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 August 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


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 June 30, 2022, comprising the statement of financial position as of June 30, 2022 and the related statements of profit or loss and of comprehensive income for the three-month and six-month periods then ended, and the statements of changes in equity and of cash flows for the six-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 the review in the accounting policy adopted by the Company in 2022, the corresponding figures for the three-month and six-month periods ended June 30, 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 six-month period ended June 30, 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, August 12, 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

 

June 30, 2022

 

December 31, 2021

 

June 30, 2022

 

December 31, 2021

Assets

 

 

 

 

 

 

 

 

 

Cash and cash equivalents 

5.1

 

1,230,798

 

1,718,077

 

12,679,430

 

16,174,130

Restricted cash

5.2

 

 

 

24,224

 

Marketable securities

5.2

 

993,744

 

893,087

 

3,970,461

 

4,372,696

Trade receivables

5.3

 

 

 

4,036,730

 

2,580,776

Derivative financial instruments

5.10

 

174,824

 

54,963

 

449,681

 

194,878

Inventories

7

 

 

 

1,687,185

 

1,149,304

Receivables from related parties

5.5

 

140,912

 

135,924

 

170,471

 

98,280

Income tax receivable

 

 

231,217

 

222,981

 

368,261

 

442,957

Other current tax receivable

6

 

15,448

 

33,616

 

1,690,337

 

921,472

Dividends receivable

 

 

241,075

 

540,091

 

14,796

 

519,965

Properties held for sale

10.5

 

 

 

10,707

 

Sector financial assets

5.9

 

 

 

429,360

 

489,601

Other financial assets

5.4

 

 

 

578

 

466

Other current assets

 

 

118,325

 

124,851

 

437,528

 

348,658

Total current assets

 

 

3,146,343

 

3,723,590

 

25,969,749

 

27,293,183

Trade receivables

5.3

 

 

 

145,533

 

165,077

Marketable securities

5.2

 

 

 

68,341

 

15,311

Restricted cash

5.2

 

32,865

 

31,181

 

68,315

 

58,990

Deferred tax assets

14

 

1,282,965

 

777,686

 

3,703,531

 

3,051,628

Receivables from related parties

5.5

 

409,537

 

393,440

 

311,346

 

318,211

Income tax receivable

 

 

 

 

424,916

 

344,059

Other non-current tax receivable

6

 

44,004

 

42,932

 

1,204,390

 

1,879,695

Judicial deposits

15

 

437,906

 

431,591

 

898,428

 

923,061

Derivative financial instruments

5.10

 

1,572,021

 

2,507,893

 

2,614,324

 

4,538,048

Sector financial assets

5.9

 

 

 

126,381

 

68,709

Other non-current assets

 

 

72,515

 

67,613

 

217,552

 

179,598

Other financial assets

5.4

 

 

 

189,716

 

319,727

Investments in subsidiaries and associates

8.1

 

15,898,762

 

14,787,469

 

402,410

 

780,067

Investments in joint venture

9

 

11,750,729

 

10,936,663

 

11,750,729

 

10,936,663

Property, plant and equipment

10.1

 

49,519

 

53,007

 

18,167,883

 

16,648,553

Intangible assets and goodwill

10.2

 

1,774

 

1,804

 

22,446,387

 

17,781,498

Contract asset

10.3

 

 

 

798,709

 

705,982

Right-of-use assets

10.4

 

31,235

 

34,171

 

8,087,519

 

7,947,267

Investment properties

10.5

 

 

 

3,934,136

 

3,886,696

Total non-current assets

 

 

31,583,832

 

30,065,450

 

75,560,546

 

70,548,840

Total assets

 

 

34,730,175

 

33,789,040

 

101,530,295

 

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

 

June 30, 2022

 

December 31, 2021

 

June 30, 2022

 

December 31, 2021

Liabilities

 

 

 

 

 

 

 

 

 

Loans, borrowings and debentures

5.6

 

252,082

 

269,793

 

3,538,481

 

4,241,368

Lease liabilities

5.8

 

8,469

 

8,423

 

467,310

 

405,820

Derivative financial instruments

5.10

 

21,984

 

31,202

 

1,194,111

 

925,650

Trade payables

5.7

 

1,941

 

4,506

 

3,903,967

 

3,253,504

Employee benefits payables

 

 

45,101

 

57,393

 

451,192

 

552,991

Income tax payables

 

 

1,334

 

4,013

 

292,465

 

71,224

Other taxes payable

13

 

133,195

 

134,956

 

573,831

 

536,220

Dividends payable

 

 

671

 

754,282

 

260,895

 

799,634

Concessions payable

12

 

 

 

176,698

 

160,771

Payables to related parties

5.5

 

1,148,402

 

302,607

 

396,963

 

287,609

Sector financial liabilities

5.9

 

 

 

76,631

 

85,866

Other financial liabilities

5

 

 

 

821,442

 

726,423

Other current liabilities

 

 

358,145

 

368,188

 

1,019,711

 

909,956

Total current liabilities

 

 

1,971,324

 

1,935,363

 

13,173,697

 

12,957,036

Loans, borrowings and debentures

5.6

 

9,158,099

 

7,894,463

 

40,768,075

 

41,417,669

Lease liabilities

5.8

 

28,557

 

31,624

 

3,060,247

 

2,861,858

Derivative financial instruments

5.10

 

455,962

 

110,278

 

890,945

 

150,511

Other taxes payable

13

 

144,422

 

141,423

 

151,863

 

146,889

Provision for legal proceedings

15

 

394,288

 

361,859

 

1,736,395

 

1,644,061

Concessions payable

12

 

 

 

3,091,860

 

2,893,477

Provision for uncovered liability of associates

8.1

 

102,878

 

356,442

 

 

Payables to related parties

5.5

 

6,042,947

 

7,397,822

 

 

Post-employment benefits

22

 

262

 

219

 

661,543

 

669,475

Deferred tax liabilities

14

 

 

 

4,763,141

 

3,818,056

Sector financial liabilities

5.9

 

 

 

1,455,458

 

1,286,417

Deferred revenue

 

 

 

 

112,881

 

36,440

Other non-current liabilities

 

 

754,558

 

818,610

 

1,017,017

 

1,090,112

Total non-current liabilities

 

 

17,081,973

 

17,112,740

 

57,709,425

 

56,014,965

Total liabilities

 

 

19,053,297

 

19,048,103

 

70,883,122

 

68,972,001

Shareholders' equity

16

 

 

 

 

 

 

 

 

Share capital

 

 

8,402,544

 

6,365,853

 

8,402,544

 

6,365,853

Treasury shares

 

 

(69,223)

 

(69,064)

 

(69,223)

 

(69,064)

Additional paid-in capital

 

 

(1,650,393)

 

(1,690,235)

 

(1,650,393)

 

(1,690,235)

Accumulated other comprehensive loss

 

 

35,489

 

(521,609)

 

35,489

 

(521,609)

Retained earnings

 

 

8,573,565

 

10,655,992

 

8,573,565

 

10,655,992

Profit for the period

 

 

384,896

 

 

384,896

 

Equity attributable to:

 

 

 

 

 

 

 

 

 

  Owners of the Company

 

 

15,676,878

 

14,740,937

 

15,676,878

 

14,740,937

  Non-controlling interests

8.3

 

 

 

14,970,295

 

14,129,085

Total shareholders' equity

 

 

15,676,878

 

14,740,937

 

30,647,173

 

28,870,022

Total shareholders' equity and liabilities

 

 

34,730,175

 

33,789,040

 

101,530,295

 

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

 

Note

 

April 1, 2022 to June 30, 2022

 

January 1, 2022 to June 30, 2022

 

April 1, 2021 to June 30, 2021

 

January 1, 2021 to June 30, 2021

General and administrative expenses

19

 

(71,355)

 

(136,547)

 

(62,410)

 

(109,747)

Other income, net

20

 

83,289

 

54,679

 

27,126

 

2,086

Operating income (expenses)

 

 

11,934

 

(81,868)

 

(35,284)

 

(107,661)

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

 

 

11,934

 

(81,868)

 

(35,284)

 

(107,661)

Interest in earnings in subsidiaries and associates

8.1

 

634,122

 

1,296,702

 

841,253

 

1,795,605

Interest in earnings of joint venture

 

 

178,534

 

261,328

 

(19,564)

 

(74,499)

Equity in earnings of investees

 

 

812,656

 

1,558,030

 

821,689

 

1,721,106

Finance expense

 

 

(364,716)

 

(674,403)

 

(174,525)

 

(376,882)

Finance income

 

 

71,660

 

121,672

 

3,463

 

39,788

Foreign exchange, net

 

 

(956,401)

 

625,893

 

1,370,259

 

640,287

Net effect of derivatives

 

 

(155,887)

 

(1,669,707)

 

(975,613)

 

(384,917)

Finance results, net

21

 

(1,405,344)

 

(1,596,545)

 

223,584

 

(81,724)

Profit before taxes

 

 

(580,754)

 

(120,383)

 

1,009,989

 

1,531,721

Income taxes

14

 

 

 

 

 

 

 

 

Current

 

 

 

 

313

 

313

Deferred

 

 

455,460

 

505,279

 

(67,946)

 

49,129

 

 

 

455,460

 

505,279

 

(67,633)

 

49,442

Profit for the period

 

 

(125,294)

 

384,896

 

942,356

 

1,581,163

 

Statement of profit or loss

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


 

 

 

Consolidated

 

Note

 

April 1, 2022 to June 30, 2022

 

January 1, 2022 to June 30, 2022

 

April 1, 2021 to June 30, 2021 (Restated)

 

January 1, 2021 to June 30, 2021 (Restated)

Net sales

18

 

9,571,087

 

17,475,973

 

6,558,109

 

11,273,907

Cost of sales

19

 

(7,278,880)

 

(13,468,116)

 

(5,070,561)

 

(8,576,706)

Gross profit

 

 

2,292,207

 

4,007,857

 

1,487,548

 

2,697,201

Selling expenses

19

 

(261,020)

 

(437,409)

 

(180,750)

 

(339,406)

General and administrative expenses

19

 

(447,765)

 

(833,591)

 

(354,362)

 

(581,691)

Other income, net

20

 

116,101

 

15,384

 

278,400

 

249,472

Operating expenses

 

 

(592,684)

 

(1,255,616)

 

(256,712)

 

(671,625)

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

 

 

1,699,523

 

2,752,241

 

1,230,836

 

2,025,576

Interest in earnings of associates

8.1

 

27,492

 

38,891

 

18,015

 

16,820

Interest in earnings of joint venture

9

 

178,536

 

261,328

 

424,796

 

679,598

Equity in earnings of investees

 

 

206,028

 

300,219

 

442,811

 

696,418

Finance expense

 

 

(736,003)

 

(1,470,191)

 

(1,060,368)

 

(1,232,185)

Finance income

 

 

722,885

 

1,301,961

 

237,333

 

428,485

Foreign exchange, net

 

 

(1,677,450)

 

1,076,581

 

2,231,187

 

1,239,729

Net effect of derivatives

 

 

(278,667)

 

(3,399,550)

 

(1,622,896)

 

(1,032,682)

Finance results, net

21

 

(1,969,235)

 

(2,491,199)

 

(214,744)

 

(596,653)

Profit before taxes

 

 

(63,684)

 

561,261

 

1,458,903

 

2,125,341

Income taxes

14

 

 

 

 

 

 

 

 

Current

 

 

(575,019)

 

(606,594)

 

(630,801)

 

(230,941)

Deferred

 

 

690,571

 

673,036

 

367,016

 

8,980

 

 

 

115,552

 

66,442

 

(263,785)

 

(221,961)

Profit for the period

 

 

51,868

 

627,703

 

1,195,118

 

1,903,380

Profit attributable to:

 

 

 

 

 

 

 

 

 

Owners of the Company

 

 

(125,294)

 

384,896

 

942,356

 

1,581,163

Non-controlling interests

 

 

177,162

 

242,807

 

252,762

 

322,217

 

 

 

51,868

 

627,703

 

1,195,118

 

1,903,380

Earnings per share

17

 

 

 

 

 

 

 

 

Basic

 

 

(R$ 0.0671)

 

R$ 0.2060

 

R$0.5048

 

R$0.8782

Diluted

 

 

(R$ 0.0673)

 

R$ 0.2048

 

R$0.5023

 

R$0.8733


 

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


(In thousands of Brazilian Reais - R$)

 

 

 

Parent Company

 

 

April 1, 2022 to June 30, 2022

 

January 1, 2022 to June 30, 2022

 

 

April 1, 2021 to June 30, 2021

 

January 1, 2021 to June 30, 2021

Profit for the period

 

(125,294)

 

384,896

 

 

942,356

 

1,581,163

Other comprehensive income

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

Foreign currency translation differences

 

172,300

 

536,674

 

 

(542,255)

 

(297,308)

Loss on cash flow hedges

 

(1,439)

 

(4,369)

 

 

250,455

 

(5,340)

Actuarial gain (loss) with defined benefit plan net of tax

 

 

17,120

 

 

 

Change in fair value of financial assets

 

6,222

 

7,673

 

 

245

 

384

Total other comprehensive (loss) income, net of tax

 

177,083

 

557,098

 

 

(291,555)

 

(302,264)

Total comprehensive income for the period

 

51,789

 

941,994

 

 

650,801

 

1,278,899




 

 

Consolidated

 

 

April 1, 2022 to June 30, 2022

 

January 1, 2022 to June 30, 2022

 

 

April 1, 2021 to June 30, 2021

 

January 1, 2021 to June 30, 2021

Profit for the period

 

51,868

 

627,703

 

 

1,195,118

 

1,903,380

Other comprehensive income

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

Foreign currency translation effect

 

191,822

 

486,180

 

 

(584,365)

 

(311,830)

Loss on cash flow hedges

 

(976)

 

(3,740)

 

 

250,589

 

(5,798)

Actuarial losses with defined benefit plan net of tax

 

 

17,120

 

 

 

Changes in fair value of financial assets

 

15,121

 

15,346

 

 

245

 

384

 

 

205,967

 

514,906

 

 

(333,531)

 

(317,244)

Total other comprehensive (loss) income, net of tax

 

205,967

 

514,906

 

 

(333,531)

 

(317,244)

Total comprehensive income for the period

 

257,835

 

1,142,609

 

 

861,587

 

1,586,136

Total comprehensive income attributable to:

 

 

 

 

 

 

 

 

 

Owners of the Company

 

890,205

 

941,994

 

 

650,801

 

1,278,899

Non-controlling interests

 

(632,370)

 

200,615

 

 

210,786

 

307,237

 

 

257,835

 

1,142,609

 

 

861,587

 

1,586,136

 

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 year

 

 

 

 

 

 

 

 

 

 

384,896

 

384,896

 

242,807

 

627,703

Other comprehensive income: (note 16)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income (loss) on cash flow hedges

 

 

 

 

 

(4,369)

 

 

 

 

 

 

(4,369)

 

629

 

(3,740)

Foreign currency translation differences

 

 

 

 

 

536,674

 

 

 

 

 

 

536,674

 

(50,494)

 

486,180

Actuarial income (loss) on defined benefit plan

 

 

 

 

 

17,120

 

 

 

 

 

 

17,120

 

 

17,120

Change in fair value of financial assets

 

 

 

 

 

7,673

 

 

 

 

 

 

7,673

 

7,673

 

15,346

Total comprehensive income (loss) for the year

 

 

 

 

 

557,098

 

 

 

 

 

384,896

 

941,994

 

200,615

 

1,142,609

Transactions with owners of the Company

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Contributions and distributions:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Capital increase (note 16)

 

2,036,691

 

 

 

 

 

(348,753)

 

(1,423,757)

 

 

(264,181)

 

 

 

 

Share-based compensation

 

 

(159)

 

 

1,344

 

 

 

 

 

 

 

1,185

 

(2,670)

 

(1,485)

Dividends

 

 

 

 

 

 

 

(45,736)

 

 

 

 

(45,736)

 

(179,900)

 

(225,636)

Business combination (Note 8.2)

 

 

 

 

 

 

 

 

 

 

 

 

917,783

 

917,783

Transactions with share-based compensation

 

 

 

 

34,435

 

 

 

 

 

 

 

34,435

 

9,518

 

43,953

Total contributions and distributions

 

2,036,691

 

(159)

 

 

35,779

 

 

(348,753)

 

(1,469,493)

 

 

(264,181)

 

 

(10,116)

 

744,731

 

734,615

Changes in ownership interests

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Change of shareholding interest in subsidiary (Note 8.3)

 

 

 

 

4,063

 

 

 

 

 

 

 

4,063

 

(104,136)

 

(100,073)

Total changes in ownership interests

 

 

 

 

4,063

 

 

 

 

 

 

 

4,063

 

(104,136)

 

(100,073)

Total transactions with owners of the Company

 

2,036,691

 

(159)

 

 

39,842

 

 

(348,753)

 

(1,469,493)

 

 

(264,181)

 

 

(6,053)

 

640,595

 

634,542

At June 30, 2022  

 

8,402,544

 

(69,223)

 

737

 

(1,651,130)

 

35,489

 

 

8,402,544

 

171,021

 

 

384,896

 

15,676,878

 

14,970,295

 

30,647,173


Statement of changes in equity

(In thousands of Brazilian Reais - R$)


 

 

 

 

 

 

Capital reserve

 

 

 

Profit reserve

 

 

 

 

 

 

 

 

 

 

Share capital

 

Treasury share

 

Corporate transactions - Law 6404

 

Capital transactions

 

Accumulated other comprehensive loss

 

Legal

 

Statutory reserve

 

Profit to be realized

 

Retained earnings

 

Accumulated profits

 

Equity attributable to owners of the Company

 

Non-controlling interest

 

Total equity

At January 1, 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 year

 

 

 

 

 

 

 

 

 

 

1,581,163

 

1,581,163

 

322,217

 

1,903,380

Other comprehensive income: (note 16)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income (loss) on cash flow hedges

 

 

 

 

 

(5,340)

 

 

 

 

 

 

(5,340)

 

(458)

 

(5,798)

Foreign currency translation differences

 

 

 

 

 

(297,308)

 

 

 

 

 

 

(297,308)

 

(14,522)

 

(311,830)

Change in fair value of financial assets

 

 

 

 

 

384

 

 

 

 

 

 

384

 

 

384

Total comprehensive income (loss) for the year

 

 

 

 

 

(302,264)

 

 

 

 

 

1,581,163

 

1,278,899

 

307,237

 

1,586,136

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

 

 

645

 

 

(9,036)

 

 

 

 

 

 

 

(8,391)

 

(9,239)

 

(17,630)

Proposed dividends

 

 

 

 

 

 

 

(328,267)

 

 

(83,863)

 

 

(412,130)

 

(4,488)

 

(416,618)

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

 

 

 

 

9,769

 

 

 

 

 

 

 

9,769

 

17,516

 

27,285

Total contributions and distributions

 

638,375

 

492,783

 

 

(2,038,199)

 

 

 

(825,183)

 

 

(83,863)

 

 

(1,816,087)

 

10,841,673

 

9,025,586

Changes in ownership interests

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Change of shareholding interest in subsidiary

 

 

 

 

5,446

 

 

 

 

 

 

 

5,446

 

(20,071)

 

(14,625)

Total changes in ownership interests

 

 

 

 

5,446

 

 

 

 

 

 

 

5,446

 

(20,071)

 

(14,625)

Total transactions with owner of the Company

 

638,375

 

492,783

 

 

(2,032,753)

 

 

 

(825,183)

 

 

(83,863)

 

 

(1,810,641)

 

10,821,602

 

9,010,961

At June 30, 2021

 

6,365,853

 

(91,158)

 

737

 

(2,972,837)

 

(554,874)

 

42,593

 

5,509,244

 

171,021

 

264,181

 

1,581,163

 

10,315,923

 

11,786,988

 

22,102,911



(In thousands of Brazilian Reais - R$)


 

 

 

Parent Company

 

Consolidated

 

Note

 

June 30, 2022

 

June 30, 2021

 

June 30, 2022

 

June 30, 2021

Cash flows from operating activities 

 

 

 

 

 

 

 

 

 

Profit before taxes

 

 

(120,383)

 

1,531,721

 

561,262

 

2,125,341

Adjustments for:

 

 

 

 

 

 

 

 

 

Depreciation and amortization

19

 

7,338

 

6,021

 

1,483,704

 

927,528

Interest in earnings of associates

8.1

 

(1,296,702)

 

(1,795,605)

 

(38,891)

 

(16,820)

Interest in earnings of joint venture

9

 

(261,328)

 

74,499

 

(261,328)

 

(679,598)

Loss on disposals assets

20

 

 

53

 

23,987

 

10,469

Share-based payment

 

 

28,484

 

4,451

 

50,996

 

20,467

Change in fair value of investment property

10.5

 

 

 

(59,061)

 

Legal proceedings provision, receivables and tax installments

20

 

27,136

 

22,442

 

148,226

 

69,748

Interest and exchange, net

 

 

1,635,355

 

28,405

 

3,124,487

 

590,357

Gain from a bargain purchase

20

 

(92,946)

 

 

(92,946)

 

Sectorial financial assets and liabilities, net

5.9

 

 

 

32,943

 

455,870

Gain in net derivative operations

 

 

 

 

(120,064)

 

Provisions for employee benefits

 

 

18,780

 

4,063

 

128,580

 

109,871

Allowance (return) for expected credit losses

 

 

 

 

12,306

 

(1,005)

Recovering tax credits

 

 

 

 

(74,330)

 

(609,964)

Other

 

 

13,042

 

1

 

52,916

 

362,983

 

 

 

(41,224)

 

(123,949)

 

4,972,787

 

3,365,247

Changes in:

 

 

 

 

 

 

 

 

 

Trade receivables

 

 

 

 

(1,065,260)

 

(272,449)

Inventories

 

 

 

 

(118,194)

 

(141,681)

Other current tax, net

 

 

(5,766)

 

(15,972)

 

168,185

 

26,543

Income tax

 

 

23,759

 

15,281

 

(317,255)

 

(356,033)

Related parties, net

 

 

(58,314)

 

(50,962)

 

35,220

 

(115,521)

Trade payables

 

 

(2,110)

 

(2,572)

 

403,674

 

612,163

Employee benefits

 

 

(31,071)

 

(17,153)

 

(240,619)

 

(133,225)

Provision for legal proceedings

 

 

(3,018)

 

(1,360)

 

(123,148)

 

(46,649)

Other financial liabilities

 

 

 

 

142,756

 

102,871

Judicial deposits

 

 

3,564

 

(1,551)

 

1,843

 

(11,808)

Post-employment benefits

 

 

 

 

(38,220)

 

(14,874)

Other assets and liabilities, net

 

 

(16,135)

 

(28,236)

 

82,401

 

(255,680)

 

 

 

(89,091)

 

(102,525)

 

(1,068,617)

 

(606,343)

Net cash (used in) generated from operating activities

 

 

(130,315)

 

(226,474)

 

3,904,170

 

2,758,904

 

 

 

 

 

 

 

 

 

 

Cash flows from investing activities

 

 

 

 

 

 

 

 

 

Capital contribution in associates

 

 

(417,179)

 

(1,700)

 

(26,950)

 

(336)

Acquisition of subsidiary, net of cash acquired

 

 

 

 

(3,626,556)

 

Sale (purchase) of marketable securities

 

 

(60,298)

 

9,255

 

604,431

 

1,689,816

Restricted cash

 

 

(1,684)

 

(30,192)

 

(10,016)

 

25,629

Dividends received from associates

 

 

22,291

 

201,816

 

22,556

 

6,796

Dividends received from joint venture

9

 

624,939

 

93,833

 

624,939

 

162,500

Acquisition of instruments designated at fair value

 

 

 

 

(51,922)

 

13

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

 

 

(883)

 

(141)

 

(2,171,659)

 

(1,792,532)

Proceeds from legal merger

 

 

 

353,601

 

 

8,125,855

Cash received on sale of fixed assets, and intangible assets

 

 

 

 

2,383

 

3,090

Other

 

 

(300)

 

 

(435)

 

Net cash generated (used in) investing activities

 

 

166,886

 

626,472

 

(4,633,229)

 

8,220,831

 

Statement of cash flows

(In thousands of Brazilian Reais - R$)


Cash flows from financing activities

 

 

 

 

 

 

 

 

 

Loans, borrowings and debentures raised

5.6

 

1,494,095

 

 

6,134,413

 

2,162,780

Repayment of principal on loans, borrowings and debentures

5.6

 

 

(5,427)

 

(5,299,499)

 

(7,470,395)

Payment of interest on loans, borrowings and debentures

5.6

 

(402,752)

 

(134,766)

 

(1,545,405)

 

(748,357)

Payment of derivative financial instruments

 

 

(390,266)

 

(25,383)

 

(631,177)

 

(506,481)

Receipt of derivative financial instruments

 

 

41,425

 

128,219

 

121,496

 

604,770

Payment of derivative financial instruments, except debt

 

 

(113,365)

 

(226,516)

 

(113,365)

 

(226,516)

Receipt of derivative financial instruments, except debt

 

 

 

197,679

 

 

197,679

Repayment of principal on leases

5.8

 

(2,439)

 

(1,383)

 

(176,126)

 

(284,887)

Payment of interest on leases

5.8

 

(1,991)

 

(1,417)

 

(105,417)

 

(61,803)

Equity contribution from non-controlling interest

 

 

 

 

21,626

 

2,084

Related parties

 

 

(253,011)

 

(247,070)

 

 

Sale (purchase) of treasury shares

 

 

 

(4,778)

 

(25,084)

 

(34,529)

Acquisition of non-controlling interests

 

 

(6,082)

 

(6,675)

 

(151)

 

Dividends paid

 

 

(799,347)

 

(480,994)

 

(852,464)

 

(486,334)

Dividends paid for preference shares

 

 

 

 

 

(239,615)

Transactions with non-controlling interests

 

 

 

 

 

69,155

Sale of equity interest in subsidiaries

 

 

 

963

 

 

963

Net cash used in financing activities

 

 

(433,733)

 

(807,548)

 

(2,471,153)

 

(7,021,486)

Increase (decrease) in cash and cash equivalents

 

 

(397,162)

 

(407,550)

 

(3,200,212)

 

3,958,249

Cash and cash equivalents at beginning of the year

 

 

1,718,077

 

1,149,267

 

16,174,130

 

4,614,053

Effect of foreign exchange rate changes

 

 

(90,117)

 

 

(294,488)

 

(4,852)

Cash and cash equivalents at end of the year

 

 

1,230,798

 

741,717

 

12,679,430

 

8,567,450

Additional information

 

 

 

 

 

 

 

 

 

Income tax paid

 

 

 

 

94,370

 

191,397

 

 

 

 

 

 

 

 

 

 

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

Non-cash transactions

  1. Recognition of interest on equity decided by Raízen S.A. in the amount of R$126,522 (R$48,470 as of June 30, 2021) and by Compass Gás e Energia in the amount of R$22,210 (no recognition as of June 30, 2021).

 

  1. Recognition of right of use in the amount of R$52,990 (R$15,071 as of June 30, 2021), related to new contracts under the leasing standard (Note 5.8). 

 

  1. For the period ended June 30, 2022, property, plant and equipment and intangible assets were acquired with payment in installments in the amount of R$ 35,627 (R$ 23,646 on June 30, 2021).

 

  1. Tax credits were used, in the amount of R$285,782, related to federal taxes, of which R$193,676 referring to the payment of the annual adjustment for 2021 and R$91,684 referring to the 1st quarter of 2022 (R$47,739 for June 30, 2021, referring to the 2020 annual adjustment payment).

 

  1. In the period ended June 30, 2022, Rumo carried out a capital increase in subsidiaries in the total amount of R$47,906, of which R$42,820 was realized via cash and R$5,086 through investment in property, plant and equipment. As of June 30, 2021, R$2,371,729 was fully paid up via cash.

 

Disclosure of interest and dividends

 

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

 

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



(In thousands of Brazilian Reais - R$)

 

 

 

 

 

 

 

 

 

 

 

Parent Company

 

Consolidated

 

 

June 30, 2022

 

June 30, 2021

 

June 30, 2022

 

June 30, 2021

Revenues

 

 

 

 

 

 

 

 

Sales of products and services net of returns 

 

 

 

20,891,338

 

13,542,849

Other operating revenues (expenses), net

 

87,438

 

(2,780)

 

125,415

 

284,574

Allowance for doubtful accounts

 

 

 

(12,306)

 

733

 

 

87,438

 

(2,780)

 

21,004,447

 

13,828,156

Raw materials acquired from third parties 

 

 

 

 

 

 

 

 

Cost of goods sold and services rendered

 

 

 

7,528,378

 

7,868,690

Materials, energy, third party services, others

 

72,259

 

54,462

 

6,537,280

 

259,309

 

 

72,259

 

54,462

 

14,065,658

 

8,127,999

Gross value added

 

15,179

 

(57,242)

 

6,938,789

 

5,700,157

Retention

 

 

 

 

 

 

 

 

Depreciation and amortization

 

7,338

 

6,021

 

1,483,704

 

927,528

 

 

7,338

 

6,021

 

1,483,704

 

927,528

Net value added

 

7,841

 

(63,263)

 

5,455,085

 

4,772,629

Value added transferred in

 

 

 

 

 

 

 

 

Interest in earnings of subsidiaries

 

1,296,702

 

1,795,605

 

38,891

 

16,820

Interest in earnings of joint ventures

 

261,328

 

(74,499)

 

261,328

 

679,598

Finance income

 

121,672

 

39,788

 

1,301,961

 

428,485

 

 

1,679,702

 

1,760,894

 

1,602,180

 

1,124,903

Value added to be distributed

 

1,687,543

 

1,697,631

 

7,057,265

 

5,897,532

Distribution of value added

 

 

 

 

 

 

 

 

Payroll and social charges

 

81,798

 

34,343

 

951,269

 

424,014

Direct remuneration

 

75,538

 

29,443

 

765,412

 

373,242

Benefits

 

4,570

 

3,394

 

151,736

 

44,775

FGTS and others

 

1,690

 

1,506

 

34,121

 

5,997

Taxes and contributions

 

(497,368)

 

(39,391)

 

1,610,869

 

2,544,998

Federal

 

(499,800)

 

(42,590)

 

429,914

 

1,064,867

State

 

 

 

1,075,398

 

1,438,331

Municipal

 

2,432

 

3,199

 

105,557

 

41,800

Finance expense and rents

 

1,718,218

 

121,516

 

3,867,424

 

1,025,140

Interest and exchange variation

 

1,681,376

 

99,091

 

3,689,436

 

830,221

Rents

 

 

 

82,736

 

13,258

Others

 

36,842

 

22,425

 

95,252

 

181,661

Non-controlling interests

 

 

 

242,807

 

322,217

Dividends

 

 

 

105,041

 

Profit for the year

 

384,895

 

1,581,163

 

279,855

 

1,581,163

 

 

1,687,543

 

1,697,631

 

7,057,265

 

5,897,532

 

 

 

 

 

 

 

 

 

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



(In thousands of Brazilian Reais - R$)

1 Operations

 

Cosan S.A. (“Cosan” or “the Company”) is a publicly-held company at B3 S.A. - Brasil, Bolsa, Balcão (“B3”) in the special Novo Mercado segment under the symbol “CSAN3”. The Company's American Depositary Shares (“ADSs”) are listed on the New York Stock Exchange, or “NYSE”, and are 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 share capital 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 share capital of Porto São Luís S.A. (“Porto São Luís or Porto”), 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 amount paid totaled 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.

 

Notes to the interim financial statements

(In thousands of Brazilian Reais - R$)


1.1.3 Russian-Ukrainian conflict

 

After the outbreak of war in Ukraine in late February 2022, several countries imposed sanctions on Russia, Belarus and certain regions of Ukraine. There has been an abrupt change in the geopolitical situation, with uncertainties about the duration of the conflict, changes in the scope of sanctions and retaliatory actions, including new laws. These new circumstances limit the freedom of operation of Cosan Group companies in the Russian region and lead to distortion and volatility in the level of activity. The war also contributed to heightened volatility in currency markets, energy prices, raw materials and other input costs, as well as supply chain tensions and a rise in inflation in many countries.

Risks related to cybersecurity, loss of reputation, possible additional sanctions, export controls and other regulations (including restrictions on the transfer of funds to and from Russia) have increased. The ongoing war could continue to affect production and consumer demand. The Group assessed the consequences of the war in the Interim Financial Statements, mainly considering the impacts on the main judgments and significant estimates as detailed in the Financial Statements as of December 31, 2021, in addition to the operations that may be affected, such as:

 

  1. Transport volume of fertilizers;
  2. Sugarcane production, due to unfavorable conditions for obtaining fertilizer;
  3. Increase in oil prices, as a result of a more limited supply of Russian oil, could lead to a decrease in our margins and pressure on the acquisition costs of basic inputs, such as diesel oil;
  4. Debt and third-party capital for our financing and investment activities, impacted by the Brazilian government and Central Bank of Brazil measures to contain inflation, such as the increase in the basic interest rate;
  5. Acquisition of rail tracks by Rumo: Although Rumo is able to obtain rail tracks from other non-Russian suppliers, the prices charged and the deadlines demanded by these suppliers may not be as favorable as those that Rumo has obtained in the past. 

 

To date, the effects of the Russia-Ukraine conflict have not had a significant impact on the operations of the Company, its subsidiaries and jointly-owned subsidiaries or on the fair value of its assets and liabilities. The Group will continue to monitor increased risk in these areas for material changes. 


Notes to the interim financial statements

(In thousands of Brazilian Reais - R$)


1.1.4 Senior Notes Prepayment 2025

 

On January 14, 2022, the subsidiary Rumo made the prepayment of Senior Notes 2025, in the amount of USD 500,000, equivalent to R$ 2,848,332, with original maturity in January 2025, according to the conditions established in the transaction agreement signed in January 2018.

 

1.1.5 Fourth issue of Cosan debentures

 

On May 6, 2022, Cosan issued debentures in the aggregate principal amount of R$1,500,000 divided into two tranches. The first tranche has a total 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 upon maturity. The second tranche has a total 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 due in the eighth, ninth and tenth years of the term.

 

1.1.6 Acquisition of investments in the Moove segment

 

On May 23, 2022, the subsidiary Millennium Moove Corp subsidiary, acquired 100% of Stryker Intermediate Holdings and its operating subsidiaries (collectively “PetroChoice”), a limited liability company in Delaware – USA. The entities are experts in comprehensive lubricant solutions and contamination control, serving a wide range of needs and industries.

On May 31, 2022, the subsidiary Moove also acquired 100% of the shares of Tirreno Indústria e Comércio de Produtos Químicos Ltda or “Tirreno”, a privately held company based in Brazil, specialized in the production and sale of lubricating oils, additives and fluids.

 

More details can be seen in note 8.2.

              

Notes to the interim financial statements

(In thousands of Brazilian Reais - R$)

 

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 interim financial statements do not include all the information necessary for a complete set of financial statements prepared in accordance with IFRS. However, specific explanatory notes are included to explain events and transactions that are significant to an understanding of changes in the Group's financial position and performance since the last annual financial statement.

 

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.

 

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.

 

These interim financial statements were authorized for issue by the Board of Directors on August 12, 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 the amortization expense of the intangible asset of the concession right

 

The Company reassessed its presentation of amortization expense related to its concession intangible assets in its income statement. The Company had previously presented the amortization expense related to its concession intangible assets in selling expenses. The Company chose to change the presentation of the amortization expense related to the intangible assets of its concession to cost of sales, as it understands that such presentation provides more relevant information to the users of its financial statements, as it is more in line with the practices adopted by the market. This reclassification does not impact regulatory margins or the main indicators used by the Company.


Notes to the interim financial statements

(In thousands of Brazilian Reais - R$)


 

 

 

Consolidated

 

 

 

April 1, 2021 to June 30, 2021

 

Reclassification

 

April1, 2021 to June 30, 2021 (Restated)

Net sales 

 

 

6,558,109

 

 

6,558,109

Cost of sales

 

 

(4,940,287)

 

(130,274)

 

(5,070,561)

Gross profit

 

 

1,617,822

 

(130,274)

 

1,487,548

 

 

 

 

 

 

 

 

Selling expenses 

 

 

(180,750)

 

 

(180,750)

General and administrative expenses

 

 

(484,636)

 

130,274

 

(354,362)

Other income net

 

 

278,400

 

 

278,400

Operating income

 

 

(386,986)

 

130,274

 

(256,712)

 

 

 

 

 

 

 

 

Earnings before net financial result and taxes

 

 

1,230,836

 

 

1,230,836

 

 

 

 

 

 

 

 

Equity in earnings of investees

 

 

442,811

 

 

442,811

 

 

 

 

 

 

 

 

Finance results, net

 

 

(214,744)

 

 

(214,744)

 

 

 

 

 

 

 

 

Profit before taxes

 

 

1,458,903

 

 

1,458,903

 

 

 

 

 

 

 

 

Income tax (expenses) benefits

 

 

(263,785)

 

 

(263,785)

 

 

 

 

 

 

 

 

Profit for the period

 

 

1,195,118

 

 

1,195,118

 

 

 

 

Consolidated

 

 

 

January 1, 2021 to June 30, 2021

 

Reclassification

 

January 1, 2021 to June 30, 2021 (Restated)

Net sales

 

 

11,273,907

 

 

11,273,907

Cost of sales

 

 

(8,310,153)

 

(266,553)

 

(8,576,706)

Gross profit

 

 

2,963,754

 

(266,553)

 

2,697,201

 

 

 

 

 

 

 

 

Selling expenses

 

 

(339,406)

 

 

(339,406)

General and administrative expenses

 

 

(848,244)

 

266,553

 

(581,691)

Other income net

 

 

249,472

 

 

249,472

Operating income

 

 

(938,178)

 

266,553

 

(671,625)

 

 

 

 

 

 

 

 

Earnings before net financial result and taxes

 

 

2,025,576

 

 

2,025,576

 

 

 

 

 

 

 

 

Equity in earnings of investees

 

 

696,418

 

 

696,418

 

 

 

 

 

 

Finance results, net

 

 

(596,653)

 

 

(596,653)

 

 

 

 

 

 

 

 

Profit before taxes

 

 

2,125,341

 

 

2,125,341

 

 

 

 

 

 

 

 

Income tax (expenses) benefits

 

 

(221,961)

 

 

(221,961)

 

 

 

 

 

 

 

 

Profit for the period

 

 

1,903,380

 

 

1,903,380

 

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


Notes to the interim financial statements

(In thousands of Brazilian Reais - R$)


4 Segment information

 

Segment information is used by the Company's senior management (the Chief Operating Decision Maker) to assess the performance of operating segments and make decisions regarding resource allocation. This information is prepared in a manner 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 earnings before interest, depreciation and amortization (“EBITDA - Earnings before interest, taxes, depreciation, and amortization”).  

 

Reported segments:

 

  1. Raízen: operates in the production, sale, origination and trading of first and second generation ethanol and sugar. Raízen also operates in the commercialization, trading and integrated generation of energy from renewable sources, such as biomass, biogas 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 and lubricants under the “Shell” brand in Brazil, Paraguay and Argentina, where it also has a refining operation. 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 Power: 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 Mobil branded lubricants in Brazil, Bolivia, Uruguay, Paraguay, Argentina, United States and in the European market. In addition, under the Comma brand, it produces and distributes to European and Asian markets and corporate activities;

 

  1. Logistics: logistics services for rail transport, storage and port loading of goods, mainly grains and sugar, leasing of locomotives, wagons and other rail equipment, in addition to the operation of containers;

 

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

 

Reconciliation:

 

  1. Cosan Corporate: In addition to the Company's corporate structure, which includes expenses with consulting services, personnel and lawsuits, the Cosan corporate segment includes the financing subsidiaries of the Cosan group and other investments. 

 

Although Raízen S.A. is an equity-accounted joint venture and is not proportionately consolidated, Management continues to review the segment information. The reconciliation of these segments is presented in the column “Deconsolidation effects”.  

 

Notes to the interim financial statements

(In thousands of Brazilian Reais - R$)

 

 

April 1, 2022 to June 30, 2022

 

Reported segments

Reconciliation

 

Consolidated

 

Raízen

 

Gas and Power

 

Moove

 

Logistics

 

Cosan Investments

 

Cosan Corporate

 

Deconsolidated effects

 

Segments eliminations

 

 

 

 

 

 

 

 

 

 

Statement of profit or loss:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross sales

70,299,362

 

6,203,170

 

2,614,875

 

2,607,571

 

85,841

 

 

(70,299,362)

 

(12,604)

 

11,498,853

Domestic market (i)

68,368,468

 

6,203,170

 

2,437,180

 

2,524,746

 

85,841

 

 

(68,368,468)

 

(12,604)

 

11,238,333

External market (i)

1,930,894

 

 

177,695

 

82,825

 

 

 

(1,930,894)

 

 

260,520

Net sales

66,241,934

 

4,896,370

 

2,140,039

 

2,464,630

 

82,652

 

 

(66,241,934)

 

(12,604)

 

9,571,087

Cost of sales

(63,748,214)

 

(3,998,050)

 

(1,626,047)

 

(1,657,582)

 

(9,805)

 

 

63,748,214

 

12,604

 

(7,278,880)

Gross profit

2,493,720

 

898,320

 

513,992

 

807,048

 

72,847

 

 

(2,493,720)

 

 

2,292,207

Selling expenses

(1,191,358)

 

(38,134)

 

(213,634)

 

(6,719)

 

(2,533)

 

 

1,191,358

 

 

(261,020)

General and administrative expenses

(568,508)

 

(152,965)

 

(102,965)

 

(103,360)

 

(25,134)

 

(63,341)

 

568,508

 

 

(447,765)

Other income (expenses), net

820,534

 

(1,989)

 

6,216

 

(29,708)

 

58,293

 

83,289

 

(820,534)

 

 

116,101

Interest in earnings of associates

(37,628)

 

 

 

8,072

 

 

539,059

 

37,628

 

(519,639)

 

27,492

Interest in earnings of joint venture

 

 

 

 

 

178,536

 

 

 

178,536

Finance results, net

(938,530)

 

(113,062)

 

(19,287)

 

(591,514)

 

9,623

 

(1,254,995)

 

938,530

 

 

(1,969,235)

Finance expense

(437,314)

 

(320,663)

 

(14,679)

 

(177,566)

 

2,174

 

(225,269)

 

437,314

 

 

(736,003)

Finance income

160,140

 

361,268

 

13,772

 

273,728

 

(4,873)

 

78,990

 

(160,140)

 

 

722,885

Foreign exchange, net

(1,099,928)

 

(175,761)

 

(30,632)

 

(532,346)

 

12,322

 

(951,033)

 

1,099,928

 

 

(1,677,450)

Derivatives

438,572

 

22,094

 

12,252

 

(155,330)

 

 

(157,683)

 

(438,572)

 

 

(278,667)

Income tax (expense)benefit

(20,485)

 

(179,588)

 

(42,114)

 

(53,686)

 

(9,293)

 

400,233

 

20,485

 

 

115,552

Profit for the period

557,745

 

412,582

 

142,208

 

30,133

 

103,803

 

(117,219)

 

(557,745)

 

(519,639)

 

51,868

Profit (loss) attributable to:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owners of the Company

503,715

 

350,261

 

99,575

 

10,299

 

51,429

 

(117,219)

 

(503,715)

 

(519,639)

 

(125,294)

Non-controlling interests

54,030

 

62,321

 

42,633

 

19,834

 

52,374

 

 

(54,030)

 

 

177,162

 

557,745

 

412,582

 

142,208

 

30,133

 

103,803

 

(117,219)

 

(557,745)

 

(519,639)

 

51,868

Other select data

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

2,306,672

 

172,784

 

28,501

 

522,572

 

1,321

 

3,665

 

(2,306,672)

 

 

728,843

EBITDA

3,823,432

 

878,016

 

232,110

 

1,197,905

 

104,794

 

741,208

 

(3,823,432)

 

(519,639)

 

2,634,394

Additions to PP&E, intangible and contracts assets

1,776,002

 

390,859

 

18,661

 

678,353

 

7,893

 

280

 

(1,776,002)

 

 

1,096,046

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reconciliation of EBITDA

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Profit for the period

557,745

 

412,582

 

142,208

 

30,133

 

103,803

 

(117,219)

 

(557,745)

 

(519,639)

 

51,868

Income tax and (expense) benefit

20,485

 

179,588

 

42,114

 

53,686

 

9,293

 

(400,233)

 

(20,485)

 

 

(115,552)

Finance results, net

938,530

 

113,062

 

19,287

 

591,514

 

(9,623)

 

1,254,995

 

(938,530)

 

 

1,969,235

Depreciation and amortization

2,306,672

 

172,784

 

28,501

 

522,572

 

1,321

 

3,665

 

(2,306,672)

 

 

728,843

EBITDA

3,823,432

 

878,016

 

232,110

 

1,197,905

 

104,794

 

741,208

 

(3,823,432)

 

(519,639)

 

2,634,394

 

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


                            Notes to the interim financial statements

(In thousands of Brazilian Reais - R$)

 

 

January 1, 2022 to June 30, 2022

 

Reported segments

 

Reconciliation

 

Consolidated

 

Raízen

 

Gas and Power

 

Moove

 

Logistics

 

Cosan Investments

 

Cosan Corporate

 

Deconsolidated effects

 

Segments eliminations

 

 

 

 

 

 

 

 

 

 

Statement of profit or loss:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross sales

127,515,240

 

11,280,858

 

4,707,084

 

4,940,814

 

138,609

 

 

(127,515,240)

 

(28,296)

 

21,039,069

Domestic market (i)

127,515,240

 

11,280,858

 

4,376,106

 

4,802,507

 

138,609

 

 

(127,515,240)

 

(28,296)

 

20,569,784

External market (i)

 

 

330,978

 

138,307

 

 

 

 

 

469,285

Net sales

119,719,590

 

8,902,199

 

3,797,733

 

4,670,992

 

133,345

 

 

(119,719,590)

 

(28,296)

 

17,475,973

Cost of sales

(114,724,982)

 

(7,298,722)

 

(2,954,235)

 

(3,231,445)

 

(12,010)

 

 

114,724,982

 

28,296

 

(13,468,116)

Gross profit

4,994,608

 

1,603,477

 

843,498

 

1,439,547

 

121,335

 

 

(4,994,608)

 

 

4,007,857

Selling expenses

(2,362,020)

 

(76,605)

 

(342,905)

 

(13,029)

 

(4,871)

 

1

 

2,362,020

 

 

(437,409)

General and administrative expenses

(1,242,984)

 

(293,393)

 

(165,679)

 

(203,554)

 

(50,844)

 

(120,121)

 

1,242,984

 

 

(833,591)

Other income (expenses), net

870,988

 

(30,921)

 

21,088

 

(84,591)

 

55,130

 

54,678

 

(870,988)

 

 

15,384

Interest in earnings of associates

(60,688)

 

 

 

15,168

 

(57)

 

1,043,180

 

60,688

 

(1,019,401)

 

38,890

Interest in earnings of joint venture

 

 

 

 

 

261,328

 

 

 

261,328

Finance results, net

(1,584,188)

 

(150,438)

 

(17,560)

 

(1,092,286)

 

(4,368)

 

(1,226,546)

 

1,584,188

 

 

(2,491,198)

Finance expense

(866,938)

 

(639,861)

 

(20,301)

 

(525,722)

 

3,244

 

(287,550)

 

866,938

 

 

(1,470,190)

Finance income

335,292

 

628,742

 

24,584

 

516,868

 

832

 

130,935

 

(335,292)

 

 

1,301,961

Foreign exchange, net

899,216

 

101,345

 

17,747

 

358,378

 

(8,444)

 

607,555

 

(899,216)

 

 

1,076,581

Derivatives

(1,951,758)

 

(240,664)

 

(39,590)

 

(1,441,810)

 

 

(1,677,486)

 

1,951,758

 

 

(3,399,550)

Income tax (expense)benefit

215,292

 

(157,075)

 

(50,712)

 

(99,375)

 

(15,429)

 

389,033

 

(215,292)

 

 

66,442

Profit for the year

831,008

 

895,045

 

287,730

 

(38,120)

 

100,896

 

401,553

 

(831,008)

 

(1,019,401)

 

627,703

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Profit (loss) attributable to:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owners of the Company

711,554

 

777,915

 

201,465

 

(9,942)

 

33,303

 

401,556

 

(711,554)

 

(1,019,401)

 

384,896

Non-controlling interests

119,454

 

117,130

 

86,265

 

(28,178)

 

67,593

 

(3)

 

(119,454)

 

 

242,807

 

831,008

 

895,045

 

287,730

 

(38,120)

 

100,896

 

401,553

 

(831,008)

 

(1,019,401)

 

627,703

Other select data

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

4,301,528

 

378,015

 

49,504

 

1,046,321

 

2,490

 

7,374

 

(4,301,528)

 

 

1,483,704

EBITDA

6,501,432

 

1,580,573

 

405,506

 

2,199,862

 

123,183

 

1,246,440

 

(6,501,432)

 

(1,019,401)

 

4,536,163

Additions to PP&E, intangible and contract assets

4,627,078

 

761,663

 

23,979

 

1,370,349

 

14,783

 

883

 

(4,627,078)

 

 

2,171,657

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reconciliation of EBITDA

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Profit for the year

831,008

 

895,045

 

287,730

 

(38,120)

 

100,896

 

401,553

 

(831,008)

 

(1,019,401)

 

627,703

Income tax and (expense) benefit

(215,292)

 

157,075

 

50,712

 

99,375

 

15,429

 

(389,033)

 

215,292

 

 

(66,442)

Finance results, net

1,584,188

 

150,438

 

17,560

 

1,092,286

 

4,368

 

1,226,546

 

(1,584,188)

 

 

2,491,198

Depreciation and amortization

4,301,528

 

378,015

 

49,504

 

1,046,321

 

2,490

 

7,374

 

(4,301,528)

 

 

1,483,704

EBITDA

6,501,432

 

1,580,573

 

405,506

 

2,199,862

 

123,183

 

1,246,440

 

(6,501,432)

 

(1,019,401)

 

4,536,163

 

(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$)

 

 

April 1, 2021 to June 30, 2021 (Restated)

 

Reported segments

 

Reconciliation

 

Consolidated

 

Raízen

 

Gas and Power

 

Moove

 

Logistics

 

Cosan Corporate

 

Deconsolidated effects

 

Segments eliminations

 

 

 

 

 

 

 

 

 

Statement of profit or loss:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross sales

40,652,848

 

3,659,398

 

1,848,396

 

2,339,416

 

995

 

(40,652,848)

 

(14,590)

 

7,833,615

Domestic market (i)

38,721,954

 

3,659,398

 

1,680,540

 

2,188,164

 

995

 

(38,721,954)

 

(14,590)

 

7,514,507

External market (i)

1,930,894

 

 

167,856

 

151,252

 

 

(1,930,894)

 

 

319,108

Net sales

37,528,062

 

2,880,577

 

1,475,328

 

2,215,892

 

902

 

(37,528,062)

 

(14,590)

 

6,558,109

Cost of sales

(34,820,316)

 

(2,569,800)

 

(1,141,365)

 

(1,372,948)

 

(1,038)

 

34,820,316

 

14,590

 

(5,070,561)

Gross profit

2,707,746

 

310,777

 

333,963

 

842,944

 

(136)

 

(2,707,746)

 

 

1,487,548

Selling expenses

(875,472)

 

(32,205)

 

(137,013)

 

(9,499)

 

(2,033)

 

875,472

 

 

(180,750)

General and administrative expenses

(364,878)

 

(103,034)

 

(69,568)

 

(113,542)

 

(68,218)

 

364,878

 

 

(354,362)

Other income (expenses), net

192,626

 

237,374

 

(4,045)

 

17,944

 

27,127

 

(192,626)

 

 

278,400

Interest in earnings of associates

(12,706)

 

 

 

2,596

 

484,555

 

12,706

 

(469,136)

 

18,015

Interest in earnings of joint venture

 

 

 

 

424,796

 

 

 

424,796

Finance results, net

(277,568)

 

8,781

 

26,247

 

(350,984)

 

101,212

 

277,568

 

 

(214,744)

Finance expense

(528,186)

 

(257,034)

 

(28,539)

 

(554,108)

 

(220,687)

 

528,186

 

 

(1,060,368)

Finance income

133,700

 

173,535

 

32,680

 

53,854

 

(22,736)

 

(133,700)

 

 

237,333

Foreign exchange, net

1,463,912

 

111,007

 

35,467

 

766,991

 

1,317,722

 

(1,463,912)

 

 

2,231,187

Derivatives

(1,346,994)

 

(18,727)

 

(13,361)

 

(617,721)

 

(973,087)

 

1,346,994

 

 

(1,622,896)

Income tax (expense)benefit

(599,456)

 

(100,498)

 

(61,560)

 

(75,069)

 

(26,658)

 

599,456

 

 

(263,785)

Profit for the year

770,292

 

321,195

 

88,024

 

314,390

 

940,645

 

(770,292)

 

(469,136)

 

1,195,118

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Profit (loss) attributable to:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owners of the Company

848,192

 

313,484

 

60,846

 

94,807

 

942,355

 

(848,192)

 

(469,136)

 

942,356

Non-controlling interests

(77,900)

 

7,711

 

27,178

 

219,583

 

(1,710)

 

77,900

 

 

252,762

 

770,292

 

321,195

 

88,024

 

314,390

 

940,645

 

(770,292)

 

(469,136)

 

1,195,118

Other select data

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

1,276,194

 

131,307

 

25,203

 

455,445

 

4,263

 

(1,276,194)

 

 

616,218

EBITDA

2,923,510

 

544,219

 

148,540

 

1,195,888

 

870,354

 

(2,923,510)

 

(469,136)

 

2,289,865

Additions to PP&E, intangible and contract assets

770,818

 

274,128

 

7,500

 

1,041,272

 

1,832

 

(770,818)

 

 

1,324,732

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reconciliation of EBITDA

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Profit for the year

770,292

 

321,195

 

88,024

 

314,390

 

940,645

 

(770,292)

 

(469,136)

 

1,195,118

Income tax and (expense) benefit

599,456

 

100,498

 

61,560

 

75,069

 

26,658

 

(599,456)

 

 

263,785

Finance results, net

277,568

 

(8,781)

 

(26,247)

 

350,984

 

(101,212)

 

(277,568)

 

 

214,744

Depreciation and amortization

1,276,194

 

131,307

 

25,203

 

455,445

 

4,263

 

(1,276,194)

 

 

616,218

EBITDA

2,923,510

 

544,219

 

148,540

 

1,195,888

 

870,354

 

(2,923,510)

 

(469,136)

 

2,289,865

 

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

 

Notes to the interim financial statements

(In thousands of Brazilian Reais - R$)

 

 

January 1, 2021 to June 30, 2021 (Restated)

 

Reported segments

 

Reconciliation

 

Consolidated

 

Raízen

 

Gas and Power

 

Moove

 

Logistics

 

Cosan Corporate

 

Deconsolidated effects

 

Segments eliminations

 

 

 

 

 

 

 

 

 

Statement of profit or loss:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross sales

77,573,286

 

6,866,769

 

3,631,926

 

3,167,877

 

1,372

 

(77,573,286)

 

(18,673)

 

13,649,271

Domestic market (i)

70,782,982

 

6,866,769

 

3,308,537

 

3,016,625

 

1,372

 

(70,782,982)

 

(18,673)

 

13,174,630

External market (i)

6,790,304

 

 

323,389

 

151,252

 

 

(6,790,304)

 

 

474,641

Net sales

71,349,848

 

5,397,198

 

2,892,885

 

3,001,244

 

1,253

 

(71,349,848)

 

(18,673)

 

11,273,907

Cost of sales

(66,349,096)

 

(4,523,860)

 

(2,225,168)

 

(1,844,937)

 

(1,414)

 

66,349,096

 

18,673

 

(8,576,706)

Gross profit

5,000,752

 

873,338

 

667,717

 

1,156,307

 

(161)

 

(5,000,752)

 

 

2,697,201

Selling expenses

(1,729,584)

 

(58,378)

 

(265,752)

 

(12,551)

 

(2,725)

 

1,729,584

 

 

(339,406)

General and administrative expenses

(723,748)

 

(192,341)

 

(125,604)

 

(144,954)

 

(118,792)

 

723,748

 

 

(581,691)

Other income (expenses), net

399,374

 

231,207

 

8,883

 

7,162

 

2,220

 

(399,374)

 

 

249,472

Interest in earnings of associates

(10,718)

 

 

 

2,726

 

1,009,183

 

10,718

 

(995,089)

 

16,820

Interest in earnings of joint venture

 

 

 

 

679,598

 

 

 

679,598

Finance results, net

(818,846)

 

(51,024)

 

(25,176)

 

(526,662)

 

6,209

 

818,846

 

 

(596,653)

Finance expense

(531,788)

 

(402,142)

 

(36,151)

 

(554,552)

 

(239,340)

 

531,788

 

 

(1,232,185)

Finance income

271,602

 

323,457

 

35,516

 

73,327

 

(3,815)

 

(271,602)

 

 

428,485

Foreign exchange, net

335,064

 

27,661

 

(23,122)

 

602,132

 

633,058

 

(335,064)

 

 

1,239,729

Derivatives

(893,724)

 

 

(1,419)

 

(647,569)

 

(383,694)

 

893,724

 

 

(1,032,682)

Income tax (expense)benefit

(824,636)

 

(10,468)

 

(105,117)

 

(109,825)

 

3,449

 

824,636

 

 

(221,961)

Profit for the year

1,292,594

 

792,334

 

154,951

 

372,203

 

1,578,981

 

(1,292,594)

 

(995,089)

 

1,903,380

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Profit (loss) attributable to:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owners of the Company

1,361,252

 

775,883

 

107,334

 

111,873

 

1,581,162

 

(1,361,252)

 

(995,089)

 

1,581,163

Non-controlling interests

(68,658)

 

16,451

 

47,617

 

260,330

 

(2,181)

 

68,658

 

 

322,217

 

1,292,594

 

792,334

 

154,951

 

372,203

 

1,578,981

 

(1,292,594)

 

(995,089)

 

1,903,380

Other select data

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

2,606,304

 

268,347

 

51,252

 

600,693

 

7,237

 

(2,606,304)

 

(1)

 

927,528

EBITDA

5,542,380

 

1,122,173

 

336,496

 

1,609,383

 

1,576,560

 

(5,542,380)

 

(995,090)

 

3,649,522

Additions to PP&E, intangible and contract assets

2,230,038

 

505,372

 

14,079

 

1,270,508

 

2,573

 

(2,230,038)

 

 

1,792,532

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reconciliation of EBITDA

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Profit for the year

1,292,594

 

792,334

 

154,951

 

372,203

 

1,578,981

 

(1,292,594)

 

(995,089)

 

1,903,380

Income tax and (expense) benefit

824,636

 

10,468

 

105,117

 

109,825

 

(3,449)

 

(824,636)

 

 

221,961

Finance results, net

818,846

 

51,024

 

25,176

 

526,662

 

(6,209)

 

(818,846)

 

 

596,653

Depreciation and amortization

2,606,304

 

268,347

 

51,252

 

600,693

 

7,237

 

(2,606,304)

 

(1)

 

927,528

EBITDA

5,542,380

 

1,122,173

 

336,496

 

1,609,383

 

1,576,560

 

(5,542,380)

 

(995,090)

 

3,649,522


(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$


 

June 30, 2022

 

Reported segments

 

Reconciliation

Consolidated

 

Raízen

 

Gas and Power

 

Moove

 

Logistics

 

Cosan Investments

 

Cosan Corporate

 

Deconsolidated effects

 

Segments eliminations

 

 

 

 

 

 

 

 

 

 

Statement of financial position:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

5,733,098

 

3,840,349

 

900,184

 

6,234,779

 

226,419

 

1,481,799

 

(5,733,098)

 

 

12,683,530

Marketable securities

118,426

 

1,376,263

 

160,103

 

1,290,961

 

217,697

 

993,778

 

(118,426)

 

 

4,038,802

Trade receivables

9,578,422

 

2,130,441

 

1,237,422

 

642,843

 

171,557

 

 

(9,578,422)

 

 

4,182,263

Derivative financial instruments - assets

8,030,824

 

237,311

 

 

1,036,032

 

 

1,790,662

 

(8,030,824)

 

 

3,064,005

Inventories

13,691,190

 

128,205

 

1,297,933

 

260,893

 

154

 

 

(13,691,190)

 

 

1,687,185

Sectorial financial assets

 

555,741

 

 

 

 

 

 

 

555,741

Other financial assets

272,676

 

2

 

578

 

 

189,714

 

 

(272,676)

 

 

190,294

Other current assets

13,079,766

 

1,090,915

 

336,686

 

848,087

 

46,085

 

1,232,877

 

(13,079,766)

 

(789,405)

 

2,765,245

Other non-current assets

8,348,098

 

855,929

 

291,230

 

3,293,099

 

835

 

2,590,636

 

(8,348,098)

 

(256,272)

 

6,775,457

Investments in associates

 

 

 

70,031

 

 

15,833,935

 

 

(15,501,556)

 

402,410

Investments in joint venture

1,354,112

 

 

 

 

 

11,750,729

 

(1,354,112)

 

 

11,750,729

Biological assets

3,102,342

 

 

 

 

 

 

(3,102,342)

 

 

Investment properties

 

 

 

 

3,934,136

 

 

 

 

3,934,136

Contract assets

3,167,184

 

779,009

 

19,701

 

(1)

 

 

 

(3,167,184)

 

 

798,709

Right-of-use assets

10,470,740

 

76,629

 

164,785

 

7,811,601

 

3,269

 

31,235

 

(10,470,740)

 

 

8,087,519

Property, plant and equipment

24,506,370

 

435,833

 

828,186

 

16,464,008

 

377,457

 

62,399

 

(24,506,370)

 

 

18,167,883

Intangible assets and goodwill

9,282,376

 

12,172,199

 

2,744,626

 

7,066,721

 

461,023

 

1,818

 

(9,282,376)

 

 

22,446,387

Loans, borrowings and debentures

(29,974,166)

 

(8,043,069)

 

(3,132,100)

 

(16,794,815)

 

 

(16,336,572)

 

29,974,166

 

 

(44,306,556)

Derivative financial instruments - liabilities

(9,013,304)

 

(365,163)

 

(29,016)

 

(1,212,931)

 

 

(477,946)

 

9,013,304

 

 

(2,085,056)

Trade payables

(17,851,768)

 

(1,939,286)

 

(1,335,764)

 

(624,709)

 

(1,945)

 

(2,263)

 

17,851,768

 

 

(3,903,967)

Employee benefits payable

(1,346,784)

 

(110,726)

 

(80,009)

 

(210,604)

 

(4,772)

 

(45,081)

 

1,346,784

 

 

(451,192)

Sectorial financial liabilities

 

(1,532,089)

 

 

 

 

 

 

 

(1,532,089)

Other current liabilities

(6,259,892)

 

(917,393)

 

(455,823)

 

(1,563,896)

 

(326,110)

 

(587,991)

 

6,259,892

 

309,222

 

(3,541,991)

Leases

(10,468,774)

 

(70,701)

 

(160,219)

 

(3,256,240)

 

(3,372)

 

(37,025)

 

10,468,774

 

 

(3,527,557)

Other non-current liabilities

(8,475,358)

 

(2,651,283)

 

(391,446)

 

(6,383,303)

 

(239,038)

 

(2,606,111)

 

8,475,358

 

736,467

 

(11,534,714)

Total assets (net of liabilities) allocated by segment

27,345,578

 

8,049,116

 

2,397,057

 

14,972,556

 

5,053,109

 

15,676,879

 

(27,345,578)

 

(15,501,544)

 

30,647,173

Total assets

110,735,624

 

23,678,826

 

7,981,434

 

45,019,054

 

5,628,346

 

35,769,868

 

(110,735,624)

 

(16,547,233)

 

101,530,295

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Shareholders' equity attributable to:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity attributable to owners of the Company

25,458,136

 

6,284,887

 

1,677,467

 

4,479,328

 

3,059,861

 

15,676,879

 

(25,458,136)

 

(15,501,544)

 

15,676,878

Non-controlling interests

1,887,442

 

1,764,229

 

719,590

 

10,493,228

 

1,993,248

 

 

(1,887,442)

 

 

14,970,295

Total shareholders' equity

27,345,578

 

8,049,116

 

2,397,057

 

14,972,556

 

5,053,109

 

15,676,879

 

(27,345,578)

 

(15,501,544)

 

30,647,173

 

Notes to the interim financial statements

(In thousands of Brazilian Reais - R$



 

December 31, 2021

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reported segments

 

 

 

 

 

Reconciliation

Consolidated

 

Raízen

 

Gas and Power

 

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$)

4.1  Net revenue by segment

 

April 1, 2022 to June 30, 2022

 

January 1, 2022 to June 30, 2022

 

April 1, 2021 to June 30, 2021

 

January 1, 2021 to June 30, 2021

Reported segment

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Raízen

 

 

 

 

 

 

 

  Fuels

 

 

31,161,485

 

57,192,248

  Ethanol

7,456,061

 

14,086,978

 

2,446,772

 

6,182,702

  Sugar

5,812,501

 

9,652,288

 

2,989,887

 

6,427,814

  Gas

17,860,596

 

34,000,171

 

416,667

 

1,004,384

  Diesel

28,405,138

 

51,657,372

 

1,932,382

 

2,957,728

  Cogeneration

769,805

 

1,497,126

 

322,892

 

817,583

  Other

5,937,833

 

8,825,655

 

775,182

 

1,374,486

  Intercompany elimination (i)

 

 

(2,517,205)

 

(4,607,097)

 

66,241,934

 

119,719,590

 

37,528,062

 

71,349,848

 

 

 

 

 

 

 

 

Natural gas distribution

 

 

 

 

 

 

 

  Industrial

3,227,954

 

5,869,526

 

1,684,055

 

3,192,930

  Residential

551,177

 

951,069

 

410,695

 

705,029

  Cogeneration

237,207

 

474,317

 

137,061

 

277,830

  Automotive

276,291

 

503,373

 

76,233

 

136,092

  Commercial

193,312

 

354,382

 

94,489

 

184,379

  Construction revenue

262,291

 

468,060

 

263,216

 

442,498

  Other

89,404

 

166,446

 

33,389

 

57,791

 

4,837,636

 

8,787,173

 

2,699,138

 

4,996,549

Electricity trading

58,734

 

115,026

 

181,439

 

400,649

Gas and Energy

4,896,370

 

8,902,199

 

2,880,577

 

5,397,198

 

 

 

 

 

 

 

 

Moove

 

 

 

 

 

 

 

  Finished goods

1,916,024

 

3,444,279

 

1,282,968

 

2,540,514

  Base oil

156,957

 

250,606

 

158,593

 

287,545

  Services

67,058

 

102,848

 

33,767

 

64,826

 

2,140,039

 

3,797,733

 

1,475,328

 

2,892,885

 

 

 

 

 

 

 

 

Logistics 

 

 

 

 

 

 

 

  North operations

1,947,594

 

3,689,438

 

1,620,826

 

2,210,054

  South operations

411,946

 

781,585

 

512,441

 

682,321

  Container operations

105,090

 

199,969

 

82,625

 

108,869

 

2,464,630

 

4,670,992

 

2,215,892

 

3,001,244

 

 

 

 

 

 

 

 

Cosan Investments

 

 

 

 

 

 

 

  Lease and sale of properties

80,429

 

129,285

 

 

  Digital platforms

856

 

1,511

 

 

  Logistical services

1,367

 

2,549

 

 

 

82,652

 

133,345

 

 

 

 

 

 

 

 

 

 

Reconciliation

 

 

 

 

 

 

 

Cosan Corporate

 

 

902

 

1,253

Deconsolidated effects and eliminations

(66,254,538)

 

(119,747,886)

 

(37,542,652)

 

(71,368,521)

Total

9,571,087

 

17,475,973

 

6,558,109

 

11,273,907

 

(i)           On June 1, 2021, Raízen S.A. started to consolidate Raízen Energia and, as a result, the balances between the entities started to be presented net. 

 

Notes to the interim financial statements

(In thousands of Brazilian Reais - R$)

5 Financial assets and liabilities

 

Financial assets and liabilities are as following:

 

 

 

 

Parent Company

 

Consolidated

 

Note

 

June 30, 2022

 

December 31, 2021

 

June 30, 2022

 

December 31, 2021

Assets

 

 

 

 

 

 

 

 

 

  Fair value through profit or loss

 

 

 

 

 

 

 

 

 

    Cash and cash equivalents

5.1

 

655,363

 

683,036

 

1,607,085

 

1,680,328

    Marketable securities

5.2

 

993,744

 

893,087

 

4,038,802

 

4,388,007

    Other financial assets

5.4

 

 

-

 

190,294

 

320,193

    Derivate financial instruments

5.10

 

1,746,845

 

2,562,856

 

3,064,005

 

4,732,926

 

 

 

3,395,952

 

4,138,979

 

8,900,186

 

11,121,454

Amortized cost

 

 

 

 

 

 

 

 

 

    Cash and cash equivalents

5.1

 

575,435

 

1,035,041

 

11,072,345

 

14,493,802

    Trade receivables

5.3

 

 

 

4,182,263

 

2,745,853

    Restricted cash

5.2

 

32,865

 

31,181

 

92,539

 

58,990

    Receivables from related parties

5.5

 

550,449

 

529,364

 

481,817

 

416,491

    Sector financial assets

5.9

 

 

 

555,741

 

558,310

    Dividends receivable

 

 

241,075

 

540,091

 

14,796

 

519,965

 

 

 

1,399,824

 

2,135,677

 

16,399,501

 

18,793,411

Total

 

 

4,795,776

 

6,274,656

 

25,299,687

 

29,914,865

Liabilities

 

 

 

 

 

 

 

 

 

  Amortized cost

 

 

 

 

 

 

 

 

 

    Loans, borrowings and debentures

5.6

 

(9,410,181)

 

(8,164,256)

 

(21,535,151)

 

(25,444,437)

    Trade payables

5.7

 

(1,941)

 

(4,506)

 

(3,903,967)

 

(3,253,504)

    Consideration payable

 

 

 

 

(234,960)

 

(234,960)

    Other financial liabilities (i)

 

 

 

 

(821,442)

 

(726,423)

    Lease liabilities

5.8

 

(37,026)

 

(40,047)

 

(3,527,557)

 

(3,267,678)

    Railroad concession payable

12

 

 

 

(3,268,558)

 

(3,054,248)

    Payables to related parties

5.5

 

(7,191,349)

 

(7,700,429)

 

(396,963)

 

(287,609)

    Dividends payable

 

 

(671)

 

(754,282)

 

(260,895)

 

(799,634)

    Sector financial liabilities

5.9

 

 

 

(1,532,089)

 

(1,372,283)

    Tax installments - REFIS

13

 

(197,633)

 

(194,228)

 

(204,325)

 

(200,664)

 

 

 

(16,838,801)

 

(16,857,748)

 

(35,685,907)

 

(38,641,440)

  Fair value through profit or loss

 

 

 

 

 

 

 

 

 

    Loans, borrowings and debentures

5.6

 

 

 

(22,771,405)

 

(20,214,600)

    Derivative financial instruments

5.10

 

(477,946)

 

(141,480)

 

(2,085,056)

 

(1,076,161)

 

 

 

(477,946)

 

(141,480)

 

(24,856,461)

 

(21,290,761)

Total

 

 

(17,316,747)

 

(16,999,228)

 

(60,542,368)

 

(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 June 30, 2022, the balance anticipated by our suppliers with financial institutions was R$709,999 (R$576,786 as of December 31, 2021). These operations had Banco Itaú and Banco Bradesco as counterparties, at an average rate of 14.40% p.a. (10.60% p.a. on December 31, 2021). The average term of these operations, which are recorded at present value at the previously mentioned rate, is around 90 days.

 

Notes to the interim financial statements

(In thousands of Brazilian Reais - R$)


5.1 Cash and cash equivalents

 

 

Parent Company

 

Consolidated

 

June 30, 2022

 

December 31, 2021

 

June 30, 2022

 

December 31, 2021

Cash and bank accounts

256

 

258

 

233,012

 

98,116

Savings account

281,375

 

525,249

 

1,081,484

 

2,594,723

Financial investments

949,167

 

1,192,570

 

11,364,934

 

13,481,291

 

1,230,798

 

1,718,077

 

12,679,430

 

16,174,130

 

Financial investments include the following:

 

 

 

Parent company

 

Consolidated

 

 

June 30, 2022

 

December 31, 2021

 

June 30, 2022

 

December 31, 2021

Investment fund

 

 

 

 

 

 

 

 

Repurchase agreements

 

655,363

 

683,036

 

1,509,953

 

1,680,328

Bank deposits certificates

 

 

 

100,941

 

Other

 

 

 

291

 

 

 

655,363

 

683,036

 

1,611,185

 

1,680,328

Bank investments

 

 

 

 

 

 

 

 

Repurchase agreements

 

 

 

36,489

 

974,494

Bank deposits certificates

 

136,202

 

509,376

 

9,283,522

 

8,744,999

Other

 

157,602

 

158

 

433,738

 

2,081,470

 

 

293,804

 

509,534

 

9,753,749

 

11,800,963

 

 

949,167

 

1,192,570

 

11,364,934

 

13,481,291

 

The Company's onshore financial investments are remunerated at rates around 100% of the Brazilian interbank offer rate (Certificado de Depósito Interbancário, or “CDI”), on June 30, 2022 (100% of the CDI on December 31, 2021). The sensitivity analysis of interest rate risks is in note 5.12.

 

Notes to the interim financial statements

(In thousands of Brazilian Reais - R$)


5.2 Marketable securities and restricted cash

 

 

Parent company

 

Consolidated

 

June 30, 2022

 

December 31, 2021

 

June 30, 2022

 

December 31, 2021

Marketable securities

 

 

 

 

 

 

 

Government security (i)

993,744

 

893,087

 

3,969,357

 

4,371,645

Bank deposits certificates

 

 

1,104

 

1,051

ESG Funds (ii)

 

 

68,341

 

15,311

 

993,744

 

893,087

 

4,038,802

 

4,388,007

 

 

 

 

 

 

 

 

Current

993,744

 

893,087

 

3,970,461

 

4,372,696

Non-current

 

 

68,341

 

15,311

Total

993,744

 

893,087

 

4,038,802

 

4,388,007

 

 

 

 

 

 

 

 

Restricted cash

 

 

 

 

 

 

 

Securities pledged as collateral

32,865

 

31,181

 

92,539

 

58,990

 

32,865

 

31,181

 

92,539

 

58,990

 

(i)
Sovereign debt securities declared interest linked to the Special System for Settlement and Custody (Sistema Especial de Liquidação e Custódia or “SELIC”), with a yield of approximately 100% of the CDI;
(ii) Subsidiary Cosan Global Limited invests in Fifth Wall Climate Tech Fund and Fifth Wall Ventures SPX, both 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 and other sustainable purposes.

 

5.3 Trade receivables

1                     

 

 

Consolidated

 

 

June 30, 2022

 

December 31, 2021

Domestic - Brazilian reais

 

2,966,913

 

1,810,867

Unbilled receivables (i)

 

1,282,626

 

975,588

Export – foreign currency

 

69,497

 

74,450

 

 

4,319,036

 

2,860,905

 

 

 

 

 

Expected credit losses

 

(136,773)

 

(115,052)

 

 

4,182,263

 

2,745,853

 

 

 

 

 

Current

 

4,036,730

 

2,580,776

Non-current

 

145,533

 

165,077

 

 

4,182,263

 

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.


Notes to the interim financial statements

(In thousands of Brazilian Reais - R$)


At the subsidiary Comgás, on March 10, 2022, Ordinance No. 1,274 was approved, readjusting on average by 15.60% the tariffs of all segments, except residential and commercial. And on June 10, 2022, Ordinance No. 1,294 was approved, readjusting on average by 18.02% the tariffs of all segments, except residential and commercial.

 

5.4 Other financial assets

 

The balance of other financial assets is composed as following:

 

 

 

 

Consolidated

 

 

 

June 30, 2022

 

December 31, 2021

Tellus and Janus shares (i)

 

 

189,714

 

319,727

Other financial assets

 

 

580

 

466

 

 

 

190,294

 

320,193

 

 

 

 

 

 

Current

 

 

578

 

466

Non-current

 

 

189,716

 

319,727

 

 

 

190,294

 

320,193

 

(i)
On March 2, 2022, the Radar administration promoted a corporate reorganization of its investments in order to optimize the operational and risk management of its assets. The transaction resulted in the split of the preferred shares of Tellus Brasil Participações S.A. and Janus Participações Agrícolas S.A. for the same corporate structure as the shareholders. The corporate reorganization took place in such a way that there was no change in the economic interest of shareholders in these investments.


Notes to the interim financial statements

(In thousands of Brazilian Reais - R$)

5.5 Related parties

             

a)      Accounts receivable and payable with related parties

 

 

 

Parent Company

 

Consolidated

 

 

June 30, 2022

 

December 31, 2021

 

June 30, 2022

 

December 31, 2021

Current asset

 

 

 

 

 

 

 

 

Commercial operations

 

 

 

 

 

 

 

 

Raízen Energia S.A.

 

3,943

 

6,434

 

20,394

 

38,710

Rumo S.A.

 

3,198

 

3,930

 

 

Termag - Terminal Marítimo de Guarujá S.A.

 

 

 

14,286

 

14,286

Cosan Lubrificantes e Especialidades S.A.

 

13,704

 

12,007

 

 

Aguassanta Participações S.A.

 

1,988

 

2,956

 

1,988

 

2,956

Compass Gás e Energia S.A.

 

1,205

 

2,164

 

 

Payly Soluções de Pagamentos S.A.

 

3,667

 

1,078

 

 

Raízen S.A.

 

 

3,947

 

70,446

 

15,489

Other

 

283

 

2,492

 

 

361

 

 

27,988

 

35,008

 

107,114

 

71,802

Financial operations

 

 

 

 

 

 

 

 

Raízen Energia S.A.

 

16,153

 

8,933

 

16,153

 

8,933

Raízen S.A.

 

804

 

45

 

804

 

45

Rio Minas Mineração S.A. (i)

 

1,950

 

 

46,400

 

17,500

Cosan Lubrificantes e Especialidades S.A.

 

94,017

 

91,938

 

 

 

 

112,924

 

100,916

 

63,357

 

26,478

Total current assets

 

140,912

 

135,924

 

170,471

 

98,280

 

 

 

 

 

 

 

 

 

Non-current assets

 

 

 

 

 

 

 

 

Commercial operations

 

 

 

 

 

 

 

 

Raízen S.A.

 

 

 

47,732

 

47,732

Termag - Terminal Marítimo de Guarujá S.A.

 

 

 

57,143

 

64,286

 

 

 

 

104,875

 

112,018

 

 

 

 

 

 

 

 

 

Corporate and financial operations

 

 

 

 

 

 

 

 

Raízen Energia S.A.

 

205,958

 

205,957

 

205,958

 

205,958

Cosan Lubrificantes e Especialidades S.A.

 

203,579

 

187,483

 

 

Other

 

 

 

513

 

235

 

 

409,537

 

393,440

 

206,471

 

206,193

Total non-current assets

 

409,537

 

393,440

 

311,346

 

318,211

Total assets

 

550,449

 

529,364

 

481,817

 

416,491

 

(i)
Contribution for future capital increase.

 

Notes to the interim financial statements

(In thousands of Brazilian Reais - R$)

 

 

 

Parent Company

 

Consolidated

 

 

June 30, 2022

 

December 31, 2021

 

June 30, 2022

 

December 31, 2021

Current liabilities

 

 

 

 

 

 

 

 

Commercial operations

 

 

 

 

 

 

 

 

Raízen Energia S.A.

 

4,268

 

21,173

 

23,788

 

50,289

Raízen S.A.

 

 

 

281,584

 

171,084

Rumo S.A.

 

 

295

 

 

Aguassanta Participações S.A.

 

171

 

 

171

 

Cosan Lubrificantes e Especialidades S.A.

 

603

 

 

 

Payly Soluções de Pagamentos S.A.

 

509

 

509

 

 

Other

 

1,309

 

1,475

 

5,015

 

6,365

 

 

6,860

 

23,452

 

310,558

 

227,738

 

 

 

 

 

 

 

 

 

Corporate / financial operations

 

 

 

 

 

 

 

 

Raízen S.A.

 

12,068

 

11,959

 

13,212

 

11,959

Cosan Lubrificantes e Especialidades S.A.

 

 

13,146

 

 

Cosan Overseas Limited

 

33,846

 

36,059

 

 

Cosan Luxembourg S.A.

 

985,435

 

131,797

 

 

Aldwych Temple Venture Capital Limited

 

37,000

 

39,975

 

 

Raízen Energia S.A.

 

73,193

 

46,219

 

73,193

 

47,912

 

 

1,141,542

 

279,155

 

86,405

 

59,871

Total current liabilities

 

1,148,402

 

302,607

 

396,963

 

287,609

 

 

 

 

 

 

 

 

 

Non-current liabilities

 

 

 

 

 

 

 

 

Corporate / financial operations

 

 

 

 

 

 

 

 

Cosan Lubrificantes e Especialidades S.A.

 

680,758

 

709,275

 

 

Cosan Luxembourg S.A.

 

2,715,903

 

3,870,077

 

 

Aldwych Temple Venture Capital Limited

 

8,953

 

8,688

 

 

Cosan Overseas Limited

 

2,637,333

 

2,809,782

 

 

Total non-current liabilities

 

6,042,947

 

7,397,822

 

 

Total liabilities

 

7,191,349

 

7,700,429

 

396,963

 

287,609

 

Notes to the interim financial statements

(In thousands of Brazilian Reais - R$)

b)     Related party transactions

 

Parent Company

 

April 1, 2022 to June 30, 2022

 

January 1, 2022 to June 30, 2022

 

April 1, 2021 to June 30, 2021

 

January 1, 2021 to June 30, 2021

Shared (expenses) income

 

 

 

 

 

 

 

Rumo S.A

887

 

1,951

 

729

 

1,571

Cosan Lubrificantes e Especialidades S.A.

802

 

1,732

 

680

 

1,406

Payly Soluções de Pagamentos S.A.

70

 

143

 

32

 

68

Compass Gas e Energia S.A.

1,384

 

2,875

 

798

 

1,581

Companhia de Gás de São Paulo - COMGÁS

 

(1,425)

 

361

 

689

Sinlog Tecnologia em Logística S.A.

27

 

61

 

32

 

68

Raízen Energia S.A.

(740)

 

319

 

(1,155)

 

(2,413)

 

2,430

 

5,656

 

1,477

 

2,970

 

 

 

 

 

 

 

 

Financial result

 

 

 

 

 

 

 

Cosan Limited

 

 

 

82

Cosan Luxembourg S.A.

(392,437)

 

154,718

 

458,199

 

80,042

Cosan Overseas Limited

(307,282)

 

67,469

 

298,360

 

(12,875)

Raízen S.A.

 

(106)

 

965

 

2,273

Aldwych Temple Venture Capital Limited

(4,514)

 

2,710

 

5,889

 

4,398

Other

10

 

10

 

 

 

(704,223)

 

224,801

 

763,413

 

73,920

Total

(701,793)

 

230,457

 

764,890

 

76,890

 

 

Consolidated

 

April 1, 2022 to June 30, 2022

 

January 1, 2022 to June 30, 2022

 

April 1, 2021 to June 30, 2021

 

January 1, 2021 to June 30, 2021

Operating sales

 

 

 

 

 

 

 

Rumo S.A

 

 

 

10,636

Raízen Energia S.A.

137,555

 

266,180

 

109,018

 

123,048

Raízen S.A.

83,102

 

140,283

 

52,314

 

61,259

Raízen International Universal Corporation

5,609

 

5,609

 

3,357

 

3,357

Raizen Trading LLP

 

 

6,321

 

6,321

Shell Energy do Brasil Ltda.

 

 

11,818

 

19,752

Other

680

 

680

 

 

 

226,946

 

412,752

 

182,828

 

224,373

Purchase of goods / inputs / services

 

 

 

 

 

 

 

Raízen Energia S.A.

(4,289)

 

(10,846)

 

(13,486)

 

(26,852)

Raízen S.A. (i)

(620,179)

 

(1,153,670)

 

(414,777)

 

(415,600)

Other

(785)

 

(785)

 

 

 

(625,253)

 

(1,165,301)

 

(428,263)

 

(442,452)

Shared (expenses) income

 

 

 

 

 

 

 

Rumo S.A

 

 

 

842

Raízen Energia S.A.

(17,258)

 

(35,411)

 

(18,752)

 

(30,997)

Other

 

 

32

 

68

 

(17,258)

 

(35,411)

 

(18,720)

 

(30,087)

 

 

 

 

 

 

 

 

Financial result

 

 

 

 

 

 

 

Cosan Limited

 

 

 

357

Raízen S.A.

 

(106)

 

960

 

1,946

Other

5

 

(34)

 

 

 

5

 

(140)

 

960

 

2,303

Total

(415,560)

 

(788,100)

 

(263,195)

 

(245,863)


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


Notes to the interim financial statements

(In thousands of Brazilian Reais - R$)


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 results of the Parent Company as of June 30, 2022, as follows:

 

 

April 1, 2022 to June 30, 2022

 

January 1, 2022 to June 30, 2022

 

April 1, 2021 to June 30, 2021

 

January 1, 2021 to June 30, 2021

Short-term benefits to officers and directors

9,994

 

17,921

 

11,006

 

20,989

Share-based payment transactions

13,465

 

26,710

 

 

445

Post-employment benefits

115

 

229

 

86

 

173

 

23,574

 

44,860

 

11,092

 

21,607

 

5.6 Loans, borrowings and debentures

 

The terms and conditions of outstanding loans are as follows:

 

 

 

 

 

Parent Company

 

 

 

 

Description

 

Index

 

Annual interest rate

 

June 30, 2022

 

December 31, 2021

 

Maturity

 

Objective

Unsecured

 

 

 

 

 

 

 

 

 

 

 

 

Senior Notes Due 2029

 

Fixed 5.50%

 

5.50%

 

3,966,837

 

4,226,142

 

Sep-29

 

Acquisition

Debentures

 

CDI + 2.65

 

16.15%

 

1,804,828

 

1,858,837

 

Aug-25

 

Investment

 

 

CDI + 1.65%

 

15.02%

 

781,327

 

774,215

 

Aug-28

 

Working capital

 

 

CDI + 1.50%

 

14.85%

 

406,697

 

 

May-28

 

Working capital

 

 

CDI + 1.90%

 

15.30%

 

1,119,041

 

 

May-32

 

Working capital

 

 

CDI + 2.00%

 

15.41%

 

938,620

 

930,301

 

Aug-31

 

Working capital

 

 

IPCA + 5.75%

 

18.32%

 

392,831

 

374,761

 

Aug-31

 

Working capital

Total

 

 

 

 

 

9,410,181

 

8,164,256

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current

 

 

 

 

 

252,082

 

269,793

 

 

 

 

Non-current

 

 

 

 

 

9,158,099

 

7,894,463

 

 

 

 


Notes to the interim financial statements

(In thousands of Brazilian Reais - R$)

 

 

 

Interest

 

Consolidated

 

 

 

 

Description

 

Index

 

Annual interest rate

 

June 30, 2022

 

December 31, 2021

 

Maturity

 

Objective

Secured

 

 

 

 

 

 

 

 

 

 

 

 

BNDES

 

URTJLP

 

9.11%

 

2,399,429

 

2,598,623

 

Jul-31

 

Investment

 

 

Fixed

 

5.76%

 

370,276

 

461,756

 

Jan-25

 

Investment

 

 

IPCA

 

8.34%

 

663,875

 

646,624

 

Jan-48

 

Investment

 

 

Fixed

 

3.50%

 

553

 

727

 

Jan-24

 

Investment

 

 

99.98% of CDI

 

15.53%

 

1,745,421

 

945,663

 

Apr-29

 

Investment

 

 

IPCA + 4.10%

 

16.48%

 

143,463

 

154,843

 

Apr-29

 

Investment

Export credit agreement

 

CDI + 1.03%

 

13.90%

 

91,870

 

86,707

 

Feb-23

 

Investment

 

 

CDI + 2.25%

 

15.24%

 

62,665

 

60,700

 

May-26

 

Investment

 

 

CDI + 2.07%

 

15.06%

 

50,454

 

 

Mar-25

 

Working capital

 

 

CDI + 0.80%

 

14.06%

 

342,514

 

515,928

 

Dec-23

 

Investment

Resolution 4131

 

USD

 

2.15%

 

140,082

 

148,932

 

Nov-22

 

Working capital

Debentures

 

CDI + 1.79%

 

15.18%

 

754,203

 

753,770

 

Jun-27

 

Investment

 

 

CDI + 1.30%

 

14.62%

 

755,820

 

746,725

 

Oct-27

 

Investment

 

 

IPCA + 4.77%

 

12.43%

 

645,991

 

694,898

 

Jun-31

 

Investment

Export credit agreement

 

Euribor + 0.58%

 

0.58%

 

74,219

 

95,460

 

Sep-26

 

Investment

 

 

IPCA + 4.10%

 

18.47%

 

72,500

 

 

Jan-30

 

Investment

 

 

 

 

 

 

8,313,335

 

7,911,356

 

 

 

 

Unsecured

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GBP - Fixed

 

1.40%

 

31,908

 

37,674

 

Nov-22

 

Working capital

 

 

GBP+Libor-06 + 1.50% Base 360

 

3.72%

 

223,271

 

263,501

 

Dec-22

 

Acquisition

 

 

EUR - Fixed

 

4.42%

 

219

 

857

 

Sep-22

 

Investment

 

 

GBP - Prefixed

 

1.90%

 

127,585

 

150,649

 

Dec-23

 

Investment

 

 

5.50% base 360

 

5.50%

 

50,464

 

 

May-23

 

Investment

 

 

USD + 3.67%

 

3.67%

 

393,468

 

438,823

 

May-23

 

Investment

 

 

USD + 2.13%

 

2.13%

 

1,010,100

 

 

Feb-25

 

Investment

 

 

USD + 1.36%

 

1.36%

 

375,045

 

414,378

 

Feb-24

 

Investment

Perpetual Notes

 

USD

 

8.25%

 

2,652,010

 

2,825,420

 

Nov-40

 

Acquisition

Senior Notes Due 2023

 

USD

 

5.00%

 

644,002

 

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%

 

3,630,378

 

4,305,928

 

Jan-27

 

Acquisition

Senior Notes Due 2028

 

USD

 

5.25%

 

2,228,752

 

2,700,621

 

Jan-28

 

Acquisition

Senior Notes Due 2029

 

Fixed 5.50%

 

5.50%

 

3,966,837

 

4,226,142

 

Sep-29

 

Acquisition

Senior Notes Due 2032

 

USD

 

4.20%

 

2,211,195

 

2,800,716

 

Jan-32

 

Acquisition

 

 

100% Libor-03 - 1% base 360

 

1.59%

 

105,079

 

111,955

 

Oct-23

 

Working capital

 

 

1.27% Base 360

 

1.27%

 

147,020

 

166,355

 

Jul-23

 

Working capital

Debentures

 

IPCA + 4.68%

 

12.33%

 

539,108

 

543,752

 

Feb-26

 

Investment

 

 

IPCA + 4.50%

 

12.14%

 

1,534,779

 

1,483,873

 

Feb-29

 

Investment

 

 

IPCA + 3.60%

 

8.78%

 

369,927

 

361,862

 

Dec-30

 

Working capital

 

 

CDI + 2.65

 

16.15%

 

1,804,829

 

1,858,837

 

Aug-25

 

Investment

 

 

IPCA + 6.80%

 

14.61%

 

902,313

 

891,972

 

Apr-30

 

Investment

 

 

IPCA + 3.90%

 

11.50%

 

1,076,352

 

1,018,844

 

Oct-29

 

Investment

 

 

IPCA + 5.73%

 

13.46%

 

535,600

 

505,584

 

Oct-33

 

Investment

 

 

IPCA + 4.00%

 

11.60%

 

955,670

 

952,671

 

Dec-35

 

Investment

 

 

IPCA + 4.54%

 

12.18%

 

89,168

 

126,668

 

Jun-36

 

Investment

 

 

IPCA + 7.48%

 

20.26%

 

180,490

 

165,478

 

Dec-22

 

Investment

 

 

IPCA + 7.36%

 

20.13%

 

118,079

 

108,451

 

Dec-25

 

Investment

 

 

IPCA + 5.87%

 

18.46%

 

932,549

 

873,474

 

Dec-23

 

Investment

 

 

IPCA + 4.33%

 

16.73%

 

534,357

 

501,278

 

Oct-24

 

Investment

 

 

IGPM + 6.10%

 

17.45%

 

381,380

 

352,235

 

May-28

 

Investment

 

 

CDI +0.50%

 

0.00%

 

 

2,033,161

 

Oct-22

 

Investment

 

 

CDI + 1.95%

 

15.36%

 

764,882

 

717,651

 

Aug-24

 

Investment

 

 

CDI + 1.45%

 

14.79%

 

399,391

 

 

Dec-26

 

Investment

 

 

109.20% of CDI

 

17.62%

 

507,652

 

484,974

 

Aug-31

 

Investment

 

 

IPCA + 5.22%

 

17.73%

 

484,292

 

477,578

 

Aug-36

 

Investment

 

 

CDI + 1.65%

 

15.02%

 

781,327

 

774,215

 

Aug-28

 

Working capital

 

 

CDI + 2.00%

 

15.41%

 

938,620

 

930,301

 

Aug-31

 

Working capital

 

 

CDI + 1.50%

 

14.85%

 

406,697

 

 

May-28

 

Working capital

 

 

CDI + 1.90%

 

15.30%

 

1,119,041

 

 

May-32

 

Working capital

 

 

IPCA + 5.75%

 

18.32%

 

392,831

 

374,761

 

Aug-31

 

Working capital

Working capital

 

100% CDI - 2.75%

 

14.96%

 

100,160

 

100,157

 

Jun-22

 

Working capital

Working capital

 

100% CDI - 3.50%

 

3.50%

 

5,117

 

 

May-25

 

Working capital

Working capital

 

100% CDI - 2.6962%

 

2.70%

 

3,095

 

 

Aug-24

 

Working capital

Working capital

 

100% CDI - 3.505%

 

3.51%

 

480

 

 

Dec-22

 

Working capital

Working capital

 

100% CDI - 3.041%

 

3.04%

 

3,611

 

 

Aug-24

 

Working capital

Working capital

 

SOFR + 1.50%

 

1.50%

 

2,334,091

 

 

May-27

 

Working capital

 

 

 

 

 

 

35,993,221

 

37,747,681

 

 

 

 

Total

 

 

 

 

 

44,306,556

 

45,659,037

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current

 

 

 

 

 

3,538,481

 

4,241,368

 

 

 

 

Non-current

 

 

 

 

 

40,768,075

 

41,417,669

 

 

 

 

.

For debts that have derivatives linked, the effective rates are presented in note 5.10

 

Notes to the interim financial statements

(In thousands of Brazilian Reais - R$)


To calculate the average rates, on an annual basis, the average annual CDI rate of 13.15% p.a. was considered. (9.15% p.a. on December 31, 2021) and TJLP of 6.82% p.a. (5.32% p.a. on December 31, 2021).

 

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

 

 

 

Parent Company

 

Consolidated

 

 

June 30, 2022

 

December 31, 2021

 

June 30, 2022

 

December 31, 2021

13 to 24 months

 

568,980

 

569,676

 

3,719,348

 

4,339,743

25 to 36 months

 

568,980

 

569,676

 

4,372,858

 

2,968,458

37 to 48 months

 

573,744

 

571,582

 

2,472,284

 

4,029,690

49 to 60 months

 

 

 

5,699,259

 

984,015

61 to 72 months

 

769,740

 

365,786

 

5,361,424

 

6,902,914

73 to 84 months

 

370,395

 

370,455

 

2,555,594

 

4,701,952

85 to 96 months

 

4,722,162

 

4,604,494

 

6,578,567

 

6,595,854

Over 97 months

 

1,584,098

 

842,794

 

10,008,741

 

10,895,043

 

 

9,158,099

 

7,894,463

 

40,768,075

 

41,417,669

 

The book values of loans, financing and debentures are denominated in the following currencies:

 

 

 

Parent Company

 

Consolidated

 

 

June 30, 2022

 

December 31, 2021

 

June 30, 2022

 

December 31, 2021

Brazilian reais

 

5,443,344

 

3,938,114

 

23,960,830

 

23,304,742

U.S. dollar

 

3,966,837

 

4,226,142

 

19,888,524

 

21,806,154

British pound

 

 

 

382,764

 

451,824

Euro

 

 

 

74,438

 

96,317

 

 

9,410,181

 

8,164,256

 

44,306,556

 

45,659,037

 

All debts with maturity dates denominated in US dollars are hedged against foreign exchange risk through derivatives (note 5.11), except for perpetual bonds.

 

Below are changes in loans, financing and debentures in the period ended June 30, 2022:

 

Notes to the interim financial statements

(In thousands of Brazilian Reais - R$)


 

 

Parent Company

 

Consolidated

At January 1, 2022

 

8,164,256

 

45,659,037

Business combination (Note 8.2)

 

 

12,825

Raised

 

1,494,095

 

6,134,413

Repayment of principal

 

 

(5,299,499)

Payment of interest

 

(402,752)

 

(1,545,405)

Interest, exchange rate and fair value

 

154,582

 

(654,815)

At June 30, 2022

 

9,410,181

 

44,306,556

 

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 (Banco Nacional de Desenvolvimento Econômico e Social, or “BNDES”), intended for investments, are also guaranteed, according to each contract, by a bank guarantee with an average cost of 0.78% p.a. or by real guarantees (assets) and escrow account. As of June 30, 2022, the balance of bank guarantees contracted was R$3,107,737 (R$3,328,076 as of December 31, 2021). 



b) Available credit line



As of June 30, 2022, the Company had unused credit lines with banks rated AA, in the amount of R$349,900 (R$250,000 as of December 31, 2021) and R$824,288 (R$898,023 as of December 31, 2021), to Rumo S.A. and approximately R$1,500,000 (approximately R$2,500,000 as of December 31, 2021) for Comgás and R$108,797 for Sulgás. 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:


Notes to the interim financial statements

(In thousands of Brazilian Reais - R$)

 

Debt

Company

Triggers

Ratios

Debenture of 4th issue

Comgás S.A.

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

0.11

Debenture 4th to 9th issues

Comgás S.A.

Net debt (i) / EBITDA (ii) cannot exceed 4.0x

1.70

BNDES

Comgás S.A.

Resolution 4131

Comgás S.A.

Debenture 1st issue - Cosan Logística

Cosan S.A.

2.08

Senior Notes Due 2027

Cosan S.A.

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

2.44

Senior Notes Due 2029

Cosan S.A.

Senior Notes Due 2028

Rumo S.A.

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

2.72

Senior Notes Due 2032 (vi)

Rumo S.A.

BNDES

Rumo S.A.

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

5.39

BNDES

Sulgás

Net debt (i) / EBITDA (ii) cannot exceed 3.5x

1.52

BNDES

Sulgás

Short-term indebtedness/ Total indebtedness (iii) cannot exceed 0.8x

0.78

 

(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) The 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 from 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.

 

There are no financial clauses for the Company's other loans, financing and debentures.

 

As of June 30, 2022, the Company and its subsidiaries were in compliance with all financial and non-financial covenants.

Loan terms include provisions for cross-default.


Notes to the interim financial statements

(In thousands of Brazilian Reais - R$)

d)     Fair value and exposure to financial risk

 

The fair value of loans is based on discounted cash flow using their implied discount rate. They are classified as level 2 fair value in the hierarchy (Note 5.11) due to the use of unobservable data, including own credit risk.

 

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

 

 

June 30, 2022

 

December 31, 2021

 

June 30, 2022

 

December 31, 2021

Materials and service suppliers

 

1,941

 

4,506

 

2,303,411

 

1,891,023

Natural gas/ transport and logistics suppliers

 

 

 

1,600,556

 

1,362,481

 

 

1,941

 

4,506

 

3,903,967

 

3,253,504

 

 

Notes to the interim financial statements

(In thousands of Brazilian Reais - R$)


5.8 Leases

The movement in leases for the period ended June 30, 2022 was as follows:

 

 

Parent company

 

Consolidated

At January 1, 2022

40,047

 

3,267,678

Business combination

 

96,928

Additions

 

137,329

Disposals

 

(442)

Interest

1,409

 

184,173

Repayments of principal

(2,439)

 

(176,126)

Payments of interest

(1,991)

 

(105,417)

Monetary adjustment

 

123,434

At June 30, 2022

37,026

 

3,527,557

 

 

 

 

Current

8,469

 

467,310

Non-current

28,557

 

3,060,247

 

37,026

 

3,527,557

 

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 agreements that were not included in the measurement of lease liabilities:

 

 

Consolidated

 

April 1, 2022 to June 30, 2022

 

January 1, 2022 to June 30, 2022

 

April 1, 2021 to June 30, 2021

 

January 1, 2021 to June 30, 2021

Variable lease payments not included in the measurement of lease liabilities

13,636

 

25,390

 

8,487

 

15,427

Expenses relating to short-term leases

4,570

 

8,540

 

8,021

 

17,567

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

433

 

780

 

237

 

471

 

18,639

 

34,710

 

16,745

 

33,465

 

Additional Information

 

In compliance with CVM Instruction Circular Letter 2/2019, if, in transactions in which the incremental rate is used, the measurement was made at the present value of the expected installments plus projected future inflation, the balances of lease liabilities, right of use, financial expense and depreciation expense for the period ended June 30, 2022, would be those presented in the “Official” column:

 

Notes to the interim financial statements

(In thousands of Brazilian Reais - R$)


 

 

June 30, 2022

 

December 31, 2021

Accounts

 

Registered

 

Official note

 

% Variation

 

Registered

 

Official note

 

% Variation

Lease liabilities

 

(2,113,671)

 

(2,288,157)

 

8%

 

(2,121,577)

 

(2,287,777)

 

8%

Residual right of use

 

6,606,711

 

6,619,941

 

0%

 

6,743,631

 

6,755,661

 

0%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

June 30, 2022

 

June 30, 2021

Accounts

 

Registered

 

Official note

 

% Variation

 

Registered

 

Official note

 

% Variation

Financial expense

 

(79,296)

 

(85,651)

 

8%

 

(246,920)

 

(258,322)

 

5%

Depreciation expense

 

(79,588)

 

(82,976)

 

4%

 

(273,532)

 

(278,147)

 

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 June 30, 2022, the lease liability for these contracts was R$1,882,446 (R$1,185,207 as of December 31, 2021). The potential PIS/COFINS credit included in liabilities as of June 30, 2022 is R$5,412 (R$6,154 as of December 31, 2021).

 Notes to the interim financial statements

(In thousands of Brazilian Reais - R$)

5.9 Sector financial asset and liability

 

The movement in net sectorial financial assets (liabilities) for the period ended June 30, 2022 was as follows:

 

 

Assets

 

Liabilities

 

Total

At December 31, 2021

558,310

 

(1,372,283)

 

(813,973)

Cost of gas (i)

(94,623)

 

 

(94,623)

Tax credits (ii)

 

9,235

 

9,235

Monetary variation (iii)

39,609

 

(51,160)

 

(11,551)

IGP-M (iv)

52,445

 

 

52,445

Business combination (note 8.2) (ii)

 

(117,881)

 

(117,881)

At June 30, 2022

555,741

 

(1,532,089)

 

(976,348)

 

 

 

 

 

 

Current

429,360

 

(76,631)

 

352,729

Non-current

126,381

 

(1,455,458)

 

(1,329,077)

 

555,741

 

(1,532,089)

 

(976,348)

 


(i) Refers to the cost of gas purchased compared to that contained in the tariffs, fully classified in current assets, since the ARSESP decision 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 adjustment on the current gas account and extemporaneous credit, based on the SELIC rate.

(iv) Appropriation of the IGP-M deferral for the residential and commercial segments, as per resolution No. 1162 of May 26, 2021.


 Notes to the interim financial statements

(In thousands of Brazilian Reais - R$)


 

5.10 Derivative financial instruments

 

 

Parent Company

 

Notional

 

Fair value

 

June 30, 2022

 

December 31, 2021

 

June 30, 2022

 

December 31, 2021

Exchange rate derivatives

 

 

 

 

 

 

 

  Forward agreements

526,142

 

2,994,267

 

7,972

 

(220)

 

 

 

 

 

 

 

 

Interest rate and exchange rate risk

 

 

 

 

 

 

 

  Swap agreements (shares)

1,643,632

 

1,074,113

 

63,506

 

270,462

  Swap agreements (interest rate)

674,300

 

324,300

 

(58,517)

 

(75,618)

  Swap agreements (exchange and interest rate)

8,414,689

 

5,495,733

 

1,255,938

 

2,226,752

 

10,732,621

 

6,894,146

 

1,260,927

 

2,421,596

 

 

 

 

 

 

 

 

Total financial instruments

 

1,268,899

 

2,421,376

 

 

 

 

 

 

 

 

Current assets

 

 

 

 

174,824

 

54,963

Non-current assets

 

 

 

 

1,572,021

 

2,507,893

Current liabilities

 

 

 

 

(21,984)

 

(31,202)

Non-current liabilities

 

 

 

 

(455,962)

 

(110,278)

Total

 

 

 

 

1,268,899

 

2,421,376

 

 

Consolidated

 

Notional

Fair value

 

June 30, 2022

 

December 31, 2021

 

June 30, 2022

 

December 31, 2021

Exchange rate derivatives

 

 

 

 

 

 

 

  Forward agreements (i)

955,265

 

3,313,428

 

(1,383)

 

21,305

 

 

 

 

 

 

 

 

Electricity derivatives

 

 

 

 

 

 

 

  Forward agreements (ii)

1,066,178

 

1,407,476

 

(128,060)

 

(248,123)

  Forward agreements option

392,850

 

 

15,494

 

 

1,459,028

 

1,407,476

 

(112,566)

 

(248,123)

Interest rate and exchange rate risk

 

 

 

 

 

 

 

  Swap agreements (shares) (iii)

1,643,632

 

1,074,113

 

63,506

 

270,462

  Swap agreements (interest rate and inflation) (iv)

5,139,545

 

6,590,408

 

86,965

 

77,913

  Swap agreements (interest rate)

5,208,433

 

3,019,917

 

39,664

 

154,654

  Swap agreements (exchange and interest rate) (iv)

16,205,863

 

13,223,981

 

902,763

 

3,380,554

 

28,197,473

 

23,908,419

 

1,092,898

 

3,883,583

 

 

 

 

 

 

 

 

Total financial instruments

 

978,949

3,656,765

 

 

 

 

 

 

 

 

Current assets

 

 

 

 

449,681

 

194,878

Non-current assets

 

 

 

 

2,614,324

 

4,538,048

Current liabilities

 

 

 

 

(1,194,111)

 

(925,650)

Non-current liabilities

 

 

 

 

(890,945)

 

(150,511)

Total

 

 

 

 

978,949

 

3,656,765

 


Notes to the interim financial statements

(In thousands of Brazilian Reais - R$)


(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 the demands and offers of consumption or supply of energy. In addition, there is a portfolio of contracts made up of forward positions, generally short-term. For this portfolio, there is no purchase commitment with a sales contract.

 

(iii)         The Company entered into derivatives trading, or Total Return Swap, with commercial banks. In accordance with the Total Return Swap, which will be financially settled, Cosan will receive a 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 equivalent 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 is guaranteed by RAIL3 shares of its subsidiary Rumo S.A. As of June 30, 2022, the mark-to-market result recorded in the Company's financial expense line was R$206,957.

 

(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.

 

Debt derivative financial instruments are used only 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 hedging instruments and hedged items are measured and recognized at fair value through profit or loss.

 

There is an economic relationship between the hedged item and the hedging instrument as the terms of the interest rate and exchange rate swap correspond to the terms of the fixed rate loan, ie notional amount, term and payment. The Company established a 1:1 coverage ratio for the hedging relationships, as 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 changes in the fair value of the hedging instrument with 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 hedging instruments were as follows:

 

Notes to the interim financial statements

(In thousands of Brazilian Reais - R$)


 

 

 

Book value

 

Accumulated fair value adjustment

 

Notional

 

June 30, 2022

 

December 31, 2021

 

June 30, 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)

 

(2,228,752)

 

(2,700,621)

 

(310,601)

 

43,154

     Senior notes 2032 (Rumo Luxembourg)

(2,758,400)

 

(2,211,195)

 

(2,938,939)

 

(549,103)

 

(679,564)

Total debt

(7,290,550)

 

(4,439,947)

 

(5,639,560)

 

(859,704)

 

(376,544)

Derivative financial instruments

 

 

 

 

 

 

 

 

 

     Senior Swaps Notes 2025 (Rumo Luxembourg)

 

 

 

 

(120,326)

     Senior Swaps Notes 2028 (Rumo Luxembourg)

2,791,600

 

(325,753)

 

266,526

 

592,280

 

277,542

     Senior Notes 2032 (Rumo Luxembourg)

2,758,400

 

11,175

 

675,572

 

664,397

 

675,572

Derivative total

5,550,000

 

(314,578)

 

942,098

 

1,256,677

 

832,788

Total

(1,740,550)

 

(4,754,525)

 

(4,697,462)

 

396,973

 

456,244

  

 

 

 

Book value

 

Accumulated fair value adjustment

 

Notional

 

June 30, 2022

 

December 31, 2021

 

June 30, 2022

 

December 31, 2021

Interest rate hedge

 

 

 

 

 

 

 

 

 

   Designated items

 

 

 

 

 

 

 

 

 

     Senior Notes 2023 (Cosan Luxembourg)

(294,967)

 

(643,941)

 

 

 

(188,083)

     Debenture 5th issue - single series (Comgás)

(684,501)

 

(932,549)

 

(873,474)

 

(59,075)

 

17,184

     BNDES Project VIII

(1,000,000)
(899,429)
(921,949)
22,520
(921,949)

     Debenture (Rumo)

(5,530,408)

 

(4,575,021)

 

(5,359,574)

 

(261,763)

 

149,491

     Finem (Rumo)

(30,781)

 

(30,179)

 

 

(1,119)

 

     CCB (Rumo)

(649,138)

 

(663,875)

 

 

19,092

 

Total debt

(8,189,795)

 

(7,744,994)

 

(7,154,997)

 

(280,345)

 

(943,357)

Derivative financial instruments

 

 

 

 

 

 

 

 

 

     Swaps Notes 2023 (Cosan Luxembourg)

294,967

 

144,144

 

 

 

10,057

     Debenture 5th issue - single series (Comgás)

684,501 

 

(211,210)

 

(189,928)

 

(21,282)

 

(401,669)

     BNDES Project VIII (Rumo)

1,000,000
81,928
51,220
30,708
51,220

     Swaps Debenture (Rumo)

5,530,408

 

(98,745)

 

(75,806)

 

22,940

 

(196,959)

     Finem (Rumo)

30,781

 

(169)

 

 

169

 

     CCB (Rumo)

649,138

 

19,405

 

 

(19,405)

 

Derivative total

8,189,795

 

(64,647)

 

(214,514)

 

13,130

 

(537,351)

Total

 

(7,809,641)

 

(7,369,511)

 

(267,215)

 

(1,480,708)

 

Notes to the interim financial statements

(In thousands of Brazilian Reais - R$)

b)     Fair value option

 

Certain derivative instruments were not linked to documented hedging structures.

 

The Company chose to designate the hedged liabilities (hedge objects) to be recorded at fair value through profit or loss. Considering that derivative instruments are always accounted for at fair value through profit or loss, the accounting effects are the same as those that would be obtained through hedging documentation:

 

 

 

 

 

 

Book value

 

Accumulated fair value adjustment

 

 

 

Notional

 

June 30, 2022

 

December 31, 2021

 

June 30, 2022

 

December 31, 2021

Exchange rate

 

 

 

 

 

 

 

 

 

 

 

Objects

 

 

 

 

 

 

 

 

 

 

 

Senior Notes 2027

USD+7.0%

 

(3,404,700)

 

(3,630,379)

 

(4,305,928)

 

868,598

 

313,052

Export Credit Agreement

EUR + 0.58%

 

(100,198)

 

(74,219)

 

(95,460)

 

(699)

 

15,827

Resolution 4,131 (Rumo)

USD + 2.20%

 

(100,000)

 

(140,082)

 

(148,932)

 

86

 

9,185

Resolution 4,131 (Comgás - 2018)

US$ + 3.67%

 

(268,125)

 

(393,468)

 

(438,823)

 

585

 

(18,230)

Resolution 4,131 (Comgás - 2021)

US$ + 1.36%

 

(407,250)

 

(375,045)

 

(414,378)

 

19,690

 

5,526

Resolution 4,131 (Comgás - 2022)

US$ + 2.51%

 

(1,097,400)

 

(1,010,100)

 

 

46,565

 

Total

 

 

(5,377,673)

 

(5,623,293)

 

(5,403,521)

 

934,825

 

325,360

Derivative instruments

 

 

 

 

 

 

 

 

 

 

 

Swap Notes 2027

BRL + 126.85% do CDI

 

3,404,700

 

1,409,050

 

2,047,237

 

(295,262)

 

45,181

Inflation and interest rate swaps

BRL + 107% do CDI

 

100,198

 

14,846

 

30,535

 

15,689

 

(10,658)

Inflation and interest rate swaps

BRL + 118% do CDI

 

100,000

 

38,194

 

47,527

 

9,333

 

(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

 

122,410

 

168,358

 

(53,160)

 

20,794

Resolution 4,131 (Comgás - 2020)

BRL + CDI + 2.75%

 

 

 

 

 

15,711

Resolution 4,131 (Comgás - 2021)

BRL + CDI + 1.25%

 

407,250

 

(50,050)

 

(514)

 

(64,788)

 

(6,628)

Resolution 4,131 (Comgás - 2022)

BRL + CDI + 1.20%

 

1,097,400

 

(141,897)

 

 

(141,897)

 

Derivative total

 

 

5,377,673

 

1,392,553

 

2,293,143

 

(530,085)

 

51,953

Total

 

 

 

(4,230,740)

 

(3,110,378)

 

404,740

 

377,313


Notes to the interim financial statements

(In thousands of Brazilian Reais - R$)


 

 

 

 

 

Book value

 

Accumulated fair value adjustment

 

 

 

Notional

 

June 30, 2022

 

December 31, 2021

 

June 30, 2022

 

December 31, 2021

Interest rate

 

 

 

 

 

 

 

 

 

 

 

Objects

 

 

 

 

 

 

 

 

 

 

 

     Debenture 4rd issue - 2rd series (Comgás)

IPCA + 7.48%

 

(180,546)

 

(180,490)

 

 

(180,490)

 

     Debenture 4rd issue - 3rd series (Comgás)

IPCA + 7.36%

 

(114,818)

 

(118,079)

 

 

(118,079)

 

     Debenture 6th issue - single series (Comgás)

IPCA + 4.33%

 

(523,993)

 

(534,357)

 

 

(534,357)

 

     Debenture 9rd issue - 1rd series (Comgás)

IPCA + 5.12%

 

(500,000)

 

(507,652)

 

(484,974)

 

(22,678)

 

(484,974)

     Debenture 9rd issue - 2rd series (Comgás)

IPCA + 5.22%

 

(500,000)

 

(484,292)

 

(477,578)

 

(6,714)

 

(477,578)

     BNDES Projects VI and VII

IPCA + 4.10%

 

(160,126)

 

(143,463)

 

 

(143,463)

 

     BNDES Project VIII

IPCA + 3.25%

 

(870,149)

 

(845,992)

 

 

(845,991)

 

     Debenture (Rumo)

IPCA + 4.68%

 

(440,000)

 

(539,108)

 

(543,752)

 

(9,821)

 

(59,494)

     Debenture (Rumo)

IPCA + 4.50%

 

(600,000)

 

(1,534,779)

 

(676,798)

 

(24,589)

 

(9,264)

Total

 

 

(3,889,632)

 

(4,888,212)

 

(2,183,102)

 

(1,886,182)

 

(1,031,310)

Derivative instruments

 

 

 

 

 

 

 

 

 

 

 

     Debenture 4rd issue - 2rd series (Comgás)

94.64% CDI

 

180,546

 

612

 

 

612

 

     Debenture 4rd issue - 3rd series (Comgás)

112.49% CDI

 

114,818

 

622

 

 

622

 

     Debenture 6th issue - single series (Comgás)

89.9% CDI

 

523,993

 

6,657

 

 

6,657

 

     Debenture 9rd issue - 1rd series (Comgás)

109.20% CDI

 

500,000

 

15,451

 

5,776

 

9,675

 

5,776

     Debenture 9rd issue - 2rd series (Comgás)

110.50% CDI

 

500,000

 

38,793

 

12,939

 

25,854

 

12,939

     BNDES Projects VI and VII

87.50% CDI

 

160,126

 

656

 

 

656

 

     BNDES Project VIII

82.94% CDI

 

870,149

 

12,127

 

 

12,127

 

FX and interest swap

107% CDI

 

440,000

 

79,277

 

71,375

 

(7,902)

 

11,772

FX and interest swap

105% CDI

 

600,000

 

87,197

 

82,344

 

(4,853)

 

(1,789)

Derivative total

 

 

3,889,632

 

241,392

 

172,434

 

43,448

 

28,698

Total

 

 

 

(4,646,820)

 

(2,010,668)

 

(1,842,734)

 

(1,002,612)

 

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

 

June 30, 2022

 

December 31, 2021

 

June 30, 2022

 

December 31, 2021

Cash flow hedge

 

 

 

 

 

 

 

 

 

 

 

Derivative instruments

 

 

 

 

 

 

 

 

 

 

 

NDF (Non deliverable forwards)

USD

 

97,707

 

(2,326)

 

 

(2,326)

 

Total

 

 

97,707

 

(2,326)

 

 

(2,326)

 

 

Notes to the interim financial statements

(In thousands of Brazilian Reais - R$)

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

 

June 30, 2022

 

December 31, 2021

Senior Notes 2023

 

Cosan Luxembourg S.A.

 

99.81%

 

100.26%

Senior Notes 2025

 

Rumo Luxembourg S.à r.l.

 

-

 

103.04%

Senior Notes 2027

 

Cosan Luxembourg S.A.

 

100.41%

 

103.79%

Senior Notes 2028

 

Rumo Luxembourg S.à r.l.

 

93.94%

 

103.42%

Senior Notes 2029

 

Cosan S.A.

 

92.68%

 

104.39%

Senior Notes 2032

 

Rumo Luxembourg S.à r.l.

 

80.37%

 

94.34%

Perpetual Notes

 

Cosan Overseas Limited

 

99.92%

 

102.17%

 

The fair value estimates included are included in level 2, except for a contingent consideration payable in which fair values were determined based on the amounts and the discount rates used were included all parts or own credit.

 

The book values and fair value of assets and liabilities are as follows:

 

 

 

 

Carrying amount

 

Assets and liabilities measured at fair value

 

 

 

June 30, 2022

 

December 31, 2021

 

June 30, 2022

 

December 31, 2021

 

Note

 

 

 

 

 

Level 1

 

Level 2

 

Level 3

 

Level 1

 

Level 2

 

Level 3

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  Investment funds

5.1

 

1,611,185

 

1,680,328

 

 

1,611,185

 

 

 

1,680,328

 

  Marketable securities

5.2

 

4,038,802

 

4,388,007

 

 

4,038,802

 

 

 

4,388,007

 

  Other financial assets

5.4

 

190,294

 

320,193

 

190,294

 

 

 

320,193

 

 

  Investment properties (i)

10.5

 

3,934,136

 

3,886,696

 

 

 

3,934,136

 

 

 

3,886,696

  Derivate financial instruments

5.10

 

3,064,005

 

4,732,926

 

 

3,064,005

 

 

 

4,732,926

 

Total

 

 

12,838,422

 

15,008,150

 

190,294

 

8,713,992

 

3,934,136

 

320,193

 

10,801,261

 

3,886,696

Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  Loans, borrowings and debentures

5.6

 

(44,306,556)

 

(45,659,037)

 

(21,235,149)

 

(22,771,405)

 

 

(30,157,655)

 

(20,214,600)

 

  Derivative financial instruments

5.10

 

(2,085,056)

 

(1,076,161)

 

 

(2,085,056)

 

 

 

(1,076,161)

 

Total

 

 

(46,391,612)

 

(46,735,198)

 

(21,235,149)

 

(24,856,461)

 

 

(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 (Associação Brasileira de Normas Técnicas, or ABNT). Significant unobservable inputs range from 9.15% p.a. and 11.65% p.a. on June 30, 2022.

 

Notes to the interim financial statements

(In thousands of Brazilian Reais - R$)


5.12 Financial risk management

 

This note explains the exposure to financial risks and how these risks may affect the future financial performance of the group. Current year profit and loss information has been included, where relevant, to add more 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, assesses 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.  

 

Notes to the interim financial statements

(In thousands of Brazilian Reais - R$)


When all relevant criteria are met, hedge accounting is applied to eliminate the accounting mismatch between the hedging instrument and the hedged item. This will effectively result in the recognition of interest expense at a fixed interest rate for hedged floating interest rate loans and inventories at a fixed exchange rate for 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 (“Fair Value Option”) 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 a 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 use of financial instruments to hedge against these areas of volatility is determined through an analysis of the exposure to the risk that Management intends to cover.

 

a)      Market risk

 

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

 

The Company uses derivatives to manage market risks. All these transactions are carried out within the guidelines defined by the Risk Management Committee. Generally, the Company seeks to apply hedge accounting to manage volatility in profit or loss.

 

  1.          Foreign exchange risk

 

As of June 30, 2022 and December 31, 2021, the Company had the following net exposure to foreign exchange variation on assets and liabilities denominated in US dollars and euros:

 

 

June 30, 2022

 

December 31, 2021

Cash and cash equivalents

994,310

 

3,811,598

Trade receivables

93,466

 

93,326

Trade payables

(112,992)

 

(4,721)

Loans, borrowings and debentures

(16,387,557)

 

(19,640,300)

Leases

(102,735)

 

(108,365)

Contingent consideration

(234,960)

 

(234,960)

Derivative financial instruments (notional)

21,168,606

 

21,105,358

Foreign exchange exposure, net

5,418,138

 

5,021,936

 

Notes to the interim financial statements

(In thousands of Brazilian Reais - R$)

 

The sensitivity of income to changes in exchange rates arises mainly from financial instruments denominated in dollars and euros, and the impact on other components of equity comes from foreign exchange futures contracts designated as cash flow hedges.

 

A reasonably possible strengthening (weakening) of Brazilian real to US dollars and euros as of June 30, 2022 would have affected the measurement of foreign currency-denominated financial instruments 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 from forecast sales and purchases. The stressed scenarios (positive and negative effects, before tax effects) were defined based on the 25% and 50% variations in the US dollar and euro exchange rates used in the probable scenario. The Company's exposure to foreign currency changes to all other currencies is not material:


 

 

 

 

 

 

Variation scenario

Instrument

 

Risk factor

 

Probable

 

25%

 

50%

 

-25%

 

-50%

Cash and cash equivalents

 

Currency fluctuation

 

(12,731)

 

922,039

 

1,845,046

 

(923,974)

 

(1,846,981)

Trade receivables

 

Currency fluctuation

 

70,164

 

93,697

 

117,230

 

46,631

 

23,098

Trade payables

 

Currency fluctuation

 

(15,260)

 

(43,465)

 

(71,670)

 

12,946

 

41,151

Derivative financial instruments

 

Currency fluctuation

 

2,354,177

 

3,350,513

 

6,445,831

 

(2,820,989)

 

(5,881,119)

Loans, borrowings and debentures

 

Currency fluctuation

 

28,019

 

(2,883,681)

 

(5,801,493)

 

2,951,945

 

5,869,757

Leases

 

Currency fluctuation

 

353

 

(25,243)

 

(50,838)

 

25,949

 

51,544

Consideration payable

 

Currency fluctuation

 

205,895

 

257,369

 

308,842

 

154,421

 

102,948

Impacts on profit or loss

 

 

 

2,630,617

 

1,671,229

 

2,792,948

 

(553,071)

 

(1,639,602)

 

The probable scenario considers the estimated exchange rates, carried out by a specialized third party, at the maturity of transactions for companies with real functional currency (positive and negative, before tax effects), as follows:

 

 

 

Exchange rate sensitivity analysis

 

 

June 30, 2022

 

Scenario

 

 

 

Probable

 

25%

 

50%

 

-25%

 

-50%

U.S.$

 

5.2380

 

5.2200

 

6.5250

 

7.8300

 

3.9150

 

2.6100

Euro

 

5.4842

 

5.5854

 

6.9818

 

8.3781

 

4.1891

 

2.7927

GBP

 

6.3726

 

7.0627

 

8.8283

 

10.5940

 

5.2970

 

3.5313



Notes to the interim financial statements

(In thousands of Brazilian Reais - R$)

  1.          Interest rate risk

 

The Company and its subsidiaries monitor fluctuations in variable interest rates related to their borrowings and use derivative instruments to minimize the risk of fluctuations in variable interest rates.

 

A sensitivity analysis on interest rates on loans and financing to offset investments in CDI 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

 

805,620

 

1,396,669

 

1,598,251

 

994,043

 

792,640

Marketable securities

 

349,889

 

545,433

 

632,905

 

370,488

 

283,016

Restricted cash

 

9,143

 

11,429

 

13,714

 

6,857

 

4,571

Lease and concession in installments

 

(173,611)

 

(217,014)

 

(260,417)

 

(130,208)

 

(86,806)

Leases

 

(395,494)

 

(396,423)

 

(397,345)

 

(394,566)

 

(393,637)

Derivative financial instruments

 

138,584

 

(1,913,354)

 

(2,450,597)

 

(329,768)

 

464,194

Loans, borrowings and debentures

 

(2,404,209)

 

(2,844,360)

 

(3,365,571)

 

(1,801,936)

 

(1,280,725)

Other financial liabilities

 

(107,736)

 

(132,187)

 

(156,637)

 

(83,286)

 

(58,835)

Impacts on profit or loss

 

(1,777,814)

 

(3,549,807)

 

(4,385,697)

 

(1,368,376)

 

(275,582)

 

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

                           

 

 

Probable

 

25%

 

50%

 

-25%

 

-50%

SELIC

 

13.78%

 

17.22%

 

20.66%

 

10.33%

 

6.89%

CDI

 

13.78%

 

17.22%

 

20.66%

 

10.33%

 

6.89%

TJLP462 (TJLP + 1% p.a.)

 

7.40%

 

9.00%

 

10.60%

 

5.80%

 

4.20%

TJLP

 

6.40%

 

8.00%

 

9.60%

 

4.80%

 

3.20%

IPCA

 

5.63%

 

7.04%

 

8.45%

 

4.23%

 

2.82%

IGPM

 

5.27%

 

6.58%

 

7.90%

 

3.95%

 

2.63%

Libor

 

4.05%

 

5.06%

 

6.07%

 

3.04%

 

2.02%

Fed Funds

 

4.25%

 

5.31%

 

6.38%

 

3.19%

 

2.13%

 

Notes to the interim financial statements

(In thousands of Brazilian Reais - R$)

  1.          Price risk

 

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

Electricity trading operations are traded 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 outstanding contracts on the balance sheet 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. purchase and sale prices and market prices projected by specialized entities, during the period of availability of this information, which may not be confirmed in the future.

 

Equity balances referring to our outstanding trading transactions are presented below:

 

 

 

 

 

 

 

June 30, 2022

 

 

 

 

 

December 31, 2021

 

 

Assets

 

Liabilities

 

Net loss

 

Assets

 

Liabilities

 

Net loss

Trading operations

 

100,020

 

(228,077)

 

(128,057)

 

69,576

 

(317,699)

 

(248,123)

 

The main risk factor that impacts the pricing of our trading operations is exposure to energy market prices. The scenarios for sensitivity analysis for this factor are prepared using market data and specialized sources, considering future prices, applied to the market curves as of June 30, 2022, as follows:

 

 

 

 

 

Variation scenario

 

 

Probable

 

25%

 

50%

 

-25%

 

-50%

Unrealized loss on trading operations

 

(128,057)

 

(115,712)

 

(108,987)

 

(129,138)

 

(135,774)

 

 

(128,057)

 

(115,712)

 

(108,987)

 

(129,138)

 

(135,774)

 

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

 

 

 

2023

 

2024

 

2025

 

Above 2026

Positions to be settled

 

(16,644)

 

1,117

 

1,612

 

11,771


Notes to the interim financial statements

(In thousands of Brazilian Reais - R$)



b)     Credit risk

 

The Company's regular operations expose it to potential defaults when customers, suppliers and counterparties are unable to meet their financial or other commitments. The Company seeks to mitigate this risk by carrying out transactions with a diversified set of counterparties. However, the Company remains subject to unexpected financial failures from third parties that could affect its operations. The exposure to credit risk was as follows:

 

 

June 30, 2022

 

December 31, 2021

Cash and cash equivalents

12,679,430

 

16,174,130

Trade receivables

4,182,263

 

2,745,853

Marketable securities

4,038,802

 

4,388,007

Restricted cash

92,539

 

58,990

Derivative financial instruments

3,064,005

 

4,732,926

Receivables from related parties

481,817

 

416,491

Dividends receivable and interest on equity receivables

14,796

 

519,965

Other financial assets

190,294

 

320,193

 

24,743,946

 

29,356,555

 

The Company is exposed to risks related to its cash management activities and temporary investments.

 

Liquid assets are mainly invested in government bonds and other investments in banks with a minimum grade of “A”. The credit risk of balances with banks and financial institutions is managed by the 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 the credit limits assigned to each counterparty. Counterparty credit limits are reviewed annually and may be updated throughout the year. The limits are defined to minimize the concentration of risk and, therefore, to mitigate the financial loss through failure of the counterparty to make payments. The credit risk of cash and cash equivalents, marketable securities, restricted cash and derivative financial instruments is determined by rating agencies that are widely accepted by the market and are arranged as follows:

 

 

June 30, 2022

 

December 31, 2021

AAA

17,247,865

 

23,080,390

AA

2,207,139

 

2,239,266

A

197,149

 

BBB

 

34,397

Not rated

222,623

 

 

19,874,776

 

25,354,053

 

Notes to the interim financial statements

(In thousands of Brazilian Reais - R$)


c)      Liquidity risk

 

The Company's approach to managing liquidity is to ensure, whenever possible, sufficient liquidity to meet its liabilities when they fall due, under normal and stressed conditions, without incurring unacceptable losses or risking damage to the Company's reputation. 

 

The Company's financial liabilities classified by maturity date (based on contracted undiscounted cash flows) are as follows:

 

June 30, 2022

 

December 31, 2021

 

Up to 1 year

 

1 - 2 years

 

3 - 5 years

 

More than 5 years

 

Total

 

Total

Loans, borrowings and debentures

(3,585,712)

 

(3,778,764)

 

(11,775,960)

 

(33,685,649)

 

(52,826,085)

 

(57,375,287)

Trade payables

(3,903,967)

 

 

 

 

(3,903,967)

 

(3,253,504)

Other financial liabilities

(821,442)

 

 

 

 

(821,442)

 

(726,423)

Tax installments - REFIS

(53,211)

 

(3,137)

 

(608)

 

(147,369)

 

(204,325)

 

(200,664)

Leases

(433,877)

 

(432,670)

 

(1,168,592)

 

(14,213,266)

 

(16,248,405)

 

(15,631,812)

Lease and concession instalments

(196,294)

 

(247,435)

 

(242,095)

 

(775,429)

 

(1,461,253)

 

(1,185,076)

Payables to related parties

(396,963)

 

 

 

 

(396,963)

 

(287,609)

Dividends payable

(260,895)

 

 

 

 

(260,895)

 

(799,634)

Derivative financial instruments

(1,564,850)

 

(1,158,230)

 

1,163,172

 

3,850,148

 

2,290,240

 

6,313,208

 

(11,217,211)

 

(5,620,236)

 

(12,024,083)

 

(44,971,565)

 

(73,833,095)

 

(73,146,801)

 

Notes to the interim financial statements

(In thousands of Brazilian Reais - R$)


d)     Capital management


The Company's policy is to maintain a solid capital base to promote the trust of its parent company, its 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

 

 

June 30, 2022

 

December 31, 2021

 

June 30, 2022

 

December 31, 2021

COFINS - Revenue tax (i)

 

12,823

 

28,696

 

1,364,454

 

1,333,868

ICMS - State VAT

 

 

10

 

932,149

 

873,203

ICMS CIAP - State VAT

 

 

 

113,643

 

106,250

PIS - Revenue tax (i)

 

 

1,968

 

351,638

 

299,610

Tax credits

 

44,004

 

42,932

 

44,004

 

42,932

Other

 

2,625

 

2,942

 

88,839

 

145,304

 

 

59,452

 

76,548

 

2,894,727

 

2,801,167

Current

 

15,448

 

33,616

 

1,690,337

 

921,472

Non-current

 

44,004

 

42,932

 

1,204,390

 

1,879,695

 

(i)   On May 13, 2021, the Federal Supreme Court ("STF") concluded the judgment of Extraordinary Appeal No. 574,706 and, under the general repercussion system, established the thesis that the Tax on the Circulation of Goods and Services (" ICMS”) does not form the basis for calculating the Social Integration Program (“PIS”) and the Contribution to Social Security Financing (“COFINS”), since this amount does not constitute the Company's revenue/billing, that is, taxpayers have the right to exclude the amount related to ICMS highlighted in the invoice from the PIS and COFINS calculation basis.

 

The subsidiary Comgás recognized credits related to the topic, as explained in note 6 of the financial statements as of December 31, 2021. The subsidiary Sulgás also recognized credits during the period that have not yet been monetarily restated.

 

On February 12, 2022, the subsidiary Comgás submitted to the Federal Revenue Service (Secretaria da Receita Federal, or “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$)


7 Inventories

 

 

 

Consolidated

 

 

June 30, 2022

 

December 31, 2021

Finished goods

 

1,309,146

 

814,320

Spare parts and accessories

 

190,905

 

180,286

Raw material

 

155,566

 

126,889

Warehouse and other

 

31,568

 

27,809

 

 

1,687,185

 

1,149,304

 

The balances are presented net of the provision for obsolete inventories in the amount of R$54,507 as of June 30, 2022 (R$26,841 as of December 31, 2021).


Notes to the interim financial statements

(In thousands of Brazilian Reais - R$)


8 Investments in associates

 

8.1 Investments in subsidiaries and associates

 

The Company's subsidiaries and associates are listed below:

 

 

June 30, 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 Corretora de Seguros Ltda (i)

100.00%

 

Cosan Global Limited

100.00%

 

100.00%

Cosan Luxembourg S.A. (ii)

100.00%

 

100.00%

Cosan Overseas Limited

100.00%

 

100.00%

Pasadena Empreendimentos e Participações S.A.

100.00%

 

100.00%

Atlântico Participações Ltda

100.00%

 

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.

57.48%

 

72.25%

Rumo S.A.

30.35%

 

30.35%

Violeta Fundo de Investimento Multimercado

100.00%

 

100.00%

 

(i) Subsidiary created to manage the insurance contracted by the Company, whose operation began on May 23, 2022.
   
(ii)
Despite presenting an unsecured liability amount of R$102,878 on June 30, 2022, as shown below, no other events or conditions were identified that, individually or collectively, may raise relevant doubts as to the ability to maintain its continuity operational. Subsidiaries have financial support from the Company.

 

Notes to the interim financial statements

(In thousands of Brazilian Reais - R$)


On June 30, 2022, there was no change in indirect interests when compared to December 31, 2021, except for the acquisitions below:

 

 

June 30, 2022

 

December 31, 2021

Tirreno Indústria e Comércio de Produtos Químicos Ltd

100.00%

 

Millennium Moove Corp.

100.00%

 

Stryker Intermediate Holdings Inc (Petrochoice)

100.00%

 

TUP Porto São Luis S.A.

100.00%

 

49.00%

 

The following are the investments in subsidiaries and affiliates as of June 30, 2022, which are relevant 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 Corretora de Seguros Ltda

 

5,000

 

4,999

 

99.98%

 

99.98%

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.

 

108,567

 

62,403

 

57.48%

 

57.48%

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$)

 

 

 

At January 1, 2022

 

Interest in earnings of subsidiaries

 

Sales or purchase of interests

 

Other comprehensive income (loss)

 

Dividends

 

Capital increase

 

At June 30, 2022

Rumo S.A.

 

4,490,787

 

(9,905)

 

2,680

 

(4,232)

 

 

 

4,479,330

Cosan Global

 

137,527

 

(8,521)

 

 

 

 

 

129,006

Compass Gás e Energia

 

5,583,215

 

776,012

 

(336)

 

1,222

 

(92,436)

 

 

6,267,677

Cosan Corretora de Seguros Ltda

 

 

64

 

 

 

 

5

 

69

Atlântico Participações Ltda

 

433,615

 

(350)

 

 

 

 

416,674

 

849,939

Cosan Limited Partners Brasil Consultoria Ltda

 

555

 

(174)

 

 

 

 

 

381

Sinlog Tecnologia em Logística S.A.

 

17,052

 

(6,770)

 

9,339

 

 

 

6,082

 

25,703

Cosan Lubes Investment

 

1,600,170

 

201,465

 

 

(123,788)

 

 

 

1,677,847

Payly Soluções de Pagamentos S.A.

 

9,607

 

(2,139)

 

 

 

 

 

7,468

Tellus Brasil Participações S.A.

 

142,795

 

8,387

 

 

 

(7,191)

 

 

143,991

Pasadena Empreendimentos e Participações S.A.

 

879

 

(18)

 

 

 

 

500

 

1,361

Janus Brasil Participações S.A.

 

183,356

 

15,112

 

 

 

(11,631)

 

 

186,837

Violeta Fundo de Investimento Multimercado

 

2,119,143

 

69,608

 

 

7,673

 

(132,885)

 

 

2,063,539

Other

 

68,768

 

367

 

 

(3,521)

 

 

 

65,614

Total investments in associates

 

14,787,469

 

1,043,138

 

11,683

 

(122,646)

 

(244,143)

 

423,261

 

15,898,762

Cosan Luxembourg S.A.

 

(356,442)

 

253,564

 

 

 

 

 

(102,878)

Total provision for uncovered liability of associates

 

(356,442)

 

253,564

 

 

 

 

 

(102,878)

Total

 

14,431,027

 

1,296,702

 

11,683

 

(122,646)

 

(244,143)

 

423,261

 

15,795,884


Notes to the interim financial statements

(In thousands of Brazilian Reais - R$)


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 does not have significant influence, justifying the criteria to define the measurement of the retained portion of the investment through 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 June 30, 2022

Tellus Brasil Participações S.A.

 

142,798

 

8,387

 

 

(7,191)

 

 

 

143,994

Janus Brasil Participações S.A.

 

183,357

 

15,112

 

 

(11,631)

 

 

 

186,838

Rhall Terminais Ltda

 

4,907

 

610

 

 

(900)

 

 

 

4,617

Termag - Terminal Marítimo de Guarujá S.A.

 

4,725

 

2,905

 

 

 

 

(706)

 

6,924

TGG - Terminal de Granéis do Guarujá S.A.

 

17,563

 

2,587

 

 

(1,375)

 

 

 

18,775

Terminal XXXIX S.A.

 

30,649

 

9,066

 

 

 

 

 

39,715

TUP Porto São Luis S.A.

 

394,380

 

49

 

 

 

(393,579)

 

(850)

 

Other

 

1,688

 

175

 

(316)

 

 

 

 

1,547

 

 

780,067

 

38,891

 

(316)

 

(21,097)

 

(393,579)

 

(1,556)

 

402,410


Notes to the interim financial statements

(In thousands of Brazilian Reais - R$)


8.2 Acquisition of subsidiaries 

During the period ended June 30, 2022, the Company, through its subsidiaries Compass, Atlântico and Moove, concluded the acquisition of investments in Sulgás, TUP, Tirreno and Petrochoice. The table below shows, individually and on a consolidated basis, the consideration paid and the fair value of the assets acquired and liabilities assumed on the acquisition date.

 

 

 

Sulgás

 

TUP

 

Tirreno

 

Petrochoice

 

Total

Transferred consideration - 1st/single installment

 

955,244

 

393,579

 

86,200

 

2,350,429

 

3,785,452

Transferred consideration - 2nd installment

 

 

411,224

 

 

 

411,224

Total consideration transferred, net of cash

 

955,244

 

804,803

 

86,200

 

2,350,429

 

4,196,676

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Recognized amounts of identifiable assets acquired and liabilities assumed

 

 

 

 

 

 

 

 

 

 

Cash, cash equivalents and restricted cash

 

73,298

 

81,820

 

1,476

 

41,997

 

176,405

Accounts receivable

 

90,828

 

 

35,881

 

305,588

 

432,297

Stocks

 

7,274

 

 

19,118

 

426,960

 

453,352

Right of use

 

3,786

 

 

 

98,405

 

102,191

Contract assets

 

25,958

 

 

 

 

25,958

Tax credits

 

 

1,841

 

2,134

 

 

3,975

Immobilized

 

 

371,229

 

5,608

 

465,420

 

842,257

Intangible

 

2,777,415

 

417,398

 

80,163

 

1,351,446

 

4,626,422

Other credits

 

142,180

 

 

650

 

40,499

 

205,515

Suppliers

 

(107,833)

 

(202)

 

(21,767)

 

(236,427)

 

(366,229)

Loans and financing

 

 

 

(12,825)

 

 

(12,825)

Deferred taxes

 

(880,540)

 

(66,606)

 

(18,457)

 

 

(965,603)

Taxes payable

 

(14,647)

 

 

 

(10,657)

 

(25,304)

Provision for contingencies

 

(10,551)

 

 

 

 

(10,551)

Sectoral liabilities

 

(117,881)

 

 

 

 

(117,881)

Dividends payable

 

(104,048)

 

 

 

 

(104,048)

Lease liabilities

 

(3,940)

 

 

 

(92,988)

 

(96,928)

Other obligations

 

(8,272)

 

(813)

 

(5,781)

 

(39,814)

 

(54,680)

Participation of non-controlling shareholders

 

(917,783)

 

 

 

 

(917,783)

Liquid and acquired assets

 

955,244

 

804,667

 

86,200

 

2,350,429

 

4,196,540

Cash

 

(73,298)

 

(81,820)

 

(1,476)

 

(19,811)

 

(176,405)

Transferred consideration, net of cash acquired 

 

881,946

 

722,847

 

84,724

 

2,330,618

 

4,020,135

 

Sulgás

On January 3, 2022, Compass Gás e Energia S.A., through its subsidiary Compass Um concluded the acquisition of 51% of the share capital of 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. 


Notes to the interim financial statements

(In thousands of Brazilian Reais - R$)


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 72,000 customers in 42 municipalities, with a distributed volume of 2.4 million m3/day.

In the preliminary evaluation carried out by the Company, the acquisition price was allocated as a concession right for gas distribution.

The preliminary fair value of intangible assets of R$2,777,415 includes the effect of allocating the concession right in the amount of 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 (April 19, 1994 to April 18, 2044).

The consolidated income statement includes, since the acquisition date, revenues and net income in the amount of R$833,753 and R$51,144, 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 Porto São Luís. 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 share capital 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.

The acquisition generated preliminary goodwill in the amount of R$417,027 resulting from the acquisition of Porto.

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$)


The consolidated income statement since the acquisition date does not have income and net loss in the amount of R$ 293, generated by TUP São Luís.

 

Tirreno

On May 31, 2022, the subsidiary Moove acquired 100% of the shares of Tirreno, a privately held company based in Brazil, specialized in the production and sale of lubricating oils, additives, and fluids. The acquisition aims to increase synergies in automotive and industrial products through technology and manufacturing, distribution and cross-selling opportunities and brands.

After evaluation at fair value, the company recorded capital gains in the amount of R$54,284, comprising Brand assets, Customer Portfolio, Relationship with distributors, Inventory and Fixed Assets.

On the closing date, goodwill of R$31,022 was calculated, which represents the expected future economic benefit from the synergies arising from the acquisition.

There were no transaction costs to be recognized in the income statement as general and administrative expenses. Contingent considerations were not defined in the purchase agreement.

The consolidated income statement includes, since the acquisition date, revenues and net income in the amount of R$17,999 and R$1,423, respectively generated by Tirreno.

 

Petrochoice

On May 23, 2022, subsidiary Millennium Moove Corp acquired 100% of Stryker Intermediate Holdings and its operating subsidiaries (Petrochoice), a Delaware - US limited liability company and owner of all issued and outstanding shares of the acquiree's share capital.

The entities are experts in comprehensive lubrication and contamination control solutions, serving a wide range of needs and industries. The acquisition is part of Moove's strategic expansion plan, whose objective is to foster synergy in automotive and industrial products through technology and manufacturing, distribution and cross-selling opportunities with other regions already operating, replicating the management model, strategy and group sales.


Notes to the interim financial statements

(In thousands of Brazilian Reais - R$)


PetroChoice's consolidated interim financial statements have been prepared in accordance with Generally Accepted Accounting Principles in the United States of America (“U.S. GAAP”) issued by the Financial Accounting Standards Board (“FASB”). Differences between these policies and the accounting practices adopted in Brazil and IFRSs were adjusted for equity method and consolidation in these interim financial statements. In the preliminary assessment, the Company identified adjustments in the goodwill and lease accounts.

After evaluation at fair value, the Company recorded capital gains in the amount of US$ 80,893 (R$ 388,069), comprising inventory, property, plant and equipment, intangible assets and right of use.

On the closing date, goodwill of US$ 71,710 (R$ 344,013) was determined, which represents the expected future economic benefit from the synergies arising from the acquisition.

The consolidated income statement includes, since the acquisition date, revenues and net income in the amount of R$295,521 and R$18,939, respectively generated by Petrochoice.  

 

8.3 Non-controlling interests in subsidiaries

 

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 intercompany eliminations.


Notes to the interim financial statements

(In thousands of Brazilian Reais - R$)


   

 

Shares issued by the subsidiary

 

Shares held by non-controlling shareholders

 

Non-controlling interest

Rumo S.A.

1,854,158,791

 

1,291,629,301

 

69.66%

Castanheira Propriedades Agrícolas S.A.

83,850,838

 

41,925,419

 

50.00%

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%

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

21,562,644

 

10,565,696

 

49.00%

Sinlog Tecnologia em Logística S.A.

108,567

 

46,164

 

42.52%

Cosan Lubes

34,963,764

 

10,489,129

 

30.00%

Payly Soluções de Pagamentos S.A.

78,527,201

 

19,631,324

 

25.00%

Compass Gás e Energia

714,190,095

 

85,702,404

 

12.00%

Cosan Limited Partners Brasil Consultoria Ltda

160,000

 

4,000

 

2.50%

Comgás

132,520,587

 

1,139,210

 

0.86%

 

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


Notes to the interim financial statements

(In thousands of Brazilian Reais - R$)

 

 

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 June 30, 2022

Comgás

28,466

 

6,935

 

 

 

(6,477)

 

 

388

 

29,312

Sulgás

 

8,171

 

 

 

(26,701)

 

917,783

 

 

899,253

Compass Gás e Energia

761,432

 

103,928

 

 

 

(12,270)

 

 

(215)

 

852,875

Rumo S.A.

10,527,777

 

(28,178)

 

(12,816)

 

629

 

(1,567)

 

 

7,383

 

10,493,228

Sinlog Tecnologia em Logística S.A.

6,549

 

(3,573)

 

16,039

 

 

 

 

 

19,015

Cosan Limited Partners Brasil

14

 

(4)

 

 

 

 

 

 

10

Cosan Lubes

683,143

 

86,265

 

 

(50,494)

 

 

 

 

718,914

Payly

2,602

 

(713)

 

 

 

 

 

 

1,889

Violeta Fundo de Investimento Multimercado

2,119,102

 

69,976

 

(107,359)

 

7,673

 

(132,885)

 

 

(708)

 

1,955,799

 

14,129,085

 

242,807

 

(104,136)

 

(42,192)

 

(179,900)

 

917,783

 

6,848

 

14,970,295


Notes to the interim financial statements

(In thousands of Brazilian Reais - R$)

 

9  Investment in joint venture

 

Changes to investment in joint venture were as follows: 

 

 

Raízen S.A.

Shares issued by the joint venture

10,352,509,484

Shares held by Cosan

4,557,597,117

Cosan ownership interest

44.05%

 

 

At January 1, 2022

10,936,663

Interest in earnings of joint ventures

261,328

Other comprehensive (losses) income

679,260

Interest on capital (i)

(126,522)

At June 30, 2022

11,750,729


(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$517,233. On April 01 and 27, 2022, interest on equity was paid in the period, in the amount of R$ 107,706.

 

On May 1, 2022, Raízen concluded the acquisition of all the shares representing the share capital of Neolubes Indústria de Lubrificantes Ltda. The transaction resulted in the recognition of a gain on bargain purchase, preliminarily determined, in the amount of R$194,055, which impacted the Company's interest in earnings in the amount of R$85,634.

 

The balance sheet and income statement of the jointly-owned subsidiary are disclosed in Note 4 – Segment information.

 

  As of June 30, 2022, the Company was in compliance with the covenants of the agreement governing the joint venture.

 

Notes to the interim financial statements

(In thousands of Brazilian Reais - R$)

 

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

10.1 Property, plant and equipment

a)      Reconciliation of carrying amount 

 

 

Consolidated

 

Parent Company

 

Land, buildings and improvements

 

Machinery, equipment and facilities

 

Railcars and locomotives (i)

 

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)

322,720

 

229,595

 

 

 

149,080

 

140,862

 

842,257

 

Additions

1,687

 

9,030

 

772

 

1,159

 

1,487,744

 

516

 

1,500,908

 

869

Disposals

(1,444)

 

(4,368)

 

(30,167)

 

(52)

 

(1,376)

 

(50,716)

 

(88,123)

 

Transfers (ii)

91,111

 

176,575

 

124,378

 

1,068,600

 

(1,498,918)

 

11,034

 

(27,220)

 

(340)

Effect of exchange rate fluctuations

43,591

 

140,089

 

 

 

874

 

148,585

 

333,139

 

At June 30, 2022

2,458,830

 

2,525,535

 

7,833,872

 

9,824,708

 

3,382,057

 

692,023

 

26,717,025

 

81,935

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

(41,640)

 

(146,834)

 

(284,972)

 

(328,979)

 

 

(18,060)

 

(820,485)

 

(4,017)

Disposals

 

3,283

 

25,477

 

8

 

 

50,054

 

78,822

 

Transfers (ii)

(11,205)

 

(10,309)

 

 

23,931

 

 

(599)

 

1,818

 

Effect of exchange rate fluctuations

(28,065)

 

(140,915)

 

 

 

 

(132,806)

 

(301,786)

 

At June 30, 2022

(699,528)

 

(1,177,317)

 

(3,101,545)

 

(3,420,681)

 

(13,379)

 

(136,692)

 

(8,549,142)

 

(32,416)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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 June 30, 2022

1,759,302

 

1,348,218

 

4,732,327

 

6,404,027

 

3,368,678

 

555,331

 

18,167,883

 

49,519

 

(i)   As of June 30, 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$)

 

b)     Capitalization of borrowing costs

At Rumo, during the period ended June 30, 2022, capitalized borrowing costs were R$43,191 (R$15,556 as of June 30, 2021), using an average rate of 12.88% (9.23 % as of June 30, 2021) to capitalize borrowing costs.


While at TRSP, during the period ended June 30, 2022, the subsidiary capitalized R$13,422 (R$17,725 as of June 30, 2021) at a weighted average rate of 2.15% p.a. (8.13% p.a. on June 30, 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

4,731

 

 

753

 

 

55,944

 

1,455

 

62,883

 

14

Business combination (Note 8.2)

792,063

 

2,777,415

 

 

146,413

 

910,160

 

371

 

4,626,422

 

Disposals

 

(17,795)

 

 

 

 

 

(17,795)

 

Transfers (i)

 

386,908

 

 

 

(6)

 

25,409

 

412,311

 

340

Effect of exchange rate fluctuations

(22,469)

 

 

4,258

 

4,434

 

39,771

 

271

 

26,265

 

At June 30, 2022

1,907,142

 

22,763,052

 

384,193

 

217,487

 

2,609,936

 

536,559

 

28,418,369

 

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

 

(385,119)

 

(5,919)

 

 

(64,984)

 

(16,564)

 

(472,586)

 

(384)

Disposals

 

12,815

 

 

 

1

 

10

 

12,826

 

Transfers

 

 

 

 

 

(4)

 

(4)

 

Effect of exchange rate fluctuations

 

 

(4,258)

 

 

18,437

 

388

 

14,567

 

At June 30, 2022

 

(4,282,563)

 

(177,464)

 

(9,201)

 

(1,075,154)

 

(427,600)

 

(5,971,982)

 

(14,311)

At January 1, 2022

1,132,817

 

15,706,265

 

211,895

 

57,439

 

575,459

 

97,623

 

17,781,498

 

1,804

At June 30, 2022

1,907,142

 

18,480,489

 

206,729

 

208,286

 

1,534,782

 

108,959

 

22,446,387

 

1,774

 

(i)   The amount of transfers also includes a portion of R$13,071 of the intangible asset that was reclassified to a financial asset.

 

Notes to the interim financial statements

(In thousands of Brazilian Reais - R$)

 

a)                  Amortization methods and useful lives

 

Intangible assets (excluding goodwill)

Annual rate of amortization

 

June 30, 2022

 

December 31, 2021

Compass (i)

During the concession and extension period

 

11,791,416

 

8,953,495

Rumo(ii)

1.59%

 

6,689,073

 

6,752,770

 

 

 

18,480,489

 

15,706,265

 

 

 

 

 

 

Operating license for port terminal

3.70%

 

206,729

 

211,895

 

 

 

206,729

 

211,895

Trademarks

 

 

 

 

 

  Comma

Undefined

 

208,286

 

57,439

 

 

 

208,286

 

57,439

Customers relationship

 

 

 

 

 

  Comgás

20.00%

 

281,737

 

276,811

  Moove

5% to 20%

 

1,251,022

 

297,286

Other

20.00%

 

2,023

 

1,362

 

 

 

1,534,782

 

575,459

Other

 

 

 

 

 

Software license

20.00%

 

82,234

 

46,770

Other

20.00%

 

26,725

 

50,853

 

 

 

108,959

 

97,623

 

 

 

 

 

 

Total

 

 

20,539,245

 

16,648,681

 

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

(ii)         Refers to Rumo's railroad concession agreement. 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$)

10.3 Contract asset

 

 

 

Compass

 

Moove

 

Total

At December 31, 2021

684,970

 

21,012

 

705,982

Additions

468,060

 

10,473

 

478,533

Disposals

 

(11,785)

 

(11,785)

Business combination (note 8.2)

25,958

 

 

25,958

Transfers to intangible assets (i)

(399,979)

 

 

(399,979)

At June 30, 2022

779,009

 

19,700

 

798,709

 

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

 

During the period ended June 30, 2022, R$44,899 was transferred to the balance of internally generated intangibles (R$40,233 in the period ended June 30, 2021).

Investment commitments

The indirect subsidiary Comgás assumed commitments in its concession agreement that include investments (improvements and maintenance) to be carried out during the concession period, estimated until 2049. The amounts of investments for expansion projects are R$ 10,408, operational support in R$ 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.

a)      Capitalization of borrowing costs

 

During the period ended June 30, 2022, the indirect subsidiary Comgás capitalized R$30,082 at an average rate of 13.05% p.a. (R$17,725 and 8.13% in the period ended June 30, 2021). 


Notes to the interim financial statements

(In thousands of Brazilian Reais - R$)


10.4 Right-of-use


 

Consolidated

 

Parent Company

 

Land, buildings and improvements

 

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

Business combination (Note 8.2)

99,661

 

2,230

 

 

 

300

 

 

102,191

 

Additions

21,783

 

56,867

 

1,006

 

 

3,579

 

 

83,235

 

Contractual adjustments

7,921

 

14,480

 

3,480

 

(1,079)

 

1,542

 

151,973

 

178,317

 

Disposals

(7,134)

 

 

 

 

 

 

(7,134)

 

Effect of exchange rate fluctuations

(715)

 

(907)

 

 

 

(283)

 

 

(1,905)

 

At June 30, 2022

376,399

 

215,119

 

943,096

 

85,949

 

34,237

 

7,952,286

 

9,607,086

 

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

(20,311)

 

(20,870)

 

(17,805)

 

(2,190)

 

(3,774)

 

(151,544)

 

(216,494)

 

(2,936)

Disposals

210

 

 

 

 

 

 

210

 

Effect of exchange rate fluctuations

1,421

 

237

 

 

 

174

 

 

1,832

 

At June 30, 2022

(86,599)

 

(49,891)

 

(417,023)

 

(19,149)

 

(18,725)

 

(928,180)

 

(1,519,567)

 

(18,294)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

At January 1, 2022

186,964

 

113,191

 

539,392

 

70,069

 

13,974

 

7,023,677

 

7,947,267

 

34,171

At June 30, 2022

289,800

 

165,228

 

526,073

 

66,800

 

15,512

 

7,024,106

 

8,087,519

 

31,235

 

10.5 Properties for investments and properties held for sale

Accounting policy

The Company classifies non-current assets (mainly agricultural investment properties, in the Cosan Investments segment) and disposal groups as held for sale if their book values ​​are recovered mainly through a sale transaction and not through continued use. Non-current assets and disposal groups classified as held for sale (except investment properties measured at fair value) are measured at the lower of book value and fair value less costs to sell. Selling costs are the incremental costs directly attributable to the disposal of an asset (disposal group), excluding financial expenses and income tax expenses.

The criterion for classifying held for sale is considered to be met only when the sale is highly probable and the asset or disposal group is available for immediate sale in its current condition. Actions required to complete the sale must indicate that it is unlikely that significant changes to the sale will be made or that the decision to sell will be withdrawn. Management must be committed to the plan to sell the asset and the sale is expected to be completed within one year from the date of classification.

Investment properties held for sale continue to be measured at fair value. Assets and liabilities classified as held for sale are presented separately in the balance sheet. 

 

Notes to the interim financial statements

(In thousands of Brazilian Reais - R$)


The balances of properties held for sale and investment properties are shown below:

 

 

 

Investment properties

 

Properties held for sale

 

Total

December 31, 2021

 

3,886,696

 

 

3,886,696

Gain in fair value variation

 

59,061

 

 

59,061

Additions

 

6,764

 

 

6,764

Transfers

 

(18,385)

 

18,385

 

Asset sale

 

 

(7,678)

 

(7,678)

June 30, 2022

 

3,934,136

 

10,707

 

3,944,843

 

11 Commitments

 

Considering the current gas supply contracts, the subsidiary Comgás has a total financial commitment in an estimated present value of R$ 18,395,477, whose value includes the minimum established in the contract both in commodities and in transport, with a term until December 2025.

 

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 ("Total") which, after overcoming the preceding conditions, is committed to incur with the staggered acquisition of LNG supply of up to 120 TBTU for a period of 10 years.

 

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

 

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:

 

  1. Capacity increase in Rumo Malha Paulista and reduction of urban conflicts, estimated by the agency at R$6,100,000.
  2. Investments in Rumo Malha Central at R$645,573.
  3. Improvements and modernization of the facilities and equipment of the port elevations estimated at R$340,000. Up to June 30, 2022, the subsidiary had made investments at a cost of R$270,629.

 

Notes to the interim financial statements

(In thousands of Brazilian Reais - R$)


12  Concessions payable and commitments

 

 

June 30, 2022

 

December 31, 2021

Court discussion:

 

 

 

Rumo Malha Paulista S.A.

59,966

 

55,170

Rumo Malha Oeste S.A.

1,837,411

 

1,747,233

 

1,897,377

 

1,802,403

 

 

 

 

Railroad concession:

 

 

 

Rumo Malha Paulista S.A.

1,260,336

 

1,145,450

 

1,260,336

 

1,145,450

 

 

 

 

Payables:

 

 

 

Rumo Malha Sul S.A.

83,902

 

85,713

Rumo Malha Paulista S.A.

26,943

 

20,682

 

110,845

 

106,395

 

 

 

 

Total

3,268,558

 

3,054,248

 

 

 

 

Current

176,698

 

160,771

Non-current

3,091,860

 

2,893,477

 

3,268,558

 

3,054,248


In the period ended June 30, 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.


Notes to the interim financial statements

(In thousands of Brazilian Reais - R$)

Leases and grants under IFRS16

 

 

June 30, 2022

 

December 31, 2021

Leases:

 

 

 

Rumo Malha Sul S.A.

594,051

 

623,155

Rumo Malha Paulista S.A.

481,587

 

508,169

Rumo Malha Oeste S.A.

212,781

 

216,101

Elevações Portuárias S.A.

105,816

 

97,046

Portofer Transporte Ferroviário Ltda.

13,591

 

13,921

 

1,407,826

 

1,458,392

 

 

 

 

Grants:

 

 

 

Rumo Malha Paulista S.A.

754,580

 

590,594

Rumo Malha Central S.A.

646,279

 

614,410

 

1,400,859

 

1,205,004

 

 

 

 

Total

2,808,685

 

2,663,396

 

 

 

 

Current

297,123

 

274,774

Non-current

2,511,562

 

2,388,622

 

2,808,685

 

2,663,396


13  Other taxes payable

 

 

 

Parent Company

 

Consolidated

 

 

June 30, 2022

 

December 31, 2021

 

June 30, 2022

 

December 31, 2021

Tax amnesty and refinancing program

 

197,633

 

194,228

 

204,325

 

200,664

ICMS – State VAT

 

 

 

327,716

 

278,351

COFINS – Revenue tax

 

46,831

 

48,229

 

80,664

 

88,214

PIS – Revenue tax

 

2,428

 

8,530

 

6,814

 

15,082

INSS – Social security

 

29,477

 

22,293

 

40,126

 

34,215

Withholding income tax

 

 

 

6,787

 

11,024

Other

 

1,248

 

3,099

 

59,262

 

55,559

 

 

277,617

 

276,379

 

725,694

 

683,109

 

 

 

 

 

 

 

 

 

Current

 

133,195

 

134,956

 

573,831

 

536,220

Non-current

 

144,422

 

141,423

 

151,863

 

146,889

 

 

277,617

 

276,379

 

725,694

 

683,109


Notes to the interim financial statements

(In thousands of Brazilian Reais - R$)


14   Income tax and social contribution

 

a)    Reconciliation of income and social contribution tax expenses

 

 

 

Parent Company

 

 

April 1, 2022 to June 30, 2022

 

January 1, 2022 to June 30, 2022

 

April 1, 2021 to June 30, 2021

 

January 1, 2021 to June 30, 2021

Profit before taxes

 

(580,754)

 

(120,383)

 

1,009,989

 

1,531,721

Income tax and social contribution nominal rate (34%)

 

197,456

 

40,930

 

(343,396)

 

(520,785)

 

 

 

 

 

 

 

 

 

Adjustments to determine the effective rate

 

 

 

 

 

 

 

 

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

 

287,189

 

539,528

 

279,374

 

585,176

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

 

(6,012)

 

(6,012)

 

(1,981)

 

(5,382)

Share-based payment transactions

 

(22)

 

(44)

 

(37)

 

(74)

Interest on shareholders’ equity

 

(2,840)

 

(50,569)

 

 

Selic on overdraft

 

2,449

 

4,781

 

 

Other

 

(22,760)

 

(23,335)

 

(1,593)

 

(9,493)

Income tax and social contribution (current and deferred)

 

455,460

 

505,279

 

(67,633)

 

49,442

 

 

 

 

 

 

 

 

 

Effective rate - %

 

78.43%

 

419.73%

 

6.70%

 

(3.23%)

 

Notes to the interim financial statements

(In thousands of Brazilian Reais - R$)


 

 

Consolidated

 

 

April 1, 2022 to June 30, 2022

 

January 1, 2022 to June 30, 2022

 

April 1, 2021 to June 30, 2021

 

January 1, 2021 to June 30, 2021

Profit before taxes

 

(63,684)

 

561,261

 

1,458,903

 

2,125,341

Income tax and social contribution nominal rate (34%)

 

21,653

 

(190,829)

 

(496,027)

 

(722,616)

 

 

 

 

 

 

 

 

 

Adjustments to determine the effective rate

 

 

 

 

 

 

 

 

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

 

76,191

 

111,872

 

150,556

 

236,782

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

 

(12,323)

 

9,125

 

2,653

 

(17,246)

Granted income tax incentive

 

67,832

 

94,960

 

70,189

 

93,708

Share-based payment transactions

 

(22)

 

(44)

 

(37)

 

(74)

Interest on shareholders’ equity

 

415

 

(41,913)

 

(9,944)

 

(16,480)

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

 

(2,399)

 

(3,684)

 

(17,390)

 

(18,181)

Tax losses not recorded

 

(110,689)

 

(218,123)

 

(10,474)

 

(31,679)

ICMS benefit - extemporaneous tax credits (ii)

 

48,283

 

175,812

 

20,489

 

218,056

ICMS benefit - current period (ii)

 

56,750

 

103,069

 

23,009

 

43,119

Other

 

(30,139)

 

26,197

 

3,191

 

(7,350)

Income tax and social contribution (current and deferred)

 

115,552

 

66,442

 

(263,785)

 

(221,961)

 

 

 

 

 

 

 

 

 

Effective rate - %

 

181.45%

 

(11.84%)

 

18.08%

 

10.44%


(i) Equity also includes, in the amount of R$9,798, the amortization of the surplus value of Raizen, which is treated as a temporary difference.
   
(ii)

In the current year, the subsidiary Comgás recognized an extemporaneous credit in the amount of R$ 179,303 (R$ 156,782 principal and R$ 22,521 interest), used through its offset against IR, CSLL, PIS and COFINS payable overdue in the period , related to the overpayments of IRPJ and CSLL for 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 base of ICMS calculation 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. These credits were recognized by the subsidiary Comgás based on its best understanding of the subject, substantiated by the opinion of its external legal advisors, which took into account all the jurisprudence applicable to the subject. Comgás took into account all the accounting rules in force, which, after being analyzed together, did not indicate any other accounting effect to be recognized. In March 2022, there was a judgment on the subject in the 1st Panel of the STJ favorable to the taxpayer, involving tax benefit of ICMS deferral, obtained through a contract, and in April 2022 there was a judgment in the 2nd Panel of the Superior Justice Tribunal (Superior Tribunal de Justiça or “STJ”) favorable to the taxpayer, in case that involved a reduction in the ICMS tax base. Based on these events, Management, based on the opinions of its legal advisors, understands that the probability of loss in any specific discussion on the matter is possible. The amount used by the Company referring to extemporaneous and current credit, until June 30, 2022, totals R$ 711,221 (R$620,547 principal and R$90,674 interest).


Notes to the interim financial statements

(In thousands of Brazilian Reais - R$)

b)   Deferred income tax assets and liabilities

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

 

 

Parent Company

 

Consolidated

 

June 30, 2022

 

December 31, 2021 (Restated) (i)

 

June 30, 2022

 

December 31, 2021 (Restated) (i)

Assets credit of:

 

 

 

 

 

 

 

Income tax losses

782,342

 

529,834

 

2,186,013

 

1,739,847

Social contribution losses

282,178

 

191,275

 

785,355

 

627,860

 

 

 

 

 

 

 

 

Temporary differences

 

 

 

 

 

 

 

Foreign exchange - Loans and borrowings

1,271,595

 

1,482,132

 

1,357,078

 

1,667,500

Provision for legal proceedings

93,466

 

82,440

 

235,662

 

222,454

Tax goodwill

44,012

 

 

44,012

 

Loss allowances for impairment (Rumo Malha Oeste)

 

 

34,229

 

34,704

Post-employment benefits

 

 

163,060

 

160,082

Allowance for expected credit losses

 

 

23,907

 

21,747

Tax credit losses

6,985

 

6,985

 

70,090

 

67,760

Share-based payment transactions

27,119

 

17,479

 

71,527

 

50,114

Leases

1,969

 

1,998

 

172,858

 

189,890

Profit sharing

13,336

 

17,507

 

51,536

 

98,224

Unrealized gains on derivatives instruments

 

 

78,837

 

Fair value amortization of the property, plant and equipment

 

 

3,897

 

24,318

Fair value amortization of the intangible asset

 

 

128,352

 

111,590

Selic on overdraft

77,645

 

77,645

 

82,031

 

100,369

Miscellaneous expense allowance

161,138

 

179,449

 

570,302

 

342,307

Other (ii)

 

 

212,225

 

232,647

Total

2,761,785

 

2,586,744

 

6,270,971

 

5,691,413

 

 

 

 

 

 

 

 

Notes to the interim financial statements

(In thousands of Brazilian Reais - R$)


Liabilities credit of:

 

 

 

 

 

 

 

Temporary differences

 

 

 

 

 

 

 

Review of useful life of property, plant and equipment

 

 

(359,168)

 

(350,110)

Foreign exchange - Loans and borrowings

 

 

(34,190)

 

Fair value amortization of the property, plant and equipment

 

 

(37,366)

 

(40,294)

Tax goodwill

 

 

(378,642)

 

(397,239)

Unrealized gains on derivatives instruments

(357,031)

 

(748,873)

 

(414,440)

 

(1,028,058)

Fair value option in loans

 

 

(505,723)

 

(126,174)

Marketable securities

 

 

(41,229)

 

(62,593)

Investment properties

 

 

(101,811)

 

(100,197)

Interest on preferred shareholders payable in subsidiaries

(23,974)

 

(2,596)

 

(23,974)

 

(2,596)

Income on formation of joint ventures

(658,710)

 

(602,673)

 

(658,710)

 

(602,673)

Fair value amortization of the intangible asset

 

 

(4,330,816)

 

(3,492,345)

Other (iii)

(439,105)

 

(454,916)

 

(444,512)

 

(255,562)

Total

(1,478,820)

 

(1,809,058)

 

(7,330,581)

 

(6,457,841)

 

 

 

 

 

 

 

 

Total of deferred taxes recorded, net

1,282,965

 

777,686

 

(1,059,610)

 

(766,428)

 

 

 

 

 

 

 

 

Deferred tax assets

1,282,965

 

777,686

 

3,703,531

 

3,051,628

Deferred tax liabilities

 

 

(4,763,141)

 

(3,818,056)

 

 

 

 

 

 

 

 

Total deferred, net

1,282,965

 

777,686

 

(1,059,610)

 

(766,428)

 

(i) The corresponding amounts as of December 31, 2021, listed in the table above, are being restated for a better classification between assets and liabilities, with no impact on the total amounts presented above.
(ii) Refers mainly to pre-operating expenses added to Rumo Malha Central.
(iii) Provision for the realization of capital gains on the acquisition of an investment and tax loss recognized in the contribution of capital in a subsidiary.


Notes to the interim financial statements

(In thousands of Brazilian Reais - R$)


c)      Analytical movement in deferred tax assets and liabilities

 

 

 

Parent Company

 

 

Tax loss and negative basis

 

Employee benefits

 

Provisions

 

Leases

 

Other

 

Total

At December 31, 2021

 

721,109

 

34,986

 

268,874

 

1,998

 

1,559,777

 

2,586,744

Credited / (charged) to the profit for year

 

343,411

 

5,469

 

(7,285)

 

(29)

 

44,012

 

385,578

 Exchange differences

 

 

 

 

 

(210,537)

 

(210,537)

At June 30, 2022

 

1,064,520

 

40,455

 

261,589

 

1,969

 

1,393,252

 

2,761,785

 

 

Parent Company

 

Effects on the formation of joint ventures

 

Unrealized gains on derivatives

 

Other

 

Total

At December 31, 2021

(602,673)

 

(748,873)

 

(457,512)

 

(1,809,058)

(Charged) / credited to the profit for year

(56,037)

 

391,842

 

(5,567)

 

330,238

At June 30, 2022

(658,710)

 

(357,031)

 

(463,079)

 

(1,478,820)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1,282,965

 

Notes to the interim financial statements

(In thousands of Brazilian Reais - R$)


 

Consolidated


Tax loss and negative basis

 

Post-employment obligations

 

Employee benefits

 

Provisions

 

Leases

 

Unrealized gains on derivatives

 

Intangible assets

 

Other

 

Total

At December 31, 2021

2,367,707

 

160,082

 

148,338

 

688,972

 

189,890

 

 

111,590

 

2,024,834

 

5,691,413

Credited / (charged) to the profit for year

603,661

 

2,978

 

(25,275)

 

215,115

 

(17,032)

 

78,837

 

16,762

 

(21,832)

 

853,214

Recognized in equity

 

 

 

 

 

 

 

25,122

 

25,122

Business combination (Note 8.2)

 

 

 

30,103

 

 

 

 

(18,457)

 

11,646

Exchange differences

 

 

 

 

 

 

 

(310,424)

 

(310,424)

At June 30, 2022

2,971,368

 

163,060

 

123,063

 

934,190

 

172,858

 

78,837

 

128,352

 

1,699,243

 

6,270,971

 

 

Consolidated

 

Effects on the formation of joint ventures

 

Intangible assets

 

Unrealized gains on derivatives

 

Property, plant and equipment

 

Fair value adjustment

 

Other

 

Total

At December 31, 2021

(602,673)

 

(3,492,345)

 

(1,028,058)

 

(350,110)

 

(126,174)

 

(858,481)

 

(6,457,841)

Credited / (charged) to the profit for year

(56,037)

 

48,793

 

606,871

 

(9,058)

 

(312,943)

 

(145,674)

 

131,952

Other comprehensive income

 

 

6,747

 

 

 

(34,190)

 

(27,443)

Business combination (Note 8.2)

 

(887,264)

 

 

 

(66,606)

 

(23,379)

 

(977,249)

At June 30, 2022

(658,710)

 

(4,330,816)

 

(414,440)

 

(359,168)

 

(505,723)

 

(1,061,724)

 

(7,330,581)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total deferred taxes recorded

 

 

 

 

 

 

 

 

 

 

 

 

(1,059,610)

 


Notes to the interim financial statements

(In thousands of Brazilian Reais - R$)


15  Provision for legal proceedings and judicial deposits

 

The Company has contingent liabilities as of June 30, 2022 and December 31, 2021 in relation to:

 

Provision for legal proceedings

 

Parent Company

 

Consolidated

 

June 30, 2022

 

December 31, 2021

 

June 30, 2022

 

December 31, 2021

Tax

173,001

 

164,652

 

667,502

 

647,610

Civil, environmental and regulatory 

146,424

 

123,420

 

646,332

 

585,034

Labor

74,863

 

73,787

 

422,561

 

411,417

 

394,288

 

361,859

 

1,736,395

 

1,644,061

 

 

Judicial deposit

 

Parent Company

 

Consolidated

 

June 30, 2022

 

December 31, 2021

 

June 30, 2022

 

December 31, 2021

Tax

322,451

 

312,031

 

530,041

 

500,484

Civil, environmental and regulatory

92,654

 

86,192

 

157,661

 

169,857

Labor

22,801

 

33,368

 

210,726

 

252,720

 

437,906

 

431,591

 

898,428

 

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

5,742

 

13,904

 

2,522

 

22,168

Settlement / Write-offs

(184)

 

(3,190)

 

(5,917)

 

(9,291)

Monetary variation (i)

2,791

 

12,290

 

4,471

 

19,552

At June 30, 2022

173,001

 

146,424

 

74,863

 

394,288

 

 

Consolidated

 

Tax

 

Civil, environmental and regulatory

 

Labor

 

Total

At December 31, 2021

647,610

 

585,034

 

411,417

 

1,644,061

Provisions

13,928

 

62,169

 

62,661

 

138,758

Settlement / Write-offs

(5,695)

 

(68,489)

 

(76,315)

 

(150,499)

Exchange rate

801

 

9,274

 

964

 

11,039

Monetary variation (i)

10,858

 

58,344

 

23,834

 

93,036

At June 30, 2022

667,502

 

646,332

 

422,561

 

1,736,395

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


Notes to the interim financial statements

(In thousands of Brazilian Reais - R$)


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

 

June 30, 2022

 

December 31, 2021

 

June 30, 2022

 

December 31, 2021

Compensation with FINSOCIAL

 

 

305,907

 

300,470

INSS - Social security

68,515

 

61,439

 

87,312

 

97,847

State VAT - ICMS credit

23,544

 

23,166

 

36,202

 

85,965

PIS and COFINS

27,292

 

26,343

 

27,292

 

28,427

IPI - Excise tax credit - NT

43,617

 

43,461

 

43,617

 

43,461

Federal income taxes

1,120

 

1,103

 

8,595

 

8,553

Other

8,913

 

9,140

 

158,577

 

82,887

 

173,001

 

164,652

 

667,502

 

647,610

 

  • Labor claims: the Company and its subsidiaries are defendants in labor claims filed by former employees and outsourced service providers claiming additional compensation and indemnities. Additionally, the Company has public civil lawsuits filed by the Labor Public Prosecutor's Office regarding the alleged non-compliance with labor standards, working conditions and work environment. For allegations deemed valid, the Company signed a Conduct Adjustment Agreement with the Brazilian authorities.

 

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


Notes to the interim financial statements

(In thousands of Brazilian Reais - R$)


b)     Possible losses

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

 

 

Parent Company

 

Consolidated

 

June 30, 2022

 

December 31, 2021

 

June 30, 2022

 

December 31, 2021

Tax

4,690,122

 

4,652,106

 

15,181,084

 

14,647,917

Civil, environmental and regulatory

992,393

 

900,472

 

7,874,763

 

6,939,743

Labor

21,272

 

22,748

 

884,295

 

859,830

 

5,703,787

 

5,575,326

 

23,940,142

 

22,447,490

 

Civil, environmental and regulatory:

 

 

Parent Company

 

Consolidated

 

June 30, 2022

 

December 31, 2021

 

June 30, 2022

 

December 31, 2021

Civil (i)

951,007

 

860,971

 

4,981,443

 

4,221,797

Environmental

41,344

 

39,459

 

1,584,731

 

1,472,542

Regulatory

42

 

42

 

1,308,589

 

1,245,404

 

992,393

 

900,472

 

7,874,763

 

6,939,743

 

(i)    Malha Paulista is a party to a claim for damages, in the investigation phase, filed by the former Rede Ferroviária Federal S/A (RFFSA), due to the deactivation of the railway's electric traction system, the value of which on June 30 of 2022 total R$ 318,022.

 

Malha Paulista, Municipality of Jales and others are parties to a Public Civil Action, which is in the investigation phase, in which it requires the execution of the works, in addition to a conviction to pay for alleged damages, in the amount of R$ 126,919.


Notes to the interim financial statements

(In thousands of Brazilian Reais - R$)

Tax:

 

 

Parent Company

 

Consolidated

 

June 30, 2022

 

December 31, 2021

 

June 30, 2022

 

December 31, 2021

Penalties related to tax positions

 

 

587,199

 

508,409

Federal income taxes

845,492

 

822,039

 

5,538,061

 

5,404,264

ICMS - State VAT 

1,358,145

 

1,386,895

 

2,998,009

 

2,877,144

IRRF - Withholding tax

1,364

 

1,344

 

1,323,134

 

1,251,394

PIS and COFINS - Revenue taxes

1,269,582

 

1,242,960

 

2,466,912

 

2,368,123

MP 470 - Tax installments

244,395

 

243,115

 

383,134

 

398,184

IOF on Mutual

 

 

142,003

 

136,286

Compensation with IPI - IN 67/98

141,291

 

139,387

 

141,291

 

139,387

IPI - Excise tax credit - NT

350,433

 

347,953

 

498,779

 

492,025

INSS - Social security and other

112,338

 

110,213

 

183,099

 

180,533

Other

367,082

 

358,200

 

919,463

 

892,168

 

4,690,122

 

4,652,106

 

15,181,084

 

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 believes that there are no uncertainties about the treatment of income taxes and considers that its tax liabilities are adequate for all outstanding fiscal years, based on evaluations of several factors, such as interpretations of tax legislation and previous experiences. 


Notes to the interim financial statements

(In thousands of Brazilian Reais - R$)


16  Shareholders’ equity

 

a)      Share capital

 

The subscribed capital as of June 30, 2022 is R$8,402,544 (R$6,365,853 as of December 31, 2021), 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 may be increased up to the limit of R$9,000,000.

On April 29, 2022, the Extraordinary General Meeting approved the increase in the Company's capital stock, in the amount of R$2,036,691, distribution of dividends of R$1,423,757 and allocation of the legal reserve of R$348,753 and statutory reserve in the amount of R$264,181.

 

As of June 30, 2022, the Company's share capital comprises 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%


Notes to the interim financial statements

(In thousands of Brazilian Reais - R$)


b)     Treasury shares

 

On May 9, 2022, the Company's Board of Directors approved a new Share Buyback Program of up to 110,000,000 common shares, representing 9.39% of the total shares available in the market, with a term until November 9, 2023. Shares repurchased may be used to comply with obligations arising from potential exercise of share-based compensation plans, holding in treasury, disposal or cancellations in accordance with applicable legislation.


As of June 30, 2022, the Company had 5,453,347 shares in treasury (5,440,772 shares as of December 31, 2021), whose market price was R$18.20. This increase refers to the return of 12,575 shares that had been allocated to members of the share-based compensation plans.

 

c)      Other comprehensive income

 

 

 

December 31, 2021

 

Comprehensive (loss) income

 

June 30, 2022

Loss on cash flow hedge

 

(1,362,618)

 

(3,740)

 

(1,366,358)

Foreign currency translation effects

 

1,093,366

 

486,180

 

1,579,546

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

 

15,346

 

43,871

Total

 

(484,354)

 

514,906

 

30,552

 

 

 

 

 

 

 

Attributable to:

 

 

 

 

 

 

  Owners of the Company

 

(521,609)

 

557,098

 

35,489

Non-controlling interests

 

37,255

 

(42,192)

 

(4,937)

 

 

 

December 31, 2020

 

Comprehensive (loss) income

 

June 30, 2021

 

 

 

 

Loss on cash flow hedge

 

(761,203)

 

(5,798)

 

(767,001)

Foreign currency translation effects

 

782,899

 

(311,830)

 

471,069

Actuarial loss on defined benefit plan

 

(363,376)

 

 

(363,376)

Deferred tax on actuarial losses of defined benefit plan

 

123,548

 

 

123,548

Gain on measurement of derivative financial instrument

 

(45,631)

 

 

(45,631)

Change in fair value of financial assets net of tax

 

26,256

 

384

 

26,640

Total

 

(237,507)

 

(317,244)

 

(554,751)

 

 

 

 

 

 

 

Attributable to:

 

 

 

 

 

 

  Owners of the Company

 

(252,610)

 

(302,264)

 

(554,874)

Non-controlling interests

 

15,103

 

(14,980)

 

123


Notes to the interim financial statements

(In thousands of Brazilian Reais - R$)


d)     Dividends

 

  1. Receivable

 

Parent Company

 

Investments in associates

 

Investments in joint venture

 

Total

At December 31, 2021

 

22,747

 

517,344

 

540,091

Proposed Dividends

 

221,932

 

(141)

 

221,791

Interest on capital proposed

 

18,879

 

107,544

 

126,423

Dividends received

 

(22,291)

 

(624,939)

 

(647,230)

At June 30, 2022

 

241,267

 

(192)

 

241,075

 

 

 

 

 

 

 

Consolidated

 

Investments in associates

 

Investments in joint venture

 

Total

At December 31, 2021

 

2,621

 

517,344

 

519,965

Proposed Dividends

 

34,923

 

(141)

 

34,782

Interest on capital proposed

 

 

107,544

 

107,544

Dividends received

 

(22,556)

 

(624,939)

 

(647,495)

At June 30, 2022

 

14,988

 

(192)

 

14,796

 

  1. Payable

 

At December 31, 2021

 

754,282

Interim dividends

 

45,736

Dividends paid

 

(799,347)

At June 30, 2022

 

671


Notes to the interim financial statements

(In thousands of Brazilian Reais - R$)


17  Earnings per share

 

The result by basic share calculations is dividing the net income number by the weighted average number of common shares outstanding during the period. The share is the result calculated by adjusting the result for impacts and instruments calculated by dilutors.

 

The following table presents the calculation of earnings per share (in thousands of reais shares, except for amounts per share):

 

 

 

April 1, 2022 to June 30, 2022

 

January 1, 2022 to June 30, 2022

 

April 1, 2021 to June 30, 2021

 

January 1, 2021 to June 30, 2021

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

 

(125,294)

 

384,896

 

942,356

 

1,581,163

 

 

 

 

 

Dilutive effect of the share-based plan of subsidiaries

 

29

 

29

 

(2,775)

 

(5,613)

Dilution effect of Brado's liquidity option

 

(873)

 

(873)

 

(228)

 

(305)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

(126,138)

 

384,052

 

939,353

 

1,575,245

 

 

 

 

 

 

 

 

 

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

 

 

 

 

Basic

 

1,868,618

 

1,868,689

 

1,866,887

 

1,800,554

Dilutive effect of the share-based plan

 

6,464

 

6,406

 

3,178

 

3,192

 

 

 

 

 

 

 

 

 

Dilutive

 

1,875,082

 

1,875,095

 

1,870,065

 

1,803,746

 

 

 

 

 

 

 

 

 

Earnings per share

 

 

 

 

 

 

 

 

Basic

 

(R$ 0.0671)

 

R$ 0.2060

 

R$ 0.5048

 

R$ 0.8782

Diluted

 

(R$ 0.0673)

 

R$ 0.2048

 

R$ 0.5023

 

R$ 0.8733


Notes to the interim financial statements

(In thousands of Brazilian Reais - R$)


Diluting instruments

 

The Company and its subsidiaries have two categories of possible dilutive effects: stock options and put options. For stock options, a calculation is made to determine the effect of dilution on earnings attributable to the parent company's shareholders as a result of the exercise of stock options in subsidiaries. For the put option, it is assumed that it has been converted into common shares, and the profit attributable to the shareholders of the parent is adjusted.

 

Anti-dilution instruments

 

In the period ended June 30, 2022, 110,000,000 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.

 

18 Net sales

 

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

 

 

 

Consolidated

 

 

April 1, 2022 to June 30, 2022

 

January 1, 2022 to June 30, 2022

 

April 1, 2021 to June 30, 2021

 

January 1, 2021 to June 30, 2021

Gross revenue from sales of products and services

 

11,236,562

 

20,571,009

 

7,570,399

 

13,206,772

Construction revenue

 

262,291

 

468,060

 

263,216

 

442,498

Indirect taxes and deductions

 

(1,927,766)

 

(3,563,096)

 

(1,275,506)

 

(2,375,363)

Net sales

 

9,571,087

 

17,475,973

 

6,558,109

 

11,273,907

 

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

 

Notes to the interim financial statements

(In thousands of Brazilian Reais - R$)


 

 

Consolidated

 

 

April 1, 2022 to June 30, 2022

 

January 1, 2022 to June 30, 2022

 

April 1, 2021 to June 30, 2021

 

January 1, 2021 to June 30, 2021

At a point in time

 

 

 

 

 

 

 

 

Natural gas distribution

 

4,485,941

 

8,152,668

 

2,400,156

 

4,493,883

Electricity trading

 

58,734

 

115,026

 

181,438

 

400,648

Lubricants and base oil

 

2,072,981

 

3,694,885

 

1,441,562

 

2,828,059

Other

 

172,056

 

299,790

 

36,666

 

61,422

 

 

6,789,712

 

12,262,369

 

4,059,822

 

7,784,012

Over time

 

 

 

 

 

 

 

 

Railroad transportation services

 

2,359,540

 

4,471,023

 

2,133,268

 

2,892,375

Port elevation

 

105,090

 

199,969

 

82,625

 

108,869

Construction revenue

 

262,291

 

468,060

 

263,216

 

442,498

Services rendered

 

67,058

 

102,848

 

33,767

 

64,826

 

 

2,793,979

 

5,241,900

 

2,512,876

 

3,508,568

 

 

 

 

 

 

 

 

 

Elimination

 

(12,604)

 

(28,296)

 

(14,589)

 

(18,673)

 

 

 

 

 

 

 

 

 

Total of net sales

 

9,571,087

 

17,475,973

 

6,558,109

 

11,273,907

 

Seasonality of operations

 

The Company's segments “Gas and Power” and “Logistics” are subject to fluctuations due to the seasonality of operations, as shown below:

 

Gas and Power

Activities in the natural gas commercialization and distribution segment are subject to seasonality. While the months of December to March are marked by a drop in gas consumption, between the months of April and November there is a significant increase in consumption, due to the winter season and the acceleration of industrial production.

 

Logistics

Rumo's activities are subject to the natural seasonality of agricultural commodities. Most of the soybean harvest is exported between January and August, while the transportation of the corn harvest (mainly for export) is concentrated between May and December. These fluctuations have a significant impact on the demand for transporting these commodities. For this reason, Rumo normally has a higher volume transported in the second and third quarters of each year, and a lower volume transported in the off-season, ie, in the first and fourth quarters of each year.

 

Notes to the interim financial statements

(In thousands of Brazilian Reais - R$)


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

 

 

April 1, 2022 to June 30, 2022

 

January 1, 2022 to June 30, 2022

 

April 1, 2021 to June 30, 2021

 

January 1, 2021 to June 30, 2021

Depreciation and amortization

 

(3,648)

 

(7,338)

 

(3,546)

 

(6,021)

Personnel expenses

 

(44,867)

 

(89,083)

 

(23,713)

 

(41,142)

Expenses with third-party services

 

(7,089)

 

(11,798)

 

(12,242)

 

(22,040)

Other

 

(15,751)

 

(28,328)

 

(22,909)

 

(40,544)

 

 

(71,355)

 

(136,547)

 

(62,410)

 

(109,747)

 

 

 

 

 

 

 

 

 

General and administrative expenses

 

(71,355)

 

(136,547)

 

(62,410)

 

(109,747)

 

 

(71,355)

 

(136,547)

 

(62,410)

 

(109,747)

 

 

 

Consolidated


 

April 1, 2022 to June 30, 2022

 

January 1, 2022 to June 30, 2022

 

April 1, 2021 to June 30, 2021 (Restated) (i)

 

January 1, 2021 to June 30, 2021 (Restated) (i)

Raw materials

 

(1,587,197)

 

(2,885,922)

 

(1,153,381)

 

(2,166,410)

Commodity cost (natural gas)

 

(3,493,385)

 

(6,322,098)

 

(1,626,521)

 

(3,046,317)

Electricity purchased for resale

 

(67,764)

 

(131,006)

 

(549,779)

 

(768,492)

Railroad transportation and port elevation expenses

 

(781,558)

 

(1,426,161)

 

(548,084)

 

(744,265)

Other transports

 

(16,707)

 

(45,573)

 

2,886

 

(37,732)

Depreciation and amortization

 

(728,843)

 

(1,483,704)

 

(616,217)

 

(927,528)

Salaries and wages

 

(570,118)

 

(1,066,332)

 

(497,757)

 

(750,276)

Construction cost

 

(262,291)

 

(468,060)

 

(263,216)

 

(442,498)

Expenses with third-party services

 

(203,291)

 

(395,533)

 

(168,976)

 

(279,833)

Selling expenses

 

(9,926)

 

(18,298)

 

(5,915)

 

(10,028)

Other

 

(266,585)

 

(496,429)

 

(178,713)

 

(324,424)

 

 

(7,987,665)

 

(14,739,116)

 

(5,605,673)

 

(9,497,803)

 

 

 

 

 

 

 

 

 

Cost of sales

 

(7,278,880)

 

(13,468,116)

 

(5,070,561)

 

(8,576,706)

Selling expenses

 

(261,020)

 

(437,409)

 

(180,750)

 

(339,406)

General and administrative expenses

 

(447,765)

 

(833,591)

 

(354,362)

 

(581,691)

 

 

(7,987,665)

 

(14,739,116)

 

(5,605,673)

 

(9,497,803)

(i)  As detailed restated in the Note 3.1.

 

Notes to the interim financial statements

(In thousands of Brazilian Reais - R$)


20  Other income (expenses), net 

 

 

Parent company

 

April 1, 2022 to June 30, 2022

 

January 1, 2022 to June 30, 2022

 

April 1, 2021 to June 30, 2021

 

January 1, 2021 to June 30, 2021

Gain from bargain purchase

92,946

 

92,946

 

 

Tax extemporary credits (i)

1,806

 

1,806

 

 

Gain (loss) on disposal of fixed assets and intangibles

 

 

(53)

 

(53)

Legal proceedings provision, receivables and tax installments

(13,163)

 

(27,136)

 

1,570

 

(22,442)

Revenue from eventual sales

3,095

 

8,984

 

1,055

 

2,295

Other

(1,395)

 

(21,921)

 

24,554

 

22,286

 

83,289

 

54,679

 

27,126

 

2,086

 

 

Consolidated

 

April 1, 2022 to June 30, 2022

 

January 1, 2022 to June 30, 2022

 

April 1, 2021 to June 30, 2021

 

January 1, 2021 to June 30, 2021

Advantageous purchase gain

92,946

 

92,946

 

 

Tax credits (i)

48,995

 

77,766

 

241,253

 

241,246

Change in fair value of investment properties

59,061

 

59,061

 

 

Loss on disposal of non-current assets and intangibles

(14,715)

 

(23,987)

 

(10,469)

 

(10,469)

Net effect of legal proceedings

(54,389)

 

(148,226)

 

(34,242)

 

(69,748)

Settlement of disputes in the renewal process 

(32,490)

 

(32,490)

 

52,963

 

52,963

Other

16,693

 

(9,686)

 

28,895

 

35,480

 

116,101

 

15,384

 

278,400

 

249,472

 

(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$)


21  Finance results

Details of finance income and costs are as follows: 

 

 

Parent Company

 

April 1, 2022 to June 30, 2022

 

January 1, 2022 to June 30, 2022

 

April 1, 2021 to June 30, 2021

 

January 1, 2021 to June 30, 2021

Cost of gross debt

 

 

 

 

 

 

 

Interest on debt

(218,168)

 

(409,172)

 

(133,627)

 

(180,893)

Monetary and exchange rate variation

(378,569)

 

259,867

 

524,292

 

398,562

Derivatives and fair value measurement

340,929

 

(1,415,846)

 

(1,018,269)

 

(541,031)

Amortization of borrowing costs

(5,859)

 

(8,471)

 

(2,207)

 

(2,964)

 

(261,667)

 

(1,573,622)

 

(629,811)

 

(326,326)

 

 

 

 

 

 

 

 

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

64,440

 

103,033

 

10,058

 

18,294

 

64,440

 

103,033

 

10,058

 

18,294

 

 

 

 

 

 

 

 

Cost of debt, net

(197,227)

 

(1,470,589)

 

(619,753)

 

(308,032)

 

 

 

 

 

 

 

 

Other charges and monetary variations

 

 

 

 

 

 

 

Interest on other receivables

7,891

 

18,588

 

4,845

 

13,003

Monetary variation of other financial assets

(2,661)

 

(3,066)

 

 

(42,709)

Interest on other payables

 

 

(3,738)

 

(7,881)

Interest on lease liabilities

(977)

 

(1,989)

 

(1,108)

 

(1,949)

Interest on shareholders' equity

(773)

 

(2,054)

 

29,248

 

48,470

Interest on contingencies and contracts

(33,224)

 

(40,154)

 

(7,267)

 

(14,567)

Bank charges and other

(14,117)

 

(22,860)

 

(6,934)

 

(10,172)

Exchange variation and non-debt derivatives

(1,164,256)

 

(74,421)

 

828,291

 

242,113

 

(1,208,117)

 

(125,956)

 

843,337

 

226,308

 

 

 

 

 

 

 

 

Finance results, net

(1,405,344)

 

(1,596,545)

 

223,584

 

(81,724)

 

 

 

 

 

 

 

 

Reconciliation

 

 

 

 

 

 

 

Finance expense

(364,716)

 

(674,403)

 

(174,525)

 

(376,882)

Finance income

71,660

 

121,672

 

3,463

 

39,788

Foreign exchange, net

(956,401)

 

625,893

 

1,370,259

 

640,287

Derivatives

(155,887)

 

(1,669,707)

 

(975,613)

 

(384,917)

Finance results, net

(1,405,344)

 

(1,596,545)

 

223,584

 

(81,724)

 

Notes to the interim financial statements

(In thousands of Brazilian Reais - R$)



Consolidated

 

April 1, 2022 to June 30, 2022

 

January 1, 2022 to June 30, 2022

 

April 1, 2021 to June 30, 2021

 

January 1, 2021 to June 30, 2021

Cost of gross debt

 

 

 

 

 

 

 

Interest on debt

(1,131,095)

 

(2,192,433)

 

(671,626)

 

(1,112,590)

Monetary and exchange rate variation

(1,685,699)

 

1,190,040

 

2,262,751

 

1,286,545

Derivatives and fair value measurement

1,182,035

 

(1,233,540)

 

(1,852,519)

 

(787,563)

Amortization of borrowing costs

(17,817)

 

(165,524)

 

(29,891)

 

(80,310)

Finance and warranties on debt

(10,102)

 

(22,676)

 

(12,340)

 

(20,983)

 

(1,662,678)

 

(2,424,133)

 

(303,625)

 

(714,901)

 

 

 

 

 

 

 

 

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

461,543

 

832,172

 

82,503

 

121,968

 

461,543

 

832,172

 

82,503

 

121,968

 

 

 

 

 

 

 

 

Cost of debt, net

(1,201,135)

 

(1,591,961)

 

(221,122)

 

(592,933)

 

 

 

 

 

 

 

 

Other charges and monetary variations

 

 

 

 

 

 

 

Interest on other receivables

63,333

 

143,897

 

185,546

 

269,695

Update of other financial assets

(2,661)

 

(18,016)

 

 

(42,709)

Interest on other liabilities

(97,143)

 

(180,923)

 

(38,344)

 

(61,320)

Monetary variation on leases

(118,113)

 

(198,987)

 

(105,742)

 

(182,474)

Interest on contingencies and contracts

(113,024)

 

(203,056)

 

(31,826)

 

(70,831)

Bank charges and other

(10,350)

 

(657)

 

(17,873)

 

(24,659)

Exchange variation and non-debt derivatives

(490,142)

 

(441,496)

 

14,617

 

108,578

 

(768,100)

 

(899,238)

 

6,378

 

(3,720)

 

 

 

 

 

 

 

 

Finance results, net

(1,969,235)

 

(2,491,199)

 

(214,744)

 

(596,653)

 

 

 

 

 

 

 

 

Reconciliation

 

 

 

 

 

 

 

Finance expense

(736,003)

 

(1,470,191)

 

(1,060,368)

 

(1,232,185)

Finance income

722,885

 

1,301,961

 

237,333

 

428,485

Foreign exchange, net

(1,677,450)

 

1,076,581

 

2,231,187

 

1,239,729

Net effect of derivatives

(278,667)

 

(3,399,550)

 

(1,622,896)

 

(1,032,682)

Finance results, net

(1,969,235)

 

(2,491,199)

 

(214,744)

 

(596,653)


Notes to the interim financial statements

(In thousands of Brazilian Reais - R$)

 

22  Post-employment benefits

 

 

Consolidated

 

June 30, 2022

 

December 31, 2021

Defined contribution

 

 

 

Futura II

286

 

190

 

 

 

 

Defined benefit

 

 

 

Futura

181,974

 

198,761

Health Plan

479,283

 

470,524

 

661,257

 

669,285

 

 

 

 

 

661,543

 

669,475

 

23 Share-based payment

 

The Company and its subsidiaries have Share-Based Compensation Plans that are settled in shares and cash. As of 30 June 2022, the Group has the following share-based payment arrangements:

 

 

 Notes to the interim financial statements

(In thousands of Brazilian Reais - R$)

 

Type of award / Grant date

 

Company

 

Expected life (years)

 

Shares granted

 

Exercised / canceled / transferred

 

Available

 

Fair value at grant date - R$

Share-based payment plan

 

 

 

 

 

 

 

 

 

 

 

 

April 27, 2017

 

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

 

4

 

96,787

 

(17,761)

 

79,026

 

59.66

July 31, 2019

 

Comgás

 

4

 

83,683

 

(14,794)

 

68,889

 

79.00

 

 

 

 

 

 

180,470

 

(32,555)

 

147,915

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

September 01, 2017

 

Rumo S.A.

 

5

 

870,900

 

(324,500)

 

546,400

 

10.42

August 01, 2018

 

Rumo S.A.

 

5

 

1,149,544

 

(405,297)

 

744,247

 

13.94

August 15, 2019

 

Rumo S.A.

 

5

 

843,152

 

(216,507)

 

626,645

 

22.17

November 11, 2020

 

Rumo S.A.

 

5

 

776,142

 

(164,997)

 

611,145

 

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

 

(105,995)

 

1,454,398

 

18.19

 

 

 

 

 

 

6,681,131

 

(1,631,998)

 

5,049,133

 

 

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

 

35,017

 

 

35,017

 

29.93

August 1st, 2021

 

Compass Comercialização

 

3

 

32,833

 

 

32,833

 

29.93

August 1st, 2021

 

Compass Gás e Energia

 

2

 

27,719

 

 

27,719

 

29.93

August 1st, 2021

 

Compass Gás e Energia

 

3

 

159,050

 

 

159,050

 

29.93

November 1st, 2021

 

Compass Gás e Energia

 

3

 

1,534,928

 

 

1,534,928

 

29.93

November 1st, 2021

 

Comgás

 

3

 

179,328

 

 

179,328

 

29.93

February 1st, 2022

 

Compass Gás e Energia

 

3

 

82,754

 

 

82,754

 

29.93

 

 

 

 

 

 

2,371,980

 

 

2,371,980

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

 

 

 

19,180,467

 

(3,810,199)

 

15,370,268

 

 

 

Notes to the interim financial statements

(In thousands of Brazilian Reais - R$)

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

 

160,447

Vested

 

(382,690)

At June 30, 2022

 

15,370,268

 

b)     Measurement of fair values

The weighted average fair value of the programs granted during June 30, 2022 and December 31, 2021 and the main assumptions used in the application of the Black-Scholes model were as follows:

 

 

 

Cosan S.A.

 

Compass

 

Comgás

 

TRSP

 

Rumo

 

 

June 30, 2022

 

December 31, 2021

 

June 30, 2022

 

December 31, 2021

 

June 30, 2022

 

December 31, 2021

 

June 30, 2022

 

December 31, 2021

 

June 30, 2022

 

December 31, 2021

Key assumptions:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Share price at grant date

 

23.20

 

23.20

 

24.01

 

27.27

 

79.00

 

78.58

 

24.01

 

27.27

 

18.19

 

18.19

Risk-free interest rate

 

6.82%

 

6.82%

 

N/A

 

N/A

 

6.82%

 

6.82%

 

N/A

 

N/A

 

6.94%

 

6.94%

Volatility factor

 

36.50%

 

36.50%

 

N/A

 

N/A

 

32.81%

 

32.81%

 

N/A

 

N/A

 

41.03%

 

26.51%

 

c)    Expense recognized in profit or loss

Share-based compensation expenses included in the income statement for the periods ended June 30, 2022 and 2021 were R$50,996 and R$20,467, respectively. 

 

Notes to the interim financial statements

(In thousands of Brazilian Reais - R$)


24 Subsequent events

 

24.1 Business combination

 

Acquisition of a 51% interest in Petrobras Gás S.A.

 

As informed in the Material Fact of July 11, 2022, the subsidiary Compass Gás e Energia concluded the acquisition of the 51% interest in Petrobras Gás S.A. (“Gaspetro”), for the amount of R$2,097,758, paid in a single installment on the same date. As a result of the completion of the acquisition, the subsidiary assumed control of the acquiree. With the acquisition, Compass reinforces its commitment to acting and investing in the natural gas distribution segment, helping to ensure energy security, which is essential for economic growth and increased competitiveness in the regions where it operates. The non-controlling interest of 49% of the common shares belongs to Mitsui Gás e Energia do Brasil Ltda. (“Mitsui”).

On July 12, 2022, the change of the corporate name of Gaspetro to Commit Gás e Energia S.A. (“Commit”) was announced. Commit has interests in 18 piped natural gas distributors from different regions of the country and seeks to promote the best practices for sustainable development in the sector. Below we present the investees and their respective ownership percentages:

 

Direct participation in subsidiary

% of participation

Subsidiary

 

Gás Brasiliano Distribuidora S.A.  (“Gas Brasiliano”)

100%

 

 

Investments valued using the equity method

 

Companhia de Gás do Estado do Mato Grosso do Sul (“MSGás”)

49%

Companhia Potiguar de Gás (“Potigás”)

83%

Companhia de Gás do Estado do Rio Grande do Sul (“Sulgás”) (i)

49%

CEG Rio S.A. (“CEG Rio”)

37.41%

Gás de Alagoas S.A. (“Algás”)

41.50%

Companhia de Gás da Bahia (“Bahiagás”)

41.50%

Companhia de Gás do Ceará (“Cegás”)

41.50%

Companhia Paranaense de Gás (“Compagás”)

24.50%

Companhia Pernambucana de Gás  (“Copergás”)

41.50%

Companhia de Gás do Amapá (“Gasap”)

37.25%

Companhia de Gás do Piauí (“Gaspisa”)

37.25%

Companhia Paraibana de Gás (“PBGás”)

41.50%

Cia Rondoniense de Gás (“Rongás”)

41.50%

Sergipe Gás S.A. (“Sergás”)

41.50%

Companhia de Gás de Santa Catarina (“SCGás”)

41%

Companhia Brasiliense de Gás  (“CEBGás”)

32.00%

Agência Goiana de Gás Canalizado S.A. (“GoiasGás”)

30.46%

 

(i)  The subsidiary Compass Um Participações S.A. holds the remaining 51% of that entity


Notes to the interim financial statements

(In thousands of Brazilian Reais - R$)


The subsidiary hired external consultants to assess the fair values ​​of the assets acquired and liabilities assumed, which is in progress at the date of disclosure of these financial statements. The fair value will be estimated using the discounted cash flow projection method.

 

Sale of distributors

 

On July 21, 2022, the State of Paraíba exercised its preemptive right to acquire the 41.5% equity interest in PBGás held by Commit. The sale was concluded upon payment, in cash, of R$ 47,251.

On July 21, 2022, Termogás S.A. (“Termogás”) exercised preemptive rights to acquire the 24% equity interest in Cebgás held by Commit. The sale was concluded upon payment, in cash, of the amount of R$ 561.

On July 22, 2022, the State of Alagoas exercised a preemptive right to acquire the 12.06% equity interest in Algás held by Commit. The sale was concluded upon payment, in cash, of R$ 27,067. After this operation, Commit maintained a 29.44% interest in Algás.

On July 25, 2022, the State of Bahia exercised a preemptive right to acquire the 41.5% equity interest in BahiaGás held by Commit. The sale was concluded upon payment, in cash, of R$574,778.

On July 26, 2022, the State of Ceará exercised a preemptive right to acquire the 12.06% equity interest in Cegás held by Commit. The sale was concluded upon payment, in cash, of the amount of R$ 76,399. After this operation, Commit maintained a 29.44% interest in Cegás.

On July 29, 2022, Companhia Energética de Brasília (“CEB”) exercised a preemptive right to acquire the 8% equity interest in Cebgás held by Commit. The sale was concluded upon payment, in cash, of the amount of R$ 187.

 

Considering that the transactions are not, under the terms of the current legislation, subject to prior approval by the Administrative Council for Economic Defense (Conselho Administrativo de Defesa Econômica or “CADE”), there are no effects that suspend or prohibit the consummation of the transactions.

 

24.2 Sale of shares Elevações Portuárias S.A.

 

On July 15, 2022, the subsidiary Rumo entered into a share purchase and sale agreement (“Purchase and Sale Agreement”) through which it undertook to sell 80% (eighty percent) of its equity interest in the wholly-owned subsidiary Elevações Port S.A. (“EPSA”), which operates and controls terminals T16 and T19 in the Port of Santos (SP), to Corredor Logística e Infraestrutura Sul (“CLI SUL”), a company wholly owned by Corredor Logistica e Infraestrutura (“CLI”), in line with the strategy of forming long-term partnerships and focusing on railway logistics and the execution of strategic expansion projects. The contract and its annexes also set out the conditions under which EPSA undertakes to comply with existing contracts, without causing changes to the terminal's customers.


Subject to the provisions of the Purchase and Sale Agreement, the price to be paid by CLI to the subsidiary will be R$1,400,000, subject to customary adjustments and that exceeds the value of investment books. The deal will be made possible through a capital increase in CLI to be carried out by the Australian fund Macquarie Infrastructure Partners V (“Macquarie”), which in turn will share control of CLI with the current shareholders, the fund IG4 Capital Investimentos. Ltd (“IG4”).

 

The closing of the transaction object of the Purchase and Sale Agreement is subject to the fulfillment of certain conditions precedent usual for this type of transaction, including the need for prior approval by the Administrative Council for Economic Defense – CADE and by the National Agency for Water Transport - ANTAQ.

 

24.3 Senior Notes 2023 Prepayment

 

On August 5, 2022, the Company prepaid the Senior Notes 2023, in the amount of U.S.$123,689 thousand, equivalent to R$652,953, with original maturity in March 2023, pursuant to the conditions established in the transaction agreement signed in March 2013. Settled swaps generated financial income of R$143,400.

  

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: August 12, 2022

 


COSAN S.A.


By:

/s/ Ricardo Lewin


 

Name:              Ricardo Lewin


 

Title:              Chief Financial Officer