Form 20-F
|
X
|
Form 40-F
|
Yes
|
No
|
X
|
Yes
|
No
|
X
|
Yes
|
No
|
X
|
Item
|
||
1.
|
Cosan S.A. Indústria e Comércio Condensed Consolidated Financial Statements for the six-month periods ended September 30, 2010 and 2009 (U.S. GAAP)
|
|
2.
|
Cosan Limited Condensed Consolidated Financial Statements for the six-month periods ended September 30, 2010 and 2009 (U.S. GAAP)
|
|
3.
|
Free translation of Cosan S.A. Indústria e Comércio Unconsolidated and Consolidated Quarterly Financial Information as of September 30, 2010 (Brazilian GAAP)
|
Report of independent registered public accounting firm
|
1
|
Condensed consolidated balance sheets
|
2
|
Condensed consolidated statements of operations
|
4
|
Condensed consolidated statement of shareholders’ equity and comprehensive income
|
5
|
Condensed consolidated statements of cash flows
|
6
|
Notes to the condensed consolidated financial statements
|
7
|
(Unaudited)
September 30,
|
March 31,
|
|||||||
2010
|
2010
|
|||||||
Assets
|
||||||||
Current assets:
|
||||||||
Cash and cash equivalents
|
583,383 | 605,483 | ||||||
Restricted cash
|
44,829 | 25,251 | ||||||
Derivative financial instruments
|
97,970 | 129,456 | ||||||
Trade accounts receivable, less allowances: September 30, 2010 – $32,905; March 31, 2010 – $32,144
|
448,608 | 430,328 | ||||||
Inventories
|
1,144,383 | 587,720 | ||||||
Advances to suppliers
|
173,462 | 132,258 | ||||||
Recoverable taxes
|
255,550 | 184,090 | ||||||
Other current assets
|
33,394 | 48,303 | ||||||
2,781,579 | 2,142,889 | |||||||
Non-current assets:
|
||||||||
Property, plant, and equipment, net
|
4,329,905 | 3,997,815 | ||||||
Goodwill
|
1,407,240 | 1,289,625 | ||||||
Intangible assets, net
|
591,144 | 600,573 | ||||||
Accounts receivable from federal government
|
200,231 | 187,385 | ||||||
Judicial deposits
|
102,491 | 94,083 | ||||||
Other non-current assets
|
504,177 | 423,447 | ||||||
7,135,188 | 6,592,928 | |||||||
Total assets
|
9,916,767 | 8,735,817 |
(Unaudited)
September 30,
|
March 31,
|
|||||||
2010
|
2010
|
|||||||
Liabilities and shareholders’ equity
|
||||||||
Current liabilities:
|
||||||||
Trade accounts payable
|
491,139 | 319,707 | ||||||
Taxes payable
|
141,160 | 121,203 | ||||||
Salaries payable
|
133,095 | 79,497 | ||||||
Current portion of long-term debt
|
620,248 | 445,593 | ||||||
Derivative financial instruments
|
56,737 | 43,067 | ||||||
Dividends payable
|
4,154 | 65,451 | ||||||
Other current liabilities
|
157,865 | 111,971 | ||||||
1,604,398 | 1,186,489 | |||||||
Long-term liabilities:
|
||||||||
Long-term debt
|
3,093,770 | 2,842,953 | ||||||
Estimated liability for legal proceedings and labor claims
|
326,708 | 294,605 | ||||||
Taxes payable
|
410,332 | 381,805 | ||||||
Deferred income taxes
|
443,115 | 408,832 | ||||||
Other long-term liabilities
|
162,171 | 154,728 | ||||||
4,436,096 | 4,082,923 | |||||||
Shareholders’ equity
|
||||||||
Cosan shareholders’ equity:
|
||||||||
Common stock, no par value. Authorized 407,101,853 shares; issued and outstanding 407,101,853 as of September 30, 2010 and 406,560,317 shares as of March 31, 2010
|
2,425,641 | 2,420,018 | ||||||
Treasury stock
|
(1,979 | ) | (1,979 | ) | ||||
Additional paid-in capital
|
504,888 | 390,600 | ||||||
Accumulated other comprehensive income
|
446,446 | 343,136 | ||||||
Retained earnings
|
348,585 | 281,238 | ||||||
Equity attributable to shareholders of Cosan
|
3,723,581 | 3,433,013 | ||||||
Equity attributable to noncontrolling interests
|
152,692 | 33,392 | ||||||
Total shareholders’ equity
|
3,876,273 | 3,466,405 | ||||||
Total liabilities and shareholders' equity
|
9,916,767 | 8,735,817 |
September 30,
|
September 30,
|
|||||||
2010
|
2009
|
|||||||
Net sales
|
4,929,362 | 3,635,926 | ||||||
Cost of goods sold
|
(4,297,575 | ) | (3,215,304 | ) | ||||
Gross profit
|
631,787 | 420,622 | ||||||
Selling expenses
|
(273,954 | ) | (217,156 | ) | ||||
General and administrative expenses
|
(147,010 | ) | (70,204 | ) | ||||
Operating income
|
210,823 | 133,262 | ||||||
Other income (expenses):
|
||||||||
Financial income, net
|
2,439 | 268,535 | ||||||
Other expenses
|
(21,536 | ) | (7,007 | ) | ||||
Income before income taxes and equity loss of affiliates
|
191,726 | 394,790 | ||||||
Income taxes expense
|
(71,142 | ) | (125,959 | ) | ||||
Income before equity loss of affiliates
|
120,584 | 268,831 | ||||||
Equity loss of affiliates
|
(1,591 | ) | (1,698 | ) | ||||
Net income
|
118,993 | 267,133 | ||||||
Less net (loss) income attributable to noncontrolling interests
|
(4,167 | ) | 3,429 | |||||
Net income attributable to Cosan
|
114,826 | 270,562 | ||||||
Per-share amounts attributable to Cosan
|
||||||||
Net income
|
||||||||
Basic
|
0.28 | 0.77 | ||||||
Diluted
|
0.28 | 0.76 | ||||||
Weighted number of shares outstanding
|
||||||||
Basic
|
406,722,592 | 353,351,384 | ||||||
Diluted *
|
407,214,310 | 358,195,397 |
Accumulated
|
||||||||||||||||||||||||||||||||||||
Common stock
|
Treasury stock
|
Additional
|
other
|
Non
|
Total
|
|||||||||||||||||||||||||||||||
paid-in
|
Retained
|
comprehensive
|
controlling
|
shareholders’
|
||||||||||||||||||||||||||||||||
shares
|
amount
|
shares
|
amount
|
capital
|
earnings
|
income
|
interest
|
equity
|
||||||||||||||||||||||||||||
Balances at March 31, 2010
|
406,560,317 | 2,420,018 | 343,139 | (1,979 | ) | 390,600 | 281,238 | 343,136 | 33,392 | 3,466,405 | ||||||||||||||||||||||||||
Exercise of stock options
|
541,476 | 5,622 | - | - | (3,738 | ) | - | - | - | 1,884 | ||||||||||||||||||||||||||
Exercise of common stock warrants
|
60 | 1 | - | - | - | - | - | - | 1 | |||||||||||||||||||||||||||
Issuance of common shares of Rumo to non controlling interest
|
- | - | - | - | 117,543 | - | - | 110,247 | 227,790 | |||||||||||||||||||||||||||
Share based compensation
|
- | - | - | - | 483 | - | - | - | 483 | |||||||||||||||||||||||||||
Dividends
|
- | - | - | - | - | (47,479 | ) | - | - | (47,479 | ) | |||||||||||||||||||||||||
Net income
|
- | - | - | - | - | 114,826 | - | 4,167 | 118,993 | |||||||||||||||||||||||||||
Effective portion of gains/losses on derivative instrument that qualifies as a cash flow hedge
|
- | - | - | - | - | - | (75,408 | ) | - | (75,408 | ) | |||||||||||||||||||||||||
Pension Plan
|
- | - | - | - | - | - | (1,031 | ) | - | (1,031 | ) | |||||||||||||||||||||||||
Currency translation adjustment
|
- | - | - | - | - | - | 179,749 | 4,886 | 184,635 | |||||||||||||||||||||||||||
Total comprehensive income
|
227,189 | |||||||||||||||||||||||||||||||||||
Balances at September 30, 2010
|
407,101,853 | 2,425,641 | 343,139 | (1,979 | ) | 504,888 | 348,585 | 446,446 | 152,692 | 3,876,273 |
September 30,
|
September 30,
|
|||||||
2010
|
2009
|
|||||||
Cash flows from operating activities
|
||||||||
Net income for the year attributable to Cosan
|
114,826 | 270,562 | ||||||
Adjustments to reconcile net income to cash provided by operating activities:
|
||||||||
Depreciation and amortization
|
347,460 | 205,371 | ||||||
Deferred income taxes
|
37,607 | 125,959 | ||||||
Interest, monetary and exchange variation
|
67,925 | (206,095 | ) | |||||
Others
|
26,061 | (38,641 | ) | |||||
Decrease/increase in operating assets and liabilities
|
||||||||
Trade accounts receivable, net
|
(71 | ) | 48,076 | |||||
Inventories
|
(419,270 | ) | (90,194 | ) | ||||
Advances to suppliers
|
(35,254 | ) | (31,518 | ) | ||||
Trade accounts payable
|
155,051 | 54,393 | ||||||
Derivative financial instruments
|
(40,086 | ) | 41,622 | |||||
Taxes payable
|
3,075 | (58,948 | ) | |||||
Other assets and liabilities, net
|
10,309 | 16,980 | ||||||
Net cash provided by operating activities
|
267,633 | 337,567 | ||||||
Cash flows from investing activities:
|
||||||||
Restricted cash
|
(44,829 | ) | (77,485 | ) | ||||
Cash received from sales of noncurrent assets
|
10,569 | 67,027 | ||||||
Acquisition of investment
|
(9,720 | ) | - | |||||
Acquisition of property, plant and equipment
|
(589,844 | ) | (438,509 | ) | ||||
Acquisitions, net of cash acquired
|
- | 23,903 | ||||||
Others
|
- | (7,383 | ) | |||||
Net cash used in investing activities
|
(633,824 | ) | (432,447 | ) | ||||
Cash flows from financing activities:
|
||||||||
Related parties
|
- | (256,896 | ) | |||||
Proceeds from issuance of common stock
|
229,743 | 707 | ||||||
Additions of long-term debt
|
671,865 | 685,371 | ||||||
Dividends payments
|
(113,897 | ) | - | |||||
Payments of long-term debt
|
(464,153 | ) | (250,652 | ) | ||||
Net cash provided by financing activities
|
323,558 | 178,530 | ||||||
Effect of exchange rate changes on cash and
|
||||||||
cash equivalents
|
20,533 | 139,157 | ||||||
Net increase (decrease) in cash and cash equivalents
|
(22,100 | ) | 222,807 | |||||
Cash and cash equivalents at beginning of period
|
605,483 | 310,710 | ||||||
Cash and cash equivalents at end of period
|
583,383 | 533,517 | ||||||
Supplemental cash flow information
|
||||||||
Cash paid during the period for:
|
||||||||
Interest
|
119,399 | 77,584 | ||||||
Income taxes
|
10,423 | 20,431 | ||||||
1.
|
Operations
|
2.
|
Presentation of the consolidated financial statements
|
2.
|
Presentation of the consolidated financial statements (Continued)
|
3.
|
Inventories
|
September 30, 2010
|
March 31, 2010
|
|||||||
Finished goods:
|
||||||||
Sugar
|
336,156 | 52,561 | ||||||
Ethanol
|
350,111 | 31,573 | ||||||
Lubricants and fuel (Gasoline, Diesel and Ethanol)
|
159,387 | 149,613 | ||||||
845,654 | 233,747 | |||||||
Annual maintenance cost of growing crops
|
184,188 | 243,709 | ||||||
Supplies and others
|
114,541 | 110,264 | ||||||
1,144,383 | 587,720 |
4.
|
Taxes payable
|
September 30,
2010
|
March 31,
2010
|
|||||||
ICMS – State VAT
|
36,109 | 27,623 | ||||||
IPI
|
13,705 | 3,582 | ||||||
INSS
|
17,671 | 13,414 | ||||||
PIS
|
4,219 | 4,564 | ||||||
COFINS
|
19,475 | 18,010 | ||||||
Tax Recovery from Brazilian Law No 11.941/09 and MP 470/09
|
389,424 | 373,650 | ||||||
Income Tax and Social Contribution
|
54,144 | 50,471 | ||||||
Others
|
16,745 | 11,694 | ||||||
551,492 | 503,008 | |||||||
Current liabilities
|
(141,160 | ) | (121,203 | ) | ||||
Long-term liabilities
|
410,332 | 381,805 |
5.
|
Long-term debt
|
Index
|
Average annual interest rate
|
September 30, 2010
|
March 31, 2010
|
||||||||||
Resolution No. 2471 (PESA)
|
IGP-M
|
3.9% | 334,331 | 295,291 | |||||||||
Senior notes due 2014
|
US Dollar
|
9.5% | 354,803 | 354,433 | |||||||||
Senior notes due 2017
|
US Dollar
|
7.0% | 404,589 | 404,589 | |||||||||
Perpetual notes
|
US Dollar
|
8.3% | 455,303 | 455,304 | |||||||||
BNDES
|
TJLP
|
3.6% | 792,633 | 520,068 | |||||||||
Credit notes
|
DI
|
2.4% | 185,828 | 212,660 | |||||||||
Credit notes
|
US Dollar
|
6.2% | 102,674 | 102,656 | |||||||||
Export Pre-payments
|
US Dollar+Libor
|
6.3% | 495,763 | 547,230 | |||||||||
ACC – Export pre-payments
|
US Dollar
|
1.3% | 225,788 | 103,416 | |||||||||
Others
|
Various
|
Various
|
362,306 | 292,899 | |||||||||
3,714,018 | 3,288,546 | ||||||||||||
Current portion
|
(620,248 | ) | (445,593 | ) | |||||||||
Long-term debt
|
3,093,770 | 2,842,953 |
2012
|
448,595 | |||
2013
|
383,245 | |||
2014
|
529,765 | |||
2015
|
101,509 | |||
2016 and thereafter
|
1,630,656 | |||
3,093,770 |
5.
|
Long-term debt (Continued)
|
5.
|
Long-term debt (Continued)
|
6.
|
Related parties
|
Assets
|
||||||||
September 30,
2010
|
March 31, 2010
|
|||||||
Rezende Barbosa S.A. Administração e Participações
|
50,410 | 48,889 | ||||||
Vertical UK LLP
|
7,729 | 8,403 | ||||||
Others
|
332 | 2,377 | ||||||
58,471 | 59,669 | |||||||
Current (*)
|
(12,523 | ) | (13,958 | ) | ||||
Noncurrent (*)
|
45,948 | 45,711 | ||||||
Liabilities
|
||||||||
September 30,
2010
|
March 31, 2010
|
|||||||
Rezende Barbosa S.A. Administração e Participações
|
35,281 | - | ||||||
Logispot Armazéns Gerais S.A.
|
2,212 | 6,313 | ||||||
Others
|
1,440 | 1,781 | ||||||
38,933 | 8,094 | |||||||
Current (*)
|
(38,933 | ) | (8,094 | ) | ||||
Noncurrent
|
- | - | ||||||
(*) included in other current and non-current assets or liabilities
|
6.
|
Related parties (Continued)
|
September 30,
2010
|
September 30, 2009
|
|||||||
Transactions involving assets
|
||||||||
Sale of products and services to associates
|
69,173 | 73,349 | ||||||
Cash received due to the sale of products, services, and other assets
|
(73,244 | ) | (84,757 | ) | ||||
Receivables added through acquisition of Cosan Alimentos
|
- | 70,379 | ||||||
Transactions involving liabilities
|
||||||||
Purchase of sugar cane from associates
|
138,740 | - | ||||||
Payments to associates
|
(109,635 | ) | (3,507 | ) | ||||
Financial income
|
- | (39,202 | ) | |||||
Payment to Cosan Limited
|
- | (175,307 | ) |
7.
|
Estimated liability for legal proceedings and labor claims and commitments
|
September 30,
2010
|
March 31, 2010
|
|||||||
Tax contingencies
|
190,302 | 173,924 | ||||||
Civil and labor contingencies
|
136,406 | 120,681 | ||||||
326,708 | 294,605 |
September 30, 2010
|
March 31, 2010
|
|||||||
Compensation with Finsocial
|
105,146 | 97,114 | ||||||
ICMS credits
|
45,894 | 33,824 | ||||||
PIS and Cofins
|
12,864 | 11,910 | ||||||
IPI – Federal VAT
|
4,917 | 4,692 | ||||||
Other
|
21,481 | 26,384 | ||||||
190,302 | 173,924 |
Balance at March 31, 2010
|
294,605 | |||
Provision
|
6,902 | |||
Settlements
|
(10,013 | ) | ||
Accrued interest
|
20,050 | |||
Foreign currency translation
|
15,164 | |||
Balance at September 30, 2010
|
326,708 |
7.
|
Estimated liability for legal proceedings and labor claims and commitments (Continued)
|
September 30,
2010
|
March 31, 2010
|
|||||||
Withholding Income Tax
|
111,725 | 102,652 | ||||||
ICMS – State VAT
|
276,281 | 180,988 | ||||||
IPI - Federal Value-added tax
|
263,592 | 246,190 | ||||||
PIS and COFINS
|
86,752 | 80,604 | ||||||
Civil and labor
|
355,232 | 275,403 | ||||||
Other
|
79,433 | 69,842 | ||||||
1,173,015 | 955,679 |
8.
|
Accounts receivable from Federal Government
|
9.
|
Financial income and expenses, net
|
Six-month period ended
|
||||||||
September 30, 2010
|
September 30, 2009
|
|||||||
Financial expenses
|
||||||||
Interest
|
(132,955 | ) | (105,727 | ) | ||||
Monetary variation
|
(18,789 | ) | (16,873 | ) | ||||
Other
|
(834 | ) | (854 | ) | ||||
(152,578 | ) | (123,455 | ) | |||||
Financial income
|
||||||||
Interest
|
44,728 | 35,101 | ||||||
Monetary variation
|
8,511 | 1,612 | ||||||
Other
|
204 | - | ||||||
53,433 | 36,713 | |||||||
Foreign exchange gains
|
89,677 | 284,412 | ||||||
Derivatives gains
|
11,897 | 70,864 | ||||||
Financial income, net
|
2,439 | 268,535 |
10.
|
Income taxes
|
September 30, 2010
|
September 30, 2009
|
|||||||
Income taxes expense:
|
||||||||
Current
|
(33,535 | ) | (25,985 | ) | ||||
Deferred
|
(37,607 | ) | (99,974 | ) | ||||
(71,142 | ) | (125,959 | ) |
10.
|
Income taxes (Continued)
|
September 30,
2010
|
September 30,
2009
|
|||||||
Income before income taxes and equity in loss of affiliates
|
191,726 | 394,790 | ||||||
Income tax expense at statutory rate — 34%
|
(65,187 | ) | (134,229 | ) | ||||
Increase (reduction) in income taxes resulting from:
|
||||||||
Equity in earnings of affiliates not subject to taxation
|
(541 | ) | (577 | ) | ||||
Nondeductible goodwill amortization
|
- | 673 | ||||||
Nondeductible donations and contributions
|
(3,339 | ) | (664 | ) | ||||
Recognized granted options
|
(165 | ) | (1,474 | ) | ||||
Others
|
(1,910 | ) | 10,312 | |||||
Income tax expense
|
(71,142 | ) | (125,959 | ) |
Balance at March 31, 2010
|
49,013 | |||
Accrued interest on unrecognized tax benefit
|
1,310 | |||
Settlements
|
(94 | ) | ||
Effect of foreign currency translation
|
2,556 | |||
Balance at September 30, 2010 (*)
|
52,785 |
11.
|
Shareholders’ equity
|
12.
|
Deferred gain on sale of investments in subsidiaries
|
|
Agrícola Ponte Alta S.A. is a subsidiary whose principal assets are land used for the growing of sugarcane for Cosan. On December 15, 2008, the shareholders approved a partial spin-off of the assets of Ponte Alta and created four new subsidiaries. Agricultural land was then transferred from Ponte Alta to each of the entities. On December 30, 2008, two of the entities, Nova Agrícola Ponte Alta S.A. and Terras da Ponte Alta S.A. were sold to Radar, an affiliate company accounted for by the equity method. The selling price was fair value, $123,596, which resulted in a gain of $47,080. This gain has previously been deferred since there were no lease contracts executed for the land, which was being used by Cosan for a monthly fee. During the year ended March 31, 2009 the lease contracts were executed, and the gain is being amortized to profit and loss over the 19 year average term of the leases since then.
|
|
During the six-month period ended September 30, 2010, the Company recognized a gain of $1,901 related to this sale-leaseback transaction.
|
13.
|
Share-based compensation
|
13.
|
Share-based compensation (Continued)
|
Options granted on September 22, 2005
|
Options granted on September 11, 2007
|
Options granted on August 7, 2009
|
||||
Grant price - in U.S. dollars
|
3.61
|
3.61
|
3.61
|
|||
Expected life (in years)
|
7.5
|
7.5
|
Immediate
|
|||
Interest rate
|
14.52%
|
9.34%
|
(1)
|
|||
Expected Volatility
|
34.00%
|
46.45%
|
(1)
|
|||
Expected Dividend yield
|
1.25%
|
1.47%
|
(1)
|
|||
Weighted-average fair value at grant date - in U.S. dollars
|
7.29
|
6.03
|
(1)
|
(1)
|
The options were fully vested at the date of issuance so the fair value was the quoted market price as of the grant date.
|
14.
|
Risk management and financial instruments
|
14.
|
Risk management and financial instruments (Continued)
|
Notional
|
Fair Value
|
|||||||||||||||
September 30,
|
March 31,
|
September 30,
|
March 31,
|
|||||||||||||
2010
|
2010
|
2010
|
2010
|
|||||||||||||
Price risk
|
||||||||||||||||
Commodity derivatives
|
||||||||||||||||
Future contracts
|
981,945 | 661,110 | (29,393 | ) | 63,101 | |||||||||||
Options contracts
|
11,726 | 603,357 | (3,639 | ) | (6,586 | ) | ||||||||||
Swap contracts
|
- | 56,594 | - | 607 | ||||||||||||
(33,032 | ) | 57,122 | ||||||||||||||
Exchange rate risk
|
||||||||||||||||
Exchange rate derivative
|
||||||||||||||||
Future contracts
|
(296,206 | ) | 1,180,829 | (1,883 | ) | 264 | ||||||||||
Forward contracts
|
663,148 | 537,422 | 66,808 | 20,527 | ||||||||||||
Options contracts
|
1,053,301 | 377,036 | 11,092 | 8,827 | ||||||||||||
76,017 | 29,618 | |||||||||||||||
Interest rate risk
|
||||||||||||||||
Interest derivative
|
255,179 | 291,291 | (1,752 | ) | (351 | ) | ||||||||||
(1,752 | ) | (351 | ) | |||||||||||||
Total
|
41,233 | 86,389 | ||||||||||||||
Total Assets
|
97,970 | 129,456 | ||||||||||||||
Total Liabilities
|
(56,737 | ) | (43,067 | ) |
14.
|
Risk management and financial instruments (Continued)
|
Price risk: price derivatives outstanding on September 30, 2010
|
|||||||||||||||
Derivative
|
Purchased / sold
|
Market
|
Contract
|
Maturity
|
Notional
|
Fair value
|
|||||||||
Derivative financial instruments designated as cash flow hedges
|
|||||||||||||||
Future
|
Sold
|
NYBOT
|
#11 |
01/Mar/11
|
167,570 | 9,390 | |||||||||
Future
|
Sold
|
NYBOT
|
#11 |
01/May/11
|
23,093 | (4,862 | ) | ||||||||
Future
|
Sold
|
NYBOT
|
#11 |
01/Jul/11
|
80,633 | (17,676 | ) | ||||||||
Future
|
Sold
|
NYBOT
|
#11 |
01/Oct/11
|
82,526 | (14,444 | ) | ||||||||
Swap
|
Sold
|
OTC
|
#11 |
01/Mar/11
|
30,238 | (8,931 | ) | ||||||||
Subtotal designated as cash flow hedges
|
384,060 | (36,523 | ) | ||||||||||||
Derivative financial instruments not designated under hedge accounting
|
|||||||||||||||
Future
|
Sold
|
LIFFE
|
White Sugar
|
01/Dec/10
|
2,464 | (4 | ) | ||||||||
2,464 | (4 | ) | |||||||||||||
Future
|
Purchased
|
NYBOT
|
#11 |
01/May/11
|
(5,960 | ) | 1,407 | ||||||||
Future
|
Purchased
|
NYBOT
|
#11 |
01/Mar/12
|
(30,125 | ) | 3,146 | ||||||||
(36,085 | ) | 4,553 | |||||||||||||
Future
|
Purchased
|
NYMEX
|
HO
|
29/Oct/10
|
(2,437 | ) | 2,581 | ||||||||
(2,437 | ) | 2,581 | |||||||||||||
Future
|
Sold
|
BMFBovespa
|
556,900 | 1 | |||||||||||
556,900 | 1 | ||||||||||||||
Call
|
Sold
|
NYBOT/OTC
|
#11 |
01/Mar/11
|
3,022 | (3,676 | ) | ||||||||
Call
|
Sold
|
NYBOT
|
#11 |
01/Mar/11
|
451 | (689 | ) | ||||||||
Call
|
Sold
|
NYBOT
|
#11 |
01/Mar/11
|
160 | (220 | ) | ||||||||
Call
|
Sold
|
NYBOT/OTC
|
#11 |
01/Oct/11
|
1,711 | (1,590 | ) | ||||||||
Call
|
Sold
|
NYBOT/OTC
|
#11 |
01/Oct/11
|
2,390 | (1,896 | ) | ||||||||
7,734 | (8,071 | ) | |||||||||||||
Put
|
Purchased
|
NYBOT/OTC
|
#11 |
01/Oct/11
|
1,677 | 1,771 | |||||||||
Put
|
Purchased
|
NYBOT/OTC
|
#11 |
01/Oct/11
|
2,316 | 2,660 | |||||||||
3,993 | 4,431 | ||||||||||||||
Subtotal not designated under hedge accounting
|
532,569 | 3,491 | |||||||||||||
Total price risk related derivatives
|
916,629 | (33,032 | ) |
14.
|
Risk management and financial instruments (Continued)
|
Price risk: price derivatives outstanding on September 30, 2010
|
||||||||||||
Derivative
|
Purchased / sold
|
Market
|
Contract
|
Maturity
|
Notional
|
Fair value
|
||||||
Derivative financial instruments designated as cash flow hedges
|
||||||||||||
Forward
|
Sold
|
OTC/Cetip
|
NDF
|
29/Oct/10
|
87,035 | 12,818 | ||||||
Forward
|
Sold
|
OTC/Cetip
|
NDF
|
01/Dec/10
|
56,443 | 5,788 | ||||||
Forward
|
Sold
|
OTC/Cetip
|
NDF
|
03/Jan/11
|
52,804 | 6,776 | ||||||
Forward
|
Sold
|
OTC/Cetip
|
NDF
|
01/Apr/11
|
109,358 | 5,074 | ||||||
Forward
|
Sold
|
OTC/Cetip
|
NDF
|
31/May/11
|
83,391 | 8,946 | ||||||
Forward
|
Sold
|
OTC/Cetip
|
NDF
|
01/Jul/11
|
58,612 | 5,043 | ||||||
Forward
|
Sold
|
OTC/Cetip
|
NDF
|
01/Aug/11
|
61,238 | 7,039 | ||||||
Forward
|
Sold
|
OTC/Cetip
|
NDF
|
03/Oct/11
|
154,267 | 15,324 | ||||||
Subtotal designated as cash flow hedges
|
663,148 | 66,808 | ||||||||||
Derivative financial instruments not designated under hedge accounting
|
||||||||||||
Future
|
Sold
|
BMFBovespa
|
Commercial U.S. dollar rate
|
01/Oct/10
|
28,179 | 174 | ||||||
Future
|
Sold
|
BMFBovespa
|
Commercial U.S. dollar rate
|
01/Nov/10
|
8,856 | 66 | ||||||
37,035 | 240 | |||||||||||
Future
|
Purchased
|
BMFBovespa
|
Commercial U.S. dollar rate
|
01/Oct/10
|
(28,039 | ) | (39 | ) | ||||
Future
|
Purchased
|
BMFBovespa
|
Commercial U.S. dollar rate
|
01/Nov/10
|
(305,203 | ) | (2,084 | ) | ||||
(333,242 | ) | (2,123 | ) | |||||||||
Forward
|
Purchased
|
OTC/Cetip
|
NDF (Offshore)
|
04/Oct/10
|
3,513 | (159 | ) | |||||
3,513 | (159 | ) | ||||||||||
Put Onshore
|
Purchased
|
BMFBovespa
|
Commercial U.S. dollar rate
|
03/Jan/11
|
516,468 | 17,391 | ||||||
Put Offshore
|
Purchased
|
OTC
|
Commercial U.S. dollar rate
|
11/Feb/11
|
25,252 | 1,242 | ||||||
Put Offshore
|
Purchased
|
OTC
|
Commercial U.S. dollar rate
|
11/Feb/11
|
9,869 | 882 | ||||||
551,589 | 19,515 | |||||||||||
Put Offshore
|
Sold
|
BMFBovespa
|
Commercial U.S. dollar rate
|
03/Jan/11
|
501,712 | (8,264 | ) | |||||
501,712 | (8,264 | ) | ||||||||||
Subtotal not designated under hedge accounting
|
760,607 | 9,209 | ||||||||||
Total price risk related derivatives
|
1,423,755 | 76,017 |
14.
|
Risk management and financial instruments (Continued)
|
September 30, 2010
|
March 31, 2010
|
|||||||
Amounts pending foreign exchange closing
|
3,059 | 71,732 | ||||||
Overnight
|
14,128 | 28,338 | ||||||
Trade notes receivable - foreign
|
111,672 | 83,467 | ||||||
Senior Notes due in 2014
|
(354,803 | ) | (354,433 | ) | ||||
Senior Notes due in 2017
|
(404,589 | ) | (404,589 | ) | ||||
Perpetual bonds
|
(455,303 | ) | (455,304 | ) | ||||
Foreign currency-denominated loans
|
(328,462 | ) | (269,016 | ) | ||||
Export pre-payments
|
(495,763 | ) | (547,230 | ) | ||||
Restricted cash
|
44,829 | 25,251 | ||||||
Exchange exposure
|
(1,865,232 | ) | (1,821,784 | ) |
Expected period to affect P&L
|
||||||||||||||||
Market
|
Risk
|
2010/2011 | 2011/2012 |
Total
|
||||||||||||
OTC/ NYBOT
|
#11 | (110,709 | ) | (58,283 | ) | (168,992 | ) | |||||||||
OTC/ CETIP
|
USD
|
16,342 | 38,398 | 54,740 | ||||||||||||
(94,366 | ) | (19,885 | ) | (114,251 | ) |
Cash flow hedges
|
||||
Balance at March 31, 2010
|
- | |||
Gain/(losses) of cash flow hedges for the period
|
||||
Commodities future and swap contracts
|
(168,002 | ) | ||
Currency forward contracts
|
62,858 | |||
Reclassification adjustments for losses included in the income statement (net sales)
|
(9,107 | ) | ||
Total before tax effect
|
(114,251 | ) | ||
Tax effect on gain/(losses) of cash flow hedges for the period – 34%
|
38,843 | |||
Balance at September 30, 2010
|
(75,408 | ) |
Interest rate risk: outstanding interest rate swap derivatives on September 30, 2010
|
|||||||||||||||||||
Derivative
|
Purchased/
sold |
Market
|
Contract
|
Number of
Contract |
Average price
|
Notional
|
Fair value
|
||||||||||||
Swap
|
Purchased
|
OCT/Cetip
|
Fix/Libor 3 month
|
1 |
1.199%/libor 3 Month
|
83,333 | (584 | ) | |||||||||||
Swap
|
Purchased
|
OCT/Cetip
|
Fix/Libor 3 month
|
1 |
1.199%/libor 3 Month
|
166,667 | (1,168 | ) | |||||||||||
250,000 | (1,752 | ) |
14.
|
Risk management and financial instruments (Continued)
|
14.
|
Risk management and financial instruments (Continued)
|
15.
|
Fair value measurements
|
15.
|
Fair value measurements (Continued)
|
Fair vale measurements
|
Level 1
|
Level 2
|
Total
|
|||||||||
Derivatives
|
(16,862 | ) | 58,095 | 41,233 | ||||||||
Assets
|
97,970 | |||||||||||
Liabilities
|
(56,737 | ) | ||||||||||
Total
|
41,233 |
16.
|
Segment information
|
16.
|
Segment information (Continued)
|
16.
|
Segment information (Continued)
|
September 30, 2010
|
||||||||||||||||||||
S&E
|
CCL
|
RUMO
|
Adjustment/ elimination
|
Consolidated
|
||||||||||||||||
Brazilian GAAP
|
US GAAP
|
|||||||||||||||||||
Balance sheet:
|
||||||||||||||||||||
Property, plant & equipment (PP&E)
|
2,925,498 | 197,452 | 316,497 | 890,458 | 4,329,905 | |||||||||||||||
Goodwill and Intangible assets
|
863,785 | 853,342 | 43,622 | 237,635 | 1,998,384 | |||||||||||||||
Loans, net of cash and cash equivalents
|
(2,933,851 | ) | (291,130 | ) | 48,826 | 45,520 | (3,130,635 | ) | ||||||||||||
Others assets (liabilities)
|
2,322,030 | 363,853 | 17,317 | (2,024,581 | ) | 678,619 | ||||||||||||||
Total net assets
|
3,177,462 | 1,123,517 | 426,262 | (850,968 | ) | 3,876,273 | ||||||||||||||
Income statements (6 months)
|
||||||||||||||||||||
Net Sales
|
1,733,036 | 3,314,244 | 142,858 | (260,776 | ) | 4,929,362 | ||||||||||||||
Gross profit
|
424,614 | 235,135 | 44,160 | (72,122 | ) | 631,787 | ||||||||||||||
Selling general and administrative expenses
|
(265,657 | ) | (151,402 | ) | (8,513 | ) | 4,608 | (420,964 | ) | |||||||||||
Operating income
|
158,957 | 83,734 | 35,647 | (67,515 | ) | 210,823 | ||||||||||||||
Other income (expense)
|
89,114 | 6,221 | 5,181 | (122,052 | ) | (21,536 | ) | |||||||||||||
Other selected data:
|
||||||||||||||||||||
Additions to PP&E (Capex)
|
413,483 | 28,465 | 148,196 | (300 | ) | 589,844 | ||||||||||||||
Depreciation and amortization
|
248,466 | 15,202 | 4,889 | 78,903 | 347,460 | |||||||||||||||
March 31, 2010
|
||||||||||||||||||||
S&E
|
CCL
|
RUMO
|
Adjustment/ elimination
|
Consolidated
|
||||||||||||||||
Brazilian GAAP
|
US GAAP
|
|||||||||||||||||||
Balance sheet:
|
||||||||||||||||||||
Property, plant & equipment (PP&E)
|
2,775,752 | 199,983 | 165,094 | 856,986 | 3,997,815 | |||||||||||||||
Goodwill and Intangible assets
|
735,198 | 774,716 | 38,824 | 341,460 | 1,890,198 | |||||||||||||||
Loans, net of cash and cash equivalents
|
(2,443,354 | ) | (249,839 | ) | (59,799 | ) | 69,929 | (2,683,063 | ) | |||||||||||
Others assets (liabilities)
|
2,113,306 | 342,720 | 7,696 | (2,202,267 | ) | 261,455 | ||||||||||||||
Total net assets
|
3,180,902 | 1,067,580 | 151,815 | (933,892 | ) | 3,466,405 |
Income statements (6 months)
|
||||||||||||||||||||
Net sales
|
1,278,176 | 2,599,801 | 44,928 | (286,979 | ) | 3,635,926 | ||||||||||||||
Gross profit
|
266,074 | 198,459 | 12,694 | (56,605 | ) | 420,622 | ||||||||||||||
Selling, general and administrative expenses
|
(214,306 | ) | (116,646 | ) | (4,338 | ) | 47,930 | (287,360 | ) | |||||||||||
Operating income
|
51,768 | 81,813 | 8,356 | (8,675 | ) | 133,262 | ||||||||||||||
Other income (expense)
|
37,308 | 452 | 304 | (45,071 | ) | (7,007 | ) | |||||||||||||
Other selected data:
|
||||||||||||||||||||
Additions to PP&E (Capex)
|
427,678 | 10,831 | - | - | 438,509 | |||||||||||||||
Depreciation and amortization
|
153,011 | 9,132 | 3,664 | 39,564 | 205,371 |
16.
|
Segment information (Continued)
|
September 30, 2010
|
September 30, 2009
|
|||||||
S&E (Brazilian GAAP)
|
||||||||
Sugar
|
1,106,711 | 763,683 | ||||||
Ethanol
|
508,267 | 432,109 | ||||||
Cogeneration
|
75,824 | 36,660 | ||||||
Other
|
42,234 | 45,724 | ||||||
1,733,036 | 1,278,176 | |||||||
CCL (Brazilian GAAP)
|
||||||||
Fuels
|
3,034,412 | 2,408,126 | ||||||
Lubricants
|
232,195 | 171,954 | ||||||
Other
|
47,637 | 19,721 | ||||||
3,314,244 | 2,599,801 | |||||||
Rumo (Brazilian GAAP)
|
||||||||
Port lifting
|
42,202 | 43,481 | ||||||
Logistics
|
100,656 | 1,447 | ||||||
142,858 | 44,928 | |||||||
Adjustments / eliminations
|
(260,775 | ) | (286,979 | ) | ||||
Total (US GAAP)
|
4,929,363 | 3,635,926 |
September 30,
2010
|
September 30, 2009
|
|||||||
Sales by geographic area
|
||||||||
Brazil
|
60.02 | % | 52.10 | % | ||||
Europe
|
34.84 | % | 29.37 | % | ||||
Middle east and Asia
|
1.59 | % | 3.05 | % | ||||
North America
|
1.15 | % | 14.02 | % | ||||
Latin American (Except Brazil)
|
0.07 | % | 1.46 | % | ||||
Others
|
2.33 | % | - | |||||
Total
|
100.00 | % | 100.00 | % |
16.
|
Segment information (Continued)
|
c.
|
Concentration of clients (continued)
|
17.
|
Subsequent events
|
Report of independent registered public accounting firm
|
1
|
Condensed consolidated balance sheets
|
2
|
Condensed consolidated statements of operations
|
4
|
Condensed consolidated statement of shareholders’ equity and comprehensive income
|
5
|
Condensed consolidated statements of cash flows
|
6
|
Notes to the condensed consolidated financial statements
|
7
|
(Unaudited)
September 30, 2010
|
March 31, 2010
|
|||||||
Assets
|
||||||||
Current assets:
|
||||||||
Cash and cash equivalents
|
595,534 | 623,675 | ||||||
Restricted cash
|
44,829 | 25,251 | ||||||
Derivative financial instruments
|
97,970 | 129,456 | ||||||
Trade accounts receivable, less allowances: September 30, 2010 – $32,905; March 31, 2010 – $32,144
|
448,608 | 430,328 | ||||||
Inventories
|
1,144,383 | 587,720 | ||||||
Advances to suppliers
|
173,462 | 132,258 | ||||||
Taxes recoverable
|
255,550 | 184,090 | ||||||
Other current assets
|
33,547 | 49,155 | ||||||
2,793,883 | 2,161,933 | |||||||
Non-current assets:
|
||||||||
Property, plant, and equipment, net
|
4,473,644 | 4,146,499 | ||||||
Goodwill
|
1,479,687 | 1,362,071 | ||||||
Intangible assets, net
|
592,769 | 602,263 | ||||||
Accounts receivable from Federal Government
|
200,231 | 187,385 | ||||||
Judicial deposits
|
102,491 | 94,083 | ||||||
Other non-current assets
|
521,702 | 440,672 | ||||||
7,370,524 | 6,832,973 | |||||||
Total assets
|
10,164,407 | 8,994,906 |
(Unaudited)
September 30,
2010
|
March 31, 2010
|
|||||||
Liabilities and shareholders’ equity
|
||||||||
Current liabilities:
|
||||||||
Trade accounts payable
|
491,633 | 320,044 | ||||||
Taxes payable
|
141,160 | 121,203 | ||||||
Salaries payable
|
133,095 | 79,497 | ||||||
Current portion of long-term debt
|
645,379 | 471,061 | ||||||
Derivative financial instruments
|
56,737 | 43,067 | ||||||
Dividends payable
|
1,319 | 24,696 | ||||||
Other current liabilities
|
157,865 | 111,971 | ||||||
1,627,188 | 1,171,539 | |||||||
Long-term liabilities:
|
||||||||
Long-term debt
|
3,096,340 | 2,845,667 | ||||||
Estimated liability for legal proceedings and labor claims
|
326,708 | 294,605 | ||||||
Taxes payable
|
410,332 | 381,805 | ||||||
Deferred income taxes
|
443,115 | 408,832 | ||||||
Other long-term liabilities
|
215,238 | 209,402 | ||||||
4,491,733 | 4,140,311 | |||||||
Shareholders’ equity:
|
||||||||
Common shares class A1, $.01 par value. 1,000,000,000 shares authorized; 174,355,341 shares issued and outstanding
|
1,743 | 1,743 | ||||||
Common shares class B1, $.01 par value. 96,332,044 shares authorized, issued and outstanding
|
963 | 963 | ||||||
Common shares class B2, $.01 par value. 92,554,316 shares authorized
|
- | - | ||||||
Additional paid-in capital
|
2,004,048 | 1,932,117 | ||||||
Accumulated other comprehensive income
|
231,172 | 167,103 | ||||||
Retained earnings
|
236,625 | 242,264 | ||||||
Equity attributable to shareholders of Cosan Ltd
|
2,474,551 | 2,344,190 | ||||||
Equity attributable to noncontrolling interests
|
1,570,935 | 1,338,866 | ||||||
Total shareholders’ equity
|
4,045,486 | 3,683,056 | ||||||
Total liabilities and shareholders’ equity
|
10,164,407 | 8,994,906 |
September 30,
2010
|
September 30, 2009
|
|||||||
Net sales
|
4,929,363 | 3,635,924 | ||||||
Cost of goods sold
|
(4,300,177 | ) | (3,216,939 | ) | ||||
Gross profit
|
629,186 | 418,985 | ||||||
Selling expenses
|
(273,954 | ) | (217,156 | ) | ||||
General and administrative expenses
|
(148,179 | ) | (70,713 | ) | ||||
Operating income
|
207,053 | 131,116 | ||||||
Other income (expenses):
|
||||||||
Financial income (expenses), net
|
(428 | ) | 279,867 | |||||
Other expenses
|
(21,536 | ) | (7,035 | ) | ||||
Income before income taxes and equity loss of affiliates
|
185,089 | 403,948 | ||||||
Income taxes expense
|
(71,142 | ) | (125,959 | ) | ||||
Income before equity loss of affiliates
|
113,947 | 277,989 | ||||||
Equity loss of affiliates
|
(1,574 | ) | (1,698 | ) | ||||
Net income
|
112,373 | 276,291 | ||||||
Less net income attributable to noncontrolling interests
|
(47,598 | ) | (89,753 | ) | ||||
Net income attributable to Cosan Ltd
|
64,775 | 186,538 | ||||||
Per-share amounts attributable to Cosan Ltd
|
||||||||
Basic and diluted
|
0.24 | 0.69 | ||||||
Weighted number of shares outstanding
|
||||||||
Basic and diluted
|
270,687,385 | 270,687,385 |
Common stock
|
||||||||||||||||||||||||||||||||||||
Common number of class A Shares
|
Common number of class B shares
|
Common amount of class A shares
|
Common amount of class B shares
|
Additional
paid-in capital
|
Retained earnings
|
Accumulated other comprehensive income
|
Noncontrolling interests
|
Total shareholders’ equity
|
||||||||||||||||||||||||||||
Balances at March 31, 2010
|
174,355,341 | 96,332,044 | 1,743 | 963 | 1,932,117 | 242,264 | 167,103 | 1,338,866 | 3,683,056 | |||||||||||||||||||||||||||
Exercise of stock options
|
- | - | - | - | (1,481 | ) | - | (157 | ) | 3,522 | 1,884 | |||||||||||||||||||||||||
Exercise of common stock warrants
|
- | - | - | - | - | - | - | 1 | 1 | |||||||||||||||||||||||||||
Issuance of common shares of Rumo to Non-controlling interest
|
- | - | - | - | 73,111 | - | - | 154,679 | 227,790 | |||||||||||||||||||||||||||
Share based compensation
|
- | - | - | - | 301 | - | - | 183 | 484 | |||||||||||||||||||||||||||
Dividends
|
- | - | - | - | - | (70,414 | ) | - | (17,948 | ) | (88,362 | ) | ||||||||||||||||||||||||
Net Income
|
- | - | - | - | - | 64,775 | - | 47,598 | 112,373 | |||||||||||||||||||||||||||
Pension plan
|
- | - | - | - | - | - | (642 | ) | (389 | ) | (1,031 | ) | ||||||||||||||||||||||||
Effective portion of gains/losses on derivative instrument that qualifies as a cash flow hedge
|
- | - | - | - | - | - | (46,887 | ) | (28,521 | ) | (75,408 | ) | ||||||||||||||||||||||||
Currency translation adjustment
|
111,755 | 72,944 | 184,699 | |||||||||||||||||||||||||||||||||
Total comprehensive income
|
91,632 | 220,633 | ||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||
Balances at September 30, 2010
|
174,355,341 | 96,332,044 | 1,743 | 963 | 2,004,048 | 236,625 | 231,172 | 1,570,935 | 4,045,486 |
September 30.
2010
|
September 30.
2009
|
|||||||
Cash flows from operating activities:
|
||||||||
Net income attributable to Cosan Limited
|
64,775 | 186,538 | ||||||
Adjustments to reconcile net income to cash provided by operating activities:
|
||||||||
Depreciation and amortization
|
350,060 | 207,067 | ||||||
Deferred income taxes
|
37,607 | 125,959 | ||||||
Interest, monetary and exchange variation
|
66,703 | (204,198 | ) | |||||
Net income attributable to noncontrolling interests
|
47,598 | 89,753 | ||||||
Others
|
36,950 | (35,551 | ) | |||||
Decrease/increase in operating assets and liabilities
|
||||||||
Trade accounts receivable, net
|
(71 | ) | 48,076 | |||||
Inventories
|
(419,270 | ) | (90,194 | ) | ||||
Advances to suppliers
|
(35,254 | ) | (31,518 | ) | ||||
Trade accounts payable
|
155,051 | 54,393 | ||||||
Derivative financial instruments
|
(40,087 | ) | 41,622 | |||||
Taxes payable
|
3,075 | (58,948 | ) | |||||
Other assets and liabilities, net
|
10,753 | 20,931 | ||||||
Net cash provided by operating activities
|
277,890 | 353,930 | ||||||
Cash flows from investing activities:
|
||||||||
Restricted cash
|
(44,829 | ) | (77,485 | ) | ||||
Cash received from sales of noncurrent assets
|
10,569 | 67,027 | ||||||
Acquisition of investment
|
(9,720 | ) | - | |||||
Acquisition of property, plant and equipment
|
(589,844 | ) | (438,509 | ) | ||||
Acquisitions, net of cash acquired
|
- | 23,903 | ||||||
Dividends receivable
|
70,739 | |||||||
Others
|
- | (7,383 | ) | |||||
Net cash used in investing activities
|
(563,085 | ) | (432,447 | ) | ||||
Cash flows from financing activities:
|
||||||||
Related parties
|
- | (62,533 | ) | |||||
Proceeds from issuance of common stock
|
227,790 | 707 | ||||||
Dividends payments
|
(184,310 | ) | - | |||||
Additions of long-term debt
|
671,865 | 685,371 | ||||||
Payments of long-term debt
|
(464,153 | ) | (420,603 | ) | ||||
Net cash provided by financing activities
|
251,192 | 202,942 | ||||||
Effect of exchange rate changes on cash and cash equivalents
|
5,862 | 135,921 | ||||||
Net increase (decrease) in cash and cash equivalents
|
(28,141 | ) | 260,346 | |||||
Cash and cash equivalents at beginning of period
|
623,675 | 508,784 | ||||||
Cash and cash equivalents at end of period
|
595,534 | 769,130 | ||||||
Supplemental cash flow information
|
||||||||
Cash paid during the period for:
|
||||||||
Interest
|
119,399 | 80,303 | ||||||
Income taxes
|
10,423 | 20,431 |
1.
|
Operations
|
2.
|
Presentation of the consolidated financial statements
|
2.
|
Presentation of the consolidated financial statements (Continued)
|
3.
|
Inventories
|
September 30, 2010
|
March 31, 2010
|
|||||||
Finished goods:
|
||||||||
Sugar
|
336,156 | 52,561 | ||||||
Ethanol
|
350,111 | 31,573 | ||||||
Lubricants and fuel (Gasoline, Diesel and Ethanol)
|
159,387 | 149,613 | ||||||
845,654 | 233,747 | |||||||
Annual maintenance cost of growing crops
|
184,188 | 243,709 | ||||||
Supplies and others
|
114,541 | 110,264 | ||||||
1,144,383 | 587,720 |
4.
|
Taxes payable
|
September 30,
2010
|
March 31,
2010
|
|||||||
ICMS – State VAT
|
36,109 | 27,623 | ||||||
IPI
|
13,705 | 3,582 | ||||||
INSS
|
17,671 | 13,414 | ||||||
PIS
|
4,219 | 4,564 | ||||||
COFINS
|
19,475 | 18,010 | ||||||
Tax Recovery from Brazilian Law No 11.941/09 and MP 470/09
|
389,424 | 373,650 | ||||||
Income Tax and Social Contribution
|
54,144 | 50,471 | ||||||
Others
|
16,745 | 11,694 | ||||||
551,492 | 503,008 | |||||||
Current liabilities
|
(141,160 | ) | (121,203 | ) | ||||
Long-term liabilities
|
410,332 | 381,805 |
5.
|
Long-term debt
|
Index
|
Average annual interest rate
|
September 30,
2010
|
March 31, 2010
|
||||||||||
Resolution No. 2471 (PESA)
|
IGP-M
|
3.9% | 336,131 | 297,243 | |||||||||
Senior notes due 2014
|
US Dollar
|
9.5% | 354,803 | 354,433 | |||||||||
Senior notes due 2017
|
US Dollar
|
7.0% | 405,194 | 405,258 | |||||||||
Perpetual notes
|
US Dollar
|
8.3% | 455,547 | 455,820 | |||||||||
BNDES
|
TJLP
|
3.6% | 792,633 | 520,068 | |||||||||
Credit notes
|
DI
|
2.4% | 185,828 | 212,660 | |||||||||
Credit notes
|
US Dollar
|
6.2% | 102,674 | 102,656 | |||||||||
Export Pre-payments
|
US Dollar + Libor
|
6.3% | 495,763 | 547,230 | |||||||||
ACC – Export pre payments
|
US Dollar
|
1.3% | 225,788 | 103,416 | |||||||||
Others
|
Various
|
Various
|
387,358 | 317,944 | |||||||||
3,741,719 | 3,316,728 | ||||||||||||
Current portion
|
(645,379 | ) | (471,061 | ) | |||||||||
Long-term debt
|
3,096,340 | 2,845,667 |
2012
|
448,918 | |||
2013
|
383,577 | |||
2014
|
530,096 | |||
2015
|
101,839 | |||
2016 and thereafter
|
1,631,910 | |||
3,096,340 |
5.
|
Long-term debt (Continued)
|
5.
|
Long-term debt (Continued)
|
6.
|
Related parties
|
Assets
|
||||||||
September 30,
2010
|
March 31, 2010
|
|||||||
Rezende Barbosa S.A. Administração e Participações
|
50,410 | 48,889 | ||||||
Vertical UK LLP
|
7,729 | 8,403 | ||||||
Others
|
332 | 2,377 | ||||||
58,471 | 59,669 | |||||||
Current (*)
|
(12,523 | ) | (13,958 | ) | ||||
Noncurrent (*)
|
45,948 | 45,711 | ||||||
Liabilities
|
||||||||
September 30,
2010
|
March 31, 2010
|
|||||||
Rezende Barbosa S.A. Administração e Participações
|
35,281 | - | ||||||
Logispot Armazéns Gerais S.A.
|
2,212 | 6,313 | ||||||
Others
|
1,440 | 1,781 | ||||||
38,933 | 8,094 | |||||||
Current (*)
|
(38,933 | ) | (8,094 | ) | ||||
Noncurrent
|
- | - | ||||||
(*) included in other current and non-current assets or liabilities
|
6.
|
Related parties (Continued)
|
September 30,
2010
|
September 30, 2009
|
|||||||
Transactions involving assets
|
||||||||
Sale of products and services to associates
|
69,173 | 73,349 | ||||||
Cash received due to the sale of products, services, and other assets
|
(73,244 | ) | (84,757 | ) | ||||
Receivables added through acquisition of Cosan Alimentos
|
- | 70,379 | ||||||
Transactions involving liabilities
|
||||||||
Purchase of sugar cane from associates
|
138,740 | - | ||||||
Payments to associates
|
(109,635 | ) | (3,507 | ) |
7.
|
Estimated liability for legal proceedings and labor claims and commitments
|
September 30, 2010
|
March 31, 2010
|
|||||||
Tax contingencies
|
190,302 | 173,924 | ||||||
Civil and labor contingencies
|
136,406 | 120,681 | ||||||
326,708 | 294,605 |
September 30, 2010
|
March 31, 2010
|
|||||||
Compensation with Finsocial
|
105,146 | 97,114 | ||||||
ICMS credits
|
45,894 | 33,824 | ||||||
PIS and Cofins
|
12,864 | 11,910 | ||||||
IPI – Federal VAT
|
4,917 | 4,692 | ||||||
Other
|
21,481 | 26,384 | ||||||
190,302 | 173,924 |
7.
|
Estimated liability for legal proceedings and labor claims and commitments (Continued)
|
Balance at March 31, 2010
|
294,605 | |||
Provision
|
6,902 | |||
Settlements
|
(10,013 | ) | ||
Accrued interest
|
20,050 | |||
Foreign currency translation
|
15,164 | |||
Balance at September 30, 2010
|
326,708 |
September 30, 2010
|
March 31, 2010
|
|||||||
Withholding Income Tax
|
111,725 | 102,652 | ||||||
ICMS – State VAT
|
276,281 | 180,988 | ||||||
IPI - Federal Value-added tax
|
263,592 | 246,190 | ||||||
PIS and COFINS
|
86,752 | 80,604 | ||||||
Civil and labor
|
355,232 | 275,403 | ||||||
Other
|
79,433 | 69,842 | ||||||
1,173,015 | 955,679 |
8.
|
Accounts receivable from Federal Government
|
9.
|
Financial income and expenses, net
|
Six-month period ended
|
||||||||
September 30, 2010
|
September 30, 2009
|
|||||||
Financial expenses
|
||||||||
Interest
|
(132,955 | ) | (105,727 | ) | ||||
Monetary variation
|
(22,157 | ) | (22,797 | ) | ||||
Other
|
(834 | ) | (854 | ) | ||||
(155,946 | ) | (129,379 | ) | |||||
Financial income
|
||||||||
Interest
|
45,229 | 52,357 | ||||||
Monetary variation
|
8,511 | 1,612 | ||||||
Other
|
204 | - | ||||||
53,944 | 53,969 | |||||||
Foreign exchange Gains
|
89,677 | 284,413 | ||||||
Results from derivatives
|
11,897 | 70,864 | ||||||
Financial expenses, net
|
(428 | ) | 279,867 |
10.
|
Income taxes (Continued)
|
September 30, 2010
|
September 30, 2009
|
|||||||
Income taxes expense:
|
||||||||
Current
|
(33,535 | ) | (25,985 | ) | ||||
Deferred
|
(37,607 | ) | (99,974 | ) | ||||
(71,142 | ) | (125,959 | ) |
September 30, 2010
|
September 30, 2009
|
|||||||
Income before income taxes and equity in loss of affiliates
|
185,089 | 403,948 | ||||||
Income tax expense at statutory rate — 34%
|
(62,930 | ) | (137,342 | ) | ||||
Increase (reduction) in income taxes resulting from:
|
||||||||
Nontaxable income (loss) of the Company
|
(2,257 | ) | 3,113 | |||||
Equity in earnings of affiliates not subject to taxation
|
(541 | ) | (577 | ) | ||||
Nondeductible goodwill amortization
|
- | 673 | ||||||
Nondeductible donations and contributions
|
(3,339 | ) | (664 | ) | ||||
Recognized granted options
|
(165 | ) | (1,474 | ) | ||||
Others
|
(1,910 | ) | 10,312 | |||||
Income tax expense
|
(71,142 | ) | (125,959 | ) |
Balance at March 31, 2010
|
49,013 | |||
Accrued interest on unrecognized tax benefit
|
1,310 | |||
Settlements
|
(94 | ) | ||
Effect of foreign currency translation
|
2,556 | |||
Balance at September 30, 2010 (*)
|
52,785 |
10.
|
Income taxes (Continued)
|
11.
|
Shareholders’ equity
|
Shareholder
|
Class A shares
and/or BDRs
|
%
|
Class B shares
|
%
|
||||||||||||
Queluz Holding Limited
|
11,111,111 | 6.37 | 66,321,766 | 68.85 | ||||||||||||
Usina Costa Pinto S.A. Açúcar e Álcool
|
- | - | 30,010,278 | 31.15 | ||||||||||||
Aguassanta Participaçơes S.A.
|
5,000,000 | 2.87 | - | - | ||||||||||||
Gávea Funds
|
33,333,333 | 19.12 | - | - | ||||||||||||
Others
|
124,910,897 | 71.64 | - | - | ||||||||||||
Total
|
174,355,341 | 100.00 | 96,332,044 | 100.00 |
12.
|
Deferred gain on sale of investments in subsidiaries
|
13.
|
Share-based compensation
|
13.
|
Share-based compensation (Continued)
|
Options granted on September 22, 2005
|
Options granted on September 11, 2007
|
Options granted on August 7, 2009
|
||||
Grant price - in U.S. dollars
|
3.61
|
3.61
|
3.61
|
|||
Expected life (in years)
|
7.5
|
7.5
|
Immediate
|
|||
Interest rate
|
14.52%
|
9.34%
|
(1)
|
|||
Expected Volatility
|
34.00%
|
46.45%
|
(1)
|
|||
Expected Dividend yield
|
1.25%
|
1.47%
|
(1)
|
|||
Weighted-average fair value at grant date - in U.S. dollars
|
7.29
|
6.03
|
(1)
|
(1)
|
The options were fully vested at the date of issuance so the fair value was the quoted market price as of the grant date.
|
14.
|
Risk management and financial instruments
|
14.
|
Risk management and financial instruments (Continued)
|
Notional
|
Fair Value
|
|||||||||||||||
September 30,
|
March 31,
|
September 30,
|
March 31,
|
|||||||||||||
2010
|
2010
|
2010
|
2010
|
|||||||||||||
Price risk
|
||||||||||||||||
Commodity derivatives
|
||||||||||||||||
Future contracts
|
981,945 | 661,110 | (29,393 | ) | 63,101 | |||||||||||
Options contracts
|
11,726 | 603,357 | (3,639 | ) | (6,586 | ) | ||||||||||
Swap contracts
|
- | 56,594 | - | 607 | ||||||||||||
(33,032 | ) | 57,122 | ||||||||||||||
Exchange rate risk
|
||||||||||||||||
Exchange rate derivative
|
||||||||||||||||
Future contracts
|
(296,206 | ) | 1,180,829 | (1,883 | ) | 264 | ||||||||||
Forward contracts
|
663,148 | 537,422 | 66,808 | 20,527 | ||||||||||||
Options contracts
|
1,053,301 | 377,036 | 11,092 | 8,827 | ||||||||||||
76,017 | 29,618 | |||||||||||||||
Interest rate risk
|
||||||||||||||||
Interest derivative
|
255,179 | 291,291 | (1,752 | ) | (351 | ) | ||||||||||
(1,752 | ) | (351 | ) | |||||||||||||
Total
|
41,233 | 86,389 | ||||||||||||||
Total Assets
|
97,970 | 129,456 | ||||||||||||||
Total Liabilities
|
(56,737 | ) | (43,067 | ) |
Price risk: price derivatives outstanding on September 30, 2010
|
|||||||||||||||
Derivative
|
Purchased / sold
|
Market
|
Contract
|
Maturity
|
Notional
|
Fair value
|
|||||||||
Derivative financial instruments designated as cash flow hedges
|
|||||||||||||||
Future
|
Sold
|
NYBOT
|
#11 |
01/Mar/11
|
167,570 | 9,390 | |||||||||
Future
|
Sold
|
NYBOT
|
#11 |
01/May/11
|
23,093 | (4,862 | ) | ||||||||
Future
|
Sold
|
NYBOT
|
#11 |
01/Jul/11
|
80,633 | (17,676 | ) | ||||||||
Future
|
Sold
|
NYBOT
|
#11 |
01/Oct/11
|
82,526 | (14,444 | ) | ||||||||
Swap
|
Sold
|
OTC
|
#11 |
01/Mar/11
|
30,238 | (8,931 | ) | ||||||||
Subtotal designated as cash flow hedges
|
384,060 | (36,523 | ) | ||||||||||||
Derivative financial instruments not designated under hedge accounting
|
|||||||||||||||
Future
|
Sold
|
LIFFE
|
White Sugar
|
01/Dec/10
|
2,464 | (4 | ) | ||||||||
2,464 | (4 | ) | |||||||||||||
Future
|
Purchased
|
NYBOT
|
#11 |
01/May/11
|
(5,960 | ) | 1,407 | ||||||||
Future
|
Purchased
|
NYBOT
|
#11 |
01/Mar/12
|
(30,125 | ) | 3,146 | ||||||||
(36,085 | ) | 4,553 | |||||||||||||
Future
|
Purchased
|
NYMEX
|
HO
|
29/Oct/10
|
(2,437 | ) | 2,581 | ||||||||
(2,437 | ) | 2,581 | |||||||||||||
Future
|
Sold
|
BMFBovespa
|
556,900 | 1 | |||||||||||
556,900 | 1 | ||||||||||||||
Call
|
Sold
|
NYBOT/OTC
|
#11 |
01/Mar/11
|
3,022 | (3,676 | ) | ||||||||
Call
|
Sold
|
NYBOT
|
#11 |
01/Mar/11
|
451 | (689 | ) | ||||||||
Call
|
Sold
|
NYBOT
|
#11 |
01/Mar/11
|
160 | (220 | ) | ||||||||
Call
|
Sold
|
NYBOT/OTC
|
#11 |
01/Oct/11
|
1,711 | (1,590 | ) | ||||||||
Call
|
Sold
|
NYBOT/OTC
|
#11 |
01/Oct/11
|
2,390 | (1,896 | ) | ||||||||
7,734 | (8,071 | ) | |||||||||||||
Put
|
Purchased
|
NYBOT/OTC
|
#11 |
01/Oct/11
|
1,677 | 1,771 | |||||||||
Put
|
Purchased
|
NYBOT/OTC
|
#11 |
01/Oct/11
|
2,316 | 2,660 | |||||||||
3,993 | 4,431 | ||||||||||||||
Subtotal not designated under hedge accounting
|
532,569 | 3,491 | |||||||||||||
Total price risk related derivatives
|
916,629 | (33,032 | ) |
14.
|
Risk management and financial instruments (Continued)
|
Price risk: price derivatives outstanding on September 30, 2010
|
||||||||||||
Derivative
|
Purchased / sold
|
Market
|
Contract
|
Maturity
|
Notional
|
Fair value
|
||||||
Derivative financial instruments designated as cash flow hedges
|
||||||||||||
Forward
|
Sold
|
OTC/Cetip
|
NDF
|
29/Oct/10
|
87,035 | 12,818 | ||||||
Forward
|
Sold
|
OTC/Cetip
|
NDF
|
01/Dec/10
|
56,443 | 5,788 | ||||||
Forward
|
Sold
|
OTC/Cetip
|
NDF
|
03/Jan/11
|
52,804 | 6,776 | ||||||
Forward
|
Sold
|
OTC/Cetip
|
NDF
|
01/Apr/11
|
109,358 | 5,074 | ||||||
Forward
|
Sold
|
OTC/Cetip
|
NDF
|
31/May/11
|
83,391 | 8,946 | ||||||
Forward
|
Sold
|
OTC/Cetip
|
NDF
|
01/Jul/11
|
58,612 | 5,043 | ||||||
Forward
|
Sold
|
OTC/Cetip
|
NDF
|
01/Aug/11
|
61,238 | 7,039 | ||||||
Forward
|
Sold
|
OTC/Cetip
|
NDF
|
03/Oct/11
|
154,267 | 15,324 | ||||||
Subtotal designated as cash flow hedges
|
663,148 | 66,808 | ||||||||||
Derivative financial instruments not designated under hedge accounting
|
||||||||||||
Future
|
Sold
|
BMFBovespa
|
Commercial U.S. dollar rate
|
01/Oct/10
|
28,179 | 174 | ||||||
Future
|
Sold
|
BMFBovespa
|
Commercial U.S. dollar rate
|
01/Nov/10
|
8,856 | 66 | ||||||
37,035 | 240 | |||||||||||
Future
|
Purchased
|
BMFBovespa
|
Commercial U.S. dollar rate
|
01/Oct/10
|
(28,039 | ) | (39 | ) | ||||
Future
|
Purchased
|
BMFBovespa
|
Commercial U.S. dollar rate
|
01/Nov/10
|
(305,203 | ) | (2,084 | ) | ||||
(333,242 | ) | (2,123 | ) | |||||||||
Forward
|
Purchased
|
OTC/Cetip
|
NDF (Offshore)
|
04/Oct/10
|
3,513 | (159 | ) | |||||
3,513 | (159 | ) | ||||||||||
Put Onshore
|
Purchased
|
BMFBovespa
|
Commercial U.S. dollar rate
|
03/Jan/11
|
516,468 | 17,391 | ||||||
Put Offshore
|
Purchased
|
OTC
|
Commercial U.S. dollar rate
|
11/Feb/11
|
25,252 | 1,242 | ||||||
Put Offshore
|
Purchased
|
OTC
|
Commercial U.S. dollar rate
|
11/Feb/11
|
9,869 | 882 | ||||||
551,589 | 19,515 | |||||||||||
Put Offshore
|
Sold
|
BMFBovespa
|
Commercial U.S. dollar rate
|
03/Jan/11
|
501,712 | (8,264 | ) | |||||
501,712 | (8,264 | ) | ||||||||||
Subtotal not designated under hedge accounting
|
760,607 | 9,209 | ||||||||||
Total price risk related derivatives
|
1,423,755 | 76,017 |
14.
|
Risk management and financial instruments (Continued)
|
September 30, 2010
|
March 31, 2010
|
|||||||
Amounts pending foreign exchange closing
|
3,059 | 71,732 | ||||||
Overnight
|
26,279 | 28,338 | ||||||
Trade notes receivable - foreign
|
114,508 | 83,467 | ||||||
Senior Notes due in 2014
|
(354,803 | ) | (354,433 | ) | ||||
Senior Notes due in 2017
|
(405,194 | ) | (405,258 | ) | ||||
Perpetual bonds
|
(455,547 | ) | (455,820 | ) | ||||
Foreign currency-denominated loans
|
(328,462 | ) | (206,072 | ) | ||||
Export pre-payments
|
(495,763 | ) | (547,230 | ) | ||||
Restricted cash
|
44,829 | 25,251 | ||||||
Exchange exposure
|
(1,851,094 | ) | (1,760,025 | ) |
Expected period to affect P&L
|
||||||||||||||||
Market
|
Risk
|
2010/2011 | 2011/2012 |
Total
|
||||||||||||
OTC/ NYBOT
|
#11 | (110,708 | ) | (58,283 | ) | (168,991 | ) | |||||||||
OTC/ CETIP
|
USD
|
16,342 | 38,398 | 54,740 | ||||||||||||
(94,366 | ) | (19,885 | ) | (114,251 | ) |
Cash flow hedges
|
||||
Balance at March 31, 2010
|
- | |||
Gain/(losses) of cash flow hedges for the period
|
||||
Commodities future and swap contracts
|
(168,002 | ) | ||
Currency forward contracts
|
62,858 | |||
Reclassification adjustments for losses included in the income statement (net sales)
|
(9,107 | ) | ||
Total before tax effect
|
(114,251 | ) | ||
Tax effect on gain/(losses) of cash flow hedges for the period – 34%
|
38,843 | |||
Balance at September 30, 2010
|
(75,408 | ) |
Interest rate risk: outstanding interest rate swap derivatives on September 30, 2010
|
|||||||||||||||||||
Derivative
|
Purchased/
Sold |
Market
|
Contract
|
Number of Contract
|
Average price
|
Notional
|
Fair value
|
||||||||||||
Swap
|
Purchased
|
OTC/Cetip
|
Fix/Libor 3 month
|
1 |
1.199%/libor 3 Month
|
83,333 | (584 | ) | |||||||||||
Swap
|
Purchased
|
OTC/Cetip
|
Fix/Libor 3 month
|
1 |
1.199%/libor 3 Month
|
166,667 | (1,168 | ) | |||||||||||
250,000 | (1,752 | ) |
14.
|
Risk management and financial instruments (Continued)
|
14.
|
Risk management and financial instruments (Continued)
|
15.
|
Fair value measurements
|
15.
|
Fair value measurements (Continued)
|
Fair vale measurements
|
Level 1
|
Level 2
|
Total
|
|||||||||
Derivatives
|
(16,862 | ) | 58,095 | 41,233 | ||||||||
Assets
|
97,970 | |||||||||||
Liabilities
|
(56,737 | ) | ||||||||||
Total
|
41,233 |
16.
|
Segment information
|
16.
|
Segment information (Continued)
|
September 30, 2010
|
||||||||||||||||||||
S&E
|
CCL
|
RUMO
|
Adjustment/ elimination
|
Consolidated
|
||||||||||||||||
Brazilian GAAP
|
US GAAP
|
|||||||||||||||||||
Balance sheet:
|
||||||||||||||||||||
Property, plant & equipment (PP&E)
|
2,941,540 | 211,682 | 316,637 | 1,003,785 | 4,473,644 | |||||||||||||||
Goodwill and Intangible assets
|
847,743 | 839,113 | 43,482 | 342,118 | 2,072,456 | |||||||||||||||
Loans, net of cash and cash equivalents
|
(2,933,851 | ) | (291,130 | ) | 48,826 | 29,970 | (3,146,185 | ) | ||||||||||||
Others assets net of other liabilities
|
2,357,244 | 363,853 | 17,317 | (2,092,843 | ) | 645,571 | ||||||||||||||
Total net assets
|
3,212,676 | 1,123,518 | 426,262 | (716,970 | ) | 4,045,486 | ||||||||||||||
Income statement (6 months)
|
||||||||||||||||||||
Net Sales
|
1,733,036 | 3,314,244 | 142,858 | (260,775 | ) | 4,929,363 | ||||||||||||||
Gross profit
|
424,614 | 235,135 | 44,160 | (74,723 | ) | 629,186 | ||||||||||||||
Selling, general and administrative expenses
|
(265,657 | ) | (151,402 | ) | (8,513 | ) | 3,439 | (422,133 | ) | |||||||||||
Operating income
|
158,957 | 83,734 | 35,647 | (71,285 | ) | 207,053 | ||||||||||||||
Other income (expense)
|
89,114 | 6,221 | 5,181 | (122,052 | ) | (21,536 | ) | |||||||||||||
Other selected data:
|
||||||||||||||||||||
Additions to PP&E (Capex)
|
413,483 | 28,465 | 148,196 | (300 | ) | 589,844 | ||||||||||||||
Depreciation and amortization
|
248,466 | 15,202 | 4,889 | 81,503 | 350,060 | |||||||||||||||
March 31, 2010
|
||||||||||||||||||||
S&E
|
CCL
|
RUMO
|
Adjustment/ elimination
|
Consolidated
|
||||||||||||||||
Brazilian GAAP
|
US GAAP
|
|||||||||||||||||||
Balance sheet:
|
||||||||||||||||||||
Property, plant & equipment (PP&E)
|
2,775,752 | 199,983 | 165,094 | 1,005,670 | 4,146,499 | |||||||||||||||
Goodwill and Intangible assets
|
735,198 | 774,716 | 38,824 | 415,596 | 1,964,334 | |||||||||||||||
Loans, net of cash and cash equivalents
|
(2,443,354 | ) | (249,839 | ) | (59,799 | ) | 59,939 | (2,693,053 | ) | |||||||||||
Others assets net of other liabilities
|
2,113,306 | 342,720 | 7,696 | (2,198,446 | ) | 265,276 | ||||||||||||||
Total net assets
|
3,180,902 | 1,067,580 | 151,815 | (717,241 | ) | 3,683,056 | ||||||||||||||
September 30,2009
|
||||||||||||||||||||
S&E
|
CCL
|
RUMO
|
Adjustment/ elimination
|
Consolidated
|
||||||||||||||||
Brazilian GAAP
|
US GAAP
|
|||||||||||||||||||
Income statements (6 months)
|
||||||||||||||||||||
Net Sales
|
1,278,176 | 2,599,801 | 44,928 | (286,981 | ) | 3,635,924 | ||||||||||||||
Gross profit
|
266,074 | 198,459 | 12,694 | (58,242 | ) | 418,985 | ||||||||||||||
Selling, general and administrative expenses
|
(214,306 | ) | (116,646 | ) | (4,338 | ) | 47,421 | (287,869 | ) | |||||||||||
Operating income
|
51,768 | 81,813 | 8,356 | (10,821 | ) | 131,116 | ||||||||||||||
Other income (expenses)
|
39,352 | 476 | 321 | (47,184 | ) | (7,035 | ) | |||||||||||||
Other selected data:
|
||||||||||||||||||||
Additions to PP&E (Capex)
|
427,679 | 10,830 | - | - | 438,509 | |||||||||||||||
Depreciation and amortization
|
153,011 | 9,132 | 3,664 | 41,260 | 207,067 |
16.
|
Segment information (Continued)
|
September 30, 2010
|
September 30, 2009
|
|||||||
S&E (Brazilian GAAP)
|
||||||||
Sugar
|
1,106,711 | 763,683 | ||||||
Ethanol
|
508,267 | 432,109 | ||||||
Cogeneration
|
75,824 | 36,660 | ||||||
Other
|
42,234 | 45,724 | ||||||
1,733,036 | 1,278,176 | |||||||
CCL (Brazilian GAAP)
|
||||||||
Fuels
|
3,034,412 | 2,408,126 | ||||||
Lubricants
|
232,195 | 171,954 | ||||||
Other
|
47,637 | 19,721 | ||||||
3,314,244 | 2,599,801 | |||||||
Rumo (Brazilian GAAP)
|
||||||||
Port lifting
|
42,202 | 43,481 | ||||||
Logistics
|
100,656 | 1,447 | ||||||
142,858 | 44,928 | |||||||
Adjustments / eliminations
|
(260,775 | ) | (286,981 | ) | ||||
Total (US GAAP)
|
4,929,363 | 3,635,924 |
September 30,
2010
|
September 30, 2009
|
|||||||
Sales by geographic area
|
||||||||
Brazil
|
60.02 | % | 52.10 | % | ||||
Europe
|
34.84 | % | 29.37 | % | ||||
Middle east and Asia
|
1.59 | % | 3.05 | % | ||||
North America
|
1.15 | % | 14.02 | % | ||||
Latin American (Except Brazil)
|
0.07 | % | 1.46 | % | ||||
Others
|
2.33 | % | - | |||||
Total
|
100.00 | % | 100.00 | % |
16.
|
Segment information (Continued)
|
17.
|
Subsequent events
|
Unconsolidated and Consolidated
|
|
Quarterly Financial Information
|
|
Cosan S.A. Indústria e Comércio
|
|
September 30, 2010
|
|
“A free translation into English of the original issued in Portuguese”
|
Special review report of independent auditors
|
1
|
Unaudited quarterly financial information
|
|
Unaudited balance sheets
|
3
|
Unaudited statements of operations
|
5
|
Unaudited statement of changes in shareholders’ equity
|
6
|
Unaudited statements of cash flows
|
7
|
Notes to the unaudited quarterly financial information
|
9
|
1.
|
We have performed a special review of the accompanying Quarterly Financial Information of Cosan S.A. Indústria e Comércio (parent company and consolidated) for the quarter ended September 30, 2010, including the balance sheets, statements of operations and cash flows, report on the Company’s performance and explanatory notes, prepared under the management’s responsibility.
|
2.
|
Our review was conducted in accordance with the specific procedures determined by the Brazilian Institute of Independent Auditors (IBRACON) and the Federal Board of Accountancy (CFC), which comprised principally: (a) inquiries of and discussions with the management responsible for the Company’s accounting, financial and operational areas about the criteria adopted for the preparation of the Quarterly Financial Information; and (b) review of information and subsequent events which have, or could have, significant effects on the Company’s operations and financial position.
|
3.
|
Based on our special review, we are not aware of any material modification that should be made to the Quarterly Financial Information referred to in the first paragraph for it to comply with specific standards established by the Brazilian Securities and Exchange Commission (CVM) applicable to the preparation of the Quarterly Financial Information.
|
4.
|
As mentioned in Note 2, during the 2009, CVM approved several Pronouncements, Interpretations and Technical Orientations issued by the Committee of Accounting Pronouncements (“CPC”) effective 2010, which have changed accounting practices adopted in Brazil. As permitted by CVM Deliberation 603/09, management of the Company opted to present is Quarterly Financial Information using the same accounting standards adopted in Brazil until December 31, 2009, therefore, it did not apply the new pronouncements effective in 2010. As required by the CVM Deliberation, the Company disclosed this fact in Note 2 of the Quarterly Financial Information as well as the description of the main changes the can have an impact in its financial statements at the end of the year and the reasons that avoid the presentation of the estimated effects in shareholders’ equity and income, as required by the Deliberation.
|
Parent Company
|
Consolidated
|
||||||||||||||||
September 30, 2010
|
June 30, 2010
|
September 30, 2010
|
June 30, 2010
|
||||||||||||||
Assets
|
|||||||||||||||||
Current assets
|
|||||||||||||||||
Cash and cash equivalents
|
Note 4
|
45,798 | 85,071 | 988,367 | 1,054,914 | ||||||||||||
Restricted cash
|
75,950 | 51,274 | 75,950 | 51,274 | |||||||||||||
Trade accounts receivable
|
Note 5
|
58,116 | 106,806 | 760,031 | 619,127 | ||||||||||||
Derivative financial instruments
|
Note 20
|
185,594 | 148,767 | 165,981 | 144,507 | ||||||||||||
Inventories
|
Note 6
|
527,440 | 380,238 | 1,938,814 | 1,433,659 | ||||||||||||
Advances to suppliers
|
78,730 | 84,266 | 293,879 | 323,472 | |||||||||||||
Related parties
|
Note 7
|
559,314 | 530,338 | 21,216 | 49,883 | ||||||||||||
Deferred income and social contribution taxes
|
Note 12.b
|
12,522 | 12,695 | 94,512 | 94,581 | ||||||||||||
Recoverable taxes
|
124,945 | 117,968 | 396,386 | 355,375 | |||||||||||||
Dividends
|
2,204 | 69,329 | - | - | |||||||||||||
Other assets
|
11,768 | 10,945 | 71,935 | 68,329 | |||||||||||||
1,682,381 | 1,597,697 | 4,807,071 | 4,195,121 | ||||||||||||||
Noncurrent assets
|
|||||||||||||||||
Long-term receivables
|
|||||||||||||||||
Accounts receivable from federal government
|
Note 15
|
- | - | 339,232 | 336,273 | ||||||||||||
CTNs-Restricted Brazilian Treasury Bills
|
Note 13
|
34,705 | 33,040 | 228,513 | 217,550 | ||||||||||||
Deferred income and social contribution taxes
|
Note 12.b
|
177,292 | 139,612 | 576,128 | 521,474 | ||||||||||||
Advances to suppliers
|
20,062 | 13,301 | 65,142 | 52,494 | |||||||||||||
Related parties
|
Note 7
|
681 | 447 | 77,845 | 79,612 | ||||||||||||
Recoverable Taxes
|
- | - | 36,567 | 38,812 | |||||||||||||
Other assets
|
5,049 | 5,469 | 188,605 | 177,873 | |||||||||||||
Permanent assets
|
|||||||||||||||||
Investments
|
Note 8
|
6,464,172 | 6,204,589 | 207,585 | 193,625 | ||||||||||||
Property, plant and equipment
|
Note 9
|
855,163 | 841,064 | 5,878,400 | 5,836,039 | ||||||||||||
Intangible assets
|
Note 10
|
395,265 | 399,400 | 2,931,775 | 2,921,239 | ||||||||||||
7,952,389 | 7,636,922 | 10,529,792 | 10,374,991 | ||||||||||||||
Total assets
|
9,634,770 | 9,234,619 | 15,336,863 | 14,570,112 |
Parent Company
|
Consolidated
|
||||||||||||||||
September 30, 2010
|
June 30, 2010
|
September 30, 2010
|
June 30, 2010
|
||||||||||||||
Liabilities
|
|||||||||||||||||
Current liabilities
|
|||||||||||||||||
Loans and financing
|
Note 13
|
671,878 | 465,333 | 1,058,598 | 860,304 | ||||||||||||
Derivative financial instruments
|
Note 20
|
96,123 | 37,437 | 96,123 | 37,437 | ||||||||||||
Trade accounts payable
|
197,970 | 156,544 | 832,087 | 716,254 | |||||||||||||
Salaries payable
|
71,925 | 77,574 | 225,489 | 219,887 | |||||||||||||
Taxes and social contributions payable
|
Note 11
|
47,230 | 30,886 | 239,154 | 197,350 | ||||||||||||
Dividends payable
|
Note 16.b
|
7,038 | 116,569 | 7,038 | 116,569 | ||||||||||||
Related parties
|
Note 7
|
155,672 | 147,092 | 65,960 | 120,073 | ||||||||||||
Other liabilities
|
51,280 | 58,945 | 198,362 | 189,395 | |||||||||||||
1,299,116 | 1,090,380 | 2,722,811 | 2,457,269 | ||||||||||||||
Noncurrent liabilities
|
|||||||||||||||||
Loans and financing
|
Note 13
|
1,612,915 | 1,630,756 | 5,310,811 | 5,322,684 | ||||||||||||
Taxes and social contributions payable
|
Note 11
|
88,184 | 87,803 | 606,302 | 597,862 | ||||||||||||
Provision for judicial demands
|
Note 14
|
82,763 | 74,463 | 469,297 | 456,083 | ||||||||||||
Related parties
|
Note 7
|
920,798 | 979,115 | - | - | ||||||||||||
Actuarial liability
|
Note 24
|
- | - | 57,774 | 59,774 | ||||||||||||
Deferred income and social contribution taxes
|
Note 12.b
|
245,003 | 197,862 | 425,496 | 341,294 | ||||||||||||
Other liabilities
|
38,417 | 35,318 | 150,317 | 146,497 | |||||||||||||
2,988,080 | 3,005,317 | 7,019,997 | 6,924,194 | ||||||||||||||
Minority shareholders’ interest
|
- | 246,481 | 49,727 | ||||||||||||||
Shareholders’ equity
|
Note 16
|
||||||||||||||||
Capital
|
4,691,135 | 4,687,826 | 4,691,135 | 4,687,826 | |||||||||||||
Capital reserves
|
51,484 | 51,136 | 51,484 | 51,136 | |||||||||||||
Income reserves
|
290,817 | 374,248 | 290,817 | 374,248 | |||||||||||||
Other comprehensive income
|
(134,307 | ) | 16,993 | (134,307 | ) | 16,993 | |||||||||||
Accumulated income
|
448,445 | 8,719 | 448,445 | 8,719 | |||||||||||||
5,347,574 | 5,138,922 | 5,347,574 | 5,138,922 | ||||||||||||||
Total liabilities and shareholders’ equity
|
9,634,770 | 9,234,619 | 15,336,863 | 14,570,112 |
Parent Company
|
Consolidated
|
||||||||||||||||
September 30, 2010
|
September 30, 2009
|
September, 2010
|
September 30, 2009
|
||||||||||||||
Gross operating sales
|
|||||||||||||||||
Sales of goods and services
|
627,870 | 560,989 | 5,199,751 | 3,907,236 | |||||||||||||
Taxes and sales deductions
|
(39,522 | ) | (21,482 | ) | (483,664 | ) | (331,900 | ) | |||||||||
Net operating sales
|
588,348 | 539,507 | 4,716,087 | 3,575,336 | |||||||||||||
Cost of goods sold and services rendered
|
(418,691 | ) | (443,386 | ) | (3,987,623 | ) | (3,051,504 | ) | |||||||||
Gross profit
|
169,657 | 96,121 | 728,464 | 523,832 | |||||||||||||
Operating income (expenses)
|
|||||||||||||||||
Selling expenses
|
(47,244 | ) | (32,919 | ) | (264,617 | ) | (211,317 | ) | |||||||||
General and administrative expenses
|
(69,908 | ) | (62,153 | ) | (137,500 | ) | (116,190 | ) | |||||||||
Financial, net
|
Note 18
|
232,179 | 43,629 | (80,163 | ) | 78,889 | |||||||||||
Income (loss) on equity investments
|
Note 8
|
277,212 | 150,551 | (3,751 | ) | 29 | |||||||||||
Other operating income (expenses), net
|
Note 19
|
(34,542 | ) | 3,169 | 183,943 | 2,520 | |||||||||||
357,697 | 102,277 | (141,762 | ) | (246,069 | ) | ||||||||||||
Operating income before income and social contribution taxes
|
527,354 | 198,398 | 586,702 | 277,763 | |||||||||||||
Income and social contribution taxes
|
|||||||||||||||||
Current
|
Note 12.a
|
- | - | (21,829 | ) | (27,892 | ) | ||||||||||
Deferred
|
Note 12.a
|
(87,628 | ) | (25,031 | ) | (105,321 | ) | (75,925 | ) | ||||||||
(87,628 | ) | (25,031 | ) | (127,150 | ) | (103,817 | ) | ||||||||||
Net income before minority interest
|
439,726 | 173,367 | 459,552 | 173,946 | |||||||||||||
Minority interest
|
- | - | (19,826 | ) | (579 | ) | |||||||||||
Net income for the period
|
439,726 | 173,367 | 439,726 | 173,367 | |||||||||||||
Earnings per share – in Reais
|
1.08105 | 0.46546 |
Parent Company
|
Consolidated
|
||||||||||||||||
September 30, 2010
|
September 30, 2009
|
September, 2010
|
September 30, 2009
|
||||||||||||||
Gross operating sales
|
|||||||||||||||||
Sales of goods and services
|
1,219,941 | 1,226,985 | 9,569,127 | 7,750,741 | |||||||||||||
Taxes and sales deductions
|
(67,787 | ) | (58,210 | ) | (853,418 | ) | (609,302 | ) | |||||||||
Net operating sales
|
1,152,154 | 1,168,775 | 8,715,709 | 7,141,439 | |||||||||||||
Cost of goods sold and services rendered
|
(858,544 | ) | (986,056 | ) | (7,480,682 | ) | (6,249,922 | ) | |||||||||
Gross profit
|
293,610 | 182,719 | 1,235,027 | 891,517 | |||||||||||||
Operating income (expenses)
|
|||||||||||||||||
Selling expenses
|
(77,263 | ) | (80,387 | ) | (479,827 | ) | (420,887 | ) | |||||||||
General and administrative expenses
|
(121,734 | ) | (106,611 | ) | (257,705 | ) | (205,475 | ) | |||||||||
Financial, net
|
Note 18
|
128,342 | 386,938 | (59,177 | ) | 512,322 | |||||||||||
Income (loss) on equity investments
|
Note 8
|
329,767 | 259,543 | (4,102 | ) | (3,525 | ) | ||||||||||
Goodwill realized through sale
|
Note 8
|
- | - | - | (85,589 | ) | |||||||||||
Other operating income (expenses), net
|
Note 19
|
(39,159 | ) | 6,784 | 181,614 | 75,004 | |||||||||||
219,953 | 466,267 | (619,197 | ) | (128,150 | ) | ||||||||||||
Operating income (loss) before income and social contribution taxes
|
513,563 | 648,986 | 615,830 | 763,367 | |||||||||||||
Income and social contribution taxes
|
|||||||||||||||||
Current
|
Note 12.a
|
- | - | (33,535 | ) | (51,204 | ) | ||||||||||
Deferred
|
Note 12.a
|
(65,118 | ) | (138,350 | ) | (112,122 | ) | (210,512 | ) | ||||||||
(65,118 | ) | (138,350 | ) | (145,657 | ) | (261,716 | ) | ||||||||||
Net income before minority interest
|
448,445 | 510,636 | 470,173 | 501,651 | |||||||||||||
Minority interest
|
- | - | (21,728 | ) | 8,985 | ||||||||||||
Net income for the period
|
448,445 | 510,636 | 448,445 | 510,636 | |||||||||||||
Earnings per share – in Reais
|
1.10248 | 1.37096 |
Unconsolidated and Consolidated
|
||||||||||||||||||||||||
Capital
|
Capital reserve
|
Income reserve
|
Retained
earnings / (accumulated losses) |
Other comprehensive
|
Total
|
|||||||||||||||||||
Balance on June 30, 2010
|
4,687,826 | 51,136 | 374,248 | 8,719 | 16,993 | 5,138,922 | ||||||||||||||||||
Capital increase
|
3,309 | - | - | - | - | 3,309 | ||||||||||||||||||
Recorded granted options
|
- | 348 | - | - | - | 348 | ||||||||||||||||||
Other comprehensive income
|
- | - | - | - | (151,300 | ) | (151,300 | ) | ||||||||||||||||
Dividends
|
- | - | (83,431 | ) | - | - | (83,431 | ) | ||||||||||||||||
Net income in the period
|
- | - | - | 439,726 | - | 439,726 | ||||||||||||||||||
Balance on September 30, 2010
|
4,691,135 | 51,484 | 290,817 | 448,445 | (134,307 | ) | 5,347,574 |
Unconsolidated and Consolidated
|
||||||||||||||||||||||||
Capital
|
Capital reserve
|
Income reserve
|
Retained
earnings / (accumulated losses) |
Other comprehensive
|
Total
|
|||||||||||||||||||
Balance on March 31, 2010
|
4,687,826 | 50,626 | 374,248 | - | (2,944 | ) | 5,109,756 | |||||||||||||||||
Capital increase
|
3,309 | - | - | - | - | 3,309 | ||||||||||||||||||
Recorded granted options
|
- | 858 | - | - | - | 858 | ||||||||||||||||||
Other comprehensive income
|
- | - | - | - | (131,363 | ) | (131,363 | ) | ||||||||||||||||
Dividends
|
- | - | (83,431 | ) | - | - | (83,431 | ) | ||||||||||||||||
Net income in the period
|
- | - | - | 448,445 | - | 448,445 | ||||||||||||||||||
Balance on September 30, 2010
|
4,691,135 | 51,484 | 290,817 | 448,445 | (134,307 | ) | 5,347,574 |
Parent Company
|
Consolidated
|
|||||||||||||||
September 30, 2010
|
September 30, 2009
|
September, 2010
|
September 30, 2009
|
|||||||||||||
Cash flows from operating activities
|
||||||||||||||||
Net income for the period
|
439,726 | 173,367 | 439,726 | 173,367 | ||||||||||||
Adjustments to reconcile net income for the period to cash provided by operating activities
|
||||||||||||||||
Depreciation and amortization
|
73,140 | 54,259 | 286,427 | 156,805 | ||||||||||||
Losses (income) on equity investments
|
(277,212 | ) | (150,551 | ) | 3,751 | (29 | ) | |||||||||
Loss (income) from disposal of permanent assets
|
1,768 | 124 | (11,830 | ) | 831 | |||||||||||
Deferred income and social contribution taxes
|
87,628 | 25,031 | 105,321 | 75,925 | ||||||||||||
Set-up (reversal) of provision for legal claims, net
|
10,371 | (2,089 | ) | 23,632 | 492 | |||||||||||
Minority interest
|
- | - | 19,826 | 579 | ||||||||||||
Recorded granted options
|
348 | 5,064 | 348 | 5,064 | ||||||||||||
Interest, monetary and exchange variation, net
|
(100,714 | ) | (87,392 | ) | (55,986 | ) | (83,988 | ) | ||||||||
Capital gain
|
- | - | (223,074 | ) | - | |||||||||||
Other
|
(4,084 | ) | (5,535 | ) | (16,568 | ) | (8,081 | ) | ||||||||
230,971 | 12,278 | 571,573 | 320,965 | |||||||||||||
Changes in assets and liabilities
|
||||||||||||||||
Trade accounts receivables
|
46,400 | 28,011 | (153,378 | ) | (24,861 | ) | ||||||||||
Inventories
|
(128,292 | ) | (123,807 | ) | (425,706 | ) | (328,087 | ) | ||||||||
Recoverable taxes
|
(6,977 | ) | (18,920 | ) | (38,766 | ) | (43,389 | ) | ||||||||
Advances to suppliers
|
(1,225 | ) | (19,079 | ) | 16,945 | 19,687 | ||||||||||
Suppliers
|
41,426 | 40,204 | 115,833 | 49,751 | ||||||||||||
Salaries payable
|
(5,649 | ) | 8,804 | 5,602 | 28,601 | |||||||||||
Taxes payable
|
14,348 | 2,690 | 34,248 | 3,511 | ||||||||||||
Derivative financial instruments and restricted cash
|
(232,210 | ) | (3,704 | ) | (214,568 | ) | (3,733 | ) | ||||||||
Other assets and liabilities, net
|
12,396 | (1,698 | ) | (65,439 | ) | (13,779 | ) | |||||||||
(259,783 | ) | (87,499 | ) | (725,229 | ) | (312,299 | ) | |||||||||
Net cash generated (used) from operating activities
|
(28,812 | ) | (75,221 | ) | (153,656 | ) | 8,666 | |||||||||
Cash flows from investments activities
|
||||||||||||||||
Acquisition of investments, net of cash received and goodwill
|
(12,720 | ) | (15,344 | ) | (12,720 | ) | (16,037 | ) | ||||||||
Addition to property, plant and equipment, software and other intangible assets
|
(100,552 | ) | (30,312 | ) | (398,910 | ) | (359,095 | ) | ||||||||
Cash from the sale of other permanent assets
|
97 | 23 | 17,234 | 1,450 | ||||||||||||
Dividends receivables
|
100,100 | - | - | - | ||||||||||||
Net cash used in investment activities
|
(13,075 | ) | (45,633 | ) | (394,396 | ) | (386,810 | ) |
Parent Company
|
Consolidated
|
|||||||||||||||
September 30, 2010
|
September 30, 2009
|
September, 2010
|
September 30, 2009
|
|||||||||||||
Cash flows from financing activities
|
||||||||||||||||
Loans and financing funded
|
306,981 | 49,555 | 495,879 | 1,045,760 | ||||||||||||
Amortization of principal and interest on loans and financings
|
(56,641 | ) | (119,489 | ) | (224,719 | ) | (317,836 | ) | ||||||||
Related parties
|
(58,071 | ) | 59,106 | - | (335,427 | ) | ||||||||||
Capital increase
|
3,309 | 1,374 | 403,309 | 1,374 | ||||||||||||
Dividends payments
|
(192,964 | ) | - | (192,964 | ) | - | ||||||||||
Net cash generated (used) by financing activities
|
2,614 | (9,454 | ) | 481,505 | 393,871 | |||||||||||
Net increase (decrease) in cash and cash equivalents
|
(39,273 | ) | (130,308 | ) | (66,547 | ) | 15,727 | |||||||||
Cash and cash equivalents at the beginning of the period
|
85,071 | 307,907 | 1,054,914 | 932,920 | ||||||||||||
Cash and cash equivalents at the end of the period
|
45,798 | 177,599 | 988,367 | 948,647 |
Parent Company
|
Consolidated
|
|||||||||||||||
September 30, 2010
|
September 30, 2009
|
September, 2010
|
September 30, 2009
|
|||||||||||||
Cash flows from operating activities
|
||||||||||||||||
Net income for the period
|
448,445 | 510,636 | 448,445 | 510,636 | ||||||||||||
Adjustments to reconcile net income for the period to cash provided by operating activities
|
||||||||||||||||
Depreciation and amortization
|
129,390 | 116,816 | 475,618 | 326,722 | ||||||||||||
Losses (income) on equity investments
|
(329,767 | ) | (259,543 | ) | 4,102 | 3,525 | ||||||||||
Loss (income) from disposal of permanent assets
|
1,699 | (127 | ) | (8,718 | ) | (102,337 | ) | |||||||||
Goodwill amortization and realized through sale
|
- | - | - | 85,589 | ||||||||||||
Deferred income and social contribution taxes
|
65,118 | 138,350 | 112,122 | 210,512 | ||||||||||||
Recording of provision for legal claims
|
13,859 | (1,497 | ) | 34,288 | 3,382 | |||||||||||
Minority interest
|
- | - | 21,728 | (8,985 | ) | |||||||||||
Recorded granted options
|
858 | 8,543 | 858 | 8,543 | ||||||||||||
Interest, monetary and exchange variation, net
|
(15,140 | ) | (331,001 | ) | 106,585 | (371,797 | ) | |||||||||
Capital Gain
|
- | - | (223,074 | ) | - | |||||||||||
Other
|
(1,213 | ) | (10,637 | ) | 2,346 | (1,499 | ) | |||||||||
313,249 | 171,540 | 974,300 | 664,291 | |||||||||||||
Changes in assets and liabilities
|
||||||||||||||||
Trade accounts receivables
|
163,095 | 4,970 | (121 | ) | 85,484 | |||||||||||
Inventories
|
(220,469 | ) | (86,471 | ) | (710,328 | ) | (160,374 | ) | ||||||||
Recoverable taxes
|
(6,958 | ) | (27,312 | ) | (60,071 | ) | (32,995 | ) | ||||||||
Advances to suppliers
|
(24,677 | ) | (42,098 | ) | (59,728 | ) | (56,043 | ) | ||||||||
Suppliers
|
81,607 | 79,275 | 262,688 | 96,717 | ||||||||||||
Salaries payable
|
23,166 | 31,700 | 83,905 | 69,955 | ||||||||||||
Taxes payable
|
686 | 5,942 | 5,209 | (53,612 | ) | |||||||||||
Derivative financial instruments and restricted cash
|
(158,304 | ) | (66,238 | ) | (143,865 | ) | (63,768 | ) | ||||||||
Other assets and liabilities, net
|
(28,772 | ) | (5,938 | ) | (6,363 | ) | (6,768 | ) | ||||||||
(170,626 | ) | (106,170 | ) | (628,674 | ) | (121,404 | ) | |||||||||
Net cash generated from operating activities
|
142,623 | 65,370 | 345,626 | 542,887 | ||||||||||||
Cash flows from investments activities
|
||||||||||||||||
Acquisition of investments, net of cash received and goodwill
|
(12,720 | ) | (19,244 | ) | (16,467 | ) | 42,502 | |||||||||
Addition to property, plant and equipment, software and other intangible assets
|
(212,819 | ) | (85,450 | ) | (999,314 | ) | (792,841 | ) | ||||||||
Cash from the sale of other permanent assets
|
374 | 309 | 17,906 | 119,181 | ||||||||||||
Dividends receivables
|
100,100 | - | - | - | ||||||||||||
Net cash used in investment activities
|
(125,065 | ) | (104,385 | ) | (997,875 | ) | (631,158 | ) |
Parent Company
|
Consolidated
|
|||||||||||||||
September 30, 2010
|
September 30, 2009
|
September, 2010
|
September 30, 2009
|
|||||||||||||
Cash flows from financing activities
|
||||||||||||||||
Loans and financing funded
|
417,090 | 52,239 | 1,138,273 | 1,218,659 | ||||||||||||
Amortization of principal and interest on loans and financing
|
(369,124 | ) | (180,906 | ) | (786,368 | ) | (445,685 | ) | ||||||||
Related parties
|
(115,996 | ) | (44,819 | ) | - | (456,786 | ) | |||||||||
Capital increase
|
3,309 | 1,374 | 403,309 | 1,374 | ||||||||||||
Dividends payments
|
(192,964 | ) | - | (192,964 | ) | - | ||||||||||
Net cash generated (used) by financing activities
|
(257,685 | ) | (172,112 | ) | 562,250 | 317,562 | ||||||||||
Net increase (decrease) in cash and cash equivalents
|
(240,127 | ) | (211,127 | ) | (89,999 | ) | 229,291 | |||||||||
Cash and cash equivalents at the beginning of the period
|
285,925 | 388,726 | 1,078,366 | 719,356 | ||||||||||||
Cash and cash equivalents at the end of the period
|
45,798 | 177,599 | 988,367 | 948,647 |
1.
|
Operations
|
1.
|
Operations (Continued)
|
·
|
All sugar and ethanol plants;
|
·
|
All energy cogeneration projects, including 8 future cogeneration plants, which were not provided for in the Memorandum of Understanding;
|
·
|
All operations in the fuel distribution and sales segment;
|
·
|
All ethanol logistics assets;
|
·
|
Net indebtedness in the approximate amount of US$2.5 billion (approximately R$4.2 billion as of September 30, 2010) and working capital liabilities during the ordinary course of business; and,
|
·
|
Additional indebtedness in the approximate amount of R$500,000 with BNDES, currently used in sugar- and ethanol-driven investments, taken as of March 31, 2010 until the closing of the transaction.
|
·
|
All fuel distribution and sales operations of worldwide Shell in the Brazilian market;
|
·
|
All aviation fuel distribution operations in Brazil;
|
·
|
Its stake in two companies (Iogen and Codexis), focused on the biomass fuel research & development, including ethanol; and,
|
·
|
A contribution of capital to JV in cash in the approximate amount of US$ 1.6 billion (approximately R$2.7 billion as of September 30, 2010), consisting of: (i) payments in cash in the amount of US$1.3 billion within a period of two years counted from the closing date of the transaction, equivalent to US$ 1.6 billion, net of the payments to be made to Shell and its affiliates relating to the trademark license and other supplementary agreements for a period of 10 years, and (ii) other payments and prepayments in cash, in the approximate amount of US$325 million, to the JV or on the JV’s behalf, relating to supplementary agreements entered into by and between Shell and its affiliates and the JV.
|
1.
|
Operations (Continued)
|
·
|
The lubricant production and sales segments;
|
·
|
The logistics segments, which is managed by its indirect subsidiary Rumo Logística S.A.;
|
·
|
The land prospection and development segment, which is managed by its affiliate Radar Propriedades Agrícolas S.A.;
|
·
|
The retail brands, e.g. “Da Barra” and “União”;
|
·
|
The sugar retail brands which, at Cosan’s discretion, may be used in the sugar retail segment to be operated by Cosan (provided that upon negotiation and agreement with Shell prior to the closing of the transaction) or licensed to JV, at market price; and,
|
·
|
The right to conduct its own sugar sales activities worldwide.
|
·
|
The chemical product, gas & energia and E&P (Energy and Power) segments in Brazil, lubricant segment, including manufacturing and marketing; and,
|
·
|
The “Shell” brand which will be however licensed to the proposed JV for use in the fuel distribution operation, including in the retail segment, in Brazil, based upon agreed terms and conditions.
|
2.
|
Basis of preparation and presentation of the quarterly financial statements
|
2.
|
Basis of preparation and presentation of the quarterly financial statements (Continued)
|
·
|
CPC 15 – Business combinations
|
·
|
CPC 16 – Inventories
|
·
|
CPC 20 – Borrowing costs
|
·
|
CPC 22 – Segment reporting
|
·
|
CPC 24 – Subsequent event
|
·
|
CPC 26 – Presentation of financial statements
|
·
|
CPC 27 – Property, plant and equipment
|
·
|
CPC 29 – Biological assets and agricultural products
|
·
|
CPC 37 – First time adoption of International Accounting Standards and CPC 43 Initial adoption of CPC standards 15 through 40
|
·
|
CPC 38 – Financial Instruments: Recognition and Measurement
|
·
|
CPC 39 – Financial Instruments: Presentation
|
·
|
CPC 40 – Financial Instruments: Disclosure
|
3.
|
Summary of Significant Accounting Policies
|
3.
|
Summary of Significant Accounting Policies (Continued)
|
|
Consolidation of quarterly information
|
Direct and indirect interest as of
|
||||||||
09/30/10
|
06/30/10
|
|||||||
Administração de Participações Aguassanta Ltda.
|
91.5 | % | 91.5 | % | ||||
Cosan S.A Açúcar e Álcool
|
99.6 | % | 99.6 | % | ||||
Águas da Ponte Alta S.A.
|
99.6 | % | 99.6 | % | ||||
Vale da Ponte Alta S.A.
|
99.6 | % | 99.6 | % | ||||
Agrícola Ponte Alta S.A.
|
99.6 | % | 99.6 | % | ||||
Cosan Centroeste S.A. Açúcar e Álcool
|
99.6 | % | 99.6 | % | ||||
Barra Bioenergia S.A.
|
99.6 | % | 99.6 | % | ||||
DaBarra Alimentos S.A.
|
99.6 | % | 99.6 | % | ||||
Bonfim Nova Tamoio – BNT Agrícola Ltda.
|
99.6 | % | 99.6 | % | ||||
Benálcool Açúcar e Álcool S.A.
|
99.6 | % | 99.6 | % | ||||
Barrapar Participações Ltda.
|
99.6 | % | 99.6 | % | ||||
Aliança Indústria e Comercio de açúcar e Álcool S.A.
|
99.6 | % | 99.6 | % | ||||
Agrobio Investimentos e Participações S.A.
|
99.6 | % | 99.6 | % | ||||
Bioinvestments Negócios e Partipações S.A.
|
99.6 | % | 99.6 | % | ||||
Proud Participações S.A.
|
99.9 | % | 99.9 | % | ||||
Cosan Distribuidora de Combustíveis Ltda.
|
99.9 | % | 99.9 | % | ||||
Cosan S.A. Bioenergia
|
100.0 | % | 100.0 | % | ||||
Cosan International Universal Corporation
|
100.0 | % | 100.0 | % | ||||
Cosan Finance Limited
|
100.0 | % | 100.0 | % | ||||
Grançucar S.A. Refinadora de Açúcar
|
100.0 | % | 100.0 | % | ||||
Cosan Combustíveis e Lubrificantes S.A.
|
100.0 | % | 100.0 | % | ||||
Copsapar Participações S.A.
|
90.0 | % | 90.0 | % | ||||
Novo Rumo Logística S.A. (1)
|
92.9 | % | 92.9 | % | ||||
Rumo Logística S.A. (1)
|
69.7 | % | 92.9 | % | ||||
Cosan Operadora Portuária S.A. (1)
|
69.7 | % | 92.9 | % | ||||
Teaçú Armazéns Gerais S.A. (1)
|
69.7 | % | 92.9 | % | ||||
Pasadena Empreendimentos e Participações S.A.
|
100.0 | % | 100.0 | % | ||||
Teas Terminal Exportador de Álcool de Santos S.A.
|
66.7 | % | 66.7 | % | ||||
Cosan Alimentos S.A.
|
100.0 | % | 100.0 | % |
(1)
|
Reduction of percentage of ownership interest in Rumo Logística S.A. by virtue of contribution of capital made by noncontrolling shareholders (notes 8 and 19).
|
Parent company
|
Consolidated
|
|||||||||||||||
09/30/10
|
06/30/10
|
09/30/10
|
06/30/10
|
|||||||||||||
Cash exposure
|
143 | 140 | 256 | 411 | ||||||||||||
Overnight investments
|
- | - | 23,936 | 50,900 | ||||||||||||
Banks - current account
|
4,283 | 2,262 | 66,920 | 72,940 | ||||||||||||
Amounts pending foreign exchange closing
|
2,577 | 44,172 | 5,182 | 44,868 | ||||||||||||
Financial investments
|
38,795 | 38,497 | 892,073 | 885,795 | ||||||||||||
45,798 | 85,071 | 988,367 | 1,054,914 |
Parent company
|
Consolidated
|
|||||||||||||||
09/30/10
|
06/30/10
|
09/30/10
|
06/30/10
|
|||||||||||||
Domestic
|
42,603 | 28,947 | 626,583 | 547,975 | ||||||||||||
International
|
16,594 | 78,843 | 189,195 | 127,370 | ||||||||||||
(-) Allowance for doubtful accounts
|
(1,081 | ) | (984 | ) | (55,747 | ) | (56,218 | ) | ||||||||
58,116 | 106,806 | 760,031 | 619,127 |
6.
|
Inventories
|
Parent company
|
Consolidated
|
|||||||||||||||
09/30/10
|
06/30/10
|
09/30/10
|
06/30/10
|
|||||||||||||
Finished goods:
|
||||||||||||||||
Sugar
|
222,835 | 87,113 | 569,516 | 298,889 | ||||||||||||
Ethanol
|
138,506 | 98,233 | 561,625 | 353,665 | ||||||||||||
Fuels and lubricants
|
- | - | 301,566 | 241,168 | ||||||||||||
Harvest costs
|
108,375 | 134,654 | 312,051 | 367,319 | ||||||||||||
Supplies and other
|
65,363 | 71,204 | 223,736 | 218,110 | ||||||||||||
(-) Provision for inventory realization and obsolescence
|
(7,639 | ) | (10,966 | ) | (29,680 | ) | (45,492 | ) | ||||||||
527,440 | 380,238 | 1,938,814 | 1,433,659 |
7.
|
Related parties
|
Asset
|
||||||||||||||||
Parent company
|
Consolidated
|
|||||||||||||||
09/30/10
|
06/30/10
|
09/30/10
|
06/30/10
|
|||||||||||||
Cosan S,A, Açúcar e Álcool
|
546,164 | 448,868 | - | - | ||||||||||||
Rezende Barbosa S,A, Administração e Participações
|
- | - | 85,404 | 86,944 | ||||||||||||
Cosan Operadora Portuária S,A,
|
- | 46,270 | - | - | ||||||||||||
Vertical UK LLP
|
8,970 | 30,737 | 13,094 | 32,490 | ||||||||||||
Other
|
4,861 | 4,910 | 563 | 10,061 | ||||||||||||
559,995 | 530,785 | 99,061 | 129,495 | |||||||||||||
Current
|
(559,314 | ) | (530,338 | ) | (21,216 | ) | (49,883 | ) | ||||||||
Noncurrent
|
681 | 447 | 77,845 | 79,612 |
Liability
|
||||||||||||||||
Parent company
|
Consolidated
|
|||||||||||||||
09/30/10
|
06/30/10
|
09/30/10
|
06/30/10
|
|||||||||||||
Cosan Finance Limited
|
658,099 | 688,022 | - | - | ||||||||||||
CCL Finance Limited
|
302,500 | 329,072 | - | - | ||||||||||||
Rezende Barbosa S,A, Administração e Participações
|
- | - | 59,773 | 109,798 | ||||||||||||
Cosan Combustíveis e Lubrificantes S,A,
|
55,758 | 63,115 | - | - | ||||||||||||
Logispot Armazéns Gerais S,A,
|
- | - | 3,748 | 7,496 | ||||||||||||
Other
|
60,113 | 45,998 | 2,439 | 2,779 | ||||||||||||
1,076,470 | 1,126,207 | 65,960 | 120,073 | |||||||||||||
Current
|
(155,672 | ) | (147,092 | ) | (65,960 | ) | (120,073 | ) | ||||||||
Noncurrent
|
920,798 | 979,115 | - | - |
Parent company
|
||||||||||||||||
07/01/10 to 09/30/10
|
07/01/09 to 09/30/09
|
04/01/10 to 09/30/10
|
04/01/09 to 09/30/09
|
|||||||||||||
Asset balance transactions
|
||||||||||||||||
Fund remittances, net of receipts and credit assignments
|
(255,907 | ) | 401,469 | (50,070 | ) | 677,288 | ||||||||||
Capital increase in subsidiary through conversion of credits
|
- | - | (32,752 | ) | - | |||||||||||
Sales of finished products, inputs and services (1)
|
348,369 | 22,594 | 388,359 | 64,011 | ||||||||||||
Purchases of finished products, inputs and services (1)
|
(89,595 | ) | (189,282 | ) | (258,339 | ) | (363,892 | ) | ||||||||
Sales of finished products, inputs and services to affiliate and related companies
|
25,489 | 24,412 | 56,408 | 55,403 | ||||||||||||
Financial income
|
854 | 6,272 | 5,006 | 8,049 | ||||||||||||
29,210 | 265,465 | 108,612 | 440,859 | |||||||||||||
Liability balance transactions
|
||||||||||||||||
Fund raising (payments)
|
(4,066 | ) | 122,699 | 30,493 | 69,839 | |||||||||||
Export per-payment financing
|
- | 321,755 | - | 321,755 | ||||||||||||
Financial income
|
(45,671 | ) | (59,874 | ) | (14,815 | ) | (180,863 | ) | ||||||||
(49,737 | ) | 258,930 | 15,678 | 210,731 |
7.
|
Related parties (Continued)
|
Consolidated
|
||||||||||||||||
07/01/10 to 09/30/10
|
07/01/09 to 09/30/09
|
04/01/10 to 09/30/10
|
04/01/09 to 09/30/09
|
|||||||||||||
Asset balance transactions
|
||||||||||||||||
Cash received due to the sale of finished products, services performed, and assets held
|
(76,438 | ) | (91,330 | ) | (129,715 | ) | (167,015 | ) | ||||||||
Sales of finished products, inputs and services to affiliate and related companies
|
46,004 | 75,476 | 122,506 | 144,535 | ||||||||||||
Merged assets
|
- | - | - | 138,682 | ||||||||||||
(30,434 | ) | (15,854 | ) | (7,209 | ) | 116,202 | ||||||||||
Liability balance transactions
|
||||||||||||||||
Payments due to purchase of sugarcane raw materials from related companies, net of cash received
|
(186,080 | ) | (2,861 | ) | (194,165 | ) | (6,910 | ) | ||||||||
Purchase of sugarcane raw materials from related company
|
131,967 | - | 245,709 | - | ||||||||||||
Payment of debt assumption (Floating Rate Notes)
|
- | (322,333 | ) | - | (322,333 | ) | ||||||||||
Financial income
|
- | (16,973 | ) | - | (77,248 | ) | ||||||||||
(54,113 | ) | (342,167 | ) | 51,544 | (406,491 | ) |
7.
|
Related parties (Continued)
|
8.
|
Investments
|
Parent company
|
||||||||||||||||||||||||||||||||||||||||
Investees
|
Investor
|
|||||||||||||||||||||||||||||||||||||||
Shareholders' equity
|
Income (loss)
|
Interest %
|
Investments
|
Equity in subsidiary
|
||||||||||||||||||||||||||||||||||||
09/30/10
|
04/01/10 to 09/30/10
|
09/30/10
|
06/30/10
|
09/30/10
|
06/30/10
|
07/01/10 to 09/30/10
|
07/01/09 to 09/30/09
|
04/01/10 to 09/30/10
|
04/01/09 to 09/30/09
|
|||||||||||||||||||||||||||||||
Administração de Participações Aguassanta Ltda.
|
139,489 | (1,904 | ) | 91.5 | 91.5 | 127,630 | 129,372 | (1,742 | ) | 2,656 | (1,752 | ) | 3,806 | |||||||||||||||||||||||||||
Cosan S.A. Açúcar e Álcool
|
2,848,253 | (38,735 | ) | 95.1 | 95.1 | 2,708,033 | 2,744,861 | (36,828 | ) | 56,460 | (36,935 | ) | 80,953 | |||||||||||||||||||||||||||
Copsapar Participações S.A.
|
386,712 | 175,856 | 90.0 | 90.0 | 348,040 | 189,770 | 158,270 | 2,871 | 174,198 | (8,902 | ) | |||||||||||||||||||||||||||||
Novo Rumo Logística S.A.
|
542,305 | 247,058 | 28.8 | 28.8 | 156,292 | 85,090 | 71,202 | 1,292 | 78,368 | 968 | ||||||||||||||||||||||||||||||
TEAS - Terminal Exportador de Álcool de Santos S.A. (2)
|
48,435 | 509 | 66.7 | 66.7 | 39,590 | 31,950 | 339 | 247 | 469 | 361 | ||||||||||||||||||||||||||||||
Cosan S.A. Bioenergia
|
140,055 | 7,196 | 100.0 | 100.0 | 140,055 | 132,859 | 7,196 | 1,842 | 8,421 | 3,805 | ||||||||||||||||||||||||||||||
Radar Propriedades Agrícolas S.A.
|
880,811 | 9,212 | 18.9 | 18.9 | 166,641 | 155,828 | 1,240 | (218 | ) | 2,232 | 1,064 | |||||||||||||||||||||||||||||
Cosan International Universal Corporation
|
577 | (1 | ) | 100.0 | 100.0 | 577 | 614 | (1 | ) | (1,334 | ) | (1 | ) | (1,216 | ) | |||||||||||||||||||||||||
Cosan Finance Limited
|
20,267 | (992 | ) | 100.0 | 100.0 | 20,267 | 22,577 | (992 | ) | 54 | (1,855 | ) | 1,221 | |||||||||||||||||||||||||||
Cosanpar Participações S.A. (1)
|
- | - | - | - | - | - | - | - | - | 72,212 | ||||||||||||||||||||||||||||||
Cosan Combustíveis e Lubrificantes S.A.
|
1,903,464 | 54,116 | 100.0 | 100.0 | 1,903,438 | 1,882,297 | 54,116 | 63,795 | 89,277 | 85,688 | ||||||||||||||||||||||||||||||
Cosan Alimentos S.A. (3)
|
285,532 | 28,391 | 100.0 | 100.0 | 743,151 | 714,761 | 28,390 | 22,886 | 23,241 | 24,537 | ||||||||||||||||||||||||||||||
Proud Participações S.A. (4)
|
55,038 | - | 93.4 | 93.4 | 55,038 | 55,038 | - | - | - | - | ||||||||||||||||||||||||||||||
Other investments (5)
|
- | - | - | - | 55,420 | 59,572 | (3,978 | ) | - | (5,896 | ) | (4,954 | ) | |||||||||||||||||||||||||||
6,464,172 | 6,204,589 | 277,212 | 150,551 | 329,767 | 259,543 |
(1)
|
Merged by Cosan CL on September 23, 2009;
|
(2)
|
The investment balances, as of September 30 and June 30, 2010, include the goodwill generated from the acquisition of shares in the amount of R$7.301;
|
(3)
|
As of September 30, 2010, this includes the amounts of R$365.240 (same amount as of June 30, 2010) and R$92.380 (same amount as of June 30, 2010) related to the advances for future capital increase and goodwill from acquisition of Curupay, respectively;
|
(4)
|
Established upon payment of rural and urban real estate properties; and
|
(5)
|
Includes negative equity on shareholders’ deficit, in the amount of R$3,978 and R$5,896 in the quarter and six-month period ended September 30, 2010, respectively.
|
8.
|
Investments (Continued)
|
Parent company
|
||||||||||||||||
07/01/10 to
09/30/10
|
07/01/09 to 09/30/09
|
04/01/10 to 09/30/10
|
04/01/09 to 09/30/09
|
|||||||||||||
Opening balances
|
6,204,589 | 5,216,142 | 6,112,223 | 4,788,932 | ||||||||||||
Equity method
|
281,190 | 150,551 | 335,663 | 259,543 | ||||||||||||
Addition to investments
|
12,720 | 15,344 | 17,224 | 19,344 | ||||||||||||
Payment of capital with property plant and equipment and additions resulting from merger spin
|
- | - | 55,038 | 334,072 | ||||||||||||
Capital increase in subsidiary through conversion of credits
|
- | - | 32,752 | - | ||||||||||||
Merger goodwill
|
- | - | - | (18,194 | ) | |||||||||||
Conversion effect
|
(1,353 | ) | (3,249 | ) | (1,353 | ) | (3,249 | ) | ||||||||
Dividends
|
(32,974 | ) | (860 | ) | (87,171 | ) | (2,520 | ) | ||||||||
Other
|
- | - | (224 | ) | - | |||||||||||
Closing balances
|
6,464,172 | 5,377,928 | 6,464,172 | 5,377,928 |
Consolidated
|
||||||||||||||||
07/01/10 to
09/30/10 |
07/01/09 to 09/30/09
|
04/01/10 to 09/30/10
|
04/01/09 to 09/30/09
|
|||||||||||||
Opening balances
|
193,625 | 181,291 | 193,123 | 278,209 | ||||||||||||
Equity method
|
1,240 | 29 | 2,232 | (3,525 | ) | |||||||||||
Addition to investments
|
12,720 | 16,037 | 12,720 | 20,037 | ||||||||||||
Payment of capital with property plant and equipment and additions resulting from merger spin
|
- | - | - | 2,769 | ||||||||||||
Investment acquisition advancement write-off
|
- | - | - | (100,000 | ) | |||||||||||
Dividends
|
- | (860 | ) | - | (860 | ) | ||||||||||
Other
|
- | - | (490 | ) | (133 | ) | ||||||||||
Closing balances
|
207,585 | 196,497 | 207,585 | 196,497 |
9.
|
Property, Plant and equipment
|
Parent company
|
||||||||||||||||||||
09/30/10
|
06/30/10
|
|||||||||||||||||||
Average annual depreciation rates (%)
|
Cost
|
Accumulated depreciation and amortization
|
Net
|
Net
|
||||||||||||||||
Land and rural properties
|
- | 5,045 | - | 5,045 | 5,045 | |||||||||||||||
Machinery, equipment and installations
|
9 | 557,915 | (322,635 | ) | 235,280 | 228,945 | ||||||||||||||
Aircraft
|
10 | 13,395 | (13,395 | ) | - | 87 | ||||||||||||||
Vehicles
|
20 | 106,208 | (46,790 | ) | 59,418 | 43,488 | ||||||||||||||
Furniture, fixtures and computer equipment
|
16 | 32,149 | (17,120 | ) | 15,029 | 15,123 | ||||||||||||||
Buildings and improvements
|
4 | 175,226 | (37,733 | ) | 137,493 | 139,204 | ||||||||||||||
Construction in progress
|
- | 141,793 | - | 141,793 | 113,365 | |||||||||||||||
Sugarcane planting costs
|
20 | 513,969 | (277,390 | ) | 236,579 | 232,802 | ||||||||||||||
Parts and components to be periodically replaced
|
100 | 105,337 | (81,229 | ) | 24,108 | 62,589 | ||||||||||||||
Other
|
- | 418 | - | 418 | 416 | |||||||||||||||
Consolidated
|
||||||||||||||||||||
09/30/10
|
06/30/10
|
|||||||||||||||||||
Average annual depreciation rates (%)
|
Cost
|
Accumulated depreciation and amortization
|
Net
|
Net
|
||||||||||||||||
Land and rural properties
|
- | 221,542 | - | 221,542 | 210,922 | |||||||||||||||
Machinery, equipment and installations
|
10 | 4,301,167 | (1,734,549 | ) | 2,566,618 | 2,020,132 | ||||||||||||||
Aircraft
|
10 | 30,903 | (14,320 | ) | 16,583 | 17,108 | ||||||||||||||
Vehicles
|
19 | 316,338 | (155,458 | ) | 160,880 | 118,370 | ||||||||||||||
Furniture, fixtures and computer equipment
|
14 | 140,092 | (95,699 | ) | 44,393 | 44,719 | ||||||||||||||
Buildings and improvements
|
4 | 1,164,399 | (321,227 | ) | 843,172 | 741,814 | ||||||||||||||
Vagons
|
3 | 141,647 | (1,244 | ) | 140,403 | 87,541 | ||||||||||||||
Locomotives
|
3 | 85,000 | (444 | ) | 84,556 | - | ||||||||||||||
Construction in progress
|
- | 841,667 | - | 841,667 | 1,451,237 | |||||||||||||||
Sugarcane planting costs
|
20 | 1,611,267 | (841,496 | ) | 769,771 | 769,226 | ||||||||||||||
Parts and components to be periodically replaced
|
100 | 300,824 | (224,314 | ) | 76,510 | 197,935 | ||||||||||||||
Advances for purchase of property, plant and equipment
|
- | 110,207 | - | 110,207 | 175,010 | |||||||||||||||
Other
|
- | 2,098 | - | 2,098 | 2,025 | |||||||||||||||
9,267,151 | (3,388,751 | ) | 5,878,400 | 5,836,039 |
Parent company
|
||||||||||||||||
07/01/10 to 09/30/10
|
07/01/09 to 09/30/09
|
04/01/10 to 09/30/10
|
04/01/09 to 09/30/09
|
|||||||||||||
Opening balances
|
841,064 | 768,685 | 872,122 | 789,259 | ||||||||||||
Additions to the property plant and equipment
|
100,498 | 29,679 | 210,905 | 84,817 | ||||||||||||
Write-offs and transfers
|
(5 | ) | (147 | ) | 4,806 | (4,070 | ) | |||||||||
Depreciation and amortization
|
(86,394 | ) | (63,231 | ) | (176,912 | ) | (135,020 | ) | ||||||||
Additions due to merger/acquisition
|
- | - | (55,038 | ) | - | |||||||||||
Closing balances
|
855,163 | 734,986 | 855,163 | 734,986 |
9.
|
Property, Plant and equipment (Continued)
|
Consolidated
|
||||||||||||||||
07/01/10 to 09/30/10
|
07/01/09 to 09/30/09
|
04/01/10 to 09/30/10
|
04/01/09 to 09/30/09
|
|||||||||||||
Opening balances
|
5,836,039 | 4,516,362 | 5,561,065 | 3,493,947 | ||||||||||||
Additions to the property plant and equipment
|
391,087 | 359,095 | 988,087 | 779,713 | ||||||||||||
Write-offs and transfers
|
(2,925 | ) | (2,281 | ) | (5,278 | ) | (16,844 | ) | ||||||||
Transfers
|
(120 | ) | (27,174 | ) | (16,009 | ) | (27,174 | ) | ||||||||
Depreciation and amortization
|
(345,681 | ) | (201,803 | ) | (649,465 | ) | (398,428 | ) | ||||||||
Additions due to merger/acquisition
|
- | - | - | 812,985 | ||||||||||||
Closing balances
|
5,878,400 | 4,644,199 | 5,878,400 | 4,644,199 |
10.
|
Intangible assets
|
Parent company
|
||||||||||||||||
09/30/10
|
06/30/10
|
|||||||||||||||
Goodwill (amortized on a straight-line basis until March 31, 2009)
|
Cost
|
Accumulated amortization
|
Net
|
Net
|
||||||||||||
Acquisition of JVM Participações S.A.
|
63,720 | (53,100 | ) | 10,620 | 10,620 | |||||||||||
Acquisition of Grupo Mundial
|
127,953 | (40,518 | ) | 87,435 | 87,435 | |||||||||||
Payment of capital, Mundial
|
21,142 | (6,342 | ) | 14,800 | 14,800 | |||||||||||
Acquisition of Corona (ABC 125 and ABC 126)
|
267,824 | (84,811 | ) | 183,013 | 183,013 | |||||||||||
Acquisition of Usina Açucareira Bom Retiro S.A.
|
115,165 | (33,590 | ) | 81,575 | 81,575 | |||||||||||
595,804 | (218,361 | ) | 377,443 | 377,443 | ||||||||||||
Other intangibles
|
||||||||||||||||
Software (amortization at the rate of 20% p. a.)
|
46,280 | (28,458 | ) | 17,822 | 21,957 | |||||||||||
642,084 | (246,819 | ) | 395,265 | 399,400 |
Consolidated
|
||||||||||||||||
09/30/10
|
06/30/10
|
|||||||||||||||
Goodwill (amortized on a straight-line basis until March 31, 2009)
|
Cost
|
Accumulated amortization
|
Net
|
Net
|
||||||||||||
Acquisition of JVM Participações S.A.
|
63,720 | (53,100 | ) | 10,620 | 10,620 | |||||||||||
Acquisition of Cosan Açúcar e Álcool
|
35,242 | (34,684 | ) | 558 | 558 | |||||||||||
Formation of FBA
|
22,992 | (18,585 | ) | 4,407 | 4,407 | |||||||||||
Acquisition of Univalem S.A. Açúcar e Álcool
|
24,118 | (19,100 | ) | 5,018 | 5,018 | |||||||||||
Acquisition of Grupo Destivale
|
69,917 | (27,423 | ) | 42,494 | 42,494 | |||||||||||
Acquisition of Grupo Mundial
|
127,953 | (40,518 | ) | 87,435 | 87,435 | |||||||||||
Payment of capital, Mundial
|
21,142 | (6,342 | ) | 14,800 | 14,800 | |||||||||||
Acquisition of Corona
|
818,833 | (255,817 | ) | 563,016 | 563,016 | |||||||||||
Acquisition of Usina Açucareira Bom Retiro S.A.
|
115,165 | (33,590 | ) | 81,575 | 81,575 | |||||||||||
Acquisition of Usina Santa Luíza
|
47,053 | (4,705 | ) | 42,348 | 42,348 | |||||||||||
Acquisition of Benálcool
|
167,300 | (18,053 | ) | 149,247 | 149,247 | |||||||||||
Acquisition of Aliança
|
1,860 | - | 1,860 | 1,860 | ||||||||||||
Acquisition of Cosan CL
|
1,397,518 | - | 1,397,518 | 1,388,062 | ||||||||||||
Acquisition of Teaçu
|
73,668 | - | 73,668 | 73,668 | ||||||||||||
Formation of Curupay (Cosan Alimentos)
|
92,380 | - | 92,380 | 92,380 | ||||||||||||
Acquisition of Açúcar União
|
74,832 | (57,371 | ) | 17,461 | 17,461 | |||||||||||
Acquisition of Destilaria Paraguaçu
|
166,656 | - | 166,656 | 166,656 | ||||||||||||
Subscription of shares of Nova América
|
121,893 | - | 121,893 | 121,893 | ||||||||||||
Purchase of shares of TEAS
|
7,301 | - | 7,301 | 7,301 | ||||||||||||
3,449,543 | (569,288 | ) | 2,880,255 | 2,870,799 | ||||||||||||
Other intangibles
|
||||||||||||||||
Software (amortization at the rate of 20% p. a.)
|
92,744 | (60,457 | ) | 32,287 | 37,524 | |||||||||||
Other
|
20,707 | (1,474 | ) | 19,233 | 12,916 | |||||||||||
113,451 | (61,931 | ) | 51,520 | 50,440 | ||||||||||||
3,562,994 | (631,219 | ) | 2,931,775 | 2,921,239 |
10.
|
Intangible assets (Continued)
|
Parent company
|
||||||||||||||||
07/01/10 to 09/30/10
|
07/01/09 to 09/30/09
|
04/01/10 to 09/30/10
|
04/01/09 to 09/30/09
|
|||||||||||||
Opening balances
|
399,400 | 405,572 | 399,648 | 403,918 | ||||||||||||
Additions to goodwill, net of write offs
|
- | - | - | 18,194 | ||||||||||||
Increase in software and other intangibles
|
54 | 633 | 54 | 633 | ||||||||||||
Amortization of software and other intangibles
|
(2,329 | ) | (2,323 | ) | (4,661 | ) | (4,557 | ) | ||||||||
Other
|
(1,860 | ) | - | 224 | 3,888 | |||||||||||
Closing balances
|
395,265 | 403,882 | 395,265 | 422,076 |
Consolidated
|
||||||||||||||||
07/01/10 to 09/30/10
|
07/01/09 to 09/30/09
|
04/01/10 to 09/30/10
|
04/01/09 to 09/30/09
|
|||||||||||||
Opening balances
|
2,921,239 | 2,724,336 | 2,901,308 | 2,418,753 | ||||||||||||
Additions to goodwill, net of write offs
|
9,455 | 13,128 | 12,772 | 98,290 | ||||||||||||
Increase in software and other intangibles
|
7,823 | - | 11,227 | - | ||||||||||||
Accretion from mergers/acquisition
|
- | - | - | 306,010 | ||||||||||||
Goodwill derived from disposals
|
- | - | - | (85,589 | ) | |||||||||||
Transfers
|
120 | 27,174 | 16,009 | 27,174 | ||||||||||||
Amortization of software and other intangibles
|
(4,383 | ) | - | (12,329 | ) | - | ||||||||||
Other
|
(2,479 | ) | - | (2,788 | ) | - | ||||||||||
Closing balances
|
2,931,775 | 2,764,638 | 2,931,775 | 2,764,638 |
11.
|
Taxes and social contributions payable
|
Parent company
|
Consolidated
|
|||||||||||||||
09/30/10
|
06/30/10
|
09/30/10
|
06/30/10
|
|||||||||||||
ICMS
|
5,638 | 952 | 61,177 | 37,938 | ||||||||||||
IPI
|
1,090 | 349 | 23,219 | 15,419 | ||||||||||||
INSS
|
10,840 | 6,943 | 29,939 | 24,011 | ||||||||||||
PIS
|
467 | 71 | 7,148 | 4,698 | ||||||||||||
COFINS
|
2,148 | 324 | 32,995 | 21,864 | ||||||||||||
Installment payments – Refis IV
|
99,195 | 98,313 | 659,762 | 662,653 | ||||||||||||
Income and social contribution taxes payable
|
- | - | 2,302 | 6,126 | ||||||||||||
Other
|
16,036 | 11,737 | 28,914 | 22,503 | ||||||||||||
135,414 | 118,689 | 845,456 | 795,212 | |||||||||||||
Current
|
(47,230 | ) | (30,886 | ) | (239,154 | ) | (197,350 | ) | ||||||||
Noncurrent
|
88,184 | 87,803 | 606,302 | 597,862 |
11.
|
Taxes and social contributions payable (Continued)
|
Parent company
|
Consolidated
|
|||||||||||||||
09/30/10
|
06/30/10
|
09/30/10
|
06/30/10
|
|||||||||||||
13 to 24 months
|
11,966 | 12,070 | 65,699 | 64,113 | ||||||||||||
25 to 36 months
|
7,992 | 8,596 | 60,411 | 60,289 | ||||||||||||
37 to 48 months
|
6,668 | 6,411 | 56,559 | 54,702 | ||||||||||||
49 to 60 months
|
6,638 | 6,389 | 56,476 | 54,635 | ||||||||||||
61 to 72 months
|
6,102 | 6,063 | 54,888 | 53,842 | ||||||||||||
73 to 84 months
|
5,977 | 5,736 | 44,259 | 45,126 | ||||||||||||
85 to 96 months
|
5,977 | 5,736 | 42,823 | 41,604 | ||||||||||||
As from 97 months
|
36,864 | 36,802 | 225,187 | 223,551 | ||||||||||||
88,184 | 87,803 | 606,302 | 597,862 |
12.
|
Income and Social Contribution Taxes
|
Parent company
|
||||||||||||||||
07/01/2010 to 09/30/10
|
07/01/09 to 09/30/09
|
04/01/10 to 09/30/10
|
04/01/09 to 09/30/09
|
|||||||||||||
Profit before income tax and social contribution
|
527,354 | 198,398 | 513,563 | 648,986 | ||||||||||||
Income tax and social contribution at nominal rate (34%)
|
(179,300 | ) | (67,455 | ) | (174,611 | ) | (220,655 | ) | ||||||||
Adjustments for calculation of effective rate:
|
||||||||||||||||
Equity in the results
|
95,605 | 51,187 | 114,126 | 88,244 | ||||||||||||
Payment of non-deductible goodwill
|
- | (4,992 | ) | - | (4,992 | ) | ||||||||||
Non-deductible donations and contributions
|
(2,984 | ) | (487 | ) | (3,406 | ) | (875 | ) | ||||||||
Options recognized and granted
|
(118 | ) | (1,722 | ) | (292 | ) | (2,905 | ) | ||||||||
Other
|
(831 | ) | (1,562 | ) | (935 | ) | 2,833 | |||||||||
Total current and deferred taxes
|
(87,628 | ) | (25,031 | ) | (65,118 | ) | (138,350 | ) | ||||||||
Effective rate
|
16.62 | % | 12.62 | % | 12.68 | % | 21.32 | % |
12.
|
Income and Social Contribution Taxes (Continued)
|
Consolidated
|
||||||||||||||||
07/01/2010 to 09/30/10
|
07/01/09 to 09/30/09
|
04/01/10 to 09/30/10
|
04/01/09 to 09/30/09
|
|||||||||||||
Profit before income tax and social contribution
|
586,702 | 277,763 | 615,830 | 763,367 | ||||||||||||
Income tax and social contribution at nominal rate (34%)
|
(199,479 | ) | (94,439 | ) | (209,382 | ) | (259,545 | ) | ||||||||
Adjustments for calculation of effective rate:
|
||||||||||||||||
Equity in the results
|
242 | 10 | 123 | (1,199 | ) | |||||||||||
Payment of non-deductible goodwill
|
(11,653 | ) | (11,653 | ) | ||||||||||||
Non-deductible donations and contributions
|
(4,449 | ) | (820 | ) | (5,913 | ) | (1,309 | ) | ||||||||
Options recognized and granted
|
(118 | ) | (1,722 | ) | (292 | ) | (2,905 | ) | ||||||||
Capital gain based on shareholding interest variation
|
75,845 | - | 75,845 | - | ||||||||||||
Other
|
809 | 4,807 | (6,038 | ) | 14,895 | |||||||||||
Total current and deferred taxes
|
(127,150 | ) | (103,817 | ) | (145,657 | ) | (261,716 | ) | ||||||||
Effective rate
|
21.67 | % | 37.38 | % | 23.65 | % | 34.28 | % |
Parent company
|
||||||||||||||||||||
09/30/10
|
06/30/10
|
|||||||||||||||||||
Basis
|
IRPJ 25%
|
CSSL 9%
|
Total
|
Total
|
||||||||||||||||
Provisions for court judgments and other interim differences
|
142,939 | 35,735 | 12,864 | 48,599 | 50,330 | |||||||||||||||
Tax losses
|
415,311 | 103,828 | - | 103,828 | 74,976 | |||||||||||||||
Social contribution negative basis
|
415,412 | - | 37,387 | 37,387 | 27,001 | |||||||||||||||
139,563 | 50,251 | 189,814 | 152,307 | |||||||||||||||||
Foreign exchange variation
|
(557,430 | ) | (139,357 | ) | (50,169 | ) | (189,526 | ) | (143,421 | ) | ||||||||||
Leasing
|
23,528 | 5,882 | 2,118 | 8,000 | 7,805 | |||||||||||||||
Derivative transactions
|
(106,440 | ) | (26,610 | ) | (9,580 | ) | (36,190 | ) | (38,912 | ) | ||||||||||
Goodwill
|
(80,257 | ) | (20,064 | ) | (7,223 | ) | (27,287 | ) | (23,334 | ) | ||||||||||
(180,149 | ) | (64,854 | ) | (245,003 | ) | (197,862 | ) | |||||||||||||
Total deferred taxes
|
(40,586 | ) | (14,603 | ) | (55,189 | ) | (45,555 | ) | ||||||||||||
Current assets
|
12,522 | 12,695 | ||||||||||||||||||
Non-current assets
|
177,292 | 139,612 | ||||||||||||||||||
Non-current liabilities
|
(245,003 | ) | (197,862 | ) |
Consolidated
|
||||||||||||||||||||
09/30/10
|
06/30/10
|
|||||||||||||||||||
Basis
|
IRPJ 25%
|
CSSL 9%
|
Total
|
Total
|
||||||||||||||||
Provisions for court judgments and other interim differences
|
963,246 | 240,812 | 86,692 | 327,504 | 335,321 | |||||||||||||||
Tax losses
|
1,005,914 | 251,479 | - | 251,479 | 205,608 | |||||||||||||||
Social contribution negative basis
|
1,018,412 | - | 91,657 | 91,657 | 75,126 | |||||||||||||||
492,291 | 178,349 | 670,640 | 616,055 | |||||||||||||||||
Foreign exchange variation
|
(650,771 | ) | (162,693 | ) | (58,569 | ) | (221,262 | ) | (174,020 | ) | ||||||||||
Leasing
|
23,528 | 5,882 | 2,118 | 8,000 | 7,805 | |||||||||||||||
Derivative transactions
|
(106,440 | ) | (26,610 | ) | (9,580 | ) | (36,190 | ) | (38,912 | ) | ||||||||||
Advanced depreciation
|
(5,064 | ) | (1,266 | ) | - | (1,266 | ) | - | ||||||||||||
Goodwill
|
(514,052 | ) | (128,513 | ) | (46,265 | ) | (174,778 | ) | (136,167 | ) | ||||||||||
(313,200 | ) | (112,296 | ) | (425,496 | ) | (341,294 | ) | |||||||||||||
Total deferred taxes
|
179,091 | 66,053 | 245,144 | 274,761 | ||||||||||||||||
Current assets
|
94,512 | 94,581 | ||||||||||||||||||
Non-current assets
|
576,128 | 521,474 | ||||||||||||||||||
Non-current liabilities
|
(425,496 | ) | (341,294 | ) |
12.
|
Income and Social Contribution Taxes (Continued)
|
Assets
|
||||||||||||||||
Parent company
|
Consolidated
|
|||||||||||||||
09/30/10
|
06/30/10
|
09/30/10
|
06/30/10
|
|||||||||||||
13 to 24 months
|
10,463 | 10,636 | 97,029 | 97,840 | ||||||||||||
25 to 36 months
|
16,251 | 16,424 | 111,833 | 97,479 | ||||||||||||
37 to 48 months
|
16,182 | 16,355 | 82,810 | 76,804 | ||||||||||||
49 to 84 months
|
84,212 | 81,098 | 181,199 | 188,452 | ||||||||||||
85 to 120 months
|
50,184 | 15,099 | 103,257 | 60,899 | ||||||||||||
177,292 | 139,612 | 576,128 | 521,474 |
Liabilities
|
||||||||||||||||
Parent company
|
Consolidated
|
|||||||||||||||
09/30/10
|
06/30/10
|
09/30/10
|
06/30/10
|
|||||||||||||
13 to 24 months
|
21,772 | 17,453 | 28,119 | 23,573 | ||||||||||||
25 to 36 months
|
21,772 | 17,453 | 28,119 | 23,573 | ||||||||||||
37 to 48 months
|
21,772 | 17,453 | 28,119 | 23,573 | ||||||||||||
49 to 84 months
|
65,315 | 52,359 | 161,034 | 123,495 | ||||||||||||
85 to 120 months
|
114,372 | 93,144 | 180,105 | 147,080 | ||||||||||||
245,003 | 197,862 | 425,496 | 341,294 |
13.
|
Loans and Financing
|
Financial charges (1)
|
Parent company
|
Consolidated
|
Guarantees (2)
|
||||||
Description
|
Index
|
Annual average interest rate
|
09/30/10
|
06/30/10
|
09/30/10
|
06/30/10
|
Final maturity date
|
09/30/10
|
06/30/10
|
Senior Notes Due 2014
|
Dollar (US)
|
Interest of 9.5%
|
-
|
-
|
601,107
|
653,653
|
August/2014
|
-
|
-
|
Senior Notes Due 2017
|
Dollar (US)
|
Interest of 7.0%
|
-
|
-
|
685,454
|
741,477
|
February/2017
|
-
|
-
|
BNDES (3)
|
URTJLP
|
Interest of 3.0%
|
-
|
-
|
1,342,879
|
1,336,207
|
October/2025
January/22
March/21
July/19
April/17
|
Credit rights arising from the electric sale agreement
|
Credit rights arising from the electric sale agreement
|
Bank credit note
|
CDI
|
Interest of 0.6%
|
-
|
-
|
61,804
|
60,146
|
December/2011
|
Conditional sale
|
Conditional sale
|
ACC
|
Dollar (US)
|
Interest of 1.3%
|
382,618
|
184,184
|
382,618
|
184,184
|
March/2011
|
-
|
-
|
Perpetual notes
|
Dollar (US)
|
Interest of 8.3%
|
771,376
|
820,229
|
771,375
|
820,229
|
-
|
-
|
-
|
Resolution 2471
Rural credit
|
IGP-M
Pre-fixed
Pre-fixed
|
Interest of 3.9%
Interest of 3.0%
Interest of 6.7%
|
103,718
121
30,156
|
102,920
121
-
|
639,877
121
89,352
|
625,082
121
-
|
December/2020
October/2025
-
|
National Treasury Certificates and land mortgage
Sugar pledge
|
National Treasury Certificates and land mortgage
-
|
Pre-payments
|
Dollar (US) + Libor
|
Interest of 6.3%
|
426,197
|
453,166
|
845,838
|
899,110
|
September/2014
|
-
|
-
|
Credit note
|
125,0% CDI
Dollar (US)
|
-
Interest of 6.2%
|
314,829
173,950
|
304,849
182,089
|
314,829
173,950
|
304,849
182,089
|
October/2012
|
-
|
-
|
Finame
|
Pre-fixed
URTJLP
Dollar (US)
|
Interest of 4.9%
Interest of 4.1%
Interest of 7.44%
|
77,191
17,543
-
|
45,069
19,044
-
|
373,660
83,278
65
|
253,531
89,374
77
|
January/2022
March/2018
November/2012
|
Conditional sale of financed assets
|
Conditional sale of financed assets
|
Other
|
Sundry
|
Sundry
|
-
|
-
|
38,505
|
73,194
|
Sundry
|
Mortgage, inventories and conditional sale of financed assets
|
Mortgage, inventories and conditional sale of financed assets
|
Expenses with placement of notes
|
(12,906)
|
(15,582)
|
(35,303)
|
(40,335)
|
-
|
-
|
|||
2,284,793
|
2,096,089
|
6,369,409
|
6,182,988
|
||||||
Current
|
(671,878)
|
(465,333)
|
(1,058,598)
|
(860,304)
|
|||||
Non-current
|
1,612,915
|
1,630,756
|
5,310,811
|
5,322,684
|
(1)
|
Financial charges as of September 30, 2010, except as indicated otherwise;
|
(2)
|
All loans and financings are secured by promissory notes and sureties posted by the Company, its subsidiaries and controlling shareholders, in addition to the collateral described above; and
|
(3)
|
These correspond to funds secured by direct and indirect subsidiaries, Cosan S.A. Bioenergia, Barra Bioenergia S.A. and Cosan Centroeste S.A. Açúcar e Álcool, for the purpose of financing cogeneration and greenfield projects.
|
13.
|
Loans and Financing (Continued)
|
Parent company
|
Consolidated
|
|||||||||||||||
09/30/10
|
06/30/10
|
09/30/10
|
06/30/10
|
|||||||||||||
13 to 24 months
|
376,578 | 347,528 | 767,459 | 667,403 | ||||||||||||
25 to 36 months
|
349,365 | 358,718 | 656,742 | 657,849 | ||||||||||||
37 to 48 months
|
16,752 | 7,921 | 904,978 | 767,603 | ||||||||||||
49 to 60 months
|
4,721 | 5,005 | 179,491 | 379,000 | ||||||||||||
61 to 72 months
|
109 | 8 | 163,865 | 150,325 | ||||||||||||
73 to 84 months
|
8 | 8 | 838,970 | 870,053 | ||||||||||||
85 to 96 months
|
18,396 | 18,013 | 219,290 | 178,415 | ||||||||||||
As from 97 months
|
846,986 | 893,555 | 1,580,016 | 1,652,036 | ||||||||||||
1,612,915 | 1,630,756 | 5,310,811 | 5,322,684 |
13.
|
Loans and Financing (Continued)
|
14.
|
Provision for Judicial Demands
|
Parent company
|
Consolidated
|
|||||||||||||||
09/30/10
|
06/30/10
|
09/30/10
|
06/30/10
|
|||||||||||||
Tax
|
49,136 | 40,823 | 411,838 | 403,538 | ||||||||||||
Civil
|
12,494 | 12,003 | 81,143 | 79,765 | ||||||||||||
Labor
|
29,588 | 27,722 | 149,956 | 141,650 | ||||||||||||
91,218 | 80,548 | 642,937 | 624,953 | |||||||||||||
Judicial deposits
|
(8,455 | ) | (6,085 | ) | (173,640 | ) | (168,870 | ) | ||||||||
82,763 | 74,463 | 469,297 | 456,083 |
|
During the quarter and six-month period ended September 30, 2010 and 2009, provision for judicial demands was as follows:
|
Parent company
|
||||||||||||||||
07/01/10 to 09/30/10
|
07/01/09 to 09/30/09
|
04/01/10 to 09/30/10
|
04/01/09 to 09/30/09
|
|||||||||||||
Opening balances
|
74,463 | 239,900 | 71,556 | 236,633 | ||||||||||||
Creation (reversals), net and others
|
7,799 | (1,587 | ) | 10,837 | (2,006 | ) | ||||||||||
Monetary adjustment
|
501 | 1,465 | 370 | 5,151 | ||||||||||||
82,763 | 239,778 | 82,763 | 239,778 |
Consolidated
|
||||||||||||||||
07/01/10 to 09/30/10
|
07/01/09 to 09/30/09
|
04/01/10 to 09/30/10
|
04/01/09 to 09/30/09
|
|||||||||||||
Opening balances
|
456,083 | 1,135,460 | 444,421 | 1,105,899 | ||||||||||||
Creation (reversals), net and others
|
(636 | ) | (2,302 | ) | 8,054 | (1,771 | ) | |||||||||
Monetary adjustment
|
13,850 | 10,219 | 16,822 | 22,918 | ||||||||||||
Addition due to acquisition, net of settlement
|
- | - | - | 16,331 | ||||||||||||
469,297 | 1,143,377 | 469,297 | 1,143,377 |
14.
|
Provision for Judicial Demands (Continued)
|
Parent company
|
Consolidated
|
|||||||||||||||
Description
|
09/30/10
|
06/30/10
|
09/30/10
|
06/30/10
|
||||||||||||
IPI
|
6,430 | 6,345 | 8,331 | 8,442 | ||||||||||||
IPC – 89 (i)
|
- | - | 88,266 | 87,772 | ||||||||||||
Finsocial offsets (ii)
|
- | - | 178,139 | 175,339 | ||||||||||||
ICMS credits
|
24,953 | 16,937 | 77,753 | 66,979 | ||||||||||||
PIS and COFINS
|
4,438 | 4,352 | 21,795 | 21,467 | ||||||||||||
IRPJ and CSLL
|
809 | 797 | 2,062 | 797 | ||||||||||||
Other
|
12,506 | 12,392 | 35,492 | 42,742 | ||||||||||||
49,136 | 40,823 | 411,838 | 403,538 |
14.
|
Provision for Judicial Demands (Continued)
|
Parent company
|
Consolidated
|
|||||||||||||||
09/30/10
|
06/30/10
|
09/30/10
|
06/30/10
|
|||||||||||||
Notice of infringement – Income tax withheld at source (i)
|
187,735 | 185,062 | 189,285 | 186,597 | ||||||||||||
ICMS – State VAT (ii)
|
103,235 | 42,579 | 468,075 | 337,704 | ||||||||||||
IPI – Federal VAT (iii)
|
10,780 | 10,681 | 267,320 | 265,310 | ||||||||||||
Offsets against IPI credits – IN 67/98 (iv)
|
- | - | 179,258 | 165,549 | ||||||||||||
PIS and COFINS
|
12,441 | 12,246 | 146,976 | 145,142 | ||||||||||||
Civil and labor
|
100,326 | 77,983 | 601,834 | 502,407 | ||||||||||||
Others
|
34,121 | 42,571 | 134,574 | 137,841 | ||||||||||||
448,638 | 371,122 | 1,987,322 | 1,740,550 |
14.
|
Provision for Judicial Demands (Continued)
|
14.
|
Provision for Judicial Demands (Continued)
|
14.
|
Provision for Judicial Demands (Continued)
|
Parent company
|
Consolidated
|
|||||||||||||||
09/30/10
|
06/30/10
|
09/30/10
|
06/30/10
|
|||||||||||||
Civil
|
48,977 | 31,303 | 309,848 | 209,043 | ||||||||||||
Labor
|
51,349 | 46,680 | 291,986 | 293,364 | ||||||||||||
100,326 | 77,983 | 601,834 | 502,407 |
15.
|
Accounts Receivable from the Federal Government
|
16.
|
Shareholders’ equity
|
17.
|
Management compensation
|
18.
|
Financial, net
|
Company
|
||||||||||||||||
07/01/10 to 09/30/10
|
07/01/09 to 09/30/09
|
04/01/10 to 09/30/10
|
04/01/09 to 09/30/09
|
|||||||||||||
Financial expenses
|
||||||||||||||||
Interest
|
(66,842 | ) | (70,098 | ) | (133,641 | ) | (163,212 | ) | ||||||||
Monetary variation
|
(2,100 | ) | (16,461 | ) | (4,921 | ) | (16,128 | ) | ||||||||
Bank expenses
|
(153 | ) | (48 | ) | (199 | ) | (196 | ) | ||||||||
(69,095 | ) | (86,607 | ) | (138,761 | ) | (179,536 | ) | |||||||||
Financial income
|
||||||||||||||||
Interest
|
5,632 | 9,733 | 13,405 | 15,811 | ||||||||||||
Monetary variation
|
698 | (666 | ) | 1,593 | (754 | ) | ||||||||||
Income from money market investments
|
995 | 8,906 | 3,246 | 13,105 | ||||||||||||
Other
|
9 | 49 | 19 | 304 | ||||||||||||
7,334 | 18,022 | 18,263 | 28,466 | |||||||||||||
Net effect on exchange variation
|
||||||||||||||||
Gain on exchange variation
|
153,161 | 165,632 | 131,197 | 493,603 | ||||||||||||
153,161 | 165,632 | 131,197 | 493,603 | |||||||||||||
Net effect of derivatives (2)
|
||||||||||||||||
Commodity derivatives
|
134,106 | (204,230 | ) | 124,783 | (312,693 | ) | ||||||||||
Exchange and interest derivatives
|
6,673 | 150,812 | (7,140 | ) | 357,098 | |||||||||||
140,779 | (53,418 | ) | 117,643 | 44,405 | ||||||||||||
232,179 | 43,629 | 128,342 | 386,938 |
Consolidated
|
||||||||||||||||
07/01/10 to 09/30/10
|
07/01/09 to 09/30/09
|
04/01/10 to 09/30/10
|
04/01/09 to 09/30/09
|
|||||||||||||
Financial expenses
|
||||||||||||||||
Interest
|
(144,857 | ) | (125,810 | ) | (292,300 | ) | (258,954 | ) | ||||||||
Monetary variation
|
(15,232 | ) | (19,684 | ) | (32,885 | ) | (24,648 | ) | ||||||||
Bank expenses
|
(759 | ) | (536 | ) | (1,407 | ) | (1,440 | ) | ||||||||
(160,848 | ) | (146,030 | ) | (326,592 | ) | (285,042 | ) | |||||||||
Financial income
|
||||||||||||||||
Interest
|
12,040 | 24,087 | 36,578 | 43,856 | ||||||||||||
Monetary variation
|
7,261 | 1,141 | 15,386 | 3,280 | ||||||||||||
Income from money market investments
|
18,287 | 16,959 | 36,253 | 27,571 | ||||||||||||
Other
|
151 | (869 | ) | 362 | (298 | ) | ||||||||||
37,739 | 41,318 | 88,579 | 74,409 | |||||||||||||
Net effect on exchange variation
|
||||||||||||||||
Gain on exchange variation
|
187,745 | 200,216 | 155,519 | 578,753 | ||||||||||||
187,745 | 200,216 | 155,519 | 578,753 | |||||||||||||
Net effect of derivatives (1)
|
||||||||||||||||
Commodity derivatives
|
(17,177 | ) | (244,997 | ) | (3,800 | ) | (370,093 | ) | ||||||||
Exchange and interest derivatives
|
32,704 | 228,382 | 27,117 | 514,295 | ||||||||||||
15,527 | (16,615 | ) | 23,317 | 144,202 | ||||||||||||
80,163 | 78,889 | (59,177 | ) | 512,322 |
19.
|
Other operating income (expenses), net
|
Company
|
||||||||||||||||
07/01/10 to 09/30/10
|
07/01/09 to 09/30/09
|
04/01/10 to 09/30/10
|
04/01/09 to 09/30/09
|
|||||||||||||
Capital gains from disposal of equity interests, net of losses
|
- | - | - | 3,052 | ||||||||||||
Internal costs for raising funds
|
(18,758 | ) | - | (18,758 | ) | - | ||||||||||
Reversal (recognition) of provision for judicial demands
|
(10,371 | ) | 2,089 | (13,859 | ) | 1,497 | ||||||||||
Other income (expenses), net
|
(5,413 | ) | 1,080 | (6,542 | ) | 2,235 | ||||||||||
(34,542 | ) | 3,169 | (39,159 | ) | 6,784 |
Consolidated
|
||||||||||||||||
07/01/10 to 09/30/10
|
07/01/09 to 09/30/09
|
04/01/10 to 09/30/10
|
04/01/09 to 09/30/09
|
|||||||||||||
Capital gains from disposal of equity interests, net of losses
|
- | - | - | 93,097 | ||||||||||||
Capital loss from business combination
|
- | - | - | (28,138 | ) | |||||||||||
Net gain from reduction in equity interest percentage (note 8)
|
202,755 | - | 202,755 | - | ||||||||||||
Recognition of provision for judicial demands
|
(23,632 | ) | (492 | ) | (34,288 | ) | (3,382 | ) | ||||||||
Other income, net
|
4,820 | 3,012 | 13,147 | 13,427 | ||||||||||||
183,943 | 2,520 | 181,614 | 75,004 |
20.
|
Financial instruments
|
20.
|
Financial instruments
|
20.
|
Financial instruments (Continued)
|
Price risk: outstanding commodities derivatives as of September 30, 2010
|
|||||||||||||||
Derivatives
|
Long/Short
|
Market
|
Agreement
|
Maturity
|
Notional
|
Fair Value
|
|||||||||
(R$ thousand)
|
(R$ thousand)
|
||||||||||||||
Composition of derivatives balances designated in hedge accounting
|
|||||||||||||||
Futures
|
Short
|
NY BOT
|
#11 |
March 01, 2011
|
283,897 | 15,908 | |||||||||
Futures
|
Short
|
NY BOT
|
#11 |
May 01, 2011
|
39,124 | (8,237 | ) | ||||||||
Futures
|
Short
|
NY BOT
|
#11 |
July 01, 2011
|
136,609 | (29,946 | ) | ||||||||
Futures
|
Short
|
NY BOT
|
#11 |
October 01, 2011
|
139,815 | (24,472 | ) | ||||||||
Swap
|
Short
|
OTC
|
#11 |
March 01, 2011
|
51,229 | (15,130 | ) | ||||||||
650,674 | (61,877 | ) | |||||||||||||
Composition of derivatives balances not designated in hedge accounting
|
|||||||||||||||
Swap
|
Short
|
LIFFE
|
White Sugar
|
December 01, 2010
|
4,175 | (6 | ) | ||||||||
Subtotal of futures of Sugar Sold
|
4,175 | (6 | ) | ||||||||||||
Futures
|
Long
|
NY BOT
|
#11 |
May 01, 2011
|
(10,097 | ) | 2,384 | ||||||||
Futures
|
Long
|
NY BOT
|
#11 |
March 01, 2012
|
(51,038 | ) | 5,329 | ||||||||
Subtotal of futures of Sugar Purchased
|
(61,134 | ) | 7,713 | ||||||||||||
Futures
|
Long
|
NY MEX
|
HO
|
October 29, 2010
|
(4,129 | ) | 4,372 | ||||||||
Subtotal of futures of HO
|
(4,129 | ) | 4,372 | ||||||||||||
Futures
|
Short
|
BMFBovespa
|
Hydrated Ethanol
|
January 31, 2011
|
943,500 | 1 | |||||||||
Subtotal of futures of Hydrated Ethanol
|
943,500 | 1 | |||||||||||||
Call
|
Short
|
NYBOT/OTC
|
#11 |
March 01, 2011
|
5,119 | (6,227 | ) | ||||||||
Call
|
Short
|
NYBOT
|
#11 |
March 01, 2011
|
764 | (1,167 | ) | ||||||||
Call
|
Short
|
NYBOT
|
#11 |
March 01, 2011
|
271 | (372 | ) | ||||||||
Call
|
Short
|
NYBOT/OTC
|
#11 |
October 01, 2011
|
2,899 | (2,694 | ) | ||||||||
Call
|
Short
|
NYBOT/OTC
|
#11 |
October 01, 2011
|
4,049 | (3,214 | ) | ||||||||
Subtotal of Short Call
|
13,102 | (13,674 | ) | ||||||||||||
Put
|
Long
|
NYBOT/OTC
|
#11 |
October 01, 2011
|
2,842 | 3,000 | |||||||||
Put
|
Long
|
NYBOT/OTC
|
#11 |
October 01, 2011
|
3,923 | 4,508 | |||||||||
Subtotal of Long Put
|
6,765 | 7,508 | |||||||||||||
Total Commodities
|
1,552,952 | (55,962 | ) |
20.
|
Financial instruments (Continued)
|
Price risk: outstanding foreign exchange derivatives as of September 30, 2010
|
||||||||||||
Derivatives
|
Long/Short
|
Market
|
Agreement
|
Screen
|
Notional
|
Fair Value
|
||||||
(R$ thousand)
|
(R$ thousand)
|
|||||||||||
Composition of derivatives balances designated in hedge accounting
|
||||||||||||
Forward
|
Short
|
OTC/Cetip
|
NDF
|
October 29, 2010
|
147,454 | 21,716 | ||||||
Forward
|
Short
|
OTC/Cetip
|
NDF
|
December 01, 2010
|
95,625 | 9,807 | ||||||
Forward
|
Short
|
OTC/Cetip
|
NDF
|
January 03, 2011
|
89,460 | 11,480 | ||||||
Forward
|
Short
|
OTC/Cetip
|
NDF
|
April 01, 2011
|
185,275 | 8,597 | ||||||
Forward
|
Short
|
OTC/Cetip
|
NDF
|
May 31, 2011
|
141,281 | 15,156 | ||||||
Forward
|
Short
|
OTC/Cetip
|
NDF
|
July 01, 2011
|
99,300 | 8,544 | ||||||
Forward
|
Short
|
OTC/Cetip
|
NDF
|
August 01, 2011
|
103,750 | 11,926 | ||||||
Forward
|
Short
|
OTC/Cetip
|
NDF
|
October 03, 2011
|
261,360 | 25,960 | ||||||
Subtotal of Short Forward
|
1,123,505 | 113,186 | ||||||||||
Composition of derivatives balances not designated in hedge accounting
|
||||||||||||
Futures
|
Short
|
BMFBovespa
|
Commercial U.S. dollar
|
October 01, 2010
|
47,742 | 295 | ||||||
Futures
|
Short
|
BMFBovespa
|
Commercial U.S. dollar
|
November 01, 2010
|
15,004 | 112 | ||||||
Subtotal of Short Futures
|
62,746 | 407 | ||||||||||
Futures
|
Long
|
BMFBovespa
|
Commercial U.S. dollar
|
October 01, 2010
|
(47,504 | ) | (66 | ) | ||||
Futures
|
Long
|
BMFBovespa
|
Commercial U.S. dollar
|
November 01, 2010
|
(517,074 | ) | (3,531 | ) | ||||
Subtotal of Long Futures
|
(564,578 | ) | (3,597 | ) | ||||||||
Forward
|
Long
|
OTC/Cetip
|
NDF (Offshore)
|
October 04, 2010
|
5,952 | (270 | ) | |||||
Subtotal of Long Forward
|
5,952 | (270 | ) | |||||||||
Put Onshore
|
Long
|
BMFBovespa
|
Commercial U.S. dollar
|
January 03, 2011
|
875,000 | 29,465 | ||||||
Put Offshore
|
Long
|
OTC
|
Commercial U.S. dollar
|
February 11, 2011
|
42,782 | 2,105 | ||||||
Put Offshore
|
Long
|
OTC
|
Commercial U.S. dollar
|
February 11, 2011
|
16,720 | 1,494 | ||||||
Subtotal of Long Put
|
934,502 | 33,064 | ||||||||||
Put Offshore
|
Short
|
BMFBovespa
|
Commercial U.S. dollar
|
January 03, 2011
|
850,000 | (14,001 | ) | |||||
Subtotal of Short Put
|
850,000 | (14,001 | ) | |||||||||
Total foreign exchange for exposure
|
2,412,126 | 128,789 | ||||||||||
Swap
|
Long
|
OTC/Cetip
|
U.S. dollar/DI
|
322,023 | 19,613 | |||||||
Swap
|
Short
|
OTC/Cetip
|
U.S. dollar/DI
|
(322,023 | ) | (19,613 | ) | |||||
Total foreign exchange
|
2,412,126 | 128,789 |
20.
|
Financial instruments (Continued)
|
Consolidated
|
||||||||||||||||
09/30/10
|
06/30/10
|
|||||||||||||||
R$
|
US$ (in thousands)
|
R$
|
US$ (in thousands)
|
|||||||||||||
Amounts pending foreign exchange closing
|
5,182 | 3,059 | 44,868 | 24,906 | ||||||||||||
Overnight
|
23,936 | 14,128 | 50,900 | 28,254 | ||||||||||||
Trade notes receivable – foreign
|
189,195 | 111,672 | 127,370 | 70,702 | ||||||||||||
Senior notes due in 2014
|
(601,107 | ) | (354,803 | ) | (653,653 | ) | (362,838 | ) | ||||||||
Senior notes due in 2017
|
(685,454 | ) | (404,589 | ) | (741,477 | ) | (411,589 | ) | ||||||||
Perpetual bonus
|
(771,375 | ) | (455,303 | ) | (820,229 | ) | (455,303 | ) | ||||||||
Other foreign currency-denominated loans
|
(556,568 | ) | (328,514 | ) | (366,273 | ) | (203,316 | ) | ||||||||
Prepayments
|
(845,838 | ) | (499,255 | ) | (899,110 | ) | (499,090 | ) | ||||||||
Restricted cash
|
75,950 | 44,829 | 51,274 | 28,462 | ||||||||||||
Foreign exchange exposure, net
|
(3,166,079 | ) | (1,868,776 | ) | (3,206,330 | ) | (1,779,812 | ) |
20.
|
Financial instruments (Continued)
|
Book value adjustment
|
07/01/10 to
|
04/01/10 to
|
||||||
Cash Flow Hedge
|
09/30/10
|
09/30/10
|
||||||
Balance at the beginning of period
|
30,239 | - | ||||||
Gains and losses occurred during the period
|
||||||||
Future agreements and commodities swapContratos de futuros e swap de commodities
|
(304,443 | ) | (292,861 | ) | ||||
Forwards exchange agreement (NDF)
|
91,892 | 109,567 | ||||||
Adjustments of reclassification of losses / gains included in the statement of income for the period (sales revenues)
|
(16,857 | ) | (15,875 | ) | ||||
Total effect on the Book Value Adjustment resulting from the cash flow hedge (before deferred income and social contribution taxes)
|
(199,169 | ) | (199,169 | ) | ||||
Effect of deferred income and social contribution taxes to the Book Value Adjustment
|
67,712 | 67,712 | ||||||
(131,457 | ) | (131,457 | ) |
20.
|
Financial instruments (Continued)
|
Price riks: interest derivatives outstanding as of 09/30/10 | ||||||||||||||||||||
Derivative | Purchased/ Sold |
Market | Agreement | Number of Agreements |
Average Price | Notional | Fair Value | |||||||||||||
Swap | Purchased | OTC/Cetip | Fix/Libor 3 Month | 1 | 1.199%/Libor 3 Month | 83.333 | 144.108 | (990 | ) | |||||||||||
Swap | Purchased | OTC/Cetip | Fix/Libor 3 Month | 1 | 1.199%/Libor 3 Month | 166.667 | 288.217 | (1.979 | ) | |||||||||||
250.000 | 432.325 | (2.969 | ) |
20.
|
Financial instruments (Continued)
|
20.
|
Financial instruments (Continued)
|
Effects on net income (*) | |||||||||||||
Risk factor
|
Probable scenario
|
Possible scenario (25%)
|
Remote scenario (50%)
|
||||||||||
Price risk
|
|||||||||||||
Commodity derivatives
|
|||||||||||||
Futures agreements:
|
|||||||||||||
Sale Commitments
|
Increase in sugar price
|
(61,883 | ) | (80,393 | ) | (186,143 | ) | ||||||
Purchase Commitments
|
Decrease in sugar price
|
7,713 | (13,320 | ) | (23,479 | ) | |||||||
Purchase Commitments
|
Decrease in heating oil price
|
4,372 | (8,530 | ) | (15,269 | ) | |||||||
Sale Commitments
|
Increase in hydrated ethanol
|
1 | (238 | ) | (475 | ) | |||||||
Options agreements:
|
|||||||||||||
Call options sold
|
Increase in sugar price
|
(13,674 | ) | (8,196 | ) | (26,995 | ) | ||||||
Put options sold
|
Increase in sugar price
|
7,508 | (5,848 | ) | (6,934 | ) | |||||||
Exchange rate risk
|
|||||||||||||
Exchange rate derivatives
|
|||||||||||||
Futures agreements:
|
|||||||||||||
Sale Commitments
|
R / US exchange rate appreciation
|
407 | (15,586 | ) | (31,166 | ) | |||||||
Purchase Commitments
|
R / US exchange rate depreciation
|
(3,597 | ) | (139,950 | ) | (279,898 | ) | ||||||
Forward agreements:
|
|||||||||||||
Sale Commitments
|
R / US exchange rate appreciation
|
113,186 | (235,990 | ) | (471,981 | ) | |||||||
Purchase Commitments
|
R / US exchange rate depreciation
|
(270 | ) | (1,412 | ) | (2,835 | ) | ||||||
Options agreements:
|
|||||||||||||
Put option purchased
|
R / US exchange rate appreciation
|
32,794 | (32,776 | ) | (32,794 | ) | |||||||
Put option sold
|
R / US exchange rate depreciation
|
(14,001 | ) | (183,513 | ) | (393,806 | ) | ||||||
Interest rate risk
|
|||||||||||||
Interest derivatives
|
|||||||||||||
Swap agreements
|
Libor curve decline
|
(2,969 | ) | (726 | ) | (1,453 | ) |
21.
|
Insurance
|
22.
|
Stock option plan
|
22.
|
Stock option plan (Continued)
|
23.
|
Pension plan
|
23.
|
Pension plan (Continued)
|
24.
|
Information per segment (consolidated)
|
24.
|
Information per segment (consolidated) (Continued)
|
September 30, 2010
|
||||||||||||||||||||
CAA
|
CCL
|
Rumo
|
Adjustments and exclusions
|
Consolidated
|
||||||||||||||||
Balance sheet:
|
||||||||||||||||||||
Property, plant and equipment
|
4,983,323 | 358,631 | 536,446 | - | 5,878,400 | |||||||||||||||
Intangible assets
|
1,436,482 | 1,421,625 | 73,668 | - | 2,931,775 | |||||||||||||||
Financial debt, net
|
(4,742,018 | ) | (493,232 | ) | 82,721 | - | (5,152,529 | ) | ||||||||||||
Other assets and liabilities, net
|
3,698,432 | 616,440 | 29,338 | (2,407,801 | ) | 1,936,409 | ||||||||||||||
Total assets (net of liabilities) allocated per segment (1)
|
5,376,219 | 1,903,464 | 722,173 | (2,407,801 | ) | 5,594,055 |
June 30, 2010
|
||||||||||||||||||||
CAA
|
CCL
|
Rumo
|
Adjustments and exclusions
|
Consolidated
|
||||||||||||||||
Balance sheet:
|
||||||||||||||||||||
Property, plant and equipment
|
5,076,676 | 345,172 | 414,191 | - | 5,836,039 | |||||||||||||||
Intangible assets
|
1,441,150 | 1,406,421 | 73,668 | - | 2,921,239 | |||||||||||||||
Financial debt, net
|
(4,359,675 | ) | (402,847 | ) | (148,002 | ) | - | (4,910,524 | ) | |||||||||||
Other assets and liabilities, net
|
3,009,415 | 533,577 | (43,911 | ) | (2,157,185 | ) | 1,341,896 | |||||||||||||
Total assets (net of liabilities) allocated per segment (1)
|
5,167,566 | 1,882,323 | 295,946 | (2,157,185 | ) | 5,188,650 |
07/01/10 to 09/30/10
|
||||||||||||||||||||
CAA
|
CCL
|
Rumo
|
Adjustments and exclusions
|
Consolidated
|
||||||||||||||||
Statement of income for the period (three months):
|
||||||||||||||||||||
Net operating revenue
|
1,758,491 | 3,017,004 | 144,574 | (203,982 | ) | 4,716,087 | ||||||||||||||
Gross profit
|
479,375 | 205,546 | 44,335 | (792 | ) | 728,464 | ||||||||||||||
Sales, general and administrative expenses
|
(271,651 | ) | (131,409 | ) | (6,860 | ) | 7,803 | (402,117 | ) | |||||||||||
Financial results (2)
|
207,724 | 74,137 | 37,475 | 7,011 | 326,347 | |||||||||||||||
Other operating income (expenses), net
|
174,071 | 15,364 | 1,520 | (7,012 | ) | 183,943 | ||||||||||||||
Other selected information:
|
(7,011 | ) | ||||||||||||||||||
Additions to property plant and equipment and intangible assets
|
238,473 | 33,376 | 127,142 | - | 398,910 | |||||||||||||||
Depreciation and amortization
|
270,867 | 10,674 | 4,886 | - | 286,427 |
24.
|
Information per segment (consolidated) (Continued)
|
04/01/10 to 09/30/10
|
||||||||||||||||||||
CAA
|
CCL
|
Rumo
|
Adjustments and exclusions
|
Consolidated
|
||||||||||||||||
Statement of income for the period (six months):
|
||||||||||||||||||||
Net operating revenue
|
3,032,134 | 5,798,630 | 249,946 | (365,001 | ) | 8,715,709 | ||||||||||||||
Gross profit
|
742,908 | 411,395 | 77,263 | 3,461 | 1,235,027 | |||||||||||||||
Sales, general and administrative expenses
|
(464,795 | ) | (264,894 | ) | (14,895 | ) | 7,052 | (737,532 | ) | |||||||||||
Financial results (2)
|
278,113 | 146,501 | 62,368 | 10,513 | 497,495 | |||||||||||||||
Other operating income (expenses), net
|
171,791 | 10,884 | 9,064 | (10,126 | ) | 181,613 | ||||||||||||||
Other selected information:
|
||||||||||||||||||||
Additions to property plant and equipment and intangible assets
|
700,014 | 48,226 | 251,074 | - | 999,314 | |||||||||||||||
Depreciation and amortization
|
440,036 | 26,923 | 8,659 | - | 475,618 |
07/01/09 to 09/30/09
|
||||||||||||||||||||
CAA
|
CCL
|
Rumo
|
Adjustments and exclusions
|
Consolidated
|
||||||||||||||||
Statement of income for the period (three months):
|
||||||||||||||||||||
Net operating revenue
|
1,212,281 | 2,412,031 | 42,970 | (91,946 | ) | 3,575,336 | ||||||||||||||
Gross profit
|
333,105 | 183,770 | 10,825 | (3,868 | ) | 523,832 | ||||||||||||||
Sales, general and administrative expenses
|
(219,495 | ) | (107,217 | ) | (4,663 | ) | 3,868 | (327,507 | ) | |||||||||||
Financial results (2)
|
113,610 | 76,553 | 6,162 | - | 196,325 | |||||||||||||||
Other operating income (expenses), net
|
1,532 | 739 | 275 | (26 | ) | 2,520 | ||||||||||||||
Other selected information:
|
||||||||||||||||||||
Additions to property plant and equipment and intangible assets
|
351,366 | 7,729 | - | - | 359,095 | |||||||||||||||
Depreciation and amortization
|
144,265 | 9,053 | 3,487 | - | 156,805 |
04/01/09 to 09/30/09
|
||||||||||||||||||||
CAA
|
CCL
|
Rumo
|
Adjustments and exclusions
|
Consolidated
|
||||||||||||||||
Statement of income for the period (six months):
|
||||||||||||||||||||
Net operating revenue
|
2,417,490 | 4,856,748 | 82,225 | (215,024 | ) | 7,141,439 | ||||||||||||||
Gross profit
|
505,035 | 370,745 | 23,710 | (7,973 | ) | 891,517 | ||||||||||||||
Sales, general and administrative expenses
|
(408,319 | ) | (217,909 | ) | (8,106 | ) | 7,973 | (626,361 | ) | |||||||||||
Financial results (2)
|
96,716 | 152,836 | 15,604 | - | 265,156 | |||||||||||||||
Other operating income (expenses), net
|
5,260 | 94,881 | (25,111 | ) | (26 | ) | 75,004 | |||||||||||||
Other selected information:
|
||||||||||||||||||||
Additions to property plant and equipment and intangible assets
|
759,748 | 19,258 | 707 | - | 779,713 | |||||||||||||||
Depreciation and amortization
|
301,500 | 17,994 | 7,228 | - | 326,722 |
07/01/2010 to 30/09/2010
|
07/01/2009 to 30/09/2009
|
04/01/2010 to 30/09/2010
|
04/01/2009 to 30/09/2009
|
|||||||||||||
CAA
|
||||||||||||||||
Sugar
|
1,106,981 | 775,608 | 1,936,312 | 1,450,010 | ||||||||||||
Ethanol
|
532,416 | 327,768 | 889,269 | 807,232 | ||||||||||||
Cogeneration
|
81,454 | 38,600 | 136,826 | 67,900 | ||||||||||||
Other
|
37,640 | 70,305 | 60,727 | 92,348 | ||||||||||||
1,758,491 | 1,212,281 | 3,032,134 | 2,417,490 | |||||||||||||
CCL
|
||||||||||||||||
Fuels
|
2,795,669 | 2,223,165 | 5,354,772 | 4,498,679 | ||||||||||||
Lubricants
|
204,593 | 170,856 | 406,251 | 321,228 | ||||||||||||
Other
|
16,742 | 18,010 | 37,607 | 36,841 | ||||||||||||
3,017,004 | 2,412,031 | 5,798,630 | 4,856,748 | |||||||||||||
Rumo
|
||||||||||||||||
Lifting
|
38,830 | 41,348 | 73,837 | 79,522 | ||||||||||||
Freight
|
98,240 | 1,622 | 168,518 | 2,703 | ||||||||||||
Other
|
7,504 | - | 7,591 | - | ||||||||||||
144,574 | 42,970 | 249,946 | 82,225 | |||||||||||||
Adjustments and exclusions
|
(203,982 | ) | (91,946 | ) | (365,001 | ) | (215,024 | ) | ||||||||
4,716,087 | 3,575,336 | 8,715,709 | 7,141,439 |
09/30/2010
|
09/30/2009
|
|||||||
Brazil
|
60.02 | % | 52.10 | % | ||||
Europe
|
34.84 | % | 29.37 | % | ||||
Middle East and Asia
|
1.59 | % | 3.04 | % | ||||
North America
|
1.15 | % | 14.02 | % | ||||
Latin America (except Brazil)
|
0.11 | % | 1.46 | % | ||||
Other
|
2.29 | % | 0.01 | % | ||||
Total
|
100.00 | % | 100.00 | % |
25.
|
Subsequent events
|
COSAN LIMITED
|
||||||
Date:
|
November 12, 2010
|
By:
|
/s/ Marcelo Eduardo Martins
|
|||
Name:
|
Marcelo Eduardo Martins
|
|||||
Title:
|
Chief Financial Officer and Investor Relations Officer
|