SEC Info  
    Home      Search      My Interests      Help      Sign In      Please Sign In

Cosan Ltd. – ‘6-K’ for 8/13/21

On:  Friday, 8/13/21, at 8:32pm ET   ·   As of:  8/16/21   ·   For:  8/13/21   ·   Accession #:  1554855-21-547   ·   File #:  1-33659

Previous ‘6-K’:  ‘6-K’ on / for 3/2/21   ·   Latest ‘6-K’:  This Filing

Find Words in Filings emoji
 
  in    Show  and   Hints

  As Of               Filer                 Filing    For·On·As Docs:Size             Issuer                      Filing Agent

 8/16/21  Cosan Ltd.                        6-K         8/13/21    1:6.3M                                   IRIS Business Svcs/FA

Current, Quarterly or Annual Report by a Foreign Issuer   —   Form 6-K   —   SEA’34

Filing Table of Contents

Document/Exhibit                   Description                      Pages   Size 

 1: 6-K         Current, Quarterly or Annual Report by a Foreign    HTML   2.02M 
                Issuer                                                           


Document Table of Contents

Page (sequential)   (alphabetic) Top
 
11st Page  –  Filing Submission
"Table of Contents
"Independent auditor's review report on quarterly information
"Statements of financial position
"Statement of profit or loss
"Statement of other comprehensive income
"Statement of changes in equity
"Statement of cash flows
"Statement of value added
"Notes to the interim financial statements

This is an HTML Document rendered as filed.  [ Alternative Formats ]



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 2021

Commission File Number: 333-251238

 

COSAN S.A.

(Exact name of registrant as specified in its charter)

 

N/A

(Translation of registrant’s name into English)

 

 Av. Brigadeiro Faria Lima, 4100, – 16th floor
São Paulo, SP 04538-132 Brazil
(Address of principal executive offices)

 

Indicate by check mark whether the registrant files or will file annual reports under cover of Form 20-F or Form 40F:

Form 20-F   Form 40-F 

 

Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(1):

Yes      No  

 

Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(7):

Yes      No  





.


Graphics


1


Contents



2

Graphics

 

To

Shareholders, Board of Director and Officers of

Cosan S.A.

São Paulo - SP

 

Introduction

We have reviewed the accompanying individual and consolidated interim financial information, contained in the Quarterly Information Form (ITR) of - Cosan S.A. (“Company”) for the quarter ended June 30, 2021, comprising the statement of financial position as of June 30, 2021 and the related statements of profit or loss and of comprehensive income, for the three and six month periods then ended, and the statements of changes in equity and of cash flows for the six month period then ended, including the explanatory notes.

 

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

 

Scope of review

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

 

3


Graphics

Conclusion on the individual and the consolidated interim financial information

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


Emphasis of matter

 

Restatement of Earnings per share and Operating segments

As mentioned in Note 16, due to the share split, the Company adjusted earnings per share and the related notes for the three and six month period ended June 30, 2020, as provided for in Brazilian Accounting Standard CPC 41 – Resultado por ação / IAS 33 – Earnings per share. Additionally, as mentioned in Note 4, due to the change in the structure of operating segments, the Company adjusted the disclosure of operating segments for the three and six month period ended June 30, 2020, as provided for in Brazilian Accounting Standard CPC 22 – Informações por Segmento / IFRS 8 – Operating Segments. Our conclusion is not modified in respect of these matters.

 

Other matters

 

Statements of value added

The abovementioned quarterly information includes the individual and consolidated statements of value added (SVA) for the six-month period ended June 30, 2021, prepared under Company’s Management responsibility and presented as supplementary information by IAS 34. These statements have been subject to review procedures performed together with the review of the quarterly information with the objective to conclude whether they are reconciled to the interim financial information and the accounting records, as applicable, and if its format and content are in accordance with the criteria set forth by NBC TG 09 Demonstração do Valor Adicionado. Based on our review, nothing has come to our attention that causes us to believe that they were not prepared, in all material respects, consistently with the overall interim financial information.

 

4


Graphics

São Paulo, August 13, 2021.

 

ERNST & YOUNG

Auditores Independentes S.S.

CRC-2SP034519/O-6

 

Marcos Alexandre S. Pupo

Accountant CRC-1SP221749/O-0

(In thousands of Brazilian Reais - R$)

 

 

 

 

Parent Company

 

Consolidated

 

Note

 

June 30, 2021

 

December 31, 2020

 

June 30, 2021

 

December 31, 2020

Assets

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

5.1

 

741,717

 

1,149,267

 

8,567,450

 

4,614,053

Marketable securities

5.2

 

787,715

 

788,965

 

3,655,932

 

2,271,570

Trade receivables

5.3

 

 

 

2,447,515

 

1,585,708

Derivative financial instruments

5.10

 

 

 

431,864

 

156,208

Inventories

7

 

 

 

1,077,566

 

685,900

Receivables from related parties

5.5

 

137,536

 

286,993

 

76,240

 

71,783

Income tax receivable

 

 

147,307

 

141,018

 

260,121

 

178,501

Other current tax receivable

6

 

35,526

 

35,507

 

788,412

 

434,480

Dividends receivable

 

 

325,905

 

160,694

 

1,000,620

 

77,561

Sector financial assets

5.9

 

 

 

237,426

 

241,749

Other financial assets

5.4

 

 

779,695

 

443

 

848,821

Other current assets

 

 

119,930

 

101,673

 

583,593

 

270,065

Total current assets

 

 

2,295,636

 

3,443,812

 

19,127,182

 

11,436,399

Trade receivables

5.3

 

 

 

20,547

 

19,131

Restricted cash

5.2

 

30,247

 

 

57,549

 

Deferred tax assets

13

 

183,645

 

54,032

 

2,354,182

 

629,591

Receivables from related parties

5.5

 

571,434

 

473,349

 

275,726

 

199,983

Income tax receivable

 

 

 

 

197,548

 

836

Other non-current tax receivable

6

 

37,795

 

37,533

 

1,968,540

 

167,224

Judicial deposits

14

 

398,895

 

380,727

 

895,375

 

544,226

Derivative financial instruments

5.10

 

2,463,037

 

2,457,604

 

4,642,347

 

2,971,210

Other non-current assets

 

 

176,113

 

165,310

 

295,821

 

227,857

Investments in associates

8.1

 

16,446,215

 

11,026,580

 

395,683

 

333,705

Investments in joint venture

9

 

2,240,038

 

2,314,537

 

7,304,100

 

7,988,208

Property, plant and equipment

10.1

 

57,390

 

61,459

 

15,555,527

 

416,996

Intangible assets and goodwill

10.2

 

1,873

 

2,191

 

17,567,851

 

10,045,296

Contract asset

10.3

 

 

 

589,403

 

695,938

Right-of-use assets

10.4

 

37,133

 

24,809

 

7,726,174

 

84,224

Total non-current assets

 

 

22,643,815

 

16,998,131

 

59,846,373

 

24,324,425

Total assets

 

 

24,939,451

 

20,441,943

 

78,973,555

 

35,760,824

 

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

6

Statements of financial position

(In thousands of Brazilian Reais - R$)


 

 

 

Parent Company

 

Consolidated

 

Note

 

June 30, 2021

 

December 31, 2020

 

June 30, 2021

 

December 31, 2020

Liabilities

 

 

 

 

 

 

 

 

 

Loans, borrowings and debentures

5.6

 

121,255

 

 

2,207,616

 

2,352,057

Leases

5.8

 

8,350

 

11,108

 

375,135

 

20,466

Derivative financial instruments

5.10

 

114,749

 

7,291

 

1,019,750

 

293,656

Trade payables

5.7

 

1,708

 

4,066

 

3,033,743

 

1,875,192

Employee benefits payables

 

 

20,189

 

25,168

 

337,889

 

195,881

Income tax payables

 

 

1,977

 

2,571

 

503,253

 

374,339

Other taxes payable

12

 

114,039

 

125,368

 

425,108

 

367,076

Dividends payable

 

 

35

 

216,929

 

9,603

 

285,177

Preferred shareholders payable in subsidiaries

 

 

221,869

 

 

221,869

 

Concessions payable

11

 

 

 

160,472

 

Payables to related parties

5.5

 

132,866

 

278,740

 

279,273

 

150,484

Sector financial liabilities

5.9

 

 

 

91,933

 

91,912

Other financial liabilities

 

 

 

 

713,061

 

149,293

Other current liabilities

 

 

93,979

 

103,501

 

441,429

 

259,580

Total current liabilities

 

 

831,016

 

774,742

 

9,820,134

 

6,415,113

Loans, borrowings and debentures

5.6

 

5,451,867

 

 

33,580,446

 

13,075,170

Leases

5.8

 

33,018

 

17,037

 

2,565,512

 

59,297

Preferred shareholders payable in subsidiaries

 

 

 

387,044

 

 

387,044

Derivative financial instruments

5.10

 

279,659

 

124,171

 

279,659

 

124,171

Other taxes payable

12

 

140,641

 

141,233

 

147,947

 

146,895

Provision for legal proceedings

14

 

310,330

 

308,819

 

1,420,047

 

887,794

Concessions payable

11

 

 

 

2,836,069

 

Provision for uncovered liability of associates

8.1

 

366,056

 

458,852

 

 

Payables to related parties

5.5

 

6,917,806

 

7,096,139

 

 

Post-employment benefits

21

 

158

 

177

 

739,723

 

728,677

Deferred tax liabilities

13

 

 

 

3,550,657

 

1,271,208

Sector financial liabilities

5.9

 

 

 

1,152,191

 

473,999

Deferred revenue

 

 

 

 

39,140

 

Other non-current liabilities

 

 

292,977

 

286,064

 

739,119

 

685,642

Total non-current liabilities

 

 

13,792,512

 

8,819,536

 

47,050,510

 

17,839,897

Total liabilities

 

 

14,623,528

 

9,594,278

 

56,870,644

 

24,255,010

Shareholders' equity

15

 

 

 

 

 

 

 

 

Share capital

 

 

6,365,853

 

5,727,478

 

6,365,853

 

5,727,478

Treasury shares

 

 

(91,158)

 

(583,941)

 

(91,158)

 

(583,941)

Additional paid-in capital

 

 

(2,972,100)

 

(939,347)

 

(2,972,100)

 

(939,347)

Accumulated other comprehensive loss

 

 

(554,874)

 

(252,610)

 

(554,874)

 

(252,610)

Retained earnings

 

 

5,987,039

 

6,896,085

 

5,987,039

 

6,896,085

Profit for the period

 

 

1,581,163

 

 

1,581,163

 

Equity attributable to:

 

 

 

 

 

 

 

 

 

  Owners of the Company

 

 

10,315,923

 

10,847,665

 

10,315,923

 

10,847,665

  Non-controlling interests

8.2

 

 

 

11,786,988

 

658,149

Total shareholders' equity

 

 

10,315,923

 

10,847,665

 

22,102,911

 

11,505,814

Total shareholders' equity and liabilities

 

 

24,939,451

 

20,441,943

 

78,973,555

 

35,760,824

 

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

7

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

 

 

 

 

Parent Company

 

Note

 

April 1, 2021 to June 30, 2021

 

January 1, 2021 to June 30, 2021

 

April 1, 2020 to June 30, 2020

 

January 1, 2020 to June 30, 2020

General and administrative expenses

18

 

(62,410)

 

(109,747)

 

(37,153)

 

(72,075)

Other income (expenses), net

19

 

27,126

 

2,086

 

(21,528)

 

(96,076)

Operating expenses

 

 

(35,284)

 

(107,661)

 

(58,681)

 

(168,151)

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

 

 

(35,284)

 

(107,661)

 

(58,681)

 

(168,151)

Interest in earnings of associates

8.1

 

841,253

 

1,795,605

 

(155,967)

 

265,833

Interest in earnings of joint venture

9

 

(19,564)

 

(74,499)

 

(27,551)

 

(37,935)

Equity in earnings of investees

 

 

821,689

 

1,721,106

 

(183,518)

 

227,898

Finance expense

 

 

(174,525)

 

(376,882)

 

(38,794)

 

(330,549)

Finance income

 

 

3,463

 

39,788

 

29,483

 

90,262

Foreign exchange, net

 

 

1,370,259

 

640,287

 

(334,571)

 

(1,740,757)

Net effect of derivatives

 

 

(975,613)

 

(384,917)

 

399,379

 

1,683,883

Finance results, net

20

 

223,584

 

(81,724)

 

55,497

 

(297,161)

Profit (loss) before taxes

 

 

1,009,989

 

1,531,721

 

(186,702)

 

(237,414)

Income taxes

13

 

 

 

 

 

 

 

 

Current

 

 

313

 

313

 

 

Deferred

 

 

(67,946)

 

49,129

 

12,317

 

165,279

 

 

 

(67,633)

 

49,442

 

12,317

 

165,279

Profit (loss) for the period

 

 

942,356

 

1,581,163

 

(174,385)

 

(72,135)

  

8

Statement of profit or loss

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

 

 

 

 

Consolidated

 

Note

 

April 1, 2021 to June 30, 2021

 

January 1, 2021 to June 30, 2021

 

April 1, 2020 to June 30, 2020

 

January 1, 2020 to June 30, 2020

Net sales

17

 

6,558,109

 

11,273,907

 

2,356,619

 

5,863,131

Cost of sales

18

 

(4,940,287)

 

(8,310,153)

 

(1,651,890)

 

(4,138,267)

Gross profit

 

 

1,617,822

 

2,963,754

 

704,729

 

1,724,864

Selling expenses

18

 

(180,750)

 

(339,406)

 

(306,698)

 

(586,094)

General and administrative expenses

18

 

(484,636)

 

(848,244)

 

(206,685)

 

(377,910)

Other income (expenses), net

19

 

278,400

 

249,472

 

8,837

 

(27,117)

Operating expenses

 

 

(386,986)

 

(938,178)

 

(504,546)

 

(991,121)

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

 

 

1,230,836

 

2,025,576

 

200,183

 

733,743

Interest in earnings of associates

8.1

 

18,015

 

16,820

 

2,915

 

3,736

Interest in earnings of joint venture

9

 

424,796

 

679,598

 

(221,151)

 

(29,808)

Equity in earnings of investees

 

 

442,811

 

696,418

 

(218,236)

 

(26,072)

Finance expense

 

 

(1,060,368)

 

(1,232,185)

 

(255,457)

 

(1,003,477)

Finance income

 

 

237,333

 

428,485

 

91,959

 

207,093

Foreign exchange, net

 

 

2,231,187

 

1,239,729

 

(393,781)

 

(1,931,805)

Net effect of derivatives

 

 

(1,622,896)

 

(1,032,682)

 

434,070

 

1,981,783

Finance results, net

20

 

(214,744)

 

(596,653)

 

(123,209)

 

(746,406)

Profit (loss) before taxes

 

 

1,458,903

 

2,125,341

 

(141,262)

 

(38,735)

Income taxes

13

 

 

 

 

 

 

 

 

Current

 

 

(630,801)

 

(230,941)

 

(146,172)

 

(271,403)

Deferred

 

 

367,016

 

8,980

 

110,585

 

249,995

 

 

 

(263,785)

 

(221,961)

 

(35,587)

 

(21,408)

Profit (loss) for the period

 

 

1,195,118

 

1,903,380

 

(176,849)

 

(60,143)

Profit attributable to:

 

 

 

 

 

 

 

 

 

Owners of the Company

 

 

942,356

 

1,581,163

 

(174,385)

 

(72,135)

Non-controlling interests

 

 

252,762

 

322,217

 

(2,464)

 

11,992

 

 

 

1,195,118

 

1,903,380

 

(176,849)

 

(60,143)

Earnings per share

16

 

 

 

 

 

 

 

 

Basic

 

 

R$ 0.5048

 

R$ 0.8782

 

(R$0.1119)

 

(R$0.0463)

Diluted

 

 

R$ 0.5023

 

R$ 0.8733

 

(R$0.1941)

 

(R$0.0477)

 

 

 

 

 

 

 

 

 

 

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


9

(In thousands of Brazilian Reais - R$)

 

 

 

Parent Company

 

  

 

April 1, 2021 to June 30, 2021

 

January 1, 2021 to June 30, 2021

 

April 1, 2020 to June 30, 2020

 

January 1, 2020 to June 30, 2020

 

Profit (loss) for the period

 

942,356

 

1,581,163

 

(174,385)

 

(72,135)

 

Other comprehensive income

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

Foreign currency translation differences

 

(542,255)

 

(297,308)

 

(976,217)

 

(412,720)

 

Gain (loss) on cash flow hedges

 

250,455

 

(5,340)

 

845,837

 

690,202

 

Change in fair value of financial assets

 

245

 

384

 

39

 

38

 

Total other comprehensive (loss) income, net of tax

 

(291,555)

 

(302,264)

 

(130,341)

 

277,520

 

Total comprehensive income for the period

 

650,801

 

1,278,899

 

(304,726)

 

205,385

 

 

 

 

Consolidated

 

 

April 1, 2021 to June 30, 2021

 

January 1, 2021 to June 30, 2021

 

April 1, 2020 to June 30, 2020

 

January 1, 2020 to June 30, 2020

 

Profit (loss) for the period

 

1,195,118

 

1,903,380

 

(176,849)

 

(60,143)

 

Other comprehensive income

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

Foreign currency translation effect

 

(584,365)

 

(311,830)

 

145,233

 

755,915

 

Gain (loss) on cash flow hedges

 

250,589

 

(5,798)

 

(257,085)

 

(412,720)

 

Changes in fair value of financial assets

 

245

 

384

 

39

 

38

 

 

 

(333,531)

 

(317,244)

 

(111,813)

 

343,233

 

Total other comprehensive (loss) income, net of tax

 

(333,531)

 

(317,244)

 

(111,813)

 

343,233

 

Total comprehensive income (loss) for the period

 

861,587

 

1,586,136

 

(288,662)

 

283,090

 

Total comprehensive income attributable to:

 

 

 

 

 

 

 

 

 

Owners of the Company

 

650,801

 

1,278,899

 

(304,726)

 

205,387

 

Non-controlling interests

 

210,786

 

307,237

 

16,064

 

77,703

 

 

 

861,587

 

1,586,136

 

(288,662)

 

283,090

 

 

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


10

(In thousands of Brazilian Reais - R$)

 

 

 

 

 

 

 

Capital reserve

 

 

 

Profit reserve

 

 

 

 

 

 

 

 

 

 

Share capital

 

Treasury share

 

Corporate transactions - Law 6404

 

Capital transactions

 

Accumulated other comprehensive loss

 

Legal

 

Statutory reserve

 

Profit to be realized

 

Retained earnings

 

Accumulated profits

 

Equity attributable to owners of the Company

 

Non-controlling interest

 

Total equity

At January 1, 2021

 

5,727,478

 

(583,941)

 

737

 

(940,084)

 

(252,610)

 

42,593

 

6,334,427

 

171,021

 

348,044

 

 

10,847,665

 

658,149

 

11,505,814

Profit for the period

 

 

 

 

 

 

 

 

 

 

1,581,163

 

1,581,163

 

322,217

 

1,903,380

Other comprehensive income: (note 15)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loss on cash flow hedges

 

 

 

 

 

(5,340)

 

 

 

 

 

 

(5,340)

 

(458)

 

(5,798)

Foreign currency translation differences

 

 

 

 

 

(297,308)

 

 

 

 

 

 

(297,308)

 

(14,522)

 

(311,830)

Change in fair value of financial assets

 

 

 

 

 

384

 

 

 

 

 

 

384

 

 

384

Total comprehensive income for the period

 

 

 

 

 

(302,264)

 

 

 

 

 

1,581,163

 

1,278,899

 

307,237

 

1,586,136

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Transactions with owners of the Company

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Contributions and distributions:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Capital increase (Note 15)

 

638,375

 

 

 

(638,375)

 

 

 

 

 

 

 

 

1,750

 

1,750

Cancellation of treasury shares (Note 15)

 

 

496,916

 

 

 

 

 

(496,916)

 

 

 

 

 

 

Share options exercised

 

 

645

 

 

(9,036)

 

 

 

 

 

 

 

(8,391)

 

(9,239)

 

(17,630)

Dividends (Note 15)

 

 

 

 

 

 

 

(328,267)

 

 

(83,863)

 

 

(412,130)

 

(4,488)

 

(416,618)

Treasury shares acquired (Note 15)

 

 

(4,778)

 

 

 

 

 

 

 

 

 

(4,778)

 

 

(4,778)

Corporate reorganization (Note 1.1)

 

 

 

 

(1,400,557)

 

 

 

 

 

 

 

(1,400,557)

 

10,836,134

 

9,435,577

Share-based payment transactions

 

 

 

 

9,769

 

 

 

 

 

 

 

9,769

 

17,516

 

27,285

Total contributions and distributions

 

638,375

 

492,783

 

 

(2,038,199)

 

 

 

(825,183)

 

 

(83,863)

 

 

(1,816,087)

 

10,841,673

 

9,025,586

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Changes in ownership interests

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Change of shareholding interest in subsidiary (Note 8.2)

 

 

 

 

5,446

 

 

 

 

 

 

 

5,446

 

(20,071)

 

(14,625)

Total changes in ownership interests

 

 

 

 

5,446

 

 

 

 

 

 

 

5,446

 

(20,071)

 

(14,625)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total transactions with owners of the Company

 

638,375

 

492,783

 

 

(2,032,753)

 

 

 

(825,183)

 

 

(83,863)

 

 

(1,810,641)

 

10,821,602

 

9,010,961

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

At June 30, 2021

 

6,365,853

 

(91,158)

 

737

 

(2,972,837)

 

(554,874)

 

42,593

 

5,509,244

 

171,021

 

264,181

 

1,581,163

 

10,315,923

 

11,786,988

 

22,102,911


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


11

Statement of changes in equity

(In thousands of Brazilian Reais - R$)


 

 

 

 

 

 

Capital reserve

 

 

 

Profit reserve

 

 

 

 

 

 

 

 

 

 

Share capital

 

Treasury share

 

Corporate transactions - Law 6404

 

Capital transactions

 

Accumulated other comprehensive loss

 

Legal

 

Statutory reserve

 

Profit to be realized

 

Retained earnings

 

Accumulated profits

 

Equity attributable to owners of the Company

 

Non-controlling interest

 

Total equity

At January 1, 2020

 

5,045,214

 

(112,785)

 

737

 

(958,738)

 

(349,501)

 

121,270

 

6,288,472

 

171,021

 

348,044

 

 

10,553,734

 

507,482

 

11,061,216

(Loss) profit for the period

 

 

 

 

 

 

 

 

 

 

(72,135)

 

(72,135)

 

11,992

 

(60,143)

Other comprehensive income: (note 15)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loss on cash flow hedges

 

 

 

 

 

(412,720)

 

 

 

 

 

 

(412,720)

 

 

(412,720)

Foreign currency translation differences

 

 

 

 

 

690,202

 

 

 

 

 

 

690,202

 

65,713

 

755,915

Change in fair value of financial assets

 

 

 

 

 

38

 

 

 

 

 

 

38

 

 

38

Total comprehensive income for the period

 

 

 

 

 

277,520

 

 

 

 

 

(72,135)

 

205,385

 

77,705

 

283,090

Transactions with owners of the Company

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Contributions and distributions:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Capital increase in subsidiary

 

 

 

 

 

 

 

 

 

 

 

 

6,666

 

6,666

Share options exercised

 

 

1,081

 

 

(21,362)

 

 

 

 

 

 

 

(20,281)

 

 

(20,281)

Dividends - non-controlling interests

 

 

 

 

 

 

 

 

 

 

 

 

(1,158)

 

(1,158)

Treasury shares acquired

 

 

(318,828)

 

 

 

 

 

 

 

 

 

(318,828)

 

 

(318,828)

Share-based payment transactions

 

 

 

 

8,865

 

 

 

 

 

 

 

8,865

 

62

 

8,927

Total contributions and distributions

 

 

(317,747)

 

 

(12,497)

 

 

 

 

 

 

 

(330,244)

 

5,570

 

(324,674)

Changes in ownership interests

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Change of shareholding interest in subsidiary

 

 

 

 

44,569

 

 

 

 

 

 

 

44,569

 

30,431

 

75,000

Total changes in ownership interests

 

 

 

 

44,569

 

 

 

 

 

 

 

44,569

 

30,431

 

75,000

Total transactions with owners of the Company

 

 

(317,747)

 

 

32,072

 

 

 

 

 

 

 

(285,675)

 

36,001

 

(249,674)

At June 30, 2020

 

5,045,214

 

(430,532)

 

737

 

(926,666)

 

(71,981)

 

121,270

 

6,288,472

 

171,021

 

348,044

 

(72,135)

 

10,473,444

 

621,188

 

11,094,632


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

 

(In thousands of Brazilian Reais - R$)

 

 

 

 

Parent Company

 

Consolidated

   

Note

 

June 30, 2021

 

June 30, 2020

 

June 30, 2021

 

June 30, 2020

Cash flows from operating activities

 

 

 

 

 

 

 

 

 

Profit (loss) before taxes

 

 

1,531,721

 

(237,414)

 

2,125,341

 

(38,735)

Adjustments for:

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

 

6,021

 

5,645

 

927,528

 

292,669

Interest in earnings of associates

8.1

 

(1,795,605)

 

(265,833)

 

(16,820)

 

(3,736)

Interest in earnings of joint venture

9

 

74,499

 

37,935

 

(679,598)

 

29,808

Gains on disposals assets

 

 

53

 

 

10,469

 

4,064

Share-based payment

 

 

4,451

 

5,399

 

20,467

 

9,060

Legal proceedings provision

 

 

22,442

 

30,292

 

69,748

 

30,511

Interest and exchange, net

 

 

28,405

 

326,843

 

590,357

 

802,867

Sectorial financial assets and liabilities, net

5.9

 

 

 

455,870

 

101,812

Provisions for employee benefits

 

 

4,063

 

2,145

 

109,871

 

48,333

Allowance for expected credit losses

 

 

 

 

(1,005)

 

65,819

Recovering tax credits

 

 

 

 

(609,964)

 

Other

 

 

1

 

66,050

 

362,983

 

62,661

 

 

 

(123,949)

 

(28,938)

 

3,365,247

 

1,405,133

Changes in:

 

 

 

 

 

 

 

 

 

Trade receivables

 

 

 

 

(272,449)

 

255,919

Inventories

 

 

 

 

(141,681)

 

(8,279)

Other current tax, net

 

 

(15,972)

 

(11,670)

 

26,543

 

(46,003)

Income tax

 

 

15,281

 

(28,404)

 

(356,033)

 

(490,070)

Related parties, net

 

 

(50,962)

 

(203,415)

 

(115,521)

 

(22,842)

Trade payables

 

 

(2,572)

 

(5,148)

 

612,163

 

(48,247)

Employee benefits

 

 

(17,153)

 

(12,468)

 

(133,225)

 

(76,066)

Provision for legal proceedings

 

 

(1,360)

 

(12,809)

 

(46,649)

 

(16,584)

Other financial liabilities

 

 

 

 

102,871

 

(35,584)

Judicial deposits

 

 

(1,551)

 

(925)

 

(11,808)

 

25,922

Cash paid on disposal of credit rights

 

 

 

(1,278)

 

 

(1,278)

Post-employment benefits

 

 

 

 

(14,874)

 

(17,885)

Other assets and liabilities, net

 

 

(28,236)

 

1,328

 

(255,680)

 

(104,099)

 

 

 

(102,525)

 

(274,789)

 

(606,343)

 

(585,096)

Net cash from operating activities

 

 

(226,474)

 

(303,727)

 

2,758,904

 

820,037

Statement of cash flows
(In thousands of Brazilian Reais - R$)

Cash flows from investing activities

 

 

 

 

 

 

 

 

 

Capital contribution in associates

 8.1

 

(1,700)

 

(11,142)

 

(336)

 

(1,142)

Acquisition of subsidiary, net of cash acquired

 

 

 

 

 

(90,247)

Sale (purchase) of marketable securities

 

 

9,255

 

(6,173)

 

1,689,816

 

(862,388)

Restricted cash

 

 

(30,192)

 

 

25,629

 

Dividends received from associates

 

 

201,816

 

221,057

 

6,796

 

3,274

Dividends received from joint venture

 

 

93,833

 

 

162,500

 

Other financial assets

 

 

 

 

13

 

9

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

 

 

(141)

 

(7,696)

 

(1,792,532)

 

(507,113)

Proceeds from legal merger

1.1

 

353,601

 

 

8,125,855

 

Acquisition of associates shares

 

 

 

 

 

(22,586)

Cash received on sale of fixed assets, and intangible assets

 

 

 

 

3,090

 

Net cash generated by (used in) investing activities

 

 

626,472

 

196,046

 

8,220,831

 

(1,480,193)

 

 

 

 

 

 

 

 

 

 

Cash flows from financing activities

 

 

 

 

 

 

 

 

 

Loans, borrowings and debentures raised

5.6

 

 

 

2,162,780

 

2,184,599

Repayment of principal on loans, borrowings and debentures

5.6

 

(5,427)

 

(1,700,000)

 

(7,470,395)

 

(2,114,036)

Payment of interest on loans, borrowings and debentures

5.6

 

(134,766)

 

(35,203)

 

(748,357)

 

(283,454)

Payment of derivative financial instruments

 

 

(25,383)

 

(35,636)

 

(506,481)

 

(36,076)

Receipt of derivative financial instruments

 

 

128,219

 

99,892

 

604,770

 

197,064

Payment of derivative financial instruments, except debt

 

 

(226,516)

 

 

(226,516)

 

Receipt of derivative financial instruments, except debt

 

 

197,679

 

 

197,679

 

Repayment of principal on leases

5.8

 

(1,383)

 

(167)

 

(284,887)

 

(4,695)

Payment of interest on leases

5.8

 

(1,417)

 

(208)

 

(61,803)

 

(1,766)

Equity contribution from shareholders interest

 

 

 

 

 

75,000

Equity contribution from non-controlling interest

 8.2

 

 

 

2,084

 

6,666

Related parties

 

 

(247,070)

 

(63,453)

 

 

Payments to redeem entity's shares

 

 

(4,778)

 

(318,828)

 

(34,529)

 

(318,828)

Acquisition of non-controlling interests

 

 

(6,675)

 

 

 

Dividends paid

 

 

(480,994)

 

(574,139)

 

(486,334)

 

(575,861)

Dividends paid for preference shares

 

 

 

 

(239,615)

 

(174,227)

Transactions with non-controlling interests

 

 

 

 

69,155

 

65,478

Payment of share-based compensation

 

 

963

 

 

963

 

Share options exercised

 

 

 

(20,281)

 

 

(20,431)

Net cash used in financing activities

 

 

(807,548)

 

(2,648,023)

 

(7,021,486)

 

(1,000,567)

(Decrease) increase  in cash and cash equivalents

 

 

(407,550)

 

(2,755,704)

 

3,958,249

 

(1,660,723)

Cash and cash equivalents at beginning of the period

 

 

1,149,267

 

3,490,707

 

4,614,053

 

6,076,644

Effect of foreign exchange rate changes

 

 

 

581

 

(4,852)

 

313,981

Cash and cash equivalents at end of the period

 

 

741,717

 

735,584

 

8,567,450

 

4,729,902

Additional information

 

 

 

 

 

 

 

 

 

Income tax paid

 

 

 

3,767

 

191,397

 

446,250

 

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

14

Statement of cash flows
(In thousands of Brazilian Reais - R$)

Non-cash transaction

 

  1. Recognition of interest on shareholder’s equity decided by Raízen S.A in the amount of R$ 48,470.

 

  1. Acquisition of assets for construction of the natural gas distribution pipeline and assets for logistics operations with payment in installments in the amount of R$66,838 on June 30, 2021

 

  1. In the six-month period ended June 30, 2021, the subsidiary Comgás made the payment of the 2020 annual income tax adjustment using tax credits, avoiding cash outflows. Of the total amount presented as payment in the supplementary information, R$47,739 refers to monthly advances based on gross revenue.

 

  1. Capital contribution to the subsidiary Payly Soluções de Pagamentos S.A. (“Payly”) in the amount of R$ 3,750, through the capitalization of expenses that would be reimbursed to Cosan S.A.

 

  1. Recognition of right-of-use for R$15,071 related to new lease agreements.

 

Disclosure of interest and dividends

 

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

 

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


15

(In thousands of Brazilian Reais - R$)

 

 

 

Parent Company

Consolidated

 

 

June 30, 2021

 

June 30, 2020

 

June 30, 2021

 

June 30, 2020

Revenues

 

 

 

 

 

 

 

 

Sales of products and services net of returns

 

 

 

13,542,849

 

7,887,736

Other operating revenues (expenses), net

 

(2,780)

 

(66,111)

 

284,574

 

(9,798)

Allowance for doubtful accounts

 

 

 

733

 

(65,819)

 

 

(2,780)

 

(66,111)

 

13,828,156

 

7,812,119

Raw materials acquired from third parties

 

 

 

 

 

 

 

 

Cost of goods sold and services rendered

 

 

 

7,868,690

 

4,133,359

Materials, energy, third party services, others

 

54,462

 

62,005

 

259,309

 

279,736

 

 

54,462

 

62,005

 

8,127,999

 

4,413,095

Gross value added

 

(57,242)

 

(128,116)

 

5,700,157

 

3,399,024

Retention

 

 

 

 

 

 

 

 

Depreciation and amortization

 

6,021

 

5,645

 

927,528

 

292,669

 

 

6,021

 

5,645

 

927,528

 

292,669

Net value added

 

(63,263)

 

(133,761)

 

4,772,629

 

3,106,355

Value added transferred in

 

 

 

 

 

 

 

 

Interest in earnings of subsidiaries

 

1,795,605

 

265,833

 

16,820

 

3,736

Interest in earnings of joint ventures

 

(74,499)

 

(37,935)

 

679,598

 

(29,808)

Finance income

 

39,788

 

90,262

 

428,485

 

207,093

 

 

1,760,894

 

318,160

 

1,124,903

 

181,021

Value added to be distributed

 

1,697,631

 

184,399

 

5,897,532

 

3,287,376

Distribution of value added

 

 

 

 

 

 

 

 

Payroll and social charges

 

34,343

 

27,200

 

424,014

 

277,926

Direct remuneration

 

29,443

 

23,594

 

373,242

 

254,509

Benefits

 

3,394

 

3,047

 

44,775

 

21,816

FGTS and others

 

1,506

 

559

 

5,997

 

1,601

Taxes and contributions

 

(39,391)

 

(160,906)

 

2,544,998

 

2,116,097

Federal

 

(42,590)

 

(162,397)

 

1,064,867

 

57,634

State

 

 

 

1,438,331

 

2,024,606

Municipal

 

3,199

 

1,491

 

41,800

 

33,857

Finance expense and rents

 

121,516

 

390,240

 

1,025,140

 

953,496

Interest and exchange variation

 

99,091

 

306,431

 

830,221

 

875,552

Rents

 

 

2,819

 

13,258

 

77,944

Others

 

22,425

 

80,990

 

181,661

 

Non-controlling interests

 

 

 

322,217

 

11,992

Profit for the period

 

1,581,163

 

(72,135)

 

1,581,163

 

(72,135)

 

 

1,697,631

 

184,399

 

5,897,532

 

3,287,376

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


16

(In thousands of Brazilian Reais - R$)

 

1 Operations

Cosan S.A. (“Cosan” or the Company) is a publicly-traded Company on the B3 S.A. - Brasil, Bolsa, Balcão, or “B3,” on the special New Market (Novo Mercado) segment under the ticker symbol “CSAN3.”  The Company’s American Depositary Shares, or “ADSs,” are listed on the New York Stock Exchange, or “NYSE,” and trade under the symbol “CSAN.” Cosan is a corporation (sociedade anônima) of indefinite term incorporated under the laws of Brazil, having 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. 

 

1.1 Corporate reorganization

On July 2, 2020, the boards of directors of Cosan S.A., Cosan Limited and Cosan Logística S.A. ("Cosan Logística"), or collectively the "Companies", authorized studies on a proposed corporate reorganization to simplify the structure of the economic group.

 

As part of an effort to streamline its operations, Cosan S.A. carried out at corporate reorganization to enhance its corporate structure by making Cosan S.A. the sole holding company of the Cosan Group (“Grupo Cosan” refers to the economic entity previously represented by Cosan Limited, Cosan S.A., Cosan Logística and its subsidiaries before the merger, which, after the merger, is represented by Cosan S.A. and its subsidiaries, as the context requires). The corporate reorganization simplified our corporate structure, unifying and consolidating the outstanding shares in the financial market (“free floats”) of the Companies, in order to increase share liquidity, and unlock value that exists within the Cosan Group and facilitate future fundraising.

 

As part of the corporate reorganization, each of Cosan Limited and Cosan Logística were merged into Cosan S.A. Following the completion of the merger, the outstanding shares of Cosan S.A. were directly owned by all shareholders of Cosan Limited, Cosan S.A. and Cosan Logística. As a result, Cosan S.A. issued ADSs listed on the NYSE to the shareholders of Cosan Limited. As for Cosan Logística, the shareholders of Cosan Logística became owners of Cosan S.A. common shares.

 

17

Notes to the interim financial statements

(In thousands of Brazilian Reais - R$)

 

Image11

Figure 1: Simplified operational structure after the merger.

 

The Merger Protocols, subject to the terms and conditions described therein, and after the consummation of all transactions contemplated by them, Cosan Limited and Cosan Logística were merged, ceased to exist and their rights and obligations were transferred to Cosan S.A. as a Company successor.

 

The administrators of Cosan S.A., Cosan Limited and Cosan Logística evaluated the exchange ratio negotiated and recommended by the committees and stated as follows:

 

  1. The exchange ratio was 0.772788 Cosan Limited shares for each Cosan S.A. shares or Cosan S.A. ADS. Thus, 308,554,969 Cosan S.A. shares were issued for Cosan Limited shareholders; and
  2. The exchange ratio was 3.943112 Cosan Logística shares for each Cosan S.A. share. Thus, 31,025,350 Cosan S.A. shares were issued for shareholders of Cosan Logística.

 

On January 22, 2021, the shareholders of the Companies approved the intra-group restructuring, which consisted of the merger of companies under common control, pursuant to which Cosan Limited and Cosan Logística were merged into Cosan S.A.

 

On February 5, 2021, the board of directors approved cancel 10,000,000 shares issued by the Company that were held in treasury.

 

18

Notes to the interim financial statements

(In thousands of Brazilian Reais - R$)

 

The results of the companies that were consolidated from March 1, 2021, generated a positive result of R$372,203 in the Company's net income for the period ended on June 30, 2021.

 

1.1.1 Basis of preparation of reviewed financial information

 

The financial position as of March 1, 2021 is based on the individual and consolidated historical balances of Cosan S.A., Cosan Limited and Cosan Logística, as shown below:

 

19

Notes to the interim financial statements

(In thousands of Brazilian Reais - R$)

 

Parent company

Open Balance (March 1st, 2021)

 

 

 

 

 

 

Incorporated companies

 

 

 

 

 

 

 

 

 

Cosan S.A. - Parent Company

 

Cosan Limited - Parent Company

 

Cosan Logística - Parent Company

 

Total incorporated assets

 

Elimination

 

Adjustments

 

Cosan S.A. post-reorganization

Assets 

 

 

 

 

 

 

 

 

 

 

1.1.2(a)

 

1.1.2(b)

 

 

Cash and cash equivalents 

 

 

1,099,643

 

353,595

 

6

 

353,601

 

 

 

1,453,244

Marketable securities

 

 

927,011

 

 

 

 

 

 

927,011

Derivative financial instruments

 

 

71,133

 

 

 

 

 

 

71,133

Receivables from related parties

 

 

279,718

 

54

 

194

 

248

 

(12,481)

 

 

267,485

Income tax receivable

 

 

143,359

 

3

 

2,841

 

2,844

 

 

 

146,203

Other current tax receivable

 

 

35,515

 

 

4

 

4

 

 

 

35,519

Dividends receivable

 

 

160,694

 

148,271

 

 

148,271

 

(148,271)

 

 

160,694

Other financial assets

 

 

734,903

 

 

 

 

 

(734,903)

 

Other current assets

 

 

101,221

 

1,744

 

 

1,744

 

 

 

102,965

Total current assets

 

 

3,553,197

 

503,667

 

3,045

 

506,712

 

(160,752)

 

(734,903)

 

3,164,254

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deferred tax assets

 

 

75,959

 

 

 

 

 

80,483

 

156,442

Receivables from related parties

 

 

576,929

 

 

 

 

 

 

576,929

Other non-current tax receivable

 

 

37,623

 

 

 

 

 

 

37,623

Judicial deposits

 

 

384,455

 

 

1,017

 

1,017

 

 

 

385,472

Derivative financial instruments

 

 

2,758,732

 

183,426

 

 

183,426

 

 

 

2,942,158

Other non-current assets

 

 

169,370

 

 

 

 

 

 

169,370

Investments in associates

 

 

13,025,364

 

8,769,145

 

4,259,390

 

13,028,535

 

(8,761,919)

 

329,118

 

17,621,098

Property, plant and equipment

 

 

60,457

 

2,724

 

 

2,724

 

 

 

63,181

Intangible assets and goodwill

 

 

2,067

 

 

 

 

 

 

2,067

Right-of-use assets

 

 

24,212

 

8,430

 

 

8,430

 

 

 

32,642

Total non-current assets

 

 

17,115,168

 

8,963,725

 

4,260,407

 

13,224,132

 

(8,761,919)

 

409,601

 

21,986,982

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total assets

 

 

20,668,365

 

9,467,392

 

4,263,452

 

13,730,844

 

(8,922,671)

 

(325,302)

 

25,151,236

 

20

Notes to the interim financial statements

(In thousands of Brazilian Reais - R$)

 

 

 

 

 

 

Incorporated companies

 

 

 

 

 

 

 

 

 

Cosan S.A. - Parent Company

 

Cosan Limited - Parent Company

 

Cosan Logística - Parent Company

 

Total incorporated assets

 

Elimination

 

Adjustments

 

Cosan S.A. post-reorganization

Liabilities

 

 

 

 

 

 

 

 

 

 

1.1.2(a)

 

1.1.2(b)

 

 

Loans, borrowings and debentures

 

 

 

98,397

 

38,981

 

137,378

 

 

 

137,378

Leases

 

 

2,785

 

824

 

 

824

 

 

 

3,609

Derivative financial instruments

 

 

1,253

 

 

 

 

 

 

1,253

Trade payables

 

 

1,769

 

207

 

40

 

247

 

 

 

2,016

Employee benefits payables

 

 

24,246

 

 

 

 

 

 

24,246

Income tax payables

 

 

614

 

3

 

5

 

8

 

 

 

622

Other taxes payable

 

 

115,593

 

9

 

1,251

 

1,260

 

 

(11,544)

 

105,309

Dividends payable

 

 

216,929

 

 

241

 

241

 

(148,271)

 

 

68,899

Payables to related parties

 

 

318,535

 

4,844

 

407

 

5,251

 

(12,483)

 

 

311,303

Other current liabilities

 

 

107,502

 

7,902

 

992

 

8,894

 

 

 

116,396

Total current liabilities

 

 

789,226

 

112,186

 

41,917

 

154,103

 

(160,754)

 

(11,544)

 

771,031

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans, borrowings and debentures

 

 

 

4,124,973

 

1,719,992

 

5,844,965

 

 

 

5,844,965

Leases

 

 

24,930

 

8,887

 

 

8,887

 

 

 

33,817

Preferred shareholders payable in subsidiaries

 

 

389,585

 

 

 

 

 

 

389,585

Derivative financial instruments

 

 

110,554

 

 

 

 

 

 

110,554

Other taxes payable

 

 

140,978

 

 

 

 

 

 

140,978

Provision for legal proceedings

 

 

309,484

 

 

 

 

 

 

309,484

Provision for uncovered liability of associates

 

 

432,350

 

 

 

 

 

 

432,350

Payables to related parties

 

 

7,499,128

 

47,771

 

 

47,771

 

 

 

7,546,899

Post-employment benefits

 

 

155

 

 

 

 

 

 

155

Other non-current liabilities

 

 

288,658

 

 

 

 

 

 

288,658

Total non-current liabilities

 

 

9,195,822

 

4,181,631

 

1,719,992

 

5,901,623

 

 

 

15,097,445

Total liabilities

 

 

9,985,048

 

4,293,817

 

1,761,909

 

6,055,726

 

(160,754)

 

(11,544)

 

15,868,476

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Shareholders' equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Share capital

 

 

5,727,478

 

5,328

 

2,284,893

 

2,290,221

 

(1,651,846)

 

 

6,365,853

Reserves and other components of equity

 

 

4,955,839

 

5,168,247

 

216,650

 

5,384,897

 

(7,110,071)

 

(313,758)

 

2,916,907

 

 

 

10,683,317

 

5,173,575

 

2,501,543

 

7,675,118

 

(8,761,917)

 

(313,758)

 

9,282,760

Equity attributable to:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  Owners of the Company

 

 

10,683,317

 

5,173,575

 

2,501,543

 

7,675,118

 

(8,761,917)

 

(313,758)

 

9,282,760

Total shareholders' equity

 

 

10,683,317

 

5,173,575

 

2,501,543

 

7,675,118

 

(8,761,917)

 

(313,758)

 

9,282,760

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total shareholders' equity and liabilities

 

 

20,668,365

 

9,467,392

 

4,263,452

 

13,730,844

 

(8,922,671)

 

(325,302)

 

25,151,236

 

21

Notes to the interim financial statements

(In thousands of Brazilian Reais - R$)

 

Consolidated

Open Balance (March 1st, 2021)

 

 

 

 

 

Incorporated companies

 

 

 

 

 

 

 

 

 

Consolidated Cosan S.A.

 

Corporate Cosan Limited (i)

 

Consolidated Cosan Logística

 

Total incorporated assets

 

Elimination

 

Adjustments

 

Cosan S.A. post-reorganization

Assets

 

 

 

 

 

 

 

 

 

 

1.1.2(a)

 

1.1.2(b)

 

 

Cash and cash equivalents

 

 

4,367,675

 

356,410

 

7,769,445

 

8,125,855

 

 

 

12,493,530

Marketable securities

 

 

1,686,029

 

327

 

3,025,185

 

3,025,512

 

 

 

4,711,541

Trade receivables

 

 

1,639,123

 

305

 

617,546

 

617,851

 

 

 

2,256,974

Derivative financial instruments

 

 

182,922

 

 

82,191

 

82,191

 

 

 

265,113

Inventories

 

 

659,485

 

8

 

255,042

 

255,050

 

 

 

914,535

Receivables from related parties

 

 

205,383

 

36

 

36,451

 

36,487

 

(12,481)

 

 

229,389

Income tax receivable

 

 

169,644

 

7

 

98,343

 

98,350

 

 

 

267,994

Other current tax receivable

 

 

372,525

 

172

 

345,539

 

345,711

 

 

 

718,236

Dividends receivable

 

 

77,561

 

148,271

 

6,322

 

154,593

 

(148,271)

 

 

83,883

Sectorial financial assets

 

 

216,488

 

 

 

 

 

 

216,488

Other financial assets

 

 

804,256

 

 

 

 

 

(734,903)

 

69,353

Other current assets

 

 

294,606

 

1,955

 

264,994

 

266,949

 

 

 

561,555

Total current assets

 

 

10,675,697

 

507,491

 

12,501,058

 

13,008,549

 

(160,752)

 

(734,903)

 

22,788,591

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Trade receivables

 

 

19,476

 

 

6,303

 

6,303

 

 

 

25,779

Restricted cash

 

 

 

 

29,835

 

29,835

 

 

 

29,835

Deferred tax assets

 

 

631,987

 

33

 

1,350,121

 

1,350,154

 

 

 

1,982,141

Receivables from related parties

 

 

207,905

 

 

94,473

 

94,473

 

(47,770)

 

 

254,608

Income taxes receivable

 

 

309

 

 

40,707

 

40,707

 

 

 

41,016

Other non-current tax receivable

 

 

168,666

 

 

782,580

 

782,580

 

 

 

951,246

Judicial deposits

 

 

551,833

 

 

328,984

 

328,984

 

 

 

880,817

Derivative financial instruments

 

 

3,311,933

 

183,426

 

2,346,374

 

2,529,800

 

 

 

5,841,733

Contract asset

 

 

655,680

 

 

 

 

 

 

655,680

Other non-current assets

 

 

235,161

 

2

 

57,726

 

57,728

 

 

 

292,889

Investments in associates

 

 

331,005

 

8,758,462

 

49,953

 

8,808,415

 

(9,087,580)

 

329,118

 

380,958

Investments in joint ventures

 

 

7,613,457

 

 

 

 

 

 

7,613,457

Property, plant and equipment

 

 

424,651

 

4,335

 

14,032,909

 

14,037,244

 

 

 

14,461,895

Intangible assets and goodwill

 

 

10,184,202

 

15,159

 

7,226,616

 

7,241,775

 

 

 

17,425,977

Right-of-use assets

 

 

83,664

 

8,853

 

7,809,397

 

7,818,250

 

 

 

7,901,914

Total non-current assets

 

 

24,419,929

 

8,970,270

 

34,155,978

 

43,126,248

 

(9,135,350)

 

329,118

 

58,739,945

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total assets

 

 

35,095,626

 

9,477,761

 

46,657,036

 

56,134,797

 

(9,296,102)

 

(405,785)

 

81,528,536

 

(i)       Comprise the companies directly controlled by Cosan Limited, except Cosan S.A. and Cosan Logística.  

22

Notes to the interim financial statements

(In thousands of Brazilian Reais - R$)

 

 

 

 

 

 

Incorporated companies

 

 

 

 

 

 

 

 

 

Consolidated Cosan S.A.

 

Corporate Cosan Limited (i)

 

Consolidated Cosan Logística

 

Total incorporated assets

 

Elimination

 

Adjustments

 

Cosan S.A. post-reorganization

Liabilities

 

 

 

 

 

 

 

 

 

 

1.1.2(a)

 

1.1.2(b)

 

 

Loans, borrowings and debentures

 

 

842,781

 

98,420

 

2,318,462

 

2,416,882

 

 

 

3,259,663

Leases 

 

 

11,867

 

1,068

 

510,047

 

511,115

 

 

 

522,982

Derivative financial instruments

 

 

146,261

 

 

 

 

 

 

146,261

Trade payables

 

 

1,813,517

 

1,335

 

566,273

 

567,608

 

 

 

2,381,125

Employee benefits payables

 

 

214,941

 

1,782

 

154,262

 

156,044

 

 

 

370,985

Income tax payables

 

 

331,264

 

580

 

245,826

 

246,406

 

 

 

577,670

Other taxes payable

 

 

375,996

 

10

 

33,092

 

33,102

 

 

(11,544)

 

397,554

Dividends payable

 

 

285,209

 

 

10,267

 

10,267

 

(148,271)

 

 

147,205

Concessions payable

 

 

 

 

159,330

 

159,330

 

 

 

159,330

Payables to related parties

 

 

304,021

 

5,786

 

188,971

 

194,757

 

(12,483)

 

 

486,295

Sectorial financial liabilities

 

 

93,244

 

 

 

 

 

 

93,244

Other financial liabilities

 

 

120,247

 

 

361,494

 

361,494

 

 

 

481,741

Other current liabilities

 

 

229,603

 

9,289

 

298,692

 

307,981

 

 

 

537,584

Total current liabilities

 

 

4,768,951

 

118,270

 

4,846,716

 

4,964,986

 

(160,754)

 

(11,544)

 

9,561,639

  

   

  

  

  

  

  

  

  

  

  

  

  

  

  

  

Loans, borrowings and debentures

 

 

14,091,982

 

4,125,001

 

20,275,636

 

24,400,637

 

 

 

38,492,619

Leases

 

 

67,882

 

9,097

 

2,430,749

 

2,439,846

 

 

 

2,507,728

Preferred shareholders payable in subsidiaries

 

 

389,585

 

 

 

 

 

 

389,585

Derivative financial instruments

 

 

110,554

 

 

 

 

 

 

110,554

Other taxes payable

 

 

146,539

 

 

2,112

 

2,112

 

 

 

148,651

Provision for legal proceedings

 

 

890,189

 

 

497,574

 

497,574

 

 

 

1,387,763

Concessions payable

 

 

 

 

2,849,861

 

2,849,861

 

 

 

2,849,861

Payables to related parties

 

 

 

47,771

 

 

47,771

 

(47,771)

 

 

Post-employment benefits

 

 

733,047

 

 

57

 

57

 

 

 

733,104

Deferred tax liabilities

 

 

1,326,171

 

 

1,988,261

 

1,988,261

 

 

(80,483)

 

3,233,949

Sectorial financial liabilities

 

 

499,016

 

 

 

 

 

 

499,016

Deferred revenue

 

 

 

 

42,100

 

42,100

 

 

 

42,100

Other non-current liabilities

 

 

694,781

 

 

64,680

 

64,680

 

 

 

759,461

Total non-current liabilities

 

 

18,949,746

 

4,181,869

 

28,151,030

 

32,332,899

 

(47,771)

 

(80,483)

 

51,154,391

Total liabilities

 

 

23,718,697

 

4,300,139

 

32,997,746

 

37,297,885

 

(208,525)

 

(92,027)

 

60,716,030

  

  

  

  

  

  

  

  

  

  

  

  

  

  

  

  

Shareholders' equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Share capital

 

 

5,727,478

 

5,328

 

2,284,893

 

2,290,221

 

(1,651,846)

 

 

6,365,853

Reserves and other components of equity

 

 

4,955,839

 

5,168,247

 

216,650

 

5,384,897

 

(7,110,071)

 

(313,758)

 

2,916,907

 

 

 

10,683,317

 

5,173,575

 

2,501,543

 

7,675,118

 

(8,761,917)

 

(313,758)

 

9,282,760

Equity attributable to:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  Owners of the Company

 

 

10,683,317

 

5,173,575

 

2,501,543

 

7,675,118

 

(8,761,917)

 

(313,758)

 

9,282,760

  Non-controlling interests

 

 

693,612

 

4,047

 

11,157,747

 

11,161,794

 

(325,660)

 

 

11,529,746

Total shareholders' equity

 

 

11,376,929

 

5,177,622

 

13,659,290

 

18,836,912

 

(9,087,577)

 

(313,758)

 

20,812,506

       

  

  

  

  

  

  

  

  

  

  

  

  

  

Total shareholders' equity and liabilities

 

 

35,095,626

 

9,477,761

 

46,657,036

 

56,134,797

 

(9,296,102)

 

(405,785)

 

81,528,536

 

(i)       Comprise the companies directly controlled by Cosan Limited, except Cosan S.A. and Cosan Logística.

23

Notes to the interim financial statements

(In thousands of Brazilian Reais - R$)

 

1.1.2 Adjustments and assumptions used

The financial information was prepared and presented based on the individual and consolidated balances and the adjustments were determined following Management's assumptions and best estimates that include the following adjustments:  

 

(a) Elimination

The consummate operation was an intra-group reorganization, in which: (1) it involved only entities that are under common control; and (2) all the entities involved were already presented at Cosan Limited on a consolidated basis. As a result, the investment balances that Cosan Limited held in Cosan logistics and Cosan S.A. were eliminated, as well as the effects of transactions between related parties.

 

(b) Adjustment of other financial assets

Cosan S.A. owned 40,065,607 shares of Rumo S.A., representing 2.16% of its shareholders' equity, and 477,196 shares of Cosan Logística, representing 0.10% of its shareholders' equity. These shares were recorded in the financial position as a financial asset, being measured at fair value through profit or loss, as Management considered trading these shares.

 

With the corporate reorganization, the financial asset, as well as its applicable taxes, was derecognized for R$734,903 and, consequently, an investment in subsidiary of R$329,118 was recorded. Additionally, the amount of R$313,758 was recognized in equity. 

 

24

Notes to the interim financial statements

(In thousands of Brazilian Reais - R$)

 

1.2 Recent developments

 

1.2.1 Initial public offering registration, or “IPO,” of Raízen S.A.

  On June 3, 2021, Raízen S.A., or “Raízen,” (formerly known as Raízen Combustíveis S.A.) filed the IPO registration statement on the Brazilian Securities Commission (Comissão de Valores Mobiliários), or “CVM.” 

 

  On August 3, 2021, the Raízen’s board of directors approved the price of R$7.40 per share to be sold through the IPO, as determined following the conclusion of the bookbuilding process. Within the IPO (i) 810,811,000 preferred shares were subscribed in a total amount of R$6,000,001, as part of the base offering; and (ii) 121,621,650 preferred shares were “over-allocated” in a total amount of R$900,000 for purposes of the stabilization activities. On August 5, 2020, Raízen completed its IPO.

 

1.2.2 Corporate reorganization in the Raízen S.A.

 On June 1, 2021, Raízen Combustíveis S.A. (“Raízen Combustíveis”) and Raízen Energia S.A. (“Raízen Energia”) contributed all common shares, as well as class A and D preferred shares, all shares issued by Raízen Energia, in a capital increase of Raízen Combustíveis (with the exception of two common shares that remained held one by each shareholder - Cosan Investimentos e Participações S.A. (“Cosan Investimentos”) and Shell Brasil Holding BV (“Shell”), by their respective book equity value and without any impact on the accounting and income items. On this date Raízen Energia also redeemed all of its own class B preferred shares. As a result, Raízen Combustíveis became the holder of shares representing 100% of the capital stock of Raízen Energia (subject to the exception mentioned above) (“Raízen Reorganization”).

 

 As a result of the corporate reorganization, Cosan S.A. and Shell terminated the Raízen Energia shareholders’ agreement and amended the Raízen Combustíveis shareholders’ agreement in order to adapt its terms and conditions to the new corporate situation.

 

 With effect from June 2, 2021, the name of the Raízen Combustíveis S.A. was changed to Raízen S.A.

 

25

Notes to the interim financial statements

(In thousands of Brazilian Reais - R$)

 

1.2.3 Renewal of license to use Shell trademark

 On May 20, 2021, Raízen entered into a renewal of the license agreement for the use of the "Shell" brand with Shell Brands International AG. With this renewal, Raízen S.A. keeps the right to use the "Shell" brand, in the fuel distribution sector and related activities in Brazil, for a minimum period of 13 years, which can be renewed in certain cases, upon compliance with certain conditions established in the contract.

 

1.2.4 Acquisition of Biosev S.A. by Raízen

On August 10, 2021, the acquisition of all shares issued by Biosev S.A., or “Biosev, by Raízen was completed, with the payment of the amount provided for in the acquisition agreement executed on February 8, 2021, which provides that price adjustments will be set within 90 days of closing. This payment was used, in turn, to pay part of Biosev's financial debts, with the remaining balance of such debts of Biosev being paid with funds from a new financing contracted by Hédera Investimentos e Participações S.A., or “Hédera. Also as part of the aforementioned transaction, Hédera exercised the subscription bonus issued at the Company's general meeting held on June 1, 2021, becoming holder of 330,602,900 preferred shares issued by Raízen, representing approximately 3.22% of its capital.

 

Biosev's main activities are the production, processing and sale of rural and agricultural products, mainly sugarcane and its derivatives, generation and sale of energy and derivatives from energy cogeneration.

 

This business combination is in line with Raízen's strategy of leading the transformation of the energy matrix with its own technology, by expanding the crushing capacity and increasing the share of renewable products in our portfolio. 

 

1.2.5 ARSESP Resolutions

On January 13, 2021, the Sanitation and Energy Regulatory Agency for the state of São Paulo (Agência Reguladora de Energia de São Paulo), or “ARSESP,” published Resolution No. 1,111, which updated the tariff tables to be applied and the tariff for the use of the distribution system to be applied in the free market by the piped gas distribution concessionaire, revoking Resolution No.1,065 of November 26, 2020.

 

26

Notes to the interim financial statements

(In thousands of Brazilian Reais - R$)

 

On February 25, 2021, ARSESP published Resolution No. 1,136, which updated the weighted average cost of gas and transportation, on the pass-through of the variations in the price of gas and transportation fixed in the tariffs of non-residential and non-commercial users and on the tariff schedules applied by the concessionaire as of February 28, 2021.

 

On May 26, 2021, ARSESP published the Resolution No. 1,162, which provided for the readjustment of the distribution margin values for all segments, updating of the weighted average cost of gas and transportation, on the pass-through of the gas price variations and transportation fixed in the tariffs for all segments and on the Natural Gas Pipelines Tariff (Tarifa de Uso do Sistema de Distribuição) , or “TUSD,” and Specific Natural Gas Pipelines Tariff (Tarifa de Uso do Sistema de Distribuição Específica) , or “TUSD-E,” . The effects of this ordinance are prospective, as of May 31, 2021.

 

1.2.6 Investment agreement in the subsidiary Compass Gás e Energia S.A.

 On May 31, 2021, the subsidiary Compass Gas e Energia S.A. entered into an investment agreement with Atmos Ilíquidos 1 Equity Investment Fund, Atmos Master Equity Investment Fund, Manzat Inversiones Auu SA and Ricardo Ernesto Correa da Silva (together “Investors”), through which the Investors will jointly subscribe 30,853,032 preferred shares issued by Compass Gás e Energia SA (“Compass”), representing 4.68% of the capital stock, which will be paid up through the contribution of R$810,000, in the Compass.

 

On August 12, 2021, Compass Gás e Energia began to be traded on B3. The listing was carried out to fulfill a condition precedent to the entry of Investors.

 

 1.2.7 Rumo Malha Central S.A.: Start of railroad operations

In February 2021, Rumo Malha Central S.A., or Rumo Malha Central,” started its logistic rail service.  The operations began with rail connecting between operations of Rumo Malha Paulista S.A., or “Rumo Malha Paulista” and Rumo Malha Norte S.A. or “Rumo Malha Norte.”

 

27

Notes to the interim financial statements

(In thousands of Brazilian Reais - R$)

 

1.3 Covid-19

During the quarter ended June 30, 2021, the Company, its subsidiaries and jointly controlled companies continue to monitor the evolution of the COVID-19 pandemic in Brazil and worldwide, in order to take preventive measures to minimize the spread of the virus, ensure continuity of operations and safeguard the health and safety of our employees and partners. The response to the pandemic has been effective in limiting the impacts on our operational facilities, employees, supply chain and logistics.

 

On June 30, 2021, the Company had positive consolidated working capital of R$9,307,048 (R$5,021,286 on December 31, 2020), cash and cash equivalents and marketable securities of R$12,223,382 (R$6,885,623 on December 31, 2020), and profit for the six-month period ended June 30, 2021 of R$1,903,380 (loss for the six-month period ended June 30, 2020 of R$60,143).

 

Our covenants are assessed monthly for our need to generate sufficient cash flows to meet indebtedness and our ability to meet the covenants contained in the contracts that govern our indebtedness. Until June 30, 2021, the Company and its subsidiaries have been complying with all restrictive financial clauses.

 

Considering the level of interest rates in Brazil and in the locations of our subsidiaries, we consider that despite the short-term fluctuations in some macroeconomic assumptions due to the impacts of the COVID-19 pandemic, our weighted average cost of capital should not undergo material changes.

 

28

Notes to the interim financial statements

(In thousands of Brazilian Reais - R$)

 

The Company assessed the circumstances that could indicate impairment of its non-financial assets and concluded that there were no changes in the circumstances that would indicate an impairment loss. Our tax recovery projections are based on the same scenarios and assumptions used in the impairment assessment. 

 

Losses due to the non-recoverability of financial assets were calculated based on the credit risk analysis, which includes the history of losses, the individual situation of the customers, the situation of the economic group to which they belong, the real guarantees for debts and macroeconomic indicators and is considered on June 30, 2021, sufficient to cover possible losses on the amounts receivable, in addition to a prospective assessment that consider the change or expected change in economic factors that affect the expected credit losses, which will be determined based on weighted probabilities and measured at an amount equal to the expected credit loss for life.

 

The credit quality of accounts receivable falling due is considered adequate, and the amount of the effective risk of possible losses in accounts receivable from customers is presented as losses due to the non-recoverability of financial assets.

 

Our inventories are composed, substantially, of lubricants, base oil and materials for the construction of gas pipelines, which are products that are not valid or have a long duration and, therefore, we do not observe indicators of obsolescence or non-performance.

 

29

Notes to the interim financial statements

(In thousands of Brazilian Reais - R$)

 

2  Statement of compliance

 

These individual and consolidated interim financial statements have been prepared and are being presented in accordance with technical pronouncement CPC 21 (R1) - Interim Financial Statements and with international standards IAS 34 - Interim Financial Reporting, issued by the International Accounting Standards Board (IASB), and also based on the provisions contained in the Brazilian Corporation Law, and presented in a manner consistent with the rules issued by the Brazilian Securities and Exchange Commission, applicable to the preparation of quarterly information - ITR.

 

The presentation of the Statements of Value Added (DVA), individual and consolidated, is required by Brazilian corporate law and the accounting practices adopted in Brazil applicable to publicly-held companies CPC 09 - Statement of Added Value. IFRS standards do not require the presentation of this statement. As a consequence, under IFRS, this statement is presented as supplementary information, without prejudice to the set of interim financial statements.

 

Except for information from the merged companies, these interim financial statements were prepared following the basis of preparation and accounting policies consistent with those adopted in the preparation of the financial statements of December 31, 2020 and should be read together.

 

The information in the explanatory notes that have not undergone any significant changes compared to December 31, 2020 has not been fully presented in this quarterly information.

 

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

 

These interim financial statements were authorized for issue by Management on August 13, 2021. 

 

30

Notes to the interim financial statements

(In thousands of Brazilian Reais - R$)

 

3  Accounting policies

 

These interim financial statements were prepared following the basis of preparation and accounting policies consistent with those adopted in the preparation of the financial statements of December 31, 2020, except for the statements described in the respective notes from the companies incorporated in the corporate reorganization, as per note 1.1. All amounts have been rounded to the nearest thousand, unless otherwise indicated.

4  Segment information

 

The following segment information is used by Company’s senior management (the “Chief Operating Decision Maker”) to assess the performance of the operating segments and to make decisions with regards to the allocation of resources. This information is prepared on a basis consistent with the accounting policies used in the preparation of the financial statements. The Company evaluates the performance of its operating segments based on the measure of Earnings Before Interest Taxes, Depreciation and Amortization (“EBITDA”). 

 

Reported segments:

 

  1. Raízen: fuel distribution and marketing, primarily through a franchised network of service stations under the Shell brand throughout Brazil, petroleum refining, fuel retailer operation, convenience store business, the manufacture and sale of automotive and industrial lubricants, and the production and sale of liquefied petroleum gas throughout Argentina; in addition to the production and marketing of a variety of products derived from sugarcane, including raw sugar (Very High Polarization, or “VHP”), anhydrous and hydrated ethanol, activities related to energy cogeneration from sugarcane bagasse, and sale of electricity, comprising the purchase and sale of electricity to other traders. In addition, this segment has interests in companies involved in research and development of new technologies;

 

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

 

31

Notes to the interim financial statements

(In thousands of Brazilian Reais - R$)

 

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

 

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

 

Reconciliation:

 

  1. Cosan Corporate: digital wallet platform and other investments, in addition to the corporate activities of the Company. The Cosan corporate segment includes the financing subsidiaries for the Cosan group.

 

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

 

With the corporate reorganization of Raízen S.A., as per note 1.2.2, the Company reassessed its operating segments and began to disclose Raízen as a single segment. With this, the corresponding information from previous periods was restated. 

 

32

Notes to the interim financial statements

(In thousands of Brazilian Reais - R$)

 

 

April 1, 2021 to June 30, 2021

 

Reported segments


Reconciliation

 

Consolidated

 

Raízen

 

Gas and Energy

 

Moove

 

Logistics (ii)

 

Cosan Corporate

 

Deconsolidated effects

 

Segment elimination

 

Statement of profit or loss:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross sales

40,652,848

 

3,659,398

 

1,848,396

 

2,339,416

 

995

 

(40,652,848)

 

(14,590)

 

7,833,615

Domestic market (i)

38,721,954

 

3,659,398

 

1,680,540

 

2,188,164

 

995

 

(38,721,954)

 

(14,590)

 

7,514,507

External market (i)

1,930,894

 

 

167,856

 

151,252

 

 

(1,930,894)

 

 

319,108

Net sales

37,528,062

 

2,880,577

 

1,475,328

 

2,215,892

 

902

 

(37,528,062)

 

(14,590)

 

6,558,109

Cost of sales

(34,820,316)

 

(2,439,526)

 

(1,141,365)

 

(1,372,948)

 

(1,038)

 

34,820,316

 

14,590

 

(4,940,287)

Gross profit

2,707,746

 

441,051

 

333,963

 

842,944

 

(136)

 

(2,707,746)

 

 

1,617,822

Selling expenses

(875,472)

 

(32,205)

 

(137,013)

 

(9,499)

 

(2,033)

 

875,472

 

 

(180,750)

General and administrative expenses

(364,878)

 

(233,308)

 

(69,568)

 

(113,542)

 

(68,218)

 

364,878

 

 

(484,636)

Other income (expenses), net

192,626

 

237,374

 

(4,045)

 

17,944

 

27,127

 

(192,626)

 

 

278,400

Interest in earnings of associates

(12,706)

 

 

 

2,596

 

484,555

 

12,706

 

(469,136)

 

18,015

Interest in earnings of joint venture

 

 

 

 

424,796

 

 

 

424,796

Finance results, net

(277,568)

 

8,781

 

26,247

 

(350,984)

 

101,212

 

277,568

 

 

(214,744)

Finance expense

(528,186)

 

(257,034)

 

(28,539)

 

(554,108)

 

(220,687)

 

528,186

 

 

(1,060,368)

Finance income

133,700

 

173,535

 

32,680

 

53,854

 

(22,736)

 

(133,700)

 

 

237,333

Foreign exchange, net

1,463,912

 

111,007

 

35,467

 

766,991

 

1,317,722

 

(1,463,912)

 

 

2,231,187

Derivatives

(1,346,994)

 

(18,727)

 

(13,361)

 

(617,721)

 

(973,087)

 

1,346,994

 

 

(1,622,896)

Income tax (expense)benefit

(599,456)

 

(100,498)

 

(61,560)

 

(75,069)

 

(26,658)

 

599,456

 

 

(263,785)

Profit for the period

770,292

 

321,195

 

88,024

 

314,390

 

940,645

 

(770,292)

 

(469,136)

 

1,195,118

Profit (loss) attributable to:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owners of the Company

848,192

 

313,484

 

60,846

 

94,807

 

942,355

 

(848,192)

 

(469,136)

 

942,356

Non-controlling interests

(77,900)

 

7,711

 

27,178

 

219,583

 

(1,710)

 

77,900

 

 

252,762

 

770,292

 

321,195

 

88,024

 

314,390

 

940,645

 

(770,292)

 

(469,136)

 

1,195,118

Other select data

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

1,276,194

 

131,307

 

25,203

 

455,445

 

4,263

 

(1,276,194)

 

 

616,218

EBITDA

2,923,510

 

544,219

 

148,540

 

1,195,888

 

870,354

 

(2,923,510)

 

(469,136)

 

2,289,865

Additions to PP&E, intangible and contracts assets

770,818

 

274,128

 

7,500

 

1,041,272

 

1,832

 

(770,818)

 

 

1,324,732

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reconciliation of EBITDA

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Profit for the period

770,292

 

321,195

 

88,024

 

314,390

 

940,645

 

(770,292)

 

(469,136)

 

1,195,118

Income tax and (expense) benefit

599,456

 

100,498

 

61,560

 

75,069

 

26,658

 

(599,456)

 

 

263,785

Finance results, net

277,568

 

(8,781)

 

(26,247)

 

350,984

 

(101,212)

 

(277,568)

 

 

214,744

Depreciation and amortization

1,276,194

 

131,307

 

25,203

 

455,445

 

4,263

 

(1,276,194)

 

 

616,218

EBITDA

2,923,510

 

544,219

 

148,540

 

1,195,888

 

870,354

 

(2,923,510)

 

(469,136)

 

2,289,865

 

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

(ii)         The results of the Logistics segment were consolidated as of March 1, 2021 as a result of the corporate reorganization, as detailed in Note 1.1.

 

33

Notes to the interim financial statements

(In thousands of Brazilian Reais - R$)

 

 

January 1, 2021 to June 30, 2021

 

Reported segments

 

Reconciliation

 

Consolidated

 

Raízen

 

Gas and Energy

 

Moove

 

Logistics (ii)

 

Cosan Corporate

 

Deconsolidated effects

 

Segment elimination

 

Statement of profit or loss:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross sales

77,573,286

 

6,866,769

 

3,631,926

 

3,167,877

 

1,372

 

(77,573,286)

 

(18,673)

 

13,649,271

Domestic market (i)

70,782,982

 

6,866,769

 

3,308,537

 

3,016,625

 

1,372

 

(70,782,982)

 

(18,673)

 

13,174,630

External market (i)

6,790,304

 

 

323,389

 

151,252

 

 

(6,790,304)

 

 

474,641

Net sales

71,349,848

 

5,397,198

 

2,892,885

 

3,001,244

 

1,253

 

(71,349,848)

 

(18,673)

 

11,273,907

Cost of sales

(66,349,096)

 

(4,257,307)

 

(2,225,168)

 

(1,844,937)

 

(1,414)

 

66,349,096

 

18,673

 

(8,310,153)

Gross profit

5,000,752

 

1,139,891

 

667,717

 

1,156,307

 

(161)

 

(5,000,752)

 

 

2,963,754

Selling expenses

(1,729,584)

 

(58,378)

 

(265,752)

 

(12,551)

 

(2,725)

 

1,729,584

 

 

(339,406)

General and administrative expenses

(723,748)

 

(458,894)

 

(125,604)

 

(144,954)

 

(118,792)

 

723,748

 

 

(848,244)

Other income (expenses), net

399,374

 

231,207

 

8,883

 

7,162

 

2,220

 

(399,374)

 

 

249,472

Interest in earnings of associates

(10,718)

 

 

 

2,726

 

1,009,183

 

10,718

 

(995,089)

 

16,820

Interest in earnings of joint venture

 

 

 

 

679,598

 

 

 

679,598

Finance results, net

(818,846)

 

(51,024)

 

(25,176)

 

(526,662)

 

6,209

 

818,846

 

 

(596,653)

Finance expense

(531,788)

 

(402,142)

 

(36,151)

 

(554,552)

 

(239,340)

 

531,788

 

 

(1,232,185)

Finance income

271,602

 

323,457

 

35,516

 

73,327

 

(3,815)

 

(271,602)

 

 

428,485

Foreign exchange, net

335,064

 

27,661

 

(23,122)

 

602,132

 

633,058

 

(335,064)

 

 

1,239,729

Derivatives

(893,724)

 

 

(1,419)

 

(647,569)

 

(383,694)

 

893,724

 

 

(1,032,682)

Income tax (expense)benefit

(824,636)

 

(10,468)

 

(105,117)

 

(109,825)

 

3,449

 

824,636

 

 

(221,961)

Profit for the period

1,292,594

 

792,334

 

154,951

 

372,203

 

1,578,981

 

(1,292,594)

 

(995,089)

 

1,903,380

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Profit (loss) attributable to:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owners of the Company

1,361,252

 

775,883

 

107,334

 

111,873

 

1,581,162

 

(1,361,252)

 

(995,089)

 

1,581,163

Non-controlling interests

(68,658)

 

16,451

 

47,617

 

260,330

 

(2,181)

 

68,658

 

 

322,217

 

1,292,594

 

792,334

 

154,951

 

372,203

 

1,578,981

 

(1,292,594)

 

(995,089)

 

1,903,380

Other select data

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

2,606,304

 

268,347

 

51,252

 

600,693

 

7,237

 

(2,606,304)

 

3

 

927,532

EBITDA

5,542,380

 

1,122,173

 

336,496

 

1,609,383

 

1,576,560

 

(5,542,380)

 

(995,086)

 

3,649,526

Additions to PP&E, intangible and contract assets

2,230,038

 

505,372

 

14,079

 

1,270,508

 

2,573

 

(2,230,038)

 

 

1,792,532

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reconciliation of EBITDA

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Profit (loss) for the period

1,292,594

 

792,334

 

154,951

 

372,203

 

1,578,981

 

(1,292,594)

 

(995,089)

 

1,903,380

Income tax and (expense) benefit

824,636

 

10,468

 

105,117

 

109,825

 

(3,449)

 

(824,636)

 

 

221,961

Finance results, net

818,846

 

51,024

 

25,176

 

526,662

 

(6,209)

 

(818,846)

 

 

596,653

Depreciation and amortization

2,606,304

 

268,347

 

51,252

 

600,693

 

7,237

 

(2,606,304)

 

3

 

927,532

EBITDA

5,542,380

 

1,122,173

 

336,496

 

1,609,383

 

1,576,560

 

(5,542,380)

 

(995,086)

 

3,649,526

 

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

(ii)        The results of the Logistics segment were consolidated as of March 1, 2021 as a result of the corporate reorganization, as detailed in Note 1.1. 

 

34

Notes to the interim financial statements

(In thousands of Brazilian Reais - R$)

 

 

April 1, 2020 to June 30, 2020 (restated)

 

Reported segments

 

Reconciliation

 

Consolidated

 

Raízen

 

Gas and Energy

 

Moove

 

Cosan Corporate

 

Deconsolidated effects

 

Segment elimination

 

Statement of profit or loss:

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross sales

20,719,597

 

2,552,575

 

1,017,223

 

2

 

(20,719,597)

 

 

3,569,800

Domestic market (i)

19,450,134

 

2,552,575

 

986,387

 

2

 

(19,450,134)

 

 

3,538,964

External market (i)

1,269,463

 

 

30,836

 

 

(1,269,463)

 

 

30,836

Net sales

18,907,530

 

1,559,752

 

796,866

 

1

 

(18,907,530)

 

 

2,356,619

Cost of sales

(18,293,155)

 

(1,033,876)

 

(617,878)

 

(136)

 

18,293,155

 

 

(1,651,890)

Gross profit

614,375

 

525,876

 

178,988

 

(135)

 

(614,375)

 

 

704,729

Selling expenses

(659,708)

 

(202,166)

 

(104,256)

 

(276)

 

659,708

 

 

(306,698)

General and administrative expenses

(308,986)

 

(107,140)

 

(57,172)

 

(42,373)

 

308,986

 

 

(206,685)

Other income (expenses), net

48,380

 

29,677

 

688

 

(21,528)

 

(48,380)

 

 

8,837

Interest in earnings of associates

(82,242)

 

3

 

 

121,319

 

82,242

 

(118,407)

 

2,915

Interest in earnings of joint venture

 

 

 

(221,151)

 

 

 

(221,151)

Finance results, net

(233,008)

 

(45,256)

 

(30,977)

 

(46,976)

 

233,008

 

 

(123,209)

Finance expense

(565,376)

 

(83,117)

 

(7,653)

 

(164,687)

 

565,376

 

 

(255,457)

Finance income

98,768

 

68,999

 

6,782

 

16,178

 

(98,768)

 

 

91,959

Foreign exchange, net

(738,626)

 

(48,507)

 

(41,827)

 

(303,447)

 

738,626

 

 

(393,781)

Derivatives

972,226

 

17,369

 

11,721

 

404,980

 

(972,226)

 

 

434,070

Income tax (expense)benefit

181,204

 

(70,122)

 

(905)

 

35,440

 

(181,204)

 

 

(35,587)

(Loss) profit for the period

(439,985)

 

130,872

 

(13,634)

 

(175,680)

 

439,985

 

(118,407)

 

(176,849)

Profit (loss) attributable to:

 

 

 

 

 

 

 

 

 

 

 

 

 

Owners of the Company

(442,325)

 

128,408

 

(10,001)

 

(174,385)

 

442,325

 

(118,407)

 

(174,385)

Non-controlling interests

2,340

 

2,464

 

(3,633)

 

(1,295)

 

(2,340)

 

 

(2,464)

 

(439,985)

 

130,872

 

(13,634)

 

(175,680)

 

439,985

 

(118,407)

 

(176,849)

Other select data

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

865,170

 

119,518

 

26,221

 

3,410

 

(865,170)

 

 

149,149

EBITDA

476,989

 

365,768

 

44,469

 

(160,734)

 

(476,989)

 

(118,407)

 

131,096

Additions to PP&E, intangible and contracts assets

684,550

 

234,702

 

7,219

 

6,547

 

(684,549)

 

 

248,469

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reconciliation of EBITDA

 

 

 

 

 

 

 

 

 

 

 

 

 

(Loss) profit for the period

(439,985)

 

130,872

 

(13,634)

 

(175,680)

 

439,985

 

(118,407)

 

(176,849)

Income tax and (expense) benefit

(181,204)

 

70,122

 

905

 

(35,440)

 

181,204

 

 

35,587

Finance results, net

233,008

 

45,256

 

30,977

 

46,976

 

(233,008)

 

 

123,209

Depreciation and amortization

865,170

 

119,518

 

26,221

 

3,410

 

(865,170)

 

 

149,149

EBITDA

476,989

 

365,768

 

44,469

 

(160,734)

 

(476,989)

 

(118,407)

 

131,096

 

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

 

35

Notes to the interim financial statements

(In thousands of Brazilian Reais - R$)

 


January 1, 2020 to June 30, 2020 (restated)

 

Reported segments

 

Reconciliation

 

Consolidated

 

Raízen

 

Gas and Energy

 

Moove

 

Cosan Corporate

 

Deconsolidated effects

 

Segment elimination

 

Statement of profit or loss:

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross sales

52,905,080

 

5,651,450

 

2,331,065

 

2

 

(52,905,080)

 

 

7,982,517

Domestic market (i)

47,091,542

 

5,651,450

 

2,247,093

 

2

 

(47,091,542)

 

 

7,898,545

External market (i)

5,813,538

 

 

83,972

 

 

(5,813,538)

 

 

83,972

Net sales

48,474,095

 

4,035,097

 

1,828,033

 

1

 

(48,474,095)

 

 

5,863,131

Cost of sales

(45,997,510)

 

(2,714,337)

 

(1,422,616)

 

(1,314)

 

45,997,510

 

 

(4,138,267)

Gross profit

2,476,585

 

1,320,760

 

405,417

 

(1,313)

 

(2,476,585)

 

 

1,724,864

Selling expenses

(1,428,173)

 

(360,994)

 

(223,879)

 

(1,221)

 

1,428,173

 

 

(586,094)

General and administrative expenses

(617,754)

 

(192,808)

 

(103,842)

 

(81,260)

 

617,754

 

 

(377,910)

Other income (expenses), net

455,351

 

40,364

 

29,028

 

(96,509)

 

(455,351)

 

 

(27,117)

Interest in earnings of associates

(86,129)

 

8

 

 

519,617

 

86,129

 

(515,889)

 

3,736

Interest in earnings of joint venture

 

 

 

(29,808)

 

 

 

(29,808)

Finance results, net

(785,835)

 

(45,852)

 

(70,017)

 

(630,537)

 

785,835

 

 

(746,406)

Finance expense

(1,041,956)

 

(172,598)

 

(15,765)

 

(815,114)

 

1,041,956

 

 

(1,003,477)

Finance income

224,974

 

124,617

 

16,769

 

65,707

 

(224,974)

 

 

207,093

Foreign exchange, net

(4,256,900)

 

(199,787)

 

(115,840)

 

(1,616,178)

 

4,256,900

 

 

(1,931,805)

Derivatives

4,288,047

 

201,916

 

44,819

 

1,735,048

 

(4,288,047)

 

 

1,981,783

Income tax (expense)benefit

(36,222)

 

(253,018)

 

(14,516)

 

246,126

 

36,222

 

 

(21,408)

(Loss) profit for the period

(22,177)

 

508,460

 

22,191

 

(74,905)

 

22,177

 

(515,889)

 

(60,143)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Profit (loss) attributable to:

 

 

 

 

 

 

 

 

 

 

 

 

 

Owners of the Company

(60,658)

 

500,604

 

15,284

 

(72,134)

 

60,658

 

(515,889)

 

(72,135)

Non-controlling interests

38,481

 

7,856

 

6,907

 

(2,771)

 

(38,481)

 

 

11,992

 

(22,177)

 

508,460

 

22,191

 

(74,905)

 

22,177

 

(515,889)

 

(60,143)

Other select data

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

2,283,493

 

236,280

 

49,690

 

6,699

 

(2,283,493)

 

 

292,669

EBITDA

3,083,373

 

1,043,610

 

156,414

 

316,206

 

(3,083,373)

 

(515,889)

 

1,000,341

Additions to PP&E, intangible and contract assets

1,915,153

 

485,460

 

10,359

 

11,294

 

(1,915,153)

 

 

507,113

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reconciliation of EBITDA

 

 

 

 

 

 

 

 

 

 

 

 

 

(Loss) profit for the period

(22,177)

 

508,460

 

22,191

 

(74,905)

 

22,177

 

(515,889)

 

(60,143)

Income tax and (expense) benefit

36,222

 

253,018

 

14,516

 

(246,126)

 

(36,222)

 

 

21,408

Finance results, net

785,835

 

45,852

 

70,017

 

630,537

 

(785,835)

 

 

746,406

Depreciation and amortization

2,283,493

 

236,280

 

49,690

 

6,699

 

(2,283,493)

 

 

292,669

EBITDA

3,083,373

 

1,043,610

 

156,414

 

316,206

 

(3,083,373)

 

(515,889)

 

1,000,340

 

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

 

36

Notes to the interim financial statements

(In thousands of Brazilian Reais - R$)

 

 

June 30, 2021

 

Reported segments

 

Reconciliation

Consolidated

 

Raízen

 

Gas and Energy

 

Moove

 

Logistics

 

Cosan Corporate

 

Deconsolidated effects

 

Segment elimination

 

Statement of financial position:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

4,802,560

 

1,648,910

 

902,973

 

4,794,875

 

1,220,692

 

(4,802,560)

 

 

8,567,450

Marketable securities

378,762

 

910,842

 

257,572

 

1,592,882

 

894,636

 

(378,762)

 

 

3,655,932

Trade receivables

4,580,850

 

1,292,061

 

607,882

 

647,881

 

675

 

(4,580,850)

 

 

2,548,499

Derivative financial instruments

9,104,704

 

655,882

 

17,924

 

1,834,460

 

2,565,945

 

(9,104,704)

 

 

5,074,211

Inventories

8,276,060

 

134,805

 

665,491

 

277,261

 

9

 

(8,276,060)

 

 

1,077,566

Sectorial financial assets

 

237,426

 

 

 

 

 

 

237,426

Other financial assets

157,224

 

 

443

 

 

 

(157,224)

 

 

443

Other current assets

6,724,390

 

296,850

 

351,756

 

642,755

 

1,915,940

 

(6,724,390)

 

(573,349)

 

2,633,952

Other non-current assets

5,631,162

 

1,411,850

 

292,337

 

2,947,395

 

1,853,227

 

(5,631,162)

 

(465,471)

 

6,039,338

Investments in associates

2,150

 

(1)

 

 

51,222

 

10,357,931

 

(2,150)

 

(10,013,469)

 

395,683

Investments in joint venture

1,272,698

 

 

 

 

7,304,100

 

(1,272,698)

 

 

7,304,100

Biological assets

1,969,532

 

 

 

 

 

(1,969,532)

 

 

Contract asset

2,861,472

 

561,283

 

28,120

 

 

 

(2,861,472)

 

 

589,403

Right-of-use assets

7,101,204

 

27,843

 

48,726

 

7,612,081

 

37,524

 

(7,101,204)

 

 

7,726,174

Property, plant and equipment

18,720,964

 

36,546

 

314,734

 

15,132,733

 

71,514

 

(18,720,964)

 

 

15,555,527

Intangible assets and goodwill

7,945,310

 

9,124,599

 

1,229,807

 

7,185,054

 

28,391

 

(7,945,310)

 

 

17,567,851

Loans, borrowings and debentures

(23,843,400)

 

(6,165,052)

 

(754,914)

 

(16,187,565)

 

(12,680,531)

 

23,843,400

 

 

(35,788,062)

Derivative financial instruments

(9,271,544)

 

(819,093)

 

(7,266)

 

(78,641)

 

(394,409)

 

9,271,544

 

 

(1,299,409)

Trade payables

(12,301,206)

 

(1,476,807)

 

(890,615)

 

(662,848)

 

(3,473)

 

12,301,206

 

 

(3,033,743)

Employee benefits payable

(787,056)

 

(63,187)

 

(72,820)

 

(179,860)

 

(22,022)

 

787,056

 

 

(337,889)

Sectorial financial liabilities

 

(1,244,124)

 

 

 

 

 

 

(1,244,124)

Other current liabilities

(4,732,530)

 

(801,641)

 

(307,785)

 

(1,226,088)

 

(298,444)

 

4,732,530

 

101,759

 

(2,532,199)

Preferred shareholders payable in subsidiaries

 

 

 

 

(221,869)

 

 

 

(221,869)

Leases

(6,202,672)

 

(17,774)

 

(50,281)

 

(2,830,798)

 

(41,794)

 

6,202,672

 

 

(2,940,647)

Other non-current liabilities

(7,482,752)

 

(1,810,816)

 

(548,238)

 

(5,787,888)

 

(2,262,820)

 

7,482,752

 

937,060

 

(9,472,702)

Total assets (net of liabilities) allocated by segment

14,907,882

 

3,940,402

 

2,085,846

 

15,764,911

 

10,325,222

 

(14,907,882)

 

(10,013,470)

 

22,102,911

Total assets

79,529,042

 

16,338,896

 

4,717,765

 

42,718,599

 

26,250,584

 

(79,529,042)

 

(11,052,289)

 

78,973,555

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Shareholders' equity attributable to:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity attributable to owners of the Company

14,617,144

 

3,869,567

 

1,451,166

 

4,692,404

 

10,316,256

 

(14,617,144)

 

(10,013,470)

 

10,315,923

Non-controlling interests

290,738

 

70,835

 

634,680

 

11,072,507

 

8,966

 

(290,738)

 

 

11,786,988

Total shareholders' equity

14,907,882

 

3,940,402

 

2,085,846

 

15,764,911

 

10,325,222

 

(14,907,882)

 

(10,013,470)

 

22,102,911

 

37

Notes to the interim financial statements

(In thousands of Brazilian Reais - R$)

 

 

December 31, 2020 (restated)

 

Reported segments

 

Reconciliation

Consolidated

 

Raízen

 

Gas and Energy

 

Moove

 

Cosan Corporate

 

Deconsolidated effects

 

Segment elimination

 

Statement of financial position:

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

3,422,828

 

1,899,533

 

936,345

 

1,778,175

 

(3,422,828)

 

 

4,614,053

Marketable securities

19,086

 

1,188,625

 

168,066

 

914,879

 

(19,086)

 

 

2,271,570

Trade receivables

4,265,294

 

1,121,612

 

483,227

 

 

(4,265,294)

 

 

1,604,839

Derivative financial instruments

6,064,604

 

517,181

 

28,463

 

2,581,774

 

(6,064,604)

 

 

3,127,418

Inventories

8,317,566

 

121,064

 

564,836

 

 

(8,317,566)

 

 

685,900

Sectorial financial assets

 

241,749

 

 

 

 

 

241,749

Other financial assets

160,600

 

 

69,126

 

779,695

 

(160,600)

 

 

848,821

Other current assets

5,761,106

 

276,139

 

146,166

 

1,211,108

 

(5,761,106)

 

(601,024)

 

1,032,389

Other non-current assets

5,225,978

 

169,905

 

398,796

 

1,566,400

 

(5,225,978)

 

(365,383)

 

1,769,718

Investments in associates

 

 

 

4,989,472

 

 

(4,655,767)

 

333,705

Investments in joint venture

1,305,790

 

 

 

7,988,208

 

(1,305,790)

 

 

7,988,208

Biological assets

1,073,582

 

 

 

 

(1,073,582)

 

 

Contract asset

2,860,658

 

686,690

 

9,248

 

 

(2,860,658)

 

 

695,938

Right-of-use assets

5,210,366

 

19,865

 

39,550

 

24,809

 

(5,210,366)

 

 

84,224

Property, plant and equipment

18,165,518

 

15,326

 

327,535

 

74,135

 

(18,165,518)

 

 

416,996

Intangible assets and goodwill

6,089,034

 

8,769,986

 

1,268,095

 

7,215

 

(6,089,034)

 

 

10,045,296

Loans, borrowings and debentures

(24,557,518)

 

(7,043,909)

 

(802,938)

 

(7,580,380)

 

24,557,518

 

 

(15,427,227)

Derivative financial instruments

(3,088,300)

 

(286,018)

 

(348)

 

(131,461)

 

3,088,300

 

 

(417,827)

Trade payables

(9,311,282)

 

(1,182,111)

 

(688,139)

 

(4,942)

 

9,311,282

 

 

(1,875,192)

Employee benefits payable

(534,376)

 

(74,543)

 

(96,192)

 

(25,146)

 

534,376

 

 

(195,881)

Sectorial financial liabilities

 

(565,911)

 

 

 

 

 

(565,911)

Other current liabilities

(4,094,274)

 

(662,779)

 

(290,827)

 

(673,340)

 

4,094,274

 

40,998

 

(1,585,948)

Preferred shareholders payable in subsidiaries

 

 

 

(387,044)

 

 

 

(387,044)

Leases

(4,734,766)

 

(10,320)

 

(41,299)

 

(28,144)

 

4,734,766

 

 

(79,763)

Other non-current liabilities

(5,208,482)

 

(1,856,161)

 

(554,141)

 

(2,235,324)

 

5,208,482

 

925,409

 

(3,720,217)

Total assets (net of liabilities) allocated by segment 

16,413,012

 

3,345,923

 

1,965,569

 

10,850,089

 

(16,413,012)

 

(4,655,767)

 

11,505,814

Total assets 

67,942,010

 

15,027,675

 

4,439,453

 

21,915,870

 

(67,942,010)

 

(5,622,174)

 

35,760,824

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Shareholders' equity attributable to:

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity attributable to owners of the Company

16,129,497

 

3,288,315

 

1,367,157

 

10,847,666

 

(16,129,497)

 

(4,655,473)

 

10,847,665

Non-controlling interests

283,515

 

57,608

 

598,412

 

2,423

 

(283,515)

 

(294)

 

658,149

Total shareholders' equity

16,413,012

 

3,345,923

 

1,965,569

 

10,850,089

 

(16,413,012)

 

(4,655,767)

 

11,505,814

 

38

Notes to the interim financial statements

(In thousands of Brazilian Reais - R$)

 

4.1  Net sales by segment

 

 

April 1, 2021 to June 30, 2021

 

January 1, 2021 to June 30, 2021

 

April 1, 2020 to June 30, 2020

 

January 1, 2020 to June 30, 2020

Reported segment 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Raízen

 

 

 

 

 

 

 

  Fuels

31,161,485

 

57,192,248

 

15,350,786

 

38,591,263

  Ethanol

2,446,772

 

6,182,702

 

2,087,864

 

5,757,665

  Sugar

2,989,887

 

6,427,814

 

1,085,080

 

3,387,961

  Gas

416,667

 

1,004,384

 

196,147

 

1,020,194

  Diesel

1,932,382

 

2,957,728

 

1,095,068

 

2,607,602

  Cogeneration

322,892

 

817,583

 

437,989

 

1,105,270

  Other

775,182

 

1,374,486

 

282,801

 

585,238

  Intercompany elimination (2,517,205)
(4,607,097)
(1,628,205)
(4,581,098)

 

37,528,062

 

71,349,848

 

18,907,530

 

48,474,095

Gas and Energy

 

 

 

 

 

 

 

Natural gas distribution

 

 

 

 

 

 

 

  Industrial

1,684,055

 

3,192,930

 

758,015

 

2,245,829

  Residential

410,695

 

705,029

 

309,596

 

620,736

  Cogeneration

137,061

 

277,830

 

55,740

 

149,935

  Automotive

76,233

 

136,092

 

26,783

 

103,078

  Commercial

94,489

 

184,379

 

36,710

 

163,022

  Construction revenue

263,216

 

442,498

 

219,098

 

416,319

  Other

33,389

 

57,791

 

8,696

 

22,289

 

2,699,138

 

4,996,549

 

1,414,638

 

3,721,208

 

 

 

 

 

 

 

 

Electricity trading

181,439

 

400,649

 

145,114

 

313,889

 

 

 

 

 

 

 

 

Moove

 

 

 

 

 

 

 

  Finished goods

1,282,968

 

2,540,514

 

735,814

 

1,689,164

  Base oil

158,593

 

287,545

 

36,230

 

87,624

  Services

33,767

 

64,826

 

24,822

 

51,245

 

1,475,328

 

2,892,885

 

796,866

 

1,828,033

 

 

 

 

 

 

 

 

Logistics

 

 

 

 

 

 

 

  North operations 

1,620,826

 

2,210,054

 

 

  South operations

512,441

 

682,321

 

 

  Container operations

82,625

 

108,869

 

 

 

2,215,892

 

3,001,244

 

 

Reconciliation

 

 

 

 

 

 

 

Cosan Corporate

902

 

1,253

 

1

 

1

Deconsolidated effects and eliminations

(37,542,652)

 

(71,368,521)

 

(18,907,530)

 

(48,474,095)

Total

6,558,109

 

11,273,907

 

2,356,619

 

5,863,131

 

39

Notes to the interim financial statements

(In thousands of Brazilian Reais - R$)

 

5  Financial assets and liabilities

Financial assets and liabilities are as following: 

 

 

 

 

Parent Company

 

Consolidated

 

Note

 

June 30, 2021

 

December 31, 2020

 

June 30, 2021

 

December 31, 2020

Assets

 

 

 

 

 

 

 

 

 

  Fair value through profit or loss

 

 

 

 

 

 

 

 

 

    Cash and cash equivalents

5.1

 

254,336

 

1,148,860

 

4,336,568

 

2,154,257

    Marketable securities

5.2

 

787,715

 

788,965

 

3,655,932

 

2,271,570

    Other financial assets

5.4

 

 

779,695

 

443

 

848,821

    Derivate financial instruments

5.10

 

2,463,037

 

2,457,604

 

5,074,211

 

3,127,418

 

 

 

3,505,088

 

5,175,124

 

13,067,154

 

8,402,066

 Amortized cost

 

 

 

 

 

 

 

 

 

    Cash and cash equivalents

5.1

 

487,381

 

407

 

4,230,882

 

2,459,796

    Trade receivables

5.3

 

 

 

2,473,466

 

1,604,839

    Receivables from related parties

5.5

 

708,970

 

760,342

 

351,966

 

271,766

    Sector financial assets

5.9

 

 

 

237,426

 

241,749

    Dividends receivable

 

 

325,905

 

160,694

 

1,000,620

 

77,561

 

 

 

1,522,256

 

921,443

 

8,294,360

 

4,655,711

Total

 

 

5,027,344

 

6,096,567

 

21,361,514

 

13,057,777

Liabilities

 

 

 

 

 

 

 

 

 

  Amortized cost

 

 

 

 

 

 

 

 

 

    Loans, borrowings and debentures

5.6

 

(5,573,122)

 

 

(19,180,472)

 

(8,590,199)

    Trade payables

5.7

 

(1,708)

 

(4,066)

 

(3,033,743)

 

(1,875,192)

    Other financial liabilities

 

 

 

 

(713,061)

 

(149,293)

    Leases

5.8

 

(41,368)

 

(28,145)

 

(2,940,647)

 

(79,763)

    Railroad concession payable

11

 

 

 

(2,996,541)

 

    Payables to related parties

5.5

 

(7,050,672)

 

(7,374,879)

 

(279,273)

 

(150,484)

    Preferred shareholders payable in subsidiaries

 

 

(221,869)

 

(387,044)

 

(221,869)

 

(387,044)

    Dividends payable

 

 

(35)

 

(216,929)

 

(9,603)

 

(285,177)

    Sector financial liabilities

5.9

 

 

 

(1,244,124)

 

(565,911)

    Tax installments - REFIS

12

 

(193,091)

 

(193,353)

 

(201,691)

 

(199,586)

 

 

 

(13,081,865)

 

(8,204,416)

 

(30,821,024)

 

(12,282,649)

  Fair value through profit or loss

 

 

 

 

 

 

 

 

 

    Loans, borrowings and debentures

5.6

 

 

 

(16,607,590)

 

(6,837,028)

    Consideration payable

 

 

 

 

(203,415)

 

(224,787)

    Derivative financial instruments

5.10

 

(394,408)

 

(131,462)

 

(1,299,409)

 

(417,827)

 

 

 

(394,408)

 

(131,462)

 

(18,110,414)

 

(7,479,642)

Total

 

 

(13,476,273)

 

(8,335,878)

 

(48,931,438)

 

(19,762,291)

 

40

Notes to the interim financial statements

(In thousands of Brazilian Reais - R$)

 

5.1 Cash and cash equivalents

 

 

Parent Company

 

Consolidated

 

June 30, 2021

 

December 31, 2020

 

June 30, 2021

 

December 31, 2020

Cash and bank accounts

487,216

 

255

 

680,269

 

75,160

Savings account

 

 

1,090,783

 

986,379

Financial investments

254,501

 

1,149,012

 

6,796,398

 

3,552,514

 

741,717

 

1,149,267

 

8,567,450

 

4,614,053

 

Financial investments include the following:

 

 

 

Parent company

 

Consolidated

 

 

June 30, 2021

 

December 31, 2020

 

June 30, 2021

 

December 31, 2020

Investment fund

 

 

 

 

 

 

 

 

Repurchase agreements

 

103,768

 

856,078

 

974,425

 

1,671,802

Bank deposits certificates

 

150,568

 

292,782

 

3,293,261

 

474,910

Other

 

 

 

68,882

 

7,545

 

 

254,336

 

1,148,860

 

4,336,568

 

2,154,257

Bank investments

 

 

 

 

 

 

 

 

Repurchase agreements

 

 

 

4,351

 

1,293,833

Bank deposits certificates

 

 

 

2,347,942

 

104,272

Other

 

165

 

152

 

107,537

 

152

 

 

165

 

152

 

2,459,830

 

1,398,257

 

 

254,501

 

1,149,012

 

6,796,398

 

3,552,514

 

The onshore financial investments are remunerated at rates around 100% of the interbank deposit certificate (Certificados de Depósitos Interbancários), or “CDI,” on June 30, 2021 (97% of CDI in 2020) and offshore financial investments are remunerated at rates around 100% of Fed funds. The sensitivity analysis on interest rate risks is in note 5.12. The sensitivity analysis for interest rate risks is presented in Note 5.12.

 

5.2 Marketable securities and restricted cash

Accounting policy

Restricted cash are measured and classified at amortized cost, both of them with the average maturity of government bonds between two and five years, however they can be promptly redeemed and are subject to an insignificant risk of change in value.

 

41

Notes to the interim financial statements

(In thousands of Brazilian Reais - R$)

 

 

Parent company

 

Consolidated

 

June 30, 2021

 

December 31, 2020

 

June 30, 2021

 

December 31, 2020

Marketable securities

 

 

 

 

 

 

 

Government security (i)

787,715

 

788,965

 

3,650,564

 

2,271,570

Bank deposits certificates

 

 

5,368

 

 

787,715

 

788,965

 

3,655,932

 

2,271,570

 

 

 

 

 

 

 

 

Restricted cash

 

 

 

 

 

 

 

Securities pledged as collateral

30,247

 

 

57,549

 

 

30,247

 

 

57,549

 

 

(i)       Government securities have stated interest connected to Special System for Settlement and Custody (Sistema Especial de Liquidação e de Custódia), or “SELIC”, with a return of approximately 100% of the CDI.

 

5.3 Trade receivables

    

 

 

Consolidated

 

 

June 30, 2021

 

December 31, 2020

Domestic - Brazilian reais

 

1,699,709

 

1,049,890

Unbilled receivables (i)

 

794,597

 

667,793

Export – foreign currency

 

98,501

 

17,502

 

 

2,592,807

 

1,735,185

 

 

 

 

 

Expected credit losses

 

(124,745)

 

(130,346)

 

 

2,468,062

 

1,604,839

 

 

 

 

 

Current

 

2,447,515

 

1,585,708

Non-current

 

20,547

 

19,131

 

 

2,468,062

 

1,604,839

 

(i)       Unbilled revenue refers to the part of the gas supply in the month, whose measurement and billing has not yet been carried out.

 

5.4 Other financial assets

 

The balance of other financial assets is composed as following: 

 

 

 

 

Parent Company

 

Consolidated

 

 

 

June 30, 2021

 

December 31, 2020

 

June 30, 2021

 

December 31, 2020

Rumo S.A. shares (i)

 

 

 

770,862

 

 

770,862

Cosan Logística S.A. shares (i)

 

 

 

8,833

 

 

8,833

Other financial assets (ii)

 

 

 

 

443

 

69,126

 

 

 

 

779,695

 

443

 

848,821

 

 

 

 

 

 

 

 

 

 

Current

 

 

 

779,695

 

443

 

848,821

 

 

 

 

779,695

 

443

 

848,821

 

42

Notes to the interim financial statements

(In thousands of Brazilian Reais - R$)

 


(i) Through the corporate reorganization detailed in note 1.1, the registered value of the shares started to be classified as investments.




(ii) On March 31, 2020Cosan Lubes Investments Limited (“CLI”) received R$ 65,478 due to the satisfaction of the precedent conditions on December 31, 2019, as provided for in the investment agreement between the Company and CVC Fund VII (“CVC”). On April 15, 2021, the updated amount of R$ 69,155 was liquidated.


5.5 Related parties

a)      Summary of balances to related parties

 

 

 

Parent Company

 

Consolidated

 

 

June 30, 2021

 

December 31, 2020

 

June 30, 2021

 

December 31, 2020

Current asset

 

 

 

 

 

 

 

 

Commercial operations

 

 

 

 

 

 

 

 

Raízen Energia S.A.

 

9,718

 

23,274

 

38,188

 

29,485

Rumo S.A

 

1,589

 

4,289

 

 

8,388

Aguassanta Participações S.A.

 

1,066

 

837

 

1,066

 

837

Cosan Lubrificantes e Especialidades S.A.

 

113,324

 

219,613

 

 

Compass Gás e Energia S.A.

 

3,685

 

3,732

 

 

Payly Soluções de Pagamentos S.A

 

2,450

 

2,390

 

 

Raízen S.A.

 

620

 

644

 

19,707

 

1,448

Termag - Terminal Marítimo de Guarujá S.A.

 

 

 

14,286

 

Other

 

3,201

 

9,190

 

1,110

 

8,601

 

 

135,653

 

263,969

 

74,357

 

48,759

Financial operations

 

 

 

 

 

 

 

 

Raízen Energia S.A.

 

 

21,141

 

 

21,141

Raízen S.A.

 

1,883

 

1,883

 

1,883

 

1,883

 

 

1,883

 

23,024

 

1,883

 

23,024

Total current assets

 

137,536

 

286,993

 

76,240

 

71,783

 

 

 

 

 

 

 

 

 

Non-current assets

 

 

 

 

 

 

 

 

Commercial operations

 

 

 

 

 

 

 

 

Raízen S.A.

 

 

 

47,731

 

Termag - Terminal Marítimo de Guarujá S.A.

 

 

 

71,429

 

 

 

 

 

119,160

 

Preferred shares

 

 

 

 

 

 

 

 

Janus Brasil Participações S.A

 

4,959

 

 

4,959

 

Raízen S.A.

 

 

 

178

 

 

 

4,959

 

 

5,137

Corporate / financial operations

 

 

 

 

 

 

 

 

Raízen Energia S.A.

 

151,429

 

155,175

 

151,429

 

155,175

Other

 

 

 

 

44,808

Cosan Lubrificantes e Especialidades S.A.

 

415,046

 

318,174

 

 

 

 

566,475

 

473,349

 

151,429

 

199,983

Total non-current assets

 

571,434

 

473,349

 

275,726

 

199,983

Total assets

 

708,970

 

760,342

 

351,966

 

271,766

 

43

Notes to the interim financial statements

(In thousands of Brazilian Reais - R$)

 

 

 

Parent Company

 

Consolidated

 

 

June 30, 2021

 

December 31, 2020

 

June 30, 2021

 

December 31, 2020

Current liabilities

 

 

 

 

 

 

 

 

Commercial operations

 

 

 

 

 

 

 

 

Raízen Energia S.A.

 

43,200

 

30,447

 

79,567

 

42,709

Raízen S.A.

 

8,774

 

 

194,652

 

Rumo S.A

 

377

 

571

 

 

704

Cosan Lubrificantes e Especialidades S.A.

 

2,460

 

8,059

 

 

Payly Soluções de Pagamentos S.A

 

3,963

 

213

 

 

Other

 

434

 

45

 

914

 

53

 

 

59,208

 

39,335

 

275,133

 

43,466

 

 

 

 

 

 

 

 

 

Corporate / financial operations

 

 

 

 

 

 

 

 

Raízen S.A.

 

 

11,386

 

 

11,387

Cosan Overseas Limited

 

32,322

 

33,579

 

 

Cosan Luxembourg S.A.

 

41,336

 

103,643

 

 

Raízen Energia S.A.

 

 

90,797

 

4,140

 

95,631

 

 

73,658

 

239,405

 

4,140

 

107,018

Total current liabilities

 

132,866

 

278,740

 

279,273

 

150,484

 

 

 

 

 

 

 

 

 

Non-current liabilities

 

 

 

 

 

 

 

 

Corporate / financial operations

 

 

 

 

 

 

 

 

Cosan Lubrificantes e Especialidades S.A.

 

886,800

 

875,690

 

 

Cosan Luxembourg S.A.

 

3,469,026

 

3,603,911

 

 

Aldwych Temple Venture Capital Limited

 

43,372

 

 

 

Cosan Overseas Limited

 

2,518,608

 

2,616,538

 

 

Total non-current liabilities

 

6,917,806

 

7,096,139

 

 

Total liabilities

 

7,050,672

 

7,374,879

 

279,273

 

150,484

 

44

Notes to the interim financial statements

(In thousands of Brazilian Reais - R$)

 

b)     Related party transactions

 

 

Parent Company

 

April 1, 2021 to June 30, 2021

 

January 1, 2021 to June 30, 2021

 

April 1, 2020 to June 30, 2020

 

January 1, 2020 to June 30, 2020

Purchase of goods / inputs / services

 

 

 

 

 

 

 

Raízen S.A.

 

(11)

 

 

Other

(11)

 

(14)

 

 

 

(11)

 

(25)

 

 

Shared (expenses) income

 

 

 

 

 

 

 

Rumo S.A (i)

729

 

1,571

 

743

 

1,935

Cosan Lubrificantes e Especialidades S.A

691

 

1,431

 

594

 

1,639

Payly Soluções de Pagamentos S.A

32

 

68

 

 

Compass Gas e Energia S.A

798

 

1,581

 

 

Companhia de Gás de São Paulo - COMGÁS

361

 

689

 

 

Sinlog Tecnologia em Logística S.A

32

 

68

 

 

Raízen Energia S.A.

(1,155)

 

(2,413)

 

(595)

 

(1,656)

 

1,488

 

2,995

 

742

 

1,918

 

 

 

 

 

 

 

 

Financial result

 

 

 

 

 

 

 

Cosan Lubrificantes e Especialidades S.A

 

 

(170)

 

(1,920)

Cosan Limited (i)

 

82

 

68

 

354

Cosan Luxembourg S.A.

458,199

 

80,042

 

(231,830)

 

(1,081,070)

Cosan Overseas Limited

298,360

 

(12,875)

 

(197,792)

 

(837,764)

Raízen S.A.

965

 

2,273

 

1,946

 

4,013

Aldwych Temple Venture Capital Limited

5,889

 

4,398

 

 

 

763,413

 

73,920

 

(427,778)

 

(1,916,387)

Total

764,890

 

76,890

 

(427,036)

 

(1,914,469)

 

45

Notes to the interim financial statements

(In thousands of Brazilian Reais - R$)

 

 

Consolidated

 

April 1, 2021 to June 30, 2021

 

January 1, 2021 to June 30, 2021

 

April 1, 2020 to June 30, 2020

 

January 1, 2020 to June 30, 2020

Operating sales

 

 

 

 

 

 

 

Rumo S.A (i)

 

10,636

 

9,881

 

17,542

Raízen Energia S.A.

109,018

 

123,048

 

10,930

 

16,654

Raízen S.A.

52,314

 

61,259

 

8,488

 

18,534

Raízen International Universal Corporation

3,357

 

3,357

 

 

Raizen Trading LLP

6,321

 

6,321

 

 

Shell Energy do Brasil Ltda.

11,818

 

19,752

 

 

 

182,828

 

224,373

 

29,299

 

52,730

Purchase of goods / inputs / services

 

 

 

 

 

 

 

Raízen Energia S.A.

(13,486)

 

(26,852)

 

 

Raízen S.A.

(414,777)

 

(415,600)

 

 

Outros

 

 

(14)

 

(27)

 

(428,263)

 

(442,452)

 

(14)

 

(27)

Shared (expenses) income

 

 

 

 

 

 

 

Rumo S.A (i)

 

842

 

743

 

1,935

Sinlog Tecnologia em Logística S.A

32

 

68

 

 

Raízen Energia S.A.

(18,752)

 

(30,997)

 

(11,500)

 

(24,701)

 

(18,720)

 

(30,087)

 

(10,757)

 

(22,766)

 

 

 

 

 

 

 

 

Financial result

 

 

 

 

 

 

 

Cosan Limited

 

357

 

357

 

890

Raízen S.A.

960

 

1,946

 

1,946

 

4,013

 

960

 

2,303

 

2,303

 

4,903

Total

(263,195)

 

(245,863)

 

20,831

 

34,840

 

(i)       Balances related to the months before the date of the corporate restructuring 1.1.

 

46

Notes to the interim financial statements

(In thousands of Brazilian Reais - R$)

 

c)     Officers’ and directors’ compensation

The Company has a compensation policy approved by the Board of Directors. Compensation of the Company’s key management personnel includes salaries, contributions to a post-employment defined benefit plan and share-based payment. We present below the Parent Company balance on June 30, 2021, as follows:

 

 

January 1, 2021 to June 30, 2021

 

April 1, 2021 to June 30, 2021

 

January 1, 2020 to June 30, 2020

 

April 1, 2020 to June 30, 2020

Short-term benefits to officers and directors

11,006

 

20,989

 

936

 

7,980

Share-based payment transactions

 

445

 

647

 

4,409

Post-employment benefits

86

 

173

 

 

 

11,092

 

21,607

 

1,583

 

12,389

 

5.6 Loans, borrowings and debentures

The terms and conditions of outstanding loans are as follows:

 

 

 

 

 

Parent Company

 

 

 

 

Description

 

Index

 

Annual interest rate

 

June 30, 2021

 

December 31, 2020

 

Maturity

 

Objective

Unsecured

 

 

 

 

 

 

 

 

 

 

 

 

Senior Notes Due 2029

 

Fixed 5.50%

 

5.50%

 

3,784,296

 

 

Sep-29

 

Acquisition

Debentures

 

CDI + 2.65

 

6.91%

 

1,788,826

 

 

Aug-25

 

Investment

Total

 

 

 

 

 

5,573,122

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current

 

 

 

 

 

121,255

 

 

 

 

 

Non-current

 

 

 

 

 

5,451,867

 

 

 

 

 

 

47

Notes to the interim financial statements

(In thousands of Brazilian Reais - R$)

 

 

 

 

 

Consolidated

 

 

 

 

Description

 

Index

 

Annual interest rate

 

June 30, 2021

 

December 31, 2020

 

Maturity

 

Objective

Secured

 

 

 

 

 

 

 

 

 

 

 

 

BNDES

 

URTJLP

 

6.76%

 

2,844,925

 

 

Dec-29

 

Investment

 

 

Fixed

 

5.65%

 

554,073

 

 

Jan-25

 

Investment

 

 

IPCA

 

7.46%

 

864

 

 

Nov-21

 

Investment

 

 

URTJLP

 

9.27%

 

135

 

 

Mar-22

 

Investment

 

 

Fixed

 

3.50%

 

902

 

 

Jan-24

 

Investment

 

 

IPCA - 3.25%

 

9.47%

 

1,002,259

 

807,438

 

Apr-29

 

Investment

 

 

IPCA - 4.10%

 

10.37%

 

164,974

 

175,374

 

Apr-29

 

Investment

Debentures

 

CDI + 1.79%

 

6.01%

 

756,532

 

 

Jun-27

 

Investment

 

 

IPCA + 4.77%

 

11.08%

 

741,568

 

 

Jun-31

 

Investment

Export credit agreement

 

Euribor + 0.58%

 

0.58%

 

98,980

 

 

Sep-26

 

Investment

European investment bank (EIB)

 

USD + Libor 6M + 0.54%

 

0.80%

 

 

30,817

 

May-21

 

Investment

 

 

USD + Libor 6M + 0.61%

 

0.80%

 

27,936

 

57,813

 

Sep-21

 

Investment

 

 

 

 

 

 

6,193,148

 

1,071,442

 

 

 

 

Unsecured

 

 

 

 

 

 

 

 

 

 

 

 

Foreign loans

 

GBP + Libor 06 + 1.50%

 

1.40%

 

138,953

 

143,039

 

Jul-21

 

Working capital

 

 

GBP – Fixed

 

1.40%

 

34,584

 

35,556

 

Nov-22

 

Working capital

 

 

GBP + Libor-06 + 1.10%

 

1.18%

 

138,212

 

142,091

 

Dec-21

 

Acquisition

 

 

GBP + Libor-06 + 1.50%

 

1.61%

 

241,875

 

248,666

 

Dec-22

 

Acquisition

 

 

EUR - Fixed

 

4.42%

 

1,287

 

2,095

 

Sep-22

 

Investment

Export credit agreement

 

CDI + 1.03%

 

2.90%

 

83,656

 

 

Feb-23

 

Investment

 

 

CDI + 2.25%

 

2.63%

 

60,365

 

 

May-26

 

Investment

 

 

CDI + 0.80%

 

4.98%

 

506,888

 

 

Dec-23

 

Investment

Resolution 4131

 

USD

 

0.89%

 

266,561

 

 

Nov-22

 

Working capital

 

 

USD + 3.67%

 

3.67%

 

399,522

 

415,232

 

May-23

 

Investment

 

 

USD + 1.59%

 

0.00%

 

 

388,912

 

Apr-21

 

Investment

 

 

USD + 1.36%

 

1.36%

 

378,411

 

 

Feb-24

 

Investment

 

 

Fixed

 

1.87%

 

18,396

 

 

Oct-21

 

Working capital

Banking credit certificates

 

IPCA + 0.81%

 

7.10%

 

307,479

 

 

Jan-48

 

Working capital

Perpetual Notes

 

USD

 

8.25%

 

2,532,624

 

2,631,100

 

Nov-40

 

Acquisition

Senior Notes Due 2023

 

USD

 

5.00%

 

539,235

 

569,466

 

Mar-23

 

Acquisition

Senior Notes Due 2025

 

USD

 

5.88%

 

2,871,979

 

 

Jan-25

 

Acquisition

Senior Notes Due 2027

 

USD

 

7.00%

 

4,035,549

 

4,379,812

 

Jan-27

 

Acquisition

Senior Notes Due 2028

 

USD

 

5.25%

 

2,540,365

 

 

Jan-28

 

Acquisition

Senior Notes Due 2029

 

Fixed 5.50%

 

5.50%

 

3,784,296

 

 

Sep-29

 

Acquisition

Prepayment

 

100% Libor-03 - 3.50%

 

0.00%

 

 

27,129

 

Mar-21

 

Working capital

 

 

100% Libor-03 - 1%

 

1.17%

 

99,962

 

104,318

 

Nov-21

 

Working capital

Debentures

 

IPCA + 4.68%

 

10.98%

 

564,790

 

 

Feb-26

 

Investment

 

 

IPCA + 4.50%

 

10.79%

 

710,285

 

 

Feb-29

 

Investment

 

 

IPCA + 3.60%

 

7.47%

 

378,691

 

 

Dec-30

 

Working capital

 

 

CDI + 2.65

 

6.91%

 

1,788,826

 

 

Aug-25

 

Investment

 

 

IPCA + 6.80%

 

13.23%

 

841,190

 

 

Apr-30

 

Investment

 

 

IPCA + 3.90%

 

10.15%

 

1,031,355

 

 

Oct-29

 

Investment

 

 

IPCA + 4.00%

 

10.26%

 

1,007,587

 

 

Dec-35

 

Investment

 

 

IPCA + 7.48%

 

13.95%

 

323,905

 

299,524

 

Dec-22

 

Investment

 

 

IPCA + 7.36%

 

13.82%

 

105,822

 

97,956

 

Dec-25

 

Investment

 

 

IPCA + 5.87%

 

12.24%

 

896,418

 

890,658

 

Dec-23

 

Investment

 

 

IPCA + 4.33%

 

10.61%

 

482,530

 

452,457

 

Oct-24

 

Investment

 

 

IGPM + 6.10%

 

25.89%

 

344,359

 

298,706

 

May-28

 

Investment

 

 

100% CDI +0.50%

 

4.67%

 

2,038,916

 

2,007,849

 

Oct-22

 

Investment

Working capital

 

100% CDI - 2.75%

 

5.82%

 

100,041

 

100,045

 

Jun-22

 

Working capital

Promissory notes

 

100% CDI - 3.00%

 

0.00%

 

 

601,058

 

Apr-21

 

Investment

 

 

100% CDI - 3.40%

 

0.00%

 

 

520,116

 

Apr-21

 

Investment

 

 

 

 

 

 

29,594,914

 

14,355,785

 

 

 

 

Total

 

 

 

 

 

35,788,062

 

15,427,227

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current

 

 

 

 

 

2,207,616

 

2,352,057

 

 

 

 

Non-current

 

 

 

 

 

33,580,446

 

13,075,170

 

 

 

 


48

Notes to the interim financial statements

(In thousands of Brazilian Reais - R$)

 

The Company used the annual average rate of the CDI of 4.15% and Long-term Interest Rate (Taxa de Juros de Longo Prazo), or “TJLP,” of 4.61%.

 

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

 

 

 

Parent Company

 

Consolidated

 

 

June 30, 2021

 

December 31, 2020

 

June 30, 2021

 

December 31, 2020

13 to 24 months

 

 

 

4,630,944

 

2,605,687

25 to 36 months

 

580,000

 

 

2,860,401

 

2,039,863

37 to 48 months

 

580,000

 

 

4,662,133

 

623,971

49 to 60 months

 

580,000

 

 

1,789,766

 

171,794

61 to 72 months

 

 

 

4,991,588

 

238,050

73 to 84 months

 

 

 

4,030,491

 

4,512,773

85 to 96 months

 

 

 

1,754,524

 

238,095

Thereafter

 

3,711,867

 

 

8,860,599

 

2,644,937

 

 

5,451,867

 

 

33,580,446

 

13,075,170

 

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

 

 

Parent Company

 

Consolidated

 

 

June 30, 2021

 

December 31, 2020

 

June 30, 2021

 

December 31, 2020

Brazilian reais

 

1,788,826

 

 

17,639,334

 

6,251,180

U.S. dollar

 

3,784,296

 

 

17,476,441

 

8,604,600

British pound

 

 

 

553,624

 

569,352

Euro

 

 

 

118,663

 

2,095

 

 

5,573,122

 

 

35,788,062

 

15,427,227

 

All debts denominated in U.S. dollar have currency risk protection through derivative financial instruments (Note 5.10), except for perpetual notes.

 

Below are the movements in loans, borrowings and debentures occurred for the period ended June 30, 2021:

 

 

Parent Company

 

Consolidated

At January 1, 2021

 

 

15,427,227

Corporate reorganization (Note 1.1)

 

5,982,343

 

26,817,519

Proceeds

 

 

2,162,780

Repayment of principal

 

(5,427)

 

(7,470,395)

Payment of interest

 

(134,766)

 

(748,357)

Interest, exchange rate and fair value

 

(269,028)

 

(400,712)

June 30, 2021

 

5,573,122

 

35,788,062


49

Notes to the interim financial statements

(In thousands of Brazilian Reais - R$)

 

a)    Guarantees

Financing agreements with the European Investment Bank (“EIB”), intended for investments, are also guaranteed, according to each agreement, by bank guarantees with an average cost of 1.61% p.a. On June 30, 2021, the balance of bank guarantees contracted was R$79,020 (R$133,000 on December 31, 2020).

 

Some financing agreements with the Brazilian National Economic and Social Development Bank (Banco Nacional de Desenvolvimento Econômico e Social), or “BNDES,” intended for investments, are also guaranteed, according to each agreement, by bank guarantees with an average cost of 1.04% p.a. or by real guarantees (assets) and escrow account. On June 30, 2021, the balance of bank guarantees contracted was R$3,330,369 (R$3,687,323 on December 31, 2020).

 

To calculate the average rates, the annual average CDI of 2.29% (2.78% as of December 31, 2020) and TJLP of 4.62% (4.87% as of December 31, 2020) were considered on an annual basis.

 

b)    Available credit line

As of June 30, 2021, the Company had credit lines in banks with AA rating, which were not used, in the total amount of R$ 250,000 (R$ 250,000 on December 31, 2020) and R$ 1,242,993 (R$ 487,378 as of December 31, 2020), to Rumo SA.

 

The use of these credit lines is subject to certain contractual conditions.

 

c)     Financial covenants

 Under the terms of the major borrowing facilities, the Company and its subsidiaries are required to comply with the following financial covenants:

 

Debt


Company


Triggers


Ratios

Debenture of 4th issue


Comgás S.A.


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


 0.05

Debenture 4th to 8th issues


Comgás S.A.


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


 1.31

BNDES


Comgás S.A.


Resolution 4,131


Comgás S.A.


Debenture 2th issue


Cosan S.A.


 2.93

Senior Notes Due 2027


Cosan S.A.


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


 2.70

Senior Notes Due 2029


Cosan S.A.


Senior Notes Due 2025


Rumo S.A.


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


BNDES 


Rumo S.A.


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


 17.35



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




(ii) Corresponds to the accumulated EBITDA of the last twelve months.

 

50

Notes to the interim financial statements

(In thousands of Brazilian Reais - R$)



(iii) Indebtedness means the sum of current and noncurrent loans, financing and debentures, leases and current and noncurrent derivative financial instruments.




(iv) Net debt and EBITDA pro forma, including joint venture financial information. Net debt and EBITDA pro forma are a non-GAAP measure.




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

 

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

 

On June 30, 2021, the Company and its subsidiaries was in compliance with all debt financial covenants.

 

The terms of loans included cross-default provisions. 

 

d)     Fair value and exposure to financial risk

 

The fair value of the loans is based on the discounted cash flow using its implicit discount rate. They are classified as a level 2 fair value in the hierarchy (Note 5.10) due to the use of unobservable data, including own credit risk. 

 

The details of the Company’s exposure to risks arising from loans are shown in Note 5.12.

 

5.7 Trade payables

 

 

Parent Company

 

Consolidated

 

 

June 30, 2021

 

December 31, 2020

 

June 30, 2021

 

December 31, 2020

Materials and service suppliers

 

1,708

 

4,066

 

1,900,706

 

1,095,051

Natural gas/ transport and logistics suppliers

 

 

 

1,133,037

 

780,141

 

 

1,708

 

4,066

 

3,033,743

 

1,875,192

 

51

Notes to the interim financial statements

(In thousands of Brazilian Reais - R$)

 

5.8 Leases

 

Accounting policy 

 

At the beginning or in the modification of a contract, the Company assesses whether a contract is or contains a lease.

 

The lease liability is initially measured at the present value of lease payments that are not made on the start date, discounted at the interest rate implicit in the lease or, if that rate cannot be determined immediately, by the Company’s incremental loan rate. The Company generally uses its incremental loan rate as a discount rate.

 

Assets and liabilities arising from a lease are initially measured on a present value basis. The lease payments included in the measurement of the lease liability comprise the following:

 

  1. fixed payments, including fixed payments in essence;
  2. variable lease payments that depend on index or rate, initially measured using the index or rate on the start date;
  3. amounts expected to be paid by the lessee, in accordance with the residual value guarantees; and
  4. the exercise price of the call option if the lessee is reasonably certain to exercise that option, and payment of fines for terminating the lease, if the lease term reflects the lessee exercising the option to terminate the lease.

To determine the incremental borrowing rate, the Company:

 

  1. where possible, uses recent third-party financing received by the individual lessee as a starting point, adjusted to reflect changes in financing conditions since third party financing was received;
  2. uses a build-up approach that starts with a risk-free interest rate adjusted for credit risk for leases held by the Company, which does not have recent third-part financing; and
  3. makes adjustments specific to the lease, e.g. term, country, currency and security.

 

52

Notes to the interim financial statements

(In thousands of Brazilian Reais - R$)

 

The Company is exposed to potential future increases in variable lease payments based on an index or rate, which are not included in the lease liability until they take effect. When adjustments to lease payments based on an index or rate take effect, the lease liability is reassessed and adjusted against the right-of-use asset.

 

Lease payments are allocated between principal and finance cost. The finance cost is charged to profit or loss over the lease period so as to produce a constant periodic rate of interest on the remaining balance of the liability for each period.

 

Payments associated with short-term leases of equipment and vehicles and all leases of low-value assets are recognized on a straight-line basis as an expense in profit or loss. Short-term leases are leases with a lease term of 12 months or less. Low-value assets comprise IT equipment and small items of office furniture.

 

In determining the lease term, the Company considers all facts and circumstances that create an economic incentive to exercise an extension option, or not exercise a termination option. Extension options (or periods after termination options) are only included in the lease term if the lease is reasonably certain to be extended (or not terminated).

For leases of warehouses, retail stores and equipment, the following factors are normally the most relevant:

 

  • If there are significant penalties to terminate (or not extend), the group is typically reasonably certain to extend (or not terminate).
  • If any leasehold improvements are expected to have a significant remaining value, the Company is typically reasonably certain to extend (or not terminate).
  • Otherwise, the Company considers other factors including historical lease durations and the costs and business disruption required to replace the leased asset.

 

Most extension options in offices and vehicles leases have not been included in the lease liability, because the Company could replace the assets without significant cost or business disruption.

 

53

Notes to the interim financial statements

(In thousands of Brazilian Reais - R$)

 

Subsequent valuation of the lease liability is at amortized cost, using the effective interest method. It is remeasured when there is a change in future lease payments resulting from a change in index or rate, if there is a change in the amounts that are expected to be paid according to the residual value guarantee, if the Company changes its valuation, an option will be exercised purchase, extension or termination or if there is an essentially fixed revised lease payment.

 

When the lease liability is remeasured in this way, an adjustment corresponding to the carrying amount of the right-of-use asset is made or is recorded in the income statement if the carrying amount of the right-of-use asset has been reduced to zero.

 

 

Consolidated

 

Total

At January 1, 2021

79,763

Corporate reorganization (Note 1.1)

2,950,961

Additions

28,547

Interest

172,051

Repayments of principal

(284,887)

Payments of interest

(61,803)

Monetary adjustment

71,074

Transfers between liabilities (i)

(15,059)

At June 30, 2021

2,940,647

 

 

Current

375,135

Non-current

2,565,512

 

2,940,647

 

(i)               Transfer of railroad concession payable to lease (Note 11).

 

5.9 Sector financial asset and liability

 

The changes in net sector financial asset (liability) for the period ended June 30, 2021 were as follows:

 

Sectorial assets

 

Sectorial liabilities

 

Total

January 01, 2021

241,749

 

(565,911)

 

(324,162)

Cost of gas (i)

(7,687)

 

-

 

(7,687)

Credits of taxes (ii)

-

 

(78,887)

 

(78,887)

Monetary variations (iii)

3,364

 

(230,030)

 

(226,666)

Other revenue (iv)

-

 

(369,296)

 

(369,296)

June 30, 2021

237,426

 

(1,244,124)

 

(1,006,698)

 

 

 

 

 

 

Current

237,426

 

(91,933)

 

145,493

Non-current

-

 

(1,152,191)

 

(1,152,191)

 

237,426

 

(1,244,124)

 

(1,006,698)

 

54

Notes to the interim financial statements

(In thousands of Brazilian Reais - R$)



(i) Refers to the cost of gas purchased higher than that contained in the tariffs, 100% classified in current assets, since ARSESP's resolution provides for tariff recovery on a quarterly basis.

(ii) Credits, mainly, from the exclusion of ICMS on the basis of PIS and COFINS, which will be returned to consumers when the lawsuit is final, and which should be discussed with ARSESP regarding the mechanisms and criteria for reimbursement.

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

(iv) Untimely credit for the exclusion of ICMS from the PIS and COFINS basis, see details in note 6.

 

5.10 Derivative financial instruments

 

 

Notional

 

Fair value

 

June 30, 2021

 

December 31, 2020

 

June 30, 2021

 

December 31, 2020

Electricity derivatives

 

 

 

 

 

 

 

  Commodity forwards (ii)

2,078,023

 

1,354,967

 

(491,177)

 

(189,423)

 

 

 

 

 

 

 

 

Exchange rate derivatives

 

 

 

 

 

 

 

  Forward agreements

1,990,113

 

345,144

 

(125,659)

 

(509)

  Commodity forwards (i)

 

13,422

 

 

(348)

 

1,990,113

 

358,566

 

(125,659)

 

(857)

Interest rate and exchange rate risk

 

 

 

 

 

 

 

  Swap agreements (shares) (iii)

600,619

 

 

347,113

 

  Swap agreements (interest rate and inflation)

4,204,964

 

 

319,570

 

  Swap agreements (interest rate)

1,008,801

 

1,170,861

 

278,877

 

346,488

  Swap agreements (exchange and interest rate)

11,112,853

 

4,281,071

 

3,446,078

 

2,553,383

 

16,927,237

 

5,451,932

 

4,391,638

 

2,899,871

 

 

 

 

 

 

 

 

Total financial instruments

 

3,774,802

 

2,709,591

 

 

 

 

 

 

 

 

Current assets

 

 

 

 

431,864

 

156,208

Non-current assets

 

 

 

 

4,642,347

 

2,971,210

Current liabilities

 

 

 

 

(1,019,750)

 

(293,656)

Non-current liabilities

 

 

 

 

(279,659)

 

(124,171)

Total

 

 

 

 

3,774,802

 

2,709,591

 

55

Notes to the interim financial statements

(In thousands of Brazilian Reais - R$)

 

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


(ii) Forward contracts for fuels contracted by the subsidiary Moove, which seek to reduce possible impacts on the price fluctuation of the commodity that can affect our lubricant costs.


(iii) The Company entered into a shares purchase and derivatives negotiation plan, or the Total Return Swap, with Banco Santander (Brasil) S.A. – Cayman Branch, or “Santander Cayman,” and Santander Fundo de Investimento Amazonas Multimercado Crédito Privado Investimento no Exterior, or the “Santander Fund.” Pursuant to the Total Return Swap, the Santander Fund will be able to purchase, on its own behalf, common shares issued by us, and Santander Cayman will be able to enter into equity swap transactions on its own behalf and on our behalf in connection with such shares (for which purpose we also entered into a master agreement with certain Santander entities). In accordance with the total return swap, which will have a financial settlement, Cosan will receive the return on the variation in the price of CSAN3 shares adjusted by the dividends for the period and will pay interest annual rates referenced to CDI + Spread. The equivalent contracted amount of CSAN3 shares with a total return swap was 9,937,003 shares and the total initial value is R$600,000. This operation has RAIL3 shares of its subsidiary Rumo S.A. as collateral.


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

 

Fair value hedge

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

 

There is an economic relationship between the hedged item and the hedge instrument, since the terms of the interest rate and foreign exchange swap correspond to the terms of the fixed rate loan, that is, notional amount, term and payment. The Company established a 1:1 hedge ratio for hedge relationships, since the underlying risk of the interest rate and exchange rate swap is identical to the hedged risk component. To test the effectiveness of the hedge, the Company uses the discounted cash flow method and compares the changes in the fair value of the hedge instrument with the changes in the fair value of the hedged item attributable to the hedged risk. The amounts related to the items designated as hedge instruments were as following:

 

56

Notes to the interim financial statements

(In thousands of Brazilian Reais - R$)

 

 

 

 

Book value

 

Accumulated fair value adjustment

 

Notional

 

June 30, 2021

 

December 31, 2020

 

June 30, 2021

 

December 31, 2020

Exchange rate hedge

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   Designated items

 

 

 

 

 

 

 

 

 

     Senior notes 2025 (Rumo Luxembourg)

(1,740,550)

 

(2,871,979)

 

 

311,082

 

     Senior notes 2028 (Rumo Luxembourg)

(2,791,600)

 

(2,540,365)

 

 

251,235

 

Total debt

(4,532,150)

 

(5,412,344)

 

 

562,317

 

 

 

 

 

 

 

 

 

 

 

Derivative financial instruments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

     Senior Swaps Notes 2025 (Rumo Luxembourg)

1,740,550

 

1,125,649

 

 

(346,436)

 

     Senior Swaps Notes 2028 (Rumo Luxembourg)

2,791,600

 

223,457

 

 

(276,543)

 

Derivative total

4,532,150

 

1,349,106

 

 

(622,979)

 

 

 

 

 

 

 

 

 

 

 

Total

 

(4,063,238)

 

 

(60,662)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Book value

 

Accumulated fair value adjustment

 

Notional

 

June 30, 2021

 

December 31, 2020

 

June 30, 2021

 

December 31, 2020

Interest rate hedge

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   Designated items

 

 

 

 

 

 

 

 

 

     Senior Notes 2023 (Cosan Luxembourg)

(606,832)

 

(542,941)

 

(569,466)

 

(228,766)

 

(237,050)

     Debenture 3rd issue - 3rd series (Comgás)

 

 

 

 

575

     Debenture 5th issue - single series (Comgás)

(684,501)

 

(896,418)

 

(890,658)

 

(5,760)

 

(22,040)

     Debenture (Rumo)

(3,079,136)

 

(3,159,201)

 

 

57,365

 

Total debt

(4,370,469)

 

(4,598,560)

 

(1,460,124)

 

(177,161)

 

(258,515)

 

 

 

 

 

 

 

 

 

 

Derivative financial instruments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

     Senior Swaps Notes 2023 (Cosan Luxembourg)

606,832

 

352,198

 

392,899

 

(67,951)

 

(42,532)

     Debenture 3rd issue - 3rd series (Comgás)

 

 

 

 

862

     Debenture 5th issue - single series (Comgás)

684,501

 

197,285

 

211,741

 

(14,456)

 

10,731

     Debenture (Rumo)

3,104,964

 

139,279

 

 

21,420

 

Derivative total

4,396,297

 

688,762

 

604,640

 

(60,987)

 

(30,939)

 

 

 

 

 

 

 

 

 

 

Total

25,828

 

(3,909,798)

 

(855,484)

 

(238,148)

 

(289,454)

 

Fair value option

Certain derivative instruments have not been linked to documented hedge structures.

 

57

Notes to the interim financial statements

(In thousands of Brazilian Reais - R$)

 

The Company chose to designate the protected liabilities (hedge objects) to record at fair value through the result. Considering that derivative instruments are always accounted for at fair value through income, the accounting effects are the same as those obtained through a hedging documentation:


 

 

 

 

 

Book value

 

Accumulated fair value adjustment

 

 

 

Notional

 

June 30, 2021

 

December 31, 2020

 

June 30, 2021

 

December 31, 2020

Exchange rate

 

 

 

 

 

 

 

 

 

 

 

Objects

 

 

 

 

 

 

 

 

 

 

 

Sênior Notes 2027

USD+7.0%

 

(3,251,430)

 

(4,035,549)

 

(4,379,812)

 

207,213

 

(349,181)

Export credit agreement

EUR + 0.58%

 

(100,198)

 

(98,980)

 

 

24,821

 

Resolution 4,131 (Rumo)

USD + 2.20%

 

(220,000)

 

(284,957)

 

 

68,593

 

EIB 3rd Tranche

US$ + LIBOR6M + 0.54%

 

(9,625)

 

 

(30,817)

 

 

156

EIB 4th Tranche

US$ + LIBOR6M + 0.61%

 

(9,237)

 

(27,936)

 

(57,813)

 

2

 

308

Resolution 4,131 (Comgás - 2018)

US$ + 3.67%

 

(268,125)

 

(399,522)

 

(415,232)

 

(23,094)

 

(24,247)

Resolution 4,131 (Comgás - 2020)

US$ + 1.59%

 

 

 

(388,912)

 

 

1,967

Resolution 4,131 (Comgás - 2021)

US$ + 1.60%

 

(407,250)

 

(378,411)

 

 

(1,446)

 

Total

 

 

(4,265,865)

 

(5,225,355)

 

(5,272,586)

 

276,089

 

(370,997)

 

 

 

 

 

 

 

 

 

 

 

 

Derivative instruments

 

 

 

 

 

 

 

 

 

 

 

FX and interest swap

BRL + 126.85% do CDI

 

3,251,430

 

1,697,741

 

2,272,648

 

270,391

 

1,320,629

Inflation and interest rate swaps

BRL + 107% do CDI

 

100,198

 

28,225

 

 

(20,004)

 

Inflation and interest rate swaps

BRL + 118% do CDI

 

220,000

 

62,978

 

 

(73,042)

 

EIB 3rd Tranche

BRL + 88.5% do CDI

 

9,625

 

 

21,176

 

844

 

24,927

EIB 4th Tranche

BRL + 81.1% do CDI

 

9,237

 

18,628

 

39,256

 

1,400

 

26,219

Resolution 4,131 (Comgás - 2018)

BRL + 107.9% do CDI

 

268,125

 

146,166

 

154,627

 

(3,168)

 

117,080

Resolution 4,131 (Comgás - 2020)

BRL + CDI + 2.75%

 

 

 

(6,214)

 

15,711

 

(12,904)

Resolution 4,131 (Comgás - 2021)

BRL + CDI + 1.25%

 

407,250

 

(34,114)

 

 

(34,114)

 

Derivative total

 

 

4,265,865

 

1,919,624

 

2,481,493

 

158,018

 

1,475,951

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

 

(3,305,731)

 

(2,791,093)

 

434,107

 

1,104,954

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  

 

 

 

 

Book value

 

Accumulated fair value adjustment

 

 

 

Notional

 

June 30, 2021

 

December 31, 2020

 

June 30, 2021

 

December 31, 2020

Interest rate

 

 

 

 

 

 

 

 

 

 

 

Objects

 

 

 

 

 

 

 

 

 

 

 

     Debenture (Rumo)

IPCA + 4,68%

 

(500,000)

 

(564,790)

 

 

(16,810)

 

     Debenture (Rumo)

IPCA + 4,50%

 

(600,000)

 

(710,285)

 

 

965

 

Total

 

 

(1,100,000)

 

(1,275,075)

 

 

(15,845)

 

 

 

 

 

 

 

 

 

 

 

 

 

Derivative instruments

 

 

 

 

 

 

 

 

 

 

 

FX and interest swap

107% CDI

 

500,000

 

77,554

 

 

(3,790)

 

FX and interest swap

105% CDI

 

600,000

 

102,738

 

 

99

 

Derivative total

 

 

1,100,000

 

180,292

 

 

(3,691)

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

 

(1,094,783)

 

 

(19,536)

 

 

58

Notes to the interim financial statements

(In thousands of Brazilian Reais - R$)

 

5.11 Recognized fair value measurements

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

 

 

 

Company

 

June 30, 2021

 

December 31, 2020

Senior notes 2023

 

Cosan Luxembourg S.A.

 

100.23%

 

101.02%

Senior notes 2025

 

Rumo Luxembourg S.à r.l.

 

104.98%

 

104.96%

Senior notes 2028

 

Rumo Luxembourg S.à r.l.

 

106.06%

 

105.04%

Senior notes 2027

 

Cosan Luxembourg S.A.

 

107.16%

 

108.20%

Senior notes 2029

 

Cosan S.A.

 

108.16%

 

103.47%

Perpetual notes

 

Cosan Overseas Limited

 

102.96%

 

102.88%

 

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

 

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

 

 

 

 

Carrying amount

 

Assets and liabilities measured at fair value

 

 

 

June 30, 2021

 

December 31, 2020

 

June 30, 2021

 

December 31, 2020

 

Note

 

 

 

 

 

Level 1

 

Level 2

 

Level 1

 

Level 2

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

  Investment funds

5.1

 

4,336,568

 

2,154,257

 

 

4,336,568

 

 

2,154,257

  Marketable securities

5.2

 

3,655,932

 

2,271,570

 

 

3,655,932

 

 

2,271,570

  Other financial assets

5.4

 

443

 

848,821

 

443

 

 

848,821

 

  Derivate financial instruments

5.10

 

5,074,211

 

3,127,418

 

 

5,074,211

 

 

3,127,418

Total

 

 

13,067,154

 

8,402,066

 

443

 

13,066,711

 

848,821

 

7,553,245

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

  Loans, borrowings and debentures

5.6

 

(16,607,590)

 

(6,837,028)

 

 

(16,607,590)

 

 

(6,837,028)

  Consideration payable

 

 

(203,415)

 

(224,787)

 

 

(203,415)

 

 

(224,787)

  Derivative financial instruments

5.10

 

(1,299,409)

 

(417,827)

 

 

(1,299,409)

 

 

(417,827)

Total

 

 

(18,110,414)

 

(7,479,642)

 

 

(18,110,414)

 

 

(7,479,642)

 

5.12  Financial risk management

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

 

59

Notes to the interim financial statements

(In thousands of Brazilian Reais - R$)

 

Risk

Exposure arising from

Measurement

Management

Market risk – foreign exchange

(i) Future commercial transactions.

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

(i) Cash flow forecasting

(ii) Sensitivity analysis

Foreign currency forwards.

Market risk – interest rate

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

(i) Sensitivity analysis

Interest rate Swap.

Market risk – prices

Future commercial transactions.

(i) Cash flow forecasting

(ii) Sensitivity analysis

Future electric energy price (purchase and sale).

Credit risk

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

(i) Ageing analysis

(ii) Credit ratings

Diversification of bank deposits, credit limits and letters of credit.

Liquidity risk

Loans, borrowings and debentures, trade payables, other financial liabilities, REFIS, leases, derivative, payables to related parties and dividends.

(i) Rolling cash flow forecasts

Availability of committed credit lines and borrowing facilities.

 

The Company’s risk management is predominantly controlled by a central treasury department under policies approved by the Board of Directors. The Company’s Management identifies, evaluates and hedges financial risks in close co-operation with the Company’s operating units. The Board provides written principles for overall risk management, as well as policies covering specific areas, such as foreign exchange risk, interest rate risk, credit risk, use of derivative financial instruments and non-derivative financial instruments, and investment of excess liquidity.

 

Where all relevant criteria are met, hedge accounting is applied to remove the accounting mismatch between the hedging instrument and the hedged item. This will effectively result in recognizing interest expense at a fixed interest rate for the hedged floating rate loans and inventory at the fixed foreign currency rate for the hedged purchases.

 

The Company may choose to formally designate new debt transactions involving hedging derivative financial instruments through swap between exchange variation and interest rates, as measured at fair value. The fair value option is intended to eliminate or reduce any inconsistency in measurement or recognition of certain liabilities, which would otherwise arise. Thus, both the swaps and the respective debts are measured at fair value and this option is irrevocable and should be made only upon initial recording (“inception”) of the operation.

 

60

Notes to the interim financial statements

(In thousands of Brazilian Reais - R$)

 

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

 

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

 

a)    Market risk

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

 

The Company uses derivatives to manage market risks. All such transactions are carried out within the guidelines set by the risk management committee. Generally, the Company seeks to apply hedge accounting to manage volatility in profit or loss.

 

  1. Foreign exchange risk

 At June 30, 2021 and December 31, 2020, the Company had the following net exposure to the exchange rate variations on assets and liabilities denominated in U.S. Dollar (U.S.$.) and Euro:

 

 

June 30, 2021

 

December 31, 2020

Cash and cash equivalents

697,228

 

143,676

Trade receivables

111,752

 

17,502

Trade payables

(180,731)

 

(174,178)

Loans, borrowings and debentures

(15,573,175)

 

(8,007,493)

Leases

(101,055)

 

Contingent consideration

(203,415)

 

(224,787)

Derivative financial instruments (notional)

11,615,418

 

5,453,252

Foreign exchange exposure, net

(3,633,978)

 

(2,792,028)

 

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

 

61

Notes to the interim financial statements

(In thousands of Brazilian Reais - R$)

 

A reasonably possible strengthening (weakening) of the Brazilian reais to U.S. dollar and Euro as of June 30, 2021 would have affected the measurement of financial instruments denominated in a foreign currency and affected equity and profit or loss by the amounts shown below. This analysis assumes that all other variables, in particular interest rates, remain constant and ignores any impact of forecast sales and purchases. Stressed scenarios (positive and negative effects, before tax effects) were defined based on changes of a 25% and 50% to the U.S. dollar and Euro exchange rate used in the probable scenario. The Company’s exposure to foreign currency changes for all other currencies is not material:

 

 

 

 

 

 

 

 

Variation scenario

Instrument

 

Risk factor

 

Probable

 

25%

 

50%

 

-25%

 

-50%

Cash and cash equivalents

 

Currency fluctuation

 

61,165

 

279,737

 

551,861

 

(264,512)

 

(536,636)

Trade receivables

 

Currency fluctuation

 

105,157

 

134,759

 

164,361

 

75,555

 

45,953

Trade payables

 

Currency fluctuation

 

(108,248)

 

(156,121)

 

(203,993)

 

(60,375)

 

(12,502)

Derivative financial instruments

 

Currency fluctuation

 

2,758,279

 

6,221,516

 

9,477,184

 

(289,822)

 

(3,545,491)

Loans, borrowings and debentures

 

Currency fluctuation

 

 (940,607)

 

(5,119,034)

 

(9,297,460)

 

3,237,820

 

7,416,246

Leases

 

Currency fluctuation

 

(6,016)

 

(32,784)

 

(59,552)

 

20,752

 

47,519

Consideration payable

 

Currency fluctuation

 

215,525

 

269,406

 

323,287

 

161,644

 

107,763

Impacts on profit or loss

 

 

 

2,085,255

 

1,597,479

 

955,688

 

2,881,062

 

3,522,852

 

The probable scenario considers the estimated exchange rates, made by a specialized third part, at the due date of the transactions for the companies with functional currency Brazilian reais (positive and negative, before tax effects), as follows:

 

 

Exchange rate sensitivity analysis (R$/U.S.$) and (R$/Euro)

 

 

June 30, 2021

 

Scenario

 

 

 

Probable

 

25%

 

50%

 

-25%

 

-50%

U.S.$

 

5.0022

 

5.3000

 

6.6250

 

7.9500

 

3.9750

 

2.6500

Euro

 

5.9276

 

6.3600

 

7.9500

 

9.5400

 

4.7700

 

3.1800

GBP

 

6.9070

 

7.3988

 

9.2485

 

11.0982

 

5.5491

 

3.6994

 

62

Notes to the interim financial statements

(In thousands of Brazilian Reais - R$)

 

  1. Interest rate risk

The Company and its subsidiaries monitor the fluctuations in variable interest rates in connection with their borrowings and uses derivative instruments in order to minimize variable interest rate fluctuation risks.

 

A sensitivity analysis on the interest rates on loans and borrowings in compensation for the CDI investments with pre-tax increases and decreases of 25% and 50% is presented below:

 

 

 

 

 

Variation scenario

Exposure interest rate

 

Probable

 

25%

 

50%

 

-25%

 

-50%

Cash and cash equivalents

 

484,645

 

605,572

 

726,967

 

363,483

 

242,322

Marketable securities

 

220,241

 

275,301

 

330,362

 

165,181

 

110,121

Restricted cash

 

1,686

 

2,108

 

2,530

 

1,265

 

843

Lease and concession in installments

 

(70,358)

 

(87,947)

 

(105,537)

 

(52,768)

 

(35,179)

Leases

 

(306,150)

 

(306,192)

 

(306,235)

 

(306,107)

 

(306,065)

Derivative financial instruments

 

1,152,752

 

1,719,844

 

1,244,821

 

2,800,820

 

3,420,122

Loans, borrowings and debentures

 

(1,758,021)

 

(2,025,112)

 

(2,292,080)

 

(1,491,175)

 

(1,224,206)

Other financial liabilities

 

(43,288)

 

(52,124)

 

(60,960)

 

(34,452)

 

(25,616)

Impacts on profit or loss

 

(318,493)

 

131,450

 

(460,132)

 

1,446,247

 

2,182,342

 

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

  

 

 

Probable

 

25%

 

50%

 

-25%

 

-50%

SELIC

 

6.03%

 

7.53%

 

9.04%

 

4.52%

 

3.01%

CDI

 

6.03%

 

7.53%

 

9.04%

 

4.52%

 

3.01%

TJLP462 (TJLP + 1% p.a.)

 

6.10%

 

7.38%

 

8.65%

 

4.83%

 

3.55%

TJLP

 

5.10%

 

6.38%

 

7.65%

 

3.83%

 

2.55%

IPCA

 

4.07%

 

5.09%

 

6.11%

 

3.06%

 

2.04%

IGPM

 

7.80%

 

9.75%

 

11.71%

 

5.85%

 

3.90%

Libor

 

0.36%

 

0.45%

 

0.54%

 

0.27%

 

0.18%

Fed Funds

 

0.15%

 

0.19%

 

0.23%

 

0.11%

 

0.08%

 

  1. Price risk

In January 2020, the Company entered the electricity commercialization market, with the objective of building a customer portfolio and earning results with energy price differences, within the risk and counterparty limits pre-established by the Management, exposing the Company to the price risk of this commodity.

 

63

Notes to the interim financial statements

(In thousands of Brazilian Reais - R$)

 

In the second quarter, its subsidiary took the decision to neutralize almost all of its exposure to market prices, substantially reducing the directional electricity trading activity, maintaining its focus on the activity of energy trading to end customers.

 

Electricity trading operations are carried out in an active market and recognized at fair value through profit or loss, based on the difference between the contracted price and the market price of open contracts at the reporting date.

 

This fair value is estimated mainly based on the price quotations used in the active over-the-counter market, insofar as such observable market data exist, and, to a lesser extent, by the use of valuation techniques that consider prices established in operations of purchase and sale and market prices estimated by specialized entities, when such information is available.

 

Statement of financial position balances referring to outstanding energy trading operations are as follows:

 

 

 

 

 

 

 

June 30, 2021

 

 

 

 

 

December 31, 2020

 

 

Assets

 

Liabilities

 

 Net loss

 

Assets

 

Liabilities

 

 Net loss

Trading operations

 

327,917

 

(819,094)

 

(491,177)

 

96,595

 

(286,018)

 

(189,423)

 

The main risk factor that impacts the pricing of energy trading operations is the exposure to market energy prices. The scenarios for sensitivity analysis considering this factor are prepared using market data and specialized sources, considering future prices, applied to the market curves as of June 30, 2021, as follows:

 

 

 

 

Variation scenario

 

 

Probable

 

25%

 

50%

 

-25%

 

-50%

Unrealized gains (loss) on trading operations

 

(491,177)

 

(487,977)

 

(483,533)

 

(496,241)

 

(500,207)

 

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

 

 

2nd half year

 

2022

 

2023

 

Above 2023

Positions to be settled

 

(260,189)

 

(252,602)

 

(15,593)

 

28,224

 

64

Notes to the interim financial statements

(In thousands of Brazilian Reais - R$)

 

b)    Credit risk

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

 

 

June 30, 2021

 

December 31, 2020

Cash and cash equivalents

8,567,450

 

4,614,053

Trade receivables

2,468,062

 

1,604,839

Marketable securities

3,655,932

 

2,271,570

Restricted cash

57,549

 

Derivative financial instruments

5,074,211

 

3,127,418

Receivables from related parties

351,966

 

271,766

Dividends receivable

1,000,620

 

77,561

Restricted cash

443

 

68,838

 

21,176,233

 

12,036,045

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

 

Liquid assets are invested primarily in government security and other investments in Banks with a minimum grade of “A.” Credit risk from balances with banks and financial institutions is managed by the Company’s treasury department in accordance with the Company’s policy.

 

65

Notes to the interim financial statements

(In thousands of Brazilian Reais - R$)

 

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

 

 

June 30, 2021

 

December 31, 2020

AAA

13,887,996

 

8,997,661

AA

3,444,396

 

1,015,380

BBB

22,750

 

 

17,355,142

 

10,013,041

 

c)    Liquidity risk

 

The Company’s approach to managing liquidity is to ensure, as far as possible, that it will have sufficient liquidity to meet its liabilities when they are due, under both normal and stressed conditions, without incurring unacceptable losses or risking damage to the Company’s reputation.  

 

The financial liabilities of the Company sorted by due dates (based on undiscounted cash flows contracted) are as follows:

 

June 30, 2021

 

December 31, 2020

 

Up to 1 year

 

1 - 2 years

 

3 - 5 years

 

More than 5 years

 

Total

 

Total

Loans, borrowings and debentures

(3,946,880)

 

(6,819,588)

 

(17,714,133)

 

(23,994,464)

 

(52,475,065)

 

(20,543,616)

Trade payables

(3,033,743)

 

 

 

 

(3,033,743)

 

(1,875,192)

Other financial liabilities

(713,061)

 

 

 

 

(713,061)

 

(149,293)

Tax installments - REFIS

(52,449)

 

(3,456)

 

(1,715)

 

(144,071)

 

(201,691)

 

(193,353)

Leases

(374,635)

 

(385,358)

 

(1,099,536)

 

(12,834,462)

 

(14,693,991)

 

(107,451)

Lease and concession instalments

(52,703)

 

(205,993)

 

(617,980)

 

(365,872)

 

(1,242,548)

 

Payables to related parties

(279,273)

 

 

 

 

(279,273)

 

(150,484)

Dividends payable

(9,603)

 

 

 

 

(9,603)

 

(16,301)

Derivative financial instruments

(515,567)

 

71,615

 

(1,660,823)

 

3,955,775

 

1,851,000

 

4,087,083

 

(8,977,914)

 

(7,342,780)

 

(21,094,187)

 

(33,383,094)

 

(70,797,975)

 

(18,948,607)

 

66

Notes to the interim financial statements

(In thousands of Brazilian Reais - R$)

 

6 Other tax receivables

 

 

Parent Company

 

Consolidated

 

 

June 30, 2021

 

December 31, 2020

 

June 30, 2021

 

December 31, 2020

COFINS - Revenue tax (iii)

 

26,976

 

26,952

 

1,345,080

 

322,500

ICMS - State VAT (i)

 

10

 

 

832,823

 

159,299

ICMS CIAP - State VAT (ii)

 

 

 

111,893

 

17,763

PIS - Revenue tax (iii)

 

2,785

 

2,785

 

299,342

 

20,071

Credit installment

 

42,376

 

42,138

 

42,376

 

42,138

Other

 

1,174

 

1,165

 

125,438

 

39,933

 

 

73,321

 

73,040

 

2,756,952

 

601,704

 

 

 

 

 

 

 

 

 

Current

 

35,526

 

35,507

 

788,412

 

434,480

Non-current

 

37,795

 

37,533

 

1,968,540

 

167,224

 


(i) ICMS credit related to the purchase of inputs and diesel used in rain transportation incorporated into the balance due to the corporate reorganization, note 1.1.

(ii) ICMS credit arising from acquisitions of property, plant and equipment incorporated into the balance due to the corporate reorganization, note 1.1.

(iii) On March 15, 2017, the Brazilian Federal Supreme Court (Supremo Tribunal Federal), or “STF.” granted Extraordinary Appeal No. 574,706 against a decision that required the inclusion of the tax on the circulation of goods and transportation and communication services, a state sales tax (Imposto sobre Circulação de Mercadorias e Serviços), or “ICMS,” in the calculation of the tax base of employees’ profit participation program (Programa de Integração Social), or “PIS,” and social contribution for social security financing (Contribuição para o Financiamento da Seguridade Social), or “COFINS.”


In 2018, the Company had already recognized credits related to periods after March 2017, based on the decision rendered on that date by the STF, in Extraordinary Appeal No. 574,706. In addition, the amounts related to the prior periods for the group companies with favorable final decisions for the referred subject.


On May 13, 2021, the STF decided that ICMS highlighted in the invoice can be excluded from PIS and COFINS calculation basis and that such decision is valid as per March 15, 2017. In addition, the STF decision clarified that the ICMS to be considered is the ICMS highlighted in the invoice, regardless the amount of ICMS paid.


67

 Notes to the interim financial statements

(In thousands of Brazilian Reais - R$)




Comgás, since its original claim dates from 2013, in accordance with the legal form of the modulation of the effects, the right to recover the undue amount until 2008 was safeguarded. In this way, all relevant circumstances and, up to then, pending on the subject were overcome and, therefore, from the point of view of IAS 37 / CPC 25, the amounts related to the claim were no longer classified as contingent assets, since their existence was confirmed and their realization is practically certain. Therefore, the Company recorded, on June 30, 2021, the amount of R$957,663 (R$573,462 of principal and R$384,201 of interest), related to PIS and COFINS credits in its non-current assets, which includes monetary restatement at the SELIC rate. The total amount is supported by Management based on calculations and supporting documentation, in order to substantiate the accuracy of the calculations. The subsidiary still considers it uncertain whether a portion of the credits recognized on June 30 may eventually be considered as a component of the tariff adjustment within the scope of the economic and financial balance of the concession contract. Therefore, of the total amount of credits recognized on June 30, 2021, the Company provisioned the amount of R$599,326 (R$369,296 of principal and R$230,030 of interest), equivalent to the uncertain portion, in its sectoral liabilities, in non-current liabilities.


7 Inventories

 

 

Consolidated

 

 

June 30, 2021

 

December 31, 2020

Finished goods

 

690,334

 

545,529

Spare parts and accessories

 

239,347

 

Raw material

 

136,072

 

118,319

Warehouse and other

 

11,813

 

22,052

 

 

1,077,566

 

685,900


The balances are presented net of the provision for obsolete inventories in the amount of R$ 23,228 on June 30, 2021 (R$ 17,449 on December 31, 2020).



68

 Notes to the interim financial statements

(In thousands of Brazilian Reais - R$)

8 Investments in associates
8.1 Investments in subsidiaries and associates
Cosan’s subsidiaries and associates are listed below:


 

June 30, 2021

 

December 31, 2020

Directly owned subsidiaries

 

 

 

Compass Gás e Energia

99.01%

 

99.01%

Cosan Lubes Investments Limited (CLI)

70.00%

 

70.00%

Cosan Cayman II Limited

100.00%

 

100.00%

Cosan Global Limited

100.00%

 

100.00%

Cosan Investimentos e Participações S.A.

100.00%

 

100.00%

Cosan Luxembourg S.A. (ii)

100.00%

 

100.00%

Cosan Overseas Limited

100.00%

 

100.00%

Pasadena Empreendimentos e Participações S.A.

100.00%

 

100.00%

Payly Soluções de Pagamentos S.A.

75.00%

 

75.00%

Cosan Limited Partners Brasil Consultoria Ltda (i)

60.00%

 

Sinlog Tecnologia em Logística S.A. (i)

78.43%

 

Rumo S.A.

30.37%

 

2.16%

Cosan Logística S.A.

 

0.10%

 

 

 

 

Interest of Compass Gás e Energia in its subsidiaries

 

 

 

Companhia de Gás de São Paulo - Comgás

99.15%

 

99.15%

Compass Comercialização S.A.

100.00%

 

100.00%

Compass Geração Ltda

100.00%

 

100.00%

Compass Energia Ltda

100.00%

 

100.00%

Terminal de Regaseificação de São Paulo - TRSP

100.00%

 

100.00%

Rota 4 Participações S.A.

100.00%

 

100.00%

Edge II - Empresa de Geração de Energia

100.00%

 

 

 

 

 

Interest of Cosan Lubes Investments Limited in its subsidiaries

 

 

 

Moove Lubricants Limited

100.00%

 

100.00%

Cosan Cinco S.A.

100.00%

 

100.00%

Airport Energy Limited

100.00%

 

100.00%

Airport Energy Services Limited

100.00%

 

100.00%

Wessesx Petroleum Limited

100.00%

 

100.00%

Stanbridge Group Limited

100.00%

 

100.00%

Cosan Lubricants España S.L.U.

100.00%

 

100.00%

Techniques ET Technologies Appliquees SAS - TTA

75.00%

 

75.00%

Cosan Lubrificantes S.R.L.

98.00%

 

98.00%

Lubrigrupo II - Comércio e Distribuição

100.00%

 

100.00%

de Lubrificantes SA

100.00%

 

100.00%

Comma Oil & Chemicals Marketing SRL

100.00%

 

100.00%

Comma Otomotiv Yag Ve Kimyasallari

100.00%

 

100.00%

Pazarlama Limited Sirketi

100.00%

 

100.00%

Comma Oil & Chemicals Marketing B

100.00%

 

100.00%

Commercial Lubricants Moove Corp

100.00%

 

100.00%

Cosan Lubrificantes e Especialidades S.A.

100.00%

 

100.00%

Cosan US, Inc

100.00%

 

100.00%

Ilha Terminal Distribuição de Produtos Derivados de Petróleo Ltda.

100.00%

 

100.00%

Zip Lube S.A.

100.00%

 

100.00%

Cosan Paraguay S.A.

100.00%

 

100.00%

69

 Notes to the interim financial statements

(In thousands of Brazilian Reais - R$)


Interest of Rumo S.A. Investments Limited in its subsidiaries (i)

 

 

 

Elevações Portuárias S.A.

100.00%

 

Rumo Intermodal S.A.

100.00%

 

Rumo Malha Central S.A.

100.00%

 

Boswells S.A.

100.00%

 

Rumo Malha Sul S.A.

100.00%

 

Rumo Luxembourg Sarl

100.00%

 

Rumo Malha Paulista S.A.

100.00%

 

ALL Armazéns Gerais Ltda.

100.00%

 

Rumo Malha Oeste S.A.

100.00%

 

Paranaguá S.A.

99.90%

 

Rumo Malha Norte S.A.

99.74%

 

ALL Argentina S.A.

90.96%

 

Brado Participações S.A.

62.22%

 

Logispot Armazéns Gerais S.A.

51.00%

 

Terminal São Simão S.A.

51.00%

 

 


(i) Movement of equity interest resulting from the corporate reorganization as specified in note 1.1.

(ii) Management has concluded that there are no material uncertainties that cast doubt on the continuity of the subsidiaries. Despite presenting on June 30, 2021 a combined investment amount with an unsecured liability of R$ 366,056, as shown below, no events or conditions were identified that, individually or collectively, could raise significant doubts as to the ability to maintain their continuity operational. The subsidiaries have the financial support of the Company.


70

 Notes to the interim financial statements

(In thousands of Brazilian Reais - R$)

Set out below are investments in subsidiaries and associates as of June 30, 2021, which are material to the Company:

 

a)      Parent company

 

 

Shares issued by the associate

 

Shares held by Cosan

 

Cosan ownership interest

 

Economic benefit (%)

Compass Gás e Energia

 

628,487,690

 

622,265,040

 

99.01%

 

99.01%

Cosan Global Limited

 

1

 

1

 

100.00%

 

100.00%

Cosan Investimentos e Participações S.A.

 

3,778,868,643

 

3,778,868,643

 

100.00%

 

100.00%

Cosan Luxemburgo S.A.

 

500,000

 

500,000

 

100.00%

 

100.00%

Radar II Propriedades Agrícolas S.A.

 

81,440,221

 

24,920,708

 

51.00%

 

3.00%

Radar Propriedades Agrícolas S.A.

 

1,735,703

 

531,125

 

51.00%

 

2.51%

Nova Agrícola Ponte Alta S.A.

 

160,693,378

 

49,172,183

 

51.00%

 

2.51%

Terras da Ponte Alta S.A.

 

16,066,329

 

4,916,297

 

51.00%

 

2.51%

Nova Santa Bárbara Agrícola S.A.

 

32,336,994

 

9,895,122

 

51.00%

 

2.51%

Nova Amaralina S.A.

 

30,603,159

 

9,364,568

 

51.00%

 

2.51%

Paineira Propriedade Agrícolas S.A.

 

132,666,961

 

40,596,028

 

51.00%

 

2.51%

Manacá Propriedades Agrícolas S.A.

 

128,977,921

 

39,467,251

 

51.00%

 

2.51%

Castanheira Propriedades Agrícolas S.A.

 

83,850,838

 

25,658,291

 

51.00%

 

2.51%

Tellus Brasil Participações S.A.

 

120,920,492

 

61,359,624

 

50.74%

 

5.00%

Janus Brasil Participações S.A.

 

207,712,545

 

105,461,644

 

50.77%

 

5.00%

Cosan Lubes Investment

 

34,963,764

 

24,474,635

 

70.00%

 

70.00%

Payly Soluções de Pagamentos S.A.

 

71,527,201

 

53,646,401

 

75.00%

 

75.00%

Pasadena Empreendimentos e Participações S.A.

 

32,752,251

 

32,751,751

 

99.99%

 

99.99%

Sinlog Tecnologia em Logística S.A.

 

51,000

 

40,000

 

78.43%

 

78.43%

Rumo S.A.

 

1,854,158,791

 

562,529,490

 

30.34%

 

30.37%

Cosan Limited Partners Brasil Consultoria Ltda

 

10

 

6

 

60.00%

 

60.00%



71

Notes to the interim financial statements

(In thousands of Brazilian Reais - R$)




At January 1, 2021
Interest in earnings of subsidiaries
Sales or purchase of interests
Other comprehensive income
Dividends
Capital increase
Merged assets, net (Note 1.1)
Other
At June 30, 2021

Rumo S.A.

 

 

111,870

 

1,718

 

674

 

 

 

4,585,932

 

(7,795)

 

4,692,399

Cosan Global

 

132,896

 

(8,788)

 

 

3,468

 

 

 

 

 

127,576

Compass Gás e Energia

 

3,288,317

 

775,880

 

 

(23,287)

 

(198,020)

 

 

 

(83)

 

3,842,807

Cosan Investimentos e Participações S.A.

 

5,836,793

 

707,441

 

 

(275,761)

 

(389,375)

 

 

 

 

5,879,098

Cosan Limited Partners Brasil Consultoria Ltda

 

 

(122)

 

 

 

 

 

430

 

 

308

Sinlog Tecnologia em Logística S.A.

 

 

(3,908)

 

2,845

 

 

 

6,675

 

9,372

 

 

14,984

Cosan Lubes Investment

 

1,364,608

 

107,291

 

 

 

 

 

 

 

1,471,899

Payly Soluções de Pagamentos S.A.

 

9,071

 

(1,684)

 

 

 

 

5,250

 

 

 

12,637

Radar II Propriedades Agrícolas S.A.

 

33,209

 

907

 

 

62

 

(189)

 

 

 

 

33,989

Radar Propriedades Agrícolas S.A.

 

62,391

 

1,716

 

 

321

 

(352)

 

 

 

(41,319)

 

22,757

Tellus Brasil Participações S.A.

 

105,662

 

7,642

 

 

 

(2,805)

 

 

 

 

110,499

Pasadena Empreendimentos e Participações S.A.

 

473

 

(31)

 

 

 

 

200

 

 

 

642

Janus Brasil Participações S.A.

 

130,900

 

2,955

 

 

 

(450)

 

 

 

 

133,405

Outros

 

62,260

 

1,640

 

 

(2,004)

 

 

 

 

41,319

 

103,215

Total investments in associates

 

11,026,580

 

1,702,809

 

4,563

 

(296,527)

 

(591,191)

 

12,125

 

4,595,734

 

(7,878)

 

16,446,215

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cosan Luxemburg S.A.

 

(458,852)

 

92,796

 

 

 

 

 

 

 

(366,056)

Total provision for uncovered liability of associates

 

(458,852)

 

92,796

 

 

 

 

 

 

 

(366,056)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

10,567,728

 

1,795,605

 

4,563

 

(296,527)

 

(591,191)

 

12,125

 

4,595,734

 

(7,878)

 

16,080,159

 

72

 Notes to the interim financial statements

(In thousands of Brazilian Reais - R$)

a)      Consolidated

 

 

Shares issued by the associate

 

Shares held by Cosan

 

Cosan ownership interest

 

Economic benefit (%)

Radar II Propriedades Agrícolas S.A.

 

81,440,222

 

24,920,708

 

51.00%

 

3.00%

Radar Propriedades Agrícolas S.A.

 

1,735,703

 

531,125

 

51.00%

 

2.51%

Nova Agrícola Ponte Alta S.A.

 

160,693,378

 

49,172,183

 

51.00%

 

2.51%

Terras da Ponte Alta S.A.

 

16,066,329

 

4,916,297

 

51.00%

 

2.51%

Nova Santa Bárbara Agrícola S.A.

 

32,336,994

 

9,895,122

 

51.00%

 

2.51%

Nova Amaralina S.A.

 

30,603,159

 

9,364,568

 

51.00%

 

2.51%

Paineira Propriedade Agrícolas S.A.

 

132,666,961

 

40,596,028

 

51.00%

 

2.51%

Manacá Propriedades Agrícolas S.A.

 

128,977,921

 

39,467,251

 

51.00%

 

2.51%

Castanheira Propriedades Agrícolas S.A.

 

83,850,838

 

25,658,291

 

51.00%

 

2.51%

Tellus Brasil Participações S.A.

 

120,920,492

 

61,359,624

 

50.74%

 

5.00%

Janus Brasil Participações S.A.

 

136,928,272

 

69,361,678

 

50.77%

 

5.00%

 

(i) The Company has no significant influence, justifying the criteria to define the measurement of the retained portion of the investment using the equity method, although it does not consolidate due to the shareholders' agreement that inhibits its decision making.

 

 

 

At January 1, 2021

 

Interest in earnings of subsidiaries

 

Sales or purchase of interests

 

Other comprehensive income

 

Dividends

 

Capital increase

 

Merged assets, net

(Note 1.1)

 

Other

 

At June 30, 2021

Tellus Brasil Participações S.A.

 

105,665

 

7,642

 

 

 

(2,805)

 

 

 

 

110,502

Janus Brasil Participações S.A.

 

130,901

 

2,955

 

 

 

(450)

 

 

 

 

133,406

Radar Propriedades Agrícolas S.A

 

62,372

 

1,716

 

 

321

 

(352)

 

 

 

(41,319)

 

22,738

Radar II Propriedades Agrícolas S.A

 

33,205

 

907

 

 

62

 

(189)

 

 

 

 

33,985

Other

 

1,562

 

3,600

 

 

75

 

(1,457)

 

 

49,953

 

41,319

 

95,052

 

 

333,705

 

16,820

 

 

458

 

(5,253)

 

 

49,953

 

 

395,683


73

 Notes to the interim financial statements

(In thousands of Brazilian Reais - R$)


8.2 Non-controlling interests in subsidiaries

Set out below is summarized financial information for each subsidiary that has non-controlling interests that are material to the group. The amounts disclosed for each subsidiary are before inter-company elimination.

 

 

Shares issued by the subsidiary

 

Shares held by non-controlling shareholders

 

Non-controlling interest

Compass Gás e Energia

628,487,690

 

6,222,650

 

0.99%

Comgás

132,520,587

 

1,124,363

 

0.85%

Cosan Lubes

34,963,764

 

10,489,129

 

30.00%

Payly Soluções de Pagamentos S.A.

44,861,170

 

11,215,293

 

25.00%

Rumo S.A.

1,854,158,791

 

1,291,629,301

 

69.63%

Cosan Limited Partners Brasil Consultoria Ltda

10

 

4

 

40.00%

Sinlog Tecnologia em Logística S.A.

51,000

 

10,000

 

21.57%

TTA – SAS Techniques et Technologie Appliquées

10,521

 

2,630

 

25.00%

 

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

 


At January 1, 2021
Interest in earnings of subsidiaries
Sales or purchase of interests
Other comprehensive income
Dividends
Capital increase
Merged assets, net (Note 1.1)

Other
At June 30, 2021

Comgás

24,729

 

8,693

 

 

 

(1,290)

 

 

 

12

 

32,144

Compass Gás e Energia

32,880

 

7,758

 

 

 

(1,981)

 

 

 

35

 

38,692

Rumo S.A.

 

260,330

 

(22,455)

 

(3,586)

 

(1,217)

 

 

10,831,204

 

8,230

 

11,072,506

Sinlog Tecnologia em Logística S.A.

 

(1,538)

 

2,384

 

 

 

 

4,643

 

 

5,489

Cosan Limited Partners Brasil Consultoria Ltda

 

(82)

 

 

 

 

 

287

 

 

205

Cosan Lubes

582,283

 

45,981

 

 

(9,979)

 

 

 

 

 

618,285

TTA

15,834

 

1,636

 

 

(1,415)

 

 

 

 

 

16,055

Payly

2,423

 

(561)

 

 

 

 

1,750

 

 

 

3,612

 

658,149

 

322,217

 

(20,071)

 

(14,980)

 

(4,488)

 

1,750

 

10,836,134

 

8,277

 

11,786,988



74

  Notes to the interim financial statements

(In thousands of Brazilian Reais - R$)

9  Investment in joint venture

Changes to investment in joint venture were as follows:

 

 

Raízen S.A.

Shares issued by the joint venture

8,993,572,584

Shares held by Cosan

4,496,786,292

Cosan ownership interest

50%

 

 

At January 1, 2021 (ii)

7,988,208

Interest in earnings of joint ventures

679,598

Other comprehensive (losses) income

(275,761)

Interest on capital (i)

(48,469)

Dividends (i)

(1,039,476)

At June 30, 2021

7,304,100



(i) Proposed amount in the period, of which R$162,500 were paid.

(ii) Corporate restructuring as per Note 1.2.2


According to the terms of the joint venture, the Company is responsible for certain legal proceedings that existed before the formation of Raizen, net of judicial deposits on April 1, 2011, as well as tax installments under the terms of the tax amnesty and Refinancing Program recorded in “Other taxes payable”. In addition, Cosan granted Raizen access to a credit line (stand-by) in the amount of U.S.$350,000 thousand, unused on June 30, 2021.


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


As of June 30, 2021, the Company was in compliance with the covenants of the contracts that govern the respective joint venture.


75

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

10.1  Property, plant and equipment

a)      Reconciliation of carrying amount

 

Consolidated

 

Parent Company

 

Land, buildings and improvements

 

Machinery, equipment and facilities

 

Railcars and locomotives (i) | (iii)

 

Permanent easement (iii)

 

Construction in progress

 

Other

 

Total

 

Total

Cost

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

At December 31, 2020

262,442

 

289,852

 

 

 

53,423

 

135,851

 

741,568

 

81,529

Corporate reorganization (Note 1.1)

1,357,217

 

1,152,944

 

6,720,454

 

7,530,328

 

3,146,532

 

374,622

 

20,282,097

 

4,073

Additions

226

 

1,419

 

59

 

3,940

 

1,428,285

 

88

 

1,434,017

 

(3,157)

Disposals

(54)

 

 

(10,336)

 

 

 

(49)

 

(10,439)

 

(59)

Transfers (ii)

217,728

 

114,331

 

745,491

 

358,130

 

(1,317,311)

 

16,561

 

134,930

 

(9)

Effect of exchange rate fluctuations

(2,614)

 

(3,750)

 

 

 

(251)

 

(79)

 

(6,694)

 

At June 30, 2021

1,834,945

 

1,554,796

 

7,455,668

 

7,892,398

 

3,310,678

 

526,994

 

22,575,479

 

82,377

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

At December 31, 2020

(101,956)

 

(162,437)

 

 

 

 

(60,179)

 

(324,572)

 

(20,070)

Corporate reorganization (Note 1.1)

(415,398)

 

(579,129)

 

(2,561,600)

 

(2,647,648)

 

(13,379)

 

(27,699)

 

(6,244,853)

 

(1,349)

Additions

(31,480)

 

(59,440)

 

(176,271)

 

(184,872)

 

(594)

 

(12,335)

 

(464,992)

 

(3,573)

Disposals

 

 

9,748

 

 

 

19

 

9,767

 

5

Transfers (ii)

(17,303)

 

 

(335)

 

17,300

 

 

3

 

(335)

 

Effect of exchange rate fluctuations

1,205

 

2,242

 

 

 

 

1,586

 

5,033

 

At June 30, 2021

(564,932)

 

(798,764)

 

(2,728,458)

 

(2,815,220)

 

(13,973)

 

(98,605)

 

(7,019,952)

 

(24,987)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

At December 31, 2020

160,486

 

127,415

 

 

 

53,423

 

75,672

 

416,996

 

61,459

At June 30, 2021

1,270,013

 

756,032

 

4,727,210

 

5,077,178

 

3,296,705

 

428,389

 

15,555,527

 

57,390

 


(i) On June 30, 2021, wagons and locomotives in the amount of R$ 745,203 were pledged to guarantee bank loans (Note 5.6).

(ii) They are substantially transferring from property, plant and equipment under construction as a result of the capitalization of said assets.

(iii) Depreciation is calculated on a straight-line basis over the estimated useful lives of the assets, for railcars from 2.9% to 6%, locomotives from 3.3% to 8% and permanent easement from 3% to 4%. With capitalized borrowing costs of R$15,556 (R$5,358 as of June 30, 2020).
 
76

Notes to the interim financial statements

(In thousands of Brazilian Reais - R$)

 

10.2 Intangible assets and goodwill

Accounting policy

a)      Rumo’s concession rights

Rumo’s concession rights generated in the business combination of Rumo Malha Norte was fully allocated to the Rumo Malha Norte concession and amortized on a straight-line basis.

 

 

Consolidated

 

Parent Company

 

Goodwill

 

Concession rights

 

Operating license

 

Trademarks

 

Customer relationships

 

Other

 

Total

 

Total

Cost

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

At December 31, 2020

977,307

 

10,758,762

 

 

63,408

 

1,029,212

 

311,562

 

13,140,251

 

15,462

Corporate reorganization (Note 1.1)

111,413

 

8,017,957

 

343,348

 

 

 

235,724

 

8,708,442

 

Additions

4,884

 

765

 

 

 

86,258

 

842

 

92,749

 

72

Disposals (ii)

 

(154,485)

 

 

 

(48)

 

 

(154,533)

 

Transfers (i)

 

616,721

 

 

 

395,097

 

(55,535)

 

956,283

 

9

Effect of exchange rate fluctuations

(9,389)

 

 

 

(1,480)

 

(9,534)

 

(5,334)

 

(25,737)

 

At June 30, 2021

1,084,215

 

19,239,720

 

343,348

 

61,928

 

1,500,985

 

487,259

 

22,717,455

 

15,543

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Amortization:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

At December 31, 2020

 

(2,333,680)

 

 

(9,201)

 

(509,297)

 

(242,777)

 

(3,094,955)

 

(13,271)

Corporate reorganization (Note 1.1)

 

(1,144,572)

 

(157,411)

 

 

 

(164,684)

 

(1,466,667)

 

Additions

 

(267,723)

 

(3,957)

 

 

(54,535)

 

(19,774)

 

(345,989)

 

(399)

Disposals (ii)

 

147,934

 

 

 

45

 

 

147,979

 

Transfers

 

(37,037)

 

 

 

(395,203)

 

36,999

 

(395,241)

 

Effect of exchange rate fluctuations

 

 

 

 

3,102

 

2,167

 

5,269

 

At June 30, 2021

 

(3,635,078)

 

(161,368)

 

(9,201)

 

(955,888)

 

(388,069)

 

(5,149,604)

 

(13,670)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

At December 31, 2020

977,307

 

8,425,082

 

 

54,207

 

519,915

 

68,785

 

10,045,296

 

2,191

At June 30, 2021

1,084,215

 

15,604,642

 

181,980

 

52,727

 

545,097

 

99,190

 

17,567,851

 

1,873

 

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

(ii)           Includes the amount of R$ 142,316 related to the write-off of fully depreciated assets.

 

77

Notes to the interim financial statements

(In thousands of Brazilian Reais - R$)

 

a)           Capitalization of borrowing costs

Capitalized borrowing costs for the period ended June 30, 2021, R$17,725 was capitalized at an average rate of 8.13% p.a. (R$12,905 at an average rate of 6.12% p.a. at June 30, 2020).

 

b)          Amortization methods and useful lives

 

Intangible assets (excluding goodwill)

Annual rate of amortization

 

June 30, 2021

 

December 31, 2020

Comgás (i)

During the term of the concession and extension

 

8,771,726

 

8,425,082

Rumo(ii)

 

6,832,916

 

 

 

 

15,604,642

 

8,425,082

 

 

 

 

 

 

Operating license for port terminal

3.70%

 

181,980

 

 

 

 

181,980

 

Trademarks

 

 

 

 

 

  Comma

Undefined

 

52,727

 

54,207

 

 

 

52,727

 

54,207

Customers relationship

 

 

 

 

 

  Comgás

20.00%

 

254,985

 

210,038

  Moove

8.70%

 

288,452

 

309,877

Other

20.00%

 

1,660

 

 

 

 

545,097

 

519,915

Other

 

 

 

 

 

Software license

20.00%

 

25,630

 

18,478

Other

 

 

73,560

 

50,307

 

 

 

99,190

 

68,785

 

 

 

 

 

 

Total

 

 

16,483,636

 

9,067,989



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




(ii) Refers to the railroad concession right agreement of Rumo.


78

Notes to the interim financial statements

(In thousands of Brazilian Reais - R$)

 

10.3 Contract asset

 

 

Comgás

 

Moove

 

Total

Cost:

 

 

 

 

 

At January 1, 2021

686,690

 

9,248

 

695,938

Additions

442,498

 

28,995

 

471,493

Disposals

 

(10,123)

 

(10,123)

Transfers to intangible assets (i)

(567,905)

 

 

(567,905)

At June 30, 2021

561,283

 

28,120

 

589,403

 

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

 

10.4 Right-of-use

 

Accounting policy:

Right-of-use assets are generally depreciated over the shorter of the asset's useful life and the lease term on a straight-line basis. If the Company is reasonably certain to exercise a purchase option, the right-of-use asset is depreciated over the underlying asset’s useful life. Right-of-use assets are measured at cost comprising the following:

 

  1. the amount of the initial measurement of lease liability;
  2. any lease payments made at or before the commencement date less any lease incentives received;
  3. any initial direct costs; and
  4. restoration costs.

 

79

Notes to the interim financial statements

(In thousands of Brazilian Reais - R$)

 

 

Consolidated

 

Parent Company

 

Land, buildings and improvements (i)

 

Machinery, equipment and facilities

 

Freight cars and locomotives

 

Software

 

Vehicles

 

Port and rail infrastructure

 

Total

 

Total

Cost:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

At December 31, 2020

94,971

 

15,810

 

 

 

 

 

110,781

 

31,654

Corporate reorganization (Note 1.1)

282,565

 

31,857

 

937,268

 

87,028

 

13,925

 

7,440,652

 

8,793,295

 

11,561

Additions

13,020

 

17,855

 

 

 

15,219

 

 

46,094

 

6,314

Contractual adjustments

16,500

 

383

 

 

 

 

93,018

 

109,901

 

Disposals

(1,280)

 

(2,786)

 

 

 

 

 

(4,066)

 

Transfers

(230,004)

 

 

 

 

 

 

(230,004)

 

Currency translation adjustments

(1,662)

 

(19)

 

 

 

(194)

 

 

(1,875)

 

At June 30, 2021

174,110

 

63,100

 

937,268

 

87,028

 

28,950

 

7,533,670

 

8,824,126

 

49,529

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Amortization:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

At December 31, 2020

(19,106)

 

(7,451)

 

 

 

 

 

(26,557)

 

(6,845)

Corporate reorganization (Note 1.1)

(100,177)

 

(6,759)

 

(362,498)

 

(13,252)

 

(13,618)

 

(478,741)

 

(975,045)

 

(3,131)

Additions

(12,823)

 

(5,023)

 

(18,719)

 

(1,483)

 

(1,060)

 

(137,841)

 

(176,949)

 

(2,420)

Transfers

77,310

 

 

 

 

 

 

77,310

 

Disposals

731

 

2,229

 

 

 

 

 

2,960

 

Currency translation adjustments

432

 

(202)

 

 

 

99

 

 

329

 

At June 30, 2021

(53,633)

 

(17,206)

 

(381,217)

 

(14,735)

 

(14,579)

 

(616,582)

 

(1,097,952)

 

(12,396)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

At December 31, 2020

75,865

 

8,359

 

 

 

 

 

84,224

 

24,809

At June 30, 2021

120,477

 

45,894

 

556,051

 

72,293

 

14,371

 

6,917,088

 

7,726,174

 

37,133

 

(i)         On June 16, 2021, the subsidiary Rumo exercised a purchase option on the Rondonópolis Railway Terminal in the amount of R$184,100 (historical cost), which is being leased to the subsidiary Rumo Malha Norte S.A.

 

11  Concessions payable and commitments

 

Accounting policy:

 

Rumo recognizes lease installments included in disputes with the grantor. The initial registration takes place at the amount of the installment at maturity, by transferring the “Leases” account. Subsequently, the values are corrected by Selic.

The concessions right is initially recognized with an intangible at cost (see Note 10.2), with cost understood to be the fair value of the service provided plus other direct costs that are directly attributable to the operation. They are then amortized over the duration of the concession.

 

80

Notes to the interim financial statements

(In thousands of Brazilian Reais - R$)

 

 

June 30, 2021

Court discussion:

 

Rumo Malha Paulista S.A.

54,252

Rumo Malha Oeste S.A.

1,665,946

 

1,720,198

Railroad concession:

 

Rumo Malha Paulista S.A.

1,167,764

 

1,167,764

Payables:

 

Rumo Malha Sul S.A.

87,260

Rumo Malha Paulista S.A.

21,319

 

108,579

 

 

Total

2,996,541

 

 

Current

160,472

Non-current

2,836,069

 

Court Discussion:

Rumo Malha Oeste also pleads for the reestablishment of the economic and financial balance, lost due to the cancellation of transportation contracts existing at the time of privatization, configuring changes in the regulatory scenario and conditions established in the Privatization Notice - in addition, the growth forecasts that defined the business value did not materialize. The lawsuit is pending before the Federal Regional Court of the second Region. The amount referring to the Company’s overdue installments was guaranteed by the acquisition of public debt securities (Letras Financeiras do Tesouro) or “LFT.” In March 2008, the Company obtained authorization to replace the guarantee with bank guarantee and in May 2008 the Company redeemed the amounts. In December 2014, a decision was handed down that upheld the lawsuit, recognizing the occurrence of economic and financial imbalance in the contracts. In December 2015, a request for replacement of letters of guarantee presented by the Company with guarantee insurance was granted. An appeal judgment is pending before the Federal Regional Court (Tribunal Regional Federal), or “TRF.” Management, supported by the opinion of its lawyers, assesses the chances of success as probable, but maintains the record of the liability because it is a contractual obligation not yet withdrawn from the Company, and because the amount is still pending.

On July 21, 2020, the Company filed with the Brazilian Transportation Authority (Agência Nacional de Transporte Terrestre), or “ANTT,” a request to qualify for a new bidding process to third parties of the object of the Concession Contract signed between Rumo Malha Oeste and the Brazilian government, through the Ministry of Transport (“Re-bidding Process”), according to Federal Law No. 13,448 of June 5, 2017, and regulated by Decree No. 9,957 of August 7, 2019.

 

81

Notes to the interim financial statements

(In thousands of Brazilian Reais - R$)

 

On May 19, 2021, the subsidiary Rumo signed with the National Land Transport Agency (ANTT), the second amendment to the Concession Contract of Rumo Malha Oeste S.A., with the purpose of establishing the obligations related to the re-bidding, under the terms of the qualification of the undertaking approved by Decree No. 10.633, of February 18, 2021. After conducting technical analyses, ANTT established the conditions for the provision of services by the concessionaire during the term of the amendment, observing the guarantee of the continuity and safety of the rail transport service, until a new bidding process is held. The term of validity of this amendment will be 24 (twenty-four) months, counted from the publication of Decree No. 10.633, of February 18, 2021, subject to extension.

 

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

 

Railroad concession payable

As a condition for entering into the renewal amendment for Rumo Malha Paulista, there was a need for the Company to resolve the dispute involving the economic and financial rebalancing of the original contract. To this end, an agreement was signed between Rumo Malha Paulista, Brazilian government and ANTT, in which it was agreed: i) a credit in favor of the Company related to labor liens paid up to 2005; ii) the conversion of existing judicial deposits in favor of the Union; iii) an uncontroversial balance in favor of the Federal Government, divided into eight annual installments adjusted by Selic; iv) a portion of liabilities to be offset against potential credits in favor of the Company, these credits, subject to the assessment to be carried out by a working group involving the parties.

 

The effects of the offsetting of balances were updated up to the registration date and resulted in a reversal of R$479,563 (R$348,319 in other expenses and R$131,243 in the financial result). As a result of the agreement, suspensions of the proceedings for return lawsuits filed by Rumo against the Brazilian government were required to determine labor claims that were not part of the agreement (from 2005) and which will be the subject of an investigation to be carried out by working group involving the parties. In parallel, the parties will submit a request for judicial approval of the agreement in the records of the economic and financial rebalancing action of the contract.

 

82

Notes to the interim financial statements

(In thousands of Brazilian Reais - R$)

 

Leases and grants under IFRS16 (Note 5.8)

 

 

June 30, 2021

Leases:

 

Rumo Malha Sul S.A.

571,018

Rumo Malha Paulista S.A.

455,216

Rumo Malha Oeste S.A.

230,573

Elevações Portuárias S.A.

98,155

Portofer Ltda.

15,465

 

1,370,427

 

 

Grants:

 

Rumo Malha Paulista S.A.

560,466

Malha Central S.A.

517,741

 

1,078,207

 

 

Total

2,448,634

 

 

Current

254,515

Non-current

2,194,119

 

Commitments

The sub-concession contracts to which the Rumo, through its subsidiaries, is a party, often include commitments to execute investments with certain characteristics during the term of the contract. We can highlight: The renewal addendum to the concession of Rumo Malha Paulista, which foresees the execution long with 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 comprise the obligations, whose physical execution was 8%.

 

The Rumo Malha Central sub-concession contract provides for investments with a fixed term (one to three years from the signing of the contract), estimated by ANTT at R$645,573. As of December 31, 2021, the physical execution of the obligation book projects was 75%.

The port elevation concession and lease agreement provide for investments aimed at improving and modernizing the facilities and equipment allocated therein, estimated in the amount of R$340,000. As of June 30, 2021, the subsidiary had made investments at a cost of R$270,629.

 

83

Notes to the interim financial statements

(In thousands of Brazilian Reais - R$)

 

12  Other taxes payable

 

 

 

Parent Company

 

Consolidated

 

 

June 30, 2021

 

December 31, 2020

 

June 30, 2021

 

December 31, 2020

Tax amnesty and refinancing program

 

193,091

 

193,352

 

201,691

 

199,587

ICMS – State VAT

 

 

 

230,813

 

182,227

COFINS – Revenue tax

 

31,937

 

44,428

 

71,697

 

62,801

PIS – Revenue tax

 

10,494

 

12,581

 

16,618

 

16,264

INSS – Social security

 

18,394

 

15,085

 

29,414

 

19,026

Withholding income tax

 

 

 

5,505

 

5,915

Other

 

764

 

1,155

 

17,317

 

28,151

 

 

254,680

 

266,601

 

573,055

 

513,971

 

 

 

 

 

 

 

 

 

Current

 

114,039

 

125,368

 

425,108

 

367,076

Non-current

 

140,641

 

141,233

 

147,947

 

146,895

 

 

254,680

 

266,601

 

573,055

 

513,971

 

 

13   Income tax and social contribution

a)    Reconciliation of income and social contribution tax expenses

 

 

 

Parent Company

 

 

April 1, 2021 to June 30, 2021

 

January 1, 2021 to June 30, 2021

 

April 1, 2020 to June 30, 2020

 

January 1, 2020 to June 30, 2020

Profit before taxes

 

1,009,989

 

1,531,721

 

(186,702)

 

(237,414)

Income tax and social contribution nominal rate (34%)

 

(343,396)

 

(520,785)

 

63,479

 

80,721

 

 

 

 

 

 

 

 

 

Adjustments to determine the effective rate

 

 

 

 

 

 

 

 

Interest in earnings of investees (non-taxable income)

 

279,374

 

585,176

 

(62,397)

 

77,485

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

 

(1,981)

 

(5,382)

 

4,521

 

(2)

Share-based payment transactions

 

(37)

 

(74)

 

6,734

 

7,593

Other

 

(1,593)

 

(9,493)

 

(20)

 

(518)

Income tax and social contribution (current and deferred)

 

(67,633)

 

49,442

 

12,317

 

165,279

 

 

 

 

 

 

 

 

 

Effective rate - %

 

6.70%

 

(3.23%)

 

6.60%

 

69.62%

 

84

Notes to the interim financial statements

(In thousands of Brazilian Reais - R$)

 

 

 

Consolidated

 

 

April 1, 2021 to June 30, 2021

 

January 1, 2021 to June 30, 2021

 

April 1, 2020 to June 30, 2020

 

January 1, 2020 to June 30, 2020

Profit before taxes

 

1,458,903

 

2,125,341

 

(141,262)

 

(38,735)

Income tax and social contribution nominal rate (34%)

 

(496,027)

 

(722,616)

 

48,029

 

13,170

 

 

 

 

 

 

 

 

 

Adjustments to determine the effective rate

 

 

 

 

 

 

 

 

Interest in earnings of investees (non-taxable income)

 

150,556

 

236,782

 

(74,200)

 

(8,864)

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

 

2,653

 

(17,246)

 

(5,774)

 

(27,937)

Granted income tax incentive

 

70,189

 

93,708

 

 

Share-based payment transactions

 

(37)

 

(74)

 

6,734

 

7,593

Interest on shareholders’ equity

 

(9,944)

 

(16,480)

 

(6,290)

 

(12,750)

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

 

(17,390)

 

(18,181)

 

(4,907)

 

(649)

Tax losses not recorded

 

(10,474)

 

(31,679)

 

(3,249)

 

(2,453)

ICMS benefit -  extemporaneous tax credits (i)

 

20,489

 

218,056

 

 

ICMS benefit - current period (ii)

 

23,009

 

43,119

 

 

Other

 

3,191

 

(7,350)

 

4,070

 

10,482

 

 

 

 

 

 

 

 

 

Income tax and social contribution (current and deferred)

 

(263,785)

 

(221,961)

 

(35,587)

 

(21,408)

 

 

 

 

 

 

 

 

 

Effective rate - %

 

18.08%

 

10.44%

 

(25.19%)

 

(55.27%)


(i) In the current year, the subsidiary Comgás recognized an extemporaneous credit in the amount of R$282,774 (R$218,056 principal and R$64,718 interest), used through their compensation with income tax, PIS and COFINS payable overdue in the period, relating to overpayments of income tax e social contribution for the years 2015, 2016 and 2019, when this benefit was not computed in the calculation of the income tax e social contribution due by the Company, due to the non-taxation of the benefit of the reduction in the calculation base of ICMS in the State of São Paulo from 12% to 15.6% under art. 8 of Annex II of the ICMS Regulation, approved by State Decree No. 45,900 (“RICMS/SP”), with wording given by State Decree No. 62,399/2016. These credits were recognized by the Company based on its best understanding of the subject, substantiated by the opinion of its external legal advisors, which took into account all applicable jurisprudence on the subject. The Company also took into account all the accounting rules in force, which, after being analyzed as a whole, did not indicate any other accounting effect to be recognized.


(ii) After from January 1, 2021, the subsidiary Comgás changed its tax procedure, starting to exclude the benefit of the reduction in the ICMS calculation base, granted by the State of São Paulo, directly from the calculation of income tax and social contribution for the current period.

 

85

Notes to the interim financial statements

(In thousands of Brazilian Reais - R$)

 

b)   Deferred income tax assets and liabilities

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

 

 

Parent Company

 

Consolidated

 

June 30, 2021

 

December 31, 2020

 

June 30, 2021

 

December 31, 2020

Assets credit of:

 

 

 

 

 

 

 

Income tax losses

568,957

 

508,453

 

2,770,385

 

721,115

Social contribution losses

205,358

 

183,576

 

1,005,664

 

250,209

 

 

 

 

 

 

 

 

Temporary differences

 

 

 

 

 

 

 

Foreign exchange - Loans and borrowings

1,113,989

 

1,312,239

 

1,245,185

 

1,367,496

Provision for legal proceedings

64,921

 

64,407

 

306,021

 

91,535

Loss allowances for impairment

 

 

210,468

 

Post-employment benefits

 

 

207,489

 

200,461

Allowance for expected credit losses

 

 

29,530

 

16,664

Tax credit losses

6,985

 

6,985

 

83,661

 

38,684

Share-based payment transactions

13,023

 

11,929

 

40,337

 

16,786

Profit sharing

3,863

 

2,773

 

35,567

 

32,022

Interest on preferred shareholders payable in subsidiaries

263,962

 

167,412

 

263,962

 

167,412

Review of useful life of property, plant and equipment

 

 

(52,415)

 

(230,098)

Miscellaneous expense allowance

176,954

 

190,191

 

542,156

 

258,269

Other (i)

 

 

240,015

 

8,076

Total

2,418,012

 

2,447,965

 

6,928,025

 

2,938,631

 

 

 

 

 

 

 

 

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

 

 

(2,371,856)

 

(21,133)

 

 

 

 

 

 

 

 

Liabilities credit of:

 

 

 

 

 

 

 

Temporary differences

 

 

 

 

 

 

 

Fair value amortization of the property, plant and equipment

 

 

8,542

 

(37,547)

Tax deductible goodwill

(21,823)

 

(21,823)

 

(394,013)

 

(365,949)

Leases

1,440

 

 

443,911

 

(3,245)

Unrealized gains on derivatives instruments

(628,939)

 

(790,888)

 

(993,529)

 

(836,629)

Income on formation of joint ventures

(1,135,036)

 

(1,135,036)

 

(1,135,036)

 

(1,135,036)

Fair value amortization of the intangible asset

 

 

(3,582,572)

 

(1,054,417)

Provision for realization - Goodwill recorded in equity

(449,153)

 

(449,153)

 

(449,153)

 

(449,153)

Other

(856)

 

2,967

 

349,206

 

322,861

Total

(2,234,367)

 

(2,393,933)

 

(5,752,644)

(3,559,115)

 

 

 

 

 

 

 

 

Total of deferred taxes recorded, net

183,645

 

54,032

 

(1,196,475)

 

(641,617)

 

 

 

 

 

 

 

 

Deferred tax assets

183,645

 

54,032

 

2,354,182

 

629,591

Deferred tax liabilities

 

 

(3,550,657)

 

(1,271,208)


(i) Refers mainly to pre-operating expenses added to Rumo Malha Central.


(ii) Refers mainly to tax losses and temporary differences of the CompanyRumo Malha Sul and Rumo Malha Oeste, which, under current conditions, do not meet the requirements for accounting for said income tax and social contribution assets deferred due to the lack of predictability of future generation of tax profits.

 

86

Notes to the interim financial statements

(In thousands of Brazilian Reais - R$)

 

c)      Analytical movement in deferred tax assets and liabilities

 

 

Parent Company

Assets

Tax loss and negative basis

 

Employee benefits

 

Provisions

 

Other

 

Total

At December 31, 2020

692,029

 

2,773

 

273,512

 

1,479,651

 

2,447,965

Credited / (charged) to the profit for period

82,286

 

1,090

 

(11,629)

 

96,550

 

168,297

 Exchange differences

 

 

 

(198,250)

 

(198,250)

At June 30, 2021

774,315

 

3,863

 

261,883

 

1,377,951

 

2,418,012

 

 

Parent Company

Liabilities

Effects on the formation of joint ventures

 

Unrealized gains on derivatives

 

Leases

 

Other

 

Total

At December 31, 2020

(1,135,036)

 

(790,888)

 

 

(468,009)

 

(2,393,933)

(Charged) to the profit for period

 

161,949

 

1,440

 

(84,307)

 

79,082

Recognized in equity

 

 

 

80,484

 

80,484

At June 30, 2021

(1,135,036)

 

(628,939)

 

1,440

 

(471,832)

 

(2,234,367)

 

87

Notes to the interim financial statements

(In thousands of Brazilian Reais - R$)

 

 

Consolidated

Assets

Tax loss and negative basis

 

Employee benefits

 

Provisions

 

Post-employment obligations

 

Property, plant and equipment

 

Other

 

Total

At December 31, 2020

971,324

 

36,879

 

417,081

 

200,461

 

(230,098)

 

1,542,984

 

2,938,631

Corporate reorganization (Note 1.1)

2,638,981

 

29,389

 

584,013

 

 

652,716

 

995,740

 

4,900,839

Credited / (charged) to the profit for period

165,744

 

(3,387)

 

183,765

 

7,028

 

(475,033)

 

(1,413,957)

 

(1,535,840)

 Other comprehensive income

 

 

 

 

 

(7,102)

 

(7,102)

Recognized in equity

 

 

 

 

 

(552)

 

(552)

 Exchange differences

 

 

 

 

 

632,049

 

632,049

At June 30, 2021

3,776,049

 

62,881

 

1,184,859

 

207,489

 

(52,415)

 

1,749,162

 

6,928,025

 

 

Consolidated

Liabilities

Effects on the formation of joint ventures

 

Intangible assets

 

Unrealized gains on derivatives

 

Leases

 

Fair value adjustment

 

Other

 

Unrealized credits

 

Total

At December 31, 2020

(1,135,036)

 

(1,054,417)

 

(836,629)

 

(3,245)

 

 

(529,788)

 

(21,133)

 

(3,580,248)

Corporate reorganization (Note 1.1)

 

(2,545,467)

 

(801,495)

 

(18,706)

 

215,862

 

(66,408)

 

(2,322,732)

 

(5,538,946)

Credited / (charged) to the profit for period

 

17,312

 

643,215

 

465,862

 

(79,530)

 

(106,097)

 

(27,991)

 

912,771

 Other comprehensive income

 

 

1,380

 

 

 

80,543

 

 

81,923

At June 30, 2021

(1,135,036)

 

(3,582,572)

 

(993,529)

 

443,911

 

136,332

 

(621,750)

 

(2,371,856)

 

(8,124,500)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total deferred taxes recorded

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1,196,475)

 

The Company evaluated the recoverability of deferred taxes assets based on the generation of future taxable profits. The Company expects to realize the full-deferred tax on temporary differences.

 

88

Notes to the interim financial statements

(In thousands of Brazilian Reais - R$)

 

14  Provision for legal proceedings and judicial deposits

The Company had provision for legal proceedings and judicial deposits recorded at June 30, 2021 and December 31, 2020 in respect of:

 

 

Provision for legal proceedings

 

Parent Company

 

Consolidated

 

June 30, 2021

 

December 31, 2020

 

June 30, 2021

 

December 31, 2020

Tax

155,678

 

155,610

 

639,786

 

555,958

Civil, environmental and regulatory

82,157

 

75,001

 

388,122

 

200,597

Labor

72,495

 

78,208

 

392,139

 

131,239

 

310,330

 

308,819

 

1,420,047

 

887,794

 

 

Judicial deposit

 

Parent Company

 

Consolidated

 

June 30, 2021

 

December 31, 2020

 

June 30, 2021

 

December 31, 2020

Tax

315,274

 

296,223

 

487,517

 

414,413

Civil, environmental and regulatory

50,033

 

50,027

 

135,430

 

81,420

Labor

33,588

 

34,477

 

272,428

 

48,393

 

398,895

 

380,727

 

895,375

 

544,226

 

Changes in provision for legal proceedings:

 

Parent Company

 

Tax

 

Civil, environmental and regulatory

 

Labor

 

Total

At December 31, 2020

155,610

 

75,001

 

78,208

 

308,819

Provisions

3,059

 

3,344

 

4,800

 

11,203

Settlement / Write-offs

(2,135)

 

(2,800)

 

(9,685)

 

(14,620)

Monetary variation (i)

(856)

 

6,612

 

(828)

 

4,928

At June 30, 2021

155,678

 

82,157

 

72,495

 

310,330

 

 

Consolidated

 

Tax

 

Civil, environmental and regulatory

 

Labor

 

Total

At December 31, 2020

555,958

 

200,597

 

131,239

 

887,794

Corporate reorganization (Note 1.1)

79,494

 

170,122

 

247,958

 

497,574

Provisions

7,223

 

9,300

 

37,667

 

54,190

Settlement / Write-offs

(3,388)

 

(18,913)

 

(42,728)

 

(65,029)

Monetary variation (i)

499

 

27,016

 

18,003

 

45,518

At June 30, 2021

639,786

 

388,122

 

392,139

 

1,420,047

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

 

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

 

89

Notes to the interim financial statements

(In thousands of Brazilian Reais - R$)

 

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

 

a)      Probable losses


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


 

Parent Company

 

Consolidated

 

June 30, 2021

 

December 31, 2020

 

June 30, 2021

 

December 31, 2020

Compensation with FINSOCIAL

 

 

297,651

 

296,445

INSS - Social security

63,559

 

63,109

 

98,983

 

73,835

State VAT - ICMS credit

23,173

 

28,440

 

88,905

 

42,272

PIS and COFINS

4,023

 

254

 

6,084

 

254

IPI - Excise tax credit - NT

54,788

 

53,707

 

54,788

 

53,697

Federal income taxes

903

 

900

 

11,027

 

9,508

Other

9,232

 

9,200

 

82,348

 

79,947

 

155,678

 

155,610

 

639,786

 

555,958

 

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

 

b)     Possible losses

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


 

90

Notes to the interim financial statements

(In thousands of Brazilian Reais - R$)


 

Parent Company

 

Consolidated (i)

 

June 30, 2021

 

December 31, 2020

 

June 30, 2021

 

December 31, 2020

Tax

4,503,907

 

4,525,112

 

13,688,610

 

9,761,688

Civil, environmental and regulatory

928,103

 

936,634

 

6,231,201

 

1,710,495

Labor

25,391

 

39,522

 

894,509

 

77,130

 

5,457,401

 

5,501,268

 

20,814,320

 

11,549,313

 

(i)       With the corporate reorganization detailed in note 1.1, the processes were merged and are now consolidated.

 

Tax:

 

Parent Company

 

Consolidated

 

June 30, 2021

 

December 31, 2020

 

June 30, 2021

 

December 31, 2020

Capital gain (i)

 

 

29,126

 

Penalties related to tax positions (ii)

 

 

430,167

 

Federal income taxes (iii)

952,369

 

632,758

 

4,802,556

 

3,834,562

ICMS - State VAT (iv)

1,344,999

 

1,401,922

 

2,912,440

 

1,922,374

IRRF - Withholding tax (v)

1,335

 

1,331

 

1,234,967

 

1,093,718

PIS and COFINS - Revenue taxes (vi)

1,229,822

 

1,270,095

 

2,322,041

 

1,314,144

Financial transactions on loan (vii)

 

 

8,336

 

MP 470 - Tax installments (viii)

242,326

 

241,224

 

395,757

 

241,224

Stock Option (ix)

 

 

64,338

 

IOF on Mutual (x)

 

 

133,256

 

Compensation with IPI - IN 67/98

138,399

 

137,976

 

184,322

 

137,976

IPI - Excise tax credit - NT

315,113

 

314,312

 

456,831

 

455,121

INSS - Social security and other

106,280

 

155,143

 

175,493

 

210,357

Other

173,264

 

370,351

 

538,980

 

552,212

 

4,503,907

 

4,525,112

 

13,688,610

 

9,761,688

 

The main variations in the balances of possible tax contingencies in the period ended June 30, 2021 are due to the corporate reorganization (note 1.1) generated by the subsidiary Rumo and subsidiaries. Below is a description of the main processes:

 

(i)

Tax assessment notices issued by the Federal Revenue Service in 2011 and 2013 and 2019 against the Company related to: a) disallowance of goodwill expense based on future profitability, as well as financial expenses; b) non-taxation of supposed capital gain on the sale of equity interest in a Company of the same economic group; and c) supposed capital gain on the incorporation of shares in companies of the same economic group. In 2019, we had definitive success in terms of reducing the capital gain launch base. Contingency adjusted for ultimate success.   

 

91

Notes to the interim financial statements

(In thousands of Brazilian Reais - R$)

(ii)

The subsidiary Rumo was assessed for not considering the tax benefits of REPORTO (suspension of PIS and COFINS), under the allegation that the locomotives and wagons acquired in the year 2010 to 2012 were used outside the limits of the port area. Consequently, PIS and COFINS were required, in addition to the isolated fine corresponding to 50% of the value of the acquired assets. 

 
(iii)

Tax assessment notices requiring IRPJ and CSLL related: (a) Goodwill Malha Norte: Tax assessment notices issued for the collection of IRPJ and CSLL, combined with interest on late payment and official and isolated fines. According to the Federal Revenue, Rumo Malha Norte would have unduly amortized the goodwill from the acquisition of the companies Brasil Ferrovias S.A. and Novoeste Brasil S.A. (b) GIF, TPG and Teaçu premiums. Infraction notices drawn up for the collection of IRPJ and CSLL, combined with an official fine and late payment interest, in addition to an isolated fine, for the following reasons: Deduction, from the actual profit and the CSLL calculation base, from the amount corresponding to the amortization in acquisition of interest in Teaçu Armazéns Gerais S.A.; Deduction, from real profit and CSLL calculation base, of the amount corresponding to the amortization of goodwill paid by the companies TPG Participações S.A. and GIF LOG Participações S.A. on the acquisition of shares issued by Rumo Logística S.A.; (c) Labor provisions: In 2009, under the allegation that the Company would have excluded labor provisions from the calculation of taxable income and the adjusted calculation base of CSLL. In the understanding of the Tax Authorities, the write-offs of the labor provisions were made by the Company without the individualization of the processes (provisions and reversals), which would have an impact on the tax assessment. The likelihood of loss is possible, considering that the occurrence of the decay and that the Company complied with all tax rules related to the addition and exclusion of provisions in the calculation of IRPJ and CSLL; (d) collection arising from the rejection of the request for restitution/compensation of the company's debts due to the alleged insufficiency of the IRPJ/CSLL Negative Balance credit.

 
(iv)

a) Infraction Notices drawn up by the São Paulo State Finance Department, against Rumo Malha Paulista, for the period from February 2011 to July 2015, as well as 2014 and 2018, with the reporting of infractions for alleged lack collection of ICMS in the provision of rail transport services for export; improper credit of ICMS for alleged bookkeeping in the Book of Entries of amounts higher than those found in the Tax Books; improper credit of ICMS for acquisitions supposedly classified as use and consumption. Fines of 50% of the tax amount and 100% of the amount of credit considered undue were also included. b) state tax authorities assessed the charges for non-taxation by ICMS on the invoices for the provision of rail freight services for export. All assessments were challenged, since there is a favorable position for taxpayers consolidated in the higher courts, based on the Federal Constitution and Complementary Law 87/1996 c) the Treasury of the State of Mato Grosso drew up several Terms of Seizure and Deposit (TADs) in order to collect ICMS and a 50% fine on the value of the fined operations, under the mistaken understanding that the goods exit operations destined for export would be cancelled with the DACTEs (Auxiliary Document of Electronic Transport Knowledge), with the supposed characterization of untrue documentation, under the terms of articles 35-A and 35-B of State Law 7098/98. The Company challenges the assessments and seeks to demonstrate to the Tax Authorities that the goods transported were duly covered by suitable tax documentation; d) collection of ICMS, for the years 2018 and 2019, in the acquisition of wagons as a result of the alleged non-exemption provided for by the Tax System for Incentives to the Modernization and Expansion of the Port Structure - REPORTO by the São Paulo tax authorities.


92

Notes to the interim financial statements

(In thousands of Brazilian Reais - R$)

 

(v)

Rumo Malha Paulista had part of its IRPJ credit balance offset partially disallowed by the IRS based on the argument that the Company would not be entitled to IRRF offset on swap transactions.

 
(vi)

The administrative demands for PIS and COFINS are substantially related to the disallowance of PIS and COFINS credits by the non-cumulative system related to the following items: a) credits launched out of time unaccompanied by prior rectification of tax returns; b) claims on expenses arising from mutual traffic contracts; c) credits related to expenses with services classified as inputs in the activity carried out by the Company that supposedly were not proven during the Inspection; d) credits on expenses with transportation of employees; e) credits related to electricity expenses; f) credits on expenses with machinery rentals and rentals that were not proven in the course of the Inspection; g) credits on expenses on the acquisition of machinery, equipment and other assets incorporated into the Company's fixed assets; and (h) and isolated fine corresponding to 50% of the value of the credits.

 
(vii)

Infraction Notices drawn up to demand differences in IRPJ, CSL, PIS and COFINS, related to the calendar years 2005 to 2008, due to the following alleged violations: a) undue deduction of the Real Profit and the Calculation Base of CSL of financial expenses arising from loans entered into with financial institutions abroad, b) undue exclusion of CSL's Real Profit and Calculation Base of financial income from securities issued by the Government of Austria and the Government of Spain, c) no inclusion, in the Real Profit and in the CSL Calculation Base, of the gains earned in swap operations, and no taxation of the financial income resulting from such contracts by PIS and COFINS, d) undue exclusion of the Real Profit and the Calculation Base of CSLL, carried out as PIS and COFINS credits, e) undue exclusion of Real Profit and the CSL Calculation Base carried out as deferred CSL. f) undue exclusion of taxable income and the CSL calculation basis made as deferred CSL; and Violation g) insufficient payment of advances of IRPJ and CSL, which generated the application of an isolated fine at the percentage of 50%, together with the fines of 75%. In 2019, we had definitive success regarding the completeness of the infractions “a”, “b”, “d”, “e” and “f”, as well as part of the infraction “c”, to recognize the possibility of exclusion of the actual profit and the CSLL calculation basis of the revenues arising from the Austrian public debt securities acquired on July 24, 2006 and, as a consequence, of part of the infraction “g”, in the extension of the partial cancellation of the item “c” . Contingency adjusted for ultimate success. The remainder of item “g” remains under administrative discussion. The discussion on the remainder of item “c” ended at the administrative level and continued at the judicial level. 

 
(viii) 

The Federal Revenue Service partially rejected the requests for installment payments of federal tax debts made by Rumo Malha Sul and Rumo Intermodal, on the grounds that the tax losses offered by the companies were not sufficient to settle the respective debts. The probability of loss is considered as possible, since the losses identified existed and were available for that use.

 
(ix) 

Tax assessment notices drawn up against the Company for the collection of social security contributions (20% of the amount paid) of amounts referring to the Stock Option Plan granted to employees, administrators and third parties. The main basis for the assessment is the alleged remuneration.


93

Notes to the interim financial statements

(In thousands of Brazilian Reais - R$)


(x)

a) The Federal Treasury intends to enforce the levy of IOF on the current accounts maintained by the parent Company for affiliates / subsidiaries (most substantial part of the assessment). In the understanding of the tax authorities, the use of an accounting item as advances for expenses to related companies, without a formal loan agreement, characterizes the existence of a current account, and the IOF due must be determined according to the rules specific to revolving credit operations. The tax assessment notices are still being questioned at the administrative level; b) Tax Assessment Notice issued by the Federal Tax Authorities against Rumo Malha Norte for alleged failure to pay IOF in the period 2017 and 2018, relating to the collection of alleged financial transactions between the group companies, essentially on the remittance of amounts arising from mutual traffic between Malha Norte and Malha Paulista, contracts with Raízen and other amounts listed in other accounting accounts.



(xi)

Rumo Malha Sul transmitted nineteen clearing statements (DCOMP) via the PERD / COMP electronic system, referring to "premium credit", using credit acquired from third parties (Fibra S.A. Indústria e Comércio and others). Such Dcomps for referring to credit of third parties and also to "credit - premium", in accordance with the current legislation, were considered as not declared in Decision Order contained in the administrative process, with awareness to the taxpayer on 09/24/2013, giving rise thus the application of a 75% fine in compliance with art. 18, §4 of Law No. 10,833 / 2003.


The Company has not identified effects of IFRIC 23 / ICPC 22 - Uncertain Tax Position that could affect Company’s accounting policies and these interim financial statements.

 

Labor

One of Rumo’s subsidiaries, Rumo Malha Paulista is currently a party to a public civil action before the labor courts. This proceeding originated in an inspection of the company MS Teixeira, which was hired by Prumo Engenharia Ltda. (“Prumo Engenharia”), Rumo’s subcontractor. The inspecting authority alleged that workers for MS Teixeira were working in conditions that were degrading and analogous to indentured servitude. Prumo Engenharia fully assumed the responsibility for the condition of the employees, including labor and contractual liabilities and all losses resulting from the alleged unlawful working conditions put in place by its subcontractors, and the dismissal agreements of such employees were approved by the Brazilian Ministry of Labor without any participation by Rumo. In addition, a criminal investigation against Rumo was filed, which was later dismissed with the acquittal of Malha Paulista. Notwithstanding the foregoing, the Labor Prosecutor’s Office filed a public civil action solely against Rumo. Rumo was ordered (in both the first instance and on initial appeal) to comply with several obligations relating to workplace conditions, and pay collective moral damages, as well as fines of R$15,000. However, any potential future loss on this lawsuit cannot result in the inclusion of Rumo Malha Paulista on the list maintained by the Brazilian Ministry of Labor of employers who engage in labor irregularities. Rumo appealed to the Regional Appeal Court, but the appeal was dismissed. Rumo appealed again to the Superior Labor Court and this appeal is currently pending.

 

94

Notes to the interim financial statements

(In thousands of Brazilian Reais - R$)


c)    Contingent assets

(i)

On December 6, 2019, ARSESP published Resolution No. 933, which approved the amount of R$697,233 plus monetary adjustment since April 2018, as a result of the Third Ordinary Tariff Review, to be applied to the value of the assets returned by Comgás, upon termination of the concession, or to any amounts payable by Comgás if the concession is renewed, or to any amounts payable in connection with any renewal of the concession agreement, as it comes to be defined by ARSESP, according to Resolution No. 995 of May 27, 2020. With the publication of the aforementioned resolution, there are no more ongoing discussions regarding tariffs related to previous periods with ARSESP. The amount indicated in Resolution No. 933 was not recognized in our financial statements because it does not comply with accounting standards.




After certain additional review processes carried out by the ARSESP, which found that Fourth Ordinary Tariff Review was overestimated, as well as Third Ordinary Tariff Review, on the other hand, was underestimated in tariff terms, it was concluded that the correct amount of Third Ordinary Tariff Review, after compensation for such errors by the agency would be estimated at R$296,191, which value on June 30, 2021 continues to be treated as a contingent asset.



(ii)

The Company has an indemnity proceeding due to the economic and financial imbalance of the Concession Agreement, with respect to tariff reviews. The right to recovery is the result of the wrong criteria followed for the tariff review. The updated case amount is R$865,263 as an economic-financial rebalancing of Comgás.

  

15  Shareholders’ equity

a)    Share capital

The subscribed capital is R$ 6,365,853 as of June 30, 2021 and R$ 5,727,478 as of December 31, 2020, fully paid in, is represented by 1,874,070,932 nominative common shares, book-entry and without par value. According to the bylaws, the authorized capital may be increased up to the limit of R$ 7,000,000.

 

95

Notes to the interim financial statements

(In thousands of Brazilian Reais - R$)

 

On May 6, 2021, the Company split the issued shares, in the proportion of 1:4, without changing the share capital. The split of shares was approved at the Annual and Extraordinary General Meeting on April 30, 2021.

 

At June 30, 2021 the Company’s share capital is composed of the following:

 

 

 

Common shares

Shareholders - Common shares

 

Quantity

 

 %

Controlling group

 

672,762,132

 

35.90%

Board of directors and executive officers

 

24,886,852

 

1.33%

Free float

 

1,169,237,744

 

62.39%

 

 

 

 

 

Total shares outstanding

 

1,866,886,728

 

99.62%

 

 

 

 

 

Treasury shares

 

7,184,204

 

0.38%

 

 

 

 

 

Total

 

1,874,070,932

 

100.00%

 

As a consequence of the corporate reorganization detailed in note 1.1, it was deliberate to increase the Company's capital by R$ 638,375, in addition to the effect of a reduction in the capital reserve in the amount of R$ 1,400,557.

 

b)    Treasury shares

On June 30, 2021, the Company had 7,184,204 shares in treasury (11,749,038 shares on December 31, 2020), whose market price was R$ 23.96. This reduction refers to: (i) the cancellations of 10,000,000 shares, equivalent to R$ 496,916 resulting from the corporate restructuring process as presented in note 1.1, effective on February 2, 2021, (ii) split of shares issued by the Company on April 30, 2021, of 1:4, (iii) repurchase of 60,000 shares equivalent to R$ 4,778, and (iv) delivery of 12,987 shares to members of the share-based compensation plans.

 

On March 26, 2021, the Company approved the common share buyback program, with a maximum of 17,000,000 shares, representing 5.89% of the total shares available on the market, with the deadline until September 25, 2022, for the purpose of keeping in treasury, cancellation or sale.

 

96

Notes to the interim financial statements

(In thousands of Brazilian Reais - R$)

 

c)      Dividends

 

At December 31, 2020

 

216,929

Dividends for the year

 

412,130

Dividends eliminated in merger (note 1.1)

 

(148,030)

Dividends paid

 

(480,994)

At June 30, 2021

 

35

 

d)     Other comprehensive (loss) income

 

 

 

December 31, 2020

 

Comprehensive (loss) income

 

June 30, 2021

Loss on cash flow hedge

 

(761,203)

 

(5,798)

 

(767,001)

Foreign currency translation effects

 

782,899

 

(311,830)

 

471,069

Actuarial loss on defined benefit plan

 

(363,375)

 

 

(363,375)

 

 

123,547

 

 

123,547

Gain on measurement of derivative financial instrument

 

(45,631)

 

 

(45,631)

Change in fair value of financial assets net of tax

 

26,256

 

384

 

26,640

Total

 

(237,507)

 

(317,244)

 

(554,751)

 

 

 

 

 

 

 

Attributable to:

 

 

 

 

 

 

  Owners of the Company

 

(252,610)

 

(302,264)

 

(554,874)

Non-controlling interests

 

15,103

 

(14,980)

 

123

 

 

 

December 31, 2019

 

Comprehensive (loss) income

 

June 30, 2020

Loss on cash flow hedge

 

(234,575)

 

(412,720)

 

(647,295)

Foreign currency translation effects

 

50,183

 

755,915

 

806,098

Actuarial loss on defined benefit plan

 

(202,444)

 

 

(202,444)

Gain on measurement of derivative financial instrument

 

(45,631)

 

 

(45,631)

Change in fair value of financial assets net of tax

 

25,979

 

38

 

26,017

Total

 

(406,488)

 

343,233

 

(63,255)

 

 

 

 

 

 

 

Attributable to:

 

 

 

 

 

 

  Owners of the Company

 

(349,501)

 

277,520

 

(71,981)

Non-controlling interests

 

(56,987)

 

65,713

 

8,726

 

 

97

Notes to the interim financial statements

(In thousands of Brazilian Reais - R$)

 

16  Earnings per share

Basic earnings per share are calculated by dividing net earnings by the weighted average number of common shares outstanding during the period. The diluted earnings per share are calculated by adjusting the earnings and the number of shares by the impacts of potentially dilutive instruments.

 

The following table sets forth the calculation of earnings per share (in thousands of Brazilian reais, except per share amounts):

 

 

 

Consolidated

 

 

April 1, 2021 to June 30, 2021

 

January 1, 2021 to June 30, 2021

 

April 1, 2020 to June 30, 2020 (Restated) (i)

 

January 1, 2020 to June 30, 2020 (Restated) (i)

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

 

942,356

 

1,581,163

 

(174,385)

 

(72,135)

 

 

 

 

 

 

 

 

 

Dilutive effect of the share-based plan of subsidiaries

 

(2,775)

 

(5,613)

 

(128,731)

 

(2,438)

Dilution effect of Brado's liquidity option

 

(228)

 

(305)

 

 

 

 

 

 

 

 

 

 

 

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

 

939,353

 

1,575,245

 

(303,116)

 

(74,573)

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

Basic

 

1,866,887

 

1,800,554

 

1,559,036

 

1,559,036

Dilutive effect of the share-based plan

 

3,178

 

3,192

 

2,592

 

5,180

 

 

 

 

 

 

 

 

 

Dilutive

 

1,870,065

 

1,803,746

 

1,561,628

 

1,564,216

 

 

 

 

 

 

 

 

 

Earnings per share

 

 

 

 

 

 

 

 

Basic

 

R$ 0.5048

 

R$ 0.8782

 

(R$ 0.1119)

 

(R$ 0.0463)

Diluted

 

R$ 0.5023

 

R$ 0.8733

 

(R$ 0.1941)

 

(R$ 0.0477)

 

(i) On April 30, 2021, the split of the Company's shares in the proportion of 1:4 was approved at the AGM. Consequently, the weighted average of shares is being adjusted for all periods presented. 

 

98

Notes to the interim financial statements

(In thousands of Brazilian Reais - R$)

 

Dilutive instruments 

 

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

 

The non-controlling shareholders of the indirect subsidiary Brado, are entitled to exercise the Liquidity Option provided for in the shareholders' agreement signed on August 5, 2013. This option consists of replacing the totality of the shares held by said non-controlling shareholders with a number of shares determined according to the established exchange ratio, which takes into account the economic value to be established both for the Brado business and for the Company's business. At the Company's sole discretion, an equivalent cash payment is also possible. The assumptions of value and form of settlement are subject to the decision of the arbitration proceeding and on June 30, 2021 the effect is antidilutive whereas for June 30, 2021 the best estimate is 3,264 shares, with dilutive effect, which, therefore, are considered in the analysis of diluted earnings per share. 

 

Anti-dilutive instruments

 

In the period ended June 30, 2021, 17,000,000 shares related to the Company's share buyback plan have an antidilutive effect, therefore they were not considered in the analysis of diluted earnings per share. 


 

99

Notes to the interim financial statements

(In thousands of Brazilian Reais - R$)

 

17 Net sales

 

Accounting policy:

 

Logistics services rendered 

 

Revenues from the provision of services are recognized when the entity transfers to the counterpart the significant risks and benefits inherent to the provision of services, when it is probable that the economic benefits associated with the transaction will flow to the Company, as well as when its related value and incurred costs can be reliably measured.

 

Service prices are fixed based on service orders or contracts. The Company’s revenue is basically comprised of rail freight, road freight, container transport and port elevation services, which is why the above criteria are normally met to the extent that the logistics service is provided.

 

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

 

 

 

Consolidated

 

 

April 1, 2021 to June 30, 2021

 

January 1, 2021 to June 30, 2021

 

April 1, 2020 to June 30, 2020

 

January 1, 2020 to June 30, 2020

Gross revenue from sales of products and services

 

7,570,399

 

13,206,772

 

3,350,701

 

7,566,198

Construction revenue

 

263,216

 

442,498

 

219,098

 

416,319

Indirect taxes and deductions

 

(1,275,506)

 

(2,375,363)

 

(1,213,180)

 

(2,119,386)

Net sales

 

6,558,109

 

11,273,907

 

2,356,619

 

5,863,131

 

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

 

 

Consolidated

 

 

April 1, 2021 to June 30, 2021

 

January 1, 2021 to June 30, 2021

 

April 1, 2020 to June 30, 2020

 

January 1, 2020 to June 30, 2020

At a point in time

 

 

 

 

 

 

 

 

Natural gas distribution

 

2,400,156

 

4,493,883

 

1,186,845

 

3,282,600

Electricity trading

 

181,438

 

400,648

 

145,114

 

313,889

Lubricants and base oil

 

1,441,562

 

2,828,059

 

772,044

 

1,776,788

Other

 

36,666

 

61,422

 

8,696

 

22,290

 

 

4,059,822

 

7,784,012

 

2,112,699

 

5,395,567

Over time

 

 

 

 

 

 

 

 

Railroad transportation services

 

2,133,268

 

2,892,375

 

 

Port elevation

 

82,625

 

108,869

 

 

Construction revenue

 

263,216

 

442,498

 

219,098

 

416,319

Services rendered

 

33,767

 

64,826

 

24,822

 

51,245

 

 

2,512,876

 

3,508,568

 

243,920

 

467,564

 

 

 

 

 

 

 

 

 

Elimination

 

(14,589)

 

(18,673)

 

 

 

 

 

 

 

 

 

 

 

Total of net sales

 

6,558,109

 

11,273,907

 

2,356,619

 

5,863,131


100

Notes to the interim financial statements

(In thousands of Brazilian Reais - R$)

 

18 Costs and expenses by nature

 

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

 

 

 

Parent Company

 

 

April 1, 2021 to June 30, 2021

 

January 1, 2021 to June 30, 2021

 

April 1, 2020 to June 30, 2020

 

January 1, 2020 to June 30, 2020

Depreciation and amortization

 

(3,546)

 

(6,021)

 

(2,831)

 

(5,645)

Personnel expenses

 

(23,713)

 

(41,142)

 

(16,617)

 

(30,693)

Expenses with third-party services

 

(12,242)

 

(22,040)

 

(5,484)

 

(10,893)

Other

 

(22,909)

 

(40,544)

 

(12,221)

 

(24,844)

 

 

(62,410)

 

(109,747)

 

(37,153)

 

(72,075)

 

 

 

 

 

 

 

 

 

General and administrative expenses

 

(62,410)

 

(109,747)

 

(37,153)

 

(72,075)

 

 

(62,410)

 

(109,747)

 

(37,153)

 

(72,075)

 

 

 

Consolidated

 

 

April 1, 2021 to June 30, 2021

 

January 1, 2021 to June 30, 2021

 

April 1, 2020 to June 30, 2020

 

January 1, 2020 to June 30, 2020

Raw materials

 

(1,153,381)

 

(2,166,410)

 

(438,604)

 

(1,003,375)

Commodity cost (natural gas)

 

(1,366,291)

 

(2,569,927)

 

(683,223)

 

(1,996,982)

Electricity purchased for resale

 

(549,779)

 

(768,492)

 

(131,547)

 

(301,036)

Railroad transportation and port elevation expenses

 

(548,084)

 

(744,265)

 

 

Natural gas transportation cost

 

(260,230)

 

(476,390)

 

(287,979)

 

(336,666)

Other transports

 

2,886

 

(37,732)

 

(4,999)

 

(64,481)

Depreciation and amortization

 

(616,217)

 

(927,528)

 

(124,729)

 

(292,669)

Salaries and wages

 

(497,757)

 

(750,276)

 

(159,050)

 

(304,296)

Construction cost

 

(263,216)

 

(442,498)

 

(219,098)

 

(416,319)

Expenses with third-party services

 

(168,976)

 

(279,833)

 

(76,252)

 

(141,973)

Selling expenses

 

(5,915)

 

(10,028)

 

(5,637)

 

(10,679)

Other

 

(178,713)

 

(324,424)

 

(34,155)

 

(233,795)

 

 

(5,605,673)

 

(9,497,803)

 

(2,165,273)

 

(5,102,271)

 

 

 

 

 

 

 

 

 

Cost of sales

 

(4,940,287)

 

(8,310,153)

 

(1,651,890)

 

(4,138,267)

Selling expenses

 

(180,750)

 

(339,406)

 

(306,698)

 

(586,094)

General and administrative expenses

 

(484,636)

 

(848,244)

 

(206,685)

 

(377,910)

 

 

(5,605,673)

 

(9,497,803)

 

(2,165,273)

 

(5,102,271)

 

101

Notes to the interim financial statements

(In thousands of Brazilian Reais - R$)

 

19  Other income (expenses), net

 

 

Parent company

 

April 1, 2021 to June 30, 2021

 

January 1, 2021 to June 30, 2021

 

April 1, 2020 to June 30, 2020

 

January 1, 2020 to June 30, 2020

Disposal of credit rights

 

 

 

(68,311)

Gain (loss) on disposal of non-current assets and intangibles

(53)

 

(53)

 

 

Net effect of legal proceedings

1,570

 

(22,442)

 

(20,803)

 

(27,831)

Revenue from scrap / eventual sales

1,055

 

2,295

 

 

Other

24,554

 

22,286

 

(725)

 

66

 

27,126

 

2,086

 

(21,528)

 

(96,076)

 

 

Consolidated

 

April 1, 2021 to June 30, 2021

 

January 1, 2021 to June 30, 2021

 

April 1, 2020 to June 30, 2020

 

January 1, 2020 to June 30, 2020

Disposal of credit rights

 

 

 

(68,311)

Reimbursement of natural gas loss in the process

 

 

26,945

 

26,945

Tax credits

241,253

 

241,246

 

1,201

 

939

Loss on disposal of non-current assets and intangibles

(10,469)

 

(10,469)

 

(2,164)

 

(4,064)

Net effect of legal proceedings

(34,242)

 

(69,748)

 

(21,365)

 

(28,140)

Settlement of disputes in the renewal process (i)

52,963

 

52,963

 

 

Other

28,895

 

35,480

 

4,220

 

45,514

 

278,400

 

249,472

 

8,837

 

(27,117)

 

(i) Effect referring to the reversal of lease liabilities in registered litigation, related to labor credits from recourse lawsuits, of the subsidiary Rumo.

 

102

Notes to the interim financial statements

(In thousands of Brazilian Reais - R$)


20  Finance results

 

Details of finance income and costs are as follows: 

 

 

Parent Company

 

April 1, 2021 to June 30, 2021

 

January 1, 2021 to June 30, 2021

 

April 1, 2020 to June 30, 2020

 

January 1, 2020 to June 30, 2020

Cost of gross debt

 

 

 

 

 

 

 

Interest on debt

(133,627)

 

(180,893)

 

 

(3,454)

Monetary and exchange rate variation

524,292

 

398,562

 

 

Derivatives and fair value measurement

(1,018,269)

 

(541,031)

 

411,082

 

1,760,299

Amortization of borrowing costs

(2,207)

 

(2,964)

 

(31)

 

(4,351)

 

(629,811)

 

(326,326)

 

411,051

 

1,752,494

 

 

 

 

 

 

 

 

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

10,058

 

18,294

 

14,227

 

41,067

 

10,058

 

18,294

 

14,227

 

41,067

 

 

 

 

 

 

 

 

Cost of debt, net

(619,753)

 

(308,032)

 

425,278

 

1,793,561

 

 

 

 

 

 

 

 

Other charges and monetary variations

 

 

 

 

 

 

 

Interest on other receivables

4,845

 

13,003

 

4,106

 

9,789

Monetary variation of other financial assets

-

 

(42,709)

 

73,209

 

(94,145)

Interest on other payables

(3,738)

 

(7,881)

 

(13,990)

 

(29,813)

Interest on lease liabilities

(1,108)

 

(1,949)

 

 

Interest on shareholders' equity

29,248

 

48,470

 

18,500

 

37,500

Interest on contingencies and contracts

(7,267)

 

(14,567)

 

 

Bank charges and other

(6,934)

 

(10,172)

 

(5,212)

 

(9,198)

Exchange variation and non-debt derivatives

828,291

 

242,113

 

(446,394)

 

(2,004,855)

 

843,337

 

226,308

 

(369,781)

 

(2,090,722)

 

 

 

 

 

 

 

 

Finance results, net

223,584

 

(81,724)

 

55,497

 

(297,161)

 

 

 

 

 

 

 

 

Reconciliation

 

 

 

 

 

 

 

Finance expense

(174,525)

 

(376,882)

 

(38,794)

 

(330,549)

Finance income

3,463

 

39,788

 

29,483

 

90,262

Foreign exchange, net

1,370,259

 

640,287

 

(334,571)

 

(1,740,757)

Derivatives

(975,613)

 

(384,917)

 

399,379

 

1,683,883

Finance results, net

223,584

 

(81,724)

 

55,497

 

(297,161)

 

103

Notes to the interim financial statements

(In thousands of Brazilian Reais - R$)

 

 

Consolidated

 

April 1, 2021 to June 30, 2021

 

January 1, 2021 to June 30, 2021

 

April 1, 2020 to June 30, 2020

 

January 1, 2020 to June 30, 2020

Cost of gross debt

 

 

 

 

 

 

 

Interest on debt

(671,626)

 

(1,112,590)

 

(148,803)

 

(324,092)

Monetary and exchange rate variation

2,262,751

 

1,286,545

 

(375,327)

 

(1,965,786)

Derivatives and fair value measurement

(1,852,519)

 

(787,563)

 

322,180

 

1,522,024

Amortization of borrowing costs

(29,891)

 

(80,310)

 

(501)

 

(5,045)

Finance and warranties on debt

(12,340)

 

(20,983)

 

(5,294)

 

(9,154)

 

(303,625)

 

(714,901)

 

(207,745)

 

(782,053)

 

 

 

 

 

 

 

 

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

82,503

 

121,968

 

40,034

 

90,402

 

82,503

 

121,968

 

40,034

 

90,402

 

 

 

 

 

 

 

 

Cost of debt, net

(221,122)

 

(592,933)

 

(167,711)

 

(691,651)

 

 

 

 

 

 

 

 

Other charges and monetary variations

 

 

 

 

 

 

 

Interest on other receivables

185,546

 

269,695

 

27,844

 

57,913

Update of other financial assets

 

(42,709)

 

59,828

 

(107,526)

Interest on other liabilities

(38,344)

 

(61,320)

 

(33,358)

 

(70,693)

Monetary variation on leases

(105,742)

 

(182,474)

 

 

Interest on contingencies and contracts

(31,826)

 

(70,831)

 

 

Bank charges and other

(17,873)

 

(24,659)

 

13,656

 

6,520

Exchange variation and non-debt derivatives

14,617

 

108,578

 

(23,468)

 

59,031

 

6,378

 

(3,720)

 

44,502

 

(54,755)

 

 

 

 

 

 

 

 

Finance results, net

(214,744)

 

(596,653)

 

(123,209)

 

(746,406)

 

 

 

 

 

 

 

 

Reconciliation

 

 

 

 

 

 

 

Finance expense

(1,060,368)

 

(1,232,185)

 

(255,457)

 

(1,003,477)

Finance income

237,333

 

428,485

 

91,959

 

207,093

Foreign exchange, net

2,231,187

 

1,239,729

 

(393,781)

 

(1,931,805)

Net effect of derivatives

(1,622,896)

 

(1,032,682)

 

434,070

 

1,981,783

Finance results, net

(214,744)

 

(596,653)

 

(123,209)

 

(746,406)


104

Notes to the interim financial statements

(In thousands of Brazilian Reais - R$)

21  Post-employment benefits

 

Consolidated

 

June 30, 2021

 

December 31, 2020

Defined contribution

 

 

 

Futura II

112

 

129

 

 

 

 

Defined benefit

 

 

 

Futura

166,923

 

163,972

Health Plan

572,688

 

564,576

 

739,723

 

728,677

 

During the period ended June 30, 2021, the amount of the sponsors contributions to the plans was R$ 12,558 (R$ 18,125 as of June 30, 2020).

 

22  Share-based payment

 

The plans have been administered by the Board of Directors, at its option, by a Committee, within the limits established in the guidelines for the elaboration and structuring of each plan and in the applicable legislation.

 

The following share-based payment arrangements:

 

105

Notes to the interim financial statements

(In thousands of Brazilian Reais - R$)


Type of award / Grant date

 

Company

 

Expected life (years)

 

Shares granted

 

Exercised / canceled / transferred

 

Available

 

Fair value at grant date - R$

Share-based payment plan

 

 

 

 

 

 

 

 

 

 

 

 

April 27, 2017

 

Cosan S.A.

 

5

 

274,000

 

(90,800)

 

183,200

 

 37.00

July 31, 2017

 

Cosan S.A.

 

5

 

298,107

 

(99,212)

 

198,895

 

 32.22

July 31, 2018

 

Cosan S.A.

 

5

 

210,602

 

(26,894)

 

183,708

 

 38.61

July 31, 2019

 

Cosan S.A.

 

5

 

57,255

 

(5,020)

 

52,235

 

 49.85

July 31, 2020

 

Cosan S.A.

 

5

 

17,243

 

(1,676)

 

15,567

 

 83.73

 

 

 

 

 

 

857,207

 

(223,602)

 

633,605

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

April 20, 2017

 

Comgás

 

5

 

61,300

 

(14,405)

 

46,895

 

 47.80

August 12, 2017

 

Comgás

 

5

 

97,780

 

(13,616)

 

84,164

 

 54.25

August 1, 2018

 

Comgás

 

5

 

96,787

 

(5,338)

 

91,449

 

 59.66

July 31, 2019

 

Comgás

 

5

 

83,683

 

(3,997)

 

79,686

 

 78.58

February 01, 2020

 

Compass Gás e Energia

 

5

 

1,858,969

 

 

1,858,969

 

 13.58

 

 

 

 

 

 

2,198,519

 

(37,356)

 

2,161,163

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

January 02, 2017

 

Rumo S.A.

 

5

 

1,476,000

 

(353,300)

 

1,122,700

 

 6.10

September 01, 2017

 

Rumo S.A.

 

5

 

870,900

 

(205,350)

 

665,550

 

 10.42

August 01, 2018

 

Rumo S.A.

 

5

 

1,149,544

 

(242,385)

 

907,159

 

 13.94

August 15, 2019

 

Rumo S.A.

 

5

 

843,152

 

(104,770)

 

738,382

 

 22.17

November 11, 2020

 

Rumo S.A.

 

5

 

776,142

 

(55,548)

 

720,594

 

 20.01

May 05, 2021

 

Rumo S.A.

 

5

 

1,481,000

 

(296,222)

 

1,184,778

 

 20.85

 

 

 

 

 

 

6,596,738

 

(1,257,575)

 

5,339,163

 

 

Share-based payment plan (modification plans)

 

 

 

 

 

 

 

 

 

 

 

 

August 18, 2011

 

Cosan S.A.

 

1 to 12

 

1,501,626

 

(1,276,283)

 

225,343

 

 22.80

August 31, 2015 (i)

 

Cosan S.A.

 

5 to 7

 

463,906

 

(463,906)

 

 

 19.96

 

 

 

 

 

 

1,965,532

 

(1,740,189)

 

225,343

 

 

Cash-settled transactions

 

 

 

 

 

 

 

 

 

 

 

 

July 31, 2019

 

Moove

 

5

 

132,670

 

 

132,670

 

 6.74

July 31, 2019

 

Moove

 

5

 

106,952

 

 

106,952

 

 13.36

 

 

 

 

 

 

239,622

 

 

239,622

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

 

 

 

11,857,618

 

(3,258,722)

 

8,598,896

 

 

 

(i)              On February 02, 2021, 12.987 shares were settled in cash in the amount of R$ 645.  


106

Notes to the interim financial statements

(In thousands of Brazilian Reais - R$)


a)    Reconciliation of outstanding share options

The movement in the number of awards outstanding and their related weighted-average exercise prices are as follows:

 

At December 31, 2020

 

3,301,596

Granted

 

1,481,000

Vested

 

(441,054)

Transferred

 

4,532,761

Canceled

 

(275,407)

At June 30, 2021

 

8,598,896

 

b)    Measurement of fair values

The weighted average fair value of the programs granted on June 30, 2021 and December 31, 2020 principal assumptions used in applying the Black-Scholes model were as follows:

 

 

 

Share-based payment plan

 

 

Cosan S.A.

 

Compass

 

Comgás

 

Rumo

 

 

June 30, 2021

 

December 31, 2020

 

June 30, 2021

 

December 31, 2020

 

June 30, 2021

 

December 31, 2020

 

June 30, 2021

Weighted average fair value at grant date

 

39.12

 

50.88

 

13.58

 

13.58

 

60.07

 

78.58

 

14.23

Key assumptions:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Share price at grant date

 

83.73

 

50.88

 

13.58

 

13.58

 

78.58

 

78.58

 

20.85

Risk-free interest rate

 

6.82%

 

6.82%

 

N/A

 

N/A

 

6.82%

 

6.82%

 

6.94%

Volatility factor

 

36.50%

 

36.50%

 

N/A

 

N/A

 

32.81%

 

32.80%

 

41.03%

 

c)     Expense recognized in profit or loss

Share-based compensation expense included in the statement of profit and loss for the period ended on June 30, 2021 and 2020 were R$ 6,489 and R$ 12,977, respectively.

 

 

107

Notes to the interim financial statements

(In thousands of Brazilian Reais - R$)


23  Subsequent events

 

 Acquisition of a 51% stake in Gaspetro

On July 28, 2021, the subsidiary Compass Gás e Energia entered into a contract with Petrobras to buy and sell shares for the acquisition of 51% Gaspetro stake. The conclusion of the transaction is subject to compliance with certain suspensive conditions, which include, but are not limited to, the observation of the period for exercising the preemptive right of other Gaspetro shareholders and their investments and approval by the competent bodies.

 

 Construction of the Regasification Terminal and debenture issue

On August 3, 2021, the subsidiary Compass Gás e Energia reported via relevant fact the beginning of the construction of the Terminal Regaseificação de São Paulo (TRSP) project and its financing, from the first issuance of TRSP debentures in the total amount of R$ 700 million, with a term of 3 years and cdi cost + 1.95%.

 

 Debentures issue by Rumo

On July 6, 2021, the subsidiary Rumo raised an amount of R$1,043,434 referring to the 16th issue of simple, non-convertible, unsecured debentures, divided into two series, the first of which has an amount of R$ 784,619, with a rate of IPCA+4.49% and a tenor of 10 years, while the second is R$ 258,815 with a rate of IPCA+4.54% and a maturity of 15 years. Both series will have semiannual interest payments and principal amortization in the last 3 years. The funds from this fundraising will be used for investment. 

 

 Debentures issue by Company

On July 5, 2021, the Board of Directors approved the Company's 3rd issue of simple debentures, non-convertible into shares, unsecured, with additional personal guarantee, in three series in the total amount of R$2,000,000, whose disbursement was on August 11, 2021

 

108

Notes to the interim financial statements

(In thousands of Brazilian Reais - R$)


The first series has a term of 7 years at an average cost of CDI+1.65%, the second and third have a term of 10 years at an average cost of CDI+2.00% and IPCA+5.75% , respectively. The three series will have semiannual interest payments and the funds from this funding will be used to manage the Company's indebtedness. 


 Acquisition of 100% of the share capital

On July 16, 2021, the Company acquired 6,222,650 shares issued by the subsidiary Compass Gás e Energia, representing 0.99% of its capital, for R$95,000. With this acquisition, the Company holds 100% of the capital stock of Compass Gás e Energia.


Agreement for the acquisition of Barcos & Rodados S.A.

On August 10, 2021, Raízen entered into a Share Purchase Agreement for the acquisition of 50% of Barcos y Rodados SA (“B&R”), for the total amount of U.S.$130.000 thousand. 


B&R is the leader in the fuel distribution market in Paraguay, with a network of 350 fuel retail stations. As part of the transaction, Raízen will sublicense the right to use the Shell brand to B&R which will progressively converted its fuel stations to Shell brand. The closing of the transaction is subject to precedent conditions, including, but not limited to, the segregation and inclusion of certain assets of B&R. 



109

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 13, 2021

 

COSAN S.A.

By:

/s/ Marcelo Eduardo Martins

 

Name: Marcelo Eduardo Martins

 

Title: Chief Financial Officer



Dates Referenced Herein   and   Documents Incorporated by Reference

This ‘6-K’ Filing    Date    Other Filings
9/25/22
12/31/21
Filed as of:8/16/21
Filed on / For Period end:8/13/21
8/12/21
8/11/21
8/10/21
8/3/21
7/28/21
7/16/21
7/6/21
7/5/21
6/30/21
6/16/21
6/3/21
6/2/21
6/1/21
5/31/21
5/26/21
5/20/21
5/19/21
5/13/21
5/6/21
5/5/21
4/30/21
4/15/21
4/1/21
3/26/21
3/1/21
2/28/21
2/25/21
2/18/21
2/8/216-K
2/5/21
2/2/21
1/22/216-K
1/13/21
1/1/21
12/31/20
11/26/20
11/11/20
8/5/20
7/31/206-K
7/21/20
7/2/20
6/30/206-K
5/27/20
4/1/20
3/31/20
2/1/20
1/1/20
12/31/1920-F,  20-F/A
12/6/19
8/15/196-K
8/7/196-K
7/31/19
8/1/18
7/31/18
9/1/17
8/12/17
7/31/17
6/5/17
4/27/17
4/20/17
3/15/17
1/2/17
8/31/15
8/5/13
8/18/11
4/1/11
7/24/06
 List all Filings 
Top
Filing Submission 0001554855-21-000547   –   Alternative Formats (Word / Rich Text, HTML, Plain Text, et al.)

Copyright © 2024 Fran Finnegan & Company LLC – All Rights Reserved.
AboutPrivacyRedactionsHelp — Fri., Apr. 19, 2:23:46.2pm ET