6-K/A 1 MainDocument.htm 6-K/A

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 

FORM 6-K/A

 

Report of Foreign Issuer

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

Securities Exchange Act of 1934

For the month of February 2023

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 




EXPLANATORY NOTE


We are amending our Report of Foreign Issuer on Form 6-K filed with the U.S. Securities and Exchange Commission on November 14, 2022 (the “Original Filing”) to amend and restate our interim financial statements for the nine-month period ended September 30, 2022 included in the Original Filing solely due to a change in the accounting method used to account for our acquisition of a minority interest in Vale S.A.   See note 3.2 to our interim financial statements for the nine-month period ended September 30, 2022 for further information.  Other than the set forth above, this Form 6-K/A does not, and does not purport to, amend, update or restate the information in any other item of the Original Filling.

 



 

Graphics

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

 

Independent auditor’s review report on interim financial statements

 

To the Shareholders of

Cosan S.A.

São Paulo - SP

 

Introduction

 

We have reviewed the accompanying individual and consolidated interim financial statements, contained in the Quarterly Information Form (ITR) of Cosan S.A. (“Company”) for the quarter ended September 30, 2022, comprising the statement of financial position as of September 30, 2022 and the related statements of profit or loss and of comprehensive income for the three and nine-month periods then ended, and the statements of changes in equity and of cash flows for the nine-month period then ended, including the explanatory notes.  

 

Officers are responsible for preparation of the individual and consolidated interim financial statements 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 these statements 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 these interim financial statements 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 statements included in the quarterly information referred to above are not prepared, in all material respects, in accordance with NBC TG 21

.

3

Table of Contents




Graphics

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). 

 

Emphasis of matters

 

Restatement of the interim financial statements

 

We draw attention to Note 3.2 to the interim financial statements, which have been adjusted and are being restated to reflect the correction of an error in the accounting classification of financial assets related to the interest held by the Company on Vale S.A., as described in the referred Note. On November 11, 2022, we issued a review report with an unmodified conclusion on the Company’s interim financial statements, which are being restated. Our conclusion has not been adjusted due to this restatement and, therefore, our new review report, which replaces the previous one, does not contain any modification.

 

Restatement of corresponding figures

 

According to Note 3.1, which describes the effects of the review of the accounting practice adopted by the Company in 2022, the corresponding figures referring to the three and nine-month periods ended September 30, 2021, presented for comparison purposes, were adjusted and are being 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 interim financial statements include the individual and consolidated statements of value added (SVA) for the nine-month period ended September 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 statements.

 

São Paulo, February 28, 2023.

 

ERNST & YOUNG

Auditores Independentes S/S Ltda.

CRC SP-034519/O

 

Clinton L. Fernandes

Contador CRC SP-205541/O

.

4

Table of Contents

(In thousands of Brazilian Reais - R$)

 

 

 

 

Parent Company

 

Consolidated

 

Note

 

September 30, 2022

 

December 31, 2021

 

September 30, 2022 (Restated)

 

December 31, 2021

Assets

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

5.1

 

2,401,907

 

1,718,077

 

15,487,103

 

16,174,130

Restricted cash

5.2

 

 

 

9,713

 

Marketable securities

5.2

 

387,085

 

893,087

 

2,554,716

 

4,372,696

Trade receivables

5.3

 

 

 

4,150,629

 

2,580,776

Derivative financial instruments

5.10

 

8,827

 

54,963

 

249,010

 

194,878

Inventories

7

 

 

 

1,847,260

 

1,149,304

Receivables from related parties

5.5

 

139,583

 

135,924

 

175,728

 

98,280

Income tax receivable

 

 

273,255

 

222,981

 

515,570

 

442,957

Other current tax receivable

6

 

22,757

 

33,616

 

1,447,085

 

921,472

Dividends receivable

17 

 

423,384

 

540,091

 

320,198

 

519,965

Properties held for sale

11.5

 

 

 

8,048

 

Sector financial assets

5.9

 

 

 

298,719

 

489,601

Other financial assets

5.4

 

 

 

92,376

 

466

Other current assets

 

 

110,578

 

124,851

 

478,828

 

348,658

 

 

 

3,767,376

 

3,723,590

 

27,634,983

 

27,293,183

Current assets held for sale

8

 

4,057

 

 

1,143,599

 

Total current assets

 

 

3,771,433

 

3,723,590

 

28,778,582

 

27,293,183











Trade receivables

5.3

 

 

 

148,724

 

165,077

Marketable securities

5.2

 

 

 

6,574,301

 

15,311

Restricted cash

5.2

 

33,953

 

31,181

 

109,256

 

58,990

Deferred tax assets

15

 

1,633,556

 

777,686

 

4,139,006

 

3,051,628

Receivables from related parties

5.5

 

413,890

 

393,440

 

315,683

 

318,211

Income tax receivable

 

 

 

 

488,918

 

344,059

Other non-current tax receivable

6

 

44,688

 

42,932

 

1,046,979

 

1,879,695

Judicial deposits

16

 

428,396

 

431,591

 

897,173

 

923,061

Derivative financial instruments

5.10

 

1,464,657

 

2,507,893

 

2,377,449

 

4,538,048

Sector financial assets

5.9

 

 

 

160,255

 

68,709

Other non-current assets

 

 

73,355

 

67,613

 

262,964

 

179,598

Other financial assets

5.4

 

 

 

 

319,727

Investments in subsidiaries and associates

9.1

 

22,835,824

 

14,787,469

 

3,248,378

 

780,067

Investments in joint venture

10

 

11,500,529

 

10,936,663

 

11,500,529

 

10,936,663

Property, plant and equipment

11.1

 

47,704

 

53,007

 

18,385,109

 

16,648,553

Intangible assets and goodwill

11.2

 

1,678

 

1,804

 

21,830,838

 

17,781,498

Contract asset

11.3

 

 

 

989,646

 

705,982

Right-of-use assets

11.4

 

21,341

 

34,171

 

8,086,609

 

7,947,267

Investment properties

11.5

 

 

 

3,935,653

 

3,886,696

Total non-current assets

 

 

38,499,571

 

30,065,450

 

84,497,470

 

70,548,840

Total assets

 

 

42,271,004

 

33,789,040

 

113,276,052

 

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

 

September 30, 2022 (Restated)

 

December 31, 2021

 

September 30, 2022 (Restated)

 

December 31, 2021

Liabilities

 

 

 

 

 

 

 

 

 

Loans, borrowings and debentures

5.6

 

8,708,478

 

269,793

 

11,654,313

 

4,241,368

Lease liabilities

5.8

 

6,892

 

8,423

 

469,696

 

405,820

Derivative financial instruments

5.10

 

15,712

 

31,202

 

1,101,781

 

925,650

Trade payables

5.7

 

23,194

 

4,506

 

4,375,553

 

3,253,504

Employee benefits payables

 

 

48,848

 

57,393

 

578,414

 

552,991

Income tax payables

 

 

523

 

4,013

 

188,407

 

71,224

Other taxes payable

14

 

135,560

 

134,956

 

593,460

 

536,220

Dividends payable

17

 

671

 

754,282

 

197,213

 

799,634

Concessions payable

13

 

 

 

184,970

 

160,771

Payables to related parties

5.5

 

1,182,600

 

302,607

 

373,682

 

287,609

Sector financial liabilities

5.9

 

 

 

71,167

 

85,866

Other financial liabilities

5

 

 

 

1,011,341

 

726,423

Other current liabilities

 

 

368,154

 

368,188

 

2,287,956

 

909,956

 

 

 

10,490,632

 

1,935,363

 

23,087,953

 

12,957,036

Liabilities related to assets held for sale

8

 

 

 

298,592

 

Total current liabilities

 

 

10,490,632

 

1,935,363

 

23,386,545

 

12,957,036











Loans, borrowings and debentures

5.6

 

4,666,869

 

7,894,463

 

40,069,012

 

41,417,669

Lease liabilities

5.8

 

21,733

 

31,624

 

3,087,224

 

2,861,858

Derivative financial instruments

5.10

 

291,043

 

110,278

 

656,647

 

150,511

Other taxes payable

14

 

146,517

 

141,423

 

152,180

 

146,889

Provision for legal proceedings

16

 

427,697

 

361,859

 

1,743,682

 

1,644,061

Concessions payable

13

 

 

 

3,000,494

 

2,893,477

Provision for uncovered liability of associates

9.1

 

98,437

 

356,442

 

 

Payables to related parties

5.5

 

9,404,510

 

7,397,822

 

 

Post-employment benefits

23

 

265

 

219

 

642,460

 

669,475

Deferred tax liabilities

15

 

 

 

4,838,631

 

3,818,056

Sector financial liabilities

5.9

 

 

 

1,518,151

 

1,286,417

Deferred revenue

 

 

141

 

 

626,292

 

36,440

Other financial liabilities

5

 

 

 

29,985

 

Other non-current liabilities

 

 

754,608

 

818,610

 

1,091,067

 

1,090,112

Total non-current liabilities

 

 

15,811,820

 

17,112,740

 

57,455,825

 

56,014,965

Total liabilities

 

 

26,302,452

 

19,048,103

 

80,842,370

 

68,972,001

Shareholders' equity

17

 

 

 

 

 

 

 

 

Share capital

 

 

8,402,544

 

6,365,853

 

8,402,544

 

6,365,853

Treasury shares

 

 

(51,874)

 

(69,064)

 

(51,874)

 

(69,064)

Additional paid-in capital

 

 

(1,665,793)

 

(1,690,235)

 

(1,665,793)

 

(1,690,235)

Accumulated other comprehensive loss

 

 

340,098

 

(521,609)

 

340,098

 

(521,609)

Retained earnings

 

 

8,573,565

 

10,655,992

 

8,573,565

 

10,655,992

Profit for the period

 

 

370,012

 

 

370,012

 

Equity attributable to:

 

 

 

 

 

 

 

 

 

Owners of the Company

 

 

15,968,552

 

14,740,937

 

15,968,552

 

14,740,937

Non-controlling interests

9.3

 

 

 

16,465,130

 

14,129,085

Total shareholders' equity

 

 

15,968,552

 

14,740,937

 

32,433,682

 

28,870,022

Total shareholders' equity and liabilities

 

 

42,271,004

 

33,789,040

 

113,276,052

 

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

 

July 1, 2022 to September 30, 2022 (Restated)

 

January 1, 2022 to September 30, 2022 (Restated)

 

July 1, 2021 to September 30, 2021

 

January 1, 2021 to September 30, 2021

General and administrative expenses

20

 

(77,575)

 

(214,121)

 

(95,262)

 

(205,009)

Other income (expense), net

21

 

(27,223)

 

27,456

 

(27,160)

 

(25,074)

Operating expenses

 

 

(104,798)

 

(186,665)

 

(122,422)

 

(230,083)

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

 

 

(104,798)

 

(186,665)

 

(122,422)

 

(230,083)

Interest in earnings in subsidiaries and associates

9.1

 

1,046,594

 

2,343,296

 

4,252,565

 

6,048,170

Interest in earnings of joint venture

10

 

(414,887)

 

(153,558)

 

(288,197)

 

(362,696)

Equity in earnings of investees

 

 

631,707

 

2,189,738

 

3,964,368

 

5,685,474

Finance expense

 

 

(508,854)

 

(1,183,257)

 

(419,304)

 

(796,186)

Finance income

 

 

71,038

 

192,710

 

90,173

 

129,961

Foreign exchange, net

 

 

(313,494)

 

312,399

 

(876,397)

 

(236,111)

Net effect of derivatives

 

 

(141,076)

 

(1,810,783)

 

594,686

 

209,771

Finance results, net

22

 

(892,386)

 

(2,488,931)

 

(610,842)

 

(692,565)

Profit (loss) before taxes

 

 

(365,477)

 

(485,858)

 

3,231,104

 

4,762,826

Income taxes

15

 

 

 

 

 

 

 

 

Current

 

 

 

 

 

313

Deferred

 

 

350,591

 

855,870

 

33,577

 

82,706

 

 

 

350,591

 

855,870

 

33,577

 

83,019

Profit (loss) for the period

 

 

(14,886)

 

370,012

 

3,264,681

 

4,845,845

 

Statement of profit or loss

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

 

 

 

 

Consolidated

 

Note

 

July 1, 2022 to September 30, 2022 (Restated)

 

January 1, 2022 to September 30, 2022 (Restated)

 

July 1, 2021 to September 30, 2021 (Restated)

 

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

Net sales

19

 

11,507,301

 

28,983,273

 

6,890,471

 

18,157,271

Cost of sales

20

 

(8,698,843)

 

(22,166,959)

 

(5,099,251)

 

(13,668,850)

Gross profit

 

 

2,808,458

 

6,816,314

 

1,791,220

 

4,488,421

Selling expenses

20

 

(378,616)

 

(816,026)

 

(178,919)

 

(518,325)

General and administrative expenses

20

 

(563,979)

 

(1,397,568)

 

(407,177)

 

(988,868)

Other income (expense), net

21

 

(63,856)

 

(48,472)

 

(44,107)

 

205,365

Operating expenses

 

 

(1,006,451)

 

(2,262,066)

 

(630,203)

 

(1,301,828)

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

 

 

1,802,007

 

4,554,248

 

1,161,017

 

3,186,593

Interest in earnings of associates

9.1

 

254,652

 

293,545

 

15,577

 

32,396

Interest in earnings of joint venture

10

 

(414,885)

 

(153,558)

 

3,321,519

 

4,001,118

Equity in earnings of investees

 

 

(160,233)

 

139,987

 

3,337,096

 

4,033,514

Finance expense

 

 

(1,199,642)

 

(2,681,384)

 

(628,515)

 

(1,860,700)

Finance income

 

 

709,151

 

2,022,664

 

347,766

 

776,251

Foreign exchange, net

 

 

(572,510)

 

504,071

 

(1,416,858)

 

(177,129)

Net effect of derivatives

 

 

(291,684)

 

(3,691,234)

 

640,210

 

(392,470)

Finance results, net

22

 

(1,354,685)

 

(3,845,883)

 

(1,057,397)

 

(1,654,048)

Profit (loss) before taxes

 

 

287,089

 

848,352

 

3,440,716

 

5,566,059

Income taxes

15

 

 

 

 

 

 

 

 

Current

 

 

(378,889)

 

(985,483)

 

(140,918)

 

(371,859)

Deferred

 

 

532,668

 

1,205,703

 

58,222

 

67,201

 

 

 

153,779

 

220,220

 

(82,696)

 

(304,658)

Profit (loss) for the period

 

 

440,868

 

1,068,572

 

3,358,020

 

5,261,401

Profit attributable to:

 

 

 

 

 

 

 

 

 

Owners of the Company

 

 

(14,886)

 

370,012

 

3,264,681

 

4,845,845

Non-controlling interests

 

 

455,754

 

698,560

 

93,339

 

415,556

 

 

 

440,868

 

1,068,572

 

3,358,020

 

5,261,401

Earnings per share

18

 

 

 

 

 

 

 

 

Basic

 

 

(R$ 0.0080)

 

R$ 0.1980

 

R$1.7487

 

R$2.6580

Diluted

 

 

(R$ 0.0082)

 

R$ 0.1967

 

R$1.7461

 

R$2.6504

 

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


(In thousands of Brazilian Reais - R$)

 

 

 

Parent Company

 

 

July 1, 2022 to September 30, 2022 (Restated)

 

January 1, 2022 to September 30, 2022 (Restated)

 

 

July 1, 2021 to September 30, 2021

 

January 1, 2021 to September 30, 2021

Profit (loss) for the period  

 

(14,886)

 

370,012

 

 

3,264,681

 

4,845,845

Other comprehensive income

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

Foreign currency translation differences

 

300,792

 

837,466

 

 

271,019

 

(26,289)

Result with cash flow hedge accounting

 

347

 

(4,022)

 

 

(605,113)

 

(610,453)

Actuarial gain with defined benefit plan net of tax

 

 

17,120

 

 

507

 

507

Change in fair value of financial assets

 

3,470

 

11,143

 

 

78

 

461

Total other comprehensive (loss) income, net of tax

 

304,609

 

861,707

 

 

(333,509)

 

(635,774)

Total comprehensive income for the period

 

289,723

 

1,231,719

 

 

2,931,172

 

4,210,071

 

 

  

Consolidated

 

 

July 1, 2022 to September 30, 2022 (Restated)

 

January 1, 2022 to September 30, 2022 (Restated)

 

 

July 1, 2021 to September 30, 2021

 

January 1, 2021 to September 30, 2021

Profit (loss) for the period

 

440,868

 

1,068,572

 

 

3,358,020

 

5,261,401

Other comprehensive income

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

Foreign currency translation effect

 

300,837

 

787,017

 

 

294,481

 

(17,349)

Result with cash flow hedge accounting

 

781

 

(2,959)

 

 

(605,119)

 

(610,917)

Actuarial gain with defined benefit plan net of tax

 

 

17,120

 

 

507

 

507

Changes in fair value of financial assets

 

6,940

 

22,286

 

 

77

 

461

 

 

308,558

 

823,464

 

 

(310,054)

 

(627,298)

Total other comprehensive (loss) income, net of tax

 

308,558

 

823,464

 

 

(310,054)

 

(627,298)

Total comprehensive income for the period

 

749,426

 

1,892,036

 

 

3,047,966

 

4,634,103

Total comprehensive income attributable to:

 

 

 

 

 

 

 

 

 

Owners of the Company

 

289,725

 

1,231,719

 

 

2,931,172

 

4,210,071

Non-controlling interests

 

459,701

 

660,317

 

 

116,794

 

424,032

 

 

749,426

 

1,892,036

 

 

3,047,966

 

4,634,103

 

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

(In thousands of Brazilian Reais - R$)

 

 

 

 

 

 

 

Capital reserve

 

 

 

Profit reserve

 

 

 

 

 

 

 

 

 

 

Share capital

 

Treasury share

 

Corporate transactions - Law 6404

 

Capital transactions

 

Accumulated other comprehensive loss

 

Legal

 

Statutory reserve

 

Profit to be realized

 

Retained earnings

 

Accumulated profits

 

Equity attributable to owners of the Company

 

Non-controlling interest

 

Total equity

At January 1, 2022

 

6,365,853

 

(69,064)

 

737

 

(1,690,972)

 

(521,609)

 

348,753

 

9,872,037

 

171,021

 

264,181

 

 

14,740,937

 

14,129,085

 

28,870,022

Profit for the period (Restated)

 

 

 

 

 

 

 

 

 

 

370,012

 

370,012

 

698,560

 

1,068,572

Other comprehensive income: (note 17)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income (loss) on cash flow hedges 

 

 

 

 

 

(4,022)

 

 

 

 

 

 

(4,022)

 

1,063

 

(2,959)

Foreign currency translation differences

 

 

 

 

 

837,466

 

 

 

 

 

 

837,466

 

(50,449)

 

787,017

Actuarial income (loss) on defined benefit plan

 

 

 

 

 

17,120

 

 

 

 

 

 

17,120

 

 

17,120

Change in fair value of financial assets (Restated)

 

 

 

 

 

11,143

 

 

 

 

 

 

11,143

 

11,143

 

22,286

Total other comprehensive income

 

 

 

 

 

861,707

 

 

 

 

 

370,012

 

1,231,719

 

660,317

 

1,892,036

Transactions with owners of the Company

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Contributions and distributions:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Capital increase (note 17)

 

2,036,691

 

 

 

 

 

(348,753)

 

(1,423,757)

 

 

(264,181)

 

 

 

 

Share-based compensation

 

 

17,190

 

 

(19,394)

 

 

 

 

 

 

 

(2,204)

 

(7,008)

 

(9,212)

Dividends

 

 

 

 

 

 

 

(45,736)

 

 

 

 

(45,736)

 

(272,068)

 

(317,804)

Business combination (Note 9.2)

 

 

 

 

 

 

 

 

 

 

 

 

2,924,376

 

2,924,376

Transactions with share-based compensation

 

 

 

 

41,047

 

 

 

 

 

 

 

41,047

 

(12,889)

 

28,158

Total contributions and distributions

 

2,036,691

 

17,190

 

 

21,653

 

 

(348,753)

 

(1,469,493)

 

 

(264,181)

 

 

(6,893)

 

2,632,411

 

2,625,518

Changes in ownership interests

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Acquisition of non-controlling interest (Note 9.3)

 

 

 

 

 

 

 

 

 

 

 

 

(888,450)

 

(888,450)

Change of shareholding interest in subsidiary (Note 9.3)

 

 

 

 

2,789

 

 

 

 

 

 

 

2,789

 

(68,233)

 

(65,444)

Total changes in ownership interests

 

 

 

 

2,789

 

 

 

 

 

 

 

2,789

 

(956,683)

 

(953,894)

Total transactions with owners of the Company

 

2,036,691

 

17,190

 

 

24,442

 

 

(348,753)

 

(1,469,493)

 

 

(264,181)

 

 

(4,104)

 

1,675,728

 

1,671,624

At September 30, 2022 (Restated)

 

8,402,544

 

(51,874)

 

737

 

(1,666,530)

 

340,098

 

 

8,402,544

 

171,021

 

 

370,012

 

15,968,552

 

16,465,130

 

32,433,682

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

 

Statement of changes in equity

(In thousands of Brazilian Reais - R$)

 

 

 

 

 

 

 

Capital reserve

 

 

 

Profit reserve

 

 

 

 

 

 

 

 

 

 

Share capital

 

Treasury share

 

Corporate transactions - Law 6404

 

Capital transactions

 

Accumulated other comprehensive loss

 

Legal

 

Statutory reserve

 

Profit to be realized

 

Retained earnings

 

Accumulated profits

 

Equity attributable to owners of the Company

 

Non-controlling interest

 

Total equity

At January 1, 2021

 

5,727,478

 

(583,941)

 

737

 

(940,084)

 

(252,610)

 

42,593

 

6,334,427

 

171,021

 

348,044

 

 

10,847,665

 

658,149

 

11,505,814

Profit for the period

 

 

 

 

 

 

 

 

 

 

4,845,845

 

4,845,845

 

415,556

 

5,261,401

Other comprehensive income: (note 17)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income (loss) on cash flow hedges

 

 

 

 

 

(610,453)

 

 

 

 

 

 

(610,453)

 

(464)

 

(610,917)

Foreign currency translation differences

 

 

 

 

 

(26,289)

 

 

 

 

 

 

(26,289)

 

8,940

 

(17,349)

Actuarial income (loss) on defined benefit plan

 

 

 

 

 

507

 

 

 

 

 

 

507

 

 

507

Change in fair value of financial assets

 

 

 

 

 

461

 

 

 

 

 

 

461

 

 

461

Total other comprehensive income

 

 

 

 

 

(635,774)

 

 

 

 

 

4,845,845

 

4,210,071

 

424,032

 

4,634,103

Transactions with owners of the Company

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Contributions and distributions:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Capital increase

 

638,375

 

 

 

(638,375)

 

 

 

 

 

 

 

 

1,622,306

 

1,622,306

Cancellation of treasury shares

 

 

496,916

 

 

 

 

 

(496,916)

 

 

 

 

 

 

Share-based compensation

 

 

14,440

 

 

(27,107)

 

 

 

 

 

 

 

(12,667)

 

(12,689)

 

(25,356)

Proposed dividends

 

 

 

 

 

 

 

(328,267)

 

 

(83,863)

 

 

(412,130)

 

(24,896)

 

(437,026)

Treasury shares acquired

 

 

(4,778)

 

 

 

 

 

 

 

 

 

(4,778)

 

 

(4,778)

Corporate reorganization

 

 

 

 

(1,400,557)

 

 

 

 

 

 

 

(1,400,557)

 

10,836,134

 

9,435,577

Transactions with share-based compensation

 

 

 

 

(23,153)

 

 

 

 

 

 

 

(23,153)

 

22,860

 

(293)

Total contributions and distributions

 

638,375

 

506,578

 

 

(2,089,192)

 

 

 

(825,183)

 

 

(83,863)

 

 

(1,853,285)

 

12,443,715

 

10,590,430

Changes in ownership interests

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Change of shareholding interest in subsidiary

 

 

 

 

957,660

 

 

 

 

 

 

 

957,660

 

(1,451,995)

 

(494,335)

Total changes in ownership interests

 

 

 

 

957,660

 

 

 

 

 

 

 

957,660

 

(1,451,995)

 

(494,335)

Total transactions with owner of the Company

 

638,375

 

506,578

 

 

(1,131,532)

 

 

 

(825,183)

 

 

(83,863)

 

 

(895,625)

 

10,991,720

 

10,096,095

At September 30, 2021

 

6,365,853

 

(77,363)

 

737

 

(2,071,616)

 

(888,384)

 

42,593

 

5,509,244

 

171,021

 

264,181

 

4,845,845

 

14,162,111

 

12,073,901

 

26,236,012

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

(In thousands of Brazilian Reais - R$)

 

 

 

 

Parent Company

 

Consolidated

 

Note

 

September 30, 2022 (Restated)

 

September 30, 2021

 

September 30, 2022 (Restated)

 

September 30, 2021

Cash flows from operating activities  

 

 

 

 

 

 

 

 

 

Profit before taxes

 

 

(485,858)

 

4,762,826

 

848,352

 

5,566,059

Adjustments for:

 

 

 

 

 

 

 

 

 

Depreciation and amortization

20

 

10,461

 

9,705

 

2,162,751

 

1,564,523

Interest in earnings of associates

9.1

 

(2,343,296)

 

(6,048,170)

 

(293,545)

 

(32,396)

Interest in earnings of joint venture

10

 

153,558

 

362,696

 

153,558

 

(4,001,118)

Loss on disposals assets

21

 

1,858

 

61

 

27,343

 

13,110

Share-based payment

24

 

34,631

 

13,844

 

70,455

 

28,187

Change in fair value of investment property

11.5

 

 

 

(59,061)

 

Legal proceedings provision, receivables and tax installments

21

 

51,388

 

71,092

 

237,395

 

165,015

Interest and exchange, net

 

 

2,544,778

 

684,979

 

4,833,520

 

1,794,561

Gain from a bargain purchase

21

 

(92,946)

 

 

(92,946)

 

Sectorial financial assets and liabilities, net

5.9

 

 

 

209,528

 

240,166

Provisions for employee benefits

 

 

23,579

 

16,977

 

274,325

 

194,071

Allowance (return) for expected credit losses

 

 

 

 

16,262

 

(296)

Recovering tax credits

 

 

 

 

(74,330)

 

(650,685)

Gain (loss) in energy derivative operations

 

 

 

 

(181,782)

 

172,251

Other

 

 

13,043

 

(28,649)

 

86,737

 

12,763

 

 

 

(88,804)

 

(154,639)

 

8,218,562

 

5,066,211

Changes in:

 

 

 

 

 

 

 

 

 

Trade receivables

 

 

 

 

(1,042,720)

 

(482,975)

Inventories

 

 

 

 

(243,785)

 

(268,849)

Other current tax, net

 

 

(5,899)

 

(18,211)

 

554,407

 

114,226

Income tax

 

 

(6,040)

 

(1,199)

 

(889,292)

 

(672,254)

Related parties, net

 

 

(163,883)

 

(10,836)

 

10,275

 

(134,317)

Trade payables

 

 

14,680

 

(2,029)

 

795,022

 

659,693

Employee benefits

 

 

(32,124)

 

(5,581)

 

(214,783)

 

(96,615)

Provision for legal proceedings 

 

 

(5,506)

 

(6,985)

 

(220,888)

 

(84,059)

Other financial liabilities

 

 

 

 

213,246

 

103,661

Judicial deposits

 

 

7,112

 

(34,082)

 

(7,292)

 

(50,056)

Post-employment benefits

 

 

 

 

(72,007)

 

(22,610)

Lease and concession payable

 

 

 

 

(168,110)

 

(52,160)

Deferred revenue

 

 

 

 

592,601

 

Other assets and liabilities, net

 

 

(4,923)

 

(20,048)

 

17,500

 

(124,750)

 

 

 

(196,583)

 

(98,971)

 

(675,826)

 

(1,111,065)

Net cash (used) generated in operating activities

 

 

(285,387)

 

(253,610)

 

7,542,736

 

3,955,146

Cash flows from investing activities

 

 

 

 

 

 

 

 

 

Capital contribution in associates

 

 

(6,442,536)

 

(89,635)

 

(52,308)

 

(88,271)

Acquisition of subsidiary, net of cash acquired

9.2

 

 

 

(5,122,805)

 

Sale (purchase) of marketable securities

 

 

569,590

 

(58,204)

 

(3,059,254)

 

1,403,234

Restricted cash

 

 

(2,772)

 

(30,494)

 

(36,841)

 

20,674

Dividends received from associates

17

 

97,402

 

201,816

 

65,928

 

11,848

Dividends received from joint venture

17

 

624,939

 

93,833

 

624,939

 

325,000

Acquisition of instruments designated at fair value

 

 

 

 

(157,979)

 

(23,286)

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

 

 

(1,168)

 

(251)

 

(3,246,976)

 

(2,887,645)

Resources from sale of investments

1.1.9

 

 

 

726,243

 

Proceeds from legal merger

 

 

 

353,601

 

 

8,125,855

Reclassification of assets held for sale

8

 

 

 

(217,119)

 

Cash received on sale of fixed assets, and intangible assets 

 

 

 

 

6,166

 

3,090

Other   

 

 

(300)

 

 

(435)

 

116

Net cash (used) generated in investing activities 

 

 

(5,154,845)

 

470,666

 

(10,470,441)

 

6,890,615

Statement of cash flows

(In thousands of Brazilian Reais - R$)


Cash flows from financing activities

 

 

 

 

 

 

 

 

 

Loans, borrowings and debentures raised

5.6

 

9,450,210

 

2,000,000

 

14,231,104

 

9,630,222

Repayment of principal on loans, borrowings and debentures

5.6

 

 

(5,427)

 

(6,153,926)

 

(7,847,543)

Payment of interest on loans, borrowings and debentures

5.6

 

(653,068)

 

(262,407)

 

(2,447,313)

 

(1,355,112)

Payment of derivative financial instruments

 

 

(630,908)

 

(121,703)

 

(1,367,284)

 

(613,007)

Receipt of derivative financial instruments

 

 

226,684

 

209,887

 

318,059

 

775,485

Payment of derivative financial instruments, except debt

 

 

(235,290)

 

(226,516)

 

(235,290)

 

(226,516)

Receipt of derivative financial instruments, except debt

 

 

138,403

 

197,679

 

138,403

 

197,679

Repayment of principal on leases

5.8

 

(3,726)

 

(2,512)

 

(282,074)

 

(351,870)

Payment of interest on leases

5.8

 

(2,981)

 

(2,496)

 

(155,290)

 

(103,104)

Equity contribution from non-controlling interest

 

 

 

 

21,626

 

1,622,306

Related parties

 

 

(1,167,462)

 

(322,341)

 

 

Sale (purchase) of treasury shares

 

 

 

(4,778)

 

(25,084)

 

(34,529)

Acquisition of non-controlling interests

 

 

(6,082)

 

(290,230)

 

(468,221)

 

(697,708)

Dividends paid

17

 

(799,347)

 

(480,994)

 

(924,247)

 

(491,397)

Dividends paid for preference shares

 

 

 

 

 

(522,592)

Transactions with non-controlling interests

 

 

 

 

 

69,155

Sale of equity interest in subsidiaries

 

 

 

963

 

 

963

Share options exercised

 

 

 

(14,688)

 

(15,597)

 

(40,360)

Net cash generated in financing activities

 

 

6,316,433

 

674,437

 

2,634,866

 

12,072

Increase (decrease) in cash and cash equivalents

 

 

876,201

 

891,493

 

(292,839)

 

10,857,833

Cash and cash equivalents at the beginning of the period

 

 

1,718,077

 

1,149,267

 

16,174,130

 

4,614,053

Effect of foreign exchange rate changes

 

 

(192,371)

 

(6,967)

 

(394,188)

 

156,311

Cash and cash equivalents at the end of the period

 

 

2,401,907

 

2,033,793

 

15,487,103

 

15,628,197

Additional information

 

 

 

 

 

 

 

 

 

Income tax paid

 

 

 

 

532,647

 

441,033


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$ 122,481 as of September 30, 2021) and by Compass Gás e Energia in the amount of R$ 69,197 (no impact as of September 30, 2021).

 

  1. Recognition of right of use in the amount of R$ 229,094 (R$ 75,710 as of September 30, 2021), related to the application of inflation indices and new contracts under the leasing standard (Note 5.8). 

 

  1. For the period ended September 30, 2022, property, plant and equipment and intangible assets were acquired with payment in installments in the amount of R$ 39,121 (R$ 124,191 on September 30, 2021). 

 

  1. Tax credits were used, in the amount of R$ 614,405, related to federal taxes, of which R$ 193,676 related to the payment of the annual adjustment for 2021 and R$ 420,729 for the period ended September 30, 2022 (R$ 47,739 for September 30, 2021, referring to the 2020 annual adjustment payment). 

 

  1. In the period ended September 30, 2022, Rumo carried out a capital increase in subsidiaries totaling R$ 47,906, of which R$ 42,820 was realized via cash and R$ 5,086 through investment in property, plant and equipment. As of September 30, 2021, R$ 2,385,529 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

 

 

September 30, 2022 (Restated)

 

September 30, 2021

 

September 30, 2022 (Restated)

 

September 30, 2021

Revenues

 

 

 

 

 

 

 

 

Sales of products and services net of returns

 

 

 

34,579,820

 

21,854,308

Other operating revenues (expenses), net

 

93,038

 

20,845

 

133,421

 

300,427

Allowance for doubtful accounts

 

 

 

(12,265)

 

(732)

 

 

93,038

 

20,845

 

34,700,976

 

22,154,003

Raw materials acquired from third parties

 

 

 

 

 

 

 

 

Cost of goods sold and services rendered

 

 

 

12,049,413

 

12,477,940

Materials, energy, third party services, others

 

122,854

 

131,273

 

11,084,735

 

442,941

 

 

122,854

 

131,273

 

23,134,148

 

12,920,881

Gross value added

 

(29,816)

 

(110,428)

 

11,566,828

 

9,233,122

Retention

 

 

 

 

 

 

 

 

Depreciation and amortization 

 

10,461

 

9,705

 

2,162,751

 

1,564,523

 

 

10,461

 

9,705

 

2,162,751

 

1,564,523

Net value added

 

(40,277)

 

(120,133)

 

9,404,077

 

7,668,599

Value added transferred in

 

 

 

 

 

 

 

 

Interest in earnings of subsidiaries

 

2,343,296

 

6,048,170

 

293,545

 

32,396

Interest in earnings of joint ventures

 

(153,558)

 

(362,696)

 

(153,558)

 

4,001,118

Finance income

 

192,710

 

129,961

 

1,848,093

 

776,251

 

 

2,382,448

 

5,815,435

 

1,988,080

 

4,809,765

Value added to be distributed

 

2,342,171

 

5,695,302

 

11,392,157

 

12,478,364

Distribution of value added

 

 

 

 

 

 

 

 

Payroll and social charges

 

122,500

 

84,123

 

1,604,907

 

702,819

Direct remuneration

 

110,729

 

73,302

 

1,298,340

 

603,018

Benefits

 

7,012

 

5,083

 

248,929

 

70,310

FGTS and others

 

4,759

 

5,738

 

57,638

 

29,491

Taxes and contributions

 

(831,982)

 

(57,192)

 

2,823,401

 

4,083,844

Federal

 

(839,294)

 

(61,249)

 

665,309

 

1,680,380

State

 

 

 

1,998,289

 

2,336,281

Municipal

 

7,312

 

4,057

 

159,803

 

67,183

Finance expense and rents

 

2,681,641

 

822,526

 

5,895,277

 

2,430,300

Interest and exchange variation

 

2,624,610

 

779,664

 

5,533,078

 

2,167,039

Rents

 

 

 

128,551

 

20,862

Others

 

57,031

 

42,862

 

233,648

 

242,399

Non-controlling interests

 

 

 

698,560

 

415,556

Retained profit

 

370,012

 

4,845,845

 

370,012

 

4,845,845

 

 

2,342,171

 

5,695,302

 

11,392,157

 

12,478,364










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$ 945,980, consequently obtaining the assumption of control of the concessionaire, as detailed in note 9.2.

             

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. was concluded. (“Porto São Luís” or “Porto”), for the amount of R$411,224, with the transfer of control, held by São Luís Port Company S.A.R.L., a company of the China Communications Construction Company Limited (“CCCC”) group. The total amount paid totaled R$ 804,803. With the conclusion of this stage, the Company now holds 100% of the equity interest in Porto, as detailed in note 9.2.

 

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 increased 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 measures taken by the Brazilian government and the Central Bank of Brazil 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 timeframes required by these suppliers may not be as favorable as those that Rumo has obtained in the past.

 

Notes to the interim financial statements

(In thousands of Brazilian Reais - R$)

 

To date, the impacts on the annual financial statements remain uncertain. The Group will continue to monitor the increased risk in these areas for material changes. 

 

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, bears 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, bears 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, subsidiary Millennium Moove Corp, acquired 100% of Stryker Intermediate Holdings and its operating subsidiaries (together “PetroChoice”), a limited liability company in Delaware – USA. The entities are experts in comprehensive lubricant and contamination control solutions, 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 headquartered in Brazil, specialized in the production and sale of lubricating oils, additives and fluids. More details can be seen in note 9.2.

 

1.1.7 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.

 

1.1.8 Acquisition of Control of Commit by Compass

 

On July 11, 2022, the subsidiary Compass Gás e Energia concluded the acquisition of 51% of the share capital of Petrobras Gás S.A. (“Gaspetro”) for the amount of R$ 2,097,758, consequently obtaining the assumption of control. On July 12, 2022, the Gaspetro annouced the change of the corporate name to Commit Gás e Energia S.A. (“Commit”).

More details can be seen in note 9.2.

 

1.1.9 Sale of Commit Distributors

 

The distributors that were classified as available-for-sale assets on the date of the acquisition of Commit, were sold in the total amount of R$ 726,243, to shareholders who held preemptive rights, as shown below:

 

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

 

Notes to the interim financial statements

(In thousands of Brazilian Reais - R$)

 

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 its 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 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 Conselho Administrativo de Defesa Econômica (“CADE”), there are no effects that suspend or prohibit the consummation of the transactions.

 

1.1.10 Acquisition of equity interest in Vale

 

During the fourth quarter ended December 31, 2022, Cosan completed the transaction related to the acquisition of a non-controlling interest in Vale S.A. ("Vale") which was divided into: (i) assets acquired; (ii) debt incurred; (iii) structured derivatives; and (iv) issuance of preferred shares.

 

Vale is a Brazilian mining company that operates in 20 countries that also operates in logistics – via railroads, ports, terminals and infrastructure – in energy.

 

(i)    Acquired assets

On October 14, 2022, the subsidiary Cosan Oito S.A. (“Cosan Oito”) completed the investment of R$16,924,680 in Vale, which consisted of the following steps: (a) acquisition of 1.55% of shares in the spot market for R$4,918,245 with exposure to share price changes; (b) purchase of 3.31% of shares in a private transaction for R$11,117,824 with partial protection via derivatives (Collar); and (c) purchase of a Call Spread instrument, which consists of another derivative protection (Collar) and a forward transaction (Collar with Forward) and enables the acquisition of an additional 1.6% of Vale's shares at a predetermined price per share for a total of R$888,611. The funds for this investment totaled R$17,315,178 and came from (i) total contracted debts of R$16,569,660; (ii) collar premium of R$499,197; and (iii) call spread collar premium of R$246,321.

 

Our Vale interest represent 4.95% of Vale's total outstanding shares and 4.61% of the total share capital as of January 31, 2023, the most current information available to the market.

 

Notes to the interim financial statements

(In thousands of Brazilian Reais - R$)

 

(ii)    Debt incurred

The following loans were contracted for the acquisition of assets:

 

Creditor

Value

Maturities

Charges (p.a)

JP Morgan S.A. (i)

5,141,775

10/01/2027

EUR + 3.28%

Citibank S.A. (i)

3,427,885

10/01/2027

JP¥ + 0.25%

Banco Bradesco BBI S.A.

4,000,000

09/27/2023

CDI+1.35%

Banco Itaú BBA S.A. 

4,000,000

09/16/2023

CDI+1.35%

Total

16,569,660

 

 

 

(i)

The charges for these operations bear pre-fixed interest, raised in foreign currency for €1,009,650 thousand and JP¥95,298,449 thousand with JP Morgan S.A. and Citibank S.A., respectively. Subsequently, derivative financial instruments were structured for these financings, which converted such operations into Reais at a cost of CDI+0.45% p.a.

 

The financing from JP Morgan S.A. and Citibank is guaranteed by 100% of Vale's shares in the Collar structure, referring to Cosan Oito's 3.31% acquired stake.


(iii) Structured derivatives

For protection regarding the acquisition of the equity interest of 3.31%, derivatives were structured consisting of a combination of call and put positions (Collar) that mitigate the risk of Vale's share price devaluation below a certain value, while also allowing Cosan Oito to participate in future share value increases. At the inception of the transaction, a net premium of R$499,197 was received for the difference between the put and call options.

 

To safeguard the right to acquire the additional equity interest of 1.6%, derivatives were structured consisting of a combination of call and put options (Call Spread Collar) that mitigate share value depreciation while also allowing Cosan Oito to participate in future share value increases. At the inception of the transaction, a net premium of R$246,321 was received for the difference between the put and call options.

 

(iv) Issuance of preferred shares

Bradesco BBI S.A. (“Bradesco”) and Itaú Unibanco S.A. (“Itaú”) completed investments on December 23 and 28, 2022, acquiring 23.3% and 26.9% of the share capital from the subsidiaries Cosan Dez Participações S.A. ("Cosan Dez") and Cosan Nove Participações S.A. ("Cosan Nove") for R$4,000,000 and R$4,115,000, respectively.

 

As part of the issuance of preferred shares by Cosan Nove and Cosan Dez, Cosan S.A. contributed its investments in Raízen and Compass Gás e Energia and the Commercial Notes issued by Itaú BBA S.A. and Bradesco banks, respectively. As a result, Cosan Nove now holds 39.0% of Raízen's shares and Cosan Dez now holds 88.0% of Compass Gás e Energia's shares.

 

Cosan Nove and Cosan Dez redeemed in advance the commercial notes contributed for a total of R$8,229,987 (includes principal plus interest accrual until the redemption date) with the proceeds from the issuance of preferred shares described in item (ii).

 

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 February 28, 2023.

 

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 indirect subsidiary Comgás applies the intangible asset model according to ICPC 01 / IFRIC 12 and CPC 04 / IAS 38 for accounting for natural gas distribution concession contracts. However, it is noted that the rules do not specify the classification of the amortization of the concession asset in the income statement. Thus, since the acquisition of Companhia de Gás de São Paulo – Comgás (“Comgás”), in November 2012, the Company applied an accounting policy consistent with the understanding of the essence of the operation at the time, classifying the amortization of the asset from concession as general and administrative expenses as it is not directly attributable to the gas distribution process to compose the sales costs.

 

Notes to the interim financial statements

(In thousands of Brazilian Reais - R$)

 

The advancement of the Brazilian market in the gas distribution segment and the entry of new market participants allowed the Company to reassess this policy on January 1, 2022, and to voluntarily change the presentation of the classification of the amortization of the concession agreement from general and administrative expenses to costs 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.

 

The application of the change in accounting policy generated the following reclassification in the income statement in the comparative period:

 

 

 

 

Consolidated

 

 

 

July 1, 2021 to September 30, 2021

 

Reclassification

 

July 1, 2021 to September 30, 2021 (Restated)

Net sales

 

 

6,890,471

 

 

6,890,471

Cost of sales

 

 

(4,957,086)

 

(142,165)

 

(5,099,251)

Gross profit 

 

 

1,933,385

 

(142,165)

 

1,791,220

 

 

 

 

 

 

 

 

Selling expenses

 

 

(178,919)

 

 

(178,919)

General and administrative expenses

 

 

(549,342)

 

142,165

 

(407,177)

Other income net

 

 

(44,107)

 

 

(44,107)

Operating income

 

 

(772,368)

 

142,165

 

(630,203)

 

 

 

 

 

 

 

 

Earnings before net financial result and taxes

 

 

1,161,017

 

 

1,161,017

 

 

 

 

 

 

 

 

Equity in earnings of investees

 

 

3,337,096

 

 

3,337,096

 

 

 

 

 

 

 

 

Finance results, net

 

 

(1,057,397)

 

 

(1,057,397)

 

 

 

 

 

 

 

 

Profit before taxes

 

 

3,440,716

 

 

3,440,716

 

 

 

 

 

 

 

 

Income tax (expenses) benefits

 

 

(82,696)

 

 

(82,696)

 

 

 

 

 

 

 

 

Profit for the period

 

 

3,358,020

 

 

3,358,020

 

Notes to the interim financial statements

(In thousands of Brazilian Reais - R$)

 

 

 

 

Consolidated

 

 

 

January 1, 2021 to September 30, 2021

 

Reclassification

 

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

Net sales

 

 

18,157,271

 

 

18,157,271

Cost of sales

 

 

(13,260,132)

 

(408,718)

 

(13,668,850)

Gross profit

 

 

4,897,139

 

(408,718)

 

4,488,421

 

 

 

 

 

 

 

 

Selling expenses

 

 

(518,325)

 

 

(518,325)

General and administrative expenses

 

 

(1,397,586)

 

408,718

 

(988,868)

Other income net

 

 

205,365

 

 

205,365

Operating income

 

 

(1,710,546)

 

408,718

 

(1,301,828)

 

 

 

 

 

 

 

 

Earnings before net financial result and taxes

 

 

3,186,593

 

 

3,186,593

 

 

 

 

 

 

 

 

Equity in earnings of investees

 

 

4,033,514

 

 

4,033,514

 

 

 

 

 

 

Finance results, net

 

 

(1,654,048)

 

 

(1,654,048)

 

 

 

 

 

 

 

 

Profit before taxes

 

 

5,566,059

 

 

5,566,059

 

 

 

 

 

 

 

 

Income tax (expenses) benefits

 

 

(304,658)

 

 

(304,658)

 

 

 

 

 

 

 

 

Profit for the period

 

 

5,261,401

 

 

5,261,401

 

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$)

 


3.2 Correction of accounting recognition error of financial asset related to acquired Vale shares

 

As originally disclosed in the interim financial statements of September 30, 2022, the Company opted to irrevocably classify the Vale shares acquired in the spot market as an equity instrument, with subsequent measurement at fair value through other comprehensive income (“FVOCI”), in accordance with IFRS 9 (CPC48).

 

However, after further analysis by the Company, it was determined that electing these financial assets as FVOCI does not constitute the best practice for disclosing the Company's results, in order to report to our shareholders and the market in general, through our financial statements, Cosan's strategy.

 

In an analysis of the initial classification, it was determined that keeping the fair value variations of Vale's shares held by Cosan in other comprehensive income ("OCI") would result in an accounting mismatch, due to the existence of a financial asset whose fair value variations would be recorded in the OCI, while derivative financial instruments subsequently contracted with the purpose of protecting the Company from relevant impacts of the volatility of Vale's shares, would have their fair value variations recorded in the income statement for the year.

 

Additionally, the Company revisited the classification in the financial position of this financial investment in Vale, initially disclosed in current assets. Such investment was reclassified to non-current assets, as the Company does not intend to sell these shares in the short term, although these shares are extremely liquid and readily convertible into cash.


The accounting classification error was identified by the Company between the disclosure of September 30, 2022 and the disclosure of the financial statements of December 31, 2022. Therefore, we consider that the restatement is being carried out as provided for in CPC 23/IAS 8 – Accounting Policies, Changes in Accounting Estimates and Errors on a voluntary basis.

 

We present below the impacts of the restatement on the interim financial statements as of September 30, 2022.


Statements of financial position:


Parent Company

Consolidated

 

September 30, 2022

September 30, 2022

Presented

Adjustment

Restated

Presented

Adjustment

Restated

Assets

Marketable securities

387,085

387,085

9,044,339

(6,489,623)

2,554,716

Current assets

3,771,433

3,771,433

35,268,205

(6,489,623)

28,778,582

Marketable securities

84,678

6,489,623

6,574,301

Non-current assets

38,499,571

38,499,571

78,007,847

6,489,623

84,497,470

Total assets

42,271,004

42,271,004

113,276,052

113,276,052

 

Liabilities

 

Current liabilities

 

10,490,632

10,490,632

23,386,545

23,386,545

Non-current liabilities

 

15,811,820

15,811,820

57,455,825

57,455,825

Total liabilities

 

26,302,452

26,302,452

80,842,370

80,842,370

 

 

Shareholders’ equity

 

Accumulated Other comprehensive loss

 

527,120

(187,022)

340,098

527,120

(187,022)

340,098

Profit for the period

182,990

187,022

370,012

182,990

187,022

370,012

Total shareholders’ equity

 

15,968,552

15,968,552

32,433,682

32,433,682

Total shareholders’ equity and liabilities

 

42,271,004

42,271,004

113,276,052

113,276,052


Notes to the interim financial statements

(In thousands of Brazilian Reais - R$)

 

Statements of profit or loss:


Parent Company

July 1, 2022 to September 30, 2022

January 1, 2022 to September 30, 2022

 

Presented

Adjustment

Restated

Presented

Adjustment

Restated

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

(104,798)

(104,798)

(186,665)

(186,665)

 Equity in earnings of invests

859,572

187,022

1,046,594

2,156,274

187,022

2,343,296

Result before finance results and taxes

444,685

187,022

631,707

2,002,716

187,022

2,189,738

Finance results, net

(892,386)

(892,386)

(2,488,931)

(2,488,931)

Profit (loss) before taxes

(552,499)

187,022

(365,477)

(672,880)

187,022

(485,858)

Income taxes

350,591

350,591

855,870

855,870

Profit (loss) for the period

(201,908)

187,022

(14,886)

182,990

187,022

370,012



Consolidated

July 1, 2022 to September 30, 2022

January 1, 2022 to September 30, 2022

Presented

Adjustment

Restated

Presented

Adjustment

Restated

 

Gross profit

2,808,458

2,808,458

6,816,314

6,816,314

 

Operating expenses

(1,006,451)

(1,006,451)

(2,262,066)

(2,262,066)

 

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

1,802,007

1,802,007

4,554,248

4,554,248

Equity in earnings of invests

(160,233)

(160,233)

139,987

139,987

Finance income

425,785

283,366

709,151

1,739,298

283,366

2,022,664

Finance results, net

(1,638,051)

283,366

(1,354,685)

(4,129,249)

283,366

(3,845,883)

Profit (loss) before taxes

3,723

283,366

287,089

564,986

283,366

848,352

Income taxes

  Deferred

629,012

(96,344)

532,668

1,302,047

(96,344)

1,205,703

 

250,123

(96,344)

153,779

316,564

(96,344)

220,220

Profit (loss) for the period

253,846

187,022

440,868

881,550

187,022

1,068,572

Earnings per share

   Basic

(R$0.1081)

R$0.1001

(R$0.0080)

R$0.0979

R$0.1001

R$0.1980

   Diluted

(R$0.1080)

R$0.0998

(R$0.0082)

R$0.0969

R$0.0998

R$0.1967


Notes to the interim financial statements

(In thousands of Brazilian Reais - R$)

 

Statements of other comprehensive income:


Parent Company

July 1, 2022 to September 30, 2022

January 1, 2022 to September 30, 2022

Presented

Adjustment

Restated

Presented

Adjustment

Restated

Profit (loss) for the period

(201,908)

187,022

(14,886)

182,990

187,022

370,012

Other comprehensive income

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

Change in fair value of financial assets

190,492

(187,022)

3,470

198,165

(187,022)

11,143

Total Other comprehensive (loss) income, net of tax

491,631

(187,022)

304,609

1,048,729

(187,022)

861,707

Total comprehensive income for the period

289,723

289,723

1,231,719

1,231,719


Consolidated

July 1, 2022 to September 30, 2022

January 1, 2022 to September 30, 2022

Presented

Adjustment

Restated

Presented

Adjustment

Restated

Profit (loss) for the period

253,846

187,022

440,868

881,550

187,022

1,068,572

Other comprehensive income

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

Change in fair value of financial assets

193,962

(187,022)

6,940

209,308

(187,022)

22,286

Total Other comprehensive (loss) income, net of tax

495,580

(187,022)

308,558

1,010,486

(187,022)

823,464

Total comprehensive income for the period

749,426

749,426

1,892,036

1,892,036


Notes to the interim financial statements

(In thousands of Brazilian Reais - R$)

 

Statement of cash flows:


Parent Company

Consolidated

September 30, 2022

September 30, 2022

 

Presented

Adjustment

Restated

Presented

Adjustment

Restated

Cash flows from operating activities

Profit before taxes

(672,880)

187,022

(485,858)

564,986

283,366

848,352

Adjustments for:

Interest in earning of associates

(2,156,274)

(187,022)

(2,343,296)

(293,545)

(293,545)

Interest and exchange, net

2,544,778

2,544,778

5,116,886

(283,366)

4,833,520

 

(88,804)

(88,804)

8,218,562

8,218,562

Net cash (used) generated in operating activities

(285,387)

(285,387)

7,542,736

7,542,736

 

Net cash (used) generated in investing activities

(5,154,845)

(5,154,845)

(10,470,441)

(10,470,441)

Net cash generated in financing activities

6,316,433

6,316,433

2,634,866

2,634,866

 

Increase (decrease) in cash and cash equivalents

876,201

876,201

(292,839)

(292,839)

Cash and cash equivalents at the beginning of the period

1,718,077

1,718,077

16,174,130

16,174,130

Effect of foreign Exchange rate changes

(192,371)

(192,371)

(394,188)

(394,188)

Cash and cash equivalents at the end of the period

2,401,907

2,401,907

15,487,103

15,487,103


Notes to the interim financial statements

(In thousands of Brazilian Reais - R$)

 

Statement of value added:


Parent Company

Consolidated

 

September 30, 2022

September 30, 2022

 

Presented

Adjustment

Restated

Presented

Adjustment

Restated

Net value added

(40,277)

(40,277)

9,404,077

9,404,077

 

Value added transferred in

Interest in earnings of subsidiaries

2,156,274

187,022

2,343,296

293,545

293,545

Finance income

192,710

192,710

1,564,727

283,366

1,848,093

 

2,195,426

187,022

2,382,448

1,988,080

283,366

1,988,080

Value added to be distributed

2,155,149

187,022

2,342,171

11,392,157

283,366

11,392,157

Distribution of value added

Payroll and social charges

122,500

122,500

1,604,907

1,604,907


Taxes and contributions

(831,982)

(831,982)

2,823,401

96,344

2,823,401

Federal

(839,294)

(839,294)

568,965

96,344

665,309

Finance expense and rents

2,681,641

2,681,641

5,895,277

5,895,277

Retained profit

182,990

187,022

370,012

182,990

187,022

370,012

2,155,149

187,022

2,342,171

11,392,157

283,366

11,392,157


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 Energy: its main activities are: (i) it mainly refers to the distribution of piped natural gas. The operating regions are in the Southeast, South, Center, North and Northeast of the country and serve clients in the industrial, residential, commercial, automotive, thermogeneration and cogeneration sectors; and (ii) commercialization of electric energy, being the purchase and sale of electric energy to other traders, to consumers who have free choice of supplier and to other agents allowed by the 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. (“Edge”);

 

  1. Moove: production and distribution of licensed Mobil branded lubricants in Brazil, Bolivia, Uruguay, Paraguay, Argentina, the 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 investment made in Vale, as well as 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 of jointly-owned subsidiaries”.  

 

Notes to the interim financial statements

(In thousands of Brazilian Reais - R$)

 

 

July 1, 2022 to September 30, 2022 (Restated)

 

Reported segments

Reconciliation

 

Consolidated

 

Raízen

 

Gas and Energy

 

Moove

 

Logistics

 

Cosan Investments

 

Cosan Corporate

 

Deconsolidated effects

 

Segments eliminations

 

 

 

 

 

 

 

 

 

 

Statement of profit or loss:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross sales

67,860,584

 

7,345,580

 

3,223,327

 

3,134,764

 

69,098

 

 

(67,860,584)

 

(17,303)

 

13,755,466

Domestic market (i)

67,860,584

 

7,345,580

 

3,056,469

 

3,045,541

 

69,098

 

 

(67,860,584)

 

(17,303)

 

13,499,385

External market (i)

 

 

166,858

 

89,223

 

 

 

 

 

256,081

Net sales

64,222,114

 

5,844,440

 

2,663,381

 

2,950,600

 

66,183

 

 

(64,222,114)

 

(17,303)

 

11,507,301

Cost of sales

(62,020,188)

 

(4,856,992)

 

(2,025,135)

 

(1,829,015)

 

(5,004)

 

 

62,020,188

 

17,303

 

(8,698,843)

Gross profit

2,201,926

 

987,448

 

638,246

 

1,121,585

 

61,179

 

 

(2,201,926)

 

 

2,808,458

Selling expenses

(1,432,024)

 

(44,150)

 

(323,088)

 

(8,884)

 

(2,494)

 

 

1,432,024

 

 

(378,616)

General and administrative expenses

(574,738)

 

(235,989)

 

(109,507)

 

(121,927)

 

(26,243)

 

(70,313)

 

574,738

 

 

(563,979)

Other income (expenses), net

(615,338)

 

(29,193)

 

3,212

 

(8,905)

 

(1,869)

 

(27,101)

 

615,338

 

 

(63,856)

Interest in earnings of associates

(39,224)

 

85,653

 

 

11,556

 

16,675

 

855,024

 

39,224

 

(714,256)

 

254,652

Interest in earnings of joint venture

 

 

 

 

 

(414,885)

 

 

 

(414,885)

Finance results, net

(1,165,218)

 

(117,152)

 

(35,936)

 

(611,729)

 

11,434

 

(601,302)

 

1,165,218

 

 

(1,354,685)

Finance expense

(864,256)

 

(308,028)

 

(38,884)

 

(354,572)

 

2,186

 

(500,344)

 

864,256

 

 

(1,199,642)

Finance income

262,070

 

23,329

 

28,741

 

293,564

 

5,092

 

358,425

 

(262,070)

 

 

709,151

Foreign exchange, net

(481,974)

 

(64,987)

 

(23,543)

 

(173,852)

 

4,156

 

(314,284)

 

481,974

 

 

(572,510)

Derivatives

(81,058)

 

232,534

 

(2,250)

 

(376,869)

 

 

(145,099)

 

81,058

 

 

(291,684)

Income tax (expense)benefit

655,421

 

(80,638)

 

63,069

 

(72,559)

 

(7,114)

 

251,021

 

(655,421)

 

 

153,779

Profit for the period

(969,195)

 

565,979

 

235,996

 

309,137

 

51,568

 

(7,556)

 

969,195

 

(714,256)

 

440,868

Profit (loss) attributable to:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owners of the Company

(915,675)

 

421,610

 

165,215

 

93,150

 

34,276

 

(7,556)

 

915,675

 

(721,581)

 

(14,886)

Non-controlling interests

(53,520)

 

144,369

 

70,781

 

215,987

 

17,292

 

 

53,520

 

7,325

 

455,754

 

(969,195)

 

565,979

 

235,996

 

309,137

 

51,568

 

(7,556)

 

969,195

 

(714,256)

 

440,868

Other select data

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

2,881,156

 

202,104

 

36,522

 

435,812

 

1,470

 

3,138

 

(2,881,156)

 

1

 

679,047

EBITDA

2,421,758

 

965,873

 

245,385

 

1,429,237

 

48,718

 

345,863

 

(2,421,758)

 

(714,255)

 

2,320,821

Additions to PP&E, intangible and contracts assets

1,922,276

 

417,825

 

42,764

 

606,924

 

7,520

 

285

 

(1,922,276)

 

 

1,075,318

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reconciliation of EBITDA

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Profit for the period

(969,195)

 

565,979

 

235,996

 

309,137

 

51,568

 

(7,556)

 

969,195

 

(714,256)

 

440,868

Income tax and (expense) benefit

(655,421)

 

80,638

 

(63,069)

 

72,559

 

7,114

 

(251,021)

 

655,421

 

 

(153,779)

Finance results, net

1,165,218

 

117,152

 

35,936

 

611,729

 

(11,434)

 

601,302

 

(1,165,218)

 

 

1,354,685

Depreciation and amortization

2,881,156

 

202,104

 

36,522

 

435,812

 

1,470

 

3,138

 

(2,881,156)

 

1

 

679,047

EBITDA

2,421,758

 

965,873

 

245,385

 

1,429,237

 

48,718

 

345,863

 

(2,421,758)

 

(714,255)

 

2,320,821

 

(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 September 30, 2022 (Restated)

 

Reported segments

 

Reconciliation

 

Consolidated

 

Raízen

 

Gas and Energy

 

Moove

 

Logistics

 

Cosan Investments

 

Cosan Corporate

 

Deconsolidated effects

 

Segments eliminations

 

 

 

 

 

 

 

 

 

 

Statement of profit or loss:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross sales

195,375,824

 

18,626,438

 

7,930,411

 

8,075,580

 

207,707

 

 

(195,375,824)

 

(45,600)

 

34,794,536

Domestic market (i)

195,375,824

 

18,626,438

 

7,432,575

 

7,848,050

 

207,707

 

 

(195,375,824)

 

(45,600)

 

34,069,170

External market (i)

 

 

497,836

 

227,530

 

 

 

 

 

725,366

Net sales

183,941,704

 

14,746,639

 

6,461,114

 

7,621,593

 

199,527

 

 

(183,941,704)

 

(45,600)

 

28,983,273

Cost of sales

(176,745,172)

 

(12,155,714)

 

(4,979,370)

 

(5,060,460)

 

(17,015)

 

 

176,745,172

 

45,600

 

(22,166,959)

Gross profit

7,196,532

 

2,590,925

 

1,481,744

 

2,561,133

 

182,512

 

 

(7,196,532)

 

 

6,816,314

Selling expenses

(3,794,044)

 

(120,754)

 

(665,993)

 

(21,915)

 

(7,364)

 

 

3,794,044

 

 

(816,026)

General and administrative expenses

(1,817,722)

 

(529,382)

 

(275,186)

 

(325,481)

 

(77,087)

 

(190,432)

 

1,817,722

 

 

(1,397,568)

Other income (expenses), net

255,648

 

(60,114)

 

24,299

 

(93,497)

 

53,261

 

27,579

 

(255,648)

 

 

(48,472)

Interest in earnings of associates

(99,910)

 

85,654

 

 

26,724

 

16,618

 

1,898,204

 

99,910

 

(1,733,655)

 

293,545

Interest in earnings of joint venture

 

 

 

 

 

(153,558)

 

 

 

(153,558)

Finance results, net

(2,656,906)

 

(267,588)

 

(53,494)

 

(1,704,015)

 

7,065

 

(1,827,851)

 

2,656,906

 

 

(3,845,883)

Finance expense

(1,638,692)

 

(959,440)

 

(59,185)

 

(880,294)

 

5,430

 

(787,895)

 

1,638,692

 

 

(2,681,384)

Finance income

597,360

 

663,623

 

53,326

 

810,432

 

5,923

 

489,360

 

(597,360)

 

 

2,022,664

Foreign exchange, net

417,242

 

36,359

 

(5,795)

 

184,526

 

(4,288)

 

293,269

 

(417,242)

 

 

504,071

Derivatives

(2,032,816)

 

(8,130)

 

(41,840)

 

(1,818,679)

 

 

(1,822,585)

 

2,032,816

 

 

(3,691,234)

Income tax (expense)benefit

774,370

 

(237,713)

 

12,357

 

(171,934)

 

(22,543)

 

640,053

 

(774,370)

 

 

220,220

Profit for the period

(142,032)

 

1,461,028

 

523,727

 

271,015

 

152,462

 

393,995

 

142,032

 

(1,733,655)

 

1,068,572

Profit (loss) attributable to:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owners of the Company

(207,968)

 

1,104,158

 

366,680

 

83,206

 

86,105

 

394,000

 

207,968

 

(1,664,136)

 

370,012

Non-controlling interests

65,936

 

356,870

 

157,047

 

187,809

 

66,358

 

(5)

 

(65,936)

 

(69,519)

 

698,560

 

(142,032)

 

1,461,028

 

523,727

 

271,015

 

152,462

 

393,995

 

142,032

 

(1,733,655)

 

1,068,572

Other select data

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

7,182,686

 

580,119

 

86,026

 

1,482,133

 

3,959

 

10,514

 

(7,182,686)

 

 

2,162,751

EBITDA

8,923,190

 

2,546,448

 

650,890

 

3,629,097

 

171,899

 

1,592,307

 

(8,923,190)

 

(1,733,655)

 

6,856,986

Additions to PP&E, intangible and contract assets

6,549,352

 

1,179,488

 

66,743

 

1,977,274

 

22,303

 

1,168

 

(6,549,352)

 

 

3,246,976

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reconciliation of EBITDA

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Profit for the period

(142,032)

 

1,461,028

 

523,727

 

271,015

 

152,462

 

393,995

 

142,032

 

(1,733,655)

 

1,068,572

Income tax and (expense) benefit

(774,370)

 

237,713

 

(12,357)

 

171,934

 

22,543

 

(640,053)

 

774,370

 

 

(220,220)

Finance results, net

2,656,906

 

267,588

 

53,494

 

1,704,015

 

(7,065)

 

1,827,851

 

(2,656,906)

 

 

3,845,883

Depreciation and amortization

7,182,686

 

580,119

 

86,026

 

1,482,133

 

3,959

 

10,514

 

(7,182,686)

 

 

2,162,751

EBITDA

8,923,190

 

2,546,448

 

650,890

 

3,629,097

 

171,899

 

1,592,307

 

(8,923,190)

 

(1,733,655)

 

6,856,986

 

(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$)

 

 

July 1, 2021 to September 30, 2021 (Restated)

 

Reported segments

 

Reconciliation

 

Consolidated

 

Raízen

 

Gas and Energy

 

Moove

 

Logistics

 

Cosan Corporate

 

Deconsolidated effects

 

Segments eliminations

 

 

 

 

 

 

 

 

 

Statement of profit or loss:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross sales

51,939,174

 

4,243,139

 

2,042,450

 

2,108,555

 

2,139

 

(51,939,174)

 

(9,820)

 

8,386,463

Domestic market (i)

51,939,174

 

4,243,139

 

1,864,602

 

2,012,293

 

2,139

 

(51,939,174)

 

(9,820)

 

8,112,353

External market (i)

 

 

177,848

 

96,262

 

 

 

 

274,110

Net sales

48,324,180

 

3,315,562

 

1,617,204

 

1,965,570

 

1,955

 

(48,324,180)

 

(9,820)

 

6,890,471

Cost of sales

(45,742,762)

 

(2,434,144)

 

(1,284,284)

 

(1,389,276)

 

(1,367)

 

45,742,762

 

9,820

 

(5,099,251)

Gross profit

2,581,418

 

881,418

 

332,920

 

576,294

 

588

 

(2,581,418)

 

 

1,791,220

Selling expenses

(1,055,290)

 

(29,649)

 

(137,088)

 

(10,281)

 

(1,901)

 

1,055,290

 

 

(178,919)

General and administrative expenses

(510,162)

 

(113,656)

 

(66,226)

 

(126,561)

 

(100,734)

 

510,162

 

 

(407,177)

Other income (expenses), net

202,278

 

(10,843)

 

4,831

 

(10,936)

 

(27,159)

 

(202,278)

 

 

(44,107)

Interest in earnings of associates

(16,750)

 

 

 

7,829

 

677,057

 

16,750

 

(669,309)

 

15,577

Interest in earnings of joint venture

 

 

 

 

3,321,519

 

 

 

3,321,519

Finance results, net

(560,782)

 

(84,999)

 

(7,008)

 

(358,922)

 

(606,467)

 

560,782

 

 

(1,057,396)

Finance expense

(409,514)

 

(196,789)

 

(1,906)

 

(54,062)

 

(375,758)

 

409,514

 

 

(628,515)

Finance income

152,790

 

194,578

 

6,828

 

127,698

 

18,662

 

(152,790)

 

 

347,766

Foreign exchange, net

(1,048,448)

 

(60,697)

 

(24,088)

 

(486,445)

 

(845,628)

 

1,048,448

 

 

(1,416,858)

Derivatives

744,390

 

(22,091)

 

12,158

 

53,887

 

596,257

 

(744,390)

 

 

640,211

Income tax (expense)benefit

45,978

 

(12,337)

 

(44,249)

 

(26,746)

 

635

 

(45,978)

 

 

(82,697)

Profit for the period

686,690

 

629,934

 

83,180

 

50,677

 

3,263,538

 

(686,690)

 

(669,309)

 

3,358,020

Profit (loss) attributable to:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owners of the Company

668,468

 

595,879

 

58,014

 

15,419

 

3,264,678

 

(668,468)

 

(669,309)

 

3,264,681

Non-controlling interests

18,222

 

34,055

 

25,166

 

35,258

 

(1,140)

 

(18,222)

 

 

93,339

 

686,690

 

629,934

 

83,180

 

50,677

 

3,263,538

 

(686,690)

 

(669,309)

 

3,358,020

Other select data

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

1,873,628

 

143,512

 

22,183

 

466,813

 

4,486

 

(1,873,628)

 

 

636,994

EBITDA

3,075,122

 

870,782

 

156,620

 

903,158

 

3,873,856

 

(3,075,122)

 

(669,309)

 

5,135,107

Additions to PP&E, intangible and contract assets

1,299,936

 

308,035

 

10,306

 

774,459

 

2,314

 

(1,299,936)

 

 

1,095,114

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reconciliation of EBITDA

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Profit for the period

686,690

 

629,934

 

83,180

 

50,677

 

3,263,538

 

(686,690)

 

(669,309)

 

3,358,020

Income tax and (expense) benefit

(45,978)

 

12,337

 

44,249

 

26,746

 

(635)

 

45,978

 

 

82,697

Finance results, net

560,782

 

84,999

 

7,008

 

358,922

 

606,467

 

(560,782)

 

 

1,057,396

Depreciation and amortization

1,873,628

 

143,512

 

22,183

 

466,813

 

4,486

 

(1,873,628)

 

 

636,994

EBITDA

3,075,122

 

870,782

 

156,620

 

903,158

 

3,873,856

 

(3,075,122)

 

(669,309)

 

5,135,107

 

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

Notes to the interim financial statements

(In thousands of Brazilian Reais - R$)

 

 

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

 

Reported segments

 

Reconciliation

 

Consolidated

 

Raízen

 

Gas and Energy

 

Moove

 

Logistics

 

Cosan Corporate

 

Deconsolidated effects

 

Segments eliminations

 

 

 

 

 

 

 

 

 

Statement of profit or loss:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross sales

129,512,460

 

11,109,908

 

5,674,376

 

5,276,432

 

3,511

 

(129,512,460)

 

(35,600)

 

22,028,627

Domestic market (i)

129,512,460

 

11,109,908

 

5,173,139

 

5,028,918

 

3,511

 

(129,512,460)

 

(35,600)

 

21,279,876

External market (i)

 

 

501,237

 

247,514

 

 

 

 

748,751

Net sales

119,674,028

 

8,712,761

 

4,510,089

 

4,966,814

 

3,207

 

(119,674,028)

 

(35,600)

 

18,157,271

Cost of sales

(112,091,858)

 

(6,958,004)

 

(3,509,452)

 

(3,234,213)

 

(2,781)

 

112,091,858

 

35,600

 

(13,668,850)

Gross profit

7,582,170

 

1,754,757

 

1,000,637

 

1,732,601

 

426

 

(7,582,170)

 

 

4,488,421

Selling expenses

(2,784,874)

 

(88,027)

 

(402,840)

 

(22,832)

 

(4,626)

 

2,784,874

 

 

(518,325)

General and administrative expenses

(1,233,910)

 

(305,998)

 

(191,830)

 

(271,516)

 

(219,524)

 

1,233,910

 

 

(988,868)

Other income (expenses), net

601,654

 

220,364

 

13,714

 

(3,774)

 

(24,939)

 

(601,654)

 

 

205,365

Interest in earnings of associates

(27,468)

 

 

 

10,555

 

1,686,239

 

27,468

 

(1,664,398)

 

32,396

Interest in earnings of joint venture

 

 

 

 

4,001,118

 

 

 

4,001,118

Finance results, net

(1,379,630)

 

(136,023)

 

(32,184)

 

(885,584)

 

(600,257)

 

1,379,630

 

 

(1,654,048)

Finance expense

(941,302)

 

(598,931)

 

(38,057)

 

(608,614)

 

(615,098)

 

941,302

 

 

(1,860,700)

Finance income

424,390

 

518,035

 

42,344

 

201,025

 

14,847

 

(424,390)

 

 

776,251

Foreign exchange, net

(713,384)

 

(33,036)

 

(47,210)

 

115,687

 

(212,570)

 

713,384

 

 

(177,129)

Derivatives

(149,334)

 

(22,091)

 

10,739

 

(593,682)

 

212,564

 

149,334

 

 

(392,470)

Income tax (expense)benefit

(778,658)

 

(22,805)

 

(149,365)

 

(136,571)

 

4,083

 

778,658

 

 

(304,658)

Profit for the period

1,979,284

 

1,422,268

 

238,132

 

422,879

 

4,842,520

 

(1,979,284)

 

(1,664,398)

 

5,261,401

Profit (loss) attributable to:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owners of the Company

2,029,720

 

1,371,763

 

165,348

 

127,291

 

4,845,841

 

(2,029,720)

 

(1,664,398)

 

4,845,845

Non-controlling interests

(50,436)

 

50,505

 

72,784

 

295,588

 

(3,321)

 

50,436

 

 

415,556

 

1,979,284

 

1,422,268

 

238,132

 

422,879

 

4,842,520

 

(1,979,284)

 

(1,664,398)

 

5,261,401

Other select data

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

4,479,930

 

411,859

 

73,435

 

1,067,506

 

11,723

 

(4,479,930)

 

 

1,564,523

EBITDA

8,617,502

 

1,992,955

 

493,116

 

2,512,540

 

5,450,417

 

(8,617,502)

 

(1,664,398)

 

8,784,630

Additions to PP&E, intangible and contract assets

3,529,974

 

813,407

 

24,385

 

2,044,967

 

4,887

 

(3,529,974)

 

 

2,887,646

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reconciliation of EBITDA

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Profit for the period

1,979,284

 

1,422,268

 

238,132

 

422,879

 

4,842,520

 

(1,979,284)

 

(1,664,398)

 

5,261,401

Income tax and (expense) benefit

778,658

 

22,805

 

149,365

 

136,571

 

(4,083)

 

(778,658)

 

 

304,658

Finance results, net

1,379,630

 

136,023

 

32,184

 

885,584

 

600,257

 

(1,379,630)

 

 

1,654,048

Depreciation and amortization

4,479,930

 

411,859

 

73,435

 

1,067,506

 

11,723

 

(4,479,930)

 

 

1,564,523

EBITDA

8,617,502

 

1,992,955

 

493,116

 

2,512,540

 

5,450,417

 

(8,617,502)

 

(1,664,398)

 

8,784,630


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

Notes to the interim financial statements

(In thousands of Brazilian Reais - R$)

 

 

September 30, 2022

 

Reported segments

 

Reconciliation

Consolidated

 

Raízen

 

Gas and Energy

 

Moove

 

Logistics

 

Cosan Investments

 

Cosan Corporate

 

Deconsolidated effects

 

Segments eliminations

 

 

 

 

 

 

 

 

 

 

Statement of financial position:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

6,655,462

 

4,032,442

 

1,163,338

 

6,588,742

 

133,648

 

3,568,933

 

(6,655,462)

 

 

15,487,103

Marketable securities

116,490

 

868,627

 

362,894

 

863,091

 

157,650

 

6,876,755

 

(116,490)

 

 

9,129,017

Trade receivables

9,069,452

 

2,256,259

 

1,199,091

 

654,671

 

189,332

 

 

(9,069,452)

 

 

4,299,353

Derivative financial instruments - assets

7,801,720

 

226,816

 

1,274

 

883,857

 

 

1,514,512

 

(7,801,720)

 

 

2,626,459

Inventories

17,464,414

 

129,414

 

1,498,311

 

219,465

 

69

 

1

 

(17,464,414)

 

 

1,847,260

Sectorial financial assets

 

458,974

 

 

 

 

 

 

 

458,974

Other financial assets

276,052

 

 

661

 

 

 

91,715

 

(276,052)

 

 

92,376

Other current assets

10,900,178

 

1,121,116

 

377,134

 

1,793,273

 

186,376

 

1,426,974

 

(10,900,178)

 

(806,104)

 

4,098,769

Other non-current assets

8,522,270

 

982,538

 

289,602

 

3,305,504

 

833

 

2,935,430

 

(8,522,270)

 

(253,928)

 

7,259,979

Investments in associates

 

2,542,385

 

 

79,157

 

66,585

 

16,581,912

 

 

(16,021,661)

 

3,248,378

Investments in joint venture

1,385,362

 

 

 

 

 

11,500,529

 

(1,385,362)

 

 

11,500,529

Biological assets

2,174,944

 

 

 

 

 

 

(2,174,944)

 

 

Investment properties

 

 

 

 

3,935,653

 

 

 

 

3,935,653

Contract assets

3,186,162

 

976,072

 

13,573

 

1

 

 

 

(3,186,162)

 

 

989,646

Right-of-use assets

9,590,840

 

81,569

 

180,930

 

7,798,881

 

3,888

 

21,341

 

(9,590,840)

 

 

8,086,609

Property, plant and equipment

24,132,996

 

566,212

 

851,338

 

16,526,906

 

380,086

 

60,567

 

(24,132,996)

 

 

18,385,109

Intangible assets and goodwill

9,303,516

 

11,818,228

 

2,751,606

 

6,804,971

 

454,311

 

1,722

 

(9,303,516)

 

 

21,830,838

Loans, borrowings and debentures

(34,607,424)

 

(8,010,842)

 

(3,181,416)

 

(16,780,954)

 

 

(23,750,113)

 

34,607,424

 

 

(51,723,325)

Derivative financial instruments - liabilities

(6,140,692)

 

(238,102)

 

(16,477)

 

(1,197,095)

 

 

(306,754)

 

6,140,692

 

 

(1,758,428)

Trade payables

(17,301,732)

 

(2,017,112)

 

(1,755,187)

 

(578,642)

 

(1,368)

 

(23,244)

 

17,301,732

 

 

(4,375,553)

Employee benefits payable

(939,228)

 

(161,508)

 

(96,853)

 

(264,924)

 

(6,301)

 

(48,828)

 

939,228

 

 

(578,414)

Sectorial financial liabilities

 

(1,589,318)

 

 

 

 

 

 

 

(1,589,318)

Other current liabilities

(6,228,094)

 

(983,894)

 

(412,872)

 

(1,713,835)

 

(282,658)

 

(1,794,935)

 

6,228,094

 

52,573

 

(5,135,621)

Leases

(10,407,918)

 

(73,968)

 

(176,205)

 

(3,274,130)

 

(3,993)

 

(28,624)

 

10,407,918

 

 

(3,556,920)

Other non-current liabilities

(8,216,984)

 

(3,353,372)

 

(420,013)

 

(6,419,238)

 

(276,234)

 

(2,659,346)

 

8,216,984

 

1,003,412

 

(12,124,791)

Total assets (net of liabilities) allocated by segment

26,737,786

 

9,632,536

 

2,630,729

 

15,289,701

 

4,937,877

 

15,968,547

 

(26,737,786)

 

(16,025,708)

 

32,433,682

Total assets

110,579,858

 

26,060,652

 

8,689,752

 

45,518,519

 

5,508,431

 

44,580,391

 

(110,579,858)

 

(17,081,693)

 

113,276,052

Shareholders' equity attributable to:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity attributable to owners of the Company

24,850,344

 

7,533,196

 

2,629,997

 

15,061,024

 

2,978,446

 

15,968,547

 

(24,850,344)

 

(28,202,658)

 

15,968,552

Non-controlling interests

1,887,442

 

2,099,340

 

732

 

228,677

 

1,959,431

 

 

(1,887,442)

 

12,176,950

 

16,465,130

Total shareholders' equity

26,737,786

 

9,632,536

 

2,630,729

 

15,289,701

 

4,937,877

 

15,968,547

 

(26,737,786)

 

(16,025,708)

 

32,433,682

 

Notes to the interim financial statements

(In thousands of Brazilian Reais - R$)

 

 

December 31, 2021

 

Reported segments

 

 

 

 

 

Reconciliation

Consolidated

 

Raízen

 

Gas and Energy

 

Moove

 

Logistics

 

Cosan Investments

 

Cosan Corporate

 

Deconsolidated effects

 

Segments eliminations

 

 

 

 

 

 

 

 

 

 

Statement of financial position:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

5,034,788

 

3,562,358

 

1,059,866

 

9,448,193

 

7,468

 

2,096,245

 

(5,034,788)

 

 

16,174,130

Marketable securities

154,052

 

1,876,006

 

129,390

 

1,425,897

 

46,094

 

910,620

 

(154,052)

 

 

4,388,007

Trade receivables

7,618,176

 

1,427,720

 

605,928

 

503,316

 

207,761

 

1,128

 

(7,618,176)

 

 

2,745,853

Derivative financial instruments - assets

11,805,548

 

358,456

 

26,513

 

1,674,821

 

 

2,673,136

 

(11,805,548)

 

 

4,732,926

Inventories

14,297,068

 

129,554

 

790,825

 

228,923

 

 

2

 

(14,297,068)

 

 

1,149,304

Sectorial financial assets

 

558,310

 

 

 

 

 

 

 

558,310

Other financial assets

261,412

 

 

466

 

 

319,728

 

(1)

 

(261,412)

 

 

320,193

Other current assets

12,545,650

 

340,909

 

298,004

 

747,308

 

13,470

 

1,599,793

 

(12,545,650)

 

(668,152)

 

2,331,332

Other non-current assets

8,562,180

 

1,370,964

 

246,934

 

3,197,105

 

354

 

2,180,558

 

(8,562,180)

 

(240,675)

 

6,755,240

Investments in associates

 

 

 

57,844

 

 

14,518,340

 

 

(13,796,117)

 

780,067

Investments in joint venture

1,317,720

 

 

 

 

 

10,936,663

 

(1,317,720)

 

 

10,936,663

Biological assets

3,106,744

 

 

 

 

 

 

(3,106,744)

 

 

Investment properties

 

 

 

 

3,886,696

 

 

 

 

3,886,696

Contract assets

2,941,390

 

684,970

 

21,011

 

1

 

 

 

(2,941,390)

 

 

705,982

Right-of-use assets

10,758,442

 

73,220

 

51,458

 

7,784,941

 

3,203

 

34,445

 

(10,758,442)

 

 

7,947,267

Property, plant and equipment

22,506,160

 

271,490

 

334,065

 

15,974,562

 

31

 

68,405

 

(22,506,160)

 

 

16,648,553

Intangible assets and goodwill

9,226,852

 

9,328,654

 

1,285,884

 

7,131,645

 

 

35,315

 

(9,226,852)

 

 

17,781,498

Loans, borrowings and debentures

(26,967,092)

 

(7,667,987)

 

(831,148)

 

(21,178,748)

 

 

(15,981,153)

 

26,967,092

 

 

(45,659,036)

Derivative financial instruments - liabilities

(12,377,276)

 

(357,932)

 

 

(576,749)

 

 

(141,480)

 

12,377,276

 

 

(1,076,161)

Trade payables

(15,678,442)

 

(1,798,977)

 

(828,690)

 

(618,658)

 

(1,006)

 

(6,173)

 

15,678,442

 

 

(3,253,504)

Employee benefits payable

(788,948)

 

(104,404)

 

(132,158)

 

(255,963)

 

 

(60,466)

 

788,948

 

 

(552,991)

Sectorial financial liabilities

 

(1,372,283)

 

 

 

 

 

 

 

(1,372,283)

Other current liabilities

(9,591,918)

 

(472,592)

 

(349,967)

 

(1,384,611)

 

(48,739)

 

(1,384,091)

 

9,591,918

 

148,171

 

(3,491,829)

Leases

(10,685,524)

 

(63,752)

 

(53,436)

 

(3,106,883)

 

(3,253)

 

(40,358)

 

10,685,524

 

 

(3,267,682)

Other non-current liabilities

(8,647,572)

 

(1,771,568)

 

(368,788)

 

(6,034,881)

 

(193,601)

 

(2,691,341)

 

8,647,572

 

761,666

 

(10,298,513)

Total assets (net of liabilities) allocated by segment 

25,399,410

 

6,373,116

 

2,286,157

 

15,018,063

 

4,238,206

 

14,749,587

 

(25,399,410)

 

(13,795,107)

 

28,870,022

Total assets

110,136,182

 

19,982,611

 

4,850,344

 

48,174,556

 

4,484,805

 

35,054,649

 

(110,136,182)

 

(14,704,944)

 

97,842,021

Shareholders' equity attributable to:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity attributable to owners of the Company

23,870,251

 

5,585,768

 

1,599,949

 

4,479,944

 

2,119,104

 

14,751,279

 

(23,870,251)

 

(13,795,107)

 

14,740,937

Non-controlling interests

1,529,159

 

787,348

 

686,208

 

10,538,119

 

2,119,102

 

(1,692)

 

(1,529,159)

 

 

14,129,085

Total shareholders' equity 

25,399,410

 

6,373,116

 

2,286,157

 

15,018,063

 

4,238,206

 

14,749,587

 

(25,399,410)

 

(13,795,107)

 

28,870,022

 

Notes to the interim financial statements

(In thousands of Brazilian Reais - R$)

 

4.1 Net revenue by segment

 

 

July 1, 2022 to September 30, 2022

 

January 1, 2022 to September 30, 2022

 

July 1, 2021 to September 30, 2021

 

January 1, 2021 to September 30, 2021

Reported segment

 

 

 

 


 


 

 

 

 

 


 


Raízen

 

 


 

 


 

  Ethanol

7,353,646

 

21,440,624

 

7,985,640


18,559,465

  Sugar

7,471,952

 

17,124,240

 

2,356,692


8,784,506

  Gas

16,063,070

 

50,063,241

 

14,802,193


36,519,830

  Diesel

29,263,615

 

80,920,987

 

18,897,550


48,592,870

  Cogeneration

1,330,872

 

2,827,998

 

1,932,298


2,749,881

  Other

2,738,959

 

11,564,614

 

2,349,807
4,467,476

 

64,222,114

 

183,941,704

 

48,324,180
119,674,028

 

 

 

 

 




Natural gas distribution

 

 


 

 


 

  Industrial

4,044,571

 

9,914,098

 

1,978,970


5,171,900

  Residential

603,121

 

1,554,189

 

484,365


1,189,394

  Cogeneration

238,087

 

712,405

 

177,944


455,774

  Automotive

252,155

 

755,529

 

99,438


235,530

  Commercial

210,049

 

564,430

 

126,070


310,449

  Construction revenue

330,300

 

798,360

 

227,262


669,760

  Other

105,338

 

271,784

 

83,829


141,621

 

5,783,621

 

14,570,795

 

3,177,878
8,174,428

Electricity trading

60,819

 

175,844

 

137,684
538,333

Gas and Energy

5,844,440

 

14,746,639

 

3,315,562
8,712,761

 

 

 


 




Moove

 

 


 

 


 

  Finished goods

2,390,915

 

5,835,194

 

1,234,031


3,768,837

  Base oil

160,316

 

410,922

 

106,030


393,575

  Services

112,150

 

214,998

 

277,143


347,677

 

2,663,381

 

6,461,114

 

1,617,204

 

4,510,089

 

 

 


 

 


 

Logistics

 

 


 

 


 

  North operations

2,299,074

 

5,988,513

 

1,448,390


3,658,443

  South operations

519,477

 

1,301,062

 

428,825


1,111,147

  Container operations

132,049

 

332,018

 

88,355


197,224

 

2,950,600

 

7,621,593

 

1,965,570

 

4,966,814

 

 

 

 

 


 


Cosan Investments

 

 

 

 




  Lease and sale of properties

62,507

 

191,791

 


  Digital platforms

815

 

2,326

 



  Logistical services

2,861

 

5,410

 


 

66,183

 

199,527

 

 

 

 

 

 

 


 


Reconciliation

 

 

 

 


 


Cosan Corporate

 

 

1,955


3,207

Deconsolidated effects and eliminations 

(64,239,417)

 

(183,987,304)

 

(48,334,000)

 

(119,709,628)

Total

11,507,301

 

28,983,273

 

6,890,471

 

18,157,271

 

Notes to the interim financial statements

(In thousands of Brazilian Reais - R$)

 

5 Financial assets and liabilities

 

Financial assets and liabilities are as following:

 

 

 

 

Parent Company

 

Consolidated

 

Note

 

September 30, 2022

 

December 31, 2021

 

September 30, 2022 (restated)

 

December 31, 2021

Assets

 

 

 

 

 

 

 

 

 

  Fair value through profit or loss

 

 

 

 

 

 

 

 

 

    Cash and cash equivalents

5.1

 

7,849

 

683,036

 

667,297

 

1,680,328

    Marketable securities

5.2

 

387,085

 

893,087

 

9,129,017

 

4,388,007

    Other financial assets

5.4

 

 

 

92,376

 

320,193

    Derivate financial instruments

5.10

 

1,473,484

 

2,562,856

 

2,626,459

 

4,732,926

 

 

 

1,868,418

 

4,138,979

 

12,515,149

 

11,121,454

Amortized cost

 

 

 

 

 

 

 

 

 

    Cash and cash equivalents

5.1

 

2,394,058

 

1,035,041

 

14,819,806

 

14,493,802

    Trade receivables

5.3

 

 

 

4,299,353

 

2,745,853

    Restricted cash

5.2

 

33,953

 

31,181

 

118,969

 

58,990

    Receivables from related parties

5.5

 

553,473

 

529,364

 

491,411

 

416,491

    Sector financial assets

5.9

 

 

 

458,974

 

558,310

    Dividends receivable

17

 

423,384

 

540,091

 

320,198

 

519,965

 

 

 

3,404,868

 

2,135,677

 

20,508,711

 

18,793,411

Total

 

 

5,273,286

 

6,274,656

 

33,023,860

 

29,914,865

Liabilities

 

 

 

 

 

 

 

 

 

  Amortized cost

 

 

 

 

 

 

 

 

 

    Loans, borrowings and debentures

5.6

 

(13,375,347)

 

(8,164,256)

 

(30,187,044)

 

(25,444,437)

    Trade payables

5.7

 

(23,194)

 

(4,506)

 

(4,375,553)

 

(3,253,504)

    Consideration payable

 

 

 

 

(219,304)

 

(234,960)

    Other financial liabilities (i)

 

 

 

 

(1,041,326)

 

(726,423)

    Lease liabilities

5.8

 

(28,625)

 

(40,047)

 

(3,556,920)

 

(3,267,678)

    Railroad concession payable

13

 

 

 

(3,185,464)

 

(3,054,248)

    Payables to related parties

5.5

 

(10,587,110)

 

(7,700,429)

 

(373,682)

 

(287,609)

    Dividends payable

17

 

(671)

 

(754,282)

 

(197,213)

 

(799,634)

    Sector financial liabilities

5.9

 

 

 

(1,589,318)

 

(1,372,283)

    Tax installments - REFIS

14

 

(199,948)

 

(194,228)

 

(206,635)

 

(200,664)

 

 

 

(24,214,895)

 

(16,857,748)

 

(44,932,459)

 

(38,641,440)

  Fair value through profit or loss

 

 

 

 

 

 

 

 

 

    Loans, borrowings and debentures

5.6

 

 

 

(21,536,281)

 

(20,214,600)

    Derivative financial instruments

5.10

 

(306,755)

 

(141,480)

 

(1,758,428)

 

(1,076,161)

 

 

 

(306,755)

 

(141,480)

 

(23,294,709)

 

(21,290,761)

Total

 

 

(24,521,650)

 

(16,999,228)

 

(68,227,168)

 

(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 September 30, 2022, the balance anticipated by our suppliers with financial institutions was R$920,444 (R$576,786 as of December 31, 2021). These operations had Banco Itaú and Banco Bradesco as counterparties, at an average rate of 14.50% p.a. (10.60% p.a. on December 31, 2021). The average term of these operations, which are recorded at present value at the afore mentioned rate, is around 108 days (90 days in December 2021).

 


Notes to the interim financial statements

(In thousands of Brazilian Reais - R$)


5.1 Cash and cash equivalents

 

 

Parent Company

 

Consolidated

 

September 30, 2022

 

December 31, 2021

 

September 30, 2022

 

December 31, 2021

Cash and bank accounts

110

 

258

 

253,631

 

98,116

Savings account

252,186

 

525,249

 

1,441,336

 

2,594,723

Financial investments

2,149,611

 

1,192,570

 

13,792,136

 

13,481,291

 

2,401,907

 

1,718,077

 

15,487,103

 

16,174,130

 

Financial investments include the following:

 

 

 

Parent company

 

Consolidated

 

 

September 30, 2022

 

December 31, 2021

 

September 30, 2022

 

December 31, 2021

Investment fund

 

 

 

 

 

 

 

 

Repurchase agreements

 

7,849

 

683,036

 

646,374

 

1,680,328

Bank deposits certificates

 

 

 

20,923

 

 

 

7,849

 

683,036

 

667,297

 

1,680,328

Bank investments

 

 

 

 

 

 

 

 

Repurchase agreements

 

 

 

1,077,021

 

974,494

Bank deposits certificates

 

2,141,103

 

509,376

 

11,841,767

 

8,744,999

Other

 

659

 

158

 

206,051

 

2,081,470

 

 

2,141,762

 

509,534

 

13,124,839

 

11,800,963

 

 

2,149,611

 

1,192,570

 

13,792,136

 

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 September 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

 

September 30, 2022

 

December 31, 2021

 

September 30, 2022 (restated)

 

December 31, 2021

Marketable securities

 

 

 

 

 

 

 

Government security (i)

387,085

 

893,087

 

2,553,577

 

4,371,645

Bank deposits certificates

 

 

1,139

 

1,051

ESG Funds (ii)

 

 

84,678

 

15,311

Listed equity investments (iii)

 

 

6,489,623

 

 

387,085

 

893,087

 

9,129,017

 

4,388,007

Current

387,085

 

893,087

 

2,554,716

 

4,372,696

Non-current

 

 

6,574,301

 

15,311

Total

387,085

 

893,087

 

9,129,017

 

4,388,007

Restricted cash

 

 

 

 

 

 

 

Securities pledged as collateral

33,953

 

31,181

 

118,969

 

58,990

 

33,953

 

31,181

 

118,969

 

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;
(iii) Financial investment in Vale, as per Note 1.1.10, measured at fair value through profit or loss on the closing date. Such investment was classified as non-current, as the Company does not intend to sell these shares in the short term, although these shares are extremely liquid and readily convertible into cash.

 

Notes to the interim financial statements

(In thousands of Brazilian Reais - R$)


5.3 Trade receivables

  

 

 

Consolidated

 

 

September 30, 2022

 

December 31, 2021

Domestic - Brazilian reais

 

3,139,014

 

1,810,867

Unbilled receivables (i)

 

1,273,854

 

975,588

Export – foreign currency

 

31,538

 

74,450

 

 

4,444,406

 

2,860,905

Expected credit losses

 

(145,053)

 

(115,052)

 

 

4,299,353

 

2,745,853






Current

 

4,150,629

 

2,580,776

Non-current

 

148,724

 

165,077

 

 

4,299,353

 

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.

 

At the subsidiary Comgás on March 10, June 10 and September 10, 2022, Ordinances No. 1,274, 1,294 and 1,329 were approved, respectively, with an average readjustment of 15.60%, 18.02% and -0.13% tariffs for all segments, except residential and commercial.

 

Notes to the interim financial statements

(In thousands of Brazilian Reais - R$)


5.4 Other financial assets

 

The balance of other financial assets is composed as following:

 

 

 

Consolidated

 

 

September 30, 2022

 

December 31, 2021

Tellus and Janus shares (i)

 

 

319,727

Repurchase of securities

 

91,715

 

Other financial assets

 

661

 

466

 

 

92,376

 

320,193

Current

 

92,376

 

466

Non-current 

 

 

319,727

 

 

92,376

 

320,193

 

(i) In July 2022, the Company began the process of restructuring its investment fund structure, which included the Verde Pinho and Violeta Funds, and their respective investments in the group's real estate companies - Cosan Investments segment. In the restructuring, these investments were contributed to Cosan S.A. which now has direct participation. As Radar II Properties Agrícolas S.A., or “Radar II”, (real estate company), formerly controlled by Fundo Verde Pinho, also has an interest in Tellus Brasil Participações S.A. (“Tellus”) and Janus Brasil Participações S.A. (“Janus”) and were measured at fair value through other comprehensive income, and Cosan S.A already held a direct interest in these entities recorded by the equity method, the Company started to reclassify the shares held indirectly in Tellus and Janus for investment in subsidiaries and associates. 


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

 

 

September 30, 2022

 

December 31, 2021

 

September 30, 2022

 

December 31, 2021

Current asset

 

 

 

 

 

 

 

 

Commercial operations

 

 

 

 

 

 

 

 

Raízen S.A. and your subsidiaries

 

6,198

 

10,381

 

69,587

 

54,199

Rumo S.A.

 

1,692

 

3,930

 

 

Termag - Terminal Marítimo de Guarujá S.A.

 

 

 

14,286

 

14,286

Cosan Lubrificantes e Especialidades S.A.

 

9,087

 

12,007

 

 

Aguassanta Participações S.A.

 

2,187

 

2,956

 

2,187

 

2,956

Compass Gás e Energia S.A.

 

1,512

 

2,164

 

 

Payly Soluções de Pagamentos S.A.

 

5,736

 

1,078

 

 

Other

 

1,634

 

2,492

 

285

 

361

 

 

28,046

 

35,008

 

86,345

 

71,802

Financial operations

 

 

 

 

 

 

 

 

Raízen S.A. and your subsidiaries

 

16,509

 

8,978

 

16,509

 

8,978

Ligga S.A. (i)

 

 

 

72,874

 

17,500

Cosan Lubrificantes e Especialidades S.A.

 

95,028

 

91,938

 

 

 

 

111,537

 

100,916

 

89,383

 

26,478

Total current assets

 

139,583

 

135,924

 

175,728

 

98,280

Non-current assets

 

 

 

 

 

 

 

 

Commercial operations

 

 

 

 

 

 

 

 

Raízen S.A. and your subsidiaries

 

 

 

47,732

 

47,732

Termag - Terminal Marítimo de Guarujá S.A.

 

 

 

53,571

 

64,286

 

 

 

 

101,303

 

112,018

Corporate and financial operations

 

 

 

 

 

 

 

 

Raízen S.A. and your subsidiaries

 

213,889

 

205,957

 

213,888

 

205,958

Cosan Lubrificantes e Especialidades S.A.

 

200,001

 

187,483

 

 

Other

 

 

 

492

 

235

 

 

413,890

 

393,440

 

214,380

 

206,193

Total non-current assets

 

413,890

 

393,440

 

315,683

 

318,211

Receivables from related parties

 

553,473

 

529,364

 

491,411

 

416,491

 

(i) Advance for future capital increase.


Notes to the interim financial statements

(In thousands of Brazilian Reais - R$)


 

 

Parent Company

 

Consolidated

 

 

September 30, 2022

 

December 31, 2021

 

September 30, 2022

 

December 31, 2021

Current liabilities

 

 

 

 

 

 

 

 

Commercial operations

 

 

 

 

 

 

 

 

Raízen S.A. and your subsidiaries

 

5,242

 

21,173

 

310,092

 

221,373

Rumo S.A.

 

 

295

 

 

Payly Soluções de Pagamentos S.A.

 

 

509

 

 

Other

 

144

 

1,475

 

7,561

 

6,365

 

 

5,386

 

23,452

 

317,653

 

227,738

 

 

 

 

 

 

 

 

 

Corporate / financial operations

 

 

 

 

 

 

 

 

Raízen S.A. and your subsidiaries

 

52,322

 

58,178

 

56,029

 

59,871

Cosan Lubrificantes e Especialidades S.A.

 

 

13,146

 

 

Cosan Overseas Limited

 

34,935

 

36,059

 

 

Cosan Luxembourg S.A. (i)

 

1,042,380

 

131,797

 

 

Aldwych Temple Venture Capital Limited

 

47,577

 

39,975

 

 

 

 

1,177,214

 

279,155

 

56,029

 

59,871

Total current liabilities

 

1,182,600

 

302,607

 

373,682

 

287,609

 

 

 

 

 

 

 

 

 

Non-current liabilities

 

 

 

 

 

 

 

 

Corporate / financial operations

 

 

 

 

 

 

 

 

Cosan Lubrificantes e Especialidades S.A.

 

642,104

 

709,275

 

 

Cosan Luxembourg S.A.  (i)

 

6,040,183

 

3,870,077

 

 

Aldwych Temple Venture Capital Limited

 

 

8,688

 

 

Cosan Overseas Limited

 

2,722,223

 

2,809,782

 

 

Total non-current liabilities

 

9,404,510

 

7,397,822

 

 

Payables to related parties

 

10,587,110

 

7,700,429

 

373,682

 

287,609

 

(i) Establishment of a loan, resulting from the transfer of the Bond 2029 debt.


Notes to the interim financial statements

(In thousands of Brazilian Reais - R$)


b)     Related party transactions

 

 

Parent Company

 

July 1, 2022 to September 30, 2022

 

January 1, 2022 to September 30, 2022

 

July 1, 2021 to September 30, 2021

 

January 1, 2021 to September 30, 2021

Shared (expenses) income

 

 

 

 

 

 

 

Rumo S.A

1,155

 

3,106

 

944

 

2,514

Cosan Lubrificantes e Especialidades S.A.

1,072

 

2,804

 

893

 

2,310

Payly Soluções de Pagamentos S.A.

83

 

226

 

45

 

113

Compass Gás e Energia S.A.

1,632

 

4,506

 

1,070

 

1,581

Companhia de Gás de São Paulo - COMGÁS

 

(1,425)

 

367

 

689

Sinlog Tecnologia em Logística S.A.

45

 

107

 

45

 

113

Raízen S.A. and your subsidiaries

(808)

 

(489)

 

(1,222)

 

(3,647)

 

3,179

 

8,835

 

2,142

 

3,673

Financial result

 

 

 

 

 

 

 

Cosan Luxembourg S.A.

(207,651)

 

(52,932)

 

(335,043)

 

(255,002)

Cosan Overseas Limited

(140,322)

 

(72,853)

 

(276,311)

 

(289,185)

Raízen S.A. and your subsidiaries

 

(106)

 

1,271

 

3,544

Aldwych Temple Venture Capital Limited

(1,624)

 

1,086

 

(3,924)

 

474

Other

2

 

12

 

 

82

 

(349,595)

 

(124,793)

 

(614,007)

 

(540,087)

Total

(346,416)

 

(115,958)

 

(611,865)

 

(536,414)

 

 

Consolidated

 

July 1, 2022 to September 30, 2022

 

January 1, 2022 to September 30, 2022

 

July 1, 2021 to September 30, 2021

 

January 1, 2021 to September 30, 2021

Operating sales

 

 

 

 

 

 

 

Rumo S.A

 

 

 

10,636

Raízen S.A. and your subsidiaries

291,907

 

703,980

 

148,309

 

362,046

Other

7,508

 

8,188

 

 

 

299,415

 

712,168

 

148,309

 

372,682

Purchase of goods / inputs / services

 

 

 

 

 

 

 

Raízen S.A. and your subsidiaries  (i)

(743,183)

 

(1,907,699)

 

(393,272)

 

(835,724)

Other

(3,592)

 

(4,376)

 

 

 

(746,775)

 

(1,912,075)

 

(393,272)

 

(835,724)

Shared (expenses) income

 

 

 

 

 

 

 

Rumo S.A

 

 

 

842

Sinlog Tecnologia em Logística S.A.

 

 

45

 

113

Raízen S.A. and your subsidiaries

(14,776)

 

(50,187)

 

(21,347)

 

(52,344)

 

(14,776)

 

(50,187)

 

(21,302)

 

(51,389)

Financial result

 

 

 

 

 

 

 

Cosan Limited

 

 

 

168

Raízen S.A. and your subsidiaries

 

(106)

 

1,271

 

3,539

Other

1

 

(33)

 

8

 

14

 

1

 

(139)

 

1,279

 

3,721

Total

(462,135)

 

(1,250,233)

 

(264,986)

 

(510,710)

 

(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 September 30, 2022, as follows:

 

 

July 1, 2022 to September 30, 2022

 

January 1, 2022 to September 30, 2022

 

July 1, 2021 to September 30, 2021

 

January 1, 2021 to September 30, 2021

Short-term benefits to officers and directors

12,234

 

30,155

 

4,319

 

25,308

Share-based payment transactions

17,906

 

44,616

 

22,100

 

22,545

Post-employment benefits

116

 

345

 

87

 

260

 

30,256

 

75,116

 

26,506

 

48,113

 

5.6 Loans, borrowings and debentures

 

The terms and conditions of outstanding loans are as follows:

 

 

 

 

 

Parent Company

 

 

 

 

Description

 

Index

 

Annual interest rate

 

September 30, 2022

 

December 31, 2021

 

Maturity

 

Objective

Unsecured

 

 

 

 

 

 

 

 

 

 

 

 

Senior Notes Due 2029 (i)

 

Prefixed

 

0.00%

 

 

4,226,142

 

Sep-29

 

Acquisition

Debentures

 

CDI + 2.65%

 

16.66%

 

1,750,133

 

1,858,837

 

Aug-25

 

Investment

 

 

CDI + 1.65%

 

15.53%

 

759,707

 

774,215

 

Aug-28

 

Working capital

 

 

CDI + 1.50%

 

15.35%

 

421,898

 

 

May-28

 

Working capital

 

 

CDI + 1.90%

 

15.81%

 

1,161,980

 

 

May-32

 

Working capital

 

 

CDI + 2.00%

 

15.92%

 

911,977

 

930,301

 

Aug-31

 

Working capital

 

 

IPCA + 5.75%

 

11.82%

 

384,298

 

374,761

 

Aug-31

 

Working capital

Secured

 

 

 

 

 

 

 

 

 

 

 

 

Commercial note (ii)

 

CDI + 1.35%

 

15.18%

 

7,985,354

 

-

 

Sep-23

 

Investment

Total

 

 

 

 

 

13,375,347

 

8,164,256

 

 

 

 

Current

 

 

 

 

 

8,708,478

 

269,793

 

 

 

 

Non-current

 

 

 

 

 

4,666,869

 

7,894,463

 

 

 

 

 

(i) There was a transfer of the debt that was recognized in the Company and migrated to Cosan Luxembourg. Thus, as the respective recognition of the loan agreement between the parties, as presented in note 5.4.
(ii) Refers to debts of R$8,000,000 (note 1.1.10) net of funding expenses.

 



Notes to the interim financial statements

(In thousands of Brazilian Reais - R$)


 

 

Interest

 

Consolidated

 

 

 

 

Description

 

Index

 

Annual interest rate

 

September 30, 2022

 

December 31, 2021

 

Maturity

 

Objective

Secured

 

 

 

 

 

 

 

 

 

 

 

 

BNDES

 

URTJLP

 

9.09%

 

2,310,053

 

2,598,623

 

Jul-31

 

Investment

 

 

Fixed

 

5.81%

 

324,560

 

461,756

 

Jan-25

 

Investment

 

 

Fixed

 

3.50%

 

466

 

727

 

Jan-24

 

Investment

 

 

IPCA + 3.25%

 

9.18%

 

1,681,668

 

945,663

 

Apr-29

 

Investment

 

 

IPCA + 4.10%

 

10.08%

 

135,637

 

154,843

 

Apr-29

 

Investment

CCB

 

IPCA

 

6.73%

 

778,090

 

646,624

 

Jan-48

 

Investment

Export credit agreement

 

CDI + 1.03%

 

13.08%

 

95,163

 

86,707

 

Feb-23

 

Investment

 

 

CDI + 2.25%

 

14.52%

 

63,320

 

60,700

 

May-26

 

Investment

 

 

CDI + 2.07%

 

14.67%

 

50,467

 

 

Mar-25

 

Working capital

 

 

CDI + 0.80%

 

14.56%

 

343,920

 

515,928

 

Dec-23

 

Investment

Resolution 4131

 

Fixed

 

3.65%

 

144,063

 

148,932

 

Nov-22

 

Working capital

Debentures

 

CDI + 1.79%

 

15.68%

 

782,743

 

753,770

 

Jun-27

 

Investment

 

 

CDI + 1.30%

 

15.13%

 

784,637

 

746,725

 

Oct-27

 

Investment

 

 

IPCA + 4.77%

 

10.78%

 

665,823

 

694,898

 

Jun-31

 

Investment

Export credit agreement

 

Euribor + 0.58%

 

1.94%

 

63,543

 

95,460

 

Sep-26

 

Investment

 

 

IPCA + 4.10%

 

18.47%

 

73,490

 

 

Jan-30

 

Investment

Commercial note

 

CDI + 1.35%

 

15.18%

 

7,985,354

 

 

Sep-23

 

Investment

 

 

 

 

 

 

16,282,997

 

7,911,356

 

 

 

 

Unsecured

 

 

 

 

 

 

 

 

 

 

 

 

Foreign loan

 

Fixed

 

1.40%

 

30,247

 

37,674

 

Nov-22

 

Working capital

 

 

6M Libor + 1.50%

 

3.72%

 

212,910

 

263,501

 

Dec-22

 

Acquisition

 

 

Prefixed

 

0.00%

 

 

857

 

Sep-22

 

Investment

 

 

Prefixed

 

1.90%

 

121,096

 

150,649

 

Dec-23

 

Investment

Resolution 4131

 

Prefixed

 

5.50%

 

45,956

 

 

May-23

 

Investment

 

 

Prefixed

 

3.67%

 

405,449

 

438,823

 

May-23

 

Investment

 

 

Prefixed

 

2.13%

 

1,007,192

 

 

Feb-25

 

Investment

 

 

Prefixed

 

1.36%

 

380,088

 

414,378

 

Feb-24

 

Investment

Perpetual Notes

 

Prefixed

 

8.25%

 

2,737,373

 

2,825,420

 

Nov-40

 

Acquisition

Senior Notes Due 2023

 

Prefixed

 

0.00%

 

 

685,550

 

Mar-23

 

Acquisition

Senior Notes Due 2025

 

Prefixed

 

0.00%

 

 

2,981,335

 

Jan-22

 

Acquisition

Senior Notes Due 2027

 

Prefixed

 

7.00%

 

3,597,745

 

4,305,928

 

Jan-27

 

Acquisition

Senior Notes Due 2028

 

Prefixed

 

5.25%

 

2,210,725

 

2,700,621

 

Jan-28

 

Acquisition

Senior Notes Due 2029

 

Prefixed

 

5.50%

 

4,039,648

 

4,226,142

 

Sep-29

 

Acquisition

Senior Notes Due 2032

 

Prefixed

 

4.20%

 

2,139,718

 

2,800,716

 

Jan-32

 

Acquisition

Prepayment

 

3M Libor + 1.00%

 

1.59%

 

108,165

 

111,955

 

Oct-23

 

Working capital

 

 

1.27%

 

1.27%

 

149,360

 

166,355

 

Jul-23

 

Working capital

Debentures

 

IPCA + 4.68%

 

10.69%

 

505,604

 

543,752

 

Feb-26

 

Investment

 

 

IPCA + 4.50%

 

10.50%

 

1,524,070

 

1,483,873

 

Feb-29

 

Investment

 

 

IPCA + 3.60%

 

9.55%

 

375,291

 

361,862

 

Dec-30

 

Working capital

 

 

CDI + 2.65%

 

16.66%

 

1,750,133

 

1,858,837

 

Aug-25

 

Investment

 

 

IPCA + 6.80%

 

12.93%

 

923,033

 

891,972

 

Apr-30

 

Investment

 

 

IPCA + 3.90%

 

9.86%

 

1,079,758

 

1,018,844

 

Oct-29

 

Investment

 

 

IPCA + 5.73%

 

11.80%

 

538,819

 

505,584

 

Oct-33

 

Investment

 

 

IPCA + 4.00%

 

9.97%

 

968,320

 

952,671

 

Dec-35

 

Investment

 

 

IPCA + 4.54%

 

10.54%

 

108,770

 

126,668

 

Jun-36

 

Investment

 

 

IPCA + 7.48%

 

13.65%

 

183,057

 

165,478

 

Dec-22

 

Investment

 

 

IPCA + 7.36%

 

13.52%

 

119,247

 

108,451

 

Dec-25

 

Investment

 

 

IPCA + 5.87%

 

11.95%

 

934,170

 

873,474

 

Dec-23

 

Investment

 

 

IPCA + 4.33%

 

10.32%

 

533,760

 

501,278

 

Oct-24

 

Investment

 

 

IGPM + 6.10%

 

14.53%

 

384,628

 

352,235

 

May-28

 

Investment

 

 

CDI +0.50%

 

0.00%

 

 

2,033,161

 

Oct-22

 

Investment

 

 

CDI + 1.95%

 

15.87%

 

794,856

 

717,651

 

Aug-24

 

Investment

 

 

CDI + 1.45%

 

15.30%

 

414,305

 

 

Dec-26

 

Investment

 

 

IPCA + 5.12%

 

11.15%

 

490,654

 

484,974

 

Aug-31

 

Investment

 

 

IPCA + 5.22%

 

11.26%

 

472,641

 

477,578

 

Aug-36

 

Investment

 

 

CDI + 1.65%

 

15.53%

 

759,707

 

774,215

 

Aug-28

 

Working capital

 

 

CDI + 2.00%

 

15.92%

 

911,977

 

930,301

 

Aug-31

 

Working capital

 

 

CDI + 1.50%

 

15.35%

 

421,898

 

 

May-28

 

Working capital

 

 

CDI + 1.90%

 

15.81%

 

1,161,980

 

 

May-32

 

Working capital

 

 

IPCA + 5.75%

 

11.82%

 

384,298

 

374,761

 

Aug-31

 

Working capital

Working capital

 

CDI + 2.75%

 

15.47%

 

100,166

 

100,157

 

Jun-22

 

Working capital

 

 

SOFR + 1.50%

 

1.50%

 

2,413,514

 

 

May-27

 

Working capital

 

 

 

 

 

 

35,440,328

 

37,747,681

 

 

 

 

Total

 

 

 

 

 

51,723,325

 

45,659,037

 

 

 

 

Current

 

 

 

 

 

11,654,313

 

4,241,368

 

 

 

 

Non-current

 

 

 

 

 

40,069,012

 

41,417,669

 

 

 

 



Notes to the interim financial statements

(In thousands of Brazilian Reais - R$)


For debts linked to derivatives, the effective rates are shown in Note 5.10.

 

To calculate the average rates, on an annual basis, the average annual CDI rate of 12.06% p.a. was considered. (9.15% p.a. on December 31, 2021) and TJLP of 6.65% p.a. (5.32% p.a. on December 31, 2021).

 

Loans, financing and debentures that are classified as non-current have the following maturities:

 

 

 

Parent Company

 

Consolidated

 

 

September 30, 2022

 

December 31, 2021

 

September 30, 2022

 

December 31, 2021

13 to 24 months

 

571,971

 

569,676

 

3,855,107

 

4,339,743

25 to 36 months

 

570,134

 

569,676

 

3,769,247

 

2,968,458

37 to 48 months

 

 

571,582

 

1,947,958

 

4,029,690

49 to 60 months

 

372,687

 

 

6,375,282

 

984,015

61 to 72 months

 

772,797

 

365,786

 

5,370,772

 

6,902,914

73 to 84 months

 

426,476

 

370,455

 

6,664,477

 

4,701,952

85 to 96 months

 

793,267

 

4,604,494

 

2,593,423

 

6,595,854

Over 97 months

 

1,159,537

 

842,794

 

9,492,746

 

10,895,043

 

 

4,666,869

 

7,894,463

 

40,069,012

 

41,417,669

 

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

 

 

 

Parent Company

 

Consolidated

 

 

September 30, 2022

 

December 31, 2021

 

September 30, 2022

 

December 31, 2021

Brazilian reais

 

13,375,347

 

3,938,114

 

31,916,530

 

23,304,742

U.S. dollar

 

 

4,226,142

 

19,378,998

 

21,806,154

British pound

 

 

 

364,254

 

451,824

Euro

 

 

 

63,543

 

96,317

 

 

13,375,347

 

8,164,256

 

51,723,325

 

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 notes.

 

Below are changes in loans, financing and debentures in the period ended September 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 9.2)

 

 

12,825

Raised

 

9,450,210

 

14,231,104

Repayment of principal

 

 

(6,153,926)

Payment of interest

 

(653,068)

 

(2,447,313)

Transfer (i)

 

(4,051,050)

 

Interest, exchange rate and fair value

 

464,999

 

421,598

At September 30, 2022

 

13,375,347

 

51,723,325

 

(i) The amount relates to the transfer of the Bond 2029 debt to Cosan Luxembourg.

 

a)      Guarantees

 

The subsidiary Rumo has financing contracts with development banks, intended for investments with a bank guarantee, according to each contract, with an average cost of 0.77% p.a. or by real guarantees (assets) and escrow account. As of September 30, 2022, the balance of bank guarantees contracted was R$ 3,145,287 (R$ 3,328,076 as of December 31, 2021).


The subsidiary Moove has a guarantee with Banco Santander S.A. ("Santander") to guarantee a loan from Moove Argentina, with an average annual cost of 0.18% p.a.. As of September 30, 2022, the balance of guarantees contracted was R$ 8,500 with no comparative balance as of December 31, 2021.



Notes to the interim financial statements

(In thousands of Brazilian Reais - R$)


b)     Available credit line

 

As of September 30, 2022, the Company had credit lines with banks rated AA, which were not used, in the amount of R$ 550,000 (R$ 250,000 as of December 31, 2021) and R$709,508 (R$ 898,023 as of December 31, 2021). December 2021), for Rumo S.A., of 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 main loan facilities, the Company and its subsidiaries are required to comply with the following financial covenants:

 

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

1.50

BNDES

Comgás S.A.

Resolution 4131

Comgás S.A.

Debenture 1st issue - Cosan Logística

Cosan S.A.

2.93

Senior Notes Due 2027

Cosan Luxembourg S.A.

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

3.05

Senior Notes Due 2029

Cosan Luxembourg S.A.

Senior Notes Due 2028

Rumo S.A.

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

2.40

Senior Notes Due 2032 (vi)

Rumo S.A.

BNDES

Rumo S.A.

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

3.91

BNDES

Sulgás

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

(1.49)

BNDES

Sulgás

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

0.01

 

(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. 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 September 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

 

 

September 30, 2022

 

December 31, 2021

 

September 30, 2022

 

December 31, 2021

Materials and service suppliers

 

23,194

 

4,506

 

2,728,423

 

1,891,023

Natural gas/ transport and logistics suppliers

 

 

 

1,647,130

 

1,362,481

 

 

23,194

 

4,506

 

4,375,553

 

3,253,504

 

5.8 Leases

 

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

 

 

 

Parent company

 

Consolidated

At January 1, 2022

 

40,047

 

3,267,678

Business combination (Note 9.2)

 

 

122,135

Additions

 

542

 

250,138

Disposals

 

(7,769)

 

(11,027)

Interest

 

2,392

 

286,724

Repayments of principal

 

(3,726)

 

(282,074)

Payments of interest

 

(2,981)

 

(155,290)

Contractual adjustment

 

120

 

188,740

Reclassification to non-current liabilities available for sale

 

 

(105,131)

Transfers between liabilities

 

 

(4,973)

At September 30, 2022

 

28,625

 

3,556,920

Current

 

6,892

 

469,696

Non-current

 

21,733

 

3,087,224

 

 

28,625

 

3,556,920

 


Notes to the interim financial statements

(In thousands of Brazilian Reais - R$)


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

 

July 1, 2022 to September 30, 2022

 

January 1, 2022 to September 30, 2022

 

July 1, 2021 to September 30, 2021

 

January 1, 2021 to September 30, 2021

 

 

 

 

Variable lease payments not included in the measurement of lease liabilities

15,603

 

40,993

 

9,920

 

25,347

Expenses relating to short-term leases

3,501

 

12,041

 

7,953

 

25,520

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

244

 

1,024

 

255

 

726

 

19,348

 

54,058

 

18,128

 

51,593

 

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 September 30, 2022, would be those presented in the “Official” column:

 

 

 

September 30, 2022

 

December 31, 2021

Accounts

 

Registered

 

Official note

 

% Variation

 

Registered

 

Official note

 

% Variation

Lease liabilities

 

(2,109,467)

 

(2,287,387)

 

8%

 

(2,121,577)

 

(2,287,777)

 

8%

Residual right of use

 

6,538,251

 

6,550,972

 

0%

 

6,743,631

 

6,755,661

 

0%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

September 30, 2022

 

September 30, 2021

Accounts

 

Registered

 

Official note

 

% Variation

 

Registered

 

Official note

 

% Variation

Financial expense

 

(210,467)

 

(198,584)

 

-6%

 

(253,446)

 

(265,511)

 

5%

Depreciation expense

 

(216,508)

 

(221,377)

 

2%

 

(280,462)

 

(285,462)

 

2%

  

Rates between 10.9% and 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 September 30, 2022, the lease liability for these contracts was R$2,014,472 (R$1,185,207 as of December 31, 2021). The potential PIS/COFINS credit included in liabilities as of September 30, 2022 is R$6,088 (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 September 30, 2022 was as follows:

 

 

 

Assets

 

Liabilities

 

Total

At December 31, 2021

 

558,310

 

(1,372,283)

 

(813,973)

Cost of gas (i)

 

(306,347)

 

 

(306,347)

Tax credits (ii)

 

 

14,699

 

14,699

Monetary variation (iii)

 

65,134

 

(91,329)

 

(26,195)

IGP-M (iv)

 

82,120

 

 

82,120

Business combination (note 9.2) (ii)

 

59,757

 

(140,405)

 

(80,648)

At September 30, 2022

 

458,974

 

(1,589,318)

 

(1,130,344)

 

 

 

 

 

 

 

Current

 

298,719

 

(71,167)

 

227,552

Non-current

 

160,255

 

(1,518,151)

 

(1,357,896)

 

 

458,974

 

(1,589,318)

 

(1,130,344)

 

(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.

(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. 

 


Notes to the interim financial statements

(In thousands of Brazilian Reais - R$)


5.10 Derivative financial instruments

 

 

Parent Company

 

Notional

 

Fair value

 

September 30, 2022

 

December 31, 2021

 

September 30, 2022

 

December 31, 2021

Exchange rate derivatives

 

 

 

 

 

 

 

  Forward agreements

123,980

 

2,994,267

 

(15,712)

 

(220)

 

 

 

 

 

 

 

 

Interest rate and exchange rate risk

 

 

 

 

 

 

 

  Swap agreements (shares)

1,515,827

 

1,074,113

 

70,831

 

270,462

  Swap agreements (interest rate)

674,300

 

324,300

 

(37,580)

 

(75,618)

  Swap agreements (exchange and interest rate)

7,318,840

 

5,495,733

 

1,149,190

 

2,226,752

 

9,508,967

 

6,894,146

 

1,182,441

 

2,421,596

 

 

 

 

 

 

 

 

Total financial instruments

 

1,166,729

 

2,421,376

 

 

 

 

 

 

 

 

Current assets

 

 

 

 

8,827

 

54,963

Non-current assets

 

 

 

 

1,464,657

 

2,507,893

Current liabilities

 

 

 

 

(15,712)

 

(31,202)

Non-current liabilities

 

 

 

 

(291,043)

 

(110,278)

Total

 

 

 

 

1,166,729

 

2,421,376

 

 

Consolidated

 

Notional

 

Fair value

 

September 30, 2022

 

December 31, 2021

 

September 30, 2022

 

December 31, 2021

Exchange rate derivatives

 

 

 

 

 

 

 

  Forward agreements (i)

318,385

 

3,313,428

 

(10,138)

 

21,305

  Exchange options contracts (ii)

700,695

 

 

34,269

 

  Commodity options contracts

 

 

24,240

 

 

1,019,080

 

3,313,428

 

48,371

 

21,305

 

 

 

 

 

 

 

 

Electricity derivatives

 

 

 

 

 

 

 

  Forward agreements (iii)

205,928

 

1,407,476

 

(66,341)

 

(248,123)

 

205,928

 

1,407,476

 

(66,341)

 

(248,123)

Interest rate and exchange rate risk

 

 

 

 

 

 

 

  Swap agreements (shares) (iv)

1,515,827

 

1,074,113

 

70,831

 

270,462

  Swap agreements (interest rate and inflation) (v)

6,214,861

 

6,590,408

 

(52,370)

 

77,913

  Swap agreements (interest rate)

6,224,300

 

3,019,917

 

(241,689)

 

154,654

  Swap agreements (exchange and interest rate) (v)

7,588,813

 

13,223,981

 

1,109,229

 

3,380,554

 

21,543,801

 

23,908,419

 

886,001

 

3,883,583

 

 

 

 

 

 

 

 

Total financial instruments

 

868,031

 

3,656,765

 

 

 

 

 

 

 

 

Current assets

 

 

 

 

249,010

 

194,878

Non-current assets

 

 

 

 

2,377,449

 

4,538,048

Current liabilities

 

 

 

 

(1,101,781)

 

(925,650)

Non-current liabilities

 

 

 

 

(656,647)

 

(150,511)

Total

 

 

 

 

868,031

 

3,656,765

 


Notes to the interim financial statements

(In thousands of Brazilian Reais - R$)


(i)The Company and its subsidiaries TRSP, Moove and Compass Comercialização have forward exchange contracts and/or options indexed to exchange and commodity to hedge exposures and expenses in foreign currency. 

 

(ii)Transactions with natural gas derivatives are transacted with bank counterparties 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.


(iii)The subsidiary Compass Comercialização 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.

 

(iv)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$1,074,112. Part of these operations is guaranteed by RAIL3 shares of its subsidiary Rumo S.A. As of September 30, 2022, the mark-to-market result recorded in the Company's financial expense line was R$ 19,178.

 

(v)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 the hedging instruments and the 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, i.e. 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

 

September 30, 2022

 

December 31, 2021

 

September 30, 2022

 

December 31, 2021

Exchange rate hedge

 

 

 

 

 

 

 

 

 

   Designated items

 

 

 

 

 

 

 

 

 

     Senior notes 2025 (Rumo Luxembourg)

 

 

 

 

259,866

     Senior notes 2028 (Rumo Luxembourg)

(2,791,600)

 

(2,210,725)

 

(2,700,621)

 

(380,619)

 

43,154

     Senior notes 2032 (Rumo Luxembourg)

(2,758,400)

 

(2,139,718)

 

(2,938,939)

 

(678,771)

 

(679,564)

     PPE 1 (Moove)

(157,800)

 

(162,447)

 

 

7,148

 

     PPE 2 (Moove)

(110,400)

 

(107,832)

 

 

5,606

 

Total debt

(5,818,200)

 

(4,620,722)

 

(5,639,560)

 

(1,046,636)

 

(376,544)

Derivative financial instruments

 

 

 

 

 

 

 

 

 

     Senior Swaps Notes 2025 (Rumo Luxembourg)

 

 

 

 

(120,326)

     Senior Swaps Notes 2028 (Rumo Luxembourg)

2,791,600

 

(276,275)

 

266,526

 

542,800

 

277,542

     Senior Notes 2032 (Rumo Luxembourg)

2,758,400

 

(22,508)

 

675,572

 

698,080

 

675,572

     SWAP PPE 1 (Moove)

157,800

 

(10,258)

 

 

(10,258)

 

     SWAP PPE 2 (Moove)

110,400

 

(6,219)

 

 

(6,219)

 

Derivative total

5,818,200

 

(315,260)

 

942,098

 

1,224,403

 

832,788

Total

 

(4,935,982)

 

(4,697,462)

 

177,767

 

456,244

 

 

 

 

Book value


Accumulated fair value adjustment

 

Notional

 

September 30, 2022

 

December 31, 2021

 

September 30, 2022

 

December 31, 2021

Interest rate hedge

 

 

 

 

 

 

 

 

 

   Designated items

 

 

 

 

 

 

 

 

 

     Senior Notes 2023 (Cosan Luxembourg)

 

 

 

 

(188,083)

     Debenture 5th issue - single series (Comgás)

(684,501)

 

(934,170)

 

(873,474)

 

(60,696)

 

17,184

     BNDES Project VIII (Comgás)

(1,000,000)

 

(866,692)

 

(921,949)

 

55,257

 

(921,949)

     Debenture (Rumo)

(5,530,408)

 

(5,517,092)

 

(5,359,574)

 

(168,211)

 

149,491

     Finem (Rumo)

(30,781)

 

(28,915)

 

 

(981)

 

     CCB (Rumo)

(649,138)

 

(778,090)

 

 

(1,387)

 

Total debt

(7,894,828)

 

(8,124,959)

 

(7,154,997)

 

(176,018)

 

(943,357)

Derivative financial instruments

 

 

 

 

 

 

 

 

 

     Swaps Notes 2023 (Cosan Luxembourg)

 

 

 

 

10,057

     Debenture 5th issue - single series (Comgás)

684,501

 

188,393

 

(189,928)

 

(1,535)

 

(401,669)

     BNDES Project VIII (Comgás)

1,000,000

 

(95,279)

 

51,220

 

(42,624)

 

51,220

     Swaps Debenture (Rumo)

5,530,408

 

(220,845)

 

(75,806)

 

145,039

 

(196,959)

     Finem (Rumo)

30,781

 

(594)

 

 

594

 

     CCB (Rumo)

649,138

 

(14,521)

 

 

14,521

 

Derivative total

7,894,828

 

(142,846)

 

(214,514)

 

115,995

 

(537,351)

Total

 

(8,267,805)

 

(7,369,511)

 

(60,023)

 

(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

 

September 30, 2022

 

December 31, 2021

 

September 30, 2022

 

December 31, 2021

Exchange rate

 

 

 

 

 

 

 

 

 

 

 

Objects

 

 

 

 

 

 

 

 

 

 

 

Senior Notes 2027 (Cosan Luxembourg)

USD+7.0%

 

(3,514,290)

 

(3,597,745)

 

(4,305,928)

 

957,298

 

313,052

Export Credit Agreement

EUR + 0.58%

 

(100,198)

 

(63,543)

 

(95,460)

 

(900)

 

15,827

Resolution 4,131 (Rumo)

USD + 2.20%

 

(100,000)

 

(144,063)

 

(148,932)

 

(731)

 

9,185

Resolution 4,131 (Comgás - 2018)

USD + 3.67%

 

(268,125)

 

(405,449)

 

(438,823)

 

5,094

 

(18,230)

Resolution 4,131 (Comgás - 2021)

USD + 1.36%

 

(407,250)

 

(380,088)

 

(414,378)

 

25,989

 

5,526

Resolution 4,131 (Comgás - 2022)

USD + 2.51%

 

(1,097,400)

 

(1,007,192)

 

 

77,781

 

Total

 

 

(5,487,263)

 

(5,598,080)

 

(5,403,521)

 

1,064,531

 

325,360

Derivative instruments

 

 

 

 

 

 

 

 

 

 

 

Swap Senior Notes 2027 (Cosan Luxembourg)

126.85% do CDI

 

3,514,290

 

1,353,361

 

2,047,237

 

(668,560)

 

45,181

Inflation and interest rate swaps (Rumo)

107% do CDI

 

100,198

 

12,360

 

30,535

 

18,175

 

(10,658)

Inflation and interest rate swaps (Rumo)

118% do CDI

 

100,000

 

42,069

 

47,527

 

5,458

 

(15,874)

EIB 3rd Tranche (Comgás)

88.5% do CDI

 

 

 

 

 

844

EIB 4th Tranche (Comgás)

81.1% do CDI

 

 

 

 

 

2,583

Resolution 4,131 (Comgás - 2018)

107.9% do CDI

 

268,125

 

124,696

 

168,358

 

(50,873)

 

20,794

Resolution 4,131 (Comgás - 2020)

CDI + 2.75%

 

 

 

 

 

15,711

Resolution 4,131 (Comgás - 2021)

CDI + 1.25%

 

407,250

 

(33,333)

 

(514)

 

(71,701)

 

(6,628)

Resolution 4,131 (Comgás - 2022)

CDI + 1.20%

 

1,097,400

 

(114,846)

 

 

(171,692)

 

Derivative total

 

 

5,487,263

 

1,384,307

 

2,293,143

 

(939,193)

 

51,953

Total

 

 

 

(4,213,773)

 

(3,110,378)

 

125,338

 

377,313

 


Notes to the interim financial statements

(In thousands of Brazilian Reais - R$)


 

 

 

 

 

Book value

 

Accumulated fair value adjustment

 

 

 

Notional

 

September 30, 2022

 

December 31, 2021

 

September 30, 2022

 

December 31, 2021

Interest rate

 

 

 

 

 

 

 

 

 

 

 

Objects

 

 

 

 

 

 

 

 

 

 

 

     Debenture 4rd issue - 2rd series (Comgás)

IPCA + 7.48%

 

(180,546)

 

(183,057)

 

 

(183,057)

 

     Debenture 4rd issue - 3rd series (Comgás)

IPCA + 7.36%

 

(114,818)

 

(119,247)

 

 

(119,247)

 

     Debenture 6th issue - single series (Comgás)

IPCA + 4.33%

 

(523,993)

 

(533,760)

 

 

(533,760)

 

     Debenture 9rd issue - 1rd series (Comgás)

IPCA + 5.12%

 

(500,000)

 

(490,654)

 

(484,974)

 

(5,680)

 

(484,974)

     Debenture 9rd issue - 2rd series (Comgás)

IPCA + 5.22%

 

(500,000)

 

(472,641)

 

(477,578)

 

4,937

 

(477,578)

     BNDES Projects VI and VII (Comgás)

IPCA + 4.10%

 

(160,126)

 

(135,637)

 

 

(135,637)

 

     BNDES Project VIII (Comgás)

IPCA + 3.25%

 

(870,149)

 

(814,976)

 

 

(814,976)

 

     Debenture (Rumo)

IPCA + 4.68%

 

(420,000)

 

(505,604)

 

(543,752)

 

(7,373)

 

(59,494)

     Debenture (Rumo)

IPCA + 4.50%

 

(600,000)

 

(666,791)

 

(676,798)

 

(22,973)

 

(9,264)

Total

 

 

(3,869,632)

 

(3,922,367)

 

(2,183,102)

 

(1,817,766)

 

(1,031,310)

Derivative instruments

 

 

 

 

 

 

 

 

 

 

 

     Debenture 4rd issue - 2rd series (Comgás)

94.64% CDI

 

180,546

 

(3,891)

 

 

(3,891)

 

     Debenture 4rd issue - 3rd series (Comgás)

112.49% CDI

 

114,818

 

(3,838)

 

 

(3,838)

 

     Debenture 6th issue - single series (Comgás)

89.9% CDI

 

523,993

 

(23,341)

 

 

(23,341)

 

     Debenture 9rd issue - 1rd series (Comgás)

109.20% CDI

 

500,000

 

131

 

5,776

 

(19,681)

 

5,776

     Debenture 9rd issue - 2rd series (Comgás)

110.50% CDI

 

500,000

 

(17,245)

 

12,939

 

(30,108)

 

12,939

     BNDES Projects VI and VII (Comgás)

87.50% CDI

 

160,126

 

(3,437)

 

 

(5,497)

 

     BNDES Project VIII (Comgás)

82.94% CDI

 

870,149

 

(25,762)

 

 

(37,328)

 

Debenture (Rumo)

107% CDI

 

420,000

 

78,006

 

71,375

 

(6,631)

 

11,772

Debenture (Rumo)

105% CDI

 

600,000

 

89,854

 

82,344

 

(7,510)

 

(1,789)

Derivative total

 

 

3,869,632

 

90,477

 

172,434

 

(137,825)

 

28,698

Total

 

 

 

(3,831,890)

 

(2,010,668)

 

(1,955,591)

 

(1,002,612)

  

c)      Cash flow hedge

 

The subsidiaries Rumo and Moove 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 over the course of the year:

 

 

 

 

 

 

Book value

 

Accumulated fair value adjustment

 

 

 

Notional

 

September 30, 2022

 

December 31, 2021

 

September 30, 2022

 

December 31, 2021

Cash flow hedge

 

 

 

 

 

 

 

 

 

 

 

Derivative instruments

 

 

 

 

 

 

 

 

 

 

 

NDF (Non deliverable forwards) (Rumo)

USD

 

51,331

 

(784)

 

 

(784)

 

NDF (Non deliverable forwards) (Moove)

USD

 

20,000

 

1,274

 

 

1,274

 

Total

 

 

71,331

 

490

 

 

490

 



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

 

September 30, 2022

 

December 31, 2021

Senior Notes 2023

 

Cosan Luxembourg S.A.

 

 

100.26%

Senior Notes 2025

 

Rumo Luxembourg S.à r.l.

 

 

103.04%

Senior Notes 2027

 

Cosan Luxembourg S.A.

 

100.01%

 

103.79%

Senior Notes 2028

 

Rumo Luxembourg S.à r.l.

 

91.42%

 

103.42%

Senior Notes 2029

 

Cosan Luxembourg S.A.

 

90.79%

 

104.39%

Senior Notes 2032

 

Rumo Luxembourg S.à r.l.

 

78.12%

 

94.34%

Perpetual Notes

 

Cosan Overseas Limited

 

98.97%

 

102.17%

 

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

 

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

 

 

 

 

Carrying amount

 

Assets and liabilities measured at fair value

 

 

 

September 30, 2022

 

December 31, 2021

 

September 30, 2022

 

December 31, 2021

 

Note

 

 

 

 

 

Level 1

 

Level 2

 

Level 3

 

Level 1

 

Level 2

 

Level 3

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  Investment funds

5.1

 

667,297

 

1,680,328

 

 

667,297

 

 

 

1,680,328

 

  Marketable securities

5.2

 

9,129,017

 

4,388,007

 

6,489,622

 

2,639,395

 

 

 

4,388,007

 

  Other financial assets

5.4

 

92,376

 

320,193

 

92,376

 

 

 

320,193

 

 

  Investment properties (i)

11.5

 

3,935,653

 

3,886,696

 

 

 

3,935,653

 

 

 

3,886,696

  Derivate financial instruments

5.10

 

2,626,459

 

4,732,926

 

 

2,626,459

 

 

 

4,732,926

 

Total

 

 

16,450,802

 

15,008,150

 

6,581,998

 

5,933,151

 

3,935,653

 

320,193

 

10,801,261

 

3,886,696

Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  Loans, borrowings and debentures

5.6

 

(51,723,325)

 

(45,659,037)

 

(21,235,149)

 

(21,536,281)

 

 

(30,157,655)

 

(20,214,600)

 

  Derivative financial instruments

5.10

 

(1,758,428)

 

(1,076,161)

 

 

(1,758,428)

 

 

 

(1,076,161)

 

Total

 

 

(53,481,753)

 

(46,735,198)

 

(21,235,149)

 

(23,294,709)

 

 

(30,157,655)

 

(21,290,761)

 

 

(i)The fair value of agricultural properties was determined based on the direct comparative method of market data applied to transactions with similar properties (type, location and quality of the property), and to some extent based on sales quotations for potential transactions with comparable assets (level 3). The methodology used to determine fair value takes into account direct comparisons of market information, such as market research, homogenization of values, spot market prices, sales, distances, facilities, access to land, topography and soil, use of land (type of crop) and rainfall, among other data, in line with the standards issued by the Brazilian Association of Technical Standards (ABNT). Significant unobservable inputs range from 11.65% p.a. and 13.15% p.a. on September 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.

 

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.



Notes to the interim financial statements

(In thousands of Brazilian Reais - R$)


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

  

 

September 30, 2022

 

December 31, 2021

Cash and cash equivalents

651,523

 

3,811,598

Trade receivables

 

93,326

Trade payables

(91,564)

 

(4,721)

Loans, borrowings and debentures

(15,944,819)

 

(19,640,300)

Leases

(100,741)

 

(108,365)

Contingent consideration

(219,304)

 

(234,960)

Derivative financial instruments (notional)

19,442,375

 

21,105,358

Foreign exchange exposure, net

3,737,470

 

5,021,936

 

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

 

A reasonably possible strengthening (weakening) of Brazilian reais to US dollars and euros as of September 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 of 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

 

(24,486)

 

157,259

 

314,518

 

(157,259)

 

(314,518)

Trade payables

 

Currency fluctuation

 

3,160

 

(18,941)

 

(41,042)

 

25,261

 

47,362

Derivative financial instruments

 

Currency fluctuation

 

955,915

 

200,828

 

3,736,432

 

(11,045,023)

 

(14,491,653)

Loans, borrowings and debentures

 

Currency fluctuation

 

550,309

 

(3,848,627)

 

(7,697,255)

 

3,848,627

 

7,697,255

Leases

 

Currency fluctuation

 

3,477

 

(20,839)

 

(45,155)

 

27,793

 

52,109

Impacts on profit or loss

 

 

 

1,488,375

 

(3,530,320)

 

(3,732,502)

 

(7,300,601)

 

(7,009,445)

 


Notes to the interim financial statements

(In thousands of Brazilian Reais - R$)


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

 

 

September 30, 2022

 

Scenario

 

 

 

Probable

 

25%

 

50%

 

-25%

 

-50%

U.S.$

 

5.4066

 

5.2200

 

6.5250

 

7.8300

 

3.9150

 

2.6100

Euro

 

5.2904

 

5.5332

 

6.9165

 

8.2998

 

4.1499

 

2.7666

GBP

 

6.0197

 

6.5772

 

8.2215

 

9.8658

 

4.9329

 

3.2886

 

  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

 

933,372

 

666,878

 

893,200

 

 

(11,627)

Marketable securities

 

194,771

 

191,039

 

239,732

 

93,654

 

44,961

Restricted cash

 

5,163

 

1,856

 

3,146

 

(726)

 

(2,016)

Lease and concession in installments

 

(148,523)

 

(185,654)

 

(222,785)

 

(111,393)

 

(74,262)

Leases

 

(401,787)

 

(402,553)

 

(403,322)

 

(401,025)

 

(400,266)

Derivative financial instruments

 

(914,846)

 

(990,716)

 

(1,079,018)

 

(421,889)

 

(211,397)

Loans, borrowings and debentures

 

(3,597,398)

 

(4,383,747)

 

(5,185,021)

 

(2,781,200)

 

(1,979,926)

Other financial liabilities

 

(136,579)

 

(167,510)

 

(198,441)

 

(105,649)

 

(74,718)

Impacts on profit or loss

 

(4,065,827)

 

(5,270,407)

 

(5,952,509)

 

(3,728,228)

 

(2,709,251)

 

The probable scenario considers the estimated interest rate, made by a specialized third party and the Central Bank of Brazil (Banco Central do Brasil or “BACEN”) on October 7, 2022, as follows:

                           

 

 

Probable

 

25%

 

50%

 

-25%

 

-50%

SELIC

 

13.54%

 

16.93%

 

20.31%

 

10.16%

 

6.77%

CDI

 

13.44%

 

16.80%

 

20.16%

 

10.08%

 

6.72%

TJLP462 (TJLP + 1% p.a.)

 

7.50%

 

9.13%

 

10.75%

 

5.88%

 

4.25%

TJLP

 

6.50%

 

8.13%

 

9.75%

 

4.88%

 

3.25%

IPCA

 

6.11%

 

7.64%

 

9.17%

 

4.58%

 

3.06%

IGPM

 

4.40%

 

5.50%

 

6.60%

 

3.30%

 

2.20%

Libor

 

4.27%

 

5.33%

 

6.40%

 

3.20%

 

2.13%

Fed Funds

 

4.75%

 

5.94%

 

7.13%

 

3.56%

 

2.38%

 


Notes to the interim financial statements

(In thousands of Brazilian Reais - R$)


  1. Price risk

 

  • Electricity

Electric energy 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.


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

 

 

 

 

 

 

 

September 30, 2022

 

 

 

 

 

December 31, 2021

 

 

Assets

 

Liabilities

 

Net loss

 

Assets

 

Liabilities

 

Net loss

Trading operations

 

43,203

 

(109,544)

 

(66,341)

 

69,576

 

(317,699)

 

(248,123)

 

The scenarios for sensitivity analysis are prepared using market data and specialized sources, considering future prices, applied on the market curves as of September 30, 2022, as follows:

 

 

 

 

 

Variation scenario

 

 

Probable

 

25%

 

50%

 

-25%

 

-50%

Unrealized loss on trading operations

 

(66,341)

 

(66,340)

 

(66,340)

 

(66,341)

 

(66,341)

 

 

(66,341)

 

(66,340)

 

(66,340)

 

(66,341)

 

(66,341)

 

In July 2022, the subsidiary Compass Comercialização S.A. entered into an instrument for the Assignment of Electricity Purchase and Sale Agreements with WX Energy Comercializadora de Energia Ltda., an indirect subsidiary of Raízen S.A. Through this market transaction, the Company fully assigned all contracts maturing after 2022.

  • Natural gas

Operations with natural gas derivatives are transacted with bank counterparties 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.

Our open positions in natural gas derivatives are:

Instrument

 

Risk factor

 

Probable

 

25%

 

50%

 

-25%

 

-50%

Brent derivatives – options

 

Change in price U.S.$ / bbl

 

24,284

 

62,333

 

117,307

 

5,259

 

312

 


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:

  

 

September 30, 2022

 

December 31, 2021

Cash and cash equivalents

15,487,103

 

16,174,130

Trade receivables

4,299,353

 

2,745,853

Marketable securities

2,639,395

 

4,388,007

Restricted cash

118,969

 

58,990

Derivative financial instruments

2,626,459

 

4,732,926

Receivables from related parties

491,411

 

416,491

Dividends receivable and interest on equity receivables

320,198

 

519,965

Other financial assets

92,376

 

320,193

 

26,075,264

 

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 risks 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:

 

 

September 30, 2022

 

December 31, 2021

AAA

17,177,550

 

23,080,390

AA

3,390,334

 

2,239,266

A

241,200

 

BBB

 

34,397

Not rated

62,842

 

 

20,871,926

 

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:


 

September 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

(12,096,554)

 

(4,841,060)

 

(8,767,361)

 

(37,198,622)

 

(62,903,597)

 

(57,375,287)

Trade payables

(4,375,553)

 

 

 

 

(4,375,553)

 

(3,253,504)

Other financial liabilities

(1,011,341)

 

 

 

 

(1,011,341)

 

(726,423)

Tax installments - REFIS

(53,431)

 

(2,077)

 

(89)

 

(151,038)

 

(206,635)

 

(200,664)

Leases

(453,938)

 

(446,114)

 

(1,065,870)

 

(14,734,779)

 

(16,700,701)

 

(15,631,812)

Lease and concession instalments

(196,294)

 

(203,534)

 

(198,983)

 

(602,116)

 

(1,200,927)

 

(1,185,076)

Payables to related parties

(373,682)

 

 

 

 

(373,682)

 

(287,609)

Dividends payable

(197,213)

 

 

 

 

(197,213)

 

(799,634)

Derivative financial instruments

(1,387,129)

 

(673,121)

 

(2,296,000)

 

2,681,378

 

(1,674,872)

 

6,313,208

 

(20,145,135)

 

(6,165,906)

 

(12,328,303)

 

(50,005,177)

 

(88,644,521)

 

(73,146,801)


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.



Notes to the interim financial statements

(In thousands of Brazilian Reais - R$)


6 Other tax receivables


 

 

Parent Company

 

Consolidated

 

 

September 30, 2022

 

December 31, 2021

 

September 30, 2022

 

December 31, 2021

COFINS - Revenue tax (i)

 

17,033

 

28,696

 

996,317

 

1,333,868

ICMS - State VAT

 

 

10

 

918,295

 

873,203

ICMS CIAP - State VAT

 

 

 

109,751

 

106,250

PIS - Revenue tax (i)

 

1,058

 

1,968

 

350,028

 

299,610

Tax credits

 

44,688

 

42,932

 

44,688

 

42,932

Other

 

4,666

 

2,942

 

74,985

 

145,304

 

 

67,445

 

76,548

 

2,494,064

 

2,801,167

Current

 

22,757

 

33,616

 

1,447,085

 

921,472

Non-current

 

44,688

 

42,932

 

1,046,979

 

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 subsidiaries Sulgás and Gás Brasiliano also recognized the credits during the period.

 

Granted by the Federal Revenue Service (Secretaria da Receita Federal, or “SRF”), on March 30, 2022, the request for qualification of PIS and COFINS credits calculated since July 2008, the subsidiary Comgás started to use it for the monthly payments of PIS and COFINS, as well as quarterly payments of IRPJ and CSLL. The expectation is that the amount recorded in the short term will be used in the next 12 months.


Notes to the interim financial statements

(In thousands of Brazilian Reais - R$)


7 Inventories

 

 

 

Consolidated

 

 

September 30, 2022

 

December 31, 2021

Finished goods

 

1,506,084

 

814,320

Spare parts and accessories

 

176,050

 

180,286

Raw material

 

119,118

 

126,889

Warehouse and other

 

46,008

 

27,809

 

 

1,847,260

 

1,149,304

  

The balances are presented net of the provision for obsolete inventories in the amount of R$ 55,222 as of September 30, 2022 (R$ 26,841 as of December 31, 2021).

 

8 Assets and liabilities held for sale

Accounting policy


The Company classifies a current asset held for sale when its carrying amount will be recovered, mainly through a sale transaction rather than continued use. These non-current and held-for-sale assets are measured at the lower of their carrying amount and the fair value net of selling expenses. Selling expenses are represented by incremental expenses directly attributable to the sale, excluding financial and income taxes.


The criteria for classifying non-current assets held for sale are met when the sale is highly probable and the asset or group of assets held for sale is available for immediate sale in its current condition, subject only to terms that are customary and customary for sale of such assets held for sale. The appropriate management hierarchical level of the Group is committed to the asset sale plan, having initiated a firm program to locate a buyer and completion of the plan within one year from the date of classification.

 

Property, plant and equipment and intangible assets are not depreciated or amortized when classified as held for sale.

Assets and liabilities classified as held for sale are presented separately as current items in the balance sheet.

 

On July 15, 2022, the subsidiary Rumo entered into a share purchase and sale agreement, with the objective of selling 80% of its interest in its wholly-owned subsidiary Elevações Portuárias.

As of September 30, 2022, Cosan's management was committed to the plan to sell its entire investment in Payly Holding Ltda. (“Payly”) to Raízen S.A. The purchase and sale agreement was signed between the parties on October 17, 2022 and approved by CADE on November 07, 2022 with an appeal period of up to 15 days from that date.

In view of the criteria established in CPC 31 Ativos não circulantes disponíveis para venda e operações descontinuadas (IFRS 5 - Non-current Assets Held for Sale and Discontinued Operations), both transactions characterize an asset held for sale, and the recognitions were carried out as composition shown below:

Notes to the interim financial statements

(In thousands of Brazilian Reais - R$)

 

  1. Assets held for sale


 

 

September 30, 2022

 

 

Elevações Portuárias

 

Payly

 

Consolidated

Assets

 

 

 

 

 

 

Cash and cash equivalents

 

152,959

 

64,160

 

217,119

Marketable securities

 

188,570

 

8,874

 

197,444

Trade receivables

 

26,285

 

9

 

26,294

Inventories

 

14,479

 

 

14,479

Other assets

 

31,550

 

817

 

32,367

Property, plant and equipment

 

333,382

 

657

 

334,039

Intangibles

 

227,946

 

8,080

 

236,026

Right of use

 

85,831

 

 

85,831

Total assets held for sale

 

1,061,002

 

82,597

 

1,143,599

 

  1. Liabilities related to assets held for sale


 

 

September 30, 2022

 

 

Elevações Portuárias

 

Payly

 

Consolidated

Liabilities

 

 

 

 

 

 

Lease liabilities

 

105,131

 

 

105,131

Trade payables

 

5,233

 

49

 

5,282

Employee benefits payables

 

18,498

 

 

18,498

Income tax payables

 

33,587

 

1

 

33,588

Other taxes payable

 

6,152

 

94

 

6,246

Other current liabilities

 

58,583

 

71,264

 

129,847

Total liabilities held for sale

 

227,184

 

71,408

 

298,592

 

  1. Effect of disposal on the Company's financial position

 

The balances in Cosan of current assets held for sale of R$ 4,057 are represented by the investment in Payly.


Notes to the interim financial statements

(In thousands of Brazilian Reais - R$)

 

9 Investments in associates

 

9.1 Investments in subsidiaries and associates

 

The Company's subsidiaries and associates are listed below:

 

 

September 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 Oito S.A. (iii)

100.00%

 

Cosan Nove Participações S.A.

100.00%

 

Cosan Dez Participações S.A.

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. (iv)

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%

Radar Propriedades Agrícolas S.A.

50.00%

 

Radar II Propriedades Agrícolas S.A.

50.00%

 

Nova Agrícola Ponte Alta S.A.

50.00%

 

Nova Amaralina S.A Propriedades Agrícolas

50.00%

 

Nova Santa Bárbara Agrícola S.A.

50.00%

 

Terras da Ponta Alta S.A.

50.00%

 

Castanheira Propriedades Agrícolas S.A.

50.00%

 

Manacá Propriedades Agrícolas S.A.

50.00%

 

Paineira Propriedades Agrícolas S.A.

50.00%

 

Violeta Fundo de Investimento Multimercado

100.00%

 

100.00%

 

(i)Subsidiary created to manage the insurance contracted by the Company.


(ii)Despite presenting an unsecured liability amount of R$98,437 on September 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 maintenance of its operational continuity. Subsidiaries have financial support from the Company.


Notes to the interim financial statements

(In thousands of Brazilian Reais - R$)

 

(iii)Subsidiary created to manage the acquisition of minority interest in Vale S.A., see note 1.1.10.


(iv)Due to the sale of interest as described in Note 8, the investment amounts were classified as assets held for sale.

 

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

 

 

September 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%

Commit Gás S.A.

51.00%

 

Gás Brasiliano Distribuidora S.A.

100.00%

 

Gás de Alagoas S.A. - ALGÁS

29.44%

 

Companhia de Gás do Ceará - CEGÁS

29.44%

 

CEG Rio S.A.

37.41%

 

Companhia Paranaense de Gás - COMPAGÁS

24.50%

 

Companhia Potiguar de Gás - POTIGÁS

83.00%

 

Companhia de Gás do Estado do MS - MSGÁS

49.00%

 

Companhia de Gás de Santa Catarina - SCGÁS

41.00%

 

Sergipe Gás S.A. - SERGÁS

41.50%

 

Companhia Pernambucana de Gás - COPERGÁS

41.50%

 

Companhia de Gás do Rio Grande do Sul - SULGÁS

49.00%

 

Companhia de Gás do Amapá - GASAP

37.50%

 

Companhia Rondoniense de Gás - RONGAS

41.50%

 

Companhia de Gás do Piauí - GASPISA

37.25%

 

Agência Goiânia de Gás Canalizado S.A. - GOIASGÁS

30.46%

 

 

The following are the investments in subsidiaries and affiliates as of September 30, 2022, which are relevant to the Company:


Notes to the interim financial statements

(In thousands of Brazilian Reais - R$)


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 Oito S.A.

 

8,000,005,000

 

8,000,004,999

 

100.00%

 

100.00%

Cosan Nove Participações S.A.

 

5,000

 

5,000

 

100.00%

 

100.00%

Cosan Dez Participações S.A.

 

5,000

 

5,000

 

100.00%

 

100.00%

Cosan Global Limited

 

1

 

1

 

100.00%

 

100.00%

Cosan Luxemburgo S.A.

 

500,000

 

500,000

 

100.00%

 

100.00%

Radar II Propriedades Agrícolas S.A.

 

81,440,221

 

24,920,708

 

50.00%

 

50.00%

Radar Propriedades Agrícolas S.A.(i)

 

1,266,986

 

387,698

 

41.45%

 

41.45%

Nova Agrícola Ponte Alta S.A.

 

160,693,378

 

49,172,183

 

41.45%

 

41.45%

Terras da Ponte Alta S.A.

 

16,066,329

 

4,916,297

 

41.45%

 

41.45%

Nova Santa Bárbara Agrícola S.A.

 

32,336,994

 

9,895,122

 

41.45%

 

41.45%

Nova Amaralina S.A.

 

30,603,159

 

9,364,568

 

41.45%

 

41.45%

Paineira Propriedade Agrícolas S.A.

 

132,667,061

 

40,596,128

 

41.45%

 

41.45%

Manacá Propriedades Agrícolas S.A.

 

128,977,921

 

39,467,251

 

41.45%

 

41.45%

Castanheira Propriedades Agrícolas S.A.

 

83,850,838

 

25,658,291

 

41.45%

 

41.45%

Tellus Brasil Participações S.A.

 

120,920,515

 

61,359,623

 

50.74%

 

7.16%

Janus Brasil Participações S.A.

 

229,689,888

 

116,620,166

 

50.77%

 

7.17%

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%

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

 

Other(i)

 

At September 30, 2022

Rumo S.A.

 

4,490,787

 

83,250

 

1,415

 

(1,670)

 

 

 

 

4,573,782

Cosan Global

 

137,527

 

(4,221)

 

 

 

 

 

 

133,306

Compass Gás e Energia

 

5,583,215

 

1,197,700

 

(346)

 

(11,933)

 

(139,422)

 

 

 

6,629,214

Cosan Corretora de Seguros Ltda

 

 

224

 

 

 

 

5

 

 

229

Atlântico Participações Ltda

 

433,615

 

(1,002)

 

 

 

 

444,224

 

 

876,837

Cosan Limited Partners Brasil Consultoria Ltda

 

555

 

(192)

 

 

 

 

 

 

363

Sinlog Tecnologia em Logística S.A.

 

17,052

 

(9,053)

 

9,339

 

 

 

6,082

 

 

23,420

Cosan Lubes Investment

 

1,600,170

 

366,680

 

 

(125,414)

 

 

 

 

1,841,436

Payly Soluções de Pagamentos S.A.

 

9,607

 

(3,748)

 

 

 

 

 

(5,859)

 

Radar II Propriedades Agrícolas S.A.

 

 

17,719

 

 

108

 

(19,305)

 

 

756,931

 

755,453

Radar Propriedades Agrícolas S.A.

 

 

1,975

 

 

 

(5,377)

 

 

198,579

 

195,177

Nova Agrícola Ponte Alta S.A.

 

 

3,245

 

 

 

(8,493)

 

 

319,039

 

313,791

Nova Amaralina S.A. Propriedades Agrícolas

 

 

690

 

 

 

(1,617)

 

 

152,744

 

151,817

Nova Santa Bárbara Agrícola S.A.

 

 

93

 

 

 

(269)

 

 

25,485

 

25,309

Terras da Ponte Alta S.A.

 

 

30

 

 

 

(207)

 

 

50,309

 

50,132

Paineira Propriedades Agrícolas S.A.

 

 

1,267

 

 

 

(4,541)

 

 

126,402

 

123,128

Manacá Propriedades Agrícolas S.A.

 

 

1,026

 

 

 

(6,765)

 

 

137,079

 

131,340

Castanheira Propriedades Agrícolas S.A.

 

 

1,575

 

 

 

(6,227)

 

 

199,327

 

194,675

Tellus Brasil Participações S.A.

 

142,795

 

48,975

 

 

 

(9,730)

 

 

58,806

 

240,846

Pasadena Empreendimentos e Participações S.A.

 

879

 

(82)

 

 

 

 

500

 

 

1,297

Janus Brasil Participações S.A.

 

183,356

 

84,343

 

 

 

(29,616)

 

 

79,725

 

317,808

Violeta Fundo de Investimento Multimercado

 

2,119,143

 

107,133

 

 

11,035

 

(132,885)

 

 

(2,104,426)

 

Cosan Oito S.A.

 

 

186,394

 

 

 

 

6,000,000

 

5

 

6,186,399

Other

 

68,768

 

1,270

 

 

(1,770)

 

 

 

1,797

 

70,065

Total investments in associates

 

14,787,469

 

2,085,291

 

10,408

 

(129,644)

 

(364,454)

 

6,450,811

 

(4,057)

 

22,835,824

Cosan Luxembourg S.A.

 

(356,442)

 

258,005

 

 

 

 

 

 

(98,437)

Total provision for uncovered liability of associates

 

(356,442)

 

258,005

 

 

 

 

 

 

(98,437)

Total

 

14,431,027

 

2,343,296

 

10,408

 

(129,644)

 

(364,454)

 

6,450,811

 

(4,057)

 

22,737,387


(i)On August 1, 2022 real state investments that were below the Violeta Fund were contributed to the Company. Additionally, Payly Holding Ltda was transferred to assets held for sale, see note 8.


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%

 

7.16%

Janus Brasil Participações S.A.

 

229,689,888

 

116,620,166

 

50.77%

 

7.17%

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%

Gás de Alagoas S.A. - ALGÁS

 

810,896,963

 

238,728,878

 

29.44%

 

29.44%

Companhia de Gás do Ceará - CEGÁS

 

39,400,000

 

11,599,428

 

29.44%

 

29.44%

CEG Rio S.A.

 

1,995,022,625

 

746,251,086

 

37.41%

 

37.41%

Companhia Paranaense de Gás - COMPAGAS

 

33,600,000

 

8,232,000

 

24.50%

 

24.50%

Companhia Potiguar de Gás - POTIGÁS

 

4,245,000

 

3,523,350

 

83.00%

 

83.00%

Companha de Gás do Estado do MS - MSGÁS

 

61,610,000

 

30,188,900

 

49.00%

 

49.00%

Companhia de Gás de Santa Catarina - SCGÁS

 

10,749,497

 

4,407,293

 

41.00%

 

41.00%

Sergipe Gás S.A. - SERGÁS

 

1,593,656

 

661,363

 

41.50%

 

41.50%

Companhia Pernambucana de Gás - COPERGÁS

 

163,485,912

 

67,846,653

 

41.50%

 

41.50%

Companhia de Gás do Rio Grande do Sul - SULGÁS

 

21,562,644

 

10,565,696

 

49.00%

 

49.00%

Companhia de Gás do Amapá - GASAP

 

3,100,000

 

1,154,750

 

37.25%

 

37.25%

Companhia Rondoniense de Gás - RONGAS

 

8,338,110

 

3,460,315

 

41.50%

 

41.50%

Companhia de Gás do Piauí - GASPISA

 

3,561,468

 

1,326,648

 

37.25%

 

37.25%

Agência Goiânia de Gás Canalizado S.A. - GOIASGÁS

 

7,390,008

 

2,250,970

 

30.46%

 

30.46%

 

(i)The Company has 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.

 

Notes to the interim financial statements

(In thousands of Brazilian Reais - R$)

 

 

 

At January 1, 2022

 

Interest in earnings of subsidiaries

 

Other comprehensive income (loss)

 

Dividends

 

Business combination (note 9.2)

 

Other

 

At September 30, 2022

Tellus Brasil Participações S.A.

 

142,798

 

71,795

 

 

(9,730)

 

 

64,686

 

269,549

Janus Brasil Participações S.A.

 

183,357

 

108,822

 

 

(29,616)

 

 

93,126

 

355,689

Rhall Terminais Ltda

 

4,907

 

1,225

 

 

(900)

 

 

 

5,232

Termag - Terminal Marítimo de Guarujá S.A.

 

4,725

 

4,251

 

 

 

 

(706)

 

8,270

TGG - Terminal de Granéis do Guarujá S.A.

 

17,563

 

4,399

 

 

(3,805)

 

 

 

18,157

Terminal XXXIX S.A.

 

30,649

 

16,851

 

 

 

 

 

47,500

TUP Porto São Luis S.A.

 

394,380

 

49

 

 

 

(393,579)

 

(850)

 

Companhia Paranaense de Gás - Compagás

 

 

7,905

 

 

(2,035)

 

411,737

 

 

417,607

Companhia Pernambucana de Gás - Copergás

 

 

11,794

 

 

 

405,700

 

 

417,494

Companhia de Gás de Santa Catarina - Scgás

 

 

25,973

 

 

(2,124)

 

608,468

 

 

632,317

Sergipe Gás S.A. - SERGÁS

 

 

4,615

 

 

 

63,856

 

 

68,471

Companhia de Gás do Ceará - Cegás

 

 

7,375

 

 

 

182,009

 

 

189,384

CEG Rio S.A.

 

 

14,500

 

 

 

261,336

 

 

275,836

Companhia de Gás de Mato Grosso do Sul - Msgás

 

 

6,431

 

 

(1,019)

 

284,173

 

 

289,585

Companhia Potiguar de Gás - Potigas

 

 

4,181

 

 

 

168,211

 

 

172,392

Other

 

1,688

 

3,379

 

60

 

 

66,001

 

9,767

 

80,895

 

 

780,067

 

293,545

 

60

 

(49,229)

 

2,057,912

 

166,023

 

3,248,378

 

Notes to the interim financial statements

(In thousands of Brazilian Reais - R$)

 

9.2 Acquisition of subsidiaries

 

During the period ended on September 30, 2022, the Company through its subsidiaries (Compass, Atlântico and Moove) concluded the acquisition of investments (Commit, Sulgás, TUP, Tirreno and Petrochoice) where in the table below we demonstrate individually and consolidated, the consideration paid and the fair value of the assets acquired and liabilities assumed on the acquisition date.


 

 

Commit

 

Sulgás

 

TUP

 

Tirreno

 

Petrochoice

 

Consolidation effects (i)

 

Consolidated

Transferred consideration - 1st/single installment

 

2,097,758

 

945,979

 

393,579

 

71,200

 

2,350,429

 

 

5,858,945

Transferred consideration - 2nd installment

 

 

 

411,224

 

15,000

 

 

 

426,224

Total consideration transferred

 

2,097,758

 

945,979

 

804,803

 

86,200

 

2,350,429

 

 

6,285,169

Recognized amounts of identifiable assets acquired and liabilities assumed

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash, cash equivalents and restricted cash

 

124,174

 

73,298

 

81,820

 

1,476

 

41,997

 

 

322,765

Accounts receivable from customers (ii)

 

142,528

 

90,828

 

 

36,025

 

305,588

 

 

574,969

Inventories

 

3,859

 

7,274

 

 

19,121

 

426,960

 

 

457,214

Sectoral assets

 

59,757

 

 

 

 

 

 

59,757

Right of use

 

4,785

 

3,786

 

 

16,664

 

98,405

 

 

123,640

Dividends receivable

 

254,493

 

 

 

 

 

(77,685)

 

176,808

Assets held for sale

 

726,243

 

 

 

 

 

 

726,243

Contract asset

 

61,777

 

25,958

 

 

 

 

 

87,735

Tax credits

 

 

 

1,841

 

2,134

 

 

 

3,975

Property, plant and equipment

 

257

 

 

371,229

 

5,020

 

465,420

 

 

841,926

Intangible

 

903,471

 

2,749,893

 

417,398

 

60,081

 

1,351,446

 

(1,230,182)

 

4,252,107

investments

 

2,528,220

 

 

 

 

 

(76,729)

 

2,451,491

Other credits

 

172,624

 

142,180

 

 

4,899

 

40,499

 

 

360,202

Trade payables

 

(90,689)

 

(107,833)

 

(202)

 

(22,048)

 

(236,427)

 

 

(457,199)

Loans and financing

 

 

 

 

(12,825)

 

 

 

(12,825)

Deferred IR and CS

 

(649,324)

 

(871,183)

 

(66,606)

 

 

 

418,262

 

(1,168,851)

Taxes to pay

 

(31,217)

 

(14,647)

 

 

(1,825)

 

(10,657)

 

 

(58,346)

Provision for contingencies (iii)

 

(11,508)

 

(10,551)

 

 

(2,714)

 

 

 

(24,773)

Sectoral liabilities

 

(22,524)

 

(117,881)

 

 

 

 

 

(140,405)

Dividends payable

 

 

(104,048)

 

 

 

 

77,685

 

(26,363)

Lease Liabilities

 

(8,543)

 

(3,940)

 

 

(16,664)

 

(92,988)

 

 

(122,135)

Other obligations

 

(55,132)

 

(8,272)

 

(813)

 

(3,144)

 

(39,814)

 

 

(107,175)

Participation of non-controlling shareholders

 

(2,015,493)

 

(908,883)

 

 

 

 

 

(2,924,376)

Liquid and acquired assets

 

2,097,758

 

945,979

 

804,667

 

86,200

 

2,350,429

 

(888,649)

 

5,396,384

Consideration transferred for acquisition of non-controlling interests

 

(468,070)

 

 

 

 

 

 

(468,070)

Transferred consideration, net of cash acquired

 

1,629,688

 

945,979

 

804,667

 

86,200

 

2,350,429

 

 

5,816,963

Cash received

 

(124,174)

 

(73,298)

 

(81,820)

 

(1,476)

 

(19,811)

 

 

(300,579)

Transferred consideration, net of cash acquired (iv)

 

1,505,514

 

872,681

 

722,847

 

84,724

 

2,330,618

 

 

5,516,384

 

(i)Consolidation effects from the acquisition of the minority interest in the subsidiary Sulgás.

(ii)The fair value of trade accounts receivable is R$233,356. The gross amount of trade accounts receivable is R$265,279, which is expected to be fully received.

(iii)Compass carried out an assessment of the acquiree's liability proceedings with the internal legal department, where proceedings with a possible probability of loss of a civil, labor, tax and administrative nature were identified in the amount of R$331 referring to the subsidiary Commit and R$ 9,245 to the subsidiary Sulgás, which were recognized as contingent liabilities, as required by CPC 15 / IFRS 3.

(iv)The amount of R$5,516,384 presented in the consolidated, deducting R$393,579 corresponding to the settlement of the first installment for the acquisition of Porto São Luis, on November 3, 2021, we obtain the amount of R$5,122,805, referring to the consideration transferred , net of cash acquired, for the period ended September 30, 2022.

Notes to the interim financial statements

(In thousands of Brazilian Reais - R$)


Sulgás

 

On January 3, 2022, Compass Gás e Energia S.A., through its subsidiary Compass Um Participações S.A. (“Compass Um”) completed the acquisition of 51% of the capital stock of Companhia de Gás do Estado do Rio Grande do Sul (“Sulgás”) owned by the Government of the State of Rio Grande do Sul for the amount of R$ 945,980, net of anticipation of dividends of R$ 9,264. As of that date, Sulgás began to be consolidated in the Company's financial information.

 

Sulgás is located in the city of Porto Alegre, and its main activity is the distribution of piped natural gas in the State of Rio Grande do Sul, and it exclusively operates this service 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 assessment 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$ 2,749,893 includes the effect of allocation of the concession right in the amount of R$ 2,582,077, calculated based on the concession agreement existing 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$ 1,333,965 and R$ 87,411, 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 capital stock of Porto São Luís was concluded, for the amount of R$ 411,224, with the transfer of control, held by São Luís Port Company S.A.R.L., a company of the China Communications Construction Company Limited (“CCCC”) group. The total amount paid for both transactions was R$ 804,803.

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.

 

The consolidated income statement since the acquisition date does not have net income and loss in the amount of R$ 945, generated by TUP São Luís.


Notes to the interim financial statements

(In thousands of Brazilian Reais - R$)


 

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 registered capital gains in the amount of R$62,404, comprising Brand assets, Customer Portfolio, Relationship with distributors, Inventory and Fixed Assets. On the closing date, a goodwill of R$ 2,250 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$80,061 and R$3,033, 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 limited company in Delaware - USA 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.

 

PetroChoice's consolidated interim financial statements have been prepared in accordance with Accounting Principles Generally Accepted 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 accounting and consolidation in these interim financial statements. In the preliminary assessment, the Company identified adjustments in the goodwill and lease accounts.


Notes to the interim financial statements

(In thousands of Brazilian Reais - R$)


After evaluation at fair value, the Company registered capital gains in the amount of US$ 80,893 thousand (R$ 423,718), comprising inventory, property, plant and equipment and intangible assets. In the preliminary evaluation, a goodwill of US$ 71,710 thousand (R$ 375,615) was determined, which represents the expected future economic benefit from the synergies arising from the acquisition. The Purchase Price Allocation or “PPA” work is being finalized and, therefore, the amounts disclosed above may be adjusted.

 

The consolidated income statement includes, since the acquisition date, revenues and net income in the amount of R$999,478 and R$58,476, respectively generated by Petrochoice.

 

Commit

 

On July 11, 2022, Compass Gás e Energia S.A. completed the acquisition of the 51% stake in Petrobras Gás S.A. (“Gaspetro”), for the amount of R$2,097,758, paid in a single installment. Of this amount, R$468,070 refers to the acquisition of 49% of Sulgás, which is not being considered as a business combination carried out in stages, as the Company already controlled this entity.

 

Upon completion of the acquisition, the subsidiary assumed control of the acquiree. With the acquisition, the subsidiary 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”), is measured at fair value and recorded in the subsidiary's equity.


Notes to the interim financial statements

(In thousands of Brazilian Reais - R$)

 

The fair value of the non-controlling interest in the Commit was estimated using the discounted cash flow projection method. The measurement takes into account significant inputs that are not observable in the market, since Commit is a privately held company. The fair value estimate was calculated for each of Commit's investees and subsidiaries considering an average regulatory weighted capital cost rate, concession term, regulatory margin and estimated volumes.

 

On July 12, 2022, the change of the corporate name of Gaspetro to Commit Gás e Energia S.A. was announced. (“Commit”). 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:

 

Distributors

% of participation

Parent company

 

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

100.00%

 

 

Investments valued using the equity method

 

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

49.00%

Companhia Potiguar de Gás (“Potigás”) (ii)

83.00%

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

49.00%

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”)

41.00%

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.

(ii)The subsidiary does not control the investee Potigas, as the State of Rio Grande do Norte holds 51% of the common shares with voting rights, while Commit holds 49%.


Notes to the interim financial statements

(In thousands of Brazilian Reais - R$)

 

After preliminary evaluation at fair value, the subsidiary recorded capital gains in the amount of R$2,668,883, comprising investment, intangible assets and contingencies. The surplus related to the concession right of the non-controlled investees was allocated as part of the investment and will be amortized based on the concession agreement of each investee.

 

The consolidated income statement includes, since the acquisition date, revenues and net income in the amount of R$862,747 and R$650,688, respectively generated by Commit. If the acquired subsidiary had been consolidated since January 1, 2022, the consolidated income statement for the period for the gas and energy segment ended September 30, 2022 would have presented net income of R$15,412,456 and net income of $1,899,645.

 

9.3 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.


 

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%

Sinlog Tecnologia em Logística S.A.

108,567

 

46,164

 

42.52%

Cosan Lubes Investment

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%

Commit Gás S.A.

110,993

 

54,387

 

49.00%

 

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

 

Acquisition of non-controlling interest (ii)

 

Business combination (note 9.2)

 

Other (i)

 

At September 30, 2022

Comgás

28,466

 

10,676

 

 

 

(6,276)

 

 

 

(118)

 

32,748

Sulgás

 

6,466

 

 

 

(26,701)

 

(888,450)

 

908,883

 

(198)

 

Commit Gás S.A.

 

82,950

 

 

 

(31,850)

 

 

2,015,493

 

 

2,066,593

Compass Gás e Energia

761,432

 

163,311

 

(78)

 

 

(19,059)

 

 

 

(1,627)

 

903,979

Rumo S.A.

10,527,777

 

187,807

 

23,165

 

1,805

 

(2,119)

 

 

 

(22,515)

 

10,715,920

Sinlog Tecnologia em Logística S.A.

6,549

 

(5,262)

 

16,039

 

 

 

 

 

 

17,326

Cosan Limited Partners Brasil

14

 

(5)

 

 

 

 

 

 

 

9

Cosan Lubes

683,143

 

157,047

 

 

(51,191)

 

 

 

 

 

788,999

Payly

2,602

 

(1,250)

 

 

 

 

 

 

 

1,352

Radar II Propriedades Agrícolas S.A.

 

17,719

 

 

 

(19,305)

 

 

 

754,421

 

752,835

Radar Propriedades Agrícolas S.A.

 

1,975

 

 

 

(5,377)

 

 

 

198,579

 

195,177

Nova Agrícola Ponte Alta S.A.

 

3,245

 

 

 

(8,493)

 

 

 

319,039

 

313,791

Nova Amaralina S.A. Propriedades Agrícolas

 

690

 

 

 

(1,617)

 

 

 

152,744

 

151,817

Nova Santa Bárbara Agrícola S.A.

 

93

 

 

 

(269)

 

 

 

25,485

 

25,309

Terras da Ponte Alta S.A.

 

30

 

 

 

(207)

 

 

 

50,309

 

50,132

Paineira Propriedades Agrícolas S.A.

 

1,267

 

 

 

(4,541)

 

 

 

126,402

 

123,128

Manacá Propriedades Agrícolas S.A.

 

1,026

 

 

 

(6,765)

 

 

 

137,079

 

131,340

Castanheira Propriedades Agrícolas S.A.

 

1,575

 

 

 

(6,227)

 

 

 

199,327

 

194,675

Violeta Fundo de Investimento Multimercado

2,119,102

 

69,200

 

(107,359)

 

11,143

 

(132,885)

 

 

 

(1,959,201)

 

 

14,129,085

 

698,560

 

(68,233)

 

(38,243)

 

(271,691)

 

(888,450)

 

2,924,376

 

(20,274)

 

16,465,130

 

(i)Refers substantially to the transfer of investment from Violeta Fundo de Investimento Multimercado to Grupo Radar.

(ii)Acquisition of non-controlling interest in Sulgás through the Commit Business Combination, as disclosed in Note 9.2.

 

Notes to the interim financial statements

(In thousands of Brazilian Reais - R$)

 

10 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

(153,558)

Other comprehensive (losses) income

987,941

Interest on capital (i)

(126,522)

Dividends (i)

(143,995)

At September 30, 2022

11,500,529

 

(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 1 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 capital stock of Neolubes Indústria de Lubrificantes Ltda. The agreement provided for certain post-transaction price adjustments, which were entered into and concluded between Raízen and the sellers on September 13, 2022. The transaction resulted in the recognition of a gain on bargain purchase, preliminarily determined, in the amount of R$ 174,798 that impacted the Company's equity in equity in the amount of R$ 77,209.

 

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

 

As of September 30, 2022, the Company was in compliance with the covenants of the contract that governs the joint venture.

 

Notes to the interim financial statements

(In thousands of Brazilian Reais - R$)


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

11.1 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 9.2)

322,374

 

229,595

 

 

 

153,661

 

136,296

 

841,926

 

Additions

2,587

 

9,877

 

772

 

10,577

 

2,356,729

 

(3,783)

 

2,376,759

 

1,070

Disposals

(1,445)

 

(2,647)

 

(42,812)

 

(52)

 

(9,024)

 

(48,840)

 

(104,820)

 

Transfers (ii)

150,039

 

109,419

 

314,079

 

1,256,671

 

(1,916,292)

 

25,180

 

(60,904)

 

(340)

Assets held for sale (note 8)

(396,614)

 

(528,452)

 

 

 

(23,444)

 

(5,143)

 

(953,653)

 

Effect of exchange rate fluctuations

44,247

 

141,344

 

 

 

428

 

151,898

 

337,917

 

At September 30, 2022

2,122,353

 

1,933,750

 

8,010,928

 

10,022,197

 

3,806,711

 

697,350

 

26,593,289

 

82,136

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

(56,367)

 

(137,907)

 

(430,456)

 

(499,768)

 

 

(25,814)

 

(1,150,312)

 

(6,033)

Disposals

2,467

 

32,927

 

37,239

 

8

 

 

50,187

 

122,828

 

Transfers (ii)

(18,603)

 

(2,892)

 

 

23,931

 

 

(618)

 

1,818

 

Assets held for sale (note 8)

208,661

 

406,945

 

 

 

 

4,008

 

619,614

 

Effect of exchange rate fluctuations

(26,384)

 

(137,323)

 

 

 

 

(130,910)

 

(294,617)

 

At September 30, 2022

(508,844)

 

(720,792)

 

(3,235,267)

 

(3,591,470)

 

(13,379)

 

(138,428)

 

(8,208,180)

 

(34,432)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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 September 30, 2022

1,613,509

 

1,212,958

 

4,775,661

 

6,430,727

 

3,793,332

 

558,922

 

18,385,109

 

47,704

 

(i)     As of September 30, 2022, railcars 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 fixed assets 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 September 30, 2022, capitalized borrowing costs were R$ 63,349 (R$ 51,598 as of September 30, 2021), using an average rate of 12.83% (10.32 % as of September 30, 2021) to capitalize borrowing costs.


While at TRSP, during the period ended September 30, 2022, the subsidiary capitalized R$ 40,196 (R$ 30,567 as of September 30, 2021) at a weighted average rate of 7.67% p.a.

 

11.2 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

 

19,932

 

2,605

 

 

81,582

 

3,618

 

112,468

 

98

Business combination (Note 9.2)

764,035

 

2,423,182

 

 

146,354

 

918,247

 

289

 

4,252,107

 

Disposals

 

(30,735)

 

 

 

(1)

 

(16)

 

(30,752)

 

Transfers (i)

 

562,179

 

(1,904)

 

 

(6)

 

28,951

 

589,220

 

340

Assets held for sale (note 8)

(62,922)

 

(5,403)

 

(317,148)

 

 

 

(26,169)

 

(411,642)

 

Effect of exchange rate fluctuations

(16,768)

 

 

4,258

 

6,798

 

61,832

 

990

 

57,110

 

At September 30, 2022

1,821,893

 

22,585,679

 

66,993

 

219,792

 

2,665,721

 

516,716

 

27,876,794

 

16,169

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Amortization:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

At January 1, 2022

 

(3,910,259)

 

(167,287)

 

(9,201)

 

(1,028,608)

 

(411,430)

 

(5,526,785)

 

(13,927)

Additions

 

(600,414)

 

(8,879)

 

 

(97,471)

 

(24,689)

 

(731,453)

 

(564)

Disposals

 

19,295

 

 

 

1

 

10

 

19,306

 

Assets held for sale (note 8)

 

5,403

 

157,743

 

 

 

12,470

 

175,616

 

Effect of exchange rate fluctuations

 

 

(4,258)

 

 

22,622

 

(1,004)

 

17,360

 

At September 30, 2022

 

(4,485,975)

 

(22,681)

 

(9,201)

 

(1,103,456)

 

(424,643)

 

(6,045,956)

 

(14,491)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

At January 1, 2022

1,132,817

 

15,706,265

 

211,895

 

57,439

 

575,459

 

97,623

 

17,781,498

 

1,804

At September 30, 2022

1,821,893

 

18,099,704

 

44,312

 

210,591

 

1,562,265

 

92,073

 

21,830,838

 

1,678


(i)  The amount of transfers also includes a portion of R$25,171 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

 

September 30, 2022

 

December 31, 2021

Compass (i) /(iii)

During the concession and extension period

 

11,436,580

 

8,953,495

Rumo(ii)

1.59%

 

6,663,124

 

6,752,770

 

 

 

18,099,704

 

15,706,265

 

 

 

 

 

 

Operating license for port terminal

3.70%

 

44,312

 

211,895

 

 

 

44,312

 

211,895

Trademarks

 

 

 

 

 

  Comma

Undefined

 

64,237

 

57,439

  Petrochoice

 

146,354

 

 

 

 

210,591

 

57,439

Customers relationship

 

 

 

 

 

  Compass

20.00%

 

281,416

 

276,811

  Moove (iii)

5% to 20%

 

1,278,674

 

297,286

Other

20.00%

 

2,175

 

1,362

 

 

 

1,562,265

 

575,459

Other

 

 

 

 

 

Software license

20.00%

 

66,460

 

46,770

Other

20.00%

 

25,613

 

50,853

 

 

 

92,073

 

97,623

 

 

 

 

 

 

Total

 

 

20,008,945

 

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.

(iii)   Increase substantially due to the business combination as detailed in note 9.2.

 

Notes to the interim financial statements

(In thousands of Brazilian Reais - R$)


 

11.3 Contract asset

 

 

 

Compass

 

Moove

 

Total

At December 31, 2021

684,970

 

21,012

 

705,982

Additions

798,360

 

10,794

 

809,154

Disposals

 

(18,232)

 

(18,232)

Business combination (note 9.2)

87,735

 

 

87,735

Transfers to intangible assets (i)

(594,993)

 

 

(594,993)

At September 30, 2022

976,072

 

13,574

 

989,646

 

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

 

During the period ended September 30, 2022, R$ 79,081 was transferred to the balance of internally generated intangibles.

Investment commitments

The indirect subsidiary Comgás assumed long-term commitments in its concession agreement that include investments (expansion, improvements and maintenance) to be carried out until the end of the concession period, on May 30, 2049. The values ​​of the investments, estimated at the time , for expansion projects and operational support exceed R$ 20,000,000, in addition to investments in administrative support, with an expected disbursement of around R$ 3,000,000.

Considering that the concession contract provides for regulation by incentive, defining an efficient business plan at each five-year cycle in light of a rate of return on capital defined at the time to guarantee the opportunity for the concessionaire to obtain an appropriate remuneration for its investments, for each tariff review subsidiary Comgás will propose a binding regulatory plan, in line with the reality of the time and considering the rate of return on capital defined by the regulatory body.

Notes to the interim financial statements

(In thousands of Brazilian Reais - R$)

a)      Capitalization of borrowing costs

 

During the period ended September 30, 2022, the indirect subsidiary Comgás capitalized R$48,970 at an average rate of 12.12% p.a. (R$25,716 and 7.63% in the period ended September 30, 2021).

 

11.4 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 9.2)

121,110

 

2,230

 

 

 

300

 

 

123,640

 

Additions

64,940

 

61,985

 

1,006

 

 

4,336

 

111,459

 

243,726

 

541

Contractual adjustments

9,315

 

18,846

 

3,480

 

(1,079)

 

1,542

 

156,636

 

188,740

 

120

Disposals

(24,005)

 

(724)

 

 

 

 

 

(24,729)

 

(15,261)

Assets held for sale (note 8)

 

 

 

 

 

(106,365)

 

(106,365)

 

Effect of exchange rate fluctuations

15,803

 

(496)

 

 

 

(504)

 

 

14,803

 

At September 30, 2022

442,046

 

224,290

 

943,096

 

85,949

 

34,773

 

7,962,043

 

9,692,197

 

34,929

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Amortization:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

At January 1, 2022

(67,919)

 

(29,258)

 

(399,218)

 

(16,959)

 

(15,125)

 

(776,636)

 

(1,305,115)

 

(15,358)

Additions

(39,278)

 

(21,348)

 

(27,286)

 

(3,285)

 

(6,508)

 

(232,175)

 

(329,880)

 

(3,865)

Disposals

6,099

 

710

 

 

 

 

 

6,809

 

5,635

Assets held for sale (note 8)

 

 

 

 

 

20,534

 

20,534

 

Effect of exchange rate fluctuations

1,771

 

28

 

 

 

265

 

 

2,064

 

At September 30, 2022

(99,327)

 

(49,868)

 

(426,504)

 

(20,244)

 

(21,368)

 

(988,277)

 

(1,605,588)

 

(13,588)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

At January 1, 2022

186,964

 

113,191

 

539,392

 

70,069

 

13,974

 

7,023,677

 

7,947,267

 

34,171

At September 30, 2022

342,719

 

174,422

 

516,592

 

65,705

 

13,405

 

6,973,766

 

8,086,609

 

21,341

  

11.5 Properties for investments and properties held for sale


Accounting policy


The Company classifies non-current assets (mainly agricultural investment properties, of 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

 

8,280

 

 

8,280

Transfers

 

(18,384)

 

18,384

 

Asset sale

 

 

(10,336)

 

(10,336)

September 30, 2022

 

3,935,653

 

8,048

 

3,943,701

 

12 Commitments

 

Considering the current gas supply contracts, Compass Gás e Energia S.A. and its subsidiaries has a financial commitment that totaled an estimated present value of R$15,989,997, the amount of which includes the minimum volume established in the contract, both in commodities and in transportation, 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 ("GNL") with Total Gas & Power Limited ("Total") which, after overcoming the preceding conditions, is committed to incur the staggered acquisition of GNL supply of up to 120 TBTU for a period of 10 years.

 

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

 

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

(ii)      Investments in Rumo Malha Central at R$ 645,573.

(iii)     Improvements and modernization of the facilities and equipment of the port elevations estimated at R$ 340,000.

 

Notes to the interim financial statements

(In thousands of Brazilian Reais - R$)


13  Concessions payable and commitments

 

 

September 30, 2022

 

December 31, 2021

Court discussion:

 

 

 

Rumo Malha Paulista S.A.

41,483

 

55,170

Rumo Malha Oeste S.A.

1,897,759

 

1,747,233

 

1,939,242

 

1,802,403

 

 

 

 

Railroad concession:

 

 

 

Rumo Malha Paulista S.A.

1,096,788

 

1,145,450

 

1,096,788

 

1,145,450

 

 

 

 

Payables:

 

 

 

Rumo Malha Sul S.A.

82,526

 

85,713

Rumo Malha Paulista S.A.

49,595

 

20,682

Rumo Malha Paulista S.A.

17,313

 

-

 

149,434

 

106,395

 

 

 

 

Total

3,185,464

 

3,054,248

 

 

 

 

Current

184,970

 

160,771

Non-current

3,000,494

 

2,893,477

 

3,185,464

 

3,054,248

 

On January 17, 2022, Rumo Malha Oeste S.A. paid and 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 amendment signed between the subsidiary 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

 

 

September 30, 2022

 

December 31, 2021

Leases:

 

 

 

Rumo Malha Sul S.A.

568,914

 

623,155

Rumo Malha Paulista S.A.

500,910

 

508,169

Rumo Malha Oeste S.A.

200,794

 

216,101

Elevações Portuárias S.A.

-

 

97,046

Portofer Transporte Ferroviário Ltda.

12,639

 

13,921

 

1,283,257

 

1,458,392

 

 

 

 

Grants:

 

 

 

Rumo Malha Paulista S.A.

739,843

 

590,594

Rumo Malha Central S.A.

773,719

 

614,410

 

1,513,562

 

1,205,004

 

 

 

 

Total

2,796,819

 

2,663,396

 

 

 

 

Current

287,895

 

274,774

Non-current

2,508,924

 

2,388,622

 

2,796,819

 

2,663,396

 

(i)
For the period ended September 30, 2022, the subsidiary reclassified the balances of Elevações Portuárias S.A. for non-current liabilities available for sale.


Notes to the interim financial statements

(In thousands of Brazilian Reais - R$)


14  Other taxes payable

 

 

 

Parent Company

 

Consolidated

 

 

September 30, 2022

 

December 31, 2021

 

September 30, 2022

 

December 31, 2021

Tax amnesty and refinancing program

 

199,948

 

194,228

 

206,635

 

200,664

ICMS – State VAT

 

 

 

342,588

 

278,351

COFINS – Revenue tax

 

48,035

 

48,229

 

91,283

 

88,214

PIS – Revenue tax

 

2,670

 

8,530

 

9,216

 

15,082

INSS – Social security

 

29,222

 

22,293

 

38,260

 

34,215

Withholding income tax

 

 

 

5,299

 

11,024

Other

 

2,202

 

3,099

 

52,359

 

55,559

 

 

282,077

 

276,379

 

745,640

 

683,109

 

 

 

 

 

 

 

 

 

Current

 

135,560

 

134,956

 

593,460

 

536,220

Non-current

 

146,517

 

141,423

 

152,180

 

146,889

 

 

282,077

 

276,379

 

745,640

 

683,109

 

15   Income tax and social contribution

 

a)    Reconciliation of income and social contribution tax expenses

 

 

 

Parent Company

 

 

July 1, 2022 to September 30, 2022 (Restated)

 

January 1, 2022 to September 30, 2022 (Restated)

 

July 1, 2021 to September 30, 2021

 

January 1, 2021 to September 30, 2021

Profit before taxes

 

(365,477)

 

(485,858)

 

3,231,104

 

4,762,826

Income tax and social contribution nominal rate (34%)

 

124,262

 

165,192

 

(1,098,575)

 

(1,619,361)

 

 

 

 

 

 

 

 

 

Adjustments to determine the effective rate

 

 

 

 

 

 

 

 

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

 

224,493

 

764,019

 

1,347,885

 

1,933,061

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

 

(25,270)

 

(31,281)

 

 

(5,382)

Share-based payment transactions

 

(22)

 

(66)

 

560

 

487

Interest on shareholders’ equity

 

(15,975)

 

(66,544)

 

 

Selic on overdraft

 

6,871

 

11,652

 

 

Other

 

36,232

 

12,898

 

(216,293)

 

(225,786)

Income tax and social contribution (current and deferred)

 

350,591

 

855,870

 

33,577

 

83,019

 

 

 

 

 

 

 

 

 

Effective rate - %

 

95.93%

 

176.16%

 

(1.04%)

 

(1.74%)

 

Notes to the interim financial statements

(In thousands of Brazilian Reais - R$)


 

 

Consolidated

 

 

July 1, 2022 to September 30, 2022 (Restated)

 

January 1, 2022 to September 30, 2022 (Restated)

 

July 1, 2021 to September 30, 2021

 

January 1, 2021 to September 30, 2021

Profit before taxes

 

287,089

 

848,352

 

3,440,716

 

5,566,059

Income tax and social contribution nominal rate (34%)

 

(97,610)

 

(288,439)

 

(1,169,843)

 

(1,892,460)

 

 

 

 

 

 

 

 

 

Adjustments to determine the effective rate

 

 

 

 

 

 

 

 

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

 

(41,111)

 

70,761

 

1,134,613

 

1,371,395

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

 

(28,496)

 

(19,371)

 

(5,281)

 

(22,527)

Granted income tax incentive

 

56,629

 

151,589

 

38,108

 

131,816

Share-based payment transactions

 

(22)

 

(66)

 

560

 

487

Interest on shareholders’ equity

 

13,067

 

(28,846)

 

(25,164)

 

(41,643)

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

 

(2,026)

 

(5,710)

 

(1,095)

 

(19,276)

Tax losses not recorded

 

2,931

 

(215,192)

 

(52,529)

 

(87,761)

ICMS benefit - extemporaneous tax credits (ii)

 

98,772

 

274,584

 

43,230

 

261,286

ICMS benefit - current period (ii)

 

66,809

 

169,878

 

27,252

 

70,371

Rate difference

 

(353)

 

16,715

 

 

Goodwill amortization effect

 

318

 

953

 

 

317

Selic on overdraft

 

20,137

 

10,498

 

 

Other

 

64,734

 

82,866

 

(72,547)

 

(76,663)

Income tax and social contribution (current and deferred)

 

153,779

 

220,220

 

(82,696)

 

(304,658)

 

 

 

 

 

 

 

 

 

Effective rate - %

 

(53.56%)

 

(25.96%)

 

2.40%

 

5.47%

 

(i)Equity also includes, in the amount of R$ 23,165, 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$ 179,304 (R$ 156,782 principal and R$ 22,522 interest), used through its offset against IR, CSLL, PIS and COFINS payable overdue in the period , related to the overpayments of IRPJ and CSLL in the years 2017, 2018, and 2019, 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 tax base reduction of ICMS in the State of São Paulo from 12% to 15.6% by virtue of 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 also 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 deferral of ICMS, obtained by contract. In April  2022, there was a judgment in the 2nd Panel of the STJ unfavorable to the taxpayer, in a case that involved a reduction in the ICMS tax base. Based on these events, Management, based on the opinions of its legal advisors, reclassified the probability of loss in any specific discussion on the topic from remote to possible. The amount used by the Company referring to extemporaneous and current credit, until September 30, 2022, totals R$ 758,340 (R$ 667,666 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

 

September 30, 2022

 

December 31, 2021 (Restated) (i)

 

September 30, 2022

 

December 31, 2021 (Restated) (i)

Assets credit of:

 

 

 

 

 

 

 

Income tax losses

956,237

 

529,834

 

2,409,326

 

1,739,847

Social contribution losses

344,780

 

191,275

 

878,989

 

627,860

 

 

 

 

 

 

 

 

Temporary differences

 

 

 

 

 

 

 

Foreign exchange - Loans and borrowings

1,413,459

 

1,482,132

 

1,571,014

 

1,667,500

Provision for legal proceedings

104,825

 

82,440

 

234,048

 

222,454

Loss allowances for impairment (Rumo Malha Oeste)

 

 

34,011

 

34,704

Post-employment benefits

 

 

164,076

 

160,082

Allowance for expected credit losses

 

 

27,457

 

21,747

Tax credit losses

6,985

 

6,985

 

70,092

 

67,760

Share-based payment transactions

23,880

 

17,479

 

74,938

 

50,114

Leases

2,476

 

1,998

 

167,898

 

189,890

Unrealized result with derivatives

 

 

291,216

 

Profit sharing

15,600

 

17,507

 

91,158

 

98,224

Business combination - Fixed assets

 

 

39,536

 

24,318

Business combination - Intangible

 

 

119,289

 

111,590

Selic on overdraft

77,645

 

77,645

 

100,264

 

100,369

Miscellaneous expense allowance

153,463

 

179,449

 

600,175

 

342,307

Other (ii)

44,887

 

 

591,879

 

232,647

Total

3,144,237

 

2,586,744

 

7,465,366

 

5,691,413

 

 

 

 

 

 

 

 

Liabilities credit of:

 

 

 

 

 

 

 

Temporary differences

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Review of useful life of property, plant and equipment

 

 

(388,297)

 

(350,110)

Business combination - Fixed assets

 

 

(59,721)

 

(40,294)

Tax goodwill

 

 

(357,486)

 

(397,239)

Unrealized gains on derivatives instruments

(396,688)

 

(748,873)

 

(647,002)

 

(1,028,058)

Fair value option in loans

 

 

(529,502)

 

(126,174)

Marketable securities

 

 

(96,344)

 

(62,593)

Investment properties

 

 

(101,843)

 

(100,197)

Capitalized interest

 

 

(104,237)

 

(44,563)

Multimarket Fund Income not redeemed

 

(2,596)

 

 

(2,596)

Income on formation of joint ventures

(645,342)

 

(602,673)

 

(645,342)

 

(602,673)

Business Combination - Fixed Assets / Intangibles

 

 

(4,452,589)

 

(3,492,345)

Other (iii)

(468,651)

 

(454,916)

 

(782,628)

 

(210,999)

Total

(1,510,681)

 

(1,809,058)

 

(8,164,991)

 

(6,457,841)

 

 

 

 

 

 

 

 

Total of deferred taxes recorded, net

1,633,556

 

777,686

 

(699,625)

 

(766,428)

 

 

 

 

 

 

 

 

Deferred tax assets

1,633,556

 

777,686

 

4,139,006

 

3,051,628

Deferred tax liabilities

 

 

(4,838,631)

 

(3,818,056)

Total deferred, net

1,633,556

 

777,686

 

(699,625)

 

(766,428)


Notes to the interim financial statements

(In thousands of Brazilian Reais - R$)


(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 deferred expenses in Malha Central (R$ 137,503) and Malha Norte (R$ 49,950)

(iii)It mainly refers to the tax loss recognized in the capital contribution in a subsidiary. 

 

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 period

 

579,908

 

4,494

 

(3,132)

 

478

 

44,418

 

626,166

 Exchange differences

 

 

 

 

 

(68,673)

 

(68,673)

At September 30, 2022

 

1,301,017

 

39,480

 

265,742

 

2,476

 

1,535,522

 

3,144,237

 

 

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 period

(42,669)

 

352,185

 

(11,139)

 

298,377

At September 30, 2022

(645,342)

 

(396,688)

 

(468,651)

 

(1,510,681)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1,633,556

 

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 period

920,608

 

3,994

 

17,758

 

240,603

 

(21,992)

 

291,216

 

7,699

 

329,491

 

1,789,377

Recognized in equity

 

 

 

 

 

 

 

(310)

 

(310)

Business combination (Note 9.2) 

 

 

 

36,208

 

 

 

 

45,164

 

81,372

Exchange differences

 

 

 

 

 

 

 

(96,486)

 

(96,486)

At September 30, 2022

3,288,315

 

164,076

 

166,096

 

965,783

 

167,898

 

291,216

 

119,289

 

2,302,693

 

7,465,366

 

 

Consolidated

 

 

 

 

 

Effects on the formation of joint ventures

 

Intangible assets

 

Unrealized gains on derivatives

 

Property, plant and equipment

 

Fair value adjustment

 

Leases

 

Provisions

 

Other

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

At December 31, 2021

(602,673)

 

(3,492,345)

 

(1,028,058)

 

(350,110)

 

(126,174)

 

(3,219)

 

(11,427)

 

(843,835)

 

(6,457,841)

Credited / (charged) to the profit for period

(42,669)

 

147,310

 

358,403

 

(38,187)

 

(336,722)

 

(15,186)

 

(18,952)

 

(541,185)

 

(487,188)

Other comprehensive income

 

 

22,653

 

 

 

 

 

7,608

 

30,261

Business combination (Note 9.2)

 

(1,160,238)

 

 

 

(66,606)

 

 

 

(23,379)

 

(1,250,223)

At September 30, 2022

(645,342)

 

(4,505,273)

 

(647,002)

 

(388,297)

 

(529,502)

 

(18,405)

 

(30,379)

 

(1,400,791)

 

(8,164,991)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total deferred taxes recorded

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(699,625)

 

Notes to the interim financial statements

(In thousands of Brazilian Reais - R$)


16 Provision for legal proceedings and judicial deposits

 

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


 

Provision for legal proceedings

 

Parent Company

 

Consolidated

 

September 30, 2022

 

December 31, 2021

 

September 30, 2022

 

December 31, 2021

Tax

206,500

 

164,652

 

709,792

 

647,610

Civil, environmental and regulatory

148,081

 

123,420

 

622,003

 

585,034

Labor

73,116

 

73,787

 

411,887

 

411,417

 

427,697

 

361,859

 

1,743,682

 

1,644,061

 

 

Judicial deposit

 

Parent Company

 

Consolidated

 

September 30, 2022

 

December 31, 2021

 

September 30, 2022

 

December 31, 2021

Tax

324,280

 

312,031

 

534,151

 

500,484

Civil, environmental and regulatory

84,060

 

86,192

 

152,414

 

169,857

Labor

20,056

 

33,368

 

210,608

 

252,720

 

428,396

 

431,591

 

897,173

 

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

24,204

 

19,442

 

3,374

 

47,020

Settlement / Write-offs

(3,665)

 

(10,007)

 

(9,966)

 

(23,638)

Monetary variation (i)

21,309

 

15,226

 

5,921

 

42,456

At September 30, 2022

206,500

 

148,081

 

73,116

 

427,697

 

 

Consolidated

 

Tax

 

Civil, environmental and regulatory

 

Labor

 

Total

At December 31, 2021

647,610

 

585,034

 

411,417

 

1,644,061

Provisions

41,468

 

77,395

 

102,047

 

220,910

Settlement / Write-offs

(23,005)

 

(110,892)

 

(137,576)

 

(271,473)

Exchange rate

4,805

 

16,404

 

1,322

 

22,531

Monetary variation (i)

38,914

 

54,062

 

34,677

 

127,653

At September 30, 2022

709,792

 

622,003

 

411,887

 

1,743,682

(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

 

September 30, 2022

 

December 31, 2021

 

September 30, 2022

 

December 31, 2021

Compensation with FINSOCIAL

 

 

309,373

 

300,470

INSS - Social security

71,182

 

61,439

 

90,709

 

97,847

State VAT - ICMS credit (i)

57,269

 

23,166

 

121,771

 

85,965

PIS and COFINS

27,584

 

26,343

 

27,875

 

28,427

IPI - Excise tax credit - NT

40,357

 

43,461

 

40,357

 

43,461

Federal income taxes

1,056

 

1,103

 

9,140

 

8,553

IPTU - Urban Property and Territorial Tax

 

 

3,678

 

Other

9,052

 

9,140

 

106,889

 

82,887

 

206,500

 

164,652

 

709,792

 

647,610

 

(i)          Tax enforcement for the collection of ICMS by the State of São Paulo arising from disallowances of credits for diesel oil used in the agro-industrial production process. The Embargoes on Execution were dismissed, as were the appeals that followed.

 

  • 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. 


Notes to the interim financial statements

(In thousands of Brazilian Reais - R$)

 

  • 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.

 

b)     Possible losses

 

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

 

 

Parent Company

 

Consolidated

 

September 30, 2022

 

December 31, 2021

 

September 30, 2022

 

December 31, 2021

Tax

4,628,370

 

4,652,106

 

15,378,611

 

14,647,917

Civil, environmental and regulatory

1,011,122

 

900,472

 

7,732,788

 

6,939,743

Labor

25,176

 

22,748

 

859,934

 

859,830

 

5,664,668

 

5,575,326

 

23,971,333

 

22,447,490

 

Civil, environmental and regulatory:

 

 

Parent Company

 

Consolidated

 

September 30, 2022

 

December 31, 2021

 

September 30, 2022

 

December 31, 2021

Civil (i)

969,418

 

860,971

 

4,723,974

 

4,221,797

Environmental (ii)

41,662

 

39,459

 

1,647,815

 

1,472,542

Regulatory

42

 

42

 

1,360,999

 

1,245,404

 

1,011,122

 

900,472

 

7,732,788

 

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, whose value of claims on September 30 of 2022 total R$ 323,304.





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$ 128,634.


Notes to the interim financial statements

(In thousands of Brazilian Reais - R$)

 

(ii)
Notice received by Elevações Portuárias in the amount of R$ 22,500 referring to the allegation of dumping of effluents in violation of the legislation. The subsidiary will present a defense to rule out the application of the assessment.

 

Tax:

 

 

Parent Company

 

Consolidated

 

September 30, 2022

 

December 31, 2021

 

September 30, 2022

 

December 31, 2021

Penalties related to tax positions

 

 

582,399

 

461,747

Federal income taxes

859,127

 

822,039

 

5,687,311

 

5,404,264

ICMS - State VAT 

1,305,472

 

1,386,895

 

3,043,345

 

2,877,144

IRRF - Withholding tax

1,377

 

1,344

 

1,345,076

 

1,251,394

PIS and COFINS - Revenue taxes

1,268,057

 

1,242,960

 

2,491,801

 

2,368,123

MP 470 - Tax installments

245,211

 

243,115

 

385,694

 

398,184

IOF on Mutual

 

 

145,727

 

136,286

Compensation with IPI - IN 67/98

142,506

 

139,387

 

142,506

 

186,048

IPI - Excise tax credit - NT

349,433

 

347,953

 

500,407

 

492,025

INSS - Social security and other

89,021

 

110,213

 

160,391

 

180,533

Other

368,166

 

358,200

 

893,954

 

892,169

 

4,628,370

 

4,652,106

 

15,378,611

 

14,647,917

 

The Company's and its subsidiaries' lawyers assessed the probability of loss as possible, 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$)


17  Shareholders’ equity

 

a)      Share capital

 

The subscribed capital as of September 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 September 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

 

26,016,211

 

1.39%

Free float

 

1,171,657,411

 

62.52%

 

 

 

 

 

Total shares outstanding

 

1,869,986,564

 

99.78%

 

 

 

 

 

Treasury shares

 

4,084,368

 

0.22%

 

 

 

 

 

Total

 

1,874,070,932

 

100.00%

 

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.


Notes to the interim financial statements

(In thousands of Brazilian Reais - R$)


As of September 30, 2022, the Company had 4,084,368 shares in treasury (5,440,772 shares as of December 31, 2021), whose market price was R$17.38. This reduction refers to the delivery of 1,356,404 shares to members of the share-based compensation plans.

 

c)      Other comprehensive income

 

 

 

December 31, 2021

 

Comprehensive result

 

September 30, 2022 (Restated)

Cash flow hedge result

 

(1,362,618)

 

(2,959)

 

(1,365,577)

Foreign currency translation effects

 

1,093,366

 

787,017

 

1,880,383

Actuarial gains (losses) of defined benefit plan

 

(299,993)

 

25,939

 

(274,054)

Deferred tax on actuarial losses of defined benefit plan

 

101,997

 

(8,819)

 

93,178

Gains (losses) in the measurement of a derivative financial instrument

 

(45,631)

 

 

(45,631)

Change in fair value of financial assets net of tax

 

28,525

 

22,286

 

50,811

Total

 

(484,354)

 

823,464

 

339,110

 

 

 

 

 

 

 

Attributable to:

 

 

 

 

 

 

  Owners of the Company

 

(521,609)

 

861,707

 

340,098

Non-controlling interests

 

37,255

 

(38,243)

 

(988)

 

 

 

December 31, 2020

 

Comprehensive result

 

September 30, 2021

 

 

 

 

Cash flow hedge result

 

(761,203)

 

(610,917)

 

(1,372,120)

Foreign currency translation effects

 

782,899

 

(17,349)

 

765,550

Actuarial gains (losses) of defined benefit plan

 

(363,376)

 

507

 

(362,869)

Deferred tax on actuarial losses of defined benefit plan

 

123,548

 

 

123,548

Gains (losses) in the measurement of a derivative financial instrument

 

(45,631)

 

 

(45,631)

Change in fair value of financial assets net of tax

 

26,256

 

461

 

26,717

Total

 

(237,507)

 

(627,298)

 

(864,805)

 

 

 

 

 

 

 

Attributable to:

 

 

 

 

 

 

  Owners of the Company

 

(252,610)

 

(635,774)

 

(888,384)

Non-controlling interests

 

15,103

 

8,476

 

23,579


 

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

 

295,267

 

144,006

 

439,273

Interest on capital proposed

 

58,817

 

107,544

 

166,361

Dividends received

 

(97,402)

 

(624,939)

 

(722,341)

At September 30, 2022

 

279,429

 

143,955

 

423,384

 

 

 

 

 

 

 

Consolidated

 

Investments in associates

 

Investments in joint venture

 

Total

At December 31, 2021

 

2,621

 

517,344

 

519,965

Proposed Dividends

 

222,451

 

144,006

 

366,457

Interest on capital proposed

 

 

107,544

 

107,544

Business combination (i)

 

17,099

 

 

17,099

Dividends received

 

(65,928)

 

(624,939)

 

(690,867)

At September 30, 2022

 

176,243

 

143,955

 

320,198


(i)
 For consolidation purposes, dividends payable, in the amount of R$9,264, from the subsidiary Sulgás to its parent company Compass Um were eliminated.
 
  1. Payable

 

 

 

Parent Company

 

Consolidated

At December 31, 2021

 

754,282

 

799,634

Complementary Dividends

 

45,736

 

145,018

Business combination (note 9.2)

 

 

176,808

Dividends paid

 

(799,347)

 

(924,247)

At September 30, 2022

 

671

 

197,213


Notes to the interim financial statements

(In thousands of Brazilian Reais - R$)

18  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):

 

 

 

July 1, 2022 to September 30, 2022 (Restated)

 

January 1, 2022 to September 30, 2022 (Restated)

 

 

July 1, 2021 to September 30, 2021

 

January 1, 2021 to September 30, 2021

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

 

(14,886)

 

370,012

 

 

3,264,681

 

4,845,845

 

 

 

 

 

 

Dilutive effect of the share-based plan of subsidiaries

 

(261)

 

(232)

 

 

(43)

 

(5,656)

Dilution effect of Brado's liquidity option

 

(146)

 

(1,019)

 

 

305

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

(15,293)

 

368,761

 

 

3,264,943

 

4,840,189

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

Basic

 

1,868,618

 

1,868,913

 

 

1,866,887

 

1,823,106

Dilutive effect of the share-based plan

 

4,855

 

5,720

 

 

3,009

 

3,075

 

 

 

 

 

 

 

 

 

 

Dilutive

 

1,873,473

 

1,874,633

 

 

1,869,896

 

1,826,181

 

 

 

 

 

 

 

 

 

 

Earnings per share

 

 

 

 

 

 

 

 

 

Basic

 

(R$ 0.0080)

 

R$ 0.1980

 

 

R$ 1.7487

 

R$ 2.6580

Diluted

 

(R$ 0.0082)

 

R$ 0.1967

 

 

R$ 1.7461

 

R$ 2.6504


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 September 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.

 

19 Net sales

 

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

 

 

 

Consolidated

 

 

July 1, 2022 to September 30, 2022

 

January 1, 2022 to September 30, 2022

 

July 1, 2021 to September 30, 2021

 

January 1, 2021 to September 30, 2021

Gross revenue from sales of products and services

 

13,425,167

 

33,996,175

 

8,159,201

 

21,358,866

Construction revenue

 

330,300

 

798,360

 

227,262

 

669,760

Indirect taxes and deductions

 

(2,248,166)

 

(5,811,262)

 

(1,495,992)

 

(3,871,355)

Net sales

 

11,507,301

 

28,983,273

 

6,890,471

 

18,157,271

 

Notes to the interim financial statements

(In thousands of Brazilian Reais - R$)

 

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

 

 

 

Consolidated

 

 

July 1, 2022 to September 30, 2022

 

January 1, 2022 to September 30, 2022

 

July 1, 2021 to September 30, 2021

 

January 1, 2021 to September 30, 2021

At a point in time

 

 

 

 

 

 

 

 

Natural gas distribution

 

5,347,983

 

13,500,651

 

2,866,787

 

7,363,047

Electricity trading

 

60,819

 

175,844

 

137,684

 

538,333

Lubricants and base oil

 

2,551,231

 

6,246,116

 

1,340,061

 

4,162,412

Other

 

171,521

 

471,311

 

85,784

 

144,828

 

 

8,131,554

 

20,393,922

 

4,430,316

 

12,208,620

Over time

 

 

 

 

 

 

 

 

Railroad transportation services

 

2,818,551

 

7,289,575

 

1,877,216

 

4,769,590

Port elevation

 

132,049

 

332,018

 

88,355

 

197,224

Construction revenue

 

330,300

 

798,360

 

227,262

 

669,760

Services rendered

 

112,150

 

214,998

 

277,142

 

347,677

 

 

3,393,050

 

8,634,951

 

2,469,975

 

5,984,251

 

 

 

 

 

 

 

 

 

Elimination

 

(17,303)

 

(45,600)

 

(9,820)

 

(35,600)

 

 

 

 

 

 

 

 

 

Total of net sales

 

11,507,301

 

28,983,273

 

6,890,471

 

18,157,271

 

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 Energy

 

Activities in the natural gas commercialization and distribution segment are subject to seasonality. While the months from 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.

 

Notes to the interim financial statements

(In thousands of Brazilian Reais - R$)

 

Logistics

 

Rumo's activities are subject to the natural seasonality of agricultural commodities. Most of the soybean crop exports take place between January and August, while the transportation of the corn crop (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, that is, in the first and fourth quarters of each year.


20 Costs and expenses by nature

 

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


 

 

Parent Company

 

 

July 1, 2022 to September 30, 2022

 

January 1, 2022 to September 30, 2022

 

July 1, 2021 to September 30, 2021

 

January 1, 2021 to September 30, 2021

Depreciation and amortization

 

(3,123)

 

(10,461)

 

(3,684)

 

(9,705)

Personnel expenses

 

(51,960)

 

(141,043)

 

(64,647)

 

(105,789)

Expenses with third-party services

 

(6,699)

 

(18,497)

 

(7,279)

 

(29,319)

Other

 

(15,793)

 

(44,120)

 

(19,652)

 

(60,196)

 

 

(77,575)

 

(214,121)

 

(95,262)

 

(205,009)

 

 

 

 

 

 

 

 

 

General and administrative expenses

 

(77,575)

 

(214,121)

 

(95,262)

 

(205,009)

 

 

(77,575)

 

(214,121)

 

(95,262)

 

(205,009)

 

Notes to the interim financial statements

(In thousands of Brazilian Reais - R$)

 

 

 

Consolidated

 

 

July 1, 2022 to September 30, 2022

 

January 1, 2022 to September 30, 2022

 

July 1, 2021 to September 30, 2021 (Restated) (i)

 

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

Raw materials

 

(1,851,478)

 

(4,737,400)

 

(1,282,587)

 

(3,448,997)

Commodity cost (natural gas)

 

(4,262,079)

 

(10,584,177)

 

(1,906,658)

 

(4,952,975)

Electricity purchased for resale

 

(65,906)

 

(196,912)

 

(144,043)

 

(912,535)

Railroad transportation and port elevation expenses

 

(972,498)

 

(2,398,659)

 

(518,167)

 

(1,262,432)

Other transports

 

(40,142)

 

(85,715)

 

(112,215)

 

(149,947)

Depreciation and amortization

 

(679,047)

 

(2,162,751)

 

(634,544)

 

(1,564,523)

Salaries and wages

 

(725,931)

 

(1,792,263)

 

(518,525)

 

(1,268,801)

Construction cost

 

(330,300)

 

(798,360)

 

(227,262)

 

(669,760)

Expenses with third-party services

 

(227,749)

 

(623,282)

 

(184,483)

 

(464,316)

Selling expenses

 

(11,075)

 

(29,373)

 

(9,458)

 

(19,486)

Other

 

(475,233)

 

(971,661)

 

(147,405)

 

(462,271)

 

 

(9,641,438)

 

(24,380,553)

 

(5,685,347)

 

(15,176,043)

 

 

 

 

 

 

 

 

 

Cost of sales

 

(8,698,843)

 

(22,166,959)

 

(5,099,251)

 

(13,668,850)

Selling expenses

 

(378,616)

 

(816,026)

 

(178,919)

 

(518,325)

General and administrative expenses

 

(563,979)

 

(1,397,568)

 

(407,177)

 

(988,868)

 

 

(9,641,438)

 

(24,380,553)

 

(5,685,347)

 

(15,176,043)

    (i)      As detailed restated in the Note 3.1.

 

21  Other income (expenses), net

 

 

Parent company

 

July 1, 2022 to September 30, 2022

 

January 1, 2022 to September 30, 2022

 

July 1, 2021 to September 30, 2021

 

January 1, 2021 to September 30, 2021

Gain from bargain purchase

 

92,946

 

 

Result on disposals and write-offs of property, plant and equipment, intangible assets and right of use

(1,858)

 

(1,858)

 

(8)

 

(61)

Legal proceedings provision, receivables and tax installments

(24,245)

 

(51,388)

 

(48,650)

 

(71,092)

Revenue from eventual sales

5,666

 

14,650

 

1,191

 

3,486

Other

(6,786)

 

(26,894)

 

20,307

 

42,593

 

(27,223)

 

27,456

 

(27,160)

 

(25,074)

 

Notes to the interim financial statements

(In thousands of Brazilian Reais - R$)

 

 

Consolidated

 

July 1, 2022 to September 30, 2022

 

January 1, 2022 to September 30, 2022

 

July 1, 2021 to September 30, 2021

 

January 1, 2021 to September 30, 2021

Advantageous purchase gain

 

92,946

 

 

Tax credits (i)

203

 

77,926

 

36,273

 

277,519

Change in fair value of investment properties

 

59,061

 

 

Result on disposals and write-offs of property, plant and equipment and intangible assets

(3,354)

 

(27,343)

 

(2,641)

 

(13,110)

Net effect of legal proceedings

(86,841)

 

(237,395)

 

(95,267)

 

(165,015)

Settlement of disputes in the renewal process

 

(32,490)

 

 

52,963

Loss on impairment

(243)

 

(243)

 

 

 

 

Other

26,379

 

19,066

 

17,528

 

53,008

 

(63,856)

 

(48,472)

 

(44,107)

 

205,365

 

   (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$)

 

22 Finance results

 

Details of finance income and costs are as follows: 

 

 

Parent Company

 

July 1, 2022 to September 30, 2022

 

January 1, 2022 to September 30, 2022

 

July 1, 2021 to September 30, 2021

 

January 1, 2021 to September 30, 2021

Cost of gross debt

 

 

 

 

 

 

 

Interest on debt

(162,306)

 

(571,477)

 

(77,840)

 

(258,734)

Monetary and exchange rate variation

(124,422)

 

135,445

 

(331,571)

 

66,990

Derivatives and fair value measurement

(174,081)

 

(1,589,928)

 

642,600

 

101,569

Amortization of borrowing costs

(23,718)

 

(32,189)

 

(2,207)

 

(5,171)

 

(484,527)

 

(2,058,149)

 

230,982

 

(95,346)

 

 

 

 

 

 

 

 

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

48,374

 

151,408

 

24,891

 

43,185

 

48,374

 

151,408

 

24,891

 

43,185

 

 

 

 

 

 

 

 

Cost of debt, net

(436,153)

 

(1,906,741)

 

255,873

 

(52,161)

 

 

 

 

 

 

 

 

Other charges and monetary variations

 

 

 

 

 

 

 

Interest on other receivables

16,354

 

34,942

 

(10,158)

 

2,845

Monetary variation of other financial assets

2,060

 

(1,006)

 

 

(42,709)

Interest on other payables

 

 

(243,481)

 

(251,361)

Interest on lease liabilities

(917)

 

(2,906)

 

(1,079)

 

(3,028)

Interest on shareholders' equity

(4,346)

 

(6,401)

 

74,011

 

122,481

Interest on contingencies and contracts

(38,095)

 

(78,250)

 

9,597

 

(4,969)

Bank charges and other

(114,173)

 

(137,032)

 

(20,767)

 

(30,939)

Exchange variation and non-debt derivatives

(317,116)

 

(391,537)

 

(674,838)

 

(432,724)

 

(456,233)

 

(582,190)

 

(866,715)

 

(640,404)

 

 

 

 

 

 

 

 

Finance results, net

(892,386)

 

(2,488,931)

 

(610,842)

 

(692,565)

 

 

 

 

 

 

 

 

Reconciliation

 

 

 

 

 

 

 

Finance expense

(508,854)

 

(1,183,257)

 

(419,304)

 

(796,186)

Finance income

71,038

 

192,710

 

90,173

 

129,961

Foreign exchange, net

(313,494)

 

312,399

 

(876,397)

 

(236,111)

Derivatives

(141,076)

 

(1,810,783)

 

594,686

 

209,771

Finance results, net

(892,386)

 

(2,488,931)

 

(610,842)

 

(692,565)

 

Notes to the interim financial statements

(In thousands of Brazilian Reais - R$)

 

 

Consolidated

 

July 1, 2022 to September 30, 2022 (Restated)

 

January 1, 2022 to September 30, 2022 (Restated)

 

July 1, 2021 to September 30, 2021

 

January 1, 2021 to September 30, 2021

Cost of gross debt

 

 

 

 

 

 

 

Interest on debt

(904,309)

 

(3,096,742)

 

(764,949)

 

(1,877,539)

Monetary and exchange rate variation

(421,131)

 

768,909

 

(1,437,257)

 

(150,710)

Derivatives and fair value measurement

(253,386)

 

(1,486,926)

 

1,425,772

 

638,209

Amortization of borrowing costs

(16,327)

 

(181,851)

 

(13,943)

 

(94,253)

Finance and warranties on debt

(9,554)

 

(32,230)

 

(11,801)

 

(32,784)

 

(1,604,707)

 

(4,028,840)

 

(802,178)

 

(1,517,077)

 

 

 

 

 

 

 

 

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

477,467

 

1,309,639

 

163,787

 

285,755

Financial investment update on listed entities (i) 283,366

283,366

 

760,833

 

1,593,005

 

163,787

 

285,755

 

 

 

 

 

 

 

 

Cost of debt, net

(843,874)

 

(2,435,835)

 

(638,391)

 

(1,231,322)

 

 

 

 

 

 

 

 

Other charges and monetary variations

 

 

 

 

 

 

 

Interest on other receivables

105,922

 

261,372

 

78,517

 

348,210

Update of other financial assets

17,010

 

(1,006)

 

 

(42,709)

Interest on other liabilities

(118,199)

 

(299,122)

 

(284,518)

 

(345,837)

Monetary variation on leases

(89,233)

 

(288,221)

 

(88,270)

 

(270,744)

Interest on contingencies and contracts

(104,331)

 

(307,387)

 

(50,030)

 

(120,862)

Interest on sectoral assets and liabilities

(10,413)

 

(21,964)

 

 

Bank charges and other

(124,393)

 

(125,050)

 

(29,694)

 

(54,353)

Exchange variation and non-debt derivatives

(187,174)

 

(628,670)

 

(45,011)

 

63,569

 

(510,811)

 

(1,410,048)

 

(419,006)

 

(422,726)

 

 

 

 

 

 

 

 

Finance results, net

(1,354,685)

 

(3,845,883)

 

(1,057,397)

 

(1,654,048)

 

 

 

 

 

 

 

 

Reconciliation

 

 

 

 

 

 

 

Finance expense

(1,199,642)

 

(2,681,384)

 

(628,515)

 

(1,860,700)

Finance income

709,151

 

2,022,664

 

347,766

 

776,251

Foreign exchange, net

(572,510)

 

504,071

 

(1,416,858)

 

(177,129)

Net effect of derivatives 

(291,684)

 

(3,691,234)

 

640,210

 

(392,470)

Finance results, net

(1,354,685)

 

(3,845,883)

 

(1,057,397)

 

(1,654,048)

 

(i)    Adjustment of fair value through profit or loss, based on the market value of Vale's shares, as per Nnte 1.1.10.

Notes to the interim financial statements

(In thousands of Brazilian Reais - R$)

 

23  Post-employment benefits

 

 

Consolidated

 

September 30, 2022

 

December 31, 2021

Defined contribution

 

 

 

Futura II

284

 

190

 

 

 

 

Defined benefit

 

 

 

Futura

159,600

 

198,761

Health Plan

482,576

 

470,524

 

642,176

 

669,285

 

 

 

 

 

642,460

 

669,475

 

24 Share-based payment 

 

The Company and its subsidiaries have Share-Based Compensation Plans that are settled in shares and cash. As of 30 September 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

 

 

 

 

 

 

 

 

 

 

 

 

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

 

(1,320,820)

 

3,962,455

 

22.24

October 11, 2021 - Invest III

 

Cosan S.A.

 

5

 

809,944

 

 

809,944

 

23.20

July 31, 2022 - Invest I

 

Cosan S.A.

 

3

 

846,506

 

 

846,506

 

18.74

 

 

 

 

 

 

8,504,964

 

(1,455,180)

 

7,049,784

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

July 31, 2019

 

Comgás

 

4

 

83,683

 

(14,794)

 

68,889

 

79.00

 

 

 

 

 

 

83,683

 

(14,794)

 

68,889

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

September 01, 2017

 

Rumo S.A.

 

5

 

870,900

 

(870,900)

 

 

10.42

August 01, 2018

 

Rumo S.A.

 

5

 

1,149,544

 

(433,246)

 

716,298

 

13.94

August 15, 2019

 

Rumo S.A.

 

5

 

843,152

 

(228,028)

 

615,124

 

22.17

November 11, 2020

 

Rumo S.A.

 

5

 

776,142

 

(178,493)

 

597,649

 

20.01

May 05, 2021

 

Rumo S.A.

 

5

 

1,481,000

 

(414,702)

 

1,066,298

 

20.84

September 15, 2021

 

Rumo S.A.

 

3

 

1,560,393

 

(125,246)

 

1,435,147

 

18.19

September 05, 2022

 

Rumo S.A.

 

3

 

1,781,640

 

 

1,781,640

 

20.56

September 05, 2022

 

Rumo S.A.

 

-

 

67,896

 

 

67,896

 

20.56

 

 

 

 

 

 

8,530,667

 

(2,250,615)

 

6,280,052

 

 

Cash-settled transactions

 

 

 

 

 

 

 

 

 

 

 

 

July 31, 2019 - Invest

 

Moove

 

5

 

132,670

 

 

132,670

 

50.79

July 31, 2020 - Invest

 

Moove

 

5

 

106,952

 

 

106,952

 

61.89

July 31, 2021 - invest

 

Moove

 

3

 

80,729

 

 

80,729

 

102.73

July 31, 2021 - invest

 

Moove

 

3

 

77,967

 

 

77,967

 

135.05

July 31, 2021 - Special Program

 

Moove

 

4

 

615,362

 

 

615,362

 

135.05

August 1st, 2021

 

TRSP

 

3

 

35,161

 

 

35,161

 

25.46

August 1st, 2021

 

Compass Comercialização

 

3

 

32,967

 

 

32,967

 

25.46

August 1st, 2021

 

Compass Gás e Energia

 

2

 

27,833

 

 

27,833

 

25.46

August 1st, 2021

 

Compass Gás e Energia

 

3

 

159,704

 

 

159,704

 

25.46

November 1st, 2021

 

Compass Gás e Energia

 

3

 

1,541,254

 

 

1,541,254

 

25.46

November 1st, 2021

 

Comgás

 

3

 

180,066

 

 

180,066

 

25.46

February 1st, 2022

 

Compass Gás e Energia

 

3

 

82,384

 

 

82,384

 

25.59

August 1st, 2022

 

Compass Gás e Energia

 

3

 

778,567

 

 

778,567

 

25.59

August 1st, 2022

 

Compass Comercialização

 

3

 

28,675

 

 

28,675

 

25.59

August 1st, 2022

 

TRSP

 

3

 

29,445

 

 

29,445

 

25.59

 

 

 

 

 

 

3,909,736

 

 

3,909,736

 

 

Total

 

 

 

 

 

21,029,050

 

(3,720,589)

 

17,308,461

 

 

 

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

 

4,474,213

Vested

 

(2,758,263)

At September 30, 2022

 

17,308,461

 

b)    Measurement of fair values

 

The weighted average fair value of the programs granted during September 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

 

 

September 30, 2022

 

December 31, 2021

 

September 30, 2022

 

December 31, 2021

 

September 30, 2022

 

December 31, 2021

 

September 30, 2022

 

December 31, 2021

 

September 30, 2022

 

December 31, 2021

Key assumptions:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Share price at grant date

 

18.74

 

23.20

 

28.74

 

27.27

 

78.58

 

78.58

 

28.74

 

27.27

 

20.56

 

20.56

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 September 30, 2022 and 2021 were R$ 70,455 and R$ 28,187, respectively. 

 

Notes to the interim financial statements

(In thousands of Brazilian Reais - R$)

 

25 Subsequent events

 

Acquisition of interest and control of subsidiaries – Tellus and Janus


The Purchase and Sale Agreement for the acquisition of agricultural property management companies (“Janus”, “Tellus”, “Duguetiapar” e “Gamiovapar” or "Acquired") was executed by Cosan on September 30, 2022. The conditions precedent stipulated in the purchase and sale agreements were met on October 20, 2022. 

 

The corporate reorganization was the only condition precedent applicable only to Tellus. As part of this restructuring, part of the agricultural properties belonging to Tellus were contributed to the companies Duguetiapar Empreendimentos e Participações S.A. (or “Duguetiapar”) and Gamiovapar Empreendimentos e Participações S.A. (or “Gamiovapar”). As a result, the Company now holds a 7.60% stake in the investments Duguetiapar and Gamiovapar.

 

Cosan increased its stake by 12.40%, from 7.60% to 20% (considering a direct stake of 19.57%; and an indirect stake of 0.43%). 

 

Cosan has a 20% economic interest and rights through shareholders' agreement, as follows: (i) majority of seats on the Board of Directors; (ii) decision-making power over the relevant activities of the acquired companies. As a result of the acquisition of additional interest and amendments to the shareholders' agreements, the Company obtained control over these entities.

 

The net acquisition price of the acquired companies was R$1,007,634, in five annual installments of R$201,526 adjusted by the SELIC. The first installment, totaling R$202,861, was paid on October 20, 2022, of which R$1,334 was adjusted by the SELIC.

 

The Company, through independent consultants, assessed the fair value of all assets acquired and liabilities assumed in the opening balance sheet. Based on this assessment, no differences were identified between the fair value and the book value.

 

On the acquisition date, the shareholders' equity interest of the acquired companies was R$7,542,815, and their share capital was composed by: (i) Cosan, Nova Gaia Brasil Participações Ltda. and Terraviva Brasil Participações Ltda. for Tellus, Gamiovapar and Duguetiapar; and (ii) Cosan, Helios Brasil Participações Ltda. and Iris Brasil Participações Ltda. for Janus.

 

Notes to the interim financial statements

(In thousands of Brazilian Reais - R$)

 

a)    Bargain purchase gain

This business combination resulted in gain on a bargain purchase because the fair value of the assets acquired and the liabilities assumed exceeded the total fair value of the consideration paid. The fair values ​​of the acquired assets were mainly impacted by the appreciation of agricultural properties between the base date of negotiation and the closing of the acquisition.

 

The Company also recognized the amount as a gain and recorded it under “other operating income, net” in the income statement for the year and was included in the Cosan Investiments segment. The effects of this gain are shown as follows:

 

 


Janus


Tellus


Gamiovapar


Duguetiapar


Total


Shareholders’ equity


4,976,443


3,229,044


622,306


95,228


8,923,021


Acquired interest (%)


12.40%


12.40%


12.40%


12.40%


12.40%


Acquired interest


617,125


400,789


77,241


11,820


1,106,974


Transferred consideration


567,901


363,211


66,500


10,022


1,007,634


Bargain purchase gain


49,224


37,578


10,741


1,798


99,341


Income tax and social contribution


(16,736)


(12,777)


(3,652)


(611)


(33,776)


 

The Company added the amount to its income tax and social contribution tax base. However, it did not generate a balance of tax payable since there was an accumulated balance of tax losses and a negative basis for CSLL in the current year that absorbed this gain.

 

Second generation ethanol (“E2G”) trading with Shell Trading Rotterdan B.V. (“Shell”) and investment program in 5 new plants

 

On November 7, 2022, Raízen, in line with its strategy of providing advanced solutions that contribute to a low carbon economy, signed a contract for the commercialization of E2G, produced from sugarcane biomass, until 2037 with to Shell.

 

This contract provides for the delivery of 3.3 billion liters of E2G, which will be produced in connection with an investment program for the construction of 5 new E2G plants, fully integrated into Raízen's Bioenergy Parks, which will total R$ 6,000,000.

 

Revenue from the sale of this contract will reach at least €3,300,000 thousand, guaranteeing a predictable and satisfactory level of return, in compliance with the Company's business plan.


Compass dividend distribution

 

On November 7, 2022, the Board of Directors of subsidiary Compass Gás e Energia approved the distribution of dividends in the amount of R$1,474,761, paid on the filing date of these interim financial statements.  


Disposal of Equity interest in Port Elevations


On November 14, 2022, the subsidiary Rumo concluded the sale of 80% of its equity interest in the wholly-owned subsidiary Elevações Portuárias 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 Logística e Infraestrutura ("CLI"), in line with the strategy of forming long-term partnerships and focusing on rail logistics and the execution of strategic expansion projects. The subsidiary Rumo received a net amount of R$1,394,669, with a result of R$955,584.

 

 

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: February 28, 2023

 


COSAN S.A.


By:

/s/ Ricardo Lewin


 

Name:              Ricardo Lewin


 

Title:              Chief Financial Officer