Report of Foreign Issuer (6-k)
19 Agosto 2020 - 4:04PM
Edgar (US Regulatory)
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 August 2020
Commission File Number: 1-33659
COSAN LIMITED
(Translation of registrant’s name into
English)
Av. Brigadeiro
Faria Lima, 4100, – 16th floor
São Paulo, SP 04538-132 Brazil
(Address of principal executive offices)
Indicate by check mark whether the registrant files or will file
annual reports under cover of Form 20-F or Form 40-F:
Form
20-F ☒ Form
40-F ☐
Indicate by check mark if the registrant is submitting the Form
6-K in paper as permitted by Regulation S-T Rule 101(b)(1):
Yes ☐ No ☒
Indicate by check mark if the registrant is submitting the Form
6-K in paper as permitted by Regulation S-T Rule 101(b)(7):
Yes ☐
No ☒
São
Paulo, August 19, 2020 – COSAN LIMITED (“CZZ” or “Company”) (NYSE: CZZ) announces today
its results for the second quarter (April, May and June) of 2020 (2Q20). 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 2Q20 and 2Q19, except where indicated differently.
Message
from the CEO
Second quarter was probably
the most challenging one in the history of our company. The Covid-19 pandemic turned into a global crisis as the virus spread,
taking a heavy toll on human lives all over the world and in Brazil. Measures to control the pandemic were intensified across the
country and deepened the economic crisis. Brazilian real plunged against the dollar surging to all-time high levels, while oil
and sugar prices fluctuations added complexity to the quarter.
All our businesses have
been hard hit by social distancing measures and the sharp decline in demand affected Raízen Combustíveis,
Compass and Moove results significantly. In addition, volatility in fuel prices set further challenges to the fuel
distribution sector, especially in Argentina. The good news is that the worst seems to have been left behind and business activity
has been gradually improving from the lowest point in April. Raizen Energia 20/21 crop year started with good perspectives
for productivity recovery, which, combined with good hedging, calls for sound returns. Rumo delivered robust results this
quarter, supported by high demand for transportation on the back of good soybean harvest and continuous improvement in operational
efficiency. We remain focused on keeping our operations - considered essential to the countries we operate - running safely,
while preserving the health and safety of our people and taking care of our customers, suppliers and all stakeholders.
Reinforcing our commitment
to a sustainable future, we published our 2019 Sustainability Report, highlighting our ten commitments to sustainable development,
in line with 17 SDGs set by UN as part of 2030 Agenda for Sustainable Development. Economic, social and environmental goals are
already embedded in our company principles, and we will keep pursuing them through concrete and well-structured actions across
all companies of our portfolio until 2030. And this is only the beginning. Think about our ability to mobilize and multiply those
goals through the production of more than 2.5 billion liters of ethanol, distributed through more than 7 thousand gas stations
at Raizen; with more than 2 million customers at Comgas; with the growing presence of Moove in more than 13 countries and through
14 thousand km of Rumo railroads crossing Brazil´s agriculture grounds.
For us at Cosan, values and management are the
pillars of sustainability. Values are the principles that have always guided our actions: operational excellence, health and safety
of our people, quality of products and services, socio-environmental responsibility. Management means assuring we put our execution
capabilities at the service of our values, balancing risk and return, investments and capital discipline, agility and consistency,
efficiency and safety, present and future.
|
|
Challenging times are
when those pillars are tested. And this is in fact a rather special moment for Cosan: we announced the long-awaited simplification
of the Group’s corporate structure. This is an important milestone of our continuous effort to enhance our corporate governance.
For more than a decade, Cosan has built an incredible portfolio of businesses through mergers, acquisitions, and partnerships,
leading to what the company is today. We had to adapt to accommodate portfolio growth and manage risk, which is why we ended up
with three different holdings. Over the last four years, we devoted a large amount of cash to buy stock across the portfolio, reinforcing
our confidence in the value creation potential of our assets. We spent around R$ 8.6 billion and are now ready for the next big
step: combining the three holdings into a single one. CZZ and RLOG will be merged into CSAN, which will remain listed under Novo
Mercado in the Brazilian exchange. As part of the proposed transaction, CSAN will issue American depositary receipts, (ADRs), to
be listed in the New York Stock Exchange. The transaction will result in a unified shareholder base, with a single class of shares
and same voting rights, while consolidating the free floats of CSAN, RLOG and CZZ, therefore increasing liquidity. CSAN will be
consolidated as the platform for projects development.
We have been talking about
simplification for quite a while, with ideal structure being one single holding and four listed businesses at some point in time.
Rumo announced s follow on to increase capital investments, as the recently announced renewal of Paulista Network offers
additional opportunities for the company, and to pre-pay concession fees as provided for by concession contract. And we registered
a primary public offering for common shares issued by Compass Gás e Energia, the Group subsidiary created to provide
gas and power solutions in Brazil.
Crisis times either enable
or accelerate big changes. Our companies are leaders in their respective areas of activity, therefore driving transformation towards
a future of clean energy and more efficient and reliable logistics. We have a unique portfolio, a strong culture grounded on strong
and sustainable values, and a team that makes all the difference, with the ability to focus in the present while shaping a better
future. We are writing a new chapter of our story and we will do it together!
Stay safe,
Luis Henrique Guimarães
CZZ’s CEO
|
Investor Relations
E-mail: ri@cosan.com.br | Website: www.cosan.com
|
1 de 10
|
|
Summary of
Financial Information
Executive
Summary - Cosan Pro forma1
|
2Q20
|
2Q19
|
Chg.%
|
1Q20
|
Chg.%
|
BRL mln
|
(Apr-Jun)
|
(Apr-Jun)
|
2Q20/2Q19
|
(Jan-Mar)
|
2Q20/1Q20
|
Net Revenue
|
13,582.7
|
19,338.5
|
-29.8%
|
19,632.6
|
-30.8%
|
Gross profit
|
1,688.8
|
2,340.0
|
-27.8%
|
2,303.4
|
-26.7%
|
EBITDA2
|
1,895.9
|
2,317.2
|
-18.2%
|
2,526.7
|
-25.0%
|
Adjusted
EBITDA3
|
1,247.4
|
2,048.2
|
-39.1%
|
2,247.0
|
-44.5%
|
Net Income
|
101.9
|
208.4
|
-51.1%
|
646.7
|
-84.2%
|
Adjusted Net Income
|
57.6
|
114.7
|
-49.8%
|
660.0
|
-91.3%
|
Leverage (Net Debt/EBITDA
LTM)4
|
2.8x
|
2.1x
|
0.7x
|
2.4x
|
0.4x
|
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.
Note 4: Leverage
calculation considers Net Debt and LTM EBITDA normalized by Comgás’ CCR effects in periods prior to March 31st, 2020
and adjusted for
lease liabilities
(IFRS 16) at Raízen and Rumo.
Business Units
Cosan S.A. (B3: CSAN3)
and Cosan Logística S.A. (B3: RLOG3), companies controlled by the Company, reported its results on August 10, 2020 and
August 14, 2020, respectively. For more detail, please access the companies websites, which can be found on the following links:
|
·
|
Cosan
S.A. (CSAN3): ri.cosan.com.br/en/
|
|
·
|
Cosan
Logística (RLOG3): ri.cosanlogistica.com/en/
|
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) (64%)
|
|
Raízen Combustíveis (50%)
|
Fuel Distribution & Downstream Argentina
|
|
Raízen Energia (50%)
|
Sugar, Ethanol & Bioenergy Production and Commercialization
|
|
Compass Gás e Energia (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
|
|
|
|
Investor Relations
E-mail: ri@cosan.com.br | Website: www.cosan.com
|
2 de 10
|
|
Executive Summary 2Q20
Cosan Limited (NYSE:
CZZ)
CZZ pro forma adjusted
EBITDA decreased 39% in 2Q20, reaching R$ 2.0 billion, reflecting the impacts caused by Covid-19 pandemic mainly on fuel distribution
operations in Brazil and Argentina, which also recorded inventory losses in the period. On the other hand, Rumo contributed
to partially offset this impact, on the back of higher volumes sustained by record soybean crop. Adjusted Net Debt/EBITDA increased
to 2.8x, due to lower cash generation and EBITDA contribution from Raízen.
Highlights of each
operating segment:
Cosan S.A. (CSAN3):
Raízen Combustíveis
Cosan’s fuel distribution
business was the most affected by the crisis in 2Q20. Results were impacted by lower fuel consumption due to social distancing
measures, coupled with losses caused by steep decline in prices Therefore, consolidated adjusted EBITDA (Brazil and Argentina)
came negative at R$213 million.
RC Brazil: Adjusted
EBITDA totaled R$65 million (-88%) in 2Q20, hit by a severe combination of unprecedented lower demand and a sharp drop in fuel
prices early in the quarter. Volumes sold were 24% lower, especially in the Otto cycle (-31%) and aviation fuel (-76%). Diesel
sales were more resilient (-8%) sustained by demand from heavy transportation and agribusiness. Lower sales caused significant
loss of scale and lower cost dilution, also impacting operating margins in the period.
It is worth noting that since May, both demand and prices improved, calling better outlook for the second half of 2020.
RC Argentina:
Adjusted EBITDA came negative at US$51 million (-R$279 million). The quarter was affected by 42% lower sales volume due to
stringent lockdown implemented in the country. Raízen interrupted refining activities for approximately 30 days, resulting
in lower cost dilution in the
period. 2Q20 was also impacted
by higher inventory cost, built at pre-pandemic international oil prices.
Raízen Energia:
Adjusted EBITDA was 18% lower in the first quarter of the 2020/21 crop year, totaling R$329 million, due to lower own sugar
sales volumes, in line with commercialization strategy for the crop year. This effect was partially offset by better prices and
lower unit cost (ex-CONSECANA). Drier weather resulted in a higher concentration of sucrose in the cane and 5% higher crushing,
totaling 22 million tons in the period.
Compass Gas and Energy: Compass Adjusted EBITDA
totaled R$474 million (-19%) in 2Q20, mainly affected by
|
|
27% lower volume distributed
by Comgás and R$51 million increase in bad debt provisions, offsetting SG&A expenses reduction. Weaker economic activity
caused lower industrial and commercial segments sales, 27% and 54% respectively compared to the same period last year. But volumes
sold to the residential segment grew by 15%, due to stay-at-home requirements, lower average temperature, and 96,000 new clients
added in the last 12 months. Lower volumes were therefore partially offset by better natural gas sales mix.
Moove: Adjusted
EBITDA totaled R$44 million (-43%) in the quarter, reflecting a 35% decrease in sales of lubricants across all the countries
in which Moove operates. It is worth mentioning that worst sales performance occurred in April, but all markets presented gradual
sales improvement thereafter.
Cosan S.A. ended
2Q20 with pro forma adjusted EBITDA of R$518 million (-57%). Net loss for the period came to R$174 million, also affected
by Brazilian Real depreciation on the non-hedged portion of the perpetual bond. Pro forma cash generation (FCFE)
totaled R$1.1 billion, due to higher fund raisings at Comgás and Raízen,
partially offset by lower cash generated by operations. Leverage (net debt/pro forma EBITDA) increased to 2.4x, due to lower
operational cash generation and decrease in EBITDA contribution from the businesses.
Cosan Logística
S.A. (RLOG3):
Rumo’s transported
volumes in 2Q20 increased 14% yearly in 2Q19, reaching 16.4 billion RTK. The country’s good exports performance supported
the 18% increase in grain-transported volume, with strong results in both North and South Operations. The favorable market
conditions for sugar compared to ethanol led to an expansion in the commodity’s exports and transported volume by
31%. The fertilizers segment continues to expand rapidly, posting a 23% growth in transported volume. Transportation of
industrial products and containers, however, was negatively impacted by the Covid-19 pandemic, decreasing 14% and
4%, respectively.
Adjusted EBITDA was R$982 million, growing 6
% compared to 2Q19. Fixed costs and general and administrative expenses grew only 1%, excluding the Central Network, even
though the Company has incurred higher costs due to contingency measures against Covid-19. Variable costs increased 8%,
less than the volume growth, reflecting: (i) R$61 million decrease in fuel costs, which did not completely offset the tariff loss;
and (ii) higher costs with logistics solutions, due to additional contingency costs as a result of the pandemic and the 47% increase
in volume in this segment. Hence, adjusted EBITDA margin grew 0.2 p.p. to 54% compared to last year. Rumo posted net income
of R$405 million (compared to R$185 million in 2Q19) and leverage of 2.0x broad net debt/LTM Adjusted EBITDA.
|
Investor Relations
E-mail: ri@cosan.com.br | Website: www.cosan.com
|
3 de 10
|
|
Main Operational and Financial
Metrics
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 (https://www.cosan.com.br/en/) in the Results Center.
Raízen Combustíveis
RC - Brazil
|
2Q20
|
2Q19
|
Chg.%
|
1Q20
|
Chg.%
|
|
(Apr-Jun)
|
(Apr-Jun)
|
2Q20/2Q19
|
(Jan-Mar)
|
2Q20/1Q20
|
Otto Cycle Volume ('000 cbm)
|
2,052
|
2,977
|
-31%
|
2,755
|
-26%
|
Gasoline Equivalent5 Volume ('000 cbm)
|
1,869
|
2,675
|
-30%
|
2,481
|
-25%
|
Diesel Volume ('000 cbm)
|
2,832
|
3,094
|
-8%
|
2,919
|
-3%
|
Adjusted EBITDA Margin6 (BRL/cbm)
|
13
|
85
|
-85%
|
91
|
-86%
|
RC - Argentina
|
2Q20
|
2Q19
|
Chg.%
|
1Q20
|
Chg.%
|
|
(Apr-Jun)
|
(Apr-Jun)
|
2Q20/2Q19
|
(Jan-Mar)
|
2Q20/1Q20
|
Total Volume Sold ('000 cbm)
|
864
|
1,490
|
-42%
|
1,381
|
-37%
|
EBITDA (USD mIn)
|
(51)
|
47
|
n/a
|
33
|
n/a
|
|
|
|
|
|
|
Note 5: Sum
of gasoline and ethanol volumes are adjusted by a coefficient of 0.7221.
Note 6: Excludes asset sale and other non-recurring items described on Cosan S.A. and Cosan
Logística 2Q20 releases.
Raízen Energia
Indicators
|
2Q20
|
2Q19
|
Chg.%
|
|
(Apr-Mar)
|
(Apr-Mar)
|
2Q20/2Q19
|
Sugarcane Crushed (mln mt)
|
21.8
|
20.7
|
5%
|
TRS/ha
|
9.9
|
9.3
|
6%
|
Sugar/Ethanol Production Mix
|
54% vs 46%
|
49% vs 51%
|
n/a
|
Adjusted EBITDA7 (BRL mln)
|
329
|
402
|
-18%
|
Note 7: Excludes
effects from biological assets variation, debt hedge accounting effects, foreign exchange hedge on sugar exports and nonrecurring
gains/losses where applicable.
Compass Gás e Energia
|
2Q20
|
2Q19
|
Chg.%
|
1Q20
|
Chg.%
|
|
(Apr-Jun)
|
(Apr-Jun)
|
2Q20/2Q19
|
(Jan-Mar)
|
2Q20/1Q20
|
Comgás Sales Volume (mln cbm) Ex-Thermal Power
|
841
|
1,144
|
-26%
|
1,059
|
-21%
|
Adjusted EBITDA8 (BRL mln)
|
474
|
585
|
-19%
|
575
|
-18%
|
EBITDA (BRL mln)
|
366
|
679
|
-46%
|
678
|
-46%
|
Note 8: Adjusted
by effects highlighted on page 6 hereof. Until 1Q20, EBITDA was standardized by the effect of Regulatory Current Account (CCR).
As from 2Q20, Comgás now records the CCR effects in its corporate books, thus, the standardization is no longer required.
Additional information is available on page 14 of Cosan S.A. 2Q20 release.
Moove
|
2Q20
|
2Q19
|
Chg.%
|
1Q20
|
Chg.%
|
|
(Apr-Jun)
|
(Apr-Jun)
|
2Q20/2Q19
|
(Jan-Mar)
|
2Q20/1Q20
|
Total Sales Volume9 ('000 cbm)
|
66
|
102
|
-35%
|
93
|
-29%
|
EBITDA (BRL mln)
|
44
|
78
|
-43%
|
112
|
-60%
|
Note 9: Considering the volume sold of lubricants
and base oil.
Rumo
Operating and Financial Performance Index
|
|
2Q20
|
2Q19
|
Chg.%
|
|
|
|
|
|
|
|
Consolidated
|
|
|
|
|
|
Operating ratio (%)10
|
|
68%
|
71%
|
-4.2%
|
|
Diesel comsuption (liters/ '000 GTK)
|
|
3.67
|
3.97
|
-7.6%
|
|
Rail accidents (MM Train/Km)
|
|
15.7
|
16.4
|
-4.3%
|
|
Personal accidents (accidents/MM MHW)
|
|
0.36
|
0.44
|
-18.2%
|
|
|
|
|
|
|
|
North operation
|
|
|
|
|
|
Cycle time of railcars (days)
|
|
9.7
|
10.3
|
-5.8%
|
|
|
|
|
|
|
|
South operation
|
|
|
|
|
|
Cycle time of railcars (days)
|
|
6.3
|
9.1
|
-30.8%
|
|
Note 10: Only consideres the variable
costs of railway operations.
Investor Relations
E-mail: ri@cosan.com.br | Website: www.cosan.com
|
4 de 10
|
|
Cosan Corporate Results
The following table
provides a breakdown of the 2Q20 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.
Earnings by Business Unit11
|
Raízen Combustíveis
|
Raízen
Energia
|
Compass Gás e Energia12
|
Moove
|
Cosan Corporate
|
Desconsolidation
Raízen
|
Adjustments and Elimination
|
Cosan S.A. Accounting
|
Cosan Logistica
|
Cosan Limited (Corporate)
|
Adjustments and Elimination
|
CZZ
|
2Q20
|
Net Revenue
|
15,542.3
|
4,993.4
|
1,559.8
|
796.9
|
0.0
|
(20,535.7)
|
-
|
2,356.6
|
1,828.0
|
0.2
|
(9.9)
|
4,174.9
|
Cost of Goods and Services Sold
|
(15,415.7)
|
(4,505.7)
|
(1,033.9)
|
(617.9)
|
(0.1)
|
19,921.4
|
-
|
(1,651.9)
|
(1,150.9)
|
(0.4)
|
9.9
|
(2,793.3)
|
Gross Profit
|
126.6
|
487.8
|
525.9
|
179.0
|
(0.1)
|
(614.4)
|
-
|
704.7
|
677.1
|
(0.2)
|
-
|
1,381.6
|
Gross Margin (%)
|
0.8%
|
9.8%
|
33.7%
|
22.5%
|
n/a
|
3.0%
|
n/a
|
29.9%
|
37.0%
|
-95.0%
|
-
|
33.1%
|
Selling Expenses
|
(492.1)
|
(167.9)
|
(202.2)
|
(104.3)
|
(0.3)
|
659.9
|
-
|
(306.7)
|
(8.2)
|
(0.1)
|
-
|
(315.0)
|
General and Administrative Expenses
|
(146.4)
|
(162.6)
|
(107.1)
|
(57.2)
|
(42.4)
|
309.0
|
-
|
(206.7)
|
(86.1)
|
(23.7)
|
-
|
(316.5)
|
Other Operating Income (Expenses)
|
77.5
|
(28.9)
|
29.7
|
0.7
|
(21.5)
|
(48.6)
|
-
|
8.8
|
205.7
|
(0.1)
|
0.0
|
214.5
|
Equity Pick-up
|
0.5
|
(82.8)
|
0.0
|
(0.0)
|
(99.8)
|
82.2
|
(118.4)
|
(218.2)
|
4.3
|
(57.0)
|
57.0
|
(214.0)
|
Depreciation and Amortization
|
246.5
|
618.6
|
119.5
|
26.2
|
3.4
|
(865.2)
|
-
|
149.1
|
532.0
|
0.6
|
0.0
|
681.7
|
EBITDA
|
(187.3)
|
664.3
|
365.8
|
44.5
|
(160.7)
|
(477.0)
|
(118.4)
|
131.1
|
1,324.8
|
(80.5)
|
57.0
|
1,432.3
|
EBITDA Margin (%)
|
-1.2%
|
13.3%
|
23.5%
|
5.6%
|
n/a
|
2.3%
|
n/a
|
5.6%
|
72.5%
|
n/a
|
n/a
|
34.3%
|
Financial result
|
(54.2)
|
(178.8)
|
(45.3)
|
(31.0)
|
(47.0)
|
233.0
|
-
|
(123.2)
|
(201.0)
|
182.8
|
(73.2)
|
(214.7)
|
Income and Social Contribution Taxes
|
152.0
|
29.2
|
(70.1)
|
(0.9)
|
35.4
|
(181.2)
|
-
|
(35.6)
|
(185.2)
|
(0.2)
|
24.9
|
(196.0)
|
Non-controlling Interest
|
0.3
|
(2.7)
|
(2.5)
|
3.6
|
1.3
|
2.3
|
0.0
|
2.5
|
(86.1)
|
0.4
|
(154.7)
|
(238.0)
|
Net Income (Loss)
|
(335.7)
|
(106.6)
|
128.4
|
(10.0)
|
(174.4)
|
442.3
|
(118.4)
|
(174.4)
|
320.4
|
101.9
|
(146.0)
|
101.9
|
Earnings by Business Unit11
|
Raízen Combustíveis
|
Raízen
Energia
|
Compass Gás e Energia12
|
Moove
|
Cosan Corporate
|
Desconsolidation
Raízen
|
Adjustments and Elimination
|
Cosan S.A. Accounting
|
Cosan Logistica
|
Cosan Limited (Corporate)
|
Adjustments and Elimination
|
CZZ
|
6M20
|
Net Revenue
|
39,066.4
|
13,988.8
|
4,035.1
|
1,828.0
|
0.0
|
(53,055.2)
|
-
|
5,863.1
|
3,251.5
|
0.3
|
(17.5)
|
9,097.4
|
Cost of Goods and Services Sold
|
(37,893.1)
|
(12,685.5)
|
(2,714.3)
|
(1,422.6)
|
(1.3)
|
50,578.6
|
-
|
(4,138.3)
|
(2,222.1)
|
(0.7)
|
17.5
|
(6,343.5)
|
Gross Profit
|
1,173.3
|
1,303.3
|
1,320.8
|
405.4
|
(1.3)
|
(2,476.6)
|
-
|
1,724.9
|
1,029.5
|
(0.4)
|
(0.0)
|
2,753.9
|
Gross Margin (%)
|
3.0%
|
9.3%
|
32.7%
|
22.2%
|
n/a
|
4.7%
|
n/a
|
29.4%
|
31.7%
|
n/a
|
0.0
|
30.3%
|
Selling Expenses
|
(1,051.7)
|
(377.1)
|
(361.0)
|
(223.9)
|
(1.2)
|
1,428.8
|
-
|
(586.1)
|
(17.3)
|
(0.2)
|
0.0
|
(603.6)
|
General and Administrative Expenses
|
(310.7)
|
(307.0)
|
(192.8)
|
(103.8)
|
(81.3)
|
617.8
|
-
|
(377.9)
|
(184.6)
|
(49.3)
|
(0.0)
|
(611.8)
|
Other Operating Income (Expenses)
|
215.0
|
240.9
|
40.4
|
29.0
|
(96.5)
|
(456.0)
|
-
|
(27.1)
|
113.8
|
(0.1)
|
(0.0)
|
86.6
|
Equity Pick-up
|
1.0
|
(87.1)
|
0.0
|
0.0
|
489.8
|
86.1
|
(515.9)
|
(26.1)
|
6.7
|
18.0
|
(18.0)
|
(19.4)
|
Depreciation and Amortization
|
467.3
|
1,816.1
|
236.3
|
49.7
|
6.7
|
(2,283.5)
|
-
|
292.7
|
951.2
|
1.0
|
0.0
|
1,244.9
|
EBITDA
|
494.3
|
2,589.1
|
1,043.6
|
156.4
|
316.2
|
(3,083.4)
|
(515.9)
|
1,000.3
|
1,899.3
|
(31.0)
|
(18.0)
|
2,850.5
|
EBITDA Margin (%)
|
1.3%
|
18.5%
|
25.9%
|
8.6%
|
n/a
|
5.8%
|
n/a
|
17.1%
|
58.4%
|
n/a
|
n/a
|
31.3%
|
Financial result
|
(271.0)
|
(514.8)
|
(45.9)
|
(70.0)
|
(630.5)
|
785.8
|
-
|
(746.4)
|
(731.7)
|
784.9
|
94.1
|
(599.1)
|
Income and Social Contribution Taxes
|
43.8
|
(80.0)
|
(253.0)
|
(14.5)
|
246.1
|
36.2
|
-
|
(21.4)
|
(86.4)
|
(1.5)
|
(32.0)
|
(141.3)
|
Non-controlling Interest
|
1.9
|
(40.4)
|
(7.9)
|
(6.9)
|
2.8
|
38.5
|
0.0
|
(12.0)
|
(27.1)
|
(2.8)
|
(74.9)
|
(116.8)
|
Net Income (Loss)
|
(198.4)
|
137.7
|
500.6
|
15.3
|
(72.1)
|
60.7
|
(515.9)
|
(72.1)
|
102.9
|
748.6
|
(30.8)
|
748.6
|
Note
11: As of 1Q19, the results of Cosan Limited and its Business Units were impacted by the adoption of the new accounting standards
(IFRS 16), as detailed in Note 3 to the quarterly financial statements as of June 30, 2020
Note 12: As from 2Q20, Comgás now records the CCR effects in its corporate books, thus,
the company’s performance standardization is no longer required, as detailed on the Note 12 to the company’s financial
statements.
Investor Relations
E-mail: ri@cosan.com.br | Website: www.cosan.com
|
5 de 10
|
|
Adjusted EBITDA and Net Income
The table
below describes the non-recurring impacts of each business line as well as the highlighted adjustments based on the criteria described
on Cosan S.A. and Cosan Logística S.A. 2Q20 releases:
|
EBITDA Proforma
|
|
Net Income (Loss) 13
|
|
2Q20
|
2Q19
|
Chg.%
|
|
2Q20
|
2Q19
|
Chg.%
|
BRL mln
|
(Apr-Jun)
|
(Apr-Jun)
|
2Q20/2Q19
|
|
(Apr-Jun)
|
(Apr-Jun)
|
2Q20/2Q19
|
CZZ Consolidated Pro forma - before adjustments
|
1,895.9
|
2,317.2
|
-58.2%
|
|
101.9
|
208.4
|
n/a
|
Raízen Combustíveis Brazil (50%)
|
25.6
|
35.2
|
-27.4%
|
|
(11.8)
|
(10.4)
|
3.3%
|
Asset Divestments
|
(2.4)
|
(16.5)
|
-85.4%
|
|
(1.1)
|
(6.5)
|
-85.3%
|
Assets arising from contracts with clients (IFRS 15)
|
60.3
|
66.4
|
-9.2%
|
|
-
|
-
|
n/a
|
Leases (IFRS 16)
|
(7.0)
|
(3.7)
|
86.6%
|
|
0.4
|
0.5
|
-34.0%
|
Non-recurring effects
|
(25.4)
|
(11.0)
|
n/a
|
|
(11.1)
|
(4.4)
|
n/a
|
Raízen Combustíveis Argentina (50%)
|
(38.6)
|
(22.0)
|
75.5%
|
|
(0.5)
|
1.3
|
n/a
|
Leases (IFRS 16)
|
(38.6)
|
(22.0)
|
75.5%
|
|
(0.5)
|
1.6
|
n/a
|
Raízen Energia (50%)
|
(167.7)
|
(143.2)
|
17.1%
|
|
(15.7)
|
(14.9)
|
-4.8%
|
Change in Biological Assets
|
(96.0)
|
(43.3)
|
n/a
|
|
(42.1)
|
(17.2)
|
n/a
|
Leases (IFRS 16)
|
(97.0)
|
(93.2)
|
4.1%
|
|
15.3
|
4.9
|
n/a
|
Non-recurring effects
|
25.3
|
(6.8)
|
n/a
|
|
11.1
|
(2.7)
|
n/a
|
Compass Gás e Energia
|
107.7
|
(94.0)
|
n/a
|
|
46.7
|
(37.1)
|
n/a
|
Regulatory Current Account
|
-
|
(94.0)
|
n/a
|
|
-
|
(37.1)
|
n/a
|
Non-recurring effects
|
107.7
|
-
|
n/a
|
|
46.7
|
-
|
n/a
|
Rumo
|
(575.4)
|
(45.1)
|
n/a
|
|
(63.0)
|
(32.7)
|
92.9%
|
Leases (IFRS 16)
|
(234.4)
|
(45.1)
|
n/a
|
|
(27.3)
|
(32.7)
|
-16.5%
|
Non-recurring effects
|
(341.0)
|
-
|
n/a
|
|
(35.7)
|
-
|
n/a
|
CZZ Consolidated Pro forma - after adjustments
|
1,247.4
|
2,048.2
|
-39.1%
|
|
57.6
|
114.7
|
-49.8%
|
Note 13: Net income consolidates the proportional
interests of Cosan Limited in each business, excluding minority interests.
Investor Relations
E-mail: ri@cosan.com.br | Website: www.cosan.com
|
6 de 10
|
|
Loans and Financing
On June 30, 2020, Cosan Limited’s
(CZZ Corporate) gross debt totaled R$ 4.2 billion, in line with 1Q20. Cash and cash equivalents came to R$ 474 million in 2Q20,
compared to R$ 433 million at the close of the 1Q20 representing no significant change between the compared periods.
CZZ Corporate’s net
debt ended the period at R$ 3.6 billion (ex-IRFS 16).
Loans and Financing 2Q20
BRL mln
|
Compass Gás e Energia
|
Moove
|
Cosan S.A. Corporate
|
Cosan S.A. Consolidated
|
Raízen
Energia (50%)
|
Raízen Combustíveis (50%)
|
Cosan S.A. Consolidated Pro forma
|
Cosan Logística
|
Cosan
Limited
Corporate
|
CZZ
Pro forma
|
Opening balance of pro forma net debt
|
3,729.5
|
(92.5)
|
1,527.1
|
5,164.1
|
4,775.8
|
1,718.0
|
11,657.8
|
7,353.2
|
3,751.4
|
22,762.4
|
Cash, cash equivalents and marketable securities
|
1,110.9
|
828.0
|
3,227.6
|
5,166.5
|
3,236.9
|
1,083.5
|
9,486.9
|
3,513.2
|
474.3
|
13,474.4
|
Gross Debt
|
4,840.4
|
735.5
|
4,754.6
|
10,330.6
|
8,012.6
|
2,801.5
|
21,144.7
|
10,866.4
|
4,225.7
|
36,236.8
|
Cash items
|
1,883.5
|
84.5
|
(37.7)
|
1,930.3
|
589.4
|
22.2
|
2,541.8
|
2,295.2
|
0.0
|
4,837.1
|
Funding
|
1,983.7
|
100.0
|
-
|
2,083.7
|
680.4
|
491.5
|
3,255.6
|
2,389.5
|
-
|
5,645.1
|
Payment of principal on loans and borrowings
|
(123.2)
|
(14.8)
|
-
|
(138.0)
|
(33.8)
|
(426.2)
|
(597.9)
|
(73.0)
|
-
|
(670.9)
|
Payment of Interest on loans borrowings
|
(20.6)
|
(5.1)
|
(58.2)
|
(83.8)
|
(57.3)
|
(43.1)
|
(184.3)
|
(21.4)
|
-
|
(205.7)
|
Derivatives
|
43.6
|
4.4
|
20.5
|
68.5
|
-
|
-
|
68.5
|
0.1
|
0.0
|
68.6
|
Noncash items
|
63.2
|
28.5
|
168.4
|
260.1
|
518.6
|
26.5
|
805.2
|
139.1
|
90.5
|
1,034.9
|
Provision for interest (accrual)
|
77.2
|
4.7
|
125.0
|
206.9
|
73.3
|
41.0
|
321.2
|
220.1
|
71.9
|
613.1
|
Monetary variation and MTM adjustment of debt
|
19.6
|
22.9
|
94.0
|
136.5
|
104.2
|
(19.8)
|
220.9
|
141.2
|
525.5
|
887.6
|
Exchange variation, net of derivatives
|
(33.6)
|
1.0
|
(50.7)
|
(83.3)
|
341.1
|
5.3
|
263.1
|
(222.1)
|
(506.8)
|
(465.8)
|
Closing balance of gross debt
|
6,787.2
|
848.5
|
4,885.3
|
12,521.0
|
9,120.6
|
2,850.2
|
24,491.7
|
13,300.7
|
4,316.2
|
42,108.7
|
Cash, cash equivalents and marketable securities
|
3,446.8
|
987.0
|
2,549.7
|
6,983.6
|
2,362.6
|
619.4
|
9,965.5
|
5,876.7
|
751.9
|
16,594.2
|
Closing balance of pro forma net debt
|
3,340.4
|
(138.5)
|
2,335.6
|
5,537.4
|
6,758.0
|
2,230.8
|
14,526.2
|
7,424.0
|
3,564.4
|
25,514.5
|
Obligations due to preferred shareholders of subsidiaries
|
-
|
-
|
447.0
|
447.0
|
-
|
-
|
447.0
|
-
|
-
|
447.0
|
Leasing (IFRS 16)
|
11.4
|
43.0
|
27.7
|
82.1
|
1,899.2
|
315.0
|
2,296.3
|
7,440.9
|
10.8
|
9,748.0
|
Total pro forma net debt and obligations due to preferred shareholders of subsidiaries
|
3,351.8
|
(95.6)
|
2,810.3
|
6,066.5
|
8,657.2
|
2,545.8
|
17,269.5
|
14,864.9
|
3,575.2
|
35,709.5
|
Investor Relations
E-mail: ri@cosan.com.br | Website: www.cosan.com
|
7 de 10
|
|
Cash Flow Reconciliation
Cash Flow Statement 2Q20
|
|
|
|
|
|
|
|
|
|
|
|
|
BRL mln
|
Compass Gás e Energia
|
Moove
|
Cosan S.A. Corporate
|
Eliminations
|
Cosan S.A.
|
Raízen Combined
|
Eliminations
|
Cosan S.A.
Pro forma
|
Cosan Logística
|
Cosan
Limited
Corporate
|
Eliminations/
Adjusted
|
CZZ
Pro forma
|
EBITDA
|
365.8
|
44.5
|
(160.7)
|
(118.4)
|
131.1
|
238.5
|
221.2
|
590.8
|
1,324.8
|
(80.5)
|
60.8
|
1,895.9
|
Noncash impacts on EBITDA
|
179.4
|
30.2
|
130.9
|
118.4
|
458.9
|
(165.6)
|
(221.2)
|
72.2
|
(344.7)
|
68.5
|
(60.8)
|
(264.9)
|
Changes in assets and liabilities
|
111.7
|
(4.0)
|
140.7
|
-
|
248.4
|
(1,754.8)
|
-
|
(1,506.3)
|
(40.2)
|
(14.0)
|
-
|
(1,560.5)
|
Operating financial result
|
15.0
|
0.8
|
17.5
|
-
|
33.3
|
173.5
|
(0.0)
|
206.8
|
30.7
|
(0.7)
|
-
|
236.8
|
Operating Cash Flow
|
671.8
|
71.4
|
128.5
|
-
|
871.7
|
(1,508.4)
|
(0.0)
|
(636.6)
|
970.6
|
(26.7)
|
-
|
307.3
|
CAPEX
|
(234.7)
|
(7.2)
|
(6.5)
|
-
|
(248.5)
|
(342.3)
|
-
|
(590.7)
|
(722.2)
|
(0.8)
|
-
|
(1,313.8)
|
Other
|
0.0
|
(22.6)
|
-
|
-
|
(22.6)
|
(0.0)
|
-
|
(22.6)
|
88.1
|
-
|
-
|
65.5
|
Cash Flow from Investing Activities
|
(234.7)
|
(29.8)
|
(6.5)
|
-
|
(271.0)
|
(342.3)
|
-
|
(613.3)
|
(634.1)
|
(0.8)
|
-
|
(1,248.3)
|
Funding
|
2,008.5
|
100.0
|
-
|
-
|
2,108.5
|
1,199.5
|
-
|
3,308.0
|
2,393.7
|
-
|
-
|
5,701.7
|
Loans amortization (Principal)
|
(148.5)
|
(14.8)
|
-
|
-
|
(163.3)
|
(460.0)
|
-
|
(623.3)
|
(100.7)
|
(0.0)
|
-
|
(724.0)
|
Loans amortization (Interest)
|
(20.7)
|
(5.1)
|
(58.2)
|
-
|
(84.0)
|
(100.5)
|
-
|
(184.5)
|
(36.8)
|
(0.0)
|
-
|
(221.3)
|
Leasing amortization (IFRS16)
|
(0.5)
|
(2.3)
|
-
|
-
|
(2.8)
|
(221.9)
|
-
|
(224.7)
|
(230.3)
|
(0.4)
|
-
|
(455.4)
|
Derivatives
|
43.6
|
4.4
|
20.5
|
-
|
68.5
|
-
|
-
|
68.5
|
0.1
|
0.0
|
-
|
68.6
|
Other
|
16.9
|
(0.0)
|
(48.3)
|
-
|
(31.4)
|
0.0
|
-
|
(31.4)
|
(0.0)
|
5.1
|
-
|
(26.4)
|
Cash Flow from Financing Activities
|
1,899.3
|
82.1
|
(86.1)
|
-
|
1,895.4
|
417.2
|
-
|
2,312.5
|
2,026.0
|
4.6
|
-
|
4,343.2
|
Dividends received
|
(0.0)
|
-
|
3.3
|
-
|
3.3
|
-
|
-
|
3.3
|
2.7
|
380.4
|
(380.4)
|
6.0
|
Free Cash Flow to Equity
|
2,336.4
|
123.8
|
39.2
|
-
|
2,499.4
|
(1,433.5)
|
(0.0)
|
1,065.9
|
2,365.2
|
357.5
|
(380.4)
|
3,408.1
|
Cosan S.A
|
-
|
-
|
(748.4)
|
-
|
(748.4)
|
-
|
-
|
(748.4)
|
(2.0)
|
(144.0)
|
380.4
|
(513.9)
|
Cosan Limited
|
(0.5)
|
0
|
0
|
-
|
(0.5)
|
-
|
-
|
(0.5)
|
0
|
0
|
0
|
(0.5)
|
Non-controlling Shareholders
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividends paid
|
(0.5)
|
-
|
(748.4)
|
-
|
(748.9)
|
-
|
-
|
(748.9)
|
(2.0)
|
(144.0)
|
380.4
|
(514.4)
|
Exchange variation impact on cash and cash equivalents
|
-
|
35.2
|
31.4
|
-
|
66.6
|
95.1
|
-
|
161.7
|
0.4
|
64.2
|
-
|
226.2
|
Cash Generation (Burn) in the Period
|
2,335.9
|
159.0
|
(677.8)
|
-
|
1,817.1
|
(1,338.4)
|
(0.0)
|
478.7
|
2,363.6
|
277.6
|
-
|
3,119.9
|
Investor Relations
E-mail: ri@cosan.com.br | Website: www.cosan.com
|
8 de 10
|
|
Financial Statements
Cosan Limited - Accounting
Indicators
|
2Q20
|
2Q19
|
Chg.%
|
1Q20
|
Chg.%
|
BRL mln
|
(Apr-Jun)
|
(Apr-Jun)
|
2Q20/2Q19
|
(Jan-Mar)
|
2Q20/1Q20
|
EBITDA
|
1,432.3
|
1,673.5
|
-14.4%
|
1,418.2
|
1.0%
|
Investments
|
967.9
|
648.6
|
49.2%
|
867.4
|
11.6%
|
|
|
|
|
|
|
Income Statement for the Period
|
2Q20
|
2Q19
|
Chg.%
|
1Q20
|
Chg.%
|
BRL mln
|
(Apr-Jun)
|
(Apr-Jun)
|
2Q20/2Q19
|
(Jan-Mar)
|
2Q20/1Q20
|
Net Revenue
|
4,174.9
|
5,073.2
|
-17.7%
|
4,922.5
|
-15.2%
|
Cost of Goods and Services Sold
|
(2,793.3)
|
(3,477.3)
|
-19.7%
|
(3,550.2)
|
-21.3%
|
Gross profit
|
1,381.6
|
1,595.8
|
-13.4%
|
1,372.3
|
0.7%
|
Selling, general & administrative expenses
|
(631.5)
|
(549.7)
|
14.9%
|
(583.9)
|
8.1%
|
Other net operating income (expenses)
|
214.5
|
7.1
|
n/a
|
(127.9)
|
n/a
|
Financial results
|
(214.7)
|
(314.5)
|
-31.7%
|
(384.4)
|
-44.2%
|
Equity Pick-up
|
(214.0)
|
64.4
|
n/a
|
194.6
|
n/a
|
Expenses with income and social contribution taxes
|
(196.0)
|
(257.4)
|
-23.8%
|
54.8
|
n/a
|
Non-controlling interest
|
(238.0)
|
(332.3)
|
-28.4%
|
121.2
|
n/a
|
Discontinued operations
|
-
|
(4.8)
|
-100.0%
|
-
|
n/a
|
Net Income (Loss)
|
101.9
|
208.7
|
-51.2%
|
646.7
|
-84.2%
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance Sheet
|
2Q20
|
1Q20
|
|
|
|
BRL mln
|
06/30/20
|
03/31/20
|
|
|
|
Cash and cash equivalents
|
10,954
|
6,985
|
|
|
|
Marketable Securities
|
2,659
|
2,169
|
|
|
|
Trade accounts receivable
|
1,797
|
2,159
|
|
|
|
Inventories
|
870
|
873
|
|
|
|
Derivative financial instruments
|
9,570
|
8,253
|
|
|
|
Other current assets
|
2,324
|
1,915
|
|
|
|
Other non-current assets
|
12,547
|
9,206
|
|
|
|
Investments
|
7,973
|
8,391
|
|
|
|
Property, plant and equipment
|
12,760
|
12,431
|
|
|
|
Intangible assets
|
17,067
|
17,011
|
|
|
|
Total Assets
|
78,519
|
69,392
|
|
|
|
|
|
|
|
|
|
Loans and borrowings
|
39,477
|
33,489
|
|
|
|
Financial instruments and derivatives
|
136
|
152
|
|
|
|
Trade accounts payable
|
2,377
|
2,273
|
|
|
|
Payroll
|
289
|
261
|
|
|
|
Other current liabilities
|
3,145
|
2,447
|
|
|
|
Other non-current liabilities
|
17,244
|
14,804
|
|
|
|
Shareholders' Equity
|
15,851
|
15,966
|
|
|
|
Total Liabilities
|
78,519
|
69,392
|
|
|
|
Investor Relations
E-mail: ri@cosan.com.br | Website: www.cosan.com
|
9 de 10
|
|
Financial Statement
including Raízen
Cosan Limited Pro forma (including 50% of Raízen)
Indicators
|
2Q20
|
2Q19
|
Chg.%
|
1Q20
|
Chg.%
|
BRL mln
|
(Apr-Jun)
|
(Apr-Jun)
|
2Q20/2Q19
|
(Jan-Mar)
|
2Q20/1Q20
|
EBITDA
|
1,895.9
|
2,317.2
|
-18.2%
|
2,526.7
|
-25.0%
|
Adjusted EBITDA
|
1,247.4
|
2,048.2
|
-39.1%
|
2,247.0
|
-44.5%
|
Investments
|
1,400.3
|
1,099.1
|
27.4%
|
1,513.1
|
-7.5%
|
|
|
|
|
|
|
Income Statement for the Period
|
2Q20
|
2Q19
|
Chg.%
|
1Q20
|
Chg.%
|
BRL mln
|
(Apr-Jun)
|
(Apr-Jun)
|
2Q20/2Q19
|
(Jan-Mar)
|
2Q20/1Q20
|
Net Revenue
|
13,582.7
|
19,338.5
|
-29.8%
|
19,632.6
|
-30.8%
|
Cost of Goods and Services Sold
|
(11,893.9)
|
(16,998.5)
|
-30.0%
|
(17,329.2)
|
-31.4%
|
Gross profit
|
1,688.8
|
2,340.0
|
-27.8%
|
2,303.4
|
-26.7%
|
Selling, general & administrative expenses
|
(1,115.8)
|
(1,063.7)
|
4.9%
|
(1,122.5)
|
-0.6%
|
Other net operating income (expenses)
|
238.6
|
80.1
|
n/a
|
75.6
|
n/a
|
Financial results
|
(331.2)
|
(499.4)
|
-33.7%
|
(660.8)
|
-49.9%
|
Equity Pick-up
|
(30.0)
|
(2.1)
|
n/a
|
(2.1)
|
n/a
|
Expenses with income and social contribution taxes
|
(105.4)
|
(295.5)
|
-64.3%
|
(53.9)
|
95.5%
|
Non-controlling interest
|
(243.0)
|
(346.3)
|
-29.8%
|
107.0
|
n/a
|
Discontinued operations
|
-
|
(4.8)
|
-100.0%
|
-
|
n/a
|
Net Income (Loss)
|
101.9
|
208.4
|
-51.1%
|
646.7
|
-84.2%
|
|
|
|
|
|
|
Balance Sheet
|
2Q20
|
1Q20
|
|
BRL mln
|
06/30/20
|
03/31/20
|
|
Cash and cash equivalents
|
13,916
|
11,285
|
|
Marketable Securities
|
2,678
|
2,189
|
|
Trade accounts receivable
|
3,205
|
3,634
|
|
Inventories
|
4,411
|
3,595
|
|
Derivative financial instruments
|
13,113
|
12,326
|
|
Other current assets
|
5,507
|
4,742
|
|
Other non-current assets
|
18,704
|
15,172
|
|
Investments
|
980
|
1,016
|
|
Property, plant and equipment
|
22,365
|
22,091
|
|
Intangible assets
|
20,144
|
20,099
|
|
Total Assets
|
105,024
|
96,148
|
|
|
|
|
|
Loans and borrowings
|
53,400
|
46,151
|
|
Financial instruments and derivatives
|
1,615
|
2,026
|
|
Trade accounts payable
|
6,454
|
7,387
|
|
Payroll
|
664
|
574
|
|
Other current liabilities
|
5,212
|
4,737
|
|
Other non-current liabilities
|
21,644
|
19,125
|
|
Shareholders' Equity
|
16,035
|
16,149
|
|
Total Liabilities
|
105,024
|
96,148
|
|
Investor Relations
E-mail: ri@cosan.com.br | Website: www.cosan.com
|
10 de 10
|
|
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: August 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