6-K 1 MainDocument.htm 6-K

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 

FORM 6-K

 

Report of Foreign Issuer

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

Securities Exchange Act of 1934

For the month of February 2023

Commission File Number: 333-251238

 

COSAN S.A.

(Exact name of registrant as specified in its charter)

 

N/A

(Translation of registrant’s name into English)

 

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

 

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

Form 20-F   Form 40-F 

 

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

Yes      No  

 

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

Yes      No  



Graphics


A free translation from Portuguese into English of Independent Auditor’s Report on individual and consolidated financial statements prepared in Brazilian currency in accordance with the accounting practices adopted in Brazil and the International Financial Reporting Standards (IFRS), issued by International Accounting Standards Board (IASB)

 

Independent auditor’s report on individual and consolidated financial statements 

 

To the Shareholders of

Cosan S.A.

São Paulo - SP

 

Opinion 

 

We have audited the individual and consolidated financial statements of Cosan S.A. (the “Company”), identified as individual and consolidated, respectively, which comprise the statement of financial position as at December 31, 2022, and the respective statement of profit or loss, of comprehensive income, of changes in equity, and of cash flows for the year then ended, and as well as the corresponding notes, including a summary of significant accounting policies. 

 

In our opinion, the financial statements referred to above present fairly, in all material respects, the individual and consolidated financial position of the Company as at December 31, 2022, and its individual and consolidated financial performance and cash flows for the year then ended, in accordance with accounting practices adopted in Brazil and with the International Financial Reporting Standards (IFRS) issued by the International Accounting Standards Board (IASB).

 

Basis for opinion 

 

We conducted our audit in accordance with the Brazilian and International Standards on Auditing. Our responsibilities under those standards are further described in the “Auditor’s responsibilities for the audit of the individual and consolidated financial statements” section of our report. We are independent of the Company and its subsidiaries in accordance with the relevant ethical principles set forth in the Code of Professional Ethics for Accountants and the professional standards issued by Brazil’s National Association of State Boards of Accountancy (CFC), and we have fulfilled our other ethical responsibilities in accordance with these requirements. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion. 

 


Graphics


Emphasis of matter

 

Restatement of corresponding figures

 

According to Note 3.3, which describes the effects of the change in the accounting practice adopted by the Company in 2022, the corresponding figures referred to the year ended December 31, 2021, presented for comparison purposes, were adjusted and are being restated, as provided for in NBC TG 23 / IAS8 – Políticas Contábeis, Mudanças de Estimativa e Retificação de Erro. Our opinion is not modified in respect of this matter.

 

Key audit matters  

 

Key audit matters are those that, in our professional judgment, were of most significance in our audit of the financial statements of the current year. These matters were addressed in the context of our audit of the individual and consolidated financial statements as a whole, and in forming our opinion thereon, and we do not provide an individual opinion on these matters. For each matter below, our description of how our audit addressed the matter, including any commentary on the findings or outcome of our procedures, is provided in that context. 

 

We have fulfilled the responsibilities described in the “Auditor’s responsibilities for the audit of the individual and consolidated financial statements” section of our report, including in relation to these matters. Accordingly, our audit included the performance of procedures designed to respond to our assessment of the risks of material misstatement of the financial statements. The results of our audit procedures, including the procedures performed to address the matters below, provide the basis for our audit opinion on the Company’s financial statements. 

 

Acquisition of noncontrolling interest in Vale S.A.

 

As disclosed in Note 1.2.6 to the financial statements, the Company, through its subsidiary Cosan Oito S.A., concluded, on October 14, 2022, the acquisition of a non-controlling interest equivalent to 4.86% in Vale S.A. (“Vale”), for the amount of R$16,924,680 thousand. The investment acquisition was made through debt obtained. Additionally, the Company contracted derivative instruments to hedge itself against the risk of depreciation of Vale’s shares referring to its 3.31% interests, consisting of a combination of call and put positions (collar), in addition to contracting a collar call spread to hedge its right to acquire an additional 1.6% equity interests in Vale.

 

This matter was considered significant for our audit due to the complexity and volatility of certain financial instruments involved, and the relevance of amounts involved in relation to the Company’s financial statements.

 


Graphics

How our audit addressed this matter


Our audit procedures included, among others: i) general understanding of the internal control environment including the accounting policies adopted by the Company regarding the acquisition of the non-controlling interest in Vale; ii) involvement of most experienced audit professionals in defining the test strategy, evaluating the audit supporting documentation and supervising the audit procedures performed; iii) involvement of our experts in derivative financial instruments to assist us in the reasonableness tests on the assessment and accounting treatment of these financial instruments; iv) reading of contracts and other documents relevant to the transaction; and v) recalculation of the fair value of financial instruments.

 

Based on the result of the audit procedures performed on the acquisition of non-controlling interest in Vale S.A., which is consistent with management’s assessment, we consider that the related accounting policies, criteria and assumptions adopted by management are appropriate in the context of the financial statements taken as a whole. We also assessed the adequacy of the disclosures made by the Company in Note 1.2.6 to the financial statements.

 

Business combinations

 

As disclosed in Note 8.2 to the financial statements, during the year ended December 31, 2022, the Company’s  subsidiaries, Compass Gás e Energia S.A., Atlântico Participações Ltda., Cosan Lubrificantes e Especialidades S.A. and Millennium Moove Corp. carried out business combinations for the acquisition of Companhia de Gás do Estado do Rio Grande do Sul e Commit Gás e Energia S.A, TUP Porto São Luís S.A., Tirreno Indústria e Comércio de Produtos Químicos Ltda. and Stryker Intermediate Holdings, respectively. Additionally, the Company acquired the control of Tellus Brasil Participações S.A., Janus Brasil Participações S.A., Gamiovapar Empreendimentos e Participações S.A. and Duguetiapar Empreendimentos e Participações S.A. The consideration transferred related to these acquisitions, net of cash acquired and non-controlling interests, consolidated, was R$5,288,696 thousand, intangible assets of R$4,508,809 thousand, goodwill of R$402,055 thousand and gain on bargain purchase of R$99,341 thousand before income tax and social contribution. As a result of these procedures, audit differences were identified which, when material to the financial statements taken as a whole, were adjusted by management.

 

This matter was considered significant for our audit, due to judgments involved in the identification and determination of the fair value of assets acquired and liabilities assumed, and the consequent determination of goodwill or gain on bargain purchase. In addition, the amounts involved in these transactions are significant in relation to the Company’s financial statements as at December 31, 2022.

 

How our audit addressed this matter

 

Our audit procedures included, among others: i) the execution of audit procedures of the opening balances of the acquired companies on the acquisition date as part of the determination of the fair values of acquired assets and liabilities assumed; ii) review of the alignment of the Company’s accounting practices with those of the acquired companies; iii) reading of contracts and other documents relevant to the transaction; and iv) involvement of our corporate finance experts to assist us in the assessment of assumptions and methodologies used by management in measuring and recognizing the fair value of assets acquired and liabilities assumed, and calculation of goodwill or the gain on bargain purchase.

 


Graphics

Based on the result of the audit procedures performed, which is consistent with management’s assessment, we consider that the Company’s accounting policies related to business combination are appropriate to support the judgments and information included in the context of the financial statements taken as a whole. We also evaluated the adequacy of related disclosures made by the Company in Note 8.2 to the financial statements.

 

Railway’s concession infrastructure

As disclosed in Note 10.1 to the financial statements, as at December 31, 2022, the Company has recorded in its property and equipment certain assets directly related to the railway concession infrastructure in its subsidiary Rumo S.A., including wagons, locomotives and trackway which amount to R$11,290,894 thousand. The amounts invested in assets related to the railway’s concession infrastructure are significant and essential for the maintenance of the infrastructure used in the rendering of the railway transportation service.

 

This matter was considered significant for our audit due to the amounts involved in relation to the Company’s financial statements as at December 31, 2022, relevance of additions for the year, and risk that such assets are improperly capitalized.

 

How our audit addressed this matter

 

Our audit procedures included, among others: i) a general understanding of the internal control environment, including the criteria adopted to determine the applicability of capitalization; ii) assessment of the nature of capitalized expenditures; iii) extensive testing, on a sample basis, of materials and services applied to the construction works; iv) monitoring of the progress of construction works through on-site physical inspections; v) evaluation of the policies established by the Company for such accounting and their applicability to current accounting standards; and vi) interest capitalization test.

 

Based on the result of audit procedures performed, which is consistent with management’s assessment, we consider that the criteria and capitalization accounting policies of the assets related to railway concession infrastructure are appropriate in the context of the financial statements taken as a whole. We also evaluated the adequacy of related disclosures made by the Company in Note 10.1 to the financial statements.

 

Public concession infrastructure referring to the gas distribution service

 

As disclosed in Notes 10.2 and 10.3 to the financial statements, as at December 31, 2022, the Company has recorded intangible asset of the public concession and contract asset related to the gas distribution service, in the amounts of R$11,614,163 thousand and R$1,110,335 thousand, respectively, referring to the infrastructure of this concession in the subsidiary Compass Gás e Energia S.A.


Graphics

These investments in concession infrastructure are an essential part of the methodology applied by the granting authority to define the tariff to be charged by the Company to end consumers, under the terms of the Service Concession Arrangement.  The definition of which expenditures are eligible and should be capitalized as infrastructure cost as well as the definition of useful life are subject to the executive board’s judgment.  

This matter was considered significant for our audit due to particularities in connection with the capitalization process and subsequent assessment of infrastructure expenditures, in addition to the significance of the amounts involved.

How our audit addressed this matter

 

Our audit procedures involved, among others: i) understanding of the process implemented by management on the accounting for investments in public concession infrastructure related to the gas distribution service, including its classification as an asset qualifying for capitalization; ii) assessment of the nature of these investments with the applied infrastructure; iii) tests on a sample basis of the materials and services applied to the works, as well as the allocation of workforce hours; iv) assessment of the accounting classifications between the contract asset and the intangible asset entitled to this concession, observing the periods of the works; v) the policies established by the Company for such accounting and their applicability to current accounting standards; vi) the interest capitalization, when applicable; vii) use of substantive analytical procedures on additions and amortization; and viii) amortization test of the intangible asset entitled to this concession.

Based on the result of audit procedures performed, which is consistent with management’s assessment, we consider that the criteria and capitalization accounting policies as well as the amortization of public concession infrastructure assets referring to the gas distribution service are appropriate in the context of the financial statements taken as whole. We also evaluated the adequacy of related disclosures made by the Company in Notes 10.2 and 10.3 to the financial statements.


Other matters 


Statements of value added 

 

The individual and consolidated statements of value added (DVA) for the year ended December 31, 2022, prepared under the responsibility of the Company’s management and presented as supplementary information for IFRS purposes, were submitted to audit procedures performed jointly with the audit of the Company’s financial statements. To form our opinion, we evaluate if these statements are reconciled with the financial statements and accounting records, as applicable, and if their form and content comply with the criteria defined under Accounting Pronouncement NBC TG 09 - Statement of Value Added.

In our opinion, these statements of value added were prepared fairly, in all material respects, in accordance with the criteria defined in the referred to Accounting Pronouncement, and are consistent in relation to the individual and consolidated financial statements taken as a whole. 

 


Graphics

Other information accompanying the individual and consolidated financial statements and the auditor’s report 

 

The Company’s management is responsible for such other information, which comprise the Management Report. 

 

Our opinion on the individual and consolidated financial statements does not cover the Management Report and we do not express any form of assurance conclusion thereon. 

 

In connection with our audit of the individual and consolidated financial statements, our responsibility is to read the Management Report and, in doing so, consider whether this report is materially inconsistent with the financial statements or our knowledge obtained in the audit or otherwise appears to be materially misstated. If, based on the work we have performed, we conclude that there is a material misstatement of the Management Report, we are required to report that fact. We have nothing to report in this regard. 

 

Responsibilities of management and those charged with governance for the individual and consolidated financial statements

 

Management is responsible for the preparation and fair presentation of these individual and consolidated financial statements in accordance with the accounting practices adopted in Brazil and the International Financial Reporting Standards (IFRS) issued by the International Accounting Standards Board (IASB), and for such internal controls determined to be necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error. 

 

In preparing the individual and consolidated financial statements, management is responsible for assessing the Company’s ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless management either intends to liquidate the Company or to cease operations, or has no realistic alternative but to do so. 

 

Those charged with governance of the Company and its subsidiaries are those responsible for overseeing the process of preparing financial statements. 

 

Auditor’s responsibilities for the audit of the individual and consolidated financial statements 

 

Our objectives are to obtain reasonable assurance about whether the individual and consolidated financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue an auditor’s report that includes our opinion. Reasonable assurance is a high level of assurance, but is not a guarantee that an audit conducted in accordance with the Brazilian and International Standards on Auditing will always detect a material misstatement when it exists. Misstatements can arise from fraud or error and are considered material if, individually or in the aggregate, they could reasonably be expected to influence the economic decisions of users taken on the basis of these financial statements. 

 


Graphics


As part of the audit conducted in accordance with the Brazilian and International Standards on Auditing, we exercise professional judgment and maintain professional skepticism throughout the audit. We also: 



Identified and assessed risks of material misstatements of the individual and consolidated financial statements, whether due to fraud or error, designed and performed audit procedures responsive to those risks, and obtained audit evidence that is sufficient and appropriate to provide a basis for our opinion. The risk of not detecting a material misstatement resulting from fraud is higher than the risk of not detecting one resulting from error, as fraud may involve collusion, forgery, intentional omissions, misrepresentations, or the override of internal control.    





Obtained an understanding of internal control relevant to the audit in order to design audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness of the Company's and its subsidiaries’ internal control.





Evaluated the appropriateness of accounting policies used and the reasonableness of accounting estimates and related disclosures made by management;





Concluded on the appropriateness of management’s use of the going concern basis of accounting and, based on the audit evidence obtained, whether a material uncertainty exists related to events or conditions that may cast significant doubt on the Company’s ability to continue as a going concern. If we conclude that a material uncertainty exists, we are required to draw attention in our auditor’s report to the related disclosures in the individual and consolidated financial statements or, if such disclosures are inadequate, to modify our opinion. Our conclusions are based on the audit evidence obtained up to the date of our auditor’s report. However, future events or future conditions may cause the Company to cease to continue as a going concern.Evaluated the overall presentation, structure and content of the financial statements, including the disclosures, and whether the individual and consolidated financial statements represent the underlying transactions and events in a manner that achieves fair presentation.





Obtained sufficient appropriate audit evidence regarding the financial information of the entities or business activities within the group to express an opinion on the individual and consolidated financial statements. We are responsible for the direction, supervision and performance of the group’s audit and, consequently, for the audit opinion. 

    We communicate with those charged with governance regarding, among other matters, the planned scope and timing of the audit and significant audit findings, including any significant deficiencies in internal control that we identify during our audit. 

     

    We also provide those charged with governance with a statement that we have complied with relevant ethical requirements, including applicable independence requirements, and communicated with them all relationships and other matters that may reasonably be thought to bear on our independence, and where applicable, related safeguards. 

     


    Graphics


    From the matters communicated with those charged with governance, we determine those matters that were of most significance in the audit of the financial statements of the current year and are therefore the key audit matters. We describe these matters in our auditor’s report unless law or regulation precludes public disclosure about the matter or when, in extremely rare circumstances, we determine that a matter should not be communicated in our report because the adverse consequences of doing so would reasonably be expected to outweigh the public interest benefits of such communication. 

     

     

    São Paulo, February 28, 2023.

     

    ERNST & YOUNG

    Auditores Independentes S/S Ltda.

    CRC-SP-034519/O

     

     

    Clinton L. Fernandes

    Accountant CRC SP205541/O

     

    Statement of financial position

    (In thousands of Reais)


     

     

     

    Parent Company

     

    Consolidated

     

    Note

     

    12/31/2022

     

    12/31/2021

     

    12/31/2022


    12/31/2021

    Assets

     

     

     

     

     

     

     


     

    Cash and cash equivalents

    5.2

     

    1,348,461

     

    1,718,077

     

    13,301,716


    16,174,130

    Restricted cash

    5.3

     

     

     

    8,024


    Marketable securities

    5.3

     

    724,050

     

    893,087

     

    2,422,470


    4,372,696

    Trade receivables

    5.7

     

     

     

    3,769,908


    2,580,776

    Derivative financial instruments

    5.6

     

     

    54,963

     

    1,086,698


    194,878

    Inventories

    7

     

     

     

    1,869,059


    1,149,304

    Receivables from related parties

    5.8

     

    381,547

     

    135,924

     

    235,541


    98,280

    Receivable income tax and social contribution

     

     

    272,130

     

    222,981

     

    560,789


    442,957

    Other receivable taxes

    6

     

    8,366

     

    33,616

     

    1,324,203


    921,472

    Receivable dividends and interest on equity

    16

     

    609,456

     

    540,091

     

    161,147


    519,965

    Sectorial financial assets

    5.10

     

     

     

    148,955


    489,601

    Other financial assets

     

     

     

     

    88,961


    466

    Other assets

     

     

    119,266

     

    124,851

     

    560,080


    348,658

     

     

     

    3,463,276

     

    3,723,590

     

    25,537,551


    27,293,183

    Current assets held for sale

    10.5

     

     

     

    40,383


    Current assets

     

     

    3,463,276

     

    3,723,590

     

    25,577,934


    27,293,183

     

     

     

     

     

     

     

     


     

    Trade receivables

    5.7

     

     

     

    157,634


    165,077

    Marketable securities

    5.3

     

     

     

    19,677,296


    15,311

    Restricted cash

    5.3

     

    35,039

     

    31,181

     

    131,909


    58,990

    Deferred income tax and social contribution

    14

     

    1,857,620

     

    777,686

     

    4,474,124


    3,051,628

    Receivables from related parties

    5.8

     

    355,793

     

    393,440

     

    241,001


    318,211

    Receivable income tax and social contribution

     

     

     

     

    434,886


    344,059

    Other receivable taxes

    6

     

    31,774

     

    42,932

     

    1,074,923


    1,879,695

    Judicial deposits

    15

     

    360,563

     

    431,591

     

    814,444


    923,061

    Derivative financial instruments

    5.6

     

    1,368,809

     

    2,507,893

     

    3,065,054


    4,538,048

    Sectorial financial assets

    5.10

     

     

     

    193,378


    68,709

    Other assets

     

     

    62,432

     

    67,613

     

    201,811


    179,598

    Other financial assets

     

     

     

     

    277


    319,727

    Investments in subsidiaries and associates

    8.1

     

    31,230,371

     

    14,787,469

     

    2,913,943


    780,067

    Investments in joint ventures

    9

     

    1,266,926

     

    10,936,663

     

    11,221,356


    10,936,663

    Fixed assets

    10.1

     

    46,044

     

    53,007

     

    18,948,436


    16,648,553

    Intangible assets

    10.2

     

    2,247

     

    1804

     

    22,121,942


    17,781,498

    Contract assets

    10.3

     

     

     

    1,118,715


    705,982

    Right-of-use assets

    10.4

     

    23,032

     

    34,171

     

    8,012,869


    7,947,267

    Investment properties

    10.5

     

     

     

    14,103,060


    3,886,696

    Non-current assets

     

     

    36,640,650

     

    30,065,450

     

    108,907,058


    70,548,840

    Total assets

     

     

    40,103,926

     

    33,789,040

     

    134,484,992


    97,842,023


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


    Statement of financial position

    (In thousands of Reais)

     

     

     

     

    Parent Company


    Consolidated

     

    Note

     

    12/31/2022


    12/31/2021


    12/31/2022


    12/31/2021

    Liabilities

     

     

     


     


     


     

    Loans, financing and debentures

    5.4

     

    802,549


    269,793


    4,542,205


    4,241,368

    Lease liabilities

    5.5

     

    7,676


    8,423


    550,529


    405,820

    Financial derivatives

    5.6

     


    31,202


    1,039,357


    925,650

    Suppliers

    5.9

     

    115,146


    4,506


    4,318,362


    3,253,504

    Employee benefits payables

     

     

    49,301


    57,393


    659,521


    552,991

    Income tax and social contribution payable

     

     

    7,876


    4,013


    204,387


    71,224

    Other taxes payable

    13

     

    141,216


    134,956


    760,041


    536,220

    Dividends payable

    16

     

    279,979


    754,282


    892,006


    799,634

    Concessions payable

    12

     



    256,759


    160,771

    Related party payables

    5.8

     

    1,237,490


    302,607


    387,736


    287,609

    Sectorial Financial Liabilities

    5.10

     



    67,419


    85,866

    Other financial liabilities

    5

     



    924,562


    726,423

    Other current liabilities

     

     

    543,084


    368,188


    1,195,329


    909,956

    Current Liabilities

     

     

    3,184,317


    1,935,363


    15,798,213


    12,957,036

    Loans, financing and debentures

    5.4

     

    4,673,079


    7,894,463


    48,445,011


    41,417,669

    Lease Liabilities

    5.5

     

    22,689


    31,624


    2,981,629


    2,861,858

    Financial derivatives

    5.6

     

    618,947


    110,278


    4,251,575


    150,511

    Suppliers

    5.9

     



    61,489


    Other taxes payable

    13

     

    148,620


    141,423


    153,688


    146,889

    Provision for legal expenses

    15

     

    349,357


    361,859


    1,801,186


    1,644,061

    Concessions payable

    12

     



    3,094,651


    2,893,477

    Investments with unsecured liabilities

    8.1

     

    146,473


    356,442



    Related party payables

    5.8

     

    9,221,407


    7,397,822



    Post-employment benefit obligations

    22

     

    312


    219


    575,840


    669,475

    Deferred income tax and social contribution liability

    14

     



    5,469,368


    3,818,056

    Sectorial Financial Liabilities

    5.10

     



    1,549,197


    1,286,417

    Deferred or anticipated revenue

     

     



    624,801


    36,440

    Other financial liabilities

    5

     



    29,985


    Other current liabilities

     

     

    1,085,558


    818,610


    1,478,960


    1,090,112

    Non-current liabilities

     

     

    16,266,442


    17,112,740


    70,517,380


    56,014,965

    Total liabilities

     

     

    19,450,759


    19,048,103


    86,315,593


    68,972,001

    Shareholders’ equity

    16

     

     


     


     


     

    Share capital

     

     

    8,402,544


    6,365,853


    8,402,544


    6,365,853

    Treasury shares

     

     

    (107,140)


    (69,064)


    (107,140)


    (69,064)

    Additional paid-in capital

     

     

    2,319,928


    (1,690,235)


    2,319,928


    (1,690,235)

    Accumulated other comprehensive income

     

     

    567,546


    (521,609)


    567,546


    (521,609)

    Retained earnings

     

     

    9,470,289


    10,655,992


    9,470,289


    10,655,992

    Shareholders’ equity attributable to:

     

     

     


     


     


     

    Controlling shareholders

     

     

    20,653,167


    14,740,937


    20,653,167


    14,740,937

    Non-controlling shareholders

    8.3

     



    27,516,232


    14,129,085

    Total shareholders’ equity

     

     

    20,653,167


    14,740,937


    48,169,399


    28,870,022

    Total liabilities and shareholders' equity

     

     

    40,103,926


    33,789,040


    134,484,992


    97,842,023


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


    Statement of profit or loss

    (In thousands of Reais, except earnings per share)

     

     

     

     

    Parent Company

     

    Consolidated

     

    Note

     

    12/31/2022

     

    12/31/2021

     

    12/31/2022

     

    12/31/2021

     

     

     

     

     

    (Restated

    Note 3.3)

    Net operating revenue

    18

     

     

     

    39,737,368

     

    24,907,150

    Cost of goods sold and services provided

    19

     

     

     

    (30,753,137)

     

    (19,123,250)

    Gross profit

     

     

     

     

    8,984,231

     

    5,783,900











    Selling expenses

    19

     

     

     

    (1,276,279)

     

    (716,210)

    General and administrative expenses

    19

     

    (300,262)

     

    (295,476)

     

    (1,976,331)

     

    (1,498,612)

    Other income, net

    20

     

    137,397

     

    381,380

     

    1,752,222

     

    387,440

    Operating result

     

     

    (162,865)

     

    85,904

     

    (1,500,388)

     

    (1,827,382)


     

     

     

     

     

     

     

     

     

    Earnings before equity income and net financial revenue

     

     

    (162,865)

     

    85,904

     

    7,483,843

     

    3,956,518











    Equity income in associates

    8.1

     

    3,926,759

     

    6,748,458

     

    468,743

     

    129,159

    Equity income of joint ventures

    9

     

    (333,622)

     

    (177,217)

     

    (92,179)

     

    4,590,631

    Equity income

     

     

    3,593,137

     

    6,571,241

     

    376,564

     

    4,719,790











    Financial expenses

     

     

    (1,970,687)

     

    (1,130,433)

     

    (4,706,535)

     

    (3,027,089)

    Financial revenue

     

     

    277,734

     

    208,103

     

    5,777,521

     

    1,234,950

    Foreign exchange, net 

     

     

    649,899

     

    (500,948)

     

    260,746

     

    (608,655)

    Net effect of derivatives

     

     

    (2,299,389)

     

    261,433

     

    (6,489,668)

     

    (375,491)

    Net financial results

    21

     

    (3,342,443)

     

    (1,161,845)

     

    (5,157,936)

     

    (2,776,285)


     

     

     

     

     

     

     

     

     

    Earnings before income tax and social contribution

     

     

    87,829

     

    5,495,300

     

    2,702,471

     

    5,900,023

    Income tax and social contribution

    14

     

     

     

     

     

     

     

     

    Current

     

     

     

    312

     

    (1,246,990)

     

    (191,012)

    Deferred

     

     

    1,088,203

     

    627,604

     

    1,365,394

     

    641,765

     

     

     

    1,088,203

     

    627,916

     

    118,404

     

    450,753

    Net income for the year

     

     

    1,176,032

     

    6,123,216

     

    2,820,875

     

    6,350,776

    Net income attributable to:

     

     

     

     

     

     

     

     

     

    Controlling shareholders

     

     

    1,176,032

     

    6,123,216

     

    1,176,032

     

    6,123,216

    Non-controlling shareholders

     

     

     

     

    1,644,843

     

    227,560

     

     

     

    1,176,032

     

    6,123,216

     

    2,820,875

     

    6,350,776

    Earnings per share

    17

     

     

     

     

     

     

     

     

    Basic

     

     

     

     

     

     

    R$0.6292

     

    R$3.3378

    Diluted

     

     

     

     

     

     

    R$0.6264

     

    R$3.3264

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

    Statement of other comprehensive income

    (In thousands of Reais)


     

    Parent Company


    Consolidated

     

    12/31/2022


    12/31/2021


    12/31/2022


    12/31/2021

    Net income for the year

    1,176,032


    6,123,216


    2,820,875


    6,350,776

    Other comprehensive income

     


     


     


     

    Items that may be subsequently reclassified to financial result:

     


     


     


     

    FX rate differences on conversion of operations abroad

    1,032,232


    297,044


    917,548


    310,467

    Income from cash flow hedge accounting

    58


    (609,532)


    723


    (601,415)

    Variation in fair value of financial assets, net of taxes

    11,144


    1,369


    22,395


    2,269

     

    1,043,434


    (311,119)


    940,666


    (288,679)

    Items that shall not be reclassified to financial result:

     


     


     


     

    Actuarial gains with defined benefit plan, net of taxes

    45,721


    42,120


    53,018


    41,832

     

    45,721


    42,120


    53,018


    41,832

    Comprehensive income for the year

    2,265,187


    5,854,217


    3,814,559


    6,103,929

    Comprehensive income attributable to:

     


     


     


     

    Controlling shareholders

    2,265,187


    5,854,217


    2,264,811


    5,840,670

    Non-controlling shareholders



    1,549,748


    263,259

     

    2,265,187


    5,854,217


    3,814,559


    6,103,929

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

    Statement of changes in equity

    (In thousands of Reais)


     

    Share capital

     

    Treasury

    shares

     

    Capital reserve

     

    Accumulated other comprehensive income

     

    Profit reserve

     

    Accumulated profits

     

    Equity attributable to controlling shareholders

     

    Interest of non-controlling shareholders

     

    Total equity

     

     

     

    Corporate transactions - Law 6,404/76

     

    Capital transactions

     

     

    Legal

     

    Statutory reserve

     

    Unrealized profits

     

    Retained earnings

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Balance as of 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

    Net income for the year

     

     

     

     

     

     

     

     

     

    6,123,216

     

    6,123,216

     

    227,560

     

    6,350,776

    Comprehensive income for the year (Note 16)

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Income from cash flow hedge accounting

     

     

     

     

    (609,532)

     

     

     

     

     

     

    (609,532)

     

    8,117

     

    (601,415)

    FXrate differences on conversion of operations abroad

     

     

     

     

    297,044

     

     

     

     

     

     

    297,044

     

    13,423

     

    310,467

    Actuarial gains with defined benefit plan, net of taxes

     

     

     

     

    42,120

     

     

     

     

     

     

    42,120

     

    (288)

     

    41,832

    Variation in fair value of financial assets

     

     

     

     

    1,369

     

     

     

     

     

     

    1,369

     

    900

     

    2,269

    Total comprehensive income

     

     

     

     

    (268,999)

     

     

     

     

     

    6,123,216

     

    5,854,217

     

    249,712

     

    6,103,929

    Shareholder contributions and distributions to shareholders

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Capital increase

    638,375

     

     

     

    (638,375)

     

     

     

     

     

     

     

     

    2,252,306

     

    2,252,306

    Disposal of treasury shares

     

    4,603

     

     

    3,825

     

     

     

     

     

     

     

    8,428

     

     

    8,428

    Cancellation of treasury shares

     

    496,916

     

     

     

     

     

    (496,916)

     

     

     

     

     

     

    Share-based compensation

     

    18,136

     

     

    (30,795)

     

     

     

     

     

     

     

    (12,659)

     

    (12,866)

     

    (25,525)

    Dividends

     

     

     

     

     

     

    (328,267)

     

     

    (83,863)

     

    (1,454,263)

     

    (1,866,393)

     

    (162,457)

     

    (2,028,850)

    Legal reserve

     

     

     

     

     

    306,160

     

     

     

     

    (306,160)

     

     

     

    Statutory reserve

     

     

     

     

     

     

    4,362,793

     

     

     

    (4,362,793)

     

     

     

    Own shares acquired

     

    (4,778)

     

     

     

     

     

     

     

     

     

    (4,778)

     

     

    (4,778)

    Minority shareholder addition due to business combination

     

     

     

     

     

     

     

     

     

     

     

    2,115,554

     

    2,115,554

    Corporate reorganization

     

     

     

    (1,400,557)

     

     

     

     

     

     

     

    (1,400,557)

     

    10,836,134

     

    9,435,577

    Share-based payment transactions

     

     

     

    (7,942)

     

     

     

     

     

     

     

    (7,942)

     

    28,274

     

    20,332

    Total contributions and distributions

    638,375

     

    514,877

     

     

    (2,073,844)

     

     

    306,160

     

    3,537,610

     

     

    (83,863)

     

    (6,123,216)

     

    (3,283,901)

     

    15,056,945

     

    11,773,044

    Changes in interest in subsidiaries

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Change of interest in subsidiary (Note 8)

     

     

     

    1,322,956

     

     

     

     

     

     

     

    1,322,956

     

    (1,835,721)

     

    (512,765)

     

     

     

     

    1,322,956

     

     

     

     

     

     

     

    1,322,956

     

    (1,835,721)

     

    (512,765)

    Total transactions with the Company's shareholders

    638,375

     

    514,877

     

     

    (750,888)

     

     

    306,160

     

    3,537,610

     

     

    (83,863)

     

    (6,123,216)

     

    (1,960,945)

     

    13,221,224

     

    11,260,279

    Balance as of December 31, 2021

    6,365,853

     

    (69,064)

     

    737

     

    (1,690,972)

     

    (521,609)

     

    348,753

     

    9,872,037

     

    171,021

     

    264,181

     

     

    14,740,937

     

    14,129,085

     

    28,870,022

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

    Statement of changes in equity

    (In thousands of Reais)


     

    Share capital

     

    Treasury

    share

     

    Capital reserve

     

    Accumulated other comprehensive income

     

    Profit reserve

     

    Accumulated profits

     

    Equity attributable to controlling shareholders

     

    Interest of non-controlling shareholders

     

    Total

    equity

     

     

     

    Corporate transactions - Law 6,404/76

     

    Capital transactions

     

     

    Legal

     

    Statutory reserve

     

    Unrealized profits

     

    Retained earnings

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Balance as of January 1, 2022

    6,365,853

     

    (69,064)

     

    737

     

    (1,690,972)

     

    (521,609)

     

    348,753

     

    9,872,037

     

    171,021

     

    264,181

     

     

    14,740,937

     

    14,129,085

     

    28,870,022

    Net income for the year

     

     

     

     

     

     

     

     

     

    1,176,032

     

    1,176,032

     

    1,644,843

     

    2,820,875

    Comprehensive income for the year (Note 16)

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Income from cash flow hedge accounting

     

     

     

     

    58

     

     

     

     

     

     

    58

     

    665

     

    723

    FXrate differences on conversion of operations abroad

     

     

     

     

    1,032,232

     

     

     

     

     

     

    1,032,232

     

    (114,684)

     

    917,548

    Actuarial gains with defined benefit plan, net of taxes

     

     

     

     

    45,721

     

     

     

     

     

     

    45,721

     

    7,297

     

    53,018

    Variation in fair value of financial assets

     

     

     

     

    11,144

     

     

     

     

     

     

    11,144

     

    11,251

     

    22,395

    Total comprehensive income

     

     

     

     

    1,089,155

     

     

     

     

     

    1,176,032

     

    2,265,187

     

    1,549,372

     

    3,814,559

    Shareholder contributions and distributions to shareholders

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Capital increase (Note 16) (Note 1.2.6.iv)

    2,036,691

     

     

     

     

     

    (348,753)

     

    (1,423,757)

     

     

    (264,181)

     

     

     

    8,115,000

     

    8,115,000

    Disposal of treasury shares (Note 16)

     

    1,752

     

     

    618

     

     

     

     

     

     

     

    2,370

     

     

    2,370

    Share-based payment

     

    19,678

     

     

    (30,930)

     

     

     

     

     

     

     

    (11,252)

     

    5,636

     

    (5,616)

    Dividends (Note 16)

     

     

     

     

     

     

    (45,736)

     

     

     

    (279,308)

     

    (325,044)

     

    (912,735)

     

    (1,237,779)

    Legal reserve (Note 16)

     

     

     

     

     

    58,802

     

     

     

     

    (58,802)

     

     

     

    Statutory reserve (Note 16)

     

     

     

     

     

     

    837,922

     

     

     

    (837,922)

     

     

     

    Own shares acquired (Note 16)

     

    (59,506)

     

     

     

     

     

     

     

     

     

    (59,506)

     

     

    (59,506)

    Minority shareholder addition due to business combination (Note 8.2)

     

     

     

     

     

     

     

     

     

     

     

    10,062,503

     

    10,062,503

    Share-based payment transactions

     

     

     

    55,391

     

     

     

     

     

     

     

    55,391

     

    (218,746)

     

    (163,355)

    Total contributions and distributions

    2,036,691

     

    (38,076)

     

     

    25,079

     

     

    (289,951)

     

    (631,571)

     

     

    (264,181)

     

    (1,176,032)

     

    (338,041)

     

    17,051,658

     

    16,713,617

    Changes in interest in subsidiaries

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Acquisition of non-controlling interest (Note 8.3)

     

     

     

     

     

     

     

     

     

     

     

    (1,092,374)

     

    (1,092,374)

    Change of interest in subsidiary (Note 8.3)

     

     

     

    3,985,084

     

     

     

     

     

     

     

    3,985,084

     

    (4,121,509)

     

    (136,425)

     

     

     

     

    3,985,084

     

     

     

     

     

     

     

    3,985,084

     

    (5,213,883)

     

    (1,228,799)

    Total transactions with the Company's shareholders

    2,036,691

     

    (38,076)

     

     

    4,010,163

     

     

    (289,951)

     

    (631,571)

     

     

    (264,181)

     

    (1,176,032)

     

    3,647,043

     

    11,837,775

     

    15,484,818

    Balance as of December 31, 2022

    8,402,544

     

    (107,140)

     

    737

     

    2,319,191

     

    567,546

     

    58,802

     

    9,240,466

     

    171,021

     

     

     

    20,653,167

     

    27,516,232

     

    48,169,399

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

    (In thousands of Reais)

     

     

     

    Parent Company

     

    Consolidated

     

    Note

     

    12/31/2022

     

    12/31/2021

     

    12/31/2022

     

    12/31/2021

    Cash flows from operating activities

     

     

     

     

     

     

     

     

     

    Earnings before income tax and social contribution

     

     

    87,829

     

    5,495,300

     

    2,702,471

     

    5,900,023

    Adjustments for:

     

     

     

     

     

     

     

     

     

    Depreciation and amortization

    19

     

    13,936

     

    13,403

     

    3,014,480

     

    2,221,536

    Equity income of subsidiaries and associates

    8.1

     

    (3,926,759)

     

    (6,748,458)

     

    (468,743)

     

    (129,159)

    Equity income of joint ventures

    9

     

    333,622

     

    177,217

     

    92,179

     

    (4,590,631)

    Loss (profit) on disposal of fixed and intangible assets

    20

     

    2,323

     

    667

     

    13,035

     

    (6,774)

    Share-based payment transactions

    23

     

    41,832

     

    26,672

     

    99,088

     

    50,414

    Variation in fair value of investment properties

    10.5

     

     

     

    (1,311,691)

     

    (17,116)

    Provision for legal expenses,

     

     

     

     

     

     

     

     

     

    receivables and tax installments

    20

     

    41,463

     

    93,039

     

    370,764

     

    250,109

    Interest, derivatives, monetary and foreign exchange variations, net

     

     

    3,396,305

     

    1,180,557

     

    6,521,930

     

    3,141,765

    Bargain purchase gain

    20

     

    (99,341)

     

    (416,268)

     

    (99,341)

     

    (416,268)

    Sectorial financial assets and liabilities, net

    5.10

     

     

     

    339,854

     

    246,101

    Provision for employee benefits

     

     

    26,682

     

    44,140

     

    380,967

     

    335,502

    Allowance for expected credit losses

     

     

     

     

    28,463

     

    (3,034)

    Tax credit recovery

     

     

     

    (14,136)

     

    (110,541)

     

    (648,315)

    Results from the sale of investments

    20

     

    (54,707)

     

     

    (988,077)

     

    (Profit) loss on energy derivative transactions

     

     

     

     

    (248,123)

     

    58,701

    Others

     

     

    (79,854)

     

    (14,514)

     

    343,713

     

    87,229

     

     

     

    (216,669)

     

    (162,381)

     

    10,680,428

     

    6,480,083

    Variation in:

     

     

     

     

     

     

     

     

     

    Trade receivable

     

     

     

     

    (6,327)

     

    (315,607)

    Inventories

     

     

     

     

    (423,430)

     

    (243,620)

    Other taxes, net

     

     

    17,286

     

    (26,161)

     

    553,584

     

    164,732

    Income tax and social contribution

     

     

    4,428

     

    (17,688)

     

    (1,090,684)

     

    (905,284)

    Related parties, net

     

     

    (326,210)

     

    (31,638)

     

    (139,621)

     

    (134,838)

    Suppliers

     

     

    106,705

     

    167

     

    510,616

     

    679,774

    Employee benefits payables

     

     

    (34,773)

     

    (15,676)

     

    (249,244)

     

    (143,445)

    Provision for legal expenses

     

     

    (4,115)

     

    (6,400)

     

    (328,394)

     

    (118,411)

    Other financial liabilities

     

     

     

     

    110,659

     

    108,849

    Judicial deposits

     

     

    2,369

     

    (37,777)

     

    (2,670)

     

    (58,725)

    Deferred or anticipated income

     

     

     

     

    592,601

     

    Purchase of tax credits

     

     

     

     

     

    (208,118)

    Post-employment benefit obligation

     

     

     

     

    (90,411)

     

    (34,004)

    Financial instruments derivatives

     

     

     

     

    (65,939)

     

    Other assets and liabilities, net

     

     

    3,409

     

    (59,820)

     

    (78,936)

     

    (49,404)

     

     

     

    (230,901)

     

    (194,993)

     

    (708,196)

     

    (1,258,101)

    Net cash (used in) generated from operating activities

     

     

    (447,570)

     

    (357,374)

     

    19,972,232

     

    5,221,982

     

     

     

     

     

     

     

     

     

     

    Cash flow from investing activities

     

     

     

     

     

     

     

     

     

    Capital contribution to subsidiaries and associates

     

     

    (8,475,590)

     

    (439,964)

     

    (86,205)

     

    (416,375)

    Capital reduction in subsidiaries

     

     

     

     

    (19,217)

     

    Acquisition of subsidiary, net of acquired cash

    8.2

     

    (525,115)

     

    (592,733)

     

    (5,288,696)

     

    (592,733)

    Sale (purchase) of bonds and securities, net

     

     

    241,786

     

    (62,347)

     

    (13,911,737)

     

    1,107,942

    Restricted cash

     

     

    (3,858)

     

    (31,181)

     

    (58,179)

     

    21,142

    Dividends received from subsidiaries and associates

    16

     

    1,849,651

     

    895,022

     

    323,096

     

    16,426

    Dividends received from joint venture

    16

     

    1,174,771

     

    588,562

     

    1,174,771

     

    819,729

    Acquisition of instruments designated at fair value

     

     

     

     

    (190,990)

     

    (14,168)

    Additions to fixed, intangible and contract assets

     

     

    (2,471)

     

    (723)

     

    (4,531,374)

     

    (4,066,728)

    Proceeds from the sale of investments

     

     

    87,200

     

     

    1,969,789

     

    632

    Proceeds from mergers by consolidation

     

     

     

    353,601

     

     

    8,125,855

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

     

     

     

     

    9,319

     

    3,090

    Others

     

     

     

    (4,475)

     

     

    392

    Net cash (used in) generated from investing activities

     

     

    (5,653,626)

     

    705,762

     

    (20,609,423)

     

    5,005,204

    Statement of cash flow

    (In thousands of Reais)


    Cash flow from financing activities

     

     

     

     

     

     

     

     

     

    Funding from loans, financing and debentures

    5.4

     

    9,450,210

     

    1,986,070

     

    23,886,960

     

    11,390,562

    Principal repayment of loans,

     

     

     

     

     

     

     

     

     

    financing and debentures

    5.4

     

     

    (5,427)

     

    (15,278,378)

     

    (8,612,361)

    Payment of interest on

     

     

     

     

     

     

     

     

     

    loans, financing and debentures

    5.4

     

    (830,380)

     

    (262,407)

     

    (3,441,978)

     

    (1,916,413)

    Payment of derivative financial instruments

     

     

    (658,874)

     

    (123,042)

     

    (2,079,805)

     

    (639,639)

    Receipt of derivative financial instruments

     

     

    226,684

     

    520,674

     

    291,619

     

    1,708,196

    Payment of derivative financial instruments, except debt

     

     

    (287,640)

     

    (227,012)

     

    (283,337)

     

    (227,012)

    Receipt of derivative financial instruments, except debt

     

     

    146,979

     

    197,679

     

    146,979

     

    197,679

    Principal repayment of leases

    5.5

     

    (5,051)

     

    (3,689)

     

    (400,248)

     

    (421,394)

    Payment of interest on leases

    5.5

     

    (3,933)

     

    (3,554)

     

    (211,611)

     

    (142,484)

    Transaction costs related to loans and financing

     

     

     

     

    (94,196)

     

    Funds from capital contributions by

     

     

     

     

     

     

     

     

     

    non-controlling shareholders

     

     

     

     

    8,126,823

     

    2,252,306

    Related parties

     

     

    (1,231,979)

     

    (387,534)

     

     

    Repurchase of own shares

     

     

    (59,506)

     

    (4,778)

     

    (84,591)

     

    (34,529)

    Proceeds from the sale of treasury shares

     

     

    2,370

     

    8,428

     

    2,370

     

    8,428

    Acquisition of non-controlling shareholders’ shares

     

     

    (25,582)

     

    (290,285)

     

    (487,721)

     

    (698,147)

    Dividends paid

     

     

    (799,347)

     

    (1,181,011)

     

    (1,908,171)

     

    (1,318,902)

    Dividends paid to preferred shareholders

     

     

     

     

     

    (522,592)

    Proceeds from consideration asset

     

     

     

     

     

    69,155

    Payment of share-based compensation

     

     

     

    (14,688)

     

    (15,597)

     

    (45,024)

    Others

     

     

     

    963

     

     

    1,397

    Net cash generated from financing activities

     

     

    5,923,951

     

    210,387

     

    8,169,118

     

    1,049,226

    (Decrease) increase in cash and cash equivalents

     

     

    (177,245)

     

    558,775

     

    (2,468,073)

     

    11,276,412

     

     

     

     

     

     

     

     

     

     

    Cash and cash equivalents at the beginning of the year

     

     

    1,718,077

     

    1,149,267

     

    16,174,130

     

    4,614,053

    Effect of the foreign exchange variation on the

     

     

     

     

     

     

     

     

     

    cash balance and cash equivalents

     

     

    (192,371)

     

    10,035

     

    (404,341)

     

    283,665

    Cash and cash equivalents at the end of the year

     

     

    1,348,461

     

    1,718,077

     

    13,301,716

     

    16,174,130

    Additional information

     

     

     

     

     

     

     

     

     

    Income taxes and social contribution paid

     

     

     

     

    318,845

     

    462,120

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

    Non-cash transactions:

    1. Recognition of interest on equity approved and not yet paid by Raízen S.A. (“Raízen”) totaling R$126,798 (R$222,798 on December 31, 2021) and by Compass Gás e Energia S.A. (“Compass Gás e Energia”) totaling R$112,764 (no impact as of December 31, 2021).
    2. Acquisition of assets for the construction of a gas pipeline and logistics operation assets, with payments made in installments totaling R$246,564 (R$263,143 on December 31, 2021).
    3. Recognition of right-of-use of R$246,517 (R$105,279 on December 31, 2021), resulting from the application of inflation indexes and new contracts classified under the leasing rule (Note 10.4).

    Disclosure of interest and dividends:

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

    Statement of value added

    (In thousands of Reais)


     

    Parent Company

     

    Consolidated

     

    12/31/2022

     

    12/31/2021

     

    12/31/2022

     

    12/31/2021

    Revenues

     

     

     

     

     

     

     

    Net sales

     

     

    47,417,080

     

    29,923,191

    Other operating income, net

    243,655

     

    438,045

     

    2,488,297

     

    864,357

    Impairment loss on trade receivables

     

     

    (16,544)

     

    3,034

     

    243,655

     

    438,045

     

    49,888,833

     

    30,790,582

    Inputs purchased from third parties

     

     

     

     

     

     

     

    Cost of goods sold and services rendered

     

     

    16,994,544

     

    10,104,416

    Materials, energy, third-party services and others

    205,564

     

    179,774

     

    15,863,840

     

    10,807,171

     

    205,564

     

    179,774

     

    32,858,384

     

    20,911,587

    Gross value added

    38,091

     

    258,271

     

    17,030,449

     

    9,878,995

    Retention

     

     

     

     

     

     

     

    Depreciation and amortization

    13,936

     

    13,403

     

    3,014,480

     

    2,221,536

     

    13,936

     

    13,403

     

    3,014,480

     

    2,221,536

    Net value added

    24,155

     

    244,868

     

    14,015,969

     

    7,657,459

    Value added transferred in

     

     

     

     

     

     

     

    Equity income in associates

    3,926,759

     

    6,748,458

     

    468,743

     

    129,159

    Equity income in joint ventures

    (333,622)

     

    (177,217)

     

    (92,179)

     

    4,590,631

    Financial revenue

    277,734

     

    208,103

     

    5,777,521

     

    1,010,427

     

    3,870,871

     

    6,779,344

     

    6,154,085

     

    5,730,217

    Value added to be distributed

    3,895,026

     

    7,024,212

     

    20,170,054

     

    13,387,676

    Distribution of value added

     

     

     

     

     

     

     

    Personnel and payroll charges

    157,309

     

    142,101

     

    2,214,637

     

    1,654,638

    Direct remuneration

    141,010

     

    127,345

     

    1,805,369

     

    1,299,017

    Benefits

    9,970

     

    8,031

     

    341,624

     

    283,228

    FGTS and others

    6,329

     

    6,725

     

    67,644

     

    72,393

    Taxes, fees and contributions

    (1,058,494)

     

    (611,053)

     

    4,056,804

     

    1,462,879

    Federal

    (1,067,479)

     

    (616,039)

     

    1,930,941

     

    76,547

    State

     

     

    1,890,934

     

    1,251,735

    Municipal

    8,985

     

    4,986

     

    234,929

     

    134,597

    Financial expenses and rents

    3,620,179

     

    1,369,948

     

    11,077,738

     

    3,919,383

    Interest and foreign exchange variation

    3,296,927

     

    1,326,823

     

    10,583,018

     

    3,582,517

    Rents

     

     

    142,280

     

    135,019

    Others

    323,252

     

    43,125

     

    352,440

     

    201,847

    Equity Remuneration

    1,176,032

     

    6,123,216

     

    2,820,875

     

    6,350,776

    Proposed dividends

    279,308

     

    1,454,263

     

    279,308

     

    1,454,263

    Retained profits

    896,724

     

    4,668,953

     

    896,724

     

    4,668,953

    Non-controlling shareholders' equity interest

     

     

    1,644,843

     

    227,560

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

     

    Explanatory Notes to the Financial Statement

    (In thousands of Reais, except when otherwise indicated)

    1. OPERATIONS

    Cosan S.A. ("Cosan" or "the Company") is a publicly traded company that trades under the symbol "CSAN3" on the B3 S.A. - Brasil, Bolsa, Balcão ("B3") in the special Novo Mercado segment. The Company's American Depositary Shares ("ADSs") are traded under the symbol "CSAN" on the New York Stock Exchange. Cosan is a corporation (sociedade anônima) headquartered in the city of São Paulo, state of São Paulo. Cosan's ultimate controlling shareholder is Mr. Rubens Ometto Silveira Mello.

    1.1. CORPORATE REORGANIZATION

    On January 22, 2021, the shareholders of Cosan Limited, former parent company of Cosan S.A. and Cosan Logística S.A. (“Cosan Log”), approved the intra-group reorganization, announced on July 3, 2020, consisting of the merger of companies under common control, as provided for in Art. 264, Paragraph 4, of Law No. 6,404, according to which Cosan Limited and Cosan Log were merged into Cosan S.A., or the “Corporate Reorganization”, with Cosan S.A. being the remaining entity.

    The Corporate Reorganization was completed on March 1, 2021, with the goal of simplifying the corporate structure, unifying and consolidating Cosan S.A.’s, Cosan Limited’s, and Cosan Log’s free floats, in order to increase share liquidity and unlock value within the Company's group portfolio. Following the merger, all shareholders of Cosan Limited, Cosan S.A., and Cosan Log received direct ownership of the outstanding shares of Cosan S.A. As a result, Cosan S.A. issued ADSs listed on the NYSE or common shares listed on the B3’s Novo Mercado segment to Cosan Limited shareholders immediately prior to the merger's approval. As for Cosan Log, holders of Cosan Log shares immediately prior to the merger's approval became owners of common shares in Cosan S.A.

    1.2. MAIN RECENT EVENTS

    1.2.1. AQUISITION OF SULGÁS’ CONTROL

    On January 3, 2022, the subsidiary Compass Um Participações S.A. (“Compass Um”) purchased 51% of the share capital of Companhia de Gás do Estado do Rio Grande do Sul (“Sulgás”). See Note 8.2.

    1.2.2. AQUISITION OF TUP PORTO SÃO LUÍS’ CONTROL

    On February 11, 2022, the subsidiary Atlântico Participações S.A. (“Atlântico”) purchased an additional 51% of TUP Porto São Luís S.A. (“Porto São Luís” or “Porto”), bringing its total share capital to 100% of the Porto. See Note 8.2.

    1.2.3. ACQUISITION OF PETROCHOICE’S AND TIRRENO’S CONTROL

    On May 23 and 31, 2022, the subsidiary Cosan Lubes Investments Limited (“CLI” or “Moove” segment), through its subsidiaries, acquired 100% of Stryker Intermediate Holdings Inc. and its operating subsidiaries (together referred to as “PetroChoice”) and Tirreno Indústria e Comércio de Produtos Químicos Ltda. (“Tirreno”), respectively. See Note 8.2.

    1.2.4. ACQUISITION OF COMMIT’S CONTROL

    On July 11, 2022, the subsidiary Compass Gás e Energia acquired 51% of Petrobras Gás S.A.’s (“Gaspetro”) share capital. On July 12, 2022, the change of Gaspetro's corporate name to Commit Gás e Energia S.A. ("Commit") was announced. See Note 8.2.

    Explanatory Notes to the Financial Statement

    (In thousands of Reais, except when otherwise indicated)

    1.2.5. SALE OF DISTRIBUTORS BY COMMIT

    The distributors that were classified as available-for-sale assets on the Commit acquisition date were sold to the shareholders who held the preemptive right, as presented below:

    Date of sale


    Acquirer


    Acquiree


    Participation


    Value

    07/21/2022


    State of Paraíba


    PBGas


    41.50%


    47,251

    07/21/2022


    Termogás S.A.


    Cebgás


    24.00%


    561

    07/22/2022


    State of Alagoas


    Algás(i)


    12.06%


    27,067

    07/25/2022


    State of Bahia


    BahiaGas


    41.50%


    574,778

    07/26/2022


    State of Ceara


    Cegás(ii)


    12.06%


    76,399

    07/29/2022


    Brasilia Energy Company


    Cebgás


    8.00%


    187

    11/08/2022


    Termogás S.A.


    Gasap


    37.25%


    297

    11/08/2022


    Termogás S.A.


    Gaspisa


    22.11%


    398

    11/08/2022


    Termogás S.A.


    Rongás


    41.50%


    504

    11/08/2022


    Termogás S.A.


    GoiásGas


    30.46%


    663

    12/21/2022


    State of Piauí


    Gaspisa


    15.14%


    437

     


     


     


     


    728,542


    (i) After the State of Alagoas exercised its right of preference, Commit retained a 29.44% stake in Algás.
    (ii) After the State of Ceará exercised its right of preference, Commit retained a 29.44% stake in Cegás.

    Given that the transactions are not subject to prior approval by the Administrative Council for Economic Defense ("CADE") under current legislation, there are no effects that suspend or prohibit the transactions’ completion.

    1.2.6. ACQUISITION OF EQUITY INTEREST IN VALE

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

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

    (i)    Acquired assets

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


    Explanatory Notes to the Financial Statement

    (In thousands of Reais, except when otherwise indicated)

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

    (ii)   Debts incurred

    The following loans were contracted for the acquisition of assets:

    Creditor


    Value


    Maturities


    Charges (p.a.)

    JP Morgan S.A. (i)


    5,141,775


    10/01/2027


    EUR+3.28%

    Citibank S.A. (i)


    3,427,885


    10/01/2027


    JP¥+ 0.25%

    Banco Bradesco BBI S.A.


    4,000,000


    09/27/2023


    CDI+1.35%

    Banco Itaú BBA S.A.


    4,000,000


    09/16/2023


    CDI+1.35%

    Total


    16,569,660


     


     


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

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

    (iii) Structured derivatives

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

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

    (iv) Issuance of preferred shares

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

    Explanatory Notes to the Financial Statement

    (In thousands of Reais, except when otherwise indicated)

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

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

    1.2.7. ACQUISITION OF TELLUS’, JANUS’, DUGUETIAPAR’S AND GAMIOVAPAR’S CONTROL

    On September 30, 2022, the Company entered into a Share Purchase Agreement with Nova Gaia Brasil Participações Ltda. and Terraviva Brasil Participações Ltda. for the acquisition of an additional 12.4% equity interest in Tellus Brasil Participações S.A. (“Tellus”), Duguetiapar Empreendimentos e Participações (“Duguetiapar”) and Gamiovapar Empreendimentos e Participações S.A. (“Gamiovapar”). Additionally, the Company entered into a Share Purchase Agreement with Helios Brasil Participações Ltda. and Iris Brasil Participações Ltda. for the acquisition of an additional 12.4% equity interest in Janus Brasil Participações S.A. (“Janus”). The transaction was completed on October 20, 2022. See Note 8.2.

    1.2.8. DISPOSAL OF EQUITY INTEREST IN PORT ELEVATIONS

    On November 14, 2022, the subsidiary Rumo concluded the sale of 80% of its equity interest in the wholly-owned subsidiary Elevações Portuárias S.A. ("EPSA"), which operates and controls terminals T16 and T19 in the Port of Santos/SP, to Corredor Logística e Infraestrutura Sul ("CLI SUL"), a company wholly-owned by Corredor Logística e Infraestrutura ("CLI"), in line with the strategy of forming long-term partnerships and focusing on rail logistics and the execution of strategic expansion projects. As per Note 20, the subsidiary Rumo received a net amount of R$1,394,669, with a result of R$955,584.

    1.3. RUSSIA-UKRAINE CONFLICT

    Several countries imposed sanctions on Russia, Belarus, and certain regions of Ukraine following the outbreak of war in Ukraine in late February 2022. The geopolitical situation abruptly changed, with uncertainty about the duration of the conflict, changes in the scope of sanctions and retaliatory actions, including new laws. These new circumstances restrict the freedom of operation of Cosan Group companies in the Russian region, causing distortion and volatility in its activities. The war also contributed to increased volatility in currency markets, energy prices, raw materials and other input costs, as well as supply chain tensions and a rise in inflation in many countries.

    Risks related to cybersecurity, loss of reputation, potential additional sanctions, export controls and other regulations (including restrictions on transferring funds to and from Russia) have increased. The ongoing war may continue to affect production and consumer demand. The Cosan Group evaluated the consequences of the war in its Financial Statements, mainly considering the impacts on major judgments and significant estimates, in addition to the operations that may be affected, such as:

    Explanatory Notes to the Financial Statement

    (In thousands of Reais, except when otherwise indicated)



    i. Transported volume of fertilizers;

    ii. Production of sugarcane, due to unfavorable conditions for obtaining fertilizer;

    iii. An increase in oil prices as a result of a more limited supply of Russian oil may reduce our margins and put pressure on the acquisition costs of basic inputs such as diesel oil;

    iv. Debt and third-party capital for our financing and investment activities, influenced by measures to contain inflation implemented by the Brazilian government and the Central Bank of Brazil, such as an increase in the basic interest rate;

    v. Acquisition of rail tracks by Rumo: although Rumo is able to obtain rail tracks from other non-Russian suppliers, the prices charged and the deadlines required by these suppliers may be unfavorable in comparison to previous commercial conditions.


    There have been no effects on the annual financial statements to date. The Cosan Group will continue to monitor the facts surrounding the conflict in order to assess potential impacts on the business and, as a result, on the financial statements.


    2. STATEMENT OF COMPLIANCE

    These individual and consolidated financial statements were prepared and are being presented in accordance with Brazilian accounting practices, which include the Brazilian Corporate Law, the rules of the Brazilian Securities Commission ("CVM"), and the pronouncements of the Accounting Pronouncements Committee (Comitê de Pronunciamentos Contábeis ("CPC")), as well as international accounting standards (International Financial Reporting Standards, or "IFRS") issued by the International Accounting Standards Board (“IASB”).

    The presentation of individual and consolidated Value Added Statements (“VAS”) are required by Brazilian corporate law and by the accounting practices adopted in Brazil applicable to publicly traded companies CPC 09 – Value Added Statements. The IFRS standards do not require the presentation of this statement. As a result, under the IFRS, this statement is presented as supplementary information, notwithstanding the financial statements as a whole.

    Only the relevant information in the financial statements is hereby disclosed, and it corresponds to those used by Management in its management.

    These financial statements were authorized for issuance by the Board of Directors on February 28, 2023.


    Explanatory Notes to the Financial Statement

    (In thousands of Reais, except when otherwise indicated)


    3. ACCOUNTING POLICIES

    Accounting policies are included in the explanatory notes, except for those described below:

    3.1. FUNCTIONAL CURRENCY AND FOREIGN CURRENCY

    The individual and consolidated financial statements are presented in Reais, which is the functional currency of the Company, its subsidiaries and joint ventures in Brazil, because it is the currency of the primary economic environment in which they operate, consume, and generate resources. The main functional currencies of the subsidiaries located outside Brazil are the US Dollar, the Euro or the Pound Sterling. Unless otherwise specified, all balances have been rounded to the nearest thousand.

    Monetary assets and liabilities denominated and calculated in foreign currencies at the balance sheet date are converted into the functional currency using the current foreign exchange rate. Non-monetary assets and liabilities measured at fair value in a foreign currency are converted into the functional currency using the foreign exchange rate in effect on the date the fair value was determined. Non-monetary items measured in a foreign currency based on historical cost are converted at the foreign exchange rate on the transaction date. Foreign currency differences resulting from conversions are generally accounted for in profit or loss.

    Assets and liabilities arising from international operations, including goodwill and fair value adjustments resulting from the acquisition, are converted into Reais at the balance sheet date using the foreign exchange rates in effect at the time. Income and expenses from international operations are converted into Reais using the foreign exchange rates in effect on the dates of the transactions.

    Foreign currency differences are recognized and presented in other comprehensive income in equity. However, if the foreign operation is a non-wholly owned subsidiary, then the relevant proportion of the translation difference is allocated to non-controlling interests. When a foreign operation is disposed of such control, loss or significant influence is lost, the amount accumulated in the translation reserve related to that foreign operation is reclassified to financial result as part of the gain or loss on disposal.

    The following table presents the foreign exchange rate, expressed in Reais for the years indicated, as informed by the Central Bank of Brazil (“BACEN”):

    Currency


    12/31/2022


    12/31/2021

    Dollar (USD)


    BRL 5.22


    BRL 5.58

    Pound Sterling (£)


    BRL 6.28


    BRL 7.92

    Euro (€)


    BRL 5.57


    BRL 6.55

    Yen (¥)


    BRL 0.04


    BRL 0.05


    Explanatory Notes to the Financial Statement

    (In thousands of Reais, except when otherwise indicated)

    3.2. USE OF JUDGMENTS AND ESTIMATES

    Management used judgments and estimates in preparing these financial statements, which affect the application of Cosan Group's accounting policies as well as the reported amounts of assets, liabilities, income, and expenses. Actual results may differ from these estimates.

    Underlying estimates and assumptions are continually reviewed and recognized prospectively, when applicable. The following explanatory notes contain information on critical judgments, assumptions, and estimates of uncertainties in the application of accounting policies that have a greater impact on the amounts recognized in the financial statements:

    • Note 5.5 – Lease Liabilities
    • Note 5.7 – Accounts receivable from customers
    • Note 5.10 – Sectorial financial assets and liabilities
    • Note 5.11 - Fair value measurement
    • Note 8.2 – Acquisition of subsidiaries
    • Note 9 – Investments in joint venture
    • Notes 10.1 and 10.2 – Fixed  assets, intangible assets and premium
    • Notes 10.5 – Investment properties
    • Note 11 – Commitments
    • Note 14 – Income tax and social contribution
    • Note 15 – Provision for legal expenses
    • Note 22 – Post-employment benefit obligations
    • Note 23 – Share-based compensation

    Explanatory Notes to the Financial Statement

    (In thousands of Reais, except when otherwise indicated)


     3.3. CHANGE IN THE PRESENTATION AND CLASSIFICATION OF THE AMORTIZATION EXPENSE OF THE CONCESSION RIGHT'S INTANGIBLE ASSETS

    The indirect subsidiary Comgás applies the intangible asset model in accordance with ICPC 01 / IFRIC 12 and CPC 04 / IAS 38 for the accounting of natural gas distribution concession contracts. However, note that the standards do not specify the classification of the amortization of concession assets in the income statement. As a result, since the acquisition of Companhia de Gás de São Paulo – Comgás (“Comgás”) in November 2012, the Company has applied an accounting policy consistent with its understanding of the essence of the operation at the time, classifying the amortization of the asset as concession as general and administrative expenses because it is not directly attributable to the gas distribution process and thus does not contribute to the cost of sales.

    Because of the advancement of the Brazilian market in the gas distribution segment and the entry of new market participants, the Company was able to reassess this policy on January 1, 2022, and voluntarily change the presentation of the classification of the amortization of the concession agreement of general and administrative expenses for costs of sales, because the Company understands that such a presentation provides more relevant information to the users of its financial statements and is more in line with the practices adopted by the market. This reclassification does not impact regulatory margins or the main indicators used by the Company.

    The application of the change in accounting policy resulted in the following reclassification in the income statement in the comparative year: 

     



    Consolidated

     



    12/31/2021

     



    Reported


    Reclassified


    Restated

    Net operating revenue



    24,907,150



    24,907,150

    Cost of goods sold



     


     


     

    and services provided



    (18,568,049)


    (555,201)


    (19,123,250)

    Gross profit



    6,339,101


    (555,201)


    5,783,900

     



     


     


     

    Selling expenses



    (716,210)



    (716,210)

    General and administrative expenses



    (2,053,813)


    555,201


    (1,498,612)

    Other operating income, net



    387,440



    387,440

    Operational result



    (2,382,583)


    555,201


    (1,827,382)

     



     


     


     

    Earnings before equity income



     


     


     

    and financial revenue, net



    3,956,518



    3,956,518

     



     


     


     

    Equity Income



    4,719,790



    4,719,790

    Financial result, net



    (2,776,285)



    (2,776,285)

     



     


     


     

    Earnings before income tax



     


     


     

    and social contribution



    5,900,023



    5,900,023

     



     


     


     

    Income tax and social contribution



    450,753



    450,753

     



     


     


     

    Net income for the year



    6,350,776



    6,350,776

    This reclassification was also reflected in Note 4 - Segment information.

    Explanatory Notes to the Financial Statement

    (In thousands of Reais, except when otherwise indicated)


    4. SEGMENT INFORMATION

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

    Reported Segments

    1. Raízen: operates in (i) the production, commercialization, origination, and trading of first and second power generation, (ii) commercialization of natural gas and acting as a commercial representative regarding the sale of lubricants at fueling stations, (iii) operations related to the Shell Select convenience store business and proximity OXXO of the Nós Group, a joint venture with FEMSA Comércio. After the completion of Raízen's corporate reorganization on June 1, 2021, our senior management began to view Raízen as a single reportable segment. Consequently, our previously reported segment information for all periods presented has been restated to reflect changes in reportable segments.
    2. Gas and Energy: (i) distribution of piped natural gas throughout Brazil to industrial, residential, commercial, automotive, and cogeneration customers; (ii) commercialization of electricity and natural gas; (iii) development of infrastructure projects in a regasification terminal and offshore gas pipeline; and (iv) development of thermal generation projects utilizing natural gas.
    3. Moove: production and distribution of licensed Mobil lubricants in Brazil, Bolivia, Uruguay, Paraguay, Argentina, the United States, and the European market. Additionally, under the Comma brand, it manufactures and distributes products for European and Asian markets and corporate activities.
    4. Logistics: logistics services for rail transport, port storage and loading of goods, primarily grains and sugar, leasing of locomotives, wagons, and other railroad equipment, as well as operation of containers.
    5. Cosan Investimentos is divided into two reportable sub-segments: (i) Land: management of agricultural properties; and (ii) Other Investments: mining and logistics projects, digital platforms for logistics services, in addition to the investment in the Climate Tech Fund, a fund managed by Fifth Wall that specializes in technological innovation.

    Reconciliation:

    1. Corporate Cosan: This segment represents Cosan's corporate structure, which includes expenses with consulting services, personnel and various legal claims. In addition to the investment made in Vale, the Corporate segment also includes other investments.

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

     

    Explanatory Notes to the Financial Statement

    (In thousands of Reais, except when otherwise indicated)

     

     

    December 31, 2022

     

    Reported Segments


    Reconciliation


     

     

     


     


     


     


    Cosan Investimentos


    Cosan Corporate


    Deconsolidation of Joint Ventures


    Elimination Between Segments


     

     

    Raízen


    Gas and Energy


    Moove


    Logistics


    Lands


    Other Investments


    Consolidated

    Result

     


     


     


     


     


     


     


     


     


     

    Gross operating revenue

    259,262,308


    25,361,549


    10,984,268


    10,449,453


    865,700


    11,873



    (259,262,308)


    (63,036)


    47,609,807

    Domestic market (i)

    197,402,638


    25,361,549


    10,327,853


    10,174,985


    865,700


    11,873



    (197,402,638)


    (63,036)


    46,678,924

    Foreign market (i)

    61,859,670



    656,415


    274,468





    (61,859,670)



    930,883

    Net operating revenue

    244,293,722


    20,133,787


    8,980,077


    9,841,508


    834,616


    10,416



    (244,293,722)


    (63,036)


    39,737,368

    Cost of goods sold and

     


     


     


     


     


     


     


     


     


     

    services provided

    (233,658,136)


    (16,561,153)


    (6,990,171)


    (6,695,147)


    (560,274)


    (9,428)



    233,658,136


    63,036


    (30,753,137)

    Gross profit

    10,635,586


    3,572,634


    1,989,906


    3,146,361


    274,342


    988



    (10,635,586)



    8,984,231

    Selling expenses

    (5,148,014)


    (163,256)


    (1,072,488)


    (30,619)



    (9,916)



    5,148,014



    (1,276,279)

    General and administrative expenses

    (2,425,318)


    (781,730)


    (347,591)


    (468,574)


    (45,535)


    (68,404)


    (264,497)


    2,425,318



    (1,976,331)

    Other income (expenses), net

    283,606


    (91,905)


    29,002


    348,543


    1,302,442


    (3)


    164,143


    (283,606)



    1,752,222

    Equity in associates’ earnings

    (119,338)


    147,878



    40,462


    20,799


    (57)


    3,051,158


    119,338


    (2,791,497)


    468,743

    Equity income in

     


     


     


     


     


     


     


     


     


     

    joint ventures







    (92,179)




    (92,179)

    Financial result

    (4,105,064)


    (416,397)


    (101,872)


    (2,329,035)


    4,106


    3,851


    (2,318,589)


    4,105,064



    (5,157,936)

    Financial expenses

    (3,010,398)


    (1,331,114)


    (114,249)


    (1,521,478)


    (3,550)


    7,698


    (1,743,842)


    3,010,398



    (4,706,535)

    Financial revenue

    811,948


    898,103


    75,817


    1,108,620


    7,656


    5,101


    3,682,224


    (811,948)



    5,777,521

    Foreign exchange variation

    963,060


    102,655


    (15,394)


    374,859



    (8,948)


    (192,426)


    (963,060)



    260,746

    Derivatives

    (2,869,674)


    (86,041)


    (48,046)


    (2,291,036)




    (4,064,545)


    2,869,674



    (6,489,668)

    Income tax and social contribution

    864,710


    (329,185)


    (10,062)


    (193,116)


    (74,915)


    (68)


    725,750


    (864,710)



    118,404

    Income for the year

    (13,832)


    1,938,039


    486,895


    514,022


    1,481,239


    (73,609)


    1,265,786


    13,832


    (2,791,497)


    2,820,875

     

     


     


     


     


     


     


     


     


     


     

    Result attributed to:

     


     


     


     


     


     


     


     


     


     

    Controlling shareholders

    (66,054)


    1,572,263


    340,914


    156,380


    749,840


    (64,306)


    1,212,438


    66,054


    (2,791,497)


    1,176,032

    Non-controlling shareholders

    52,222


    365,776


    145,981


    357,642


    731,399


    (9,303)


    53,348


    (52,222)



    1,644,843

     

    (13,832)


    1,938,039


    486,895


    514,022


    1,481,239


    (73,609)


    1,265,786


    13,832


    (2,791,497)


    2,820,875

    Other selected information

     


     


     


     


     


     


     


     


     


     

    Depreciation and amortization

    9,297,498


    776,248


    251,886


    1,966,945


    238


    5,159


    14,004


    (9,297,498)



    3,014,480

    EBITDA

    12,524,020


    3,459,869


    850,715


    5,003,118


    1,552,286


    (72,233)


    2,872,629


    (12,524,020)


    (2,791,497)


    10,874,887

    Additions to fixed assets, intangible assets

     


     


     


     


     


     


     


     


     


     

    and contract assets

    9,339,898


    1,659,202


    109,263


    2,717,745


    19,212


    23,481


    2,471


    (9,339,898)



    4,531,374

     

     


     


     


     


     


     


     


     


     


     

    EBITDA reconciliation

     


     


     


     


     


     


     


     


     


     

    Income for the year

    (13,832)


    1,938,039


    486,895


    514,022


    1,481,239


    (73,609)


    1,265,786


    13,832


    (2,791,497)


    2,820,875

    Income taxes and social contribution

    (864,710)


    329,185


    10,062


    193,116


    74,915


    68


    (725,750)


    864,710



    (118,404)

    Financial result

    4,105,064


    416,397


    101,872


    2,329,035


    (4,106)


    (3,851)


    2,318,589


    (4,105,064)



    5,157,936

    Depreciation and amortization

    9,297,498


    776,248


    251,886


    1,966,945


    238


    5,159


    14,004


    (9,297,498)



    3,014,480

    EBITDA

    12,524,020


    3,459,869


    850,715


    5,003,118


    1,552,286


    (72,233)


    2,872,629


    (12,524,020)


    (2,791,497)


    10,874,887

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

     

    Explanatory Notes to the Financial Statement

    (In thousands of Reais, except when otherwise indicated)

     

     

    December 31, 2021 (Restated)

     

    Reported Segments


    Reconciliation


     

     

     


     


     


     


    Cosan Investimentos


    Cosan Corporate


    Deconsolidation of Joint Ventures


    Elimination Between Segments


     

     

     


     


     


     


     

     

    Raízen


    Gas and Energy


    Moove


    Logistics


    Lands


    Consolidated

    Result

     


     


     


     


     


     


     


     


     

    Gross operating revenue

    188,825,984


    15,711,939


    7,697,074


    6,925,628


    32,695


    4,973


    (188,825,984)


    (50,538)


    30,321,771

    Domestic market (i)

    182,035,680


    15,711,939


    7,021,757


    6,588,282


    32,695


    4,973


    (182,035,680)


    (50,538)


    29,309,108

    Foreign market (i)

    6,790,304



    675,317


    337,346




    (6,790,304)



    1,012,663

    Net operating revenue

    175,047,270


    12,330,209


    6,112,457


    6,479,031


    31,502


    4,489


    (175,047,270)


    (50,538)


    24,907,150

    Cost of goods sold and

     


     


     


     


     


     


     


     


     

    services provided

    (163,367,574)


    (9,755,425)


    (4,808,643)


    (4,605,187)



    (4,533)


    163,367,574


    50,538


    (19,123,250)

    Gross profit

    11,679,696


    2,574,784


    1,303,814


    1,873,844


    31,502


    (44)


    (11,679,696)



    5,783,900

    Selling expenses

    (3,882,690)


    (125,412)


    (551,520)


    (32,533)



    (6,745)


    3,882,690



    (716,210)

    General and administrative expenses

    (1,788,180)


    (502,048)


    (269,810)


    (405,414)


    (6,499)


    (314,841)


    1,788,180



    (1,498,612)

    Other income (expenses), net

    717,792


    25,569


    23,414


    (64,189)


    21.017


    381,629


    (717,792)



    387,440

    Equity in associates’ earnings

    (43,534)




    11,791



    2,006,200


    43,534


    (1,888,832)


    129,159

    Equity income in

     


     


     


     


     


     


     


     


     

    joint ventures






    4,590,631




    4,590,631

    Financial result

    (1,967,124)


    (289,616)


    (63,797)


    (1,330,736)


    3,199


    (1,095,335)


    1,967,124



    (2,776,285)

    Financial expenses

    (1,606,724)


    (900,783)


    (61,870)


    (1,086,354)


    (51)


    (978,031)


    1,606,724



    (3,027,089)

    Financial revenue

    580,266


    703,204


    58,071


    375,941


    3,250


    94,484


    (580,266)



    1,234,950

    Foreign exchange variation

    (1,076,722)


    (60,953)


    (66,118)


    (11,761)



    (469,823)


    1,076,722



    (608,655)

    Derivatives

    136,056


    (31,084)


    6,120


    (608,562)



    258,035


    (136,056)



    (375,491)

    Income tax and social contribution

    (1,350,252)


    59,360


    (147,138)


    (13,765)


    (4,215)


    556,511


    1,350,252



    450,753

    Income for the year

    3,365,708


    1,742,637


    294,963


    38,998


    45,004


    6,118,006


    (3,365,708)


    (1,888,832)


    6,350,776

     

     


     


     


     


     


     


     


     


     

    Result attributed to:

     


     


     


     


     


     


     


     


     

    Controlling shareholders

    3,379,014


    1,650,725


    205,139


    10,465


    22,502


    6,123,217


    (3,379,014)


    (1,888,832)


    6,123,216

    Non-controlling shareholders

    (13,306)


    91,912


    89,824


    28,533


    22,502


    (5,211)


    13,306



    227,560

     

    3,365,708


    1,742,637


    294,963


    38,998


    45,004


    6,118,006


    (3,365,708)


    (1,888,832)


    6,350,776

    Other selected information

     


     


     


     


     


     


     


     


     

    Depreciation and amortization

    6,393,642


    559,994


    96,852


    1,548,289


    39


    16,362


    (6,393,642)



    2,221,536

    EBITDA

    13,076,726


    2,532,887


    602,750


    2,931,788


    46,059


    6,673,192


    (13,076,726)


    (1,888,832)


    10,897,844

    Additions to fixed assets, intangible assets

     


     


     


     


     


     


     


     


     

    and contract assets

    5,282,100


    1,269,886


    42,536


    2,746,692


    278


    8,201


    (5,282,100)



    4,067,593

     

     


     


     


     


     


     


     


     


     

    EBITDA reconciliation

     


     


     


     


     


     


     


     


     

    Income for the year

    3,365,708


    1,742,637


    294,963


    38,998


    45,004


    6,118,006


    (3,365,708)


    (1,888,832)


    6,350,776

    Income taxes and social contribution

    1,350,252


    (59,360)


    147,138


    13,765


    4,215


    (556,511)


    (1,350,252)



    (450,753)

    Financial result

    1,967,124


    289,616


    63,797


    1,330,736


    (3,199)


    1,095,335


    (1,967,124)



    2,776,285

    Depreciation and amortization

    6,393,642


    559,994


    96,852


    1,548,289


    39


    16,362


    (6,393,642)



    2,221,536

    EBITDA

    13,076,726


    2,532,887


    602,750


    2,931,788


    46,059


    6,673,192


    (13,076,726)


    (1,888,832)


    10,897,844

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

    Explanatory Notes to the Financial Statement

    (In thousands of Reais, except when otherwise indicated)


     

    December 31, 2022

     

    Reported Segments


    Reconciliation


     

     

     


     


     


     


    Cosan Investimentos


    Cosan Corporate


    Deconsolidation of Joint Ventures


    Elimination Between Segments


     

     

    Raízen


    Gas and Energy


    Moove


    Logistics


    Lands


    Other Investments


    Consolidated

    Balance sheet items:

     


     


     


     


     


     


     


     


     


     

    Cash and cash equivalents

    4,902,800


    3,405,648


    865,370


    7,385,421


    25,582


    110,228


    1,509,467


    (4,902,800)



    13,301,716

    Marketable securities

    126,206


    578,358


    62,919


    840,061


    217,061


    91,103


    20,310,264


    (126,206)



    22,099,766

    Trade receivables

    10,316,720


    1,931,205


    1,101,336


    578,324


    314,834


    1843



    (10,316,720)



    3,927,542

    Derivative financial instruments - assets

    7,023,284


    391,863



    874,843




    2,885,046


    (7,023,284)



    4,151,752

    Inventories

    16,043,114


    133,881


    1,509,357


    225,813



    8



    (16,043,114)



    1,869,059

    Sectorial financial assets


    342,333









    342,333

    Other financial assets

    230,780


    277


    450





    88,511


    (230,780)



    89,238

    Other current assets

    10,285,568


    1,037,587


    405,314


    724,415


    74,623


    110,517


    1,705,199


    (10,285,568)


    (1,167,488)


    2,890,167

    Other non-current assets

    8,938,318


    897,654


    297,616


    3,385,624


    7,643


    900


    3,040,182


    (8,938,318)


    (266,513)


    7,363,106

    Investments in associates


    2,525,292



    381,469


    74,505



    15,751,855



    (15,819,178)


    2,913,943

    Investments in joint ventures

    1,371,430







    11,221,356


    (1,371,430)



    11,221,356

    Biological assets

    3,254,850





    9,992




    (3,254,850)



    9,992

    Fixed assets

    25,210,448


    671,573


    805,377


    17,049,188


    34


    363,374


    58,890


    (25,210,448)



    18,948,436

    Intangible assets

    9,337,192


    12,015,135


    2,854,874


    6,774,306



    475,337


    2,290


    (9,337,192)



    22,121,942

    Contract assets

    3,297,856


    1,110,335


    8,380






    (3,297,856)



    1,118,715

    Right-of-use assets

    9,556,152


    83,059


    170,120


    7,732,284


    3,584


    790


    23,032


    (9,556,152)



    8,012,869

    investment properties





    14,103,060






    14,103,060

    Loans, financing and debentures

    (33,551,302)


    (8,278,839)


    (2,862,154)


    (16,758,088)




    (25,088,135)


    33,551,302



    (52,987,216)

    Lease liabilities

    (10,568,042)


    (76,606)


    (166,651)


    (3,254,011)


    (3,708)


    (818)


    (30,364)


    10,568,042



    (3,532,158)

    Derivative financial instruments - liabilities

    (4,909,074)


    (400,351)


    (18,146)


    (1,412,945)




    (3,459,490)


    4,909,074



    (5,290,932)

    Suppliers

    (18,789,160)


    (1,842,810)


    (1,602,936)


    (746,433)


    (71,684)


    (790)


    (115,198)


    18,789,160



    (4,379,851)

    Employee benefits payables

    (837,208)


    (193,585)


    (112,590)


    (296,833)



    (7,232)


    (49,281)


    837,208



    (659,521)

    Sectorial financial liabilities


    (1,616,616)









    (1,616,616)

    Other current liabilities

    (7,176,122)


    (906,844)


    (397,704)


    (1,786,009)


    (905,816)


    (3,105)


    (1,230,804)


    7,176,122


    609,462


    (4,620,820)

    Other non-current liabilities

    (7,983,554)


    (3,326,667)


    (571,672)


    (6,286,975)


    (465,486)


    (66,883)


    (3,335,333)


    7,983,554


    824,537


    (13,228,479)

    Total assets (net of liabilities)

     


     


     


     


     


     


     


     


     


     

    allocated by segment

    26,080,256


    8,481,882


    2,349,260


    15,410,454


    13,384,224


    1,075,272


    23,287,487


    (26,080,256)


    (15,819,180)


    48,169,399

    Total assets

    109,894,718


    25,124,200


    8,081,113


    45,951,748


    14,830,918


    1,154,100


    56,596,092


    (109,894,718)


    (17,253,179)


    134,484,992

     

     


     


     


     


     


     


     


     


     


     

    Shareholders’ equity attributable to:

     


     


     


     


     


     


     


     


     


     

    Controlling shareholders

    22,507,108


    4,310,836


    1,647,259


    4,613,308


    4,187,415


    1,060,360


    20,653,169


    (22,507,108)


    (15,819,180)


    20,653,167

    Non-controlling shareholders

    3,573,148


    4,171,046


    702,001


    10,797,146


    9,196,809


    14,912


    2,634,318


    (3,573,148)



    27,516,232

    Total shareholders’ equity

    26,080,256


    8,481,882


    2,349,260


    15,410,454


    13,384,224


    1,075,272


    23,287,487


    (26,080,256)


    (15,819,180)


    48,169,399

     

    Explanatory Notes to the Financial Statement

    (In thousands of Reais, except when otherwise indicated)

     

     

    December 31, 2021

     

    Reported Segments


    Reconciliation


     

     

     


     


     


     


    Cosan Investimentos


    Cosan Corporate


    Deconsolidation of Joint Ventures


    Elimination Between Segments


     

     

    Raízen


    Gas and Energy


    Moove


    Logistics


    Lands


    Consolidated

    Balance sheet items:

     


     


     


     


     


     


     


     


     

    Cash and cash equivalents

    5,034,788


    3,562,358


    1,059,866


    9,448,193


    7,468


    2,096,245


    (5,034,788)



    16,174,130

    Marketable securities

    154,052


    1,876,006


    129,390


    1,425,897


    46,094


    910,620


    (154,052)



    4,388,007

    Trade receivables

    7,618,176


    1,427,720


    605,928


    503,316


    207,761


    1,128


    (7,618,176)



    2,745,853

    Derivative financial instruments - assets

    11,805,548


    358,456


    26,513


    1,674,821



    2,673,136


    (11,805,548)



    4,732,926

    Inventories

    14,297,068


    129,554


    790,825


    228,923



    two


    (14,297,068)



    1,149,304

    Sectorial financial assets


    558,310








    558,310

    Other financial assets

    261,412



    466



    319,728


    (1)


    (261,412)



    320,193

    Other current assets

    12,545,650


    340,909


    298,004


    747,308


    13,470


    1,599,793


    (12,545,650)


    (668,152)


    2,331,332

    Other non-current assets

    8,562,180


    1,370,964


    246,934


    3,197,105


    354


    2,180,560


    (8,562,180)


    (240,675)


    6,755,242

    Investments in associates




    57,844



    14,518,340



    (13,796,117)


    780,067

    Investments in joint ventures

    1,317,720






    10,936,663


    (1,317,720)



    10,936,663

    Biological assets

    3,106,744







    (3,106,744)



    Fixed assets

    22,506,160


    271,490


    334,065


    15,974,562


    31


    68,405


    (22,506,160)



    16,648,553

    Intangible assets

    9,226,852


    9,328,654


    1,285,884


    7,131,645



    35,315


    (9,226,852)



    17,781,498

    Contract assets

    2,941,390


    684,970


    21.011


    1




    (2,941,390)



    705,982

    Right-of-use assets

    10,758,442


    73,220


    51,458


    7,784,941


    3,203


    34,445


    (10,758,442)



    7,947,267

    investment properties





    3,886,696





    3,886,696

    Loans, financing and debentures

    (26,967,092)


    (7,667,987)


    (831,148)


    (21,178,748)



    (15,981,154)


    26,967,092



    (45,659,037)

    Lease liabilities

    (10,685,524)


    (63,752)


    (53,436)


    (3,106,883)


    (3,253)


    (40,354)


    10,685,524



    (3,267,678)

    Derivative financial instruments - liabilities

    (12,377,276)


    (357,932)



    (576,749)



    (141,480)


    12,377,276



    (1,076,161)

    Suppliers

    (15,678,442)


    (1,798,977)


    (828,690)


    (618,658)


    (1,006)


    (6,173)


    15,678,442



    (3,253,504)

    Employee benefits payables

    (788,948)


    (104,404)


    (132,158)


    (255,963)



    (60,466)


    788,948



    (552,991)

    Sectorial financial liabilities


    (1,372,283)








    (1,372,283)

    Other current liabilities

    (9,591,918)


    (472,592)


    (349,967)


    (1,384,611)


    (48,739)


    (1,384,099)


    9,591,918


    148,171


    (3,491,837)

    Other non-current liabilities

    (8,647,572)


    (1,771,568)


    (368,788)


    (6,034,881)


    (193,601)


    (2,691,338)


    8,647,572


    761,666


    (10,298,510)

    Total assets (net of liabilities)

     


     


     


     


     


     


     


     


     

    allocated by segment

    25,399,410


    6,373,116


    2,286,157


    15,018,063


    4,238,206


    14,749,587


    (25,399,410)


    (13,795,107)


    28,870,022

    Total assets

    110,136,182


    19,982,611


    4,850,344


    48,174,556


    4,484,805


    35,054,651


    (110,136,182)


    (14,704,944)


    97,842,023

     

     


     


     


     


     


     


     


     


     

    Shareholders’ equity attributable to:

     


     


     


     


     


     


     


     


     

    Controlling shareholders

    23,870,251


    5,585,768


    1,599,949


    4,479,944


    2,119,104


    14,751,279


    (23,870,251)


    (13,795,107)


    14,740,937

    Non-controlling shareholders

    1,529,159


    787,348


    686,208


    10,538,119


    2,119,102


    (1,692)


    (1,529,159)



    14,129,085

    Total shareholders’ equity

    25,399,410


    6,373,116


    2,286,157


    15,018,063


    4,238,206


    14,749,587


    (25,399,410)


    (13,795,107)


    28,870,022


    Explanatory Notes to the Financial Statement

    (In thousands of Reais, except when otherwise indicated)

    4.1. NET OPERATING REVENUE BY SEGMENT

     

    12/31/2022


    12/31/2021

    Reported Segments

     


     

    Raízen

     


     

    Ethanol

    29,652,112


    27,464,271

    Sugar

    23,695,768


    13,946,480

    Gasoline

    66,586,914


    55,158,035

    Diesel

    106,684,577


    71,828,092

    Cogeneration

    3,688,108


    3,968,947

    Others

    13,986,243


    7,288,547

    Intercompany eliminations (i)


    (4,607,102)

     

    244,293,722


    175,047,270

    Gas and Energy

     


     

    Natural gas distribution

     


     

    Industrial

    13,460,397


    7,386,258

    Residential

    2,103,984


    1,610,286

    Cogeneration

    970,208


    637,489

    Automotive

    958,363


    364,664

    Commercial

    776,042


    448,615

    Construction revenue

    1,217,818


    1,020,176

    Others

    408,431


    242,226

     

    19,895,243


    11,709,714

    Electricity commercialization

    238,544


    620,495

     

    20,133,787


    12,330,209

    Moove

     


     

    Finished product

    8,094,216


    5,088,102

    Base oil

    596,443


    457,991

    Services

    289,418


    566,364

     

    8,980,077


    6,112,457

    Logistics

     


     

    North operations

    7,635,243


    4,518,982

    South operations

    1,739,391


    1,624,084

    Container operations

    466,874


    335,965

     

    9,841,508


    6,479,031

    Cosan Investimentos

     


     

    Lands

     


     

    Lease and sale of lands

    834,616


    31,502


    834,616
    31,502




    Other Investments

     


     

    Digital platforms

    2,804


    Logistic services

    7,612



    10,416




    Reconciliation

     


     

    Cosan Corporate


    4,489

    Deconsolidation of joint

     


     

    venture, adjustments and eliminations

    (244,356,758)


    (175,097,808)

    Total

    39,737,368


    24,907,150

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

    Explanatory Notes to the Financial Statement

    (In thousands of Reais, except when otherwise indicated)

    4.2. INFORMATION ON GEOGRAPHICAL AREA

     

    Net revenue


    Other non-current assets

     

    12/31/2022


    12/31/2021


    12/31/2022


    12/31/2021

    Brazil

    34,128,831


    21,571,783


    11,957,039


    12,551,261

    Europe (i)

    3,080,840


    2,551,739


    7,762


    10,515

    Latin America (ii)

    697,117


    632,235


    7,294


    6,320

    North America (iii)

    1,770,487


    81,384


    17,173


    Asia and others

    60,093


    70,009



    Total

    39,737,368


    24,907,150


    11,989,268


    12,568,096

    Main countries:


    (i) England, France, Spain and Portugal;

    (ii) Argentina, Bolivia, Uruguay and Paraguay; and

    (iii) United States of America.

    4.3. MAIN CUSTOMERS

    On December 31, 2022, one customer contributed 9.89% of Rumo's net operating revenue, or approximately R$858,831, to the subsidiary's net operating revenue. This same customer contributed approximately R$660,860 to the subsidiary's net revenue in 2021, accounting for approximately 10.04% of the subsidiary's net revenue.


    Explanatory Notes to the Financial Statement

    (In thousands of Reais, except when otherwise indicated)


    1. FINANCIAL ASSETS AND LIABILITIES

    Accounting policy:

    Measurement of financial assets and liabilities

    The Company initially measures a financial asset at its fair value plus (in case of a financial asset that is not measured at fair value through financial result) transaction costs, with the exception of those measured at amortized cost and maintained within a business model with the goal of obtaining contractual cash flows that meet the principal and interest only criterion.

    Debt financial instruments are subsequently measured at fair value through financial result, amortized cost or fair value through other comprehensive income.

    The classification is based on two criteria: (i) the Company's business model for managing the assets; and (ii) whether the contractual cash flows from the instruments represent only principal and interest payments on the outstanding principal amount.

    The Company started recognizing its financial assets at amortized cost for financial assets held within a business model with the objective of obtaining contractual cash flows that satisfy the "Principal and Interest" criterion. This category includes trade receivables, cash and cash equivalents, receivables from related parties, other financial assets, dividends and interest on equity receivable, and other financial assets.

    Purchases or sales of financial assets that require the delivery of assets within a period established by regulation or market convention (regular trades) are recorded on the trade date, i.e., the date on which the Company enters into an agreement to buy or sell the asset.

    Financial assets are derecognized when the rights to receive cash flows from these assets have expired or when the Company has transferred substantially all risks and rewards associated with ownership.

    Financial liabilities are categorized based on whether they are measured at amortized cost or fair value through financial result. A financial liability is categorized as measured at fair value through financial result if it is held for trading, is a derivative, or was designated as such upon initial recognition. Financial liabilities are measured at fair value and the net result, including interest, is included in the financial result. Other financial liabilities are subsequently measured using the effective interest method at their amortized cost. Interest expense and foreign exchange gains and losses are accounted for in the financial result.

    The Company derecognizes a financial liability when its contractual obligations are discharged, cancelled, or expired, or when its terms are modified and the cash flows of the modified liability are materially different, in which case a new financial liability is recognized at fair value based on the modified terms. Any gain or loss on derecognition is accounted for in the financial result.


    Explanatory Notes to the Financial Statement

    (In thousands of Reais, except when otherwise indicated)

    The financial assets and liabilities are as follows:

     

     


    Parent Company


    Consolidated

     

    Note


    12/31/2022


    12/31/2021


    12/31/2022


    12/31/2021

    Assets

     


     


     


     


     

    Fair value through financial result

     


     


     


     


     

    Cash and cash equivalents

    5.2


    759,965


    683,036


    1,134,030


    1,680,328

    Marketable securities

    5.3


    724,050


    893,087


    22,099,766


    4,388,007

    Derivative financial instruments

    5.6


    1,368,809


    2,562,856


    4,151,752


    4,732,926

    Other financial assets

     




    89,238


    320,193

     

     


    2,852,824


    4,138,979


    27,474,786


    11,121,454

    Amortized cost

     


     


     


     


     

    Cash and cash equivalents

    5.2


    588,496


    1,035,041


    12,167,686


    14,493,802

    Trade receivables

    5.2




    3,927,542


    2,745,853

    Restricted cash

    5.3


    35,039


    31,181


    139,933


    58,990

    Receivables from related parties

    5.8


    737,340


    529,364


    476,542


    416,491

    Sectorial financial assets

    5.10




    342,333


    558,310

    Dividends and interest on equity receivable

    16


    609,456


    540,091


    161,147


    519,965

     

     


    1,970,331


    2,135,677


    17,215,183


    18,793,411

    Total

     


    4,823,155


    6,274,656


    44,689,969


    29,914,865

    Liabilities

     


     


     


     


     

    Amortized cost

     


     


     


     


     

    Loans, financing and debentures

    5.4


    (5,475,628)


    (8,164,256)


    (21,620,197)


    (25,444,437)

    Suppliers

    5.9


    (115,146)


    (4,506)


    (4,379,851)


    (3,253,504)

    Consideration payable

     




    (223,960)


    (234,960)

    Other financial liabilities (i)

     




    (954,547)


    (726,423)

    Lease liabilities

    5.5


    (30,365)


    (40,047)


    (3,532,158)


    (3,267,678)

    Lease and concession in installments

    12




    (3,351,410)


    (3,054,248)

    Related parties payable

    5.8


    (10,458,897)


    (7,700,429)


    (387,736)


    (287,609)

    Dividends payable

    16


    (279,979)


    (754,282)


    (892,006)


    (799,634)

    Sectorial financial liabilities

    5.10




    (1,616,616)


    (1,372,283)

    Installment of tax debts

    13


    (202,140)


    (194,228)


    (208,760)


    (200,664)

     

     


    (16,562,155)


    (16,857,748)


    (37,167,241)


    (38,641,440)

    Fair value through financial result

     


     


     


     


     

    Loans, financing and debentures

    5.4




    (31,367,019)


    (20,214,600)

    Derivative financial instruments

    5.6


    (618,947)


    (141,480)


    (5,290,932)


    (1,076,161)

     

     


    (618,947)


    (141,480)


    (36,657,951)


    (21,290,761)

    Total

     


    (17,181,102)


    (16,999,228)


    (73,825,192)


    (59,932,201)


    Explanatory Notes to the Financial Statement

    (In thousands of Reais, except when otherwise indicated)



    (i)

    The Company’s subsidiaries seek to improve their working capital efficiency by negotiating longer payment terms with their suppliers and entering into structured payment agreements (also known as reverse factoring or drawn risk) with third-party intermediaries, such as financial institutions.

    On December 31, 2022, Rumo and Moove had advanced R$710,736 and R$64,099 with financial institutions, respectively, compared to R$514,716 and R$57,704 on December 31, 2021. The counterparties for these transactions were first-rate banks, with an average rate of 14.53% p.a. (10.60% p.a. on December 31, 2021) for Rumo and CDI + 2.5% p.a. (CDI + 2.5% p.a. on December 31, 2021) for Moove. The average term of these transactions, which are recorded at present value using the above rate, is approximately 109 and 102 days (90 and 107 days on December 31, 2021). The financial charges embedded in the transaction are recorded as financial revenue, totaling R$96,752 for the fiscal year ending December 31, 2022 (R$27,155 for the fiscal year ending December 31, 2021).

    We also have a voluntary supply chain finance ("SCF") program that allows suppliers, at their sole discretion, to take advantage of our credit rating. Subsidiaries and their suppliers agree to commercial terms for the goods and services we purchase, including prices, quantities and payment terms, regardless of whether the supplier chooses to participate in the SCF program. The subsidiaries and its suppliers agree to the commercial terms for the goods and services we purchase, including prices, quantities, and payment terms. There are no modifications to any of our payment obligations to our suppliers. Under the SCF program, neither the Company nor any of its subsidiaries provide any guarantees. When contracted, the Company and its subsidiaries pay the financial institution the full nominal value of the originating obligation on the original payment date.

    For the SCF program, the subsidiaries Rumo and Compass have supplier advances with financial institutions totaling R$107,133 and R$72,579 on December 31, 2022 (R$62,070 and R$91,933 on December 31, 2021).

    The settlement flow of the balance of credits assigned by suppliers to financial agents is classified in the statement of cash flows as operating activities as this more accurately reflects the cash expenditure from the perspective of the Company's operations.

    5.1. NET DEBT

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

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

     

     


    Parent Company


    Consolidated

     

    Note


    12/31/2022


    12/31/2021


    12/31/2022


    12/31/2021

    Loans and financing

    5.4


    5,475,628


    8,164,256


    52,987,216


    45,659,037

    Lease liabilities

    5.5


    30,365


    40,047


    3,532,158


    3,267,678

    Financial instruments and derivatives

     


    (706,733)


    (2,150,914)


    1,228,928


    (3,633,381)

     

     


    4,799,260


    6,053,389


    57,748,302


    45,293,334

    (-) Cash and cash equivalents

    5.2


    (1,348,461)


    (1,718,077)


    (13,301,716)


    (16,174,130)

    (-) Marketable securities

    5.3


    (724,050)


    (893,087)


    (22,099,766)


    (4,388,007)

     

     


    (2,072,511)


    (2,611,164)


    (35,401,482)


    (20,562,137)

    Net debt

     


    2,726,749


    3,442,225


    22,346,820


    24,731,197

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

    Explanatory Notes to the Financial Statement

    (In thousands of Reais, except when otherwise indicated)

    Covenants

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

    Debt

    Goal

    Index

    4th issue debenture

    Comgás

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

    0.17

    Debentures 4th to 9th issues

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

    1.64

    BNDES

    Resolution 4,131

    Debenture 1st issue

    Cosan

    1.72

    Senior Notes 2027

    Cosan Luxembourg S.A.

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

    2.19

    Senior Notes 2029

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

    Rumo

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

    2.87

    ECA

    Senior Notes 2028 (vi)

    Rumo Luxembourg S.à r.l.

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

    2.25

    Senior Notes 2032 (vi)

    NC

    Rumo

    ECA

    Debentures (vii)

    BNDES

    Sulgás

    0.35

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

    0.64

    Brado

    ICSD (ix) cannot be less than 2.0x

    2.84

    Brado

    Net debt (i) / EBITDA (ii) cannot exceed 3.0x

    1.72

    NC

    Brado

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

    Syndicated Loan

    CLI

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

    1.98

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

    4.42



    Explanatory Notes to the Financial Statement

    (In thousands of Reais, except when otherwise indicated)



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




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




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




    (iv) Net debt and proforma EBITDA, including joint venture financial information. Net Debt and proforma EBITDA are non-GAAP measures.




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




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





    Senior Notes due 2032 was an issue of Sustainability-Linked Bonds (SLBs), with the following sustainable targets: reduction of 17.6% by 2026 and 21.6% by 2030 in greenhouse gas emissions per Ton per useful kilometer (“TKU”) with the base date of December 2020 as the starting point. The subsidiary Rumo is subject to step-up of 25 basis points, which would increase the interest rate to 4.45% p.a., if these targets are not met.




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




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




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

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

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

    On December 31, 2022, the Company and its subsidiaries were complying with all financial and non-financial covenants.

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

    Explanatory Notes to the Financial Statement

    (In thousands of Reais, except when otherwise indicated)

    5.2. CASH AND CASH EQUIVALENTS

    Accounting policy:

    Cash and cash equivalents consist of cash on hand, demand deposits, and highly liquid investments with maturities of three months or less from the date of acquisition, and are subject to an insignificant risk of devaluation.


     

    Parent Company


    Consolidated

     

    12/31/2022


    12/31/2021


    12/31/2022


    12/31/2021

    Cash and bank accounts

    147


    258


    307,819


    98,116

    Savings account

    184,386


    525,249


    974,198


    2,594,723

    Financial investments

    1,163,928


    1,192,570


    12,019,699


    13,481,291

     

    1,348,461


    1,718,077


    13,301,716


    16,174,130

    Financial investments include the following:

     

    Parent Company


    Consolidated

     

    12/31/2022


    12/31/2021


    12/31/2022


    12/31/2021

    Applications in investment funds

     


     


     


     

    Repurchase agreements

    759,965


    683,036


    1,181,280


    1,680,328

    Others



    123,052


     

    759,965


    683,036


    1,304,332


    1,680,328

    Applications in banks

     


     


     


     

    Certificate of bank deposits - CDB

    403,823


    509,376


    10,396,376


    8,744,999

    Repurchase agreements



    96,841


    974,494

    Others(i)

    140


    158


    222,150


    2,081,470

     

    403,963


    509,534


    10,715,367


    11,800,963

     

    1,163,928


    1,192,570


    12,019,699


    13,481,291



    (i) As of December 31, 2021, the balance was primarily comprised of investments in time deposits in relation to Rumo Luxembourg’s amounts, via the raised Senior Notes (Bond) that matures in 2032, and with a weighted remuneration of 49 bps (0.47% p.a.).

       

    As of December 31, 2022 and December 31, 2021, the interest rates on the Company's onshore financial investments approximated 100% of the Brazilian interbank offered rate (Certificado de Depósito Interbancário, or "CDI"). Offshore financial investments are remunerated at rates around 100% of Fed funds (Federal Reserve System). The sensitivity analysis of interest rate risks is included in Note 5.12.

    Explanatory Notes to the Financial Statement

    (In thousands of Reais, except when otherwise indicated)

    5.3. MARKETABLE SECURITIES AND RESTRICTED CASH

    Accounting policy:

    The valuation and classification of marketable securities are based on their fair value, as determined by the financial result. Securities consist of all equity instruments with readily ascertainable fair values. The fair values of equity instruments are deemed readily determinable if the securities are listed or if a current market value or fair value can be determined even without a direct listing (for example, prices of shares in mutual funds).

    Restricted cash is measured and classified at amortized cost, with an average maturity of between two and five years for government bonds, but they can be redeemed quickly and are subject to an insignificant risk of depreciation.

     

     

    Parent Company


    Consolidated

     

    12/31/2022


    12/31/2021


    12/31/2022


    12/31/2021

    Marketable securities

     


     


     


     

    Financial investment in listed entities (i)



    19,586,193


    Equity financial assets (ii)

    724,050


    893,087


    2,421,297


    4,371,645

    ESG funds



    91,103


    15,311

    Certificate of bank deposits - CDB



    1,173


    1,051

     

    724,050


    893,087


    22,099,766


    4,388,007

    Current

    724,050


    893,087


    2,422,470


    4,372,696

    Non-current



    19,677,296


    15,311

    Total

    724,050


    893,087


    22,099,766


    4,388,007

    Restricted cash

     


     


     


     

    Securities pledged as collateral

    35,039


    31,181


    139,933


    58,990

     

    35,039


    31,181


    139,933


    58,990

    Current



    8,024


    Non-current

    35,039


    31,181


    131,909


    58,990

    Total

    35,039


    31,181


    139,933


    58,990



    (i) According to Note 1.2.6, financial investment in Vale is measured at fair value using the closing date result. Such investment was classified as non-current assets, as the Company does not intend to sell these shares in the short term, although these shares are extremely liquid and readily convertible into cash.

    (ii) The sovereign debt securities declared interest linked to the Special System of Liquidation and Custody (Sistema Especial de Liquidação e Custódia), or “SELIC”, with a yield of approximately 100% of the CDI.


    Explanatory Notes to the Financial Statement

    (In thousands of Reais, except when otherwise indicated)

    5.4. LOANS, FINANCING AND DEBENTURES

    Accounting policy:

    Initial measurement is at fair value, net of transaction costs, and subsequent measurement is at amortized cost.

    When the obligation specified in the contract is satisfied, canceled, or expires, they are deregistered. The difference between the carrying amount of a financial liability that has been extinguished or transferred to another party and the consideration paid, including any non-monetary assets transferred or liabilities assumed, is recorded as other financial revenue or expense in the income statement.

    Classified as current liabilities unless there is an unconditional right to defer settlement for at least one year after the date of the balance sheet.

    Initial measurement of financial guarantee contracts issued by the Company is at fair value, and if not designated at fair value in the financial result, the financial guarantee contracts are subsequently measured at the higher amount between:

    1. the amount of the obligation under the contract; and
    2. the amount initially recognized less, as applicable, the accumulated amortization recognized according to revenue recognition policies.

    The terms and conditions of the outstanding loans are as follows:

     


    Financial Charges


    Parent Company


     


     

    Description


    Indexer


    Interest Rate


    12/31/2022


    12/31/2021


    Maturity


    Goal

    No Warranty


     


     


     


     


     


     

    Senior Notes due 2029 (i)


    Prefixed




    4,226,142


    09/01/2029


    Acquisition

    Debentures


    CDI + 2.65%


    16.66%


    1,819,837


    1,858,837


    08/01/2025


    Investments

     


    CDI + 1.50%


    15.35%


    407,308



    05/01/2028


    Investments

     


    CDI + 1.65%


    15.53%


    787,519


    774,215


    08/01/2028


    Investments

     


    CDI + 2.00%


    15.92%


    946,379


    930,301


    08/01/2031


    Investments

     


    IPCA + 5.75%


    12.15%


    394,008


    374,761


    08/01/2031


    Investments

     


    CDI + 1.90%


    15.81%


    1,120,577



    01/05/2032


    Investments

     


     


     


    5,475,628


    8,164,256


     


     

    Current


     


     


    802,549


    269,793


     


     

    Non-current


     


     


    4,673,079


    7,894,463


     


     



    (i) Cosan transferred the Senior Notes due 2029 to Cosan Luxembourg S.A. (“Cosan Lux”) and recognized a loan agreement between the parties, as shown in Note 5.8.


    Explanatory Notes to the Financial Statement

    (In thousands of Reais, except when otherwise indicated)


     


    Financial Charges


    Consolidated


     


     

    Description


    Indexer


    Interest Rate


    12/31/2022


    12/31/2021


    Maturity


    Goal

    With guarantee


     


     


     


     


     


     

    Resolution 4,131


    Prefixed




    148,932


    11/01/2022


    Working capital

     


    Prefixed


    2.95%


    868,367



    10/01/2024


    Investments

     


    Prefixed


    0.25%


    578,708



    10/01/2024


    Investments

     


    Prefixed


    3.20%


    2,009,452



    10/01/2025


    Investments

     


    Prefixed


    0.25%


    1,338,697



    10/01/2025


    Investments

     


    Prefixed


    3.40%


    1,966,061



    10/01/2026


    Investments

     


    Prefixed


    0.25%


    1,309,330



    10/01/2026


    Investments

     


    Prefixed


    3.56%


    816,172



    10/01/2027


    Investments

     


    Prefixed


    0.25%


    543,160



    10/01/2027


    Investments

    BNDES


    Prefixed


    3.50%


    378


    727


    01/01/2024


    Investments

     


    Prefixed


    5.86%


    280,919


    461,756


    01/01/2025


    Investments

     


    IPCA + 3.25%


    9.50%


    1,653,501


    945,663


    01/04/2029


    Investments

     


    IPCA + 4.10%


    10.40%


    131,885


    154,843


    01/04/2029


    Investments

     


    URTJLP


    9.29%


    2,221,900


    2,598,623


    07/01/2031


    Investments

     


    IPCA + 5.74%


    12.14%


    544,925



    04/01/2036


    Investments

    Debentures


    CDI + 1.79%


    15.68%


    754,785


    753,770


    06/01/2027


    Investments

     


    CDI + 1.30%


    15.13%


    759,175


    746,725


    10/01/2027


    Investments

     


    IPCA + 4.77%


    10.63%


    632,440


    694,898


    06/01/2031


    Investments

    Bank credit note


    IPCA


    6.59%


    806,028


    646,624


    01/01/2048


    Investments

    Export credit note


    CDI + 1.03%


    14.84%


    98,003


    86,707


    02/01/2023


    Investments

     


    CDI + 0.80%


    14.56%


    355,770


    515,928


    12/01/2023


    Investments

     


    CDI + 2.07%


    16.33%


    50,467



    03/01/2025


    Working capital

     


    CDI + 2.25%


    16.81%


    62,760


    60,700


    01/05/2026


    Investments

    Export Credit Agency (“ECA”)


    Euribor + 0.58%


    1.94%


    68,455


    95,460


    09/01/2026


    Investments

     


    IPCA + 4.10%


    18.47%


    73,717



    01/01/2030


    Investments

     


     


     


    17,925,055


    7,911,356


     


     

    No Warranty


     


     


     


     


     


     

    Debentures


    CDI +0.50%




    2,033,161


    10/01/2022


    Investments

     


    IPCA + 7.48%




    165,478


    12/01/2022


    Investments

     


    IPCA + 5.87%


    12.28%


    907,366


    873,474


    12/01/2023


    Investments

     


    CDI + 1.95%


    15.87%


    824,866


    717,651


    08/01/2024


    Investments

     


    IPCA + 4.33%


    10.64%


    523,837


    501,278


    10/01/2024


    Investments

     


    CDI + 2.65%


    16.66%


    1,819,837


    1,858,837


    08/01/2025


    Investments

     


    IPCA + 7.36%


    13.86%


    114,014


    108,451


    12/01/2025


    Investments

     


    IPCA + 4.68%


    10.53%


    518,680


    543,752


    02/01/2026


    Investments

     


    CDI + 1.45%


    15.30%


    399,616



    12/01/2026


    Investments

     


    IGPM + 6.10%


    12.36%


    372,171


    352,235


    05/01/2028


    Investments

     


    CDI + 1.50%


    15.35%


    407,308



    05/01/2028


    Investments

     


    CDI + 1.65%


    15.53%


    787,519


    774,215


    08/01/2028


    Investments

     


    IPCA + 4.50%


    10.34%


    1,523,382


    1,483,873


    02/01/2029


    Investments

     


    IPCA + 3.90%


    9.71%


    1,048,252


    1,018,844


    10/01/2029


    Investments

     


    IPCA + 6.80%


    12.77%


    893,852


    891,972


    04/01/2030


    Investments

     


    IPCA + 3.60%


    9.39%


    367,476


    361,862


    12/01/2030


    Working capital

     


    IPCA + 5.12%


    11.48%


    491,153


    484,974


    08/01/2031


    Investments

     


    CDI + 2.00%


    15.92%


    946,379


    930,301


    08/01/2031


    Investments

     


    IPCA + 5.75%


    12.15%


    394,008


    374,761


    08/01/2031


    Investments

     


    CDI + 1.90%


    15.81%


    1,120,577



    01/05/2032


    Investments

     


    IPCA + 5.99%


    11.91%


    435,780



    06/01/2032


    Investments

     


    IPCA + 5.73%


    11.64%


    537,261


    505,584


    10/01/2033


    Investments

     


    IPCA + 4.00%


    9.81%


    941,203


    952,671


    12/01/2035


    Investments

     


    IPCA + 4.54%


    10.38%


    80,987


    126,668


    06/01/2036


    Investments

     


    IPCA + 5.22%


    11.59%


    467,841


    477,578


    08/01/2036


    Investments

    Senior Notes due 2023


    Prefixed




    685,550


    03/01/2023


    Acquisition

    Senior Notes due 2025


    Prefixed




    2,981,335


    01/01/2022


    Acquisition

    Senior Notes due 2029


    Prefixed


    5.50%


    3,953,564


    4,226,142


    09/01/2029


    Acquisition

    Senior Notes due 2027


    Prefixed


    7.00%


    3,587,265


    4,305,928


    01/01/2027


    Acquisition

    Senior Notes due 2028


    Prefixed


    5.25%


    2,196,083


    2,700,621


    01/01/2028


    Acquisition

    Senior Notes due 2032


    Prefixed


    4.20%


    2,124,051


    2,800,716


    01/01/2032


    Acquisition

    Perpetual Notes


    Prefixed


    8.25%


    2,641,732


    2,825,420


    11/01/2040


    Acquisition

    Working capital


    CDI + 1.60%


    15.47%


    100,170


    100,157


    06/01/2023


    Working capital

     


    SOFR + 1.50%


    1.50%


    2,334,615



    05/01/2027


    Acquisition

    Resolution 4,131


    Prefixed


    5.50%


    45,124



    05/01/2023


    Investments

     


    Prefixed


    3.67%


    395,285


    438,823


    05/01/2023


    Investments

     


    Prefixed


    1.36%


    377,705


    414,378


    02/01/2024


    Investments

     


    Prefixed


    2.13%


    1,000,957



    02/01/2025


    Investments

    Prepayment


    1.27%


    1.27%


    151,871


    166,355


    7/1/2023


    Working capital

     


    3M Libor + 1.00%


    1.59%


    104,667


    111,955


    10/01/2023


    Working capital

    Loans abroad


    Prefixed




    857


    09/01/2022


    Investments

     


    Prefixed




    37,674


    11/01/2022


    Working capital

     


    6M Libor + 1.50%




    263,501


    12/01/2022


    Acquisition

     


    Prefixed


    1.90%


    125,707


    150,649


    12/01/2023


    Investments

     


     


     


    35,062,161


    37,747,681


     


     

    Total


     


     


    52,987,216


    45,659,037


     


     

    Current


     


     


    4,542,205


    4,241,368


     


     

    Non-current


     


     


    48,445,011


    41,417,669


     


     


    Explanatory Notes to the Financial Statement

    (In thousands of Reais, except when otherwise indicated)

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

    To calculate the average rates it was considered, on an annual basis, the annual average CDI of 13.65% p.a. (9.15% p.a. on December 31, 2021) and TJLP of 7.20% p.a. (5.32% p.a. on December 31, 2021).

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

     

    Parent Company


    Consolidated

     

    12/31/2022


    12/31/2021


    12/31/2022


    12/31/2021

    1 to 2 years

    571,971


    569,676


    4,534,638


    4,339,743

    2 to 3 years

    571,564


    569,676


    6,663,907


    2,968,458

    3 to 4 years


    571,582


    5,631,841


    4,029,690

    4 to 5 years

    372,687



    8,550,932


    984,015

    5 to 6 years

    772,925


    365,786


    4,836,087


    6,902,914

    6 to 7 years

    428,001


    370,455


    6,527,516


    4,701,952

    7 to 8 years

    794,668


    4,604,494


    2,180,672


    6,595,854

    Over 8 years

    1,161,263


    842,794


    9,519,418


    10,895,043

     

    4,673,079


    7,894,463


    48,445,011


    41,417,669

    The following currencies are used for the book values of loans, financing, and debt obligations:

     

    Parent Company


    Consolidated

     

    12/31/2022


    12/31/2021


    12/31/2022


    12/31/2021

    Real

    5,475,628


    3,938,114


    24,450,190


    23,304,742

    American Dollar


    4,226,142


    18,912,917


    21,806,154

    Euro



    5,728,508


    96,317

    Yen



    3,769,894


    Pound Sterling



    125,707


    451,824

     

    5,475,628


    8,164,256


    52,987,216


    45,659,037

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

    Below are the changes in loans, financing, and debentures during the year ended December 31, 2022:

    Explanatory Notes to the Financial Statement

    (In thousands of Reais, except when otherwise indicated)


     

    Parent Company


    Consolidated

    Balance as of January 1, 2021


    15,427,227

    Corporate reorganization

    5,982,343


    26,817,519

    Funding

    1,986,070


    11,390,562

    Amortization of principal

    (5,427)


    (8,612,361)

    Interest payment

    (262,407)


    (1,916,413)

    Interest, foreign exchange variation and fair value

    463,677


    2,552,503

    Balance as of December 31, 2021

    8,164,256


    45,659,037

    Business combination (Note 8.2)


    12,825

    Funding (i)

    9,450,210


    23,886,960

    Amortization of principal (i)


    (15,278,378)

    Interest payment

    (830,380)


    (3,441,978)

    Transfer (ii)

    (12,196,109)


    Interest, foreign exchange variation and fair value

    887,651


    2,148,750

    Balance as of December 31, 2022

    5,475,628


    52,987,216

    (i)      The presented values are primarily attributable to the acquisition of Vale’s shares. See Note 1.2.6.

    (ii)    The amount relates to the transfer of Senior Note debts due 2029 for Cosan Lux, as well as the transfer of Commercial Notes to Cosan Nove and Cosan Dez.

    a)     Guarantees

    The subsidiary Rumo has entered into financing agreements with financial institutions, focused on investments, which are also guaranteed according to each agreement, by bank guarantees, with an average cost of 0.66% p.a. or by collateral agreements and escrows. The balance of contracted bank guarantees was R$3,037,453 on December 31, 2022, compared to R$3,328,076 on December 31, 2021.

    The subsidiary CLI has a bank guarantee for a loan from Cosan Lubrificantes SRL (“Moove Argentina”), with an average annual cost of 0.18%, and a bank guarantee with first-rate banks for the payment of third parties, with an average annual cost of 3.90%. The balance of contracted guarantees on December 31, 2022 was R$44,813.

    The subsidiary Cosan Oito has guarantees with the banks related to the transaction described in Note 1.2.6.

    b)     Unused lines of credit

    The Company and its subsidiaries had unused bank lines of credit totaling R$3,052,287 on December 31, 2022 (R$3,648,023 on December 31, 2021). The use of these credit lines is subject to certain contractual terms.

    c)     Fair value and exposure to financial risk

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

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

    Explanatory Notes to the Financial Statement

    (In thousands of Reais, except when otherwise indicated)

    5.5. LEASE LIABILITIES

    Accounting policy:

    Upon inception or modification of a contract, the Company assesses whether the contract is or contains a lease.

    The lease liability is initially measured at the present value of the lease payments that are not made on the commencement date, discounted at the interest rate implicit in the lease or, if that rate cannot be determined easily, at the Company's incremental borrowing rate. The Company's incremental borrowing rate is generally used as the discount rate.

    Lease assets and liabilities are initially measured at present value. The lease payments included in calculating the lease liability are as follows:

    1. fixed payments, including fixed payments in essence;
    2. index or rate dependent variable lease payments, which are initially calculated using the index or rate at the start date;
    3. amounts expected to be paid by the lessee under residual value guarantees; and
    4. the purchase option exercise price if the lessee is reasonably certain to exercise that option, and the payment of lease termination penalties if the lease term reflects the lessee's option to terminate the lease.

    To calculate the incremental borrowing rate, the Company:

    1. where possible, uses the most recent third-party financing received by the individual tenant as a starting point, adjusted to reflect changes in financing terms since the third-party financing was received;
    2. uses an accrual approach that begins with a credit risk-adjusted risk-free interest rate for leases held by the Company that have not had any recent third-party financing; and
    3. makes specific adjustments to the lease, e.g., term, country, currency and security.

    Variable lease payments that do not depend on an index or rate are recognized as expenses in the period in which the event or condition that generates these payments occurs.

    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 become effective. When adjustments to lease payments based on an index or rate take effect, the lease liability is remeasured and adjusted against the right-of-use asset.

    Lease payments are allocated between principal and finance cost. The financial cost is charged to the financial result over the lease term to generate a constant periodic interest rate on the remaining balance of the liability in each period.

    Payments associated with short-term leases of equipment and vehicles, as well as all leases of low-value assets, are recognized as an expense in the income statement on a straight-line basis. A short-term lease is a lease with a term of twelve months or less. Low-value assets include IT equipment and small office furnishings.

    In determining the lease term, the Company considers all facts and circumstances that create a financial incentive to exercise or not exercise the extension option. Extension options (or periods after termination options) are only included in the lease term if there is a substantial likelihood that they will be exercised (or not terminated).

    For warehouse, retail store and equipment leases, the following factors are typically most relevant:

    • If there are significant penalties for terminating (or not extending), the group is normally reasonably certain to extend (or not terminate).
    • If leased property improvements are expected to have a significant remaining value, the Company has a good chance of extending the lease (or not terminate).
    • Otherwise, the Company considers other factors, including historical lease durations and the costs and business interruption required to replace the leased asset.

     

    Explanatory Notes to the Financial Statement

    (In thousands of Reais, except when otherwise indicated)


    Most extension options on office and vehicle leases were not included in the lease liability because the Company could replace the assets without significant cost or business interruption.

    The subsequent valuation of the lease liability is valued using the effective interest rate method and the cost-amortization method. It is reassessed 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 expected to be paid under the residual value guarantee, if the Company changes its assessment, if an option will be exercised on purchase, extension, or termination, or if the revised lease payment is essentially fixed.


     

    Parent Company


    Consolidated

    Balance as of January 1, 2021

    28,145


    79,763

    Corporate reorganization

    9,711


    2,950,960

    Business combination


    3,281

    Additions

    274


    142,105

    Settlement interest and foreign exchange variation

    3,191


    359,400

    Amortization of principal

    (3,689)


    (421,394)

    Interest payment

    (3,554)


    (142,484)

    Contractual readjustment

    5,969


    338,659

    Transfers between liabilities


    (42,612)

    Balance as of December 31, 2021

    40,047


    3,267,678

    Business combination (Note 8.2)


    174,229

    Additions

    542


    224,714

    Write-offs

    (7,769)


    (116,157)

    Settlement interest and foreign exchange variation

    3,437


    377,449

    Amortization of principal

    (5,051)


    (400,248)

    Interest payment

    (3,933)


    (211,611)

    Contractual readjustment

    3,092


    221,077

    Transfers between liabilities


    (4,973)

    Balance as of December 31, 2022

    30,365


    3,532,158

    Current

    7,676


    550,529

    Non-current

    22,689


    2,981,629

     

    30,365


    3,532,158

    The lease agreements vary in length, with the final maturity occurring in December 2058. The amounts are updated annually by inflation indexes (such as IGP-M and IPCA) or may incur interest based on the TJLP or CDI, and some of the contracts have renewal or call options that were considered in determining their classification as a finance lease.

    In addition to the amortization and allocation of interest and foreign exchange rate variation highlighted in the preceding tables, the following impacts on the result were recorded for lease agreements not included in the measurement of lease liabilities:

     

    Consolidated

     

    12/31/2022


    12/31/2021

    Variable lease payments not included in the

     


     

    recognition of lease obligations

    56,612


    35,482

    Expenses related to short-term leases

    14,986


    30,507

    Low asset leasing costs,

     


     

    excluding short-term leases

    1,445


    978

     

    73,043


    66,967


    47

    Explanatory Notes to the Financial Statement

    (In thousands of Reais, except when otherwise indicated)

    Additional Information

    The subsidiaries, in full compliance with the regulations, in the measurement and remeasurement of their lease and right-of-use liabilities, discounted the present value of the future lease installments without considering the projected future inflation in the installments to be discounted.

    The incremental interest rate (nominal) used by the Company and its subsidiaries was determined based on the interest rates adjusted to the Brazilian market and the terms of their contracts. Rates ranging from 10.9% to 14.8% were used, depending on the term of each contract.

    In compliance with CVM Instruction Circular Letter 2/2019, in transactions in which the incremental rate is used, if the measurement were made at the present value of the expected installments plus projected future inflation, the balances of lease liabilities, right-of-use, of the financial expense and depreciation expense for the year ended December 31, 2022, are presented in the column “Circular Letter”:

     


    2022


    2021

    Accounts


    Registered


    Circular Letter


    % Variation


    Registered


    Circular Letter


    % Variation

    Lease liabilities


    (2,356,738)


    (2,542,492)


    8.00%


    (2,121,577)


    (2,287,777)


    8.00%

    Residual right-of-use


    6,728,345


    6,725,560



    6,743,631


    6,755,661


    Financial expense


    (273,058)


    (289,010)


    6.00%


    (253,446)


    (265,511)


    5.00%

    Depreciation expense


    (328,848)


    (334,245)


    2.00%


    (280,462)


    (285,462)


    2.00%

    The balances recorded by the subsidiary Rumo include the Malha Central contract and the addendum for the renewal of the Malha Paulista contract, which have an identified implicit rate, so that their valuation does not generate distortions in the liabilities and in the right-of-use object of CVM’s Circular Letter. The lease liability for these agreements was R$2,065,002 as of December 31, 2022, compared to R$1,185,207 as of December 31, 2021. As of December 31, 2022, the potential PIS and COFINS credit included in liabilities is of R$6,318 (R$6,154 as of December 31, 2021).

    Explanatory Notes to the Financial Statement

    (In thousands of Reais, except when otherwise indicated)

    5.6. DERIVATIVE FINANCIAL INSTRUMENTS

    Accounting policy:

    Initial recognition of derivatives at fair value occurs on the date a derivative contract is entered into, and derivatives are subsequently remeasured at fair value at the end of each reporting period. Whether subsequent changes in fair value are recorded depends on whether the derivative is designated as a hedging instrument and, if so, the nature of the item being hedged. The Company identifies certain derivatives as:

    i.            fair value hedge of recognized assets or liabilities or of a firm commitment (fair value hedge); or

    ii.            hedge of a particular risk associated with the cash flows of recognized assets and liabilities and highly probable forecasted transactions (cash flow hedge).

    At the inception of the hedging relationship, the Company documents the economic relationship between the hedging instruments and the hedged items, including expected changes in the cash flows of the hedging instruments. The Company documents its risk management objective and strategy for hedging transactions. Changes in the fair value of any derivative instrument that do not qualify for hedge accounting are immediately registered in the income statement and included in other financial revenue (expenses).

    The fair values of derivative financial instruments designated in hedging relationships are disclosed below. The total fair value of a hedging derivative is classified as a non-current asset or liability when the remaining maturity of the hedged item is greater than 12 months; it is classified as a current asset or liability when the remaining maturity of the hedged item is less than 12 months.

    The Company evaluates, both at the beginning of the hedging relationship and on an ongoing basis, whether the hedging instruments are anticipated to be highly effective in offsetting changes in the fair value or cash flows of the respective attributable hedged items. The actual results of each hedge for the hedged risk fall between 60% and 140%.

    The Company maintains a portfolio of energy contracts (purchase and sale) designed to meet supply and demand for energy consumption or supply. In addition, there is a portfolio of forward positions comprising contracts. There is no purchase commitment associated with this portfolio's sales contract.

    Taking into account its policies and risk limits, the Company has the flexibility to manage the contracts in this portfolio in order to profit from changes in market prices. This portfolio contains contracts that may be settled net in cash or another financial instrument (for example: by entering into an offsetting contract with the counterparty; or by "unwinding a position" from the contract prior to its exercise or expiration; or shortly after purchase, selling for the purpose of generating a profit from short-term fluctuations in price or gain on resale margin).

    These energy purchase and sale transactions occur on an active market and qualify as financial instruments because they are settled at net cash value and are easily convertible to cash. These contracts are treated as derivatives and are recognized in the balance sheet at fair value on the date the derivative is entered into and remeasured at fair value on the balance sheet date.

    Financial assets and liabilities are offset, and the net amount is reported in the balance sheet, when there is a legal right to offset the recognized amounts and intent to settle them on a net basis, or when the asset is realized and the liability is settled simultaneously. The legal right must be enforceable in the ordinary course of business and in the event of default, insolvency, or bankruptcy of the company or the counterparty.

    The estimated fair value of these derivatives is based in part on price quotations published in active markets, to the extent that such observable market data exists, and in part on valuation techniques that take into account: (i) prices established in recent purchase and sale transactions, (ii) margin of risk in the supply, and (iii) projected market price in the availability period. A fair value gain or loss is recognized at the base date whenever the fair value at initial recognition for these contracts differs from the transaction price.

    Observing the market value of Vale's shares, the company determined the fair value of its equity financial assets and classified them accordingly. The equity forward was also measured and classified at fair value through financial result based on the Black & Scholes pricing model, which utilizes the stock price, volatility of the underlying stock, and interest rates as significant input parameters.

     

    Explanatory Notes to the Financial Statement

    (In thousands of Reais, except when otherwise indicated)


     

    Parent Company


    Consolidated

     

    Notional


    Fair Value


    Notional


    Fair Value

     

    12/31/2022


    12/31/2021


    12/31/2022


    12/31/2021


    12/31/2022


    12/31/2021


    12/31/2022


    12/31/2021

    Foreign exchange rate derivatives

     


     


     


     


     


     


     


     

    Forward agreements (i)


    2,994,267



    (220)


    53,012


    3,313,428


    (485)


    21,305

    FX option agreements





    676,214



    25,360


    Commodity option agreements(ii)







    21,744


     


    2,994,267



    (220)


    729,226


    3,313,428


    46,619


    21,305

    Electricity derivatives

     


     


     


     


     


     


     


     

    Forward agreements






    1,407,476



    (248,123)

     






    1,407,476



    (248,123)

    FX and interest rate risk

     


     


     


     


     


     


     


     

    Swap agreements (interest) (iii)

    9,255,278


    324,300


    (195,017)


    (75,618)


    9,255,278


    3,019,917


    (155,518)


    154,654

    Swap agreements (interest and FX) (iv)

    7,318,840


    5,495,733


    901,749


    2,226,752


    17,191,070


    13,223,981


    790,840


    3,380,554

    Forward agreements (interest and FX) (v)





    12,811,427



    760,152


    Swap agreements (interest and inflation) (iii)





    10,070,343


    6,590,408


    (500,444)


    77,913

     

    16,574,118


    5,820,033


    706,732


    2,151,134


    49,328,118


    22,834,306


    895,030


    3,613,121

    Share price risk

     


     


     


     


     


     


     


     

    Swap agreements (TRS) (vi)

    1,515,827


    1,074,113


    43,130


    270,462


    1,515,827


    1,074,113


    43,130


    270,462

    Call Spread (v)





    5,594,212



    1,954,493


    Collar (Vale Shares) (v)





    16,931,662



    (4,078,452)


     

    1,515,827


    1,074,113


    43,130


    270,462


    24,041,701


    1,074,113


    (2,080,829)


    270,462

    Total financial instruments

     


     


    749,862


    2,421,376


     


     


    (1,139,180)


    3,656,765

    Current assets

     


     



    54,963


     


     


    1,086,698


    194,878

    Non-current assets

     


     


    1,368,809


    2,507,893


     


     


    3,065,054


    4,538,048

    Current liabilities

     


     



    (31,202)


     


     


    (1,039,357)


    (925,650)

    Non-current liabilities

     


     


    (618,947)


    (110,278)


     


     


    (4,251,575)


    (150,511)

    Total

     


     


    749,862


    2,421,376


     


     


    (1,139,180)


    3,656,765


    Explanatory Notes to the Financial Statement

    (In thousands of Reais, except when otherwise indicated)



    (i) To hedge exposures and expenses in foreign currency, the Company and its subsidiaries have foreign exchange forward agreements and/or options indexed to foreign exchange.




    (ii) Call options on Brent for hedging purposes, intended to provide protection in the event that the commodity's price rises above the agreed-upon price due to the Ukraine-Russia war.




    (iii) The Company structured derivatives to protect against exposure to pre-fixed interest in Reais in order to convert such debt into post-fixed debt.




    (iv) The Company and its subsidiary Rumo conduct interest and foreign exchange swap operations, making the Company active in U.S. Dollar + fixed interest and passive in a portion of the CDI. In interest and inflation Swap operations, the Company is active in Extended National Consumer Price Index (Índice Nacional de Preços ao Consumidor Amplo) ("IPCA") + fixed interest and passive in CDI percentage.




    (v) The Company structured derivatives, as described in Note 1.2.6, to protect against price fluctuations in Vale's shares.




    (vi) The Company entered into a Total Return Swap ("TRS") agreement with commercial banks. According to the TRS, which will have a financial settlement, Cosan will receive the return on the price variation of CSAN3 and RAIL3 shares, adjusted for dividends for the period, and will pay annual interest referenced to CDI + Spread. The contracted equivalent quantity of CSAN3 shares with TRS was 77,236,212 shares, and the initial total was R$1,265,790. The total initial value of RAIL3 shares through the TRS was R$244,647 and their contracted equivalent value was 15,440,900 shares. A portion of these operations is guaranteed by RAIL3 shares of Rumo S.A.'s subsidiary. The Company's mark-to-market result for financial expenses on December 31, 2022 was R$375,693 (a financial revenue of R$57,704 on December 31, 2021).

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

     

     


    Parent Company


    Consolidated

     

    Note


    12/31/2022


    12/31/2021


    12/31/2022


    12/31/2021

    Derivative financial instruments

    5.1


    706,733


    2,150,914


    (1,228,928)


    3,633,381

    Non-derivative financial instruments

     


    43,129


    270,462


    89,748


    23,384

     

     


    749,862


    2,421,376


    (1,139,180)


    3,656,765

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

    Explanatory Notes to the Financial Statement

    (In thousands of Reais, except when otherwise indicated)

    a)      Fair value hedge

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

    There is an economic relationship between the hedged item and the hedging instrument because the terms of the interest and FX rate swap correspond to the terms of the fixed-rate loan, i.e., notional amount, term, and payment. Since the underlying risk of the interest and FX rate swap is identical to the hedged risk component, the Company has established a hedge ratio of 1:1 for its hedging relationships. The Company employs the discounted cash flow method and compares changes in the fair value of the hedging instrument with changes in the fair value of the hedged item attributable to the hedged risk in order to evaluate the effectiveness of the hedge. According to the Company's assessment, the sources of hedge ineffectiveness that are most likely to impact the hedge relationship during its term are: (i) a reduction or change in the hedged item; and (ii) a change in the Company's or the contracted swap counterparty's credit risk. The following amounts were associated with the items designated as hedging instruments:

     

     


    Registered value


    Accumulated fair value

     

    Notional


    12/31/2022


    12/31/2021


    12/31/2022


    12/31/2021

    FX rate risk hedge

     


     


     


     


     

    Designated items

     


     


     


     


     

    Senior Notes 2025 (Rumo Luxembourg)





    259,866

    Senior Notes 2028 (Rumo Luxembourg)

    (2,791,600)


    (2,196,083)


    (2,700,621)


    (336,161)


    43,154

    Senior Notes 2032 (Rumo Luxembourg)

    (2,259,375)


    (2,124,051)


    (2,938,939)


    (629,220)


    (679,564)

    PPE 1 (Moove)

    (157,800)


    (156,884)



    2,389


    PPE 2 (Moove)

    (110,400)


    (104,667)



    2,624


    Total debt

    (5,319,175)


    (4,581,685)


    (5,639,560)


    (960,368)


    (376,544)

    Derivative financial instruments

     


     


     


     


     

    Swaps Senior Notes 2025 (Rumo Luxembourg)





    (120,326)

    Swaps Senior Notes 2028 (Rumo Luxembourg)

    2,791,600


    (418,674)


    266,526


    685,200


    277,542

    Swaps Senior Notes 2032 (Rumo Luxembourg)

    2,259,375


    (128,986)


    675,572


    804,558


    675,572

    Swap PPE 1 (Moove)

    157,800


    (11,079)



    (11,079)


    Swap PPE 2 (Moove)

    110,400


    (7,067)



    (7,067)


    Total derivatives

    5,319,175


    (565,806)


    942,098


    1,471,612


    832,788

    Total


    (5,147,491)


    (4,697,462)


    511,244


    456,244

     

     

     


    Registered value


    Accumulated fair value

     

    Notional


    12/31/2022


    12/31/2021


    12/31/2022


    12/31/2021

    Interest rate risk hedge

     


     


     


     


     

    Designated items

     


     


     


     


     

    Senior Notes 2023 (Cosan Luxembourg)





    (188,083)

    5th issue - single series (Comgás)

    (684,501)


    (907,366)


    (873,474)


    (33,892)


    17,184

    BNDES Project VIII (Comgás)

    (1,000,000)


    (851,689)


    (921,949)


    70,260


    (921,949)

    Debentures (Rumo)

    (5,985,275)


    (5,755,679)


    (5,359,574)


    (327, 290)


    149,491

    Finish (Rumo)

    (29,641)


    (28,115)



    (1,644)


    CCB (Rumo)

    (796,338)


    (785,366)



    (4,418)


    Total debt

    (8,495,755)


    (8,328,215)


    (7,154,997)


    (296, 984)


    (943,357)

    Derivative financial instruments

     


     


     


     


     

    Swaps Senior Notes 2023 (Cosan Luxembourg)





    10,057

    Swaps 5th issue - single series (Comgás)

    684,501


    221,000


    (189,928)


    1,248


    (401,669)

    BNDES Project VIII (Comgás)

    1,000,000


    (90,193)


    51,220


    (61,242)


    51,220

    Swaps Debentures (Rumo)

    5,985,276


    (148,661)


    (75,806)


    72, 856


    (196,959)

    Finish (Rumo)

    29,641


    (558)



    558


    CCB (Rumo)

    796,338


    (6,976)



    6,976


    Total derivatives

    8,495,756


    (25,388)


    (214,514)


    20, 396


    (537,351)

    Total


    (8,353,604)


    (7,369,511)


    (276, 588)


    (1,480,708)


    Explanatory Notes to the Financial Statement

    (In thousands of Reais, except when otherwise indicated)

    b)     Fair value options

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

    The Company chose to designate protected liabilities (hedge items) to be recorded at fair value through financial result. Considering that derivative instruments are always accounted for at fair value through financial result, the accounting effects are the same as those obtained by means of the documentation of a hedge:

     

     

     


    Registered Value


    Accumulated Fair Value

     

     

    Notional


    12/31/2022


    12/31/2021


    12/31/2022


    12/31/2021

    FX rate risk

     

     


     


     


     


     

    Items

     

     


     


     


     


     

    Senior Notes 2027 (Cosan Luxembourg)

    USD+7.0%

    (3,391,505)


    (3,587,265)


    (4,305,928)


    967,778


    313,052

    Export Credit Agreement (Rumo)

    EUR + 0.58%

    (100,198)


    (68,455)


    (95,460)


    377


    15,827

    Resolution 4,131 (Direction)

    USD + 2.20%



    (148,932)


    247


    9,185

    Resolution 4,131 (Comgás - 2018)

    USD + 3.67%

    (268,125)


    (395,285)


    (438,823)


    (2,680)


    (18,230)

    Resolution 4,131 (Comgás - 2021)

    USD + 1.36%

    (407,250)


    (377,705)


    (414,378)


    15,545


    5,526

    Resolution 4,131 (Comgás - 2022)

    USD + 2.13%

    (1,097,400)


    (1,000,957)



    51,798


    Total

     

    (5,264,478)


    (5,429,667)


    (5,403,521)


    1,033,065


    325,360

    Derivative instruments

     

     


     


     


     


     

    Swap Senior Notes 2027 (Cosan Luxembourg)

    126.85% of the CDI

    3,391,505


    1,285,454


    2,047,237


    (736,466)


    45,181

    FX and interest rate swap (Rumo)

    108% of CDI

    100,198


    15,468


    30,535


    15,067


    (10,658)

    FX and interest rate swap (Rumo)

    118% of CDI



    47,527


    47,527


    (15,874)

    EIB 3rd Tranche (Comgás)

    88.5% of the CDI





    844

    EIB 4th Tranche (Comgás)

    81.1% of the CDI





    2,583

    Resolution 4,131 (Comgás - 2018)

    107.9% of the CDI

    268,125


    123,760


    168,358


    (61,685)


    20,794

    Resolution 4,131 (Comgás - 2020)

    CDI + 2.75%





    15,711

    Resolution 4,131 (Comgás - 2021)

    CDI + 1.25%

    407,250


    (50,245)


    (514)


    (88,612)


    (6,628)

    Resolution 4,131 (Comgás - 2022)

    CDI + 1.20%

    1,097,400


    (160,369)



    (217,215)


    Total derivatives

     

    5,264,478


    1,214,068


    2,293,143


    (1,041,384)


    51,953

    Total

     


    (4,215,599)


    (3,110,378)


    (8,319)


    377,313









       

    Explanatory Notes to the Financial Statement

    (In thousands of Reais, except when otherwise indicated)


     

     

     


    Registered value


    Accumulated fair value

     

     

    Notional


    12/31/2022


    12/31/2021


    12/31/2022


    12/31/2021

    Interest rate risk

     

     


     


     


     


     

    Items

     

     


     


     


     


     

    4th issue - 3rd series (Comgás)

    IPCA + 7.36%

    (114,818)


    (114,014)



    (114,014)


    6th issue - single series (Comgás)

    IPCA + 4.33%

    (523,993)


    (523,837)



    (523,837)


    9th issue - 1st series (Comgás)

    IPCA + 5.12%

    (500,000)


    (491,153)


    (484,974)


    (6,179)


    (484,974)

    9th issue - 2nd series (Comgás)

    IPCA + 5.22%

    (500,000)


    (467,841)


    (477,578)


    9,737


    (477,578)

    BNDES Projects VI and VII (Comgás)

    IPCA + 4.10%

    (160,126)


    (131,885)



    (131,885)


    BNDES Project VIII (Comgás)

    IPCA + 3.25%

    (870,149)


    (801,812)



    (801,812)


    BNDES Project IX (Comgás)

    IPCA + 5.74%

    (565,582)


    (544,925)



    (544,925)


    Debentures (Rumo)

    IPCA + 4.68%

    (420,000)


    (518,680)


    (543,752)


    (6,070)


    (59,494)

    Debentures (Rumo)

    IPCA + 4.50%

    (600,000)


    (704,954)


    (676,798)


    (34,745)


    (9,264)

    Total

     

    (4,254,668)


    (4,299,101)


    (2,183,102)


    (2,153,730)


    (1,031,310)

    Derivative instruments

     

     


     


     


     


     

    Swaps 4th issue - 2nd series (Comgás)

    94.64% CDI




    (3,900)


    Swaps 4th issue - 3rd series (Comgás)

    112.49% CDI

    114,818


    (778)



    (5,096)


    6th issue - single series (Comgás)

    89.9% CDI

    523,993


    (10,419)



    (26,161)


    Swaps 9th issue - 1st series (Comgás)

    109.20% CDI

    500,000


    (17,705)


    5,776


    (37,517)


    5,776

    Swaps 9th issue - 2nd series (Comgás)

    110.50% CDI

    500,000


    (40,441)


    12,939


    (53,304)


    12,939

    BNDES Projects VI and VII (Comgás)

    87.50% CDI

    160,126


    (2,046)



    (6,923)


    BNDES Project VIII (Comgás)

    82.94% CDI

    870,149


    (21,039)



    (48,613)


    BNDES Project VIII (Comgás)

    82.94% CDI

    565,582


    (6,632)



    (6,632)


    Debentures (Rumo)

    107% CDI

    420,000


    76,194


    71,375


    (4,819)


    11,772

    Debentures (Rumo)

    103% CDI

    600,000


    74,092


    82,344


    8,252


    (1,789)

    Total derivatives

     

    4,254,668


    51,226


    172,434


    (184,713)


    28,698

    Total

     


    (4,247,875)


    (2,010,668)


    (2,338,443)


    (1,002,612)

     

    Explanatory Notes to the Financial Statement

    (In thousands of Reais, except when otherwise indicated)

    5.7. TRADE RECEIVABLES

    Trade receivables are initially recognized at the unconditional consideration amount unless they contain significant financing components, in which case they are recognized at fair value. The Company holds trade receivables with the intention of collecting the contractual cash flows, and subsequently measuring them at amortized cost using the effective interest rate method.

    For the purpose of estimating credit losses, trade receivables have been categorized according to their credit risk characteristics and days overdue. A loss allowance for anticipated credit losses is recognized as a component of selling expenses.

    The expected loss rates are derived from historical credit losses incurred during the period. Historical loss rates may be modified to reflect current and forecasted information regarding macroeconomic factors that influence the ability of customers to settle receivables. The Company has determined that the implied interest rate in the agreement is the most significant factor, and as a result, it adjusts historical loss rates based on the anticipated changes to this factor.

     

     

    Consolidated

     

    12/31/2022


    12/31/2021

    Domestic market

    3,085,227


    1,810,867

    Unbilled revenue (i)

    968,147


    975,588

    Foreign market - foreign currency

    28,786


    74,450

     

    4,082,160


    2,860,905

    Allowance for anticipated credit losses

    (154,618)


    (115,052)

     

    3,927,542


    2,745,853

    Current

    3,769,908


    2,580,776

    Non-current

    157,634


    165,077

     

    3,927,542


    2,745,853

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

    Explanatory Notes to the Financial Statement

    (In thousands of Reais, except when otherwise indicated)

    The aging of trade receivables is as follows:

     

    Consolidated

     

    12/31/2022


    12/31/2021

    Not overdue

    3,514,756


    2,484,633

    Overdue

     


     

    Up to 30 days

    376,868


    206,244

    From 31 to 60 days

    40,389


    21,130

    From 61 to 90 days

    20,254


    22,351

    More than 90 days

    129,893


    126,547

    Expected credit losses

    (154,618)


    (115,052)

     

    3,927,542


    2,745,853

    The changes in expected credit losses are as follows:

     

    Consolidated

    Balance as of January 1, 2021

    (130,346)

    Corporate reorganization

    (5,446)

    Additions/reversals

    (10,994)

    Reversals

    (340)

    Write-offs

    32,074

    Balance as of December 31, 2021

    (115,052)

    Business combination (Note 8.2)

    (31,923)

    Additions/reversals

    (28,463)

    Foreign exchange variation

    (4,905)

    Write-offs

    25,725

    December 31, 2022

    (154,618)

    5.8. RELATED PARTIES

    Accounting policy:

    The transactions between related parties are conducted at standard market prices. Unpaid balances at the end of the year are not guaranteed, do not accrue interest, and are settled in cash. There were no given or received guarantees on any accounts receivable or payable involving related parties. At the end of each period, a recovery of amounts and receivables analysis is performed, but no provision was recognized in this year.


    Explanatory Notes to the Financial Statement

    (In thousands of Reais, except when otherwise indicated)

    a)      Accounts receivable and payable with related parties

     

    Parent Company


    Consolidated

     

    12/31/2022


    12/31/2021


    12/31/2022


    12/31/2021

    Current assets

     


     


     


     

    Commercial operations

     


     


     


     

    Raízen S.A. (i)

    7,555


    10,381


    79,297


    54,199

    Rumo S.A.

    3,045


    3,930



    Termag - Maritime Terminal of Guarujá S.A.



    14,286


    14,286

    Aguassanta Participacoes S.A.

    2,184


    2,956


    2,184


    2,956

    Cosan Lubrificantes e Especialidades S.A. (ii)

    3,418


    12,007



    Compass Gas and Energy S.A.

    996


    2,164



    Payly Payment Solutions S.A.


    1,078



    Others

    7,269


    2,492


    11,936


    361

     

    24,467


    35,008


    107,703


    71,802

    Financial and corporate operations

     


     


     


     

    Raízen S.A. (i)

    20,585


    8,978


    20,586


    8,978

    Cosan Oito S.A.

    6,742




    Cosan Nove Participações S.A.(iii)

    121,621




    Cosan Dez Participações S.A.(iii)

    111,659




    Ligga S.A.(iv)



    107,252


    17,500

    Cosan Lubrificantes e Especialidades S.A.(ii)

    96,473


    91,938



     

    357,080


    100,916


    127,838


    26,478

    Total current assets

    381,547


    135,924


    235,541


    98,280

    Non-current assets

     


     


     


     

    Commercial operations

     


     


     


     

    Raízen S.A. (i)



    47,731


    47,732

    Termag - Maritime Terminal of Guarujá S.A.



    43,810


    64,286

     



    91,541


    112,018

    Financial and corporate operations

     


     


     


     

    Raízen S.A. (i)

    149,347


    205,957


    149,347


    205,958

    Cosan Lubrificantes e Especialidades S.A. (ii)

    206,446


    187,483



    Others



    113


    235

     

    355,793


    393,440


    149,460


    206,193

    Total non-current assets

    355,793


    393,440


    241,001


    318,211

    Related parties receivables

    737,340


    529,364


    476,542


    416,491

    Current liabilities

     


     


     


     

    Commercial operations

     


     


     


     

    Raízen S.A. (i)

    6,208


    21,173


    296,051


    221,373

    Rumo S.A.


    295



    Aguassanta Participações S.A.



    6,419


    Cosan Lubrificantes e Especialidades S.A. (ii)

    1,855




    Payly Payment Solutions S.A.


    509



    Others

    3,038


    1,475


    20,569


    6,365

     

    11,101


    23,452


    323,039


    227,738

      

    Explanatory Notes to the Financial Statement

    (In thousands of Reais, except when otherwise indicated)


    Financial and corporate operations

     


     


     


     

    Raízen S.A. (i)

    60,866


    58,178


    64,697


    59,871

    Cosan Lubrificantes e Especialidades S.A. (ii)


    13,146



    Cosan Overseas Limited

    33,715


    36,059



    Cosan Luxembourg S.A. (v)

    1,085,617


    131,797



    Others

    46,191


    39,975



     

    1,226,389


    279,155


    64,697


    59,871

    Total current liabilities

    1,237,490


    302,607


    387,736


    287,609

    Non-current liabilities

     


     


     


     

    Financial and corporate operations

     


     


     


     

    Cosan Lubrificantes e Especialidades S.A. (ii)

    765,148


    709,275



    Cosan Luxembourg S.A. (v)

    5,829,147


    3,870,077



    Cosan Overseas Limited (v)

    2,627,112


    2,809,782



    Others


    8,688



    Total non-current liabilities

    9,221,407


    7,397,822



    Payable to related parties

    10,458,897


    7,700,429


    387,736


    287,609



    (i)

    Current and non-current assets receivable from Raízen S.A. and its subsidiaries are, substantially, tax credits that will be reimbursed to the Company when realized. The preferred shares are used by Raízen to reimburse Cosan, with preferred dividends, when the net operating loss is consumed in Raízen.

    Current liabilities represent Cosan S.A.'s obligation to reimburse Raízen S.A. and its subsidiaries for expenses related to legal disputes and other liabilities incurred prior to the formation of the joint venture.


    (ii) On December 31, 2018, an agreement for the assumption of rights and obligations was entered into between the Company and the subsidiary Cosan Lubrificantes e Especialidades S.A. (“CLE”) and assets and liabilities related to the fuel business were transferred from the acquisition of Esso Brasileira de Petroleum Ltd. (“Esso”) in 2008, which were not contributed to the formation of Raízen, a fact that generated an increase in the Company’s related parties’ assets and liabilities accounts in that year and which has been changing as transactions are settled. This transfer of assets and liabilities does not impact the Company's consolidated position, nor the segment information

    (iii) The highlighted amounts refer to expenses incurred by Cosan S.A. in the process of issuing preferred shares of Cosan Nove and Cosan Dez while they were in the process of incorporation, and which will be reimbursed by these entities. See Note 1.2.6.

    (iv) Advance for future capital increase.

    (v) These operations serve as a vehicle for transferring funds from the Company to the subsidiaries, which are the holders of Senior Notes and are responsible for honoring their obligations. The increases observed in these liability balances refer to the creation of a loan arising from the transfer of the Senior Notes due 2029 debt and foreign exchange rate variation, which was levied on the Export Prepayment (“PPE”) operations that we have today between the Companies and the subsidiaries Cosan Lux and Cosan Overseas Limited (“Cosan Overseas”).

     

    Explanatory Notes to the Financial Statement

    (In thousands of Reais, except when otherwise indicated)

       b)     Transactions with related parties

     

    Parent Company


    Consolidated

     

    12/31/2022


    12/31/2021


    12/31/2022


    12/31/2021

    Operating income

     


     


     


     

    Rumo S.A.




    10,636

    Raízen S.A. and its subsidiaries



    908,588


    519,748

    Shell Energy do Brasil Ltda.




    23,605

    Others



    6,910


     



    915,498


    553,989

    Purchase of products / inputs / services

     


     


     


     

    Raízen S.A. (i)



    (2,528,022)


    (1,264,511)

     



    (2,528,022)


    (1,264,511)

    Shared income (expenses)

     


     


     


     

    Rumo S.A.

    4,365


    3,593



    842

    Cosan Lubrificantes e Especialidades S.A.

    3,816


    3,374



    Payly Soluções de Pagamentos S.A.

    280


    191



    Compass Gás e Energia S.A.

    6,001


    1,581



    Companhia de Gás de São Paulo - COMGÁS

    (1,425)


    689



    Sinlog Tecnologia em Logística S.A.

    138


    175



    175

    Raízen S.A.

    (1,701)


    (4,839)


    (68,120)


    (67,738)

    Others



    96


     

    11,474


    4,764


    (68,024)


    (66,721)

    Financial result

     


     


     


     

    Cosan Limited


    82



    168

    Cosan Luxembourg S.A.

    102,283


    (439,705)



    Cosan Overseas Limited

    (28,818)


    (420,016)



    Raízen S.A.

    (106)


    4,803


    (106)


    4,798

    Aldwych Temple Venture Capital Limited

    2,472


    (893)



    Others

    12


    4


    (92)


    41

     

    75,843


    (855,725)


    (198)


    5,007

    Total

    87,317


    (850,961)


    (1,680,746)


    (772,236)

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

    Explanatory Notes to the Financial Statement

    (In thousands of Reais, except when otherwise indicated)

    c)      Managers’ and directors’ compensation

    The Company has a compensation policy approved by the Board of Directors. Compensation of the Company's key management personnel includes salaries, contributions to post-employment defined benefit plan and share-based compensation. We present below the Parent Company's balance as of December 31, 2022, as follows:

     

    12/31/2022


    12/31/2021

    Short-term benefits to employees and managers

    38,227


    38,034

    Share-based compensation

    59,015


    36,777

    Post-employment benefits

    464


     

    97,706


    74,811

    5.9. SUPPLIERS

    Accounting policy:

    Due to the short-term nature of suppliers, their carrying amounts are the same as their fair values, and they are generally paid within 30 to 45 days of recognition.

     

     

    Parent company


    Consolidated

     

    12/31/2022


    12/31/2021


    12/31/2022


    12/31/2021

    Materials and services suppliers

    115,146


    4,506


    2,923,486


    1,891,023

    Gas (i) / transport and logistics suppliers



    1,456,365


    1,362,481

     

    115,146


    4,506


    4,379,851


    3,253,504

    Current

    115,146


    4,506


    4,318,362


    3,253,504

    Non-current



    61,489


    Total

    115,146


    4,506


    4,379,851


    3,253,504

    (i)      The open balance of natural gas supply primarily refers to the natural gas supply contracts with Petróleo Brasileiro S.A. (“Petrobras”).

    Explanatory Notes to the Financial Statement

    (In thousands of Reais, except when otherwise indicated)

    5.10.                  SECTORIAL FINANCIAL ASSETS AND LIABILITIES

    Accounting policy:

    The sectorial financial assets and liabilities are intended to neutralize the economic impacts on the results of the subsidiaries Comgás and Gas Brasiliano Distribuidora S.A. (“Gas Brasiliano”), due to the difference between the cost of gas and tax rates contained in the ordinances issued by the Regulatory Agency for Public Services of the State of São Paulo (“ARSESP”), and those actually contemplated in the tariff, at each tariff readjustment/revision.

    These differences between the realized cost and the cost considered in the tariff adjustments generate a right when the realized cost is higher than the cost considered in the tariff, and an obligation when the costs are lower than the cost considered in the tariff. ARSESP takes into account differences in the subsequent tariff adjustment and includes them in the distributors' tariff adjustment index.

    In accordance with ARSESP’s Deliberation No. 1010, any remaining balances in existing graphic accounts at the conclusion of the concession will be indemnified to distributors or returned to users 12 months prior to the conclusion of the concession period. The balance consists of (i) the previous cycle (under amortization), which represents the balance already ratified by ARSESP and included in the tariff, and (ii) the cycle being formed, which represents the differences that will be ratified by ARSESP in the next tariff readjustment.

    In addition, this Deliberation addressed the balance in the current tax account, which accumulated amounts related to tax credits used by distributors, but which are essentially part of the tariff composition and must be passed on via tariff.

    The subsidiaries Comgás and Gas Brasiliano recognize, as a result of the aforementioned deliberation, that there is no longer any material uncertainty that would prevent the recognition of sectorial financial assets and liabilities as amounts effectively receivable or payable. Thus, sectorial financial assets and liabilities are reflected in their financial statements.

    However, for the other distribution companies, the recognition of sectorial financial assets and liabilities will only be registered after the decision of the regulatory body.

    Explanatory Notes to the Financial Statement

    (In thousands of Reais, except when otherwise indicated)


    The following demonstrates the change in net sectorial financial assets (liabilities) for the year ending on December 31, 2022:

     

    Sectorial asset


    Sectorial liabilities


    Total

    Balance as of January 1, 2021

    241,749


    (565,911)


    (324,162)

    Cost of gas (i)

    228,153



    228,153

    Tax credits (ii)


    (167,397)


    (167,397)

    Monetary update (iii)

    19,699


    (263,409)


    (243,710)

    Extemporaneous credit (iv)


    (375,566)


    (375,566)

    Deferral of IGP-M (v)

    68,709



    68,709

    Balance as of December 31, 2021

    558,310


    (1,372,283)


    (813,973)

    Cost of gas (i)

    (466,743)



    (466,743)

    Tax credits (ii)


    16,876


    16,876

    Monetary update (iii)

    80,996


    (120,804)


    (39,808)

    Deferral of IGP-M (v)

    110,013



    110,013

    Business combination (Note 8.2) (ii)

    59,757


    (140,405)


    (80,648)

    Balance as of December 31, 2022

    342,333


    (1,616,616)


    (1,274,283)

    Current

    148,955


    (67,419)


    81,536

    Non-current

    193,378


    (1,549,197)


    (1,355,819)

     

    342,333


    (1,616,616)


    (1,274,283)



    (i) Refers to the difference between the cost of gas purchased and that contained in tariffs, which is fully classified as current assets since the regulator's deliberation calls for annual tariff recovery for the residential and commercial segments and quarterly tariff recovery for the other segments.

    (ii) Refers to the net amount of tax credits on tax benefits in the year.

    (iii)  Recalculation of the gas current account and extemporaneous credit using the SELIC rate.

    (iv) Credit for the exclusion of ICMS from the PIS and COFINS base, see details in Note 6.

    (v) Appropriation of the deferral of the General Price Index – Market (Índice Geral de Preços – Mercado) (“IGP-M”) for the residential and commercial segments.


    Explanatory Notes to the Financial Statement

    (In thousands of Reais, except when otherwise indicated)

    5.11.                  RECOGNIZED FAIR VALUE MEASUREMENTS

    Accounting policy:

    When the fair value of financial assets and liabilities cannot be derived from active markets, their fair value is determined by means of valuation techniques, such as the discounted cash flow model. When possible, inputs to these models are obtained from observable markets; however, when this is not possible, some judgment is required to determine fair values. In determining data such as liquidity risk, credit risk, and volatility, judgment is required. Variations in these variables may impact the reported fair value of financial instruments.

    Specific valuation techniques used to value financial instruments include:

    1. the use of quoted market prices;
    2. for swaps we use the present value of estimated future cash flows based on observable market curves; and
    3. for other financial instruments we analyze the discounted cash flow.

    Level 2 includes all resulting estimates of fair value when fair values are determined based on present values and discount rates are adjusted for counterparty or own credit risk.

    The Company has an established control structure regarding the measurement of fair values.

    Significant unobservable inputs and valuation adjustments are reviewed by Management on a regular basis. If third-party information, such as brokerage quotes or pricing services, is used to measure fair values, Treasury evaluates evidence obtained from third parties to support the conclusion that these valuations comply with the Company's policy, including the market level.

    The Board of Directors is informed of significant valuation issues. When determining the fair value of an asset or liability, the Company makes extensive use of observable market data. A fair value hierarchy categorizes fair values into different levels based on the inputs used in valuation techniques, as follows:

    • Level 1: inputs represent unadjusted quoted prices for identical instruments traded in active markets.
    • Level 2: inputs consist of directly or indirectly observable data (excluding Level 1 data), including quoted prices for similar financial instruments traded in active markets, quoted prices for identical or similar financial instruments traded in inactive markets, and other observable market data. The fair value of the Company's majority of investments in securities, derivative contracts, and bonds.
    • Level 3: inputs for the asset or liability that are not based on market data that are observable (unobservable inputs). Due to the lack of market activity on these instruments or related observable data that can be corroborated at the measurement date, Management is required to make its own assumptions about unobservable inputs.

    If the inputs used to measure the fair value of an asset or liability fall into different levels of the fair value hierarchy, then the entire fair value measurement is classified at the same level as the lowest-level entry that is significant to the entire measurement. Among the specific techniques used to value financial instruments are:

    1. use of quoted market prices;
    2. fair value is determined by discounting estimated future cash flows to the present. Future cash flow estimates with a variable interest rate are based on quoted swap rates, futures prices, and interbank lending rates. When pricing interest rate swaps, estimated cash flows are discounted using a yield curve constructed from similar sources and reflecting the relevant benchmark interbank rate used by market participants for this purpose. The fair value estimate is subject to a credit risk adjustment that reflects the credit risk of the Company and its counterparty; this adjustment is computed using the credit spreads derived from the current credit default swap; and
    3. analysis of the discounted cash flow for other financial instruments.

    Explanatory Notes to the Financial Statement

    (In thousands of Reais, except when otherwise indicated)

    The market value of the debts below are quoted on the Luxembourg Stock Exchange (Note 5.4) and are based on the quoted market price as follows:

     

     


    12/31/2022


    12/31/2021

    Senior Notes 2023

    Cosan Luxembourg S.A.



    100.26%

    Senior Notes 2025

    Rumo Luxembourg S.à rl.



    103.04%

    Senior Notes 2027

    Cosan Luxembourg S.A.


    100.92%


    103.79%

    Senior Notes 2028

    Rumo Luxembourg S.à rl.


    95.04%


    103.42%

    Senior Notes 2029

    Cosan Luxembourg S.A.


    94.30%


    104.39%

    Senior Notes 2032

    Rumo Luxembourg S.à rl.


    80.36%


    94.34%

    Perpetual Notes

    Cosan Luxembourg S.A.


    98.92%


    102.17%

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

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

     

     


     


     


    Assets and Liabilities Measured at Fair Value

     

     


    Book value


    12/31/2022


    12/31/2021

     

    Note


    12/31/2022


    12/31/2021


    Level 1


    Level 2


    Level 3


    Level 1


    Level 2


    Level 3

    Assets

     


     


     


     


     


     


     


     


     

    Investment funds

    5.2


    1,304,332


    1,680,328



    1,304,332




    1,680,328


    Marketable securities

    5.3


    22,099,766


    4,388,007


    19,586,193


    2,513,573




    4,388,007


    Other financial assets

     


    89,238


    320,193


    89,238




    320,193



    Investment properties (i)

    10.5


    14,103,060


    3,886,696




    14,103,060




    3,886,696

    Derivative financial instruments

    5.6


    4,151,752


    4,732,926



    4,151,752




    4,732,926


    Total

     


    41,748,148


    15,008,150


    19,675,431


    7,969,657


    14,103,060


    320,193


    10,801,261


    3,886,696

     

     


     


     


     


     


     


     


     


     

    Liabilities

     


     


     


     


     


     


     


     


     

    Loans, financing and debentures

    5.4


    (52,987,216)


    (45,659,037)



    (45,038,188)



    (30,157,655)


    (20,214,600)


    Derivative financial instruments

    5.6


    (5,290,932)


    (1,076,161)



    (5,290,932)




    (1,076,161)


    Total

     


    (58,278,148)


    (46,735,198)



    (50,329,120)



    (30,157,655)


    (21,290,761)


    (i)          The fair value of investment properties was determined using the direct comparative method of market data applied to transactions involving similar properties (type, location, and quality of property) and, to a lesser extent, sales quotes for potential transactions involving comparable assets (level 3). The methodology used to determine fair value incorporates direct comparisons of market information, such as market research, homogenization of values, spot market prices, sales, distances, facilities, access to land, topography and soil, land use (crop type), and rainfall, among other data, in accordance with the standards issued by the Brazilian Association of Technical Standards ("ABNT"). On December 31, 2022, the discount rates used ranged from 11.20 to 13.75% p.a. (6.5 to 9% p.a. on December 31, 2021).

    Explanatory Notes to the Financial Statement

    (In thousands of Reais, except when otherwise indicated)

    5.12.                  FINANCIAL RISK MANAGEMENT

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

    Risk

    Exposure arising from

    Measurement

    Management

    Market risk - foreign exchange

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

    Foreign currency

    Market risk - interest

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

    Sensitivity analysis

    Interest rate swap

    Market risk - price

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

    Credit risk

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

    1. Analysis by maturity
    2. Credit ratings

    Availability and lines of credit

    Liquidity risk

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

    Cash flow forecasting

    Availability and lines of credit

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

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

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

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

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

    Explanatory Notes to the Financial Statement

    (In thousands of Reais, except when otherwise indicated)

    a)      Market risk

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

    The Company manages market risks with derivatives. All of these transactions are conducted in accordance with the Risk Management Committee's guidelines. Typically, the Company employs hedge accounting to mitigate profit or loss volatility.

    1. Foreign exchange risk

    As of December 31, 2022 and 2021, the Company had the following net exposure to foreign exchange variation on assets and liabilities denominated in US Dollars, Euros, Yen and Pound Sterling:

     

    12/31/2022


    12/31/2021

    Cash and cash equivalents

    1,138,948


    3,811,598

    Trade receivables


    93,326

    Suppliers

    (97,259)


    (4,721)

    Loans, financing and debentures

    (13,698,102)


    (19,640,300)

    Leases

    (94,716)


    (108,365)

    Consideration payable

    (223,960)


    (234,960)

    Derivative financial instruments (notional)

    7,728,609


    21,105,358

    FX exposure, net

    (5,246,480)


    5,021,936

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

     


     


     


    Scenarios

    Instrument


    Risk Factor


    Probable


    25%


    50%


    (25)%


    (50)%

    Cash and cash equivalents


    Low FX rate


    7,051


    286,509


    573,009


    (286,490)


    (572,990)

    Suppliers


    High FX rate


    3,160


    (18,941)


    (41,042)


    25,261


    47,362

    Derivative financial instruments


    Low FX rate


    1,001,928


    (732,481)


    (1,451,245)


    802,517


    1,628,860

    Loans, financing and debentures


    High FX rate


    (398,592)


    (5,730,777)


    (11,461,553)


    5,730,777


    11,461,553

    Leases


    High FX rate


    3,477


    (20,839)


    (45,155)


    27,793


    52,109

    Impacts on the result


     


    617,024


    (6,216,529)


    (12,425,986)


    6,299,858


    12,616,894

    1. Interest rate risk

    The Company and its subsidiaries monitor fluctuations in variable interest rates associated with its loans and use derivative instruments to mitigate the risk associated with such fluctuations.

    Below is a sensitivity analysis of interest rates on loans and financing in compensation for CDI investments with 25% and 50% pre-tax increases and decreases:

    Explanatory Notes to the Financial Statement

    (In thousands of Reais, except when otherwise indicated)


     

     


    Scenarios

    Interest rate exposure

    Probable


    25%


    50%


    (25)%


    (50)%

    Cash and cash equivalents

    1,699,515


    1,931,748


    2,355,898


    1,088,365


    665,854

    Marketable securities

    306,846


    287,588


    364,300


    134,165


    57,453

    Restricted cash

    18,420


    18,380


    22,985


    9,171


    4,565

    Lease and concession in installments

    (146,467)


    (183,084)


    (219,700)


    (109,850)


    (73,233)

    Lease liabilities

    (447,011)


    (447,729)


    (448,451)


    (446,296)


    (445,585)

    Derivative financial instruments

    (993,288)


    (2,534,024)


    (2,268,366)


    (2,771,263)


    (2,884,394)

    Loans, financing and debentures

    (2,319,734)


    (2,643,462)


    (3,053,829)


    (1,610,620)


    (2,274,093)

    Other financial liabilities

    (119,769)


    (146,869)


    (173,969)


    (92,668)


    (65,568)

    Impacts on the result

    (2,001,488)


    (3,717,452)


    (3,421,132)


    (3,798,996)


    (5,015,001)

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

     

     


    Scenarios

     

    Probable


    25%


    50%


    (25)%


    (50)%

    SELIC

    13.35%


    16.69%


    20.03%


    10.02%


    6.68%

    CDI

    13.25%


    16.57%


    19.88%


    9.94%


    6.63%

    TJLP462 (TJLP + 1% p.a.)

    8.00%


    9.75%


    11.50%


    6.25%


    4.50%

    TJLP

    7.00%


    8.75%


    10.50%


    5.25%


    3.50%

    IPCA

    4.98%


    6.23%


    7.47%


    3.74%


    2.49%

    IGP-M

    4.45%


    5.56%


    6.67%


    3.34%


    2.22%

    Libor

    4.43%


    5.54%


    6.64%


    3.32%


    2.21%

    Fed Funds

    5.25%


    6.56%


    7.88%


    3.94%


    2.63%

    1. Price risk
    • Electricity

    Electricity operations were traded on an active market and recorded at fair value through profit or loss, based on the difference between the contracted price and the market price of outstanding contracts as of the date of the balance sheet.

    The following are the equity balances pertaining to our open electricity transactions:

     

    12/31/2022


    12/31/2021

     

    Assets


    Liabilities


    Net Income


    Assets


    Liabilities


    Net Income

    Electricity trading




    69,576


    (317,699)


    (248,123)

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

    Explanatory Notes to the Financial Statement

    (In thousands of Reais, except when otherwise indicated)


    • Natural gas

    Natural gas derivative transactions were conducted with bank counterparties and recognized at fair value through profit or loss, based on the difference between the contracted price and the market price of outstanding contracts as of the date of the balance sheet.

    These are our open positions in natural gas derivatives:

     


     


     


    Scenarios

    Instrument


    Risk factor


    Probable


    25%


    50%


    (25)%


    (50)%

    Brent derivatives – options


    Price variation US$/bbl


    21,744


    21,878


    64,345


    127,602


    3,508

    • Shares and options

    We are exposed to market risks as a result of the fluctuating prices of certain equity securities and option instruments. Our exposure to changes in the price of equity securities is primarily derived from Vale's common shares purchased on the spot market, which, as of October 31, 2022, represent 1.55% (1.57% on December 31, 2022) of the outstanding shares.

    Additionally, we enter into equity derivative contracts consisting of a combination of call and put positions (collar) that limit the risk of devaluation of the value of the shares while allowing Cosan Oito to participate in the appreciation of the shares - equal to 3.31% of Vale's outstanding shares as of October 31, 2022 (3.35% on December 31, 2022). On maturity, these contracts are expected to offset declines in the fair value of these securities below the per-share hedge price, allowing us to retain a portion of the positive valuation of the per-share hedge price to the relevant price cap. Actual per-share contract hedge prices will vary based on average share prices in effect when the contracts were entered into. Actual maximum contract prices vary based on each contract’s maturity and terms, among other factors. If any of these contracts are terminated before their scheduled maturity date due to the occurrence of a contract-specified event, we will be required to repay the fair value of the guaranteed debt minus the sum of the fair values of the underlying shares and equity collar, calculated on the date of termination. Finally, exposures resulting from derivatives are reflected in the Call Spread structure, representing an additional potential of 1.6% of Vale's outstanding shares as of December 31, 2022. In this structure, the Company does not own the shares, but it does possess an instrument that enables it to acquire the additional shares through a derivative structure. The calculated values in the aforementioned structure's sensitivity analysis reflect the impacts of the intrinsic values of the options on the valuation or devaluation of the shares.

    In our consolidated balance sheets, the underlying shares and equity collars are recorded at fair value, while secured debt is recorded at principal amount, net of funding costs. These funding expenses are amortized over the respective debt's term.

    In addition, we face risks associated with the share prices of CSAN3 and RAIL3. A derivative with a total return swap of 77,236,212 CSAN3 and 15,781,000 RAIL3 shares was contracted.

    The sensitivity analysis considers the closing price of the shares, as shown below:

    Explanatory Notes to the Financial Statement

    (In thousands of Reais, except when otherwise indicated)


     


     


    Scenarios

    Instrument


    Probable


    25%


    50%


    (25)%


    (50)%

    CSAN3


    1,378,141


    274,714


    605,285


    (386,428)


    (716,999)

    RAIL3


    293,684


    73,421


    146,842


    (73,421)


    (146,842)

    VALE3


    6,254,192


    1,563,548


    3,127,096


    (1,563,548)


    (3,127,096)

    VALE3 (Collar)


    13,332,000


    2,744,775


    2,744,775


    (520,500)


    (520,500)

    VALE3 (Call Spread)


    716,586


    1,541,654


    1,541,654


    (69,748)


    (69,748)

     

     


     


     


    Scenarios

    Share


    12/31/2022


    Probable


    25%


    50%


    (25)%


    (50)%

    CSAN3


    17.12


    17.12


    21.40


    25.68


    12.84


    8.56

    RAIL3


    18.61


    18.61


    23.26


    27.92


    13.96


    9.31

    VALE3


    88.88


    88.88


    111.10


    133.32


    66.66


    44.44

    Concerning item (i).c of Note 1.2.6, the combination of derivative instruments is configured as a call spread, a structure that limits the Company's exposure to share price fluctuations. On December 31, 2022, the total value of the position was R$6,391,961. Assuming a share price increase of up to 50%, the Company would experience a limited positive impact of R$1,541,654 and a limited negative impact of R$69,748 if the share price decreased by up to 50%.

    b)     Credit risk

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

    Explanatory Notes to the Financial Statement

    (In thousands of Reais, except when otherwise indicated)


     

    12/31/2022


    12/31/2021

    Cash and cash equivalents

    13,301,716


    16,174,130

    Trade receivables

    3,927,542


    2,745,853

    Marketable securities

    2,513,574


    4,388,007

    Restricted cash

    139,933


    58,990

    Derivative financial instruments

    4,151,752


    4,732,926

    Receivables from related parties

    476,542


    416,491

    Receivable dividends and interest on equity

    161,147


    519,965

    Other financial assets

    89,238


    320,193

     

    24,761,444


    29,356,555

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

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

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

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

     

    12/31/2022


    12/31/2021

    AAA

    16,769,858


    23,080,390

    AA

    3,133,455


    2,239,266

    A

    138,478


    BBB


    34,397

    Not rated

    65,184


     

    20,106,975


    25,354,053

    c)      Liquidity risk

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

    Explanatory Notes to the Financial Statement

    (In thousands of Reais, except when otherwise indicated)

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

     

    12/31/2022


    12/31/2021

     

    Up to 1 year


    From 1 to 2 years


    From 3 to 5 years


    Over 5 years


    Total


    Total

    Loans, financing and debentures

    (4,844,717)


    (5,822,518)


    (12,609,628)


    (39,923,264)


    (63,200,127)


    (57,375,287)

    Suppliers

    (4,379,851)





    (4,379,851)


    (3,253,504)

    Other financial liabilities

    (924,562)





    (924,562)


    (726,423)

    Installment of tax debts

    (53,520)


    (2,077)


    (89)


    (153,074)


    (208,760)


    (200,664)

    Lease liabilities

    (434,903)


    (420,692)


    (929,060)


    (14,652,184)


    (16,436,839)


    (15,631,812)

    Lease and concession in installments

    (196,384)


    (192,639)


    (188,331)


    (559,819)


    (1,137,173)


    (1,185,076)

    Payable to related parties

    (387,736)





    (387,736)


    (287,609)

    Dividends payable

    (892,006)





    (892,006)


    (799,634)

    Derivative financial instruments

    (1,590,774)


    (2,498,419)


    1,232,960


    2,772,107


    (84,126)


    6,313,208

     

    (13,704,453)


    (8,936,345)


    (12,494,148)


    (52,516,234)


    (87,651,180)


    (73,146,801)

    d)     Capital management risk

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

    6. OTHER RECEIVABLE TAXES


    Accounting Policy:

    Tax assets are measured at cost and primarily consist of (i) tax effects that are recognized when the asset is sold to a third party or recovered through amortization over the remaining economic life of the asset; and (ii) tax receivables that are expected to be recovered as refunds from tax authorities or as a reduction for future tax liabilities.

     

     

    Parent Company


    Consolidated

     

    12/31/2022


    12/31/2021


    12/31/2022


    12/31/2021

    COFINS (i)

    3,699


    28,696


    975,878


    1,333,868

    ICMS


    10


    845,450


    873,203

    ICMS CIAP



    118,809


    106,250

    PIS (i)


    1968


    350,867


    299,610

    Tax credits

    31,774


    42,932


    31,774


    42,932

    Others

    4,667


    2,942


    76,348


    145,304

     

    40,140


    76,548


    2,399,126


    2,801,167

     

     


     


     


     

    Current

    8,366


    33,616


    1,324,203


    921,472

    Non-current

    31,774


    42,932


    1,074,923


    1,879,695


    Explanatory Notes to the Financial Statement

    (In thousands of Reais, except when otherwise indicated)

     

    (i) On May 13, 2021, the Federal Supreme Court ("STF") concluded the judgment of Extraordinary Appeal No. 574,706 and, under the system of general repercussion, established the thesis that the Tax on the Circulation of Goods and Services (Imposto sobre Circulação de Mercadorias e Serviços) ("ICMS") does not comprise the calculation basis of PIS and COFINS, since this amount does not constitute revenue or turnover for the Company, i.e, the taxpayers have the option to exclude the ICMS-related portion of the PIS and COFINS calculation bases from the invoice.

    Since the Federal Income Office (Secretaria da Receita Federal) ("SRF") granted the request on March 30, 2022 regarding the credit claim of PIS and COFINS since July 2008, the subsidiary Comgás began using the credits for the monthly PIS and COFINS payments (R$470,943 of PIS and COFINS compensated in the year), as well as for the quarterly IRPJ and CSLL payments.

    Federal tax credits were used to pay the 2021 annual adjustment as well as the monthly payment of the Corporate Income Tax (Imposto de Renda Pessoa Jurídica) ("IRPJ"), the Social Contribution on Net Income (Contribuição Social sobre o Lucro Líquido) ("CSLL"), the Social Integration Program (Programa de Integração Social) ("PIS"), and the Contribution for the Financing of Social Security (Contribuição para o Financiamento da Seguridade Social) ("COFINS"), all totaling R$928,465 (R$262,843 for December 31, 2021, referring to the annual adjustment payment for 2020). Customer-assigned ICMS tax credits were also used totaling R$123,518 (R$86,555 as of December 31, 2021) for the reduction of gas invoices. 


    7. INVENTORIES


    Accounting policy:

    Inventories are stated at the lower of cost and net realizable value (it is the estimated selling price in the normal course of business, minus the estimated completion costs and estimated costs necessary to make the sale). The cost of finished and work-in-progress goods comprises direct materials, direct labor and an appropriate proportion of variable and fixed overheads, the latter of which are allocated based on normal operating capacity. Costs are assigned to individual inventory items based on weighted average costs. 

    The provision for obsolete inventories is made for risks associated with the realization and sale of obsolete inventories, and is measured at net realizable value or cost, whichever is lower.

     

     

    Consolidated

     

    12/31/2022


    12/31/2021

    Finished goods

    1,504,134


    814,320

    Parts and accessories

    168,777


    180,286

    Construction material

    152,789


    126,889

    Warehouse and others

    43,359


    27,809

     

    1,869,059


    1,149,304

    The balances are presented net of a provision of R$38,747 for obsolete inventories on December 31, 2022 (R$26,841 on December 31, 2021).  

     

    Explanatory Notes to the Financial Statement

    (In thousands of Reais, except when otherwise indicated)

     

    8.     INVESTMENTS IN SUBSIDIARIES AND ASSOCIATES

    8.1. INVESTMENTS IN SUBSIDIARIES AND ASSOCIATES

    Accounting policy:

    1. Subsidiaries

    Subsidiaries are all entities over which the Company has control, are fully consolidated from the date of acquisition of control and deconsolidated when control ceases to exist. 

    Control is obtained when the Company is exposed or entitled to variable returns based on its involvement with the investee and has the ability to affect those returns through the power exercised in relation to the investee.


    Specifically, the Company controls an investee if, and only if, it has:


    • Power over the investee (i.e., existing rights that give it the current ability to direct the relevant activities of the investee);


    • Exposure or right to variable returns arising from its involvement with the investee; and


    • The ability to use its power over the investee to affect the value of its returns.


    There is usually a presumption that a majority of voting rights results in control. To support this presumption and when the Company has less than a majority of the voting rights of an investee, we consider all relevant facts and circumstances when assessing whether it has power over an investee, including:


    • The contractual agreement between the investor and other holders of voting rights;


    • Rights arising from other contractual agreements; and

    • The Company's voting rights and potential voting rights.

    Using consistent accounting policies, subsidiaries' financial statements are prepared for the same reporting period as the parent company. Adjustments are made to the financial statements of the subsidiaries in order to conform their accounting policies to those of the Company.

    On consolidation, all transactions between related parties are eliminated. Unrealized gains resulting from transactions with investees recorded using the equity method are written off against the investment in proportion to the Company's ownership interest in the investee. Unrealized losses are eliminated in the same manner, but only if no evidence of impairment exists.

    1. Associates

    Associates are entities over whose financial and operating policies the Company has significant influence, but neither control nor joint control.

    In preparing the consolidated financial statements, intragroup balances and transactions, as well as any unrealized income or expenses arising from intragroup transactions, are written off.

    In accordance with the equity method, the equity interest of associates attributable to the Company in the profit or loss for the exercise of such investments is recorded in the income statement, under “Equity in earnings”. Unrealized gains and losses arising from transactions between the Company and its investees are written off in proportion to the Company's ownership stake in these investees. Other comprehensive income of subsidiaries, associates, and joint ventures is recorded directly under "Other comprehensive income" in the Company's shareholders' equity.

    Unrealized gains resulting from transactions with investments recorded using the equity method are written off in proportion to the Company's ownership interest in the investee. Unrealized losses are written off in the same manner, but only if there is no evidence of an impairment loss. 


    Explanatory Notes to the Financial Statement

    (In thousands of Reais, except when otherwise indicated)

    The Company's subsidiaries and associates are listed below: 

    Direct stake in subsidiary

    12/31/2022


    12/31/2021

    Compass Gás e Energia(i)


    88.00%

    Cosan Lubes Investments Limited

    70.00%


    70.00%

    Cosan Corretora de Seguros Ltda.(ii)

    100.00%


    Cosan Global Limited

    100.00%


    100.00%

    Cosan Luxembourg S.A.(iii)

    100.00%


    100.00%

    Cosan Oito S.A.(iv)

    100.00%


    Cosan Nove Participações S.A.(iv)

    73.09%


    Cosan Dez Participações S.A.(iv)

    76.80%


    Cosan Overseas Limited

    100.00%


    100.00%

    Pasadena Empreendimentos e Participações S.A.

    100.00%


    100.00%

    Atlântico Participações Ltda.

    100.00%


    100.00%

    Payly Soluções de Pagamentos S.A.(v)


    75.00%

    Cosan Limited Partners Brasil Consultoria Ltda.

    97.50%


    97.50%

    Sinlog Tecnologia em Logística S.A.

    57.48%


    72.25%

    Rumo S.A.

    30.35%


    30.35%

    Radar Propriedades Agrícolas S.A.

    41.45%


    Radar II Propriedades Agrícolas S.A.

    50.00%


    Nova Agrícola Ponte Alta S.A.

    41.45%


    Nova Amaralina S.A Propriedades Agrícolas

    41.45%


    Nova Santa Bárbara Agrícola S.A.

    41.45%


    Terras da Ponta Alta S.A.

    41.45%


    Castanheira Propriedades Agrícolas S.A.

    41.45%


    Manacá Propriedades Agrícolas S.A.

    41.45%


    Paineira Propriedades Agrícolas S.A.

    41.45%


    Violeta Fundo de Investimento Multimercado

    100.00%


    100.00%

    Tellus Brasil Participações S.A.(vi)

    19.57%


    5.00%

    Janus Brasil Participações S.A.(vi)

    19.57%


    5.00%

    Duguetiapar Empreendimentos e Participações S.A.(vi)

    19.57%


    Gamiovapar Empreendimentos e Participações S.A.(vi)

    19.57%




    (i) On December 23, 2022, the Company contributed its direct investment in Compass Gás e Energia to Cosan Dez. As a result, Cosan now holds an indirect stake in Compass Gás e Energia of 67.58%.

    (ii)  Subsidiary created to manage the company's insurance contracts.

    (iii)  On December 31, 2022, Cosan Lux had an unsecured liability of R$146,473. As shown in the table below, no events or conditions have been identified that, individually or collectively, raise substantial doubt about the entity's operational capacity to continue operating. The Company provides financial support to its subsidiaries.

    (iv) Entities created as part of the financial investment structure used to acquire Vale S.A. shares. See Note 1.2.6. With Raízen's contribution to Cosan Nove, the Company now directly and indirectly holds 33.63% of Raízen's shares.

    (v)  Entity sold to Raízen as presented in Note 20.

    (vi) For the highlighted entities, the Company has an indirect interest of 0.43%, which grants a total interest of 20% of the share capital.


    74

    Table of Contents

    Explanatory Notes to the Financial Statement

    (In thousands of Reais, except when otherwise indicated)

    The following are the Company's investments in its subsidiaries and associates as of December 31, 2022:

    a)      Parent company

     

    Number of shares in the investee


    Investor's shares


    Equity interest


    Economic benefit (%)

    Cosan Corretora de Seguros Ltda

    5,000


    4,999


    100.00%


    100.00%

    Cosan Oito S.A.

    7,860,005,000


    7,860,005,000


    100.00%


    100.00%

    Cosan Nove Participações S.A.

    5,601,178,094


    5,601,178,094


    73.09%


    73.09%

    Cosan Dez Participações S.A.

    4,667,494,858


    4,667,494,858


    76.80%


    76.80%

    Cosan Global Limited

    1


    1


    100.00%


    100.00%

    Cosan Luxembourg S.A.

    500,000


    500,000


    100.00%


    100.00%

    Radar II Propriedades Agrícolas S.A.

    81,440,221


    24,920,708


    50.00%


    50.00%

    Radar Propriedades Agrícolas S.A.

    1,266,986


    387,698


    41.45%


    41.45%

    Nova Agrícola Ponte Alta S.A.

    160,693,378


    49,172,183


    41.45%


    41.45%

    Terras da Ponte Alta S.A.

    16,066,329


    4,916,297


    41.45%


    41.45%

    Nova Santa Bárbara Agrícola S.A.

    32,336,994


    9,895,122


    41.45%


    41.45%

    Nova Amaralina S.A.

    30,603,159


    9,364,568


    41.45%


    41.45%

    Paineira Propriedade Agrícolas S.A.

    132,667,061


    40,596,128


    41.45%


    41.45%

    Manacá Propriedades Agrícolas S.A.

    128,977,921


    39,467,251


    41.45%


    41.45%

    Castanheira Propriedades Agrícolas S.A.

    83,850,838


    25,658,291


    41.45%


    41.45%

    Cosan Lubes Investments Limited

    34,963,764


    24,474,635


    70.00%


    70.00%

    Pasadena Empreendimentos e Participações S.A.

    32,752,251


    32,751,751


    100.00%


    100.00%

    Sinlog Tecnologia em Logística S.A.

    108,567


    62,403


    57.48%


    57.48%

    Rumo S.A.

    1,854,158,791


    562,529,490


    30.34%


    30.34%

    Cosan Limited Partners Brasil Consultoria Ltda

    160,000


    156,000


    97.50%


    97.50%

    TUP Porto São Luis S.A.

    42,635,878


    42,635,878


    100.00%


    100.00%

    Tellus Brasil Participações S.A.

    133,064,584


    80,104,192


    60.20%


    19.57%

    Janus Brasil Participações S.A.

    286,370,051


    173,464,883


    60.57%


    19.57%

    Duguetiapar Empreendimentos e Participações S.A.

    3,573,842


    2,163,977


    60.55%


    19.57%

    Gamiovapar Empreendimentos e Participações S.A.

    12,912,970


    7,819,194


    60.55%


    19.57%


    Explanatory Notes to the Financial Statement

    (In thousands of Reais, except when otherwise indicated)


     

    Balance as of January 1, 2022


    Equity income


    Change of equity interest in subsidiary


    Asset valuation adjustment


    Declared dividends


    Capital increase


    Investment reclassification


    Contributed capital

    (Note 1.2.6)


    Bargain purchase (Note 8.2)


    Business combination (Note 8.2)


    Others


    Balance as of December 31, 2022

    Rumo S.A.

    4,490,787


    156,420


    1,344


    1837


    (37,140)








    4,613,248

    Cosan Global

    137,527


    (8,659)











    128,868

    Compass Gás e Energia

    5,583,215


    1,523,381


    (891)


    (11,688)


    (1,437,213)




    (5,656,804)





    Cosan Corretora de Seguros Ltda


    239





    5







    244

    Atlântico Participações Ltda

    433,615


    (1,497)





    479,224







    911,342

    Cosan Limited Partners Brasil Consultoria Ltda

    555


    (209)











    346

    Sinlog Tecnologia em Logística S.A.

    17,052


    (12,318)


    9,339




    6,082







    20,155

    Cosan Lubes Investments Limited

    1,600,170


    340,621



    11,801


    (308,422)








    1,644,170

    Payly Soluções de Pagamentos S.A.

    9,607


    (3,748)










    (5,859)


    Radar II Propriedades Agrícolas S.A.


    246,698



    108


    (60,482)



    756,931






    943,255

    Radar Propriedades Agrícolas S.A.


    34,002




    (9,614)



    198,579






    222,967

    Nova Agrícola Ponte Alta S.A.


    97,035




    (25,459)



    319,039






    390,615

    Nova Santa Bárbara Agrícola S.A.


    8,000




    (1981)



    25,485






    31,504

    Nova Amaralina S.A. Propriedades Agrícolas


    53,686




    (14,098)



    152,744






    192,332

    Terras da Ponte Alta S.A.


    39,890




    (8,907)



    50,309






    81,292

    Paineira Propriedades Agrícolas S.A.


    58,604




    (15,790)



    126,402






    169,216

    Manacá Propriedades Agrícolas S.A.


    46,793




    (13,259)



    137,079






    170,613

    Castanheira Propriedades Agrícolas S.A.


    77,819




    (25,776)



    199,327






    251,370

    Tellus Brasil Participações S.A.

    142,795


    99,855




    (26,410)



    58,806



    37,578


    363,211


    (41,767)


    634,068

    Pasadena Empreendimentos e Participações S.A.

    879


    (93)





    700







    1,486

    Janus Brasil Participações S.A.

    183,356


    126,508




    (122,661)



    79,725



    49,224


    567,901



    884,053

    Violeta Fundo de Investimento Multimercado

    2,119,143


    107,133



    11,035


    (132,885)



    (2,104,426)






    Cosan Oito S.A.


    522,783




    (124,161)


    7,860,000







    8,258,622

    Cosan Nove Participações S.A.


    142,169


    1,416,657


    27,530


    (33,765)




    5,601,173





    7,153,764

    Cosan Dez Participações S.A.


    49,334


    2,558,635


    16,882


    (11,717)


    138,933



    1,559,146





    4,311,213

    Duguetiapar Empreendimentos e Participações S.A.


    1,453








    1,798


    10,022


    5,467


    18,740

    Gamiovapar Empreendimentos e Participações S.A.


    9,020








    10,741


    66,500


    36,300


    122,561

    Others

    68,768


    1871



    1959








    1,729


    74,327

    Total investment in associates

    14,787,469


    3,716,790


    3,985,084


    59,464


    (2,409,740)


    8,484,944



    1,503,515


    99,341


    1,007,634


    (4,130)


    31,230,371

    Cosan Luxembourg S.A.

    (356,442)


    209,969











    (146,473)

    Total provision for uncovered investment liability 

    (356,442)


    209,969











    (146,473)

    Total

    14,431,027


    3,926,759


    3,985,084


    59,464


    (2,409,740)


    8,484,944



    1,503,515


    99,341


    1,007,634


    (4,130)


    31,083,898

     

    Explanatory Notes to the Financial Statement

    (In thousands of Reais, except when otherwise indicated)

     

     

    Balance as of January 1, 2022


    Equity income


    Change of equity interest in subsidiary


    Asset valuation adjustment


    Declared dividends


    Capital increase


    Merged assets


    Business combination


    Others


    Balance as of December 31, 2021

    Rumo S.A.


    10,567


    (92,686)


    5,621


    (10,852)



    4,585,932



    (7,795)


    4,490,787

    Cosan Global

    132,896


    4,631









    137,527

    Compass Gás e Energia

    3,288,317


    1,650,628


    1,410,507


    34,261


    (895,420)


    95,000




    (78)


    5,583,215

    Cosan Investimentos e Participações S.A.(i)

    5,836,793


    4,648,043



    (429,696)


    (1,026,072)





    (9,029,068)


    Atlântico Participações Ltda


    801




    (191)


    433,005





    433,615

    Cosan Limited Partners Brasil Consultoria Ltda


    (196)


    171




    150


    430




    555

    Sinlog Tecnologia em Logística S.A.


    (10,041)


    4,964




    12,757


    9,372




    17,052

    Cosan Lubes Investments Limited

    1,364,608


    205,141



    30,421







    1,600,170

    Payly Soluções de Pagamentos S.A.

    9,071


    (4,714)





    5,250





    9,607

    Radar II Propriedades Agrícolas S.A.

    33,209


    12,751



    1,553


    (1854)




    (45,659)



    Radar Propriedades Agrícolas S.A.

    62,391


    (1,688)



    1,060


    (879)




    (19,565)


    (41,319)


    Tellus Brasil Participações S.A.

    105,662


    39,938




    (2,805)






    142,795

    Pasadena Empreendimentos e Participações S.A.

    473


    (94)





    500





    879

    Janus Brasil Participações S.A.

    130,900


    49,235




    (1,738)


    4,959





    183,356

    Violeta Fundo de Investimento Multimercado(ii)


    17,032



    (1,253)


    (10,388)





    2,113,752


    2,119,143

    Others

    62,260


    24,014



    3,935


    (2,854)


    5



    (59,906)


    41,314


    68,768

    Total investment in associates

    11,026,580


    6,646,048


    1,322,956


    (354,098)


    (1,953,053)


    551,626


    4,595,734


    (125,130)


    (6,923,194)


    14,787,469

    Cosan Luxembourg S.A.

    (458,852)


    102,410









    (356,442)

    Total provision for uncovered investment liability

    (458,852)


    102,410









    (356,442)

    Total

    10,567,728


    6,748,458


    1,322,956


    (354,098)


    (1,953,053)


    551,626


    4,595,734


    (125,130)


    (6,923,194)


    14,431,027



    (i) The balance presented in "Others" is attributable to the Company's merger of Cosan Investimentos e Participações S.A. on December 1, 2021.

    (ii) The balance presented in “Others” is attributable to the contribution of investments held by the Company in the Terras companies for the structure of exclusive investment funds that we held on December 31, 2021.


    Explanatory Notes to the Financial Statement

    (In thousands of Reais, except when otherwise indicated)

    Financial information of subsidiaries and associates:

     

    Balance as of December 31, 2022


    Balance as of December 31, 2021

     

    Assets


    Liabilities


    Shareholders' equity and unsecured liabilities


    Profit for the year


    Assets


    Liabilities


    Shareholders' equity and unsecured liabilities


    Profit for the year

    Cosan Lubes Investments Limited

    3,981,982


    (2,549,710)


    1,432,272


    497,394


    3,273,652


    (985,797)


    2,287,855


    294,758

    Violeta Fundo de Investimento Multimercado





    4,484,805


    (246,600)


    4,238,205


    45,003

    Rumo S.A.

    22,318,864


    (8,159,269)


    14,159,595


    514,941


    22,729,115


    (7,933,694)


    14,795,421


    150,538

    Cosan Luxembourg S.A.

    7,394,386


    (7,540,859)


    (146,473)


    209,969


    4,635,332


    (4,991,774)


    (356,442)


    102,410

    Cosan Global

    128,868



    128,868


    (8,659)


    137,527



    137,527


    4,631

    Tellus Brasil Participações Ltda

    3,384,488


    (137,029)


    3,247,459


    1,424,072


    3,296,499


    (502,734)


    2,793,765


    782,220

    Janus Brasil Participações S.A.

    4,737,901


    (33,605)


    4,704,296


    1,910,077


    4,261,432


    (666,361)


    3,595,071


    1,048,514

    Compass Gás e Energia





    6,383,318


    (38,671)


    6,344,647


    1,725,111

    Cosan Oito S.A.

    21,105,355


    (12,846,728)


    8,258,627


    522,783





    Cosan Nove Participações S.A.

    9,957,152


    (169,079)


    9,788,073


    194,522





    Cosan Dez Participações S.A.

    5,740,730


    (126,916)


    5,613,814


    64,240





    Duguetiapar Empreendimentos e Participações S.A.

    98,862


    (3,124)


    95,739


    19,403





    Gamiovapar Empreendimentos e Participações S.A.

    644,621


    (21,462)


    623,159


    119,273





    Radar II Propriedades Agrícolas S.A.

    2,041,861


    (176,802)


    1,865,059


    509,131


    1,578,497


    (120,994)


    1,457,503


    766,672

    Radar Propriedades Agrícolas S.A.

    590,386


    (52,469)


    537,917


    97,663


    853,359


    (133,194)


    720,166


    337,966

    Nova Agrícola Ponte Alta S.A.

    1,039,678


    (97,302)


    942,377


    245,687


    827,399


    (69,288)


    758,111


    351,578

    Nova Santa Bárbara Agrícola S.A.

    86,364


    (10,360)


    76,005


    20,127


    66,498


    (5,840)


    60,658


    25,173

    Nova Amaralina S.A. Propriedades Agrícolas

    534,096


    (70,085)


    464,012


    136,048


    400,952


    (38,977)


    361,976


    171,559

    Terras da Ponte Alta S.A.

    224,952


    (28,830)


    196,122


    96,754


    128,406


    (4,849)


    123,557


    57,545

    Paineira Propriedades Agrícolas S.A.

    453,093


    (44,851)


    408,242


    152,373


    311,028


    (17,066)


    293,962


    26,266

    Manacá Propriedades Agrícolas S.A.

    451,728


    (40,117)


    411,611


    127,955


    340,382


    (24,738)


    315,644


    69,893

    Castanheira Propriedades Agrícolas S.A.

    729,294


    (122,854)


    606,440


    248,744


    494,558


    (74,675)


    419,883


    247,668

    b)     Consolidated

     

    Number of shares in the investee


    Investor's shares


    Equity interest


    Economic benefit (%)

    Rhall Terminais Ltda

    28,580


    8,574


    30.00%


    30.00%

    Termag - Terminal Marítimo de Guarujá S.A.

    500,000


    99,246


    19.85%


    19.85%

    TGG - Terminal de Granéis do Guarujá S.A.

    79,747,000


    7,914,609


    9.92%


    9.92%

    Terminal XXXIX S.A.

    200,000


    99,246


    49.62%


    49.62%

    Gás de Alagoas S.A. - ALGÁS

    810,896,963


    238,728,878


    29.44%


    29.44%

    Companhia de Gás do Ceará - Cegás

    39,400,000


    11,599,428


    29.44%


    29.44%

    CEG Rio S.A.

    1,995,022,625


    746,251,086


    37.41%


    37.41%

    Companhia Paranaense de Gás - Compagás

    33,600,000


    8,232,000


    24.50%


    24.50%

    Companhia Potiguar de Gás - Potigas

    4,245,000


    3,523,350


    83.00%


    83.00%

    Companhia de Gás de Mato Grosso do Sul - Msgás

    61,610,000


    30,188,900


    49.00%


    49.00%

    Companhia de Gás de Santa Catarina - Scgás

    10,749,497


    4,407,293


    41.00%


    41.00%

    Sergipe Gás S.A. - SERGÁS

    1,593,656


    661,363


    41.50%


    41.50%

    Companhia Pernambucana de Gás - Copergás

    163,485,912


    67,846,653


    41.50%


    41.50%


    Explanatory Notes to the Financial Statement

    (In thousands of Reais, except when otherwise indicated)

     

     

     

    Balance as of January 1, 2022


    Equity Income


    Change of equity interest in subsidiary


    Asset valuation adjustment


    Declared dividends


    Disposal of investment (i)


    Contributed capital


    Business combination (Note 8.2)


    Others


    Balance as of December 31, 2022

    Tellus Brasil Participações S.A.

    142,798


    128,860




    (30,756)



    58,806


    (299,708)



    Janus Brasil Participações S.A.

    183,357


    150,687




    (35,559)



    79,725


    (378,210)



    Rhall Terminais Ltda

    4,907


    1,647




    (900)






    5,654

    Termag - Terminal Marítimo de Guarujá S.A.

    4,725


    4,445








    (706)


    8,464

    TGG - Terminal de Granéis do Guarujá S.A.

    17,563


    5,689




    (5,784)






    17,468

    Terminal XXXIX S.A.

    30,649


    22,487









    53,136

    Elevações Portuarias S.A.


    6,190


    135,159




    155,397





    296,746

    TUP Porto São Luis S.A.

    394,380


    49







    (393,579)


    (850)


    Companhia Paranaense de Gás - Compagás


    19,931




    (6,831)




    411,737



    424,837

    Companhia Pernambucana de Gás - Copergás


    19,094




    (9,493)




    405,700



    415,301

    Companhia de Gás de Santa Catarina - Scgás


    34,885




    (15,524)




    608,468



    627,829

    Sergipe Gás S.A. - SERGÁS


    9,015




    (3,441)




    63,856



    69,430

    Companhia de Gás do Ceará - Cegás


    6,717




    (4,189)




    182,009



    184,537

    CEG Rio S.A.


    29,686




    (16,542)




    261,336



    274,480

    Companhia de Gás de Mato Grosso do Sul - Msgás


    13,530




    (6,160)




    284,173



    291,543

    Companhia Potiguar de Gás - Potigas


    9,066




    (8,390)




    168,211



    168,887

    Others

    1,688


    6,765



    5,536


    (2,985)




    66,001


    (1,374)


    75,631

     

    780,067


    468,743


    135,159


    5,536


    (146,554)


    155,397


    138,531


    1,379,994


    (2,930)


    2,913,943

    (i)              Effect of the sale of control as described in Note 20.

    Explanatory Notes to the Financial Statement

    (In thousands of Reais, except when otherwise indicated)

     

     

    Balance as of January 1, 2021


    Equity Income


    Asset valuation adjustment


    Dividends


    Capital increase


    Merged assets


    Business combination

    (Note 8.2)


    Others


    Balance as of December 31, 2021

    Tellus Brasil Participações S.A.

    105,665


    39,938



    (2,805)






    142,798

    Janus Brasil Participações S.A.

    130,901


    49,235



    (1,738)


    4,959





    183,357

    Radar Propriedades Agrícolas S.A.

    62,372


    (1,688)


    1,060


    (879)




    (19,565)


    (41,300)


    Radar II Propriedades Agrícolas S.A.

    33,205


    12,751


    1,553


    (1854)




    (45,659)


    4


    Rhall Terminais Ltda


    1,311



    (1)



    3,597




    4,907

    Termag - Terminal Marítimo de Guarujá S.A.


    1,850





    3,632



    (757)


    4,725

    TGG - Terminal de Granéis do Guarujá S.A.


    3,967



    (3,143)



    16,739




    17,563

    Terminal XXXIX S.A.


    4,664





    25,985




    30,649

    TUP Porto São Luis S.A.


    801




    393,579





    394,380

    Others

    1,562


    16,330


    5,243


    (2,854)




    (59,906)


    41,313


    1,688

     

    333,705


    129,159


    7,856


    (13,274)


    398,538


    49,953


    (125,130)


    (740)


    780,067

    Financial information of subsidiaries and associates:

     

    Balance as of December 31, 2022


    Balance as of December 31, 2021

     

    Assets


    Liabilities


    Shareholders’

    equity


    Profit for the year


    Assets


    Liabilities


    Shareholders’

    equity


    Profit (loss) for the year

    Tellus Brasil Participações Ltda





    3,290,526


    (496,761)


    2,793,765


    782,220

    Janus Brasil Participações S.A.





    4,232,459


    (637,388)


    3,595,071


    1,048,514

    Rhall Terminais Ltda.

    33,382


    (14,534)


    18,848


    5,811


    31,068


    (14,708)


    16,360


    4,073

    Elevações Portuárias S.A.

    950,538


    (243,797)


    706,741


    127,554





    Termag - Terminal Marítimo de Guarujá S.A.

    273,760


    (231,119)


    42,641


    19,881


    276,284


    (252,483)


    23,801


    11,726

    TGG - Terminal de Granéis do Guarujá S.A.

    254,748


    (78,657)


    176,091


    58,139


    253,310


    (76,257)


    177,053


    37,150

    Terminal XXXIX S.A.

    433,412


    (388,882)


    44,530


    44,530


    335,511


    (273,747)


    61,764


    10,075

    TUP Porto São Luis S.A.





    455,437


    (67,523)


    387,914


    (7,410)


    Explanatory Notes to the Financial Statement

    (In thousands of Reais, except when otherwise indicated)

    8.2. ACQUISITION OF SUBSIDIARIES

    Accounting policy:

    Combinations of businesses are recorded using the acquisition method. In general, the consideration transferred in an acquisition, as well as the identifiable net assets acquired and liabilities assumed, are measured at fair value. Any goodwill that develops is annually evaluated for impairment. Unless related to the issuance of debt or equity, transaction expenses are recorded as incurred in the income statement.

    For each business combination, the Company measures non-controlling interests in the acquisition using one of the following methods:

    1. fair value; or
    2. proportional share of the acquirer's identifiable net assets, which are typically valued at fair market price. 

    The transferred consideration excludes amounts related to the liquidation of preexisting relationships. Typically, these amounts are recognized in profit or loss.

    Contingent consideration depends on an acquired business meeting targets within a fixed period. In order to calculate obligations at the time of acquisition and at each subsequent reporting date, projections of future performance are required. In addition, estimates are required to value the assets and liabilities acquired in business combinations. Intangible assets, such as brands, are frequently a crucial component of an acquired business because they enable us to derive greater value than would be possible otherwise.

    Measurement of fair values

    In measuring fair values, valuation techniques were used considering market prices for similar items, discounted cash flow, among others.

    Since this is a fair value measurement, the accounting for the acquisition will be revisited if new information obtained within one year of the acquisition date regarding the facts and circumstances that existed at the acquisition date indicates adjustments to the amounts mentioned above or any additional provision that existed at the acquisition date. Management's expectation is that only the measurements of intangible assets could have some kind of impact on this evaluation.

    Acquisitions in 2022

    During the year ended December 31, 2022, the Company and its subsidiaries (Compass, Atlântico and Moove) completed the acquisition of investments (Commit, Sulgás, TUP, Tirreno and PetroChoice), in addition to the acquisition of control of the investees referred to as the segment “Terras” (Tellus, Janus, Gamiovapar and Duguetiapar), shown below on an individual and consolidated basis. The paid and payable consideration, as well as the fair value of the assets acquired and liabilities assumed as of the date of acquisition, are detailed below:

    Explanatory Notes to the Financial Statement

    (In thousands of Reais, except when otherwise indicated)


     

    Sulgás


    Commit


    TUP


    Tirreno


    PetroChoice


    Terras


    Consolidation effects


    Consolidated

    Transferred consideration - 1st/single installment

    945,979


    2,097,758


    393,579


    70,188


    2,342,820


    202,861



    6,053,185

    Transferred consideration - 2nd installment



    411,224


    15,000





    426,224

    Consideration to be transferred (term)






    804,773



    804,773

    Total consideration transferred

    945,979


    2,097,758


    804,803


    85,188


    2,342,820


    1,007,634



    7,284,182

     

     


     


     


     


     


     


     


     

    Recognized amounts of identifiable assets

     


     


     


     


     


     


     


     

    acquired and liabilities assumed

     


     


     


     


     


     


     


     

    Cash, cash equivalents and restricted cash

    73,298


    124,174


    81,800


    1,476


    18,883


    351,688



    651,319

    Trade receivables

    90,828


    142,528



    35,882


    305,588


    110,569



    685,395

    Inventories

    7,274


    3,859



    19,121


    417,365




    447,619

    Sectorial assets


    59,757







    59,757

    Right-of-use assets

    3,786


    4,785



    16,664


    93,811


    609



    119,655

    Dividends receivable


    254,493






    (51,525)


    202,968

    Current assets for sale


    726,243







    726,243

    Investment property and property held for sale






    9,478,011



    9,478,011

    Contract asset

    25,958


    61,777







    87,735

    Tax credits



    1841


    2,134



    9,556



    13,531

    Fixed assets


    257


    351,041


    5,015


    478,563


    12



    834,888

    Intangible assets

    2,749,893


    988,847


    437,587


    59,089


    1,503,575



    (1,230,182)


    4,508,809

    Investments


    2,528,220






    (76,729)


    2,451,491

    Other credits

    142,180


    87,248


    155


    5,026


    46,525


    21,578



    302,712

    Suppliers

    (107,833)


    (90,689)


    (202)


    (22,048)


    (187,767)


    (61,942)



    (470,481)

    Loans and financing




    (12,825)





    (12,825)

    Deferred income tax and social contribution

    (871,183)


    (649,324)


    (66,606)



    (96,272)


    (308,971)


    418,262


    (1,574,094)

    Taxes to pay

    (14,647)


    (31,217)



    (1,825)



    (28,793)



    (76,482)

    Provision for contingencies

    (10,551)


    (11,508)


    (143)


    (2,714)





    (24,916)

    Sectorial liabilities

    (117,881)


    (22,524)







    (140,405)

    Dividends payable

    (104,048)






    (633,967)


    51,525


    (686,490)

    Lease liability

    (3,940)


    (8,543)



    (16,664)


    (144,454)


    (628)



    (174,916)

    Other obligations

    (8,272)


    (55,132)


    (670)


    (3,143)


    (92,997)


    (14,702)



    (175,516)

    Non-controlling shareholders' equity interest

    (908,883)


    (2,015,493)





    (7,138,127)



    (10,062,503)

    Net assets acquired at fair value

    945,979


    2,097,758


    804,803


    85,188


    2,342,820


    1,784,893


    (888,649)


    7,172,792

    Transferred consideration for acquisition of non-controlling interests


    (468,070)







    (468,070)

    Non-controlling shareholders' equity interest







    888,649


    888,649

    Previously held equity interest



    (393,579)




    (677,918)



    (1,071,497)

    Bargain purchase gain






    (99,341)



    (99,341)

    Transferred consideration, net of non-controlling interests

    945,979


    1,629,688


    411,224


    85,188


    2,342,820


    1,007,634



    6,422,533

    Cash received

    (73,298)


    (124,174)


    (81,800)


    (1,476)


    (18,883)


    (351,688)



    (651,319)

    Cash to be transferred, referring to the acquisition made in installments






    (804,773)



    (804,773)

    Settled cash referring to installments of previous acquisitions






    322,255



    322,255

    Transferred consideration, net

     


     


     


     


     


     


     


     

    of acquired cash and non-controlling interests

    872,681


    1,505,514


    329,424


    83,712


    2,323,937


    173,428



    5,288,696

    If the acquisitions had been consolidated since January 1, 2022, the Company's consolidated income statement for the period ending December 31, 2022 would reflect net revenue of R$41,634,966 and net income of R$6,536,891, as shown below: 

    Explanatory Notes to the Financial Statement

    (In thousands of Reais, except when otherwise indicated)

     

     

    Commit


    TUP


    Tirreno


    PetroChoice


    Terras


    Total


    Consolidated


    Consolidated with 12 months

    Net operating revenue

    554,364



    87,467


    907,848


    347,919


    1,897,598


    39,737,368


    41,634,966

    Net profit (loss) for the year

    342,967


    (116)


    2,370


    (83,569)


    3,454,364


    3,716,016


    2,820,875


    6,536,891

    Sulgás

    On January 3, 2022, Compass Gás e Energia S.A., through its subsidiary Compass Um Participações S.A. ("Compass Um") concluded the acquisition of 51% of the capital stock of Companhia de Gás do Estado do Rio Grande do Sul ("Sulgás") owned by the Government of the State of Rio Grande do Sul for the amount of R$945,979, net of an anticipated dividend of R$9,264. As of this date, Sulgás has been consolidated into the Company's financial statements.

    Sulgás is headquartered in the city of Porto Alegre, and its primary activity is the distribution of piped natural gas from the state of Rio Grande do Sul. This service is provided exclusively under a concession model that is in effect until August 2044. Its network of distribution totals approximately 1,400 km, serving more than 78,000 customers in 41 municipalities, with a distributed volume of 1.5 million m3/day.

    The acquisition price was allocated as a concession right for gas distribution in the Company's evaluation.

    The fair value of intangible assets is R$2,749,893, which includes the allocation of concession rights of R$2,582,077, as determined by the existing concession agreement between Sulgás and the granting authority. The concession period is 50 years from the contracted date (April 19, 1994 to April 18, 2044). Non-controlling interest in Sulgás was measured according to the proportional share of interest in identifiable net assets.

    Since the date of acquisition, Sulgás has generated revenues and net income totaling R$1,860,342 and R$152,389, respectively, according to the consolidated income statement.

    Management, for the purposes of annual procedures, reassessed the business combination factors and did not identify material changes.

    TUP Porto São Luís

    On August 23, 2021, the Company, through its subsidiary Atlântico Participações Ltda. (“Atlântico”), entered into a binding proposal for the acquisition of 100% of Porto São Luís, a company that owns a private terminal in São Luis/MA and whose primary objective is to increase international trade by connecting port, highways, and railroads. This transaction aims to establish a future joint venture in the mining sector, in which Cosan will contribute expertise in port logistics and management.

    Atlântico completed the acquisition of 100% of Porto's shares on February 11, 2022 (“Acquisition Date”), with 49% acquired on November 3, 2021 and the remainder on the Acquisition Date. With a 100% shareholding, Atlântico becomes the sole shareholder of Porto São Luís and assumes control.

    The transaction resulted in an allocation of R$436,594 in intangible assets in Licenses and Authorizations and a goodwill of R$621, representing the anticipated future economic benefit of synergies resulting from the acquisition. Goodwill is not expected to be deductible for income tax purposes.

    Since the acquisition date, Porto has not contributed to the consolidated information with revenues and has contributed with a loss of R$1,440.

    PetroChoice

    On May 23, 2022, the subsidiary Millennium Moove Corp acquired 100% of Stryker Intermediate Holdings and its operating subsidiaries ("PetroChoice"), a Delaware, U.S.A.-based limited liability company and owner of all outstanding shares of the acquired capital stock.

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

    Explanatory Notes to the Financial Statement

    (In thousands of Reais, except when otherwise indicated)

    PetroChoice's consolidated financial statements were prepared in accordance with the Generally Accepted Accounting Principles in the United States of America (“US GAAP”) issued by the Financial Accounting Standards Board (“FASB”). In these financial statements, differences in the opening balance between these policies and accounting standards adopted in Brazil and in the IFRSs have been adjusted for equity accounting and consolidation. The Company identified adjustments to the goodwill and lease accounts during the evaluation.

    The Company recorded inventory, fixed assets and intangible assets at fair value of US$404,941 thousand (R$1,942,624). A goodwill value of US$83,421 thousand (R$400,196) was determined, which represents the future economic benefit anticipated from the acquisition's synergies.

    The consolidated income statement includes, since the acquisition date, net income and loss of R$1,639,657 and R$7,087, respectively, generated by PetroChoice.

    Tirreno

    On May 31, 2022, the subsidiary CLE acquired 100% of the shares of Tirreno, a privately held company headquartered in Brazil, specialized in the production and sale of lubricating oils, additives and fluids. The acquisition is intended to enhance synergies in automotive and industrial products through technology and manufacturing, distribution, and cross-selling and branding opportunities.

    The Company recorded a fair value of R$83,950, consisting of brand assets, customer base, relationship with distributors, inventory and fixed assets. On the closing date, goodwill of R$1,238 was determined, which represents the future economic benefit anticipated from the acquisition's synergies.

    The consolidated income statement includes, since the acquisition date, revenues and net income of R$132,623 and R$9,536, respectively generated by Tirreno.

    Commit

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

    With the acquisition's completion, the subsidiary assumed control of the acquiree. With the acquisition, the subsidiary strengthens its commitment to act and invest in the natural gas distribution segment, thereby helping to ensure energy security, which is essential for economic growth and increased competitiveness in the regions in which it operates. Mitsui Gás e Energia do Brasil Ltda. ("Mitsui") owns the non-controlling interest of 49% of the common shares, which is measured by the proportional share of interest in identifiable net assets and recorded in the subsidiary's equity.

    For each of Commit's invested and controlled distribution companies, the fair value estimate of concessions rights was computed using a regulatory weighted average cost of capital, concession term, regulatory margin, and estimated volumes.

    Explanatory Notes to the Financial Statement

    (In thousands of Reais, except when otherwise indicated)

    On July 12, 2022, the change of Gaspetro's corporate name to Commit Gás e Energia S.A. ("Commit") was announced. Commit holds stakes in 18 piped natural gas distributors in several regions of the country and seeks to promote best practices for the sustainable development of the sector. Below we present the investees and their respective percentages of equity interest:

    Distributors


    Equity interest (%)

    Subsidiary


     

    Gas Brasiliano


    100.00%

     


     

    Investments in associates


     

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


    49.00%

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


    83.00%

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


    49.00%

    CEG Rio S.A. (“CEG Rio”)


    37.41%

    Gás de Alagoas S.A. (“Algás”)


    41.50%

    Companhia de Gás da Bahia (“Bahiagás”)


    41.50%

    Companhia de Gás do Ceará (“Cegás”)


    41.50%

    Companhia Paranaense de Gás (“Compagás”)


    24.50%

    Companhia Pernambucana de Gás (“Copergás”)


    41.50%

    Companhia de Gás do Amapá (“Gasap”)


    37.25%

    Companhia de Gás do Piauí (“Gaspisa”)


    37.25%

    Companhia Paraibana de Gás (“PBGás”)


    41.50%

    Cia Rondoniense de Gás (“Rongás”)


    41.50%

    Sergipe Gás S.A. (“Sergás”)


    41.50%

    Companhia de Gás de Santa Catarina (“SCGás”)


    41.00%

    Companhia Brasiliense de Gás (“CEBGás”)


    32.00%

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


    30.46%

    (i)
    The interest of 83% refers to the total shares (ordinary and preferred) even though the subsidiary does not control investee Potigás, as the State of Rio Grande do Norte owns 51% of the common shares with voting rights, while Commit holds 49%.
    (ii)
    The subsidiary Compass Um Participações S.A. owns the remaining 51% of this entity.

    The fair value of the assets acquired and liabilities assumed was R$2,627,213, comprised mainly by investment and intangible assets. The concession right of the subsidiary Gás Brasiliano was determined based on the existing concession agreement including the deadline extension. The fair value related to the concession rights of non-controlled investees was allocated as part of the investment and will be amortized in accordance with each investee’s concession agreement including potential extensions.

    Since the date of acquisition, Commit has generated revenues and net income totaling R$644,442 and R$219,577, respectively, according to the consolidated income statement.

    Terras

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

    Explanatory Notes to the Financial Statement

    (In thousands of Reais, except when otherwise indicated)

    The corporate reorganization was the only condition precedent applicable only to Tellus. As part of this restructuring, part of the agricultural properties belonging to Tellus were contributed to the companies Duguetiapar Empreendimentos e Participações S.A. (or “Duguetiapar”) and Gamiovapar Empreendimentos e Participações S.A. (or “Gamiovapar”).

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

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

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

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

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

    a)      Bargain purchase gain

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

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

     

    Janus


    Tellus


    Gamiovapar


    Duguetiapar


    Total

    Shareholders’ equity

    4,976,443


    3,229,044


    622,306


    95,228


    8,923,021

    Acquired interest (%)

    12.40%


    12.40%


    12.40%


    12.40%


    12.40%

    Acquired interest

    617,125


    400,789


    77,241


    11,820


    1,106,974

    Transferred consideration

    567,901


    363,211


    66,500


    10,022


    1,007,634

    Bargain purchase gain

    49,224


    37,578


    10,741


    1,798


    99,341

    Income tax and social contribution

    (16,736)


    (12,777)


    (3,652)


    (611)


    (33,776)

    Explanatory Notes to the Financial Statement

    (In thousands of Reais, except when otherwise indicated)

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

    Since the date of acquisition, the acquired companies have contributed R$576,851 in revenue and R$18,462 in net income to the Company.

    8.3. NON-CONTROLING SHAREHOLDERS’ EQUITY INTEREST

    Accounting policy:

    Transactions with non-controlling equity interests that do not result in a loss of control are accounted for as equity transactions – that is, as transactions with owners in their capacity as owners.

    The summarized financial information for each subsidiary with relevant non-controlling equity interests is provided below. The amounts disclosed for each subsidiary are prior to intercompany eliminations.

     

    Number of shares in the investee


    Non-controlling shareholders’ shares


    Non-controlling shareholders’ equity interest

     

    Tellus Brasil Participações S.A.

    133,064,584


    52,960,392


    80.43%

    Janus Brasil Participações S.A.

    286,370,051


    112,905,168


    80.43%

    Duguetiapar Empreendimentos e Participações S.A.

    3,573,842


    1,409,865


    80.43%

    Gamiovapar Empreendimentos e Participações S.A.

    12,912,970


    5,093,776


    80.43%

    Rumo S.A.

    1,854,158,791


    1,291,629,301


    69.66%

    Radar Propriedades Agrícolas S.A.

    1,266,986


    633,493


    58.55%

    Nova Agrícola Ponte Alta S.A.

    160,693,378


    80,346,689


    58.55%

    Terras da Ponte Alta S.A.

    16,066,329


    8,033,165


    58.55%

    Nova Santa Bárbara Agrícola S.A.

    32,336,994


    16,168,497


    58.55%

    Nova Amaralina S.A.

    30,603,159


    15,301,580


    58.55%

    Paineira Propriedades Agrícolas S.A.

    132,667,061


    66,333,531


    58.55%

    Manacá Propriedades Agrícolas S.A.

    128,977,921


    64,488,961


    58.55%

    Castanheira Propriedades Agrícolas S.A.

    83,850,838


    41,925,419


    58.55%

    Radar II Propriedades Agrícolas S.A.

    81,440,221


    40,720,111


    50.00%

    Commit Gás S.A.

    110,993


    54,387


    49.00%

    Sinlog Tecnologia em Logística S.A.

    108,567


    46,164


    42.52%

    Cosan Lubes Investments S.A.

    34,963,764


    10,489,129


    30.00%

    Cosan Nove Participações S.A.

    7,663,761,734


    2,062,583,640


    26.91%

    Cosan Dez Participações S.A.

    3,473,458,687


    805,963,829


    23.20%

    Compass Gás e Energia

    714,190,095


    85,702,404


    12.00%

    Comgás

    132,520,587


    1,139,210


    0.86%

    Cosan Limited Partners Brasil Consultoria Ltda

    160,000


    4,000


    2.50%

    The following table provides a summary of information pertaining to each of the Company's subsidiaries that hold non-controlling equity interests, prior to any intra-group elimination:

    Explanatory Notes to the Financial Statement

    (In thousands of Reais, except when otherwise indicated)

     

     

    Balance as of January 1, 2022


    Equity income


    Change of equity interest in subsidiary


    Asset valuation adjustment


    Dividends


    Capital increase(i)


    Acquisition of non-controlling interests


    Business combination (Note 8.2)


    Others


    Balance as of December 31, 2022

     

     

    Comgás

    28,466


    14,881




    (16,926)





    730


    27,151

    Sulgás


    6,466




    (26,701)



    (888,450)


    908,883


    (198)


    Commit Gás S.A.


    107,593




    (64,435)




    2,015,493



    2,058,651

    Compass Gás e Energia

    761,432


    221,871


    (78)


    3,197


    (201,024)





    (2,815)


    782,583

    Rumo S.A.

    10,527,777


    357,642


    (21,358)


    2061


    (89,194)





    20,218


    10,797,146

    Sinlog Tecnologia em Logística S.A.

    6,549


    (7,677)


    16,039








    14,911

    Cosan Limited Partners Brasil

    14


    (5)









    9

    Cosan Lubes

    683,143


    145,981



    (127,123)







    702,001

    Payly

    2,602


    (1,626)








    (976)


    Cosan Nove Participações S.A.


    53,353


    (1,416,657)


    10,070


    (12,434)


    4,115,000




    (115,022)


    2,634,310

    Cosan Dez Participações S.A.


    14,965


    (2,592,096)


    5,073


    (3,540)


    4,000,000




    (121,741)


    1,302,661

    Janus Brasil Participações S.A.


    (10,971)






    (196,857)


    3,981,107



    3,773,279

    Tellus Brasil Participações S.A.


    8,531






    (7,508)


    2,583,035



    2,584,058

    Gamiovapar Empreendimentos e Participações S.A.


    2,900






    4,975


    497,806



    505,681

    Duguetiapar Empreendimentos e Participações S.A.


    (788)






    (4,534)


    76,179



    70,857

    Radar II Propriedades Agrícolas S.A.


    246,698



    108


    (124,858)





    756,931


    878,879

    Radar Propriedades Agrícolas S.A.


    34,002




    (20,516)





    198,579


    212,065

    Nova Agrícola Ponte Alta S.A.


    97,035




    (50,267)





    319,039


    365,807

    Nova Amaralina Propriedades Agrícolas S.A.


    8,000




    (31,444)





    25,485


    2041

    Nova Santa Bárbara Agrícola S.A.


    53,686




    (5,041)





    152,744


    201,389

    Terras da Ponte Alta S.A.


    39,890




    (16,778)





    50,309


    73,421

    Paineira Propriedades Agrícolas S.A.


    58,604




    (27,222)





    126,402


    157,784

    Manacá Propriedades Agrícolas S.A.


    46,793




    (23,319)





    137,079


    160,553

    Castanheira Propriedades Agrícolas S.A.


    77,819




    (66,151)





    199,327


    210,995

    Violeta Fundo de Investimento Multimercado

    2,119,102


    69,200


    (107,359)


    11,143


    (132,885)





    (1,959,201)


     

    14,129,085


    1,644,843


    (4,121,509)


    (95,471)


    (912,735)


    8,115,000


    (1,092,374)


    10,062,503


    (213,110)


    27,516,232

     

    (i)
    The Board of Directors approved, on December 23 and 28, 2022, the execution of an investment agreement and other covenants signed with Banco Bradesco BBI S.A. (“Bradesco”) and Itaú Unibanco S.A (“Itaú”) regulating the general terms and conditions for the entry of financial institutions as minority shareholders in the shareholding structure of the subsidiaries Cosan Dez and Cosan Nove respectively. With the completion of the transaction, the financial institutions became holders of all preferred shares issued by Cosan Dez and Cosan Nove and Cosan remained the holder of 100% of the common shares issued by the subsidiaries. With the result of the operation, Cosan now holds, directly and indirectly, 67.58% of the total share capital of Compass and 33.63% of the share capital of Raízen. It should be noted that the rights and obligations of Cosan and the financial institutions, as shareholders of Cosan Dez and Cosan Nove, were disciplined by means of a shareholders and investment agreement entered between the parties. 

    Explanatory Notes to the Financial Statement

    (In thousands of Reais, except when otherwise indicated)

     

    The Company has a call option for all preferred shares acquired by minority shareholders, which may be exercised under the following conditions:

    i. Bradesco: in the period of the 3rd year and the 10th year counted from the signing of both transactions or at any time, in the event of (a) a material adverse effect; or (b) non-compliance with the lock-up or the preemptive right.

    ii. Itaú: in the period of the 3rd year and the 10th year counted from the signature or up to the 10th year counted from the signature in case of (a) alteration of the current legislation that imposes taxation on the dividends distributed to the preferred shares; (b) any materially false statement or guarantee provided by Itaú; or (c) noncompliance with foreseen material obligations, provided that it is not remedied within a period of 30 days.

    The measurement of the fair value of these instruments is based on unobservable data, since the purchase price, if incurred by the Company, is calculated on the updated value of the shareholder's investment minus the updated net income received. Minority shareholders do not hold the put option, and the equity risk of the minority shareholders' investment depends on whether or not the parent company exercises its call option.

     

     

    Balance as of January 1, 2021


    Equity income


    Change of equity interest in subsidiary


    Asset valuation adjustment


    Dividends


    Capital increase


    Business combination


    Others


    Balance as of December 31, 2021

     

     

    Comgás

    24,729


    17,524



    625


    (14,184)




    (228)


    28,466

    Compass Gás e Energia

    32,880


    74,390


    (1,505,311)


    7,698


    (97,187)


    2,250,015



    (1,053)


    761,432

    Rumo S.A.


    28,534


    (318,323)


    905


    (31,231)



    10,831,204


    16,688


    10,527,777

    Sinlog Tecnologia em Logística S.A.


    (3,539)


    4,904




    541


    4,643



    6,549

    Cosan Limited Partners Brasil


    (104)


    (169)





    287



    14

    Cosan Lubes

    582,283


    87,823



    13,037






    683,143

    TTA

    15,834


    2001


    (16,822)


    (1,013)






    Payly

    2,423


    (1,571)





    1,750




    2,602

    Violeta Fundo de Investimento Multimercado


    22,502



    900


    (19,854)




    2,115,554


    2,119,102

     

    658,149


    227,560


    (1,835,721)


    22,152


    (162,456)


    2,252,306


    10,836,134


    2,130,961


    14,129,085

     

    Explanatory Notes to the Financial Statement

    (In thousands of Reais, except when otherwise indicated)

    Summarized balance sheet:

     

    Compass(i)


    Cosan Dez(i)


    Cosan Nove


    Comgás


    Moove


    Rumo


    Cosan Investimentos

     

    12/31/2022


    12/31/2021


    12/31/2022


    12/31/2021


    12/31/2022


    12/31/2021


    12/31/2022


    12/31/2021


    12/31/2022


    12/31/2021


    12/31/2022


    12/31/2021


    12/31/2022


    12/31/2021

    Current

     


     


     


     


     


     


     


     


     


     


     


     


     


     

    Assets


    1,929,639


    2015



    2,721



    4,810,931


    4,148,735


    1,777,104


    1,327,472


    2,474,218


    1,161,027


    784,813


    147,662

    Liabilities


    (28,374)


    (126,916)



    (169,079)



    (3,844,998)


    (4,538,385)


    (1,341,106)


    (755,995)


    (852,071)


    (760,522)


    (638,804)


    (50,038)

    Current net assets


    1,901,265


    (124,901)



    (166,358)



    965,933


    (389,650)


    435,998


    571,477


    1,622,147


    400,505


    146,009


    97,624

     

     


     


     


     


     


     


     


     


     


     


     


     


     


     

    Non-current

     


     


     


     


     


     


     


     


     


     


     


     


     


     

    Assets


    4,453,679


    5,738,715



    9,954,431



    7,853,180


    8,122,763


    2,204,878


    1,946,181


    20,971,764


    21,568,088


    14,251,017


    4,337,142

    Liabilities


    (10,296)






    (7,798,360)


    (6,627,895)


    (1,208,604)


    (229,802)


    (7,402,742)


    (7,173,172)


    (208,987)


    (196,562)

    Non-current net assets


    4,443,383


    5,738,715



    9,954,431



    54,820


    1,494,868


    996,274


    1,716,379


    13,569,022


    14,394,916


    14,042,030


    4,140,580

    Shareholders’ equity


    6,344,648


    5,613,814



    9,788,073



    1,020,753


    1,105,218


    1,432,272


    2,287,856


    15,191,169


    14,795,421


    14,188,039


    4,238,204

    (i)                  On December 23, 2022, Cosan contributed the investment it held in Compass Gas and Energy to Cosan Dez.

    Summarized income statements and other comprehensive income:

     

    Compass


    Cosan Dez


    Cosan Nove


    Comgás


    Moove


    Rumo


    Cosan Investimentos

     

    12/31/2022


    12/31/2021


    12/31/2022


    12/31/2021


    12/31/2022


    12/31/2021


    12/31/2022


    12/31/2021


    12/31/2022


    12/31/2021


    12/31/2022


    12/31/2021


    12/31/2022


    12/31/2021

    Net revenue







    17,414,153


    11,709,713


    3,842,981


    2,608,680


    984,597


    772,714


    222,328


    31,502

    Income before taxes


    1,710,947


    64,496



    194,522



    2,113,698


    2,274,269


    485,729


    310,500


    633,164


    198,239


    4,059,326


    49,218

    Income tax and social contribution


    14,164






    (302,219)


    (155,148)


    11,665


    (15,742)


    (118,224)


    (47,701)


    1,027,986


    (4,215)

    Result for the year


    1,725,111


    64,496



    194,522



    1,811,479


    2,119,121


    497,394


    294,758


    514,940


    150,538


    5,087,312


    45,003

    Other comprehensive results







    25,058





    2,961




    Total comprehensive results


    1,725,111


    64,496



    194,522



    1,836,537


    2,119,121


    497,394


    294,758


    517,901


    150,538


    5,087,312


    45,003

     

     


     


     


     


     


     


     


     


     


     


     


     


     


     

    Attributable comprehensive income to non-controlling shareholders


    207,012


    14,965



    52,353



    15,788


    18,217


    149,218


    88,427


    360,776


    104,850


    681,889


    22,502

    Dividends paid


    982,752






    1,872,731


    1,649,653


    150,000



    35,733



    1,255,881


    Summarized cash flow statement: 

     

    Compass


    Cosan Dez


    Cosan Nove


    Comgás


    Moove


    Rumo


    Cosan Investimentos

     

    12/31/2022


    12/31/2021


    12/31/2022


    12/31/2021


    12/31/2022


    12/31/2021


    12/31/2022


    12/31/2021


    12/31/2022


    12/31/2021


    12/31/2022


    12/31/2021


    12/31/2022


    12/31/2021

    Cash (generated (used in) in operating activities


    (44,974)


    3



    two



    3,439,489


    2,539,222


    292,204


    95,461


    145,654


    (15,679)


    193,099


    21,690

    Cash (generated (used in) in investing activities


    (26,764)




    (19,217)



    (646,720)


    (1,025,104)


    (41,004)


    77,742


    2,467,567


    (1,469,750)


    (6,617)


    49,227

    Cash generated (used in) in financing activities


    1,265,679


    2011



    21,936



    (2,443,161)


    (2,202,275)


    (197,994)


    (13,766)


    (1,235,688)


    714,115


    (189,917)


    (15,650)

    Reduction of cash and cash equivalents


    1,193,941


    2014



    2,721



    349,608


    (688,157)


    53,206


    159,437


    1,377,533


    (771,314)


    (3,435)


    55,267

    Cash and cash equivalents at the beginning of the year


    232,819






    891,650


    1,610,548


    761,698


    492,619


    791,802


    1,568,667


    55,267


    Effect of FX variation on the cash balance and cash equivalents


    (13,898)







    (30,741)



    109,642



    (5,551)



    Cash and cash equivalents at the end of the year


    1,412,862


    2014



    2,721



    1,241,258


    891,650


    814,904


    761,698


    2,169,335


    791,802


    51,832


    55,267

     

    90

    Explanatory Notes to the Financial Statement

    (In thousands of Reais, except when otherwise indicated)


    9. INVESTMENT IN JOINT VENTURE


    Accounting policy:

    A joint venture is an agreement whereby the parties that have joint control of the agreement have rights to the net assets of the agreement.

    The Company, through its subsidiary Cosan Nove, has an investment in a joint venture shown in the balance sheet as the share of net assets under the equity method of accounting, less any impairment losses. If applicable, adjustments are made to align any different accounting policies that may exist. The Company’s share of the results and shareholder’s equity of the joint venture is included in the income statement, comprehensive income statement and shareholder’s equity, respectively. Unrealized gains and losses resulting from transactions between the Company and its joint venture are eliminated to the extent of the Company’s investment in the joint venture, except where unrealized losses provide evidence of an impairment of the transferred asset. Goodwill arising from the acquisition of joint venture is included as part of the Company’s investment in the joint venture and, when necessary, the entire book value of the investment (including goodwill) is tested for impairment in accordance with CPC 01/IAS 36 Impairment of Assets as a single asset by comparing its recoverable amount (whichever is higher between the value in use and fair value less costs of disposal) with its book value.

    The investment in joint venture is considered as non-current assets and are shown at cost less any impairment losses.

    When an investment in a joint venture is classified as held for sale, it is accounted for in accordance with CPC 31/IFRS 5 Non-current Assets Held for Sale and Discontinued Operations.

    Changes in investment in joint venture were as follows:

     

    Raízen S.A.

    Shares issued by the joint venture

    10,352,509,484

    Shares held by investor

    4,557,597,117

    Ownership percentage (directly and indirectly)

    33.63%

     

     

    Balance as of January 1, 2021

    7,988,208

    Equity income

    4,590,631

    Asset valuation adjustment

    (349,177)

    Interest on equity

    (222,798)

    Dividends

    (1,070,201)

    Balance as of December 31, 2021

    10,936,663

    Equity income

    (92,179)

    Asset valuation adjustment

    1,053,226

    Dividends(i)

    (676,354)

    Balance as of December 31, 2021

    11,221,356

    (i)
    Amount proposed and allocated within this period. During the year ended December 31, 2022, previously allocated dividends and interest on equity were paid, totaling R$517,233 and R$657,538 were constituted and paid within the year, totaling R$1,174,771.

    Explanatory Notes to the Financial Statement

    (In thousands of Reais, except when otherwise indicated)

    On May 1, 2022, Raízen concluded the acquisition of all the shares representing the share capital of Neolubes Indústria de Lubrificantes Ltda. (“Neolubes”). The contract provided for certain price adjustments after the transaction, which were signed and concluded between Raízen and the sellers on September 13, 2022. The transaction resulted in the recognition of gain on advantageous purchase, preliminarily, of R$263,051, which impacted the Company's equity income in the amount of R$116,190.

    Pursuant to the terms of the joint venture agreement - Raízen, the Company is liable for certain lawsuits and escrow deposits that existed prior to its incorporation, as well as tax installments under the terms of the tax amnesty and refinancing programs reported under “Other taxes payable”. In addition, Cosan granted Raízen access to a line of credit (stand-by) of US$350,000 thousand, unused as of December 31, 2022.

    The joint venture’s statement of financial position and income statement are disclosed in Note 4 – Information by segment.

    As of December 31, 2022, the Company was in compliance with the covenants of the agreement that governs the joint venture. 

    10. FIXED ASSETS, INTANGIBLE ASSETS AND GOODWILL, CONTRACT ASSETS, RIGHT-OF-USE AND INVESTMENT PROPERTIES


      Accounting policy:

       

      Reduction to recoverable value

      The recoverable amount is determined through value in use calculations, using the discounted cash flow determined by Management based on budgets that take into account the assumptions related to each business, using information available in the market and past performance. Discounted cash flows were prepared over a ten-year period and carried forward in perpetuity without taking into account an actual growth rate. Management understands the use of periods greater than five years in the preparation of discounted cash flows is appropriate for the purpose of calculating the recoverable amount, because it reflects the estimated time of use of the asset and of the business groups.

      The Company reviews impairment indicators for intangible assets with defined useful lives and fixed assets on an annual basis. In addition, goodwill and intangible assets with an indefinite useful life are subjected to an impairment test. An impairment occurs when the carrying amount of an asset or cash-generating unit exceeds its recoverable amount, which is the greater of its fair value less costs to sell and its value in use.

      The assumptions used in discounted cash flow projections - estimates of future business performance, cash generation, long-term growth, and discount rates - are utilized in our assessment of impairment of assets as of the date of the balance sheet. No plausible change to a central premise would be harmful. The primary assumptions used to determine the recoverable value of the various cash-generating units to which goodwill is allocated are described in the following section.

      10.1.                FIXED ASSETS

      Accounting policy:


      Identification and evaluation

      Cost, less accumulated depreciation and any accumulated impairment losses, is used to value fixed assets.

      Subsequent expenditures are only capitalized when it is probable that the associated future economic benefits will accrue to the company. Ongoing repairs and maintenance expenses are recorded as they are incurred.

      Depreciated from the date of availability for use or, for constructed assets, from the date of completion and readiness for use.

      Unless it is capitalized as part of the cost of another asset, depreciation is calculated on the book value of fixed assets less estimated residual values using the straight-line method over its estimated useful life and recognized in profit or loss. Land is not depreciated.

      Methods of depreciation, such as useful lives and residual values, are reviewed at the end of each fiscal year or when there is a significant change without an expected consumption pattern, such as a relevant incident or technical obsolescence. If applicable, any adjustments are recorded as changes to accounting estimates.

      Depreciation is calculated on a straight-line basis over the estimated useful lives of the assets, as follows:

      Buildings and improvements

       

      4% - 5%

      Machines, equipment and installations

       

      8% - 11%

      Furniture and utensils

       

      10% - 15%

      Wagons

       

      2.9% - 6%

      Locomotives

       

      3.3% - 8%

      Permanent railways

       

      3% - 4%

      IT equipment

       

      20%

      Others

       

      10% - 20%


      Explanatory Notes to the Financial Statement

      (In thousands of Reais, except when otherwise indicated)

       

      a)      Reconciliation of book value


       

      Consolidated

       

      Parent company

       

      Land, buildings and improvements

       

      Machines, equipment and installations

       

      Wagons and locomotives (i)

       

      Permanent railways

       

      Construction in progress

       

      Other assets

       

      Total

       

      Total

      Cost

       

       

       

       

       

       

       

       

       

       

       

       

       

       

       

      Balance as of January 1, 2021

      262,442

       

      289,852

       

       

       

      53,423

       

      135,851

       

      741,568

       

      81,529

      Corporate reorganization

      1,357,217

       

      1,152,944

       

      6,720,454

       

      7,530,328

       

      3,146,532

       

      374,622

       

      20,282,097

       

      4,073

      Additions

      265

       

      7,678

       

      743

       

      6,501

       

      3,253,054

       

      797

       

      3,269,038

       

      3,175

      Business combination

       

       

       

       

       

      41

       

      41

       

      Write-offs

      (81)

       

      (36,189)

       

      (111,092)

       

      (758)

       

       

      (86,027)

       

      (234,147)

       

      (1,721)

      Transfers

      375,660

       

      552,617

       

      1,128,784

       

      1,218,930

       

      (3,208,495)

       

      12,812

       

      80,308

       

      (5,650)

      Balance conversion effect

      5,662

       

      7,712

       

       

       

      139

       

      3,646

       

      17,159

       

      Balance as of December 31, 2021

      2,001,165

       

      1,974,614

       

      7,738,889

       

      8,755,001

       

      3,244,653

       

      441,742

       

      24,156,064

       

      81,406

      Business combination (Note 8.2)

      310,730

       

      227,257

       

       

       

      133,474

       

      163,427

       

      834,888

       

      Additions

      5,442

       

      12,208

       

      772

       

      11,120

       

      3,387,758

       

      (2,253)

       

      3,415,047

       

      1,636

      Write-offs

      (3,368)

       

      (15,368)

       

      (61,536)

       

      (52)

       

      (9,024)

       

      (52,056)

       

      (141,404)

       

      (608)

      Transfers (ii)

      182,504

       

      141,379

       

      316,211

       

      1,650,431

       

      (2,419,014)

       

      32,921

       

      (95,568)

       

      (340)

      Balance conversion effect

      35,544

       

      131,160

       

       

       

      684

       

      142,215

       

      309,603

       

      Write-off due to sale of investment

      (396,614)

       

      (528,452)

       

       

       

      (23,444)

       

      (5,043)

       

      (953,553)

       

      Balance as of December 31, 2022

      2,135,403

       

      1,942,798

       

      7,994,336

       

      10,416,500

       

      4,315,087

       

      720,953

       

      27,525,077

       

      82,094

       

       

       

       

       

       

       

       

       

       

       

       

       

       

       

       

      Depreciation amount

       

       

       

       

       

       

       

       

       

       

       

       

       

       

       

      Balance as of January 1, 2021

      (101,956)

       

      (162,437)

       

       

       

       

      (60,179)

       

      (324,572)

       

      (20,070)

      Corporate reorganization

      (415,398)

       

      (579,129)

       

      (2,561,600)

       

      (2,647,648)

       

      (13,379)

       

      (27,699)

       

      (6,244,853)

       

      (1,349)

      Additions

      (78,080)

       

      (181,359)

       

      (444,431)

       

      (465,586)

       

       

      (27,852)

       

      (1,197,308)

       

      (7,988)

      Write-offs

      3,922

       

      35,165

       

      103,360

       

      196

       

       

      82,574

       

      225,217

       

      1,008

      Transfers

      (24,461)

       

      9,549

       

      60,621

       

      (2,603)

       

       

      (176)

       

      42,930

       

      Balance conversion effect

      (2,645)

       

      (4,331)

       

       

       

       

      (1949)

       

      (8,925)

       

      Balance as of December 31, 2021

      (618,618)

       

      (882,542)

       

      (2,842,050)

       

      (3,115,641)

       

      (13,379)

       

      (35,281)

       

      (7,507,511)

       

      (28,399)

      Additions

      (73,712)

       

      (187,599)

       

      (566,999)

       

      (670,921)

       

       

      (66,064)

       

      (1,565,295)

       

      (8,058)

      Write-offs

       

      8,170

       

      51,591

       

      8

       

       

      53,031

       

      112,800

       

      407

      Transfers (ii)

      (16,135)

       

      26,732

       

      139

       

      23,931

       

       

      (514)

       

      34,153

       

      Balance conversion effect

      (22,244)

       

      (120,943)

       

       

       

       

      (127,215)

       

      (270,402)

       

      Write-off due to sale of investment

      208,661

       

      406,945

       

       

       

       

      4,008

       

      619,614

       

      Balance as of December 31, 2022

      (522,048)

       

      (749,237)

       

      (3,357,319)

       

      (3,762,623)

       

      (13,379)

       

      (172,035)

       

      (8,576,641)

       

      (36,050)

       

       

       

       

       

       

       

       

       

       

       

       

       

       

       

       

      Balance as of December 31, 2021

      1,382,547

       

      1,092,072

       

      4,896,839

       

      5,639,360

       

      3,231,274

       

      406,461

       

      16,648,553

       

      53,007

      Balance as of December 31, 2022

      1,613,355

       

      1,193,561

       

      4,637,017

       

      6,653,877

       

      4,301,708

       

      548,918

       

      18,948,436

       

      46,044

      (i)       As of December 31, 2022, wagons and locomotives worth R$745,203 (R$745,203 as of December 31, 2021) were pledged as collateral for bank loans.

      (ii)      Transfers of fixed assets resulting from capitalization and other reclassifications of those assets.

       

      Explanatory Notes to the Financial Statement

      (In thousands of Reais, except when otherwise indicated)

       

      b)    Capitalization of borrowing costs

      The subsidiary Rumo’s capitalized borrowing costs were R$86,614 on December 31, 2022 (R$70,609 on December 31, 2021), using an average rate of 13.25% (11.81% on December 31, 2021), while Compass capitalized R$62,365 at an average rate of 6.27% p.a. (R$7,512 and 2.78% pa in the year ended December 31, 2021).

      10.2.                INTANGIBLE ASSETS AND GOODWILL


      Accounting policy:

      a)     Goodwill

      Goodwill is initially recognized in accordance with the accounting policy for business combinations (see Note 8.2). Its value is determined by deducting accumulated impairment losses from its cost.

      Goodwill acquired in a business combination is assigned to the Company's CGUs or groups of CGUs that are anticipated to benefit from the synergies created by the business combination.

      b)     Other intangible assets

      Other acquired intangible assets with a short useful life are measured at cost, less accumulated amortization and any accumulated impairment losses.

      c)      Customer relationships

      Costs incurred in developing gas systems for new customers (including pipelines, valves, and other equipment) are considered intangible assets and amortized over the contract's term.

      The costs associated with the customer portfolio and right-of-use and operation contracts are considered as intangible assets and amortized over the contract's term.

        

      Explanatory Notes to the Financial Statement

      (In thousands of Reais, except when otherwise indicated)


      d)     Concession rights

      Some of the Cosan Group's subsidiaries hold public concession contracts for the gas distribution service, in which the Granting Authority controls the services provided and the price, in addition to retaining a significant stake in the infrastructure at the conclusion of the concession. During the term of these concession contracts, the right to charge users for gas delivery is granted. Consequently, the subsidiaries acknowledge this right as an intangible asset.

      Acquired or built assets underlying the necessary concession for gas distribution are amortized over the period during which the future economic benefits of the asset are anticipated to revert to the subsidiaries, or the final term of the concession, whichever comes first. This period reflects the economic useful life of each of the concession's underlying assets. This economic useful life is also used by regulatory bodies to establish the basis for calculating the tariff applicable to the provision of concession-eligible services.

      In accordance with the requirements of the regulatory body, the straight-line method is used to recognize amortization, which reflects the expected pattern for the use of future economic benefits over the useful life of the assets comprising the infrastructure.

      The amortization of assets ceases when the respective asset is fully utilized or written off, whichever occurs first, at which point it is removed from the tariff calculation basis for the provision of concession services.

      e)      Rumo’s concession rights

      Rumo's concession rights resulting from the business combination with Rumo Malha Norte were fully allocated to the Rumo Malha Norte concession and amortized in a straight-line basis.

      f)       Port authorization and license

      The subsidiary TUP possesses a license that authorizes the installation of a private port terminal, with no expiration date as long as the property is used for this purpose. Given this entity's core activity, the Company allocated a significant portion of the purchase price to this authorization, which is classified as an intangible asset with an indefinite useful life.

      g)     Subsequent expenses

      Subsequent expenses are capitalized only if they increase the future economic benefits embodied in the particular asset to which they pertain. All other expenses are recorded in profit or loss as incurred.

      h)     Amortization

      Except for goodwill and intangible assets with indefinite useful life, intangible assets are amortized using a straight-line method over their estimated useful lives, beginning on the date they are acquired or made available for use.

      At each reporting date, the depreciation methods, useful lives, and residual values are evaluated and adjusted as necessary.

      Explanatory Notes to the Financial Statement

      (In thousands of Reais, except when otherwise indicated)

       

       

      Consolidated

       

      Parent Company

       

      Goodwill

       

      Concession Right

       

      Licenses

       

      Brands and patents

       

      Customer Relationships

       

      Others

       

      Total

       

      Total

      Cost

       

       

       

       

       

       

       

       

       

       

       

       

       

       

       

      Balance as of January 1, 2021

      977,307

       

      10,758,762

       

       

      63,408

       

      1,029,212

       

      311,562

       

      13,140,251

       

      15,462

      Corporate reorganization

      111,413

       

      8,017,957

       

      343,348

       

       

       

      235,724

       

      8,708,442

       

      Additions

      24,696

       

      765

       

      35,834

       

       

      155,469

       

      2,286

       

      219,050

       

      292

      Write-offs

      (224)

       

      (169,815)

       

       

       

      (44)

       

      (3,828)

       

      (173,911)

       

      (38)

      Transfers

       

      1,008,855

       

       

       

      394,949

       

      (40,052)

       

      1,363,752

       

      15

      Balance conversion effect

      19,625

       

       

       

      3,232

       

      24,481

       

      3,361

       

      50,699

       

      Balance as of December 31, 2021

      1,132,817

       

      19,616,524

       

      379,182

       

      66,640

       

      1,604,067

       

      509,053

       

      23,308,283

       

      15,731

      Additions

      10,031

       

       

      2,605

       

       

      113,497

       

      16,622

       

      142,755

       

      835

      Business combination (Note 8.2)

      402,055

       

      2,508,558

       

      436,594

       

      98,382

       

      1,062,832

       

      388

       

      4,508,809

       

      Write-offs

       

      (57,723)

       

       

       

      (19)

       

      579

       

      (57,163)

       

      Transfers (i)

       

      837,788

       

      (1,911)

       

       

      (6)

       

      61,295

       

      897,166

       

      340

      Balance conversion effect

      (21,909)

       

       

      771

       

      (1,099)

       

      47,613

       

      (2,110)

       

      23,266

       

      Write-off due to sale of investment

      (62,922)

       

      (5,403)

       

      (317,148)

       

       

       

      (26,169)

       

      (411,642)

       

      Balance as of December 31, 2022

      1,460,072

       

      22,899,744

       

      500,093

       

      163,923

       

      2,827,984

       

      559,658

       

      28,411,474

       

      16,906

       

       

       

       

       

       

       

       

       

       

       

       

       

       

       

       

      Amortization amount

       

       

       

       

       

       

       

       

       

       

       

       

       

       

       

      Balance as of January 1, 2021

       

      (2,333,680)

       

       

      (9,201)

       

      (509,297)

       

      (242,777)

       

      (3,094,955)

       

      (13,271)

      Corporate reorganization

       

      (1,144,572)

       

      (157,411)

       

       

       

      (164,684)

       

      (1,466,667)

       

      Additions

       

      (568,150)

       

      (9,876)

       

       

      (116,860)

       

      (35,017)

       

      (729,903)

       

      (694)

      Write-offs

       

      152,236

       

       

       

      114

       

      3,828

       

      156,178

       

      38

      Transfers

       

      (16,093)

       

       

       

      (395,202)

       

      30,208

       

      (381,087)

       

      Balance conversion effect

       

       

       

       

      (7,363)

       

      (2,988)

       

      (10,351)

       

      Balance as of December 31, 2021

       

      (3,910,259)

       

      (167,287)

       

      (9,201)

       

      (1,028,608)

       

      (411,430)

       

      (5,526,785)

       

      (13,927)

      Additions

       

      (773,765)

       

      (8,879)

       

       

      (164,843)

       

      (35,667)

       

      (983,154)

       

      (732)

      Write-offs

       

      25,658

       

       

       

      1

       

      (155)

       

      25,504

       

      Transfers (i)

       

       

       

       

       

      (60)

       

      (60)

       

      Balance conversion effect

       

       

      (771)

       

       

      22,956

       

      (2,838)

       

      19,347

       

      Write-off due to sale of investment

       

      5,403

       

      157,743

       

       

       

      12,470

       

      175,616

       

      Balance as of December 31, 2022

       

      (4,652,963)

       

      (19,194)

       

      (9,201)

       

      (1,170,494)

       

      (437,680)

       

      (6,289,532)

       

      (14,659)

       

       

       

       

       

       

       

       

       

       

       

       

       

       

       

       

      Balance as of December 31, 2021

      1,132,817

       

      15,706,265

       

      211,895

       

      57,439

       

      575,459

       

      97,623

       

      17,781,498

       

      1,804

      Balance as of December 31, 2022

      1,460,072

       

      18,246,781

       

      480,899

       

      154,722

       

      1,657,490

       

      121,978

       

      22,121,942

       

      2,247


      (i)              The total of transfers also includes R$35,057 in intangible assets reclassified to financial assets.

       

      Explanatory Notes to the Financial Statement

      (In thousands of Reais, except when otherwise indicated)

       

      a)      Amortization methods and useful lives

      Intangible assets (except goodwill)

      Annual amortization rate

       

      12/31/2022

       

      12/31/2021

      Concession rights

       

       

       

       

       

      Compass (i)

      During the concession period and extension

       

      11,614,163

       

      8,953,495

      Rumo (ii)

      1.59%

       

      6,632,618

       

      6,752,770

       

       

       

      18,246,781

       

      15,706,265

      Licenses

       

       

       

       

       

      Port operation license

      3.70%

       

      44,305

       

      211,895

      Licenses and authorizations(iii) 

      Indefinite

       

      436,594

       

       

       

       

      480,899

       

      211,895

      Brands and patents:

       

       

       

       

       

        Comma Indefinite
      47,929
      57,439

        PetroChoice (iii)

      Indefinite

       

      104,354

       

        Tirreno (iii)

      Indefinite

       

      2,439

       

       

       

       

      154,722

       

      57,439

      Customer relationships:

       

       

       

       

       

      Compass

      20.00%

       

      285,423

       

      276,811

      Moove (iii)

      5% to 30%

       

      1,367,493

       

      297,286

      Others

      20.00%

       

      4,574

       

      1,362

       

       

       

      1,657,490

       

      575,459

      Others

       

       

       

       

       

      Software license

      20.00%

       

      65,108

       

      46,770

      Others

      20.00%

       

      56,870

       

      50,853

       

       

       

      121,978

       

      97,623

       

       

       

       

       

       

      Total

       

       

      20,661,870

       

      16,648,681

       


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

      (ii) Refers to the railway concession contract held by Rumo. The amount will be amortized until 2079, when the concession will expire.

      (iii) Authorization for: (i) installation of port terminal activities; and operation of the port facility by the subsidiary TUP Porto São Luís, (ii) lubrication and contamination control solutions, (iii) production and sale of lubricating oils, additives and fluids. See Note 8.2.

       

      Explanatory Notes to the Financial Statement

      (In thousands of Reais, except when otherwise indicated)

      b)   Goodwill paid for expected future profitability and intangibles with an indefinite useful life 

       

      Below we show the carrying amount of goodwill and intangible assets with indefinite useful lives allocated to each of the cash generating units:

       


      12/31/2022


      12/31/2021


      Goodwill


      Brands and patents


      Licenses and authorizations


      Goodwill


      Brands and patents

       











      UGC Moove


      1,296,266


      154,722



      916,742


      57,439

      UGC Compass


      100,192




      94,891


      UGC Rumo


      37,529




      100,451


      UGC Cosan Investimentos 


      26,058



      436,594


      20,733


       


      1,460,072


      154,722


      436,594


      1,132,817


      57,439

      In general, future cash flow projections for the Company assume growth rates of 2.7% (3% in 2021), which are neither higher nor greater than the long-term average growth rates for the sector and country in particular.

      To determine the present value of cash flows, a pre-tax discount rate is utilized. Before taxes and in nominal terms, discount rates ranged between 10.1% and 24.8% (between 8.3% and 12.2% in 2022).

      The main assumptions for the first part of the financial model consider inflation and GDP by region where the UGC is located, plus the Cosan Group's strategies and market opportunities. For the remaining years of the model, the main assumptions relate to inflation and market expansion. The discount rate used is the weighted average cost of capital, or “WACC”, for which the main assumptions are: risk-free rate (return rate of an investment without risk of loss), market risk premium (excess return earned by an investment in the stock market at a risk-free rate) and inflation. Most assumptions are obtained from external sources of information.

      Future cash flows were constructed considering the following factors: (i) EBITDA for the cash-generating unit, adjusted for other relevant operating cash items and recurring capital expenditures; (ii) the Cosan Group discount rate (WACC) before taxes; and (iii) a growth rate calculated using the inflation index by region.

      The annual impairment test utilized the following assumptions:

      Premises

       

      % Yearly

      Risk-free rate (T-Note 10y)

       

      3.50%

      Inflation (BR)

       

      3.87%

      Inflation (US)

       

      2.30%

      Inflation (UK)

       

      2.56%

      Country risk premium (BR)

       

      5.19%

      Country risk premium (UK)

       

      1.03%

      Country risk premium (ARG)

       

      20.71%

      Market risk premium

       

      5.11%

      Tax rate (BR)

       

      34.00%

      Tax rate (UK)

       

      19.00%

      Tax rate (ARG)

       

      30.00%

       

      Explanatory Notes to the Financial Statement

      (In thousands of Reais, except when otherwise indicated)

      Determining the recoverability of assets depends on certain key assumptions that are influenced by the market, technological, and economic conditions prevailing at the time this recovery is tested; therefore, it is not possible to predict whether there will be future losses due to a reduction in recoverability and, if so, whether they would be material.

      During the year ended December 31, 2022, the Company did not identify any additional indicators of impairment, so no impairment test was required for tangible and intangible assets with defined useful lives. Consequently, no impairment expense was recorded for goodwill and assets with indefinite and definite useful lives on December 31, 2022 and 2021.

      10.3.               CONTRACT ASSET

      Accounting policy

       

      Contract assets are measured based on their acquisition cost, which includes capitalized borrowing costs. The depreciable amounts in the concession contract are transferred to intangible assets when the assets are put into operation. The indirect affiliate Comgás reassesses the useful life, and whenever this assessment reveals that the amortization period will exceed the term of the concession agreement, a portion of the asset is converted into a financial asset because it represents a receivable from the granting authority. This classification follows IFRIC 12 - Concession Agreements.


       

      Compass

       

      Moove

       

      Total

      Cost value:

       

       

       

       

       

      Balance as of December 31, 2020

      686,690

       

      9,248

       

      695,938

      Additions

      1,020,176

       

      37,203

       

      1,057,379

      Write-offs

       

      (25,439)

       

      (25,439)

      Transfer to intangible assets (i)

      (1,021,896)

       

       

      (1,021,896)

      Balance as of December 31, 2021

      684,970

       

      21.012

       

      705,982

      Additions

      1,217,818

       

      10,823

       

      1,228,641

      Write-offs

       

      (25,156)

       

      (25,156)

      Business combination (Note 8.2)

      87,735

       

       

      87,735

      Transfer to intangible assets (i)

      (880,188)

       

      1,701

       

      (878,487)

      Balance as of December 31, 2022

      1,110,335

       

      8,380

       

      1,118,715


      (i)                  Included in the amount of transfers is a portion of the intangible asset that was reclassified as a financial asset.

      During the year ended December 31, 2022, R$109,265 were added to internally generated intangible assets (R$83,046 in the year ended December 31, 2021).

      Explanatory Notes to the Financial Statement

      (In thousands of Reais, except when otherwise indicated)

      a)    Investment commitments (unaudited)


      The indirect subsidiary Comgás assumed commitments in its concession contract for investments (expansion, improvements, and maintenance) to be carried out during the estimated concession period until 2049. In addition to investments in administrative support, the investment values for expansion projects and operational support exceed R$2,000,000, with an expected disbursement of approximately R$3,000,000.

       

      Considering that the concession contract provides for incentive regulation, defining an efficient business plan at each five-year cycle in light of a capital return rate defined at the time to ensure that the concessionaire is able to obtain adequate remuneration for its investments, Comgás will propose a binding regulatory plan for each tariff revision, taking into account the reality at the time and the rate of return on capital defined by the regulator.

       

      The other distributors do not have investment commitments to be made during the concession period.

       

      b)    Capitalization of borrowing costs


      During the year ended December 31, 2022, the indirect subsidiary Comgás capitalized R$70,884 at a weighted average annual rate of 12.06%p.a. (compared to R$33,829 and 8.45% in the year ended December 31, 2021).

       

      During the year ending December 31, 2022, the indirect subsidiary Sulgás capitalized R$217 at a weighted average rate of 4.10%p.a.

      10.4.               RIGHT-OF-USE

      Accounting policy:

       

      The right-of-use asset is initially measured at cost, which includes the initial measurement value of the lease liability, adjusted for any lease payments made up to the commencement date, any initial direct costs incurred by the lessee, and an estimate of the costs to be incurred by the lessee in dismantling and removing the underlying asset, restoring the site where it is located, or restoring the underlying asset to the condition required by the terms and conditions of the lease.

       

      The right-of-use asset is then depreciated on a straight-line basis from the date of commencement until the end of the lease term, unless the lease transfers ownership of the underlying asset to the lessee at the end of the lease term, or if the cost of the lease right-of-use asset reflects the likelihood that the lessee will exercise the purchase option. In this instance, the right-of-use asset will be depreciated over the useful life of the underlying asset, which is determined in the same manner as property, plant, and equipment. In addition, the right-of-use asset is periodically adjusted for certain remeasurements of the lease liability and impairment losses, if any.

       

      The subsidiary Rumo evaluated its railway concessions within the scope of interpretation IFRIC 12 / CPC 01 Concession Contracts and, since it did not meet the terms of this interpretation, recorded its concession contracts as a right-of-use.


      Explanatory Notes to the Financial Statement

      (In thousands of Reais, except when otherwise indicated)


       

      Consolidated

       

      Parent Company

       

      Land, buildings and improvements (i)

       

      Machines, equipment and installations

       

      Wagons and locomotives

       

      Software

       

      Vehicles

       

      Railway and port infrastructure

       

      Total

       

      Total

      Cost:

       

       

       

       

       

       

       

       

       

       

       

       

       

       

       

      Balance as of January 1, 2021

      94,971

       

      15,810

       

       

       

       

       

      110,781

       

      31,654

      Corporate reorganization

      282,565

       

      31,857

       

      937,268

       

      87,028

       

      13,925

       

      7,440,652

       

      8,793,295

       

      11,561

      business combination

      3,240

       

       

       

       

       

       

      3,240

       

      Additions

      73,039

       

      47,097

       

      43

       

       

      15,219

       

      15,108

       

      150,506

       

      6,314

      Contractual readjustments

      41,663

       

      47,960

       

      1,299

       

       

      41

       

      304,213

       

      395,176

       

      Write-offs

      (12,121)

       

      (2,836)

       

       

       

       

       

      (14,957)

       

      Transfers

      (230,004)

       

       

       

       

       

      40,340

       

      (189,664)

       

      Balance conversion effect

      1,530

       

      2,561

       

       

       

      (86)

       

       

      4,005

       

      Balance as of December 31, 2021

      254,883

       

      142,449

       

      938,610

       

      87,028

       

      29,099

       

      7,800,313

       

      9,252,382

       

      49,529

      Business combination (Note 8.2)

      116,919

       

      2,693

       

       

       

      43

       

       

      119,655

       

      Additions

      91,799

       

      73,317

       

      1,006

       

       

      4,561

       

      111,457

       

      282,140

       

      541

      Contractual readjustments

      9,008

       

      52,972

       

      3,480

       

      (1,079)

       

      1,540

       

      155,734

       

      221,655

       

      3,092

      Write-offs

      (24,005)

       

      (724)

       

       

       

      (218)

       

      (106,363)

       

      (131,310)

       

      (15,261)

      Balance conversion effect

      5,114

       

      (2,237)

       

       

       

      (282)

       

       

      2,595

       

      Balance as of December 31, 2022

      453,718

       

      268,470

       

      943,096

       

      85,949

       

      34,743

       

      7,961,141

       

      9,747,117

       

      37,901

       

       

       

       

       

       

       

       

       

       

       

       

       

       

       

       

      Amortization amount:

       

       

       

       

       

       

       

       

       

       

       

       

       

       

       

      Balance as of January 1, 2021

      (19.106)

       

      (7,451)

       

       

       

       

       

      (26,557)

       

      (6,845)

      Corporate reorganization

      (100,177)

       

      (6,759)

       

      (362,498)

       

      (13,252)

       

      (13,618)

       

      (478,741)

       

      (975,045)

       

      (3,131)

      Additions

      (29,561)

       

      (15,771)

       

      (36,720)

       

      (3,707)

       

      (1,542)

       

      (276,965)

       

      (364,266)

       

      (5,382)

      Transfers

      77,310

       

       

       

       

       

      (20,930)

       

      56,380

       

      Write-offs

      3,880

       

      2,229

       

       

       

       

       

      6,109

       

      Balance conversion effect

      (265)

       

      (1,506)

       

       

       

      35

       

       

      (1,736)

       

      Balance as of December 31, 2021

      (67,919)

       

      (29,258)

       

      (399,218)

       

      (16,959)

       

      (15,125)

       

      (776,636)

       

      (1,305,115)

       

      (15,358)

      Additions

      (65,254)

       

      (81,349)

       

      (34,990)

       

      (4,015)

       

      (7,713)

       

      (267,094)

       

      (460,415)

       

      (5,146)

      Write-offs

      6,099

       

      710

       

       

       

      943

       

      20,535

       

      28,287

       

      5,635

      Balance conversion effect

      1,577

       

      1,246

       

       

       

      172

       

       

      2,995

       

      Balance as of December 31, 2022

      (125,497)

       

      (108,651)

       

      (434,208)

       

      (20,974)

       

      (21,723)

       

      (1,023,195)

       

      (1,734,248)

       

      (14,869)

       

       

       

       

       

       

       

       

       

       

       

       

       

       

       

       

      Balance as of December 31, 2021

      186,964

       

      113,191

       

      539,392

       

      70,069

       

      13,974

       

      7,023,677

       

      7,947,267

       

      34,171

      Balance as of December 31, 2022

      328,221

       

      159,819

       

      508,888

       

      64,975

       

      13,020

       

      6,937,946

       

      8,012,869

       

      23,032


      Explanatory Notes to the Financial Statement

      (In thousands of Reais, except when otherwise indicated)

       

      10.5.            INVESTMENT PROPERTY AND HELD FOR SALE

      Accounting policy:

       

      Investment properties are initially value at cost, including transaction costs. Upon initial recognition, investment properties are measured at fair value, which reflects market conditions at the date of the balance sheet, with changes recorded in the income statement. Revenue from the sale of agricultural properties is not recognized in income until I the sale is complete, (ii) the Company determines that payment by the buyer is probable, (iii) the revenue can be reliably measured, and (iv) the Company has transferred all risks associated with the property to the buyer and no longer has any involvement with the property. The gains from the sale of agricultural properties are reported as net income on the income statement, while the costs are reported as cost of properties sold.

       

      The fair value of agricultural properties was determined using the direct comparative method of market data applied to transactions involving comparable properties (type, location, and quality of property) and, to a lesser extent, using sales quotes for potential transactions involving comparable assets (level 3). In accordance with the standards issued by the Brazilian Association of Technical Standards (Associação Brasileira de Normas Técnicas – “ABNT”), the methodology used to determine fair value takes into account direct comparisons of market information, such as market research, homogenization of values, spot market prices, sales, distances, facilities, access to land, topography and soil, use of land (type of crop), and rainfall, among other data. On December 31, 2022, discount rates range between 11.20%p.a. and 13.75%p.a. (6.5%p.a. and 9%p.a. on December 31, 2021).

       

      The portfolio is evaluated annually by external specialists and periodically by internal professionals who are technically qualified to conduct this type of evaluation.

       

      The Company classifies noncurrent assets (primarily agricultural investment properties from the Cosan Investimentos segment) and divestment groups as held for sale if their carrying amounts are recovered primarily through a sale transaction as opposed to continued use. Noncurrent assets and divestment groups classified as held for sale (with the exception of investment properties measured at fair value) are recorded at the lower of carrying amount and fair value less selling costs. Costs to sell are the incremental costs directly attributable to the sale of an asset (divestment group), excluding financial and income tax expenses.

       

      The criteria for classification as held for sale are satisfied only when the sale is highly probable and the asset or group to be disposed of is immediately available for sale in its current state. The actions required to close the sale must indicate that it is unlikely that significant changes will be made or that the decision to sell will be reversed. The management must be committed to the asset sale plan, and the sale must be completed within one year of the classification date.

       

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


      Explanatory Notes to the Financial Statement

      (In thousands of Reais, except when otherwise indicated)

       

      Below are the balances of investment properties:


       


      Investment

      Properties


      Properties

      held for

      sale


      Total

      Balance as of January 1, 2021




      Business combination


      3,875,752



      3,875,752

      Changes to the fair value of investment properties


      17,116



      17,116

      Others


      (6,172)



      (6,172)

      Balance as of December 31, 2021


      3,886,696



      3,886,696

      Changes to the fair value of investment properties


      1,311,691



      1,311,691

      Business combination (Note 8.2)


      9,209,626


      268,385


      9,478,011

      Additions


      17,477



      17,477

      Transfers


      (322,430)


      322,430


      Sale of agricultural properties intended for sale



      (550,432)


      (550,432)

      Balance as of December 31, 2022


      14,103,060


      40,383


      14,143,443

       


       


       


       

      Current



      40,383


      40,383

      Non-current


      14,103,060



      14,103,060

       


      14,103,060


      40,383


      14,143,443


      11. COMMITMENTS

      Commitments with supply contracts

       

      Taking into account the current gas supply contracts, the subsidiaries have total financial commitments with a present value of R$ 12,964,677, which includes the minimum established in the contract for both commodities and transport and expires in December 2027.


      12. CONCESSIONS PAYABLE AND COMMITMENTS


      Accounting policy:

      This account contains the balance of lease payments at issue in disputes with the granting authority. Upon transfer from the "lease liabilities" account, the initial registration is completed at the value of the installment at maturity. These values are then adjusted using the SELIC rate.


      In this account, balances are maintained in installments with the Granting Authority. The initial registration is for the balance owed following the resolution of the dispute. These values are then adjusted using the SELIC rate.


      Balances payable for granted concession rights ("Concessions and Grants"), initially recorded as a counterpart to intangible assets, are also recorded in this account (Note 10.2). The following measurement is performed at the effective rate.


      Explanatory Notes to the Financial Statement

      (In thousands of Reais, except when otherwise indicated)


       

      12/31/2022

       

      12/31/2021

      Disputed lease and concession:

       

       

       

      Rumo Malha Paulista S.A.

      37,842

       

      55,170

      Rumo Malha Oeste S.A.

      1,957,149

       

      1,747,233

       

      1,994,991

       

      1,802,403

      Lease installment:

       

       

       

      Rumo Malha Paulista S.A.

      1,138,076

       

      1,145,450

       

      1,138,076

       

      1,145,450

      Concessions and grants:

       

       

       

      Rumo Malha Sul S.A.

      81,112

       

      85,713

      Rumo Malha Paulista S.A.

      118,655

       

      20,682

      Rumo Malha Central S.A.

      18,576

       

      -

       

      218,343

       

      106,395

      Total

      3,351,410

       

      3,054,248

      Current

      256,759

       

      160,771

      Non-current

      3,094,651

       

      2,893,477

       

      3,351,410

       

      3,054,248


      Explanatory Notes to the Financial Statement

      (In thousands of Reais, except when otherwise indicated)

      a)   Disputed lease and concession:

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

      The total amount of judicial deposits related to the aforementioned cases is R$24,125 (R$21,119 on December 31, 2021).

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

       

      12/31/2022

       

      12/31/2021

      Leases:

       

       

       

      Rumo Malha Sul

      542,996

       

      623,155

      Rumo Malha Paulista

      539,900

       

      508,169

      Rumo Malha Oeste

      185,324

       

      216,101

      Elevações Portuárias

      -

       

      97,046

      Portofer Transporte Ferroviário Ltda.

      11,658

       

      13,921

       

      1,279,878

       

      1,458,392

       

       

       

       

      Grants:

       

       

       

      Rumo Malha Paulista (renewal)

      732,727

       

      590,594

      Malha Central

      792,374

       

      614,410

       

      1,525,101

       

      1,205,004

       

       

       

       

      Total

      2,804,979

       

      2,663,396

       

       

       

       

      Current

      350,719

       

      274,774

      Non-current

      2,454,260

       

      2,388,622

       

      2,804,979

       

      2,663,396

       

      c)   Investment commitments

      Typically, the sub-concession contracts to which the subsidiary Rumo, through its subsidiaries, is a party include commitments to make investments with particular characteristics during the duration of the contract. We can highlight:


      (i) The addendum for the renewal of the Malha Paulista concession, which stipulates the execution of a series of investment projects to increase capacity and reduce urban conflicts over the duration of the concession, is estimated by the agency to cost R$6,100,000 (updated until December 2017). Of this amount, approximately R$3,000,000 represents obligations, of which 22% had been physically executed as of the date of the balance sheet.

      (ii) The Malha Central sub-concession agreement stipulates fixed-term investments (one to three years from the date of the agreement's signing), estimated by ANTT to be worth R$645,573. The physical execution of the contract's projects reached 76% on December 31, 2022 (65% on December 31, 2021).


      Due to the sale of the stake in EPSA (Note 1.2.8), the concession agreement for which it is responsible is no longer included in the Company's consolidated financial statements for the year ended December 31, 2022.  

       

      Explanatory Notes to the Financial Statement

      (In thousands of Reais, except when otherwise indicated)

       

      13. OTHER TAXES PAYABLE


      Accounting policy:

       

      The Company incurs various taxes and contributions, including municipal, state, and federal taxes, taxes on bank deposits and withdrawals, turnover taxes, regulatory fees, and income tax, among others. Additionally, it is subject to other taxes on its activities that do not generally represent an expense.

       

       

       

      Parent company

       

      Consolidated

       

       

      12/31/2022

       

      12/31/2021

       

      12/31/2022

       

      12/31/2021

      Tax debts installments

       

      202,140

       

      194,228

       

      208,760

       

      200,664

      ICMS

       

      43

       

       

      271,688

       

      278,351

      COFINS

       

      48,982

       

      48,229

       

      246,501

       

      88,214

      PIS

       

      2,579

       

      8,530

       

      43,524

       

      15,082

      Social Security charges

       

      29,416

       

      22,293

       

      42,186

       

      34,215

      IRRF

       

       

       

      14,553

       

      11,024

      Others

       

      6,676

       

      3,099

       

      86,517

       

      55,559

       

       

      289,836

       

      276,379

       

      913,729

       

      683,109

       

       

       

       

       

       

       

       

       

      Current

       

      141,216

       

      134,956

       

      760,041

       

      536,220

      Non-current

       

      148,620

       

      141,423

       

      153,688

       

      146,889

       

       

      289,836

       

      276,379

       

      913,729

       

      683,109

      The following is the maturity schedule for amounts due under non-current liabilities: 

       

       

      Parent company

       

      Consolidated

       

       

      12/31/2022

       

      12/31/2021

       

      12/31/2022

       

      12/31/2021

      from 13 to 24 months

       

      1,599

       

      3,654

       

      2,255

       

      4,370

      from 25 to 36 months

       

       

      798

       

      656

       

      1514

      from 37 to 48 months

       

       

       

      656

       

      716

      49 to 60 months

       

       

       

      656

       

      716

      over 60 months

       

      147,021

       

      136,971

       

      149,465

       

      139,573

       

       

      148,620

       

      141,423

       

      153,688

       

      146,889

       

      Explanatory Notes to the Financial Statement

      (In thousands of Reais, except when otherwise indicated)


      14. INCOME TAX AND SOCIAL CONTRIBUTION


      Accounting policy

      The total rate of income tax and social contribution is 34%. Current tax and deferred tax are recognized in profit or loss, with the exception of certain transactions which are directly recognized in shareholder’s equity or other comprehensive income.

      a)    Current tax

      It is the expected tax payable or receivable on taxable profit or loss for the year, using tax rates enacted or substantively enacted as of the date of the balance sheet, as well as any adjustments to tax payable in respect of prior years.

      b)    Deferred tax

      Deferred tax is recognized as temporary differences between the carrying amounts of assets and liabilities for financial reporting purposes and the amounts used for taxation and tax loss.

      The measurement of deferred tax reflects how the Company expects, at the end of the reporting period, to realize or settle the carrying value of its assets and liabilities. Deferred tax is measured at the rates anticipated to be applied to temporary differences upon their reversal, using rates enacted or substantively enacted as of the date of the balance sheet.

      If there is a legally enforceable right to offset current tax assets and liabilities, and if they relate to taxes imposed by the same tax authority on the same taxable entity, deferred tax assets and liabilities are offset.

      c)    Tax exposure

      In calculating the amount of current and deferred tax, the Company considers the impact of uncertain tax positions and the possibility of additional taxes and interest being owed. This evaluation is based on estimates and hypotheses and may involve a series of future event judgments. New information may become available, causing the Company to change its opinion regarding the sufficiency of existing tax liabilities; such changes in tax obligations will have an impact on tax expenses in the period in which the determination is made.

      d)    Recoverability of deferred income tax and social contribution

      When evaluating the recoverability of deferred taxes, Management takes future taxable income projections and changes in temporary differences into account. The recoverability of the deferred tax asset in the parent company does not depend on taxable income projections. When it is unlikely that a portion or all of the tax liability will be realized, the tax asset is reversed. No deadline exists for the utilization of tax losses and negative bases, but the utilization of these accumulated losses from prior years is limited to 30% of annual taxable income.

      The Company and its subsidiaries adhere to both the letter and spirit of the tax laws and regulations of the countries in which they conduct business, being committed to good tax practices. They are also committed to the practice of transfer pricing that respects the principles of full competition and the rules defined by the tax legislation of the jurisdictions in which they operate, with transparency of operations, business ethics, and no use of practices that result in an artificial reduction in taxation.

      Explanatory Notes to the Financial Statement

      (In thousands of Reais, except when otherwise indicated)

       

      a)   Income tax and social contribution expenses reconciliation

       

       

       

      Parent company

       

      Consolidated

       

       

      12/31/2022

       

      12/31/2021

       

      12/31/2022

       

      12/31/2021

      Income before income tax and social contribution

       

      87,829

       

      5,495,300

       

      2,702,471

       

      5,900,023

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

       

      (29,862)

       

      (1,868,402)

       

      (918,840)

       

      (2,006,008)

       

       

       

       

       

       

       

       

       

      Adjustments for calculating the effective rate

       

       

       

       

       

       

       

       

      Equity income (i)

       

      1,232,820

       

      2,364,014

       

      139,185

       

      1,734,521

      Result of companies abroad

       

      (28,539)

       

      (7,880)

       

      (16,973)

       

      (40,172)

      Operating profit

       

       

       

      197,307

       

      134,245

      Share-based payment transactions

       

      (73)

       

      450

       

      (73)

       

      450

      Interest on equity

       

      (66,544)

       

      (55,052)

       

      (26,058)

       

      (72,804)

      Permanent differences (donations, gifts, etc.)

       

       

       

      (13,788)

       

      (28,083)

      Unrecognized tax losses and temporary differences

       

       

       

      (228,579)

       

      (160,126)

      ICMS benefit - extemporaneous (ii)

       

       

       

      345,067

       

      290,745

      ICMS benefit - current year (iii)

       

       

       

      242,694

       

      118,107

      Difference of tax rate

       

       

       

      446,293

       

      5,577

      Goodwill amortization effect

       

       

       

      1,271

       

      1,059

      Amortization of effects on the formation of the JV (iv)

       

      32

       

      402,571

       

       

      402,571

      Others (v) (vi)

       

      (30,837)

       

      (207,785)

       

      (71,205)

       

      70,671

      Selic on indebtedness

       

      11,206

       

       

      22,103

       

      Income tax and social contribution (current and deferred)

       

      1,088,203

       

      627,916

       

      118,404

       

      450,753

       

       

       

       

       

       

       

       

       

      Effective rate - %

       

      (1,239.00)%

       

      (11.43)%

       

      (4.38)%

       

      (7.64)%

       

      (i) Equity income of R$129,792 represents the amortization of Raízen's capital gain, which is considered a temporary difference.
      (ii)

      During the year ended December 31, 2022, the indirect subsidiary Comgás recognized an extemporaneous credit in the amount of R$ 272,593 (R$240,251 principal and R$32,342 interest), used to offset against IRPJ, CSLL, PIS and COFINS payable overdue in the year, related to overpayments of IRPJ and CSLL, due to the non-taxation of the benefit of reducing the ICMS tax base in the State of São Paulo from 12% to 15% pursuant to art. 8 of Annex II of the ICMS Regulation, approved by State Decree No. 45,900 (“RICMS/SP”), as amended by State Decree No. 62,399/2016, in the years 2017, 2018 and 2019, when this benefit was not computed in the calculation of the IRPJ and CSLL owed by the Company. The Company recognized these credits based on its best understanding of the subject, which was supported by the opinion of its external legal counsel, which considered all applicable case law. In addition, the Company considered all current accounting rules, which, when analyzed collectively, did not indicate any other accounting effect to be recognized.

      (iii) Beginning January 1, 2021, the subsidiary Comgás changed its tax procedure by excluding the benefit of reduction in the ICMS calculation base, granted by the State of São Paulo, directly from the calculation of IRPJ and CSLL for the current year.
      (iv) Reversal of deferred income tax and social contribution obligations on the amortization of capital gains due to the gain recorded in the formation of Raízen.
      (v)

      During the year ended December 31, 2021, the Company reversed deferred IRPJ and CSLL totaling R$284,738 on put interest option in the investment operation involving Cosan Investimentos e Participações S.A. and the banks which are preferred shareholders, due to the liquidation of the put option.

      (vi)

      Considering the effects of STF’s judgement on case RE No. 1,063,187, dated September 24, 2021, it was determined that certain financial effects related to a recovery in the event of a refund claim for excessive taxes should not form the basis of the Company's taxable income and the taxable income of its subsidiaries The total amount of credits appropriated in 2022 was of R$22,103.

       

      Explanatory Notes to the Financial Statement

      (In thousands of Reais, except when otherwise indicated)


      b)      Deferred income tax assets and liabilities


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

       

       


      Parent company


      Consolidated

       


      12/31/2022


      12/31/2021


      12/31/2022


      12/31/2021

      Deferred tax assets from:


       


       


       


       

      IRPJ tax losses


      697,179


      529,834


      2,244,654


      1,739,847

      Negative calculation base of social contribution


      251,519


      191,275


      809,556


      627,860

      Temporary differences


       


       


       


       

      Foreign exchange variation - Loans and financing


      1,299,577


      1,482,132


      1,701,529


      1,667,500

      Provision for lawsuits


      78,190


      82,440


      204,303


      222,454

      Impairment provision (Rumo Malha Oeste)




      34,469


      34,704

      Post-employment benefit obligation




      152,373


      160,082

      Provisions for uncertain tax credits and tax losses




      31,880


      21,747

      Provision for non-occurrence of taxes


      6,985


      6,985


      70,815


      67,760

      Share-based payment transactions


      26,846


      17,479


      82,480


      50,114

      Lease


      2,493


      1998


      167,962


      189,890

      Unrealized income with derivatives




      674,554


      Provisions for profit sharing


      18,322


      17,507


      124,833


      98,224

      Business combination – fixed assets




      36,535


      24,318

      Business combination – intangible assets




      119,060


      111,590

      Selic on indebtedness


      77,645


      77,645


      100,264


      100,369

      Temporary differences


      196,671


      179,449


      581,059


      342,307

      Other (i)


      1,607



      507,151


      232,647

      Total


      2,657,034


      2,586,744


      7,643,477


      5,691,413

       


       


       


       


       

      Deferred tax liabilities from:


       


       


       


       

      Temporary differences


       


       


       


       

      Useful life review




      (401,926)


      (350,110)

      Business combination – fixed assets




      (76,263)


      (40,294)

      Tax goodwill




      (359,100)


      (397,239)

      Unrealized income with derivatives


      (249,206)


      (748,873)


      (226,243)


      (1,028,058)

      Fair value adjustment on debts




      (548,726)


      (126,174)

      Marketable securities




      (1,150,916)


      (62,593)

      Investment properties




      (391,382)


      (100,197)

      Capitalized interest




      (108,616)


      (44,563)

      Effects on the formation of joint ventures


      (106,254)


      (602,673)


      (106,254)


      (602,673)

      Business combination - fixed/intangible assets




      (4,486,211)


      (3,492,345)

      Post-employment obligations




      (4,594)


      Lease




      (11,797)


      (3,219)

      Provisions




      (79,092)


      (11,427)

      Other (ii)


      (443,954)


      (457,512)


      (687,601)


      (198,949)

      Total


      (799,414)


      (1,809,058)


      (8,638,721)


      (6,457,841)

      Total deferred taxes recorded


      1,857,620


      777,686


      (995,244)


      (766,428)

       


       


       


       


       

      Deferred tax assets


      1,857,620


      777,686


      4,474,124


      3,051,628

      Deferred tax liabilities




      (5,469,368)


      (3,818,056)

      Total deferred, net


      1,857,620


      777,686


      (995,244)


      (766,428)


      (i) Refers primarily to the deferred expenses from subsidiaries in the logistics segment.
      (ii) Refers primarily to the tax loss recognized in a controlled company's capital contribution.

       

      Explanatory Notes to the Financial Statement

      (In thousands of Reais, except when otherwise indicated)

       

      The Company determined the period for offsetting its deferred tax assets on tax losses, social contribution negative basis and temporary differences based on the projection of its taxable income and long-term strategic planning, with the following realization expected on December 31, 2022: 

       

       

       

      Parent company

       

      Consolidated

      within 1 year

       

      74,406

       

      273,887

      1 to 2 years

       

      73,342

       

      216,750

      2 to 3 years

       

      468,680

       

      644,339

      3 to 4 years

       

      409,914

       

      623,869

      4 to 5 years

       

      708,740

       

      982,785

      5 to 8 years

       

      122,538

       

      1,119,631

      8 to 10 years

       

       

      612,863

      Total

       

      1,857,620

       

      4,474,124

       

      Rumo Malha Sul and Rumo Malha Oeste have tax losses and temporary differences in the amount of R$1,463,526 and R$825,770 respectively that, under current conditions, do not meet the requirements for recognition of the deferred income tax and social contribution due to the lack of predictability of future generation of taxable income.

       

      c)      Changes in deferred tax assets and liabilities

       

      Assets:

      Parent company

       


      Tax loss and negative base


      Post-employment obligations


      Employee benefits


      Provisions


      Lease


      Others


      Total

      Balance as of January 1, 2021

      692,029

       

       

      2,773

       

      273,512

       

       

      1,479,651

       

      2,447,965

      Credited / charged from income for the year

      23,202

       

      (9,620)

       

      32,213

       

      (4,706)

       

      1998

       

      (89,767)

       

      (46,680)

      Recognized in shareholders' equity

      5,878

       

      9,620

       

       

      68

       

       

       

      15,566

      Foreign exchange differences

       

       

       

       

       

      169,893

       

      169,893

      Balance as of December 31, 2021

      721,109

       

       

      34,986

       

      268,874

       

      1998

       

      1,559,777

       

      2,586,744

      Credited / charged from income for the year

      227,589

       

       

      10,182

       

      12,972

       

      495

       

      9,876

       

      261,114

      Recognized in shareholders' equity

       

       

       

       

       

      (8,269)

       

      (8,269)

      Foreign exchange differences

       

       

       

       

       

      (182,555)

       

      (182,555)

      Balance as of December 31, 2022

      948,698

       

       

      45,168

       

      281,846

       

      2,493

       

      1,378,829

       

      2,657,034


      Liabilities: Parent company

      Effects on the formation of jointly-owned subsidiaries
      Unrealized income with derivatives
      Others
      Total

      Balance as of January 1, 2021

      (1,135,036)

       

      (790,888)

       

      (468,009)

       

      (2,393,933)

      Credited / charged from income for the year

      532,363

       

      42,015

       

      (69,987)

       

      504,391

      Recognized in shareholders' equity

       

       

      80,484

       

      80,484

      Balance as of December 31, 2021

      (602,673)

       

      (748,873)

       

      (457,512)

       

      (1,809,058)

      Credited / charged from income for the year

      496,419

       

      499,667

       

      13,558

       

      1,009,644

      Balance as of December 31, 2022

      (106,254)

       

      (249,206)

       

      (443,954)

       

      (799,414)


      Explanatory Notes to the Financial Statement

      (In thousands of Reais, except when otherwise indicated)

      Assets: Consolidated
        Tax loss and negative basis
      Post-employment benefit obligations
      employee benefits
      provisions
      Unrealized income with derivatives
      leases
      Intangible
      Others
      Total

      Balance as of January 1, 2021

      951,228

       

      200,461

       

      36,879

       

      418,124

       

       

       

      123,500

       

      1,920,512

       

      3,650,704

      Corporate reorganization

      1,058,552

       

       

      24,507

       

      199,653

       

       

       

       

      999,048

       

      2,281,760

      Credited / charged from income for the year

      352,005

       

      (12,737)

       

      86,952

       

      81,256

       

       

      189,890

       

      (11,910)

       

      (1,958,975)

       

      (1,273,519)

      Other comprehensive results

       

      (27,642)

       

       

       

       

       

       

      20,107

       

      (7,535)

      Recognized in shareholders' equity

      5,878

       

       

       

      68

       

       

       

       

      (10,221)

       

      (4,275)

      Business combination

      44

       

       

       

      (10,129)

       

       

       

       

       

      (10,085)

      Foreign exchange differences

       

       

       

       

       

       

       

      1,054,363

       

      1,054,363

      Balance as of December 31, 2021

      2,367,707

       

      160,082

       

      148,338

       

      688,972

       

       

      189,890

       

      111,590

       

      2,024,834

       

      5,691,413

      Credited / charged from income for the year

      686,503

       

      (7,709)

       

      58,975

       

      233,554

       

      674,554

       

      (21,928)

       

      7,470

       

      299,687

       

      1,931,106

      Recognized in shareholders' equity

       

       

       

       

       

       

       

      (13,071)

       

      (13,071)

      Foreign exchange differences

       

       

       

       

       

       

       

      34,029

       

      34,029

      Balance as of December 31, 2022

      3,054,210

       

      152,373

       

      207,313

       

      922,526

       

      674,554

       

      167,962

       

      119,060

       

      2,345,479

       

      7,643,477

       

      Liabilities: Consolidated

       

      Effects on the formation of joint ventures


      Post-employment obligations


      Intangible


      Unrealized income with derivatives


      Fixed


      Lease


      Debt fair value adjustment


      Provisions


      Others


      Total

      Balance as of January 1, 2021

      (1,135,036)

       

       

      (1,177,917)

       

      (836,629)

       

      (230,098)

       

      (3,245)

       

       

      (1,915)

       

      (907,482)

       

      (4,292,322)

      Corporate reorganization

       

       

      (2,393,278)

       

      (796,952)

       

      313,114

       

      (193,560)

       

      215,627

       

       

      (64,850)

       

      (2,919,899)

      Credited / charged from income for the year

      532,363

       

       

      78,850

       

      401,972

       

      (413,613)

       

      193,586

       

      (178,560)

       

      (9,512)

       

      255,834

       

      860,920

      Other comprehensive results

       

       

       

      203,551

       

       

       

       

       

      (127,337)

       

      76,214

      Business combination

       

       

       

       

      (19,513)

       

       

      (163,241)

       

       

       

      (182,754)

      Balance as of December 31, 2021

      (602,673)

       

       

      (3,492,345)

       

      (1,028,058)

       

      (350,110)

       

      (3,219)

       

      (126,174)

       

      (11,427)

       

      (843,835)

       

      (6,457,841)

      Corporate reorganization

       

       

       

       

       

       

       

       

       

      Credited / charged from income for the year

      496,419

       

      (4,594)

       

      369,455

       

      807,391

       

      (51,816)

       

      (8,578)

       

      (355,946)

       

      (67,665)

       

      (1,784,407)

       

      (599,741)

      Other comprehensive results

       

       

       

      (5,576)

       

       

       

       

       

      (1,469)

       

      (7,045)

      Business combination (Note 8.2)

       

       

      (1,363,321)

       

       

       

       

      (66,606)

       

       

      (144,167)

       

      (1,574,094)

      Balance as of December 31, 2022

      (106,254)

       

      (4,594)

       

      (4,486,211)

       

      (226,243)

       

      (401,926)

       

      (11,797)

       

      (548,726)

       

      (79,092)

       

      (2,773,878)

       

      (8,638,721)

      Total deferred taxes recognized

       

       

       

       

       

       

       

       

       

       

       

       

       

       

       

       

       

       

      (995,244)

      Explanatory Notes to the Financial Statement

      (In thousands of Reais, except when otherwise indicated)

       

      15.  PROVISION FOR LAWSUITS AND JUDICIAL DEPOSITS


      Accounting policy:


      They are recognized as other expenses when the Company has a present or constructive obligation as a result of previous events, it is expected that an outflow of resources will be required to settle the obligation, and the amount can be estimated with reasonable certainty.

       

      The chance of loss evaluation is comprised of existing facts, the hierarchy of laws, case law, the most recent court decisions, the legal system's relevance, and the opinion of outside counsel. Provisions are examined and altered for conditions, such as the expiration of the statute of limitations, the conclusion of tax audits, or the identification of additional exposures based on new matters or judicial decisions.

       

      Provisions for lawsuits stemming from business combinations are valued at fair market value.

      As of December 31, 2022 and December 31, 2021, the Corporation had contingent liabilities and judicial deposits pertaining to:


       

      Provision for lawsuits

       

      Parent company

       

      Consolidated

       

      12/31/2022

       

      12/31/2021

       

      12/31/2022

       

      12/31/2021

      Tax

      227,481

       

      164,652

       

      747,647

       

      647,610

      Civil, environmental and regulatory

      53,835

       

      123,420

       

      662,052

       

      585,034

      Labor

      68,041

       

      73,787

       

      391,487

       

      411,417

       

      349,357

       

      361,859

       

      1,801,186

       

      1,644,061

       

       

      Judicial deposits

       

      Parent company

       

      Consolidated

       

      12/31/2022

       

      12/31/2021

       

      12/31/2022

       

      12/31/2021

      Tax

      327,354

       

      312,031

       

      585,988

       

      500,484

      Civil, environmental and regulatory

      15,644

       

      86,192

       

      92,411

       

      169,857

      Labor

      17,565

       

      33,368

       

      136,045

       

      252,720

       

      360,563

       

      431,591

       

      814,444

       

      923,061


      Explanatory Notes to the Financial Statement

      (In thousands of Reais, except when otherwise indicated)


      Changes in provisions for lawsuits:


       

      Parent company

       

      Tax

       

      Civil, environmental and regulatory

       

      Labor

       

      Total

      Balance as of January 1, 2021

      155,610

       

      75,001

       

      78,208

       

      308,819

      Provisioned in the year

      13,174

       

      47,580

       

      9,815

       

      70,569

      Write-offs by reversal / payment

      (3,298)

       

      (23,047)

       

      (17,240)

       

      (43,585)

      Monetary restatement (i)

      (834)

       

      23,886

       

      3,004

       

      26,056

      Balance as of December 31, 2021

      164,652

       

      123,420

       

      73,787

       

      361,859

      Provisioned in the year

      42,295

       

      20,386

       

      4,332

       

      67,013

      Write-offs by reversal / payment

      (31,243)

       

      (86,308)

       

      (15,821)

       

      (133,372)

      Monetary restatement (i)

      51,777

       

      (3,663)

       

      5,743

       

      53,857

      Balance as of December 31, 2022

      227,481

       

      53,835

       

      68,041

       

      349,357

       

       

      Consolidated

       

      Tax

       

      Civil, environmental and regulatory

       

      Labor

       

      Total

      Balance as of January 1, 2021

      555,958

       

      200,597

       

      131,239

       

      887,794

      Corporate reorganization

      79,494

       

      170,122

       

      247,958

       

      497,574

      Provisioned in the year

      24,511

       

      100,000

       

      103,115

       

      227,626

      Write-offs by reversal / payment

      (15,271)

       

      (57,981)

       

      (108,410)

       

      (181,662)

      Monetary restatement (i)

      2,918

       

      172,296

       

      37,515

       

      212,729

      Balance as of December 31, 2021

      647,610

       

      585,034

       

      411,417

       

      1,644,061

      Provisioned in the year

      71,063

       

      159,758

       

      153,789

       

      384,610

      Write-offs by reversal / payment

      (56,447)

       

      (238,912)

       

      (225,044)

       

      (520,403)

      Conversion effect

      3,994

       

      15,786

       

      52

       

      19,832

      Monetary restatement (i)

      81,427

       

      140,386

       

      51,273

       

      273,086

      Balance as of December 31, 2022

      747,647

       

      662,052

       

      391,487

       

      1,801,186

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

       

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

       

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


      Explanatory Notes to the Financial Statement

      (In thousands of Reais, except when otherwise indicated)

      a)      Probable losses

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


       

      Parent company

       

      Consolidated

       

      12/31/2022

       

      12/31/2021

       

      12/31/2022

       

      12/31/2021

      Offset with FINSOCIAL (i)

       

       

      312,721

       

      300,470

      INSS (ii)

      72,389

       

      61,439

       

      98,657

       

      97,847

      ICMS credit (iii)

      63,093

       

      23,166

       

      125,723

       

      85,965

      PIS and COFINS

      27,954

       

      26,343

       

      30,446

       

      28,427

      IPI

      54,430

       

      43,461

       

      60,852

       

      43,461

      IRPJ and CSLL

      1,065

       

      1,103

       

      11,676

       

      8,553

      Others

      8,550

       

      9,140

       

      107,572

       

      82,887

       

      227,481

       

      164,652

       

      747,647

       

      647,610

      (i)Offset of FINSOCIAL with federal taxes, based on a September 2003 final and non-appealable court ruling in the case records where the constitutionality of FINSOCIAL was discussed. Compensation of taxes remains a topic of administrative discussion.

      (ii)Amount provisioned as INSS, the majority of which is comprised of amounts related to social security contributions levied on billing in accordance with article 22-A of Law 8.212/91, the constitutionality of which is being litigated. The amounts are deposited with the court. The leading case, RE 611.601 (item 281), is being decided by the Federal Supreme Court.

      (iii)ICMS required by the State of São Paulo as a result of disallowances of diesel oil credits utilized in agro-industrial production. The stay of execution was overturned, as were the subsequent appeals.

      Labor claims: Additionally, the Company and its subsidiaries are parties to labor claims filed by former employees and outsourced service providers claiming, among other things, the payment of: overtime and reflexes; night shift premium, unhealthy work premium, hazardous work premium; possible non-compliance with regulatory norms of the Ministry of Labor; alleging inadequate working conditions; reintegration into employment; compensation for moral and material damages resulting from an accident at work and other grounds; return of payroll deductions, such as confederative contribution, union contribution and others; uninterrupted shift journey; on call; collective moral damages; wage differences; subsidiary liability in relation to service providers; and others. In addition, the Ministry of Labor has filed public civil actions against the Company for alleged violations of labor standards, including work and safety rules, working conditions, and work environment. Conduct Adjustment Terms have been signed with Brazilian authorities.

       

      Civil, environmental and regulatory lawsuits: The Company and its subsidiaries are involved in a number of Indemnity Lawsuits, Public Civil Actions, and Administrative Proceedings where, in the opinion of its legal counsel, the risk of loss is probable.


      Explanatory Notes to the Financial Statement

      (In thousands of Reais, except when otherwise indicated)


      b)       Possible losses


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

       

       

      Parent company

       

      Consolidated

       

      12/31/2022

       

      12/31/2021

       

      12/31/2022

       

      12/31/2021

      Tax

      5,034,867

       

      4,652,106

       

      16,079,589

       

      14,647,917

      Civil, environmental and regulatory

      1,015,125

       

      900,472

       

      6,597,105

       

      6,939,743

      Labor

      23,972

       

      22,748

       

      782,080

       

      859,830

       

      6,073,964

       

      5,575,326

       

      23,458,774

       

      22,447,490

       Civil, environmental and regulatory:

       

      Parent company

       

      Consolidated

       

      12/31/2022

       

      12/31/2021

       

      12/31/2022

       

      12/31/2021

      Civil (i) (ii) (vi) (vii) (ix) (x)

      972,966

       

      860,971

       

      3,336,284

       

      4,221,797

      Environmental (iv)

      42,159

       

      39,459

       

      1,764,671

       

      1,472,542

      Regulatory (iii) (v) (viii)

       

      42

       

      1,496,150

       

      1,245,404

       

      1,015,125

       

      900,472

       

      6,597,105

       

      6,939,743

      Several civil, environmental, and regulatory judicial and administrative proceedings involving the Company and its subsidiaries present a potential for loss. The majority of civil litigation consists of contractual and extracontractual claims for damages. In the environmental realm, the processes involve commitment terms, civil investigations, and public civil actions. Regarding cases involving substantial sums, the following are the most pertinent: 

      Explanatory Notes to the Financial Statement

      (In thousands of Reais, except when otherwise indicated)



      (i) Upon assuming the business activities of another company that does not belong to the Cosan Group, the indirect subsidiary Rumo Intermodal S.A. assumed responsibility for the R$192,470 payment related to a trademark dispute lawsuit. Both parties have appealed the equitable reduction of the amount to R$15,000. If this third party loses the claim and is obligated to pay, it may sue Rumo for reimbursement based on this obligation. A provision of R$18,422 has been established for the claim as the lawsuit is in the process of liquidating the judgment.

      (ii) Rumo Malha Sul is a party to the execution of a conduct adjustment term signed with the Federal Public Ministry, in which the latter alleges that Rumo was not transporting cargo in the Presidente Prudente region and, as a result, required the execution of a daily fine and an increase in the fine amount. The total amount of the case's contingency account is R$118,068; 50% of the amount is provisioned and the remainder is categorized as possible.

      (iii)  Rumo Malha Paulista is a defendant in a lawsuit filed by the former Rede Ferroviária Federal S.A., which has since been succeeded by the Federal Government, in which the latter seeks the conviction of the indirect subsidiary for alleged damages resulting from the deactivation of the electrical transmission network. A verdict is awaited. A verdict is awaited. The demand is categorized as probable, with a current value of R$328,626.

      (iv) Rumo Malha Paulista, along with the Municipality of Jales and others, is a defendant in a public civil action in which the MPF alleges a lack of structure for level crossings along the municipalities of the Jales subsection, as well as indiscriminate horn use. Risk estimated at R$130,349.

      (v) The subsidiary Moove was served in the Public Civil Action that seeks compensation for the environmental contamination that occurred in the former area of the Companhia Usina de Passivos last year. Several PCAs have been filed against various businesses, and the initial amount assigned by the Public Ministry is R$288,000. We have filed an answer demonstrating that the subsidiary did not utilize the landfill in question, and we are currently awaiting a ruling on the merits.

      (vi) The Company is a defendant in a claim for the collection of legal fees filed by Alexandre Saddy Chade and others, in which they seek that the Company and other defendants be sentenced to the payment of alleged legal fees that would be owed to the plaintiffs and total close to R$280,000. The lawsuit is awaiting the verdict of the Plaintiffs' Appeal and the Company's Adhesive Appeal (Recurso Adesivo) in order to increase the conviction in fees borne by the losing party.

      (vii) The subsidiary Moove is a defendant in a lawsuit filed by Petroleum Comércio e Representações Ltda, which seeks to hold the company liable for material damages, loss of profits, and fines for contract breach. The total amount involved in this lawsuit is R$134,000. A first instance verdict on the merits is awaited.

      (viii) The Brazilian Institute of Environment and Natural Resources (Instituto Brasileiro do Meio Ambiente e dos Recursos Naturais - IBAMA) fined Rumo Malha Paulista in 2013 for alleged damage to water resources. A defense was presented. The indirect subsidiary requested recognition of concurrent prescription in September 2021. A consideration of the issue's merits is awaited. The involved amount is R$199,981.

      (ix) IBAMA fined Rumo Malha Sul in 2014 for alleged oil spills in violation of regulations. An administrative appeal has been filed and a decision on such appeal is awaited since 2015. The amount involved is R$158,967.

      (x) In November 2021, the Administrative Council for Economic Defense (Conselho Administrativo de Defesa Econômica – CADE), in the administrative proceeding brought on behalf of a former client, among other things, sentenced Rumo to pay a fine in the updated amount of R$291,767, a decision which was upheld in the judgment of the motion for clarification. Such amount is inconsistent with CADE's own precedents. Rumo considers the risk of loss of R$26,842 to be probable, based on the technical analysis of its external legal team, and classifies the difference as a possible contingency. Currently, a decision is pending on the indirect subsidiary's appeal in the lawsuit to annul the notice of infraction.

      (xi) Rumo Malha Sul filed a lawsuit against ANTT to prevent enrollment in CADIN on the basis of alleged unpaid quarterly installments of the concession contract due to compensation made with labor debts owed by the defunct Rede Ferroviária Federal S.A. A favorable decision was rendered in favor of Rumo, prohibiting enrollment in CADIN and stating that the compensation of amounts could be carried out. For administrative compensation, a survey of credits and debits is pending at this time. The total amount is R$127,820. 


      Explanatory Notes to the Financial Statement

      (In thousands of Reais, except when otherwise indicated)


      Tax:

       

      Parent company

       

      Consolidated

       

      12/31/2022

       

      12/31/2021

       

      12/31/2022

       

      12/31/2021

      Isolated fine - Federal taxes (i)

       

       

      762,613

       

      461,747

      IRPJ/CSLL (ii)

      1,296,481

       

      822,039

       

      6,297,550

       

      5,404,264

      ICMS - Tax on circulation of goods (iii)

      1,264,685

       

      1,386,895

       

      2,987,853

       

      2,877,144

      IRRF (iv)

      1,389

       

      1,344

       

      1,366,268

       

      1,251,394

      PIS and COFINS (v)

      1,322,277

       

      1,242,960

       

      2,556,050

       

      2,368,123

      MP 470 installment of debts (vi)

      246,000

       

      243,115

       

      388,166

       

      398,184

      Stock Option Plan (ix)

       

       

      68,846

       

      65,260

      IOF on loans (vii)

       

       

      149,323

       

      136,286

      Reward Credit Compensation (viii)

      138,753

       

      139,387

       

      138,753

       

      186,048

      IPI - Tax on industrialized products (ix)

      227,184

       

      347,953

       

      374,274

       

      492,025

      INSS

      90,049

       

      110,213

       

      161,037

       

      180,533

      Others

      448,049

       

      358,200

       

      828,856

       

      826,909

       

      5,034,867

       

      4,652,106

       

      16,079,589

       

      14,647,917



      (i) Disregard of the REPORTO tax benefits, resulting in the application of a fine equal to 50% of the value of the acquired goods.

      (ii) Infraction notices and lawsuits have been issued by the Special Department of Federal Revenue of Brazil (Secretaria Especial da Receita Federal do Brasil) regarding (a) disallowance of amortization of goodwill expenses based on future profitability resulting from corporate operations; (b) capital gains on the sale of an equity interest; (c) labor provisions; and (d) still, there are infraction notices issued by the Federal Revenue Service in 2011, 2013 and 2019.

      (iii) The ICMS lawsuits primarily concern (a) the disallowance of ICMS credits related to the acquisition of diesel oil, goods supposedly classified as use and consumption, and suppliers whose state registrations were revoked, among others; (b) proof of delivery of goods sold with FOB clause; (c) ICMS on transport services for export; and (c) divergence in the application of legislation governing operations with tax substitution.

      (iv) Collection of IRRF on (a) alleged capital gain from the acquisition of foreign companies and (b) disallowance of IRRF compensation on swap transactions.

      (v) Disallowances of PIS and COFINS credits calculated in the non-cumulative system as a result of divergence in the definition of inputs.

      (vi) Applications for the payment in installment of federal tax debts are partially denied by the Special Department of Federal Revenue of Brazil due to insufficient tax losses to settle the respective debts.

      (vii) IOF charges related primarily to (a) current accounts maintained by the Company's subsidiaries and (b) financial transactions between group companies.

      (viii) Offset statements via the PERD/COMP electronic system that reference "premium credit" are considered as not declared by the Special Department of Federal Revenue of Brazil.

      (ix) Collection of IPI credits disallowed for the purchase of raw materials used in the production of immune products.


      Explanatory Notes to the Financial Statement

      (In thousands of Reais, except when otherwise indicated)

       

      We did not identify any effects of IFRIC 23 / ICPC 22 - Uncertainty about Treatment of Income Taxes that could have an impact on the accounting policies of the Company and its subsidiaries or these financial statements. No provision was recorded in accordance with CPC 25/IAS 37 because the Company and its subsidiaries' legal counsel determined the probability of loss to be possible, with a remote loss bias. 


      Labor:

       

      The indirect subsidiary Rumo Malha Paulista is currently a party to a pending Labor Court Public Civil Action. This lawsuit originated from an inspection conducted on the company MS Teixeira, which was subcontracted by Prumo Engenharia Ltda. ("Prumo Engenharia"), which, in turn, was subcontracted by Rumo. According to the inspection, MS Teixeira employees worked under degrading and slave-like conditions. Prumo Engenharia assumed full liability for the condition of these employees, including labor and contractual liabilities, as well as all damages resulting from the alleged subcontractors' working conditions. With the sanction by the then-Ministry of Labor and Employment, Prumo Engenharia rescinded the employment contracts of these workers, with the caveat that Rumo did not participate in these acts. In addition, a criminal investigation against Rumo was initiated and closed. Notwithstanding the above, the Public Ministry of Labor filed a public civil action (Ação Civil Pública - ACP) against Malha Paulista, without involving Prumo in the dispute, requesting the payment of compensation for collective pain and suffering in the order of R$100,000 (among other commitments), which was held partially valid, condemning the subsidiary in obligations to act and to refrain, as well as collective moral damages in the amount of R$15,000. Rumo entered into an agreement with the Public Ministry of Labor in which it agreed to comply with several obligations pertaining to working conditions and pay a total of R$20,000 in compensation to various social entities. Superior Labor Court upheld the validity of the agreement. After approval, the Attorney General's Office filed an appeal challenging only the allocation of the indemnity, arguing that the indemnity should have been allocated to the Worker Support Fund (Fundo de Amparo ao Trabalhador – FAT). The appeal awaits a decision. The outcome of the appeal will have no effect on Rumo. We consider the risk of provision as remote.  

       

      Explanatory Notes to the Financial Statement

      (In thousands of Reais, except when otherwise indicated)

       

      16.     SHAREHOLDER’S EQUITY


      a)                  Share capital


      Accounting policy:

      Equity is reduced by the incremental costs directly attributable to the issuance of common shares. In accordance with the policy outlined in Note 14 - Income tax and social contribution, transaction costs related to income tax are accounted for in accordance with Note 14 - Income tax and social contribution.

      On December 31, 2022, the subscribed capital is R$8,402,544 (R$6,365,853 on December 31, 2021), fully paid-up, and represented by 1,874,070,932 registered, book-entry, non-par value common shares. The limit for authorized share capital permitted by the bylaws is R$9,000,000.

       

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

       

      As of December 31, 2022, the share capital of the Company consists of the following:


       

      Ordinary actions

      Shareholding structure

      Amount


      %

      Controlling shareholders

      672,312,942


      35.87%

      Administrators

      26,115,335


      1.39%

      Free float

      1,168,209,823


      62.34%

      Outstanding shares

      1,866,638,100


      99.60%

      Treasury stock

      7,432,832


      0.40%

      Total

      1,874,070,932


      100.00%


      b)                  Treasury shares


      Accounting policy

      Treasury shares consists of shares that have been repurchased by the company for specific and limited purposes. Cosan holds the necessary number of shares for future employee share-based payment plans, and the volume is treated similarly to treasury shares for accounting purposes.

      On May 9, 2022, the Company's Board of Directors approved a new Share Buyback Program with a term of up to November 9, 2023, covering up to 110,000,000 common shares, or 9.39% of the total marketable shares. In accordance with applicable law, repurchased shares may be used to satisfy obligations arising from potential exercise of share-based compensation plans, holding in treasury, sale, or cancellation.

      Explanatory Notes to the Financial Statement

      (In thousands of Reais, except when otherwise indicated)


      On December 31, 2022, the Company held 7,432,832 shares with a market price of R$17.12 (5,440,772 shares on December 31, 2021). This increase is attributable to: (i) the delivery of 1,487,709 shares, valued at R$19,678, to members of share-based compensation plans; (ii) the buyback of 3,683,500 shares, valued at R$59,506; and (iii) the sale of 203,731 shares, valued at R$1,752, to members of share-based compensation plans. The amount of cash received from the executives, R$2,370, generated a capital reserve gain of R$618.

      a)    Statutory reserve - special reserve

      Accounting policy:

      Its purpose is to strengthen working capital and finance the maintenance, expansion, and development of the company's core activities.


      c)    Legal reserve


      Accounting policy:

      In accordance with Law 6,404, it is created by appropriating 5% of net income for the year up to a maximum of 20% of capital.

       

      d)    Dividends


      Accounting policy:

      In accordance with corporate law, a mandatory minimum dividend equal to 25% of the company's annual net profit is allocated, adjusted for changes in the reserves.

       

      The next Ordinary General Meeting will discuss dividends, allocation of net income for the year, and excess of profit reserves, as determined by article 199 of the Corporate Law.


      1. Payable

       

       

      12/31/2022

      Net income for the year

       

      1,176,032

      Constitution of the legal reserve – 5%

       

      (58,802)

      Calculation basis for distribution of dividends

       

      1,117,230

      Mandatory minimum dividends – 25%

       

      (279,308)

      Statutory reserve

       

      837,922

       

       

       

      Movement of dividends payable

       

       

      Balance as of January 1, 2021

       

      216,929

      Interim dividends

       

      412,131

      Dividends for the current year

       

      1,454,263

      Dividends eliminated on the merger of Cosan Limited

       

      (148,030)

      Dividends paid

       

      (1,181,011)

      Balance as of December 31, 2021

       

      754,282

      Dividends for the current year

       

      279,308

      Supplementary dividends from the previous year

       

      45,736

      Dividends paid

       

      (799,347)

      Balance as of December 31, 2022

       

      279,979


      Explanatory Notes to the Financial Statement

      (In thousands of Reais, except when otherwise indicated)

      1. Receivable

      Parent company

       

      Investments in associates


      Investments in joint venture


      Total

      Balance as of December 31, 2020

      83,200


      77,494


      160,694

      Proposed dividends

      782,209


      30,745


      812,954

      Embedded CIP collection


      808,289


      808,289

      Proposed interest on own capital

      52,360


      189,378


      241,738

      Dividends received

      (895,022)


      (588,562)


      (1,483,584)

      Balance as of December 31, 2021

      22,747


      517,344


      540,091

      Proposed dividends

      2,340,514


      549,883


      2,890,397

      Proposed interest on own capital

      95,846


      107,544


      203,390

      Dividends received

      (1,849,651)


      (1,174,771)


      (3,024,422)

      Balance as of December 31, 2022

      609,456



      609,456

      Consolidated

       

      Investments in associates


      Investments in joint venture


      Total

      Balance as of December 31, 2020

      67


      77,494


      77,561

      Proposed dividends

      18,980


      1,070,201


      1,089,181

      Proposed interest on own capital


      189,378


      189,378

      Dividends received

      (16,426)


      (819,729)


      (836,155)

      Balance as of December 31, 2021

      2,621


      517,344


      519,965

      Proposed dividends

      278,654


      549,883


      828,537

      Interest on proposed equity


      107,544


      107,544

      Business combination (Note 8.2)

      202,968



      202,968

      Dividends received

      (323,096)


      (1,174,771)


      (1,497,867)

      Balance as of December 31, 2022

      161,147



      161,147

       

      e)                  Other comprehensive income


       

      12/31/2021


      Comprehensive income


      12/31/2022

      Cash flow hedge result

      (1,362,618)


      723


      (1,361,895)

      Exchange rate differences on conversion of operations abroad

      1,093,366


      917,548


      2,010,914

      Actuarial losses of defined benefit plan

      (299,993)


      80,330


      (219,663)

      Deferred tax on actuarial losses of defined benefit plan

      101,997


      (27,312)


      74,685

      Loss on measurement of derivative financial instrument

      (45,631)



      (45,631)

      Change in the fair value of a financial asset

      43,220


      33,932


      77,152

      Deferred tax on change in the fair value of a financial asset

      (14,695)


      (11,537)


      (26,232)

      Total

      (484,354)


      993,684


      509,330

      Attributable to:

       


       


       

      Controlling shareholders

      (521,609)


      1,089,155


      567,546

      Non-controlling shareholders

      37,255


      (95,471)


      (58,216)

       

      Explanatory Notes to the Financial Statement

      (In thousands of Reais, except when otherwise indicated)


       

      12/31/2020


      Comprehensive income


      12/31/2021

      Cash flow hedge result

      (761,203)


      (601,415)


      (1,362,618)

      Exchange rate differences on conversion of operations abroad

      782,899


      310,467


      1,093,366

      Actuarial losses of defined benefit plan

      (363,375)


      63,382


      (299,993)

      Deferred tax on actuarial losses of defined benefit plan

      123,547


      (21,550)


      101,997

      Loss on measurement of derivative financial instrument

      (45,631)



      (45,631)

      Change in the fair value of a financial asset

      39,782


      3,438


      43,220

      Deferred tax on change in the fair value of a financial asset

      (13,526)


      (1,169)


      (14,695)

      Total

      (237,507)


      (246,847)


      (484,354)

      Attributable to:

       


       


       

      Controlling shareholders

      (252,610)


      (268,999)


      (521,609)

      Non-controlling shareholders

      15,103


      22,152


      37,255

       

      17. EARNINGS PER SHARE


      Accounting policy:

      a)              Basic earnings per share

      Basic earnings per share is calculated by dividing:

      1. the profit attributable to the company's owners, excluding equity servicing costs other than common stock; and
      2. the weighted average number of outstanding common shares during the year, adjusted for bonuses paid with common shares issued during the year and, if applicable, excluding treasury shares.

       

      b)              Diluted earnings per share

      Diluted earnings per share adjusts the values used in determining basic earnings per share to account for:

      1. the after-tax effect on interest income and other financing costs related to potentially dilutive common stock;
      2. the weighted average number of additional shares of common stock that would be outstanding if all potentially dilutive shares of common stock were converted; and
      3. the weighted average number of additional shares of common stock that would be outstanding if all potentially dilutive shares of common stock were converted.

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

       

      Explanatory Notes to the Financial Statement

      (In thousands of Reais, except when otherwise indicated)

      The calculation of earnings per share is shown in the table below (in thousands of Reais, except for amounts per share):


       


      12/31/2022


      12/31/2021

      Income attributable to holders of common shares of


       


       

      Company used in calculating basic earnings per share


      1,176,032


      6,123,216

      Diluting effect of the share-based plan of subsidiaries


      (1,739)


      (5,249)

      Income attributable to holders of common shares of


       


       

      Company used in the calculation of diluted earnings per share


      1,174,293


      6,117,967

       


       


       

      Weighted average number of common shares


       


       

      outstanding - basic (in thousands of shares)


       


       

      Basic


      1,869,077


      1,834,533

      Diluted stock option plan


      5,503


      4,687

      Diluted


      1,874,580


      1,839,220

       


       


       

      Earnings per share


       


       

      Basic


      R$0.6292


      R$3.3378

      Diluted


      R$0.6264


      R$3.3264


      Diluting instruments

       

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

       

      Anti dilution instruments

       

      During the period ending December 31, 2022, 61,540,876 shares related to the Company's share repurchase program were considered on the calculation of earnings per share but do not caused impact on the calculation because they increased earnings per share.


      18.               NET OPERATING INCOME

      Accounting policy:

      The Company recognizes revenue primarily from the following sources:

      1. Sale of products

      The Company records sales revenue upon customer delivery. Delivery is regarded as occurring when the customer accepts the goods and ownership risks and benefits are transferred. This is the point at which revenue is recognized if revenue and costs can be reliably measured, receipt of consideration is probable, and there is no ongoing management involvement with the products.

      The subsidiary Moove is responsible for the production and distribution of lubricants, including Mobil and Comma brands. Products are sold under identified contracts with individual or multiple customers, as a bundle of goods or services.

      Explanatory Notes to the Financial Statement

      (In thousands of Reais, except when otherwise indicated)

      Some lubricant sales contracts are not available for purchase outside of a service package. However, contracts clearly distinguish between goods and services. This type of sale represents two separate performance obligations; consequently, revenue will be recognized for each performance obligation upon transfer of control of the respective goods and services to the customer. On the basis of the standalone sale price, the transaction price is allocated to various performance obligations in which revenues are separately identified, measured, and recorded. Trade incentives, such as cash incentives, volume discounts and rebates, and free or discounted goods and services, are recorded as a revenue reduction.

      1. Billed revenue

      Through distributors controlled directly and indirectly by Compass Gás e Energia, the Company provides natural gas distribution services in areas where it has concession rights. In general, the fair value and selling price of individual services are comparable.

      Gas distribution revenue is recognized when its amount can be reliably measured, with income recognized in the same period that volumes are delivered to customers on the basis of monthly measurements.

      1. Unbilled revenue

      Unbilled gas revenue refers to the amount of gas delivered that has not yet been metered and billed to customers. This estimate is based on the period between the last measurement date and the last day of the month.

      Actual volume billed may vary from estimates. The Company believes, based on past experience with similar operations, that the estimated amount of unbilled services will not differ significantly from the actual amount.

      1. Concession construction revenue

      The construction of the necessary infrastructure for gas distribution is regarded as a construction service provided to the Granting Authority, and revenue is recognized over time using the incurred cost method. The costs are deducted from income when they are incurred.

      Advances received are accounted for as contractual liabilities.

      1. Provided services

      As services are performed, revenue is recorded over time. The stage of completion for determining the amount of revenue to be recognized is determined based on work-in-progress evaluations.

      If the performance of services under a single contract spans multiple time periods, consideration is allocated based on their individual selling prices. Individual sales prices are based on the list prices at which the Cosan Group sells its services in separate transactions.

      1. Energy trading

      Through the delivery of electricity in a given period, the Company recognizes revenue from the sale of electricity at the fair value of the consideration. The measurement of the amount of energy delivered to the purchaser occurs monthly. As soon as they consume electricity, customers gain control over it. Monthly invoices are typically paid within 30 days of issuance.

      Explanatory Notes to the Financial Statement

      (In thousands of Reais, except when otherwise indicated)

      Energy trading revenue is recorded based on bilateral contracts signed with market agents and duly registered with the Electric Energy Trading Chamber (Câmara de Comercialização de Energia Elétrica – “CCEE”).

      Revenue is recognized on the basis of the energy sold and the prices specified in the terms of the supply and supply agreements. The subsidiary Compass Comercialização will be able to sell the generated energy in two environments: (i) in the Free Contracting Environment (Ambiente de Contratação Livre – ACL), where the commercialization of electric energy takes place through the free negotiation of prices and conditions between the parties, via bilateral contracts; and (ii) in the Regulated Contracting Environment (Ambiente de Contratação Regulada – ACR), where electricity is sold to distribution agents.

      a)     Short-term market

      When transactions on the short-term market occur, the Company records revenue at the fair value of the consideration to be received. The energy cost for these operations is tied to the Differences Settlement Price (Preço de Liquidação de Diferenças – PLD).

      b)    Energy trading operations

      Energy trading transactions occur on an active market and, for accounting measurement purposes, satisfy the definition of fair-value financial instruments.

      The Company records revenue at the fair value of the consideration upon delivery of energy to the customer. In addition, unrealized net gains resulting from mark-to-market, which is the difference between contracted and market prices, are recognized as income for outstanding contracted net operations as of the date of the financial statements.

      1. Logistics services provided

      Income from services rendered is recognized when the subsidiary transfers to the counterparty the significant risks and benefits inherent in the provision of services, when it is probable that the economic benefits associated with the transaction will flow to the subsidiary, and when the related amount and costs can be reliably measured.

      According to service orders or contracts, prices for services are fixed. Revenue consists primarily of rail freight, road freight, container transport, and port lifting services; consequently, the aforementioned criteria are typically met to the extent that the logistics service is offered.

      1. Lease income

      Rental income is recognized on a straight-line basis over the term of each contract since the contracts transfer to customers the right to use the assets for a period of time in exchange for payments that can be reliably measured.

      1. Sale of investment properties

      Income consists of the fair value of the consideration received or receivable for the sale of investment properties in the ordinary course of the subsidiaries' operations. The revenues are presented net of taxes, returns, rebates, and discounts, and in the consolidated financial statements, sales within the subsidiary are eliminated. Revenue is recorded when the subsidiary satisfies all obligations and promises outlined in the contract for the transfer of goods to the customer.

      Explanatory Notes to the Financial Statement

      (In thousands of Reais, except when otherwise indicated)

       

       

      Consolidated

       

      12/31/2022

       

      12/31/2021

      Gross revenue from the sale of products and services

      46,391,989

       

      29,301,594

      Construction income

      1,217,818

       

      1,020,176

      Sales taxes and deductions

      (7,872,439)

       

      (5,414,620)

      Net operating revenue

      39,737,368

       

      24,907,150

      In the following table, revenue is broken down by product and service lines and revenue recognition time:


       

      Consolidated

       

      12/31/2022


      12/31/2021

      Specific moment in time

       


       

      Gas distribution

      18,268,994


      10,447,312

      Lubricants and base oil

      8,690,659


      5,546,093

      Leasing and sale of properties

      834,616


      31,502

      Energy trading

      238,544


      620,495

      Others

      418,847


      246,715

       

      28,451,660


      16,892,117

      Over time

       


       

      Transport

      9,503,965


      6,143,066

      Construction income

      1,217,818


      1,020,176

      Port elevation

      337,543


      335,965

      Other services

      289,418


      566,364

       

      11,348,744


      8,065,571

       

       


       

      Eliminations

      (63,036)


      (50,538)

       

       


       

      Total net revenue 

      39,737,368


      24,907,150

      Explanatory Notes to the Financial Statement

      (In thousands of Reais, except when otherwise indicated)

       

      19.      COSTS AND EXPENSES BY NATURE

      Accounting policy:

       

      The Company and its subsidiaries account for natural gas distribution concession contracts using the intangible asset model in accordance with ICPC 01/IFRIC 12 and CPC 04/IAS 38 and classify the amortization of the concession contract as cost of sales.

      Expenses are shown on the income statement by function. The income reconciliation by nature/purpose is as follows:


       

      Parent company


      Consolidated

       

       


       


       


      12/31/2021

       

      12/31/2022


      12/31/2021


      12/31/2022


      (Restated) (i)

      Raw material and material for use in the provision of services



      (6,588,465)


      (4,610,773)

      Cost of gas and transportation



      (14,307,087)


      (7,211,545)

      Electricity purchased for resale



      (260,891)


      (968,503)

      Expenses with rail transport and port elevation



      (3,074,624)


      (1,779,920)

      Other transport



      (137,255)


      (149,562)

      Depreciation and amortization

      (13,936)


      (13,403)


      (3,014,480)


      (2,221,536)

      Personnel expenses

      (180,929)


      (168,114)


      (2,498,912)


      (1,851,688)

      Construction cost



      (1,217,818)


      (1,020,176)

      Expenses with third-party services

      (28,260)


      (34,601)


      (888,195)


      (699,808)

      Business expenses



      (23,505)


      (23,697)

      Cost of properties sold (Note 10.5)



      (550,432)


      Other expenses

      (77,137)


      (79,358)


      (1,444,083)


      (800,864)

       

      (300,262)


      (295,476)


      (34,005,747)


      (21,338,072)

       

       


       


       


       

      Cost of goods sold and services rendered



      (30,753,137)


      (19,123,250)

      Selling expenses 



      (1,276,279)


      (716,210)

      General and administrative

      (300,262)


      (295,476)


      (1,976,331)


      (1,498,612)

       

      (300,262)


      (295,476)


      (34,005,747)


      (21,338,072)


      (i)                  Restated as presented in Note 3.3.

       

      Explanatory Notes to the Financial Statement

      (In thousands of Reais, except when otherwise indicated)

       

      20.               OTHER OPERATING INCOME, NET


       


      Parent company


      Consolidated

       


      12/31/2022


      12/31/2021


      12/31/2022


      12/31/2021

      Advantageous purchase gain (Note 8.2) 


      99,341


      416,268


      99,341


      416,268

      Income from the sale of investments (i)


      54,707



      988,077


      Extemporaneous tax credits (ii)



      14,136


      114,812


      287,013

      Change in the fair value of investment properties (Note 10.5)




      1,311,691


      17,116

      Income from disposals and write-offs of fixed and intangible assets


      (2,323)


      (667)


      (13,035)


      6,774

      Net effect of lawsuits, recoverables and tax installments


      (41,463)


      (93,039)


      (370,765)


      (250,109)

      Settlement of disputes of the renewal process (iii)




      (90,022)


      9,242

      Outcome of judicial settlement (iv)




      (396,818)


      Others


      27,135


      44,682


      108,941


      (98,864)

       


      137,397


      381,380


      1,752,222


      387,440

      1. The disposal of 80% of the subsidiary Rumo’s stake in EPSA (see Note 1.2.8), generated a gain of R$955,584. 

      Additionally, on December 1, 2022, Cosan acquired 25% of the minority interest in Payly Soluces de Pagamentos S.A. ("Payly") for R$87,200, becoming its sole shareholder, and, on the same day, sold all of its equity interest to Raízen S.A., for a financial result of R$32,493.

      1. Extemporaneous credit from the exclusion of ICMS from the PIS and COFINS base (See Note 6).
      2. Additional grant resulting from the annual revisions to the sub-concession contracts of the subsidiary Rumo.
      3. On November 22, 2022, the subsidiary Rumo signed an agreement to close a confidential arbitration procedure through the acquisition of all the shares of the company Farovia S.A., with whom it was engaged in litigation and which it subsequently merged. The transaction involved a net cash payment of R$51,132 and the assumption of a bank debt totaling R$396,818.

       

      21.     FINANCIAL RESULT


      Accounting policy:

      Financial income consists of interest income on invested funds, dividends, gains in the fair value of financial assets measured at fair value through profit or loss, gains on remeasurement of any pre-existing interest in an acquisition in a business combination, gains on hedging instruments recognized in the results, and reclassifications of net gains previously recognized in other comprehensive income. Using the effective interest rate method, interest income is recorded as it is recognized in the results. Dividend income is recognized in the results on the date that the Company's right to receive payment is established, which is typically the ex-dividend date for listed securities. 

      Financial expenses consist of interest expenses on borrowings, settlement of discount provisions and deferrals, losses on the disposal of available-for-sale financial assets, dividends on preferred shares categorized as liabilities, losses on the fair value of financial assets at fair value through profit or loss contingent consideration and loss, impairment losses recognized in financial assets (other than accounts receivable), and losses on hedging instruments that are recognized.

      The effective interest rate method is used to account for borrowing costs that are not directly attributable to the acquisition, construction, or production of an eligible asset.

      Foreign exchange gains and losses on financial assets and liabilities are reported net as financial income or financial expense, based on whether net foreign currency fluctuations result in a gain or loss. 

      Explanatory Notes to the Financial Statement

      (In thousands of Reais, except when otherwise indicated)

      The details of financial income and expenses are as follows: 

       


      Parent company


      Consolidated

       


      12/31/2022


      12/31/2021


      12/31/2022


      12/31/2021

      Gross debt cost


       


       


       


       

      Interest and monetary variation


      (954,320)


      (417,643)


      (4,464,754)


      (2,885,582)

      Net foreign exchange variation on debts


      135,445


      (38,646)


      549,682


      (595,494)

      Financial result with derivatives and fair value


      (2,000,888)


      189,837


      (4,203,149)


      1,021,548

      Amortization of funding expenses


      (78,112)


      (7,513)


      (244,344)


      (119,894)

      Debt guarantees and guarantees




      (41,505)


      (45,988)

       


      (2,897,875)


      (273,965)


      (8,404,070)


      (2,625,410)

      Income from financial investments and cash exchange variation


      191,315


      79,149


      1,788,477


      581,548

      Financial investment update on listed entities (i)




      3,385,047


       


      191,315


      79,149


      5,173,524


      581,548

      Cost of debt, net


      (2,706,560)


      (194,816)


      (3,230,546)


      (2,043,862)

      Other charges and monetary variations


       


       


       


       

      Interest on other receivables


      37,210


      46,355


      355,634


      410,499

      Update of other financial assets


      (1,405)


      (43,081)


      (1,405)


      (43,081)

      Interest on other obligations



      (251,361)


      (454,373)


      (408,932)

      Lease


      (3,858)


      (4,086)


      (374,177)


      (353,852)

      Interest on equity


      33,134


      116,783


      33,134


      (8,288)

      Interest on contingencies and contracts


      (138,513)


      (25,799)


      (593,144)


      (299,132)

      Banking expenses and others


      (151,214)


      (27,982)


      (145,200)


      (63,704)

      Currency variation and non-debt derivatives


      (411,237)


      (777,858)


      (747,859)


      34,067

       


      (635,883)


      (967,029)


      (1,927,390)


      (732,423)

      Financial result, net


      (3,342,443)


      (1,161,845)


      (5,157,936)


      (2,776,285)

      Reconciliation


       


       


       


       

      Financial expenses


      (1,970,687)


      (1,130,433)


      (4,706,535)


      (3,027,089)

      Financial income


      277,734


      208,103


      5,777,521


      1,234,950

      Exchange variation


      649,899


      (500,948)


      260,746


      (608,655)

      Net effect of derivatives


      (2,299,389)


      261,433


      (6,489,668)


      (375,491)

      Financial result, net


      (3,342,443)


      (1,161,845)


      (5,157,936)


      (2,776,285)

       

      (i)                  Adjustment at fair value through financial result, based on the market value of Vale's shares, as per Note 1.2.6. 

       

      Explanatory Notes to the Financial Statement

      (In thousands of Reais, except when otherwise indicated)

       

      22.     POST-EMPLOYMENT BENEFIT


      Accounting policy

      Using actuarial valuations, the cost of defined benefit pension plans and other post-employment benefits, as well as the present value of the retirement obligation, are determined. A valuation based on actuarial principles is based on a number of assumptions that may differ from actual results in the future. These include determining the discount rate, salary increases in the future, death rates, and future pension increases. The sensitivity of a defined benefit obligation to changes in these assumptions is high. Management reviews all assumptions at each balance sheet date.

      1. Defined contribution

      A defined contribution plan is a post-employment benefit plan in which the Company pays fixed contributions to a separate entity and has no legal or constructive obligation to pay additional amounts. Obligations for contributions to defined contribution plans are recorded as an employee benefit expense in the financial results during the periods in which the related services are rendered by employees. Contributions to a defined contribution plan that are due more than 12 months after the end of the service period are discounted to their present value.

      All employees are provided with a defined contribution plan. Comgás Pension Plan - PLAC and the Futura plan (Futura II - Complementary Pension Entity) are the plan's assets. The Group has no legal or constructive obligation to make additional contributions if the fund lacks sufficient assets to pay all benefits. 

      1. Defined benefit

      According to the regulation, which leads the Company to adopt such a provision in the present value of benefits and that assisted participants receive annuity according to the plan. The main actuarial risks are:

      a)    life expectancy longer than specified in the mortality table;

      b)   the return on equity under the actuarial discount rate plus the accrued IGP-DI; and

      c)    real family structure of different hypotheses of established retirement.

       

      1. Health insurance 

      The Comgás subsidiary provides a post-employment health care benefit to retired employees and their dependents who retired until May 31, 2000. After that date, only employees with 20 years of contribution to the INSS and 15 years of uninterrupted work at the Company as of May 31, 2000 are eligible for this defined benefit plan, provided they are still employed by the Company on the date the retirement is granted.

       

      Independent actuaries calculate annually the liability reported in the balance sheet in relation to the defined benefit post-employment plan.

       

      The amount recognized in the balance sheet in respect of post-employment benefit plan liabilities represents the present value of the obligations less the fair value of the assets, including actuarial gains and losses. Remeasurements of the net obligation, which include: actuarial gains and losses, return on plan assets (excluding interest) and the effect of the asset ceiling (if any, excluding interest), are recognized immediately in other comprehensive income. Net interest and other expenses related to the defined benefit plan are recognized in the result.

       

      Actuarial gains and losses resulting from adjustments based on experience and changes in actuarial assumptions are recorded as other comprehensive income directly in shareholder’s equity when they occur.

      Explanatory Notes to the Financial Statement

      (In thousands of Reais, except when otherwise indicated)

       

       

      Consolidated

       

      12/31/2022


      12/31/2021

      Defined contribution

       


       

      Future II

      332


      190

       

       


       

      Defined benefit

       


       

      Future

      127,351


      198,761

      Health insurace

      448,157


      470,524

       

      575,508


      669,285

       

      575,840


      669,475

       

      a)     Defined contribution

      During the year ended December 31, 2022, the amount of employee contributions increased to R$303 (R$217 as of December 31, 2021).

       

      b)     Defined benefit

      Futura: The subsidiary CLE sponsors Futura - Entidade de Previdência Complementar ("Futura"), formerly known as Previd Exxon - Entidade de Previdência Complementar, whose primary objective is to provide supplemental benefits within certain limits established by the Retirement Plan regulations. On 5 May 2011, the competent authorities authorized a modification to this plan to exclude new participants. The contributions totaled R$60,827 for the year ending December 31, 2022 (R$5,166 for the year ended on December 31, 2021). The obligation's weighted average duration is 8.7 years (9.6 years as of December 31, 2021).

       

      c)     Health insurance

      Comgás: Obligations related to post-employment benefit plans, which include medical assistance and retirement incentives, sick pay and disability pension.

       

      The defined benefit pension plan is governed by Brazilian labor laws, which mandate that final salary payments during retirement be adjusted for the consumer price index at the time of payment. The level of benefits provided is dependent on the member's length of service and final salary. During the year ended December 31, 2022, the contributions amounted to R$27,118 (R$25,169 for the year ended December 31, 2021). The weighted average duration of the obligation is 10.6 years (11.7 years in 2021).

       

      Explanatory Notes to the Financial Statement

      (In thousands of Reais, except when otherwise indicated)

       

      Details of the present value of the defined benefit obligation and the fair value of plan assets are as follows:

       

       


      12/31/2022


      12/31/2021

      Defined benefit obligation at the beginning of the year


      1,161,693


      1,249,156

      Cost of current services


      219


      487

      Cost of past services


      319


      Interest on actuarial obligation


      98,343


      88,299

      Early settlement in the plan


      (3,081)


      Actuarial gains arising from changes in financial assumptions


      (88,709)


      (183,159)

      Actuarial losses arising from adjustments for experience


      14,319


      77,111

      Paid benefits


      (85,121)


      (70,201)

      Defined benefit obligation at the end of the year


      1,097,982


      1,161,693

       


       


       

      Fair value of plan assets at the beginning of the year


      (492,408)


      (520,608)

      Interest income


      (42,224)


      (35,809)

      Yield on assets greater than the discount rate


      11,405


      24,143

      Early settlement in the plan


      3,698


      Employer contributions


      (87,945)


      (30,336)

      Paid benefits


      85,000


      70,202

      Fair value of plan assets at the end of the year


      (522,474)


      (492,408)

       


       


       

      Defined benefit net liability


      575,508


      669,285

      The total expense recognized in the financial results is as follows:

       

       


      12/31/2022


      12/31/2021

      Cost of current services


      (219)


      (487)

      Interest on actuarial obligation


      (56,119)


      (52,490)

       


      (56,338)


      (52,977)

       

      Total amount recognized as accumulated other comprehensive income:


       


      12/31/2022


      12/31/2021

      Accumulated amount at the beginning of the fiscal year


      141,803


      59,898

      Actuarial gains arising from changes in financial assumptions


      88,709


      183,159

      Actuarial losses arising from adjustments for experience


      (14,319)


      (77,111)

      Yield on assets greater than the discount rate


      (11,405)


      (24,143)

      Accumulated amount at the end of the year


      204,788


      141,803

      The plan's assets consist of the following:

       

       


      12/31/2022


      12/31/2021

       


      Value


      %


      Value


      %

      Fixed income


      496,950


      95.28%


      484,847


      99.99%

      Others


      24,618


      4.72%


      48


      0.01%

       


      521,568


      100.00%


      484,895


      100.00%

       

      Explanatory Notes to the Financial Statement

      (In thousands of Reais, except when otherwise indicated)

      Plan assets consist of financial assets quoted on active markets and are therefore classified as Levels 1 and 2 in the fair value hierarchy. The expected rate of return on plan assets is determined based on market expectations applicable to the period during which the obligation is to be settled at the time the rate is determined. 

      The following are the primary assumptions used to determine the Company's and its subsidiaries' benefit obligations: 

       


      Future


      Health insurance

       


      12/31/2022


      12/31/2021


      12/31/2022


      12/31/2021

      Discount rate


      10.03%


      8.64%


      10.45%


      9.09%

      Inflation rate


      3.50%


      3.25%


      4.25%


      3.50%

      Future salary increases


      N/A


      N/A


      N/A


      6.60%

      Morbidity (aging factor)


      N/A


      N/A


      3.00%


      3.00%

      Future pension increases


      3.50%


      3.25%


      3.00%


      3.00%

      Overall mortality (segregated by sex)


      N/A


      N/A


      AT-2000


      AT-2000

      Disability mortality


      N/A


      N/A


      IAPB-1957


      IAPB-1957

      Entry into disability (modified)


      N/A


      N/A


      Modified UP-84


      Modified UP-84

      Turnover


      N/A


      N/A


      0.60/(service time +1)


      0.60/(service time +1)

      Sensitivity analysis

      Changes in the discount rate to the date of the balance sheet is one of the relevant actuarial assumptions, while other assumptions are maintained, as it impacts the defined benefit obligation as shown below:

       

       


      Discount rate

       


      Increase


      Reduction

       


      0.50%


      (0.50)%

      Future


      (624,936)


      674,988

      medical plan


      (21,878)


      24,079

      Regarding biometric and demographic assumptions and the methods used to prepare the sensitivity analysis, there was no change from previous years. 

       

      Explanatory Notes to the Financial Statement

      (In thousands of Reais, except when otherwise indicated)

       

      23.     SHARE-BASED COMPENSATION

       

      Accounting policy:

      The fair value of share-based pay benefits at the grant date is recognized as personnel expenses, with a corresponding increase in shareholder’s equity, over the period during which employees acquire the unconditional right to receive the benefits.

      The amount recognized as an expense is adjusted to reflect the number of shares for which there is a reasonable expectation that the service conditions and non-market acquisition conditions will be met, so that the final amount recognized as an expense is based on the number of shares that actually meet the service conditions and non-market acquisition conditions on the date the payment rights are acquired (vesting date). For non-vesting share-based payment benefits, the grant date fair value of the share-based payment is determined to reflect these conditions and is not adjusted for variances between expected and actual benefits.

      The fair value of the amount payable to employees for cash-settled share appreciation rights is recorded as an expense and a corresponding increase in liabilities in the period in which employees acquire the right to payment. At each balance sheet date and on the settlement date, the liability is remeasured based on the fair value of the share appreciation rights. Any changes in the liability's fair value are recorded as personnel expenses in the result.

      The Company and its subsidiaries have share-based compensation plans that are liquidated in both cash and shares. Grupo Cosan's share-based payment agreements as of December 31, 2022 are as follows:

      Plans prior to 2021



      (i)

      Share grant plans (settled in shares), without lock-up, with delivery of shares at the conclusion of the 5-year grace period, subject only to the maintenance of the employment relationship (service condition).


      (ii)

      Share grant plans (settled in shares), without lock-up, with delivery of shares during or at the end of the grace period of three to five years, conditioned i) in part, on the maintenance of the employment relationship (service condition) and ii) in part, on the achievement of metrics comprising the performance targets (performance condition).


      (iii)

      Compensation plan based on shares (settled in cash) in which beneficiaries are assigned a certain number of units based on a theoretical share price derived from the Cosan Group's EBITDA for each year. Upon the completion of the three to five-year vesting period, the units will be paid out in cash. Payments are made at the conclusion of each cycle (between 3 and 5 years after the date of grant) based on the referenced converted value of the share at that time.

      Grants made in 2022

      • Share grant program (settled in shares)

      Explanatory Notes to the Financial Statement

      (In thousands of Reais, except when otherwise indicated)

       

      In fiscal year 2022, the following Granting Programs were established:

       


      Program

      Conditions for rights acquisition


      Cosan – Regular

      3 years of service from the grant and achievement of specific metrics that can vary between 0% and 150% (for the calculation of the fair value, the achievement of 100% was considered). Performance actions will have a specific base weight, according to the target established by the Board of Directors.


      Cosan – Partners

      5 years of service from grant.


      Rumo – Invest

      5 years of service with annual delivery of shares from the grant and achievement of specific metrics.


      Rumo – Special

      3 years of service from the grant and achievement of specific metrics that can vary between 0% and 150% (for the calculation of the fair value, the achievement of 100% was considered).

      In these programs, executives are entitled to shares with compensation of R$0.01 per share, with the concession contingent on meeting certain conditions for the acquisition of rights. Such holders have the same rights as holders of shares not subject to a vesting condition (e.g. dividends), so the value of the shares granted is equal to the value of the shares acquired.

      • Share-based compensation plan (settled in cash and registered in liabilities – “Employee benefits payables”)

      The subsidiary Compass carried out a phantom shares plan that provides for the granting of share appreciation rights (“SARs”) and other cash-based awards to certain employees. SARs provide the opportunity to receive a cash payment equal to the fair market value of the Company's common stock less the grant price.

      The subsidiary Moove granted a Long-Term Incentive Plan "Moove Phantom Shares". This is a share plan in which beneficiaries are allotted a certain number of units based on an annual EBITDA-based theoretical share price calculation. The units will be paid out in cash upon completion of the 3 to 5 year vesting period stipulated in the contract. Payments are made at the conclusion of each cycle (three to five years after the date of grant) based on the referenced converted value of the share at that time.

      The provision for future payments is accrued on a monthly basis based on quarterly-revised EBITDA projections.

       

      Explanatory Notes to the Financial Statement

      (In thousands of Reais, except when otherwise indicated)

       

      Award Type / Award Date

       

      Company

       

      Life expectancy (years)

       

      Grants under plans

       

      Exercised / Canceled / Transferred

       

      Available

       

      Fair value as of grant date - R$

      Share grant program

       

       

       

       

       

       

       

       

       

       

       

       

      07/31/2018

       

      Cosan S.A.

       

      5

       

      842,408

       

      (107,576)

       

      734,832

       

      9.65

      7/31/2019

       

      Cosan S.A.

       

      5

       

      229,020

       

      (20,080)

       

      208,940

       

      12.46

      07/31/2020

       

      Cosan S.A.

       

      5

       

      68,972

       

      (6,704)

       

      62,268

       

      20.93

      07/31/2021 - Invest I

       

      Cosan S.A.

       

      3

       

      424,839

       

       

      424,839

       

      24.38

      09/10/2021 - Invest II

       

      Cosan S.A.

       

      4

       

      5,283,275

       

      (1,320,820)

       

      3,962,455

       

      22.24

      10/11/2021 - Invest III

       

      Cosan S.A.

       

      5

       

      809,944

       

       

      809,944

       

      23.20

      07/31/2022

       

      Cosan S.A.

       

      3

       

      846,506

       

       

      846,506

       

      18.74

      11/22/2022

       

      Cosan S.A.

       

      5

       

      377,173

       

       

      377,173

       

      17.14

       

       

       

       

       

       

      8,882,137

       

      (1,455,180)

       

      7,426,957

       

       

       

       

       

       

       

       

       

       

       

       

       

       

       

      7/31/2019

       

      Comgás

       

      4

       

      83,683

       

      (14,794)

       

      68,889

       

      79.00

       

       

       

       

       

       

      83,683

       

      (14,794)

       

      68,889

       

       

       

       

       

       

       

       

       

       

       

       

       

       

       

      09/01/2017

       

      Rumo S.A.

       

      5

       

      870,900

       

      (870,900)

       

       

      10.42

      08/01/2018

       

      Rumo S.A.

       

      5

       

      1,149,544

       

      (455,931)

       

      693,613

       

      13.94

      08/15/2019

       

      Rumo S.A.

       

      5

       

      843,152

       

      (256,757)

       

      586,395

       

      22.17

      11/11/2020

       

      Rumo S.A.

       

      5

       

      776,142

       

      (208,694)

       

      567,448

       

      20.01

      05/05/2021

       

      Rumo S.A.

       

      5

       

      1,481,000

       

      (421,875)

       

      1,059,125

       

      20.84

      09/15/2021

       

      Rumo S.A.

       

      3

       

      1,560,393

       

      (144,611)

       

      1,415,782

       

      18.19

      09/01/2022

       

      Rumo S.A.

       

      3

       

      1,781,640

       

      (6,416)

       

      1,775,224

       

      20.36

      09/01/2022

       

      Rumo S.A.

       

      -

       

      146,909

       

       

      146,909

       

      20.36

       

       

       

       

       

       

      8,609,680

       

      (2,365,184)

       

      6,244,496

       

       

      Share-based compensation plan (settled in cash)

       

       

       

       

       

       

       

       

       

       

       

       

      07/31/2019 - Invest

       

      Moove

       

      5

       

      132,670

       

       

      132,670

       

      50.79

      07/31/2020 - Invest

       

      Moove

       

      5

       

      106,952

       

       

      106,952

       

      61.89

      07/31/2021 - Invest

       

      Moove

       

      3

       

      80,729

       

       

      80,729

       

      102.73

      07/31/2022 - Invest

       

      Moove

       

      3

       

      77,967

       

       

      77,967

       

      135.05

      07/31/2022 - Special Program

       

      Moove

       

      4

       

      615,362

       

       

      615,362

       

      50.05

      08/01/2021

       

      TRSP

       

      3

       

      38,158

       

       

      38,158

       

      25.46

      08/01/2021

       

      Compass Comercialização

       

      3

       

      35,777

       

       

      35,777

       

      25.46

      08/01/2021

       

      Compass Gás e Energia

       

      2

       

      173,316

       

       

      173,316

       

      25.46

      08/01/2021

       

      Compass Gás e Energia

       

      3

       

      30,205

       

       

      30,205

       

      25.46

      11/01/2021

       

      Compass Gás e Energia

       

      3

       

      1,672,626

       

       

      1,672,626

       

      25.46

      11/01/2021

       

      Comgás

       

      3

       

      195,414

       

       

      195,414

       

      25.46

      02/01/2022

       

      Compass Gás e Energia

       

      3

       

      88,899

       

       

      88,899

       

      25.59

      08/01/2022

       

      Compass Gás e Energia

       

      3

       

      826,392

       

       

      826,392

       

      25.59

      08/01/2022

       

      Compass Comercialização

       

      3

       

      30,441

       

       

      30,441

       

      25.59

      08/01/2022

       

      TRSP

       

      3

       

      31,258

       

       

      31,258

       

      25.59

       

       

       

       

       

       

      4,136,166

       

       

      4,136,166

       

       

       

       

       

       

       

       

       

       

       

       

       

       

       

      Total

       

       

       

       

       

      21,711,666

       

      (3,835,158)

       

      17,876,508

       

       

       

      Explanatory Notes to the Financial Statement

      (In thousands of Reais, except when otherwise indicated)

       

      a)      Reconciliation of outstanding stock options

      The change in outstanding premiums and their associated weighted average strike prices are as follows:

       


      Parent company


      Consolidated

      Balance as of January 1, 2021


      3,597,627


      6,004,029

      Granted


      6,518,058


      11,531,359

      Exercised


      (2,299,438)


      (6,200,231)

      Cosan Log embedded plans



      4,532,761

      Canceled


      (15,007)


      (275,407)

      Balance as of December 31, 2021


      7,801,240


      15,592,511

      Granted


      1,223,679


      5,156,829

      Exercised / Canceled


      (1,597,962)


      (2,872,832)

      Balance as of December 31, 2022


      7,426,957


      17,876,508

       

      b)     Fair value measurement

      The weighted average fair value of the programs granted between December 31, 2022 and December 31, 2021, as well as the key assumptions used to apply the Black & Scholes model, were calculated as follows: 

       

       


      Stock grant program

       


      Cosan S.A.


      Compass


      Comgás


      TRSP


      Rumo

       


      12/31/2022


      12/31/2021


      12/31/2022


      12/31/2021


      12/31/2022


      12/31/2021


      12/31/2022


      12/31/2021


      12/31/2022


      12/31/2021

      Key premises:


       


       


       


       


       


       


       


       


       


       

      Market price on the grant date


      17.14


      23.20


      29.20


      27.27


      29.20


      78.58


      29.20


      27.27


      20.56


      20.56

      Interest rate


      6.82%


      6.82%


      N/A


      N/A


      N/A


      6.82%


      N/A


      N/A


      11.53%


      6.94%

      Volatility


      36.50%


      36.50%


      N/A


      N/A


      N/A


      32.81%


      N/A


      N/A


      27.70%


      26.51%

      c)      Expenses recognized in result

      The share-based compensation expenses included in the income statement for the years ended December 31, 2022 and 2021 were R$99,088 and R$81,424, respectively. 

       

      Explanatory Notes to the Financial Statement

      (In thousands of Reais, except when otherwise indicated)

       

      24. RECENT ACCOUNTING STANDARDS ADOPTED BY THE COMPANY

       

      Applicable standard

      Main requirements

      Impact

      Amendments to IFRS 01/ CPC 37

      Effective January 1, 2022.

      The amendment allows a subsidiary that elects to apply paragraph D16(a) of IFRS 1 (equivalent to CPC 37 (R1) - Initial Adoption of International Accounting Standards) to measure cumulative translation differences using the amounts reported in the consolidated financial statements as of the parent's transition date to IFRS, if no adjustments were made for consolidation procedures and for the effects of the business combination in which the parent acquired the subsidiary. This modification also applies to a subsidiary or joint venture that elects to apply IFRS 1 paragraph D16(a).

      These changes had no impact on the consolidated financial statements of the Cosan Group.

      Amendments to IFRS 09/ CPC 48

      Effective January 1, 2022.

      The amendment clarifies the fees that an entity must consider when determining whether the terms of a new or modified financial liability differ materially from those of the original financial liability. These fees only include fees paid or received between the borrower and lender, including fees paid or received by either party on behalf of the other.

      These changes had no impact on the individual and consolidated financial statements of the Cosan Group.

      Amendments to IAS 41/ CPC 29

      Effective January 1, 2022.

      The amendment removes the requirement in paragraph 22 of IAS 41 that entities exclude cash flows for taxation when measuring the fair value of assets within the scope of IAS 41.

      These changes had no impact on the individual and consolidated financial statements of the Cosan Group.

      Amendments to IAS 37/ CPC 25

      Effective January 1, 2022.

      The Group adopted the IAS 37/CPC 25 amendments for the first time in the current year. The amendments stipulate that the "cost of performing" the contract includes "directly related costs." Costs directly associated with the contract include the incremental costs of fulfilling the contract (such as personnel or materials) and the allocation of other costs directly associated with fulfilling contracts (for example, allocating depreciation expense to an item of PPE used in the performance of the contract).

      These changes had no impact on the individual and consolidated financial statements of the Cosan Group.

      Amendments to IAS 16/ CPC 27

      Effective January 1, 2022.

      The amendment prohibits entities from deducting from the cost of a fixed asset any sales proceeds of produced items used to bring the asset to the location and to achieve the condition required for it to operate as intended by management. Instead, an entity recognizes the sales proceeds and production costs in the income statement.

      These changes had no impact on the individual and consolidated financial statements of the Cosan Group.

      Amendments to IFRS 3/ CPC 15

      Effective January 1, 2022.

      The amendments add an exception to the recognition principle of IFRS 3 (equivalent to CPC 15 (R1) - Business combinations) to prevent the issuance of potential 'day 2' gains or losses arising from liabilities and contingent liabilities that would be within the scope of IAS 37 Provisions, Contingent Liabilities and Contingent Assets (equivalent to CPC 25 - Provisions, Contingent Liabilities and Contingent Assets) or IFRIC 21 Levies, if incurred separately. The exception requires entities to use IAS 37 or IFRIC 21, rather than the Conceptual Framework, to determine whether a present obligation exists at the date of acquisition. In addition, a new paragraph is added to IFRS 3 to clarify that contingent assets are not eligible for recognition on the date of acquisition. 

      These changes had no impact on the individual and consolidated financial statements of the Cosan Group.

       

      Explanatory Notes to the Financial Statement

      (In thousands of Reais, except when otherwise indicated)

       

      25. NEW STANDARDS AND INTERPRETATIONS NOT YET IN FORCE

      The CPC and IASB issued the following new standards, interpretations, and amendments, but they are not applicable for annual periods beginning after January 1, 2022. Premature adoption is prohibited. In addition, the Company believes, based on an initial review, that the adoption of the following standards/amendments will not have a material impact on its consolidated results or financial position.


      Applicable standard

      Major requirements or changes to accounting policy

      Amendments to IAS 1/ CPC 26 and IFRS Practice Statement 2 Making Materiality Judgments

      Effective January 1, 2023.

      In January 2020, the IASB issued amendments to paragraphs 69 to 76 of IAS 1, which correspond to CPC 26, to specify the classification requirements for current or noncurrent liabilities. The modifications are applicable to periods beginning on January 1, 2023, and must be applied retroactively. The Group is currently evaluating the effect of the proposed changes on current practice.

      The IASB issued amendments to IAS 1 (the corresponding standard to CPC 26 (R1)) and IFRS Practice Statement 2 Making Materiality Judgments in February 2021. These amendments provide entities with guidance and examples on how to apply materiality judgments to the disclosure of accounting policies. The amendments to IAS 1 are effective for periods beginning on or after 1 January 2023, with early adoption permitted. As the amendments to Practice Statement 2 provide non-obligatory guidance on the application of the material definition to accounting policy reporting, an adoption date is not required for this amendment. The Cosan Group is currently reviewing the accounting policy disclosures to ensure they are consistent with the required changes.

      IFRS 17/ CPC 50 Insurance Contracts

      Effective January 1, 2023.

      The purpose of IFRS 17 is to provide insurers with a more useful and consistent accounting model for insurance contracts. For periods beginning on or after January 1, 2023, IFRS 17 and CPC 50 require the presentation of comparative values. IFRS 17 may be adopted early if IFRS 9 and IFRS 15 are also adopted on the same date or before the initial adoption of IFRS 17. The Cosan Group is not significantly affected by this standard.

      Amendments to IAS 8/ CPC 23

      Effective January 1, 2023.

      The IASB issued amendments to IAS 8 (the corresponding standard to CPC 23) in February 2021, introducing the definition of "accounting estimates." The modifications clarify the distinction between changes in accounting estimates, accounting policy changes, and error correction. In addition, they specify how entities should utilize measurement techniques and inputs to develop accounting estimates.

      The amendments will apply to changes in accounting policies and estimates that occur on or after January 1, 2023, for periods beginning on or after that date. Premature adoption is permissible if disclosed. The modifications are not anticipated to have a substantial impact on Cosan Group's financial statements.

      Amendments to IAS 12/ CPC 32

      Effective January 1, 2023.

      In May 2021, the Board issued amendments to IAS 12 that restrict the scope of the initial recognition exception so that it no longer applies to transactions that result in equal taxable and deductible temporary differences. The modifications are applicable to transactions that occur in annual periods beginning on or after the earliest comparable period presented. In addition, a deferred tax asset (provided there is sufficient taxable profit available) and a deferred tax liability should be recognized at the beginning of the earliest comparative period presented for all deductible and taxable temporary differences associated with leases and decommissioning obligations. The Cosan Group is currently evaluating the effects of these modifications.

      Amendments to IFRS 16/ CPC 06

      Effective January 1, 2024.

      The Board issued amendments to IFRS 16 regarding sale and leaseback transactions in September 2022.

      The amendment to IFRS 16 specifies the requirements that a seller/lessee must adhere to when calculating the lease liability arising from a sale-and-leaseback transaction, so that the seller/lessee does not recognize any gain or loss related to the right-of-use. The Group is currently evaluating the effects of these modifications.

      All other standards or amendments to standards issued by the CPC and IASB and which are effective as of January 1, 2022 are not applicable or relevant to the Company. 

      140


      SIGNATURES

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

      Date: February 28, 2023 

       


      COSAN S.A.


      By:

      /s/ Ricardo Lewin


       

      Name:              Ricardo Lewin


       

      Title:              Chief Financial Officer