Total assets (net of liabilities) allocated by segment

16,413,012

 

3,345,923

 

1,965,569

 

10,850,089

 

(16,413,012)

 

(4,655,767)

 

11,505,814

Total assets

67,942,010

 

15,027,675

 

4,439,453

 

21,915,870

 

(67,942,010)

 

(5,622,174)

 

35,760,824

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Shareholders' equity attributable to:

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity attributable to owners of the Company

16,129,497

 

3,288,315

 

1,367,157

 

10,847,666

 

(16,129,497)

 

(4,655,473)

 

10,847,665

Non-controlling interests

283,515

 

57,608

 

598,412

 

2,423

 

(283,515)

 

(294)

 

658,149

Total shareholders' equity

16,413,012

 

3,345,923

 

1,965,569

 

10,850,089

 

(16,413,012)

 

(4,655,767)

 

11,505,814

Notes to the interim financial statements

(In thousands of Brazilian Reais - R$)


4.1  Net sales by segment


 

July 1, 2021 to September 30, 2021

 

January 1, 2021 to September 30, 2021

 

July 1, 2020 to September 30, 2020 (restated)

 

January 1, 2020 to September 30, 2020 (restated)

Reported segment

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Raízen

 

 

 

 

 

 

 

  Ethanol

7,985,640

 

18,559,465

 

4,219,082

 

13,330,213

  Sugar

2,356,692

 

8,784,506

 

2,442,965

 

5,830,926

  Gas

14,802,193

 

36,519,830

 

8,523,329

 

25,481,036

  Diesel

18,897,550

 

48,592,870

 

12,950,710

 

34,278,860

  Cogeneration

1,932,298

 

2,749,881

 

586,940

 

1,692,210

  Other

2,349,808

 

4,467,476

 

836,722

 

2,001,692

  Intercompany elimination (i)

 

 

(1,880,266)

 

(6,461,360)

 

48,324,180

 

119,674,028

 

27,679,482

 

76,153,577

Gas and Energy

 

 

 

 

 

 

 

Natural gas distribution

 

 

 

 

 

 

 

  Industrial

1,978,970

 

5,171,900

 

1,338,961

 

3,584,789

  Residential

484,365

 

1,189,394

 

417,892

 

1,038,628

  Cogeneration

177,944

 

455,774

 

91,243

 

241,177

  Automotive

99,438

 

235,530

 

53,811

 

156,890

  Commercial

126,070

 

310,449

 

85,881

 

248,905

  Construction revenue

227,262

 

669,760

 

223,040

 

639,360

  Other

83,829

 

141,621

 

9,056

 

31,341

 

3,177,878

 

8,174,428

 

2,219,883

 

5,941,091

 

 

 

 

 

 

 

 

Electricity trading

137,684

 

538,333

 

207,030

 

520,919

 

 

 

 

 

 

 

 

Moove

 

 

 

 

 

 

 

  Finished goods

1,234,031

 

3,768,837

 

1,077,636

 

2,767,260

  Base oil

106,030

 

393,575

 

169,288

 

256,912

  Services

277,143

 

347,677

 

41,072

 

91,856

 

1,617,204

 

4,510,089

 

1,287,996

 

3,116,028

 

 

 

 

 

 

 

 

Logistics

 

 

 

 

 

 

 

  North operations

1,448,390

 

3,658,443

 

 

  South operations

428,826

 

1,111,147

 

 

  Container operations

88,355

 

197,224

 

 

 

1,965,570

 

4,966,814

 

 

Reconciliation

 

 

 

 

 

 

 

Cosan Corporate

1,955

 

3,207

 

14

 

16

Deconsolidated effects and eliminations

(48,334,000)

 

(119,709,628)

 

(27,679,482)

 

(76,153,577)

Total

6,890,471

 

18,157,271

 

3,714,923

 

9,578,054



(i)  On June 1st, 2021, as detailed in the corporate reorganization Note (1.2.2), Raízen S.A. started to consolidate Raízen Energia and, therefore, the balances between the entities are presented net.

                   

Notes to the interim financial statements
(In thousands of Brazilian Reais - R$)

 

5 Financial assets and liabilities

 

Financial assets and liabilities are as following:

 

 

 

 

Parent Company

 

Consolidated

 

Note

 

September 30, 2021

 

December 31, 2020

 

September 30, 2021

 

December 31, 2020

Assets

 

 

 

 

 

 

 

 

 

  Fair value through profit or loss

 

 

 

 

 

 

 

 

 

    Cash and cash equivalents

5.1

 

1,000,674

 

1,148,860

 

3,736,886

 

2,154,257

    Marketable securities

5.2

 

866,480

 

788,965

 

4,006,082

 

2,271,570

    Other financial assets

5.4

 

 

779,695

 

464

 

848,821

    Derivate financial instruments

5.10

 

2,795,560

 

2,457,604

 

5,424,333

 

3,127,418

 

 

 

4,662,714

 

5,175,124

 

13,167,765

 

8,402,066

 Amortized cost

 

 

 

 

 

 

 

 

 

    Cash and cash equivalents

5.1

 

1,033,119

 

407

 

11,891,311

 

2,459,796

    Trade receivables

5.3

 

 

 

2,771,604

 

1,604,839

    Restricted cash

5.2

 

30,617

 

 

62,274

 

    Receivables from related parties

5.5

 

663,836

 

760,342

 

348,198

 

271,766

    Sector financial assets

5.9

 

 

 

504,083

 

241,749

    Dividends receivable

 

 

742,535

 

160,694

 

897,711

 

77,561

 

 

 

2,470,107

 

921,443

 

16,475,181

 

4,655,711

Total

 

 

7,132,821

 

6,096,567

 

29,642,946

 

13,057,777

Liabilities

 

 

 

 

 

 

 

 

 

  Amortized cost

 

 

 

 

 

 

 

 

 

    Loans, borrowings and debentures

5.6

 

(7,911,329)

 

 

(24,179,784)

 

(8,590,199)

    Trade payables

5.7

 

(2,330)

 

(4,066)

 

(3,042,867)

 

(1,875,192)

    Other financial liabilities

 

 

 

 

(709,611)

 

(149,293)

    Leases

5.8

 

(40,986)

 

(28,145)

 

(3,049,019)

 

(79,763)

    Railroad concession payable

11

 

 

 

(2,988,416)

 

    Payables to related parties

5.5

 

(7,591,121)

 

(7,374,879)

 

(260,799)

 

(150,484)

    Preferred shareholders payable in subsidiaries

 

 

 

(387,044)

 

 

(387,044)

    Dividends payable

 

 

(35)

 

(216,929)

 

(9,170)

 

(285,177)

    Sector financial liabilities

5.9

 

 

 

(1,300,696)

 

(565,911)

    Tax installments - REFIS

12

 

(193,464)

 

(193,353)

 

(200,003)

 

(199,586)

 

 

 

(15,739,265)

 

(8,204,416)

 

(35,740,365)

 

(12,282,649)

  Fair value through profit or loss

 

 

 

 

 

 

 

 

 

    Loans, borrowings and debentures

5.6

 

 

 

(19,791,730)

 

(6,837,028)

    Consideration payable

 

 

 

 

(235,650)

 

(224,787)

    Derivative financial instruments

5.10

 

(116,895)

 

(131,462)

 

(899,045)

 

(417,827)

 

 

 

(116,895)

 

(131,462)

 

(20,926,425)

 

(7,479,642)

Total

 

 

(15,856,160)

 

(8,335,878)

 

(56,666,790)

 

(19,762,291)

 

 

 Notes to the interim financial statements
(In thousands of Brazilian Reais - R$)

 

5.1 Cash and cash equivalents

 

 

Parent Company

 

Consolidated

 

September 30, 2021

 

December 31, 2020

 

September 30, 2021

 

December 31, 2020

Cash and bank accounts

333

 

255

 

126,306

 

75,160

Savings account

530,679

 

 

2,275,640

 

986,379

Financial investments

1,502,781

 

1,149,012

 

13,226,251

 

3,552,514

 

2,033,793

 

1,149,267

 

15,628,197

 

4,614,053

 

Financial investments include the following:

 

 

 

Parent company

 

Consolidated

 

 

September 30, 2021

 

December 31, 2020

 

September 30, 2021

 

December 31, 2020

Investment fund

 

 

 

 

 

 

 

 

Repurchase agreements

 

880,274

 

856,078

 

3,355,113

 

1,671,802

Bank deposits certificates

 

120,400

 

292,782

 

366,202

 

474,910

Other

 

 

 

15,571

 

7,545

 

 

1,000,674

 

1,148,860

 

3,736,886

 

2,154,257

Bank investments

 

 

 

 

 

 

 

 

Repurchase agreements

 

 

 

200,914

 

1,293,833

Bank deposits certificates

 

501,939

 

 

7,281,404

 

104,272

Other(i)

 

168

 

152

 

2,007,047

 

152

 

 

502,107

 

152

 

9,489,365

 

1,398,257

 

 

1,502,781

 

1,149,012

 

13,226,251

 

3,552,514



(i) It substantially refers to investments in time deposits at Bradesco Cayman and Banco do Brasil London for the amounts of Rumo Luxemburgo, for the raising of Senior Notes due 2032, with weighted remuneration of 49 bps on September 30, 2021.


The onshore financial investments are remunerated at rates around 100% of the interbank deposit certificate (Certificados de Depósitos Interbancários), or “CDI,” on September 30, 2021 (97% of CDI in 2020) and offshore financial investments are remunerated at rates around 100% of Fed funds. See note 5.12 for more details regarding the sensitivity analysis on interest rate.

 

5.2 Marketable securities and restricted cash

Accounting policy

Restricted cash are measured and classified at amortized cost, both 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.

 

Notes to the interim financial statements
(In thousands of Brazilian Reais - R$)


 

Parent company

 

Consolidated

 

September 30, 2021

 

December 31, 2020

 

September 30, 2021

 

December 31, 2020

Marketable securities

 

 

 

 

 

 

 

Government security (i)

866,480

 

788,965

 

3,977,025

 

2,271,570

Bank deposits certificates

 

 

5,047

 

ESG Funds (ii)

 

 

24,010

 

 

866,480

 

788,965

 

4,006,082

 

2,271,570

 

 

 

 

 

 

 

 

Current

866,480

 

788,965

 

3,982,072

 

2,271,570

Non-current

 

 

24,010

 

Total

866,480

 

788,965

 

4,006,082

 

2,271,570

 

 

 

 

 

 

 

 

Restricted cash

 

 

 

 

 

 

 

Securities pledged as collateral

30,617

 

 

62,274

 

 

30,617

 

 

62,274

 


(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.
(ii) On October 6, 2021, the Company. joined the Fifth Wall Climate Tech Fund, from the United States, as an investor and partner in a business that also gives him preferential access to investments in startups developing carbon solutions. The investment is measured at fair value through profit or loss maturing in 5 years.

 

5.3 Trade receivables

 

 

 

Consolidated

 

 

September 30, 2021

 

December 31, 2020

Domestic - Brazilian reais

 

1,885,729

 

1,049,890

Unbilled receivables (i)

 

946,645

 

667,793

Export – foreign currency

 

60,344

 

17,502

 

 

2,892,718

 

1,735,185

 

 

 

 

 

Expected credit losses

 

(121,114)

 

(130,346)

 

 

2,771,604

 

1,604,839

 

 

 

 

 

Current

 

2,750,491

 

1,585,708

Non-current

 

21,113

 

19,131

 

 

2,771,604

 

1,604,839

 


(i) Unbilled revenue refers to the part of the gas supply in the month, whose measurement and billing has not yet been carried out.


Notes to the interim financial statements
(In thousands of Brazilian Reais - R$)


5.4 Other financial assets

 

The balance of other financial assets is composed as following:

 

 

 

 

Parent Company

 

Consolidated

 

 

 

September 30, 2021

 

December 31, 2020

 

September 30, 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)

 

 

 

 

464

 

69,126

 

 

 

 

779,695

 

464

 

848,821

 

 

 

 

 

 

 

 

 

 

Current

 

 

 

779,695

 

464

 

848,821

 

 

 

 

779,695

 

464

 

848,821


(i) Through the corporate reorganization detailed in note 1.1, 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 precedent conditions 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$ 69,155 was liquidated.


 

Notes to the interim financial statements
(In thousands of Brazilian Reais - R$)

 

5.5 Related parties

 

a)      Summary of balances to related parties

 

 

 

Parent Company

 

Consolidated

 

 

September 30, 2021

 

December 31, 2020

 

September 30, 2021

 

December 31, 2020

Current asset

 

 

 

 

 

 

 

 

Commercial operations

 

 

 

 

 

 

 

 

Raízen Energia S.A.

 

10,883

 

23,274

 

40,247

 

29,485

Rumo S.A

 

1,586

 

4,289

 

 

8,388

Aguassanta Participações S.A.

 

1,212

 

837

 

1,212

 

837

Cosan Lubrificantes e Especialidades S.A.

 

89,730

 

219,613

 

 

Compass Gás e Energia S.A.

 

747

 

3,732

 

 

Payly Soluções de Pagamentos S.A

 

3,324

 

2,390

 

 

Raízen S.A.

 

1,891

 

644

 

15,614

 

1,448

Termag - Terminal Marítimo de Guarujá S.A.

 

 

 

14,286

 

Other

 

3,165

 

9,190

 

2,781

 

8,601

 

 

112,538

 

263,969

 

74,140

 

48,759

Financial operations

 

 

 

 

 

 

 

 

Raízen Energia S.A.

 

 

21,141

 

 

21,141

Raízen S.A.

 

1,883

 

1,883

 

1,883

 

1,883

 

 

1,883

 

23,024

 

1,883

 

23,024

Total current assets

 

114,421

 

286,993

 

76,023

 

71,783

 

 

 

 

 

 

 

 

 

Non-current assets

 

 

 

 

 

 

 

 

Commercial operations

 

 

 

 

 

 

 

 

Raízen S.A.

 

 

 

47,732

 

Termag - Terminal Marítimo de Guarujá S.A.

 

 

 

67,857

 

 

 

 

 

115,589

 

Preferred shares

 

 

 

 

 

 

 

 

Janus Brasil Participações S.A

 

4,959

 

 

4,959

 

Raízen S.A.

 

 

 

198

 

 

 

4,959

 

 

5,157

Corporate / financial operations

 

 

 

 

 

 

 

 

Raízen Energia S.A.

 

151,429

 

155,175

 

151,429

 

155,175

Other

 

 

 

 

44,808

Cosan Lubrificantes e Especialidades S.A.

 

393,027

 

318,174

 

 

 

 

544,456

 

473,349

 

151,429

 

199,983

Total non-current assets

 

549,415

 

473,349

 

272,175

 

199,983

Total assets

 

663,836

 

760,342

 

348,198

 

271,766

 

Notes to the interim financial statements
(In thousands of Brazilian Reais - R$)

 

 

 

Parent Company

 

Consolidated

 

 

September 30, 2021

 

December 31, 2020

 

September 30, 2021

 

December 31, 2020

Current liabilities

 

 

 

 

 

 

 

 

Commercial operations

 

 

 

 

 

 

 

 

Raízen Energia S.A.

 

48,687

 

30,447

 

86,840

 

42,709

Raízen S.A.

 

9,820

 

 

172,277

 

Rumo S.A

 

377

 

571

 

 

704

Cosan Lubrificantes e Especialidades S.A.

 

1,046

 

8,059

 

 

Payly Soluções de Pagamentos S.A

 

3,963

 

213

 

 

Other

 

160

 

45

 

1,612

 

53

 

 

64,053

 

39,335

 

260,729

 

43,466

 

 

 

 

 

 

 

 

 

Corporate / financial operations

 

 

 

 

 

 

 

 

Raízen S.A.

 

 

11,386

 

 

11,387

Cosan Overseas Limited

 

35,147

 

33,579

 

 

Cosan Luxembourg S.A.

 

51,266

 

103,643

 

 

Raízen Energia S.A.

 

 

90,797

 

 

95,631

 

 

86,413

 

239,405

 

 

107,018

Total current liabilities

 

150,466

 

278,740

 

260,729

 

150,484

 

 

 

 

 

 

 

 

 

Non-current liabilities

 

 

 

 

 

 

 

 

Corporate / financial operations

 

 

 

 

 

 

 

 

Cosan Lubrificantes e Especialidades S.A.

 

882,397

 

875,690

 

 

Cosan Luxembourg S.A.

 

3,772,224

 

3,603,911

 

 

Aldwych Temple Venture Capital Limited

 

47,296

 

 

 

Cosan Overseas Limited

 

2,738,738

 

2,616,538

 

 

Other

 

 

 

70

 

Total non-current liabilities

 

7,440,655

 

7,096,139

 

70

 

Total liabilities

 

7,591,121

 

7,374,879

 

260,799

 

150,484

 

 

Notes to the interim financial statements
(In thousands of Brazilian Reais - R$)

 

b)     Related party transactions

 

 

Parent Company

 

 

July 1, 2021 to September 30, 2021

 

January 1, 2021 to September 30, 2021

 

July 1, 2020 to September 30, 2020

 

January 1, 2020 to September 30, 2020

 

 

Purchase of goods / inputs / services

 

 

 

 

 

 

 

 

 

Raízen S.A.

(3)

 

(14)

 

(8)

 

(8)

 

 

Other

(1)

 

(15)

 

 

 

 

 

(4)

 

(29)

 

(8)

 

(8)

 

 

Shared (expenses) income

 

 

 

 

 

 

 

 

 

Rumo S.A (i)

944

 

2,514

 

816

 

2,751

 

 

Cosan Lubrificantes e Especialidades S.A

894

 

2,325

 

617

 

2,256

 

 

Payly Soluções de Pagamentos S.A

45

 

113

 

 

 

 

Compass Gas e Energia S.A

1,070

 

1,581

 

 

 

 

Companhia de Gás de São Paulo - COMGÁS

367

 

689

 

 

 

 

Sinlog Tecnologia em Logística S.A

45

 

113

 

 

 

 

Raízen Energia S.A.

(1,219)

 

(3,633)

 

(469)

 

(2,124)

 

 

 

2,146

 

3,702

 

964

 

2,883

 

 

 

 

 

 

 

 

 

 

 

 

Financial result

 

 

 

 

 

 

 

 

 

Cosan Lubrificantes e Especialidades S.A

 

 

(5,626)

 

(7,545)

 

 

Cosan Limited (i)

 

82

 

40

 

394

 

 

Cosan Luxembourg S.A.

(335,043)

 

(255,002)

 

(154,305)

 

(1,235,375)

 

 

Cosan Overseas Limited

(276,311)

 

(289,185)

 

(138,025)

 

(975,790)

 

 

Raízen S.A.

1,271

 

3,544

 

1,281

 

5,294

 

 

Aldwych Temple Venture Capital Limited

(3,924)

 

474

 

 

 

 

 

(614,007)

 

(540,087)

 

(296,635)

 

(2,213,022)

 

 

Total

(611,865)

 

(536,414)

 

(295,679)

 

(2,210,147)

 

 

 

 

Notes to the interim financial statements
(In thousands of Brazilian Reais - R$)

 

 

Consolidated

 

 

July 1, 2021 to September 30, 2021

 

January 1, 2021 to September 30, 2021

 

July 1, 2020 to September 30, 2020

 

January 1, 2020 to September 30, 2020

 

Operating sales

 

 

 

 

 

 

 

 

Rumo S.A (i)

 

10,636

 

10,456

 

27,999

 

Raízen Energia S.A.

67,069

 

190,117

 

4,998

 

21,652

 

Raízen S.A.

57,525

 

118,784

 

8,356

 

26,890

 

Raízen International Universal Corporation

10,052

 

13,409

 

 

 

Raizen Trading LLP

9,312

 

15,634

 

 

 

Biosev Comercializadora S.A.

344

 

344

 

 

 

Bioser S.A.

153

 

153

 

 

 

Shell Energy do Brasil Ltda.

3,854

 

23,605

 

 

 

 

148,309

 

372,682

 

23,810

 

76,541

 

Purchase of goods / inputs / services

 

 

 

 

 

 

 

 

Raízen Energia S.A.

(775)

 

(27,627)

 

 

 

Raízen S.A.

(392,497)

 

(808,097)

 

(961)

 

(961)

 

Outros

 

 

(14)

 

(14)

 

 

(393,272)

 

(835,724)

 

(975)

 

(975)

 

 

 

 

 

 

 

 

 

 

Shared (expenses) income

 

 

 

 

 

 

 

 

Rumo S.A (i)

 

842

 

816

 

2,751

 

Sinlog Tecnologia em Logística S.A

45

 

113

 

 

 

Raízen Energia S.A.

(21,347)

 

(52,344)

 

(12,406)

 

(37,286)

 

 

(21,302)

 

(51,389)

 

(11,590)

 

(34,535)

 

 

 

 

 

 

 

 

 

 

Financial result

 

 

 

 

 

 

 

 

Cosan Limited

 

168

 

333

 

1,223

 

Raízen S.A.

1,271

 

3,539

 

1,281

 

5,294

 

Outros

8

 

14

 

 

 

 

1,279

 

3,721

 

1,614

 

6,517

 

Total

(264,986)

 

(510,710)

 

12,859

 

47,548

 

 

(i)      Balances related to the months before the date of the corporate restructuring 1.1.

 

c)      Officers’ and directors’ compensation

 

The Company has a compensation policy approved by the Board of Directors. Compensation of the Company’s key management personnel includes salaries, contributions to a post-employment defined benefit plan and share-based payment. We present below the Parent Company balance on September 30, 2021, as follows:

 

Notes to the interim financial statements
(In thousands of Brazilian Reais - R$)

 

 

July 1, 2021 to September 30, 2021

 

January 1, 2021 to September 30, 2021

 

July 1, 2020 to September 30, 2020

 

January 1, 2020 to September 30, 2020

Short-term benefits to officers and directors

4,319

 

25,308

 

8,819

 

16,799

Share-based payment transactions

22,100

 

22,545

 

1,526

 

5,935

Post-employment benefits

87

 

260

 

167

 

167

 

26,506

 

48,113

 

10,512

 

22,901

 

5.6 Loans, borrowings and debentures

 

The terms and conditions of outstanding loans are as follows:

 

 

 

 

 

Parent Company

 

 

 

 

Description

 

Index

 

Annual interest rate

 

September 30, 2021

 

December 31, 2020

 

Maturity

 

Objective

Unsecured

 

 

 

 

 

 

 

 

 

 

 

 

Senior Notes Due 2029

 

Fixed 5.50%

 

5.50%

 

4,061,860

 

 

Sep-29

 

Acquisition

Debentures

 

CDI + 2,65

 

8.96%

 

1,824,842

 

 

Aug-25

 

Investment

 

 

CDI + 1.65%

 

7.90%

 

757,110

 

 

Aug-28

 

Working capital

 

 

CDI + 2.00%

 

8.27%

 

908,966

 

 

Aug-31

 

Working capital

 

 

IPCA + 5.75%

 

14.71%

 

358,551

 

 

Aug-31

 

Working capital

Total

 

 

 

 

 

7,911,329

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current

 

 

 

 

 

123,609

 

 

 

 

 

Non-current

 

 

 

 

 

7,787,720

 

 

 

 

 

 

 

Notes to the interim financial statements
(In thousands of Brazilian Reais - R$)

 

 

 

Interest

 

Consolidated

 

 

 

 

Description

 

Index

 

Annual interest rate

 

September 30, 2021

 

December 31, 2020

 

Maturity

 

Objective

Secured

 

 

 

 

 

 

 

 

 

 

 

 

BNDES

 

URTJLP

 

7.04%

 

2,721,387

 

 

Dec-29

 

Investment

 

 

Fixed

 

5.67%

 

507,438

 

 

Jan-25

 

Investment

 

 

IPCA

 

7.46%

 

902

 

 

Nov-21

 

Investment

 

 

URTJLP

 

5.88%

 

5

 

 

Mar-22

 

Investment

 

 

Fixed

 

3.50%

 

815

 

 

Jan-24

 

Investment


 

IPCA - 3.25%

 

12.00%

 

973,543

 

807,438

 

Apr-29

 

Investment


 

IPCA - 4.10%

 

12.92%

 

159,898

 

175,374

 

Apr-29

 

Investment

Debentures

 

CDI + 1.79%

 

8.05%

 

769,297

 

 

Jun-27

 

Investment

 

 

IPCA + 4.77%

 

13.65%

 

718,112

 

 

Jun-31

 

Investment

Export credit agreement

 

Euribor + 0.58%

 

0.58%

 

95,445

 

 

Sep-26

 

Investment

European investment bank (EIB)

 

USD + Libor 6M + 0.54%

 

0.80%

 

 

30,817

 

May-21

 

Investment

 

 

USD + Libor 6M + 0.61%

 

0.80%

 

 

57,813

 

Sep-21

 

Investment

 

 

 

 

 

 

5,946,842

 

1,071,442

 

 

 

 

Unsecured

 

 

 

 

 

 

 

 

 

 

 

 

Foreign loans

 

GBP+Libor 06 + 1.50% Base 365

 

1.40%

 

 

143,039

 

Jul-21

 

Working capital

 

 

GBP - Fixed

 

1.40%

 

36,818

 

35,556

 

Nov-22

 

Working capital

 

 

GBP+Libor-06 + 1.10% Base 360

 

1.17%

 

146,623

 

142,091

 

Dec-21

 

Acquisition

 

 

GBP+Libor-06 + 1.50% Base 360

 

1.61%

 

257,654

 

248,666

 

Dec-22

 

Acquisition

 

 

EUR - Fixed

 

4.42%

 

1,124

 

2,095

 

Sep-22

 

Investment

Export credit agreement

 

CDI + 1.03%

 

6.95%

 

84,909

 

 

Feb-23

 

Investment

 

 

CDI + 2.25%

 

8.00%

 

61,464

 

 

May-26

 

Investment

 

 

CDI + 0.80%

 

7.00%

 

505,442

 

 

Dec-23

 

Investment

Resolution 4131

 

USD

 

0.86%

 

290,402

 

 

Nov-22

 

Working capital

 

 

USD + 3.67%

 

3.67%

 

434,772

 

415,232

 

May-23

 

Investment

 

 

USD + 1.59%

 

0.00%

 

 

388,912

 

Apr-21

 

Investment

 

 

USD + 1.36%

 

1.36%

 

406,722

 

 

Feb-24

 

Investment

 

 

Fixed

 

1.87%

 

19,933

 

 

Oct-21

 

Working capital

CCB

 

IPCA + 0.81%

 

9.62%

 

352,349

 

 

Jan-48

 

Working capital

Perpetual Notes

 

USD

 

8.25%

 

2,753,980

 

2,631,100

 

Nov-40

 

Acquisition

Senior Notes Due 2023

 

USD

 

5.00%

 

575,098

 

569,466

 

Mar-23

 

Acquisition

Senior Notes Due 2025

 

USD

 

5.88%

 

3,031,852

 

 

Jan-25

 

Acquisition

Senior Notes Due 2027

 

USD

 

7.00%

 

4,192,561

 

4,379,812

 

Jan-27

 

Acquisition

Senior Notes Due 2028

 

USD

 

5.25%

 

2,598,017

 

 

Jan-28

 

Acquisition

Senior Notes Due 2029

 

Fixed 5.50%

 

5.50%

 

4,061,860

 

 

Sep-29

 

Acquisition

Senior Notes Due 2032

 

USD

 

4.20%

 

2,689,357

 

 

Jan-32

 

Acquisition

Prepayment

 

100% Libor-03 - 3.50% base 360

 

0.00%

 

 

27,129

 

Mar-21

 

Working capital

 

 

100% Libor-03 - 1% base 360

 

1.12%

 

108,712

 

104,318

 

Nov-21

 

Working capital

 

 

1,27% Base 360

 

1.27%

 

163,550

 

 

Jul-23

 

Working capital

Debentures

 

IPCA + 4.68%

 

13.55%

 

532,985

 

 

Feb-26

 

Investment

 

 

IPCA + 4.50%

 

13.35%

 

1,458,025

 

 

Feb-29

 

Investment

 

 

IPCA + 3.60%

 

9.96%

 

360,748

 

 

Dec-30

 

Working capital

 

 

CDI + 2.65

 

8.96%

 

1,824,842

 

 

Aug-25

 

Investment

 

 

IPCA + 6,80%

 

15.85%

 

881,506

 

 

Apr-30

 

Investment

 

 

IPCA + 3,90%

 

12.70%

 

1,033,843

 

 

Oct-29

 

Investment

 

 

IPCA + 4,00%

 

12.81%

 

964,192

 

 

Dec-35

 

Investment

 

 

IPCA + 4,54%

 

13.40%

 

147,515

 

 

Jun-36

 

Investment

 

 

IPCA + 7.48%

 

16.58%

 

339,238

 

299,524

 

Dec-22

 

Investment

 

 

IPCA + 7.36%

 

16.45%

 

110,861

 

97,956

 

Dec-25

 

Investment

 

 

IPCA + 5.87%

 

14.84%

 

906,431

 

890,658

 

Dec-23

 

Investment

 

 

IPCA + 4.33%

 

13.17%

 

501,678

 

452,457

 

Oct-24

 

Investment

 

 

IGPM + 6.10%

 

24.82%

 

354,611

 

298,706

 

May-28

 

Investment

 

 

100% CDI +0.50%

 

6.68%

 

2,066,829

 

2,007,849

 

Oct-22

 

Investment

 

 

CDI + 1.95%

 

8.22%

 

700,636

 

 

Aug-24

 

Investment

 

 

IPCA + 5.12%

 

14.03%

 

473,649

 

 

Aug-31

 

Investment

 

 

IPCA + 5.22%

 

14.13%

 

469,173

 

 

Aug-36

 

Investment

 

 

CDI + 1.65%

 

7.90%

 

757,110

 

 

Aug-28

 

Working capital

 

 

CDI + 2.00%

 

8.27%

 

908,966

 

 

Aug-31

 

Working capital

 

 

IPCA + 5.75%

 

14.71%

 

358,551

 

 

Aug-31

 

Working capital

Working capital

 

100% CDI - 2.75%

 

7.85%

 

100,084

 

100,045

 

Jun-22

 

Working capital

Promissory notes

 

100% CDI - 3.00%

 

0.00%

 

 

601,058

 

Apr-21

 

Investment

 

 

100% CDI - 3.40%

 

0.00%

 

 

520,116

 

Apr-21

 

Investment

 

 

 

 

 

 

38,024,672

 

14,355,785

 

 

 

 

Total

 

 

 

 

 

43,971,514

 

15,427,227

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current

 

 

 

 

 

2,066,354

 

2,352,057

 

 

 

 

Non-current

 

 

 

 

 

41,905,160

 

13,075,170

 

 

 

 

 

The Company used the annual average rate of the CDI of 6.15% and Long-term Interest Rate (Taxa de Juros de Longo Prazo), or “TJLP,” of 4.88%.

 

Notes to the interim financial statements
(In thousands of Brazilian Reais - R$)

 

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

 

 

 

Parent Company

 

Consolidated

 

 

September 30, 2021

 

December 31, 2020

 

September 30, 2021

 

December 31, 2020

13 to 24 months

 

 

 

5,522,855

 

2,605,687

25 to 36 months

 

580,000

 

 

3,583,234

 

2,039,863

37 to 48 months

 

580,000

 

 

4,829,989

 

623,971

49 to 60 months

 

580,000

 

 

1,109,220

 

171,794

61 to 72 months

 

 

 

5,696,511

 

238,050

73 to 84 months

 

 

 

4,508,881

 

4,512,773

85 to 96 months

 

5,210,536

 

 

6,473,357

 

238,095

Thereafter

 

837,184

 

 

10,181,113

 

2,644,937

 

 

7,787,720

 

 

41,905,160

 

13,075,170

 

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

 


 

Parent Company

 

Consolidated

 

 

September 30, 2021

 

December 31, 2020

 

September 30, 2021

 

December 31, 2020

Brazilian reais

 

3,849,469

 

 

22,107,034

 

6,251,180

U.S. dollar

 

4,061,860

 

 

21,306,882

 

8,604,600

British pound

 

 

 

441,095

 

569,352

Euro

 

 

 

116,503

 

2,095

 

 

7,911,329

 

 

43,971,514

 

15,427,227

 

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 September 30, 2021:

 

 

 

Parent Company

 

Consolidated

At January 1, 2021

 

 

15,427,227

Corporate reorganization (Note 1.1)

 

5,982,343

 

26,817,519

Captation

 

2,000,000

 

9,630,222

Repayment of principal

 

(5,427)

 

(7,847,543)

Payment of interest

 

(262,407)

 

(1,355,112)

Interest, exchange rate and fair value

 

196,820

 

1,299,201

September 30, 2021

 

7,911,329

 

43,971,514

 

Notes to the interim financial statements
(In thousands of Brazilian Reais - R$)

 

a)    Guarantees

Financing agreements with the European Investment Bank (“EIB”), intended for investments, are also guaranteed, according to each agreement, by bank guarantees with an average cost of 1.61% p.a. On September 30, 2021, the balance of bank guarantees contracted was R$79,020 (R$133,000 on December 31, 2020).

 

Some financing agreements with the Brazilian National Economic and Social Development Bank (Banco Nacional de Desenvolvimento Econômico e Social), or “BNDES,” intended for investments, are also guaranteed, according to each agreement, by bank guarantees with an average cost of 0.89% p.a. or by real guarantees (assets) and escrow account. On September 30, 2021, the balance of bank guarantees contracted was R$3,224,396 (R$3,687,323 on December 31, 2020).

 

To calculate the average rates, the annual average CDI of 3.02% (2.78% as of December 31, 2020) and TJLP of 4.61% (4.87% as of December 31, 2020) were considered on an annual basis.

 

b)   Available credit line

As of September 30, 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$ 1,190,676 (R$ 487,378 as of December 31, 2020), to 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:


 

Notes to the interim financial statements
(In thousands of Brazilian Reais - R$)

 

Debt

Company

Triggers

Ratios

Debenture of 4th issue

Comgás S.A.

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

 0.06

Debenture 4th to 9th issues

Comgás S.A.

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

 1.13

BNDES

Comgás S.A.

Resolution 4,131

Comgás S.A.

Debenture 1st issue - Cosan Logística (vi)

Cosan S.A.

 2.15

Senior Notes Due 2027

Cosan S.A.

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

 2.08

Senior Notes Due 2029

Cosan S.A.

Senior Notes Due 2025

Rumo S.A.

Net debt (i) / EBITDA (ii) not higher than or equal to 3.0

 2.42

BNDES

Rumo S.A.

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

 8.23

 


(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.

(iv) Net debt and EBITDA pro forma, including joint venture 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)       This is the 1st Issuance of Debentures made by Cosan Logística S.A. and which became owned by Cosan after the corporate reorganization, as detailed in Note 1.1.

 

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

 

On September 30, 2021, the Company and its subsidiaries were in compliance with all debt financial covenants.

 

The terms of loans included cross-default provisions.

 

Notes to the interim financial statements
(In thousands of Brazilian Reais - R$)

 

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.

 

5.7 Trade payables

 

 

 

Parent Company

 

Consolidated

 

 

September 30, 2021

 

December 31, 2020

 

September 30, 2021

 

December 31, 2020

Materials and service suppliers

 

2,330

 

4,066

 

1,691,899

 

1,095,051

Natural gas/ transport and logistics suppliers

 

 

 

1,350,968

 

780,141

 

 

2,330

 

4,066

 

3,042,867

 

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.

 

Assets and liabilities arising from a lease are initially measured on a present value basis. The lease payments included in the measurement of the lease liability comprise the following: 

 

  1. fixed payments, including fixed payments in essence;
  2. variable lease payments that depend on index or rate, initially measured using the index or rate on the start date;
  3. amounts expected to be paid by the lessee, in accordance with the residual value guarantees; and 
  4. 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. 

 

Notes to the interim financial statements
(In thousands of Brazilian Reais
 - R$)


To determine the incremental borrowing rate, the Company:

 

  1. where possible, uses recent third-party financing received by the individual lessee as a starting point, adjusted to reflect changes in financing conditions since third party financing was received;
  2. uses a build-up approach that starts with a risk-free interest rate adjusted for credit risk for leases held by the Company, which does not have recent third-part financing; and
  3. makes adjustments specific to the lease, e.g. term, country, currency and security.


The Company is exposed to potential future increases in variable lease payments based on an index or rate, which are not included in the lease liability until they take effect. When adjustments to lease payments based on an index or rate take effect, the lease liability is reassessed and adjusted against the right-of-use asset.

 

Lease payments are allocated between principal and finance cost. The finance cost is charged to profit or loss over the lease period so as to produce a constant periodic rate of interest on the remaining balance of the liability for each period.

 

Payments associated with short-term leases of equipment and vehicles and all leases of low-value assets are recognized on a straight-line basis as an expense in profit or loss. Short-term leases are leases with a lease term of 12 months or less. Low-value assets comprise IT equipment and small items of office furniture. 

 

In determining the lease term, the Company considers all facts and circumstances that create an economic incentive to exercise an extension option, or not exercise a termination option. Extension options (or periods after termination options) are only included in the lease term if the lease is reasonably certain to be extended (or not terminated).

 

For leases of warehouses, retail stores and equipment, the following factors are normally the most relevant:

 

  • If there are significant penalties to terminate (or not extend), the group is typically reasonably certain to extend (or not terminate).
  • If any leasehold improvements are expected to have a significant remaining value, the Company is typically reasonably certain to extend (or not terminate).
  • Otherwise, the Company considers other factors including historical lease durations and the costs and business disruption required to replace the leased asset.

 

Most extension options in offices and vehicles leases have not been included in the lease liability, because the Company could replace the assets without significant cost or business disruption. 

 

Notes to the interim financial statements
(In thousands of Brazilian Reais
 - R$)



 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

 

Total

At January 1, 2021

79,763

Corporate reorganization (Note 1.1)

2,950,960

Additions

94,675

Interest

270,328

Repayments of principal

(351,870)

Payments of interest

(103,104)

Monetary adjustment

134,569

Transfers between liabilities (i)

(26,302)

At September 30, 2021

3,049,019

 

 

Current

389,842

Non-current

2,659,177

 

3,049,019

 

(i)            Transfer of railroad concession payable to lease (Note 11).


The lease agreements have different terms, with the last due date occurring in December 2058. The amounts are updated annually by inflation indexes (such as IGPM and IPCA) or may incur interest calculated based on the TJLP or CDI and some of the contracts have renewal or purchase options that were considered in determining the term and classification as finance lease.

 

In addition to the amortization and appropriation of interest and exchange variation highlighted in the previous tables, the following impacts on income were recorded for the other lease contracts that were not included in the measurement of lease liabilities:

 


Notes to the interim financial statements
(In thousands of Brazilian Reais
 - R$)


 

July 1, 2021 to September 30, 2021

 

January 1, 2021 to September 30, 2021

 

 

 

 

Variable lease payments not included in the measurement of lease liabilities

9,920

 

25,347

 

Expenses relating to short-term leases

7,953

 

 

 

Expenses relating to leases of low-value assets, excluding short-term leases

255

 

 

 

 

18,128

 

51,593

 

 

Additional Information

 

The subsidiaries, in full compliance with the rules, in the measurement and remeasurement of its lease liabilities and the right-of-use, proceeded to discount the present value of future lease installments without considering future projected inflation in the installments to be discounted.

 

The incremental interest rate (nominal) used by the Rumo was determined based on the interest rates to which the subsidiaries have access, adjusted to the Brazilian market and the terms of its contracts. Rates between 10.9% and 14.2% have been used, according to the term of each contract.

 

In compliance with CVM Instruction Circular Official Letter 2/2019, if, in transactions where the incremental rate is used, the measurement was made at the present value of expected installments plus projected future inflation, the balances of lease liabilities, right of use, financial expense and depreciation expense for the period ended September 30, 2021, would be those presented in the “Official note” column:


 

 

September 30, 2021

Accounts

 

Registered

 

Official note

 

% Variation

Lease liabilities

 

(2,125,473)

 

(2,287,061)

 

8%

Residual right of use

 

6,812,268

 

6,824,513

 

0%

Financial expense

 

(253,446)

 

(265,511)

 

5%

Depreciation expense

 

(280,462)

 

(285,462)

 

2%


The balances recorded by the subsidiaries include the Malha Central contract and the renewal of addendum Malha Paulista contract, which have an implicit rate identified so that their appreciation does not generate distortions in the liabilities and usage rights covered by the CVM Circular. As of September 30, 2021, the lease liability of these contracts was R$ 1,176,629 (R$ 983,576 on December 31, 2020).

 

The Rumo recorded lease liabilities at the present value of the installments due, that is, including any tax credits to which it will be entitled at the time of the lease payments. The potential PIS and COFINS credit included in liabilities on September 30, 2021, is R$ 6,154 (R$ 4,713 on December 31, 2020).


Notes to the interim financial statements
(In thousands of Brazilian Reais
 - R$)


5.9 Sector financial asset and liability

 

The changes in net sector financial asset (liability) for the period ended September 30, 2021 were as follows:

 

 

Sectorial assets

 

Sectorial liabilities

 

Total

January 01, 2021

241,749

 

(565,911)

 

(324,162)

Cost of gas (i)

214,405

 

 

214,405

Credits of taxes (ii)

 

(125,121)

 

(125,121)

Monetary variations (iii)

8,084

 

(240,368)

 

(232,284)

Extemporaneous credits (iv)

 

(369,296)

 

(369,296)

Deferral of IPG-M (v)

39,845

 

 

39,845

September 30, 2021

504,083

 

(1,300,696)

 

(796,613)

 

 

 

 

 

 

Current

464,238

 

(88,724)

 

375,514

Non-current

39,845

 

(1,211,972)

 

(1,172,127)

 

Notes to the interim financial statements
(In thousands of Brazilian Reais
 - R$)



(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 for the industrial segment, which is a substantial part of the volume of gas distributed by the subsidiary.

(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 update on the gas current account and extemporaneous credit, based on the SELIC rate

(iv) Credit for the exclusion of ICMS from the PIS and COFINS basis, see details in note 6.

(v) Appropriation of the IGP-M deferral, referring to June to September 2021, for the residential and commercial segments. 


5.10 Derivative financial instruments

 

 

Notional

 

Fair value

 

September 30, 2021

 

December 31, 2020

 

September 30, 2021

 

December 31, 2020

Electricity derivatives

 

 

 

 

 

 

 

  Commodity forwards (i)

3,553,078

 

1,354,967

 

64,352

 

(189,423)

 

 

 

 

 

 

 

 

Exchange rate derivatives

 

 

 

 

 

 

 

  Forward agreements

1,728,930

 

345,144

 

(361,673)

 

(509)

  Commodity forwards (ii)

 

13,422

 

 

(348)

 

1,728,930

 

358,566

 

(361,673)

 

(857)

Interest rate and exchange rate risk

 

 

 

 

 

 

 

  Swap agreements (shares) (iii)

600,619

 

 

309,846

 

  Swap agreements (interest rate and inflation)

5,182,570

 

 

74,826

 

  Swap agreements (interest rate)

3,019,917

 

1,170,861

 

182,958

 

346,488

  Swap agreements (exchange and interest rate) (iv)

11,924,641

 

4,281,071

 

4,254,979

 

2,553,383

 

20,727,747

 

5,451,932

 

4,822,609

 

2,899,871

 

 

 

 

 

 

 

 

Total financial instruments




 

4,525,288

 

2,709,591

 

 

 

 

 

 

 

 

Current assets

 

 

 

 

373,560

 

156,208

Non-current assets

 

 

 

 

5,050,773

 

2,971,210

Current liabilities

 

 

 

 

(756,940)

 

(293,656)

Non-current liabilities

 

 

 

 

(142,105)

 

(124,171)

Total

 

 

 

 

4,525,288

 

2,709,591


Notes to the interim financial statements
(In thousands of Brazilian Reais
 - R$)



(i) 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.




(ii) 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.




(iii) The Company entered into derivative negotiations, or Total Return Swap, with commercial banks. Under the Total Return Swap, which will have 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 annual interest referenced to CDI + Spread. The contracted value of CSAN3 shares with total return swap was 39,777,112 shares and the total initial value is R$600,619. Part of these operations are guaranteed by RAIL3 shares of its subsidiary Rumo S.A.. On September 30, the mark-to-market balance, recorded in the Company's financial income line, was R$91,037.




(iv) US dollar notional amounts are converted into reais at the exchange rate on the date of contracting. On July 22, 2021, the subsidiary TRSP contracted a SWAP with a notional of R$700,000 and a future start date of August 13, 2021 with the objective of passive indexing the exchange variation +3.20%, no longer being active in CDI +1.95%. In the period ended September 30, 2021, the derivative has a credit value of R$26,654 recorded in current liabilities.


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

 

Fair value hedge

 

The Company adopts fair value hedge accounting for some of its operations, both hedge instruments and hedge-protected items are measured and recognized at fair value through profit or loss. 

 

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. The amounts related to the items designated as hedge instruments were as following:

 

Notes to the interim financial statements
(In thousands of Brazilian Reais
 - R$)

 

 

 

 

Book value

 

Accumulated fair value adjustment

 

Notional

 

September 30, 2021

 

December 31, 2020

 

September 30, 2021

 

December 31, 2020

Exchange rate hedge 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   Designated items

 

 

 

 

 

 

 

 

 

     Senior notes 2025 (Rumo Luxembourg)

(1,740,550)

 

(3,031,852)

 

 

228,090

 

     Senior notes 2028 (Rumo Luxembourg)

(2,791,600)

 

(2,598,017)

 

 

241,408

 

Total debt

(4,532,150)

 

(5,629,869)

 

 

469,498

 

 

 

 

 

 

 

 

 

 

 

Derivative financial instruments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

     Senior Swaps Notes 2025 (Rumo Luxembourg)

1,740,550

 

1,296,852

 

 

(214,207)

 

     Senior Swaps Notes 2028 (Rumo Luxembourg)

2,791,600

 

249,858

 

 

(261,159)

 

Derivative total

4,532,150

 

1,546,710

 

 

(475,366)

 

 

 

 

 

 

 

 

 

 

 

Total

 

(4,083,159)

 

 

(5,868)

 


 

 

 

Book value

 

Accumulated fair value adjustment

 

Notional

 

September 30, 2021

 

December 31, 2020

 

September 30, 2021

 

December 31, 2020

Interest rate hedge

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   Designated items

 

 

 

 

 

 

 

 

 

     Senior Notes 2023 (Cosan Luxembourg)

(659,870)

 

(575,098)

 

(569,466)

 

(232,328)

 

(237,050)

     Debenture 3rd issue - 3rd series (Comgás)

 

 

 

 

575

     Debenture 5th issue - single series (Comgás)

(684,501)

 

(906,431)

 

(890,658)

 

(15,773)

 

(22,040)

     Debenture 9rd issue - 1rd series (Comgás)

(500,000)

 

(473,649)

 

 

(473,649)

 

     Debenture 9rd issue - 2rd series (Comgás)

(500,000)

 

(469,173)

 

 

(469,173)

 

     BNDES Project VIII (i)

(1,000,000)

 

(949,841)

 

 

(949,841)

 

     Debenture (Rumo)

(4,122,570)

 

(4,013,343)

 

 

246,657

 

Total debt

(7,466,941)

 

(7,387,535)

 

(1,460,124)

 

(1,894,107)

 

(258,515)

 

 

 

 

 

 

 

 

 

 

Derivative financial instruments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

     Senior Swaps Notes 2023 (Cosan Luxembourg)

659,870

 

306,617

 

392,899

 

37,036

 

(42,532)

     Debenture 3rd issue - 3rd series (Comgás)

 

 

 

 

862

     Debenture 5th issue - single series (Comgás)

684,501

 

(196,045)

 

211,741

 

(407,786)

 

10,731

     Debenture 9rd issue - 1rd series (Comgás)

500,000

 

7,546

 

 

7,546

 

     Debenture 9rd issue - 2rd series (Comgás)

500,000

 

11,973

 

 

11,973

 

     BNDES Project VIII

1,000,000

 

26,454

 

 

26,454

 

     Debenture (Rumo)

4,148,398

 

(76,971)

 

 

(194,830)

 

Derivative total 

7,492,769

 

79,574

 

604,640

 

(519,607)

 

(30,939)

 

 

 

 

 

 

 

 

 

 

Total

25,828

 

(7,307,961)

 

(855,484)

 

(2,413,714)

 

(289,454)

     

(i)     The exposure of the BNDES Project VIII debt is substantially protected by the hedge contracted in July 2021, with a portion of less than 3% not being hedged and for practical purposes its segregation at amortized cost is irrelevant.

Notes to the interim financial statements
(In thousands of Brazilian Reais
 - R$)


Fair value option

Certain derivative instruments have not been linked to documented hedge structures.


The Company chose to designate the protected liabilities (hedge objects) to record at fair value through the result. Considering that derivative instruments are always accounted for at fair value through income, the accounting effects are the same as those obtained through a hedging documentation: 

 

 

 

 

 

 

Book value

 

Accumulated fair value adjustment

 

 

 

Notional

 

September 30, 2021

 

December 31, 2020

 

September 30, 2021

 

December 31, 2020

Exchange rate

 

 

 

 

 

 

 

 

 

 

 

Objects

 

 

 

 

 

 

 

 

 

 

 

Sênior Notes 2027

USD+7.0%

 

(3,535,610)

 

(4,192,561)

 

(4,379,812)

 

506,446

 

(349,181)

Export credit agreement

EUR + 0.58%

 

(100,198)

 

(95,445)

 

 

37,805

 

Resolution 4,131 (Rumo)

USD + 2.20%

 

(220,000)

 

(310,336)

 

 

43,869

 

EIB 3ª Tranche

US$ + LIBOR6M + 0.54%

 

 

 

(30,817)

 

 

156

EIB 4ª Tranche

US$ + LIBOR6M + 0.61%

 

 

 

(57,813)

 

 

308

Resolution 4,131 (Comgás - 2018)

US$ + 3.67%

 

(268,125)

 

(434,772)

 

(415,232)

 

(21,613)

 

(24,247)

Resolution 4,131 (Comgás - 2020)

US$ + 1.59%

 

 

 

(388,912)

 

 

1,967

Resolution 4,131 (Comgás - 2021)

US$ + 1.36%

 

(407,250)

 

(406,722)

 

 

1,818

 

Total

 

 

(4,531,183)

 

(5,439,836)

 

(5,272,586)

 

568,325

 

(370,997)

 

 

 

 

 

 

 

 

 

 

 

 

Derivative instruments

 

 

 

 

 

 

 

 

 

 

 

FX and interest swap

BRL + 126.85% do CDI

 

3,535,610

 

1,984,624

 

2,272,648

 

(17,432)

 

1,320,629

Inflation and interest rate swaps

BRL + 107% do CDI

 

100,198

 

31,791

 

 

(17,893)

 

Inflation and interest rate swaps

BRL + 118% do CDI

 

220,000

 

87,721

 

 

(46,682)

 

EIB 3rd Tranche

BRL + 88.5% do CDI

 

 

 

21,176

 

844

 

24,927

EIB 4th Tranche

BRL + 81.1% do CDI

 

 

 

39,256

 

2,583

 

26,219

Resolution 4,131 (Comgás - 2018)

BRL + 107.9% do CDI

 

268,125

 

177,976

 

154,627

 

28,641

 

117,080

Resolution 4,131 (Comgás - 2020)

BRL + CDI + 2.75%

 

 

 

(6,214)

 

15,711

 

(12,904)

Resolution 4,131 (Comgás - 2021)

BRL + CDI + 1.25%

 

407,250

 

2,085

 

 

(4,029)

 

Derivative total

 

 

4,531,183

 

2,284,197

 

2,481,493

 

(38,257)

 

1,475,951

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

 

(3,155,639)

 

(2,791,093)

 

530,068

 

1,104,954


Notes to the interim financial statements
(In thousands of Brazilian Reais
 - R$)


 

 

 

 

 

Book value

 

Accumulated fair value adjustment

 

 

 

Notional

 

September 30, 2021

 

December 31, 2020

 

September 30, 2021

 

December 31, 2020

Interest rate

 

 

 

 

 

 

 

 

 

 

 

Objects

 

 

 

 

 

 

 

 

 

 

 

     Debenture (Rumo)

IPCA + 4,68%

 

(460,000)

 

(532,985)

 

 

90,247

 

     Debenture (Rumo)

IPCA + 4,50%

 

(600,000)

 

(669,092)

 

 

57,161

 

Total

 

 

(1,060,000)

 

(1,202,077)

 

 

147,408

 

 

 

 

 

 

 

 

 

 

 

 

 

Derivative instruments

 

 

 

 

 

 

 

 

 

 

 

FX and interest swap

107% CDI

 

460,000

 

69,743

 

 

(17,608)

 

FX and interest swap

105% CDI

 

600,000

 

82,055

 

 

(24,942)

 

Derivative total

 

 

1,060,000

 

151,798

 

 

(42,550)

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

 

(1,050,279)

 

 

104,858

 

 

Notes to the interim financial statements
(In thousands of Brazilian Reais
 - R$)


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

 

September 30, 2021

 

December 31, 2020

Senior notes 2023

 

Cosan Luxembourg S.A.

 

100.01%

 

101.02%

Senior notes 2025

 

Rumo Luxembourg S.à r.l.

 

103.69%

 

104.96%

Senior notes 2027

 

Cosan Luxembourg S.A.

 

104.36%

 

108.20%

Senior notes 2028

 

Rumo Luxembourg S.à r.l.

 

105.25%

 

105.04%

Senior notes 2029

 

Cosan S.A.

 

105.88%

 

103.47%

Senior notes 2032

 

Rumo Luxembourg S.à r.l.

 

98.12%

 

103.47%

Perpetual notes

 

Cosan Overseas Limited

 

102.43%

 

102.88%

 

All the resulting fair value estimates are included in level 2 except for a contingent consideration payable where the fair values have been determined based on present values and the discount rates used were adjusted for counterparty or own credit risk.

 

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

 

 

 

 

Carrying amount

 

Assets and liabilities measured at fair value

 

 

 

September 30, 2021

 

December 31, 2020

 

September 30, 2021

 

December 31, 2020

 

Note

 

 

 

 

 

Level 1

 

Level 2

 

Level 1

 

Level 2

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

  Investment funds

5.1

 

3,736,886

 

2,154,257

 

 

3,736,886

 

 

2,154,257

  Marketable securities

5.2

 

4,006,082

 

2,271,570

 

 

4,006,082

 

 

2,271,570

  Other financial assets

5.4

 

464

 

848,821

 

464

 

 

848,821

 

  Derivate financial instruments

5.10

 

5,424,333

 

3,127,418

 

 

5,424,333

 

 

3,127,418

Total

 

 

13,167,765

 

8,402,066

 

464

 

13,167,301

 

848,821

 

7,553,245

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

  Loans, borrowings and debentures

5.6

 

(19,791,730)

 

(6,837,028)

 

 

(19,791,730)

 

 

(6,837,028)

  Consideration payable

 

 

(235,650)

 

(224,787)

 

 

(235,650)

 

 

(224,787)

  Derivative financial instruments

5.10

 

(899,045)

 

(417,827)

 

 

(899,045)

 

 

(417,827)

Total

 

 

(20,926,425)

 

(7,479,642)

 

 

(20,926,425)

 

 

(7,479,642)

 

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. 

 

Notes to the interim financial statements
(In thousands of Brazilian Reais
 - R$)

 

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.

Market risk – prices

Future commercial transactions.

(i) Cash flow forecasting

(ii) Sensitivity analysis

Future electric energy price (purchase and sale).

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.

 

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.

 

Notes to the interim financial statements
(In thousands of Brazilian Reais
 - R$)


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.

 

The Company uses derivatives to manage market risks. All such transactions are carried out within the guidelines set by the risk management committee. Generally, the Company seeks to apply hedge accounting to manage volatility in profit or loss.

 

  1. Foreign exchange risk 

At September 30, 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:

 

 

September 30, 2021

 

December 31, 2020

Cash and cash equivalents

3,722,694

 

143,676

Trade receivables

73,578

 

17,502

Trade payables

(7,106)

 

(174,178)

Loans, borrowings and debentures

(18,909,753)

 

(8,007,493)

Leases

(107,767)

 

Contingent consideration

(235,650)

 

(224,787)

Derivative financial instruments (notional)

19,277,697

 

5,453,252

Foreign exchange exposure, net

3,813,693

 

(2,792,028)

 

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.


Notes to the interim financial statements
(In thousands of Brazilian Reais
 - R$)


A reasonably possible strengthening (weakening) of the Brazilian reais to U.S. dollar and Euro as of September 30, 2021 would have affected the measurement of financial instruments denominated in a foreign currency and affected equity and profit or loss by the amounts shown below. This analysis assumes that all other variables, in particular interest rates, remain constant and ignores any impact of forecast sales and purchases. Stressed scenarios (positive and negative effects, before tax effects) were defined based on changes of a 25% and 50% to the U.S. dollar and Euro exchange rate used in the probable scenario. The Company’s exposure to foreign currency changes for all other currencies is not material:


 

 

 

 

 

 

Variation scenario

Instrument

 

Risk factor

 

Probable

 

25%

 

50%

 

-25%

 

-50%

Cash and cash equivalents

 

Currency fluctuation

 

239,949

 

1,230,609

 

2,221,270

 

(750,712)

 

(1,741,373)

Trade receivables

 

Currency fluctuation

 

65,062

 

84,637

 

104,210

 

45,488

 

25,914

Trade payables

 

Currency fluctuation

 

(7,523)

 

(9,414)

 

(11,305)

 

(5,633)

 

(3,742)

Derivative financial instruments

 

Currency fluctuation

 

3,557,261

 

4,770,689

 

8,765,732

 

(3,219,397)

 

(7,214,439)

Loans, borrowings and debentures

 

Currency fluctuation

 

(1,217,337)

 

(6,249,109)

 

(11,280,882)

 

3,814,435

 

8,846,208

Leases

 

Currency fluctuation

 

(6,946)

 

(35,624)

 

(64,303)

 

21,732

 

50,410

Consideration payable

 

Currency fluctuation

 

250,840

 

313,550

 

376,260

 

188,130

 

125,420

Impacts on profit or loss

 

 

 

2,881,306

 

105,337

 

110,983

 

94,044

 

88,397

 

The probable scenario considers the estimated exchange rates, made by a specialized third part, at the due date of the transactions for the companies with functional currency Brazilian reais (positive and negative, before tax effects), as follows:

 

 

 

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

 

 

September 30, 2021

 

Scenario

 

 

 

Probable

 

25%

 

50%

 

-25%

 

-50%

U.S.$

 

5.4394

 

5.7900

 

7.2375

 

8.6850

 

4.3425

 

2.8950

Euro

 

6.2983

 

6.6222

 

8.2778

 

9.9333

 

4.9667

 

3.3111

GBP

 

7.3274

 

8.0076

 

10.0095

 

12.0114

 

6.0057

 

4.0038


Notes to the interim financial statements
(In thousands of Brazilian Reais
 - R$)

 

  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

 

966,685

 

1,208,177

 

1,450,028

 

725,014

 

483,343

Marketable securities

 

330,706

 

413,383

 

496,059

 

248,030

 

165,353

Restricted cash

 

2,738

 

3,422

 

4,107

 

2,053

 

1,369

Lease and concession in installments

 

(99,065)

 

(123,832)

 

(148,598)

 

(74,299)

 

(49,533)

Leases

 

(435,128)

 

(435,148)

 

(435,169)

 

(435,107)

 

(435,087)

Derivative financial instruments

 

2,314,741

 

(1,063,274)

 

(1,671,081)

 

349,077

 

1,177,971

Loans, borrowings and debentures

 

(2,080,240)

 

(2,471,529)

 

(2,860,285)

 

(1,694,017)

 

(1,305,262)

Other financial liabilities

 

(57,753)

 

(70,198)

 

(82,644)

 

(45,307)

 

(32,862)

Impacts on profit or loss

 

942,684

 

(2,538,999)

 

(3,247,583)

 

(924,556)

 

5,292

 

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

 

8.48%

 

10.60%

 

12.73%

 

6.36%

 

4.24%

CDI

 

8.48%

 

10.60%

 

12.73%

 

6.36%

 

4.24%

TJLP462 (TJLP + 1% p.a.)

 

6.70%

 

8.13%

 

9.55%

 

5.28%

 

3.85%

TJLP

 

5.70%

 

7.13%

 

8.55%

 

4.28%

 

2.85%

IPCA

 

5.27%

 

6.58%

 

7.90%

 

3.95%

 

2.63%

IGPM

 

4.68%

 

5.85%

 

7.03%

 

3.51%

 

2.34%

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$)

 

  1. Price risk

 

  • Financial position and unrealized gains (loss) on electricity trading operations, net 

Electricity trading operations are carried out in an active market and recognized at fair value through profit or loss, based on the difference between the contracted price and the market price of open contracts at the reporting date.


This fair value is estimated, to a large extent, in the price quotations used in the active over-the-counter market, to the extent that such observable market data exist, and, to a lesser extent, by the use of valuation techniques that consider prices established in the operations of purchase and sale and market prices projected by specialized entities, in the period of availability of this information, which may not be confirmed in the future.


Statement of financial position balances referring to outstanding energy trading operations are as follows:

 

 

 

 

 

 

 

September 30, 2021

 

 

 

 

 

December 31, 2020

 

 

Assets

 

Liabilities

 

 Net loss

 

Assets

 

Liabilities

 

 Net loss

Trading operations

 

191,935

 

(553,608)

 

(361,673)

 

96,595

 

(286,018)

 

(189,423)

 

The main risk factor that impacts the pricing of energy trading operations is the exposure to market energy prices. The scenarios for sensitivity analysis considering this factor are prepared using market data and specialized sources, considering future prices, applied to the market curves as of September 30, 2021, as follows:

 

 

 

 

Variation scenario

 

 

Probable

 

25%

 

50%

 

-25%

 

-50%

Unrealized loss on trading operations

 

(361,673)

 

(359,284)

 

(355,286)

 

(367,089)

 

(370,958)

 

The projection of settlement of positions, at nominal value, follows the schedule below:

 

 

2021

 

2022

 

2023

 

Above 2023

Positions to be settled

 

(122,197)

 

(239,526)

 

(13,282)

 

13,332

 

Notes to the interim financial statements
(In thousands of Brazilian Reais
 - R$)


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:

 

 

September 30, 2021

 

December 31, 2020

Cash and cash equivalents

15,628,197

 

4,614,053

Trade receivables

2,771,604

 

1,604,839

Marketable securities

4,006,082

 

2,271,570

Restricted cash

62,274

 

Derivative financial instruments

5,424,333

 

3,127,418

Receivables from related parties

348,198

 

271,766

Dividends receivable and interest on equity receivables

897,711

 

77,561

Other financial assets

464

 

68,838

 

29,138,863

 

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.   


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:

 

 

September 30, 2021

 

December 31, 2020

AAA

22,648,434

 

8,997,661

AA

2,449,061

 

1,015,380

BBB

23,391

 

 

25,120,886

 

10,013,041

 

Notes to the interim financial statements
(In thousands of Brazilian Reais
 - R$)


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: 

 

 

September 30, 2021

 

December 31, 2020

 

Up to 1 year

 

1 - 2 years

 

3 - 5 years

 

More than 5 years

 

Total

 

Total

Loans, borrowings and debentures

(3,373,965)

 

(7,238,749)

 

(15,254,428)

 

(27,688,835)

 

(53,555,977)

 

(20,543,616)

Trade payables

(3,042,867)

 

 

 

 

(3,042,867)

 

(1,875,192)

Other financial liabilities

(709,611)

 

 

 

 

(709,611)

 

(149,293)

Tax installments - REFIS

(52,623)

 

(3,453)

 

(1,395)

 

(142,532)

 

(200,003)

 

(193,353)

Leases

(389,917)

 

(394,001)

 

(1,100,157)

 

(13,394,828)

 

(15,278,903)

 

(107,451)

Lease and concession instalments

(186,175)

 

(189,062)

 

(374,747)

 

(371,732)

 

(1,121,716)

 

Payables to related parties

(260,799)

 

 

 

 

(260,799)

 

(150,484)

Dividends payable

(9,170)

 

 

 

 

(9,170)

 

(16,301)

Derivative financial instruments

(565,292)

 

129,360

 

1,049,863

 

5,301,532

 

5,915,463

 

4,087,083

 

(8,590,419)

 

(7,695,905)

 

(15,680,864)

 

(36,296,395)

 

(68,263,583)

 

(18,948,607)

 

6 Other tax receivables

 

 

 

Parent Company

 

Consolidated

 

 

September 30, 2021

 

December 31, 2020

 

September 30, 2021

 

December 31, 2020

COFINS - Revenue tax (iii)

 

27,793

 

26,952

 

1,318,227

 

322,500

ICMS - State VAT (i)

 

10

 

 

869,304

 

159,299

ICMS CIAP - State VAT (ii)

 

 

 

110,092

 

17,763

PIS - Revenue tax (iii)

 

1,968

 

2,785

 

319,413

 

20,071

Credit installment

 

42,609

 

42,138

 

42,609

 

42,138

Other

 

2,752

 

1,165

 

137,365

 

39,933

 

 

75,132

 

73,040

 

2,797,010

 

601,704

 

 

 

 

 

 

 

 

 

Current

 

32,523

 

35,507

 

825,712

 

434,480

Non-current

 

42,609

 

37,533

 

1,971,298

 

167,224

 

Notes to the interim financial statements

(In thousands of Brazilian Reais - R$)


(i)        ICMS credit related to the purchase of inputs and diesel used in rail transportation, whose balance was added to the consolidated due to the corporate reorganization, note 1.1.

 

(ii)       ICMS credit arising from acquisitions of property, plant and equipment, whose balance was added to the consolidated due to the corporate reorganization, note 1.1. 

 

(iii)     On March 15, 2017, the Brazilian Federal Supreme Court (Supremo Tribunal Federal), or “STF.” granted Extraordinary Appeal No. 574,706 against a decision that required the inclusion of the tax on the circulation of goods and transportation and communication services, “ICMS,” in the calculation of participation program (Programa de Integração Social), or “PIS,” and social contribution for social security financing (Contribuição para o Financiamento da Seguridade Social), or “COFINS”. 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 No. 574,706. In addition, the amounts related to the prior periods for the group companies with favorable final decisions for the referred subject.


On May 13, 2021, the STF decided that ICMS highlighted in the invoice can be excluded from PIS and COFINS calculation basis and that such decision is valid as per March 15, 2017, except for the legal and administrative actions filed up to that date.


Comgás, since its original claim dates from 2013, in accordance with the legal form of the modulation of the effects, the right to recover the undue amount until 2008 was safeguarded. In this way, all relevant circumstances and, up to then, pending on the subject were overcome and, therefore, from the point of view of IAS 37 / CPC 25, the amounts related to the claim were no longer classified as contingent assets, since their existence were confirmed and their realization is practically certain. Therefore, the Company recorded, on September 30, 2021, the amount of R$ 961,505 (R$ 573,462 of principal and R$ 388,043 of interest), related to PIS and COFINS credits in its non-current assets, which includes monetary restatement at the SELIC rate. The total amount is supported by Management based on calculations and supporting documentation, in order to substantiate the accuracy of the calculations. The subsidiary still considers it uncertain whether a portion of the credits recognized on September 30, 2021 may eventually be considered as a component of the tariff adjustment within the scope of the economic and financial balance of the concession contract. Therefore, of the total amount of credits recognized on September 30, 2021, the Comgás provisioned the amount of R$ 609,664 (R$ 369,296 of principal and R$ 240,368 of interest), equivalent to the uncertain portion, in its sectoral liabilities, in non-current liabilities.

 

Notes to the interim financial statements

(In thousands of Brazilian Reais - R$)


7 Inventories

 

 

 

Consolidated

 

 

September 30, 2021

 

December 31, 2020

Finished goods

 

821,263

 

545,529

Spare parts and accessories (i)

 

243,190

 

Raw material

 

126,279

 

118,319

Warehouse and other

 

24,594

 

22,052

 

 

1,215,326

 

685,900

 

(i)         With the corporate reorganization (note 1.1), the merged balances are now presented.

 

The balances are presented net of the provision for obsolete inventories in the amount of R$ 30,368 on September 30, 2021 (R$ 17,449 on December 31, 2020).


Notes to the interim financial statements

(In thousands of Brazilian Reais - R$)

8 Investments in associates

 

8.1 Investments in subsidiaries and associates

 

Cosan’s subsidiaries and associates are listed below:

 

 

September 30, 2021

 

December 31, 2020

Directly owned subsidiaries

 

 

 

Compass Gás e Energia (i)

91.06%

 

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%

Atlântico Participações Ltda

100.00%

 

Payly Soluções de Pagamentos S.A.

75.00%

 

75.00%

Cosan Limited Partners Brasil Consultoria Ltda (iii)

96.36%

 

Sinlog Tecnologia em Logística S.A. (iii)

72.25%

 

Rumo S.A.

30.35%

 

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%

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%

Wessex 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 - TTA (iv)

100.00%

 

75.00%

Cosan Lubrificantes S.R.L.

98.00%

 

98.00%

Lubrigrupo II - Comércio e Distribuição de Lubrificantes S.A.

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%


Notes to the interim financial statements

(In thousands of Brazilian Reais - R$) 


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%

 

 

 

 

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

 

 

 

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%

 

ALL Argentina S.A.

100.00%

 

Portofer Ltda

100.00%

 

Servicios de Inversión Logística Integrales S.A.

100.00%

 

Paranaguá S.A.

99.90%

 

Rumo Malha Norte S.A.

99.74%

 

Brado Participações S.A. (v)

77.65%

 

ALL Central S.A.

73.55%

 

ALL Mesopotâmica S.A

70.56%

 

Logispot Armazéns Gerais S.A.

51.00%

 

Terminal São Simão S.A.

51.00%

 

 

(i)

The subsidiary Compass Gás e Energia, as described in note 1.2.5, entered into Investment Agreements that resulted in the dilution of the Company's interest. Until September 30, 2021, contributions were made to Compass in the amount of R$1,620,015.

The agreement signed with Atmos has a clause that grants the option to sell the shares detailed in the agreement, being insured by the Company, which will need to supplement the price charged by Atmos if it is lower than the base price determined in the agreement. The price supplement provision will be calculated by the difference between the price of the share sold and the base price. On September 30, 2021, no provision was recognized, as the subsidiary's valuation exceeds the base price determined in the contract. This assessment will be carried out quarterly and, if necessary, a provision will be recognized.



(ii)

Management has concluded that there are no material uncertainties that cast doubt on the continuity of the subsidiaries. Despite presenting on September 30, 2021 a combined investment amount with an unsecured liability of R$ 333,760, 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$) 


(iii)

Movement of equity interest resulting from the corporate reorganization as specified in note 1.1.



(iv)

On June 1, 2021, TTA Holding notified Moove Lubricants Limited of its intention to exercise its Put Option (as defined in the Shareholders' Agreement), in connection with its right to demand purchase by Moove Lubricants Limited of the remaining 2,630 common shares currently held by TTA Holding. On August 19, 2021, they signed a partial termination of the 2018 shareholder agreement, in which Moove UK acquired 7,891 shares of TTA, purchasing them from TTA Holding. On August 20, 2021 the amount of R$32,030 was paid for the 2,630 shares.



(v)

During the quarter ended September 30, 2021, the subsidiary Rumo S.A. definitively ended the arbitration proceeding with the non-controlling shareholders of Brado Logística e Participações SA (Logística Brasil – Fundo de Investimento e Participações, Dimitrio Markakis and Deminvest Empreendimentos e Participações), acquiring for R$388,739, 2,000,000 shares which represents 15.42% of the capital stock, raising the Company's participation to 77.65%.

 

Notes to the interim financial statements

(In thousands of Brazilian Reais - R$) 


Set out below are investments in subsidiaries and associates as of September 30, 2021, which are material to the Company:  


a)      Parent company

 

 

Shares issued by the associate

 

Shares held by Cosan

 

Cosan ownership interest

 

Economic benefit (%)

Compass Gás e Energia

 

690,193,753

 

628,487,691

 

91.06%

 

91.06%

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.(i)

 

1,266,986

 

387,698

 

51.00%

 

2.51%

Nova Agrícola Ponte Alta S.A.

 

160,693,378

 

49,172,183

 

51.00%

 

2.51%

Terras da Ponte Alta S.A.

 

16,066,329

 

4,916,297

 

51.00%

 

2.51%

Nova Santa Bárbara Agrícola S.A.

 

32,336,994

 

9,895,122

 

51.00%

 

2.51%

Nova Amaralina S.A.

 

30,603,159

 

9,364,568

 

51.00%

 

2.51%

Paineira Propriedade Agrícolas S.A.

 

132,667,061

 

40,596,128

 

51.00%

 

2.51%

Manacá Propriedades Agrícolas S.A.

 

128,977,921

 

39,467,251

 

51.00%

 

2.51%

Castanheira Propriedades Agrícolas S.A.

 

83,850,838

 

25,658,291

 

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.

 

86,370

 

62,403

 

72.25%

 

72.25%

Rumo S.A.

 

1,854,158,791

 

562,529,490

 

30.34%

 

30.35%

Cosan Limited Partners Brasil Consultoria Ltda

 

110,000

 

106,000

 

96.36%

 

96.36%

 

(i)

The management of Radar Propriedades Agrícolas S.A. (“Radar”) carried out a corporate reorganization on April 30, 2021 in order to optimize the operational management and risk management of its assets. The transaction resulted in a partial spin-off of Radar, so that its operating assets and liabilities were partially spun off and transferred to new entities created under the same corporate structure as Cosan S.A., Mansilla and Radar II Propriedades Agrícolas S.A. (“Radar II”) and in the same shareholding participations Radar's corporate investments were also spun off, these assets being merged by the spun-off entities Nova Agrícola Ponta Alta S.A. (“Nova Agrícola Ponta Alta”), Nova Amaralina S.A. Properties Agrícolas (“Nova Amaralina”) , Nova Santa Bárbara Agrícola S.A. (“Nova Santa Bárbara”) and Terras da Ponte Alta S.A. (“Terras da Ponte Alta”), resulting in a reclassification of the Company's investments in the amount of R$41,319, shown in the table below. The corporate reorganization took place so that there was no change in the economic participation of the shareholders in these investments.


Notes to the interim financial statements

(In thousands of Brazilian Reais - R$)


 

 

At January 1, 2021

 

Interest in earnings of subsidiaries

 

Sales or purchase of interests

 

Other comprehensive income

 

Dividends

 

Capital increase

 

Merged assets, net

(note 1.1)

 

Other

 

At September 30, 2021

Rumo S.A.

 

 

127,391

 

(92,596)

 

3,448

 

 

 

4,585,932

 

(7,795)

 

4,616,380

Cosan Global

 

132,896

 

1,163

 

 

 

 

 

 

 

134,059

Compass Gás e Energia

 

3,288,317

 

1,371,660

 

1,045,126

 

(26,236)

 

(198,020)

 

95,000

 

 

(83)

 

5,575,764

Cosan Investimentos e Participações S.A.

 

5,836,793

 

4,243,918

 

 

(665,887)

 

(1,026,072)

 

 

 

 

8,388,752

Atlântico Participações Ltda

 

 

 

 

 

 

87,935

 

 

 

87,935

Cosan Limited Partners Brasil Consultoria Ltda

 

 

(163)

 

166

 

 

 

100

 

430

 

 

533

Sinlog Tecnologia em Logística S.A.

 

 

(6,459)

 

4,964

 

 

 

12,757

 

9,372

 

 

20,634

Cosan Lubes Investment

 

1,364,608

 

165,151

 

 

22,833

 

 

 

 

 

1,552,592

Payly Soluções de Pagamentos S.A.

 

9,071

 

(3,169)

 

 

 

 

5,250

 

 

 

11,152

Radar II Propriedades Agrícolas S.A.

 

33,209

 

1,695

 

 

75

 

(189)

 

 

 

 

34,790

Radar Propriedades Agrícolas S.A.

 

62,391

 

3,939

 

 

386

 

(352)

 

 

 

(41,319)

 

25,045

Tellus Brasil Participações S.A.

 

105,662

 

9,527

 

 

 

(2,805)

 

 

 

 

112,384

Pasadena Empreendimentos e Participações S.A.

 

473

 

(163)

 

 

 

 

200

 

 

 

510

Janus Brasil Participações S.A.

 

130,900

 

5,036

 

 

 

(450)

 

 

 

 

135,486

Other

 

62,260

 

3,552

 

 

2,485

 

 

 

 

41,319

 

109,616

Total investments in associates

 

11,026,580

 

5,923,078

 

957,660

 

(662,896)

 

(1,227,888)

 

201,242

 

4,595,734

 

(7,878)

 

20,805,632

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cosan Luxemburg S.A.

 

(458,852)

 

125,092

 

 

 

 

 

 

 

(333,760)

Total provision for uncovered liability of associates

 

(458,852)

 

125,092

 

 

 

 

 

 

 

(333,760)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

10,567,728

 

6,048,170

 

957,660

 

(662,896)

 

(1,227,888)

 

201,242

 

4,595,734

 

(7,878)

 

20,471,872

 

(i)         The Company has been making contributions to the subsidiary Atlântico to financially support the acquisitions described in Note 1.2.7.

 

Notes to the interim financial statements

(In thousands of Brazilian Reais - R$)


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.

 

1,266,986

 

387,698

 

51.00%

 

2.51%

Nova Agrícola Ponte Alta S.A.

 

160,693,378

 

49,172,183

 

51.00%

 

2.51%

Terras da Ponte Alta S.A.

 

16,066,329

 

4,916,297

 

51.00%

 

2.51%

Nova Santa Bárbara Agrícola S.A.

 

32,336,994

 

9,895,122

 

51.00%

 

2.51%

Nova Amaralina S.A.

 

30,603,159

 

9,364,568

 

51.00%

 

2.51%

Paineira Propriedade Agrícolas S.A.

 

132,667,061

 

40,596,128

 

51.00%

 

2.51%

Manacá Propriedades Agrícolas S.A.

 

128,977,921

 

39,467,251

 

51.00%

 

2.51%

Castanheira Propriedades Agrícolas S.A.

 

83,850,838

 

25,658,291

 

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

 

Dividends

 

Merged assets, net

(note 1.1)

 

Other

 

At September 30, 2021

Tellus Brasil Participações S.A.

 

105,665

 

9,527

 

 

(2,805)

 

 

 

112,387

Janus Brasil Participações S.A.

 

130,901

 

5,036

 

 

(450)

 

 

 

135,487

Radar Propriedades Agrícolas S.A

 

62,372

 

3,939

 

386

 

(352)

 

 

(41,319)

 

25,026

Radar II Propriedades Agrícolas S.A

 

33,205

 

1,695

 

75

 

(189)

 

 

 

34,786

Rhall Terminais Ltda.

 

 

1,108

 

 

 

3,597

 

 

4,705

Termag - Terminal Marítimo de Guarujá S.A.

 

 

1,262

 

 

 

3,632

 

 

4,894

TGG - Terminal de Granéis do Guarujá S.A.

 

 

3,308

 

 

(3,144)

 

16,739

 

 

16,903

Terminal XXXIX S.A.

 

 

4,879

 

 

 

25,985

 

 

30,864

Other

 

1,562

 

1,642

 

 

(112)

 

 

41,319

 

44,411

 

 

333,705

 

32,396

 

461

 

(7,052)

 

49,953

 

 

409,463

 

Notes to the interim financial statements

(In thousands of Brazilian Reais - R$)


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

690,193,753

 

61,706,062

 

8.94%

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

 

69.65%

Cosan Limited Partners Brasil Consultoria Ltda

110,000

 

4,000

 

3.64%

Sinlog Tecnologia em Logística S.A.

86,370

 

23,967

 

27.75%

TTA – SAS Techniques et Technologie Appliquées (i)

10,521

 

-

 

0.00%

 

(i)        Acquisition of non-controlling interests, as described in Note 8.1, item (iv). 

 

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. 

  

 

At January 1, 2021

 

Interest in earnings of subsidiaries

 

Sales or purchase of interests

 

Other comprehensive income

 

Dividends

 

Capital increase

 

Merged assets, net

(note 1.1)

 

Other

 

At September 30, 2021

Comgás

24,729

 

14,158

 

 

 

(1,290)

 

 

 

(195)

 

37,402

Compass Gás e Energia (i)

32,880

 

36,348

 

(1,121,589)

 

 

(17,888)

 

1,620,015

 

 

(2,327)

 

547,439

Rumo S.A.

 

295,588

 

(318,323)

 

(297)

 

(5,718)

 

 

10,831,204

 

12,693

 

10,815,147

Sinlog Tecnologia em Logística S.A.

 

(2,163)

 

4,904

 

 

 

541

 

4,643

 

 

7,925

Cosan Limited Partners Brasil

 

(102)

 

(165)

 

 

 

 

287

 

 

20

Cosan Lubes

582,283

 

70,783

 

 

9,786

 

 

 

 

 

662,852

TTA

15,834

 

2,001

 

(16,822)

 

(1,013)

 

 

 

 

 

Payly

2,423

 

(1,057)

 

 

 

 

1,750

 

 

 

3,116

 

658,149

 

415,556

 

(1,451,995)

 

8,476

 

(24,896)

 

1,622,306

 

10,836,134

 

10,171

 

12,073,901

 

(i)          Sales of interest, as described in Note  8.1, item (i). 

 

Notes to the interim financial statements

(In thousands of Brazilian Reais - R$)

9  Investment in joint venture

 

Changes to investment in joint venture were as follows:

 

 

Raízen S.A.

Shares issued by the joint venture

10,352,509,484

Shares held by Cosan

4,557,597,117

Cosan ownership interest

44.02%

 

 

At January 1, 2021 (i)

7,988,208

Interest in earnings of joint ventures (ii)

4,001,118

Other comprehensive (losses) income

(662,176)

Interest on capital (iii)

(122,480)

Other

(3,711)

Dividends (iii)

(1,039,475)

At September 30, 2021

10,161,484

 

(i)

Corporate restructuring see Note 1.2.2.

(ii)

As disclosed in Notes 1.2.1 and 1.2.4, the conclusion of Raízen's IPO and the acquisition of Biosev resulted in two capitalizations in Raízen's equity of R$6,599,987 and R$2,423,944, respectively. Such capitalizations resulted in a dilution of Cosan S.A.'s interest in Raízen without the loss of shared control, keeping the investment classified as a joint venture. This transaction is not a transaction between shareholders and, therefore, all resulting gains and losses were recognized in income for the period, as shown below:

 

Reduction on previously held interest

(896,817)

Subscribed cash interest at the IPO

2,929,872

Exercise of subscription bonus - Hédera

1,077,097

Other comprehensive income *

(82,243)

Gain on dilution

3,027,909

Profit for the period

973,209

Interest in earnings

4,001,118

 

  * Reclassification as part of the partial disposal.

 

(iii)         Proposed amount in the period, of which R$325,000 were paid.


According to the terms of the joint venture, the Company 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 U.S.$350,000 thousand, unused on September 30, 2021.

 

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

 

As of September 30, 2021, the Company was in compliance with the covenants of the contracts that govern the respective joint venture.



Notes to the interim financial statements

(In thousands of Brazilian Reais - R$)


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 1.1)

1,357,217

 

1,152,944

 

6,720,454

 

7,530,328

 

3,146,532

 

374,622

 

20,282,097

 

4,073

Additions

265

 

4,629

 

3,418

 

5,528

 

2,219,802

 

1,959

 

2,235,601

 

(3,059)

Disposals

(49)

 

(3,186)

 

(38,587)

 

 

 

(6,273)

 

(48,095)

 

(67)

Transfers (ii)

464,277

 

334,831

 

808,443

 

758,393

 

(2,292,621)

 

7,530

 

80,853

 

(9)

Effect of exchange rate fluctuations

3,216

 

4,143

 

 

 

8

 

1,895

 

9,262

 

At September 30, 2021

2,087,368

 

1,783,213

 

7,493,728

 

8,294,249

 

3,127,144

 

515,584

 

23,301,286

 

82,467

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

At December 31, 2020

(101,956)

 

(162,437)

 

 

 

 

(60,179)

 

(324,572)

 

(20,070)

Corporate reorganization (Note 1.1)

(415,398)

 

(579,129)

 

(2,561,600)

 

(2,647,648)

 

(13,379)

 

(27,699)

 

(6,244,853)

 

(1,349)

Additions

(57,145)

 

(102,414)

 

(307,905)

 

(332,169)

 

 

(19,750)

 

(819,383)

 

(5,609)

Disposals

(5)

 

3,119

 

33,666

 

 

 

5,973

 

42,753

 

5

Transfers (ii)

(25,936)

 

(8,882)

 

60,621

 

17,300

 

 

(157)

 

42,946

 

Effect of exchange rate fluctuations

(1,363)

 

(2,275)

 

 

 

 

(900)

 

(4,538)

 

At September 30, 2021

(601,803)

 

(852,018)

 

(2,775,218)

 

(2,962,517)

 

(13,379)

 

(102,712)

 

(7,307,647)

 

(27,023)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

At December 31, 2020

160,486

 

127,415

 

 

 

53,423

 

75,672

 

416,996

 

61,459

At September 30, 2021

1,485,565

 

931,195

 

4,718,510

 

5,331,732

 

3,113,765

 

412,872

 

15,993,639

 

55,444


(i)

On September 30, 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 said 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%.

 

b)            Capitalization of borrowing costs

 

During the period ended September 30, 2021, R$82,165 (R$19,092 as of September 30, 2020) were capitalized.

 

 

Notes to the interim financial statements

(In thousands of Brazilian Reais - R$) 

10.2 Intangible assets and goodwill

Accounting policy

a)      Rumo’s concession rights

Rumo’s concession rights generated in the business combination of Rumo Malha Norte was fully allocated to the Rumo Malha Norte concession and amortized on a straight-line basis.

 

 

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 1.1)

111,413

 

8,017,957

 

343,348

 

 

 

235,724

 

8,708,442

 

Additions

24,696

 

765

 

 

 

120,696

 

1,700

 

147,857

 

84

Disposals (ii)

 

(165,264)

 

 

 

(44)

 

 

(165,308)

 

Transfers (i)

 

870,252

 

 

 

395,065

 

(42,346)

 

1,222,971

 

9

Effect of exchange rate fluctuations

11,068

 

 

 

1,729

 

14,678

 

(1,346)

 

26,129

 

At September 30, 2021

1,124,484

 

19,482,472

 

343,348

 

65,137

 

1,559,607

 

505,294

 

23,080,342

 

15,555

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Amortization:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

At December 31, 2020

 

(2,333,680)

 

 

(9,201)

 

(509,297)

 

(242,777)

 

(3,094,955)

 

(13,271)

Corporate reorganization (Note 1.1)

 

(1,144,572)

 

(157,411)

 

 

 

(164,684)

 

(1,466,667)

 

Additions

 

(417,112)

 

(6,917)

 

 

(84,964)

 

(27,219)

 

(536,212)

 

(566)

Disposals (ii)

 

150,574

 

 

 

114

 

 

150,688

 

Transfers

 

(37,038)

 

 

 

(395,202)

 

30,172

 

(402,068)

 

Effect of exchange rate fluctuations

 

 

 

 

(3,240)

 

(1,755)

 

(4,995)

 

At September 30, 2021

 

(3,781,828)

 

(164,328)

 

(9,201)

 

(992,589)

 

(406,263)

 

(5,354,209)

 

(13,837)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

At December 31, 2020

977,307

 

8,425,082

 

 

54,207

 

519,915

 

68,785

 

10,045,296

 

2,191

At September 30, 2021

1,124,484

 

15,700,644

 

179,020

 

55,936

 

567,018

 

99,031

 

17,726,133

 

1,718

 

(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$)

a)           Capitalization of borrowing costs

 

Capitalized borrowing costs for the period ended September 30, 2021, R$25,716 was capitalized at an average rate of 7.63% p.a. (R$ 26,661 at an average rate of 5.26% p.a. at September 30, 2020).

 

b)           Amortization methods and useful lives

 

Intangible assets (excluding goodwill)

Annual rate of amortization

 

September 30, 2021

 

December 31, 2020

Comgás (i)

During the term of the concession and extension

 

8,893,319

 

8,425,082

Rumo(ii)

 

6,807,325

 

 

 

 

15,700,644

 

8,425,082

 

 

 

 

 

 

Operating license for port terminal

3.70%

 

179,020

 

 

 

 

179,020

 

Trademarks

 

 

 

 

 

  Comma

Undefined

 

55,936

 

54,207

 

 

 

55,936

 

54,207

Customers relationship

 

 

 

 

 

  Comgás

20.00%

 

266,461

 

210,038

  Moove

8.70%

 

299,047

 

309,877

Other

20.00%

 

1,510

 

 

 

 

567,018

 

519,915

Other

 

 

 

 

 

Software license

20.00%

 

19,239

 

18,478

Other

 

 

79,792

 

50,307

 

 

 

99,031

 

68,785

 

 

 

 

 

 

Total

 

 

16,601,649

 

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 railroad concession right agreement of Rumo. 


Notes to the interim financial statements

(In thousands of Brazilian Reais - R$) 

10.3 Contract asset

 

 

Comgás

 

Moove

 

Total

Cost:

 

 

 

 

 

At January 1, 2021

686,690

 

9,248

 

695,938

Additions

669,761

 

35,656

 

705,417

Disposals

 

(18,918)

 

(18,918)

Transfers to intangible assets (i)

(826,986)

 

 

(826,986)

At September 30, 2021

529,465

 

25,986

 

555,451

 

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

 

10.4 Right-of-use

 

Accounting policy:

Right-of-use assets are generally depreciated over the shorter of the asset's useful life and the lease term on a straight-line basis. If the Company is reasonably certain to exercise a purchase option, the right-of-use asset is depreciated over the underlying asset’s useful life. Right-of-use assets are measured at cost comprising the following:

 

  1. the amount of the initial measurement of lease liability;
  2. any lease payments made at or before the commencement date less any lease incentives received;
  3. any initial direct costs; and
  4. restoration costs.

  

Notes to the interim financial statements

(In thousands of Brazilian Reais - R$)


 

Consolidated

 

Parent Company

 

Land, buildings and improvements (i)

 

Machinery, equipment and facilities

 

Freight cars 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 1.1)

282,565

 

31,857

 

937,268

 

87,028

 

13,925

 

7,440,652

 

8,793,295

 

11,561

Additions

26,464

 

46,238

 

44

 

 

15,219

 

15,109

 

103,074

 

6,314

Contractual adjustments

35,239

 

16,104

 

120

 

 

38

 

139,586

 

191,087

 

Disposals

(12,139)

 

(2,788)

 

 

 

 

 

(14,927)

 

Transfers

(230,004)

 

 

 

 

 

 

(230,004)

 

Currency translation adjustments

826

 

1,667

 

 

 

(99)

 

 

2,394

 

At September 30, 2021

197,922

 

108,888

 

937,432

 

87,028

 

29,083

 

7,595,347

 

8,955,700

 

49,529

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Amortization: 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

At December 31, 2020

(19,106)

 

(7,451)

 

 

 

 

 

(26,557)

 

(6,845)

Corporate reorganization (Note 1.1)

(100,177)

 

(6,759)

 

(362,498)

 

(13,252)

 

(13,618)

 

(478,741)

 

(975,045)

 

(3,131)

Additions

(19,790)

 

(11,001)

 

(28,294)

 

(2,595)

 

(1,327)

 

(207,143)

 

(270,150)

 

(3,901)

Transfers

80,459

 

 

 

 

 

 

80,459

 

Disposals

(2,051)

 

2,229

 

 

 

 

 

178

 

Currency translation adjustments

(110)

 

(995)

 

 

 

40

 

 

(1,065)

 

At September 30, 2021

(60,775)

 

(23,977)

 

(390,792)

 

(15,847)

 

(14,905)

 

(685,884)

 

(1,192,180)

 

(13,877)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

At December 31, 2020

75,865

 

8,359

 

 

 

 

 

84,224

 

24,809

At September 30, 2021

137,147

 

84,911

 

546,640

 

71,181

 

14,178

 

6,909,463

 

7,763,520

 

35,652

 

(i)   On June 16, 2021, the subsidiary Rumo exercised a purchase option on the Rondonópolis Railway Terminal in the amount of R$184,100 (historical cost), which is being leased to the subsidiary Rumo Malha Norte S.A.

 

11  Concessions payable and commitments 

 

Accounting policy:

 

Rumo recognizes lease installments included in disputes with the grantor. The initial registration takes place at the amount of the installment at maturity, by transferring the “Leases” account. Subsequently, the values are corrected by Selic.

The concessions right is initially recognized with an intangible at cost (see Note 10.2), with cost understood to be the fair value of the service provided plus other direct costs that are directly attributable to the operation. They are then amortized over the duration of the concession. 

 

Notes to the interim financial statements

(In thousands of Brazilian Reais - R$)


 

September 30, 2021

Court discussion:

 

Rumo Malha Paulista S.A.

107,224

Rumo Malha Oeste S.A.

1,699,947

 

1,807,171

 

 

Railroad concession:

 

Rumo Malha Paulista S.A.

1,074,215

 

1,074,215

 

 

Payables:

 

Rumo Malha Sul S.A.

86,205

Rumo Malha Paulista S.A.

20,825

 

107,030

 

 

Total

2,988,416

 

 

Current

160,496

Non-current

2,827,920

 

Court Discussion:

 

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.”


Notes to the interim financial statements

(In thousands of Brazilian Reais - R$) 


Management, supported by the opinion of its lawyers, assessed 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.

 

On July 21, 2020, the Company filed with the Brazilian Transportation Authority (Agência Nacional de Transporte Terrestre), or “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.

 

On May 19, 2021, the subsidiary Rumo signed with the ANTT, the second amendment to the Concession Contract of Rumo Malha Oeste S.A., with the purpose of establishing the obligations related to the re-bidding, under the terms of the qualification of the undertaking approved by Decree No. 10.633, of February 18, 2021. After conducting technical analyses, ANTT established the conditions for the provision of services by the concessionaire during the term of the amendment, observing the guarantee of the continuity and safety of the rail transport service, until a new bidding process is held. The term of validity of this amendment will be 24 (twenty-four) months, counted from the publication of Decree No. 10.633, of February 18, 2021, subject to extension.

 

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

 

Railroad concession payable

 

As a condition for entering into 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 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; 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..

 

Notes to the interim financial statements

(In thousands of Brazilian Reais - R$)


The effects of the offsetting of balances were updated up to the registration date and resulted in a reversal of R$479,563 (R$348,319 in other expenses and R$131,243 in the financial result). As a result of the agreement, suspensions of the proceedings for return lawsuits filed by Rumo against the Brazilian 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.

 

Leases and grants under IFRS16 (Note 5.8)

 

 

September 30, 2021

Leases:

 

Rumo Malha Sul S.A.

553,412

Rumo Malha Paulista S.A.

444,593

Rumo Malha Oeste S.A.

224,627

Elevações Portuárias S.A.

97,611

Portofer Ltda.

14,705

 

1,334,948

 

 

Grants:

 

Rumo Malha Paulista S.A.

575,332

Malha Central S.A.

599,090

 

1,174,422

 

 

Total

2,509,370

 

 

Current

268,250

Non-current

2,241,120

 

Notes to the interim financial statements

(In thousands of Brazilian Reais - R$)

Commitments

 

The sub-concession contracts to which the Rumo, through its subsidiaries, is a party, often include commitments to execute investments with certain characteristics during the term of the contract. We can highlight: (i) The renewal addendum to the concession of Rumo Malha Paulista, which foresees the execution long with the concession 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 comprise the obligations, whose physical execution was 15% and (ii) 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 September 30, 2021, the physical execution of the obligation book projects was 71%.


The port elevation concession and lease agreement provide for investments aimed at improving and modernizing the facilities and equipment allocated therein, estimated in the amount of R$340,000. As of September 30, 2021, the subsidiary had made investments at a cost of R$270,629.  


12  Other taxes payable


 

 

Parent Company

 

Consolidated

 

 

September 30, 2021

 

December 31, 2020

 

September 30, 2021

 

December 31, 2020

Tax amnesty and refinancing program

 

193,464

 

193,352

 

200,003

 

199,587

ICMS – State VAT

 

 

 

266,836

 

182,227

COFINS – Revenue tax

 

35,299

 

44,428

 

52,761

 

62,801

PIS – Revenue tax

 

11,264

 

12,581

 

13,252

 

16,264

INSS – Social security

 

17,586

 

15,085

 

25,790

 

19,026

Withholding income tax

 

 

 

5,784

 

5,915

Other

 

1,180

 

1,155

 

40,585

 

28,151

 

 

258,793

 

266,601

 

605,011

 

513,971

 

 

 

 

 

 

 

 

 

Current

 

117,952

 

125,368

 

458,553

 

367,076

Non-current

 

140,841

 

141,233

 

146,458

 

146,895

 

 

258,793

 

266,601

 

605,011

 

513,971


Notes to the interim financial statements

(In thousands of Brazilian Reais - R$)

13   Income tax and social contribution

a)    Reconciliation of income and social contribution tax expenses


 

 

Parent Company

 

 

July 1, 2021 to September 30, 2021

 

January 1, 2021 to September 30, 2021

 

July 1, 2020 to September 30, 2020

 

January 1, 2020 to September 30, 2020

Profit before taxes

 

3,231,104

 

4,762,826

 

210,952

 

(26,462)

Income tax and social contribution nominal rate (34%)

 

(1,098,575)

 

(1,619,361)

 

(71,724)

 

8,997

 

 

 

 

 

 

 

 

 

Adjustments to determine the effective rate

 

 

 

 

 

 

 

 

Interest in earnings of investees (non-taxable income)

 

1,347,885

 

1,933,061

 

163,840

 

241,325

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

 

 

(5,382)

 

(61)

 

(63)

Share-based payment transactions

 

560

 

487

 

1,974

 

9,567

Other (i)

 

(216,293)

 

(225,786)

 

(1,142)

 

(1,660)

Income tax and social contribution (current and deferred)

 

33,577

 

83,019

 

92,887

 

258,166

 

 

 

 

 

 

 

 

 

Effective rate - %

 

(1.04%)

 

(1.74%)

 

(44.03%)

 

975.61%


(i)      In the quarter, we reversed deferred IRPJ and CSLL in the amount of R$284,738, on put option interest in the investment transaction, which involved Cosan Investimentos e Participações and the banks, as a result of its liquidation.


 

 

Consolidated

 

 

July 1, 2021 to September 30, 2021

 

January 1, 2021 to September 30, 2021

 

July 1, 2020 to September 30, 2020

 

January 1, 2020 to September 30, 2020

Profit before taxes

 

3,440,716

 

5,566,060

 

402,886

 

364,152

Income tax and social contribution nominal rate (34%)

 

(1,169,843)

 

(1,892,460)

 

(136,981)

 

(123,812)

 

 

 

 

 

 

 

 

 

Adjustments to determine the effective rate

 

 

 

 

 

 

 

 

Interest in earnings of investees (non-taxable income)

 

1,134,613

 

1,371,395

 

77,339

 

68,475

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

 

(5,281)

 

(22,527)

 

(6,716)

 

(34,653)

Granted income tax incentive

 

38,108

 

131,816

 

 

Share-based payment transactions

 

560

 

487

 

1,974

 

9,567

Interest on shareholders’ equity

 

(25,164)

 

(41,643)

 

(6,331)

 

(19,081)

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

 

(1,095)

 

(19,276)

 

(1,215)

 

(1,864)

Tax losses not recorded

 

(52,529)

 

(87,761)

 

(832)

 

(3,285)

ICMS benefit - extemporaneous tax credits (i)

 

43,230

 

261,286

 

 

ICMS benefit - current period (ii)

 

27,252

 

70,371

 

 

Other (iii)

 

(72,547)

 

(76,346)

 

(916)

 

9,567

 

 

 

 

 

 

 

 

 

Income tax and social contribution (current and deferred)

 

(82,696)

 

(304,658)

 

(73,678)

 

(95,086)

 

 

 

 

 

 

 

 

 

Effective rate - %

 

2.40%

 

5.47%

 

18.29%

 

26.11%

 

Notes to the interim financial statements

(In thousands of Brazilian Reais - R$)


(i)

In the current year, the subsidiary Comgás recognized an extemporaneous credit in the amount of R$ 327,788 (R$ 261,285 principal and R$ 66,503 interest), used through their compensation with income tax, PIS and COFINS payable overdue in the period, relating to overpayments of income tax e social contribution for the years 2015, 2016 and 2019, when this benefit was not computed in the calculation of the income tax e social contribution due by the subsidiary, due to the non-taxation of the benefit of the reduction in the calculation base of ICMS 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 subsidiary based on its best understanding of the subject, substantiated by the opinion of its external legal advisors, which took into account all applicable jurisprudence on the subject. The subsidiary also took into account all the accounting rules in force, which, after being analyzed as a whole, did not indicate any other accounting effect to be recognized.

(ii)

After from January 1, 2021, the subsidiary Comgás 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 current period.

(iii)

The subsidiary Comgás revised IR/CSLL estimate for the nine-month period ended September 30, 2021 and, considering the effects of the judgment of SFT RE No. 1,063,187, dated September 24, 2021, concluded that certain effects financial relating to the recomposition of assets in the event of a repetition of overpayment of taxes should not be part of the subsidiary’s taxable income, which is determined definitively only at the end of the fiscal year of each year.


Unconstitutionality of the taxation of IR/CS on the Selic over undue paid 

On September 24, 2021, the Federal Supreme Court (Supremo Tribunal Federal), or “STF” in judgement of Extraordinary appeal No. 1.063.187, without final decision, decided that the corporate income tax (Imposto de Renda de Pessoa Jurídica) “IRPJ” and the Social Contribution on the net income (Contribuição Social sobre Lucro Líquido) “CSLL” are unconstitutional on the adjustment of Selic (default interest and indexation charges) over undue paid taxes. Cosan S.A. and its subsidiaries have individual lawsuits in progress, not yet final and unappealable, claiming the definitive exclusion of this tax incidence.

 

Notes to the interim financial statements

(In thousands of Brazilian Reais - R$)


Considering the legal grounds contained in the Supreme Court's decision, the Company reassessed the expectation of gaining the right under discussion, considering it is probable that the tax treatment will be accepted. Thus, it recognized in the income for the 3rd quarter of 2021 as income from IRPJ and CSLL the amount of R$67,683, according to ICPC 22 - Uncertainty on the treatment of income taxes (equivalent to the international standard IFRIC 23).

 

The subsidiary Comgás revised its IR and CSLL estimate for the nine-month period ended September 30, 2021 and, considering the effects of the judgment of the Supreme Court mentioned above, concluded that certain financial effects related to the recomposition of assets in the event of repetition of undue payment of taxes should not compose the base of the Company's taxable income in the amount of R$132,773, which is determined definitively only at the end of the fiscal year of each year.

 


Notes to the interim financial statements

(In thousands of Brazilian Reais - R$)


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

 

September 30, 2021

 

December 31, 2020

 

September 30, 2021

 

December 31, 2020

Assets credit of:

 

 

 

 

 

 

 

Income tax losses

721,599

 

508,453

 

3,020,244

 

721,115

Social contribution losses

260,310

 

183,576

 

1,098,311

 

250,209

 

 

 

 

 

 

 

 

Temporary differences

 

 

 

 

 

 

 

Foreign exchange - Loans and borrowings

1,393,067

 

1,312,239

 

1,693,827

 

1,367,496

Provision for legal proceedings

74,008

 

64,407

 

332,782

 

91,535

Loss allowances for impairment

 

 

202,987

 

Post-employment benefits

 

 

196,140

 

200,461

Allowance for expected credit losses

 

 

29,787

 

16,664

Tax credit losses

6,985

 

6,985

 

86,595

 

38,684

Share-based payment transactions(ii)

13,154

 

11,929

 

42,315

 

16,786

Profit sharing

8,724

 

2,773

 

66,516

 

32,022

Interest on preferred shareholders payable in subsidiaries

 

167,412

 

 

167,412

Review of useful life of property, plant and equipment

 

 

(49,725)

 

(230,098)

Miscellaneous expense allowance

178,995

 

190,191

 

577,657

 

258,269

Other (i)

 

 

230,028

 

8,076

Total

2,656,842

 

2,447,965

 

7,527,464

 

2,938,631

 

 

 

 

 

 

 

 

(-) Deferred taxes assets net not recognized 

 

 

(2,411,396)

 

(21,133)

 

 

 

 

 

 

 

 

Liabilities credit of:

 

 

 

 

 

 

 

Temporary differences

 

 

 

 

 

 

 

Fair value amortization of the property, plant and equipment

 

 

6,259

 

(37,547)

Tax deductible goodwill

(21,823)

 

(21,823)

 

(395,626)

 

(365,949)

Leases

1,814

 

 

440,340

 

(3,245)

Unrealized gains on derivatives instruments

(836,351)

 

(790,888)

 

(1,292,842)

 

(836,629)

Fair value option in loans

 

 

(29,904)

 

Income on formation of joint ventures

(1,135,036)

 

(1,135,036)

 

(1,135,036)

 

(1,135,036)

Fair value amortization of the intangible asset

 

 

(3,567,820)

 

(1,054,417)

Provision for realization - Goodwill recorded in equity (iii)

(449,153)

 

(449,153)

 

(449,153)

 

(449,153)

Other

929

 

2,967

 

185,500

 

322,861

Total

(2,439,620)

 

(2,393,933)

 

(6,238,282)

(3,559,115)

 

 

 

 

 

 

 

 

Total of deferred taxes recorded, net

217,222

 

54,032

 

(1,122,214)

 

(641,617)

 

 

 

 

 

 

 

 

Deferred tax assets

217,222

 

54,032

 

2,491,149

 

629,591

Deferred tax liabilities

 

 

(3,613,363)

 

(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.
(iii) Provision for accounting realization of tax loss recognized in the capital contribution in a subsidiary.

Notes to the interim financial statements

(In thousands of Brazilian Reais - R$)

 

c)      Analytical movement in deferred tax assets and liabilities

 

 

Parent Company

Assets

Tax loss and negative basis

 

Employee benefits

 

Provisions

 

Other

 

Total

At December 31, 2020

692,029

 

2,773

 

273,512

 

1,479,651

 

2,447,965

Credited / (charged) to the profit for period

289,880

 

19,105

 

(13,524)

 

(167,412)

 

128,049

 Exchange differences

 

 

 

80,828

 

80,828

At September 30, 2021

981,909

 

21,878

 

259,988

 

1,393,067

 

2,656,842

 

 

Parent Company

Liabilities

Effects on the formation of joint ventures

 

Unrealized gains on derivatives

 

Leases

 

Other

 

Total

At December 31, 2020

(1,135,036)

 

(790,888)

 

 

(468,009)

 

(2,393,933)

(Charged) to the profit for period

 

(45,463)

 

1,814

 

(82,522)

 

(126,171)

Recognized in equity

 

 

 

80,484

 

80,484

At September 30, 2021

(1,135,036)

 

(836,351)

 

1,814

 

(470,047)

 

(2,439,620)

 


Notes to the interim financial statements

(In thousands of Brazilian Reais - R$)


 

Consolidated

Assets

Tax loss and negative basis

 

Employee benefits

 

Provisions

 

Post-employment obligations

 

Property, plant and equipment

 

Other

 

Total

At December 31, 2020

971,324

 

36,879

 

417,081

 

200,461

 

(230,098)

 

1,542,984

 

2,938,631

Corporate reorganization (Note 1.1)

2,638,980

 

29,389

 

584,013

 

 

652,716

 

995,740

 

4,900,838

Credited / (charged) to the profit for period

508,251

 

42,563

 

228,714

 

(4,321)

 

(472,343)

 

(1,704,834)

 

(1,401,970)

Other comprehensive income

 

 

 

 

 

18,746

 

18,746

Recognized in equity

 

 

 

 

 

(9,471)

 

(9,471)

Exchange differences

 

 

 

 

 

1,080,690

 

1,080,690

At September 30, 2021

4,118,555

 

108,831

 

1,229,808

 

196,140

 

(49,725)

 

1,923,855

 

7,527,464

 

 

Consolidated

 

Effects on the formation of joint ventures

 

Intangible assets

 

Unrealized gains on derivatives

 

Leases

 

Fair value adjustment

 

Other

 

Unrealized credits

 

Total

Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

At December 31, 2020

(1,135,036)

 

(1,054,417)

 

(836,629)

 

(3,245)

 

 

(529,788)

 

(21,133)

 

(3,580,248)

Corporate reorganization (Note 1.1)

 

(2,545,467)

 

(801,495)

 

(18,706)

 

215,862

 

(66,441)

 

(2,322,732)

 

(5,538,979)

Credited / (charged) to the profit for period

 

32,064

 

344,996

 

462,291

 

(245,766)

 

(137,573)

 

(67,531)

 

388,481

Other comprehensive income

 

 

286

 

 

 

80,781

 

 

81,067

At September 30, 2021

(1,135,036)

 

(3,567,820)

 

(1,292,842)

 

440,340

 

(29,904)

 

(653,021)

 

(2,411,396)

 

(8,649,679)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total deferred taxes recorded

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1,122,215)


The Company evaluated the recoverability of deferred taxes assets based on the generation of future taxable profits. The Company expects to realize the full-deferred tax on temporary differences.

  

 

Notes to the interim financial statements

(In thousands of Brazilian Reais - R$)

14  Provision for legal proceedings and judicial deposits

The Company had provision for legal proceedings and judicial deposits recorded at September 30, 2021 and December 31, 2020 in respect of:

 

 

Provision for legal proceedings

 

Parent Company

 

Consolidated

 

September 30, 2021

 

December 31, 2020

 

September 30, 2021

 

December 31, 2020

Tax

142,367

 

155,610

 

621,122

 

555,958

Civil, environmental and regulatory

122,526

 

75,001

 

472,963

 

200,597

Labor

72,165

 

78,208

 

407,360

 

131,239

 

337,058

 

308,819

 

1,501,445

 

887,794

 

 

Judicial deposit

 

Parent Company

 

Consolidated

 

September 30, 2021

 

December 31, 2020

 

September 30, 2021

 

December 31, 2020

Tax

302,578

 

296,223

 

481,506

 

414,413

Civil, environmental and regulatory

85,321

 

50,027

 

170,204

 

81,420

Labor

33,451

 

34,477

 

268,917

 

48,393

 

421,350

 

380,727

 

920,627

 

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

1,416

 

43,644

 

8,306

 

53,366

Settlement / Write-offs

(2,140)

 

(4,701)

 

(15,144)

 

(21,985)

Monetary variation (i)

(12,519)

 

8,582

 

795

 

(3,142)

At September 30, 2021

142,367

 

122,526

 

72,165

 

337,058

 

Notes to the interim financial statements

(In thousands of Brazilian Reais - R$)

 

 

Consolidated

 

Tax

 

Civil, environmental and regulatory

 

Labor

 

Total

At December 31, 2020

555,958

 

200,597

 

131,239

 

887,794

Corporate reorganization (Note 1.1)

79,494

 

170,122

 

247,958

 

497,574

Provisions

8,743

 

65,359

 

73,568

 

147,670

Settlement / Write-offs

(11,404)

 

(27,988)

 

(76,323)

 

(115,715)

Monetary variation (i)

(11,669)

 

64,873

 

30,918

 

84,122

At September 30, 2021

621,122

 

472,963

 

407,360

 

1,501,445

 

(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

 

September 30, 2021

 

December 31, 2020

 

September 30, 2021

 

December 31, 2020

Compensation with FINSOCIAL

 

 

298,834

 

296,445

INSS - Social security

60,093

 

63,109

 

95,991

 

73,835

State VAT - ICMS credit

23,052

 

28,440

 

89,827

 

42,272

PIS and COFINS

4,075

 

254

 

6,145

 

254

IPI - Excise tax credit - NT

44,571

 

53,707

 

44,571

 

53,697

Federal income taxes

906

 

900

 

8,433

 

9,508

Other

9,670

 

9,200

 

77,321

 

79,947

 

142,367

 

155,610

 

621,122

 

555,958

 

Notes to the interim financial statements

(In thousands of Brazilian Reais - R$)


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)

 

September 30, 2021

 

December 31, 2020

 

September 30, 2021

 

December 31, 2020

Tax

4,499,700

 

4,525,112

 

14,160,163

 

9,761,688

Civil, environmental and regulatory

859,455

 

936,634

 

6,256,930

 

1,710,495

Labor

24,040

 

39,522

 

866,421

 

77,130

 

5,383,195

 

5,501,268

 

21,283,514

 

11,549,313

 

(i)       With the corporate reorganization detailed in note 1.1, the processes were merged and are now consolidated.


The main variations in the balances of possible tax contingencies in the period ended September 30, 2021 are due to the corporate reorganization (note 1.1) generated by the subsidiary Rumo and subsidiaries. Below is a description of the main processes related to the merged balances: 

 

Civil, environmental and regulatory:


On July 25, 2018, the subsidiary Rumo became aware of the opening of an administrative inquiry before CADE to determine the representation made by Agrovia. Rumo refutes the arguments presented by it and emphasizes that a large part of the facts have already been analyzed and rejected by the body itself in another administrative proceeding. The subsidiary assesses as possible the risk that an administrative proceeding is created and/or will incur a loss. Due to the initial stage of the topic, it is not possible to estimate the value at risk.


Notes to the interim financial statements

(In thousands of Brazilian Reais - R$)

 

Tax:

 

 

Parent Company

 

Consolidated

 

September 30, 2021

 

December 31, 2020

 

September 30, 2021

 

December 31, 2020

Capital gain (i)

 

 

29,290

 

Penalties related to tax positions (ii)

 

 

433,488

 

Federal income taxes (iii) (xii)

955,734

 

632,758

 

5,334,143

 

3,834,562

ICMS - State VAT  (iv)

1,393,856

 

1,401,922

 

2,843,752

 

1,922,374

IRRF - Withholding tax (v)

1,338

 

1,331

 

1,241,343

 

1,093,718

PIS and COFINS - Revenue taxes (vi)

1,187,259

 

1,270,095

 

2,290,504

 

1,314,144

Financial transactions on loan (vii)

 

 

8,384

 

MP 470 - Tax installments (viii)

242,729

 

241,224

 

396,848

 

241,224

Stock Option (ix)

 

 

64,684

 

IOF on Mutual (x)

 

 

134,528

 

Compensation with IPI - IN 67/98

138,813

 

137,976

 

185,047

 

137,976

IPI - Excise tax credit - NT

315,526

 

314,312

 

455,806

 

455,121

INSS - Social security and other

99,351

 

155,143

 

169,021

 

210,357

Other

165,094

 

370,351

 

573,325

 

552,212

 

4,499,700

 

4,525,112

 

14,160,163

 

9,761,688

 


(i)
Tax assessment notices issued by the Federal Revenue Service in 2011 and 2013 and 2019 against the Company related to: a) disallowance of goodwill expense based on future profitability, as well as financial expenses; b) non-taxation of supposed capital gain on the sale of equity interest in a Company of the same economic group; and c) supposed capital gain on the incorporation of shares in companies of the same economic group. In 2019, we had definitive success in terms of reducing the capital gain launch base. Contingency adjusted for ultimate success.

(ii) 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.


Notes to the interim financial statements

(In thousands of Brazilian Reais - R$)



(iii) 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; (d) collection arising from the rejection of the request for restitution/compensation of the company's debts due to the alleged insufficiency of the income taxes Negative Balance credit.

(iv) a) 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. b) state tax authorities assessed the charges for non-taxation by ICMS on the invoices for the provision of rail freight services for export. All assessments were challenged, since there is a favorable position for taxpayers consolidated in the higher courts, based on the Federal Constitution and Complementary Law 87/1996 c) the Treasury of the State of Mato Grosso drew up several Terms of Seizure and Deposit (TADs) in order to collect ICMS and a 50% fine on the value of the fined operations, under the mistaken understanding that the goods exit operations destined for export would be cancelled with the DACTEs (Auxiliary Document of Electronic Transport Knowledge), with the supposed characterization of untrue documentation, under the terms of articles 35-A and 35-B of State Law 7098/98. The Company challenges the assessments and seeks to demonstrate to the Tax Authorities that the goods transported were duly covered by suitable tax documentation; d) collection of ICMS, for the years 2018 and 2019, in the acquisition of wagons as a result of the alleged non-exemption provided for by the Tax System for Incentives to the Modernization and Expansion of the Port Structure - REPORTO by the São Paulo tax authorities.

 

Notes to the interim financial statements

(In thousands of Brazilian Reais - R$)



(v) Rumo Malha Paulista had part of its IRPJ credit balance offset partially disallowed by the IRS based on the argument that the Company would not be entitled to IRRF offset on swap transactions.

(vi) 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; and (h) and isolated fine corresponding to 50% of the value of the credits.

(vii)  Infraction Notices drawn up to demand differences in IRPJ, CSLL, PIS and COFINS, related to the calendar years 2005 to 2008, due to the following alleged violations: a) undue deduction of the Real Profit and the Calculation Base of CSLL of financial expenses arising from loans entered into with financial institutions abroad, b) undue exclusion of CSLL's Real Profit and Calculation Base of financial income from securities issued by the Government of Austria and the Government of Spain, c) no inclusion, in the Real Profit and in the CSLL Calculation Base, of the gains earned in swap operations, and no taxation of the financial income resulting from such contracts by PIS and COFINS, d) undue exclusion of the Real Profit and the Calculation Base of CSLL, carried out as PIS and COFINS credits, e) undue exclusion of Real Profit and the CSLL Calculation Base carried out as deferred CSLL. f) undue exclusion of taxable income and the CSLL calculation basis made as deferred CSLL; and Violation g) insufficient payment of advances of IRPJ and CSLL, which generated the application of an isolated fine at the percentage of 50%, together with the fines of 75%. In 2019, we had definitive success regarding the completeness of the infractions “a”, “b”, “d”, “e” and “f”, as well as part of the infraction “c”, to recognize the possibility of exclusion of the actual profit and the CSLL calculation basis of the revenues arising from the Austrian public debt securities acquired on July 24, 2006 and, as a consequence, of part of the infraction “g”, in the extension of the partial cancellation of the item “c”. Contingency adjusted for ultimate success. The remainder of item “g” remains under administrative discussion. The discussion on the remainder of item “c” ended at the administrative level and continued at the judicial level.

 

Notes to the interim financial statements

(In thousands of Brazilian Reais - R$)



(viii) The Federal Revenue Service partially rejected the requests for installment payments of federal tax debts made by Rumo Malha Sul and Rumo Intermodal, on the grounds that the tax losses offered by the companies were not sufficient to settle the respective debts. The probability of loss is considered as possible, since the losses identified existed and were available for that use.

(ix)  Tax assessment notices drawn up against the Company for the collection of social security contributions (20% of the amount paid) of amounts referring to the Stock Option Plan granted to employees, administrators and third parties. The main basis for the assessment is the alleged remuneration.

(x)   a) The Federal Treasury intends to enforce the levy of IOF on the current accounts maintained by the parent Company for affiliates / subsidiaries (most substantial part of the assessment). In the understanding of the tax authorities, the use of an accounting item as advances for expenses to related companies, without a formal loan agreement, characterizes the existence of a current account, and the IOF due must be determined according to the rules specific to revolving credit operations. The tax assessment notices are still being questioned at the administrative level; b) Tax Assessment Notice issued by the Federal Tax Authorities against Rumo Malha Norte for alleged failure to pay IOF in the period 2017 and 2018, relating to the collection of alleged financial transactions between the group companies, essentially on the remittance of amounts arising from mutual traffic between Malha Norte and Malha Paulista, contracts with Raízen and other amounts listed in other accounting accounts.

 

Notes to the interim financial statements

(In thousands of Brazilian Reais - R$)



(xi) Rumo Malha Sul transmitted nineteen clearing statements (DCOMP) via the PERD / COMP electronic system, referring to "premium credit", using credit acquired from third parties (Fibra S.A. Indústria e Comércio and others). Such Dcomps for referring to credit of third parties and also to "credit - premium", in accordance with the current legislation, were considered as not declared in Decision Order contained in the administrative process, with awareness to the taxpayer on 09/24/2013, giving rise thus the application of a 75% fine in compliance with art. 18, §4 of Law No. 10,833 / 2003.

(xii) On September 13, 2021, the subsidiary Comgás was notified of the issuance of a tax assessment notice for the collection of IRPJ and CSL for the calendar years 2017 and 2018, plus a qualified fine and interest, in the amount of R$773,895. The Federal Revenue Service of Brazil understood that Comgás would have (i) improperly amortized the premium paid on its acquisition by Provence Participações S.A.; (ii) deducted excess interest on equity, due to undue goodwill amortization; and (iii) failed to correctly collect monthly IRPJ and CSLL estimates. The Company's lawyers assessed the likelihood of loss as: (i) possible for the collection of IRPJ/CSL, ex-officio fine, isolated fine for non-payment of estimates and interest, and (ii) remote for the qualified fine. Therefore, no provision was recorded in accordance with CPC 25 / IAS 37.


The Company has not identified effects of IFRIC 23 / ICPC 22 - Uncertain Tax Position that could affect Company’s accounting policies and these interim financial statements.

 

Labor

One of Rumo's subsidiaries, Rumo Malha Paulista, is currently a party to a Public Civil Action that is being processed in the Labor Court. This process originated from an inspection carried out against the company MS Teixeira, which was subcontracted by Prumo Engenharia Ltda. (“Prumo Engenharia”) which, in turn, was contracted by Rumo. The inspection alleged that the workers of MS Teixeira worked in degrading conditions analogous to slavery. Prumo Engenharia assumed full responsibility for the condition of these employees, including labor and contractual liabilities, as well as all losses arising from the alleged working conditions instituted by its subcontractors. Prumo Engenharia terminated these workers' employment contracts, which were ratified by the then Ministry of Labor and Employment, noting that Rumo did not participate in these acts. In addition, a criminal investigation was opened against Rumo, which was shelved. Notwithstanding the foregoing, the Public Ministry of Labor filed a Public Civil Action only against Rumo, which ended up being ordered to pay compensation for collective pain and suffering in the amount of R$15,000, in addition to complying with various obligations related to working conditions, under fine penalty in the amount of R$100 for non-compliance. The process is currently awaiting judgment on appeal at the Superior Labor Court (Tribunal Superior do Trabalho), or “TST”. However, any potential future loss with this action cannot result in the inclusion of Rumo Malha Paulista in the list maintained by the Labor Department, which indicates the companies that submit their employees to conditions analogous to slavery, as this is not the object of said action.

 

Notes to the interim financial statements

(In thousands of Brazilian Reais - R$) 

 

c)      Contingent assets


(i)

On December 6, 2019, ARSESP published Resolution No. 933, which approved the amount of R$697,233 plus monetary adjustment since April 2018, as a result of the Third Ordinary Tariff Review, to be applied to the value of the assets returned by Comgás, upon termination of the concession, or to any amounts payable by Comgás if the concession is renewed, or to any amounts payable in connection with any renewal of the concession agreement, as it comes to be defined by ARSESP, according to Resolution No. 995 of May 27, 2020. With the publication of the aforementioned resolution, there are no more ongoing discussions regarding tariffs related to previous periods with ARSESP. The amount indicated in Resolution No. 933 was not recognized in our financial statements because it does not comply with accounting standards.

After certain additional review processes carried out by the ARSESP, which found that Fourth Ordinary Tariff Review was overestimated, as well as Third Ordinary Tariff Review, on the other hand, was underestimated in tariff terms, it was concluded that the correct amount of Third Ordinary Tariff Review, after compensation for such errors by the agency would be estimated at R$296,191, which value on September 30, 2021 continues to be treated as a contingent asset.


(ii)

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$902,429 as an economic-financial rebalancing of Comgás. 


Notes to the interim financial statements

(In thousands of Brazilian Reais - R$) 

15  Shareholders’ equity

a)   Share capital

 

The subscribed capital is R$ 6,365,853 as of September 30, 2021 and R$ 5,727,478 as of December 31, 2020, fully paid in, is represented by 1,874,070,932 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.

 

On May 6, 2021, the Company split the issued shares, in the proportion of 1:4, without changing the share capital. The split of shares was approved at the Annual and Extraordinary General Meeting on April 30, 2021.

 

At September 30, 2021 the Company’s share capital is composed of the following:

 

 

 

Common shares

Shareholders - Common shares

 

Quantity

 

 %

Controlling group

 

672,762,132

 

35.90%

Board of directors and executive officers

 

25,105,936

 

1.34%

Free float

 

1,170,107,214

 

62.44%

 

 

 

 

 

Total shares outstanding

 

1,867,975,282

 

99.67%

 

 

 

 

 

Treasury shares

 

6,095,650

 

0.33%

 

 

 

 

 

Total

 

1,874,070,932

 

100.00%

 

As a consequence of the corporate reorganization detailed in note 1.1, 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.


Notes to the interim financial statements

(In thousands of Brazilian Reais - R$)


b)    Treasury shares

 

On September 30, 2021, the Company had 6,095,650 shares in treasury (11,749,038 shares on December 31, 2020), whose market price was R$ 22,98. 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 1.1, effective on February 2, 2021, (ii) split of shares issued by the Company on April 30, 2021, of 1:4, (iii) repurchase of 60,000 shares equivalent to R$ 4,778, and (iv) delivery of 1,101,541 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.

 

c)    Dividends

 

  1. Payable

 

At December 31, 2020

 

216,929

Dividends for the year

 

412,130

Dividends eliminated in merger (note 1.1)

 

(148,030)

Dividends paid

 

(480,994)

At September 30, 2021

 

35


  1. Receivable

 

Parent Company

 

Investments in associates

 

Investments in joint venture

 

Total

At December 31, 2020

 

83,200

 

77,494

 

160,694

Proposed Dividends

 

771,857

 

1,525

 

773,382

Interest on capital proposed

 

 

104,108

 

104,108

Dividends received

 

(201,816)

 

(93,833)

 

(295,649)

At September 30, 2021

 

653,241

 

89,294

 

742,535

 

 

 

 

 

 

 


Notes to the interim financial statements

(In thousands of Brazilian Reais - R$)


Consolidated

 

Investments in associates

 

Investments in joint venture

 

Total

At December 31, 2020

 

67

 

77,494

 

77,561

Proposed Dividends

 

11,890

 

1,041,000

 

1,052,890

Interest on capital proposed

 

 

104,108

 

104,108

Dividends received

 

(11,848)

 

(325,000)

 

(336,848)

At September 30, 2021

 

109

 

897,602

 

897,711

 

d)   Other comprehensive (loss) income

 

 

 

December 31, 2020

 

Comprehensive (loss) income

 

September 30, 2021

Loss on cash flow hedge

 

(761,203)

 

(610,917)

 

(1,372,120)

Foreign currency translation effects

 

782,899

 

(17,349)

 

765,550

Actuarial loss on defined benefit plan

 

(363,375)

 

507

 

(362,868)

Deferred tax on actuarial losses of defined benefit plan

 

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

 

461

 

26,717

Total

 

(237,507)

 

(627,298)

 

(864,805)

 

 

 

 

 

 

 

Attributable to:

 

 

 

 

 

 

  Owners of the Company

 

(252,610)

 

(635,774)

 

(888,384)

Non-controlling interests

 

15,103

 

8,476

 

23,579

 

 

 

December 31, 2019

 

Comprehensive (loss) income

 

September 30, 2020

Loss on cash flow hedge

 

(234,575)

 

(609,841)

 

(844,416)

Foreign currency translation effects

 

50,183

 

850,013

 

900,196

Actuarial loss on defined benefit plan

 

(202,444)

 

3,344

 

(199,100)

Gain on measurement of derivative financial instrument

 

(45,631)

 

 

(45,631)

Change in fair value of financial assets net of tax

 

25,979

 

83

 

26,062

Total

 

(406,488)

 

243,599

 

(162,889)

 

 

 

 

 

 

 

Attributable to:

 

 

 

 

 

 

  Owners of the Company

 

(349,501)

 

163,384

 

(186,117)

Non-controlling interests

 

(56,987)

 

80,215

 

23,228

 

Notes to the interim financial statements

(In thousands of Brazilian Reais - R$)

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

 

 

July 1, 2021 to September 30, 2021

 

January 1, 2021 to September 30, 2021

 

July 1, 2020 to September 30, 2020 (Restated) (i)

 

January 1, 2020 to September 30, 2020 (Restated) (i)

Profit attributable to the holders of the Company’s common shares used in the calculation of basic earnings per share

 

3,264,681

 

4,845,845

 

303,839

 

231,704

 

 

 

 

 

 

 

 

 

Dilutive effect of the share-based plan of subsidiaries

 

(43)

 

(5,656)

 

(1,392)

 

(3,830)

Dilution effect of Brado's liquidity option

 

305

 

 

 

 

 

 

 

 

 

 

 

 

Profit attributable to the holders of the Company’s common shares used in the calculation of diluted earnings per share

 

3,264,943

 

4,840,189

 

302,447

 

227,874

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

Basic

 

1,866,887

 

1,823,106

 

1,539,456

 

1,586,156

Dilutive effect of the share-based plan

 

3,009

 

3,075

 

1,156

 

4,632

 

 

 

 

 

 

 

 

 

Dilutive

 

1,869,896

 

1,826,181

 

1,540,612

 

1,590,788

 

 

 

 

 

 

 

 

 

Earnings per share

 

 

 

 

 

 

 

 

Basic

 

R$ 1.7487

 

R$ 2.6580

 

R$ 0.1974

 

R$ 0.1461

Diluted

 

R$ 1.7461

 

R$ 2.6504

 

R$ 0.1963

 

R$ 0.1432



(i)
On April 30, 2021, the split of the Company's shares in the proportion of 1:4 was approved at the Extraordinary Shareholders’ Meeting. Consequently, the weighted average of shares is being adjusted for all periods presented.


Notes to the interim financial statements

(In thousands of Brazilian Reais - R$)

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.

 

Anti-dilutive instruments

 

In the period ended September 30, 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.

 

17 Net sales

 

Accounting policy:

 

Logistics services rendered

 

Revenues from the provision of services are recognized when the entity transfers to the counterpart the significant risks and benefits inherent to the provision of services, when it is probable that the economic benefits associated with the transaction will flow to the Company, as well as when its related value and incurred costs can be reliably measured.

 

Service prices are fixed based on service orders or contracts. The Company’s revenue is basically comprised of rail freight, road freight, container transport and port elevation services, which is why the above criteria are normally met to the extent that the logistics service is provided.


Notes to the interim financial statements

(In thousands of Brazilian Reais - R$)


The following is an analysis of the Company’s net sales for the period:

 

 

 

Consolidated

 

 

July 1, 2021 to September 30, 2021

 

January 1, 2021 to September 30, 2021

 

July 1, 2020 to September 30, 2020

 

January 1, 2020 to September 30, 2020

Gross revenue from sales of products and services

 

8,159,201

 

21,358,866

 

4,473,497

 

12,039,695

Construction revenue

 

227,262

 

669,760

 

223,040

 

639,360

Indirect taxes and deductions

 

(1,495,992)

 

(3,871,355)

 

(981,614)

 

(3,101,001)

Net sales

 

6,890,471

 

18,157,271

 

3,714,923

 

9,578,054

 

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

 

 

 

Consolidated

 

 

July 1, 2021 to September 30, 2021

 

January 1, 2021 to September 30, 2021

 

July 1, 2020 to September 30, 2020

 

January 1, 2020 to September 30, 2020

At a point in time

 

 

 

 

 

 

 

 

Natural gas distribution

 

2,866,787

 

7,363,047

 

1,987,789

 

5,270,388

Electricity trading

 

137,684

 

538,333

 

207,030

 

520,919

Lubricants and base oil

 

1,340,061

 

4,162,412

 

1,247,385

 

3,024,172

Other

 

85,784

 

144,828

 

9,068

 

31,359

 

 

4,430,316

 

12,208,620

 

3,451,272

 

8,846,838

Over time

 

 

 

 

 

 

 

 

Railroad transportation services

 

1,877,216

 

4,769,590

 

 

Port elevation

 

88,355

 

197,224

 

 

Construction revenue

 

227,262

 

669,760

 

223,040

 

639,360

Services rendered

 

277,142

 

347,677

 

40,611

 

91,856

 

 

2,469,975

 

5,984,251

 

263,651

 

731,216

 

 

 

 

 

 

 

 

 

Elimination

 

(9,820)

 

(35,600)

 

 

 

 

 

 

 

 

 

 

 

Total of net sales

 

6,890,471

 

18,157,271

 

3,714,923

 

9,578,054

 

Notes to the interim financial statements

(In thousands of Brazilian Reais - R$)


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

 

 

July 1, 2021 to September 30, 2021

 

January 1, 2021 to September 30, 2021

 

July 1, 2020 to September 30, 2020

 

January 1, 2020 to September 30, 2020

Depreciation and amortization

 

(3,684)

 

(9,705)

 

(2,783)

 

(8,428)

Personnel expenses

 

(64,647)

 

(105,789)

 

(20,273)

 

(50,966)

Expenses with third-party services

 

(7,279)

 

(29,319)

 

(6,652)

 

(17,545)

Other

 

(19,652)

 

(60,196)

 

(11,383)

 

(36,228)

 

 

(95,262)

 

(205,009)

 

(41,091)

 

(113,167)

 

 

 

 

 

 

 

 

 

General and administrative expenses

 

(95,262)

 

(205,009)

 

(41,091)

 

(113,167)

 

 

(95,262)

 

(205,009)

 

(41,091)

 

(113,167)

 

 

 

Consolidated

 

 

July 1, 2021 to September 30, 2021

 

January 1, 2021 to September 30, 2021

 

July 1, 2020 to September 30, 2020 (Restated)

 

January 1, 2020 to September 30, 2020 (Restated)

Raw materials

 

(1,282,587)

 

(3,448,997)

 

(912,401)

 

(2,252,441)

Commodity cost (natural gas)

 

(1,639,278)

 

(4,209,205)

 

(1,051,690)

 

(2,712,006)

Electricity purchased for resale

 

(144,043)

 

(912,535)

 

(193,383)

 

(494,419)

Railroad transportation and port elevation expenses

 

(518,167)

 

(1,262,432)

 

 

Natural gas transportation cost

 

(267,380)

 

(743,770)

 

(202,521)

 

(539,186)

Other transports

 

(112,215)

 

(149,947)

 

(40,915)

 

(105,397)

Depreciation and amortization

 

(634,544)

 

(1,564,523)

 

(168,387)

 

(461,056)

Salaries and wages

 

(518,525)

 

(1,268,801)

 

(153,167)

 

(457,463)

Construction cost

 

(227,262)

 

(669,760)

 

(223,041)

 

(639,360)

Expenses with third-party services

 

(184,483)

 

(464,316)

 

(73,321)

 

(215,294)

Selling expenses

 

(9,458)

 

(19,486)

 

 

Other

 

(147,405)

 

(462,271)

 

(78,075)

 

(322,551)

 

 

(5,685,347)

 

(15,176,043)

 

(3,096,901)

 

(8,199,173)

 

 

 

 

 

 

 

 

 

Cost of sales

 

(4,957,086)

 

(13,260,132)

 

(2,637,040)

 

(6,775,307)

Selling expenses

 

(178,919)

 

(518,325)

 

(171,370)

 

(757,465)

General and administrative expenses

 

(549,342)

 

(1,397,586)

 

(288,491)

 

(666,401)

 

 

(5,685,347)

 

(15,176,043)

 

(3,096,901)

 

(8,199,173)

 

Notes to the interim financial statements

(In thousands of Brazilian Reais - R$)


19  Other income (expenses), net

 

 

Parent company

 

July 1, 2021 to September 30, 2021

 

January 1, 2021 to September 30, 2021

 

July 1, 2020 to September 30, 2020

 

January 1, 2020 to September 30, 2020

Disposal of credit rights

 

 

 

(68,311)

Tax extemporary credits

(50)

 

(50)

 

2,566

 

2,566

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

(8)

 

(61)

 

(26)

 

(96)

Net effect of legal proceedings

(48,650)

 

(71,092)

 

(7,718)

 

(36,862)

Revenue from scrap / eventual sales

1,191

 

3,486

 

 

Other

20,357

 

42,643

 

(14,329)

 

(12,879)

 

(27,160)

 

(25,074)

 

(19,507)

 

(115,582)

 

 

Consolidated

 

July 1, 2021 to September 30, 2021

 

January 1, 2021 to September 30, 2021

 

July 1, 2020 to September 30, 2020

 

January 1, 2020 to September 30, 2020

Disposal of credit rights

 

 

 

(68,311)

Reimbursement of natural gas loss in the process

 

 

 

26,945

Tax credits

36,273

 

277,519

 

6,059

 

6,998

Loss on disposal of non-current assets and intangibles

(2,641)

 

(13,110)

 

(36)

 

(4,189)

Net effect of legal proceedings

(95,267)

 

(165,015)

 

(21,089)

 

(49,112)

Settlement of disputes in the renewal process (i)

 

52,963

 

 

Other

17,528

 

53,008

 

(10,102)

 

35,384

 

(44,107)

 

205,365

 

(25,168)

 

(52,285)


(i) Effect referring to the reversal of lease liabilities in registered litigation, related to labor credits from recourse lawsuits, of the subsidiary Rumo.

    

Notes to the interim financial statements

(In thousands of Brazilian Reais - R$)

20  Finance results

 

Details of finance income and costs are as follows:

 

 

Parent Company

 

July 1, 2021 to September 30, 2021

 

January 1, 2021 to September 30, 2021

 

July 1, 2020 to September 30, 2020

 

January 1, 2020 to September 30, 2020

Cost of gross debt

 

 

 

 

 

 

 

Interest on debt

(77,840)

 

(258,734)

 

 

(3,454)

Monetary and exchange rate variation

(331,571)

 

66,990

 

 

Derivatives and fair value measurement

642,600

 

101,569

 

213,159

 

1,973,458

Amortization of borrowing costs

(2,207)

 

(5,171)

 

(31)

 

(4,381)

 

230,982

 

(95,346)

 

213,128

 

1,965,623

 

 

 

 

 

 

 

 

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

24,891

 

43,185

 

5,907

 

46,975

 

24,891

 

43,185

 

5,907

 

46,975

 

 

 

 

 

 

 

 

Cost of debt, net

255,873

 

(52,161)

 

219,035

 

2,012,598

 

 

 

 

 

 

 

 

Other charges and monetary variations

 

 

 

 

 

 

 

Interest on other receivables

(10,158)

 

2,845

 

3,236

 

13,022

Monetary variation of other financial assets

-

 

(42,709)

 

(122,237)

 

(216,381)

Interest on other payables

(243,481)

 

(251,361)

 

(2,620)

 

(12,293)

Interest on lease liabilities

(1,079)

 

(3,028)

 

(789)

 

(2,407)

Interest on shareholders' equity

74,011

 

122,481

 

18,620

 

56,120

Interest on contingencies and contracts

9,597

 

(4,969)

 

(6,108)

 

(24,629)

Bank charges and other

(20,767)

 

(30,939)

 

(5,837)

 

(15,035)

Exchange variation and non-debt derivatives

(674,838)

 

(432,724)

 

(313,631)

 

(2,318,487)

 

(866,715)

 

(640,404)

 

(429,366)

 

(2,520,090)

 

 

 

 

 

 

 

 

Finance results, net

(610,842)

 

(692,565)

 

(210,331)

 

(507,492)

 

 

 

 

 

 

 

 

Reconciliation

 

 

 

 

 

 

 

Finance expense

(419,304)

 

(796,186)

 

(248,206)

 

(578,756)

Finance income

90,173

 

129,961

 

28,243

 

118,505

Foreign exchange, net

(876,397)

 

(236,111)

 

(197,853)

 

(1,938,609)

Derivatives

594,686

 

209,771

 

207,485

 

1,891,368

Finance results, net

(610,842)

 

(692,565)

 

(210,331)

 

(507,492)

 

Notes to the interim financial statements

(In thousands of Brazilian Reais - R$)


 

Consolidated

 

July 1, 2021 to September 30, 2021

 

January 1, 2021 to September 30, 2021

 

July 1, 2020 to September 30, 2020

 

January 1, 2020 to September 30, 2020

Cost of gross debt

 

 

 

 

 

 

 

Interest on debt

(764,949)

 

(1,877,539)

 

(193,946)

 

(518,038)

Monetary and exchange rate variation

(1,437,257)

 

(150,710)

 

(243,271)

 

(2,383,910)

Derivatives and fair value measurement

1,425,772

 

638,209

 

183,426

 

1,705,450

Amortization of borrowing costs

(13,943)

 

(94,253)

 

(452)

 

(5,498)

Finance and warranties on debt

(11,801)

 

(32,784)

 

(6,008)

 

(15,162)

 

(802,178)

 

(1,517,077)

 

(260,251)

 

(1,217,158)

 

 

 

 

 

 

 

 

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

163,787

 

285,755

 

15,619

 

280,874

 

163,787

 

285,755

 

15,619

 

280,874

 

 

 

 

 

 

 

 

Cost of debt, net

(638,391)

 

(1,231,322)

 

(244,632)

 

(936,284)

 

 

 

 

 

 

 

 

Other charges and monetary variations

 

 

 

 

 

 

 

Interest on other receivables

78,517

 

348,210

 

6,925

 

64,842

Update of other financial assets

 

(42,709)

 

(125,212)

 

(232,738)

Interest on other liabilities

(284,518)

 

(345,837)

 

(2,620)

 

(28,650)

Monetary variation on leases

(88,270)

 

(270,744)

 

(1,935)

 

(5,062)

Interest on contingencies and contracts

(50,030)

 

(120,862)

 

(24,365)

 

(65,902)

Bank charges and other

(29,694)

 

(54,353)

 

(7,581)

 

(1,060)

Exchange variation and non-debt derivatives

(45,011)

 

63,569

 

(18,016)

 

41,014

 

(419,006)

 

(422,726)

 

(172,804)

 

(227,556)

 

 

 

 

 

 

 

 

Finance results, net

(1,057,397)

 

(1,654,048)

 

(417,436)

 

(1,163,840)

 

 

 

 

 

 

 

 

Reconciliation

 

 

 

 

 

 

 

Finance expense

(628,515)

 

(1,860,700)

 

(353,530)

 

(1,357,007)

Finance income

347,766

 

776,251

 

38,187

 

245,281

Foreign exchange, net

(1,416,858)

 

(177,129)

 

(241,204)

 

(2,173,008)

Net effect of derivatives

640,210

 

(392,470)

 

139,111

 

2,120,894

Finance results, net

(1,057,397)

 

(1,654,048)

 

(417,436)

 

(1,163,840)

 

21  Post-employment benefits

 

Consolidated

 

September 30, 2021

 

December 31, 2020

Defined contribution

 

 

 

Futura II

163

 

129

 

 

 

 

Defined benefit

 

 

 

Futura

167,658

 

163,972

Health Plan

576,573

 

564,576

 

744,394

 

728,677

 

During the period ended September 30, 2021, the amount of the sponsors contributions to the plans was R$ 19,008 (R$ 23,733 as of September 30, 2020).

 

Notes to the interim financial statements

(In thousands of Brazilian Reais - R$)


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.

 

On July 31, 2021 and September 10, 2021, the 3 and 4-year Restricted Stock Granting Programs named Invest Cosan I ("Invest I") and Invest Cosan II ("Invest II") were granted, in accordance with the Company's Share Compensation Plan, approved at the Annual and Extraordinary General Meeting (“AGOE”) held on April 27, 2017 and in accordance with the Management Compensation Policy.

 

In these programs, employees are entitled to shares without payment in cash, however, the concession is subject to compliance with certain conditions for the acquisition of rights. Holders of such shares have the same rights as holders of shares not subject to a vesting condition (e.g. dividends), therefore, the value of the shares granted is equal to the value of the shares acquired.

 

The programs granted have the following characteristics:

(i).        Service conditions;

(ii).       Performance conditions. The effective amount of Performance Shares to which the Participant will be entitled will depend on the percentage of achievement of each of the metrics that make up the Goals, which may vary between 0% and 200% (between 0% and 150% in Invest Cosan II) of the Performance Shares granted. The programs have the following metrics:

  • Invest Cosan I – Non-market performance condition;
  • Invest Cosan II – Non-market performance condition and market condition;

(iii) No lock-up.

Performance actions will have a specific base weight, in accordance with the target established by the Board of Directors.

 

The following share-based payment arrangements:


Notes to the interim financial statements

(In thousands of Brazilian Reais - R$)

 

Type of award / Grant date

 

Company

 

Expected life (years)

 

Shares granted

 

Exercised / canceled / transferred

 

Available

 

Fair value at grant date - R$

Share-based payment plan

 

 

 

 

 

 

 

 

 

 

 

 

April 27, 2017  (ii)

 

Cosan S.A.

 

5

 

1,096,000

 

(846,152)

 

249,848

 

 9.25

July 31, 2017

 

Cosan S.A.

 

5

 

1,192,428

 

(396,848)

 

795,580

 

 8.06

July 31, 2018

 

Cosan S.A.

 

5

 

842,408

 

(107,576)

 

734,832

 

 9.65

July 31, 2019

 

Cosan S.A.

 

5

 

229,020

 

(20,080)

 

208,940

 

 12.46

July 31, 2020

 

Cosan S.A.

 

5

 

68,972

 

(6,704)

 

62,268

 

 20.93

July 31, 2021 - Invest Cosan I

 

Cosan S.A.

 

3

 

424,839

 

 

424,839

 

 24.38

September 10, 2021 - Invest Cosan II

 

Cosan S.A.

 

4

 

5,283,275

 

(660,410)

 

4,622,865

 

 22.24

 

 

 

 

 

 

9,136,942

 

(2,037,770)

 

7,099,172

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

April 20, 2017

 

Comgás

 

5

 

61,300

 

(61,300)

 

 

 47.80

August 12, 2017

 

Comgás

 

5

 

97,780

 

(97,780)

 

 

 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

 

(168,415)

 

2,030,104

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

January 02, 2017

 

Rumo S.A.

 

5

 

1,476,000

 

(1,476,000)

 

 

 6.10

September 01, 2017

 

Rumo S.A.

 

5

 

870,900

 

(225,650)

 

645,250

 

 10.42

August 01, 2018

 

Rumo S.A.

 

5

 

1,149,544

 

(273,735)

 

875,809

 

 13.94

August 15, 2019

 

Rumo S.A.

 

5

 

843,152

 

(114,304)

 

728,848

 

 22.17

November 11, 2020

 

Rumo S.A.

 

5

 

776,142

 

(66,471)

 

709,671

 

 20.01

May 05, 2021

 

Rumo S.A.

 

5

 

1,481,000

 

(296,222)

 

1,184,778

 

 20.85

September 15, 2021

 

Rumo S.A.

 

3

 

1,560,393

 

 

1,560,393

 

 18.20

 

 

 

 

 

 

8,157,131

 

(2,452,382)

 

5,704,749

 

 

Share-based payment plan (modification plans)

 

 

 

 

 

 

 

 

 

 

 

 

August 18, 2011  (ii)

 

Cosan S.A.

 

1 to 12

 

6,006,504

 

(5,910,628)

 

95,876

 

 5.70

August 31, 2015 (i)

 

Cosan S.A.

 

5 to 7

 

463,906

 

(463,906)

 

 

 19.96

 

 

 

 

 

 

6,470,410

 

(6,374,534)

 

95,876

 

 

Cash-settled transactions

 

 

 

 

 

 

 

 

 

 

 

 

July 31, 2019

 

Moove

 

5

 

132,670

 

 

132,670

 

 6.74

July 31, 2020

 

Moove

 

5

 

106,952

 

 

106,952

 

 13.36

August 1st, 2021

 

Compass Gás e Energia

 

2

 

25,499

 

 

25,499

 

 25.46

August 1st, 2021

 

Compass Comercialização

 

2

 

30,202

 

 

30,202

 

 25.46

August 1st, 2021

 

Compass Gás e Energia

 

3

 

142,564

 

 

142,564

 

 25.46

August 1st, 2021

 

TRSP

 

3

 

32,212

 

 

32,212

 

 25.46

 

 

 

 

 

 

470,099

 

 

470,099

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

 

 

 

26,433,101

 

(11,033,101)

 

15,400,000

 

 


Notes to the interim financial statements

(In thousands of Brazilian Reais - R$)

 

(i)       On February 02, 2021, 12,987 shares were settled in cash in the amount of R$ 645.

(ii)      On September 30, 2021, the Company delivered 1,088,554 shares, equivalent to the amount of R$13,795.

 

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

 

6,004,029

Granted

 

8,979,984

Vested

 

(3,841,367)

Transferred

 

4,532,761

Canceled

 

(275,407)

At September 30, 2021

 

15,400,000

 

b)    Measurement of fair values

The weighted average fair value of the programs granted on September 30, 2021 and December 31, 2020 principal assumptions used in applying the Black-Scholes model were as follows:

 

 

 

Share-based payment plan

 

 

Cosan S.A.

 

Compass

 

Comgás

 

Rumo

 

 

September 30, 2021

 

December 31, 2020

 

September 30, 2021

 

December 31, 2020

 

September 30, 2021

 

December 31, 2020

 

September 30, 2021

Key assumptions:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Share price at grant date

 

22.24

 

50.88

 

13.58

 

13.58

 

78.58

 

78.58

 

18.20

Risk-free interest rate

 

6.82%

 

6.82%

 

N/A

 

N/A

 

6.82%

 

6.82%

 

6.94%

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 September 30, 2021 and 2020 were R$ 55,606 and R$ 22,700, respectively. On September 30, 2021, the Company paid the first installment of Invest Cosan II, generating an expense in the amount of R$19,472.

 

Notes to the interim financial statements

(In thousands of Brazilian Reais - R$)

23  Subsequent events

             

i.            Extension of the Comgás concession contract

On October 1, 2021, at the subsidiary Comgás, the 7th Amendment to Concession Contract No. CSPE/01/99 was signed for the exploration of public services for the distribution of piped gas until December 31, 2049 between the State of São Paulo (Grantor) and the Comgás. Among other provisions, the amendment provides for performance targets that include the connection of 2.3 million new customers and expansion of the distribution pipeline network by more than 15,400 km, connecting 41 new municipalities, also promoting regulatory stability and an extensive modernization of the concession contract, in line with the current situation in the gas market and best practices in public service concessions. The following stand out: (i) the replacement of the IGP-M by the IPCA as an adjustment index; (ii) the reduction in the inflationary impact that would be paid by residential and commercial customers over the next two years; (iii) the pacification of controversies about the concession contract; and (iv) the inclusion of biomethane, a gas of renewable origin, in the supply matrix. The subsidiary Comgás evaluated the signing of the aforementioned amendment under the light of CPC 24 - Subsequent Event and concludes that any financial impacts arising from the extension of the concession have a triggering event on October 1st and, therefore, there are no impacts on the figures presented in the interim financial statements as of September 30, 2021. Management continues to assess in detail the impacts of signing the amendment and expects to complete such assessment within the 4th quarter of 2021. Some known disclosure impacts refer to waivers of certain regulatory claims, which were presented in the explanatory note on Contingent Assets (note 14.c), and which together amounted to approximately R$1,198 million.


At the Comgás subsidiary, as a result of the automatic postponement clause already provided for in the original agreement with BNDES, after formalizing the renewal of the concession term by the 7th amendment mentioned above, the maturity of the financing line for the 2019/2022 investment plan passed from April 2029 to June 2034.


 

Notes to the interim financial statements

(In thousands of Brazilian Reais - R$)


ii.           Acquisition of control of Sulgás by the Company

On October 22, 2021, the subsidiary Compass Gás e Energia participated in the Public Auction Session object of Auction Notice No. 01/2021, published by the State Government of Rio Grande do Sul (“Government of Rio Grande do Sul”), carried out at B3 for the acquisition of 51% of the share capital of Companhia de Gas of the State of Rio Grande do Sul (“Sulgás”), owned by the Government of Rio Grande do Sul, having presented the winning bid in the Auction. The result of the auction will be announced by the bidding committee within the deadlines and in the manner provided for in the notice. The completion of the acquisition is subject to compliance with certain conditions that include, but are not limited to, the ratification of the result of the Auction and adjudication of its object after observing the deadline for exercising the preemptive rights of other Sulgás shareholders, and approval by Organs competent bodies.

 

 iii.         Constitution of a Joint Venture between Cosan and Porto Seguro

On November 8, 2021, the Company entered into an Investment Agreement with Porto Seguro Serviços e Comércios S.A. ("Porto Serviços"), a subsidiary of Porto Seguro S.A. ("Porto Seguro") to establish a joint venture that will operate in mobility solutions (“Mobitech”). Among the services to be offered are: vehicle subscription models, fleet management for companies, among other types of vehicle leasing.

 

The association will be effected through a capital contribution to Mobitech by the Company, through its investment fund structure ("Cosan Investimentos"), in the amount of approximately R$300,000, as well as the contribution, by Porto Seguro, of the Car business Fácil, a company focused on the vehicle subscription business. Thus, the share capital of Mobitech will be held in equal 50% shares by Cosan and Porto Seguro, and the joint venture will have an independent management structure and its own corporate governance.


Notes to the interim financial statements

(In thousands of Brazilian Reais - R$)

 

The formation of this joint venture is another step in Cosan's sustainable capital allocation process, investing in the development of new products and technologies, in synergy with its business portfolio.

 

The formalization of the partnership and the closing of the transaction depend on the fulfillment of precedent conditions, including obtaining authorization from CADE.

 

 iv.         Administrative process

On November 3, 2021, a decision was rendered in the administrative proceeding before the CADE to determine the representation made by Agrovia S.A. against Rumo S.A.


Although the subsidiary presented a defense refuting the arguments presented in the representation, as well as pointing out that a large part of the facts had already been analyzed and rejected by CADE in another administrative proceeding, CADE's collegiate ordered Rumo to pay R$247,173 for alleged conduct unilateral.


The full decision was published on the evening of November 10, 2021 and legal advisers are reviewing its content. However, the subsidiary's Management understands that the value of the conviction differs from the parameters of previous decisions issued by CADE for cases of unilateral conduct, which is why it will assess the appropriate measures to be adopted to reverse the decision. In the view of the Company's legal advisors, the chance of reversal is considered possible, so that no provision has been recorded at this time.

 

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: November 12, 2021

 

COSAN S.A.

By:

/s/ Marcelo Eduardo Martins

 

Name: Marcelo Eduardo Martins

 

Title: Chief Financial Officer