We could not find any results for:
Make sure your spelling is correct or try broadening your search.
Share Name | Share Symbol | Market | Type |
---|---|---|---|
Inter and Company Inc | NASDAQ:INTR | NASDAQ | Common Stock |
Price Change | % Change | Share Price | Bid Price | Offer Price | High Price | Low Price | Open Price | Shares Traded | Last Trade | |
---|---|---|---|---|---|---|---|---|---|---|
-0.28 | -5.02% | 5.30 | 5.00 | 5.28 | 5.60 | 5.25 | 5.59 | 2,326,507 | 00:01:37 |
Exhibit # | Description of Exhibit | |||||||
INTER & Co, INC. | |||||||||||
By: | /s/ Santiago Horacio Stel | ||||||||||
Name: | Santiago Horacio Stel | ||||||||||
Title: | Senior Vice President of Finance and Risks |
Unaudited interim condensed consolidated statements As of for the six-month period ended June 30, 2024 |
Contents | |||||||||||
Management report | 2 | ||||||||||
4 | |||||||||||
Borrowing and on-lending | |||||||||||
Tax liabilities | |||||||||||
Net revenues from services and commissions | |||||||||||
Tax expenses | |||||||||||
Unaudited interim condensed consolidated statements As of for the six-month period ended June 30, 2024 |
Unaudited interim condensed consolidated statements As of for the six-month period ended June 30, 2024 |
Introduction |
Scope of review |
Conclusion on the condensed consolidated interim financial information |
KPMG Auditores Independentes Ltda., a Brazilian limited liability company and a member firm of KPMG's global organization of independent member firms licensed by KPMG International Limited, a private English company limited by guarantee. | KPMG Auditores Independentes Ltda., a Brazilian limited liability company and a member firm of the KPMG global organization of independent member firms affiliated with KPMG International Limited, a private English company limited by guarantee. |
Unaudited interim condensed consolidated balance sheets As of June 30, 2024 and December 31, 2023 (Amounts in thousands of Brazilian reais, unless otherwise stated) |
Note | 06/30/2024 | 12/31/2023 | |||||||||||||||
Assets | |||||||||||||||||
Cash and cash equivalents | 2,797,339 | 4,259,379 | |||||||||||||||
Amounts due from financial institutions, net of provisions for expected loss | 5,280,322 | 3,718,506 | |||||||||||||||
Deposits at Central Bank of Brazil | 3,725,775 | 2,664,415 | |||||||||||||||
Securities, net of provisions for expected loss | 18,276,426 | 16,868,112 | |||||||||||||||
Derivative financial | 7,177 | 4,238 | |||||||||||||||
Loans and advances to customers, net of provisions for expected loss | 30,806,640 | 27,900,543 | |||||||||||||||
Non-current assets held for sale | 179,954 | 174,355 | |||||||||||||||
Equity accounted investees | 88,155 | 90,634 | |||||||||||||||
Property and equipment | 193,647 | 167,547 | |||||||||||||||
Intangible assets | 1,661,858 | 1,345,304 | |||||||||||||||
Deferred tax assets | 1,218,265 | 1,033,535 | |||||||||||||||
Other assets | 2,337,903 | 2,125,229 | |||||||||||||||
Total assets | 66,573,460 | 60,351,797 | |||||||||||||||
Liabilities | |||||||||||||||||
Liabilities with financial and similar institutions | 10,913,779 | 9,522,469 | |||||||||||||||
Liabilities with customers | 35,978,318 | 32,651,620 | |||||||||||||||
Securities issued | 8,543,248 | 8,095,042 | |||||||||||||||
Derivative financial | 14,039 | 15,063 | |||||||||||||||
Borrowing and on-lending | 101,630 | 107,412 | |||||||||||||||
Tax liabilities | 357,818 | 363,262 | |||||||||||||||
Income tax and social contribution | 268,690 | 287,978 | |||||||||||||||
Other tax liabilities | 89,128 | 75,284 | |||||||||||||||
Provisions | 45,712 | 70,452 | |||||||||||||||
Deferred tax liabilities | 29,640 | 32,539 | |||||||||||||||
Other liabilities | 1,981,740 | 1,897,248 | |||||||||||||||
Total liabilities | 57,965,924 | 52,755,107 | |||||||||||||||
Equity | |||||||||||||||||
Share capital | 13 | 13 | |||||||||||||||
Reserves | 9,232,290 | 8,147,285 | |||||||||||||||
Other comprehensive income | (756,625) | (675,488) | |||||||||||||||
Treasury shares | (13,687) | — | |||||||||||||||
Equity attributable to owners of the Company | 8,461,991 | 7,471,810 | |||||||||||||||
Non-controlling interest | 145,545 | 124,881 | |||||||||||||||
Total equity | 8,607,536 | 7,596,691 | |||||||||||||||
Total liabilities and equity | 66,573,460 | 60,351,797 |
Unaudited interim condensed consolidated income statements For the quarters ended June 30, 2024 and 2023 (Amounts in thousands of Brazilian reais, except for earnings per share) |
Quarter | Semester | ||||||||||||||||||||||||||||
Note | 06/30/2024 | 06/30/2023 | 06/30/2024 | 06/30/2023 | |||||||||||||||||||||||||
Interest income | 1,172,415 | 1,151,105 | 2,389,946 | 2,164,032 | |||||||||||||||||||||||||
Interest expenses | (772,643) | (692,206) | (1,534,890) | (1,364,977) | |||||||||||||||||||||||||
Income from securities and derivatives | 629,896 | 343,176 | 1,145,277 | 714,582 | |||||||||||||||||||||||||
Net interest income and income from securities and derivatives | 1,029,668 | 802,075 | 2,000,334 | 1,513,637 | |||||||||||||||||||||||||
Net revenues from services and commissions | 397,145 | 298,524 | 771,485 | 580,877 | |||||||||||||||||||||||||
Expenses from services and commissions | (32,942) | (31,723) | (66,964) | (67,401) | |||||||||||||||||||||||||
Other revenues | 84,728 | 81,158 | 174,685 | 147,035 | |||||||||||||||||||||||||
Revenues | 1,478,599 | 1,150,034 | 2,879,540 | 2,174,148 | |||||||||||||||||||||||||
Impairment losses on financial assets | (421,248) | (398,560) | (832,296) | (749,241) | |||||||||||||||||||||||||
Administrative expenses | (402,827) | (347,868) | (798,071) | (733,483) | |||||||||||||||||||||||||
Personnel expenses | (204,207) | (186,249) | (394,670) | (358,661) | |||||||||||||||||||||||||
Tax expenses | (99,418) | (72,463) | (185,749) | (141,334) | |||||||||||||||||||||||||
Depreciation and amortization | (53,035) | (41,130) | (94,935) | (78,707) | |||||||||||||||||||||||||
Income from equity interests in associates | 14.b | (257) | (23,465) | (2,480) | (26,526) | ||||||||||||||||||||||||
Profit before income tax | 297,607 | 80,299 | 571,340 | 86,196 | |||||||||||||||||||||||||
Income tax | (74,943) | (16,127) | (153,455) | 2,192 | |||||||||||||||||||||||||
Profit for the year | 222,664 | 64,172 | 417,885 | 88,388 | |||||||||||||||||||||||||
Profit attributable to: | |||||||||||||||||||||||||||||
Owners of the Company | 206,479 | 48,746 | 389,272 | 60,151 | |||||||||||||||||||||||||
Non-controlling interest | 16,186 | 15,426 | 28,613 | 28,237 | |||||||||||||||||||||||||
Earnings (loss) per share | |||||||||||||||||||||||||||||
Basic earnings (loss) per share | 0.48 | 0.12 | 0.90 | 0.15 | |||||||||||||||||||||||||
Diluted earnings (loss) per share | 0.47 | 0.12 | 0.89 | 0.15 |
Unaudited interim condensed consolidated statements of comprehensive income For the quarters ended June 30, 2024 and 2023 (Amounts in thousands of Brazilian reais, unless otherwise stated) |
Quarter | Semester | |||||||||||||||||||||||||
06/30/2024 | 06/30/2023 | 06/30/2024 | 06/30/2023 | |||||||||||||||||||||||
Profit for the year | 222,665 | 64,172 | 417,885 | 88,388 | ||||||||||||||||||||||
Other comprehensive income | ||||||||||||||||||||||||||
Items that are or may be reclassified subsequently to the income statement: | ||||||||||||||||||||||||||
Change in fair value - financial assets at FVOCI | (188,999) | 243,219 | (283,808) | 275,440 | ||||||||||||||||||||||
Related tax - financial assets FVOCI | 85,051 | (109,448) | 127,713 | (123,948) | ||||||||||||||||||||||
Net change in fair value - financial assets at FVOCI | (103,948) | 133,771 | (156,095) | 151,492 | ||||||||||||||||||||||
Fair value change - investments in operations abroad | (55,412) | 14,750 | (63,032) | 14,750 | ||||||||||||||||||||||
Tax effect | 22,433 | (3,682) | 28,364 | (3,682) | ||||||||||||||||||||||
Hedge of net investments in operations abroad | (32,979) | 11,068 | (34,668) | 11,068 | ||||||||||||||||||||||
Foreign exchange differences on the translation of foreign operations | 91,553 | (15,241) | 109,626 | (19,507) | ||||||||||||||||||||||
Others | — | — | — | 24 | ||||||||||||||||||||||
Other comprehensive income that may be reclassified subsequently to the income statement | (45,374) | 129,598 | (81,137) | 143,077 | ||||||||||||||||||||||
Total comprehensive income for the period | 177,291 | 193,770 | 336,748 | 231,465 | ||||||||||||||||||||||
Allocation of comprehensive income | ||||||||||||||||||||||||||
To owners of the company | 161,105 | 178,344 | 308,135 | 203,228 | ||||||||||||||||||||||
To non-controlling interest | 16,186 | 15,426 | 28,613 | 28,237 | ||||||||||||||||||||||
Unaudited interim condensed consolidated statements of cash flows For the quarters ended June 30, 2024 and 2023 (Amounts in thousands of Brazilian reais, unless otherwise stated) |
06/30/2024 | 06/30/2023 | |||||||||||||
Operating activities | ||||||||||||||
Profit (loss) | 417,885 | 88,388 | ||||||||||||
Adjustments to profit (loss) | ||||||||||||||
Depreciation and amortization | 94,935 | 78,707 | ||||||||||||
Result of equity interests in associates | 2,480 | 26,526 | ||||||||||||
Impairment losses on financial assets | 832,296 | 749,241 | ||||||||||||
Expenses with provisions | 21,454 | 16,641 | ||||||||||||
Income tax and social contribution | 153,455 | (2,192) | ||||||||||||
Provisions/ (reversals) for loss of assets | (60,766) | (17,276) | ||||||||||||
Adjustments to the fair value of financial instruments | (63,032) | — | ||||||||||||
Capital gains | (8,789) | (9,087) | ||||||||||||
Performance income | (40,991) | (56,195) | ||||||||||||
Revenue foreign exchange | (33,953) | (41,110) | ||||||||||||
(Increase)/ decrease in: | ||||||||||||||
Compulsory deposits at Central Bank of Brazil | (1,061,360) | 1,150,909 | ||||||||||||
Loans and advances to customers | (3,751,435) | (2,893,307) | ||||||||||||
Amounts due from financial institutions | (1,563,306) | 1,702,045 | ||||||||||||
Securities | (256,712) | 84,432 | ||||||||||||
Derivative financial | (2,940) | (3,625) | ||||||||||||
Non-current assets held for sale | (5,600) | (9,923) | ||||||||||||
Other assets | (235,220) | (63,184) | ||||||||||||
Increase/ (decrease) in: | ||||||||||||||
Liabilities with financial and similar institutions | 1,391,310 | 117,056 | ||||||||||||
Liabilities with customers | 3,326,698 | 2,656,522 | ||||||||||||
Securities issued | 448,206 | 804,026 | ||||||||||||
Derivative financial | — | (9,772) | ||||||||||||
Borrowing and on-lending | (5,782) | 1,498 | ||||||||||||
Tax liabilities | (40,199) | 10,017 | ||||||||||||
Provisions | (46,194) | (8,159) | ||||||||||||
Other liabilities | 213,199 | (183,633) | ||||||||||||
Income tax paid | (170,124) | (60,891) | ||||||||||||
Net cash from operating activities | (444,485) | 4,127,654 | ||||||||||||
Cash flow from investing activities | ||||||||||||||
Capital increase in associate | — | 11,564 | ||||||||||||
Acquisition of subsidiaries, net of cash acquired | — | (14,426) | ||||||||||||
Acquisition of property and equipment | (30,172) | (8,291) | ||||||||||||
Acquisition of intangible assets | (413,570) | (135,338) | ||||||||||||
Acquisition of financial assets at FVOCI | (2,519,276) | (11,394,602) | ||||||||||||
Proceeds from sale of financial assets at FVOCI | 1,157,383 | 9,667,446 | ||||||||||||
Acquisition of financial assets at FVTPL | (40,685) | (617,480) | ||||||||||||
Proceeds from sale of financial assets at FVTPL | 109,816 | 690,577 | ||||||||||||
Net cash used in investing activities | (1,736,504) | (1,800,550) | ||||||||||||
Cash flow from financing activities | ||||||||||||||
Capital increase | 781,735 | — | ||||||||||||
Dividends and interest on shareholders' equity paid | (74,528) | (16,049) | ||||||||||||
Repurchase of treasury shares | (18,953) | (16,409) | ||||||||||||
Resources from non-controlling interest, including capital increase | (2,234) | 4,815 | ||||||||||||
Net cash used in from financing activities | 686,020 | (27,643) | ||||||||||||
Increase/(Decrease) in cash and cash equivalents | (1,494,969) | 2,299,461 | ||||||||||||
Cash and cash equivalents at the beginning of the period | 4,259,379 | 1,331,648 | ||||||||||||
Effect of the exchange rate variation on cash and cash equivalents | 33,953 | 41,110 | ||||||||||||
Cash and cash equivalents at June 30 | 2,798,363 | 3,672,219 |
Unaudited interim condensed consolidated statements of changes in equity For the quarters ended June 30, 2024 and 2023 (Amounts in thousands of Brazilian reais, unless otherwise stated) |
Share capital | Reserves | Other comprehensive income | Retained earnings / accumulated losses | Treasury shares | Equity attributable to owners of the Company | Non-controlling interest | Total equity | |||||||||||||||||||||||||||||||||||||||||||
Balance as of January 1, 2023 - Inter&Co, Inc. | 13 | 7,817,670 | (825,301) | — | — | 6,992,382 | 96,722 | 7,089,104 | ||||||||||||||||||||||||||||||||||||||||||
Profit for the period | — | — | — | 60,151 | — | 60,151 | 28,237 | 88,388 | ||||||||||||||||||||||||||||||||||||||||||
Proposed allocations: | ||||||||||||||||||||||||||||||||||||||||||||||||||
Constitution/ reversion of reserves | — | 60,151 | — | (60,151) | — | — | — | — | ||||||||||||||||||||||||||||||||||||||||||
Interest on equity / dividends | — | — | — | — | — | — | (16,049) | (16,049) | ||||||||||||||||||||||||||||||||||||||||||
Foreign exchange differences on the translation of foreign operations | — | — | (8,439) | — | — | (8,439) | — | (8,439) | ||||||||||||||||||||||||||||||||||||||||||
Net change in fair value - financial assets at FVOCI | — | — | 151,492 | — | — | 151,492 | — | 151,492 | ||||||||||||||||||||||||||||||||||||||||||
Share-based payment transactions | — | 17,474 | — | — | — | 17,474 | — | 17,474 | ||||||||||||||||||||||||||||||||||||||||||
Reflex reserve | — | 7,282 | — | — | — | 7,282 | — | 7,282 | ||||||||||||||||||||||||||||||||||||||||||
Repurchase of treasury shares | — | — | — | — | (16,409) | (16,409) | — | (16,409) | ||||||||||||||||||||||||||||||||||||||||||
Others | — | — | 24 | — | — | 24 | 4,791 | 4,815 | ||||||||||||||||||||||||||||||||||||||||||
Balance as of June 30, 2023 - Inter&Co, Inc. | 13 | 7,902,577 | (682,224) | — | (16,409) | 7,203,957 | 113,701 | 7,317,658 | ||||||||||||||||||||||||||||||||||||||||||
Balance as of January 1, 2024 - Inter&Co, Inc. | 13 | 8,147,285 | (675,488) | — | — | 7,471,810 | 124,881 | 7,596,691 | ||||||||||||||||||||||||||||||||||||||||||
Profit for the period | — | — | — | 389,272 | — | 389,272 | 28,613 | 417,885 | ||||||||||||||||||||||||||||||||||||||||||
Proposed allocations: | ||||||||||||||||||||||||||||||||||||||||||||||||||
Constitution/ reversion of reserves | — | 389,272 | — | (389,272) | — | — | — | — | ||||||||||||||||||||||||||||||||||||||||||
Capital increase | — | 820,503 | — | — | — | 820,503 | — | 820,503 | ||||||||||||||||||||||||||||||||||||||||||
Cost associated with issuing equity securities | — | (38,768) | — | — | — | (38,768) | — | (38,768) | ||||||||||||||||||||||||||||||||||||||||||
Interest on equity / dividends | — | (68,813) | — | — | — | (68,813) | (5,715) | (74,528) | ||||||||||||||||||||||||||||||||||||||||||
Foreign exchange differences on the translation of foreign operations | — | — | 109,626 | — | — | 109,626 | — | 109,626 | ||||||||||||||||||||||||||||||||||||||||||
Gains and losses - Hedge | — | — | (34,668) | — | — | (34,668) | — | (34,668) | ||||||||||||||||||||||||||||||||||||||||||
Net change in fair value - financial assets at FVOCI | — | — | (156,095) | — | — | (156,095) | — | (156,095) | ||||||||||||||||||||||||||||||||||||||||||
Share-based payment transactions | — | (5,266) | — | — | 5,266 | — | — | — | ||||||||||||||||||||||||||||||||||||||||||
Reflex reserve | — | (11,923) | — | — | — | (11,923) | — | (11,923) | ||||||||||||||||||||||||||||||||||||||||||
Repurchase of treasury shares | — | — | — | — | (18,953) | (18,953) | — | (18,953) | ||||||||||||||||||||||||||||||||||||||||||
Others | — | — | — | — | — | — | (2,234) | (2,234) | ||||||||||||||||||||||||||||||||||||||||||
Balance as of June 30, 2024 - Inter&Co, Inc. | 13 | 9,232,290 | (756,625) | — | (13,687) | 8,461,991 | 145,545 | 8,607,536 |
Notes to the Unaudited interim condensed consolidated financial statement As of June 30, 2024 |
Notes to the Unaudited interim condensed consolidated financial statement As of June 30, 2024 |
Notes to the Unaudited interim condensed consolidated financial statement As of June 30, 2024 |
Notes to the Unaudited interim condensed consolidated financial statement As of June 30, 2024 |
Entity | Branch of Activity | Common shares and/or quotas | Functional currency | Country | Share in the capital (%) | |||||||||||||||||||||||||||||||||
06/30/2024 | 12/31/2023 | |||||||||||||||||||||||||||||||||||||
Direct subsidiaries | ||||||||||||||||||||||||||||||||||||||
Inter&Co Participações Ltda. | Holding Company | 2,348,517,995 | BRL | Brazil | 100.00 | % | 100.00 | % | ||||||||||||||||||||||||||||||
INTRGLOBALEU Serviços Administrativos, LDA | Holding Company | 1 | EUR | Portugal | 100.00 | % | 100.00 | % | ||||||||||||||||||||||||||||||
Inter US Holding, Inc | Holding Company | 100 | US$ | USA | 100.00 | % | 100.00 | % | ||||||||||||||||||||||||||||||
Inter Holding Financeira S.A. | Holding | 401,207,704 | BRL | Brazil | 100.00 | % | 100.00 | % | ||||||||||||||||||||||||||||||
Indirect subsidiaries | ||||||||||||||||||||||||||||||||||||||
Banco Inter S.A. | Multiple Bank | 1,297,308,713 | BRL | Brazil | 100.00 | % | 100.00 | % | ||||||||||||||||||||||||||||||
Inter Distribuidora de Títulos e Valores Mobiliários Ltda. | Securities | 335,000,000 | BRL | Brazil | 100.00 | % | 100.00 | % | ||||||||||||||||||||||||||||||
Inter Digital Corretora e Consultoria de Seguros Ltda. | Insurance broker | 59,750 | BRL | Brazil | 60.00 | % | 60.00 | % | ||||||||||||||||||||||||||||||
Inter Marketplace Intermediacão de negócios e Serviços Ltda. (a) | Marketplace | 1,984,271,386 | BRL | Brazil | 100.00 | % | 100.00 | % | ||||||||||||||||||||||||||||||
Inter Titulos Fundo de Investimento | Investment Fund | 491,185,000 | BRL | Brazil | 98.24 | % | 98.30 | % | ||||||||||||||||||||||||||||||
BMA Inter Fundo De Investimento Em Direitos Creditórios Multissetorial | Investment Fund | 139,649,000 | BRL | Brazil | 73.81 | % | 86.46 | % | ||||||||||||||||||||||||||||||
TBI Fundo De Investimento Renda Fixa Credito Privado | Investment Fund | 230,278,086 | BRL | Brazil | 100.00 | % | 100.00 | % | ||||||||||||||||||||||||||||||
TBI Fundo De Investimento Crédito Privado Investimento Exterior | Investment Fund | 15,000,000 | BRL | Brazil | 100.00 | % | 100.00 | % | ||||||||||||||||||||||||||||||
IG Fundo de Investimento Renda Fixa Crédito Privado | Investment Fund | 144,796,772 | BRL | Brazil | 100.00 | % | 100.00 | % | ||||||||||||||||||||||||||||||
Inter Simples Fundo de Investimento em Direitos Creditórios Multissetorial | Investment Fund | 29,719 | BRL | Brazil | 91.94 | % | 99.11 | % | ||||||||||||||||||||||||||||||
IM Designs Desenvolvimento de Software Ltda. | Provision of services | 50,000,000 | BRL | Brazil | 50.00 | % | 50.00 | % | ||||||||||||||||||||||||||||||
Acerto Cobrança e Informações Cadastrais S.A. | Provision of services | 60,000,000,000 | BRL | Brazil | 60.00 | % | 60.00 | % | ||||||||||||||||||||||||||||||
Inter & Co Payments, Inc | Provision of services | 1,000 | US$ | USA | 100.00 | % | 100.00 | % | ||||||||||||||||||||||||||||||
Inter Asset Gestão de Recursos Ltda | Asset management | 750,814 | BRL | Brazil | 70.87 | % | 70.87 | % | ||||||||||||||||||||||||||||||
Inter Café Ltda. | Provision of services | 3,010,000 | BRL | Brazil | 100.00 | % | 100.00 | % | ||||||||||||||||||||||||||||||
Inter Boutiques Ltda. | Provision of services | 6,010,008 | BRL | Brazil | 100.00 | % | 100.00 | % | ||||||||||||||||||||||||||||||
Inter Food Ltda. | Provision of services | 7,000,000 | BRL | Brazil | 70.00 | % | 70.00 | % | ||||||||||||||||||||||||||||||
Inter Viagens e Entretenimento Ltda. | Provision of services | 94,515,000 | BRL | Brazil | 100.00 | % | 100.00 | % | ||||||||||||||||||||||||||||||
Inter Conectividade Ltda. | Provision of services | 33,533,805 | BRL | Brazil | 100.00 | % | 100.00 | % | ||||||||||||||||||||||||||||||
Inter US Management, LLC | Provision of services | 100,000 | US$ | USA | 100.00 | % | 100.00 | % | ||||||||||||||||||||||||||||||
Inter US Finance, LLC | Provision of services | 100,000 | US$ | USA | 100.00 | % | 100.00 | % | ||||||||||||||||||||||||||||||
Inter&Co Securities, LLC (b) | Securities | — | US$ | USA | 100.00 | % | 100.00 | % | ||||||||||||||||||||||||||||||
Inter&Co Tecnologia e Serviços Financeiros Ltda. (c) | Provision of services | 9,896,122,671 | BRL | Brazil | 60.63 | % | — | % | ||||||||||||||||||||||||||||||
Landbank Fundo de Investimento em Direitos Creditórios de Responsabilidade Limitada (d) | Investment Fund | 301,000,000 | BRL | Brazil | 100.00 | % | — | % |
Notes to the Unaudited interim condensed consolidated financial statement As of June 30, 2024 |
Notes to the Unaudited interim condensed consolidated financial statement As of June 30, 2024 |
As of and for June 30, 2024 | |||||||||||||||||||||||||||||||||||||||||||||||
Banking & Spending | Investments | Insurance Brokerage | Inter Shop | Total of reportable segments | Others | Eliminations | Consolidated | ||||||||||||||||||||||||||||||||||||||||
Interest income | 2,336,507 | 5,969 | — | 32,121 | 2,374,597 | 22,777 | (7,428) | 2,389,946 | |||||||||||||||||||||||||||||||||||||||
Interest expenses | (1,566,138) | (5,547) | — | — | (1,571,685) | (3,682) | 40,477 | (1,534,890) | |||||||||||||||||||||||||||||||||||||||
Income from securities and derivatives | 1,091,668 | 41,328 | 1,912 | 17,580 | 1,152,488 | 25,838 | (33,049) | 1,145,277 | |||||||||||||||||||||||||||||||||||||||
Net interest income and income from securities and derivatives | 1,862,037 | 41,750 | 1,912 | 49,701 | 1,955,400 | 44,933 | — | 2,000,334 | |||||||||||||||||||||||||||||||||||||||
Net revenues from services and commissions | 555,812 | 62,464 | 83,104 | 67,434 | 768,814 | 2,671 | — | 771,485 | |||||||||||||||||||||||||||||||||||||||
Expenses from services and commissions | (66,788) | (171) | — | (1) | (66,960) | (4) | — | (66,964) | |||||||||||||||||||||||||||||||||||||||
Other revenues | 178,460 | 10,571 | 25,422 | 11,852 | 226,305 | 70,436 | (122,056) | 174,685 | |||||||||||||||||||||||||||||||||||||||
Revenues | 2,529,521 | 114,614 | 110,438 | 128,986 | 2,883,559 | 118,036 | (122,056) | 2,879,540 | |||||||||||||||||||||||||||||||||||||||
Impairment losses on financial assets | (831,859) | — | — | — | (831,859) | (437) | (832,296) | ||||||||||||||||||||||||||||||||||||||||
Administrative expenses | (696,980) | (33,345) | (31,544) | (29,306) | (791,175) | (6,896) | — | (798,071) | |||||||||||||||||||||||||||||||||||||||
Personnel expenses | (298,154) | (39,769) | (10,659) | (21,333) | (369,915) | (24,755) | — | (394,670) | |||||||||||||||||||||||||||||||||||||||
Tax expenses | (136,808) | (7,810) | (9,224) | (22,957) | (176,799) | (8,950) | — | (185,749) | |||||||||||||||||||||||||||||||||||||||
Depreciation and amortization | (86,109) | (3,203) | (733) | (4,748) | (94,793) | (142) | — | (94,935) | |||||||||||||||||||||||||||||||||||||||
Income from equity interests in associates | (2,480) | — | — | — | (2,480) | — | — | (2,480) | |||||||||||||||||||||||||||||||||||||||
Profit before income tax | 477,131 | 30,487 | 58,278 | 50,642 | 616,538 | 76,856 | (122,056) | 571,340 | |||||||||||||||||||||||||||||||||||||||
Income tax | (92,874) | (10,229) | (17,902) | (35,259) | (156,264) | 2,808 | — | (153,455) | |||||||||||||||||||||||||||||||||||||||
Profit for the year | 384,257 | 20,258 | 40,376 | 15,383 | 460,274 | 79,664 | (122,056) | 417,885 | |||||||||||||||||||||||||||||||||||||||
Total assets | 65,697,258 | 864,729 | 291,729 | 597,924 | 67,451,640 | 1,403,169 | (2,295,271) | 66,559,538 | |||||||||||||||||||||||||||||||||||||||
Total liabilities | 58,008,431 | 466,359 | 151,136 | 585,530 | 59,211,456 | 407,621 | (1,666,961) | 57,952,116 | |||||||||||||||||||||||||||||||||||||||
Total equity | 7,688,827 | 398,370 | 140,593 | 12,394 | 8,240,184 | 995,548 | (628,310) | 8,607,422 |
Notes to the Unaudited interim condensed consolidated financial statement As of June 30, 2024 |
As of and for June 30, 2023 | |||||||||||||||||||||||||||||||||||||||||||||||
Banking & Spending | Investments | Insurance Brokerage | Inter Shop | Total of reportable segments | Others | Eliminations | Consolidated | ||||||||||||||||||||||||||||||||||||||||
Interest income | 2,153,260 | 11,704 | — | 15,438 | 2,180,402 | 1,041 | (17,411) | 2,164,032 | |||||||||||||||||||||||||||||||||||||||
Interest expenses | (1,371,466) | (9,244) | — | — | (1,380,710) | (5,277) | 21,010 | (1,364,977) | |||||||||||||||||||||||||||||||||||||||
Income from securities and derivatives | 752,809 | 21,427 | 1,029 | 10,131 | 785,396 | 338 | (71,152) | 714,582 | |||||||||||||||||||||||||||||||||||||||
Net interest income and income from securities and derivatives | 1,534,603 | 23,887 | 1,029 | 25,569 | 1,585,088 | (3,898) | (67,553) | 1,513,637 | |||||||||||||||||||||||||||||||||||||||
Net revenues from services and commissions | 398,480 | 44,372 | 53,068 | 81,700 | 577,620 | 3,257 | — | 580,877 | |||||||||||||||||||||||||||||||||||||||
Expenses from services and commissions | (67,293) | (92) | — | (1) | (67,386) | (15) | — | (67,401) | |||||||||||||||||||||||||||||||||||||||
Other revenues | 216,549 | 8,011 | 24,989 | 13,821 | 263,370 | 403 | (116,738) | 147,035 | |||||||||||||||||||||||||||||||||||||||
Revenues | 2,082,339 | 76,178 | 79,086 | 121,089 | 2,358,692 | (253) | (184,291) | 2,174,148 | |||||||||||||||||||||||||||||||||||||||
Impairment losses on financial assets | (743,544) | 317 | — | (6,013) | (749,240) | (1) | — | (749,241) | |||||||||||||||||||||||||||||||||||||||
Administrative expenses | (644,959) | (34,542) | (20,082) | (28,014) | (727,597) | (5,886) | — | (733,483) | |||||||||||||||||||||||||||||||||||||||
Personnel expenses | (301,226) | (28,469) | (7,799) | (16,504) | (353,998) | (4,663) | — | (358,661) | |||||||||||||||||||||||||||||||||||||||
Tax expenses | (112,224) | (5,210) | (7,415) | (16,157) | (141,006) | (328) | — | (141,334) | |||||||||||||||||||||||||||||||||||||||
Depreciation and amortization | (72,088) | (1,709) | (436) | (4,380) | (78,613) | (94) | — | (78,707) | |||||||||||||||||||||||||||||||||||||||
Income from equity interests in associates | (26,526) | — | — | — | (26,526) | — | — | (26,526) | |||||||||||||||||||||||||||||||||||||||
Profit / (loss) before income tax | 181,772 | 6,565 | 43,354 | 50,021 | 281,712 | (11,225) | (184,291) | 86,196 | |||||||||||||||||||||||||||||||||||||||
Income tax | 32,574 | 2,990 | (14,728) | (20,332) | 504 | 1,688 | — | 2,192 | |||||||||||||||||||||||||||||||||||||||
Profit / (loss) for the year | 214,346 | 9,555 | 28,626 | 29,689 | 282,216 | (9,537) | (184,291) | 88,388 | |||||||||||||||||||||||||||||||||||||||
Total assets | 60,102,556 | 570,182 | 211,213 | 337,810 | 61,221,761 | 96,447 | (966,411) | 60,351,797 | |||||||||||||||||||||||||||||||||||||||
Total liabilities | 52,501,608 | 326,926 | 96,198 | 141,600 | 53,066,332 | (19,167) | (292,059) | 52,755,106 | |||||||||||||||||||||||||||||||||||||||
Total equity | 7,600,948 | 243,256 | 115,015 | 196,210 | 8,155,429 | 115,614 | (674,352) | 7,596,691 |
Notes to the Unaudited interim condensed consolidated financial statement As of June 30, 2024 |
Notes to the Unaudited interim condensed consolidated financial statement As of June 30, 2024 |
Notes to the Unaudited interim condensed consolidated financial statement As of June 30, 2024 |
06/30/2024 | 12/31/2023 | ||||||||||
Lower than 30% | 1,190,236 | 1,210,884 | |||||||||
31 - 50% | 2,431,674 | 2,157,130 | |||||||||
51 - 70% | 3,838,080 | 3,227,703 | |||||||||
71 - 90% | 1,939,158 | 1,664,885 | |||||||||
Higher than 90% | 304,620 | 322,966 | |||||||||
9,703,768 | 8,583,568 |
Notes to the Unaudited interim condensed consolidated financial statement As of June 30, 2024 |
06/30/2024 | |||||||||||||||||||||||||||||
Note | Up to 3 months | 3 months Up to 1 year | Above 1 year | Total | |||||||||||||||||||||||||
Financial assets | |||||||||||||||||||||||||||||
Cash and cash equivalents | 2,797,339 | — | — | 2,797,339 | |||||||||||||||||||||||||
Amounts due from financial institutions | 5,280,322 | — | — | 5,280,322 | |||||||||||||||||||||||||
Compulsory deposits at Central Bank of Brazil | 3,725,775 | — | — | 3,725,775 | |||||||||||||||||||||||||
Securities | 953,421 | 442,637 | 16,880,368 | 18,276,426 | |||||||||||||||||||||||||
Derivative financial | 7,177 | — | — | 7,177 | |||||||||||||||||||||||||
Loans and advances to customers | 8,135,321 | 9,536,840 | 15,299,391 | 32,971,552 | |||||||||||||||||||||||||
Other assets | — | — | 78,478 | 78,478 | |||||||||||||||||||||||||
Total | 20,899,355 | 9,979,477 | 32,258,237 | 63,137,069 | |||||||||||||||||||||||||
Financial liabilities | |||||||||||||||||||||||||||||
Liabilities with financial and similar institutions | 9,232,637 | 1,681,142 | — | 10,913,779 | |||||||||||||||||||||||||
Liabilities with customers | 18,591,273 | 3,102,886 | 14,284,159 | 35,978,318 | |||||||||||||||||||||||||
Securities issued | 930,298 | 5,014,480 | 2,598,470 | 8,543,248 | |||||||||||||||||||||||||
Derivative financial | 5,684 | 3,879 | 4,476 | 14,039 | |||||||||||||||||||||||||
Borrowing and on-lending | 5,543 | 77,151 | 18,936 | 101,630 | |||||||||||||||||||||||||
Total | 28,765,435 | 9,879,538 | 16,906,041 | 55,551,014 |
Notes to the Unaudited interim condensed consolidated financial statement As of June 30, 2024 |
12/31/2023 | |||||||||||||||||||||||||||||
Note | Up to 3 months | 3 months Up to 1 year | Above 1 year | Total | |||||||||||||||||||||||||
Financial assets | |||||||||||||||||||||||||||||
Cash and cash equivalents | 4,259,379 | — | — | 4,259,379 | |||||||||||||||||||||||||
Amounts due from financial institutions | 3,718,506 | — | — | 3,718,506 | |||||||||||||||||||||||||
Compulsory deposits at Central Bank of Brazil | 2,664,415 | — | — | 2,664,415 | |||||||||||||||||||||||||
Securities | 412,674 | 290,149 | 16,165,289 | 16,868,112 | |||||||||||||||||||||||||
Derivative financial | 4,238 | — | — | 4,238 | |||||||||||||||||||||||||
Loans and advances to customers | 7,509,850 | 8,366,848 | 13,907,603 | 29,784,301 | |||||||||||||||||||||||||
Other assets | — | — | 109,682 | 109,682 | |||||||||||||||||||||||||
Total | 18,569,062 | 8,656,997 | 30,182,574 | 57,408,633 | |||||||||||||||||||||||||
Financial liabilities | |||||||||||||||||||||||||||||
Liabilities with financial and similar institutions | 18 | 7,913,830 | 1,608,639 | — | 9,522,469 | ||||||||||||||||||||||||
Liabilities with customers | 19 | 16,873,560 | 2,335,763 | 13,442,297 | 32,651,620 | ||||||||||||||||||||||||
Securities issued | 20 | 970,976 | 4,068,815 | 3,055,251 | 8,095,042 | ||||||||||||||||||||||||
Derivative financial | 11 | 295 | 9,686 | 5,082 | 15,063 | ||||||||||||||||||||||||
Borrowing and on-lending | 21 | 5,283 | 81,839 | 20,290 | 107,412 | ||||||||||||||||||||||||
Total | 25,763,944 | 8,104,742 | 16,522,920 | 50,391,606 | |||||||||||||||||||||||||
06/30/2024 | ||||||||||||||||||||
Note | Current | Non-current | Total | |||||||||||||||||
Assets | ||||||||||||||||||||
Cash and cash equivalents | 2,797,339 | — | 2,797,339 | |||||||||||||||||
Amounts due from financial institutions | 5,280,322 | — | 5,280,322 | |||||||||||||||||
Compulsory deposits at Central Bank of Brazil | 3,725,775 | — | 3,725,775 | |||||||||||||||||
Securities | 1,396,058 | 16,880,368 | 18,276,426 | |||||||||||||||||
Derivative financial | 7,177 | — | 7,177 | |||||||||||||||||
Loans and advances to customers, net of provisions for expected loss | 15,685,655 | 15,120,985 | 30,806,640 | |||||||||||||||||
Other assets | — | 78,478 | 78,478 | |||||||||||||||||
Total | 28,892,326 | 32,079,831 | 60,972,157 | |||||||||||||||||
Liabilities | ||||||||||||||||||||
Liabilities with financial and similar institutions | 10,913,779 | — | 10,913,779 | |||||||||||||||||
Liabilities with customers | 21,694,159 | 14,284,159 | 35,978,318 | |||||||||||||||||
Securities issued | 5,944,778 | 2,598,470 | 8,543,248 | |||||||||||||||||
Derivative financial | 9,563 | 4,476 | 14,039 | |||||||||||||||||
Borrowing and on-lending | 82,694 | 18,936 | 101,630 | |||||||||||||||||
Total | 38,644,973 | 16,906,041 | 55,551,014 |
Notes to the Unaudited interim condensed consolidated financial statement As of June 30, 2024 |
12/31/2023 | ||||||||||||||||||||
Note | Current | Non-current | Total | |||||||||||||||||
Assets | ||||||||||||||||||||
Cash and cash equivalents | 4,259,379 | — | 4,259,379 | |||||||||||||||||
Amounts due from financial institutions | 3,718,506 | — | 3,718,506 | |||||||||||||||||
Compulsory deposits at Central Bank of Brazil | 2,664,415 | — | 2,664,415 | |||||||||||||||||
Securities | 702,823 | 16,165,289 | 16,868,112 | |||||||||||||||||
Derivative financial | 4,238 | — | 4,238 | |||||||||||||||||
Loans and advances to customers, net of provisions for expected loss | 14,117,647 | 13,751,812 | 27,869,459 | |||||||||||||||||
Other assets | — | 109,682 | 109,682 | |||||||||||||||||
Total | 25,467,008 | 30,026,783 | 55,493,791 | |||||||||||||||||
Liabilities | ||||||||||||||||||||
Liabilities with financial and similar institutions | 9,522,469 | — | 9,522,469 | |||||||||||||||||
Liabilities with customers | 19,209,323 | 13,442,297 | 32,651,620 | |||||||||||||||||
Securities issued | 5,039,791 | 3,055,251 | 8,095,042 | |||||||||||||||||
Derivative financial | 9,981 | 5,082 | 15,063 | |||||||||||||||||
Borrowing and on-lending | 87,122 | 20,290 | 107,412 | |||||||||||||||||
Total | 33,868,686 | 16,522,920 | 50,391,606 |
Notes to the Unaudited interim condensed consolidated financial statement As of June 30, 2024 |
R$ thousand | ||||||||||||||
Risk factor | 06/30/2024 | 12/31/2023 | ||||||||||||
Price index coupons | 7,582 | 2,730 | ||||||||||||
Pre fixed interest rate | 1,173 | 1,074 | ||||||||||||
Foreign currency coupons | 6 | 665 | ||||||||||||
Foreign currencies | 11,588 | 2,346 | ||||||||||||
Subtotal | 20,349 | 6,815 | ||||||||||||
Diversification effects (correlation) | 6,588 | 3,794 | ||||||||||||
Value-at-Risk | 13,761 | 3,021 |
R$ thousand | ||||||||||||||
Risk factor | 06/30/2024 | 12/31/2023 | ||||||||||||
Price index coupons | 660,151 | 425,156 | ||||||||||||
Interest rate coupons | 36,197 | 108,716 | ||||||||||||
Pre fixed interest rate | 47,343 | 49,019 | ||||||||||||
Foreign currency coupon | 54,531 | — | ||||||||||||
Others | 848 | 22,538 | ||||||||||||
Subtotal | 799,070 | 605,429 | ||||||||||||
Diversification effects (correlation) | 112,470 | 164,555 | ||||||||||||
Value-at-Risk | 686,600 | 440,874 |
Exposures - R$ thousand | ||||||||||||||||||||||||||||||||||||||
Banking and Trading book | Scenarios | 06/30/2024 | ||||||||||||||||||||||||||||||||||||
Risk factor | Rate variation in scenario 1 | Scenario I | Rate variation in scenario 2 | Scenario II | Rate variation in scenario 3 | Scenario III | ||||||||||||||||||||||||||||||||
IPCA coupon | increase | (4,423) | increase | (639,331) | increase | (1,173,762) | ||||||||||||||||||||||||||||||||
IGP-M coupon | increase | (17) | increase | (2,281) | increase | (4,380) | ||||||||||||||||||||||||||||||||
Pre-fixed rate | increase | (1,826) | increase | (513,647) | increase | (963,204) | ||||||||||||||||||||||||||||||||
TR coupon | increase | (519) | increase | (120,734) | increase | (211,023) | ||||||||||||||||||||||||||||||||
USD coupon | decrease | (14) | decrease | (887) | increase | (1,788) |
Notes to the Unaudited interim condensed consolidated financial statement As of June 30, 2024 |
Exposures - R$ thousand | ||||||||||||||||||||||||||||||||||||||
Banking and Trading book | Scenarios | 12/31/2023 | ||||||||||||||||||||||||||||||||||||
Risk factor | Rate variation in scenario 1 | Scenario I | Rate variation in scenario 2 | Scenario II | Rate variation in scenario 3 | Scenario III | ||||||||||||||||||||||||||||||||
IPCA coupon | increase | (4,737) | increase | (561,583) | increase | (1,046,456) | ||||||||||||||||||||||||||||||||
IGP-M coupon | increase | (16) | — | — | increase | (549) | ||||||||||||||||||||||||||||||||
Pre-fixed rate | increase | (1,533) | increase | (367,626) | increase | (707,232) | ||||||||||||||||||||||||||||||||
TR coupon | increase | (800) | increase | (163,354) | increase | (289,028) | ||||||||||||||||||||||||||||||||
USD coupon | decrease | (5) | decrease | (718) | decrease | (1,447) |
Notes to the Unaudited interim condensed consolidated financial statement As of June 30, 2024 |
Notes to the Unaudited interim condensed consolidated financial statement As of June 30, 2024 |
As of June 30, 2024 | |||||||||||||||||||||||||||||
Financial assets | Level 1 | Level 2 | Level 3 (*) | Fair value | Carrying amount | ||||||||||||||||||||||||
Amortized cost | — | — | 78,478 | 78,478 | 43,776,913 | ||||||||||||||||||||||||
Loans and advances to customers, net of provisions for expected loss | — | — | — | — | 30,806,640 | ||||||||||||||||||||||||
Amounts due from financial institutions | — | — | — | — | 5,280,322 | ||||||||||||||||||||||||
Deposits at Central Bank of Brazil | — | — | — | — | 3,725,775 | ||||||||||||||||||||||||
Cash and cash equivalents | — | — | — | — | 2,797,339 | ||||||||||||||||||||||||
Brazilian government securities | — | — | — | — | 678,010 | ||||||||||||||||||||||||
Rural product bill | — | — | — | — | 410,349 | ||||||||||||||||||||||||
Other assets | 78,478 | 78,478 | 78,478 | ||||||||||||||||||||||||||
Fair value through profit or loss | 628,720 | 941,128 | — | 1,569,848 | 1,569,848 | ||||||||||||||||||||||||
Brazilian government securities | 504,257 | 28,901 | — | 533,158 | 533,158 | ||||||||||||||||||||||||
Investment funds quotas | 124,463 | 318,935 | — | 443,398 | 443,398 | ||||||||||||||||||||||||
Securities issued by financial institutions | — | 330,291 | — | 330,291 | 330,291 | ||||||||||||||||||||||||
Bonds and shares issued by non-financial companies | — | 263,001 | — | 263,001 | 263,001 | ||||||||||||||||||||||||
Derivative financial | — | 7,177 | — | 7,177 | 7,177 | ||||||||||||||||||||||||
Derivative financial | — | 7,177 | — | 7,177 | 7,177 | ||||||||||||||||||||||||
Fair value through other comprehensive income | 15,107,830 | 486,085 | — | 15,593,915 | 15,593,915 | ||||||||||||||||||||||||
Brazilian government securities | 15,107,830 | — | — | 15,107,830 | 15,107,830 | ||||||||||||||||||||||||
Securities issued by financial institutions | — | 415,935 | — | 415,935 | 415,935 | ||||||||||||||||||||||||
Securities issued abroad | — | 183,495 | — | 183,495 | 183,495 | ||||||||||||||||||||||||
Bonds and shares issued by non-financial companies | — | 70,150 | — | 70,150 | 70,150 | ||||||||||||||||||||||||
Total | 15,736,550 | 1,434,390 | 78,478 | 17,249,418 | 60,947,853 | ||||||||||||||||||||||||
Financial liabilities | Level 1 | Level 2 | Level 3 (*) | Fair value | Carrying amount | ||||||||||||||||||||||||
Amortized cost | — | — | — | — | 55,536,975 | ||||||||||||||||||||||||
Liabilities with customers | — | — | — | — | 35,978,318 | ||||||||||||||||||||||||
Liabilities with financial and similar institutions | — | — | — | — | 10,913,779 | ||||||||||||||||||||||||
Securities issued | — | — | — | — | 8,543,248 | ||||||||||||||||||||||||
Borrowing and on-lending | — | — | — | — | 101,630 | ||||||||||||||||||||||||
Derivative financial | — | 14,039 | — | 14,039 | 14,039 | ||||||||||||||||||||||||
Derivative financial | — | 14,039 | — | 14,039 | 14,039 | ||||||||||||||||||||||||
Total | — | 14,039 | — | 14,039 | 55,551,014 | ||||||||||||||||||||||||
Notes to the Unaudited interim condensed consolidated financial statement As of June 30, 2024 |
Notes to the Unaudited interim condensed consolidated financial statement As of June 30, 2024 |
As of December 31, 2023 | |||||||||||||||||||||||||||||
Financial assets | Level 1 | Level 2 | Level 3 (*) | Fair value | Carrying amount | ||||||||||||||||||||||||
Amortized cost | — | — | 109,682 | 109,682 | 39,810,016 | ||||||||||||||||||||||||
Loans and advances to customers, net of provisions for expected loss | — | — | — | — | 27,900,543 | ||||||||||||||||||||||||
Cash and cash equivalents | — | — | — | — | 4,259,379 | ||||||||||||||||||||||||
Amounts due from financial institutions | — | — | — | — | 3,718,506 | ||||||||||||||||||||||||
Deposits at Central Bank of Brazil | — | — | — | — | 2,664,415 | ||||||||||||||||||||||||
Brazilian government securities | — | — | — | — | 665,413 | ||||||||||||||||||||||||
Rural product bill | — | — | — | — | 459,298 | ||||||||||||||||||||||||
Other assets | — | — | 109,682 | 109,682 | 109,682 | ||||||||||||||||||||||||
Debentures | — | — | — | — | 32,780 | ||||||||||||||||||||||||
Fair value through profit or loss | 451,946 | 1,026,654 | — | 1,478,600 | 1,478,600 | ||||||||||||||||||||||||
Bonds and shares issued by non-financial companies | 60 | 629,237 | — | 629,297 | 629,297 | ||||||||||||||||||||||||
Securities issued by financial institutions | 447,912 | — | — | 447,912 | 447,912 | ||||||||||||||||||||||||
Investment funds quotas | 3,974 | 354,358 | — | 358,332 | 358,332 | ||||||||||||||||||||||||
Brazilian government securities | — | 43,059 | — | 43,059 | 43,059 | ||||||||||||||||||||||||
Derivative financial | — | 4,238 | — | 4,238 | 4,238 | ||||||||||||||||||||||||
Derivative financial | — | 4,238 | — | 4,238 | 4,238 | ||||||||||||||||||||||||
Fair value through other comprehensive income | 13,560,072 | 671,949 | — | 14,232,021 | 14,232,021 | ||||||||||||||||||||||||
Brazilian government securities | 13,560,072 | — | — | 13,560,072 | 13,560,072 | ||||||||||||||||||||||||
Bonds and shares issued by non-financial companies | — | 671,949 | — | 671,949 | 671,949 | ||||||||||||||||||||||||
Total | 14,012,018 | 1,702,841 | 109,682 | 15,824,541 | 55,524,875 | ||||||||||||||||||||||||
Financial liabilities | Level 1 | Level 2 | Level 3 (*) | Fair value | Carrying amount | ||||||||||||||||||||||||
Amortized cost | — | — | — | — | 50,376,543 | ||||||||||||||||||||||||
Liabilities with customers | — | — | — | — | 32,651,620 | ||||||||||||||||||||||||
Liabilities with financial and similar institutions | — | — | — | — | 9,522,469 | ||||||||||||||||||||||||
Securities issued | — | — | — | — | 8,095,042 | ||||||||||||||||||||||||
Borrowing and on-lending | — | — | — | — | 107,412 | ||||||||||||||||||||||||
Derivative financial | — | 15,063 | — | 15,063 | 15,063 | ||||||||||||||||||||||||
Derivative financial | — | 15,063 | — | 15,063 | 15,063 | ||||||||||||||||||||||||
Total | — | 15,063 | — | 15,063 | 50,391,606 | ||||||||||||||||||||||||
Notes to the Unaudited interim condensed consolidated financial statement As of June 30, 2024 |
Other assets | ||||||||
Financial assets at fair value through profit or loss | ||||||||
Balance at January 1, 2024 | 109,682 | |||||||
Total gains or losses (realized / unrealized) | (31,204) | |||||||
Balance at June 30, 2024 | 78,478 |
06/30/2024 | 12/31/2023 | |||||||||||||
Cash and cash equivalents in foreign currency | 548,659 | 225,308 | ||||||||||||
Cash and cash equivalents in national currency | 309,839 | 941,584 | ||||||||||||
Reverse repurchase agreements (a) | 1,938,841 | 3,092,487 | ||||||||||||
Total | 2,797,339 | 4,259,379 |
06/30/2024 | 12/31/2023 | |||||||||||||
Interbank deposit investments | 2,402,911 | 2,451,736 | ||||||||||||
Interbank on-lending | 177,334 | 31,487 | ||||||||||||
Loans to financial institutions (a) | 2,702,819 | 1,236,536 | ||||||||||||
Expected loss | (2,742) | (1,253) | ||||||||||||
Total | 5,280,322 | 3,718,506 |
Notes to the Unaudited interim condensed consolidated financial statement As of June 30, 2024 |
06/30/2024 | 12/31/2023 | |||||||||||||
Fair value through other comprehensive income - FVOCI | ||||||||||||||
Financial treasury bills (LFT) | 10,379,679 | 9,212,930 | ||||||||||||
National treasury notes (NTN) | 3,749,079 | 3,931,671 | ||||||||||||
National treasury bills (LTN) | 979,072 | 415,471 | ||||||||||||
Commercial promissory notes | 297,549 | 214,157 | ||||||||||||
Securities issued abroad | 183,495 | — | ||||||||||||
Debentures | 70,150 | 330,705 | ||||||||||||
Certificates of agricultural receivables | 66,190 | 22,817 | ||||||||||||
Certificates of real estate receivables | 52,196 | 104,270 | ||||||||||||
Subtotal | 15,777,410 | 14,232,021 | ||||||||||||
Amortized cost | ||||||||||||||
National treasury notes (NTN) | 678,010 | 665,413 | ||||||||||||
Rural product bill | 410,349 | 459,298 | ||||||||||||
Debentures | — | 32,780 | ||||||||||||
Subtotal | 1,088,359 | 1,157,491 | ||||||||||||
Fair value through profit or loss - FVTPL | ||||||||||||||
Investment fund quotas | 467,702 | 358,332 | ||||||||||||
Financial treasury bills (LFT) | 220,188 | 420,336 | ||||||||||||
Certificates of real estate receivables | 219,963 | 182,319 | ||||||||||||
Debentures | 214,798 | 281,566 | ||||||||||||
National Treasury Financial Bills (LTN) | 108,782 | 73,808 | ||||||||||||
Certificates of agricultural receivables | 79,838 | 64,371 | ||||||||||||
Bank deposit certificates | 48,203 | 55,597 | ||||||||||||
National treasury notes (NTN) | 20,693 | 27,576 | ||||||||||||
Agribusiness credit bills (LCA) | 19,479 | 10,684 | ||||||||||||
Real estate credit bills (LCI) | 10,401 | 1,352 | ||||||||||||
Commercial promissory notes | 610 | 2,659 | ||||||||||||
Subtotal | 1,410,657 | 1,478,600 | ||||||||||||
Total | 18,276,426 | 16,868,112 |
Notes to the Unaudited interim condensed consolidated financial statement As of June 30, 2024 |
06/30/2024 | |||||||||||||||||||||||||||||||||||
Up to 3 months | 3 months to 1 year | 1 year to 3 years | From 3 to 5 years | Above 5 years | Book value | ||||||||||||||||||||||||||||||
Fair value through other comprehensive income - FVOCI | 203,928 | 191,910 | 1,640,993 | 5,811,711 | 7,928,868 | 15,777,410 | |||||||||||||||||||||||||||||
Financial treasury bills (LFT) | — | — | 423,025 | 4,676,943 | 5,279,711 | 10,379,679 | |||||||||||||||||||||||||||||
National treasury notes (NTN) | — | 163,274 | 1,059,572 | 430,722 | 2,095,511 | 3,749,079 | |||||||||||||||||||||||||||||
National treasury bills (LTN) | — | — | — | 604,028 | 375,044 | 979,072 | |||||||||||||||||||||||||||||
Commercial promissory notes | — | 6,039 | 147,358 | 40,520 | 103,632 | 297,549 | |||||||||||||||||||||||||||||
Securities issued abroad | 183,495 | — | — | — | — | 183,495 | |||||||||||||||||||||||||||||
Debentures | — | 22,597 | 1,391 | 23,388 | 22,774 | 70,150 | |||||||||||||||||||||||||||||
Certificates of agricultural receivables | 20,433 | — | 9,647 | 36,110 | — | 66,190 | |||||||||||||||||||||||||||||
Certificates of real estate receivables | — | — | — | — | 52,196 | 52,196 | |||||||||||||||||||||||||||||
Amortized cost | 50,738 | 208,247 | 147,094 | 4,270 | 678,010 | 1,088,359 | |||||||||||||||||||||||||||||
National treasury notes (NTN) | — | — | — | — | 678,010 | 678,010 | |||||||||||||||||||||||||||||
Rural product bill | 50,738 | 208,247 | 147,094 | 4,270 | — | 410,349 | |||||||||||||||||||||||||||||
Debentures | — | — | — | — | — | — | |||||||||||||||||||||||||||||
Fair value through profit or loss - FVTPL | 698,755 | 42,480 | 262,759 | 64,040 | 342,623 | 1,410,657 | |||||||||||||||||||||||||||||
Investment fund quotas | 466,370 | 1,332 | — | — | — | 467,702 | |||||||||||||||||||||||||||||
Financial treasury bills (LFT) | 285 | 15,049 | 191,992 | 3,422 | 9,440 | 220,188 | |||||||||||||||||||||||||||||
Certificates of real estate receivables | 3 | 539 | 6,678 | 16,061 | 196,682 | 219,963 | |||||||||||||||||||||||||||||
Debentures | 120,341 | 1,272 | 9,211 | 4,938 | 79,036 | 214,798 | |||||||||||||||||||||||||||||
National treasury bills (LTN) | 92,478 | 1,901 | 2,921 | 1,549 | 9,933 | 108,782 | |||||||||||||||||||||||||||||
Certificates of agricultural receivables | 3 | 406 | 16,728 | 34,519 | 28,182 | 79,838 | |||||||||||||||||||||||||||||
Bank deposit certificates | 18,020 | 7,932 | 15,326 | 2,446 | 4,479 | 48,203 | |||||||||||||||||||||||||||||
National treasury notes (NTN) | — | — | 7,955 | — | 12,738 | 20,693 | |||||||||||||||||||||||||||||
Agribusiness credit bills (LCA) | 241 | 4,145 | 11,857 | 1,103 | 2,133 | 19,479 | |||||||||||||||||||||||||||||
Real estate credit bills (LCI) | 404 | 9,904 | 91 | 2 | — | 10,401 | |||||||||||||||||||||||||||||
Commercial promissory notes | 610 | — | — | — | — | 610 | |||||||||||||||||||||||||||||
Total | 953,421 | 442,637 | 2,050,846 | 5,880,021 | 8,949,501 | 18,276,426 |
Notes to the Unaudited interim condensed consolidated financial statement As of June 30, 2024 |
12/31/2023 | |||||||||||||||||||||||||||||||||||
Up to 3 months | 3 months to 1 year | 1 year to 3 years | From 3 to 5 years | Above 5 years | Book value | ||||||||||||||||||||||||||||||
Fair value through other comprehensive income - FVOCI | — | 22,176 | 478,209 | 4,389,513 | 9,342,123 | 14,232,021 | |||||||||||||||||||||||||||||
Financial treasury bills (LFT) | — | — | 135,277 | 2,478,757 | 6,598,896 | 9,212,930 | |||||||||||||||||||||||||||||
National treasury notes (NTN) | — | — | 177,973 | 1,288,316 | 2,465,382 | 3,931,671 | |||||||||||||||||||||||||||||
National treasury bills (LTN) | — | — | — | 415,471 | — | 415,471 | |||||||||||||||||||||||||||||
Commercial promissory notes | — | — | 144,991 | 69,166 | — | 214,157 | |||||||||||||||||||||||||||||
Debentures | — | 22,176 | 19,968 | 114,986 | 173,575 | 330,705 | |||||||||||||||||||||||||||||
Certificates of agricultural receivables | — | — | — | 22,817 | — | 22,817 | |||||||||||||||||||||||||||||
Certificates of real estate receivables | — | — | — | — | 104,270 | 104,270 | |||||||||||||||||||||||||||||
Amortized cost | 44,649 | 212,869 | 218,201 | 16,359 | 665,413 | 1,157,491 | |||||||||||||||||||||||||||||
National treasury notes (NTN) | — | — | — | — | 665,413 | 665,413 | |||||||||||||||||||||||||||||
Rural product bill | 44,649 | 192,874 | 205,416 | 16,359 | — | 459,298 | |||||||||||||||||||||||||||||
Debentures | — | 19,995 | 12,785 | — | — | 32,780 | |||||||||||||||||||||||||||||
Fair value through profit or loss - FVTPL | 368,025 | 55,104 | 422,135 | 218,214 | 415,122 | 1,478,600 | |||||||||||||||||||||||||||||
Investment fund quotas | 358,332 | — | — | — | — | 358,332 | |||||||||||||||||||||||||||||
Financial treasury bills (LFT) | 4,065 | 671 | 320,737 | 86,496 | 8,367 | 420,336 | |||||||||||||||||||||||||||||
Certificates of real estate receivables | — | 966 | 2,138 | 62,714 | 116,501 | 182,319 | |||||||||||||||||||||||||||||
Debentures | 3 | 5,974 | 25,383 | 18,422 | 231,784 | 281,566 | |||||||||||||||||||||||||||||
National Treasury Financial Bills (LTN) | 939 | 26,049 | 21,305 | 16,935 | 8,580 | 73,808 | |||||||||||||||||||||||||||||
Certificates of agricultural receivables | — | 17 | 3,256 | 26,999 | 34,099 | 64,371 | |||||||||||||||||||||||||||||
Bank deposit certificates | 4,117 | 14,734 | 24,215 | 4,863 | 7,668 | 55,597 | |||||||||||||||||||||||||||||
National treasury notes (NTN) | — | — | 19,942 | — | 7,634 | 27,576 | |||||||||||||||||||||||||||||
Agribusiness credit bills (LCA) | 450 | 3,932 | 4,368 | 1,445 | 489 | 10,684 | |||||||||||||||||||||||||||||
Real estate credit bills (LCI) | 119 | 102 | 791 | 340 | — | 1,352 | |||||||||||||||||||||||||||||
Commercial promissory notes | — | 2,659 | — | — | — | 2,659 | |||||||||||||||||||||||||||||
Total | 412,674 | 290,149 | 1,118,545 | 4,624,086 | 10,422,658 | 16,868,112 |
Notional | Amortized cost | Fair value | Up to 3 months | 3 months to 1 year | 1 year to 3 years | Above 3 years | 06/30/2024 | 12/31/2023 | |||||||||||||||||||||||||||||||||||||||||||||
Assets | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Forward derivatives | 9,543 | 7,177 | 7,177 | 5,490 | 1,687 | — | — | 7,177 | 4,213 | ||||||||||||||||||||||||||||||||||||||||||||
Future derivatives | 2,651 | — | — | — | — | — | — | — | 25 | ||||||||||||||||||||||||||||||||||||||||||||
Total assets | 12,194 | 7,177 | 7,177 | 5,490 | 1,687 | — | — | 7,177 | 4,238 | ||||||||||||||||||||||||||||||||||||||||||||
Liabilities | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Swap derivatives | 40,500 | (13,882) | (13,882) | (5,663) | (3,742) | (4,477) | — | (13,882) | (14,665) | ||||||||||||||||||||||||||||||||||||||||||||
Forward derivatives | 157 | (157) | (157) | (20) | (137) | — | — | (157) | (398) | ||||||||||||||||||||||||||||||||||||||||||||
Future derivatives | 7,908,347 | — | — | — | — | — | — | — | — | ||||||||||||||||||||||||||||||||||||||||||||
Total liabilities | 7,949,004 | (14,039) | (14,039) | (5,683) | (3,879) | (4,477) | — | (14,039) | (15,063) | ||||||||||||||||||||||||||||||||||||||||||||
Net effect | 7,961,198 | (6,862) | (6,862) | (193) | (2,192) | (4,477) | — | (6,862) | (10,825) |
Notes to the Unaudited interim condensed consolidated financial statement As of June 30, 2024 |
Up to 3 months | 3 months to 1 year | 1 year to 3 years | Above 3 years | 06/30/2024 | 12/31/2023 | ||||||||||||||||||||||||||||||
Long position | 10,506 | 1,688 | — | — | 12,194 | 146,040 | |||||||||||||||||||||||||||||
Forward derivatives | 7,855 | 1,688 | — | — | 9,543 | 24,223 | |||||||||||||||||||||||||||||
Future derivatives | 2,651 | — | — | — | 2,651 | 121,817 | |||||||||||||||||||||||||||||
Short position | 1,622,384 | 1,451,017 | 2,380,860 | 2,494,743 | 7,949,004 | 6,380,611 | |||||||||||||||||||||||||||||
Swap derivatives | 16,000 | 11,000 | 13,500 | — | 40,500 | 40,500 | |||||||||||||||||||||||||||||
Forward derivatives | — | — | 20 | 137 | 157 | 2,103 | |||||||||||||||||||||||||||||
Future derivatives | 1,606,384 | 1,440,017 | 2,367,340 | 2,494,606 | 7,908,347 | 6,338,008 | |||||||||||||||||||||||||||||
Total | 1,632,890 | 1,452,705 | 2,380,860 | 2,494,743 | 7,961,198 | 6,526,651 |
Notes to the Unaudited interim condensed consolidated financial statement As of June 30, 2024 |
06/30/2024 | 12/31/2023 | |||||||||||||
Hedge instruments | 7,163,058 | 5,811,750 | ||||||||||||
Future DI (a) | 3,905,858 | 3,755,670 | ||||||||||||
IPCA (c) | 2,512,636 | 1,728,330 | ||||||||||||
Future dollar (b) | 671,237 | 256,589 | ||||||||||||
Swap (c) | 73,327 | 71,161 | ||||||||||||
Hedge object | 7,226,178 | 5,826,436 | ||||||||||||
Loans (a) | 3,909,389 | 3,761,467 | ||||||||||||
Real estate loans (c) | 2,587,337 | 1,802,022 | ||||||||||||
Investment abroad (b) | 729,452 | 262,947 |
06/30/2024 | 12/31/2023 | ||||||||||||||||||||||
Credit card | 10,508,082 | 31.86 | % | 9,461,277 | 31.77 | % | |||||||||||||||||
Real estate loans | 9,703,768 | 29.43 | % | 8,583,568 | 28.82 | % | |||||||||||||||||
Personal loans | 7,555,457 | 22.92 | % | 7,138,744 | 23.97 | % | |||||||||||||||||
Business loans | 4,359,140 | 13.22 | % | 3,855,754 | 12.95 | % | |||||||||||||||||
Agribusiness loans | 845,105 | 2.56 | % | 744,958 | 2.50 | % | |||||||||||||||||
Total | 32,971,552 | 100.00 | % | 29,784,301 | 100.00 | % | |||||||||||||||||
Provision for expected loss | (2,164,912) | (1,883,758) | |||||||||||||||||||||
Net balance | 30,806,640 | 27,900,543 |
06/30/2024 | 12/31/2023 | ||||||||||||||||||||||
Balance | % on Loans and advances to customers | Balance | % on Loans and advances to customers | ||||||||||||||||||||
Largest debtor | 301,482 | 0.91 | % | 339,130 | 1.14 | % | |||||||||||||||||
10 largest debtors | 1,458,639 | 4.42 | % | 1,520,664 | 5.11 | % | |||||||||||||||||
20 largest debtors | 2,057,697 | 6.24 | % | 2,140,098 | 7.19 | % | |||||||||||||||||
50 largest debtors | 3,201,637 | 9.71 | % | 3,225,766 | 10.83 | % | |||||||||||||||||
100 largest debtors | 4,142,447 | 12.56 | % | 4,147,360 | 13.92 | % |
06/30/2024 | 12/31/2023 | |||||||||||||
Overdue by 1 day or more | 3,765,418 | 3,599,256 | ||||||||||||
To fall due in up to 3 months | 4,369,903 | 3,910,594 | ||||||||||||
To fall due between 3 to 12 months | 9,536,840 | 8,366,848 | ||||||||||||
To fall due in more than 12 months | 15,299,391 | 13,907,603 | ||||||||||||
Total | 32,971,552 | 29,784,301 |
Notes to the Unaudited interim condensed consolidated financial statement As of June 30, 2024 |
06/30/2024 | 12/31/2023 | |||||||||||||
Financial activities | 3,379,347 | 1,708,407 | ||||||||||||
Industries | 1,979,126 | 1,396,046 | ||||||||||||
Construction | 1,596,826 | 1,885,772 | ||||||||||||
Trade | 1,517,958 | 1,490,290 | ||||||||||||
Administrative activities | 1,207,669 | 1,529,880 | ||||||||||||
Agriculture | 168,473 | 150,896 | ||||||||||||
Other segments (a) | 1,392,037 | 1,433,467 | ||||||||||||
Business clients | 11,241,436 | 9,594,758 | ||||||||||||
Individual clients | 21,730,116 | 20,189,543 | ||||||||||||
Total | 32,971,552 | 29,784,301 |
Notes to the Unaudited interim condensed consolidated financial statement As of June 30, 2024 |
Stage 1 | Opening balance at 01/01/2024 | Transfer to Stage 2 | Transfer to Stage 3 | Transfer from Stage 2 | Transfer from Stage 3 | Settled contracts | Write-off for loss | Origination/ receipt | Ending balance at 06/30/2024 | Ending balance at 12/31/2023 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Credit card | 8,073,708 | (638,600) | — | 45,946 | — | (1,926,546) | — | 3,385,797 | 8,940,305 | 8,073,708 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Real estate loans | 7,931,469 | (797,770) | — | 464,421 | — | (564,583) | — | 1,787,756 | 8,821,293 | 7,931,469 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Personal loans | 6,533,589 | (369,402) | (322) | 141,787 | 64 | (1,034,386) | — | 1,585,361 | 6,856,691 | 6,533,589 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Business loans | 3,829,413 | (53,917) | — | 11,976 | — | (4,971,723) | — | 5,503,869 | 4,319,618 | 3,829,413 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Agribusiness loans | 738,126 | — | — | — | — | (103,665) | — | 203,790 | 838,251 | 738,126 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Total | 27,106,305 | (1,859,689) | (322) | 664,130 | 64 | (8,600,903) | — | 12,466,573 | 29,776,158 | 27,106,305 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Stage 2 | Opening balance at 01/01/2024 | Transfer to Stage 1 | Transfer to Stage 3 | Transfer from Stage 1 | Transfer from Stage 3 | Settled contracts | Write-off for loss | Origination/ receipt | Ending balance at 06/30/2024 | Ending balance at 12/31/2023 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Credit card | 405,996 | (45,946) | (1,059,199) | 638,600 | — | (750,420) | — | 1,193,116 | 382,147 | 405,996 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Real estate loans | 515,047 | (464,421) | (316,807) | 797,770 | 199,709 | (42,417) | — | (6,877) | 682,004 | 515,047 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Personal loans | 317,462 | (141,787) | (210,130) | 369,402 | 41,781 | (294,579) | — | 355,213 | 437,362 | 317,462 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Business loans | 10,200 | (11,976) | (31,706) | 53,917 | 1,421 | (4,103) | — | (987) | 16,766 | 10,200 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Agribusiness loans | 3,441 | — | (3,463) | — | — | — | — | 22 | — | 3,441 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Total | 1,252,146 | (664,130) | (1,621,305) | 1,859,689 | 242,911 | (1,091,519) | — | 1,540,487 | 1,518,279 | 1,252,146 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Stage 3 | Opening balance at 01/01/2024 | Transfer to Stage 1 | Transfer to Stage 2 | Transfer from Stage 1 | Transfer from Stage 2 | Settled contracts | Write-off for loss | Origination/ receipt | Ending balance at 06/30/2024 | Ending balance at 12/31/2023 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Credit card | 981,573 | — | — | — | 1,059,199 | (283,568) | (574,111) | 2,537 | 1,185,630 | 981,573 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Real estate loans | 137,052 | — | (199,709) | — | 316,807 | (45,347) | (7,787) | (545) | 200,471 | 137,052 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Personal loans | 287,693 | (64) | (41,781) | 322 | 210,130 | (89,916) | (133,587) | 28,607 | 261,404 | 287,693 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Business loans | 16,141 | — | (1,421) | — | 31,706 | (1,887) | (8,849) | (12,934) | 22,756 | 16,141 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Agribusiness loans | 3,391 | — | — | — | 3,463 | — | — | — | 6,854 | 3,391 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Total | 1,425,850 | (64) | (242,911) | 322 | 1,621,305 | (420,718) | (724,334) | 17,665 | 1,677,115 | 1,425,850 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Consolidated | Opening balance at 01/01/2024 | Settled contracts | Write-off for loss | Origination/ receipt | Ending balance at 06/30/2024 | Ending balance at 12/31/2023 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Credit card | 9,461,277 | (2,960,534) | (574,111) | 4,581,450 | 10,508,082 | 9,461,277 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Real estate loans | 8,583,568 | (652,347) | (7,787) | 1,780,334 | 9,703,768 | 8,583,568 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Personal loans | 7,138,744 | (1,418,881) | (133,587) | 1,969,181 | 7,555,457 | 7,138,744 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Business loans | 3,855,754 | (4,977,713) | (8,849) | 5,489,948 | 4,359,140 | 3,855,754 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Agribusiness loans | 744,958 | (103,665) | — | 203,812 | 845,105 | 744,958 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Total | 29,784,301 | (10,113,140) | (724,334) | 14,024,725 | 32,971,552 | 29,784,301 |
Notes to the Unaudited interim condensed consolidated financial statement As of June 30, 2024 |
Stage 1 | Opening balance at 01/01/2024 | Transfer to Stage 2 | Transfer to Stage 3 | Transfer from Stage 2 | Transfer from Stage 3 | Write-off for loss | Constitution/ (Reversal) | Ending balance at 06/30/2024 | Ending balance at 12/31/2023 | |||||||||||||||||||||||||||||||||||||||||||||||
Credit card | 408,412 | (329,578) | — | 10,246 | — | — | 318,318 | 407,398 | 408,412 | |||||||||||||||||||||||||||||||||||||||||||||||
Real estate loans | 49,930 | (74,845) | — | 13,683 | — | — | 65,966 | 54,734 | 49,930 | |||||||||||||||||||||||||||||||||||||||||||||||
Personal loans | 106,635 | (84,193) | (278) | 4,413 | 5 | — | 56,568 | 83,150 | 106,635 | |||||||||||||||||||||||||||||||||||||||||||||||
Business loans | 12,859 | (5,979) | — | 81 | — | — | 8,554 | 15,515 | 12,859 | |||||||||||||||||||||||||||||||||||||||||||||||
Agribusiness loans | 11,122 | — | — | — | — | — | 1,499 | 12,621 | 11,122 | |||||||||||||||||||||||||||||||||||||||||||||||
Total | 588,958 | (494,595) | (278) | 28,423 | 5 | — | 450,905 | 573,418 | 588,958 | |||||||||||||||||||||||||||||||||||||||||||||||
Stage 2 | Opening balance at 01/01/2024 | Transfer to Stage 1 | Transfer to Stage 3 | Transfer from Stage 1 | Transfer from Stage 3 | Write-off for loss | Constitution/ (Reversal) | Ending balance at 06/30/2024 | Ending balance at 12/31/2023 | |||||||||||||||||||||||||||||||||||||||||||||||
Credit card | 225,771 | (10,246) | (727,359) | 329,578 | — | — | 407,325 | 225,069 | 225,771 | |||||||||||||||||||||||||||||||||||||||||||||||
Real estate loans | 39,710 | (13,683) | (66,162) | 74,845 | 15,735 | — | 489 | 50,934 | 39,710 | |||||||||||||||||||||||||||||||||||||||||||||||
Personal loans | 89,687 | (4,413) | (147,864) | 84,193 | 5,863 | — | 103,969 | 131,435 | 89,687 | |||||||||||||||||||||||||||||||||||||||||||||||
Business loans | 789 | (81) | (5,973) | 5,979 | 167 | — | 1,245 | 2,126 | 789 | |||||||||||||||||||||||||||||||||||||||||||||||
Agribusiness loans | 947 | — | (1,661) | — | — | — | 714 | — | 947 | |||||||||||||||||||||||||||||||||||||||||||||||
Total | 356,904 | (28,423) | (949,019) | 494,595 | 21,765 | — | 513,742 | 409,564 | 356,904 | |||||||||||||||||||||||||||||||||||||||||||||||
Stage 3 | Opening balance at 01/01/2024 | Transfer to Stage 1 | Transfer to Stage 2 | Transfer from Stage 1 | Transfer from Stage 2 | Write-off for loss | Constitution/ (Reversal) | Ending balance at 06/30/2024 | Ending balance at 12/31/2023 | |||||||||||||||||||||||||||||||||||||||||||||||
Credit card | 708,986 | — | — | — | 727,359 | (574,111) | 49,108 | 911,342 | 708,986 | |||||||||||||||||||||||||||||||||||||||||||||||
Real estate loans | 44,092 | — | (15,735) | — | 66,162 | (7,787) | (22,100) | 64,632 | 44,092 | |||||||||||||||||||||||||||||||||||||||||||||||
Personal loans | 208,043 | (5) | (5,863) | 278 | 147,864 | (133,587) | (20,240) | 196,490 | 208,043 | |||||||||||||||||||||||||||||||||||||||||||||||
Business loans | 6,231 | — | (167) | — | 5,973 | (8,849) | 2,475 | 5,663 | 6,231 | |||||||||||||||||||||||||||||||||||||||||||||||
Agribusiness loans | 1,628 | — | — | — | 1,661 | — | 514 | 3,803 | 1,628 | |||||||||||||||||||||||||||||||||||||||||||||||
Total | 968,980 | (5) | (21,765) | 278 | 949,019 | (724,334) | 9,757 | 1,181,930 | 968,980 | |||||||||||||||||||||||||||||||||||||||||||||||
Consolidated | Opening balance at 01/01/2024 | Write-off for loss | Constitution/ (Reversal) | Ending balance at 6/30/2024 | Ending balance at 12/31/2023 | |||||||||||||||||||||||||||||||||||||||||||||||||||
Credit card | 1,343,169 | (574,111) | 774,751 | 1,543,809 | 1,343,169 | |||||||||||||||||||||||||||||||||||||||||||||||||||
Real estate loans | 133,732 | (7,787) | 44,355 | 170,300 | 133,732 | |||||||||||||||||||||||||||||||||||||||||||||||||||
Personal loans | 404,365 | (133,587) | 140,297 | 411,075 | 404,365 | |||||||||||||||||||||||||||||||||||||||||||||||||||
Business loans | 19,879 | (8,849) | 12,274 | 23,304 | 19,879 | |||||||||||||||||||||||||||||||||||||||||||||||||||
Agribusiness loans | 13,697 | — | 2,727 | 16,424 | 13,697 | |||||||||||||||||||||||||||||||||||||||||||||||||||
Total | 1,914,842 | (724,334) | 974,404 | 2,164,912 | 1,914,842 |
Notes to the Unaudited interim condensed consolidated financial statement As of June 30, 2024 |
% in share capital | Equity accounted investees | |||||||||||||||||||||||||
Investees | 06/30/2024 | 12/31/2023 | 06/30/2024 | 12/31/2023 | ||||||||||||||||||||||
Granito Soluções em Pagamento S.A. (a) | 50.00 | % | 50.00 | % | 77,754 | 80,233 | ||||||||||||||||||||
Total | 77,754 | 80,233 | ||||||||||||||||||||||||
Other investments | 10,401 | 10,401 | ||||||||||||||||||||||||
Total | 88,155 | 90,634 |
Investees | 06/30/2024 | 06/30/2023 | ||||||||||||
Granito Soluções em Pagamento S.A. | (2,480) | (26,526) | ||||||||||||
Total | (2,480) | (26,526) |
06/30/2024 | |||||||||||||||||||||||
Annual depreciation rate | Historical cost | Accumulated depreciation | Carrying Amount | ||||||||||||||||||||
Right-of-use assets - buildings and equipment | 4% to 10% | 123,379 | (9,519) | 113,860 | |||||||||||||||||||
Buildings | 4% | 41,980 | (13,871) | 28,109 | |||||||||||||||||||
Furniture and equipment | 10% | 56,196 | (11,159) | 45,037 | |||||||||||||||||||
Data processing systems | 20% | 17,387 | (13,489) | 3,898 | |||||||||||||||||||
Construction in progress | — | 2,742 | — | 2,742 | |||||||||||||||||||
Total | 241,684 | (48,038) | 193,646 |
12/31/2023 | |||||||||||||||||||||||
Annual depreciation rate | Historical cost | Accumulated depreciation | Carrying Amount | ||||||||||||||||||||
Right-of-use assets - buildings and equipment | 4% to 10% | 117,873 | (9,193) | 108,680 | |||||||||||||||||||
Buildings | 4% | 39,062 | (10,896) | 28,166 | |||||||||||||||||||
Furniture and equipment | 10% | 35,508 | (10,370) | 25,138 | |||||||||||||||||||
Data processing systems | 20% | 16,907 | (13,364) | 3,543 | |||||||||||||||||||
Construction in progress | — | 2,020 | — | 2,020 | |||||||||||||||||||
Total | 211,370 | (43,823) | 167,547 |
Notes to the Unaudited interim condensed consolidated financial statement As of June 30, 2024 |
Balance at 12/31/2023 | Addition | Transfer | Write-offs | Exchange rate changes | Balance at 06/30/2024 | |||||||||||||||||||||||||||||||||
Historical cost | ||||||||||||||||||||||||||||||||||||||
Buildings | 39,062 | 2,918 | — | — | — | 41,980 | ||||||||||||||||||||||||||||||||
Furniture and equipment | 35,508 | 20,546 | — | — | 142 | 56,196 | ||||||||||||||||||||||||||||||||
Data processing systems | 16,907 | 480 | — | — | — | 17,387 | ||||||||||||||||||||||||||||||||
Construction in progress | 2,020 | 722 | — | — | — | 2,742 | ||||||||||||||||||||||||||||||||
Total | 93,497 | 24,666 | — | — | 142 | 118,305 | ||||||||||||||||||||||||||||||||
Accumulated depreciation | ||||||||||||||||||||||||||||||||||||||
Buildings | (10,896) | (2,912) | — | — | (63) | (13,871) | ||||||||||||||||||||||||||||||||
Furniture and equipment | (10,370) | (789) | — | — | — | (11,159) | ||||||||||||||||||||||||||||||||
Data processing systems | (13,364) | (124) | — | — | — | (13,488) | ||||||||||||||||||||||||||||||||
Total | (34,630) | (3,825) | — | — | (63) | (38,518) | ||||||||||||||||||||||||||||||||
Total | 58,867 | 20,841 | — | — | 79 | 79,787 |
Balance at 12/31/2022 | Addition | Transfer | Write-offs | Balance at 06/30/2023 | ||||||||||||||||||||||||||||
Historical cost | ||||||||||||||||||||||||||||||||
Buildings | 37,446 | 817 | 11 | — | 38,274 | |||||||||||||||||||||||||||
Furniture and equipment | 23,601 | 7,028 | (11) | (26) | 29,779 | |||||||||||||||||||||||||||
Data processing systems | 15,636 | 355 | — | — | 15,991 | |||||||||||||||||||||||||||
Construction in progress | 1,794 | 91 | — | — | 1,885 | |||||||||||||||||||||||||||
Total | 222,864 | 8,291 | — | (11,651) | 218,691 | |||||||||||||||||||||||||||
Accumulated depreciation | ||||||||||||||||||||||||||||||||
Buildings | (25,149) | (3,075) | — | (28,224) | ||||||||||||||||||||||||||||
Furniture and equipment | (2,069) | (736) | 303 | 91 | (2,000) | |||||||||||||||||||||||||||
Data processing systems | (11) | (113) | (303) | 3 | (424) | |||||||||||||||||||||||||||
Total | (34,845) | (5,034) | — | 94 | (39,374) | |||||||||||||||||||||||||||
Total | 188,019 | 3,257 | — | (11,557) | 179,317 |
Buildings and equipment | ||||||||
Balance at January 1, 2024 | 108,680 | |||||||
Depreciation charge for the year | (326) | |||||||
Updates | 5,506 | |||||||
Balance at June 30, 2024 | 113,860 |
Buildings and equipment | ||||||||
Balance at January 1, 2023 | 136,771 | |||||||
Additions to right-of-use assets | 3,425 | |||||||
Depreciation charge for the year | (1,577) | |||||||
Lease termination of non-renewed contracts/write-offs | (29,939) | |||||||
Balance at December 31, 2023 | 108,680 |
Notes to the Unaudited interim condensed consolidated financial statement As of June 30, 2024 |
06/30/2024 | 12/31/2023 | ||||||||||||||||||||||||||||||||||||||||
Annual amortization rate | Historical cost | (Accumulated amortization) | Carrying Amount | Historical cost | (Accumulated amortization) | Carrying Amount | |||||||||||||||||||||||||||||||||||
Development costs | 20% | 371,045 | (154,751) | 216,294 | 360,818 | (119,107) | 241,711 | ||||||||||||||||||||||||||||||||||
Intangible assets in progress | — | 419,921 | — | 419,921 | 288,045 | — | 288,045 | ||||||||||||||||||||||||||||||||||
Right of use | 17% | 722,530 | (338,283) | 384,247 | 457,210 | (283,993) | 173,217 | ||||||||||||||||||||||||||||||||||
Customer portfolio | 20% | 13,964 | (8,303) | 5,661 | 13,965 | (7,369) | 6,596 | ||||||||||||||||||||||||||||||||||
Goodwill | — | 635,735 | — | 635,735 | 635,735 | — | 635,735 | ||||||||||||||||||||||||||||||||||
Total | 2,163,195 | (501,337) | 1,661,858 | 1,755,773 | (410,469) | 1,345,304 |
12/31/2023 | Addition | Write-offs | Transfers | Business Combination | Amortization | 06/30/2024 | |||||||||||||||||||||||||||||||||||
Development costs | 241,711 | — | — | 10,227 | — | (35,644) | 216,294 | ||||||||||||||||||||||||||||||||||
Intangible assets in progress | 288,045 | 132,831 | (6,212) | 5,257 | — | — | 419,921 | ||||||||||||||||||||||||||||||||||
Right of use | 173,217 | 280,739 | (20) | (15,484) | — | (54,205) | 384,247 | ||||||||||||||||||||||||||||||||||
Customer portfolio | 6,596 | — | — | — | — | (935) | 5,661 | ||||||||||||||||||||||||||||||||||
Goodwill | 635,735 | — | — | — | — | — | 635,735 | ||||||||||||||||||||||||||||||||||
Total | 1,345,304 | 413,570 | (6,232) | — | — | (90,784) | 1,661,858 | ||||||||||||||||||||||||||||||||||
12/31/2022 | Addition | Write-offs | Transfers | Business Combination | Amortization | 06/30/2023 | |||||||||||||||||||||||||||||||||||
Development costs | 185,565 | — | — | 70,191 | — | (40,361) | 215,395 | ||||||||||||||||||||||||||||||||||
Intangible assets in progress | 279,675 | 85,573 | — | (118,506) | — | — | 246,742 | ||||||||||||||||||||||||||||||||||
Right of use | 132,217 | 49,824 | — | 48,315 | — | (32,465) | 197,891 | ||||||||||||||||||||||||||||||||||
Customer portfolio | 8,376 | — | — | — | — | (847) | 7,529 | ||||||||||||||||||||||||||||||||||
Goodwill | 632,796 | — | — | — | 2,829 | — | 635,625 | ||||||||||||||||||||||||||||||||||
Total | 1,238,629 | 135,397 | — | — | 2,829 | (73,673) | 1,303,182 |
Notes to the Unaudited interim condensed consolidated financial statement As of June 30, 2024 |
06/30/2024 | 12/31/2023 | ||||||||||
Prepaid expenses (a) | 422,411 | 351,627 | |||||||||
Recoverable taxes | 355,861 | 327,585 | |||||||||
Sundry debtors (b) | 251,424 | 171,143 | |||||||||
Premium or discount on transfer of financial assets | 214,444 | 189,019 | |||||||||
Commissions and bonus receivable (c) | 212,681 | 226,520 | |||||||||
Pending settlements (d) | 166,402 | 148,613 | |||||||||
Unbilled services provided | 86,694 | 55,659 | |||||||||
Amount receivable from the sale of investments | 78,478 | 109,682 | |||||||||
Agreements on sales of properties receivable | 42,072 | 45,961 | |||||||||
Advances to third parties | 32,131 | 29,690 | |||||||||
Early settlement of credit operations | 20,236 | 79,278 | |||||||||
Others | 455,069 | 390,452 | |||||||||
Total | 2,337,903 | 2,125,229 |
06/30/2024 | 12/31/2023 | |||||||||||||
Payables with credit card network | 7,720,545 | 6,801,035 | ||||||||||||
Interbank deposits | 1,763,695 | 1,647,866 | ||||||||||||
Securities sold under agreements to repurchase | 1,372,710 | 1,011,092 | ||||||||||||
Others | 56,829 | 62,476 | ||||||||||||
Total | 10,913,779 | 9,522,469 |
06/30/2024 | 12/31/2023 | |||||||||||||
Time deposits | 32,531,468 | 28,158,459 | ||||||||||||
Savings deposits | 1,715,785 | 1,540,604 | ||||||||||||
Demand deposits | 1,431,721 | 2,572,536 | ||||||||||||
Creditors by resources to release | 299,344 | 380,021 | ||||||||||||
Total | 35,978,318 | 32,651,620 |
06/30/2024 | 06/30/2023 | |||||||||||||
Real estate credit bills | 8,164,466 | 7,898,500 | ||||||||||||
Financial Bills | 285,258 | 147,876 | ||||||||||||
Agribusiness credit bills | 93,524 | 48,666 | ||||||||||||
Total | 8,543,248 | 8,095,042 |
Notes to the Unaudited interim condensed consolidated financial statement As of June 30, 2024 |
06/30/2024 | 12/31/2023 | |||||||||||||
Onlending obligations - Tesouro Funcafé (a) | 77,150 | 81,838 | ||||||||||||
Onlending obligations – CEF(b) | 18,937 | 20,291 | ||||||||||||
Onlending obligations – BNDES (c) | 5,543 | 5,283 | ||||||||||||
Total | 101,630 | 107,412 |
06/30/2024 | 12/31/2023 | |||||||||||||
Income tax and social contribution | 268,690 | 287,978 | ||||||||||||
PIS/COFINS | 33,624 | 27,717 | ||||||||||||
INSS/FGTS | 15,215 | 19,392 | ||||||||||||
Others | 40,289 | 28,175 | ||||||||||||
Total | 357,818 | 363,262 |
Labor | Civil | Total | |||||||||||||||
Balance at December 31, 2023 | 5,982 | 33,386 | 39,368 | ||||||||||||||
Constitution/increase in provision | 2,079 | 19,375 | 21,454 | ||||||||||||||
Payments | (1,190) | (13,920) | (15,110) | ||||||||||||||
Balance at June 30, 2024 | 6,871 | 38,841 | 45,712 | ||||||||||||||
Balance at December 31, 2022 | 3,788 | 24,330 | 28,118 | ||||||||||||||
Constitution/increase in provision | 3,429 | 35,126 | 38,555 | ||||||||||||||
Payments | (1,235) | (26,070) | (27,305) | ||||||||||||||
Balance at June 30, 2023 | 5,982 | 33,386 | 39,368 |
Notes to the Unaudited interim condensed consolidated financial statement As of June 30, 2024 |
Process type - COFINS | 06/30/2024 | 12/31/2023 | ||||||||||||
Action for the annulment of a tax debt | 41,340 | 39,651 | ||||||||||||
Infraction notice | 24,469 | 24,132 | ||||||||||||
Clearing Statement | 1,293 | 1,261 | ||||||||||||
Total | 67,102 | 65,044 |
Notes to the Unaudited interim condensed consolidated financial statement As of June 30, 2024 |
06/30/2024 | 12/31/2023 | |||||||||||||
Payments to be processed (a) | 1,152,704 | 1,150,536 | ||||||||||||
Pending settlements (b) | 148,249 | 118,307 | ||||||||||||
Social and statutory provisions | 139,306 | 139,752 | ||||||||||||
Lease liabilities (Note 24.a) | 126,114 | 120,395 | ||||||||||||
Agreements | 65,169 | 27,979 | ||||||||||||
Contract liabilities (c) | 39,995 | 41,785 | ||||||||||||
Other liabilities | 310,203 | 298,494 | ||||||||||||
Total | 1,981,740 | 1,897,248 |
Balance at January 1, 2024 | 120,395 | ||||
New contracts | 890 | ||||
Payments | (19,416) | ||||
Accrued interest | 24,245 | ||||
Ending balance at June 30, 2024 | 126,114 | ||||
Balance at January 1, 2023 | 146,705 | ||||
New contracts | 3,460 | ||||
Payments | (37,678) | ||||
Accrued interest | 7,908 | ||||
Ending balance at December 31, 2023 | 120,395 |
06/30/2024 | 12/31/2023 | ||||||||||
Up to 1 year | 3,300 | 6,016 | |||||||||
From 1 year to 5 years | 12,896 | 10,431 | |||||||||
Above 5 years | 109,918 | 103,948 | |||||||||
Total | 126,114 | 120,395 |
Date | Class A | Class B | Total | |||||||||||||||||
06/30/2024 | 321,953,435 | 117,037,105 | 438,990,540 | |||||||||||||||||
12/31/2023 | 285,153,435 | 117,037,105 | 402,190,540 |
Notes to the Unaudited interim condensed consolidated financial statement As of June 30, 2024 |
Company | 06/30/2024 | 12/31/2023 | ||||||||||||
Banco Inter (a) | 148,424 | 50,000 | ||||||||||||
Inter Holding Fin (b) | 143,870 | 25,781 | ||||||||||||
Inter & Co, Inc. | 68,813 | — | ||||||||||||
Inter Digital (c) | 3,398 | — | ||||||||||||
Inter Food (c) | 2,317 | 23,600 | ||||||||||||
Total | 366,822 | 99,381 |
Notes to the Unaudited interim condensed consolidated financial statement As of June 30, 2024 |
Quarter | Semester | |||||||||||||||||||||||||
06/30/2024 | 06/30/2023 | 06/30/2024 | 06/30/2023 | |||||||||||||||||||||||
Profit (loss) attributable to Owners of the company (In thousands of Reais) | 206,479 | 48,746 | 389,272 | 60,151 | ||||||||||||||||||||||
Average number of shares outstanding | 432,814,798 | 401,782,211 | 432,814,798 | 401,782,211 | ||||||||||||||||||||||
Basic earnings (loss) per share (R$) | 0.48 | 0.12 | 0.90 | 0.15 | ||||||||||||||||||||||
Diluted earnings (loss) per share (R$) | 0.47 | 0.12 | 0.89 | 0.15 |
Quarter | Semester | |||||||||||||||||||||||||
06/30/2024 | 06/30/2023 | 06/30/2024 | 06/30/2023 | |||||||||||||||||||||||
Interest income | ||||||||||||||||||||||||||
Credit card | 369,048 | 303,890 | 721,448 | 575,007 | ||||||||||||||||||||||
Real estate loans | 291,199 | 225,192 | 587,400 | 442,165 | ||||||||||||||||||||||
Personal loans | 204,785 | 296,813 | 479,911 | 504,496 | ||||||||||||||||||||||
Business loans | 152,218 | 120,750 | 276,857 | 245,016 | ||||||||||||||||||||||
Amounts due from financial institutions | 99,401 | 114,751 | 216,830 | 212,219 | ||||||||||||||||||||||
Prepayment of receivables | 53,645 | 59,977 | 113,307 | 124,783 | ||||||||||||||||||||||
Others | 2,119 | 29,732 | (5,807) | 60,346 | ||||||||||||||||||||||
Total | 1,172,415 | 1,151,105 | 2,389,946 | 2,164,032 | ||||||||||||||||||||||
Interest expenses | ||||||||||||||||||||||||||
Term deposits | (447,291) | (382,393) | (879,964) | (736,554) | ||||||||||||||||||||||
Funding in the open market | (238,004) | (260,418) | (486,180) | (532,113) | ||||||||||||||||||||||
Financial institutions deposits | (42,552) | (24,105) | (85,444) | (46,382) | ||||||||||||||||||||||
Saving | (24,599) | (22,937) | (48,052) | (45,749) | ||||||||||||||||||||||
Others | (20,197) | (2,353) | (35,250) | (4,179) | ||||||||||||||||||||||
Total | (772,643) | (692,206) | (1,534,890) | (1,364,977) |
Notes to the Unaudited interim condensed consolidated financial statement As of June 30, 2024 |
Quarter | Semester | |||||||||||||||||||||||||
06/30/2024 | 06/30/2023 | 06/30/2024 | 06/30/2023 | |||||||||||||||||||||||
Income from securities | 456,585 | 402,038 | 903,304 | 772,962 | ||||||||||||||||||||||
Fair value through other comprehensive income | 381,322 | 295,458 | 761,714 | 584,153 | ||||||||||||||||||||||
Fair value through profit or loss | 63,158 | 55,362 | 112,384 | 94,639 | ||||||||||||||||||||||
Amortized cost | 12,105 | 51,218 | 29,206 | 94,170 | ||||||||||||||||||||||
Income from Derivatives | 173,311 | (58,862) | 241,973 | (58,380) | ||||||||||||||||||||||
Future dolar contracts | (22,518) | 7,133 | (18,924) | 20,960 | ||||||||||||||||||||||
Forward contracts | 15,229 | (5,487) | 14,017 | (2,442) | ||||||||||||||||||||||
Futures contracts and swaps (a) | 180,600 | (60,508) | 246,880 | (76,898) | ||||||||||||||||||||||
Total | 629,896 | 343,176 | 1,145,277 | 714,582 |
Quarter | Semester | |||||||||||||||||||||||||
06/30/2024 | 06/30/2023 | 06/30/2024 | 06/30/2023 | |||||||||||||||||||||||
Interchange (a) | 254,701 | 185,608 | 496,592 | 360,537 | ||||||||||||||||||||||
Commission and brokerage fees | 189,250 | 116,633 | 335,317 | 249,285 | ||||||||||||||||||||||
Investments | 27,596 | 18,062 | 56,328 | 38,282 | ||||||||||||||||||||||
Banking and credit operations | 27,810 | 21,875 | 53,648 | 36,416 | ||||||||||||||||||||||
Other | 17,466 | 20,925 | 42,746 | 28,204 | ||||||||||||||||||||||
Inter Loop (b) | (28,632) | (6,574) | (58,718) | (6,574) | ||||||||||||||||||||||
Cashback expenses (c) | (91,045) | (58,005) | (154,427) | (125,273) | ||||||||||||||||||||||
Total | 397,145 | 298,524 | 771,485 | 580,877 |
Quarter | Semester | |||||||||||||||||||||||||
06/30/2024 | 06/30/2023 | 06/30/2024 | 06/30/2023 | |||||||||||||||||||||||
Performance fees (a) | 16,727 | 27,910 | 40,991 | 56,195 | ||||||||||||||||||||||
Revenue foreign exchange | 12,197 | 26,191 | 33,953 | 41,110 | ||||||||||||||||||||||
Capital gains | 5,534 | 6,149 | 8,789 | 9,087 | ||||||||||||||||||||||
Revenue from sale of goods | 4,450 | 6,729 | 8,765 | 10,017 | ||||||||||||||||||||||
Others | 45,820 | 14,179 | 82,187 | 30,626 | ||||||||||||||||||||||
Total | 84,728 | 81,158 | 174,685 | 147,035 |
Notes to the Unaudited interim condensed consolidated financial statement As of June 30, 2024 |
Quarter | Semester | |||||||||||||||||||||||||
06/30/2024 | 06/30/2023 | 06/30/2024 | 06/30/2023 | |||||||||||||||||||||||
Impairment expense for loans and advances to customers | (506,629) | (414,060) | (974,404) | (779,819) | ||||||||||||||||||||||
Recovery of written-off credits | 75,058 | 32,233 | 129,067 | 46,273 | ||||||||||||||||||||||
Others | 10,323 | (16,733) | 13,041 | (15,695) | ||||||||||||||||||||||
Total | (421,248) | (398,560) | (832,296) | (749,241) |
Quarter | Semester | |||||||||||||||||||||||||
06/30/2024 | 06/30/2023 | 06/30/2024 | 06/30/2023 | |||||||||||||||||||||||
Data processing and information technology | (172,654) | (199,733) | (380,099) | (408,742) | ||||||||||||||||||||||
Third party services and financial system services | (83,347) | (65,507) | (150,524) | (132,930) | ||||||||||||||||||||||
Advertisement and marketing | (48,967) | (21,095) | (83,068) | (41,142) | ||||||||||||||||||||||
Rent, condominium fee and property maintenance | (13,704) | (16,707) | (31,326) | (32,429) | ||||||||||||||||||||||
Provisions for contingencies | (11,920) | (6,413) | (21,454) | (16,641) | ||||||||||||||||||||||
Insurance expenses | (4,555) | (7,669) | (9,164) | (15,864) | ||||||||||||||||||||||
Portability expenses | (4,886) | (2,769) | (8,656) | (5,140) | ||||||||||||||||||||||
Others | (62,795) | (27,975) | (113,781) | (80,595) | ||||||||||||||||||||||
Total | (402,827) | (347,868) | (798,071) | (733,483) |
Quarter | Semester | |||||||||||||||||||||||||
06/30/2024 | 06/30/2023 | 06/30/2024 | 06/30/2023 | |||||||||||||||||||||||
Salaries | (104,747) | (110,969) | (207,152) | (209,155) | ||||||||||||||||||||||
Benefits | (65,313) | (50,800) | (119,422) | (86,340) | ||||||||||||||||||||||
Social security charges | (31,301) | (28,240) | (63,625) | (57,803) | ||||||||||||||||||||||
Others | (2,846) | 3,760 | (4,471) | (5,363) | ||||||||||||||||||||||
Total | (204,207) | (186,249) | (394,670) | (358,661) |
Quarter | Semester | |||||||||||||||||||||||||
06/30/2024 | 06/30/2023 | 06/30/2024 | 06/30/2023 | |||||||||||||||||||||||
PIS/COFINS | (76,117) | (58,544) | (144,444) | (114,446) | ||||||||||||||||||||||
ISSQN | (22,382) | (17,213) | (26,732) | (21,339) | ||||||||||||||||||||||
INSS | (1,982) | (972) | (5,536) | (1,997) | ||||||||||||||||||||||
Others | 1,064 | 4,266 | (9,036) | (3,552) | ||||||||||||||||||||||
Total | (99,418) | (72,463) | (185,749) | (141,334) |
Notes to the Unaudited interim condensed consolidated financial statement As of June 30, 2024 |
Quarter | Semester | |||||||||||||||||||||||||
06/30/2024 | 06/30/2023 | 06/30/2024 | 06/30/2023 | |||||||||||||||||||||||
Current income tax and social contribution expenses | ||||||||||||||||||||||||||
Current year | (116,956) | (61,705) | (204,879) | (90,030) | ||||||||||||||||||||||
Deferred income tax and social contribution benefits (expenses) | ||||||||||||||||||||||||||
Provision for impairment losses on loans and advances | 47,059 | 52,461 | 79,095 | 76,506 | ||||||||||||||||||||||
Provision for contingencies | 1,221 | (830) | 2,811 | 1,305 | ||||||||||||||||||||||
Adjustment of financial assets to fair value | (34,596) | (41,825) | (45,450) | (31,137) | ||||||||||||||||||||||
Other temporary differences | (2,145) | 8,961 | 24,259 | (414) | ||||||||||||||||||||||
Tax losses carried forward | 30,474 | (6,836) | (9,291) | 28,723 | ||||||||||||||||||||||
Hedge Operations | — | 33,647 | — | 17,239 | ||||||||||||||||||||||
Total deferred income tax and social contribution | 42,013 | 45,578 | 51,424 | 92,222 | ||||||||||||||||||||||
Total income tax | (74,943) | (16,127) | (153,455) | 2,192 |
Quarter | Semester | |||||||||||||||||||||||||||||||||||||||||||||||||
06/30/2024 | 06/30/2023 | 06/30/2024 | 06/30/2023 | |||||||||||||||||||||||||||||||||||||||||||||||
Income tax | Income tax | Income tax | Income tax | |||||||||||||||||||||||||||||||||||||||||||||||
Profit before tax | 297,608 | 80,299 | 571,340 | 86,196 | ||||||||||||||||||||||||||||||||||||||||||||||
Tax average (a) | 45 | % | (133,924) | 45 | % | (36,134) | 45 | % | (257,103) | 45 | % | (38,788) | ||||||||||||||||||||||||||||||||||||||
Tax effect of | ||||||||||||||||||||||||||||||||||||||||||||||||||
Interest on capital distribution | 13,600 | — | 30,608 | — | ||||||||||||||||||||||||||||||||||||||||||||||
Non-taxable income (non-deductible expenses) net | 44,628 | (446) | 49,689 | 276 | ||||||||||||||||||||||||||||||||||||||||||||||
Tax incentives | (771) | — | — | — | ||||||||||||||||||||||||||||||||||||||||||||||
Subsidiaries not subject to real profit taxation | 7,380 | 1,256 | 17,618 | 21,507 | ||||||||||||||||||||||||||||||||||||||||||||||
Others | (5,856) | 19,197 | 5,733 | 19,197 | ||||||||||||||||||||||||||||||||||||||||||||||
Total income tax | (74,943) | (16,127) | (153,455) | 2,192 | ||||||||||||||||||||||||||||||||||||||||||||||
Effective tax rate | (25)% | (20)% | (27)% | 3% | ||||||||||||||||||||||||||||||||||||||||||||||
Total deferred income tax and social contribution | 42,013 | (44,452) | 51,424 | 2,192 | ||||||||||||||||||||||||||||||||||||||||||||||
Total income tax and social contribution expenses | (116,956) | 28,325 | (204,879) | — |
Notes to the Unaudited interim condensed consolidated financial statement As of June 30, 2024 |
12/31/2023 | Constitution | Realization | 06/30/2024 | |||||||||||||||||||||||
Deferred tax assets | ||||||||||||||||||||||||||
Provision for impairment losses on loans and advances | 630,817 | 400,969 | (321,874) | 709,912 | ||||||||||||||||||||||
Adjustment of financial assets to fair value | 137,729 | 236,148 | (125,636) | 248,241 | ||||||||||||||||||||||
Tax losses carried forward | 164,831 | 37,238 | (45,992) | 156,077 | ||||||||||||||||||||||
Other temporary differences | 82,438 | 77,755 | (71,679) | 88,514 | ||||||||||||||||||||||
Provision for contingencies | 17,720 | 10,219 | (7,408) | 20,531 | ||||||||||||||||||||||
Subtotal | 1,033,535 | 762,329 | (577,599) | 1,218,265 | ||||||||||||||||||||||
Deferred tax liabilities | ||||||||||||||||||||||||||
Capital gains from assets in the business combination | (4,637) | — | 2,015 | (2,622) | ||||||||||||||||||||||
Hedge Accounting | (27,902) | — | 27,929 | 27 | ||||||||||||||||||||||
Earn-out | — | (27,045) | — | (27,045) | ||||||||||||||||||||||
Subtotal | (32,539) | (27,045) | 29,944 | (29,640) | ||||||||||||||||||||||
Total net deferred tax assets (liabilities) (a) | 1,000,996 | 735,284 | (547,655) | 1,188,625 |
12/31/2022 | Constitution | Realization | 06/30/2023 | |||||||||||||||||||||||
Deferred tax assets | ||||||||||||||||||||||||||
Provision for impairment losses on loans and advances | 407,766 | 344,881 | (268,375) | 484,272 | ||||||||||||||||||||||
Provision for contingencies | 12,664 | 8,932 | (7,627) | 13,969 | ||||||||||||||||||||||
Adjustment of financial assets to fair value | 312,159 | 104,717 | (231,076) | 185,800 | ||||||||||||||||||||||
Other temporary differences | 33,668 | 26,659 | (26,268) | 34,059 | ||||||||||||||||||||||
Tax losses carried forward | 202,184 | 32,798 | (21,585) | 213,397 | ||||||||||||||||||||||
Provision for expected loss on financial instruments | 9,707 | — | (805) | 8,902 | ||||||||||||||||||||||
Subtotal | 978,148 | 517,987 | (555,736) | 940,399 | ||||||||||||||||||||||
Deferred tax liabilities | ||||||||||||||||||||||||||
Others | (30,073) | (6,290) | 3,693 | (32,670) | ||||||||||||||||||||||
Subtotal | (30,073) | (6,290) | 3,693 | (32,670) | ||||||||||||||||||||||
Total net deferred tax assets (liabilities) (a) | 948,075 | 511,697 | (552,043) | 907,729 |
Notes to the Unaudited interim condensed consolidated financial statement As of June 30, 2024 |
Grant Date | Final strike date | Options (shares INTR) | Vesting | Average strike price | Participants | |||||||||||||||||||||||||||
02/15/2018 | 02/15/2025 | 5,452,464 | Up to 5 years | R$1.80 | Officers, managers and key employees | |||||||||||||||||||||||||||
07/09/2020 | 07/09/2027 | 3,182,250 | Up to 5 years | R$21.50 | Officers, managers and key employees | |||||||||||||||||||||||||||
01/31/2022 | 12/31/2028 | 3,250,000 | Up to 5 years | R$15.50 | Officers, managers and key employees |
Grant Date | 12/31/2023 | Granted | Expired/Cancelled | Exercised | 06/30/2024 | |||||||||||||||||||||||||||
2018 | 115,799 | — | — | 14,400 | 101,399 | |||||||||||||||||||||||||||
2020 | 2,519,138 | — | 4,125 | 11,475 | 2,503,538 | |||||||||||||||||||||||||||
2022 | 2,815,750 | — | 73,625 | 20,025 | 2,722,100 | |||||||||||||||||||||||||||
Total | 5,450,687 | — | 77,750 | 45,900 | 5,327,037 | |||||||||||||||||||||||||||
Weighted average price of the shares | R$ | 17.98 | R$ | — | R$ | 15.82 | R$ | 12.70 | R$ | 18.06 |
Grant Date | 12/31/2022 | Granted | Expired/Cancelled | Exercised | 12/31/2023 | |||||||||||||||||||||||||||
2018 | 135,599 | — | — | 19,800 | 115,799 | |||||||||||||||||||||||||||
2020 | 2,829,225 | — | 309,412 | 675 | 2,519,138 | |||||||||||||||||||||||||||
2022 | 2,838,500 | 50,000 | 69,000 | 3,750 | 2,815,750 | |||||||||||||||||||||||||||
Total | 5,803,324 | 50,000 | 378,412 | 24,225 | 5,450,687 | |||||||||||||||||||||||||||
Weighted average price of the shares | R$ | 18.15 | R$ | 15.50 | R$ | 20.41 | R$ | 4.47 | R$ | 17.98 |
2018 | 2020 | |||||||||||||
Strike price | 1.80 | 21.50 | ||||||||||||
Risk-free rate | 9.97 | % | 9.98 | % | ||||||||||
Duration of the strike (years) | 7 | 7 | ||||||||||||
Expected annualized volatility | 64.28 | % | 64.28 | % | ||||||||||
Fair value of the option at the grant/share date: | 0.05 | 0.05 |
Notes to the Unaudited interim condensed consolidated financial statement As of June 30, 2024 |
2022 | ||||||||
Strike price | 15.50 | |||||||
Risk-free rate | 11.45 | % | ||||||
Duration of the strike (years) | 7 | |||||||
Expected annualized volatility | 38.81 | % | ||||||
Weighted fair value of the option at the grant/share date: | 4.08 |
Grant Date | Options | Vesting | Average strike price (a) | Participants | Final exercise date | |||||||||||||||||||||||||||
2022 | 489,386 | Up 3 years | R$ 10.67 for class A shares | Key Executives | 12/30/2024 |
Grant Date | Shares | Participants | Final exercise date | |||||||||||||||||
2023 | 643,500 | Key Executives | 12/30/2024 |
Grant Date | 12/31/2023 | Granted Options | Expired/Cancelled | Exercised | 6/30/2024 | |||||||||||||||||||||||||||
2022 | 489,386 | — | — | — | 489,386 | |||||||||||||||||||||||||||
Total | 489,386 | — | — | — | 489,386 | |||||||||||||||||||||||||||
Weighted average price of the shares | R$ | 9.30 | R$ | — | R$ | — | R$ | — | R$ | 10.67 |
Notes to the Unaudited interim condensed consolidated financial statement As of June 30, 2024 |
Grant Date | 12/31/2022 | Granted Options | Expired/Cancelled | Exercised | 12/31/2023 | |||||||||||||||||||||||||||
2022 | 489,386 | — | — | — | 489,386 | |||||||||||||||||||||||||||
Total | — | — | — | — | 489,386 | |||||||||||||||||||||||||||
Weighted average price of the shares | R$ | 9.30 | R$ | — | R$ | — | R$ | — | R$ | 9.30 |
Grant Date | 12/31/2023 | Granted Shares | Expired/Cancelled | Put option exercise | 6/30/2024 | |||||||||||||||||||||||||||
2022 | 482,625 | — | — | 199,942 | 282,683 | |||||||||||||||||||||||||||
Total | 482,625 | — | — | 199,942 | 282,683 |
Grant Date | 12/31/2022 | Granted Shares | Expired/Cancelled | Put option exercise | 12/31/2023 | |||||||||||||||||||||||||||
2022 | 643,500 | — | — | 160,875 | 482,625 | |||||||||||||||||||||||||||
Total | 643,500 | — | — | 160,875 | 482,625 |
Notes to the Unaudited interim condensed consolidated financial statement As of June 30, 2024 |
06/30/2024 | ||||||||||||||||||||||||||||||||||||||
Date of grant | Exercise rate per vesting | Fair value of share (in R$) | Remaining term of the vesting period (in years) | Vesting period (years) | Total granted | Total not vested yet | ||||||||||||||||||||||||||||||||
06/01/2023 | 25% | R$14.15 | 3.5 | 4.0 | 2,140,500 | 1,521,625 | ||||||||||||||||||||||||||||||||
11/01/2023 | 25% | R$22.99 | 4.0 | 4.0 | 15,000 | 15,000 | ||||||||||||||||||||||||||||||||
02/01/2024 | 25% | R$25.22 | 4.0 | 4.0 | 10,000 | 10,000 | ||||||||||||||||||||||||||||||||
04/01/2024 | 25% | R$29.11 | 4.0 | 4.0 | 120,000 | 110,000 | ||||||||||||||||||||||||||||||||
04/26/2024 | 25% | R$26.27 | 3.0 | 4.0 | 1,795,000 | 1,776,250 | ||||||||||||||||||||||||||||||||
06/04/2024 | 25% | R$30.35 | 4.0 | 4.0 | 60,000 | 60,000 | ||||||||||||||||||||||||||||||||
Total | 4,140,500 | 3,492,875 |
12/31/2023 | ||||||||||||||||||||||||||||||||||||||
Date of grant | Exercise rate per vesting | Fair value of share (in R$) | Remaining term of the vesting period (in years) | Vesting period (years) | Total granted | Total not vested yet | ||||||||||||||||||||||||||||||||
06/01/2023 | 25% | R$14.15 | 3.5 | 4.0 | 2,140,500 | 1,586,625 | ||||||||||||||||||||||||||||||||
11/01/2023 | 25% | R$22.99 | 4.0 | 4.0 | 15,000 | 15,000 | ||||||||||||||||||||||||||||||||
Total | 2,155,500 | 1,601,625 |
Notes to the Unaudited interim condensed consolidated financial statement As of June 30, 2024 |
Parent Company (a) | Associates (b) | Key management personnel (c) | Other related parties (d) | Total | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
06/30/2024 | 12/31/2023 | 06/30/2024 | 12/31/2023 | 06/30/2024 | 12/31/2023 | 06/30/2024 | 12/31/2023 | 06/30/2024 | 12/31/2023 | ||||||||||||||||||||||||||||||||||||||||||||||||||
Assets | — | 3,839 | 1,153,011 | 1,470,694 | 16,100 | 16,403 | 779,070 | 620,131 | 1,948,181 | 2,111,067 | |||||||||||||||||||||||||||||||||||||||||||||||||
Loans and advances to customers | — | 3,839 | — | — | 16,100 | 16,403 | 779,070 | 620,131 | 795,170 | 640,373 | |||||||||||||||||||||||||||||||||||||||||||||||||
Amounts due from financial institutions | — | — | 1,153,011 | 1,470,694 | — | — | — | — | 1,153,011 | 1,470,694 | |||||||||||||||||||||||||||||||||||||||||||||||||
Liabilities | — | (5,261) | (733) | (9) | (22,573) | (22,391) | (185,218) | (250,608) | (208,524) | (278,269) | |||||||||||||||||||||||||||||||||||||||||||||||||
Liabilities with customers - Demand deposits | — | — | — | — | (4) | (406) | (48,788) | (47,091) | (48,792) | (47,497) | |||||||||||||||||||||||||||||||||||||||||||||||||
Liabilities with customers - Term deposits | — | (5,261) | (733) | (9) | (22,569) | (21,985) | (136,430) | (203,517) | (159,732) | (230,772) |
Parent Company (a) | Associates (b) | Key management personnel (c) | Other related parties (d) | Total | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
06/30/2024 | 06/30/2023 | 06/30/2024 | 06/30/2023 | 06/30/2024 | 06/30/2023 | 06/30/2024 | 06/30/2023 | 06/30/2024 | 06/30/2023 | ||||||||||||||||||||||||||||||||||||||||||||||||||
Profit/ (loss) | (1) | (1,303) | 1,482 | (219) | (13,580) | (637) | (14,963) | 3,556 | (27,062) | 1,397 | |||||||||||||||||||||||||||||||||||||||||||||||||
Interest income | — | — | 1,482 | — | 62 | 891 | 1,638 | 11,149 | 3,182 | 12,040 | |||||||||||||||||||||||||||||||||||||||||||||||||
Interest expenses | — | (1,302) | — | (57) | (955) | (1,380) | (5,122) | (4,604) | (6,077) | (7,343) | |||||||||||||||||||||||||||||||||||||||||||||||||
Other administrative expenses | (1) | (1) | — | (162) | (12,687) | (148) | (11,479) | (2,989) | (24,167) | (3,300) |
Notes to the Unaudited interim condensed consolidated financial statement As of June 30, 2024 |
1 Year Inter Chart |
1 Month Inter Chart |
It looks like you are not logged in. Click the button below to log in and keep track of your recent history.
Support: +44 (0) 203 8794 460 | support@advfn.com
By accessing the services available at ADVFN you are agreeing to be bound by ADVFN's Terms & Conditions