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 2024

Commission File Number: 333-251238

 

COSAN S.A.

(Exact name of registrant as specified in its charter)

 

N/A

(Translation of registrant’s name into English)

 

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

 

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

Form 20-F   Form 40-F 

 

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

Yes      No  

 

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

Yes      No  



Graphics

 

 

CONTENT



Independent Auditor's Review Report On The Individual And Consolidated Interim Financial Information 3
Statement of financial position 5
Statement of profit or loss 7
Statement of other comprehensive income 8
Statement of changes in equity 9
Statement of cash flow 11
Statement of value added 13
1. Operations 14
2. Relevant events in the period 14
3. Statement of compliance and accounting polices 16
4. Segment information 17
5.  Financial assets and liabilities 24
5.1. Restrictive clauses 25
5.2. Cash and cash equivalents 27
5.3. Marketable securities and restricted cash 28
5.4. Loans, borrowings and debentures 29
5.5. Leases 35
5.6. Derivative financial instruments 37
5.7. Trade receivables 42
5.8. Related parties 42
5.9. Trade payables 45
5.10. Sectorial financial assets and liabilities 45
5.11 Fair value measurements 46
5.12. Financial risk management 47
6.  Other current tax receivable 54
7.  Inventories 54
8.  Assets and liabilities held for sale 55
9.  Investments in associates 56
9.1. Investments in subsidiaries and associates 56
9.2. Non-controlling interests in subsidiaries 61
10.  Investments in joint venture 63
11.  Property, plant and equipment, intangible assets and goodwill, contract assets, right-of-use and investment properties 64
11.1. Property, plant and equipment 64
11.2. Intangible assets and goodwill 65
11.3. Contract asset 66
11.4  Right-of-use assets 67
11.5. Investments properties 67
12. Commitments 68
13.  Concessions payable 68
14.  Other taxes payable 69
15.  Income taxes 70
16.  Provision for proceedings and judicial deposits 74
17.  Shareholders’ equity 78
18.  Earnings per share 81
19.  Net sales 82
20.  Costs and expenses by nature 82
21.  Other income (expenses), net 83
22.  Finance results, net 84
23.  Post-employment benefits 85
24. Share-based payment 85
25.  Subsequent events 89


Graphics

 


 

To the

Shareholders, Board Members and Management of

Cosan S.A.

São Paulo - SP

 

 

Introduction

 

We have reviewed the individual and consolidated interim financial information of Cosan S.A. (“Company”), included in the quarterly information, for the quarter ended March 31, 2024, which comprises the individual and consolidated interim statement of financial position as at March 31, 2024, and the respective individual and consolidated interim statements of profit or loss, comprehensive income, changes in equity and cash flows for the three-month period then ended, including the notes to the financial information.

 

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

 

 

Scope of the review

 

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

 

Conclusion on the individual and consolidated interim financial information


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


Graphics

Other matters


Individual and consolidated interim statements of value added – Supplementary information


The interim financial information referred to above includes the individual and consolidated statements of value added for the three-month period ended March 31, 2024, prepared under the responsibility of the Company's Management and presented as supplementary information for the purposes of IAS 34. These statements were submitted to review procedures executed with the review of the quarterly information, with the purpose of concluding whether they are reconciled with the interim financial information and accounting records, as applicable, and if its form and contents meet the criteria defined in NBC TG 09 – Statement of Value Added. Based on our review, we are not aware of any fact that would lead us to believe that these statements of value added were not prepared, in all material respects, in accordance with the criteria established in this standard and consistently with the individual and consolidated interim financial information taken as a whole.


Interim financial information for the previous three-month period reviewed by another independent auditor

 

The corresponding amounts related to the individual and consolidated interim financial information for the three-month period ended March 31, 2023, originally prepared before the reclassifications disclosed in Note 3.1, were reviewed by other independent auditors and their review report issued, without modification, in May 15, 2023. We also reviewed the reclassifications described in Note 3.1 that were carried out to change the corresponding values relating to the individual and consolidated interim financial information as of March 31, 2023. In our conclusion, such reclassifications are appropriate and were correctly carried out. We were not hired to audit, review or apply any other procedures to the Company's individual and consolidated interim financial information for the quarter ended March 31, 2023 and, therefore, we do not express an opinion or any form of assurance regarding this individual and consolidated interim financial information, taken together.

 

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


São Paulo, May 28, 2024.


Graphics

BDO RCS Auditores Independentes SS Ltda.

CRC 2 SP 013846/O-1

 

 

Luiz Gustavo Pereira dos Santos

Accountant CRC 1 SP 258849/O-9


(In thousands of Reais)

 

 

 

 

Parent Company

 

Consolidated

 

Note

 

03/31/2024

 

12/31/2023

 

03/31/2024

 

12/31/2023

Assets

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

5.2

 

691,728

 

1,769,976

 

16,398,421

 

14,658,481

Restricted cash

5.3

 

 

 

8,101

 

7,860

Marketable securities

5.3

 

366,700

 

705,777

 

3,938,577

 

3,407,955

Trade receivables

5.7

 

 

 

3,909,009

 

3,330,488

Derivative financial instruments

5.6

 

-

 

54,935

 

454,210

 

202,399

Inventories

7

 

 

 

1,945,051

 

1,792,714

Receivables from related parties

5.8

 

168,123

 

173,351

 

284,074

 

251,471

Income tax receivable

 

 

455,219

 

508,268

 

921,661

 

888,942

Other current tax receivable

6

 

8,346

 

8,346

 

730,293

 

745,856

Dividend receivable

17

 

104,382

 

319,135

 

93,773

 

255,777

Sectorial financial assets

5.10

 

 

 

248,710

 

207,005

Other financial assets

 

 

 

 

667

 

690

Other current assets

 

 

135,091

 

177,001

 

579,434

 

722,386

 

 

 

1,929,589

 

3,716,789

 

29,511,981

 

26,472,024

Current assets held for sale

8

 

4,353

 

2,998

 

2,138,165

 

2,138,165

Current assets

 

 

1,933,942

 

3,719,787

 

31,650,146

 

28,610,189

 

 

 

 

 

 

 

 

 

 

Trade receivables

5.7

 

 

 

109,516

 

114,148

Marketable securities

5.3

 

 

 

100,078

 

96,006

Restricted cash

5.3

 

76,429

 

81,621

 

192,657

 

195,392

Deferred tax assets

15

 

2,951,254

 

2,478,911

 

5,997,558

 

5,609,030

Receivables from related parties

5.8

 

159,378

 

174,745

 

85,149

 

88,620

Income tax receivable

 

 

 

 

414,003

 

432,360

Other non-current tax receivable

6

 

34,035

 

33,639

 

1,158,167

 

1,132,703

Judicial deposits

16

 

407,151

 

403,489

 

1,003,984

 

895,901

Derivative financial instruments

5.6

 

72,862

 

102,881

 

1,925,038

 

2,344,400

Sectorial financial assets

5.10

 

 

 

378,396

 

341,695

Other non-current assets

 

 

73,068

 

71,250

 

238,079

 

216,694

Other financial assets

 

 

 

 

2,650

 

2,423

Investments in associates

9.1

 

40,374,484

 

35,741,778

 

17,455,539

 

17,611,369

Investment in joint ventures

10

 

1,271,421

 

1,320,592

 

11,275,628

 

11,742,442

Property, plant and equipment

11.1

 

37,932

 

39,817

 

21,821,854

 

21,239,974

Intangible assets and goodwill

11.2

 

7,549

 

6,863

 

22,809,992

 

22,650,287

Contract asset

11.3

 

 

 

997,866

 

1,052,105

Right-of-use assets

11.4

 

20,701

 

22,200

 

9,383,536

 

9,513,518

Investment property

11.5

 

 

 

15,977,866

 

15,976,126

Non-current assets

 

 

45,486,264

 

40,477,786

 

111,327,556

 

111,255,193

 

 

 

 

 

 

 

 

 

 

Total assets 

 

 

47,420,206

 

44,197,573

 

142,977,702

 

139,865,382

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

Statement of financial position

(In thousands of Reais)


 

 

 

Parent Company

 

Consolidated

 

Note

 

03/31/2024

 

12/31/2023

 

03/31/2024

 

12/31/2023

Liabilities

 

 

 

 

 

 

 

 

 

Loans, borrowings and debentures

5.4

 

928,541

 

800,987

 

6,312,808

 

4,882,398

Leases

5.5

 

8,947

 

8,959

 

737,232

 

733,063

Derivative financial instruments

5.6

 

550,613

 

364,747

 

1,444,549

 

1,250,520

Trade payables

5.9

 

2,416

 

2,431

 

3,665,270

 

3,920,273

Employee benefits payables

 

 

19,193

 

61,926

 

559,068

 

829,329

Income tax payables

 

22,231

 

2,716

 

444,639

 

445,934

Other taxes payable

14

 

162,818

 

226,556

 

660,759

 

673,718

Dividends payable

17

 

276,065

 

276,065

 

678,548

 

549,054

Concessions payable

13

 

 

 

269,227

 

250,971

Related party payables

5.8

 

128,942

 

198,899

 

497,714

 

322,160

Sectorial financial liabilities

5.10

 

 

 

72,112

 

70,013

Other financial liabilities

 

 

 

 

401,535

 

476,895

Other current liabilities

 

 

620,104

 

593,643

 

1,684,873

 

1,516,084

 

 

 

2,719,870

 

2,536,929

 

17,428,334

 

15,920,412

Liabilities related to assets held for sale

8

 

 

 

238,393

 

238,393

Current liabilities

 

 

2,719,870

 

2,536,929

 

17,666,727

 

16,158,805

Loans, borrowings and debentures

5.4

 

15,840,422

 

12,695,337

 

54,200,718

 

52,022,256

Leases

5.5

 

19,033

 

20,584

 

4,539,357

 

4,542,731

Derivative financial instruments

5.6

 

302,782

 

281,238

 

1,427,319

 

2,164,625

Trade payables

5.9

 

 

 

271,570

 

264,252

Employee benefits payables

 

 

 

 

28,934

 

Other taxes payable

14

 

161,289

 

158,857

 

165,525

 

163,242

Provision for legal proceedings

16

 

386,213

 

401,093

 

1,754,724

 

1,714,403

Concessions payable

13

 

 

 

3,400,218

 

3,314,402

Investments with unsecured liabilities

9.1

 

149,541

 

146,276

 

 

Related party payables

5.8

 

6,599,465

 

6,449,968

 

1,078

 

1,078

Post-employment benefits

23

 

290

 

313

 

622,601

 

617,647

Deferred tax liabilities

15

 

 

 

5,294,030

 

5,225,433

Sectorial financial liabilities

5.10

 

 

 

1,784,173

 

1,740,685

Deferred revenue

 

 

 

 

18,494

 

19,129

Other non-current liabilities

 

 

564,531

 

551,671

 

881,913

 

935,514

Non-current liabilities

 

 

24,023,566

 

20,705,337

 

74,390,654

 

72,725,397

Total liabilities

 

 

26,743,436

 

23,242,266

 

92,057,381

 

88,884,202

 

 

 

 

 

 

 

 

 

 

Shareholders' equity

 

 

 

 

 

 

 

 

 

Share capital

 

 

8,682,544

 

8,682,544

 

8,682,544

 

8,682,544

Treasury shares

 

 

(159,641)

 

(93,917)

 

(159,641)

 

(93,917)

Additional paid-in capital

 

 

2,496,415

 

2,561,964

 

2,496,415

 

2,561,964

Accumulated other comprehensive income

 

 

359,236

 

314,325

 

359,236

 

314,325

Retained earnings

 

 

9,490,391

 

9,490,391

 

9,490,391

 

9,490,391

Profit for the year

 

 

(192,175)

 

 

(192,175)

 

 

 

 

 

 

 

 

 

 

 

Equity attributable to:

 

 

 

 

 

 

 

 

 

Owners of the Company

 

 

20,676,770

 

20,955,307

 

20,676,770

 

20,955,307

Non-controlling interests

9.2

 

 

 

30,243,551

 

30,025,873

Total shareholders' equity

 

 

20,676,770

 

20,955,307

 

50,920,321

 

50,981,180

Total liabilities and shareholders' equity

 

 

47,420,206

 

44,197,573

 

142,977,702

 

139,865,382

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

(In thousands of Reais, except earnings per share)

 

 

 

 

Parent Company

 

Consolidated

 

Note

 

1Q24

 

1Q23

 

1Q24

 

1Q23 (Restated) (i)

Net sales 

19

 

 

 

9,842,056

 

9,618,154

Cost of sales

20

 

 

 

(6,928,437)

 

(7,178,603)

Gross profit

 

 

 

 

2,913,619

 

2,439,551

 

 

 

 

 

 

 

 

 

 

Selling expenses

20

 

 

 

(361,404)

 

(339,733)

General and administrative expenses

20

 

(103,683)

 

(86,641)

 

(583,255)

 

(490,524)

Other incomes (expenses), net

21

 

(14,238)

 

18,187

 

761

 

361,893

Operating expenses

 

 

(117,921)

 

(68,454)

 

(943,898)

 

(468,364)

 

 

 

 

 

 

 

 

 

 

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

 

 

(117,921)

 

(68,454)

 

1,969,721

 

1,971,187

 

 

 

 

 

 

 

 

 

 

Interest in earnings of associates

9.1

 

824,169

 

(581,069)

 

461,423

 

52,964

Interest in earnings of joint ventures

10

 

(45,874)

 

128,386

 

(403,908)

 

1,130,415

Equity in earnings of investees

 

 

778,295

 

(452,683)

 

57,515

 

1,183,379

 

 

 

 

 

 

 

 

 

 

Finance expense

 

 

(529,536)

 

(428,483)

 

(1,864,555)

 

(4,255,260)

Finance income

 

 

58,182

 

68,474

 

615,101

 

600,662

Foreign exchange, net

 

 

(337,996)

 

243,142

 

(531,218)

 

585,342

Net effect of derivatives

 

 

(513,361)

 

(509,086)

 

1,343

 

300,142

Finance results, net

22

 

(1,322,711)

 

(625,953)

 

(1,779,329)

 

(2,769,114)

 

 

 

 

 

 

 

 

 

 

Profit (loss) before income taxes

 

 

(662,337)

 

(1,147,090)

 

247,907

 

385,452

 

 

 

 

 

 

 

 

 

 

Income taxes

15

 

 

 

 

 

 

 

 

Current

 

 

(3,849)

 

30,563

 

(284,396)

 

(1,191,182)

Deferred

 

 

474,011

 

212,396

 

300,033

 

386,998

 

 

 

470,162

 

242,959

 

15,637

 

(804,184)

 

 

 

 

 

 

 

 

 

 

Profit (loss) for the period

 

 

(192,175)

 

(904,131)

 

263,544

 

(418,732)

 

 

 

 

 

 

 

 

 

 

Profit (loss) attributable to:

 

 

 

 

 

 

 

 

 

Owners of the Company

 

 

(192,175)

 

(904,131)

 

(192,175)

 

(904,131)

Non-controlling interests

 

 

 

 

455,719

 

485,399

 

 

 

(192,175)

 

(904,131)

 

263,544

 

(418,732)

 

 

 

 

 

 

 

 

 

 

Earnings per share

18

 

 

 

 

 

 

 

 

Basic

 

 

 

 

 

 

(R$0.1030)

 

(R$0.4844)

Diluted

 

 

 

 

 

 

(R$0.1032)

 

(R$0.4888)


(i)     For additional information see notes 3.1.

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

 

(In thousands of  Reais)

 

 

Parent Company

 

Consolidated

 

1Q24

 

1Q23

 

1Q24

 

1Q23

Profit for the period

(192,175)

 

(904,131)

 

263,544

 

(418,732)

 

 

 

 

 

 

 

 

Other comprehensive income:

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

Foreign currency translation differences

62,887

 

(184,753)

 

63,056

 

(241,448)

Gain (loss) on cash flow hedge

(32,384)

 

1,207

 

(42,564)

 

1,585

 

30,503

 

(183,546)

 

20,492

 

(239,863)

 

 

 

 

 

 

 

 

Items that will not be reclassified to profit or loss:

 

 

 

 

 

 

 

Actuarial gains losses with defined benefit plan, net of taxes

14,408

 

121

 

24,286

 

3,195

Deferred taxes

 

 

(8,257)

 

(1,086)

 

14,408

 

121

 

16,029

 

2,109

 

 

 

 

 

 

 

 

Total comprehensive income for the period

(147,264)

 

(1,087,556)

 

300,065

 

(656,486)

 

 

 

 

 

 

 

 

Comprehensive income attributable to:

 

 

 

 

 

 

 

Owners of the Company

(147,264)

 

(1,087,556)

 

(147,264)

 

(1,087,556)

Non-controlling interest

 

 

447,329

 

431,070

 

(147,264)

 

(1,087,556)

 

300,065

 

(656,486)

 

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

 

(In thousands of  Reais)

 

 

 

 

 

 

 

Capital reserve

 

 

 

Profit reserve

 

 

 

 

 

 

 

 

 

Share capital

 

Treasury share

 

Corporate transactions - Law 6404

 

Capital transactions

 

Accumulated other comprehensive loss

 

Legal

 

Statutory reserve

 

Retained earnings

 

Accumulated profits

 

Equity attributable to controlling shareholders

 

Interest of non-controlling shareholders

 

Total equity

At January 1, 2024 

 

8,682,544

 

(93,917)

 

737

 

2,561,227

 

314,325

 

58,802

 

8,610,796

 

820,793

 

 

20,955,307

 

30,025,873

 

50,981,180

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loss for the year

 

 

 

 

 

 

 

 

 

(192,175)

 

(192,175)

 

455,719

 

263,544

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other comprehensive income (note 17)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gain from cash flow hedge accounting

 

 

 

 

 

(32,384)

 

 

 

 

 

(32,384)

 

(10,180)

 

(42,564)

Foreign currency translation differences

 

 

 

 

 

62,887

 

 

 

 

 

62,887

 

169

 

63,056

Actuarial gain on defined benefit plan

 

 

 

 

 

14,408

 

 

 

 

 

14,408

 

1,621

 

16,029

Total comprehensive income (loss) for the year

 

 

 

 

 

44,911

 

 

 

 

(192,175)

 

(147,264)

 

447,329

 

300,065

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Contributions and distributions to owners of the Company:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gain (loss) on capital increase in a subsidiary

 

 

 

 

 

 

 

 

 

 

 

(20,629)

 

(20,629)

Share based payments

 

 

(88,821)

 

 

 

 

 

 

 

 

(88,821)

 

-

 

(88,821)

Share based payments

 

 

23,097

 

 

(66,792)

 

 

 

 

 

 

(43,695)

 

-

 

(43,695)

Write-off of interest in subsidiary

 

 

 

 

(420)

 

 

 

 

 

 

(420)

 

(75)

 

(495)

Dividends

 

 

 

 

 

 

 

 

 

 

 

(221,019)

 

(221,019)

Employee compensation plan - value of employee services

 

 

 

 

2,390

 

 

 

 

 

 

2,390

 

12,072

 

14,462

Total contributions and distributions

 

 

(65,724)

 

 

(64,822)

 

 

 

 

 

 

(130,546)

 

(229,651)

 

(360,197)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Transactions with owners of the Company:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Change of shareholding interest in subsidiary (note 9.1)

 

 

 

 

(727)

 

 

 

 

 

 

(727)

 

 

(727)

Total transactions with owners of the Company

 

 

 

 

(727)

 

 

 

 

 

 

(727)

 

-

 

(727)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total transactions with owners of the Company

 

 

(65,724)

 

 

(65,549)

 

 

 

 

 

 

(131,273)

 

(229,651)

 

(360,924)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

At March 31, 2024

 

8,682,544

 

(159,641)

 

737

 

2,495,678

 

359,236

 

58,802

 

8,610,796

 

820,793

 

(192,175)

 

20,676,770

 

30,243,551

 

50,920,321

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

 

Profit to be realized

 

Accumulated profits

 

Equity attributable to controlling shareholders

 

Non-controlling interest

 

Total equity

At January 1, 2023

 

8,402,544

 

(107,140)

 

737

 

2,319,191

 

567,546

 

58,802

 

9,240,466

 

171,021

 

 

20,653,167

 

27,516,232

 

48,169,399


























Net income 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 year

 

 

 

 

 

(183,425)

 

 

 

 

(904,131)

 

(1,087,556)

 

431,070

 

(656,486)


























Transactions with owners of the Company contributions and distributions:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Resource from capital increase in subsidiary

 

 

 

 

 

 

 

 

 

 

 

21,959

 

21,959

Gain with increase in capital in subsidiary

 

 

 

 

12,622

 

 

 

 

 

 

12,622

 

(12,622)

 

Share based payments

 

 

(113)

 

 

768

 

 

 

 

 

 

655

 

1,312

 

1,967

Dividends

 

 

 

 

 

 

 

 

 

 

 

(72,661)

 

(72,661)

Employee compensation plan - 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 interest in subsidiaries:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Change of shareholding interest in subsidiary

 

 

 

 

(316)

 

 

 

 

 

 

(316)

 

 

(316)

Total transactions with owners of the Company

 

 

 

 

(316)

 

 

 

 

 

 

(316)

 

 

(316)


























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

 

 

(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

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

(In thousands of  Reais)

 

 

 

Parent Company

Consolidated

 

Note

 

1Q24

 

1Q23

 

1Q24

 

1Q23

Cash flows from operating activities 

 

 

 

 

 

 

 

 

 

Profit (loss) before income taxes

 

 

(662,337)

 

(1,147,090)

 

247,907

 

385,452

Adjustments for:

 

 

 

 

 

 

 

 

 

Depreciation and amortization

20

 

3,851

 

3,422

 

907,264

 

785,219

Interest in earnings of associates

9.1

 

(824,169)

 

581,069

 

(461,423)

 

(52,964)

Interest in earnings of joint ventures

10

 

45,874

 

(128,386)

 

403,908

 

(1,130,415)

Loss (gain) on disposed assets

21

 

7

 

 

8,659

 

(793)

Share based payment

24

 

21,194

 

19,562

 

47,557

 

39,719

Legal proceedings provision

21

 

10,842

 

22,465

 

81,260

 

63,627

Interest and foreign exchange, net

 

 

1,343,237

 

602,506

 

2,109,721

 

3,098,422

Sectorial financial assets and liabilities, net

5.10

 

 

 

(53,026)

 

27,655

Provisions for employee benefits

 

 

6,323

 

13,196

 

87,258

 

69,450

Allowance for expected credit losses

 

 

 

 

13,033

 

3,818

Deferred revenue

 

 

 

 

(650)

 

(1,347)

Revenue from finance investment

 

 

 

 

 

(402,752)

Other

 

 

620

 

(49,536)

 

50,812

 

90,099

 

 

 

(54,558)

 

(82,792)

 

3,442,280

 

2,975,190

Variation in:

 

 

 

 

 

 

 

 

 

Trade receivable

 

 

 

 

(521,801)

 

(100,241)

Inventories

 

 

 

 

(125,602)

 

(87,749)

Other taxes, net

 

 

(7,312)

 

1,591

 

46,145

 

138,448

Income tax

 

 

29,044

 

37,611

 

(328,439)

 

(260,208)

Related parties, net

 

 

(7,751)

 

(47,810)

 

126,498

 

(2,948)

Trade payables

 

 

1,427

 

(113,534)

 

(156,761)

 

(324,025)

Employee benefits

 

 

(54,135)

 

(44,551)

 

(323,520)

 

(279,594)

Provision for legal proceedings

 

 

2,008

 

(7,028)

 

(95,857)

 

(81,490)

Financial instruments derivatives

 

 

 

 

(4,922)

 

6,662

Other financial liabilities

 

 

 

 

(51,119)

 

(194,939)

Judicial deposits

 

 

(883)

 

(723)

 

(98,858)

 

(13,778)

Post-employment benefits obligation

 

 

 

 

(6,576)

 

(9,369)

Other assets and liabilities, net

 

 

40,015

 

(18,424)

 

44,617

 

51,058

 

 

 

2,413

 

(192,868)

 

(1,496,195)

 

(1,158,173)

 

 

 

 

 

 

 

 

 

Net cash (used in) generated from operating activities

 

 

(52,145)

 

(275,660)

 

1,946,085

 

1,817,017

 

 

 

 

 

 

 

 

 

 

Cash flows from investing activities

 

 

 

 

 

 

 

 

 

Advance for Future Increase Capital

9.1

 

(4,070,000)

 

(4,000)

 

 

Capital contribution in joint ventures

10

 

(4,337)

 

 

(4,337)

 

Acquisition of subsidiary, net of acquired cash

 

 

 

 

 

Purchase of marketable securities

 

 

347,038

 

201,828

 

(444,102)

 

(749,572)

Restricted cash

 

 

7,197

 

(1,139)

 

5,508

 

(18,719)

Dividends received from associates                                            

17

 

244,324

 

266,624

 

587,744

 

6,748

Dividends received from joint venture

17

 

228,342

 

46,103

 

293,912

 

405,926

Dividends received from finance investment

 

 

 

 

 

457,450

Acquisition of instruments designated at fair value

 

 

 

 

 

(2,281)

    Reduction of capital in subsidiaries

9.1

 

5,227

 

 

 

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

 

 

(1,160)

 

(1,010)

 

(1,535,849)

 

(1,508,133)

Proceeds from the sale of investments

 

 

 

 

 

(20,926)

Receipt of derivative financial instruments, except debt

 

 

 

18,037

 

65

 

21,398

Payment of derivative financial instruments, except debt

 

 

 

 

(180)

 

(4,019)

Net cash generated from (used in) investing activities

 

 

(3,243,369)

 

526,443

 

(1,097,239)

 

(1,412,128)

 

Statement of cash flow

(In thousands of  Reais)

 

 

 

 

Parent Company

Consolidated

 

Note

 

1Q24

 

1Q23

 

1Q24

 

1Q23

Cash flows from financing activities

 

 

 

 

 

 

 

 

 

Proceeds from loans, borrowings and debentures

5.4

 

2,980,221

 

 

7,577,959

 

372,110

Principal repayment of loans, borrowings and debentures

5.4

 

 

 

(4,418,898)

 

(434,343)

Payment of interest on loans, borrowings and debentures

5.4

 

(262,844)

 

(277,848)

 

(1,007,511)

 

(951,128)

Payment of derivative financial instruments

 

 

(238,456)

 

(302,650)

 

(1,378,647)

 

(759,943)

    Proceeds from derivative financial instruments

 

 

13,530

 

7,962

 

516,758

 

7,984

Costs of banking operations with derivatives

 

 

 

 

(29,828)

 

(247,163)

Principal repayment of leases

5.5

 

(1,558)

 

(1,234)

 

(120,611)

 

(156,458)

Payment of interest on leases

5.5

 

(828)

 

(885)

 

(87,946)

 

(51,672)

    Proceeds from capital contributions by non-controlling shareholders

 

 

 

 

(20,520)

 

21,959

Related parties

 

 

(184,739)

 

(275,446)

 

 

Proceeds from the sale of treasury shares

 

 

(91,332)

 

 

(91,332)

 

Dividends paid

17

 

 

 

(93,851)

 

(102,712)

    Payment of share-based compensation

 

 

 

 

 

(293)

Net cash generated from (used in) financing activities

 

 

2,213,994

 

(850,101)

 

845,573

 

(2,301,659)

 

 

 

 

 

 

 

 

 

 

Increase (decrease) in cash and cash equivalents

 

 

(1,081,520)

 

(599,318)

 

1,694,419

 

(1,896,770)

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents at the beginning of the period

 

 

1,769,976

 

1,348,461

 

14,658,481

 

13,301,716

Effect of the foreign exchange rate changes

 

 

3,272

 

(3,322)

 

45,521

 

(19,520)

Cash and cash equivalents at the end of the period

 

 

691,728

 

745,821

 

16,398,421

 

11,385,426

 

 

 

 

 

 

 

 

 

 

Additional information

 

 

 

 

 

 

 

 

 

Income taxes paid

 

 

 

 

251,518

 

532,647

 

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, 2024, the Company carried out the following transactions that did not involve cash and, therefore, are not reflected in the parent company and consolidated statement of cash flows:


(i)

Recognition of right-of-use as a counterpart to the lease liability in the amount of R$15,775 (R$17,124 on March 31, 2023), resulting from the application of inflation indexes and new contracts classified under the leasing rule (Note 11.4).

(ii)

Acquisition of property, plant and equipment and intangible assets with payment in installments R$696,688 (R$114,642 on March 31, 2023).

(iii)

On March 27, 2024, the subsidiary Compass recognized deliberate dividends in the amount of R$1,479,631 net of income tax to be paid in the subsequent month.

 

Disclosure of interest and dividends:

 

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

(In thousands of  Reais)

 

 

Parent Company

 

Consolidated

 

1Q24

 

1Q23

 

1Q24

 

1Q23 (Restated) (i)

Revenue

 

 

 

 

 

 

 

Net sales

 

 

11,515,795

 

11,370,985

Other income (expense), net

(1,192)

 

47,671

 

66,357

 

424,246

Impairment gain (loss) on trade receivables

 

 

4,832

 

1,958

 

(1,192)

 

47,671

 

11,586,984

 

11,797,189

Inputs purchased from third parties

 

 

 

 

 

 

 

Cost of goods sold and services rendered

 

 

6,410,877

 

6,856,677

Materials, energy, third-party services and other

40,493

 

50,298

 

561,922

 

497,714

 

40,493

 

50,298

 

6,972,799

 

7,354,391

 

 

 

 

 

 

 

 

Gross value added

(41,685)

 

(2,627)

 

4,614,185

 

4,442,798

 

 

 

 

 

 

 

 

Retention

 

 

 

 

 

 

 

Depreciation and amortization

3,851

 

3,422

 

907,264

 

785,219

 

 

 

 

 

 

 

 

Net value added

(45,536)

 

(6,049)

 

3,706,921

 

3,657,579

 

 

 

 

 

 

 

 

Value added transferred in

 

 

 

 

 

 

 

Interest earnings in associates

824,169

 

(581,069)

 

461,423

 

52,964

Interest earnings in joint ventures

(45,874)

 

128,386

 

(403,908)

 

1,130,415

Finance revenue

58,182

 

68,476

 

615,101

 

595,697

 

836,477

 

(384,207)

 

672,616

 

1,779,076

 

 

 

 

 

 

 

 

Value added to be distributed

790,941

 

(390,256)

 

4,379,537

 

5,436,655

 

 

 

 

 

 

 

 

Distribution of value added

 

 

 

 

 

 

 

Personnel and payroll charges

54,597

 

56,494

 

629,026

 

569,922

Direct remuneration

41,097

 

52,613

 

504,154

 

473,691

Benefits

3,409

 

2,594

 

89,653

 

71,319

FGTS and other

10,091

 

1,287

 

35,219

 

24,912

 

 

 

 

 

 

 

 

Taxes, fees and contributions

(452,371)

 

(237,044)

 

1,070,957

 

1,886,222

Federal

(457,914)

 

(238,849)

 

361,718

 

1,140,888

State

 

 

661,006

 

712,886

Municipal

5,543

 

1,805

 

48,233

 

32,448

 

 

 

 

 

 

 

 

Financial expenses and rents

1,380,890

 

694,425

 

2,416,010

 

3,399,243

Interest and foreign exchange variation

1,371,928

 

709,328

 

2,306,059

 

3,082,494

Rents

 

 

29,077

 

39,388

Other

8,962

 

(14,903)

 

80,874

 

277,361

 

 

 

 

 

 

 

 

Equity Remuneration

(192,175)

 

(904,131)

 

263,544

 

(418,732)

Non-controlling interests

 

 

455,719

 

485,399

Retained loss

(192,175)

 

(904,131)

 

(192,175)

 

(904,131)


(i)     For more details see notes 3.1.

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

 

Explanatory Notes to the interim Financial Statement

(In thousands of Reais, except when otherwise indicated)

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

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

Graphics

(i) Parent company with direct or indirect equity interest in subsidiaries and joint venture. The main effects on its profit or loss are general and administrative expenses, contingencies, equity income and financial results attributed to loans.
(ii) Cosan Oito is a subsidiary of Cosan S.A., which has a significant stake in Vale.
(iii) Cosan Nove has a direct stake in Raízen of 39.12% and preferred shares with Itaú Unibanco S.A. (“Itaú”) which corresponds to an equity interest of 26.91%.
(iv) Cosan Dez has a direct stake in Compass of 88,00% and preferred shares with Bradesco BBI S.A. (“Bradesco”) which corresponds to an equity interest of 23.20%.

INTERNALIZATION OF SENIOR NOTES 2031

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

VALE'S DIVIDEND DISTRIBUTION

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

Explanatory Notes to the interim Financial Statement

(In thousands of Reais, except when otherwise indicated)

COMGÁS' TENTH ISSUANCE OF DEBENTURES

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

RENEWAL OF THE SUDAM TAX BENEFIT

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

COMPASS'S THIRD ISSUANCE OF DEBENTURES

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

RESOLUTION OF COMPASS GAS AND ENERGY DIVIDENDS

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

COMPASS AND TRSP COMMERCIAL NOTES

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

COMPASS MARKETING LOAN

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

ISSUANCE OF DEBENTURES RUMO MALHA PAULISTA S.A.

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

PORT TERMINAL PROJECT – SEEDS

On March 25, 2024, Companhia Rumo S.A. and EMBRAPORT – Empresa Brasileira de Terminais Portuários S.A., signed a binding agreement for the implementation of a new port project (terminal) for grain and fertilizer lifts at the port of Santos. The estimated investment for the construction of the Terminal is R$ 2.5 billion and will be financed with loans, in addition to the possibility of potential strategic partnerships throughout the course of implementation of the Project. The start of construction is conditional on the fulfillment of customary conditions precedent for this type of operation, including licensing and legal and regulatory approvals. After the fulfillment of all conditions precedent, the period of 30 months for construction is estimated.

Explanatory Notes to the interim Financial Statement

(In thousands of Reais, except when otherwise indicated)

UNWIND VALE S.A. OPERATIONS

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

 

 

Participation Cosan

 

Debt settlement

Cashier Effect 

 

 

Base date

 

Direct

 

Collarizada

 

Total

 

Principal

 

Interest

 

Gain/Loss settlement Collar Financing

January. 2024

 

2.62%

 

2.03%

 

4.65%

 

(1,698,606)

 

(49,773)

 

188,140

February, 2024

 

3.91%

 

0.74%

 

4.65%

 

(2,067,956)

 

(63,689)

 

303,431

April, 2024 (i) 3.91% 3.91% (1,918,773) (65,880) 331,116


(i) On April 19, 2024, the Company sold an additional 33,525 million shares, equivalent to a 0.74% stake in the Collar Financing structure, together with the early settlement of the remaining debt. With this latest advance payment, the Company settled 100% of the debts linked to the operation and collar derivatives, now holding only a direct stake in Vale.

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

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

The information in the explanatory notes that did not undergo significant changes compared to the financial statements as of December 31, 2023, was not presented in full in this quarterly information.

These interim financial statements were prepared following the preparation basis and accounting policies consistent with those adopted in the preparation of the financial statements as of December 31, 2023. All balances have been rounded to the nearest thousand, unless otherwise indicated.

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

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

These interim financial statements were authorized for issuance by the Board of Directors on May 28, 2024.

3.1. RECLASSIFICATION IN THE INCOME STATEMENT

 

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


Explanatory Notes to the interim Financial Statement

(In thousands of Reais, except when otherwise indicated)

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

 

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

 

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

 

 

Consolidated

 

1Q23 (Originally presented)

 

Reclassification

 

1Q23 (resubmitted)

Net Operating Income

9,631,327

 

(13,173)

 

9,618,154

Costs of Goods Sold and the services provided

(7,132,517)

 

(46,086)

 

(7,178,603)

Gross result

2,498,810

 

(59,259)

 

2,439,551

Selling Expenses

(339,733)

 

 

(339,733)

General and administrative expenses

(549,783)

 

59,259

 

(490,524)

Other operating income, net

361,893

 

 

361,893

Operating Income

(527,623)

 

59,259

 

(468,364)

Result before equivalence result equity and net financial income

1,971,187

 

 

1,971,187


Additionally, the Moove segment reviewed its initial adoption and reclassified revenues to reflect its operational performance more accurately, as detailed in explanatory note 4.1.


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.

Explanatory Notes to the interim Financial Statement

(In thousands of Reais, except when otherwise indicated)

Reported segments:

  1. Raízen: operates in (i) the production, commercialization, origination, and trading of ethanol, (ii) production and commercialization of bioenergy, (iii) resale and trading of electricity, (v) production, marketing, origination and trading of sugar and (iv) distribution and commercialization of fuels and lubricants and operations related to the Shell Select convenience store business and proximity OXXO of the Nós Group, a joint venture with FEMSA Comércio.
  2. Compass: (i) distribution of piped natural gas throughout Brazil to industrial, residential, commercial, automotive, and cogeneration customers; (ii) commercialization of electricity and natural gas; (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. Rumo: logistics services for rail transport, port storage and loading of goods, primarily grains and sugar, leasing of locomotives, wagons, and other railroad equipment, as well as operation of containers.
  5. Radar: A reference in agricultural property management, Radar invests in a diversified portfolio with high valuation potential, through participation in the companies Radar, Tellus and Janus. 

Reconciliation:

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

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

Explanatory Notes to the interim Financial Statement

(In thousands of Reais, except when otherwise indicated)

In December 2023 the Company re-evaluated its segment structure presented as reconciliation items and added to the Corporate Cosan structure the company Cosan Dez and Cosan Investimentos. Because of this change, we present the comparative period of March 31, 2023.

 

1Q24

 

Reported segments

 

Reconciliation

 

 

 

Raízen

 

Compass

 

Moove

 

Rumo

 

Radar

 

Cosan Corporate

 

Deconsolidation of Joint Ventures

 

Elimination Between Segments

 

Consolidated

Result

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net operating revenue

53,657,046

 

4,135,168

 

2,439,592

 

3,146,017

 

136,567

 

7

 

(53,657,046)

 

(15,295)

 

9,842,056

Cost of goods sold and services provided

(49,921,053)

 

(3,358,766)

 

(1,758,889)

 

(1,826,033)

 

 

(44)

 

49,921,053

 

15,295

 

(6,928,437)

Gross profit

3,735,993

 

776,402

 

680,703

 

1,319,984

 

136,567

 

(37)

 

(3,735,993)

 

 

2,913,619

Selling expenses

(1,579,848)

 

(43,326)

 

(306,490)

 

(11,588)

 

 

 

1,579,848

 

 

(361,404)

General and administrative expenses

(930,404)

 

(173,833)

 

(134,169)

 

(151,817)

 

(18,385)

 

(105,051)

 

930,404

 

 

(583,255)

Other income (expenses), net

(45,200)

 

54,525

 

19,290

 

(56,651)

 

(2,166)

 

(14,237)

 

45,200

 

 

761

Equity in associates’ earnings

(66,352)

 

29,082

 

 

6,466

 

19,949

 

942,140

 

66,352

 

(536,214)

 

461,423

Equity income in joint ventures

 

 

 

(837)

 

 

(403,071)

 

 

 

(403,908)

Financial result

(1,715,131)

 

(204,019)

 

1,223

 

(621,079)

 

8,561

 

(964,015)

 

1,715,131

 

 

(1,779,329)

Financial expenses

(1,245,021)

 

(403,568)

 

1,691

 

(791,132)

 

(1,567)

 

(669,979)

 

1,245,021

 

 

(1,864,555)

Financial revenue

236,924

 

246,942

 

22,694

 

240,638

 

10,128

 

94,699

 

(236,924)

 

 

615,101

Foreign exchange variation

(537,048)

 

(59,792)

 

(23,162)

 

(173,095)

 

 

(275,169)

 

537,048

 

 

(531,218)

Derivatives

(169,986)

 

12,399

 

 

102,510

 

 

(113,566)

 

169,986

 

 

1,343

Income tax and social contribution

(306,554)

 

(120,728)

 

(79,901)

 

(116,141)

 

(18,480)

 

350,887

 

306,554

 

 

15,637

Income for the period

(907,496)

 

318,103

 

180,656

 

368,337

 

126,046

 

(193,384)

 

907,496

 

(536,214)

 

263,544

Result attributed to:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Controlling shareholders

(906,094)

 

247,480

 

126,449

 

112,242

 

50,042

 

(192,174)

 

906,094

 

(536,214)

 

(192,175)

Non-controlling shareholders

(1,402)

 

70,623

 

54,207

 

256,095

 

76,004

 

(1,210)

 

1,402

 

 

455,719

 

(907,496)

 

318,103

 

180,656

 

368,337

 

126,046

 

(193,384)

 

907,496

 

(536,214)

 

263,544

Other selected information

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

2,765,658

 

250,418

 

69,606

 

583,303

 

68

 

3,869

 

(2,765,658)

 

 

907,264

EBITDA

3,879,847

 

893,268

 

328,940

 

1,688,860

 

136,033

 

423,613

 

(3,879,847)

 

(536,214)

 

2,934,500

Additions to fixed assets, intangible assets and contract assets

5,016,672

 

531,354

 

34,488

 

967,106

 

1,740

 

1,161

 

(5,016,672)

 

 

1,535,849

EBITDA reconciliation

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income for the period

(907,496)

 

318,103

 

180,656

 

368,337

 

126,046

 

(193,384)

 

907,496

 

(536,214)

 

263,544

Income taxes and social contribution

306,554

 

120,728

 

79,901

 

116,141

 

18,480

 

(350,887)

 

(306,554)

 

 

(15,637)

Financial result

1,715,131

 

204,019

 

(1,223)

 

621,079

 

(8,561)

 

964,015

 

(1,715,131)

 

 

1,779,329

Depreciation and amortization

2,765,658

 

250,418

 

69,606

 

583,303

 

68

 

3,869

 

(2,765,658)

 

 

907,264

EBITDA

3,879,847

 

893,268

 

328,940

 

1,688,860

 

136,033

 

423,613

 

(3,879,847)

 

(536,214)

 

2,934,500


Explanatory Notes to the interim Financial Statement

(In thousands of Reais, except when otherwise indicated)

 

1Q23 (Restated)

 

Reported segments

 

Reconciliation

 

 

Raízen

 

Compass

 

Moove

 

Rumo

 

Radar

 

Cosan Corporate

 

Deconsolidation of Joint Ventures

 

Elimination Between Segments

 

Consolidated

Result

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net operating revenue

54,951,266

 

4,521,831

 

2,587,173

 

2,383,828

 

136,767

 

1,530

 

(54,951,266)

 

(12,975)

 

9,618,154

Cost of goods sold and services provided

(48,006,292)

 

(3,640,689)

 

(1,943,646)

 

(1,603,595)

 

 

(3,648)

 

48,006,292

 

12,975

 

(7,178,603)

Gross profit

6,944,974

 

881,142

 

643,527

 

780,233

 

136,767

 

(2,118)

 

(6,944,974)

 

 

2,439,551

Selling expenses

(1,262,510)

 

(38,906)

 

(291,721)

 

(8,550)

 

 

(556)

 

1,262,510

 

 

(339,733)

General and administrative expenses

(842,304)

 

(137,830)

 

(137,650)

 

(102,921)

 

(17,965)

 

(94,158)

 

842,304

 

 

(490,524)

Other income (expenses), net

489,328

 

(5,708)

 

(10,696)

 

8,952

 

(2,039)

 

371,384

 

(489,328)

 

 

361,893

Equity in associates’ earnings

(33,814)

 

52,135

 

 

829

 

21,039

 

(783,334)

 

33,814

 

762,295

 

52,964

Equity income in joint ventures

 

 

 

 

 

1,130,415

 

 

 

1,130,415

Financial result

(1,363,440)

 

(465,489)

 

(80,073)

 

(607,400)

 

6,202

 

(1,622,354)

 

1,363,440

 

 

(2,769,114)

Financial expenses

(1,357,398)

 

(759,587)

 

(76,806)

 

(944,378)

 

(1,695)

 

(2,472,794)

 

1,357,398

 

 

(4,255,260)

Financial revenue

182,864

 

199,856

 

22,684

 

296,768

 

7,897

 

73,457

 

(182,864)

 

 

600,662

Foreign exchange variation

363,612

 

47,596

 

(10,378)

 

137,084

 

 

411,040

 

(363,612)

 

 

585,342

Derivatives

(552,518)

 

46,646

 

(15,573)

 

(96,874)

 

 

365,943

 

552,518

 

 

300,142

Income tax and social contribution

(1,305,082)

 

(1,076,594)

 

(293,768)

 

(96)

 

(17,893)

 

584,167

 

1,305,082

 

 

(804,184)

Income for the period

2,627,152

 

(791,250)

 

(170,381)

 

71,047

 

126,111

 

(416,554)

 

(2,627,152)

 

762,295

 

(418,732)

Result attributed to:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Controlling shareholders

2,559,212

 

(714,126)

 

(119,249)

 

22,287

 

48,793

 

(904,131)

 

(2,559,212)

 

762,295

 

(904,131)

Non-controlling shareholders

67,940

 

(77,124)

 

(51,132)

 

48,760

 

77,318

 

487,577

 

(67,940)

 

 

485,399

 

2,627,152

 

(791,250)

 

(170,381)

 

71,047

 

126,111

 

(416,554)

 

(2,627,152)

 

762,295

 

(418,732)

Other selected information

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

1,518,716

 

206,857

 

72,082

 

502,005

 

69

 

4,206

 

(1,518,716)

 

 

785,219

EBITDA

6,814,390

 

957,690

 

275,542

 

1,180,548

 

137,871

 

625,839

 

(6,814,390)

 

762,295

 

3,939,785

Additions to fixed assets, intangible assets and contract assets

4,137,774

 

527,029

 

34,073

 

927,860

 

11,836

 

7,335

 

(4,137,774)

 

 

1,508,133

EBITDA reconciliation

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income for the period

2,627,152

 

(791,250)

 

(170,381)

 

71,047

 

126,111

 

(416,554)

 

(2,627,152)

 

762,295

 

(418,732)

Income taxes and social contribution

1,305,082

 

1,076,594

 

293,768

 

96

 

17,893

 

(584,167)

 

(1,305,082)

 

 

804,184

Financial result

1,363,440

 

465,489

 

80,073

 

607,400

 

(6,202)

 

1,622,354

 

(1,363,440)

 

 

2,769,114

Depreciation and amortization

1,518,716

 

206,857

 

72,082

 

502,005

 

69

 

4,206

 

(1,518,716)

 

 

785,219

EBITDA

6,814,390

 

957,690

 

275,542

 

1,180,548

 

137,871

 

625,839

 

(6,814,390)

 

762,295

 

3,939,785


Explanatory Notes to the interim Financial Statement

(In thousands of Reais, except when otherwise indicated)

 

03/31/2024

 

Reported segments

 

Reconciliation

 

 

Raízen

 

Compass

 

Moove

 

Rumo

 

Radar

 

Cosan Corporate

 

Deconsolidation of Joint Ventures

 

Elimination Between Segments

 

Consolidated

Statement of financial position:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

14,819,906

 

6,509,018

 

649,871

 

7,534,862

 

78,416

 

1,626,254

 

(14,819,906)

 

 

16,398,421

Marketable securities

1,099,082

 

918,638

 

82,570

 

1,826,650

 

252,802

 

957,995

 

(1,099,082)

 

 

4,038,655

Trade receivables

10,316,918

 

1,773,050

 

1,288,170

 

695,974

 

261,331

 

 

(10,316,918)

 

 

4,018,525

Derivative financial instruments - asse

9,396,320

 

159,862

 

 

1,441,208

 

 

778,178

 

(9,396,320)

 

 

2,379,248

Inventories

11,687,738

 

284,506

 

1,384,155

 

276,390

 

 

 

(11,687,738)

 

 

1,945,051

Sectorial financial assets

 

627,106

 

 

 

 

 

 

 

627,106

Other financial assets

104,828

 

2,650

 

667

 

 

 

 

(104,828)

 

 

3,317

Other current assets

8,341,310

 

1,489,352

 

198,773

 

935,064

 

368,215

 

3,699,869

 

(8,341,310)

 

(1,935,772)

 

4,755,501

Other non-current assets

14,111,650

 

1,321,237

 

213,977

 

3,528,485

 

14,593

 

4,180,404

 

(14,111,650)

 

(169,099)

 

9,089,597

Investments in associates

 

1,654,565

 

1

 

299,392

 

88,245

 

32,203,839

 

 

(16,790,503)

 

17,455,539

Investments in joint ventures

1,317,514

 

 

 

47,729

 

 

11,227,899

 

(1,317,514)

 

 

11,275,628

Biological assets

4,185,032

 

 

 

 

 

 

(4,185,032)

 

 

investment properties

 

 

 

 

15,977,866

 

 

 

 

15,977,866

Contract assets

3,157,994

 

983,170

 

14,696

 

 

 

 

(3,157,994)

 

 

997,866

Right-of-use assets

10,266,842

 

1,565,788

 

201,441

 

7,592,354

 

3,252

 

20,701

 

(10,266,842)

 

 

9,383,536

Fixed assets

34,252,386

 

1,360,558

 

762,429

 

19,648,149

 

23

 

50,695

 

(34,252,386)

 

 

21,821,854

Intangible assets

9,723,090

 

13,434,104

 

2,739,124

 

6,629,215

 

 

7,549

 

(9,723,090)

 

 

22,809,992

Loans, financing and debentures

(35,599,820)

 

(13,180,858)

 

(2,278,182)

 

(19,884,992)

 

 

(25,169,494)

 

35,599,820

 

 

(60,513,526)

Derivative financial instruments - liabilities

(6,923,226)

 

(247,463)

 

 

(1,380,248)

 

 

(1,244,157)

 

6,923,226

 

 

(2,871,868)

Suppliers

(24,026,268)

 

(1,370,962)

 

(1,531,310)

 

(962,613)

 

(69,512)

 

(2,443)

 

24,026,268

 

 

(3,936,840)

Employee benefits payables

(1,364,170)

 

(252,589)

 

(94,816)

 

(221,425)

 

 

(19,172)

 

1,364,170

 

 

(588,002)

Sectorial financial liabilities

 

(1,856,285)

 

 

 

 

 

 

 

(1,856,285)

Other current liabilities

(11,524,450)

 

(2,726,938)

 

(384,936)

 

(1,659,682)

 

(305,976)

 

(1,234,891)

 

11,524,450

 

1,436,735

 

(4,875,688)

Lease liabilities

(11,564,936)

 

(1,678,967)

 

(207,290)

 

(3,358,906)

 

(3,446)

 

(27,980)

 

11,564,936

 

 

(5,276,589)

Other non-current liabilities

(15,535,542)

 

(2,679,286)

 

(554,687)

 

(6,737,607)

 

(539,369)

 

(2,295,767)

 

15,535,542

 

668,133

 

(12,138,583)

Total assets (net of liabilities) allocated by segment

26,242,198

 

8,090,256

 

2,484,653

 

16,249,999

 

16,126,440

 

24,759,479

 

(26,242,198)

 

(16,790,506)

 

50,920,321

Total assets

132,780,610

 

32,083,604

 

7,535,874

 

50,455,472

 

17,044,743

 

54,753,383

 

(132,780,610)

 

(18,895,374)

 

142,977,702

Shareholders’ equity attributable to:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Controlling shareholders

25,496,038

 

5,155,490

 

1,738,895

 

4,881,818

 

5,014,245

 

20,676,828

 

(25,496,038)

 

(16,790,506)

 

20,676,770

Non-controlling shareholders

746,160

 

2,934,766

 

745,758

 

11,368,181

 

11,112,195

 

4,082,651

 

(746,160)

 

 

30,243,551

Total shareholders’ equity

26,242,198

 

8,090,256

 

2,484,653

 

16,249,999

 

16,126,440

 

24,759,479

 

(26,242,198)

 

(16,790,506)

 

50,920,321


Explanatory Notes to the interim Financial Statement

(In thousands of Reais, except when otherwise indicated)

 

12/31/2023

 

Reported segments

 

Reconciliation

 

 

 

Raízen

 

Compass

 

Moove

 

Rumo

 

Radar

 

Cosan Corporate

 

Deconsolidation of Joint Ventures

 

Elimination Between Segments

 

Consolidated

Balance sheet items:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

7,915,876

 

3,931,532

 

773,552

 

7,233,993

 

39,946

 

2,679,458

 

(7,915,876)

 

 

14,658,481

Marketable securities

349,584

 

800,267

 

77,814

 

1,396,107

 

239,361

 

990,412

 

(349,584)

 

 

3,503,961

Trade receivables

13,438,430

 

1,550,973

 

1,101,854

 

556,298

 

234,801

 

710

 

(13,438,430)

 

 

3,444,636

Derivative financial instruments - assets

10,888,050

 

175,655

 

 

1,561,493

 

 

809,651

 

(10,888,050)

 

 

2,546,799

Inventories

17,310,692

 

292,335

 

1,284,773

 

215,605

 

 

1

 

(17,310,692)

 

 

1,792,714

Sectorial financial assets

 

548,700

 

 

 

 

 

 

 

548,700

Other financial assets

103,774

 

2,423

 

690

 

 

 

 

(103,774)

 

 

3,113

Other current assets

8,478,292

 

1,553,524

 

193,836

 

841,417

 

375,716

 

3,152,651

 

(8,478,292)

 

(1,106,687)

 

5,010,457

Other non-current assets

13,957,596

 

1,166,991

 

209,823

 

3,528,375

 

14,378

 

3,832,013

 

(13,957,596)

 

(180,880)

 

8,570,700

Investments in associates

 

1,630,124

 

2

 

312,302

 

88,656

 

32,792,891

 

 

(17,212,606)

 

17,611,369

Investments in joint ventures

1,321,982

 

 

 

48,566

 

 

11,693,876

 

(1,321,982)

 

 

11,742,442

Biological assets

3,818,316

 

 

 

 

 

 

(3,818,316)

 

 

investment properties

 

 

 

 

15,976,126

 

 

 

 

15,976,126

Contract assets

3,108,696

 

1,041,421

 

10,684

 

 

 

 

(3,108,696)

 

 

1,052,105

Right-of-use assets

9,645,522

 

1,588,292

 

195,953

 

7,703,754

 

3,319

 

22,200

 

(9,645,522)

 

 

9,513,518

Fixed assets

30,144,420

 

1,255,012

 

755,955

 

19,176,386

 

24

 

52,597

 

(30,144,420)

 

 

21,239,974

Intangible assets

9,677,254

 

13,299,255

 

2,679,983

 

6,664,143

 

 

6,906

 

(9,677,254)

 

 

22,650,287

Loans, financing and debentures

(39,634,986)

 

(10,017,150)

 

(2,207,028)

 

(18,964,841)

 

 

(25,715,635)

 

39,634,986

 

 

(56,904,654)

Derivative financial instruments - liabilities

(7,870,706)

 

(360,784)

 

(742)

 

(1,471,795)

 

 

(1,581,824)

 

7,870,706

 

 

(3,415,145)

Suppliers

(20,150,654)

 

(1,534,041)

 

(1,494,568)

 

(1,084,931)

 

(68,422)

 

(2,563)

 

20,150,654

 

 

(4,184,525)

Employee benefits payables

(966,452)

 

(301,560)

 

(147,313)

 

(318,550)

 

 

(61,906)

 

966,452

 

 

(829,329)

Sectorial financial liabilities

 

(1,810,698)

 

 

 

 

 

 

 

(1,810,698)

Other current liabilities

(10,642,734)

 

(1,703,128)

 

(336,080)

 

(1,583,216)

 

(182,298)

 

(1,239,688)

 

10,642,734

 

571,201

 

(4,473,209)

Lease liabilities

(11,304,874)

 

(1,636,943)

 

(198,964)

 

(3,406,843)

 

(3,502)

 

(29,542)

 

11,304,874

 

 

(5,275,794)

Other non-current liabilities

(12,284,662)

 

(2,678,578)

 

(580,103)

 

(6,537,271)

 

(543,490)

 

(2,367,850)

 

12,284,662

 

716,444

 

(11,990,848)

Total assets (net of liabilities) allocated by segment

27,303,416

 

8,793,622

 

2,320,121

 

15,870,992

 

16,174,615

 

25,034,358

 

(27,303,416)

 

(17,212,528)

 

50,981,180

Total assets

130,158,484

 

28,836,504

 

7,284,919

 

49,238,439

 

16,972,327

 

56,033,366

 

(130,158,484)

 

(18,500,173)

 

139,865,382

Shareholders’ equity attributable to:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Controlling shareholders

26,561,384

 

5,798,294

 

1,624,273

 

4,766,403

 

5,023,574

 

20,955,291

 

(26,561,384)

 

(17,212,528)

 

20,955,307

Non-controlling shareholders

742,032

 

2,995,328

 

695,848

 

11,104,589

 

11,151,041

 

4,079,067

 

(742,032)

 

 

30,025,873

Total shareholders’ equity

27,303,416

 

8,793,622

 

2,320,121

 

15,870,992

 

16,174,615

 

25,034,358

 

(27,303,416)

 

(17,212,528)

 

50,981,180


Explanatory Notes to the interim Financial Statement

(In thousands of Reais, except when otherwise indicated)

4.1 NET SALES BY SEGMENT

 

1Q24

 

1Q23 (Restated)

Reported segment

 

 

 

Raízen

 

 

 

  Ethanol

5,609,583

 

6,549,693

  Sugar

7,761,595

 

5,966,227

  Gasoline

15,572,382

 

16,662,811

  Diesel

21,612,340

 

22,607,759

  Cogeneration

860,599

 

826,045

  Other

2,240,547

 

2,338,731


53,657,046 

 

54,951,266 

 Compass


    Natural gas distribution

 

 

 

      Industrial

2,800,989

 

2,954,381

      Residential

458,892

 

505,187

      Cogeneration

138,037

 

211,866

      Automotive

120,383

 

161,844

      Commercial

193,291

 

194,505

      Construction revenue

320,030

 

302,908

      Others

103,546

 

191,140

 

4,135,168

 

4,521,831

Moove

 

 

 

  Finished product

2,102,621

 

2,346,031

  Base oil

168,941

 

153,990

Services

168,030

 

87,152

 

2,439,592

 

2,587,173

Rumo

 

 

 

  North operations

2,434,633

 

1,824,670

  South operations

563,131

 

449,628

  Container operations

148,253

 

109,530

 

3,146,017

 

2,383,828

Radar

 

 

 

  Lease and sale of lands

136,567

 

136,767

Reconciliation

 

 

 

Cosan Corporate

7

 

1,530

Deconsolidation of joint venture and eliminations

(53,672,341)

 

(54,964,241)

Total

9,842,056

 

9,618,154


Explanatory Notes to the interim Financial Statement

(In thousands of Reais, except when otherwise indicated)

 

Financial assets and liabilities are stated as classified below:

 

 

 

 

Parent Company

 

Consolidated

 

Note

 

03/31/2024

 

12/31/2023

 

03/31/2024

 

12/31/2023

Assets

 

 

 

 

 

 

 

 

 

Fair value through financial result

 

 

 

 

 

 

 

 

 

  Cash and cash equivalents

5.2

 

589,998

 

1,667,155

 

2,876,869

 

3,298,142

  Marketable securities

5.3

 

366,700

 

705,777

 

4,038,655

 

3,503,961

  Derivative financial instruments

5.6

 

72,862

 

157,816

 

2,379,248

 

2,546,799

  Other financial assets

 

 

 

 

3,317

 

3,113

 

 

 

1,029,560

 

2,530,748

 

9,298,089

 

9,352,015

Amortized cost

 

 

 

 

 

 

 

 

 

  Cash and cash equivalents

5.2

 

101,730

 

102,821

 

13,521,552

 

11,360,339

  Trade receivables

5.7

 

 

 

4,018,525

 

3,444,636

  Restricted cash

5.3

 

76,429

 

81,621

 

200,758

 

203,252

  Receivables from related parties

5.8

 

327,501

 

348,096

 

369,223

 

340,091

  Sectorial financial assets

5.10

 

 

 

627,106

 

548,700

  Dividends and interest on equity receivable

17

 

104,382

 

319,135

 

93,773

 

255,777

 

 

 

610,042

 

851,673

 

18,830,937

 

16,152,795

Total

 

 

1,639,602

 

3,382,421

 

28,129,026

 

25,504,810

Liabilities

 

 

 

 

 

 

 

 

 

  Amortized cost

 

 

 

 

 

 

 

 

 

   Loans, borrowings and debentures

 

 

(16,768,963)

 

(13,496,324)

 

(36,931,836)

 

(33,952,162)

   Trade payables

5.9

 

(2,416)

 

(2,431)

 

(3,936,840)

 

(4,184,525)

   Consideration payable

 

 

 

 

(163,649)

 

(203,094)

   Other financial liabilities

 

 

 

 

(401,535)

 

(476,895)

   Leases

5.5

 

(27,980)

 

(29,543)

 

(5,276,589)

 

(5,275,794)

   Railroad concession payable

13

 

 

 

(3,669,445)

 

(3,565,373)

   Related parties payable

5.8

 

(6,728,407)

 

(6,648,867)

 

(498,792)

 

(323,238)

   Dividends payable

17

 

(276,065)

 

(276,065)

 

(678,548)

 

(549,054)

   Sectorial financial liabilities

5.10

 

 

 

(1,856,285)

 

(1,810,698)

   Installment of tax debts

14

 

(213,089)

 

(211,226)

 

(219,087)

 

(217,348)

 

 

 

(24,016,920)

 

(20,664,456)

 

(53,632,606)

 

(50,558,181)

Fair value through financial result

 

 

 

 

 

 

 

 

 

  Loans, borrowings and debentures

 

 

 

 

(23,581,690)

 

(22,952,492)

  Derivative financial instruments

5.6

 

(853,395)

 

(645,985)

 

(2,871,868)

 

(3,415,145)

 

 

 

(853,395)

 

(645,985)

 

(26,453,558)

 

(26,367,637)

Total

 

 

(24,870,315)

 

(21,310,441)

 

(80,086,164)

 

(76,925,818)


Explanatory Notes to the interim Financial Statement

(In thousands of Reais, except when otherwise indicated)

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

Company

Debt

Triggers

Ratios

Cosan Corporate

 

 

 

Cosan S.A.

* 1st issue debenture

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

2.64

Cosan Luxembourg S.A.

* Senior Notes 2027

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

2.06

* Senior Notes 2029

* Senior Notes 2030

* Senior Notes 2031

Compass

 

 

 

Comgás S.A.

* 4th issue debenture

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

0.23

Comgás S.A.

* Debenture 4th to 10th issues

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

1.41

* BNDES

* Resolution 4131

Sulgás

* BNDES

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

(0.02)

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

0.67

Necta

* 1th issue debenture

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

0.56

Moove

 

 

 

MLH

*Syndicated Loan

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

1.23

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

5.58

Rumo

 

 

 

Rumo S.A.

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

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

4.28

* ECA

Rumo S.A.

* NCE

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

1.69

* ECA

Rumo Luxembourg S.à r.l.

* Senior Notes 2028(vi)

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

1.69

* Senior Notes 2032(vii)

* Debentures (vii)

Brado

* NCE

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

1.15

Explanatory Notes to the interim Financial Statement

(In thousands of Reais, except when otherwise indicated)


(i) Net debt is composed of current and non-current debt, net cash and cash equivalents and marketable securities.
(ii) Corresponds to the EBITDA accumulated over the previous twelve months.
(iii) Total debt is the sum of current and non-current loans, financing and debentures, leasing, as well as current and non-current derivative financial instruments.
(iv) Net debt and proforma EBITDA, including joint venture financial information. Net Debt and proforma EBITDA are non-GAAP measures. Pro forma EBITDA corresponds to the accumulated period of the last 12 months.
(v) The financial result of net debt is represented by the cost of net debt.
(vi) Senior Notes due 2028 was the first Green issuance in the Latin American freight rail sector. The subsidiary Rumo is committed to using the resources to fully or partially finance ongoing and future projects that contribute to the promotion of a resource-efficient, low-carbon transport sector in Brazil. Eligible projects include "acquisition, replacement, and modernization of rolling stock," "Infrastructure for duplication of railway sections, new yards, and yard extensions," and "railway modernization." The subsidiary publishes an annual report detailing the progress of projects, which is available on the investor relations page.
(vii) Senior Notes due 2032 was an issue of Sustainability-Linked Bonds (SLBs), with the following sustainable targets: reduction of 17.6% by 2026 in greenhouse gas emissions per Ton per useful kilometer (“TKU”) with the base date of December 2020 as the starting point. The company is subject to a step-up of 25 basis points from July 2027 if it does not reach this target, which would increase the interest rate to 4.45% p.a.
(viii)  The 11th, 12th and 13th issues debentures have a contractual leverage ratio limited to 3.0x. However, they have a prior consent (waiver) that allows the broadcaster to extrapolate this index up to the limit of 3.5x until December 31, 2027.
(ix) Interest Coverage Ratio (Índice de Cobertura de Juros) (“ICJ”).
(x) Debt Service Coverage Ratio (Índice de Cobertura do Serviço da Dívida) (“ICSD”).

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

The Senior Notes 2028 was the first Green issuance of the freight rail sector in Latin America. The subsidiary Rumo is committed to using the proceeds to fully or partially finance ongoing and future projects that contribute to the promotion of a low-carbon and resource-efficient transportation sector in Brazil. The eligible projects are distributed in the areas of "Acquisition, replacement and upgrading of rolling stock", "Infrastructure for duplication of railway sections, new yards and yard extensions", and "Modernization of the railway". The company annually issues a report demonstrating the progress of the projects, which can be accessed directly on the investor relations page. The latest document, issued in December 2023, demonstrated the total allocation of these resources.

The Senior Notes 2032 was issued in Sustainability-Linked Bonds (SLBs), with the following sustainable goals: a 17.6% reduction in tons of direct greenhouse gas emissions per useful kilometer (TKU) by 2026, compared to 2020. Rumo is subject to the step-up of 25 basis points from July 2027 if it does not reach this target, which would increase the interest rate to 4.45% p.a.

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

As disclosed in note 25 of subsequent events, in April 2024 the fulfillment of the condition for the Step Down Fee was verified and the company will benefit from the next capitalization period.

Explanatory Notes to the interim Financial Statement

(In thousands of Reais, except when otherwise indicated)

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

As of March 31, 2024, the Company and its subsidiaries were complying with all financial and non-financial restrictive provisions.

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

 

Parent Company

 

Consolidated

 

03/31/2024

 

12/31/2023

 

03/31/2024

 

12/31/2023

Cash and bank accounts

441

 

251

 

404,292

 

209,479

Savings account

101,059

 

102,400

 

446,540

 

431,011

Financial Investments

590,228

 

1,667,325

 

15,547,489

 

14,017,991

 

691,728

 

1,769,976

 

16,398,421

 

14,658,481

Financial investments include the following:

 

Parent Company

 

Consolidated

 

03/31/2024

 

12/31/2023

 

03/31/2024

 

12/31/2023

Bank investments

 

 

 

 

 

 

 

Repurchase Agreements(i)

467,347

 

1,667,155

 

2,509,992

 

3,259,210

Certificate of bank deposits - CDB

122,651

 

 

304,249

 

Other investments

 

 

62,628

 

38,932

 

589,998

 

1,667,155

 

2,876,869

 

3,298,142

Repurchase agreements

 

 

325,078

 

616,633

Certificate of bank deposits - CDB

 

 

12,096,631

 

9,807,983

Other

230

 

170

 

248,911

 

295,233

 

230

 

170

 

12,670,620

 

10,719,849

 

590,228

 

1,667,325

 

15,547,489

 

14,017,991


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

The Company's onshore financial investments bear interest at rates approximating 100% of the Brazilian interbank offered rate (Certificado de Depósito Interbancário, or "CDI") as of March 31, 2024 and December 31, 2023. Offshore financial investments are remunerated at rates around 100% of the Fed funds (Federal Reserve System). The sensitivity analysis of interest rate risks is in 5.12.

Explanatory Notes to the interim Financial Statement

(In thousands of Reais, except when otherwise indicated)

 

Parent Company

 

Consolidated

 

03/31/2024

 

12/31/2023

 

03/31/2024

 

12/31/2023

Marketable securities

 

 

 

 

 

 

 

Government securities (i)

366,700

 

705,777

 

3,575,654

 

3,107,813

Certificate of bank deposits

 

 

362,923

 

300,142

ESG Funds

 

 

100,078

 

96,006

 

366,700

 

705,777

 

4,038,655

 

3,503,961

Current

366,700

 

705,777

 

3,938,577

 

3,407,955

Non-current

 

 

100,078

 

96,006

Total

366,700

 

705,777

 

4,038,655

 

3,503,961

Restricted cash

 

 

 

 

 

 

 

Securities pledged as collateral

76,429

 

81,621

 

200,758

 

203,252

 

76,429

 

81,621

 

200,758

 

203,252

Current

 

 

8,101

 

7,860

Non-current

76,429

 

81,621

 

192,657

 

195,392

Total

76,429

 

81,621

 

200,758

 

203,252


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


Explanatory Notes to the interim Financial Statement

(In thousands of Reais, except when otherwise indicated)

a)      Composition

 

 

Interest

 

 

 

Parent Company

 

 

 

 

Description

 

Index

 

Interest Rate

 

Currency

 

03/31/2024

 

12/31/2023

 

Maturity

 

Objective

No Warranty

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Debentures

 

CDI + 2.65%

 

14.61%

 

Real

 

1,165,900

 

1,208,141

 

Aug-25

 

Investments

 

 

CDI + 1.65%

 

13.49%

 

Real

 

757,429

 

784,475

 

Aug-28

 

Capital management

 

 

CDI + 1.50%

 

13.32%

 

Real

 

418,745

 

406,471

 

May-28

 

Capital management

 

 

CDI + 1.90%

 

13.77%

 

Real

 

1,152,769

 

1,117,966

 

May-32

 

Capital management

 

 

CDI + 2.00%

 

13.88%

 

Real

 

908,661

 

942,010

 

Aug-31

 

Capital management

 

 

CDI + 2.40%

 

14.33%

 

Real

 

1,053,984

 

1,020,673

 

Apr-28

 

Capital management

 

 

CDI + 2.40%

 

14.33%

 

Real

 

1,031,059

 

998,542

 

Jun-28

 

Capital management

 

 

CDI + 1.80%

 

12.64%

 

Real

 

1,299,788

 

1,260,684

 

Jan-31

 

Capital management

 

 

IPCA + 5.75%

 

9.98%

 

Real

 

413,906

 

412,478

 

Aug-31

 

Capital management

 

 

8.02% + exchange rate variation (i)

 

8.02%

 

Dollar

 

1,528,501

 

1,451,867

 

Sep-29

 

Capital management

 

 

7.52% base 360

 

7.52%

 

Dollar

 

2,991,879

 

2,897,097

 

Jun-30

 

Capital management

 

 

CDI + 1.75%

 

12.59%

 

Real

 

564,723

 

547,755

 

Dec-28

 

Capital management

 

 

CDI + 1.80%

 

12.64%

 

Real

 

462,069

 

448,165

 

Jan-31

 

Capital management

 

 

Prefixed

 

6,60%

 

Dollar

 

3,019,550

 

 

Jun-31

 

Capital management

Total

 

 

 

 

 

 

 

16,768,963

 

13,496,324

 

 

 

 

Current

 

 

 

 

 

 

 

928,541

 

800,987

 

 

 

 

Non-current

 

 

 

 

 

 

 

15,840,422

 

12,695,337

 

 

 

 


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


29

Explanatory Notes to the interim Financial Statement

(In thousands of Reais, except when otherwise indicated)


 

 

Interest

 

Consolidated

 

 

 

 

 

 

Description

 

Index

 

Currency

 

Annual interest rate

 

03/31/2024

 

12/31/2022

 

Maturity

 

Objective

 

Segments

With guarantee

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Resolution 4,131

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Prefixed

 

Euro

 

3.20%

 

 

860,658

 

Oct-25

 

Investments

 

Cosan Corporate

 

 

Prefixed

 

Yen

 

0.25%

 

 

602,487

 

Oct-25

 

Investments

 

Cosan Corporate

 

 

Prefixed

 

Euro

 

3.40%

 

347,262

 

1,954,022

 

Oct-26

 

Investments

 

Cosan Corporate

 

 

Prefixed

 

Yen

 

0.25%

 

286,936

 

1,135,226

 

Oct-26

 

Investments

 

Cosan Corporate

 

 

Prefixed

 

Euro

 

3.56%

 

826,641

 

812,496

 

Oct-27

 

Investments

 

Cosan Corporate

 

 

Prefixed

 

Yen

 

0.25%

 

454,600

 

470,951

 

Oct-27

 

Investments

 

Cosan Corporate

BNDES

 

URTJLP

 

Real

 

8.56%

 

2,102,120

 

2,210,390

 

Jul-31

 

Investments

 

Rumo

 

 

Prefixed

 

Real

 

6.00%

 

96,198

 

128,494

 

Dec-24

 

Investments

 

Rumo

 

 

Prefixed

 

Real

 

3.50%

 

 

29

 

Jan-24

 

Investments

 

Rumo

 

 

IPCA + 5.74%

 

Real

 

9.97%

 

299,835

 

295,058

 

Dec-36

 

Investments

 

Compass

 

 

IPCA + 6.01%

 

Real

 

10.25%

 

309,047

 

304,276

 

Dec-36

 

Investments

 

Compass

 

 

99.98% CDI

 

Real

 

7.38%

 

1,493,533

 

1,547,664

 

Jun-34

 

Investments

 

Compass

 

 

IPCA + 4.10%

 

Real

 

8.26%

 

107,173

 

112,946

 

Apr-29

 

Investments

 

Compass

 

 

IPCA + 5.74%

 

Real

 

9.97%

 

592,446

 

598,752

 

Dec-36

 

Investments

 

Compass

Export credit note

 

CDI + 2.25%

 

Real

 

13.45%

 

62,685

 

78,965

 

Feb-26

 

Capital management

 

Rumo

 

 

CDI + 2.25%

 

Real

 

13.65%

 

70,986

 

60,774

 

May-26

 

Capital management

 

Rumo

 

 

CDI + 2.20%

 

Real

 

13.60%

 

30,268

 

30,252

 

Mar-26

 

Capital management

 

Rumo

 

 

CDI + 2.07%

 

Real

 

13.45%

 

50,367

 

52,101

 

Mar-25

 

Capital management

 

Rumo

 

 

SOFR + 1.30%

 

Dollar

 

6.61%

 

510,613

 

487,544

 

Jan-25

 

Capital management

 

Rumo

Bank credit note

 

IPCA

 

Real

 

4.98%

 

931,542

 

954,205

 

Jan-48

 

Investments

 

Rumo

Debentures

 

CDI + 1.79%

 

Real

 

12.63%

 

776,538

 

753,435

 

Jun-27

 

Investments

 

Rumo

 

 

CDI + 1.30%

 

Real

 

12.09%

 

782,735

 

759,390

 

Oct-27

 

Investments

 

Rumo

 

 

IPCA + 4.77%

 

Real

 

8.96%

 

775,671

 

773,556

 

Jun-31

 

Investments

 

Rumo

 

 

IPCA + 5.80%

 

Real

 

10.03%

 

621,527

 

 

Mar-34

 

Capital management

 

Rumo

 

 

IPCA + 5.93%

 

Real

 

10.17%

 

507,273

 

 

Mar-39

 

Capital management

 

Rumo


30

Explanatory Notes to the interim Financial Statement

(In thousands of Reais, except when otherwise indicated)


 

 

Interest

 

Consolidated

 

 

 

 

 

 

Description

 

Index

 

Currency

 

Annual interest rate

 

03/31/2024

 

12/31/2022

 

Maturity

 

Objective

 

Segments

Export Credit Agency (“ECA”)

 

Euribor + 0.58%

 

Euro

 

4.49%

 

40,499

 

48,849

 

Sep-26

 

Investments

 

Rumo

 

 

IPCA + 4.10%

 

Real

 

9.74%

 

142,166

 

140,016

 

Jan-30

 

Investments

 

Compass

 

 

 

 

 

 

 

 

12,218,661

 

15,172,536

 

 

 

 

 

 

No Warranty

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Resolution 4131

 

Prefixed

 

Dollar

 

5.50%

 

33,396

 

31,920

 

Mar-25

 

Investments

 

Moove

 

 

Prefixed

 

Dollar

 

2.13%

 

972,111

 

943,486

 

Feb-25

 

Capital management

 

Compass

 

 

Prefixed

 

Dollar

 

4.04%

 

758,363

 

734,191

 

May-26

 

Capital management

 

Compass

 

 

Prefixed

 

Dollar

 

1.36%

 

 

362,774

 

Feb-24

 

Capital management

 

Compass

 

 

Prefixed

 

Dollar

 

4.88%

 

423,393

 

 

Mar-25

 

Capital management

 

Compass

Perpetual Notes

 

Prefixed

 

Dollar

 

8.25%

 

2,529,586

 

2,451,160

 

Nov-40

 

Acquisition

 

Cosan Corporate

Senior Notes Due 2027

 

Prefixed

 

Dollar

 

7,00%

 

2,013,773

 

2,016,330

 

Jan-27

 

Acquisition

 

Cosan Corporate

Senior Notes Due 2028

 

Prefixed

 

Dollar

 

5.25%

 

2,185,044

 

2,178,449

 

Jan-28

 

Investments

 

Rumo

Senior Notes Due 2029

 

Prefixed

 

Dollar

 

5.50%

 

3,688,849

 

3,622,922

 

Sep-29

 

Acquisition

 

Cosan Corporate

Senior Notes Due 2030

 

Prefixed

 

Dollar

 

7.50%

 

2,779,022

 

2,642,023

 

Jun-30

 

Capital management

 

Cosan Corporate

Senior Notes Due 2031

 

Prefixed

 

Dollar

 

7.25%

 

3,013,789

 

 

Jun-31

 

Capital management

 

Cosan Corporate

Senior Notes Due 2032

 

Prefixed

 

Dollar

 

4.20%

 

2,047,223

 

2,066,885

 

Jan-32

 

Acquisition

 

Rumo

Debentures

 

IPCA + 4.68%

 

Real

 

8.87%

 

316,590

 

396,201

 

Feb-26

 

Investments

 

Rumo

 

 

IPCA + 4.50%

 

Real

 

8.68%

 

1,591,198

 

1,596,910

 

Jun-31

 

Investments

 

Rumo

 

 

IPCA + 3.60%

 

Real

 

7.74%

 

415,282

 

413,881

 

Dec-30

 

Investments

 

Rumo

 

 

CDI + 2.65%

 

Real

 

13.58%

 

1,165,900

 

1,208,141

 

Aug-25

 

Investments

 

Cosan Corporate

 

 

IPCA + 6.80%

 

Real

 

11.07%

 

1,014,191

 

1,004,762

 

Apr-30

 

Investments

 

Rumo

 

 

IPCA + 3.90%

 

Real

 

8.06%

 

1,124,435

 

1,113,820

 

Oct-29

 

Investments

 

Rumo

 

 

IPCA + 5.73%

 

Real

 

9.96%

 

548,152

 

551,709

 

Oct-33

 

Investments

 

Rumo

 

 

IPCA + 4.00%

 

Real

 

8.16%

 

1,071,208

 

1,077,141

 

Dec-35

 

Investments

 

Rumo

 

 

IPCA + 4.54%

 

Real

 

8.72%

 

249,792

 

254,232

 

Jun-36

 

Investments

 

Rumo

 

 

IPCA + 5.99%

 

Real

 

10.23%

 

474,959

 

470,177

 

Jun-32

 

Investments

 

Rumo

 

 

IPCA + 5.76%

 

Real

 

9,99%

 

740,692

 

753,439

 

Aug-29

 

Investments

 

Rumo


31

Explanatory Notes to the interim Financial Statement

(In thousands of Reais, except when otherwise indicated)


 

 

Interest

 

Consolidated

 

 

 

 

 

 

Description

 

Index

 

Currency

 

Annual interest rate

 

03/31/2024

 

12/31/2022

 

Maturity

 

Objective

 

Segments

 

 

IPCA + 6.18%

 

Real

 

10,43%

 

747,205

 

749,252

 

May-33

 

Investments

 

Rumo

 

 

IPCA + 4.33%

 

Real

 

8.50%

 

568,742

 

554,147

 

Oct-24

 

Investments

 

Compass

 

 

IGPM + 6.10%

 

Real

 

6.10%

 

363,848

 

359,639

 

May-28

 

Investments

 

Compass

 

 

CDI + 1.90%

 

Real

 

12.75%

 

1,152,769

 

1,117,966

 

May-32

 

Investments

 

Cosan Corporate

 

 

CDI + 1.50%

 

Real

 

12.31%

 

418,745

 

406,471

 

May-28

 

Investments

 

Cosan Corporate

 

 

CDI + 1.95%

 

Real

 

12.81%

 

710,069

 

735,565

 

Aug-24

 

Investments

 

Compass

 

 

CDI + 1.45%

 

Real

 

12.25%

 

411,501

 

399,457

 

Dec-26

 

Investments

 

Compass

 

 

CDI + 1.55%

 

Real

 

12.37%

 

1,817,474

 

1,764,022

 

Nov-30

 

Investments

 

Compass

 

 

CDI + 1.55%

 

Real

 

12.20%

 

70,866

 

 

Jan-27

 

Investments

 

Compass

 

 

CDI + 1.08%

 

Real

 

11.85%

 

1,500,708

 

 

Mar-29

 

Investments

 

Compass

 

 

109.20% CDI

 

Real

 

9;32%

 

538,123

 

550,342

 

Aug-31

 

Investments

 

Compass

 

 

100.00% CDI + 0.80%

 

Real

 

11.54%

 

1,504,806

 

 

Mar-29

 

Investments

 

Compass

 

 

IPCA + 7.36%

 

Real

 

11.65%

 

83,278

 

80,960

 

Dec-25

 

Investments

 

Compass

 

 

111.60% CDI

 

Real

 

9.43%

 

513,377

 

533,854

 

Aug-36

 

Investments

 

Compass

 

 

CDI + 1.65%

 

Real

 

12.48%

 

757,429

 

784,475

 

Aug-28

 

Capital management

 

Cosan Corporate

 

 

CDI + 2.40%

 

Real

 

13.31%

 

1,053,984

 

1,020,673

 

Apr-28

 

Capital management

 

Cosan Corporate

 

 

CDI + 2.40%

 

Real

 

13.31%

 

1,031,060

 

998,542

 

Jun-28

 

Capital management

 

Cosan Corporate

 

 

CDI + 2.00%

 

Real

 

12.86%

 

908,661

 

942,011

 

Aug-31

 

Capital management

 

Cosan Corporate

 

 

CDI + 1.80%

 

Real

 

12.64%

 

1,299,788

 

1,260,684

 

Jan-31

 

Capital management

 

Cosan Corporate

 

 

IPCA + 5.75%

 

Real

 

9.98%

 

413,906

 

412,478

 

Aug-31

 

Capital management

 

Cosan Corporate

 

 

SOFR + 1.50%

 

Dollar

 

1.50%

 

2,244,786

 

2,175,107

 

May-27

 

Acquisition

 

Moove

 

 

CDI + 1.75%

 

Real

 

12.59%

 

564,723

 

547,755

 

Dec-28

 

Capital management

 

Cosan Corporate

 

 

CDI + 1.80%

 

Real

 

12.64%

 

462,069

 

448,165

 

Jan-31

 

Capital management

 

Cosan Corporate

 

 

 

 

 

 

 

 

48,294,865

 

41,732,118

 

 

 

 

 

 


















Total

 

 

 

 

 

 

 

60,513,526

 

56,904,654

 

 

 

 

 

 


















Current

 

 

 

 

 

 

 

6,312,808

 

4,882,398

 

 

 

 

 

 

Non-current

 

 

 

 

 

 

 

54,200,718

 

52,022,256

 

 

 

 

 

 


Explanatory Notes to the interim Financial Statement

(In thousands of Reais, except when otherwise indicated)

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

To calculate the average rates, on an annual basis, the average annual CDI rate of 10.65% p.a. was considered. (11.65% p.a. on December 31, 2023) and TJLP of 6,53% p.a. (6.55% p.a. on December 31, 2023).

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

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

 

 

Parent Company

 

Consolidated

 

 

03/31/2024

 

12/31/2023

 

03/31/2024

 

12/31/2023

1 to 2 years

 

570,172

 

569,067

 

2,317,630

 

4,800,498

2 to 3 years

 

 

 

5,794,776

 

6,255,752

3 to 4 years

 

360,049

 

360,698

 

7,129,445

 

6,626,698

4 to 5 years

 

3,320,083

 

3,319,442

 

8,407,825

 

7,554,468

5 to 6 years

 

4,272,033

 

3,327,245

 

8,884,701

 

8,143,128

6 to 7 years

 

3,150,490

 

3,101,714

 

6,844,847

 

6,777,099

7 to 8 years

 

3,800,964

 

1,650,648

 

6,748,656

 

2,599,593

Over 8 years

 

366,631

 

366,523

 

8,072,838

 

9,265,020

 

 

15,840,422

 

12,695,337

 

54,200,718

 

52,022,256

b)     Movement

 

 

Parent Company

 

Consolidated

Balance as of January 1, 2024

 

13,496,324

 

56,904,654

Funding

 

2,980,221

 

7,577,959

Amortization of principal

 

 

(4,418,898)

Interest payment

 

(262,844)

 

(1,007,511)

Payment of interest on work in progress

 

 

(68,486)

Interest, foreign exchange variation and fair value

 

555,262

 

1,525,808

Balance as of March 31, 2024

 

16,768,963

 

60,513,526


Explanatory Notes to the interim Financial Statement

(In thousands of Reais, except when otherwise indicated)

c)         Guarantees

The subsidiary Rumo has entered into financing contracts with development banks, intended for investments with a bank guarantee, according to each contract, with an average cost of 0.70% p.a. or by real guarantees (assets) and escrow account. As of March 31, 2024, the balance of bank guarantees contracted was R$2,988,559 (R$3,120,034 as of December 31, 2023).

The subsidiary MLH has a bank guarantee for a loan from Cosan Lubrificantes S.R.L. (“Moove Argentina”), with an average annual cost of 0.18%, and guarantee with top-tier banks for payment to third parties, with an average annual cost of 3.90%. On March 31, 2024, the balance of contracted guarantees was R$33,056 (R$ 31,931 on December 31, 2023).

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. 

The Compass subsidiary has a bank guarantee.

d)         Available credit line

As of March 31, 2024, the Company had credit lines with banks rated AA, which were not used, in the amount of R$2,103,227 (R$2,102,756 as of December 31, 2023). The use of these lines of credit is subject to certain contractual conditions. 

e)         Offset of assets and liabilities

SENIOR NOTES INTERNALIZATION 2031

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

 

 

Compensation Debenture and TRS

 

 

Gross value

 

Compensated amount

 

Net value

TRS (Notional)

 

4,486,588

 

(4,486,588)

 

TRS (Interest)

 

38,253

 

(38,253)

 

 

 

4,524,841

 

(4,524,841)

 

Debentures principal and exchange rate variation) (i)

 

(4,486,588)

 

4,486,588

 

Debentures (interest)

 

(38,253)

 

38,253

 

 

 

(4,524,841)

 

4,524,841

 


(i)  The amounts are equivalent to US$898,000 thousand, with the PTAX conversion rate of March 29,2023 being R$4.9962.


Explanatory Notes to the interim Financial Statement

(In thousands of Reais, except when otherwise indicated)

 

 

Compensation Loan 4131 and Time depot

 

 

Gross value

 

Compensated amount

 

Net value

TRS (Notional)

 

2,997,720

 

(2,997,720)

 

TRS (Interest)

 

24,182

 

(24,182)

 

 

 

3,021,902

 

(3,021,902)

 

Loan (principal and exchange rate variation) (i)

 

(2,997,720)

 

2,997,720

 

Loan (interest)

 

(24,182)

 

24,182

 

 

 

(3,021,902)

 

3,021,902

 


(i) The amounts are equivalent to US$600,000 thousand, with the PTAX conversion rate of March 29,2023 being R$4.9962.

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

f)         Fair value and exposure to financial risk

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

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


 

Parent Company

 

Consolidated

Balance as of January 1, 2024

29,543

 

5,275,794

Additions

 

17,240

Write-offs

 

(2,537)

Settlement interest and foreign exchange variation

823

 

196,538

Repayment of principal

(1,558)

 

(120,611)

Payment of interest

(828)

 

(87,946)

Contractual adjustment

 

(1,889)

At March 31, 2024

27,980

 

5,276,589

Current

8,947

 

737,232

Non-current

19,033

 

4,539,357

 

27,980

 

5,276,589

 

Explanatory Notes to the interim Financial Statement

(In thousands of Reais, except when otherwise indicated)


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

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

 

1Q24

 

1Q23

Variable lease payments not included in the recognition of lease obligations

11,996

 

11,063

Expenses related to short-term leases

7,693

 

2,145

Low asset leasing costs, excluding short-term leases

2,553

 

354

 

22,242

 

13,562


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


The Company recorded lease liabilities at the present value of the installments due, that is, including any tax credits to which it will be entitled at the time of payment of the leases. The potential PIS/COFINS credit included in liabilities on March 31, 2024 is R$29,766 (R$32,244 on December 31, 2023).


Explanatory Notes to the interim Financial Statement

(In thousands of Reais, except when otherwise indicated)

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

 

Parent Company

 

Consolidated

 

Notional

 

Fair value

 

Notional

 

Fair value

 

03/31/2024

 

12/31/2023

 

03/31/2024

 

12/31/2023

 

03/31/2024

 

12/31/2023

 

03/31/2024

 

12/31/2023

Exchange rate derivatives

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  Forward agreements

 

 

 

 

11,874

 

6,716

 

54

 

(147)

  FX option agreements

 

 

 

 

374,715

 

363,098

 

22,426

 

30,677

 

 

 

 

 

386,589

 

369,814

 

22,480

 

30,530

Commodity derivatives

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  Forward agreements

 

 

 

 

16,807

 

28,494

 

(4,022)

 

4,333

 

 

 

 

 

16,807

 

28,494

 

(4,022)

 

4,333

Interest rate and exchange rate risk

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  Swap agreements (interest rate)

2,495,244

 

7,038,443

 

12,951

 

(9,945)

 

2,495,244

 

7,209,400

 

12,951

 

(10,686)

  Swap agreements (interest and FX)

12,585,010

 

10,434,580

 

(454,218)

 

(562,802)

 

20,423,658

 

18,260,969

 

(1,128,364)

 

(1,546,736)

  Forward agreements (interest and FX)

328,952

 

126,472

 

(661)

 

(3,720)

 

3,236,391

 

8,985,594

 

(391,423)

 

(939,559)

  Swap agreements (interest and inflation)

 

 

 

 

14,400,241

 

14,307,844

 

629,045

 

853,639

 

15,409,206

 

17,599,495

 

(441,928)

 

(576,467)

 

40,555,534

 

48,763,807

 

(877,791)

 

(1,643,342)

Share price risk

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  Swap agreements - (TRS)

2,076,288

 

1,775,341

 

(338,605)

 

88,298

 

2,076,288

 

1,775,341

 

(338,605)

 

88,297

  Call Spread

 

 

 

 

5,594,212

 

5,594,212

 

(842,687)

 

366,296

  Collar (Vale Shares)

 

 

 

 

8,128,132

 

13,114,720

 

1,548,005

 

285,540

 

2,076,288

 

1,775,341

 

(338,605)

 

88,298

 

15,798,632

 

20,484,273

 

366,713

 

740,133

Total financial instruments

 

(780,533)

 

(488,169)

 

 

 

 

 

(492,620)

 

(868,346)

Current assets

 

 

 

 

 

54,935

 

 

 

 

 

454,210

 

202,399

Non-current assets

 

 

 

 

72,862

 

102,881

 

 

 

 

 

1,925,038

 

2,344,400

Current liabilities

 

 

 

 

(550,613)

 

(364,747)

 

 

 

 

 

(1,444,549)

 

(1,250,520)

Non-current liabilities

 

 

 

 

(302,782)

 

(281,238)

 

 

 

 

 

(1,427,319)

 

(2,164,625)

Total

 

 

 

 

(780,533)

 

(488,169)

 

 

 

 

 

(492,620)

 

(868,346)

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

 

 

 

Parent company

 

Consolidated

 

Note

 

03/31/2024

 

12/31/2023

 

03/31/2024

 

12/31/2023

Derivative financial instruments

5.12

 

(441,928)

 

(576,467)

 

(172,473)

 

(990,764)

Non-derivative financial instruments

 

 

(338,605)

 

88,298

 

(320,147)

 

122,418

 

 

 

(780,533)

 

(488,169)

 

(492,620)

 

(868,346)

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

Explanatory Notes to the interim Financial Statement

(In thousands of Reais, except when otherwise indicated)

 a)        Fair value hedge

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

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

 

 

 

Registered value

 

Accumulated fair value adjustment

 

Notional

 

03/31/2024

 

12/31/2023

 

03/31/2024

 

03/31/2023

FX rate risk hedge

 

 

 

 

 

 

 

 

 

Designated items

 

 

 

 

 

 

 

 

 

     Senior notes 2028 (Rumo Luxembourg)

(2,791,600)

 

(2,185,044)

 

(2,178,449)

 

(41,193)

 

38,334

     Senior notes 2032 (Rumo Luxembourg)

(2,259,375)

 

(2,047,223)

 

(2,066,885)

 

(73,182)

 

26,011

NCE USD (Rumo Malha Norte)

(483,400)

 

(510,613)

 

(487,544)

 

(835)

 

Total debt

(5,534,375)

 

(4,742,880)

 

(4,732,878)

 

(115,210)

 

64,345

Derivative financial instruments

 

 

 

 

 

 

 

 

 

     Swaps Senior Notes 2028 (Rumo Luxembourg)

2,791,600

 

(358,729)

 

(460,939)

 

(102,211)

 

(36,592)

     Swaps Senior Notes 2032 (Rumo Luxembourg)

2,259,375

 

(174,031)

 

(239,630)

 

(65,599)

 

(14,159)

     Swap exchange rate and interest (Rumo Malha Norte)

483,400

 

14,563

 

5,293

 

(9,270)

 

Total derivatives

5,534,375

 

(518,197)

 

(695,276)

 

(177,080)

 

(50,751)

Total

 

(5,261,077)

 

(5,428,154)

 

(292,290)

 

13,594


 

 

 

Registered value

 

Accumulated fair value adjustment

 

Notional

 

03/31/2024

 

12/31/2023

 

03/31/2024

 

03/31/2023

Interest rate risk hedge

 

 

 

 

 

 

 

 

 

Designated items

 

 

 

 

 

 

 

 

 

     BNDES Project VIII (Comgás)

(854,166)

 

(774,934)

 

(803,990)

 

65,893

 

24,561

     Debenture (Rumo)

(8,685,276)

 

(9,104,852)

 

(7,973,671)

 

(254,368)

 

       60,909

     Finem (Rumo)

(25,081)

 

(37,273)

 

(36,301)

 

(314)

 

397

     CCB (Rumo)

(967,223)

 

(931,542)

 

(954,205)

 

(17,430)

 

9,419

Total debt

(10,531,746)

 

(10,848,601)

 

(9,768,167)

 

(206,219)

 

95,286

Derivative financial instruments

 

 

 

 

 

 

 

 

 

     BNDES Project VIII (Comgás)

854,166

 

(64,878)

 

(56,085)

 

(13,875)

 

9,156

     Swaps Debenture (Rumo)

8,685,276

 

366,131

 

559,964

 

193,835

 

(78,573)

     Finem (Rumo)

25,081

 

1,629

 

1,600

 

(29)

 

(898)

     CCB (Rumo)

967,223

 

(29,910)

 

(15,221)

 

14,689

 

(13,157)

Derivative total

10,531,746

 

272,972

 

490,258

 

194,620

 

(83,472)

Total

 

(10,575,629)

 

(9,277,909)

 

(11,599)

 

11,814


Explanatory Notes to the interim Financial Statement

(In thousands of Reais, except when otherwise indicated)

b)        Fair value option

Certain derivative instruments were not designated to documented hedging structures.

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

 

 

 

 

 

Registered Value

 

Accumulated fair value

 

 

 

Notional

 

03/31/2024

 

12/31/2023

 

03/31/2024

 

03/31/2023

FX rate risk

 

 

 

 

 

 

 

 

 

 

 

Items

 

 

 

 

 

 

 

 

 

 

 

Senior Notes 2027 (Cosan Luxembourg)

USD+7.0%

 

(1,958,510)

 

(2,013,773)

 

(2,016,330)

 

(1,154,697)

 

288,554

Export Credit Agreement (Rumo)

EUR + 0.58%

 

(31,711)

 

(40,499)

 

(48,849)

 

(208)

 

(1,344)

Resolution 4,131 (Comgás - 2021)

USD + 1.60%

 

 

 

(362,774)

 

 

16,306

Resolution 4,131 (Comgás - 2022)

USD + 2.51%

 

(1,097,400)

 

(972,111)

 

(943,486)

 

30,386

 

55,274

Resolution 4,131 (Comgás - 2022)

USD + 4.76%

 

(749,310)

 

(758,363)

 

(734,191)

 

1,332

 

Total

 

 

(3,836,931)

 

(3,784,746)

 

(4,105,630)

 

(1,123,187)

 

358,790

Derivative instruments

 

 

 

 

 

 

 

 

 

 

 

Swap Senior Notes 2027 (Cosan Luxembourg)

126.85% CDI

1,958,510

 

 (30,823)

 

 (46,214)

 

 1,207,013

 

 (32,123)

Inflation and interest rate swaps (Rumo)

108% CDI

 

31,711

 

8,574

 

9,316

 

742

 

2,167

Resolution 4,131 (Comgás - 2021)

CDI + 1.25%

 

 

 

(63,184)

 

3,269

 

(24,142)

Resolution 4,131 (Comgás - 2022)

CDI + 1.20%

 

1,097,400

 

(143,787)

 

(212,180)

 

8,844

 

(63,378)

Resolution 4,131 (Comgás - 2023)

CDI + 1.30%

 

749,310

 

(20,735)

 

(22,611)

 

1,876

 

Total derivatives

 

 

3,836,931

 

(186,771)

 

(334,873)

 

1,221,744

 

(117,476)

Total

 

 

 

(3,971,517)

 

(4,440,503)

 

98,557

 

241,314

Explanatory Notes to the interim Financial Statement

(In thousands of Reais, except when otherwise indicated)

 

 

 

 

 

Registered Value

 

Accumulated fair value adjustment

 

 

 

Notional

 

03/31/2024

 

12/31/2023

 

03/31/2024

 

03/31/2023

FX rate risk

 

 

 

 

 

 

 

 

 

 

 

Items

 

 

 

 

 

 

 

 

 

 

 

     Debenture 4th issue - 3rd series (Comgás) (Comgás)

IPCA + 7.36%

 

(76,545)

 

(83,278)

 

(80,960)

 

(129)

 

(4,889)

     Debenture 6th issue - single series (Comgás)

IPCA + 4.33%

 

(523,993)

 

(568,741)

 

(554,147)

 

4,838

 

(18,371)

     Debenture 9th issue - 1st series (Comgás)

IPCA + 5.12%

 

(500,000)

 

(538,123)

 

(550,342)

 

35,428

 

8,630

     Debenture 9th issue - 2nd series (Comgás)

IPCA + 5.22%

 

(500,000)

 

(513,377)

 

(533,854)

 

58,430

 

16,572

     BNDES Projects VI and VII (Comgás)

IPCA + 4.10%

 

(119,118)

 

(107,173)

 

(112,946)

 

632

 

18,340

     BNDES Project VIII (Comgás)

IPCA + 3.25%

 

(743,258)

 

(718,598)

 

(743,674)

 

14,981

 

21,923

     BNDES Project IX (Comgás)

IPCA + 5.74%

 

(565,582)

 

(592,446)

 

(598,752)

 

(4,294)

 

(977)

     Debenture (Rumo)

IPCA + 4.68%

 

(240,000)

 

(316,590)

 

(396,201)

 

(1,128)

 

5,354

     Debenture (Rumo)

IPCA + 4.50%

 

(600,000)

 

(767,136)

 

(774,939)

 

(12,840)

 

12,537

Total

 

 

(3,868,496)

 

(4,205,462)

 

(4,345,815)

 

95,918

 

59,119

Derivative instruments

 

 

 

 

 

 

 

 

 

 

 

     Debenture 4th issue - 3rd series (Comgás)

112.49% CDI

 

76,545

 

4,547

 

4,567

 

(20)

 

1,342

     Debenture 6th issue - single series (Comgás)

89.9% CDI

 

523,993

 

21,806

 

20,116

 

1,690

 

4,723

     Debenture 9th issue - 1st series (Comgás)

109.20% CDI

 

500,000

 

46,816

 

42,093

 

(12,940)

 

5,177

     Debenture 9th issue - 2nd series (Comgás)

110.60% CDI

 

500,000

 

23,788

 

26,901

 

(20,937)

 

(1,637)

     BNDES Projects VI and VII (Comgás)

87.50% CDI

 

119,118

 

(401)

 

64

 

(540)

 

1,629

     BNDES Project VIII (Comgás)

82.94% CDI

 

743,258

 

(13,641)

 

(6,578)

 

(8,127)

 

8,270

     BNDES Project IX (Comgás)

98.9% CDI

 

565,582

 

40,425

 

46,904

 

(13,129)

 

7,607

   Debenture (Rumo)

107% CDI

 

240,000

 

73,360

 

81,885

 

8,525

 

(9,742)

      Debenture (Rumo)

103% CDI

 

600,000

 

159,372

 

147,429

 

(11,943)

 

(41,965)

Total derivatives

 

 

3,868,496

 

356,072

 

363,381

 

(57,421)

 

(24,596)

Total

 

 

 

(3,849,390)

 

(3,982,434)

 

38,497

 

34,523


Explanatory Notes to the interim Financial Statement

(In thousands of Reais, except when otherwise indicated)

c)         Cash flow hedge 

Compass

Natural gas purchase and sale contracts

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

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

Highly probable revenues in US dollars (Leasing)

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

On March 31, 2024 there was no ineffective portion reclassified to profit or loss. The impacts recognized in the subsidiary's shareholders' equity and the estimated realization in shareholders' equity are shown below:

a)         Composition

Financial instruments

 

Subsidiary

 

Risk

 

Unit

 

Notional R$

 

Fair value 03/31/2024

 

Book value 03/31/2024

Future

 

Compass

 

BRENT

 

Barrel

 

368,000

 

(10,315)

 

(10,315)

Leasing

 

Compass

 

FX rate

 

BRL

 

1,548,942

 

(67,610)

 

(67,610)

Effect on balance sheet

 

 

 

 

 

 

 

1,916,942

 

(77,925)

 

(77,925)

b)         Movement

Financial instruments

Net financial result

 

Comprehensive income (i)

 

Gains or (losses) realized

Future (BRENT)

(2,421)

 

(10,315)

 

(1,540)

Leasing

 

(67,610)

 

March 31, 2024

(2,421)

 

(77,925)

 

(1,540)


(i) Effect of deferred income tax and social contribution is R$26,495.

Explanatory Notes to the interim Financial Statement

(In thousands of Reais, except when otherwise indicated)

 

Consolidated

 

03/31/2024

 

12/31/2023

Domestic market

3,204,448

 

2,790,623

Unbilled receivables (i)

935,295

 

782,813

Foreign market - foreign currency

49,990

 

32,308

 

4,189,733

 

3,605,744

Expected credit losses

(171,208)

 

(161,108)

 

4,018,525

 

3,444,636

Current

3,909,009

 

3,330,488

Non-current

109,516

 

114,148

Total

4,018,525

 

3,444,636


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



a)
Accounts receivable and payable with related parties:



Parent Company

 

Consolidated

 

03/31/2024

 

12/31/2023

 

03/31/2024

 

12/31/2023

Current assets

 

 

 

 

 

 

 

Commercial operations

 

 

 

 

 

 

 

Raízen S.A.

4,614

 

7,798

 

59,076

 

63,004

Rumo S.A.

1,860

 

6,214

 

 

Elevações Portuárias S.A.

10

 

10

 

21,169

 

21,633

Cosan Lubrificantes e Especialidades S.A.

1,775

 

5,722

 

 

Aguassanta Participações S.A.

 

88

 

 

88

Compass Gás e Energia S.A.

7,179

 

4,253

 

 

Termag - Terminal Marítimo de Guarujá S.A.

 

 

14,286

 

9,286

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

 

 

26,965

 

Vale S.A

 

 

 

 

 

5,000

Norgás S.A.

 

 

17,015

 

8,976

Other

345

 

121

 

438

 

452

 

15,783

 

24,206

 

138,949

 

108,439

Financial and corporate operations

 

 

 

 

 

 

 

Raízen S.A.

38,125

 

36,020

 

38,125

 

36,032

Cosan Dez Participações S.A.

111,659

 

111,659

 

 

Ligga S.A.

 

 

107,000

 

107,000

Other

2,556

 

1,466

 

 

 

152,340

 

149,145

 

145,125

 

143,032

Total current assets

168,123

 

173,351

 

284,074

 

251,471

Non-current assets

 

 

 

 

 

 

 

Commercial operations

 

 

 

 

 

 

 

Termag - Terminal Marítimo de Guarujá S.A.

 

 

36,909

 

36,952

 

 

 

36,909

 

36,952

Financial and corporate operations

 

 

 

 

 

 

 

Raízen S.A.

43,484

 

46,911

 

43,507

 

46,935

Cosan Lubrificantes e Especialidades S.A.

115,894

 

127,834

 

 

Others

 

 

4,733

 

4,733

 

159,378

 

174,745

 

48,240

 

51,668

Total non-current assets

159,378

 

174,745

 

85,149

 

88,620

Related parties receivables

327,501

 

348,096

 

369,223

 

340,091


Explanatory Notes to the interim Financial Statement

(In thousands of Reais, except when otherwise indicated)


 

Parent Company

 

Consolidated

 

03/31/2024

 

12/31/2023

 

03/31/2024

 

12/31/2023

Current liabilities

 

 

 

 

 

 

 

Commercial operations

 

 

 

 

 

 

 

Raízen S.A.

9,315

 

4,099

 

341,944

 

232,713

Termag - Terminal Marítimo de Guarujá S.A.

 

 

47,520

 

10,500

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

 

 

31,025

 

Aguassanta Participações S.A.

 

 

 

984

Cosan Lubrificantes e Especialidades S.A.

6,468

 

1,065

 

 

Rumo Malha Paulista S.A

2,065

 

 

4,862

 

Vale S.A

 

 

 

 

 

4,000

Other

1,842

 

6,065

 

32,473

 

39,542

 

19,690

 

11,229

 

457,824

 

287,739

Financial and corporate operations

 

 

 

 

 

 

 

Raízen S.A.

38,304

 

32,405

 

39,890

 

34,421

Cosan Overseas Limited

32,283

 

31,282

 

 

Cosan Luxembourg S.A

38,665

 

123,983

 

 

 

109,252

 

187,670

 

39,890

 

34,421

Total current liabilities

128,942

 

198,899

 

497,714

 

322,160

Non-current liabilities

 

 

 

 

 

 

 

Financial and corporate operations

 

 

 

 

 

 

 

Cosan Lubrificantes e Especialidades S.A.

619,765

 

655,683

 

 

Cosan Luxembourg S.A

3,463,035

 

3,355,612

 

 

Cosan Overseas Limited

2,515,587

 

2,437,595

 

 

Cosan Overseas Limited

1,078

 

1,078

 

1,078

 

1,078

Total non-current liabilities

6,599,465

 

6,449,968

 

1,078

 

1,078

Payables to related parties

6,728,407

 

6,648,867

 

498,792

 

323,238

 

 Explanatory Notes to the interim Financial Statement

(In thousands of Reais, except when otherwise indicated)

b)
Transactions with related parties:



Parent Company


Consolidated

 

1Q24

 

1Q23

 

 

1Q24

 

1Q23

Operating income

 

 

 

 

 

 

 

 

Raízen S.A.

 

 

 

255,396

 

146,412

Elevações Portuárias S.A.

 

 

 

4,346

 

3,954

 

 

 

 

259,742

 

150,366

 

 

 

 

 

 

 

 

Purchase of products / inputs / services

 

 

 

 

 

 

 

Raízen S.A.

 

 

 

(522,714)

 

(514,955)

Elevações Portuárias S.A.

 

 

 

 

(7,288)

 

 

 

 

(522,714)

 

(522,243)

Shared income (expenses)

 

 

 

 

 

 

 

 

Companhia de Gás de São Paulo - COMGÁS

(2)

 

 

 

 

Compass Gás e Energia S.A.

8,683

 

1,824

 

 

 

Comercializadora S/A

14

 

 

 

 

Cosan Lubrificantes e Especialidades S.A.

1,597

 

1,163

 

 

 

Raízen S.A.

(866)

 

(1,399)

 

 

(20,164)

 

(18,863)

Rumo S.A.

1,484

 

1,334

 

 

 

Aldwych Temple VenturecCapital Limited

 

46,191

 

 

 

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

 

 

 

(25,652)

 

Trizy - Sinlog Tec. Em Logistica S.A.

 

137

 

 

 

Other

(15)

 

 

 

 

(15)

 

 

10,895

 

49,250

 

 

(45,831)

 

(18,863)

Financial result

 

 

 

 

 

 

 

 

Cosan Luxembourg S.A.

(155,597)

 

53,650

 

 

 

Cosan Overseas Limited

(130,249)

 

18,197

 

 

 

 

(285,846)

 

71,847

 

 

 

Total

(274,951)

 

121,097

 

 

(308,803)

 

(390,740)


Explanatory Notes to the interim Financial Statement

(In thousands of Reais, except when otherwise indicated)

 

c)
Managers’ and directors’ compensation:

The Company has a compensation policy approved by the Board of Directors. Compensation of the Company's key management personnel includes salaries, contributions to a defined post-employment benefit plan and stock-based compensation. We present below the result of the Parent Company on march 31, 2024, as follows:

 

1Q24

 

1Q23

Short-term benefits to employees and managers

8,725

 

8,634

Share-based compensation

13,868

 

10,738

Post-employment benefits

129

 

125

Benefits from termination of employment contract

1,645

 

 

24,367

 

19,497

 


 

Parent Company

 

Consolidated

 

03/31/2024

 

12/31/2023

 

03/31/2024

 

12/31/2023

Material and services suppliers

2,416

 

2,431

 

2,941,467

 

3,110,114

Natural gas/ transport and logistics suppliers

 

 

995,373

 

1,074,411

 

2,416

 

2,431

 

3,936,840

 

4,184,525

Current

2,416

 

2,431

 

3,665,270

 

3,920,273

Non-current

 

 

271,570

 

264,252

Total

2,416

 

2,431

 

3,936,840

 

4,184,525

 

 

 

Sectorial Assets

 

Sectorial liabilities

 

Total

At January 1, 2024

548,700

 

(1,810,698)

 

(1,261,998)

Cost of gas

35,395

 

 

35,395

Tax credits

 

(8,365)

 

(8,365)

Monetary update

17,015

 

(37,222)

 

(20,207)

Deferral of IGP-M

25,996

 

 

25,996

At March 31, 2024

627,106

 

(1,856,285)

 

(1,229,179)

 

 

 

 

 

 

Current

248,710

 

(72,112)

 

176,598

Non-current

378,396

 

(1,784,173)

 

(1,405,777)

Total

627,106

 

(1,856,285)

 

(1,229,179)

 

Explanatory Notes to the interim Financial Statement

(In thousands of Reais, except when otherwise indicated)

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

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

 

 

 

 

Carrying amount

 

Assets and liabilities measured at fair value

 

 

 

03/31/2024

 

12/31/2023

 

03/31/2024

 

12/31/2023

 

Note

 

 

 

 

 

Level 1

 

Level 2

 

Level 3

 

Level 1

 

Level 2

 

Level 3

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  Investment funds

5.2

 

4,414,651

 

3,298,142

 

 

4,414,651

 

 

 

3,298,142

 

  Marketable securities

5.3

 

4,038,655

 

3,503,961

 

 

4,038,655

 

 

 

3,503,961

 

  Other financial assets

 

 

3,317

 

3,113

 

3,317

 

 

 

3,113

 

 

  Investment properties (i)

11.5

 

15,977,866

 

15,976,126

 

 

 

15,977,866

 

 

 

15,976,126

  Derivate financial instruments

5.6

 

2,379,248

 

2,546,799

 

 

2,379,248

 

 

 

2,546,799

 

Total

 

 

26,813,737

 

25,328,141

 

3,317

 

10,832,554

 

15,977,866

 

3,113

 

9,348,902

 

15,976,126

Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans, financing and debentures

5.4

 

(60,513,526)

 

(56,904,654)

 

 

(23,581,690)

 

 

 

(22,952,492)

 

  Derivative financial instruments

5.6

 

(2,871,868)

 

(3,415,145)

 

 

(2,871,868)

 

 

 

(3,415,145)

 

Total

 

 

(63,385,394)

 

(60,319,799)

 

 

(26,453,558)

 

 

 

(26,367,637)

 

  

(i)

The fair value of investment properties was determined using the direct comparative method of market data applied to transactions involving similar properties (type, location, and quality of property) and, to a lesser extent, sales quotes for potential transactions involving comparable assets (level 3). The methodology used to determine fair value incorporates direct comparisons of market information, such as market research, homogenization of values, spot market prices, sales, distances, facilities, access to land, topography and soil, land use (crop type), and rainfall, among other data, in accordance with the standards issued by the Brazilian Association of Technical Standards ("ABNT"). The discount rates used vary between 11.12% p.a. and 11.20% p.a. on March 31, 2024 and on December 31, 2023.


For fair value assessments of investment properties in the periods between annual assessments, management considers regional market trends presented by the S&P Global Commodity Insights report for the Brazilian rural real estate market. If Management reasonably believes that property values have changed differently from the variation in the S&P Global Commodity Insights report, based on its understanding of current market conditions and evidence of proposals received for the assets, considerations may be made to determine fair value property market.
(ii) 

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

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

                      

Explanatory Notes to the interim Financial Statement

(In thousands of Reais, except when otherwise indicated)


Debt

 

Company

 

03/31/2024

 

03/31/2023

Sênior Notes 2028

 

Rumo Luxembourg S.à r.l.

 

96.58%

 

96.41%

Sênior Notes 2032

 

Rumo Luxembourg S.à r.l.

 

84.54%

 

85.65%

Sênior Notes 2027

 

Cosan Luxembourg S.A.

 

100.93%

 

100.92%

 


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


Risk

Exposure arising from

Measurement

Management

Market risk - foreign exchange

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

Foreign currency

Market risk - interest

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

Sensitivity analysis

Interest rate swap

Market risk – price

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

Credit risk

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

  1. Analysis by maturity
  2. Credit ratings

Availability and lines of credit

Liquidity risk

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

Cash flow forecasting

Availability and lines of credit

 

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

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

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

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

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

Explanatory Notes to the interim Financial Statement

(In thousands of Reais, except when otherwise indicated)


a)
Market risk

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

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

  1. Foreign exchange risk

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

 

03/31/2024

 

12/31/2023

Cash and cash equivalents

401,253

 

284,956

Suppliers

(398,626)

 

(441,768)

Loans, financing and debentures

(3,069,456)

 

(24,861,084)

Leases

(1,671,317)

 

(1,627,104)

Consideration payable

(163,649)

 

(203,094)

Derivative financial instruments

14,740,140

 

14,182,102

FX exposure, net

9,838,345

 

(12,665,992)

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

 

 

 

 

 

 

Scenarios

Instrument

 

Risk factor

 

Probable

 

25%

 

50%

 

(25%)

 

(50%)

Cash and cash equivalents

 

Low FX rate

 

148,214

 

135,656

 

234,641

 

(62,312)

 

(161,296)

Trade payables

 

High FX rate

 

801

 

(14,108)

 

(29,016)

 

15,709

 

30,618

Derivative financial instruments

 

Low FX rate

 

1,255,910

 

8,089,837

 

13,452,075

 

(2,606,195)

 

(7,902,826)

Loans, borrowings and debentures

 

High FX rate

 

(1,865,341)

 

(3,373,225)

 

(5,038,885)

 

(41,876)

 

1,623,793

Leases

 

High FX rate

 

(1,571,010)

 

(1,983,303)

 

(2,395,597)

 

(1,158,717)

 

(489,116)

Consideration payable

 

High FX rate

 

2,168

 

4,841

 

7,513

 

(504)

 

(3,177)

Impacts on profit or loss before taxes

 

 

 

(2,029,258)

 

2,859,698

 

6,230,731

 

(3,853,895)

 

(6,902,004)

 

Explanatory Notes to the interim Financial Statement

(In thousands of Reais, except when otherwise indicated)

 

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


 

 

Exchange rate sensitivity analysis

 

 

03/31/2024

 

Scenarios

 

 

 

Probable

 

25%

 

50%

 

(25%)

 

(50%)

U.S.$

 

4.9962

 

4.9300

 

6.1625

 

7.3950

 

3.6975

 

2.4650

Euro

 

5.3979

 

5.5216

 

6.9020

 

8.2824

 

4.1412

 

2.7608

GBP

 

6.3122

 

6.3597

 

7.9496

 

9.5396

 

4.7698

 

3.1799

JPY

 

0.0330

 

0.0363

 

0.0453

 

0.0544

 

0.0272

 

0.0181

ii. Interest rate risk


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

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

 

 

 

 

Scenarios

Interest rate exposure

 

Probable

 

25%

 

50%

 

(25%)

 

(50%)

Cash and cash equivalents

 

1,266,502

 

1,573,231

 

1,887,878

 

943,939

 

629,293

Marketable securities

 

331,418

 

414,272

 

497,127

 

248,563

 

165,709

Restricted cash

 

18,646

 

23,307

 

27,968

 

13,984

 

9,323

Lease and concession in installments

 

(106,367)

 

(132,959)

 

(159,550)

 

(79,775)

 

(53,183)

Leases liabilities

 

(475,811)

 

(476,267)

 

(476,725)

 

(475,357)

 

(474,905)

Derivative financial instruments

 

(1,846,932)

 

(865,984)

 

(2,084,559)

 

167,230

 

3,643,003

Loans, financing and debentures 

 

(2,614,456)

 

(4,028,738)

 

(4,698,368)

 

(2,689,478)

 

(2,019,848)

Other financial liabilities

 

(32,876)

 

(39,933)

 

(46,991)

 

(25,819)

 

(18,761)

Impacts on the result before taxes

 

(3,459,876)

 

(3,533,071)

 

(5,053,220)

 

(1,896,713)

 

1,880,631

 

 

 

 

 

 

 

 

 

 

 

Explanatory Notes to the interim Financial Statement

(In thousands of Reais, except when otherwise indicated)

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

 

 

 

 

Scenarios

 

 

Probable

 

25%

 

50%

 

(25%)

 

(50%)

SELIC

 

9.69%

 

12.11%

 

14.53%

 

7.27%

 

4.84%

CDI

 

9.59%

 

11.98%

 

14.38%

 

7.19%

 

4.79%

TJLP462 (TJLP + 1% p.a.)

 

7.20%

 

8.75%

 

10.30%

 

5.65%

 

4.10%

TJLP

 

6.20%

 

7.75%

 

9.30%

 

4.65%

 

3.10%

IPCA

 

3.52%

 

4.40%

 

5.28%

 

2.64%

 

1.76%

IGPM

 

4.40%

 

5.50%

 

6.60%

 

3.30%

 

2.20%

Fed Funds

 

3.75%

 

4.69%

 

5.63%

 

2.81%

 

1.88%

SOFR

 

3.79%

 

4.74%

 

5.69%

 

2.84%

 

1.90%


iii.     Price risk
  • Options

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


 

 

 

 

Scenarios

Instrument

 

Interest

 

Probable

 

25%

 

50%

 

(25%)

 

(50%)

VALE3 (Collar) (i)

 

0.78%

 

488,641

 

88,113

 

(326,527)

 

890,946

 

1,322,040

VALE3 (Call Spread)

 

1.60%

 

278,278

 

550,686

 

821,386

 

93,741

 

15,163


(i)   As mentioned in note 2, of the 100% of Collar derivatives were settled in April 2024.


Explanatory Notes to the interim Financial Statement

(In thousands of Reais, except when otherwise indicated)

Call Option (“Call”)

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

On March 31, 2024, the Company measured the fair value of the call option and concluded that it is off price.

Contingent put option

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

The prices of the exercise options are calculated based on the initial values of R$4,115,000 and R$4,000,000 adjusted by a weighted average rate of CDI + 1.25% minus the dividends received by non-controlling shareholders in this period, which, as of March 31, 2024, is represented by the amounts of R$4,315,302 and R$4,320,846, respectively.

  • Total Return Swap (TRS)

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

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

 

 

 

 

Scenarios

 

Instrument

 

Probable

 

25%

 

50%

 

(25%)

 

(50%)

 

Value of the investment

 

(367,320)

 

459,062

 

918,125

 

(459,062)

 

(918,125)

 

Value of the share (CSAN3)

 

16.20

 

20.25

 

24.30

 

12.15

 

8.10

 

 

b)              Credit risk

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

Explanatory Notes to the interim Financial Statement

(In thousands of Reais, except when otherwise indicated)

 

03/31/2024

 

12/31/2023

Cash and cash equivalents

16,398,421

 

14,658,481

Trade receivables

4,018,525

 

3,444,636

Marketable securities

4,038,655

 

3,503,961

Restricted cash

200,758

 

203,252

Derivative financial instruments

2,379,248

 

2,546,799

Receivables from related parties

369,223

 

340,091

Receivable dividends and interest on equity

93,773

 

255,777

Other financial assets

3,317

 

3,113

 

27,501,920

 

24,956,110

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

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

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

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

 

03/31/2024

 

12/31/2023

AAA

19,261,723

 

20,475,536

AA

2,108,293

 

172,871

A

106,038

 

124,932

Not rated

1,541,028

 

139,154

 

23,017,082

 

20,912,493

c)                Liquidity risk

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

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

Explanatory Notes to the interim Financial Statement

(In thousands of Reais, except when otherwise indicated)

 

 

03/31/2024

 

12/31/2023

 

Up to 1 year

 

1 - 2 years

 

2 - 5 years

 

More than 5 years

 

Total

 

Total

Loans, financing and debentures

(3,241,742)

 

(1,570,751)

 

(1,618,829)

 

(11,785,561)

 

(18,216,883)

 

(67,935,471)

Suppliers

(3,665,270)

 

(271,570)

 

 

 

(3,936,840)

 

(4,184,525)

Other financial liabilities

(401,535)

 

 

 

 

(401,535)

 

(476,895)

Installment of tax debts

(53,227)

 

(1,498)

 

(1,837)

 

(162,975)

 

(219,536)

 

(217,267)

Leases

(664,244)

 

(1,161,211)

 

(856,823)

 

(18,102,560)

 

(20,784,838)

 

(20,874,841)

Lease and concession in installments

(274,495)

 

(299,543)

 

(596,011)

 

 

(1,170,049)

 

(1,137,295)

Payables to related parties

(497,714)

 

(1,078)

 

 

 

(498,792)

 

(322,160)

Dividends payable

(678,548)

 

 

 

 

(678,548)

 

(549,054)

Derivative financial instruments

(923,437)

 

(440,282)

 

(826,145)

 

5,004,057

 

2,814,193

 

(4,917,895)

 

(10,400,212)

 

(3,745,933)

 

(3,899,645)

 

(25,047,039)

 

(43,092,828)

 

(100,615,403)

 

d)              Capital management risk

 

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

 

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

 

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

 


Explanatory Notes to the interim Financial Statement

(In thousands of Reais, except when otherwise indicated)

 

Parent Company

 

Consolidated

 

03/31/2024

 

12/31/2023

 

03/31/2024

 

12/31/2023

COFINS

3,699

 

3,699

 

461,538

 

487,160

PIS

 

 

109,460

 

110,904

Tax credits

34,035

 

33,639

 

34,035

 

33,639

ICMS

 

 

948,143

 

924,180

ICMS - CIAP

 

 

204,405

 

189,813

Other

4,647

 

4,647

 

130,879

 

132,863

 

42,381

 

41,985

 

1,888,460

 

1,878,559

 

 

 

 

 

 

 

 

Current

8,346

 

8,346

 

730,293

 

745,856

Non-current

34,035

 

33,639

 

1,158,167

 

1,132,703

Total

42,381

 

41,985

 

1,888,460

 

1,878,559

 

 

Consolidated

 

 

03/31/2024

 

12/31/2023

Finished products

 

1,515,753

 

1,254,818

Parts and accessories

 

191,073

 

178,260

Construction Materials

 

179,434

 

316,370

Warehouse and other

 

58,791

 

43,266

 

 

1,945,051

 

1,792,714

The balances are presented net of a provision of R$93,977 for obsolete inventories on March 31, 2023 (R$78,709 on December 31, 2023).

Explanatory Notes to the interim Financial Statement

(In thousands of Reais, except when otherwise indicated)

a)                  Composition of assets held for sale:

 

 

Norgás

 

TUP Porto São LuisS.A 

 

Radar

 

Total

Cash and cash equivalents

 

48,231

 

 

48,231

Other current tax receivable

 

3,030

 

 

3,030

Dividend receivable

18,646

 

 

 

18,646

Investments in associates

892,854

 

 

 

892,854

Property, plant and equipment

 

395,757

 

 

395,757

Intangible assets and goodwill

 

437,220

 

 

437,220

Other assets

 

35

 

 

35

Properties held for sale

 

 

342,392

 

342,392

Total

911,500

 

884,273

 

342,392

 

2,138,165

 The balance of R$4,353 in the parent company is composed of accounts receivable from parties related to TUP Porto São Luis S.A

 b)                 Composition of liabilities held for sale:

 

Norgás

 

TUP Porto São Luis S.A

 

Total

Trade payables

 

17,248

 

17,248

Employee benefits payables

 

1,828

 

1,828

Other liabilities

 

456

 

456

Deferred tax liabilities

152,255

 

66,606

 

218,861

Total

152,255

 

86,138

 

238,393

 

Explanatory Notes to the interim Financial Statement

(In thousands of Reais, except when otherwise indicated)

The Company's subsidiaries and associates are listed below:

 

03/31/2024

 

12/31/2023

Directly owned subsidiaries

 

 

 

Cosan Corporate

 

 

 

Cosan Corretora de Seguros Ltda

100.00%

 

100.00%

Cosan Nove Participações S.A.

73.09%

 

73.09%

Cosan Luxembourg S.A. (i)

100.00%

 

100.00%

Cosan Overseas Limited

100.00%

 

100.00%

Pasadena Empreendimentos e Participações S.A.

100.00%

 

100.00%

Cosan Limited Partners Brasil Consultoria Ltda.

97.50%

 

97.50%

Barrapar Participaçoes Ltda.

100.00%

 

100.00%

Aldwych Temple

100.00%

 

100.00%

Vale S.A (ii)

4.93%

 

4.90%

Cosan Oito S.A.

100.00%

 

100.00%

Cosan Global Limited

100.00%

 

100.00%

Atlântico Participações Ltda.

100.00%

 

100.00%

Cosan Dez Participações S.A.

76.80%

 

76.80%

Radar

 

 

 

Radar Propriedades Agrícolas S.A.

50.00%

 

50.00%

Radar II Propriedades Agrícolas S.A.

50.00%

 

50.00%

Nova Agrícola Ponte Alta S.A.

50.00%

 

50.00%

Nova Amaralina S.A Propriedades Agrícolas

50.00%

 

50.00%

Nova Santa Bárbara Agrícola S.A.

50.00%

 

50.00%

Terras da Ponta Alta S.A.

50.00%

 

50.00%

Castanheira Propriedades Agrícolas S.A.

50.00%

 

50.00%

Manacá Propriedades Agrícolas S.A.

50.00%

 

50.00%

Paineira Propriedades Agrícolas S.A.

50.00%

 

50.00%

Tellus Brasil Participações S.A.

20.00%

 

20.00%

Janus Brasil Participações S.A.

20.00%

 

20.00%

Duguetiapar Empreendimentos e Participações S.A.

20.00%

 

20.00%

Gamiovapar Empreendimentos e Participações S.A.

20.00%

 

20.00%

Moove

 

 

 

Moove Lubricants Holdings

70.00%

 

70.00%

Rumo

 

 

 

Rumo S.A.

30.42%

 

30.42%





(i) Despite presenting an unsecured liability amount of R$149,541 on March 31, 2024, as shown below, no other events or conditions were identified that, individually or collectively, may raise relevant doubts as to the ability to maintenance of its operational continuity. Subsidiaries have financial support from the Company.

(ii) The value of 4.93% refers to the percentage of participation excluding treasury shares for the calculation of equity and receipt of dividends.



Explanatory Notes to the interim Financial Statement

(In thousands of Reais, except when otherwise indicated)

The following are investments in subsidiaries and affiliates as of March 31, 2024, which are material to the Company:

a)             Parent company

 

Shares issued by
the associate

 

Shares held by
Cosan

 

Cosan
ownership
interest

 

Economic
benefit (%)

Cosan Corporate

 

 

 

 

 

 

 

   Cosan Corretora de Seguros Ltda

5,000

 

4,999

 

100.00%

 

100.00%

   Cosan Nove Participações S.A. (i)

7,663,761,735

 

5,601,178,095

 

73.09%

 

66.16%

   Cosan Luxembourg S.A.

500,010

 

500,010

 

100.00%

 

100.00%

   Cosan Overseas Limited

4,850,000

 

4,850,000

 

100.00%

 

100.00%

   Pasadena Empreendimentos e Participações S.A.

41,481,296

 

41,481,046

 

100.00%

 

100.00%

   Cosan Limited Partners Brasil Consultoria Ltda

160,000

 

156,000

 

97.50%

 

97.50%

   Cosan Oito S.A.

8,194,005,000

 

8,194,005,000

 

100.00%

 

100.00%

   Cosan Global Limited

300

 

300

 

100.00%

 

100.00%

   Atlântico Participações Ltda.

928,005,000

 

928,004,997

 

100.00%

 

100.00%

   Cosan Dez Participações S.A. (i)

3,473,458,687

 

2,667,494,858

 

76.80%

 

72.00%

Radar

 

 

 

 

 

 

 

   Radar Propriedades Agrícolas S.A.

737,500

 

305,694

 

41.45%

 

41.45%

   Radar II Propriedades Agrícolas S.A.

81,440,221

 

40,720,111

 

50.00%

 

50.00%

   Nova Agrícola Ponte Alta S.A.

160,693,378

 

66,607,405

 

41.45%

 

41.45%

   Nova Amaralina S.A Propriedades Agrícolas

30,603,159

 

12,685,010

 

41.45%

 

41.45%

   Nova Santa Bárbara Agrícola S.A.

32,336,994

 

13,403,684

 

41.45%

 

41.45%

   Terras da Ponte Alta S.A.l

16,066,329

 

6,659,494

 

41.45%

 

41.45%

   Castanheira Propriedades Agrícolas S.A.

83,850,938

 

34,756,214

 

41.45%

 

41.45%

   Manacá Propriedades Agrícolas S.A.

128,977,921

 

53,461,349

 

41.45%

 

41.45%

   Paineira Propriedade Agrícolas S.A.

132,667,061

 

54,990,497

 

41.45%

 

41.45%

   Tellus Brasil Participações S.A.

119,063,044

 

71,609,945

 

61.14%

 

19.57%

   Janus Brasil Participações S.A.

286,370,051

 

173,464,883

 

60.57%

 

19.57%

   Duguetiapar Empreendimentos e Participações S.A.

3,573,842

 

2,163,979

 

60.55%

 

19.57%

   Gamiovapar Empreendimentos e Participações S.A.

12,912,970

 

7,819,194

 

60.55%

 

19.57%

Moove

 

 

 

 

 

 

 

Moove Lubricants Holdings

34,963,764

 

24,474,635

 

70.00%

 

70.00%

Rumo

 

 

 

 

 

 

 

   Rumo S.A. (ii)

1,854,868,949

 

562,529,490

 

30.42%

 

30.42%

 

Explanatory Notes to the interim Financial Statement

(In thousands of Reais, except when otherwise indicated)

 

At January 1, 
2024

 

Interest in
earnings of subsidiaries

 

Change of

equity interest

in subsidiary

 

Other comprehensive income

 

Dividends

 

Capital 
increase

 

Other

 

At March 31, 
2024

 

Dividend 
receivable (i)

Rumo

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Rumo S.A.

4,766,466

 

112,224

 

(727)

 

705

 

 

 

3,165

 

4,881,833

 

51,986

Cosan Corporate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cosan Corretora de Seguros Ltda

1,257

 

29

 

 

 

 

 

 

1,286

 

Cosan Nove Participações S.A.

7,810,778

 

(236,250)

 

 

28,837

 

 

 

5,110

 

7,608,475

 

Cosan Dez Participações S.A.

5,179,164

 

138,658

 

 

(25,508)

 

 

 

 

5,292,314

 

11,717

Pasadena Empreendimentos e Participações S.A.

1,452

 

(30)

 

 

 

 

 

 

1,422

 

Cosan Limited Partners Brasil Consultoria Ltda

278

 

(60)

 

 

 

 

 

 

218

 

Other

25,112

 

924

 

 

419

 

 

 

 

26,455

 

Cosan Oito S.A.

10,376,283

 

651,398

 

 

(15,253)

 

(210,000)

 

4,070,000

 

(634)

 

14,871,794

 

Atlântico Participações Ltda

902,421

 

(8)

 

 

 

 

 

 

902,413

 

190

Cosan Global

119,355

 

3,990

 

 

 

 

 

 

123,345

 

Radar

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Radar II Propriedades Agrícolas S.A.

1,153,530

 

6,573

 

 

 

(7,670)

 

(238)

 

 

1,152,195

 

8,199

Radar Propriedades Agrícolas S.A.

215,346

 

389

 

 

 

 

 

 

215,735

 

Nova Agrícola Ponte Alta S.A.

441,821

 

2,231

 

 

 

(3,316)

 

 

 

440,736

 

1,960

Nova Santa Bárbara Agrícola S.A.

27,948

 

150

 

 

 

 

 

 

28,098

 

1,712

Nova Amaralina S.A. Propriedades Agrícolas

220,184

 

1,139

 

 

 

 

 

 

221,323

 

Terras da Ponte Alta S.A.

92,122

 

113

 

 

 

(415)

 

 

 

91,820

 

11,074

Paineira Propriedades Agrícolas S.A.

210,735

 

1,654

 

 

 

(2,073)

 

 

 

210,316

 

4,433

Manacá Propriedades Agrícolas S.A.

209,644

 

1,676

 

 

 

(1,244)

 

 

 

210,076

 

2,694

Castanheira Propriedades Agrícolas S.A.

331,453

 

1,218

 

 

 

(207)

 

 

 

332,464

 

4,863

Tellus Brasil Participações S.A.

774,837

 

4,778

 

 

 

(10,298)

 

(2,484)

 

 

766,833

 

Janus Brasil Participações S.A.

1,122,692

 

9,279

 

 

 

(9,102)

 

 

 

1,122,869

 

Duguetiapar Empreendimentos e Participações S.A.

17,721

 

164

 

 

 

(1)

 

(2,505)

 

 

15,379

 

Gamiovapar Empreendimentos e Participações S.A.

114,336

 

745

 

 

 

 

 

 

115,081

 

Moove

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Moove Lubricants Holdings

1,626,216

 

126,484

 

 

(16,626)

 

 

 

5,328

 

1,741,402

 

368

Other

627

 

(34)

 

 

9

 

 

 

 

602

 

Total investments in associates

35,741,778

 

827,434

 

(727)

 

(27,417)

 

(244,326)

 

4,064,773

 

12,969

 

40,374,484

 

99,196

Cosan Corporate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cosan Luxembourg S.A.

(146,276)

 

(3,265)

 

 

 

 

 

 

(149,541)

 

Total provision for uncovered liability of associates

(146,276)

 

(3,265)

 

 

 

 

 

 

(149,541)

 

Total

35,595,502

 

824,169

 

(727)

 

(27,417)

 

(244,326)

 

4,064,773

 

12,969

 

40,224,943

 

99,196




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



Explanatory Notes to the interim Financial Statement

(In thousands of Reais, except when otherwise indicated)

b)            Consolidated

 

Shares issued
by the
associate

 

Shares held by
Cosan

 

Cosan
ownership
interest

Rumo

 

 

 

 

 

Rhall Terminais Ltda

28,580

 

8,574

 

30.00%

Termag - Terminal Marítimo de Guarujá S.A.

500,000

 

99,246

 

20.00%

TGG - Terminal de Granéis do Guarujá S.A.

79,747,000

 

7,914,609

 

10.00%

Elevações Portuárias S.A.

672,397,254

 

134,479,451

 

20.00%

Terminal XXXIX S.A.

200,000

 

99,246

 

50.00%

Compass

 

 

 

 

 

  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%

Cosan Corporate

 

 

 

 

 

Vale S.A

4,539,007,580

 

190,965,062

 

4.93%

 

Explanatory Notes to the interim Financial Statement

(In thousands of Reais, except when otherwise indicated)

 

At January 
1, 2024

 

Interest in
earnings of
subsidiaries

 

Dividends

 

Other

 

At March 31, 
2024

 

Dividend
receivable  (i)

Rumo

 

 

 

 

 

 

 

 

 

 

 

  Rhall Terminais Ltda

6,170

 

611

 

 

 

6,781

 

  Termag - Terminal Marítimo de Guarujá S.A.

6,018

 

(371)

 

 

 

5,647

 

  TGG - Terminal de Granéis do Guarujá S.A.

15,960

 

865

 

 

 

16,825

 

  Elevações Portuárias S.A.

217,738

 

(441)

 

(5,500)

 

 

211,797

 

  Terminal XXXIX S.A.

66,415

 

5,803

 

(13,877)

 

 

58,341

 

11,917

Compass

 

 

 

 

 

 

 

 

 

 

 

  Companhia Paranaense de Gás - Compagás

403,532

 

2,522

 

(1,366)

 

292

 

404,980

 

5,961

  Companhia Pernambucana de Gás - Copergás

 

 

 

 

 

  Companhia de Gás de Santa Catarina - Scgás

640,332

 

6,644

 

(3,087)

 

 

643,889

 

6,673

  Sergipe Gás S.A. - SERGÁS

 

 

 

 

 

  Companhia de Gás do Ceará - Cegás

 

 

 

 

 

  CEG Rio S.A.

288,386

 

16,939

 

(330)

 

 

304,995

 

21,040

  Companhia de Gás de Mato Grosso do Sul - Msgás

297,874

 

2,977

 

(150)

 

 

300,701

 

2,507

  Companhia Potiguar de Gás - Potigas

 

 

 

 

 

  Gás de Alagoas S.A. - Algás

 

 

 

 

 

Cosan Oito

 

 

 

 

 

 

 

 

 

 

 

Vale S.A

15,662,485

 

425,876

 

(577,469)

 

(15,887)

 

15,495,005

 

Other

6,459

 

(2)

 

 

121

 

6,578

 

 

17,611,369

 

461,423

 

(601,779)

 

(15,474)

 

17,455,539

 

48,098




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



Explanatory Notes to the interim Financial Statement

(In thousands of Reais, except when otherwise indicated)

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

 

Shares issued
by the
subsidiary

 

Shares held by non-controlling shareholders

 

Non-controlling interest

Radar

 

 

 

 

 

  Tellus Brasil Participações S.A.

119,063,044

 

95,250,435

 

80.00%

  Janus Brasil Participações S.A.

286,370,051

 

229,096,041

 

80.00%

  Duguetiapar Empreendimentos e Participações S.A.

3,573,842

 

2,859,074

 

80.00%

  Gamiovapar Empreendimentos e Participações S.A.

12,912,970

 

10,330,376

 

80.00%

  Radar Propriedades Agrícolas S.A.

737,500

 

368,750

 

50.00%

  Nova Agrícola Ponte Alta S.A.

160,693,378

 

80,346,689

 

50.00%

  Terras da Ponte Alta S.A.

16,066,329

 

8,033,165

 

50.00%

  Nova Santa Bárbara Agrícola S.A.

32,336,994

 

16,168,497

 

50.00%

  Nova Amaralina S.A.

30,603,159

 

15,301,580

 

50.00%

  Paineira Propriedades Agrícolas S.A.

132,667,061

 

66,333,531

 

50.00%

  Manacá Propriedades Agrícolas S.A.

128,977,921

 

64,488,961

 

50.00%

  Castanheira Propriedades Agrícolas S.A.

83,850,938

 

41,925,469

 

50.00%

  Radar II Propriedades Agrícolas S.A.

81,440,221

 

40,720,111

 

50.00%

Rumo

 

 

 

 

 

  Rumo S.A.

1,854,868,949

 

1,291,629,301

 

69.58%

Moove

 

 

 

 

 

  Moove Lubricants Holdings

34,963,764

 

10,489,129

 

30.00%

Cosan Corporate

 

 

 

 

 

  Cosan Nove Participações S.A.

7,663,761,735

 

2,062,583,640

 

26.91%

   Cosan Limited Partners Brasil Consultoria Ltda.

             160,000

 

                  4,000

 

2.50%

  Cosan Dez Participações S.A.

3,473,458,687

 

805,963,829

 

23.20%

 

Explanatory Notes to the interim Financial Statement

(In thousands of Reais, except when otherwise indicated)

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


At January 1, 
2024

 

Interest in earnings of subsidiaries

 

Capital (reduction) increase

 

Other comprehensive income

 

Dividends

 

Other

 

At March 31, 
2024

Compass

 

 

 

 

 

 

 

 

 

 

 

 

 

  Comgás

32,145

 

2,597

 

 

 

(9,926)

 

 

24,816

  Commit Gás S.A.

1,562,500

 

33,464

 

 

 

 

143

 

1,596,107

  Norgás S.A.

372,030

 

 

 

 

 

 

372,030

  Biometano Verde Paulínia S.A

237,981

 

815

 

 

 

 

 

238,796

  Compass Gás e Energia

790,672

 

33,747

 

 

(4,312)

 

(116,872)

 

(218)

 

703,017

Rumo

 

 

 

 

 

 

 

 

 

 

 

 

 

   Rumo S.A.

11,104,589

 

256,095

 

 

8

 

 

7,489

 

11,368,181

Moove

 

 

 

 

 

 

 

 

 

 

 

 

 

  Moove Lubricants Holdings

695,848

 

54,207

 

 

(7,125)

 

 

2,828

 

745,758

Cosan Corporate

 

 

 

 

 

 

 

 

 

 

 

 

 

  Cosan Limited Partners Brasil

7

 

(2)

 

 

 

 

 

5

  Cosan Nove Participações S.A.

2,567,019

 

(120,839)

 

 

10,619

 

 

1,882

 

2,458,681

  Cosan Dez Participações S.A.

1,512,041

 

119,631

 

 

(7,580)

 

 

(127)

 

1,623,965

Radar

 

 

 

 

 

 

 

 

 

 

 

 

 

  Janus Brasil Participações S.A.

4,743,201

 

37,616

 

 

 

(37,202)

 

 

4,743,615

  Tellus Brasil Participações S.A.

3,156,328

 

19,529

 

(10,153)

 

 

(42,090)

 

 

3,123,614

  Gamiovapar Empreendimentos e Participações S.A.

472,244

 

3,045

 

 

 

 

 

475,289

  Duguetiapar Empreendimentos e Participações S.A.

66,715

 

670

 

(10,238)

 

 

(4)

 

 

57,143

  Radar II Propriedades Agrícolas S.A.

1,089,154

 

6,573

 

(238)

 

 

(7,670)

 

 

1,087,819

  Radar Propriedades Agrícolas S.A.

204,444

 

389

 

 

 

 

 

204,833

  Nova Agrícola Ponte Alta S.A.

417,013

 

2,231

 

 

 

(3,316)

 

 

415,928

  Nova Amaralina S.A. Propriedades Agrícolas

29,893

 

1,139

 

 

 

 

 

31,032

  Nova Santa Bárbara Agrícola S.A.

197,833

 

150

 

 

 

 

 

197,983

Terras da Ponte Alta S.A.

84,251

 

113

 

 

 

(415)

 

 

83,949

  Paineira Propriedades Agrícolas S.A.

199,303

 

1,654

 

 

 

(2,073)

 

 

198,884

  Manacá Propriedades Agrícolas S.A.

199,584

 

1,676

 

 

 

(1,244)

 

 

200,016

  Castanheira Propriedades Agrícolas S.A.

291,078

 

1,219

 

 

 

(207)

 

 

292,090

 

30,025,873

 

455,719

 

(20,629)

 

(8,390)

 

(221,019)

 

11,997

 

30,243,551

 

Explanatory Notes to the interim Financial Statement

(In thousands of Reais, except when otherwise indicated)

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

 

 

Raízen S.A.

 

Radar Gestão 
de Invest. S.A

 

Total

Shares issued by the joint venture

 

10,352,509,484

 

8,800,000

 

 

Shares held by Cosan

 

517,625,474

 

4,400,000

 

 

Cosan ownership interest

 

5.01%

 

50.00%

 

 

At January 1, 2024

 

1,320,592

 

 

1,320,592

Interest in earnings of joint ventures

 

(45,766)

 

(108)

 

(45,874)

Other comprehensive (losses) income

 

5,953

 

 

5,953

Capital increase

 

 

4,337

 

4,337

Dividends

 

(13,587)

 

 

(13,587)

At March 31, 2024

 

1,267,192

 

4,229

 

1,271,421

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

 

Raízen S.A.

 

Terminal Alvorada S.A

 

Radar Gestão 
de Invest. S.A

 

Total

Shares issued by the joint venture

10,352,509,484

 

100,197,076

 

8,800,000

 

 

Shares held by Cosan

4,557,597,117

 

50,098,538

 

4,400,000

 

 









Cosan ownership interest

5.01%

 

50.00%

 

50.00%

 

 

Cosan's indirect shareholding

25.90%

 

 

 

 

Total (i)

30.92%

 

50.00%

 

50.00%

 

 

At January 1, 2024

11,693,876

 

48,566

 

 

11,742,442

Interest in earnings of joint ventures

(402,962)

 

(838)

 

(108)

 

(403,908)

Other comprehensive (losses) income

52,403

 

 

 

52,403

Capital increase (ii)

 

 

4,337

 

4,337

Dividends

(119,646)

 

 

 

(119,646)

At March 31, 2024

11,223,671

 

47,728

 

4,229

 

11,275,628


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

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

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

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


Radar Gestão de Invest. S.A
(ii) On March 1, 2024, the Company contributed R$4,337 to the formation of the Radar Gestão de Invest joint venture. S.A. with Nuveen Natural Capital Latam Gestora de Ativos Ltda, whose objective is the management and administration of real estate property in the Radar segment.


Explanatory Notes to the interim Financial Statement

(In thousands of Reais, except when otherwise indicated)

a)        Reconciliation of carrying amount:

 

Consolidated

 

Parent Company

 

Land, buildings
and
improvements

 

Machines,
equipment and installations

 

Wagons and

locomotives (i)

 

Permanent

easement

 

Construction in progress

 

Other assets

 

Total

 

Total

Cost

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

At January 1, 2024

2,217,585

 

2,099,263

 

8,698,521

 

12,852,330

 

4,785,955

 

738,737

 

31,392,391

 

83,446

Additions

3,612

 

823

 

 

-

 

1,090,652

 

234

 

1,095,321

 

195

Write-offs

(132)

 

(6,963)

 

(420,901)

 

(4,665)

 

(56)

 

(1,061)

 

(433,778)

 

(7)

Transfers (ii)

4,210

 

21,522

 

503,104

 

264,801

 

(798,933)

 

18,416

 

13,120

 

(16)

Exchange differences

5,553

 

10,975

 

 

 

732

 

7,636

 

24,896

 

At March 31, 2024

2,230,828

 

2,125,620

 

8,780,724

 

13,112,466

 

5,078,350

 

763,962

 

32,091,950

 

83,618

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

At January 1, 2024

(626,951)

 

(907,235)

 

(3,866,953)

 

(4,510,495)

 

(13,379)

 

(227,404)

 

(10,152,417)

 

(43,629)

Additions

(18,171)

 

(49,222)

 

(157,012)

 

(233,961)

 

 

(16,810)

 

(475,176)

 

(2,057)

Write-offs

-

 

6,600

 

373,389

 

399

 

 

1,001

 

381,389

 

Transfers (ii)

-

 

7,925

 

(23,141)

 

-

 

 

132

 

(15,084)

 

Exchange differences

(1,350)

 

(3,814)

 

 

 

 

(3,644)

 

(8,808)

 

At March 31, 2024

(646,472)

 

(945,746)

 

(3,673,717)

 

(4,744,057)

 

(13,379)

 

(246,725)

 

(10,270,096)

 

(45,686)

At January 1, 2024

1,590,634

 

1,192,028

 

4,831,568

 

8,341,835

 

4,772,576

 

511,333

 

21,239,974

 

39,817

At March 31, 2024

1,584,356

 

1,179,874

 

5,107,007

 

8,368,409

 

5,064,971

 

517,237

 

21,821,854

 

37,932


(i) On March31, 2024, assets, mainly wagons and locomotives in the amount of R$1,390,404 (R$1,390,404 on December 31, 2023), were pledged to guarantee bank loans.
(ii) Transfers of property, plant and equipment resulting from capitalization and other reclassifications of those assets.

 

b)        Capitalization of borrowing costs

In the period ended March 31, 2024, loan costs capitalized in the subsidiary Rumo were R$13,058 (R$16,603 as of December 31, 2023), using an average rate of 11.14% p.a. (12.97% p.a. as of 31 December 2023), while in the subsidiary Compass the capitalized costs were R$ 23,129 at a weighted average rate of 9.47% p.a. (R$ 27,829 and 8.23% p.a. in the period ended December 31, 2023).

Explanatory Notes to the interim Financial Statement

(In thousands of Reais, except when otherwise indicated)

 

 

Consolidated

 

Parent Company

 

Goodwill

 

Concession right

 

Licenses

 

Brands and

patents

 

Customer

relationships

 

Other

 

Supply Agreement

 

Total

 

Total

Cost

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

At January 1, 2024

1,391,974

 

24,297,484

 

243,044

 

155,480

 

2,630,947

 

635,380

 

574,363

 

29,928,672

 

22,356

Additions

 

400

 

 

 

17,703

 

14,830

 

 

32,933

 

965

Write-offs

 

(21,403)

 

 

 

(60)

 

 

 

(21,463)

 

Transfers (i)

 

354,199

 

(509)

 

 

 

3,347

 

 

357,037

 

16

Assets held for sale

20,182

 

1,319

 

 

4,271

 

53,613

 

2,130

 

 

81,515

 

At March 31, 2024

1,412,156

 

24,631,999

 

242,535

 

159,751

 

2,702,203

 

655,687

 

574,363

 

30,378,694

 

23,337

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Amortization

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

At January 1, 2024

 

(5,476,918)

 

(63,216)

 

(9,201)

 

(1,288,556)

 

(440,494)

 

 

(7,278,385)

 

(15,493)

Additions

 

(225,073)

 

(120)

 

 

(55,262)

 

(10,031)

 

 

(290,486)

 

(295)

Write-offs

 

13,221

 

 

 

 

 

 

13,221

 

Transfers (i)

 

 

 

 

 

(759)

 

 

(759)

 

Exchange differences

 

(1,319)

 

 

 

(10,813)

 

(161)

 

 

(12,293)

 

At March 31, 2024

 

(5,690,089)

 

(63,336)

 

(9,201)

 

(1,354,631)

 

(451,445)

 

 

(7,568,702)

 

(15,788)

At January 1, 2024

1,391,974

 

18,820,566

 

179,828

 

146,279

 

1,342,391

 

194,886

 

574,363

 

22,650,287

 

6,863

At March 31, 2024

1,412,156

 

18,941,910

 

179,199

 

150,550

 

1,347,572

 

204,242

 

574,363

 

22,809,992

 

7,549


(i) The number of transfers also includes a portion of R$23,967 of intangible assets that was reclassified to financial assets (R$52,272, period ended March 31, 2023).


Explanatory Notes to the interim Financial Statement

(In thousands of Reais, except when otherwise indicated)

a)       Amortization methods and useful lives:

Intangible assets (except goodwill)


Annual amortization rate


03/31/2024

 

12/31/2023

Concession rights:


 


 

 

 

Compass (i) 


From 3.54% to 4.58%


12,459,311

 

12,307,964

Rumo (ii)


1.59%


6,482,599

 

6,512,602

 


 


18,941,910

 

18,820,566

Licenses and authorizations


 


 

 

 

Operating license for port terminal


3.70%


47,101

 

47,610

Moove


5.00%


132,098

 

132,218

 


 


179,199

 

179,828

Trademarks


 


 

 

 

  Comma


 Indefinity


48,188

 

47,015

  Petrochoice (iii)


Indefinity


99,923

 

96,826

  Tirreno (iii)


Indefinity


2,439

 

2,438

 


 


150,550

 

146,279

Customers relationship


 


 

 

 

  Compass


20.00%


263,058

 

280,111

  Moove (iii)


5% to 30%


1,084,514

 

1,062,280

 


 


1,347,572

 

1,342,391

Supply Agreement


 


 

 

 

  Compass


5.00%


574,363

 

574,363

 


 


574,363

 

574,363

Others


 


 

 

 

  Software license


20.00%


168,998

 

90,162

  Others


20.00%


35,244

 

104,724

 


 


204,242

 

194,886

 


 


 

 

 

Total


 


21,397,835

 

21,258,313


(i) Intangible asset of the public gas distribution service concession, which represents the right to charge users for the supply of gas, comprising: (i) the concession rights recognized in the business combination and (ii) the assets of the concession;
(ii) Refers to Rumo's railway concession agreement. The amount will be amortized until the end of the concession in 2079;
(iii) Authorization for: (i) lubrication and contamination control solutions, (ii) production and sale of lubricating oils, additives and fluids.


 

Compass

 

Moove

 

Total

At January 1, 2024

1,041,421

 

10,684

 

1,052,105

Additions

320,030

 

11,764

 

331,794

Write-offs

 

(7,752)

 

(7,752)

Transfers (i)

(378,281)

 

 

(378,281)

At March 31, 2024

983,170

 

14,696

 

997,866


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


Explanatory Notes to the interim Financial Statement

(In thousands of Reais, except when otherwise indicated)

During the period ended March 31, 2023, through its subsidiaries, R$28,070 were added to internally generated intangible assets (R$27,805 in the period ended March 31, 2023), through the capitalization of labor.

a)        Capitalization of borrowing costs

During the period ended March 31, 2023, the indirect subsidiary Comgás capitalized R$19,797 at a weighted average rate of 10,62% p.a. (R$21,681 at 13.12% p.a. in the period ended March 31, 2023).

During the period ended March 31, 2024, the indirect subsidiary Sulgás capitalized R$403 at a weighted average rate of 5,81% p.a. (R$126 at 5.81% p.a. in the period ended March 31, 2023). 

 

Consolidated

 

Parent company

 

Land, buildings and improvements

 

Machine,

equipment, and

installations

 

Wagons and

locomotives

 

Software

 

Vehicles

 

Floating storage and regasification

 

Railway and port

infrastructure

 

Total

 

Total

Cost

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

At January 1, 2024

524,894

 

521,120

 

943,428

 

85,949

 

60,164

 

1,533,969

 

8,096,285

 

11,765,809

 

42,655

Additions

4,286

 

5,695

 

 

 

7,683

 

 

 

17,664

 

Contractual readjustments

1,198

 

648

 

9,412

 

1,771

 

21

 

 

(14,939)

 

(1,889)

 

Write-offs

(272)

 

(550)

 

 

 

(1,608)

 

 

 

(2,430)

 

Exchange differences

6,351

 

1,095

 

 

 

565

 

 

 

8,011

 

At March 31, 2024

536,457

 

528,008

 

952,840

 

87,720

 

66,825

 

1,533,969

 

8,081,346

 

11,787,165

 

42,655

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Amortization

 

 

 

 

 

 

 

 

At January 1, 2024

(195,073)

 

(146,748)

 

(468,555)

 

(25,354)

 

(34,737)

 

(38,349)

 

(1,343,475)

 

(2,252,291)

 

(20,455)

Additions

(22,140)

 

(14,266)

 

(8,684)

 

(1,117)

 

(2,967)

 

(19,175)

 

(79,024)

 

(147,373)

 

(1,499)

Write-offs

219

 

247

 

 

 

(1,153)

 

 

 

(687)

 

Exchange differences

(2,031)

 

(1,031)

 

 

 

(216)

 

 

 

(3,278)

 

At March 31, 2024

(219,025)

 

(161,798)

 

(477,239)

 

(26,471)

 

(39,073)

 

(57,524)

 

(1,422,499)

 

(2,403,629)

 

(21,954)

At January 1, 2024

329,821

 

374,372

 

474,873

 

60,595

 

25,427

 

1,495,620

 

6,752,810

 

9,513,518

 

22,200

At March 31, 2024

317,432

 

366,210

 

475,601

 

61,249

 

27,752

 

1,476,445

 

6,658,847

 

9,383,536

 

20,701

             

 

Investment properties

At January 1, 2024

15,976,126

Additions

1,740

At March 31, 2024

15,977,866


Explanatory Notes to the interim Financial Statement

(In thousands of Reais, except when otherwise indicated)

Considering the current gas supply contracts, the subsidiaries have financial commitment that totaled an estimated present value of R$ 46,190,349, the amount of which includes the minimum volume established in the contract, both in commodities and in transportation, with a term until December 2034.

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

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


 

03/31/2024

 

12/31/2023

Court discussion:

 

 

 

Rumo Malha Oeste S.A.

2,263,581

 

2,206,945

 

2,263,581

 

2,206,945

 

 

 

 

Railroad concession:

 

 

 

Rumo Malha Paulista S.A.

1,097,976

 

1,067,256

 

1,097,976

 

1,067,256

 

 

 

 

Concessions and grants:

 

 

 

Rumo Malha Sul S.A.

73,745

 

76,191

Rumo Malha Paulista S.A.

207,894

 

190,282

Rumo Malha Central S.A.

26,249

 

24,699

 

307,888

 

291,172

 

 

 

 

Total

3,669,445

 

3,565,373

 

 

 

 

Current

269,227

 

250,971

Non-current

3,400,218

 

3,314,402

 

3,669,445

 

3,565,373


a)        Disputed lease and concession:

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

The total amount of judicial deposits related to the aforementioned cases is R$26,491 (R$26,064 on December 31, 2023).

Explanatory Notes to the interim Financial Statement

(In thousands of Reais, except when otherwise indicated)

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

 

03/31/2024

 

12/31/2023

Leases:

 

 

 

Rumo Malha Sul S.A.

407,095

 

452,701

Rumo Malha Paulista S.A.

404,798

 

422,173

Rumo Malha Oeste S.A.

118,142

 

131,038

 

930,035

 

1,005,912

 

 

 

 

Grants:

 

 

 

Rumo Malha Paulista S.A. (renewal)

941,390

 

919,011

Rumo Malha Central S.A.

962,501

 

940,456

 

1,903,891

 

1,859,467

 

 

 

 

Total

2,833,926

 

2,865,379

 

 

 

 

Current

352,838

 

358,464

Non-current

2,481,088

 

2,506,915

 

2,833,926

 

2,865,379

 

 

Parent Company

 

Consolidated

 

03/31/2024

 

12/31/2023

 

03/31/2024

 

12/31/2023

Tax debts installments

213,089

 

211,226

 

219,087

 

217,348

ICMS

8

 

 

243,310

 

190,474

COFINS

48,071

 

96,905

 

129,780

 

177,720

PIS

2,203

 

12,951

 

17,494

 

27,073

Social Security charges

60,182

 

62,249

 

84,531

 

87,214

IRRF

 

 

32,086

 

14,133

Other

554

 

2,082

 

99,996

 

122,998

 

 

 

 

 

 

 

 

 

324,107

 

385,413

 

826,284

 

836,960

 

 

 

 

 

 

 

 

Current

162,818

 

226,556

 

660,759

 

673,718

Non-current

161,289

 

158,857

 

165,525

 

163,242

Total

324,107

 

385,413

 

826,284

 

836,960



Explanatory Notes to the interim Financial Statement

(In thousands of Reais, except when otherwise indicated)


a)    Reconciliation of income tax and social contribution expenses:

 

 

 

Parent Company

 

Consolidated

 

 

1Q24

 

1Q23

 

1Q24

 

1Q23

Income before income tax and social contribution

 

(662,337)

 

(1,147,090)

 

247,907

 

385,452

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

 

225,195

 

390,010

 

(84,288)

 

(131,054)

Adjustments for calculating the effective rate

 

 

 

 

 

 

 

 

Equity income

 

264,620

 

(153,911)

 

22,736

 

365,853

Result of companies abroad

 

 

 

(1,844)

 

(16,351)

Operating profit

 

 

 

91,036

 

40,809

Interest on equity

 

 

 

 

50

Goodwill amortization effect

 

 

 

318

 

Permanent differences (donations, gifts, etc.)

 

 

 

(1,891)

 

(3,793)

Unrecognized tax losses and temporary differences

 

 

 

(67,150)

 

(46,972)

ICMS benefit - extemporaneous

 

 

 

1,010

 

5,525

ICMS benefit - current year

 

 

 

5,093

 

68,409

Dividend income

 

 

 

 

136,936

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

 

 

 

 

(1,187,750)

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

 

 

 

7,646

 

(101,135)

Selic on indebtedness

 

4,044

 

7,019

 

19,141

 

42,363

Other

 

(23,697)

 

(159)

 

23,830

 

22,926

Income tax and social contribution (current and deferred)

 

470,162

 

242,959

 

15,637

 

(804,184)

 

 

 

 

 

 

 

 

 

Effective rate - %

 

(70.99%)

 

(21.18%)

 

6.31%

 

(208.63%)

 

Explanatory Notes to the interim 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

 

 

03/31/2024

 

12/31/2023

 

03/31/2024

 

12/31/2023

Deferred tax assets from:

 

 

 

 

 

 

 

 

Income taxes losses

 

1,152,368

 

945,685

 

3,016,862

 

2,714,996

Negative base of social contribution

 

415,387

 

340,981

 

1,038,525

 

929,055

Temporary differences

 

 

 

 

 

 

 

 

Foreign exchange variation - Loans and financing

 

1,281,426

 

1,165,734

 

1,409,904

 

1,292,954

Provision for lawsuits

 

90,721

 

95,780

 

233,166

 

218,881

Impairment provision (Rumo Malha Oeste)

 

 

 

25,516

 

27,072

Post-employment benefit obligation

 

 

 

151,974

 

150,336

Provisions for uncertain tax credits and tax losses

 

 

 

37,663

 

34,511

Provision for non-occurrence of taxes

 

6,985

 

6,985

 

72,668

 

73,641

Share-based payment transactions

 

71,491

 

64,065

 

172,215

 

157,825

Lease

 

2,475

 

2,497

 

180,819

 

161,840

Unrealized loss with derivatives

 

265,381

 

165,978

 

689,828

 

823,286

Provisions for profit sharing

 

20,257

 

36,020

 

68,149

 

159,994

Business Combination -  Intangible

 

 

 

125,091

 

124,379

Business combination – Fixed assets fixed assets

 

 

 

3,151

 

24,795

Other provisions

 

 

 

740,310

 

691,162

Deferred on pre-operating income

 

 

 

116,389

 

87,454

Regulatory asset (liability)

 

 

 

6,896

 

6,661

Other

 

178,873

 

208,331

 

376,338

 

391,444

Total

 

3,485,364

 

3,032,056

 

8,465,464

 

8,070,286

 

 

 

 

 

 

 

 

 

Deferred tax liabilities from:

 

 

 

 

 

 

 

 

Temporary differences

 

 

 

 

 

 

 

 

Exchange rate variation - Loans and financing

 

 

 

(131,764)

 

(195,232)

Provision for lawsuits

 

 

 

(408)

 

(408)

Useful life review

 

 

 

(475,601)

 

(456,093)

Business combination – fixed assets

 

 

 

(148,896)

 

(148,872)

Tax goodwill

 

 

 

(622,661)

 

(618,758)

Unrealized income with derivatives

 

 

 

(305,184)

 

(299,965)

Fair value adjustment on debt

 

 

 

(381,326)

 

(281,784)

Marketable securities

 

 

 

(77,437)

 

(77,437)

Investment properties

 

 

 

(455,820)

 

(455,773)

Goods intended for sale

 

 

 

(10,555)

 

(10,546)

Effects on the formation of joint ventures

 

(103,791)

 

(103,992)

 

(103,791)

 

(103,992)

Business Combination - Intangible

 

 

 

(4,395,227)

 

(4,426,881)

Post-employment obligations

 

 

 

(4,641)

 

(4,641)

Lease

 

 

 

(12,193)

 

(10,034)

Provisions

 

 

 

(34)

 

(449,153)

Other (ii)

 

(430,319)

 

(449,153)

 

(636,398)

 

(147,120)

Total

 

(534,110)

 

(553,145)

 

(7,761,936)

 

(7,686,689)

Total deferred taxes recorded

 

2,951,254

 

2,478,911

 

703,528

 

383,597

  Deferred tax assets

 

2,951,254

 

2,478,911

 

5,997,558

 

5,609,030

  Deferred tax liabilities

 

 

 

(5,294,030)

 

(5,225,433)

Total deferred, net

 

2,951,254

 

2,478,911

 

703,528

 

383,597

 

Explanatory Notes to the interim Financial Statement

(In thousands of Reais, except when otherwise indicated)


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

Deferred income tax and social contribution inactivated

As of March 31, 2024, the balance of inactivated income tax and social contribution is R$2,685,187 and refers mainly to tax losses and temporary differences of the subsidiary Rumo S.A, of the indirect subsidiaries Rumo Malha Sul and Rumo Malha Oeste, which under current conditions do not meet the requirements for the accounting of said deferred income tax and social contribution asset due to the lack of predictability of future generation of tax profits.

c)             Changes in deferred tax assets and liabilities:

 

ASSETS

Parent Company

Tax loss and negative base

 

Employee benefits

 

Unrealized loss with

   derivatives

 

Provisions

 

Leases

 

Others

 

Total

At January 1, 2024

1,286,666

 

100,085

 

165,978

 

102,765

 

2,497

 

1,374,065

 

3,032,056

Credited / charged from income for the period

281,089

 

(8,337)

 

99,403

 

(5,059)

 

(22)

 

(29,458)

 

337,616

Foreign exchange differences

 

 

 

 

 

115,692

 

115,692

At March 31, 2024

1,567,755

 

91,749

 

265,381

 

97,706

 

2,475

 

1,460,299

 

3,485,364


 

Parent Company

 

Effects on the formation of joint venture

 

Other

 

Total

At January 1, 2024

(103,992)

 

(449,153)

 

(553,145)

Credited / charged from income for the period

201

 

20,502

 

20,703

Recognized in shareholders' equity

 

(1,668)

 

(1,668)

At March 31, 2024

(103,791)

 

(430,319)

 

(534,110)

 

 

 

 

 

 

Total deferred taxes recognized

 

 

 

2,951,254

 

Explanatory Notes to the interim Financial Statement

(In thousands of Reais, except when otherwise indicated)

Assets:

 

Consolidated

 

Tax loss and negative

basis

 

Post-employment

obligations

 

Employee

benefits

 

Provisions

 

Leases

 

Unrealized gains on

derivatives

 

Intangible

assets

 

Others

 

Total

At January 1, 2024

3,644,051

 

150,336

 

317,819

 

1,045,267

 

161,840

 

823,286

 

124,379

 

1,803,308

 

8,070,286

Credited / charged from income for the period

411,336

 

1,638

 

(77,455)

 

62,451

 

18,979

 

(133,458)

 

712

 

(7,580)

 

276,623

Recognized in shareholders' equity

 

 

 

1,605

 

 

 

 

 

1,605

Foreign exchange differences

 

 

 

 

 

 

 

116,950

 

116,950

At March 31, 2024

4,055,387

 

151,974

 

240,364

 

1,109,323

 

180,819

 

689,828

 

125,091

 

1,912,678

 

8,465,464

Liabilities:

 

Consolidated

 

Effects on the formation of joint ventures

 

Post-employment obligations

 

Intangible assets

 

Unrealized gains on derivatives

 

Property, plant and equipment

 

Fair value adjustment

 

Leases

 

Provisions

 

Other

 

Total

At January 1, 2024

(103,992)

 

(4,641)

 

(4,426,881)

 

(299,965)

 

(456,093)

 

(281,784)

 

(10,034)

 

(449,561)

 

(1,653,738)

 

(7,686,689)

Credited / charged from income for  the period

201

 

 

31,654

 

(5,219)

 

(19,508)

 

(99,542)

 

(2,159)

 

449,153

 

(448,120)

 

(93,540)

Recognized in shareholders' equity

 

 

 

 

 

 

 

 

18,293

 

18,293

At March 31, 2024

(103,791)

 

(4,641)

 

(4,395,227)

 

(305,184)

 

(475,601)

 

(381,326)

 

(12,193)

 

(408)

 

(2,083,565)

 

(7,761,936)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total deferred taxes recorded

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

703,528


Explanatory Notes to the interim Financial Statement

(In thousands of Reais, except when otherwise indicated)

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

 

Provision for lawsuits

 

Parent Company

 

Consolidated

 

03/31/2024

 

12/31/2023

 

03/31/2024

 

12/31/2023

Tax

254,248

 

272,063

 

795,081

 

813,732

Civil, environmental and regulatory(i)

79,035

 

73,744

 

532,081

 

512,979

Labor

52,930

 

55,286

 

427,562

 

387,692

 

386,213

 

401,093

 

1,754,724

 

1,714,403

 

 

 

 

 

 

 

 





(i) In the period ended March 31, 2024, we highlight the agreement entered into with the Municipality of São Paulo for the resolution of administrative/judicial pendency, as well as the judgment in the 2nd instance of a judicial proceeding inherent to the Public Services Regulatory Agency of the State of São Paulo (ARSESP) in the amount of R$12,583, as well as an agreement signed with the Municipality of São Paulo for the resolution of administrative/judicial issues, through its indirect subsidiary Comgás.
                  

 

Judicial deposit

 

Parent Company

 

Consolidated

 

03/31/2024

 

12/31/2023

 

03/31/2024

 

12/31/2023

Tax(i)

379,083

 

373,779

 

750,716

 

652,236

Civil, environmental and regulatory

14,798

 

16,126

 

124,462

 

114,724

Labor

13,270

 

13,584

 

128,806

 

128,941

 

407,151

 

403,489

 

1,003,984

 

895,901





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


Explanatory Notes to the interim Financial Statement

(In thousands of Reais, except when otherwise indicated)

Changes in provisions for lawsuits:

 

Parent Company

 

Tax

 

Civil,

environmental,

and regulatory

 

Labor

 

Total

At December 31, 2023

272,063

 

73,744

 

55,286

 

401,093

Provisioned in the period

7,612

 

2,398

 

453

 

10,463

Write-offs by reversal / payment

(1,245)

 

(406)

 

(1,786)

 

(3,437)

Interest (i)

(24,182)

 

3,299

 

(1,023)

 

(21,906)

At December 31,2023

254,248

 

79,035

 

52,930

 

386,213


 Consolidated

 

Tax

 

Civil,

environmental,

and regulatory

 

Labor

 

Total

At December 31, 2023

813,732

 

512,979

 

387,692

 

1,714,403

Provisioned in the period

9,654

 

36,160

 

39,745

 

85,559

Write-offs by reversal / payment

(5,969)

 

(46,979)

 

(26,240)

 

(79,188)

Interest (i)

(22,336)

 

29,921

 

26,365

 

33,950

At December 31,2023

795,081

 

532,081

 

427,562

 

1,754,724



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

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

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


Explanatory Notes to the interim Financial Statement

(In thousands of Reais, except when otherwise indicated)

a)             Probable losses

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

 

Parent Company

 

Consolidated

 

03/31/2024

 

12/31/2023

 

03/31/2024

 

12/31/2023

Compensation with FINSOCIAL

 

 

329,083

 

326,220

INSS

78,287

 

77,254

 

100,477

 

100,149

ICMS credit

80,244

 

99,864

 

149,458

 

174,860

PIS and COFINS

33,178

 

32,832

 

33,646

 

33,244

IPI

57,001

 

56,638

 

63,785

 

63,358

IRPJ and CSLL

1,110

 

1,102

 

10,846

 

10,698

Other

4,428

 

4,373

 

107,786

 

105,203

 

254,248

 

272,063

 

795,081

 

813,732

  • Labor claims: The Company and its subsidiaries are part of the liability pole of labor lawsuits filed by former employees and third-party service providers claiming additional payments for compensation and indemnities. In addition, the Company and its subsidiaries have public civil actions brought by the Public Labor Prosecutor’s Office on the alleged non-compliance with labor standards, working conditions and work environment and on these demands, for allegations found to be well founded, Terms of Conduct Adjustment were signed 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

 

03/31/2024

 

12/31/2023

 

03/31/2024

 

12/31/2023

Tax

4,989,393

 

4,934,309

 

15,913,035

 

15,703,294

Civil, environmental and regulatory

1,074,335

 

1,045,171

 

6,392,422

 

7,166,011

Labor

9,326

 

9,168

 

773,102

 

805,222

 

6,073,054

 

5,988,648

 

23,078,559

 

23,674,527


Explanatory Notes to the interim Financial Statement

(In thousands of Reais, except when otherwise indicated)

Tax:

 

Parent Company

 

Consolidated

 

03/31/2024

 

12/31/2023

 

03/31/2024

 

12/31/2023

Isolated fine - Federal tax

 

 

826,245

 

792,496

IRPJ/CSLL (i)

1,290,510

 

1,280,245

 

6,544,397

 

6,316,155

ICMS -Tax on circulation of goods

1,212,197

 

1,205,621

 

3,071,886

 

2,962,716

IRRF

1,436

 

 

1,105,843

 

1,226,223

PIS and COFINS

1,303,907

 

1,286,634

 

2,128,624

 

2,293,933

MP 470 installment of debts

246,786

 

232,104

 

397,182

 

381,060

Stock Grant Plan

 

 

61,543

 

60,863

IOF on loans

 

 

185,305

 

154,606

Reward Credit Compensation

144,292

 

143,322

 

144,292

 

143,322

IPI - Tax on industrialized products

234,925

 

233,464

 

377,912

 

374,471

INSS

79,860

 

79,019

 

164,199

 

159,007

Other

475,480

 

473,900

 

905,607

 

838,442

 

4,989,393

 

4,934,309

 

15,913,035

 

15,703,294



(i) The Company, through its subsidiary Comgás, has notices of infraction issued by the Brazilian Federal Revenue Service regarding the disallowance of amortization of goodwill expenses based on the expectation of future profitability arising from corporate transactions.Applications for the payment in installment of federal tax debts are partially denied by the Special Department of Federal Revenue of Brazil due to insufficient tax losses to settle the respective debts.

We did not identify any effects of IFRIC 23 / ICPC 22 - Uncertainty about Treatment of Income Taxes that could have an impact on the accounting policies of the Company and its subsidiaries or these financial statements.

Civil, environmental and regulatory:

 

Parent Company

 

Consolidated

 

03/31/2024

 

12/31/2023

 

03/31/2024

 

12/31/2023

Civil

1,012,991

 

983,867

 

3,198,578

 

3,184,240

Environmental (i)

60,572

 

60,549

 

1,582,964

 

2,330,683

Regulatory

772

 

755

 

1,610,880

 

1,651,088

 

1,074,335

 

1,045,171

 

6,392,422

 

7,166,011


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


Explanatory Notes to the interim Financial Statement

(In thousands of Reais, except when otherwise indicated)

Labor:

 

Parent Company

 

Consolidated

 

03/31/2024

 

12/31/2023

 

03/31/2024

 

12/31/2023

Labor claims

9,326

 

9,168

 

773,102

 

805,222

 

9,326

 

9,168

 

773,102

 

805,222



a)         Share capital

The subscribed capital on March 31, 2024 is R$8,682,544 (R$8,402,544 on December 31, 2023), fully paid in, represented by 1,874,070,932 registered, book-entry common shares with no par value. According to the statute, the authorized share capital can be increased up to the limit of R$9,000,000.

As of March 31, 2024, the Company's share capital consists of the following:

Shareholding structure

 

Amount

 

%

Controlling shareholders

 

672,312,942

 

35.87%

Administrators

 

25,638,467

 

1.37%

Free float

 

1,165,984,016

 

62.22%

Outstanding shares

 

1,863,935,425

 

99.46%

Treasury stock

 

10,135,507

 

0.54%

Total

 

1,874,070,932

 

100.00%


b)        Treasury shares

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

On March 31, 2024, the Company had 10,135,507 shares in treasury (6,514,511 shares on December 31, 2023), whose market price was R$16.20.

c)        Dividends


Explanatory Notes to the interim Financial Statement

(In thousands of Reais, except when otherwise indicated)

  1. Receivable

Parent Company

 

Investments in associates (i)

 

Investments in joint venture

 

Total

At January 1, 2024

 

99,194

 

219,941

 

319,135

Complementary Dividends

 

244,326

 

13,587

 

257,913

Dividends received

 

(244,324)

 

(228,342)

 

(472,666)

At March 31, 2024

 

99,196

 

5,186

 

104,382

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

Consolidated

 

Investments in associates (iii)

 

Investments in joint venture

 

Total

At January 1, 2024

 

35,836

 

219,941

 

255,777

Complementary Dividends

 

601,779

 

119,646

 

721,425

Other movements

 

(1,773)

 

 

(1,773)

Dividends received

 

(587,744)

 

(293,912)

 

(881,656)

At March 31, 2024

 

48,098

 

45,675

 

93,773

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

ii. Payable

 

 

Parent Company

 

Consolidated

At January 1, 2024

 

276,065

 

549,054

Complementary Dividends

 

 

223,345

Dividends paid

 

 

(93,851)

At March 31, 2024

 

276,065

 

678,548


Explanatory Notes to the Financial Statement

(In thousands of Reais, except when otherwise indicated)

d)            Other comprehensive income

 

 

12/31/2023

 

Comprehensive (loss) income

 

03/31/2024

Cash flow hedge result

 

(1,487,128)

 

(42,564)

 

(1,529,692)

Exchange rate differences on conversion of operations abroad

 

1,838,413

 

63,056

 

1,901,469

Actuarial losses of defined benefit plan

 

(291,213)

 

24,286

 

(266,927)

Deferred tax on actuarial losses of defined benefit plan

 

99,012

 

(8,257)

 

90,755

Loss on measurement of derivative financial instrument

 

(45,631)

 

 

(45,631)

Change in the fair value of a financial asset

 

77,152

 

 

77,152

Deferred income tax on financial asset

 

(26,232)

 

 

(26,232)

Total

 

164,373

 

36,521

 

200,894

 

 

 

 

 

 

 

Attributable to:

 

 

 

 

 

 

Controlling shareholders

 

314,325

 

44,911

 

359,236

Non-controlling shareholders

 

(149,952)

 

(8,390)

 

(158,342)


 

 

12/31/2022

 

Comprehensive (loss) income

 

03/31/2023

Cash flow hedge result

 

(1,361,895)

 

1,585

 

(1,360,310)

Exchange rate differences on conversion of operations abroad

 

2,010,914

 

(241,448)

 

1,769,466

Actuarial 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 instrument

 

(45,631)

 

 

(45,631)

Change in the fair value of a financial asset

 

77,152

 

 

77,152

Deferred income tax on financial asset

 

(26,232)

 

 

(26,232)

Total

 

509,330

 

(237,754)

 

271,576

 

 

 

 

 

 

 

Attributable to:

 

 

 

 

 

 

  Owners of the Company

 

567,546

 

(183,425)

 

384,121

Non-controlling interests

 

(58,216)

 

(54,329)

 

(112,545)









Explanatory Notes to the interim Financial Statement

(In thousands of Reais, except when otherwise indicated)

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

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


1Q24

 

1Q23

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

(192,175)

 

(904,131)

Diluting effect of the share-based plan of subsidiaries

(282)

 

(59)

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

(192,457)

 

(904,190)

 

 

 

 

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

 

 

 

Basic

1,865,733

 

1,866,630

Share repurchases

 

(16,829)

Diluted

1,865,733

 

1,849,801

 

 

 

 

Earnings per share

 

 

 

Basic

(0.1030)

 

(0.4844)

Diluted

(0.1032)

 

(0.4888)

 Diluting instruments

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

Anti-dilution instruments

In the period ended March 31, 2024, 8,912,581 shares related to the Company's stock option plan were not considered in the analysis of diluted earnings per share, as they decrease the loss per share. (5,951,142 shares as of March 31, 2023).

Explanatory Notes to the interim Financial Statement

(In thousands of Reais, except when otherwise indicated)

 

Consolidated

 

1Q24

 

1Q23 (restated) (i)

Gross revenue from the sale of products and services

11,293,719

 

11,161,400

Construction revenue

320,030

 

302,908

Indirect taxes and other deductions

(1,771,693)

 

(1,846,154)

Net sales

9,842,056

 

9,618,154



(i)

For more details see note 3.1

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

 

Consolidated

 

1Q24

 

1Q23 (restated) (i)

At a point in time

 

 

 

Natural gas distribution

3,711,592

 

4,027,783

Lubricants, base oil and other

2,271,562

 

2,500,021

Electricity trading

136,567

 

136,767

Other

103,553

 

192,670

 

6,223,274

 

6,857,241

Over time

 

 

 

Railroad transportation services

2,997,764

 

2,274,298

Construction revenue

320,030

 

302,908

Container operations

148,253

 

109,530

Services rendered

168,030

 

87,152

 

3,634,077

 

2,773,888

Eliminations

(15,295)

 

(12,975)

Total net sales

9,842,056

 

9,618,154

 

 

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:


Explanatory Notes to the interim Financial Statement

(In thousands of Reais, except when otherwise indicated)

  

 

Parent Company

 

Consolidated

 

1Q24

 

1Q23

 

1Q24

 

1Q23

(Restated) (i)

Raw material and material for use in the provision of services

 

 

(1,715,162)

 

(1,929,198)

Gas and transportation cost

 

 

(2,743,533)

 

(3,127,830)

Railroad transport and port elevation expenses

 

 

(754,724)

 

(671,667)

Other transport

 

 

(125,534)

 

(119,499)

Depreciation and amortization

(3,851)

 

(3,422)

 

(907,264)

 

(785,219)

Personnel expenses

(66,845)

 

(60,601)

 

(720,468)

 

(652,851)

Construction cost

 

 

(320,030)

 

(302,908)

Expenses with third-party services

(13,517)

 

(6,132)

 

(252,533)

 

(176,831)

Business expenses

(15)

 

 

(9,947)

 

(10,207)

Other expenses

(19,455)

 

(16,486)

 

(323,901)

 

(232,650)

 

(103,683)

 

(86,641)

 

(7,873,096)

 

(8,008,860)

 

 

 

 

 

 

 

 

Cost of goods sold and services rendered

 

 

(6,928,437)

 

(7,178,603)

Selling expenses

 

 

(361,404)

 

(339,733)

General and administrative expenses

(103,683)

 

(86,641)

 

(583,255)

 

(490,524)

 

(103,683)

 

(86,641)

 

(7,873,096)

 

(8,008,860)



(i)

 For more details see note 3.1

 

Parent Company

 

Consolidated

 

1Q24

 

1Q23

 

1Q24

 

1Q23

Extemporaneous tax credits

 

 

12,525

 

4,225

Loss on disposals of non-current assets and intangible assets

(7)

 

 

(8,659)

 

(793)

Net effect of provisions for legal proceedings

(10,842)

 

(22,465)

 

(81,260)

 

(63,627)

Other income

1,731

 

52,512

 

130,546

 

435,712

Provision for inventory losses and inventory losses

 

 

(26,038)

 

(3,984)

Others

(5,120)

 

(11,860)

 

(26,353)

 

(9,640)

 

(14,238)

 

18,187

 

761

 

361,893

  

Explanatory Notes to the interim Financial Statement

(In thousands of Reais, except when otherwise indicated)

            

 

The details of revenues and finance costs are as follows:



Parent Company

 

Consolidated

 

1Q24

 

1Q23

 

1Q24

 

1Q23

Gross debt cost

 

 

 

 

 

 

 

Interest and monetary variation

(397,186)

 

(203,387)

 

(1,404,513)

 

(1,317,709)

Net foreign exchange variation on debts

(154,831)

 

 

(511,848)

 

598,813

Financial result with derivatives and fair value

(86,459)

 

(344,066)

 

444,409

 

170,409

Amortization of borrowing costs

(3,244)

 

(2,007)

 

(18,673)

 

(14,684)

Guarantees and warranties

 

 

(8,623)

 

(8,920)

 

(641,720)

 

(549,460)

 

(1,499,248)

 

(572,091)

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

37,151

 

48,474

 

445,338

 

449,263

Changes in fair value of investments in listed entities

 

 

 

(1,804,928)

 

37,151

 

48,474

 

445,338

 

(1,355,665)

Cost of debt, net

(604,569)

 

(500,986)

 

(1,053,910)

 

(1,927,756)

 

 

 

 

 

 

 

 

Other charges and monetary variations

 

 

 

 

 

 

 

Interest on other receivables

13,684

 

13,897

 

117,010

 

99,556

Update of other financial assets

 

501

 

 

501

Monetary variation on leases and concessions agreements

 

 

(118,805)

 

(152,362)

Interest on leases

(823)

 

(885)

 

(138,745)

 

(96,873)

Interest on contingencies and contracts

(12,765)

 

(38,997)

 

(91,727)

 

(418,300)

Interest on sectoral assets and liabilities

 

 

(20,759)

 

(19,956)

Bank charges and other

(6,650)

 

(10,514)

 

(9,216)

 

3,593

Foreign exchange, net

(711,588)

 

(88,969)

 

(463,177)

 

(257,517)

 

(718,142)

 

(124,967)

 

(725,419)

 

(841,358)

Financial result, net

(1,322,711)

 

(625,953)

 

(1,779,329)

 

(2,769,114)

 

 

 

 

 

 

 

 

Reconciliation

 

 

 

 

 

 

 

Financial expenses

(529,536)

 

(428,483)

 

(1,864,555)

 

(4,255,260)

Financial income

58,182

 

68,474

 

615,101

 

600,662

Exchange variation

(337,996)

 

243,142

 

(531,218)

 

585,342

Net effect of derivatives

(513,361)

 

(509,086)

 

1,343

 

300,142

Financial result, net

(1,322,711)

 

(625,953)

 

(1,779,329)

 

(2,769,114)

 

Explanatory Notes to the interim Financial Statement

(In thousands of Reais, except when otherwise indicated)

 

Consolidated

 

03/31/2024

 

12/31/2023

Defined contribution

 

 

 

Futura II

310

 

333

Defined benefit

 

 

 

Futura

175,309

 

175,150

Health Insurance

446,982

 

442,164

 

622,291

 

617,314

 

622,601

 

617,647

 

The Company and its subsidiaries have Share-Based Plans that are settled in shares and cash. As of 31 March 2024, the Group has the following share-based payment arrangements:

Grants made in 2024

  • Share grant program (liquidated in shares)

In the period ended of March 31, 2024, the following Grant Program was established:

 

Program

Conditions for vesting

Cosan Invest III

Grant Januay 30, 2024.

 

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


 Explanatory Notes to the interim Financial Statement

(In thousands of Reais, except when otherwise indicated)

 

Award Type / Award Date

 

Company

 

Life expectancy (years)

 

Grants under plans

 

Exercised / Canceled / Transferred

 

Available

 

Fair value as of grant date - R$

Share grant program

 

 

 

 

 

 

 

 

 

 

07/31/2019

 

Cosan S.A.

 

60

 

229,020

 

(48,707)

 

180,313

 

13.44

07/31/2020

 

Cosan S.A.

 

60

 

68,972

 

(6,704)

 

62,268

 

20.93

7/31/2021 - Invest I

 

Cosan S.A.

 

36

 

424,839

 

(52,366)

 

372,473

 

24.38

9/10/2021 - Invest II

 

Cosan S.A.

 

48

 

5,283,275

 

(2,243,521)

 

3,039,754

 

22.24

10/11/2021 - Invest III

 

Cosan S.A.

 

60

 

806,752

 

(99,230)

 

707,522

 

23.20

7/31/2022 - Invest I

 

Cosan S.A.

 

36

 

846,506

 

(200,201)

 

646,305

 

18.74

11/22/2022 - Invests Partners

 

Cosan S.A.

 

60

 

377,173

 

 

377,173

 

17.14

1/30/2023 - Invest Partners

 

Cosan S.A.

 

36

 

12,472,325

 

(5,235,636)

 

7,236,689

 

15.26

7/31/2023 - Invest Cosan I - Regular

 

Cosan S.A.

 

36

 

1,047,845

 

(348,937)

 

698,908

 

17.53

12/01/2023 - Invest Cosan III - Associate

 

Cosan S.A.

 

60

 

546,734

 

 

546,734

 

17.68

01/30/2024 - Invest Cosan III - Partners

 

Cosan S.A.

 

12

 

2,322,324

 

(712,147)

 

1,610,177

 

18.18

 

 

 

 

 

 

24,425,765

 

(8,947,449)

 

15,478,316

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

7/31/2019

 

Comgás

 

48

 

83,683

 

(83,683)

 

 

79.00

 

 

 

 

 

 

 

 

 

 

 

 

 

7/01/2023 - Program SOP A

 

Moove

 

72

 

699,276

 

 

699,276

 

142.62

7/01/2023 - Program SOP B

 

Moove

 

72

 

279,710

 

 

279,710

 

88.32

7/01/2023 - Program SOP C

 

Moove

 

72

 

223,768

 

 

223,768

 

76.54

7/01/2023 - Program SOP D

 

Moove

 

72

 

139,855

 

 

139,855

 

71.45

 

 

 

 

 

 

1,342,609

 

 

1,342,609

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

08/15/2019

 

Rumo S.A.

 

60

 

843,152

 

(267,977)

 

575,175

 

22.17

11/11/2020

 

Rumo S.A.

 

60

 

776,142

 

(249,747)

 

526,395

 

20.01

05/05/2021

 

Rumo S.A.

 

60

 

1,481,000

 

(977,523)

 

503,477

 

20.84

09/15/2021

 

Rumo S.A.

 

36

 

1,560,393

 

(191,959)

 

1,368,434

 

18.19

09/01/2022

 

Rumo S.A.

 

36

 

1,781,640

 

(53,959)

 

1,727,681

 

20.36

09/01/2023

 

Rumo S.A.

 

36

 

1,724,867

 

 

1,724,867

 

21.86

 

 

 

 

 

 

8,167,194

 

(1,741,165)

 

6,426,029

 

 

 

Explanatory Notes to the interim Financial Statement

(In thousands of Reais, except when otherwise indicated)

Share-based compensation plan (settled in cash)

 

 

 

 

 

 

 

 

07/31/2019 - Invest I

 

Moove

 

60

 

132,670

 

(26,285)

 

106,385

 

50.79

07/31/2020 - Invest II

 

Moove

 

60

 

106,952

 

(17,695)

 

89,257

 

61.89

07/31/2021 - Invest III

 

Moove

 

36

 

80,729

 

(14,115)

 

66,614

 

102.73

07/31/2022 - Invest IV

 

Moove

 

36

 

77,967

 

(3,741)

 

74,226

 

135.05

07/31/2023 - Invest V

 

Moove

 

36

 

82,204

 

(632)

 

81,572

 

150.98

08/01/2021

 

Compass Gás e Energia

 

24

 

29,492

 

(29,492)

 

 

25.46

08/01/2021

 

Compass Comercialização

 

36

 

35,202

 

(28,922)

 

6,280

 

25.46

08/01/2021

 

Compass Gás e Energia

 

36

 

173,716

 

(22,296)

 

151,420

 

25.46

08/01/2021

 

Compass Gás e Energia

 

36

 

38,183

 

(7,999)

 

30,184

 

25.46

11/01/2021

 

Compass Gás e Energia

 

32

 

196,383

 

 

196,383

 

25.46

11/01/2021

 

Compass Gás e Energia

 

32

 

1,679,149

 

(63,684)

 

1,615,465

 

25.46

02/01/2022

 

Compass Gás e Energia

 

29

 

91,835

 

 

91,835

 

25.59

08/01/2022

 

Compass Gás e Energia

 

36

 

854,585

 

(69,853)

 

784,732

 

25.59

08/01/2022

 

Compass

 

36

 

30,766

 

(25,531)

 

5,235

 

25.59

08/01/2022

 

TRSP

 

36

 

32,269

 

(5,120)

 

27,149

 

25.59

08/01/2023

 

Compass Gás e Energia

 

36

 

247,368

 

(12,550)

 

234,818

 

34.12

08/01/2023

 

Compass

 

36

 

25,894

 

(16,740)

 

9,154

 

34.12

08/01/2023

 

TRSP

 

36

 

23,403

 

 

23,403

 

34.12

 

 

 

 

 

 

3,938,767

 

(344,655)

 

3,594,112

 

 

Total

 

 

 

 

 

37,958,018

 

(11,116,952)

 

26,841,066

 

 

 

Explanatory Notes to the interim Financial Statement

(In thousands of Reais, except when otherwise indicated)

a)        Reconciliation of outstanding share grants

The change in outstanding share grants is as follows:

 

 

Parent company

 

Consolidated

At January 1, 2024

 

20,036,862

 

31,557,498

Granted

 

2,322,324

 

2,322,324

Addition of shares (i)

 

 

65,323

Exercised/cancels/other

 

(6,880,870)

 

(7,104,079)

At March 31, 2024

 

15,478,316

 

26,841,066



(i)

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

b)        Fair value measurement

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

 

 

Average market price on the grant date

 

Interest rate

 

Volatility

Cosan S.A

03/31/2024

18.18

 

N/A

 

N/A

12/31/2023

16.82

 

N/A

 

N/A

 

 

 

 

 

 

 

Compass

03/31/2024

41.21

 

N/A

 

N/A

12/31/2023

42.21

 

N/A

 

N/A

 

 

 

 

 

 

 

TRSP

03/31/2024

41.21

 

N/A

 

N/A

12/31/2023

42.21

 

N/A

 

N/A

 

 

 

 

 

 

 

Rumo (i)

03/31/2024

21.87

 

10.41%

 

25.84%

12/31/2023

21.87

 

10.41%

 

25.84%

 

 

 

 

 

 

 

Moove (ii)


03/31/2024

105.98

 

4.05%

 

42.85%

12/31/2023

105.98

 

4.05%

 

42.85%



(i)

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

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

c)         Expense recognized in profit or loss

Share-based compensation expenses included in the income statement for the periods ended March 31, 2024 and December 31, 2023 were R$47,557 and R$39,719, respectively.

Explanatory Notes to the interim Financial Statement

(In thousands of Reais, except when otherwise indicated)


SALE OF VALE S.A. SHARES AND LIQUIDATION OF DEBTS AND COLLAR FINANCING

On April 19, 2024, the Company sold an additional 33,525 million shares, equivalent to a 0.74% stake in the Collar Financing structure, together with the early settlement of the remaining balance of indebtedness. With this latest advance payment, the Company settled 100% of the debts linked to the operation and collar derivatives, holding only a direct stake in Vale. After the sale, Cosan's direct interest in Vale's total shares became 3.91% and 4.14% under the voting capital, i.e., excluding treasury shares.

UNWIND CALL SPREAD - OPERATION VALE S.A.

On May 8, 2024, the Company settled the 2024 tranche of the call spread structure, in which it obtained a cash inflow gain of R$14,499, now holding the optionality of 1.35%, against the 1.60% held until then.

WEATHER EVENTS IN RIO GRANDE DO SUL – SULGÁS

Following the recent climatic events that have affected the state of Rio Grande do Sul, Compass subsidiary is monitoring potential impacts on the operations of its controlled company, Companhia de Gás do Estado do Rio Grande do Sul S.A. - "Sulgás". The Compass subsidiary has established a crisis committee to oversee and ensure the safety of employees and their families, monitor the impacts on distribution networks in high-risk areas, ensure continuity of supply, and maintain timely communication with its customers. Additionally, the Compass subsidiary and Sulgás have offered support to the State Government. Thus far, this event has not resulted in material impacts for the Company's financial reporting purposes.

INCORPORATION OF ELEVAÇÕES PORTUÁRIAS S.A.

On April 30, 2024, CLI SUL S.A. ("CLI SUL") completed the process of incorporation of Elevações Portuárias S.A. ("EPSA"), after obtaining the necessary regulatory approvals. As a consequence of this corporate reorganization, the subsidiary Rumo S.A. ("Rumo") received from CLI SUL, on the same date, the amount of R$168,855. This amount refers to the additional acquisition price that CLI SUL undertook to pay to Rumo, under the terms of the share purchase agreement signed between the parties on July 15, 2022, and corresponds to 20% of the outstanding balance of the acquisition financing, plus accrued interest and other charges,  deducted from the cash held by CLI SUL. After the merger, the shareholders of CLI SUL became CORREDOR LOGÍSTICA E INFRAESTRUTURA S.A. ("CLI") and Rumo, maintaining the shareholding division at 80% for CLI and 20% for Rumo.

EXCLUSION OF ICMS FROM THE PIS AND COFINS CALCULATION BASIS

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

COMPLIANCE WITH ESG GOAL – 2nd DEBENTURE OF MALHA PAULISTA

As indicated in note 5.1, the 2nd Debenture of Malha Paulista from the subsidiary Rumo is linked to the sustainable target of reducing greenhouse gas emissions per ton of useful kilometer (TKU) by 15% by 2023, taking as a starting point the date basis of December 2019. Compliance with the Rate Step Down Condition was verified based on Rumo's Annual Sustainability Report (“RAS”), which contains consolidated data from Malha Paulista, relating to the fiscal year ended on December 31st 2023. Therefore, the company will benefit from a step-down of 25 basis points in each series, which will reduce the rate from the next Capitalization Period to CDI + 1.54% in the 1st series and IPCA + 4.52 % in 2nd grade.

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 28, 2024

 


COSAN S.A.


By:

/s/ Rodrigo Araujo Alves


 

Name:            Rodrigo Araujo Alves


 

Title:              Chief Financial Officer

 

90