UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
Report of Foreign Issuer
Pursuant To Rule 13a-16 Or 15d-16
of the Securities Exchange Act Of 1934
For the month of November, 2020
Commission File Number: 1-33659
COSAN LIMITED
(Translation of Registrant’s Name into English)
Av. Brigadeiro Faria Lima, 4100, 16th floor
São Paulo, SP, Brazil 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 40-F:
Form 20-F ____X____ 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 ____X____
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 ____X____
![Graphics](https://capedge.com/proxy/6-K/0001554855-20-000075/imgz03yloa4c3002522551.jpg)
(In thousands of Brazilian Reais - R$)
| | Note | | September 30, 2020 | | December 31, 2019 |
Assets | | | | | | |
Cash and cash equivalents | | 5.1 | | 13,937,829 | | 8,472,274 |
Marketable securities | | 5.2 | | 3,938,125 | | 3,115,503 |
Trade receivables | | 5.3 | | 1,873,008 | | 1,786,095 |
Derivative financial instruments | | 5.8 | | 325,747 | | 144,422 |
Inventories | | 7 | | 888,611 | | 787,322 |
Receivables from related parties | | 5.4 | | 152,725 | | 58,619 |
Income tax receivable | | | | 220,681 | | 215,578 |
Other current tax receivable | | 6 | | 1,111,907 | | 950,246 |
Dividends receivable | | | | 74,282 | | 23,252 |
Sector financial assets | | 12 | | 318,684 | | — |
Other financial assets | | | | 69,615 | | 81,972 |
Other current assets | | | | 350,610 | | 356,554 |
Total current assets | | | | 23,261,824 | | 15,991,837 |
| | | | | | |
Trade receivables | | 5.3 | | 28,617 | | 28,299 |
Restricted cash | | 5.2 | | 38,827 | | 147,910 |
Deferred tax assets | | 14 | | 1,853,290 | | 1,607,566 |
Receivables from related parties | | 5.4 | | 120,291 | | 114,722 |
Income taxes receivable | | | | 26,501 | | 168,089 |
Other non-current tax receivable | | 6 | | 761,294 | | 726,766 |
Judicial deposits | | 15 | | 870,973 | | 943,457 |
Other financial assets | | | | 1,057 | | 69,791 |
Derivative financial instruments | | 5.8 | | 9,531,844 | | 3,679,988 |
Contract asset | | 10.4 | | 747,446 | | 600,541 |
Other non-current assets | | | | 276,566 | | 245,716 |
Investments in associates | | 8.1 | | 373,927 | | 377,707 |
Investments in joint ventures | | 9 | | 7,658,237 | | 7,548,960 |
Property, plant and equipment | | 10.1 | | 13,172,900 | | 12,153,136 |
Intangible assets and goodwill | | 10.2 | | 17,166,082 | | 16,843,659 |
Right-of-use assets | | 10.3 | | 7,849,619 | | 4,469,730 |
Total non-current assets | | | | 60,477,471 | | 49,726,037 |
| | | | | | |
Total assets | | | | 83,739,295 | | 65,717,874 |
| | | | | | |
The accompanying notes are an integral part of these interim financial statements. |
Consolidated statements of financial position
(In thousands of Brazilian Reais - R$)
| | Note | | September 30, 2020 | | December 31, 2019 |
Liabilities | | | | | | |
Loans, borrowings and debentures | | 5.5 | | 4,855,218 | | 3,518,225 |
Leases | | 5.6 | | 508,128 | | 542,475 |
Derivative financial instruments | | 5.8 | | 73,407 | | 30,784 |
Trade payables | | 5.7 | | 2,298,764 | | 2,190,264 |
Employee benefits payables | | | | 338,776 | | 381,337 |
Income tax payables | | | | 332,776 | | 424,138 |
Other taxes payable | | 13 | | 549,684 | | 363,051 |
Dividends payable | | | | 10,009 | | 214,104 |
Sector financial liabilities | | 12 | | 93,414 | | — |
Concessions payable | | 11 | | 113,248 | | 9,847 |
Payables to related parties | | 5.4 | | 419,419 | | 392,458 |
Deferred revenue | | | | 6,358 | | 7,300 |
Other financial liabilities | | | | 461,382 | | 543,879 |
Other current liabilities | | | | 337,356 | | 299,349 |
Total current liabilities | | | | 10,397,939 | | 8,917,211 |
| | | | | | |
Loans, borrowings and debentures | | 5.5 | | 39,922,566 | | 25,533,990 |
Leases | | 5.6 | | 2,351,454 | | 4,052,413 |
Preferred shareholders payable in subsidiaries | | | | 449,604 | | 611,537 |
Derivative financial instruments | | 5.8 | | 130,075 | | 50,267 |
Other taxes payable | | 13 | | 149,606 | | 155,070 |
Provision for legal proceedings | | 15 | | 1,390,376 | | 1,354,171 |
Concessions payable | | 11 | | 2,829,434 | | 3,445,033 |
Payables to related parties | | 5.4 | | 612 | | — |
Post-employment benefits | | 23 | | 723,446 | | 705,003 |
Deferred tax liabilities | | 14 | | 3,625,832 | | 3,883,564 |
Sector financial liabilities | | 12 | | 437,521 | | — |
Deferred revenue | | | | 44,510 | | 48,036 |
Other non-current liabilities | | | | 778,818 | | 721,098 |
Total non-current liabilities | | | | 52,833,854 | | 40,560,182 |
Total liabilities | | | | 63,231,793 | | 49,477,393 |
Shareholders' equity | | 16 | | | | |
Share capital | | | | 5,328 | | 5,328 |
Additional paid-in capital | | | | 587,271 | | 887,165 |
Accumulated other comprehensive loss | | | | (1,775,590) | | (805,471) |
Retained earnings | | | | 5,180,179 | | 5,314,843 |
Profit for the period | | | | 971,479 | | — |
| | | | | | |
Equity attributable to: | | | | | | |
Owners of the Company | | | | 4,968,667 | | 5,401,865 |
Non-controlling interests | | 8.3 | | 15,538,835 | | 10,838,616 |
Total shareholders' equity | | | | 20,507,502 | | 16,240,481 |
Total shareholders' equity and liabilities | | | | 83,739,295 | | 65,717,874 |
| | | | | | |
The accompanying notes are an integral part of these interim financial statements. |
and other comprehensive income
(In thousands of Brazilian Reais – R$, except earnings per share)
| Note | | July 1, 2020 to September 30, 2020 | | January 1, 2020 to September 30, 2020 | | July 1, 2019 to September 30, 2019 (Restated)1 | | January 1, 2019 to September 30, 2019 (Restated)1 |
Net sales | 18 | | 5,757,379 | | 14,854,795 | | 5,731,189 | | 15,523,947 |
Cost of sales | 19 | | (3,878,694) | | (10,222,213) | | (3,764,804) | | (10,711,446) |
Gross profit | | | 1,878,685 | | 4,632,582 | | 1,966,385 | | 4,812,501 |
| | | | | | | | | |
Selling expenses | 19 | | (177,671) | | (781,289) | | (300,648) | | (832,680) |
General and administrative expenses | 19 | | (416,878) | | (1,028,684) | | (335,526) | | (875,260) |
Other expenses, net | 20 | | (89,470) | | (2,875) | | 537,222 | | 543,010 |
Operating expenses | | | (684,019) | | (1,812,848) | | (98,952) | | (1,164,930) |
| | | | | | | | | |
Profit before equity in earnings of investees, finance results and taxes | | | 1,194,666 | | 2,819,734 | | 1,867,433 | | 3,647,571 |
| | | | | | | | | |
Interest in earnings of associates | 8.1 | | 3,559 | | 13,978 | | 9,124 | | (12,988) |
Interest in earnings of joint ventures | 9 | | 228,697 | | 198,890 | | 148,185 | | 510,428 |
Equity in earnings of investees | | | 232,256 | | 212,868 | | 157,309 | | 497,440 |
| | | | | | | | | |
Finance expense | | | (791,449) | | (3,774,743) | | (839,835) | | (2,764,636) |
Finance income | | | (1,938) | | 379,123 | | 212,186 | | 530,225 |
Foreign exchange, net | | | (471,150) | | (4,438,948) | | (935,240) | | (828,572) |
Net effect of derivatives | | | 520,751 | | 6,491,696 | | 1,078,105 | | 1,744,263 |
Finance results, net | 21 | | (743,786) | | (1,342,872) | | (484,784) | | (1,318,720) |
| | | | | | | | | |
Profit before taxes | | | 683,136 | | 1,689,730 | | 1,539,958 | | 2,826,291 |
| | | | | | | | | |
Income taxes | 14 | | | | | | | | |
Current | | | (340,084) | | (744,413) | | (403,822) | | (809,301) |
Deferred | | | 171,702 | | 434,773 | | 16,327 | | 83,141 |
| | | (168,382) | | (309,640) | | (387,495) | | (726,160) |
| | | | | | | | | |
Profit from continuing operations | | | 514,754 | | 1,380,090 | | 1,152,463 | | 2,100,131 |
Profit (loss) from discontinued operation, net of tax | 25 | | — | | — | | (3,905) | | (14,481) |
| | | | | | | | | |
Profit for the period | | | 514,754 | | 1,380,090 | | 1,148,558 | | 2,085,650 |
| | | | | | | | | |
Other comprehensive income | | | | | | | | | |
Items that may not be reclassified to profit or loss | | | | | | | | | |
Actuarial profit (loss) on defined benefit plan | | | 3,345 | | 3,349 | | (2) | | (2) |
| | | 3,345 | | 3,349 | | (2) | | (2) |
Items that are or may subsequently be reclassified to profit or loss: | | | | | | | | | |
Foreign currency translation effect | | | (19,343) | | (219,370) | | 3,698 | | (48,548) |
Gain on cash flow hedge | | | (191,379) | | (609,841) | | (98,357) | | (250,277) |
Changes in fair value of financial assets | | | 45 | | 85 | | 28 | | 103 |
| | | (210,677) | | (829,126) | | (94,631) | | (298,722) |
Total other comprehensive (loss) income, net of tax | | | (207,332) | | (825,777) | | (94,633) | | (298,724) |
| | | | | | | | | |
Comprehensive income | | | 307,422 | | 554,313 | | 1,057,830 | | 1,801,407 |
Comprehensive income (loss) - Discontinued operation | | | — | | — | | (3,905) | | (14,481) |
Consolidated statement of profit or loss
and other comprehensive income
(In thousands of Brazilian Reais – R$, except earnings per share)
Total comprehensive income for the period | | | 307,422 | | 554,313 | | 1,053,925 | | 1,786,926 |
| | | | | | | | | |
Profit attributable to: | | | | | | | | | |
Owners of the Company | | | 222,927 | | 971,479 | | 560,786 | | 959,403 |
Non-controlling interests | | | 291,827 | | 408,611 | | 587,772 | | 1,126,247 |
| | | 514,754 | | 1,380,090 | | 1,148,558 | | 2,085,650 |
Total comprehensive income attributable to: | | | | | | | | | |
Owners of the Company | | | (784,102) | | 1,360 | | 444,773 | | 727,067 |
Non-controlling interests | | | 1,091,524 | | 552,953 | | 609,152 | | 1,059,859 |
| | | 307,422 | | 554,313 | | 1,053,925 | | 1,786,926 |
Earnings per share | | | | | | | | | |
Basic earnings per share | 17 | | R$0.9978 | | R$4.3657 | | R$2.4283 | | R$4.1588 |
Diluted earnings per share | 17 | | R$0.9978 | | R$4.2150 | | R$2.3365 | | R$3.9921 |
| | | | | | | | | |
Earnings per share from continued operation | | | | | | | | | |
Basic earnings per share | 17 | | R$0.9641 | | R$4.3657 | | R$2.4452 | | R$4.2216 |
Diluted earnings per share | 17 | | R$0.9707 | | R$4.2150 | | R$2.3528 | | R$4.0666 |
| | | | | | | | | |
The accompanying notes are an integral part of these consolidated interim financial statements. ¹ For details on this restated, see Note 25. |
(In thousands of Brazilian Reais - R$)
| Share capital | | Additional paid-in capital | | Accumulated other comprehensive loss | | Retained earnings | | Equity attributable to owners of the Company | | Non-controlling interest | | Total equity |
At December 31, 2019 | 5,328 | | 887,165 | | (805,471) | | 5,314,843 | | 5,401,865 | | 10,838,616 | | 16,240,481 |
Net income for the period | — | | — | | — | | 971,479 | | 971,479 | | 408,611 | | 1,380,090 |
Other comprehensive income (Note 16): | | | | | | | | | | | | | |
Loss on cash flow hedge | — | | — | | (403,508) | | — | | (403,508) | | (206,333) | | (609,841) |
Foreign currency translation effects | — | | — | | (568,886) | | — | | (568,886) | | 349,516 | | (219,370) |
Actuarial loss on defined benefit plan | — | | — | | 2,219 | | — | | 2,219 | | 1,130 | | 3,349 |
Change in fair value of financial assets | — | | — | | 56 | | — | | 56 | | 29 | | 85 |
Total comprehensive income for the period | — | | — | | (970,119) | | 971,479 | | 1,360 | | 552,953 | | 554,313 |
Contributions by and distributions to owners of the Company: | | | | | | | | | | | | | |
Capital increase in subsidiary | — | | — | | — | | — | | — | | 6,666 | | 6,666 |
Dividends - non-controlling interests | — | | (15,595) | | — | | — | | (15,595) | | (13,798) | | (29,393) |
Dividends | — | | — | | — | | (134,664) | | (134,664) | | — | | (134,664) |
Stock option exercised | — | | (127,550) | | — | | — | | (127,550) | | (2,321) | | (129,871) |
Share-based payment transactions | — | | 157,946 | | — | | — | | 157,946 | | 4,747 | | 162,693 |
Total contributions by and distributions to owners of the Company | — | | 14,801 | | — | | (134,664) | | (119,863) | | (4,706) | | (124,569) |
| | | | | | | | | | | | | |
Transactions with owners of the Company | | | | | | | | | | | | | |
Change of shareholding interest in subsidiary | — | | (314,695) | | — | | — | | (314,695) | | 4,151,972 | | 3,837,277 |
Total transactions with shareholders | — | | (314,695) | | — | | — | | (314,695) | | 4,151,972 | | 3,837,277 |
At September 30, 2020 | 5,328 | | 587,271 | | (1,775,590) | | 6,151,658 | | 4,968,667 | | 15,538,835 | | 20,507,502 |
The accompanying notes are an integral part of these consolidated interim financial statements. |
Consolidated statement of changes in equity
(In thousands of Brazilian Reais - R$)
| Share capital | | Additional paid-in capital | | Accumulated other comprehensive loss | | Retained earnings | | Equity attributable to owners of the Company | | Non-controlling interest | | Total equity |
At December 31, 2018 | 5,328 | | 3,112,274 | | (587,173) | | 4,083,974 | | 6,614,403 | | 11,354,953 | | 17,969,356 |
Adjustment on initial adoption of IFRS 16, net of tax | — | | — | | — | | (97,971) | | (97,971) | | (377,420) | | (475,391) |
At January 1, 2019 | 5,328 | | 3,112,274 | | (587,173) | | 3,986,003 | | 6,516,432 | | 10,977,533 | | 17,493,965 |
Net income for the period | — | | — | | — | | 959,403 | | 959,403 | | 1,126,247 | | 2,085,650 |
Other comprehensive income: | | | | | | | | | | | | | |
Loss on cash flow hedge | — | | — | | (150,804) | | — | | (150,804) | | (99,473) | | (250,277) |
Foreign currency translation effects | — | | — | | (81,594) | | — | | (81,594) | | 33,046 | | (48,548) |
Actuarial loss on defined benefit plan | — | | — | | — | | — | | — | | (2) | | (2) |
Change in fair value of financial assets | — | | — | | 62 | | — | | 62 | | 41 | | 103 |
Total comprehensive income for the period | — | | — | | (232,336) | | 959,403 | | 727,067 | | 1,059,859 | | 1,786,926 |
Contributions by and distributions to owners of the Company: | | | | | | | | | | | | | |
Dividends - non-controlling interests | — | | (13,167) | | — | | — | | (13,167) | | 13,196 | | 29 |
Share options exercised - Subsidiaries | — | | — | | — | | — | | — | | — | | — |
Dividends prescribed in subsidiaries | — | | — | | — | | 12,499 | | 12,499 | | 8,252 | | 20,751 |
Dividends | — | | — | | — | | — | | — | | (26,139) | | (26,139) |
Treasury shares acquired | — | | (1,127,673) | | — | | — | | (1,127,673) | | — | | (1,127,673) |
Share-based payment transactions | — | | 18,783 | | — | | — | | 18,783 | | (3,499) | | 15,284 |
Total contributions by and distributions to owners of the Company | — | | (1,122,057) | | — | | 12,499 | | (1,109,558) | | (8,190) | | (1,117,748) |
Transactions with owners of the Company | | | | | | | | | | | | | |
Change of shareholding interest in subsidiary | — | | (642,147) | | — | | — | | (642,147) | | (920,762) | | (1,562,909) |
At September 30, 2019 | 5,328 | | 1,348,070 | | (819,509) | | 4,957,905 | | 5,491,794 | | 11,108,440 | | 16,600,234 |
The accompanying notes are an integral part of these consolidated interim financial statements. |
(In thousands of Brazilian Reais - R$)
| Note |
| September 30, 2020 | | September 30, 2019 (Restated)1 |
Cash flows from operating activities | |
| | | |
Profit before taxes | |
| 1,689,730 | | 2,826,291 |
| |
| | | |
Adjustments for: | |
| | | |
Depreciation and amortization and adjustment to net recoverable value | |
| 1,867,888 | | 1,713,141 |
Lease and concession | 11 |
| (348,319) | | — |
Interest in earnings of associates | 8.1 |
| (13,978) | | 12,988 |
Interest in earnings of joint ventures | 9 |
| (198,890) | | (510,428) |
Loss (gain) on disposals assets | |
| (36,657) | | 16,789 |
Share-based payment | |
| 50,463 | | 73,264 |
Legal proceedings provision | |
| 114,794 | | 88,066 |
Indexation charges, interest and exchange, net | |
| 1,448,773 | | 1,454,330 |
Sectorial financial assets and liabilities | 12 |
| 224,082 | | — |
Deferred revenue | |
| (4,743) | | (6,386) |
Provisions for employee benefits | |
| 89,022 | | 166,733 |
Allowance for doubtful accounts | |
| 54,154 | | 1,065 |
Contractual obligations for sales of credit rights | 20 |
| 68,311 | | (400,000) |
Recovering tax credits | 20 |
| (22,034) | | (254,938) |
Other | |
| 38,288 | | (56,428) |
| |
| 5,020,884 | | 5,124,487 |
Changes in: | |
| | | |
Trade receivables | |
| 171,489 | | (401,160) |
Inventories | |
| (58,246) | | (106,498) |
Other current tax, net | |
| (14,655) | | 222,178 |
Income tax | |
| (612,931) | | (246,769) |
Related parties, net | |
| (79,821) | | 12,675 |
Trade payables | |
| (110,794) | | 435,997 |
Employee benefits | |
| (125,026) | | (126,203) |
Provision for legal proceedings | |
| (128,493) | | (97,041) |
Other financial liabilities | |
| (166,232) | | (41,733) |
Judicial deposits | |
| (20,652) | | (60,619) |
Discontinued operation | 25 |
| — | | (3,947) |
Contractual obligations for sales of credit rights | 20 |
| (31,857) | | — |
Post-employment benefits | |
| (23,383) | | (26,625) |
Concessions payable | |
| (51,947) | | (474) |
Other assets and liabilities, net | |
| (124,644) | | (297,778) |
| |
| (1,377,192) | | (737,997) |
| |
| | | |
Net cash generated by operating activities | |
| 3,643,692 | | 4,386,490 |
| |
| | | |
Cash flows from investing activities | |
| | | |
Capital contribution in associates | 8.1 |
| (1,142) | | (26,045) |
Acquisition of subsidiary, net of cash acquired in consolidated | 8.2 |
| (94,631) | | (9,837) |
Sale (purchase) of marketable securities | |
| (773,318) | | 1,955,445 |
Restricted cash | |
| 119,235 | | (38,311) |
Dividends received from associates | |
| 9,579 | | 15,983 |
Dividends received from joint ventures | |
| — | | 869,731 |
Acquisition of property, plant and equipment, intangible assets and contract assets | |
| (2,758,397) | | (1,931,088) |
Net cash from sale of discontinued operations | 25 |
| — | | 615 |
Consolidated statement of cash flows
(In thousands of Brazilian Reais - R$)
Discontinued operation | |
| (51,288) | | — |
Cash received on sale of fixed assets, and intangible assets | |
| 3,045 | | 10,578 |
| |
| | | |
Net cash generated by (used in) investing activities | |
| (3,546,917) | | 847,071 |
| |
| | | |
Cash flows from financing activities | |
| | | |
Loans, borrowings and debentures raised | 5.5 |
| 10,204,701 | | 5,833,853 |
Repayment of principal on loans, borrowings and debentures | 5.5 |
| (2,628,554) | | (3,551,250) |
Payment of interest on loans, borrowings and debentures | 5.5 |
| (1,366,758) | | (1,135,906) |
Payment of derivative financial instruments | |
| (60,026) | | (169,713) |
Receipt of derivative financial instruments | |
| 1,028,508 | | 235,201 |
Payment of derivative financial instruments, except debt | |
| (101,461) | | — |
Receipt of derivative financial instruments, except debt | |
| 106,519 | | — |
Payment of principal on leases | 5.6 |
| (5,361,035) | | (358,782) |
Payment of interest on leases | 5.6 |
| (462,088) | | (148,083) |
Equity contribution from non-controlling interest | 8.3 |
| 75,000 | | 434,000 |
Equity contribution from shareholders interest | 8.3 |
| 4,312,772 | | 31,651 |
Payments to redeem entity's shares | |
| (318,828) | | (1,127,673) |
Non-controlling interest subscription | |
| — | | 1,192 |
Acquisition of non-controlling interests | |
| (269,977) | | (2,145,761) |
Dividends paid | |
| (357,167) | | (336,524) |
Dividends paid - Preferential shares | |
| (174,227) | | (242,965) |
Receipts of consideration assets | 8.1 |
| 65,478 | | — |
Discontinued operation | 25 |
| — | | (4,883) |
Share options exercised | |
| (22,804) | | (45,961) |
| |
| | | |
Net cash generated by (used in) financing activities | |
| 4,670,053 | | (2,731,604) |
| |
| | | |
Increase in cash and cash equivalents | |
| 4,766,828 | | 2,501,957 |
| |
| | | |
Cash and cash equivalents at beginning of period | |
| 8,472,274 | | 3,621,798 |
Effect of exchange rate fluctuations on cash held | |
| 698,727 | | 289,316 |
Cash and cash equivalents at end of period | |
| 13,937,829 | | 6,413,071 |
| |
| | | |
Additional information | |
| | | |
Income tax paid | |
| 624,312 | | 201,284 |
| |
| | | |
The accompanying notes are an integral part of these interim financial statements. |
1 For details on this restated, see Note 25. | |
| | | |
Consolidated statement of cash flows
(In thousands of Brazilian Reais - R$)
Non-cash transaction
- At the Cosan Logística subsidiary, provision was made for social security tax assets related to the recovery of credits on the salary limit for contributions on behalf of third parties and taxation of the co-participation expenses of health plans, food vouchers and transportation vouchers, in the amount of R$ 22,927, of the of which R$ 22,034 (Note 20) are recorded under the heading “Recovering tax credits” and R$ 893 as “Interest, monetary and exchange variations, net”.
- Acquisition of assets for construction of the distribution network with payment in installments in the amount of R$ 18,548 (R$ 71,467 on September 30, 2019). Acquisition of logistical assets with payment in installments of R$ 99,313 on September 30, 2020 (R$ 13,321 on September 30, 2019).
- Contribution of Comgás assets and liabilities, as detailed in note 8.2;
- Refinancing of some debts with BNDES.
- Capital contribution in the subsidiary Payly Soluções de Payments S.A. (“Payly”) in the amount of R$ 10,000, through the capitalization of reimbursable expenses.
- Recognition of interest on equity decided by the Raízen Combustíveis S.A. in the amount of R$ 56,120
- Recognition of contractual obligations for sales of credit rights, in the amount of R$ 68,311 (Note 20).
- Registration of rights of use in the amount of R$ 3,518,110 related to new contracts covered by the lease (Note 5.6).
- Recognition of sectorial assets and liabilities by indirect subsidiary Comgás, as detailed in Note 12.
Disclosure of interest and dividends
The Company discloses the dividends and interest on shareholders' equity received as cash flow from investing activities, with the purpose of avoiding distortions in its cash flows from operation activities.
Interest received or paid is classified as cash flow in financing activities, as it is considered to be part of the costs of obtaining financial resources.
(In thousands of Brazilian Reais - R$)
1 Operations
Cosan Limited (“Cosan”) was incorporated in Bermuda on April 30, 2007. Cosan’s class A common shares are traded on the New York Stock Exchange, or “NYSE,” (ticker—CZZ). Mr. Rubens Ometto Silveira Mello is the ultimate controlling shareholder of Cosan. Cosan controls its subsidiaries Cosan S.A. and Cosan Logística S.A. (“Cosan Logística”) through a 66.33% and 73.48% interest, respectively. Cosan, Cosan S.A., Cosan Logística and its subsidiaries are collectively referred to as the “Company.”
On January 14, 2020, the subsidiary Cosan S.A. contributed to the share capital of the subsidiary Compass Gás e Energia S.A. (“Compass Gás e Energia”), the totality of the shares it held in Companhia de Gás de São Paulo - COMGÁS (“Comgás” ), that is, 103,699,333 common shares and 27,682,044 preferred shares equivalent to 99.15% of the share capital, for the amount of R$ 2,861,936. Contributed shareholders' equity was that of December 31, 2019 and, therefore, as of January 1, 2020, Compass Gás e Energia became the holder of its control.
On January 30, 2020, the Company acquired, through its subsidiary Comercializadora de Gás S.A. (“Comercialização”), control of Black River Participações Ltda. (“Black River”), Compass Comercializadora de Energia Ltda., Compass Geração Ltda. and Compass Energia Ltda. jointly called “Compass Trading” for an amount equivalent to R$ 99,385. The purpose of the investment is to enter the electricity trading business.
On March 9, 2020, Cosan S.A. announced the creation of the “Gas and Energy” segment. This segment will integrate the operations of Comgás, TRSP - LNG Regasification Terminal of São Paulo S.A. (“TRSP”), Rota 4 Participações S.A. (“Rota 4”) and Compass Trading. Our new gas and energy segment will be the vehicle through which we will develop the activities of (i) distribution of piped natural gas in part of the State of São Paulo to customers in the industrial, residential, commercial, automotive and cogeneration sectors; (ii) sale of electricity and natural gas; (iii) infrastructure in a regasification terminal and offshore flow pipeline; and (iv) thermal generation through natural gas.
Notes to the interim consolidated financial statements
(In thousands of Brazilian Reais - R$)
On May 27, 2020, Cosan Logística, through its subsidiary Rumo Malha Paulista, celebrated with the union through the regulatory agency, the National Land Transportation Agency (ANTT), the 2nd amendment to the Rumo Malha Paulista Concession Agreement. The amendment was reviewed and authorized by the TCU - Federal Audit Court according to the order of May 20, 2020, a statement issued under TC 009.032 / 2016-9. As a result, the concession term for Malha Paulista was extended until 2058, through a series of financial commitments, in addition to the operational obligations stipulated in the renewal amendment:
- Payment of an additional grant in the amount of R$ 3,382,030, which is divided into quarterly installments over the term of the contract;
- Resumption of payment of the lease and concession of the original contract, quarterly payments that extend until December 2028;
- Payment of the remaining balance of the meeting of accounts related to the economic imbalance action, in the amount of R$ 1,347,609, in eight annual installments;
- Execution of a set of investment projects to increase capacity and reduce urban conflicts, estimated by the agency at R$ 6,100,000 (updated value until December 2017).
The extension of the concession of Rumo Malha Paulista fits as a relevant amendment to a contract registered in accordance with the provisions of IFRS 16. In this context, the present value of the additional grant, as well as the variation of the pre-existing lease due to the recalculation at the rate of implicit interest of the addendum (regulatory WACC), were recorded in lease liabilities against the corresponding use rights asset. In addition, future investments related to the concession contract will be recorded in property, plant and equipment as incurred.
On June 30, 2020, the Ordinary and Extraordinary General Meeting of the subsidiary Compass Gás e Energia approved the application for registration of the public offering for the primary distribution of common shares. On September 28, 2020, Compass Gás e Energia filed with the Securities and Exchange Commission (“CVM”) the request to cancel the public offering of primary distribution of common shares due to the deterioration of market conditions, however, the subsidiary maintained the registration of a public company with the CVM.
Notes to the interim consolidated financial statements
(In thousands of Brazilian Reais - R$)
Taking advantage of a market opportunity, aiming at protecting against a possible worsening of the economic scenario, Cosan Logística in July 2020 issued a bond operation with a green seal, in the amount of U.S.$500,000, due in January 2028. The destination of the funds it is the financing of investments in accordance with the specifications of the green seal, which include the replacement of rolling stock and modernization of railroads, providing better fuel efficiency and less emission of carbon dioxide.
On August 23, 2020, Cosan Logística invested an amount of R$1,710,000, which corresponds to 78,620,689 shares, in the public offering of shares of its subsidiary Rumo S.A., this operation generated a capital increase in the subsidiary of R $ 6,400,000, represented by 294,252,874 new common shares in the unit value of R$21.75, with this investment the Company now has a 28.19% interest in its subsidiary.
Considering the financial cost of the contracts (IPCA + 11.04% 1.1 of implicit interest) on September 15, 2020, the subsidiaries Rumo Malha Paulista and Rumo Malha Central prepaid 70 installments falling due in the amount of R$2,823,777 and 59 installments falling due in the amount of R$2,276,734, respectively, totaling R$ 5,100,511, as required by Letter No. 969 / GREG / 2020 and Letter No. 968 / GREG / 2020 to ANTT (National Land Transport Agency).
1.1. Cybersecurity Incident
On March 11, 2020, the Company, its subsidiaries, jointly controlled and affiliated companies were subject to a ransomware cyberattack that caused a partial and temporary interruption of its operations. The affected entities within our group implemented their contingency plans, continued operating partially during the cyberattack, and have been progressively reconnecting their operating systems since the attack.
Following the incident, we have taken certain additional preventative measures to reduce cyber risks, including engaging a company to carry out a forensic analysis of the cyberattack we suffered, which affected the data center located at our Shared Service Center as well as user desktops and laptops connected to our network. Based on the experience and tools of the company we engaged, interviews with our information technology personnel and technical evidence present in the environment, we identified a number of servers to be examined in more detail. Although the entrance vector of the cyber-attack could not be identified, the process and characteristics of the cyber-attack could be satisfactorily identified. We believe this will assist us in reviewing our information technology systems to prevent further cyber-attacks.
Until September 30, 2020, the Company and its subsidiaries and jointly-owned subsidiaries spent approximately R$ 11,587 in relation to the cyber attack, including the costs of prevention, detection, response and management, implementation of additional cybersecurity technologies and hiring of specialized labor.
Notes to the interim consolidated financial statements
(In thousands of Brazilian Reais - R$)
1.2. Covid-19
On March 11, 2020, the World Health Organization officially declared this Covid-19 outbreak a pandemic. Our business has been and will continue to be adversely affected by the coronavirus pandemic and, as a consequence, some of our businesses decided to suspend the guidance for 2020.
The Company implemented a contingency plan with the objective of preserving the health and integrity of its employees and partners, in addition to ensuring the safety and continuity of operations considered essential activities, as it is a strategic input in hospitals, safety, food and energy.
Despite the measures taken to curb the progress of Covid-19 and the aid measures announced by governments worldwide, including the Brazilian government, to date, we cannot predict the extent, duration and impacts of these containment measures. or the results of aid measures in the countries where we operate and / or sell our products. Based on the information available, the main assessments and, where applicable, the main effects of the Covid-19 pandemic on our results of operations are:
a) Government assistance measures
Several measures of economic and financial assistance were introduced by the federal entities, with the objective of assisting companies in mitigating the effects of the pandemic, with emphasis on the following, which were adopted by the companies of the Group:
- Ordinance of the Ministry of Economy No. 139 and No. 150 postponed the term for collecting the following federal taxes, due to the COVID-19 pandemic. The (a) Social contributions due by employers and domestic employers related to March and April, 2020 should be paid in August to October, 2020; and (b) PIS/PASEP and COFINS contributions regarding March and April, 2020 were also postponed to August and October, 2020, respectively.
- Provisional Measure No. 927 suspended the enforceability of the FGTS payments by employers concerning March, April and May of 2020, with maturity in April, May and June, respectively, which can be paid as from July in up to six installments, from July to December 2020.
- Provisional Measure No. 932. The Provisional Measure No. 932 reduces, until June 30, 2020, the rates of contributions to autonomous social services. The reductions were different for each entity that belongs to autonomous social services, varying from 0.05% to 1.25%.
- Federal Decree No. 10,305. The Federal Decree No. 10,305 reduces to zero the tax on financial transactions (Imposto sobre Operações Financeiras), or “IOF,” applicable to credit transactions contracted between April 3 and July 3, 2020.
- Ordinance of the Ministry of Economy No. 201. Ordinance No. 201 extended the maturity date of the monthly installments related to the installment programs administered by the Special Secretariat of the Federal Revenue of Brazil (Receita Federal do Brasil), or “RFB,” and by the National Treasury Attorney's Office (Procuradoria-Geral da Fazenda Nacional), or “PGFN.” As a result, the installments due in May, June and July 2020 are extended until the last business day of August, October and December 2020, respectively.
- Commitment signed between Comgás and the Government of the State of São Paulo to maintain the supply of gas to defaulting customers until July 31, 2020.
Notes to the interim consolidated financial statements
(In thousands of Brazilian Reais - R$)
b) Impact on interim financial statements
The Company ended the period ended September 30, 2020 with cash of R$17,875,954, positive net working capital of R$ 12,832,333 and a profit of R$ 1,380,090 million.
As a preventive action to reinforce our liquidity level during this period of high volatility, from March to September 2020, financing lines were contracted and used with financial institutions in the amount of R$ 8,222,950, (R$ 2,276,000 contracted by joint ventures) without any financial covenant clauses. Considering the current level of liquidity, the additional initiatives mentioned above, other lines of credit under negotiation and the prospects for the short and medium term, the Company does not foresee a material impairment of its operational and financial capacity that could affect the Company's continuity.
Our covenants ratios are assessed on a monthly basis to monitor our need to generate sufficient cash flows to meet indebtedness and our ability to meet the covenants contained in the contracts that govern our indebtedness. As of September 30, 2020, the Company's leverage (net debt / proforma EBITDA) was 3.11x (2.3x as of December 31, 2019). As of September 30, 2020, the Company was in compliance with all restrictive financial clauses.
Amid high market volatility, the Company believes that, at that moment, there will be a shift in cash flow between the months with circulation restrictions for the following months. Additionally, considering the low level of interest rates in Brazil and in the locations of our subsidiaries, we believe that despite the short-term fluctuations in some macroeconomic assumptions due to the impacts of the Covid-19 pandemic, our weighted average cost of capital should not suffer a material change.
The Company assessed the circumstances that could indicate the impairment of its non-financial assets and concluded that there were no changes in the circumstances that would indicate an impairment loss. Therefore, the main long-term assumptions applied in the preparation of the cash flow models remain unchanged for the assessment of the impairment indicator. As a conclusion, it was verified that the discounted cash flows when compared to the book value of each segment, would result in a recoverable value higher than the book value. Our tax recovery projections are based on the same scenarios and assumptions above.
Notes to the interim consolidated financial statements
(In thousands of Brazilian Reais - R$)
Losses due to the non-recoverability of financial assets were calculated based on the credit risk analysis, which includes the history of losses, the individual situation of customers, the situation of the economic group to which they belong, the real guarantees for debts and macroeconomic indicators. , and is considered, on September 30, 2020, sufficient to cover possible losses on the amounts receivable, in addition to a prospective assessment that takes into account the change or expected change in economic factors that affect the expected credit losses, which will be determined based on weighted probabilities and measured at an amount equal to the expected credit loss for life.
The maximum exposure to the Company's credit risk, net of losses due to the non-recoverability of financial assets, is the value of accounts receivable. The credit quality of accounts receivable falling due is considered adequate, and the amount of the effective risk of possible losses in accounts receivable from customers is presented as losses due to the non-recoverability of financial assets. In addition, the subsidiaries Comgás and Moove, revised the variables that make up the methodology for measuring expected losses, through the macroeconomic projections of each segment, capturing the estimates of reflexes in default and credit recovery for the next months, which reflected a total increase of approximately R$ 40,000 in expected losses in the accumulated of 2020, of which they are being gradually reduced due to reversals given the partial resumption of industrial and economic activities in general. Other counterparty credit risks for cash and cash equivalents, marketable securities, restricted cash and derivative financial instruments are determined by rating agencies widely accepted by the market. Balances are allocated to institutions with a minimum grade of “A”. As of September 30, 2020, there was no deterioration in credit risk in these counterparties.
The Company will continue, throughout 2020, its constant monitoring of the market seeking to identify any deterioration, significant drop in demand from the sectors in which we operate, relevant changes in the economy or financial market that lead to an increase in the perception of credit risk on accounts a receive from customers. Eventual changes that deteriorate the economic and business environment, if manifested at a greater intensity than anticipated in the scenarios evaluated by the Company, may result in an additional expected credit loss recognition.
Notes to the interim consolidated financial statements
(In thousands of Brazilian Reais - R$)
Inventories are valued based on the lower of the historical acquisition or production cost and the net realizable value. The Company uses the estimated sale price in the normal course of business to estimate the net realizable value, therefore, a decline in the level of activity in the domestic or international markets in which the Company operates, as a result of the Covid-19 pandemic and measures to contain it, can affect the demand and price of these products and have an adverse effect on the realizable value of inventories. As our inventories are substantially comprised of lubricants, basic oil and materials for the construction of gas pipelines that are products that are not valid or have a long duration, we have identified any indicators of impairment.
To date, there have been no changes in the scope of the Company's leases, no adjustments to the right of use, including adding or terminating the right to use one or more underlying assets, or extending or reducing the term of the contractual lease. We also believe that there has been no change in the consideration for the leases that we are both lessees and lessors.
2 Statement of compliance
The consolidated interim financial statements have been prepared in accordance with IAS 34 Interim Financial Reporting, as issued by the International Accounting Standards Board (IASB). They do not include all the information required for a complete set of IFRS financial statements. However, selected explanatory notes are included to explain events and transactions that are significant to an understanding of the changes in the Company’s financial position and performance since the last annual consolidated financial statements as at and for the period ended September 30, 2020.
These interim financial statements were prepared following the basis of preparation and accounting policies consistent with those adopted in the preparation of the financial statements of December 31, 2019 and should be read together.
The information in the explanatory notes that have not undergone significant changes compared to December 31, 2019 has not been fully presented in this quarterly information.
On December 2, 2019, Cosan S.A. sold its shares in Cosan Biomassa S.A. to Raízen Energia S.A.. The comparative consolidated statement of profit or loss and statements of cash flows have been restated to show the discontinued operation separately from continuing operations (See Note 25).
These consolidated financial statements were authorized for issue by the Board of Directors on November 13, 2020.
Notes to the interim consolidated financial statements
(In thousands of Brazilian Reais - R$)
3 Accounting policies
These interim consolidated financial statements were prepared based on the preparation basis and accounting policies consistent with those adopted in the preparation of the financial statements as of December 31, 2019. All balances have been rounded to the nearest thousand, except where otherwise indicated.
4 Segment information
Segment information is used by the Company’s top management (the Chief Operating Decision Maker) to assess the performance of the operating segments and make decisions regarding the allocation of resources. This information is prepared in a manner consistent with the accounting policies used in the preparation of the financial statements. The Company evaluates the performance of its operating segments based on earnings before interest, depreciation and amortization (“EBITDA - Earnings before interest, taxes, depreciation, and amortization”).
Reported segments:
- Raízen Energia: production and marketing of a variety of products derived from sugar cane, including raw sugar (Very High Polarization, or “VHP”), anhydrous and hydrated ethanol, and activities related to energy cogeneration from sugarcane bagasse. In addition, this segment holds interests in companies engaged in research and development on new technology;
- Raízen Combustíveis: distribution and marketing of fuels, mainly through a franchised network of service stations under the “Shell” brand throughout Brazil, petroleum refining, the operation of fuel resellers, a convenience store business, the manufacture and sale of automotive and industrial lubricants, and the production and sale of liquefied petroleum gas throughout Argentina;
Notes to the interim consolidated financial statements
(In thousands of Brazilian Reais - R$)
- Gas and Energy: its main activities are: (i) distribution of piped natural gas in part of the State of São Paulo to customers in the industrial, residential, commercial, automotive and cogeneration sectors; and (ii) commercialization of electricity, comprising the purchase and sale of electricity to other traders, to consumers who have a free choice of supplier and to other agents permitted by law.
- Logistics: logistics services for rail transportation, storage and port loading of commodities, mainly for grains and sugar, leasing of locomotives, wagons and another railway equipment;
- Moove: production and distribution of lubricants under the Mobil brand in Brazil, Argentina, Bolivia, Uruguay, Paraguay, the United States of America and Europe, as well as in the European and Asian markets under the “Comma” trademark and corporate activities;
Reconciliation:
- Cosan Corporate: digital wallet platform and other investments, in addition to the corporate activities of the Company. The Cosan corporate segment includes the financing subsidiaries for the Cosan group.
Although Raízen Energia and Raízen Combustíveis are joint ventures recorded under the equity method and are no longer proportionally consolidated, Management continues to review the information by segment. The reconciliation of these segments is shown in the “Deconsolidated effects” column.
Notes to the interim consolidated financial statements
(In thousands of Brazilian Reais - R$)
| July 1, 2020 to September 30, 2020 |
| Reported segments | | Reconciliation | | Consolidated |
| Raízen Energia | | Raízen Combustíveis | | Gas and Energy | | Moove | | Logistics | | Cosan Corporate | | Deconsolidated effects | | Segment elimination | |
| | Brazil | | Argentina | | | | | | | |
Statement of profit or loss: | | | | | | | | | | | | | | | | | | | |
Gross sales | 7,659,684 | | 20,645,018 | | 3,602,421 | | 3,068,127 | | 1,628,395 | | 2,156,048 | | 276 | | (31,907,123) | | (10,456) | | 6,842,390 |
Domestic market (i) | 4,141,981 | | 20,645,018 | | 3,602,421 | | 3,068,127 | | 958,859 | | 2,042,474 | | 276 | | (28,389,420) | | (10,456) | | 6,059,280 |
External market (i) | 3,517,703 | | — | | — | | — | | 669,536 | | 113,574 | | — | | (3,517,703) | | — | | 783,110 |
Net sales | 7,320,290 | | 19,873,426 | | 2,366,023 | | 2,426,913 | | 1,287,996 | | 2,052,667 | | 259 | | (29,559,739) | | (10,456) | | 5,757,379 |
Cost of sales | (6,482,768) | | (19,004,214) | | (2,001,790) | | (1,670,634) | | (966,270) | | (1,251,498) | | (748) | | 27,488,772 | | 10,456 | | (3,878,694) |
Gross profit | 837,522 | | 869,212 | | 364,233 | | 756,279 | | 321,726 | | 801,169 | | (489) | | (2,070,967) | | — | | 1,878,685 |
Selling expenses | (336,318) | | (346,083) | | (173,813) | | (50,333) | | (120,872) | | (5,811) | | (655) | | 856,214 | | — | | (177,671) |
General and administrative expenses | (172,014) | | (97,984) | | (47,706) | | (184,026) | | (58,756) | | (101,012) | | (73,084) | | 317,704 | | — | | (416,878) |
Other income (expenses), net | (15,118) | | 114,602 | | 53,878 | | (9,040) | | 3,379 | | (41,086) | | (42,723) | | (153,362) | | — | | (89,470) |
Interest in earnings of associates | — | | 140,884 | | — | | — | | — | | 4,788 | | 587,853 | | (140,884) | | (589,082) | | 3,559 |
Interest in earnings of joint ventures | 1,622 | | (42) | | — | | — | | — | | — | | 228,697 | | (1,580) | | — | | 228,697 |
Finance results, net | (353,492) | | (23,292) | | (47,803) | | (127,110) | | (31,785) | | (445,721) | | (139,170) | | 424,587 | | — | | (743,786) |
Finance expense | (360,636) | | (141,796) | | (28,552) | | (51,759) | | (8,460) | | (587,911) | | (143,319) | | 530,984 | | — | | (791,449) |
Finance income | 108,066 | | 64,736 | | 17,511 | | 31,523 | | 262 | | 53,362 | | (87,085) | | (190,313) | | — | | (1,938) |
Foreign exchange, net | (128,780) | | (343,511) | | (25,536) | | (27,072) | | (33,243) | | (230,827) | | (180,008) | | 497,827 | | — | | (471,150) |
Derivatives | 27,858 | | 397,279 | | (11,226) | | (79,802) | | 9,656 | | 319,655 | | 271,242 | | (413,911) | | — | | 520,751 |
Income tax (expense)benefit | 31,796 | | (160,786) | | (7,905) | | (130,324) | | (42,849) | | (50,940) | | 55,731 | | 136,895 | | — | | (168,382) |
Profit for the period | (6,002) | | 496,511 | | 140,884 | | 255,446 | | 70,843 | | 161,387 | | 616,160 | | (631,393) | | (589,082) | | 514,754 |
| | | | | | | | | | | | | | | | | | | |
Profit (loss) attributable to: | | | | | | | | | | | | | | | | | | | |
Owners of the Company | (20,516) | | 477,289 | | 140,884 | | 250,624 | | 48,803 | | 31,413 | | 481,169 | | (597,657) | | (589,082) | | 222,927 |
Non-controlling interests | 14,514 | | 19,222 | | — | | 4,822 | | 22,040 | | 129,974 | | 134,991 | | (33,736) | | — | | 291,827 |
| (6,002) | | 496,511 | | 140,884 | | 255,446 | | 70,843 | | 161,387 | | 616,160 | | (631,393) | | (589,082) | | 514,754 |
Other select data | | | | | | | | | | | | | | | | | | | |
Depreciation and amortization | 1,014,022 | | 76,676 | | 169,733 | | 132,928 | | 32,006 | | 454,025 | | 4,073 | | (1,260,431) | | — | | 623,032 |
EBITDA | 1,329,716 | | 757,265 | | 366,325 | | 645,808 | | 177,483 | | 1,112,073 | | 703,672 | | (2,453,306) | | (589,082) | | 2,049,954 |
Additions to PP&E, intangible and Contracts assets | 420,458 | | 52,639 | | 63,740 | | 254,159 | | 9,100 | | 698,561 | | 4,689 | | (536,837) | | — | | 966,509 |
| | | | | | | | | | | | | | | | | | | |
Reconciliation of EBITDA | | | | | | | | | | | | | | | | | | | |
Profit (loss) for the period | (6,002) | | 496,511 | | 140,884 | | 255,446 | | 70,843 | | 161,387 | | 616,160 | | (631,393) | | (589,082) | | 514,754 |
Income tax and (expense) benefit | (31,796) | | 160,786 | | 7,905 | | 130,324 | | 42,849 | | 50,940 | | (55,731) | | (136,895) | | — | | 168,382 |
Finance results, net | 353,492 | | 23,292 | | 47,803 | | 127,110 | | 31,785 | | 445,721 | | 139,170 | | (424,587) | | — | | 743,786 |
Depreciation and amortization | 1,014,022 | | 76,676 | | 169,733 | | 132,928 | | 32,006 | | 454,025 | | 4,073 | | (1,260,431) | | — | | 623,032 |
EBITDA | 1,329,716 | | 757,265 | | 366,325 | | 645,808 | | 177,483 | | 1,112,073 | | 703,672 | | (2,453,306) | | (589,082) | | 2,049,954 |
Notes to the interim consolidated financial statements
(In thousands of Brazilian Reais - R$)
| January 1, 2020 to September 30, 2020 |
| Reported segments | | Reconciliation | | Consolidated |
| Raízen Energia | | Raízen Combustíveis | | Gas and Energy | | Moove | | Logistics | | Cosan Corporate | | Deconsolidated effects | | Segment elimination | |
| | Brazil | | Argentina | | | | | | | |
Statement of profit or loss: | | | | | | | | | | | | | | | | | | | |
Gross sales | 22,407,990 | | 56,602,632 | | 10,529,141 | | 8,719,577 | | 3,959,459 | | 5,580,224 | | 607 | | (89,539,763) | | (27,999) | | 18,231,868 |
Domestic market (i) | 13,207,272 | | 56,602,632 | | 10,529,141 | | 8,719,577 | | 2,222,259 | | 5,270,115 | | 607 | | (80,339,045) | | (27,999) | | 16,184,559 |
External market (i) | 9,200,718 | | — | | — | | — | | 1,737,200 | | 310,109 | | — | | (9,200,718) | | — | | 2,047,309 |
Net sales | 21,309,068 | | 54,162,273 | | 7,143,590 | | 6,462,010 | | 3,116,028 | | 5,304,191 | | 565 | | (82,614,931) | | (27,999) | | 14,854,795 |
Cost of sales | (19,168,230) | | (52,181,598) | | (6,717,552) | | (4,384,970) | | (2,388,886) | | (3,473,550) | | (2,806) | | 78,067,380 | | 27,999 | | (10,222,213) |
Gross profit | 2,140,838 | | 1,980,675 | | 426,038 | | 2,077,040 | | 727,142 | | 1,830,641 | | (2,241) | | (4,547,551) | | — | | 4,632,582 |
Selling expenses | (713,440) | | (1,041,555) | | (529,994) | | (411,327) | | (344,750) | | (23,132) | | (2,080) | | 2,284,989 | | — | | (781,289) |
General and administrative expenses | (479,062) | | (330,056) | | (126,339) | | (376,834) | | (162,598) | | (285,576) | | (203,676) | | 935,457 | | — | | (1,028,684) |
Other income (expenses), net | 225,788 | | 280,969 | | 102,559 | | 31,324 | | 32,407 | | 72,694 | | (139,300) | | (609,316) | | — | | (2,875) |
Interest in earnings of associates | — | | (147,624) | | — | | 8 | | — | | 11,473 | | 1,128,057 | | 147,624 | | (1,125,560) | | 13,978 |
Interest in earnings of joint ventures | (85,476) | | 925 | | — | | — | | — | | — | | 198,890 | | 84,551 | | — | | 198,890 |
Finance results, net | (868,326) | | (238,015) | | (104,081) | | (172,962) | | (101,802) | | (1,177,417) | | 109,309 | | 1,210,422 | | — | | (1,342,872) |
Finance expense | (1,052,186) | | (516,274) | | (100,095) | | (224,357) | | (24,226) | | (2,380,423) | | (1,145,737) | | 1,668,555 | | — | | (3,774,743) |
Finance income | 296,316 | | 187,364 | | 27,220 | | 156,140 | | 17,031 | | 132,022 | | 73,930 | | (510,900) | | — | | 379,123 |
Foreign exchange, net | (868,880) | | (3,879,971) | | (5,875) | | (226,859) | | (149,082) | | (2,195,944) | | (1,867,063) | | 4,754,726 | | — | | (4,438,948) |
Derivatives | 756,424 | | 3,970,866 | | (25,331) | | 122,114 | | 54,475 | | 3,266,928 | | 3,048,179 | | (4,701,959) | | — | | 6,491,696 |
Income tax (expense)benefit | (48,208) | | (209,100) | | 84,193 | | (383,342) | | (57,366) | | (137,291) | | 268,359 | | 173,115 | | — | | (309,640) |
Profit for the period | 172,114 | | 296,219 | | (147,624) | | 763,907 | | 93,033 | | 291,392 | | 1,357,318 | | (320,709) | | (1,125,560) | | 1,380,090 |
| | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | |
Profit (loss) attributable to: | | | | | | | | | | | | | | | | | | | |
Owners of the Company | 117,220 | | 278,894 | | (147,624) | | 751,229 | | 64,087 | | 61,020 | | 1,220,703 | | (248,490) | | (1,125,560) | | 971,479 |
Non-controlling interests | 54,894 | | 17,325 | | — | | 12,678 | | 28,946 | | 230,372 | | 136,615 | | (72,219) | | — | | 408,611 |
| 172,114 | | 296,219 | | (147,624) | | 763,907 | | 93,033 | | 291,392 | | 1,357,318 | | (320,709) | | (1,125,560) | | 1,380,090 |
Other select data | | | | | | | | | | | | | | | | | | | |
Depreciation and amortization | 2,830,170 | | 228,566 | | 485,187 | | 369,208 | | 81,696 | | 1,405,239 | | 11,745 | | (3,543,923) | | — | | 1,867,888 |
EBITDA | 3,918,818 | | 971,900 | | 357,451 | | 1,689,419 | | 333,897 | | 3,011,339 | | 991,395 | | (5,248,169) | | (1,125,560) | | 4,900,490 |
Additions to PP&E, intangible and Contracts assets | 2,062,778 | | 182,474 | | 206,738 | | 739,620 | | 19,459 | | 1,981,870 | | 17,448 | | (2,451,990) | | — | | 2,758,397 |
| | | | | | | | | | | | | | | | | | | |
Reconciliation of EBITDA | | | | | | | | | | | | | | | | | | | |
Profit (loss) for the period | 172,114 | | 296,219 | | (147,624) | | 763,907 | | 93,033 | | 291,392 | | 1,357,318 | | (320,709) | | (1,125,560) | | 1,380,090 |
Income tax and (expense) benefit | 48,208 | | 209,100 | | (84,193) | | 383,342 | | 57,366 | | 137,291 | | (268,359) | | (173,115) | | — | | 309,640 |
Finance results, net | 868,326 | | 238,015 | | 104,081 | | 172,962 | | 101,802 | | 1,177,417 | | (109,309) | | (1,210,422) | | — | | 1,342,872 |
Depreciation and amortization | 2,830,170 | | 228,566 | | 485,187 | | 369,208 | | 81,696 | | 1,405,239 | | 11,745 | | (3,543,923) | | — | | 1,867,888 |
EBITDA | 3,918,818 | | 971,900 | | 357,451 | | 1,689,419 | | 333,897 | | 3,011,339 | | 991,395 | | (5,248,169) | | (1,125,560) | | 4,900,490 |
(i) Domestic markets: sales within the countries where each entity is located; external markets: sales export.
Notes to the interim consolidated financial statements
(In thousands of Brazilian Reais - R$)
| July 1, 2019 to September 30, 2019 |
| Reported segments | | Reconciliation | | Consolidated |
| Raízen Energia | | Raízen Combustíveis | | Gas and Energy | | Moove | | Logistics | | Cosan Corporate | | Deconsolidated effects | | Segment elimination | |
| | Brazil | | Argentina | | | | | | | |
Statement of profit or loss: | | | | | | | | | | | | | | | | | | | |
Gross sales | 8,106,015 | | 23,227,089 | | 4,601,197 | | 3,271,286 | | 1,370,626 | | 2,162,347 | | 28 | | (35,934,301) | | (14,958) | | 6,789,329 |
Domestic market (i) | 5,956,612 | | 23,227,089 | | 4,601,197 | | 3,271,286 | | 728,187 | | 2,089,905 | | 28 | | (33,784,898) | | (14,958) | | 6,074,448 |
External market (i) | 2,149,403 | | — | | — | | — | | 642,439 | | 72,442 | | — | | (2,149,403) | | — | | 714,881 |
Net sales | 7,698,685 | | 22,261,306 | | 3,282,656 | | 2,585,530 | | 1,100,726 | | 2,059,864 | | 27 | | (33,242,647) | | (14,958) | | 5,731,189 |
Cost of sales | (7,162,681) | | (21,353,241) | | (3,147,796) | | (1,666,191) | | (875,216) | | (1,238,323) | | (32) | | 31,663,718 | | 14,958 | | (3,764,804) |
Gross profit | 536,004 | | 908,065 | | 134,860 | | 919,339 | | 225,510 | | 821,541 | | (5) | | (1,578,929) | | — | | 1,966,385 |
Selling expenses | (209,861) | | (381,113) | | (172,944) | | (154,529) | | (136,483) | | (6,637) | | (2,999) | | 763,918 | | — | | (300,648) |
General and administrative expenses | (172,273) | | (130,677) | | (34,961) | | (98,255) | | (45,126) | | (98,454) | | (93,691) | | 337,911 | | — | | (335,526) |
Other income (expenses), net | 84,228 | | 308,897 | | 24,498 | | (18,243) | | (93) | | 35,451 | | 520,107 | | (417,623) | | — | | 537,222 |
Interest in earnings of associates | — | | (176,616) | | — | | — | | (24) | | 7,730 | | 946,361 | | 176,616 | | (944,943) | | 9,124 |
Interest in earnings of joint ventures | 1,176 | | — | | — | | — | | — | | — | | 148,185 | | (1,176) | | — | | 148,185 |
Finance results, net | (193,499) | | (10,294) | | (149,948) | | (26,682) | | (50,654) | | (300,110) | | (107,338) | | 353,741 | | — | | (484,784) |
Finance expense | (325,151) | | (84,097) | | (24,013) | | (101,154) | | (3,513) | | (460,225) | | (274,943) | | 433,261 | | — | | (839,835) |
Finance income | 111,257 | | 77,202 | | 7,578 | | 74,532 | | (1,080) | | 62,353 | | 76,381 | | (196,037) | | — | | 212,186 |
Foreign exchange, net | (152,702) | | (731,011) | | (216,273) | | (50,555) | | (59,852) | | (440,280) | | (384,553) | | 1,099,986 | | — | | (935,240) |
Derivatives | 173,097 | | 727,612 | | 82,760 | | 50,495 | | 13,791 | | 538,042 | | 475,777 | | (983,469) | | — | | 1,078,105 |
Income tax (expense)benefit | 1,698 | | (219,363) | | 21,879 | | (202,395) | | (1,872) | | (94,103) | | (89,125) | | 195,786 | | — | | (387,495) |
Profit for the period | 47,473 | | 298,899 | | (176,616) | | 419,235 | | (8,742) | | 365,418 | | 1,321,495 | | (169,756) | | (944,943) | | 1,152,463 |
Profit (loss) from discontinued operations | — | | — | | — | | — | | — | | — | | (3,905) | | — | | — | | (3,905) |
Profit (loss) attributable to: | | | | | | | | | | | | | | | | | | | |
Owners of the Company | 19,204 | | 284,019 | | (176,616) | | 415,475 | | (6,723) | | 80,535 | | 1,016,442 | | (126,607) | | (944,943) | | 560,786 |
Non-controlling interests | 28,269 | | 14,880 | | — | | 3,760 | | (2,019) | | 284,883 | | 301,148 | | (43,149) | | — | | 587,772 |
| 47,473 | | 298,899 | | (176,616) | | 419,235 | | (8,742) | | 365,418 | | 1,317,590 | | (169,756) | | (944,943) | | 1,148,558 |
Other select data | | | | | | | | | | | | | | | | | | | |
Depreciation and amortization | 721,764 | | 67,238 | | 126,685 | | 112,808 | | 36,233 | | 442,857 | | 3,117 | | (915,687) | | — | | 595,015 |
EBITDA | 961,038 | | 595,794 | | 78,138 | | 761,120 | | 80,017 | | 1,202,488 | | 1,521,075 | | (1,634,970) | | (944,943) | | 2,619,757 |
Additions to PP&E, intangible and Contracts assets | 538,386 | | 89,208 | | 109,705 | | 207,814 | | 9,042 | | 396,670 | | 2,114 | | (737,299) | | | | 615,640 |
| | | | | | | | | | | | | | | | | | | |
Reconciliation of EBITDA | | | | | | | | | | | | | | | | | | | |
Profit (loss) for the period | 47,473 | | 298,899 | | (176,616) | | 419,235 | | (8,742) | | 365,418 | | 1,321,495 | | (169,756) | | (944,943) | | 1,152,463 |
Income tax and (expense) benefit | (1,698) | | 219,363 | | (21,879) | | 202,395 | | 1,872 | | 94,103 | | 89,125 | | (195,786) | | — | | 387,495 |
Finance results, net | 193,499 | | 10,294 | | 149,948 | | 26,682 | | 50,654 | | 300,110 | | 107,338 | | (353,741) | | — | | 484,784 |
Depreciation and amortization | 721,764 | | 67,238 | | 126,685 | | 112,808 | | 36,233 | | 442,857 | | 3,117 | | (915,687) | | — | | 595,015 |
EBITDA | 961,038 | | 595,794 | | 78,138 | | 761,120 | | 80,017 | | 1,202,488 | | 1,521,075 | | (1,634,970) | | (944,943) | | 2,619,757 |
Notes to the interim consolidated financial statements
(In thousands of Brazilian Reais - R$)
| January 1, 2019 to September 30, 2019 |
| Reported segments | | Reconciliation | | Consolidated |
| Raízen Energia | | Raízen Combustíveis | | Gas and Energy | | Moove | | Logistics | | Cosan Corporate | | Deconsolidated effects | | Segment elimination | |
| | Brazil | | Argentina | | | | | | | |
Statement of profit or loss: | | | | | | | | | | | | | | | | | | | |
Gross sales | 22,081,963 | | 67,407,406 | | 13,353,554 | | 8,834,886 | | 3,908,540 | | 5,706,374 | | 29 | | (102,842,923) | | (23,562) | | 18,426,267 |
Domestic market (i) | 16,843,037 | | 67,407,406 | | 13,353,554 | | 8,834,886 | | 2,076,880 | | 5,515,171 | | 29 | | (97,603,997) | | (23,562) | | 16,403,404 |
External market (i) | 5,238,926 | | — | | — | | — | | 1,831,660 | | 191,203 | | — | | (5,238,926) | | — | | 2,022,863 |
Net sales | 20,902,814 | | 64,320,662 | | 9,495,561 | | 6,984,381 | | 3,139,549 | | 5,423,550 | | 29 | | (94,719,037) | | (23,562) | | 15,523,947 |
Cost of sales | (19,504,145) | | (61,683,213) | | (8,733,206) | | (4,715,989) | | (2,486,495) | | (3,532,491) | | (33) | | 89,920,564 | | 23,562 | | (10,711,446) |
Gross profit | 1,398,669 | | 2,637,449 | | 762,355 | | 2,268,392 | | 653,054 | | 1,891,059 | | (4) | | (4,798,473) | | — | | 4,812,501 |
Selling expenses | (617,519) | | (1,110,162) | | (503,288) | | (455,855) | | (369,250) | | (2,222) | | (5,353) | | 2,230,969 | | — | | (832,680) |
General and administrative expenses | (447,699) | | (382,421) | | (98,225) | | (271,366) | | (122,482) | | (270,064) | | (211,348) | | 928,345 | | — | | (875,260) |
Other income (expenses), net | 132,681 | | 686,761 | | 73,328 | | 2,676 | | (24) | | 8,435 | | 531,923 | | (892,770) | | — | | 543,010 |
Interest in earnings of associates | — | | (14,631) | | — | | — | | 928 | | 16,305 | | 1,964,127 | | 14,631 | | (1,994,348) | | (12,988) |
Interest in earnings of joint ventures | (3,082) | | — | | — | | — | | — | | — | | 510,428 | | 3,082 | | — | | 510,428 |
Finance results, net | (592,500) | | (82,994) | | (273,981) | | (116,056) | | (40,723) | | (883,170) | | (278,771) | | 949,475 | | — | | (1,318,720) |
Finance expense | (1,085,403) | | (556,271) | | (55,918) | | (300,611) | | (30,009) | | (1,520,252) | | (913,764) | | 1,697,592 | | — | | (2,764,636) |
Finance income | 358,936 | | 228,855 | | 19,957 | | 184,646 | | 17,076 | | 149,582 | | 178,921 | | (607,748) | | — | | 530,225 |
Foreign exchange, net | (98,946) | | (545,050) | | (287,665) | | (44,638) | | (48,419) | | (380,925) | | (354,590) | | 931,661 | | — | | (828,572) |
Derivatives | 232,913 | | 789,472 | | 49,645 | | 44,547 | | 20,629 | | 868,425 | | 810,662 | | (1,072,030) | | — | | 1,744,263 |
Income tax (expense)benefit | 65,527 | | (539,311) | | 25,180 | | (482,200) | | (34,803) | | (183,534) | | (25,623) | | 448,604 | | — | | (726,160) |
Profit for the period | (63,923) | | 1,194,691 | | (14,631) | | 945,591 | | 86,700 | | 576,809 | | 2,485,379 | | (1,116,137) | | (1,994,348) | | 2,100,131 |
Profit (loss) from discontinued operations | — | | — | | — | | — | | — | | — | | (14,481) | | — | | — | | (14,481) |
Profit (loss) attributable to: | | | | | | | | | | | | | | | | | | | |
Owners of the Company | (106,607) | | 1,144,643 | | (14,631) | | 908,025 | | 62,148 | | 118,522 | | 1,865,056 | | (1,023,405) | | (1,994,348) | | 959,403 |
Non-controlling interests | 42,684 | | 50,048 | | — | | 37,566 | | 24,552 | | 458,287 | | 605,842 | | (92,732) | | — | | 1,126,247 |
| (63,923) | | 1,194,691 | | (14,631) | | 945,591 | | 86,700 | | 576,809 | | 2,470,898 | | (1,116,137) | | (1,994,348) | | 2,085,650 |
Other select data | | | | | | | | | | | | | — | | | | | | |
Depreciation and amortization | 2,076,556 | | 258,463 | | 308,548 | | 343,414 | | 77,311 | | 1,282,291 | | 10,125 | | (2,643,567) | | — | | 1,713,141 |
EBITDA | 2,539,606 | | 2,075,459 | | 542,718 | | 1,887,261 | | 239,537 | | 2,925,804 | | 2,799,898 | | (5,157,783) | | (1,994,348) | | 5,858,152 |
Additions to PP&E, intangible and Contracts assets | 2,246,140 | | 227,840 | | 274,021 | | 528,201 | | 18,443 | | 1,378,007 | | 6,437 | | (2,748,001) | | — | | 1,931,088 |
| | | | | | | | | | | | | | | | | | | |
Reconciliation of EBITDA | | | | | | | | | | | | | | | | | | | |
Profit (loss) for the period | (63,923) | | 1,194,691 | | (14,631) | | 945,591 | | 86,700 | | 576,809 | | 2,485,379 | | (1,116,137) | | (1,994,348) | | 2,100,131 |
Income tax and (expense) benefit | (65,527) | | 539,311 | | (25,180) | | 482,200 | | 34,803 | | 183,534 | | 25,623 | | (448,604) | | — | | 726,160 |
Finance results, net | 592,500 | | 82,994 | | 273,981 | | 116,056 | | 40,723 | | 883,170 | | 278,771 | | (949,475) | | — | | 1,318,720 |
Depreciation and amortization | 2,076,556 | | 258,463 | | 308,548 | | 343,414 | | 77,311 | | 1,282,291 | | 10,125 | | (2,643,567) | | — | | 1,713,141 |
EBITDA | 2,539,606 | | 2,075,459 | | 542,718 | | 1,887,261 | | 239,537 | | 2,925,804 | | 2,799,898 | | (5,157,783) | | (1,994,348) | | 5,858,152 |
Notes to the interim consolidated financial statements
(In thousands of Brazilian Reais - R$)
| September 30, 2020 |
| | | | | | | | | | | | | | | | | | | |
| Reported segments | | Reconciliation | Consolidated |
| Raízen Energia | | Raízen Combustíveis | | Gas and Energy | | Moove | | Logístics | | Cosan Corporate | | Deconsolidated effects | | Segment elimination | |
| | Brazil | | Argentina | | | | | | | |
Statement of financial position: | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents | 1,799,016 | | 781,895 | | 281,387 | | 2,782,892 | | 936,161 | | 8,473,707 | | 1,745,069 | | (2,862,298) | | — | | 13,937,829 |
Marketable securities | — | | — | | — | | 1,007,100 | | 274,997 | | 1,680,300 | | 975,728 | | — | | — | | 3,938,125 |
Trade receivables | 1,635,206 | | 1,826,055 | | 379,249 | | 910,745 | | 561,186 | | 429,680 | | 14 | | (3,840,510) | | — | | 1,901,625 |
Derivative financial instruments | 5,147,146 | | 3,496,544 | | — | | 569,639 | | 66,906 | | 4,758,095 | | 4,462,951 | | (8,643,690) | | — | | 9,857,591 |
Inventories | 5,582,920 | | 2,803,190 | | 1,521,230 | | 115,646 | | 510,164 | | 262,755 | | 46 | | (9,907,340) | | — | | 888,611 |
Sectorial financial assets | — | | — | | — | | 318,684 | | — | | — | | — | | — | | — | | 318,684 |
Other financial assets | 469,440 | | — | | — | | — | | 70,672 | | — | | — | | (469,440) | | — | | 70,672 |
Other current assets | 3,910,328 | | 3,492,462 | | 882,012 | | 276,561 | | 276,620 | | 735,148 | | 1,148,163 | | (8,284,802) | | (526,287) | | 1,910,205 |
Other non-current assets | 6,015,686 | | 1,946,100 | | 73,786 | | 105,720 | | 271,956 | | 2,418,403 | | 1,547,553 | | (8,035,572) | | (395,890) | | 3,947,742 |
Investments in associates | — | | 3,518,773 | | 386 | | — | | — | | 50,100 | | 14,343,211 | | (3,519,159) | | (14,019,384) | | 373,927 |
Investments in joint ventures | 531,642 | | 739,820 | | — | | — | | — | | — | | 7,658,237 | | (1,271,462) | | — | | 7,658,237 |
Biological assets | 1,002,926 | | — | | — | | — | | — | | — | | — | | (1,002,926) | | — | | — |
Contract asset | — | | 2,227,446 | | 75,356 | | 737,871 | | 9,575 | | — | | — | | (2,302,802) | | — | | 747,446 |
Right-of-use assets | 4,365,778 | | 115,217 | | 510,489 | | 9,976 | | 40,968 | | 7,764,089 | | 34,586 | | (4,991,484) | | — | | 7,849,619 |
Property, plant and equipment | 11,732,170 | | 2,558,265 | | 4,351,343 | | 7,879 | | 333,043 | | 12,751,619 | | 80,359 | | (18,641,778) | | — | | 13,172,900 |
Intangible assets and goodwill | 3,613,256 | | 2,514,972 | | 10,642 | | 8,568,266 | | 1,291,689 | | 7,283,738 | | 22,389 | | (6,138,870) | | — | | 17,166,082 |
Loans, borrowings and debentures | (18,585,240) | | (6,823,754) | | (986,666) | | (7,449,361) | | (930,922) | | (22,777,523) | | (13,619,978) | | 26,395,660 | | — | | (44,777,784) |
Derivative financial instruments | (4,357,474) | | (169,704) | | (7,008) | | (71,405) | | (2,002) | | — | | (130,075) | | 4,534,186 | | — | | (203,482) |
Trade payables | (3,855,510) | | (4,568,225) | | (1,013,777) | | (985,532) | | (696,250) | | (613,426) | | (3,556) | | 9,437,512 | | — | | (2,298,764) |
Employee benefits payable | (452,734) | | (90,854) | | (59,694) | | (70,927) | | (78,860) | | (166,806) | | (22,183) | | 603,282 | | — | | (338,776) |
Sectorial financial liabilities | — | | — | | — | | (530,935) | | — | | — | | — | | — | | — | | (530,935) |
Other current liabilities | (3,192,570) | | (2,408,602) | | (1,170,192) | | (575,008) | | (398,347) | | (834,018) | | (503,025) | | 6,771,364 | | 80,166 | | (2,230,232) |
Preferred shareholders payable in subsidiaries | — | | — | | — | | — | | — | | — | | (449,604) | | — | | — | | (449,604) |
Leases | (3,980,638) | | (126,957) | | (465,537) | | (10,860) | | (44,142) | | (2,766,713) | | (37,868) | | 4,573,132 | | — | | (2,859,583) |
Other non-current liabilities | (1,878,900) | | (5,557,405) | | (863,847) | | (1,992,570) | | (556,564) | | (5,881,571) | | (1,953,938) | | 8,300,152 | | 842,010 | | (9,542,633) |
Total assets (net of liabilities) allocated by segment | 9,502,448 | | 6,275,238 | | 3,519,159 | | 3,724,381 | | 1,936,850 | | 13,567,577 | | 15,298,079 | | (19,296,845) | | (14,019,385) | | 20,507,502 |
Total assets | 45,805,514 | | 26,020,739 | | 8,085,880 | | 15,410,979 | | 4,643,937 | | 46,607,634 | | 32,018,306 | | (79,912,133) | | (14,941,561) | | 83,739,295 |
| | | | | | | | | | | | | | | | | | | |
Shareholders' equity attributable to: | | | | | | | | | | | | | | | | | | | |
Equity attributable to owners of the Company | 9,393,339 | | 6,016,548 | | 3,519,159 | | 3,657,838 | | 1,344,125 | | 2,169,064 | | 11,817,025 | | (18,929,046) | | (14,019,385) | | 4,968,667 |
Non-controlling interests | 109,109 | | 258,690 | | — | | 66,543 | | 592,725 | | 11,398,513 | | 3,481,054 | | (367,799) | | — | | 15,538,835 |
Total shareholders' equity | 9,502,448 | | 6,275,238 | | 3,519,159 | | 3,724,381 | | 1,936,850 | | 13,567,577 | | 15,298,079 | | (19,296,845) | | (14,019,385) | | 20,507,502 |
Notes to the interim consolidated financial statements
(In thousands of Brazilian Reais - R$)
| December 31, 2019 |
| | | | | | | | | | | | | | | | | | | |
| Reported segments | | Reconciliation | Consolidated |
| Raízen Energia | | Raízen Combustíveis | | Gas and Energy | | Moove | | Logístics | | Cosan Corporate | | Deconsolidated effects | | Segment elimination | |
| | Brazil | | Argentina | | | | | | | |
Statement of financial position: | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents | 2,715,055 | | 1,036,151 | | 266,309 | | 1,083,410 | | 610,605 | | 1,963,018 | | 4,815,241 | | (4,017,515) | | — | | 8,472,274 |
Marketable securities | — | | — | | — | | 200,233 | | 43,856 | | 1,751,853 | | 1,119,561 | | — | | — | | 3,115,503 |
Trade receivables | 1,135,079 | | 2,455,365 | | 442,204 | | 987,397 | | 427,714 | | 399,249 | | 34 | | (4,032,648) | | — | | 1,814,394 |
Derivative financial instruments | 2,139,240 | | 911,874 | | 5,163 | | 374,730 | | 17,005 | | 1,624,023 | | 1,808,652 | | (3,056,277) | | — | | 3,824,410 |
Inventories | 4,592,428 | | 3,007,893 | | 1,099,632 | | 89,586 | | 449,211 | | 248,456 | | 69 | | (8,699,953) | | — | | 787,322 |
Other financial assets | 602,542 | | — | | — | | — | | 134,636 | | — | | 17,127 | | (602,542) | | — | | 151,763 |
Other current assets | 7,125,332 | | 3,506,579 | | 872,413 | | 315,744 | | 165,070 | | 604,988 | | 1,307,712 | | (11,504,324) | | (789,265) | | 1,604,249 |
Other non-current assets | 4,196,166 | | 2,014,958 | | 24,095 | | 90,662 | | 150,683 | | 2,638,286 | | 1,562,824 | | (6,235,219) | | (488,229) | | 3,954,226 |
Investments in associates | — | | 2,612,576 | | 276 | | — | | 365 | | 52,012 | | 12,760,443 | | (2,612,852) | | (12,435,113) | | 377,707 |
Investments in joint ventures | 577,008 | | 727,936 | | — | | — | | — | | — | | 7,548,960 | | (1,304,944) | | — | | 7,548,960 |
Biological assets | 734,495 | | — | | — | | — | | — | | — | | — | | (734,495) | | — | | — |
Contract asset | — | | 2,736,589 | | 48,985 | | 594,602 | | 5,939 | | — | | — | | (2,785,574) | | — | | 600,541 |
Right-of-use assets | 4,017,503 | | 97,375 | | 476,251 | | 10,128 | | 22,592 | | 4,410,952 | | 26,058 | | (4,591,129) | | — | | 4,469,730 |
Property, plant and equipment | 11,342,326 | | 2,595,878 | | 3,304,040 | | — | | 310,007 | | 11,770,168 | | 72,961 | | (17,242,244) | | — | | 12,153,136 |
Intangible assets and goodwill | 3,666,186 | | 2,548,927 | | 9,637 | | 8,291,608 | | 1,161,426 | | 7,375,033 | | 15,592 | | (6,224,750) | | — | | 16,843,659 |
Loans, borrowings and debentures | (15,653,705) | | (5,745,735) | | (912,807) | | (5,244,942) | | (670,263) | | (11,720,477) | | (11,416,533) | | 22,312,247 | | — | | (29,052,215) |
Derivative financial instruments | (1,422,923) | | (325,018) | | — | | — | | (1,801) | | (482) | | (78,768) | | 1,747,941 | | — | | (81,051) |
Trade payables | (5,101,474) | | (2,568,885) | | (943,789) | | (1,154,206) | | (515,759) | | (513,325) | | (6,974) | | 8,614,148 | | — | | (2,190,264) |
Employee benefits payable | (360,414) | | (77,692) | | (48,752) | | (59,928) | | (70,068) | | (216,685) | | (34,656) | | 486,858 | | — | | (381,337) |
Other current liabilities | (4,317,609) | | (5,859,807) | | (856,185) | | (683,555) | | (217,705) | | (711,305) | | (1,113,183) | | 11,033,601 | | 471,622 | | (2,254,126) |
Preferred shareholders payable in subsidiaries | — | | — | | — | | — | | — | | — | | (611,537) | | — | | — | | (611,537) |
Leases | (3,504,501) | | (103,807) | | (439,860) | | (10,843) | | (27,431) | | (4,529,139) | | (27,475) | | 4,048,168 | | — | | (4,594,888) |
Other non-current liabilities | (2,046,961) | | (4,492,725) | | (734,761) | | (1,998,107) | | (408,386) | | (6,531,054) | | (2,180,300) | | 7,274,447 | | 805,872 | | (10,311,976) |
Total assets (net of liabilities) allocated by segment | 10,435,773 | | 5,078,432 | | 2,612,851 | | 2,886,519 | | 1,587,696 | | 8,615,571 | | 15,585,808 | | (18,127,056) | | (12,435,113) | | 16,240,480 |
Total assets | 42,843,360 | | 24,252,101 | | 6,549,005 | | 12,038,100 | | 3,499,109 | | 32,838,038 | | 31,055,234 | | (73,644,466) | | (13,712,607) | | 65,717,874 |
| | | | | | | | | | | | | | | | | | | |
Shareholders' equity attributable to: | | | | | | | | | | | | | | | | | | | |
Equity attributable to owners of the Company | 10,358,052 | | 4,808,076 | | 2,612,851 | | 2,861,954 | | 1,107,136 | | 1,892,195 | | 11,975,693 | | (17,778,979) | | (12,435,113) | | 5,401,865 |
Non-controlling interests | 77,721 | | 270,356 | | — | | 24,565 | | 480,560 | | 6,723,376 | | 3,610,115 | | (348,077) | | — | | 10,838,616 |
Total shareholders' equity | 10,435,773 | | 5,078,432 | | 2,612,851 | | 2,886,519 | | 1,587,696 | | 8,615,571 | | 15,585,808 | | (18,127,056) | | (12,435,113) | | 16,240,481 |
Notes to the interim consolidated financial statements
(In thousands of Brazilian Reais - R$)
4.1 Net sales by segment
| | | | | | | |
| July 1, 2020 to September 30, 2020 | | January 1, 2020 to September 30, 2020 | | July 1, 2019 to September 30, 2019 | | January 1, 2019 to September 30, 2019 |
Reported segment | | | | | | | |
| | | | | | | |
Raízen Energia | | | | | | | |
Ethanol | 2,459,629 | | 8,217,294 | | 3,031,393 | | 7,894,039 |
Sugar | 2,442,965 | | 5,830,926 | | 593,659 | | 2,926,573 |
Gas | 342,698 | | 1,362,892 | | 1,056,161 | | 2,411,100 |
Diesel | 1,245,754 | | 3,853,356 | | 1,825,320 | | 4,761,504 |
Cogeneration | 586,940 | | 1,692,210 | | 1,151,721 | | 2,798,869 |
Other | 242,304 | | 352,390 | | 40,431 | | 110,729 |
| 7,320,290 | | 21,309,068 | | 7,698,685 | | 20,902,814 |
Raízen Combustíveis | | | | | | | |
Fuels | 21,986,007 | | 60,588,733 | | 25,122,039 | | 72,637,253 |
Other | 253,442 | | 717,130 | | 421,923 | | 1,178,970 |
| 22,239,449 | | 61,305,863 | | 25,543,962 | | 73,816,223 |
Gas and Energy | | | | | | | |
Natural gas distribution | | | | | | | |
Industrial | 1,338,961 | | 3,584,789 | | 1,594,044 | | 4,494,613 |
Residential | 417,892 | | 1,038,628 | | 432,476 | | 951,429 |
Cogeneration | 91,243 | | 241,177 | | 109,951 | | 324,071 |
Automotive | 53,811 | | 156,890 | | 90,483 | | 258,433 |
Commercial | 85,882 | | 248,904 | | 140,068 | | 369,576 |
Construction revenue | 223,040 | | 639,360 | | 199,730 | | 541,780 |
Other | 9,054 | | 31,343 | | 18,778 | | 44,479 |
| 2,219,883 | | 5,941,091 | | 2,585,530 | | 6,984,381 |
|
|
|
|
|
|
|
|
Electricity trading | 207,030 |
| 520,919 |
| — |
| — |
|
|
|
|
|
|
|
|
| 2,426,913 |
| 6,462,010 |
| 2,585,530 |
| 6,984,381 |
|
|
|
|
|
|
|
|
Moove | | | | | | | |
Finished goods | 1,078,097 | | 2,767,260 | | 1,036,599 | | 2,928,196 |
Basic oil | 169,288 | | 256,912 | | 46,917 | | 178,465 |
Services | 40,611 | | 91,856 | | 17,210 | | 32,888 |
| 1,287,996 | | 3,116,028 | | 1,100,726 | | 3,139,549 |
Logistics | | | | | | | |
North operations | 1,544,671 | | 4,012,715 | | 1,546,367 | | 4,070,329 |
South operations | 431,083 | | 1,085,150 | | 433,961 | | 1,134,194 |
Container operations | 76,914 | | 206,326 | | 79,536 | | 219,027 |
| 2,052,667 | | 5,304,191 | | 2,059,864 | | 5,423,550 |
Reconciliation | | | | | | | |
Cosan Corporate | 259 | | 565 | | 27 | | 29 |
|
|
|
|
|
|
|
|
Deconsolidated effects and eliminations | (29,570,195) | | (82,642,930) | | (33,257,605) | | (94,742,599) |
|
|
|
|
|
|
|
|
Total | 5,757,379 | | 14,854,795 | | 5,731,189 | | 15,523,947 |
Notes to the interim consolidated financial statements
(In thousands of Brazilian Reais - R$)
5 Financial assets and liabilities
The carrying amount of financial assets and financial liabilities are as follows:
| | | | | |
| Note | | September 30, 2020 | | December 31, 2019 |
Assets | | | | | |
Fair value through profit or loss | | | | | |
Cash and cash equivalents | 5.1 | | 2,261,993 | | 3,279,170 |
Marketable securities | 5.2 | | 3,938,125 | | 3,115,503 |
Other financial assets | | | 70,672 | | 134,637 |
Derivate financial instruments | 5.8 | | 9,857,591 | | 3,824,410 |
| | | 16,128,381 | | 10,353,720 |
Amortized cost | | | | | |
Cash and cash equivalents | 5.1 | | 11,675,836 | | 5,193,104 |
Trade receivables | 5.3 | | 1,901,625 | | 1,814,394 |
Restricted cash | 5.2 | | 38,827 | | 147,910 |
Receivables from related parties | 5.4 | | 273,016 | | 173,341 |
Sector financial assets | 12 | | 318,684 | | — |
Dividends receivable | | | 74,282 | | 23,252 |
| | | 14,282,270 | | 7,352,001 |
| | | | | |
Total assets | | | 30,410,651 | | 17,705,721 |
| | | | | |
| Note | | September 30, 2020 | | December 31, 2019 |
Liabilities | | | | | |
Amortized cost | | | | | |
Loans, borrowings and debentures | 5.5 | | 19,007,772 | | 12,682,049 |
Leases | 5.6 | | 2,859,582 | | 4,594,888 |
Trade payables | 5.7 | | 2,298,764 | | 2,190,264 |
Other financial liabilities | | | 461,382 | | 543,879 |
Payables to related parties | 5.4 | | 420,031 | | 392,458 |
Preferred shareholders payable in subsidiaries | | | 449,604 | | 611,537 |
Dividends payable | | | 10,009 | | 214,104 |
Sector financial liabilities | 12 | | 530,935 | | — |
Tax installments - REFIS | 13 | | 200,015 | | 213,360 |
| | | 26,238,094 | | 21,442,539 |
Fair value through profit or loss | | | | | |
Loans, borrowings and debentures | 5.5 | | 25,770,012 | | 16,370,166 |
Consideration payable | | | 235,424 | | 184,370 |
Derivative financial instruments | 5.8 | | 203,482 | | 81,051 |
| | | 26,208,918 | | 16,635,587 |
| | | | | |
Total liabilities | | | 52,447,012 | | 38,078,126 |
Notes to the interim consolidated financial statements
(In thousands of Brazilian Reais - R$)
5.1 Cash and cash equivalents
| | September 30, 2020 | | December 31, 2019 |
Cash and bank accounts | | 3,704,471 | | 364,151 |
Savings account | | 1,067,784 | | 885,740 |
Financial investments | | 9,165,574 | | 7,222,383 |
| | 13,937,829 | | 8,472,274 |
Financial investments are composed as follows:
| September 30, 2020 | | December 31, 2019 |
Investment fund | | | |
Repurchase agreements | 1,763,625 | | 2,799,706 |
Bank certificate of deposits - CDB | 498,368 | | 479,464 |
| 2,261,993 | | 3,279,170 |
Bank investments | | | |
Repurchase agreements | 47,179 | | 1,400,735 |
Bank certificate of deposits - CDB | 6,727,127 | | 2,541,334 |
Other | 129,275 | | 1,144 |
| 6,903,581 | | 3,943,213 |
| 9,165,574 | | 7,222,383 |
The Company’s onshore financial investments are remunerated at rates around 97% of the Brazilian interbank offering rate (Certificado de Depósito Interbancário), or “CDI,” at September 30, 2020 (100% of CDI in 2019) and offshore financial investments are remunerated at rates around 100% of Fed Funds. The sensitivity analysis on interest rate risks is in Note 22.
Notes to the interim consolidated financial statements
(In thousands of Brazilian Reais - R$)
5.2 Marketable securities and restricted cash
| September 30, 2020 | | December 31, 2019 |
Marketable securities | | | |
Government Bonds (i) | 3,548,979 | | 2,719,630 |
Bank certificate of deposit - CDB | 119,116 | | 125,413 |
Repurchase agreements | 270,030 | | 270,460 |
| 3,938,125 | | 3,115,503 |
| | | |
Restricted cash | | | |
Investments linked to loans | 4,054 | | 86,681 |
Securities pledged as collateral | 34,773 | | 61,229 |
| 38,827 | | 147,910 |
| | | |
(i) |
| Government Bonds have stated interest connected to Special System for Settlement and Custody (Sistema Especial de Liquidação e de Custódia), or “SELIC”. |
5.3 Trade receivables
| September 30, 2020 | | December 31, 2019 |
Domestic – Local currency | 1,993,468 | | 1,874,400 |
Export – Foreign currency | 70,467 | | 60,401 |
| 2,063,935 | | 1,934,801 |
| | | |
Expected credit losses (i) | (162,310) | | (120,407) |
| 1,901,625 | | 1,814,394 |
| | | |
Current | 1,873,008 | | 1,786,095 |
Non-current | 28,617 | | 28,299 |
| 1,901,625 | | 1,814,394 |
(i) |
| The subsidiary Comgás adapted its model for calculating expected losses to capture the estimates of effects on defaults and credit recovery for the coming months, which reflected a total increase of approximately R$ 40,000 in expected losses, in the accumulated of the year 2020, of which are being reduced due to reversals, given the partial resumption of industrial and economic activities in general. |
Notes to the interim consolidated financial statements
(In thousands of Brazilian Reais - R$)
5.4 Related parties
a) Summary of balances to related parties
| September 30, 2020 | | December 31, 2019 |
Current asset | | | |
Corporate operation / Agreements | | | |
Raízen Energia S.A. (i) | 72,906 | | 50,296 |
Aguassanta Participações S.A. | 349 | | 444 |
Raízen Combustíveis S.A. (i) | 14,054 | | 7,588 |
Termag S.A. | 65,238 | | — |
Other | 178 | | 291 |
| 152,725 | | 58,619 |
| | | |
Total current assets | 152,725 | | 58,619 |
| | | |
Non-current assets | | | |
Corporate operation / Agreements | | | |
Raízen Combustíveis S.A. (i) | 32,210 | | 36,410 |
Other | 9,769 | | — |
| 41,979 | | 36,410 |
Preferred shares | | | |
Raízen Energia S.A. (i) | 78,304 | | 78,304 |
Janus Brasil Participações S.A | 8 | | 8 |
| 78,312 | | 78,312 |
|
|
|
|
Total non-current assets | 120,291 |
| 114,722 |
|
|
|
|
Total assets | 273,016 |
| 173,341 |
Notes to the interim consolidated financial statements
(In thousands of Brazilian Reais - R$)
| September 30, 2020 | | December 31, 2019 |
Current liabilities | | | |
Corporate operations / agreements | | | |
Raízen Energia S.A. (i) | 270,954 | | 262,612 |
Raízen Combustíveis S.A. (i) | 147,801 | | 127,773 |
Radar Propriedades Agrícolas S.A. | — | | 150 |
Other | 664 | | 1,923 |
Total current liabilities | 419,419 | | 392,458 |
| | | |
Non-current liabilities | | | |
Corporate operations / agreements | | | |
Other | 612 | | — |
Total non-current liabilities | 612 | | — |
(i) Current and non-current assets receivable from Raízen Energia and Raízen Combustíveis are, primarily, tax credits which will be reimbursed to the Company when realized. The preferred shares are used to Raízen reimburse Cosan, with preferential dividends, when the net operating loss is consumed in Raízen.
Current liabilities represent amounts owed to Raízen Energia and Raízen Combustíveis related to expenses regarding legal disputes and other liabilities, generated before the formation of joint ventures, which are responsibility of Cosan S.A..
Notes to the interim consolidated financial statements
(In thousands of Brazilian Reais - R$)
b) Related party transactions
| July 1, 2020 to September 30, 2020 | | January 1, 2020 to September 30, 2020 | | July 1, 2019 to September 30, 2019 (Restatement) | | January 1, 2019 to September 30, 2019 (Restatement) |
Product sales | | | | | | | |
Raízen Energia S.A. | 109,782 | | 284,109 | | 63,028 | | 245,990 |
Raízen Combustíveis S.A | 54,225 | | 131,953 | | 61,279 | | 167,188 |
Other | 2,802 | | 3,620 | | — | | — |
| 166,809 | | 419,682 | | 124,307 | | 413,178 |
Purchase of goods / inputs / services | | | | | | | |
Raízen Energia S.A. | — | | — | | (3,525) | | (5,926) |
Raízen Combustíveis S.A | (320,117) | | (821,527) | | (338,840) | | (917,212) |
Other | (912) | | (939) | | (789) | | (1,045) |
| (321,029) | | (822,466) | | (343,154) | | (924,183) |
| | | | | | | |
Shared expense | | | | | | | |
Raízen Energia S.A. | (20,297) | | (63,953) | | (18,185) | | (55,210) |
| (20,297) | | (63,953) | | (18,185) | | (55,210) |
Financial result | | | | | | | |
Usina Santa Luiza | — | | — | | — | | (41) |
Raízen Energia S.A. | 1 | | 5 | | — | | — |
Raízen Combustíveis S.A | 1,281 | | 5,294 | | 1,556 | | 4,316 |
Other | 11 | | 16 | | 149 | | 18 |
| 1,293 | | 5,315 | | 1,705 | | 4,293 |
c) Officers’ and directors’ compensation
The Company has a compensation policy approved by the Board of Directors. Compensation of the Company’s key management personnel includes salaries, non-cash benefits and contributions to a post-employment defined benefit plan and share-based payment.
| July 1, 2020 to September 30, 2020 | | January 1, 2020 to September 30, 2020 | | July 1, 2019 to September 30, 2019 (Restated) | | January 1,2019 to September 30, 2019 (Restated) |
Short-term benefits to officers and directors | 45,654 | | 89,717 | | 18,797 | | 71,683 |
Share-based payment transactions | 8,750 | | 18,158 | | 5,261 | | 10,021 |
Post-employment benefits | 387 | | 818 | | 178 | | 520 |
| 54,791 | | 108,693 | | 24,236 | | 82,224 |
Notes to the interim consolidated financial statements
(In thousands of Brazilian Reais - R$)
5.5 Loans, borrowings and debentures
| | Interest | | | | | | | | |
Description | | Index | | Annual interest rate | | September 30, 2020 | | December 31, 2019 | | Maturity | | Objective |
With guarantee | | | | | | | | | | | | |
BNDES | | URTJLP | | 6.96% | | 3,557,859 | | 2,213,704 | | Dec-29 | | Expansion project |
| | Fixed | | 5.40% | | 693,979 | | 834,039 | | Jan-25 | | Expansion project |
| | TJ462 | | 8.37% | | — | | 144,573 | | Oct-20 | | Investment |
| | Selic | | 6.28% | | — | | 73,540 | | Oct-20 | | Investment |
| | Selic | | 6.45% | | — | | 52,031 | | Jun-23 | | Investment |
| | TJLP | | 7.57% | | — | | 83,174 | | Jun-23 | | Investment |
| | TJLP | | 5.95% | | — | | 1,667 | | Jun-23 | | Investment |
| | Selic | | 6.80% | | — | | 1,118 | | Sep-20 | | Expansion project |
| | Fixed | | 3.50% | | 1,164 | | 1,426 | | Jan-24 | | Expansion project |
| | IPCA | | 7.46% | | 1,637 | | 1,528 | | Nov-21 | | Expansion project |
| | URTJLP | | 10.47% | | 526 | | 4,952 | | Mar-22 | | Expansion project |
Export credit agreement (ECA) | | Euribor + 0.58% | | 0.58% | | 105,059 | | 79,528 | | Sep-26 | | Investment |
EIB | | U.S.$ | | 3.88% | | — | | 31,770 | | Jun-20 | | Investment |
| | U.S.$ | | 2.94% | | — | | 29,081 | | Sep-20 | | Investment |
| | U.S.$ + LIBOR | | 1.11% | | 67,286 | | 71,129 | | May-21 | | Investment |
| | U.S.$ + LIBOR | | 0.89% | | 62,730 | | 89,336 | | Sep-21 | | Investment |
| | | | | | 4,490,240 | | 3,712,596 | | | | |
Without guarantee | | | | | | | | | | | | |
Foreign loans | | GBP + Libor | | 1.16% | | 145,848 | | 106,643 | | Dec-21 | | Acquisition |
| | GBP + Libor | | 1.84% | | 256,503 | | 186,604 | | Dec-22 | | Acquisition |
| | GBP + Libor | | 1.72% | | 182,893 | | 150,253 | | Jul-21 | | Acquisition |
Other ( TTA França) | | EUR - fixed | | 4.42% | | 3,115 | | 3,561 | | Mar-22 | | Investment |
NCE | | CDI + 0,80% | | 2.72% | | 501,551 | | 512,078 | | Dec-23 | | Exportation |
| | CDI + 1,03% | | 3.00% | | 81,596 | | — | | Feb-23 | | Exportation |
| | CDI + 3,05% | | 5.01% | | 205,898 | | — | | Mar-21 | | Exportation |
| | CDI + 3,15% | | 5.11% | | 462,066 | | — | | Mar-21 | | Exportation |
Perpetual Notes | | U.S.$ | | 8.25% | | 2,855,898 | | 2,040,752 | | Nov-40 | | Acquisition |
Loan 4131 | | U.S.$ | | 4.79% | | 15,312 | | 20,688 | | Oct-20 | | Working capital |
| | U.S.$ + Libor | | 2.90% | | — | | 81,107 | | Feb-20 | | Working capital |
| | U.S.$ | | 3.67% | | 452,020 | | 313,493 | | May-23 | | Working capital |
| | U.S.$ | | 1.36% | | 530,563 | | 217,537 | | Nov-22 | | Working capital |
| | U.S.$ | | 1.59% | | 421,479 | | — | | Apr-21 | | Working capital |
| | CDI | | 4.60% | | 204,357 | | — | | Apr-21 | | Working capital |
Senior Notes Due 2023 | | U.S.$ | | 5.00% | | 611,051 | | 438,985 | | Mar-23 | | Acquisition |
Senior Notes Due 2027 | | U.S.$ | | 7.00% | | 4,633,146 | | 3,234,647 | | Jan-27 | | Acquisition |
Senior Notes Due 2024 | | U.S.$ | | 7.38% | | 5,068,022 | | 3,318,895 | | Feb-24 | | Acquisition |
Senior Notes Due 2024 | | U.S.$ | | 5.95% | | 1,310,345 | | 903,636 | | Sep-24 | | Acquisition |
Senior Notes Due 2025 | | U.S.$ | | 5.88% | | 3,345,354 | | 2,182,089 | | Jan-25 | | Acquisition |
Senior Notes Due 2029 | | Fixed | | 5.25% | | 2,828,603 | | — | | Jan-28 | | Acquisition |
Senior Notes Due 2029 | | Fixed | | 5.50% | | 4,209,537 | | 3,071,052 | | Sep-29 | | Acquisition |
Guaranteed account | | 122% of CDI | | 2.38% | | 2,676 | | — | | Feb-21 | | Working capital |
| | 125.5% of CDI | | 5.53% | | — | | 740 | | Jan-20 | | Working capital |
Prepayment | | U.S.$+Libor | | 3.81% | | 56,407 | | — | | Mar-21 | | Working capital |
| | 100% Libor | | 1.26% | | 113,007 | | 80,932 | | Nov-21 | | Working capital |
| | 100% Libor 0,76% | | 2.72% | | 57,807 | | 40,474 | | Oct-20 | | Working capital |
Notes to the interim consolidated financial statements
(In thousands of Brazilian Reais - R$)
Debentures |
| IGPM + 6,10% |
| 23.96% |
| 277,276 |
| 240,900 |
| May-28 |
| Working capital |
|
| IPCA + 5.57% |
| 9.84% |
| — |
| 108,133 |
| Sep-20 |
| Working capital
|
|
| IPCA + 5.57% |
| 2.95% |
| 201,437 |
| — |
| Jan-48 |
| Working capital |
|
| IPCA + 7.14% |
| 9.40% |
| 342,449 |
| 318,412 |
| Dec-20 |
| Working capital |
|
| IPCA + 7.48% |
| 9.75% |
| 307,280 |
| 286,271 |
| Dec-22 |
| Working capital |
|
| IPCA + 7.36% |
| 9.63% |
| 100,419 |
| 94,367 |
| Dec-25 |
| Working capital |
|
| IPCA + 5.87% |
| 8.10% |
| 898,092 |
| 859,996 |
| Dec-23 |
| Working capital |
|
| IPCA + 4.33% |
| 6.53% |
| 454,022 |
| 431,817 |
| Oct-24 |
| Working capital |
|
| IPCA + 4.68% |
| 6.89% |
| 577,091 |
| 570,098 |
| Feb-26 |
| Working capital |
|
| IPCA + 4.50% |
| 6.70% |
| 668,815 |
| 668,034 |
| Feb-29 |
| Working capital |
| | IPCA + 3,90% | | 6.09% | | 984,258 | | 895,249 | | Oct-29 | | Working capital |
| | IPCA + 4,00% | | 6.19% | | 246,251 | | 219,466 | | Oct-29 | | Working capital |
| | CDI - 2.65% | | 4.60% | | 1,719,362 | | — | | Aug-25 | | Working capital |
| | IPCA + 6,80% | | 9.05% | | 789,400 | | — | | Oct-29 | | Working capital |
BNDES | | IPCA - 3.25% base 252 | | 5.43% | | 709,922 | | — | | Apr-29 | | Working capital |
| | IPCA - 4.10% base 252 | | 6.30% | | 180,344 | | — | | Apr-29 | | Working capital |
Working capital | | CDI - 2.75% | | 4.70% | | 100,030 | | — | | Jun-22 | | Working capital |
Promissory note | | CDI - 3.00% base 252 | | 4.96% | | 593,028 | | — | | Apr-21 | | Working capital |
| | CDI - 3.40% base 252 | | 5.36% | | 513,030 | | — | | Apr-21 | | Working capital |
| | 106 % of CDI | | 4.67% | | — | | 1,727,459 | | Feb-21 | | Acquisition (i) |
| | 100% CDI + 0,50% | | 2.41% | | 2,069,984 | | 2,015,251 | | Oct-22 | | Working capital |
| | | | | | 40,287,544 | | 25,339,619 | | | | |
| | | | | | | | | | | | |
Total | | | | | | 44,777,784 | | 29,052,215 | | | | |
| | | | | | | | | | | | |
Current | | | | | | 4,855,218 | | 3,518,225 | | | | |
Non-current | | | | | | 39,922,566 | | 25,533,990 | | | | |
|
|
|
|
|
|
|
|
|
|
|
|
|
(i) On December 20, 2019, Cosan S.A. announced a tender offer with an optional early redemption of the debentures from its second issuance of non-convertible, single series, unsecured debentures issued in February 28, 2019 and due on February 28, 2021. The optional early full redemption took place on January 16, 2020. Cosan S.A. redeemed debentures in aggregate amount of R$1,735,203.
The Company used the annual average rate of the CDI of 1.90% and Brazilian long-term interest rate (taxa de juros de longo prazo), or “TJLP,” of 4.91%.
Non-current borrowings are scheduled to fall due as follows:
| | September 30, 2020 | | December 31, 2019 |
13 to 24 months | | 2,141,187 | | 1,813,849 |
25 to 36 months | | 5,409,011 | | 3,240,861 |
37 to 48 months | | 9,059,546 | | 2,294,198 |
49 to 60 months | | 5,359,344 | | 5,032,388 |
61 to 72 months | | 974,098 | | 2,520,671 |
73 to 84 months | | 5,361,823 | | 456,983 |
85 to 96 months | | 3,589,767 | | 3,821,149 |
Thereafter | | 8,027,790 | | 6,353,891 |
| | 39,922,566 | | 25,533,990 |
|
|
|
|
|
The carrying amounts of loans, borrowings and debentures are denominated in the following currencies:
Notes to the interim consolidated financial statements
(In thousands of Brazilian Reais - R$)
| | September 30, 2020 | | December 31, 2019 |
Brazilian reais (BRL) | | 17,445,798 | | 12,360,022 |
U.S. Dollar (USD) | | 26,638,567 | | 16,165,604 |
British pound (GBP) | | 585,244 | | 443,500 |
Euro (EUR) | | 108,175 | | 83,089 |
| | 44,777,784 | | 29,052,215 |
All debts with maturity dates denominated in US dollars are protected against foreign exchange risk through derivatives, except for the perpetual bond
Below are the movements that occurred for the period ended September 30, 2020:
At December 31, 2019 | | 29,052,215 |
Raised | | 10,204,701 |
Amortization of principal | | (2,628,554) |
Payment of interest | | (1,366,758) |
Interest, exchange rate and fair value | | 9,516,180 |
September 30, 2020 | | 44,777,784 |
a) Guarantees
Some financing agreements with the Brazilian National Economic and Social Development Bank (BNDES) of the subsidiaries Comgás and Rumo, are also guaranteed, according to each agreement, by bank guarantees with an average cost of 1.04% p.a. or by real guarantees (assets) and escrow account. As of September 30, 2020, the balance of bank guarantees contracted was R$ 144,028 (R$532,558 as of December 31, 2019).
b) Available credit line
As of September 30, 2020 and on December 31, 2019, the subsidiary Rumo S.A. had available unused credit lines in AA rating banks, in the total amount of R$ 487,978 (R$1,946,194 at December 31, 2019).
Notes to the interim consolidated financial statements
(In thousands of Brazilian Reais - R$)
The use of these credit lines is subject to certain contractual conditions.
c) Financial covenants
Under the terms of the major borrowing facilities, the Company and its subsidiaries are required to comply with the following financial covenants:
Debt |
| Triggers |
| Ratios |
Debenture 3rd and 4th Issue – Comgás |
| Short-term debt (v) / Total debt (iii) cannot exceed 0.6 |
| 0.30 |
Debenture 3rd to 8th Issue – Comgás |
| Net debt (i) / EBITDA (ii) cannot exceed 4.00 |
| 1.41 |
BNDES |
| Net debt (i) / EBITDA (ii) cannot exceed 4.00 |
| 1.41 |
Loan 4131 |
| Net debt (i) / EBITDA (ii) cannot exceed 4.00 |
| 1.41 |
Promissory note |
| Net debt (i) / EBITDA (ii) cannot exceed 4.00 |
| 1.41 |
Senior Notes 2027 - Cosan S.A. |
| Net debt pro forma (i) (iv) / EBITDA (ii) not higher than or equal to 3.5 |
| 2.64 |
Senior Notes Due 2024 – Cosan Limited |
| Net debt (i) / EBITDA (ii) not higher than or equal to 3.5 |
| 3.08 |
Senior Notes Due 2029 – Cosan Limited |
| Net debt (i) / EBITDA (ii) not higher than or equal to 3.5 |
| 3.08 |
BNDES - Rumo |
| Net debt (i) / EBITDA (ii) not lower than or equal 3.3x in December 2020 |
| 1.73 |
BNDES - Rumo |
| EBITDA (ii) / Consolidated Financial Result not lower than or equal 2.0x in December 2020 |
| 6.57 |
(i) | Net debt consists of current and non-current debt, net of cash and cash equivalents and marketable securities recorded in these interim financial statements. Pro forma net debt includes jointly controlled subsidiaries. Net debt is a non-GAAP measure. |
(ii) | Corresponds to the accumulated EBITDA of the last twelve months. |
(iii) | Total indebtedness corresponds to the sum of loans, financing, debentures and leases of the subsidiary Comgás, in the short and long term, on a consolidated basis (including the net balance of derivative transactions to which Comgás is a party). |
(iv) | The effects of the recognition of IFRS 16 are not considered in the determination financial indexes for the valuation of covenants of this debenture, as provided for in the contract. Pro forma EBITDA considers the Company's consolidated EBITDA plus the proportional participation in Raízen Energia, Raízen Combustíveis and its subsidiaries, an eventual equity in the consolidated calculation, coming from Raízen, is excluded to avoid duplication. Pro forma EBITDA is a non-GAAP measure |
(v) | Short-term indebtedness corresponds to the sum of short-term loans, financing, debentures and leases of the subsidiary Comgás and total indebtedness corresponds to the same short and long-term values, on a consolidated basis (including the net balance of derivative transactions that Comgás is a party). |
Other loans, borrowings and debentures of the Company are not subject to financial covenants.
The loan terms include provisions for cross-default.
As of September 30, 2020, the Company and its subsidiaries were in compliance with all restrictive financial covenants.
Notes to the interim consolidated financial statements
(In thousands of Brazilian Reais - R$)
d) Fair value and exposure to financial risk
The fair value of the loans is based on the discounted cash flow using its implicit discount rate. They are classified as a level 2 fair value in the hierarchy (Note 5.9) due to the use of unobservable data, including own credit risk.
The details of the Company’s exposure to risks arising from loans are shown in Note 22.
5.6 Leases
The balance sheet shows the following amounts relating to leases:
| | Finance leases | | Operating leases | | Total |
| | | | | | |
At January 1, 2020 | | 429,591 | | 4,165,297 | | 4,594,888 |
Recognition of interest | | 47,012 | | 473,942 | | 520,954 |
Transfer of liabilities (i) | | — | | (55,478) | | (55,478) |
Payment of principal | | (76,024) | | (5,285,011) | | (5,361,035) |
Payment of interest | | (46,163) | | (415,925) | | (462,088) |
Additions | | 87,811 | | 3,534,530 | | 3,622,341 |
At September 30, 2020 | | 442,227 | | 2,417,355 | | 2,859,582 |
| | | | | | |
Current | | 245,193 | | 262,935 | | 508,128 |
Non-current | | 197,034 | | 2,154,420 | | 2,351,454 |
| | 442,227 | | 2,417,355 | | 2,859,582 |
(i) Transfer of parcels under litigation to lease and concessions (Note 11).
The lease agreements have varying expirations, with last due to expire in June 2043. The amounts are adjusted annually for inflation rates (General Market Price Index (Índice Geral de Preços – Mercado), or “IGP-M,” or Extended National Consumer Price Index (Índice Nacional de Preços ao Consumidor Amplo), or “IPCA”) or may incur interest based on the TJLP) or CDI and some contracts have renewal or purchase options that were considered in determining the classification as lease.
Notes to the interim consolidated financial statements
(In thousands of Brazilian Reais - R$)
In addition to the amortization and appropriation of interest and exchange variation highlighted in the previous tables, the following impacts on income during the period ended September 30, 2020 were recorded for other lease agreements that were not included in the measurement of lease liabilities:
| | September 30, 2020 |
| | |
Variable lease payments not included in the measurement of lease liabilities | | 15,931 |
Expenses relating to short-term leases | | 11,843 |
Expenses relating to leases of low-value assets, excluding short-term leases of low-value assets | | 162 |
| | 27,936 |
Additional Information
The Company, in full compliance with the rules, in measuring and remeasuring its lease liabilities and the right to use, proceeded to discount the present value of future lease installments without projecting the projected future inflation in the installments to be discounted.
The incremental interest rate (nominal) used by the Company and its subsidiaries was determined based on the interest rates to which the Company has access, adjusted to the Brazilian market and the terms of its contracts. Rates between 10.9% and 14.2% were used, according to the term of each contract.
5.7 Trade payables
The carrying amounts of trade and other payables are the same as their fair values, due to their short-term nature.
Notes to the interim consolidated financial statements
(In thousands of Brazilian Reais - R$)
| September 30, 2020 | | December 31, 2019 |
Materials and service suppliers | 1,522,071 | | 1,356,978 |
Natural gas suppliers | 737,009 | | 815,798 |
Other | 39,684 | | 17,488 |
| 2,298,764 | | 2,190,264 |
5.8 Derivative financial instruments
Accounting policy (new operations) Derivatives are initially recognized at fair value on the date a derivative contract is entered into and are subsequently remeasured at fair value at the end of each reporting period. The accounting for subsequent changes in fair value depends on whether the derivative is designated as a hedge instrument and, if so, the nature of the hedged item. The Company designates certain derivatives as: (i) fair value hedge of recognized assets or liabilities or a firm commitment (fair value hedge); or (ii) hedge of a particular risk associated with cash flows from recognized assets and liabilities and highly probable forecast transactions (cash flow hedge). At the beginning of the hedge relationship, the Company documents the economic relationship between the hedge instruments and the hedged items, including changes in the cash flows of the hedge instruments, which should offset the changes in the cash flows of the hedged items. The Company documents its risk management objective and strategy for carrying out its hedge operations. Changes in the fair value of any derivative instrument that does not qualify for hedge accounting are recognized immediately in the income statement and are included in other gains / (losses). The fair values of the derivative financial instruments designated in hedge relationships are disclosed below. The total fair value of a hedge derivative is classified as a non-current asset or liability when the remaining maturity of the hedged item is greater than 12 months; it is classified as a current asset or liability when the remaining maturity of the hedged item is less than 12 months.. |
Notes to the interim consolidated financial statements
(In thousands of Brazilian Reais - R$)
The Company makes an assessment, both at the beginning of the hedge relationship and on an ongoing basis, on whether the hedge instruments should be highly effective in offsetting changes in fair value or in the cash flows of the respective attributable hedged items. For the hedged risk, and if the actual results of each hedge are within a range of 60% to 140%. The Company has a portfolio of energy contracts (purchase and sale) aimed at meeting demands and offers for consumption or supply of energy. In addition, there is a portfolio of contracts that comprises forward positions, usually short-term. For this portfolio, there is no purchase commitment with a sales contract. The Company has the flexibility to manage the contracts in this portfolio in order to obtain gains from variations in market prices, considering its policies and risk limits. Contracts in this portfolio can be settled at the net cash value or by another financial instrument (for example: entering into a clearing contract with the counterparty; or “undoing its position” of the contract before its exercise or prescription; or shortly after purchase), make a sale for the purpose of generating profit through short-term price fluctuations or gain with resale margin). Such energy purchase and sale transactions are traded on an active market and meet the definition of financial instruments, due to the fact that they are settled at the net cash value, and are readily convertible into cash. Such contracts are accounted for as derivatives and are recognized in the balance sheet at fair value, on the date the derivative is entered into, and are revalued at fair value on the balance sheet date. Financial assets and liabilities are offset and the net amount is shown in the balance sheet when there is a legal right to offset the recognized amounts and there is an intention to settle them on a net basis, or to realize the asset and settle the liability simultaneously. The legal right must not be contingent on future events and must be applicable in the normal course of business and in the event of default, insolvency or bankruptcy of the company or the counterparty. The fair value of these derivatives is estimated based, in part, on price quotes published in active markets, insofar as such observable market data exist, and, in part, by the use of valuation techniques, which considers: (i ) prices established in recent purchase and sale operations, (ii) risk margin in supply and (iii) projected market price in the availability period. Whenever the fair value at initial recognition for these contracts differs from the transaction price, a gain in fair value or loss in fair value is recognized on the base date. |
Notes to the interim consolidated financial statements
(In thousands of Brazilian Reais - R$)
|
|
|
|
| Notional | | Fair value |
| September 30, 2020 | | December 31, 2019 | | September 30, 2020 | | December 31, 2019 |
Fuel derivative agreements | | | | | | | |
Forward agreements (i) | 13,422 | | — | | (2,002) | | — |
| | | | | | | |
Energy derivative agreements | | | | | | | |
Forward agreements (ii) | 1,037,185 | | — | | 154 | | — |
| | | | | | | |
Exchange rate derivatives | | | | | | | |
Forward agreements | 1,628,859 | | 1,542,535 | | 140,989 | | (30,784) |
| | | | | | | |
Interest rate and exchange rate risk | | | | | | | |
Swap agreements (shares) (iii) | 600,000 | | — | | 25,837 | | — |
Swap agreements (interest rate) | 1,822,361 | | 2,633,796 | | 540,700 | | 692,642 |
Swap agreements (exchange and interest rate) | 12,644,604 | | 10,888,474 | | 8,948,431 | | 3,081,501 |
| 15,066,965 | | 13,522,270 | | 9,514,968 | | 3,774,143 |
| | | | | | | |
Total financial instruments | | 9,654,109 | | 3,743,359 |
| | | | | | | |
Assets | | | | | 9,857,591 | | 3,824,410 |
Liabilities | | | | | (203,482) | | (81,051) |
(i) | Forward contracts for fuels contracted by the subsidiary Moove, which seek to reduce possible impacts on the price fluctuation of the commodity that can affects our lubricant costs. |
(ii) | The subsidiary Compass Gás e Energia has a portfolio of energy contracts (purchase and sale) aimed at meeting demands and offers for consumption or supply of energy. In addition, there is a portfolio of contracts that comprises forward positions, usually short-term. For this portfolio, there is no purchase commitment with a sales contract. |
(iii) | On April 9, 2020, the Company entered into a shares purchase and derivatives negotiation plan, or the Total Return Swap, with Banco Santander (Brasil) S.A. – Cayman Branch and Santander Fundo de Investimento Amazonas Multimercado Crédito Privado Investimento no Exterior. Pursuant to the Total Return Swap, the Santander Fund will be able to purchase, on its own behalf, common shares issued by Cosan S.A., and Santander Cayman will be able to enter into equity swap transactions on its own behalf and on our behalf in connection with such shares. The maximum aggregate amount of derivatives which may be negotiated pursuant to the Total Return Swap and the maximum aggregate number of underlying Cosan S.A. shares thereunder are R$600,000 and 19,500,000, respectively. |
Notes to the interim consolidated financial statements
(In thousands of Brazilian Reais - R$)
Debt derivative financial instruments are used only for economic hedge purposes and not as speculative investments.
Fair value hedge
Currently the Company has adopted the hedge accounting of fair value for some its operations that both the hedging instruments and the hedged items are accounted for at fair value through profit or loss.
Notes to the interim consolidated financial statements
(In thousands of Brazilian Reais - R$)
The effects of the foreign currency-related hedging instruments and interest rate swaps on the Company’s financial position and performance are as follows:
| | | Book value | | Accumulated fair value adjustment |
| Notional | | September 30, 2020 | | December 31, 2019 | | September 30, 2020 | | December 31, 2019 |
Loans, financing and debentures | | | | | | | | | |
| | | | | | | | | |
Designated items | | | | | | | | | |
Debenture 3rd issue - 3rd series (Comgás) | — | | — | | (108,133) | | 575 | | (14,822) |
Debenture 5th issue - single series (Comgás) | 684,501 | | (898,092) | | (859,996) | | (29,474) | | (90,110) |
Senior notes 2023 (Cosan S.A.) | 564,070 | | (611,041) | | (438,985) | | (200,599) | | (99,541) |
Senior notes 2024 (Rumo S.A.) | 4,274,725 | | (5,064,420) | | (3,318,895) | | (2,014,958) | | (471,159) |
Senior notes 2025 (Rumo S.A.) | 1,740,550 | | (3,345,354) | | (2,182,089) | | (1,303,306) | | (295,208) |
Senior notes 2024 (Cosan Limited) | 1,128,140 | | (1,310,345) | | (903,636) | | (18,357) | | (865,908) |
Total debt | 8,391,986 | | (11,229,252) | | (7,811,734) | | (3,566,119) | | (1,836,748) |
| | | | | | | | | |
Derivative financial instruments | | | | | | | | | |
| | | | | | | | | |
Hedge instruments | | | | | | | | | |
Debenture 3rd issue swaps - 3rd series (Comgás) | — | | — | | 24,842 | | 862 | | 5,510 |
Debenture 5th issue swaps - single series (Comgás) | (684,501) | | 192,894 | | 175,262 | | 17,632 | | 88,583 |
Senior swaps notes 2023 (Cosan S.A.) | (564,070) | | 442,980 | | 227,315 | | 9,974 | | 128,357 |
Senior swaps notes 2024 (Rumo S.A.) | (4,274,725) | | 2,690,077 | | 989,022 | | 1,809,016 | | 340,264 |
Senior swaps notes 2025 (Rumo S.A.) | (1,740,550) | | 1,634,319 | | 479,481 | | 1,191,721 | | 201,679 |
Senior swaps notes 2024 (Cosan Limited) | (1,128,140) | | 541,786 | | 154,523 | | 12,385 | | 805,312 |
Derivative total | (8,391,986) | | 5,502,056 | | 2,050,445 | | 3,041,590 | | 1,569,705 |
| | | | | | | | | |
Total | — | | (5,727,196) | | (5,761,289) | | (524,529) | | (267,043) |
There is an economic relationship between the hedged item and the hedge instrument, since the terms of the interest rate and foreign exchange swap correspond to the terms of the fixed rate loan, that is, notional amount, term and payment. The Company established a 1: 1 hedge ratio for hedging relationships, since the underlying risk of the interest rate and exchange rate swap is identical to the hedged risk component. To test the effectiveness of the hedge, the Company uses the discounted cash flow method and compares the changes in the fair value of the hedge instrument with the changes in the fair value of the hedged item attributable to the hedged risk.
Notes to the interim consolidated financial statements
(In thousands of Brazilian Reais - R$)
5.9 Recognized fair value measurements
The market value of the Senior Notes are listed on the Luxembourg Stock Exchange (Note 5.5) is based on their quoted market price are as follows:
| | Company | | September 30, 2020 | | December 31, 2019 |
Senior notes 2023 | | Cosan S.A | | 100.37% | | 101.46% |
Senior notes 2024 | | Rumo S.A | | 104.96% | | 107.90% |
Senior notes 2024 | | Cosan Limited | | 103.16% | | 105.18% |
Senior notes 2025 | | Rumo S.A | | 105.04% | | 107.27% |
Senior notes 2027 | | Cosan S.A | | 106.10% | | 109.18% |
Senior notes 2028 | | Cosan S.A | | 100.37% | | - |
Senior notes 2029 | | Cosan Limited | | 103.47% | | 104.48% |
Perpetual notes | | Cosan S.A | | 102.33% | | 104.06% |
All of the resulting fair value estimates are included in level 2 except for a contingent consideration payable where the fair values have been determined based on present values and the discount rates used were adjusted for counterparty or own credit risk.
Notes to the interim consolidated financial statements
(In thousands of Brazilian Reais - R$)
The carrying amounts and fair value of financial assets and financial liabilities are as follows:
|
| | | Carrying amount | | Assets and liabilities measured at fair value |
|
| | | September 30, 2020 | | December 31, 2019 | | September 30, 2020 | | December 31, 2019 |
Assets |
| Note | | | | | | Level 1 | | Level 2 | | Level 3 | | Level 1 | | Level 2 | | Level 3 |
|
| | | | | | | | | | | | | | | | | |
Investment funds |
| 5.1 | | 2,261,993 | | 3,279,170 | | — | | 2,261,993 | | — | | — | | 3,279,170 | | — |
Marketable securities |
| 5.2 | | 3,938,125 | | 3,115,503 | | — | | 3,938,125 | | — | | — | | 3,115,503 | | — |
Other financial assets |
| | | 70,672 | | 134,637 | | 70,672 | | — | | — | | 134,637 | | — | | — |
Derivate financial instruments |
| 5.8 | | 9,857,591 | | 3,824,410 | | — | | 9,857,591 | | — | | — | | 3,824,410 | | — |
Total |
| | | 16,128,381 | | 10,353,720 | | 70,672 | | 16,057,709 | | — | | 134,637 | | 10,219,083 | | — |
|
| | | | | | | | | | | | | | | | | |
Liabilities |
| | | | | | | | | | | | | | | | | |
Loans, borrowings and debentures |
| 5.5 | | (25,770,012) | | (16,370,166) | | — | | (25,770,012) | | — | | — | | (16,370,166) | | — |
Consideration payable (i) |
| | | (235,424) | | (184,370) | | — | | (207,761) | | (27,663) | | — | | (158,275) | | (26,095) |
Derivative financial instruments |
| 5.8 | | (203,482) | | (81,051) | | — | | (203,482) | | — | | — | | (81,051) | | — |
Total |
| | | (26,208,918) | | (16,635,587) | | — | | (26,181,255) | | (27,663) | | — | | (16,609,492) | | (26,095) |
| (i) | Composed of: (i) consideration payable related to the intangible asset of the contract with ExxonMobil in the amount of R$207,761 (level 2); and (ii) variable contingent consideration payable of R$27,663 (level 3), which considers the present value of the expected payment discounted, using a risk-adjusted discount rate. The expected payment is determined considering the most likely scenario of revenue and projected EBITDA, which, in turn, determine the cash generation capacity. Significant unobservable inputs are the expected annual growth rate of revenue, the expected EBITDA margin and the 9.41% risk-adjusted discount rate. |
Notes to the interim consolidated financial statements
(In thousands of Brazilian Reais - R$)
6 Other tax receivables
| September 30, 2020 | | December 31, 2019 |
COFINS - Revenue tax | 806,212 | | 706,165 |
ICMS - State VAT | 681,640 | | 602,127 |
ICMS CIAP - State VAT | 125,423 | | 141,514 |
PIS - Revenue tax | 154,130 | | 150,099 |
Credit installment | 42,038 | | 41,516 |
Other | 63,758 | | 35,591 |
| 1,873,201 | | 1,677,012 |
| | | |
Current | 1,111,907 | | 950,246 |
Non-current | 761,294 | | 726,766 |
7 Inventories
| | September 30, 2020 | | December 31, 2019 |
Finished goods | | 515,307 | | 457,447 |
Spare parts and accessories | | 242,604 | | 236,347 |
Raw material for construction process | | 113,069 | | 55,347 |
Warehouse and other | | 8,247 | | 31,287 |
Fuels and lubricants | | 9,384 | | 6,894 |
| | 888,611 | | 787,322 |
Notes to the interim consolidated financial statements
(In thousands of Brazilian Reais - R$)
8 Investments in associates
8.1 Investments in subsidiaries and associates
Cosan’s subsidiaries are listed below:
| September 30, 2020 | | December 31, 2019 |
Directly owned subsidiaries | | | |
Cosan Logística S.A. | 73.48% | | 73.49% |
Cosan S.A. (iii) | 66.33% | | 64.59% |
Cosan Limited Partners Brasil Consultoria Ltda. | 60.00% | | 60.00% |
Sinlog Tecnologia em Logística S.A. | 64.52% | | 47.62% |
| | | |
Interest of Cosan S.A. in its subsidiaries | | | |
Comgás | — | | 99.15% |
Compass Gás e Energia | 99.01% | | — |
Cosan Lubes Investments Limited (CLI) (i) | 70.00% | | 70.00% |
Cosan Cayman II Limited | 100.00% | | 100.00% |
Cosan Global Limited | 100.00% | | 100.00% |
Cosan Investimentos e Participações S.A. | 100.00% | | 100.00% |
Cosan Luxembourg S.A. (ii) | 100.00% | | 100.00% |
Cosan Overseas Limited | 100.00% | | 100.00% |
Pasadena Empreendimentos e Participações S.A. | 100.00% | | 100.00% |
Payly Soluções de Pagamentos S.A. | 75.00% | | 75.00% |
Rumo S.A. (iv) | 2.16% | | 1.71% |
Cosan Logística S.A. | 0.10% | | 0.10% |
| | | |
Interest of Cosan Lubes Investments Limited in its subsidiaries | | | |
Moove Lubricants Limited | 100.00% | | 100.00% |
Cosan Cinco S.A. | 100.00% | | 100.00% |
Airport Energy Limited | 100.00% | | 100.00% |
Airport Energy Services Limited | 100.00% | | 100.00% |
Wessesx Petroleum Limited | 100.00% | | 100.00% |
Stanbridge Group Limited | 100.00% | | 100.00% |
Cosan Lubricants España S.L.U. | 100.00% | | 100.00% |
Techniques ET Technologies Appliquees SAS | 75.00% | | 75.00% |
Cosan Lubrificantes S.R.L. | 98.00% | | 98.00% |
Lubrigrupo II - Comércio e Distribuição | 100.00% | | 100.00% |
de Lubrificantes SA | 100.00% | | 100.00% |
Comma Oil & Chemicals Marketing SRL | 100.00% | | 100.00% |
Comma Otomotiv Yag Ve Kimyasallari | 100.00% | | 100.00% |
Pazarlama Limited Sirketi | 100.00% | | 100.00% |
Comma Oil & Chemicals Marketing B | 100.00% | | 100.00% |
Commercial Lubricants Moove Corp | 100.00% | | 100.00% |
Cosan Lubrificantes e Especialidades S.A. | 100.00% | | 100.00% |
Cosan US, Inc. | 100.00% | | 100.00% |
Ilha Terminal Distribuição de Produtos Derivados de Petróleo Ltda. | 100.00% | | 100.00% |
Zip Lube S.A. | 100.00% | | 100.00% |
Cosan Paraguay S.A. | 100.00% | | 100.00% |
Notes to the interim consolidated financial statements
(In thousands of Brazilian Reais - R$)
| September 30, 2020 | | December 31, 2019 |
Interest of Cosan Logística S.A. in its subsidiaries | | | |
Rumo S.A. | 28.19% | | 28.47% |
Rumo Malha Oeste S.A. | 28.47% | | 28.47% |
Rumo Malha Paulista S.A. | 28.47% | | 28.47% |
Rumo Malha Sul S.A. | 28.47% | | 28.47% |
Rumo Malha Norte S.A. | 28.40% | | 28.40% |
Rumo Malha Central S.A. | 28.47% | | 28.47% |
Elevações Portuárias S.A. | 28.47% | | 28.47% |
Logispot Armazéns Gerais S.A. | 14.52% | | 14.52% |
Rumo Luxembourg Sarl | 28.47% | | 28.47% |
Rumo Intermodal S.A. | 28.47% | | 28.47% |
Boswells S.A. | 28.47% | | 28.47% |
ALL Argentina S.A. | 28.47% | | 28.47% |
Paranaguá S.A. | 28.47% | | 28.47% |
ALL Armazéns Gerais Ltda. | 28.47% | | 28.47% |
Portofer Ltda. | 28.47% | | 28.47% |
ALL Mesopotâmica S.A. | 20.09% | | 20.09% |
ALL Central S.A. | 20.94% | | 20.94% |
Servicios de Inversión Logística Integrales S.A | 28.47% | | 28.47% |
Brado Logística e Participações S.A. | 17.71% | | 17.71% |
Brado Logística S.A. | 17.71% | | 17.71% |
| (i) | On March 31, 2020, Cosan Lubes Investments Limited (“CLI”) received R$65,478 due to the satisfaction of conditions precedent on December 31, 2019, as a result and pursuant to the terms of the investment agreement between the CLI and CVC Fund VII (“CVC”). |
|
|
|
| (ii) | Management concluded that there are no material uncertainties that put the subsidiaries' operational continuity in doubt. Despite presenting on September 30, 2020 a combined investment amount with an unsecured liability of R$ 442,645, as shown below, no events or conditions were identified that, individually or collectively, could raise significant doubts as to the ability to maintain their continuity operational. The subsidiaries have the financial support of the Company.
|
|
|
|
| (iii) | On June 30, 2020, 6,291,200 shares were repurchased ordinary shares in the amount of R$ 318,828, with a maximum unit cost of R$ 61.24, a minimum unit cost of R$ 47.37 and an average unit cost of R$ 52.01. These shares represent 4.87% of Cosan's issued and outstanding common shares. |
|
|
|
| (iv) | The subsidiary Cosan SA has 40,065,607 shares, representing 2.16% of the total shares of Rumo SA (of which 13,333,333 shares were acquired through the issuance of a primary public offering, representing R$ 290,000, settled in cash, in 27 August 2020, according to the relevant fact disclosed). And 477,196 shares, representing 0.10% of the total shares of Cosan Logística, at market value, where it uses the measurement methodology at fair value and not the equity method. On September 30, 2020, the share price of Rumo SA and Cosan Logística was R$ 19.06 and R$ 17.70 (on December 31, 2019, R$ 26.10 and R$ 23.20), respectively. |
Notes to the interim consolidated financial statements
(In thousands of Brazilian Reais - R$)
Set out below are the associates as at September 30, 2020 which are material to the Company:
| | Shares issued by the associate | | Shares held by Cosan | | Cosan ownership interest | | Economic benefit (%) |
Radar II Propriedades Agrícolas S.A. | | 81,440,222 | | 24,920,708 | | 51.00% | | 3.00% |
Radar Propriedades Agrícolas S.A. | | 1,735,703 | | 531,125 | | 51.00% | | 2.51% |
Tellus Brasil Participações S.A. | | 120,920,492 | | 61,359,624 | | 50.74% | | 5.00% |
Janus Brasil Participações S.A. | | 136,928,272 | | 69,361,678 | | 50.77% | | 5.00% |
| | At January 1, 2020 | | Interest in earnings of subsidiaries | | | Other comprehensive income | | Dividends | | Increase/ reduction of capital |
| Other | | At September 30, 2020 |
Tellus Brasil Participações S.A. | | 102,342 | | 2,850 | | | — | | (2,974) | | — |
| — | | 102,218 |
Janus Brasil Participações S.A. | | 126,087 | | 1,668 | | | — | | (2,514) | | 1,132 |
| — | | 126,373 |
Radar Propriedades Agrícolas S.A | | 59,861 | | 1,119 | | | 14 | | — | | — |
| — | | 60,994 |
Radar II Propriedades Agrícolas S.A | | 31,976 | | 696 | | | 70 | | (191) | | — |
| — | | 32,551 |
Other | | 57,441 | | 7,645 | | | 328 | | (7,184) | | 10 |
| (6,449) | | 51,791 |
| | 377,707 | | 13,978 | | | 412 | | (12,863) | | 1,142 |
| (6,449) | | 373,927 |
Notes to the interim consolidated financial statements
(In thousands of Brazilian Reais - R$)
8.2 Acquisition of subsidiaries
On January 30, 2020, the subsidiary Cosan completed the acquisition of 100% of the capital of the following companies:
Acquired name | Description of the operation |
Compass Comercializadora de Energia Ltda | Natural gas and electricity trading |
Compass Geração Ltda | Natural gas and electricity trading |
Compass Energia Ltda | No operation |
Black River Participações Ltda | No operation |
Accurate and reliable estimates of the purchase price were made to determine the amount of goodwill paid on the transaction. Goodwill is the difference between the value of the net assets acquired and the price paid for the shares.
The Company, through independent consultants, estimated the fair value of all assets and liabilities of the acquisition date, including fixed assets, customer portfolios, brands and, possibly long-term loans. No material differences were identified between fair value and book value, and the net price paid was fully allocated to goodwill.
The balances of the acquired entities comprise assets and liabilities measured at fair value and, therefore, no adjustments to fair value and accounting policies were made.
Notes to the interim consolidated financial statements
(In thousands of Brazilian Reais - R$)
a) Identifiable assets acquired and liabilities assumed
The fair value of the assets and liabilities acquired is shown below:
| | Compass Comercializadora | | Compass Geração | | Compass Energia | | Total |
| | | | | | | | |
Cash and cash equivalents | | 4,539 | | 177 | | 37 | | 4,753 |
Trade receivables | | 12,384 | | 149,163 | | - | | 161,547 |
Advance of suppliers | | 15 | | - | | - | | 15 |
Other current tax receivable | | 134 | | 89 | | 31 | | 254 |
Derivative financial instruments | | 1,377 | | - | | - | | 1,377 |
Investments in associates | | 9 | | 28 | | - | | 37 |
Property, plant and equipment | | 69 | | - | | - | | 69 |
Trade payables | | (13,585) | | (83,669) | | - | | (97,254) |
Other taxes payable | | - | | (162) | | - | | (162) |
Other current liabilities | | (97) | | - | | - | | (97) |
Other financial liabilities | | - | | (48.007) | | - | | (48,007) |
Dividends payable | | - | | (508) | | - | | (508) |
Payables to related parties | | - | | (17,063) | | - | | (17,063) |
Deferred tax liabilities | | (468) | | - | | - | | (468) |
Total identifiable assets, net | | 4,377 | | 48 | | 68 | | 4,493 |
b) Preliminary goodwill
The fair value on the date of acquisition of goodwill consisted of the following:
| Total |
Consideration transferred (i) | 99,385 |
Total net assets acquired and liabilities assumed at fair value | 4,493 |
Preliminary goodwill | 94,892 |
(i) Consideration transferred net of acquired cash R$ 94,631.
Information obtained about facts and circumstances existing on the acquisition date may result in adjustments to the allocation of goodwill. The goodwill of R$ 94,892 comprises the amount of future economic benefits from the acquisition.
Notes to the interim consolidated financial statements
(In thousands of Brazilian Reais - R$)
Goodwill represents the portion of the purchase price greater than the sum of the net fair value of all assets acquired in the acquisition and liabilities assumed in the process. The useful life of the goodwill is indefinite and the balance of this asset is evaluated annually by the Company, or when there is an indication of impairment, using the discounted cash flow method.
| Nature | | Evaluation methodology | Fair value | Useful life |
Goodwill | Represent the portion of the purchase price that is higher than the sum of the net fair value of all of the assets purchased in the acquisition and the liabilities assumed in the process. | Discounted cash flow | 94,892 | | Indefinite |
Had the subsidiaries acquired been consolidated since January 1, 2020, the result for the period ended September 30, 2020 would present a net revenue of R$9,729,661 and net profit of R$270,254.
8.3 Non-controlling interests in subsidiaries
The following table summarizes the information relating to each of the Company’s subsidiary in which non-controlling shareholders hold significant interest. The amounts disclosed for each subsidiary are before inter-company elimination.
| Shares issued by the subsidiary | | Shares held by non-controlling shareholders | | Non-controlling interest |
Compass Gás e Energia | 628,487,690 | | 5,402,779 | | 0.99% |
Comgás | 132,520,587 | | 1,124,363 | | 0.85% |
Logispot | 2,040,816 | | 1,000,000 | | 49.00% |
Rumo | 1,559,015,898 | | 1,115,164,072 | | 71.53% |
Brado Participações | 12,962,963 | | 4,897,407 | | 37.78% |
Rumo Malha Norte | 1,189,412,363 | | 3,144,187 | | 0.26% |
Cosan Lubes | 34,963,764 | | 10,489,129 | | 30.00% |
Cosan S.A. | 394,210,000 | | 132,924,458 | | 33.67% |
Cosan Logística S.A. | 463,224,241 | | 122,813,171 | | 26.52% |
Payly | 44,861,170 | | 11,215,293 | | 25.00% |
Sinlog Tecnologia em Logística S.A. | 21,000 | | 10,000 | | 35.48% |
TTA | 10,521 | | 2,630 | | 25.00% |
The following table summarizes the information relating to each of the Company’s subsidiaries that has material non-controlling interests, before any intra-group elimination.
49
Notes to the interim consolidated financial statements
(In thousands of Brazilian Reais - R$)
| At January 1, 2020 | | Interest in earnings of subsidiaries | | Sales or purchase of interests | | Other comprehensive income | | Dividends | | Capital increase / (decrease) | | Other | | At September 30, 2020 | | |
Cosan S.A. | 3,604,875 | | 132,381 | | (310,223) | | 55,011 | | — | | — | | (6,822) | | 3,475,222 | | — |
Cosan Logística S.A. | 630,185 | | 19,132 | | 13,858 | | 2,160 | | (5) | | — | | (405) | | 664,925 | | — |
Comgás | 24,569 | | 6,554 | | — | | (11) | | (1,158) | | — | | 14 | | 29,968 | | — |
Compass Gás e Energia (i) | — | | 6,124 | | 30,431 | | 17 | | — | | — | | 3 | | 36,575 | | — |
Cosan Lubes | 470,497 | | 27,467 | | — | | 75,540 | | — | | — | | — | | 573,504 | | — |
Rumo S.A. | 6,058,973 | | 210,157 | | 4,417,906 | | 6,956 | | (2,262) | | — | | 6,560 | | 10,698,290 | | — |
Logispot Armazéns | 34,218 | | 1,080 | | — | | — | | — | | — | | — | | 35,298 | | — |
Other | 15,299 | | 5,716 | | — | | 4,669 | | (10,373) | | 6,666 | | 3,076 | | 25,053 | | — |
| 10,838,616 | | 408,611 | | 4,151,972 | | 144,342 | | (13,798) | | 6,666 | | 2,426 | | 15,538,835 | | |
| (i) | On January 30, 2020, a capital increase was made at Compass Gás e Energia, through the subscription of 6,222,650 registered shares in favor of non-controlling shareholders, totaling a total amount of R$ 75,000 (equivalent to 0,99% of the share capital of Compass Gás e Energia), generating a adjustment of R$ 44,569 in the investment amount held by Cosan S.A., due to the change in the percentage of equity interest. |
|
|
|
| (ii) | The movement of contributions made by shareholders is composed as follows: |
| September 30, 2020 |
Capital payment, Rumo S.A. | 6,306,106 |
Capital payment, Payly Soluções de Pagamentos S.A. | 6,666 |
(-) Elimination of Cosan Logística | (1,710,000) |
(-) Elimination of Cosan S.A. | (290,000) |
| 4,312,772 |
Notes to the interim consolidated financial statements
(In thousands of Brazilian Reais - R$)
9 Investments in joint ventures
Changes to investments in joint ventures were as follows:
| Raízen Combustíveis S.A. | | Raízen Energia S.A. | | Total |
Shares issued by the joint venture | 1,661,418,472 | | 7,243,283,198 | | |
Shares held by Cosan | 830,709,236 | | 3,621,641,599 | | |
Cosan ownership interest | 50% | | 50% | | |
| | | | | |
| | | | | |
Interest in earnings of joint ventures as at September 30, 2019 | 563,987 | | (53,559) | | 510,428 |
| | | | | |
At January 1, 2020 | 3,212,601 | | 4,336,359 | | 7,548,960 |
Interest in earnings of joint ventures | 140,625 | | 58,265 | | 198,890 |
Other comprehensive (losses) income | 514,966 | | (548,042) | | (33,076) |
Interest on capital (i) | (56,120) | | — | | (56,120) |
Dividends | — | | (417) | | (417) |
At September 30, 2020 | 3,812,072 | | 3,846,165 | | 7,658,237 |
(i) Amount proposed but not paid in the period.
Notes to the interim consolidated financial statements
(In thousands of Brazilian Reais - R$)
According to the terms of the jointly-controlled subsidiary - Raizen, the subsidiary Cosan is responsible for certain legal proceedings that existed before the formation of Raizen, net of judicial deposits on April 1, 2011, as well as tax installments under the terms of the tax amnesty and Refinancing program recorded in “Other taxes payable”. In addition, Cosan granted Raizen access to a credit line (stand-by) in the amount of US$ 350,000 thousand, unused on September 30, 2020.
The statement of financial position and statement of profit or loss of the joint ventures are disclosed in Note 4 – Segment information.
As of September 30, 2020, the Company was in compliance with the covenants of the contracts that govern the respective joint ventures.
10 Property, plant and equipment, intangible assets, goodwill, right-of-use assets and contract asset
10.1 Property, plant and equipment
a) Reconciliation of carrying amount
| Land, buildings and improvements | | Machinery, equipment and facilities | | Railcars and locomotives (i) | | Permanent railways | | Construction in progress | | Other | | Total |
Cost | | | | | | | | | | | | | |
At December 31, 2019 | 1,186,365 | | 1,163,862 | | 6,000,272 | | 6,724,322 | | 1,509,025 | | 434,555 | | 17,018,401 |
Additions | 78 | | 2,061 | | 14,950 | | 840 | | 2,102,642 | | 789 | | 2,121,360 |
Disposals | (576) | | (818) | | (85,828) | | — | | (123) | | (16,020) | | (103,365) |
Transfers (iii) | 29,281 | | 128,139 | | 433,844 | | 486,621 | | (1,095,189) | | 61,319 | | 44,015 |
Effect of exchange rate fluctuations | 22,803 | | 34,365 | | — | | — | | 626 | | 19,701 | | 77,495 |
At September 30, 2020 | 1,237,951 | | 1,327,609 | | 6,363,238 | | 7,211,783 | | 2,516,981 | | 500,344 | | 19,157,906 |
| | | | | | | | | | | | | |
Depreciation and impairment losses | | | | | | | | | | | | | |
At December 31, 2019 | (360,434) | | (532,019) | | (1,914,789) | | (2,020,767) | | (6,870) | | (30,386) | | (4,865,265) |
Additions | (47,147) | | (103,206) | | (427,194) | | (392,979) | | — | | (38,005) | | (1,008,531) |
Disposals | 7 | | 641 | | 82,134 | | — | | — | | 13,032 | | 95,814 |
Transfers (iii) | (7,333) | | (38,107) | | (1,900) | | — | | 1,900 | | (18,299) | | (63,739) |
Impairment | (2,811) | | (8,614) | | (27,391) | | (52,224) | | (15,100) | | — | | (106,140) |
Effect of exchange rate fluctuations | (8,994) | | (17,912) | | — | | — | | — | | (10,239) | | (37,145) |
At September 30, 2020 | (426,712) | | (699,217) | | (2,289,140) | | (2,465,970) | | (20,070) | | (83,897) | | (5,985,006) |
| | | | | | | | | | | | | |
At December 31, 2019 | 825,931 | | 631,843 | | 4,085,483 | | 4,703,555 | | 1,502,155 | | 404,169 | | 12,153,136 |
At September 30, 2020 | 811,239 | | 628,392 | | 4,074,098 | | 4,745,813 | | 2,496,911 | | 416,447 | | 13,172,900 |
Notes to the interim consolidated financial statements
(In thousands of Brazilian Reais - R$)
(i) |
| On September 30, 2020, wagons and locomotives in the amount of R$ 745,203 (R$ 745,203 at December 31, 2019) were pledged to guarantee bank loans. (Note 5.5); |
(ii) |
| They are substantially transfers from property, plant and equipment under construction as a result of the capitalization of said assets. |
In the period ended June 30, 2020, the Company identified impairment indicators for the cash generating unit represented by the Rumo Malha Oeste concession: i) the network recorded a significant reduction in the volume transported due to operational problems on the road caused by the strong rains in the first quarter, causing management to seek alternatives to perform certain contracted volumes, volumes that supported the cash flow projection of that cash-generating unit until then; ii) the Management's decision to file the request for re-bidding creates uncertainty about the period in which Malha will be the operator, since it depends on the progress of the process. Accordingly, the Company recorded an impairment loss of R$ 107,106 (of which R$ 106,140 related to fixed assets and R$ 966 related to right to use assets, in “Other net income (expenses)”.
The determination of the recoverability of the assets depends on certain key assumptions, as described above, which are influenced by the market, technological and economic conditions in force at the time that this recovery is tested and, therefore, it is not possible to determine whether further losses by reduction recovery will occur in the future and, if they occur, whether they would be material.
For the quarter ended September 30, 2020, the Company did not identify the need to record additional provision for impairment.
52
Notes to the interim consolidated financial statements
(In thousands of Brazilian Reais - R$)
10.2 Intangible assets and goodwill
| | | | | | | | | | | | | |
| Goodwill | | Concession rights | | Operating license | | Trademarks | | Customer relationships | | Other | | Total |
Cost | | | | | | | | | | | | | |
At December 31, 2019 | 904,977 | | 18,024,518 | | 435,795 | | 46,170 | | 829,091 | | 387,278 | | 20,627,829 |
Additions | 3,778 | | 4,019 | | — | | — | | 72,087 | | 9,730 | | 89,614 |
Business combination (i) | 94,892 | | — | | — | | — | | — | | — | | 94,892 |
Disposals | — | | (40,218) | | — | | — | | (92) | | (2,526) | | (42,836) |
Transfers | — | | 417,880 | | — | | 3,697 | | 13,086 | | 54,995 | | 489,658 |
Effect of exchange rate fluctuations | 94,703 | | — | | — | | 14,977 | | 71,914 | | 14,882 | | 196,476 |
At September 30, 2020 | 1,098,350 | | 18,406,199 | | 435,795 | | 64,844 | | 986,086 | | 464,359 | | 21,455,633 |
| | | | | | | | | | | | | |
Amortization and Impairment: | | | | | | | | | | | | | |
At December 31, 2019 | — | | (2,884,699) | | (236,122) | | (9,201) | | (410,449) | | (243,699) | | (3,784,170) |
Additions | — | | (361,215) | | (8,830) | | — | | (62,776) | | (66,296) | | (499,117) |
Disposals | — | | 12,572 | | — | | — | | 75 | | 2,265 | | 14,912 |
Transfers | — | | (10) | | — | | — | | 4,853 | | 867 | | 5,710 |
Effect of exchange rate fluctuations | — | | — | | — | | — | | (19,096) | | (7,790) | | (26,886) |
At September 30, 2020 | — | | (3,233,352) | | (244,952) | | (9,201) | | (487,393) | | (314,653) | | (4,289,551) |
| | | | | | | | | | | | | |
At December 31, 2019 | 904,977 | | 15,139,819 | | 199,673 | | 36,969 | | 418,642 | | 143,579 | | 16,843,659 |
At September 30, 2020 | 1,098,350 | | 15,172,847 | | 190,843 | | 55,643 | | 498,693 | | 149,706 | | 17,166,082 |
(i) For more details, see Note 8.2.
a) Capitalization of borrowing costs
Capitalized borrowing costs for the period ended September 30, 2020, R$ 45,753 was capitalized at an average rate of 5.26% p.a. (R$13,414 and 7.95 % p.a. on September 30, 2019).
Notes to the interim consolidated financial statements
(In thousands of Brazilian Reais - R$)
b) Amortization methods and useful lives
Intangible assets (excluding goodwill) | Annual rate of amortization | | September 30, 2020 | | December 31, 2019 |
| | | | | |
Comgás (i) | During the term of the concession and extension of this date | | 8,249,840 | | 8,129,822 |
Rumo(ii) | | 6,923,007 | | 7,009,997 |
| | | 15,172,847 | | 15,139,819 |
| | | | | |
Operating license for port terminal (iii) | 4.00% | | 190,843 | | 199,673 |
| | | | | |
Trademarks: | | | | | |
Comma | Undefined | | 55,643 | | 36,969 |
| | | 55,643 | | 36,969 |
Customers relationship: | | | | | |
Comgás | 20.00% | | 186,818 | | 161,786 |
Moove | 8.70% | | 311,875 | | 256,856 |
| | | 498,693 | | 418,642 |
Other | | | | | |
Software license | 20.00% | | 91,559 | | 81,669 |
Other | | | 58,147 | | 61,910 |
| | | 149,706 | | 143,579 |
| | | | | |
Total | | | 16,067,732 | | 15,938,682 |
| (i) | Refers to the intangible asset for the public gas distribution service concession, which represents the right to charge users for the supply of gas, comprised of: (i) the concession rights recognized in the business combination and (ii) concession assets; |
|
| |
| (ii) | Refers to the concession right agreement of Rumo Malha Norte S.A., which will be amortized until the end of the concession in 2079; |
|
| |
| (iii) | Port operating license and customer relationships of Rumo S.A., from the business combination. |
c) Impairment testing of cash-generating units (“CGU”) goodwill
The Company annually tests the recoverable amounts of goodwill arising from business combinations. Property, plant and equipment and intangible assets with finite lives that are subject to depreciation and amortization are tested for impairment whenever events or changes in circumstances indicate that the carrying amount may not be recoverable.
For the purpose of impairment analysis, concession contracts were defined as cash generating units, each recorded on separated legal entities. The basis for annual assessment and testing on September 30, 2020.
For the nine months ended, an impairment test was carried out (Note 10.1) and the amount of R$107,106 was recognized as due provisions.
Notes to the interim consolidated financial statements
(In thousands of Brazilian Reais - R$)
10.3 Right-of-use assets
| Land, buildings and improvements | | Machinery, equipment and facilities | | Railcars and locomotives | | Software | | Vehicles | | Port and rail infrastructure | | Total |
Cost: | | | | | | | | | | | | | |
At December 31, 2019 | 247,430 | | 10,718 | | 1,038,641 | | 66,931 | | 14,259 | | 3,803,954 | | 5,181,933 |
Additions (i) | 105,072 | | 4,479 | | — | | — | | — | | 3,406,560 | | 3,516,111 |
Contractual adjustments | 10,540 | | 7,512 | | 1,649 | | 15,438 | | (104) | | 64,940 | | 99,975 |
Disposals | (396) | | — | | — | | — | | — | | — | | (396) |
Currency translation adjustments | 5,838 | | 507 | | — | | — | | — | | — | | 6,345 |
At September 30, 2020 | 368,484 | | 23,216 | | 1,040,290 | | 82,369 | | 14,155 | | 7,275,454 | | 8,803,968 |
| | | | | | | | | | | | | |
At December 31, 2019 | (78,965) | | (3,074) | | (365,657) | | (7,594) | | (6,457) | | (250,456) | | (712,203) |
Additions | (26,722) | | (5,304) | | (41,244) | | (3,898) | | (4,935) | | (160,139) | | (242,242) |
Transfers | (44) | | — | | — | | — | | — | | — | | (44) |
Impairment | — | | (1,643) | | — | | — | | — | | (966) | | (2,609) |
Disposals | 198 | | — | | — | | — | | — | | — | | 198 |
Currency translation adjustments | 4,188 | | (222) | | (1,415) | | — | | — | | — | | 2,551 |
At September 30, 2020 | (101,345) | | (10,243) | | (408,316) | | (11,492) | | (11,392) | | (411,561) | | (954,349) |
| | | | | | | — | | | | | | |
At December 31, 2019 | 168,465 | | 7,644 | | 672,984 | | 59,337 | | 7,802 | | 3,553,498 | | 4,469,730 |
At September 30, 2020 | 267,139 | | 12,973 | | 631,974 | | 70,877 | | 2,763 | | 6,863,893 | | 7,849,619 |
| (i) | Recognition of the grant amount and update of the lease, by renewing the concession contract of the subsidiary Rumo Malha Paulista S.A. |
10.4 Contract asset
Accounting policy Contract assets are measured at acquisition cost, including capitalized borrowing costs. When the assets enter into operation, the depreciable amounts in the concession contract are transferred to intangible assets. Comgás reassesses the useful life, whenever this assessment indicates that the amortization period will exceed the term of the concession contract, part of the asset is converted into a financial asset, as it represents an accounts receivable from the granting authority. This classification is in accordance with IFRIC 12 - Concession Contracts. |
Notes to the interim consolidated financial statements
(In thousands of Brazilian Reais - R$)
| Contract asset |
At December 31, 2019 | 600,541 |
Additions | 642,996 |
Transfer to intangible (i) | (496,091) |
At September 30, 2020 | 747,446 |
(i) The amount of the transfers also includes a portion of the intangible asset that was reclassified to a financial asset in accordance with IFRIC 12.
11 Concessions payable
Accounting policy: The Company records in this account the balance of the lease installments involved in disputes with the Granting Authority. The initial registration takes place at the amount of the installment at maturity, by transferring the “Liabilities for lease” account. Subsequently, the values are corrected by Selic. Balances in installments with the Granting Authority are maintained in this account. The initial registration takes place at the amount that was left over from the resolution of the dispute. The amounts are corrected by Selic until payment. Balances payable as a concession for concession rights (“Concessions”) are also recorded in this account, initially recorded against intangible assets. Subsequent measurement occurs at the effective rate. |
The Company, through its subsidiaries, is a party to sub-concession and lease agreements with the Government. The main liabilities and provisions generated by the contracts are:
Notes to the interim consolidated financial statements
(In thousands of Brazilian Reais - R$)
a) Lease and concession instalments and balances in dispute
| September 30, 2020 | | December 31, 2019 |
Lease and concession in dispute: | | | |
Rumo Malha Paulista | 101,871 | | 1,870,018 |
Rumo Malha Oeste | 1,598,680 | | 1,528,238 |
| 1,700,551 | | 3,398,256 |
Installment leases: | | | |
Rumo Malha Paulista | 1,180,234 | | — |
| 1,180,234 | | — |
Concessions: | | | |
Rumo Malha Sul | 38,794 | | 36,621 |
Rumo Malha Paulista | 23,103 | | 20,003 |
| 61,897 | | 56,624 |
| | | |
Total | 2,942,682 | | 3,454,880 |
| | | |
Current | 113,248 | | 9,847 |
Non-current | 2,829,434 | | 3,445,033 |
| 2,942,682 | | 3,454,880 |
Lease and concession under litigation:
Rumo Malha Oeste pleads for the reestablishment of the economic and financial balance, lost due to the cancellation of transportation contracts existing at the time of privatization, constituting a change in the regulatory scenario and conditions established in the Privatization Notice - besides, the growth forecasts that defined the value of the business did not materialize. The lawsuit is pending before the Federal Regional Court of the 2nd Region. The amount referring to the Company's overdue installments was guaranteed by the acquisition of public debt securities (Financial Treasury Bills - FTB). In March 2008, the invested obtained authorization to replace the guarantee with a bank guarantee and in May 2008 the subsidiary redeemed the amounts. In December 2014, a decision was handed down that upheld the lawsuit, recognizing the occurrence of economic and financial imbalance in the contracts. In December 2015, a request for replacement of letters of guarantee presented by the subsidiary with guarantee insurance was granted. An appeal judgment is pending before the TRF. Management, supported by the opinion of its lawyers, assesses the chances of success as probable but maintains the record of the liability because it is a contractual obligation not yet withdrawn from the subsidiary and because the amount is still pending.
Notes to the interim consolidated financial statements
(In thousands of Brazilian Reais - R$)
Also in the context of the disputes involving the Western Network, in January 2020, the National Land Transport Agency (ANTT) decided to initiate an Ordinary Administrative Process to generate a conclusive report as to the suitability, or not, of the declaration of expiry of the concession of the Malha Oeste by the Union. The analysis will be conducted by a commission to be appointed by the Infrastructure and Railroad Cargo Transport Services area. Management, supported by the opinion of its lawyers, assesses the risk of loss as possible.
On July 21, 2020, the subsidiary filed with the National Land Transportation Agency (ANTT), a request to join a process of relicitation to third parties of the object of the Concession Agreement entered into between Malha Oeste and the Union, through the Ministry of Transportes (“Relicitation Process”), pursuant to Law No. 13,448 of June 5, 2017 and regulated by Decree No. 9,957 of August 7, 2019.
Judicial deposits at September 30, 2020 and December 31, 2019 concerning the above claims totaled:
| September 30, 2020 | | December 31, 2019 |
Rumo Malha Paulista S.A. | — | | 119,806 |
Rumo Malha Oeste S.A. | 22,119 | | 21,703 |
| 22,119 | | 141,509 |
The judicial deposits of the subsidiary Rumo Malha Paulista linked to the balance in litigation on rebalancing the lease and concession contract were converted in favor of the Brazilian Federal Government in the offsetting of balances resulting from the agreement signed between the parties in the process of renewing the contract.
Installment leases:
As a condition for entering into the renewal amendment for Rumo Malha Paulista, there was a need for the Company to resolve the dispute involving the economic and financial rebalancing of the original contract. To this end, an agreement was signed between Rumo Malha Paulista, Brazilian Federal Government and ANTT, in which it was agreed: i) a credit in favor of the Company related to labor liens paid up to 2005; ii) the conversion of existing judicial deposits in favor of the Union; iii) an uncontroversial balance in favor of the Federal Government, divided into eight annual installments adjusted by Selic (balance transferred from the “Lease and concession under litigation” account to “Leased installments”); iv) a portion of liabilities to be offset against potential credits in favor of the Company, these credits, subject to the assessment to be carried out by a working group involving the parties (balance maintained in the “Lease and concession under litigation” account).
Notes to the interim consolidated financial statements
(In thousands of Brazilian Reais - R$)
The effects of the negotiation above resulted in the recognition of a gain of R$ 479,563 (R$ 348,319 in other expenses and income Note 20 and R$ 131,243 in the financial result, Note 21).
As a result of the agreement, suspensions of the proceedings for return lawsuits filed by Rumo against the Brazilian Federal Government were required to determine labor claims that were not part of the agreement (from 2005) and which will be the subject of an investigation to be carried out by working group involving the parties. In parallel, the parties will submit a request for judicial approval of the agreement in the records of the economic and financial rebalancing action of the contract.
Notes to the interim consolidated financial statements
(In thousands of Brazilian Reais - R$)
b) Leases and grants under IFRS16
| September 30, 2020 | | December 31, 2019 |
Leases: | | | |
Rumo Malha Sul | 503,658 | | 532,496 |
Rumo Malha Paulista | 408,902 | | 377,944 |
Rumo Malha Oeste | 212,630 | | 216,096 |
Elevações Portuárias | 77,624 | | 74,584 |
Portofer | 12,975 | | 13,435 |
| 1,215,789 | | 1,214,555 |
| | | |
Grants: | | | |
Rumo Malha Paulista (renewal) (i) | 479,502 | | - |
Malha Central(i) | 478,669 | | 2,728,931 |
| 958,171 | | 2,728,931 |
| | | |
Total | 2,173,960 | | 3,943,486 |
| | | |
Current | 208,868 | | 402,991 |
Non-current | 1,965,092 | | 3,540,495 |
| 2,173,960 | | 3,943,486 |
(i) On September 15, 2020, the subsidiary Cosan Logística prepaid part of the concession liabilities.
c) Investment commitments
Sub-concession contracts to which the Company, through its subsidiaries, is a party, often includes commitments to execute investments with certain characteristics during the term of the contract. Can be highlighted:
The renewal addendum to the concession of Malha Paulista, which foresees the execution of a set of investment projects to increase capacity and reduce urban conflicts, estimated by the agency at R$ 6,100,000 (value updated until December 2017).
The Rumo Malha Central sub-concession contract provides for investments with a fixed term (one to three years from the signing of the contract), estimated by ANTT at R$ 620,050. As of September 30, 2020, the subsidiary’s investments for R$ 424,561.
Notes to the interim consolidated financial statements
(In thousands of Brazilian Reais - R$)
The Elevações Portuárias concession and lease agreement provide for investments aimed at improving and modernizing the facilities and equipment allocated therein, estimated for R$ 340,000. At the balance sheet date, the subsidiary had made investments for R$ 261,506.
12 Sector financial assets and liabilities
Accounting policy The sectorial financial assets and liabilities are intended to neutralize the economic impacts on the result of the subsidiary Comgás, due to the difference between the cost of gas and rates contained in the ordinances issued by ARSESP (Sanitation and Energy Regulatory Agency of the State of São Paulo), and those effectively included in the tariff, at each tariff adjustment / review. These differences between the real cost and the cost considered in the tariff adjustments generate a right to the extent that the realized cost is greater than that contemplated in the tariff, or an obligation, when the costs are lower than those contemplated in the tariff. The differences are considered by ARSESP in the subsequent tariff adjustment, and are now included in the Company's tariff adjustment index. On June 10, 2020, ARSESP published Resolution No. 1,010, which provides for the mechanism for updating the weighted average cost of gas and transportation in piped gas tariffs and the mechanism for recovering the balance of the graphic account, due to variations the price of gas and transport. This mechanism aims at monthly calculation by segment of users and considering the recovery installments previously established and in the process of compensation. As provided in such ordinance, any balances in the graphic accounts existing at the end of the concession will be indemnified to the subsidiary Comgás or returned to users within 12 months before the end of the concession period. The balance consists of: (i) the previous cycle (in amortization), which represents the balance approved by ARSESP already included in the tariff and (ii) by the cycle being constituted, which are the differences that will be approved by ARSESP in the next tariff adjustment. In addition, this resolution dealt with the balance contained in the current account of taxes, which accumulated amounts related to tax credits taken advantage of by Comgás, but which essentially are part of the tariff composition and must subsequently be transferred via the tariff. With the advent of this resolution, the subsidiary Comgás understands that there is no longer significant uncertainty that would hinder the recognition of sectorial financial assets and liabilities as amounts actually receivable or payable. Accordingly, as of June 10, 2020, it recognizes the sectorial financial assets and liabilities in its financial statements with impact of the initial registration of a net sectorial financial liability of (R$92,147), of which (R$101,812) as a counterpart to the net operating revenue and cost of products sold, and R$9,665 as a counterpart to the financial result. |
Notes to the interim consolidated financial statements
(In thousands of Brazilian Reais - R$)
The change in the net sectorial financial liability (liability) for the period ended September 30, 2020 was as follows:
| | Assets Sector | | Liabilities Sector | | Total |
At January 1, 2020 | | — | | — | | — |
Cost of gas | | 279,908 | | — | | 279,908 |
Credits of taxes (i) | | — | | (530,935) | | (530,935) |
Monetary variation | | 11,831 | | — | | 11,831 |
Other revenue | | 26,945 | | — | | 26,945 |
At September 30, 2020 | | 318,684 | | (530,935) | | (212,251) |
| | | | | | |
Current | | 318,684 | | (93,414) | | 225,270 |
Non-current | | — | | (437,521) | | (437,521) |
| | 318,684 | | (530,935) | | (212,251) |
(i) PIS and COFINS credits on certain operating expenses.
13 Other taxes payable
| September 30, 2020 | | December 31, 2019 |
Tax amnesty and refinancing program - REFIS | 200,015 | | 213,360 |
ICMS – State VAT | 189,875 | | 161,254 |
COFINS – Revenue tax | 191,665 | | 84,953 |
PIS – Revenue tax | 44,261 | | 19,426 |
Social Security Charges | 29,898 | | 10,513 |
Withholding Income Tax | 5,142 | | 4,941 |
ISS – Service tax | 1,108 | | 578 |
IOF – Financial tax | 233 | | 309 |
Other | 37,093 | | 22,787 |
| 699,290 | | 518,121 |
| | | |
Current | 549,684 | | 363,051 |
Non-current | 149,606 | | 155,070 |
| 699,290 | | 518,121 |
Notes to the interim consolidated financial statements
(In thousands of Brazilian Reais - R$)
14 Income tax and social contribution
a) Reconciliation of income and social contribution tax expenses
| July 1, 2020 to September 30, 2020 | | January 1, 2020 to September 30, 2020 | | July 1, 2019 to September 30, 2019 (Restated) | | January 1, 2019 to September 30, 2019 (Restated) | |
| | | | | | | | |
Profit before taxes | 683,136 | | 1,689,730 | | 1,539,958 | | 2,826,291 | |
Income tax and social contribution nominal rate (34%) | (232,266) | | (574,508) | | (523,586) | | (960,939) | |
| | | | | | | | |
Adjustments to determine the effective rate | | | | | | | | |
Interest in earnings of investees (non-taxable income) | 78,772 | | 72,375 | | 55,004 | | 175,061 | |
Differences in tax rates on earnings / losses of overseas companies | (41,271) | | 181,977 | | 10,252 | | (28,404) | |
Granted income tax incentive | 57,779 | | 95,523 | | 65,882 | | 137,985 | |
Share-based payment transactions | 1,974 | | 9,998 | | 19,025 | | 18,472 | |
Interest on shareholders’ equity | (6,331) | | (19,081) | | (6,443) | | (21,233) | |
Non-deductible expenses (donations, gifts, etc.) | (1,164) | | (1,902) | | (697) | | (8,383) | |
Tax losses not recorded (i) | (64,541) | | (128,061) | | (18,586) | | (86,963) | |
Goodwill amortization effect | 318 | | 953 | | 318 | | 953 | |
Other | 38,348 | | 53,086 | | 11,336 | | 47,291 | |
| | | | | | | | |
Income tax and social contribution benefit (expense) - current and deferred | (168,382) | | (309,640) | | (387,495) | | (726,160) | |
| | | | | | | | |
Effective rate - % | 24.65% | | 18.32% | | 25.16% | | 25.69% | |
| (i) | Refers mainly to tax losses not recorded in subsidiaries of Rumo which under current conditions do not attend the requirements of future taxable profits that justify the recognition of the deferred tax assets. In accordance with Brazilian Federal Taxes rules those losses do not expire. |
Notes to the interim consolidated financial statements
(In thousands of Brazilian Reais - R$)
b) Deferred income tax assets and liabilities
The tax effects of temporary differences that give rise to significant portions of the Company’s deferred tax assets and liabilities are presented below:
| September 30, 2020 | | December 31, 2019 | |
Assets credit of: | | | | |
Income tax loss carry forwards | 2,580,013 | | 2,136,077 | |
Social contribution tax loss carry forwards | 943,508 | | 779,252 | |
| | | | |
Temporary differences | | | | |
Foreign exchange - Loans and borrowings | 2,393,438 | | 921,811 | |
Legal proceedings provision | 313,942 | | 305,473 | |
Impairment provision | 227,891 | | 203,057 | |
Provisions for employee benefits | 225,539 | | 214,496 | |
Allowance for doubtful accounts | 40,070 | | 26,969 | |
Regulatory asset (liability) | — | | 53,875 | |
Impairment of tax credit | 81,640 | | 79,928 | |
Share-based payment transactions | 15,562 | | 9,879 | |
Profit sharing | 20,459 | | 63,987 | |
Interest on preferred shareholders payable in subsidiaries | 168,200 | | 89,931 | |
Property, plant and equipment - useful life review | 402,831 | | 408,581 | |
Miscellaneous provisions | 365,515 | | 348,212 | |
Other | 213,203 | | 112,240 | |
Total | 7,991,811 | | 5,753,768 | |
| | | | |
(-) Deferred taxes assets net not recognized | (2,284,325) | | (2,198,164) | |
| | | | |
Liabilities credit of: | | | | |
Temporary differences | | | | |
Business combination - property, plant and equipment | 15,735 | | 27,666 | |
Tax deductible goodwill | (390,249) | | (390,249) | |
Leases | (22,958) | | (36,347) | |
Unrealized gains on derivatives instruments | (2,690,932) | | (923,672) | |
Fair value option in loans | 525,626 | | 174,596 | |
Income on formation of joint ventures | (1,135,036) | | (1,135,036) | |
Business combination - Intangible asset | (3,622,810) | | (3,663,085) | |
Provision for realization - Goodwill recorded in equity (i) | (449,155) | | — | |
Other | 289,751 | | 114,525 | |
Total | (7,480,028) | | (5,831,602) | |
| | | | |
Total of deferred taxes recorded | (1,772,542) | | (2,275,998) | |
| | | | |
Deferred income tax - Assets | 1,853,290 | | 1,607,566 | |
Deferred income tax - Liabilities | (3,625,832) | | (3,883,564) | |
Notes to the interim consolidated financial statements
(In thousands of Brazilian Reais - R$)
| (i) | In January 2020, Cosan subsidiary contributed to the capital of the subsidiary Compass Gás e Energia the investment it held in the subsidiary Comgás. As a result, the costs recorded in shareholders' equity, derived from the goodwill paid on the acquisitions of Comgás shares in voluntary tender offer occurred during the year 2019, totaling R$ 1,321,000 capital loss. Associated with this amount, a deferred income tax loss of R$ 449,000 was recorded. On the other hand, deferred income tax liabilities were recorded, canceling the effect of the result in the accounting, to be reversed when the future write-off of said goodwill. |
c) Analytical movement in deferred tax assets and liabilities
| | | Post-employment obligations | | Employee benefits | | | | Property | | | | | | |
| Tax loss and negative basis | | | | Provisions | | | Other | | Unregistered credits | | Total |
Assets | | | | | | | |
Balance on January 1, 2020 | 2,915,329 | | 214,496 | | 73,866 | | 963,639 | | 408,581 | | 1,177,857 | | (2,218,619) | | 3,535,149 |
Credited to the profit for period | 603,798 | | 11,043 | | (37,845) | | 65,419 | | (5,750) | | 60,907 | | (55,875) | | 641,697 |
Other comprehensive income (loss) | 4,394 | | — | | — | | — | | — | | 64,450 | | — | | 68,844 |
Exchange differences | — | | — | | — | | — | | — | | 1,471,627 | | (37,182) | | 1,434,445 |
Balance on September 30, 2020 | 3,523,521 | | 225,539 | | 36,021 | | 1,029,058 | | 402,831 | | 2,774,841 | | (2,311,676) | | 5,680,135 |
| | | | | | | | | | | | | | | |
| Effects on the formation of jointly-owned subsidiaries | | Intangible | | Unrealized income from derivatives | | Leases | | Debt Fair Value Adjustment | | Other | | Unregistered credits | | Total |
Liabilities | | | | | | | |
Balance on January 1, 2020 | (1,135,036) | | (3,663,085) | | (923,672) | | (36,347) | | 174,596 | | (248,058) | | 20,455 | | (5,811,147) |
Credited to the profit for period | — | | 40,275 | | (1,767,260) | | 13,168 | | 351,030 | | (285,478) | | 6,896 | | (1,641,369) |
Other comprehensive income (loss) | — | | — | | — | | 221 | | — | | 86 | | — | | 307 |
Business combination (i) | — | | — | | — | | — | | — | | (468) | | — | | (468) |
Balance on September 30, 2020 | (1,135,036) | | (3,622,810) | | (2,690,932) | | (22,958) | | 525,626 | | (533,918) | | 27,351 | | (7,452,677) |
| | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | (1,772,542) |
| (i) | For more details, see Note 8.2 |
The Company expects to realize the full deferred tax on tax losses and social contribution.
Notes to the interim consolidated financial statements
(In thousands of Brazilian Reais - R$)
15 Provision for legal proceedings and judicial deposits
The Company had provision for legal proceedings and judicial deposits recorded in the financial position at September 30, 2020 and December 31, 2019 in respect of:
| Provision for legal proceedings | | Judicial deposit |
| September 30, 2020 | | December 31, 2019 | | September 30, 2020 | | December 31, 2019 |
Tax | 605,325 | | 589,180 | | 462,493 | | 476,706 |
Civil, environmental and regulatory | 369,975 | | 332,527 | | 133,909 | | 220,933 |
Labor | 415,076 | | 432,464 | | 274,571 | | 245,818 |
| 1,390,376 | | 1,354,171 | | 870,973 | | 943,457 |
Changes in provision for legal proceedings:
| Tax | | Civil, environmental and regulatory | | Labor | | Total |
At December 31, 2019 | 589,180 | | 332,527 | | 432,464 | | 1,354,171 |
Provisions | 6,635 | | 37,915 | | 49,771 | | 94,321 |
Settlement / Write-offs | (2,590) | | (33,123) | | (88,868) | | (124,581) |
Exchange rate | — | | — | | 109 | | 109 |
Interest and exchange variation (i) | 12,100 | | 32,656 | | 21,600 | | 66,356 |
At September 30, 2020 | 605,325 | | 369,975 | | 415,076 | | 1,390,376 |
(i) Includes interest reversal.
The Company’s debts with legal proceedings are secured by assets, cash deposit, bank guarantee or insurance guarantee.
The subsidiary Cosan S.A. has indemnity actions in addition to those mentioned, which, since they are considered probable, were not recorded because they represent contingent assets.
a) Probable losses
Tax: The principal tax proceedings for which the risk of loss is probable are described below:
Notes to the interim consolidated financial statements
(In thousands of Brazilian Reais - R$)
| September 30, 2020 | | December 31, 2019 | |
Compensation with FINSOCIAL | 295,939 | | 293,291 | |
INSS - Social security | 97,642 | | 95,979 | |
State VAT - ICMS credit | 100,526 | | 97,534 | |
PIS and COFINS | 2,770 | | 2,889 | |
IPI - Excise tax credit - NT | 54,193 | | 53,693 | |
Federal income taxes | 8,667 | | 1,707 | |
Other | 45,588 | | 44,087 | |
| 605,325 | | 589,180 | |
Civil, regulatory, environmental and other claims: Company and its subsidiaries are parties to a number of civil legal claims related to (i) indemnity for material and moral damages; (ii) termination of different kinds of agreements (iii) public civil claims related to sugarcane stubble burning; and (iv) compliance with terms of conduct adjustment, among other issues.
Labor claims: Cosan and its subsidiaries are also parties to a number of labor claims filed by former employees and service providers challenging, among other matters, the payment of overtime, night shift premiums and risk premiums, the recognition of employment relationships and the reimbursement of discounts from payroll, such as social contribution and trade union charges. Additionally, we are involved in several labor administrative and judicial proceedings such as labor investigations and class actions filed by the labor prosecutor’s office regarding alleged non-compliance with certain labor regulations, including work and safety rules, labor conditions and work environment, and social assistance plans. Moreover, we entered into certain consent orders (Termos de Ajustamento de Conduta) with Brazilian authorities and in the event, we fail to comply with such consent orders, we could be subject to fines.
b) Possible losses
The principal proceedings for which we deem the risk of loss as possible are described below:
Notes to the interim consolidated financial statements
(In thousands of Brazilian Reais - R$)
| September 30, 2020 | | December 31, 2019 |
Civil | 3,598,548 | | 3,493,260 |
Labor | 954,508 | | 968,426 |
Tax | 13,153,104 | | 11,382,113 |
Regulatory | 850,981 | | 860,025 |
Environmental | 748,222 | | 679,621 |
| 19,305,363 | | 17,383,445 |
Tax:
| September 30, 2020 | | December 31, 2019 |
ICMS - State VAT | 2,934,814 | | 2,869,089 |
Federal income taxes (i) | 4,721,736 | | 3,619,834 |
IRRF - Withholding tax | 1,223,579 | | 1,030,981 |
PIS and COFINS - Revenue taxes | 1,871,122 | | 1,529,885 |
INSS - Social security and other | 214,938 | | 226,857 |
Goodwill Rumo | 84,757 | | 83,734 |
IPI - Excise tax credit - NT | 455,779 | | 451,781 |
Penalties related to tax positions | 491,609 | | 483,577 |
MP 470 - Tax installments | 307,900 | | 304,961 |
Foreign financial operation | 29,066 | | 28,701 |
Compensation with IPI - IN 67/98 | 183,275 | | 181,655 |
Stock option | 70,938 | | 70,072 |
Financial transactions tax on loan | 15,074 | | 53,765 |
Other | 548,517 | | 447,221 |
| 13,153,104 | | 11,382,113 |
| (i) | On November 5, 2012, Provence Participações S.A. (“Provence”), a company controlled by Cosan S.A., acquired Comgás from BG Gás São Paulo Investments BV (“BG”) for R$3,400,000 and recorded goodwill R$2,482,767. On December 19, 2012, Comgás incorporated Provence to simplify the corporate structure and, as a result, Comgás recorded deferred tax assets of R$844,141, related to the tax benefit on goodwill previously recorded in Provence, consumed from 2013 to 2018. Comgás received tax assessment notices from the Brazilian tax authorities, for the years ended in 2013 and 2016, related to the amortization of the goodwill paid for the acquisition in the reverse merger, in the total updated amount of R$2,293,605. |
|
|
|
|
| Comgás filed objections, considering that it correctly deducted the value added to the calculation of taxable income and the social contribution base, since: (i) the goodwill paid is supported by an appraisal report prepared by an independent consulting company; (ii) there are legal, commercial and economic factors that demonstrate the business objective and the economic substance of the operation and remove risks from other possible corporate structures; and (iii) there are decisions by the Administrative Council for Tax Appeals (“CARF”) in similar cases that recognize the validity of the tax amortization of goodwill paid. The Company's lawyers assessed the probability of loss as possible, with a remote loss bias and, therefore, no provision was recorded in accordance with IAS 37. |
In addition, the effects of IFRIC 23 - Uncertain Tax Position that could affect the accounting policies of the Company and its subsidiaries and these interim financial statements were not identified.
Notes to the interim consolidated financial statements
(In thousands of Brazilian Reais - R$)
c) Contingent assets
| (i) | On March 15, 2017, the Federal Supreme Court (“STF”) concluded the judgment of Extraordinary Appeal No. 574,706 and, under the system of general repercussion, established the thesis that the Tax on Circulation of Goods and Services (“ICMS” ) does not compose the basis for calculating the Social Integration Program (“PIS”) and the Contribution for the Financing of Social Security (“COFINS”), since this amount does not constitute company revenue / billing. That is, taxpayers have the right to exclude the amount related to ICMS highlighted in the invoice of the PIS / COFINS calculation base. There is still an approximate amount of R$ 949,462 in Comgás, related to the exclusion of ICMS on the basis of PIS and COFINS, arising from the period prior to the decision of the STF and without final judgment, which remains a contingent asset. |
|
|
|
| (ii) | On December 6, 2019, ARSESP published Resolution 933, for the purpose of non-tariff compensation to the Concessionaire, in the amount of R$ 697,233 in April 2018 currency, before monetary restatements, as a result of the 3rd Ordinary Tariff Review, a be applied in the form that may be defined by the Granting Authority until May 31, 2020. With the publication of the aforementioned Resolution, there are no more tariff discussions related to previous periods with the Regulatory Agency. |
|
|
|
|
| On May 27, 2020, in continuation of Resolution 933, ARSESP approved, by means of Resolution 995, the amount of R$ 683,358 plus monetary restatement since April 2018, as a result of the Third Ordinary Tariff Review, to be applied to value of assets returned by Comgás, at the end of the concession, or any amount payable by the subsidiary Comgás, if the concession is renewed or in connection with any renewal of the concession contract. The amount indicated in the resolution was not recognized in these interim financial statements for not complying with the accounting criteria. |
|
|
|
| (iii) | The Company has an action for damages due to the economic and financial imbalance of the Concession Agreement, with regard to tariff reviews. The right to recomposition is the result of mistaken criteria regarding the tariff review. The updated value of the share is R$ 658,096 as an economic-financial rebalancing of Comgás. |
Notes to the interim consolidated financial statements
(In thousands of Brazilian Reais - R$)
16 Shareholders’ equity
a) Share capital
At September 30, 2020, Cosan Limited’s share capital is composed of the following:
Shareholders - Common shares | | Class A common shares | | % | | Class B common shares | | % |
Controlling group | | 20,603,636 | | 14.50% | | 96,332,044 | | 100% |
Renaissance Technologies LLC | | 7,524,794 | | 5.29% | | — | | — |
Free Float | | 98,955,360 | | 69.63% | | — | | — |
| | | | | | | | |
Total shares outstanding | | 127,083,790 | | 89.42% | | 96,332,044 | | 100% |
| | | | | | | | |
Treasury shares | | 15,031,744 | | 10.58% | | — | | — |
| | | | | | | | |
Total | | 142,115,534 | | 100.00% | | 96,332,044 | | 100% |
b) Treasury shares
The Company holds 15,031,744 Class A treasury shares on September 30, 2020 and December 31, 2019, with a market value of US$ 14.85 and US$ 22.84 respectively. In the period, 1,606,531 shares were delivered to members of the share-based compensation plans.
c) Other comprehensive (loss) income
| | December 31, 2019 | | Comprehensive (loss) income | | September 30, 2020 |
Loss on cash flow hedge | | (790,403) | | (609,841) | | (1,400,244) |
Foreign currency translation effects | | 49,281 | | (219,370) | | (170,089) |
Actuarial loss on defined benefit plan | | (180,958) | | 3,349 | | (177,609) |
Financial instruments with subsidiaries | | 15,000 | | — | | 15,000 |
Change in fair values of financial assets | | 1,277 | | 85 | | 1,362 |
Total | | (905,803) | | (825,777) | | (1,731,580) |
| | | | | | |
Attributable to: | | | | | | |
Owners of the Company | | (805,471) | | (970,119) | | (1,775,590) |
Non-controlling interests | | (100,332) | | 144,342 | | 44,010 |
17 Earnings per share
The Company’s subsidiaries have two categories of potential dilutive effects: share options and put options. For the share options, a calculation is done to determine the effect of the dilution in the profit attributable to shareholders of the parent due the exercise of the share options at subsidiaries. For the put option, is assumed to have been converted into ordinary shares, and the profit attributable to shareholders of the parent is adjusted.
The following table sets forth the calculation of earnings per share (in thousands of Brazilian reais, except per share amounts):
| | July 1, 2020 to September 30, 2020 | | January 1, 2020 to September 30, 2020 | | July 1, 2019 to September 30, 2019 (Restated) | | January 1, 2019 to September 30, 2019 (Restated) |
| | | | | | | | |
| | | | | | | | |
Profit attributable from to ordinary equity holders for basic earnings - basic | | 222,927 | | 971,479 | | 560,786 | | 959,403 |
| | | | | | | | |
Profit attributable from to ordinary equity holders for basic earnings - continued operation - basic | | 222,927 | | 971,479 | | 564,691 | | 973,884 |
| | | | | | | | |
Effect of dilution: | | | | | | | | |
Dilutive effect of subsidiary's stock option plan | | (1,529) | | (3,478) | | (2,373) | | (3,374) |
Profit attributable to ordinary equity holders adjusted for the effect of dilution | | 221,398 | | 968,001 | | 558,413 | | 956,029 |
| | | | | | | | |
Profit attributable to ordinary equity holders adjusted for the effect of dilution - Continued operation | | 222,927 | | 968,001 | | 562,318 | | 973,884 |
| | | | | | | | |
Weighted-average number of shares outstanding (In thousands of shares) | | | | | | | | |
Basic | | 223,416 | | 222,525 | | 230,934 | | 230,692 |
Dilutive effect of stock option plan | | 6,238 | | 7,129 | | 8,062 | | 8,791 |
Dilutive | | 229,654 | | 229,654 | | 238,996 | | 239,483 |
| | | | | | | | |
Earnings per share | | | | | | | | |
Basic earnings per share | | R$ 0.9978 | | R$ 4.3657 | | R$ 2.4283 | | R$ 4.1588 |
Diluted earnings per share | | R$ 0.9978 | | R$ 4.2150 | | R$ 2.3365 | | R$ 3.9921 |
| | | | | | | | |
Earnings per share from continued operation | | | | | | | | |
Basic earnings per share | | R$ 0.9641 | | R$ 4.3657 | | R$ 2.4452 | | R$ 4.2216 |
Diluted earnings per share | | R$ 0.9707 | | R$ 4.2150 | | R$ 2.3528 | | R$ 4.0666 |
| | | | | | | | |
18 Net sales
Accounting policy (new operations) The Company recognizes revenue from the supply and supply of electricity at the fair value of the consideration, through the delivery of electricity in a given period. The volume of energy delivered to the buyer is determined on a monthly basis. Customers obtain control of electricity from the moment they consume it. Invoices are issued monthly and are usually paid within 30 days of being issued. Revenue from energy commercialization is recorded based on bilateral contracts signed with market agents and duly registered with the Electric Energy Trading Chamber (“CCEE”). Revenue is recognized based on the energy sold and at prices specified under the terms of supply and supply contracts. The subsidiary will be able to sell the energy in two environments: (i) in the Free Contracting Environment (FCE), where the sale of electric energy occurs through the free negotiation of prices and conditions between the parties, through bilateral contracts; and (ii) at Regulated Contracting Environment (RCE), where electricity is sold to distribution agents. (a) Short-term market The Company recognizes revenue at the fair value of the consideration receivable when transactions in the short-term market occur. The price of energy in these operations is characterized by the link with the Differences Settlement Price – PLD (short-term price). (b) Trading operations Energy trading operations are traded on an active market and, for accounting measurement purposes, they meet the definition of financial instruments at fair value. The subsidiary recognizes revenue when the energy is delivered to the customer at the fair value of the consideration. In addition, unrealized net gains resulting from mark-to-market - difference between contracted and market prices - from open net contracted operations on the date of the financial statements are recognized as revenue. |
The following is an analysis of the Company's revenue for the period from continuing operations:
| | July 1, 2020 to September 30, 2020 | | January 1, 2020 to September 30, 2020 | | July 1, 2019 to September 30, 2019 (Restated) | | January 1, 2019 to September 30, 2019 (Restated) | |
Gross revenue from sales of products and services | | 6,619,350 | | 17,592,508 | | 6,589,599 | | 17,884,487 | |
Construction revenue | | 223,040 | | 639,360 | | 199,730 | | 541,780 | |
Indirect taxes and deductions | | (1,085,011) | | (3,377,073) | | (1,058,140) | | (2,902,320) | |
Net sales | | 5,757,379 | | 14,854,795 | | 5,731,189 | | 15,523,947 | |
In the following table, revenue is disaggregated by products and service lines and timing of revenue recognition:
| | July 1, 2020 to September 30, 2020 | | January 1, 2020 to September 30, 2020 | | July 1, 2019 to September 30, 2019 | | January 1, 2019 to September 30, 2019 |
At a point in time | | | | | | | | |
Gas distribution | | 1,987,788 | | 5,270,388 | | 2,367,022 | | 6,398,122 |
Electricity trading | | 207,030 | | 520,919 | | — | | — |
Lubricants and basic oil | | 1,247,385 | | 3,024,172 | | 1,083,516 | | 3,106,661 |
Other | | 9,313 | | 31,908 | | 18,805 | | 44,506 |
| | 3,451,516 | | 8,847,387 | | 3,469,343 | | 9,549,289 |
Over time | | | | | | | | |
Transportation | | 1,975,754 | | 5,097,865 | | 1,980,328 | | 5,204,522 |
Port elevation | | 76,914 | | 206,326 | | 79,536 | | 219,027 |
Construction revenue | | 223,040 | | 639,360 | | 199,730 | | 541,780 |
Other services | | 40,611 | | 91,856 | | 17,210 | | 32,891 |
| | 2,316,319 | | 6,035,407 | | 2,276,804 | | 5,998,220 |
| | | | | | | | |
Elimination | | (10,456) | | (27,999) | | (14,958) | | (23,562) |
| | | | | | | | |
Total of net sales | | 5,757,379 | | 14,854,795 | | 5,731,189 | | 15,523,947 |
19 Costs and expenses by nature
The costs and expenses are presented in the statement of profit and loss by function. The reconciliation of income by nature/purpose is as follows:
| | July 1, 2020 to September 30, 2020 | | January 1, 2020 to September 30, 2020 | | July 1, 2019 to September 30, 2019 (Restated) | | January 1, 2019 to September 30, 2019 (Restated) | |
Raw materials | | (921,359) | | (2,318,998) | | (682,936) | | (1,968,821) | |
Cost of gas and electricity (i) | | (1,051,690) | | (2,712,006) | | (1,466,461) | | (4,174,209) | |
Electrical energy purchased for resale | | (193,383) | | (494,419) | | — | | — | |
Transportation expenses | | (729,100) | | (1,888,970) | | (688,844) | | (1,921,120) | |
Depreciation and amortization | | (622,951) | | (1,687,868) | | (595,150) | | (1,713,141) | |
Salaries and wages | | (380,143) | | (1,161,674) | | (428,120) | | (1,189,024) | |
Construction cost | | (223,040) | | (639,360) | | (199,730) | | (541,780) | |
Expenses with third-party services | | (172,412) | | (502,738) | | (174,199) | | (455,320) | |
Other | | (179,165) | | (626,153) | | (165,538) | | (455,971) | |
| | (4,473,243) | | (12,032,186) | | (4,400,978) | | (12,419,386) | |
| | | | | | | | | |
Cost of sales | | (3,878,694) | | (10,222,213) | | (3,764,804) | | (10,711,446) | |
Selling expenses | | (177,671) | | (781,289) | | (300,648) | | (832,680) | |
General and administrative expenses | | (416,878) | | (1,028,684) | | (335,526) | | (875,260) | |
| | (4,473,243) | | (12,032,186) | | (4,400,978) | | (12,419,386) | |
(i) Includes the amount of R$ 279,908 arising from the recognition of the sector financial assets and liabilities, Note 12.
20 Other income (expenses), net
| July 1, 2020 to September 30, 2020 | | January 1, 2020 to September 30, 2020 | | July 1, 2019 to September 30, 2019 (Restated) | | January 1, 2019 to September 30, 2019 (Restated) | |
| | | | | | | | |
Gain on compensation claims | — | | — | | — | | 50,284 | |
Contractual obligations arising from assignment of credit rights (ii) | — | | (68,311) | | 400,000 | | 400,000 | |
Reimbursement of gas losses in the process (iv) | — | | 26,945 | | — | | — | |
Tax extemporary credits | 10,037 | | 22,034 | | 197,990 | | 254,938 | |
Loss on disposal of noncurrent assets and intangibles | 38,269 | | 36,657 | | (10,633) | | (16,789) | |
Net effect of legal proceedings, recoverable and tax installments | (54,879) | | (119,265) | | (24,239) | | (89,552) | |
Result from port operations | (32,500) | | (36,032) | | 2,192 | | 4,668 | |
Effects of the renovation of the Malha Paulista (iii) | — | | 278,496 | | — | | — | |
Loss on impairment (v) | — | | (107,106) | | — | | — | |
Revenue from scrap / eventual sales | 9,756 | | 29,923 | | 16,563 | | 30,564 | |
Depreciation of right-of-use (i) | (24,501) | | (72,914) | | — | | — | |
Other | (35,652) | | 6,698 | | (44,651) | | (91,103) | |
| (89,470) | | (2,875) | | 537,222 | | 543,010 | |
(i) |
| Depreciation cost of the grant of "Malha Central" (subsidiary in pre-operating phase). |
|
|
|
(ii) |
| On December 21, 2017, the subsidiary Cosan S.A. entered into a “Credit Rights Assignment and Other Covenants Agreement”. In return, the investee received R$1,340,000 (“acquisition price”), resulting from certain indemnity actions. In addition to the acquisition price, the Company will be entitled to additional payments related to these credit rights, if their result is positive. The additional payment will be determined by the application of 95% on the difference between the net amount received from the Union's credit rights by the assignee less the return from the assignees and recognized in the results only upon receipt. |
|
|
|
|
| In September and December 2019, there was an assignment of the additional payment mentioned in the previous paragraph, plus credit referring to the portion of the controversial share of Açucareiro Corona S.A. In both contracts, there are clauses of the Company's obligations towards buyers, in the event of any discounts, retentions or compensation that may be promoted by Copersucar, higher than certain percentages, in which the Company will indemnify buyers. |
|
| On March 31, 2020, Cosan made a provision of R$68,311 related to the taxes and expenses of falling due installments, which will have to indemnify Fundo on the remaining installments of the first and second precatory. |
|
|
|
|
| On January 2, 2020, the first installment of the second precatory and second installment of the first precatory was received, with Copersucar retaining the amount related to taxes, expenses and other withholdings. The Company indemnified the Buyers at R$132,200 on February 11, 2020, of which: (i) R$28,700 taxes and expenses and (ii) R$103,500 other retentions, consisting of the retention of the credit for Corona's share to cover the interest that will be incurred, in which this installment was subsequently released, together with the first installment of the first precatory constituted in 2019, totaling the amount of R$130,922, received on April 2, 2020 |
|
|
|
|
| On September 30, 2020, the second installment of the second precatory and third installment of the first precatory was received, with Copersucar retaining the amount related to taxes, expenses and other withholdings, in accordance with the contractual obligation clauses, the Company indemnified the Buyers in R$ 30,579. |
|
|
|
(iii)
|
| R$ 348,319 with a positive effect related to the reversal of lease liabilities in litigation registered in May and R$ 69,823 of negative effect recorded in January due to administrative and judicial disputes involving the Granting Authority and Malha Paulista, whose discussion the Company gave up as a prerequisite for the conclusion of the concession's early renewal process, one of the requirements imposed by TCU - Federal Audit Court. |
|
|
|
(iv) |
| Reimbursement of expenses on regulatory losses pursuant to ARSESP Resolution No. 977 of April 8, 2020, as detailed in note 12. |
|
|
|
(v) |
| Details note 10.1 |
21 Finance results
Foreign currency gains and losses on financial assets and financial liabilities are reported on a net basis as either finance income or finance cost depending on whether the net foreign currency fluctuations result in a gain or loss position.
Details of finance income and costs are as follows:
| July 1, 2020 to September 30, 2020 | | January 1, 2020 to September 30, 2020 | | July 1, 2019 to September 30, 2019 (Restated) | | January 1, 2019 to September 30, 2019 (Restated) |
Cost of gross debt | | | | | | | |
Interest on debt | (576,771) | | (1,439,321) | | (395,170) | | (1,172,194) |
Monetary and exchange rate variation | (479,221) | | (4,398,509) | | (869,853) | | (772,931) |
Derivatives and fair value measurement | 622,495 | | 5,015,495 | | 1,017,405 | | 1,082,631 |
Amortization of borrowing costs | (13,830) | | (42,642) | | (21,163) | | (45,009) |
Finance and warranties on debt | (17,574) | | (40,052) | | (16,046) | | (56,264) |
| (464,901) | | (905,029) | | (284,827) | | (963,767) |
| | | | | | | |
Income from financial investment and exchange rate in cash and cash equivalents | 61,394 | | 215,357 | | 106,656 | | 290,508 |
| 61,394 | | 215,357 | | 106,656 | | 290,508 |
| | | | | | | |
Cost of debt, net | (403,507) | | (689,672) | | (178,171) | | (673,259) |
| | | | | | | |
Other charges and monetary variations | | | | | | | |
Interest on other receivables | 25,889 | | 94,815 | | 67,823 | | 169,369 |
Interest on other liabilities | (2,620) | | (12,293) | | (9,719) | | (42,993) |
Monetary variation on leases and concessions agreements | (22,297) | | (12,495) | | (49,051) | | (147,442) |
Monetary variation on leases | (183,686) | | (479,067) | | (102,840) | | (240,361) |
Interest on shareholders' equity | (2,313) | | (2,313) | | (833) | | (1,758) |
Interest on contingencies and contracts | (96,034) | | (180,652) | | (53,291) | | (182,925) |
Bank charges and other | (25,409) | | (44,401) | | (93,316) | | (142,967) |
Exchange variation and non-debt derivatives | (33,809) | | (16,794) | | (65,386) | | (56,384) |
| (340,279) | | (653,200) | | (306,613) | | (645,461) |
| | | | | | | |
Finance results, net | (743,786) | | (1,342,872) | | (484,784) | | (1,318,720) |
| | | | | | | |
Reconciliation | | | | | | | |
Finance expense | (791,449) | | (3,774,743) | | (839,835) | | (2,764,636) |
Finance income | (1,938) | | 379,123 | | 212,186 | | 530,225 |
Foreign exchange, net | (471,150) | | (4,438,948) | | (935,240) | | (828,572) |
Net effect of derivatives | 520,751 | | 6,491,696 | | 1,078,105 | | 1,744,263 |
Finance results, net | (743,786) | | (1,342,872) | | (484,784) | | (1,318,720) |
22 Financial risk management
a) Market risk
The objective of market risk management is to manage and control market risk exposures within acceptable parameters, while optimizing the return.
Notes to the interim consolidated financial statements
(In thousands of Brazilian Reais - R$)
The Company uses derivatives to manage market risks. All such transactions are carried out within the guidelines set by the risk management committee. Generally, the Company seeks to apply hedge accounting to manage volatility in profit or loss.
- Foreign exchange risk
At September 30, 2020 and December 31, 2019, the Company had the following net exposure to the exchange rate variations on assets and liabilities denominated in U.S. Dollar (U.S.$.) and Euro (EUR):
| September 30, 2020 | | December 31, 2019 |
Cash and cash equivalents | 5,670,626 | | 901,718 |
Trade receivables | 38,533 | | 22,771 |
Trade payables | (135,325) | | (86,732) |
Loans, borrowings and debentures | (26,743,626) | | (16,245,131) |
Leases | (106,167) | | (65,348) |
Consideration payable | (235,424) | | (184,370) |
Derivative financial instruments (notional) | 20,078,083 | | 13,621,791 |
Foreign exchange exposure, net | (1,433,300) | | (2,035,301) |
The sensitivity of profit or loss to changes in the exchange rates arises mainly from U.S. Dollar denominated financial instruments and the impact on other components of equity arises from foreign forward exchange contracts designated as cash flow hedges though its joint ventures.
A reasonably possible strengthening (weakening) of the real to U.S. dollar and Euro at December 31, 2020 would have affected the measurement of financial instruments denominated in a foreign currency and affected equity and profit or loss by the amounts shown below. This analysis assumes that all other variables, in particular interest rates, remain constant and ignores any impact of forecast sales and purchases. Stressed scenarios (positive and negative effects, before tax effects) were defined based on changes of a 25% and 50% to the U.S. dollar and Euro exchange rates used in the probable scenario. The Company’s exposure to foreign currency changes for all other currencies is not material.
Notes to the interim consolidated financial statements
(In thousands of Brazilian Reais - R$)
| | | | | | Variation scenario |
Instrument | | Risk factor | | Probable | | 25% | | 50% | | -25% | | -50% |
Cash and cash equivalents | | Currency fluctuation | | (161,014) | | 530,044 | | 1,215,778 | | (840,321) | | (1,525,687) |
Trade receivables | | Currency fluctuation | | 19,653 | | 28,636 | | 37,618 | | 10,669 | | 1,686 |
Trade payables | | Currency fluctuation | | (119,859) | | (151,406) | | (182,956) | | (88,310) | | (56,761) |
Derivative financial instruments (Notional) | | Currency fluctuation | | 2,644,195 | | 6,987,599 | | 11,715,118 | | (1,668,510) | | (6,129,719) |
Loans, borrowings and debentures | | Currency fluctuation | | (199,694) | | (4,488,036) | | (10,703,881) | | 7,943,652 | | 14,159,496 |
Leases | | Currency fluctuation | | 7,165 | | (17,585) | | (42,335) | | 31,916 | | 56,666 |
Consideration payable | | Currency fluctuation | | (219,537) | | (274,421) | | (329,305) | | (164,653) | | (109,769) |
Impacts on profit or loss | | | | 1,970,909 | | 2,614,831 | | 1,710,037 | | 5,224,443 | | 6,395,912 |
The probable scenario considers the estimated exchange rates, made by a specialized third part, at the due date of the transactions for the companies with functional currency Brazilian real (positive and negative, before tax effects), as follows:
| | Exchange rate sensitivity analysis (R$/U.S.$) and (R$/Euro) |
| |
| | Scenario |
| | September 30, 2020 | | Probable | | 25% | | 50% | | -25% | | -50% |
U.S.$ | | 5.6407 | | 5.2600 | | 6.5750 | | 7.8900 | | 3.9450 | | 2.6300 |
Euro | | 6.6132 | | 6.4009 | | 8.0011 | | 9.6013 | | 4.8006 | | 3.2004 |
- Interest rate risk
The Company and its subsidiaries monitor the fluctuations in variable interest rates in connection with its borrowings, especially those that accrue interest using LIBOR, and uses derivative instruments in order to minimize variable interest rate fluctuation risks.
A sensitivity analysis on the interest rates on loans and borrowings in compensation for the CDI investments with pre-tax increases and decreases of 25% and 50% is presented below:
| | | | Variation scenario |
Exposure interest rate | | Probable | | 25% | | 50% | | -25% | | -50% |
Cash and cash equivalents | | 432,211 | | 485,191 | | 548,775 | | 359,128 | | 295,912 |
Marketable securities | | 111,702 | | 125,245 | | 144,004 | | 87,729 | | 68,970 |
Consideration asset | | 63,709 | | 79,636 | | 95,564 | | 47,782 | | 31,854 |
Restricted cash | | 1,581 | | 1,766 | | 1,950 | | 1,397 | | 1,212 |
Leases | | (305,091) | | (307,139) | | (309,187) | | (303,043) | | (300,994) |
Derivative financial instruments | | 216,962 | | 3,466,715 | | 3,044,098 | | 4,466,665 | | 5,059,328 |
Loans, borrowings and debentures | | (1,754,948) | | (981,344) | | (1,120,156) | | (703,720) | | (564,908) |
Other financial liabilities | | (13,350) | | (14,907) | | (16,464) | | (11,793) | | (10,236) |
Impacts on profit or loss | | (1,247,224) | | 2,855,163 | | 2,388,584 | | 3,944,145 | | 4,581,138 |
Notes to the interim consolidated financial statements
(In thousands of Brazilian Reais - R$)
The probable scenario considers the estimated interest rate, made by a specialized third part and Central Bank of Brazil (Banco Central do Brasil), or BACEN, as follows:
| | Probable | | 25% | | 50% | | -25% | | -50% |
SELIC | | 1.90% | | 2.38% | | 2.85% | | 1.43% | | 0.95% |
CDI | | 1.90% | | 2.38% | | 2.85% | | 1.43% | | 0.95% |
TJLP462 (TJLP + 1% p.a.) | | 5.70% | | 6.88% | | 8.05% | | 4.53% | | 3.35% |
TJLP | | 4.70% | | 5.88% | | 7.05% | | 3.53% | | 2.35% |
IPCA | | 3.83% | | 4.78% | | 5.74% | | 2.87% | | 1.91% |
IGPM | | 6.78% | | 8.48% | | 10.18% | | 5.09% | | 3.39% |
Libor | | 0.64% | | 0.80% | | 0.96% | | 0.48% | | 0.32% |
Fed Funds | | 0.15% | | 0.19% | | 0.23% | | 0.11% | | 0.08% |
| | | | | | | | | | |
- Price risk
As of January 2020, the Company entered the energy trading market, with the objective of obtaining gains from variations in electricity trading price, considering the risk limits and counterparties predetermined by Management, thus exposing the Company to this commodity price risk..
Electricity trading operations are carried out in an active market and recognized at fair value through profit or loss, based on the difference between the contracted price and the market price of open contracts at the reporting date.
This fair value is estimated, mainly based on the price quotations used in the active over-the-counter market, insofar as such observable market data exist, and, to a lesser extent, by the use of valuation techniques that consider prices established in operations of purchase and sale and market prices projected by specialized entities, when such information is available.
| | | | | | September 30, 2020 |
| | Assets | | Liabilities | | Net gain |
Trading operations | | 71,558 | | (71,405) | | 153 |
The main risk factor that impacts the pricing of trading operations is exposure to energy market prices.
Notes to the interim consolidated financial statements
(In thousands of Brazilian Reais - R$)
The scenarios for sensitivity analysis for this factor are prepared using market data and specialized sources, considering future prices, applied to the market curves of September 30, 2020, as follows:
| | | | Variation scenario |
| | Probable | | 25% | | 50% | | -25% | | -50% |
Unrealized gains on trading operations | | 153 | | (182,267) | | (364,535) | | 182,267 | | 364,535 |
| | 153 | | (182,267) | | (364,535) | | 182,267 | | 364,535 |
b) Credit risk
The Company’s regular operations expose it to potential defaults when customers, suppliers and counterparties are unable to comply with their financial or other commitments. The Company seeks to mitigate this risk by entering into transactions with a diverse pool of counterparties. However, the Company continues to remain subject to unexpected third party financial failures that could disrupt its operations. The exposure to credit risk was as follows:
| September 30, 2020 | | December 31, 2019 |
Cash and cash equivalents | 13,937,829 | | 8,472,274 |
Trade receivables | 1,901,625 | | 1,814,394 |
Marketable securities | 3,938,125 | | 3,115,503 |
Derivative financial instruments | 9,857,591 | | 3,824,410 |
Receivables from related parties | 273,016 | | 173,341 |
Dividends receivable | 74,282 | | 23,252 |
Restricted cash | 38,827 | | 147,910 |
| 30,021,295 | | 17,571,084 |
The Company is also exposed to risks in connection with its cash management activities and temporary investments.
Liquid assets are invested primarily in government security and other investments in Banks with a minimum grade of “A.” Credit risk from balances with banks and financial institutions is managed by the Company’s treasury department in accordance with the Company’s policy.
Investments of surplus funds are made only with approved counterparties and within credit limits assigned to each counterparty. Counterparty credit limits are reviewed on
Notes to the interim consolidated financial statements
(In thousands of Brazilian Reais - R$)
an annual basis and may be updated throughout the period. The limits are set to minimize the concentration of risks and therefore mitigate financial loss through potential counterparty’s failure to make payments. The credit risk on cash and cash equivalents, marketable securities, restricted cash and derivative financial instruments are determined by rating instruments widely accepted by the market and are arranged as follows:
| September 30, 2020 | | December 31, 2019 |
AAA | 23,714,026 | | 11,538,846 |
AA | 4,058,346 | | 4,021,251 |
| 27,772,372 | | 15,560,097 |
c) Liquidity risk
The Company’s approach to managing liquidity is to ensure, as far as possible, that it will have sufficient liquidity to meet its liabilities when they are due, under both normal and stressed conditions, without incurring unacceptable losses or risking damage to the Company’s reputation.
The financial liabilities of the Company sorted by due dates (based on undiscounted cash flows contracted) are as follows:
| September 30, 2020 | December 31, 2019 |
| Up to 1 year | | 1 - 2 years | | 3 - 5 years | | More than 5 years | | Total | | Total |
Loans, borrowings and debentures | (6,764,016) | | (4,413,810) | | (34,402,272) | | (19,255,725) | | (64,835,823) | | (42,443,289) |
Trade payables | (2,298,459) | | — | | — | | — | | (2,298,459) | | (2,190,264) |
Other financial liabilities | (461,382) | | — | | — | | — | | (461,382) | | (543,879) |
Tax installments - REFIS | (8,257) | | (4,566) | | (5,908) | | (185,188) | | (203,919) | | (207,416) |
Leases | (566,800) | | (378,926) | | (1,076,164) | | (12,435,657) | | (14,457,547) | | (11,666,959) |
Payables to related parties | (427,507) | | (746) | | — | | — | | (428,253) | | (392,458) |
Dividends payable | (23,003) | | — | | — | | — | | (23,003) | | (214,104) |
Preferred shareholders payable | — | | (449,604) | | — | | — | | (449,604) | | (611,537) |
| (10,549,424) | | (5,247,652) | | (35,484,344) | | (31,876,570) | | (83,157,990) | | (58,269,906) |
| | | | | | | | | | | |
Notes to the interim consolidated financial statements
(In thousands of Brazilian Reais - R$)
23 Post-employment benefits
| September 30, 2020 | | December 31, 2019 |
Defined contribution | | | |
Futura II | 301 | | 361 |
| | | |
Defined benefit | | | |
Futura | 76,475 | | 74,093 |
Comgás | 646,670 | | 630,549 |
| 723,446 | | 705,003 |
During the period ended September 30, 2020, the amount of sponsor contributions to the plans was R$ 23,733 (R$ 26,989 on September 30, 2019).
24 Share-based payment
The plans have been administered by the Board of Directors, at its option, by a Committee, within the limits established in the guidelines for the elaboration and structuring of each plan and in the applicable legislation.
The detail of plans, including the quantity of granted shares and expected life in years is as follow:
a) Description of share-based payment arrangements
Under the scheme, eligible employees may be granted common shares annually for no cash consideration. The number of shares issued to program participants is the value of the offer divided by the weighted average price at which the Company's shares are traded on the Stock Exchange.
For equity-settled share based compensation, expense is based on the grant date of fair value of the awards expected to vest over the vesting period. For awards with graded vesting, the fair value of each tranche is recognized over the respective vesting period. At the end of each reporting period, the Company re-assesses its estimates of the number of awards that are expected to vest and recognizes the impact of the revisions in the statement of profit or loss.
Notes to the interim consolidated financial statements
(In thousands of Brazilian Reais - R$)
The Black-Scholes methodology was used to calculate the fair value under the terms of the Share-Based Compensation Plan.
Type of award / Grant date | | Company | | Expected life (years) | | Granted | | Exercised / canceled / transferred | | Available |
Stock grant programs | | | | | | | | | | |
April 27, 2017 | | Cosan S.A. | | 5 | | 274,000 | | (76,900) | | 197,100 |
July 31, 2017 | | Cosan S.A. | | 5 | | 298,107 | | (82,548) | | 215,559 |
July 31, 2018 | | Cosan S.A. | | 5 | | 210,602 | | (12,082) | | 198,520 |
July 31, 2019 | | Cosan S.A. | | 5 | | 31,031 | | — | | 31,031 |
July 31, 2020 | | Cosan S.A. | | 5 | | 15,020 | | — | | 15,020 |
| | | | | | 828,760 | | (171,530) | | 657,230 |
| | | | | | | | | | |
April 20, 2017 | | Comgás | | 5 | | 61,300 | | (14,405) | | 46,895 |
August 12, 2017 | | Comgás | | 5 | | 97,780 | | (13,616) | | 84,164 |
August 1, 2018 | | Comgás | | 5 | | 96,787 | | (5,338) | | 91,449 |
July 31, 2019 | | Comgás | | 5 | | 83,683 | | (3,997) | | 79,686 |
February 01, 2020 | | Compass Gás e Energia | | 5 | | 1,858,969 | | — | | 1,858,969 |
| | | | | | 2,198,519 | | (37,356) | | 2,161,163 |
| | | | | | | | | | |
October 1, 2015 | | Rumo S.A | | 5 | | 1,485,900 | | (258,300) | | 1,227,600 |
January 2, 2017 | | Rumo S.A | | 5 | | 1,476,000 | | (226,900) | | 1,249,100 |
September 1, 2017 | | Rumo S.A | | 5 | | 870,900 | | (141,400) | | 729,500 |
August 1, 2018 | | Rumo S.A | | 5 | | 1,149,544 | | (168,731) | | 980,813 |
August 15, 2019 | | Rumo S.A | | 5 | | 843,152 | | (23,433) | | 819,719 |
| | | | | | 5,825,496 | | (818,764) | | 5,006,732 |
| | | | | | | | | | |
August 18, 2017 (viii) | | Cosan Limited | | 5 | | 5,136,694 | | (5,136,694) | | — |
| | | | | | | | | | |
Stock grant - Modification | | | | | | | | | | |
August 18, 2011 (i) | | Cosan S.A. | | 1 to 12 | | 1,501,626 | | (1,276,283) | | 225,343 |
December 12, 2012 | | Cosan S.A. | | 1 to 7 | | 24,647 | | (24,647) | | — |
April 24, 2013 (ii) | | Cosan S.A. | | 5 to 7 | | 122,123 | | (121,059) | | 1,064 |
April 25, 2014 (iii) (vii) | | Cosan S.A. | | 5 to 7 | | 283,808 | | (283,808) | | — |
August 31, 2015 (v) (vi) (iv) | | Cosan S.A. | | 5 to 7 | | 463,906 | | (429,907) | | 33,999 |
| | | | | | 2,396,110 | | (2,135,704) | | 260,406 |
| | | | | | | | | | |
August 18, 2011 - (B) | | Cosan Logística | | 1 to 12 | | 162,464 | | (162,464) | | — |
December 12, 2012 - (C) | | Cosan Logística | | 1 to 7 | | 277 | | (277) | | — |
April 24, 2013 | | Cosan Logística | | 5 to 7 | | 1,926 | | (1,926) | | — |
April 25, 2014 | | Cosan Logística | | 5 to 7 | | 23,682 | | (23,682) | | — |
| | | | | | 188,349 | | (188,349) | | — |
| | | | | | | | | | |
Cash-settled transactions | | | | | | | | | | |
September 21, 2017 | | Cosan Limited | | 5 | | 255,000 | | (255,000) | | — |
| | | | | | | | | | |
| | | | | | | | | | |
July 31, 2019 | | Moove | | 5 | | 132,670 | | — | | 132,670 |
July 31, 2020 | | Moove | | 5 | | 106,952 | | — | | 106,952 |
| | | | | | 239,622 | | — | | 239,622 |
| | | | | | | | | | |
Total | | | | | | 17,068,550 | | (8,743,397) | | 8,325,153 |
Notes to the interim consolidated financial statements
(In thousands of Brazilian Reais - R$)
| (i) | On April 30, 2020, 225,531 shares were settled in cash in the amount of R$ 20,281. |
| (ii) | On January 23, 2020, 9,579 shares were delivered, equivalent to the amount of R$333. |
| (iii) | On March 5, 2020, 21,504 shares were delivered, equivalent to the amount of R$748. |
| (iv) | On July 14, 2020, 9,416 shares were delivered, equivalent to the amount of R$421. |
| (v) | On August 31, 2020, 241,283 shares were delivered, equivalent to the amount of R$ 10,801. |
| (vi) | On September 1, 2020, 29,201 shares were delivered, equivalent to the amount of R$ 1,307. |
| (vii) | On July 30, 2020, 10,752 shares were settled in cash in the amount of R$ 533. |
| (viii) | On June 3, 2020, 1,606,531 shares were delivered, equivalent to the amount of R$ 122,949. |
|
|
|
b) Reconciliation of outstanding share options
The movement in the number of awards outstanding and their related weighted-average exercise prices are as follows:
| | Stock option programs | | Stock grant programs | | Total |
At December 31, 2019 | | 150,662 | | 7,501,866 | | 7,652,528 |
Granted | | — | | 3,572,452 | | 3,572,452 |
Vested | | — | | (2,358,064) | | (2,358,064) |
Cancelled | | (51,311) | | (391,101) | | (442,412) |
At September 30, 2020 | | 99,351 | | 8,325,153 | | 8,424,504 |
c) Expense recognized in profit or loss
Share-based compensation expense included in the statement of profit and loss for the period ended September 30, 2020 and 2019 was as follows:
| | Stock option programs | | Stock grant programs | | Total |
September 30, 2019 | | 1,627 | | 74,762 | | 76,389 |
At September 30, 2020 | | 4,401 | | 59,305 | | 63,706 |
(i) Incremental cost was recognized in income for the period.
Notes to the interim consolidated financial statements
(In thousands of Brazilian Reais - R$)
25 Discontinued operation
On December 2, 2019, the subsidiary Cosan S.A. sold its interest in Cosan Biomassa S.A. to the joint venture Raízen Energia S.A. for R$ 1 (One Real). Considering the unsecured liability of R$47,531, plus the 11-month result of this entity of R$15,386 and other transaction expenses of R$21,124, generating a gain in the amount of R$11,021.
Accordingly, as presented below and also required by IFRS 5 - Non-current assets held for sale and discontinued operations -, the Company is changing the presentation of its income statements and cash flow statements for the period ended on September 2019.
| | July 1, 2019 to September 30, 2019 (Published) | | Discontinued operation | | July 1, 2019 to September 30, 2019 (Restated) | | January 1, 2019 to September 30, 2019 (Published) | | Discontinued operation | | January 1, 2019 to September 30, 2019 (Restated) |
| | | | | | | | | | | | |
Gross profit | | 1,966,382 | | 3 | | 1,966,385 | | 4,812,780 | | (279) | | 4,812,501 |
Selling, general and administrative expenses | | (636,674) | | 500 | | (636,174) | | (1,709,782) | | 1,842 | | (1,707,940) |
Other income (expenses), net | | 536,694 | | 528 | | 537,222 | | 535,010 | | 8,000 | | 543,010 |
| | | | | | | | | | | | |
Profit before equity in earnings of investees, finance results and taxes | | 1,866,402 | | 1,031 | | 1,867,433 | | 3,638,008 | | 9,563 | | 3,647,571 |
| | | | | | | | | | | | |
Interest in earnings of associates | | 9,689 | | (565) | | 9,124 | | (10,023) | | (2,965) | | (12,988) |
Interest in earnings of joint ventures | | 148,185 | | — | | 148,185 | | 510,428 | | — | | 510,428 |
| | | | | | | | | | | | |
Equity in earnings of investees | | 157,874 | | (565) | | 157,309 | | 500,405 | | (2,965) | | 497,440 |
| | | | | | | | | | | | |
Finance results, net | | (488,223) | | 3,439 | | (484,784) | | (1,326,603) | | 7,883 | | (1,318,720) |
| | | | | | | | | | | | |
Profit before taxes | | 1,536,053 | | 3,905 | | 1,539,958 | | 2,811,810 | | 14,481 | | 2,826,291 |
| | | | | | | | | | | | |
Income taxes | | (387,495) | | — | | (387,495) | | (726,160) | | — | | (726,160) |
| | | | | | | | | | | | |
Profit from continuing operations | | 1,148,558 | | 3,905 | | 1,152,463 | | 2,085,650 | | 14,481 | | 2,100,131 |
| | | | | | | | | | | | |
Loss from discontinued operations, net of taxes | | — | | (3,905) | | (3,905) | | — | | (14,481) | | (14,481) |
Profit for the period | | 1,148,558 | | — | | 1,148,558 | | 2,085,650 | | — | | 2,085,650 |
| | | | | | | | | | | | |
Profit attributable to: | | | | | | | | | | | | |
Owners of the Company | | 560,786 | | — | | 560,786 | | 959,403 | | — | | 959,403 |
Non-controlling interests | | 587,772 | | — | | 587,772 | | 1,126,247 | | — | | 1,126,247 |
| | 1,148,558 | | — | | 1,148,558 | | 2,085,650 | | — | | 2,085,650 |
Notes to the interim consolidated financial statements
(In thousands of Brazilian Reais - R$)
|
| September 30, 2019 (Published) |
| Discontinued operation |
| September 30, 2019 (Restated) |
|
Cash flows from operating activities | | | | | | | |
Profit before taxes | | 2,811,810 | | 14,481 | | 2,826,291 | |
| | | | | | | |
Adjustments for: | | | | | | | |
Depreciation and amortization | | 1,713,478 | | (337) | | 1,713,141 | |
Interest in earnings of associates | | 10,023 | | 2,965 | | 12,988 | |
Interest in earnings of joint ventures | | (510,428) | | — | | (510,428) | |
Indexation charges, interest and exchange, net | | 1,462,383 | | (8,053) | | 1,454,330 | |
Provisions for employee benefits | | 166,789 | | (56) | | 166,733 | |
Other | | (538,399) | | (169) | | (538,568) | |
| | 5,115,656 | | 8,831 | | 5,124,487 | |
Changes in: | | | | | | | |
Trade receivables | | (393,102) | | (8,058) | | (401,160) | |
Inventories | | (110,629) | | 4,131 | | (106,498) | |
Current tax, net | | (27,001) | | 2,410 | | (24,591) | |
Related parties, net | | 20,426 | | (7,751) | | 12,675 | |
Trade payables | | 434,291 | | 1,706 | | 435,997 | |
Employee benefits | | (126,830) | | 627 | | (126,203) | |
Other assets and liabilities, net | | (307,559) | | 9,781 | | (297,778) | |
Discontinued operation | | — | | (3,947) | | (3,947) | |
Other | | (218,762) | | (7,730) | | (226,492) | |
Net cash generated by operating activities | | 4,386,490 | | — | | 4,386,490 | |
| | | | | | | |
Marketable securities | | 1,956,806 | | (1,361) | | 1,955,445 | |
Additions to property, plant and equipment, intangible assets, contract assets and right to use | | (1,931,834) | | 746 | | (1,931,088) | |
Discontinued operation | | — | | 615 | | 615 | |
Other | | 822,099 | | — | | 822,099 | |
Net cash used in investing activities | | 847,071 | | — | | 847,071 | |
| | | | | | | |
Loans, borrowings and debentures raised | | 5,843,052 | | (9,199) | | 5,833,853 | |
Amortization of principal on loans, financing and debentures | | (3,558,946) | | (351,086) | | (3,910,032) | |
Payment of interest on loans, borrowings and debentures | | (1,142,512) | | (141,477) | | (1,283,989) | |
Derivative financial instruments, net | | 65,866 | | (65,866) | | — | |
Discontinued operation | | — | | (4,883) | | (4,883) | |
Other | | (3,939,064) | | 572,511 | | (3,366,553) | |
Cash flow from financing activities | | (2,731,604) | | — | | (2,731,604) | |
| | | | | | | |
Increase (decrease) in cash and cash equivalents | | 2,501,957 | | — | | 2,501,957 | |
| | | | | | | |
Cash and cash equivalents at beginning of period | | 3,621,798 | | — | | 3,621,798 | |
Effect of exchange rate fluctuations on cash held | | 289,316 | | — | | 289,316 | |
Cash and cash equivalents at end of period | | 6,413,071 | | — | | 6,413,071 | |
Notes to the interim consolidated financial statements
(In thousands of Brazilian Reais - R$)
26 Subsequent events
26.1 Disposal of 51% stake in Petrobras Gás S.A. - Gaspetro
On October 26, 2020, the subsidiary Compass submitted, with the approval of its Board of Directors, a proposal in the competitive divestment process promoted by Petróleo Brasileiro S.A. - Petrobras for the sale of its 51% stake in Petrobras' share capital Gás S.A. - Gaspetro (“Gaspetro”). The proposal submitted is guaranteed by the Company, and the other terms and conditions are confidential, due to the nature of the competitive process conducted by Petrobras.
The completion of the potential transaction is subject to several factors, including the choice of the proposal presented by Compass as the winner of the competitive process, the successful conclusion of the resulting negotiations and the signing of the respective purchase and sale agreement for the acquisition of a 51% stake. Gaspetro's share capital, which will provide for precedent conditions customary in transactions of this nature, including regulatory and competitive approvals.
Gaspetro is a holding company that holds stakes in 19 gas distributors, which exclusively operate local piped gas distribution services in several states in Brazil.
The Company will keep its shareholders and the market informed about the events related to this possible transaction.
26.2 Share repurchase plan
On March 16, 2020, the subsidiary Cosan S.A. approved the common share buyback program, with a maximum of 10,000,000 shares, representing 2.54% of the total shares available on the market, with the deadline until September 15, 2021, with the objective of maintaining in treasury, cancellation or sale. On June 30, 2020, 6,291,200 common shares were repurchased in the amount of R$318,828, and from October 2 to October 19, 2020, 2,149,600 common shares were repurchased in the amount of R$166,080, with unit cost. Maximum of R$61.24, minimum unit cost of R$ 47.37 and average unit cost of R$52.33.
On October 28, 2020, the Board of Directors of the subsidiary Rumo S.A. approved the share buyback program. The approved Program aims to acquire shares issued by the subsidiary to maintain such shares acquired in treasury, canceled or sold, or later sold in the market. The shares repurchased and held in treasury may, at the discretion of the Company's management, be used to fulfill obligations arising from action plans related to the retention of executives, in the form approved by the shareholders meeting at the General Meeting and by the Board of Directors. The maximum term for the acquisition of shares of the subsidiary under the Repurchase Program will be 18 months, starting on October 29, 2020 and ending on April 29, 2022. In this term, the repurchase limit of the subsidiary will be 21,482,277 shares.
Notes to the interim consolidated financial statements
(In thousands of Brazilian Reais - R$)
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: November 17, 2020
|
|
|
| COSAN LIMITED
|
|
|
|
| By: | /s/ Marcelo Eduardo Martins |
|
| Name: Marcelo Eduardo Martins |
|
| Title: Chief Financial Officer |