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 2024

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  





CONTENT

 



Independent auditor’s review report on the individual and consolidated interim financial information 3
Statements of financial position 5
Statements of profit or loss 7
Statements of comprehensive income 8
Statement of changes in equity 9
Statement of cash flow 11
Statement of value added 14
1. Operations 15
2. Relevant events in the period 16
3. Statement of compliance and accounting polices 20
4. Segment information 23
5. Financial assets and liabilities 32
5.1. Restrictive clauses 33
5.2. Cash and cash equivalents 35
5.3. Marketable securities and restricted cash 36
5.4. Loans, borrowings and debentures 37
5.5. Leases 43
5.6. Derivative financial instruments 45
5.7. Trade receivables 50
5.8. Related parties 51
5.9. Trade payables 54
5.10. Sectorial financial assets and liabilities 54
5.11. Fair value measurements 55
5.12. Financial risk management 56
6. Other current tax receivable 62
7. Inventories 62
8. Assets and liabilities held for sale 63
9. Investments in associates 66
9.1. Investments in subsidiaries and associates 66
9.2. Non-controlling interests in subsidiaries 70
10. Investments in joint venture 72
11. Property, plant and equipment, intangible assets and goodwill, contract assets, right-of-use and investment properties 73
11.1. Property, plant and equipment 73
11.2. Intangible assets and goodwill 75
11.3. Contract asset 76
11.4. Right-of-use assets 77
11.5. Investments properties 77
12. Commitments 78
13. Concessions payable 78
14. Other taxes payable 79
15. Income taxes 80
16. Provision for proceedings and judicial deposits 83
17. Shareholders’ equity 87
18. Earnings per share 89
19. Net sales 90
20. Costs and expenses by nature 91
21. Other income (expenses), net 92
22. Finance results, net 93
23. Post-employment benefits 94
24. Share-based payment 94
25. Subsequent events 98



Graphics

Tel.: 55 11 3848 5880

Fax: + 55 11 3045 7363

www.bdo.com.br

Rua Major Quedinho, 90

Consolacao - Sao Paulo,

SP

Brasil 01050-030



INDEPENDENT AUDITOR’S REVIEW REPORT ON THE INDIVIDUAL AND CONSOLIDATED INTERIM FINANCIAL INFORMATION

To the

Shareholders, Board Members and Management of

Cosan S.A.

São Paulo - SP

 

Introduction

 

We have reviewed the individual and consolidated interim financial information of Cosan S.A. (“Company”), included in the quarterly information, for the quarter ended June 30, 2024, which comprises the individual and consolidated interim statement of financial position as at June 30, 2024, and the respective individual and consolidated interim statements of profit or loss and comprehensive income for the three- and six-month periods then ended, and the of changes in equity and cash flows for the six-month period then ended, including the notes to the financial information.

 

The Company’s and its controlled companies’ Management is responsible for the preparation of this individual and consolidated interim financial information in accordance with NBC TG 21 (R4) and with International Accounting Standard (IAS) 34 - Interim Financial Reporting, issued by the International Accounting Standards Board (IASB), and for the presentation of this interim financial information in accordance with the standards issued by the Brazilian Securities and Exchange Commission (CVM) applicable to quarterly information. Our responsibility is to express a conclusion on the individual and consolidated interim financial information based on our review.

 

Scope of the review

 

We conducted our review in accordance with Brazilian and international standards on review engagements (NBC TR 2410 and ISRE 2410 - Review of Interim Financial Information Performed by the Independent Auditor of the Entity). A review of interim financial information consists principally of applying analytical and other review procedures and making enquiries of and having discussions with persons responsible for financial and accounting matters. An interim review is substantially less in scope than an audit conducted in accordance with auditing standards and does not provide assurance that we would become aware of any or all significant matters that might be identified in an audit. Accordingly, we do not express such an audit opinion.

 

Conclusion on the individual and consolidated interim financial information

 

Based on our review, we are not aware of any fact that would leads us to believe that the individual and consolidated interim financial information included in the accompanying Quarterly Information has not been prepared, in all material respects, in accordance with NBC TG 21 (R4) and IAS 34, applicable to the preparation of the Quarterly Information, and presented in accordance with the standards issued by CVM.


 

Graphics

Tel.: 55 11 3848 5880

Fax: + 55 11 3045 7363

www.bdo.com.br

Rua Major Quedinho, 90

Consolacão - São Paulo,

SP

Brasil 01050-030

 

Other matters

 

Individual and consolidated interim statements of value added – Supplementary information

 

The interim financial information referred to above includes the individual and consolidated statements of value added for the six-month period ended June 30, 2024, prepared under the responsibility of the Company's Management and presented as supplementary information for the purposes of IAS 34. These statements were submitted to review procedures executed with the review of the quarterly information, with the purpose of concluding whether they are reconciled with the interim financial information and accounting records, as applicable, and if its form and contents meet the criteria defined in NBC TG 09 – Statement of Value Added. Based on our review, we are not aware of any fact that would lead us to believe that these statements of value added were not prepared, in all material respects, in accordance with the criteria established in this standard and consistently with the individual and consolidated interim financial information taken as a whole.

 

Interim financial information for the previous quarter reviewed by another independent auditor

 

The corresponding amounts related to the individual and consolidated interim financial information for the quarter ended June 30, 2023, originally prepared before the reclassifications disclosed in Note 3.1, were reviewed by other independent auditors and their review report issued, without modification, in August 14, 2023. We also reviewed the reclassifications described in Note 3.1 that were carried out to change the corresponding values relating to the individual and consolidated interim financial information for the three and six-month period as of June 30, 2023. In our conclusion, such reclassifications are appropriate and were correctly carried out. We were not engaged to audit, review or apply any other procedures to the Company's individual and consolidated interim financial information for the corresponding three and six-month period ended June 30, 2023 and, therefore, we do not express an opinion or any form of assurance regarding this individual and consolidated interim financial information, taken as a whole.

 

 

The accompanying financial information has been translated into English for the convenience of readers outside Brazil.

 

 

São Paulo, August 14, 2024.

  

Graphics

BDO RCS Auditores Independentes SS Ltda.

CRC 2 SP 013846/O-1

 

 

Luiz Gustavo Pereira dos Santos

Accountant CRC 1 SP 258849/O-9

 


(In thousands of Reais)

 

 

 

 

Parent Company

 

Consolidated

 

Note

 

06/30/2024

 

12/31/2023

 

06/30/2024

 

12/31/2023

Assets

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

5.2

 

1,800,369

 

1,769,976

 

17,230,061

 

14,658,481

Restricted cash

5.3

 

 

 

8,435

 

7,860

Marketable securities

5.3

 

598,482

 

705,777

 

3,861,784

 

3,407,955

Trade receivables

5.7

 

 

 

4,159,171

 

3,330,488

Derivative financial instruments

5.6

 

2,437

 

54,935

 

653,526

 

202,399

Inventories

7

 

 

 

2,146,516

 

1,792,714

Receivables from related parties

5.8

 

52,803

 

173,351

 

298,632

 

251,471

Income tax receivable

 

 

415,141

 

508,268

 

882,389

 

888,942

Other recoverable taxes

6

 

5,278

 

8,346

 

796,915

 

745,856

Dividend receivable

17

 

179,478

 

319,135

 

299,249

 

255,777

Sectorial financial assets

5.10

 

 

 

167,034

 

207,005

Other financial assets

 

 

 

 

687

 

690

Other current assets

 

 

75,293

 

177,001

 

680,692

 

722,386

 

 

 

3,129,281

 

3,716,789

 

31,185,091

 

26,472,024

Current assets held for sale

8

 

5,045

 

2,998

 

2,374,980

 

2,138,165

Current assets

 

 

3,134,326

 

3,719,787

 

33,560,071

 

28,610,189

 

 

 

 

 

 

 

 

 

 

Trade receivables

5.7

 

 

 

62,755

 

114,148

Marketable securities

5.3

 

 

 

111,554

 

96,006

Restricted cash

5.3

 

41,679

 

81,621

 

160,299

 

195,392

Deferred tax assets

15

 

3,448,139

 

2,478,911

 

6,673,747

 

5,609,030

Receivables from related parties

5.8

 

262,910

 

174,745

 

67,004

 

88,620

Income tax receivable

 

 

 

 

424,642

 

432,360

Other recoverable taxes

6

 

34,414

 

33,639

 

1,224,932

 

1,132,703

Judicial deposits

16

 

412,556

 

403,489

 

1,030,954

 

895,901

Derivative financial instruments

5.6

 

776,014

 

102,881

 

2,004,133

 

2,344,400

Sectorial financial assets

5.10

 

 

 

422,242

 

341,695

Other non-current assets

 

 

101,752

 

71,250

 

279,335

 

216,694

Other financial assets

 

 

 

 

3,507

 

2,423

Investments in subsidiaries and associates

9.1

 

39,476,130

 

35,741,778

 

15,589,218

 

17,611,369

Investment in joint ventures

10

 

1,328,530

 

1,320,592

 

11,749,804

 

11,742,442

Property, plant and equipment

11.1

 

35,959

 

39,817

 

20,220,255

 

21,239,974

Intangible assets and goodwill

11.2

 

8,422

 

6,863

 

23,096,019

 

22,650,287

Contract assets

11.3

 

 

 

998,757

 

1,052,105

Right-of-use assets

11.4

 

19,213

 

22,200

 

9,854,960

 

9,513,518

Investment property

11.5

 

 

 

15,816,095

 

15,976,126

Non-current assets

 

 

45,945,718

 

40,477,786

 

109,790,212

 

111,255,193

 

 

 

 

 

 

 

 

 

 

Total assets

 

 

49,080,044

 

44,197,573

 

143,350,283

 

139,865,382


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


Statement of financial position

(In thousands of Reais)

 

 

 

Parent Company

 

Consolidated

 

Note

 

06/30/2024

 

12/31/2023

 

06/30/2024

 

12/31/2023

Liabilities

 

 

 

 

 

 

 

 

 

Loans, financing and debentures

5.4

 

949,915

 

800,987

 

6,580,589

 

4,882,398

Leases

5.5

 

8,939

 

8,959

 

941,763

 

733,063

Derivative financial instruments

5.6

 

639,752

 

364,747

 

1,500,851

 

1,250,520

Trade payables

5.9

 

1,957

 

2,431

 

4,438,849

 

3,920,273

Employee benefits payables

 

 

28,285

 

61,926

 

650,405

 

829,329

Income tax payables

 

 

1,641

 

2,716

 

545,882

 

445,934

Other taxes payable

14

 

120,122

 

226,556

 

753,363

 

673,718

Dividends payable

17

 

60,385

 

276,065

 

289,980

 

549,054

Concessions payable

13

 

 

 

154,903

 

250,971

Related party payables

5.8

 

178,049

 

198,899

 

497,673

 

322,160

Sectorial financial liabilities

5.10

 

 

 

70,405

 

70,013

Other financial liabilities

5

 

 

 

433,135

 

476,895

Other current liabilities

 

 

631,362

 

593,643

 

1,654,239

 

1,516,084

Current liabilities

 

 

2,620,407

 

2,536,929

 

18,512,037

 

15,920,412

Liabilities related to assets held for sale

8

 

 

 

238,393

 

238,393

 

 

 

2,620,407

 

2,536,929

 

18,750,430

 

16,158,805

Loans, borrowings and debentures

5.4

 

18,129,361

 

12,695,337

 

55,931,268

 

52,022,256

Leases

5.5

 

17,441

 

20,584

 

5,239,241

 

4,542,731

Derivative financial instruments

5.6

 

79,697

 

281,238

 

728,620

 

2,164,625

Trade payables

5.9

 

 

 

57,506

 

264,252

Employee benefits payables

 

 

 

 

33,263

 

Other taxes payable

14

 

211,514

 

158,857

 

225,582

 

163,242

Provision for legal proceedings

16

 

391,926

 

401,093

 

1,873,990

 

1,714,403

Concessions payable

13

 

 

 

3,612,203

 

3,314,402

Investments with unsecured liabilities

9.1

 

42,706

 

146,276

 

 

Related party payables

5.8

 

7,282,284

 

6,449,968

 

1,078

 

1,078

Post-employment benefits

23

 

291

 

313

 

631,048

 

617,647

Deferred tax liabilities

15

 

 

 

5,249,301

 

5,225,433

Sectorial financial liabilities

5.10

 

 

 

1,863,679

 

1,740,685

Deferred revenue

 

 

 

 

17,859

 

19,129

Other non-current liabilities

 

 

520,103

 

551,671

 

879,305

 

935,514

Non-current liabilities

 

 

26,675,323

 

20,705,337

 

76,343,943

 

72,725,397

Total liabilities

 

 

29,295,730

 

23,242,266

 

95,094,373

 

88,884,202

 

 

 

 

 

 

 

 

 

 

Shareholders' equity

 

 

 

 

 

 

 

 

 

Share capital

 

 

8,832,544

 

8,682,544

 

8,832,544

 

8,682,544

Treasury shares

 

 

(212,413)

 

(93,917)

 

(212,413)

 

(93,917)

Additional paid-in capital

 

 

2,475,403

 

2,561,964

 

2,475,403

 

2,561,964

Accumulated other comprehensive income

 

 

334,072

 

314,325

 

334,072

 

314,325

Retained earnings

 

 

8,773,990

 

9,490,391

 

8,773,990

 

9,490,391

Accumulated losses

 

 

(419,282)

 

 

(419,282)

 

 

 

 

 

 

 

 

 

 

 

Equity attributable to:

 

 

 

 

 

 

 

 

 

Owners of the Company

 

 

19,784,314

 

20,955,307

 

19,784,314

 

20,955,307

Non-controlling interest

9.2

 

 

 

28,471,596

 

30,025,873

Total shareholders' equity

 

 

19,784,314

 

20,955,307

 

48,255,910

 

50,981,180

Total liabilities and shareholders' equity

 

 

49,080,044

 

44,197,573

 

143,350,283

 

139,865,382


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


(In thousands of Reais, except earnings per share)

 

 

 

Parent Company

 

Consolidated

 

Note

 

2Q24

 

2Q23 (Restated) (i)

 

6M24

 

6M23 (Restated) (i)

 

2Q24

 

2Q23 (Restated) (i)

 

6M24

 

6M23 (Restated) (i)

Net sales

19

 

 

 

 

 

10,694,008

 

10,051,005

 

20,536,064

 

19,669,159

Cost of sales

20

 

 

 

 

 

(7,137,604)

 

(7,237,251)

 

(14,066,041)

 

(14,415,854)

Gross profit

 

 

 

 

 

 

3,556,404

 

2,813,754

 

6,470,023

 

5,253,305

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Selling expenses

20

 

 

 

 

 

(376,497)

 

(341,507)

 

(737,901)

 

(681,240)

General and administrative expenses

20

 

(111,518)

 

(94,699)

 

(215,201)

 

(181,341)

 

(611,413)

 

(532,690)

 

(1,194,668)

 

(1,023,213)

Other operating incomes (expenses), net

21

 

28,634

 

(20,882)

 

14,395

 

(2,694)

 

(2,409,043)

 

(56,046)

 

(2,408,282)

 

305,847

Operating expenses

 

 

(82,884)

 

(115,581)

 

(200,806)

 

(184,035)

 

(3,396,953)

 

(930,243)

 

(4,340,851)

 

(1,398,606)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

(82,884)

 

(115,581)

 

(200,806)

 

(184,035)

 

159,451

 

1,883,511

 

2,129,172

 

3,854,699

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest in earnings of associates

9.1

 

753,820

 

(736,453)

 

1,577,990

 

(1,317,521)

 

833,371

 

67,132

 

1,294,795

 

120,097

Interest in earnings of joint ventures

10

 

50,927

 

29,870

 

5,052

 

158,256

 

450,974

 

263,003

 

47,066

 

1,393,417

Equity in earnings of investees

 

 

804,747

 

(706,583)

 

1,583,042

 

(1,159,265)

 

1,284,345

 

330,135

 

1,341,861

 

1,513,514

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial expense

 

 

(625,774)

 

(463,591)

 

(1,155,309)

 

(892,074)

 

(2,130,752)

 

(5,422,219)

 

(3,995,308)

 

(9,677,480)

Financial income

 

 

42,188

 

81,210

 

100,371

 

149,684

 

726,385

 

628,874

 

1,341,486

 

1,229,537

Foreign exchange, net

 

 

(1,514,581)

 

467,485

 

(1,852,577)

 

710,628

 

(2,442,818)

 

1,550,338

 

(2,974,036)

 

2,135,679

Net effect of derivatives

 

 

652,311

 

(502,554)

 

138,950

 

(1,011,640)

 

1,325,382

 

100,231

 

1,326,726

 

400,373

Financial results, net

22

 

(1,445,856)

 

(417,450)

 

(2,768,565)

 

(1,043,402)

 

(2,521,803)

 

(3,142,776)

 

(4,301,132)

 

(5,911,891)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loss before income taxes

 

 

(723,993)

 

(1,239,614)

 

(1,386,329)

 

(2,386,702)

 

(1,078,007)

 

(929,130)

 

(830,099)

 

(543,678)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income taxes

15

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current

 

 

 

 

(3,849)

 

30,562

 

(543,520)

 

(481,640)

 

(827,916)

 

(1,672,822)

Deferred

 

 

496,885

 

191,430

 

970,896

 

403,826

 

652,042

 

948,122

 

952,076

 

1,335,119

 

 

 

496,885

 

191,430

 

967,047

 

434,388

 

108,522

 

466,482

 

124,160

 

(337,703)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loss for the period from continuing operations

 

 

(227,108)

 

(1,048,184)

 

(419,282)

 

(1,952,314)

 

(969,485)

 

(462,648)

 

(705,939)

 

(881,381)

Profit for the period from discontinued operation, net of tax

8

 

 

5,483

 

 

5,483

 

 

15,907

 

 

15,907

Loss for the period

 

 

(227,108)

 

(1,042,701)

 

(419,282)

 

(1,946,831)

 

(969,485)

 

(446,741)

 

(705,939)

 

(865,474)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Profit (loss) attributable to:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owners of the Company

 

 

(227,108)

 

(1,042,701)

 

(419,282)

 

(1,946,831)

 

(227,108)

 

(1,042,701)

 

(419,282)

 

(1,946,831)

Non-controlling interest

 

 

 

 

 

 

(742,377)

 

595,960

 

(286,657)

 

1,081,357

 

 

 

(227,108)

 

(1,042,701)

 

(419,282)

 

(1,946,831)

 

(969,485)

 

(446,741)

 

(705,939)

 

(865,474)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings per share

18

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

 

 

 

 

 

 

 

 

(R$0.1220)

 

(R$0.5615)

 

(R$0.2250)

 

(R$1.0459)

Diluted

 

 

 

 

 

 

 

 

 

 

(R$0.1220)

 

(R$0.5647)

 

(R$0.2250)

 

(R$1.0517)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings per share

18

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

 

 

 

 

 

 

 

 

 

R$0.0029

 

 

R$0.0029

Diluted

 

 

 

 

 

 

 

 

 

 

 

R$0.0029

 

 

R$0.0029

(i)     For additional information see notes 3.1

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

(In thousands of Reais)


 

Parent Company

 

Consolidated

 

2Q24

 

2Q23 (Restated)

 

6M24

 

6M23 (Restated)

 

2Q24

 

2Q23 (Restated)

 

6M24

 

6M23 (Restated)

Loss for the period

(227,108)

 

(1,042,701)

 

(419,282)

 

(1,946,831)

 

(969,485)

 

(446,741)

 

(705,939)

 

(865,474)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other comprehensive income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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


 

 

 

 

 

 

 

 

 

 

 

 

 

 

Foreign currency translation differences

101,317

 

(235,418)

 

164,203

 

(420,171)

 

131,448

 

(328,249)

 

194,502

 

(569,697)

Gain (loss) on cash flow hedge

(127,372)

 

(1,078)

 

(159,756)

 

129

 

(167,146)

 

775

 

(209,710)

 

2,360

 

(26,055)

 

(236,496)

 

4,447

 

(420,042)

 

(35,698)

 

(327,474)

 

(15,208)

 

(567,337)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Items that will not be reclassified to profit or loss:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Actuarial gains (losses) with defined benefit plan, net of taxes

892

 

18,394

 

15,300

 

18,515

 

1,278

 

38,740

 

25,564

 

41,935

Deferred taxes

 

 

 

 

(435)

 

(13,172)

 

(8,692)

 

(14,258)

 

892

 

18,394

 

15,300

 

18,515

 

843

 

25,568

 

16,872

 

27,677

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Comprehensive income from continuing operations

(252,271)

 

(1,266,286)

 

(399,535)

 

(2,353,841)

 

(1,004,340)

 

(764,554)

 

(704,275)

 

(1,421,041)

Comprehensive income from discontinuing operations

 

5,483

 

 

5,483

 

 

15,907

 

 

15,907

Total comprehensive income for the period

(252,271)

 

(1,260,803)

 

(399,535)

 

(2,348,358)

 

(1,004,340)

 

(748,647)

 

(704,275)

 

(1,405,134)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Comprehensive income attributable to:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owners of the Company

(252,271)

 

(1,260,803)

 

(399,535)

 

(2,348,358)

 

(252,271)

 

(1,260,803)

 

(399,535)

 

(2,348,358)

Non-controlling interest

 

 

 

 

(752,069)

 

512,156

 

(304,740)

 

943,224

 

(252,271)

 

(1,260,803)

 

(399,535)

 

(2,348,358)

 

(1,004,340)

 

(748,647)

 

(704,275)

 

(1,405,134)


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 income

 

Legal

 

Statutory reserve

 

Retained earnings

 

Accumulated loss

 

Equity attributable to controlling shareholders

 

Interest of non-controlling shareholders

 

Total equity

At January 1, 2024

 

8,682,544

 

(93,917)

 

737

 

2,561,227

 

314,325

 

58,802

 

8,610,796

 

820,793

 

 

20,955,307

 

30,025,873

 

50,981,180

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loss for the period

 

 

 

 

 

 

 

 

 

(419,282)

 

(419,282)

 

(286,657)

 

(705,939)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other comprehensive income (note 17)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loss from cash flow hedge accounting

 

 

 

 

 

(159,756)

 

 

 

 

 

(159,756)

 

(49,954)

 

(209,710)

Foreign currency translation differences

 

 

 

 

 

164,203

 

 

 

 

 

164,203

 

30,299

 

194,502

Actuarial gain on defined benefit plan

 

 

 

 

 

15,300

 

 

 

 

 

15,300

 

1,572

 

16,872

Total comprehensive income (loss) for the period

 

 

 

 

 

19,747

 

 

 

 

(419,282)

 

(399,535)

 

(304,740)

 

(704,275)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Contributions and distributions to shareholders:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Capital increase (note 17(a))

 

150,000

 

 

 

 

 

 

(150,000)

 

 

 

 

 

Reduction of capital in subsidiary

 

 

 

 

 

 

 

 

 

 

 

 

(20,629)

 

(20,629)

Own shares acquired

 

 

(162,174)

 

 

 

 

 

 

 

 

(162,174)

 

 

(162,174)

Share based payments

 

 

43,678

 

 

(132,064)

 

 

 

 

 

 

(88,386)

 

9,700

 

(78,686)

Loss in dividend distribution to non-controlling shareholders

 

 

 

 

(420)

 

 

 

 

 

 

(420)

 

549

 

129

Dividends

 

 

 

 

 

 

 

(566,401)

 

 

 

(566,401)

 

(1,249,678)

 

(1,816,079)

Employee compensation plan - value of employee services

 

 

 

 

47,775

 

 

 

 

 

 

47,775

 

10,521

 

58,296

Total contributions and distributions

 

150,000

 

(118,496)

 

 

(84,709)

 

 

 

(716,401)

 

 

 

(769,606)

 

(1,249,537)

 

(2,019,143)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Transactions with shareholders:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Change of shareholding interest in subsidiary (note 9.1)

 

 

 

 

(1,852)

 

 

 

 

 

 

(1,852)

 

 

(1,852)

Total transactions with shareholders

 

 

 

 

(1,852)

 

 

 

 

 

 

(1,852)

 

 

(1,852)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total contributions, distributions and transactions with the Company's shareholders

 

150,000

 

(118,496)

 

 

(86,561)

 

 

 

(716,401)

 

 

 

(771,458)

 

(1,249,537)

 

(2,020,995)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

At June 30, 2024

 

8,832,544

 

(212,413)

 

737

 

2,474,666

 

334,072

 

58,802

 

7,894,395

 

820,793

 

(419,282)

 

19,784,314

 

28,471,596

 

48,255,910


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


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 income

 

Legal

 

Statutory reserve

 

Profit to be realized

 

Retained earnings

 

Accumulated profits

 

Equity attributable to controlling shareholders

 

Non-controlling interest

 

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)

Transactions with owners of the Company contributions and distributions:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Capital increase

 

280,000

 

 

 

 

 

 

(280,000)

 

 

 

 

 

 

Proceeds from capital increase in subsidiary

 

 

 

 

 

 

 

 

 

 

 

 

9,709

 

9,709

Gain 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 stake in subsidiary

 

 

 

 

 

 

 

 

 

 

 

 

(22,280)

 

(22,280)

Dividends

 

 

 

 

 

 

 

(349,670)

 

(171,021)

 

 

 

(520,691)

 

(549,459)

 

(1,070,150)

Employee compensation plan - 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)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Changes in interest in subsidiaries:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gain on distribution of dividends in subsidiary

 

 

 

 

33,456

 

 

 

 

 

 

 

33,456

 

 

33,456

Change of shareholding interest in subsidiary

 

 

 

 

(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.


(In thousands of Reais)

        




Parent Company
Consolidated

Note
6M24

6M23

(Restated) (i)


6M24

6M23

(Restated) (i)

Cash flows from operating activities

 

 

 

 

 

 

 

 

 

Loss before income taxes

 

 

(1,386,329)

 

(2,386,702)

 

(830,099)

 

(543,678)

Adjustments for:

 

 

 

 

 

 

 

 

 

Depreciation and amortization

20

 

7,780

 

7,027

 

1,833,725

 

1,610,177

Impairment

21

 

 

 

2,574,817

 

Interest in earnings of associates

9.1

 

(1,577,990)

 

1,317,521

 

(1,294,795)

 

(120,097)

Interest in earnings of joint ventures

10

 

(5,052)

 

(158,256)

 

(47,066)

 

(1,393,417)

Loss (gain) on disposed assets

21

 

7

 

(13,563)

 

40,261

 

777

Share based payment

24

 

32,836

 

43,515

 

81,258

 

83,179

Change in fair value of investment properties                                                        

11.5

 

 

 

 

(82,996)

Legal proceedings provision

21

 

3,877

 

43,524

 

149,301

 

78,624

Interest and foreign exchange, net

 

 

2,786,747

 

1,046,845

 

4,994,791

 

6,616,525

Sectorial financial assets and liabilities, net

5.10

 

 

 

28,016

 

(3,526)

Provisions for employee benefits

 

 

19,459

 

22,215

 

190,575

 

142,452

Allowance for expected credit losses

 

 

 

 

23,670

 

9,062

Profit on sale of investments

21

 

 

 

383,205

 

Tax credit recovery

 

 

 

 

4,207

 

(4,225)

Other

 

 

611

 

(49,525)

 

(171,476)

 

(278,598)

 

 

 

(118,054)

 

(127,399)

 

7,960,390

 

6,114,259

Variation in:

 

 

 

 

 

 

 

 

 

Trade receivable

 

 

 

 

(654,468)

 

137,272

Inventories

 

 

 

 

(82,238)

 

25,652

Other taxes, net

 

 

(7,974)

 

(10,082)

 

33,447

 

149,741

Income tax

 

 

69,003

 

57,760

 

(697,352)

 

(500,693)

Related parties, net

 

 

384

 

(100,409)

 

109,994

 

(152,409)

Trade payables

 

 

1,001

 

(112,225)

 

122,132

 

(315,701)

Employee benefits

 

 

(58,180)

 

(44,235)

 

(347,607)

 

(309,186)

Provision for legal proceedings

 

 

1,678

 

(20,556)

 

(157,302)

 

(219,851)

Financial instruments derivatives

 

 

 

 

(18,095)

 

6,353

Other financial liabilities

 

 

 

 

(31,671)

 

(160,346)

Judicial deposits

 

 

(3,026)

 

(1,942)

 

(127,925)

 

22,965

Post-employment benefits obligation

 

 

 

 

(17,659)

 

(16,572)

Other assets and liabilities, net

 

 

(19,255)

 

(20,129)

 

22,213

 

142,892

 

 

 

(16,369)

 

(251,818)

 

(1,846,531)

 

(1,189,883)

 

 

 

 

 

 

 

 

 

Net cash (used in) generated from operating activities

 

 

(134,423)

 

(379,217)

 

6,113,859

 

4,924,376

 

 

 

 

 

 

 

 

 

 

Cash flows from investing activities

 

 

 

 

 

 

 

 

 

Capital contribution to associates

9.1

 

(4,173,198)

 

(4,000)

 

 

Capital contribution in joint ventures

10

 

(8,337)

 

 

(8,337)

 

Purchase of marketable securities

 

 

123,223

 

209,386

 

(242,724)

 

(838,963)

Restricted cash

 

 

43,048

 

(2,277)

 

40,779

 

(24,131)

Dividends received from associates                                            

17

 

1,787,186

 

618,758

 

644,631

 

96,301

Dividends received from joint venture

17

 

228,342

 

46,103

 

293,912

 

405,926

Dividends received from finance investment

 

 

 

 

 

457,450

Acquisition of instruments designated at fair value

 

 

 

 

(354)

 

(7,072)

    Reduction of capital in subsidiaries

9.1

 

5,227

 

 

 

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

 

 

(2,489)

 

(2,657)

 

(3,207,373)

 

(2,781,817)

Proceeds from the sale of investments

 

 

16,847

 

15,000

 

2,096,475

 

(5,926)

Cost of acquiring new business

 

 

 

 

(17,047)

 

Receipt of derivative financial instruments, except debt

 

 

 

36,718

 

132

 

40,276

Payment of derivative financial instruments, except debt

 

 

(70,503)

 

(116,303)

 

(70,689)

 

(124,208)

Net cash (used in) generated from investing activities

 

 

(2,050,654)

 

800,728

 

(470,595)

 

(2,782,164)

 


Statement of cash flow

(In thousands of  Reais)





Parent Company
Consolidated

Note
6M24

6M23

(Restated) (i)


6M24

6M23

(Restated) (i)

Cash flows from financing activities

 

 

 

 

 

 

 

 

 

Proceeds from loans, borrowings and debentures

5.4

 

4,421,447

 

1,989,748

 

10,799,808

 

6,109,999

Principal repayment of loans, borrowings and debentures

5.4

 

 

 

(7,772,439)

 

(1,099,528)

Payment of interest on loans, borrowings and debentures

5.4

 

(680,726)

 

(388,427)

 

(2,252,731)

 

(1,594,296)

Payment of derivative financial instruments

 

 

(355,848)

 

(307,650)

 

(2,111,172)

 

(1,005,403)

    Proceeds from derivative financial instruments

 

 

14,199

 

7,962

 

959,656

 

94,670

Costs of banking operations with derivatives

 

 

 

 

(29,828)

 

(247,163)

Principal repayment of leases

5.5

 

(3,169)

 

(2,594)

 

(248,175)

 

(239,375)

Payment of interest on leases

5.5

 

(1,604)

 

(1,794)

 

(177,171)

 

(85,145)

    Proceeds from capital contributions by non-controlling shareholders

 

 

 

 

 

9,709

Capital reduction

 

 

                   —

 

 

(20,520)

 

Related parties

 

 

(249,499)

 

(345,367)

 

 

Proceeds from the sale of treasury shares

 

 

(164,685)

 

 

(164,685)

 

Dividends paid

17

 

(782,081)

 

(798,203)

 

(1,537,377)

 

(1,548,921)

Dividends paid for preferred shares

17

 

 

 

(668,022)

 

    Payment of share-based compensation

 

 

 

 

 

(294)

Net cash generated from (used in) financing activities

 

 

2,198,034

 

153,675

 

(3,222,656)

 

394,253

 

 

 

 

 

 

 

 

 

 

Increase (decrease) in cash and cash equivalents

 

 

12,957

 

575,186

 

2,420,608

 

2,536,465

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents at the beginning of the period

 

 

1,769,976

 

1,348,461

 

14,658,481

 

13,301,716

Effect of the foreign exchange rate changes

 

 

17,436

 

(12,198)

 

150,972

 

(98,891)

Cash and cash equivalents at the end of the period

 

 

1,800,369

 

1,911,449

 

17,230,061

 

15,739,290

 

 

 

 

 

 

 

 

 

 

Additional information

 

 

 

 

 

 

 

 

 

Income taxes paid

 

 

 

 

498,998

 

58,584


(i)     For additional information see notes 3.1

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


Statement of cash flow

(In thousands of  Reais) 


Non-cash transactions:

 

The Company presents its statements of cash flows using the indirect method. During the period ended June, 2024, 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 as a counterpart to the lease liability in the amount of R$784,084 (R$100,014 on June 30, 2023), 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$759,766 (R$794,602 on June 30, 2023).

 

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 received or paid are classified as cash flow from financing activities.

(In thousands of Reais)


 

Parent Company

 

Consolidated

 

6M24

 

6M23

 

6M24

 

6M23 (Restated)(i)

Revenue

 

 

 

 

 

 

 

Net sales

 

 

23,650,222

 

23,160,634

Other income (expense), net

15,758

 

(3,845)

 

721,780

 

389,797

Impairment gain (loss) on trade receivables

 

 

205

 

(9,062)

 

15,758

 

(3,845)

 

24,372,207

 

23,541,369

Inputs purchased from third parties

 

 

 

 

 

 

 

Cost of goods sold and services rendered

 

 

13,016,297

 

13,678,750

Materials, energy, third-party services and other

66,448

 

44,063

 

1,107,676

 

889,718

 

66,448

 

44,063

 

14,123,973

 

14,568,468

 

 

 

 

 

 

 

 

Gross value added

(50,690)

 

(47,908)

 

10,248,234

 

8,972,901

 

 

 

 

 

 

 

 

Retention

 

 

 

 

 

 

 

Depreciation, amortization and impairment

7,780

 

7,027

 

4,408,542

 

1,610,177

 

 

 

 

 

 

 

 

Net value added

(58,470)

 

(54,935)

 

5,839,692

 

7,362,724

 

 

 

 

 

 

 

 

Value added transferred in

 

 

 

 

 

 

 

Interest earnings in associates

1,577,990

 

(1,317,521)

 

1,294,795

 

120,097

Interest earnings in joint ventures

5,052

 

158,256

 

47,066

 

1,393,417

Profit for the period from discontinued operation, net of tax

 

5,483

 

 

15,907

Finance revenue

100,371

 

149,684

 

1,341,486

 

1,229,537

 

1,683,413

 

(1,004,098)

 

2,683,347

 

2,758,958

 

 

 

 

 

 

 

 

Value added to be distributed

1,624,943

 

(1,059,033)

 

8,523,039

 

10,121,682

 

 

 

 

 

 

 

 

Distribution of value added

 

 

 

 

 

 

 

Personnel and payroll charges

111,018

 

117,596

 

1,289,541

 

1,253,719

Direct remuneration

90,869

 

109,712

 

1,019,285

 

1,036,833

Benefits

6,207

 

5,337

 

204,900

 

168,098

FGTS and other

13,942

 

2,547

 

65,356

 

48,788

 

 

 

 

 

 

 

 

Taxes, fees and contributions

(935,727)

 

(422,886)

 

2,231,848

 

2,520,254

Federal

(951,722)

 

(426,038)

 

696,163

 

1,046,359

State

1

 

 

1,438,565

 

1,390,401

Municipal

15,994

 

3,152

 

97,120

 

83,494

 

 

 

 

 

 

 

 

Financial expenses and rents

2,868,934

 

1,193,088

 

5,707,589

 

7,213,183

Interest and foreign exchange variation

2,853,384

 

1,288,580

 

5,488,129

 

6,873,818

Rents

 

 

72,019

 

83,034

Other

15,550

 

(95,492)

 

147,441

 

256,331

 

 

 

 

 

 

 

 

Equity Remuneration

(419,282)

 

(1,946,831)

 

(705,939)

 

(865,474)

Non-controlling interests

 

 

(286,657)

 

1,081,357

Retained losses

(419,282)

 

(1,952,314)

 

(419,282)

 

(1,962,738)

Profit for the period from discontinued operation, net of tax

 

5,483

 

 

15,907

(i) For more details see notes 3.1.

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

Notes to the interim Financial Statements

(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 results attributed to loans.
(ii) Cosan Oito is a subsidiary of Cosan S.A., which has a significant stake in Vale.
(iii) Cosan Nove has a direct stake in Raízen of 39.12% and preferred shares with Itaú Unibanco S.A. (“Itaú”) which corresponds to an equity interest of 26.91%.
(iv) Cosan Dez has a direct stake in Compass of 88,00% and preferred shares with Bradesco BBI S.A. (“Bradesco”) which corresponds to an equity interest of 23.20%.

 

Notes to the interim Financial Statements

(In thousands of Reais, except when otherwise indicated)

INTERNALIZATION OF SENIOR NOTES 2031

On February 16, 2024, the Company internalized the remaining resources arising from the 2031 senior notes, through the issuance of Loan 4131 by Cosan S.A., referenced in US dollars in the amount of equivalent to US$600,000 thousand, equivalent to R$2,982,600, with an annual coupon of 6.6% p.a. for the first four semesters and interest payment of 7.25% p.a. for the others. In return, Cosan Luxembourg contracted a Time Deposit (“TD”) with the same amount and counterparty in US dollars, with semi-annual payment frequency and annual remuneration of 7.25% p.a., which has as its underlying asset the issuance of Loan 4131. For more information see note 5.4 (e).

VALE'S DIVIDEND DISTRIBUTION

On February 22, 2024, Vale's Board of Directors approved the remuneration of shareholders in the amount of R$11,721,894. The amount declared corresponds entirely to dividends in the total amount of R$ 2.738548374 reais per share. The payment took place on March 19, 2024 and the amount received by the subsidiary Cosan Oito was R$577,469.

COMGÁS'S TENTH ISSUANCE OF DEBENTURES

On February 29, 2024, the Board of Directors of the indirect subsidiary Comgás approved the public offering of the 10th issuance of simple debentures, under a firm placement guarantee, non-convertible into shares, of the unsecured type, in a single series. The issuance was in the total amount of R$1,500,000, with semiannual interest at a rate equal to DI plus a spread of 0.80% p.a. and with maturity of the principal on March 15, 2029, with amortization on the maturity date. The net proceeds from the Issuance will be allocated to the ordinary management of the business of the indirect subsidiary Comgás.

RENEWAL OF THE SUDAM TAX BENEFIT

On December 20, 2023, indirect subsidiary Rumo Malha Norte S.A. filed with the Brazilian Federal Revenue Service (RFB) the constitutive report number 143/2023, issued by SUDAM on December 6, 2023, attesting to compliance with the legal conditions and requirements required for the renewal of the tax benefit, for another 10 years. In view of the above, the RFB, through the use of its powers, decided on March 13, 2024, through executive declaratory act number 024213308, to recognize the right to a 75% reduction in income tax and additional taxes referred to in article 1 of Provisional Measure No. 2,199-14, of August 24, 2001, calculated on the basis of the operating profit of the legal entity Rumo Malha Norte.

COMPASS'S THIRD ISSUANCE OF DEBENTURES

On March 15, 2024, the subsidiary Compass Gás e Energia S.A. raised its 3rd issuance of simple and non-convertible debentures, in the amount of R$1,500,000 with remuneration of CDI + 1.08% p.a., semiannual interest and principal maturing on March 15, 2029. The proceeds from the issuance will be used for general purposes and to strengthen working capital.

RESOLUTION OF COMPASS GAS AND ENERGY DIVIDENDS

On March 27, 2024, the Board of Directors of the indirect subsidiary Compass Gas and Energy approved the distribution of dividends in the amount of R$1,500,000. The payment took place on April 12, 2024 and the amount received by the subsidiary Cosan Dez was R$1,320,000.

COMPASS AND TRSP COMMERCIAL NOTES

On March 20, 2024, Compass and its subsidiary TRSP signed the 1st Issuance of Commercial Notes in the amount of R$200,000, with maturity in March 2026 and remuneration at 100% CDI + 1.7% p.a. The agreement was entered into through the depositary Laqus Depositária de Valores Mobiliários S.A. following the market conditions for the respective transaction.


Notes to the interim Financial Statements

(In thousands of Reais, except when otherwise indicated)

COMPASS COMERCIALIZAÇÃO LOAN

On March 21, 2024, Compass and its subsidiary Compass Comercialização signed an "Uncommitted Term Loan Facility Agreement – Loan Agreement" with BNP Paribas S.A., for funding under the terms of Law No. 4,131. On March 22, 2024, the Company concluded the funding in the amount of EUR 78 million, equivalent to R$423,393, maturing in March 2025 and with an interest rate of 4.88% per year.

ISSUANCE OF DEBENTURES RUMO MALHA PAULISTA S.A.

On March 25, 2024, Rumo Malha Paulista raised R$1,200,000 with the 5th issuance of simple, non-convertible debentures, of the unsecured type, divided into two series, the first of which has an amount of R$532,243, with an IPCA rate + 5.7970% p.a., a term of 10 years, semiannual interest payments and bullet amortization,  while the second is R$667,757 with an IPCA rate + 5.9284% p.a., a term of 15 years, semiannual interest payments and amortizations in the last three years.

On June 26, 2024, Rumo Malha Paulista raised R$704,000 with the 6th issue of simple debentures, not convertible into shares, of the unsecured type, divided into two series, the first of which has an amount of R$547,950, with a rate of IPCA + 6.42% p.a., term of 10 years, half-yearly interest payments and bullet amortization, while the second is for R$156,050 with a rate of IPCA + 6.5318% p.a., a term of 15 years, half-yearly interest payments and amortization in the last three years.

AGREEMENT FOR THE CONSTRUCTION OF A NEW PORT TERMINAL IN SANTOS

On March 25, 2024, Companhia Rumo S.A. and EMBRAPORT – Empresa Brasileira de Terminais Portuários S.A., signed a binding agreement for the implementation of a new port project (terminal) for grain and fertilizer lifts at the port of Santos. The estimated investment for the construction of the Terminal is R$2,500,000 and will be financed with loans, in addition to the possibility of potential strategic partnerships throughout the course of the Project's implementation. The start of construction is conditional on the fulfillment of customary conditions precedent for this type of operation, including licensing and legal and regulatory approvals. After the fulfillment of all conditions precedent, the period of 30 months for construction is estimated.

UNWIND VALE S.A. OPERATIONS

  • Collar Financing

During the first months of 2024, as shown in the table, the Company anticipated the debts linked to Vale's operation, and in April 2024 the settlement of 100% of the debts was concluded, as well as the collar financing derivatives linked to the operation.

 

 

Participation Cosan

 

Debt settlement

Cashier Effect

 

 

Base date

 

Direct

 

Collar-related             

 

Total

 

Principal

 

Interest

 

Gain/Loss settlement Collar

January, 2024

 

2.62%

 

2.03%

 

4.65%

 

(1,698,606)

 

(49,773)

 

188,140

February, 2024

 

3.91%

 

0.74%

 

4.65%

 

(2,067,956)

 

(63,689)

 

303,431

April 2024 (i)

 

3.91%

 

 

3.91%

 

(1,918,773)

 

(65,880)

 

331,116


(i) On April 19, 2024, the Company concluded the sale of a further 33,524,185 shares equivalent to a 0.78% stake in Vale's voting share capital, together with the early settlement of the remaining debt. With this last advance payment, the Company settled 100% of the debts linked to the operation and collar derivatives, and now only holds a direct stake in Vale.
  • Call Spread

In May 2024, the Company carried out the early settlement of the first tranche of the Call Spread derivative structure equivalent to 10,786 million shares or 0.24% of the total number of Vale S.A. shares, completely eliminating the maturities in 2024, reducing the economic stake from 1.58% to 1.34%. 

 

 

Cosan economic participation

 

Settlement gain/loss

Call Spread

Base date

 

% Settled in advance

 

% Remaining

 

Cash effect

 

Result effect

May, 2024

 

0.24%

 

1.34%

 

14,499

 

(82,265)


17


Notes to the interim Financial Statements

(In thousands of Reais, except when otherwise indicated)

START OF OPERATIONS OF THE SÃO PAULO REGASIFICATION TERMINAL ("TRSP")

The second quarter of 2024 was marked by the start of operations of the São Paulo Regasification Terminal ("TRSP"), whose operating and service model includes strategic LNG infrastructure and logistics assets.

The start of operations is mainly due to the completion of the liquefied natural gas regasification terminal, located in Santos/SP. As shown in note 16, this asset was transferred from "work in progress" to the respective classes of assets.

The terminal has the capacity to regasify approximately 14 million m3 of LNG per day. And from April to June 2024, during the commissioning period, it regasified approximately 125 million m³ of LNG.

EXCLUSION OF ICMS FROM THE CALCULATION BASIS OF PIS AND COFINS

On April 10, 2024, the jointly controlled subsidiary Raízen S.A., through the indirect subsidiary Blueway, obtained approval from the Brazilian Federal Revenue Service for the request to qualify for a tax credit in the amount of R$1,824,019, determining the exclusion of ICMS from the PIS and COFINS calculation basis.

INCORPORATION OF ELEVAÇÕES PORTUÁRIAS S.A.

On April 30, 2024, CLI SUL S.A. ("CLI SUL") completed the process of incorporating Elevações Portuárias S.A. ("EPSA"), after obtaining the necessary regulatory approvals. As a result of this corporate reorganization, Rumo S.A. ("Rumo") received the amount of R$168,855 from CLI SUL on the same date. This amount refers to the additional acquisition price that CLI SUL undertook to pay to Rumo, under the terms of the share purchase agreement signed between the parties on July 15, 2022, and corresponds to 20% of the outstanding balance of the acquisition financing, plus accrued interest and other charges, less the cash held by CLI SUL.

After the merger, CLI SUL's shareholders became Corredor Logística e Infraestrutura S.A. ("CLI") and Rumo, with the shareholding split remaining at 80% for CLI and 20% for Rumo.

ADDENDUM TO THE RUMO MALHA PAULISTA CONCESSION CONTRACT

On May 28, 2024, the subsidiary Rumo entered into the 6th Amendment to the Concession Agreement of the indirect subsidiary Rumo Malha Paulista with the federal government through ANTT - Agência Nacional de Transportes Terrestres (National Land Transport Agency).

In order to update the Book of Obligations, the indirect subsidiary Malha Paulista will need to restore the economic and financial balance of the contract in an amount estimated at approximately R$1,170,000, of which R$500,000 will be converted into investments in its rail network and the rest will be paid in 4 annual installments of R$167,500. The amount of each annual installment will be adjusted by the accumulated variation of the IPCA between June 2023 and two months prior to the date of actual payment.


Notes to the interim Financial Statements

(In thousands of Reais, except when otherwise indicated)

SALE OF SHARES IN TERMINAL XXXIX

On May 29, 2024, the subsidiary Rumo entered into a share purchase agreement, selling 50% (fifty percent) of its shareholding in Terminal XXXIX de Santos S.A. ("T-XXXIX") to a consortium formed between Bunge Alimentos S.A. and Zen-noh Grain Corporation, as disclosed in a material fact on the same date.

The sale of the stake in T-XXXIX represents a move towards financial discipline and capital recycling, strengthening the Company's cash position so that it can concentrate its efforts on projects that support the ongoing capacity increase program and strengthen the structural competitiveness of the rail modal.

The effectiveness of the operation depends on compliance with the binding conditions set out in the instrument, which has not yet occurred as of June 30, 2024.

MOOVE DIVIDEND RESOLUTION

On June 12, 2024, the Board of Directors of the subsidiary Moove Lubricants Holdings approved the distribution of dividends in the amount of US$116,903 thousand, equivalent to R$630,000. The payment took place on June 21, 2024.

RAISING LOANS FROM THE MOOVE SEGMENT

On June 14, 2024, Cosan Lubrificantes e Especialidades contracted two loans, one in the export prepayment modality and the other in the export credit note modality, with the banks Bank of America and Citibank, respectively, in the amounts of R$536,240 (corresponding to US$100,000 thousand) and R$268,120 (corresponding to US$50,000 thousand), respectively. The export prepayment loan has interest payments every six months and repayments will take place in June 2026 and June 2027, while the export credit loan has annual interest payments with the principal maturing in June 2027. 

On June 14, 2024, Moove Lubrificants Limited contracted two loans with the banks Bank of America and Citibank, respectively, in the amounts of R$238,064 (corresponding to £35,000) and R$14,341 (corresponding to £2,500), respectively. For the first loan, interest payments are quarterly, and the principal is due in June 2026, while for the second loan, interest and principal payments are due in August 2024.

EARLY REDEMPTION OF RUMO MALHA PAULISTA S.A. DEBENTURES

On June 26, 2024, the subsidiary Rumo Malha Paulista made the optional early redemption of R$ 757,944, the total amount of the first series of the 2nd issue of simple debentures, not convertible into shares, of the unsecured type.

On the occasion of the optional early redemption, the holders of the debentures, on the date of the optional early redemption, were entitled to payment of: (a) the balance of the nominal unit value of the debentures of the first series; plus (b) the remuneration of the first series, calculated pro rata temporis, from the date of payment of the remuneration of the first series immediately preceding, on June 17, 2024, until the date of the optional early redemption; (c) plus a premium, apartment, levied on the amount of the early redemption, corresponding to 0.25% (twenty-five hundredths) percent multiplied by the remaining term of the debentures of the first series.


Notes to the interim Financial Statements

(In thousands of Reais, except when otherwise indicated)

ISSUE OF DEBENTURES

On June 28, 2024, Cosan issued unsecured debentures, not convertible into shares, in the total amount of R$1,450,000, divided into two series. The first series bears interest at CDI plus 1.0% per year, matures in June 2029, pays interest every six months and amortizes the principal in June 2028 and June 2029. The second series bears interest at CDI plus 1.5% per year, maturing in June 2034, with half-yearly interest payments and principal repayments in June 2032, June 2033 and June 2034.

WRITE-OFF OF ASSETS AND IMPAIRMENT LOSS OF RUMO MALHA SUL

In the 2nd quarter of 2024, Rio Grande do Sul was impacted by extreme weather events. This force majeure event caused damage to the railway infrastructure of indirect subsidiary Rumo Malha Sul.

In this context, in the quarter ended June 30, 2024 and in accordance with Circular Letter No. 01/2024-CVM/SNC/SEP, Management identified the existence of indications that led to the anticipation of the recoverability test of the permanent assets (fixed assets, intangible assets and rights of use) of the cash generating unit of the subsidiary Rumo ("Rumo Malha Sul"), considering the event described above, including with regard to the term of use of the assets, the subsidiary Rumo provisioned the amount of R$2.392,776 as mentioned in note 11.1.

These individual and consolidated interim financial statements were prepared and are being presented in accordance with the technical pronouncement CPC 21 (R1) - Interim Statements and with the international standards IAS 34 - Interim Financial Reporting, issued by the International Accounting Standards Board (IASB), and also based on the provisions contained in the Brazilian Corporation Law, and presented in a manner consistent with the rules issued by the Securities and Exchange Commission, applicable to the preparation of quarterly information - ITR. Interim financial statements do not include all information necessary for a complete set of financial statements prepared in accordance with local standards and 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 the Statements of Added Value (“DVA”), individual and consolidated, is required by Brazilian corporate legislation and by the accounting practices adopted in Brazil applicable to public companies CPC 09 – Statement of Added Value. IFRS standards do not require the presentation of this statement. As consequence, 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, 2023, was not presented in full in this quarterly information.

 

These interim financial statements were prepared following the preparation basis and accounting policies consistent with those adopted in the preparation of the financial statements as of December 31, 2023. 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 main sources of estimation uncertainty were the same as those described in the last annual financial statements, except for the revaluation of impairment in the indirect subsidiary Rumo Malha Sul.

 

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

 

These interim financial statements were authorized for issuance by the Board of Directors on August 14, 2024.



Notes to the interim Financial Statements

(In thousands of Reais, except when otherwise indicated)


3.1. RECLASSIFICATION IN THE INCOME STATEMENT

 

ARSESP, through resolution 1,205 of August 18, 2021, NTF-044-2021, released a new Regulatory Accounting Manual and Chart of Accounts for the piped gas distribution sector for companies on its regulation with applicability as of fiscal year 2023.

 

According to the technical note mentioned above, ARSESP determines that the accounting of variations, positive and negative, between the price included in the tariffs and the price actually paid by the concessionaire to the supplier, which are periodically passed on to users through graphical accounts, must be recorded in the net operating revenue group. The accounting policy usually applied by the subsidiary Compass is consistent with the understanding of the essence of the operation, classifying the effects of the Regulatory Current Account ("CCR") on its gross income, but with allocations in the cost group of goods sold and services rendered. In addition, the document also mentions that the classification of expenses and costs may vary in relation to commonly adopted practices in which part of the administrative expenses are also admitted as costs of operations related to piped gas distribution services.

 

The indirect subsidiary Comgás has voluntarily reassessed the way in which it presents the classification of the effects of CCR and general and administrative expenses, as it understands that such presentation will meet the requirements of ARSESP and OCPC08, providing more consistent information in the consolidations in line with the practices adopted by the group. These reclassifications do not impact the main indicators, such as profit for the year and shareholders' equity, used by the indirect subsidiary Comgás and the other gas distributors of Compass.

 

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

 

 

 

Consolidated

 

 

2Q23 (Originally presented)

 

Reclassification

 

2Q23 (Restated)

Net operating revenue

 

10,010,456

 

40,549

 

10,051,005

Cost of goods sold and services rendered

 

(7,135,119)

 

(102,132)

 

(7,237,251)

Gross income

 

2,875,337

 

(61,583)

 

2,813,754

Sales expenses

 

(341,507)

 

 

(341,507)

General and administrative expenses

 

(594,273)

 

61,583

 

(532,690)

Other operating income, net

 

(56,046)

 

 

(56,046)

Operating results

 

(991,826)

 

61,583

 

(930,243)

Result before equity income and net financial result

 

1,883,511

 

 

1,883,511


 

 

6M23 (Originally presented)

 

Reclassification

 

6M23 (Restated)

Net operating revenue

 

19,641,783

 

27,376

 

19,669,159

Cost of goods sold and services rendered

 

(14,267,636)

 

(148,218)

 

(14,415,854)

Gross income

 

5,374,147

 

(120,842)

 

5,253,305

Sales expenses

 

(681,240)

 

 

(681,240)

General and administrative expenses

 

(1,144,055)

 

120,842

 

(1,023,213)

Other operating income, net

 

305,847

 

 

305,847

Operating results

 

(1,519,448)

 

120,842

 

(1,398,606)

Result before equity income and net financial result

 

3,854,699

 

 

3,854,699

 

Additionally, the Moove segment reviewed its initial adoption and reclassified revenues to reflect its operational performance more accurately, as detailed bellow:


Notes to the interim Financial Statements

(In thousands of Reais, except when otherwise indicated)

 

 

2Q23

 

Reclassification

 

2Q23
(Restated)

 

6M23

 

Reclassification

 

6M23
(Restated)

Reported segment

 

 

 

 

 

 

 

 

 

 

 

Moove

 

 

 

 

 

 

 

 

 

 

 

  Finished product

2,191,377

 

65,653

 

2,257,030

 

4,507,294

 

95,767

 

4,603,061

  Base oil

226,854

 

(5,190)

 

221,664

 

380,845

 

(5,191)

 

375,654

  Services

98,887

 

(60,463)

 

38,424

 

216,152

 

(90,576)

 

125,576

 

2,517,118

 

 

2,517,118

 

5,104,291

 

 

5,104,291

 

 

2Q23

 

Reclassification

 

2Q23
(Restated)

 

6M23

 

Reclassification

 

6M23
(Restated)

At a point in time

 

 

 

 

 

 

 

 

 

 

 

Natural gas distribution

4,077,261

 

 

4,077,261

 

8,126,823

 

 

8,126,823

Lubricants, base oil and other

2,418,231

 

60,463

 

2,478,694

 

4,888,139

 

90,576

 

4,978,715

Other

279,811

 

 

279,811

 

600,642

 

 

600,642

 

6,775,303

 

60,463

 

6,835,766

 

13,615,604

 

90,576

 

13,706,180

Over time

 

 

 

 

 

 

 

 

 

 

 

Railroad transportation services

2,639,483

 

 

2,639,483

 

4,913,781

 

 

4,913,781

Container operations

123,629

 

 

123,629

 

233,159

 

 

233,159

Construction revenue

391,712

 

 

391,712

 

694,620

 

 

694,620

Services rendered

98,887

 

(60,463)

 

38,424

 

216,152

 

(90,576)

 

125,576

 

3,253,711

 

(60,463)

 

3,193,248

 

6,057,712

 

(90,576)

 

5,967,136

 

 

 

 

 

 

 

 

 

 

 

 

Eliminations

(18,558)

 

 

(18,558)

 

(31,533)

 

 

(31,533)

Total net sales

10,010,456

 

 

10,010,456

 

19,641,783

 

 

19,641,783



Notes to the interim Financial Statements

(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. Compass: (i) distribution of piped natural gas throughout Brazil to industrial, residential, commercial, automotive, and cogeneration customers; (ii) commercialization of electricity and natural gas; and (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: operates in the production, formulation and distribution of high-performance lubricants, base oils and specialties with headquarters in Brazil and operates in 11 countries in South America, North America, and Europe. It blends, distributes, and sells products under Mobil and proprietary brands for different end-markets including industrial, commercial and passenger/cargo vehicles.
  4. Rumo: 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. Radar: A reference in agricultural property management, Radar invests in a diversified portfolio with high valuation potential, through participation in the companies Radar, Tellus and Janus.

Reconciliation:

 

  1. Corporate Cosan: represents the reconciliation of Cosan’s corporate structure, which consists of: (i) senior management and corporate teams, which incur general and administrative expenses and other expenses (operating revenues), including pre-operational investments; (ii) the result of equity of assets, including participation in Vale S.A.; and (iii) financial result attributed to cash and debts of the parent, intermediate holdings (Cosan Oito, Cosan Nove and Cosan Dez) and offshores financial companies, and mining and investment projects at the Climate Tech Fund, fund managed by Fifth Wall, specializing in technological innovation.

Although Raízen S.A. is a joint venture registered under the equity method and is not proportionally consolidated, Management continues to review the information by segment. The reconciliation of these segments is presented in the column “Deconsolidation of jointly owned subsidiary”.


 

Notes to the interim Financial Statements

(In thousands of Reais, except when otherwise indicated)


In December 2023 the Company re-evaluated its segment structure presented as reconciliation items and added to the Corporate Cosan structure the company Cosan Dez and Cosan Investimentos. Because of this change, we present the comparative period of six and three month ended on June 30, 2023.

 

2Q24 (Restated)

 

Reported segments

 

  


Reconciliation

 

Consolidated

 

Raízen

 

Compass

 

Moove

 

Rumo

 

Radar

 

Cosan Corporate

 

Deconsolidation of Joint

Ventures

 

Elimination Between

Segments

 

Result

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net operating revenue

57,759,456

 

4,402,310

 

2,580,960

 

3,574,737

 

153,404

 

4

 

(57,759,456)

 

(17,407)

 

10,694,008

Cost of goods sold and services provided

(55,138,374)

 

(3,510,681)

 

(1,836,776)

 

(1,807,554)

 

 

 

55,138,374

 

17,407

 

(7,137,604)

Gross profit

2,621,082

 

891,629

 

744,184

 

1,767,183

 

153,404

 

4

 

(2,621,082)

 

 

3,556,404

Selling expenses

(1,429,874)

 

(43,065)

 

(322,206)

 

(11,226)

 

 

 

1,429,874

 

 

(376,497)

General and administrative expenses

(738,748)

 

(185,423)

 

(152,810)

 

(143,353)

 

(17,950)

 

(111,877)

 

738,748

 

 

(611,413)

Other income (expenses), net

2,336,914

 

428,946

 

6,480

 

(2,487,904)

 

(1,994)

 

(354,571)

 

(2,336,914)

 

 

(2,409,043)

Equity in associates’ earnings

(39,196)

 

28,391

 

 

19,186

 

(67)

 

906,575

 

39,196

 

(120,714)

 

833,371

Equity income in joint ventures

 

 

 

 

 

450,974

 

 

 

450,974

Financial result

(1,482,052)

 

(251,450)

 

(47,295)

 

(646,594)

 

(59,138)

 

(1,517,326)

 

1,482,052

 

 

(2,521,803)

Financial expenses

(1,095,868)

 

(486,016)

 

(33,279)

 

(813,565)

 

(69,004)

 

(728,888)

 

1,095,868

 

 

(2,130,752)

Financial revenue

261,238

 

294,755

 

12,169

 

295,000

 

9,866

 

114,595

 

(261,238)

 

 

726,385

Foreign exchange variation

(1,848,944)

 

(241,691)

 

(45,441)

 

(629,337)

 

 

(1,526,349)

 

1,848,944

 

 

(2,442,818)

Derivatives

1,201,522

 

181,502

 

19,256

 

501,308

 

 

623,316

 

(1,201,522)

 

 

1,325,382

Income tax and social contribution

(226,022)

 

(269,726)

 

(43,709)

 

(239,888)

 

3,668

 

658,177

 

226,022

 

 

108,522

Income for the period

1,042,104

 

599,302

 

184,644

 

(1,742,596)

 

77,923

 

31,956

 

(1,042,104)

 

(120,714)

 

(969,485)

Result attributed to:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Controlling shareholders

1,026,612

 

492,933

 

129,797

 

(530,486)

 

28,470

 

(227,108)

 

(1,026,612)

 

(120,714)

 

(227,108)

Non-controlling shareholders

15,492

 

106,369

 

54,847

 

(1,212,110)

 

49,453

 

259,064

 

(15,492)

 

 

(742,377)

 

1,042,104

 

599,302

 

184,644

 

(1,742,596)

 

77,923

 

31,956

 

(1,042,104)

 

(120,714)

 

(969,485)

Other selected information

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

1,960,930

 

254,833

 

75,042

 

592,572

 

68

 

3,877

 

(1,960,930)

 

 

926,392

EBITDA

4,711,108

 

1,375,311

 

350,690

 

(263,542)

 

133,461

 

894,982

 

(4,711,108)

 

(120,714)

 

2,370,188

Additions to fixed assets, intangible assets and contract assets

2,204,630

 

437,611

 

53,760

 

1,175,770

 

3,055

 

1,329

 

(2,204,630)

 

 

1,671,525

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EBITDA reconciliation

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income for the period

1,042,104

 

599,302

 

184,644

 

(1,742,596)

 

77,923

 

31,956

 

(1,042,104)

 

(120,714)

 

(969,485)

Income taxes and social contribution

226,022

 

269,726

 

43,709

 

239,888

 

(3,668)

 

(658,177)

 

(226,022)

 

 

(108,522)

Financial result

1,482,052

 

251,450

 

47,295

 

646,594

 

59,138

 

1,517,326

 

(1,482,052)

 

 

2,521,803

Depreciation and amortization

1,960,930

 

254,833

 

75,042

 

592,572

 

68

 

3,877

 

(1,960,930)

 

 

926,392

EBITDA

4,711,108

 

1,375,311

 

350,690

 

(263,542)

 

133,461

 

894,982

 

(4,711,108)

 

(120,714)

 

2,370,188



Notes to the interim Financial Statements

(In thousands of Reais, except when otherwise indicated)


 

2Q23 (Restated)

 

Reported segments

 

Reconciliation

Consolidated

 

Raízen

 

Compass

 

Moove

 

Rumo

 

Radar

 

Cosan Corporate

 

Deconsolidation of Joint

Ventures

 

Elimination Between

Segments

 

Result

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net operating revenue

48,805,958

 

4,625,078

 

2,517,118

 

2,763,112

 

163,779

 

476

 

(48,805,958)

 

(18,558)

 

10,051,005

Cost of goods sold and services provided

(46,046,792)

 

(3,681,199)

 

(1,842,889)

 

(1,691,338)

 

(40,383)

 

 

46,046,792

 

18,558

 

(7,237,251)

Gross profit

2,759,166

 

943,879

 

674,229

 

1,071,774

 

123,396

 

476

 

(2,759,166)

 

 

2,813,754

Selling expenses

(1,325,032)

 

(41,378)

 

(291,034)

 

(9,093)

 

 

(2)

 

1,325,032

 

 

(341,507)

General and administrative expenses

(703,850)

 

(157,292)

 

(139,454)

 

(120,318)

 

(16,592)

 

(99,034)

 

703,850

 

 

(532,690)

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)

 

45,696

 

 

21,438

 

408

 

416,006

 

79,136

 

(416,416)

 

67,132

Equity income in joint ventures

 

 

 

 

 

263,003

 

 

 

263,003

Financial result

(1,375,764)

 

(234,948)

 

(61,293)

 

(675,897)

 

7,994

 

(2,178,632)

 

1,375,764

 

 

(3,142,776)

Financial expenses

(1,563,720)

 

(309,703)

 

(40,131)

 

(1,130,297)

 

(1,816)

 

(3,940,272)

 

1,563,720

 

 

(5,422,219)

Financial revenue

226,568

 

230,609

 

21,498

 

267,271

 

9,810

 

99,686

 

(226,568)

 

 

628,874

Foreign exchange variation

754,336

 

105,151

 

(21,579)

 

264,668

 

 

1,202,098

 

(754,336)

 

 

1,550,338

Derivatives

(792,948)

 

(261,005)

 

(21,081)

 

(77,539)

 

 

459,856

 

792,948

 

 

100,231

Income tax and social contribution

(263,606)

 

(174,243)

 

(63,488)

 

(66,349)

 

(20,511)

 

791,073

 

263,606

 

 

466,482

Income for the period

628,782

 

330,389

 

107,502

 

167,202

 

176,668

 

(827,993)

 

(628,782)

 

(416,416)

 

(462,648)

    Net profit for the period from discontinued operations

 

15,907

 

 

 

 

7,140

 

 

(7,140)

 

15,907

Result attributed to:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Controlling shareholders

595,426

 

251,097

 

75,274

 

50,714

 

46,471

 

(1,042,701)

 

(595,426)

 

(423,556)

 

(1,042,701)

Non-controlling shareholders

33,356

 

95,199

 

32,228

 

116,488

 

130,197

 

221,848

 

(33,356)

 

 

595,960

 

628,782

 

346,296

 

107,502

 

167,202

 

176,668

 

(820,853)

 

(628,782)

 

(423,556)

 

(446,741)

Other selected information

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

1,848,848

 

212,700

 

70,167

 

538,335

 

69

 

3,687

 

(1,848,848)

 

 

824,958

EBITDA

4,117,000

 

952,280

 

302,450

 

1,447,783

 

189,254

 

563,253

 

(4,117,000)

 

(416,416)

 

3,038,604

Additions to fixed assets, intangible assets and contract assets

1,948,314

 

506,618

 

43,569

 

692,748

 

14,023

 

16,725

 

(1,948,314)

 

 

1,273,683

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EBITDA reconciliation

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income for the period

628,782

 

330,389

 

107,502

 

167,202

 

176,668

 

(827,993)

 

(628,782)

 

(416,416)

 

(462,648)

Income taxes and social contribution

263,606

 

174,243

 

63,488

 

66,349

 

20,511

 

(791,073)

 

(263,606)

 

 

(466,482)

Financial result

1,375,764

 

234,948

 

61,293

 

675,897

 

(7,994)

 

2,178,632

 

(1,375,764)

 

 

3,142,776

Depreciation and amortization

1,848,848

 

212,700

 

70,167

 

538,335

 

69

 

3,687

 

(1,848,848)

 

 

824,958

EBITDA

4,117,000

 

952,280

 

302,450

 

1,447,783

 

189,254

 

563,253

 

(4,117,000)

 

(416,416)

 

3,038,604



Notes to the interim Financial Statements

(In thousands of Reais, except when otherwise indicated)



6M24

 

Reported segments

 

Reconciliation

 

 

Raízen

 

Compass

 

Moove

 

Rumo

 

Radar

 

Cosan Corporate

 

Deconsolidation of Joint Ventures

 

Elimination Between Segments

 

Consolidated

Result

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   Net operating revenue

111,416,500

 

8,537,477

 

5,020,553

 

6,720,753

 

289,970

 

13

 

(111,416,500)

 

(32,702)

 

20,536,064

   Cost of goods sold and services provided

(105,059,426)

 

(6,869,447)

 

(3,595,665)

 

(3,633,588)

 

 

(43)

 

105,059,426

 

32,702

 

(14,066,041)

   Gross profit

6,357,074

 

1,668,030

 

1,424,888

 

3,087,165

 

289,970

 

(30)

 

(6,357,074)

 

 

6,470,023

Selling expenses

(3,009,722)

 

(86,391)

 

(628,695)

 

(22,815)

 

 

 

3,009,722

 

 

(737,901)

General and administrative expenses

(1,669,152)

 

(359,255)

 

(286,979)

 

(295,170)

 

(36,335)

 

(216,929)

 

1,669,152

 

 

(1,194,668)

Other income (expenses), net

2,291,714

 

483,472

 

25,771

 

(2,544,555)

 

(4,160)

 

(368,810)

 

(2,291,714)

 

 

(2,408,282)

Equity in associates’ earnings

(105,548)

 

57,474

 

 

27,236

 

19,882

 

1,847,130

 

105,548

 

(656,927)

 

1,294,795

Equity income in joint ventures

 

 

 

(2,422)

 

 

49,488

 

 

 

47,066

Financial result

(3,197,184)

 

(455,469)

 

(46,071)

 

(1,267,671)

 

(50,578)

 

(2,481,343)

 

3,197,184

 

 

(4,301,132)

Financial expenses

(2,340,890)

 

(889,584)

 

(31,587)

 

(1,604,698)

 

(70,571)

 

(1,398,868)

 

2,340,890

 

 

(3,995,308)

Financial revenue

498,162

 

541,697

 

34,863

 

535,639

 

19,993

 

209,294

 

(498,162)

 

 

1,341,486

Foreign exchange variation

(2,385,992)

 

(301,483)

 

(68,603)

 

(802,431)

 

 

(1,801,519)

 

2,385,992

 

 

(2,974,036)

Derivatives

1,031,536

 

193,901

 

19,256

 

603,819

 

 

509,750

 

(1,031,536)

 

 

1,326,726

Income tax and social contribution

(532,578)

 

(390,454)

 

(123,610)

 

(356,028)

 

(14,813)

 

1,009,065

 

532,578

 

 

124,160

Income for the period

134,604

 

917,407

 

365,304

 

(1,374,260)

 

203,966

 

(161,429)

 

(134,604)

 

(656,927)

 

(705,939)

Result attributed to:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Controlling shareholders

120,512

 

740,414

 

256,250

 

(418,245)

 

78,508

 

(419,282)

 

(120,512)

 

(656,927)

 

(419,282)

Non-controlling shareholders

14,092

 

176,993

 

109,054

 

(956,015)

 

125,458

 

257,853

 

(14,092)

 

 

(286,657)

 

134,604

 

917,407

 

365,304

 

(1,374,260)

 

203,966

 

(161,429)

 

(134,604)

 

(656,927)

 

(705,939)

Depreciation and amortization

4,726,588

 

505,251

 

144,648

 

1,175,875

 

137

 

7,814

 

(4,726,588)

 

 

1,833,725

EBITDA

8,590,954

 

2,268,581

 

679,633

 

1,425,314

 

269,494

 

1,318,663

 

(8,590,954)

 

(656,927)

 

5,304,758

Additions to fixed assets, intangible assets and contract assets

7,221,300

 

968,965

 

88,248

 

2,142,876

 

4,795

 

2,489

 

(7,221,300)

 

 

3,207,373

EBITDA reconciliation

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income for the period

134,604

 

917,407

 

365,304

 

(1,374,260)

 

203,966

 

(161,429)

 

(134,604)

 

(656,927)

 

(705,939)

Income taxes and social contribution

532,578

 

390,454

 

123,610

 

356,028

 

14,813

 

(1,009,065)

 

(532,578)

 

 

(124,160)

Financial result

3,197,184

 

455,469

 

46,071

 

1,267,671

 

50,578

 

2,481,343

 

(3,197,184)

 

 

4,301,132

Depreciation and amortization

4,726,588

 

505,251

 

144,648

 

1,175,875

 

137

 

7,814

 

(4,726,588)

 

 

1,833,725

EBITDA

8,590,954

 

2,268,581

 

679,633

 

1,425,314

 

269,494

 

1,318,663

 

(8,590,954)

 

(656,927)

 

5,304,758



Notes to the interim Financial Statements

(In thousands of Reais, except when otherwise indicated)


 

6M23 (Restated)

 

Reported segments

 

Reconciliation

 

 

Raízen

 

Compass

 

Moove

 

Rumo

 

Radar

 

Cosan Corporate

 

Deconsolidation of Joint Ventures

 

Elimination Between Segments

 

Consolidated

Result

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net operating revenue

103,757,224

 

9,146,908

 

5,104,291

 

5,146,940

 

300,546

 

2,007

 

(103,757,224)

 

(31,533)

 

19,669,159

Cost of goods sold and services provided

(94,053,084)

 

(7,321,888)

 

(3,786,535)

 

(3,294,933)

 

(40,383)

 

(3,648)

 

94,053,084

 

31,533

 

(14,415,854)

Gross profit

9,704,140

 

1,825,020

 

1,317,756

 

1,852,007

 

260,163

 

(1,641)

 

(9,704,140)

 

 

5,253,305

Selling expenses

(2,587,540)

 

(80,285)

 

(582,756)

 

(17,643)

 

 

(556)

 

2,587,540

 

 

(681,240)

General and administrative expenses

(1,546,154)

 

(295,121)

 

(277,104)

 

(223,239)

 

(34,557)

 

(193,192)

 

1,546,154

 

 

(1,023,213)

Other income (expenses), net

2,106,332

 

(57,033)

 

(22,154)

 

(45,401)

 

79,934

 

350,501

 

(2,106,332)

 

 

305,847

Equity in associates’ earnings

(112,950)

 

97,831

 

 

22,267

 

21,447

 

(367,326)

 

112,950

 

345,878

 

120,097

Equity income in joint ventures

 

 

 

 

 

1,393,417

 

 

 

1,393,417

Financial result

(2,739,203)

 

(700,436)

 

(141,365)

 

(1,283,297)

 

14,196

 

(3,800,989)

 

2,739,203

 

 

(5,911,891)

Financial expenses

(2,921,117)

 

(1,069,290)

 

(116,937)

 

(2,074,675)

 

(3,511)

 

(6,413,067)

 

2,921,117

 

 

(9,677,480)

Financial revenue

409,432

 

430,465

 

44,182

 

564,039

 

17,707

 

173,144

 

(409,432)

 

 

1,229,537

Foreign exchange variation

1,117,948

 

152,748

 

(31,956)

 

401,752

 

 

1,613,135

 

(1,117,948)

 

 

2,135,679

Derivatives

(1,345,466)

 

(214,359)

 

(36,654)

 

(174,413)

 

 

825,799

 

1,345,466

 

 

400,373

Income tax and social contribution

(1,568,686)

 

(1,250,837)

 

(357,256)

 

(66,445)

 

(38,405)

 

1,375,240

 

1,568,686

 

 

(337,703)

Income for the period

3,255,939

 

(460,861)

 

(62,879)

 

238,249

 

302,778

 

(1,244,546)

 

(3,255,939)

 

345,878

 

(881,381)

    Net profit for the period from discontinued operations

 

15,907

 

 

 

 

 

7,140

 

 

(7,140)

 

15,907

Result attributed to:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Controlling shareholders

3,154,643

 

(463,027)

 

(43,975)

 

73,001

 

95,263

 

(1,946,831)

 

(3,154,643)

 

338,738

 

(1,946,831)

Non-controlling shareholders

101,296

 

18,073

 

(18,904)

 

165,248

 

207,515

 

709,425

 

(101,296)

 

 

1,081,357

 

3,255,939

 

(444,954)

 

(62,879)

 

238,249

 

302,778

 

(1,237,406)

 

(3,255,939)

 

338,738

 

(865,474)

Other selected information

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

3,367,564

 

419,557

 

142,249

 

1,040,340

 

138

 

7,893

 

(3,367,564)

 

 

1,610,177

EBITDA

10,931,392

 

1,909,969

 

577,991

 

2,628,331

 

327,125

 

1,189,096

 

(10,931,392)

 

345,878

 

6,978,390

Additions to fixed assets, intangible assets and contract assets

6,086,088

 

1,033,647

 

77,642

 

1,620,607

 

25,859

 

24,062

 

(6,086,088)

 

 

2,781,817

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


EBITDA reconciliation

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


Income for the period

3,255,939

 

(460,861)

 

(62,879)

 

238,249

 

302,778

 

(1,244,546)

 

(3,255,939)

 

345,878

 

(881,381)

Income taxes and social contribution

1,568,686

 

1,250,837

 

357,256

 

66,445

 

38,405

 

(1,375,240)

 

(1,568,686)

 

 

337,703

Financial result

2,739,203

 

700,436

 

141,365

 

1,283,297

 

(14,196)

 

3,800,989

 

(2,739,203)

 

 

5,911,891

Depreciation and amortization

3,367,564

 

419,557

 

142,249

 

1,040,340

 

138

 

7,893

 

(3,367,564)

 

 

1,610,177

EBITDA

10,931,392

 

1,909,969

 

577,991

 

2,628,331

 

327,125

 

1,189,096

 

(10,931,392)

 

345,878

 

6,978,390



Notes to the interim Financial Statements

(In thousands of Reais, except when otherwise indicated)


 

06/30/2024

 

Reported segments

 

Reconciliation

 

 

Raízen

 

Compass

 

Moove

 

Rumo

 

Radar

 

Cosan Corporate

 

Deconsolidation of Joint Ventures

 

Elimination Between Segments

 

Consolidated

Statement of financial position:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

8,728,180

 

5,538,103

 

667,490

 

8,028,917

 

43,335

 

2,952,216

 

(8,728,180)

 

 

17,230,061

Marketable securities

1,250,598

 

941,382

 

121,539

 

1,373,180

 

495,078

 

1,042,159

 

(1,250,598)

 

 

3,973,338

Trade receivables

12,341,914

 

1,948,372

 

1,389,980

 

751,145

 

132,429

 

 

(12,341,914)

 

 

4,221,926

Derivative financial instruments

11,994,438

 

197,214

 

19,256

 

1,423,752

 

 

1,017,437

 

(11,994,438)

 

 

2,657,659

Inventories

17,981,654

 

374,911

 

1,503,905

 

267,700

 

 

 

(17,981,654)

 

 

2,146,516

Sectorial financial assets

 

589,276

 

 

 

 

 

 

 

589,276

Other financial assets

51,958

 

3,507

 

687

 

 

 

 

(51,958)

 

 

4,194

Other current assets

9,830,570

 

1,731,043

 

304,518

 

955,982

 

534,926

 

2,268,436

 

(9,830,570)

 

(453,613)

 

5,341,292

Other non-current assets

17,015,136

 

1,347,524

 

225,513

 

3,557,208

 

39,478

 

4,972,740

 

(17,015,136)

 

(281,550)

 

9,860,913

Investments in associates

 

1,563,947

 

 

241,155

 

88,047

 

29,887,293

 

 

(16,191,224)

 

15,589,218

Investments in joint ventures

1,364,200

 

 

 

46,144

 

 

11,703,660

 

(1,364,200)

 

 

11,749,804

Biological assets

3,900,048

 

 

 

 

 

 

(3,900,048)

 

 

investment properties

 

 

 

 

15,816,095

 

 

 

 

15,816,095

Contract assets

3,188,028

 

987,557

 

11,200

 

 

 

 

(3,188,028)

 

 

998,757

Right-of-use assets

9,794,534

 

1,544,594

 

260,160

 

8,027,807

 

3,186

 

19,213

 

(9,794,534)

 

 

9,854,960

Fixed assets

35,336,144

 

1,393,111

 

839,082

 

17,939,337

 

21

 

48,704

 

(35,336,144)

 

 

20,220,255

Intangible assets

9,792,966

 

13,544,892

 

2,947,917

 

6,594,788

 

 

8,422

 

(9,792,966)

 

 

23,096,019

Loans, financing and debentures

(43,729,542)

 

(13,364,237)

 

(3,261,002)

 

(19,625,258)

 

 

(26,261,360)

 

43,729,542

 

 

(62,511,857)

Derivative financial instruments - liabilities

(9,011,774)

 

(176,536)

 

 

(1,333,487)

 

 

(719,448)

 

9,011,774

 

 

(2,229,471)

Suppliers

(22,855,950)

 

(1,583,675)

 

(1,845,809)

 

(1,005,898)

 

(58,962)

 

(2,011)

 

22,855,950

 

 

(4,496,355)

Employee benefits payables

(1,643,678)

 

(293,852)

 

(115,257)

 

(246,305)

 

 

(28,254)

 

1,643,678

 

 

(683,668)

Sectorial financial liabilities

 

(1,934,084)

 

 

 

 

 

 

 

(1,934,084)

Other current liabilities

(10,470,102)

 

(1,248,015)

 

(376,074)

 

(1,388,476)

 

(501,908)

 

(1,109,556)

 

10,470,102

 

56,461

 

(4,567,568)

Lease liabilities

(11,163,804)

 

(1,850,884)

 

(267,700)

 

(4,032,648)

 

(3,391)

 

(26,381)

 

11,163,804

 

 

(6,181,004)

Other non-current liabilities

(16,348,334)

 

(2,673,720)

 

(570,507)

 

(7,066,265)

 

(525,736)

 

(2,332,837)

 

16,348,334

 

678,699

 

(12,490,366)

Total assets (net of liabilities) allocated by segment

27,347,184

 

8,580,430

 

1,854,898

 

14,508,778

 

16,062,598

 

23,440,433

 

(27,347,184)

 

(16,191,227)

 

48,255,910

Total assets

142,570,368

 

31,705,433

 

8,291,247

 

49,207,115

 

17,152,595

 

53,920,280

 

(142,570,368)

 

(16,926,387)

 

143,350,283

Shareholders’ equity attributable to:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Controlling shareholders

26,566,112

 

5,552,680

 

1,297,308

 

4,352,219

 

4,989,020

 

19,784,314

 

(26,566,112)

 

(16,191,227)

 

19,784,314

Non-controlling shareholders

781,072

 

3,027,750

 

557,590

 

10,156,559

 

11,073,578

 

3,656,119

 

(781,072)

 

 

28,471,596

Total shareholders’ equity

27,347,184

 

8,580,430

 

1,854,898

 

14,508,778

 

16,062,598

 

23,440,433

 

(27,347,184)

 

(16,191,227)

 

48,255,910



Notes to the interim Financial Statements

(In thousands of Reais, except when otherwise indicated)


 

12/31/2023

 

Reported segments

 

Reconciliation

 

 

Raízen

 

Compass

 

Moove

 

Rumo

 

Radar

 

Cosan Corporate

 

Deconsolidation of Joint Ventures

 

Elimination Between Segments

 

Consolidated

Balance sheet items:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

7,915,876

 

3,931,532

 

773,552

 

7,233,993

 

39,946

 

2,679,458

 

(7,915,876)

 

 

14,658,481

Marketable securities

349,584

 

800,267

 

77,814

 

1,396,107

 

239,361

 

990,412

 

(349,584)

 

 

3,503,961

Trade receivables

13,438,430

 

1,550,973

 

1,101,854

 

556,298

 

234,801

 

710

 

(13,438,430)

 

 

3,444,636

Derivative financial instruments - assets

10,888,050

 

175,655

 

 

1,561,493

 

 

809,651

 

(10,888,050)

 

 

2,546,799

Inventories

17,310,692

 

292,335

 

1,284,773

 

215,605

 

 

1

 

(17,310,692)

 

 

1,792,714

Sectorial financial assets

 

548,700

 

 

 

 

 

 

 

548,700

Other financial assets

103,774

 

2,423

 

690

 

 

 

 

(103,774)

 

 

3,113

Other current assets

8,478,292

 

1,553,524

 

193,836

 

841,417

 

375,716

 

3,152,651

 

(8,478,292)

 

(1,106,687)

 

5,010,457

Other non-current assets

13,957,596

 

1,166,991

 

209,823

 

3,528,375

 

14,378

 

3,832,013

 

(13,957,596)

 

(180,880)

 

8,570,700

Investments in associates

 

1,630,124

 

2

 

312,302

 

88,656

 

32,792,891

 

 

(17,212,606)

 

17,611,369

Investments in joint ventures

1,321,982

 

 

 

48,566

 

 

11,693,876

 

(1,321,982)

 

 

11,742,442

Biological assets

3,818,316

 

 

 

 

 

 

(3,818,316)

 

 

investment properties

 

 

 

 

15,976,126

 

 

 

 

15,976,126

Contract assets

3,108,696

 

1,041,421

 

10,684

 

 

 

 

(3,108,696)

 

 

1,052,105

Right-of-use assets

9,645,522

 

1,588,292

 

195,953

 

7,703,754

 

3,319

 

22,200

 

(9,645,522)

 

 

9,513,518

Fixed assets

30,144,420

 

1,255,012

 

755,955

 

19,176,386

 

24

 

52,597

 

(30,144,420)

 

 

21,239,974

Intangible assets

9,677,254

 

13,299,255

 

2,679,983

 

6,664,143

 

 

6,906

 

(9,677,254)

 

 

22,650,287

Loans, financing and debentures

(39,634,986)

 

(10,017,150)

 

(2,207,028)

 

(18,964,841)

 

 

(25,715,635)

 

39,634,986

 

 

(56,904,654)

Derivative financial instruments - liabilities

(7,870,706)

 

(360,784)

 

(742)

 

(1,471,795)

 

 

(1,581,824)

 

7,870,706

 

 

(3,415,145)

Suppliers

(20,150,654)

 

(1,534,041)

 

(1,494,568)

 

(1,084,931)

 

(68,422)

 

(2,563)

 

20,150,654

 

 

(4,184,525)

Employee benefits payables

(966,452)

 

(301,560)

 

(147,313)

 

(318,550)

 

 

(61,906)

 

966,452

 

 

(829,329)

Sectorial financial liabilities

 

(1,810,698)

 

 

 

 

 

 

 

(1,810,698)

Other current liabilities

(10,642,734)

 

(1,703,128)

 

(336,080)

 

(1,583,216)

 

(182,298)

 

(1,239,688)

 

10,642,734

 

571,201

 

(4,473,209)

Lease liabilities

(11,304,874)

 

(1,636,943)

 

(198,964)

 

(3,406,843)

 

(3,502)

 

(29,542)

 

11,304,874

 

 

(5,275,794)

Other non-current liabilities

(12,284,662)

 

(2,678,578)

 

(580,103)

 

(6,537,271)

 

(543,490)

 

(2,367,850)

 

12,284,662

 

716,444

 

(11,990,848)

Total assets (net of liabilities) allocated by segment

27,303,416

 

8,793,622

 

2,320,121

 

15,870,992

 

16,174,615

 

25,034,358

 

(27,303,416)

 

(17,212,528)

 

50,981,180

Total assets

130,158,484

 

28,836,504

 

7,284,919

 

49,238,439

 

16,972,327

 

56,033,366

 

(130,158,484)

 

(18,500,173)

 

139,865,382

Shareholders’ equity attributable to:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Controlling shareholders

26,561,384

 

5,798,294

 

1,624,273

 

4,766,403

 

5,023,574

 

20,955,291

 

(26,561,384)

 

(17,212,528)

 

20,955,307

Non-controlling shareholders

742,032

 

2,995,328

 

695,848

 

11,104,589

 

11,151,041

 

4,079,067

 

(742,032)

 

 

30,025,873

Total shareholders’ equity

27,303,416

 

8,793,622

 

2,320,121

 

15,870,992

 

16,174,615

 

25,034,358

 

(27,303,416)

 

(17,212,528)

 

50,981,180



Notes to the interim Financial Statements

(In thousands of Reais, except when otherwise indicated)

4.1 NET SALES BY SEGMENT

 

2Q24

 

2Q23 (Restated) (i)

 

6M24

 

6M23 (Restated) (i)

Reported segment

 

 

 

 

 

 

 

Raízen

 

 

 

 

 

 

 

  Ethanol

5,645,291

 

4,728,338

 

11,254,874

 

11,278,031

  Sugar

6,458,023

 

5,354,928

 

14,219,618

 

11,321,155

  Gasoline

15,814,690

 

16,690,119

 

31,387,072

 

33,352,930

  Diesel

26,577,829

 

19,027,181

 

48,190,169

 

41,634,936

  Cogeneration

812,020

 

734,114

 

1,672,619

 

1,560,159

  Other

2,451,603

 

2,271,278

 

4,692,148

 

4,610,013

 

57,759,456

 

48,805,958

 

111,416,500

 

103,757,224

Compass

 

 

 

 

 

 

 

    Natural gas distribution

 

 

 

 

 

 

 

      Industrial

2,893,420

 

2,942,385

 

5,686,944

 

5,896,764

      Residential

583,327

 

601,953

 

1,049,511

 

1,107,140

      Cogeneration

114,588

 

201,628

 

252,625

 

413,493

      Automotive

114,910

 

155,476

 

235,294

 

317,320

      Commercial

213,737

 

208,602

 

407,029

 

403,106

      Construction revenue

381,153

 

391,712

 

701,184

 

694,620

      Other

96,025

 

123,322

 

199,741

 

314,465

 

4,397,160

 

4,625,078

 

8,532,328

 

9,146,908

Gas marketing

387,457

 

 

396,522

 

Eliminations

(382,307)

 

 

(391,373)

 

 

4,402,310

 

4,625,078

 

8,537,477

 

9,146,908

Moove

 

 

 

 

 

 

 

  Finished product

2,210,631

 

2,257,030

 

4,274,762

 

4,603,061

  Base oil

149,682

 

221,664

 

318,623

 

375,654

  Services

220,647

 

38,424

 

427,168

 

125,576

 

2,580,960

 

2,517,118

 

5,020,553

 

5,104,291

Rumo

 

 

 

 

 

 

 

  North operations

2,815,282

 

2,085,358

 

5,249,914

 

3,910,028

  South operations

602,283

 

554,125

 

1,165,414

 

1,003,753

  Container operations

157,172

 

123,629

 

305,425

 

233,159

 

3,574,737

 

2,763,112

 

6,720,753

 

5,146,940

Radar

 

 

 

 

 

 

 

  Lease and sale of lands

153,404

 

163,779

 

289,970

 

300,546

Reconciliation

 

 

 

 

 

 

 

Cosan Corporate

4

 

476

 

13

 

2,007

Deconsolidation of joint venture and eliminations

(57,776,863)

 

(48,824,516)

 

(111,449,202)

 

(103,788,757)

Total

10,694,008

 

10,051,005

 

20,536,064

 

19,669,159

 


Notes to the interim Financial Statements

(In thousands of Reais, except when otherwise indicated)


4.2 INFORMATION ON GEOGRAPHICAL AREA


 

Net sales

 

2Q24

 

2Q23

 

6M24

 

6M23

Brazil

9,234,950

 

8,626,560

 

17,753,257

 

16,719,953

Europe (i)

771,588

 

732,654

 

1,468,327

 

1,546,562

Latin America (ii)

77,335

 

71,659

 

133,751

 

128,844

North America (iii) 

610,135

 

620,132

 

1,180,729

 

1,273,800

Total

10,694,008

 

10,051,005

 

20,536,064

 

19,669,159

 

 

Other non-current assets

 

 

 

 

 

06/30/2024

 

12/31/2023

 

 

 

 

Brazil

13,435,701

 

12,584,481

 

 

 

 

Europe (i)

4,358

 

3,275

 

 

 

 

Latin America (ii)

9,535

 

10,087

 

 

 

 

North America (iii)

13,988

 

8,969

 

 

 

 

 

13,463,582

 

12,606,812

 

 

 

 


Main countries:

(i) 

England, France, Spain and Portugal;

(ii) 

Argentina, Bolivia, Uruguay and Paraguay, and

(iii)

United States of America.

 

31


Notes to the interim Financial Statements

(In thousands of Reais, except when otherwise indicated)

 

Financial assets and liabilities are stated as classified below:

 

 

 

 

Parent Company

 

Consolidated

 

Note

 

06/30/2024

 

12/31/2023

 

06/30/2024

 

12/31/2023

Assets

 

 

 

 

 

 

 

 

 

Fair value through financial result

 

 

 

 

 

 

 

 

 

  Cash and cash equivalents

5.2

 

1,685,701

 

1,667,155

 

3,731,612

 

3,298,142

  Marketable securities

5.3

 

598,482

 

705,777

 

3,973,338

 

3,503,961

  Derivative financial instruments

5.6

 

778,451

 

157,816

 

2,657,659

 

2,546,799

  Other financial assets

 

 

 

 

4,194

 

3,113

 

 

 

3,062,634

 

2,530,748

 

10,366,803

 

9,352,015

Amortized cost

 

 

 

 

 

 

 

 

 

  Cash and cash equivalents

5.2

 

114,668

 

102,821

 

13,498,449

 

11,360,339

  Trade receivables

5.7

 

 

 

4,221,926

 

3,444,636

  Restricted cash

5.3

 

41,679

 

81,621

 

168,734

 

203,252

  Receivables from related parties

5.8

 

315,713

 

348,096

 

365,636

 

340,091

  Sectorial financial assets

5.10

 

 

 

589,276

 

548,700

  Dividends and interest on  equity receivable

17

 

179,478

 

319,135

 

299,249

 

255,777

 

 

 

651,538

 

851,673

 

19,143,270

 

16,152,795

Total

 

 

3,714,172

 

3,382,421

 

29,510,073

 

25,504,810

Liabilities

 

 

 

 

 

 

 

 

 

  Amortized cost

 

 

 

 

 

 

 

 

 

   Loans, financings and  debentures

 

 

(19,079,276)

 

(13,496,324)

 

(36,047,210)

 

(33,952,162)

   Trade payables

5.9

 

(1,957)

 

(2,431)

 

(4,496,355)

 

(4,184,525)

   Consideration payable

 

 

 

 

(196,188)

 

(203,094)

   Other financial liabilities

 

 

 

 

(433,135)

 

(476,895)

   Leases

5.5

 

(26,380)

 

(29,543)

 

(6,181,004)

 

(5,275,794)

   Railroad concession payable

13

 

 

 

(3,767,106)

 

(3,565,373)

   Related parties payable

5.8

 

(7,460,333)

 

(6,648,867)

 

(498,751)

 

(323,238)

   Dividends payable

17

 

(60,385)

 

(276,065)

 

(289,980)

 

(549,054)

   Sectorial financial liabilities

5.10

 

 

 

(1,934,084)

 

(1,810,698)

   Installment of tax debts

14

 

(215,133)

 

(211,226)

 

(265,179)

 

(217,348)

 

 

 

(26,843,464)

 

(20,664,456)

 

(54,108,992)

 

(50,558,181)

Fair value through financial result

 

 

 

 

 

 

 

 

 

  Loans, financings and debentures

 

 

 

 

(26,464,647)

 

(22,952,492)

  Derivative financial instruments

5.6

 

(719,449)

 

(645,985)

 

(2,229,471)

 

(3,415,145)

 

 

 

(719,449)

 

(645,985)

 

(28,694,118)

 

(26,367,637)

Total

 

 

(27,562,913)

 

(21,310,441)

 

(82,803,110)

 

(76,925,818)



Notes to the interim Financial Statements

(In thousands of Reais, except when otherwise indicated)

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

Company

Debt

Triggers

Ratios

Cosan Corporate

 

 

 

Cosan S.A.

* 1st issue debenture

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

2.78

Cosan Luxembourg S.A.

* Senior Notes 2027

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

2.46

* Senior Notes 2029

* Senior Notes 2030

* Senior Notes 2031

Compass

 

 

 

Comgás S.A.

* 4th issue debenture

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

0.24

Comgás S.A.

* Debenture 4th to 10th issues

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

1.60

* BNDES

* Loan 4131

Sulgás

* BNDES

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

0.60

General indebtedness ratio (Total liabilities / Total liabilities + Shareholders' equity) may not exceed 0.8

0.69

Necta

* 1st issue debenture

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

0.56

Moove

 

 

 

MLH

*Syndicated Loan

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

1.90

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

5.87

Rumo

 

 

 

Rumo S.A.

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

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

4.95

* ECA

Rumo S.A.

* NCE

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

1.47

* ECA

 

* Senior Notes 2028(vi)

 

 

* Senior Notes 2032(vii)

* Debentures (vii)

Brado

* NCE

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

1.13



Notes to the interim Financial Statements

(In thousands of Reais, except when otherwise indicated)


(i) Net debt consists of the balance of loans, financing and debentures, obligations to preferred shareholders in subsidiaries ("Gross Debt"), net of cash and cash equivalents, marketable securities and derivative financial instruments on debt.
(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. Pro forma EBITDA corresponds to the accumulated period of the last 12 months. For the covenants of the senior notes, the values of the unrestricted subsidiaries are excluded.
(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 company is subject to a step-up of 25 basis points from July 2027 if it does not reach this target, which would increase the interest rate to 4.45% p.a.
(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 the indirect subsidiary Rumo Malha Paulista is linked to the sustainable goal of reducing greenhouse gas emissions per ton of useful kilometer (TKU) by 15% by 2023, with the base date of December 2019 as the starting point. Compliance with the condition for the rate step down was verified based on Rumo's Annual Sustainability Report ("RAS"), which contains consolidated data for Malha Paulista, for the fiscal year ending December 31, 2023. Therefore, the Company will benefit from a step-down of 25 basis points in each series, which will reduce the rate from the next capitalization period to CDI+ 0.54% in the 1st series and IPCA + 4.52% in the 2nd series.


Notes to the interim Financial Statements

(In thousands of Reais, except when otherwise indicated)

The 17th Debenture of Rumo S.A. is linked to the sustainable goal of reducing (i) 17.6% of tons of direct greenhouse gas emissions per useful kilometer (TKU) by 2026; and (ii) 21.6% by 2030, based on 2020. Rumo is subject to the step-up of 25 basis points in the 1st series and 20 basis points in the 2nd series if the SKPI is not reached in 2026 and an increase of 5 basis points in the 2nd series if the SKPI is not reached in 2030.

As of June 30, 2024, the Company and its subsidiaries were complying with all financial and non-financial restrictive provisions.

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

 

Parent Company

 

Consolidated

 

06/30/2024

 

12/31/2023

 

06/30/2024

 

12/31/2023

Cash and bank accounts

819

 

251

 

563,132

 

209,479

Savings account

113,658

 

102,400

 

719,745

 

431,011

Financial Investments

1,685,892

 

1,667,325

 

15,947,184

 

14,017,991

 

1,800,369

 

1,769,976

 

17,230,061

 

14,658,481

Financial investments include the following:

 

Parent Company

 

Consolidated

 

06/30/2024

 

12/31/2023

 

06/30/2024

 

12/31/2023

Bank investments

 

 

 

 

 

 

 

Repurchase Agreements (i)

1,500,349

 

1,667,155

 

3,418,184

 

3,259,210

Certificate of bank deposits - CDB

185,352

 

 

313,428

 

Other investments

 

 

-

 

38,932

 

1,685,701

 

1,667,155

 

3,731,612

 

3,298,142

Repurchase agreements

 

 

34,204

 

616,633

Certificate of bank deposits - CDB

 

 

12,167,279

 

9,807,983

Other

191

 

170

 

14,089

 

295,233

 

191

 

170

 

12,215,572

 

10,719,849

 

1,685,892

 

1,667,325

 

15,947,184

 

14,017,991


(i) The Parent Company’s repo operations are allocated to the WG Fixed Income Private Credit Investment Fund ("WG"), which was constituted as an open condominium and is managed by Itaú Unibanco Asset Management Ltda. ("Itaú Asset"). The fund's portfolio is mainly composed of investments in government securities and repo operations backed by federal government securities.
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 Junho 30, 2024 and December 31, 2023. 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.



Notes to the interim Financial Statements

(In thousands of Reais, except when otherwise indicated)

 

 

Parent Company

 

Consolidated

 

06/30/2024

 

12/31/2023

 

06/30/2024

 

12/31/2023

Marketable securities

 

 

 

 

 

 

 

Government securities (ii)

598,482

 

705,777

 

3,577,371

 

3,107,813

Certificate of bank deposits

 

 

284,413

 

300,142

ESG Funds

 

 

111,554

 

96,006

 

598,482

 

705,777

 

3,973,338

 

3,503,961

Current

598,482

 

705,777

 

3,861,784

 

3,407,955

Non-current

 

 

111,554

 

96,006

Total

598,482

 

705,777

 

3,973,338

 

3,503,961


Restricted cash

 

 

 

 

 

 

 

Securities pledged as collateral

41,679

 

81,621

 

168,734

 

203,252

 

41,679

 

81,621

 

168,734

 

203,252

 

 

 

 

 

 

 

 

Current

 

 

8,435

 

7,860

Non-current

41,679

 

81,621

 

160,299

 

195,392

Total

41,679

 

81,621

 

168,734

 

203,252


(i) 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.


36


Notes to the interim Financial Statements

(In thousands of Reais, except when otherwise indicated)

a)      Composition

 

 

Interest

 

 

 

Parent Company

 

 

 

 

Description

 

Index

 

Interest Rate

 

Currency

 

06/30/2024

 

12/31/2023

 

Maturity

 

Objective

No Warranty

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Debentures

 

CDI + 2.65%

 

13.33%

 

Real

 

1,204,930

 

1,208,141

 

Aug-25

 

Investments

 

 

CDI + 1.65%

 

12.22%

 

Real

 

780,066

 

784,475

 

Aug-28

 

Capital management

 

 

CDI + 1.50%

 

12.06%

 

Real

 

722,226

 

 

Jun-34

 

Capital management

 

 

CDI + 1.50%

 

12.06%

 

Real

 

405,929

 

406,471

 

May-28

 

Capital management

 

 

CDI + 1.90%

 

12.50%

 

Real

 

1,116,348

 

1,117,966

 

May-32

 

Capital management

 

 

CDI + 2.00%

 

12.61%

 

Real

 

936,578

 

942,010

 

Aug-31

 

Capital management

 

 

CDI + 2.40%

 

13.05%

 

Real

 

1,018,426

 

1,020,673

 

Apr-28

 

Capital management

 

 

CDI + 2.40%

 

13.05%

 

Real

 

998,790

 

998,542

 

Jun-28

 

Capital management

 

 

CDI + 1.80%

 

12.39%

 

Real

 

1,339,035

 

1,260,684

 

Jan-31

 

Capital management

 

 

CDI + 1.00%

 

11.50%

 

Real

 

722,226

 

 

Jun-29

 

Capital management

 

 

IPCA + 5.75%

 

10.31%

 

Real

 

424,166

 

412,478

 

Aug-31

 

Capital management

 

 

8.02% + exchange rate variation (i)

 

8.02%

 

Dollar

 

1,667,479

 

1,451,867

 

Jun-30

 

Capital management

 

 

7.52% base 360

 

7.52%

 

Dollar

 

3,391,765

 

2,897,097

 

Sep-29

 

Capital management

Commercial bank notes

 

CDI + 1.75%

 

12.33%

 

Real

 

547,732

 

547,755

 

Dec-28

 

Capital management

 

 

CDI + 1.80%

 

12.39%

 

Real

 

476,025

 

448,165

 

Jan-31

 

Capital management

Loan 4131

 

Prefixed

 

6.60%

 

Dollar

 

3,327,555

 

 

Jun-31

 

Capital management

Total

 

 

 

 

 

 

 

19,079,276

 

13,496,324

 

 

 

 

Current

 

 

 

 

 

 

 

949,915

 

800,987

 

 

 

 

Non-current

 

 

 

 

 

 

 

18,129,361

 

12,695,337

 

 

 

 


(i) The operation has an interest rate for the first interest flow of 16.04% p.a., while for the other flows it will be 8.02% p.a.



Notes to the interim Financial Statements

(In thousands of Reais, except when otherwise indicated)


 

 

Interest

 

Consolidated

 

 

 

 

 

 

Description

 

Index

 

Currency

 

Annual interest rate

 

06/30/2024

 

12/31/2023

 

Maturity

 

Objective

 

Segments

With guarantee

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loan 4131

 

Prefixed

 

Euro

 

3.20%

 

 

860,658

 

Oct-25

 

Investments

 

Cosan Corporate

 

 

Prefixed

 

Yen

 

0.25%

 

 

602,487

 

Oct-25

 

Investments

 

Cosan Corporate

 

 

Prefixed

 

Euro

 

3.40%

 

 

1,954,022

 

Oct-26

 

Investments

 

Cosan Corporate

 

 

Prefixed

 

Yen

 

0.25%

 

 

1,135,226

 

Oct-26

 

Investments

 

Cosan Corporate

 

 

Prefixed

 

Euro

 

3.56%

 

 

812,496

 

Oct-27

 

Investments

 

Cosan Corporate

 

 

Prefixed

 

Yen

 

0.25%

 

 

470,951

 

Oct-27

 

Investments

 

Cosan Corporate

BNDES

 

URTJLP

 

Real

 

8.72%

 

1,992,505

 

2,210,390

 

Jul-31

 

Investments

 

Rumo

 

 

Prefixed

 

Real

 

6.00%

 

64,101

 

128,494

 

Dec-24

 

Investments

 

Rumo

 

 

Prefixed

 

Real

 

3.50%

 

 

29

 

Jan-24

 

Investments

 

Rumo

 

 

IPCA + 5.74%

 

Real

 

10.30%

 

297,622

 

295,058

 

Dec-36

 

Investments

 

Compass

 

 

IPCA + 6.01%

 

Real

 

10.58%

 

306,402

 

304,276

 

Dec-36

 

Investments

 

Compass

 

 

IPCA + 3.25%

 

Real

 

7.70%

 

1,422,905

 

1,547,664

 

Jun-34

 

Investments

 

Compass

 

 

IPCA + 4.10%

 

Real

 

8.59%

 

100,270

 

112,946

 

Apr-29

 

Investments

 

Compass

 

 

IPCA + 5.74%

 

Real

 

10.30%

 

574,519

 

598,752

 

Dec-36

 

Investments

 

Compass

 

 

IPCA + 4.10%

 

Real

 

16.48%

 

143,822

 

140,016

 

Apr-29

 

Investments

 

Compass

Export credit note

 

CDI + 2.25%

 

Real

 

12.88%

 

73,169

 

60,774

 

Feb-26

 

Capital management

 

Rumo

 

 

CDI + 2.25%

 

Real

 

12.88%

 

51,901

 

78,965

 

May-26

 

Capital management

 

Rumo

 

 

CDI + 2.20%

 

Real

 

12.83%

 

30,274

 

30,252

 

Mar-26

 

Capital management

 

Rumo

 

 

CDI + 2.07%

 

Real

 

12.69%

 

40,464

 

52,101

 

Mar-25

 

Capital management

 

Rumo

 

 

CDI + 1.29%

 

Real

 

11.82%

 

50,267

 

 

May-29

 

Capital management

 

Rumo

 

 

SOFR + 1.30%

 

Dollar

 

6.63%

 

424,914

 

487,544

 

Jan-25

 

Capital management

 

Rumo

Bank credit note

 

IPCA

 

Real

 

5.29%

 

901,775

 

954,205

 

Jan-48

 

Investments

 

Rumo

Debentures

 

CDI + 1.79%

 

Real

 

 

 

753,435

 

 

Investments

 

Rumo

 

 

CDI + 1.30%

 

Real

 

11.84%

 

758,702

 

759,390

 

Oct-27

 

Capital management

 

Rumo

 

 

IPCA + 4.52%

 

Real

 

10.76%

 

740,794

 

773,556

 

Jun-31

 

Investments

 

Rumo

 

 

IPCA + 5.80%

 

Real

 

10.36%

 

495,376

 

 

Mar-34

 

Investments

 

Rumo

 

 

IPCA + 5.93%

 

Real

 

10.50%

 

601,688

 

 

Mar-39

 

Investments

 

Rumo

Export Credit Agency(“ECA”)

 

Euribor + 0.58%

 

Euro

 

4.49%

 

45,226

 

48,849

 

Sep-26

 

Investments

 

Rumo

 

 

 

 

 

 

 

 

9,116,696

 

15,172,536

 

 

 

 

 

 

 


Notes to the interim Financial Statements

(In thousands of Reais, except when otherwise indicated)

 

 

Interest

 

Consolidated

 

 

 

 

 

 

Description

 

Index

 

Currency

 

Annual interest rate

 

06/30/2024

 

12/31/2023

 

Maturity

 

Objective

 

Segments

No Warranty

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loan 4131

 

Prefixed

 

Dollar

 

5.50%

 

25,371

 

31,920

 

Mar-25

 

Investments

 

Moove

 

 

Prefixed

 

Dollar

 

2.13%

 

1,099,689

 

943,486

 

Feb-25

 

Capital management

 

Compass

 

 

Prefixed

 

Dollar

 

4.04%

 

830,290

 

734,191

 

May-26

 

Capital management

 

Compass

 

 

Prefixed

 

Dollar

 

1.36%

 

 

362,774

 

Feb-24

 

Capital management

 

Compass

 

 

Prefixed

 

Dollar

 

4.88%

 

472,820

 

 

Mar-25

 

Capital management

 

Compass

Perpetual Notes

 

Prefixed

 

Dollar

 

8.25%

 

2,814,481

 

2,451,160

 

Nov-40

 

Acquisition

 

Cosan Corporate

Senior Notes Due 2027

 

Prefixed

 

Dollar

 

7.00%

 

2,251,019

 

2,016,330

 

Jan-27

 

Acquisition

 

Cosan Corporate

Senior Notes Due 2028

 

Prefixed

 

Dollar

 

5.25%

 

2,417,096

 

2,178,449

 

Jan-28

 

Investments

 

Rumo

Senior Notes Due 2029

 

Prefixed

 

Dollar

 

5.50%

 

4,162,115

 

3,622,922

 

Sep-29

 

Acquisition

 

Cosan Corporate

Senior Notes Due 2030

 

Prefixed

 

Dollar

 

7.50%

 

3,035,859

 

2,642,023

 

Jun-30

 

Capital management

 

Cosan Corporate

Senior Notes Due 2031

 

Prefixed

 

Dollar

 

7.25%

 

3,305,407

 

 

Jun-31

 

Capital management

 

Cosan Corporate

Senior Notes Due 2032

 

Prefixed

 

Dollar

 

4.20%

 

2,256,674

 

2,066,885

 

Jan-32

 

Investments

 

Rumo

Debentures

 

IPCA + 4.68%

 

Real

 

9.19%

 

323,636

 

396,201

 

Feb-26

 

Investments

 

Rumo

 

 

IPCA + 4.50%

 

Real

 

9.00%

 

1,553,058

 

1,596,910

 

Jun-31

 

Investments

 

Rumo

 

 

IPCA + 3.60%

 

Real

 

8.07%

 

400,992

 

413,881

 

Dec-30

 

Investments

 

Rumo

 

 

IPCA + 6.80%

 

Real

 

11.40%

 

969,057

 

1,004,762

 

Apr-30

 

Investments

 

Rumo

 

 

IPCA + 3.90%

 

Real

 

8.38%

 

1,118,587

 

1,113,820

 

Oct-29

 

Investments

 

Rumo

 

 

IPCA + 5.73%

 

Real

 

10.29%

 

513,999

 

551,709

 

Oct-33

 

Investments

 

Rumo

 

 

IPCA + 4.00%

 

Real

 

8.48%

 

1,011,428

 

1,077,141

 

Dec-35

 

Investments

 

Rumo

 

 

IPCA + 4.54%

 

Real

 

9.05%

 

234,350

 

254,232

 

Jun-36

 

Investments

 

Rumo

 

 

IPCA + 5.99%

 

Real

 

10.56%

 

460,003

 

470,177

 

Jun-32

 

Investments

 

Rumo

 

 

IPCA + 5.76%

 

Real

 

10.32%

 

732,647

 

753,439

 

Aug-29

 

Investments

 

Rumo

 

 

IPCA + 6.42%

 

Real

 

10.76%

 

519,004

 

 

Jun-34

 

Investments

 

Rumo

 

 

IPCA + 6.53%

 

Real

 

10.76%

 

144,495

 

 

Jun-39

 

Investments

 

Rumo

 

 

IPCA + 6.18%

 

Real

 

10.76%

 

699,076

 

749,252

 

May-33

 

Investments

 

Rumo

 

 

IPCA + 4.33%

 

Real

 

8.83%

 

583,407

 

554,147

 

Oct-24

 

Investments

 

Compass

 

 

IGPM + 6.10%

 

Real

 

8.69%

 

363,464

 

359,639

 

May-28

 

Capital management

 

Compass

 

 

CDI + 2.65%

 

Real

 

13.33%

 

1,204,930

 

1,208,141

 

Aug-25

 

Investments

 

Cosan Corporate

 

 

CDI + 1.90%

 

Real

 

12.50%

 

1,116,348

 

1,117,966

 

May-32

 

Investments

 

Cosan Corporate

 

 

CDI + 1.50%

 

Real

 

12.06%

 

722,226

 

 

Jun-34

 

Investments

 

Cosan Corporate

 

 

CDI + 1.50%

 

Real

 

12.06%

 

405,929

 

406,471

 

May-28

 

Investments

 

Cosan Corporate

 

 

CDI + 1.95%

 

Real

 

12.55%

 

732,117

 

735,565

 

Aug-24

 

Investments

 

Compass

 


Notes to the interim Financial Statements

(In thousands of Reais, except when otherwise indicated)

 

 

Interest

 

Consolidated

 

 

 

 

 

 

Description

 

Index

 

Currency

 

Annual interest rate

 

06/30/2024

 

12/31/2023

 

Maturity

 

Objective

 

Segments

 

 

CDI + 1.45%

 

Real

 

12.00%

 

399,773

 

399,457

 

Dec-26

 

Investments

 

Compass

 

 

CDI + 1.55%

 

Real

 

12.11%

 

1,761,329

 

1,764,022

 

Nov-30

 

Investments

 

Compass

 

 

CDI + 1.55%

 

Real

 

12.30%

 

72,928

 

 

Jan-27

 

Investments

 

Compass

 

 

CDI + 1.08%

 

Real

 

11.59%

 

1,542,467

 

 

Mar-29

 

Investments

 

Compass

 

 

IPCA + 5.12%

 

Real

 

9.65%

 

531,258

 

550,342

 

Aug-31

 

Investments

 

Compass

 

 

100.00% CDI

 

Real

 

11.28%

 

1,546,091

 

 

Mar-29

 

Capital management

 

Compass

 

 

IPCA + 7.36%

 

Real

 

11.99%

 

85,176

 

80,960

 

Dec-25

 

Investments

 

Compass

 

 

IPCA + 5.22%

 

Real

 

9.75%

 

497,889

 

533,854

 

Aug-36

 

Investments

 

Compass

 

 

CDI + 1.65%

 

Real

 

12.22%

 

780,066

 

784,475

 

Aug-28

 

Capital management

 

Cosan Corporate

 

 

CDI + 2.40%

 

Real

 

13.05%

 

1,018,426

 

1,020,673

 

Apr-28

 

Capital management

 

Cosan Corporate

 

 

CDI + 2.40%

 

Real

 

13.05%

 

998,790

 

998,542

 

Jun-28

 

Capital management

 

Cosan Corporate

 

 

CDI + 2.00%

 

Real

 

12.61%

 

936,578

 

942,011

 

Aug-31

 

Capital management

 

Cosan Corporate

 

 

CDI + 1.80%

 

Real

 

12.39%

 

1,339,035

 

1,260,684

 

Jan-31

 

Capital management

 

Cosan Corporate

 

 

CDI + 1.00%

 

Real

 

11.50%

 

722,226

 

 

Jun-29

 

Capital management

 

Cosan Corporate

 

 

IPCA + 5.75%

 

Real

 

10.31%

 

424,166

 

412,478

 

Aug-31

 

Capital management

 

Cosan Corporate

Working capital

 

SOFR + 1.50%

 

Dollar

 

1.50%

 

2,139,129

 

2,175,107

 

May-27

 

Acquisition

 

Moove

Working capital

 

SONIA + 1.65%

 

Euro

 

1.65%

 

17,620

 

 

Aug-24

 

Acquisition

 

Moove

Working capital

 

SONIA + 1.30%

 

Euro

 

1.30%

 

246,642

 

 

Jun-26

 

Acquisition

 

Moove

Export Credit Note

 

SOFR+ 1.30%

 

Dollar

 

6.63%

 

276,895

 

 

Jun-27

 

Acquisition

 

Moove

Export Prepayment

 

SOFR-06 + 1.30%

 

Dollar

 

6.61%

 

555,346

 

 

Jun-27

 

Acquisition

 

Moove

Commercial bank notes

 

CDI + 1.75%

 

Real

 

12.33%

 

547,732

 

547,755

 

Dec-28

 

Capital management

 

Cosan Corporate

 

 

CDI + 1.80%

 

Real

 

12.39%

 

476,025

 

448,165

 

Jan-31

 

Capital management

 

Cosan Corporate

 

 

 

 

 

 

 

 

53,395,161

 

41,732,118

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

 

 

 

 

 

62,511,857

 

56,904,654

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current

 

 

 

 

 

 

 

6,580,589

 

4,882,398

 

 

 

 

 

 

Non-current

 

 

 

 

 

 

 

55,931,268

 

52,022,256

 

 

 

 

 

 


Notes to the interim Financial Statements

(In thousands of Reais, except when otherwise indicated)

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

To calculate the average rates, on an annual basis, the average annual CDI rate of 10.40% p.a. was considered. (11.65% p.a. on December 31, 2023) and TJLP of 6.67% p.a. (6.55% p.a. on December 31, 2023).

All debts with maturity dates denominate in foreign currency are hedged against foreign exchange risk through derivatives (note 5.6), except for perpetual notes.

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

 

 

Parent Company

 

Consolidated

 

 

06/30/2024

 

12/31/2023

 

06/30/2024

 

12/31/2023

1 to 2 years

 

569,631

 

569,067

 

3,871,167

 

4,800,498

2 to 3 years

 

 

 

4,889,054

 

6,255,752

3 to 4 years

 

3,118,864

 

360,698

 

8,230,101

 

6,626,698

4 to 5 years

 

1,281,326

 

3,319,442

 

6,886,501

 

7,554,468

5 to 6 years

 

6,642,991

 

3,327,245

 

12,515,319

 

8,143,128

6 to 7 years

 

4,987,347

 

3,101,714

 

6,808,317

 

6,777,099

7 to 8 years

 

1,046,423

 

1,650,648

 

3,769,101

 

2,599,593

Over 8 years

 

482,779

 

366,523

 

8,961,708

 

9,265,020

 

 

18,129,361

 

12,695,337

 

55,931,268

 

52,022,256

b)        Movement

 

 

Parent Company

 

Consolidated

Balance as of January 1, 2024

 

13,496,324

 

56,904,654

Funding

 

4,421,447

 

10,799,808

Amortization of principal

 

 

(7,772,439)

Interest payment

 

(680,726)

 

(2,252,731)

Payment of interest on work in progress

 

 

(79,894)

Interest, foreign exchange variation and fair value

 

1,842,231

 

4,912,459

Balance as of June 30, 2024

 

19,079,276

 

62,511,857


41


Notes to the interim Financial Statements

(In thousands of Reais, except when otherwise indicated)

c)         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 0.69% p.a. or by real guarantees (assets) and escrow account. As of June 30, 2024, the balance of bank guarantees contracted was R$2,859,396 (R$3,120,034 as of December 31, 2023).

The subsidiary MLH 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 3.90%. On June 30, 2024, the balance of contracted guarantees was R$20,396 (R$ 31,931 on December 31, 2023).

d)        Available credit line

As of June 30, 2024, the Company had credit lines with banks rated AA, which were not used, in the amount of R$2,133,336 (R$2,102,756 as of December 31, 2023). The use of these lines of credit is subject to certain contractual conditions.

e)        Offset of assets and liabilities

SENIOR NOTES INTERNALIZATION 2031

On February 16, 2024, the Company interned the remaining funds from the 2031 senior notes, through the issuance of Loan 4131 by Cosan S.A., referenced in U.S. dollars in the amount of equivalent to US$600,000 thousand, equivalent to R$2,982,600, with an annual coupon of 6.6% p.a. for the first four semesters and interest payments of 7.25% p.a. for the others. On the other hand, Cosan Luxembourg contracted a Time Deposit ("TD") with the same amount and counterparty in US dollars, with a frequency of semi-annual payments and an annual remuneration of 7.25% p.a., which has as its underlying asset the issuance of Loan 4131.

 

 

Compensation Loan 4131 and Time deposit

 

 

Gross value

 

Compensated amount

 

Net value

Time deposit (Notional)

 

3,335,340

 

(3,335,340)

 

Time deposit (Interest)

 

2,446

 

(2,446)

 

 

 

3,337,786

 

(3,337,786)

 

Loan 4131 (principal and exchange rate variation) (i)

 

(3,335,340)

 

3,335,340

 

Loan 4131 (interest)

 

(2,446)

 

2,446

 

 

 

(3,337,786)

 

3,337,786

 

 

(i) The amounts are equivalent to US$600,000 thousand, with the PTAX conversion rate of June 28,2024 being R$5.5589



Notes to the interim Financial Statements

(In thousands of Reais, except when otherwise indicated)


 

 

Compensation Debenture and TRS

 

 

Gross value

 

Compensated amount

 

Net value

TRS (Notional)

 

4,991,892

 

(4,991,892)

 

TRS (Interest)

 

71,620

 

(71,620)

 

 

 

5,063,512

 

(5,063,512)

 

Debentures principal and exchange rate variation) (i)

 

(4,991,892)

 

4,991,892

 

Debentures (interest)

 

(71,620)

 

71,620

 

 

 

(5,063,512)

 

5,063,512

 

 

(i) The amounts are equivalent to US$898,000 thousand, with the PTAX conversion rate of June 28,2024 being R$5.5589.

Since the Company has the legally enforceable right to offset the amounts and intends to settle them simultaneously, for consolidation purposes, the Company offset the assets related to the TRS contract with the debt liabilities arising from the debentures and the Time Deposit with the Loans 4131, presenting them at net value, as well as their respective impacts on the income statement. Thus, no sensitivity analysis is carried out as both transactions do not pose a risk to the Company.

f)         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.

 

Parent Company

 

Consolidated

At January 1, 2024

29,543

 

5,275,794

Additions

 

750,637

Write-offs

 

(4,268)

Settlement interest and foreign exchange variation

1,599

 

550,664

Repayment of principal

(3,169)

 

(248,175)

Payment of interest

(1,604)

 

(177,171)

Contractual adjustment

11

 

33,523

At June 30, 2024

26,380

 

6,181,004

Current

8,939

 

941,763

Non-current

17,441

 

5,239,241

 

26,380

 

6,181,004


Notes to the interim Financial Statements

(In thousands of Reais, except when otherwise indicated)

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.

 

2Q24

 

2Q23

 

6M24

 

6M23

Variable lease payments not included in the recognition of lease obligations

13,252

 

10,646

 

25,248

 

21,709

Expenses related to short-term leases

5,264

 

3,448

 

12,957

 

5,593

Low asset leasing costs, excluding short-term leases

2,624

 

297

 

5,177

 

651

 

21,140

 

14,391

 

43,382

 

27,953

The lease balances recorded by the Company include the contract for the indirect subsidiary Rumo Malha Central and the amendment to renew the contract for the indirect subsidiary Rumo Malha Paulista, which have an identified implicit rate and are, therefore, readily determinable in such cases. In other words, in these cases the valuation does not generate the distortions in the liabilities and right of use object of CVM Circular Letter 2/2019. This particularity of the Company means that the effects on the balances (of lease liabilities, right of use, financial expenses and depreciation expenses) if the measurement were made by the present value of the expected installments plus projected future inflation, would not are relevant to influence users' decisions and, consequently, to be presented in the financial statements.

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 payment of the leases. The potential PIS/COFINS credit included in liabilities on June 30, 2024 is R$28,596 (R$32,244 at December 31, 2023).



Notes to the interim Financial Statements

(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

 

Consolidated

 

Notional

 

Fair value

 

Notional

 

Fair value

 

06/30/2024

 

12/31/2023

 

06/30/2024

 

12/31/2023

 

06/30/2024

 

12/31/2023

 

06/30/2024

 

12/31/2023

Exchange rate derivatives

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  Forward agreements

 

 

 

 

93,306

 

6,716

 

2,878

 

(147)

  FX option agreements

 

 

 

 

416,918

 

363,098

 

9,805

 

30,677

 

 

 

 

 

510,224

 

369,814

 

12,683

 

30,530

Commodity derivatives

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  Gas options contracts

 

 

 

 

25,424

 

28,494

 

1,322

 

4,333

 

 

 

 

 

25,424

 

28,494

 

1,322

 

4,333

Interest rate and exchange rate risk

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  Swap agreements (interest rate)

252,710

 

7,038,443

 

(4,999)

 

(9,945)

 

252,710

 

7,209,400

 

(4,999)

 

(10,686)

  Swap agreements (interest and FX)

15,372,413

 

10,434,580

 

662,118

 

(562,802)

 

23,896,313

 

18,260,969

 

551,206

 

(1,546,736)

  Forward agreements (interest and FX)

278,275

 

126,472

 

31,662

 

(3,720)

 

278,275

 

8,985,594

 

31,662

 

(939,559)

  Swap agreements (interest and inflation)

350,000

 

 

9,973

 

 

16,021,896

 

14,307,844

 

237,080

 

853,639

 

16,253,398

 

17,599,495

 

698,754

 

(576,467)

 

40,449,194

 

48,763,807

 

814,949

 

(1,643,342)

Share price risk

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  Swap agreements - (TRS)

2,076,288

 

1,775,341

 

(639,752)

 

88,298

 

2,076,288

 

1,775,341

 

(639,752)

 

88,297

  Call Spread

 

 

 

 

9,510,160

 

5,594,212

 

238,986

 

366,296

  Collar (Vale Shares)

 

 

 

 

 

13,114,720

 

 

285,540

 

2,076,288

 

1,775,341

 

(639,752)

 

88,298

 

11,586,448

 

20,484,273

 

(400,766)

 

740,133

Total financial instruments

 

59,002

 

(488,169)

 

 

 

 

 

428,188

 

(868,346)

Current assets

 

 

 

 

2,437

 

54,935

 

 

 

 

 

653,526

 

202,399

Non-current assets

 

 

 

 

776,014

 

102,881

 

 

 

 

 

2,004,133

 

2,344,400

Current liabilities

 

 

 

 

(639,752)

 

(364,747)

 

 

 

 

 

(1,500,851)

 

(1,250,520)

Non-current liabilities

 

 

 

 

(79,697)

 

(281,238)

 

 

 

 

 

(728,620)

 

(2,164,625)

Total

 

 

 

 

59,002

 

(488,169)

 

 

 

 

 

428,188

 

(868,346)

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

 

Parent company

 

Consolidated

 

06/30/2024

 

12/31/2023

 

06/30/2024

 

12/31/2023

Derivative financial instruments

698,754

 

(576,467)

 

814,949

 

(990,764)

Non-derivative financial instruments

(639,752)

 

88,298

 

(386,761)

 

122,418

 

59,002

 

(488,169)

 

428,188

 

(868,346)

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


Notes to the interim Financial Statements

(In thousands of Reais, except when otherwise indicated)

a)        Fair value hedge

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

There is an economic relationship between the hedged item and the hedging instrument as the terms of the interest rate and exchange rate swap correspond to the terms of the fixed rate loan, i.e. notional amount, term and payment. The Company established a 1:1 coverage ratio for the hedging relationships, as the underlying risk of the interest rate and exchange rate swap is identical to the hedged risk component. To test the effectiveness of the hedge, the Company uses the discounted cash flow method and compares changes in the fair value of the hedging instrument with changes in the fair value of the hedged item attributable to the hedged risk. The sources of hedge ineffectiveness that are expected to affect the hedging relationship during its term evaluated by the Company are mainly: (i) reduction or modification of the hedged item; and (ii) a change in the credit risk of the Company or the counterparty of the contracted swaps. The amounts related to the items designated as hedging instruments were as follows:

 

 

 

Registered value

 

Accumulated fair value adjustment

 

Notional

 

06/30/2024

 

12/31/2023

 

6M24

 

6M23

FX rate risk hedge

 

 

 

 

 

 

 

 

 

Designated items

 

 

 

 

 

 

 

 

 

     Pré pagamento de exportação(“PPE”) 1 (Moove)

 

 

 

 

1,448

     Pré pagamento de exportação(“PPE”) 2 (Moove)

 

 

 

 

 

2,175

     PPE - (Moove)

(536,300)

 

(557,522)

 

 

2,177

 

     NCE - (Moove)

(269,870)

 

(278,732)

 

 

1,868

 

     Senior notes 2028 (Rumo Luxembourg)

(2,791,600)

 

(2,417,096)

 

(2,178,449)

 

(130,646)

 

85,727

     Senior notes 2032 (Rumo Luxembourg)

(2,259,375)

 

(2,256,674)

 

(2,066,885)

 

(175,701)

 

59,997

NCE USD (Rumo Malha Norte)

(362,550)

 

(424,914)

 

(487,544)

 

(1,541)

 

Total debt

(6,219,695)

 

(5,934,938)

 

(4,732,878)

 

(303,843)

 

149,347

Derivative financial instruments

 

 

 

 

 

 

 

 

 

     Swap - PPE 1 (Moove)

 

 

 

 

(18,155)

     Swap - PPE 2 (Moove)

 

 

 

 

(18,511)

     PPE - (Moove)

536,300

 

13,260

 

 

13,260

 

     NCE - (Moove)

269,870

 

5,996

 

 

5,996

 

     Swaps Senior Notes 2028 (Rumo Luxembourg)

2,791,600

 

(228,022)

 

(460,939)

 

(232,918)

 

122,596

     Swaps Senior Notes 2032 (Rumo Luxembourg)

2,259,375

 

(27,305)

 

(239,630)

 

(212,325)

 

182,956

     Swap exchange rate and interest (Rumo Malha Norte)

362,550

 

53,340

 

5,293

 

(48,047)

 

Total derivatives

6,219,695

 

(182,731)

 

(695,276)

 

(474,034)

 

268,886

Total

 

(6,117,669)

 

(5,428,154)

 

(777,877)

 

418,233



Notes to the interim Financial Statements

(In thousands of Reais, except when otherwise indicated)

 

 

 

 

Registered value

 

Accumulated fair value adjustment

 

Notional

 

06/30/2024

 

12/31/2023

 

6M24

 

6M23

Interest rate risk hedge

 

 

 

 

 

 

 

 

 

Designated items

 

 

 

 

 

 

 

 

 

     Debenture 5th issue - single series (Comgás)

 

 

 

 

(50,778)

     BNDES Project VIII (Comgás)

(833,332)

 

(735,555)

 

(803,990)

 

83,814

 

37,220

     Debenture (Rumo)

(9,389,276)

 

(9,420,685)

 

(7,973,671)

 

(674,383)

 

390,735

     Finem (Rumo)

(24,226)

 

(24,226)

 

(36,301)

 

(868)

 

757

     CCB (Rumo)

(959,159)

 

(901,775)

 

(954,205)

 

(37,546)

 

(837)

Total debt

(11,205,993)

 

(11,082,241)

 

(9,768,167)

 

(628,983)

 

377,097

 

 

 

 

 

 

 

 

 

 

Derivative financial instruments

 

 

 

 

 

 

 

 

 

     Debenture 5th issue - single series (Comgás)

 

 

 

 

       7,076

     BNDES Project VIII (Comgás)

833,332

 

(84,080)

 

(56,085)

 

(27,996)

 

15,163

     Swaps Debenture (Rumo)

9,389,276

 

115,258

 

559,964

 

444,708

 

(574,456)

     Finem (Rumo)

24,226

 

1,314

 

1,600

 

286

 

(1,755)

     CCB (Rumo)

959,159

 

(51,536)

 

(15,221)

 

36,315

 

(1,838)

Derivative total

11,205,993

 

(19,044)

 

490,258

 

453,313

 

(555,810)

Total

 

(11,101,285)

 

(9,277,909)

 

(175,670)

 

(178,713)

 

Notes to the interim Financial Statements

(In thousands of Reais, except when otherwise indicated)

b)         Fair value option

Certain derivative instruments were not designated to documented hedging structures.

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

 

 

 

 

 

Registered Value

 

Accumulated fair value

 

 

 

Notional

 

06/30/2024

 

12/31/2023

 

6M24

 

6M23

FX rate risk

 

 

 

 

 

 

 

 

 

 

 

Items

 

 

 

 

 

 

 

 

 

 

 

Senior Notes 2027 (Cosan Luxembourg)

USD+7.0%

 

(2,179,089)

 

(2,251,019)

 

(2,016,330)

 

(1,391,943)

 

458,666

Export Credit Agreement (Rumo)

EUR + 0.58%

 

(31,711)

 

(45,226)

 

(48,849)

 

(113)

 

(1,373)

Loan 4,131 (Comgás - 2021)

USD + 1.60%

 

 

 

(362,774)

 

 

14,550

Loan 4,131 (Comgás - 2022)

USD + 2.51%

 

(1,097,400)

 

(1,099,689)

 

(943,486)

 

21,711

 

59,959

Loan 4,131 (Comgás - 2022)

USD + 4.76%

 

(749,310)

 

(830,290)

 

(734,191)

 

6,353

 

7,027

Loan 4,131 (Edge - 2024)

EUR + 5.74%

 

(466,497)

 

(472,820)

 

 

(6,322)

 

Total

 

 

(4,524,007)

 

(4,699,044)

 

(4,105,630)

 

(1,370,314)

 

538,829

 

 

 

 

 

 

 

 

 

 

 

 

Derivative instruments

 

 

 

 

 

 

 

 

 

 

 

Swap Senior Notes 2027 (Cosan Luxembourg)

114.48% CDI

 

2,179,089

 

156,772

 

(46,214)

 

1,394,607

 

(325,470)

Inflation and interest rate swaps (Rumo)

108% CDI

 

31,711

 

12,412

 

9,316

 

(3,096)

 

5,893

Loan 4,131 (Comgás - 2021)

CDI + 1.25%

 

 

 

(63,184)

 

63,184

 

(55,042)

Loan 4,131 (Comgás - 2022)

CDI + 1.25%

 

1,097,400

 

(47,860)

 

(212,180)

 

164,319

 

(153,848)

Loan 4,131 (Comgás - 2023)

CDI + 1.25%

 

749,310

 

74,298

 

(22,611)

 

96,909

 

(40,213)

Loan 4,131 (Comgás - 2018)

107,9% + CDI

 

 

 

 

 

(28,049)

Loan 4,131 (Edge - 2024)

CDI + 1.35%

 

466,497

 

32,969

 

 

50,638

 

Total derivatives

 

 

4,524,007

 

228,591

 

(334,873)

 

1,766,561

 

(596,729)

Total

 

 

 

(4,470,453)

 

(4,440,503)

 

396,247

 

(57,900)



Notes to the interim Financial Statements

(In thousands of Reais, except when otherwise indicated)


 

 

 

 

 

Registered Value

 

Accumulated fair value adjustment

 

 

 

Notional

 

06/30/2024

 

12/31/2023

 

6M24

 

6M23

FX rate risk

 

 

 

 

 

 

 

 

 

 

 

Items

 

 

 

 

 

 

 

 

 

 

 

     Debenture 4th issue - 3rd series (Comgás)

IPCA + 7.36%

 

(76,545)

 

(85,176)

 

(80,960)

 

410

 

(8,266)

     Debenture 6th issue - single series (Comgás)

IPCA + 4.33%

 

(523,993)

 

(583,407)

 

(554,147)

 

2,592

 

(25,304)

     Debenture 9th issue – 1st series (Comgás)

IPCA + 5.12%

 

(500,000)

 

(531,258)

 

(550,342)

 

56,365

 

(33,362)

     Debenture 9th issue - 2nd series (Comgás)

IPCA + 5.22%

 

(500,000)

 

(497,889)

 

(533,854)

 

87,953

 

(41,129)

     BNDES Projects VI and VII (Comgás)

IPCA + 4.10%

 

(113,260)

 

(100,270)

 

(112,946)

 

2,055

 

24,480

     BNDES Project VIII (Comgás)

IPCA + 3.25%

 

(725,130)

 

(687,350)

 

(743,674)

 

27,133

 

38,360

     BNDES Project IX (Comgás)

IPCA + 5.74%

 

(565,582)

 

(574,519)

 

(598,752)

 

21,231

 

(32,911)

     BNDES Project IX (Comgás)

IPCA + 6.01%

 

(315,186)

 

(306,402)

 

 

6,542

 

     BNDES Project IX (Comgás)

IPCA + 5.74%

 

(306,207)

 

(297,622)

 

 

6,008

 

     Debenture (Rumo)

IPCA + 4.68%

 

(240,000)

 

(323,636)

 

(396,201)

 

(1,167)

 

5,467

     Debenture (Rumo)

IPCA + 4.50%

 

(600,000)

 

(764,940)

 

(774,939)

 

(32,333)

 

32,495

Total

 

 

(4,465,903)

 

(4,752,469)

 

(4,345,815)

 

176,789

 

(40,170)

Derivative instruments

 

 

 

 

 

 

 

 

 

 

 

     Debenture 4th issue - 3rd series (Comgás)

112.49% CDI

 

76,545

 

4,125

 

4,567

 

(442)

 

408

     Debenture 6th issue - single series (Comgás)

89.9% CDI

 

523,993

 

23,713

 

20,116

 

3,597

 

(4,253)

     Debenture 9th issue - 1st series (Comgás)

109.20% CDI

 

500,000

 

25,406

 

42,093

 

(16,687)

 

29,155

     Debenture 9th issue - 2nd series (Comgás)

110.60% CDI

 

500,000

 

(6,255)

 

26,901

 

(33,156)

 

37,992

     BNDES Projects VI and VII (Comgás)

87.50% CDI

 

113,260

 

(2,009)

 

64

 

(2,073)

 

1,248

     BNDES Project VIII (Comgás)

82.94% CDI

 

725,130

 

(26,939)

 

(6,578)

 

(20,361)

 

12,752

     BNDES Project IX (Comgás)

98.90% CDI

 

565,582

 

22,277

 

46,904

 

(24,627)

 

29,755

     BNDES Project IX (Comgás)

95.55% CDI

 

315,186

 

(4,766)

 

 

(4,766)

 

     BNDES Project IX (Comgás)

98.49% CDI

 

306,207

 

(4,207)

 

 

(4,207)

 

     Debenture (Rumo)

107% CDI

 

240,000

 

73,711

 

81,885

 

8,174

 

(7,851)

     Debenture (Rumo)

103% CDI

 

600,000

 

141,095

 

147,429

 

6,334

 

(59,007)

Total derivatives

 

 

4,465,903

 

246,151

 

363,381

 

(88,214)

 

40,199

Total

 

 

 

(4,506,318)

 

(3,982,434)

 

88,575

 

29

c)             Cash flow hedge

Compass

Natural gas purchase and sale contracts

The indirect subsidiary Edge Comercialização S.A. entered into natural gas sale agreements (BRENT risck) with a third party and related party. In order to protect and 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.


Notes to the interim Financial Statements

(In thousands of Reais, except when otherwise indicated)

Highly probable revenues in US dollars (Leasing)

The indirect subsidiary TRSP adopted a hedge accounting strategy to protect its results from exposure to variability in cash flows arising from the exchange rate effects of highly probable revenues in US dollars projected for a period of 20 years, through non-derivative hedging instruments – lease liabilities in US dollars already contracted.

On June 30, 2024, an ineffective portion related to Brent was reclassified to the financial result in the amount of R$2,421. The impacts recognized in the TRSP's equity and the estimated realization are as below:

a)             Composition

Financial instruments 

 

Subsidiary

 

Risk

 

Unit

 

Notional R$

 

Fair value 06/30/2024

 

Book value 06/30/2024

Future

 

Compass

 

BRENT

 

Barrel

 

25,424

 

(15,458)

 

(15,458)

Leasing

 

Compass

 

FX rate

 

BRL

 

1,766,508

 

(246,777)

 

(246,777)

Effect on balance sheet

 

 

 

 

 

 

 

1,791,932

 

(262,235)

 

(262,235)

b)            Movement

Financial instruments


Net operating r evenue

 

Net financial result

 

Comprehensive income (i)

 

Gains or (losses) realized

Future (BRENT)


5,150

 

(2,421)

 

(15,458)

 

7,571

Leasing


 

 

(246,777)

 

June 30, 2024


5,150

 

(2,421)

 

(262,235)

 

7,571

(i)     Effect of deferred income tax and social contribution is R$89,160.

 

Consolidated

 

06/30/2024

 

12/31/2023

Domestic market

3,375,516

 

2,790,623

Unbilled receivables (i)

968,900

 

782,813

Foreign market - foreign currency

57,152

 

32,308

 

4,401,568

 

3,605,744

Expected credit losses

(179,642)

 

(161,108)

 

4,221,926

 

3,444,636

Current

4,159,171

 

3,330,488

Non-current

62,755

 

114,148

Total

4,221,926

 

3,444,636

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


Notes to the interim Financial Statements

(In thousands of Reais, except when otherwise indicated)

a)            Accounts receivable and payable with related parties:


 

Parent Company

 

Consolidated

 

 

06/30/2024

 

12/31/2023

 

06/30/2024

 

12/31/2023

Current assets

 

 

 

 

 

 

 

 

Commercial operations

 

 

 

 

 

 

 

 

Raízen S.A.

 

5,267

 

7,798

 

70,249

 

63,004

Rumo S.A.

 

1,922

 

6,214

 

 

CLI Sul S.A.

 

10

 

10

 

20,314

 

21,633

Cosan Lubrificantes e Especialidades S.A.

 

1,758

 

5,722

 

 

Aguassanta Participações S.A.

 

 

88

 

 

88

Compass Gás e Energia S.A.

 

1,114

 

4,253

 

 

Termag - Terminal Marítimo de Guarujá S.A.

 

 

 

14,286

 

9,286

Associação Gestora da Ferrovia Interna do Porto de Santos (AG-FIPS)

 

 

 

25,959

 

Vale S.A

 

—  

 

—  

 

196

 

5,000

Radar Gestão de Investimentos S.A.

 

715

 

 

715

 

Norgás S.A.

 

 

 

20,687

 

8,976

Other

 

899

 

121

 

667

 

452

 

 

11,685

 

24,206

 

153,073

 

108,439

Financial and corporate operations

 

 

 

 

 

 

 

 

Raízen S.A.

 

38,559

 

36,020

 

38,559

 

36,032

Cosan Dez Participações S.A.

 

 

111,659

 

 

Ligga S.A.

 

 

 

107,000

 

107,000

Cosan Lubrificantes e Especialidades S.A.

 

2

 

 

 

Other

 

2,557

 

1,466

 

 

 

 

41,118

 

149,145

 

145,559

 

143,032

Total current assets

 

52,803

 

173,351

 

298,632

 

251,471

 

 

 

 

 

 

 

 

 

Non-current assets

 

 

 

 

 

 

 

 

Commercial operations

 

 

 

 

 

 

 

 

Termag - Terminal Marítimo de Guarujá S.A.

 

 

 

28,580

 

36,952

 

 

 

 

28,580

 

36,952

Financial and corporate operations

 

 

 

 

 

 

 

 

Raízen S.A.

 

33,666

 

46,911

 

33,691

 

46,935

Cosan Lubrificantes e Especialidades S.A.

 

117,559

 

127,834

 

 

Rumo Malha Paulista S.A

 

111,685

 

 

 

Other

 

 

 

4,733

 

4,733

 

 

262,910

 

174,745

 

38,424

 

51,668

Total non-current assets

 

262,910

 

174,745

 

67,004

 

88,620

Related parties receivables

 

315,713

 

348,096

 

365,636

 

340,091



Notes to the interim Financial Statements

(In thousands of Reais, except when otherwise indicated)


 

 

Parent Company

 

Consolidated

 

 

06/30/2024

 

12/31/2023

 

06/30/2024

 

12/31/2023

Current liabilities

 

 

 

 

 

 

 

 

Commercial operations

 

 

 

 

 

 

 

 

Raízen S.A.

 

7,725

 

4,099

 

327,700

 

232,713

Termag - Terminal Marítimo de Guarujá S.A.

 

 

 

12,608

 

10,500

Associação Gestora da Ferrovia Interna do Porto de Santos (AG-FIPS)

 

 

 

33,253

 

Aguassanta Participações S.A.

 

 

 

 

984

Cosan Lubrificantes e Especialidades S.A.

 

5,417

 

1,065

 

 

Norgás S.A.

 

 

 

72,954

 

6,816

Vale S.A

 

—  

 

—  

 

2,986

 

4,000

Other

 

2,123

 

6,065

 

4,430

 

32,726

 

 

15,265

 

11,229

 

453,931

 

287,739

Financial and corporate operations

 

 

 

 

 

 

 

 

Raízen S.A.

 

42,047

 

32,405

 

43,742

 

34,421

Cosan Overseas Limited

 

35,919

 

31,282

 

 

Cosan Luxembourg S.A

 

84,818

 

123,983

 

 

 

 

162,784

 

187,670

 

43,742

 

34,421

Total current liabilities

 

178,049

 

198,899

 

497,673

 

322,160

Non-current liabilities

 

 

 

 

 

 

 

 

Financial and corporate operations

 

 

 

 

 

 

 

 

Cosan Lubrificantes e Especialidades S.A.

 

629,032

 

655,683

 

 

Cosan Luxembourg S.A

 

3,853,267

 

3,355,612

 

 

Cosan Overseas Limited

 

2,798,906

 

2,437,595

 

 

Raízen S.A.

 

1,079

 

1,078

 

1,078

 

1,078

Total non-current liabilities

 

7,282,284

 

6,449,968

 

1,078

 

1,078

Payables to related parties

 

7,460,333

 

6,648,867

 

498,751

 

323,238



Notes to the interim Financial Statements

(In thousands of Reais, except when otherwise indicated)


b)            Transactions with related parties:

 


Parent Company

Consolidated

 

2Q24

 

2Q23

 

6M24

 

6M23

 

2Q24

 

2Q23

 

6M24

 

6M23

Operating income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Raízen S.A.

 

 

 

 

10,493

 

197,571

 

265,889

 

343,983

Elevações Portuárias S.A.

 

 

 

 

3,303

 

3,867

 

7,649

 

7,821

   Vale S.A.

 

 

 

 

 

 

 

 

196

 

 

 

 

 

 

13,796

 

201,438

 

273,734

 

351,804

 

 

 

 

 

 

 

 

 

 

 


 

 

 

 

Purchase of products / inputs / services

 

 

 

 

 

 

 

 

 

 


 

 

 

 

Raízen S.A.

(11)

 

 

(15)

 

 

(628,399)

 

(548,479)

 

(1,151,114)

 

(1,063,434)

CLI Sul S.A.

 

 

 

 

 

(5,915)

 

 

(13,203)

   Vale S.A.

 

 

 

 

(2,276)

 

 

(2,169)

 

 

(11)

 

 

(15)

 

 

(630,675)

 

(554,394)

 

(1,153,283)

 

(1,076,637)

Shared income (expenses)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Compass Gás e Energia S.A.

1,775

 

1,694

 

10,469

 

3,518

 

 

 

 

Cosan Lubrificantes e Especialidades S.A.   

1,365

 

1,057

 

2,962

 

2,220

 

 

 

 

Raízen S.A.

(861)

 

(1,503)

 

(1,726)

 

(2,901)

 

(40,330)

 

(18,690)

 

(60,494)

 

(37,553)

Rumo S.A.

1,140

 

1,265

 

2,625

 

2,599

 

 

 

 

Aldwych Temple Venture Capital Limited  

 

 

 

46,191

 

 

 

 

Other

68

 

          (8)

 

52

 

129

 

68

 

 

52

 

 

3,487

 

2,505

 

14,382

 

51,756

 

(40,262)

 

(18,690)

 

(60,442)

 

(37,553)

Financial result

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cosan Luxembourg S.A.

(447,518)

 

237,011

 

(603,115)

 

290,661

 

 

 

 

Cosan Overseas Limited

(340,601)

 

80,932

 

(470,849)

 

99,129

 

 

 

 

 

(788,119)

 

317,943

 

(1,073,964)

 

389,790

 

 

 

 

Total

(784,643)

 

320,448

 

(1,059,597)

 

441,546

 

(657,141)

 

(371,646)

 

(939,991)

 

(762,386)


Notes to the interim Financial Statements

(In thousands of Reais, except when otherwise indicated)


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 May 29, 2024, the Annual General Meeting approved the overall annual remuneration of the directors for the 2024 financial year. We present below the result of the Parent Company on June 30, 2024, as follows:

 

 

2Q24

 

2Q23

 

6M24

 

6M23

Short-term benefits to employees and managers

11,907

 

8,248

 

20,632

 

16,882

Share-based compensation

13,868

 

10,739

 

27,737

 

21,477

Post-employment benefits

158

 

127

 

287

 

252

Benefits from termination of employment contract

 

 

1,645

 

 

25,933

 

19,114

 

50,301

 

38,611

 

Parent Company

 

Consolidated

 

06/30/2024

 

12/31/2023

 

06/30/2024

 

12/31/2023

Material and services suppliers

1,957

 

2,431

 

3,428,145

 

3,110,114

Natural gas/ transport and logistics suppliers

 

 

1,068,210

 

1,074,411

 

1,957

 

2,431

 

4,496,355

 

4,184,525

Current

1,957

 

2,431

 

4,438,849

 

3,920,273

Non-current

 

 

57,506

 

264,252

Total

1,957

 

2,431

 

4,496,355

 

4,184,525

 

Sectorial Assets

 

Sectorial liabilities

 

Total

At January 1, 2024

548,700

 

(1,810,698)

 

(1,261,998)

Cost of gas

(52,879)

 

(16)

 

(52,895)

Tax credits

 

(33,096)

 

(33,096)

Monetary update

35,480

 

(90,274)

 

(54,794)

Deferral of IGP-M

57,975

 

 

57,975

At June 30, 2024

589,276

 

(1,934,084)

 

(1,344,808)

 

 

 

 

 

 

Current

167,034

 

(70,405)

 

96,629

Non-current

422,242

 

(1,863,679)

 

(1,441,437)

Total

589,276

 

(1,934,084)

 

(1,344,808)



Notes to the interim Financial Statements

(In thousands of Reais, except when otherwise indicated)

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

 

 

 

06/30/2024

 

12/31/2023

 

06/30/2024

 

12/31/2023

 

Note

 

 

 

 

 

Level 1

 

Level 2

 

Level 3

 

Level 1

 

Level 2

 

Level 3

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  Investment funds

5.2

 

3,731,612

 

3,298,142

 

 

3,731,612

 

 

 

3,298,142

 

  Marketable securities

5.3

 

3,973,338

 

3,503,961

 

 

3,973,338

 

 

 

3,503,961

 

  Other financial assets

 

 

4,194

 

3,113

 

4,194

 

 

 

3,113

 

 

  Investment properties (i) 

11.5

 

15,816,095

 

15,976,126

 

 

 

15,816,095

 

 

 

15,976,126

  Derivate financial instruments

5.6

 

2,657,659

 

2,546,799

 

 

2,657,659

 

 

 

2,546,799

 

Total

 

 

26,182,898

 

25,328,141

 

4,194

 

10,362,609

 

15,816,095

 

3,113

 

9,348,902

 

15,976,126

Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans, financing and debentures

5.4

 

(62,511,857)

 

(56,904,654)

 

 

(26,464,647)

 

 

 

(22,952,492)

 

  Derivative financial instruments

5.6

 

(2,229,471)

 

(3,415,145)

 

 

(2,229,471)

 

 

 

(3,415,145)

 

Total

 

 

(64,741,328)

 

(60,319,799)

 

 

(28,694,118)

 

 

 

(26,367,637)

 


(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"). The discount rates used vary between 11.12% p.a. and 11.20% p.a. on June 30, 2024 and on December 31, 2023.
(ii)

The fair value of the Company's loans does not differ significantly from their carrying value, except for debts that are assigned to fair value through profit or loss.

For debts that have a market value quoted on the Luxembourg Stock Exchange, the fair value measurement is based on the quoted market price as follows:

 


Notes to the interim Financial Statements

(In thousands of Reais, except when otherwise indicated)


Debt

 

Company

 

06/30/2024

 

12/31/2023

Senior Notes 2028

 

Rumo Luxembourg S.à r.l.

 

96.42%

 

96.41%

Senior Notes 2032

 

Rumo Luxembourg S.à r.l.

 

84.79%

 

85.65%

Senior Notes 2027

 

Cosan Luxembourg S.A.

 

100.07%

 

100.92%

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

i. Future commercial transactions.

ii.Recognized financial assets and liabilities not denominated in Reais.

i. Cash flow forecasting

ii.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

i. Future business transactions

ii.Investment in securities

i. Cash flow forecasting

ii.Sensitivity analysis

i. Future price of electricity (purchase and sale)

ii.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

i. Analysis by maturity

ii.Credit ratings

Cash and cash equivalents 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

Cash and cash equivalents 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.


Notes to the interim Financial Statements

(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.

i.           Foreign exchange risk

    As of June 30, 2024 and December 31,2023, the Company had the following net exposure to foreign exchange variation on assets and liabilities denominated in US Dollars, Euros, Yen and Pound Sterling:

     

    06/30/2024

     

    12/31/2023

    Cash and cash equivalents

    826,357

     

    284,956

    Suppliers

    (672,733)

     

    (441,768)

    Loans, financing and debentures

    (18,522,248)

     

    (24,861,084)

    Leases

    (1,852,363)

     

    (1,627,104)

    Consideration payable

    (196,188)

     

    (203,094)

    Derivative financial instruments

    24,044,414

     

    14,182,102

    FX exposure, net

    3,627,239

     

    (12,665,992)


     

    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

     

    441,363

     

    643,901

     

    846,438

     

    238,826

     

    88,766

    Trade payables

     

    High FX rate

     

    11

     

    (36)

     

    (83)

     

    58

     

    105

    Derivative financial instruments

     

    Low FX rate

     

    1,426,926

     

    8,275,435

     

    15,857,358

     

    (6,888,421)

     

    (14,470,339)

    Loans, borrowings and debentures

     

    High FX rate

     

    2,465,744

     

    (8,815,985)

     

    (19,224,627)

     

    12,046,301

     

    22,522,143

    Leases

     

    High FX rate

     

    (1,663,575)

     

    (2,100,932)

     

    (2,538,289)

     

    (1,226,217)

     

    (788,860)

    Consideration payable

     

    High FX rate

     

    10,902

     

    25,211

     

    39,519

     

    (3,407)

     

    (17,716)

    Impacts on profit or loss before taxes

     

     

     

    2,681,371

     

    (1,972,406)

     

    (5,019,684)

     

    4,167,140

     

    7,334,099



    Notes to the interim Financial Statements

    (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

     

    06/30/2024

     

    Scenarios

     

     

    Probable

     

    25%

     

    50%

     

    (25%)

     

    (50%)

    U.S.$

    5.5589

     

    5.2500

     

    6.5625

     

    7.8750

     

    3.9375

     

    2.6250

    Euro

    5.9547

     

    5.9325

     

    7.4156

     

    8.8988

     

    4.4494

     

    2.9663

    GBP

    7.0259

     

    6.7725

     

    8.4656

     

    10.1588

     

    5.0794

     

    3.3863

    JPY

    0.0346

     

    0.0357

     

    0.0446

     

    0.0536

     

    0.0268

     

    0.0179

    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

    Interest rate exposure

     

    Probable

     

    25%

     

    50%

     

    (25%)

     

    (50%)

    Cash and cash equivalents

     

    1,658,907

     

    2,073,634

     

    2,488,361

     

    1,244,180

     

    829,454

    Marketable securities

     

    330,758

     

    413,447

     

    496,137

     

    248,068

     

    165,379

    Restricted cash

     

    16,671

     

    20,839

     

    25,007

     

    12,503

     

    8,336

    Lease and concession in installments

     

    (418,022)

     

    (418,399)

     

    (418,778)

     

    (417,647)

     

    (417,274)

    Leases liabilities

     

    (128,120)

     

    (147,197)

     

    (176,636)

     

    (88,318)

     

    (58,879)

    Derivative financial instruments

     

    (670,956)

     

    (1,720,013)

     

    (2,082,879)

     

    (966,270)

     

    (589,205)

    Loans, financing and debentures 

     

    (2,978,339)

     

    (4,310,210)

     

    (5,018,081)

     

    (2,894,469)

     

    (2,186,598)

    Other financial liabilities

     

    (36,978)

     

    (44,998)

     

    (53,018)

     

    (28,958)

     

    (20,938)

    Impacts on the result before taxes

     

    (2,226,079)

     

    (4,132,897)

     

    (4,739,887)

     

    (2,890,911)

     

    (2,269,725)

    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:

     

     

     

    Scenarios

     

    Probable

     

    25%

     

    50%

     

    (25%)

     

    (50%)

    SELIC

    10.44%

     

    13.05%

     

    15.66%

     

    7.83%

     

    5.22%

    CDI

    10.34%

     

    12.92%

     

    15.51%

     

    7.75%

     

    5.17%

    TJLP462 (TJLP + 1% p.a.)

    7.80%

     

    9.50%

     

    11.20%

     

    6.10%

     

    4.40%

    TJLP

    6.80%

     

    8.50%

     

    10.20%

     

    5.10%

     

    3.40%

    IPCA

    3.55%

     

    4.44%

     

    5.32%

     

    2.66%

     

    1.77%

    IGPM

    3.74%

     

    4.68%

     

    5.61%

     

    2.81%

     

    1.87%

    Fed Funds

    4.75%

     

    5.94%

     

    7.13%

     

    3.56%

     

    2.38%

    SOFR

    4.57%

     

    5.72%

     

    6.86%

     

    3.43%

     

    2.29%



    Notes to the interim Financial Statements

    (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 framework mentioned 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 (Call Spread)

     

    1.43%

     

    238,986

     

    534,402

     

    747,253

     

    117,251

     

    31,344

     

    • Call Option (“Call”)

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

    As of June 30, 2024, the Company measured the fair value of the call option and concluded that it is off price.

    • Contingent put option

    In the shareholders' agreements entered into between the Company and the banks Itaú and Bradesco regarding the issuance of preferred shares, it was defined that both financial institutions have a contingent put option only when the specific adverse material effects provided for in the contract occur, which are in the Company's control and, therefore, do not constitute a financial obligation.

    The prices of the exercise options are calculated based on the initial values of R$4,115,000 and R$4,000,000 adjusted by a weighted average rate of CDI + 1.25% minus the dividends received by non-controlling shareholders in this period, which, as of June 30, 2024, is represented by the amounts of R$4,360,046 and R$3,836,565, respectively.

    • Total Return Swap (TRS)

    We are exposed to risks linked to CSAN3 share prices. To mitigate such exposures, total return swap derivatives of 113,348,712 shares of CSAN3 were contracted in which the Company receives the variation of the share price and proceeds on the active side and pays CDI + 1.42% on the passive side.

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

     

     

     

     

    Scenarios

    Instrument

     

    Probable

     

    25%

     

    50%

     

    (25%)

     

    (50%)

    Brent derivatives – options

     

    (732,552)

     

    383,685

     

    767,371

     

    (383,685)

     

    (767,371)

    Value of the share (CSAN3)

     

    13.54

     

    16.93

     

    20.31

     

    10.16

     

    6.77

     

    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:


    Notes to the interim Financial Statements

    (In thousands of Reais, except when otherwise indicated)


     

    06/30/2024

     

    12/31/2023

    Cash and cash equivalents

    17,230,061

     

    14,658,481

    Trade receivables

    4,221,926

     

    3,444,636

    Marketable securities

    3,973,338

     

    3,503,961

    Restricted cash

    168,734

     

    203,252

    Derivative financial instruments

    2,657,659

     

    2,546,799

    Receivables from related parties

    365,636

     

    340,091

    Receivable dividends and interest on equity

    299,249

     

    255,777

    Other financial assets

    4,194

     

    3,113

     

    28,920,797

     

    24,956,110

    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:

     

    06/30/2024

     

    12/31/2023

    AAA

    23,133,257

     

    20,475,536

    AA

    201,005

     

    172,871

    A

    529,684

     

    124,932

    Not rated

    165,846

     

    139,154

     

    24,029,792

     

    20,912,493

    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:


    Notes to the interim Financial Statements

    (In thousands of Reais, except when otherwise indicated)


     

    06/30/2024

     

    12/31/2023

     

    Up to 1 year

     

    1 - 2 years

     

    2 - 5 years

     

    More than 5 years

     

    Total

     

    Total

    Loans, financing and debentures

    (3,652,787)

     

    (2,353,191)

     

    (1,836,570)

     

    (17,027,674)

     

    (24,870,222)

     

    (67,935,471)

    Suppliers

    (4,438,849)

     

    (728,620)

     

     

     

    (5,167,469)

     

    (4,184,525)

    Other financial liabilities

    (433,135)

     

     

     

     

    (433,135)

     

    (476,895)

    Installment of tax debts

    (4,879)

     

    (1,494)

     

    (1,871)

     

    (212,995)

     

    (221,239)

     

    (217,267)

    Leases

    (677,905)

     

    (1,194,244)

     

    (843,965)

     

    (18,300,037)

     

    (21,016,151)

     

    (20,874,841)

    Lease and concession in installments

    (285,935)

     

    (285,935)

     

    (571,869)

     

    (110,978)

     

    (1,254,717)

     

    (1,137,295)

    Payables to related parties

    (497,673)

     

    (1,078)

     

     

     

    (498,751)

     

    (322,160)

    Dividends payable

    (289,980)

     

     

     

     

    (289,980)

     

    (549,054)

    Derivative financial instruments

    (958,703)

     

    (1,321,165)

     

    1,391,895

     

    5,811,863

     

    4,923,890

     

    (4,917,895)

     

    (11,239,846)

     

    (5,885,727)

     

    (1,862,380)

     

    (29,839,821)

     

    (48,827,774)

     

    (100,615,403)

    d)      Capital management risk

    The group manages the capital structure and adjusts it in light of changing economic conditions and financial covenant requirements. In order to maintain or adjust the capital structure, the Group may adjust the payment of dividends to shareholders, return capital to them or issue new shares. The Company monitors capital mainly through the leverage ratio, calculated as net debt to EBITDA. The group's lowest covenant ratio is currently 3.3x.

    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.

    To achieve this overall objective, the Group's capital management, among other things, aims to ensure compliance with the financial commitments associated with the loans and financing that define the capital structure requirements.

    Notes to the interim Financial Statements

    (In thousands of Reais, except when otherwise indicated)


     

    Parent Company

     

    Consolidated

     

    06/30/2024

     

    12/31/2023

     

    06/30/2024

     

    12/31/2023

    COFINS

    3,699

     

    3,699

     

    442,759

     

    487,160

    PIS

     

     

    105,519

     

    110,904

    Tax credits

    34,414

     

    33,639

     

    34,414

     

    33,639

    ICMS

     

     

    1,094,953

     

    924,180

    ICMS - CIAP

     

     

    229,063

     

    189,813

    Other

    1,579

     

    4,647

     

    115,139

     

    132,863

     

    39,692

     

    41,985

     

    2,021,847

     

    1,878,559

     

     

     

     

     

     

     

     

    Current

    5,278

     

    8,346

     

    796,915

     

    745,856

    Non-current

    34,414

     

    33,639

     

    1,224,932

     

    1,132,703

    Total

    39,692

     

    41,985

     

    2,021,847

     

    1,878,559



     

     

    Consolidated

     

     

    06/30/2024

     

    12/31/2023

    Finished products

     

    1,615,797

     

    1,254,818

    Parts and accessories

     

    190,895

     

    178,260

    Construction Materials

     

    206,715

     

    316,370

    Warehouse and other

     

    133,109

     

    43,266

     

     

    2,146,516

     

    1,792,714


    The balances are presented net of a provision of R$ 108,026 for obsolete inventories on June 30, 2023 (R$78,709 on December 31, 2023).



    Notes to the interim Financial Statements

    (In thousands of Reais, except when otherwise indicated)


     

    a)                  Composition of assets held for sale:

     

     

    Properties

    held for sale

     

    Other assets held for sale

     

    Total

    At January 1, 2024

    342,392

     

    1,795,773

     

    2,138,165

    Additions (i)

     

    73,308

     

    73,308

    Transfers (ii)

    163,507

     

     

    163,507

    At June 30, 2024

    505,899

     

    1,869,081

     

    2,374,980


    (i) As mentioned in note 2, the balance corresponding to the investment in the associate Terminal XXXIX de Santos S.A. was added to the group of assets held for sale.
    (ii) Transfers from the investment property group as per note 11.5.

                     

     

    Norgás

     

    TUP Porto São Luis S.A

     

    Radar

     

    Rumo

     

    Total

    Cash and cash equivalents

     

    48,231

     

     

     

    48,231

    Other current tax receivable

     

    3,030

     

     

     

    3,030

    Dividend receivable

    18,646

     

     

     

     

    18,646

    Investments in associates

    892,854

     

     

     

    73,308

     

    966,162

    Property, plant and equipment

     

    395,757

     

     

     

    395,757

    Intangible assets and goodwill

     

    437,220

     

     

     

    437,220

    Other assets

     

    35

     

     

     

    35

    Properties held for sale

     

     

    505,899

     

     

    505,899

    Total

    911,500

     

    884,273

     

    505,899

     

    73,308

     

    2,374,980


    The balance of R$5,045 in the parent company is composed of accounts receivable from parties related to TUP Porto São Luis S.A


    b)                 Composition of liabilities held for sale:

     

     

    Norgás

     

    TUP Porto São Luis S.A

     

    Total

    Trade payables

     

    17,248

     

    17,248

    Employee benefits payables

     

    1,828

     

    1,828

    Other liabilities

     

    456

     

    456

    Deferred tax liabilities

    152,255

     

    66,606

     

    218,861

    Total

    152,255

     

    86,138

     

    238,393


    c)                  Discontinued operation result:


     

    Parent company

     

    Consolidated

     

    2Q23

     

    6M23

     

    2Q23

     

    6M23

    Equity equivalence

    5,483

     

    5,483

     

    15,907

     

    15,907

    Controlling shareholders

    5,483

     

    5,483

     

    5,483

     

    5,483

    Non-controlling shareholders

     

     

    10,424

     

    10,424



    Notes to the interim Financial Statements

    (In thousands of Reais, except when otherwise indicated)

     

    Comparative balance reclassification:

     

    Parent company

     

     

    2Q23 (Originally presented)

     

    Reclassification

     

    2Q23 (Restated)

     

    6M23 (Originally presented)

     

    Reclassification

     

    6M23 (Restated)

    Loss before equivalence result equity and net financial result patrimonial

     

    (115,581)

     

     

    (115,581)

     

    (185,035)

     

     

    (185,035)

     

     

     

     

     

     

     

     

     

     

     

     

     

    Equity equivalence in associates

     

    (730,970)

     

    (5,483)

     

    (736,453)

     

    (1,312,038)

     

    (5,483)

     

    (1,317,521)

    Equity equivalence of jointly controlled companies

     

    29,870

     

     

    29,870

     

    158,256

     

     

    158,256

    Equity equivalence result

     

    (701,100)

     

    (5,483)

     

    (706,583)

     

    (1,153,782)

     

    (5,483)

     

    (1,159,265)

     

     

     

     

     

     

     

     

     

     

     

     

     

    Net financial result

     

    (417,450)

     

     

    (417,450)

     

    (1,043,402)

     

     

    (1,043,402)

     

     

     

     

     

     

     

     

     

     

     

     

     

    Loss before income tax and social contribution

     

    (1,234,131)

     

    (5,483)

     

    (1,239,614)

     

    (2,382,219)

     

    (5,483)

     

    (2,387,702)

     

     

     

     

     

     

     

     

     

     

     

     

     

    Income tax and social contribution

     

    191,430

     

     

    191,430

     

    434,388

     

     

    434,388

     

     

     

     

     

     

     

     

     

     

     

     

     

    Loss from operations in continuity

     

    (1,042,701)

     

    (5,483)

     

    (1,048,184)

     

    (1,947,831)

     

    (5,483)

     

    (1,953,314)

    Result of discontinued operations, net of taxes

     

     

    5,483

     

    5,483

     

     

    5,483

     

    5,483

    Loss for the period

     

    (1,042,701)

     

     

    (1,042,701)

     

    (1,947,831)

     

     

    (1,947,831)

     

     

     

    Consolidated

     

     

    2Q23 (Originally presented)

     

    Reclassification

     

    2Q23 (Restated)

     

    6M23 (Originally presented)

     

    Reclassification

     

    6M23 (Restated)

    Profit before equivalence result equity and net financial result patrimonial

     

    1,883,511

     

     

    1,883,511

     

    3,854,699

     

     

    3,854,699

     

     

     

     

     

     

     

     

     

     

     

     

     

    Equity equivalence in associates

     

    83,039

     

    (15,907)

     

    67,132

     

    136,004

     

    (15,907)

     

    120,097

    Equity equivalence of jointly controlled companies

     

    263,003

     

     

    263,003

     

    1,393,417

     

     

    1,393,417

    Equity equivalence result

     

    346,042

     

    (15,907)

     

    330,135

     

    1,529,421

     

    (15,907)

     

    1,513,514

     

     

     

     

     

     

     

     

     

     

     

     

     

    Net financial result

     

    (3,142,776)

     

     

    (3,142,776)

     

    (5,911,891)

     

     

    (5,911,891)

     

     

     

     

     

     

     

     

     

     

     

     

     

    Loss before income tax and social contribution

     

    (913,223)

     

    (15,907)

     

    (929,130)

     

    (527,771)

     

    (15,907)

     

    (543,678)

     

     

     

     

     

     

     

     

     

     

     

     

     

    Income tax and social contribution

     

    466,482

     

     

    466,482

     

    (337,703)

     

     

    (337,703)

     

     

     

     

     

     

     

     

     

     

     

     

     

    Loss from operations in continuity

     

    (446,741)

     

    (15,907)

     

    (462,648)

     

    (865,474)

     

    (15,907)

     

    (881,381)

    Result of discontinued operations, net of taxes

     

     

    15,907

     

    15,907

     

     

    15,907

     

    15,907

    Loss for the period

     

    (446,741)

     

     

    (446,741)

     

    (865,474)

     

     

    (865,474)



    Notes to the interim Financial Statements

    (In thousands of Reais, except when otherwise indicated)


    d)                    Reclassification of comparative cash flow balance:

     

     

    Parent company

     

    Consolidated

     

     

    6M23 (Originally presented)

     

    Reclassification

     

    6M23 (Restated)

     

    6M23 (Originally presented)

     

    Reclassification

     

    6M23 (Restated)

    Cash flow from operating activities

     

     

     

     

     

     

     

     

     

     

     

     

    Loss before income tax and social contribution

     

    (2,381,219)

     

    (5,483)

     

    (2,386,702)

     

    (527,771)

     

    (15,907)

     

    (543,678)

    Equity equivalence in subsidiaries and associates

     

    1,312,038

     

    5,483

     

    1,317,521

     

    (136,004)

     

    15,907

     

    (120,097)

    Other operational activity items

     

    689,964

     

     

    689,964

     

    5,588,151

     

     

    5,588,151

    Net cash (used) generated in operational activities

     

    (379,217)

     

     

    (379,217)

     

    4,924,376

     

     

    4,924,376

     

     

     

     

     

     

     

     

     

     

     

     

     

    Liquid cash (used) generated in investment activities

     

    800,728

     

     

    800,728

     

    (2,782,164)

     

     

    (2,782,164)

     

     

     

     

     

     

     

     

     

     

     

     

     

    Net cash generated in activities of financing

     

    153,675

     

     

    153,675

     

    394,253

     

     

    394,253

     

     

     

     

     

     

     

     

     

     

     

     

     

    Increase in cash and cash equivalents

     

    575,186

     

     

    575,186

     

    2,536,465

     

     

    2,536,465

     

     

     

     

     

     

     

     

     

     

     

     

     

    Cash and cash equivalents at the beginning of the period

     

    1,348,461

     

     

    1,348,461

     

    13,301,716

     

     

    13,301,716

    Effect of exchange rate variation on the balance of cash and cash equivalents

     

    (12,198)

     

     

    (12,198)

     

    (98,891)

     

     

    (98,891)

    Cash and cash equivalents at the end of the period

     

    1,911,449

     

     

    1,911,449

     

    15,739,290

     

     

    15,739,290


    Notes to the interim Financial Statements

    (In thousands of Reais, except when otherwise indicated)


    The Company's subsidiaries and associates are listed below:

     

    06/30/2024

     

    12/31/2023

    Directly owned subsidiaries

     

     

     

    Cosan Corporate

     

     

     

    Cosan Corretora de Seguros Ltda

    100.00%

     

    100.00%

    Cosan Nove Participações S.A.

    73.09%

     

    73.09%

    Cosan Luxembourg S.A. (i)

    100.00%

     

    100.00%

    Cosan Overseas Limited

    100.00%

     

    100.00%

    Pasadena Empreendimentos e Participações S.A.

    100.00%

     

    100.00%

    Cosan Limited Partners Brasil Consultoria Ltda.

    98.13%

     

    97.50%

    Barrapar Participaçoes Ltda.

    100.00%

     

    100.00%

    Aldwych Temple

    100.00%

     

    100.00%

    Vale S.A (ii)

    4.15%

     

    4.90%

    Cosan Oito S.A.

    100.00%

     

    100.00%

    Cosan Global Limited

    100.00%

     

    100.00%

    Atlântico Participações Ltda.

    100.00%

     

    100.00%

    Cosan Dez Participações S.A.

    76.80%

     

    76.80%

    Radar

     

     

     

    Radar Propriedades Agrícolas S.A.

    50.00%

     

    50.00%

    Radar II Propriedades Agrícolas S.A.

    50.00%

     

    50.00%

    Nova Agrícola Ponte Alta S.A.

    50.00%

     

    50.00%

    Nova Amaralina S.A Propriedades Agrícolas

    50.00%

     

    50.00%

    Nova Santa Bárbara Agrícola S.A.

    50.00%

     

    50.00%

    Terras da Ponta Alta S.A.

    50.00%

     

    50.00%

    Castanheira Propriedades Agrícolas S.A.

    50.00%

     

    50.00%

    Manacá Propriedades Agrícolas S.A.

    50.00%

     

    50.00%

    Paineira Propriedades Agrícolas S.A.

    50.00%

     

    50.00%

    Tellus Brasil Participações S.A.

    20.00%

     

    20.00%

    Janus Brasil Participações S.A.

    20.00%

     

    20.00%

    Duguetiapar Empreendimentos e Participações S.A.

    20.00%

     

    20.00%

    Gamiovapar Empreendimentos e Participações S.A.

    20.00%

     

    20.00%

    Moove

     

     

     

    Moove Lubricants Holdings

    70.00%

     

    70.00%

    Rumo

     

     

     

    Rumo S.A.

    30.41%

     

    30.42%



    (i) Despite presenting an unsecured liability amount of R$42,706 on June 30, 2024, 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) In April 2024, Cosan sold 33,524,185 shares of Vale, reducing its stake by 0.78%. The value of 4.15% refers to the percentage of participation excluding treasury shares for the calculation of equity and receipt of dividends.


    Notes to the interim Financial Statements

    (In thousands of Reais, except when otherwise indicated)

    The following are investments in subsidiaries and affiliates as of June 30, 2024, which are material 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

    7,663,761,735

     

    5,601,178,095

     

    73.09%

     

    66.16%

       Cosan Luxembourg S.A.

    500,010

     

    500,010

     

    100.00%

     

    100.00%

       Cosan Overseas Limited

    4,850,000

     

    4,850,000

     

    100.00%

     

    100.00%

       Pasadena Empreendimentos e Participações S.A.

    41,481,296

     

    41,481,046

     

    100.00%

     

    100.00%

       Cosan Limited Partners Brasil Consultoria Ltda

    160,000

     

    157,000

     

    98.13%

     

    98.13%

       Cosan Oito S.A.

    14,646,505,000

     

    14,646,504,999

     

    100.00%

     

    100.00%

       Cosan Global Limited

    300

     

    300

     

    100.00%

     

    100.00%

       Atlântico Participações Ltda.

    928,005,000

     

    928,004,997

     

    100.00%

     

    100.00%

       Cosan Dez Participações S.A.

    3,473,458,687

     

    2,667,494,858

     

    76.80%

     

    72.00%

    Radar

     

     

     

     

     

     

     

       Radar Propriedades Agrícolas S.A.

    737,500

     

    305,694

     

    41.45%

     

    41.45%

       Radar II Propriedades Agrícolas S.A.

    81,440,221

     

    40,720,111

     

    50.00%

     

    50.00%

       Nova Agrícola Ponte Alta S.A.

    160,693,378

     

    66,607,405

     

    41.45%

     

    41.45%

       Nova Amaralina S.A Propriedades Agrícolas

    30,603,159

     

    12,685,010

     

    41.45%

     

    41.45%

       Nova Santa Bárbara Agrícola S.A.

    32,336,994

     

    13,403,684

     

    41.45%

     

    41.45%

       Terras da Ponte Alta S.A.l

    16,066,329

     

    6,659,494

     

    41.45%

     

    41.45%

       Castanheira Propriedades Agrícolas S.A.

    83,850,938

     

    34,756,214

     

    41.45%

     

    41.45%

       Manacá Propriedades Agrícolas S.A.

    128,977,921

     

    53,461,349

     

    41.45%

     

    41.45%

       Paineira Propriedade Agrícolas S.A.

    132,667,061

     

    54,990,497

     

    41.45%

     

    41.45%

       Tellus Brasil Participações S.A.

    119,063,044

     

    71,609,945

     

    61.14%

     

    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

     

    2,163,979

     

    60.55%

     

    19.57%

       Gamiovapar Empreendimentos e Participações S.A.

    12,912,970

     

    7,819,194

     

    60.55%

     

    19.57%

    Moove

     

     

     

     

     

     

     

      Moove Lubricants Holdings

    34,963,764

     

    24,474,635

     

    70.00%

     

    70.00%

    Rumo

     

     

     

     

     

     

     

       Rumo S.A.

    1,854,868,949

     

    562,529,490

     

    30.41%

     

    30.41%



    Notes to the interim Financial Statements

    (In thousands of Reais, except when otherwise indicated)

     

     

    At January 1, 2024

     

    Interest in earnings of subsidiaries

     

    Change of equity interest in subsidiary

     

    Other comprehensive income

     

    Dividends

     

    Capital increase (reduction)

     

    Other

     

    At June 30, 2024

     

    Dividend receivable (i)

    Rumo

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Rumo S.A.

    4,766,466

     

    (418,174)

     

    (1,852)

     

    683

     

     

     

    4,123

     

    4,351,246

     

    Cosan Corporate

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Cosan Corretora de Seguros Ltda

    1,257

     

    48

     

     

     

     

     

     

    1,305

     

    Cosan Nove Participações S.A.

    7,810,778

     

    30,077

     

     

    36,165

     

    (127,080)

     

     

    10,222

     

    7,760,162

     

    Cosan Dez Participações S.A.

    5,179,164

     

    537,559

     

     

    (99,035)

     

    (798,187)

     

     

     

    4,819,501

     

    11,717

    Pasadena Empreendimentos e Participações S.A.

    1,452

     

    (37)

     

     

     

     

     

     

    1,415

     

    127,080

    Cosan Limited Partners Brasil Consultoria Ltda

    278

     

    (28)

     

     

     

     

     

     

    250

     

    Other

    25,112

     

    206

     

     

    1,910

     

     

     

     

    27,228

     

    Cosan Oito S.A.

    10,376,283

     

    1,095,014

     

     

    (29,085)

     

    (210,000)

     

    4,070,000

     

    (26,071)

     

    15,276,141

     

    Atlântico Participações Ltda

    902,421

     

    (9)

     

     

     

     

     

     

    902,412

     

    190

    Cosan Global

    119,355

     

    18,173

     

     

     

     

     

     

    137,528

     

    Radar

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Radar II Propriedades Agrícolas S.A.

    1,153,530

     

    14,654

     

     

     

    (17,675)

     

    (238)

     

     

    1,150,271

     

    8,199

    Radar Propriedades Agrícolas S.A.

    215,346

     

    4,276

     

     

     

    (15,096)

     

     

     

    204,526

     

    Nova Agrícola Ponte Alta S.A.

    441,821

     

    4,906

     

     

     

    (4,767)

     

     

     

    441,960

     

    1,959

    Nova Santa Bárbara Agrícola S.A.

    27,948

     

    263

     

     

     

     

     

     

    28,211

     

    1,712

    Nova Amaralina S.A. Propriedades Agrícolas

    220,184

     

    2,492

     

     

     

    (829)

     

     

     

    221,847

     

    Terras da Ponte Alta S.A.

    92,122

     

    324

     

     

     

    (415)

     

     

     

    92,031

     

    11,066

    Paineira Propriedades Agrícolas S.A.

    210,735

     

    3,979

     

     

     

    (5,181)

     

     

     

    209,533

     

    4,433

    Manacá Propriedades Agrícolas S.A.

    209,644

     

    3,774

     

     

     

    (6,711)

     

     

     

    206,707

     

    2,694

    Castanheira Propriedades Agrícolas S.A.

    331,453

     

    2,935

     

     

     

    (7,047)

     

     

     

    327,341

     

    4,863

    Tellus Brasil Participações S.A.

    774,837

     

    8,868

     

     

     

    (19,012)

     

    (2,484)

     

     

    762,209

     

    2

    Janus Brasil Participações S.A.

    1,122,692

     

    10,853

     

     

     

    (9,102)

     

     

     

    1,124,443

     

    1

    Duguetiapar Empreendimentos e Participações S.A.

    17,721

     

    246

     

     

     

     

    (2,505)

     

     

    15,462

     

    Gamiovapar Empreendimentos e Participações S.A.

    114,336

     

    1,528

     

     

     

    (2,349)

     

     

     

    113,515

     

    1

    Moove

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Moove Lubricants Holdings

    1,626,216

     

    255,693

     

     

    35,726

     

    (630,000)

     

     

    12,863

     

    1,300,498

     

    368

    Other

    627

     

    (2)

     

     

    (237)

     

     

     

     

    388

     

    Total investments in associates

    35,741,778

     

    1,577,618

     

    (1,852)

     

    (53,873)

     

    (1,853,451)

     

    4,064,773

     

    1,137

     

    39,476,130

     

    174,285

    Cosan Corporate

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Cosan Luxembourg S.A.

    (146,276)

     

    372

     

     

     

     

    103,198

     

     

    (42,706)

     

    Total provision for uncovered liability of associates

    (146,276)

     

    372

     

     

     

     

    103,198

     

     

    (42,706)

     

    Total

    35,595,502

     

    1,577,990

     

    (1,852)

     

    (53,873)

     

    (1,853,451)

     

    4,167,971

     

    1,137

     

    39,433,424

     

    174,285



    (i)  Dividends receivable by Cosan S.A. from its subsidiaries.



    Notes to the interim Financial Statements

    (In thousands of Reais, except when otherwise indicated)

    b)            Consolidated

     

    Shares issued by the associate

     

    Shares held by Cosan

     

    Cosan ownership interest

    Rumo

     

     

     

     

     

    Rhall Terminais Ltda

    28,580

     

    8,574

     

    30.00%

    Termag - Terminal Marítimo de Guarujá S.A.

    500,000

     

    99,250

     

    19.85%

    TGG - Terminal de Granéis do Guarujá S.A.

    500,000

     

    50,000

     

    10.00%

    CLI Sul S.A. 

    543,750,625

     

    108,750,125

     

    20.00%

    Compass

     

     

     

     

     

      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 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%

    Corporate

     

     

     

     

     

    Vale S.A

    4,539,007,580

     

    177,342,515

     

    4.15%

     

     

    At January 1, 2024

     

    Interest in earnings of subsidiaries

     

    Dividends


    Reclassification to assets held for sale


    Write-off related to sale of shareholding

     

    Other

     

    At June 30, 2024

     

    Dividend receivable (i)

    Rumo

     

     

     

     

     


     


     

     

     

     

     

     

     

      Rhall Terminais Ltda

    6,170

     

    1,733

     

    (1,208)



     

     

    6,695

     

      Termag - Terminal Marítimo de Guarujá S.A.

    6,018

     

    (4,437)

     



     

     

    1,581

     

      TGG - Terminal de Granéis do Guarujá S.A.

    15,960

     

    2,957

     

    (4,500)



     

     

    14,417

     

      CLI Sul S.A.

    217,738

     

    6,224

     

    (5,500)


     


     

     

     

    218,462

     

      Terminal XXXIX S.A.

    66,415

     

    20,762

     

    (13,877)


    (73,300)


     

     

     

    Compass

     

     

     

     

     


     


     

     

     

     

     

     

     

      Companhia Paranaense de Gás - Compagás

    403,532

     

    4,701

     

    (18,209)



     

    292

     

    390,316

     

    16,903

      Companhia de Gás de Santa Catarina - Scgás

    640,332

     

    16,254

     

    (22,759)



     

     

    633,827

     

    3,377

      CEG Rio S.A.

    288,386

     

    30,699

     

    (61,829)



     

     

    257,256

     

    82,537

      Companhia de Gás de Mato Grosso do Sul - Msgás 

    297,874

     

    5,820

     

    (21,146)



     

     

    282,548

     

    11,732

    Corporate

     

     

     

     

     


     


     

     

     

     

     

     

     

    Vale S.A (ii)

    15,662,485

     

    1,210,102

     

    (577,469)



    (2,462,833)

     

    (55,156)

     

    13,777,129

     

    Other

    6,459

     

    (20)

     



     

    548

     

    6,987

     

     

    17,611,369

     

    1,294,795

     

    (726,497)


    (73,300)


    (2,462,833)

     

    (54,316)

     

    15,589,218

     

    114,549



    (i) Dividends receivable by the controlling companies of the subsidiaries disclosed in the table, which are consolidated in Cosan S.A.

    (ii) Vale's equity calculation for the second quarter was impacted by the positive amount of R$190,700 related to transactions with non-controlling shareholders that moved the entity's shareholders' equity, which by accounting policy choice the Company brings the effect via equity in the result of the period.


     

    Notes to the interim Financial Statements

    (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

    Radar

     

     

     

     

     

      Tellus Brasil Participações S.A.

    119,063,044

     

    95,250,435

     

    80.00%

      Janus Brasil Participações S.A.

    286,370,051

     

    229,096,041

     

    80.00%

      Duguetiapar Empreendimentos e Participações S.A.

    3,573,842

     

    2,859,074

     

    80.00%

      Gamiovapar Empreendimentos e Participações S.A.

    12,912,970

     

    10,330,376

     

    80.00%

      Radar Propriedades Agrícolas S.A.

    737,500

     

    368,750

     

    50.00%

      Nova Agrícola Ponte Alta S.A.

    160,693,378

     

    80,346,689

     

    50.00%

      Terras da Ponte Alta S.A.

    16,066,329

     

    8,033,165

     

    50.00%

      Nova Santa Bárbara Agrícola S.A.

    32,336,994

     

    16,168,497

     

    50.00%

      Nova Amaralina S.A.

    30,603,159

     

    15,301,580

     

    50.00%

      Paineira Propriedades Agrícolas S.A.

    132,667,061

     

    66,333,531

     

    50.00%

      Manacá Propriedades Agrícolas S.A.

    128,977,921

     

    64,488,961

     

    50.00%

      Castanheira Propriedades Agrícolas S.A.

    83,850,938

     

    41,925,469

     

    50.00%

      Radar II Propriedades Agrícolas S.A.

    81,440,221

     

    40,720,111

     

    50.00%

    Rumo

     

     

     

     

     

      Rumo S.A.

    1,854,868,949

     

    1,287,383,261

     

    69.59%

    Moove

     

     

     

     

     

      Moove Lubricants Holdings

    34,963,764

     

    10,489,129

     

    30.00%

    Cosan Corporate

     

     

     

     

     

      Cosan Nove Participações S.A.

    7,663,761,735

     

    2,062,583,640

     

    26.91%

       Cosan Limited Partners Brasil Consultoria Ltda.

    160,000

     

    3,000

     

    1.88%

      Cosan Dez Participações S.A.

    3,473,458,687

     

    805,963,829

     

    23.20%


    Notes to the interim Financial Statements

    (In thousands of Reais, except when otherwise indicated)


     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.



    At January 1, 2024

     

    Interest in earnings of subsidiaries

     

    Capital reduction

     

    Other comprehensive income

     

    Dividends

     

    Other

     

    At June 30, 2024

    Compass

     

     

     

     

     

     

     

     

     

     

     

     

     

      Comgás

    32,145

     

    7,098

     

     

     

    (9,926)

     

     

    29,317

      Commit Gás S.A.

    1,562,500

     

    67,830

     

     

     

     

    143

     

    1,630,473

      Norgás S.A.

    372,030

     

     

     

     

     

     

    372,030

      Biometano Verde Paulínia S.A

    237,981

     

    1,100

     

     

     

    (331)

     

     

    238,750

      Compass Gás e Energia

    790,672

     

    100,965

     

     

    (17,367)

     

    (117,496)

     

    406

     

    757,180

    Rumo

     

     

     

     

     

     

     

     

     

     

     

     

     

       Rumo S.A.

    11,104,589

     

    (956,015)

     

     

    (42)

     

    (1,673)

     

    9,700

     

    10,156,559

    Moove

     

     

     

     

     

     

     

     

     

     

     

     

     

      Moove Lubricants Holdings

    695,848

     

    109,055

     

     

    15,804

     

    (270,000)

     

    6,884

     

    557,591

    Cosan Corporate

     

     

     

     

     

     

     

     

     

     

     

     

     

      Cosan Limited Partners Brasil

    7

     

    (2)

     

     

     

     

     

    5

      Cosan Nove Participações S.A.

    2,567,019

     

    15,384

     

     

    13,318

     

    (65,000)

     

    3,764

     

    2,534,485

      Cosan Dez Participações S.A.

    1,512,041

     

    242,471

     

     

    (29,796)

     

    (603,022)

     

    (127)

     

    1,121,567

    Radar

     

     

     

     

     

     

     

     

     

     

     

     

     

      Janus Brasil Participações S.A.

    4,743,201

     

    44,358

     

     

     

    (37,202)

     

     

    4,750,357

      Tellus Brasil Participações S.A.

    3,156,328

     

    36,245

     

    (10,153)

     

     

    (77,706)

     

     

    3,104,714

      Gamiovapar Empreendimentos e Participações S.A.

    472,244

     

    6,245

     

     

     

    (9,601)

     

     

    468,888

      Duguetiapar Empreendimentos e Participações S.A.

    66,715

     

    1,005

     

    (10,238)

     

     

     

     

    57,482

      Radar II Propriedades Agrícolas S.A.

    1,089,154

     

    14,654

     

    (238)

     

     

    (17,675)

     

     

    1,085,895

      Radar Propriedades Agrícolas S.A.

    204,444

     

    4,276

     

     

     

    (15,096)

     

     

    193,624

      Nova Agrícola Ponte Alta S.A.

    417,013

     

    4,906

     

     

     

    (4,767)

     

     

    417,152

      Nova Amaralina S.A. Propriedades Agrícolas

    29,893

     

    2,492

     

     

     

    (829)

     

     

    31,556

      Nova Santa Bárbara Agrícola S.A.

    197,833

     

    263

     

     

     

     

     

    198,096

    Terras da Ponte Alta S.A.

    84,251

     

    324

     

     

     

    (415)

     

     

    84,160

      Paineira Propriedades Agrícolas S.A.

    199,303

     

    3,979

     

     

     

    (5,181)

     

     

    198,101

      Manacá Propriedades Agrícolas S.A.

    199,584

     

    3,774

     

     

     

    (6,711)

     

     

    196,647

      Castanheira Propriedades Agrícolas S.A.

    291,078

     

    2,936

     

     

     

    (7,047)

     

     

    286,967

     

    30,025,873

     

    (286,657)

     

    (20,629)

     

    (18,083)

     

    (1,249,678)

     

    20,770

     

    28,471,596

     


    Notes to the interim Financial Statements

    (In thousands of Reais, except when otherwise indicated)


    The movements in the investment in subsidiaries jointly in the parent company were as follows:

     

    Raízen S.A.

     

    Radar Gestão de Invest. S.A

     

    Total

    Shares issued by the joint venture

    10,352,509,484

     

    8,800,000

     

     

    Shares held by Cosan

    517,625,474

     

    4,400,000

     

     

    Cosan ownership interest

    5.01%

     

    50.00%

     

     

    At January 1, 2024

    1,320,592

     

     

    1,320,592

    Interest in earnings of joint ventures

    5,694

     

    (642)

     

    5,052

    Other comprehensive (losses) income

    8,132

     

     

    8,132

    Capital increase

     

    8,343

     

    8,343

    Dividends

    (13,589)

     

     

    (13,589)

    At June 30, 2024

    1,320,829

     

    7,701

     

    1,328,530

    The movements in the investment in subsidiaries together in the consolidated were as follows:

     

    Raízen S.A.

     

    Terminal Alvorada S.A

     

    Radar Gestão de Invest. S.A

     

    Total

    Shares issued by the joint venture

    10,352,509,484

     

    100,197,076

     

    8,800,000

     

     

    Shares held by Cosan

    4,557,597,117

     

    50,098,538

     

    4,400,000

     

     

    Cosan ownership interest

    5.01%

     

    50.00%

     

    50.00%

     

     

    Percentage of indirect indirect (Cosan Nove)

    25.90%

     

     

     

     

    Total (i)

    30.91%

     

    50.00%

     

    50.00%

     

     

    At January 1, 2024

    11,693,876

     

    48,566

     

     

    11,742,442

    Interest in earnings of joint ventures

    50,131

     

    (2,423)

     

    (642)

     

    47,066

    Other comprehensive (losses) income

    71,600

     

     

     

    71,600

    Capital increase (ii)

     

     

    8,343

     

    8,343

    Dividends

    (119,647)

     

     

     

    (119,647)

    At June 30, 2024

    11,695,960

     

    46,143

     

    7,701

     

    11,749,804


    Raízen S.A

    (i) The Company's total interest in Raízen S.A. is made up of 5.01% direct participation and 39.12% indirect participation through Cosan Nove. The disclosed percentage of 25.90% refers to the economic benefit calculated by the result of Cosan S.A's participation in its subsidiary Cosan Nove of 66.16% multiplied by the participation of 39.12%.

    For the Company's consolidated information, direct and indirect interests are added together and the impact relating to the participation of non-controlling shareholders in Cosan Nove is shown in the result line attributed to non-controlling shareholders.

    The balance sheet statement and the income statement of the jointly owned subsidiary Raízen S.A. are disclosed in note 4 – Information by segment.

    As of June 30, 2024, the Company was in compliance with the covenants of the agreement governing the joint venture.


    Radar Gestão de Invest. S.A

    (ii) On March 1, 2024 and June 26, 2024, the Company contributed R$4,343 and R$4,000, respectively, totaling R$8,343 to the formation of the Radar Gestão de Invest joint venture. S.A. with Nuveen Natural Capital Latam Gestora de Ativos Ltda, whose objective is the management and administration of real estate property in the Radar segment.


    Notes to the interim Financial Statements

    (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

    locomotives (i)

     

    Permanent

    easement

     

    Construction in progress

     

    Other assets

     

    Total

     

    Total

    Cost

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    At January 1, 2024

    2,217,585

     

    2,099,263

     

    8,698,521

     

    12,852,330

     

    4,785,955

     

    738,737

     

    31,392,391

     

    83,446

    Additions

    5,421

     

    2,301

     

    577

     

     

    2,358,309

     

    2,340

     

    2,368,948

     

    294

    Write-offs

    (132)

     

    (15,581)

     

    (490,350)

     

    (193,716)

     

    (31,939)

     

    (5,114)

     

    (736,832)

     

    (7)

    Transfers (ii)

    269,127

     

    1,178,032

     

    747,216

     

    505,221

     

    (2,675,456)

     

    31,688

     

    55,828

     

    (16)

    Exchange differences

    28,662

     

    54,295

     

     

     

    3,790

     

    36,950

     

    123,697

     

    At June 30, 2024

    2,520,663

     

    3,318,310

     

    8,955,964

     

    13,163,835

     

    4,440,659

     

    804,601

     

    33,204,032

     

    83,717

    Depreciation

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    At January 1, 2024

    (626,951)

     

    (907,235)

     

    (3,866,953)

     

    (4,510,495)

     

    (13,379)

     

    (227,404)

     

    (10,152,417)

     

    (43,629)

    Additions

    (31,609)

     

    (100,402)

     

    (324,792)

     

    (470,478)

     

     

    (32,834)

     

    (960,115)

     

    (4,129)

    Write-offs

    -

     

    15,041

     

    444,171

     

    4,479

     

     

    4,652

     

    468,343

     

    Transfers (ii)

    5,400

     

    (7,361)

     

    (68,337)

     

    -

     

     

    2,181

     

    (68,117)

     

    Exchange differences

    (7,732)

     

    (21,018)

     

     

     

     

    (18,956)

     

    (47,706)

     

    Impairment

    -

     

    (213,621)

     

    (711,567)

     

    (893,360)

     

    (401,513)

     

    (3,704)

     

    (2,223,765)

     

    At June 30, 2024

    (660,892)

     

    (1,234,596)

     

    (4,527,478)

     

    (5,869,854)

     

    (414,892)

     

    (276,065)

     

    (12,983,777)

     

    (47,758)

    At January 1, 2024

    1,590,634

     

    1,192,028

     

    4,831,568

     

    8,341,835

     

    4,772,576

     

    511,333

     

    21,239,974

     

    39,817

    At June 30, 2024

    1,859,771

     

    2,083,714

     

    4,428,486

     

    7,293,981

     

    4,025,767

     

    528,536

     

    20,220,255

     

    35,959

     


    (i)  As of June 30, 2024, assets, mainly wagons and locomotives in the amount of R$1,390,404 (R$1,390,404 as of December 31, 2023), were pledged to guarantee bank loans.

    (ii) Transfers of property, plant and equipment resulting from capitalization and other reclassifications of those assets.

                     

    Notes to the interim Financial Statements

    (In thousands of Reais, except when otherwise indicated)

     

    b)       Capitalization of borrowing costs

    In the period ended June 30, 2024, the borrowing costs capitalized by the subsidiary Rumo were R$29,699 at an average rate of 11.23% (R$25,168 and 12.49% p.a. on June 30, 2023), while in the subsidiary Compass the capitalized costs were R$39,617 at a weighted average rate of 7.36% p.a. (R$53,963 and 8.92% p.a. in the period ended June 30, 2023).

    c)      Write-off of assets and impairment loss of indirect subsidiary Rumo Malha Sul

    As mentioned in note 2 Material events, the subsidiary Rumo identified the residual value of the assets with traffic directly interrupted by the weather events and provisioned the amount of R$2,392,776 (note 21), considering that the assets were destroyed or their use was made impossible for an indefinite period.

     

    The extent of the damage raises uncertainties about the process of renewing the concession, which initially expires in February 2027, although Rumo continues to make its best efforts in this regard.

     

    In this context, in the quarter ended June 30, 2024 and in accordance with Circular Letter No. 01/2024-CVM/SNC/SEP, Management identified the existence of indications that led to the realization of the recoverability test of the non-current assets (fixed assets, intangibles and rights of use) of the cash-generating unit of the subsidiary Rumo ("Rumo Malha Sul"), considering the event described above and the term of use of the assets.

     

    For this assessment, the recoverable value of the unit was determined based on its value in use, obtained by discounted cash flow, based on updated projections approved by management. The main assumptions were:

    • Projection period: until February 2027.
    • Sales volume: a fall of 2.1% is expected in the indirect subsidiary Malha Sul in 2025, followed by annual growth of 0.9% over the rest of the period, based on management's expectations for market development.
    • Selling price: considers the average annual growth rate of 3.1%, and is based on current industry trends and includes inflation forecasts for Brazil.
    • Variable costs and maintenance: included according to history and without capacity increases.
    • Projected investments: refer to the maintenance of the Concession and are based on the historical experience of the management of the subsidiary Rumo. Investments do not include capacity increases. No incremental revenue or cost savings were considered in the value-in-use model as a result of this expenditure.
    • The nominal discount rate of 11.22%, estimated by the weighted average cost of capital.

    On June 30, 2024, the value in use of the cash-generating unit of the subsidiary Rumo (R$980,352) is less than the book value of its property, plant and equipment, intangible assets and rights of use by R$2,392,776, and a provision for impairment was recorded, allocated as follows: R$2,223,765 in Property, plant and equipment, R$3,972 in Intangible assets (note 11.2) and R$165,039 in Rights of use (note 11.4).

     

    Notes to the interim Financial Statements

    (In thousands of Reais, except when otherwise indicated)

     

     

    Consolidated

     

    Parent Company

     

    Goodwill

     

    Concession right

     

    Licenses

     

    Brands and patents

     

    Customer relationships

     

    Other

     

    Supply Agreement

     

    Total

     

    Total

    Cost

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    At January 1, 2024

    1,391,974

     

    24,297,484

     

    243,044

     

    155,480

     

    2,630,947

     

    635,380

     

    574,363

     

    29,928,672

     

    22,356

    Additions

     

    3,444

     

     

     

    37,395

     

    29,404

     

     

    70,243

     

    2,196

    Write-offs

     

    (125,025)

     

     

     

    (79)

     

     

     

    (125,104)

     

    Transfers (i)

     

    703,783

     

    (509)

     

     

     

    13,840

     

     

    717,114

     

    16

    Assets held for sale

    97,917

     

    6,109

     

     

    20,973

     

    209,164

     

    13,266

     

     

    347,429

     

    At June 30, 2024

    1,489,891

     

    24,885,795

     

    242,535

     

    176,453

     

    2,877,427

     

    691,890

     

    574,363

     

    30,938,354

     

    24,568

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Amortization

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    At January 1, 2024

     

    (5,476,918)

     

    (63,216)

     

    (9,201)

     

    (1,288,556)

     

    (440,494)

     

     

    (7,278,385)

     

    (15,493)

    Additions

     

    (455,020)

     

    (240)

     

     

    (110,462)

     

    (21,196)

     

     

    (586,918)

     

    (653)

    Write-offs

     

    77,341

     

     

     

     

     

     

    77,341

     

    Transfers (i)

     

     

     

     

     

    (759)

     

     

    (759)

     

    Exchange differences

     

    (6,108)

     

     

     

    (42,446)

     

    (1,088)

     

     

    (49,642)

     

    Impairment

     

     

     

     

     

    (3,972)

     

     

    (3,972)

     

     

    At June 30, 2024

     

    (5,860,705)

     

    (63,456)

     

    (9,201)

     

    (1,441,464)

     

    (467,509)

     

     

    (7,842,335)

     

    (16,146)

    At January 1, 2024

    1,391,974

     

    18,820,566

     

    179,828

     

    146,279

     

    1,342,391

     

    194,886

     

    574,363

     

    22,650,287

     

    6,863

    At June 30, 2024

    1,489,891

     

    19,025,090

     

    179,079

     

    167,252

     

    1,435,963

     

    224,381

     

    574,363

     

    23,096,019

     

    8,422



    (i) The number of transfers also includes a portion of R$50,309 of intangible assets that was reclassified to financial assets (R$78,366, period ended June 30, 2023).

                          

    Notes to the interim Financial Statements

    (In thousands of Reais, except when otherwise indicated)


    a)             Amortization methods and useful lives:

    Intangible assets (except goodwill)

     

    Annual amortization rate


    06/30/2024

     

    12/31/2023

    Concession rights:

     

     


     

     

     

    Compass (i) 

     

    From 3.54% to 4.58%


    12,572,492

     

    12,307,964

    Rumo (ii)

     

    1.59%


    6,452,598

     

    6,512,602

     

     

     


    19,025,090

     

    18,820,566

    Licenses and authorizations

     

     


     

     

     

    Operating license for port terminal

     

    3.70%


    47,101

     

    47,610

    Moove

     

    5.00%


    131,978

     

    132,218

     

     

     


    179,079

     

    179,828

    Trademarks

     

     


     

     

     

      Comma

     

    Indefinity


    53,636

     

    47,015

      Petrochoice (iii)

     

    Indefinity


    111,178

     

    96,826

      Tirreno (iii)

     

    Indefinity


    2,438

     

    2,438

     

     

     


    167,252

     

    146,279

    Customers relationship

     

     


     

     

     

      Compass

     

    20.00%


    249,020

     

    280,111

      Moove (iii)

     

    5% to 30%


    1,186,943

     

    1,062,280

     

     

     


    1,435,963

     

    1,342,391

    Supply Agreement

     

     


     

     

     

      Compass

     

    5.00%


    574,363

     

    574,363

     

     

     


    574,363

     

    574,363

    Other

     

     


     

     

     

      Software license

     

    20.00%


    185,677

     

    90,162

      Other

     

    20.00%


    38,704

     

    104,724

     

     

     


    224,381

     

    194,886

    Total

     

     


    21,606,128

     

    21,258,313



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

    (ii) Refers to Rumo's railway concession agreement. The amount will be amortized until the end of the concession in 2079;

    (iii) Authorization for: (i) lubrication and contamination control solutions, (ii) production and commercialization of lubricating oils, additives and fluids.


     

    Compass

     

    Moove

     

    Total

    At January 1, 2024

    1,041,421

     

    10,684

     

    1,052,105

    Additions

    701,184

     

    11,834

     

    713,018

    Write-offs

     

    (11,318)

     

    (11,318)

    Transfers (i)

    (755,048)

     

     

    (755,048)

    At June 30, 2024

    987,557

     

    11,200

     

    998,757



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


    Notes to the interim Financial Statements

    (In thousands of Reais, except when otherwise indicated)


    During the period ended June 30, 2024, through its subsidiaries, R$60,282 was added related to the capitalization of internally generated labor (R$58,674 in the period ended June 30, 2023), through the capitalization of labor.

     

    a)             Capitalization of borrowing costs

    During the period ended June 30, 2024, the indirect subsidiary Comgás capitalized R$39,320 at a weighted average rate of 10.32% p.a. (R$39,113 and 12.69% in the period ended June 30, 2023).

    During the period ended June 30, 2024, the indirect subsidiary Sulgás capitalized R$929 at a weighted average rate of 9.87% p.a. (R$285 at 5.64% p.a. in the period ended June 30, 2023).

     

    Consolidated

     

    Parent company

     

    Land, buildings and improvements

     

    Machine,

    equipment, and

    installations

     

    Wagons and

    locomotives

     

    Software

     

    Vehicles

     

    Floating storage and regasification

     

    Railway and port

    infrastructure

     

    Total

     

    Total

    Cost

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    At January 1, 2024

    524,894

     

    521,120

     

    943,428

     

    85,949

     

    60,164

     

    1,533,969

     

    8,096,285

     

    11,765,809

     

    42,655

    Additions

    27,176

     

    15,189

     

     

     

    36,913

     

     

    671,294

     

    750,572

     

    Contractual readjustments

    (541)

     

    768

     

    9,412

     

    1,771

     

    2

     

     

    22,100

     

    33,512

     

    Write-offs

    (2,006)

     

    (551)

     

     

     

    (1,617)

     

     

    (2,624)

     

    (6,798)

     

    Exchange differences

    32,915

     

    3,629

     

     

     

    5,829

     

     

     

    42,373

     

    At June 30, 2024

    582,438

     

    540,155

     

    952,840

     

    87,720

     

    101,291

     

    1,533,969

     

    8,787,055

     

    12,585,468

     

    42,655

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Amortization

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    At January 1, 2024

    (195,073)

     

    (146,748)

     

    (468,555)

     

    (25,354)

     

    (34,737)

     

    (38,349)

     

    (1,343,475)

     

    (2,252,291)

     

    (20,455)

    Additions

    (38,141)

     

    (24,140)

     

    (9,412)

     

    (1,117)

     

    (5,987)

     

    (38,349)

     

    (180,074)

     

    (297,220)

     

    (2,987)

    Write-offs

    554

     

    247

     

    (2,761)

     

     

    1,608

     

     

     

    (352)

     

    Exchange differences

    (11,835)

     

    (2,350)

     

     

     

    (1,421)

     

     

     

    (15,606)

     

    Impairment

     

     

     

     

     

     

    (165,039)

     

    (165,039)

     

    At June 30, 2024

    (244,495)

     

    (172,991)

     

    (480,728)

     

    (26,471)

     

    (40,537)

     

    (76,698)

     

    (1,688,588)

     

    (2,730,508)

     

    (23,442)

    At January 1, 2024

    329,821

     

    374,372

     

    474,873

     

    60,595

     

    25,427

     

    1,495,620

     

    6,752,810

     

    9,513,518

     

    22,200

    At June 30, 2024

    337,943

     

    367,164

     

    472,112

     

    61,249

     

    60,754

     

    1,457,271

     

    7,098,467

     

    9,854,960

     

    19,213

     

     

    Investment properties

    At January 1, 2024

    15,976,126

    Additions

    3,476

    Transfers (i)

    (163,507)

    At June 30, 2024

    15,816,095



    (i) Transfer of farm Vista Alegre, from subsidiary Jequitibá Propriedades Agrícolas Ltda, to assets held for sale (Note 8) and subsequently sold on July 19, 2024 as mentioned in note 25.

    Notes to the interim Financial Statements

    (In thousands of Reais, except when otherwise indicated)


    Considering the current gas supply contracts, the subsidiaries have financial commitment that totaled an estimated present value of R$45,406,822, the amount of which includes the minimum volume established in the contract, both in commodities and in transportation, with a term until December 2034.

    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)
    The amendment to renew the Malha Paulista concession, which provides for the execution throughout the concession of a set of investment projects to increase capacity and reduce urban conflicts, estimated by the agency at R$6,100,000 (value updated until December 2017). Of this amount, around R$3,000,000 make up the bond book.
    (ii)
    The Malha Central sub concession contract provides for investments with a fixed term (from one to three years from the signing of the contract), estimated by ANTT at R$645,573.


     

    06/30/2024

     

    12/31/2023

    Court discussion:

     

     

     

    Rumo Malha Oeste S.A.

    2,319,904

     

    2,206,945

     

    2,319,904

     

    2,206,945

     

     

     

     

    Railroad concession:

     

     

     

    Rumo Malha Paulista S.A.

    1,128,215

     

    1,067,256

     

    1,128,215

     

    1,067,256

     

     

     

     

    Concessions and grants:

     

     

     

    Rumo Malha Sul S.A.

    72,042

     

    76,191

    Rumo Malha Paulista S.A.

    218,382

     

    190,282

    Rumo Malha Central S.A.

    28,563

     

    24,699

     

    318,987

     

    291,172

     

     

     

     

    Total

    3,767,106

     

    3,565,373

     

     

     

     

    Current

    154,903

     

    250,971

    Non-current

    3,612,203

     

    3,314,402

     

    3,767,106

     

    3,565,373

    a)       Disputed lease and concession:

    On July 21, 2020, Rumo filed with the National Land Transport Agency (Agência Nacional de Transportes Terrestres – “ANTT”) a request to participate in a third-party re-bidding process for the Concession Agreement entered into between Malha Oeste and the Federal Government, through the Ministry of Transport ("Rebidding Process"), in accordance with Law No. 13,448 of June 5, 2017 and Decree No. 9,957 of August 8, 2019. An amendment to the concession agreement was signed, and as a result, the economic and financial rebalancing action filed by Rumo Malha Oeste against the Union, which had a decision of origin from the lower court and was awaiting a ruling from the Federal Regional Court, was suspended by joint decision of the parties.

    The total amount of judicial deposits related to the aforementioned cases is R$26,951 as of June 30, 2024 (R$26,064 as of December 31, 2023).


    Notes to the interim Financial Statements

    (In thousands of Reais, except when otherwise indicated)

    b)       Leases and grants within the scope of CPC 04/IFRS 16

     

    06/30/2024

     

    12/31/2023

    Leases:

     

     

     

    Rumo Malha Sul S.A.

    375,479

     

    452,701

    Rumo Malha Paulista S.A.

    386,960

     

    422,173

    Rumo Malha Oeste S.A.

    106,259

     

    131,038

     

    868,698

     

    1,005,912

    Grants:

     

     

     

    Rumo Malha Paulista S.A. (renewal)

    1,678,669

     

    919,011

    Rumo Malha Central S.A.

    985,130

     

    940,456

     

    2,663,799

     

    1,859,467

     

     

     

     

    Total

    3,532,497

     

    2,865,379

     

     

     

     

    Current

    534,949

     

    358,464

    Non-current

    2,997,548

     

    2,506,915

     

    3,532,497

     

    2,865,379

     

     

    Parent Company

     

    Consolidated

     

    06/30/2024

     

    12/31/2023

     

    06/30/2024

     

    12/31/2023

    Tax debts installments

    215,133

     

    211,226

     

    265,179

     

    217,348

    ICMS

     

     

    316,472

     

    190,474

    COFINS

    52,567

     

    96,905

     

    155,669

     

    177,720

    PIS

    3,019

     

    12,951

     

    23,148

     

    27,073

    Social Security charges

    59,796

     

    62,249

     

    83,967

     

    87,214

    IRRF

     

     

    11,927

     

    14,133

    Other

    1,121

     

    2,082

     

    112,602

     

    122,998

    Charges on action plan

     

     

    9,981

     

     

    331,636

     

    385,413

     

    978,945

     

    836,960

     

     

     

     

     

     

     

     

    Current

    120,122

     

    226,556

     

    753,363

     

    673,718

    Non-current

    211,514

     

    158,857

     

    225,582

     

    163,242

    Total

    331,636

     

    385,413

     

    978,945

     

    836,960


    Notes to the interim Financial Statements

    (In thousands of Reais, except when otherwise indicated)

    a)  Reconciliation of income tax and social contribution expenses:

     

    Parent Company

     

    Consolidated

     

    2Q24

     

    2Q23 (Restated)

     

    6M24

     

    6M23 (Restated)

     

    2Q24

     

    2Q23 (Restated)

     

    6M24

     

    6M23 (Restated)

    Income before income tax and social contribution

    (723,993)

     

    (1,239,614)

     

    (1,386,329)

     

    (2,386,702)

     

    (1,078,007)

     

    (929,130)

     

    (830,099)

     

    (543,678)

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

    246,158

     

    421,469

     

    471,352

     

    811,478

     

    366,522

     

    315,904

     

    282,234

     

    184,851

    Adjustments for calculating the effective rate

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Equity income

    273,614

     

    (240,240)

     

    538,234

     

    (394,150)

     

    439,857

     

    117,552

     

    462,593

     

    483,403

    Result of companies abroad

    (28,470)

     

    (11,651)

     

    (28,470)

     

    (11,651)

     

    (29,157)

     

    (12,063)

     

    (31,001)

     

    (28,414)

    Operating profit

     

     

     

     

    106,270

     

    60,937

     

    197,306

     

    101,746

    Interest on equity

     

     

     

     

     

    (1,370)

     

     

    (1,320)

    Goodwill amortization effect

     

     

     

     

     

     

    317

     

     

    635

     

    Permanent differences (donations, gifts, etc.)

     

     

     

     

    (6,892)

     

    (1,190)

     

    (8,783)

     

    (4,983)

    Unrecognized tax losses and temporary differences

     

     

     

     

    (866,940)

     

    (68,356)

     

    (934,090)

     

    (115,328)

    ICMS benefit - extemporaneous

     

     

     

     

    24,635

     

    597

     

    25,645

     

    6,122

    ICMS benefit - current year

     

     

     

     

    (5,614)

     

     

    (521)

     

    68,409

    Dividend income

     

     

     

     

     

     

     

    136,936

    Provision for non-realization of the benefit of the covenant Federative

     

     

     

     

    885

     

    15,940

     

    885

     

    (1,171,810)

    Provision for non-realization of the benefit of the covenant Federal - Interest and Fine

     

     

     

     

    18,205

     

    (41,155)

     

    25,851

     

    (142,290)

    Selic on indebtedness

    5,913

     

    2,482

     

    9,957

     

    9,501

     

    17,843

     

    11,503

     

    36,984

     

    53,866

    Rate differential

     

     

     

     

    52,459

     

    66,412

     

    52,459

     

    69,614

    Benefit Membership Program Zero Litigation

     

    19,710

     

     

    19,710

     

     

    23,276

     

     

    23,276

    Other

    (330)

     

    (340)

     

    (24,026)

     

    (500)

     

    (9,868)

     

    (21,505)

     

    13,963

     

    (1,781)

    Income tax and social contribution (current and deferred)

    496,885

     

    191,430

     

    967,047

     

    434,388

     

    108,522

     

    466,482

     

    124,160

     

    (337,703)

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Effective rate - %

    (68.63%)

     

    (15.44%)

     

    (69.76%)

     

    (18.20%)

     

    (10.07%)

     

    (50.21%)

     

    (14.96%)

     

    62.11%


    Notes to the interim Financial Statements

    (In thousands of Reais, except when otherwise indicated)

    b)      Deferred income tax assets and liabilities

    Parent Company

    Consolidated

     

    06/30/2024

     

    12/31/2023

     

    06/30/2024

     

    12/31/2023

    Deferred tax assets from:

     

     

     

     

     

     

     

    Income taxes losses

    1,357,267

     

    945,685

     

    3,214,345

     

    2,714,996

    Negative base of social contribution

    489,151

     

    340,981

     

    1,117,678

     

    929,055

    Temporary differences

     

     

     

     

     

     

     

    Foreign exchange variation - Loans and financing

    1,796,496

     

    1,165,734

     

    2,031,869

     

    1,292,954

    Provision for lawsuits

    92,663

     

    95,780

     

    253,343

     

    218,881

    Impairment provision (Rumo Malha Oeste)

     

     

    23,961

     

    27,072

    Post-employment benefit obligation

     

     

    152,564

     

    150,336

    Provisions for uncertain tax credits and tax losses

     

     

    39,982

     

    34,511

    Provision for non-occurrence of taxes

    2,580

     

    6,985

     

    68,502

     

    73,641

    Share-based payment transactions

    77,271

     

    64,065

     

    185,690

     

    157,825

    Lease

    2,437

     

    2,497

     

    241,515

     

    161,840

    Unrealized loss with derivatives

     

    165,978

     

    537,382

     

    823,286

    Provisions for profit sharing

    23,132

     

    36,020

     

    95,581

     

    159,994

    Business Combination – Intangible

     

     

    123,981

     

    124,379

    Business combination – Fixed assets fixed assets

     

     

    1,854

     

    24,795

    Other provisions

    140,857

     

     

    726,790

     

    691,162

    Deferred on pre-operating income

     

     

    119,985

     

    87,454

    Regulatory asset (liability)

     

     

    7,129

     

    6,661

    Other

    48,405

     

    208,331

     

    369,555

     

    391,444

    Total

    4,030,259

     

    3,032,056

     

    9,311,706

     

    8,070,286

     

     

     

     

     

     

     

     

    Deferred tax liabilities from:

     

     

     

     

     

     

     

    Temporary differences

     

     

     

     

     

     

     

    Exchange rate variation - Loans and financing

     

     

    (1,764)

     

    (195,232)

    Provision for lawsuits

     

     

    (408)

     

    (408)

    Useful life review

     

     

    (489,433)

     

    (456,093)

    Business combination – fixed assets

     

     

    (154,904)

     

    (148,872)

    Tax goodwill

     

     

    (625,427)

     

    (618,758)

    Unrealized income with derivatives

    (20,061)

     

     

    (369,469)

     

    (299,965)

    Fair value adjustment on debt

     

     

    (533,849)

     

    (281,784)

    Marketable securities

     

     

     

    (77,437)

    Investment properties

     

     

    (455,880)

     

    (455,773)

    Goods intended for sale

     

     

    (10,546)

     

    (10,546)

    Effects on the formation of joint ventures

    (103,268)

     

    (103,992)

     

    (168,394)

     

    (103,992)

    Business Combination - Intangible

     

     

    (4,363,571)

     

    (4,426,881)

    Post-employment obligations

     

     

    (4,641)

     

    (4,641)

    Lease

     

     

    (10,213)

     

    (10,034)

    Provisions

     

     

     

    (449,153)

    Other (i)

    (458,791)

     

    (449,153)

     

    (698,761)

     

    (147,120)

    Total

    (582,120)

     

    (553,145)

     

    (7,887,260)

     

    (7,686,689)

    Total deferred taxes recorded

    3,448,139

     

    2,478,911

     

    1,424,446

     

    383,597

      Deferred tax assets

    3,448,139

     

    2,478,911

     

    6,673,747

     

    5,609,030

      Deferred tax liabilities

     

     

    (5,249,301)

     

    (5,225,433)

    Total deferred, net

    3,448,139

     

    2,478,911

     

    1,424,446

     

    383,597

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

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


    Notes to the interim Financial Statements

    (In thousands of Reais, except when otherwise indicated)

    Deferred income tax and social contribution inactivated

    As of June 30, 2024, the balance of inactivated income tax and social contribution is R$3,531,797 (R$2,678,299 as of December 31, 2023) 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 taxable profits.

    c)        Changes in deferred tax assets and liabilities:

    ASSETS

    Parent Company

     

    Tax loss and negative base

     

    Employee benefits

     

    Unrealized loss with

       derivatives

     

    Provisions

     

    Leases

     

    Other

     

    Total

    At January 1, 2024

    1,286,666

     

    100,085

     

    165,978

     

    102,765

     

    2,497

     

    1,374,065

     

    3,032,056

    Credited / charged from income for the period

    559,752

     

    318

     

    (165,978)

     

    133,335

     

    (60)

     

    (159,926)

     

    367,441

    Foreign exchange differences

     

     

     

     

     

    630,762

     

    630,762

    At June 30, 2024

    1,846,418

     

    100,403

     

     

    236,100

     

    2,437

     

    1,844,901

     

    4,030,259

     

    LIABILITY

    Parent Company

     

     

     

    Effects on the formation of joint venture

     

    Other

     

    Unrealized result with derivatives

     

    Total

    At January 1, 2024

    (103,992)

     

    (449,153)

     

     

    (553,145)

    Credited / charged from income for the period

    724

     

    (7,970)

     

    (20,061)

     

    (27,307)

    Recognized in shareholders' equity

     

    (1,668)

     

     

    (1,668)

    At June 30, 2024

    (103,268)

     

    (458,791)

     

    (20,061)

     

    (582,120)

     

     

     

     

     

     

     

     

    Total deferred taxes recognized

     

     

     

     

     

    3,448,139

    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, 2024

    3,644,051

     

    150,336

     

    317,819

     

    1,045,267

     

    161,840

     

    823,286

     

    124,379

     

    1,803,308

     

    8,070,286

    Credited / charged from income for the period

    687,972

     

    2,228

     

    (36,548)

     

    67,311

     

    1,915

     

    (290,193)

     

    (398)

     

    (11,831)

     

    420,456

    Recognized in shareholders' equity

     

     

     

     

    77,760

     

    4,289

     

     

     

    82,049

    Foreign exchange differences

     

     

     

     

     

     

     

    738,915

     

    738,915

    At June 30, 2024

    4,332,023

     

    152,564

     

    281,271

     

    1,112,578

     

    241,515

     

    537,382

     

    123,981

     

    2,530,392

     

    9,311,706


    82

    Notes to the interim Financial Statements

    (In thousands of Reais, except when otherwise indicated)

    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, 2024

    (103,992)

     

    (4,641)

     

    (4,426,881)

     

    (299,965)

     

    (456,093)

     

    (281,784)

     

    (10,034)

     

    (449,561)

     

    (1,653,738)

     

    (7,686,689)

    Credited / charged from income for the period

    (64,402)

     

     

    63,310

     

    (69,504)

     

    (33,340)

     

    (252,065)

     

    (179)

     

    449,153

     

    (300,268)

     

    (207,295)

    Recognized in shareholders' equity

     

     

     

     

     

     

     

     

    6,724

     

    6,724

    At June 30, 2024

    (168,394)

     

    (4,641)

     

    (4,363,571)

     

    (369,469)

     

    (489,433)

     

    (533,849)

     

    (10,213)

     

    (408)

     

    (1,947,282)

     

    (7,887,260)

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Total deferred taxes recorded


     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    1,424,446


    As of June 30, 2024 and December 31, 2023, the Corporation had contingent liabilities and judicial deposits pertaining to:

     

     

     

    Provision for lawsuits

     

    Parent Company

     

    Consolidated

     

    06/30/2024

     

    12/31/2023

     

    06/30/2024

     

    12/31/2023

    Tax

    257,960

     

    272,063

     

    808,246

     

    813,732

    Civil, environmental and regulatory (i)

    80,407

     

    73,744

     

    600,348

     

    512,979

    Labor

    53,559

     

    55,286

     

    465,396

     

    387,692

     

    391,926

     

    401,093

     

    1,873,990

     

    1,714,403

     


    (i)

    In the period ended June 30, 2024, we highlight the judgment in the second instance of a lawsuit inherent to the Public Services Regulatory Agency of the State of São Paulo (ARSESP) in the amount of R$12,583, as well as an agreement entered into with the São Paulo City Hall to resolve administrative/judicial disputes and the second-degree judgments in lawsuits involving the Municipality of São Paulo and the Consumer Protection and Defense Foundation (PROCON-SP), respectively in the amount of R$23,568, offset by write-offs for payments/reversals in the period, through its subsidiary Comgás.

     

     

    Judicial deposit

     

    Parent Company

     

    Consolidated

     

    06/30/2024

     

    12/31/2023

     

    06/30/2024

     

    12/31/2023

    Tax (i)

    383,963

     

    373,779

     

    774,878

     

    652,236

    Civil, environmental and regulatory

    15,157

     

    16,126

     

    128,608

     

    114,724

    Labor

    13,436

     

    13,584

     

    127,468

     

    128,941

     

    412,556

     

    403,489

     

    1,030,954

     

    895,901





    (i)    On January 31, 2024, its subsidiary Comgás made judicial deposits in the amount of R$90,410 in a lawsuit to discuss the deductibility, from the IRPJ and CSLL calculation basis, of default interest on tax debts



    Notes to the interim Financial Statements

    (In thousands of Reais, except when otherwise indicated)

    Changes in provisions for lawsuits:

     

    Parent Company

     

    Tax

     

    Civil,

    environmental,

    and regulatory

     

    Labor

     

    Total

    At December 31, 2023

    272,063

     

    73,744

     

    55,286

     

    401,093

    Provisioned in the period

    14,522

     

    3,228

     

    618

     

    18,368

    Write-offs by reversal / payment

    (17,913)

     

    (4,154)

     

    (2,792)

     

    (24,859)

    Interest (i)

    (10,712)

     

    7,589

     

    447

     

    (2,676)

    At June 30, 2024

    257,960

     

    80,407

     

    53,559

     

    391,926


     

    Consolidated

     

    Tax

     

    Civil,

    environmental,

    and regulatory

     

    Labor

     

    Total

    At December 31, 2023

    813,732

     

    512,979

     

    387,692

     

    1,714,403

    Provisioned in the period

    21,751

     

    74,492

     

    82,145

     

    178,388

    Write-offs by reversal / payment

    (26,700)

     

    (66,908)

     

    (62,142)

     

    (155,750)

    Interest (i)

    (537)

     

    79,785

     

    57,701

     

    136,949

    At June 30, 2024

    808,246

     

    600,348

     

    465,396

     

    1,873,990

    (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

     

    06/30/2024

     

    12/31/2023

     

    06/30/2024

     

    12/31/2023

    Compensation with FINSOCIAL

     

     

    331,828

     

    326,220

    INSS

    79,275

     

    77,254

     

    103,281

     

    100,149

    ICMS credit

    80,776

     

    99,864

     

    149,974

     

    174,860

    PIS and COFINS

    33,510

     

    32,832

     

    33,843

     

    33,244

    IPI

    57,302

     

    56,638

     

    64,146

     

    63,358

    IRPJ and CSLL

    1,117

     

    1,102

     

    7,245

     

    10,698

    Other

    5,980

     

    4,373

     

    117,929

     

    105,203

     

    257,960

     

    272,063

     

    808,246

     

    813,732

    • 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.
    • 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.


    Notes to the interim Financial Statements

    (In thousands of Reais, except when otherwise indicated)

    b)        Possible losses

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

     

    Parent Company

     

    Consolidated

     

    06/30/2024

     

    12/31/2023

     

    06/30/2024

     

    12/31/2023

    Tax

    4,961,787

     

    4,934,309

     

    15,968,138

     

    15,703,294

    Civil, environmental and regulatory

    1,095,502

     

    1,045,171

     

    6,417,299

     

    7,166,011

    Labor

    11,197

     

    9,168

     

    718,181

     

    805,222

     

    6,068,486

     

    5,988,648

     

    23,103,618

     

    23,674,527

    Tax:

     

    Parent Company

     

    Consolidated

     

    06/30/2024

     

    12/31/2023

     

    06/30/2024

     

    12/31/2023

    Isolated fine - Federal tax

     

     

    837,964

     

    792,496

    IRPJ/CSLL (i)

    1,302,329

     

    1,280,245

     

    6,628,552

     

    6,316,155

    ICMS -Tax on circulation of goods

    1,197,798

     

    1,205,621

     

    2,987,562

     

    2,962,716

    IRRF

    229

     

     

    1,114,210

     

    1,226,223

    PIS and COFINS

    1,274,236

     

    1,286,634

     

    2,139,298

     

    2,293,933

    MP 470 installment of debts

    249,112

     

    232,104

     

    400,889

     

    381,060

    Stock Grant Plan

     

     

    62,195

     

    60,863

    IOF on loans

     

     

    188,557

     

    154,606

    Reward Credit Compensation

    145,221

     

    143,322

     

    145,221

     

    143,322

    IPI - Tax on industrialized products

    225,196

     

    233,464

     

    376,040

     

    374,471

    INSS

    87,137

     

    79,019

     

    172,369

     

    159,007

    Other

    480,529

     

    473,900

     

    915,281

     

    838,442

     

    4,961,787

     

    4,934,309

     

    15,968,138

     

    15,703,294

     

     

     

     

     

     

     

     


    (i)
    The Company, through its subsidiary Comgás, has notices of infraction issued by the Brazilian Federal Revenue Service regarding the disallowance of amortization of goodwill expenses based on the expectation of future profitability arising from corporate transactions.

                          

    Except for the effect in note 15.a, related to Provision for non-realization of the benefit of the covenant Federative, we did not identify any effects of IFRIC 23 / ICPC 22 - Uncertainty about Treatment of Income Taxes that could have an impact on the accounting policies of the Company and its subsidiaries or these financial statements.



    Notes to the interim Financial Statements

    (In thousands of Reais, except when otherwise indicated)

    Civil, environmental and regulatory:

     

    Parent Company

     

    Consolidated

     

    06/30/2024

     

    12/31/2023

     

    06/30/2024

     

    12/31/2023

    Civil

    1,033,734

     

    983,867

     

    3,205,251

     

    3,184,240

    Environmental (i)

    60,972

     

    60,549

     

    1,594,700

     

    2,330,683

    Regulatory

    796

     

    755

     

    1,617,348

     

    1,651,088

     

    1,095,502

     

    1,045,171

     

    6,417,299

     

    7,166,011





    (i)

    The subsidiary Moove was a defendant in a Public Civil Action ("PCA") aimed at paying compensation for environmental pollution that occurred in the former area of Companhia Usina de Passivos. Several PCA’s were filed in the face of different companies. In February 2024, there was a change in one of the PCAs, in which the value assigned by the Public Prosecutor’s Office was R$365,319 and the action was extinguished and filed. In another PCA, there was delimitation of the responsibility of the company and the value that was of R$441,142  changed to R$2,062.

    Labor:

     

    Parent Company

     

    Consolidated

     

    06/30/2024

     

    12/31/2023

     

    06/30/2024

     

    12/31/2023

    Labor claims

    11,197

     

    9,168

     

    718,181

     

    805,222

     

    11,197

     

    9,168

     

    718,181

     

    805,222

     


    Notes to the interim Financial Statements

    (In thousands of Reais, except when otherwise indicated)

    a)        Share capital

    The subscribed capital on June 30, 2024 is R$8,832,544 (R$8,682,544 on December 31, 2023), fully paid in, represented by 1,874,070,932 registered, book-entry common shares with no par value. According to the statute, the authorized share capital can be increased up to the limit of R$9,000,000.

    As of June 30, 2024, the Company's share capital consists of the following:

     

     

    Ordinary actions

    Shareholding structure

     

    Amount

     

    %

    Controlling shareholders

     

    672,312,942

     

    35.87%

    Administrators

     

    22,910,997

     

    1.22%

    Free float

     

    1,165,337,843

     

    62.18%

    Outstanding shares

     

    1,860,561,782

     

    99.27%

    Treasury stock

     

    13,509,150

     

    0.73%

    Total

     

    1,874,070,932

     

    100.00%


    b)        Treasury shares

    On August 14, 2023, the Company's Board of Directors approved the new Share Buyback Program of up to 116,000,000 common shares, representing 9.93% of the total shares available on the market, with a term of up to 18 months. The repurchased shares may be used to meet obligations arising from potential exercises of share-based compensation plans, holding in treasury, disposal or cancellations in accordance with applicable legislation.

    As of June 30, 2024, the Company had 13,509,150 shares in treasury (6,514,511 shares on December 31, 2023), whose market price was R$13.54.

    c)         Dividends

    1. Receivable

    Parent Company

     

    Investments in associates (i)

     

    Investments in joint venture

     

    Total

    At January 1, 2024

     

    99,194

     

    219,941

     

    319,135

    Dividends declared

     

    1,853,451

     

    13,589

     

    1,867,040

    Other

     

    8,831

     

     

    8,831

    Dividends received

     

    (1,787,186)

     

    (228,342)

     

    (2,015,528)

    At June 30, 2024

     

    174,290

     

    5,188

     

    179,478

    (i)                      See composition of the balance in note 9.1.a.



    Notes to the interim Financial Statements

    (In thousands of Reais, except when otherwise indicated)


    Consolidated

     

    Investments in associates (ii)

     

    Investments in joint venture

     

    Total

    At January 1, 2024

     

    35,836

     

    219,941

     

    255,777

    Dividends declared

     

    726,497

     

    119,646

     

    846,143

    Other

     

    135,872

     

     

    135,872

    Dividends received

     

    (644,631)

     

    (293,912)

     

    (938,543)

    At June 30, 2024

     

    253,574

     

    45,675

     

    299,249

    (ii)                     See composition of the balance in note 9.1.b

    ii. Payable

     

     

     

     

     

     

     

    Parent Company

     

    Consolidated

    At January 1, 2024

     

    276,065

     

    549,054

    Dividends declared

     

    566,401

     

    1,946,325

    Dividends paid to preferred shareholders

     

     

    (668,022)

    Dividends paid

     

    (782,081)

     

    (1,537,377)

    At June 30, 2024

     

    60,385

     

    289,980

    d)            Other comprehensive income

     

     

    12/31/2023

     

    Comprehensive (loss) income

     

    06/30/2024

    Cash flow hedge result

     

    (1,487,128)

     

    (209,710)

     

    (1,696,838)

    Exchange rate differences on conversion of operations abroad

     

    1,838,413

     

    194,502

     

    2,032,915

    Actuarial losses of defined benefit plan

     

    (291,213)

     

    25,564

     

    (265,649)

    Deferred tax on actuarial losses of defined benefit plan

     

    99,012

     

    (8,692)

     

    90,320

    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

     

    164,373

     

    1,664

     

    166,037

     

     

     

     

     

     

     

    Attributable to:

     

     

     

     

     

     

    Controlling shareholders

     

    314,325

     

    19,747

     

    334,072

    Non-controlling shareholders

     

    (149,952)

     

    (18,083)

     

    (168,035)

     

     

     

    12/31/2022

     

    Comprehensive (loss) income

     

    06/30/2023

    Cash flow hedge result

     

    (1,361,895)

     

    2,360

     

    (1,359,535)

    Exchange rate differences on conversion of operations abroad

     

    2,010,914

     

    (569,697)

     

    1,441,217

    Actuarial 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)

     

     

    Notes to the interim Financial Statements

    (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):


    2Q24

     

    2Q23 (Restated)

     

    6M24

     

    6M23 (Restated)

    Loss attributable to holders of common sharesm of Company used in calculating basic earnings per share

    (227,108)

     

    (1,048,184)

     

    (419,282)

     

    (1,952,314)

    Diluting effect of the share-based plan of subsidiaries

     

    (133)

     

     

    (192)

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

    (227,108)

     

    (1,048,317)

     

    (419,282)

     

    (1,952,506)

     

     

     

     

     

     

     

     

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

     

     

     

     

     

     

     

    Basic

    1,861,482

     

    1,866,630

     

    1,863,883

     

    1,866,632

    Share repurchases

     

    (10,131)

     

     

    (10,131)

    Diluted

    1,861,482

     

    1,856,499

     

    1,863,883

     

    1,856,501

     

     

     

     

     

     

     

     

    Earnings per share

     

     

     

     

     

     

     

    Basic

    (R$0.1220)

     

    (R$0.5615)

     

    (R$0.2250)

     

    (R$1.0459)

    Diluted

    (R$0.1220)

     

    (R$0.5647)

     

    (R$0.2250)

     

    (R$1.0517)

     

     

     

    2Q23 (Restated)

     

     

    6M23 (Restated)

    Income attributable to holders of common shares of Company used in calculating basic earnings per share

     

    5,483

     

     

    5,483

    Income attributable to holders of common shares of Company used in the calculation of diluted earnings per share

     

    5,483

     

     

    5,483

     

     

     

     

     

     

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

     

     

     

     

     

    Basic

     

    1,866,630

     

     

    1,866,632

     

     

     

     

     

     

    Diluted

     

    1,866,630

     

     

    1,866,632

     

     

     

     

     

     

    Earnings per share

     

     

     

     

     

    Basic

     

    R$0.0029

     

     

    R$0.0029

    Diluted

     

    R$0.0029

     

     

    R$0.0029

     

    Notes to the interim Financial Statements

    (In thousands of Reais, except when otherwise indicated)

    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.

    Anti-dilution instruments

    In the period ended June 30, 2024, 9,143,952 shares related to the Company's stock option plan were not considered in the analysis of diluted earnings per share, as they decrease the loss per share. (6,354,535 shares as of June 30, 2023).

     

    Consolidated

     

    2Q24

     

    2Q23 (Restated) (i)

     

    6M24

     

    6M23 (Restated) (i)

    Gross revenue from the sale of products and services

    12,227,580

     

    11,548,650

     

    23,521,298

     

    22,710,049

    Construction revenue

    381,153

     

    391,712

     

    701,184

     

    694,620

    Indirect taxes and other deductions

    (1,914,725)

     

    (1,889,357)

     

    (3,686,418)

     

    (3,735,510)

    Net sales

    10,694,008

     

    10,051,005

     

    20,536,064

     

    19,669,159

     

    (i)        For more details see note 3.1

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

     

    2Q24

     

    2Q23 (Restated)

     

    6M24

     

    6M23 (Restated)

    At a point in time

     

     

     

     

     

     

     

    Natural gas distribution

    3,919,982

     

    4,110,044

     

    7,631,403

     

    8,137,823

    Lubricants, base oil and other

    2,360,313

     

    2,478,694

     

    4,593,385

     

    4,978,715

    Lease and sale of lands

    153,404

     

    163,779

     

    289,970

     

    300,546

    Other

    101,179

     

    123,798

     

    204,903

     

    316,472

     

    6,534,878

     

    6,876,315

     

    12,719,661

     

    13,733,556

    Over time

     

     

     

     

     

     

     

    Railroad transportation services

    3,417,565

     

    2,639,483

     

    6,415,328

     

    4,913,781

    Container operations

    157,172

     

    123,629

     

    305,425

     

    233,159

    Construction revenue

    381,153

     

    391,712

     

    701,184

     

    694,620

    Services rendered

    220,647

     

    38,424

     

    427,168

     

    125,576

     

    4,176,537

     

    3,193,248

     

    7,849,105

     

    5,967,136

    Eliminations

    (17,407)

     

    (18,558)

     

    (32,702)

     

    (31,533)

    Total net sales

    10,694,008

     

    10,051,005

     

    20,536,064

     

    19,669,159

     

    Notes to the interim Financial Statements

    (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 type/purpose is as follows:

     

    Parent Company

     

    Consolidated

     

    2Q24

     

    2Q23

     

    6M24

     

    6M23

     

    2Q24

     

    2Q23

    (Restated) (i)

     

    6M24

     

    6M23

    (Restated) (i)

    Raw material and material for use in the provision of services

     

     

     

     

    (1,828,869)

     

    (1,751,960)

     

    (3,544,031)

     

    (3,681,158)

    Gas and transportation cost

     

     

     

     

    (2,827,752)

     

    (3,071,487)

     

    (5,571,285)

     

    (6,199,317)

    Railroad transport and port elevation expenses

     

     

     

     

    (661,346)

     

    (684,627)

     

    (1,416,070)

     

    (1,356,294)

    Other transport

     

     

     

     

    (106,594)

     

    (168,615)

     

    (232,128)

     

    (288,114)

    Depreciation and amortization

    (3,929)

     

    (3,605)

     

    (7,780)

     

    (7,027)

     

    (926,461)

     

    (824,958)

     

    (1,833,725)

     

    (1,610,177)

    Personnel expenses

    (67,895)

     

    (65,347)

     

    (134,740)

     

    (125,948)

     

    (755,384)

     

    (703,711)

     

    (1,475,852)

     

    (1,356,562)

    Construction cost

     

     

     

     

    (381,154)

     

    (391,712)

     

    (701,184)

     

    (694,620)

    Expenses with third-party services

    (10,518)

     

    (7,707)

     

    (24,035)

     

    (13,839)

     

    (278,221)

     

    (136,549)

     

    (530,754)

     

    (372,639)

    Business expenses

    (24)

     

    (4)

     

    (39)

     

    (4)

     

    (9,801)

     

    (9,929)

     

    (19,748)

     

    (20,136)

    Other expenses

    (29,152)

     

    (18,036)

     

    (48,607)

     

    (34,523)

     

    (349,932)

     

    (367,900)

     

    (673,833)

     

    (541,290)

     

    (111,518)

     

    (94,699)

     

    (215,201)

     

    (181,341)

     

    (8,125,514)

     

    (8,111,448)

     

    (15,998,610)

     

    (16,120,307)

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Cost of goods sold and services rendered

     

     

     

     

    (7,137,604)

     

    (7,237,251)

     

    (14,066,041)

     

    (14,415,854)

    Selling expenses

     

     

     

     

    (376,497)

     

    (341,507)

     

    (737,901)

     

    (681,240)

    General and administrative expenses

    (111,518)

     

    (94,699)

     

    (215,201)

     

    (181,341)

     

    (611,413)

     

    (532,690)

     

    (1,194,668)

     

    (1,023,213)

     

    (111,518)

     

    (94,699)

     

    (215,201)

     

    (181,341)

     

    (8,125,514)

     

    (8,111,448)

     

    (15,998,610)

     

    (16,120,307)

     

    (i)           For more details see note 3.1


    Notes to the interim Financial Statements

    (In thousands of Reais, except when otherwise indicated)

     

    Parent Company

     

    Consolidated

     

    2Q24

     

    2Q23

     

    6M24

     

    6M23

     

    2Q24

     

    2Q23

     

    6M24

     

    6M23

    Extemporaneous tax credits

    8,398

     

     

    8,398

     

     

    10,242

     

     

    22,766

     

    4,225

    Change in fair value of investment properties

     

     

     

     

     

    91,822

     

     

    91,822

    Loss on disposals of non-current assets and intangible assets

     

    13,563

     

    (7)

     

    13,563

     

    (38,746)

     

    16

     

    (40,261)

     

    (777)

    Loss on sale of investments (i)

     

     

     

     

    (383,205)

     

     

    (383,205)

     

    Net effect of provisions for legal proceedings

    6,964

     

    (21,061)

     

    (3,877)

     

    (43,524)

     

    (68,041)

     

    (14,996)

     

    (149,301)

     

    (78,624)

    Dividends received from Vale S.A

     

     

     

     

     

     

     

    402,752

    Contractual agreement (ii)

     

     

     

     

    189,736

     

    (34,193)

     

    302,412

     

    (34,193)

    Reversal of other provisions (iii)

     

     

     

     

    291,032

     

     

    291,032

     

    Other income

    33,071

     

    4,894

     

    34,801

     

    57,407

     

    132,109

     

    43,240

     

    149,979

     

    76,200

    Net impairment loss (iv)

     

     

     

     

    (2,574,817)

     

     

    (2,574,817)

     

    Gain from corporate restructuring (v)

     

     

     

     

    168,855

     

     

    168,855

     

    Other

    (19,799)

     

    (18,278)

     

    (24,920)

     

    (30,140)

     

    (136,208)

     

    (141,935)

     

    (195,742)

     

    (155,558)

     

    28,634

     

    (20,882)

     

    14,395

     

    (2,694)

     

    (2,409,043)

     

    (56,046)

     

    (2,408,282)

     

    305,847



    (i)

    Net effect of the sale of a stake in Vale S.A., as per note 2.


    (ii)

    Refers mainly to a commercial agreement with suppliers of the indirect subsidiary Compass.


    (iii)

    In the second quarter of 2024, the indirect subsidiary Compass in the indirect subsidiary Comgás reassessed and concluded, according to the criteria of CPC 25 / IAS 37, that there is currently no probable outflow of resources for part of the amount then recorded in its balance sheet under “Other liabilities”, thus proceeding with its reversal.


    (iv)

    Balance includes provision for write-off of the residual value of assets with traffic directly interrupted by the extreme weather events in Rio Grande do Sul, in the amount of R$182,041, and impairment of the indirect subsidiary Rumo Malha Sul S.A, see note 2.


    (v)

    Amount refers to the additional purchase price that CLI SUL undertook to pay to the subsidiary Rumo, under the terms of the purchase and sale agreement, as per note 2.

     

    Notes to the interim Financial Statements

    (In thousands of Reais, except when otherwise indicated)

    The details of revenues and finance costs are as follows:


    Parent Company

     

    Consolidated

     

    2Q24

     

    2Q23

     

    6M24

     

    6M23

     

    2Q24

     

    2Q23

     

    6M24

     

    6M23

    Gross debt cost

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Interest and monetary variation

    (435,267)

     

    (218,248)

     

    (832,452)

     

    (421,635)

     

    (1,442,349)

     

    (952,304)

     

    (2,846,862)

     

    (2,270,013)

    Net foreign exchange variation on debts

    (853,139)

     

     

    (1,007,970)

     

     

    (2,550,103)

     

    1,595,958

     

    (3,061,950)

     

    2,194,771

    Financial result with derivatives and fair value

    1,023,960

     

    (586,790)

     

    937,501

     

    (930,855)

     

    1,733,569

     

    (344,159)

     

    2,177,978

     

    (173,750)

    Amortization of borrowing costs

    (3,677)

     

    (2,217)

     

    (6,921)

     

    (4,224)

     

    (28,382)

     

    (14,692)

     

    (47,056)

     

    (29,376)

    Guarantees and warranties

     

     

     

     

    (8,779)

     

    (11,021)

     

    (17,402)

     

    (19,941)

     

    (268,123)

     

    (807,255)

     

    (909,842)

     

    (1,356,714)

     

    (2,296,044)

     

    273,782

     

    (3,795,292)

     

    (298,309)

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

    21,755

     

    48,231

     

    58,907

     

    96,705

     

    502,884

     

    481,913

     

    948,223

     

    931,176

    Changes in fair value of investments in listed entities

     

     

     

     

     

    (3,464,234)

     

     

    (5,269,162)

     

    21,755

     

    48,231

     

    58,907

     

    96,705

     

    502,884

     

    (2,982,321)

     

    948,223

     

    (4,337,986)

    Cost of debt, net

    (246,368)

     

    (759,024)

     

    (850,935)

     

    (1,260,009)

     

    (1,793,160)

     

    (2,708,539)

     

    (2,847,069)

     

    (4,636,295)

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Other charges and monetary variations

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Interest on other receivables

    14,894

     

    8,741

     

    28,577

     

    22,638

     

    132,311

     

    125,234

     

    249,322

     

    224,790

    Update of other financial assets

     

    1,108

     

     

    1,608

     

     

    1,108

     

     

    1,608

    Monetary variation on leases and concessions agreements

     

     

     

     

    (121,557)

     

    (125,498)

     

    (240,362)

     

    (277,860)

    Interest on leases

    (776)

     

    (909)

     

    (1,599)

     

    (1,794)

     

    (157,544)

     

    (82,589)

     

    (296,290)

     

    (179,462)

    Interest on shareholders’ equity

     

    (39,534)

     

     

    (39,534)

     

     

    (43,175)

     

     

    (43,175)

    Interest on contingencies and contracts

    (49,914)

     

    (48,673)

     

    (62,679)

     

    (87,670)

     

    (290,895)

     

    (274,809)

     

    (382,623)

     

    (693,108)

    Interest on sectoral assets and liabilities

     

     

     

     

    (35,066)

     

    (21,742)

     

    (55,825)

     

    (41,697)

    Bank charges and other

    (15,034)

     

    (8,101)

     

    (21,684)

     

    (18,612)

     

    30,886

     

    (51,017)

     

    21,673

     

    (47,425)

    Foreign exchange, net

    (1,148,658)

     

    428,942

     

    (1,860,245)

     

    339,971

     

    (286,779)

     

    38,251

     

    (749,958)

     

    (219,267)

     

    (1,199,488)

     

    341,574

     

    (1,917,630)

     

    216,607

     

    (728,644)

     

    (434,237)

     

    (1,454,063)

     

    (1,275,596)

    Financial result, net

    (1,445,856)

     

    (417,450)

     

    (2,768,565)

     

    (1,043,402)

     

    (2,521,804)

     

    (3,142,776)

     

    (4,301,132)

     

    (5,911,891)

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Reconciliation

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Financial expenses

    (625,774)

     

    (463,591)

     

    (1,155,309)

     

    (892,074)

     

    (2,130,752)

     

    (5,422,219)

     

    (3,995,308)

     

    (9,677,480)

    Financial income

    42,188

     

    81,210

     

    100,371

     

    149,684

     

    726,385

     

    628,874

     

    1,341,486

     

    1,229,537

    Exchange variation

    (1,514,581)

     

    467,485

     

    (1,852,577)

     

    710,628

     

    (2,442,818)

     

    1,550,338

     

    (2,974,036)

     

    2,135,679

    Net effect of derivatives

    652,311

     

    (502,554)

     

    138,950

     

    (1,011,640)

     

    1,325,382

     

    100,231

     

    1,326,726

     

    400,373

    Financial result, net

    (1,445,856)

     

    (417,450)

     

    (2,768,565)

     

    (1,043,402)

     

    (2,521,803)

     

    (3,142,776)

     

    (4,301,132)

     

    (5,911,891)



    Notes to the interim Financial Statements

    (In thousands of Reais, except when otherwise indicated)

     

    Consolidated

     

    06/30/2024

     

    12/31/2023

    Defined contribution

     

     

     

    Futura II

    365

     

    333

    Defined benefit

     

     

     

    Futura

    181,967

     

    175,150

    Health Insurance

    448,716

     

    442,164

     

    630,683

     

    617,314

     Total

    631,048

     

    617,647


    The Company and its subsidiaries have Share-Based Plans that are settled in shares and cash. As of 30 June 2024, the Group has the following share-based payment arrangements:

    Grants made in 2024

    • Share grant program (liquidated in shares)

    In the period ended of June 30, 2024, the following Grant Program was established:

     

    Program Conditions for vesting

    Cosan Invest Partners

    Grant January 30, 2024.

    The incentive program is conditioned on service time (service condition) and performance goals (performance conditions). Of the total actions of the program, 60% are related to service time for the period of 5 years and the actions are granted annually. The rest, equivalent to 40% of the program, are related to performance goals being necessary to achieve specific metrics that can vary between 0% and 110% (to calculate the fair value was considered the achievement of 100%). Shares are in lock-up for one year. The 2024 grant refers only to the portion granted annually, which is linked to service condition. (vesting period of 12 months).



    Notes to the interim Financial Statements

    (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

     

     

     

     

     

     

     

     

     

     

    07/31/2019

     

    Cosan S.A.

     

    60

     

    229,020

     

    (146,614)

     

    82,406

     

    13.44

    07/31/2020

     

    Cosan S.A.

     

    60

     

    68,972

     

    (6,704)

     

    62,268

     

    20.93

    07/31/2021 - Invest I

     

    Cosan S.A.

     

    36

     

    424,839

     

    (52,366)

     

    372,473

     

    24.38

    09/10/2021 - Invest II

     

    Cosan S.A.

     

    48

     

    5,283,275

     

    (2,243,521)

     

    3,039,754

     

    22.24

    10/11/2021 - Invest III

     

    Cosan S.A.

     

    60

     

    806,752

     

    (166,141)

     

    640,611

     

    23.20

    07/31/2022 - Invest I

     

    Cosan S.A.

     

    36

     

    846,506

     

    (271,766)

     

    574,740

     

    18.74

    11/22/2022 - Invest Partners

     

    Cosan S.A.

     

    60

     

    377,173

     

     

    377,173

     

    17.14

    01/30/2023 - Invest Partners

     

    Cosan S.A.

     

    36

     

    12,472,325

     

    (6,365,611)

     

    6,106,714

     

    15.26

    07/31/2023 - Invest Cosan I - Regular

     

    Cosan S.A.

     

    36

     

    1,047,845

     

    (382,256)

     

    665,589

     

    17.53

    12/01/2023 - Invest Cosan III - Associates

     

    Cosan S.A.

     

    60

     

    546,734

     

     

    546,734

     

    17.68

    01/30/2024 - Invest Partners

     

    Cosan S.A.

     

    12

     

    2,322,324

     

    (787,110)

     

    1,535,214

     

    18.18

     

     

     

     

     

     

    24,425,765

     

    (10,422,089)

     

    14,003,676

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    07/01/2023 - Program SOP A

     

    Moove

     

    72

     

    699,276

     

     

    699,276

     

    142.62

    07/01/2023 - Program SOP B

     

    Moove

     

    72

     

    279,710

     

     

    279,710

     

    88.32

    07/01/2023 - Program SOP C

     

    Moove

     

    72

     

    223,768

     

     

    223,768

     

    76.54

    07/01/2023 - Program SOP D

     

    Moove

     

    72

     

    139,855

     

     

    139,855

     

    71.45

     

     

     

     

     

     

    1,342,609

     

     

    1,342,609

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    08/15/2019

     

    Rumo S.A.

     

    60

     

    843,152

     

    (313,122)

     

    530,030

     

    22.17

    11/11/2020

     

    Rumo S.A.

     

    60

     

    776,142

     

    (299,921)

     

    476,221

     

    20.01

    05/05/2021

     

    Rumo S.A.

     

    60

     

    1,481,000

     

    (1,285,227)

     

    195,773

     

    20.84

    09/15/2021

     

    Rumo S.A.

     

    36

     

    1,560,393

     

    (393,137)

     

    1,167,256

     

    18.19

    09/01/2022

     

    Rumo S.A.

     

    36

     

    1,781,640

     

    (103,814)

     

    1,677,826

     

    20.36

    09/01/2023

     

    Rumo S.A.

     

    36

     

    1,724,867

     

    (21,552)

     

    1,703,315

     

    21.86

     

     

     

     

     

     

    8,167,194

     

    (2,416,773)

     

    5,750,421

     

     

     

    Notes to the interim Financial Statements

    (In thousands of Reais, except when otherwise indicated)


    Share-based compensation plan (settled in cash)

     

     

     

     

     

     

     

     

    07/31/2019 - Invest I

     

    Moove

     

    60

     

    132,670

     

    (26,285)

     

    106,385

     

    50.79

    07/31/2020 - Invest II

     

    Moove

     

    60

     

    106,952

     

    (17,695)

     

    89,257

     

    61.89

    07/31/2021 - Invest III

     

    Moove

     

    36

     

    80,729

     

    (14,115)

     

    66,614

     

    102.73

    07/31/2022 - Invest IV

     

    Moove

     

    36

     

    77,967

     

    (4,853)

     

    73,114

     

    135.05

    07/31/2023 - Invest V

     

    Moove

     

    36

     

    82,204

     

    (1,391)

     

    80,813

     

    150.98

    08/01/2021

     

    Compass Comercialização

     

    36

     

    35,242

     

    (28,922)

     

    6,320

     

    25.46

    08/01/2021

     

    Compass Gás e Energia

     

    36

     

    174,677

     

    (22,296)

     

    152,381

     

    25.46

    08/01/2021

     

    Compass Gás e Energia

     

    36

     

    38,374

     

    (7,999)

     

    30,375

     

    25.46

    11/01/2021

     

    Compass Gás e Energia

     

    32

     

    197,631

     

     

    197,631

     

    25.46

    11/01/2021

     

    Compass Gás e Energia

     

    32

     

    1,689,412

     

    (82,506)

     

    1,606,906

     

    25.46

    02/01/2022

     

    Compass Gás e Energia

     

    29

     

    95,679

     

     

    95,679

     

    25.59

    08/01/2022

     

    Compass Gás e Energia

     

    36

     

    894,554

     

    (69,853)

     

    824,701

     

    25.59

    08/01/2022

     

    Compass

     

    36

     

    31,032

     

    (25,531)

     

    5,501

     

    25.59

    08/01/2022

     

    TRSP

     

    36

     

    33,651

     

    (5,120)

     

    28,531

     

    25.59

    08/01/2023

     

    Compass Gás e Energia

     

    36

     

    257,545

     

    (12,550)

     

    244,995

     

    34.12

    08/01/2023

     

    Compass

     

    36

     

    26,290

     

    (16,740)

     

    9,550

     

    34.12

    08/01/2023

     

    TRSP

     

    36

     

    24,417

     

     

    24,417

     

    34.12

     

     

     

     

     

     

    3,979,026

     

    (335,856)

     

    3,643,170

     

     

    Total

     

     

     

     

     

    37,914,594

     

    (13,174,718)

     

    24,739,876

     

     

     



    Notes to the interim Financial Statements

    (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, 2024

     

    20,036,862

     

    31,557,498

    Granted

     

    2,322,324

     

    1,757,801

    Addition of shares (i)

     

     

    135,074

    Exercised/cancels/other

     

    (8,355,510)

     

    (8,710,497)

    At June 30, 2024

     

    14,003,676

     

    24,739,876



    (i)

    Total shares accrued corresponding to the proportional number of dividends, interest on equity and reduction of equity eventually paid or credited by the subsidiary Compass to its shareholders between the date of the grant and the end of said vesting exercise.

    b)        Fair value measurement

    The weighted average fair value of the programs granted during June 30, 2024 and December 31, 2023 and the main assumptions used in applying the Black-Scholes and Binominal model were as follows:

     

     

    Average market price on the grant date

     

    Interest rate

     

    Volatility

    Cosan S.A

    06/30/2024

    18.18

     

    N/A

     

    N/A

    12/31/2023

    16.82

     

    N/A

     

    N/A

     

     

     

     

     

     

     

    Compass

    06/30/2024

    38.36

     

    N/A

     

    N/A

    12/31/2023

    42.21

     

    N/A

     

    N/A

     

     

     

     

     

     

     

    TRSP

    06/30/2024

    38.36

     

    N/A

     

    N/A

    12/31/2023

    42.21

     

    N/A

     

    N/A

     

     

     

     

     

     

     

    Rumo (i)

    06/30/2024

    21.87

     

    10.41%

     

    25.84%

    12/31/2023

    21.87

     

    10.41%

     

    25.84%

     

     

     

     

     

     

     

    Moove (ii)

    06/30/2024

    105.98

     

    4.05%

     

    42.85%

     

    12/31/2023

    105.98

     

    4.05%

     

    42.85%



    (i)

    Volatility was determined based on the historical volatility of the share price in the last thirty days prior to the grant date.

    (ii) Volatility was determined based on the historical volatility of the parent company's share price, since Moove is not yet publicly traded, taking as a measure the period proportional to the term of the plan.

    c)        Expense recognized in profit or loss

    Share-based compensation expenses included in the income statement for the periods ended June 30, 2024 and 2023 were R$81,258 and R$83,179, respectively.


    Notes to the interim Financial Statements

    (In thousands of Reais, except when otherwise indicated)

    SIGNING OF A SHARE PURCHASE AGREEMENT WITH COMPANHIA PARANAENSE DE GÁS - COMPAGAS

    As disclosed to the market in a Material Fact on July 10, 2024, the indirect subsidiary Compass Dois LTDA ("Compass Dois") entered into a Share Purchase Agreement to acquire a 51% stake and, consequently, control of Companhia Paranaense de Gás ("Compagas").

    Compagas is the distributor of piped natural gas in the state of Paraná and operates this service exclusively under a concession contract valid until June 2054. Its distribution network totals approximately 880 km of pipelines, serving more than 54,000 customers in 16 municipalities, with a distributed volume of 821,000 m3/day of natural gas.

    The amount negotiated for this acquisition is R$906,000, which will be paid by 2026. On July 11, 2024, Compass Dois paid R$47,270 as an advance.

    Completion of the transaction is subject to the fulfillment of certain conditions, which include, but are not limited to, compliance with the deadline for exercising the preemptive rights of other Compagas shareholders and approval by the competent bodies.

    FILING OF FORM F-1 BY MOOVE WITH THE SEC

    On July 10, 2024, subsidiary Moove Lubricants Holdings ("MLH") confidentially filed a draft registration statement on Form F-1 with the U.S. Securities and Exchange Commission ("SEC") relating to the proposed initial public offering of Moove's common stock ("IPO"). The IPO is expected to occur after the SEC completes its review process, subject to market and other conditions.

    The number of shares of common stock to be sold and the price range of the proposed offering have not yet been determined.

    ELEVENTH ISSUE OF COMGÁS DEBENTURES

    On July 16, 2024, the Board of Directors of the indirect subsidiary Comgás approved the public offering of the 11th issue of simple debentures, under a firm placement guarantee, not convertible into shares, of the unsecured type, in two series. The issue will be in the total amount of R$1,500,000, bearing interest every six months and at a rate corresponding to (i) the internal rate of return of the IPCA+ Treasury with Semiannual Interest (NTN-B), maturing on May 15, 2033, for the debentures of the 1st series; and (ii) the rate corresponding to the internal rate of return of the IPCA+ Treasury with Semiannual Interest (NTN-B), maturing on May 15, 2035, plus a spread of 0.10% p.a., for the 2nd series debentures. The debentures have a term of 10 years (1st series) and 15 years (2nd series) and the net proceeds from the Issue will be used for "Comgás investment projects". Derivative financial instruments (interest rate swaps) were contracted for both series, with the 1st Series at a rate of 99.05% of the CDI and the 2nd Series at a rate of 99.95% of the CDI.

    SALE OF AGRICULTURAL PROPERTY

    On July 19, 2024, the indirect subsidiary Jequitibá Propriedades Agrícolas Ltda signed a contract for the sale of the rural property called Fazenda Vista Alegre, located in the region of Araçatuba, in the northwest of the state of São Paulo, with a total registered area of 3,124.35 hectares and suitable for growing sugar cane. The sale price is R$213,000, to be received in installments until January 2029.

    CAPITAL REDUCTION OF COSAN OITO S.A.

    On May 23, 2024, the Ordinary and Extraordinary General Meeting (AGOE) approved the capital reduction of the subsidiary Cosan Oito S.A. in the amount of R$750,000, without the cancellation of shares or changes in the Company’s ownership structure.

    After observing the 60-day period for creditor opposition, the transaction was completed on July 24, 2024, with the full amount returned to the Company.



    Notes to the interim Financial Statements

    (In thousands of Reais, except when otherwise indicated)


    COMPASS AND TRSP COMMERCIAL NOTES

    On July 25, 2024, the indirect subsidiary TRSP raised R$750,000 through Commercial Notes subscribed by Compass Gás e Energia, with bullet remuneration equivalent to CDI + 1.2% p.a. and maturity on January 15, 2025. The contract was signed through the depositary Laqus Depositária de Valores Mobiliários S.A., following the market conditions for the respective transaction. The funds obtained from the issue will be used to settle short-term debt.

    DISTRIBUTION OF INTEREST ON EQUITY OF VALE S.A.

    On July 25, 2024, Vale's Board of Directors approved the distribution of interest on equity ("JCP") in the amount of R$8,940,158. The amount declared corresponds entirely to dividends in the total amount of R$2.093798142 reais per share. Payment will take place in September 2024.

    DISTRIBUTION OF DIVIDENDS RAÍZEN S.A.

    The subsidiary together with Raízen S.A. approved on July 30, 2024 the distribution of additional dividends in the amount of R$103,488. The amount declared corresponds entirely to dividends in the total amount of R$0.01001412421 reais per share, disregarding treasury shares. The additional dividends declared herein will be paid by the Company in a single installment by the end of the fiscal year ending March 31, 2025.

    NEW JOINT VENTURE BETWEEN RUMO AND CHS FOR NEW TERMINAL IN SANTOS

    According to a material fact communicated to the market, on August 7, 2024, the subsidiary Rumo entered into a strategic partnership in the context of the development of the new port terminal for grain and fertilizer operations in Santos ("Terminal").

    The subsidiary Rumo and CHS Agronegócio - Indústria e Comércio Ltda., a subsidiary of CHS INC, entered into a binding agreement to create a joint venture with shared control, which will implement the new Terminal, located in the area of EMBRAPORT - Empresa Brasileira de Terminais Portuários S.A., a company part of DP World Group.

    The Terminal will have the capacity to handle up to 12.5 million tons a year, of which 9 million tons will be grain and 3.5 million tons fertilizer. The start of construction of the Terminal is subject to compliance with the usual conditions precedent for this type of operation, including environmental licensing and legal and regulatory approvals.

    APPROVAL TO CANCEL TREASURY SHARES

    On August 9, 2024, the Board of Directors approved the cancellation of 7,500,000 treasury shares by Cosan S.A., with no definition date to conclude.


    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, 2024


    COSAN S.A.


    By:

    /s/ Rodrigo Araujo Alves


     

    Name:            Rodrigo Araujo Alves


     

    Title:              Chief Financial Officer