6-K 1 MainDocument.htm 6-K

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 

FORM 6-K

 

Report of Foreign Issuer

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

Securities Exchange Act of 1934

For the month of May 2022

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 March 31, 2022, comprising the statement of financial position as of March 31, 2022 and the related statements of profit or loss, of comprehensive income, of changes in equity and of cash flows for the three month period then ended, including the explanatory notes.

 

Officers are 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

 

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 corresponding figures

 

As mentioned in Note 3.1, due to change in the accounting policy adopted by the Company in 2022, the corresponding figures for the three-month period ended March 31, 2021, presented for comparison purposes, were adjusted and restated as provided for in NBC TG 23 – Políticas Contábeis, Mudanças de Estimativa e Retificação de Erro. Our conclusion is not modified in respect of this matter. 

 

Other matters

 

Statements of value added

 

The abovementioned quarterly information includes the individual and consolidated statements of value added (SVA) for the three-month period ended March 31, 2022, prepared under Company’s Officers 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 these statements of value added were not prepared, in all material respects, according with the criteria of NBC TG 09 and consistently with the overall individual and consolidated interim financial information.

 

São Paulo, May 13, 2022.

 

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

 

March 31, 2022

 

December 31, 2021

 

March 31, 2022

 

December 31, 2021

Assets

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

5.1

 

1,068,787

 

1,718,077

 

12,083,132

 

16,174,130

Marketable securities

5.2

 

532,777

 

893,087

 

4,341,475

 

4,372,696

Trade receivables

5.3

 

 

 

3,056,157

 

2,580,776

Derivative financial instruments

5.10

 

126,079

 

54,963

 

260,371

 

194,878

Inventories

7

 

 

 

1,048,660

 

1,149,304

Receivables from related parties

5.5

 

135,743

 

135,924

 

106,347

 

98,280

Income tax receivable

 

 

230,076

 

222,981

 

475,278

 

442,957

Other current tax receivable

6

 

32,533

 

33,616

 

1,829,546

 

921,472

Dividends receivable

 

 

211,454

 

540,091

 

108,583

 

519,965

Sector financial assets

5.9

 

 

 

454,138

 

489,601

Other financial assets

5.4

 

 

 

388

 

466

Other current assets

 

 

141,125

 

124,851

 

430,541

 

348,658

Total current assets

 

 

2,478,574

 

3,723,590

 

24,194,616

 

27,293,183

Trade receivables

5.3

 

 

 

160,576

 

165,077

Marketable securities

5.2

 

 

 

44,436

 

15,311

Restricted cash

5.2

 

31,937

 

31,181

 

60,725

 

58,990

Deferred tax assets

14

 

827,505

 

777,686

 

3,017,882

 

3,051,628

Receivables from related parties

5.5

 

396,667

 

393,440

 

314,917

 

318,211

Income tax receivable

 

 

 

 

421,475

 

344,059

Other non-current tax receivable

6

 

43,412

 

42,932

 

1,159,098

 

1,879,695

Judicial deposits

15

 

435,845

 

431,591

 

888,313

 

923,061

Derivative financial instruments

5.10

 

1,665,244

 

2,507,893

 

2,644,087

 

4,538,048

Sector financial assets

5.9

 

 

 

94,955

 

68,709

Other non-current assets

 

 

69,750

 

67,613

 

183,624

 

179,598

Other financial assets

5.4

 

 

 

189,128

 

319,727

Investments in subsidiaries and associates

8.1

 

15,452,112

 

14,787,469

 

395,551

 

780,067

Investments in joint venture

9

 

11,444,873

 

10,936,663

 

11,444,873

 

10,936,663

Property, plant and equipment

10.1

 

51,244

 

53,007

 

17,373,461

 

16,648,553

Intangible assets and goodwill

10.2

 

1,961

 

1,804

 

20,796,070

 

17,781,498

Contract asset

10.3

 

 

 

807,748

 

705,982

Right-of-use assets

10.4

 

32,690

 

34,171

 

7,925,368

 

7,947,267

Investment properties

10.5

 

 

 

3,889,956

 

3,886,696

Total non-current assets

 

 

30,453,240

 

30,065,450

 

71,812,243

 

70,548,840

Total assets

 

 

32,931,814

 

33,789,040

 

96,006,859

 

97,842,023

 

 

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

 

March 31, 2022

 

December 31, 2021

 

March 31, 2022

 

December 31, 2021

Liabilities

 

 

 

 

 

 

 

 

 

Loans, borrowings and debentures

5.6

 

41,929

 

269,793

 

3,821,515

 

4,241,368

Lease liabilities

5.8

 

8,446

 

8,423

 

427,989

 

405,820

Derivative financial instruments

5.10

 

159,870

 

31,202

 

1,318,706

 

925,650

Trade payables

5.7

 

1,577

 

4,506

 

3,137,134

 

3,253,504

Employee benefits payables

 

 

36,531

 

57,393

 

402,981

 

552,991

Income tax payables

 

 

8,695

 

4,013

 

49,796

 

71,224

Other taxes payable

13

 

133,538

 

134,956

 

542,008

 

536,220

Dividends payable

 

 

754,282

 

754,282

 

921,502

 

799,634

Concessions payable

12

 

 

 

161,584

 

160,771

Payables to related parties

5.5

 

1,009,811

 

302,607

 

430,992

 

287,609

Sector financial liabilities

5.9

 

 

 

82,380

 

85,866

Other financial liabilities

5

 

 

 

675,538

 

726,423

Other current liabilities

 

 

369,030

 

368,188

 

854,684

 

909,956

Total current liabilities

 

 

2,523,709

 

1,935,363

 

12,826,809

 

12,957,036

Loans, borrowings and debentures

5.6

 

7,274,723

 

7,894,463

 

36,234,054

 

41,417,669

Lease liabilities

5.8

 

29,020

 

31,624

 

2,865,773

 

2,861,858

Derivative financial instruments

5.10

 

383,536

 

110,278

 

715,430

 

150,511

Other taxes payable

13

 

142,698

 

141,423

 

148,448

 

146,889

Provision for legal proceedings

15

 

376,361

 

361,859

 

1,712,599

 

1,644,061

Concessions payable

12

 

 

 

2,965,727

 

2,893,477

Provision for uncovered liability of associates

8.1

 

196,621

 

356,442

 

 

Payables to related parties

5.5

 

5,539,285

 

7,397,822

 

 

Post-employment benefits

22

 

253

 

219

 

652,901

 

669,475

Deferred tax liabilities

14

 

 

 

4,742,269

 

3,818,056

Sector financial liabilities

5.9

 

 

 

1,427,193

 

1,286,417

Deferred revenue

 

 

 

 

113,071

 

36,440

Other non-current liabilities

 

 

818,177

 

818,610

 

1,044,909

 

1,090,112

Total non-current liabilities

 

 

14,760,674

 

17,112,740

 

52,622,374

 

56,014,965

Total liabilities

 

 

17,284,383

 

19,048,103

 

65,449,183

 

68,972,001

Shareholders' equity

16

 

 

 

 

 

 

 

 

Share capital

 

 

6,365,853

 

6,365,853

 

6,365,853

 

6,365,853

Treasury shares

 

 

(69,223)

 

(69,064)

 

(69,223)

 

(69,064)

Additional paid-in capital

 

 

(1,673,787)

 

(1,690,235)

 

(1,673,787)

 

(1,690,235)

Accumulated other comprehensive loss

 

 

(141,594)

 

(521,609)

 

(141,594)

 

(521,609)

Retained earnings

 

 

10,655,992

 

10,655,992

 

10,655,992

 

10,655,992

Profit for the period

 

 

510,190

 

 

510,190

 

Equity attributable to:

 

 

 

 

 

 

 

 

 

  Owners of the Company

 

 

15,647,431

 

14,740,937

 

15,647,431

 

14,740,937

  Non-controlling interests

8.3

 

 

 

14,910,245

 

14,129,085

Total shareholders' equity

 

 

15,647,431

 

14,740,937

 

30,557,676

 

28,870,022

Total shareholders' equity and liabilities

 

 

32,931,814

 

33,789,040

 

96,006,859

 

97,842,023

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

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


 

 

 

Parent Company

 

Consolidated

 

Note

 

March 31, 2022

 

March 31, 2021

 

March 31, 2022

 

March 31, 2021 (Restated)

Net sales

18

 

 

 

7,904,887

 

4,715,799

Cost of sales

19

 

 

 

(6,189,236)

 

(3,506,146)

Gross profit

 

 

 

 

1,715,651

 

1,209,653

Selling expenses

19

 

 

 

(176,389)

 

(158,655)

General and administrative expenses

19

 

(65,192)

 

(47,337)

 

(385,826)

 

(227,329)

Other income (expenses), net

20

 

(28,611)

 

(25,040)

 

(100,716)

 

(28,926)

Operating income (expenses)

 

 

(93,803)

 

(72,377)

 

(662,931)

 

(414,910)

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

 

 

(93,803)

 

(72,377)

 

1,052,720

 

794,743

Interest in earnings in subsidiaries and associates

8.1

 

662,580

 

954,353

 

11,399

 

(1,194)

Interest in earnings of joint venture

 

 

82,792

 

(54,936)

 

82,792

 

254,801

Equity in earnings of investees

 

 

745,372

 

899,417

 

94,191

 

253,607

Finance expense

 

 

(309,687)

 

(202,357)

 

(734,188)

 

(171,818)

Finance income

 

 

50,012

 

36,325

 

579,076

 

191,152

Foreign exchange, net

 

 

1,582,295

 

(729,972)

 

2,754,031

 

(991,459)

Net effect of derivatives

 

 

(1,513,819)

 

590,696

 

(3,120,883)

 

590,214

Finance results, net

21

 

(191,199)

 

(305,308)

 

(521,964)

 

(381,911)

Profit before taxes

 

 

460,370

 

521,732

 

624,947

 

666,439

Income taxes

14

 

 

 

 

 

 

 

 

Current

 

 

 

 

(31,575)

 

399,860

Deferred

 

 

49,820

 

117,075

 

(17,536)

 

(358,036)

 

 

 

49,820

 

117,075

 

(49,111)

 

41,824

Profit for the period

 

 

510,190

 

638,807

 

575,836

 

708,263

Profit attributable to:

 

 

 

 

 

 

 

 

 

Owners of the Company

 

 

510,190

 

638,807

 

510,190

 

638,807

Non-controlling interests

 

 

 

 

65,646

 

69,456

 

 

 

510,190

 

638,807

 

575,836

 

708,263

Earnings per share

17

 

 

 

 

 

 

 

 

Basic

 

 

 

 

 

 

R$0.2730

 

R$0.3685

Diluted

 

 

 

 

 

 

R$0.2721

 

R$0.3662


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


(In thousands of Brazilian Reais - R$)


 

 

Parent Company

 

Consolidated

 

 

March 31, 2022

 

March 31, 2021

 

 

March 31, 2022

 

March 31, 2021

Profit for the period

 

510,190

 

638,807

 

 

575,836

 

708,263

Other comprehensive income

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

Foreign currency translation differences

 

364,374

 

244,947

 

 

294,358

 

272,535

Loss on cash flow hedges

 

(2,930)

 

(255,795)

 

 

(2,764)

 

(256,387)

Actuarial gain with defined benefit plan net of tax

 

17,120

 

 

 

17,120

 

Change in fair value of financial assets

 

1,451

 

139

 

 

225

 

139

Total other comprehensive (loss) income, net of tax

 

380,015

 

(10,709)

 

 

308,939

 

16,287

Total comprehensive income for the period

 

890,205

 

628,098

 

 

884,775

 

724,550

Total comprehensive income attributable to:

 

 

 

 

 

 

 

 

 

Owners of the Company

 

890,205

 

628,098

 

 

890,205

 

628,098

Non-controlling interests

 

 

 

 

(5,430)

 

96,452

 

 

890,205

 

628,098

 

 

884,775

 

724,550


 

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, 2022

 

6,365,853

 

(69,064)

 

737

 

(1,690,972)

 

(521,609)

 

348,753

 

9,872,037

 

171,021

 

264,181

 

 

14,740,937

 

14,129,085

 

28,870,022

Profit for the period

 

 

 

 

 

 

 

 

 

 

510,190

 

510,190

 

65,646

 

575,836

Other comprehensive income: (note 16)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income (loss) on cash flow hedges

 

 

 

 

 

(2,930)

 

 

 

 

 

 

(2,930)

 

166

 

(2,764)

Foreign currency translation differences

 

 

 

 

 

364,374

 

 

 

 

 

 

364,374

 

(70,016)

 

294,358

Actuarial income on defined benefit plan

 

 

 

 

 

17,120

 

 

 

 

 

 

17,120

 

 

17,120

Change in fair value of financial assets

 

 

 

 

 

1,451

 

 

 

 

 

 

1,451

 

(1,226)

 

225

Total comprehensive income (loss) for the period

 

 

 

 

 

380,015

 

 

 

 

 

510,190

 

890,205

 

(5,430)

 

884,775

Transactions with owners of the Company

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Contributions and distributions:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Share-based compensation - settled in shares

 

 

(159)

 

 

(6,946)

 

 

 

 

 

 

 

(7,105)

 

(1,079)

 

(8,184)

Dividends

 

 

 

 

 

 

 

 

 

 

 

 

(18,007)

 

(18,007)

Business combination (Note 8.2)

 

 

 

 

 

 

 

 

 

 

 

 

917,783

 

917,783

Transactions with share-based compensation

 

 

 

 

17,179

 

 

 

 

 

 

 

17,179

 

5,662

 

22,841

Total contributions and distributions

 

 

(159)

 

 

10,233

 

 

 

 

 

 

 

10,074

 

904,359

 

914,433

Changes in ownership interests

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Change of shareholding interest in subsidiary (Note 8.1/ 8.3)

 

 

 

 

6,215

 

 

 

 

 

 

 

6,215

 

(117,769)

 

(111,554)

Total changes in ownership interests

 

 

 

 

6,215

 

 

 

 

 

 

 

6,215

 

(117,769)

 

(111,554)

Total transactions with owners of the Company

 

 

(159)

 

 

16,448

 

 

 

 

 

 

 

16,289

 

786,590

 

802,879

At March 31, 2022

 

6,365,853

 

(69,223)

 

737

 

(1,674,524)

 

(141,594)

 

348,753

 

9,872,037

 

171,021

 

264,181

 

510,190

 

15,647,431

 

14,910,245

 

30,557,676


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


 

 

 

 

 

 

Capital reserve

 

 

 

Profit reserve

 

 

 

 

 

 

 

 

 

 

Share capital

 

Treasury share

 

Corporate transactions - Law 6404

 

Capital transactions

 

Accumulated other comprehensive loss

 

Legal

 

Statutory reserve

 

Profit to be realized

 

Retained earnings

 

Accumulated profits

 

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

 

 

 

 

 

 

 

 

 

 

638,807

 

638,807

 

69,456

 

708,263

Other comprehensive income: (note 16)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income (loss) on cash flow hedges

 

 

 

 

 

(255,795)

 

 

 

 

 

 

(255,795)

 

(592)

 

(256,387)

Foreign currency translation differences

 

 

 

 

 

244,947

 

 

 

 

 

 

244,947

 

27,588

 

272,535

Change in fair value of financial assets

 

 

 

 

 

139

 

 

 

 

 

 

139

 

 

139

Total comprehensive income (loss) for the period

 

 

 

 

 

(10,709)

 

 

 

 

 

638,807

 

628,098

 

96,452

 

724,550

Transactions with owners of the Company

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Contributions and distributions:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Capital increase

 

638,375

 

 

 

(638,375)

 

 

 

 

 

 

 

 

1,750

 

1,750

Cancellation of treasury shares

 

 

496,916

 

 

 

 

 

(496,916)

 

 

 

 

 

 

Share-based compensation - settled in shares

 

 

645

 

 

1,543

 

 

 

 

 

 

 

2,188

 

 

2,188

Proposed dividends

 

 

 

 

 

 

 

 

 

 

 

 

(3,407)

 

(3,407)

Treasury shares acquired

 

 

(4,778)

 

 

 

 

 

 

 

 

 

(4,778)

 

 

(4,778)

 

 

 

 

 

(1,400,557)

 

 

 

 

 

 

 

(1,400,557)

 

10,836,134

 

9,435,577

Transactions with share-based compensation

 

 

 

 

1,564

 

 

 

 

 

 

 

1,564

 

964

 

2,528

Total contributions and distributions

 

638,375

 

492,783

 

 

(2,035,825)

 

 

 

(496,916)

 

 

 

 

(1,401,583)

 

10,835,441

 

9,433,858

Changes in ownership interests

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Change of shareholding interest in subsidiary

 

 

 

 

(3,288)

 

 

 

 

 

 

 

(3,288)

 

(21,582)

 

(24,870)

Total changes in ownership interests

 

 

 

 

(3,288)

 

 

 

 

 

 

 

(3,288)

 

(21,582)

 

(24,870)

Total transactions with owner of the Company

 

638,375

 

492,783

 

 

(2,039,113)

 

 

 

(496,916)

 

 

 

 

(1,404,871)

 

10,813,859

 

9,408,988

At March 31, 2021

 

6,365,853

 

(91,158)

 

737

 

(2,979,197)

 

(263,319)

 

42,593

 

5,837,511

 

171,021

 

348,044

 

638,807

 

10,070,892

 

11,568,460

 

21,639,352


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



(In thousands of Brazilian Reais - R$)


 

 

 

Parent Company

 

Consolidated

 

Note

 

March 31, 2022

 

March 31, 2021

 

March 31, 2022

 

March 31, 2021

Cash flows from operating activities

 

 

 

 

 

 

 

 

 

Profit before taxes

 

 

460,370

 

521,732

 

624,947

 

666,439

Adjustments for:

 

 

 

 

 

 

 

 

 

Depreciation and amortization

19

 

3,690

 

2,474

 

754,862

 

311,311

Interest in earnings of associates

8.1

 

(662,580)

 

(954,353)

 

(11,399)

 

1,194

Interest in earnings of joint venture

9

 

(82,792)

 

54,936

 

(82,792)

 

(254,801)

Loss (gain) on disposals assets

 

 

 

 

9,272

 

(316)

Share-based payment

 

 

15,244

 

2,689

 

25,734

 

6,177

Legal proceedings provision, receivables and tax installments

20

 

13,973

 

24,013

 

93,837

 

35,459

Interest and exchange, net

 

 

206,226

 

306,928

 

825,148

 

400,649

Sectorial financial assets and liabilities, net

5.9

 

 

 

24,646

 

96,608

Provisions for employee benefits

 

 

8,206

 

1,626

 

67,465

 

35,355

Allowance for expected credit losses

 

 

 

 

7,992

 

(1,079)

Recovering tax credits

20

 

 

 

(28,771)

 

Other

 

 

13,033

 

26

 

(20,362)

 

(37,995)

 

 

 

(24,630)

 

(39,929)

 

2,290,579

 

1,259,001

Changes in:

 

 

 

 

 

 

 

 

 

Trade receivables

 

 

 

 

(477,799)

 

(45,005)

Inventories

 

 

 

 

57,692

 

(6,828)

Other current tax, net

 

 

(11,969)

 

(15,252)

 

(16,822)

 

98,432

Income tax

 

 

18,754

 

12,349

 

(143,674)

 

(97,078)

Related parties, net

 

 

(39,981)

 

6,063

 

145,011

 

(16,146)

Trade payables

 

 

(2,436)

 

(3,156)

 

(154,112)

 

(152,515)

Employee benefits

 

 

(29,067)

 

(23,591)

 

(215,527)

 

(140,415)

Provision for legal proceedings

 

 

1,228

 

(166)

 

(41,343)

 

(19,570)

Other financial liabilities

 

 

 

 

(30,190)

 

(15,614)

Judicial deposits

 

 

(505)

 

(633)

 

5,304

 

(10,472)

Post-employment benefits

 

 

 

 

(31,388)

 

(7,861)

Other assets and liabilities, net

 

 

(31,341)

 

(22,494)

 

(87,391)

 

(3,185)

 

 

 

(95,317)

 

(46,880)

 

(990,239)

 

(416,257)

Net cash (used in) generated from operating activities

 

 

(119,947)

 

(86,809)

 

1,300,340

 

842,744

 

 

 

 

 

 

 

 

 

 

Cash flows from investing activities

 

 

 

 

 

 

 

 

 

Capital contribution in associates

 

 

(411,374)

 

(1,500)

 

(15,000)

 

Acquisition of subsidiary, net of cash acquired

 

 

 

 

(1,211,350)

 

Sale (purchase) of marketable securities

 

 

375,133

 

(52,254)

 

125,322

 

1,574,984

Restricted cash

 

 

(756)

 

(30,012)

 

(2,884)

 

24,405

Dividends received from associates

 

 

1,419

 

198,020

 

3,407

 

Dividends received from joint venture

9

 

517,233

 

 

517,233

 

Acquisition of instruments designated at fair value

 

 

 

 

(33,807)

 

8

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

 

 

(603)

 

(65)

 

(1,075,612)

 

(467,800)

Proceeds from legal merger

 

 

 

353,601

 

 

8,125,855

Other

 

 

(300)

 

 

(300)

 

Net cash generated (used in) investing activities

 

 

480,752

 

467,790

 

(1,692,991)

 

9,257,452

 


Statement of cash flows

(In thousands of Brazilian Reais - R$)


Cash flows from financing activities

 

 

 

 

 

 

 

 

 

Loans, borrowings and debentures raised

5.6

 

 

 

2,075,048

 

583,128

Repayment of principal on loans, borrowings and debentures

5.6

 

 

(5,427)

 

(3,965,112)

 

(6,945,855)

Payment of interest on loans, borrowings and debentures

5.6

 

(402,752)

 

(134,759)

 

(990,888)

 

(513,490)

Payment of derivative financial instruments

 

 

(321,764)

 

(25,383)

 

(409,128)

 

(505,080)

Receipt of derivative financial instruments

 

 

36,432

 

103,738

 

88,249

 

550,961

Payment of derivative financial instruments, except debt

 

 

 

(218,809)

 

 

(218,809)

Receipt of derivative financial instruments, except debt

 

 

 

197,679

 

 

197,679

Repayment of principal on leases

5.8

 

(1,220)

 

(305)

 

(86,474)

 

(27,769)

Payment of interest on leases

5.8

 

(1,012)

 

(315)

 

(51,676)

 

(18,482)

Equity contribution from non-controlling interest

 

 

 

 

1,625

 

1,750

Related parties

 

 

(195,181)

 

(185,547)

 

 

Sale (purchase) of treasury shares

 

 

 

(4,778)

 

(25,084)

 

(34,529)

Acquisition of non-controlling interests

 

 

(6,082)

 

(6,675)

 

 

Dividends paid

 

 

 

 

 

(3,319)

Net cash used in financing activities

 

 

(891,579)

 

(280,581)

 

(3,363,440)

 

(6,933,815)

(Decrease) increase in cash and cash equivalents

 

 

(530,774)

 

100,400

 

(3,756,091)

 

3,166,381

Cash and cash equivalents at beginning of the period

 

 

1,718,077

 

1,149,267

 

16,174,130

 

4,614,053

Effect of foreign exchange rate changes

 

 

(118,516)

 

 

(334,907)

 

152,736

Cash and cash equivalents at end of the period

 

 

1,068,787

 

1,249,667

 

12,083,132

 

7,933,170

Additional information

 

 

 

 

 

 

 

 

 

Income tax paid

 

 

 

 

76,632

 

37,560


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

Non-cash transactions

 

  1. Recognition of interest on shareholder’s equity decided by Raízen S.A. in the amount of R$ 126,522 (R$19,221 as of March 31, 2021) and by Compass Gás e Energia in the amount of R$13,856 (There was no recognition as of March 31, 2021).

 

  1. Recognition of right-of-use in the R$52,776 (R$14,209 as of March 31, 2021) related to new lease agreements relating to new contracts falling under the leasing standard (Note 5.8).

 

  1. Acquisition of fixed assets with payment in installments in the amount of R$35,627 as of March 31, 2022 (there were no purchases in installments as of March 31, 2021).

 

  1. The subsidiary Companhia de Gás de São Paulo or “Comgás” used tax credits in the amount of R$182,098 referring to the payment of the annual adjustment for 2021, (R$47,739 as of March 31, 2021, referring to the 2020 annual adjustment payment).

 

  1. In the period ended March 31, 2022, Rumo carried out a capital increase in subsidiaries totaling R$47,906, of which R$42,820 was realized via cash and R$5,086 through investment in fixed assets. In the previous period, R$2,371,729 were fully paid up via cash.

 

Disclosure of interest and dividends

 

The Company classifies dividends and interest on shareholder’s 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

 

 

March 31, 2022

 

March 31, 2021

 

March 31, 2022

 

March 31, 2021

Revenues

 

 

 

 

 

 

 

 

Sales of products and services net of returns

 

 

 

9,475,205

 

5,766,154

Other operating revenues (expenses), net

 

(7,186)

 

(1,291)

 

(32,054)

 

7,526

Allowance for doubtful accounts

 

 

 

(7,992)

 

931

 

 

(7,186)

 

(1,291)

 

9,435,159

 

5,774,611

Raw materials acquired from third parties

 

 

 

 

 

 

 

 

Cost of goods sold and services rendered

 

 

 

3,412,116

 

3,259,106

Materials, energy, third party services, others

 

37,135

 

47,657

 

2,970,367

 

150,534

 

 

37,135

 

47,657

 

6,382,483

 

3,409,640

Gross value added

 

(44,321)

 

(48,948)

 

3,052,676

 

2,364,971

Retention

 

 

 

 

 

 

 

 

Depreciation and amortization

 

3,690

 

2,474

 

754,862

 

311,311

 

 

3,690

 

2,474

 

754,862

 

311,311

Net value added

 

(48,011)

 

(51,422)

 

2,297,814

 

2,053,660

Value added transferred in

 

 

 

 

 

 

 

 

Interest in earnings of subsidiaries

 

662,580

 

954,353

 

11,399

 

(1,194)

Interest in earnings of joint ventures

 

82,792

 

(54,936)

 

82,792

 

254,801

Finance income

 

50,012

 

36,325

 

509,785

 

191,152

 

 

795,384

 

935,742

 

603,976

 

444,759

Value added to be distributed

 

747,373

 

884,320

 

2,901,790

 

2,498,419

Distribution of value added

 

 

 

 

 

 

 

 

Payroll and social charges

 

40,445

 

14,431

 

442,454

 

166,138

Direct remuneration

 

37,763

 

12,217

 

359,872

 

148,297

Benefits

 

1,786

 

1,552

 

67,249

 

17,192

FGTS and others

 

896

 

662

 

15,333

 

649

Taxes and contributions

 

(44,478)

 

(112,690)

 

814,086

 

1,051,816

Federal

 

(46,051)

 

(113,539)

 

258,744

 

350,308

State

 

 

 

521,696

 

679,281

Municipal

 

1,573

 

849

 

33,646

 

22,227

Finance expense and rents

 

241,216

 

343,772

 

1,069,414

 

572,202

Interest and exchange variation

 

226,260

 

333,409

 

992,892

 

491,704

Rents

 

 

2,140

 

40,018

 

3,334

Others

 

14,956

 

8,223

 

36,504

 

77,164

Non-controlling interests

 

 

 

65,646

 

69,456

Profit for the period

 

510,190

 

638,807

 

510,190

 

638,807

 

 

747,373

 

884,320

 

2,901,790

 

2,498,419


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


 

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


1 Operations 

 

Cosan S.A. (“Cosan” or “the Company”) is a publicly-traded Company 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 traded under the symbol “CSAN”. Cosan is a corporation headquartered in the city of São Paulo, state of São Paulo. Mr. Rubens Ometto Silveira Mello is the ultimate controlling shareholder of Cosan.

 

1.1 Recent developments and other events

 

1.1.1 Acquisition of control of Sulgás by the subsidiary Compass Um

On January 3, 2022, the subsidiary Compass Um Participações S.A. (“Compass Um”), concluded the acquisition of 51% of the capital stock of Companhia de Gás do Estado do Rio Grande do Sul (“Sulgás”) for the amount of R$955,244, consequently obtaining control of the concessionaire, as detailed in note 8.2.

             

1.1.2 Acquisition of control of TUP Porto São Luís by the subsidiary Atlântico Participações

On February 11, 2022 (“Acquisition Date”), the acquisition of the remaining shares of 51% of the capital stock of Porto São Luís was concluded, for the amount of R$411,224, with the transfer of control, held by São Luís Port Company S.A.R.L., a company of the China Communications Construction Company Limited (“CCCC”) group. The total amount paid for both transactions was R$804,803. With the conclusion of this stage, the Company now holds 100% of the equity interest in Porto, as detailed in note 8.2.

 

1.1.3 Russian-Ukrainian conflict

On February 24, 2022, Russian troops started invading Ukraine. The ongoing military attack has led, and continues to lead, to significant casualties, dislocation of the population, damage to infrastructure and disruption to economic activity in Ukraine.

In response, multiple jurisdictions, including the European Union, the United Kingdom and the United States have imposed initial tranches of economic sanctions on Russia (and in certain cases Belarus). In addition to the imposition of sanctions, a growing number of large public and private companies have announced voluntary actions to curtail business activities with Russia and Belarus. These actions include plans to dispose of assets or discontinue operations in Russia/Belarus, curtailing exports to, or imports from, these countries and discontinuing the provision of services. Moreover, the war has added to mounting concerns of a sharp global growth slowdown.

As a company that operates globally through its subsidiaries and joint venture, the ongoing conflict between Russia and Ukraine, and/or economic sanctions and import and/or export controls have not materially affected the Company’s financial statements to date. The main operations that may be affected are:

  1.    Fertilizer transported volumes;
  2.    Unfavorable conditions for obtaining fertilizers affecting sugarcane production capacity;
  3.    An increase in oil prices as a result of a more limited supply of Russian oil globally may also lead to a decrease of our margins and an increase in the costs of acquisition of basic inputs such as diesel oil; and
  4.    Measures by the Brazilian government and the Brazilian Central Bank to contain inflation, such as raising the basic interest rate, which could materially impact the cost of debt and third-party capital for our financing and investing activities.
  5.    Rumo's acquisition of rail tracks: Rumo of rail tracks from suppliers charged other prices and not the terms required by those suppliers may be so capable of such suppliers that Rumo has not passed.

 

Although the Company, its subsidiaries and joint venture do not do material business in Russia or Ukraine, we closely monitor the indirect effects that the war in Ukraine could have on international supply chains, and therefore cost of inputs and overall inflation.

 

2Notes to the interim financial statements

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


1.1.4 Senior Notes Prepayment 2025

On January 14, 2022, the Rumo subsidiary prepaid the Senior Notes 2025, in the amount of USD 500,000, equivalent to R$ 2,848,332, with original maturity in January 2025, in accordance with the conditions established in the transaction agreement signed in January 2018. The derivatives contracted to hedge the operation were settled in the same period.

17

2 Statement of compliance

 

These individual and consolidated interim financial statements were 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 accordance with the rules issued by the Brazilian Securities and Exchange Commission, applicable to the preparation of quarterly information - ITR.

The presentation of individual and consolidated Statements of Value Added (DVA) is required by Brazilian corporate law and 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 result, under IFRS, this statement is presented as supplementary information, without prejudice to the set of interim financial statements.

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 as of December 31, 2021 and should be read as a whole.

The information in the explanatory notes that did not undergo significant changes compared to the financial statements as of December 31, 2021 were not fully presented in this quarterly information.

 

The relevant information specific to the interim financial statements, and only these, are being evidenced and that correspond to those used by Management in its management.

The Board of Directors authorized these interim financial statements for issue on May 13, 2022.

 

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 as of December 31, 2021, except for the mentions described in the respective explanatory notes that refer to the updates and changes described in note 3.1. All balances have been rounded to the nearest thousand, unless otherwise indicated.

 

3.1 Changes in the presentation and classification of concession intangible assets amortization expense

The Company re-assessed its presentation of the amortization expense related to its concession intangible assets in its statement of profit or. The Company had previously presented the amortization expense related to its concession intangible assets in selling expenses. The Company elected to change the presentation of the amortization expense related to its concession intangible assets to cost of sales, as the Company believes that such presentation provides more relevant information to the users of its financial statements as it is more aligned to practices adopted by industry. This reclassification does not impact regulatory margins or key indicators used by the Company.

 

2Notes to the interim financial statements

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


The Company has recast the statement of profit or loss for prior period as follows:

 

 

 

31/03/2021

 

Reclassification

 

31/03/2021 (Restated)

Net sales

 

4,715,799

 

 

4,715,799

Cost of sales

 

(3,369,867)

 

(136,279)

 

(3,506,146)

Gross profit

 

1,345,932

 

(136,279)

 

1,209,653

 

 

 

 

 

 

 

Selling expenses

 

(158,655)

 

 

(158,655)

General and administrative expenses

 

(363,608)

 

136,279

 

(227,329)

Other income (expenses), net

 

(28,926)

 

 

(28,926)

Operating expenses

 

(551,189)

 

136,279

 

(414,910)

 

 

 

 

 

 

 

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

 

794,743

 

 

794,743

 

 

 

 

 

 

 

Equity in earnings of investees

 

253,607

 

 

253,607

 

 

 

 

 

 

 

Finance results, net

 

(381,911)

 

 

(381,911)

 

 

 

 

 

 

 

Profit before taxes

 

666,439

 

 

666,439

 

 

 

 

 

 

 

Income taxes

 

41,824

 

 

41,824

 

 

 

 

 

 

 

Profit for the period

 

708,263

 

 

708,263

 

This reclassification was also reflected in the segment information, as detailed in note 4.

 

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 interim financial statements. The Company evaluates the performance of its operating segments based on the measure of Earnings Before Interest, Taxes, Depreciation and Amortization (“EBITDA”).

 

 

Notes to the interim financial statements

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

 

 

Reported segments:

 

  1. Raízen: operates in the production of sugar, ethanol and bioenergy. Raízen is an integrated producer of energy from renewable sources, such as biomass and solar energy, and invests in technologies that will allow it to intensify the use of biomass in its portfolio. In addition, Raízen distributes and sells fuels under the “Shell” brand, supplying a network of gas stations, airport service stations and business-to-business customers in Brazil and Argentina, where it also refines oil, manufactures and sells automotive lubricants. and industrial, and produces and sells liquefied petroleum gas. Raízen's operations also include Shell Select convenience stores and OXXO proximity stores of Grupo Nós, a joint venture with FEMSA Comércio. After Raízen's corporate reorganization completed on June 1, 2021, our senior management now considers Raízen a single reportable segment. Accordingly, our previously reported segment information has been restated for all periods presented to reflect changes in reportable segments;

 

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

 

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

 

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

 

  1. Cosan Corporate: management of agricultural properties, mining and logistics projects, digital platforms for logistics and financial services and investment in the Climate Tech Fund, a fund managed by Fifth Wall, specializing in technological innovation; and

 

Reconciliation:

 

  1. Corporate Cosan: In addition to the Company's corporate activities, the Cosan corporate segment includes the financing subsidiaries of 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”.

 


Notes to the interim financial statements

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

 

 

March 31, 2022


 

Reported segments


 

Reconciliation


 

Consolidated


 

Raízen


 

Gas and Energy


 

Moove


 

Logistics


 

Cosan Investments


 

Cosan Corporate


 

Deconsolidated effects


 

Segments eliminations


 

 


 


 


 


 


 


 


 


 

Statement of profit or loss:

 


 

 


 

 


 

 


 

 


 

 


 

 


 

 


 

 


Gross sales

57,215,878


 

5,077,689


 

2,092,210


 

2,333,243


 

52,768


 


 

(57,215,878

)

 

(15,692

)

 

9,540,218


Domestic market (i)

57,215,878


 

5,077,689


 

1,938,927


 

2,277,761


 

52,768


 


 

(57,215,878

)

 

(15,692

)

 

9,331,453


External market (i)


 


 

153,283


 

55,482


 


 


 


 


 

208,765


Net sales

53,477,656


 

4,005,830


 

1,657,694


 

2,206,362


 

50,694


 


 

(53,477,656

)

 

(15,692

)

 

7,904,888


Cost of sales

(50,976,770

)

 

(3,300,672

)

 

(1,328,188

)

 

(1,573,863

)

 

(2,205

)

 


 

50,976,770


 

15,692


 

(6,189,236

)

Gross profit

2,500,886


 

705,158


 

329,506


 

632,499


 

48,489


 


 

(2,500,886

)

 


 

1,715,652


Selling expenses

(1,170,662

)

 

(38,470

)

 

(129,271

)

 

(6,310

)

 

(2,338

)

 


 

1,170,662


 


 

(176,389

)

General and administrative expenses

(674,476

)

 

(140,429

)

 

(62,714

)

 

(100,194

)

 

(25,710

)

 

(56,779

)

 

674,476


 


 

(385,826

)

Other income (expenses), net

50,454


 

(28,932

)

 

14,871


 

(54,883

)

 

(3,163

)

 

(28,609

)

 

(50,454

)

 


 

(100,716

)

Interest in earnings of associates

(23,060

)

 


 


 

7,096


 

(58

)

 

504,122


 

23,060


 

(499,761

)

 

11,399


Interest in earnings of joint venture


 


 


 


 


 

82,792


 


 


 

82,792


Finance results, net

(645,660

)

 

(37,376

)

 

1,729


 

(500,770

)

 

(13,990

)

 

28,443


 

645,660


 


 

(521,964

)

Finance expense

(429,626

)

 

(319,198

)

 

(5,622

)

 

(348,155

)

 

1,070


 

(62,283

)

 

429,626


 


 

(734,188

)

Finance income

175,152


 

267,474


 

10,813


 

243,140


 

5,705


 

51,944


 

(175,152

)

 


 

579,076


Foreign exchange, net

1,999,144


 

277,106


 

48,380


 

890,724


 

(20,765

)

 

1,558,586


 

(1,999,144

)

 


 

2,754,031


Derivatives

(2,390,330

)

 

(262,758

)

 

(51,842

)

 

(1,286,479

)

 


 

(1,519,804

)

 

2,390,330


 


 

(3,120,883

)

Income tax (expense)benefit

235,776


 

22,514


 

(8,598

)

 

(45,690

)

 

(6,136

)

 

(11,202

)

 

(235,776

)

 


 

(49,112

)

Profit for the period

273,258


 

482,465


 

145,523


 

(68,252

)

 

(2,906

)

 

518,767


 

(273,258

)

 

(499,761

)

 

575,836


Profit (loss) attributable to:

 


 

 


 

 


 

 


 

 


 

 


 

 


 

 


 

 


Owners of the Company

207,834


 

427,656


 

101,891


 

(20,241

)

 

(18,122

)

 

518,767


 

(207,834

)

 

(499,761

)

 

510,190


Non-controlling interests

65,424


 

54,809


 

43,632


 

(48,011

)

 

15,216


 


 

(65,424

)

 


 

65,646


 

273,258


 

482,465


 

145,523


 

(68,252

)

 

(2,906

)

 

518,767


 

(273,258

)

 

(499,761

)

 

575,836


Other select data

 


 

 


 

 


 

 


 

 


 

 


 

 


 

 


 

 


Depreciation and amortization

1,994,856


 

205,232


 

21,003


 

523,749


 

1,169


 

3,710


 

(1,994,856

)

 

(1

)

 

754,862


EBITDA

2,677,998


 

702,559


 

173,395


 

1,001,957


 

18,389


 

505,236


 

(2,677,998

)

 

(499,762

)

 

1,901,774


Additions to PP&E, intangible and contract assets

2,851,078


 

370,804


 

5,318


 

691,996


 

6,891


 

603


 

(2,851,078

)

 


 

1,075,612


 

 


 

 


 

 


 

 


 

 


 

 


 

 


 

 


 

 


Reconciliation of EBITDA

 


 

 


 

 


 

 


 

 


 

 


 

 


 

 


 

 


Profit for the period

273,258


 

482,465


 

145,523


 

(68,252

)

 

(2,906

)

 

518,767


 

(273,258

)

 

(499,761

)

 

575,836


Income tax and (expense) benefit

(235,776

)

 

(22,514

)

 

8,598


 

45,690


 

6,136


 

11,202


 

235,776


 


 

49,112


Finance results, net

645,660


 

37,376


 

(1,729

)

 

500,770


 

13,990


 

(28,443

)

 

(645,660

)

 


 

521,964


Depreciation and amortization

1,994,856


 

205,232


 

21,003


 

523,749


 

1,169


 

3,710


 

(1,994,856

)

 

(1

)

 

754,862


EBITDA

2,677,998


 

702,559


 

173,395


 

1,001,957


 

18,389


 

505,236


 

(2,677,998

)

 

(499,762

)

 

1,901,774


 

(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$, unless otherwise stated)


 

March 31, 2021 (Restated)


 

Reported segments


 

Reconciliation


 

Consolidated


 

Raízen


 

Gas and Energy


 

Moove


 

Logistics


 

Cosan Corporate


 

Deconsolidated effects


 

Segments eliminations


 

 


 


 


 


 


 


 


 

Statement of profit or loss:

 


 

 


 

 


 

 


 

 


 

 


 

 


 

 


Gross sales

39,073,276


 

3,207,371


 

1,783,529


 

828,461


 

377


 

(39,073,276

)

 

(4,083

)

 

5,815,655


Domestic market (i)

34,213,866


 

3,207,371


 

1,627,996


 

828,461


 

377


 

(34,213,866

)

 

(4,083

)

 

5,660,122


External market (i)

4,859,410


 


 

155,533


 


 


 

(4,859,410

)

 


 

155,533


Net sales

35,911,678


 

2,516,622


 

1,417,556


 

785,351


 

353


 

(35,911,678

)

 

(4,083

)

 

4,715,799


Cost of sales

(33,618,674

)

 

(1,954,060

)

 

(1,083,803

)

 

(471,989

)

 

(377

)

 

33,618,674


 

4,083


 

(3,506,146

)

Gross profit

2,293,004


 

562,562


 

333,753


 

313,362


 

(24

)

 

(2,293,004

)

 


 

1,209,653


Selling expenses

(854,308

)

 

(26,173

)

 

(128,739

)

 

(3,052

)

 

(691

)

 

854,308


 


 

(158,655

)

General and administrative expenses

(358,870

)

 

(89,307

)

 

(56,036

)

 

(31,412

)

 

(50,574

)

 

358,870


 


 

(227,329

)

Other income (expenses), net

206,944


 

(6,167

)

 

12,928


 

(10,782

)

 

(24,905

)

 

(206,944

)

 


 

(28,926

)

Interest in earnings of associates

91,527


 


 


 

130


 

524,629


 

(91,527

)

 

(525,953

)

 

(1,194

)

Interest in earnings of joint venture

1,989


 


 


 


 

254,801


 

(1,989

)

 


 

254,801


Finance results, net

(541,281

)

 

(59,806

)

 

(51,423

)

 

(175,677

)

 

(95,005

)

 

541,281


 


 

(381,911

)

Finance expense

(39,261

)

 

(145,108

)

 

(7,612

)

 

(444

)

 

(18,653

)

 

39,261


 


 

(171,817

)

Finance income

173,559


 

149,922


 

2,836


 

19,474


 

18,919


 

(173,559

)

 


 

191,151


Foreign exchange, net

(1,128,848

)

 

(83,347

)

 

(58,589

)

 

(164,859

)

 

(684,664

)

 

1,128,848


 


 

(991,459

)

Derivatives

453,269


 

18,727


 

11,942


 

(29,848

)

 

589,393


 

(453,269

)

 


 

590,214


Income tax (expense)benefit

(225,181

)

 

90,030


 

(43,557

)

 

(34,755

)

 

30,106


 

225,181


 


 

41,824


Profit for the period

613,824


 

471,139


 

66,926


 

57,814


 

638,337


 

(613,824

)

 

(525,953

)

 

708,263


Profit (loss) attributable to:

 


 

 


 

 


 

 


 

 


 

 


 

 


 

 


Owners of the Company

604,582


 

462,399


 

46,487


 

17,067


 

638,807


 

(604,582

)

 

(525,953

)

 

638,807


Non-controlling interests

9,242


 

8,740


 

20,439


 

40,747


 

(470

)

 

(9,242

)

 


 

69,456


 

613,824


 

471,139


 

66,926


 

57,814


 

638,337


 

(613,824

)

 

(525,953

)

 

708,263


Other select data

 


 

 


 

 


 

 


 

 


 

 


 

 


 

 


Depreciation and amortization

1,330,110


 

137,040


 

26,049


 

145,248


 

2,972


 

(1,330,110

)

 

2


 

311,311


EBITDA

2,710,396


 

577,955


 

187,955


 

413,494


 

706,208


 

(2,710,396

)

 

(525,951

)

 

1,359,661


Additions to PP&E, intangible and contract assets

1,459,223


 

231,244


 

6,579


 

229,235


 

742


 

(1,459,223

)

 


 

467,800


Reconciliation of EBITDA

 


 

 


 

 


 

 


 

 


 

 


 

 


 

 


Profit for the period

613,824


 

471,139


 

66,926


 

57,814


 

638,337


 

(613,824

)

 

(525,953

)

 

708,263


Income tax and (expense) benefit

225,181


 

(90,030

)

 

43,557


 

34,755


 

(30,106

)

 

(225,181

)

 


 

(41,824

)

Finance results, net

541,281


 

59,806


 

51,423


 

175,677


 

95,005


 

(541,281

)

 


 

381,911


Depreciation and amortization

1,330,110


 

137,040


 

26,049


 

145,248


 

2,972


 

(1,330,110

)

 

2


 

311,311


EBITDA

2,710,396


 

577,955


 

187,955


 

413,494


 

706,208


 

(2,710,396

)

 

(525,951

)

 

1,359,661


 

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


Notes to the interim financial statements

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

 

 

March 31, 2022


 

Reported segments


 

Reconciliation


Consolidated


 

Raízen


 

Gas and Energy


 

Moove


 

Logistics


 

Cosan Investments


 

Cosan Corporate


 

Deconsolidated effects

 


Segments eliminations

 


 


 


 


 


 


 


 

 


 


Statement of financial position:

 


 

 


 

 


 

 


 

 


 

 


 

 

 


 

 


 


Cash and cash equivalents

8,234,568


 

3,276,823


 

889,455


 

6,377,309


 

250,835


 

1,288,710


 

(8,234,568

)

 


12,083,132


Marketable securities

87,530


 

2,190,588


 

218,150


 

1,359,262


 

85,084


 

532,827


 

(87,530

)

 


4,385,911


Trade receivables

6,637,840


 

1,661,274


 

750,322


 

587,966


 

217,262


 


 

(6,637,840

)

 


3,216,824


Derivative financial instruments - assets

7,491,566


 

123,888


 


 

947,865


 


 

1,832,705


 

(7,491,566

)

 


2,904,458


Inventories

9,945,240


 

132,297


 

675,351


 

240,916


 

95


 

1


 

(9,945,240

)

 


1,048,660


Sectorial financial assets


 

549,093


 


 


 


 


 

 


 


549,093


Other financial assets

267,038


 

2


 

388


 


 

189,126


 


 

(267,038

)

 


189,516


Other current assets

12,603,814


 

1,239,541


 

290,658


 

848,964


 

43,653


 

1,256,579


 

(12,603,814

)

(729,189

)

2,950,206


Other non-current assets

7,669,732


 

770,450


 

252,445


 

3,121,718


 

1,864


 

2,141,531


 

(7,669,732

)

(241,974

)

6,046,034


Investments in associates


 


 


 

64,347


 


 

15,394,154


 

 


(15,062,950

)

395,551


Investments in joint venture

1,354,420


 


 


 


 


 

11,444,873


 

(1,354,420

)

 


11,444,873


Biological assets

3,913,958


 


 


 


 


 


 

(3,913,958

)

 



Investment properties


 


 


 


 

3,889,956


 


 

 


 


3,889,956


Contract assets

3,178,350


 

784,161


 

23,587


 


 


 


 

(3,178,350

)

 


807,748


Right-of-use assets

10,779,636


 

73,264


 

46,230


 

7,769,820


 

3,364


 

32,690


 

(10,779,636

)

 


7,925,368


Property, plant and equipment

23,987,408


 

341,812


 

303,720


 

16,289,322


 

374,468


 

64,139


 

(23,987,408

)

 


17,373,461


Intangible assets and goodwill

9,220,172


 

12,054,748


 

1,173,216


 

7,107,257


 

458,843


 

2,006


 

(9,220,172

)

 


20,796,070


Loans, borrowings and debentures

(22,274,946

)

 

(8,551,263

)

 

(753,943

)

 

(17,048,631

)

 


 

(13,701,732

)

 

22,274,946

 


 


(40,055,569

)

Derivative financial instruments - liabilities

(8,452,526

)

 

(316,301

)

 

(77,716

)

 

(1,096,712

)

 


 

(543,407

)

 

8,452,526

 


 


(2,034,136

)

Trade payables

(19,059,514

)

 

(1,631,811

)

 

(815,318

)

 

(686,254

)

 

(1,894

)

 

(1,857

)

 

19,059,514

 


 


(3,137,134

)

Employee benefits payable

(1,090,396

)

 

(81,162

)

 

(88,600

)

 

(192,394

)

 

(4,313

)

 

(36,512

)

 

1,090,396

 


 


(402,981

)

Sectorial financial liabilities


 

(1,509,573

)

 


 


 


 


 

 


 


(1,509,573

)

Other current liabilities

(9,108,172

)

 

(621,562

)

 

(323,527

)

 

(1,463,737

)

 

(101,162

)

 

(1,355,160

)

 

9,108,172

 


229,041

 


(3,636,107

)

Leases

(10,424,706

)

 

(66,121

)

 

(47,981

)

 

(3,138,737

)

 

(3,457

)

 

(37,466

)

 

10,424,706

 


 


(3,293,762

)

Other non-current liabilities

(8,299,818

)

 

(2,748,058

)

 

(318,347

)

 

(6,153,080

)

 

(235,919

)

 

(2,666,641

)

 

8,299,818

 


742,122

 


(11,379,923

)

Total assets (net of liabilities) allocated by segment

26,661,194


 

7,672,090


 

2,198,090


 

14,935,201


 

5,167,805


 

15,647,440


 

(26,661,194

)

(15,062,950

)

30,557,676


Total assets

105,371,272


 

23,197,941


 

4,623,522


 

44,714,746


 

5,514,550


 

33,990,215


 

(105,371,272

)

(16,034,113

)

96,006,861


 

 


 

 


 

 


 

 


 

 


 

 


 

 

 


 

 


 


Shareholders' equity attributable to:

 


 

 


 

 


 

 


 

 


 

 


 

 

 


 

 


 


Equity attributable to owners of the Company

24,807,360


 

5,927,043


 

1,538,816


 

4,467,238


 

3,129,844


 

15,647,440


 

(24,807,360

)

(15,062,950

)

15,647,431


Non-controlling interests

1,853,834


 

1,745,047


 

659,274


 

10,467,963


 

2,037,961


 


 

(1,853,834

)

 


14,910,245


Total shareholders' equity

26,661,194


 

7,672,090


 

2,198,090


 

14,935,201


 

5,167,805


 

15,647,440


 

(26,661,194

)

(15,062,950

)

30,557,676


 

Notes to the interim financial statements

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

 

 

December 31, 2021


 

 


 

 


 

 


 

 


 

 


 

 


 

 


 

 


 

 


 

Reported segments


 

 


 

 


 

Reconciliation

Consolidated


 

Raízen


 

Gas and Energy


 

Moove


 

Logistics


 

Cosan Investments


 

Cosan Corporate


 

Deconsolidated effects


 

Segments eliminations


 

 


 


 


 


 


 


 


 


 

Statement of financial position:

 


 

 


 

 


 

 


 

 


 

 


 

 


 

 


 

 


Cash and cash equivalents

5,034,788


 

3,562,358


 

1,059,866


 

9,448,193


 

7,468


 

2,096,245


 

(5,034,788

)

 


 

16,174,130


Marketable securities

154,052


 

1,876,006


 

129,390


 

1,425,897


 

46,094


 

910,620


 

(154,052

)

 


 

4,388,007


Trade receivables

7,618,176


 

1,427,720


 

605,928


 

503,316


 

207,761


 

1,128


 

(7,618,176

)

 


 

2,745,853


Derivative financial instruments - assets

11,805,548


 

358,456


 

26,513


 

1,674,821


 


 

2,673,136


 

(11,805,548

)

 


 

4,732,926


Inventories

14,297,068


 

129,554


 

790,825


 

228,923


 


 

2


 

(14,297,068

)

 


 

1,149,304


Sectorial financial assets


 

558,310


 


 


 


 


 


 


 

558,310


Other financial assets

261,412


 


 

466


 


 

319,728


 

(1

)

 

(261,412

)

 


 

320,193


Other current assets

12,545,650


 

340,909


 

298,004


 

747,308


 

13,470


 

1,599,793


 

(12,545,650

)

 

(668,152

)

 

2,331,332


Other non-current assets

8,562,180


 

1,370,964


 

246,934


 

3,197,105


 

354


 

2,180,558


 

(8,562,180

)

 

(240,675

)

 

6,755,240


Investments in associates


 


 


 

57,844


 


 

14,518,340


 


 

(13,796,117

)

 

780,067


Investments in joint venture

1,317,720


 


 


 


 


 

10,936,663


 

(1,317,720

)

 


 

10,936,663


Biological assets

3,106,744


 


 


 


 


 


 

(3,106,744

)

 


 


Investment properties


 


 


 


 

3,886,696


 


 


 


 

3,886,696


Contract assets

2,941,390


 

684,970


 

21,011


 

1


 


 


 

(2,941,390

)

 


 

705,982


Right-of-use assets

10,758,442


 

73,220


 

51,458


 

7,784,941


 

3,203


 

34,445


 

(10,758,442

)

 


 

7,947,267


Property, plant and equipment

22,506,160


 

271,490


 

334,065


 

15,974,562


 

31


 

68,405


 

(22,506,160

)

 


 

16,648,553


Intangible assets and goodwill

9,226,852


 

9,328,654


 

1,285,884


 

7,131,645


 


 

35,315


 

(9,226,852

)

 


 

17,781,498


Loans, borrowings and debentures

(26,967,092

)

 

(7,667,987

)

 

(831,148

)

 

(21,178,748

)

 


 

(15,981,153

)

 

26,967,092


 


 

(45,659,036

)

Derivative financial instruments - liabilities

(12,377,276

)

 

(357,932

)

 


 

(576,749

)

 


 

(141,480

)

 

12,377,276


 


 

(1,076,161

)

Trade payables

(15,678,442

)

 

(1,798,977

)

 

(828,690

)

 

(618,658

)

 

(1,006

)

 

(6,173

)

 

15,678,442


 


 

(3,253,504

)

Employee benefits payable

(788,948

)

 

(104,404

)

 

(132,158

)

 

(255,963

)

 


 

(60,466

)

 

788,948


 


 

(552,991

)

Sectorial financial liabilities


 

(1,372,283

)

 


 


 


 


 


 


 

(1,372,283

)

Other current liabilities

(9,591,918

)

 

(472,592

)

 

(349,967

)

 

(1,384,611

)

 

(48,739

)

 

(1,384,091

)

 

9,591,918


 

148,171


 

(3,491,829

)

Leases

(10,685,524

)

 

(63,752

)

 

(53,436

)

 

(3,106,883

)

 

(3,253

)

 

(40,358

)

 

10,685,524


 


 

(3,267,682

)

Other non-current liabilities

(8,647,572

)

 

(1,771,568

)

 

(368,788

)

 

(6,034,881

)

 

(193,601

)

 

(2,691,341

)

 

8,647,572


 

761,666


 

(10,298,513

)

Total assets (net of liabilities) allocated by segment

25,399,410


 

6,373,116


 

2,286,157


 

15,018,063


 

4,238,206


 

14,749,587


 

(25,399,410

)

 

(13,795,107

)

 

28,870,022


Total assets

110,136,182


 

19,982,611


 

4,850,344


 

48,174,556


 

4,484,805


 

35,054,649


 

(110,136,182

)

 

(14,704,944

)

 

97,842,021


 

 


 

 


 

 


 

 


 

 


 

 


 

 


 

 


 

 


Shareholders' equity attributable to:

 


 

 


 

 


 

 


 

 


 

 


 

 


 

 


 

 


Equity attributable to owners of the Company

23,870,251


 

5,585,768


 

1,599,949


 

4,479,944


 

2,119,104


 

14,751,279


 

(23,870,251

)

 

(13,795,107

)

 

14,740,937


Non-controlling interests

1,529,159


 

787,348


 

686,208


 

10,538,119


 

2,119,102


 

(1,692

)

 

(1,529,159

)

 


 

14,129,085


Total shareholders' equity

25,399,410


 

6,373,116


 

2,286,157


 

15,018,063


 

4,238,206


 

14,749,587


 

(25,399,410

)

 

(13,795,107

)

 

28,870,022


 

Notes to the interim financial statements

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

 

4.1 Net revenue by segment

 

 

March 31, 2022

 

March 31, 2021 (Restated)

Reported segment

 

 

 

 

 

 

 

Raízen

 

 

 

  Ethanol

6,630,917

 

6,174,995

  Sugar

3,839,787

 

3,437,927

  Gas

16,139,575

 

10,463,228

  Diesel

23,252,234

 

14,362,343

  Cogeneration

727,321

 

494,691

  Other

2,887,822

 

978,494

 

53,477,656

 

35,911,678

 

 

 

 

Natural gas distribution

 

 

 

  Industrial

2,641,572

 

1,508,875

  Residential

399,893

 

294,334

  Cogeneration

237,111

 

140,769

  Automotive

227,082

 

59,859

  Commercial

161,069

 

89,890

  Construction revenue

205,769

 

179,282

  Other

77,042

 

24,403

 

3,949,538

 

2,297,412

Electricity trading

56,292

 

219,210

Gas and Energy

4,005,830

 

2,516,622

 

 

 

 

Moove

 

 

 

  Finished goods

1,528,255

 

1,257,545

  Base oil

93,649

 

128,952

  Services

35,790

 

31,059

 

1,657,694

 

1,417,556

 

 

 

 

Logistics

 

 

 

  North operations

1,741,843

 

589,227

  South operations

369,639

 

169,880

  Container operations

94,880

 

26,244

 

2,206,362

 

785,351

 

 

 

 

Cosan Investments

 

 

 

  Land lease

50,694

 

 

50,694

 

 

 

 

 

Reconciliation

 

 

 

Cosan Corporate

 

353

Deconsolidated effects and eliminations

(53,493,348)

 

(35,915,761)

Total

7,904,888

 

4,715,799

 

Notes to the interim financial statements

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


5 Financial assets and liabilities


Financial assets and liabilities are as following:


 

 

 

Parent Company

 

Consolidated

 

Note

 

March 31, 2022

 

December 31, 2021

 

March 31, 2022

 

December 31, 2021

Assets

 

 

 

 

 

 

 

 

 

  Fair value through profit or loss

 

 

 

 

 

 

 

 

 

    Cash and cash equivalents

5.1

 

154,576

 

683,036

 

1,177,106

 

1,680,328

    Marketable securities

5.2

 

532,777

 

893,087

 

4,385,911

 

4,388,007

    Other financial assets

5.4

 

 

-

 

189,516

 

320,193

    Derivate financial instruments

5.10

 

1,791,323

 

2,562,856

 

2,904,458

 

4,732,926

 

 

 

2,478,676

 

4,138,979

 

8,656,991

 

11,121,454

Amortized cost

 

 

 

 

 

 

 

 

 

    Cash and cash equivalents

5.1

 

914,211

 

1,035,041

 

10,906,026

 

14,493,802

    Trade receivables

5.3

 

 

 

3,216,733

 

2,745,853

    Restricted cash

5.2

 

31,937

 

31,181

 

60,725

 

58,990

    Receivables from related parties

5.5

 

532,410

 

529,364

 

421,264

 

416,491

    Sector financial assets

5.9

 

 

 

549,093

 

558,310

    Dividends receivable

 

 

211,454

 

540,091

 

108,583

 

519,965

 

 

 

1,690,012

 

2,135,677

 

15,262,424

 

18,793,411

Total

 

 

4,168,688

 

6,274,656

 

23,919,415

 

29,914,865

Liabilities

 

 

 

 

 

 

 

 

 

  Amortized cost

 

 

 

 

 

 

 

 

 

    Loans, borrowings and debentures

5.6

 

(7,316,652)

 

(8,164,256)

 

(22,849,254)

 

(25,444,437)

    Trade payables

5.7

 

(1,577)

 

(4,506)

 

(3,137,134)

 

(3,253,504)

    Consideration payable

 

 

 

 

(234,960)

 

(234,960)

    Other financial liabilities (i)

 

 

 

 

(675,538)

 

(726,423)

    Lease liabilities

5.8

 

(37,466)

 

(40,047)

 

(3,293,762)

 

(3,267,678)

    Railroad concession payable

12

 

 

 

(3,127,311)

 

(3,054,248)

    Payables to related parties

5.5

 

(6,549,096)

 

(7,700,429)

 

(430,992)

 

(287,609)

    Dividends payable

 

 

(754,282)

 

(754,282)

 

(921,502)

 

(799,634)

    Sector financial liabilities

5.9

 

 

 

(1,509,573)

 

(1,372,283)

    Tax installments - REFIS

13

 

(195,700)

 

(194,228)

 

(202,510)

 

(200,664)

 

 

 

(14,854,773)

 

(16,857,748)

 

(36,382,536)

 

(38,641,440)

  Fair value through profit or loss

 

 

 

 

 

 

 

 

 

    Loans, borrowings and debentures

5.6

 

 

 

(17,206,315)

 

(20,214,600)

    Derivative financial instruments

5.10

 

(543,406)

 

(141,480)

 

(2,034,136)

 

(1,076,161)

 

 

 

(543,406)

 

(141,480)

 

(19,240,451)

 

(21,290,761)

Total

 

 

(15,398,179)

 

(16,999,228)

 

(55,622,987)

 

(59,932,201)


(i) The balance substantially presented comes from the subsidiary Rumo and refers to amounts that were advanced by its suppliers with financial institutions. As of March 31, 2022, the balance anticipated by our suppliers with financial institutions was R$553,236 (R$576,786 as of December 31, 2021). These operations had Banco Itaú and Banco Bradesco as counterparties, at an average rate of 13.02% p.a. (10.60% p.a. on December 31, 2021). The average term of these operations, which are recorded at present value at the aforementioned rate, is around 90 days.


2Notes to the interim financial statements

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


5.1 Cash and cash equivalents

 

 

Parent Company

 

Consolidated

 

March 31, 2022

 

December 31, 2021

 

March 31, 2022

 

December 31, 2021

Cash and bank accounts

277

 

258

 

217,730

 

98,116

Savings account

444,979

 

525,249

 

1,390,081

 

2,594,723

Financial investments

623,531

 

1,192,570

 

10,475,321

 

13,481,291

 

1,068,787

 

1,718,077

 

12,083,132

 

16,174,130

 

Financial investments include the following:

 

 

 

Parent company

 

Consolidated

 

 

March 31, 2022

 

December 31, 2021

 

March 31, 2022

 

December 31, 2021

Investment fund

 

 

 

 

 

 

 

 

Repurchase agreements

 

154,576

 

683,036

 

1,022,487

 

1,680,328

Bank deposits certificates

 

 

 

154,619

 

 

 

154,576

 

683,036

 

1,177,106

 

1,680,328

Bank investments

 

 

 

 

 

 

 

 

Repurchase agreements

 

 

 

25,575

 

974,494

Bank deposits certificates

 

468,778

 

509,376

 

9,140,330

 

8,744,999

Other (i)

 

177

 

158

 

132,310

 

2,081,470

 

 

468,955

 

509,534

 

9,298,215

 

11,800,963

 

 

623,531

 

1,192,570

 

10,475,321

 

13,481,291


The Company's onshore financial investments are remunerated at rates around 102.1% of the Brazilian interbank offer rate (Certificado de Depósito Interbancário, or “CDI”), on March 31, 2022 (100% of the CDI on December 31, 2021). The sensitivity analysis of interest rate risks is in note 5.12.


2Notes to the interim financial statements

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


5.2 Marketable securities and restricted cash


 

Parent company

 

Consolidated

 

March 31, 2022

 

December 31, 2021

 

March 31, 2022

 

December 31, 2021

Marketable securities

 

 

 

 

 

 

 

Government security (i)

532,777

 

893,087

 

4,340,400

 

4,371,645

Bank deposits certificates

 

 

1,075

 

1,051

ESG Funds (ii)

 

 

44,436

 

15,311

 

532,777

 

893,087

 

4,385,911

 

4,388,007

 

 

 

 

 

 

 

 

Current

532,777

 

893,087

 

4,341,475

 

4,372,696

Non-current

 

 

44,436

 

15,311

Total

532,777

 

893,087

 

4,385,911

 

4,388,007

 

 

 

 

 

 

 

 

Restricted cash

 

 

 

 

 

 

 

Securities pledged as collateral

31,937

 

31,181

 

60,725

 

58,990

 

31,937

 

31,181

 

60,725

 

58,990


(i) Sovereign debt securities declared interest linked to the Special System for Settlement and Custody, or “SELIC”, with a yield of approximately 100% of the CDI.
(ii) The subsidiary Cosan Global Limited invests in the Fifth Wall Climate Tech Fund, from the United States, as an investor and partner in a business that also gives it preferential access to investments in startups with development in carbon solutions.


5.3 Trade receivables


 

 

Consolidated

 

 

March 31, 2022

 

December 31, 2021

Domestic - Brazilian reais

 

2,243,374

 

1,810,867

Unbilled receivables (i)

 

1,052,727

 

975,588

Export – foreign currency

 

60,474

 

74,450

 

 

3,356,575

 

2,860,905

 

 

 

 

 

Expected credit losses

 

(139,842)

 

(115,052)

 

 

3,216,733

 

2,745,853

 

 

 

 

 

Current

 

3,056,157

 

2,580,776

Non-current

 

160,576

 

165,077

 

 

3,216,733

 

2,745,853


(i) Unbilled revenue refers to the part of the gas supply in the month, whose measurement and billing have not yet been carried out, although already recorded in the balance sheet for accrual purposes.


2Notes to the interim financial statements

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


5.4 Other financial assets


The balance of other financial assets is composed as following:


 

 

Consolidated

 

 

March 31, 2022

 

December 31, 2021

Tellus and Janus shares (i)

 

189,126

 

319,727

Other financial assets

 

390

 

466

 

 

189,516

 

320,193

 

 

 

 

 

Current

 

388

 

466

Non-current

 

189,128

 

319,727

 

 

189,516

 

320,193

 

(i) The Company's management carried out a corporate restructuring of its investments in order to optimize the operational and risk management of its assets. The transaction resulted in the spin-off of the preferred shares of Tellus Brasil Participações S.A. and Janus Participações Agrícolas S.A. for the same corporate structure as other companies in the agricultural property management segment. The corporate reorganization took place in such a way that there was no change in the economic interest of shareholders in these investments.


2Notes to the interim financial statements

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


5.5 Related parties


a)      Accounts receivable and payable with related parties


 

 

Parent Company

 

Consolidated

 

 

March 31, 2022

 

December 31, 2021

 

March 31, 2022

 

December 31, 2021

Current asset

 

 

 

 

 

 

 

 

Commercial operations

 

 

 

 

 

 

 

 

Raízen Energia S.A.

 

17,965

 

6,434

 

42,586

 

38,710

Rumo S.A

 

3,091

 

3,930

 

 

Termag - Terminal Marítimo de Guarujá S.A.

 

 

 

14,286

 

14,286

Cosan Lubrificantes e Especialidades S.A.

 

13,999

 

12,007

 

 

Aguassanta Participações S.A.

 

1,715

 

2,956

 

1,715

 

2,956

Compass Gás e Energia S.A.

 

1,424

 

2,164

 

 

Payly Soluções de Pagamentos S.A

 

1,857

 

1,078

 

 

Raízen S.A.

 

45

 

3,947

 

15,219

 

15,489

Other

 

1,163

 

2,492

 

41

 

361

 

 

41,259

 

35,008

 

73,847

 

71,802

Financial operations

 

 

 

 

 

 

 

 

Raízen Energia S.A.

 

 

8,933

 

 

8,933

Raízen S.A.

 

 

45

 

 

45

Trizy - Sinlog Tecnologia em Logistica Ltda

 

1,501

 

 

 

Rio Minas Mineração S.A. (i)

 

 

 

32,500

 

17,500

Cosan Lubrificantes e Especialidades S.A.

 

92,983

 

91,938

 

 

 

 

94,484

 

100,916

 

32,500

 

26,478

Total current assets

 

135,743

 

135,924

 

106,347

 

98,280

 

 

 

 

 

 

 

 

 

Non-current assets

 

 

 

 

 

 

 

 

Commercial operations

 

 

 

 

 

 

 

 

Raízen S.A.

 

 

 

47,732

 

47,732

Termag - Terminal Marítimo de Guarujá S.A.

 

 

 

60,726

 

64,286

 

 

 

 

108,458

 

112,018

 

 

 

 

 

 

 

 

 

Corporate and financial operations

 

 

 

 

 

 

 

 

Raízen Energia S.A.

 

205,958

 

205,957

 

205,958

 

205,958

Cosan Lubrificantes e Especialidades S.A.

 

190,709

 

187,483

 

 

Other

 

 

 

501

 

235

 

 

396,667

 

393,440

 

206,459

 

206,193

Total non-current assets

 

396,667

 

393,440

 

314,917

 

318,211

Total assets

 

532,410

 

529,364

 

421,264

 

416,491


(i)   Contribution for future capital increase.


2Notes to the interim financial statements

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


 

 

Parent Company

 

Consolidated

 

 

March 31, 2022

 

December 31, 2021

 

March 31, 2022

 

December 31, 2021

Current liabilities

 

 

 

 

 

 

 

 

Commercial operations

 

 

 

 

 

 

 

 

Raízen Energia S.A.

 

74,531

 

21,173

 

97,831

 

50,289

Raízen S.A.

 

11,862

 

 

327,080

 

171,084

Rumo S.A

 

 

295

 

 

Payly Soluções de Pagamentos S.A.

 

509

 

509

 

 

Other

 

196

 

1,475

 

2,950

 

6,365

 

 

87,098

 

23,452

 

427,861

 

227,738

 

 

 

 

 

 

 

 

 

Corporate / financial operations

 

 

 

 

 

 

 

 

Raízen S.A.

 

 

11,959

 

1,298

 

11,959

Cosan Lubrificantes e Especialidades S.A.

 

 

13,146

 

 

Cosan Overseas Limited

 

30,614

 

36,059

 

 

Cosan Luxembourg S.A.

 

859,481

 

131,797

 

 

Aldwych Temple Venture Capital Limited

 

32,618

 

39,975

 

 

Raízen Energia S.A.

 

 

46,219

 

1,833

 

47,912

 

 

922,713

 

279,155

 

3,131

 

59,871

Total current liabilities

 

1,009,811

 

302,607

 

430,992

 

287,609

 

 

 

 

 

 

 

 

 

Non-current liabilities

 

 

 

 

 

 

 

 

Corporate / financial operations

 

 

 

 

 

 

 

 

Cosan Lubrificantes e Especialidades S.A.

 

688,432

 

709,275

 

 

Cosan Luxembourg S.A.

 

2,456,549

 

3,870,077

 

 

Aldwych Temple Venture Capital Limited

 

8,822

 

8,688

 

 

Cosan Overseas Limited

 

2,385,482

 

2,809,782

 

 

Total non-current liabilities

 

5,539,285

 

7,397,822

 

 

Total liabilities

 

6,549,096

 

7,700,429

 

430,992

 

287,609


2Notes to the interim financial statements

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


b)     Related party transactions


 

Parent Company

 

Consolidated

 

March 31, 2022

 

 

March 31, 2021

 

March 31, 2022

 

March 31, 2021

Revenue

 

 

 

 

 

 

 

 

Rumo S.A

 

 

 

 

10,636

Raízen Energia S.A.

 

 

 

128,625

 

14,030

Raízen S.A

 

 

 

57,181

 

8,945

Shell Energy do Brasil Ltda.

 

 

 

 

7,934

 

 

 

 

185,806

 

41,545

Purchase of goods / inputs / services

 

 

 

 

 

 

 

 

Raízen Energia S.A.

 

 

 

(6,557)

 

(13,332)

Raízen S.A. (i)

 

 

 

(533,491)

 

(823)

 

 

 

 

(540,048)

 

(14,155)

Shared (expenses) income

 

 

 

 

 

 

 

 

Rumo S.A

1,064

 

 

842

 

 

842

Cosan Lubrificantes e Especialidades S.A.

930

 

 

740

 

 

Payly Soluções de Pagamentos S.A.

73

 

 

36

 

 

Compass Gas e Energia S.A.

1,491

 

 

784

 

 

Companhia de Gás de São Paulo - COMGÁS

(1,425)

 

 

328

 

 

Trizy - Sinlog Tec. em Logistica S.A.

34

 

 

36

 

 

36

Raízen Energia S.A.

1,059

 

 

(1,258)

 

(18,153)

 

(12,245)

 

3,226

 

 

1,508

 

(18,153)

 

(11,367)

 

 

 

 

 

 

 

 

 

Financial result

 

 

 

 

 

 

 

 

Cosan Limited

 

 

82

 

 

168

Cosan Luxembourg S.A.

547,155

 

 

(378,158)

 

 

Cosan Overseas Limited

374,751

 

 

(311,234)

 

 

Raízen S.A.

(106)

 

 

1,308

 

(106)

 

1,308

Aldwych Temple Venture Capital Limited

7,224

 

 

(1,491)

 

 

Other

 

 

 

(39)

 

 

929,024

 

 

(689,493)

 

(145)

 

1,476

Total

932,250

 

 

(687,985)

 

(372,540)

 

17,499

 

(i)     The amount is related to the sale of fuel to the logistics segment.


2Notes to the interim financial statements

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


c)      Officers’ and directors’ compensation


The Company has a compensation policy approved by the Board of Directors. Compensation for the Company's key management personnel includes salaries, contributions to a post-employment defined benefit plan and share-based compensation. We present below the balance of the parent company as of March 31, 2022, as follows:


 

March 31, 2022

 

March 31, 2021

Short-term benefits to officers and directors

7,927

 

9,983

Share-based payment transactions

13,245

 

445

Post-employment benefits

114

 

87

 

21,286

 

10,515


5.6 Loans, borrowings and debentures


The terms and conditions of outstanding loans are as follows:


 

 

 

 

Parent Company

 

 

 

 

Description

 

Index

 

Annual interest rate

 

March 31, 2022

 

December 31, 2021

 

Maturity

 

Objective

Unsecured

 

 

 

 

 

 

 

 

 

 

 

 

Senior Notes Due 2029

 

Fixed 5.50%

 

5.50%

 

3,536,351

 

4,226,142

 

Sep-29

 

Acquisition

Debentures

 

CDI + 2,65

 

14.61%

 

1,740,550

 

1,858,837

 

Aug-25

 

Investment

 

 

CDI + 1.65%

 

13.49%

 

755,867

 

774,215

 

Aug-28

 

Working capital

 

 

CDI + 2.00%

 

13.88%

 

907,325

 

930,301

 

Aug-31

 

Working capital

 

 

IPCA + 5.75%

 

13.24%

 

376,559

 

374,761

 

Aug-31

 

Working capital

Total

 

 

 

 

 

7,316,652

 

8,164,256

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current

 

 

 

 

 

41,929

 

269,793

 

 

 

 

Non-current

 

 

 

 

 

7,274,723

 

7,894,463

 

 

 

 


2Notes to the interim financial statements

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


 

 

Interest

 

Consolidated

 

 

 

 

Description

 

Index

 

Annual interest rate

 

March 31, 2022

 

December 31, 2021

 

Maturity

 

Objective

Secured

 

 

 

 

 

 

 

 

 

 

 

 

BNDES

 

URTJLP

 

8.31%

 

2,511,239

 

2,598,623

 

Jul-31

 

Investment

 

 

Fixed

 

5.72%

 

416,055

 

461,756

 

Jan-25

 

Investment

 

 

IPCA

 

11.08%

 

670,330

 

646,624

 

Jan-48

 

Investment

 

 

Fixed

 

3.50%

 

640

 

727

 

Jan-24

 

Investment

 

 

IPCA + 3.25%

 

10.57%

 

1,487,880

 

945,663

 

Apr-29

 

Investment

 

 

IPCA + 4.10%

 

11.48%

 

149,740

 

154,843

 

Apr-29

 

Investment

Export credit agreement

 

CDI + 1.03%

 

12.77%

 

89,049

 

86,707

 

Feb-23

 

Investment

 

 

CDI + 2.25%

 

12.93%

 

62,524

 

60,700

 

May-26

 

Investment

 

 

CDI + 2.07%

 

11.35%

 

50,454

 

 

Mar-25

 

Working capital

 

 

CDI + 0.80%

 

12.54%

 

511,735

 

515,928

 

Dec-23

 

Investment

Resolution 4131

 

USD

 

1.13%

 

126,955

 

148,932

 

Nov-22

 

Working capital

Debentures

 

CDI + 1.79%

 

13.65%

 

775,423

 

753,770

 

Jun-27

 

Investment

 

 

CDI + 1.30%

 

13.10%

 

769,010

 

746,725

 

Oct-27

 

Investment

 

 

IPCA + 4.77%

 

12.19%

 

678,968

 

694,898

 

Jun-31

 

Investment

Export credit agreement

 

Euribor + 0.58%

 

0.58%

 

70,145

 

95,460

 

Sep-26

 

Investment

 

 

 

 

 

 

8,370,147

 

7,911,356

 

 

 

 

Unsecured

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GBP - Fixed

 

1.40%

 

31,305

 

37,674

 

Nov-22

 

Working capital

 

 

GBP+Libor-06 + 1.50% Base 360

 

1.92%

 

219,247

 

263,501

 

Dec-22

 

Acquisition

 

 

EUR - Fixed

 

4.42%

 

447

 

857

 

Sep-22

 

Investment

 

 

GBP - Pré-fixado

 

1.90%

 

125,334

 

150,649

 

Dec-23

 

Investment

 

 

5,50% base 360

 

5.50%

 

45,028

 

 

May-23

 

Investment

 

 

USD + 3.67%

 

3.67%

 

368,621

 

438,823

 

May-23

 

Investment

 

 

USD + 2,13%

 

2.13%

 

935,512

 

 

Feb-25

 

Investment

 

 

USD + 1.36%

 

1.36%

 

345,748

 

414,378

 

Feb-24

 

Investment

Perpetual Notes

 

USD

 

8.25%

 

2,398,758

 

2,825,420

 

Nov-40

 

Acquisition

Senior Notes Due 2023

 

USD

 

5.00%

 

575,081

 

685,550

 

Mar-23

 

Acquisition

Senior Notes Due 2025

 

USD

 

0.00%

 

 

2,981,335

 

Jan-22

 

Acquisition

Senior Notes Due 2027

 

USD

 

7.00%

 

3,411,241

 

4,305,928

 

Jan-27

 

Acquisition

Senior Notes Due 2028

 

USD

 

5.25%

 

2,131,612

 

2,700,621

 

Jan-28

 

Acquisition

Senior Notes Due 2029

 

Fixed 5.50%

 

5.50%

 

3,536,350

 

4,226,142

 

Sep-29

 

Acquisition

Senior Notes Due 2032

 

USD

 

4.20%

 

2,176,079

 

2,800,716

 

Jan-32

 

Acquisition

 

 

100% Libor-03 - 1% base 360

 

1.59%

 

95,032

 

111,955

 

Oct-23

 

Working capital

 

 

1,27% Base 360

 

1.27%

 

137,406

 

166,355

 

Jul-23

 

Working capital

Debentures

 

IPCA + 4.68%

 

12.10%

 

525,824

 

543,752

 

Feb-26

 

Investment

 

 

IPCA + 4.50%

 

11.91%

 

1,514,806

 

1,483,873

 

Feb-29

 

Investment

 

 

IPCA + 3.60%

 

8.55%

 

371,520

 

361,862

 

Dec-30

 

Working capital

 

 

CDI + 2.65

 

14.61%

 

1,740,550

 

1,858,837

 

Aug-25

 

Investment

 

 

IPCA + 6.80%

 

14.37%

 

919,908

 

891,972

 

Apr-30

 

Investment

 

 

IPCA + 3.90%

 

11.26%

 

1,050,958

 

1,018,844

 

Oct-29

 

Investment

 

 

IPCA + 5.73%

 

13.22%

 

527,204

 

505,584

 

Oct-33

 

Investment

 

 

IPCA + 4.00%

 

11.37%

 

978,114

 

952,671

 

Dec-35

 

Investment

 

 

IPCA + 4.54%

 

11.95%

 

120,078

 

126,668

 

Jun-36

 

Investment

 

 

IPCA + 7.48%

 

15.10%

 

173,095

 

165,478

 

Dec-22

 

Investment

 

 

IPCA + 7.36%

 

14.97%

 

113,406

 

108,451

 

Dec-25

 

Investment

 

 

IPCA + 5.87%

 

13.37%

 

908,142

 

873,474

 

Dec-23

 

Investment

 

 

IPCA + 4.33%

 

11.72%

 

520,393

 

501,278

 

Oct-24

 

Investment

 

 

IGPM + 6.10%

 

17.92%

 

375,516

 

352,235

 

May-28

 

Investment

 

 

CDI +0.50%

 

12.21%

 

1,042,327

 

2,033,161

 

Oct-22

 

Investment

 

 

CDI + 1.95%

 

13.83%

 

739,229

 

717,651

 

Aug-24

 

Investment

 

 

CDI + 1.45%

 

13.27%

 

408,781

 

 

Dec-26

 

Investment

 

 

IPCA + 5.12%

 

12.57%

 

498,074

 

484,974

 

Aug-31

 

Investment

 

 

IPCA + 5.22%

 

12.68%

 

484,800

 

477,578

 

Aug-36

 

Investment

 

 

CDI + 1.65%

 

13.49%

 

755,867

 

774,215

 

Aug-28

 

Working capital

 

 

CDI + 2.00%

 

13.88%

 

907,325

 

930,301

 

Aug-31

 

Working capital

 

 

IPCA + 5.75%

 

13.65%

 

376,559

 

374,761

 

Aug-31

 

Working capital

Working capital

 

100% CDI - 2.75%

 

13.44%

 

100,145

 

100,157

 

Jun-22

 

Working capital

 

 

 

 

 

 

31,685,422

 

37,747,681

 

 

 

 

Total

 

 

 

 

 

40,055,569

 

45,659,037

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current

 

 

 

 

 

3,821,515

 

4,241,368

 

 

 

 

Non-current

 

 

 

 

 

36,234,054

 

41,417,669

 

 

 

 



2Notes to the interim financial statements

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


To calculate the average rates, on an annual basis, the average annual CDI rate of 5.22% p.a. was considered. (4.45% p.a. on December 31, 2021) and TJLP of 6.48% p.a. (4.80% p.a. on December 31, 2021).


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


 

 

Parent Company

 

Consolidated

 

 

March 31, 2022

 

December 31, 2021

 

March 31, 2022

 

December 31, 2021

13 to 24 months

 

569,676

 

569,676

 

3,704,243

 

4,339,743

25 to 36 months

 

569,676

 

569,676

 

3,632,688

 

2,968,458

37 to 48 months

 

568,403

 

571,582

 

1,300,043

 

4,029,690

49 to 60 months

 

 

 

4,846,264

 

984,015

61 to 72 months

 

370,393

 

365,786

 

4,893,516

 

6,902,914

73 to 84 months

 

370,641

 

370,455

 

2,054,599

 

4,701,952

85 to 96 months

 

3,976,452

 

4,604,494

 

5,881,486

 

6,595,854

Over 97 months

 

849,482

 

842,794

 

9,921,215

 

10,895,043

 

 

7,274,723

 

7,894,463

 

36,234,054

 

41,417,669


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


 

 

Parent Company

 

Consolidated

 

 

March 31, 2022

 

December 31, 2021

 

March 31, 2022

 

December 31, 2021

Brazilian reais

 

3,780,302

 

3,938,114

 

23,325,667

 

23,304,742

U.S. dollar

 

3,536,350

 

4,226,142

 

16,283,423

 

21,806,154

British pound

 

 

 

375,887

 

451,824

Euro

 

 

 

70,592

 

96,317

 

 

7,316,652

 

8,164,256

 

40,055,569

 

45,659,037


All debts denominated in U.S. dollar have currency risk protection through derivative financial instruments (Note 5.11), except for perpetual notes.


Below are the movements in loans, borrowings and debentures occurred for the period ended March 31, 2022:


2Notes to the interim financial statements

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


 

 

Parent Company

 

Consolidated

December 31, 2021

 

8,164,256

 

45,659,037

Raised

 

 

2,075,048

Repayment of principal

 

 

(3,965,112)

Payment of interest

 

(402,752)

 

(990,888)

Interest, exchange rate and fair value

 

(444,852)

 

(2,722,516)

March 31, 2022

 

7,316,652

 

40,055,569

 

a)    Guarantees

The Company has financing agreements with the European Investment Bank (“EIB”), intended for investments, guaranteed by a bank guarantee, in accordance with each agreement. Some financing contracts with the National Bank for Economic and Social Development (“BNDES”), intended for investments, are also guaranteed, according to each contract, by a bank guarantee with an average cost of 0.82% p.a. or by real guarantees (assets) and escrow account. As of March 31, 2022, the balance of bank guarantees contracted was R$3,224,901 (R$3,328,076 as of December 31, 2021).

 

b)    Available credit line 

As of March 31, 2022, the Company has unused credit lines with banks rated AA, in the amount of R$250,000 (R$250,000 on December 31, 2021) and R$867,242 (R$898,023 as of December 31, 2021), to Rumo S.A. and R$1,929,510 for Comgás, there is no comparative balance as of December 31, 2021. The use of these lines of credit 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:


2Notes to the interim financial statements

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


Debt

Company

Triggers

Ratios

Debenture of 4th issue

Comgás S.A.

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

0.19

Debenture 4th to 9th issues

Comgás S.A.

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

1.58

BNDES

Comgás S.A.

Resolution 4131

Comgás S.A.

Debenture 1st issue - Cosan Logística

Cosan S.A.

2.27

Senior Notes Due 2027

Cosan S.A.

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

2.02

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 3.3

2.72

BNDES Rumo S.A. EBITDA (ii) / Consolidated financial result (v) higher or equal 2.0x 11.00

 


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





(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)
Senior Notes 2032 was an issue in Sustainability-Linked Bonds (SLBs), with the following sustainable targets: reduction of 17.6% by 2026 and 21.6% by 2030 of greenhouse gas emissions per ton of useful kilometer (TKU), starting with the base date of December 2020. Rumo is subject to a step-up of 25 basis points if it does not reach these targets, which would increase the interest rate to 4.45% p.a.





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

 

2Notes to the interim financial statements

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



       On March 31, 2022, the Company and its subsidiaries were in compliance with all debt financial and non-financial covenants.


       The terms of loans included cross-default provisions.

 

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 5.11) 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

 

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

 

 

 

Parent Company

 

Consolidated

 

 

March 31, 2022

 

December 31, 2021

 

March 31, 2022

 

December 31, 2021

Materials and service suppliers

 

1,577

 

4,506

 

1,800,058

 

1,891,023

Natural gas/ transport and logistics suppliers

 

 

 

1,337,076

 

1,362,481

 

 

1,577

 

4,506

 

3,137,134

 

3,253,504


2Notes to the interim financial statements

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


5.8 Leases

The movement in leases for the period ended March 31, 2022 was as follows:

 

 

Parent company

 

Consolidated

At January 1, 2022

40,047

 

3,267,678

Business combination

 

3,940

Additions

 

49,870

Interest

(349)

 

82,910

Repayments of principal

(1,220)

 

(86,474)

Payments of interest

(1,012)

 

(51,676)

Monetary adjustment

 

27,514

At March 31, 2022

37,466

 

3,293,762

 

 

 

 

Current

8,446

 

427,989

Non-current

29,020

 

2,865,773

 

37,466

 

3,293,762

 

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:

 

 

Consolidated

 

March 31, 2022

 

March 31, 2021

Variable lease payments not included in the measurement of lease liabilities

11,754

 

6,940

Expenses relating to short-term leases

3,970

 

9,546

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

347

 

234

 

16,071

 

16,720

 

Additional Information

 

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 March 31, 2022, would be those presented in the “Official note” column:

 

2Notes to the interim financial statements

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


 

 

March 31, 2022

 

March 31, 2021

Accounts

 

Registered

 

Official note

 

% Variation

 

Registered

 

Official note

 

% Variation

Lease liabilities

 

(2,117,706)

 

(2,287,715)

 

8%

 

(2,121,577)

 

(2,287,777)

 

8%

Residual right of use

 

6,675,171

 

6,687,702

 

0%

 

6,743,631

 

6,755,661

 

0%

Financial expense

 

(234,031)

 

(245,584)

 

5%

 

(253,446)

 

(265,511)

 

5%

Depreciation expense

 

(258,781)

 

(262,434)

 

1%

 

(280,462)

 

(285,462)

 

2%

 

Rates ranging from 10.9% to 14.8% were used, according to the term of each contract.

 

The balances recorded by the subsidiary Rumo include the Malha Central contract and the amendment for the renewal of the Malha Paulista contract, which have an implicit rate identified, so that their valuation does not generate the distortions in the liabilities and right of use object of the Circular Letter of the CVM. As of March 31, 2022, the lease liability for these contracts was R$1,731,449 (R$1,185,207 as of December 31, 2021). The potential PIS/COFINS credit included in liabilities as of March 31, 2022 is R$7,510 (R$6,154 as of December 31, 2021).

 

5.9 Sector financial asset and liability

 

The changes in net sector financial asset (liability) for the period ended March 31, 2022, were as follows:

 

 

 

 

Sectorial assets

 

Sectorial liabilities

 

Total

January 1, 2022

 

 

558,310

 

(1,372,283)

 

(813,973)

Cost of gas (i)

 

 

(51,790)

 

 

(51,790)

Credits of taxes (ii)

 

 

 

3,486

 

3,486

Monetary variations (iii)

 

 

18,915

 

(22,895)

 

(3,980)

Deferral of IPG-M (iv)

 

 

23,658

 

 

23,658

Business combination (Note 8.2)

 

 

 

(117,881)

 

(117,881)

March 31, 2022

 

 

549,093

 

(1,509,573)

 

(960,480)

 

 

 

 

 

 

 

 

Current

 

 

454,138

 

(82,380)

 

371,758

Non-current

 

 

94,955

 

(1,427,193)

 

(1,332,238)

 

 

 

549,093

 

(1,509,573)

 

(960,480)

 

2Notes to the interim financial statements

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



(i)
Refers to the cost of gas purchased compared to 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 Comgás.

(ii)
Refers to the net amount of tax credits on tax benefits in the period, pursuant to resolution No. 1,274 of March 3, 2022.

(iii)
Monetary update on the gas current account and extemporaneous credit, based on the SELIC rate.

(iv)
Appropriation of the IGP-M deferral for the residential and commercial segments.

 

5.10 Derivative financial instruments

 

Parent Company

Notional

 

Fair value

 

March 31, 2022

 

December 31, 2021

 

March 31, 2022

 

December 31, 2021

Exchange rate derivatives

 

 

 

 

 

 

 

  Forward agreements

2,009,175

 

2,994,267

 

(159,870)

 

(220)

 

 

 

 

 

 

 

 

Interest rate and exchange rate risk

 

 

 

 

 

 

 

  Swap agreements (shares)

1,643,632

 

1,074,113

 

444,523

 

270,462

  Swap agreements (interest rate)

324,300

 

324,300

 

(25,647)

 

(75,618)

  Swap agreements (exchange and interest rate)

5,830,002

 

5,495,733

 

988,911

 

2,226,752

 

7,797,934

 

6,894,146

 

1,407,787

 

2,421,596

 

 

 

 

 

 

 

 

Total financial instruments

 

1,247,917

 

2,421,376

 

 

 

 

 

 

 

 

Current assets

 

 

 

 

126,079

 

54,963

Non-current assets

 

 

 

 

1,665,244

 

2,507,893

Current liabilities

 

 

 

 

(159,870)

 

(31,202)

Non-current liabilities

 

 

 

 

(383,536)

 

(110,278)

Total

 

 

 

 

1,247,917

 

2,421,376

 

2Notes to the interim financial statements

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


Consolidated

Notional

 

Fair value

 

March 31, 2022

 

December 31, 2021

 

March 31, 2022

 

December 31, 2021

Exchange rate derivatives

 

 

 

 

 

 

 

  Forward agreements (i)

2,634,680

 

3,313,428

 

(210,439)

 

21,305

 

 

 

 

 

 

 

 

Electricity derivatives

 

 

 

 

 

 

 

  Forward agreements (ii)

1,234,857

 

1,407,476

 

(181,317)

 

(248,123)

  Forward agreements option

355,335

 

 

22,590

 

 

1,590,192

 

1,407,476

 

(158,727)

 

(248,123)

Interest rate and exchange rate risk

 

 

 

 

 

 

 

  Swap agreements (shares) (iii)

1,643,632

 

1,074,113

 

444,523

 

270,462

  Swap agreements (interest rate and inflation) (iv)

7,239,545

 

6,590,408

 

92,726

 

77,913

  Swap agreements (interest rate)

3,019,917

 

3,019,917

 

137,742

 

154,654

  Swap agreements (exchange and interest rate) (iv)

15,324,949

 

13,223,981

 

564,497

 

3,380,554

 

27,228,043

 

23,908,419

 

1,239,488

 

3,883,583

 

 

 

 

 

 

 

 

Total financial instruments

 

870,322

 

3,656,765

 

 

 

 

 

 

 

 

Current assets

 

 

 

 

260,371

 

194,878

Non-current assets

 

 

 

 

2,644,087

 

4,538,048

Current liabilities

 

 

 

 

(1,318,706)

 

(925,650)

Non-current liabilities

 

 

 

 

(715,430)

 

(150,511)

Total

 

 

 

 

870,322

 

3,656,765

 


(i)
The Company and its subsidiaries TRSP and Moove have forward foreign exchange contracts to hedge exposures and expenses in foreign currency.





(ii)

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





(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 61,983,012 shares and the total initial value is R$1,074,112. Part of these operations are guaranteed by RAIL3 shares of its subsidiary Rumo S.A. On March 31, the mark-to-market income, recorded in the Company's financial income line, was R$174,060.
   


2Notes to the interim financial statements

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



(iv) 
The subsidiary Rumo contracted interest and exchange swap operations, in order to be assets in USD + fixed interest and liabilities as a percentage of CDI. In the interest and inflation swap operations, the Company is active in IPCA + fixed interest and passive in a percentage of the CDI.

      

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

 

a)      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 sources of hedge ineffectiveness that are expected to affect the hedging relationship during its term evaluated by the Company are mainly: (i) reduction or modification of the hedged item; and (ii) a change in the credit risk of the Company or the counterparty of the contracted swaps. The amounts related to the items designated as hedge instruments were as following:

 

 

2Notes to the interim financial statements

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


 

 

 

 

Book value

 

Accumulated fair value adjustment

 

Notional

 

March 31, 2022

 

December 31, 2021

 

March 31, 2022

 

December 31, 2021

Exchange rate hedge

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   Designated items

 

 

 

 

 

 

 

 

 

     Senior notes 2025 (Rumo Luxembourg)

(1,740,550)

 

 

 

 

259,866

     Senior notes 2028 (Rumo Luxembourg)

(2,791,600)

 

(2,131,612)

 

(2,700,621)

 

(120,467)

 

43,154

     Senior notes 2032 (Rumo Luxembourg)

(2,758,400)

 

(2,176,079)

 

(2,938,939)

 

(305,791)

 

(679,564)

Total debt

(7,290,550)

 

(4,307,691)

 

(5,639,560)

 

(426,258)

 

(376,544)

 

 

 

 

 

 

 

 

 

 

Derivative financial instruments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

     Senior Swaps Notes 2025 (Rumo Luxembourg)

 

 

 

 

(120,326)

     Senior Swaps Notes 2028 (Rumo Luxembourg)

2,791,600

 

308,657

 

266,526

 

575,182

 

277,542

     Senior Notes 2032 (Rumo Luxembourg)

2,259,375

 

(41,873)

 

675,572

 

633,699

 

675,572

Derivative total

5,050,975

 

266,784

 

942,098

 

1,208,881

 

832,788

 

 

 

 

 

 

 

 

 

 

Total

(2,239,575)

 

(4,040,907)

 

(4,697,462)

 

782,623

 

456,244

 

 

 

 

 

 

 

 

 

 

 

 

 

Book value

 

Accumulated fair value adjustment

 

Notional

 

March 31, 2022

 

December 31, 2021

 

March 31, 2022

 

December 31, 2021

Interest rate hedge

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   Designated items

 

 

 

 

 

 

 

 

 

     Senior Notes 2023 (Cosan Luxembourg)

(266,800)

 

(574,989)

 

 

 

(188,083)

     Debenture 5th issue - single series (Comgás)

(684,501)

 

(908,142)

 

(873,474)

 

(34,668)

 

17,184

     Debenture 9rd issue - 1rd series (Comgás)

(500,000)

 

(498,074)

 

(484,974)

 

(13,100)

 

(484,974)

     Debenture 9rd issue - 2rd series (Comgás)

(500,000)

 

(484,800)

 

(477,578)

 

(7,222)

 

(477,578)

     BNDES Project VIII

(1,000,000)

 

(923,862)

 

(921,949)

 

(1,913)

 

(921,949)

     Debenture/CDB (Rumo)

(6,179,546)

 

(6,156,126)

 

(5,359,574)

 

(88,669)

 

149,491

Total debt

(9,130,847)

 

(9,545,993)

 

(8,117,549)

 

(145,572)

 

(1,905,909)

 

 

 

 

 

 

 

 

 

 

Derivative financial instruments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

     Swaps Notes 2023 (Cosan Luxembourg)

266,800

 

123,106

 

 

 

10,057

     Debenture 5th issue - single series (Comgás)

684,501

 

(207,734)

 

(189,928)

 

(17,806)

 

(401,669)

     Debenture 9rd issue - 1rd series (Comgás)

500,000

 

7,799

 

5,776

 

2,023

 

5,776

     Debenture 9rd issue - 2rd series (Comgás)

500,000

 

21,002

 

12,939

 

8,063

 

12,939

     BNDES Project VIII

1,000,000

 

56,925

 

51,220

 

5,705

 

51,220

     Swaps Debenture/CDB (Rumo)

6,179,546

 

(80,959)

 

(75,806)

 

5,152

 

(196,959)

Derivative total

9,130,847

 

(79,861)

 

(195,799)

 

3,137

 

(518,636)

 

 

 

 

 

 

 

 

 

 

Total

 

(9,625,854)

 

(8,313,348)

 

(142,435)

 

(2,424,545)

 

2Notes to the interim financial statements

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


b)     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 income. 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

 

March 31, 2022

 

December 31, 2021

 

March 31, 2022

 

December 31, 2021

Exchange rate

 

 

 

 

 

 

 

 

 

 

 

Objects

 

 

 

 

 

 

 

 

 

 

 

Senior Notes 2027

USD+7.0%

 

(3,079,570)

 

3,411,241

 

(4,305,928)

 

1,020,297

 

313,052

Export Credit Agreement

EUR + 0.58%

 

(63,423)

 

(70,145)

 

(95,460)

 

(1,626)

 

15,827

Resolution 4,131 (Rumo)

USD + 2.20%

 

(100,000)

 

(126,955)

 

(148,932)

 

512

 

9,185

Resolution 4,131 (Comgás - 2018)

US$ + 3.67%

 

(268,125)

 

(368,621)

 

(438,823)

 

(8,863)

 

(18,230)

Resolution 4,131 (Comgás - 2021)

US$ + 1.36%

 

(407,250)

 

(345,748)

 

(414,378)

 

10,071

 

5,526

Resolution 4,131 (Comgás - 2022)

US$ + 2.51%

 

(1,097,400)

 

(935,512)

 

 

15,136

 

Total

 

 

(5,015,768)

 

1,564,260

 

(5,403,521)

 

1,035,527

 

325,360

 

 

 

 

 

 

 

 

 

 

 

 

Derivative instruments

 

 

 

 

 

 

 

 

 

 

 

Swap Notes 2027

BRL + 126.85% do CDI

 

3,079,570

 

1,220,721

 

2,047,237

 

(833,753)

 

45,181

Inflation and interest rate swaps

BRL + 107% do CDI

 

63,423

 

12,589

 

30,535

 

17,946

 

(10,658)

Inflation and interest rate swaps

BRL + 118% do CDI

 

100,000

 

25,313

 

47,527

 

22,214

 

(15,874)

EIB 3rd Tranche

BRL + 88.5% do CDI

 

 

 

 

 

844

EIB 4th Tranche

BRL + 81.1% do CDI

 

 

 

 

 

2,583

Resolution 4,131 (Comgás - 2018)

BRL + 107.9% do CDI

 

268,125

 

91,927

 

168,358

 

(76,431)

 

20,794

Resolution 4,131 (Comgás - 2020)

BRL + CDI + 2.75%

 

 

 

 

 

15,711

Resolution 4,131 (Comgás - 2021)

BRL + CDI + 1.25%

 

407,250

 

(66,080)

 

(514)

 

(80,819)

 

(6,628)

Resolution 4,131 (Comgás - 2022)

BRL + CDI + 1.20%

 

1,097,400

 

(180,667)

 

 

(180,667)

 

Derivative total

 

 

5,015,768

 

1,103,803

 

2,293,143

 

(1,131,510)

 

51,953

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

 

2,668,063

 

(3,110,378)

 

(95,983)

 

377,313

 

2Notes to the interim financial statements

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


 

 

 

 

 

Book value

 

Accumulated fair value adjustment

 

 

 

Notional

 

March 31, 2022

 

December 31, 2021

 

March 31, 2022

 

December 31, 2021

Interest rate

 

 

 

 

 

 

 

 

 

 

 

Objects

 

 

 

 

 

 

 

 

 

 

 

     Debenture (Rumo)

IPCA + 4,68%

 

(460,000)

 

(525,824)

 

(543,752)

 

(1,409)

 

(59,494)

     Debenture (Rumo)

IPCA + 4,50%

 

(600,000)

 

(675,759)

 

(676,798)

 

(7,086)

 

(9,264)

Total

 

 

(1,060,000)

 

(1,201,583)

 

(1,220,550)

 

(8,495)

 

(68,758)

 

 

 

 

 

 

 

 

 

 

 

 

Derivative instruments

 

 

 

 

 

 

 

 

 

 

 

FX and interest swap

107% CDI

 

460,000

 

79,909

 

71,375

 

(8,534)

 

11,772

FX and interest swap

105% CDI

 

600,000

 

93,776

 

82,344

 

(11,432)

 

(1,789)

Derivative total

 

 

1,060,000

 

173,685

 

153,719

 

(19,966)

 

9,983

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

 

(1,027,898)

 

(1,066,831)

 

(28,461)

 

(58,775)


c)      Cash flow hedge

 

The subsidiary Rumo contracted certain derivative instruments to protect certain contracted costs for the year 2022, for some of which it chose not to link the instruments to the documented hedging structures, since both the instruments and the hedged costs will impact the result during the year:

 

 

 

 

 

Book value

 

Accumulated fair value adjustment

 

 

 

Notional

 

March 31, 2022

 

December 31, 2021

 

March 31, 2022

 

December 31, 2021

Cash flow hedge

 

 

 

 

 

 

 

 

 

 

 

Derivative instruments

 

 

 

 

 

 

 

 

 

 

 

NDF (Non deliverable forwards)

USD

 

142,772

 

(12,691)

 

 

(12,691)

 

Total

 

 

142,772

 

(12,691)

 

 

(12,691)

 

 

2Notes to the interim financial statements

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


5.11 Recognized fair value measurements

 

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

 

 

 

 

Company

 

March 31, 2022

 

December 31, 2021

Senior Notes 2023

 

Cosan Luxembourg S.A.

 

100.10%

 

100.26%

Senior Notes 2025
Rumo Luxembourg S.à r.l.

103.04%

Senior Notes 2027

 

Cosan Luxembourg S.A.

 

103.33%

 

103.79%

Senior Notes 2028

 

Rumo Luxembourg S.à r.l.

 

86.63%

 

103.42%

Senior Notes 2029

 

Cosan S.A.

 

98.29%

 

104.39%

Senior Notes 2032

 

Rumo Luxembourg S.à r.l.

 

99.79%

 

94.34%

Perpetual Notes

 

Cosan Overseas Limited

 

100.61%

 

102.17%

 

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 assets and liabilities are as follows: 

 

 

 

 

Carrying amount


Assets and liabilities measured at fair value

 

 

 

March 31, 2022

 

December 31, 2021

 

March 31, 2022

 

December 31, 2021

 

Note

 

 

 

 

 

Level 1

 

Level 2

 

Level 3

 

Level 1

 

Level 2

 

Level 3

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  Investment funds

5.1

 

1,177,106

 

1,680,328

 

 

1,177,106

 

 

 

1,680,328

 

  Marketable securities

5.2

 

4,385,911

 

4,388,007

 

 

4,385,911

 

 

 

4,388,007

 

  Other financial assets

5.4

 

189,516

 

320,193

 

189,516

 

 

 

320,193

 

 

  Investment properties (i)

10.5

 

3,889,956

 

3,886,696

 

 

 

3,889,956

 

 

 

3,886,696

  Derivate financial instruments

5.10

 

2,904,458

 

4,732,926

 

 

2,904,458

 

 

 

4,732,926

 

Total

 

 

12,546,947

 

15,008,150

 

189,516

 

8,467,475

 

3,889,956

 

320,193

 

10,801,261

 

3,886,696

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  Loans, borrowings and debentures

5.6

 

(40,055,569)

 

(45,659,037)

 

(23,877,506)

 

(17,206,315)

 

 

(30,157,655)

 

(20,214,600)

 

  Derivative financial instruments

5.10

 

(2,034,136)

 

(1,076,161)

 

 

(2,034,136)

 

 

 

(1,076,161)

 

Total

 

 

(42,089,705)

 

(46,735,198)

 

(23,877,506)

 

(19,240,451)

 

 

(30,157,655)

 

(21,290,761)

 

 

(i) The fair value of agricultural properties was determined based on the direct comparative method of market data applied to transactions with similar properties (type, location and quality of the property), and to some extent based on sales quotations for potential transactions with comparable assets (level 3). The methodology used to determine fair value takes into account direct comparisons of market information, such as market research, homogenization of values, spot market prices, sales, distances, facilities, access to land, topography and soil, use of land (type of crop) and rainfall, among other data, in line with the standards issued by the Brazilian Association of Technical Standards (ABNT). Significant unobservable inputs range from 6.5% p.a. and 9% p.a. on March 31, 2022.


2Notes to the interim financial statements

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


5.12 Financial risk management

 

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

 

Risk

Exposure arising from

Measurement

Management

Market risk – foreign exchange

(i) Future commercial transactions.

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

(i) Cash flow forecasting

(ii) Sensitivity analysis

Foreign currency forwards.

Market risk – interest rate

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

(i) Sensitivity analysis

Interest rate Swap.

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, dividends e investment properties.

(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 Management identifies, evaluates and hedges financial risks in close cooperation with the operating units. The Board of Directors provides written principles for managing global risk as well as policies covering specific areas such as currency risk, interest rate risk, credit risk, use of derivative financial instruments and non-derivative financial instruments and excess investment of liquidity.

 

2Notes to the interim financial statements

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


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 opt for the formal designation of new debt operations for which it has swap-type derivative financial instruments for exchange variation and interest, as measured at fair value. The option for fair value is intended to eliminate or inconsistencies in the result arising from differences between the measurement credits of certain liabilities and their hedging instruments. Thus, both the swaps and the respective debts are now measured at fair value. Such option is irrevocable and must only be made in the initial accounting record of the operation.

 

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

 

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

 

a)      Market risk

 

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

 

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

 

On March 31, 2022 and December 31, 2021, the Company had the following net exposure to the exchange rate variations on assets and liabilities denominated in U.S. Dollar (U.S.$.) and Euro:

 

 

March 31, 2022

 

December 31, 2021

Cash and cash equivalents

664,088

 

3,811,598

Trade receivables

88,417

 

93,326

Trade payables

(103,715)

 

(4,721)

Loans, borrowings and debentures

(15,499,434)

 

(19,640,300)

Leases

(92,925)

 

(108,365)

Contingent consideration

(234,960)

 

(234,960)

Derivative financial instruments (notional)

20,255,165

 

21,105,358

Foreign exchange exposure, net

5,076,636

 

5,021,936


2Notes to the interim financial statements

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


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

 

A reasonably possible strengthening (weakening) of the Brazilian reais to U.S. dollar and Euro as of March 31, 2022, 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

 

422,104

 

1,425,201

 

2,428,297

 

(580,992)

 

(1,584,089)

Trade receivables

 

Currency fluctuation

 

73,427

 

98,770

 

124,112

 

48,085

 

22,742

Trade payables

 

Currency fluctuation

 

5,249

 

29,495

 

53,743

 

(18,997)

 

(43,244)

Derivative financial instruments

 

Currency fluctuation

 

3,121,040

 

3,760,936

 

6,274,436

 

(1,266,063)

 

(3,779,563)

Loans, borrowings and debentures

 

Currency fluctuation

 

(1,816,510)

 

(6,426,894)

 

(10,843,719)

 

(2,663,942)

 

6,823,581

Leases

 

Currency fluctuation

 

(18,872)

 

(46,821)

 

(74,770)

 

9,077

 

37,026

Consideration payable

 

Currency fluctuation

 

191,411

 

239,264

 

287,117

 

143,558

 

95,705

Impacts on profit or loss

 

 

 

1,977,849

 

(920,049)

 

(1,750,784)

 

(4,329,274)

 

1,572,158

 

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

 

 

March 31, 2022

 

Scenario

 

 

 

Probable

 

25%

 

50%

 

-25%

 

-50%

U.S.$

 

4.7378

 

5.2936

 

6.6170

 

7.9404

 

3.9702

 

2.6468

Euro

 

5.2561

 

6.0347

 

7.5434

 

9.0521

 

4.5260

 

3.0174

GBP

 

6.2307

 

7.0035

 

8.7543

 

10.5052

 

5.2526

 

3.5017


2Notes to the interim financial statements

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

 

  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

 

1,331,184

 

2,097,370

 

2,474,151

 

1,349,750

 

974,950

Marketable securities

 

525,050

 

797,431

 

928,693

 

534,906

 

403,644

Lease and concession in installments

 

(121,902)

 

(152,377)

 

(182,853)

 

(91,426)

 

(60,951)

Leases

 

(377,044)

 

(377,049)

 

(377,054)

 

(377,039)

 

(377,034)

Derivative financial instruments

 

1,310,277

 

(1,100,770)

 

(1,771,596)

 

412,624

 

1,270,262

Loans, borrowings and debentures

 

(2,021,569)

 

(2,376,347)

 

(2,741,997)

 

(1,645,045)

 

(1,279,395)

Other financial liabilities

 

(69,044)

 

(84,465)

 

(99,887)

 

(53,622)

 

(38,201)

Impacts on profit or loss

 

576,952

 

(1,196,207)

 

(1,770,543)

 

130,148

 

893,275

 

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

 

12.53%

 

15.66%

 

18.79%

 

9.39%

 

6.26%

CDI

 

12.53%

 

15.66%

 

18.79%

 

9.39%

 

6.26%

TJLP462 (TJLP + 1% p.a.)

 

7.70%

 

9.38%

 

11.05%

 

6.03%

 

4.35%

TJLP

 

6.70%

 

8.38%

 

10.05%

 

5.03%

 

3.35%

IPCA

 

5.58%

 

6.98%

 

8.37%

 

4.19%

 

2.79%

IGPM

 

6.26%

 

7.82%

 

9.38%

 

4.69%

 

3.13%

Libor

 

3.07%

 

3.84%

 

4.61%

 

2.30%

 

1.54%

Fed Funds

 

2.90%

 

3.63%

 

4.35%

 

2.18%

 

1.45%


2Notes to the interim financial statements

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


  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:

 

 

 

 

 

 

 

March 31, 2022

 

 

 

 

 

December 31, 2021

 

 

Assets

 

Liabilities

 

Net loss

 

Assets

 

Liabilities

 

Net loss

Trading operations

 

101,298

 

(282,615)

 

(181,317)

 

69,576

 

(317,699)

 

(248,123)

 

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 March 31, 2022, as follows:

 

 

 

 

 

Variation scenario

 

 

Probable

 

25%

 

50%

 

-25%

 

-50%

Unrealized loss on trading operations

 

(181,317)

 

(177,207)

 

(173,098)

 

(185,401)

 

(189,456)

 

 

(181,317)

 

(177,207)

 

(173,098)

 

(185,401)

 

(189,456)

 

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

 

 

 

2023

 

2024

 

2025

 

Above 2026

Positions to be settled

 

(14,657)

 

1,117

 

1,612

 

11,771


2Notes to the interim financial statements

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


b)     Credit risk

 

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

 

 

March 31, 2022

 

December 31, 2021

Cash and cash equivalents

12,083,132

 

16,174,130

Trade receivables

3,216,733

 

2,745,853

Marketable securities

4,385,911

 

4,388,007

Restricted cash

60,725

 

58,990

Derivative financial instruments

2,904,458

 

4,732,926

Receivables from related parties

421,264

 

416,491

Dividends receivable and interest on equity receivables

108,583

 

519,965

Other financial assets

189,516

 

320,193

 

23,370,322

 

29,356,555

 

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

 

Net 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.

 

The credit risk of lease receivables is classified into two categories of customers: (i) Level 1 and (ii) Level 2. Most investment properties of subsidiaries are leased to customers classified as Level 1, with no history of late payment or default and with a sound financial situation. To mitigate the credit risk related to lease receivables, the Company's policy limits its exposure to Level 2 customers to a minimum.

For accounts receivable related to the sale of investment properties, the risk is mitigated by granting ownership of land to the customer only when a down payment for the transaction is received. In addition, title to ownership is transferred only upon receipt of outstanding payments in full.


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

 

 

March 31, 2022

 

December 31, 2021

AAA

17,041,518

 

23,080,390

AA

2,171,466

 

2,239,266

A

83,916

 

BBB

36,028

 

34,397

Not rated

101,298

 

 

19,434,226

 

25,354,053

 

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:


Notes to the interim financial statements

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


 

March 31, 2022


December 31, 2021

 

Up to 1 year

 

1 - 2 years

 

3 - 5 years

 

More than 5 years

 

Total

 

Total

Loans, borrowings and debentures

(3,670,101)

 

(3,473,857)

 

(12,717,198)

 

(19,259,867)

 

(39,121,023)

 

(57,375,287)

Trade payables

(3,137,134)

 

 

 

 

(3,137,134)

 

(3,253,504)

Other financial liabilities

(675,538)

 

 

 

 

(675,538)

 

(726,423)

Tax installments - REFIS

(53,002)

 

(3,137)

 

(608)

 

(145,763)

 

(202,510)

 

(200,664)

Leases

(425,695)

 

(433,923)

 

(1,168,301)

 

(13,816,144)

 

(15,844,063)

 

(15,631,812)

Lease and concession instalments

(187,972)

 

(201,876)

 

(198,532)

 

(596,696)

 

(1,185,076)

 

(1,185,076)

Payables to related parties

(430,992)

 

 

 

 

(430,992)

 

(287,609)

Dividends payable

(921,502)

 

 

 

 

(921,502)

 

(799,634)

Derivative financial instruments

(2,299,557)

 

(1,136,554)

 

800,384

 

2,616,595

 

(19,132)

 

6,313,208

 

(11,801,493)

 

(5,249,347)

 

(13,284,255)

 

(31,201,875)

 

(61,536,970)

 

(73,146,801)

 

d)     Capital management risk

 

The Company's policy is to maintain a solid capital base to promote the trust of its parent companies, creditors and the market, and to ensure the future development of the business. Management monitors the return on capital, which is defined by the Company as the result of its operating activities divided by the total shareholders' equity, so that it is adequate for each of its businesses.


6 Other tax receivables

 

 

 

Parent Company

 

Consolidated

 

 

March 31, 2022

 

December 31, 2021

 

March 31, 2022

 

December 31, 2021

COFINS - Revenue tax (i)

 

23,050

 

28,696

 

1,539,672

 

1,333,868

ICMS - State VAT

 

 

10

 

899,386

 

873,203

ICMS CIAP - State VAT

 

 

 

101,971

 

106,250

PIS - Revenue tax (i)

 

6,540

 

1,968

 

322,052

 

299,610

Credit installment

 

43,412

 

42,932

 

43,412

 

42,932

Other

 

2,943

 

2,942

 

82,151

 

145,304

 

 

75,945

 

76,548

 

2,988,644

 

2,801,167

 

 

 

 

 

 

 

 

 

Current

 

32,533

 

33,616

 

1,829,546

 

921,472

Non-current

 

43,412

 

42,932

 

1,159,098

 

1,879,695

 

(i) On February 12, 2022, the subsidiary Comgás submitted to the Federal Revenue Service (“SRF”) the request for qualification of PIS and COFINS credits calculated since July 2008, which was granted on March 30, 2022. Thus, the expectation is that the amount recorded in the short term will be used in the next 12 months for the monthly payments of PIS and COFINS, as well as the quarterly payments of IRPJ and CSLL.


Notes to the interim financial statements

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


7 Inventories

 

 

 

Consolidated

 

 

March 31, 2022

 

December 31, 2021

Finished goods

 

704,849

 

814,320

Spare parts and accessories

 

190,547

 

180,286

Raw material

 

110,140

 

126,889

Warehouse and other

 

43,124

 

27,809

 

 

1,048,660

 

1,149,304

 

The balances are presented net of the provision for obsolete inventories in the amount of R$ 24,295 on March 31, 2022 (R$ 26,841 on December 31, 2021).


Notes to the interim financial statements

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

 

8 Investments in associates

 

8.1 Investments in subsidiaries and associates

 

Cosan’s subsidiaries and associates are listed below:

 

 

March 31, 2022

 

December 31, 2021

Directly owned subsidiaries

 

 

 

Compass Gás e Energia

88.00%

 

88.00%

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 Luxembourg S.A. (i)

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%

 

100.00%

Payly Soluções de Pagamentos S.A.

75.00%

 

75.00%

Cosan Limited Partners Brasil Consultoria Ltda

97.50%

 

97.50%

Sinlog Tecnologia em Logística S.A.

73.10%

 

72.25%

Rumo S.A.

30.35%

 

30.35%

Violeta Fundo de Investimento Multimercado

100.00%

 

100.00%

 

 

 

 

Interest of Compass Gás e Energia in its subsidiaries

 

 

 

Companhia de Gás de São Paulo - Comgás

99.15%

 

99.15%

Companhia de Gás do Estado do Rio Grande do Sul S.A. - Sulgás

51.00%

 

Compass Comercialização S.A.

100.00%

 

100.00%

Compass Um Participações S.A.

100.00%

 

100.00%

Compass Energia Ltda

100.00%

 

100.00%

Terminal de Regaseificação de São Paulo - TRSP

100.00%

 

100.00%

Rota 4 Participações S.A.

100.00%

 

100.00%

Edge II - Empresa de Geração de Energia

100.00%

 

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

100.00%

 

100.00%

Cosan Lubrificantes S.R.L.

98.00%

 

98.00%

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

100.00%

 

100.00%

Notes to the interim financial statements

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


Comma Oil & Chemicals Marketing SRL

100.00%

 

100.00%

Comma Otomotiv Yag Ve Kimyasallari

100.00%

 

100.00%

Pazarlama Limited Sirketi

100.00%

 

100.00%

Comma Oil & Chemicals Marketing B

100.00%

 

100.00%

Commercial Lubricants Moove Corp

100.00%

 

100.00%

Cosan Lubrificantes e Especialidades S.A.

100.00%

 

100.00%

Cosan US, Inc

100.00%

 

100.00%

Ilha Terminal Distribuição de Produtos Derivados de Petróleo Ltda.

100.00%

 

100.00%

Zip Lube S.A.

100.00%

 

100.00%

Cosan Paraguay S.A.

100.00%

 

100.00%

 

 

 

 

Interest of Rumo S.A. in its subsidiaries

 

 

 

Elevações Portuárias S.A.

100.00%

 

100.00%

Rumo Intermodal S.A.

100.00%

 

100.00%

Rumo Malha Central S.A.

100.00%

 

100.00%

Boswells S.A.

100.00%

 

100.00%

Rumo Malha Sul S.A.

100.00%

 

100.00%

Rumo Luxembourg Sarl

100.00%

 

100.00%

Rumo Malha Paulista S.A.

100.00%

 

100.00%

ALL Armazéns Gerais Ltda.

100.00%

 

100.00%

Rumo Malha Oeste S.A.

100.00%

 

100.00%

ALL Argentina S.A.

100.00%

 

100.00%

Portofer Transporte Ferroviário Ltda

100.00%

 

100.00%

Servicios de Inversión Logística Integrales S.A.

100.00%

 

100.00%

Paranaguá S.A.

99.90%

 

99.90%

Rumo Malha Norte S.A.

99.74%

 

99.74%

Brado Participações S.A.

77.65%

 

77.65%

ALL Central S.A.

73.55%

 

73.55%

ALL Mesopotâmica S.A.

70.56%

 

70.56%

Logispot Armazéns Gerais S.A.

51.00%

 

51.00%

Terminal São Simão S.A.

51.00%

 

51.00%

 

 

 

 

Interest of Violeta Fundo de Investimento Multimercado in its subsidiaries

 

 

 

Verde Pinho Fundo de Investimento em Participações

100.00%

 

100.00%

Radar Propriedades Agrícolas S.A.

50.00%

 

50.00%

Radar II Propriedades Agrícolas S.A.

50.00%

 

50.00%

Nova Agrícola Ponte Alta S.A.

50.00%

 

50.00%

Nova Amaralina S.A Propriedades Agrícolas

50.00%

 

50.00%

Nova Santa Bárbara Agrícola S.A.

50.00%

 

50.00%

Terras da Ponta Alta S.A.

50.00%

 

50.00%

Castanheira Propriedades Agrícolas S.A.

50.00%

 

50.00%

Manacá Propriedades Agrícolas S.A.

50.00%

 

50.00%

Paineira Propriedades Agrícolas S.A.

50.00%

 

50.00%

 

 

 

 

Interest of Atlântico Participações in its subsidiaries

 

 

 

TUP Porto São Luis S.A.

100.00%

 

49.00%


Notes to the interim financial statements

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



(i)  Management has concluded that there are no material uncertainties that cast doubt on the continuity of the subsidiary. Despite presenting on March 31, 2022, the amount with an unsecured liability of R$196,621, 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
               

Set out below are investments in subsidiaries and associates as of March 31, 2022, 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

 

714,190,095

 

628,487,691

 

88.00%

 

88.00%

Cosan Global Limited

 

1

 

1

 

100.00%

 

100.00%

Cosan Luxemburgo S.A.

 

500,000

 

500,000

 

100.00%

 

100.00%

Tellus Brasil Participações S.A.

 

120,920,515

 

61,359,623

 

50.74%

 

5.00%

Janus Brasil Participações S.A.

 

229,689,888

 

116,620,166

 

50.77%

 

5.00%

Cosan Lubes Investment

 

34,963,764

 

24,474,635

 

70.00%

 

70.00%

Payly Soluções de Pagamentos S.A.

 

78,527,201

 

58,895,877

 

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.

 

85,370

 

62,403

 

73.10%

 

73.10%

Rumo S.A.

 

1,854,158,791

 

562,529,490

 

30.34%

 

30.35%

Violeta Fundo de Investimento Multimercado

 

2,115,452,842

 

2,115,452,842

 

100.00%

 

100.00%

Cosan Limited Partners Brasil Consultoria Ltda

 

160,000

 

156,000

 

97.50%

 

97.50%

TUP Porto São Luis S.A.

 

42,635,878

 

42,635,878

 

100.00%

 

100.00%

 

Notes to the interim financial statements

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


 

 

At January 1, 2022

 

Interest in earnings of subsidiaries

 

Sales or purchase of interests

 

Other comprehensive income (loss)

 

Dividends

 

Capital increase

 

At March 31, 2022

Rumo S.A.

 

4,490,787

 

(20,203)

 

3,561

 

(6,907)

 

 

 

4,467,238

Cosan Global

 

137,527

 

(20,763)

 

 

 

 

 

116,764

Compass Gás e Energia

 

5,583,215

 

427,654

 

(332)

 

589

 

(84,082)

 

 

5,927,044

Atlântico Participações Ltda

 

433,615

 

(1,166)

 

 

 

 

411,224

 

843,673

Cosan Limited Partners Brasil Consultoria Ltda

 

555

 

(156)

 

 

 

 

 

399

Sinlog Tecnologia em Logística S.A.

 

17,052

 

(3,862)

 

2,986

 

 

 

6,082

 

22,258

Cosan Lubes Investment

 

1,600,170

 

101,891

 

 

(163,540)

 

 

 

1,538,521

Payly Soluções de Pagamentos S.A.

 

9,607

 

(701)

 

 

 

 

 

8,906

Tellus Brasil Participações S.A.

 

142,795

 

1,662

 

 

 

(609)

 

 

143,848

Pasadena Empreendimentos e Participações S.A.

 

879

 

(9)

 

 

 

 

150

 

1,020

Janus Brasil Participações S.A.

 

183,356

 

2,592

 

 

 

 

 

185,948

Violeta Fundo de Investimento Multimercado

 

2,119,143

 

16,910

 

 

1,451

 

 

 

2,137,504

Other

 

68,768

 

(1,090)

 

 

(8,689)

 

 

 

58,989

Total investments in associates

 

14,787,469

 

502,759

 

6,215

 

(177,096)

 

(84,691)

 

417,456

 

15,452,112

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cosan Luxemburg S.A.

 

(356,442)

 

159,821

 

 

 

 

 

(196,621)

Total provision for uncovered liability of associates

 

(356,442)

 

159,821

 

 

 

 

 

(196,621)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

14,431,027

 

662,580

 

6,215

 

(177,096)

 

(84,691)

 

417,456

 

15,255,491

 

Notes to the interim financial statements

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


b)     Consolidated

 

 

 

Shares issued by the associate

 

Shares held by Cosan

 

Cosan ownership interest

 

Economic benefit (%) (i)

Tellus Brasil Participações S.A.

 

120,920,515

 

61,359,623

 

50.74%

 

5.00%

Janus Brasil Participações S.A.

 

229,689,888

 

116,620,166

 

50.77%

 

5.00%

Rhall Terminais Ltda

 

28,580

 

8,574

 

30.00%

 

30.00%

Termag - Terminal Marítimo de Guarujá S.A.

 

500,000

 

99,246

 

19.85%

 

19.85%

TGG - Terminal de Granéis do Guarujá S.A.

 

79,747,000

 

7,914,609

 

9.92%

 

9.92%

Terminal XXXIX S.A.

 

200,000

 

99,246

 

49.62%

 

49.62%

 


(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, 2022

 

Interest in earnings of subsidiaries

 

Other comprehensive income (loss)

 

Dividends

 

Business combination (note 8.2)

 

Other

 

At March 31, 2022

Tellus Brasil Participações S.A.

 

142,798

 

1,662

 

 

(609)

 

 

 

143,851

Janus Brasil Participações S.A.

 

183,357

 

2,592

 

 

 

 

 

185,949

Rhall Terminais Ltda

 

4,907

 

159

 

 

 

 

 

5,066

Termag - Terminal Marítimo de Guarujá S.A.

 

4,725

 

2,576

 

 

 

 

3

 

7,304

TGG - Terminal de Granéis do Guarujá S.A.

 

17,563

 

1,022

 

 

(595)

 

 

 

17,990

Terminal XXXIX S.A.

 

30,649

 

3,339

 

 

 

 

 

33,988

TUP Porto São Luis S.A.

 

394,380

 

49

 

 

 

(393,579)

 

(850)

 

Other

 

1,688

 

 

(285)

 

 

 

 

1,403

 

 

780,067

 

11,399

 

(285)

 

(1,204)

 

(393,579)

 

(847)

 

395,551

 

Notes to the interim financial statements

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


8.2 Acquisition of subsidiaries

 

Sulgás

 

On January 3, 2022, Compass Gás e Energia S.A., through its subsidiary Compass Um Participações S.A. (“Compass Um”) concluded the acquisition of 51% of the capital stock of Companhia de Gás do Estado do Rio Grande do Sul (“Sulgás”) owned by the State Government of Rio Grande do Sul for the amount of R$955,244. As of that date, Sulgás began to be consolidated in the Company's financial information.

 

Sulgás is located in the city of Porto Alegre, and its main activity is the distribution of piped natural gas in the State of Rio Grande do Sul and operates this service exclusively through a concession model valid until August 2044. Its network of distribution totals approximately 1,400 km, serving more than 68,000 customers in 42 municipalities, with a distributed volume of 2 million m3/day.

 

In the preliminary assessment carried out by the Company, the acquisition price was allocated as a concession right for gas distribution. The table below shows the consideration paid, the fair value of the assets acquired, and liabilities assumed on the acquisition date.


Notes to the interim financial statements

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


At January 03, 2022

 

Consideration

955.244

 

 

Recognized amounts of identifiable assets acquired and liabilities assumed

Cash received

73,298

Customers

90,828

Stocks

7,274

Right of use

3,786

Contract assets

25,958

Intangible

2,777,415

Other credits

142,180

Suppliers

(107,833)

Taxes to pay

(14,647)

Deferred IR and CS

(880,540)

Provision for contingencies

(10,551)

Sectoral liabilities

(117,881)

Other obligations

(116,260)

Participation of non-controlling shareholders

(917,783)

Liquid and acquired assets

955,244

Cash received

(73,298)

Transferred consideration, net of cash acquired

881,946

 

The preliminary fair value of intangible assets of R$2,777,415 includes the effect of allocation of the concession right for R$2,609,599, calculated based on the concession agreement between Sulgás and the granting authority. The concession period is 50 years from the contracted date (19.04.1994 to 18.04.2044).

 

The consolidated income statement includes, since the acquisition date, revenues and net income for R$ 368,602 and R$ 16,130, respectively, generated by Sulgás.

 

TUP Porto São Luís

 

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 Luís S.A. (“Porto São Luís” or “Porto”), for the amount of R$720,000. On November 3, 2021, the Company concluded the acquisition of the minority interest for the price of R$393,579.


On February 11, 2022 (“Acquisition Date”), the acquisition of the remaining shares of 51% of the capital stock of Porto São Luís was concluded, for the amount of R$411,224, with the transfer of control, held by São Luís Port Company S.A.R.L., a company of the China Communications Construction Company Limited (“CCCC”) group. The total amount paid for both transactions was R$804,803.



Notes to the interim financial statements

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


The acquisition generated preliminary goodwill for R$417,027 resulting from the acquisition of Porto, where the table below shows the consideration paid and the fair value of the assets acquired and liabilities on the acquisition date.

 

At February 11, 2022

 

1st Consideration

393,579

2nd Consideration

411,224

 

804,803

Cash Received

(81,820)

Total consideration transferred

722,983

 

 

Recognized amounts of identifiable assets acquired and liabilities assumed

Tax Credits

1,841

Fixed assets

371,229

Intangible

417,398

Other credits

136

Suppliers

(202)

Deferred IR and CS

(66,606)

Provision for contingencies

(143)

Other obligations

(670)

Liquid and acquired assets

722,983

Transferred consideration, net of cash acquired

722,983

 

Porto São Luís, a company that owns a terminal for private use located in São Luis/MA, aims to boost international trade by uniting the port, highways and railways. The purpose of this transaction is to create a future joint venture in the mining sector, in which Cosan will join with its port logistics and management expertise.



Notes to the interim financial statements

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


8.3 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

714,190,095

 

85,702,404

 

12.00%

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.

78,527,201

 

19,631,324

 

25.00%

Rumo S.A.

1,854,158,791

 

1,291,629,301

 

69.65%

Cosan Limited Partners Brasil Consultoria Ltda

160,000

 

4,000

 

2.50%

Sinlog Tecnologia em Logística S.A.

85,370

 

22,967

 

26.90%

Radar II Propriedades Agrícolas S.A.

81,440,221

 

40,720,111

 

50.00%

Radar Propriedades Agrícolas S.A.

1,266,986

 

633,493

 

50.00%

Nova Agrícola Ponte Alta S.A.

160,693,378

 

80,346,689

 

50.00%

Terras da Ponte Alta S.A.

16,066,329

 

8,033,165

 

50.00%

Nova Santa Bárbara Agrícola S.A.

32,336,994

 

16,168,497

 

50.00%

Nova Amaralina S.A.

30,603,159

 

15,301,580

 

50.00%

Paineira Propriedades Agrícolas S.A.

132,667,061

 

66,333,531

 

50.00%

Manacá Propriedades Agrícolas S.A.

128,977,921

 

64,488,961

 

50.00%

Castanheira Propriedades Agrícolas S.A.

83,850,838

 

41,925,419

 

50.00%

Companhia de Gás do Estado do Rio Grande do Sul S.A. - Sulgás

21,562,644

 

10,565,696

 

49.00%

 

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


Notes to the interim financial statements

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



At January 1, 2022
Interest in earnings of subsidiaries
Sales or purchase of interests
Other comprehensive income (loss)
Dividends
Business combination (note 8.2)
Other
At March 31, 2022

Comgás

28,466

 

3,858

 

 

 

(6,395)

 

 

383

 

26,312

Sulgás

 

(7,372)

 

 

 

 

917,783

 

 

910,411

Compass Gás e Energia

761,432

 

58,323

 

 

 

(11,518)

 

 

86

 

808,323

Rumo S.A.

10,527,777

 

(48,011)

 

(13,474)

 

(2,349)

 

(94)

 

 

4,114

 

10,467,963

Sinlog Tecnologia em Logística S.A.

6,549

 

(1,421)

 

3,064

 

 

 

 

 

8,192

Cosan Limited Partners Brasil

14

 

(4)

 

 

 

 

 

 

10

Cosan Lubes

683,143

 

43,632

 

 

(67,501)

 

 

 

 

659,274

Payly

2,602

 

(234)

 

 

 

 

 

 

2,368

Violeta Fundo de Investimento Multimercado

2,119,102

 

16,875

 

(107,359)

 

(1,226)

 

 

 

 

2,027,392

 

14,129,085

 

65,646

 

(117,769)

 

(71,076)

 

(18,007)

 

917,783

 

4,583

 

14,910,245


Notes to the interim financial statements

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

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

44.05%

 

 

At January 1, 2022

10,936,663

Interest in earnings of joint ventures

82,792

Other comprehensive (losses) income

551,940

Interest on capital (i)

(126,522)

At March 31, 2022

11,444,873



(i) Amount proposed and allocated in the period. On March 25, 2022, dividends and interest on equity previously constituted were paid, in the amount of R$ 517,233.

  

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

 

As of March 31, 2022, 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$, unless otherwise stated)


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

10.1          Property, plant and equipment

a)      Reconciliation of carrying amount

 

 

Consolidated

 

Parent Company

 

Land, buildings and improvements

 

Machinery, equipment and facilities

 

Railcars and locomotives (i)

 

Permanent easement

 

Construction in progress

 

Other

 

Total

 

Total

Cost

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

At January 1, 2022

2,001,165

 

1,974,614

 

7,738,889

 

8,755,001

 

3,244,653

 

441,742

 

24,156,064

 

81,406

Business combination (Note 8.2)

 

 

 

 

371,229

 

 

371,229

 

Additions

64

 

6,223

 

772

 

339

 

798,705

 

263

 

806,366

 

589

Disposals

 

 

(23,171)

 

 

 

(1,477)

 

(24,648)

 

Transfers (ii)

20,118

 

143,072

 

105,727

 

809,276

 

(1,103,135)

 

6,650

 

(18,292)

 

(340)

Effect of exchange rate fluctuations

(15,975)

 

(23,963)

 

 

 

(228)

 

(11,966)

 

(52,132)

 

At March 31, 2022

2,005,372

 

2,099,946

 

7,822,217

 

9,564,616

 

3,311,224

 

435,212

 

25,238,587

 

81,655

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

At January 1, 2022

(618,618)

 

(882,542)

 

(2,842,050)

 

(3,115,641)

 

(13,379)

 

(35,281)

 

(7,507,511)

 

(28,399)

Additions

(21,216)

 

(70,224)

 

(147,350)

 

(161,677)

 

 

(8,097)

 

(408,564)

 

(2,012)

Disposals

 

 

21,587

 

 

 

1,464

 

23,051

 

Transfers (ii)

(2,822)

 

(21,955)

 

 

23,931

 

 

(599)

 

(1,445)

 

Effect of exchange rate fluctuations

7,757

 

13,987

 

 

 

 

7,599

 

29,343

 

At March 31, 2022

(634,899)

 

(960,734)

 

(2,967,813)

 

(3,253,387)

 

(13,379)

 

(34,914)

 

(7,865,126)

 

(30,411)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

At January 1, 2022

1,382,547

 

1,092,072

 

4,896,839

 

5,639,360

 

3,231,274

 

406,461

 

16,648,553

 

53,007

At March 31, 2022

1,370,473

 

1,139,212

 

4,854,404

 

6,311,229

 

3,297,845

 

400,298

 

17,373,461

 

51,244

 


(i)  On March 31, 2022, wagons and locomotives in the amount of R$745,203 (R$745,203 as of December 31, 2021) were pledged to guarantee bank loans (Note 5.6).

(ii)  Transfers of property, plant and equipment as a result of capitalization and other reclassifications of said assets.



Notes to the interim financial statements

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


a)      Capitalization of borrowing costs

 

At Rumo, during the period ended March 31, 2022, capitalized borrowing costs were R$25,385 (R$15,556 on March 31, 2021), using an average rate of 13.10% (8.40 % on March 31, 2021) to capitalize borrowing costs.

While at TRSP, during the period ended March 31, 2022, the subsidiary capitalized R$8,826 at a weighted average rate of 1.98% p.a. (R$7,512 and 2.78% p.a. in the period ended December 31, 2021).

 

10.2 Intangible assets and goodwill

 

Consolidated

 

Parent Company

 

Goodwill

 

Concession rights

 

Operating license

 

Trademarks

 

Customer relationships

 

Other

 

Total

 

Total

Cost

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

At January 1, 2022

1,132,817

 

19,616,524

 

379,182

 

66,640

 

1,604,067

 

509,053

 

23,308,283

 

15,731

Additions

5,405

 

12,699

 

763

 

 

27,220

 

118

 

46,205

 

14

Business combination (Note 8.2)

417,027

 

2,777,415

 

 

 

 

371

 

3,194,813

 

Disposals

(13,475)

 

(6,037)

 

 

 

 

 

(19,512)

 

Transfers (i)

 

113,022

 

 

 

(6)

 

20,062

 

133,078

 

340

Effect of exchange rate fluctuations

(53,708)

 

 

 

(9,875)

 

(46,960)

 

(7,908)

 

(118,451)

 

At March 31, 2022

1,488,066

 

22,513,623

 

379,945

 

56,765

 

1,584,321

 

521,696

 

26,544,416

 

16,085

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Amortization:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

At January 1, 2022

 

(3,910,259)

 

(167,287)

 

(9,201)

 

(1,028,608)

 

(411,430)

 

(5,526,785)

 

(13,927)

Additions

 

(207,045)

 

(2,960)

 

 

(33,096)

 

(8,237)

 

(251,338)

 

(197)

Disposals

 

4,045

 

 

 

 

 

4,045

 

Effect of exchange rate fluctuations

 

 

 

 

18,010

 

7,722

 

25,732

 

At March 31, 2022

 

(4,113,259)

 

(170,247)

 

(9,201)

 

(1,043,694)

 

(411,945)

 

(5,748,346)

 

(14,124)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

At January 1, 2022

1,132,817

 

15,706,265

 

211,895

 

57,439

 

575,459

 

97,623

 

17,781,498

 

1,804

At March 31, 2022

1,488,066

 

18,400,364

 

209,698

 

47,564

 

540,627

 

109,751

 

20,796,070

 

1,961

 


(i)  The amount of transfers also includes a portion of R$6,774 of the intangible asset that was reclassified to a financial asset.
       

Notes to the interim financial statements

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


a)                  Amortization methods and useful lives

 

Intangible assets (excluding goodwill)

Annual rate of amortization

 

March 31, 2022

 

December 31, 2021

Compass (i)

During the concession and extension period

 

11,677,626

 

8,953,495

Rumo(ii)

1.59%

 

6,722,738

 

6,752,770

 

 

 

18,400,364

 

15,706,265

 

 

 

 

 

 

Operating license for port terminal

3.70%

 

209,698

 

211,895

 

 

 

209,698

 

211,895

Trademarks

 

 

 

 

 

  Comma

Undefined

 

47,564

 

57,439

 

 

 

47,564

 

57,439

Customers relationship

 

 

 

 

 

  Comgás

20.00%

 

278,129

 

276,811

  Moove

5% to 20%

 

261,289

 

297,286

Other

20.00%

 

1,209

 

1,362

 

 

 

540,627

 

575,459

Other

 

 

 

 

 

Software license

20.00%

 

84,563

 

46,770

Other

20.00%

 

25,188

 

50,853

 

 

 

109,751

 

97,623

 

 

 

 

 

 

Total

 

 

19,308,004

 

16,648,681

 


(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.

(ii)  Refers to the railroad concession right agreement of Rumo. The amount will be amortized until the end of the concession in 2079.         



Notes to the interim financial statements

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

10.3 Contract asset

 

 

Compass

 

Moove

 

Total

Cost:

 

 

 

 

 

At December 31, 2021

684,970

 

21,012

 

705,982

Additions

205,769

 

8,207

 

213,976

Disposals

 

(5,632)

 

(5,632)

Business combination (note 8.2)

25,958

 

 

25,958

Transfers to intangible assets (i)

(132,536)

 

 

(132,536)

At March 31, 2022

784,161

 

23,587

 

807,748

 


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


During the period ended March 31, 2022, through its subsidiaries, R$20,833 were added to internally generated intangible assets (R$19,786 in the period ended March 31, 2021).

The Comgás subsidiary assumed commitments in its concession contract that include investments (improvements and maintenance) to be carried out during the concession period, estimated until 2049. The investment amounts for expansion projects are R$ 10,408, operational support in R$ 10,026 and administrative support in R$ 2,868, adjusted by rebalancing signed with the granting authority and updated annually by the tariff readjustment indexes.


Notes to the interim financial statements

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

a)      Capitalization of borrowing costs

 

During the period ended March 31, 2022, the indirect subsidiary Comgás capitalized R$12,508 at a weighted average rate of 11.87% p.a. (R$9,474 at a weighted average rate of 6.96% p.a. in the period ended March 31, 2021).

 

10.4 Right-of-use

 

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 January 1, 2022

254,883

 

142,449

 

938,610

 

87,028

 

29,099

 

7,800,313

 

9,252,382

 

49,529

Additions

 

53,886

 

1,006

 

 

2,340

 

 

57,232

 

Contractual adjustments

(1,567)

 

8,522

 

3,480

 

(1,079)

 

1,539

 

16,618

 

27,513

 

Transfers

9,819

 

 

 

 

 

 

9,819

 

Effect of exchange rate fluctuations

(6,683)

 

(3,179)

 

 

 

(440)

 

 

(10,302)

 

At March 31, 2022

256,452

 

201,678

 

943,096

 

85,949

 

32,538

 

7,816,931

 

9,336,644

 

49,529

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Amortization:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

At January 1, 2022

(67,919)

 

(29,258)

 

(399,218)

 

(16,959)

 

(15,125)

 

(776,636)

 

(1,305,115)

 

(15,358)

Additions

(7,819)

 

(8,503)

 

(9,298)

 

(1,095)

 

(1,770)

 

(74,817)

 

(103,302)

 

(1,481)

Transfers

(6,505)

 

 

 

 

 

 

(6,505)

 

Effect of exchange rate fluctuations

1,901

 

1,495

 

 

 

250

 

 

3,646

 

At March 31, 2022

(80,342)

 

(36,266)

 

(408,516)

 

(18,054)

 

(16,645)

 

(851,453)

 

(1,411,276)

 

(16,839)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

At January 1, 2022

186,964

 

113,191

 

539,392

 

70,069

 

13,974

 

7,023,677

 

7,947,267

 

34,171

At March 31, 2022

176,110

 

165,412

 

534,580

 

67,895

 

15,893

 

6,965,478

 

7,925,368

 

32,690

 

10.5 Investment properties

 

The balances of investment properties are shown below:

 

 

Investment properties

December 31, 2021

3,886,696

additions

3,260

March 31, 2022

3,889,956


11 Commitments

 

Commitments to supply contracts

 

Considering the current gas supply contracts, the subsidiary Comgás has a total financial commitment in an estimated present value of R$21,463,423, whose value includes the minimum established in the contract both in commodities and in transport, with a term until December 2023.


Notes to the interim financial statements

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

 

The subsidiary Compass Gás e Energia, through Compass Comercialização, has a contract for the supply of Liquefied Natural Gas ("LNG") with Total Gas & Power Limited which after overcoming the preceding conditions, is committed to incurring the staggered acquisition LNG supply capacity of up to 120 TBTU for a period of 10 years.

 

The subsidiary Sulgás has a commitment to return or receive from its customers, that is considered an asset or liability in accordance with the regulatory chart of accounts and is not recognized in the interim financial statements presented herein in accordance with accounting practices adopted in Brazil and with IFRS, since their respective realization/settlement depends on deliberations by the regulatory agency.

 

12 Concessions payable and commitments

 

March 31, 2022

 

December 31, 2021

Court discussion:

 

 

 

Rumo Malha Paulista S.A.

55,483

 

55,170

Rumo Malha Oeste S.A.

1,790,271

 

1,747,233

 

1,845,754

 

1,802,403

 

 

 

 

Railroad concession:

 

 

 

Rumo Malha Paulista S.A.

1,173,920

 

1,145,450

 

1,173,920

 

1,145,450

 

 

 

 

Payables:

 

 

 

Rumo Malha Sul S.A.

86,373

 

85,713

Rumo Malha Paulista S.A.

21,264

 

20,682

 

107,637

 

106,395

 

 

 

 

Total

3,127,311

 

3,054,248

 

 

 

 

Current

161,584

 

160,771

Non-current

2,965,727

 

2,893,477

 

3,127,311

 

3,054,248


Notes to the interim financial statements

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

Lease and Court Discussion:

 

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.

 

In the period ended March 31, 2022, the subsidiary Rumo Malha Oeste S.A. resumed payments of the quarterly installments falling due under the original Concession and Lease Agreements, in compliance with clause ten and item XII of the second addendum signed between the Company and Agência Nacional de Transportes Terrestres - ANTT on May 19, 2021.

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

 

Leases and grants under IFRS16 (Note 5.8)

 

 

March 31, 2022

 

December 31, 2021

Leases:

 

 

 

Rumo Malha Sul S.A.

607,761

 

623,155

Rumo Malha Paulista S.A.

495,053

 

508,169

Rumo Malha Oeste S.A.

216,227

 

216,101

Elevações Portuárias S.A.

106,480

 

97,046

Portofer Transporte Ferroviário Ltda.

13,111

 

13,921

 

1,438,632

 

1,458,392

 

 

 

 

Grants:

 

 

 

Rumo Malha Paulista S.A.

606,259

 

590,594

Malha Central S.A.

630,137

 

614,410

 

1,236,396

 

1,205,004

 

 

 

 

Total

2,675,028

 

2,663,396

 

 

 

 

Current

280,538

 

274,774

Non-current

2,394,490

 

2,388,622

 

2,675,028

 

2,663,396

 

Notes to the interim financial statements

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

Investment commitments

 

The sub-concession agreements for which Rumo, through its subsidiaries, generally include commitments to execute investments with certain characteristics during the term of the agreement. We can highlight:



i

Capacity increase in Rumo Malha Paulista and reduction of urban conflicts, estimated by the agency at R$6,100,000.


ii

Investments in Rumo Malha Central in R$645,573.


iii

Improvements and modernization of the facilities and equipment of the port elevations estimated at R$340,000. Up to March 31, 2022, the subsidiary had made investments at a cost of R$270,629.


13 Other taxes payable

 

 

 

Parent Company

 

Consolidated

 

 

March 31, 2022

 

December 31, 2021

 

March 31, 2022

 

December 31, 2021

Tax amnesty and refinancing program

 

195,700

 

194,228

 

202,510

 

200,664

ICMS – State VAT

 

 

 

284,178

 

278,351

COFINS – Revenue tax

 

46,471

 

48,229

 

86,420

 

88,214

PIS – Revenue tax

 

7,411

 

8,530

 

14,292

 

15,082

INSS – Social security

 

25,321

 

22,293

 

36,914

 

34,215

Withholding income tax

 

 

 

24,650

 

11,024

Other

 

1,333

 

3,099

 

41,492

 

55,559

 

 

276,236

 

276,379

 

690,456

 

683,109

 

 

 

 

 

 

 

 

 

Current

 

133,538

 

134,956

 

542,008

 

536,220

Non-current

 

142,698

 

141,423

 

148,448

 

146,889

 

 

276,236

 

276,379

 

690,456

 

683,109

 

Notes to the interim financial statements

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

14   Income tax and social contribution

 

a)    Reconciliation of income and social contribution tax expenses

 

 

 

Parent Company

 

Consolidated

 

 

March 31, 2022

 

March 31, 2021

 

March 31, 2022

 

March 31, 2021

Profit before taxes

 

460,370

 

521,732

 

624,947

 

666,439

Income tax and social contribution nominal rate (34%)

 

(156,526)

 

(177,389)

 

(212,482)

 

(226,589)

 

 

 

 

 

 

 

 

 

Adjustments to determine the effective rate

 

 

 

 

 

 

 

 

Interest in earnings of investees (non-taxable income) (i)

 

257,084

 

305,802

 

37,008

 

86,226

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

 

 

(3,401)

 

18,550

 

(19,899)

Granted income tax incentive

 

 

 

27,127

 

23,519

Share-based payment transactions

 

(22)

 

(37)

 

(22)

 

(37)

Interest on shareholders’ equity

 

(47,729)

 

 

(42,328)

 

(6,535)

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

 

 

 

(1,285)

 

(792)

Tax losses not recorded

 

 

 

(107,434)

 

(21,205)

ICMS benefit - extemporaneous tax credits (ii)

 

 

 

147,435

 

198,784

ICMS benefit - current period

 

 

 

46,319

 

20,111

Selic on overdraft

 

2,332

 

 

24,020

 

Other

 

(5,319)

 

(7,900)

 

13,981

 

(11,759)

Income tax and social contribution (current and deferred)

 

49,820

 

117,075

 

(49,111)

 

41,824

 

 

 

 

 

 

 

 

 

Effective rate - %

 

(10.82%)

 

(22.44%)

 

7.86%

 

(6.28%)

 


(i)

Equity, in the amount of R$3,657, referring to the amortization of the surplus value of Raízen, is treated as a temporary difference.


(ii) 

In the current period, the subsidiary Comgás recognized an extemporaneous credit in the amount of R$ 147,083 (R$ 128,704 principal and R$ 18,379 interest), used through its offset against IR, CSLL, PIS and COFINS payable overdue in the period , related to the overpayments of IRPJ and CSLL in the years 2017, 2018,2019 and 2021, when this benefit was not computed in the calculation of the IR and CSLL due by the Company, due to the non-taxation of the benefit of the reduction in the tax base of ICMS in the State of São Paulo from 12% to 15.6% pursuant to art. 8 of Annex II of the ICMS Regulation, approved by State Decree No. 45,900 (“RICMS/SP”), as amended by State Decree No. 62.399/2016.



Notes to the interim financial statements

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


b)   Deferred income tax assets and liabilities

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

 

 

Parent Company

 

Consolidated

 

March 31, 2022

 

December 31, 2021 (Restated)

 

March 31, 2022

 

December 31, 2021 (Restated)

Assets credit of:

 

 

 

 

 

 

 

Income tax losses

669,283

 

529,834

 

3,295,102

 

2,987,069

Social contribution losses

241,477

 

191,274

 

1,198,598

 

1,087,742

 

 

 

 

 

 

 

 

Temporary differences

 

 

 

 

 

 

 

Foreign exchange - Loans and borrowings

947,143

 

1,482,132

 

717,503

 

1,667,500

Provision for legal proceedings

87,371

 

82,440

 

395,774

 

374,369

Loss allowances for impairment (Rumo Malha Oeste)

 

 

186,231

 

193,207

Post-employment benefits

 

 

161,322

 

160,082

Allowance for expected credit losses

 

 

31,723

 

28,948

Tax credit losses

6,985

 

6,985

 

83,665

 

81,918

Share-based payment transactions

22,639

 

17,479

 

60,062

 

50,114

Leases

1,624

 

1,998

 

420,579

 

431,629

Profit sharing

10,307

 

17,507

 

50,091

 

111,931

Interest on preferred shareholders payable in subsidiaries

(7,471)

 

 

(82,118)

 

Miscellaneous expense allowance

174,332

 

179,449

 

431,689

 

401,423

Other (i)

77,645

 

75,049

 

275,905

 

300,307

Total

2,231,335

 

2,584,147

 

7,226,126

 

7,876,239

 

 

 

 

 

 

 

 

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

 

 

(2,577,152)

 

(2,483,035)

 

 

 

 

 

 

 

 

Liabilities credit of:

 

 

 

 

 

 

 

Temporary differences

 

 

 

 

 

 

 

Review of useful life of property, plant and equipment

 

 

(54,552)

 

(53,347)

Fair value amortization of the property, plant and equipment

 

 

(16,107)

 

(15,976)

Tax goodwill

44,012

 

44,012

 

(333,017)

 

(331,404)

Unrealized gains on derivatives instruments

(349,897)

 

(748,873)

 

(131,229)

 

(1,034,373)

Fair value option in loans

 

 

(298,148)

 

(127,318)

Marketable securities

 

 

(37,479)

 

(62,593)

Investment properties

 

 

(100,298)

 

(100,197)

Income on formation of joint ventures

(664,851)

 

(668,508)

 

(664,851)

 

(668,508)

Fair value amortization of the intangible asset

 

 

(4,402,392)

 

(3,551,836)

Provision for realization - Goodwill recorded in equity (iii)

(449,153)

 

(449,153)

 

(449,153)

 

(449,153)

Other

16,059

 

16,061

 

113,865

 

235,073

Total

(1,403,830)

 

(1,806,461)

 

(6,373,361)

 

(6,159,632)

 

 

 

 

 

 

 

 

Total of deferred taxes recorded, net

827,505

 

777,686

 

(1,724,387)

 

(766,428)

 

 

 

 

 

 

 

 

Deferred tax assets

827,505

 

777,686

 

3,017,882

 

3,051,628

Deferred tax liabilities

 

 

(4,742,269)

 

(3,818,056)

 

 

 

 

 

 

 

 

Total deferred, net

827,505

 

777,686

 

(1,724,387)

 

(766,428)

 


Notes to the interim financial statements

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


(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$, unless otherwise stated)


c)      Analytical movement in deferred tax assets and liabilities

 

 

 

Parent Company

Assets

 

Tax loss and negative basis

 

Employee benefits

 

Provisions

 

Leases

 

Other

 

Total

At December 31, 2021

 

721,108

 

34,986

 

268,874

 

1,998

 

1,557,181

 

2,584,147

Credited / (charged) to the profit for period

 

189,652

 

(2,040)

 

(186)

 

(374)

 

(4,875)

 

182,177

 Exchange differences

 

 

 

 

 

(534,989)

 

(534,989)

At March 31, 2022

 

910,760

 

32,946

 

268,688

 

1,624

 

1,017,317

 

2,231,335

 

 

Parent Company

Liabilities

Effects on the formation of joint ventures

 

Unrealized gains on derivatives

 

Other

 

Total

At December 31, 2021

(668,508)

 

(748,873)

 

(389,080)

 

(1,806,461)

(Charged) to the profit for period

3,657

 

398,976

 

(2)

 

402,631

At March 31, 2022

(664,851)

 

(349,897)

 

(389,082)

 

(1,403,830)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

827,505

 

Notes to the interim financial statements

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


 

Consolidated

Assets

Tax loss and negative basis

 

Post-employment obligations

 

Employee benefits

 

Provisions

 

Leases

 

Other

 

Total

At December 31, 2021

4,074,811

 

160,082

 

162,045

 

1,079,865

 

431,629

 

1,967,807

 

7,876,239

Credited / (charged) to the profit for period

418,889

 

1,240

 

(51,892)

 

19,114

 

(11,050)

 

(131,634)

 

244,667

Recognized in equity

 

 

 

 

 

25,114

 

25,114

Business combination (Note 8.2.1)

 

 

 

30,103

 

 

 

30,103

Exchange differences

 

 

 

 

 

(949,997)

 

(949,997)

At March 31, 2022

4,493,700

 

161,322

 

110,153

 

1,129,082

 

420,579

 

911,290

 

7,226,126



Consolidated







Liabilities

Effects on the formation of joint ventures

 

Intangible assets

 

Unrealized gains on derivatives

 

Property, plant and equipment

 

Fair value adjustment


Other
Unrealized credits
Total

At December 31, 2021

(668,508)

 

(3,551,836)

 

(1,034,373)

 

(53,347)

 

(127,318)


(724,250)
(2,483,035)
(8,642,667)

Credited / (charged) to the profit for period

3,657

 

36,708

 

888,960

 

(1,205)

 

(104,224)


(41,985)
(94,117)
687,794

Other comprehensive income

 

 

14,184

 

 


(32,575)

(18,391)

Business combination (Note 8.2)

 

(887,264)

 

 

 

(66,606)


(23,379)
— 
(977,249)

At March 31, 2022

(664,851)

 

(4,402,392)

 

(131,229)

 

(54,552)

 

(298,148)


(822,189)
(2,577,152)
(8,950,513)

 

 

 

 

 

 

 

 

 

 







Total deferred taxes recorded

 

 

 

 

 

 

 

 

 






(1,724,387)

 

Notes to the interim financial statements

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

15 Provision for legal proceedings and judicial deposits

 

The Company had provision for legal proceedings and judicial deposits recorded at March 31, 2022 and December 31, 2021 in respect of:

 

 

Provision for legal proceedings

 

Parent Company

 

Consolidated

 

March 31, 2022

 

December 31, 2021

 

March 31, 2022

 

December 31, 2021

Tax

171,069

 

164,652

 

654,765

 

647,610

Civil, environmental and regulatory

130,875

 

123,420

 

628,449

 

585,034

Labor

74,417

 

73,787

 

429,385

 

411,417

 

376,361

 

361,859

 

1,712,599

 

1,644,061

 

 

Judicial deposit

 

Parent Company

 

Consolidated

 

March 31, 2022

 

December 31, 2021

 

March 31, 2022

 

December 31, 2021

Tax

317,207

 

312,031

 

514,159

 

500,484

Civil, environmental and regulatory

86,662

 

86,192

 

151,337

 

169,857

Labor

31,976

 

33,368

 

222,817

 

252,720

 

435,845

 

431,591

 

888,313

 

923,061

 

Changes in provision for legal proceedings:

 

 

Parent Company

 

Tax

 

Civil, environmental and regulatory

 

Labor

 

Total

At December 31, 2021

164,652

 

123,420

 

73,787

 

361,859

Provisions

5,603

 

2,877

 

1,117

 

9,597

Settlement / Write-offs

(184)

 

(650)

 

(2,471)

 

(3,305)

Monetary variation (i)

998

 

5,228

 

1,984

 

8,210

At March 31, 2022

171,069

 

130,875

 

74,417

 

376,361

 

Notes to the interim financial statements

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


 

Consolidated

 

Tax

 

Civil, environmental and regulatory

 

Labor

 

Total

At December 31, 2021

647,610

 

585,034

 

411,417

 

1,644,061

Provisions

8,085

 

22,847

 

28,620

 

59,552

Settlement / Write-offs

(4,877)

 

(19,330)

 

(26,234)

 

(50,441)

Exchange rate

(18)

 

9,274

 

950

 

10,206

Monetary variation (i)

3,965

 

30,624

 

14,632

 

49,221

At March 31, 2022

654,765

 

628,449

 

429,385

 

1,712,599

 

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

 

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

 

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

 

a)      Probable losses

 

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

 

 

Parent Company

 

Consolidated

 

March 31, 2022

 

December 31, 2021

 

March 31, 2022

 

December 31, 2021

Compensation with FINSOCIAL

 

 

302,903

 

300,470

INSS - Social security

67,428

 

61,439

 

104,508

 

97,847

State VAT - ICMS credit

23,334

 

23,166

 

86,633

 

85,965

PIS and COFINS

26,870

 

26,343

 

29,037

 

28,427

IPI - Excise tax credit - NT

43,531

 

43,461

 

43,531

 

43,461

Federal income taxes

1,111

 

1,103

 

8,602

 

8,553

Other

8,795

 

9,140

 

79,551

 

82,887

 

171,069

 

164,652

 

654,765

 

647,610


Notes to the interim financial statements

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


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

 

Civil, Environmental and Regulatory Proceedings: The Company and its subsidiaries have several indemnity claims, public civil claims and administrative proceedings that individually are not material, where, in the opinion of its lawyers, the risk of loss is probable.

 

b)     Possible losses

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


 

Parent Company

 

Consolidated

 

March 31, 2022

 

December 31, 2021

 

March 31, 2022

 

December 31, 2021

Tax

4,640,672

 

4,652,106

 

14,870,686

 

14,647,917

Civil, environmental and regulatory

928,537

 

900,472

 

7,441,028

 

6,939,743

Labor

22,132

 

22,748

 

838,512

 

859,830

 

5,591,341

 

5,575,326

 

23,150,226

 

22,447,490

 

Civil, environmental and regulatory:

 

 

Parent Company

 

Consolidated

 

March 31, 2022

 

December 31, 2021

 

March 31, 2022

 

December 31, 2021

Civil

886,657

 

860,971

 

4,690,798

 

4,221,797

Environmental

41,838

 

39,459

 

1,498,735

 

1,472,542

Regulatory

42

 

42

 

1,251,495

 

1,245,404

 

928,537

 

900,472

 

7,441,028

 

6,939,743


Notes to the interim financial statements

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


The Company and its subsidiaries are party to several legal and administrative proceedings in the civil, environmental and regulatory spheres, whose prognosis of loss is possible and which individually are not material. In civil, the portfolio of cases is mostly composed of indemnity claims of a contractual and non-contractual nature. In the environmental area, the processes deal with terms of commitment, civil inquiries and public civil actions.

 

Tax:

  

 

Parent Company

 

Consolidated

 

March 31, 2022

 

December 31, 2021

 

March 31, 2022

 

December 31, 2021

Penalties related to tax positions

 

 

460,217

 

461,747

Federal income taxes

767,076

 

822,039

 

5,420,908

 

5,404,264

ICMS - State VAT 

1,351,857

 

1,386,895

 

2,887,095

 

2,877,144

IRRF - Withholding tax

1,353

 

1,344

 

1,304,121

 

1,251,394

PIS and COFINS - Revenue taxes

1,304,522

 

1,242,960

 

2,475,550

 

2,368,123

MP 470 - Tax installments

243,688

 

243,115

 

400,262

 

398,184

IOF on Mutual

 

 

138,776

 

136,286

Compensation with IPI - IN 67/98

140,239

 

139,387

 

187,536

 

186,048

IPI - Excise tax credit - NT

349,063

 

347,953

 

495,132

 

492,025

INSS - Social security and other

98,505

 

110,213

 

169,629

 

180,533

Other

384,369

 

358,200

 

931,460

 

892,169

 

4,640,672

 

4,652,106

 

14,870,686

 

14,647,917

 

The Company's and its subsidiaries' lawyers assessed the probability of loss as possible, with a remote loss bias and, 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.


Notes to the interim financial statements

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

16 Shareholders’ equity


a)      Share capital

 

The subscribed capital on March 31, 2022 and December 31, 2021 is R$ 6,365,853, fully paid-in, represented by 1,874,070,932 registered, book-entry common shares with no par value. According to the bylaws, the authorized capital stock can be increased up to the limit of R$ 7,000,000 (9,000,000 as approved at the Board of Directors's Meeting or “AGOE” of April 29, 2022).

 

At March 31, 2022, the Company's share capital is composed of the following:

 

 

 

Common shares

Shareholders - Common shares

 

Quantity

 

%

Controlling group

 

672,312,942

 

35.87%

Board of directors and executive officers

 

25,240,945

 

1.35%

Free float

 

1,171,063,698

 

62.49%

 

 

 

 

 

Total shares outstanding

 

1,868,617,585

 

99.71%

 

 

 

 

 

Treasury shares

 

5,453,347

 

0.29%

 

 

 

 

 

Total

 

1,874,070,932

 

100.00%

 

b)     Treasury shares

 

As of March 31, 2022, the Company had 5,453,347 shares in treasury (5,440,772 shares as of December 31, 2021), whose market price was R$23.65. This increase refers to the return of 12,575 shares that had been allocated to members of the share-based compensation plans.


Notes to the interim financial statements

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

c)      Other comprehensive income

 

 

 

December 31, 2021

 

Comprehensive (loss) income

 

March 31, 2022

Loss on cash flow hedge

 

(1,362,618)

 

(2,764)

 

(1,365,382)

Foreign currency translation effects

 

1,093,366

 

294,358

 

1,387,724

Actuarial loss on defined benefit plan

 

(299,993)

 

25,939

 

(274,054)

Deferred tax on actuarial losses of defined benefit plan

 

101,997

 

(8,819)

 

93,178

Gain on measurement of derivative financial instrument

 

(45,631)

 

 

(45,631)

Change in fair value of financial assets net of tax

 

28,525

 

225

 

28,750

Total

 

(484,354)

 

308,939

 

(175,415)

 

 

 

 

 

 

 

Attributable to:

 

 

 

 

 

 

  Owners of the Company

 

(521,609)

 

380,015

 

(141,594)

Non-controlling interests

 

37,255

 

(71,076)

 

(33,821)

 

 

 

December 31, 2020

 

Comprehensive (loss) income

 

March 31, 2021

Loss on cash flow hedge

 

(761,203)

 

(256,387)

 

(1,017,590)

Foreign currency translation effects

 

782,899

 

272,535

 

1,055,434

Actuarial loss on defined benefit plan

 

(363,375)

 

 

(363,375)

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

 

139

 

26,395

Total

 

(237,507)

 

16,287

 

(221,220)

 

 

 

 

 

 

 

Attributable to:

 

 

 

 

 

 

  Owners of the Company

 

(252,610)

 

(10,709)

 

(263,319)

Non-controlling interests

 

15,103

 

26,996

 

42,099

 

 

d)     Dividends

 

Parent Company

 

Investments in associates

 

Investments in joint venture

 

Total

At December 31, 2021

 

22,747

 

517,344

 

540,091

Proposed Dividends

 

70,693

 

 

70,693

Interest on capital proposed

 

11,778

 

107,544

 

119,322

Dividends received

 

(1,419)

 

(517,233)

 

(518,652)

At March 31, 2022

 

103,799

 

107,655

 

211,454

 

 

 

 

 

 

 


Notes to the interim financial statements

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


Consolidated

 

Investments in associates

 

Investments in joint venture

 

Total

At December 31, 2021

 

2,621

 

517,344

 

519,965

Proposed Dividends

 

1,714

 

 

1,714

Interest on capital proposed

 

 

107,544

 

107,544

Dividends received

 

(3,407)

 

(517,233)

 

(520,640)

At March 31, 2022

 

928

 

107,655

 

108,583

 

17 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):

 

 

 

March 31, 2022

 

March 31, 2021

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

 

510,190

 

638,807

 

 

 

 

 

Dilutive effect of the share-based plan of subsidiaries

 

 

(2,839)

Dilution effect of Brado's liquidity option

 

 

(77)

 

 

 

 

 

 

 

 

 

 

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

 

510,190

 

635,891

 

 

 

 

 

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

 

1,868,618

 

1,733,484

Dilutive effect of the share-based plan

 

6,239

 

2,980

 

 

 

 

 

Dilutive

 

1,874,857

 

1,736,464

 

 

 

 

 

Earnings per share

 

 

 

 

Basic

 

R$ 0.2730

 

R$ 0.3685

Diluted

 

R$ 0.2721

 

R$ 0.3662

 

Notes to the interim financial statements

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

Dilutive instruments

 

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

 

Anti-dilutive instruments

 

In the period ended March 31, 2022, 45,765,000 shares related to the Company's share buyback plan were not considered in the diluted earnings per share analysis, as they increase earnings per share


Notes to the interim financial statements

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


18 Net sales

 

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

 

 

 

Consolidated

 

 

March 31, 2022

 

March 31, 2021

Gross revenue from sales of products and services

 

9,334,448

 

5,636,373

Construction revenue

 

205,769

 

179,282

Indirect taxes and deductions

 

(1,635,330)

 

(1,099,856)

Net sales

 

7,904,887

 

4,715,799

 

In the following table, products and service lines disaggregate revenue and timing of revenue recognition:

 

 

 

Consolidated

 

 

March 31, 2022

 

March 31, 2021

At a point in time

 

 

 

 

Natural gas distribution

 

3,666,727

 

2,093,727

Electricity trading

 

56,292

 

219,210

Lubricants and base oil

 

1,621,904

 

1,386,497

Other

 

127,735

 

24,756

 

 

5,472,658

 

3,724,190

Over time

 

 

 

 

Railroad transportation services

 

2,111,483

 

759,107

Port elevation

 

94,880

 

26,244

Construction revenue

 

205,769

 

179,282

Services rendered

 

35,789

 

31,059

 

 

2,447,921

 

995,692

 

 

 

 

 

Elimination

 

(15,692)

 

(4,083)

 

 

 

 

 

Total of net sales

 

7,904,887

 

4,715,799


Notes to the interim financial statements

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


19 Costs and expenses by nature

 

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

 

 

 

Parent Company

 

Consolidated

 

 

March 31, 2022

 

March 31, 2021

 

March 31, 2022

 

March 31, 2021 (Restated) (i)

Raw materials

 

 

 

(1,298,725)

 

(1,013,029)

Commodity cost (natural gas)

 

 

 

(2,828,713)

 

(1,203,636)

Electricity purchased for resale

 

 

 

(63,242)

 

(218,703)

Transportation and elevation expenses

 

 

 

(644,603)

 

(196,181)

Natural gas transport cost

 

 

 

(22,130)

 

(216,160)

Other transport

 

 

 

(28,866)

 

(40,618)

Depreciation and amortization

 

(3,690)

 

(2,474)

 

(754,862)

 

(311,311)

Personnel expenses

 

(44,216)

 

(17,429)

 

(496,214)

 

(252,519)

Construction cost

 

 

 

(205,769)

 

(179,282)

Expenses with third-party services

 

(4,709)

 

(9,798)

 

(192,242)

 

(110,857)

Selling expenses

 

 

 

(8,372)

 

(4,113)

Other

 

(12,577)

 

(17,636)

 

(207,713)

 

(145,721)

 

 

(65,192)

 

(47,337)

 

(6,751,451)

 

(3,892,130)

 

 

 

 

 

 

 

 

 

Cost of sales

 

 

 

(6,189,236)

 

(3,506,146)

Selling expenses

 

 

 

(176,389)

 

(158,655)

General and administrative expenses

 

(65,192)

 

(47,337)

 

(385,826)

 

(227,329)

 

 

(65,192)

 

(47,337)

 

(6,751,451)

 

(3,892,130)

 

(i)    As detailed restated in the Note 3.1.

 

20 Other income (expenses), net

 

 

Parent company

 

Consolidated

 

March 31, 2022

 

March 31, 2021

 

March 31, 2022

 

March 31, 2021

Tax extemporary credits (i)

 

 

28,771

 

Gain (loss) on disposal of fixed assets and intangibles

 

 

(9,272)

 

316

Legal proceedings provision, receivables and tax installments

(13,973)

 

(24,013)

 

(93,837)

 

(35,459)

Revenue from scrap / eventual sales

5,889

 

1,240

 

22,163

 

11,375

Other

(20,527)

 

(2,267)

 

(48,541)

 

(5,158)

 

(28,611)

 

(25,040)

 

(100,716)

 

(28,926)

 

(i)    Extemporaneous credit for the exclusion of ICMS from the PIS and COFINS base, see note 6.



Notes to the interim financial statements

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


21 Finance results

 

Details of finance income and costs are as follows:

 

 

Parent Company

 

Consolidated

 

March 31, 2022

 

March 31, 2021

 

March 31, 2022

 

March 31, 2021

Cost of gross debt

 

 

 

 

 

 

 

Interest on debt

(191,004)

 

(47,266)

 

(1,061,338)

 

(440,964)

Monetary and exchange rate variation

638,437

 

(125,730)

 

2,875,738

 

(1,029,497)

Derivatives and fair value measurement

(1,756,776)

 

477,239

 

(2,415,575)

 

1,064,956

Amortization of borrowing costs

(2,612)

 

(756)

 

(147,706)

 

(50,419)

Guarantees and warranties

 

 

(12,574)

 

(8,643)

 

(1,311,955)

 

303,487

 

(761,455)

 

(464,567)

 

 

 

 

 

 

 

 

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

38,593

 

8,236

 

370,630

 

92,757

 

38,593

 

8,236

 

370,630

 

92,757

 

 

 

 

 

 

 

 

Cost of debt, net

(1,273,362)

 

311,723

 

(390,825)

 

(371,810)

 

 

 

 

 

 

 

 

Other charges and monetary variations

 

 

 

 

 

 

 

Interest on other receivables

10,697

 

8,158

 

80,563

 

84,149

Monetary variation of other financial assets

(406)

 

(42,709)

 

(15,356)

 

(42,709)

Interest on other payables

-

 

(4,143)

 

(83,780)

 

(22,976)

Interest on lease liabilities

(1,012)

 

(841)

 

(80,874)

 

(76,732)

Interest on shareholders' equity

(1,282)

 

19,221

 

(1,282)

 

Interest on contingencies and contracts

(6,930)

 

(7,299)

 

(90,032)

 

(39,005)

Bank charges and other

(8,744)

 

(3,237)

 

10,974

 

(6,786)

Exchange variation and non-debt derivatives

1,089,840

 

(586,181)

 

48,648

 

93,958

 

1,082,163

 

(617,031)

 

(131,139)

 

(10,101)

 

 

 

 

 

 

 

 

Finance results, net

(191,199)

 

(305,308)

 

(521,964)

 

(381,911)

 

 

 

 

 

 

 

 

Reconciliation

 

 

 

 

 

 

 

Finance expense

(309,687)

 

(202,357)

 

(734,188)

 

(171,818)

Finance income

50,012

 

36,325

 

579,076

 

191,152

Foreign exchange, net

1,582,295

 

(729,972)

 

2,754,031

 

(991,459)

Derivatives

(1,513,819)

 

590,696

 

(3,120,883)

 

590,214

Finance results, net

(191,199)

 

(305,308)

 

(521,964)

 

(381,911)


Notes to the interim financial statements

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


22 Post-employment benefits

 

Consolidated

 

March 31, 2022

 

December 31, 2021

Defined contribution

 

 

 

Futura II

278

 

190

 

 

 

 

Defined benefit

 

 

 

Futura

178,452

 

198,761

Health Plan

474,171

 

470,524

 

652,623

 

669,285

 

 

 

 

 

652,901

 

669,475

 

23 Share-based payment

 

The Company and its subsidiaries have Share-Based Compensation Plans that are settled in shares and cash. On 31 March 2022, the Group has the following share-based payment arrangements:



Notes to the interim financial statements

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


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

 

Cosan S.A.

 

5

 

1,096,000

 

(954,028)

 

141,972

 

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 I

 

Cosan S.A.

 

3

 

424,839

 

 

424,839

 

24.38

September 10, 2021 - Invest II

 

Cosan S.A.

 

4

 

5,283,275

 

(660,410)

 

4,622,865

 

22.24

October 11, 2021 - Invest III

 

Cosan S.A.

 

5

 

809,944

 

 

809,944

 

23.20

 

 

 

 

 

 

9,946,886

 

(2,145,646)

 

7,801,240

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

August 1, 2018

 

Comgás

 

5

 

96,787

 

(17,761)

 

79,026

 

59.66

July 31, 2019

 

Comgás

 

5

 

83,683

 

(14,794)

 

68,889

 

79.00

 

 

 

 

 

 

180,470

 

(32,555)

 

147,915

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

September 01, 2017

 

Rumo S.A.

 

5

 

870,900

 

(306,250)

 

564,650

 

10.42

August 01, 2018

 

Rumo S.A.

 

5

 

1,149,544

 

(379,237)

 

770,307

 

13.94

August 15, 2019

 

Rumo S.A.

 

5

 

843,152

 

(201,322)

 

641,830

 

22.17

November 11, 2020

 

Rumo S.A.

 

5

 

776,142

 

(140,998)

 

635,144

 

20.01

May 05, 2021

 

Rumo S.A.

 

5

 

1,481,000

 

(414,702)

 

1,066,298

 

20.85

September 15, 2021

 

Rumo S.A.

 

3

 

1,560,393

 

(42,388)

 

1,518,005

 

18.20

 

 

 

 

 

 

6,681,131

 

(1,484,897)

 

5,196,234

 

 

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

July 31, 2021

 

Moove

 

3

 

80,729

 

 

80,729

 

8.29

August 1st, 2021

 

TRSP

 

3

 

35,566

 

 

35,566

 

24.01

August 1st, 2021

 

Compass Comercialização

 

2

 

33,345

 

 

33,345

 

24.01

August 1st, 2021

 

Compass Gás e Energia

 

2

 

28,152

 

 

28,152

 

24.01

August 1st, 2021

 

Compass Gás e Energia

 

3

 

151,535

 

 

151,535

 

24.01

November 1st, 2021

 

Compass Gás e Energia

 

3

 

1,558,939

 

 

1,558,939

 

24.01

November 1st, 2021

 

Comgás

 

3

 

182,133

 

 

182,133

 

24.01

 

 

 

 

 

 

2,310,021

 

 

2,310,021

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

 

 

 

19,118,508

 

(3,663,098)

 

15,455,410

 

 

 


Notes to the interim financial statements

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


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, 2021

 

15,592,511

Granted

 

98,488

Vested

 

(235,589)

At March 31, 2022

 

15,455,410

 

b)     Measurement of fair values

The weighted average fair value of the programs granted on March 31, 2022 and December 31, 2021 principal assumptions used in applying the Black-Scholes model were as follows:

 

 

 

Share-based payment plan



Cosan S.A.
Compass
Comgás
Rumo

 

 

March 31, 2022

 

December 31, 2021

 

March 31, 2022

 

December 31, 2021

 

March 31, 2022

 

December 31, 2021

 

March 31, 2022

 

December 31, 2021

Key assumptions:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Share price at grant date

 

23.20

 

23.20

 

24.01

 

27.27

 

79.00

 

78.58

 

18.20

 

18.20

Risk-free interest rate

 

6.82%

 

6.82%

 

N/A

 

N/A

 

6.82%

 

6.82%

 

6.94%

 

6.94%

Volatility factor

 

36.50%

 

36.50%

 

N/A

 

N/A

 

32.81%

 

32.81%

 

41.03%

 

26.51%

 

c)      Expense recognized in profit or loss

Share-based compensation expenses included in the income statement for the periods ended March 31, 2022 and 2021 were R$25,734 and R$6,177, respectively.



Notes to the interim financial statements

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


24 Subsequent events

 

AGO's deliberations

On April 29, 2022, the following was approved at the Annual General Meeting: (i) Approval of the management accounts, the management report and the Company's financial statements, accompanied by the report of the independent auditors, the opinion of the Fiscal Council and the opinion of the Statutory Audit Committee for the fiscal year ended December 31, 2021; (ii) Approval of the management's proposal for the allocation of the Company's results for the fiscal year ended December 31, 2021; (iii) Installation of the Company's Fiscal Council; (iv) Establishment of the number of members of the Company's Fiscal Council; (v) Election of the effective and alternate members of the Company's Fiscal Council; and (iv) Establishment of the annual global compensation of the managers and members of the Fiscal Council, if installed, for the fiscal year of 2022.

 

As a result of the resolutions:

 

• Distribution of dividends

The distribution of minimum mandatory and additional dividends in the total amount of R$1,454,264.

Legal reserve

For the constitution of a legal reserve, the amount of R$ 45,736 corresponding to 5% (five percent) of the net income for the year, in accordance with the terms of article 193 of the Brazilian Corporation Law;

• Statutory reserve

And the remaining portion related to the fiscal year ended December 31, 2021 will be allocated to the Company's Special Reserve in the amount of R$4,317,056, as provided for in article 33, item (iv) of the Company's By-laws.



Notes to the interim financial statements

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

Extraordinary Shareholders’ Meeting

On April 29, 2022, the Extraordinary Shareholders' Meeting approved the increase in the Company's share capital, for R$2,036,691 and the increase in the Company's authorized capital to up to R$9,000,000.

 

Share Purchase agreement of our subsidiary Trizy

On January 26, 2022, we entered into a share purchase agreement governed by Brazilian law, with Nstech S.A. (“Nstech”), regulating the investment of Nstech in Trizy, one of our subsidiaries. The Company will remain as controlling shareholders of Trizy. The Brazilian Antitrust Authority (Conselho Administrativo de Defesa Econômica), or “CADE” approved the transaction on March 18, 2022. On April 08, 2022, was completed the subscription of R$40,000 (R$20,000 paid on that date and R$20,000 to be paid in until one year after the closing) representing 20% of Trizy’s share capital.

 

Conclusion of the Acquisition of the Lubricants Business by Raízen

On May 2, 2022, Raízen concluded the total acquisition of the lubrificants business of Shell Brasil Petróleo Ltda.

 

Cosan’s fourth debenture issuance

On May 6, 2022, Cosan issued debentures in an aggregate principal amount of R$1,500,000 divided into two tranches. The first tranche is in an aggregate principal amount of R$400,000, accrues interest at a rate equal to the CDI plus 1.50% and matures in May 2028, with the principal being due at maturity. The second tranche is in an aggregate principal amount of R$1,100,000, accrues interest at a rate equal to the CDI plus 1.90% and matures in May 2032, with the principal being due in the eighth, ninth and tenth years of the term.

 

New share buyback program

On May 9, 2022, the Company approved a new share buyback program pursuant to which up to 110,000,000 common shares of Cosan S.A, representing 9.39% of the total shares available on the market, with the deadline until November 9, 2023. The shares repurchased may be used to meet our obligations from potential exercises of our equity-based compensation plans, and may also be held in treasury, disposed of or cancelled in accordance with applicable law.


SIGNATURES

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

Date: May 13, 2022

 

COSAN S.A.

By:

/s/ Ricardo Lewin

 

Name: Ricardo Lewin

 

Title: Chief Financial Officer