(In thousands of Brazilian Reais - R$)
1 Operations
Cosan S.A. (“Cosan” or “the Company”) is a publicly-traded Company on the B3 S.A. - Brasil, Bolsa, Balcão, or “B3,” on the special New Market (Novo Mercado) segment under the ticker symbol “CSAN3.” The Company’s American Depositary Shares, or “ADSs,” are listed on the New York Stock Exchange, or “NYSE,” and trade under the symbol “CSAN.” Cosan is a corporation (sociedade anônima) of indefinite term incorporated under the laws of Brazil, having its registered office in the city of São Paulo, state of São Paulo. Mr. Rubens Ometto Silveira Mello is the ultimate controlling shareholder of Cosan.
1.1 Corporate reorganization
On July 2, 2020, the boards of directors of Cosan S.A., Cosan Limited and Cosan Logística S.A. ("Cosan Logística"), or collectively the "Companies", authorized studies on a proposed corporate reorganization to simplify the structure of the economic group.
As part of an effort to streamline its operations, Cosan S.A. carried out at corporate reorganization to enhance its corporate structure by making Cosan S.A. the sole holding company of the Cosan Group (“Grupo Cosan” refers to the economic entity previously represented by Cosan Limited, Cosan S.A., Cosan Logística and its subsidiaries before the merger, which, after the merger, is represented by Cosan S.A. and its subsidiaries, as the context requires). The corporate reorganization simplified our corporate structure, unifying and consolidating the outstanding shares in the financial market (“free floats”) of the Companies, in order to increase share liquidity, and unlock value that exists within the Cosan Group and facilitate future fundraising.
As part of the corporate reorganization, each of Cosan Limited and Cosan Logística were merged into Cosan S.A. Following the completion of the merger, the outstanding shares of Cosan S.A. were directly owned by all shareholders of Cosan Limited, Cosan S.A. and Cosan Logística. As a result, Cosan S.A. issued ADSs listed on the NYSE to the shareholders of Cosan Limited. As for Cosan Logística, the shareholders of Cosan Logística became owners of Cosan S.A. common shares.
Notes to the interim financial statements
(In thousands of Brazilian Reais - R$)
Figure 1: Simplified operational structure after the merger.
The Merger Protocols, subject to the terms and conditions described therein, and after the consummation of all transactions contemplated by them, Cosan Limited and Cosan Logística were merged, ceased to exist and their rights and obligations were transferred to Cosan S.A. as a Company successor.
The administrators of Cosan S.A., Cosan Limited and Cosan Logística evaluated the exchange ratio negotiated and recommended by the committees and stated as follows:
- The exchange ratio was 0.772788 Cosan Limited shares for each Cosan S.A. shares or Cosan S.A. ADS. Thus, 308,554,969 Cosan S.A. shares were issued for Cosan Limited shareholders; and
- The exchange ratio was 3.943112 Cosan Logística shares for each Cosan S.A. share. Thus, 31,025,350 Cosan S.A. shares were issued for shareholders of Cosan Logística.
On January 22, 2021, the shareholders of the Companies approved the intra-group restructuring, which consisted of the merger of companies under common control, pursuant to which Cosan Limited and Cosan Logística were merged into Cosan S.A.
On February 5, 2021, the board of directors approved cancel 10,000,000 shares issued by the Company that were held in treasury.
Notes to the interim financial statements
(In thousands of Brazilian Reais - R$)
The results of the companies that were consolidated from March 1, 2021, generated a positive result of R$372,203 in the Company's net income for the period ended on June 30, 2021.
1.1.1 Basis of preparation of reviewed financial information
The financial position as of March 1, 2021 is based on the individual and consolidated historical balances of Cosan S.A., Cosan Limited and Cosan Logística, as shown below:
Notes to the interim financial statements
(In thousands of Brazilian Reais - R$)
Parent company
Open Balance (March 1st, 2021)
| | | | | Incorporated companies | | | | | | |
| | | Cosan S.A. - Parent Company | | Cosan Limited - Parent Company | | Cosan Logística - Parent Company | | Total incorporated assets | | Elimination | | Adjustments | | Cosan S.A. post-reorganization |
Assets | | | | | | | | | | | 1.1.2(a) | | 1.1.2(b) | | |
Cash and cash equivalents | | | 1,099,643 | | 353,595 | | 6 | | 353,601 | | — | | — | | 1,453,244 |
Marketable securities | | | 927,011 | | — | | — | | — | | — | | — | | 927,011 |
Derivative financial instruments | | | 71,133 | | — | | — | | — | | — | | — | | 71,133 |
Receivables from related parties | | | 279,718 | | 54 | | 194 | | 248 | | (12,481) | | — | | 267,485 |
Income tax receivable | | | 143,359 | | 3 | | 2,841 | | 2,844 | | — | | — | | 146,203 |
Other current tax receivable | | | 35,515 | | — | | 4 | | 4 | | — | | — | | 35,519 |
Dividends receivable | | | 160,694 | | 148,271 | | — | | 148,271 | | (148,271) | | — | | 160,694 |
Other financial assets | | | 734,903 | | — | | — | | — | | — | | (734,903) | | — |
Other current assets | | | 101,221 | | 1,744 | | — | | 1,744 | | — | | — | | 102,965 |
Total current assets | | | 3,553,197 | | 503,667 | | 3,045 | | 506,712 | | (160,752) | | (734,903) | | 3,164,254 |
| | | | | | | | | | | | | | | |
Deferred tax assets | | | 75,959 | | — | | — | | — | | — | | 80,483 | | 156,442 |
Receivables from related parties | | | 576,929 | | — | | — | | — | | — | | — | | 576,929 |
Other non-current tax receivable | | | 37,623 | | — | | — | | — | | — | | — | | 37,623 |
Judicial deposits | | | 384,455 | | — | | 1,017 | | 1,017 | | — | | — | | 385,472 |
Derivative financial instruments | | | 2,758,732 | | 183,426 | | — | | 183,426 | | — | | — | | 2,942,158 |
Other non-current assets | | | 169,370 | | — | | — | | — | | — | | — | | 169,370 |
Investments in associates | | | 13,025,364 | | 8,769,145 | | 4,259,390 | | 13,028,535 | | (8,761,919) | | 329,118 | | 17,621,098 |
Property, plant and equipment | | | 60,457 | | 2,724 | | — | | 2,724 | | — | | — | | 63,181 |
Intangible assets and goodwill | | | 2,067 | | — | | — | | — | | — | | — | | 2,067 |
Right-of-use assets | | | 24,212 | | 8,430 | | — | | 8,430 | | — | | — | | 32,642 |
Total non-current assets | | | 17,115,168 | | 8,963,725 | | 4,260,407 | | 13,224,132 | | (8,761,919) | | 409,601 | | 21,986,982 |
| | | | | | | | | | | | | | | |
Total assets | | | 20,668,365 | | 9,467,392 | | 4,263,452 | | 13,730,844 | | (8,922,671) | | (325,302) | | 25,151,236 |
Notes to the interim financial statements
(In thousands of Brazilian Reais - R$)
| | | | | Incorporated companies | | | | | | |
| | | Cosan S.A. - Parent Company | | Cosan Limited - Parent Company | | Cosan Logística - Parent Company
| | Total incorporated assets | | Elimination | | Adjustments | | Cosan S.A. post-reorganization |
Liabilities | | | | | | | | | | | 1.1.2(a) | | 1.1.2(b) | | |
Loans, borrowings and debentures | | | — | | 98,397 | | 38,981 | | 137,378 | | — | | — | | 137,378 |
Leases | | | 2,785 | | 824 | | — | | 824 | | — | | — | | 3,609 |
Derivative financial instruments | | | 1,253 | | — | | — | | — | | — | | — | | 1,253 |
Trade payables | | | 1,769 | | 207 | | 40 | | 247 | | — | | — | | 2,016 |
Employee benefits payables | | | 24,246 | | — | | — | | — | | — | | — | | 24,246 |
Income tax payables | | | 614 | | 3 | | 5 | | 8 | | — | | — | | 622 |
Other taxes payable | | | 115,593 | | 9 | | 1,251 | | 1,260 | | — | | (11,544) | | 105,309 |
Dividends payable | | | 216,929 | | — | | 241 | | 241 | | (148,271) | | — | | 68,899 |
Payables to related parties | | | 318,535 | | 4,844 | | 407 | | 5,251 | | (12,483) | | — | | 311,303 |
Other current liabilities | | | 107,502 | | 7,902 | | 992 | | 8,894 | | — | | — | | 116,396 |
Total current liabilities | | | 789,226 | | 112,186 | | 41,917 | | 154,103 | | (160,754) | | (11,544) | | 771,031 |
| | | | | | | | | | | | | | | |
Loans, borrowings and debentures | | | — | | 4,124,973 | | 1,719,992 | | 5,844,965 | | — | | — | | 5,844,965 |
Leases | | | 24,930 | | 8,887 | | — | | 8,887 | | — | | — | | 33,817 |
Preferred shareholders payable in subsidiaries | | | 389,585 | | — | | — | | — | | — | | — | | 389,585 |
Derivative financial instruments | | | 110,554 | | — | | — | | — | | — | | — | | 110,554 |
Other taxes payable | | | 140,978 | | — | | — | | — | | — | | — | | 140,978 |
Provision for legal proceedings | | | 309,484 | | — | | — | | — | | — | | — | | 309,484 |
Provision for uncovered liability of associates | | | 432,350 | | — | | — | | — | | — | | — | | 432,350 |
Payables to related parties | | | 7,499,128 | | 47,771 | | — | | 47,771 | | — | | — | | 7,546,899 |
Post-employment benefits | | | 155 | | — | | — | | — | | — | | — | | 155 |
Other non-current liabilities | | | 288,658 | | — | | — | | — | | — | | — | | 288,658 |
Total non-current liabilities | | | 9,195,822 | | 4,181,631 | | 1,719,992 | | 5,901,623 | | — | | — | | 15,097,445 |
Total liabilities | | | 9,985,048 | | 4,293,817 | | 1,761,909 | | 6,055,726 | | (160,754) | | (11,544) | | 15,868,476 |
| | | | | | | | | | | | | | | |
Shareholders' equity | | | | | | | | | | | | | | | |
Share capital | | | 5,727,478 | | 5,328 | | 2,284,893 | | 2,290,221 | | (1,651,846) | | — | | 6,365,853 |
Reserves and other components of equity | | | 4,955,839 | | 5,168,247 | | 216,650 | | 5,384,897 | | (7,110,071) | | (313,758) | | 2,916,907 |
| | | 10,683,317 | | 5,173,575 | | 2,501,543 | | 7,675,118 | | (8,761,917) | | (313,758) | | 9,282,760 |
Equity attributable to: | | | | | | | | | | | | | | | |
Owners of the Company | | | 10,683,317 | | 5,173,575 | | 2,501,543 | | 7,675,118 | | (8,761,917) | | (313,758) | | 9,282,760 |
Total shareholders' equity | | | 10,683,317 | | 5,173,575 | | 2,501,543 | | 7,675,118 | | (8,761,917) | | (313,758) | | 9,282,760 |
| | | | | | | | | | | | | | | |
Total shareholders' equity and liabilities | | | 20,668,365 | | 9,467,392 | | 4,263,452 | | 13,730,844 | | (8,922,671) | | (325,302) | | 25,151,236 |
Notes to the interim financial statements
(In thousands of Brazilian Reais - R$)
Consolidated
Open Balance (March 1st, 2021)
| | | | | Incorporated companies | | | | | | |
| | | Consolidated Cosan S.A. | | Corporate Cosan Limited (i) | | Consolidated Cosan Logística | | Total incorporated assets | | Elimination | | Adjustments | | Cosan S.A. post-reorganization |
Assets | | | | | | | | | | | 1.1.2(a) | | 1.1.2(b) | | |
Cash and cash equivalents | | | 4,367,675 | | 356,410 | | 7,769,445 | | 8,125,855 | | — | | — | | 12,493,530 |
Marketable securities | | | 1,686,029 | | 327 | | 3,025,185 | | 3,025,512 | | — | | — | | 4,711,541 |
Trade receivables | | | 1,639,123 | | 305 | | 617,546 | | 617,851 | | — | | — | | 2,256,974 |
Derivative financial instruments | | | 182,922 | | — | | 82,191 | | 82,191 | | — | | — | | 265,113 |
Inventories | | | 659,485 | | 8 | | 255,042 | | 255,050 | | — | | — | | 914,535 |
Receivables from related parties | | | 205,383 | | 36 | | 36,451 | | 36,487 | | (12,481) | | — | | 229,389 |
Income tax receivable | | | 169,644 | | 7 | | 98,343 | | 98,350 | | — | | — | | 267,994 |
Other current tax receivable | | | 372,525 | | 172 | | 345,539 | | 345,711 | | — | | — | | 718,236 |
Dividends receivable | | | 77,561 | | 148,271 | | 6,322 | | 154,593 | | (148,271) | | — | | 83,883 |
Sectorial financial assets | | | 216,488 | | — | | — | | — | | — | | — | | 216,488 |
Other financial assets | | | 804,256 | | — | | — | | — | | — | | (734,903) | | 69,353 |
Other current assets | | | 294,606 | | 1,955 | | 264,994 | | 266,949 | | — | | — | | 561,555 |
Total current assets | | | 10,675,697 | | 507,491 | | 12,501,058 | | 13,008,549 | | (160,752) | | (734,903) | | 22,788,591 |
| | | | | | | | | | | | | | | |
Trade receivables | | | 19,476 | | — | | 6,303 | | 6,303 | | — | | — | | 25,779 |
Restricted cash | | | — | | — | | 29,835 | | 29,835 | | — | | — | | 29,835 |
Deferred tax assets | | | 631,987 | | 33 | | 1,350,121 | | 1,350,154 | | — | | — | | 1,982,141 |
Receivables from related parties | | | 207,905 | | — | | 94,473 | | 94,473 | | (47,770) | | — | | 254,608 |
Income taxes receivable | | | 309 | | — | | 40,707 | | 40,707 | | — | | — | | 41,016 |
Other non-current tax receivable | | | 168,666 | | — | | 782,580 | | 782,580 | | — | | — | | 951,246 |
Judicial deposits | | | 551,833 | | — | | 328,984 | | 328,984 | | — | | — | | 880,817 |
Derivative financial instruments | | | 3,311,933 | | 183,426 | | 2,346,374 | | 2,529,800 | | — | | — | | 5,841,733 |
Contract asset | | | 655,680 | | — | | — | | — | | — | | — | | 655,680 |
Other non-current assets | | | 235,161 | | 2 | | 57,726 | | 57,728 | | — | | — | | 292,889 |
Investments in associates | | | 331,005 | | 8,758,462 | | 49,953 | | 8,808,415 | | (9,087,580) | | 329,118 | | 380,958 |
Investments in joint ventures | | | 7,613,457 | | — | | — | | — | | — | | — | | 7,613,457 |
Property, plant and equipment | | | 424,651 | | 4,335 | | 14,032,909 | | 14,037,244 | | — | | — | | 14,461,895 |
Intangible assets and goodwill | | | 10,184,202 | | 15,159 | | 7,226,616 | | 7,241,775 | | — | | — | | 17,425,977 |
Right-of-use assets | | | 83,664 | | 8,853 | | 7,809,397 | | 7,818,250 | | — | | — | | 7,901,914 |
Total non-current assets | | | 24,419,929 | | 8,970,270 | | 34,155,978 | | 43,126,248 | | (9,135,350) | | 329,118 | | 58,739,945 |
| | | | | | | | | | | | | | | |
Total assets | | | 35,095,626 | | 9,477,761 | | 46,657,036 | | 56,134,797 | | (9,296,102) | | (405,785) | | 81,528,536 |
(i) Comprise the companies directly controlled by Cosan Limited, except Cosan S.A. and Cosan Logística.
Notes to the interim financial statements
(In thousands of Brazilian Reais - R$)
| | | | | Incorporated companies | | | | | | |
| | | Consolidated Cosan S.A. | | Corporate Cosan Limited (i) | | Consolidated Cosan Logística | | Total incorporated assets | | Elimination | | Adjustments | | Cosan S.A. post-reorganization |
Liabilities | | | | | | | | | | | 1.1.2(a) | | 1.1.2(b) | | |
Loans, borrowings and debentures | | | 842,781 | | 98,420 | | 2,318,462 | | 2,416,882 | | — | | — | | 3,259,663 |
Leases | | | 11,867 | | 1,068 | | 510,047 | | 511,115 | | — | | — | | 522,982 |
Derivative financial instruments | | | 146,261 | | — | | — | | — | | — | | — | | 146,261 |
Trade payables | | | 1,813,517 | | 1,335 | | 566,273 | | 567,608 | | — | | — | | 2,381,125 |
Employee benefits payables | | | 214,941 | | 1,782 | | 154,262 | | 156,044 | | — | | — | | 370,985 |
Income tax payables | | | 331,264 | | 580 | | 245,826 | | 246,406 | | — | | — | | 577,670 |
Other taxes payable | | | 375,996 | | 10 | | 33,092 | | 33,102 | | — | | (11,544) | | 397,554 |
Dividends payable | | | 285,209 | | — | | 10,267 | | 10,267 | | (148,271) | | — | | 147,205 |
Concessions payable | | | — | | — | | 159,330 | | 159,330 | | — | | — | | 159,330 |
Payables to related parties | | | 304,021 | | 5,786 | | 188,971 | | 194,757 | | (12,483) | | — | | 486,295 |
Sectorial financial liabilities | | | 93,244 | | — | | — | | — | | — | | — | | 93,244 |
Other financial liabilities | | | 120,247 | | — | | 361,494 | | 361,494 | | — | | — | | 481,741 |
Other current liabilities | | | 229,603 | | 9,289 | | 298,692 | | 307,981 | | — | | — | | 537,584 |
Total current liabilities | | | 4,768,951 | | 118,270 | | 4,846,716 | | 4,964,986 | | (160,754) | | (11,544) | | 9,561,639 |
| | | | | | | | | | | | | | | |
Loans, borrowings and debentures | | | 14,091,982 | | 4,125,001 | | 20,275,636 | | 24,400,637 | | — | | — | | 38,492,619 |
Leases | | | 67,882 | | 9,097 | | 2,430,749 | | 2,439,846 | | — | | — | | 2,507,728 |
Preferred shareholders payable in subsidiaries | | | 389,585 | | — | | — | | — | | — | | — | | 389,585 |
Derivative financial instruments | | | 110,554 | | — | | — | | — | | — | | — | | 110,554 |
Other taxes payable | | | 146,539 | | — | | 2,112 | | 2,112 | | — | | — | | 148,651 |
Provision for legal proceedings | | | 890,189 | | — | | 497,574 | | 497,574 | | — | | — | | 1,387,763 |
Concessions payable | | | — | | — | | 2,849,861 | | 2,849,861 | | — | | — | | 2,849,861 |
Payables to related parties | | | — | | 47,771 | | — | | 47,771 | | (47,771) | | — | | — |
Post-employment benefits | | | 733,047 | | — | | 57 | | 57 | | — | | — | | 733,104 |
Deferred tax liabilities | | | 1,326,171 | | — | | 1,988,261 | | 1,988,261 | | — | | (80,483) | | 3,233,949 |
Sectorial financial liabilities | | | 499,016 | | — | | — | | — | | — | | — | | 499,016 |
Deferred revenue | | | — | | — | | 42,100 | | 42,100 | | — | | — | | 42,100 |
Other non-current liabilities | | | 694,781 | | — | | 64,680 | | 64,680 | | — | | — | | 759,461 |
Total non-current liabilities | | | 18,949,746 | | 4,181,869 | | 28,151,030 | | 32,332,899 | | (47,771) | | (80,483) | | 51,154,391 |
Total liabilities | | | 23,718,697 | | 4,300,139 | | 32,997,746 | | 37,297,885 | | (208,525) | | (92,027) | | 60,716,030 |
| | | | | | | | | | | | | | | |
Shareholders' equity | | | | | | | | | | | | | | | |
Share capital | | | 5,727,478 | | 5,328 | | 2,284,893 | | 2,290,221 | | (1,651,846) | | — | | 6,365,853 |
Reserves and other components of equity | | | 4,955,839 | | 5,168,247 | | 216,650 | | 5,384,897 | | (7,110,071) | | (313,758) | | 2,916,907 |
| | | 10,683,317 | | 5,173,575 | | 2,501,543 | | 7,675,118 | | (8,761,917) | | (313,758) | | 9,282,760 |
Equity attributable to: | | | | | | | | | | | | | | | |
Owners of the Company | | | 10,683,317 | | 5,173,575 | | 2,501,543 | | 7,675,118 | | (8,761,917) | | (313,758) | | 9,282,760 |
Non-controlling interests | | | 693,612 | | 4,047 | | 11,157,747 | | 11,161,794 | | (325,660) | | — | | 11,529,746 |
Total shareholders' equity | | | 11,376,929 | | 5,177,622 | | 13,659,290 | | 18,836,912 | | (9,087,577) | | (313,758) | | 20,812,506 |
| | | | | | | | | | | | | | | |
Total shareholders' equity and liabilities | | | 35,095,626 | | 9,477,761 | | 46,657,036 | | 56,134,797 | | (9,296,102) | | (405,785) | | 81,528,536 |
(i) Comprise the companies directly controlled by Cosan Limited, except Cosan S.A. and Cosan Logística.
Notes to the interim financial statements
(In thousands of Brazilian Reais - R$)
1.1.2 Adjustments and assumptions used
The financial information was prepared and presented based on the individual and consolidated balances and the adjustments were determined following Management's assumptions and best estimates that include the following adjustments:
(a) Elimination
The consummate operation was an intra-group reorganization, in which: (1) it involved only entities that are under common control; and (2) all the entities involved were already presented at Cosan Limited on a consolidated basis. As a result, the investment balances that Cosan Limited held in Cosan logistics and Cosan S.A. were eliminated, as well as the effects of transactions between related parties.
(b) Adjustment of other financial assets
Cosan S.A. owned 40,065,607 shares of Rumo S.A., representing 2.16% of its shareholders' equity, and 477,196 shares of Cosan Logística, representing 0.10% of its shareholders' equity. These shares were recorded in the financial position as a financial asset, being measured at fair value through profit or loss, as Management considered trading these shares.
With the corporate reorganization, the financial asset, as well as its applicable taxes, was derecognized for R$734,903 and, consequently, an investment in subsidiary of R$329,118 was recorded. Additionally, the amount of R$313,758 was recognized in equity.
Notes to the interim financial statements
(In thousands of Brazilian Reais - R$)
1.2 Recent developments
1.2.1 Initial public offering registration, or “IPO,” of Raízen S.A.
On June 3, 2021, Raízen S.A., or “Raízen,” (formerly known as Raízen Combustíveis S.A.) filed the IPO registration statement on the Brazilian Securities Commission (Comissão de Valores Mobiliários), or “CVM.”
On August 3, 2021, the Raízen’s board of directors approved the price of R$7.40 per share to be sold through the IPO, as determined following the conclusion of the bookbuilding process. Within the IPO (i) 810,811,000 preferred shares were subscribed in a total amount of R$6,000,001, as part of the base offering; and (ii) 121,621,650 preferred shares were “over-allocated” in a total amount of R$900,000 for purposes of the stabilization activities. On August 5, 2020, Raízen completed its IPO.
1.2.2 Corporate reorganization in the Raízen S.A.
On June 1, 2021, Raízen Combustíveis S.A. (“Raízen Combustíveis”) and Raízen Energia S.A. (“Raízen Energia”) contributed all common shares, as well as class A and D preferred shares, all shares issued by Raízen Energia, in a capital increase of Raízen Combustíveis (with the exception of two common shares that remained held one by each shareholder - Cosan Investimentos e Participações S.A. (“Cosan Investimentos”) and Shell Brasil Holding BV (“Shell”), by their respective book equity value and without any impact on the accounting and income items. On this date Raízen Energia also redeemed all of its own class B preferred shares. As a result, Raízen Combustíveis became the holder of shares representing 100% of the capital stock of Raízen Energia (subject to the exception mentioned above) (“Raízen Reorganization”).
As a result of the corporate reorganization, Cosan S.A. and Shell terminated the Raízen Energia shareholders’ agreement and amended the Raízen Combustíveis shareholders’ agreement in order to adapt its terms and conditions to the new corporate situation.
With effect from June 2, 2021, the name of the Raízen Combustíveis S.A. was changed to Raízen S.A.
Notes to the interim financial statements
(In thousands of Brazilian Reais - R$)
1.2.3 Renewal of license to use Shell trademark
On May 20, 2021, Raízen entered into a renewal of the license agreement for the use of the "Shell" brand with Shell Brands International AG. With this renewal, Raízen S.A. keeps the right to use the "Shell" brand, in the fuel distribution sector and related activities in Brazil, for a minimum period of 13 years, which can be renewed in certain cases, upon compliance with certain conditions established in the contract.
1.2.4 Acquisition of Biosev S.A. by Raízen
On August 10, 2021, the acquisition of all shares issued by Biosev S.A., or “Biosev,” by Raízen was completed, with the payment of the amount provided for in the acquisition agreement executed on February 8, 2021, which provides that price adjustments will be set within 90 days of closing. This payment was used, in turn, to pay part of Biosev's financial debts, with the remaining balance of such debts of Biosev being paid with funds from a new financing contracted by Hédera Investimentos e Participações S.A., or “Hédera.” Also as part of the aforementioned transaction, Hédera exercised the subscription bonus issued at the Company's general meeting held on June 1, 2021, becoming holder of 330,602,900 preferred shares issued by Raízen, representing approximately 3.22% of its capital.
Biosev's main activities are the production, processing and sale of rural and agricultural products, mainly sugarcane and its derivatives, generation and sale of energy and derivatives from energy cogeneration.
This business combination is in line with Raízen's strategy of leading the transformation of the energy matrix with its own technology, by expanding the crushing capacity and increasing the share of renewable products in our portfolio.
1.2.5 ARSESP Resolutions
On January 13, 2021, the Sanitation and Energy Regulatory Agency for the state of São Paulo (Agência Reguladora de Energia de São Paulo), or “ARSESP,” published Resolution No. 1,111, which updated the tariff tables to be applied and the tariff for the use of the distribution system to be applied in the free market by the piped gas distribution concessionaire, revoking Resolution No.1,065 of November 26, 2020.
Notes to the interim financial statements
(In thousands of Brazilian Reais - R$)
On February 25, 2021, ARSESP published Resolution No. 1,136, which updated the weighted average cost of gas and transportation, on the pass-through of the variations in the price of gas and transportation fixed in the tariffs of non-residential and non-commercial users and on the tariff schedules applied by the concessionaire as of February 28, 2021.
On May 26, 2021, ARSESP published the Resolution No. 1,162, which provided for the readjustment of the distribution margin values for all segments, updating of the weighted average cost of gas and transportation, on the pass-through of the gas price variations and transportation fixed in the tariffs for all segments and on the Natural Gas Pipelines Tariff (Tarifa de Uso do Sistema de Distribuição) , or “TUSD,” and Specific Natural Gas Pipelines Tariff (Tarifa de Uso do Sistema de Distribuição Específica) , or “TUSD-E,” . The effects of this ordinance are prospective, as of May 31, 2021.
1.2.6 Investment agreement in the subsidiary Compass Gás e Energia S.A.
On May 31, 2021, the subsidiary Compass Gas e Energia S.A. entered into an investment agreement with Atmos Ilíquidos 1 Equity Investment Fund, Atmos Master Equity Investment Fund, Manzat Inversiones Auu SA and Ricardo Ernesto Correa da Silva (together “Investors”), through which the Investors will jointly subscribe 30,853,032 preferred shares issued by Compass Gás e Energia SA (“Compass”), representing 4.68% of the capital stock, which will be paid up through the contribution of R$810,000, in the Compass.
On August 12, 2021, Compass Gás e Energia began to be traded on B3. The listing was carried out to fulfill a condition precedent to the entry of Investors.
1.2.7 Rumo Malha Central S.A.: Start of railroad operations
In February 2021, Rumo Malha Central S.A., or Rumo Malha Central,” started its logistic rail service. The operations began with rail connecting between operations of Rumo Malha Paulista S.A., or “Rumo Malha Paulista” and Rumo Malha Norte S.A. or “Rumo Malha Norte.”
Notes to the interim financial statements
(In thousands of Brazilian Reais - R$)
1.3 Covid-19
During the quarter ended June 30, 2021, the Company, its subsidiaries and jointly controlled companies continue to monitor the evolution of the COVID-19 pandemic in Brazil and worldwide, in order to take preventive measures to minimize the spread of the virus, ensure continuity of operations and safeguard the health and safety of our employees and partners. The response to the pandemic has been effective in limiting the impacts on our operational facilities, employees, supply chain and logistics.
On June 30, 2021, the Company had positive consolidated working capital of R$9,307,048 (R$5,021,286 on December 31, 2020), cash and cash equivalents and marketable securities of R$12,223,382 (R$6,885,623 on December 31, 2020), and profit for the six-month period ended June 30, 2021 of R$1,903,380 (loss for the six-month period ended June 30, 2020 of R$60,143).
Our covenants are assessed monthly for our need to generate sufficient cash flows to meet indebtedness and our ability to meet the covenants contained in the contracts that govern our indebtedness. Until June 30, 2021, the Company and its subsidiaries have been complying with all restrictive financial clauses.
Considering the level of interest rates in Brazil and in the locations of our subsidiaries, we consider that despite the short-term fluctuations in some macroeconomic assumptions due to the impacts of the COVID-19 pandemic, our weighted average cost of capital should not undergo material changes.
Notes to the interim financial statements
(In thousands of Brazilian Reais - R$)
The Company assessed the circumstances that could indicate impairment of its non-financial assets and concluded that there were no changes in the circumstances that would indicate an impairment loss. Our tax recovery projections are based on the same scenarios and assumptions used in the impairment assessment.
Losses due to the non-recoverability of financial assets were calculated based on the credit risk analysis, which includes the history of losses, the individual situation of the customers, the situation of the economic group to which they belong, the real guarantees for debts and macroeconomic indicators and is considered on June 30, 2021, sufficient to cover possible losses on the amounts receivable, in addition to a prospective assessment that consider the change or expected change in economic factors that affect the expected credit losses, which will be determined based on weighted probabilities and measured at an amount equal to the expected credit loss for life.
The credit quality of accounts receivable falling due is considered adequate, and the amount of the effective risk of possible losses in accounts receivable from customers is presented as losses due to the non-recoverability of financial assets.
Our inventories are composed, substantially, of lubricants, base oil and materials for the construction of gas pipelines, which are products that are not valid or have a long duration and, therefore, we do not observe indicators of obsolescence or non-performance.
Notes to the interim financial statements
(In thousands of Brazilian Reais - R$)
2 Statement of compliance
These individual and consolidated interim financial statements have been prepared and are being presented in accordance with technical pronouncement CPC 21 (R1) - Interim Financial Statements and with international standards IAS 34 - Interim Financial Reporting, issued by the International Accounting Standards Board (IASB), and also based on the provisions contained in the Brazilian Corporation Law, and presented in a manner consistent with the rules issued by the Brazilian Securities and Exchange Commission, applicable to the preparation of quarterly information - ITR.
The presentation of the Statements of Value Added (DVA), individual and consolidated, is required by Brazilian corporate law and the accounting practices adopted in Brazil applicable to publicly-held companies CPC 09 - Statement of Added Value. IFRS standards do not require the presentation of this statement. As a consequence, under IFRS, this statement is presented as supplementary information, without prejudice to the set of interim financial statements.
Except for information from the merged companies, these interim financial statements were prepared following the basis of preparation and accounting policies consistent with those adopted in the preparation of the financial statements of December 31, 2020 and should be read together.
The information in the explanatory notes that have not undergone any significant changes compared to December 31, 2020 has not been fully presented in this quarterly information.
The relevant information proper to the interim financial statements, and only them, are being disclosed and that correspond to those used by Management in its management.
These interim financial statements were authorized for issue by Management on August 13, 2021.
Notes to the interim financial statements
(In thousands of Brazilian Reais - R$)
3 Accounting policies
These interim financial statements were prepared following the basis of preparation and accounting policies consistent with those adopted in the preparation of the financial statements of December 31, 2020, except for the statements described in the respective notes from the companies incorporated in the corporate reorganization, as per note 1.1. All amounts have been rounded to the nearest thousand, unless otherwise indicated.
5 Financial assets and liabilities
Financial assets and liabilities are as following:
| | | Parent Company | | Consolidated |
| Note | | June 30, 2021 | | December 31, 2020 | | June 30, 2021 | | December 31, 2020 |
Assets | | | | | | | | | |
Fair value through profit or loss | | | | | | | | | |
Cash and cash equivalents | 5.1 | | 254,336 | | 1,148,860 | | 4,336,568 | | 2,154,257 |
Marketable securities | 5.2 | | 787,715 | | 788,965 | | 3,655,932 | | 2,271,570 |
Other financial assets | 5.4 | | — | | 779,695 | | 443 | | 848,821 |
Derivate financial instruments | 5.10 | | 2,463,037 | | 2,457,604 | | 5,074,211 | | 3,127,418 |
| | | 3,505,088 | | 5,175,124 | | 13,067,154 | | 8,402,066 |
Amortized cost | | | | | | | | | |
Cash and cash equivalents | 5.1 | | 487,381 | | 407 | | 4,230,882 | | 2,459,796 |
Trade receivables | 5.3 | | — | | — | | 2,473,466 | | 1,604,839 |
Receivables from related parties | 5.5 | | 708,970 | | 760,342 | | 351,966 | | 271,766 |
Sector financial assets | 5.9 | | — | | — | | 237,426 | | 241,749 |
Dividends receivable | | | 325,905 | | 160,694 | | 1,000,620 | | 77,561 |
| | | 1,522,256 | | 921,443 | | 8,294,360 | | 4,655,711 |
Total | | | 5,027,344 | | 6,096,567 | | 21,361,514 | | 13,057,777 |
Liabilities | | | | | | | | | |
Amortized cost | | | | | | | | | |
Loans, borrowings and debentures | 5.6 | | (5,573,122) | | — | | (19,180,472) | | (8,590,199) |
Trade payables | 5.7 | | (1,708) | | (4,066) | | (3,033,743) | | (1,875,192) |
Other financial liabilities | | | — | | — | | (713,061) | | (149,293) |
Leases | 5.8 | | (41,368) | | (28,145) | | (2,940,647) | | (79,763) |
Railroad concession payable | 11 | | — | | — | | (2,996,541) | | — |
Payables to related parties | 5.5 | | (7,050,672) | | (7,374,879) | | (279,273) | | (150,484) |
Preferred shareholders payable in subsidiaries | | | (221,869) | | (387,044) | | (221,869) | | (387,044) |
Dividends payable | | | (35) | | (216,929) | | (9,603) | | (285,177) |
Sector financial liabilities | 5.9 | | — | | — | | (1,244,124) | | (565,911) |
Tax installments - REFIS | 12 | | (193,091) | | (193,353) | | (201,691) | | (199,586) |
| | | (13,081,865) | | (8,204,416) | | (30,821,024) | | (12,282,649) |
Fair value through profit or loss | | | | | | | | | |
Loans, borrowings and debentures | 5.6 | | — | | — | | (16,607,590) | | (6,837,028) |
Consideration payable | | | — | | — | | (203,415) | | (224,787) |
Derivative financial instruments | 5.10 | | (394,408) | | (131,462) | | (1,299,409) | | (417,827) |
| | | (394,408) | | (131,462) | | (18,110,414) | | (7,479,642) |
Total | | | (13,476,273) | | (8,335,878) | | (48,931,438) | | (19,762,291) |
Notes to the interim financial statements
(In thousands of Brazilian Reais - R$)
5.1 Cash and cash equivalents
| Parent Company | | Consolidated |
| June 30, 2021 | | December 31, 2020 | | June 30, 2021 | | December 31, 2020 |
Cash and bank accounts | 487,216 | | 255 | | 680,269 | | 75,160 |
Savings account | — | | — | | 1,090,783 | | 986,379 |
Financial investments | 254,501 | | 1,149,012 | | 6,796,398 | | 3,552,514 |
| 741,717 | | 1,149,267 | | 8,567,450 | | 4,614,053 |
Financial investments include the following:
| | Parent company | | Consolidated |
| | June 30, 2021 | | December 31, 2020 | | June 30, 2021 | | December 31, 2020 |
Investment fund | | | | | | | | |
Repurchase agreements | | 103,768 | | 856,078 | | 974,425 | | 1,671,802 |
Bank deposits certificates | | 150,568 | | 292,782 | | 3,293,261 | | 474,910 |
Other | | — | | — | | 68,882 | | 7,545 |
| | 254,336 | | 1,148,860 | | 4,336,568 | | 2,154,257 |
Bank investments | | | | | | | | |
Repurchase agreements | | — | | — | | 4,351 | | 1,293,833 |
Bank deposits certificates | | — | | — | | 2,347,942 | | 104,272 |
Other | | 165 | | 152 | | 107,537 | | 152 |
| | 165 | | 152 | | 2,459,830 | | 1,398,257 |
| | 254,501 | | 1,149,012 | | 6,796,398 | | 3,552,514 |
The onshore financial investments are remunerated at rates around 100% of the interbank deposit certificate (Certificados de Depósitos Interbancários), or “CDI,” on June 30, 2021 (97% of CDI in 2020) and offshore financial investments are remunerated at rates around 100% of Fed funds. The sensitivity analysis on interest rate risks is in note 5.12. The sensitivity analysis for interest rate risks is presented in Note 5.12.
5.2 Marketable securities and restricted cash
Accounting policy Restricted cash are measured and classified at amortized cost, both of them with the average maturity of government bonds between two and five years, however they can be promptly redeemed and are subject to an insignificant risk of change in value. |
Notes to the interim financial statements
(In thousands of Brazilian Reais - R$)
| Parent company | | Consolidated |
| June 30, 2021 | | December 31, 2020 | | June 30, 2021 | | December 31, 2020 |
Marketable securities | | | | | | | |
Government security (i) | 787,715 | | 788,965 | | 3,650,564 | | 2,271,570 |
Bank deposits certificates | — | | — | | 5,368 | | — |
| 787,715 | | 788,965 | | 3,655,932 | | 2,271,570 |
| | | | | | | |
Restricted cash | | | | | | | |
Securities pledged as collateral | 30,247 | | — | | 57,549 | | — |
| 30,247 | | — | | 57,549 | | — |
(i) Government securities have stated interest connected to Special System for Settlement and Custody (Sistema Especial de Liquidação e de Custódia), or “SELIC”, with a return of approximately 100% of the CDI.
5.3 Trade receivables
| | Consolidated |
| | June 30, 2021 | | December 31, 2020 |
Domestic - Brazilian reais | | 1,699,709 | | 1,049,890 |
Unbilled receivables (i) | | 794,597 | | 667,793 |
Export – foreign currency | | 98,501 | | 17,502 |
| | 2,592,807 | | 1,735,185 |
| | | | |
Expected credit losses | | (124,745) | | (130,346) |
| | 2,468,062 | | 1,604,839 |
| | | | |
Current | | 2,447,515 | | 1,585,708 |
Non-current | | 20,547 | | 19,131 |
| | 2,468,062 | | 1,604,839 |
(i) Unbilled revenue refers to the part of the gas supply in the month, whose measurement and billing has not yet been carried out.
5.4 Other financial assets
The balance of other financial assets is composed as following:
| | | Parent Company | | Consolidated |
| | | June 30, 2021 | | December 31, 2020 | | June 30, 2021 | | December 31, 2020 |
Rumo S.A. shares (i) | | | — | | 770,862 | | — | | 770,862 |
Cosan Logística S.A. shares (i) | | | — | | 8,833 | | — | | 8,833 |
Other financial assets (ii) | | | — | | — | | 443 | | 69,126 |
| | | — | | 779,695 | | 443 | | 848,821 |
| | | | | | | | | |
Current | | | — | | 779,695 | | 443 | | 848,821 |
| | | — | | 779,695 | | 443 | | 848,821 |
Notes to the interim financial statements
(In thousands of Brazilian Reais - R$)
| (i) | Through the corporate reorganization detailed in note 1.1, the registered value of the shares started to be classified as investments. |
|
|
|
| (ii) | On March 31, 2020, Cosan Lubes Investments Limited (“CLI”) received R$ 65,478 due to the satisfaction of the precedent conditions on December 31, 2019, as provided for in the investment agreement between the Company and CVC Fund VII (“CVC”). On April 15, 2021, the updated amount of R$ 69,155 was liquidated. |
5.5 Related parties
a) Summary of balances to related parties
| | Parent Company | | Consolidated |
| | June 30, 2021 | | December 31, 2020 | | June 30, 2021 | | December 31, 2020 |
Current asset | | | | | | | | |
Commercial operations | | | | | | | | |
Raízen Energia S.A. | | 9,718 | | 23,274 | | 38,188 | | 29,485 |
Rumo S.A | | 1,589 | | 4,289 | | — | | 8,388 |
Aguassanta Participações S.A. | | 1,066 | | 837 | | 1,066 | | 837 |
Cosan Lubrificantes e Especialidades S.A. | | 113,324 | | 219,613 | | — | | — |
Compass Gás e Energia S.A. | | 3,685 | | 3,732 | | — | | — |
Payly Soluções de Pagamentos S.A | | 2,450 | | 2,390 | | — | | — |
Raízen S.A. | | 620 | | 644 | | 19,707 | | 1,448 |
Termag - Terminal Marítimo de Guarujá S.A. | | — | | — | | 14,286 | | — |
Other | | 3,201 | | 9,190 | | 1,110 | | 8,601 |
| | 135,653 | | 263,969 | | 74,357 | | 48,759 |
Financial operations | | | | | | | | |
Raízen Energia S.A. | | — | | 21,141 | | — | | 21,141 |
Raízen S.A. | | 1,883 | | 1,883 | | 1,883 | | 1,883 |
| | 1,883 | | 23,024 | | 1,883 | | 23,024 |
Total current assets | | 137,536 | | 286,993 | | 76,240 | | 71,783 |
| | | | | | | | |
Non-current assets | | | | | | | | |
Commercial operations | | | | | | | | |
Raízen S.A. | | — | | — | | 47,731 | | — |
Termag - Terminal Marítimo de Guarujá S.A. | | — | | — | | 71,429 | | — |
| | — | | — | | 119,160 | | — |
Preferred shares | | | | | | | | |
Janus Brasil Participações S.A | | 4,959 | | — | | 4,959 | | — |
Raízen S.A. | | — | | — | | 178 | | — |
| | 4,959 | | — | | 5,137 | — | — |
Corporate / financial operations | | | | | | | | |
Raízen Energia S.A. | | 151,429 | | 155,175 | | 151,429 | | 155,175 |
Other | | — | | — | | — | | 44,808 |
Cosan Lubrificantes e Especialidades S.A. | | 415,046 | | 318,174 | | — | | — |
| | 566,475 | | 473,349 | | 151,429 | | 199,983 |
Total non-current assets | | 571,434 | | 473,349 | | 275,726 | | 199,983 |
Total assets | | 708,970 | | 760,342 | | 351,966 | | 271,766 |
Notes to the interim financial statements
(In thousands of Brazilian Reais - R$)
| | Parent Company | | Consolidated |
| | June 30, 2021 | | December 31, 2020 | | June 30, 2021 | | December 31, 2020 |
Current liabilities | | | | | | | �� | |
Commercial operations | | | | | | | | |
Raízen Energia S.A. | | 43,200 | | 30,447 | | 79,567 | | 42,709 |
Raízen S.A. | | 8,774 | | — | | 194,652 | | — |
Rumo S.A | | 377 | | 571 | | — | | 704 |
Cosan Lubrificantes e Especialidades S.A. | | 2,460 | | 8,059 | | — | | — |
Payly Soluções de Pagamentos S.A | | 3,963 | | 213 | | — | | — |
Other | | 434 | | 45 | | 914 | | 53 |
| | 59,208 | | 39,335 | | 275,133 | | 43,466 |
| | | | | | | | |
Corporate / financial operations | | | | | | | | |
Raízen S.A. | | — | | 11,386 | | — | | 11,387 |
Cosan Overseas Limited | | 32,322 | | 33,579 | | — | | — |
Cosan Luxembourg S.A. | | 41,336 | | 103,643 | | — | | — |
Raízen Energia S.A. | | — | | 90,797 | | 4,140 | | 95,631 |
| | 73,658 | | 239,405 | | 4,140 | | 107,018 |
Total current liabilities | | 132,866 | | 278,740 | | 279,273 | | 150,484 |
| | | | | | | | |
Non-current liabilities | | | | | | | | |
Corporate / financial operations | | | | | | | | |
Cosan Lubrificantes e Especialidades S.A. | | 886,800 | | 875,690 | | — | | — |
Cosan Luxembourg S.A. | | 3,469,026 | | 3,603,911 | | — | | — |
Aldwych Temple Venture Capital Limited | | 43,372 | | — | | — | | — |
Cosan Overseas Limited | | 2,518,608 | | 2,616,538 | | — | | — |
Total non-current liabilities | | 6,917,806 | | 7,096,139 | | — | | — |
Total liabilities | | 7,050,672 | | 7,374,879 | | 279,273 | | 150,484 |
Notes to the interim financial statements
(In thousands of Brazilian Reais - R$)
b) Related party transactions
| Parent Company |
| April 1, 2021 to June 30, 2021 | | January 1, 2021 to June 30, 2021 | | April 1, 2020 to June 30, 2020 | | January 1, 2020 to June 30, 2020 |
Purchase of goods / inputs / services | | | | | | | |
Raízen S.A. | — | | (11) | | — | | — |
Other | (11) | | (14) | | — | | — |
| (11) | | (25) | | — | | — |
Shared (expenses) income | | | | | | | |
Rumo S.A (i) | 729 | | 1,571 | | 743 | | 1,935 |
Cosan Lubrificantes e Especialidades S.A | 691 | | 1,431 | | 594 | | 1,639 |
Payly Soluções de Pagamentos S.A | 32 | | 68 | | — | | — |
Compass Gas e Energia S.A | 798 | | 1,581 | | — | | — |
Companhia de Gás de São Paulo - COMGÁS | 361 | | 689 | | — | | — |
Sinlog Tecnologia em Logística S.A | 32 | | 68 | | — | | — |
Raízen Energia S.A. | (1,155) | | (2,413) | | (595) | | (1,656) |
| 1,488 | | 2,995 | | 742 | | 1,918 |
| | | | | | | |
Financial result | | | | | | | |
Cosan Lubrificantes e Especialidades S.A | — | | — | | (170) | | (1,920) |
Cosan Limited (i) | — | | 82 | | 68 | | 354 |
Cosan Luxembourg S.A. | 458,199 | | 80,042 | | (231,830) | | (1,081,070) |
Cosan Overseas Limited | 298,360 | | (12,875) | | (197,792) | | (837,764) |
Raízen S.A. | 965 | | 2,273 | | 1,946 | | 4,013 |
Aldwych Temple Venture Capital Limited | 5,889 | | 4,398 | | — | | — |
| 763,413 | | 73,920 | | (427,778) | | (1,916,387) |
Total | 764,890 | | 76,890 | | (427,036) | | (1,914,469) |
Notes to the interim financial statements
(In thousands of Brazilian Reais - R$)
| Consolidated |
| April 1, 2021 to June 30, 2021 | | January 1, 2021 to June 30, 2021 | | April 1, 2020 to June 30, 2020 | | January 1, 2020 to June 30, 2020 |
Operating sales | | | | | | | |
Rumo S.A (i) | — | | 10,636 | | 9,881 | | 17,542 |
Raízen Energia S.A. | 109,018 | | 123,048 | | 10,930 | | 16,654 |
Raízen S.A. | 52,314 | | 61,259 | | 8,488 | | 18,534 |
Raízen International Universal Corporation | 3,357 | | 3,357 | | — | | — |
Raizen Trading LLP | 6,321 | | 6,321 | | — | | — |
Shell Energy do Brasil Ltda. | 11,818 | | 19,752 | | — | | — |
| 182,828 | | 224,373 | | 29,299 | | 52,730 |
Purchase of goods / inputs / services | | | | | | | |
Raízen Energia S.A. | (13,486) | | (26,852) | | — | | — |
Raízen S.A. | (414,777) | | (415,600) | | — | | — |
Outros | — | | — | | (14) | | (27) |
| (428,263) | | (442,452) | | (14) | | (27) |
Shared (expenses) income | | | | | | | |
Rumo S.A (i) | — | | 842 | | 743 | | 1,935 |
Sinlog Tecnologia em Logística S.A | 32 | | 68 | | — | | — |
Raízen Energia S.A. | (18,752) | | (30,997) | | (11,500) | | (24,701) |
| (18,720) | | (30,087) | | (10,757) | | (22,766) |
| | | | | | | |
Financial result | | | | | | | |
Cosan Limited | — | | 357 | | 357 | | 890 |
Raízen S.A. | 960 | | 1,946 | | 1,946 | | 4,013 |
| 960 | | 2,303 | | 2,303 | | 4,903 |
Total | (263,195) | | (245,863) | | 20,831 | | 34,840 |
(i) Balances related to the months before the date of the corporate restructuring 1.1.
Notes to the interim financial statements
(In thousands of Brazilian Reais - R$)
c) Officers’ and directors’ compensation
The Company has a compensation policy approved by the Board of Directors. Compensation of the Company’s key management personnel includes salaries, contributions to a post-employment defined benefit plan and share-based payment. We present below the Parent Company balance on June 30, 2021, as follows:
| January 1, 2021 to June 30, 2021 | | April 1, 2021 to June 30, 2021 | | January 1, 2020 to June 30, 2020 | | April 1, 2020 to June 30, 2020 |
Short-term benefits to officers and directors | 11,006 | | 20,989 | | 936 | | 7,980 |
Share-based payment transactions | — | | 445 | | 647 | | 4,409 |
Post-employment benefits | 86 | | 173 | | — | | — |
| 11,092 | | 21,607 | | 1,583 | | 12,389 |
5.6 Loans, borrowings and debentures
The terms and conditions of outstanding loans are as follows:
| | | | Parent Company | | | | |
Description | | Index | | Annual interest rate | | June 30, 2021 | | December 31, 2020 | | Maturity | | Objective |
Unsecured | | | | | | | | | | | | |
Senior Notes Due 2029 | | Fixed 5.50% | | 5.50% | | 3,784,296 | | — | | Sep-29 | | Acquisition |
Debentures | | CDI + 2.65 | | 6.91% | | 1,788,826 | | — | | Aug-25 | | Investment |
Total | | | | | | 5,573,122 | | — | | | | |
| | | | | | | | | | | | |
Current | | | | | | 121,255 | | — | | | | |
Non-current | | | | | | 5,451,867 | | — | | | | |
Notes to the interim financial statements
(In thousands of Brazilian Reais - R$)
| | | | Consolidated | | | | |
Description | | Index | | Annual interest rate | | June 30, 2021 | | December 31, 2020 | | Maturity | | Objective |
Secured | | | | | | | | | | | | |
BNDES | | URTJLP | | 6.76% | | 2,844,925 | | — | | Dec-29 | | Investment |
| | Fixed | | 5.65% | | 554,073 | | — | | Jan-25 | | Investment |
| | IPCA | | 7.46% | | 864 | | — | | Nov-21 | | Investment |
| | URTJLP | | 9.27% | | 135 | | — | | Mar-22 | | Investment |
| | Fixed | | 3.50% | | 902 | | — | | Jan-24 | | Investment |
| | IPCA - 3.25% | | 9.47% | | 1,002,259 | | 807,438 | | Apr-29 | | Investment |
| | IPCA - 4.10% | | 10.37% | | 164,974 | | 175,374 | | Apr-29 | | Investment |
Debentures | | CDI + 1.79% | | 6.01% | | 756,532 | | — | | Jun-27 | | Investment |
| | IPCA + 4.77% | | 11.08% | | 741,568 | | — | | Jun-31 | | Investment |
Export credit agreement | | Euribor + 0.58% | | 0.58% | | 98,980 | | — | | Sep-26 | | Investment |
European investment bank (EIB) | | USD + Libor 6M + 0.54% | | 0.80% | | — | | 30,817 | | May-21 | | Investment |
| | USD + Libor 6M + 0.61% | | 0.80% | | 27,936 | | 57,813 | | Sep-21 | | Investment |
| | | | | | 6,193,148 | | 1,071,442 | | | | |
Unsecured | | | | | | | | | | | | |
Foreign loans | | GBP + Libor 06 + 1.50% | | 1.40% | | 138,953 | | 143,039 | | Jul-21 | | Working capital |
| | GBP – Fixed | | 1.40% | | 34,584 | | 35,556 | | Nov-22 | | Working capital |
| | GBP + Libor-06 + 1.10% | | 1.18% | | 138,212 | | 142,091 | | Dec-21 | | Acquisition |
| | GBP + Libor-06 + 1.50% | | 1.61% | | 241,875 | | 248,666 | | Dec-22 | | Acquisition |
| | EUR - Fixed | | 4.42% | | 1,287 | | 2,095 | | Sep-22 | | Investment |
Export credit agreement | | CDI + 1.03% | | 2.90% | | 83,656 | | — | | Feb-23 | | Investment |
| | CDI + 2.25% | | 2.63% | | 60,365 | | — | | May-26 | | Investment |
| | CDI + 0.80% | | 4.98% | | 506,888 | | — | | Dec-23 | | Investment |
Resolution 4131 | | USD | | 0.89% | | 266,561 | | — | | Nov-22 | | Working capital |
| | USD + 3.67% | | 3.67% | | 399,522 | | 415,232 | | May-23 | | Investment |
| | USD + 1.59% | | 0.00% | | — | | 388,912 | | Apr-21 | | Investment |
| | USD + 1.36% | | 1.36% | | 378,411 | | — | | Feb-24 | | Investment |
| | Fixed | | 1.87% | | 18,396 | | — | | Oct-21 | | Working capital |
Banking credit certificates | | IPCA + 0.81% | | 7.10% | | 307,479 | | — | | Jan-48 | | Working capital |
Perpetual Notes | | USD | | 8.25% | | 2,532,624 | | 2,631,100 | | Nov-40 | | Acquisition |
Senior Notes Due 2023 | | USD | | 5.00% | | 539,235 | | 569,466 | | Mar-23 | | Acquisition |
Senior Notes Due 2025 | | USD | | 5.88% | | 2,871,979 | | — | | Jan-25 | | Acquisition |
Senior Notes Due 2027 | | USD | | 7.00% | | 4,035,549 | | 4,379,812 | | Jan-27 | | Acquisition |
Senior Notes Due 2028 | | USD | | 5.25% | | 2,540,365 | | — | | Jan-28 | | Acquisition |
Senior Notes Due 2029 | | Fixed 5.50% | | 5.50% | | 3,784,296 | | — | | Sep-29 | | Acquisition |
Prepayment | | 100% Libor-03 - 3.50% | | 0.00% | | — | | 27,129 | | Mar-21 | | Working capital |
| | 100% Libor-03 - 1% | | 1.17% | | 99,962 | | 104,318 | | Nov-21 | | Working capital |
Debentures | | IPCA + 4.68% | | 10.98% | | 564,790 | | — | | Feb-26 | | Investment |
| | IPCA + 4.50% | | 10.79% | | 710,285 | | — | | Feb-29 | | Investment |
| | IPCA + 3.60% | | 7.47% | | 378,691 | | — | | Dec-30 | | Working capital |
| | CDI + 2.65 | | 6.91% | | 1,788,826 | | — | | Aug-25 | | Investment |
| | IPCA + 6.80% | | 13.23% | | 841,190 | | — | | Apr-30 | | Investment |
| | IPCA + 3.90% | | 10.15% | | 1,031,355 | | — | | Oct-29 | | Investment |
| | IPCA + 4.00% | | 10.26% | | 1,007,587 | | — | | Dec-35 | | Investment |
| | IPCA + 7.48% | | 13.95% | | 323,905 | | 299,524 | | Dec-22 | | Investment |
| | IPCA + 7.36% | | 13.82% | | 105,822 | | 97,956 | | Dec-25 | | Investment |
| | IPCA + 5.87% | | 12.24% | | 896,418 | | 890,658 | | Dec-23 | | Investment |
| | IPCA + 4.33% | | 10.61% | | 482,530 | | 452,457 | | Oct-24 | | Investment |
| | IGPM + 6.10% | | 25.89% | | 344,359 | | 298,706 | | May-28 | | Investment |
| | 100% CDI +0.50% | | 4.67% | | 2,038,916 | | 2,007,849 | | Oct-22 | | Investment |
Working capital | | 100% CDI - 2.75% | | 5.82% | | 100,041 | | 100,045 | | Jun-22 | | Working capital |
Promissory notes | | 100% CDI - 3.00% | | 0.00% | | — | | 601,058 | | Apr-21 | | Investment |
| | 100% CDI - 3.40% | | 0.00% | | — | | 520,116 | | Apr-21 | | Investment |
| | | | | | 29,594,914 | | 14,355,785 | | | | |
Total | | | | | | 35,788,062 | | 15,427,227 | | | | |
| | | | | | | | | | | | |
Current | | | | | | 2,207,616 | | 2,352,057 | | | | |
Non-current | | | | | | 33,580,446 | | 13,075,170 | | | | |
Notes to the interim financial statements
(In thousands of Brazilian Reais - R$)
The Company used the annual average rate of the CDI of 4.15% and Long-term Interest Rate (Taxa de Juros de Longo Prazo), or “TJLP,” of 4.61%.
Non-current borrowings are scheduled to fall due as follows:
| | Parent Company | | Consolidated |
| | June 30, 2021 | | December 31, 2020 | | June 30, 2021 | | December 31, 2020 |
13 to 24 months | | — | | — | | 4,630,944 | | 2,605,687 |
25 to 36 months | | 580,000 | | — | | 2,860,401 | | 2,039,863 |
37 to 48 months | | 580,000 | | — | | 4,662,133 | | 623,971 |
49 to 60 months | | 580,000 | | — | | 1,789,766 | | 171,794 |
61 to 72 months | | — | | — | | 4,991,588 | | 238,050 |
73 to 84 months | | — | | — | | 4,030,491 | | 4,512,773 |
85 to 96 months | | — | | — | | 1,754,524 | | 238,095 |
Thereafter | | 3,711,867 | | — | | 8,860,599 | | 2,644,937 |
| | 5,451,867 | | — | | 33,580,446 | | 13,075,170 |
The carrying amounts of loans, borrowings and debentures are denominated in the following currencies:
| | Parent Company | | Consolidated |
| | June 30, 2021 | | December 31, 2020 | | June 30, 2021 | | December 31, 2020 |
Brazilian reais | | 1,788,826 | | — | | 17,639,334 | | 6,251,180 |
U.S. dollar | | 3,784,296 | | — | | 17,476,441 | | 8,604,600 |
British pound | | — | | — | | 553,624 | | 569,352 |
Euro | | — | | — | | 118,663 | | 2,095 |
| | 5,573,122 | | — | | 35,788,062 | | 15,427,227 |
All debts denominated in U.S. dollar have currency risk protection through derivative financial instruments (Note 5.10), except for perpetual notes.
Below are the movements in loans, borrowings and debentures occurred for the period ended June 30, 2021:
| | Parent Company | | Consolidated |
At January 1, 2021 | | — | | 15,427,227 |
Corporate reorganization (Note 1.1) | | 5,982,343 | | 26,817,519 |
Proceeds | | — | | 2,162,780 |
Repayment of principal | | (5,427) | | (7,470,395) |
Payment of interest | | (134,766) | | (748,357) |
Interest, exchange rate and fair value | | (269,028) | | (400,712) |
June 30, 2021 | | 5,573,122 | | 35,788,062 |
Notes to the interim financial statements
(In thousands of Brazilian Reais - R$)
a) Guarantees
Financing agreements with the European Investment Bank (“EIB”), intended for investments, are also guaranteed, according to each agreement, by bank guarantees with an average cost of 1.61% p.a. On June 30, 2021, the balance of bank guarantees contracted was R$79,020 (R$133,000 on December 31, 2020).
Some financing agreements with the Brazilian National Economic and Social Development Bank (Banco Nacional de Desenvolvimento Econômico e Social), or “BNDES,” intended for investments, are also guaranteed, according to each agreement, by bank guarantees with an average cost of 1.04% p.a. or by real guarantees (assets) and escrow account. On June 30, 2021, the balance of bank guarantees contracted was R$3,330,369 (R$3,687,323 on December 31, 2020).
To calculate the average rates, the annual average CDI of 2.29% (2.78% as of December 31, 2020) and TJLP of 4.62% (4.87% as of December 31, 2020) were considered on an annual basis.
b) Available credit line
As of June 30, 2021, the Company had credit lines in banks with AA rating, which were not used, in the total amount of R$ 250,000 (R$ 250,000 on December 31, 2020) and R$ 1,242,993 (R$ 487,378 as of December 31, 2020), to Rumo SA.
The use of these credit lines is subject to certain contractual conditions.
c) Financial covenants
Under the terms of the major borrowing facilities, the Company and its subsidiaries are required to comply with the following financial covenants:
Debt |
| Company |
| Triggers |
| Ratios |
Debenture of 4th issue |
| Comgás S.A. |
| Short-term indebtedness/ Total indebtedness (iii) cannot exceed 0.6 |
| 0.05 |
Debenture 4th to 8th issues |
| Comgás S.A. |
| Net debt (i) / EBITDA (ii) cannot exceed 4.00 |
| 1.31 |
BNDES |
| Comgás S.A. |
|
Resolution 4,131 |
| Comgás S.A. |
|
Debenture 2th issue |
| Cosan S.A. |
| 2.93 |
Senior Notes Due 2027 |
| Cosan S.A. |
| Net debt pro forma (iv) / EBITDA pro forma (ii) | (iv) not higher than or equal to 3.5 |
| 2.70 |
Senior Notes Due 2029 |
| Cosan S.A. |
|
Senior Notes Due 2025 |
| Rumo S.A. |
| Net debt (i) / EBITDA (ii) not higher than or equal to 3.0 |
|
BNDES |
| Rumo S.A. |
| EBITDA (ii) / Consolidated financial result (v) higher or equal 2.0x |
| 17.35 |
| (i) | Net debt consists of current and non-current debt, net of cash and cash equivalents and marketable securities. Net debt is a non-GAAP measure. |
|
|
|
| (ii) | Corresponds to the accumulated EBITDA of the last twelve months. |
Notes to the interim financial statements
(In thousands of Brazilian Reais - R$)
| (iii) | Indebtedness means the sum of current and noncurrent loans, financing and debentures, leases and current and noncurrent derivative financial instruments. |
|
|
|
| (iv) | Net debt and EBITDA pro forma, including joint venture financial information. Net debt and EBITDA pro forma are a non-GAAP measure. |
|
|
|
| (v) | The financial result of the net debt is represented by the cost of the net debt. |
For the other loans, borrowings and debentures of the Company there are no debt financial covenants.
On June 30, 2021, the Company and its subsidiaries was in compliance with all debt financial covenants.
The terms of loans included cross-default provisions.
d) Fair value and exposure to financial risk
The fair value of the loans is based on the discounted cash flow using its implicit discount rate. They are classified as a level 2 fair value in the hierarchy (Note 5.10) due to the use of unobservable data, including own credit risk.
The details of the Company’s exposure to risks arising from loans are shown in Note 5.12.
5.7 Trade payables
| | Parent Company | | Consolidated |
| | June 30, 2021 | | December 31, 2020 | | June 30, 2021 | | December 31, 2020 |
Materials and service suppliers | | 1,708 | | 4,066 | | 1,900,706 | | 1,095,051 |
Natural gas/ transport and logistics suppliers | | — | | — | | 1,133,037 | | 780,141 |
| | 1,708 | | 4,066 | | 3,033,743 | | 1,875,192 |
Notes to the interim financial statements
(In thousands of Brazilian Reais - R$)
5.8 Leases
Accounting policy At the beginning or in the modification of a contract, the Company assesses whether a contract is or contains a lease. The lease liability is initially measured at the present value of lease payments that are not made on the start date, discounted at the interest rate implicit in the lease or, if that rate cannot be determined immediately, by the Company’s incremental loan rate. The Company generally uses its incremental loan rate as a discount rate. Assets and liabilities arising from a lease are initially measured on a present value basis. The lease payments included in the measurement of the lease liability comprise the following: - fixed payments, including fixed payments in essence;
- variable lease payments that depend on index or rate, initially measured using the index or rate on the start date;
- amounts expected to be paid by the lessee, in accordance with the residual value guarantees; and
- the exercise price of the call option if the lessee is reasonably certain to exercise that option, and payment of fines for terminating the lease, if the lease term reflects the lessee exercising the option to terminate the lease.
To determine the incremental borrowing rate, the Company: - where possible, uses recent third-party financing received by the individual lessee as a starting point, adjusted to reflect changes in financing conditions since third party financing was received;
- uses a build-up approach that starts with a risk-free interest rate adjusted for credit risk for leases held by the Company, which does not have recent third-part financing; and
- makes adjustments specific to the lease, e.g. term, country, currency and security.
|
Notes to the interim financial statements
(In thousands of Brazilian Reais - R$)
The Company is exposed to potential future increases in variable lease payments based on an index or rate, which are not included in the lease liability until they take effect. When adjustments to lease payments based on an index or rate take effect, the lease liability is reassessed and adjusted against the right-of-use asset. Lease payments are allocated between principal and finance cost. The finance cost is charged to profit or loss over the lease period so as to produce a constant periodic rate of interest on the remaining balance of the liability for each period. Payments associated with short-term leases of equipment and vehicles and all leases of low-value assets are recognized on a straight-line basis as an expense in profit or loss. Short-term leases are leases with a lease term of 12 months or less. Low-value assets comprise IT equipment and small items of office furniture. In determining the lease term, the Company considers all facts and circumstances that create an economic incentive to exercise an extension option, or not exercise a termination option. Extension options (or periods after termination options) are only included in the lease term if the lease is reasonably certain to be extended (or not terminated). For leases of warehouses, retail stores and equipment, the following factors are normally the most relevant: - If there are significant penalties to terminate (or not extend), the group is typically reasonably certain to extend (or not terminate).
- If any leasehold improvements are expected to have a significant remaining value, the Company is typically reasonably certain to extend (or not terminate).
- Otherwise, the Company considers other factors including historical lease durations and the costs and business disruption required to replace the leased asset.
Most extension options in offices and vehicles leases have not been included in the lease liability, because the Company could replace the assets without significant cost or business disruption. |
Notes to the interim financial statements
(In thousands of Brazilian Reais - R$)
Subsequent valuation of the lease liability is at amortized cost, using the effective interest method. It is remeasured when there is a change in future lease payments resulting from a change in index or rate, if there is a change in the amounts that are expected to be paid according to the residual value guarantee, if the Company changes its valuation, an option will be exercised purchase, extension or termination or if there is an essentially fixed revised lease payment. When the lease liability is remeasured in this way, an adjustment corresponding to the carrying amount of the right-of-use asset is made or is recorded in the income statement if the carrying amount of the right-of-use asset has been reduced to zero. |
| Consolidated |
| Total |
At January 1, 2021 | 79,763 |
Corporate reorganization (Note 1.1) | 2,950,961 |
Additions | 28,547 |
Interest | 172,051 |
Repayments of principal | (284,887) |
Payments of interest | (61,803) |
Monetary adjustment | 71,074 |
Transfers between liabilities (i) | (15,059) |
At June 30, 2021 | 2,940,647 |
| |
Current | 375,135 |
Non-current | 2,565,512 |
| 2,940,647 |
(i) Transfer of railroad concession payable to lease (Note 11).
5.9 Sector financial asset and liability
The changes in net sector financial asset (liability) for the period ended June 30, 2021 were as follows:
| Sectorial assets | | Sectorial liabilities | | Total |
January 01, 2021 | 241,749 | | (565,911) | | (324,162) |
Cost of gas (i) | (7,687) | | - | | (7,687) |
Credits of taxes (ii) | - | | (78,887) | | (78,887) |
Monetary variations (iii) | 3,364 | | (230,030) | | (226,666) |
Other revenue (iv) | - | | (369,296) | | (369,296) |
June 30, 2021 | 237,426 | | (1,244,124) | | (1,006,698) |
| | | | | |
Current | 237,426 | | (91,933) | | 145,493 |
Non-current | - | | (1,152,191) | | (1,152,191) |
| 237,426 | | (1,244,124) | | (1,006,698) |
Notes to the interim financial statements
(In thousands of Brazilian Reais - R$)
| (i) | Refers to the cost of gas purchased higher than that contained in the tariffs, 100% classified in current assets, since ARSESP's resolution provides for tariff recovery on a quarterly basis. |
| (ii) | Credits, mainly, from the exclusion of ICMS on the basis of PIS and COFINS, which will be returned to consumers when the lawsuit is final, and which should be discussed with ARSESP regarding the mechanisms and criteria for reimbursement. |
| (iii) | Monetary update on the gas current account and extemporaneous credit, based on the SELIC rate. |
| (iv) | Untimely credit for the exclusion of ICMS from the PIS and COFINS basis, see details in note 6. |
5.10 Derivative financial instruments
| Notional | | Fair value |
| June 30, 2021 | | December 31, 2020 | | June 30, 2021 | | December 31, 2020 |
Electricity derivatives | | | | | | | |
Commodity forwards (ii) | 2,078,023 | | 1,354,967 | | (491,177) | | (189,423) |
| | | | | | | |
Exchange rate derivatives | | | | | | | |
Forward agreements | 1,990,113 | | 345,144 | | (125,659) | | (509) |
Commodity forwards (i) | — | | 13,422 | | — | | (348) |
| 1,990,113 | | 358,566 | | (125,659) | | (857) |
Interest rate and exchange rate risk | | | | | | | |
Swap agreements (shares) (iii) | 600,619 | | — | | 347,113 | | — |
Swap agreements (interest rate and inflation) | 4,204,964 | | — | | 319,570 | | — |
Swap agreements (interest rate) | 1,008,801 | | 1,170,861 | | 278,877 | | 346,488 |
Swap agreements (exchange and interest rate) | 11,112,853 | | 4,281,071 | | 3,446,078 | | 2,553,383 |
| 16,927,237 | | 5,451,932 | | 4,391,638 | | 2,899,871 |
| | | | | | | |
Total financial instruments | | 3,774,802 | | 2,709,591 |
| | | | | | | |
Current assets | | | | | 431,864 | | 156,208 |
Non-current assets | | | | | 4,642,347 | | 2,971,210 |
Current liabilities | | | | | (1,019,750) | | (293,656) |
Non-current liabilities | | | | | (279,659) | | (124,171) |
Total | | | | | 3,774,802 | | 2,709,591 |
Notes to the interim financial statements
(In thousands of Brazilian Reais - R$)
(i) | The subsidiary Compass Gás e Energia has a portfolio of energy contracts (purchase and sale) aimed at meeting demands and offers for consumption or supply of energy. In addition, there is a portfolio of contracts that comprises forward positions, usually short-term. For this portfolio, there is no purchase commitment with a sales contract. |
|
|
(ii) | Forward contracts for fuels contracted by the subsidiary Moove, which seek to reduce possible impacts on the price fluctuation of the commodity that can affect our lubricant costs. |
|
|
(iii) | The Company entered into a shares purchase and derivatives negotiation plan, or the Total Return Swap, with Banco Santander (Brasil) S.A. – Cayman Branch, or “Santander Cayman,” and Santander Fundo de Investimento Amazonas Multimercado Crédito Privado Investimento no Exterior, or the “Santander Fund.” Pursuant to the Total Return Swap, the Santander Fund will be able to purchase, on its own behalf, common shares issued by us, and Santander Cayman will be able to enter into equity swap transactions on its own behalf and on our behalf in connection with such shares (for which purpose we also entered into a master agreement with certain Santander entities). In accordance with the total return swap, which will have a financial settlement, Cosan will receive the return on the variation in the price of CSAN3 shares adjusted by the dividends for the period and will pay interest annual rates referenced to CDI + Spread. The equivalent contracted amount of CSAN3 shares with a total return swap was 9,937,003 shares and the total initial value is R$600,000. This operation has RAIL3 shares of its subsidiary Rumo S.A. as collateral. |
Derivatives are only used for economic hedging purposes and not as speculative investments.
Fair value hedge
The Company adopts fair value hedge accounting for some of its operations, both hedge instruments and hedge-protected items are measured and recognized at fair value through profit or loss.
There is an economic relationship between the hedged item and the hedge instrument, since the terms of the interest rate and foreign exchange swap correspond to the terms of the fixed rate loan, that is, notional amount, term and payment. The Company established a 1:1 hedge ratio for hedge relationships, since the underlying risk of the interest rate and exchange rate swap is identical to the hedged risk component. To test the effectiveness of the hedge, the Company uses the discounted cash flow method and compares the changes in the fair value of the hedge instrument with the changes in the fair value of the hedged item attributable to the hedged risk. The amounts related to the items designated as hedge instruments were as following:
Notes to the interim financial statements
(In thousands of Brazilian Reais - R$)
| | | Book value | | Accumulated fair value adjustment |
| Notional | | June 30, 2021 | | December 31, 2020 | | June 30, 2021 | | December 31, 2020 |
Exchange rate hedge | | | | | | | | | |
| | | | | | | | | |
Designated items | | | | | | | | | |
Senior notes 2025 (Rumo Luxembourg) | (1,740,550) | | (2,871,979) | | — | | 311,082 | | — |
Senior notes 2028 (Rumo Luxembourg) | (2,791,600) | | (2,540,365) | | — | | 251,235 | | — |
Total debt | (4,532,150) | | (5,412,344) | | — | | 562,317 | | — |
| | | | | | | | | |
Derivative financial instruments | | | | | | | | | |
| | | | | | | | | |
Senior Swaps Notes 2025 (Rumo Luxembourg) | 1,740,550 | | 1,125,649 | | — | | (346,436) | | — |
Senior Swaps Notes 2028 (Rumo Luxembourg) | 2,791,600 | | 223,457 | | — | | (276,543) | | — |
Derivative total | 4,532,150 | | 1,349,106 | | — | | (622,979) | | — |
| | | | | | | | | |
Total | — | | (4,063,238) | | — | | (60,662) | | — |
| | | | | | | | | |
| | | Book value | | Accumulated fair value adjustment |
| Notional | | June 30, 2021 | | December 31, 2020 | | June 30, 2021 | | December 31, 2020 |
Interest rate hedge | | | | | | | | | |
| | | | | | | | | |
Designated items | | | | | | | | | |
Senior Notes 2023 (Cosan Luxembourg) | (606,832) | | (542,941) | | (569,466) | | (228,766) | | (237,050) |
Debenture 3rd issue - 3rd series (Comgás) | — | | — | | — | | — | | 575 |
Debenture 5th issue - single series (Comgás) | (684,501) | | (896,418) | | (890,658) | | (5,760) | | (22,040) |
Debenture (Rumo) | (3,079,136) | | (3,159,201) | | — | | 57,365 | | — |
Total debt | (4,370,469) | | (4,598,560) | | (1,460,124) | | (177,161) | | (258,515) |
| | | | | | | | | |
Derivative financial instruments | | | | | | | | | |
| | | | | | | | | |
Senior Swaps Notes 2023 (Cosan Luxembourg) | 606,832 | | 352,198 | | 392,899 | | (67,951) | | (42,532) |
Debenture 3rd issue - 3rd series (Comgás) | — | | — | | — | | — | | 862 |
Debenture 5th issue - single series (Comgás) | 684,501 | | 197,285 | | 211,741 | | (14,456) | | 10,731 |
Debenture (Rumo) | 3,104,964 | | 139,279 | | — | | 21,420 | | — |
Derivative total | 4,396,297 | | 688,762 | | 604,640 | | (60,987) | | (30,939) |
| | | | | | | | | |
Total | 25,828 | | (3,909,798) | | (855,484) | | (238,148) | | (289,454) |
Fair value option
Certain derivative instruments have not been linked to documented hedge structures.
Notes to the interim financial statements
(In thousands of Brazilian Reais - R$)
The Company chose to designate the protected liabilities (hedge objects) to record at fair value through the result. Considering that derivative instruments are always accounted for at fair value through income, the accounting effects are the same as those obtained through a hedging documentation:
| | | | | Book value | | Accumulated fair value adjustment |
| | | Notional | | June 30, 2021 | | December 31, 2020 | | June 30, 2021 | | December 31, 2020 |
Exchange rate | | | | | | | | | | | |
Objects | | | | | | | | | | | |
Sênior Notes 2027 | USD+7.0% | | (3,251,430) | | (4,035,549) | | (4,379,812) | | 207,213 | | (349,181) |
Export credit agreement | EUR + 0.58% | | (100,198) | | (98,980) | | — | | 24,821 | | — |
Resolution 4,131 (Rumo) | USD + 2.20% | | (220,000) | | (284,957) | | — | | 68,593 | | — |
EIB 3rd Tranche | US$ + LIBOR6M + 0.54% | | (9,625) | | — | | (30,817) | | — | | 156 |
EIB 4th Tranche | US$ + LIBOR6M + 0.61% | | (9,237) | | (27,936) | | (57,813) | | 2 | | 308 |
Resolution 4,131 (Comgás - 2018) | US$ + 3.67% | | (268,125) | | (399,522) | | (415,232) | | (23,094) | | (24,247) |
Resolution 4,131 (Comgás - 2020) | US$ + 1.59% | | — | | — | | (388,912) | | — | | 1,967 |
Resolution 4,131 (Comgás - 2021) | US$ + 1.60% | | (407,250) | | (378,411) | | — | | (1,446) | | — |
Total | | | (4,265,865) | | (5,225,355) | | (5,272,586) | | 276,089 | | (370,997) |
| | | | | | | | | | | |
Derivative instruments | | | | | | | | | | | |
FX and interest swap | BRL + 126.85% do CDI | | 3,251,430 | | 1,697,741 | | 2,272,648 | | 270,391 | | 1,320,629 |
Inflation and interest rate swaps | BRL + 107% do CDI | | 100,198 | | 28,225 | | — | | (20,004) | | — |
Inflation and interest rate swaps | BRL + 118% do CDI | | 220,000 | | 62,978 | | — | | (73,042) | | — |
EIB 3rd Tranche | BRL + 88.5% do CDI | | 9,625 | | — | | 21,176 | | 844 | | 24,927 |
EIB 4th Tranche | BRL + 81.1% do CDI | | 9,237 | | 18,628 | | 39,256 | | 1,400 | | 26,219 |
Resolution 4,131 (Comgás - 2018) | BRL + 107.9% do CDI | | 268,125 | | 146,166 | | 154,627 | | (3,168) | | 117,080 |
Resolution 4,131 (Comgás - 2020) | BRL + CDI + 2.75% | | — | | — | | (6,214) | | 15,711 | | (12,904) |
Resolution 4,131 (Comgás - 2021) | BRL + CDI + 1.25% | | 407,250 | | (34,114) | | — | | (34,114) | | — |
Derivative total | | | 4,265,865 | | 1,919,624 | | 2,481,493 | | 158,018 | | 1,475,951 |
| | | | | | | | | | | |
Total | | | — | | (3,305,731) | | (2,791,093) | | 434,107 | | 1,104,954 |
| | | | | | | | | | | |
| | | | | | | | | | | |
| | | | | Book value | | Accumulated fair value adjustment |
| | | Notional | | June 30, 2021 | | December 31, 2020 | | June 30, 2021 | | December 31, 2020 |
Interest rate | | | | | | | | | | | |
Objects | | | | | | | | | | | |
Debenture (Rumo) | IPCA + 4,68% | | (500,000) | | (564,790) | | — | | (16,810) | | — |
Debenture (Rumo) | IPCA + 4,50% | | (600,000) | | (710,285) | | — | | 965 | | — |
Total | | | (1,100,000) | | (1,275,075) | | — | | (15,845) | | — |
| | | | | | | | | | | |
Derivative instruments | | | | | | | | | | | |
FX and interest swap | 107% CDI | | 500,000 | | 77,554 | | — | | (3,790) | | — |
FX and interest swap | 105% CDI | | 600,000 | | 102,738 | | — | | 99 | | — |
Derivative total | | | 1,100,000 | | 180,292 | | — | | (3,691) | | — |
| | | | | | | | | | | |
Total | | | — | | (1,094,783) | | — | | (19,536) | | — |
Notes to the interim financial statements
(In thousands of Brazilian Reais - R$)
5.11 Recognized fair value measurements
The market value of the Senior Notes are listed on the Luxembourg Stock Exchange (Note 5.6) is based on their quoted market price are as follows:
| | Company | | June 30, 2021 | | December 31, 2020 |
Senior notes 2023 | | Cosan Luxembourg S.A. | | 100.23% | | 101.02% |
Senior notes 2025 | | Rumo Luxembourg S.à r.l. | | 104.98% | | 104.96% |
Senior notes 2028 | | Rumo Luxembourg S.à r.l. | | 106.06% | | 105.04% |
Senior notes 2027 | | Cosan Luxembourg S.A. | | 107.16% | | 108.20% |
Senior notes 2029 | | Cosan S.A. | | 108.16% | | 103.47% |
Perpetual notes | | Cosan Overseas Limited | | 102.96% | | 102.88% |
All the resulting fair value estimates are included in level 2 except for a contingent consideration payable where the fair values have been determined based on present values and the discount rates used were adjusted for counterparty or own credit risk.
The carrying amounts and fair value of financial assets and financial liabilities are as follows:
| | | Carrying amount | | Assets and liabilities measured at fair value |
| | | June 30, 2021 | | December 31, 2020 | | June 30, 2021 | | December 31, 2020 |
| Note | | | | | | Level 1 | | Level 2 | | Level 1 | | Level 2 |
Assets | | | | | | | | | | | | | |
Investment funds | 5.1 | | 4,336,568 | | 2,154,257 | | — | | 4,336,568 | | — | | 2,154,257 |
Marketable securities | 5.2 | | 3,655,932 | | 2,271,570 | | — | | 3,655,932 | | — | | 2,271,570 |
Other financial assets | 5.4 | | 443 | | 848,821 | | 443 | | — | | 848,821 | | — |
Derivate financial instruments | 5.10 | | 5,074,211 | | 3,127,418 | | — | | 5,074,211 | | — | | 3,127,418 |
Total | | | 13,067,154 | | 8,402,066 | | 443 | | 13,066,711 | | 848,821 | | 7,553,245 |
| | | | | | | | | | | | | |
Liabilities | | | | | | | | | | | | | |
Loans, borrowings and debentures | 5.6 | | (16,607,590) | | (6,837,028) | | — | | (16,607,590) | | — | | (6,837,028) |
Consideration payable | | | (203,415) | | (224,787) | | — | | (203,415) | | — | | (224,787) |
Derivative financial instruments | 5.10 | | (1,299,409) | | (417,827) | | — | | (1,299,409) | | — | | (417,827) |
Total | | | (18,110,414) | | (7,479,642) | | — | | (18,110,414) | | — | | (7,479,642) |
5.12 Financial risk management
This note explains the Company’s exposure to financial risks and how these risks could affect the group’s future financial performance. Current period profit and loss information has been included where relevant to add further context.
Notes to the interim financial statements
(In thousands of Brazilian Reais - R$)
Risk | Exposure arising from | Measurement | Management |
Market risk – foreign exchange | (i) Future commercial transactions. (ii) Recognized financial assets and liabilities not denominated in Brazilian reais. | (i) Cash flow forecasting (ii) Sensitivity analysis | Foreign currency forwards. |
Market risk – interest rate | Cash and cash equivalents, marketable securities, loans, borrowings and debentures, leases and derivative. | (i) Sensitivity analysis | Interest rate Swap. |
Market risk – prices | Future commercial transactions. | (i) Cash flow forecasting (ii) Sensitivity analysis | Future electric energy price (purchase and sale). |
Credit risk | Cash and cash equivalents, marketable securities trade receivables, derivatives, receivables from related parties and dividends. | (i) Ageing analysis (ii) Credit ratings | Diversification of bank deposits, credit limits and letters of credit. |
Liquidity risk | Loans, borrowings and debentures, trade payables, other financial liabilities, REFIS, leases, derivative, payables to related parties and dividends. | (i) Rolling cash flow forecasts | Availability of committed credit lines and borrowing facilities. |
The Company’s risk management is predominantly controlled by a central treasury department under policies approved by the Board of Directors. The Company’s Management identifies, evaluates and hedges financial risks in close co-operation with the Company’s operating units. The Board provides written principles for overall risk management, as well as policies covering specific areas, such as foreign exchange risk, interest rate risk, credit risk, use of derivative financial instruments and non-derivative financial instruments, and investment of excess liquidity.
Where all relevant criteria are met, hedge accounting is applied to remove the accounting mismatch between the hedging instrument and the hedged item. This will effectively result in recognizing interest expense at a fixed interest rate for the hedged floating rate loans and inventory at the fixed foreign currency rate for the hedged purchases.
The Company may choose to formally designate new debt transactions involving hedging derivative financial instruments through swap between exchange variation and interest rates, as measured at fair value. The fair value option is intended to eliminate or reduce any inconsistency in measurement or recognition of certain liabilities, which would otherwise arise. Thus, both the swaps and the respective debts are measured at fair value and this option is irrevocable and should be made only upon initial recording (“inception”) of the operation.
Notes to the interim financial statements
(In thousands of Brazilian Reais - R$)
The Company’s policy is to maintain capital base to promote the confidence of investors, creditors and the market, and to ensure the future development of the business. Management monitors that the return on capital is adequate for each of its businesses.
The usage of financial instruments in order to protect against these areas of volatility is determined through an analysis of the risk exposure that management intends to cover.
a) Market risk
The objective of market risk management is to manage and control market risk exposures within acceptable parameters, while optimizing the return.
The Company uses derivatives to manage market risks. All such transactions are carried out within the guidelines set by the risk management committee. Generally, the Company seeks to apply hedge accounting to manage volatility in profit or loss.
- Foreign exchange risk
At June 30, 2021 and December 31, 2020, the Company had the following net exposure to the exchange rate variations on assets and liabilities denominated in U.S. Dollar (U.S.$.) and Euro:
| June 30, 2021 | | December 31, 2020 |
Cash and cash equivalents | 697,228 | | 143,676 |
Trade receivables | 111,752 | | 17,502 |
Trade payables | (180,731) | | (174,178) |
Loans, borrowings and debentures | (15,573,175) | | (8,007,493) |
Leases | (101,055) | | — |
Contingent consideration | (203,415) | | (224,787) |
Derivative financial instruments (notional) | 11,615,418 | | 5,453,252 |
Foreign exchange exposure, net | (3,633,978) | | (2,792,028) |
The sensitivity of profit or loss to changes in the exchange rates arises mainly from U.S. dollar denominated financial instruments and the impact on other components of equity arises from foreign forward exchange contracts designated as cash flow hedges.
Notes to the interim financial statements
(In thousands of Brazilian Reais - R$)
A reasonably possible strengthening (weakening) of the Brazilian reais to U.S. dollar and Euro as of June 30, 2021 would have affected the measurement of financial instruments denominated in a foreign currency and affected equity and profit or loss by the amounts shown below. This analysis assumes that all other variables, in particular interest rates, remain constant and ignores any impact of forecast sales and purchases. Stressed scenarios (positive and negative effects, before tax effects) were defined based on changes of a 25% and 50% to the U.S. dollar and Euro exchange rate used in the probable scenario. The Company’s exposure to foreign currency changes for all other currencies is not material:
| | | | | | Variation scenario |
Instrument | | Risk factor | | Probable | | 25% | | 50% | | -25% | | -50% |
Cash and cash equivalents | | Currency fluctuation | | 61,165 | | 279,737 | | 551,861 | | (264,512) | | (536,636) |
Trade receivables | | Currency fluctuation | | 105,157 | | 134,759 | | 164,361 | | 75,555 | | 45,953 |
Trade payables | | Currency fluctuation | | (108,248) | | (156,121) | | (203,993) | | (60,375) | | (12,502) |
Derivative financial instruments | | Currency fluctuation | | 2,758,279 | | 6,221,516
| | 9,477,184
| | (289,822)
| | (3,545,491)
|
Loans, borrowings and debentures | | Currency fluctuation | | (940,607)
| | (5,119,034)
| | (9,297,460)
| | 3,237,820
| | 7,416,246
|
Leases | | Currency fluctuation | | (6,016) | | (32,784) | | (59,552) | | 20,752 | | 47,519 |
Consideration payable | | Currency fluctuation | | 215,525 | | 269,406 | | 323,287 | | 161,644 | | 107,763 |
Impacts on profit or loss | | | | 2,085,255
| | 1,597,479
| | 955,688
| | 2,881,062
| | 3,522,852
|
The probable scenario considers the estimated exchange rates, made by a specialized third part, at the due date of the transactions for the companies with functional currency Brazilian reais (positive and negative, before tax effects), as follows:
| | Exchange rate sensitivity analysis (R$/U.S.$) and (R$/Euro) |
| | June 30, 2021 | | Scenario |
| | | Probable | | 25% | | 50% | | -25% | | -50% |
U.S.$ | | 5.0022 | | 5.3000 | | 6.6250 | | 7.9500 | | 3.9750 | | 2.6500 |
Euro | | 5.9276 | | 6.3600 | | 7.9500 | | 9.5400 | | 4.7700 | | 3.1800 |
GBP | | 6.9070 | | 7.3988 | | 9.2485 | | 11.0982 | | 5.5491 | | 3.6994 |
Notes to the interim financial statements
(In thousands of Brazilian Reais - R$)
- Interest rate risk
The Company and its subsidiaries monitor the fluctuations in variable interest rates in connection with their borrowings and uses derivative instruments in order to minimize variable interest rate fluctuation risks.
A sensitivity analysis on the interest rates on loans and borrowings in compensation for the CDI investments with pre-tax increases and decreases of 25% and 50% is presented below:
| | | | Variation scenario |
Exposure interest rate | | Probable | | 25% | | 50% | | -25% | | -50% |
Cash and cash equivalents | | 484,645
| | 605,572
| | 726,967
| | 363,483
| | 242,322
|
Marketable securities | | 220,241 | | 275,301
| | 330,362
| | 165,181
| | 110,121
|
Restricted cash | | 1,686 | | 2,108 | | 2,530 | | 1,265 | | 843 |
Lease and concession in installments | | (70,358) | | (87,947) | | (105,537) | | (52,768) | | (35,179) |
Leases | | (306,150) | | (306,192) | | (306,235) | | (306,107) | | (306,065) |
Derivative financial instruments | | 1,152,752
| | 1,719,844
| | 1,244,821
| | 2,800,820
| | 3,420,122
|
Loans, borrowings and debentures | | (1,758,021) | | (2,025,112)
| | (2,292,080)
| | (1,491,175)
| | (1,224,206)
|
Other financial liabilities | | (43,288) | | (52,124) | | (60,960) | | (34,452) | | (25,616) |
Impacts on profit or loss | | (318,493)
| | 131,450
| | (460,132)
| | 1,446,247
| | 2,182,342 |
The probable scenario considers the estimated interest rate, made by a specialized third party and Central Bank of Brazil (Banco Central do Brasil), or “BACEN,” as follows:
| | Probable | | 25% | | 50% | | -25% | | -50% |
SELIC | | 6.03% | | 7.53% | | 9.04% | | 4.52% | | 3.01% |
CDI | | 6.03% | | 7.53% | | 9.04% | | 4.52% | | 3.01% |
TJLP462 (TJLP + 1% p.a.) | | 6.10% | | 7.38% | | 8.65% | | 4.83% | | 3.55% |
TJLP | | 5.10% | | 6.38% | | 7.65% | | 3.83% | | 2.55% |
IPCA | | 4.07% | | 5.09% | | 6.11% | | 3.06% | | 2.04% |
IGPM | | 7.80% | | 9.75% | | 11.71% | | 5.85% | | 3.90% |
Libor | | 0.36% | | 0.45% | | 0.54% | | 0.27% | | 0.18% |
Fed Funds | | 0.15% | | 0.19% | | 0.23% | | 0.11% | | 0.08% |
- Price risk
In January 2020, the Company entered the electricity commercialization market, with the objective of building a customer portfolio and earning results with energy price differences, within the risk and counterparty limits pre-established by the Management, exposing the Company to the price risk of this commodity.
Notes to the interim financial statements
(In thousands of Brazilian Reais - R$)
In the second quarter, its subsidiary took the decision to neutralize almost all of its exposure to market prices, substantially reducing the directional electricity trading activity, maintaining its focus on the activity of energy trading to end customers.
- Financial position and unrealized gains (loss) on electricity trading operations, net
Electricity trading operations are carried out in an active market and recognized at fair value through profit or loss, based on the difference between the contracted price and the market price of open contracts at the reporting date.
This fair value is estimated mainly based on the price quotations used in the active over-the-counter market, insofar as such observable market data exist, and, to a lesser extent, by the use of valuation techniques that consider prices established in operations of purchase and sale and market prices estimated by specialized entities, when such information is available.
Statement of financial position balances referring to outstanding energy trading operations are as follows:
| | | | | | June 30, 2021 | | | | | | December 31, 2020 |
| | Assets | | Liabilities | | Net loss | | Assets | | Liabilities | | Net loss |
Trading operations | | 327,917 | | (819,094) | | (491,177) | | 96,595 | | (286,018) | | (189,423) |
The main risk factor that impacts the pricing of energy trading operations is the exposure to market energy prices. The scenarios for sensitivity analysis considering this factor are prepared using market data and specialized sources, considering future prices, applied to the market curves as of June 30, 2021, as follows:
| | | | Variation scenario |
| | Probable | | 25% | | 50% | | -25% | | -50% |
Unrealized gains (loss) on trading operations | | (491,177) | | (487,977) | | (483,533) | | (496,241) | | (500,207) |
The projection of settlement of positions, at nominal value, follows the schedule below:
| | 2nd half year | | 2022 | | 2023 | | Above 2023 |
Positions to be settled | | (260,189) | | (252,602) | | (15,593) | | 28,224 |
Notes to the interim financial statements
(In thousands of Brazilian Reais - R$)
b) Credit risk
The Company’s regular operations expose it to potential defaults when customers, suppliers and counterparties are unable to comply with their financial or other commitments. The Company seeks to mitigate this risk by entering into transactions with a diverse pool of counterparties. However, the Company continues to remain subject to unexpected third-party financial failures that could disrupt its operations. The exposure to credit risk was as follows:
| June 30, 2021 | | December 31, 2020 |
Cash and cash equivalents | 8,567,450 | | 4,614,053 |
Trade receivables | 2,468,062 | | 1,604,839 |
Marketable securities | 3,655,932 | | 2,271,570 |
Restricted cash | 57,549 | | — |
Derivative financial instruments | 5,074,211 | | 3,127,418 |
Receivables from related parties | 351,966 | | 271,766 |
Dividends receivable | 1,000,620 | | 77,561 |
Restricted cash | 443 | | 68,838 |
| 21,176,233 | | 12,036,045 |
The Company is also exposed to risks in connection with its cash management activities and temporary investments.
Liquid assets are invested primarily in government security and other investments in Banks with a minimum grade of “A.” Credit risk from balances with banks and financial institutions is managed by the Company’s treasury department in accordance with the Company’s policy.
Notes to the interim financial statements
(In thousands of Brazilian Reais - R$)
Investments of surplus funds are made only with approved counterparties and within credit limits assigned to each counterparty. Counterparty credit limits are reviewed on an annual basis and may be updated throughout the period. The limits are set to minimize the concentration of risks and therefore mitigate financial loss through potential counterparty’s failure to make payments. The credit risk on cash and cash equivalents, marketable securities, restricted cash and derivative financial instruments are determined by rating instruments widely accepted by the market and are arranged as follows:
| June 30, 2021 | | December 31, 2020 |
AAA | 13,887,996 | | 8,997,661 |
AA | 3,444,396 | | 1,015,380 |
BBB | 22,750 | | — |
| 17,355,142 | | 10,013,041 |
c) Liquidity risk
The Company’s approach to managing liquidity is to ensure, as far as possible, that it will have sufficient liquidity to meet its liabilities when they are due, under both normal and stressed conditions, without incurring unacceptable losses or risking damage to the Company’s reputation.
The financial liabilities of the Company sorted by due dates (based on undiscounted cash flows contracted) are as follows:
| June 30, 2021 | | December 31, 2020 |
| Up to 1 year | | 1 - 2 years | | 3 - 5 years | | More than 5 years | | Total | | Total |
Loans, borrowings and debentures | (3,946,880) | | (6,819,588) | | (17,714,133) | | (23,994,464) | | (52,475,065) | | (20,543,616) |
Trade payables | (3,033,743) | | — | | — | | — | | (3,033,743) | | (1,875,192) |
Other financial liabilities | (713,061) | | — | | — | | — | | (713,061) | | (149,293) |
Tax installments - REFIS | (52,449) | | (3,456) | | (1,715) | | (144,071) | | (201,691) | | (193,353) |
Leases | (374,635) | | (385,358) | | (1,099,536) | | (12,834,462) | | (14,693,991) | | (107,451) |
Lease and concession instalments | (52,703) | | (205,993) | | (617,980) | | (365,872) | | (1,242,548) | | — |
Payables to related parties | (279,273) | | — | | — | | — | | (279,273) | | (150,484) |
Dividends payable | (9,603) | | — | | — | | — | | (9,603) | | (16,301) |
Derivative financial instruments | (515,567) | | 71,615 | | (1,660,823) | | 3,955,775 | | 1,851,000 | | 4,087,083 |
| (8,977,914) | | (7,342,780) | | (21,094,187) | | (33,383,094) | | (70,797,975) | | (18,948,607) |
Notes to the interim financial statements
(In thousands of Brazilian Reais - R$)
10 Property, plant and equipment, intangible assets, goodwill and contract asset
10.1 Property, plant and equipment
a) Reconciliation of carrying amount
| Consolidated | | Parent Company |
| Land, buildings and improvements | | Machinery, equipment and facilities | | Railcars and locomotives (i) | (iii) | | Permanent easement (iii) | | Construction in progress | | Other | | Total | | Total |
Cost | | | | | | | | | | | | | | | |
At December 31, 2020 | 262,442 | | 289,852 | | — | | — | | 53,423 | | 135,851 | | 741,568 | | 81,529 |
Corporate reorganization (Note 1.1) | 1,357,217 | | 1,152,944 | | 6,720,454 | | 7,530,328 | | 3,146,532 | | 374,622 | | 20,282,097 | | 4,073 |
Additions | 226 | | 1,419 | | 59 | | 3,940 | | 1,428,285 | | 88 | | 1,434,017 | | (3,157) |
Disposals | (54) | | — | | (10,336) | | — | | — | | (49) | | (10,439) | | (59) |
Transfers (ii) | 217,728 | | 114,331 | | 745,491 | | 358,130 | | (1,317,311) | | 16,561 | | 134,930 | | (9) |
Effect of exchange rate fluctuations | (2,614) | | (3,750) | | — | | — | | (251) | | (79) | | (6,694) | | — |
At June 30, 2021 | 1,834,945 | | 1,554,796 | | 7,455,668 | | 7,892,398 | | 3,310,678 | | 526,994 | | 22,575,479 | | 82,377 |
| | | | | | | | | | | | | | | |
Depreciation | | | | | | | | | | | | | | | |
At December 31, 2020 | (101,956) | | (162,437) | | — | | — | | — | | (60,179) | | (324,572) | | (20,070) |
Corporate reorganization (Note 1.1) | (415,398) | | (579,129) | | (2,561,600) | | (2,647,648) | | (13,379) | | (27,699) | | (6,244,853) | | (1,349) |
Additions | (31,480) | | (59,440) | | (176,271) | | (184,872) | | (594) | | (12,335) | | (464,992) | | (3,573) |
Disposals | — | | — | | 9,748 | | — | | — | | 19 | | 9,767 | | 5 |
Transfers (ii) | (17,303) | | — | | (335) | | 17,300 | | — | | 3 | | (335) | | — |
Effect of exchange rate fluctuations | 1,205 | | 2,242 | | — | | — | | — | | 1,586 | | 5,033 | | — |
At June 30, 2021 | (564,932) | | (798,764) | | (2,728,458) | | (2,815,220) | | (13,973) | | (98,605) | | (7,019,952) | | (24,987) |
| | | | | | | | | | | | | | | |
At December 31, 2020 | 160,486 | | 127,415 | | — | | — | | 53,423 | | 75,672 | | 416,996 | | 61,459 |
At June 30, 2021 | 1,270,013 | | 756,032 | | 4,727,210 | | 5,077,178 | | 3,296,705 | | 428,389 | | 15,555,527 | | 57,390 |
| (i) | On June 30, 2021, wagons and locomotives in the amount of R$ 745,203 were pledged to guarantee bank loans (Note 5.6). |
| (ii) | They are substantially transferring from property, plant and equipment under construction as a result of the capitalization of said assets. |
| (iii) | Depreciation is calculated on a straight-line basis over the estimated useful lives of the assets, for railcars from 2.9% to 6%, locomotives from 3.3% to 8% and permanent easement from 3% to 4%. With capitalized borrowing costs of R$15,556 (R$5,358 as of June 30, 2020). |
Notes to the interim financial statements
(In thousands of Brazilian Reais - R$)
10.2 Intangible assets and goodwill
Accounting policy a) Rumo’s concession rights Rumo’s concession rights generated in the business combination of Rumo Malha Norte was fully allocated to the Rumo Malha Norte concession and amortized on a straight-line basis. |
| Consolidated | | Parent Company |
| Goodwill | | Concession rights | | Operating license | | Trademarks | | Customer relationships | | Other | | Total | | Total |
Cost | | | | | | | | | | | | | | | |
At December 31, 2020 | 977,307 | | 10,758,762 | | — | | 63,408 | | 1,029,212 | | 311,562 | | 13,140,251 | | 15,462 |
Corporate reorganization (Note 1.1) | 111,413 | | 8,017,957 | | 343,348 | | — | | — | | 235,724 | | 8,708,442 | | — |
Additions | 4,884 | | 765 | | — | | — | | 86,258 | | 842 | | 92,749 | | 72 |
Disposals (ii) | — | | (154,485) | | — | | — | | (48) | | — | | (154,533) | | — |
Transfers (i) | — | | 616,721 | | — | | — | | 395,097 | | (55,535) | | 956,283 | | 9 |
Effect of exchange rate fluctuations | (9,389) | | — | | — | | (1,480) | | (9,534) | | (5,334) | | (25,737) | | — |
At June 30, 2021 | 1,084,215 | | 19,239,720 | | 343,348 | | 61,928 | | 1,500,985 | | 487,259 | | 22,717,455 | | 15,543 |
| | | | | | | | | | | | | | | |
Amortization: | | | | | | | | | | | | | | | |
At December 31, 2020 | — | | (2,333,680) | | — | | (9,201) | | (509,297) | | (242,777) | | (3,094,955) | | (13,271) |
Corporate reorganization (Note 1.1) | — | | (1,144,572) | | (157,411) | | — | | — | | (164,684) | | (1,466,667) | | — |
Additions | — | | (267,723) | | (3,957) | | — | | (54,535) | | (19,774) | | (345,989) | | (399) |
Disposals (ii) | — | | 147,934 | | — | | — | | 45 | | — | | 147,979 | | — |
Transfers | — | | (37,037) | | — | | — | | (395,203) | | 36,999 | | (395,241) | | — |
Effect of exchange rate fluctuations | — | | — | | — | | — | | 3,102 | | 2,167 | | 5,269 | | — |
At June 30, 2021 | — | | (3,635,078) | | (161,368) | | (9,201) | | (955,888) | | (388,069) | | (5,149,604) | | (13,670) |
| | | | | | | | | | | | | | | |
At December 31, 2020 | 977,307 | | 8,425,082 | | — | | 54,207 | | 519,915 | | 68,785 | | 10,045,296 | | 2,191 |
At June 30, 2021 | 1,084,215 | | 15,604,642 | | 181,980 | | 52,727 | | 545,097 | | 99,190 | | 17,567,851 | | 1,873 |
(i) Contract asset transfers, the amount also includes a portion of the intangible asset that was reclassified to the financial asset.
(ii) Includes the amount of R$ 142,316 related to the write-off of fully depreciated assets.
Notes to the interim financial statements
(In thousands of Brazilian Reais - R$)
a) Capitalization of borrowing costs
Capitalized borrowing costs for the period ended June 30, 2021, R$17,725 was capitalized at an average rate of 8.13% p.a. (R$12,905 at an average rate of 6.12% p.a. at June 30, 2020).
b) Amortization methods and useful lives
Intangible assets (excluding goodwill) | Annual rate of amortization | | June 30, 2021 | | December 31, 2020 |
Comgás (i) | During the term of the concession and extension | | 8,771,726 | | 8,425,082 |
Rumo(ii) | | 6,832,916 | | — |
| | | 15,604,642 | | 8,425,082 |
| | | | | |
Operating license for port terminal | 3.70% | | 181,980 | | — |
| | | 181,980 | | — |
Trademarks | | | | | |
Comma | Undefined | | 52,727 | | 54,207 |
| | | 52,727 | | 54,207 |
Customers relationship | | | | | |
Comgás | 20.00% | | 254,985 | | 210,038 |
Moove | 8.70% | | 288,452 | | 309,877 |
Other | 20.00% | | 1,660 | | — |
| | | 545,097 | | 519,915 |
Other | | | | | |
Software license | 20.00% | | 25,630 | | 18,478 |
Other | | | 73,560 | | 50,307 |
| | | 99,190 | | 68,785 |
| | | | | |
Total | | | 16,483,636 | | 9,067,989 |
| (i) | Refers to the intangible asset for the public gas distribution service concession, which represents the right to charge users for the supply of gas, comprised of: (i) the concession rights recognized in the business combination and (ii) concession assets. |
|
|
|
| (ii) | Refers to the railroad concession right agreement of Rumo. |
Notes to the interim financial statements
(In thousands of Brazilian Reais - R$)
10.3 Contract asset
| Comgás | | Moove | | Total |
Cost: | | | | | |
At January 1, 2021 | 686,690 | | 9,248 | | 695,938 |
Additions | 442,498 | | 28,995 | | 471,493 |
Disposals | — | | (10,123) | | (10,123) |
Transfers to intangible assets (i) | (567,905) | | — | | (567,905) |
At June 30, 2021 | 561,283 | | 28,120 | | 589,403 |
(i) The amount of transfers also includes a portion of the intangible asset that was reclassified to a financial asset.
10.4 Right-of-use
Accounting policy: Right-of-use assets are generally depreciated over the shorter of the asset's useful life and the lease term on a straight-line basis. If the Company is reasonably certain to exercise a purchase option, the right-of-use asset is depreciated over the underlying asset’s useful life. Right-of-use assets are measured at cost comprising the following: - the amount of the initial measurement of lease liability;
- any lease payments made at or before the commencement date less any lease incentives received;
- any initial direct costs; and
- restoration costs.
|
Notes to the interim financial statements
(In thousands of Brazilian Reais - R$)
| Consolidated | | Parent Company |
| Land, buildings and improvements (i) | | Machinery, equipment and facilities | | Freight cars and locomotives | | Software | | Vehicles | | Port and rail infrastructure | | Total | | Total |
Cost: | | | | | | | | | | | | | | | |
At December 31, 2020 | 94,971 | | 15,810 | | — | | — | | — | | — | | 110,781 | | 31,654 |
Corporate reorganization (Note 1.1) | 282,565 | | 31,857 | | 937,268 | | 87,028 | | 13,925 | | 7,440,652 | | 8,793,295 | | 11,561 |
Additions | 13,020 | | 17,855 | | — | | — | | 15,219 | | — | | 46,094 | | 6,314 |
Contractual adjustments | 16,500 | | 383 | | — | | — | | — | | 93,018 | | 109,901 | | — |
Disposals | (1,280) | | (2,786) | | — | | — | | — | | — | | (4,066) | | — |
Transfers | (230,004) | | — | | — | | — | | — | | — | | (230,004) | | — |
Currency translation adjustments | (1,662) | | (19) | | — | | — | | (194) | | — | | (1,875) | | — |
At June 30, 2021 | 174,110 | | 63,100 | | 937,268 | | 87,028 | | 28,950 | | 7,533,670 | | 8,824,126 | | 49,529 |
| | | | | | | | | | | | | | | |
Amortization: | | | | | | | | | | | | | | | |
At December 31, 2020 | (19,106) | | (7,451) | | — | | — | | — | | — | | (26,557) | | (6,845) |
Corporate reorganization (Note 1.1) | (100,177) | | (6,759) | | (362,498) | | (13,252) | | (13,618) | | (478,741) | | (975,045) | | (3,131) |
Additions | (12,823) | | (5,023) | | (18,719) | | (1,483) | | (1,060) | | (137,841) | | (176,949) | | (2,420) |
Transfers | 77,310 | | — | | — | | — | | — | | — | | 77,310 | | — |
Disposals | 731 | | 2,229 | | — | | — | | — | | — | | 2,960 | | — |
Currency translation adjustments | 432 | | (202) | | — | | — | | 99 | | — | | 329 | | — |
At June 30, 2021 | (53,633) | | (17,206) | | (381,217) | | (14,735) | | (14,579) | | (616,582) | | (1,097,952) | | (12,396) |
| | | | | | | — | | | | | | | | |
At December 31, 2020 | 75,865 | | 8,359 | | — | | — | | — | | — | | 84,224 | | 24,809 |
At June 30, 2021 | 120,477 | | 45,894 | | 556,051 | | 72,293 | | 14,371 | | 6,917,088 | | 7,726,174 | | 37,133 |
| | | | | | | | | | | | | | | | |
(i) On June 16, 2021, the subsidiary Rumo exercised a purchase option on the Rondonópolis Railway Terminal in the amount of R$184,100 (historical cost), which is being leased to the subsidiary Rumo Malha Norte S.A.
11 Concessions payable and commitments
Accounting policy: Rumo recognizes lease installments included in disputes with the grantor. The initial registration takes place at the amount of the installment at maturity, by transferring the “Leases” account. Subsequently, the values are corrected by Selic. The concessions right is initially recognized with an intangible at cost (see Note 10.2), with cost understood to be the fair value of the service provided plus other direct costs that are directly attributable to the operation. They are then amortized over the duration of the concession. |
Notes to the interim financial statements
(In thousands of Brazilian Reais - R$)
| June 30, 2021 |
Court discussion: | |
Rumo Malha Paulista S.A. | 54,252 |
Rumo Malha Oeste S.A. | 1,665,946 |
| 1,720,198 |
Railroad concession: | |
Rumo Malha Paulista S.A. | 1,167,764 |
| 1,167,764 |
Payables: | |
Rumo Malha Sul S.A. | 87,260 |
Rumo Malha Paulista S.A. | 21,319 |
| 108,579 |
| |
Total | 2,996,541 |
| |
Current | 160,472 |
Non-current | 2,836,069 |
Court Discussion:
Rumo Malha Oeste also pleads for the reestablishment of the economic and financial balance, lost due to the cancellation of transportation contracts existing at the time of privatization, configuring changes in the regulatory scenario and conditions established in the Privatization Notice - in addition, the growth forecasts that defined the business value did not materialize. The lawsuit is pending before the Federal Regional Court of the second Region. The amount referring to the Company’s overdue installments was guaranteed by the acquisition of public debt securities (Letras Financeiras do Tesouro) or “LFT.” In March 2008, the Company obtained authorization to replace the guarantee with bank guarantee and in May 2008 the Company redeemed the amounts. In December 2014, a decision was handed down that upheld the lawsuit, recognizing the occurrence of economic and financial imbalance in the contracts. In December 2015, a request for replacement of letters of guarantee presented by the Company with guarantee insurance was granted. An appeal judgment is pending before the Federal Regional Court (Tribunal Regional Federal), or “TRF.” Management, supported by the opinion of its lawyers, assesses the chances of success as probable, but maintains the record of the liability because it is a contractual obligation not yet withdrawn from the Company, and because the amount is still pending.
On July 21, 2020, the Company filed with the Brazilian Transportation Authority (Agência Nacional de Transporte Terrestre), or “ANTT,” a request to qualify for a new bidding process to third parties of the object of the Concession Contract signed between Rumo Malha Oeste and the Brazilian government, through the Ministry of Transport (“Re-bidding Process”), according to Federal Law No. 13,448 of June 5, 2017, and regulated by Decree No. 9,957 of August 7, 2019.
Notes to the interim financial statements
(In thousands of Brazilian Reais - R$)
On May 19, 2021, the subsidiary Rumo signed with the National Land Transport Agency (ANTT), the second amendment to the Concession Contract of Rumo Malha Oeste S.A., with the purpose of establishing the obligations related to the re-bidding, under the terms of the qualification of the undertaking approved by Decree No. 10.633, of February 18, 2021. After conducting technical analyses, ANTT established the conditions for the provision of services by the concessionaire during the term of the amendment, observing the guarantee of the continuity and safety of the rail transport service, until a new bidding process is held. The term of validity of this amendment will be 24 (twenty-four) months, counted from the publication of Decree No. 10.633, of February 18, 2021, subject to extension.
Judicial deposits concerning the above claims totaled R$ 22,119.
Railroad concession payable
As a condition for entering into the renewal amendment for Rumo Malha Paulista, there was a need for the Company to resolve the dispute involving the economic and financial rebalancing of the original contract. To this end, an agreement was signed between Rumo Malha Paulista, Brazilian government and ANTT, in which it was agreed: i) a credit in favor of the Company related to labor liens paid up to 2005; ii) the conversion of existing judicial deposits in favor of the Union; iii) an uncontroversial balance in favor of the Federal Government, divided into eight annual installments adjusted by Selic; iv) a portion of liabilities to be offset against potential credits in favor of the Company, these credits, subject to the assessment to be carried out by a working group involving the parties.
The effects of the offsetting of balances were updated up to the registration date and resulted in a reversal of R$479,563 (R$348,319 in other expenses and R$131,243 in the financial result). As a result of the agreement, suspensions of the proceedings for return lawsuits filed by Rumo against the Brazilian government were required to determine labor claims that were not part of the agreement (from 2005) and which will be the subject of an investigation to be carried out by working group involving the parties. In parallel, the parties will submit a request for judicial approval of the agreement in the records of the economic and financial rebalancing action of the contract.
Notes to the interim financial statements
(In thousands of Brazilian Reais - R$)
Leases and grants under IFRS16 (Note 5.8)
| June 30, 2021 |
Leases: | |
Rumo Malha Sul S.A. | 571,018 |
Rumo Malha Paulista S.A. | 455,216 |
Rumo Malha Oeste S.A. | 230,573 |
Elevações Portuárias S.A. | 98,155 |
Portofer Ltda. | 15,465 |
| 1,370,427 |
| |
Grants: | |
Rumo Malha Paulista S.A. | 560,466 |
Malha Central S.A. | 517,741 |
| 1,078,207 |
| |
Total | 2,448,634 |
| |
Current | 254,515 |
Non-current | 2,194,119 |
Commitments
The sub-concession contracts to which the Rumo, through its subsidiaries, is a party, often include commitments to execute investments with certain characteristics during the term of the contract. We can highlight: The renewal addendum to the concession of Rumo Malha Paulista, which foresees the execution long with the concession of a set of investment projects to increase capacity and reduce urban conflicts, estimated by the agency at R$6,100,000 (value updated until December 2017). Of this amount, around R$3,000,000 comprise the obligations, whose physical execution was 8%.
The Rumo Malha Central sub-concession contract provides for investments with a fixed term (one to three years from the signing of the contract), estimated by ANTT at R$645,573. As of December 31, 2021, the physical execution of the obligation book projects was 75%.
The port elevation concession and lease agreement provide for investments aimed at improving and modernizing the facilities and equipment allocated therein, estimated in the amount of R$340,000. As of June 30, 2021, the subsidiary had made investments at a cost of R$270,629.
Notes to the interim financial statements
(In thousands of Brazilian Reais - R$)
12 Other taxes payable
| | Parent Company | | Consolidated |
| | June 30, 2021 | | December 31, 2020 | | June 30, 2021 | | December 31, 2020 |
Tax amnesty and refinancing program | | 193,091 | | 193,352 | | 201,691 | | 199,587 |
ICMS – State VAT | | — | | — | | 230,813 | | 182,227 |
COFINS – Revenue tax | | 31,937 | | 44,428 | | 71,697 | | 62,801 |
PIS – Revenue tax | | 10,494 | | 12,581 | | 16,618 | | 16,264 |
INSS – Social security | | 18,394 | | 15,085 | | 29,414 | | 19,026 |
Withholding income tax | | — | | — | | 5,505 | | 5,915 |
Other | | 764 | | 1,155 | | 17,317 | | 28,151 |
| | 254,680 | | 266,601 | | 573,055 | | 513,971 |
| | | | | | | | |
Current | | 114,039 | | 125,368 | | 425,108 | | 367,076 |
Non-current | | 140,641 | | 141,233 | | 147,947 | | 146,895 |
| | 254,680 | | 266,601 | | 573,055 | | 513,971 |
13 Income tax and social contribution
a) Reconciliation of income and social contribution tax expenses
| | Parent Company |
| | April 1, 2021 to June 30, 2021 | | January 1, 2021 to June 30, 2021 | | April 1, 2020 to June 30, 2020 | | January 1, 2020 to June 30, 2020 |
Profit before taxes | | 1,009,989 | | 1,531,721 | | (186,702) | | (237,414) |
Income tax and social contribution nominal rate (34%) | | (343,396) | | (520,785) | | 63,479 | | 80,721 |
| | | | | | | | |
Adjustments to determine the effective rate | | | | | | | | |
Interest in earnings of investees (non-taxable income) | | 279,374 | | 585,176 | | (62,397) | | 77,485 |
Differences in tax rates on earnings (losses) of overseas companies | | (1,981) | | (5,382) | | 4,521 | | (2) |
Share-based payment transactions | | (37) | | (74) | | 6,734 | | 7,593 |
Other | | (1,593) | | (9,493) | | (20) | | (518) |
Income tax and social contribution (current and deferred) | | (67,633) | | 49,442 | | 12,317 | | 165,279 |
| | | | | | | | |
Effective rate - % | | 6.70% | | (3.23%) | | 6.60% | | 69.62% |
Notes to the interim financial statements
(In thousands of Brazilian Reais - R$)
| | Consolidated |
| | April 1, 2021 to June 30, 2021 | | January 1, 2021 to June 30, 2021 | | April 1, 2020 to June 30, 2020 | | January 1, 2020 to June 30, 2020 |
Profit before taxes | | 1,458,903 | | 2,125,341 | | (141,262) | | (38,735) |
Income tax and social contribution nominal rate (34%) | | (496,027) | | (722,616) | | 48,029 | | 13,170 |
| | | | | | | | |
Adjustments to determine the effective rate | | | | | | | | |
Interest in earnings of investees (non-taxable income) | | 150,556 | | 236,782 | | (74,200) | | (8,864) |
Differences in tax rates on earnings (losses) of overseas companies | | 2,653 | | (17,246) | | (5,774) | | (27,937) |
Granted income tax incentive | | 70,189 | | 93,708 | | — | | — |
Share-based payment transactions | | (37) | | (74) | | 6,734 | | 7,593 |
Interest on shareholders’ equity | | (9,944) | | (16,480) | | (6,290) | | (12,750) |
Non-deductible expenses (donations, gifts, etc.) | | (17,390) | | (18,181) | | (4,907) | | (649) |
Tax losses not recorded | | (10,474) | | (31,679) | | (3,249) | | (2,453) |
ICMS benefit - extemporaneous tax credits (i) | | 20,489 | | 218,056 | | — | | — |
ICMS benefit - current period (ii) | | 23,009 | | 43,119 | | — | | — |
Other | | 3,191 | | (7,350) | | 4,070 | | 10,482 |
| | | | | | | | |
Income tax and social contribution (current and deferred) | | (263,785) | | (221,961) | | (35,587) | | (21,408) |
| | | | | | | | |
Effective rate - % | | 18.08% | | 10.44% | | (25.19%) | | (55.27%) |
(i) | In the current year, the subsidiary Comgás recognized an extemporaneous credit in the amount of R$282,774 (R$218,056 principal and R$64,718 interest), used through their compensation with income tax, PIS and COFINS payable overdue in the period, relating to overpayments of income tax e social contribution for the years 2015, 2016 and 2019, when this benefit was not computed in the calculation of the income tax e social contribution due by the Company, due to the non-taxation of the benefit of the reduction in the calculation base of ICMS in the State of São Paulo from 12% to 15.6% under art. 8 of Annex II of the ICMS Regulation, approved by State Decree No. 45,900 (“RICMS/SP”), with wording given by State Decree No. 62,399/2016. These credits were recognized by the Company based on its best understanding of the subject, substantiated by the opinion of its external legal advisors, which took into account all applicable jurisprudence on the subject. The Company also took into account all the accounting rules in force, which, after being analyzed as a whole, did not indicate any other accounting effect to be recognized. |
|
|
(ii) | After from January 1, 2021, the subsidiary Comgás changed its tax procedure, starting to exclude the benefit of the reduction in the ICMS calculation base, granted by the State of São Paulo, directly from the calculation of income tax and social contribution for the current period. |
Notes to the interim financial statements
(In thousands of Brazilian Reais - R$)
b) Deferred income tax assets and liabilities
The tax effects of temporary differences that give rise to significant portions of the Company’s deferred tax assets and liabilities are presented below:
| Parent Company | | Consolidated |
| June 30, 2021 | | December 31, 2020 | | June 30, 2021 | | December 31, 2020 |
Assets credit of: | | | | | | | |
Income tax losses | 568,957 | | 508,453 | | 2,770,385 | | 721,115 |
Social contribution losses | 205,358 | | 183,576 | | 1,005,664 | | 250,209 |
| | | | | | | |
Temporary differences | | | | | | | |
Foreign exchange - Loans and borrowings | 1,113,989 | | 1,312,239 | | 1,245,185 | | 1,367,496 |
Provision for legal proceedings | 64,921 | | 64,407 | | 306,021 | | 91,535 |
Loss allowances for impairment | — | | — | | 210,468 | | — |
Post-employment benefits | — | | — | | 207,489 | | 200,461 |
Allowance for expected credit losses | — | | — | | 29,530 | | 16,664 |
Tax credit losses | 6,985 | | 6,985 | | 83,661 | | 38,684 |
Share-based payment transactions | 13,023 | | 11,929 | | 40,337 | | 16,786 |
Profit sharing | 3,863 | | 2,773 | | 35,567 | | 32,022 |
Interest on preferred shareholders payable in subsidiaries | 263,962 | | 167,412 | | 263,962 | | 167,412 |
Review of useful life of property, plant and equipment | — | | — | | (52,415) | | (230,098) |
Miscellaneous expense allowance | 176,954 | | 190,191 | | 542,156 | | 258,269 |
Other (i) | — | | — | | 240,015 | | 8,076 |
Total | 2,418,012 | | 2,447,965 | | 6,928,025 | | 2,938,631 |
| | | | | | | |
(-) Deferred taxes assets net not recognized (ii) | — | | — | | (2,371,856) | | (21,133) |
| | | | | | | |
Liabilities credit of: | | | | | | | |
Temporary differences | | | | | | | |
Fair value amortization of the property, plant and equipment | — | | — | | 8,542 | | (37,547) |
Tax deductible goodwill | (21,823) | | (21,823) | | (394,013) | | (365,949) |
Leases | 1,440 | | — | | 443,911 | | (3,245) |
Unrealized gains on derivatives instruments | (628,939) | | (790,888) | | (993,529) | | (836,629) |
Income on formation of joint ventures | (1,135,036) | | (1,135,036) | | (1,135,036) | | (1,135,036) |
Fair value amortization of the intangible asset | — | | — | | (3,582,572) | | (1,054,417) |
Provision for realization - Goodwill recorded in equity | (449,153) | | (449,153) | | (449,153) | | (449,153) |
Other | (856) | | 2,967 | | 349,206 | | 322,861 |
Total | (2,234,367) | | (2,393,933) | | (5,752,644) | — | (3,559,115) |
| | | | | | | |
Total of deferred taxes recorded, net | 183,645 | | 54,032 | | (1,196,475) | | (641,617) |
| | | | | | | |
Deferred tax assets | 183,645 | | 54,032 | | 2,354,182 | | 629,591 |
Deferred tax liabilities | — | | — | | (3,550,657) | | (1,271,208) |
(i) | Refers mainly to pre-operating expenses added to Rumo Malha Central. |
|
|
(ii) | Refers mainly to tax losses and temporary differences of the Company, Rumo Malha Sul and Rumo Malha Oeste, which, under current conditions, do not meet the requirements for accounting for said income tax and social contribution assets deferred due to the lack of predictability of future generation of tax profits. |
Notes to the interim financial statements
(In thousands of Brazilian Reais - R$)
c) Analytical movement in deferred tax assets and liabilities
| Parent Company |
Assets | Tax loss and negative basis | | Employee benefits | | Provisions | | Other | | Total |
At December 31, 2020 | 692,029 | | 2,773 | | 273,512 | | 1,479,651 | | 2,447,965 |
Credited / (charged) to the profit for period | 82,286 | | 1,090 | | (11,629) | | 96,550 | | 168,297 |
Exchange differences | — | | — | | — | | (198,250) | | (198,250) |
At June 30, 2021 | 774,315 | | 3,863 | | 261,883 | | 1,377,951 | | 2,418,012 |
| Parent Company |
Liabilities | Effects on the formation of joint ventures | | Unrealized gains on derivatives | | Leases | | Other | | Total |
At December 31, 2020 | (1,135,036) | | (790,888) | | — | | (468,009) | | (2,393,933) |
(Charged) to the profit for period | — | | 161,949 | | 1,440 | | (84,307) | | 79,082 |
Recognized in equity | — | | — | | — | | 80,484 | | 80,484 |
At June 30, 2021 | (1,135,036) | | (628,939) | | 1,440 | | (471,832) | | (2,234,367) |
Notes to the interim financial statements
(In thousands of Brazilian Reais - R$)
| Consolidated |
Assets | Tax loss and negative basis | | Employee benefits | | Provisions | | Post-employment obligations | | Property, plant and equipment | | Other | | Total |
At December 31, 2020 | 971,324 | | 36,879 | | 417,081 | | 200,461 | | (230,098) | | 1,542,984 | | 2,938,631 |
Corporate reorganization (Note 1.1) | 2,638,981 | | 29,389 | | 584,013 | | — | | 652,716 | | 995,740 | | 4,900,839 |
Credited / (charged) to the profit for period | 165,744 | | (3,387) | | 183,765 | | 7,028 | | (475,033) | | (1,413,957) | | (1,535,840) |
Other comprehensive income | — | | — | | — | | — | | — | | (7,102) | | (7,102) |
Recognized in equity | — | | — | | — | | — | | — | | (552) | | (552) |
Exchange differences | — | | — | | — | | — | | — | | 632,049 | | 632,049 |
At June 30, 2021 | 3,776,049 | | 62,881 | | 1,184,859 | | 207,489 | | (52,415) | | 1,749,162 | | 6,928,025 |
| Consolidated |
Liabilities | Effects on the formation of joint ventures | | Intangible assets | | Unrealized gains on derivatives | | Leases | | Fair value adjustment | | Other | | Unrealized credits | | Total |
At December 31, 2020 | (1,135,036) | | (1,054,417) | | (836,629) | | (3,245) | | — | | (529,788) | | (21,133) | | (3,580,248) |
Corporate reorganization (Note 1.1) | — | | (2,545,467) | | (801,495) | | (18,706) | | 215,862 | | (66,408) | | (2,322,732) | | (5,538,946) |
Credited / (charged) to the profit for period | — | | 17,312 | | 643,215 | | 465,862 | | (79,530) | | (106,097) | | (27,991) | | 912,771 |
Other comprehensive income | — | | — | | 1,380 | | — | | — | | 80,543 | | — | | 81,923 |
At June 30, 2021 | (1,135,036) | | (3,582,572) | | (993,529) | | 443,911 | | 136,332 | | (621,750) | | (2,371,856) | | (8,124,500) |
| | | | | | | | | | | | | | | |
Total deferred taxes recorded | | | | | | | | | | | | | | | (1,196,475) |
The Company evaluated the recoverability of deferred taxes assets based on the generation of future taxable profits. The Company expects to realize the full-deferred tax on temporary differences.
Notes to the interim financial statements
(In thousands of Brazilian Reais - R$)
14 Provision for legal proceedings and judicial deposits
The Company had provision for legal proceedings and judicial deposits recorded at June 30, 2021 and December 31, 2020 in respect of:
| Provision for legal proceedings |
| Parent Company | | Consolidated |
| June 30, 2021 | | December 31, 2020 | | June 30, 2021 | | December 31, 2020 |
Tax | 155,678 | | 155,610 | | 639,786 | | 555,958 |
Civil, environmental and regulatory | 82,157 | | 75,001 | | 388,122 | | 200,597 |
Labor | 72,495 | | 78,208 | | 392,139 | | 131,239 |
| 310,330 | | 308,819 | | 1,420,047 | | 887,794 |
| Judicial deposit |
| Parent Company | | Consolidated |
| June 30, 2021 | | December 31, 2020 | | June 30, 2021 | | December 31, 2020 |
Tax | 315,274 | | 296,223 | | 487,517 | | 414,413 |
Civil, environmental and regulatory | 50,033 | | 50,027 | | 135,430 | | 81,420 |
Labor | 33,588 | | 34,477 | | 272,428 | | 48,393 |
| 398,895 | | 380,727 | | 895,375 | | 544,226 |
Changes in provision for legal proceedings:
| Parent Company |
| Tax | | Civil, environmental and regulatory | | Labor | | Total |
At December 31, 2020 | 155,610 | | 75,001 | | 78,208 | | 308,819 |
Provisions | 3,059 | | 3,344 | | 4,800 | | 11,203 |
Settlement / Write-offs | (2,135) | | (2,800) | | (9,685) | | (14,620) |
Monetary variation (i) | (856) | | 6,612 | | (828) | | 4,928 |
At June 30, 2021 | 155,678 | | 82,157 | | 72,495 | | 310,330 |
| Consolidated |
| Tax | | Civil, environmental and regulatory | | Labor | | Total |
At December 31, 2020 | 555,958 | | 200,597 | | 131,239 | | 887,794 |
Corporate reorganization (Note 1.1) | 79,494 | | 170,122 | | 247,958 | | 497,574 |
Provisions | 7,223 | | 9,300 | | 37,667 | | 54,190 |
Settlement / Write-offs | (3,388) | | (18,913) | | (42,728) | | (65,029) |
Monetary variation (i) | 499 | | 27,016 | | 18,003 | | 45,518 |
At June 30, 2021 | 639,786 | | 388,122 | | 392,139 | | 1,420,047 |
(i) Includes write-off of interest due to reversals.
The Company’s legal proceedings are secured by assets, cash deposit, bank guarantee or insurance guarantee.
Notes to the interim financial statements
(In thousands of Brazilian Reais - R$)
The Company has indemnity actions in addition to those mentioned, which, since they are considered probable, were not recorded because they represent contingent assets.
a) Probable losses
Tax: The principal tax proceedings for which the risk of loss is probable are described below:
| Parent Company | | Consolidated |
| June 30, 2021 | | December 31, 2020 | | June 30, 2021 | | December 31, 2020 |
Compensation with FINSOCIAL | — | | — | | 297,651 | | 296,445 |
INSS - Social security | 63,559 | | 63,109 | | 98,983 | | 73,835 |
State VAT - ICMS credit | 23,173 | | 28,440 | | 88,905 | | 42,272 |
PIS and COFINS | 4,023 | | 254 | | 6,084 | | 254 |
IPI - Excise tax credit - NT | 54,788 | | 53,707 | | 54,788 | | 53,697 |
Federal income taxes | 903 | | 900 | | 11,027 | | 9,508 |
Other | 9,232 | | 9,200 | | 82,348 | | 79,947 |
| 155,678 | | 155,610 | | 639,786 | | 555,958 |
Labor claims: The Company and its subsidiaries are also parties to a number of labor claims filed by former employees and service providers challenging, among other matters, the payment of overtime, night shift premiums and risk premiums, the recognition of employment relationships and the reimbursement of discounts from payroll, such as social contribution and trade union charges. Additionally, we are involved in several labor administrative and judicial proceedings such as labor investigations and class actions filed by the labor prosecutor’s office regarding alleged non-compliance with certain labor regulations, including work and safety rules, labor conditions and work environment, and social assistance plans. Moreover, we entered into certain consent orders (Termos de Ajustamento de Conduta) with Brazilian authorities and in the event we fail to comply with such consent orders, we could be subject to fines.
b) Possible losses
The principal proceedings for which we deem the risk of loss as possible are described below:
Notes to the interim financial statements
(In thousands of Brazilian Reais - R$)
| Parent Company | | Consolidated (i) |
| June 30, 2021 | | December 31, 2020 | | June 30, 2021 | | December 31, 2020 |
Tax | 4,503,907 | | 4,525,112 | | 13,688,610 | | 9,761,688 |
Civil, environmental and regulatory | 928,103 | | 936,634 | | 6,231,201 | | 1,710,495 |
Labor | 25,391 | | 39,522 | | 894,509 | | 77,130 |
| 5,457,401 | | 5,501,268 | | 20,814,320 | | 11,549,313 |
(i) With the corporate reorganization detailed in note 1.1, the processes were merged and are now consolidated.
Tax:
| Parent Company | | Consolidated |
| June 30, 2021 | | December 31, 2020 | | June 30, 2021 | | December 31, 2020 |
Capital gain (i) | — | | — | | 29,126 | | — |
Penalties related to tax positions (ii) | — | | — | | 430,167 | | — |
Federal income taxes (iii) | 952,369 | | 632,758 | | 4,802,556 | | 3,834,562 |
ICMS - State VAT (iv) | 1,344,999 | | 1,401,922 | | 2,912,440 | | 1,922,374 |
IRRF - Withholding tax (v) | 1,335 | | 1,331 | | 1,234,967 | | 1,093,718 |
PIS and COFINS - Revenue taxes (vi) | 1,229,822 | | 1,270,095 | | 2,322,041 | | 1,314,144 |
Financial transactions on loan (vii) | — | | — | | 8,336 | | — |
MP 470 - Tax installments (viii) | 242,326 | | 241,224 | | 395,757 | | 241,224 |
Stock Option (ix) | — | | — | | 64,338 | | — |
IOF on Mutual (x) | — | | — | | 133,256 | | — |
Compensation with IPI - IN 67/98 | 138,399 | | 137,976 | | 184,322 | | 137,976 |
IPI - Excise tax credit - NT | 315,113 | | 314,312 | | 456,831 | | 455,121 |
INSS - Social security and other | 106,280 | | 155,143 | | 175,493 | | 210,357 |
Other | 173,264 | | 370,351 | | 538,980 | | 552,212 |
| 4,503,907 | | 4,525,112 | | 13,688,610 | | 9,761,688 |
The main variations in the balances of possible tax contingencies in the period ended June 30, 2021 are due to the corporate reorganization (note 1.1) generated by the subsidiary Rumo and subsidiaries. Below is a description of the main processes:
(i) | Tax assessment notices issued by the Federal Revenue Service in 2011 and 2013 and 2019 against the Company related to: a) disallowance of goodwill expense based on future profitability, as well as financial expenses; b) non-taxation of supposed capital gain on the sale of equity interest in a Company of the same economic group; and c) supposed capital gain on the incorporation of shares in companies of the same economic group. In 2019, we had definitive success in terms of reducing the capital gain launch base. Contingency adjusted for ultimate success. |
Notes to the interim financial statements
(In thousands of Brazilian Reais - R$)
(ii) | The subsidiary Rumo was assessed for not considering the tax benefits of REPORTO (suspension of PIS and COFINS), under the allegation that the locomotives and wagons acquired in the year 2010 to 2012 were used outside the limits of the port area. Consequently, PIS and COFINS were required, in addition to the isolated fine corresponding to 50% of the value of the acquired assets. |
|
|
(iii) | Tax assessment notices requiring IRPJ and CSLL related: (a) Goodwill Malha Norte: Tax assessment notices issued for the collection of IRPJ and CSLL, combined with interest on late payment and official and isolated fines. According to the Federal Revenue, Rumo Malha Norte would have unduly amortized the goodwill from the acquisition of the companies Brasil Ferrovias S.A. and Novoeste Brasil S.A. (b) GIF, TPG and Teaçu premiums. Infraction notices drawn up for the collection of IRPJ and CSLL, combined with an official fine and late payment interest, in addition to an isolated fine, for the following reasons: Deduction, from the actual profit and the CSLL calculation base, from the amount corresponding to the amortization in acquisition of interest in Teaçu Armazéns Gerais S.A.; Deduction, from real profit and CSLL calculation base, of the amount corresponding to the amortization of goodwill paid by the companies TPG Participações S.A. and GIF LOG Participações S.A. on the acquisition of shares issued by Rumo Logística S.A.; (c) Labor provisions: In 2009, under the allegation that the Company would have excluded labor provisions from the calculation of taxable income and the adjusted calculation base of CSLL. In the understanding of the Tax Authorities, the write-offs of the labor provisions were made by the Company without the individualization of the processes (provisions and reversals), which would have an impact on the tax assessment. The likelihood of loss is possible, considering that the occurrence of the decay and that the Company complied with all tax rules related to the addition and exclusion of provisions in the calculation of IRPJ and CSLL; (d) collection arising from the rejection of the request for restitution/compensation of the company's debts due to the alleged insufficiency of the IRPJ/CSLL Negative Balance credit. |
|
|
(iv) | a) Infraction Notices drawn up by the São Paulo State Finance Department, against Rumo Malha Paulista, for the period from February 2011 to July 2015, as well as 2014 and 2018, with the reporting of infractions for alleged lack collection of ICMS in the provision of rail transport services for export; improper credit of ICMS for alleged bookkeeping in the Book of Entries of amounts higher than those found in the Tax Books; improper credit of ICMS for acquisitions supposedly classified as use and consumption. Fines of 50% of the tax amount and 100% of the amount of credit considered undue were also included. b) state tax authorities assessed the charges for non-taxation by ICMS on the invoices for the provision of rail freight services for export. All assessments were challenged, since there is a favorable position for taxpayers consolidated in the higher courts, based on the Federal Constitution and Complementary Law 87/1996 c) the Treasury of the State of Mato Grosso drew up several Terms of Seizure and Deposit (TADs) in order to collect ICMS and a 50% fine on the value of the fined operations, under the mistaken understanding that the goods exit operations destined for export would be cancelled with the DACTEs (Auxiliary Document of Electronic Transport Knowledge), with the supposed characterization of untrue documentation, under the terms of articles 35-A and 35-B of State Law 7098/98. The Company challenges the assessments and seeks to demonstrate to the Tax Authorities that the goods transported were duly covered by suitable tax documentation; d) collection of ICMS, for the years 2018 and 2019, in the acquisition of wagons as a result of the alleged non-exemption provided for by the Tax System for Incentives to the Modernization and Expansion of the Port Structure - REPORTO by the São Paulo tax authorities. |
Notes to the interim financial statements
(In thousands of Brazilian Reais - R$)
(v) | Rumo Malha Paulista had part of its IRPJ credit balance offset partially disallowed by the IRS based on the argument that the Company would not be entitled to IRRF offset on swap transactions. |
|
|
(vi) | The administrative demands for PIS and COFINS are substantially related to the disallowance of PIS and COFINS credits by the non-cumulative system related to the following items: a) credits launched out of time unaccompanied by prior rectification of tax returns; b) claims on expenses arising from mutual traffic contracts; c) credits related to expenses with services classified as inputs in the activity carried out by the Company that supposedly were not proven during the Inspection; d) credits on expenses with transportation of employees; e) credits related to electricity expenses; f) credits on expenses with machinery rentals and rentals that were not proven in the course of the Inspection; g) credits on expenses on the acquisition of machinery, equipment and other assets incorporated into the Company's fixed assets; and (h) and isolated fine corresponding to 50% of the value of the credits. |
|
|
(vii) | Infraction Notices drawn up to demand differences in IRPJ, CSL, PIS and COFINS, related to the calendar years 2005 to 2008, due to the following alleged violations: a) undue deduction of the Real Profit and the Calculation Base of CSL of financial expenses arising from loans entered into with financial institutions abroad, b) undue exclusion of CSL's Real Profit and Calculation Base of financial income from securities issued by the Government of Austria and the Government of Spain, c) no inclusion, in the Real Profit and in the CSL Calculation Base, of the gains earned in swap operations, and no taxation of the financial income resulting from such contracts by PIS and COFINS, d) undue exclusion of the Real Profit and the Calculation Base of CSLL, carried out as PIS and COFINS credits, e) undue exclusion of Real Profit and the CSL Calculation Base carried out as deferred CSL. f) undue exclusion of taxable income and the CSL calculation basis made as deferred CSL; and Violation g) insufficient payment of advances of IRPJ and CSL, which generated the application of an isolated fine at the percentage of 50%, together with the fines of 75%. In 2019, we had definitive success regarding the completeness of the infractions “a”, “b”, “d”, “e” and “f”, as well as part of the infraction “c”, to recognize the possibility of exclusion of the actual profit and the CSLL calculation basis of the revenues arising from the Austrian public debt securities acquired on July 24, 2006 and, as a consequence, of part of the infraction “g”, in the extension of the partial cancellation of the item “c” . Contingency adjusted for ultimate success. The remainder of item “g” remains under administrative discussion. The discussion on the remainder of item “c” ended at the administrative level and continued at the judicial level. |
|
|
(viii) | The Federal Revenue Service partially rejected the requests for installment payments of federal tax debts made by Rumo Malha Sul and Rumo Intermodal, on the grounds that the tax losses offered by the companies were not sufficient to settle the respective debts. The probability of loss is considered as possible, since the losses identified existed and were available for that use. |
|
|
(ix) | Tax assessment notices drawn up against the Company for the collection of social security contributions (20% of the amount paid) of amounts referring to the Stock Option Plan granted to employees, administrators and third parties. The main basis for the assessment is the alleged remuneration. |
Notes to the interim financial statements
(In thousands of Brazilian Reais - R$)
(x) | a) The Federal Treasury intends to enforce the levy of IOF on the current accounts maintained by the parent Company for affiliates / subsidiaries (most substantial part of the assessment). In the understanding of the tax authorities, the use of an accounting item as advances for expenses to related companies, without a formal loan agreement, characterizes the existence of a current account, and the IOF due must be determined according to the rules specific to revolving credit operations. The tax assessment notices are still being questioned at the administrative level; b) Tax Assessment Notice issued by the Federal Tax Authorities against Rumo Malha Norte for alleged failure to pay IOF in the period 2017 and 2018, relating to the collection of alleged financial transactions between the group companies, essentially on the remittance of amounts arising from mutual traffic between Malha Norte and Malha Paulista, contracts with Raízen and other amounts listed in other accounting accounts. |
|
|
(xi) | Rumo Malha Sul transmitted nineteen clearing statements (DCOMP) via the PERD / COMP electronic system, referring to "premium credit", using credit acquired from third parties (Fibra S.A. Indústria e Comércio and others). Such Dcomps for referring to credit of third parties and also to "credit - premium", in accordance with the current legislation, were considered as not declared in Decision Order contained in the administrative process, with awareness to the taxpayer on 09/24/2013, giving rise thus the application of a 75% fine in compliance with art. 18, §4 of Law No. 10,833 / 2003.
|
The Company has not identified effects of IFRIC 23 / ICPC 22 - Uncertain Tax Position that could affect Company’s accounting policies and these interim financial statements.
Labor
One of Rumo’s subsidiaries, Rumo Malha Paulista is currently a party to a public civil action before the labor courts. This proceeding originated in an inspection of the company MS Teixeira, which was hired by Prumo Engenharia Ltda. (“Prumo Engenharia”), Rumo’s subcontractor. The inspecting authority alleged that workers for MS Teixeira were working in conditions that were degrading and analogous to indentured servitude. Prumo Engenharia fully assumed the responsibility for the condition of the employees, including labor and contractual liabilities and all losses resulting from the alleged unlawful working conditions put in place by its subcontractors, and the dismissal agreements of such employees were approved by the Brazilian Ministry of Labor without any participation by Rumo. In addition, a criminal investigation against Rumo was filed, which was later dismissed with the acquittal of Malha Paulista. Notwithstanding the foregoing, the Labor Prosecutor’s Office filed a public civil action solely against Rumo. Rumo was ordered (in both the first instance and on initial appeal) to comply with several obligations relating to workplace conditions, and pay collective moral damages, as well as fines of R$15,000. However, any potential future loss on this lawsuit cannot result in the inclusion of Rumo Malha Paulista on the list maintained by the Brazilian Ministry of Labor of employers who engage in labor irregularities. Rumo appealed to the Regional Appeal Court, but the appeal was dismissed. Rumo appealed again to the Superior Labor Court and this appeal is currently pending.
Notes to the interim financial statements
(In thousands of Brazilian Reais - R$)
c) Contingent assets
(i) | On December 6, 2019, ARSESP published Resolution No. 933, which approved the amount of R$697,233 plus monetary adjustment since April 2018, as a result of the Third Ordinary Tariff Review, to be applied to the value of the assets returned by Comgás, upon termination of the concession, or to any amounts payable by Comgás if the concession is renewed, or to any amounts payable in connection with any renewal of the concession agreement, as it comes to be defined by ARSESP, according to Resolution No. 995 of May 27, 2020. With the publication of the aforementioned resolution, there are no more ongoing discussions regarding tariffs related to previous periods with ARSESP. The amount indicated in Resolution No. 933 was not recognized in our financial statements because it does not comply with accounting standards. |
|
|
| After certain additional review processes carried out by the ARSESP, which found that Fourth Ordinary Tariff Review was overestimated, as well as Third Ordinary Tariff Review, on the other hand, was underestimated in tariff terms, it was concluded that the correct amount of Third Ordinary Tariff Review, after compensation for such errors by the agency would be estimated at R$296,191, which value on June 30, 2021 continues to be treated as a contingent asset. |
|
|
(ii) | The Company has an indemnity proceeding due to the economic and financial imbalance of the Concession Agreement, with respect to tariff reviews. The right to recovery is the result of the wrong criteria followed for the tariff review. The updated case amount is R$865,263 as an economic-financial rebalancing of Comgás. |
15 Shareholders’ equity
a) Share capital
The subscribed capital is R$ 6,365,853 as of June 30, 2021 and R$ 5,727,478 as of December 31, 2020, fully paid in, is represented by 1,874,070,932 nominative common shares, book-entry and without par value. According to the bylaws, the authorized capital may be increased up to the limit of R$ 7,000,000.
Notes to the interim financial statements
(In thousands of Brazilian Reais - R$)
On May 6, 2021, the Company split the issued shares, in the proportion of 1:4, without changing the share capital. The split of shares was approved at the Annual and Extraordinary General Meeting on April 30, 2021.
At June 30, 2021 the Company’s share capital is composed of the following:
| | Common shares |
Shareholders - Common shares | | Quantity | | % |
Controlling group | | 672,762,132 | | 35.90% |
Board of directors and executive officers | | 24,886,852 | | 1.33% |
Free float | | 1,169,237,744 | | 62.39% |
| | | | |
Total shares outstanding | | 1,866,886,728 | | 99.62% |
| | | | |
Treasury shares | | 7,184,204 | | 0.38% |
| | | | |
Total | | 1,874,070,932 | | 100.00% |
As a consequence of the corporate reorganization detailed in note 1.1, it was deliberate to increase the Company's capital by R$ 638,375, in addition to the effect of a reduction in the capital reserve in the amount of R$ 1,400,557.
b) Treasury shares
On June 30, 2021, the Company had 7,184,204 shares in treasury (11,749,038 shares on December 31, 2020), whose market price was R$ 23.96. This reduction refers to: (i) the cancellations of 10,000,000 shares, equivalent to R$ 496,916 resulting from the corporate restructuring process as presented in note 1.1, effective on February 2, 2021, (ii) split of shares issued by the Company on April 30, 2021, of 1:4, (iii) repurchase of 60,000 shares equivalent to R$ 4,778, and (iv) delivery of 12,987 shares to members of the share-based compensation plans.
On March 26, 2021, the Company approved the common share buyback program, with a maximum of 17,000,000 shares, representing 5.89% of the total shares available on the market, with the deadline until September 25, 2022, for the purpose of keeping in treasury, cancellation or sale.
Notes to the interim financial statements
(In thousands of Brazilian Reais - R$)
c) Dividends
At December 31, 2020 | | 216,929 |
Dividends for the year | | 412,130 |
Dividends eliminated in merger (note 1.1) | | (148,030) |
Dividends paid | | (480,994) |
At June 30, 2021 | | 35 |
d) Other comprehensive (loss) income
| | December 31, 2020 | | Comprehensive (loss) income | | June 30, 2021 |
Loss on cash flow hedge | | (761,203) | | (5,798) | | (767,001) |
Foreign currency translation effects | | 782,899 | | (311,830) | | 471,069 |
Actuarial loss on defined benefit plan | | (363,375) | | — | | (363,375) |
| | 123,547 | | — | | 123,547 |
Gain on measurement of derivative financial instrument | | (45,631) | | — | | (45,631) |
Change in fair value of financial assets net of tax | | 26,256 | | 384 | | 26,640 |
Total | | (237,507) | | (317,244) | | (554,751) |
| | | | | | |
Attributable to: | | | | | | |
Owners of the Company | | (252,610) | | (302,264) | | (554,874) |
Non-controlling interests | | 15,103 | | (14,980) | | 123 |
| | December 31, 2019 | | Comprehensive (loss) income | | June 30, 2020 |
Loss on cash flow hedge | | (234,575) | | (412,720) | | (647,295) |
Foreign currency translation effects | | 50,183 | | 755,915 | | 806,098 |
Actuarial loss on defined benefit plan | | (202,444) | | — | | (202,444) |
Gain on measurement of derivative financial instrument | | (45,631) | | — | | (45,631) |
Change in fair value of financial assets net of tax | | 25,979 | | 38 | | 26,017 |
Total | | (406,488) | | 343,233 | | (63,255) |
| | | | | | |
Attributable to: | | | | | | |
Owners of the Company | | (349,501) | | 277,520 | | (71,981) |
Non-controlling interests | | (56,987) | | 65,713 | | 8,726 |
Notes to the interim financial statements
(In thousands of Brazilian Reais - R$)
16 Earnings per share
Basic earnings per share are calculated by dividing net earnings by the weighted average number of common shares outstanding during the period. The diluted earnings per share are calculated by adjusting the earnings and the number of shares by the impacts of potentially dilutive instruments.
The following table sets forth the calculation of earnings per share (in thousands of Brazilian reais, except per share amounts):
| | Consolidated |
| | April 1, 2021 to June 30, 2021 | | January 1, 2021 to June 30, 2021 | | April 1, 2020 to June 30, 2020 (Restated) (i) | | January 1, 2020 to June 30, 2020 (Restated) (i) |
Profit attributable to the holders of the Company’s common shares used in the calculation of basic earnings per share | | 942,356 | | 1,581,163 | | (174,385) | | (72,135) |
| | | | | | | | |
Dilutive effect of the share-based plan of subsidiaries | | (2,775) | | (5,613) | | (128,731) | | (2,438) |
Dilution effect of Brado's liquidity option | | (228) | | (305) | | — | | — |
| | | | | | | | |
Profit attributable to the holders of the Company’s common shares used in the calculation of diluted earnings per share | | 939,353 | | 1,575,245 | | (303,116) | | (74,573) |
| | | | | | | | |
Weighted-average number of shares outstanding - basic (In thousands of shares) | | | | | | | | |
Basic | | 1,866,887 | | 1,800,554 | | 1,559,036 | | 1,559,036 |
Dilutive effect of the share-based plan | | 3,178 | | 3,192 | | 2,592 | | 5,180 |
| | | | | | | | |
Dilutive | | 1,870,065 | | 1,803,746 | | 1,561,628 | | 1,564,216 |
| | | | | | | | |
Earnings per share | | | | | | | | |
Basic | | R$ 0.5048 | | R$ 0.8782 | | (R$ 0.1119) | | (R$ 0.0463) |
Diluted | | R$ 0.5023 | | R$ 0.8733 | | (R$ 0.1941) | | (R$ 0.0477) |
(i) | On April 30, 2021, the split of the Company's shares in the proportion of 1:4 was approved at the AGM. Consequently, the weighted average of shares is being adjusted for all periods presented. |
Notes to the interim financial statements
(In thousands of Brazilian Reais - R$)
Dilutive instruments
The Company’s subsidiaries have two categories of potential dilutive effects: share options and put options. For the share options, a calculation is done to determine the effect of the dilution in the profit attributable to shareholders of the parent due the exercise of the share options at subsidiaries. For the put option, is assumed to have been converted into ordinary shares, and the profit attributable to shareholders of the parent is adjusted.
The non-controlling shareholders of the indirect subsidiary Brado, are entitled to exercise the Liquidity Option provided for in the shareholders' agreement signed on August 5, 2013. This option consists of replacing the totality of the shares held by said non-controlling shareholders with a number of shares determined according to the established exchange ratio, which takes into account the economic value to be established both for the Brado business and for the Company's business. At the Company's sole discretion, an equivalent cash payment is also possible. The assumptions of value and form of settlement are subject to the decision of the arbitration proceeding and on June 30, 2021 the effect is antidilutive whereas for June 30, 2021 the best estimate is 3,264 shares, with dilutive effect, which, therefore, are considered in the analysis of diluted earnings per share.
Anti-dilutive instruments
In the period ended June 30, 2021, 17,000,000 shares related to the Company's share buyback plan have an antidilutive effect, therefore they were not considered in the analysis of diluted earnings per share.
Notes to the interim financial statements
(In thousands of Brazilian Reais - R$)
17 Net sales
Accounting policy: Logistics services rendered Revenues from the provision of services are recognized when the entity transfers to the counterpart the significant risks and benefits inherent to the provision of services, when it is probable that the economic benefits associated with the transaction will flow to the Company, as well as when its related value and incurred costs can be reliably measured. Service prices are fixed based on service orders or contracts. The Company’s revenue is basically comprised of rail freight, road freight, container transport and port elevation services, which is why the above criteria are normally met to the extent that the logistics service is provided. |
The following is an analysis of the Company’s net sales for the period:
| | Consolidated |
| | April 1, 2021 to June 30, 2021 | | January 1, 2021 to June 30, 2021 | | April 1, 2020 to June 30, 2020 | | January 1, 2020 to June 30, 2020 |
Gross revenue from sales of products and services | | 7,570,399 | | 13,206,772 | | 3,350,701 | | 7,566,198 |
Construction revenue | | 263,216 | | 442,498 | | 219,098 | | 416,319 |
Indirect taxes and deductions | | (1,275,506) | | (2,375,363) | | (1,213,180) | | (2,119,386) |
Net sales | | 6,558,109 | | 11,273,907 | | 2,356,619 | | 5,863,131 |
In the following table, revenue is disaggregated by products and service lines and timing of revenue recognition:
| | Consolidated |
| | April 1, 2021 to June 30, 2021 | | January 1, 2021 to June 30, 2021 | | April 1, 2020 to June 30, 2020 | | January 1, 2020 to June 30, 2020 |
At a point in time | | | | | | | | |
Natural gas distribution | | 2,400,156 | | 4,493,883 | | 1,186,845 | | 3,282,600 |
Electricity trading | | 181,438 | | 400,648 | | 145,114 | | 313,889 |
Lubricants and base oil | | 1,441,562 | | 2,828,059 | | 772,044 | | 1,776,788 |
Other | | 36,666 | | 61,422 | | 8,696 | | 22,290 |
| | 4,059,822 | | 7,784,012 | | 2,112,699 | | 5,395,567 |
Over time | | | | | | | | |
Railroad transportation services | | 2,133,268 | | 2,892,375 | | — | | — |
Port elevation | | 82,625 | | 108,869 | | — | | — |
Construction revenue | | 263,216 | | 442,498 | | 219,098 | | 416,319 |
Services rendered | | 33,767 | | 64,826 | | 24,822 | | 51,245 |
| | 2,512,876 | | 3,508,568 | | 243,920 | | 467,564 |
| | | | | | | | |
Elimination | | (14,589) | | (18,673) | | — | | — |
| | | | | | | | |
Total of net sales | | 6,558,109 | | 11,273,907 | | 2,356,619 | | 5,863,131 |
Notes to the interim financial statements
(In thousands of Brazilian Reais - R$)
18 Costs and expenses by nature
The costs and expenses are presented in the statement of profit and loss by function. The reconciliation of income by nature/purpose is as follows:
| | Parent Company |
| | April 1, 2021 to June 30, 2021 | | January 1, 2021 to June 30, 2021 | | April 1, 2020 to June 30, 2020 | | January 1, 2020 to June 30, 2020 |
Depreciation and amortization | | (3,546) | | (6,021) | | (2,831) | | (5,645) |
Personnel expenses | | (23,713) | | (41,142) | | (16,617) | | (30,693) |
Expenses with third-party services | | (12,242) | | (22,040) | | (5,484) | | (10,893) |
Other | | (22,909) | | (40,544) | | (12,221) | | (24,844) |
| | (62,410) | | (109,747) | | (37,153) | | (72,075) |
| | | | | | | | |
General and administrative expenses | | (62,410) | | (109,747) | | (37,153) | | (72,075) |
| | (62,410) | | (109,747) | | (37,153) | | (72,075) |
| | Consolidated |
| | April 1, 2021 to June 30, 2021 | | January 1, 2021 to June 30, 2021 | | April 1, 2020 to June 30, 2020 | | January 1, 2020 to June 30, 2020 |
Raw materials | | (1,153,381) | | (2,166,410) | | (438,604) | | (1,003,375) |
Commodity cost (natural gas) | | (1,366,291) | | (2,569,927) | | (683,223) | | (1,996,982) |
Electricity purchased for resale | | (549,779) | | (768,492) | | (131,547) | | (301,036) |
Railroad transportation and port elevation expenses | | (548,084) | | (744,265) | | — | | — |
Natural gas transportation cost | | (260,230) | | (476,390) | | (287,979) | | (336,666) |
Other transports | | 2,886 | | (37,732) | | (4,999) | | (64,481) |
Depreciation and amortization | | (616,217) | | (927,528) | | (124,729) | | (292,669) |
Salaries and wages | | (497,757) | | (750,276) | | (159,050) | | (304,296) |
Construction cost | | (263,216) | | (442,498) | | (219,098) | | (416,319) |
Expenses with third-party services | | (168,976) | | (279,833) | | (76,252) | | (141,973) |
Selling expenses | | (5,915) | | (10,028) | | (5,637) | | (10,679) |
Other | | (178,713) | | (324,424) | | (34,155) | | (233,795) |
| | (5,605,673) | | (9,497,803) | | (2,165,273) | | (5,102,271) |
| | | | | | | | |
Cost of sales | | (4,940,287) | | (8,310,153) | | (1,651,890) | | (4,138,267) |
Selling expenses | | (180,750) | | (339,406) | | (306,698) | | (586,094) |
General and administrative expenses | | (484,636) | | (848,244) | | (206,685) | | (377,910) |
| | (5,605,673) | | (9,497,803) | | (2,165,273) | | (5,102,271) |
Notes to the interim financial statements
(In thousands of Brazilian Reais - R$)
19 Other income (expenses), net
| Parent company |
| April 1, 2021 to June 30, 2021 | | January 1, 2021 to June 30, 2021 | | April 1, 2020 to June 30, 2020 | | January 1, 2020 to June 30, 2020 |
Disposal of credit rights | — | | — | | — | | (68,311) |
Gain (loss) on disposal of non-current assets and intangibles | (53) | | (53) | | — | | — |
Net effect of legal proceedings | 1,570 | | (22,442) | | (20,803) | | (27,831) |
Revenue from scrap / eventual sales | 1,055 | | 2,295 | | — | | — |
Other | 24,554 | | 22,286 | | (725) | | 66 |
| 27,126 | | 2,086 | | (21,528) | | (96,076) |
| Consolidated |
| April 1, 2021 to June 30, 2021 | | January 1, 2021 to June 30, 2021 | | April 1, 2020 to June 30, 2020 | | January 1, 2020 to June 30, 2020 |
Disposal of credit rights | — | | — | | — | | (68,311) |
Reimbursement of natural gas loss in the process | — | | — | | 26,945 | | 26,945 |
Tax credits | 241,253 | | 241,246 | | 1,201 | | 939 |
Loss on disposal of non-current assets and intangibles | (10,469) | | (10,469) | | (2,164) | | (4,064) |
Net effect of legal proceedings | (34,242) | | (69,748) | | (21,365) | | (28,140) |
Settlement of disputes in the renewal process (i) | 52,963 | | 52,963 | | — | | — |
Other | 28,895 | | 35,480 | | 4,220 | | 45,514 |
| 278,400 | | 249,472 | | 8,837 | | (27,117) |
(i) | Effect referring to the reversal of lease liabilities in registered litigation, related to labor credits from recourse lawsuits, of the subsidiary Rumo. |
Notes to the interim financial statements
(In thousands of Brazilian Reais - R$)
20 Finance results
Details of finance income and costs are as follows:
| Parent Company |
| April 1, 2021 to June 30, 2021 | | January 1, 2021 to June 30, 2021 | | April 1, 2020 to June 30, 2020 | | January 1, 2020 to June 30, 2020 |
Cost of gross debt | | | | | | | |
Interest on debt | (133,627) | | (180,893) | | — | | (3,454) |
Monetary and exchange rate variation | 524,292 | | 398,562 | | — | | — |
Derivatives and fair value measurement | (1,018,269) | | (541,031) | | 411,082 | | 1,760,299 |
Amortization of borrowing costs | (2,207) | | (2,964) | | (31) | | (4,351) |
| (629,811) | | (326,326) | | 411,051 | | 1,752,494 |
| | | | | | | |
Income from financial investment and exchange rate in cash and cash equivalents | 10,058 | | 18,294 | | 14,227 | | 41,067 |
| 10,058 | | 18,294 | | 14,227 | | 41,067 |
| | | | | | | |
Cost of debt, net | (619,753) | | (308,032) | | 425,278 | | 1,793,561 |
| | | | | | | |
Other charges and monetary variations | | | | | | | |
Interest on other receivables | 4,845 | | 13,003 | | 4,106 | | 9,789 |
Monetary variation of other financial assets | - | | (42,709) | | 73,209 | | (94,145) |
Interest on other payables | (3,738) | | (7,881) | | (13,990) | | (29,813) |
Interest on lease liabilities | (1,108) | | (1,949) | | — | | — |
Interest on shareholders' equity | 29,248 | | 48,470 | | 18,500 | | 37,500 |
Interest on contingencies and contracts | (7,267) | | (14,567) | | — | | — |
Bank charges and other | (6,934) | | (10,172) | | (5,212) | | (9,198) |
Exchange variation and non-debt derivatives | 828,291 | | 242,113 | | (446,394) | | (2,004,855) |
| 843,337 | | 226,308 | | (369,781) | | (2,090,722) |
| | | | | | | |
Finance results, net | 223,584 | | (81,724) | | 55,497 | | (297,161) |
| | | | | | | |
Reconciliation | | | | | | | |
Finance expense | (174,525) | | (376,882) | | (38,794) | | (330,549) |
Finance income | 3,463 | | 39,788 | | 29,483 | | 90,262 |
Foreign exchange, net | 1,370,259 | | 640,287 | | (334,571) | | (1,740,757) |
Derivatives | (975,613) | | (384,917) | | 399,379 | | 1,683,883 |
Finance results, net | 223,584 | | (81,724) | | 55,497 | | (297,161) |
Notes to the interim financial statements
(In thousands of Brazilian Reais - R$)
| Consolidated |
| April 1, 2021 to June 30, 2021 | | January 1, 2021 to June 30, 2021 | | April 1, 2020 to June 30, 2020 | | January 1, 2020 to June 30, 2020 |
Cost of gross debt | | | | | | | |
Interest on debt | (671,626) | | (1,112,590) | | (148,803) | | (324,092) |
Monetary and exchange rate variation | 2,262,751 | | 1,286,545 | | (375,327) | | (1,965,786) |
Derivatives and fair value measurement | (1,852,519) | | (787,563) | | 322,180 | | 1,522,024 |
Amortization of borrowing costs | (29,891) | | (80,310) | | (501) | | (5,045) |
Finance and warranties on debt | (12,340) | | (20,983) | | (5,294) | | (9,154) |
| (303,625) | | (714,901) | | (207,745) | | (782,053) |
| | | | | | | |
Income from financial investment and exchange rate in cash and cash equivalents | 82,503 | | 121,968 | | 40,034 | | 90,402 |
| 82,503 | | 121,968 | | 40,034 | | 90,402 |
| | | | | | | |
Cost of debt, net | (221,122) | | (592,933) | | (167,711) | | (691,651) |
| | | | | | | |
Other charges and monetary variations | | | | | | | |
Interest on other receivables | 185,546 | | 269,695 | | 27,844 | | 57,913 |
Update of other financial assets | — | | (42,709) | | 59,828 | | (107,526) |
Interest on other liabilities | (38,344) | | (61,320) | | (33,358) | | (70,693) |
Monetary variation on leases | (105,742) | | (182,474) | | — | | — |
Interest on contingencies and contracts | (31,826) | | (70,831) | | — | | — |
Bank charges and other | (17,873) | | (24,659) | | 13,656 | | 6,520 |
Exchange variation and non-debt derivatives | 14,617 | | 108,578 | | (23,468) | | 59,031 |
| 6,378 | | (3,720) | | 44,502 | | (54,755) |
| | | | | | | |
Finance results, net | (214,744) | | (596,653) | | (123,209) | | (746,406) |
| | | | | | | |
Reconciliation | | | | | | | |
Finance expense | (1,060,368) | | (1,232,185) | | (255,457) | | (1,003,477) |
Finance income | 237,333 | | 428,485 | | 91,959 | | 207,093 |
Foreign exchange, net | 2,231,187 | | 1,239,729 | | (393,781) | | (1,931,805) |
Net effect of derivatives | (1,622,896) | | (1,032,682) | | 434,070 | | 1,981,783 |
Finance results, net | (214,744) | | (596,653) | | (123,209) | | (746,406) |
Notes to the interim financial statements
(In thousands of Brazilian Reais - R$)