UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 6-K
Report of
Foreign Issuer
Pursuant To Rule 13a-16 Or 15d-16
of the Securities Exchange Act of 1934
For the month of February, 2020
Commission File Number: 1-33659
COSAN LIMITED
(Translation
of registrants name into English)
Av. Brigadeiro Faria Lima, 4100, 16th floor
São Paulo, SP 04538-132 Brazil
(Address of principal executive offices)
Indicate by check mark whether the registrant files
or will file annual reports under cover of Form 20-F or Form 40-F:
Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(1):
Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T
Rule 101(b)(7):
CZZ th 4 Quarter and Fiscal Year of 2019 4Q19 and 2019 Earnings Release
São Paulo, February 19, 2020 – COSAN LIMITED (“CZZ” or “Company”) (NYSE: CZZ) announces today its results for the fourth quarter (October, November, and December) of 2019 (4Q19) and the fiscal year of 2019. The
results are presented on a consolidated basis, in accordance with the accounting practices adopted in Brazil and with International Financial Reporting Standards (IFRS). Comparisons in this report take into consideration 4Q19 vs. 4Q18 and 2019 vs.
2019, except where indicated differently. Summary of Financial Information 4Q19 4Q18 Chg.% 3Q19 Chg.% 2019 2018 Chg.% Executive Summary - CZZ Pro forma¹ BRL mln (Oct-Dec) (Oct-Dec) 4Q19/4Q18 (Jul-Sep) 4Q19/3Q19 (Jan-Dec) (Jan-Dec) 2019/2018 Net
Revenue 21,051.2 18,792.9 12.0% 20,866.2 0.9% 79,876.8 65,993.9 21.0% Gross profit 2,699.5 2,027.4 33.2% 2,755.8 -2.0% 9,911.2 7,506.4 32.0% EBIT 1,903.0 2,097.6 -9.3% 2,314.8 -17.8% 6,816.5 5,048.2 35.0% EBITDA² 2,972.8 3,025.9 -1.8% 3,380.2
-12.1% 10,904.4 8,362.8 30.4% Adjusted EBITDA³ 2,104.0 2,272.5 -7.4% 2,633.6 -20.1% 8,962.7 8,237.3 8.8% Net Income (Loss) 356.9 783.5 -54.4% 560.8 -36.4% 1,356.9 975.4 39.1% Adjusted Net Income (61.9) 186.8 n/a 175.6 n/a 409.5 613.6 -33,3%
Note 1: Considering 50% of the results of Raízen Combustíveis and Raízen Energia. Note 2: As of 1Q18, EBITDA excludes asset amortization arising from contracts with clients at Raízen Combustíveis. Note 3: Adjusted EBITDA and
Net Income does not include non-recurring effects in Cosan S.A., as detailed in its earnings release. Message from the CEO By now much of this sounds like old news. Great fear of global recession did not materialize despite swine flu, long-lasting
US-China trade war or Brexit issues. Brazilian government passed the pension reform in congress, the country is gradually recovering from 2- year recession and inflation is under control, supporting unprecedented close-to-zero real interest rates.
Private-sector GDP was actually more than double the country’s 1.2% number in 2019, dragged by public-sector negative performance. All set for a great start. And less than two months later concerns on global growth are back to spotlight due to
Coronavirus, oil prices melted down, and Brazilian real weakened. Come hell or high water, we delivered on guidance once again in 2019. Business environment improved gradually throughout the year in Brazil and Raízen Combustíveis
outperformed competition grounded on its consistent strategy. The company also formed a JV with FEMSA to accelerate C-stores expansion and explore proximity ones. Raízen Argentina delivered within guidance range st notwithstanding price
freezing and elections. Crop-year finishes on March 31 , but effective commercialization strategy supports on- track results for Raízen Energia despite lower availability of sugarcane. Comgás outperformed EBITDA expectations and tariff
reviews were concluded, reestablishing regulatory security and paving the way for new opportunities in the space, beyond gas distribution. Moove keeps on consolidating its international expansion and growing across all regions, while leading high
performance lubricants production in Brazil. Rumo increased capacity transporting roughly 30% of all the grains produced in the country and won the Norte- Sul concession, adding 1.5 thousand km of railway footprint. Payly, our e-wallet, reached 900
thousand downloads, and we launched Trizzy, another tech-based initiative that aims at changing the way truck drivers interact with shippers, terminals or suppliers going forward. We spent R$ 3.5 billion buying shares within our portfolio, walking
the talk on capital allocation. We tendered R$ 1.8 billion worth of Comgás PN and ON shares as well as USD 160 million CZZ shares. CZZ increased it stakes in RLOG3 (from 72.4% to 73.5%) and CSAN3 (60.3% to 64.3%) buying shares in the market. We
take the performance of our shares as an acknowledgement of promises being delivered. As announced in January, after 10 years I am soon rendering CZZ CEO position to Luis Henrique Guimarães, former Raízen CEO. He will also substitute me at
Raízen board. I will continue serving as vice-chairman of CZZ and our controlled companies’ boards, as well as leading strategy and people’s committees. I’m proud of what we achieved as a group thus far and excited about the
opportunities that lay ahead. We built an irreplicable portfolio of assets and people. Planning for succession and creating opportunities to develop our talents is laying the ground to perpetuate success in the years to come. I’ll be around!
Marcos Marinho Lutz Investor Relations CZZ’s CEO E-mail: ri@cosan.com.br Tel: +55 11 3897- 9797 | +1 646 849-9960 Website: ir.cosanlimited.com 1 de 9 CZZ th 4 Quarter and Fiscal Year of 2019 4Q19 and 2019 Earnings Release São Paulo,
February 19, 2020 – COSAN LIMITED (“CZZ” or “Company”) (NYSE: CZZ) announces today its results for the fourth quarter (October, November, and December) of 2019 (4Q19) and the fiscal year of 2019. The results are
presented on a consolidated basis, in accordance with the accounting practices adopted in Brazil and with International Financial Reporting Standards (IFRS). Comparisons in this report take into consideration 4Q19 vs. 4Q18 and 2019 vs. 2019, except
where indicated differently. Summary of Financial Information 4Q19 4Q18 Chg.% 3Q19 Chg.% 2019 2018 Chg.% Executive Summary - CZZ Pro forma¹ BRL mln (Oct-Dec) (Oct-Dec) 4Q19/4Q18 (Jul-Sep) 4Q19/3Q19 (Jan-Dec) (Jan-Dec) 2019/2018 Net Revenue
21,051.2 18,792.9 12.0% 20,866.2 0.9% 79,876.8 65,993.9 21.0% Gross profit 2,699.5 2,027.4 33.2% 2,755.8 -2.0% 9,911.2 7,506.4 32.0% EBIT 1,903.0 2,097.6 -9.3% 2,314.8 -17.8% 6,816.5 5,048.2 35.0% EBITDA² 2,972.8 3,025.9 -1.8% 3,380.2 -12.1%
10,904.4 8,362.8 30.4% Adjusted EBITDA³ 2,104.0 2,272.5 -7.4% 2,633.6 -20.1% 8,962.7 8,237.3 8.8% Net Income (Loss) 356.9 783.5 -54.4% 560.8 -36.4% 1,356.9 975.4 39.1% Adjusted Net Income (61.9) 186.8 n/a 175.6 n/a 409.5 613.6 -33,3% Note 1:
Considering 50% of the results of Raízen Combustíveis and Raízen Energia. Note 2: As of 1Q18, EBITDA excludes asset amortization arising from contracts with clients at Raízen Combustíveis. Note 3: Adjusted EBITDA and Net
Income does not include non-recurring effects in Cosan S.A., as detailed in its earnings release. Message from the CEO By now much of this sounds like old news. Great fear of global recession did not materialize despite swine flu, long-lasting
US-China trade war or Brexit issues. Brazilian government passed the pension reform in congress, the country is gradually recovering from 2- year recession and inflation is under control, supporting unprecedented close-to-zero real interest rates.
Private-sector GDP was actually more than double the country’s 1.2% number in 2019, dragged by public-sector negative performance. All set for a great start. And less than two months later concerns on global growth are back to spotlight due to
Coronavirus, oil prices melted down, and Brazilian real weakened. Come hell or high water, we delivered on guidance once again in 2019. Business environment improved gradually throughout the year in Brazil and Raízen Combustíveis
outperformed competition grounded on its consistent strategy. The company also formed a JV with FEMSA to accelerate C-stores expansion and explore proximity ones. Raízen Argentina delivered within guidance range st notwithstanding price
freezing and elections. Crop-year finishes on March 31 , but effective commercialization strategy supports on- track results for Raízen Energia despite lower availability of sugarcane. Comgás outperformed EBITDA expectations and tariff
reviews were concluded, reestablishing regulatory security and paving the way for new opportunities in the space, beyond gas distribution. Moove keeps on consolidating its international expansion and growing across all regions, while leading high
performance lubricants production in Brazil. Rumo increased capacity transporting roughly 30% of all the grains produced in the country and won the Norte- Sul concession, adding 1.5 thousand km of railway footprint. Payly, our e-wallet, reached 900
thousand downloads, and we launched Trizzy, another tech-based initiative that aims at changing the way truck drivers interact with shippers, terminals or suppliers going forward. We spent R$ 3.5 billion buying shares within our portfolio, walking
the talk on capital allocation. We tendered R$ 1.8 billion worth of Comgás PN and ON shares as well as USD 160 million CZZ shares. CZZ increased it stakes in RLOG3 (from 72.4% to 73.5%) and CSAN3 (60.3% to 64.3%) buying shares in the market. We
take the performance of our shares as an acknowledgement of promises being delivered. As announced in January, after 10 years I am soon rendering CZZ CEO position to Luis Henrique Guimarães, former Raízen CEO. He will also substitute me at
Raízen board. I will continue serving as vice-chairman of CZZ and our controlled companies’ boards, as well as leading strategy and people’s committees. I’m proud of what we achieved as a group thus far and excited about the
opportunities that lay ahead. We built an irreplicable portfolio of assets and people. Planning for succession and creating opportunities to develop our talents is laying the ground to perpetuate success in the years to come. I’ll be around!
Marcos Marinho Lutz Investor Relations CZZ’s CEO E-mail: ri@cosan.com.br Tel: +55 11 3897- 9797 | +1 646 849-9960 Website: ir.cosanlimited.com 1 de 9
COSAN LIMITED Earnings Release th 4 Quarter and Fiscal Year of 2019
Business Units Cosan S.A. (B3: CSAN3) and Cosan Logística S.A. (B3: RLOG3), companies controlled by the Company, reported its results on February 14, 2020 and February 17, 2020, respectively. Its Earnings Releases containing the comments from
the main financial and operational information, besides its Financial Statements, can be found at the websites below: · Cosan S.A. (CSAN3): ir.cosan.com · Cosan Logística (RLOG3): ir.cosanlogistica.com Cosan S.A. and Cosan
Logística S.A. business units that compose Cosan Limited and interest in each reportable segment are shown below: · Cosan S.A. (CSAN3) (65) Raízen Combustíveis (50%) Fuel Distribution & Downstream Argentina Raízen
Energia (50%) Sugar, Ethanol & Bioenergy Production and Commercialization Comgás (99%) Natural Gas Distribution Moove (70%) Lubricants, Base Oils & Specialties Cosan Corporativo (100%) Corporate and Other Investments · Cosan
Logística S.A. (RLOG3) (73%) Rumo S.A. (RAIL3) (28%) Logistics Operator Executive Summary 4Q19 2019 was an important year for Brazil. The Pension Reform was approved; unemployment rate declined; the benchmark interest rate hit a record lows,
with real interest rate close to zero, creating important conditions for economic growth and a better business environment going forward. Our operations recorded improving results in 2019. This trend was due to a gradual recovery in demand for
fuels, higher sugar and ethanol prices, the resumption of regulatory stability in the natural gas industry, and the expansion of our lubricants operations. The positive economic cycle will likely generate good opportunities for 2020. Cosan S.A.
(CSAN3): Cosan S.A. Proforma: The pro forma adjusted EBITDA of Cosan S.A. was R$1.4 billion (-8%) in 4Q19 and R$5.6 billion (+12%) in 2019, with growth across all lines of business. Net income mainly adjusted by a nonrecurring gain from JV
Raízen Conveniências totaled R$ 392 million in 4Q19 and R$1.6 billion in 2019. Free cash flow to equity (FCFE) reached R$ 2.4 billion in 4Q19 and R$4.5 billion in 2019, and leverage (net debt/pro forma EBITDA, normalized by
Comgás’ Regulatory Account and lease effects – IFRS 16) stood at 2.0x. Raízen Combustíveis RC Brazil: RC Brazil: Adjusted EBITDA reached R$ 951 million (+16%) in 4Q19 and R$2.9 billion (+4%) in 2019. The second half of the
year was marked by a gradual improvement in demand for fuels. The total volume sold came in 5% higher than in 4Q18. Otto cycle sales were the highlight, namely gasoline, reversing contraction of previous quarters. In 2019, diesel and ethanol sales
growth supported 6% increase in total volume. Raízen’s supply and commercialization strategy contributed to improved profitability in the quarter, focused on a long-term customer relationship. RC Argentina: Adjusted EBITDA totaled US$80
million (R$331 million) in 4Q19. Although economic scenario remains under pressure in Argentina, total sales volume came in line with 4Q18, implying some stability in demand. Moreover, gradual and ordered price unfreezing contributed to a partial
recovery of the inventory losses recognized in 3Q19. In 4Q19, 79,000 barrels/day were processed (refining utilization ratio of 81%). In the first full year of operations in Argentina, Raízen reached an adjusted EBITDA of US$195 million (R$769
million). Raízen Energia: Adjusted EBITDA reached R$ 628 million (-25%) in 4Q19, following commercialization strategy with a higher concentration in the last quarter of the crop. Higher sales volume and sugar prices in 4Q19 compared to 4Q18
were offset by a lower sales volume of ethanol and higher own costs, mostly affected by an increase in CONSECANA in the period. Crushing period ended in 4Q19 in line with previous crop (60 million tons), but with a 5% improvement in agricultural
yield (9.6 tons ATR/ha). Comgás: Normalized adjusted EBITDA stood at R$ 507 million (+9%) in 4Q19. Seasonally sluggish demand in the industrial sector affected volume sold during the quarter, offset by margins adjusted by inflation and an
improved sales mix. In 2019, sales volume was negatively impacted by lower demand from some industry segments, partially mitigated by residential and commercial segments expansion resulting from the addition of new clients in the period. Over the
last 12 2 de 9 COSAN LIMITED Earnings Release th 4 Quarter and Fiscal Year of 2019 Business Units Cosan S.A. (B3: CSAN3) and Cosan Logística S.A. (B3: RLOG3), companies controlled by the Company, reported its results on February 14, 2020 and
February 17, 2020, respectively. Its Earnings Releases containing the comments from the main financial and operational information, besides its Financial Statements, can be found at the websites below: · Cosan S.A. (CSAN3): ir.cosan.com ·
Cosan Logística (RLOG3): ir.cosanlogistica.com Cosan S.A. and Cosan Logística S.A. business units that compose Cosan Limited and interest in each reportable segment are shown below: · Cosan S.A. (CSAN3) (65) Raízen
Combustíveis (50%) Fuel Distribution & Downstream Argentina Raízen Energia (50%) Sugar, Ethanol & Bioenergy Production and Commercialization Comgás (99%) Natural Gas Distribution Moove (70%) Lubricants, Base Oils &
Specialties Cosan Corporativo (100%) Corporate and Other Investments · Cosan Logística S.A. (RLOG3) (73%) Rumo S.A. (RAIL3) (28%) Logistics Operator Executive Summary 4Q19 2019 was an important year for Brazil. The Pension Reform was
approved; unemployment rate declined; the benchmark interest rate hit a record lows, with real interest rate close to zero, creating important conditions for economic growth and a better business environment going forward. Our operations recorded
improving results in 2019. This trend was due to a gradual recovery in demand for fuels, higher sugar and ethanol prices, the resumption of regulatory stability in the natural gas industry, and the expansion of our lubricants operations. The
positive economic cycle will likely generate good opportunities for 2020. Cosan S.A. (CSAN3): Cosan S.A. Proforma: The pro forma adjusted EBITDA of Cosan S.A. was R$1.4 billion (-8%) in 4Q19 and R$5.6 billion (+12%) in 2019, with growth across all
lines of business. Net income mainly adjusted by a nonrecurring gain from JV Raízen Conveniências totaled R$ 392 million in 4Q19 and R$1.6 billion in 2019. Free cash flow to equity (FCFE) reached R$ 2.4 billion in 4Q19 and R$4.5 billion in
2019, and leverage (net debt/pro forma EBITDA, normalized by Comgás’ Regulatory Account and lease effects – IFRS 16) stood at 2.0x. Raízen Combustíveis RC Brazil: RC Brazil: Adjusted EBITDA reached R$ 951 million (+16%) in
4Q19 and R$2.9 billion (+4%) in 2019. The second half of the year was marked by a gradual improvement in demand for fuels. The total volume sold came in 5% higher than in 4Q18. Otto cycle sales were the highlight, namely gasoline, reversing
contraction of previous quarters. In 2019, diesel and ethanol sales growth supported 6% increase in total volume. Raízen’s supply and commercialization strategy contributed to improved profitability in the quarter, focused on a long-term
customer relationship. RC Argentina: Adjusted EBITDA totaled US$80 million (R$331 million) in 4Q19. Although economic scenario remains under pressure in Argentina, total sales volume came in line with 4Q18, implying some stability in demand.
Moreover, gradual and ordered price unfreezing contributed to a partial recovery of the inventory losses recognized in 3Q19. In 4Q19, 79,000 barrels/day were processed (refining utilization ratio of 81%). In the first full year of operations in
Argentina, Raízen reached an adjusted EBITDA of US$195 million (R$769 million). Raízen Energia: Adjusted EBITDA reached R$ 628 million (-25%) in 4Q19, following commercialization strategy with a higher concentration in the last quarter of
the crop. Higher sales volume and sugar prices in 4Q19 compared to 4Q18 were offset by a lower sales volume of ethanol and higher own costs, mostly affected by an increase in CONSECANA in the period. Crushing period ended in 4Q19 in line with
previous crop (60 million tons), but with a 5% improvement in agricultural yield (9.6 tons ATR/ha). Comgás: Normalized adjusted EBITDA stood at R$ 507 million (+9%) in 4Q19. Seasonally sluggish demand in the industrial sector affected volume
sold during the quarter, offset by margins adjusted by inflation and an improved sales mix. In 2019, sales volume was negatively impacted by lower demand from some industry segments, partially mitigated by residential and commercial segments
expansion resulting from the addition of new clients in the period. Over the last 12 2 de 9
COSAN LIMITED Earnings Release th 4 Quarter and Fiscal Year of 2019 months,
103,000 new households and 980 commercial clients were added. In 2019, normalized adjusted EBITDA totaled R$2.2 billion (+16%). Moove: EBITDA adjusted by an asset divestment totaled R$83 million (+37%) in 4Q19. This result reflects improved
operational performance across all markets of operations, offset by a concentration of selling expenses in the period. In 2019, Adjusted EBITDA reached R$321 million (+36%) with 15% higher volumes sold. Cosan Logística S.A. (RLOG3):
Rumo’s transported volumes increased 7% yearly in 2019, reaching 60.1 billion RTK. 4T19 volumes expanded 0.4%, reflecting volatility dynamic throughout the year. First quarter export volumes were rather strong due to soybean crop anticipation.
Operation restrictions in February and March, however, prevented Rumo from fully capturing those volumes. Second quarter volumes instead were negatively affected by lower exports driven by lower demand in China, and market share gains were not
enough to offset. Record-high corn crop in Brazil more than doubled exports in the July-November season. Rumo’s corn volumes increased 17% in that period, more than offsetting lower soybean volumes of first half. Limited corn volumes left to
be transported in December within Rumo’s area of influence explain lower quarterly expansion. Rumo gained 1p.p. of market share in Santos, reaching 54% in 2019. Market share gains were constrained by operational restrictions in first half and
market expansion beyond capacity in second half. Rumo Adjusted EBITDA (including IFRS 16) reached R$ 897 million (+4%) in 4Q19 and R$ 3,829 million in 2019 (+9%). Adjusted numbers (excluding Malha Central for proper comparison) reached R$ 913
million (+6%) and R$ 3,857 million in 2019 (+10%). Weaker 4Q19 reflect lower volumes in December, while yearly performance is explained by higher volumes and cost efficiency, resulting 1.1 p.p. higher EBITDA margin (54%) in 2019. Net income totaled
R$ 202 million during 4Q19 and R$ 786 million in 2019. Adjusting for Malha Central, net income would have been R$ 907 million, growing threefold versus previous year. Free cash before borrowing and amortizations reached R$ 688 million on higher
EBITDA and lower financial expenses, while Broad Net Debt/EBITDA closed the year at 1.8x. Soybean production is expected to reach another record growing 9% in 2020. Exports, however, are unlikely to grow accordingly, depending on Chinese imports,
but Rumo expects to regain market affected by operational constraints last year. In turn, corn production are expected to be slightly smaller (-1%) yearly, with lower exports, to be offset by market-share gains potential as well. The following
tables present the key operating and financial metrics of our businesses. Historical data for the information presented can be found on our Investor Relations website (ir.cosanlimited.com) in the Results Center. 3 de 9 COSAN LIMITED Earnings Release
th 4 Quarter and Fiscal Year of 2019 months, 103,000 new households and 980 commercial clients were added. In 2019, normalized adjusted EBITDA totaled R$2.2 billion (+16%). Moove: EBITDA adjusted by an asset divestment totaled R$83 million (+37%) in
4Q19. This result reflects improved operational performance across all markets of operations, offset by a concentration of selling expenses in the period. In 2019, Adjusted EBITDA reached R$321 million (+36%) with 15% higher volumes sold. Cosan
Logística S.A. (RLOG3): Rumo’s transported volumes increased 7% yearly in 2019, reaching 60.1 billion RTK. 4T19 volumes expanded 0.4%, reflecting volatility dynamic throughout the year. First quarter export volumes were rather strong due
to soybean crop anticipation. Operation restrictions in February and March, however, prevented Rumo from fully capturing those volumes. Second quarter volumes instead were negatively affected by lower exports driven by lower demand in China, and
market share gains were not enough to offset. Record-high corn crop in Brazil more than doubled exports in the July-November season. Rumo’s corn volumes increased 17% in that period, more than offsetting lower soybean volumes of first half.
Limited corn volumes left to be transported in December within Rumo’s area of influence explain lower quarterly expansion. Rumo gained 1p.p. of market share in Santos, reaching 54% in 2019. Market share gains were constrained by operational
restrictions in first half and market expansion beyond capacity in second half. Rumo Adjusted EBITDA (including IFRS 16) reached R$ 897 million (+4%) in 4Q19 and R$ 3,829 million in 2019 (+9%). Adjusted numbers (excluding Malha Central for proper
comparison) reached R$ 913 million (+6%) and R$ 3,857 million in 2019 (+10%). Weaker 4Q19 reflect lower volumes in December, while yearly performance is explained by higher volumes and cost efficiency, resulting 1.1 p.p. higher EBITDA margin (54%)
in 2019. Net income totaled R$ 202 million during 4Q19 and R$ 786 million in 2019. Adjusting for Malha Central, net income would have been R$ 907 million, growing threefold versus previous year. Free cash before borrowing and amortizations reached
R$ 688 million on higher EBITDA and lower financial expenses, while Broad Net Debt/EBITDA closed the year at 1.8x. Soybean production is expected to reach another record growing 9% in 2020. Exports, however, are unlikely to grow accordingly,
depending on Chinese imports, but Rumo expects to regain market affected by operational constraints last year. In turn, corn production are expected to be slightly smaller (-1%) yearly, with lower exports, to be offset by market-share gains
potential as well. The following tables present the key operating and financial metrics of our businesses. Historical data for the information presented can be found on our Investor Relations website (ir.cosanlimited.com) in the Results Center. 3 de
9
COSAN LIMITED Earnings Release th 4 Quarter and Fiscal Year of 2019 Main
Operational and Financial Metrics Raízen Combustíveis - Brazil 4Q19 4Q18 Chg.% 3Q19 Chg.% 2019 2018 Chg.% (Oct-Dec) (Oct-Dec) 4Q19/4Q18 (Jul-Sep) 4Q19/3Q19 (Jan-Dec) (Jan-Dec) 2019/2018 Otto Cycle Volume (Gasoline+Ethanol) ('000 cbm) 3,284
3,109 6% 3,049 8% 12,268 11,592 6% 4 Gasoline Equivalent Volume ('000 cbm) 2,946 2,779 6% 2,746 7% 11,032 10,518 5% Diesel Volume ('000 cbm) 3,233 3,014 7% 3,346 -3% 12,540 11,760 7% 5 Adjusted EBITDA Margin (BRL/cbm) 133 120 11% 91 46% 105 107 -2%
5 Adjusted EBIT (BRL/cbm) 104 95 10% 63 66% 76 81 -6% Note 4: Sum of gasoline and ethanol volumes, adjusted by the energy coefficient of 0,7221. Note 5: Excludes asset sale and other non-recurring items. From 1Q18 onwards includes asset amortization
arising from contracts with clients. Raízen Combustíveis – Argentina 4Q19 4Q18 Chg.% 3Q19 Chg.% 2019 (Oct-Dec) (Oct-Dec) 4Q19/4Q18 (Jul-Sep) 4Q19/3Q19 (Jan-Dec) Processed Volume ('000 BBL/day) 79 76 4% 84 -6% 85 Total Volume Sold
('000 cbm) 1,520 1,526 0% 1,696 -10% 6,299 EBITDA (USD mIn) 80 22 n/a 6 n/a 195 Raízen Energia 4Q19 4Q18 Chg.% 2019/20 2018/19 Chg.% (Apr-Dec) (Apr-Dec) 4Q19/4Q18 (Oct-Dec) (Oct-Dec) 19/20x18/19 12.2 13.0 -6% 59.6 59.6 0% Sugarcane Crushed (mln
mt) 9.0 7.7 17% 9.6 9.1 5% TRS/ha Sugar/Ethanol Production Mix 46% x 54% 45% X 55% n/a 49% x 51% 47% x 53% n/a 6 628 835 -25% 1,878 1,964 -4% Adjusted EBITDA (BRL mln) Note 6: Excludes effects from biological assets variation, debt hedge accounting
effects, foreign exchange hedge on sugar exports and nonrecurring gains/losses where applicable. Comgás 4Q19 4Q18 Chg.% 3Q19 Chg.% 2019 2018 Chg.% (Oct-Dec) (Oct-Dec) 4Q19/4Q18 (Jul-Sep) 4Q19/3Q19 (Jan-Dec) (Jan-Dec) 2019/2018 Total Sales
Volume (cbm) Ex-Thermal 1,113 1,151 -3% 1,147 -3% 4,512 4,543 -1% 7 Normalized Adjusted EBITDA (BRL mln) 507 465 9% 653 -22% 2,241 1,938 16% IFRS EBITDA (BRL mln) 634 1,093 -42% 761 -17% 2,521 2,186 15% Note 7: Includes the effect from the
regulatory Current Account. Moove 4Q19 4Q18 Chg.% 3Q19 Chg.% 2019 2018 Chg.% (Oct-Dec) (Oct-Dec) 4Q19/4Q18 (Jul-Sep) 4Q19/3Q19 (Jan-Dec) (Jan-Dec) 2019/2018 8 Total Sales Volume ('000 cbm) 94 83 13% 107 -12% 398 346 15% Adjusted EBITDA (BRL mln) 83
61 37% 80 4% 321 237 36% Note 8: Considering the volume sold of lubricants and base oil. Rumo Operating and Financial Performance Index 4Q18 4Q19 Chg. % 2018 2019 Chg. % Consolidated 9 Operating ratio 75% 73% -2.7% 73% 71% -3.1% Diesel consumption
(liters/ '000 GTK) 4.07 3.83 -5.9% 4.16 3.93 -5.5% Rail accidents (MM Train/Km) 14.5 16.6 14.5% 14.5 16.3 12.4% Personal accidents (accidents /MM MHW) 0.25 0.00 - 0.25 0.13 -48.0% North Operation Cycle of railcars (days) 10.0 9.7 -3.0% 10.2 9.9
-2.9% South Operation Cycle of railcars (days) 7.4 6.9 -6.8% 7.6 7.9 3.9% Note 9: Only considers the variable costs of railway operations. 4 de 9 COSAN LIMITED Earnings Release th 4 Quarter and Fiscal Year of 2019 Main Operational and Financial
Metrics Raízen Combustíveis - Brazil 4Q19 4Q18 Chg.% 3Q19 Chg.% 2019 2018 Chg.% (Oct-Dec) (Oct-Dec) 4Q19/4Q18 (Jul-Sep) 4Q19/3Q19 (Jan-Dec) (Jan-Dec) 2019/2018 Otto Cycle Volume (Gasoline+Ethanol) ('000 cbm) 3,284 3,109 6% 3,049 8% 12,268
11,592 6% 4 Gasoline Equivalent Volume ('000 cbm) 2,946 2,779 6% 2,746 7% 11,032 10,518 5% Diesel Volume ('000 cbm) 3,233 3,014 7% 3,346 -3% 12,540 11,760 7% 5 Adjusted EBITDA Margin (BRL/cbm) 133 120 11% 91 46% 105 107 -2% 5 Adjusted EBIT (BRL/cbm)
104 95 10% 63 66% 76 81 -6% Note 4: Sum of gasoline and ethanol volumes, adjusted by the energy coefficient of 0,7221. Note 5: Excludes asset sale and other non-recurring items. From 1Q18 onwards includes asset amortization arising from contracts
with clients. Raízen Combustíveis – Argentina 4Q19 4Q18 Chg.% 3Q19 Chg.% 2019 (Oct-Dec) (Oct-Dec) 4Q19/4Q18 (Jul-Sep) 4Q19/3Q19 (Jan-Dec) Processed Volume ('000 BBL/day) 79 76 4% 84 -6% 85 Total Volume Sold ('000 cbm) 1,520 1,526 0%
1,696 -10% 6,299 EBITDA (USD mIn) 80 22 n/a 6 n/a 195 Raízen Energia 4Q19 4Q18 Chg.% 2019/20 2018/19 Chg.% (Apr-Dec) (Apr-Dec) 4Q19/4Q18 (Oct-Dec) (Oct-Dec) 19/20x18/19 12.2 13.0 -6% 59.6 59.6 0% Sugarcane Crushed (mln mt) 9.0 7.7 17% 9.6 9.1
5% TRS/ha Sugar/Ethanol Production Mix 46% x 54% 45% X 55% n/a 49% x 51% 47% x 53% n/a 6 628 835 -25% 1,878 1,964 -4% Adjusted EBITDA (BRL mln) Note 6: Excludes effects from biological assets variation, debt hedge accounting effects, foreign
exchange hedge on sugar exports and nonrecurring gains/losses where applicable. Comgás 4Q19 4Q18 Chg.% 3Q19 Chg.% 2019 2018 Chg.% (Oct-Dec) (Oct-Dec) 4Q19/4Q18 (Jul-Sep) 4Q19/3Q19 (Jan-Dec) (Jan-Dec) 2019/2018 Total Sales Volume (cbm)
Ex-Thermal 1,113 1,151 -3% 1,147 -3% 4,512 4,543 -1% 7 Normalized Adjusted EBITDA (BRL mln) 507 465 9% 653 -22% 2,241 1,938 16% IFRS EBITDA (BRL mln) 634 1,093 -42% 761 -17% 2,521 2,186 15% Note 7: Includes the effect from the regulatory Current
Account. Moove 4Q19 4Q18 Chg.% 3Q19 Chg.% 2019 2018 Chg.% (Oct-Dec) (Oct-Dec) 4Q19/4Q18 (Jul-Sep) 4Q19/3Q19 (Jan-Dec) (Jan-Dec) 2019/2018 8 Total Sales Volume ('000 cbm) 94 83 13% 107 -12% 398 346 15% Adjusted EBITDA (BRL mln) 83 61 37% 80 4% 321
237 36% Note 8: Considering the volume sold of lubricants and base oil. Rumo Operating and Financial Performance Index 4Q18 4Q19 Chg. % 2018 2019 Chg. % Consolidated 9 Operating ratio 75% 73% -2.7% 73% 71% -3.1% Diesel consumption (liters/ '000 GTK)
4.07 3.83 -5.9% 4.16 3.93 -5.5% Rail accidents (MM Train/Km) 14.5 16.6 14.5% 14.5 16.3 12.4% Personal accidents (accidents /MM MHW) 0.25 0.00 - 0.25 0.13 -48.0% North Operation Cycle of railcars (days) 10.0 9.7 -3.0% 10.2 9.9 -2.9% South Operation
Cycle of railcars (days) 7.4 6.9 -6.8% 7.6 7.9 3.9% Note 9: Only considers the variable costs of railway operations. 4 de 9
COSAN LIMITED Earnings Release th 4 Quarter and Fiscal Year of 2019 Cosan
Corporate Results The following table provides a breakdown of the 4Q19 results by business unit for all segments detailed previously. All information reflects 100% of their financial performance, regardless of the interest held by Cosan. For the
purpose of reconciling EBITDA in the column “Cosan S.A. Accounting”, the “Adjustments & Eliminations” column reflects the eliminations from operations among all Cosan subsidiaries for consolidation purposes. Adjustments
Cosan Limited Adjustments 10 Raízen Raízen Cosan Desconsolidation Cosan S.A. Cosan Earnings by Business Unit Comgás Moove and (Parent and CZZ 11 Combustíveis Energia Corporate Raízen Accounting Logistica Elimination Company)
Elimination 4Q19 Net Revenue 26,697.9 7,932.5 2,529.8 906.7 (0.0) (34,630.4) 0.0 3,436.6 1,664.3 0.1 (13.5) 5,087.5 Cost of Goods and Services Sold (25,060.9) (7,447.8) (1,686.3) (699.2) - 32,508.8 (0.0) (2,385.6) (1,092.0) (0.4) 13.5 (3,464.5)
Gross Profit 1,637.0 484.7 843.5 207.5 (0.0) (2,121.7) - 1,051.0 572.3 (0.3) - 1,623.0 n/a Gross Margin (%) 6.1% 6.1% 33.3% 22.9% n/a 6.1% n/a 30.6% 34.4% n/a 31.9% Selling Expenses (589.5) (248.8) (158.6) (123.2) (3.5) 838.3 - (285.4) (4.8) (0.1) -
(290.2) General and Administrative Expenses (130.2) (174.1) (133.1) (50.7) (60.2) 304.3 - (244.0) (94.5) (22.3) - (360.8) Other Operating Income (Expenses) 1,124.2 4.0 (34.2) 31.8 (103.4) (1,128.2) - (105.8) (16.8) (0.0) (0.0) (122.6) Equity Pick-up
5.0 (9.1) - (0.5) 960.3 4.1 (336.3) 623.6 5.6 511.9 (512.1) 628.9 Depreciation and Amortization 225.6 756.6 116.2 20.5 3.8 (982.3) - 140.5 434.0 0.4 (0.0) 574.8 EBITDA 2,272.1 813.3 633.7 85.4 797.0 (3,085.4) (336.3) 1,179.8 895.7 489.6 (512.1)
2,053.0 EBITDA Margin (%) 8.5% 10.3% 25.1% 9.4% n/a 8.9% n/a 34.3% 53.8% n/a n/a 40.4% Financial result (179.9) (166.9) (64.3) (56.1) (39.6) 346.8 - (160.0) (314.6) (132.4) (41.8) (648.9) Income and Social Contribution Taxes (526.4) 51.8 (106.2)
(20.4) 4.8 474.6 - (121.8) 54.3 (0.2) 14.2 (53.4) Non-controlling Interest (17.1) (18.8) (2.9) 3.7 2.4 35.9 - 3.2 (146.0) 0.3 (308.2) (450.8) Discontinued operations - - - - 31.8 - - 31.8 - - - 31.8 Net Income 1,323.0 (77.2) 344.2 (7.9) 792.5
(1,245.9) (336.3) 792.5 55.3 356.9 (847.9) 356.8 Adjustments Cosan Limited Adjustments 10 Raízen Raízen Cosan Desconsolidation Cosan S.A. Cosan Earnings by Business Unit Comgás Moove and (Parent and CZZ 11 Combustíveis Energia
Corporate Raízen Accounting Logistica Elimination Company) Elimination 2019 Net Revenue 100,514.2 28,835.3 9,514.2 4,046.3 0.0 (129,349.5) -0.1 13,560.4 7,087.8 (0.1) (37.0) 20,611.4 Cost of Goods and Services Sold (95,477.4) (26,952.0)
(6,402.3) (3,185.7) - 122,429.3 0.1 (9,588.0) (4,608.8) (0.4) 37.0 (14,160.2) Gross Profit 5,036.8 1,883.3 3,111.9 860.6 0.0 (6,920.1) - 3,972.4 2,479.1 (0.3) 0.0 6,451.2 Gross Margin (%) 5.0% 6.5% 32.7% 21.3% n/a 5.3% 0.0% 29.3% 35.0% n/a n/a 31.3%
Selling Expenses (2,203.0) (866.3) (614.5) (492.5) (8.8) 3,069.3 - (1,115.8) (7.0) (0.1) (0.0) (1,122.9) General and Administrative Expenses (610.8) (621.8) (404.4) (173.2) (218.7) 1,232.7 - (796.3) (364.6) (75.2) (0.0) (1,236.1) Other Operating
Income (Expenses) 1,884.3 136.7 (31.5) 31.8 428.5 (2,021.0) - 428.8 (24.1) (0.0) (0.0) 404.7 Equity Pick-up 5.0 (12.2) - 0.4 2,416.8 7.2 (1,306.4) 1,110.8 21.9 1,534.4 (1,534.4) 1,132.6 Depreciation and Amortization 792.7 2,833.2 459.6 97.8 12.9
(3,625.9) - 570.3 1,716.1 1.4 0.0 2,287.8 EBITDA 4,904.9 3,352.9 2,521.0 324.9 2,630.7 (8,257.8) (1,306.4) 4,170.2 3,821.5 1,460.2 (1,534.4) 7,917.4 EBITDA Margin (%) 4.9% 11.6% 26.5% 8.0% n/a 6.4% n/a 30.8% 53.9% n/a n/a 38.4% Financial result
(536.9) (759.4) (180.4) (96.8) (121.6) 1,296.2 - (398.8) (1,197.8) (130.2) (240.8) (1,967.6) Income and Social Contribution Taxes (1,040.5) 117.4 (588.4) (55.2) (85.2) 923.2 - (728.8) (129.2) (3.4) 81.9 (779.6) Non-controlling Interest (67.2) (61.5)
(37.3) (24.0) 3.4 128.7 - (57.9) (621.0) (8.8) (889.3) (1,577.0) Discontinued operations - - - - 11.0 - - 11.0 - - - 11.0 Net Income 2,467.7 (183.8) 1,255.4 51.1 2,425.4 (2,283.9) (1,306.4) 2,425.4 157.3 1,316.3 (2,582.6) 1,316.4 Note 10: As of
1Q18, the results of Cosan and its Business Units were impacted by the adoption of the new accounting standards (IFRS 15 and IFRS 9), as detailed in the quarterly financial statements as of March 31, 2018. Note 11: Raízen Combustíveis
EBITDA does not include equity pick-up results from Raízen Argentina. 5 de 9 COSAN LIMITED Earnings Release th 4 Quarter and Fiscal Year of 2019 Cosan Corporate Results The following table provides a breakdown of the 4Q19 results by business
unit for all segments detailed previously. All information reflects 100% of their financial performance, regardless of the interest held by Cosan. For the purpose of reconciling EBITDA in the column “Cosan S.A. Accounting”, the
“Adjustments & Eliminations” column reflects the eliminations from operations among all Cosan subsidiaries for consolidation purposes. Adjustments Cosan Limited Adjustments 10 Raízen Raízen Cosan Desconsolidation Cosan S.A.
Cosan Earnings by Business Unit Comgás Moove and (Parent and CZZ 11 Combustíveis Energia Corporate Raízen Accounting Logistica Elimination Company) Elimination 4Q19 Net Revenue 26,697.9 7,932.5 2,529.8 906.7 (0.0) (34,630.4) 0.0
3,436.6 1,664.3 0.1 (13.5) 5,087.5 Cost of Goods and Services Sold (25,060.9) (7,447.8) (1,686.3) (699.2) - 32,508.8 (0.0) (2,385.6) (1,092.0) (0.4) 13.5 (3,464.5) Gross Profit 1,637.0 484.7 843.5 207.5 (0.0) (2,121.7) - 1,051.0 572.3 (0.3) -
1,623.0 n/a Gross Margin (%) 6.1% 6.1% 33.3% 22.9% n/a 6.1% n/a 30.6% 34.4% n/a 31.9% Selling Expenses (589.5) (248.8) (158.6) (123.2) (3.5) 838.3 - (285.4) (4.8) (0.1) - (290.2) General and Administrative Expenses (130.2) (174.1) (133.1) (50.7)
(60.2) 304.3 - (244.0) (94.5) (22.3) - (360.8) Other Operating Income (Expenses) 1,124.2 4.0 (34.2) 31.8 (103.4) (1,128.2) - (105.8) (16.8) (0.0) (0.0) (122.6) Equity Pick-up 5.0 (9.1) - (0.5) 960.3 4.1 (336.3) 623.6 5.6 511.9 (512.1) 628.9
Depreciation and Amortization 225.6 756.6 116.2 20.5 3.8 (982.3) - 140.5 434.0 0.4 (0.0) 574.8 EBITDA 2,272.1 813.3 633.7 85.4 797.0 (3,085.4) (336.3) 1,179.8 895.7 489.6 (512.1) 2,053.0 EBITDA Margin (%) 8.5% 10.3% 25.1% 9.4% n/a 8.9% n/a 34.3%
53.8% n/a n/a 40.4% Financial result (179.9) (166.9) (64.3) (56.1) (39.6) 346.8 - (160.0) (314.6) (132.4) (41.8) (648.9) Income and Social Contribution Taxes (526.4) 51.8 (106.2) (20.4) 4.8 474.6 - (121.8) 54.3 (0.2) 14.2 (53.4) Non-controlling
Interest (17.1) (18.8) (2.9) 3.7 2.4 35.9 - 3.2 (146.0) 0.3 (308.2) (450.8) Discontinued operations - - - - 31.8 - - 31.8 - - - 31.8 Net Income 1,323.0 (77.2) 344.2 (7.9) 792.5 (1,245.9) (336.3) 792.5 55.3 356.9 (847.9) 356.8 Adjustments Cosan
Limited Adjustments 10 Raízen Raízen Cosan Desconsolidation Cosan S.A. Cosan Earnings by Business Unit Comgás Moove and (Parent and CZZ 11 Combustíveis Energia Corporate Raízen Accounting Logistica Elimination Company)
Elimination 2019 Net Revenue 100,514.2 28,835.3 9,514.2 4,046.3 0.0 (129,349.5) -0.1 13,560.4 7,087.8 (0.1) (37.0) 20,611.4 Cost of Goods and Services Sold (95,477.4) (26,952.0) (6,402.3) (3,185.7) - 122,429.3 0.1 (9,588.0) (4,608.8) (0.4) 37.0
(14,160.2) Gross Profit 5,036.8 1,883.3 3,111.9 860.6 0.0 (6,920.1) - 3,972.4 2,479.1 (0.3) 0.0 6,451.2 Gross Margin (%) 5.0% 6.5% 32.7% 21.3% n/a 5.3% 0.0% 29.3% 35.0% n/a n/a 31.3% Selling Expenses (2,203.0) (866.3) (614.5) (492.5) (8.8) 3,069.3 -
(1,115.8) (7.0) (0.1) (0.0) (1,122.9) General and Administrative Expenses (610.8) (621.8) (404.4) (173.2) (218.7) 1,232.7 - (796.3) (364.6) (75.2) (0.0) (1,236.1) Other Operating Income (Expenses) 1,884.3 136.7 (31.5) 31.8 428.5 (2,021.0) - 428.8
(24.1) (0.0) (0.0) 404.7 Equity Pick-up 5.0 (12.2) - 0.4 2,416.8 7.2 (1,306.4) 1,110.8 21.9 1,534.4 (1,534.4) 1,132.6 Depreciation and Amortization 792.7 2,833.2 459.6 97.8 12.9 (3,625.9) - 570.3 1,716.1 1.4 0.0 2,287.8 EBITDA 4,904.9 3,352.9
2,521.0 324.9 2,630.7 (8,257.8) (1,306.4) 4,170.2 3,821.5 1,460.2 (1,534.4) 7,917.4 EBITDA Margin (%) 4.9% 11.6% 26.5% 8.0% n/a 6.4% n/a 30.8% 53.9% n/a n/a 38.4% Financial result (536.9) (759.4) (180.4) (96.8) (121.6) 1,296.2 - (398.8) (1,197.8)
(130.2) (240.8) (1,967.6) Income and Social Contribution Taxes (1,040.5) 117.4 (588.4) (55.2) (85.2) 923.2 - (728.8) (129.2) (3.4) 81.9 (779.6) Non-controlling Interest (67.2) (61.5) (37.3) (24.0) 3.4 128.7 - (57.9) (621.0) (8.8) (889.3) (1,577.0)
Discontinued operations - - - - 11.0 - - 11.0 - - - 11.0 Net Income 2,467.7 (183.8) 1,255.4 51.1 2,425.4 (2,283.9) (1,306.4) 2,425.4 157.3 1,316.3 (2,582.6) 1,316.4 Note 10: As of 1Q18, the results of Cosan and its Business Units were impacted by
the adoption of the new accounting standards (IFRS 15 and IFRS 9), as detailed in the quarterly financial statements as of March 31, 2018. Note 11: Raízen Combustíveis EBITDA does not include equity pick-up results from Raízen
Argentina. 5 de 9
COSAN LIMITED Earnings Release th 4 Quarter and Fiscal Year of 2019 Loans
and Financing On December 31, 2019, Cosan Limited’s (CZZ Corporate) gross debt totaled R$ 3.7 billion, in line with 3Q19. Cash and cash equivalents came to R$ 433 million in 4Q19, compared to R$ 1.4 billion at the close of the 3Q19. The
decrease in CZZ Corporate cash position in the end of the quarter reflects the acquisition of R$ 962 million worth of Cosan S.A. shares. CZZ Corporate’s net debt ended the period at R$ 3.2 billion (ex-IRFS 16). Raízen Raízen Cosan
S.A. Cosan Loans and Financing 4Q19 Cosan S.A. Cosan S.A. Cosan CZZ Comgás Moove Energia Combustíveis Consolidated Limited BRL mln Corporate Consolidated Logística Pro forma (50%) (50%) Pro forma Corporate Opening balance of pro forma
net debt 348.1 3.9 4,961.6 5,313.6 4,939.1 1,961.4 12,214.1 6,505.0 2,253.8 20,972.8 Cash, cash equivalents and marketable securities 2,675.8 743.6 1,323.8 4,743.1 1,490.5 967.4 7,201.0 2,578.1 1,445.3 11,224.5 Gross Debt 3,023.9 747.5 6,285.4
10,056.7 6,429.6 2,928.8 19,415.1 9,083.0 3,699.1 32,197.3 Cash items 1,756.0 (122.9) (28.8) 1,604.3 937.5 (91.8) 2,450.1 856.5 0.3 3,306.8 Funding 1,996.4 417.5 (8.7) 2,405.1 1,480.2 0.2 3,885.5 1,104.4 - 4,989.9 Payment of principal on loans and
borrowings (133.9) (549.2) 7.7 (675.4) (460.4) (52.4) (1,188.1) (190.1) - (1,378.2) Payment of Interest on loans borrowings (136.2) (11.4) (36.2) (183.8) (82.3) (39.5) (305.7) (57.8) - (363.6) Derivatives 29.8 20.2 8.4 58.4 - - 58.4 - 0.3 58.7
Noncash items 90.3 30.5 (174.5) (53.8) 108.9 123.5 178.6 157.4 6.0 342.1 Provision for interest (accrual) 65.8 6.3 110.1 182.2 72.1 30.8 285.1 171.5 54.9 511.4 Monetary variation and MTM adjustment of debt 36.8 23.2 (266.2) (206.2) 121.2 5.9 (79.1)
(30.1) (41.0) (150.2) Exchange variation, net of derivatives (12.3) 1.0 (18.4) (29.7) (84.5) 86.8 (27.3) 16.0 (7.9) (19.2) Closing balance of gross debt 4,870.2 655.1 6,082.0 11,607.3 7,476.0 2,960.5 22,043.8 10,096.9 3,705.5 35,846.2 Cash, cash
equivalents and marketable securities 1,283.6 654.5 5,501.6 7,439.7 1,357.5 651.2 9,448.4 3,714.9 433.2 13,596.5 Closing balance of pro forma net debt 3,586.6 0.6 580.4 4,167.6 6,118.5 2,309.3 12,595.3 6,382.1 3,272.3 22,249.7 Obligations due to
preferred shareholders of subsidiaries - - 611.5 611.5 - - 611.5 - - 611.5 Leasing (IFRS 16) 10.8 19.1 19.3 49.3 1,752.3 271.8 2,073.4 4,099.5 7.8 6,180.8 Total pro forma net debt and obligations due to preferred 3,597.4 19.7 1,211.3 4,828.4 7,870.7
2,581.1 15,280.3 10,481.6 3,272.3 29,042.0 shareholders of subsidiaries 6 de 9 COSAN LIMITED Earnings Release th 4 Quarter and Fiscal Year of 2019 Loans and Financing On December 31, 2019, Cosan Limited’s (CZZ Corporate) gross debt totaled R$
3.7 billion, in line with 3Q19. Cash and cash equivalents came to R$ 433 million in 4Q19, compared to R$ 1.4 billion at the close of the 3Q19. The decrease in CZZ Corporate cash position in the end of the quarter reflects the acquisition of R$ 962
million worth of Cosan S.A. shares. CZZ Corporate’s net debt ended the period at R$ 3.2 billion (ex-IRFS 16). Raízen Raízen Cosan S.A. Cosan Loans and Financing 4Q19 Cosan S.A. Cosan S.A. Cosan CZZ Comgás Moove Energia
Combustíveis Consolidated Limited BRL mln Corporate Consolidated Logística Pro forma (50%) (50%) Pro forma Corporate Opening balance of pro forma net debt 348.1 3.9 4,961.6 5,313.6 4,939.1 1,961.4 12,214.1 6,505.0 2,253.8 20,972.8 Cash,
cash equivalents and marketable securities 2,675.8 743.6 1,323.8 4,743.1 1,490.5 967.4 7,201.0 2,578.1 1,445.3 11,224.5 Gross Debt 3,023.9 747.5 6,285.4 10,056.7 6,429.6 2,928.8 19,415.1 9,083.0 3,699.1 32,197.3 Cash items 1,756.0 (122.9) (28.8)
1,604.3 937.5 (91.8) 2,450.1 856.5 0.3 3,306.8 Funding 1,996.4 417.5 (8.7) 2,405.1 1,480.2 0.2 3,885.5 1,104.4 - 4,989.9 Payment of principal on loans and borrowings (133.9) (549.2) 7.7 (675.4) (460.4) (52.4) (1,188.1) (190.1) - (1,378.2) Payment of
Interest on loans borrowings (136.2) (11.4) (36.2) (183.8) (82.3) (39.5) (305.7) (57.8) - (363.6) Derivatives 29.8 20.2 8.4 58.4 - - 58.4 - 0.3 58.7 Noncash items 90.3 30.5 (174.5) (53.8) 108.9 123.5 178.6 157.4 6.0 342.1 Provision for interest
(accrual) 65.8 6.3 110.1 182.2 72.1 30.8 285.1 171.5 54.9 511.4 Monetary variation and MTM adjustment of debt 36.8 23.2 (266.2) (206.2) 121.2 5.9 (79.1) (30.1) (41.0) (150.2) Exchange variation, net of derivatives (12.3) 1.0 (18.4) (29.7) (84.5)
86.8 (27.3) 16.0 (7.9) (19.2) Closing balance of gross debt 4,870.2 655.1 6,082.0 11,607.3 7,476.0 2,960.5 22,043.8 10,096.9 3,705.5 35,846.2 Cash, cash equivalents and marketable securities 1,283.6 654.5 5,501.6 7,439.7 1,357.5 651.2 9,448.4
3,714.9 433.2 13,596.5 Closing balance of pro forma net debt 3,586.6 0.6 580.4 4,167.6 6,118.5 2,309.3 12,595.3 6,382.1 3,272.3 22,249.7 Obligations due to preferred shareholders of subsidiaries - - 611.5 611.5 - - 611.5 - - 611.5 Leasing (IFRS 16)
10.8 19.1 19.3 49.3 1,752.3 271.8 2,073.4 4,099.5 7.8 6,180.8 Total pro forma net debt and obligations due to preferred 3,597.4 19.7 1,211.3 4,828.4 7,870.7 2,581.1 15,280.3 10,481.6 3,272.3 29,042.0 shareholders of subsidiaries 6 de 9
COSAN LIMITED Earnings Release th 4 Quarter and Fiscal Year of 2019 Cash
Flow Reconciliation Cosan Cosan Cash Flow Statement 4Q19 Cosan S.A. Raízen Cosan Eliminations CZZ Comgás Moove Eliminations Cosan S.A. Eliminations S.A. Limited BRL mln Corporate Combined Logística Proforma Pro forma Corporate EBITDA
633.7 85.4 797.0 (336.3) 1,179.8 1,542.7 (622.9) 2,099.6 895.7 488.6 (511.1) 2,972.8 Noncash impacts on EBITDA 44.6 (12.6) (860.8) 336.3 (492.6) (459.0) 622.9 (328.7) 4.4 (496.5) 511.1 (309.7) Changes in assets and liabilities (102.1) (18.6) 392.4
(24.5) 247.2 (486.7) - (239.5) 60.5 (0.1) - (179.1) Operating financial result 23.3 2.7 0.7 - 26.6 78.5 - 105.1 38.5 (5.7) - 138.0 Operating Cash Flow 599.5 56.9 329.2 (24.5) 961.1 675.5 - 1,636.6 999.1 (13.7) - 2,622.0 CAPEX (247.6) (14.4) (4.7) -
(266.7) (419.1) - (685.8) (565.1) (0.1) - (1,251.0) Other - 0.4 1,482.8 (1,487.1) (3.9) (745.8) - (749.7) 6.9 (17.6) - (760.4) Cash Flow from Investing Activities (247.6) (14.0) 1,478.0 (1,487.1) (270.6) (1,164.9) - (1,435.6) (558.2) (17.7) -
(2,011.4) Funding 1,996.4 417.4 0.0 - 2,413.8 1,480.4 - 3,894.2 1,104.4 - - 4,998.6 Loans amortization (Principal) (133.9) (548.8) - - (682.7) (517.6) - (1,200.3) (215.2) (0.0) - (1,415.5) Loans amortization (Interest) (136.2) (11.4) (42.8) -
(190.4) (124.0) - (314.4) (74.3) - - (388.8) Leasing amortization (IFRS16) (0.9) (1.4) (0.4) - (2.6) (190.0) - (192.6) (119.3) (0.2) - (312.1) Derivatives 29.8 20.2 8.8 - 58.8 - - 58.8 - 0.3 - 59.1 Other (1,499.7) (0.0) 6.4 1,487.1 (6.1) 0.9 - (5.2)
(0.0) (954.5) - (959.7) Cash Flow from Financing Activities 255.5 (124.0) (28.0) 1,487.1 1,590.7 649.7 - 2,240.4 695.6 (954.4) - 1,981.6 Dividends received - 0.0 2,551.3 (1,957.2) 594.1 0.5 (587.2) 7.4 0.5 - - 7.9 Free Cash Flow to Equity 607.5
(81.0) 4,330.6 (1,981.7) 2,875.3 160.8 (587.2) 2,448.9 1,137.0 (985.8) - 2,600.1 Cosan S.A - - (140.0) - (140.0) - 587.2 447.2 - (0.8) - 446.4 Cosan Limited (1,999.6) 0 0 1,981.7 (17.9) - - (17.9) 0 0 0 (17.9) Non-controlling Shareholders - - - - -
(587.4) - (587.4) - - - (587.4) Dividends paid (1,999.6) - (140.0) 1,981.7 (157.9) (587.4) 587.2 (158.1) - (0.8) - (158.9) Exchange variation impact on cash and cash equivalents - (8.1) (12.8) - (20.9) (22.5) - (43.4) (0.2) (25.5) - (69.1) Cash
Generation (Burn) in the Period (1,392.1) (89.1) 4,177.8 0.0 2,696.6 (449.2) - 2,247.4 1,136.8 (1,012.1) - 2,372.1 7 de 9 COSAN LIMITED Earnings Release th 4 Quarter and Fiscal Year of 2019 Cash Flow Reconciliation Cosan Cosan Cash Flow Statement
4Q19 Cosan S.A. Raízen Cosan Eliminations CZZ Comgás Moove Eliminations Cosan S.A. Eliminations S.A. Limited BRL mln Corporate Combined Logística Proforma Pro forma Corporate EBITDA 633.7 85.4 797.0 (336.3) 1,179.8 1,542.7 (622.9)
2,099.6 895.7 488.6 (511.1) 2,972.8 Noncash impacts on EBITDA 44.6 (12.6) (860.8) 336.3 (492.6) (459.0) 622.9 (328.7) 4.4 (496.5) 511.1 (309.7) Changes in assets and liabilities (102.1) (18.6) 392.4 (24.5) 247.2 (486.7) - (239.5) 60.5 (0.1) -
(179.1) Operating financial result 23.3 2.7 0.7 - 26.6 78.5 - 105.1 38.5 (5.7) - 138.0 Operating Cash Flow 599.5 56.9 329.2 (24.5) 961.1 675.5 - 1,636.6 999.1 (13.7) - 2,622.0 CAPEX (247.6) (14.4) (4.7) - (266.7) (419.1) - (685.8) (565.1) (0.1) -
(1,251.0) Other - 0.4 1,482.8 (1,487.1) (3.9) (745.8) - (749.7) 6.9 (17.6) - (760.4) Cash Flow from Investing Activities (247.6) (14.0) 1,478.0 (1,487.1) (270.6) (1,164.9) - (1,435.6) (558.2) (17.7) - (2,011.4) Funding 1,996.4 417.4 0.0 - 2,413.8
1,480.4 - 3,894.2 1,104.4 - - 4,998.6 Loans amortization (Principal) (133.9) (548.8) - - (682.7) (517.6) - (1,200.3) (215.2) (0.0) - (1,415.5) Loans amortization (Interest) (136.2) (11.4) (42.8) - (190.4) (124.0) - (314.4) (74.3) - - (388.8) Leasing
amortization (IFRS16) (0.9) (1.4) (0.4) - (2.6) (190.0) - (192.6) (119.3) (0.2) - (312.1) Derivatives 29.8 20.2 8.8 - 58.8 - - 58.8 - 0.3 - 59.1 Other (1,499.7) (0.0) 6.4 1,487.1 (6.1) 0.9 - (5.2) (0.0) (954.5) - (959.7) Cash Flow from Financing
Activities 255.5 (124.0) (28.0) 1,487.1 1,590.7 649.7 - 2,240.4 695.6 (954.4) - 1,981.6 Dividends received - 0.0 2,551.3 (1,957.2) 594.1 0.5 (587.2) 7.4 0.5 - - 7.9 Free Cash Flow to Equity 607.5 (81.0) 4,330.6 (1,981.7) 2,875.3 160.8 (587.2)
2,448.9 1,137.0 (985.8) - 2,600.1 Cosan S.A - - (140.0) - (140.0) - 587.2 447.2 - (0.8) - 446.4 Cosan Limited (1,999.6) 0 0 1,981.7 (17.9) - - (17.9) 0 0 0 (17.9) Non-controlling Shareholders - - - - - (587.4) - (587.4) - - - (587.4) Dividends paid
(1,999.6) - (140.0) 1,981.7 (157.9) (587.4) 587.2 (158.1) - (0.8) - (158.9) Exchange variation impact on cash and cash equivalents - (8.1) (12.8) - (20.9) (22.5) - (43.4) (0.2) (25.5) - (69.1) Cash Generation (Burn) in the Period (1,392.1) (89.1)
4,177.8 0.0 2,696.6 (449.2) - 2,247.4 1,136.8 (1,012.1) - 2,372.1 7 de 9
COSAN LIMITED Earnings Release th 4 Quarter and Fiscal Year of 2019
Financial Statements Cosan Limited – Accounting Indicators 4Q19 4Q18 Chg.% 3Q19 Chg.% 2019 2018 Chg.% BRL mln (Oct-Dec) (Oct-Dec) 4Q19/4Q18 (Jul-Sep) 4Q19/3Q19 (Jan-Dec) (Jan-Dec) 2019/2018 2,053.0 2,548.0 -19.4% 2,626.0 -21.8% 7,917.4 6,522.1
21.4% EBITDA 949.5 632.4 50.1% 618.6 53.5% 2,939.4 2,649.3 11.0% Investments Income Statement for the Period 4Q19 4Q18 Chg.% 3Q19 Chg.% 2019 2018 Chg.% BRL mln (Oct-Dec) (Oct-Dec) 4Q19/4Q18 (Jul-Sep) 4Q19/3Q19 (Jan-Dec) (Jan-Dec) 2019/2018 5,087.5
4,439.3 14.6% 5,731.2 -11.2% 20,611.4 16,834.8 22.4% Net Revenue (3,464.5) (3,278.8) 5.7% (3,764.8) -8.0% (14,160.2) (12,108.3) 16.9% Cost of Goods and Services Sold 1,623.0 1,160.4 39.9% 1,966.4 -17.5% 6,451.2 4,726.5 36.5% Gross profit (651.0)
(560.8) 16.1% (636.2) 2.3% (2,358.9) (1,994.8) 18.3% Selling, general & administrative expenses (122.6) 827.0 n/a 537.2 n/a 404.7 747.3 -45.8% Other net operating income (expenses) (648.9) 180.2 n/a (484.8) 33.8% (1,967.6) (1,598.4) 23.1%
Financial results 628.9 546.9 15.0% 163.6 n/a 1,132.6 991.3 14.3% Equity Pick-up (53.4) (574.1) -90.7% (387.5) -86.2% (779.6) (760.5) 2.5% Expenses with income and social contribution taxes (450.8) (789.2) -42.9% (587.8) -23.3% (1,577.0) (1,107.7)
42.4% Non-controlling interest 31.8 (7.1) n/a (10.2) n/a 11.0 (28.2) n/a Discontinued operations 356.9 783.5 -54.4% 560.8 -36.4% 1,316.4 975.4 35.0% Net Income (Loss) Balance Sheet 4Q19 3Q19 BRL mln 12/31/19 09/30/19 8,472 6,413 Cash and cash
equivalents 3,116 2,353 Marketable Securities 1,786 2,025 Trade accounts receivable 787 794 Inventories 3,824 4,328 Derivative financial instruments 1,686 2,219 Other current assets 9,123 9,139 Other non-current assets 7,927 7,942 Investments 12,153
11,834 Property, plant and equipment 16,844 16,880 Intangible assets 65,718 63,927 Total Assets 29,052 26,807 Loans and borrowings 81 56 Financial instruments and derivatives 2,190 2,197 Trade accounts payable 381 393 Payroll 2,797 2,778 Other
current liabilities 14,976 15,096 Other non-current liabilities 16,240 16,600 Shareholders' Equity 65,718 63,927 Total Liabilities 8 de 9 COSAN LIMITED Earnings Release th 4 Quarter and Fiscal Year of 2019 Financial Statements Cosan Limited –
Accounting Indicators 4Q19 4Q18 Chg.% 3Q19 Chg.% 2019 2018 Chg.% BRL mln (Oct-Dec) (Oct-Dec) 4Q19/4Q18 (Jul-Sep) 4Q19/3Q19 (Jan-Dec) (Jan-Dec) 2019/2018 2,053.0 2,548.0 -19.4% 2,626.0 -21.8% 7,917.4 6,522.1 21.4% EBITDA 949.5 632.4 50.1% 618.6 53.5%
2,939.4 2,649.3 11.0% Investments Income Statement for the Period 4Q19 4Q18 Chg.% 3Q19 Chg.% 2019 2018 Chg.% BRL mln (Oct-Dec) (Oct-Dec) 4Q19/4Q18 (Jul-Sep) 4Q19/3Q19 (Jan-Dec) (Jan-Dec) 2019/2018 5,087.5 4,439.3 14.6% 5,731.2 -11.2% 20,611.4
16,834.8 22.4% Net Revenue (3,464.5) (3,278.8) 5.7% (3,764.8) -8.0% (14,160.2) (12,108.3) 16.9% Cost of Goods and Services Sold 1,623.0 1,160.4 39.9% 1,966.4 -17.5% 6,451.2 4,726.5 36.5% Gross profit (651.0) (560.8) 16.1% (636.2) 2.3% (2,358.9)
(1,994.8) 18.3% Selling, general & administrative expenses (122.6) 827.0 n/a 537.2 n/a 404.7 747.3 -45.8% Other net operating income (expenses) (648.9) 180.2 n/a (484.8) 33.8% (1,967.6) (1,598.4) 23.1% Financial results 628.9 546.9 15.0% 163.6
n/a 1,132.6 991.3 14.3% Equity Pick-up (53.4) (574.1) -90.7% (387.5) -86.2% (779.6) (760.5) 2.5% Expenses with income and social contribution taxes (450.8) (789.2) -42.9% (587.8) -23.3% (1,577.0) (1,107.7) 42.4% Non-controlling interest 31.8 (7.1)
n/a (10.2) n/a 11.0 (28.2) n/a Discontinued operations 356.9 783.5 -54.4% 560.8 -36.4% 1,316.4 975.4 35.0% Net Income (Loss) Balance Sheet 4Q19 3Q19 BRL mln 12/31/19 09/30/19 8,472 6,413 Cash and cash equivalents 3,116 2,353 Marketable Securities
1,786 2,025 Trade accounts receivable 787 794 Inventories 3,824 4,328 Derivative financial instruments 1,686 2,219 Other current assets 9,123 9,139 Other non-current assets 7,927 7,942 Investments 12,153 11,834 Property, plant and equipment 16,844
16,880 Intangible assets 65,718 63,927 Total Assets 29,052 26,807 Loans and borrowings 81 56 Financial instruments and derivatives 2,190 2,197 Trade accounts payable 381 393 Payroll 2,797 2,778 Other current liabilities 14,976 15,096 Other
non-current liabilities 16,240 16,600 Shareholders' Equity 65,718 63,927 Total Liabilities 8 de 9
COSAN LIMITED Earnings Release th 4 Quarter and Fiscal Year of 2019
Financial Statement including Raízen Cosan Limited Proforma (including 50% of Raízen) Indicators 4Q19 4Q18 Chg.% 3Q19 Chg.% 2019 2018 Chg.% BRL mln (Oct-Dec) (Oct-Dec) 4Q19/4Q18 (Jul-Sep) 4Q19/3Q19 (Jan-Dec) (Jan-Dec) 2019/2018 2,972.8
3,025.9 -1.8% 3,380.2 -12.1% 10,904.4 8,362.8 30.4% EBITDA 2,104.0 2,272.5 -7.4% 2,633.6 -20.1% 8,962.7 8,237.3 8.8% Adjusted EBITDA 1,433.9 1,113.1 28.8% 1,069.2 34.1% 5,061.1 4,434.3 14.1% Investments Income Statement for the Period 4Q19 4Q18
Chg.% 3Q19 Chg.% 2019 2018 Chg.% BRL mln (Oct-Dec) (Oct-Dec) 4Q19/4Q18 (Jul-Sep) 4Q19/3Q19 (Jan-Dec) (Jan-Dec) 2019/2018 21,051.2 18,792.9 12.0% 20,866.2 0.9% 79,876.8 65,993.9 21.0% Net Revenue (18,367.4) (16,765.5) 9.6% (18,110.4) 1.4% (69,981.3)
(58,487.5) 19.7% Cost of Goods and Services Sold 2,683.8 2,027.4 32.4% 2,755.8 -2.6% 9,895.5 7,506.4 31.8% Gross profit (1,222.1) (1,059.4) 15.4% (1,186.8) 3.0% (4,508.9) (3,727.5) 21.0% Selling, general & administrative expenses 441.3 1,129.7
-60.9% 745.7 -40.8% 1,429.9 1,269.3 12.7% Other net operating income (expenses) (822.3) 184.3 n/a (661.7) 24.3% (2,615.7) (1,984.4) 31.8% Financial results 3.9 50.4 -92.3% 12.5 -68.8% (12.9) 55.4 n/a Equity Pick-up Expenses with income and social
(290.7) (746.6) -61.1% (485.4) -40.1% (1,241.2) (981.5) 26.5% contribution taxes (468.7) (794.9) -41.0% (609.3) -23.1% (1,641.4) (1,133.9) 44.8% Non-controlling interest 31.8 (7.1) n/a (10.2) n/a 11.0 (28.2) n/a Discontinued operations 356.9 783.5
-54.4% 560.8 -36.4% 1,316.3 975.4 34.9% Net Income (Loss) Balance Sheet 4Q19 3Q19 BRL mln 12/31/19 09/30/19 10,408 8,762 Cash and cash equivalents 3,188 2,462 Marketable Securities 3,603 3,837 Trade accounts receivable 5,137 4,767 Inventories 5,104
5,761 Derivative financial instruments 4,947 4,927 Other current assets 14,825 14,749 Other non-current assets 1,005 654 Investments 20,767 20,480 Property, plant and equipment 19,956 19,969 Intangible assets 88,940 86,368 Total Assets 40,208 37,073
Loans and borrowings 707 553 Financial instruments and derivatives 6,497 6,508 Trade accounts payable 625 657 Payroll 5,500 6,159 Other current liabilities 18,988 18,654 Other non-current liabilities 16,415 16,764 Shareholders' Equity 88,940 86,368
Total Liabilities 9 de 9 COSAN LIMITED Earnings Release th 4 Quarter and Fiscal Year of 2019 Financial Statement including Raízen Cosan Limited Proforma (including 50% of Raízen) Indicators 4Q19 4Q18 Chg.% 3Q19 Chg.% 2019 2018 Chg.% BRL
mln (Oct-Dec) (Oct-Dec) 4Q19/4Q18 (Jul-Sep) 4Q19/3Q19 (Jan-Dec) (Jan-Dec) 2019/2018 2,972.8 3,025.9 -1.8% 3,380.2 -12.1% 10,904.4 8,362.8 30.4% EBITDA 2,104.0 2,272.5 -7.4% 2,633.6 -20.1% 8,962.7 8,237.3 8.8% Adjusted EBITDA 1,433.9 1,113.1 28.8%
1,069.2 34.1% 5,061.1 4,434.3 14.1% Investments Income Statement for the Period 4Q19 4Q18 Chg.% 3Q19 Chg.% 2019 2018 Chg.% BRL mln (Oct-Dec) (Oct-Dec) 4Q19/4Q18 (Jul-Sep) 4Q19/3Q19 (Jan-Dec) (Jan-Dec) 2019/2018 21,051.2 18,792.9 12.0% 20,866.2 0.9%
79,876.8 65,993.9 21.0% Net Revenue (18,367.4) (16,765.5) 9.6% (18,110.4) 1.4% (69,981.3) (58,487.5) 19.7% Cost of Goods and Services Sold 2,683.8 2,027.4 32.4% 2,755.8 -2.6% 9,895.5 7,506.4 31.8% Gross profit (1,222.1) (1,059.4) 15.4% (1,186.8)
3.0% (4,508.9) (3,727.5) 21.0% Selling, general & administrative expenses 441.3 1,129.7 -60.9% 745.7 -40.8% 1,429.9 1,269.3 12.7% Other net operating income (expenses) (822.3) 184.3 n/a (661.7) 24.3% (2,615.7) (1,984.4) 31.8% Financial results
3.9 50.4 -92.3% 12.5 -68.8% (12.9) 55.4 n/a Equity Pick-up Expenses with income and social (290.7) (746.6) -61.1% (485.4) -40.1% (1,241.2) (981.5) 26.5% contribution taxes (468.7) (794.9) -41.0% (609.3) -23.1% (1,641.4) (1,133.9) 44.8%
Non-controlling interest 31.8 (7.1) n/a (10.2) n/a 11.0 (28.2) n/a Discontinued operations 356.9 783.5 -54.4% 560.8 -36.4% 1,316.3 975.4 34.9% Net Income (Loss) Balance Sheet 4Q19 3Q19 BRL mln 12/31/19 09/30/19 10,408 8,762 Cash and cash equivalents
3,188 2,462 Marketable Securities 3,603 3,837 Trade accounts receivable 5,137 4,767 Inventories 5,104 5,761 Derivative financial instruments 4,947 4,927 Other current assets 14,825 14,749 Other non-current assets 1,005 654 Investments 20,767 20,480
Property, plant and equipment 19,956 19,969 Intangible assets 88,940 86,368 Total Assets 40,208 37,073 Loans and borrowings 707 553 Financial instruments and derivatives 6,497 6,508 Trade accounts payable 625 657 Payroll 5,500 6,159 Other current
liabilities 18,988 18,654 Other non-current liabilities 16,415 16,764 Shareholders' Equity 88,940 86,368 Total Liabilities 9 de 9
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned,
thereunto duly authorized.
Date: February 19, 2020
|
|
|
COSAN LIMITED
|
|
|
By:
|
|
/s/ Marcelo Eduardo Martins
|
|
|
Name: Marcelo Eduardo Martins
Title: Chief Financial Officer
|
Cosan Limiited (NYSE:CZZ)
Gráfica de Acción Histórica
De Dic 2024 a Ene 2025
Cosan Limiited (NYSE:CZZ)
Gráfica de Acción Histórica
De Ene 2024 a Ene 2025