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 May 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.

1


Graphics


Report on the review of quarterly information


To

Directors and Shareholders of

Cosan S.A.

São Paulo - SP

 

Introduction

 

We have reviewed the accompanying individual and consolidated interim financial information, contained in the Quarterly Information Form (ITR) of Cosan S.A. (“Company”) for the quarter ended March 31, 2023, comprising the statement of financial position as of March 31, 2023 and the related statements of profit or loss, of comprehensive income of changes in equity and of cash flows for the three-month period then ended, including the explanatory notes. 

 

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

 

Scope of review

 

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

 

Conclusion on individual and consolidated interim financial information

 

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



Other matters

 

Statements of value added

 

The abovementioned quarterly information includes the individual and consolidated statements of value added (SVA) for the three-month period ended March 31, 2023, prepared under Company’s Officers responsibility and presented as supplementary information by IAS 34. These statements have been subject to review procedures performed together with the review of the quarterly information with the objective to conclude whether they are reconciled to the interim financial information and the accounting records, as applicable, and if its format and content are in accordance with the criteria set forth by NBC TG 09 Demonstração do Valor Adicionado. Based on our review, nothing has come to our attention that causes us to believe that these statements of value added were not prepared, in all material respects, according with the criteria of NBC TG 09 and consistently with the overall individual and consolidated interim financial information.

 

São Paulo, May 15, 2023.

 

ERNST & YOUNG

Auditores Independentes S/S Ltda.

CRC-SP-034519/O

 

 

 

Clinton L. Fernandes

Accountant CRC-SP-205541/O

 

 

 

 

Statement of financial position

(In thousands of Reais)

 

 

 

 

Parent Company

 

Consolidated

 

Note

 

03/31/2023

 

12/31/2022

 

03/31/2023

 

12/31/2022

Assets

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

5.2

 

745,821

 

1,348,461

 

11,385,426

 

13,301,716

Restricted cash

5.3

 

 

 

7,813

 

8,024

Marketable securities

5.3

 

540,843

 

724,050

 

3,263,805

 

2,422,470

Trade receivables

5.7

 

 

 

3,806,239

 

3,769,908

Derivative financial instruments

5.6

 

27,673

 

 

341,371

 

1,086,698

Inventories

7

 

 

 

1,916,647

 

1,869,059

Receivables from related parties

5.8

 

375,619

 

381,547

 

231,068

 

235,541

Income tax receivable

 

 

284,203

 

272,130

 

605,350

 

560,789

Other current tax receivable

6

 

8,348

 

8,366

 

1,159,300

 

1,324,203

Dividend receivable

17

 

578,957

 

609,456

 

199,228

 

161,147

Sectorial financial assets

5.10

 

 

 

134,162

 

148,955

Other financial assets

 

 

 

 

86,744

 

88,961

Other current assets

 

 

127,489

 

119,266

 

600,251

 

560,080

 

 

 

2,688,953

 

3,463,276

 

23,737,404

 

25,537,551

Current assets held for sale

8

 

30,116

 

 

170,706

 

40,383

Current assets

 

 

2,719,069

 

3,463,276

 

23,908,110

 

25,577,934

 

 

 

 

 

 

 

 

 

 

Trade receivables

5.7

 

 

 

148,161

 

157,634

Marketable securities

5.3

 

 

 

17,784,018

 

19,677,296

Restricted cash

5.3

 

36,178

 

35,039

 

147,317

 

131,909

Deferred tax assets

15

 

2,070,068

 

1,857,620

 

4,613,907

 

4,474,124

Receivables from related parties

5.8

 

359,166

 

355,793

 

237,481

 

241,001

Income tax receivable

 

 

 

 

508,797

 

434,886

Other non-current tax receivable

6

 

32,244

 

31,774

 

1,089,019

 

1,074,923

Judicial deposits

16

 

359,730

 

360,563

 

827,160

 

814,444

Derivative financial instruments

5.6

 

1,195,762

 

1,368,809

 

3,063,519

 

3,065,054

Sectorial financial assets

5.10

 

 

 

225,604

 

193,378

Other non-current assets

 

 

64,257

 

62,432

 

251,712

 

201,811

Other financial assets

 

 

 

 

1,849

 

277

Investments in subsidiaries and associates

9.1

 

30,237,662

 

31,230,371

 

2,923,727

 

2,913,943

Investment in joint venture

10

 

1,318,067

 

1,266,926

 

11,671,644

 

11,221,356

Property, plant and equipment

11.1

 

44,166

 

46,044

 

19,418,245

 

18,948,436

Intangible assets and goodwill

11.2

 

2,941

 

2,247

 

22,415,460

 

22,121,942

Contract asset

11.3

 

 

 

760,859

 

1,118,715

Right-of-use assets

11.4

 

24,983

 

23,032

 

7,910,568

 

8,012,869

Investment properties

11.5

 

 

 

14,047,331

 

14,103,060

Non-current assets

 

 

35,745,224

 

36,640,650

 

108,046,378

 

108,907,058

 

 

 

 

 

 

 

 

 

 

Total assets

 

 

38,464,293

 

40,103,926

 

131,954,488

 

134,484,992

 

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

Statement of financial position

(In thousands of Reais)

 

 

 

 

Parent Company

 

Consolidated

 

Note

 

03/31/2023

 

12/31/2022

 

03/31/2023

 

12/31/2022

Liabilities

 

 

 

 

 

 

 

 

 

Loans, borrowings and debentures

5.4

 

719,533

 

802,549

 

4,550,708

 

4,542,205

Leases

5.5

 

8,519

 

7,676

 

558,445

 

550,529

Derivative financial instruments

5.6

 

206,883

 

 

1,210,760

 

1,039,357

Trade payables

5.9

 

1,691

 

115,146

 

3,777,926

 

4,318,362

Employee benefits payables

 

 

17,946

 

49,301

 

447,965

 

659,521

Income tax payables

 

 

11,519

 

7,876

 

1,480,343

 

204,387

Other taxes payable

14

 

143,189

 

141,216

 

687,098

 

760,041

Dividends payable

17

 

279,979

 

279,979

 

806,370

 

892,006

Concessions payable

13

 

 

 

269,655

 

256,759

Related party payables

5.8

 

152,143

 

1,237,490

 

363,467

 

387,736

Sectorial financial liabilities

5.10

 

 

 

67,119

 

67,419

Other financial liabilities

5

 

 

 

670,414

 

924,562

Other current liabilities

 

 

555,464

 

543,084

 

2,043,411

 

1,195,329

 

 

 

2,096,866

 

3,184,317

 

16,933,681

 

15,798,213

Liabilities related to assets held for sale

8

 

 

 

8,835

 

Current liabilities

 

 

2,096,866

 

3,184,317

 

16,942,516

 

15,798,213

Loans, borrowings and debentures

5.4

 

4,683,642

 

4,673,079

 

48,068,444

 

48,445,011

Leases

5.5

 

23,790

 

22,689

 

2,877,507

 

2,981,629

Derivative financial instruments

5.6

 

452,270

 

618,947

 

2,417,798

 

4,251,575

Trade payables

5.9

 

 

 

63,000

 

61,489

Other taxes payable

14

 

151,021

 

148,620

 

155,910

 

153,688

Provision for legal proceedings

16

 

357,136

 

349,357

 

1,794,067

 

1,801,186

Concessions payable

13

 

 

 

3,192,550

 

3,094,651

Investments with unsecured liabilities

9.1

 

129,673

 

146,473

 

 

Related party payables

5.8

 

9,854,255

 

9,221,407

 

 

Post-employment benefit

23

 

280

 

312

 

580,902

 

575,840

Deferred tax liabilities

15

 

 

 

5,226,645

 

5,469,368

Sectorial financial liabilities

5.10

 

 

 

1,616,989

 

1,549,197

Deferred revenue

 

 

 

 

30,850

 

624,801

Other financial liabilities

5

 

 

 

29,985

 

29,985

Other non-current liabilities

 

 

1,110,467

 

1,085,558

 

1,464,305

 

1,478,960

Non-current liabilities

 

 

16,762,534

 

16,266,442

 

67,518,952

 

70,517,380

Total liabilities

 

 

18,859,400

 

19,450,759

 

84,461,468

 

86,315,593

 

 

 

 

 

 

 

 

 

 

Shareholders' equity

17

 

 

 

 

 

 

 

 

Share capital

 

 

8,402,544

 

8,402,544

 

8,402,544

 

8,402,544

Treasury shares

 

 

(107,253)

 

(107,140)

 

(107,253)

 

(107,140)

Additional paid-in capital

 

 

2,359,323

 

2,319,928

 

2,359,323

 

2,319,928

Accumulated other comprehensive income

 

 

384,121

 

567,546

 

384,121

 

567,546

Retained earnings

 

 

9,470,289

 

9,470,289

 

9,470,289

 

9,470,289

Loss for the period

 

 

(904,131)

 

 

(904,131)

 

 

 

 

 

 

 

 

 

 

 

Equity attributable to:

 

 

 

 

 

 

 

 

 

  Owners of the Company

 

 

19,604,893

 

20,653,167

 

19,604,893

 

20,653,167

  Non-controlling interests

9.2

 

 

 

27,888,127

 

27,516,232

Total shareholders' equity

 

 

19,604,893

 

20,653,167

 

47,493,020

 

48,169,399

Total liabilities and shareholders' equity

 

 

38,464,293

 

40,103,926

 

131,954,488

 

134,484,992

 

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

Statement of profit or loss

(In thousands of Reais, except earnings per share)

 


 

 

Parent Company

 

Consolidated

 

Note

 

03/31/2023

 

03/31/2022

 

03/31/2023

 

03/31/2022

Net sales

19

 

 

 

9,631,327

 

7,904,887

Cost of sales

20

 

 

 

(7,132,517)

 

(6,189,236)

Gross profit

 

 

 

 

2,498,810

 

1,715,651

 

 

 

 

 

 

 

 

 

 

Selling expenses

20

 

 

 

(339,733)

 

(176,389)

General and administrative expenses

20

 

(86,641)

 

(65,192)

 

(549,783)

 

(385,826)

Other income (expense), net

21

 

18,187

 

(28,611)

 

361,893

 

(100,716)

Operating expenses

 

 

(68,454)

 

(93,803)

 

(527,623)

 

(662,931)

 

 

 

 

 

 

 

 

 

 

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

 

 

(68,454)

 

(93,803)

 

1,971,187

 

1,052,720

 

 

 

 

 

 

 

 

 

 

Interest in earnings of associates

9.1

 

(581,069)

 

662,580

 

52,964

 

11,399

Interest in earnings of joint venture

10

 

128,386

 

82,792

 

1,130,415

 

82,792

Equity in earnings of investees

 

 

(452,683)

 

745,372

 

1,183,379

 

94,191

 

 

 

 

 

 

 

 

 

 

Finance expenses

 

 

(428,483)

 

(309,687)

 

(4,255,260)

 

(734,188)

Finance income

 

 

68,474

 

50,012

 

600,662

 

579,076

Foreign exchange, net

 

 

243,142

 

1,582,295

 

585,342

 

2,754,031

Net effect of derivatives

 

 

(509,086)

 

(1,513,819)

 

300,142

 

(3,120,883)

Finance results, net

22

 

(625,953)

 

(191,199)

 

(2,769,114)

 

(521,964)

 

 

 

 

 

 

 

 

 

 

Profit (loss) before income taxes

 

 

(1,147,090)

 

460,370

 

385,452

 

624,947

 

 

 

 

 

 

 

 

 

 

Income taxes

15

 

 

 

 

 

 

 

 

Current

 

 

30,563

 

 

(1,191,182)

 

(31,575)

Deferred

 

 

212,396

 

49,820

 

386,998

 

(17,536)

 

 

 

242,959

 

49,820

 

(804,184)

 

(49,111)

 

 

 

 

 

 

 

 

 

 

Profit (Loss) for the period

 

 

(904,131)

 

510,190

 

(418,732)

 

575,836

 

 

 

 

 

 

 

 

 

 

Profit (Loss) attributable to:

 

 

 

 

 

 

 

 

 

Owners of the Company

 

 

(904,131)

 

510,190

 

(904,131)

 

510,190

Non-controlling interests

 

 

 

 

485,399

 

65,646

 

 

 

(904,131)

 

510,190

 

(418,732)

 

575,836

 

 

 

 

 

 

 

 

 

 

Earnings per share

18

 

 

 

 

 

 

 

 

Basic

 

 

 

 

 

 

(R$0.4844)

 

R$0.2730

Diluted

 

 

 

 

 

 

(R$0.4888)

 

R$0.2721

 

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

Statement of other comprehensive income

(In thousands of Reais)

 


Parent Company

 

Consolidated

 

03/31/2023

 

03/31/2022

 

03/31/2023

 

03/31/2022

Profit (Loss) for the period

(904,131)

 

510,190

 

(418,732)

 

575,836

Other comprehensive income

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

Foreign currency translation differences

(184,753)

 

364,374

 

(241,448)

 

294,358

Gain (Loss) on cash flow hedge

1,207

 

(2,930)

 

1,585

 

(2,764)

Change in fair value of financial assets, net of taxes

 

1,451

 

 

225

 

(183,546)

 

362,895

 

(239,863)

 

291,819

 

 

 

 

 

 

 

 

Items that will not be reclassified to profit or loss:

 

 

 

 

 

 

Actuarial gains with defined benefit plan, net of taxes

121

 

17,120

 

3,195

 

25,939

Deferred taxes

 

 

(1,086)

 

(8,819)

 

121

 

17,120

 

2,109

 

17,120

 

 

 

 

 

 

 

 

Total comprehensive income (loss) for the period

(1,087,556)

 

890,205

 

(656,486)

 

884,775

 

 

 

 

 

 

 

 

Total comprehensive income (loss) attributable to:

 

 

 

 

 

 

 

Owners of the Company

(1,087,556)

 

890,205

 

(1,087,556)

 

890,205

Non-controlling interests

 

 

431,070

 

(5,430)

 

(1,087,556)

 

890,205

 

(656,486)

 

884,775

 

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

Statement of changes in equity

(In thousands of Reais)

 

 

 

 

 

 

Capital reserve

 

 

 

Profit reserve

 

 

 

 

 

 

 

 

Share capital

 

Treasury share

 

Corporate transactions - Law 6404

 

Capital transactions

 

Accumulated other comprehensive loss

 

Legal

 

Statutory reserve

 

Unrealized profit

 

Accumulated loss

 

Equity attributable to controlling shareholders

 

Interest of non-controlling shareholders

 

Total equity

At January 1, 2023

8,402,544

 

(107,140)

 

737

 

2,319,191

 

567,546

 

58,802

 

9,240,466

 

171,021

 

 

20,653,167

 

27,516,232

 

48,169,399

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loss for the period

 

 

 

 

 

 

 

 

(904,131)

 

(904,131)

 

485,399

 

(418,732)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other comprehensive income (note 17)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gain from cash flow hedge accounting

 

 

 

 

1,207

 

 

 

 

 

1,207

 

378

 

1,585

Foreign currency translation differences

 

 

 

 

(184,753)

 

 

 

 

 

(184,753)

 

(56,695)

 

(241,448)

Actuarial gain on defined benefit plan

 

 

 

 

121

 

 

 

 

 

121

 

1,988

 

2,109

Total comprehensive income (loss) for the period

 

 

 

 

(183,425)

 

 

 

 

(904,131)

 

(1,087,556)

 

431,070

 

(656,486)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Transactions with owners of the Company

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Contributions and distributions
























Funds from capital increase in subsidiary (nota 9.2)

 

 

 

 

 

 

 

 

 

 

21,959

 

21,959

Gain (loss) on capital increase in a subsidiary (note 9.1 | note 9.2)

 

 

 

12,622

 

 

 

 

 

 

12,622

 

(12,622)

 

Share based payments

 

(113)

 

 

768

 

 

 

 

 

 

655

 

1,312

 

1,967

Dividends

 

 

 

 

 

 

 

 

 

 

(72,661)

 

(72,661)

Employee share schemes - value of employee services

 

 

 

26,321

 

 

 

 

 

 

26,321

 

2,837

 

29,158

Total contributions and distributions

 

(113)

 

 

39,711

 

 

 

 

 

 

39,598

 

(59,175)

 

(19,577)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Changes in ownership interests

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Change of shareholding interest in subsidiary (Note 9.1)

 

 

 

(316)

 

 

 

 

 

 

(316)

 

 

(316)

Total transactions with owners of the Company

 

(113)

 

 

39,395

 

 

 

 

 

 

39,282

 

(59,175)

 

(19,893)

At March, 31, 2023

8,402,544

 

(107,253)

 

737

 

2,358,586

 

384,121

 

58,802

 

9,240,466

 

171,021

 

(904,131)

 

19,604,893

 

27,888,127

 

47,493,020

 

Statement of changes in equity

(In thousands of Reais)

 

 

 

 

 

 

Capital reserve

 

 

 

Profit reserve

 

 

 

 

 

 

 

 

 

Share capital

 

Treasury share

 

Corporate transactions - Law 6404

 

Capital transactions

 

Accumulated other comprehensive loss

 

Legal

 

Statutory reserve

 

Profit to be realized

 

Retained earnings

 

Accumulated profits

 

Equity attributable to controlling shareholders

 

Non-controlling interest

 

Total equity

At January 1, 2022

6,365,853

 

(69,064)

 

737

 

(1,690,972)

 

(521,609)

 

348,753

 

9,872,037

 

171,021

 

264,181

 

 

14,740,937

 

14,129,085

 

28,870,022

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Profit for the period

 

 

 

 

 

 

 

 

 

510,190

 

510,190

 

65,646

 

575,836

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other comprehensive income (note 17)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gain from cash flow hedge accounting

 

 

 

 

(2,930)

 

 

 

 

 

 

(2,930)

 

166

 

(2,764)

Foreign currency translation differences

 

 

 

 

364,374

 

 

 

 

 

 

364,374

 

(70,016)

 

294,358

Actuarial gain on defined benefit plan

 

 

 

 

17,120

 

 

 

 

 

 

17,120

 

 

17,120

Change in fair value of financial assets

 

 

 

 

1,451

 

 

 

 

 

 

1,451

 

(1,226)

 

225

Total comprehensive income for the period

 

 

 

 

380,015

 

 

 

 

 

510,190

 

890,205

 

(5,430)

 

884,775

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Transactions with owners of the Company

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Contributions and distributions


























Share based payments

 

(159)

 

 

(6,946)

 

 

 

 

 

 

 

(7,105)

 

(1,079)

 

(8,184)

Dividends

 

 

 

 

 

 

 

 

 

 

 

(18,007)

 

(18,007)

Business combination

 

 

 

 

 

 

 

 

 

 

 

917,783

 

917,783

Employee share schemes - value of employee services

 

 

 

17,179

 

 

 

 

 

 

 

17,179

 

5,662

 

22,841

Total contributions and distributions

 

(159)

 

 

10,233

 

 

 

 

 

 

 

10,074

 

904,359

 

914,433

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Changes in ownership interests

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Change of shareholding interest in subsidiary

 

 

 

6,215

 

 

 

 

 

 

 

6,215

 

(117,769)

 

(111,554)

Total changes in ownership interests

 

(159)

 

 

16,448

 

 

 

 

 

 

 

16,289

 

786,590

 

802,879

At March, 31, 2022

6,365,853

 

(69,223)

 

737

 

(1,674,524)

 

(141,594)

 

348,753

 

9,872,037

 

171,021

 

264,181

 

510,190

 

15,647,431

 

14,910,245

 

30,557,676

 

(In thousands of Reais)

 

 

Note

 

Parent Company

 

Consolidated

 

 

 

03/31/2023

 

03/31/2022

 

03/31/2023

 

03/31/2022

Cash flows from operating activities

 

 

 

 

 

 

 

 

 

Profit (loss) before income taxes

 

 

(1,147,090)

 

460,370

 

385,452

 

624,947

Adjustments for:

 

 

 

 

 

 

 

 

 

Depreciation and amortization

20

 

3,422

 

3,690

 

785,219

 

754,862

Interest in earnings of subsidiaries and associates

9.1

 

581,069

 

(662,580)

 

(52,964)

 

(11,399)

Interest in earnings of joint venture

10

 

(128,386)

 

(82,792)

 

(1,130,415)

 

(82,792)

Loss (gain) on disposed assets

21

 

 

 

(793)

 

9,272

Share based payment

24

 

19,562

 

15,244

 

39,719

 

25,734

Provision for legal expenses, receivables, and tax installments

21

 

22,465

 

13,973

 

63,627

 

93,837

Interest, derivatives, monetary and foreign exchange variations, net

 

 

602,506

 

206,226

 

3,098,422

 

825,148

Sectorial financial assets and liabilities, net

5.10

 

 

 

27,655

 

24,646

Provisions for employee benefits

 

 

13,196

 

8,206

 

69,450

 

67,465

Allowance for expected credit losses

 

 

 

 

3,818

 

7,992

Tax credit recovery

 

 

 

 

(4,225)

 

(28,771)

Others

 

 

(49,536)

 

13,033

 

(309,775)

 

(20,362)

 

 

 

(82,792)

 

(24,630)

 

2,975,190

 

2,290,579

Variation in:

 

 

 

 

 

 

 

 

 

Trade receivables

 

 

 

 

(100,241)

 

(477,799)

Inventories

 

 

 

 

(87,749)

 

57,692

Other taxes, net

 

 

1,591

 

(11,969)

 

138,448

 

(16,822)

Income tax

 

 

37,611

 

18,754

 

(260,208)

 

(143,674)

Related parties, net

 

 

(47,810)

 

(39,981)

 

(2,948)

 

145,011

Suppliers

 

 

(113,534)

 

(2,436)

 

(324,025)

 

(154,112)

Employee benefits payables

 

 

(44,551)

 

(29,067)

 

(279,594)

 

(215,527)

Provision for legal proceedings

 

 

(7,028)

 

1,228

 

(81,490)

 

(41,343)

Derivative financial instruments

 

 

 

 

6,662

 

558

Other financial liabilities

 

 

 

 

(194,939)

 

(30,748)

Judicial deposits

 

 

(723)

 

(505)

 

(13,778)

 

5,304

Post-employment benefits

 

 

 

 

(9,369)

 

(31,388)

Other assets and liabilities, net

 

 

(18,424)

 

(31,341)

 

51,058

 

(87,091)

 

 

 

(192,868)

 

(95,317)

 

(1,158,173)

 

(989,939)

Net cash (used in) generated from operating activities

 

 

(275,660)

 

(119,947)

 

1,817,017

 

1,300,640

 

 

 

 

 

 

 

 

 

 

Cash flows (used in) from investing activities

 

 

 

 

 

 

 

 

 

Capital contribution to subsidiaries and associates

9.1

 

(4,000)

 

(411,374)

 

 

(15,000)

Capital reduction in subsidiaries

 

 

 

 

 

(1,211,650)

Sale (purchase) of marketable securities

 

 

201,828

 

375,133

 

(749,572)

 

125,322

Restricted cash

 

 

(1,139)

 

(756)

 

(18,719)

 

(2,884)

Dividends received from subsidiaries and associates

17

 

266,624

 

1,419

 

6,748

 

3,407

Dividends received from joint venture

17

 

46,103

 

517,233

 

405,926

 

517,233

Dividends received from finance investment

 

 

              —

 

               —

 

457,450

 

             —

Acquisition of instruments designated at fair value

 

 

 

 

(2,281)

 

(33,807)

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

 

 

(1,010)

 

(603)

 

(1,508,133)

 

(1,075,612)

Receipt of derivative financial instruments, except debt

 

 

18,037

 

 

21,398

 

Payment of derivative financial instruments, except debt

 

 

              —

 

                —

 

(4,019)

 

                —

Reclassification of assets held for sale

 

 

 

 

(20,926)

 

Others

 

 

 

(300)

 

 

(300)

Net cash generated from (used in) generated in investing activities

 

 

526,443

 

480,752

 

(1,412,128)

 

(1,693,291)

Statement of cash flow

(In thousands of Reais)

 

Cash flows from financing activities

 

 

 

 

 

 

 

 

 

Loans, borrowings and debentures raised

5.4

 

 

 

372,110

 

2,075,048

Principal repayment of loans, borrowings and debentures

5.4

 

 

 

(434,343)

 

(3,965,112)

Payment of interest on loans, borrowings and debentures

5.4

 

(277,848)

 

(402,752)

 

(951,128)

 

(990,888)

Payment of derivative financial instruments

 

 

(302,650)

 

(321,764)

 

(759,943)

 

(409,128)

Receipt of derivative financial instruments

 

 

7,962

 

36,432

 

7,984

 

88,249

Costs of banking operations with derivatives

22

 

               —

 

               —

 

(247,163)

 

                —

Principal repayment of leases

5.5

 

(1,234)

 

(1,220)

 

(156,458)

 

(86,474)

Payment of interest on leases

5.5

 

(885)

 

(1,012)

 

(51,672)

 

(51,676)

Proceeds from capital contributions by non-controlling shareholders

9.2

 

 

 

21,959

 

1,625

Related parties

 

 

(275,446)

 

(195,181)

 

 

Proceeds from the sale of treasury shares

 

 

 

 

 

(25,084)

Acquisition of non-controlling shareholders’ shares

 

 

 

(6,082)

 

 

Dividends paid

17

 

 

 

(102,712)

 

Share options exercised

 

 

 

 

(293)

 

Net cash used in financing activities

 

 

(850,101)

 

(891,579)

 

(2,301,659)

 

(3,363,440)

 

 

 

 

 

 

 

 

 

 

Decrease in cash and cash equivalents

 

 

(599,318)

 

(530,774)

 

(1,896,770)

 

(3,756,091)

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents at the beginning of the period

 

 

1,348,461

 

1,718,077

 

13,301,716

 

16,174,130

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

 

 

(3,322)

 

(118,516)

 

(19,520)

 

(334,907)

Cash and cash equivalents at the end of the period

 

 

745,821

 

1,068,787

 

11,385,426

 

12,083,132

 

 

 

 

 

 

 

 

 

 

Additional information

 

 

 

 

 

 

 

 

 

Income tax paid

 

 

 

 

532,647

 

76,632

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

Non-cash transactions:

 

The Company presents its statements of cash flows using the indirect method. During the period ended March 31, 2023, the Company carried out the following transactions that did not involve cash and, therefore, are not reflected in the parent company and consolidated statement of cash flows: 

 


i.

Recognition of right-of-use assets of R$17,124 (R$52,776 on March 31, 2022), resulting from the application of inflation indexes and new contracts classified under the leasing rule (Note 11.4).





ii.

There was no acquisition of property, plant and equipment and intangible assets with payment in installments on March 31, 2023 (R$35,627 on March 31, 2022).

 

Disclosure of interest and dividends:

 

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


Statement of value added

(In thousands of Reais)


 

Parent Company

 

Consolidated

 

03/31/2023

 

03/31/2022

 

03/31/2023

 

03/31/2022

Revenues

 

 

 

 

 

 

 

Net sales

 

 

11,384,158

 

9,475,205

Other income (expense), net

47,671

 

(7,186)

 

424,246

 

(32,054)

Impairment gain (loss) on trade receivables

 

 

1,958

 

(7,992)

 

47,671

 

(7,186)

 

11,810,362

 

9,435,159

Inputs purchased from third parties

 

 

 

 

 

 

 

Cost of goods sold and services rendered

50,298

 

 

6,869,850

 

3,412,116

Materials, energy, third-party services and others

 

37,135

 

480,953

 

2,970,367

 

50,298

 

37,135

 

7,350,803

 

6,382,483

 

 

 

 

 

 

 

 

Gross value added

(2,627)

 

(44,321)

 

4,459,559

 

3,052,676

Retention

 

 

 

 

 

 

 

Depreciation and amortization

3,422

 

3,690

 

785,219

 

754,862

 

3,422

 

3,690

 

785,219

 

754,862

 

 

 

 

 

 

 

 

Net value added

(6,049)

 

(48,011)

 

3,674,340

 

2,297,814

 

 

 

 

 

 

 

 

Value added transferred in

 

 

 

 

 

 

 

Interest earnings in associates

(581,069)

 

662,580

 

52,964

 

11,399

Interest earnings in joint venture

128,386

 

82,792

 

1,130,415

 

82,792

Finance revenue

68,476

 

50,012

 

595,697

 

509,785

 

(384,207)

 

795,384

 

1,779,076

 

603,976

 

 

 

 

 

 

 

 

Value added to be distributed

(390,256)

 

747,373

 

5,453,416

 

2,901,790

 

 

 

 

 

 

 

 

Distribution of value added

 

 

 

 

 

 

 

Personnel and payroll charges

56,494

 

40,445

 

586,678

 

442,454

Direct remuneration

52,613

 

37,763

 

486,732

 

359,872

Benefits

2,594

 

1,786

 

75,034

 

67,249

FGTS and others

1,287

 

896

 

24,912

 

15,333

 

 

 

 

 

 

 

 

Taxes, fees and contributions

(237,044)

 

(44,478)

 

1,886,222

 

814,086

Federal

(238,849)

 

(46,051)

 

1,140,888

 

258,744

State

 

 

712,886

 

521,696

Municipal

1,805

 

1,573

 

32,448

 

33,646

 

 

 

 

 

 

 

 

Financial expenses and rents

694,425

 

241,216

 

3,399,248

 

1,069,414

Interest and foreign exchange variation

709,328

 

226,260

 

3,082,494

 

992,892

Rents

 

 

39,388

 

40,018

Others

(14,903)

 

14,956

 

277,366

 

36,504

 

 

 

 

 

 

 

 

Equity Remuneration

(904,131)

 

510,190

 

(418,732)

 

575,836

Non-controlling interests

 

 

485,399

 

65,646

Retained profits (loss)

(904,131)

 

510,190

 

(904,131)

 

510,190

 

 

 

 

 

 

 

 

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

(In thousands of Reais, except when otherwise indicated)

1. OPERATIONS

Cosan S.A. (“Cosan” or “the Company”) is a publicly traded company at B3 S.A. - Brasil, Bolsa, Balcão (“B3”) in the special New Market (Novo Mercado) segment under the symbol “CSAN3”. The Company's American Depositary Shares (“ADSs”) are listed on the New York Stock Exchange, or “NYSE”, and are traded under the symbol “CSAN”. Cosan is a corporation (sociedade anônima) of indefinite term incorporated under the laws of Brazil, with its registered office in the city of São Paulo, state of São Paulo. Mr. Rubens Ometto Silveira Mello is the ultimate controlling shareholder of Cosan.

The Company, through its subsidiary Cosan Oito S.A. ("Cosan Oito"), has financial investments in Vale S.A. ("Vale") representing 4.96% of the total outstanding shares and 4.85% of Vale's total capital stock on March 31, 2023.

1.1. RELEVANTS EVENTS IN THE PERIOD

 

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

On March 10, 2023, the Company entered into a share purchase agreement providing for the sale of its entire equity interest in Sinlog Tecnologia em Logística S.A. The transaction was completed on May 2, 2023. For more information see note 8.

1.1.2. RUSSIAN-UKRAINIAN CONFLIT

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

2. STATEMENT OF COMPLIANCE

These individual and consolidated interim financial statements were prepared and are being presented in accordance with technical pronouncement CPC 21 (R1) - Interim Financial Statements and with International Accounting Standard IAS 34 - Interim Financial Reporting, issued by the International Accounting Standards Board (IASB), and also based on the provisions contained in the Brazilian Corporation Law, and presented in accordance with the rules issued by the Brazilian Securities and Exchange Commission, applicable to the preparation of quarterly information - ITR. The interim financial statements do not include all the information necessary for a complete set of financial statements prepared in accordance with IFRS. However, specific explanatory notes are included to explain events and transactions that are significant to an understanding of changes in the Group's financial position and performance since the last annual financial statements.

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

The information in the explanatory notes that did not undergo significant changes compared to the financial statements as of December 31, 2022 were not fully presented in this quarterly information.

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

These interim financial statements were authorized for issue by the Board of Directors on May 15, 2023.

Explanatory Notes to the Financial Statement

(In thousands of Reais, except when otherwise indicated)


3. ACCOUNTING POLICIES

These interim financial statements were prepared following the basis of preparation and accounting policies consistent with those adopted in the preparation of the financial statements as of December 31, 2022. All balances have been rounded to the nearest thousand, unless otherwise indicated.

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

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

 

Reconciliation:

 

  1. Cosan Corporate: In addition to the Company's corporate structure, which includes expenses with consulting services, personnel and lawsuits, the Cosan corporate segment includes the investment made in Vale S.A. (“Vale”), as well as 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 venture," the reconciliation between these segments is demonstrated.


Explanatory Notes to the Financial Statement

(In thousands of Reais, except when otherwise indicated)

 

 

March 31, 2023

 

Reported segments

 

Reconciliation

 

Consolidated

 

Raízen

 

Gas and Power

 

Moove

 

Logistics

 

Cosan Investments

 

Cosan Corporate

 

Deconsolidation of Joint Venture

 

Elimination Between Segments

 

 

 

 

 

 

Land

 

Other Investments

 

 

 

 

Statement of profit or loss

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross sales

58,415,510

 

5,661,690

 

3,155,720

 

2,529,262

 

142,063

 

1,722

 

 

(58,415,510)

 

(12,975)

 

11,477,482

Domestic market (i)

58,415,510

 

5,661,690

 

2,971,664

 

2,529,042

 

142,063

 

1,722

 

 

(58,415,510)

 

(12,975)

 

11,293,206

Foreign market (i)

 

 

184,056

 

220

 

 

 

 

 

 

184,276

Net sales

54,951,266

 

4,535,004

 

2,587,173

 

2,383,828

 

136,767

 

1,530

 

 

(54,951,266)

 

(12,975)

 

9,631,327

Cost of sales

(48,006,292)

 

(3,594,603)

 

(1,943,646)

 

(1,603,595)

 

 

(3,648)

 

 

48,006,292

 

12,975

 

(7,132,517)

Gross profit

6,944,974

 

940,401

 

643,527

 

780,233

 

136,767

 

(2,118)

 

 

(6,944,974)

 

 

2,498,810

Selling expenses

(1,262,510)

 

(38,906)

 

(291,721)

 

(8,550)

 

 

(556)

 

 

1,262,510

 

 

(339,733)

General and administrative expenses

(842,304)

 

(197,301)

 

(137,650)

 

(102,921)

 

(17,965)

 

(17,737)

 

(76,209)

 

842,304

 

 

(549,783)

Other income (expenses), net

489,328

 

(5,708)

 

(10,696)

 

8,952

 

(2,039)

 

(17)

 

371,401

 

(489,328)

 

 

361,893

Interest in earnings of associates

(33,814)

 

52,135

 

 

829

 

21,039

 

 

(942,069)

 

33,814

 

921,030

 

52,964

Interest in earnings of joint venture

 

 

 

 

 

 

1,130,415

 

 

 

1,130,415

Finance result, net

(1,363,440)

 

(465,432)

 

(80,073)

 

(607,400)

 

6,202

 

(709)

 

(1,621,702)

 

1,363,440

 

 

(2,769,114)

Finance expenses

(1,357,398)

 

(759,590)

 

(76,806)

 

(944,378)

 

(1,695)

 

2,391

 

(2,475,182)

 

1,357,398

 

 

(4,255,260)

Finance revenue

182,864

 

199,916

 

22,684

 

296,768

 

7,897

 

293

 

73,104

 

(182,864)

 

 

600,662

Foreign exchange, net

363,612

 

47,596

 

(10,378)

 

137,084

 

 

(3,393)

 

414,433

 

(363,612)

 

 

585,342

Derivatives

(552,518)

 

46,646

 

(15,573)

 

(96,874)

 

 

 

365,943

 

552,518

 

 

300,142

Income tax

(1,305,082)

 

(1,076,599)

 

(293,768)

 

(96)

 

(17,893)

 

 

584,172

 

1,305,082

 

 

(804,184)

Profit (Loss) for the period

2,627,152

 

(791,410)

 

(170,381)

 

71,047

 

126,111

 

(21,137)

 

(553,992)

 

(2,627,152)

 

921,030

 

(418,732)

Profit (Loss) attributed to:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owners of the Company

2,559,212

 

(699,089)

 

(119,249)

 

22,287

 

48,793

 

(19,169)

 

(1,058,734)

 

(2,559,212)

 

921,030

 

(904,131)

Non-controlling interests

67,940

 

(92,321)

 

(51,132)

 

48,760

 

77,318

 

(1,968)

 

504,742

 

(67,940)

 

 

485,399

 

2,627,152

 

(791,410)

 

(170,381)

 

71,047

 

126,111

 

(21,137)

 

(553,992)

 

(2,627,152)

 

921,030

 

(418,732)

Other selected data

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

1,518,716

 

206,857

 

72,082

 

502,005

 

69

 

769

 

3,437

 

(1,518,716)

 

 

785,219

EBITDA

6,814,390

 

957,478

 

275,542

 

1,180,548

 

137,871

 

(19,659)

 

486,975

 

(6,814,390)

 

921,030

 

3,939,785

Additions to PPE, intangible assets and contract assets

4,137,774

 

527,029

 

34,073

 

927,860

 

11,836

 

6,325

 

1,010

 

(4,137,774)

 

 

1,508,133

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EBITDA reconciliation

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Profit (Loss) for the period, net

2,627,152

 

(791,410)

 

(170,381)

 

71,047

 

126,111

 

(21,137)

 

(553,992)

 

(2,627,152)

 

921,030

 

(418,732)

Income taxes

1,305,082

 

1,076,599

 

293,768

 

96

 

17,893

 

 

(584,172)

 

(1,305,082)

 

 

804,184

Finance result, net

1,363,440

 

465,432

 

80,073

 

607,400

 

(6,202)

 

709

 

1,621,702

 

(1,363,440)

 

 

2,769,114

Depreciation and amortization

1,518,716

 

206,857

 

72,082

 

502,005

 

69

 

769

 

3,437

 

(1,518,716)

 

 

785,219

EBITDA

6,814,390

 

957,478

 

275,542

 

1,180,548

 

137,871

 

(19,659)

 

486,975

 

(6,814,390)

 

921,030

 

3,939,785

 

(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)


 

March 31, 2022

 

Reported segments

 

Reconciliation

 

 

 

Raízen

 

Gas and Power

 

Moove

 

Logistics

 

Cosan Investments

 

Cosan Corporate

 

Deconsolidated effects

 

Segments eliminations

 

 

 

 

 

 

 

Land

 

Other Investments

 

 

 

 

Consolidated

Statement of profit or loss

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross sales

57,215,878

 

5,077,689

 

2,092,210

 

2,333,243

 

50,686

 

2,081

 

 

(57,215,878)

 

(15,692)

 

9,540,217

Domestic market (i)

57,215,878

 

5,077,689

 

1,938,927

 

2,277,761

 

50,686

 

2,081

 

 

(57,215,878)

 

(15,692)

 

9,331,452

Foreign market (i)

 

 

153,283

 

55,482

 

 

 

 

 

 

208,765

Net sales

53,477,656

 

4,005,830

 

1,657,694

 

2,206,362

 

48,857

 

1,836

 

 

(53,477,656)

 

(15,692)

 

7,904,887

Cost of sales

(50,976,770)

 

(3,300,672)

 

(1,328,188)

 

(1,573,863)

 

 

(2,205)

 

 

50,976,770

 

15,692

 

(6,189,236)

Gross profit

2,500,886

 

705,158

 

329,506

 

632,499

 

48,857

 

(369)

 

 

(2,500,886)

 

 

1,715,651

Selling expenses

(1,170,662)

 

(38,470)

 

(129,271)

 

(6,310)

 

 

(2,338)

 

 

1,170,662

 

 

(176,389)

General and administrative expenses

(674,476)

 

(140,429)

 

(62,714)

 

(100,194)

 

(10,533)

 

(15,177)

 

(56,779)

 

674,476

 

 

(385,826)

Other income (expenses), net

50,454

 

(28,932)

 

14,871

 

(54,883)

 

(3,163)

 

 

(28,609)

 

(50,454)

 

 

(100,716)

Interest in earnings of associates

(23,060)

 

 

 

7,096

 

 

(58)

 

504,122

 

23,060

 

(499,761)

 

11,399

Interest in earnings of joint venture

 

-

 

 

 

 

 

82,792

 

 

 

82,792

Finance result, net

(645,660)

 

(37,376)

 

1,729

 

(500,770)

 

4,796

 

(18,786)

 

28,443

 

645,660

 

 

(521,964)

Finance expenses

(429,626)

 

(319,198)

 

(5,622)

 

(348,155)

 

(82)

 

1,152

 

(62,283)

 

429,626

 

 

(734,188)

Finance revenue

175,152

 

267,474

 

10,813

 

243,140

 

4,878

 

827

 

51,944

 

(175,152)

 

 

579,076

Foreign exchange, net

1,999,144

 

277,106

 

48,380

 

890,724

 

 

(20,765)

 

1,558,586

 

(1,999,144)

 

 

2,754,031

Derivatives

(2,390,330)

 

(262,758)

 

(51,842)

 

(1,286,479)

 

 

 

(1,519,804)

 

2,390,330

 

 

(3,120,883)

Income tax

235,776

 

22,514

 

(8,598)

 

(45,690)

 

(6,136)

 

1

 

(11,202)

 

(235,776)

 

 

(49,111)

Profit (Loss) for the period

273,258

 

482,465

 

145,523

 

(68,252)

 

33,821

 

(36,727)

 

518,767

 

(273,258)

 

(499,761)

 

575,836

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Profit (Loss) attributed to:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owners of the Company

207,834

 

427,656

 

101,891

 

(20,241)

 

16,946

 

(35,068)

 

518,767

 

(207,834)

 

(499,761)

 

510,190

Non-controlling interests

65,424

 

54,809

 

43,632

 

(48,011)

 

16,875

 

(1,659)

 

 

(65,424)

 

 

65,646

 

273,258

 

482,465

 

145,523

 

(68,252)

 

33,821

 

(36,727)

 

518,767

 

(273,258)

 

(499,761)

 

575,836

Other selected data

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

1,994,856

 

205,232

 

21,003

 

523,749

 

58

 

1,111

 

3,710

 

(1,994,856)

 

(1)

 

754,862

EBITDA

2,677,998

 

702,559

 

173,395

 

1,001,957

 

35,219

 

(16,831)

 

505,236

 

(2,677,998)

 

(499,762)

 

1,901,773

Additions to PPE, intangible assets and contract assets

2,851,078

 

370,804

 

5,318

 

691,996

 

3,260

 

3,631

 

603

 

(2,851,078)

 

 

1,075,612

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EBITDA reconciliation

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Profit (Loss) for the period

273,258

 

482,465

 

145,523

 

(68,252)

 

33,821

 

(36,727)

 

518,767

 

(273,258)

 

(499,761)

 

575,836

Income taxes

(235,776)

 

(22,514)

 

8,598

 

45,690

 

6,136

 

(1)

 

11,202

 

235,776

 

 

49,111

Finance result, net

645,660

 

37,376

 

(1,729)

 

500,770

 

(4,796)

 

18,786

 

(28,443)

 

(645,660)

 

 

521,964

Depreciation and amortization

1,994,856

 

205,232

 

21,003

 

523,749

 

58

 

1,111

 

3,710

 

(1,994,856)

 

(1)

 

754,862

EBITDA

2,677,998

 

702,559

 

173,395

 

1,001,957

 

35,219

 

(16,831)

 

505,236

 

(2,677,998)

 

(499,762)

 

1,901,773

 

(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)


 

March 31, 2023

 

Reported segments

 

Reconciliation

 

 

Raízen

 

Gas and Power

 

Moove

 

Logistics

 

Cosan Investments

 

Cosan Corporate

 

Deconsolidation of Joint Venture

 

Elimination Between Segments

 

 

 

 

 

 

 

Lands

 

Other Investments

 

 

 

 

Consolidated

Statement of financial position:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

8,733,396

 

3,935,777

 

757,076

 

5,253,735

 

28,786

 

100,841

 

1,309,211

 

(8,733,396)

 

 

11,385,426

Marketable securities

176,530

 

459,283

 

148,457

 

1,957,773

 

154,747

 

90,776

 

18,236,787

 

(176,530)

 

 

21,047,823

Trade receivables

8,920,350

 

1,747,469

 

1,252,283

 

613,352

 

341,296

 

 

 

(8,920,350)

 

 

3,954,400

Derivative financial instruments - assets

9,279,328

 

315,560

 

 

990,850

 

 

 

2,098,480

 

(9,279,328)

 

 

3,404,890

Inventories

10,236,764

 

145,796

 

1,556,503

 

214,340

 

 

8

 

 

(10,236,764)

 

 

1,916,647

Sectorial financial assets

 

359,766

 

 

 

 

 

 

 

 

359,766

Other financial assets

213,876

 

1,849

 

562

 

 

 

 

86,182

 

(213,876)

 

 

88,593

Other current assets

10,041,104

 

1,014,941

 

387,869

 

731,941

 

134,918

 

174,823

 

1,724,744

 

(10,041,104)

 

(1,195,520)

 

2,973,716

Other non-current assets

11,659,290

 

875,756

 

169,411

 

3,562,532

 

20,337

 

776

 

3,318,342

 

(11,659,290)

 

(271,761)

 

7,675,393

Investments in associates

 

2,541,706

 

 

375,111

 

72,582

 

 

14,755,069

 

 

(14,820,741)

 

2,923,727

Investments in joint venture

1,378,852

 

 

 

 

 

 

11,671,644

 

(1,378,852)

 

 

11,671,644

Biological assets

4,140,466

 

 

 

 

 

 

 

(4,140,466)

 

 

Investment properties

 

 

 

 

14,047,331

 

 

 

 

 

14,047,331

Contract assets

3,258,850

 

746,871

 

13,988

 

 

 

 

 

(3,258,850)

 

 

760,859

Right-of-use assets

10,276,074

 

84,053

 

164,435

 

7,633,579

 

3,518

 

 

24,983

 

(10,276,074)

 

 

7,910,568

Property, plant and equipment

28,665,960

 

824,654

 

775,472

 

17,394,827

 

31

 

366,264

 

56,997

 

(28,665,960)

 

 

19,418,245

Intangible assets

9,350,222

 

12,434,999

 

2,801,372

 

6,738,742

 

 

437,363

 

2,984

 

(9,350,222)

 

 

22,415,460

Loans, borrowings and debentures

(29,454,938)

 

(8,648,534)

 

(2,788,438)

 

(16,685,581)

 

 

 

(24,496,599)

 

29,454,938

 

 

(52,619,152)

Derivative financial instruments - liabilities

(8,237,802)

 

(244,996)

 

(25,325)

 

(1,336,033)

 

 

 

(2,022,204)

 

8,237,802

 

 

(3,628,558)

Trade payables

(21,452,338)

 

(1,579,265)

 

(1,653,871)

 

(541,038)

 

(64,302)

 

(684)

 

(1,766)

 

21,452,338

 

 

(3,840,926)

Employee benefits payables

(1,278,828)

 

(156,183)

 

(79,022)

 

(191,066)

 

 

(3,769)

 

(17,925)

 

1,278,828

 

 

(447,965)

Sectorial financial liabilities

 

(1,684,108)

 

 

 

 

 

 

 

 

(1,684,108)

Other current liabilities

(8,315,906)

 

(2,700,914)

 

(579,508)

 

(1,644,557)

 

(873,528)

 

(12,434)

 

(1,157,755)

 

8,315,906

 

639,103

 

(6,329,593)

Leases

(10,814,510)

 

(78,523)

 

(162,330)

 

(3,159,131)

 

(3,659)

 

2

 

(32,311)

 

10,814,510

 

 

(3,435,952)

Other non-current liabilities

(9,633,530)

 

(2,708,817)

 

(577,790)

 

(6,421,913)

 

(467,668)

 

(66,733)

 

(3,030,356)

 

9,633,530

 

798,063

 

(12,475,214)

Total assets (net of liabilities) allocated by segment

27,143,210

 

7,687,140

 

2,161,144

 

15,487,463

 

13,394,389

 

1,087,233

 

22,526,507

 

(27,143,210)

 

(14,850,856)

 

47,493,020

Total assets

116,331,062

 

25,488,480

 

8,027,428

 

45,466,782

 

14,803,546

 

1,170,851

 

53,285,423

 

(116,331,062)

 

(16,288,022)

 

131,954,488

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Shareholders’ equity attributable to:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owners of the Company

27,143,210

 

3,612,117

 

1,513,046

 

4,637,272

 

4,189,215

 

1,064,944

 

19,439,155

 

(27,143,210)

 

(14,850,856)

 

19,604,893

Non-controlling interests

 

4,075,023

 

648,098

 

10,850,191

 

9,205,174

 

22,289

 

3,087,352

 

 

 

27,888,127

Total shareholders’ equity

27,143,210

 

7,687,140

 

2,161,144

 

15,487,463

 

13,394,389

 

1,087,233

 

22,526,507

 

(27,143,210)

 

(14,850,856)

 

47,493,020

 

Explanatory Notes to the Financial Statement

(In thousands of Reais, except when otherwise indicated)

 

 

December 31, 2022

 

Reported segments

 

Reconciliation

 

 

Raízen

 

Gas and Power

 

Moove

 

Logistics

 

Cosan Investments

 

Cosan Corporate

 

Deconsolidation of Joint Venture

 

Elimination Between Segments

 

 

 

 

 

 

 

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

 

1,843

 

 

(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 venture

1,371,430

 

 

 

 

 

 

11,221,356

 

(1,371,430)

 

 

11,221,356

Biological assets

3,254,850

 

 

 

 

9,992

 

 

 

(3,254,850)

 

 

9,992

Investment properties

 

 

 

 

14,103,060

 

 

 

 

 

14,103,060

Contract assets

3,297,856

 

1,110,335

 

8,380

 

 

 

 

 

(3,297,856)

 

 

1,118,715

Right-of-use assets

9,556,152

 

83,059

 

170,120

 

7,732,284

 

3,584

 

790

 

23,032

 

(9,556,152)

 

 

8,012,869

Property, plant and equipment

25,210,448

 

671,573

 

805,377

 

17,049,188

 

34

 

363,374

 

58,890

 

(25,210,448)

 

 

18,948,436

Intangible assets

9,337,192

 

12,015,135

 

2,854,874

 

6,774,306

 

 

475,337

 

2,290

 

(9,337,192)

 

 

22,121,942

Loans, borrowings and debentures

(33,551,302)

 

(8,278,839)

 

(2,862,154)

 

(16,758,088)

 

 

 

(25,088,135)

 

33,551,302

 

 

(52,987,216)

Derivative financial instruments - liabilities

(4,909,074)

 

(400,351)

 

(18,146)

 

(1,412,945)

 

 

 

(3,459,490)

 

4,909,074

 

 

(5,290,932)

Trade payables

(18,789,160)

 

(1,842,810)

 

(1,602,936)

 

(746,433)

 

(71,684)

 

(790)

 

(115,198)

 

18,789,160

 

 

(4,379,851)

Employee benefits payables

(837,208)

 

(193,585)

 

(112,590)

 

(296,833)

 

 

(7,232)

 

(49,281)

 

837,208

 

 

(659,521)

Sectorial financial liabilities

 

(1,616,616)

 

 

 

 

 

 

 

 

(1,616,616)

Other current liabilities

(7,176,122)

 

(906,844)

 

(397,704)

 

(1,786,009)

 

(905,816)

 

(3,105)

 

(1,230,804)

 

7,176,122

 

609,462

 

(4,620,820)

Leases

(10,568,042)

 

(76,606)

 

(166,651)

 

(3,254,011)

 

(3,708)

 

(818)

 

(30,364)

 

10,568,042

 

 

(3,532,158)

Other non-current liabilities

(7,983,554)

 

(3,326,667)

 

(571,672)

 

(6,286,975)

 

(465,486)

 

(66,883)

 

(3,335,333)

 

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:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owners of the Company

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 interests

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)


4.1 NET SALES BY SEGMENT

 

03/31/2023

 

03/31/2022

Reported segment

 

 

 

Raízen

 

 

 

  Ethanol

6,549,693

 

6,630,917

  Sugar

5,966,227

 

3,839,787

  Gasoline

16,662,811

 

16,139,575

  Diesel

22,607,759

 

23,252,234

  Cogeneration

826,045

 

727,321

  Others

2,338,731

 

2,887,822

 

54,951,266

 

53,477,656

Gas and Power

 

 

 

    Natural gas distribution

 

 

 

      Industrial

2,974,751

 

2,641,572

      Residential

504,040

 

399,893

      Cogeneration

212,892

 

237,111

      Automotive

163,471

 

227,082

      Commercial

194,408

 

161,069

      Thermogeneration

908

 

      Construction revenue

302,908

 

205,769

      Others

181,626

 

77,042

 

4,535,004

 

3,949,538

Electricity trading

 

56,292


4,535,004

 

4,005,830

 

 

 

 

Moove

 

 

 

  Finished product

2,315,918

 

1,528,255

  Base oil

153,990

 

93,649

  Services

117,265

 

35,790

 

2,587,173

 

1,657,694

 

 

 

 

Logistics

 

 

 

  North operations

1,824,670

 

1,741,843

  South operations

449,628

 

369,639

  Container operations

109,530

 

94,880

 

2,383,828

 

2,206,362

 

 

 

 

Cosan Investments

 

 

 

Lands

 

 

 

  Lease and sale of lands

136,767

 

49,511

 

136,767

 

49,511

Other Investments

 

 

 

  Logistical services

1,530

 

1,182

 

1,530

 

1,182

 

 

 

 

Reconciliation

 

 

 

Deconsolidation of joint venture

(54,964,241)

 

(53,493,348)

Total

9,631,327

 

7,904,887

 

Explanatory Notes to the Financial Statement

(In thousands of Reais, except when otherwise indicated)

5. FINANCIAL ASSETS AND LIABILITIES


Financial assets and liabilities are as following:


 

 

 

Parent Company

 

Consolidated

 

Note

 

03/31/2023

 

12/31/2022

 

03/31/2023

 

12/31/2022

Assets

 

 

 

 

 

 

 

 

 

Fair value through financial result

 

 

 

 

 

 

 

 

 

  Cash and cash equivalents

5.2

 

175,405

 

759,965

 

1,186,479

 

1,134,030

  Marketable securities

5.3

 

540,843

 

724,050

 

21,047,823

 

22,099,766

  Derivative financial instruments

5.6

 

1,223,435

 

1,368,809

 

3,404,890

 

4,151,752

  Other financial assets

 

 

 

 

88,593

 

89,238

 

 

 

1,939,683

 

2,852,824

 

25,727,785

 

27,474,786

Amortized cost

 

 

 

 

 

 

 

 

 

  Cash and cash equivalents

5.2

 

570,416

 

588,496

 

10,198,947

 

12,167,686

  Trade receivables

5.7

 

 

 

3,954,400

 

3,927,542

  Restricted cash

5.3

 

36,178

 

35,039

 

155,130

 

139,933

  Receivables from related parties

5.8

 

734,785

 

737,340

 

468,549

 

476,542

  Sectorial financial assets

5.10

 

 

 

359,766

 

342,333

  Dividends and interest on equity receivable

17

 

578,957

 

609,456

 

199,228

 

161,147

 

 

 

1,920,336

 

1,970,331

 

15,336,020

 

17,215,183

Total

 

 

3,860,019

 

4,823,155

 

41,063,805

 

44,689,969

Liabilities

 

 

 

 

 

 

 

 

 

  Amortized cost

 

 

 

 

 

 

 

 

 

   Loans, borrowings and debentures

5.4

 

(5,403,175)

 

(5,475,628)

 

(21,406,672)

 

(21,620,197)

   Trade payables

5.9

 

(1,691)

 

(115,146)

 

(3,840,926)

 

(4,379,851)

   Consideration payable

 

 

 

 

(174,645)

 

(223,960)

   Other financial liabilities

 

 

 

 

(700,399)

 

(954,547)

   Leases

5.5

 

(32,309)

 

(30,365)

 

(3,435,952)

 

(3,532,158)

   Railroad concession payable

13

 

 

 

(3,462,205)

 

(3,351,410)

   Related parties payable

5.8

 

(10,006,398)

 

(10,458,897)

 

(363,467)

 

(387,736)

   Dividends payable

17

 

(279,979)

 

(279,979)

 

(806,370)

 

(892,006)

   Sectorial financial liabilities

5.10

 

 

 

(1,684,108)

 

(1,616,616)

   Installment of tax debts

14

 

(204,358)

 

(202,140)

 

(210,867)

 

(208,760)

 

 

 

(15,927,910)

 

(16,562,155)

 

(36,085,611)

 

(37,167,241)

Fair value through financial result

 

 

 

 

 

 

 

 

 

  Loans, borrowings and debentures

5.4

 

 

 

(31,212,480)

 

(31,367,019)

  Derivative financial instruments

5.6

 

(659,153)

 

(618,947)

 

(3,628,558)

 

(5,290,932)

 

 

 

(659,153)

 

(618,947)

 

(34,841,038)

 

(36,657,951)

Total

 

 

(16,587,063)

 

(17,181,102)

 

(70,926,649)

 

(73,825,192)

 

Explanatory Notes to the Financial Statement

(In thousands of Reais, except when otherwise indicated)


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

 

03/31/2023

 

12/31/2022

 

03/31/2023

 

12/31/2022

Loans and borrowings

5.4

 

5,403,175

 

5,475,628

 

52,619,152

 

52,987,216

Derivative financial instruments on debt(i)

 

 

(743,709)

 

(706,733)

 

68,191

 

1,228,928

 

 

 

4,659,466

 

4,768,895

 

52,687,343

 

54,216,144

 

 

 

 

 

 

 

 

 

 

(-) Cash and cash equivalents

5.2

 

(745,821)

 

(1,348,461)

 

(11,385,426)

 

(13,301,716)

(-) Marketable securities

5.3

 

(540,843)

 

(724,050)

 

(21,047,823)

 

(22,099,766)

 

 

 

(1,286,664)

 

(2,072,511)

 

(32,433,249)

 

(35,401,482)

 

 

 

 

 

 

 

 

 

 

Net debt

 

 

3,372,802

 

2,696,384

 

20,254,094

 

18,814,662

 

(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

Company

Triggers

Ratios

4th issue debenture

Comgás

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

0.23

Debenture 4th to 9th issues

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

1.49

BNDES

Resolution 4.131

Debenture 1st issue

Cosan

1.88

Senior Notes 2027

Cosan Luxembourg S.A.

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

1.65

Senior Notes 2029

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

Rumo

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

11.40

ECA

Senior Notes 2028 (vi)

Rumo Luxembourg S.à r.l.

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

2.32

Senior Notes 2032 (vi)

NCE

Rumo

ECA

Debentures(vii)

BNDES

Sulgás

0.37

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

0.59

Brado

ICSD (ix) cannot be less than 2.0x

1.81

Brado

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

1.58

NCE

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

1.90

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

4.76

 

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

 

On March 31, 2023, the Company and its subsidiaries were complying with all financial and non-financial covenants.

 

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

 

Explanatory Notes to the Financial Statement

(In thousands of Reais, except when otherwise indicated)


5.2. CASH AND CASH EQUIVALENTS

 

 

Parent Company

 

Consolidated

 

03/31/2023

 

12/31/2022

 

03/31/2023

 

12/31/2022

Cash and bank accounts

1,373

 

147

 

190,246

 

307,819

Savings account

163,481

 

184,386

 

746,398

 

974,198

Financial investments

580,967

 

1,163,928

 

10,448,782

 

12,019,699

 

745,821

 

1,348,461

 

11,385,426

 

13,301,716

 

Financial investments include the following:

 

 

 

Parent company

 

Consolidated

 

 

03/31/2023

 

12/31/2022

 

03/31/2023

 

12/31/2022

Applications in investment funds

 

 

 

 

 

 

 

 

Repurchase agreements

 

175,405

 

759,965

 

1,186,479

 

1,181,280

Certificate of bank deposits - CDB

 

 

 

 

123,052

 

 

175,405

 

759,965

 

1,186,479

 

1,304,332

Applications in banks

 

 

 

 

 

 

 

 

Repurchase agreements

 

 

 

136,209

 

96,841

Certificate of bank deposits - CDB

 

405,410

 

403,823

 

8,846,413

 

10,396,376

Others

 

152

 

140

 

279,681

 

222,150

 

 

405,562

 

403,963

 

9,262,303

 

10,715,367

 

 

580,967

 

1,163,928

 

10,448,782

 

12,019,699

 

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

 

Explanatory Notes to the Financial Statement

(In thousands of Reais, except when otherwise indicated)


5.3. MARKETABLE SECURITIES AND RESTRICTED CASH

 

 

Parent company

 

Consolidated

 

03/31/2023

 

12/31/2022

 

03/31/2023

 

12/31/2022

Marketable securities

 

 

 

 

 

 

 

Financial investment in listed entities (i)

 

 

17,693,242

 

19,586,193

Government securities (ii)

540,843

 

724,050

 

3,262,596

 

2,421,297

Certificate of bank deposits - CDB

 

 

1,209

 

1,173

ESG Funds

 

 

90,776

 

91,103

 

540,843

 

724,050

 

21,047,823

 

22,099,766

Current

540,843

 

724,050

 

3,263,805

 

2,422,470

Non-current

 

 

17,784,018

 

19,677,296

Total

540,843

 

724,050

 

21,047,823

 

22,099,766

Restricted cash

 

 

 

 

 

 

 

Securities pledged as collateral

36,178

 

35,039

 

155,130

 

139,933

 

36,178

 

35,039

 

155,130

 

139,933

Current

 

 

7,813

 

8,024

Non-current

36,178

 

35,039

 

147,317

 

131,909

Total

36,178

 

35,039

 

155,130

 

139,933

 

(i)Financial investment in Vale is measured at fair value through profit or loss using the closing price at the reporting date. Such investment was classified as non-current as the Company does not intend to sell these shares in the short term, although these shares are 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.


5.4. LOANS, BORROWINGS AND DEBENTURES

 

The terms and conditions of outstanding loans are as follows:

 

 

 

Financial Charges

 

Parent Company

 

 

 

 

Description

 

Indexer

 

Interest Rate

 

03/31/2023

 

12/31/2022

 

Maturity

 

Goal

No Warranty

 

 

 

 

 

 

 

 

 

 

 

 

Debentures

 

CDI + 2.65%

 

16.66%

 

1,751,911

 

1,819,837

 

08/01/25

 

Investments

 

 

CDI + 1.65%

 

15.53%

 

758,768

 

787,519

 

08/01/28

 

Working capital

 

 

CDI + 1.50%

 

15.35%

 

422,232

 

407,308

 

05/01/28

 

Working capital

 

 

CDI + 1.90%

 

15.81%

 

1,162,719

 

1,120,577

 

05/01/32

 

Working capital

 

 

CDI + 2.00%

 

15.92%

 

910,538

 

946,379

 

08/01/31

 

Working capital

 

 

IPCA + 5.75%

 

12.15%

 

397,007

 

394,008

 

08/01/31

 

Working capital

Total

 

 

 

 

 

5,403,175

 

5,475,628

 

 

 

 

Current

 

 

 

 

 

719,533

 

802,549

 

 

 

 

Non-current

 

 

 

 

 

4,683,642

 

4,673,079

 

 

 

 

 

Explanatory Notes to the Financial Statement

(In thousands of Reais, except when otherwise indicated)

 

 

 

Interest

 

Consolidated

 

 

 

 

Description

 

Index


Annual interest rate

 

03/31/2023

 

12/31/2022

 

Maturity

 

Objective

With guarantee

 

 


 

 

 

 

 

 

 

 

 

Resolution 4,131

 

 


 

 

 

 

 

 

 

 

 

 

 

Prefixed


2.95%

 

867,768

 

868,367

 

10/28/24

 

Investments

 

 

Prefixed


0.25%

 

560,123

 

578,708

 

10/28/24

 

Investments

 

 

Prefixed


3.20%

 

2,009,142

 

2,009,452

 

10/28/25

 

Investments

 

 

Prefixed


0.25%

 

1,295,569

 

1,338,697

 

10/28/25

 

Investments

 

 

Prefixed


3.40%

 

1,966,682

 

1,966,061

 

10/27/26

 

Investments

 

 

Prefixed


0.25%

 

1,267,131

 

1,309,330

 

10/27/26

 

Investments

 

 

Prefixed


3.56%

 

816,767

 

816,172

 

10/26/27

 

Investments

 

 

Prefixed


0.25%

 

525,658

 

543,160

 

10/26/27

 

Investments

BNDES

 

URTJLP


9.45%

 

2,170,133

 

2,221,900

 

07/15/31

 

Investments

 

 

Prefixed


5.89%

 

241,975

 

280,919

 

01/01/25

 

Investments

 

 

Prefixed


3.50%

 

291

 

378

 

01/15/24

 

Investments

 

 

IPCA + 6,01%


8.10%

 

294,921

 

 

12/15/36

 

Investments

 

 

99.98% do CDI


8.10%

 

1,643,740

 

1,653,501

 

06/15/34

 

Investments

 

 

IPCA + 4.10%


8.99%

 

128,750

 

131,885

 

04/16/29

 

Investments

 

 

IPCA + 5.74%


10.71%

 

563,061

 

544,925

 

12/15/36

 

Investments

Export credit note

 

CDI + 1.03%


17.61%

 

71,050

 

98,003

 

02/24/23

 

Investments

 

 

CDI + 2.25%


17.42%

 

63,207

 

62,760

 

05/25/26

 

Investments

 

 

CDI + 2.20%


17.71%

 

30,248

 

 

03/01/26

 

Working capital

 

 

CDI + 2.07%


17.71%

 

50,529

 

50,467

 

03/01/25

 

Working capital

 

 

CDI + 0.80%


14.56%

 

171,850

 

355,770

 

12/26/23

 

Investments

Bank credit note

 

IPCA


5.70%

 

827,917

 

806,028

 

01/15/48

 

Investments

Debentures

 

CDI + 1.79%


15.68%

 

782,784

 

754,785

 

06/15/27

 

Investments

 

 

CDI + 1.30%


15.13%

 

787,522

 

759,175

 

10/15/27

 

Investments

 

 

IPCA + 4.77%


9.69%

 

669,580

 

632,440

 

06/15/31

 

Investments

Export Credit Agency (“ECA”)

 

Euribor + 0.58%


4.00%

 

58,138

 

68,455

 

09/08/26

 

Investments

 

 

IPCA + 4.10%


18.47%

 

75,044

 

73,717

 

01/01/30

 

Investments

 

 

 


 

 

17,939,580

 

17,925,055

 

 

 

 

No Warranty

 

 


 

 

 

 

 

 

 

 

 

 

 

Prefixed


1.90%

 

126,403

 

125,707

 

12/11/23

 

Investments

Resolution 4,131

 

Prefixed


5.50%

 

38,114

 

45,124

 

03/31/25

 

Investments

 

 

Prefixed


3.67%

 

385,074

 

395,285

 

05/30/23

 

Investments

 

 

Prefixed


2.13%

 

963,997

 

1,000,957

 

02/04/25

 

Investments

 

 

Prefixed


1.36%

 

365,242

 

377,705

 

02/23/24

 

Investments

Perpetual Notes

 

Prefixed


8.25%

 

2,572,217

 

2,641,732

 

11/05/40

 

Acquisition

Senior Notes Due 2027

 

Prefixed


7.00%

 

3,414,529

 

3,587,265

 

01/20/27

 

Acquisition

Senior Notes Due 2028

 

Prefixed


5.25%

 

2,132,730

 

2,196,083

 

01/10/28

 

Acquisition

Senior Notes Due 2029

 

Prefixed


5.50%

 

3,797,839

 

3,953,564

 

09/20/29

 

Acquisition

Senior Notes Due 2032

 

Prefixed


4.20%

 

2,068,037

 

2,124,051

 

01/18/32

 

Acquisition

Prepayment

 

3M Libor + 1.00%


1.59%

 

101,909

 

104,667

 

10/23/23

 

Working capital

 

 

1.27%


1.27%

 

147,147

 

151,871

 

07/28/23

 

Working capital

Debentures

 

IPCA + 4.68%


9.60%

 

451,852

 

518,680

 

02/15/26

 

Investments

 

 

IPCA + 4.50%


9.41%

 

1,578,864

 

1,523,382

 

06/15/31

 

Investments

 

 

IPCA + 3.60%


9.55%

 

386,160

 

367,476

 

12/15/30

 

Working capital

 

 

CDI + 2.65%


16.66%

 

1,751,911

 

1,819,837

 

08/25/25

 

Investments

 

 

IPCA + 6.80%


11.82%

 

947,338

 

893,852

 

04/15/30

 

Investments

 

 

IPCA + 3.90%


8.78%

 

1,097,376

 

1,048,252

 

10/15/29

 

Investments

 

 

IPCA + 5.73%


10.70%

 

557,386

 

537,261

 

10/15/33

 

Investments

 

 

IPCA + 4.00%


8.89%

 

986,486

 

941,203

 

12/15/35

 

Investments

 

 

IPCA + 4.54%


9.45%

 

98,663

 

80,987

 

06/15/36

 

Investments

 

 

IPCA + 5.99%


10.97%

 

455,465

 

435,780

 

06/15/32

 

Investments

 

 

IPCA + 5.87%


10.85%

 

943,452

 

907,366

 

12/15/23

 

Investments

 

 

IPCA + 4.33%


9.23%

 

544,532

 

523,837

 

10/15/24

 

Investments

 

 

IGPM + 6.10%


6.28%

 

379,264

 

372,171

 

05/15/28

 

Investments

 

 

CDI + 1.90%


15.81%

 

1,162,719

 

1,120,577

 

05/05/32

 

Investments

 

 

CDI + 1.50%


15.35%

 

422,232

 

407,308

 

05/05/28

 

Investments

 

 

CDI + 1.95%


15.87%

 

856,466

 

824,866

 

08/13/24

 

Investments

 

 

CDI + 1.45%


15.30%

 

414,243

 

399,616

 

12/23/26

 

Investments

 

 

109.20% do CDI


10.06%

 

500,707

 

491,153

 

08/15/31

 

Investments

 

 

IPCA + 7.36%


13.86%

 

119,653

 

114,014

 

12/15/25

 

Investments

 

 

111.60% do CDI


10.17%

 

470,388

 

467,841

 

08/15/36

 

Investments

 

 

CDI + 1.65%


15.53%

 

758,768

 

787,519

 

08/15/28

 

Working capital

 

 

CDI + 2.00%


15.92%

 

910,538

 

946,379

 

08/15/31

 

Working capital

 

 

IPCA + 5.75%


10.72%

 

397,006

 

394,008

 

08/15/31

 

Working capital

Working capital

 

CDI + 1.60%


15.47%

 

100,220

 

100,170

 

06/27/23

 

Working capital

 

 

SOFR + 1.50%


1.50%

 

2,274,645

 

2,334,615

 

05/03/27

 

Acquisition

 

 

 


 

 

34,679,572

 

35,062,161

 

 

 

 

Total

 

 


 

 

52,619,152

 

52,987,216

 

 

 

 

Current

 

 


 

 

4,550,708

 

4,542,205

 

 

 

 

Non-current

 

 


 

 

48,068,444

 

48,445,011

 

 

 

 

 

Explanatory Notes to the Financial Statement

(In thousands of Reais, except when otherwise indicated)


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

 

To calculate the average rates, on an annual basis, the average annual CDI rate of 13.65% p.a. was considered. (13.65% p.a. on December 31, 2022) and TJLP of 7.37% p.a. (7.20% p.a. on December 31, 2022).

 

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

 

 

 

Parent Company

 

Consolidated

 

 

03/31/2023

 

12/31/2022

 

03/31/2023

 

12/31/2022

1 to 2 years

 

571,971

 

571,971

 

5,102,629

 

4,534,638

2 to 3 years

 

575,306

 

571,564

 

5,694,027

 

6,663,907

3 to 4 years

 

 

 

9,049,703

 

5,631,841

4 to 5 years

 

370,375

 

372,687

 

7,223,285

 

8,550,932

5 to 6 years

 

773,177

 

772,925

 

2,681,786

 

4,836,087

6 to 7 years

 

430,853

 

428,001

 

6,393,633

 

6,527,516

7 to 8 years

 

797,520

 

794,668

 

2,262,635

 

2,180,672

Over 8 years

 

1,164,440

 

1,161,263

 

9,660,746

 

9,519,418

 

 

4,683,642

 

4,673,079

 

48,068,444

 

48,445,011

 

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

 

 

 

Parent Company

 

Consolidated

 

 

03/31/2023

 

12/31/2022

 

03/31/2023

 

12/31/2022

Real

 

5,403,175

 

5,475,628

 

24,864,292

 

24,450,190

U.S. Dollar

 

 

 

18,261,479

 

18,912,917

Euro

 

 

 

 

 

5,718,497

 

5,728,508

Yen

 

 

 

3,648,481

 

3,769,894

Pound Sterling

 

 

 

126,403

 

125,707

 

 

5,403,175

 

5,475,628

 

52,619,152

 

52,987,216

 

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


Explanatory Notes to the Financial Statement

(In thousands of Reais, except when otherwise indicated)

 

Below are changes in loans, borrowings and debentures in the period ended March 31, 2023:

 

 

 

Parent Company

 

Consolidated

Balance as of January 1, 2023

 

5,475,628

 

52,987,216

Proceeds

 

 

372,110

Repayment of principal

 

 

(434,343)

Payment of Interest 

 

(277,848)

 

(951,128)

Interest, exchange rate variation and fair value

 

205,395

 

645,297

Balance as of March 31, 2023

 

5,403,175

 

52,619,152

a)    Guarantees

The subsidiary Rumo has entered into financing agreements with financial institutions, which are also guaranteed according to each agreement, by bank guarantees, with an average cost of 0.67% p.a. or by collateral agreements and escrows. As of March 31, 2023, the balance of contracted bank guarantees was R$2,966,220 (R$3,037,453 as of December 31, 2022).

The subsidiary CLI has a bank guarantee for a loan from Cosan Lubrificantes S.R.L. (“Moove Argentina”), with an average annual cost of 0.18%, and guarantee with top-tier banks for payment to third parties, with an average annual cost of 3.90%. On March 31, 2023, the balance of contracted guarantees was R$38,114 (R$44,813 on December 31, 2022).

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

b)    Available credit line

As of March 31, 2023, the Company had credit lines with banks rated AA, which were not used, in the amount of R$2,660,896 (R$3,052,287 as of December 31, 2022). The use of these lines of credit is subject to certain contractual conditions.

c)    Fair value and exposure to financial risk

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

 

The movement in leases for the period ended March 31, 2023 was as follows:

 

 

 

 

 

Parent Company

 

Consolidated

Balance as of December 31, 2022

 

30,365

 

3,532,158

Additions

 

298

 

19,111

Write-offs

 

                 —  

 

(859)

Interest

 

3,765

 

93,981

Repayment of principal

 

(1,234)

 

(156,458)

Payment of interest

 

(885)

 

(51,672)

Monetary adjustment

 

                 —  

 

1,355

Reclassification to liabilities related to assets held for sale

 

                 —  

 

(764)

Balance as of March 31, 2023

 

32,309

 

3,435,952

Current

 

8,519

 

558,445

Non-current

 

23,790

 

2,877,507

 

 

32,309

 

3,435,952

 

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

 

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

 

 

 

Consolidated

 

 

03/31/2023

 

03/31/2022

Variable lease payments not included in the measurement of lease liabilities

 

11,063

 

11,754

Expenses relating to short-term leases

 

2,145

 

3,970

Expenses relating to leases of low-value assets, excluding shortterm leases valor, excluindo arrendamentos de curto prazo

 

354

 

347

 

 

13,562

 

16,071

 

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

The Company recorded lease liabilities at the present value of the installments due,that is, including any tax credits to which it will be entitled at the time of the lease payments. The potential PIS / COFINS credit included in liabilities on March 31, 2023, is R$ 6,108 (R$ 6,318 on December 31, 2022).

Explanatory Notes to the Financial Statement

(In thousands of Reais, except when otherwise indicated)


5.6. DERIVATIVE FINANCIAL INSTRUMENTS

 

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


 

Parent Company

 

Notional

 

Fair value

 

03/31/2023

 

12/31/2022

 

03/31/2023

 

12/31/2022

Foreign exchange rate derivatives

 

 

 

 

 

 

 

  Forward agreements

5,000

 

 

217

 

 

5,000

 

 

217

 

Interest rate and exchange rate risk

 

 

 

 

 

 

 

  Swap agreements (interest)

9,767,978

 

9,255,278

 

(34,653)

 

(195,017)

  Swap agreements (interest and FX)

1,650,000

 

7,318,840

 

778,146

 

901,749

 

11,417,978

 

16,574,118

 

743,493

 

706,732

Share price risk

 

 

 

 

 

 

 

  Swap agreements (TRS)

1,529,046

 

1,515,827

 

(179,428)

 

43,130

 

1,529,046

 

1,515,827

 

(179,428)

 

43,130

Total financial instruments

 

564,282

 

749,862

Current assets

 

 

 

 

27,673

 

Non-current assets

 

 

 

 

1,195,762

 

1,368,809

Current liabilities

 

 

 

 

(206,883)

 

Non-current liabilities

 

 

 

 

(452,270)

 

(618,947)

Total

 

 

 

 

564,282

 

749,862

 

 

Consolidated

 

Notional

 

Fair value

 

03/31/2023

 

12/31/2022

 

03/31/2023

 

12/31/2022

Exchange rate derivatives

 

 

 

 

 

 

 

  Forward agreements

47,154

 

53,012

 

(1,082)

 

(485)

   FX option agreements

658,420

 

676,214

 

19,476

 

25,360

  Commodity options contracts

 

 

 

21,744

 

705,574

 

729,226

 

18,394

 

46,619

Electricity derivatives

 

 

 

 

 

 

 

  Forward agreements

 

 

5,772

 

 

 

 

5,772

 

Interest rate and exchange rate risk

 

 

 

 

 

 

 

  Swap agreements (interest and inflation)

12,708,010

 

10,070,343

 

285,150

 

(500,444)

  Forward agreements (interest and FX)

12,811,426

 

12,811,427

 

228,135

 

760,152

  Swap agreements (interest rate)

9,767,978

 

9,255,278

 

(34,653)

 

(155,518)

  Swap agreements (interest and FX)

8,842,148

 

17,191,070

 

169,103

 

790,840

 

44,129,562

 

49,328,118

 

647,735

 

895,030

Share price risk

 

 

 

 

 

 

 

Swap agreements (TRS)

1,529,046

 

1,515,827

 

(179,426)

 

43,130

   Call Spread

5,594,212

 

5,594,212

 

1,177,583

 

1,954,493

   Collar (Vale Shares)

16,931,662

 

16,931,662

 

(1,893,726)

 

(4,078,452)

 

24,054,920

 

24,041,701

 

(895,569)

 

(2,080,829)

Total financial instruments

 

(223,668)

 

(1,139,180)

Current assets

 

 

 

 

341,371

 

1,086,698

Non-current assets

 

 

 

 

3,063,519

 

3,065,054

Current liabilities

 

 

 

 

(1,210,760)

 

(1,039,357)

Non-current liabilities

 

 

 

 

(2,417,798)

 

(4,251,575)

Total

 

 

 

 

(223,668)

 

(1,139,180)


Explanatory Notes to the Financial Statement

(In thousands of Reais, except when otherwise indicated)


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


 

 

 

Parent company

 

Consolidated

 

Note

 

03/31/2023

 

12/31/2022

 

03/31/2023

 

12/31/2022

Derivative financial instruments on debt

5.1

 

743,709

 

706,733

 

(68,191)

 

(1,228,928)

Non-debt derivative financial instruments

 

 

(179,427)

 

43,129

 

(155,477)

 

89,748

 

 

 

564,282

 

749,862

 

(223,668)

 

(1,139,180)

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

Call option

The Company retains the right to repurchase the entirety of the preferred shares of Cosan Nove Participações S.A. ("Cosan Nove") and Cosan Dez Participações S.A. ("Cosan Dez"), which may be exercised between the third and tenth year after the signature of the contracts. If the option is exercised, the purchase price will be R$4,115,000 and R$4,000,000, respectively, updated by a weighted average rate of CDI plus 1.25%, less dividends received by non-controlling shareholders. After the lock-up period provided in the agreements, the non-controlling shareholders will have the option to sell their shares to third parties, considering that the restrictions provided in the respective agreements are observed and since they respect the preemptive right granted to the Company.

This call option has fair value hierarchy level 3, in which the values of the inputs for measuring the fair value are not observable because Cosan Nove and Cosan Dez do not have shares traded on the stock exchange and the preferred shares have their own characteristics and different from shares traditionally traded on the stock exchange, as they are entitled to priority dividends that are disproportionate to the participation of this class of share in the share capital of Cosan Nove and Cosan Dez.

The disproportionality of the dividends in relation to the interest in the share capital, would lead the Company to exercise the option even in scenarios in which the value of the shares is reduced, that is, in situations in which the Company obtains a loss in the exercise of the call option. Such an effect is not traditionally captured in the calculation of a call option. As of March 31, 2023, the call option was lower than its exercise price, not favorable for the Company to realize it.
 

a)     Fair value hedge

 

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

 

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


Explanatory Notes to the Financial Statement

(In thousands of Reais, except when otherwise indicated)


 

 

 

Registered value

Accumulated fair value adjustment

 

Notional

 

03/31/2023

 

12/31/2022

 

03/31/2023

 

12/31/2022

FX rate risk hedge

 

 

 

 

 

 

 

 

 

Designated items

 

 

 

 

 

 

 

 

 

     Senior notes 2028 (Rumo Luxembourg)

(2,791,600)

 

(2,132,730)

 

(2,196,083)

 

38,334

 

(336,161)

     Senior notes 2032 (Rumo Luxembourg)

(2,259,375)

 

(2,068,037)

 

(2,124,051)

 

26,011

 

(629,220)

     PPE 1 (Moove)

(157,800)

 

(152,735)

 

(156,884)

 

2,754

 

2,389

     PPE 2 (Moove)

(110,400)

 

(101,909)

 

(104,667)

 

2,834

 

2,624

Total debt

(5,319,175)

 

(4,455,411)

 

(4,581,685)

 

69,933

 

(960,368)

Derivative financial instruments

 

 

 

 

 

 

 

 

 

     Swaps Senior Notes 2028 (Rumo Luxembourg)

2,791,600

 

(382,082)

 

(418,674)

 

(36,592)

 

685,200

     Swaps Senior Notes 2032 (Rumo Luxembourg)

2,259,375

 

(114,827)

 

(128,986)

 

(14,159)

 

804,558

     SWAP PPE 1 (Moove)

157,800

 

(11,388)

 

(11,079)

 

(11,388)

 

(11,079)

     SWAP PPE 2 (Moove)

110,400

 

(13,937)

 

(7,067)

 

(13,937)

 

(7,067)

Total derivatives

5,319,175

 

(522,234)

 

(565,806)

 

(76,076)

 

1,471,612

Total

 

(4,977,645)

 

(5,147,491)

 

(6,143)

 

511,244


 

 

 

Registered value

 Accumulated fair value adjustment

 

Notional

 

03/31/2023

 

12/31/2022

 

03/31/2023

 

12/31/2022

Interest rate risk hedge

 

 

 

 

 

 

 

 

 

Designated items

 

 

 

 

 

 

 

 

 

     Debenture 5th issue - single series (Comgás)

(684,501)

 

(943,452)

 

(907,366)

 

(34,129)

 

(33,892)

     BNDES Project VIII (Comgás)

(1,000,000)

 

(848,936)

 

(851,689)

 

24,561

 

70,260

     Debenture (Rumo)

(5,985,276)

 

(6,039,507)

 

(5,755,679)

 

60,909

 

(327,290)

     Finem (Rumo)

(30,096)

 

(27,800)

 

(28,115)

 

397

 

(1,644)

     CCB (Rumo)

(813,469)

 

(827,917)

 

(785,366)

 

9,419

 

(4,418)

Total debt

(8,513,342)

 

(8,687,612)

 

(8,328,215)

 

61,157

 

(296,984)

Derivative financial instruments

 

 

 

 

 

 

 

 

 

     Debenture 5th issue - single series (Comgás)

684,501

 

234,247

 

221,000

 

13,247

 

1,248

     BNDES Project VIII (Comgás)

1,000,000

 

(73,335)

 

(90,193)

 

9,156

 

(61,242)

     Swaps Debenture (Rumo)

5,985,276

 

(70,089)

 

(148,662)

 

(78,573)

 

72,856

     Finem (Rumo)

30,096

 

340

 

(558)

 

(898)

 

558

     CCB (Rumo)

813,469

 

6,181

 

(6,976)

 

(13,157)

 

6,976

Derivative total

8,513,342

 

97,344

 

(25,389)

 

(70,225)

 

20,396

Total

 

(8,590,268)

 

(8,353,604)

 

(9,068)

 

(276,588)


        b)   Fair value option

 

Certain derivative instruments were not linked to documented hedging structures.


Explanatory Notes to the Financial Statement

(In thousands of Reais, except when otherwise indicated)


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

 

 

 

 

 

 

Registered Value

 

Accumulated fair value

 

 

 

Notional

 

03/31/2023

 

12/31/2022

 

03/31/2023

 

12/31/2022

FX rate risk

 

 

 

 

 

 

 

 

 

 

 

Items

 

 

 

 

 

 

 

 

 

 

 

Senior Notes 2027 (Cosan Luxembourg)

USD+7.0%

 

(3,302,260)

 

(3,414,529)

 

(3,587,265)

 

288,554

 

967,778

Export Credit Agreement

EUR + 0.58%

 

(100,198)

 

(58,138)

 

(68,455)

 

(1,344)

 

377

Resolution 4,131 (Rumo)

USD + 2.20%

 

 

 

 

 

247

Resolution 4,131 (Comgás - 2018)

USD + 3.67%

 

(268,125)

 

(385,074)

 

(395,285)

 

699

 

(2,680)

Resolution 4,131 (Comgás - 2021)

USD + 1.36%

 

(407,250)

 

(365,242)

 

(377,705)

 

16,306

 

15,545

Resolution 4,131 (Comgás - 2022)

USD + 2.13%

 

(1,097,400)

 

(963,997)

 

(1,000,957)

 

55,274

 

51,798

Total

 

 

(5,175,233)

 

(5,186,980)

 

(5,429,667)

 

359,489

 

1,033,065

Derivative instruments

 

 

 

 

 

 

 

 

 

 

 

Swap Senior Notes 2027 (Cosan Luxembourg)

126.85% do CDI

 

3,302,260

 

1,194,447

 

1,285,454

 

(32,123)

 

(736,466)

Inflation and interest rate swaps (Rumo)

108% do CDI

 

100,198

 

13,301

 

15,468

 

2,167

 

15,067

Inflation and interest rate swaps (Rumo)

118% do CDI

 

 

 

 

 

47,527

Resolution 4,131 (Comgás - 2018)

107.9% do CDI

 

268,125

 

104,014

 

123,760

 

(19,746)

 

(61,685)

Resolution 4,131 (Comgás - 2021)

CDI + 1.25%

 

407,250

 

(47,949)

 

(50,245)

 

(24,142)

 

(88,612)

Resolution 4.131 (Comgás - 2022)

CDI + 1.20%

 

1,097,400

 

(156,175)

 

(160,369)

 

(63,378)

 

(217,215)

Total derivatives

 

 

5,175,233

 

1,107,638

 

1,214,068

 

(137,222)

 

(1,041,384)

Total

 

 

 

(4,079,342)

 

(4,215,599)

 

222,267

 

(8,319)


 

 

 

 

 

Registered Value

 

Accumulated fair value adjustment

 

 

 

Notional

 

03/31/2023

 

12/31/2022

 

03/31/2023

 

12/31/2022

FX rate risk

 

 

 

 

 

 

 

 

 

 

 

Items

 

 

 

 

 

 

 

 

 

 

 

     Debenture 4rd issue - 3rd series (Comgás)

IPCA + 7.36%

 

(114,818)

 

(119,653)

 

(114,014)

 

(4,889)

 

(114,014)

     Debenture 6th issue - single series (Comgás)

IPCA + 4.33%

 

(523,993)

 

(544,532)

 

(523,837)

 

(18,371)

 

(523,837)

     Debenture 9rd issue - 1rd series (Comgás)

IPCA + 5.12%

 

(500,000)

 

(500,707)

 

(491,153)

 

8,630

 

(6,179)

     Debenture 9rd issue - 2rd series (Comgás)

IPCA + 5.22%

 

(500,000)

 

(470,386)

 

(467,841)

 

16,572

 

9,737

     BNDES Projects VI and VII (Comgás)

IPCA + 4.10%

 

(160,126)

 

(128,750)

 

(131,885)

 

18,340

 

(131,885)

     BNDES Project VIII (Comgás)

IPCA + 3.25%

 

(870,149)

 

(794,804)

 

(801,812)

 

21,923

 

(801,812)

     BNDES Project IX (Comgás)

IPCA + 5,774%

 

(565,582)

 

(563,061)

 

(544,925)

 

(977)

 

(544,925)

     Debenture (Rumo)

IPCA + 4.68%

 

(360,000)

 

(451,852)

 

(518,680)

 

5,354

 

(6,070)

     Debenture (Rumo)

IPCA + 4.50%

 

(600,000)

 

(725,535)

 

(704,954)

 

12,537

 

(34,745)

Total

 

 

(4,194,668)

 

(4,299,280)

 

(4,299,101)

 

59,119

 

(2,153,730)

Derivative instruments

 

 

 

 

 

 

 

 

 

 

 

     Debenture 4rd issue - 3rd series (Comgás)

94.64% CDI

 

 

 

 

 

(3,900)

     Debenture 4rd issue - 3rd series (Comgás)

112.49% CDI

 

114,818

 

564

 

(778)

 

1,342

 

(5,096)

     Debenture 6th issue - single series (Comgás)

89.9% CDI

 

523,993

 

(5,696)

 

(10,419)

 

4,723

 

(26,161)

     Debenture 9rd issue - 1rd series (Comgás)

109.20% CDI

 

500,000

 

9,981

 

(17,705)

 

5,177

 

(37,517)

     Debenture 9rd issue - 2rd series (Comgás)

110.50% CDI

 

500,000

 

(19,341)

 

(40,441)

 

(1,637)

 

(53,304)

     BNDES Projects VI and VII (Comgás)

87.50% CDI

 

160,126

 

(102)

 

(2,046)

 

1,629

 

(6,923)

     BNDES Project VIII (Comgás)

82.94% CDI

 

870,149

 

(10,505)

 

(21,039)

 

8,270

 

(48,613)

     BNDES Project IX (Comgás)

98.9% CDI

 

565,582

 

10,912

 

(6,632)

 

7,607

 

(6,632)

Debenture (Rumo)

107% CDI

 

360,000

 

85,936

 

76,194

 

(9,742)

 

(4,819)

Debenture (Rumo)

103% CDI

 

600,000

 

116,057

 

74,092

 

(41,965)

 

8,252

Total derivatives

 

 

4,194,668

 

187,806

 

51,226

 

(24,596)

 

(184,713)

Total

 

 

 

(4,111,474)

 

(4,247,875)

 

34,523

 

(2,338,443)

 

Explanatory Notes to the Financial Statement

(In thousands of Reais, except when otherwise indicated)

5.7. TRADE RECEIVABLES

 

 

 

 

Consolidated

 

 

03/31/2023

 

12/31/2022

Domestic market

 

3,169,583

 

3,085,227

Unbilled receivables (i)

 

905,095

 

968,147

Foreign market - foreign currency

 

33,730

 

28,786

 

 

4,108,408

 

4,082,160

Expected credit losses

 

(154,008)

 

(154,618)

 

 

3,954,400

 

3,927,542

Current

 

3,806,239

 

3,769,908

Non-current

 

148,161

 

157,634

 

 

3,954,400

 

3,927,542

 

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


5.8. RELATED PARTIES

             

a)                  Accounts receivable and payable with related parties

 

 

 

Parent Company

 

Consolidated

 

 

03/31/2023

 

12/31/2022

 

03/31/2023

 

12/31/2022

Current assets

 

 

 

 

 

 

 

 

Commercial operations

 

 

 

 

 

 

 

 

Raízen S.A. 

 

3,567

 

7,555

 

63,183

 

79,297

Rumo S.A.

 

2,098

 

3,045

 

 

Termag - Terminal Marítimo de Guarujá S.A.

 

 

 

14,286

 

14,286

Cosan Lubrificantes e Especialidades S.A. 

 

26,864

 

3,418

 

 

Aguassanta Participações S.A.

 

2,187

 

2,184

 

2,187

 

2,184

Compass Gás e Energia S.A.

 

1,109

 

996

 

 

Others

 

8,353

 

7,269

 

19,561

 

11,936

 

 

44,178

 

24,467

 

99,217

 

107,703

Financial and corporate operations

 

 

 

 

 

 

 

 

Raízen S.A. 

 

23,203

 

20,585

 

23,203

 

20,586

Cosan Oito S.A.

 

198

 

6,742

 

 

Cosan Nove Participações S.A. 

 

121,820

 

121,621

 

 

Cosan Dez Participações S.A. 

 

111,858

 

111,659

 

 

Ligga S.A. 

 

 

 

108,648

 

107,252

Cosan Lubrificantes e Especialidades S.A. 

 

74,362

 

96,473

 

 

 

 

331,441

 

357,080

 

131,851

 

127,838

Total current assets

 

375,619

 

381,547

 

231,068

 

235,541

Non-current assets

 

 

 

 

 

 

 

 

Commercial operations

 

 

 

 

 

 

 

 

Raízen S.A. 

 

 

 

47,731

 

47,731

Termag - Terminal Marítimo de Guarujá S.A.

 

 

 

40,235

 

43,810

 

 

 

 

87,966

 

91,541

Financial and corporate operations

 

 

 

 

 

 

 

 

Raízen S.A.

 

149,539

 

149,347

 

149,515

 

149,347

Cosan Lubrificantes e Especialidades S.A. 

 

209,627

 

206,446

 

 

Others

 

 

 

 

113

 

 

359,166

 

355,793

 

149,515

 

149,460

Total non-current assets

 

359,166

 

355,793

 

237,481

 

241,001

Total assets

 

734,785

 

737,340

 

468,549

 

476,542

 

Explanatory Notes to the Financial Statement

(In thousands of Reais, except when otherwise indicated)


 

 

Parent Company

 

Consolidated

 

 

03/31/2023

 

12/31/2022

 

03/31/2023

 

12/31/2022

Current liabilities

 

 

 

 

 

 

 

 

Commercial operations

 

 

 

 

 

 

 

 

Raízen S.A. 

 

6,541

 

6,208

 

274,171

 

296,051

Aguassanta Participações S.A.

 

 

 

248

 

6,419

Cosan Lubrificantes e Especialidades S.A. 

 

1,065

 

1,855

 

 

Others

 

1,923

 

3,038

 

23,236

 

20,569

 

 

9,529

 

11,101

 

297,655

 

323,039

Financial and corporate operations

 

 

 

 

 

 

 

 

Raízen S.A. 

 

65,812

 

60,866

 

65,812

 

64,697

Cosan Overseas Limited

 

32,827

 

33,715

 

 

Cosan Luxembourg S.A

 

43,975

 

1,085,617

 

 

Others

 

 

46,191

 

 

 

 

142,614

 

1,226,389

 

65,812

 

64,697

Total current liabilities

 

152,143

 

1,237,490

 

363,467

 

387,736

Non-current liabilities

 

 

 

 

 

 

 

 

Financial and corporate operations

 

 

 

 

 

 

 

 

Cosan Lubrificantes e Especialidades S.A. 

 

733,276

 

765,148

 

 

Cosan Luxembourg S.A 

 

6,562,997

 

5,829,147

 

 

Cosan Overseas Limited

 

2,557,982

 

2,627,112

 

 

Others

 

 

 

 

Total non-current liabilities

 

9,854,255

 

9,221,407

 

 

Total liabilities

 

10,006,398

 

10,458,897

 

363,467

 

387,736

 

b)              Transactions with related parties


 

Parent Company

 

Consolidated

 

03/31/2023

 

03/31/2022

 

03/31/2023

 

03/31/2022

Operating income

 

 

 

 

 

 

 

Raízen S.A.

 

 

146,412

 

185,806

Elevações Portuárias S.A.

 

 

3,954

 

 

 

 

150,366

 

185,806

Purchase of products / inputs / services

 

 

 

 

 

 

 

Raízen S.A.

 

 

(514,955)

 

(540,048)

Elevações Portuárias S.A.

 

 

(7,288)

 

 

 

 

(522,243)

 

(540,048)

Shared income (expenses)

 

 

 

 

 

 

 

Rumo S.A.

1,334

 

1,064

 


Cosan Lubrificantes e Especialidades S.A.

1,163

 

930

 

 

Payly Soluções de Pagamentos S.A.

 

73

 

 

Compass Gás e Energia S.A.

1,824

 

1,491

 

 

Companhia de Gás de São Paulo - COMGÁS

 

(1,425)

 

 

Trizy - Sinlog Tec. em Logistica S.A.

137

 

34

 

 

Aldwych Temple Venture Capital Limited

46,191

 

 

 

Raízen S.A.

(1,399)

 

1,059

 

(18,863)

 

(18,153)

 

49,250

 

3,226

 

(18,863)

 

(18,153)

Financial result

 

 

 

 

 

 

 

Cosan Luxembourg S.A.

53,650

 

547,155

 

 

Cosan Overseas Limited

18,197

 

374,751

 

 

Raízen S.A.

 

(106)

 

 

(106)

Aldwych Temple Venture Capital Limited

 

7,224

 

 

Others

 

 

 

(39)

 

71,847

 

929,024

 

 

(145)

Total

121,097

 

932,250

 

(390,740)

 

(372,540)

 

Explanatory Notes to the Financial Statement

(In thousands of Reais, except when otherwise indicated)


       c)         Managers’ and directors’ compensation


 

03/31/2023

 

03/31/2022

Short-term benefits to employees and managers

8,634

 

7,927

Share-based compensation

10,738

 

13,245

Post-employment benefits

125

 

114

 

19,497

 

21,286

 

5.9. TRADE PAYABLES

 

The carrying amounts of trade payables and other payables are the same as their fair values due to their short-term nature.

 

 

 

Parent Company

 

Consolidated

 

 

03/31/2023

 

12/31/2022

 

03/31/2023

 

12/31/2022

Materials and service suppliers

 

1,691

 

115,146

 

2,514,718

 

2,923,486

Natural gas/ transport and logistics suppliers

 

 

 

1,326,208

 

1,456,365

 

 

1,691

 

115,146

 

3,840,926

 

4,379,851

Current

 

1,691

 

115,146

 

3,777,926

 

4,318,362

Non-current

 

 

 

63,000

 

61,489

Total

 

1,691

 

115,146

 

3,840,926

 

4,379,851

 

5.10. SECTORIAL FINANCIAL ASSETS AND LIABILITIES

 

The following demonstrates the change in net sectorial financial assets (liabilities) for the period ending on March 31, 2023:


 

 

Sectorial asset

 

Sectorial liabilities

 

Total

Balance as of December 31, 2022

 

342,333

 

(1,616,616)

 

(1,274,283)

Cost of gas

 

(21,127)

 

 

(21,127)

Tax credits

 

 

(32,597)

 

(32,597)

Monetary update

 

12,491

 

(34,895)

 

(22,404)

Deferral of IGP-M

 

26,069

 

 

26,069

Balance as of March 31, 2023

 

359,766

 

(1,684,108)

 

(1,324,342)

Current

 

134,162

 

(67,119)

 

67,043

Non-current

 

225,604

 

(1,616,989)

 

(1,391,385)

 

 

359,766

 

(1,684,108)

 

(1,324,342)

 

Explanatory Notes to the Financial Statement

(In thousands of Reais, except when otherwise indicated)


5.11. RECOGNIZED FAIR VALUE MEASUREMENTS


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

 

 

Company

 

03/31/2023

 

12/31/2022

Senior Notes 2027

 

Cosan Luxembourg S.A.

 

100.38%

 

100.92%

Senior Notes 2028

 

Rumo Luxembourg S.à r.l.

 

92.05%

 

95.04%

Senior Notes 2029

 

Cosan Luxembourg S.A.

 

90.78%

 

94.30%

Senior Notes 2032

 

Rumo Luxembourg S.à r.l.

 

79.69%

 

80.36%

Perpetual Notes

 

Cosan Overseas Limited

 

99.98%

 

98.92%


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:

 

 

 

 

Carrying amount

 

Assets and liabilities measured at fair value

 

 

 

March 31, 2023

 

December 31, 2022

 

March 31, 2023

 

December 31, 2022

 

Note

 

 

 

 

 

Level 1

 

Level 2

 

Level 3

 

Level 1

 

Level 2

 

Level 3

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  Investment funds

5.2

 

1,186,479

 

1,304,332

 

 

1,186,479

 

 

 

1,304,332

 

  Marketable securities

5.3

 

21,047,823

 

22,099,766

 

17,784,018

 

3,263,805

 

 

19,586,193

 

2,513,573

 

  Other financial assets

 

 

88,593

 

89,238

 

88,593

 

 

 

89,238

 

 

  Investment properties (i)

11.5

 

14,047,331

 

14,103,060

 

 

 

14,047,331

 

 

 

14,103,060

  Derivate financial instruments

5.6

 

3,404,890

 

4,151,752

 

 

3,404,890

 

 

 

4,151,752

 

Total

 

 

39,775,116

 

41,748,148

 

17,872,611

 

7,855,174

 

14,047,331

 

19,675,431

 

7,969,657

 

14,103,060

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  Loans, borrowings and debentures

5.4

 

(52,619,152)

 

(52,987,216)

 

 

(44,734,497)

 

 

 

(45,038,188)

 

  Derivative financial instruments

5.6

 

(3,628,558)

 

(5,290,932)

 

 

(3,628,558)

 

 

 

(5,290,932)

 

Total

 

 

(56,247,710)

 

(58,278,148)

 

 

(48,363,055)

 

 

 

(50,329,120)

 


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


Explanatory Notes to the 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, borrowings 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, borrowings 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.


Explanatory Notes to the Financial Statement

(In thousands of Reais, except when otherwise indicated)


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


a)      Market risk


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


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

  1. Foreign exchange risk

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


 

03/31/2023

 

12/31/2022

Cash and cash equivalents

4,059,782

 

1,138,948

Suppliers

(149)

 

(97,259)

Loans, borrowings and debentures

(16,221,291)

 

(13,698,102)

Leases

(89,740)

 

(94,716)

Consideration payable

(174,645)

 

(223,960)

Derivative financial instruments

14,516,219

 

7,728,609

FX exposure, net

2,090,176

 

(5,246,480)


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

 

 

 

 

 

 

 

Scenarios

Instrument

 

Risk factor

 

Probable

 

25%

 

50%

 

-25%

 

-50%

Cash and cash equivalents

 

Low FX rate

 

26,409

 

160,798

 

321,447

 

(1,604,998)

 

321,149

Trade payables

 

High FX rate

 

(6)

 

(45)

 

(84)

 

33

 

71

Derivative financial instruments

 

Low FX rate

 

1,060,657

 

607,756

 

237,515

 

1,466,001

 

1,951,155

Loans, borrowings and debentures

 

High FX rate

 

(11,291,340)

 

(6,156,889)

 

(12,203,981)

 

5,937,294

 

11,984,385

Leases

 

High FX rate

 

(3,846)

 

(27,243)

 

(50,639)

 

19,550

 

4,297

Effect on profit or loss before taxes

 

 

 

(10,208,126)

 

(5,415,623)

 

(11,695,742)

 

5,817,880

 

14,261,057


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


 

 

Exchange rate sensitivity analysis

 

 

03/31/2023

 

Scenários

 

 

 

Probable

 

25%

 

50%

 

-25%

 

-50%

U.S.$

 

5.0804

 

5.2981

 

6.6227

 

7.9472

 

3.9736

 

2.6491

Euro

 

5.5244

 

5.9869

 

7.4836

 

8.9804

 

4.4902

 

2.9935

GBP

 

6.2845

 

6.7657

 

8.4572

 

10.1486

 

5.0743

 

3.3829

JPY

 

0.0383

 

0.0426

 

0.0533

 

0.0640

 

0.0320

 

0.0213


Explanatory Notes to the Financial Statement

(In thousands of Reais, except when otherwise indicated)


ii. Interest rate risk


The Company and its subsidiaries monitor fluctuations in variable interest rates related to their financing and use derivative instruments to minimize the risk of fluctuations in variable interest rates.


A sensitivity analysis on interest rates on loans and financing to offset investments in CDI with pre-tax increases and decreases of 25% and 50% is presented below:

 

 

 

 

 

Scenarios

Instrument

 

Probable

 

25%

 

50%

 

-25%

 

-50%

Cash and cash equivalents

 

1,135,233

 

1,302,566

 

1,586,375

 

734,946

 

451,136

Marketable securities

 

345,602

 

361,881

 

448,282

 

189,080

 

102,679

Restricted cash

 

18,927

 

18,977

 

23,708

 

9,513

 

4,781

Lease and concession in installments

 

(143,039)

 

(178,799)

 

(214,559)

 

(107,280)

 

(71,520)

Leases liabilities

 

(400,538)

 

(401,244)

 

(401,954)

 

(399,836)

 

(399,136)

Derivative financial instruments

 

(1,224,639)

 

(2,692,814)

 

(2,513,404)

 

(2,815,170)

 

(2,860,949)

Loans, borrowings and debentures

 

(1,990,505)

 

(2,281,128)

 

(2,727,390)

 

(1,388,605)

 

(942,344)

Other financial liabilities

 

(118,193)

 

(144,655)

 

(171,116)

 

(91,732)

 

(65,270)

Impacts on the result before taxes

 

(2,377,152)

 

(4,015,216)

 

(3,970,058)

 

(3,869,084)

 

(3,780,623)


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

                           

 

 

Probable

 

25%

 

50%

 

-25%

 

-50%

SELIC

 

13.75%

 

16.30%

 

19.56%

 

9.78%

 

6.52%

CDI

 

12.94%

 

16.18%

 

19.41%

 

9.71%

 

6.47%

TJLP462 (TJLP + 1% p.a.)

 

7.80%

 

9.50%

 

11.20%

 

6.10%

 

4.40%

TJLP

 

6.80%

 

8.50%

 

10.20%

 

5.10%

 

3.40%

IPCA

 

5.09%

 

6.36%

 

7.64%

 

3.82%

 

2.55%

IGPM

 

4.91%

 

6.14%

 

7.37%

 

3.69%

 

2.46%

Libor

 

4.75%

 

5.93%

 

7.12%

 

3.56%

 

2.37%

Fed Funds

 

5.25%

 

6.56%

 

7.88%

 

3.94%

 

2.63%


Explanatory Notes to the Financial Statement

(In thousands of Reais, except when otherwise indicated)


iii. Price risk

  • Natural gas

 

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

 

These are our open positions in natural gas derivatives:

 

                    Instrument

 

Risk factor

 

Probable

 

25%

 

50%

 

-25%

 

-50%

Brent derivatives – options

 

Price variation US$/bbl

 

6,020

 

34,690

 

93,775

 

307

 

1

 

  •  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 March 31, 2023, represent 1.58% (1.57% on December 31, 2022) of the outstanding shares.


Additionally, we entered 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 3.38% of Vale's outstanding shares as of March 31, 2023 (3.35% on December, 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 March 31, 2023. 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 through profit or loss, while secured debt is recorded at principal amount, net of capitalized transaction costs. These transaction costs 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.


Explanatory Notes to the Financial Statement

(In thousands of Reais, except when otherwise indicated)


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


Instrument

 

Probable

 

25%

 

50%

 

-25%

 

-50%

CSAN3

 

1,309,286

 

327,321

 

654,643

 

(327,321)

 

(654,643)

RAIL3

 

140,725

 

35,181

 

70,362

 

(35,181)

 

(70,362)

VALE3

 

5,649,742

 

1,412,435

 

2,824,871

 

(1,412,435)

 

(2,824,871)

VALE3 (Collar)

 

12,043,500

 

3,010,875

 

4,033,275

 

768,000

 

768,000

VALE3 (Call Spread)

 

646,908

 

69,090

 

1,512,413

 

(98,988)

 

(98,988)


Share

 

03/31/2023

 

Probable

 

25%

 

50%

 

-25%

 

-50%

CSAN3

 

15.09

 

15.09

 

18.86

 

22.64

 

11.32

 

7.55

RAIL3

 

18.85

 

18.85

 

23.56

 

28.28

 

14.14

 

9.43

VALE3

 

80.29

 

80.29

 

100.36

 

120.44

 

60.22

 

40.15


The combination of derivative instruments is configured as a call spread, a structure that limits the Company’s exposure to share price fluctuations. On March 31, 2023, the total value of the position was R$5,773,293. Assuming a share price increase of up to 50%, the Company would experience a limited positive impact of R$1,512,413 and a limited negative impact of R$98,988 if the share price decreased by up to 50%.


a)      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:


 

03/31/2023

 

12/31/2022

Cash and cash equivalents

11,385,426

 

13,301,716

Trade receivables

3,954,400

 

3,927,542

Marketable securities

3,354,581

 

2,513,574

Restricted cash

155,130

 

139,933

Derivative financial instruments

3,404,890

 

4,151,752

Receivables from related parties

468,549

 

476,542

Receivable dividends and interest on equity

199,228

 

161,147

Other financial assets

88,593

 

89,238

 

23,010,797

 

24,761,444


Explanatory Notes to the Financial Statement

(In thousands of Reais, except when otherwise indicated)


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:


 

03/31/2023

 

12/31/2022

AAA

15,287,091

 

16,769,858

AA

1,897,740

 

3,133,455

A

76,525

 

138,478

Not rated

74,060

 

65,184

 

17,335,416

 

20,106,975

 

b)      Liquidity risk


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


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


 

03/31/2023

 

12/31/2022

 

Up to 1 year

 

1 - 2 years

 

3 - 5 years

 

More than 5 years

 

Total

 

Total

Loans, borrowings and debentures

(5,009,618)

 

(6,495,279)

 

(24,788,222)

 

(27,467,738)

 

(63,760,857)

 

(63,200,127)

Trade payables

(3,777,926)

 

(63,000)

 

 

 

(3,840,926)

 

(4,379,851)

Other financial liabilities

(670,414)

 

(29,985)

 

 

 

(700,399)

 

(924,562)

Installment of tax debts

(55,042)

 

(846)

 

 

(105,580)

 

(161,468)

 

(208,760)

Leases

(426,821)

 

(411,136)

 

(853,702)

 

(14,759,027)

 

(16,450,686)

 

(16,436,839)

Lease and concession in installments

(174,000)

 

(216,630)

 

(215,159)

 

(668,379)

 

(1,274,168)

 

(1,137,173)

Payables to related parties

(363,467)

 

 

 

 

(363,467)

 

(387,736)

Dividends payable

(806,370)

 

 

 

 

(806,370)

 

(892,006)

Derivative financial instruments

(1,520,358)

 

(897,767)

 

1,798,535

 

2,391,864

 

1,772,274

 

(84,126)

 

(12,804,016)

 

(8,114,643)

 

(24,058,548)

 

(40,608,860)

 

(85,586,067)

 

(87,651,180)

 

c)      Capital management risk


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


Explanatory Notes to the Financial Statement

(In thousands of Reais, except when otherwise indicated)


6.  OTHER CURRENT TAX RECEIVABLE

 

 

 

Parent Company

 

Consolidated

 

 

03/31/2023

 

12/31/2022

 

03/31/2023

 

12/31/2022

COFINS

 

3,699

 

3,699

 

940,024

 

975,878

ICMS

 

 

 

829,556

 

845,450

ICMS CIAP

 

 

 

130,312

 

118,809

PIS

 

1

 

 

206,771

 

350,867

Tax credits

 

32,244

 

31,774

 

32,244

 

31,774

Others

 

4,648

 

4,667

 

109,412

 

76,348

 

 

40,592

 

40,140

 

2,248,319

 

2,399,126

 

 

 

 

 

 

 

 

 

Current

 

8,348

 

8,366

 

1,159,300

 

1,324,203

Non-current

 

32,244

 

31,774

 

1,089,019

 

1,074,923

 

 

40,592

 

40,140

 

2,248,319

 

2,399,126

 

7INVENTORIES

 

 

 

Consolidated

 

 

03/31/2023

 

12/31/2022

Finished goods

 

1,559,586

 

1,504,134

Parts and accessories

 

175,055

 

168,777

Construction material

 

147,855

 

152,789

Warehouse and others

 

34,151

 

43,359

 

 

1,916,647

 

1,869,059

The balances are presented net of a provision of R$42,393 for obsolete inventories on March 31, 2023 (R$38,747 on December 31, 2022). 

Explanatory Notes to the Financial Statement

(In thousands of Reais, except when otherwise indicated)

8. ASSETS AND LIABILITIES HELD FOR SALE 

The amounts of assets held for sale are as follows: 

 

03/31/2023

 

12/31/2022

Sale of shares in Sinlog Tecnologia em Logística S.A.

62,757

 

Properties held for sale

107,949

 

40,383

 

170,706

 

40,383

 

8.1 SALE OF SHARES IN SINLOG TECNOLOGIA EM LOGÍSTICA S.A.

On March 10, 2023, Cosan's management was committed to the plan to sell its entire shareholding in Sinlog Tecnologia em Logística S.A. (“Trizy”) to NSTech MK Ltda. The purchase and sale agreement was signed between the parties on March 10, 2023 for the amount of R$45,000 divided into three equal installments, the first of which will be received on the closing date of the sale and the remaining installments to be paid annually, adjusted by 100% of the CDI. The transaction was completed on May 2, 2023.

In view of the criteria established in CPC 31 / IFRS 5 - Non-current Assets Held for Sale and Discontinued Operations, the transaction meets the definition of an asset held for sale, and comprises:

a. Assets held for sale:


 

 

03/31/2023

Assets

 

 

Cash and cash equivalents

 

19,753

Trade receivables

 

1,710

Receivables from related parties

 

63

Other assets

 

340

Property, plant and equipment

 

1,187

Intangibles

 

38,975

Right of use

 

729

Total assets held for sale

 

62,757

 

b. Liabilities related to assets held for sale

 

 

 

03/31/2023

Liabilities

 

 

Lease liabilities

 

768

Trade payables

 

1,057

Employee benefits payables

 

6,917

Income taxes

 

93

Total liabilities held for sale

 

8,835


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

 

The balances in Cosan of current assets held for sale of R$30,116 are represented by the investment in subsidiary.

 

8.2 PROPERTIES HELD FOR SALE


Below are the balances of assets held for sale:


 

 

 

Properties held for sale

December 31, 2022

 

 

40,383

Transfers(i)

 

 

67,566

March 31, 2023

 

 

107,949

  

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

 

Explanatory Notes to the Financial Statement

(In thousands of Reais, except when otherwise indicated)

 

 9 INVESTMENTS IN ASSOCIATES

 

9.1 INVESTMENTS IN SUBSIDIARIES AND ASSOCIATES

 

The Company's subsidiaries and associates are listed below:

 

 

03/31/2023

 

12/31/2022

Directly owned subsidiaries

 

 

 

Cosan Lubes Investments Limited

70.00%

 

70.00%

Cosan Corretora de Seguros Ltda

100.00%

 

100.00%

Cosan Global Limited

100.00%

 

100.00%

Cosan Luxembourg S.A. (i)

100.00%

 

100.00%

Cosan Oito S.A.

100.00%

 

100.00%

Cosan Nove Participações S.A.

73.09%

 

73.09%

Cosan Dez Participações S.A.

76.80%

 

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%

Cosan Limited Partners Brasil Consultoria Ltda.

97.50%

 

97.50%

Sinlog Tecnologia em Logística S.A. (ii)

57.48%

 

57.48%

Rumo S.A.

30.35%

 

30.35%

Radar Propriedades Agrícolas S.A.

41.45%

 

41.45%

Radar II Propriedades Agrícolas S.A.

50.00%

 

50.00%

Nova Agrícola Ponte Alta S.A.

41.45%

 

41.45%

Nova Amaralina S.A Propriedades Agrícolas

41.45%

 

41.45%

Nova Santa Bárbara Agrícola S.A.

41.45%

 

41.45%

Terras da Ponta Alta S.A.

41.45%

 

41.45%

Castanheira Propriedades Agrícolas S.A.

41.45%

 

41.45%

Manacá Propriedades Agrícolas S.A.

41.45%

 

41.45%

Paineira Propriedades Agrícolas S.A.

41.45%

 

41.45%

Violeta Fundo de Investimento Multimercado

100.00%

 

100.00%

Tellus Brasil Participações S.A.

19.57%

 

19.57%

Janus Brasil Participações S.A.

19.57%

 

19.57%

Duguetiapar Empreendimentos e Participações S.A.

19.57%

 

19.57%

Gamiovapar Empreendimentos e Participações S.A.

19.57%

 

19.57%

 

 

 

 


(i)

Despite presenting an unsecured liability amount of R$129,673 on March 31, 2023, as shown below, no other events or conditions were identified that, individually or collectively, may raise relevant doubts as to the ability to maintenance of its operational continuity. Subsidiaries have financial support from the Company.

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


Explanatory Notes to the Financial Statement

(In thousands of Reais, except when otherwise indicated)

The following are the investments in subsidiaries and affiliates as of March 31, 2023, which are relevant to the Company:


a)Parent company

 

 

 

Shares issued by the associate

 

Shares held by Cosan

 

Cosan ownership interest

 

Economic benefit (%)

Cosan Corretora de Seguros Ltda

 

5,000

 

4,999

 

100.00%

 

100.00%

Cosan Oito S.A.

 

7,864,005,000

 

7,860,005,000

 

100.00%

 

100.00%

Cosan Nove Participações S.A.(i)

 

5,601,178,094

 

5,601,178,094

 

73.09%

 

66.16%

Cosan Dez Participações S.A.(i)

 

4,667,494,858

 

4,667,494,858

 

76.80%

 

72.00%

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%

 

(i)The participation related to economic benefit differs from the corporate participation exclusively on account of dividend distribution as per note 9.2


Explanatory Notes to the Financial Statement

(In thousands of Reais, except when otherwise indicated)




At January 1, 2023
Interest in earnings of subsidiaries
Change of equity interest in subsidiary
Other comprehensive income
Dividends
Capital increase
Gain with capital increase in subsidiary
Other
At March 31, 2023

Rumo S.A.

 

4,613,248

 

22,284

 

(316)

 

1,779

 

 

 

 

 

4,636,995

Cosan Global

 

128,868

 

(3,275)

 

 

 

 

 

 

 

125,593

Cosan Corretora de Seguros Ltda

 

244

 

38

 

 

 

 

 

 

 

282

Atlântico Participações Ltda

 

911,342

 

(2,099)

 

 

 

 

 

 

 

909,243

Cosan Limited Partners Brasil Consultoria Ltda

 

346

 

(19)

 

 

 

 

 

 

 

327

Sinlog Tecnologia em Logística S.A.(i)

 

20,155

 

(2,661)

 

 

 

 

 

12,622

 

(30,116)

 

Cosan Lubes Investments Limited

 

1,644,170

 

(119,310)

 

 

(12,412)

 

 

 

 

 

1,512,448

Radar II Propriedades Agrícolas S.A.

 

943,255

 

5,802

 

 

 

(4,180)

 

 

 

 

944,877

Radar Propriedades Agrícolas S.A.

 

222,967

 

(2,484)

 

 

 

 

 

 

 

220,483

Nova Agrícola Ponte Alta S.A.

 

390,615

 

1,976

 

 

 

(1,658)

 

 

 

 

390,933

Nova Santa Bárbara Agrícola S.A.

 

31,504

 

169

 

 

 

 

 

 

 

31,673

Nova Amaralina S.A. Propriedades Agrícolas

 

192,332

 

1,017

 

 

 

(829)

 

 

 

 

192,520

Terras da Ponte Alta S.A.

 

81,292

 

157

 

 

 

 

 

 

 

81,449

Paineira Propriedades Agrícolas S.A.

 

169,216

 

1,535

 

 

 

(2,073)

 

 

 

 

168,678

Manacá Propriedades Agrícolas S.A.

 

170,613

 

1,585

 

 

 

(3,316)

 

 

 

 

168,882

Castanheira Propriedades Agrícolas S.A.

 

251,370

 

1,834

 

 

 

 

 

 

 

253,204

Tellus Brasil Participações S.A.

 

634,068

 

4,844

 

 

 

(3,621)

 

 

 

73

 

635,364

Pasadena Empreendimentos e Participações S.A.

 

1,486

 

 

 

 

 

 

 

 

1,486

Janus Brasil Participações S.A.

 

884,053

 

10,065

 

 

 

(9,689)

 

 

 

 

884,429

Cosan Oito S.A.

 

8,258,622

 

(272,635)

 

 

 

(203,545)

 

4,000

 

 

 

7,786,442

Cosan Nove Participações S.A.

 

7,153,764

 

662,780

 

 

(140,396)

 

 

 

 

 

7,676,148

Cosan Dez Participações S.A.

 

4,311,213

 

(864,827)

 

 

52

 

 

 

 

 

3,446,438

Duguetiapar Empreendimentos e Participações S.A.

 

18,740

 

148

 

 

 

 

 

 

(2)

 

18,886

Gamiovapar Empreendimentos e Participações S.A.

 

122,561

 

1,109

 

 

 

(685)

 

 

 

(71)

 

122,914

Outros

 

74,327

 

(45,902)

 

 

(421)

 

 

 

 

(36)

 

27,968

Total investments in associates

 

31,230,371

 

(597,869)

 

(316)

 

(151,398)

 

(229,596)

 

4,000

 

12,622

 

(30,152)

 

30,237,662

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cosan Luxembourg S.A.

 

(146,473)

 

16,800

 

 

 

 

 

 

 

(129,673)

Total provision for uncovered liability of associates

 

(146,473)

 

16,800

 

 

 

 

 

 

 

(129,673)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

31,083,898

 

(581,069)

 

(316)

 

(151,398)

 

(229,596)

 

4,000

 

12,622

 

(30,152)

 

30,107,989

 

(i)On March 10, 2023 Sinlog Tecnologia em Logística S.A. was transferred to assets held for sale, see note 8.

 

Explanatory Notes to the Financial Statement

(In thousands of Reais, except when otherwise indicated)

 

b)Consolidated

 

 

 

Shares issued by the associate

 

Shares held by Cosan

 

Cosan ownership interest

Rhall Terminais Ltda

 

28,580

 

8,574

 

30.00%

Termag - Terminal Marítimo de Guarujá S.A.

 

500,000

 

99,246

 

19.85%

TGG - Terminal de Granéis do Guarujá S.A.

 

79,747,000

 

7,914,609

 

9.92%

Terminal XXXIX S.A.

 

200,000

 

99,246

 

49.62%

Gás de Alagoas S.A. – ALGÁS

 

810,896,963

 

238,728,878

 

29.44%

Companhia de Gás do Ceará – Cegás

 

39,400,000

 

11,599,428

 

29.44%

CEG Rio S.A.

 

1,995,022,625

 

746,251,086

 

37.41%

Companhia Paranaense de Gás - Compagás

 

33,600,000

 

8,232,000

 

24.50%

Companhia Potiguar de Gás – Potigas

 

4,245,000

 

3,523,350

 

83.00%

Companhia de Gás de Mato Grosso do Sul - Msgás

 

61,610,000

 

30,188,900

 

49.00%

Companhia de Gás de Santa Catarina - Scgás

 

10,749,497

 

4,407,293

 

41.00%

Sergipe Gás S.A. – SERGÁS

 

1,593,656

 

661,363

 

41.50%

Companhia Pernambucana de Gás - Copergás

 

163,485,912

 

67,846,653

 

41.50%

 

 

 

At January 1, 2023

 

Interest in earnings of subsidiaries

 

Other comprehensive income

 

Dividends

 

Other

 

At March 31, 2023

Rhall Terminais Ltda

 

5,654

 

16

 

 

 

 

5,670

Termag - Terminal Marítimo de Guarujá S.A.

 

8,464

 

41

 

 

 

 

8,505

TGG - Terminal de Granéis do Guarujá S.A.

 

17,468

 

839

 

 

(3,217)

 

 

15,090

Terminal XXXIX S.A.

 

53,136

 

(6,459)

 

 

(3,970)

 

 

42,707

Elevações Portuarias S.A.

 

296,746

 

6,392

 

 

 

 

303,138

Companhia Paranaense de Gás - Compagás

 

424,837

 

24,657

 

 

(21,238)

 

351

 

428,607

Companhia Pernambucana de Gás - Copergás

 

415,301

 

(4,471)

 

 

1,320

 

 

412,150

Companhia de Gás de Santa Catarina - Scgás

 

627,829

 

3,693

 

 

(3,370)

 

(411)

 

627,741

Sergipe Gás S.A. - SERGÁS

 

69,430

 

(1,557)

 

 

(1,054)

 

 

66,819

Companhia de Gás do Ceará - Cegás

 

184,537

 

(486)

 

 

(3,628)

 

 

180,423

CEG Rio S.A.

 

274,480

 

17,018

 

 

(1,316)

 

 

290,182

Companhia de Gás de Mato Grosso do Sul - Msgás

 

291,543

 

6,767

 

 

(6,846)

 

 

291,464

Companhia Potiguar de Gás - Potigas

 

168,887

 

3,893

 

 

550

 

 

173,330

Outros

 

75,631

 

2,621

 

(235)

 

 

(116)

 

77,901

 

 

2,913,943

 

52,964

 

(235)

 

(42,769)

 

(176)

 

2,923,727


9.2  NON-CONTROLLING INTERESTS IN SUBSIDIARIES

 

Below is summarized financial information for each subsidiary that has non-controlling interests that are material to the group. The amounts disclosed for each subsidiary are before intercompany eliminations.


Explanatory Notes to the Financial Statement

(In thousands of Reais, except when otherwise indicated)

 

 

Shares issued by the subsidiary

 

Shares held by non-controlling shareholders

 

Non-controlling 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%

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%

 

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



At January 1, 2023

 

Interest in earnings of subsidiaries

 

Capital increase

 

Loss with capital increase

 

Other comprehensive income

 

Dividends

 

Other

 

At March 31, 2023

Comgás

27,151

 

(6,990)

 

 

 

 

(3,811)

 

227

 

16,577

Commit Gás S.A.

2,058,651

 

27,247

 

 

 

172

 

 

 

2,086,070

Compass Gás e Energia

782,583

 

(97,382)

 

 

 

22

 

 

(328)

 

684,895

Rumo S.A.

10,797,146

 

48,760

 

 

 

(68)

 

 

4,353

 

10,850,191

Sinlog Tecnologia em Logística S.A.

14,911

 

(1,968)

 

21,959

 

(12,622)

 

 

 

 

22,280

Cosan Limited Partners Brasil

9

 

 

 

 

 

 

 

9

Cosan Lubes

702,001

 

(51,132)

 

 

 

(2,771)

 

 

 

648,098

Cosan Nove Participações S.A.(i)

2,634,310

 

339,003

 

 

 

(51,700)

 

 

 

2,921,613

Cosan Dez Participações S.A.(i)

1,302,661

 

150,543

 

 

 

16

 

 

 

1,453,220

Janus Brasil Participações S.A.

3,773,279

 

40,924

 

 

 

 

(39,288)

 

(103)

 

3,774,812

Tellus Brasil Participações S.A.

2,584,058

 

19,694

 

 

 

 

(14,721)

 

299

 

2,589,330

Gamiovapar Empreendimentos e Participações S.A.

505,681

 

4,508

 

 

 

 

(2,785)

 

(291)

 

507,113

Duguetiapar Empreendimentos e Participações S.A.

70,857

 

601

 

 

 

 

 

(8)

 

71,450

Radar II Propriedades Agrícolas S.A.

878,879

 

5,802

 

 

 

 

(4,180)

 

 

880,501

Radar Propriedades Agrícolas S.A.

212,065

 

(2,484)

 

 

 

 

 

 

209,581

Nova Agrícola Ponte Alta S.A.

365,807

 

1,976

 

 

 

 

(1,658)

 

 

366,125

Nova Amaralina S.A. Propriedades Agrícolas

2,041

 

1,017

 

 

 

 

(829)

 

 

2,229

Nova Santa Bárbara Agrícola S.A.

201,389

 

169

 

 

 

 

 

 

201,558

Terras da Ponte Alta S.A.

73,421

 

157

 

 

 

 

 

 

73,578

Paineira Propriedades Agrícolas S.A.

157,784

 

1,535

 

 

 

 

(2,073)

 

 

157,246

Manacá Propriedades Agrícolas S.A.

160,553

 

1,585

 

 

 

 

(3,316)

 

 

158,822

Castanheira Propriedades Agrícolas S.A.

210,995

 

1,834

 

 

 

 

 

 

212,829

 

27,516,232

 

485,399

 

21,959

 

(12,622)

 

(54,329)

 

(72,661)

 

4,149

 

27,888,127


(i)The subsidiaries Cosan Nine and Cosan Ten have outstanding cumulative preferred shares classified in shareholders' equity by the non-controlling interest. The Company calculates its share of profit or loss after adjusting the dividends on these shares, whether or not such dividends have been declared. This effectively means that the non-controlling interest, represented by the cumulative preferred shares, is receiving a portion of the profit or loss equivalent to the dividends.


Explanatory Notes to the Financial Statement

(In thousands of Reais, except when otherwise indicated)

 

10.  INVESTMENT IN JOINT VENTURE

 

Changes to the investments in joint venture were as follows: 

 

 

Raízen S.A.

Shares issued by the joint venture

10,352,509,484

Shares held by Cosan

4,557,597,117

Cosan ownership interest

33.63%

 

 

At January 1, 2022

11,221,356

Interest in earnings of joint venture (ii)

1,130,415

Other comprehensive (losses) income

(216,708)

Dividends (i)

(463,419)

At March 31, 2023

11,671,644


(i) Amount proposed and allocated in the period. On March 27, 2023, there was payment of dividends constituted in the period, in the amount of R$405,926.
(ii) Raízen measured and recognized on March 31, 2023, PIS and COFINS credits in the consolidated amount of R$3,765,456 related to Complementary Law 192/22.

 

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

As of March 31, 2023, the Company was in compliance with the covenants of the agreement governing the joint venture. 

Explanatory Notes to the Financial Statement

(In thousands of Reais, except when otherwise indicated)

 

11.  PROPERTY, PLANT AND EQUIPMENT, INTANGIBLE ASSETS AND GOODWILL, CONTRACT ASSETS, RIGHT-OF-USE AND INVESTMENT PROPERTIES


11.1  PROPERTY, PLANT AND EQUIPMENT

 

a)      Reconciliation of carrying amount

 

 

Consolidated

 

Parent Company

 

Land, buildings and improvements

 

Machines, equipment and installations

 

Wagons and locomotives (i)

 

Permanent easement

 

Construction in progress

 

Other assets

 

Total

 

Total

Cost

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

At January 1, 2023

2,135,403

 

1,942,798

 

7,994,336

 

10,416,500

 

4,315,087

 

720,953

 

27,525,077

 

82,094

Additions

1,389

 

20,168

 

 

443

 

893,251

 

2,934

 

918,185

 

162

Write-offs

(6,173)

 

(23,204)

 

(6,807)

 

 

(356)

 

(4,110)

 

(40,650)

 

Transfers (ii)

78,416

 

25,755

 

528,789

 

1,005,782

 

(1,591,135)

 

945

 

48,552

 

(28)

Exchange differences

(3,205)

 

(7,274)

 

 

 

(1,390)

 

(2,469)

 

(14,338)

 

Assets held for sale

 

 

 

 

(2,626)

 

 

(2,626)

 

At March 31, 2023

2,205,830

 

1,958,243

 

8,516,318

 

11,422,725

 

3,612,831

 

718,253

 

28,434,200

 

82,228

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation amount

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

At January 1, 2023

(522,048)

 

(749,237)

 

(3,357,319)

 

(3,762,623)

 

(13,379)

 

(172,035)

 

(8,576,641)

 

(36,050)

Additions

(20,030)

 

(48,826)

 

(143,610)

 

(175,268)

 

 

(20,492)

 

(408,226)

 

(2,012)

Transfers (ii)

(49,649)

 

5,476

 

(6,530)

 

 

 

(45)

 

(50,748)

 

Write-offs

51

 

4,884

 

6,979

 

 

 

3,366

 

15,280

 

Exchange differences

607

 

867

 

 

 

 

1,367

 

2,841

 

Assets held for sale

 

 

1,658

 

 

 

(119)

 

1,539

 

At March 31, 2023

(591,069)

 

(786,836)

 

(3,498,822)

 

(3,937,891)

 

(13,379)

 

(187,958)

 

(9,015,955)

 

(38,062)

At January 1, 2023

1,613,355

 

1,193,561

 

4,637,017

 

6,653,877

 

4,301,708

 

548,918

 

18,948,436

 

46,044

At March 31, 2023

1,614,761

 

1,171,407

 

5,017,496

 

7,484,834

 

3,599,452

 

530,295

 

19,418,245

 

44,166

 

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


Explanatory Notes to the Financial Statement

(In thousands of Reais, except when otherwise indicated)

 

b)      Capitalization of borrowing costs

In the period ended March 31, 2023, borrowing costs capitalized by the subsidiary Rumo were R$16,603 (R$25,385 as of March 31, 2022), using an average rate of 12.97% (13.10% in the period ended March, 31 2022), while Compass capitalized R$27,829 at a weighted average rate of 8.23% p.a. (R$8,83 and 1.98% p.a. in the period ended March 31, 2022).

 

11.2 INTANGIBLE ASSETS AND GOODWILL

 

 

Consolidated

 

Parent Company

 

Goodwill

 

Concession right

 

Licenses

 

Brands and patents

 

Customer relationships

 

Others

 

Total

 

Total

Cost

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

At January 1, 2023

1,460,072

 

22,899,744

 

500,093

 

163,923

 

2,827,984

 

559,658

 

28,411,474

 

16,906

Additions

 

 

 

 

27,858

 

15,509

 

43,367

 

848

Write-offs

 

(9,720)

 

 

 

(3)

 

(1,492)

 

(11,215)

 

Transfers (i)

 

612,424

 

280

 

 

 

(55,878)

 

556,826

 

28

Assets held for sale

(25,465)

 

 

 

 

(1,819)

 

(16,145)

 

(43,429)

 

Exchange differences

(14,025)

 

 

(1,899)

 

(2,700)

 

(28,625)

 

(100)

 

(47,349)

 

At March 31, 2023

1,420,582

 

23,502,448

 

498,474

 

161,223

 

2,825,395

 

501,552

 

28,909,674

 

17,782

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Amortization amount

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

At January 1, 2023

 

(4,652,963)

 

(19,194)

 

(9,201)

 

(1,170,494)

 

(437,680)

 

(6,289,532)

 

(14,659)

Additions

 

(217,267)

 

(1,682)

 

 

(49,099)

 

(7,011)

 

(275,059)

 

(182)

Write-offs

 

6,060

 

 

 

2

 

 

6,062

 

Transfers

 

 

 

 

 

57,929

 

57,929

 

Assets held for sale

 

 

 

 

1,213

 

3,241

 

4,454

 

Exchange differences

 

 

828

 

 

1,066

 

38

 

1,932

 

At March 31, 2023

 

(4,864,170)

 

(20,048)

 

(9,201)

 

(1,217,312)

 

(383,483)

 

(6,494,214)

 

(14,841)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

At January 1, 2023

1,460,072

 

18,246,781

 

480,899

 

154,722

 

1,657,490

 

121,978

 

22,121,942

 

2,247

At March 31, 2023

1,420,582

 

18,638,278

 

478,426

 

152,022

 

1,608,083

 

118,069

 

22,415,460

 

2,941

 

    (i) The amount of transfers also includes a portion of R$52,137 of intangible assets that were 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

 

03/31/2023

 

12/31/2022

Concession rights

 

 

 

 

 

Compass (i)

During the concession period and extension

 

11,975,154

 

11,614,163

Rumo (ii)

1.59%

 

6,663,124

 

6,632,618

 

 

 

18,638,278

 

18,246,781

 

 

 

 

 

 

Operating license for port terminal

3.70%

 

41,832

 

44,305

Licenses and authorizations (iii)

Indefinite

 

436,594

 

436,594

 

 

 

478,426

 

480,899

Brands and patents

 

 

 

 

 

  Comma

Indefinite

 

47,975

 

47,929

  Petrochoice (iii)

Indefinite

 

101,608

 

104,354

  Tirreno (iii)

Indefinite

 

2,439

 

2,439

 

 

 

152,022

 

154,722

Customers relationship

 

 

 

 

 

  Compass

20.00%

 

283,902

 

285,423

  Moove (iii)

5% to 30%

 

1,324,179

 

1,367,493

Others

20.00%

 

2

 

4,574

 

 

 

1,608,083

 

1,657,490

Other

 

 

 

 

 

Software license

20.00%

 

68,407

 

65,108

Others

20.00%

 

49,662

 

56,870

 

 

 

118,069

 

121,978

 

 

 

 

 

 

Total

 

 

20,994,878

 

20,661,870

 

(i)

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

(ii)

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

(iii)

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


Explanatory Notes to the Financial Statement

(In thousands of Reais, except when otherwise indicated)

 

11.3.  CONTRACT ASSET

 

 

Compass

 

Moove

 

Total

Balance as of December 31, 2022

1,110,335

 

8,380

 

1,118,715

Additions

302,908

 

11,613

 

314,521

Write-offs

(1,675)

 

(6,006)

 

(7,681)

Transfers to intangible assets (i)

(664,696)

 

 

(664,696)

At March 31, 2023

746,872

 

13,987

 

760,859

 

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

 

During the period ended March 31, 202, R$27,805 was transferred to the balance of internally generated intangibles. (R$20,833 in the period ended March 31, 2022).

 

a)   Capitalization of borrowing costs

 

During the period ended March 31, 2023, the indirect subsidiary Comgás capitalized R$21,681 at an average quarterly rate equivalent to 12.45% (accumulated annual average of 13.12%), compared to R$12,508 at average quarterly and annual rates of 10.30% and 11.87% respectively, for the period ended March 31, 2022.

  

11.4.  RIGHT-OF-USE ASSETS


 

Consolidated

 

Parent Company

 

Land, buildings, and improvements

 

Machine, equipment, and installations

 

Wagons and locomotives

 

Software

 

Vehicles

 

Railway and port infrastructure

 

Total

 

Total

Cost:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

At January 1, 2023

453,718

 

268,470

 

943,096

 

85,949

 

34,743

 

7,961,141

 

9,747,117

 

37,901

Additions

5,188

 

6,559

 

 

 

843

 

 

12,590

 

Contractual readjustments

3,473

 

729

 

332

 

 

 

 

4,534

 

3,179

Write-offs

(1,718)

 

(888)

 

 

 

 

 

(2,606)

 

Assets held for sale

(1,397)

 

 

 

 

 

 

(1,397)

 

Exchange differences

3,126

 

(1,500)

 

 

 

(16)

 

 

1,610

 

At March 31, 2023

462,390

 

273,370

 

943,428

 

85,949

 

35,570

 

7,961,141

 

9,761,848

 

41,080

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Amortization:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

At January 1, 2023

(125,497)

 

(108,651)

 

(434,208)

 

(20,974)

 

(21,723)

 

(1,023,195)

 

(1,734,248)

 

(14,869)

Additions

(18,246)

 

(10,465)

 

(8,566)

 

(1,095)

 

(2,359)

 

(78,208)

 

(118,939)

 

(1,228)

Write-offs

(612)

 

 

 

 

 

 

(612)

 

Assets held for sale

668

 

 

 

 

 

 

668

 

Exchange differences

769

 

1,070

 

 

 

12

 

 

1,851

 

At March 31, 2023

(142,918)

 

(118,046)

 

(442,774)

 

(22,069)

 

(24,070)

 

(1,101,403)

 

(1,851,280)

 

(16,097)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

At January 1, 2023

328,221

 

159,819

 

508,888

 

64,975

 

13,020

 

6,937,946

 

8,012,869

 

23,032

At March 31, 2023

319,472

 

155,324

 

500,654

 

63,880

 

11,500

 

6,859,738

 

7,910,568

 

24,983

 

Explanatory Notes to the Financial Statement

(In thousands of Reais, except when otherwise indicated)

 

11.5INVESTMENT PROPOERTIES

 

The balances of properties held for sale and investment properties are shown below:

 

 

 

 

Investment properties

December 31, 2022

 

 

14,103,060

Additions

 

 

11,837

Transfers (i)

 

 

(67,566)

March 31, 2023

 

 

14,047,331


     (i) Transfers to the group of properties held for sale as per Note 8.2.


12. COMMITMENTS

Considering the current gas supply contracts, Compass Gás e Energia S.A. and its subsidiaries have a financial commitment that totaled an estimated present value of R$13,025,770, the amount of which includes the minimum volume established in the contract, for purchase of commodities and transportation, with a term until December 2032.

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

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

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

13CONCESSIONS PAYABLE

 

 

03/31/2023

 

12/31/2022

Court discussion:

 

 

 

Rumo Malha Paulista S.A.

39,008

 

37,842

Rumo Malha Oeste S.A.

2,019,517

 

1,957,149

 

2,058,525

 

1,994,991

 

 

 

 

Railroad concession:

 

 

 

Rumo Malha Paulista S.A.

1,176,936

 

1,138,076

 

1,176,936

 

1,138,076

 

 

 

 

Concessions and grants:

 

 

 

Rumo Malha Sul S.A.

77,410

 

81,112

Rumo Malha Paulista S.A.

129,350

 

118,655

Rumo Malha Central S.A.

19,984

 

18,576

 

226,744

 

218,343

 

 

 

 

Total

3,462,205

 

3,351,410

 

 

 

 

Current

269,655

 

256,759

Non-current

3,192,550

 

3,094,651

 

3,462,205

 

3,351,410

 

Explanatory Notes to the Financial Statement

(In thousands of Reais, except when otherwise indicated)

 

Leases and grants under IFRS16 


 

03/31/2023

 

12/31/2022

Leases:

 

 

 

Rumo Malha Sul S.A.

467,944

 

542,996

Rumo Malha Paulista S.A.

524,426

 

539,900

Rumo Malha Oeste S.A.

172,357

 

185,324

Portofer Transporte Ferroviário Ltda.

10,643

 

11,658

 

1,175,370

 

1,279,878

 

 

 

 

Grants:

 

 

 

Rumo Malha Paulista S.A. 

752,163

 

732,727

Rumo Malha Central S.A.

811,525

 

792,374

 

1,563,688

 

1,525,101

 

 

 

 

Total

2,739,058

 

2,804,979

 

 

 

 

Current

351,173

 

350,719

Non-current

2,387,885

 

2,454,260

 

2,739,058

 

2,804,979

 

14OTHER TAXES PAYABLE

 

 

 

Parent Company

 

Consolidated

 

 

03/31/2023

 

12/31/2022

 

03/31/2023

 

12/31/2022

Tax debts installments 

 

204,358

 

202,140

 

210,867

 

208,760

ICMS

 

 

43

 

269,305

 

271,688

COFINS

 

50,147

 

48,982

 

167,652

 

246,501

PIS

 

2,605

 

2,579

 

23,041

 

43,524

Social Security charges

 

35,879

 

29,416

 

53,094

 

42,186

IRRF

 

 

 

30,154

 

14,553

Others

 

1,221

 

6,676

 

88,895

 

86,517

 

 

294,210

 

289,836

 

843,008

 

913,729

 

 

 

 

 

 

 

 

 

Current

 

143,189

 

141,216

 

687,098

 

760,041

Non-current

 

151,021

 

148,620

 

155,910

 

153,688

 

 

294,210

 

289,836

 

843,008

 

913,729

 

Explanatory Notes to the Financial Statement

(In thousands of Reais, except when otherwise indicated)

 

15   INCOME TAXES

 

a)    Reconciliation of income and social contribution tax expenses

 

 

 

Parent company

 

Consolidated

 

 

03/31/2023

 

03/31/2022

 

03/31/2023

 

03/31/2022

 

 

 

 

 

 

 

 

 

Profit before income tax and social contribution

 

(1,147,090)

 

460,370

 

385,452

 

624,947

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

 

390,010

 

(156,526)

 

(131,054)

 

(212,482)

Adjustments for calculating the effective rate

 

 

 

 

 

 

 

 

Interest in earnings of investees (non-taxable income)

 

(153,911)

 

257,084

 

365,853

 

37,008

Result of companies abroad

 

 

 

(16,351)

 

18,550

Operating profit

 

 

 

40,809

 

27,127

Interest on shareholders’ equity

 

 

(47,729)

 

50

 

(42,328)

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

 

 

 

(3,793)

 

(1,285)

Unrecognized tax losses and temporary differences

 

 

 

(46,972)

 

(107,434)

ICMS benefit - extemporaneous tax credits

 

 

 

5.525

 

147,435

ICMS benefit - current period

 

 

 

68.409

 

46,319

Dividend income (i)

 

 

 

136,936

 

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

 

 

 

(1,187,750)

 

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

 

 

 

(101,135)

 

Other

 

(159)

 

(5,341)

 

22,926

 

13,959

Selic on indebtedness

 

7,019

 

2,332

 

42,363

 

24,020

Income tax and social contribution (current and deferred)

 

242,959

 

49,820

 

(804,184)

 

(49,111)

 

 

 

 

 

 

 

 

 

Effective rate - %

 

24.76%

 

(10.82%)

 

208.63%

 

7.86%

 

(i)Refers to dividends received from Vale S.A.


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

 

These credits were used by the subsidiary based on its best understanding of the subject, substantiated by the opinion of its external legal advisors, which took into account all applicable case law, including the understanding signed in November 2017 by the 1st Section of the STJ regarding the application of the thesis of the federative pact, which began to be applied in repeated judgments of the 1st Panel of the STJ. On March 8, 2022, there was a decision on the subject in the 1st Panel of the STJ, favorable to the taxpayer, involving tax benefit of ICMS deferral, obtained by contract. On April 5, 2022, the 2nd Panel of the STJ ruled against the taxpayer, in a case involving a reduction in the ICMS tax base. After said divergence, the matter was set for judgment by the 1st Section of the STJ on April 26, 2023. Although a preliminary decision was issued by the STF determining the suspension of the effectiveness of the STJ judgment of April 26, the session took place and the ministers unanimously decided against the taxpayers and the thesis defended by the subsidiary. On May 4, 2023, the preliminary injunction was reconsidered by the Minister of the STF who granted it, after the decision of the STJ passed to be effective from April 26, 2023. Despite (i) the history of divergence between the 1st and 2nd Panels of the STJ, (ii) the fact that the STJ judgment has not yet been published, (iii) the possibility of opposing motions for clarification of the judgment, including to safeguard past taxable events, and also (iv) the possibility of discussing the topic before the STF, the subsidiary's administrators, with the data and facts existing at the time, observing the technical interpretation that governs the treatment of uncertainties regarding taxes on profit (ICPC22 and IFRIC 23), decided for the constitution of provision on March 31, 2023 due to the unfavorable decision with confirmation of present obligation at the end of the accounting period. The provision was constituted in the total restated amount of R$1,370,314 (R$1,072,858 of principal recorded under current income tax and R$297,456 of interest and fine recorded under financial result), in addition to R$114,891 of income tax and deferred social contribution, which includes the assessments received for the years 2015, 2016 and 2017 and the other credits used in the following years until March 31, 2023, plus the respective legal charges.

 

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

 

03/31/2023

 

12/31/2022

 

03/31/2023

 

12/31/2022

Deferred tax assets from:

 

 

 

 

 

 

 

  Income taxes losses

901,228

 

697,179

 

2,611,042

 

2,244,654

  Negative base of social contribution

324,977

 

251,519

 

895,863

 

809,556

 

 

 

 

 

 

 

 

Temporary differences

 

 

 

 

 

 

 

Foreign exchange variation - Loans and financing

1,216,817

 

1,299,577

 

1,548,133

 

1,701,529

Provision for lawsuits

80,835

 

78,190

 

209,243

 

204,303

Impairment provision (Rumo Malha Oeste)

 

 

32,747

 

34,469

Post-employment benefit obligation

 

 

153,594

 

152,373

Provisions for uncertain tax credits and tax losses

 

 

31,219

 

31,880

Provision for non-recoverability of taxes

6,985

 

6,985

 

69,603

 

70,815

Share-based payment transactions

33,497

 

26,846

 

98,663

 

82,480

Leases

2,491

 

2,493

 

163,026

 

167,962

Unrealized loss with derivatives

 

 

467,830

 

674,554

Provisions for profit sharing

9,683

 

18,322

 

57,485

 

124,833

Business combination – property, plant and equipment

 

 

33,539

 

36,535

Business combination – intangible assets

 

 

 

119,060

Selic on indebtedness

48,160

 

77,645

 

53,234

 

100,264

Temporary differences

172,616

 

196,671

 

751,102

 

581,059

Other (ii)

790

 

1,607

 

280,149

 

507,151

Total

2,798,079

 

2,657,034

 

7,456,472

 

7,643,477

 

 

 

 

 

 

 

 

Deferred tax liabilities from:

 

 

 

 

 

 

 

Temporary differences

 

 

 

 

 

 

 

Useful life review

 

 

(415,007)

 

(401,926)

Business combination – property, plant and equipment

 

 

(75,769)

 

(76,263)

Tax goodwill

 

 

(360,713)

 

(359,100)

Unrealized income with derivatives

(191,856)

 

(249,206)

 

(272,649)

 

(226,243)

Fair value adjustment on debts

 

 

(507,828)

 

(548,726)

Marketable securities

 

 

(537,241)

 

(1,150,916)

Investment properties

 

 

(379,620)

 

(391,382)

Capitalized interest

 

 

(127,434)

 

(108,616)

Effects on the formation of joint venture

(105,836)

 

(106,254)

 

(105,836)

 

(106,254)

Business combination - fixed/intangible assets

 

 

(4,621,483)

 

(4,486,211)

Post-employment obligations

 

 

(4,594)

 

(4,594)

Leases

2,491

 

495

 

(11,934)

 

(11,797)

Provisions

9,683

 

815

 

(23,635)

 

(79,092)

Other (ii)

(442,493)

 

(445,264)

 

(625,467)

 

(687,601)

Total

(728,011)

 

(799,414)

 

(8,069,210)

 

(8,638,721)

Total deferred taxes recorded

2,070,068

 

1,857,620

 

(612,738)

 

(995,244)

Deferred tax assets

2,070,068

 

1,857,620

 

4,613,907

 

4,474,124

Deferred tax liabilities

 

 

(5,226,645)

 

(5,469,368)

Total deferred, net

2,070,068

 

1,857,620

 

(612,738)

 

(995,244)

  

Explanatory Notes to the Financial Statement

(In thousands of Reais, except when otherwise indicated)



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

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


c)              Changes in deferred tax assets and liabilities


Assets:

 

 

Parent Company

 

 

Tax loss and negative base

 

Employee benefits

 

Provisions

 

Leases

 

Others

 

Total

Balance as of December 31, 2022

 

948,698

 

45,168

 

281,846

 

2,493

 

1,378,829

 

2,657,034

Credited / charged from income for the period

 

277,507

 

(1,988)

 

(21,410)

 

(2)

 

(30,302)

 

223,805

Foreign exchange differences

 

 

 

 

 

(82,760)

 

(82,760)

Balance as of March 31, 2023

 

1,226,205

 

43,180

 

260,436

 

2,491

 

1,265,767

 

2,798,079

 

Liabilities:

 

Parent Company

 

Effects on the formation of jointly-owned subsidiaries

 

Unrealized income with derivatives

 

Others

 

Total

Balance as of December 31, 2022

(106,254)

 

(249,206)

 

(443,954)

 

(799,414)

Credited / charged from income for the period

418

 

57,350

 

13,583

 

71,351

Recognized in shareholders' equity

 

 

52

 

52

Balance as of March 31, 2023

(105,836)

 

(191,856)

 

(430,319)

 

(728,011)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2,070,068


Assets:

Consolidated

 

Tax loss and negative basis

 

Post-employment obligations

 

Employee benefits

 

Provisions

 

Leases

 

Unrealized gains on derivatives

 

Intangible assets

 

Others

 

Total

Balance as of December 31, 2022

3,054,210

 

152,373

 

207,313

 

922,526

 

167,962

 

674,554

 

119,060

 

2,345,479

 

7,643,477

Credited / charged from income for the period

452,695

 

1,221

 

(51,165)

 

171,388

 

(4,936)

 

(206,724)

 

(119,060)

 

(277,028)

 

(33,609)

Foreign exchange differences

 

 

 

 

 

 

 

(153,396)

 

(153,396)

Balance as of March 31, 2023

3,506,905

 

153,594

 

156,148

 

1,093,914

 

163,026

 

467,830

 

 

1,915,055

 

7,456,472

 

Liabilities:

Consolidated

 

Effects on the formation of joint venture

 

Post-employment obligations

 

Intangible assets

 

Unrealized gains on derivatives

 

Property, plant and equipment

 

Fair value adjustment


Leases


Provisions

 

Other


Total

Balance as of December 31, 2022

(106,254)

 

(4,594)

 

(4,486,211)

 

(226,243)

 

(401,926)

 

(548,726)


(11,797)


(79,092)

 

(2,773,878)


(8,638,721)

Credited / charged from income for the period

418

 

 

(135,272)

 

(46,406)

 

(13,081)

 

40,898


(137)


55,457

 

672,126


574,003

Recognized in shareholders' equity

 

 

 

 

 



 

(4,492)


(4,492)

Balance as of March 31, 2023

(105,836)

 

(4,594)

 

(4,621,483)

 

(272,649)

 

(415,007)

 

(507,828)


(11,934)


(23,635)

 

(2,106,244)


(8,069,210)

 

 

 

 

 

 

 

 

 

 

 

 


 


 

 

 


 

Total deferred taxes recorded

 

 

 

 

 

 

 

 

 

 

 


 


 

 

 


(612,738)


Explanatory Notes to the Financial Statement

(In thousands of Reais, except when otherwise indicated)


16PROVISION FOR PROCEEDINGS AND JUDICIAL DEPOSITS

As of March 31, 2023 and December 31, 2022, the Corporation had contingent liabilities and judicial deposits pertaining to:

 

 

Provision for lawsuits

 

Parent Company

 

Consolidated

 

03/31/2023

 

12/31/2022

 

03/31/2023

 

12/31/2022

Tax

228,272

 

227,481

 

753,766

 

747,647

Civil, environmental and regulatory

62,850

 

53,835

 

642,796

 

662,052

Labor

66,014

 

68,041

 

397,505

 

391,487

 

357,136

 

349,357

 

1,794,067

 

1,801,186

 

 

Judicial deposit

 

Parent Company

 

Consolidated

 

03/31/2023

 

12/31/2022

 

03/31/2023

 

12/31/2022

Tax

327,113

 

327,354

 

596,303

 

585,988

Civil, environmental and regulatory

15,587

 

15,644

 

95,761

 

92,411

Labor

17,030

 

17,565

 

135,096

 

136,045


359,730

 

360,563

 

827,160

 

814,444

 

Changes in provisions for lawsuits:


 

Parent Company

 

Tax

 

Civil, environmental, and regulatory

 

Labor

 

Total

At January 1, 2023

227,481

 

53,835

 

68,041

 

349,357

Provisioned in the year

222

 

12,526

 

515

 

13,263

Write-offs by reversal / payment

(2,080)

 

(1,043)

 

(2,409)

 

(5,532)

Interest (i)

2,649

 

(2,468)

 

(133)

 

48

At March 31, 2023

228,272

 

62,850

 

66,014

 

357,136

 

 

Consolidated

 

Tax

 

Civil, environmental, and regulatory

 

Labor

 

Total

At January 1, 2023

747,647

 

662,052

 

391,487

 

1,801,186

Provisioned in the period

7,304

 

24,161

 

31,862

 

63,327

Write-offs by reversal / payment

(6,495)

 

(35,525)

 

(39,633)

 

(81,653)

Conversion effect

(1)

 

(5)

 

 

(6)

Transfers

 

3,793

 

607

 

4,400

Interest (i)

5,311

 

(11,680)

 

13,182

 

6,813

At March 31, 2023

753,766

 

642,796

 

397,505

 

1,794,067

 

Explanatory Notes to the Financial Statement

(In thousands of Reais, except when otherwise indicated)


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

 

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

 

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

 

a)    Probable losses

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

 

 

Parent Company

 

Consolidated

 

03/31/2023

 

12/31/2022

 

03/31/2023

 

12/31/2022

Compensation with FINSOCIAL

 

 

316,122

 

312,721

INSS

73,615

 

72,389

 

106,955

 

98,657

ICMS credit

63,819

 

63,093

 

128,441

 

125,723

PIS and COFINS

28,329

 

27,954

 

29,464

 

30,446

IPI

54,854

 

54,430

 

61,351

 

60,852

IRPJ and CSLL

1,075

 

1,065

 

12,938

 

11,676

Other

6,580

 

8,550

 

98,495

 

107,572

 

228,272

 

227,481

 

753,766

 

747,647

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

 b)     Possible losses


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

 

 

Parent Company

 

Consolidated

 

03/31/2023

 

12/31/2022

 

03/31/2023

 

12/31/2022

Tax

5,058,113

 

5,034,867

 

16,197,681

 

16,079,589

Civil, environmental and regulatory

1,056,098

 

1,015,125

 

6,940,964

 

6,597,105

Labor

22,633

 

23,972

 

779,233

 

782,080

 

6,136,844

 

6,073,964

 

23,917,878

 

23,458,774


Explanatory Notes to the Financial Statement

(In thousands of Reais, except when otherwise indicated)


Civil, environmental and regulatory:

 

 

Parent Company

 

Consolidated

 

03/31/2023

 

12/31/2022

 

03/31/2023

 

12/31/2022

Civil

998,518

 

972,966

 

3,425,972

 

3,336,284

Environmental

57,580

 

42,159

 

1,853,041

 

1,764,671

Regulatory

 

 

1,661,951

 

1,496,150

 

1,056,098

 

1,015,125

 

6,940,964

 

6,597,105

 

Tax:

 

 

Parent Company

 

Consolidated

 

03/31/2023

 

12/31/2022

 

03/31/2023

 

12/31/2022

Isolated fine - Federal taxes

 

 

636,566

 

762,613

IRPJ/CSLL (i) | (ii)

1,330,389

 

1,296,481

 

6,445,450

 

6,297,550

ICMS - Tax on circulation of goods

1,220,047

 

1,264,685

 

2,998,927

 

2,987,853

IRRF

1,402

 

1,389

 

1,389,311

 

1,366,268

PIS and COFINS

1,345,703

 

1,322,277

 

2,614,081

 

2,556,050

MP 470 installment of debts

246,801

 

246,000

 

390,678

 

388,166

Stock Grant Plan

 

 

69,842

 

68,846

IOF on loans

 

 

152,978

 

149,323

Reward Credit Compensation

139,905

 

138,753

 

139,905

 

138,753

IPI - Tax on industrialized products

228,761

 

227,184

 

378,354

 

374,274

INSS

83,802

 

90,049

 

154,477

 

161,037

Others

461,303

 

448,049

 

827,112

 

828,856

 

5,058,113

 

5,034,867

 

16,197,681

 

16,079,589

 


(i) Assessment notice drawn up by the Federal Revenue of Brazil against Cosan Lubrificantes e Especialidades S.A. in the amount of R$104,926 referring to the collection of income tax and social contribution, due to the disallowance of goodwill expenses amortized in 2017 and 2018. An objection was filed demonstrating the legality of the operation, considering the legal, commercial and economic factors that demonstrate the objective commercial and economic substance of the operation, which was carried out between independent parties and with effective payment of the price. 




(ii) End of the administrative discussion and start of the judicial discussion regarding the official assessment of income tax and social contribution resulting from the disallowance of goodwill expenses amortized in 2009 to 2011. Addition of R$109,429 due to the inclusion of the claim in overdue debts.

Beside the effect indicated in note 15 item (ii), the Company did not identify any other 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 interim 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.  


Explanatory Notes to the Financial Statement

(In thousands of Reais, except when otherwise indicated)

17.  SHAREHOLDERS’ EQUITY

 

a)      Share capital

 

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

 

As of March 31, 2022, the Company's share capital comprises the following:

 

 

 

Common shares

Shareholding structure

 

Amount

 

%

Controlling shareholders

 

672,312,942

 

35.87%

Administrators

 

26,194,142

 

1.40%

Free float

 

1,168,123,157

 

62.33%

Outstanding shares

 

1,866,630,241

 

99.60%

Treasury shares

 

7,440,691

 

0.40%

Total

 

1,874,070,932

 

100.00%

  

b)     Treasury shares

 

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

 

On March 31, 2023, the Company held 7,440,691 shares with a market price of R$15.09 (7,432,832 shares on December 31, 2022). This increase refers to the return of shares that were allocated to members of share-based compensation plans.

 

c)      Dividends

 

  1. Receivable

 

Parent Company

 

Investments in associates

 

Investments in joint venture

 

Total

At December 31, 2022

 

609,456

 

 

609,456

Declared dividends

 

229,596

 

52,632

 

282,228

Dividends received

 

(266,624)

 

(46,103)

 

(312,727)

At March 31, 2023

 

572,428

 

6,529

 

578,957


Consolidated

 

Investments in associates

 

Investments in joint venture

 

Total

At December 31, 2022

 

161,147

 

 

161,147

Declared dividends

 

42,769

 

463,419

 

506,188

Other movements

 

(55,433)

 

 

(55,433)

Dividends received

 

(6,748)

 

(405,926)

 

(412,674)

At March 31, 2023

 

141,735

 

57,493

 

199,228

 

Explanatory Notes to the Financial Statement

(In thousands of Reais, except when otherwise indicated)

 

ii.     Payable

 

 

 

Parent Company

 

Consolidated

At D ecember 31, 2022

 

279,979

 

892,006

Proposed Dividends

 

 

17,076

Dividends paid

 

 

(102,712)

At March 31, 2023

 

279,979

 

806,370

 

d)     Other comprehensive income

 

 

 

03/31/2022

 

Comprehensive income (loss)

 

03/31/2023

Loss on cash flow hedge

 

(1,361,895)

 

1,585

 

(1,360,310)

Foreign currency translation differences

 

2,010,914

 

(241,448)

 

1,769,466

Actuarial gains (losses) of defined benefit plan

 

(219,663)

 

3,195

 

(216,468)

Deferred tax on actuarial losses of defined benefit plan

 

74,685

 

(1,086)

 

73,599

Loss on measurement of derivative financial instruments

 

(45,631)

 

 

(45,631)

Change in the fair value of a financial assets

 

77,152

 

 

77,152

Deferred tax on changes in fair value of a financial assets

 

(26,232)

 

 

(26,232)

Total

 

509,330

 

(237,754)

 

271,576

Attributable to:

 

 

 

 

 

 

Owners of the Company

 

567,546

 

(183,425)

 

384,121

Non-controlling interest

 

(58,216)

 

(54,329)

 

(112,545)

 

 

 

12/31/2022

 

Comprehensive  (loss) income

 

03/31/2022

Loss on cash flow hedge

 

(1,362,618)

 

(2,764)

 

(1,365,382)

Foreign currency translation differences

 

1,093,366

 

294,358

 

1,387,724

Actuarial gains (losses) of defined benefit plan

 

(299,993)

 

25,939

 

(274,054)

Deferred tax on actuarial losses of defined benefit plan

 

101,997

 

(8,819)

 

93,178

Loss on measurement of derivative financial instruments

 

(45,631)

 

 

(45,631)

Change in the fair value of a financial assets

 

43,220

 

225

 

43,445

Deferred tax on changes in fair value of a financial assets

 

(14,695)

 

 

(14,695)

Total

 

(484,354)

 

308,939

 

(175,415)

Attributable to:

 

 

 

 

 

 

  Owners of the Company

 

(521,609)

 

380,015

 

(141,594)

Non-controlling interests

 

37,255

 

(71,076)

 

(33,821)

 

Explanatory Notes to the Financial Statement

(In thousands of Reais, except when otherwise indicated)

 

18.  EARNINGS PER SHARE

 

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

 

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

 

 

 

03/31/2023

 

03/31/2022

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

 

(904,131)

 

510,190

 

 

 

 

 

Diluting effect of the share-based plan of subsidiaries

 

(59)

 

 

 

 

 

 

 

 

 

 

 

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

 

(904,190)

 

510,190

 

 

 

 

 

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

 

 

 

 

Basic

 

1,866,630

 

1,868,618

Dilutive effect of the share-based plan

 

 

6,239

Share repurchases

 

(16,829)

 

 

 

 

 

 

Diluted

 

1,849,801

 

1,874,857

 

 

 

 

 

Earnings per share

 

 

 

 

Basic

 

(R$ 0.4844)

 

R$ 0.2730

Diluted

 

(R$ 0.4888)

 

R$ 0.2721

 

Diluting instruments

 

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


In the period ended March 31, 2023, 16,828,688 shares related to the Company's share repurchase plan were considered in the analysis of diluted earnings per share as they increase loss per share.

 

Anti-dilution instruments

 

In the period ended March 31, 2023, 5,951,142 shares related to the Company's stock option plan were not considered in the diluted earnings per share analysis as they would have an anti-dilutive effect.

 

Explanatory Notes to the Financial Statement

(In thousands of Reais, except when otherwise indicated)

19. NET SALES

 

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

 

 

Consolidated

 

 

03/31/2023

 

03/31/2022

Gross revenue from the sale of products and services

 

11,174,573

 

9,334,448

Construction revenue

 

302,908

 

205,769

Indirect taxes and other deductions

 

(1.846.154)

 

(1.635.330)

Net sales

 

9,631,327

 

7,904,887

 

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

 

 

 

Consolidated

 

 

03/31/2023

 

03/31/2022

At a point in time

 

 

 

 

Natural gas distribution

 

4,045,459

 

3,666,727

Electricity trading

 

 

56,292

Lubricants and base oil

 

2,469,908

 

1,621,904

Others

 

324,934

 

127,735

 

 

6,840,301

 

5,472,658

Over time

 

 

 

 

Railroad transportation services

 

2,274,298

 

2,111,483

Container operations

 

109,530

 

94,880

Construction revenue

 

302,908

 

205,769

Services rendered

 

117,265

 

35,789

 

 

2,804,001

 

2,447,921

 

 

 

 

 

Eliminations

 

(12,975)

 

(15,692)

 

 

 

 

 

Total net sales

 

9,631,327

 

7,904,887

  

Seasonality of operations

 

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

 

Gas and Power

 

Activities in the natural gas commercialization and distribution segment are subject to seasonality. While the months from December to March are marked by a drop in gas consumption, between the months of April and November there is a significant increase in consumption, due to the winter season and the acceleration of industrial production.

 

Logistics

 

Rumo's activities are subject to the natural seasonality of agricultural commodities. Most of the soybean crop exports take place between January and August, while the transportation of the corn crop (mainly for export) is concentrated between May and December. These fluctuations have a significant impact on the demand for transporting these commodities. For this reason, Rumo normally has a higher volume transported in the second and third quarters of each year, and a lower volume transported in the off-season, that is, in the first and fourth quarters of each year.

 

Explanatory Notes to the Financial Statement

(In thousands of Reais, except when otherwise indicated)

20.  COSTS AND EXPENSES BY NATURE

 

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

 

 

 

Parent Company

 

Consolidated

 

 

03/31/2023

 

03/31/2022

 

03/31/2023

 

03/31/2022

Raw materials

 

 

 

(1,929,198)

 

(1,298,725)

Commodity cost (natural gas)

 

 

 

(3,081,744)

 

(2,850,843)

Electricity purchased for resale

 

 

 

 

(63,242)

Railroad transport and port elevation expenses

 

 

 

(671,667)

 

(644,603)

Other transport

 

 

 

(119,499)

 

(28,866)

Depreciation and amortization

 

(3,422)

 

(3,690)

 

(785,219)

 

(754,862)

Personnel expenses

 

(60,601)

 

(44,216)

 

(652,851)

 

(496,214)

Construction cost

 

 

 

(302,908)

 

(205,769)

Expenses with third-party services

 

(6,132)

 

(4,709)

 

(236,090)

 

(192,242)

Business expenses

 

 

 

(10,207)

 

(8,372)

Other

 

(16,486)

 

(12,577)

 

(232,650)

 

(207,713)

 

 

(86,641)

 

(65,192)

 

(8,022,033)

 

(6,751,451)

Cost of sales

 

 

 

(7,132,517)

 

(6,189,236)

Selling expenses

 

 

 

(339,733)

 

(176,389)

General and administrative expenses

 

(86,641)

 

(65,192)

 

(549,783)

 

(385,826)

 

 

(86,641)

 

(65,192)

 

(8,022,033)

 

(6,751,451)

 

21OTHER INCOME (EXPENSES), NET

 

 

Parent company

 

Consolidated

 

03/31/2023

 

03/31/2022

 

03/31/2023

 

03/31/2022

Extemporaneous tax credits

 

 

4,225

 

28,771

Loss on disposals of non-current assets and intangible assets

 

 

(793)

 

(9,272)

Net effect of provisions for legal proceedings

(22,465)

 

(13,973)

 

(63,627)

 

(93,837)

Other income (i)

52,512

 

5,889

 

435,712

 

22,163

Other

(11,860)

 

(20,527)

 

(13,624)

 

(48,541)

 

18,187

 

(28,611)

 

361,893

 

(100,716)

 

(i)                  On March 31, 2023, the balance is mainly composed of dividends receivable from Vale S.A. in the amount of R$ 402,752.

 

Explanatory Notes to the Financial Statement

(In thousands of Reais, except when otherwise indicated)


22. FINANCE RESULTS, NET

 

The details of financial income and expenses are as follows:


 

Parent Company

 

Consolidated

 

03/31/2023

 

03/31/2022

 

03/31/2023

 

03/31/2022

Cost of gross debt

 

 

 

 

 

 

 

Interest and monetary variation

(203,387)

 

(191,004)

 

(1,317,709)

 

(1,061,338)

Net foreign exchange variation on debts

 

638,437

 

598,813

 

2,875,738

Financial result with derivatives and fair value (i)

(344,066)

 

(1,756,776)

 

170,409

 

(2,415,575)

Amortization of borrowing costs

(2,007)

 

(2,612)

 

(14,684)

 

(147,706)

Guarantees and warranties

 

 

(8,920)

 

(12,574)

 

(549,460)

 

(1,311,955)

 

(572,091)

 

(761,455)

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

48,474

 

38,593

 

449,263

 

370,630

Changes in fair value of investments in listed entities

 

 

(1,804,928)

 

 

48,474

 

38,593

 

(1,355,665)

 

370,630

 

 

 

 

 

 

 

 

Cost of debt, net

(500,986)

 

(1,273,362)

 

(1,927,756)

 

(390,825)

Other charges and monetary variations

 

 

 

 

 

 

 

Interest on other receivables

13,897

 

10,697

 

99,556

 

80,563

Monetary variation of other financial assets

501

 

(406)

 

501

 

(15,356)

Interest on other payables

 

 

(152,362)

 

(83,780)

Interest on leases

(885)

 

(1,012)

 

(96,873)

 

(80,874)

Interest on shareholders’ equity

 

(1,282)

 

 

(1,282)

Interest on contingencies and contracts

(38,997)

 

(6,930)

 

(418,300)

 

(90,032)

Interest on sectoral assets and liabilities

 

 

(19,956)

 

Bank charges and other

(10,514)

 

(8,744)

 

3,593

 

10,974

Foreign exchange, net

(88,969)

 

1,089,840

 

(257,517)

 

48,648

 

(124,967)

 

1,082,163

 

(841,358)

 

(131,139)

Finance results, net

(625,953)

 

(191,199)

 

(2,769,114)

 

(521,964)

Reconciliation

 

 

 

 

 

 

 

Finance expenses

(428,483)

 

(309,687)

 

(4,255,260)

 

(734,188)

Finance income

68,474

 

50,012

 

600,662

 

579,076

Exchange variation

243,142

 

1,582,295

 

585,342

 

2,754,031

Net effect of derivatives

(509,086)

 

(1,513,819)

 

300,142

 

(3,120,883)

Finance results, net

(625,953)

 

(191,199)

 

(2,769,114)

 

(521,964)


(i)                  On March 31, 2023, the cost of banking operations with derivatives was R$247,163.

 

70

Explanatory Notes to the Financial Statement

(In thousands of Reais, except when otherwise indicated)


23.  POST-EMPLOYMENT BENEFITS

 

 

Consolidated

 

03/31/2023

 

12/31/2022

Defined contribution

 

 

 

Future II

299

 

332

Defined benefit

 

 

 

Future

128,857

 

127,351

Health Insurance

451,746

 

448,157

 

580,603

 

575,508

 

580,902

 

575,840

 

24. SHARE-BASED PAYMENT

 

The Company and its subsidiaries have Share-Based Plans that are settled in shares and cash. As of March 31, 2023, the Group has the following share-based payment arrangements:

 

Grants made in 2023

 

•              Share grant program (liquidated in shares)

 

In the period ended of March 31, 2023, the following Grant Program was established:

 

Program

Conditions for vesting

Cosan – Partners

3 years of service from the grant date and the achievement of specific metrics that can vary between 0% and 150% (for the calculation of the fair value, the achievement of 100% was considered). Performance shares will have a specific base weight, according to the target established by the Board of Directors and retention shares will be granted annually for a period of 5 years.

 

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

 

 

 

 

 

 

 

 

 

 

 

 

7/31/18

 

Cosan S.A.

 

5

 

842,408

 

(107,576)

 

734,832

 

9.65

7/31/19

 

Cosan S.A.

 

5

 

229,020

 

(20,080)

 

208,940

 

12.46

7/31/20

 

Cosan S.A.

 

5

 

68,972

 

(6,704)

 

62,268

 

20.93

07/31/2021 - Invest I

 

Cosan S.A.

 

3

 

424,839

 

 

424,839

 

24.38

09/10/2021 - Invest II

 

Cosan S.A.

 

4

 

5,283,275

 

(1,320,820)

 

3,962,455

 

22.24

10/11/2021 - Invest III

 

Cosan S.A.

 

5

 

809,944

 

 

809,944

 

23.20

07/31/2022 - Invest I

 

Cosan S.A.

 

3

 

846,506

 

 

846,506

 

18.74

11/22/22

 

Cosan S.A.

 

5

 

377,173

 

 

377,173

 

17.14

1/30/23

 

Cosan S.A.

 

5

 

7,796,135

 

 

7,796,135

 

16.62

 

 

 

 

 

 

16,678,272

 

(1,455,180)

 

15,223,092

 

 

7/31/19

 

Comgás

 

4

 

83,683

 

(16,227)

 

67,456

 

79.00

 

 

 

 

 

 

83,683

 

(16,227)

 

67,456

 

 

8/01/18

 

Rumo S.A.

 

5

 

1,149,544

 

(455,931)

 

693,613

 

13.94

8/15/19

 

Rumo S.A.

 

5

 

843,152

 

(256,757)

 

586,395

 

22.17

11/11/20

 

Rumo S.A.

 

5

 

776,142

 

(228,056)

 

548,086

 

20.01

5/05/21

 

Rumo S.A.

 

5

 

1,481,000

 

(421,875)

 

1,059,125

 

20.84

9/15/21

 

Rumo S.A.

 

3

 

1,560,393

 

(154,818)

 

1,405,575

 

18.19

9/01/22

 

Rumo S.A.

 

3

 

1,781,640

 

(15,463)

 

1,766,177

 

20.36

9/01/22

 

Rumo S.A.

 

-

 

146,909

 

(146,909)

 

 

20.36

 

 

 

 

 

 

7,738,780

 

(1,679,809)

 

6,058,971

 

 

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

8/01/21

 

TRSP

 

3

 

37,135

 

 

37,135

 

25.46

8/01/21

 

Compass Comercialização

 

3

 

34,817

 

 

34,817

 

25.46

8/01/21

 

Compass Gás e Energia

 

2

 

168,666

 

 

168,666

 

25.46

8/01/21

 

Compass Gás e Energia

 

3

 

29,395

 

 

29,395

 

25.46

11/01/21

 

Compass Gás e Energia

 

3

 

1,627,760

 

 

1,627,760

 

25.46

11/01/21

 

Comgás

 

3

 

190,173

 

 

190,173

 

25.46

2/01/22

 

Compass Gás e Energia

 

3

 

87,960

 

 

87,960

 

25.59

8/01/22

 

Compass Gás e Energia

 

3

 

817,662

 

 

817,662

 

25.59

8/01/22

 

Compass Comercialização

 

3

 

30,118

 

 

30,118

 

25.59

8/01/22

 

TRSP

 

3

 

30,927

 

 

30,927

 

25.59

 

 

 

 

 

 

4,068,293

 

 

4,068,293

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

 

 

 

28,569,028

 

(3,151,216)

 

25,417,812

 

 


a)      Reconciliation of outstanding share grants


Explanatory Notes to the Financial Statement

(In thousands of Reais, except when otherwise indicated)

 

The change in outstanding share grants is as follows:

 

 

 

Parent company

 

Consolidated

Balance as of December 31, 2022

 

7,426,957

 

17,876,508

Granted

 

7,796,135

 

7,796,135

Exercised/canceled/others

 

 

(254,831)

Balance as of March 31, 2023

 

15,223,092

 

25,417,812

 

b)     Fair value measurement

 

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

 

 

 

Cosan S.A.

 

Compass

 

Comgás

 

TRSP

 

Rumo

 

 

03/31/2023

 

12/31/2022

 

03/31/2023

 

12/31/2022

 

03/31/2023

 

12/31/2022

 

03/31/2023

 

12/31/2022

 

03/31/2023

 

12/31/2022

Key premises:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Market price on the grant date

 

16.62

 

17.14

 

34.85

 

29.20

 

29.20

 

29.20

 

34.85

 

29.20

 

20.56

 

20.56

Interest rate

 

6.82%

 

6.82%

 

N/A

 

N/A

 

N/A

 

N/A

 

N/A

 

N/A

 

11.53%

 

11.53%

Volatility

 

36.50%

 

36.50%

 

N/A

 

N/A

 

N/A

 

N/A

 

N/A

 

N/A

 

27.70%

 

27.70%

 

c)      Expense recognized in profit or loss

 

Share-based compensation expenses included in profit or loss for the periods ended March 31, 2023, and 2022 were R$39,719 and R$25,734, respectively.


25SUBSEQUENT EVENTS

 

Fifth issue of Cosan debentures


On April 20, 2023, Cosan issued debentures for a total principal amount of R$ 1,000,000 in a single series bearing interest at a rate equal to DI plus 2.4% p.a. and maturing in April 2028, with the principal due at maturity and interest paid periodically.


STJ Decision on the Grant


On April 26, 2023, the matter was submitted to judgment by the 1st Section of the STJ. By unanimity, the STJ aligned itself to the position of the 2nd Panel (RESP 1.968.755/PR) and defined as impossible to exclude ICMS-related tax benefits - such as tax base reduction, rate reduction, exemption, deferral, among others - from the IRPJ and CSLL tax bases, among others. The effects of this event are disclosed in Note 15.




Explanatory Notes to the Financial Statement

(In thousands of Reais, except when otherwise indicated)


Deliberations of the Shareholders’ Ordinary General Meeting

 

On April 27, 2023, the following was approved at the Shareholders’ Annual General Meeting, as well as other topics on the agenda:

 

  • Distribution of dividends

The distribution of minimum mandatory and additional dividends in the total amount of R$800,000;

  • Legal reserve

For the constitution of a legal reserve, the amount of R$58,802 corresponding to 5% (five percent) of the net income for the year, pursuant to article 193 of the Corporation Law;

  • Statutory reserve

And the remaining portion related to the fiscal year ended December 31, 2022 will be allocated to the Company's Special Reserve in the amount of R$488,252, as provided for in article 33, item (iv) of the Company's Bylaws.

 

Deliberation of the Extraordinary General Meeting

 

On April 27, 2023, the Shareholders’ Extraordinary General Meeting approved, as well as other topics on the agenda, the increase in the Company's capital stock by capitalizing amounts from profit reserves, in the amount of R$280,000.

 

Election to Vale's Board of Directors

 

On April 28, 2023, at Vale's Annual General Meeting, the CEO of Cosan S.A. Luis Henrique Cals de Beauclair Guimarães was elected to be a member of Vale's Board of Directors.


74


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: May 16, 2023

 


COSAN S.A.


By:

/s/ Ricardo Lewin


 

Name:            Ricardo Lewin


 

Title:              Chief Financial Officer