6-K 1 MainDocument.htm 6-K

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 

FORM 6-K

 

Report of Foreign Issuer

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

Securities Exchange Act of 1934

For the month of August 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  

 

   Graphics

 

CONTENTS​​​



Report on the review of quarterly information 5
Statement of financial position 7
Statement of profit or loss 9
Statement of other comprehensive income 10
Statement of changes in equity 11
Statement of cash flow 13
Statement of value added 15
1.  Operations 16
1.1. Shareholding in Vale S.A. 16
1.2. Relevant events in the period 19
2. Statement of compliance 20
3. Accounting polices 20
4. Segment information 21
5.  Financial assets and liabilities 29
5.1. Net debt 30
5.2. Cash and cash equivalents 31
5.3. Marketable securities and restricted cash 32
5.4. Loans, borrowings and debentures 32
5.5. Leases 35
5.6. Derivative financial instruments 36
5.7. Trade receivables 40
5.8. Related parties 41
5.9. Trade payables 44
5.10. Sectorial financial assets and liabilities 44
5.11 Recognized fair value measurements 45
5.12. Financial risk management 46
6.  Other current tax receivable 53
7.  Inventories 53
8.  Assets and liabilities held for sale 53
9.  Investments in associates 54
9.1. Investments in subsidiaries and associates 54
9.2. Non-controlling interests in subsidiaries 58
10.  Investments in joint venture 60
11.  Property, plant and equipment, intangible assets and goodwill, contract assets, right-of-use and investment properties 61
11.1. Property, plant and equipment 61
11.2. Intangible assets and goodwill 62
11.3. Contract asset 63
11.4  Right-of-use assets 64
11.5. Investments properties 65
    
12. Commitments 65
13. Concessions payable 65
14. Other taxes payable 66
15. Income taxes 67
16. Provision for proceedings and judicial deposits 72
17. Shareholders’ equity 75
18. Earnings per share 77
19. Net sales 78
20. Costs and expenses by nature 79
21. Other income (expenses), net 79
22. Finance results, net 80
23. Post-employment benefits 81
24. Share-based payment 81
25. Subsequent events 83
Graphics

 

To

Directors and Shareholders of

Cosan S.A.

São Paulo - SP

 

Introduction

 

We have reviewed the accompanying individual and consolidated interim financial information, contained in the Quarterly Information Form (ITR) of Cosan S.A. (“Company”) for the quarter ended June 30, 2023, comprising the statement of financial position as of June 30, 2023 and the related statements of profit or loss and of comprehensive income for the three and six-month periods then ended, and of changes in equity and of cash flows for the six-month period then ended, including the explanatory notes.

 

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

 

Scope of review

 

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

 

Conclusion on individual and consolidated interim financial information

 

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

 

 

Other matters

 

Statements of value added

 

The abovementioned quarterly information includes the individual and consolidated statements of value added (SVA) for the six-month period ended June 30, 2023, prepared under Company’s Officers responsibility and presented as supplementary information by IAS 34. These statements have been subject to review procedures performed together with the review of the quarterly information with the objective to conclude whether they are reconciled to the interim financial information and the accounting records, as applicable, and if its format and content are in accordance with the criteria set forth by NBC TG 09 Demonstração do Valor Adicionado. Based on our review, nothing has come to our attention that causes us to believe that these statements of value added were not prepared, in all material respects, according with the criteria of NBC TG 09 and consistently with the overall individual and consolidated interim financial information.

 

São Paulo, August 14, 2023.

 

ERNST & YOUNG

Auditores Independentes S/S Ltda.

CRC-SP-034519/O

 

 

Clinton L. Fernandes

Accountant CRC-SP-205541/O


(In thousands of Reais) 

 

 

 

 

Parent Company

 

Consolidated

 

Note

 

06/30/2023

 

12/31/2022

 

06/30/2023

 

12/31/2022

Assets

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

5.2

 

1,911,449

 

1,348,461

 

15,739,290

 

13,301,716

Restricted cash

5.3

 

 

 

14,608

 

8,024

Marketable securities

5.3

 

548,352

 

724,050

 

3,456,571

 

2,422,470

Trade receivables

5.7

 

 

 

3,632,232

 

3,769,908

Derivative financial instruments

5.6

 

24,897

 

 

309,320

 

1,086,698

Inventories

7

 

 

 

1,765,603

 

1,869,059

Receivables from related parties

5.8

 

297,790

 

381,547

 

298,936

 

235,541

Income tax receivable

 

 

268,028

 

272,130

 

731,640

 

560,789

Other current tax receivable

6

 

8,345

 

8,366

 

978,129

 

1,324,203

Dividend receivable

17

 

371,603

 

609,456

 

259,720

 

161,147

Sectorial financial assets

5.10

 

 

 

149,623

 

148,955

Other financial assets

 

 

 

 

82,288

 

88,961

Other current assets

 

 

136,121

 

119,266

 

585,594

 

560,080

 

 

 

3,566,585

 

3,463,276

 

28,003,554

 

25,537,551

Current assets held for sale

8

 

 

 

1,938

 

40,383

Current assets

 

 

3,566,585

 

3,463,276

 

28,005,492

 

25,577,934

 

 

 

 

 

 

 

 

 

 

Trade receivables

5.7

 

 

 

109,861

 

157,634

Marketable securities

5.3

 

 

 

14,242,778

 

19,677,296

Restricted cash

5.3

 

37,316

 

35,039

 

145,744

 

131,909

Deferred tax assets

15

 

2,248,458

 

1,857,620

 

5,590,020

 

4,474,124

Receivables from related parties

5.8

 

296,128

 

355,793

 

176,220

 

241,001

Income tax receivable

 

 

 

 

459,041

 

434,886

Other non-current tax receivable

6

 

32,721

 

31,774

 

1,135,628

 

1,074,923

Judicial deposits

16

 

363,852

 

360,563

 

848,141

 

814,444

Derivative financial instruments

5.6

 

918,756

 

1,368,809

 

4,022,209

 

3,065,054

Sectorial financial assets

5.10

 

 

 

264,388

 

193,378

Other non-current assets

 

 

81,240

 

62,432

 

225,017

 

201,811

Other financial assets

 

 

 

 

1,917

 

277

Investments in subsidiaries and associates

9.1

 

29,211,997

 

31,230,371

 

2,855,603

 

2,913,943

Investment in joint venture

10

 

1,337,979

 

1,266,926

 

11,846,964

 

11,221,356

Property, plant and equipment

11.1

 

42,575

 

46,044

 

19,799,574

 

18,948,436

Intangible assets and goodwill

11.2

 

3,978

 

2,247

 

22,370,560

 

22,121,942

Contract asset

11.3

 

 

 

872,891

 

1,118,715

Right-of-use

11.4

 

23,578

 

23,032

 

7,857,433

 

8,012,869

Investment properties

11.5

 

 

 

14,209,978

 

14,103,060

Non-current assets

 

 

34,598,578

 

36,640,650

 

107,033,967

 

108,907,058

 

 

 

 

 

 

 

 

 

 

Total assets

 

 

38,165,163

 

40,103,926

 

135,039,459

 

134,484,992


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

 

Statement of financial position

(In thousands of Reais)

 

 

 

Parent Company

 

Consolidated

 

Note

 

06/30/2023

 

12/31/2022

 

06/30/2023

 

12/31/2022

Liabilities

 

 

 

 

 

 

 

 

 

Loans, borrowings and debentures

5.4

 

820,575

 

802,549

 

4,623,889

 

4,542,205

Leases

5.5

 

8,519

 

7,676

 

546,253

 

550,529

Derivative financial instruments

5.6

 

22,465

 

 

1,095,577

 

1,039,357

Trade payables

5.9

 

3,144

 

115,146

 

3,657,480

 

4,318,362

Employee benefits payables

 

 

27,281

 

49,301

 

523,307

 

659,521

Income tax payables

15

 

117

 

7,876

 

1,808,064

 

204,387

Other taxes payable

14

 

141,741

 

141,216

 

551,263

 

760,041

Dividends payable

17

 

2,467

 

279,979

 

562,382

 

892,006

Concessions payable

13

 

 

 

275,992

 

256,759

Related party payables

5.8

 

271,511

 

1,237,490

 

380,625

 

387,736

Sectorial financial liabilities

5.10

 

 

 

67,917

 

67,419

Other financial liabilities

5

 

 

 

789,163

 

924,562

Deferred revenue

 

 

 

 

719,102

 

5,400

Other current liabilities

 

 

569,178

 

543,084

 

1,337,396

 

1,189,929

Current liabilities

 

 

1,866,998

 

3,184,317

 

16,938,410

 

15,798,213

Loans, borrowings and debentures

5.4

 

6,677,294

 

4,673,079

 

52,148,790

 

48,445,011

Leases

5.5

 

22,430

 

22,689

 

2,924,339

 

2,981,629

Derivative financial instruments

5.6

 

756,837

 

618,947

 

2,904,216

 

4,251,575

Trade payables

5.9

 

 

 

64,596

 

61,489

Other taxes payable

14

 

153,452

 

148,620

 

166,504

 

153,688

Provision for legal proceedings

16

 

313,546

 

349,357

 

1,716,054

 

1,801,186

Concessions payable

13

 

 

 

3,295,006

 

3,094,651

Investments with unsecured liabilities

9.1

 

96,955

 

146,473

 

 

Related party payables

5.8

 

9,287,684

 

9,221,407

 

 

Post-employment benefit

23

 

291

 

312

 

590,552

 

575,840

Deferred tax liabilities

15

 

 

 

5,288,421

 

5,469,368

Sectorial financial liabilities

5.10

 

 

 

1,665,741

 

1,549,197

Deferred revenue

 

 

 

 

29,505

 

624,801

Other financial liabilities

5

 

 

 

29,985

 

29,985

Other non-current liabilities

 

 

1,060,370

 

1,085,558

 

1,422,666

 

1,478,960

Non-current liabilities

 

 

18,368,859

 

16,266,442

 

72,246,375

 

70,517,380

Total liabilities

 

 

20,235,857

 

19,450,759

 

89,184,785

 

86,315,593

 

 

 

 

 

 

 

 

 

 

Shareholders' equity

17

 

 

 

 

 

 

 

 

Share capital

 

 

8,682,544

 

8,402,544

 

8,682,544

 

8,402,544

Treasury shares

 

 

(107,254)

 

(107,140)

 

(107,254)

 

(107,140)

Additional paid-in capital

 

 

2,465,230

 

2,319,928

 

2,465,230

 

2,319,928

Accumulated other comprehensive income

 

 

166,019

 

567,546

 

166,019

 

567,546

Retained earnings

 

 

8,669,598

 

9,470,289

 

8,669,598

 

9,470,289

Loss for the period

 

 

(1,946,831)

 

 

(1,946,831)

 

 

 

 

 

 

 

 

 

 

 

Equity attributable to:

 

 

 

 

 

 

 

 

 

Owners of the Company

 

 

17,929,306

 

20,653,167

 

17,929,306

 

20,653,167

Non-controlling interests

9.2

 

 

 

27,925,368

 

27,516,232

Total shareholders' equity

 

 

17,929,306

 

20,653,167

 

45,854,674

 

48,169,399

Total liabilities and shareholders' equity

 

 

38,165,163

 

40,103,926

 

135,039,459

 

134,484,992

 

 

 

 

 

 

 

 

 

 

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

 

(In thousands of Reais, except earnings per share)

 

 

 

 

Parent Company

 

Consolidated

 

Note

 

2Q23

 

6M23

 

2Q22

 

6M22

 

2Q23

 

6M23

 

2Q22

 

6M22

Net sales

19

 

 

 

 

 

10,010,456

 

19,641,783

 

9,571,087

 

17,475,973

Cost of sales

20

 

 

 

 

 

(7,135,119)

 

(14,267,636)

 

(7,278,880)

 

(13,468,116)

Gross profit

 

 

 

 

 

 

2,875,337

 

5,374,147

 

2,292,207

 

4,007,857

 

 

 

 

 

 

 

 

 

 

Selling expenses

20

 

 

 

 

 

(341,507)

 

(681,240)

 

(261,020)

 

(437,409)

General and administrative expenses

20

 

(94,699)

 

(181,341)

 

(71,355)

 

(136,547)

 

(594,273)

 

(1,144,055)

 

(447,765)

 

(833,591)

Other incomes (expenses), net

21

 

(20,882)

 

(2,694)

 

83,289

 

54,679

 

(56,046)

 

305,847

 

116,101

 

15,384

Operating expenses

 

 

(115,581)

 

(184,035)

 

11,934

 

(81,868)

 

(991,826)

 

(1,519,448)

 

(592,684)

 

(1,255,616)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

(115,581)

 

(184,035)

 

11,934

 

(81,868)

 

1,883,511

 

3,854,699

 

1,699,523

 

2,752,241

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest in earnings of associates

9.1

 

(730,970)

 

(1,312,038)

 

634,122

 

1,296,702

 

83,039

 

136,004

 

27,492

 

38,891

Interest in earnings of joint venture

10

 

29,870

 

158,256

 

178,534

 

261,328

 

263,003

 

1,393,417

 

178,536

 

261,328

Equity in earnings of investees

 

 

(701,100)

 

(1,153,782)

 

812,656

 

1,558,030

 

346,042

 

1,529,421

 

206,028

 

300,219

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Finance expenses

 

 

(463,591)

 

(892,074)

 

(364,716)

 

(674,403)

 

(5,422,219)

 

(9,677,480)

 

(736,003)

 

(1,470,191)

Finance income

 

 

81,210

 

149,684

 

71,660

 

121,672

 

628,874

 

1,229,537

 

722,885

 

1,301,961

Foreign exchange, net

 

 

467,485

 

710,628

 

(956,401)

 

625,893

 

1,550,338

 

2,135,679

 

(1,677,450)

 

1,076,581

Net effect of derivatives

 

 

(502,554)

 

(1,011,640)

 

(155,887)

 

(1,669,707)

 

100,231

 

400,373

 

(278,667)

 

(3,399,550)

Finance results, net

22

 

(417,450)

 

(1,043,402)

 

(1,405,344)

 

(1,596,545)

 

(3,142,776)

 

(5,911,891)

 

(1,969,235)

 

(2,491,199)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Profit (loss) before income taxes

 

 

(1,234,131)

 

(2,381,219)

 

(580,754)

 

(120,383)

 

(913,223)

 

(527,771)

 

(63,684)

 

561,261

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income taxes

15

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current

 

 

 

30,562

 

 

 

(481,640)

 

(1,672,822)

 

(575,019)

 

(606,594)

Deferred

 

 

191,430

 

403,826

 

455,460

 

505,279

 

948,122

 

1,335,119

 

690,571

 

673,036

 

 

 

191,430

 

434,388

 

455,460

 

505,279

 

466,482

 

(337,703)

 

115,552

 

66,442

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Profit (Loss) for the period

 

 

(1,042,701)

 

(1,946,831)

 

(125,294)

 

384,896

 

(446,741)

 

(865,474)

 

51,868

 

627,703

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Profit (Loss) attributable to:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owners of the Company

 

 

(1,042,701)

 

(1,946,831)

 

(125,294)

 

384,896

 

(1,042,701)

 

(1,946,831)

 

(125,294)

 

384,896

Non-controlling interests

 

 

 

 

 

 

595,960

 

1,081,357

 

177,162

 

242,807

 

 

 

(1,042,701)

 

(1,946,831)

 

(125,294)

 

384,896

 

(446,741)

 

(865,474)

 

51,868

 

627,703

Earnings per share

18

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

 

 

 

 

 

 

 

 

(R$0.5586)

 

(R$1.0430)

 

(R$0.0671)

 

R$0.2060

Diluted

 

 

 

 

 

 

 

 

 

 

(R$0.5617)

 

(R$1.0488)

 

(R$0.0673)

 

R$0.2048

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

 

9


 

(In thousands of Reais)


 

 

Parent Company

 

Consolidated

 

2Q23

 

6M23

 

2Q22

 

6M22

 

2Q23

 

6M23

 

2Q22

 

6M22

Profit (Loss) for the period

(1,042,701)

 

(1,946,831)

 

(125,294)

 

384,896

 

(446,741)

 

(865,474)

 

51,868

 

627,703

Other comprehensive income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Foreign currency translation differences

(235,418)

 

(420,171)

 

172,300

 

536,674

 

(328,249)

 

(569,697)

 

191,822

 

486,180

Gain (Loss) on cash flow hedge

(1,078)

 

129

 

(1,439)

 

(4,369)

 

775

 

2,360

 

(976)

 

(3,740)

Change in fair value of financial assets, net of taxes

 

 

6,222

 

7,673

 

 

 

15,121

 

15,346

 

(236,496)

 

(420,042)

 

177,083

 

539,978

 

(327,474)

 

(567,337)

 

205,967

 

497,786

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Items that will not be reclassified to profit or loss:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Actuarial gains with defined benefit plan, net of taxes

18,394

 

18,515

 

 

17,120

 

38,740

 

41,935

 

 

25,939

Deferred taxes

 

 

 

 

(13,172)

 

(14,258)

 

 

(8,819)

 

18,394

 

18,515

 

 

17,120

 

25,568

 

27,677

 

 

17,120

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total comprehensive income (loss) for the period

(1,260,803)

 

(2,348,358)

 

51,789

 

941,994

 

(748,647)

 

(1,405,134)

 

257,835

 

1,142,609

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total comprehensive result attributable to:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owners of the Company

(1,260,803)

 

(2,348,358)

 

51,789

 

941,994

 

(1,260,803)

 

(2,348,358)

 

51,789

 

941,994

Non-controlling interest

 

 

 

 

512,156

 

943,224

 

206,046

 

200,615

 

(1,260,803)

 

(2,348,358)

 

51,789

 

941,994

 

(748,647)

 

(1,405,134)

 

257,835

 

1,142,609

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

(In thousands of Reais)

  

 

 

 

 

 

 

Capital reserve

 

 

 

Profit reserve


 

 

 

 

 

 

 

 

 

Share capital

 

Treasury share

 

Corporate transactions - Law 6404

 

Capital transactions

 

Accumulated other comprehensive loss

 

Legal

 

Statutory reserve

 

Unrealized profit


Accumulated profits

 

Equity attributable to controlling shareholders

 

Interest of non-controlling shareholders

 

Total equity

At January 1, 2023

 

8,402,544

 

(107,140)

 

737

 

2,319,191

 

567,546

 

58,802

 

9,240,466

 

171,021


 

20,653,167

 

27,516,232

 

48,169,399

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


 

 

 

 

 

 

 

Loss for the period

 

 

 

 

 

 

 

 


(1,946,831)

 

(1,946,831)

 

1,081,357

 

(865,474)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


 

 

 

 

 

 

 

Other comprehensive income (note 17)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


 

 

 

 

 

 

 

Gain from cash flow hedge accounting

 

 

 

 

 

129

 

 

 


 

129

 

2,231

 

2,360

Foreign currency translation differences

 

 

 

 

 

(420,171)

 

 

 


 

(420,171)

 

(149,526)

 

(569,697)

Actuarial gain on defined benefit plan

 

 

 

 

 

18,515

 

 

 


 

18,515

 

9,162

 

27,677

Total comprehensive income (loss) for the period

 

 

 

 

 

(401,527)

 

 

 


(1,946,831)

 

(2,348,358)

 

943,224

 

(1,405,134)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


 

 

 

 

 

 

 

Contributions and distributions to owners of the Company:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


 

 

 

 

 

 

 

Capital increase (note 17)

 

280,000

 

 

 

 

 

 

(280,000)

 


 

 

 

Funds from capital increase in subsidiary (note 9.2)

 

 

 

 

 

 

 

 


 

 

9,709

 

9,709

Gain (loss) on capital increase in a subsidiary

 

 

 

 

55,495

 

 

 

 


 

55,495

 

20,110

 

75,605

Share based payments

 

 

(114)

 

 

1,891

 

 

 

 


 

1,777

 

 

1,777

Write-off of interest in subsidiary

 

 

 

 

 

 

 

 


 

 

(22,280)

 

(22,280)

Dividends

 

 

 

 

 

 

 

(349,670)

 

(171,021)


 

(520,691)

 

(549,459)

 

(1,070,150)

Employee share schemes - value of employee services

 

 

 

 

55,326

 

 

 

 


 

55,326

 

7,832

 

63,158

Total contributions and distributions

 

280,000

 

(114)

 

 

112,712

 

 

 

(629,670)

 

(171,021)


 

(408,093)

 

(534,088)

 

(942,181)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


 

 

 

 

 

 

 

Transactions with owners of the Company:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


 

 

 

 

 

 

 

Gain on dividends from subsidiary

 

 

 

 

33,456

 

 

 

 


 

33,456

 

 

33,456

Change of shareholding interest in subsidiary (note 9.1)

 

 

 

 

(866)

 

 

 

 


 

(866)

 

 

(866)

Total transactions with owners of the Company

 

 

 

 

32,590

 

 

 

 


 

32,590

 

 

32,590

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


 

 

 

 

 

 

 

Total transactions with owners of the Company

 

280,000

 

(114)

 

 

145,302

 

 

 

(629,670)

 

(171,021)


 

(375,503)

 

(534,088)

 

(909,591)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


 

 

 

 

 

 

 

At June 30, 2023

 

8,682,544

 

(107,254)

 

737

 

2,464,493

 

166,019

 

58,802

 

8,610,796

 


(1,946,831)

 

17,929,306

 

27,925,368

 

45,854,674

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

11

Statement of changes in equity

(In thousands of Reais)

 

 

 

 

 

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 controlling shareholders

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income for the period

 

 

 

 

 

 

 

 

 

384,896

 

384,896

 

242,807

 

627,703

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other comprehensive income (note 17)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gain from cash flow hedge accounting

 

 

 

 

(4,369)

 

 

 

 

 

 

(4,369)

 

629

 

(3,740)

Foreign currency translation differences

 

 

 

 

536,674

 

 

 

 

 

 

536,674

 

(50,494)

 

486,180

Actuarial gain on defined benefit plan

 

 

 

 

17,120

 

 

 

 

 

 

17,120

 

 

17,120

Change in fair value of financial assets

 

 

 

 

7,673

 

 

 

 

 

 

7,673

 

7,673

 

15,346

Total comprehensive income (loss) for the period

 

 

 

 

557,098

 

 

 

 

 

384,896

 

941,994

 

200,615

 

1,142,609

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Contributions and distributions to owners of the Company:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Capital increase

 

2,036,691

 

 

 

 

(348,753)

 

(1,423,757)

 

 

(264,181)

 

 

 

 

Share based payments

 

 

(159)

 

1,344

 

 

 

 

 

 

 

1,185

 

(2,670)

 

(1,485)

Dividends

 

 

 

 

 

 

(45,736)

 

 

 

 

(45,736)

 

(179,900)

 

(225,636)

Business combination

 

 

 

 

 

 

 

 

 

 

 

917,783

 

917,783

Employee share schemes - value of employee services

 

 

 

34,435

 

 

 

 

 

 

 

34,435

 

9,518

 

43,953

Total contributions and distributions

 

2,036,691

 

(159)

 

35,779

 

 

(348,753)

 

(1,469,493)

 

 

(264,181)

 

 

(10,116)

 

744,731

 

734,615

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Changes in interest in subsidiaries:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Change of shareholding interest in subsidiary

 

 

 

4,063

 

 

 

 

 

 

 

4,063

 

(104,136)

 

(100,073)

Total transactions with owners of the Company

 

2,036,691

 

(159)

 

39,842

 

 

(348,753)

 

(1,469,493)

 

 

(264,181)

 

 

(6,053)

 

640,595

 

634,542

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

At June 30, 2022

 

8,402,544

 

(69,223)

737

 

(1,651,130)

 

35,489

 

 

8,402,544

 

171,021

 

 

384,896

 

15,676,878

 

14,970,295

 

30,647,173

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

(In thousands of Reais)




Parent Company

Consolidated

Note

6M23
6M22
6M23
6M22

Cash flows from operating activities

 

 

 

 

 

 

 

 

 

Profit (loss) before income taxes

 

 

(2,381,219)

 

(120,383)

 

(527,771)

 

561,261

 

 

 

 

 

 

 

 

 

 

Adjustments for:

 

 

 

 

 

 

 

 

 

Depreciation and amortization

20

 

7,027

 

7,338

 

1,610,177

 

1,483,704

Interest in earnings of subsidiaries and associates

9.1

 

1,312,038

 

(1,296,702)

 

(136,004)

 

(38,891)

Interest in earnings of joint venture

10

 

(158,256)

 

(261,328)

 

(1,393,417)

 

(261,328)

Loss (gain) on disposed assets

21

 

(13,563)

 

 

777

 

23,987

Share based payment

24

 

43,515

 

28,484

 

83,179

 

50,996

Change in fair value of investment properties                                                        

11.5

 

 

 

(82,996)

 

(59,061)

Provision for legal expenses, receivables and tax installments

21

 

43,524

 

27,136

 

78,624

 

148,226

Interest, derivatives, monetary and foreign exchange variations, net

 

 

1,046,845

 

1,635,355

 

6,616,525

 

3,124,487

Bargain purchase gain

21

 

 

(92,946)

 

 

(92,946)

Sectorial financial assets and liabilities, net

5.10

 

 

 

(3,526)

 

32,943

(Gain) loss on energy derivative transactions

 

 

 

 

 

(120,064)

Provisions for employee benefits

 

 

22,215

 

18,780

 

142,452

 

128,580

Allowance for expected credit losses

 

 

 

 

9,062

 

12,306

Tax credit recovery

 

 

 

 

(4,225)

 

(74,330)

Other

 

 

(49,525)

 

13,042

 

(278,598)

 

52,917

 

 

 

(127,399)

 

(41,224)

 

6,114,259

 

4,972,787

Variation in:

 

 

 

 

 

 

 

 

 

Trade receivables

 

 

 

 

137,272

 

(1,065,260)

Inventories

 

 

 

 

25,652

 

(118,194)

Other taxes, net

 

 

(10,082)

 

(5,766)

 

149,741

 

168,185

Income tax

 

 

57,760

 

23,759

 

(500,693)

 

(317,255)

Related parties, net

 

 

(100,409)

 

(58,314)

 

(152,409)

 

35,220

Suppliers

 

 

(112,225)

 

(2,110)

 

(315,701)

 

403,674

Employee benefits payables

 

 

(44,235)

 

(31,071)

 

(309,186)

 

(240,619)

Provision for legal expenses

 

 

(20,556)

 

(3,018)

 

(219,851)

 

(123,148)

Derivative financial instruments

 

 

 

 

6,353

 

(13,765)

Other financial liabilities

 

 

 

 

(160,346)

 

156,521

Judicial deposits

 

 

(1,942)

 

3,564

 

22,965

 

1,843

Post-employment benefits obligation

 

 

 

 

(16,572)

 

(38,220)

Other assets and liabilities, net

 

 

(20,129)

 

(16,135)

 

142,892

 

82,401

 

 

 

(251,818)

 

(89,091)

 

(1,189,883)

 

(1,068,617)

 

 

 

 

 

 

 

 

 

Net cash (used in) generated from operating activities

 

 

(379,217)

 

(130,315)

 

4,924,376

 

3,904,170

 

 

 

 

 

 

 

 

 

 

Cash flows (used in) from investing activities

 

 

 

 

 

 

 

 

 

Capital contribution to subsidiaries and associates

 

 

(4,000)

 

(417,479)

 

 

(26,950)

Acquisition of subsidiary, net of acquired cash

 

 

 

 

 

(3,626,556)

Sale (purchase) of marketable securities

 

 

209,386

 

(60,298)

 

(838,963)

 

604,431

Restricted cash

 

 

(2,277)

 

(1,684)

 

(24,131)

 

(10,016)

Dividends received from subsidiaries and associates

17

 

618,758

 

22,291

 

96,301

 

22,556

Dividends received from joint venture

17

 

46,103

 

624,939

 

405,926

 

624,939

Dividends received from finance investment

 

 

 

 

457,450

 

Acquisition of instruments designated at fair value

 

 

 

 

(7,072)

 

(51,922)

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

 

 

(2,657)

 

(883)

 

(2,781,817)

 

(2,171,659)

  

Statement of cash flow

(In thousands of Reais)

   

Proceeds from the sale of investments

 

 

15,000

 

 

(5,926)

 

Receipt of derivative financial instruments, except debt

 

 

36,718

 

 

40,276

 

Payment of derivative financial instruments, except debt

 

 

(116,303)

 

(113,365)

 

(124,208)

 

(113,365)

Cash received on the sale of property, plant and equipment and intangible assets

 

 

 

 

 

2,383

Other

 

 

 

 

 

(435)

Net cash generated from (used in) investing activities

 

 

800,728

 

53,521

 

(2,782,164)

 

(4,746,594)











Cash flows from financing activities

 

 

 

 

 

 

 

 

 

Loans, borrowings and debentures raised

5.4

 

1,989,748

 

1,494,095

 

6,109,999

 

6,134,413

Principal repayment of loans, borrowings and debentures

5.4

 

 

 

(1,099,528)

 

(5,299,499)

Payment of interest on loans, borrowings and debentures

5.4

 

(388,427)

 

(402,752)

 

(1,594,296)

 

(1,545,405)

Payment of derivative financial instruments

 

 

(307,650)

 

(390,266)

 

(1,005,403)

 

(631,177)

Receipt of derivative financial instruments

 

 

7,962

 

41,425

 

94,670

 

121,496

Costs of banking operations with derivatives

1.1

 

 

 

(247,163)

 

Principal repayment of leases

5.5

 

(2,594)

 

(2,439)

 

(239,375)

 

(176,126)

Payment of interest on leases

5.5

 

(1,794)

 

(1,991)

 

(85,145)

 

(105,417)

Proceeds from capital contributions by non-controlling shareholders

9.2

 

 

 

9,709

 

21,626

Related parties

 

 

(345,367)

 

(253,011)

 

 

Proceeds from the sale of treasury shares

 

 

 

 

 

(25,084)

Acquisition of non-controlling shareholders’ shares

 

 

 

(6,082)

 

 

(151)

Dividends paid

17

 

(798,203)

 

(799,347)

 

(1,548,921)

 

(852,464)

Share options exercised

 

 

 

 

(294)

 

Net cash generated from (used in) financing activities

 

 

153,675

 

(320,368)

 

394,253

 

(2,357,788)

 

 

 

 

 

 

 

 

 

 

Increase (decrease) in cash and cash equivalents

 

 

575,186

 

(397,162)

 

2,536,465

 

(3,200,212)

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents at the beginning of the period

 

 

1,348,461

 

1,718,077

 

13,301,716

 

16,174,130

Effect of the foreign exchange changes on the cash balance and cash equivalents

 

 

(12,198)

 

(90,117)

 

(98,891)

 

(294,488)

Cash and cash equivalents at the end of the period

 

 

1,911,449

 

1,230,798

 

15,739,290

 

12,679,430

 

 

 

 

 

 

 

 

 

 

Additional information

 

 

 

 

 

 

 

 

 

Income taxes paid

 

 

 

 

58,584

 

94,370

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

Non-cash transactions: 

The Company presents its statements of cash flows using the indirect method. During the period ended June 30, 2023, the Company carried out the following transactions that did not involve cash and, therefore, are not reflected in the parent company and consolidated statement of cash flows: 

(i) Recognition of right-of-use assets of R$100,014 (R$52,990 on June 30, 2022), resulting from the application of inflation indexes and new contracts classified under the leasing rule (Note 11.4).
(ii) Acquisition of property, plant and equipment and intangible assets with payment in installments R$182,297 (R$35,627 on June 30, 2022).
(iii) Capital increase in subsidiary Cosan Nove Participações S.A. with funds from the balance of accounts receivable from related parties in the amount of R$121,621.

Disclosure of interest and dividends: 

Dividends and interest on shareholders' equity are classified as cash flow from investing activities by the Company. Dividends and interest paid are classified as cash flow from financing activities.

 

(In thousands of Reais)

 

 

Parent Company

 

Consolidated

 

6M23

 

6M22

 

6M23

 

6M22

Revenue

 

 

 

 

 

 

 

Net sales

 

 

23,188,011

 

20,891,338

Other operating income (expense), net

(3,845)

 

87,438

 

389,797

 

125,415

Impairment gain (loss) on trade receivables

 

 

(9,062)

 

(12,306)

 

(3,845)

 

87,438

 

23,568,746

 

21,004,447

Inputs purchased from third parties

 

 

 

 

 

 

 

Cost of goods sold and services rendered

 

 

13,706,126

 

7,528,378

Materials, energy, third-party services and other

44,063

 

72,259

 

921,720

 

6,537,280

 

44,063

 

72,259

 

14,627,846

 

14,065,658

 

 

 

 

 

 

 

 

Gross value added

(47,908)

 

15,179

 

8,940,900

 

6,938,789

Retention

 

 

 

 

 

 

 

Depreciation and amortization

7,027

 

7,338

 

1,610,177

 

1,483,704

Net value added

(54,935)

 

7,841

 

7,330,723

 

5,455,085

 

 

 

 

 

 

 

 

Value added transferred in

 

 

 

 

 

 

 

Interest earnings in associates

(1,312,038)

 

1,296,702

 

136,004

 

38,891

Interest earnings in joint venture

158,256

 

261,328

 

1,393,417

 

261,328

Finance revenue

149,684

 

121,672

 

1,229,537

 

1,301,961

 

(1,004,098)

 

1,679,702

 

2,758,958

 

1,602,180

 

 

 

 

 

 

 

 

Value added to be distributed

(1,059,033)

 

1,687,543

 

10,089,681

 

7,057,265

 

 

 

 

 

 

 

 

Distribution of value added

 

 

 

 

 

 

 

Personnel and payroll charges

117,596

 

81,798

 

1,221,718

 

951,269

Direct remuneration

109,712

 

75,538

 

1,004,832

 

765,412

Benefits

5,337

 

4,570

 

168,098

 

151,736

FGTS and other

2,547

 

1,690

 

48,788

 

34,121

 

 

 

 

 

 

 

 

Taxes, fees and contributions

(422,886)

 

(497,368)

 

2,520,254

 

1,610,869

Federal

(426,038)

 

(499,800)

 

1,046,359

 

429,914

State

 

 

1,390,401

 

1,075,398

Municipal

3,152

 

2,432

 

83,494

 

105,557

 

 

 

 

 

 

 

 

Financial expenses and rents

1,193,088

 

1,718,217

 

7,213,183

 

3,867,424

Interest and foreign exchange variation

1,288,580

 

1,681,376

 

6,873,818

 

3,689,436

Rents

 

 

83,034

 

82,736

Other

(95,492)

 

36,841

 

256,331

 

95,252

 

 

 

 

 

 

 

 

Equity Remuneration

(1,946,831)

 

384,896

 

(865,474)

 

627,703

Non-controlling interests

 

 

1,081,357

 

242,807

Dividends

 

 

 

105,041

Retained profits (loss)

(1,946,831)

 

384,896

 

(1,946,831)

 

279,855

 

 

 

 

 

 

 

 

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

 

Explanatory Notes to the interim Financial Statement

(In thousands of Reais, except when otherwise indicated) 

 


Cosan S.A. (“Cosan” or “the Company”) is a publicly traded company at B3 S.A. - Brasil, Bolsa, Balcão (“B3”) in the special New Market (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 (sociedade anônima) of indefinite term incorporated under the laws of Brazil, with its registered office in the city of São Paulo, state of São Paulo. Mr. Rubens Ometto Silveira Mello is the ultimate controlling shareholder of Cosan.

 

Corporate Cosan (Corporate segment) It is formed by the following entities:

 

Graphics

 

(i) Parent company with direct or indirect equity interest in subsidiaries and joint venture. The main effects on its profit or loss are general and administrative expenses, contingencies, equity income and financial result attributed to loans.
(ii) Cosan Oito is a subsidiary of Cosan S.A, which holds a stake in Vale, together with debt instruments (Resolução 4131) with JP Morgan S.A and Citibank S.A and derivative financial instruments as described in note 1.1 below.
(iii)
Cosan Nove has a direct stake in Raízen of 39.15% and preferred shares with Itaú Unibanco S.A. (“Itaú”) which corresponds to an equity interest of 26.90%.
(iv) Cosan Dez has a direct stake in Compass of 88% and preferred shares with Bradesco BBI S.A. (“Bradesco”) which corresponds to an equity interest of 23.20%.

 

 

During the fourth quarter of 2022, the subsidiary Cosan Oito S.A. (“Cosan Oito”), 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.

 

On April 28, 2023, at Vale's Ordinary General Meeting, the CEO of Cosan S.A., Luis Henrique Cals de Beauclair Guimarães, was elected a member of Vale's Board of Directors, and on May 16, 2023, he was appointed as Committee Coordinator of Capital Allocation and Project and member of the People and Compensation Committee.

 

Explanatory Notes to the interim Financial Statement

(In thousands of Reais, except when otherwise indicated)

 

a)Assets acquired

 

Cosan Oito made the following investments in Vale: (a) acquisition of shares in the spot market and (b) purchase through a private operation with partial protection via derivatives (Collar), as shown in the table below:

  

 

 

 

 

Inception date

Description

 

%

 

Amount

Direct shareholding

 

1.55%

 

4,918,245

Equity collar

 

3.31%

 

11,117,824

 

 

4.86%

 

16,036,069

 

b)Debt incurred

 

The following loans were contracted for the acquisition of assets, together with the banks below:

 

Creditor

 

Amount

 

Maturities

 

Currency (i)

 

Annual interest rate (i)

JP Morgan S.A.

 

789,659

 

Oct-24

 

Euro

 

2.95%

JP Morgan S.A.

 

1,825,467

 

Oct-25

 

Euro

 

3.20%

JP Morgan S.A.

 

1,785,329

 

Oct-26

 

Euro

 

3.40%

JP Morgan S.A.

 

741,320

 

Oct-27

 

Euro

 

3.56%

Citibank S.A.

 

526,443

 

Oct-24

 

Yen

 

0.25%

Citibank S.A.

 

1,216,939

 

Oct-25

 

Yen

 

0.25%

Citibank S.A.

 

1,190,274

 

Oct-26

 

Yen

 

0.25%

Citibank S.A.

 

494,199

 

Oct-27

 

Yen

 

0.25%

Total

 

8,569,630

 

 

 

 

 

 

 

(i) Debts were contracted (Resolução 4131) in the currencies specified above with four maturities with pre-fixed amounts and derivative financial instruments were contracted with CDI plus 0.45% equivalent.


On August 10, 2023, the subsidiary Cosan Oito anticipated the partial settlement of 20% of the first tranche, which represents 15% of the total Collar financing structure related to the stake in Vale, equivalent to 0.10% of the mining company’s total shares on that date. This prepayment amounted to R$296,274 of principal plus interest, related to loan 4,131 and dismantling of the foreign exchange derivative. Additionally, we settled in advance the structure of derivatives (Collar) of VALE3 in equal proportion, resulting in a financial gain of R$28,961. Finally, the pre-payment discharged 4.5 million Vale shares previously pledged under this structure. As a result of the operation, the direct interest initially of 1.55%, on June 30, 2023, increased to 1.65%. 


c)Structured derivatives

 

For protection related to the acquisition of a 3.31% stake, derivatives were contracted consisting of a combination of call and put (Collar). Additionally, the following papers were contracted: (i) forward option (Forward) which grants the right to acquire 1.60% of Vale (optional) and; (ii) Derivatives consisting of a combination of call and put positions (Synthetic Collar).

 

The collar and synthetic collar derivatives protect the Company from the devaluation of the share’s value below the strikes of the puts, at the same time, they allow Cosan Oito to participate partially in future increases in the share’s value limited to the strikes of the calls.

 

Description

 

%

 

Amount (paid)/received

 

Fair value at 06/30/2023

Collar

 

3.31%

 

499,197

 

1,207,696

Call Spread

 

1.60%

 

(888,612)

 

429,190

Forward

 

 

 

(1,134,933)

 

(270,415)

Syntetic collar

 

 

 

246,321

 

699,605

Total

 

 

 

(389,415)

 

1,636,886

 

Explanatory Notes to the interim Financial Statement

(In thousands of Reais, except when otherwise indicated)

 

d)Issuance of preferred shares

 

Bradesco BBI S.A. (“Bradesco”) and Itaú Unibanco S.A. (“Itaú”) completed investments on December 23 and 28, 2022, acquiring 23.20% and 26.90% of the share capital of 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 Gas e Energia. The structure after the contribution of investments follows as shown:

 

Graphics

 

Disproportionate dividends

 

The subsidiaries Cosan Nove and Cosan Dez have outstanding preferred shares classified in equity by non-controlling interests. The Company calculates its share of profits or losses after adjusting the dividends on these shares, regardless of whether such dividends have been declared or not. This effectively means that the non-controlling interest, represented by the preferred shares, is receiving a portion of the profit or accrual of interest equivalent to the dividends.

 

On June 30, 2023, the equity interest and economic benefit of Cosan S.A. on Cosan Nove and Cosan Dez, considering the disproportionate dividends were as shown below:

 

 

 

% Equity interest

 

% Economic benefit (i)

Cosan Nove

 

73.09%

 

66.16%

Cosan Dez

 

76.80%

 

72.00%

 

(i) Percentage used to calculate the interest on June 30, 2023. To calculate the dividends of Cosan Nove and Cosan Dez for preferred shareholders, the profits of the respective Companies are used, multiplied by the interest percentages using the percentages defined in the Shareholders’ Agreements.


Call option

 

The Company has a call option which gives it the right to repurchase all preferred shares from Cosan Nove and Cosan Dez, which may be exercised from the third year after the signing of the respective agreements in December 2022.

 

On June 30, 2023, the Company measured the fair value of the call option and concluded that it is out of price.

 

Explanatory Notes to the interim Financial Statement

(In thousands of Reais, except when otherwise indicated)

 

Contingent sell Option

 

In the shareholders’ agreements signed between the Company and Itaú and Bradesco referring to the issuance of preferred shares, it was defined that both financial institutions have a contingent sell option only when the specific material adverse effects provided for in the contract occur, which are in the control of the Company and, therefore, do not constitute a financial obligation.

 

The total of investments in preferred shares are calculated based on the initial amounts of R$4,115,000 and R$4,000,000 restated by a weighted average rate of CDI + 1.25% less dividends received by non-controlling shareholders in this period, which, on June 30, 2023, is represented by the amounts of R$4,266,061 and R$4,290,403, respectively.

 

e)Summary of the accounting effect of the events mentioned in the previous topics

 

Below is a summary of the accounting effect of the events mentioned above:

 













 

Note

Assets acquired

Debt incurred (vi)

Derivatives

Dividends receivable, net

Dividends payable

 

Collar (i)

Synthetic Collar (ii)

 

Forward (ii)

At January 1, 2023

 

19,586,193

(8,808,673)

(2,840,544)

(1,237,907)

 

1,954,493

22,842

- Impacts on the profit or loss

 

 

 

 

 

 

 

 

 

MTM Vale's shares (iii)

22

(5,434,244)

 

Interest and monetary and exchange variation (accrual)

22

811,297

 

Dividends declared by Vale

21

 

402,752

Costs of banking operations with derivatives

22

 

(215,307)

MTM of derivates

22

(1,793,944)

4,048,240

1,937,512

 

(2,224,908)

- Impacts on cash flow

 

 

 

 

 

 

 

 

 

Dividends paid to minority shareholders from Cosan Nove

 

 

123,000

Dividends (received) from Vale (iv)

 

 

(457,450)

Costs of banking operations with derivatives (v)

 

 

247,163

- Impacts on the balance sheet

 

 

 

 

 

 

 

 

 

Minority dividends payable referring to structure of issuance of preferred shares

 

 

(123,000)

At June 30, 2023

 

14,151,949

(9,791,320)

1,207,696

699,605

 

(270,415)

 

(i) Collar contracted to protect 3.31% of the shares acquired.
(ii) Forward and synthetic collar contracted for the right to acquire and protect, respectively, 1.60% of Vale's shares.
(iii)
Mark to market consisting of:
a)1.55% interest in shares purchased in cash, totaling R$1,733,144, and

b)3.31% stake in shares with Collar protection totaling R$3,701,100.
(iv) The balance received from dividends is composed of R$402,752 referring to the 6-month period ended June 30, 2023 and R$54,698 referring to the provisioned amount on December 31, 2022.
(v) The balance paid for costs of banking operations with derivatives is composed of R$215,307 referring to the 6-month period ended June 30, 2023 and R$31,856 referring to the provisioned amount on December 31, 2022.
(vi) Also includes contracted derivatives (NDF) to protect interest and rate exchange.

 

1.2.1. SALE OF SHARES OF SINLOG TECNOLOGIA EM LOGÍSTICA S.A.

On March 10, 2023, the Company entered into a share purchase and sale agreement, providing for the sale of its entire equity interest in Sinlog Tecnologia em Logística S.A. The transaction was completed on May 2, 2023, for the amount of R$45,000, divided into three equal installments, the first of which was received on the same date and the remaining installments to be received annually, restated by 100% of the CDI. This operation generated a gain in the Company's profit or loss in the amount of R$14,884, registered in other incomes (expenses), net.

 

Explanatory Notes to the interim Financial Statement

(In thousands of Reais, except when otherwise indicated)

1.2.2. DEBTS INCURRED

ISSUANCE OF SENIOR NOTES 2030

On June 20, 2023, the Company issued an offering of senior notes in the total amount of US$550,000 thousand, equivalent to R$2,668,380, through its wholly owned subsidiary Cosan Luxembourg S.A (“Cosan Luxemburgo”). The issuance of the senior notes took place at an annual interest rate of US$ + 7.50%, maturing in June 2030 and paying interest semiannually.

ISSUE OF DEBENTURES

On April 20 and June 20, 2023, Cosan issued two debentures, not convertible into shares, in the total principal amount of R$1,000,000 each in a single series that bears interest at a rate equal to DI plus 2.4% p.a. maturing in April and June 2028, respectively, principal due upon maturity and interest paid semiannually.

1.2.3. RUSSIAN-UKRAINIAN CONFLIT

The conflict between Russia and Ukraine initiated in February 2022 is a far-reaching event in the world economy, thus the Company continues to monitor the possible operational impacts, mainly on its commodities, fertilizers and fuels, and also, impacts on its financial reports. As of the date of issuance of these interim financial statements, we have not experienced significant impacts from this conflict.

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, 2022 were not fully presented in this quarterly information.

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

These interim financial statements were authorized for issue by the Board of Directors on August 14, 2023.

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, 2022. All balances have been rounded to the nearest thousand, unless otherwise indicated.

 

The significant judgments made by management in applying the Company's accounting policies and the key sources of estimation uncertainty were the same as described in the last annual financial statements.

 

Explanatory Notes to the interim Financial Statement

(In thousands of Reais, except when otherwise indicated)

 

 

The Company's senior management (the Chief Operating Decision Maker) uses segment information to evaluate the performance of operating segments and make resource allocation decisions. Earnings before interest, taxes, depreciation, and amortization ("EBITDA") are used by the Company to evaluate the performance of its operating segments.

 

Reported segments:

  1. Raízen: operates in (i) the production, commercialization, origination, and trading of ethanol, (ii) production and commercialization of bioenergy, (iii) resale and trading of electricity, (v) production, marketing, origination and trading of sugar and (iv) distribution and commercialization of fuels and lubricants and operations related to the Shell Select convenience store business and proximity OXXO of the Nós Group, a joint venture with FEMSA Comércio.
  2. Gas and Power: (i) distribution of piped natural gas throughout Brazil to industrial, residential, commercial, automotive, and cogeneration customers; (ii) commercialization of electricity and natural gas; (iii) development of infrastructure projects in a regasification terminal and offshore gas pipeline; and (iv) development of thermal generation projects utilizing natural gas.
  3. Moove: production and distribution of licensed Mobil lubricants in Brazil, Bolivia, Uruguay, Paraguay, Argentina, the United States of American, and the European market. Additionally, under the Comma brand, it manufactures and distributes products for European and Asian markets and corporate activities.
  4. Logistics: logistics services for rail transport, port storage and loading of goods, primarily grains and sugar, leasing of locomotives, wagons, and other railroad equipment, as well as operation of containers.
  5. Cosan Investments is divided into two reportable components: (i) Land: management of agricultural properties; and (ii) Other Investments: mining projects, and investment in the Climate Tech Fund, a fund managed by Fifth Wall that specializes in technological innovation.

 

Reconciliation:

 

  1. Cosan Corporate: Represents Cosan corporate structure, which includes expenses with consulting services, personnel, lawsuits, financial result attributed to debts and equity income.
  2. Cosan Oito: Structure designed to carry out the investment made in Vale, containing the shares acquired, the debts contracted, and the derivatives contracted to protect the fluctuations in the share price and the debts contracted.

 

Even though Raízen is an equity method joint venture that is not proportionally consolidated, Management continues to review segment-specific data. In the column titled "Deconsolidation of joint venture," the reconciliation between these segments is demonstrated.

 

The Company reassessed its structure of segments presented as reconciliation items separating the effects of Vale’s operation, called Cosan Oito, considering that the Company’s senior management evaluates its performance separately. With this, the corresponding information from previous years is being restated.

 

Explanatory Notes to the interim Financial Statement

(In thousands of Reais, except when otherwise indicated)

 

 

2Q23

 

Reported segments

 

Reconciliation

 

Consolidated

 

Raízen

 

Gas and Power

 

Moove

 

Logistics

 

Cosan Investments

 

Cosan Corporate

 

Cosan Oito

 

Deconsolidation of Joint Ventures

 

Elimination Between Segments

 

 

 

 

 

 

Land

 

Other Investments

 

 

 

 

 

Result

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross operating revenue

52,003,680

 

5,724,573

 

3,111,422

 

2,911,659

 

170,212

 

 

505

 

 

(52,003,680)

 

(18,558)

 

11,899,813

Domestic market (i)

37,616,309

 

5,724,573

 

2,935,191

 

2,905,013

 

170,212

 

 

505

 

 

(37,616,309)

 

(18,558)

 

11,716,936

Foreign market (i)

14,387,371

 

 

176,231

 

6,646

 

 

 

 

 

(14,387,371)

 

 

182,877

Net sales

48,805,958

 

4,584,529

 

2,517,118

 

2,763,112

 

163,779

 

 

476

 

 

(48,805,958)

 

(18,558)

 

10,010,456

Cost of sales

(46,046,792)

 

(3,579,067)

 

(1,842,889)

 

(1,691,338)

 

(40,383)

 

 

 

 

46,046,792

 

18,558

 

(7,135,119)

Gross profit

2,759,166

 

1,005,462

 

674,229

 

1,071,774

 

123,396

 

 

476

 

 

(2,759,166)

 

 

2,875,337

Selling expenses

(1,325,032)

 

(41,380)

 

(291,034)

 

(9,093)

 

 

 

 

 

1,325,032

 

 

(341,507)

General and administrative expenses

(703,850)

 

(218,877)

 

(139,454)

 

(120,318)

 

(16,592)

 

(15,087)

 

(83,942)

 

(3)

 

703,850

 

 

(594,273)

Other income (expenses), net

1,617,004

 

(51,325)

 

(11,458)

 

(54,353)

 

81,973

 

 

(20,883)

 

 

(1,617,004)

 

 

(56,046)

Equity in associates’ earnings

(79,136)

 

61,602

 

 

21,438

 

408

 

 

271,319

 

 

79,136

 

(271,728)

 

83,039

Equity income in joint ventures

 

 

 

 

 

 

263,003

 

 

 

 

263,003

Financial result

(1,375,764)

 

(238,546)

 

(61,293)

 

(675,897)

 

7,994

 

(4,321)

 

(387,650)

 

(1,783,063)

 

1,375,764

 

 

(3,142,776)

Financial expenses

(1,563,720)

 

(309,941)

 

(40,131)

 

(1,130,297)

 

(1,816)

 

(2,163)

 

(425,664)

 

(3,512,207)

 

1,563,720

 

 

(5,422,219)

Financial revenue

226,568

 

227,249

 

21,498

 

267,271

 

9,810

 

4,307

 

98,646

 

93

 

(226,568)

 

 

628,874

Foreign exchange, net

754,336

 

105,151

 

(21,579)

 

264,668

 

 

(6,465)

 

470,405

 

738,158

 

(754,336)

 

 

1,550,338

Derivatives

(792,948)

 

(261,005)

 

(21,081)

 

(77,539)

 

 

 

(531,037)

 

990,893

 

792,948

 

 

100,231

Income tax

(263,606)

 

(174,291)

 

(63,488)

 

(66,349)

 

(20,511)

 

 

184,859

 

606,262

 

263,606

 

 

466,482

Profit (Loss) for the period

628,782

 

342,645

 

107,502

 

167,202

 

176,668

 

(19,408)

 

227,182

 

(1,176,804)

 

(628,782)

 

(271,728)

 

(446,741)

Profit (Loss) attributed to:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owners of the Company

595,426

 

107,587

 

75,274

 

50,714

 

46,471

 

(19,407)

 

145,192

 

(1,176,804)

 

(595,426)

 

(271,728)

 

(1,042,701)

Non-controlling interests

33,356

 

235,058

 

32,228

 

116,488

 

130,197

 

(1)

 

81,990

 

 

(33,356)

 

 

595,960

 

628,782

 

342,645

 

107,502

 

167,202

 

176,668

 

(19,408)

 

227,182

 

(1,176,804)

 

(628,782)

 

(271,728)

 

(446,741)

Other selected data

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

1,848,848

 

212,700

 

70,167

 

538,335

 

69

 

66

 

3,621

 

 

(1,848,848)

 

 

824,958

EBITDA

4,117,000

 

968,182

 

302,450

 

1,447,783

 

189,254

 

(15,021)

 

433,594

 

(3)

 

(4,117,000)

 

(271,728)

 

3,054,511

Additions to PPE, intangible assets and contract assets

1,948,314

 

506,618

 

43,569

 

692,748

 

14,023

 

15,078

 

1,648

 

 

(1,948,314)

 

 

1,273,684

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EBITDA reconciliation

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Profit (Loss) for the period, net

628,782

 

342,645

 

107,502

 

167,202

 

176,668

 

(19,408)

 

227,182

 

(1,176,804)

 

(628,782)

 

(271,728)

 

(446,741)

Income taxes

263,606

 

174,291

 

63,488

 

66,349

 

20,511

 

 

(184,859)

 

(606,262)

 

(263,606)

 

 

(466,482)

Financial result, net

1,375,764

 

238,546

 

61,293

 

675,897

 

(7,994)

 

4,321

 

387,650

 

1,783,063

 

(1,375,764)

 

 

3,142,776

Depreciation and amortization

1,848,848

 

212,700

 

70,167

 

538,335

 

69

 

66

 

3,621

 

 

(1,848,848)

 

 

824,958

EBITDA

4,117,000

 

968,182

 

302,450

 

1,447,783

 

189,254

 

(15,021)

 

433,594

 

(3)

 

(4,117,000)

 

(271,728)

 

3,054,511

  

(i) Domestic market: sales within each entity's country of residence; Foreign market: export sales.

  

Explanatory Notes to the interim Financial Statement

(In thousands of Reais, except when otherwise indicated)

 

 

6M23

 

Reported segments

 

Reconciliation

 

Consolidated

 

Raízen

 

Gas and Power

 

Moove

 

Logistics

 

Cosan Investments

 

Cosan Corporate

 

Cosan Oito

 

Deconsolidation of Joint Ventures

 

Elimination Between Segments

 

 

 

 

 

 

Land

 

Other Investments

 

 

 

 

 

Result

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross operating revenue

110,419,234

 

11,386,263

 

6,267,142

 

5,440,921

 

312,276

 

1,677

 

548

 

 

(110,419,234)

 

(31,533)

 

23,377,294

Domestic market (i)

78,027,833

 

11,386,263

 

5,906,855

 

5,434,055

 

312,276

 

1,677

 

548

 

 

(78,027,833)

 

(31,533)

 

23,010,141

Foreign market (i)

32,391,401

 

 

360,287

 

6,866

 

 

 

 

 

(32,391,401)

 

 

367,153

Net sales

103,757,224

 

9,119,533

 

5,104,291

 

5,146,940

 

300,546

 

1,490

 

516

 

 

(103,757,224)

 

(31,533)

 

19,641,783

Cost of sales

(94,053,084)

 

(7,173,670)

 

(3,786,535)

 

(3,294,933)

 

(40,383)

 

(3,648)

 

 

 

94,053,084

 

31,533

 

(14,267,636)

Gross profit

9,704,140

 

1,945,863

 

1,317,756

 

1,852,007

 

260,163

 

(2,158)

 

516

 

 

(9,704,140)

 

 

5,374,147

Selling expenses

(2,587,540)

 

(80,285)

 

(582,756)

 

(17,643)

 

 

(556)

 

 

 

2,587,540

 

 

(681,240)

General and administrative expenses

(1,546,154)

 

(416,178)

 

(277,104)

 

(223,239)

 

(34,557)

 

(32,823)

 

(159,953)

 

(201)

 

1,546,154

 

 

(1,144,055)

Other income (expenses), net

2,106,332

 

(57,033)

 

(22,154)

 

(45,401)

 

79,934

 

(17)

 

(52,234)

 

402,752

 

(2,106,332)

 

 

305,847

Equity in associates’ earnings

(112,950)

 

113,738

 

 

22,267

 

21,447

 

 

(670,750)

 

 

112,950

 

649,302

 

136,004

Equity income in joint ventures

 

 

 

 

 

 

1,393,417

 

 

 

 

1,393,417

Financial result

(2,739,203)

 

(703,977)

 

(141,365)

 

(1,283,297)

 

14,196

 

(5,030)

 

(1,086,422)

 

(2,705,996)

 

2,739,203

 

 

(5,911,891)

Financial expenses

(2,921,117)

 

(1,069,531)

 

(116,937)

 

(2,074,675)

 

(3,511)

 

228

 

(831,937)

 

(5,581,117)

 

2,921,117

 

 

(9,677,480)

Financial revenue

409,432

 

427,165

 

44,182

 

564,039

 

17,707

 

4,600

 

171,555

 

289

 

(409,432)

 

 

1,229,537

Foreign exchange, net

1,117,948

 

152,748

 

(31,956)

 

401,752

 

 

(9,858)

 

715,062

 

907,931

 

(1,117,948)

 

 

2,135,679

Derivatives

(1,345,466)

 

(214,359)

 

(36,654)

 

(174,413)

 

 

 

(1,141,102)

 

1,966,901

 

1,345,466

 

 

400,373

Income tax

(1,568,686)

 

(1,250,890)

 

(357,256)

 

(66,445)

 

(38,405)

 

 

455,148

 

920,145

 

1,568,686

 

 

(337,703)

Profit (Loss) for the period

3,255,939

 

(448,762)

 

(62,879)

 

238,249

 

302,778

 

(40,584)

 

(120,278)

 

(1,383,300)

 

(3,255,939)

 

649,302

 

(865,474)

Profit (Loss) attributed to:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owners of the Company

3,154,643

 

(757,238)

 

(43,975)

 

73,001

 

95,263

 

(38,615)

 

(541,269)

 

(1,383,300)

 

(3,154,643)

 

649,302

 

(1,946,831)

Non-controlling interests

101,296

 

308,476

 

(18,904)

 

165,248

 

207,515

 

(1,969)

 

420,991

 

 

(101,296)

 

 

1,081,357

 

3,255,939

 

(448,762)

 

(62,879)

 

238,249

 

302,778

 

(40,584)

 

(120,278)

 

(1,383,300)

 

(3,255,939)

 

649,302

 

(865,474)

Other selected data

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

3,367,564

 

419,557

 

142,249

 

1,040,340

 

138

 

835

 

7,058

 

 

(3,367,564)

 

 

1,610,177

EBITDA

10,931,392

 

1,925,662

 

577,991

 

2,628,331

 

327,125

 

(34,719)

 

518,054

 

402,551

 

(10,931,392)

 

649,302

 

6,994,297

Additions to PPE, intangible assets and contract assets

6,086,088

 

1,033,647

 

77,642

 

1,620,607

 

25,859

 

21,403

 

2,659

 

 

(6,086,088)

 

 

2,781,817

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EBITDA reconciliation

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Profit (Loss) for the period, net

3,255,939

 

(448,762)

 

(62,879)

 

238,249

 

302,778

 

(40,584)

 

(120,278)

 

(1,383,300)

 

(3,255,939)

 

649,302

 

(865,474)

Income taxes

1,568,686

 

1,250,890

 

357,256

 

66,445

 

38,405

 

 

(455,148)

 

(920,145)

 

(1,568,686)

 

 

337,703

Financial result, net

2,739,203

 

703,977

 

141,365

 

1,283,297

 

(14,196)

 

5,030

 

1,086,422

 

2,705,996

 

(2,739,203)

 

 

5,911,891

Depreciation and amortization

3,367,564

 

419,557

 

142,249

 

1,040,340

 

138

 

835

 

7,058

 

 

(3,367,564)

 

 

1,610,177

EBITDA

10,931,392

 

1,925,662

 

577,991

 

2,628,331

 

327,125

 

(34,719)

 

518,054

 

402,551

 

(10,931,392)

 

649,302

 

6,994,297

  

(i) Domestic market: sales within each entity's country of residence; Foreign market: export sales.

  

Explanatory Notes to the interim Financial Statement

(In thousands of Reais, except when otherwise indicated)

 

 

2Q22

 

Reported segments

 

Reconciliation

 

Consolidated

 

Raízen

 

Gas and Power

 

Moove

 

Logistics

 

Cosan Investments

 

Cosan Corporate

 

Deconsolidation of Joint Ventures

 

Elimination Between Segments

 

 

 

 

 

 

Land

 

Other Investments

 

 

 

 

Result

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross operating revenue

70,299,362

 

6,203,170

 

2,614,875

 

2,607,571

 

83,308

 

2,533

 

 

(70,299,362)

 

(12,604)

 

11,498,853

Domestic market (i)

68,368,468

 

6,203,170

 

2,437,180

 

2,524,746

 

83,308

 

2,533

 

 

(68,368,468)

 

(12,604)

 

11,238,333

Foreign market (i)

1,930,894

 

 

177,695

 

82,825

 

 

 

 

(1,930,894)

 

 

260,520

Net sales

66,241,934

 

4,896,370

 

2,140,039

 

2,464,630

 

80,428

 

2,224

 

 

(66,241,934)

 

(12,604)

 

9,571,087

Cost of sales

(63,748,214)

 

(3,998,050)

 

(1,626,047)

 

(1,657,582)

 

(7,678)

 

(2,127)

 

 

63,748,214

 

12,604

 

(7,278,880)

Gross profit

2,493,720

 

898,320

 

513,992

 

807,048

 

72,750

 

97

 

 

(2,493,720)

 

 

2,292,207

Selling expenses

(1,191,358)

 

(38,134)

 

(213,634)

 

(6,719)

 

 

(2,533)

 

 

1,191,358

 

 

(261,020)

General and administrative expenses

(568,508)

 

(152,965)

 

(102,965)

 

(103,360)

 

(9,961)

 

(15,173)

 

(63,341)

 

568,508

 

 

(447,765)

Other income (expenses), net

820,534

 

(1,989)

 

6,216

 

(29,708)

 

58,294

 

(1)

 

83,289

 

(820,534)

 

 

116,101

Equity in associates’ earnings

(37,628)

 

 

 

8,072

 

 

 

539,059

 

37,628

 

(519,639)

 

27,492

Equity income in joint ventures

 

 

 

 

 

 

178,536

 

 

 

178,536

Financial result

(938,530)

 

(113,062)

 

(19,287)

 

(591,514)

 

(6,149)

 

15,772

 

(1,254,995)

 

938,530

 

 

(1,969,235)

Financial expenses

(437,314)

 

(320,663)

 

(14,679)

 

(177,566)

 

(48)

 

2,222

 

(225,269)

 

437,314

 

 

(736,003)

Financial revenue

160,140

 

361,268

 

13,772

 

273,728

 

(6,101)

 

1,228

 

78,990

 

(160,140)

 

 

722,885

Foreign exchange, net

(1,099,928)

 

(175,761)

 

(30,632)

 

(532,346)

 

 

12,322

 

(951,033)

 

1,099,928

 

 

(1,677,450)

Derivatives

438,572

 

22,094

 

12,252

 

(155,330)

 

 

 

(157,683)

 

(438,572)

 

 

(278,667)

Income tax

(20,485)

 

(179,588)

 

(42,114)

 

(53,686)

 

(9,135)

 

(158)

 

400,233

 

20,485

 

 

115,552

Profit (Loss) for the period

557,745

 

412,582

 

142,208

 

30,133

 

105,799

 

(1,996)

 

(117,219)

 

(557,745)

 

(519,639)

 

51,868

Profit (Loss) attributed to:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owners of the Company

503,715

 

350,261

 

99,575

 

10,299

 

50,794

 

635

 

(117,219)

 

(503,715)

 

(519,639)

 

(125,294)

Non-controlling interests

54,030

 

62,321

 

42,633

 

19,834

 

55,005

 

(2,631)

 

 

(54,030)

 

 

177,162

 

557,745

 

412,582

 

142,208

 

30,133

 

105,799

 

(1,996)

 

(117,219)

 

(557,745)

 

(519,639)

 

51,868

Other selected data

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

2,306,672

 

172,784

 

28,501

 

522,572

 

58

 

1,263

 

3,665

 

(2,306,672)

 

 

728,843

EBITDA

3,823,432

 

878,016

 

232,110

 

1,197,905

 

121,141

 

(16,347)

 

741,208

 

(3,823,432)

 

(519,639)

 

2,634,394

Additions to PPE, intangible assets and

   contract assets

1,776,002

 

390,859

 

18,661

 

678,353

 

825

 

7,068

 

280

 

(1,776,002)

 

 

1,096,046

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EBITDA reconciliation

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Profit (Loss) for the period, net

557,745

 

412,582

 

142,208

 

30,133

 

105,799

 

(1,996)

 

(117,219)

 

(557,745)

 

(519,639)

 

51,868

Income taxes

20,485

 

179,588

 

42,114

 

53,686

 

9,135

 

158

 

(400,233)

 

(20,485)

 

 

(115,552)

Financial result, net

938,530

 

113,062

 

19,287

 

591,514

 

6,149

 

(15,772)

 

1,254,995

 

(938,530)

 

 

1,969,235

Depreciation and amortization

2,306,672

 

172,784

 

28,501

 

522,572

 

58

 

1,263

 

3,665

 

(2,306,672)

 

 

728,843

EBITDA

3,823,432

 

878,016

 

232,110

 

1,197,905

 

121,141

 

(16,347)

 

741,208

 

(3,823,432)

 

(519,639)

 

2,634,394

  

(i) Domestic market: sales within each entity's country of residence; Foreign market: export sales.

  

Explanatory Notes to the interim Financial Statement

(In thousands of Reais, except when otherwise indicated)

 

 

6M22

 

Reported segments

 

Reconciliation

 

Consolidated

 

Raízen

 

Gas and Power

 

Moove

 

Logistics

 

Cosan Investments

 

Cosan Corporate

 

Deconsolidation of Joint Ventures

 

Elimination Between Segments

 

 

 

 

 

 

Land

 

Other Investments

 

 

 

 

Result

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross operating revenue

127,515,240

 

11,280,858

 

4,707,084

 

4,940,814

 

133,994

 

4,615

 

 

(127,515,240)

 

(28,296)

 

21,039,069

Domestic market (i)

127,515,240

 

11,280,858

 

4,376,106

 

4,802,507

 

133,994

 

4,615

 

 

(127,515,240)

 

(28,296)

 

20,569,784

Foreign market (i)

 

 

330,978

 

138,307

 

 

 

 

 

 

469,285

Net sales

119,719,590

 

8,902,199

 

3,797,733

 

4,670,992

 

129,285

 

4,060

 

 

(119,719,590)

 

(28,296)

 

17,475,973

Cost of sales

(114,724,982)

 

(7,298,722)

 

(2,954,235)

 

(3,231,445)

 

(7,678)

 

(4,332)

 

 

114,724,982

 

28,296

 

(13,468,116)

Gross profit

4,994,608

 

1,603,477

 

843,498

 

1,439,547

 

121,607

 

(272)

 

 

(4,994,608)

 

 

4,007,857

Selling expenses

(2,362,019)

 

(76,605)

 

(342,905)

 

(13,029)

 

 

(4,871)

 

1

 

2,362,019

 

 

(437,409)

General and administrative expenses

(1,242,984)

 

(293,393)

 

(165,679)

 

(203,554)

 

(20,494)

 

(30,350)

 

(120,121)

 

1,242,984

 

 

(833,591)

Other income (expenses), net

870,988

 

(30,921)

 

21,088

 

(84,591)

 

55,131

 

(1)

 

54,678

 

(870,988)

 

 

15,384

Equity in associates’ earnings

(60,688)

 

 

 

15,168

 

 

(57)

 

1,043,181

 

60,688

 

(1,019,401)

 

38,891

Equity income in joint ventures

 

 

 

 

 

 

261,328

 

 

 

261,328

Financial result

(1,584,188)

 

(150,438)

 

(17,560)

 

(1,092,286)

 

(1,352)

 

(3,016)

 

(1,226,547)

 

1,584,188

 

 

(2,491,199)

Financial expenses

(866,938)

 

(639,861)

 

(20,301)

 

(525,722)

 

(129)

 

3,373

 

(287,551)

 

866,938

 

 

(1,470,191)

Financial revenue

335,292

 

628,742

 

24,584

 

516,868

 

(1,223)

 

2,055

 

130,935

 

(335,292)

 

 

1,301,961

Foreign exchange, net

899,216

 

101,345

 

17,747

 

358,378

 

 

(8,444)

 

607,555

 

(899,216)

 

 

1,076,581

Derivatives

(1,951,758)

 

(240,664)

 

(39,590)

 

(1,441,810)

 

 

 

(1,677,486)

 

1,951,758

 

 

(3,399,550)

Income tax

215,292

 

(157,075)

 

(50,712)

 

(99,375)

 

(15,271)

 

(158)

 

389,033

 

(215,292)

 

 

66,442

Profit (Loss) for the period

831,009

 

895,045

 

287,730

 

(38,120)

 

139,621

 

(38,725)

 

401,553

 

(831,009)

 

(1,019,401)

 

627,703

Profit (Loss) attributed to:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owners of the Company

711,555

 

777,915

 

201,465

 

(9,942)

 

67,738

 

(34,435)

 

401,556

 

(711,555)

 

(1,019,401)

 

384,896

Non-controlling interests

119,454

 

117,130

 

86,265

 

(28,178)

 

71,883

 

(4,290)

 

(3)

 

(119,454)

 

 

242,807

 

831,009

 

895,045

 

287,730

 

(38,120)

 

139,621

 

(38,725)

 

401,553

 

(831,009)

 

(1,019,401)

 

627,703

Other selected data

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

4,301,528

 

378,015

 

49,504

 

1,046,321

 

115

 

2,375

 

7,374

 

(4,301,528)

 

 

1,483,704

EBITDA

6,501,433

 

1,580,573

 

405,506

 

2,199,862

 

156,359

 

(33,176)

 

1,246,441

 

(6,501,433)

 

(1,019,401)

 

4,536,164

Additions to PPE, intangible assets and contract assets

4,627,078

 

761,663

 

23,979

 

1,370,349

 

4,085

 

10,698

 

885

 

(4,627,078)

 

 

2,171,659

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EBITDA reconciliation

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Profit (Loss) for the period, net

831,009

 

895,045

 

287,730

 

(38,120)

 

139,621

 

(38,725)

 

401,553

 

(831,009)

 

(1,019,401)

 

627,703

Income taxes

(215,292)

 

157,075

 

50,712

 

99,375

 

15,271

 

158

 

(389,033)

 

215,292

 

 

(66,442)

Financial result, net

1,584,188

 

150,438

 

17,560

 

1,092,286

 

1,352

 

3,016

 

1,226,547

 

(1,584,188)

 

 

2,491,199

Depreciation and amortization

4,301,528

 

378,015

 

49,504

 

1,046,321

 

115

 

2,375

 

7,374

 

(4,301,528)

 

 

1,483,704

EBITDA

6,501,433

 

1,580,573

 

405,506

 

2,199,862

 

156,359

 

(33,176)

 

1,246,441

 

(6,501,433)

 

(1,019,401)

 

4,536,164

  

(i) Domestic market: sales within each entity's country of residence; Foreign market: export sales.

  

Explanatory Notes to the interim Financial Statement

(In thousands of Reais, except when otherwise indicated)

 

 

06/30/2023

 

Reported segments

 

Reconciliation

 

 

Raízen

 

Gas and Power

 

Moove

 

Logistics

 

Cosan Investments

 

Cosan Corporate

 

Cosan Oito

 

Deconsolidation of Joint Ventures

 

Elimination Between Segments

 

Consolidated

 

 

 

 

 

Lands

 

Other Investments

 

 

 

 

 

Statement of financial position:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

3,959,004

 

4,294,156

 

735,868

 

5,714,927

 

15,158

 

87,819

 

4,890,721

 

641

 

(3,959,004)

 

 

15,739,290

Marketable securities

317,776

 

647,943

 

27,139

 

1,941,113

 

291,299

 

90,829

 

548,615

 

14,152,411

 

(317,776)

 

 

17,699,349

Trade receivables

9,354,852

 

1,866,766

 

1,146,561

 

552,158

 

176,608

 

 

 

 

(9,354,852)

 

 

3,742,093

Derivative financial instruments - assets

8,889,952

 

397,582

 

 

1,353,408

 

 

 

943,653

 

1,636,886

 

(8,889,952)

 

 

4,331,529

Inventories

12,347,606

 

156,506

 

1,387,758

 

221,301

 

 

38

 

 

 

(12,347,606)

 

 

1,765,603

Sectorial financial assets

 

414,011

 

 

 

 

 

 

 

 

 

414,011

Other financial assets

180,112

 

1,917

 

537

 

 

 

 

81,751

 

 

(180,112)

 

 

84,205

Other current assets

9,618,724

 

968,002

 

414,896

 

760,047

 

29,009

 

110,323

 

1,452,394

 

11,616

 

(9,618,724)

 

(875,722)

 

2,870,565

Other non-current assets

13,532,582

 

1,000,252

 

197,529

 

3,582,128

 

22,207

 

775

 

3,347,197

 

698,052

 

(13,532,582)

 

(268,329)

 

8,579,811

Investments in associates

 

2,457,153

 

 

391,920

 

72,965

 

 

14,821,141

 

 

 

(14,887,576)

 

2,855,603

Investments in joint ventures

1,369,110

 

 

 

 

 

 

11,846,964

 

 

(1,369,110)

 

 

11,846,964

Biological assets

4,133,784

 

 

 

 

 

 

 

 

(4,133,784)

 

 

investment properties

 

 

 

 

14,209,978

 

 

 

 

 

 

14,209,978

Contract assets

3,316,948

 

850,787

 

22,104

 

 

 

 

 

 

(3,316,948)

 

 

872,891

Right-of-use assets

10,138,014

 

84,301

 

162,790

 

7,583,312

 

3,451

 

 

23,579

 

 

(10,138,014)

 

 

7,857,433

Property, plant and equipment

28,863,214

 

958,199

 

739,646

 

17,664,987

 

29

 

381,325

 

55,388

 

 

(28,863,214)

 

 

19,799,574

Intangible assets

9,211,258

 

12,521,189

 

2,700,926

 

6,707,108

 

 

437,315

 

4,022

 

 

(9,211,258)

 

 

22,370,560

Loans, financing and debentures

(33,259,274)

 

(9,042,178)

 

(2,558,560)

 

(17,087,892)

 

 

 

(19,465,399)

 

(8,618,650)

 

33,259,274

 

 

(56,772,679)

Derivative financial instruments - liabilities

(7,885,192)

 

(457,582)

 

(39,668)

 

(1,560,756)

 

 

 

(769,117)

 

(1,172,670)

 

7,885,192

 

 

(3,999,793)

Trade payables

(17,749,266)

 

(1,595,687)

 

(1,529,198)

 

(516,072)

 

(67,681)

 

(10,279)

 

(3,159)

 

 

17,749,266

 

 

(3,722,076)

Employee benefits payables

(1,505,438)

 

(198,671)

 

(86,769)

 

(207,419)

 

 

(3,186)

 

(27,262)

 

 

1,505,438

 

 

(523,307)

Sectorial financial liabilities

 

(1,733,658)

 

 

 

 

 

 

 

 

 

(1,733,658)

Other current liabilities

(6,931,830)

 

(2,957,700)

 

(498,007)

 

(1,665,087)

 

(894,444)

 

(1,714)

 

(850,477)

 

(1)

 

6,931,830

 

443,443

 

(6,423,987)

Leases

(10,656,108)

 

(79,591)

 

(161,894)

 

(3,194,554)

 

(3,604)

 

(1)

 

(30,948)

 

 

10,656,108

 

 

(3,470,592)

Other non-current liabilities

(9,684,698)

 

(2,697,715)

 

(678,382)

 

(6,597,115)

 

(456,180)

 

(66,724)

 

(2,743,187)

 

 

9,684,698

 

700,610

 

(12,538,693)

Total assets (net of liabilities) allocated by segment

27,561,130

 

7,855,982

 

1,983,276

 

15,643,514

 

13,398,795

 

1,026,520

 

14,125,876

 

6,708,285

 

(27,561,130)

 

(14,887,574)

 

45,854,674

Total assets

115,232,936

 

26,618,764

 

7,535,754

 

46,472,409

 

14,820,704

 

1,108,424

 

38,015,425

 

16,499,606

 

(115,232,936)

 

(16,031,627)

 

135,039,459

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Shareholders’ equity attributable to:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Controlling shareholders

27,561,130

 

3,606,094

 

1,388,544

 

4,688,913

 

4,177,505

 

1,026,512

 

11,221,027

 

6,708,285

 

(27,561,130)

 

(14,887,574)

 

17,929,306

Non-controlling shareholders

 

4,249,888

 

594,732

 

10,954,601

 

9,221,290

 

8

 

2,904,849

 

 

 

 

27,925,368

Total shareholders’ equity

27,561,130

 

7,855,982

 

1,983,276

 

15,643,514

 

13,398,795

 

1,026,520

 

14,125,876

 

6,708,285

 

(27,561,130)

 

(14,887,574)

 

45,854,674

  

Explanatory Notes to the interim Financial Statement

(In thousands of Reais, except when otherwise indicated)

 

 

12/31/2022 (Restated)

 

Reported segments

 

Reconciliation

 

 

Raízen

 

Gas and Power

 

Moove

 

Logistics

 

Cosan Investments

 

Cosan Corporate

 

Cosan Oito

 

Deconsolidation of Joint Ventures

 

Elimination Between Segments

 

Consolidated

 

 

 

 

 

Lands

 

Other Investments

 

 

 

 

 

Balance sheet items:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

4,902,800

 

3,405,648

 

865,370

 

7,385,421

 

25,582

 

110,228

 

1,506,334

 

3,133

 

(4,902,800)

 

 

13,301,716

Marketable securities

126,206

 

578,358

 

62,919

 

840,061

 

217,061

 

91,103

 

724,072

 

19,586,192

 

(126,206)

 

 

22,099,766

Trade receivables

10,316,720

 

1,931,205

 

1,101,336

 

578,324

 

314,834

 

1,843

 

 

 

(10,316,720)

 

 

3,927,542

Derivative financial instruments - assets

7,023,284

 

391,863

 

 

874,843

 

 

 

1,408,307

 

1,476,739

 

(7,023,284)

 

 

4,151,752

Inventories

16,043,114

 

133,881

 

1,509,357

 

225,813

 

 

8

 

 

 

(16,043,114)

 

 

1,869,059

Sectorial financial assets

 

342,333

 

 

 

 

 

 

 

 

 

342,333

Other financial assets

230,780

 

277

 

450

 

 

 

 

88,511

 

 

(230,780)

 

 

89,238

Other current assets

10,285,568

 

1,037,587

 

405,314

 

724,415

 

74,623

 

110,517

 

1,670,894

 

34,305

 

(10,285,568)

 

(1,167,488)

 

2,890,167

Other non-current assets

8,938,318

 

897,654

 

297,616

 

3,385,624

 

7,643

 

900

 

2,987,976

 

52,206

 

(8,938,318)

 

(266,513)

 

7,363,106

Investments in associates

 

2,525,292

 

 

381,469

 

74,505

 

 

15,751,855

 

 

 

(15,819,178)

 

2,913,943

Investments in joint ventures

1,371,430

 

 

 

 

 

 

11,221,356

 

 

(1,371,430)

 

 

11,221,356

Biological assets

3,254,850

 

 

 

 

9,992

 

 

 

 

(3,254,850)

 

 

9,992

investment properties

 

 

 

 

14,103,060

 

 

 

 

 

 

14,103,060

Contract assets

3,297,856

 

1,110,335

 

8,380

 

 

 

 

 

 

(3,297,856)

 

 

1,118,715

Right-of-use assets

9,556,152

 

83,059

 

170,120

 

7,732,284

 

3,584

 

790

 

23,032

 

 

(9,556,152)

 

 

8,012,869

Property, plant and equipment

25,210,448

 

671,573

 

805,377

 

17,049,188

 

34

 

363,374

 

58,890

 

 

(25,210,448)

 

 

18,948,436

Intangible assets

9,337,192

 

12,015,135

 

2,854,874

 

6,774,306

 

 

475,337

 

2,290

 

 

(9,337,192)

 

 

22,121,942

Loans, financing and debentures

(33,551,302)

 

(8,278,839)

 

(2,862,154)

 

(16,758,088)

 

 

 

(15,658,188)

 

(9,429,947)

 

33,551,302

 

 

(52,987,216)

Derivative financial instruments - liabilities

(4,909,074)

 

(400,351)

 

(18,146)

 

(1,412,945)

 

 

 

(480,067)

 

(2,979,423)

 

4,909,074

 

 

(5,290,932)

Trade payables

(18,789,160)

 

(1,842,810)

 

(1,602,936)

 

(746,433)

 

(71,684)

 

(790)

 

(115,198)

 

 

18,789,160

 

 

(4,379,851)

Employee benefits payables

(837,208)

 

(193,585)

 

(112,590)

 

(296,833)

 

 

(7,232)

 

(49,281)

 

 

837,208

 

 

(659,521)

Sectorial financial liabilities

 

(1,616,616)

 

 

 

 

 

 

 

 

 

(1,616,616)

Other current liabilities

(7,176,122)

 

(906,844)

 

(397,704)

 

(1,786,009)

 

(905,816)

 

(3,105)

 

(1,059,769)

 

(171,035)

 

7,176,122

 

609,462

 

(4,620,820)

Leases

(10,568,042)

 

(76,606)

 

(166,651)

 

(3,254,011)

 

(3,708)

 

(818)

 

(30,364)

 

 

10,568,042

 

 

(3,532,158)

Other non-current liabilities

(7,983,554)

 

(3,326,667)

 

(571,672)

 

(6,286,975)

 

(465,486)

 

(66,883)

 

(3,061,034)

 

(274,299)

 

7,983,554

 

824,537

 

(13,228,479)

Total assets (net of liabilities) allocated

   by segment

26,080,256

 

8,481,882

 

2,349,260

 

15,410,454

 

13,384,224

 

1,075,272

 

14,989,616

 

8,297,871

 

(26,080,256)

 

(15,819,180)

 

48,169,399

Total assets

109,894,718

 

25,124,200

 

8,081,113

 

45,951,748

 

14,830,918

 

1,154,100

 

35,443,517

 

21,152,575

 

(109,894,718)

 

(17,253,179)

 

134,484,992

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Shareholders’ equity attributable to:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Controlling shareholders

22,507,108

 

4,310,836

 

1,647,259

 

4,613,308

 

4,187,415

 

1,060,360

 

12,355,298

 

8,297,871

 

(22,507,108)

 

(15,819,180)

 

20,653,167

Non-controlling shareholders

3,573,148

 

4,171,046

 

702,001

 

10,797,146

 

9,196,809

 

14,912

 

2,634,318

 

 

(3,573,148)

 

 

27,516,232

Total shareholders’ equity

26,080,256

 

8,481,882

 

2,349,260

 

15,410,454

 

13,384,224

 

1,075,272

 

14,989,616

 

8,297,871

 

(26,080,256)

 

(15,819,180)

 

48,169,399

  

Explanatory Notes to the interim Financial Statement

(In thousands of Reais, except when otherwise indicated)

 

4.1 NET SALES BY SEGMENT

 

 

2Q23


6M23


2Q22

 

6M22

Reported segment

 


 


 

 

 

Raízen

 


 


 

 

 

Ethanol

4,728,338


11,278,031


7,456,061

 

14,086,978

  Sugar

5,354,928


11,321,155


5,812,501

 

9,652,288

  Gasoline

16,690,119


33,352,930


17,860,596

 

34,000,171

  Diesel

19,027,181


41,634,936


28,405,138

 

51,657,372

  Cogeneration

734,114


1,560,159


769,805

 

1,497,126

  Other

2,271,278


4,610,013


5,937,833

 

8,825,655

 

48,805,958


103,757,224


66,241,934

 

119,719,590

Gas and Power

 


 


 

 

 

Natural gas distribution

 


 


 

 

 

Industrial

2,887,818


5,862,570


3,227,954

 

5,869,526

Residential

623,764


1,127,804


551,177

 

951,069

Cogeneration

195,776


408,668


237,207

 

474,317

Automotive

152,558


316,029


276,291

 

503,373

Commercial

217,345


411,752


193,312

 

354,382

Construction revenue

391,712


694,620


262,291

 

468,060

Other

115,556


298,090


89,404

 

166,446

 

4,584,529


9,119,533


4,837,636

 

8,787,173

 



58,734

 

115,026

Electricity commercialization

4,584,529


9,119,533


4,896,370

 

8,902,199

 

 


 


 

 

 

Moove

 


 


 

 

 

Finished product

2,191,377


4,507,294


1,916,024

 

3,444,279

Base oil

226,854


380,845


156,957

 

250,606

Services

98,887


216,152


67,058

 

102,848

 

2,517,118


5,104,291


2,140,039

 

3,797,733

 

 


 


 

 

 

Logistics

 


 


 

 

 

North operations

2,085,358


3,910,028


1,947,594

 

3,689,438

South operations

554,125


1,003,753


411,946

 

781,585

Container operations

123,629


233,159


105,090

 

199,969

 

2,763,112


5,146,940


2,464,630

 

4,670,992

 

 


 


 

 

 

Cosan Investments

 


 


 

 

 

Lease and sale of lands

163,779


300,546


80,429

 

129,285

Other Investments


1,490


2,223

 

4,060

 

163,779


302,036


82,652

 

133,345

 

 


 


 

 

 

Reconciliation

 


 


 

 

 

Cosan Corporate

476


516


 

Deconsolidated effects and eliminations

(48,824,516)


(103,788,757)


(66,254,538)

 

(119,747,886)

Total

10,010,456


19,641,783


9,571,087

 

17,475,973

  

Explanatory Notes to the interim Financial Statement

(In thousands of Reais, except when otherwise indicated)

Financial assets and liabilities are shown as classified below:

 

 

Parent Company

Consolidated

 

Note

06/30/2023

12/31/2022

06/30/2023

12/31/2022

Assets

 

 

 

 

 

Fair value through profit or loss

 

 

 

 

 

Cash and cash equivalents

5.2

740,192

759,965

2,041,504

1,134,030

Marketable securities

5.3

548,352

724,050

17,699,349

22,099,766

Derivative financial instruments

5.6

943,653

1,368,809

4,331,529

4,151,752

Other financial assets

 

84,205

89,238

 

 

2,232,197

2,852,824

24,156,587

27,474,786

Amortized cost

 

 

 

 

 

Cash and cash equivalents

5.2

1,171,257

588,496

13,697,786

12,167,686

Trade receivables

5.7

3,742,093

3,927,542

Restricted cash

5.3

37,316

35,039

160,352

139,933

Receivables from related parties

5.8

593,918

737,340

475,156

476,542

Sectorial financial assets

5.10

414,011

342,333

Dividends and interest on equity receivable

17

371,603

609,456

259,720

161,147

 

 

2,174,094

1,970,331

18,749,118

17,215,183

Total

 

4,406,291

4,823,155

42,905,705

44,689,969

Liabilities

 

 

 

 

 

Amortized cost

 

 

 

 

 

Loans, borrowings and debentures

 

(7,497,869)

(5,475,628)

(25,560,199)

(21,620,197)

Trade payables

5.9

(3,144)

(115,146)

(3,722,076)

(4,379,851)

Consideration payable

 

(178,522)

(223,960)

Other financial liabilities

 

(819,148)

(954,547)

Leases

5.5

(30,949)

(30,365)

(3,470,592)

(3,532,158)

Railroad concession payable

13

(3,570,998)

(3,351,410)

Related parties payable

5.8

(9,559,195)

(10,458,897)

(380,625)

(387,736)

Dividends payable

17

(2,467)

(279,979)

(562,382)

(892,006)

Sectorial financial liabilities

5.10

(1,733,658)

(1,616,616)

Installment of tax debts

14

(206,601)

(202,140)

(213,026)

(208,760)

 

 

(17,300,225)

(16,562,155)

(40,211,226)

(37,167,241)

Fair value through profit or loss

 

 

 

 

 

Loans, borrowings and debentures

 

(31,212,480)

(31,367,019)

Derivative financial instruments

5.6

(779,302)

(618,947)

(3,999,793)

(5,290,932)

 

 

(779,302)

(618,947)

(35,212,273)

(36,657,951)

Total

 

(18,079,527)

(17,181,102)

(75,423,499)

(73,825,192)

  

Explanatory Notes to the interim Financial Statement

(In thousands of Reais, except when otherwise indicated)

 


The information in the table below presents a reconciliation of net debt, a non-GAAP financial measure. A non-GAAP financial measure is generally defined as one that is intended to measure financial performance but excludes or includes amounts that would not be adjusted for in the most comparable GAAP measure.

 

Net debt is also used to calculate certain leverage ratios. However, net debt is not an accounting measure in accordance with the IFRS and should not be considered as a substitute for measures of debt determined in accordance with the IFRS and the Brazilian accounting standards.


 

 

 

Parent company

 

Consolidated

 

Note

 

06/30/2023

 

12/31/2022

 

06/30/2023

 

12/31/2022

Loans and borrowings

5.4

 

7,497,869

 

5,475,628

 

56,772,679

 

52,987,216

Derivative financial instruments on debt (i)

 

 

(161,920)

 

(706,733)

 

(264,245)

 

1,228,928

 

 

 

7,335,949

 

4,768,895

 

56,508,434

 

54,216,144

 

 

 

 

 

 

 

 

 

 

(-) Cash and cash equivalents

5.2

 

(1,911,449)

 

(1,348,461)

 

(15,739,290)

 

(13,301,716)

(-) Marketable securities

5.3

 

(548,352)

 

(724,050)

 

(17,699,349)

 

(22,099,766)

 

 

 

(2,459,801)

 

(2,072,511)

 

(33,438,639)

 

(35,401,482)

 

 

 

 

 

 

 

 

 

 

Net debt

 

 

4,876,148

 

2,696,384

 

23,069,795

 

18,814,662

 

(i) Reconciliation of derivative financial instruments, debt and non-debt related, according to Note 5.6.

 

Covenants

 

The Company and its subsidiaries are required to comply with the following financial clauses per the terms of the main loan lines:

 

Company

Debt

Triggers

Ratios

Comgás S.A.

* 4th issue debenture

Short-term debt / total debt (iii) cannot exceed 0.6x

0.18

Comgás S.A.

* Debenture 4th to 9th issues

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

1.51

* BNDES

* Resolution 4131

Cosan S.A.

* 1th issue debenture

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

1.73

Cosan Luxembourg S.A.

* Senior Notes 2027

Proforma net debt (iv) / pro forma EBITDA (iv) cannot exceed 3.5x

2.41

* Senior Notes 2029

* Senior Notes 2030

Rumo S.A.

* Debenture (11th, 12th, 13th and 14th) (viii)

ICJ (ix) = EBITDA(ii) / Financial result(v) cannot be less than 2.0x

2.97

* ECA

Rumo S.A.

* NCE

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

2.15

* ECA

Rumo Luxembourg S.à r.l.

* Senior Notes 2028(vi)

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

2.15

* Senior Notes 2032(vii)

* Debentures (viii)

Sulgás

* BNDES

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

0.30

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

0.73

Brado

* NCE

Net debt (i) / EBITDA (ii) cannot exceed 3.3x

1.45

Syndicated Loan

* CLI

Net debt (i) / EBITDA (ii) cannot exceed 3.5x at the end of each quarter

1.79

ICSD (x) cannot be less than 2.5x at the end of each quarter

5.04

 

Explanatory Notes to the interim Financial Statement

(In thousands of Reais, except when otherwise indicated)

 


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

(ii) Corresponds to the EBITDA accumulated over the previous twelve months.

(iii) Total debt is the sum of current and non-current loans, financing and debentures, leasing, as well as current and non-current derivative financial instruments.

(iv) Net debt and proforma EBITDA, including joint venture financial information. Net Debt and proforma EBITDA are non-GAAP measures. Proforma EBITDA corresponds to the accumulated period of the last 12 months.

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

(vi) Senior Notes due 2028 was the first Green issuance in the Latin American freight rail sector. The subsidiary Rumo is committed to using the resources to fully or partially finance ongoing and future projects that contribute to the promotion of a resource-efficient, low-carbon transport sector in Brazil. Eligible projects include "acquisition, replacement, and modernization of rolling stock," "Infrastructure for duplication of railway sections, new yards, and yard extensions," and "railway modernization." The subsidiary publishes an annual report detailing the progress of projects, which is available on the investor relations page.

(vii) Senior Notes due 2032 was an issue of Sustainability-Linked Bonds (SLBs), with the following sustainable targets: reduction of 17.6% by 2026 in greenhouse gas emissions per Ton per useful kilometer (“TKU”) with the base date of December 2020 as the starting point. The subsidiary Rumo is subject to step-up of 25 basis points, which would increase the interest rate to 4.45% p.a. if these targets are not met.

(viii) The 11th, 12th and 13th issues debentures have a contractual leverage ratio limited to 3.0x. However, they have a prior consent (waiver) that allows the broadcaster to extrapolate this index up to the limit of 3.5x until December 31, 2027.

(ix) Interest Coverage Ratio (Índice de Cobertura de Juros) (“ICJ”).

(x) Debt Service Coverage Ratio (Índice de Cobertura do Serviço da Dívida) (“ICSD”).

  

Other ESG (Environmental, Social, and Corporate Governance) commitments

The 2nd Debenture of Malha Paulista is linked to the sustainable goal of reducing greenhouse gas emissions per TKU by 15% by 2023, having as a point the base date of December 2019. The Company will benefit from a step-down of 25 basis points in each series if it reaches this target, which would reduce the rate from 2024 to CDI + 1.54% in the 1st series and IPCA + 4.52% in the 2nd series.

On June 30, 2023, the Company and its subsidiaries were complying with all financial and non-financial covenants.

The terms of the loans include provisions for cross-default.


 

 

Parent Company

 

Consolidated

 

06/30/2023

 

12/31/2022

 

06/30/2023

 

12/31/2022

Cash and bank accounts

4,214

 

147

 

133,607

 

307,819

Savings account

102,293

 

184,386

 

1,938,435

 

974,198

Financial Investments

1,804,942

 

1,163,928

 

13,667,248

 

12,019,699

 

1,911,449

 

1,348,461

 

15,739,290

 

13,301,716

Financial investments include the following:

 

Parent Company

 

Consolidated

 

06/30/2023

 

12/31/2022

 

06/30/2023

 

12/31/2022

Applications in investment funds

 

 

 

 

 

 

 

Repurchase Agreements

740,192

 

759,965

 

2,041,504

 

1,181,280

Certificate of bank deposits - CDB

 

 

 

123,052

 

740,192

 

759,965

 

2,041,504

 

1,304,332

 

 

 

 

 

 

 

 

Repurchase agreements

 

 

514,214

 

96,841

Certificate of bank deposits - CDB

1,064,556

 

403,823

 

9,414,434

 

10,396,376

Other

194

 

140

 

1,697,096

 

222,150

 

1,064,750

 

403,963

 

11,625,744

 

10,715,367

 

1,804,942

 

1,163,928

 

13,667,248

 

12,019,699

 


Explanatory Notes to the interim Financial Statement

(In thousands of Reais, except when otherwise indicated)

 

The Company's onshore financial investments bear interest at rates approximating 100% of the Brazilian interbank offered rate (Certificado de Depósito Interbancário, or "CDI") as of June 30, 2023 and December 31, 2022. Offshore financial investments are remunerated at rates around 100% of the Fed funds (Federal Reserve System). The sensitivity analysis of interest rate risks is in 5.12.

 


 

Parent Company

 

Consolidated

 

06/30/2023

 

12/31/2022

 

06/30/2023

 

12/31/2022

Marketable securities

 

 

 

 

 

 

 

Financial investment in listed entities (i)

 

 

14,151,949

 

19,586,193

Government securities (ii)

548,352

 

724,050

 

3,455,326

 

2,421,297

Certificate of bank deposits - CDB

 

 

1,245

 

1,173

ESG Funds

 

 

90,829

 

91,103

 

548,352

 

724,050

 

17,699,349

 

22,099,766

Current

548,352

 

724,050

 

3,456,571

 

2,422,470

Non-current

 

 

14,242,778

 

19,677,296

Total

548,352

 

724,050

 

17,699,349

 

22,099,766

Restricted cash

 

 

 

 

 

 

 

Securities pledged as collateral

37,316

 

35,039

 

160,352

 

139,933

 

37,316

 

35,039

 

160,352

 

139,933

Current

 

 

14,608

 

8,024

Non-current

37,316

 

35,039

 

145,744

 

131,909

Total

37,316

 

35,039

 

160,352

 

139,933


(i) Financial investment in Vale is measured at fair value through profit or loss at the closing price at reporting date. Such investment was classified as non-current as the Company has no intention of selling these shares in the short term, although these shares are extremely liquid and readily convertible into cash.
(ii) The sovereign debt securities declared interest linked to the Special System of Liquidation and Custody (Sistema Especial de Liquidação e Custódia), or “SELIC”, with a yield of approximately 100% of the CDI.

The terms and conditions of outstanding loans are as follows:

 

 

Financial Charges

 

 

 

Parent Company

 

 

 

 

Description

 

Indexer

 

Interest Rate

 

Currency

 

06/30/2023

 

12/31/2022

 

Maturity

 

Objective

No Warranty

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Debentures

 

CDI + 2.65%

 

16.66%

 

Real

 

1,820,453

 

1,819,837

 

Aug-25

 

Investments

 

 

CDI + 1.65%

 

15.53%

 

Real

 

786,080

 

787,519

 

Aug-28

 

Capital management

 

 

CDI + 1.50%

 

15.35%

 

Real

 

407,671

 

407,308

 

May-28

 

Capital management

 

 

CDI + 1.90%

 

15.81%

 

Real

 

1,121,449

 

1,120,577

 

May-32

 

Capital management

 

 

CDI + 2.00%

 

15.92%

 

Real

 

944,049

 

946,379

 

Aug-31

 

Capital management

 

 

CDI + 2.40%

 

16.38%

 

Real

 

1,020,135

 

 

Apr-28

 

Capital management

 

 

CDI + 2.40%

 

16.38%

 

Real

 

991,101

 

 

Jun-28

 

Capital management

 

 

IPCA + 5.75%

 

12.15%

 

Real

 

406,931

 

394,008

 

Aug-31

 

Capital management

Total

 

 

 

 

 

 

 

7,497,869

 

5,475,628

 

 

 

 

Current

 

 

 

 

 

 

 

820,575

 

802,549

 

 

 

 

Non-current

 

 

 

 

 

 

 

6,677,294

 

4,673,079

 

 

 

 


Explanatory Notes to the interim Financial Statement

(In thousands of Reais, except when otherwise indicated)


 

 

Interest

 

Consolidated

 

 

 

 

 

 

Description

 

Index

 

Currency

 

Annual interest rate

 

06/30/2023

 

12/31/2022

 

Maturity

 

Objective

 

Segments

With guarantee

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Resolution 4,131

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Prefixed

 

Euro

 

2.95%

 

832,804

 

868,367

 

Oct-24

 

Investments

 

Cosan Oito

 

 

Prefixed

 

Yen

 

0.25%

 

488,587

 

578,708

 

Oct-24

 

Investments

 

Cosan Oito

 

 

Prefixed

 

Euro

 

3.20%

 

1,929,244

 

2,009,452

 

Oct-25

 

Investments

 

Cosan Oito

 

 

Prefixed

 

Yen

 

0.25%

 

1,130,040

 

1,338,697

 

Oct-25

 

Investments

 

Cosan Oito

 

 

Prefixed

 

Euro

 

3.40%

 

1,889,354

 

1,966,061

 

Oct-26

 

Investments

 

Cosan Oito

 

 

Prefixed

 

Yen

 

0.25%

 

1,105,214

 

1,309,330

 

Oct-26

 

Investments

 

Cosan Oito

 

 

Prefixed

 

Euro

 

3.56%

 

784,957

 

816,172

 

Oct-27

 

Investments

 

Cosan Oito

 

 

Prefixed

 

Yen

 

0.25%

 

458,450

 

543,160

 

Oct-27

 

Investments

 

Cosan Oito

BNDES

 

URTJLP

 

Real

 

9.33%

 

2,427,924

 

2,221,900

 

Jul-31

 

Investments

 

Logistic

 

 

Prefixed

 

Real

 

5.91%

 

199,480

 

280,919

 

Dec-24

 

Investments

 

Logistic

 

 

Prefixed

 

Real

 

3.50%

 

204

 

378

 

Jan-24

 

Investments

 

Logistic

 

 

IPCA + 6.01%

 

Real

 

9.35%

 

301,083

 

 

Dec-36

 

Investments

 

Gas and Power

 

 

99.98% do CDI

 

Real

 

6.50%

 

1,614,643

 

1,653,501

 

Jun-34

 

Investments

 

Gas and Power

 

 

IPCA + 4.10%

 

Real

 

7.38%

 

122,610

 

131,885

 

Apr-29

 

Investments

 

Gas and Power

 

 

IPCA + 5.74%

 

Real

 

9.07%

 

594,995

 

544,925

 

Dec-36

 

Investments

 

Gas and Power

Export credit note

 

CDI + 1.03%

 

Real

 

16.03%

 

73,662

 

98,003

 

Feb-26

 

Investments

 

Logistic

 

 

CDI + 2.25%

 

Real

 

16.17%

 

60,851

 

62,760

 

May-26

 

Investments

 

Logistic

 

 

CDI + 2.20%

 

Real

 

15.92%

 

30,323

 

 

Mar-26

 

Capital management

 

Logistic

 

 

CDI + 2.07%

 

Real

 

16.00%

 

52,373

 

50,467

 

Mar-25

 

Capital management

 

Logistic

 

 

CDI + 0.80%

 

Real

 

14.56%

 

166,382

 

355,770

 

Dec-23

 

Investments

 

Logistic

Bank credit note

 

IPCA

 

Real

 

4.14%

 

810,318

 

806,028

 

Jan-48

 

Investments

 

Logistic

Debentures

 

CDI + 1.79%

 

Real

 

15.68%

 

754,785

 

754,785

 

Jun-27

 

Investments

 

Logistic

 

 

CDI + 1.30%

 

Real

 

15.13%

 

760,083

 

759,175

 

Oct-27

 

Investments

 

Logistic

 

 

IPCA + 4.77%

 

Real

 

8.07%

 

762,571

 

632,440

 

Jun-31

 

Investments

 

Logistic

Export Credit Agency (“ECA”)

 

Euribor + 0.58%

 

Euro

 

4.00%

 

55,941

 

68,455

 

Sep-26

 

Investments

 

Logistic

 

 

IPCA + 4.10%

 

Real

 

8.97%

 

76,398

 

73,717

 

Jan-30

 

Investments

 

Gas and Power

 

 

 

 

 

 

 

 

17,483,276

 

17,925,055

 

 

 

 

 

 

No Warranty

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Prefixed

 

Libra

 

1.9%

 

122,639

 

125,707

 

Dec-23

 

Investments

 

Moove

Resolution 4131

 

Prefixed

 

Dollar

 

5.5%

 

36,664

 

45,124

 

Mar-25

 

Investments

 

Moove

 

 

Prefixed

 

Dollar

 

3.67%

 

 

395,285

 

May-23

 

Investments

 

Gas and Power

 

 

Prefixed

 

Dollar

 

2.13%

 

912,106

 

1,000,957

 

Feb-25

 

Investments

 

Gas and Power

 

 

Prefixed

 

Dollar

 

4.04%

 

718,369

 

 

May-26

 

Investments

 

Gas and Power

 

 

Prefixed

 

Dollar

 

1.36%

 

348,623

 

377,705

 

Feb-24

 

Investments

 

Gas and Power

Perpetual Notes

 

Prefixed

 

Dollar

 

8.25%

 

2,439,971

 

2,641,732

 

Nov-40

 

Acquisition

 

Cosan Corporate

Senior Notes Due 2027

 

Prefixed

 

Dollar

 

7.00%

 

3,244,416

 

3,587,265

 

Jan-27

 

Acquisition

 

Cosan Corporate

Senior Notes Due 2028

 

Prefixed

 

Dollar

 

5.25%

 

2,081,927

 

2,196,083

 

Jan-28

 

Acquisition

 

Logistic

Senior Notes Due 2029

 

Prefixed

 

Dollar

 

5.5%

 

3,652,945

 

3,953,564

 

Sep-29

 

Acquisition

 

Cosan Corporate

Senior Notes Due 2029

 

Prefixed

 

Dollar

 

7.50%

 

2,630,198

 

 

Jun-30

 

Capital management

 

Cosan Corporate

Senior Notes Due 2032

 

Prefixed

 

Dollar

 

4.2%

 

1,986,234

 

2,124,051

 

Jan-32

 

Acquisition

 

Logistic

Prepayment

 

3M Libor + 1.00%

 

Dollar

 

1.59%

 

96,669

 

104,667

 

Oct-23

 

Capital management

 

Moove

 

 

1.27%

 

Dollar

 

1.27%

 

141,274

 

151,871

 

Jul-23

 

Capital management

 

Moove

Debentures

 

IPCA + 4.68%

 

Real

 

9.6%

 

462,291

 

518,680

 

Feb-26

 

Investments

 

Logistic

 

 

IPCA + 4.50%

 

Real

 

9.41%

 

1,567,894

 

1,523,382

 

Jun-31

 

Investments

 

Logistic

 

 

IPCA + 3.60%

 

Real

 

9.55%

 

406,184

 

367,476

 

Dec-30

 

Capital management

 

Logistic

 

 

CDI + 2.65%

 

Real

 

16.66%

 

1,820,453

 

1,819,837

 

Aug-25

 

Investments

 

Cosan Corporate

 

 

IPCA + 6.80%

 

Real

 

11.82%

 

986,691

 

893,852

 

Apr-30

 

Investments

 

Logistic

 

 

IPCA + 3.90%

 

Real

 

8.78%

 

1,119,769

 

1,048,252

 

Oct-29

 

Investments

 

Logistic

 

 

IPCA + 5.73%

 

Real

 

10.7%

 

542,533

 

537,261

 

Oct-33

 

Investments

 

Logistic

 

 

IPCA + 4.00%

 

Real

 

8.89%

 

1,064,207

 

941,203

 

Dec-35

 

Investments

 

Logistic

 

 

IPCA + 4.54%

 

Real

 

9.45%

 

248,943

 

80,987

 

Jun-36

 

Investments

 

Logistic

 

 

IPCA + 5.99%

 

Real

 

10.97%

 

466,322

 

435,780

 

Jun-32

 

Investments

 

Logistic

 

 

IPCA + 5.87%

 

Real

 

10.85%

 

960,101

 

907,366

 

Dec-23

 

Investments

 

Gas and Power

 

 

IPCA + 4.33%

 

Real

 

9.23%

 

551,465

 

523,837

 

Oct-24

 

Investments

 

Gas and Power

 

 

IGPM + 6.10%

 

Real

 

6.28%

 

359,973

 

372,171

 

May-28

 

Investments

 

Gas and Power

 

 

CDI + 1.90%

 

Real

 

15.81%

 

1,121,449

 

1,120,577

 

May-32

 

Investments

 

Cosan Corporate

 

 

CDI + 1.50%

 

Real

 

15.35%

 

407,671

 

407,308

 

May-28

 

Investments

 

Cosan Corporate

 

 

CDI + 1.95%

 

Real

 

15.87%

 

888,189

 

824,866

 

Aug-24

 

Investments

 

Gas and Power

 

 

CDI + 1.45%

 

Real

 

15.3%

 

399,805

 

399,616

 

Dec-26

 

Investments

 

Gas and Power

 

 

109.20% do CDI

 

Real

 

10.06%

 

542,700

 

491,153

 

Aug-31

 

Investments

 

Gas and Power

 

 

IPCA + 7.36%

 

Real

 

13.86%

 

123,031

 

114,014

 

Dec-25

 

Investments

 

Gas and Power

 

 

111.60% do CDI

 

Real

 

10.17%

 

528,087

 

467,841

 

Aug-36

 

Investments

 

Gas and Power

 

 

CDI + 1.65%

 

Real

 

15.53%

 

786,080

 

787,519

 

Aug-28

 

Capital management

 

Cosan Corporate

 

 

CDI + 2.40%

 

Real

 

16.38%

 

1,020,135

 

 

Apr-28

 

Capital management

 

Cosan Corporate

 

 

CDI + 2.40%

 

Real

 

16.38%

 

991,101

 

 

Jun-28

 

Capital management

 

Cosan Corporate

 

 

CDI + 2.00%

 

Real

 

15.92%

 

944,049

 

946,379

 

Aug-31

 

Capital management

 

Cosan Corporate

 

 

IPCA + 5.75%

 

Real

 

10.72%

 

406,931

 

394,008

 

Aug-31

 

Capital management

 

Cosan Corporate

Working capital

 

CDI + 1.60%

 

Real

 

15.47%

 

 

100,170

 

Jun-23

 

Capital management

 

Moove

 

 

SOFR + 1.50%

 

Dollar

 

1.5%

 

2,161,314

 

2,334,615

 

May-27

 

Acquisition

 

Moove

 

 

 

 

 

 

 

 

39,289,403

 

35,062,161

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

 

 

 

 

 

56,772,679

 

52,987,216

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current

 

 

 

 

 

 

 

4,623,889

 

4,542,205

 

 

 

 

 

 

Non-current

 

 

 

 

 

 

 

52,148,790

 

48,445,011

 

 

 

 

 

 



Explanatory Notes to the interim Financial Statement

(In thousands of Reais, except when otherwise indicated)

For debts linked to derivatives, the effective rates are shown in Note 5.6.

To calculate the average rates, on an annual basis, the average annual CDI rate of 13.65% p.a. was considered. (13.65% p.a. on December 31, 2022) and TJLP of 7.28% p.a. (7.20% p.a. on December 31, 2022).

All debts with maturity dates denominated in US dollars, Euros and Yen are hedged against foreign exchange risk through derivatives (note 5.6), except for perpetual notes.

 Below are changes in loans, financing and debentures in the period ended June 30, 2023:

 

 

Parent Company

 

Consolidated

Balance as of January 1, 2023

 

5,475,628

 

52,987,216

Funding

 

1,989,748

 

6,109,999

Amortization of principal

 

 

(1,099,528)

Interest payment

 

(388,427)

 

(1,594,296)

Payment of interest on work in progress

 

 

(28,214)

Interest, foreign exchange variation and fair value

 

420,920

 

397,502

Balance as of June 30, 2023

 

7,497,869

 

56,772,679


a)     Guarantees

The subsidiary Rumo has entered into financing contracts with development banks, intended for investments with a bank guarantee, according to each contract, with an average cost of 0.70% p.a. or by real guarantees (assets) and escrow account. As of June 30, 2023, the balance of bank guarantees contracted was R$3,205,250 (R$3,037,453 as of December 31, 2022).

The subsidiary CLI has a bank guarantee for a loan from Cosan Lubrificantes S.R.L. (“Moove Argentina”), with an average annual cost of 0.18%, and guarantee with top-tier banks for payment to third parties, with an average annual cost of 0.23%. On June 30, 2023, the balance of contracted guarantees was R$36,607 (BRL 44,813 on December 31, 2022).

The subsidiary Cosan Oito has loans in foreign currency (Resolution 4,131) with top banking institutions, which are guaranteed by 100% of the Vale shares that are in the Collar structure.

b)    Available credit line

As of June 30, 2023, the Company had credit lines with banks rated AA, which were not used, in the amount of R$2,145,983 (R$3,052,287 as of December 31, 2022). The use of these lines of credit is subject to certain contractual conditions.

c)     Fair value and exposure to financial risk

The fair value of loans is determined by discounting future cash flows at their implied discount rate. Due to the use of unobservable inputs, including own credit risk, they are classified as fair value at level 2 of the hierarchy (Note 5.11).

Details of the Company's exposure to risks arising from loans are shown in Note 5.12.


Explanatory Notes to the interim Financial Statement

(In thousands of Reais, except when otherwise indicated)



The movement in leases for the period ended June 30, 2023 was as follows:

 

Parent Company

 

Consolidated

At January 1, 2023

30,365

 

3,532,158

Additions

 

42,081

Write-offs

 

(1,950)

Interest

4,674

 

168,596

Repayment of principal

(2,594)

 

(239,375)

Payment of interest

(1,794)

 

(85,145)

Contractual adjustment

298

 

54,227

At June 30, 2023

30,949

 

3,470,592

Current

8,519

 

546,253

Non-current

22,430

 

2,924,339

 

30,949

 

3,470,592

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

 

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

 

2Q23

 

6M23

 

2Q22

 

6M22

Variable lease payments not included in the measurement of lease liabilities

10,646

 

21,709

 

13,636

 

25,390

Expenses relating to short-term leases

3,448

 

5,593

 

4,570

 

8,540

Expenses relating to leases of low value

297

 

651

 

433

 

780

 

14,391

 

27,953

 

18,639

 

34,710

Lease balances recorded by the Company include the Malha Central agreement and the renewal amendment to the Malha Paulista agreement, which have an identified implicit rate and are therefore readily determinable in such cases.

The Company recorded lease liabilities at the present value of the installments due, that is, including any tax credits to which it will be entitled at the time of the lease payments. The potential PIS / COFINS credit included in liabilities on June 30, 2023, is R$5,547 (R$6,318 on December 31, 2022).


Explanatory Notes to the interim Financial Statement

(In thousands of Reais, except when otherwise indicated)


The Company uses swap instruments, whose fair value is determined from discounted cash flows discounted cash flows based on market curves, to hedge the exposure to foreign exchange risk and exposure to foreign exchange risk and interest and inflation risk. The consolidated data are presented below:

 

Parent Company

 

Notional

 

Fair value

 

06/30/2023

 

12/31/2022

 

06/30/2023

 

12/31/2022

Interest rate and exchange rate risk

 

 

 

 

 

 

 

  Swap agreements (interest)

9,255,278

 

9,255,278

 

28,738

 

(195,017)

  Swap agreements (interest and FX)

8,799,568

 

7,318,840

 

133,181

 

901,749

 

18,054,846

 

16,574,118

 

161,919

 

706,732

Share price risk

 

 

 

 

 

 

 

  Swap agreements - Total return swap

1,568,474

 

1,515,827

 

2,432

 

43,130

 

1,568,474

 

1,515,827

 

2,432

 

43,130

Total financial instruments




 

164,351

 

749,862

Current assets



24,897
Non-current assets



918,756
1,368,809
Current liabilities



(22,465)
Non-current liabilities



(756,837)
(618,947)
Total



164,351
749,862

 

 

Consolidated

 

Notional

 

Fair value

 

06/30/2023

 

12/31/2022

 

06/30/2023

 

12/31/2022

Exchange rate derivatives

 

 

 

 

 

 

 

  Forward agreements

38,479

 

53,012

 

(1,046)

 

(485)

  FX option agreements

624,568

 

676,214

 

30,012

 

25,360

 

663,047

 

729,226

 

28,966

 

24,875

Electricity derivatives

 

 

 

 

 

 

 

  Option agreements

 

 

41,805

 

21,744

 

 

 

41,805

 

21,744

Interest rate and exchange rate risk

 

 

 

 

 

 

 

  Swap agreements (interest and inflation)

 

10,070,343

 

 

(500,444)

  Forward agreements (interest and FX)

13,090,097

 

12,811,427

 

(1,168,197)

 

760,152

  Swap agreements (interest rate)

19,325,621

 

9,255,278

 

(579,963)

 

(155,518)

  Swap agreements (interest and FX)

19,103,793

 

17,191,070

 

369,807

 

790,840

 

51,519,511

 

49,328,118

 

(1,378,353)

 

895,030

Share price risk

 

 

 

 

 

 

 

Swap agreements - Total return swap

1,568,474

 

1,515,827

 

2,432

 

43,130

Call Spread

5,594,212

 

5,594,212

 

(270,415)

 

1,954,493

Collar (Vale Shares)

16,931,662

 

16,931,662

 

1,907,301

 

(4,078,452)

 

24,094,348

 

24,041,701

 

1,639,318

 

(2,080,829)

 

 

 

 

 

 

 

 

Total financial instruments

 

331,736

 

(1,139,180)

Current assets

 

 

 

 

309,320

 

1,086,698

Non-current assets

 

 

 

 

4,022,209

 

3,065,054

Current liabilities

 

 

 

 

(1,095,577)

 

(1,039,357)

Non-current liabilities

 

 

 

 

(2,904,216)

 

(4,251,575)

Total

 

 

 

 

331,736

 

(1,139,180)



Explanatory Notes to the interim Financial Statement

(In thousands of Reais, except when otherwise indicated)


Below, we demonstrate the opening value of derivative debt and non-debt derivative financial instruments:


 

 

 

Parent company

 

Consolidated

 

Note

 

06/30/2023

 

12/31/2022

 

06/30/2023

 

12/31/2022

Derivative financial instruments

5.1

 

161,920

 

706,733

 

264,245

 

(1,228,928)

Non-derivative financial instruments

 

 

2,431

 

43,129

 

67,491

 

89,748

 

 

 

164,351

 

749,862

 

331,736

 

(1,139,180)

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

a)     Fair value hedge

 

The Company, through its subsidiaries, 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 the coverage ratio close to 1:1 for the hedge ratios, 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:


 

 

 

Carrying amount

 

Accumulated fair value adjustment

 

Notional

 

06/30/2023

 

12/31/2022

 

06/30/2023

 

12/31/2022

FX rate risk hedge

 

 

 

 

 

 

 

 

 

Designated items

 

 

 

 

 

 

 

 

 

     Senior notes 2028 (Rumo Luxembourg)

(2,791,600)

 

(2,081,926)

 

(2,196,083)

 

85,727

 

(336,161)

     Senior notes 2032 (Rumo Luxembourg)

(2,259,375)

 

(1,986,234)

 

(2,124,051)

 

59,997

 

(629,220)

     PPE – (Pré pagamento de exportação) 1 (Moove)

(157,800)

 

(144,897)

 

(156,884)

 

1,448

 

2,389

     PPE – (Pré pagamento de exportação) 2 (Moove)

(110,400)

 

(96,669)

 

(104,667)

 

2,175

 

2,624

Total debt

(5,319,175)

 

(4,309,726)

 

(4,581,685)

 

149,347

 

(960,368)

Derivative financial instruments

 

 

 

 

 

 

 

 

 

     Swaps Senior Notes 2028 (Rumo Luxembourg)

2,791,600

 

(541,270)

 

(418,674)

 

122,596

 

685,200

     Swaps Senior Notes 2032 (Rumo Luxembourg)

2,259,375

 

(311,942)

 

(128,986)

 

182,956

 

804,558

     SWAP - PPE 1 (Moove)

157,800

 

(18,155)

 

(11,079)

 

(18,155)

 

(11,079)

     SWAP - PPE 2 (Moove)

110,400

 

(18,511)

 

(7,067)

 

(18,511)

 

(7,067)

Total derivatives

5,319,175

 

(889,878)

 

(565,806)

 

268,886

 

1,471,612

Total

 

(5,199,604)

 

(5,147,491)

 

418,233

 

511,244

 

Explanatory Notes to the interim Financial Statement

(In thousands of Reais, except when otherwise indicated)

 

 

 

 

Carrying amount

 

Accumulated fair value adjustment

 

Notional

 

06/30/2023

 

12/31/2022

 

06/30/2023

 

12/31/2022

Interest rate risk hedge

 

 

 

 

 

 

 

 

 

Designated items

 

 

 

 

 

 

 

 

 

     Debenture 5th issue - single series (Comgás)

(684,501)

 

(960,101)

 

(907,366)

 

(50,778)

 

(33,892)

     BNDES Project VIII (Comgás)

(1,000,000)

 

(836,276)

 

(851,689)

 

37,220

 

70,260

     Debenture (Rumo)

(5,985,276)

 

(6,391,192)

 

(5,755,679)

 

390,735

 

(327,290)

     Finem (Rumo)

(29,648)

 

(29,878)

 

(28,115)

 

757

 

(1,644)

     CCB (Rumo)

(807,142)

 

(810,318)

 

(785,366)

 

(837)

 

(4,418)

Total debt

(8,506,567)

 

(9,027,765)

 

(8,328,215)

 

377,097

 

(296,984)

Derivative financial instruments

 

 

 

 

 

 

 

 

 

     Debenture 5th issue - single series (Comgás)

684,501

 

228,076

 

221,000

 

7,076

 

1,248

     BNDES Project VIII (Comgás)

1,000,000

 

(65,429)

 

(90,193)

 

15,163

 

(61,242)

     Swaps Debenture (Rumo)

5,985,276

 

425,794

 

(148,662)

 

(574,456)

 

72,856

     Finem (Rumo)

29,648

 

1,197

 

(558)

 

(1,755)

 

558

     CCB (Rumo)

807,142

 

(5,137)

 

(6,976)

 

(1,838)

 

6,976

Derivative total

8,506,567

 

584,501

 

(25,389)

 

(555,810)

 

20,396

Total

 

(8,443,264)

 

(8,353,604)

 

(178,713)

 

(276,588)

 

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 similar to those that would be obtained through a hedge documentation:


 

 

 

 

 

Carrying amount

 

Accumulated fair value

 

 

 

Notional

 

06/30/2023

 

12/31/2022

 

06/30/2023

 

12/31/2022

FX rate risk

 

 

 

 

 

 

 

 

 

 

 

Items

 

 

 

 

 

 

 

 

 

 

 

Senior Notes 2027 (Cosan Luxembourg)

USD+7.0%

 

(3,132,480)

 

(3,244,416)

 

(3,587,265)

 

458,666

 

967,778

Export Credit Agreement (Rumo)

EUR + 0.58%

 

(100,198)

 

(55,941)

 

(68,455)

 

(1,373)

 

377

Resolution 4,131 (Rumo)

USD + 2.20%

 

 

 

 

 

247

Resolution 4,131 (Comgás - 2018)

USD + 4.32%

 

 

 

(395,285)

 

 

(2,680)

Resolution 4,131 (Comgás - 2021)

USD + 1.60%

 

(407,250)

 

(348,623)

 

(377,705)

 

14,550

 

15,545

Resolution 4,131 (Comgás - 2022)

USD + 2.51%

 

(1,097,400)

 

(912,106)

 

(1,000,957)

 

59,959

 

51,798

Resolution 4,131 (Comgás - 2023)

USD + 4.76%

 

(749,310)

 

(718,368)

 

 

7,027

 

Total

 

 

(5,486,638)

 

(5,279,454)

 

(5,429,667)

 

538,829

 

1,033,065

Derivative instruments

 

 

 

 

 

 

 

 

 

 

 

Swap Senior Notes 2027 (Cosan Luxembourg)

126.85% do CDI

 

3,132,480

 

901,100

 

1,285,454

 

(325,470)

 

(736,466)

Inflation and interest rate swaps (Rumo)

108% do CDI

 

100,198

 

9,574

 

15,468

 

5,893

 

15,067

Inflation and interest rate swaps (Rumo)

118% do CDI

 

 

 

 

 

47,527

Resolution 4,131 (Comgás - 2018)

107.9% do CDI

 

 

 

123,760

 

(28,049)

 

(61,685)

Resolution 4,131 (Comgás - 2021)

CDI + 1.25%

 

407,250

 

(78,849)

 

(50,245)

 

(55,042)

 

(88,612)

Resolution 4,131 (Comgás - 2022)

CDI + 1.20%

 

1,097,400

 

(246,644)

 

(160,369)

 

(153,848)

 

(217,215)

Resolution 4,131 (Comgás - 2023)

CDI + 1.30%

 

749,310

 

(40,213)

 

 

(40,213)

 

Total derivatives

 

 

5,486,638

 

544,968

 

1,214,068

 

(596,729)

 

(1,041,384)

Total

 

 

 

(4,734,486)

 

(4,215,599)

 

(57,900)

 

(8,319)

 

Explanatory Notes to the interim Financial Statement

(In thousands of Reais, except when otherwise indicated)

 

 

 

 

 

 

Carrying amount

 

Accumulated fair value adjustment

 

 

 

Notional

 

06/30/2023

 

12/31/2022

 

06/30/2023

 

12/31/2022

FX rate risk

 

 

 

 

 

 

 

 

 

 

 

Items

 

 

 

 

 

 

 

 

 

 

 

     Debenture 4rd issue - 3rd series (Comgás)

IPCA + 7.36%

 

(114,818)

 

(123,031)

 

(114,014)

 

(8,266)

 

(114,014)

     Debenture 6th issue - single series (Comgás)

IPCA + 4.33%

 

(523,993)

 

(551,465)

 

(523,837)

 

(25,304)

 

(523,837)

     Debenture 9rd issue - 1rd series (Comgás)

IPCA + 5.12%

 

(500,000)

 

(542,700)

 

(491,153)

 

(33,362)

 

(6,179)

     Debenture 9rd issue - 2rd series (Comgás)

IPCA + 5.22%

 

(500,000)

 

(528,087)

 

(467,841)

 

(41,129)

 

9,737

     BNDES Projects VI and VII (Comgás)

IPCA + 4.10%

 

(160,126)

 

(122,610)

 

(131,885)

 

24,480

 

(131,885)

     BNDES Project VIII (Comgás)

IPCA + 3.25%

 

(870,149)

 

(778,367)

 

(801,812)

 

38,360

 

(801,812)

     BNDES Project IX (Comgás)

IPCA + 5.74%

 

(565,582)

 

(594,995)

 

(544,925)

 

(32,911)

 

(544,925)

     Debenture (Rumo)

IPCA + 4.68%

 

(360,000)

 

(462,291)

 

(518,680)

 

5,467

 

(6,070)

     Debenture (Rumo)

IPCA + 4.50%

 

(600,000)

 

(762,314)

 

(704,954)

 

32,495

 

(34,745)

Total

 

 

(4,194,668)

 

(4,465,860)

 

(4,299,101)

 

(40,170)

 

(2,153,730)

Derivative instruments

 

 

 

 

 

 

 

 

 

 

 

     Debenture 4rd issue - 3rd series (Comgás)

94.64% CDI

 

 

 

 

 

(3,900)

     Debenture 4rd issue - 3rd series (Comgás)

112.49% CDI

 

114,818

 

(369)

 

(778)

 

408

 

(5,096)

     Debenture 6th issue - single series (Comgás)

89.9% CDI

 

523,993

 

(14,673)

 

(10,419)

 

(4,253)

 

(26,161)

     Debenture 9rd issue - 1rd series (Comgás)

109.20% CDI

 

500,000

 

33,960

 

(17,705)

 

29,155

 

(37,517)

     Debenture 9rd issue - 2rd series (Comgás)

110.60% CDI

 

500,000

 

20,289

 

(40,441)

 

37,992

 

(53,304)

     BNDES Projects VI and VII (Comgás)

87.50% CDI

 

160,126

 

(1,035)

 

(2,046)

 

1,248

 

(6,923)

     BNDES Project VIII (Comgás)

82.94% CDI

 

870,149

 

(8,709)

 

(21,039)

 

12,752

 

(48,613)

     BNDES Project IX (Comgás)

98.9% CDI

 

565,582

 

42,825

 

(6,632)

 

29,755

 

(6,632)

Debenture (Rumo)

107% CDI

 

360,000

 

84,045

 

76,194

 

(7,851)

 

(4,819)

    Debenture (Rumo)

103% CDI

 

600,000

 

133,098

 

74,092

 

(59,007)

 

8,252

Total derivatives

 

 

4,194,668

 

289,431

 

51,226

 

40,199

 

(184,713)

Total

 

 

 

(4,176,429)

 

(4,247,875)

 

29

 

(2,338,443)


c)     Cash flow hedge

 

Compass


The indirect subsidiary Compass Comercialização S.A. entered into natural gas purchase and sale agreements with a third party and related party. In order to mitigate the risks arising from fluctuations in natural gas indexes, the subsidiary designated this operation subject to hedge accounting for the respective cash flow protection.

In this contracting, the expected benefits are: reducing the financial risk associated with fluctuations in natural gas prices, avoiding fluctuations in the financial result of hedge instruments, protecting the subsidiary's margins, as well as maintaining predictability in its costs or revenues, ensuring greater stability in operating results.

 

Explanatory Notes to the interim Financial Statement

(In thousands of Reais, except when otherwise indicated)

 

On June 30, 2023 there was no ineffective portion reclassified to profit or loss. The impacts recognized in the subsidiary's shareholders' equity and the estimated realization in shareholders' equity are shown below:


Financial instruments

 

Market

 

Risk

 

06/30/2023

 

Contributed asset valuation adjustment

Future

 

B3

 

JKM

 

(614)

 

(614)

Future

 

B3

 

BRENT

 

41,852

 

41,852

 

 

 

 

 

 

41,238

 

41,238

( - ) Deferred taxes

 

 

 

 

 

(14,021)

 

(14,021)

Effect on equity

 

 

 

 

 

27,217

 

27,217


Rumo


The subsidiary Rumo S.A contracted certain derivative instruments to protect certain investment costs contracted for the period of 2023 and opted to link the instruments to documented hedge structures:


Currency risk

 

Notional R$

 

Book value R$

 

Fair value R$

 

 

 

 

 

06/30/2023

 

12/31/2022

 

06/30/2023

 

12/31/2022

Derivative instruments

 

 

 

 

 

 

 

 

 

 

 

NDF (Non deliverable forwards)

USD

 

 42,286

 

(2,710)

 

 

(2,710)

 

Total

 

 

42,286

 

 (2,710)

 

 

(2,710)

 

5.7. TRADE RECEIVABLES

 

 

Consolidated

 

 

06/30/2023

 

12/31/2022

Domestic market

 

2,933,638

 

3,085,227

Unbilled receivables (i)

 

927,340

 

968,147

Foreign market - foreign currency

 

35,580

 

28,786

 

 

3,896,558

 

4,082,160

Expected credit losses

 

(154,465)

 

(154,618)

Total

 

3,742,093

 

3,927,542

Current

 

3,632,232

 

3,769,908

Non-current

 

109,861

 

157,634

Total

 

3,742,093

 

3,927,542


(i)  Unbilled revenue refers to the portion of the monthly gas supply for which measurement and billing have not been completed.



Explanatory Notes to the interim Financial Statement

(In thousands of Reais, except when otherwise indicated)



a)      Accounts receivable and payable with related parties:

 

 

Parent Company

 

Consolidated

 

 

06/30/2023

 

12/31/2022

 

06/30/2023

 

12/31/2022

Current assets

 

 

 

 

 

 

 

 

Commercial operations

 

 

 

 

 

 

 

 

Raízen S.A. 

 

3,654

 

7,555

 

71,756

 

79,297

Rumo S.A.

 

2,015

 

3,045

 

 

Termag - Terminal Marítimo de Guarujá S.A.

 

 

 

14,285

 

14,286

Cosan Lubrificantes e Especialidades S.A. 

 

18,749

 

3,418

 

 

Aguassanta Participações S.A.

 

2,202

 

2,184

 

2,202

 

2,184

Compass Gás e Energia S.A.

 

1,240

 

996

 

 

Cosan Luxembourg S.A 

 

1,433

 

 

 

Other

 

9,425

 

7,269

 

16,878

 

11,936

 

 

38,718

 

24,467

 

105,121

 

107,703

Financial and corporate operations

 

 

 

 

 

 

 

 

Raízen S.A. 

 

86,815

 

20,585

 

86,815

 

20,586

Cosan Oito S.A.

 

 

6,742

 

 

Cosan Nove Participações S.A. (i)

 

 

121,621

 

 

Cosan Dez Participações S.A. 

 

111,659

 

111,659

 

 

Ligga S.A. 

 

 

 

107,000

 

107,252

Cosan Lubrificantes e Especialidades S.A. 

 

60,598

 

96,473

 

 

 

 

259,072

 

357,080

 

193,815

 

127,838

Total current assets

 

297,790

 

381,547

 

298,936

 

235,541

Non-current assets

 

 

 

 

 

 

 

 

Commercial operations

 

 

 

 

 

 

 

 

Raízen S.A. 

 

 

 

47,731

 

47,731

Termag - Terminal Marítimo de Guarujá S.A.

 

 

 

37,854

 

43,810

 

 

 

 

85,585

 

91,541

Financial and corporate operations

 

 

 

 

 

 

 

 

Raízen S.A.

 

90,561

 

149,347

 

90,635

 

149,347

Cosan Lubrificantes e Especialidades S.A. 

 

205,567

 

206,446

 

 

Other

 

 

 

 

113

 

 

296,128

 

355,793

 

90,635

 

149,460

Total non-current assets

 

296,128

 

355,793

 

176,220

 

241,001

Related parties receivables

 

593,918

 

737,340

 

475,156

 

476,542

 

(i) On June 29, 2023, the Minutes of the Ordinary and Extraordinary General Meeting (AGOE) approved the capitalization of the remaining balance of related parties.

 

Explanatory Notes to the interim Financial Statement

(In thousands of Reais, except when otherwise indicated)

 

 

 

Parent Company

 

Consolidated

 

 

06/30/2023

 

12/31/2022

 

06/30/2023

 

12/31/2022

Current liabilities

 

 

 

 

 

 

 

 

Commercial operations

 

 

 

 

 

 

 

 

Raízen S.A. 

 

13,618

 

6,208

 

251,883

 

296,051

Aguassanta Participações S.A.

 

588

 

 

1,085

 

6,419

Cosan Lubrificantes e Especialidades S.A. 

 

1,065

 

1,855

 

 

Other

 

1,304

 

3,038

 

22,196

 

20,569

 

 

16,575

 

11,101

 

275,164

 

323,039

Financial and corporate operations

 

 

 

 

 

 

 

 

Raízen S.A. 

 

105,461

 

60,866

 

105,461

 

64,697

Cosan Overseas Limited

 

31,140

 

33,715

 

 

Cosan Luxembourg S.A

 

118,335

 

1,085,617

 

 

Other

 

 

46,191

 

 

 

 

254,936

 

1,226,389

 

105,461

 

64,697

Total current liabilities

 

271,511

 

1,237,490

 

380,625

 

387,736

Non-current liabilities

 

 

 

 

 

 

 

 

Financial and corporate operations

 

 

 

 

 

 

 

 

Cosan Lubrificantes e Especialidades S.A. 

 

635,739

 

765,148

 

 

Cosan Luxembourg S.A 

 

6,225,478

 

5,829,147

 

 

Cosan Overseas Limited

 

2,426,467

 

2,627,112

 

 

Total non-current liabilities

 

9,287,684

 

9,221,407

 

 

Payables to related parties

 

9,559,195

 

10,458,897

 

380,625

 

387,736

  


Explanatory Notes to the interim Financial Statement

(In thousands of Reais, except when otherwise indicated)


b)     Transactions with related parties:


 

Parent Company

Consolidated

 

2T23

 

6M23

 

2T22

 

6M22

 

2T23

 

6M23

 

2T22

 

6M22

Operating income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Raízen S.A.

 

 

 

 

197,571

 

343,983

 

226,266

 

412,072

Elevações Portuárias S.A.

 

 

 

 

3,867

 

7,821

 

 

Other

 

 

 

 

 

 

680

 

680

 

 

 

 

 

201,438

 

351,804

 

226,946

 

412,752

Purchase of products / inputs / services

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Raízen S.A.

 

 

 

 

(548,479)

 

(1,063,434)

 

(624,468)

 

(1,164,516)

Elevações Portuárias S.A.

 

 

 

 

(5,915)

 

(13,203)

 

 

Other

 

 

 

 

 

 

(785)

 

(785)

 

 

 

 

 

(554,394)

 

(1,076,637)

 

(625,253)

 

(1,165,301)

Shared income (expenses)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Rumo S.A.

1,265

 

2,599

 

887

 

1,951

 

 

 

 

Cosan Lubrificantes e Especialidades S.A.

1,057

 

2,220

 

802

 

1,732

 

 

 

 

Payly Soluções de Pagamentos S.A.

 

 

70

 

143

 

 

 

 

Compass Gás e Energia S.A.

1,694

 

3,518

 

1,384

 

2,875

 

 

 

 

Companhia de Gás de São Paulo - COMGÁS

 

 

 

(1,425)

 

 

 

 

Trizy - Sinlog Tec. Em Logistica S.A.

(8)

 

129

 

27

 

61

 

 

 

 

Aldwych Temple Venture Capital Limited

 

46,191

 

 

 

 

 

 

Raízen S.A.

(1,503)

 

(2,901)

 

(740)

 

319

 

(18,690)

 

(37,553)

 

(17,258)

 

(35,411)

 

2,505

 

51,756

 

2,430

 

5,656

 

(18,690)

 

(37,553)

 

(17,258)

 

(35,411)

Financial result

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cosan Luxembourg S.A.

237,011

 

290,661

 

(392,437)

 

154,718

 

 

 

 

Cosan Overseas Limited

80,932

 

99,129

 

(307,282)

 

67,469

 

 

 

 

Raízen S.A.

 

 

 

(106)

 

 

 

 

(106)

Aldwych Temple VenturecCapital Limited

 

 

(4,514)

 

2,710

 

 

 

 

Other

 

 

10

 

10

 

 

 

5

 

(34)

 

317,943

 

389,790

 

(704,223)

 

224,801

 

 

 

5

 

(140)

Total

320,448

 

441,546

 

(701,793)

 

230,457

 

(371,646)

 

(762,386)

 

(415,560)

 

(788,100)

  

c)     Managers’ and directors’ compensation:


The Company has a compensation policy approved by the Board of Directors. Compensation of the Company's key management personnel includes salaries, contributions to a defined post-employment benefit plan and stock-based compensation. On April 27, 2023, the Annual General Meeting approved the global annual compensation of the managers and members of the Fiscal Council for the 2023 fiscal year. We present below the result of the Parent Company on June 30, 2023, as follows:

 

 

2Q23

 

6M23

 

2Q22

 

6M22

Short-term benefits to employees and managers

8,248

 

16,882

 

9,994

 

17,921

Share-based compensation

10,739

 

21,477

 

13,465

 

26,710

Post-employment benefits

127

 

252

 

115

 

229

 

19,114

 

38,611

 

23,574

 

44,860

 

Explanatory Notes to the interim Financial Statement

(In thousands of Reais, except when otherwise indicated)


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

 

06/30/2023

 

12/31/2022

 

06/30/2023

 

12/31/2022

Material and services suppliers

3,144

 

115,146

 

2,431,683

 

2,923,486

Natural gas/ transport and logistics suppliers

 

 

1,290,393

 

1,456,365

 

3,144

 

115,146

 

3,722,076

 

4,379,851

Current

3,144

 

115,146

 

3,657,480

 

4,318,362

Non-current

 

 

64,596

 

61,489

Total

3,144

 

115,146

 

3,722,076

 

4,379,851

 

The following demonstrates the change in net sectorial financial assets (liabilities) for the period ending on June 30, 2023:

 

 

Sectorial Assets

 

Sectorial liabilities

 

Total

Balance as of January 1, 2023

342,333

 

(1,616,616)

 

(1,274,283)

Cost of gas

(21,633)

 

 

(21,633)

Tax credits

12,293

 

(44,771)

 

(32,478)

Monetary update

23,381

 

(72,271)

 

(48,890)

Deferral of IGP-M

57,637

 

 

57,637

Balance as of June 30, 2023

414,011

 

(1,733,658)

 

(1,319,647)

Current

149,623

 

(67,917)

 

81,706

Non-current

264,388

 

(1,665,741)

 

(1,401,353)

 

414,011

 

(1,733,658)

 

(1,319,647)

 

Explanatory Notes to the interim Financial Statement

(In thousands of Reais, except when otherwise indicated)

 

The market value of the debts below is quoted on the Luxembourg Stock Exchange (Note 5.6) and are based on the quoted market price as follows:

 

 

Company

 

06/30/2023

 

12/31/2022

Senior Notes 2027

 

Cosan Luxembourg S.A.

 

100.32%

 

100.92%

Senior Notes 2028

 

Rumo Luxembourg S.à r.l.

 

93.12%

 

95.04%

Senior Notes 2029

 

Cosan Luxembourg S.A.

 

91.18%

 

94.30%

Senior Notes 2030

 

Cosan Luxembourg S.A.

 

99.12%

 

Senior Notes 2032

 

Rumo Luxembourg S.à r.l.

 

80.11%

 

80.36%

Perpetual Notes

 

Cosan Overseas Limited

 

99.85%

 

98.92%

 All resulting fair value estimates are included in level 2, except for contingent consideration payables for which fair values have been determined using present values and discount rates adjusted for counterparty or own credit risk.

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


 

 Carrying amount

 

Assets and liabilities measured at fair value

 

 

 

06/30/2023

 

12/31/2022

 

06/30/2023

 

12/31/2022

 

Note

 

 

 

 

 

Level 1

 

Level 2

 

Level 3

 

Level 1

 

Level 2

 

Level 3

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  Investment funds

5.2

 

2,041,504

 

1,304,332

 

 

2,041,504

 

 

 

1,304,332

 

  Marketable securities

5.3

 

17,699,349

 

22,099,766

 

14,151,949

 

3,547,400

 

 

19,586,193

 

2,513,573

 

  Other financial assets

 

 

84,205

 

89,238

 

84,205

 

 

 

89,238

 

 

  Investment properties (i)

11.5

 

14,209,978

 

14,103,060

 

 

 

14,209,978

 

 

 

14,103,060

  Derivate financial instruments

5.6

 

4,331,529

 

4,151,752

 

 

4,331,529

 

 

 

4,151,752

 

Total

 

 

38,366,565

 

41,748,148

 

14,236,154

 

9,920,433

 

14,209,978

 

19,675,431

 

7,969,657

 

14,103,060

Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans, financing and debentures

5.4

 

(56,772,679)

 

(52,987,216)

 

 

(49,105,124)

 

 

 

(45,038,188)

 

Derivative financial instruments

5.6

 

(3,999,793)

 

(5,290,932)

 

 

(3,999,793)

 

 

 

(5,290,932)

 

Total

 

 

(60,772,472)

 

(58,278,148)

 

 

(53,104,917)

 

 

 

(50,329,120)

 


(i)

The fair value of investment properties was determined using the direct comparative method of market data applied to transactions involving similar properties (type, location, and quality of property) and, to a lesser extent, sales quotes for potential transactions involving comparable assets (level 3). The methodology used to determine fair value incorporates direct comparisons of market information, such as market research, homogenization of values, spot market prices, sales, distances, facilities, access to land, topography and soil, land use (crop type), and rainfall, among other data, in accordance with the standards issued by the Brazilian Association of Technical Standards ("ABNT"). On June 30, 2023, the discount rates used ranged from 11.20 to 13.75% p.a. (6.5 to 9% p.a. on December 31, 2022)

 

Explanatory Notes to the interim Financial Statement

(In thousands of Reais, except when otherwise indicated)

 

This note describes the group's exposure to financial risks and how these risks may affect future financial performance. To provide more context, current year profit and loss information has been included where applicable:

Risk

Exposure arising from

Measurement

Management

Market risk - foreign exchange

  1. Future commercial transactions.
  2. Recognized financial assets and liabilities not denominated in Reais.
  1. Cash flow forecasting
  2. Sensitivity analysis

Foreign currency

Market risk - interest

Cash and cash equivalents, securities, loans, financing and debentures, leases and derivative financial instruments.

Sensitivity analysis

Interest rate swap

Market risk – price

  1. Future business transactions
  2. Investment in securities
  1. Cash flow forecasting
  2. Sensitivity analysis
  1. Future price of electricity (purchase and sale)
  2. Derivative protection for valuation and devaluation of shares

Credit risk

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

  1. Analysis by maturity
  2. Credit ratings

Availability and lines of credit

Liquidity risk

Loans, financing and debentures, accounts payable to suppliers, other financial liabilities, REFIS, leases, derivatives, payables to related parties and dividends.

Cash flow forecasting

Availability and lines of credit

 

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

When all applicable criteria are satisfied, hedge accounting is used to eliminate the accounting mismatch between the hedging instrument and the hedged item. This will result in the effective recognition of interest expense at a fixed interest rate for hedged floating rate loans and inventory at the fixed foreign exchange rate for purchases hedged against foreign exchange risk.

The Company may opt for formal designation of new debt transactions for which it has swap-type derivative hedging instruments for foreign exchange rate variation and interest, as measured at fair value. The Fair Value Option is intended to eliminate inconsistencies caused by disparities between the measurement credits of certain liabilities and their hedging instruments. Consequently, both swaps and respective debts are now valued at fair value. This option is irrevocable and must be exercised upon the operation's initial accounting entry.

The policy of the company is to maintain a sufficient capital base to foster the confidence of investors, creditors, and the market, and to ensure the business's future growth. Each of its businesses' rate of return on capital is monitored by Management.

An analysis of the risk exposure that Management intends to cover determines the use of financial instruments to protect against these areas of volatility. 

Explanatory Notes to the interim Financial Statement

(In thousands of Reais, except when otherwise indicated)

a)       Market risk

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

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

  1. Foreign exchange risk

As of June 30, 2023, and December 31,2022, the Company had the following net exposure to foreign exchange variation on assets and liabilities denominated in US Dollars, Euros, Yen and Pound Sterling:

 

 

06/30/2023

 

12/31/2022

Cash and cash equivalents

3,248,511

 

1,138,948

Suppliers

(432,600)

 

(97,259)

Loans, financing and debentures

(30,143,522)

 

(13,698,102)

Leases

(82,729)

 

(94,716)

Consideration payable

(178,522)

 

(223,960)

Derivative financial instruments

24,939,711

 

7,728,609

FX exposure, net

(2,649,151)

 

(5,246,480)

 

The probable scenario considers the estimated foreign 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:

 

 

 

 

 

 

 

Scenarios

Instrument

 

Risk factor

 

Probable

 

25%

 

50%

 

(25%)

 

(50%)

Cash and cash equivalents

 

Low FX rate

 

202,762

 

1,065,580

 

1,926,729

 

(660,056)

 

(1,522,874)

Trade payables

 

High FX rate

 

(33)

 

(174)

 

(315)

 

108

 

249

Derivative financial instruments

 

Low FX rate

 

619,119

 

124,296

 

(220,462)

 

2,048,262

 

1,388,175

Loans, borrowings and debentures

 

High FX rate

 

(1,906,975)

 

(10,396,911)

 

(18,409,535)

 

5,628,338

 

13,640,962

Leases

 

High FX rate

 

(5,164)

 

(27,137)

 

(49,110)

 

16,809

 

38,783

Consideration payable

 

Currency fluctuation

 

(11,142)

 

(58,559)

 

(105,975)

 

36,273

 

83,689

Impacts on profit or loss before taxes

 

(1,101,433)

 

(9,292,905)

 

(16,858,668)

 

7,069,734

 

13,628,984

Explanatory Notes to the interim Financial Statement

(In thousands of Reais, except when otherwise indicated)

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

 

 

Exchange rate sensitivity analysis

 

 

06/30/2023

 

Scenarios

 

 

 

Probable

 

25%

 

50%

 

(25%)

 

(50%)

U.S.$

 

4.8192

 

5.1200

 

6.4000

 

7.6800

 

3.8400

 

2.5600

Euro

 

5.2626

 

5.8368

 

7.2960

 

8.7552

 

4.3776

 

2.9184

GBP

 

6.1262

 

6.6611

 

8.3264

 

9.9917

 

4.9958

 

3.3306

JPY

 

0.0334

 

0.0391

 

0.0489

 

0.0586

 

0.0293

 

0.0195


ii.       Interest rate risk

The Company and its subsidiaries monitor fluctuations in variable interest rates related to their financing 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:

 

 

 

 

Scenarios

Instrument

 

Probable

 

25%

 

50%

 

(25%)

 

(50%)

Cash and cash equivalents

 

1,600,499

 

2,221,461

 

2,621,586

 

1,421,212

 

1,021,087

Marketable securities

 

376,081

 

471,054

 

565,074

 

283,013

 

188,993

Restricted cash

 

16,994

 

21,728

 

25,976

 

13,231

 

8,982

Lease and concession in installments

 

(145,363)

 

(181,703)

 

(218,044)

 

(109,022)

 

(72,681)

Leases liabilities

 

(400,857)

 

(401,237)

 

(401,618)

 

(400,479)

 

(400,102)

Derivative financial instruments

 

(1,121,145)

 

(1,708,829)

 

(1,052,656)

 

(3,673,555)

 

(4,326,185)

Loans, financing and debentures 

 

(235,030)

 

(1,972,781)

 

(2,496,532)

 

976,587

 

1,094,905

Other financial liabilities

 

(93,453)

 

(114,168)

 

(134,884)

 

(72,737)

 

(52,051)

Impacts on the profit or loss before taxes

 

(2,274)

 

(1,664,475)

 

(1,091,098)

 

(1,561,750)

 

(2,537,052)

 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”) as follows:

Explanatory Notes to the interim Financial Statement

(In thousands of Reais, except when otherwise indicated)

 

 

 

 

 

Scenarios

 

 

Probable

 

25%

 

50%

 

(25%)

 

(50%)

SELIC

 

11.94%

 

14.92%

 

17.91%

 

8.95%

 

5.97%

CDI

 

11.84%

 

14.80%

 

17.76%

 

8.88%

 

5.92%

TJLP462 (TJLP + 1% p.a.)

 

7.30%

 

8.88%

 

10.45%

 

5.73%

 

4.15%

TJLP

 

6.30%

 

7.88%

 

9.45%

 

4.73%

 

3.15%

IPCA

 

4.60%

 

5.75%

 

6.90%

 

3.45%

 

2.30%

IGPM

 

2.28%

 

2.85%

 

3.42%

 

1.71%

 

1.14%

Libor

 

4.69%

 

5.86%

 

7.04%

 

3.52%

 

2.35%

Fed Funds

 

4.75%

 

5.94%

 

7.13%

 

3.56%

 

2.38%


iii.       Price risk

  • Natural gas

Natural gas derivative transactions were conducted 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 as of the date of the balance sheet.


These are our open positions in natural gas derivatives:


Instrument

 

Risk factor

 

Probable

 

25%

 

50%

 

(25%)

 

(50%)

Brent derivatives – options

 

Price variation US$/bbl

 

601

 

11,095

 

53,667

 

3

 

  • Shares

We are exposed to market risks because of the fluctuating prices of certain equity securities and option instruments. Our exposure to changes in the price of equity securities is primarily derived from Vale's common shares purchased on the spot market, which, as of June 30, 2023, represent 1.62% (1.57% on December 31, 2022) of the outstanding shares.


Instrument

 

Probable

 

25%

 

50%

 

(25%)

 

(50%)

VALE3

 

4,518,949

 

5,648,687

 

6,778,424

 

3,389,212

 

2,259,475

 

Share

 

06/30/2023

 

Probable

 

25%

 

50%

 

(25%)

 

(50%)

VALE3

 

64.22

 

64.22

 

80.28

 

96.33

 

48.17

 

32.11


Explanatory Notes to the interim Financial Statement

(In thousands of Reais, except when otherwise indicated)

  • Options

We use derivative financial instruments called options to limit our exposure to changes in the value of Vale shares. The widely accepted methodology used to calculate the fair value of options is based on the Black & Scholes pricing model. The values calculated in the sensitivity analysis of the aforementioned framework reflect the impacts of the intrinsic values of the options as the shares appreciate or depreciate.


 

 

 

 

Scenarios

Instrument

 

Interest

 

Probable

 

25%

 

50%

 

(25%)

 

(50%)

VALE3 (Collar)

 

3.31%

 

10,840,696

 

11,392,573

 

11,799,812

 

10,303,190

 

9,834,428

VALE3 (Call Spread)

 

1.60%

 

429,190

 

649,207

 

818,055

 

191,029

 

9,318

  • Total Return Swap (TRS)

We are exposed to risks linked to CSAN3 and RAIL3 share prices. In order to mitigate such exposures, total return swap derivatives of 96,185,412 shares of CSAN3 and 767,500 shares of RAIL3 were contracted in which the Company receives the variation of the share price and proceeds on the active side and pays CDI + 1.65% and CDI + 1.70% p.a., respectively on the passive side.


The sensitivity analysis considers the closing share price as shown below:


 

 

 

 

Scenarios

Instrument

 

Probable

 

25%

 

50%

 

(25%)

 

(50%)

CSAN3

 

143,454

 

429,949

 

858,936

 

(428,987)

 

(858,936)

RAIL3

 

4,657

 

4,260

 

8,519

 

(4,260)

 

(8,519)

 

Share

 

06/30/2023

 

Probable

 

25%

 

50%

 

(25%)

 

(50%)

CSAN3

 

17.86

 

17.86

 

22.33

 

26.79

 

13.40

 

8.93

RAIL3

 

22.20

 

22.20

 

27.75

 

33.30

 

16.65

 

11.10

b)           Credit risk

The Company's regular operations expose it to the risk of default when customers, suppliers, and counterparties are unable to fulfill their financial commitments or other obligations. The Company seeks to mitigate this risk by conducting transactions with a diverse group of counterparties. However, the Company's operations remain susceptible to the unanticipated financial failures of third parties. The credit risk exposure was as follows:

Explanatory Notes to the interim Financial Statement

(In thousands of Reais, except when otherwise indicated)


 

06/30/2023

 

12/31/2022

Cash and cash equivalents

15,739,290

 

13,301,716

Trade receivables

3,742,093

 

3,927,542

Marketable securities

3,547,400

 

2,513,574

Restricted cash

160,352

 

139,933

Derivative financial instruments

4,331,529

 

4,151,752

Receivables from related parties

475,156

 

476,542

Receivable dividends and interest on equity

259,720

 

161,147

Other financial assets

84,205

 

89,238

 

28,339,745

 

24,761,444

 

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

The majority of liquid assets are invested in government bonds and other bank investments. The treasury department manages the credit risk of bank and financial institution balances in accordance with the Company's policy.

The credit risk associated with lease receivables is divided into two customer categories: (i) Level 1 and (ii) Level 2. The majority of subsidiary investment properties are leased to customers classified as Level 1, with no history of late payments or default and a solid financial standing. In order to mitigate the credit risk associated with lease receivables, the Company's policy restricts its exposure to Level 2 customers. The risk associated with accounts receivable related to the sale of investment properties is mitigated by granting land ownership to the customer only after receiving a down payment for the transaction. In addition, the transfer of ownership is contingent upon receipt of all outstanding payments.

Only approved counterparties and within the credit limits assigned to each counterparty may invest surplus funds. Credit limits for counterparties are reviewed annually and may be modified throughout the period. The limits are established to minimize the concentration of risks and, consequently, to mitigate financial loss caused by potential counterparty default. The credit risk of cash and cash equivalents, marketable securities, restricted cash, and derivative financial instruments is determined by widely accepted market rating instruments and is structured as follows:

 

06/30/2023

 

12/31/2022

AAA

21,088,319

 

16,769,858

AA

2,552,169

 

3,133,455

A

 

138,478

Not rated

138,083

 

65,184

 

23,778,571

 

20,106,975

Explanatory Notes to the interim Financial Statement

(In thousands of Reais, except when otherwise indicated)

c)           Liquidity risk

The Company's strategy for managing liquidity is to ensure, whenever possible, that it has sufficient liquidity to meet its liabilities when they are due, under normal and stressed conditions, without incurring unacceptable losses or risking reputational harm.

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

 

06/30/2023

 

12/31/2022

 

Up to 1 year

 

1 - 2 years

 

3 - 5 years

 

More than 5 years

 

Total

 

Total

Loans, financing and debentures

(4,755,220)

 

(6,310,610)

 

(26,996,694)

 

(28,370,411)

 

(66,432,935)

 

(63,200,127)

Suppliers

(3,657,480)

 

(64,596)

 

 

 

(3,722,076)

 

(4,379,851)

Other financial liabilities

(789,163)

 

(29,985)

 

 

 

(819,148)

 

(924,562)

Installment of tax debts

(55,735)

 

(865)

 

(1,731)

 

(158,229)

 

(216,560)

 

(208,760)

Leases

(423,863)

 

(410,590)

 

(784,606)

 

(14,866,898)

 

(16,485,957)

 

(16,436,839)

Lease and concession in installments

(174,000)

 

(202,950)

 

(202,950)

 

(637,798)

 

(1,217,698)

 

(1,137,173)

Payables to related parties

(380,625)

 

 

 

 

(380,625)

 

(387,736)

Dividends payable

(562,382)

 

 

 

 

(562,382)

 

(892,006)

Derivative financial instruments

(1,718,255)

 

(1,261,499)

 

642,444

 

2,458,052

 

120,742

 

(84,126)

 

(12,516,723)

 

(8,281,095)

 

(27,343,537)

 

(41,575,284)

 

(89,716,639)

 

(87,651,180)


d)            Capital management risk

The Company's policy is to maintain a solid capital base to foster the confidence of its parent companies, creditors, and the market, and to ensure the business's future growth. Management ensures that the return on capital, which the Company defines as the result of its operating activities divided by its total shareholders' equity, is sufficient for each of its businesses.

Explanatory Notes to the interim Financial Statement

(In thousands of Reais, except when otherwise indicated)


 

Parent Company

 

Consolidated

 

06/30/2023

 

12/31/2022

 

06/30/2023

 

12/31/2022

COFINS

3,699

 

3,699

 

857,497

 

975,878

PIS

1

 

 

136,106

 

350,867

Tax credits

32,721

 

31,774

 

32,721

 

31,774

ICMS

 

 

870,353

 

845,450

ICMS - CIAP

 

 

145,295

 

118,809

Other

4,645

 

4,667

 

71,785

 

76,348

 

41,066

 

40,140

 

2,113,757

 

2,399,126

 

 

 

 

 

 

 

 

Current

8,345

 

8,366

 

978,129

 

1,324,203

Non-current

32,721

 

31,774

 

1,135,628

 

1,074,923

 

41,066

 

40,140

 

2,113,757

 

2,399,126

 

 

 

 

Consolidated

 

 

06/30/2023

 

12/31/2022

Finished products

 

1,393,806

 

1,504,134

Parts and accessories

 

184,843

 

168,777

Construction Materials

 

131,811

 

152,789

Warehouse and other

 

55,143

 

43,359

 

 

1,765,603

 

1,869,059


The balances are presented net of a provision of R$40,762 for obsolete inventories on June 30, 2023 (R$38,747 on December 31, 2022). 



The balances of assets held for sale are shown below

 

 

Properties

held for sale

At January 1, 2023

40,383

Transfers (i)

1,938

Sale of agricultural properties held for sale

(40,383)

At June 30, 2023

1,938

  

(i) Transfers from the Investment Properties group, as per Note 11.5.

   

Explanatory Notes to the interim Financial Statement

(In thousands of Reais, except when otherwise indicated)

 



The Company's subsidiaries and associates are listed below:

 

 

06/30/2023

 

12/31/2022

Directly owned subsidiaries

 

 

 

Moove

 

 

 

Cosan Lubes Investments Limited

70.00%

 

70.00%

Cosan Corporate

 

 

 

Cosan Corretora de Seguros Ltda

100.00%

 

100.00%

Cosan Luxembourg S.A. (i)

100.00%

 

100.00%

Cosan Nove Participações S.A.

73.09%

 

73.09%

Cosan Overseas Limited

100.00%

 

100.00%

Pasadena Empreendimentos e Participações S.A.

100.00%

 

100.00%

Cosan Limited Partners Brasil Consultoria Ltda.

97.50%

 

97.50%

Cosan Oito


Cosan Oito S.A.

100.00%

 

100.00%

Cosan Investments

 

 

 

Cosan Global Limited

100.00%

 

100.00%

Atlântico Participações Ltda.

100.00%

 

100.00%

Sinlog Tecnologia em Logística S.A. (ii)

-

 

57.48%

Radar Propriedades Agrícolas S.A.

41.45%

 

41.45%

Radar II Propriedades Agrícolas S.A.

50.00%

 

50.00%

Nova Agrícola Ponte Alta S.A.

41.45%

 

41.45%

Nova Amaralina S.A Propriedades Agrícolas

41.45%

 

41.45%

Nova Santa Bárbara Agrícola S.A.

41.45%

 

41.45%

Terras da Ponta Alta S.A.

41.45%

 

41.45%

Castanheira Propriedades Agrícolas S.A.

41.45%

 

41.45%

Manacá Propriedades Agrícolas S.A.

41.45%

 

41.45%

Paineira Propriedades Agrícolas S.A.

41.45%

 

41.45%

Violeta Fundo de Investimento Multimercado

100.00%

 

100.00%

Tellus Brasil Participações S.A.

19.57%

 

19.57%

Janus Brasil Participações S.A.

19.57%

 

19.57%

Duguetiapar Empreendimentos e Participações S.A.

19.57%

 

19.57%

Gamiovapar Empreendimentos e Participações S.A.

19.57%

 

19.57%

Gas and Power

 

 

 

Cosan Dez Participações S.A.

76.80%

 

76.80%

Logistics

 

 

 

Rumo S.A.

30.36%

 

30.35%

 

(i) Despite presenting an unsecured liability amount of R$96,955 on June 30, 2023, 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.
(ii) Sale of interest completed on May 2, 2023, for the amount of R$45,000.

  

Explanatory Notes to the interim Financial Statement

(In thousands of Reais, except when otherwise indicated)


The following are the investments in subsidiaries and affiliates as of June 30, 2023, which are relevant to the Company:


a)      Parent company

 

 

Shares issued by the associate

 

Shares held by Cosan

 

Cosan ownership interest

 

Economic benefit (%)

Cosan Corporate

 

 

 

 

 

 

 

   Cosan Corretora de Seguros Ltda

5,000

 

4,999

 

100.00%

 

100.00%

   Cosan Nove Participações S.A. (i)

5,601,178,095

 

3,538,594,455

 

73.09%

 

66.16%

   Cosan Luxembourg S.A.

500,000

 

500,000

 

100.00%

 

100.00%

   Pasadena Empreendimentos e Participações S.A.

32,752,251

 

32,751,751

 

100.00%

 

100.00%

   Cosan Limited Partners Brasil Consultoria Ltda

160,000

 

156,000

 

97.50%

 

97.50%

Cosan Oito






   Cosan Oito S.A.

7,864,005,000

 

7,860,005,000

 

100.00%

 

100.00%

Gas and Power

 

 

 

 

 

 

 

   Cosan Dez Participações S.A. (i)

4,667,494,858

 

3,861,531,029

 

76.80%

 

72.00%

Cosan Investiments

 

 

 

 

 

 

 

   Cosan Global Limited

1

 

1

 

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.

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.l

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%

   TUP Porto São Luis S.A.

42,635,878

 

42,635,878

 

100.00%

 

100.00%

   Tellus Brasil Participações S.A.

133,064,584

 

80,104,192

 

60.20%

 

19.57%

   Janus Brasil Participações S.A.

286,370,051

 

173,464,883

 

60.57%

 

19.57%

   Duguetiapar Empreendimentos e Participações S.A.

3,573,842

 

2,163,977

 

60.55%

 

19.57%

   Gamiovapar Empreendimentos e Participações S.A.

12,912,970

 

7,819,194

 

60.55%

 

19.57%

Moove

 

 

 

 

 

 

 

   Cosan Lubes Investments Limited

34,963,764

 

24,474,635

 

70.00%

 

70.00%

Logistics

 

 

 

 

 

 

 

   Rumo S.A.

1,854,158,791

 

562,529,490

 

30.36%

 

30.36%

 

(i) The participation related to economic benefit differs from the corporate participation exclusively on account of dividend distribution as per note 1.1.

 

Explanatory Notes to the interim Financial Statement

(In thousands of Reais, except when otherwise indicated)

 

 

At January 1, 2023

 

Interest in earnings of subsidiaries

 

Change of equity interest in subsidiary

 

Other comprehensive income

 

Dividends

 

Capital increase

 

Gain with capital increase in subsidiary

 

Other

 

At June 30, 2023

 

Dividend receivable (ii)

Logistics

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Rumo S.A.

4,613,248

 

73,007

 

(866)

 

2,605

 

 

 

 

 

4,687,994

 

Cosan Corporate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cosan Corretora de Seguros Ltda

244

 

473

 

 

 

 

 

 

 

717

 

Cosan Nove Participações S.A.

7,153,764

 

823,072

 

 

(197,202)

 

(88,496)

 

121,621

 

(32,732)

 

 

7,780,027

 

Pasadena Empreendimentos e Participações S.A.

1,486

 

(16)

 

 

 

 

 

 

 

1,470

 

Cosan Limited Partners Brasil Consultoria Ltda

346

 

(36)

 

 

 

 

 

 

 

310

 

Other

73,565

 

(46,062)

 

 

(1,113)

 

 

 

 

(36)

 

26,354

 

Cosan Oito


















Cosan Oito S.A.

8,258,622

 

(1,468,237)

 

 

 

(203,545)

 

4,000

 

 

 

6,590,840

 

124,161

Cosan Investments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Atlântico Participações Ltda

911,342

 

(4,260)

 

 

 

 

 

 

 

907,082

 

190

Cosan Global

128,868

 

(9,430)

 

 

 

 

 

 

 

119,438

 

Sinlog Tecnologia em Logística S.A. (i)

20,155

 

(2,661)

 

 

 

 

 

12,622

 

(30,116)

 

 

Radar II Propriedades Agrícolas S.A.

943,255

 

18,030

 

 

 

(14,474)

 

 

 

 

946,811

 

77,282

Radar Propriedades Agrícolas S.A.

222,967

 

(3,219)

 

 

 

(20,160)

 

 

 

 

199,588

 

10,902

Nova Agrícola Ponte Alta S.A.

390,615

 

3,967

 

 

 

(2,902)

 

 

 

 

391,680

 

24,809

Nova Santa Bárbara Agrícola S.A.

31,504

 

336

 

 

 

(207)

 

 

 

 

31,633

 

1,712

Nova Amaralina S.A. Propriedades Agrícolas

192,332

 

2,108

 

 

 

(1,865)

 

 

 

 

192,575

 

18,694

Terras da Ponte Alta S.A.

81,292

 

295

 

 

 

 

 

 

 

81,587

 

7,871

Paineira Propriedades Agrícolas S.A.

169,216

 

2,800

 

 

 

(4,352)

 

 

 

 

167,664

 

11,432

Manacá Propriedades Agrícolas S.A.

170,613

 

2,508

 

 

 

(3,731)

 

 

 

 

169,390

 

10,059

Castanheira Propriedades Agrícolas S.A.

251,370

 

3,364

 

 

 

(3,192)

 

 

 

 

251,542

 

40,375

Tellus Brasil Participações S.A.

634,068

 

13,009

 

 

 

(10,061)

 

 

 

73

 

637,089

 

10,826

Janus Brasil Participações S.A.

884,053

 

28,806

 

 

 

(18,301)

 

 

 

 

894,558

 

15,044

Duguetiapar Empreendimentos e Participações S.A.

18,740

 

1,543

 

 

 

 

 

 

(2)

 

20,281

 

Gamiovapar Empreendimentos e Participações S.A.

122,561

 

263

 

 

 

(4,306)

 

 

 

(71)

 

118,447

 

Moove

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cosan Lubes Investments Limited

1,644,170

 

(44,108)

 

 

(176,324)

 

(35,808)

 

 

 

 

1,387,930

 

Other

762

 

129

 

 

(59)

 

 

 

 

 

832

 

Gas and Power

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cosan Dez Participações S.A.

4,311,213

 

(757,237)

 

 

18,726

 

33,456

 

 

 

 

3,606,158

 

11,717

Total investments in associates

31,230,371

 

(1,361,556)

 

(866)

 

(353,367)

 

(377,944)

 

125,621

 

(20,110)

 

(30,152)

 

29,211,997

 

365,074

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cosan Corporate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cosan Luxembourg S.A.

(146,473)

 

49,518

 

 

 

 

 

 

 

(96,955)

 

Total provision for uncovered liability of associates

(146,473)

 

49,518

 

 

 

 

 

 

 

(96,955)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

31,083,898

 

(1,312,038)

 

(866)

 

(353,367)

 

(377,944)

 

125,621

 

(20,110)

 

(30,152)

 

29,115,042

 

365,074


(i) On March 10, 2023, Sinlog Tecnologia was transferred to Logística S.A. for assets held for sale, and consequently their definitive sale as detailed in the note 1.2.1.
(ii) Dividends receivable by Cosan S.A from its subsidiaries.

Explanatory Notes to the interim Financial Statement

(In thousands of Reais, except when otherwise indicated)


b)     Consolidated


 

Shares issued by the associate

 

Shares held by Cosan

 

Cosan ownership interest

Logistics

 

 

 

 

 

  Rhall Terminais Ltda

28,580

 

8,574

 

30.00%

  Termag - Terminal Marítimo de Guarujá S.A.

500,000

 

99,246

 

19.85%

  TGG - Terminal de Granéis do Guarujá S.A.

79,747,000

 

7,914,609

 

9.92%

  Terminal XXXIX S.A.

200,000

 

99,246

 

49.62%

Gas and Power

 

 

 

 

 

  Gás de Alagoas S.A. – ALGÁS

810,896,963

 

238,728,878

 

29.44%

  Companhia de Gás do Ceará – Cegás

39,400,000

 

11,599,428

 

29.44%

  CEG Rio S.A.

1,995,022,625

 

746,251,086

 

37.41%

  Companhia Paranaense de Gás - Compagás

33,600,000

 

8,232,000

 

24.50%

  Companhia Potiguar de Gás – Potigas

4,245,000

 

3,523,350

 

83.00%

  Companhia de Gás de Mato Grosso do Sul - Msgás

61,610,000

 

30,188,900

 

49.00%

  Companhia de Gás de Santa Catarina - Scgás

10,749,497

 

4,407,293

 

41.00%

  Sergipe Gás S.A. – SERGÁS

1,593,656

 

661,363

 

41.50%

  Companhia Pernambucana de Gás - Copergás

163,485,912

 

67,846,653

 

41.50%

 

 

At January 1, 2023

 

Interest in earnings of subsidiaries

 

Other comprehensive income

 

Dividends

 

Other

 

At June 30, 2023

Logistics

 

 

 

 

 

 

 

 

 

 

 

  Rhall Terminais Ltda

5,654

 

703

 

 

(1,200)

 

 

5,157

  Termag - Terminal Marítimo de Guarujá S.A.

8,464

 

703

 

 

 

 

9,167

  TGG - Terminal de Granéis do Guarujá S.A.

17,468

 

3,702

 

 

(6,646)

 

 

14,524

  Terminal XXXIX S.A.

53,136

 

(1,794)

 

 

(3,970)

 

 

47,372

  Elevações Portuárias S.A.

296,746

 

18,952

 

 

 

 

315,698

Gas and Power

 

 

 

 

 

 

 

 

 

 

 

  Companhia Paranaense de Gás - Compagás

424,837

 

29,133

 

 

(52,320)

 

351

 

402,001

  Companhia Pernambucana de Gás - Copergás

415,301

 

(4,972)

 

 

(19,238)

 

 

391,091

  Companhia de Gás de Santa Catarina - Scgás

627,829

 

16,056

 

 

(13,596)

 

 

630,289

  Sergipe Gás S.A. - SERGÁS

69,430

 

704

 

 

(5,466)

 

 

64,668

  Companhia de Gás do Ceará - Cegás

184,537

 

4,662

 

 

(12,509)

 

1,446

 

178,136

  CEG Rio S.A.

274,480

 

38,769

 

 

(48,594)

 

 

264,655

  Companhia de Gás de Mato Grosso do Sul - Msgás

291,543

 

13,874

 

 

(9,718)

 

 

295,699

  Companhia Potiguar de Gás - Potigas

168,887

 

9,149

 

 

(13,118)

 

 

164,918

  Gás de Alagoas S.A. - Algás

68,448

 

6,363

 

 

(8,492)

 

(623)

 

65,696

Cosan Corporate

 

 

 

 

 

 

 

 

 

 

 

  Other

7,183

 

 

(651)

 

 

 

6,532

 

2,913,943

 

136,004

 

(651)

 

(194,867)

 

1,174

 

2,855,603


Explanatory Notes to the interim Financial Statement

(In thousands of Reais, except when otherwise indicated)



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

Cosan Investments

 

 

 

 

 

  Tellus Brasil Participações S.A.

133,064,584

 

52,960,392

 

80.43%

  Janus Brasil Participações S.A.

286,370,051

 

112,905,168

 

80.43%

  Duguetiapar Empreendimentos e Participações S.A.

3,573,842

 

1,409,865

 

80.43%

  Gamiovapar Empreendimentos e Participações S.A.

12,912,970

 

5,093,776

 

80.43%

  Radar Propriedades Agrícolas S.A.

1,266,986

 

633,493

 

58.55%

  Nova Agrícola Ponte Alta S.A.

160,693,378

 

80,346,689

 

58.55%

  Terras da Ponte Alta S.A.

16,066,329

 

8,033,165

 

58.55%

  Nova Santa Bárbara Agrícola S.A.

32,336,994

 

16,168,497

 

58.55%

  Nova Amaralina S.A.

30,603,159

 

15,301,580

 

58.55%

  Paineira Propriedades Agrícolas S.A.

132,667,061

 

66,333,531

 

58.55%

  Manacá Propriedades Agrícolas S.A.

128,977,921

 

64,488,961

 

58.55%

  Castanheira Propriedades Agrícolas S.A.

83,850,838

 

41,925,419

 

58.55%

  Radar II Propriedades Agrícolas S.A.

81,440,221

 

40,720,111

 

50.00%

Logistics

 

 

 

 

 

  Rumo S.A.

1,854,158,791

 

1,291,629,301

 

69.66%

Moove

 

 

 

 

 

  Cosan Lubes Investments Limited

34,963,764

 

10,489,129

 

30.00%

Cosan Corporate

 

 

 

 

 

  Cosan Nove Participações S.A.

7,663,761,734

 

2,062,583,640

 

26.91%

Gas and Power

 

 

 

 

 

  Cosan Dez Participações S.A.

3,473,458,687

 

805,963,829

 

23.20%


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.


Explanatory Notes to the interim Financial Statement

(In thousands of Reais, except when otherwise indicated)



At January 1, 2023
Interest in earnings of subsidiaries
Capital increase
Gain (loss) with capital increase
Other comprehensive income
Dividends
Other
At June 30, 2023

Gas and Power

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  Comgás

27,151

 

(4,795)

 

 

 

 

(3,811)

 

229

 

18,774

  Commit Gás S.A.

2,058,651

 

86,006

 

 

 

 

(245,000)

 

173

 

1,899,830

  Compass Gás e Energia

782,583

 

(63,139)

 

 

 

3,640

 

 

(631)

 

722,453

  Cosan Dez Participações S.A.

1,302,661

 

290,404

 

 

 

5,658

 

10,108

 

 

1,608,831

Logistics

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   Rumo S.A.

10,797,146

 

165,248

 

(12,250)

 

 

(1,794)

 

(1,810)

 

8,061

 

10,954,601

Moove

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  Cosan Lubes Investments Limited

702,001

 

(18,904)

 

 

 

(73,019)

 

(15,346)

 

 

594,732

Cosan Corporate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  Cosan Limited Partners Brasil

9

 

(1)

 

 

 

 

 

 

8

  Cosan Nove Participações S.A.

2,634,310

 

420,991

 

 

32,732

 

(72,618)

 

(110,566)

 

 

2,904,849

Cosan Investments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  Sinlog Tecnologia em Logística S.A.

14,911

 

(1,968)

 

21,959

 

(12,622)

 

 

 

(22,280)

 

  Janus Brasil Participações S.A.

3,773,279

 

117,700

 

 

 

 

(73,745)

 

 

3,817,234

  Tellus Brasil Participações S.A.

2,584,058

 

52,285

 

 

 

 

(40,900)

 

299

 

2,595,742

  Gamiovapar Empreendimentos e Participações S.A.

505,681

 

1,067

 

 

 

 

(17,506)

 

(291)

 

488,951

  Duguetiapar Empreendimentos e Participações S.A.

70,857

 

6,274

 

 

 

 

 

(8)

 

77,123

  Radar II Propriedades Agrícolas S.A.

878,879

 

18,030

 

 

 

 

(14,474)

 

 

882,435

  Radar Propriedades Agrícolas S.A.

212,065

 

(3,219)

 

 

 

 

(20,160)

 

 

188,686

  Nova Agrícola Ponte Alta S.A.

365,807

 

3,967

 

 

 

 

(2,902)

 

 

366,872

  Nova Amaralina S.A. Propriedades Agrícolas

2,041

 

2,108

 

 

 

 

(1,865)

 

 

2,284

  Nova Santa Bárbara Agrícola S.A.

201,389

 

336

 

 

 

 

(207)

 

 

201,518

Terras da Ponte Alta S.A.

73,421

 

295

 

 

 

 

 

 

73,716

  Paineira Propriedades Agrícolas S.A.

157,784

 

2,800

 

 

 

 

(4,352)

 

 

156,232

  Manacá Propriedades Agrícolas S.A.

160,553

 

2,508

 

 

 

 

(3,731)

 

 

159,330

  Castanheira Propriedades Agrícolas S.A.

210,995

 

3,364

 

 

 

 

(3,192)

 

 

211,167

 

27,516,232

 

1,081,357

 

9,709

 

20,110

 

(138,133)

 

(549,459)

 

(14,448)

 

27,925,368

Explanatory Notes to the interim Financial Statement

(In thousands of Reais, except when otherwise indicated)



Changes to the investments 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

5.02%

Cosan's indirect shareholding

25.90%

Total (i)

30.92%

 

 

At January 1, 2023

11,221,356

Interest in earnings of joint ventures (ii)

1,393,417

Other comprehensive (losses) income

(304,390)

Dividends (iii)

(463,419)

At June 30, 2023

11,846,964


(i)

The Company’s total interest in Raízen S.A. comprises a 5.02% direct stake and a 39.15% indirect stake through Cosan Nove. The disclosed percentage of 25.90% refers to the economic benefit calculated by the result of Cosan S.A’s stake in its subsidiary Cosan Nove of 66.16% multiplied by the stake of 39.15%.

For the Company’s consolidated information, direct and indirect interests are added together and the impact related to the non-controlling interest in Cosan Nove is shown in the line of income attributed to non-controlling shareholders.

(ii) Raízen measured and recognized on June 30, 2023, PIS and COFINS credits in the consolidated amount of R$3,765,456 related to Complementary Law 192/22 and R$1,465,726 related to Complementary Law 194/22, totaling R$ $5,231,182, which had an impact of R$1,617,481 on equity income for the period, net of income tax and social contribution.
(iii) Amount proposed and allocated in the period. On March 27, 2023, there was payment of dividends constituted in the period, in the amount of R$405,926.
 
The joint venture’s statement of financial position and income statement are disclosed in Note 4 - Information by segment.

 

As of June 30, 2023, the Company was in compliance with the covenants of the agreement governing the joint venture.

  

Explanatory Notes to the interim Financial Statement

(In thousands of Reais, except when otherwise indicated)

   

a)      Reconciliation of carrying amount:


 

Consolidated

 

Parent Company

 

Land, buildings and improvements

 

Machines, equipment and installations

 

Wagons and

locomotivea (i)

 

Permanent

easement

 

Construction in progress

 

Other assets

 

Total

 

Total

Cost

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance as of January 1, 2023

2,135,403

 

1,942,798

 

7,994,336

 

10,416,500

 

4,315,087

 

720,953

 

27,525,077

 

82,094

Additions

3,607

 

13,671

 

 

808

 

1,740,793

 

10,237

 

1,769,116

 

597

Write-offs

(6,231)

 

(23,251)

 

(32,813)

 

(869)

 

(356)

 

(7,093)

 

(70,613)

 

Transfers (ii)

85,382

 

107,637

 

606,369

 

1,781,648

 

(2,546,437)

 

7,747

 

42,346

 

(28)

Exchange differences

(10,967)

 

(24,020)

 

 

 

(1,709)

 

(15,666)

 

(52,362)

 

Assets held for sale

 

 

 

 

(692)

 

 

(692)

 

At 06/30/2023

2,207,194

 

2,016,835

 

8,567,892

 

12,198,087

 

3,506,686

 

716,178

 

29,212,872

 

82,663

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance as of January 1, 2023

(522,048)

 

(749,237)

 

(3,357,319)

 

(3,762,623)

 

(13,379)

 

(172,035)

 

(8,576,641)

 

(36,050)

Additions

(38,634)

 

(90,023)

 

(299,999)

 

(372,007)

 

 

(42,200)

 

(842,863)

 

(4,038)

Transfers (ii)

(49,649)

 

5,476

 

(6,530)

 

 

 

(45)

 

(50,748)

 

Write-offs

109

 

4,889

 

31,577

 

8

 

 

5,958

 

42,541

 

Exchange differences

2,544

 

5,267

 

 

 

 

5,546

 

13,357

 

Assets held for sale

 

937

 

 

 

 

119

 

1,056

 

At 06/30/2023

(607,678)

 

(822,691)

 

(3,632,271)

 

(4,134,622)

 

(13,379)

 

(202,657)

 

(9,413,298)

 

(40,088)

Balance as of January 1, 2023

1,613,355

 

1,193,561

 

4,637,017

 

6,653,877

 

4,301,708

 

548,918

 

18,948,436

 

46,044

At 06/30/2023

1,599,516

 

1,194,144

 

4,935,621

 

8,063,465

 

3,493,307

 

513,521

 

19,799,574

 

42,575


(i)  On June 30, 2023, wagons and locomotives in the amount of R$745,203 (R$745,203 on December 31, 2022), were pledged to guarantee bank loans.
(ii) Transfers of property, plant and equipment resulting from capitalization and other reclassifications of those assets.

 

Explanatory Notes to the interim Financial Statement

(In thousands of Reais, except when otherwise indicated)

 

b)     Capitalization of borrowing costs

 

In the period ended June 30, 2023, capitalized borrowing costs in the subsidiary Rumo were R$25,168 (R$43,191 as of June 30, 2022), using an average rate of 12.49% (12.88% on 30 June 30, 2022), while in the subsidiary Compass capitalized costs were R$53,963 at a weighted average rate of 8.92% p.a. (R$13,422 and 2.15% p.a. in the period ended June 30, 2022).



 

Consolidated

 

Parent Company

 

Goodwill

 

Concession right

 

Licenses

 

Brands and

patents

 

Customer

relationships

 

Other

 

Total

 

Total

Cost

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

At January 1, 2023

1,460,072

 

22,899,744

 

639,998

 

163,923

 

2,688,079

 

559,658

 

28,411,474

 

16,906

Additions

4,731

 

 

 

 

61,409

 

32,825

 

98,965

 

2,074

Write-offs

 

(41,947)

 

 

 

(2)

 

(1,634)

 

(43,583)

 

Transfers (i)

 

885,175

 

43,538

 

(9,133)

 

(79,334)

 

(13,970)

 

826,276

 

28

Exchange differences

(30,196)

 

 

 

 

(1,819)

 

(16,145)

 

(48,160)

 

Assets held for sale

(45,426)

 

 

(5,489)

 

 

(89,067)

 

(1,455)

 

(141,437)

 

At June 30, 2023

1,389,181

 

23,742,972

 

678,047

 

154,790

 

2,579,266

 

559,279

 

29,103,535

 

19,008

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Amortization

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

At January 1, 2023

 

(4,652,963)

 

(19,194)

 

(9,201)

 

(1,170,494)

 

(437,680)

 

(6,289,532)

 

(14,659)

Additions

 

(417,716)

 

(3,468)

 

 

(98,788)

 

(14,530)

 

(534,502)

 

(371)

Write-offs

 

19,025

 

 

 

2

 

5

 

19,032

 

Transfers (i)

 

 

(37,209)

 

 

75,265

 

19,873

 

57,929

 

Assets held for sale

 

 

 

 

1,213

 

3,241

 

4,454

 

Exchange differences

 

 

2,765

 

 

6,688

 

191

 

9,644

 

At June 30, 2023

 

(5,051,654)

 

(57,106)

 

(9,201)

 

(1,186,114)

 

(428,900)

 

(6,732,975)

 

(15,030)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

At January 1, 2023

1,460,072

 

18,246,781

 

620,804

 

154,722

 

1,517,585

 

121,978

 

22,121,942

 

2,247

At June 30, 2023

1,389,181

 

18,691,318

 

620,941

 

145,589

 

1,393,152

 

130,379

 

22,370,560

 

3,978

  

(i) The number of transfers also includes a portion of R$78,366 of intangible assets that were reclassified to financial assets.

 

 Explanatory Notes to the interim Financial Statement

(In thousands of Reais, except when otherwise indicated)

 

a)      Amortization methods and useful lives:

 

Intangible assets (except goodwill)

 

Annual amortization rate

 

06/30/2023

 

12/31/2022

Concession rights:

 

 

 

 

 

 

Compass (i)

 

From 3.54% to 4.58%

 

12,118,708

 

11,614,163

Rumo (ii)

 

1.59%

 

6,572,610

 

6,632,618

 

 

 

 

18,691,318

 

18,246,781

Licenses and authorizations

 

 

 

 

 

 

Operating license for port terminal

 

3.70%

 

47,057

 

44,305

Moove

 

5.00%

 

137,290

 

        139,905

Licenses and authorizations (iii)

 

Indefinity

 

436,594

 

436,594

 

 

 

 

620,941

 

620,804

Trademarks

 

 

 

 

 

 

  Comma

 

 

 

46,767

 

47,929

  Petrochoice (iii)

 

Indefinity

 

96,384

 

104,354

  Tirreno (iii)

 

Indefinity

 

2,438

 

2,439

 

 

 

 

145,589

 

154,722

Customers relationship

 

 

 

 

 

 

  Compass

 

20.00%

 

286,386

 

285,423

  Moove (iii)

 

5% to 30%

 

1,106,766

 

1,227,588

  Other

 

 

 

 

4,574

 

 

 

 

1,393,152

 

1,517,585

Other

 

 

 

 

 

 

  Software license

 

20.00%

 

70,380

 

65,108

  Other

 

20.00%

 

59,999

 

56,870

 

 

 

 

130,379

 

121,978

 

 

 

 

 

 

 

Total

 

 

 

20,981,379

 

20,661,870

 

(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 Romo’s railway concession agreement. The amount will be amortized until the end of the concession in 2079.
(iii) Authorization for: (i) installation of port terminal activities; operation of the port facility by the subsidiary TUP Porto São Luís, (ii) lubrication and contamination control solutions, (iii) production and sale of lubricating oils, additives, and fluids.

 

Compass

 

Moove

 

Total

At January 1, 2023

1,110,335

 

8,380

 

1,118,715

Additions

694,620

 

30,118

 

724,738

Write-offs

 

(16,393)

 

(16,393)

Transfers to intangible assets (i)

(954,169)

 

 

(954,169)

At June 30, 2023

850,786

 

22,105

 

872,891

 

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

 

During the period ended June 30, 2023, through its subsidiaries, R$58,674 were added to internally generated intangible assets (R$44,899 in the period ended June 30, 2022), through the capitalization of labor.

 

Explanatory Notes to the interim Financial Statement

(In thousands of Reais, except when otherwise indicated)


a)        Capitalization of borrowing costs

 

During the period ended June 30, 2023, the indirect subsidiary Comgás capitalized R$39,113 at an average quarterly rate equivalent to 12.69% (accumulated annual average of 12.92%), (R$30,082 at rates 11.49% and 13.05% respectively, for the period ended June 30, 2022.

 

During the period ended June 30, 2023, the indirect subsidiary Sulgás capitalized R$285 at a weighted average rate equivalent to 5.64%. p.a (there was no capitalization on June 30, 2022).



 

Consolidated

 

Parent company

 

Land, buildings and improvements

 

Machine,

equipment, and

installations

 

Wagons and

locomotives

 

Software

 

Vehicles

 

Railway and port

infrastructure

 

Total

 

Total

Cost

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

At January 1, 2023

453,718

 

268,470

 

943,096

 

85,949

 

34,743

 

7,961,141

 

9,747,117

 

37,901

Additions

33,965

 

7,320

 

 

 

1,323

 

 

42,608

 

Contractual readjustments

3,058

 

3,426

 

332

 

 

 

50,590

 

57,406

 

3,179

Write-offs

(9,778)

 

(1,130)

 

 

 

 

 

(10,908)

 

Exchange differences

(11,395)

 

(4,118)

 

 

 

(232)

 

 

(15,745)

 

At June 30, 2023

469,568

 

273,968

 

943,428

 

85,949

 

35,834

 

8,011,731

 

9,820,478

 

41,080

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Amortization

 

 

 

 

 

 

 

 

(125,497)

 

(108,651)

 

(434,208)

 

(20,974)

 

(21,723)

 

(1,023,195)

 

(1,734,248)

 

(14,869)

Additions

(36,086)

 

(20,771)

 

(17,160)

 

(2,190)

 

(4,819)

 

(156,487)

 

(237,513)

 

(2,633)

Write-offs

3,064

 

 

 

 

 

 

3,064

 

Exchange differences

2,914

 

2,584

 

 

 

154

 

 

5,652

 

At June 30, 2023

(155,605)

 

(126,838)

 

(451,368)

 

(23,164)

 

(26,388)

 

(1,179,682)

 

(1,963,045)

 

(17,502)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

At January 1, 2023

328,221

 

159,819

 

508,888

 

64,975

 

13,020

 

6,937,946

 

8,012,869

 

23,032

At June 30, 2023

313,963

 

147,130

 

492,060

 

62,785

 

9,446

 

6,832,049

 

7,857,433

 

23,578

  

Explanatory Notes to the interim Financial Statement

(In thousands of Reais, except when otherwise indicated)

 


 

Investment properties

At January 1, 2023

14,103,060

Change in the fair value of investment properties

82,996

Additions

25,860

Transfers (i)

(1,938)

At June 30, 2023

14,209,978

 

(i)      Transfers to the group of properties held for sale as per Note 8.


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$13,374,347, the amount of which includes the minimum volume established in the contract, both in commodities and in transportation, with a term until December 2032.

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.


The movement in leases for the period ended June 30, 2023 was as follows:

 

06/30/2023

 

12/31/2023

Court discussion:

 

 

 

Rumo Malha Oeste S.A.

2,081,334

 

1,957,149

 

2,081,334

 

1,957,149

 

 

 

 

Railroad concession:

 

 

 

Rumo Malha Paulista S.A.

1,217,698

 

1,138,076

 

1,217,698

 

1,138,076

 

 

 

 

Concessions and grants:

 

 

 

Rumo Malha Sul S.A.

78,159

 

81,112

Rumo Malha Paulista S.A.

172,463

 

156,497

Rumo Malha Central S.A.

21,344

 

18,576

 

271,966

 

256,185

 

 

 

 

Total

3,570,998

 

3,351,410

 

 

 

 

Current

275,992

 

256,759

Non-current

3,295,006

 

3,094,651

 

3,570,998

 

3,351,410

 

Explanatory Notes to the interim Financial Statement

(In thousands of Reais, except when otherwise indicated)


Leases and grants under IFRS16

 

 

06/30/2023

 

12/31/2023

Leases:

 

 

 

Rumo Malha Sul S.A.

502,320

 

542,996

Rumo Malha Paulista S.A.

510,866

 

539,900

Rumo Malha Oeste S.A.

156,132

 

185,324

Portofer Transporte Ferroviário Ltda.

8,943

 

11,658

 

1,178,261

 

1,279,878

 

 

 

 

Grants:

 

 

 

Rumo Malha Paulista S.A. (renewal)

802,504

 

732,727

Rumo Malha Central S.A.

831,183

 

792,374

 

1,633,687

 

1,525,101

 

 

 

 

Total

2,811,948

 

2,804,979

 

 

 

 

Current

352,399

 

350,719

Non-current

2,459,549

 

2,454,260

 

2,811,948

 

2,804,979

 


 

Parent Company

 

Consolidated

 

06/30/2023

 

12/31/2022

 

06/30/2023

 

12/31/2022

Tax debts installments

206,601

 

202,140

 

213,026

 

208,760

ICMS

 

43

 

204,369

 

271,688

COFINS

42,769

 

48,982

 

113,567

 

246,501

PIS

940

 

2,579

 

14,187

 

43,524

Social Security charges

43,880

 

29,416

 

58,590

 

42,186

IRRF

 

 

8,319

 

14,553

Other

1,003

 

6,676

 

105,709

 

86,517

 

295,193

 

289,836

 

717,767

 

913,729

 

 

 

 

 

 

 

 

Current

141,741

 

141,216

 

551,263

 

760,041

Non-current

153,452

 

148,620

 

166,504

 

153,688

 

295,193

 

289,836

 

717,767

 

913,729

   

Explanatory Notes to the interim Financial Statement

(In thousands of Reais, except when otherwise indicated)


 

a)    Reconciliation of income and social contribution tax expenses


 

 

Parent Company

 

Consolidated

 

 

2T23

 

6M23

 

2T22

 

6M22

 

2T23

 

6M23

 

2T22

 

6M22

Income before income tax and social contribution

 

(1,234,131)

 

(2,381,219)

 

(580,754)

 

(120,383)

 

(913,223)

 

(527,771)

 

(63,684)

 

561,261

Income tax and social contribution at nominal rate (34%)

 

419,604

 

809,614

 

197,456

 

40,930

 

310,496

 

179,442

 

21,653

 

(190,829)

Adjustments for calculating the effective rate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest in earnings of investees (nontaxable income) 

 

(238,375)

 

(392,286)

 

287,189

 

539,528

 

122,959

 

488,812

 

76,191

 

111,872

Profit or loss of companies abroad

 

(11,651)

 

(11,651)

 

(6,012)

 

(6,012)

 

(12,063)

 

(28,414)

 

(12,323)

 

9,125

Operating profit

 

 

 

 

 

60,937

 

101,746

 

67,832

 

94,960

Interest on shareholders’ equity

 

 

 

(2,840)

 

(50,569)

 

(1,370)

 

(1,320)

 

415

 

(41,913)

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

 

 

 

 

 

(1,190)

 

(4,983)

 

(2,399)

 

(3,684)

Unrecognized tax losses and temporary differences

 

 

 

 

 

(68,356)

 

(115,328)

 

(110,689)

 

(218,123)

ICMS benefit - extemporaneous tax credits 

 

 

 

 

 

597

 

6,122

 

48,283

 

175,812

ICMS benefit - current period

 

 

 

 

 

 

68,409

 

56,750

 

103,069

Dividend income (i)

 

 

 

 

 

 

136,936

 

 

Provision for non-realization of the benefit of the federative pact (ii)

 

 

 

 

 

15,940

 

(1,171,810)

 

 

Provision for non-realization of the benefit of the federative pact – interest and penalty(ii)

 

 

 

 

 

(41,155)

 

(142,290)

 

 

Selic on indebtedness

 

2,482

 

9,501

 

2,449

 

4,781

 

11,503

 

53,866

 

 

Benefit Membership Program Zero Litigation (iii)

 

19,710

 

19,710

 

 

 

23,276

 

23,276

 

 

Other

 

(340)

 

(500)

 

(22,782)

 

(23,379)

 

44,908

 

67,833

 

(30,161)

 

26,153

Income tax and social contribution (current and deferred)

 

191,430

 

434,388

 

455,460

 

505,279

 

466,482

 

(337,703)

 

115,552

 

66,442

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Effective rate - %

 

(15.51%)

 

(18.24%)

 

(78.43%)

 

(419.73%)

 

(51.08%)

 

63.99%

 

(181.45%)

 

11.84%


(i)

Refers to dividends received from Vale S.A.
(ii) As of the 1st quarter of 2021, the Company, through its subsidiaries Comgás and Moove, began to calculate and use current and extemporaneous credits arising from the non-taxation of the benefit of reducing the ICMS calculation base. The subsidiary Comgás takes advantage of the reduction of the ICMS calculation base in the State of São Paulo, whose effective rate is reduced from 18% to the interval between 12 and 15.6% pursuant to art. 8 of Annex II of the ICMS Regulation, approved by State Decree No. 45,490 (“RICMS/SP”), as amended by State Decrees No. 62,399/2016 and 67,383/2022. The subsidiary Moove, on the other hand, makes use of ICMS deferrals provided for by art. 44, Book IV of the RICMS/RJ1 and by art. 1 of Decree 44,637/2014, in the domestic acquisition and import of base oil, an input for the production of lubricating oil.

  

Explanatory Notes to the interim Financial Statement

(In thousands of Reais, except when otherwise indicated)


These credits were used by the subsidiary based on its best understanding of the subject, substantiated by the opinion of its external legal advisors, which took into account all applicable case law, including the understanding signed in November 2017 by the 1st Section of the STJ regarding the application of the thesis of the federative pact, which began to be applied in repeated judgments of the 1st Panel of the STJ. On March 8, 2022, there was a decision on the subject in the 1st Panel of the STJ, favorable to the taxpayer, involving tax benefit of ICMS deferral, obtained by contract. On April 5, 2022, the 2nd Panel of the STJ ruled against the taxpayer, in a case involving a reduction in the ICMS tax base. After said divergence, the matter was set for judgment by the 1st Section of the STJ on April 26, 2023. Although a preliminary decision was issued by the STF determining the suspension of the effectiveness of the STJ judgment of April 26, the session took place and the ministers unanimously decided against the taxpayers and the thesis defended by the subsidiary. On May 4, 2023, the preliminary injunction was reconsidered by the Minister of the STF who granted it, after the decision of the STJ passed to be effective from April 26, 2023. Despite (i) the history of divergence between the 1st and 2nd Panels of the STJ, (ii) the fact that the STJ judgment has not yet been published, (iii) the possibility of opposing motions for clarification of the judgment, including to safeguard past taxable events, and also (iv) the possibility of discussing the topic before the STF, the subsidiary's administrators, with the data and facts existing at the time, observing the technical interpretation that governs the treatment of uncertainties regarding taxes on profit (ICPC22 and IFRIC 23), decided for the constitution of provision on March 31, 2023 due to the unfavorable decision with confirmation of present obligation at the end of the accounting period. The provision was constituted in the total restated amount of R$1,590,310 (R$1,171,810 of principal recorded under current income tax and R$480,500 of interest and fine recorded under financial result), in addition to R$114,891 of income tax and deferred social contribution, which includes the assessments received for the years 2015, 2016, 2017 and 2018, and the other credits used in the following years until March 31, 2023, plus the respective legal charges.

(iii) Adherence to the Tax Litigation Reduction Program ("Zero Litigation"), (Joint Ordinance PGFN/RFB No. 01/2023), as defined in art. 11 § 12 of Law 13,988/2020, which establishes the requirements and conditions for transactions resolving litigation with the Public Treasury.


The balance of income tax and social contribution in current liabilities, in the amount of R$1,808,064 (R$204,387 as of December 31, 2022), refers mainly to the liability related to the federative pact benefit in the amount of R$1,590,310.


b)     Deferred income tax assets and liabilities

Below are presented the tax effects of temporary differences that give rise to significant parts of the company's deferred tax assets and liabilities:

  

Explanatory Notes to the interim Financial Statement

(In thousands of Reais, except when otherwise indicated)

 

 

Parent Company

 

Consolidated

 

 

06/30/2023

 

12/31/2022

 

06/30/2023

 

12/31/2022

Deferred tax assets from:

 

 

 

 

 

 

 

 

  Income taxes losses

 

1,073,581

 

697,179

 

2,817,642

 

2,244,654

  Negative base of social contribution

 

387,024

 

251,519

 

972,825

 

809,556

Temporary differences

 

 

 

 

 

 

 

 

  Foreign exchange variation – Loans and financing

 

1,058,123

 

1,299,577

 

1,112,457

 

1,701,529

  Provision for lawsuits

 

66,014

 

78,190

 

196,728

 

204,303

  Impairment provision (Rumo Malha Oeste)

 

 

 

31,037

 

34,469

  Post-employment benefit obligation

 

 

 

155,678

 

152,373

  Provisions for uncertain tax credits and tax losses

 

 

 

31,785

 

31,880

  Provision for non-occurrence of taxes

 

6,985

 

6,985

 

69,740

 

70,815

  Share-based payment transactions

 

41,641

 

26,846

 

116,732

 

82,480

  Leases

 

2,506

 

2,493

 

157,190

 

167,962

  Unrealized loss with derivatives

 

 

 

402,970

 

674,554

  Provisions for profit sharing

 

16,301

 

18,322

 

80,303

 

124,833

  Business combination – intangible assets

 

 

 

 

119,060

  Business combination – property, plant and equipment

 

 

 

30,637

 

36,535

  Securities

 

 

 

640,599

 

  Selic on indebtedness

 

48,160

 

77,645

 

48,160

 

100,264

  Other provisions

 

150,696

 

196,671

 

744,722

 

581,059

  Deferred on pre-operating income

 

 

 

48,504

 

  Regulatory asset (liability)

 

 

 

6,142

 

  Other (i)

 

391

 

1,607

 

242,493

 

507,151

Total

 

2,851,422

 

2,657,034

 

7,906,344

 

7,643,477

 

 

 

 

 

 

 

 

 

Deferred tax liabilities from:

 

 

 

 

 

 

 

 

Temporary differences

 

 

 

 

 

 

 

 

  Exchange rate variation – Loans and financing

 

 

 

(202,835)

 

  Useful life review

 

 

 

(428,987)

 

(401,926)

  Business combination – property, plant and equipment

 

 

 

(75,995)

 

(76,263)

  Tax goodwill

 

 

 

(362,325)

 

(359,100)

  Unrealized income with derivatives

 

(55,879)

 

(249,206)

 

(379,867)

 

(226,243)

  Fair value adjustment on debt

 

 

 

(393,334)

 

(548,726)

  Marketable securities

 

 

 

 

(1,150,916)

  Investment properties

 

 

 

(401,685)

 

(391,382)

  Capitalized interest

 

 

 

(142,926)

 

(108,616)

  Effects on the formation of joint ventures

 

(105,113)

 

(106,254)

 

(105,113)

 

(106,254)

  Business Combination - Intangible

 

 

 

(4,567,096)

 

(4,486,211)

  Post-employment obligations

 

 

 

(4,594)

 

(4,594)

  Lease

 

 

495

 

(12,152)

 

(11,797)

  Provisions

 

 

815

 

(14,270)

 

(79,092)

  Other (ii)

 

(441,972)

 

(445,264)

 

(513,566)

 

(687,601)

Total

 

(602,964)

 

(799,414)

 

(7,604,745)

 

(8,638,721)

Total deferred taxes recorded

 

2,248,458

 

1,857,620

 

301,599

 

(995,244)

  Deferred tax assets

 

2,248,458

 

1,857,620

 

5,590,020

 

4,474,124

  Deferred tax liabilities

 

 

 

(5,288,421)

 

(5,469,368)

Total deferred, net

 

2,248,458

 

1,857,620

 

301,599

 

(995,244)

 


(i) Refers mainly to deferred expenses at Malha Central R$137,503 and Malha Norte R$49,950.

(ii) Refers mainly to the tax loss recognized in the capital contribution in a controlled company.

 

Explanatory Notes to the interim Financial Statement

(In thousands of Reais, except when otherwise indicated)

 

Deferred income tax and social contribution inactivated

As of June 30, 2023, the balance of inactivated income tax and social contribution is R$2,584,790 and refers mainly to tax losses and temporary differences of the subsidiary Rumo S.A, of the indirect subsidiaries Rumo Malha Sul and Rumo Malha Oeste, which under current conditions do not meet the requirements for the accounting of said deferred income tax and social contribution asset due to the lack of predictability of future generation of tax profits.

c)           Changes in deferred tax assets and liabilities:

Assets

 

Parent Company

 

Tax loss and negative base

 

Employee benefits

 

Provisions

 

Leases

 

Other

 

Total

At January 1, 2023

948,698

 

45,168

 

281,846

 

2,493

 

1,378,829

 

2,657,034

Credited / charged from income for the period

511,907

 

12,774

 

(58,151)

 

13

 

(30,700)

 

435,843

Foreign exchange differences

 

 

 

 

(241,455)

 

(241,455)

At June 30, 2023

1,460,605

 

57,942

 

223,695

 

2,506

 

1,106,674

 

2,851,422

 

Liabilities

 

Parent Company

 

Effects on the formation of joint venture

 

Unrealized income with derivatives

 

Other

 

Total

At January 1, 2023

(106,254)

 

(249,206)

 

(443,954)

 

(799,414)

Credited / charged from income for the period

1,141

 

193,327

 

14,970

 

209,438

Recognized in shareholders' equity

 

 

(12,988)

 

(12,988)

At June 30, 2023

(105,113)

 

(55,879)

 

(441,972)

 

(602,964)

 

 

 

 

 

 

 

 

Total deferred taxes recognized

 

 

 

 

 

 

2,248,458


Explanatory Notes to the interim Financial Statement

(In thousands of Reais, except when otherwise indicated)

  

Assets:

 

Consolidated

 

Tax loss and negative

basis

  

Post-employment

obligations

 

Employee

benefits

 

Provisions

 

Leases

 

Unrealized gains on

derivatives

 

Intangible

assets

 

Other

 

Total

At January 1, 2023

3,054,210

 

152,373

 

207,313

 

922,526

 

167,962

 

674,554

 

119,060

 

2,345,479

 

7,643,477

Credited / charged from income For the period

736,257

 

3,305

 

(10,278)

 

151,486

 

(10,772)

 

(271,584)

 

(119,060)

 

372,585

 

851,939

Foreign exchange differences

 

 

 

 

 

 

 

(589,072)

 

(589,072)

At June 30, 2023

3,790,467

 

155,678

 

197,035

 

1,074,012

 

157,190

 

402,970

 

 

2,128,992

 

7,906,344

 

Liabilities:

 

 

Consolidated

 

 

 

 

 

 

 

Effects on the formation of joint ventures

 

Post-employment obligations

 

Intangible assets

 

Unrealized gains on derivatives

 

Property, plant and equipment

 

Fair value adjustment

 

Leases

 

Provisions

 

Other

 

Total

At January 1, 2023

(106,254)

 

(4,594)

 

(4,486,211)

 

(226,243)

 

(401,926)

 

(548,726)

 

(11,797)

 

(79,092)

 

(2,773,878)

 

(8,638,721)

Credited / charged from income for the period

1,141

 

 

(80,885)

 

(139,602)

 

(27,061)

 

155,392

 

(355)

 

64,822

 

1,098,800

 

1,072,252

Recognized in shareholders' equity

 

 

 

(14,022)

 

 

 

 

 

(24,254)

 

(38,276)

At June 30, 2023

(105,113)

 

(4,594)

 

(4,567,096)

 

(379,867)

 

(428,987)

 

(393,334)

 

(12,152)

 

(14,270)

 

(1,699,332)

 

(7,604,745)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total deferred taxes recorded

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

301,599

  

 Explanatory Notes to the interim Financial Statement

(In thousands of Reais, except when otherwise indicated)

As of June 30, 2023 and December 31, 2022, the Company had contingent liabilities and judicial deposits pertaining to:


 

Provision for lawsuits

 

Parent Company

 

Consolidated

 

06/30/2023

 

12/31/2022

 

06/30/2023

 

12/31/2022

Tax

196,577

 

227,481

 

729,290

 

747,647

Civil, environmental and regulatory

55,412

 

53,835

 

584,545

 

662,052

Labor

61,557

 

68,041

 

402,219

 

391,487

 

313,546

 

349,357

 

1,716,054

 

1,801,186

 

 

Judicial deposit

 

Parent Company

 

Consolidated

 

06/30/2023

 

12/31/2022

 

06/30/2023

 

12/31/2022

Tax

332,579

 

327,354

 

604,696

 

585,988

Civil, environmental and regulatory

15,751

 

15,644

 

112,037

 

92,411

Labor

15,522

 

17,565

 

131,408

 

136,045

 

363,852

 

360,563

 

848,141

 

814,444

 

Changes in provisions for lawsuits:

 

 

Parent Company

 

Tax

 

Civil,

environmental,

and regulatory

 

Labor

 

Total

At January 1, 2023

227,481

 

53,835

 

68,041

 

349,357

Provisioned in the year

783

 

14,225

 

906

 

15,914

Write-offs by reversal / payment

(35,861)

 

(14,419)

 

(7,748)

 

(58,028)

Interest (i)

4,174

 

1,771

 

358

 

6,303

At June 30, 2023

196,577

 

55,412

 

61,557

 

313,546

 

 

 

 

 

 

 

 

 

 

Consolidated

 

Tax

 

Civil,

environmental,

and regulatory

 

Labor

 

Total

At January 1, 2023

747,647

 

662,052

 

391,487

 

1,801,186

Provisioned in the year

12,573

 

52,322

 

61,043

 

125,938

Write-offs by reversal / payment

(43,038)

 

(91,933)

 

(78,667)

 

(213,638)

Transfer

 

3,793

 

607

 

4,400

Interest (i)

12,108

 

(41,689)

 

27,749

 

(1,832)

At June 30, 2023

729,290

 

584,545

 

402,219

 

1,716,054


Explanatory Notes to the interim Financial Statement

(In thousands of Reais, except when otherwise indicated)

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

 

The Company has debts secured by assets or by means of cash deposits, bank guarantees or guarantee insurance.

 

The Company has probable indemnity lawsuits in addition to those mentioned, and as they represent contingent assets, they were not reported.

 

a)      Probable losses

 

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


 

Parent Company

 

Consolidated

 

06/30/2023

 

12/31/2022

 

06/30/2023

 

12/31/2022

Compensation with FINSOCIAL

 

 

319,578

 

312,721

INSS

74,860

 

72,389

 

109,343

 

98,657

ICMS credit

64,552

 

63,093

 

133,190

 

125,723

PIS and COFINS

28,711

 

27,954

 

29,027

 

30,446

IPI

24,390

 

54,430

 

30,963

 

60,852

IRPJ and CSLL

1,097

 

1,065

 

11,880

 

11,676

Other

2,967

 

8,550

 

95,309

 

107,572

 

196,577

 

227,481

 

729,290

 

747,647

 

  • Labor claims: The Company and its subsidiaries are parties to labor claims filed by former employees and outsourced service providers claiming among other things, compensation and indemnities. Additionally, the Company has public civil actions filed by the Labor Prosecutor's Office regarding alleged non-compliance with labor standards, working conditions and working environment. For claims deemed to have merit, the Company has signed Conduct Adjustment Agreements with the Brazilian authorities.
  • Civil, environmental and regulatory lawsuits: The Company and its subsidiaries are involved in a number of Indemnity Lawsuits, Public Civil Actions, and Administrative Proceedings where, in the opinion of its legal counsel, the risk of loss is probable.

 

 b)     Possible losses

 

The main lawsuits for which we anticipate a risk of loss as possible are outlined below:

 

 

Parent Company

 

Consolidated

 

06/30/2023

 

12/31/2022

 

06/30/2023

 

12/31/2022

Tax

5,022,053

 

5,034,867

 

16,090,029

 

16,079,589

Civil, environmental and regulatory

1,067,433

 

1,015,125

 

6,831,443

 

6,597,105

Labor

20,229

 

23,972

 

794,188

 

782,080

 

6,109,715

 

6,073,964

 

23,715,660

 

23,458,774

 

Explanatory Notes to the interim Financial Statement

(In thousands of Reais, except when otherwise indicated)


Tax:


 

Parent Company

 

Consolidated

 

06/30/2023

 

12/31/2022

 

06/30/2023

 

12/31/2022

Isolated fine - Federal tax

 

 

833,326

 

762,613

IRPJ/CSLL (i) (ii)

1,364,130

 

1,296,481

 

6,498,365

 

6,297,550

ICMS -Tax on circulation of goods

1,231,299

 

1,264,685

 

3,021,753

 

2,987,853

IRRF

1,402

 

1,389

 

1,419,397

 

1,366,268

PIS and COFINS

1,261,604

 

1,322,277

 

2,216,414

 

2,556,050

MP 470 installment of debts

247,615

 

246,000

 

393,230

 

388,166

Stock Grant Plan

 

 

70,854

 

68,846

IOF on loans

 

 

156,690

 

149,323

Reward Credit Compensation

141,074

 

138,753

 

141,074

 

138,753

IPI - Tax on industrialized products

229,984

 

227,184

 

366,400

 

374,274

INSS

77,662

 

90,049

 

136,336

 

161,037

Other

467,283

 

448,049

 

836,190

 

828,856

 

5,022,053

 

5,034,867

 

16,090,029

 

16,079,589

  

(i)   Assessment notice drawn up by the Federal Revenue of Brazil against Cosan Lubrificantes e Especialidades S.A. in the amount of R$104,926 referring to the collection of IRPJ and CSL, due to the disallowance of goodwill expenses amortized in 2017 and 2018. An objection was filed demonstrating the legality of the operation, considering the legal, commercial and economic factors that demonstrate the objective commercial and economic substance of the operation, which was carried out between independent parties and with effective payment of the price.
(ii)  End of the administrative discussion and start of the judicial discussion regarding the official assessment of IRPJ and CSLL resulting from the disallowance of goodwill expenses amortized in 2009 to 2011. Addition of R$109,429 due to the registration of the debt in overdue debt.

                

With the exception of the effect indicated in note 15.a, item (ii), we did not identify other effects of IFRIC 23 / ICPC 22 - Uncertainty about Treatment of Taxes on Income that could significantly affect the accounting policies of the Company and its subsidiaries and these statements intermediary finance.

 

Civil, environmental and regulatory:

 

 

Parent Company

 

Consolidated

 

06/30/2023

 

12/31/2022

 

06/30/2023

 

12/31/2022

Civil

1,010,441

 

972,966

 

3,374,055

 

3,336,284

Environmental

56,417

 

42,159

 

1,883,660

 

1,764,671

Regulatory

575

 

 

1,573,728

 

1,496,150

 

1,067,433

 

1,015,125

 

6,831,443

 

6,597,105

   

Explanatory Notes to the interim Financial Statement

(In thousands of Reais, except when otherwise indicated)

  

 

a)      Share capital

 

On June 30, 2023, the subscribed capital is R$8,682,544 (R$8,402,544 on December 31, 2022), fully paid-up, and represented by 1,874,070,932 registered, book-entry, non-par value common shares. The limit for authorized share capital permitted by the bylaws is R$9,000,000.

 

On April 27, 2023, the Extraordinary General Meeting approved the increase in the Company's capital stock, in the amount of R$280,000, distribution of dividends of R$628,979, allocation of the legal reserve of R$58,802 and statutory reserve in the amount of R$488,252.

 

As of June 30, 2023, the Company's share capital comprises the following:

 

 

 

Ordinary actions

Shareholding structure

 

Amount

 

%

Controlling shareholders

 

672,312,942

 

35.87%

Administrators

 

26,181,418

 

1.40%

Free float

 

1,168,135,839

 

62.33%

Outstanding shares

 

1,866,630,199

 

99.60%

Treasury stock

 

7,440,733

 

0.40%

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 with a term of up to November 9, 2023, covering up to 110,000,000 common shares, or 9.39% of the total marketable shares. In accordance with applicable law, repurchased shares may be used to satisfy obligations arising from potential exercise of share-based compensation plans, holding in treasury, sale, or cancellation.

 

On June 30, 2023, the Company held 7,440,733 shares with a market price of R$17.86 (7,432,832 shares on December 31, 2022). This increase refers to the return of shares that were allocated to members of share-based compensation plans.

 

c)      Dividends

 

  1. Receivable

 

Parent Company

 

Investments in associates

 

Investments in joint venture

 

Total

At January 1, 2023

 

609,456

 

 

609,456

Complementary Dividends

 

377,944

 

52,632

 

430,576

Other movements

 

(3,568)

 

 

(3,568)

Dividends received

 

(618,758)

 

(46,103)

 

(664,861)

At June 30, 2023(i)

 

365,074

 

6,529

 

371,603

 
(i) See balance breakdown in note 9.1.a.

Consolidated

 

Investments in associates

 

Investments in joint venture

 

Total

At January 1, 2023

 

161,147

 

 

161,147

Complementary Dividends

 

194,867

 

463,419

 

658,286

Other movements

 

(57,486)

 

 

(57,486)

Dividends received

 

(96,301)

 

(405,926)

 

(502,227)

At June 30, 2023

 

202,227

 

57,493

 

259,720

 

Explanatory Notes to the interim Financial Statement

(In thousands of Reais, except when otherwise indicated)

ii.    Payable

 

 

 

Parent Company

 

Consolidated

At January 1, 2023

 

279,979

 

892,006

Complementary Dividends

 

520,691

 

1,219,297

Dividends paid

 

(798,203)

 

(1,548,921)

At June 30, 2023

 

2,467

 

562,382

  

d)     Other comprehensive income

  

 

 

12/31/2022

 

Comprehensive income (loss)

 

06/30/2023

Loss on cash flow hedge

 

(1,361,895)

 

2,360

 

(1,359,535)

Foreign currency translation differences

 

2,010,914

 

(569,697)

 

1,441,217

Actuarial gains (losses) of defined benefit plan

 

(219,663)

 

41,935

 

(177,728)

Deferred tax on actuarial losses of defined benefit plan

 

74,685

 

(14,258)

 

60,427

Loss on measurement of derivative financial instrument

 

(45,631)

 

 

(45,631)

Change in the fair value of a financial asset

 

77,152

 

 

77,152

Deferred income tax on financial asset

 

(26,232)

 

 

(26,232)

Total

 

509,330

 

(539,660)

 

(30,330)

Attributable to:

 

 

 

 

 

 

Owners of the Company

 

567,546

 

(401,527)

 

166,019

Non-controlling interests

 

(58,216)

 

(138,133)

 

(196,349)

  

 

 

12/31/2021

 

Comprehensive income (loss)

 

06/30/2022

Loss on cash flow hedge

 

(1,362,618)

 

(3,740)

 

(1,366,358)

Foreign currency translation differences

 

1,093,366

 

486,180

 

1,579,546

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

Loss on measurement of derivative financial instrument

 

(45,631)

 

 

(45,631)

Change in the fair value of a financial asset

 

43,220

 

23,252

 

66,472

Deferred income tax on financial asset

 

(14,695)

 

(7,906)

 

(22,601)

Total

 

(484,354)

 

514,906

 

30,552

Attributable to:

 

 

 

 

 

 

  Owners of the Company

 

(521,609)

 

557,098

 

35,489

Non-controlling interests

 

37,255

 

(42,192)

 

(4,937)

 

Explanatory Notes to the interim Financial Statement

(In thousands of Reais, except when otherwise indicated)


 

Basic earnings per share is calculated by dividing net income by the weighted average number of common shares outstanding during the period. Earnings per share after potentially dilutive instruments is computed by adjusting earnings and the number of shares for the impact of potentially dilutive instruments.

 

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

 

 

2Q23

 

6M23

 

2Q22

 

6M22

(Loss) income attributable to holders of common shares of Company used in calculating basic earnings per share

(1,042,701)

 

(1,946,831)

 

(125,294)

 

384,896

Diluting effect of the share-based plan of subsidiaries

(133)

 

(192)

 

29

 

29

Dilutive effect - Brado Logística

 

 

(873)

 

(873)

(Loss) income attributable to holders of common shares of Company used in the calculation of diluted earnings per share

(1,042,834)

 

(1,947,023)

 

(126,138)

 

384,052

 

 

 

 

 

 

 

 

Weighted average number of common shares outstanding - (in thousands of shares)

 

 

 

 

 

 

 

Basic

1,866,630

 

1,866,632

 

1,868,618

 

1,868,689

Dilutive effect of the share-based plan

 

 

6,464

 

6,406

Share repurchases

(10,131)

 

(10,131)

 

 

 

 

 

 

 

 

 

 

Diluted

1,856,499

 

1,856,501

 

1,875,082

 

1,875,095

 

 

 

 

 

 

 

 

Earnings per share

 

 

 

 

 

 

 

Basic

(0.5586)

 

(1.0430)

 

(0.0671)

 

0.2060

Diluted

(0.5617)

 

(1.0488)

 

(0.0673)

 

0.2048

  

   Diluting instruments

The Company and its subsidiaries have two categories of possible dilutive effects: stock grants and put options. For stock grants, a calculation is performed to determine the impact of dilution on the profit attributable to the Parent Company's shareholders as a result of the exercise of stock grants in subsidiaries. It is assumed that the put option was converted into common stock, and the profit attributable to the Parent Company's shareholders is adjusted accordingly.

 

In the period ended June 30, 2023, 10,131,088 shares related to the Company's share repurchase plan were considered in the analysis of diluted earnings per share as they increase loss per share.

 

  Anti-dilution instruments

 

In the period ended June 30, 2023, 6,354,535 shares related to the Company's stock option plan were not considered in the diluted earnings per share analysis as they would have an anti-dilutive effect.


Explanatory Notes to the interim Financial Statement

(In thousands of Reais, except when otherwise indicated)

 19.  NET SALES

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

 

 

Consolidated

 

2Q23

 

6M23

 

2Q22

 

6M22

Gross revenue from the sale of products and services

11,508,101

 

22,682,673

 

11,236,562

 

20,571,009

Construction revenue

391,712

 

694,620

 

262,291

 

468,060

Indirect taxes and other deductions

(1,889,357)

 

(3,735,510)

 

(1,927,766)

 

(3,563,096)

Net sales

10,010,456

 

19,641,783

 

9,571,087

 

17,475,973

 

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

 

 

Consolidated

 

2Q23

 

6M23

 

2Q22

 

6M22

At a point in time

 

 

 

 

 

 

 

Natural gas distribution

4,077,261

 

8,126,823

 

4,485,941

 

8,152,668

Electricity trading

 

 

58,734

 

115,026

Lubricants and base oil

2,418,231

 

4,888,139

 

2,072,981

 

3,694,885

Other

279,811

 

600,642

 

172,056

 

299,790

 

6,775,303

 

13,615,604

 

6,789,712

 

12,262,369

Over time

 

 

 

 

 

 

 

Railroad transportation services

2,639,483

 

4,913,781

 

2,359,540

 

4,471,023

Container operations

123,629

 

233,159

 

105,090

 

199,969

Construction revenue

391,712

 

694,620

 

262,291

 

468,060

Services rendered

98,887

 

216,152

 

67,058

 

102,848

 

3,253,711

 

6,057,712

 

2,793,979

 

5,241,900

 

 

 

 

 

 

 

 

Eliminations

(18,558)

 

(31,533)

 

(12,604)

 

(28,296)

 

 

 

 

 

 

 

 

Total net sales

10,010,456

 

19,641,783

 

9,571,087

 

17,475,973

 

Seasonality of operations

 

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

 

Gas and Power

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

 

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.

 

Explanatory Notes to the interim Financial Statement

(In thousands of Reais, except when otherwise indicated)


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

 

 

Parent Company

 

Consolidated

 

2Q23

 

6M23

 

2Q22

 

6M22

 

2Q23

 

6M23

 

2Q22

 

6M22

Raw materials

 

 

 

 

(1,751,960)

 

(3,681,158)

 

(1,587,197)

 

(2,885,922)

Commodity cost (natural gas)

 

 

 

 

(2,969,355)

 

(6,051,099)

 

(3,493,385)

 

(6,322,098)

Electricity purchased for resale

 

 

 

 

 

 

(67,764)

 

(131,006)

Railroad transport and port elevation expenses

 

 

 

 

(684,627)

 

(1,356,294)

 

(781,558)

 

(1,426,161)

Other transport

 

 

 

 

(168,615)

 

(288,114)

 

(16,707)

 

(45,573)

Depreciation and amortization

(3,605)

 

(7,027)

 

(3,648)

 

(7,338)

 

(824,958)

 

(1,610,177)

 

(728,843)

 

(1,483,704)

Personnel expenses

(65,347)

 

(125,948)

 

(44,867)

 

(89,083)

 

(703,711)

 

(1,356,562)

 

(570,118)

 

(1,066,332)

Construction cost

 

 

 

 

(391,712)

 

(694,620)

 

(262,291)

 

(468,060)

Expenses with third-party services

(7,707)

 

(13,839)

 

(7,089)

 

(11,798)

 

(136,549)

 

(372,639)

 

(203,291)

 

(395,533)

Business expenses

(4)

 

(4)

 

 

 

(9,929)

 

(20,136)

 

(9,926)

 

(18,298)

Other expenses

(18,036)

 

(34,523)

 

(15,751)

 

(28,328)

 

(429,483)

 

(662,132)

 

(266,585)

 

(496,429)

 

(94,699)

 

(181,341)

 

(71,355)

 

(136,547)

 

(8,070,899)

 

(16,092,931)

 

(7,987,665)

 

(14,739,116)

Cost of sales

 

 

 

 

(7,135,119)

 

(14,267,636)

 

(7,278,880)

 

(13,468,116)

Selling expenses

 

 

 

 

(341,507)

 

(681,240)

 

(261,020)

 

(437,409)

General and administrative expenses

(94,699)

 

(181,341)

 

(71,355)

 

(136,547)

 

(594,273)

 

(1,144,055)

 

(447,765)

 

(833,591)

 

(94,699)

 

(181,341)

 

(71,355)

 

(136,547)

 

(8,070,899)

 

(16,092,931)

 

(7,987,665)

 

(14,739,116)


 

Parent Company

 

Consolidated

 

2Q23

 

6M23

 

2Q22

 

6M22

 

2Q23

 

6M23

 

2Q22

 

6M22

Gain from bargain purchase

 

 

92,946

 

92,946

 

 

 

92,946

 

92,946

Extemporaneous tax credits

 

 

1,806

 

1,806

 

 

4,225

 

48,995

 

77,766

Change in fair value of investment properties

 

 

 

 

91,822

 

91,822

 

59,061

 

59,061

Loss on disposals of non-current assets and intangible assets

13,563

 

13,563

 

 

 

16

 

(777)

 

(14,715)

 

(23,987)

Net effect of provisions for legal proceedings

(21,061)

 

(43,524)

 

(13,163)

 

(27,136)

 

(14,996)

 

(78,624)

 

(54,389)

 

(148,226)

Settlement of disputes in the renewal process

 

 

 

 

 

 

(32,490)

 

(32,490)

Dividends

 

 

 

 

 

402,752

 

 

Other income

4,894

 

57,407

 

3,095

 

8,984

 

9,047

 

42,007

 

 

Other

(18,278)

 

(30,140)

 

(1,395)

 

(21,921)

 

(141,935)

 

(155,558)

 

16,693

 

(9,686)

 

(20,882)

 

(2,694)

 

83,289

 

54,679

 

(56,046)

 

305,847

 

116,101

 

15,384

  

Explanatory Notes to the interim Financial Statement

(In thousands of Reais, except when otherwise indicated)

 

The details of financial income and expenses are as follows:

 

Parent Company

 

Consolidated

 

2Q23

 

6M23

 

2Q22

 

6M22

 

2Q23

 

6M23

 

2Q22

 

6M22

Gross debt cost

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest and monetary variation (i)

(218,248)

 

(421,635)

 

(218,168)

 

(409,172)

 

(952,304)

 

(2,270,013)

 

(1,131,095)

 

(2,192,433)

Net foreign exchange variation on debts (i)

 

 

(378,569)

 

259,867

 

1,595,958

 

2,194,771

 

(1,685,699)

 

1,190,040

Financial result with derivatives and fair value (ii)(iii)

(586,790)

 

(930,855)

 

340,929

 

(1,415,846)

 

(344,159)

 

(173,750)

 

1,182,035

 

(1,233,540)

Amortization of borrowing costs

(2,217)

 

(4,224)

 

(5,859)

 

(8,471)

 

(14,692)

 

(29,376)

 

(17,817)

 

(165,524)

Guarantees and warranties

 

 

 

 

(11,021)

 

(19,941)

 

(10,102)

 

(22,676)

 

(807,255)

 

(1,356,714)

 

(261,667)

 

(1,573,622)

 

273,782

 

(298,309)

 

(1,662,678)

 

(2,424,133)

Income from financial investments and exchange rate variation in cash and cash equivalents

48,231

 

96,705

 

64,440

 

103,033

 

481,913

 

931,176

 

461,543

 

832,172

Changes in fair value of investments in listed entities (iv)

 

 

 

 

(3,464,234)

 

(5,269,162)

 

 

 

48,231

 

96,705

 

64,440

 

103,033

 

(2,982,321)

 

(4,337,986)

 

461,543

 

832,172

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost of debt, net

(759,024)

 

(1,260,009)

 

(197,227)

 

(1,470,589)

 

(2,708,539)

 

(4,636,295)

 

(1,201,135)

 

(1,591,961)

Other charges and monetary variations

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest on other receivables

8,741

 

22,638

 

7,891

 

18,588

 

125,234

 

224,790

 

74,886

 

155,449

Update of other financial assets

1,108

 

1,608

 

(2,661)

 

(3,066)

 

1,108

 

1,608

 

(2,661)

 

(18,016)

Monetary variation on leases and concessions agreements

 

 

 

 

(125,498)

 

(277,860)

 

(97,143)

 

(180,923)

Interest on leases

(909)

 

(1,794)

 

(977)

 

(1,989)

 

(82,589)

 

(179,462)

 

(118,113)

 

(198,987)

Interest on shareholders’ equity

(39,534)

 

(39,534)

 

(773)

 

(2,054)

 

(43,175)

 

(43,175)

 

(773)

 

(2,054)

Interest on contingencies and contracts

(48,673)

 

(87,670)

 

(33,224)

 

(40,154)

 

(274,809)

 

(693,108)

 

(113,024)

 

(203,056)

Interest on sectoral assets and liabilities

 

 

 

 

(21,742)

 

(41,697)

 

(11,551)

 

(11,551)

Bank charges and other

(8,101)

 

(18,612)

 

(14,117)

 

(22,861)

 

(51,017)

 

(47,425)

 

(9,579)

 

1,396

Foreign exchange, net

428,942

 

339,971

 

(1,164,256)

 

(74,420)

 

38,251

 

(219,267)

 

(490,142)

 

(441,496)

 

341,574

 

216,607

 

(1,208,117)

 

(125,956)

 

(434,237)

 

(1,275,596)

 

(768,100)

 

(899,238)

Financial result, net

(417,450)

 

(1,043,402)

 

(1,405,344)

 

(1,596,545)

 

(3,142,776)

 

(5,911,891)

 

(1,969,235)

 

(2,491,199)

Reconciliation

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial expenses

(463,591)

 

(892,074)

 

(364,716)

 

(674,403)

 

(5,422,219)

 

(9,677,480)

 

(736,003)

 

(1,470,191)

Financial income

81,210

 

149,684

 

71,660

 

121,672

 

628,874

 

1,229,537

 

722,885

 

1,301,961

Exchange variation

467,485

 

710,628

 

(956,401)

 

625,893

 

1,550,338

 

2,135,679

 

(1,677,450)

 

1,076,581

Net effect of derivatives

(502,554)

 

(1,011,640)

 

(155,887)

 

(1,669,707)

 

100,231

 

400,373

 

(278,667)

 

(3,399,550)

Financial result, net

(417,450)

 

(1,043,402)

 

(1,405,344)

 

(1,596,545)

 

(3,142,776)

 

(5,911,891)

 

(1,969,235)

 

(2,491,199)

  

(i)  June 30, 2023, the amount of interest, monetary variation and exchange variation of debts linked to the purchase of assets from Vale was R$811,297
(ii) June 30, 2023, the cost of banking operations with derivatives was R$215,307.
(iii) June 30, 2023, the result with derivatives and fair value of the securities linked to the protection of the investment in Vale shares was R$1,966,900.
(iv)  The gross balance of the financial investment’s accrual in listed entities without effects of PIS and COFINS in the six months ended June 30, 2023, is R$5,434,244.

Explanatory Notes to the interim Financial Statement

(In thousands of Reais, except when otherwise indicated)

 


 

Consolidated

 

06/30/2023

 

12/31/2022

Defined contribution

 

 

 

Future II

224

 

332

Defined benefit

 

 

 

Future

132,452

 

127,351

Health Insurance

457,876

 

448,157

 

590,328

 

575,508

 

590,552

 

575,840

 


The Company and its subsidiaries have Share-Based Plans that are settled in shares and cash. As of June 30, 2023, the Group has the following share-based payment arrangements:

 

Grants made in 2023

 

•              Share grant program (liquidated in shares)

 

In the period ended of June 30, 2023, the following Grant Program was established:

 

Program Conditions for vesting
Cosan – Partners - Plan January 30,2023. The incentive program is conditional on length of service (service condition) and performance targets (performance conditions). Of the total program shares, 60% are related to length of service for a period of 5 years, with shares granted annually. The remainder, equivalent to 40% of the program, are related to performance targets, requiring the achievement of specific metrics that can vary between 0% and 150% (for the calculation of the fair value, the achievement of 100% was considered), these actions will have a specific basis weight in accordance with the target established by the Board of Directors.

  

Explanatory Notes to the interim Financial Statement

(In thousands of Reais, except when otherwise indicated)

 

Award Type / Award Date

 

Company

 

Life expectancy (years)

 

Grants under plans

 

Exercised / Canceled / Transferred

 

Available

 

Fair value as of grant date - R$

Share grant program


 

 

 

 

 

 

 

 

 

 

 

07/31/2018

 

Cosan S.A.

 

5

 

842,408

 

(118,946)

 

723,462

 

9.65

07/31/2019

 

Cosan S.A.

 

5

 

229,020

 

(22,283)

 

206,737

 

12.46

07/31/2020

 

Cosan S.A.

 

5

 

68,972

 

(6,704)

 

62,268

 

20.93

07/31/2021 - Invest I 

 

Cosan S.A.

 

3

 

424,839

 

 

424,839

 

24.38

09/10/2021 - Invest II

 

Cosan S.A.

 

4

 

5,283,275

 

(1,320,820)

 

3,962,455

 

22.24

10/11/2021 - Invest III

 

Cosan S.A.

 

5

 

809,944

 

 

809,944

 

23.20

07/31/2022 - Invest I

 

Cosan S.A.

 

3

 

846,506

 

 

846,506

 

18.74

11/22/2022

 

Cosan S.A.

 

5

 

377,173

 

 

377,173

 

17.14

01/30/2023

 

Cosan S.A.

 

5

 

7,796,135

 

 

7,796,135

 

16.62

 

 

 

 

 

 

16,678,272

 

(1,468,753)

 

15,209,519

 

 

07/31/2019

 

Comgás

 

4

 

83,683

 

(16,227)

 

67,456

 

79.00

 

 

 

 

 

 

83,683

 

(16,227)

 

67,456

 

 

08/1/2018

 

Rumo S.A.

 

5

 

1,149,544

 

(473,871)

 

675,673

 

13.94

08/15/2019

 

Rumo S.A.

 

5

 

843,152

 

(266,460)

 

576,692

 

22.17

11/11/2020

 

Rumo S.A.

 

5

 

776,142

 

(239,424)

 

536,718

 

20.01

05/5/2021

 

Rumo S.A.

 

5

 

1,481,000

 

(688,474)

 

792,526

 

20.84

09/15/2021

 

Rumo S.A.

 

3

 

1,560,393

 

(171,794)

 

1,388,599

 

18.19

09/1/2022

 

Rumo S.A.

 

3

 

1,781,640

 

(35,513)

 

1,746,127

 

20.36

09/1/2022

 

Rumo S.A.

 

-

 

146,909

 

(146,909)

 

 

20.36

 

 

 

 

 

 

7,738,780

 

(2,022,445)

 

5,716,335

 

 

Share-based compensation plan (settled in cash)

 

 

 

 

 

 

 

 

 

07/31/2019 - Invest

 

Moove

 

5

 

132,670

 

(21,363)

 

111,307

 

50.79

07/31/2020 - Invest

 

Moove

 

5

 

106,952

 

(12,201)

 

94,751

 

61.89

07/31/2021 - Invest

 

Moove

 

3

 

80,729

 

(10,220)

 

70,509

 

102.73

07/31/2022 - Invest

 

Moove

 

3

 

77,967

 

(1,742)

 

76,225

 

135.05

07/31/2022 - Special Program

 

Moove

 

4

 

615,362

 

 

615,362

 

50.05

08/1/2021

 

TRSP

 

3

 

36,589

 

 

36,589

 

25.46

08/1/2021

 

Compass Comercialização

 

3

 

34,306

 

 

34,306

 

25.46

08/1/2021

 

Compass Gás e Energia

 

2

 

166,188

 

 

166,188

 

25.46

08/1/2021

 

Compass Gás e Energia

 

3

 

29,492

 

 

29,492

 

25.46

11/1/2021

 

Compass Gás e Energia

 

3

 

1,603,842

 

 

1,603,842

 

25.46

11/1/2021

 

Comgás

 

3

 

187,377

 

 

187,377

 

25.46

02/1/2022

 

Compass Gás e Energia

 

3

 

87,383

 

 

87,383

 

25.59

08/1/2022

 

Compass Gás e Energia

 

3

 

812,300

 

 

812,300

 

25.59

08/1/2022

 

Compass Comercialização

 

3

 

29,922

 

 

29,922

 

25.59

08/1/2022

 

TRSP

 

3

 

30,726

 

 

30,726

 

25.59

 

 

 

 

 

 

4,031,805

 

(45,526)

 

3,986,279

 

 

Total

 

 

 

 

 

28,532,540

 

(3,552,951)

 

24,979,589

 

 

 

Explanatory Notes to the interim Financial Statement

(In thousands of Reais, except when otherwise indicated) 

a)      Reconciliation of outstanding share grants

 

The change in outstanding share grants is as follows:

 

 

 

Parent company

 

Consolidated

At January 1, 2023

 

7,426,957

 

17,876,508

Granted

 

7,796,135

 

7,796,135

Exercised/canceled

 

(13,573)

 

(693,054)

At June 30, 2023

 

15,209,519

 

24,979,589

 

b)     Fair value measurement

 

The weighted average fair value of the shares granted during the period ended June 30, 2023, and the year ended December 31, 2022 as well as the key assumptions used to apply the Black and Scholes model were as follows:


 

 

Stock grant program

 

 

Cosan S.A.

 

Compass

 

Comgás

 

TRSP

 

Rumo

 

 

06/30/2023

 

12/31/2022

 

06/30/2023

 

12/31/2022

 

06/30/2023

 

12/31/2022

 

06/30/2023

 

12/31/2022

 

06/30/2023

 

12/31/2022

Key premises:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Market price on the grant date

 

16.62

 

17.14

 

38.62

 

29.20

 

79.00

 

79.00

 

38.62

 

29.20

 

20.37

 

20.56

Interest rate

 

6.82%

 

6.82%

 

N/A

 

N/A

 

6.82%

 

6.82%

 

N/A

 

N/A

 

11.53%

 

11.53%

Volatility

 

36.50%

 

36.50%

 

N/A

 

N/A

 

32.81%

 

32.81%

 

N/A

 

N/A

 

27.70%

 

27.70%

 

c)      Expense recognized in profit or loss

 

Share-based compensation expenses included in profit or loss for the periods ended June 30, 2023, and 2022 were R$ 83,179 and R$ 50,996, respectively.

 

 

CHS INVESTMENT


On July 7, 2023, the subsidiary Rumo S.A contributed R$47,300 to form a joint venture with CHS Agronegócio Indústria e Comércio Ltda “CHS”, whose objective is to transform the CHS road transhipment warehouse in Alvorada (TO) into a road-rail transfer.

 

AGREEMENT FOR THE SUPPLY OF NATURAL GAS IN THE SUBSIDIARY COMGÁS

 

On July 11, 2023, the indirect subsidiary Comgás signed a contract with Petrobras to supply natural gas for distribution to its customer base. The commitment is effective from January 2024 to December 2034, in the approximate amount of R$56 billion.


Explanatory Notes to the interim Financial Statement

(In thousands of Reais, except when otherwise indicated)

 

TENDER OFFER SENIOR NOTES 2027

 

On July 18, 2023, the tender-offer of Senior Notes 2027 was completed with the repurchase of debt securities in the amount of US$250,000 thousand equivalent to R$1,201,000 in aggregate principal amount, with payment of accrued interest of US$8,069 thousand equivalent to R$38,763 and a prize of US$7,500 thousand equivalent to R$36,030.

 

CORPORATE REORGANIZATION IN RUMO

 

On July 19, 2023, the subsidiary Rumo S.A. and the indirect subsidiary Rumo Malha Norte called their respective Extraordinary General Meetings - AGEs, and have approved the corporate acts related to the Corporate Reorganization, as communicated by Rumo S.A to the market on the dates of April 20, June 2 and June 19, 2023.


The “Private Instrument of Protocol and Justification of the Partial Spin-off of Rumo Malha Norte S.A. with Merger of the Spun-off Assets by Rumo S.A.”, entered into between the administrations of Rumo and Malha Norte, was approved as well as the Corporate Reorganization and authorization to increase Rumo’s capital stock as a result of the merger of the Spun-Off Assets.


As an impact of the reorganization through the spin-off, the subsidiary Rumo S.A. received R$2,650,000 in cash, and direct investments in Terminal XXXIX de Santos S.A., Terminal de Granéis do Guarujá S.A. - TGG and in Terminal Marítimo do Guarujá S.A. - TERMAG, registered against the investment of the indirect subsidiary Rumo Malha Norte S.A.. As payment for the minority interest of the indirect subsidiary Malha Norte S.A. in the assets received, 710,158 shares were issued in the amount of R$13,110 in the subsidiary Rumo S.A. The effect on the consolidated balance sheet is summed up in the value of shares issued and delivered as payment to minority shareholders.

 

DISTRIBUTION OF VALE'S INTEREST ON OWN CAPITAL


Vale's Board of Directors approved, on July 27, 2023, the distribution of interest on own capital in the total gross amount of R$8,276,501, corresponding to the total amount of R$1.917008992 per share, calculated according to the balance sheet of June 30, 2023.

 

NEW SHARES BUYBACK PROGRAM


On August 11, 2023, the Company approved a new share buyback program of up to 116,000,000 common shares of Cosan S.A, representing 6.19% of the total shares available on the market, with a term of 18 months. Shares repurchased may be used to meet obligations arising from potential exercise of share-based compensation plans, and also for holding in treasury, disposal or cancellations in accordance with applicable law.

 

SIGNATURES

 

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

 

Date: August 14, 2023

 


COSAN S.A.


By:

/s/ Ricardo Lewin


 

Name:            Ricardo Lewin


 

Title:              Chief Financial Officer

 

85