Form 20-F
|
X
|
Form 40-F
|
Yes
|
No
|
X
|
Yes
|
No
|
X
|
Item
|
|
1.
|
Cosan Limited Quarterly Information (ITR) as at December 31, 2012 and report on review of quarterly information
|
Cosan Limited
Quarterly Information (ITR) as at
December 31, 2012 and report
on review of quarterly information
|
||
Independent auditor’s report on review of quarterly information
|
3 - 4
|
Statements of financial position
|
5
|
Statements of income
|
6
|
Statements of comprehensive income
|
7
|
Statements of changes in shareholder’s equity
|
8 - 9
|
Statements of cash flows
|
10 - 11
|
Notes to quarterly information
|
12 - 74
|
Independent auditor’s report on review of quarterly information (Prior period)
|
75 - 76
|
PricewaterhouseCoopers
|
Valdir Augusto de Assunção
|
Auditores Independentes
|
Contador CRC 1SP135319/O-9
|
CRC 2SP000160/O-5 “F”
|
December 31,
|
March 31,
|
December 31,
|
March 31,
|
||||||||||
Assets
|
2012
|
2012
|
Liabilities
|
2012
|
2012
|
||||||||
Current
|
Current
|
||||||||||||
Cash and cash equivalents (Note 4)
|
2,331,178
|
1,654,146
|
Current portion of long-term debt (Note 17)
|
1,843,084
|
540,237
|
||||||||
Restricted cash (Note 5)
|
90,923
|
94,268
|
Derivatives (Note 25)
|
14,469
|
9,611
|
||||||||
Accounts receivable (Note 7)
|
1,857,291
|
963,587
|
Accounts payable
|
1,449,504
|
606,029
|
||||||||
Derivatives (Note 25)
|
115,090
|
19,590
|
Salaries payable
|
257,127
|
183,660
|
||||||||
Inventory (Note 8)
|
1,706,626
|
748,150
|
Income tax payable (Note 18)
|
182,177
|
11,973
|
||||||||
Related parties (Note 10)
|
183,053
|
678,374
|
Taxes payable (Note 18)
|
241,041
|
229,746
|
||||||||
Advances to suppliers
|
217,368
|
159,028
|
Dividends payable
|
27,234
|
9,725
|
||||||||
Income tax (Note 9)
|
141,319
|
107,561
|
Related parties (Note 10)
|
140,012
|
175,488
|
||||||||
Recoverable taxes (Note 9)
|
332,395
|
217,535
|
Deferred revenue
|
40,390
|
38,040
|
||||||||
Other financial assets (Note 6)
|
-
|
40,080
|
Other current liabilities
|
311,382
|
269,954
|
||||||||
Dividends receivable
|
-
|
861
|
|||||||||||
Other credits
|
96,509
|
70,400
|
4,506,420
|
2,074,463
|
|||||||||
7,071,752
|
4,753,580
|
Non current
|
|||||||||||
Long term debts (Note 17)
|
10,025,146
|
4,659,152
|
|||||||||||
Non current
|
Taxes payable (Note 18)
|
974,135
|
1,202,624
|
||||||||||
Accounts receivables (Note 7)
|
212,949
|
81,627
|
Provision for judicial demands (Note 20)
|
1,133,948
|
1,051,677
|
||||||||
Deferred Income tax and social contribution (Note 19)
|
405,827
|
543,024
|
Related parties (Note 10)
|
372,366
|
389,718
|
||||||||
Advances to suppliers
|
41,375
|
21,865
|
Pension (Note 26)
|
324,264
|
37,312
|
||||||||
Related parties (Note 10)
|
720,550
|
753,153
|
Deferred Income tax (Note 19)
|
3,516,212
|
2,443,430
|
||||||||
Recoverable taxes (Note 9)
|
127,829
|
111,856
|
Deferred revenue
|
180,016
|
196,260
|
||||||||
Judicial deposits (Note 20)
|
542,130
|
509,235
|
Other non-current liabilities
|
568,913
|
631,860
|
||||||||
Other financial assets (Note 6)
|
665,318
|
790,402
|
|||||||||||
Financial instruments
|
125,768
|
-
|
17,095,000
|
10,612,033
|
|||||||||
Other non current asset
|
424,547
|
417,107
|
|||||||||||
Equity method investments (Note 12)
|
190,144
|
419,029
|
Equity (Note 21)
|
||||||||||
Investment property (Note 13)
|
2,420,685
|
-
|
Common Stock
|
5,328
|
5,328
|
||||||||
Biological assets (Note 14)
|
950,594
|
968,023
|
Capital reserve
|
3,739,926
|
3,635,308
|
||||||||
Property, plant and equipment (Note 15)
|
7,016,528
|
7,866,963
|
Accumulated earnings
|
2,124,471
|
1,936,687
|
||||||||
Intangible assets (Note 16)
|
13,955,115
|
4,932,255
|
|||||||||||
Equity attributable to owners of the Company
|
5,869,725
|
5,577,323
|
|||||||||||
27,799,359
|
17,414,539
|
||||||||||||
Equity attributable to non-controlling interests
|
7,399,966
|
3,904,300
|
|||||||||||
Total equity
|
13,269,691
|
9,481,623
|
|||||||||||
Total Assets
|
34,871,111
|
22,168,119
|
Total liabilities and equity
|
34,871,111
|
22,168,119
|
(Amended)
|
||||||||||||||||
Quarterly ended
|
Nine-month period ended
|
|||||||||||||||
12.31.2012 | 12.31.2011 | 12.31.2012 | 12.31.2011 | |||||||||||||
Net sales (Note 22)
|
8,397,096 | 6,070,654 | 21,554,967 | 17,795,752 | ||||||||||||
Cost of goods sold
|
(7,339,915 | ) | (5,476,229 | ) | (19,251,523 | ) | (15,918,475 | ) | ||||||||
Gross profit
|
1,057,181 | 594,425 | 2,303,444 | 1,877,277 | ||||||||||||
Selling
|
(395,389 | ) | (254,981 | ) | (862,575 | ) | (780,962 | ) | ||||||||
General and administrative
|
(256,461 | ) | (144,503 | ) | (592,441 | ) | (449,291 | ) | ||||||||
Other, net (Note 24)
|
139,917 | 29,543 | 203,553 | 54,785 | ||||||||||||
Gain on the de-recognition of subsidiaries to form the JVs
|
- | - | - | 2,853,057 | ||||||||||||
Operations income / (expenses)
|
(511,933 | ) | (369,941 | ) | (1,251,463 | ) | 1,677,589 | |||||||||
Income before financial results, equity income of associates and income taxes
|
545,248 | 224,484 | 1,051,981 | 3,554,866 | ||||||||||||
Equity income of associates (Note 12)
|
3,192 | 11 | 64,964 | 639 | ||||||||||||
Financial expense (Note 23)
|
(232,657 | ) | (138,549 | ) | (797,215 | ) | (724,809 | ) | ||||||||
Financial income (Note 23)
|
105,500 | 67,598 | 350,061 | 269,294 | ||||||||||||
(123,965 | ) | (70,940 | ) | (382,190 | ) | (454,876 | ) | |||||||||
Income before income tax
|
421,283 | 153,544 | 669,791 | 3,099,990 | ||||||||||||
Income taxes
|
||||||||||||||||
Current
|
(110,532 | ) | 10,868 | (208,753 | ) | (96,930 | ) | |||||||||
Deferred
|
(17,556 | ) | (69,514 | ) | 120,757 | (1,013,227 | ) | |||||||||
(128,088 | ) | (58,646 | ) | (87,996 | ) | (1,110,157 | ) | |||||||||
Net income for the period from continuing operations
|
293,195 | 94,898 | 581,795 | 1,989,833 | ||||||||||||
Net income from discontinued operations
|
137,449 | 9,436 | 142,286 | 57,215 | ||||||||||||
430,644 | 104,334 | 724,081 | 2,047,048 | |||||||||||||
Net income attributable to non-controlling shareholders
|
(235,674 | ) | (48,160 | ) | (382,636 | ) | (968,508 | ) | ||||||||
Net income attributable to owners of the company
|
194,970 | 56,174 | 341,445 | 1,078,540 | ||||||||||||
Earnings per share
|
||||||||||||||||
Continued operations
|
R$ 0.72 | R$ 0.21 | R$ 1.26 | R$ 3.98 | ||||||||||||
Discontinued operations
|
R$ 0.51 | R$ 0.03 | R$ 0.53 | R$ 0.21 |
Quarterly ended
|
Nine-month period ended
|
|||||||||||||||
12.31.2012 | 12.31.2011 | 12.31.2012 | 12.31.2011 | |||||||||||||
Net Income for the period
|
430,644 | 104,334 | 724,081 | 2,047,048 | ||||||||||||
Other comprehensive income (loss)
|
||||||||||||||||
Cumulative translation adjustment
|
2,460 | 3,402 | (2,811 | ) | 16,502 | |||||||||||
Net cash flow hedge and derivatives effects
|
4,176 | 59,711 | 66,418 | 174,364 | ||||||||||||
Investment property Fair Value adjustment
|
- | - | 193,301 | - | ||||||||||||
Other
|
86 | - | 382 | - | ||||||||||||
Income tax effects
|
(1,449 | ) | (20,302 | ) | (25,278 | ) | (59,284 | ) | ||||||||
Other comprehensive income for the period, net of tax
|
5,273 | 42,811 | 232,012 | 131,582 | ||||||||||||
Total comprehensive income for the period
|
435,917 | 147,145 | 956,093 | 2,178,630 | ||||||||||||
Attributed to:
|
||||||||||||||||
Owners of the company
|
197,927 | 81,166 | 480,022 | 1,163,668 | ||||||||||||
Non-controlling interests
|
237,990 | 65,979 | 476,071 | 1,014,962 |
Capital reserve
|
||||||||||||||||||||||||||||
Additional
|
Other
|
Non-
|
||||||||||||||||||||||||||
Common
|
paid in
|
components
|
Retained
|
controlling
|
Total
|
|||||||||||||||||||||||
stock
|
capital
|
of equity
|
earnings
|
Total
|
interests
|
equity
|
||||||||||||||||||||||
March 31, 2012
|
5,328 | 3,841,917 | (206,609 | ) | 1,936,687 | 5,577,323 | 3,904,300 | 9,481,623 | ||||||||||||||||||||
Net income for the period
|
- | - | - | 341,445 | 341,445 | 382,636 | 724,081 | |||||||||||||||||||||
Destinations
|
||||||||||||||||||||||||||||
Cumulative translation adjustment
|
- | - | (7,896 | ) | - | (7,896 | ) | 5,085 | (2,811 | ) | ||||||||||||||||||
Hedge Accounting
|
- | - | 27,311 | - | 27,311 | 16,525 | 43,836 | |||||||||||||||||||||
Investment Property
|
- | - | 118,832 | - | 118,832 | 71,903 | 190,735 | |||||||||||||||||||||
Adjustments from to impact recorded directly in equity of subsidiary
|
- | - | 157 | - | 157 | 95 | 252 | |||||||||||||||||||||
Stock options exercised
|
- | 9,143 | - | - | 9,143 | 5,532 | 14,675 | |||||||||||||||||||||
Dividends - non-controlling shareholders
|
- | (1,295 | ) | - | - | (1,295 | ) | 1,295 | - | |||||||||||||||||||
Corporate reorganization - Raízen Group
|
- | 35,618 | - | - | 35,618 | 21,552 | 57,170 | |||||||||||||||||||||
Share based compensation
|
- | 6,213 | - | - | 6,213 | 3,759 | 9,972 | |||||||||||||||||||||
Acquisition of non-controlling interest
|
- | (2,859 | ) | - | - | (2,859 | ) | (79,641 | ) | (82,500 | ) | |||||||||||||||||
Acquisition of a new business by Raízen Combustíveis
|
- | - | - | - | - | 11,622 | 11,622 | |||||||||||||||||||||
Business combination - Comgás
|
- | (63,057 | ) | - | - | (63,057 | ) | 1,844,139 | 1,781,082 | |||||||||||||||||||
Acquisition of treasury shares
|
- | (17,250 | ) | - | - | (17,250 | ) | - | (17,250 | ) | ||||||||||||||||||
Business combination - Radar
|
- | (299 | ) | - | - | (299 | ) | 1,491,299 | 1,491,000 | |||||||||||||||||||
Business combination - Logispot non-controlling interest
|
- | - | - | - | - | (32,872 | ) | (32,872 | ) | |||||||||||||||||||
Non-controlling interest capital increase – Sabbá
|
- | - | - | - | - | 2,462 | 2,462 | |||||||||||||||||||||
Dividends
|
- | - | - | (153,661 | ) | (153,661 | ) | (249,725 | ) | (403,386 | ) | |||||||||||||||||
December 31, 2012
|
5,328 | 3,808,131 | (68,205 | ) | 2,124,471 | 5,869,725 | 7,399,966 | 13,269,691 |
Capital reserve
|
||||||||||||||||||||||||||||
Additional
|
Other
|
Non-
|
||||||||||||||||||||||||||
Common
|
paid in
|
components
|
Retained
|
controlling
|
Total
|
|||||||||||||||||||||||
stock
|
capital
|
of equity
|
earnings
|
Total
|
interests
|
equity
|
||||||||||||||||||||||
March 31, 2011
|
5,328 | 3,943,881 | (275,663 | ) | 887,336 | 4,560,882 | 2,767,815 | 7,328,697 | ||||||||||||||||||||
Hedge accounting
|
- | - | 31,092 | - | 31,092 | 18,742 | 49,834 | |||||||||||||||||||||
Equity adjustment - deconsolidation of subsidiaries contributed to joint ventures
|
- | - | 40,563 | - | 40,563 | 24,683 | 65,246 | |||||||||||||||||||||
Cumulative translation adjustments
|
- | - | 12,620 | - | 12,620 | 3,882 | 16,502 | |||||||||||||||||||||
Share-based compensation
|
- | 2,999 | - | - | 2,999 | 1,801 | 4,800 | |||||||||||||||||||||
Change in non-controlling interest upon formation of JV
|
- | - | - | - | - | 9,036 | 9,036 | |||||||||||||||||||||
Acquisition of treasury shares
|
- | (109,394 | ) | - | - | (109,394 | ) | - | (109,394 | ) | ||||||||||||||||||
Repurchase of subsidiaries' shares from non-controlling shareholders
|
- | (2,584 | ) | - | - | (2,584 | ) | (45,672 | ) | (48,256 | ) | |||||||||||||||||
Net income for the period
|
- | - | - | 1,078,540 | 1,078,540 | 968,508 | 2,047,048 | |||||||||||||||||||||
Rumo corporate reorganization
|
- | (1,989 | ) | - | - | (1,989 | ) | 77,780 | 75,791 | |||||||||||||||||||
Non-controlling interest in subsidiaries
|
- | (604 | ) | - | - | (604 | ) | 5,845 | 5,241 | |||||||||||||||||||
Supplementary dividends
|
- | - | - | (141,001 | ) | (141,001 | ) | - | (141,001 | ) | ||||||||||||||||||
Dividends to non-controlling shareholders
|
- | - | - | - | - | (5,231 | ) | (5,231 | ) | |||||||||||||||||||
December 31, 2011
|
5,328 | 3,832,309 | (191,388 | ) | 1,824,875 | 5,471,124 | 3,827,189 | 9,298,313 |
(Amended)
|
||||||||||||||||
Quarterly ended
|
Nine-month period ended
|
|||||||||||||||
12.31.2012 | 12.31.2011 | 12.31.2012 | 12.31.2011 | |||||||||||||
Cash flow from operating activities
|
||||||||||||||||
Income before taxes on income
|
421,284 | 153,515 | 669,791 | 3,099,990 | ||||||||||||
Adjustments to reconcile net income to cash from operating activities:
|
||||||||||||||||
Depreciation and amortization
|
455,911 | 254,066 | 1,092,627 | 922,712 | ||||||||||||
Biological asset
|
21,872 | 19,989 | 42,788 | 37,845 | ||||||||||||
Equity pick-up of investees / associates
|
(3,192 | ) | 19 | (64,964 | ) | (639 | ) | |||||||||
Gains on disposals assets
|
(55,968 | ) | (27,631 | ) | (97,599 | ) | (22,089 | ) | ||||||||
Stock options
|
3,323 | 4,800 | 9,971 | 4,800 | ||||||||||||
Change in fair value of investment properties
|
(85,915 | ) | - | (85,915 | ) | - | ||||||||||
Provision for contingencies
|
(1,245 | ) | 24,962 | 33,278 | 69,428 | |||||||||||
Indexation charges, interest and exchange gains/losses, net
|
158,764 | 135,389 | 487,000 | 677,460 | ||||||||||||
Effect of the formation of Joint Ventures
|
- | - | - | (2,853,057 | ) | |||||||||||
Other
|
36,590 | (4,569 | ) | 50,009 | 12,275 | |||||||||||
951,424 | 560,540 | 2,136,986 | 1,948,725 | |||||||||||||
Changes in assets and liabilities:
|
||||||||||||||||
Accounts receivable
|
(133,295 | ) | (52,501 | ) | (215,820 | ) | (261,444 | ) | ||||||||
Restricted cash
|
(2,306 | ) | (35,511 | ) | 4,893 | 85,668 | ||||||||||
Inventory
|
(126,568 | ) | (29,628 | ) | (662,328 | ) | (643,477 | ) | ||||||||
Recoverable taxes
|
(8,160 | ) | 19,916 | (58,239 | ) | (5,012 | ) | |||||||||
Related parties
|
(69,453 | ) | (109,768 | ) | (63,648 | ) | (1,738,553 | ) | ||||||||
Advances to suppliers
|
26,530 | 21,579 | 47,847 | (82,325 | ) | |||||||||||
Accounts payable
|
(72,143 | ) | 7,299 | 93,305 | 367,794 | |||||||||||
Salaries payable
|
(23,974 | ) | (33,111 | ) | (5,011 | ) | 81,237 | |||||||||
Provision for contingencies
|
796 | 25,899 | (8,126 | ) | 49,504 | |||||||||||
Financial instruments
|
1,492 | (4,381 | ) | 27,165 | (145,623 | ) | ||||||||||
Tax payable
|
(105,295 | ) | (38,254 | ) | (251,043 | ) | 740,318 | |||||||||
Other
|
118,476 | (76,914 | ) | 59,577 | 298,883 | |||||||||||
Cash generated from operations
|
557,524 | 255,165 | 1,105,558 | 695,695 | ||||||||||||
Cash flow from investing activities
|
||||||||||||||||
Acquisitions net of cash acquired
|
(3,093,898 | ) | (853 | ) | (3,191,383 | ) | (99,903 | ) | ||||||||
Cash contributed - formation of Raízen
|
- | - | - | (173,116 | ) | |||||||||||
Dividends received
|
191,426 | - | 191,426 | - | ||||||||||||
Purchases of property, plant and equipment, software and intangible assets
|
(423,979 | ) | (352,060 | ) | (979,291 | ) | (1,081,156 | ) | ||||||||
Sugar-cane planting and growing costs
|
(131,487 | ) | (101,228 | ) | (368,955 | ) | (442,012 | ) | ||||||||
Proceeds from sale of property, plant and equipment intangible and investments
|
427,309 | 53,832 | 577,063 | 96,114 | ||||||||||||
Cash reclassified from discontinued operations
|
- | 39,361 | (29,834 | ) | 81,648 | |||||||||||
Cash (used in) investing activities
|
(3,030,629 | ) | (360,948 | ) | (3,800,974 | ) | (1,618,425 | ) |
(Amended)
|
||||||||||||||||
Quarterly ended
|
Nine-month period ended
|
|||||||||||||||
12.31.2012 | 12.31.2011 | 12.31.2012 | 12.31.2011 | |||||||||||||
Cash flow from financing activities
|
||||||||||||||||
Loans and financing raised
|
3,515,463 | 335,852 | 4,205,845 | 2,100,739 | ||||||||||||
Payments of loans and financing
|
(342,105 | ) | (318,433 | ) | (909,020 | ) | (931,957 | ) | ||||||||
Treasury shares
|
- | (105,811 | ) | (17,247 | ) | (160,237 | ) | |||||||||
Dividends paid
|
(335,245 | ) | (4,854 | ) | (569,434 | ) | (233,020 | ) | ||||||||
Stock option exercised
|
14,675 | - | 14,675 | - | ||||||||||||
Non-controlling shareholders capital subscribed in jointly controlled entities
|
52,417 | - | 648,306 | 139,925 | ||||||||||||
Cash provided by financing activities
|
2,905,205 | (93,246 | ) | 3,373,125 | 915,450 | |||||||||||
Increase (decrease) in cash and cash equivalents
|
432,100 | (199,029 | ) | 677,709 | (7,280 | ) | ||||||||||
Cash and cash equivalents at beginning of period
|
1,898,815 | 1,482,872 | 1,654,147 | 1,271,780 | ||||||||||||
Effects of exchange rate changes on cash and cash equivalent
|
263 | (479 | ) | (678 | ) | 18,864 | ||||||||||
Cash and cash equivalents at end of period
|
2,331,178 | 1,283,364 | 2,331,178 | 1,283,364 | ||||||||||||
Supplemental cash flow information
|
||||||||||||||||
Interest paid
|
91,761 | 51,931 | 245,073 | 203,754 | ||||||||||||
Income taxes paid
|
80,294 | 31,018 | 138,511 | 129,854 |
2
|
Summary of significant accounting policies
|
a.
|
Basis of preparation
|
b.
|
Basis of consolidation
|
Percentage
|
||||||||
December 31, 2012
|
March 31, 2012
|
|||||||
Direct interest subsidiary
|
||||||||
Cosan S.A. Indústria e Comércio
|
62.30 | 62.30 | ||||||
Interest of Cosan S.A. Indústria e Comércio in its subsidiaries and jointly controlled entities
|
||||||||
Subsidiaries
|
||||||||
Administração de Participações Aguassanta Ltda.
|
65.00 | 91.50 | ||||||
Bioinvestments Negócios e Participações S.A.
|
65.00 | 91.50 | ||||||
Vale da Ponte Alta S.A.
|
65.00 | 91.50 | ||||||
Águas da Ponte Alta S.A.
|
65.00 | 91.50 | ||||||
Proud Participações S.A.
|
65.00 | 100.00 | ||||||
Radar II Propriedades Agrícolas S.A.
|
65.00 | - | ||||||
Radar Propriedades Agrícolas S.A. (6)
|
29.50 | - | ||||||
Nova Agrícola Ponte Alta S.A. (6)
|
29.50 | - | ||||||
Terras da Ponte Alta S.A. (6)
|
29.50 | - | ||||||
Nova Santa Barbara Agrícola S.A. (6)
|
29.50 | - | ||||||
Nova Amaralina S.A. Propriedades Agrícolas (6)
|
29.50 | - | ||||||
Cosan US, Inc.
|
100.00 | - | ||||||
Cosan Biomassa S.A.
|
100.00 | - | ||||||
Cosan Lubes Investments Limited
|
100.00 | - | ||||||
Comma Oil Chemicals
|
100.00 | - | ||||||
Companhia de Gás de São Paulo - Comgás
|
60.05 | - | ||||||
Cosan Overseas Limited
|
100.00 | 100.00 | ||||||
Pasadena Empreendimentos e Participações S.A.
|
100.00 | 100.00 | ||||||
Cosan Cayman Finance Limited
|
100.00 | 100.00 | ||||||
Cosan Cayman II Limited
|
100.00 | 100.00 | ||||||
Cosan Lubrificantes e Especialidades S.A.
|
100.00 | 100.00 | ||||||
CCL Cayman Finance Limited
|
100.00 | 100.00 | ||||||
Copsapar Participações S.A.
|
100.00 | 90.00 | ||||||
Novo Rumo Logística S.A.
|
100.00 | 92.90 | ||||||
Handson Participações S.A.
|
- | 100.00 | ||||||
Docelar Alimentos e Bebidas S.A.
|
- | 99.90 | ||||||
Rumo Logística Operadora Multimodal S.A. (former Cosan Operadora Portuária S.A.)
|
75.00 | 69.67 | ||||||
Logispot Armazéns Gerais S.A. (5)
|
38.25 | 35.53 | ||||||
Stallion S.A.
|
100.00 | 100.00 | ||||||
Jointly-Controlled entities
|
||||||||
Raízen S.A. (1)
|
50.00 | 50.00 | ||||||
Raízen Energia Participações S.A. (1) (2) (3)
|
- | 50.00 | ||||||
Raízen Energia S.A. (1) (2)
|
50.00 | - | ||||||
Raízen Combustíveis S.A. (1) (2)
|
50.00 | 50.00 | ||||||
Iputi Empreendimentos e Participações S.A. (1) (4)
|
- | 50.00 |
(1)
|
Company jointly-controlled with Shell.
|
(2)
|
Represents voting and economic interest. Cosan S.A. holds 50% plus one of the common stock of Raízen Energia, and 50% minus one common stock of Raízen Combustíveis.
|
(3)
|
Incorporated in Raizen Energia SA on November 30, 2012.
|
(4)
|
Alienated in June 1, 2012.
|
(5)
|
Our subsidiary Rumo owns 51% of interest.
|
(6)
|
See details related to the acquisition in note 11.
|
c.
|
New IFRS and IFRIC Interpretations Committee (Financial Reporting Interpretations of IASB) applicable to the quarterly information
|
·
|
IFRS 9 - Financial Instruments: Classification and Measurement
|
·
|
IFRS 10 - Consolidated Financial Statements
|
·
|
IFRS 11 - Joint Arrangements
|
·
|
IFRS 12 - Disclosure of Involvement with Other Entities
|
·
|
IFRS 13 - Fair Value Measurement
|
·
|
IAS 28 - Investments in Associates and Joint Ventures (revised in 2011)
|
d.
|
Reissuance of the Quarterly Financial Information
|
·
|
Reclassification of discontinued operations
|
Income statement, nine-month period ended December 31, 2012 | ||||||||||||
As issued
|
Reclassification
|
Adjusted
|
||||||||||
Other, net
|
381,371 | (177,818 | ) | 203,553 | ||||||||
Income before income tax
|
847,609 | (177,818 | ) | 669,791 | ||||||||
Net income for the period from continuing operations
|
719,244 | (137,449 | ) | 581,795 | ||||||||
Net income from discontinued operations
|
4,837 | 137,449 | 142,286 | |||||||||
Net income attributable to owners of the company
|
341,445 | - | 341,445 |
Income statement for the Nine-month period ended December 31, 2011 | ||||||||||||
As issued
|
Reclassification
|
Adjusted
|
||||||||||
Gross profit
|
1,989,730 | (112,453 | ) | 1,877,277 | ||||||||
Equity income of associates
|
639 | - | 639 | |||||||||
Income before income tax
|
3,147,299 | (47,309 | ) | 3,099,990 | ||||||||
Net income for the period from continuing operations
|
2,047,048 | (57,215 | ) | 1,989,833 | ||||||||
Net income from discontinued operations
|
- | 57,215 | 57,215 | |||||||||
Net income attributable to owners of the company
|
1,078,540 | - | 1,078,540 |
·
|
Other
|
Statements of financial position, December 31, 2012 | ||||||||||||
|
As issued
|
Reclassification
|
Adjusted
|
|||||||||
Current assets
|
||||||||||||
Income tax
|
- | 141,319 | 141,319 | |||||||||
Recoverable taxes
|
473,714 | (141,319 | ) | 332,395 | ||||||||
Non current assets
|
||||||||||||
Income tax payable
|
- | 182,177 | 182,177 | |||||||||
Taxes payable
|
423,218 | (182,177 | ) | 241,041 |
Statements of financial position, December 31, 2011 | ||||||||||||
|
As issued
|
Reclassification
|
Adjusted
|
|||||||||
Current assets
|
||||||||||||
Income tax
|
- | 141,319 | 141,319 | |||||||||
Recoverable taxes
|
325,096 | (141,319 | ) | 183,777 | ||||||||
Non current assets
|
||||||||||||
Income tax payable
|
- | 182,177 | 182,177 | |||||||||
Taxes payable
|
241,719 | (182,177 | ) | 59,542 |
3
|
Segment information
|
(a)
|
Segment information
|
(i)
|
Raízen Energia: production and marketing of a variety of products derived from sugar cane, including raw sugar (VHP), anhydrous and hydrated ethanol, and activities related to energy cogeneration from sugarcane bagasse. In addition, this segment holds interests in companies engaged in research and development on new technologies.
|
(ii)
|
Raízen Combustíveis: distribution and marketing of fuels and lubricants, mainly through a franchised network of service stations under the brand "Shell" and "Esso" throughout Brazil.
|
(iii)
|
Radar: buying, selling and leasing of agricultural land for sugarcane plants and grains.
|
(iv)
|
Rumo: logistics services for transport, storage and port lifting, mainly for sugar products.
|
(v)
|
Comgás: distribution of piped natural gas in part of the territory of the State of São Paulo (approximately 180 municipalities, including the region called Greater São Paulo) to customers in the industrial, residential, commercial, automotive, thermogeneration and cogeneration sectors.
|
(vi)
|
Cosan’s other business: sale and distribution of lubricants and other investments, in addition to the corporate activities of the Company.
|
(vii)
|
Cosan Alimentos: sale of food, mainly, of sugar in the retail under the brands "União" and "Da Barra", whose participation was sold on October 24, 2012, as described (Note 1).
|
Quarterly ended December 31, 2012
|
||||||||||||||||||||||||||||||||||||||||||||
Raízen
|
Raízen
|
Cosan's
|
Elimination
|
Other
|
Combined
|
|||||||||||||||||||||||||||||||||||||||
Energia
|
Combustíveis
|
Radar
|
Comgás
|
other
|
50% |
adjustments and
|
continuing
|
Discontinued
|
Consolidated
|
|||||||||||||||||||||||||||||||||||
(*) | (*) | (**) |
Rumo
|
(***) |
business
|
Raízen
|
eliminations
|
operations
|
operation
|
(Amended)
|
||||||||||||||||||||||||||||||||||
Income statement:
|
||||||||||||||||||||||||||||||||||||||||||||
Net sale
|
2,605,413 | 11,383,783 | 15,569 | 221,567 | 951,245 | 377,934 | (6,994,599 | ) | (163,816 | ) | 8,397,096 | - | 8,397,096 | |||||||||||||||||||||||||||||||
Domestic market
|
983,293 | 11,383,783 | 15,568 | 196,778 | 951,245 | 239,868 | (6,183,539 | ) | (163,815 | ) | 7,423,181 | - | 7,423,181 | |||||||||||||||||||||||||||||||
External market
|
1,622,120 | - | - | 24,791 | - | 138,066 | (811,060 | ) | - | 973,917 | - | 973,917 | ||||||||||||||||||||||||||||||||
Gross profit
|
576,579 | 610,536 | 15,568 | 100,133 | 245,307 | 102,616 | (593,558 | ) | - | 1,057,181 | - | 1,057,181 | ||||||||||||||||||||||||||||||||
Selling, general and administrative expenses
|
(309,328 | ) | (363,045 | ) | (6,118 | ) | (15,202 | ) | (165,446 | ) | (128,896 | ) | 336,185 | - | (651,850 | ) | - | (651,850 | ) | |||||||||||||||||||||||||
Other income (expenses)
|
10,235 | 114,134 | 86,917 | (3,856 | ) | (863 | ) | (4,465 | ) | (62,185 | ) | - | 139,917 | 177,818 | 317,735 | |||||||||||||||||||||||||||||
Financial result, net
|
(83,052 | ) | 7,561 | 221 | (67 | ) | (13,676 | ) | (75,888 | ) | 37,744 | - | (127,157 | ) | - | (127,157 | ) | |||||||||||||||||||||||||||
Income tax and social contribution
|
(67,167 | ) | (109,053 | ) | (6,338 | ) | (26,816 | ) | 1,102 | (7,925 | ) | 88,109 | - | (128,088 | ) | (40,369 | ) | (168,457 | ) | |||||||||||||||||||||||||
Net income attributable to owners of the Company (****)
|
123,707 | 252,803 | 90,252 | 54,814 | 66,424 | 47,026 | (188,254 | ) | (389,251 | ) | 57,521 | 137,449 | 194,970 | |||||||||||||||||||||||||||||||
Other selected data:
|
||||||||||||||||||||||||||||||||||||||||||||
Addition PP&E, intangible and biological assets (cash)
|
499,433 | 165,803 | 39 | 79,320 | 119,826 | 23,664 | (332,619 | ) | - | 555,466 | - | 555,466 | ||||||||||||||||||||||||||||||||
Depreciation and amortization (including biological assets non cash effect)
|
556,237 | 131,041 | 221 | 17,806 | 78,112 | 16,133 | (343,639 | ) | - | 455,911 | - | 455,911 |
Nine-month period ended December 31, 2012
|
||||||||||||||||||||||||||||||||||||||||||||
Raízen
|
Raízen
|
Cosan's
|
Elimination
|
Other
|
Combined
|
|||||||||||||||||||||||||||||||||||||||
Energia
|
Combustíveis
|
Radar
|
Comgás
|
other
|
50 | % |
adjustments and
|
continuing
|
Discontinued
|
Consolidated
|
||||||||||||||||||||||||||||||||||
(*) | (*) | (**) |
Rumo
|
(***) |
business
|
Raízen
|
eliminations
|
operations
|
operation
|
(Amended)
|
||||||||||||||||||||||||||||||||||
Income statement:
|
||||||||||||||||||||||||||||||||||||||||||||
Net sale
|
6,117,874 | 32,585,131 | 36,471 | 544,392 | 951,245 | 1,064,892 | (19,351,503 | ) | (393,535 | ) | 21,554,967 | - | 21,554,967 | |||||||||||||||||||||||||||||||
Domestic market
|
2,250,866 | 32,585,131 | 36,471 | 480,814 | 951,245 | 926,826 | (17,417,999 | ) | (393,535 | ) | 19,419,819 | - | 19,419,819 | |||||||||||||||||||||||||||||||
External market
|
3,867,008 | - | - | 63,579 | - | 138,066 | (1,933,504 | ) | - | 2,135,149 | - | 2,135,149 | ||||||||||||||||||||||||||||||||
Gross profit
|
1,326,915 | 1,737,718 | 34,729 | 218,984 | 245,307 | 272,107 | (1,532,316 | ) | - | 2,303,444 | - | 2,303,444 | ||||||||||||||||||||||||||||||||
Selling, general and administrative expenses
|
(797,063 | ) | (1,030,141 | ) | (10,077 | ) | (41,392 | ) | (165,446 | ) | (324,498 | ) | 913,601 | - | (1,455,016 | ) | - | (1,455,016 | ) | |||||||||||||||||||||||||
Other income (expenses)
|
23,243 | 152,217 | 89,927 | (1,499 | ) | (863 | ) | 28,255 | (87,727 | ) | - | 203,553 | 177,818 | 381,371 | ||||||||||||||||||||||||||||||
Financial result, net
|
(342,912 | ) | (64,871 | ) | 2,737 | 1,412 | (13,676 | ) | (233,734 | ) | 203,890 | - | (447,154 | ) | - | (447,154 | ) | |||||||||||||||||||||||||||
Income tax and social contribution
|
31,743 | (223,977 | ) | (9,757 | ) | (59,883 | ) | 1,102 | 76,662 | 96,114 | - | (87,996 | ) | (40,369 | ) | (128,365 | ) | |||||||||||||||||||||||||||
Net income attributable to owners to the Company (****)
|
227,002 | 551,557 | 107,560 | 116,564 | 66,424 | 531,887 | (389,277 | ) | (1,012,558 | ) | 199,159 | 137,449 | 336,608 | |||||||||||||||||||||||||||||||
Other selected data:
|
||||||||||||||||||||||||||||||||||||||||||||
Addition PP&E, intangible and biological assets (cash)
|
1,387,374 | 523,701 | 62 | 209,646 | 119,826 | 63,176 | (955,539 | ) | - | 1,348,246 | - | 1,348,246 | ||||||||||||||||||||||||||||||||
Depreciation and amortization (including biological assets non cash effect)
|
1,458,550 | 375,837 | 655 | 51,530 | 78,112 | 45,138 | (917,195 | ) | - | 1,092,627 | - | 1,092,627 |
Quarterly ended December 31, 2011
|
||||||||||||||||||||||||||||||||||||
Raízen
|
Cosan's
|
Elimination
|
Other
|
Combined
|
||||||||||||||||||||||||||||||||
Raízen
|
Combustíveis
|
other
|
50% |
adjustments and
|
continuing
|
Discontinued
|
Consolidated
|
|||||||||||||||||||||||||||||
Energia (*)
|
(*) |
Rumo
|
business
|
Raízen
|
eliminations
|
operations
|
operation
|
(Amended)
|
||||||||||||||||||||||||||||
Income statement:
|
||||||||||||||||||||||||||||||||||||
Net sale
|
1,751,353 | 10,083,212 | 143,060 | 263,547 | (5,917,283 | ) | (253,235 | ) | 6,070,654 | 240,028 | 6,310,682 | |||||||||||||||||||||||||
Domestic market
|
909,893 | 10,083,212 | 143,060 | 263,547 | (5,496,553 | ) | (253,235 | ) | 5,649,924 | 240,028 | 5,889,952 | |||||||||||||||||||||||||
External market
|
841,460 | - | - | - | (420,730 | ) | - | 420,730 | - | 420,730 | ||||||||||||||||||||||||||
Gross profit
|
375,546 | 552,369 | 57,273 | 73,194 | (463,957 | ) | - | 594,425 | 45,404 | 639,829 | ||||||||||||||||||||||||||
Selling, general and administrative expenses
|
(230,588 | ) | (375,412 | ) | (9,231 | ) | (86,040 | ) | 303,000 | (1,214 | ) | (399,485 | ) | (31,175 | ) | (430,660 | ) | |||||||||||||||||||
Other income (expenses)
|
(7,550 | ) | 72,496 | 2,717 | 2,850 | (32,473 | ) | (8,496 | ) | 29,544 | 57 | 29,601 | ||||||||||||||||||||||||
Financial result, net
|
(28,465 | ) | 290 | 6,606 | (62,287 | ) | 14,088 | - | (69,768 | ) | 312 | (69,456 | ) | |||||||||||||||||||||||
Income tax and social contribution
|
(34,423 | ) | (48,230 | ) | (19,455 | ) | 2,135 | 41,327 | - | (58,646 | ) | (5,162 | ) | (63,808 | ) | |||||||||||||||||||||
Net income (****)
|
71,920 | 198,649 | 38,562 | 117,637 | (135,284 | ) | (244,746 | ) | 46,738 | 9,436 | 56,174 | |||||||||||||||||||||||||
Other selected data:
|
||||||||||||||||||||||||||||||||||||
Addition PP&E, intangible and biological assets (cash)
|
571,350 | 181,135 | 67,056 | 14,597 | (382,021 | ) | - | - | 1,171 | 1,171 | ||||||||||||||||||||||||||
Depreciation and amortization (including biological assets non cash effect)
|
364,516 | 98,164 | 10,428 | 12,150 | (231,340 | ) | - | - | 682 | 682 |
Nine-month period ended December 31, 2011
|
||||||||||||||||||||||||||||||||||||
Raízen
|
Cosan's
|
Elimination
|
Other
|
Combined
|
||||||||||||||||||||||||||||||||
Raízen
|
Combustíveis
|
other
|
50% |
adjustments and
|
continuing
|
Discontinued
|
Consolidated
|
|||||||||||||||||||||||||||||
Energia (*)
|
(*) |
Rumo
|
business
|
Raízen
|
eliminations
|
operations
|
operation
|
(Amended)
|
||||||||||||||||||||||||||||
Income statement:
|
||||||||||||||||||||||||||||||||||||
Net sale
|
6,054,449 | 25,114,068 | 497,724 | 794,581 | (14,118,211 | ) | (546,859 | ) | 17,795,752 | 507,193 | 18,302,945 | |||||||||||||||||||||||||
Domestic market
|
3,276,922 | 25,114,068 | 497,724 | 794,581 | (13,024,831 | ) | (546,860 | ) | 16,111,604 | 507,193 | 16,618,797 | |||||||||||||||||||||||||
External market
|
2,777,528 | - | - | - | (1,093,380 | ) | - | 1,684,148 | - | 1,684,148 | ||||||||||||||||||||||||||
Gross profit
|
1,232,794 | 1,286,301 | 181,035 | 254,732 | (1,077,585 | ) | - | 1,877,277 | 112,453 | 1,989,730 | ||||||||||||||||||||||||||
Selling, general and administrative expenses
|
(751,242 | ) | (936,215 | ) | (28,656 | ) | (239,054 | ) | 728,201 | (3,288 | ) | (1,230,254 | ) | (67,122 | ) | (1,297,376 | ) | |||||||||||||||||||
Gain on the de-recognition of subsidiaries to form the JVs
|
- | - | - | 3,296,959 | - | (443,902 | ) | 2,853,057 | - | 2,853,057 | ||||||||||||||||||||||||||
Other income (expenses)
|
(26,955 | ) | 181,709 | 9,313 | (17,925 | ) | (82,862 | ) | (8,494 | ) | 54,786 | 76 | 54,862 | |||||||||||||||||||||||
Financial result, net
|
(326,597 | ) | (126,512 | ) | 18,447 | (291,951 | ) | 272,870 | (1,772 | ) | (455,515 | ) | 1,902 | (453,613 | ) | |||||||||||||||||||||
Income tax and social contribution
|
(33,997 | ) | (108,507 | ) | (60,182 | ) | (905,714 | ) | (1,757 | ) | - | (1,110,157 | ) | 9,906 | (1,100,251 | ) | ||||||||||||||||||||
Net income (****)
|
83,792 | 307,242 | 119,843 | 2,525,191 | (97,863 | ) | (1,916,880 | ) | 1,021,325 | 57,215 | 1,078,540 | |||||||||||||||||||||||||
Other selected data:
|
||||||||||||||||||||||||||||||||||||
Addition PP&E, intangible and biological assets (cash)
|
1,729,478 | 295,572 | 223,410 | 54,163 | (780,737 | ) | - | 1,521,886 | 1,285 | 1,523,171 | ||||||||||||||||||||||||||
Depreciation and amortization (including biological assets non cash effect)
|
1,291,990 | 267,012 | 30,869 | 34,727 | (701,886 | ) | - | 922,712 | 1,241 | 923,953 |
December 31, 2012
|
||||||||||||||||||||||||||||||||||||
Raízen
|
Raízen
|
Cosan's
|
Other
|
|||||||||||||||||||||||||||||||||
Energia
|
Combustíveis
|
Radar
|
Comgás
|
other
|
Elimination
|
adjustments and
|
||||||||||||||||||||||||||||||
(*) | (*) | (**) |
Rumo
|
(***) |
business
|
50% Raízen
|
eliminations
|
Consolidated
|
||||||||||||||||||||||||||||
Statements of financial position
|
||||||||||||||||||||||||||||||||||||
Investment property
|
- | - | 2,420,685 | - | - | - | - | - | 2,420,685 | |||||||||||||||||||||||||||
Property, plant and equipment
|
9,129,302 | 2,635,618 | 11,371 | 938,689 | - | 192,504 | (5,882,460 | ) | (8,496 | ) | 7,016,528 | |||||||||||||||||||||||||
Intangible assets
|
3,056,410 | 4,039,969 | 104 | 653,584 | 8,885,131 | 868,109 | (3,548,192 | ) | - | 13,955,115 | ||||||||||||||||||||||||||
Loans and long term-debt net of cash and cash equivalents
|
(4,483,091 | ) | (717,550 | ) | 26,531 | (192,388 | ) | (2,351,142 | ) | (4,419,731 | ) | 2,600,319 | - | (9,537,052 | ) | |||||||||||||||||||||
Other assets and liabilities, net
|
2,756,066 | 778,216 | (45,274 | ) | (122,996 | ) | (667,354 | ) | 19,929,736 | (1,767,141 | ) | (21,446,838 | ) | (585,585 | ) | |||||||||||||||||||||
Total assets (net of liabilities) allocated per segment
|
10,458,687 | 6,736,253 | 2,413,417 | 1,276,889 | 5,866,635 | 16,570,618 | (8,597,474 | ) | (21,455,334 | ) | 13,269,691 | |||||||||||||||||||||||||
Total assets
|
20,958,486 | 11,794,794 | 2,524,108 | 2,257,058 | 9,463,247 | 26,836,089 | (16,376,638 | ) | (22,586,033 | ) | 34,871,111 |
March 31, 2012
|
||||||||||||||||||||||||||||||||
Raízen
|
Cosan's
|
Other
|
||||||||||||||||||||||||||||||
Raízen
|
Combustíveis
|
Cosan
|
other
|
Elimination
|
adjustments and
|
|||||||||||||||||||||||||||
Energia (*)
|
(*) |
Alimentos
|
Rumo
|
business
|
50% Raízen
|
eliminations
|
Consolidated
|
|||||||||||||||||||||||||
Statements of financial position
|
||||||||||||||||||||||||||||||||
Property, plant and equipment
|
9,658,979 | 2,779,641 | 45,973 | 879,469 | 730,707 | (6,219,310 | ) | (8,496 | ) | 7,866,963 | ||||||||||||||||||||||
Intangible assets
|
2,996,846 | 3,928,900 | 83,597 | 604,963 | 780,822 | - | (3,462,873 | ) | 4,932,255 | |||||||||||||||||||||||
Loans and long-term debt net of cash and cash equivalents
|
(4,404,761 | ) | (603,447 | ) | 29,834 | (217,575 | ) | (853,398 | ) | 2,504,104 | - | (3,545,243 | ) | |||||||||||||||||||
Other assets and liabilities, net
|
1,839,138 | 252,124 | 142,455 | (52,175 | ) | 9,462,380 | (1,045,631 | ) | (10,370,643 | ) | 227,648 | |||||||||||||||||||||
Total assets (net of liabilities) allocated per segment
|
10,090,202 | 6,357,219 | 301,859 | 1,214,682 | 10,120,511 | (4,760,837 | ) | (13,842,013 | ) | 9,481,623 | ||||||||||||||||||||||
Total assets
|
19,979,070 | 11,559,239 | 408,966 | 2,029,954 | 16,038,721 | (15,769,155 | ) | (12,078,676 | ) | 22,168,119 |
(b)
|
Detailed net sales per segment
|
Quarterly ended
|
Nine-month period ended
|
|||||||||||||||
12.31.2011 | 12.31.2011 | |||||||||||||||
12.31.2012 |
(Amended)
|
12.31.2012 |
(Amended)
|
|||||||||||||
Raízen Energia
|
||||||||||||||||
Sugar
|
1,250,432 | 887,554 | 3,177,327 | 3,247,176 | ||||||||||||
Ethanol
|
937,569 | 744,495 | 2,190,030 | 2,370,064 | ||||||||||||
Cogeneration
|
321,660 | 53,047 | 556,570 | 233,816 | ||||||||||||
Other
|
95,752 | 66,257 | 193,947 | 203,393 | ||||||||||||
2,605,413 | 1,751,353 | 6,117,874 | 6,054,449 | |||||||||||||
Raízen Combustíveis
|
||||||||||||||||
Fuels
|
11,379,158 | 10,083,212 | 32,574,501 | 25,097,122 | ||||||||||||
Other
|
4,625 | - | 10,630 | 16,946 | ||||||||||||
11,383,783 | 10,083,212 | 32,585,131 | 25,114,068 | |||||||||||||
Rumo
|
||||||||||||||||
Port lifting
|
41,071 | 29,611 | 113,395 | 123,545 | ||||||||||||
Logistics
|
176,764 | 109,386 | 420,922 | 359,771 | ||||||||||||
Other
|
3,732 | 4,063 | 10,075 | 14,408 | ||||||||||||
221,567 | 143,060 | 544,392 | 497,724 | |||||||||||||
Radar (ii)
|
||||||||||||||||
Property sale
|
- | - | 4,721 | - | ||||||||||||
Land lease
|
15,568 | - | 31,750 | - | ||||||||||||
15,568 | - | 36,471 | - | |||||||||||||
Comgás (i)
|
||||||||||||||||
Industrial
|
589,038 | - | 589,038 | - | ||||||||||||
Residential
|
89,139 | - | 89,139 | - | ||||||||||||
Thermogeneration
|
63,970 | - | 63,970 | - | ||||||||||||
Cogeneration
|
44,345 | - | 44,345 | - | ||||||||||||
Automotive
|
32,481 | - | 32,481 | - | ||||||||||||
Commercial
|
35,609 | - | 35,609 | - | ||||||||||||
Construction revenue
|
94,877 | - | 94,877 | - | ||||||||||||
Other
|
1,787 | - | 1,787 | - | ||||||||||||
951,245 | - | 951,245 | - | |||||||||||||
Cosan's other business
|
||||||||||||||||
Lubricants
|
337,497 | 254,429 | 928,873 | 767,383 | ||||||||||||
Other
|
40,437 | 9,118 | 136,019 | 27,198 | ||||||||||||
377,934 | 263,547 | 1,064,892 | 794,581 | |||||||||||||
Adjustments / eliminations
|
(7,158,414 | ) | (6,170,518 | ) | (19,745,038 | ) | (14,665,070 | ) | ||||||||
Total
|
8,397,096 | 6,070,654 | 21,554,967 | 17,795,752 |
(i)
|
For the period of two months due to buying in November 5, 2012;
|
(ii)
|
For the period of six months due to buying in June 1, 2012.
|
(c)
|
Net sales per region
|
December 31, 2012
|
December 31, 2011
|
|||||||
Brazil
|
47.16 | 66.32 | ||||||
Europe
|
33.05 | 24.18 | ||||||
Middle East and Asia
|
9.87 | 2.63 | ||||||
North America
|
3.92 | 0.62 | ||||||
Other
|
6.01 | 6.25 | ||||||
Total
|
100.00 | 100.00 |
(d)
|
Concentration of customers
|
4
|
Cash and cash equivalents
|
December 31, 2012
|
March 31, 2012
|
|||||||
Brazilian Reais
|
||||||||
Cash
|
689 | 654 | ||||||
Bank accounts
|
245,573 | 127,178 | ||||||
Financial investments
|
2,078,332 | 1,519,965 | ||||||
U.S. Dollars
|
||||||||
Bank accounts
|
6,584 | 6,349 | ||||||
2,331,178 | 1,654,146 |
5
|
Restricted cash
|
December 31, 2012
|
March 31, 2012
|
|||||||
Restricted financial investments
|
52,438 | 48,292 | ||||||
Deposits in connection with derivative transactions
|
38,485 | 45,976 | ||||||
90,923 | 94,268 |
6
|
Other financial assets
|
December 31, 2012
|
March 31, 2012
|
|||||||
Fair value of Radar option (a)
|
199,470 | 140,820 | ||||||
Brazilian Treasury Certificates (b)
|
173,758 | 149,438 | ||||||
ExxonMobil financial assets - reimbursement (c)
|
292,090 | 540,224 | ||||||
665,318 | 830,482 | |||||||
Current
|
- | 40,080 | ||||||
Non current
|
665,318 | 790,402 |
(a)
|
Cosan S.A. holds warrants on Radar, exercisable at any time up to maturity (August 2018). These warrants will allow Cosan S.A. to purchase additional shares at R$ 41.67 per share, adjusted for inflation (IPCA), equivalent to net equity of 20% of the total shares issued by Radar as at the date of exercise. The fair value of these warrants was calculated based on observable market data.
|
(b)
|
Represents bonds issued by the Brazilian National Treasury under the Special Program for Agricultural Securitization ("PESA") with original maturities of 20 years (April 2023) in connection with the long-term debt denominated PESA (Note 17). These bonds have yields of inflation (IGP-M) plus 12% p.a. The value of these securities at maturity is expected to be equal to the amount due to PESA at that date. Even if the PESA debt is prepaid, the Company can maintain this investment through to maturity.
|
(c)
|
On June 28, 2011, Cosan Lubrificantes e Especialides S.A., the successor entity of Esso Brasileira de Petróleo Ltda. ("Essobrás"), joined the Brazilian Government's tax amnesty and refinancing program upon request of ExxonMobil Brasil Holdings B.V. ("ExxonMobil"). ExxonMobil is the entity that is legally responsible for the tax contingencies up to the acquisition date of Essobras by the Company. As at March 31, 2012, the liability amounted to R$ 534,363 and is being refunded to the Company by ExxonMobil. On November 30, 2012, ExxonMobil settled R$ 211,637, with a prepayment discount of R$ 39,471.
|
7
|
Accounts receivable
|
December 31, 2012
|
March 31, 2012
|
|||||||
Domestic
|
2,046,700 | 984,034 | ||||||
Foreign
|
228,747 | 164,681 | ||||||
Allowance for doubtful accounts
|
(205,207 | ) | (103,502 | ) | ||||
2,070,240 | 1,045,213 | |||||||
Current
|
1,857,291 | 963,586 | ||||||
Non current
|
212,949 | 81,627 |
8
|
Inventory
|
December 31, 2012
|
March 31, 2012
|
|||||||
Finished goods
|
||||||||
Sugar
|
447,602 | 87,110 | ||||||
Ethanol
|
451,947 | 101,994 | ||||||
Fuel
|
385,108 | 276,867 | ||||||
Lubricants
|
181,697 | 112,492 | ||||||
Raw material
|
20,113 | 52,586 | ||||||
Spare parts and others
|
232,756 | 121,643 | ||||||
Provision for inventory realization and obsolescence
|
(12,597 | ) | (4,542 | ) | ||||
1,706,626 | 748,150 |
9
|
Income tax and recoverable taxes
|
December 31, 2012
|
March 31, 2012
|
|||||||
Income tax
|
141,319 | 107,561 | ||||||
141,319 | 107,561 | |||||||
Recoverable taxes
|
||||||||
COFINS - Revenue tax
|
75,291 | 63,727 | ||||||
PIS - Revenue tax
|
23,649 | 18,614 | ||||||
ICMS - State VAT
|
296,749 | 194,818 | ||||||
IPI - Excise tax
|
51,348 | 43,039 | ||||||
Other
|
13,187 | 9,193 | ||||||
460,224 | 329,391 | |||||||
Current
|
473,714 | 325,096 | ||||||
Non current
|
127,829 | 111,856 |
10
|
Related parties
|
(a)
|
Receivables from and payables to related parties are as follows:
|
December 31, 2012
|
March 31, 2012
|
|||||||
Current asset
|
||||||||
Commercial operations
|
||||||||
Shell Brazil Holding B.V.
|
76,623 | 71,167 | ||||||
Raízen Energia S.A.
|
13,367 | 21,554 | ||||||
Rezende Barbosa Group
|
759 | 2,116 | ||||||
Raízen Combustíveis S.A.
|
1,858 | 14,242 | ||||||
Other
|
14,069 | 5,138 | ||||||
106,676 | 114,217 | |||||||
Corporate Operations / Agreements
|
||||||||
Shell Brazil Holding B.V.
|
67,860 | 65,679 | ||||||
Other
|
533 | - | ||||||
68,393 | 65,679 | |||||||
Capital to be paid
|
||||||||
Shell Brazil Holding B.V.
|
- | 489,856 | ||||||
- | 489,856 |
December 31, 2012
|
March 31, 2012
|
|||||||
Financial Operations
|
||||||||
Raízen Energia S.A.
|
17 | 1,013 | ||||||
Rezende Barbosa Group
|
7,209 | 7,354 | ||||||
Other
|
758 | 255 | ||||||
7,984 | 8,622 | |||||||
183,053 | 678,374 | |||||||
Non current assets
|
||||||||
Commercial Operations
|
||||||||
Shell Brazil Holding B.V.
|
- | 4,737 | ||||||
Other
|
249 | 169 | ||||||
249 | 4,906 | |||||||
Corporate Operations / Agreements
|
||||||||
Shell Brazil Holding B.V.
|
252,317 | 244,046 | ||||||
Raízen Energia S.A.
|
197,454 | 214,740 | ||||||
Raízen Combustíveis S.A.
|
70,164 | 87,810 | ||||||
519,935 | 546,596 | |||||||
Financial Operations
|
||||||||
Rezende Barbosa Group
|
98,298 | 105,751 | ||||||
Other
|
3,880 | 67 | ||||||
102,178 | 105,818 | |||||||
Corporate Restructuring
|
||||||||
Shell Brazil Holding B.V.
|
83,680 | 86,535 | ||||||
CTC - Centro de Tecnologia Canavieira
|
11,863 | 9,298 | ||||||
Other
|
2,645 | - | ||||||
98,188 | 95,833 | |||||||
720,550 | 753,153 | |||||||
Current liabilities
|
||||||||
Comercial Operations
|
||||||||
Shell Brazil Holding B.V.
|
5,669 | 5,433 | ||||||
Raízen Energia S.A.
|
10,194 | 38,439 | ||||||
Rezende Barbosa Group
|
32,878 | 12,577 | ||||||
Raízen Combustíveis S.A.
|
379 | 321 | ||||||
Other
|
598 | 13,836 | ||||||
49,718 | 70,606 | |||||||
Corporate Operations / Agreements
|
||||||||
Shell Brazil Holding B.V.
|
60,623 | 77,631 | ||||||
Raízen Combustíveis S.A.
|
2,476 | - | ||||||
Raízen Energia S.A.
|
25,416 | 26,140 | ||||||
88,515 | 103,771 |
December 31, 2012
|
March 31, 2012
|
|||||||
Financial Operations
|
||||||||
Other
|
1,779 | 1,111 | ||||||
1,779 | 1,111 | |||||||
140,012 | 175,488 | |||||||
Non current liabilities
|
||||||||
Comercial Operations
|
||||||||
Raízen Energia S.A.
|
1,147 | 790 | ||||||
Other
|
267 | 991 | ||||||
1,414 | 1,781 | |||||||
Corporate Operations / Agreements
|
||||||||
Shell Brazil Holding B.V.
|
99,680 | 130,883 | ||||||
Other
|
3,048 | 8,311 | ||||||
102,728 | 139,194 | |||||||
Preferred shares
|
||||||||
Shell Brazil Holding B.V.
|
268,224 | 248,743 | ||||||
268,224 | 248,743 | |||||||
372,366 | 389,718 |
(b)
|
Related party transactions are as follows:
|
Quarterly ended
|
Nine-month period ended
|
|||||||||||||||
12.31.2012 | 12.31.2011 | 12.31.2012 | 12.31.2011 | |||||||||||||
Product sales
|
||||||||||||||||
Vertical UK LLP
|
- | 33,178 | - | 151,900 | ||||||||||||
Shell Western Supply and Trading
|
80,864 | - | 100,568 | - | ||||||||||||
Other
|
332 | 188 | 686 | 308 | ||||||||||||
81,196 | 33,366 | 101,254 | 152,208 | |||||||||||||
Purchase of goods / inputs
|
||||||||||||||||
Rezende Barbosa Group
|
62,064 | 47,768 | 201,149 | 270,347 | ||||||||||||
Vertical UK LLP
|
- | 8,901 | - | 8,901 | ||||||||||||
62,064 | 56,669 | 201,149 | 279,248 | |||||||||||||
Land lease
|
||||||||||||||||
Aguassanta
|
4,249 | 3,437 | 14,300 | 14,115 | ||||||||||||
Radar
|
7,774 | 2,016 | 13,316 | 19,524 | ||||||||||||
12,023 | 5,453 | 27,616 | 33,639 | |||||||||||||
Financial result
|
||||||||||||||||
Rezende Barbosa Group
|
395 | 606 | 1,354 | 1,949 | ||||||||||||
Shell Brasil Holding B.V.
|
- | 36,193 | 119,308 | 136,523 | ||||||||||||
Other
|
(131 | ) | 89 | (822 | ) | 157 | ||||||||||
264 | 36,888 | 119,840 | 138,629 |
(i)
|
Shell
|
(ii)
|
Raízen Energia and Raízen Combustíveis
|
(iii)
|
Rezende Barbosa Group
|
(iv)
|
Vertical
|
(c)
|
Officers’ and directors’ compensation
|
11
|
Business combinations
|
(a)
|
Companhia de Gás de São Paulo (“COMGÁS”)
|
Consideration
|
||||
November 05, 2012
|
||||
Consideration
|
3,400,000 | |||
Cash acquired
|
(426,876 | ) | ||
Total of consideration transferred
|
2,973,124 | |||
Recognized values of the assets acquired and liabilities assumed
|
||||
Accounts receivable
|
598,567 | |||
Financial instruments
|
144,330 | |||
Inventory
|
99,424 | |||
Intangible assets
|
8,121,334 | |||
Other assets
|
284,009 | |||
Loans and long term debt
|
(2,568,802 | ) | ||
Accounts payable
|
(692,480 | ) | ||
Tax payable
|
(208,489 | ) | ||
Deferred income taxes and social contribution
|
(1,303,704 | ) | ||
Provision for contingencies
|
(51,592 | ) | ||
Other liabilities
|
(391,151 | ) | ||
Net assets acquired
|
4,031,446 | |||
Non-controlling interests
|
(1,781,100 | ) | ||
Goodwill
|
722,778 | |||
Consideration transferred
|
2,973,124 |
(b)
|
Mime Distribuidora de Petróleo Ltda. (“Mime”)
|
Description
|
||||
Cash and cash equivalents
|
246 | |||
Accounts receivable
|
57,588 | |||
Inventory
|
8,734 | |||
Recoverable taxes
|
5,400 | |||
Other assets
|
1,725 | |||
Property, plant and equipment
|
56,808 | |||
Intangible assets
|
20,267 | |||
Loans
|
(15,264 | ) | ||
Accounts payable
|
(5,594 | ) | ||
Related parties
|
(16,527 | ) | ||
Deferred taxes and social contribution
|
(6,457 | ) | ||
Other liabilities
|
(7,981 | ) | ||
Stake of non-controlling shareholders
|
(27,407 | ) | ||
Net assets acquired
|
71,538 | |||
Consideration given
|
82,169 | |||
Preliminary goodwill
|
10,631 |
(c)
|
Radar Propriedades Agrícolas S.A. (“Radar”)
|
Fair value of the investment before business combination
|
349,139 | |||
Fair value of Assets and liabilities of Radar
|
1,845,341 | |||
Stockholdings
|
18.92 | % | ||
Fair value of the acquired assets and liabilities
|
349,139 | |||
Gain/ (loss) on prior participation
|
- |
Description
|
||||
Cash and cash equivalents
|
111,654 | |||
Accounts receivable
|
19,995 | |||
Other assets
|
8,062 | |||
Investments
|
6,579 | |||
Investments properties
|
1,792,661 | |||
Accounts payable
|
(4,185 | ) | ||
Dividends
|
(21,015 | ) | ||
Deferred taxes and social contribution
|
(52,126 | ) | ||
Other liabilities
|
(16,284 | ) | ||
Consolidated net assets
|
1,845,341 | |||
Non-controlling interest
|
1,496,202 | |||
Previously held equity interest
|
349,139 |
(d)
|
Comma Oil and Chemicals Limited (“Comma”)
|
Description
|
||||
Accounts receivable
|
46,468 | |||
Inventory
|
32,879 | |||
Other assets
|
472 | |||
Property, plant and equipment
|
16,791 | |||
Accounts payable
|
(40,308 | ) | ||
Taxes payable
|
(3,900 | ) | ||
Other liabilities
|
(2,750 | ) | ||
Net acquired assets
|
49,652 | |||
Contributed net assets, net of cash acquired
|
133,898 | |||
Preliminary goodwill
|
84,246 |
(e)
|
Acquisition of Costa Rica Canavieira Ltda. (“Costa Rica”)
|
Biological assets
|
20,827 | |||
Agricultural contracts partially assessed (i)
|
19,730 | |||
Total identified net assets
|
40,557 | |||
Consideration given, net of cash received
|
108,434 | |||
Preliminary goodwill
|
67,877 |
(i)
|
On September 26, 2012, RESA sold to São Martinho S.A. rights of some agricultural contracts previously acquired through the acquisition of Costa Rica’s business combination by the of R$19,730.
|
12
|
Equity income
|
Issued
|
Number of
|
|||||||||||||||||||||||||||
shares of the
|
shares / held
|
Percentage
|
Equity income (loss)
|
|||||||||||||||||||||||||
investee
|
by Cosan
|
of interest (%)
|
Investments
|
of associates
|
||||||||||||||||||||||||
12.31.2012 | 03.31.2012 | 12.31.2012 | 12.31.2011 | |||||||||||||||||||||||||
Radar Propriedades Agrícolas S.A.
|
21,148,989 | 4,001,167 | 18.92 | - | 283,259 | 67,612 | 4,438 | |||||||||||||||||||||
Codexis Inc. (a)
|
35,965,000 | 5,573,000 | 15.50 | 57,572 | 49,866 | (2,292 | ) | (347 | ) | |||||||||||||||||||
Logum Logística S.A. ("Logum") (a)
|
430,556,443 | 86,111,288 | 20.00 | 21,786 | 25,731 | (3,946 | ) | - | ||||||||||||||||||||
Uniduto Logística (a)
|
106,973,748 | 49,188,382 | 45.98 | 7,044 | 6,959 | (596 | ) | - | ||||||||||||||||||||
Tellus Brasil Participações Ltda. (b)
|
12,021,794 | 23,572,145 | 51.00 | 60,563 | 29,495 | 7,278 | - | |||||||||||||||||||||
CTC - Centro Tecnologia Canavieira S.A.
|
73,102 | 634,400 | 11.52 | 17,398 | 4,892 | - | - | |||||||||||||||||||||
Other investments
|
- | - | - | 25,781 | 18,827 | (3,092 | ) | (3,452 | ) | |||||||||||||||||||
190,144 | 419,029 | 64,964 | 639 |
March 31, 2012
|
419,029 | |||
Equity method
|
64,964 | |||
Advance for future capital increase and capital increase
|
52,315 | |||
Dividens declared dividends by subsidiaries
|
(2,831 | ) | ||
Comprehensive income
|
3,348 | |||
Radar consolidation effect
|
(341,460 | ) | ||
Exchange rate variation on foreign investments
|
5,463 | |||
Other
|
(10,684 | ) | ||
December 31, 2012
|
190,144 |
December 31, 2012
|
||||||||||||||||
Income
|
||||||||||||||||
Assets
|
Liabilities
|
Equity
|
(9 months)
|
|||||||||||||
Codexis Inc. (a)
|
243,250 | 52,213 | 190,037 | (31,302 | ) | |||||||||||
Uniduto Logística (a)
|
30,642 | 5 | 30,637 | (437 | ) | |||||||||||
Tellus Brasil Participações Ltda (b)
|
772,219 | 77,110 | 695,109 | 122,936 | ||||||||||||
CTC - Centro Tecnologia Canavieira S.A.
|
131,482 | 19,511 | 111,971 | (27,826 | ) | |||||||||||
Logum Logística S.A. ("Logum") (a)
|
965,097 | 747,236 | 217,861 | (43,694 | ) |
March 31, 2012
|
||||||||||||||||
Income
|
||||||||||||||||
Assets
|
Liabilities
|
Equity
|
(12 months)
|
|||||||||||||
Radar Propriedades Agrícolas S.A.
|
1,685,618 | 188,392 | 1,497,226 | 162,544 | ||||||||||||
Codexis Inc. (a)
|
247,663 | 60,552 | 187,111 | (2,138 | ) | |||||||||||
Logum Logística S.A. ("Logum") (a)
|
741,782 | 484,471 | 257,311 | (28,670 | ) |
(a)
|
Shares held by Raízen Energia.
|
(b)
|
The Company owns 5% of economics benefits of this associates as established in shareholders agreement.
|
13
|
Investment property
|
March 31, 2012
|
- | |||
Effect of consolidation of land segment ("Radar")
|
1,803,484 | |||
Transfer of assets between segments
|
533,281 | |||
Change in fair value
|
85,915 | |||
Write-off
|
(1,995 | ) | ||
December 31, 2012
|
2,420,685 |
14
|
Biological assets
|
March 31, 2012
|
968.023 | |||
Change in fair value net
|
(42,788 | ) | ||
Increase due to planning and growing costs
|
368,955 | |||
Harvested cane transferred to inventory (a)
|
(354,010 | ) | ||
Business combination Costa Rica
|
10,414 | |||
December 31, 2012
|
950.594 |
(a)
|
Of this balance, RS 206,659 was allocated to sugar and ethanol inventory as at December 31, 2012.
|
December 31, 2012
|
March 31, 2012
|
|||||||
Crop area (hectares)
|
416,008 | 382,798 | ||||||
Expect productivity (tons of cane per hectare)
|
78.20 | 78.20 | ||||||
Total amount of recoverable sugar - ATR (Kg)
|
137.27 | 137.27 | ||||||
Price kg ATR projected average (R$/kg)
|
0.4881 | 0.4881 |
15
|
Property, plant and equipment
|
"Cosan
|
||||||||||||||||||||||||||||
March
|
Capitalization /
|
Alimentos" de-
|
Business
|
December
|
||||||||||||||||||||||||
31, 2012 |
Additions
|
Write-offs
|
Reclassification
|
consolidation
|
combination
|
31, 2012 | ||||||||||||||||||||||
Cost:
|
||||||||||||||||||||||||||||
Land and Rural Properties
|
1,570,489 | 2,582 | (100,905 | ) | (619,891 | ) | (8 | ) | 1,574 | 853,841 | ||||||||||||||||||
Buildings and Improvements
|
1,069,914 | 744 | (7,758 | ) | (25,034 | ) | (61,798 | ) | 23,541 | 999,609 | ||||||||||||||||||
Machinery, Equipment and Facilities
|
5,274,544 | 38,004 | (114,043 | ) | 722,694 | (28,471 | ) | 24,452 | 5,917,180 | |||||||||||||||||||
Airplanes, vessels and vehicles
|
334,157 | 259 | (5,677 | ) | (50,643 | ) | (333 | ) | - | 277,763 | ||||||||||||||||||
Rail Cars and Locomotives
|
391,647 | 41,511 | - | 9,108 | - | - | 442,266 | |||||||||||||||||||||
Furniture and Fixtures and Computer Equipment
|
125,267 | 467 | (4,381 | ) | 11,250 | (2,658 | ) | 5,272 | 135,217 | |||||||||||||||||||
Construction in progress
|
675,000 | 481,512 | - | (502,890 | ) | (9,860 | ) | 2,043 | 645,805 | |||||||||||||||||||
Renovation and maintenance of machines and equipment
|
263,449 | 99,306 | - | (13,378 | ) | - | - | 349,377 | ||||||||||||||||||||
Other
|
157,508 | 5 | (2 | ) | (142,236 | ) | - | - | 15,275 | |||||||||||||||||||
Total
|
9,861,975 | 664,390 | (232,766 | ) | (611,020 | ) | (103,128 | ) | 56,882 | 9,636,333 | ||||||||||||||||||
Depreciation:
|
||||||||||||||||||||||||||||
Buildings and Improvements
|
(262,910 | ) | (27,321 | ) | 3,160 | (13,148 | ) | 6,847 | (8,531 | ) | (301,903 | ) | ||||||||||||||||
Machinery, Equipment and Facilities
|
(1,388,712 | ) | (277,901 | ) | 62,194 | (132,080 | ) | 17,816 | (15,561 | ) | (1,734,244 | ) | ||||||||||||||||
Airplanes, vessels and vehicles
|
(138,935 | ) | (15,952 | ) | 5,137 | 3,961 | 253 | - | (145,536 | ) | ||||||||||||||||||
Rail Cars and Locomotives
|
(18,397 | ) | (9,647 | ) | - | - | - | - | (28,044 | ) | ||||||||||||||||||
Furniture and Fixtures and Computer Equipment
|
(81,301 | ) | (9,666 | ) | 3,516 | (35 | ) | 1,661 | (4,442 | ) | (90,267 | ) | ||||||||||||||||
Renovation and maintenance of machines and equipment
|
- | (307,911 | ) | - | - | - | - | (307,911 | ) | |||||||||||||||||||
Other
|
(104,757 | ) | (851 | ) | 8 | 93,700 | - | - | (11,900 | ) | ||||||||||||||||||
Total
|
(1,995,012 | ) | (649,249 | ) | 74,015 | (47,602 | ) | 26,577 | (28,534 | ) | (2,619,805 | ) | ||||||||||||||||
7,866,963 | 15,141 | (158,751 | ) | (658,622 | ) | (76,551 | ) | 28,348 | 7,016,528 |
16
|
Intangible assets
|
"Cosan
|
||||||||||||||||||||||||||||
March
|
Capitalization /
|
Alimentos" de-
|
Business
|
December
|
||||||||||||||||||||||||
31, 2012 |
Additions
|
Write-offs
|
Reclassification
|
consolidation
|
combination
|
31, 2012 | ||||||||||||||||||||||
Cost:
|
||||||||||||||||||||||||||||
Software licenses
|
106,970 | 6,154 | (1,713 | ) | 991 | (128 | ) | 254,871 | 367,145 | |||||||||||||||||||
Trademarks
|
608,411 | - | - | (1,770 | ) | (83,585 | ) | - | 523,056 | |||||||||||||||||||
Goodwill
|
2,932,254 | 3,582 | - | 51,371 | - | 852,425 | 3,839,632 | |||||||||||||||||||||
Operation Licenses
|
282,734 | 97,845 | (8,219 | ) | - | - | 8,877,189 | 9,249,549 | ||||||||||||||||||||
Customer agreements and related customer relationships
|
602,646 | 54,450 | (434 | ) | 47,847 | - | 768,636 | 1,473,145 | ||||||||||||||||||||
Leases
|
79,919 | - | (9,866 | ) | 1,769 | - | 9,866 | 81,688 | ||||||||||||||||||||
Distribution rights
|
451,371 | 152,870 | - | 35,487 | - | 1,598 | 641,326 | |||||||||||||||||||||
Railroad access
|
236,397 | - | - | 73,252 | - | - | 309,649 | |||||||||||||||||||||
Other
|
122,072 | - | - | (69,930 | ) | - | - | 52,142 | ||||||||||||||||||||
Total
|
5,422,774 | 314,901 | (20,232 | ) | 139,017 | (83,713 | ) | 10,764,585 | 16,537,332 | |||||||||||||||||||
Amortization:
|
||||||||||||||||||||||||||||
Software licenses
|
(85,056 | ) | (13,194 | ) | 1,665 | 3 | 116 | (156,277 | ) | (252,743 | ) | |||||||||||||||||
Trademarks
|
(110,431 | ) | (59,107 | ) | - | 1,770 | 442 | - | (167,326 | ) | ||||||||||||||||||
Operation Licenses
|
- | (61,185 | ) | 7,619 | - | - | (1,221,189 | ) | (1,274,755 | ) | ||||||||||||||||||
Customer agreements and related customer relationships
|
(66,146 | ) | (66,587 | ) | 436 | (76,155 | ) | - | (401,802 | ) | (610,254 | ) | ||||||||||||||||
Leases
|
(12,652 | ) | (3,263 | ) | - | 9,600 | - | - | (6,315 | ) | ||||||||||||||||||
Distribution rights
|
(133,655 | ) | (69,903 | ) | - | (17,835 | ) | - | - | (221,393 | ) | |||||||||||||||||
Improvements in public concessions
|
(14,968 | ) | (11,838 | ) | - | (25 | ) | - | - | (26,831 | ) | |||||||||||||||||
Other
|
(67,611 | ) | (5,551 | ) | - | 50,562 | - | - | (22,600 | ) | ||||||||||||||||||
Total
|
(490,519 | ) | (290,628 | ) | 9,720 | (32,080 | ) | 558 | (1,779,268 | ) | (2,582,217 | ) | ||||||||||||||||
4,932,255 | 24,273 | (10,512 | ) | 106,937 | (83,155 | ) | 8,985,317 | 13,955,115 |
Annual rate of
|
December
|
March
|
||||
Intangible assets (excluding goodwill)
|
amortization - %
|
31, 2012
|
31, 2012
|
|||
Software licenses
|
20.00
|
19,519
|
21,915
|
|||
Trademarks (a)
|
20.00
|
218,766
|
260,313
|
|||
Trademark Mobil (b)
|
10.00
|
136,964
|
154,082
|
|||
Trademark União (c)
|
2.00
|
-
|
83,585
|
|||
Customer agreements (d)
|
3.00
|
466,810
|
535,405
|
|||
Operating licenses and customer agreements (e)
|
4.00
|
273,930
|
283,829
|
|||
Favorable operating leases (f)
|
6.00
|
74,677
|
67,267
|
|||
Distribution rights (g)
|
Over the life of the agreement
|
419,934
|
317,716
|
|||
Improvements in public grants (h)
|
Over the life of the agreement
|
277,933
|
221,428
|
|||
Concession contract - Comgás (i)
|
Remaining concession period
|
8,162,354
|
-
|
|||
Other
|
64,596
|
54,461
|
||||
Total
|
10,115,483
|
2,000,001
|
(a)
|
Refers to the right to use the trademark for fuel distribution through its joint venture Raízen Combustíveis.
|
(b)
|
Refers to the right to use the trademark of Mobil Lubricants.
|
(c)
|
Refers to the right to use the trademark for União sugar arising from the business combination. Reclassified to assets held for sale.
|
(d)
|
Refers to the relationships between Raízen Combustívies and the gas stations that maintain its flags and the distribution contracts acquired through the business combination.
|
(e)
|
Refers to the Licenses to carry out port operations and the customer relationships held by Rumo, from business combinations.
|
(f)
|
Intangible assets related to agreements for existing land leases from business combinations.
|
(g)
|
Intangible assets related to customer agreements with preferred providers of loyalty products and trademarks.
|
(h)
|
Refers to the improvements made to the Federal Government owned railroad in relation to the transportation contract of Rumo.
|
(i)
|
Refers to the public concession contract of gas distribution, which represents the right to charge users for gas supply. The amortization term is 37 years (the remaining concession period, plus extension).
|
Carrying amount of goodwill
|
December 31, 2012
|
March 31, 2012
|
||||||
Cash-generating unit Raízen Energia S.A.
|
1,453,844 | 1,405,407 | ||||||
Cash-generating unit Raízen Combustíveis S.A.
|
901,387 | 855,907 | ||||||
Cash-generating unit Rumo
|
100,451 | 98,972 | ||||||
Cash-generating unit Comgás
|
722,778 | - | ||||||
Cash-generating unit Cosan - Other Business
|
661,172 | 571,968 | ||||||
Total goodwill
|
3,839,632 | 2,932,254 |
17
|
Loans and long term debt
|
Financial charges (b)
|
||||||||||
Average
|
||||||||||
annual interest
|
December
|
March
|
Maturity
|
|||||||
Description
|
Index
|
rate - %
|
31, 2012
|
31, 2012
|
date
|
|||||
Senior Notes Due 2014
|
Dollar (USD)
|
9.50
|
370,353
|
322,654
|
Jul-14
|
|||||
Senior Notes Due 2017
|
Dollar (USD)
|
7.00
|
420,541
|
368,601
|
Feb-17
|
|||||
BNDES
|
URTJLP
|
8.14
|
647,658
|
683,586
|
Oct-25
|
|||||
Pre-fixed
|
4.50
|
199,757
|
185,568
|
Jul-20
|
||||||
UMBND
|
6.52
|
17,642
|
18,365
|
Jul-19
|
||||||
Dollar (USD)
|
6.86
|
-
|
11
|
Nov-12
|
||||||
TJLP
|
8.53
|
787,692
|
-
|
Jun-17
|
||||||
Selic
|
1.80
|
242,632
|
-
|
Oct-20
|
||||||
TJ462
|
8.40
|
61,985
|
-
|
Oct-20
|
||||||
ACC
|
Dollar (USD)
|
1.82
|
77,517
|
138,369
|
Jun-13
|
|||||
Perpetual notes
|
Dollar (USD)
|
8.25
|
1,041,375
|
930,094
|
Nov-15
|
|||||
Resolution 2471 (PESA)
|
IGP-M
|
11.97
|
343,399
|
316,108
|
Apr-23
|
|||||
Pre-fixed
|
3.00
|
50
|
53
|
Oct-25
|
||||||
Rural credit
|
Pre-fixed
|
5.50
|
20,560
|
20,460
|
Nov-13
|
|||||
Working capital
|
Dollar (USD) + Libor
|
1.81
|
460,204
|
410,002
|
Dec-15
|
|||||
IGP-M
|
20.52
|
-
|
88
|
Dec-12
|
||||||
Pre-fixed
|
14.00
|
4,250
|
5,332
|
Mar-15
|
||||||
Dollar (USD) + Libor
|
4.58
|
206,787
|
185,312
|
Sep-16
|
||||||
106.00% CDI
|
-
|
115,032
|
-
|
Mar-13
|
||||||
Pre-payments
|
Dollar (USD) + Libor
|
7.11
|
511,185
|
507,454
|
Feb-16
|
|||||
Credit notes
|
110.00% CDI
|
7.27
|
519,970
|
341,226
|
Feb-14
|
|||||
Dollar (USD)
|
3.07
|
-
|
52,891
|
-
|
||||||
FINAME
|
Pre-fixed
|
4.62
|
385,790
|
397,515
|
Sep-22
|
|||||
URTJLP
|
7.71
|
419,078
|
337,091
|
Jan-22
|
||||||
UMBND
|
8.36
|
-
|
16
|
Oct-12
|
||||||
Leasing
|
R$
|
15.01
|
128
|
-
|
Jun-14
|
|||||
100.00 % CDI
|
-
|
2,336
|
-
|
Oct-14
|
||||||
Foreign loans
|
Libor UK Semiannual
|
4.64
|
178,583
|
-
|
Jun-17
|
|||||
Loan EIB
|
Dollar (USD) + Libor
|
2.76
|
567,333
|
-
|
Sep-21
|
|||||
Loan Resolution 4131
|
Dollar (USD) + Libor
|
3.25
|
455,329
|
-
|
Jul-17
|
|||||
Debentures
|
CDI
|
8.49
|
3,343,987
|
-
|
Oct-20
|
Financial charges (b)
|
||||||||||
Average
|
||||||||||
annual interest
|
December
|
March
|
Maturity
|
|||||||
Description
|
Index
|
rate - %
|
31, 2012
|
31, 2012
|
date
|
|||||
Non-convertible debentures
|
CDI
|
1.50
|
68,959
|
-
|
Aug-14
|
|||||
FINEP
|
Pre-fixed
|
5.00
|
89,828
|
-
|
Jan-21
|
|||||
Promissory note
|
105.20 % CDI
|
-
|
159,846
|
-
|
Mar-13
|
|||||
Credit assignment
|
CDI
|
1.38
|
59,724
|
-
|
May-13
|
|||||
Other
|
Several
|
Several
|
137,673
|
-
|
Several
|
|||||
Commodity broker current account
|
Several
|
Several
|
29,497
|
-
|
Several
|
|||||
Expenditure on issue of debt
|
(78,450)
|
(21,407)
|
||||||||
11,868,230
|
5,199,389
|
|||||||||
Current
|
1,843,084
|
540,237
|
||||||||
Non-current
|
10,025,146
|
4,659,152
|
(a)
|
All loans and long-term debt are guaranteed by promissory notes and endorsements of the Company and its jointly-controlled subsidiaries and controlling shareholders, besides other guarantees, such as: (i) Credit rights originating from energy contracts (BNDES), (ii) CTN and land mortgages (PESA), and (iii) underlying assets being financed (FINAME);
|
(b)
|
Financial charges as at December 31, 2012, except where otherwise indicated.
|
December 31, 2012
|
March 31, 2012
|
|||||||
13 to 24 months
|
1,772,304 | 747,146 | ||||||
25 to 36 months
|
2,482,301 | 1,085,917 | ||||||
37 to 48 months
|
967,598 | 1,295,155 | ||||||
49 to 60 months
|
1,458,302 | 591,534 | ||||||
61 to 72 months
|
1,030,507 | 179,137 | ||||||
73 to 84 months
|
1,109,223 | 300,921 | ||||||
85 to 96 months
|
1,056,425 | 220,893 | ||||||
Thereafter
|
148,486 | 238,449 | ||||||
10,025,146 | 4,659,152 |
18
|
Income tax and other taxes payable
|
December 31, 2012
|
March 31, 2012
|
|||||||
Income tax payable
|
182,177 | 11,973 | ||||||
182,177 | 11,973 | |||||||
Other taxes
|
||||||||
ICMS - State VAT
|
108,216 | 66,601 | ||||||
IPI
|
1,779 | 4,631 | ||||||
INSS
|
13,574 | 13,029 | ||||||
PIS
|
10,039 | 5,003 | ||||||
COFINS
|
46,244 | 21,294 | ||||||
Recovery program - REFIS
|
1,005,659 | 1,287,941 | ||||||
Other
|
29,665 | 33,871 | ||||||
1,215,176 | 1,432,370 | |||||||
Current
|
423,218 | 241,719 | ||||||
Non - current
|
974,135 | 1,202,624 |
December 31, 2012
|
March 31, 2012
|
|||||||
13 to 24 months
|
62,653 | 99,083 | ||||||
25 to 36 months
|
62,231 | 97,707 | ||||||
37 to 48 months
|
61,639 | 97,254 | ||||||
49 to 60 months
|
61,223 | 96,909 | ||||||
61 to 72 months
|
59,994 | 96,270 | ||||||
73 to 84 months
|
59,791 | 95,229 | ||||||
85 to 96 months
|
59,791 | 95,229 | ||||||
Thereafter
|
546,813 | 524,943 | ||||||
974,135 | 1,202,624 |
19
|
Income tax and social contribution
|
(a)
|
Reconciliation of income and social contribution tax expenses
|
(Amended)
|
||||||||||||||||
Quarterly ended
|
Nine-month period ended
|
|||||||||||||||
12.31.2012 | 12.31.2011 | 12.31.2012 | 12.31.2011 | |||||||||||||
Pretax Income
|
421,283 | 153,544 | 669,791 | 3,099,990 | ||||||||||||
Income tax and social contribution at nominal rate (34%)
|
(143,237 | ) | (52,195 | ) | (227,729 | ) | (1,053,996 | ) | ||||||||
Adjustments to determine the effective rate
|
||||||||||||||||
Equity income
|
1,085 | 4 | 22,088 | 217 | ||||||||||||
Permanent differences (donations, gifts, etc.)
|
(2,630 | ) | - | (7,850 | ) | - | ||||||||||
Stock options
|
(1,130 | ) | - | (3,390 | ) | - | ||||||||||
Interest on capital
|
9,879 | - | 10,982 | - | ||||||||||||
Tax loss and negative basis
|
(4,172 | ) | (4,835 | ) | (7,068 | ) | 31,334 | |||||||||
Non-taxable income (loss) from overseas companies
|
(24,277 | ) | (92,700 | ) | 42,936 | (152,636 | ) | |||||||||
Different tax regime for entities taxed on presumed profits
|
24,634 | - | 24,634 | - | ||||||||||||
Exchange variations on the paid up capital
|
3,513 | 101,004 | 42,346 | 101,004 | ||||||||||||
Other
|
8,247 | (9,924 | ) | 15,055 | (36,080 | ) | ||||||||||
Income tax and social contribution expense (current and deferred)
|
(128,088 | ) | (58,646 | ) | (87,996 | ) | (1,110,157 | ) | ||||||||
Effective rate - %
|
30.40 | 38.19 | 13.14 | 35.81 |
(b)
|
Deferred income tax on assets and liabilities
|
December 31, 2012
|
March 31, 2012
|
|||||||||||||||||||
Basis
|
IRPJ (25%)
|
CSLL (9%)
|
Total
|
Total
|
||||||||||||||||
Tax Losses
|
||||||||||||||||||||
Tax Losses
|
2,013,349 | 503,337 | - | 503,337 | 551,326 | |||||||||||||||
Negative basis of social contribution
|
2,033,239 | - | 182,992 | 182,992 | 197,863 | |||||||||||||||
Temporary differences
|
||||||||||||||||||||
Monetary exchange
|
274,179 | 68,545 | 24,676 | 93,221 | (37,387 | ) | ||||||||||||||
Accelerated depreciation
|
(83,048 | ) | (20,762 | ) | - | (20,762 | ) | (13,798 | ) | |||||||||||
Amortized goodwill
|
(1,049,999 | ) | (262,500 | ) | (94,500 | ) | (357,000 | ) | (230,523 | ) | ||||||||||
Business combination
|
(14,775,818 | ) | (3,136,304 | ) | (1,133,966 | ) | (4,270,270 | ) | (2,744,294 | ) | ||||||||||
Provisions for contingencies and other temporary differences
|
2,229,696 | 557,424 | 200,673 | 758,097 | 376,407 | |||||||||||||||
Total
|
(2,290,260 | ) | (820,125 | ) | (3,110,385 | ) | (1,900,406 | ) | ||||||||||||
|
||||||||||||||||||||
Deferred income tax - asset
|
405,827 | 543,024 | ||||||||||||||||||
Deferred income tax - liabilities
|
(3,516,212 | ) | (2,443,430 | ) | ||||||||||||||||
Total of deferred taxes
|
(3,110,385 | ) | (1,900,406 | ) |
20
|
Provision for Tax, Civil and Labor Contingencies
|
December 31, 2012
|
March 31, 2012
|
|||||||
Tax
|
651,304 | 620,835 | ||||||
Civil
|
230,857 | 168,952 | ||||||
Labor
|
251,787 | 261,890 | ||||||
1,133,948 | 1,051,677 |
December 31, 2012
|
March 31, 2012
|
|||||||
Tax
|
427,734 | 411,619 | ||||||
Labor
|
69,465 | 65,142 | ||||||
Civil
|
44,931 | 32,474 | ||||||
542,130 | 509,235 |
Tax
|
Civil
|
Labor
|
Total
|
|||||||||||||
March 31, 2012
|
620,835 | 168,952 | 261,890 | 1,051,677 | ||||||||||||
Provisions
|
18,752 | 63,465 | 105,941 | 188,158 | ||||||||||||
Write-offs
|
(11,507 | ) | (54,273 | ) | (130,007 | ) | (195,787 | ) | ||||||||
Business combination effect
|
3,659 | 39,071 | 11,671 | 54,401 | ||||||||||||
Monetary variation
|
19,565 | 13,642 | 2,292 | 35,499 | ||||||||||||
December 31, 2012
|
651,304 | 230,857 | 251,787 | 1,133,948 |
(a)
|
Tax
|
Description
|
December 31, 2012
|
March 31, 2012
|
||||||
IPC - 89 (i)
|
83,232 | 82,173 | ||||||
Compensation with FINSOCIAL (ii)
|
201,569 | 195,421 | ||||||
CIDE (iii)
|
93,841 | 93,841 | ||||||
ICMS credits (iv)
|
104,102 | 97,552 | ||||||
PIS and COFINS
|
17,750 | 17,445 | ||||||
IPI
|
17,604 | 15,970 | ||||||
IRPJ and CSLL
|
2,167 | 2,110 | ||||||
Other
|
131,039 | 116,323 | ||||||
651,304 | 620,835 |
(i)
|
In 1993, Cosan Lubrificantes e Especialidades ("Cosan CLE") filed a suit to challenge the balance sheet restatement index (“IPC”) established by the Federal Government in 1989, considering that this index did not reflect the actual rate of inflation. The use of this index led the Company to overpay income and social contribution taxes. Cosan CLE obtained a favorable preliminary court ruling that allowed it to recalculate its financial position, using indices that better measured the inflation over the period. In doing so the Company adjusted the amounts of income and social contribution taxes payable and offset the overpayments for both taxes in subsequent years until 1997. Despite the favorable court rulings, the tax authorities issued a notice of infringement to the Company challenging all of the offset taxes whose values had been updated accrued. No judicial deposits were made for these processes.
|
(ii)
|
During the period from October 2003 to November 2006 the subsidiary Cosan CL offset FINSOCIAL against several other federal taxes, based on a final court decision in September 2003 following a decision that challenged the constitutionality of the FINSOCIAL. No judicial deposits were made for these processes.
|
(iii)
|
Prior to the formation of the JV, Raízen Combustíveis, formerly Shell Brasil Ltda, recorded CIDE on services provided from operations. This contingency will be reimbursed by Shell if any payment is required, and an equivalent amount is recorded as related parties. There are judicial deposits related to these processes, amounting to R$ 170,835.
|
(iv)
|
The provision for ICMS credits is made up of: (a) the tax assessment received, in which, despite the defense filed at the administrative and judicial levels, the legal counsel of the Company understand it is more likely than not that a loss will occur, (b) the recovery of credits and financial charges relating to issues on which the Company's management has a differing view from the tax authorities. There are judicial deposits related to these processes, amounting to R$ 8,392.
|
(b)
|
Civil and labor claims
|
(a)
|
Tax claims
|
December 31, 2012
|
March 31, 2012
|
|||||||
Withholding income taxes (i)
|
210,390 | 204,249 | ||||||
ICMS - State VAT (ii)
|
1,788,032 | 1,705,220 | ||||||
IPI credit - NT (iii)
|
381,136 | 378,735 | ||||||
Income taxes (vii)
|
484,927 | 532,131 | ||||||
Compensation with IPI - IN 67/98 (iv)
|
192,391 | 188,479 | ||||||
INSS - social security and other (v)
|
478,300 | 83,875 | ||||||
PIS and COFINS (vi)
|
594,995 | 529,257 | ||||||
Other
|
494,764 | 493,471 | ||||||
4,624,935 | 4,115,417 |
(i)
|
Tax assessment - withholding income tax
|
(ii)
|
ICMS
|
(iii)
|
IPI – Federal VAT
|
(iv)
|
Offsettings against IPI credits – IN 67/98
|
(v)
|
INSS
|
(vi)
|
PIS and COFINS
|
(vii)
|
IR/CSLL – Assessment Notice
|
(b)
|
Civil and labor
|
December 31, 2012
|
March 31, 2012
|
|||||||
Civil
|
1,202,108 | 869,954 | ||||||
Labor
|
1,224,833 | 1,200,573 | ||||||
2,426,941 | 2,070,527 |
21
|
Equity
|
(a)
|
Common stock
|
Class A and /
|
||||||||||||||||
Shareholders
|
or BDRs
|
%
|
Class B1
|
%
|
||||||||||||
Queluz Holding Limited
|
7,741,111 | 4.44 | 66,321,766 | 68.85 | ||||||||||||
Usina Costa Pinto S.A. Açúcar e Alcool
|
- | - | 30,010,278 | 31.15 | ||||||||||||
Fundos Gávea
|
39,445,393 | 22.62 | - | - | ||||||||||||
Other
|
127,168,837 | 72.94 | - | - | ||||||||||||
Total
|
174,355,341 | 100.00 | 96,332,044 | 100.00 |
(b)
|
Repurchase of shares
|
(c)
|
Earnings per share
|
(Amended)
|
||||||||||||||||
Quarterly ended
|
Nine-month period ended
|
|||||||||||||||
12.31.2012 | 12.31.2011 | 12.31.2012 | 12.31.2011 | |||||||||||||
Numerator
|
||||||||||||||||
Net income for the period from continued operations
|
194,970 | 56,174 | 341,445 | 1,078,540 | ||||||||||||
Net Income for the period from discontinued operations
|
137,449 | 9,436 | 142,286 | 57,215 | ||||||||||||
Denominator
|
||||||||||||||||
Weighted average number of common shares
|
270,687,385 | 270,687,385 | 270,687,385 | 270,687,385 | ||||||||||||
Income (loss) basic and diluted earnings per common share
|
R$ 0.72 | R$ 0.21 | R$ 1.26 | R$ 3.98 | ||||||||||||
Loss basic and diluted earnings per common share - discontinued operations
|
R$ 0.51 | R$ 0.03 | R$ 0.53 | R$ 0.51 |
22
|
Gross sales
|
Quarterly ended
|
Nine-month period ended
|
|||||||||||||||
12.31.2011 | 12.31.2011 | |||||||||||||||
12.31.2012 |
(Amended)
|
12.31.2012 |
(Amended)
|
|||||||||||||
Taxable gross revenue from sales of products and services
|
9,088,170 | 6,496,021 | 23,105,607 | 19,041,762 | ||||||||||||
Indirect taxes and deductions
|
(691,074 | ) | (425,367 | ) | (1,550,640 | ) | (1,246,010 | ) | ||||||||
Net revenue
|
8,397,096 | 6,070,654 | 21,554,967 | 17,795,752 |
23
|
Financial results, net
|
Quarterly ended
|
Nine-month period ended
|
|||||||||||||||
12.31.2012 | 12.31.2011 | 12.31.2012 | 12.31.2011 | |||||||||||||
Financial Expense
|
||||||||||||||||
Interests
|
(170,868 | ) | (118,418 | ) | (406,017 | ) | (502,021 | ) | ||||||||
Monetary variation
|
(13,708 | ) | (3,711 | ) | (33,585 | ) | (15,076 | ) | ||||||||
Bank fees
|
(30,932 | ) | (3,377 | ) | (58,116 | ) | (8,235 | ) | ||||||||
(215,507 | ) | (125,506 | ) | (497,717 | ) | (525,332 | ) | |||||||||
Financial Income
|
||||||||||||||||
Interests
|
17,430 | 22,028 | 185,456 | 143,592 | ||||||||||||
Monetary variation
|
3,008 | 5,319 | 17,637 | 3,864 | ||||||||||||
Investments
|
30,239 | 26,788 | 86,890 | 98,817 | ||||||||||||
Others
|
12,925 | 79 | 13,181 | 758 | ||||||||||||
63,602 | 54,214 | 303,164 | 247,031 | |||||||||||||
Foreign exchange variation, net (i)
|
(16,280 | ) | 7,291 | (296,727 | ) | (179,487 | ) | |||||||||
(16,280 | ) | 7,291 | (296,727 | ) | (179,487 | ) | ||||||||||
Derivatives, net (ii)
|
||||||||||||||||
Commodities derivatives
|
(870 | ) | 6,093 | (2,770 | ) | 22,263 | ||||||||||
Exchange rate and interest derivatives
|
41,899 | (13,043 | ) | 46,897 | (19,990 | ) | ||||||||||
41,029 | (6,950 | ) | 44,127 | 2,273 | ||||||||||||
(127,156 | ) | (70,951 | ) | (447,153 | ) | (455,515 | ) |
(i)
|
Includes gains (losses) on foreign exchange rates relating to assets and liabilities denominated in foreign currency.
|
(ii)
|
Includes realized results and unrealized results on operations in the futures market, options, swaps and NDFs, in addition to the effects from non-designated instruments and from the ineffective portion of hedge accounting.
|
24
|
Other income (expenses), net
|
Quarterly ended
|
Nine-month period ended
|
|||||||||||||||
12.31.2012 | 12.31.2012 | |||||||||||||||
(Amended)
|
12.31.2011 |
(Amended)
|
12.31.2011 | |||||||||||||
Revenue from port operations
|
70 | 1,903 | 2,366 | 10,685 | ||||||||||||
Provision for contingencies
|
1,245 | (14,252 | ) | (33,278 | ) | (69,428 | ) | |||||||||
Income on disposal of non-current assets
|
20,220 | 27,630 | 61,851 | 45,834 | ||||||||||||
Revenue from the sale of scrap and waste
|
943 | 772 | 2,770 | 3,551 | ||||||||||||
Rental and leasing income
|
26,458 | 16,812 | 62,107 | 40,902 | ||||||||||||
Changes in the fair value of investment property
|
85,915 | - | 85,915 | - | ||||||||||||
Royalty revenue
|
5,702 | 6,115 | 15,616 | 13,442 | ||||||||||||
Revenue from services
|
1,261 | - | 1,261 | - | ||||||||||||
Other income (expenses), net
|
(1,897 | ) | (9,437 | ) | 4,945 | 9,797 | ||||||||||
139,917 | 29,543 | 203,553 | 54,783 |
25
|
Financial instruments
|
Notional
|
Fair value
|
|||||||||||||||||||
December
|
March
|
December
|
March
|
Equity and
|
||||||||||||||||
31, 2012 | 31, 2012 | 31, 2012 | 31, 2012 |
P&l (*)
|
||||||||||||||||
Raízen Energia S.A. Derivatives
|
||||||||||||||||||||
Price risk
|
||||||||||||||||||||
Commodities derivatives
|
||||||||||||||||||||
Future agreements
|
990,432 | 1,194,225 | 108,096 | 24,378 | 108,096 | |||||||||||||||
Option agreements
|
- | 8,954 | - | 782 | - | |||||||||||||||
108,096 | 25,160 | 108,096 | ||||||||||||||||||
Exchange rate risk
|
||||||||||||||||||||
Exchange rate derivatives
|
||||||||||||||||||||
Future agreements
|
325,715 | 490,949 | (374 | ) | 1,682 | (374 | ) | |||||||||||||
Term agreements
|
419,170 | 258,690 | 10,467 | 1,773 | 10,467 | |||||||||||||||
Lock exchange
|
106,895 | 256,381 | 2,715 | 3,402 | 2,715 | |||||||||||||||
12,808 | 6,857 | 12,808 | ||||||||||||||||||
Interest rate risk
|
||||||||||||||||||||
Interest derivatives
|
||||||||||||||||||||
Interest hedges
|
1,196,179 | 318,868 | (5,636 | ) | (1,495 | ) | (5,636 | ) | ||||||||||||
(5,636 | ) | (1,495 | ) | (5,636 | ) | |||||||||||||||
Total Raizen Energia
|
115,268 | 30,522 | 115,268 | |||||||||||||||||
Cosan consolidated (50% Raízen Energia)
|
57,634 | 15,261 | 57,634 | |||||||||||||||||
Comgás Derivatives
|
||||||||||||||||||||
Exchange rate risk
|
||||||||||||||||||||
Exchange rate derivatives
|
||||||||||||||||||||
Swap agreements
|
997,073 | - | 160,443 | - | 160,443 | |||||||||||||||
Term agreements
|
267,415 | 325,029 | 8,312 | (5,282 | ) | 8,312 | ||||||||||||||
168.755 | (5,282 | ) | 168,755 | |||||||||||||||||
Total Cosan (including 50% Raízen, if applicable)
|
226,389 | 9,979 | 226,389 | |||||||||||||||||
Assets
|
240,858 | 19,590 | - | |||||||||||||||||
Liabilities
|
(14,469 | ) | (9,611 | ) | - |
(*)
|
Values from the income statement calculated for the year ended December 31, 2012 only to outstanding derivative that date.
|
Price Risk - commodities derivatives opened in December 31, 2012
|
||||||||||||||
Purchased /
|
Maturity
|
Notional
|
Notional
|
Fair value
|
||||||||||
Derivatives
|
sold
|
Market
|
Agreement
|
date
|
(unit)
|
(R$ thousand)
|
(R$ thousand)
|
|||||||
Financial instruments contracted by Raízen Energia:
|
||||||||||||||
Composition of balances of derivative financial instruments designated in hedge accounting
|
||||||||||||||
Future
|
Sold
|
NYBOT
|
Sugar#11
|
Mar-13
|
488,922T
|
475,798
|
46,058
|
|||||||
Future
|
Sold
|
NYBOT
|
Sugar#11
|
Jul-13
|
327,675T
|
316,455
|
25,049
|
|||||||
Future
|
Sold
|
NYBOT
|
Sugar#11
|
Oct-13
|
398,088T
|
386,219
|
26,455
|
|||||||
Future
|
Sold
|
NYBOT
|
Sugar#11
|
Mar-14
|
24,995T
|
24,753
|
1,579
|
|||||||
Future
|
Sold
|
ICE
|
Sugar#5
|
Mar-13
|
4,750T
|
4,959
|
(124)
|
|||||||
Sub-total sugar futures sold
|
1,244,430 T
|
1,208,184
|
99,017
|
|||||||||||
Composition of balances of derivative financial instruments non-designated in hedge accounting
|
||||||||||||||
Future
|
Purchased
|
NYBOT
|
Sugar#11
|
Mar-13
|
(303,494T)
|
(266,106)
|
651
|
|||||||
Future
|
Purchased
|
NYBOT
|
Sugar#11
|
May-13
|
(3,709T)
|
(3,366)
|
(91)
|
|||||||
Future
|
Purchased
|
NYBOT
|
Sugar#11
|
Jul-13
|
(1,676T)
|
(1,535)
|
(44)
|
|||||||
Future
|
Purchased
|
NYBOT
|
Sugar#11
|
Oct-13
|
(762T)
|
(707)
|
(18)
|
|||||||
Future
|
Purchased
|
ICE
|
Sugar#5
|
Mar-13
|
(4,700T)
|
(4,911)
|
119
|
|||||||
Sub-total sugar futures purchased
|
(314,341 T)
|
(276,623)
|
617
|
|||||||||||
Sub-total of sugar
|
930,090 T
|
931,561
|
99,634
|
|||||||||||
Future
|
Sold
|
BMFBovespa
|
Hydrated ethanol
|
Jan-13
|
9,270m³
|
11,036
|
(130)
|
|||||||
Future
|
Sold
|
BMFBovespa
|
Hydrated ethanol
|
Feb-13
|
27,630m³
|
32,763
|
(166)
|
|||||||
Future
|
Sold
|
BMFBovespa
|
Hydrated ethanol
|
Mar-13
|
21,720m³
|
25,854
|
(130)
|
|||||||
Future
|
Sold
|
Platts Chicago Ethanol Asian Swap
|
Ethanol
|
Oct-13
|
-
|
-
|
1,406
|
|||||||
Future
|
Sold
|
Platts Chicago Ethanol Asian Swap
|
Ethanol
|
Dec-12
|
-
|
-
|
296
|
|||||||
Future
|
Sold
|
Platts Chicago Ethanol Asian Swap
|
Ethanol
|
Feb-13
|
-
|
-
|
860
|
|||||||
Future
|
Sold
|
Platts Chicago Ethanol Asian Swap
|
Ethanol
|
Jan-13
|
-
|
-
|
913
|
|||||||
Future
|
Sold
|
Platts Chicago Ethanol Asian Swap
|
Ethanol
|
Jul-13
|
-
|
-
|
711
|
|||||||
Future
|
Sold
|
Platts Chicago Ethanol Asian Swap
|
Ethanol
|
Mar-13
|
-
|
-
|
1,200
|
|||||||
Future
|
Sold
|
Platts Chicago Ethanol Asian Swap
|
Ethanol
|
Jan-13
|
-
|
-
|
(96)
|
|||||||
Future
|
Sold
|
BMF Ethanol Euro Swap
|
Ethanol
|
Feb-13
|
-
|
-
|
(27)
|
|||||||
Future
|
Sold
|
BMF Ethanol Euro Swap
|
Ethanol
|
Jan-13
|
-
|
-
|
(4)
|
|||||||
Sub-total ethanol futures sold
|
58,620 m³
|
69,654
|
4,833
|
|||||||||||
Future
|
Purchased
|
BMFBovespa
|
Hydrated ethanol
|
Jan-13
|
(4,950m³)
|
(5,764)
|
69
|
|||||||
Future
|
Purchased
|
BMFBovespa
|
Hydrated ethanol
|
Feb-13
|
(4,260m³)
|
(5,018)
|
26
|
|||||||
Future
|
Purchased
|
Platts Chicago Ethanol Asian Swap
|
Ethanol
|
Nov-12
|
-
|
-
|
94
|
|||||||
Future
|
Purchased
|
Platts Chicago Ethanol Asian Swap
|
Ethanol
|
Dec-12
|
-
|
-
|
(981)
|
|||||||
Future
|
Purchased
|
Platts Chicago Ethanol Asian Swap
|
Ethanol
|
Jan-13
|
-
|
-
|
(119)
|
|||||||
Future
|
Purchased
|
Platts Chicago Ethanol Asian Swap
|
Ethanol
|
Nov-12
|
-
|
-
|
(16)
|
|||||||
Future
|
Purchased
|
BMF Ethanol Euro Swap
|
Ethanol
|
Feb-13
|
-
|
-
|
(8)
|
|||||||
Future
|
Purchased
|
BMF Ethanol Euro Swap
|
Ethanol
|
Jan-13
|
-
|
-
|
(2)
|
|||||||
Sub-total ethanol futures purchased
|
(9,210 m³)
|
(10,782)
|
(937)
|
Price Risk - commodities derivatives opened as at December 31, 2012
|
||||||||||||||
Purchased /
|
Maturity
|
Notional
|
Notional
|
Fair value
|
||||||||||
Derivatives
|
sold
|
Market
|
Agreement
|
date
|
(unit)
|
(R$ thousand)
|
(R$ thousand)
|
|||||||
Physical Fixed
|
Sold
|
Ethanol
|
Feb-13
|
-
|
-
|
1,735
|
||||||||
Physical Fixed
|
Sold
|
Ethanol
|
Apr-13
|
-
|
-
|
1,161
|
||||||||
Physical Fixed
|
Sold
|
Ethanol
|
Mar-13
|
-
|
-
|
7,099
|
||||||||
Physical Fixed
|
Sold
|
Ethanol
|
Dec-12
|
-
|
-
|
27
|
||||||||
Physical Fixed
|
Sold
|
Ethanol
|
Jan-13
|
-
|
-
|
2,281
|
||||||||
Physical Fixed
|
Sold
|
Ethanol
|
May-13
|
-
|
-
|
989
|
||||||||
Physical Fixed
|
Sold
|
Ethanol
|
Jun-13
|
-
|
-
|
159
|
||||||||
Physical Fixed
|
Sold
|
Ethanol
|
Feb-13
|
-
|
-
|
(437)
|
||||||||
Physical Fixed
|
Sold
|
Ethanol
|
Aug-13
|
-
|
-
|
(1,197)
|
||||||||
Physical Fixed
|
Sold
|
Ethanol
|
Dec-12
|
-
|
-
|
(6)
|
||||||||
Physical Fixed
|
Sold
|
Ethanol
|
Jan-13
|
-
|
-
|
(2,697)
|
||||||||
Physical Fixed
|
Purchased
|
Ethanol
|
Feb-13
|
-
|
-
|
4
|
||||||||
Physical Fixed
|
Purchased
|
Ethanol
|
Mar-13
|
-
|
-
|
27
|
||||||||
Physical Fixed
|
Purchased
|
Ethanol
|
Dec-12
|
-
|
-
|
413
|
||||||||
Physical Fixed
|
Purchased
|
Ethanol
|
Jan-13
|
-
|
-
|
766
|
||||||||
Physical Fixed
|
Purchased
|
Ethanol
|
Feb-13
|
-
|
-
|
(4,516)
|
||||||||
Physical Fixed
|
Purchased
|
Ethanol
|
Apr-13
|
-
|
-
|
(206)
|
||||||||
Physical Fixed
|
Purchased
|
Ethanol
|
Dec-12
|
-
|
-
|
(148)
|
||||||||
Physical Fixed
|
Purchased
|
Ethanol
|
Jan-13
|
-
|
-
|
(591)
|
||||||||
Physical Fixed
|
Purchased
|
Ethanol
|
Jun-13
|
-
|
-
|
(297)
|
||||||||
Sub-total ethanol physical fixed
|
-
|
-
|
4,566
|
|||||||||||
Sub-total of ethanol
|
49,410 m³
|
58.871
|
8,462
|
|||||||||||
Total goods
|
-
|
990,432
|
108,096
|
Foreign exchange risk: foreign exchange derivatives outstanding at December 31, 2012
|
||||||||||||
Purchased /
|
Notional
|
Notional
|
Fair value
|
|||||||||
Derivatives
|
sold
|
Market
|
Agreement
|
(USD)
|
(R$ thousand)
|
(R$ thousand)
|
||||||
Financial instruments contracted by Raízen Energia:
|
||||||||||||
Composition of balances of derivative financial instruments designated in hedge accounting
|
||||||||||||
Term
|
Sold
|
OTC/Cetip
|
NDF
|
200,000
|
419,170
|
10,467
|
||||||
Sub-total Term sold
|
200,000
|
419,170
|
10,467
|
|||||||||
Composition of balances of derivative financial instruments non-designated in hedge accounting
|
||||||||||||
Future
|
Sold
|
BMFBovespa
|
Commercial USD
|
870,000
|
1,805,269
|
4,432
|
||||||
Future
|
Sold
|
BMFBovespa
|
Commercial USD
|
154,000
|
440,802
|
1,530
|
||||||
Sub-total Future sold
|
1,024,000
|
2,246,071
|
5,962
|
|||||||||
Future
|
Purchased
|
BMFBovespa
|
Commercial USD
|
(716,000)
|
(1,494,591)
|
(4,855)
|
||||||
Future
|
Purchased
|
BMFBovespa
|
Commercial USD
|
(154,000)
|
(320,019)
|
(1,054)
|
||||||
Future
|
Purchased
|
BMFBovespa
|
Commercial USD
|
(154,000)
|
(25,867)
|
(99)
|
||||||
Future
|
Purchased
|
BMFBovespa
|
Commercial USD
|
(13,000)
|
(26,228)
|
(100)
|
||||||
Future
|
Purchased
|
BMFBovespa
|
Commercial USD
|
(13,000)
|
(26,611)
|
(116)
|
||||||
Future
|
Purchased
|
BMFBovespa
|
Commercial USD
|
(13,000)
|
(27,040)
|
(113)
|
||||||
Sub-total Future purchased
|
(1,063,000)
|
(1,920,356)
|
(6,337)
|
|||||||||
Exchange lock
|
Sold
|
OTC
|
Exchange lock
|
50,000
|
106,895
|
3,927
|
||||||
Exchange lock
|
Sold
|
OTC
|
Exchange lock
|
1,727
|
3,530
|
(139)
|
||||||
Exchange lock
|
Sold
|
OTC
|
Exchange lock
|
7,809
|
15,958
|
(354)
|
||||||
Exchange lock
|
Sold
|
OTC
|
Exchange lock
|
368
|
752
|
(31)
|
||||||
Exchange lock
|
Sold
|
OTC
|
Exchange lock
|
8,302
|
16,964
|
(423)
|
||||||
Exchange lock
|
Sold
|
OTC
|
Exchange lock
|
3,364
|
6,874
|
(264)
|
||||||
Sub-total exchange lock
|
71,570
|
150,973
|
2,716
|
|||||||||
Total of exchange lock
|
232,570
|
895,859
|
12,808
|
|||||||||
Financial instruments contracted by Comgás:
|
||||||||||||
Composition of balances of derivative financial instruments designated in hedge accounting
|
||||||||||||
Swap/cash flow
|
Purchased
|
OTC/Cetip
|
Cross curr Swap
|
(84,000)
|
(172,433)
|
(31,443)
|
||||||
Swap/cash flow
|
Purchased
|
OTC/Cetip
|
Cross curr Swap
|
(40,000)
|
(81,581)
|
(14,427)
|
||||||
Swap/cash flow
|
Purchased
|
OTC/Cetip
|
Cross curr Swap
|
(71,000)
|
(145,906)
|
(28,827)
|
||||||
Swap/cash flow
|
Purchased
|
OTC/Cetip
|
Cross curr Swap
|
(72,000)
|
(148,021)
|
(29,528)
|
||||||
Swap/cash flow
|
Purchased
|
OTC/Cetip
|
Cross curr Swap
|
(19,000)
|
(37,878)
|
(6,423)
|
||||||
Swap/cash flow
|
Purchased
|
OTC/Cetip
|
Cross curr Swap
|
(31,000)
|
(63,859)
|
(14,158)
|
||||||
Swap/cash flow
|
Purchased
|
OTC/Cetip
|
Cross curr Swap
|
(45,000)
|
(91,958)
|
(19,667)
|
||||||
Swap/cash flow
|
Purchased
|
OTC/Cetip
|
Cross curr Swap
|
(50,000)
|
(102,175)
|
(15,174)
|
||||||
Swap/cash flow
|
Purchased
|
OTC/Cetip
|
Cross curr Swap
|
(75,000)
|
(153,263)
|
(796)
|
||||||
Sub-total Swap purchased
|
(487,000)
|
(997,074)
|
(160,443)
|
|||||||||
Total of Swap
|
(487,000)
|
(997,074)
|
(160,443)
|
Foreign exchange risk: foreign exchange derivatives outstanding at December 31, 2012
|
||||||||||||||
Purchased /
|
Maturity
|
Notional
|
Notional
|
Fair value
|
||||||||||
Derivatives
|
sold
|
Market
|
Agreement
|
date
|
(USD)
|
(R$ thousand)
|
(R$ thousand)
|
|||||||
Financial instruments contracted by Company - except JV
|
||||||||||||||
Composition of balances of derivative financial instruments non-designated in hedge accounting
|
||||||||||||||
Term
|
Purchased
|
OTC
|
NDF
|
Feb-13
|
6,188
|
12,504
|
230
|
|||||||
Term
|
Purchased
|
OTC
|
NDF
|
Feb-13
|
4,197
|
7,546
|
1,085
|
|||||||
Term
|
Purchased
|
OTC
|
NDF
|
May-13
|
6,188
|
12,739
|
140
|
|||||||
Term
|
Purchased
|
OTC
|
NDF
|
May-13
|
4,197
|
7,696
|
1,022
|
|||||||
Term
|
Purchased
|
OTC
|
NDF
|
Aug-13
|
6,188
|
12,997
|
54
|
|||||||
Term
|
Purchased
|
OTC
|
NDF
|
Aug-13
|
4,197
|
7,859
|
962
|
|||||||
Term
|
Purchased
|
OTC
|
NDF
|
Nov-13
|
6,188
|
13,256
|
(15)
|
|||||||
Term
|
Purchased
|
OTC
|
NDF
|
Nov-13
|
4,197
|
8,032
|
904
|
|||||||
Term
|
Purchased
|
OTC
|
NDF
|
Feb-14
|
6,188
|
13,521
|
(91)
|
|||||||
Term
|
Purchased
|
OTC
|
NDF
|
Feb-14
|
4,197
|
8,190
|
859
|
|||||||
Term
|
Purchased
|
OTC
|
NDF
|
May-14
|
6,188
|
13,743
|
(127)
|
|||||||
Term
|
Purchased
|
OTC
|
NDF
|
May-14
|
4,197
|
8,340
|
823
|
|||||||
Term
|
Purchased
|
OTC
|
NDF
|
Aug-14
|
6,188
|
14,002
|
(182)
|
|||||||
Term
|
Purchased
|
OTC
|
NDF
|
Aug-14
|
4,197
|
8,507
|
779
|
|||||||
Term
|
Purchased
|
OTC
|
NDF
|
Nov-14
|
6,188
|
14,261
|
(239)
|
|||||||
Term
|
Purchased
|
OTC
|
NDF
|
Nov-14
|
4,197
|
8,666
|
741
|
|||||||
Term
|
Purchased
|
OTC
|
NDF
|
Feb-15
|
6,188
|
14,497
|
(274)
|
|||||||
Term
|
Purchased
|
OTC
|
NDF
|
Feb-15
|
4,197
|
8,813
|
716
|
|||||||
Term
|
Purchased
|
OTC
|
NDF
|
May-15
|
6,188
|
14,726
|
(309)
|
|||||||
Term
|
Purchased
|
OTC
|
NDF
|
May-15
|
4,197
|
8,942
|
702
|
|||||||
Term
|
Purchased
|
OTC
|
NDF
|
Aug-15
|
6,188
|
15,003
|
(378)
|
|||||||
Term
|
Purchased
|
OTC
|
NDF
|
Aug-15
|
4,197
|
9,089
|
677
|
|||||||
Term
|
Purchased
|
OTC
|
NDF
|
Nov-15
|
6,188
|
15,254
|
(423)
|
|||||||
Term
|
Purchased
|
OTC
|
NDF
|
Nov-15
|
4,197
|
9,232
|
656
|
|||||||
Total Term purchased
|
124,620
|
267,415
|
8,312
|
December 31, 2012
|
March 31, 2012
|
||||||
R$
|
US$
|
R$
|
US$
|
||||
Cash and cash equivalents
|
139,545
|
68,287
|
24,426
|
13,406
|
|||
Restricted cash
|
38,485
|
18,833
|
45,976
|
25,232
|
|||
Accounts receivable
|
179,935
|
88,052
|
164,681
|
90,380
|
|||
Related parties (Shell)
|
-
|
-
|
436,362
|
239,483
|
|||
Loans and long term debt
|
3,087,966
|
1,409,922
|
(2,730,076)
|
(1,498,314)
|
|||
Foreign exchange exposure, net
|
3,445,931
|
1,686,289
|
(2,058,631)
|
(1,129,813)
|
Expected period to affect P&L
|
||||||||||
Derivative
|
Market
|
Risk
|
2012/2013
|
2013/2014
|
Total
|
|||||
Future
|
OTC / NYBOT
|
#11
|
19,546
|
65,558
|
85,104
|
|||||
NDF
|
OTC / CETIP
|
USD
|
2,700
|
-
|
2,700
|
|||||
22,246
|
65,558
|
87,804
|
||||||||
(-) Deferred income tax
|
(7,563)
|
(22,291)
|
(29,854)
|
|||||||
Effect on Raízen's equity
|
14,683
|
43,267
|
57,950
|
Cash flow hedge
|
2012
|
|||
March 31, 2012
|
14,114 | |||
Gains/(losses) of cash flow hedges for the period:
|
||||
Commodities futures and swap contracts
|
144,497 | |||
Forward agreements (NDFs) exchange
|
2,700 | |||
Reclassification adjustments for losses/gains included in income (sales revenue/financial result)
|
(80,779 | ) | ||
Total effect on equity adjustments resulting from hedge cash flow (before deferred income tax)
|
66,418 | |||
Effect of deferred income tax in equity adjustment
|
(22,582 | ) | ||
Net effect of the tax period
|
43,836 | |||
December 31, 2012
|
57,950 |
Price Risk: derivatives of interests open as at December 31, 2012
|
||||||||||||
Assets /
|
Maturity
|
Nocional
|
Nocional
|
Fair value
|
||||||||
Derivatives
|
liability
|
Market
|
date
|
(USD)
|
(R$ thousand)
|
(R$ thousand)
|
||||||
Interest rate Swap
|
Libor 3M / fixed
|
OTC
|
Jan-16
|
175,000
|
357,613
|
(5,636)
|
||||||
Interest rate Swap
|
USD fixed / CDI
|
BMFBovespa
|
Feb-13
|
16,994
|
34,728
|
318
|
||||||
Interest rate Swap
|
USD fixed / CDI
|
BMFBovespa
|
Aug-13
|
16,717
|
34,162
|
118
|
||||||
Interest rate Swap
|
USD fixed / CDI
|
BMFBovespa
|
Feb-14
|
16,994
|
34,728
|
(146)
|
||||||
Interest rate Swap
|
USD fixed / CDI
|
BMFBovespa
|
Apr-14
|
92,949
|
189,942
|
(1,147)
|
||||||
Interest rate Swap
|
USD fixed / CDI
|
BMFBovespa
|
May-14
|
89,578
|
183,053
|
(1,323)
|
||||||
Interest rate Swap
|
USD fixed / CDI
|
BMFBovespa
|
Jun-14
|
88,932
|
181,732
|
(1,536)
|
||||||
Interest rate Swap
|
USD fixed / CDI
|
BMFBovespa
|
Jul-14
|
88,193
|
180,222
|
(1,745)
|
||||||
Sub-total interest rate Swap
|
585,357
|
1,196,180
|
(11,097)
|
|||||||||
Interest rate Swap Intercompany
|
USD fixed / CDI
|
BMFBovespa
|
Feb-13
|
(16,994)
|
(34,728)
|
(318)
|
||||||
Interest rate Swap Intercompany
|
USD fixed / CDI
|
BMFBovespa
|
Aug-13
|
(16,717)
|
(34,162)
|
(118)
|
||||||
Interest rate Swap Intercompany
|
USD fixed / CDI
|
BMFBovespa
|
Feb-14
|
(16,994)
|
(34,728)
|
146
|
||||||
Interest rate Swap Intercompany
|
USD fixed / CDI
|
BMFBovespa
|
Apr-14
|
(92,949)
|
(189,942)
|
1,147
|
||||||
Interest rate Swap Intercompany
|
USD fixed / CDI
|
BMFBovespa
|
May-14
|
(89,578)
|
(183,053)
|
1,323
|
||||||
Interest rate Swap Intercompany
|
USD fixed / CDI
|
BMFBovespa
|
Jun-14
|
(88,932)
|
(181,732)
|
1,536
|
||||||
Interest rate Swap Intercompany
|
USD fixed / CDI
|
BMFBovespa
|
Jul-14
|
(88,193)
|
(180,222)
|
1,745
|
||||||
Sub-total Interest rate Swap Intercompany
|
(410,357)
|
(838,567)
|
5,461
|
|||||||||
Total interest rate
|
175,000
|
357,613
|
(5,636)
|
·
|
Guarantee margins
|
·
|
Level 1 - quoted prices in a active market for identical assets and liabilities;
|
·
|
Level 2 - other techniques for which all of the data having a significant effect on the fair value recorded are observable, directly or indirectly;
|
·
|
Level 3 - techniques that use data having a significant effect on the fair value recorded that are not based on observable market data.
|
Assets and liabilities measured at fair value
|
Level 1
|
Level 2
|
Total
|
|||||||||
December 31, 2012
|
||||||||||||
Warrants Radar
|
- | 199,470 | 199,470 | |||||||||
Derivative financial assets
|
62,176 | 178,682 | 240,858 | |||||||||
Derivative financial liabilities
|
(8,315 | ) | (6,154 | ) | (14,469 | ) | ||||||
|
||||||||||||
Total
|
53,861 | 371,998 | 425,859 | |||||||||
March 31, 2012
|
||||||||||||
Warrants Radar
|
- | 140,821 | 140,821 | |||||||||
Derivative financial assets
|
17,002 | 2,588 | 19,590 | |||||||||
Derivative financial liabilities
|
(8,863 | ) | (748 | ) | (9,611 | ) | ||||||
|
||||||||||||
Total
|
8,139 | 142,661 | 150,800 |
Impacts on P&L (*)
|
||||||||
Probable
|
Variation
|
Variation
|
||||||
Risk factor
|
scenario
|
scenario (25%)
|
scenario (50%)
|
|||||
Price Risk
|
||||||||
Goods derivatives
|
||||||||
Future contracts
|
||||||||
Selling agreements
|
Increase in the sugar price
|
49,508
|
(138,610)
|
(277,223)
|
||||
Purchasing agreements
|
Decrease in the sugar price
|
309
|
(34,596)
|
(69,190)
|
||||
Selling agreements
|
Increase in the Hydrated Ethanol Price
|
(213)
|
(8,627)
|
(17,319)
|
||||
Purchasing agreements
|
Decrease in the Hydrated Ethanol Price
|
47
|
(1,361)
|
(2,723)
|
||||
Selling agreements
|
Increase in the Hydrated Ethanol Price
|
4,398
|
21,956
|
16,628
|
||||
Exchange rate derivatives
|
||||||||
Future contracts
|
||||||||
Selling agreements
|
Increase in exchange rate R$/US$
|
2,981
|
(278,198)
|
(555,416)
|
||||
Purchasing agreements
|
Decrease in exchange rate R$/US$
|
(3,168)
|
(235,024)
|
(471,331)
|
||||
Term contracts
|
||||||||
Selling agreements
|
Increase in exchange rate R$/US$
|
13,546
|
(61,837)
|
(115,063)
|
||||
Lock exchange
|
||||||||
Selling agreements
|
Increase in exchange rate R$/US$
|
1,963
|
(12,725)
|
(25,449)
|
||||
Selling agreements
|
Increase in exchange rate R$/US$
|
(606)
|
(5,523)
|
(11,156)
|
||||
Lock exchange
|
||||||||
Swap contracts
|
Increase in exchange rate R$/US$
|
(255,564)
|
(511,127)
|
|||||
Indebtedness
|
Increase in exchange rate R$/US$
|
255,564
|
511,127
|
|||||
Net effect
|
-
|
-
|
||||||
Interest rate risk
|
||||||||
Income derivatives
|
||||||||
Swap contracts
|
Decrease in LIBOR Curve
|
(2,818)
|
(523)
|
(1,047)
|
||||
Indebtedness CDI (COMGÁS)
|
Increase interest rate
|
(12,171)
|
(14,595)
|
(17,035)
|
||||
Indebtedness TJLP (COMGÁS)
|
Increase interest rate
|
(91,220)
|
(104,198)
|
(116,938)
|
||||
Derivative (COMGÁS)
|
Increase interest rate
|
(59,257)
|
(72,050)
|
(86,185)
|
||||
Regulatory current account (COMGÁS) (*)
|
20,361
|
16,706
|
13,050
|
(*)
|
The exposure to foreign currency fluctuations are absorbed by the asset (liabilities), which are passed on to customers periodically in rate reviews.
|
26
|
Pensions and other post-employment benefit plans
|
December
|
March
|
|||||||
31, 2012 | 31, 2012 | |||||||
Futura
|
29,812 | 34,725 | ||||||
Futura II and medical plan
|
2,815 | 2,587 | ||||||
Raíz Prev
|
597 | - | ||||||
COMGÁS
|
291,040 | - | ||||||
Total
|
324,264 | 37,312 |
(a)
|
Pension plan
|
(b)
|
Healthcare
|
27
|
Share-based payments
|
Weighted
|
||||||||
average
|
||||||||
exercise
|
||||||||
Share
|
price
|
|||||||
September 30, 2012
|
9,825,000 | 22.80 | ||||||
Stock options exercised
|
(635,000 | ) | (23.11 | ) | ||||
December 31, 2012
|
9,190,000 | 23.29 |
Luiz Carlos Nannini
|
Antonio C. M. Lage |
Accountant CRC-1SP171638/O-7
|
Accountant CRC-1MG077995/O-1-S-SP
|
COSAN LIMITED
|
||||||
Date:
|
March 6, 2013
|
By:
|
/s/ Marcelo Eduardo Martins
|
|||
Name:
|
Marcelo Eduardo Martins
|
|||||
Title:
|
Chief Financial Officer and Investor Relations Officer
|