Unaudited Condensed consolidated interim financial statements
as of for the three-month period ended
March 31, 2023
|
Contents | ||
Management report |
2 | |
Report of the independent auditors on the condensed consolidated interim financial statements |
4 | |
Consolidated balance sheets |
6 | |
Consolidated statements of income |
7 | |
Consolidated statements of comprehensive income |
8 | |
Consolidated statements of cash flows |
9 | |
Consolidated statements of changes in equity |
10 | |
Consolidated statements of added value |
11 | |
Notes to the condensed consolidated interim financial statements |
12 | |
Note 1. |
Activity and structure of Inter & Co, Inc. and its subsidiaries |
12 |
Note 2 |
Basis for preparation |
13 |
Note 3 |
Changes to significant accounting policies |
13 |
Note 4 |
Significant accounting policies |
14 |
Note 5 |
Operating segments |
18 |
Note 6 |
Financial risk management |
21 |
Note 7 |
Fair values of financial instruments |
27 |
Note 8 |
Cash and cash equivalents |
30 |
Note 9 |
Amounts due from financial institutions |
30 |
Note 10 |
Securities |
30 |
Note 11 |
Derivative financial instruments |
32 |
Note 12 |
Loans and advances to customers |
33 |
Note 13 |
Non-current assets held for sale |
37 |
Note 14 |
Equity accounted investees |
37 |
Note 15 |
Property and equipment |
37 |
Note 16 |
Intangible assets |
39 |
Note 17 |
Other assets |
40 |
Note 18 |
Liabilities with financial institutions |
40 |
Note 19 |
Liabilities with customers |
40 |
Note 20 |
Securities issued |
41 |
Note 21 |
Borrowing and onlending |
41 |
Note 22 |
Tax liabilities |
41 |
Note 23 |
Provisions and contingent liabilities |
41 |
Note 24 |
Other liabilities |
43 |
Note 25 |
Equity |
44 |
Note 26 |
Net interest income |
45 |
Note 27 |
Net result from services and commissions |
46 |
Note 28 |
Other revenues |
46 |
Note 29 |
Impairment losses on financial assets |
46 |
Note 30 |
Personnel expenses |
46 |
Note 31 |
Other administrative expenses |
47 |
Note 32 |
Current and deferred income tax and social contribution |
47 |
Note 33 |
Share-based payment |
49 |
Note 34 |
Transactions with related parties |
51 |
Note 35 |
Subsequent events |
54 |
Unaudited Condensed consolidated interim financial statements
as of for the three-month period ended
March 31, 2023
|
Unaudited Condensed consolidated interim financial statements
as of for the three-month period ended
March 31, 2023
|
KPMG Auditores Independentes Ltda.
Rua Paraíba, 550 - 12º andar - Bairro Funcionários
30130-141 - Belo Horizonte/MG - Brazil
Caixa Postal 3310 - CEP 30130-970 - Belo Horizonte/MG - Brazil
Telephone number +55 (31) 2128-5700
kpmg.com.br
|
Inter & Co, Inc.
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. |
Other issues
|
CRC SP 014428/O-6 F-MG
Jonas Moreira Salles
Accountant CRC SP-295315/O-4
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. |
Consolidated interim balance sheets As of March 31, 2023 and December 31, 2022 (Amounts in thousands of Brazilian reais) |
Note | 03/31/2023 | 12/31/2022 | |
Assets | |||
Cash and cash equivalents | 8 | 1,791,707 | 1,331,648 |
Amounts due from financial institutions | 9 | 3,770,074 | 4,258,856 |
Compulsory deposits at Central Bank of Brazil | 2,993,616 | 2,854,778 | |
Securities | 10 | 12,535,351 | 12,448,565 |
Derivative financial assets | 11 | 1,122 | - |
Loans and advances to customers, net of provisions for expected loss | 12 | 22,371,167 | 21,379,916 |
Non-current assets held for sale | 13 | 178,413 | 166,943 |
Equity accounted investees | 14 | 70,820 | 72,090 |
Property and equipment | 15 | 180,923 | 188,019 |
Intangible assets | 16 | 1,274,423 | 1,238,629 |
Deferred tax assets | 32 | 1,008,370 | 978,148 |
Other assets | 17 | 1,525,108 | 1,425,508 |
Total assets | 47,701,094 | 46,343,100 | |
Liabilities | |||
Liabilities with financial and similar institutions | 18 | 8,216,538 | 7,906,897 |
Liabilities with customers | 19 | 24,182,006 | 23,642,804 |
Securities issued | 20 | 6,640,557 | 6,202,165 |
Derivative financial liabilities | 11 | 32,614 | 37,768 |
Borrowing and onlending | 21 | 36,632 | 36,448 |
Tax liabilities | 22 | 154,341 | 166,865 |
Income tax and social contribution | 93,253 | 114,493 | |
Other tax liabilities | 61,088 | 52,372 | |
Provisions | 23 | 63,213 | 57,449 |
Deferred tax liabilities | 32 | 29,638 | 30,073 |
Other liabilities | 24 | 1,205,649 | 1,173,527 |
Total liabilities | 40,561,188 | 39,253,996 | |
Equity | |||
Share capital | 25a | 13 | 13 |
Reserves | 25b | 7,855,472 | 7,817,670 |
Other comprehensive income | 25c | (808,110) | (825,301) |
Treasury shares | 25h | (16,409) | - |
Equity attributable to owners of the Company | 7,030,966 | 6,992,382 | |
Non-controlling interest | 25f | 108,940 | 96,722 |
Total equity | 7,139,906 | 7,089,104 | |
Total liabilities and equity | 47,701,094 | 46,343,100 |
Consolidated interim income statements
for the quarters ended March 31, 2023 and 2022
(Amounts in thousands of Brazilian reais)
|
Note | 03/31/2023 | 03/31/2022 | |
Interest income | 26 | 1,012,927 | 521,160 |
Interest expenses | 26 | (672,771) | (336,771) |
Income from securities | 10 | 370,924 | 348,013 |
Net interest income | 711,080 | 532,402 | |
Revenues from services and commissions | 282,353 | 206,219 | |
Expenses from services and commissions | (35,678) | (28,516) | |
Net result from services and commissions | 27 | 246,675 | 177,703 |
Net gains / (losses) from derivatives | 482 | 11,009 | |
Other revenues | 28 | 65,877 | 112,407 |
Net revenues | 1,024,114 | 833,521 | |
Impairment losses on financial assets | 29 | (350,681) | (312,946) |
Personnel expenses | 30 | (172,412) | (145,120) |
Depreciation and amortization | 15 and 16 | (37,577) | (36,478) |
Tax expenses | (68,871) | (56,693) | |
Other administrative expenses | 31 | (385,615) | (376,806) |
Income before taxes and interests in associates | 8,958 | (94,522) | |
14 | |||
Income from equity interests in associates | (3,061) | (5,572) | |
Profit / (loss) before income tax | 5,897 | (100,094) | |
32 | |||
Current income tax and social contribution | 32 | (28,325) | (33,212) |
Deferred income tax and social contribution | 46,644 | 104,484 | |
Income tax | 18,319 | 71,272 | |
Profit / (loss) for the period | 24,216 | (28,822) | |
Profit (loss) attributable to: | |||
Owners of the Company | 11,405 | 3,272 | |
Non-controlling interest | 12,811 | (32,094) | |
Earnings (loss) per share (in Brazilian Reais - BRL) | |||
Basic earnings (loss) per share | 25e | 0.0284 | (0.0112) |
Diluted earnings (loss) per share | 25e | 0.0281 | (0.0112) |
Consolidated interim statements of comprehensive income for the quarters ended March 31, 2023 and 2022 (Amounts in thousands of Brazilian reais) |
03/31/2023 | 03/31/2022 | |
Profit (loss) for the quarters | 24,216 | (28,822) |
Other comprehensive income | ||
Fair value of financial assets | 32,221 | (88,570) |
Related tax - financial assets | (14,500) | 39,857 |
Financial assets at fair value through other comprehensive income | 17,721 | (48,713) |
Current translation adjustment in foreign entities | (554) | (3,316) |
Others | 24 | - |
Total other comprehensive income that may be reclassified subsequently to the income statement | 17,191 | (52,029) |
Total comprehensive income for the quarters | 41,407 | (80,851) |
Allocation of comprehensive income | ||
To owners of the company | 28,596 | (48,757) |
To non-controlling interest | 12,811 | (32,094) |
Consolidated interim statements of cash flows
for the quarters ended March 31, 2023 and 2022
(Amounts in thousands of Brazilian reais)
|
03/31/2023 | 03/31/2022 | |
Operating activities | ||
Profit (loss) for the period | 24,216 | (28,822) |
Adjustments to profit (loss) | ||
Depreciation and amortization | 37,382 | 36,797 |
Result of equity interests in associates | 3,061 | 5,572 |
Impairment losses on financial assets | 350,681 | 312,946 |
Expenses with provisions | 10,226 | 2,417 |
Deferred income tax and social contribution | (46,644) | 104,484 |
Current income tax and social contribution | 28,325 | 33,212 |
Provisions/ (reversals) for deferred assets | (11,127) | 28,491 |
Other capital gains (losses) | (2,938) | (38,486) |
Provision for performance income | (28,285) | (40,734) |
Result of foreign exchange variation | 131 | (669) |
(Increase)/ decrease in: | ||
Compulsory deposits at Central Bank of Brazil | (138,838) | 37,714 |
Loans and advances to customers | (1,341,932) | (1,152,148) |
Amounts due from financial institutions | 488,782 | 244,604 |
Securities | 106,514 | (175,451) |
Derivative financial assets | (1,122) | 76,538 |
Non-current assets held for sale | (11,470) | (35,339) |
Other assets | (41,517) | (173,605) |
Increase/ (decrease) in: | ||
Liabilities with financial institutions | 309,641 | 576,380 |
Liabilities with customers | 539,202 | 624,575 |
Securities issued | 438,392 | 708,863 |
Derivative financial liabilities | (5,154) | 9,497 |
Borrowing and onlending | 991 | 7,931 |
Tax liabilities | (23,087) | 16,696 |
Provisions | (4,462) | 342 |
Other liabilities | 58,694 | (228,876) |
739,662 | 952,929 | |
Income tax paid | (17,762) | (25,819) |
Net cash from operating activities | 721,900 | 927,110 |
Cash flow from investing activities | ||
Acquisition of investments, net of cash acquired | (2,378) | (545,983) |
Acquisition of property and equipment | (2,704) | (32,393) |
Proceeds from sale of property and equipment | 7,248 | 7 |
Net acquisition of property and equipment from subsidiaries | - | (5,467) |
Acquisition of intangible assets | (70,765) | (80,383) |
Net acquisition of intangible assets from subsidiaries | - | (126,809) |
Acquisition of financial assets at FVOCI | (930,710) | (1,949,032) |
Proceeds from sale of financial assets at FVOCI | 743,716 | 2,657,740 |
Acquisition of financial assets at FVTPL | (17,106) | (146,622) |
Proceeds from sale of financial assets at FVTPL | 27,967 | 26,494 |
Net cash used in investing activities | (244,732) | (202,448) |
Cash flow from financing activities | ||
Repurchase of treasury shares | (16,409) | - |
Resources from non-controlling interest, including capital increase | (569) | (54,123) |
Net cash from financing activities | (16,978) | (54,123) |
(Decrease)/ Increase in cash and cash equivalents | 460,190 | 670,539 |
Cash and cash equivalents at the beginning of the period | 1,331,648 | 500,446 |
Effect of the exchange rate variation on cash and cash equivalents | (131) | 669 |
Cash and cash equivalents at March 31 | 1,791,707 | 1,171,654 |
Consolidated interim statements of changes in equity for the quarters ended March 31, 2023 and 2022 (Amounts in thousands of Brazilian reais) |
Share capital | Reserves | Other comprehensive income | Retained earnings / accumulated losses | Treasury shares | Equity attributable to owners of the Company | Non-controlling interest | Total equity | |
Balances at January 1, 2022 - Inter & Co, Inc. | 13 | 2,728,396 | (72,284) | - | - | 2,656,125 | 5,793,659 | 8,449,784 |
Profit (loss) for the quarter | - | - | - | 3,272 | - | 3,272 | (32,094) | (28,822) |
Proposed allocations: | ||||||||
Constitution/Reversion of reserves | - | 3,272 | - | (3,272) | - | - | - | - |
Net change in fair value - financial assets at FVTOCI | - | - | (9,157) | - | - | (9,157) | - | (9,157) |
Exchange rate change adjustment | - | - | (3,316) | - | - | (3,316) | - | (3,316) |
Resources from non-controlling interest, including capital decrease | - | (31,089) | - | - | - | (31,089) | (23,034) | (54,123) |
Balances at March 31, 2022 - Inter & Co, Inc. | 13 | 2,700,579 | (84,757) | - | - | 2,615,835 | 5,738,531 | 8,354,366 |
Balances at January 1, 2023 - Inter & Co, Inc. | 13 | 7,817,670 | (825,301) | - | - | 6,992,382 | 96,722 | 7,089,104 |
Profit (loss) for the period | - | - | - | 11,405 | - | 11,405 | 12,811 | 24,216 |
Contributions and distributions | ||||||||
Constitution/Reversion of reserves | - | 11,405 | - | (11,405) | - | - | - | - |
Exchange rate change adjustment | - | - | (554) | - | - | (554) | - | (554) |
Net change in fair value - financial assets at FVOCI | - | - | 17,721 | - | - | 17,721 | - | 17,721 |
Reflex reserve | - | 26,397 | - | - | - | 26,397 | - | 26,397 |
(-) Repurchase of treasury shares | - | - | - | - | (16,409) | (16,409) | - | (16,409) |
Others | - | - | 24 | - | - | 24 | (593) | (569) |
Balances at March 31, 2023 - Inter & Co, Inc. | 13 | 7,855,472 | (808,110) | - | (16,409) | 7,030,966 | 108,940 | 7,139,906 |
Consolidated interim statements of added value for the quarters ended March 31, 2023 and 2022 (Amounts in thousands of Brazilian reais) |
Note | 03/31/2023 | 03/31/2022 | |
Revenues | 1,346,204 | 854,935 | |
Interest income | 1,384,333 | 880,182 | |
Provision of services, net | 246,675 | 177,703 | |
Impairment losses on financial assets | (350,681) | (312,946) | |
Other revenues | 65,877 | 109,996 | |
Expenses | (672,771) | (336,771) | |
Interest | (672,771) | (336,771) | |
Input from third parties | (372,890) | (274,828) | |
Materials, energy and others | (53,270) | (30,723) | |
Third-party services | (79,450) | (42,563) | |
Others | (240,170) | (201,542) | |
Telecommunications and data processing | (209,015) | (159,019) | |
Publicity and advertising | (31,155) | (42,523) | |
Gross added value | 300,543 | 243,336 | |
Deduction | (37,577) | (36,478) | |
Depreciation and amortization | (37,577) | (36,478) | |
Net added value produced by the company | 262,966 | 206,858 | |
Added value received in transfer | (3,061) | (5,572) | |
Income from equity interests in affiliates | (3,061) | (5,572) | |
Total added value to distribute | 259,905 | 201,286 | |
Distribution of added value | 259,905 | 201,286 | |
Personnel and tax | 149,418 | 124,540 | |
Remuneration | 111,492 | 101,118 | |
Benefits | 31,437 | 17,269 | |
FGTS | 6,489 | 6,153 | |
Taxes, contributions and fees | 74,143 | 95,167 | |
Federal | 62,996 | 85,044 | |
Municipal | 11,147 | 10,123 | |
State | 271 | - | |
Rent | 11,857 | 10,401 | |
Profit (losses) retained/reversed in the period | 25 | 11,405 | 3,272 |
Non-controlling interest | 25 | 12,811 | (32,094) |
Notes to the condensed consolidated interim financial statements
as of March 31, 2023
|
(Amounts in thousands of Brazilian reais)
Notes to the condensed consolidated interim financial statements
as of March 31, 2023
|
Notes to the condensed consolidated interim financial statements
as of March 31, 2023
|
Entity | Branch of Activity |
Common shares and/or quotas | Functional currency | Country | Share in the capital (%) | |||
03/31/2023 | 12/31/2022 | |||||||
Direct subsidiaries | ||||||||
Inter&Co Securities LLC | Holding Company | - | US$ | USA | 100.00 | % | 100.00 | % |
Inter&Co Participações Ltda. | Holding Company | 1,500,000 | BRL | Brazil | 100.00 | % | 100.00 | % |
INTRGLOBALEU Serviços Administrativos, LDA | Holding Company | - | EUR | Portugal | 100.00 | % | 100.00 | % |
Mortgage Holding, Inc | Holding Company | 50,000 | US$ | USA | 100.00 | % | - | % |
Branch of Activity |
Common shares and/or quotas | Functional currency | Country | Share in the capital (%) | ||||
Entity/Fund | 03/31/2023 | 12/31/2022 | ||||||
Indirect subsidiaries | ||||||||
Inter Holding Financeira S.A. | Holding Company | 401,159,540 | BRL | Brazil | 100.00 | % | 100.00 | % |
Banco Inter S.A. | Multiple Bank | 1,297,308,713 | BRL | Brazil | 100.00 | % | 100.00 | % |
Inter Distribuidora de Títulos e Valores Mobiliários Ltda. (e) | TVM Distributor | 25,000,000 | BRL | Brazil | 100.00 | % | 98.30 | % |
Inter Digital Corretora e Consultoria de Seguros Ltda. | Insurance broker | 59,750 | BRL | Brazil | 60.00 | % | 60.00 | % |
Inter Marketplace Ltda. | Marketplace | 5,000,000 | BRL | Brazil | 100.00 | % | 100.00 | % |
Inter Asset Holding S.A. | Asset management | 7,000,000 | BRL | Brazil | 70.00 | % | 70.00 | % |
Inter Titulos Fundo de Investimento | Investment Fund | 489,302 | BRL | Brazil | 98.30 | % | 98.30 | % |
BMA Inter Fundo De Investimento Em Direitos Creditórios Multissetorial | Investment Fund | 5,000,000 | BRL | Brazil | 87.40 | % | 90.70 | % |
TBI Fundo De Investimento Renda Fixa Credito Privado | Investment Fund | 388,157,511 | BRL | Brazil | 100.00 | % | 100.00 | % |
TBI Fundo De Investimento Crédito Privado Investimento Exterior | Investment Fund | 443,689,064 | BRL | Brazil | 100.00 | % | 100.00 | % |
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 (Usend) | Provision of services | 16,000,000 | US$ | USA | 100.00 | % | 100.00 | % |
Inter Asset Gestão de Recursos Ltda | Asset management | 30,680 | BRL | Brazil | 99.98 | % | 70.00 | % |
Inter Café Ltda. | Provision of services | 10,000 | BRL | Brazil | 100.00 | % | 100.00 | % |
Inter Boutiques Ltda. | Provision of services | 10,000 | 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. (d) | Provision of services | 1,000 | BRL | Brazil | 100.00 | % | 100.00 | % |
YellowFi Management, LLC | Provision of services | 50,000 | US$ | USA | 100.00 | % | - | |
YellowFi Mortgage, LLC | Provision of services | 50,000 | US$ | USA | 100.00 | % | - |
Notes to the condensed consolidated interim financial statements
as of March 31, 2023
|
In thousands of Brazilian reais | YellowFi Mortgage, LLC | YellowFi Management, LLC |
Cash | 1,990 | 939 |
Cash to be paid | - | 388 |
Total consideration transferred | 1,990 | 1,327 |
Notes to the condensed consolidated interim financial statements
as of March 31, 2023
|
In thousands of Brazilian reais | YellowFi Mortgage, LLC | YellowFi Management, LLC |
Assets | 879 | 238 |
Cash and cash equivalents | 860 | 3 |
Other assets | 19 | 235 |
Liabilities | (807) | (26) |
Borrowing and onlending | (807) | - |
Other liabilities | - | (26) |
Total net identifiable assets at fair value | 72 | 212 |
Goodwill on acquisition (a) | 1,918 | 1,114 |
Total consideration transferred | 1,990 | 1,326 |
In thousands of Brazilian reais | |
Cash | 671,704 |
Cash to be paid | 49,520 |
Total consideration transferred (a) | 721,224 |
Notes to the condensed consolidated interim financial statements
as of March 31, 2023
|
In thousands of Brazilian reais | |
Assets | 502,361 |
Cash and cash equivalents | 130,502 |
Property and equipment | 6,464 |
Accounts receivable | 209,772 |
Intangible assets | 155,623 |
Liabilities | (335,896) |
Borrowing and onlending | (2) |
Other liabilities | (303,213) |
Deferred tax liabilities | (32,682) |
Total net identifiable assets at fair value | 166,465 |
Goodwill on acquisition (a) | 554,759 |
Total consideration transferred | 721,224 |
Assets acquired | Valuation technique |
Intangible assets |
We estimated the fair value of software using the Relief-from-Royalty method, which derives from the income approach. For this, the following assessment criteria were applied:
Revenue attributable to software, income tax deduction, application of discount rate, determination of useful life, tax benefit of amortization.
To calculate the value of licenses, the With or Without methodology was used, by measuring the impact on cash flow during the process of acquiring operating licenses in the US market. It was estimated that the average time to obtain such operating permits is 1 year. In this way, a postponement of revenue levels was considered, in addition to the expenditure for obtaining and renewing licenses throughout the projected period.
|
Notes to the condensed consolidated interim financial statements
as of March 31, 2023
|
Notes to the condensed consolidated interim financial statements
as of March 31, 2023
|
03/31/2023 | ||||||||
Banking & Spending | Investments | Insurance Brokerage | Inter Shop & Commerce Plus | Total | Others | Eliminations | Consolidated | |
Interest income | 992,033 | 6,655 | - | - | 998,688 | 23,252 | (9,013) | 1,012,927 |
Interest expenses | (665,800) | (11,438) | - | (515) | (677,753) | (3,438) | 8,420 | (672,771) |
Income from securities | 370,958 | 9,541 | 589 | 4,870 | 385,958 | 6,830 | (21,864) | 370,924 |
Net interest income | 697,191 | 4,758 | 589 | 4,355 | 706,893 | 26,644 | (22,457) | 711,080 |
Revenues from services and commissions | 166,352 | 20,250 | 27,261 | 66,959 | 280,822 | 1,531 | - | 282,353 |
Expenses from services and commissions | (33,110) | - | - | - | (33,110) | (2,568) | - | (35,678) |
Net result from services and commissions | 133,242 | 20,250 | 27,261 | 66,959 | 247,712 | (1,037) | - | 246,675 |
Net gains / (losses) on derivatives | 518 | - | - | - | 518 | (36) | - | 482 |
Other revenues | 93,965 | 8,543 | 12,712 | 19,531 | 134,751 | 51,928 | (120,802) | 65,877 |
Revenues | 924,916 | 33,551 | 40,562 | 90,845 | 1,089,874 | 77,499 | (143,259) | 1,024,114 |
Impairment losses on financial assets | (345,921) | 317 | - | (4,827) | (350,431) | (250) | - | (350,681) |
Personnel expenses | (159,998) | (4,302) | (1,796) | (4,514) | (170,610) | (1,802) | - | (172,412) |
Depreciation and amortization | (34,578) | (711) | (238) | (2,007) | (37,534) | (43) | - | (37,577) |
Tax expenses | (54,768) | (2,177) | (3,823) | (7,918) | (68,686) | (185) | - | (68,871) |
Other administrative expenses | (352,251) | (11,379) | (10,791) | (7,765) | (382,186) | (3,250) | (179) | (385,615) |
Income before taxes and interests in associates | (22,600) | 15,299 | 23,914 | 63,814 | 80,427 | 71,969 | (143,438) | 8,958 |
Income from equity interests in associates | (3,061) | - | - | - | (3,061) | - | - | (3,061) |
Profit (loss) before taxes | (25,661) | 15,299 | 23,914 | 63,814 | 77,366 | 71,969 | (143,438) | 5,897 |
Current income tax and social contribution | - | (5,259) | (9,688) | (13,340) | (28,287) | (38) | - | (28,325) |
Deferred income tax and social contribution | 41,566 | 799 | 1,563 | 1,641 | 45,569 | 1,075 | - | 46,644 |
Income Tax | 41,566 | (4,460) | (8,125) | (11,699) | 17,282 | 1,037 | - | 18,319 |
Profit / (loss) for the period | 15,905 | 10,839 | 15,789 | 52,115 | 94,648 | 73,006 | (143,438) | 24,216 |
Total assets | 47,963,471 | 641,651 | 145,386 | 507,602 | 49,258,110 | 15,366,441 | (16,923,457) | 47,701,094 |
Total liabilities | 40,718,917 | 552,142 | 74,186 | 142,627 | 41,487,872 | 237,227 | (1,163,911) | 40,561,188 |
Total equity | 7,244,554 | 89,509 | 71,200 | 364,975 | 7,770,238 | 15,129,214 | (15,759,546) | 7,139,906 |
Notes to the condensed consolidated interim financial statements
as of March 31, 2023
|
03/31/2022 | ||||||||
Banking & Spending | Investments | Insurance Brokerage | Inter Shop & Commerce Plus | Total | Others | Eliminations | Consolidated | |
Interest income | 505,566 | 747 | - | 1 | 506,314 | 17,233 | (2,387) | 521,160 |
Interest expenses | (336,831) | (2,461) | - | - | (339,292) | - | 2,521 | (336,771) |
Income from securities | 344,818 | 5,820 | 1,997 | 1,621 | 354,256 | 15,211 | (21,454) | 348,013 |
Net interest income | 513,553 | 4,106 | 1,997 | 1,622 | 521,278 | 32,444 | (21,320) | 532,402 |
Revenues from services and commissions | 89,461 | 20,402 | 18,475 | 75,377 | 203,715 | 2,504 | - | 206,219 |
Expenses from services and commissions | (27,627) | - | - | (4) | (27,631) | (885) | - | (28,516) |
Net result from services and commissions | 61,834 | 20,402 | 18,475 | 75,373 | 176,084 | 1,619 | - | 177,703 |
Net gains / (losses) on derivatives | 17,511 | - | - | - | 17,511 | (6,502) | - | 11,009 |
Other revenues | 147,728 | 7,262 | 9,222 | 10,675 | 174,887 | 148 | (62,628) | 112,407 |
Revenues | 740,626 | 31,770 | 29,694 | 87,670 | 889,760 | 27,709 | (83,948) | 833,521 |
Impairment losses on financial assets | (313,503) | 567 | - | - | (312,936) | (10) | - | (312,946) |
Personnel expenses | (134,163) | (3,390) | (2,079) | (4,291) | (143,923) | (1,197) | - | (145,120) |
Depreciation and amortization | (34,985) | (699) | (116) | (650) | (36,450) | (28) | - | (36,478) |
Tax expenses | (38,848) | (2,137) | (3,340) | (11,740) | (56,065) | (628) | - | (56,693) |
Other administrative expenses | (357,393) | (7,908) | (2,641) | (5,542) | (373,484) | (3,876) | 554 | (376,806) |
Income before taxes and interests in associates | (138,266) | 18,203 | 21,518 | 65,447 | (33,098) | 21,970 | (83,394) | (94,522) |
Income from equity interests in associates | (5,572) | - | - | - | (5,572) | 8,735 | (8,735) | (5,572) |
Profit (loss) before taxes | (143,838) | 18,203 | 21,518 | 65,447 | (38,670) | 30,705 | (92,129) | (100,094) |
Current income tax and social contribution | - | (7,368) | (8,100) | (17,453) | (32,921) | (291) | - | (33,212) |
Deferred income tax and social contribution | 103,691 | 3 | 790 | - | 104,484 | - | - | 104,484 |
Income Tax | 103,691 | (7,365) | (7,310) | (17,453) | 71,563 | (291) | - | 71,272 |
Profit / (loss) for the period | (40,147) | 10,838 | 14,208 | 47,994 | 32,893 | 30,414 | (92,129) | (28,822) |
Total assets | 46,473,673 | 464,654 | 148,411 | 490,752 | 47,577,490 | 22,199,379 | (23,433,769) | 46,343,100 |
Total liabilities | 39,353,463 | 380,246 | 93,001 | 183,568 | 40,010,278 | 159,782 | (916,064) | 39,253,996 |
Total equity | 7,120,210 | 84,408 | 55,410 | 307,184 | 7,567,212 | 22,039,597 | (22,517,705) | 7,089,104 |
Notes to the condensed consolidated interim financial statements
as of March 31, 2023
|
Notes to the condensed consolidated interim financial statements
as of March 31, 2023
|
03/31/2023 | 12/31/2022 | |
Lower than 30% | 679,176 | 693,322 |
31 - 50% | 1,794,943 | 1,689,190 |
51 - 70% | 2,356,428 | 2,308,021 |
71 - 90% | 1,728,000 | 1,503,703 |
Higher than 90% | 58,255 | 57,577 |
6,616,802 | 6,251,813 |
03/31/2023 | |||||
Note | Up to 3 months | 3 months Up to 1 year | Above 1 year | Total | |
Financial assets | |||||
Cash and cash equivalents | 8 | 1,791,707 | - | - | 1,791,707 |
Compulsory deposits at Central Bank of Brazil | 2,993,616 | - | - | 2,993,616 | |
Amounts due from financial institutions | 9 | 3,770,074 | - | - | 3,770,074 |
Securities | 10 | 636,676 | 354,225 | 11,544,450 | 12,535,351 |
Derivative financial assets | 11 | 1,122 | - | - | 1,122 |
Loans and advances to customers | 12 | 6,059,991 | 6,239,118 | 11,533,765 | 23,832,874 |
Other assets | 17 | - | - | 90,256 | 90,256 |
Total financial assets | 15,253,186 | 6,593,343 | 23,168,471 | 45,015,000 | |
Financial liabilities | |||||
Liabilities with financial and similar institutions | 18 | 8,216,538 | - | - | 8,216,538 |
Liabilities with customers | 19 | 13,258,743 | 1,197,857 | 9,725,406 | 24,182,006 |
Securities issued | 20 | 882,691 | 450,582 | 5,307,284 | 6,640,557 |
Derivative financial liabilities | 11 | - | - | 32,614 | 32,614 |
Borrowing and onlending | 21 | 6,013 | 3,019 | 27,600 | 36,632 |
Total financial liabilities | 22,363,985 | 1,651,458 | 15,092,904 | 39,108,347 |
Notes to the condensed consolidated interim financial statements
as of March 31, 2023
|
12/31/2022 | |||||
Note | Up to 3 months | 3 months Up to 1 year | Above 1 year | Total | |
Financial assets | |||||
Cash and cash equivalents | 8 | 1,331,648 | - | - | 1,331,648 |
Compulsory deposits at Central Bank of Brazil | 2,854,778 | - | - | 2,854,778 | |
Amounts due from financial institutions | 9 | 4,258,856 | - | - | 4,258,856 |
Securities | 10 | 666,788 | 272,489 | 11,509,288 | 12,448,565 |
Loans and advances to customers | 12 | 6,199,963 | 5,916,020 | 10,582,345 | 22,698,328 |
Other assets | 17 | - | - | 87,318 | 87,318 |
Total financial assets | 15,312,033 | 6,188,509 | 22,178,951 | 43,679,493 | |
Financial liabilities | |||||
Liabilities with financial and similar institutions | 18 | 7,906,897 | - | - | 7,906,897 |
Liabilities with customers | 19 | 14,873,030 | 849,420 | 7,920,354 | 23,642,804 |
Securities issued | 20 | 1,149,070 | 421,032 | 4,632,063 | 6,202,165 |
Derivative financial instruments | 11 | - | - | 37,768 | 37,768 |
Borrowing and onlending | 21 | 4,988 | 4,138 | 27,323 | 36,448 |
Total financial liabilities | 23,933,985 | 1,274,590 | 12,617,508 | 37,826,082 |
Notes to the condensed consolidated interim financial statements
as of March 31, 2023
|
03/31/2023 | |||
Current | Non-current | Total | |
Assets | |||
Cash and cash equivalents | 1,791,707 | - | 1,791,707 |
Amounts due from financial institutions | 3,770,074 | - | 3,770,074 |
Compulsory deposits at Central Bank of Brazil | 2,993,616 | - | 2,993,616 |
Securities | 990,901 | 11,544,450 | 12,535,351 |
Derivative financial assets | 1,122 | - | 1,122 |
Loans and advances to customers, net of provisions for expected loss | 11,220,982 | 11,150,185 | 22,371,167 |
Other assets | - | 90,256 | 90,256 |
Total assets | 20,768,402 | 22,784,891 | 43,553,293 |
Liabilities | |||
Liabilities with financial institutions | 8,216,538 | - | 8,216,538 |
Liabilities with customers | 14,456,600 | 9,725,406 | 24,182,006 |
Securities issued | 1,333,273 | 5,307,284 | 6,640,557 |
Derivative financial liabilities | - | 32,614 | 32,614 |
Borrowing and onlending | 9,032 | 27,600 | 36,632 |
Total liabilities | 24,015,443 | 15,092,904 | 39,108,347 |
12/31/2022 | |||
Current | Non-current | Total | |
Assets | |||
Cash and cash equivalents | 1,331,648 | - | 1,331,648 |
Amounts due from financial institutions | 4,258,856 | - | 4,258,856 |
Compulsory deposits at Central Bank of Brazil | 2,854,778 | - | 2,854,778 |
Securities | 939,277 | 11,509,288 | 12,448,565 |
Loans and advances to customers, net of provisions for expected loss | 11,159,852 | 10,220,066 | 21,379,916 |
Other assets | - | 87,318 | 87,318 |
Total assets | 20,544,411 | 21,816,672 | 42,361,081 |
Liabilities | |||
Liabilities with financial institutions | 7,906,897 | - | 7,906,897 |
Liabilities with customers | 15,722,450 | 7,920,354 | 23,642,804 |
Securities issued | 1,570,102 | 4,632,063 | 6,202,165 |
Derivative financial liabilities | - | 37,768 | 37,768 |
Borrowing and onlending | 9,126 | 27,323 | 36,448 |
Total liabilities | 25,208,575 | 12,617,508 | 37,826,082 |
Notes to the condensed consolidated interim financial statements
as of March 31, 2023
|
R$ thousand | 03/31/2023 | 12/31/2022 |
Risk factor | VaR 21 days | VaR 21 days |
Price index coupons | 670 | 4,133 |
Pre fixed interest rate | 1,077 | 541 |
Foreign currency coupons | 540 | 883 |
Foreign currencies | 1,082 | 624 |
Share price | 329 | 528 |
Subtotal | 3,698 | 6,709 |
Diversification effects (correlation) | 2,004 | 1,958 |
Value-at-Risk | 1,694 | 4,751 |
R$ thousand | 03/31/2023 | 12/31/2022 |
Risk factor | VaR 21 days | VaR 21 days |
Price index coupons | 199,609 | 234,172 |
Interest rate coupons | 49,206 | 77,448 |
Pre fixed interest rate | 43,616 | 55,003 |
Others | 12,207 | 1,398 |
Subtotal | 304,638 | 368,021 |
Diversification effects (correlation) | 42,073 | 30,767 |
Value-at-Risk | 262,565 | 337,254 |
Notes to the condensed consolidated interim financial statements
as of March 31, 2023
|
Exposures | R$ thousand | ||||||
Banking and Trading book | Scenarios | 03/31/2023 | |||||
Risk factor | Risk of variation in: | Rate variation in scenario 1 | Scenario I | Rate variation in scenario 2 | Scenario II | Rate variation in scenario 3 | Scenario III |
IPCA coupon | Price index coupon | increase | (3,205) | increase | (429,501) | increase | (799,900) |
IGP-M coupon | Price index coupon | increase | (19) | increase | (2,687) | increase | (5,128) |
Pre-fixed rate | Pre-fixed rate | increase | (446) | increase | (140,576) | increase | (298,016) |
TR coupon | Interest rate coupon | increase | (872) | increase | (195,357) | increase | (345,814) |
Exposures | R$ thousand | ||||||
Banking and Trading book | Scenarios | 12/31/2022 | |||||
Risk factor | Risk of variation in: | Rate variation in scenario 1 | Scenario I | Rate variation in scenario 2 | Scenario II | Rate variation in scenario 3 | Scenario III |
IPCA coupon | Price index coupon | increase | (3,085) | increase | (421,495) | increase | (784,028) |
IGP-M coupon | Price index coupon | increase | (21) | increase | (2,949) | increase | (5,542) |
Pre-fixed rate | Pre-fixed rate | increase | (470) | increase | (162,809) | increase | (338,073) |
TR coupon | Interest rate coupon | increase | (850) | increase | (188,954) | increase | (334,415) |
Notes to the condensed consolidated interim financial statements
as of March 31, 2023
|
Notes to the condensed consolidated interim financial statements
as of March 31, 2023
|
Carrying amount | Fair value | |||||||
Fair value through profit or loss | Fair value through other comprehensive income | Amortized cost | Total | Level 1 | Level 2 | Level 3 (*) | Total | |
March 31, 2023 | ||||||||
Financial assets | ||||||||
Cash and cash equivalents | - | - | 1,791,707 | 1,791,707 | - | - | - | - |
Amounts due from financial institutions | - | - | 3,770,074 | 3,770,074 | - | - | - | - |
Compulsory deposits at Central Bank of Brazil | - | - | 2,993,616 | 2,993,616 | - | - | - | - |
Securities | 1,386,710 | 9,918,159 | 1,230,482 | 12,535,351 | 9,818,767 | 1,486,103 | - | 11,304,870 |
Fair value through other comprehensive income - FVOCI | - | 9,918,159 | - | 9,918,159 | 9,314,337 | 603,822 | - | 9,918,159 |
Financial Treasury Bills (LFT) | - | 4,724,747 | - | 4,724,747 | 4,724,747 | - | - | 4,724,747 |
National Treasury Bills (LTN) | - | 615,945 | - | 615,945 | 615,945 | - | - | 615,945 |
National Treasury Notes (NTN) | - | 3,586,355 | - | 3,586,355 | 3,586,355 | - | - | 3,586,355 |
Debentures | - | 719,494 | - | 719,494 | 385,164 | 334,330 | - | 719,494 |
Certificates of Real Estate Receivables | - | 216,825 | - | 216,825 | - | 216,825 | - | 216,825 |
Financial Bills | - | 2,126 | - | 2,126 | 2,126 | - | - | 2,126 |
Commercial Promissory Notes | - | 52,667 | - | 52,667 | - | 52,667 | - | 52,667 |
Fair value through profit or loss - FVTPL | 1,386,710 | - | - | 1,386,710 | 504,430 | 882,281 | - | 1,386,710 |
Financial Treasury Bills (LFT) | 97,586 | - | - | 97,586 | 97,586 | - | - | 97,586 |
Investment fund quotas | 514,925 | - | - | 514,925 | 332,075 | 182,851 | - | 514,925 |
Certificates of Real Estate Receivables | 45,829 | - | - | 45,829 | 29,582 | 16,247 | - | 45,829 |
Certificates of Agricultural Receivables | 163,506 | - | - | 163,506 | - | 163,506 | - | 163,506 |
Debentures | 422,282 | - | - | 422,282 | 44,607 | 377,675 | - | 422,282 |
Financial Bills | 102,576 | - | - | 102,576 | - | 102,576 | - | 102,576 |
Bank Deposit Certificates | 22,095 | - | - | 22,095 | - | 22,095 | - | 22,095 |
Commercial Promissory Notes | 4,538 | - | - | 4,538 | - | 4,538 | - | 4,538 |
Agribusiness Credit Bills (LCA) | 11,789 | - | - | 11,789 | - | 11,789 | - | 11,789 |
Real Estate Credit Bills (LCI) | 1,201 | - | - | 1,201 | 197 | 1,004 | - | 1,201 |
Others | 383 | - | - | 383 | 383 | - | - | 383 |
Amortized cost | - | - | 1,230,482 | 1,230,482 | - | - | - | - |
Debentures | - | - | 80,841 | 80,841 | - | - | - | - |
National Treasury Notes (NTN) | - | - | 652,236 | 652,236 | - | - | - | - |
Rural Product Bill | - | - | 497,405 | 497,405 | - | - | - | - |
Derivative financial assets | - | - | 1,122 | 1,122 | - | - | - | - |
Loans and advances to customers, net of provisions for expected loss | - | - | 22,371,167 | 22,371,167 | - | - | - | - |
Other assets | 90,256 | - | - | 90,256 | - | - | 90,256 | 90,256 |
Total | 1,476,966 | 9,918,159 | 32,158,168 | 43,553,293 | 9,818,767 | 1,486,103 | 90,256 | 11,395,126 |
Financial liabilities | ||||||||
Liabilities with financial institutions | - | - | 8,216,538 | 8,216,538 | - | - | - | - |
Liabilities with customers | - | - | 24,182,006 | 24,182,006 | - | - | - | - |
Securities issued | - | - | 6,640,557 | 6,640,557 | - | - | - | - |
Derivative financial liabilities | 32,614 | - | - | 32,614 | - | 32,614 | - | 32,614 |
Borrowing and onlending | - | - | 36,632 | 36,632 | - | - | - | - |
Total | 32,614 | - | 39,075,733 | 39,108,347 | - | 32,614 | - | 32,614 |
Notes to the condensed consolidated interim financial statements
as of March 31, 2023
|
Carrying amount | Fair value | |||||||
Fair value through profit or loss | Fair value through other comprehensive income | Amortized cost | Total | Level 1 | Level 2 | Level 3 (*) | Total | |
December 31, 2022 | ||||||||
Financial assets | ||||||||
Cash and cash equivalents | - | - | 1,331,648 | 1,331,648 | - | - | - | - |
Amounts due from financial institutions | - | - | 4,258,856 | 4,258,856 | - | - | - | - |
Compulsory deposits at Central Bank of Brazil | - | - | 2,854,778 | 2,854,778 | - | - | - | - |
Securities | 1,458,664 | 9,699,546 | 1,290,355 | 12,448,565 | 9,545,890 | 1,612,320 | - | 11,158,210 |
Fair value through other comprehensive income - FVOCI | - | 9,699,546 | - | 9,699,546 | 9,112,343 | 587,203 | - | 9,699,546 |
Financial Treasury Bills (LFT) | - | 4,652,445 | - | 4,652,445 | 4,652,445 | - | - | 4,652,445 |
National Treasury Bills (LTN) | - | 589,496 | - | 589,496 | 589,496 | - | - | 589,496 |
National Treasury Notes (NTN) | - | 3,541,780 | - | 3,541,780 | 3,541,780 | - | - | 3,541,780 |
Debentures | - | 684,153 | - | 684,153 | 328,622 | 355,531 | - | 684,153 |
Certificates of Real Estate Receivables | - | 203,350 | - | 203,350 | - | 203,350 | - | 203,350 |
Financial Bills | - | 5,771 | - | 5,771 | - | 5,771 | - | 5,771 |
Commercial Promissory Notes | - | 22,551 | - | 22,551 | - | 22,551 | - | 22,551 |
Fair value through profit or loss - FVTPL | 1,458,664 | - | - | 1,458,664 | 433,547 | 1,025,117 | - | 1,458,664 |
Financial Treasury Bills (LFT) | 37,131 | - | - | 37,131 | 37,131 | - | - | 37,131 |
Investment fund quotas | 529,903 | - | - | 529,903 | 341,185 | 188,718 | - | 529,903 |
Certificates of Real Estate Receivables | 44,453 | - | - | 44,453 | - | 44,453 | - | 44,453 |
Certificates of Agricultural Receivables | 237,750 | - | - | 237,750 | - | 237,750 | - | 237,750 |
Debentures | 435,755 | - | - | 435,755 | 51,099 | 384,656 | - | 435,755 |
Financial Bills | 101,467 | - | - | 101,467 | - | 101,467 | - | 101,467 |
Bank Deposit Certificates | 44,638 | - | - | 44,638 | 3,523 | 41,115 | - | 44,638 |
Commercial Promissory Notes | 5,157 | - | - | 5,157 | - | 5,157 | - | 5,157 |
Agribusiness Credit Bills (LCA) | 20,413 | - | - | 20,413 | - | 20,413 | - | 20,413 |
Real Estate Credit Bills (LCI) | 1,613 | - | - | 1,613 | 225 | 1,388 | - | 1,613 |
Others | 384 | - | - | 384 | 384 | - | - | 384 |
Amortized cost | - | - | 1,290,355 | 1,290,355 | - | - | - | - |
Debentures | - | - | 112,914 | 112,914 | - | - | - | - |
National Treasury Notes (NTN) | - | - | 645,373 | 645,373 | - | - | - | - |
Rural Product Bill | - | - | 532,068 | 532,068 | - | - | - | - |
Loans and advances to customers, net of provisions for expected loss | - | - | 21,379,916 | 21,379,916 | - | - | - | - |
Other assets | 87,318 | - | - | 87,318 | - | - | 87,318 | 87,318 |
Total | 1,545,982 | 9,699,546 | 31,115,553 | 42,361,081 | 9,545,890 | 1,612,320 | 87,318 | 11,245,528 |
Financial liabilities | ||||||||
Liabilities with financial institutions | - | - | 7,906,897 | 7,906,897 | - | - | - | - |
Liabilities with customers | - | - | 23,642,804 | 23,642,804 | - | - | - | - |
Securities issued | - | - | 6,202,165 | 6,202,165 | - | - | - | - |
Derivative financial liabilities | 37,768 | - | - | 37,768 | - | 37,768 | - | 37,768 |
Borrowing and onlending | - | - | 36,448 | 36,448 | - | - | - | - |
Total | 37,768 | - | 37,788,314 | 37,826,082 | - | 37,768 | - | 37,768 |
Notes to the condensed consolidated interim financial statements
as of March 31, 2023
|
03/31/2023 | 12/31/2022 | |
Cash and cash equivalents in national currency | 223,018 | 388,622 |
Cash and cash equivalents in foreign currency | 677,422 | 223,528 |
Reverse repurchase agreements* | 891,267 | 719,498 |
Total | 1,791,707 | 1,331,648 |
03/31/2023 | 12/31/2022 | |
Interbank deposit investments | 2,445,298 | 2,383,526 |
Interbank onlending | 29,348 | 31,805 |
Loans to financial institutions | 1,296,424 | 1,845,665 |
Expected loss | (996) | (2,140) |
Total | 3,770,074 | 4,258,856 |
03/31/2023 | 12/31/2022 | |
Fair value through other comprehensive income - FVOCI | ||
Financial Treasury Bills (LFT) | 4,724,747 | 4,652,445 |
Debentures | 719,494 | 684,153 |
Certificates of Real Estate Receivables | 216,825 | 203,350 |
Financial Bills | 2,126 | 5,771 |
National Treasury Notes (NTN) | 3,586,355 | 3,541,780 |
National Treasury Bills (LTN) | 615,945 | 589,496 |
Commercial Promissory Notes | 52,667 | 22,551 |
Subtotal | 9,918,159 | 9,699,546 |
Amortized cost | ||
Debentures | 80,841 | 112,914 |
National Treasury Notes (NTN) | 652,236 | 645,373 |
Rural Product Bill | 497,405 | 532,068 |
Subtotal | 1,230,482 | 1,290,355 |
Notes to the condensed consolidated interim financial statements
as of March 31, 2023
|
03/31/2023 | 12/31/2022 | |
Fair value through profit or loss - FVTPL | ||
Investment fund quotas | 514,925 | 529,903 |
Certificates of Real Estate Receivables | 45,829 | 44,453 |
Certificates of Agricultural Receivables | 163,506 | 237,750 |
Debentures | 422,282 | 435,755 |
Financial Treasury Bills (LFT) | 97,586 | 37,131 |
Financial Bills | 102,576 | 101,467 |
Bank Deposit Certificates | 22,095 | 44,638 |
Commercial Promissory Notes | 4,538 | 5,157 |
Agribusiness Credit Bills (LCA) | 11,789 | 20,413 |
Real Estate Credit Bills (LCI) | 1,201 | 1,613 |
Others | 383 | 384 |
Subtotal | 1,386,710 | 1,458,664 |
Total | 12,535,351 | 12,448,565 |
2023 | 2022 | |
Income from securities - FVOCI | 288,695 | 272,383 |
Income from securities - FVTPL | 39,277 | 47,341 |
Income from securities - Amortized cost | 42,952 | 28,289 |
Total | 370,924 | 348,013 |
03/31/2023 | 12/31/2022 | ||||||
Up to 3 months | 3 months to 1 year | 1 year to 3 years | From 3 to 5 years | Above 5 years | Accounting balance | Accounting balance | |
Fair value through other comprehensive income - FVOCI | - | - | 1,229,697 | 3,837,673 | 4,850,789 | 9,918,159 | 9,699,546 |
Financial Treasury Bills (LFT) | - | - | 299,244 | 2,498,707 | 1,926,796 | 4,724,747 | 4,652,445 |
Debentures | - | - | 115,548 | 297,306 | 306,640 | 719,494 | 684,153 |
Certificates of Real Estate Receivables | - | - | 15,628 | 16,170 | 185,027 | 216,825 | 203,350 |
Financial Bills | - | - | 2,126 | - | - | 2,126 | 5,771 |
National Treasury Notes (NTN) | - | - | 158,615 | 995,414 | 2,432,326 | 3,586,355 | 3,541,780 |
National Treasury Bills (LTN) | - | - | 615,945 | - | - | 615,945 | 589,496 |
Commercial Promissory Notes | - | - | 22,591 | 30,076 | - | 52,667 | 22,551 |
Amortized cost | 117,850 | 246,363 | 190,024 | 22,987 | 653,258 | 1,230,482 | 1,290,355 |
Debentures | - | 19,812 | 61,029 | - | - | 80,841 | 112,914 |
National Treasury Notes (NTN) | - | - | - | - | 652,236 | 652,236 | 645,373 |
Rural Product Bill | 117,850 | 226,551 | 128,995 | 22,987 | 1,022 | 497,405 | 532,068 |
Fair value through profit or loss - FVTPL | 518,826 | 107,862 | 285,947 | 187,660 | 286,415 | 1,386,710 | 1,458,664 |
Investment fund quotas | 510,428 | - | - | - | 4,497 | 514,925 | 529,903 |
Certificates of Real Estate Receivables | 1,781 | 558 | 23,056 | 4,299 | 16,135 | 45,829 | 44,453 |
Certificates of Agricultural Receivables | - | 1,812 | 10,460 | 6,778 | 144,456 | 163,506 | 237,750 |
Debentures | 535 | 55,266 | 132,753 | 117,455 | 116,273 | 422,282 | 435,755 |
Financial Treasury Bills (LFT) | 5,836 | 15,252 | 35,235 | 41,263 | - | 97,586 | 37,131 |
Financial Bills | - | 28,817 | 62,871 | 7,206 | 3,682 | 102,576 | 101,467 |
Bank Deposit Certificates | 60 | 5,743 | 7,656 | 7,712 | 924 | 22,095 | 44,638 |
Commercial Promissory Notes | - | - | 4,538 | - | - | 4,538 | 5,157 |
Agribusiness Credit Bills (LCA) | 142 | 210 | 8,504 | 2,932 | 1 | 11,789 | 20,413 |
Real Estate Credit Bills (LCI) | 44 | 204 | 874 | 15 | 64 | 1,201 | 1,613 |
Others | - | - | - | - | 383 | 383 | 384 |
Total | 636,676 | 354,225 | 1,705,668 | 4,048,320 | 5,790,462 | 12,535,351 | 12,448,565 |
Notes to the condensed consolidated interim financial statements
as of March 31, 2023
|
03/31/2023 | 12/31/2022 | |||||
Amortized cost | Fair value | Up to 3 months | 3 months to 1 year | Total | Total | |
Assets | ||||||
Forward derivative transactions | 8,555 | 1,122 | 1,122 | 1,122 | ||
Total assets (A) | 8,555 | 1,122 | 1,122 | - | 1,122 | - |
Liabilities | ||||||
Operations with swap derivatives | 66,000 | (31,641) | - | (31,641) | (31,641) | (37,502) |
Forward derivative transactions | 27,550 | (973) | (973) | - | (973) | (266) |
Total liabilities (B) | 93,550 | (32,614) | (973) | (31,641) | (32,614) | (37,768) |
Net effect (A-B) | (84,995) | (31,492) | 149 | (31,641) | (31,492) | (37,768) |
Up to 3 months | 3 months to 1 year | 1 year to 3 years | Above 3 years | 03/31/2023 | Total 12/31/2022 | |
Operations with swap derivatives | - | - | 66,000 | - | 66,000 | 78,000 |
Forward derivative transactions | - | - | 27,550 | - | 27,550 | - |
Total | - | - | 93,550 | - | 93,550 | 78,000 |
03/31/2023 | ||||||
Indexes | Notional value | Amortized value | Fair value | Gain (loss) | ||
Bank | Counterparty | Bank | Counterparty | |||
CDI x IGPM | 66,000 | 84,111 | 118,576 | 84,196 | 115,837 | (31,641) |
Grand total | 66,000 | 84,111 | 118,576 | 84,196 | 115,837 | (31,641) |
Notes to the condensed consolidated interim financial statements
as of March 31, 2023
|
03/31/2022 | ||||||
Indexes | Notional value | Amortized value | Fair value | Gain (loss) | ||
Bank | Counterparty | Bank | Counterparty | |||
CDI x IGPM | 78,000 | 96,287 | 138,270 | 96,287 | 134,055 | (37,768) |
Grand total | 78,000 | 96,287 | 138,270 | 96,287 | 134,055 | (37,768) |
03/31/2023 | ||||||
Indexes | Notional value | Amortized value | Fair value | Gain (loss) | ||
Bank | Counterparty | Bank | Counterparty | |||
NDF | 10,603 | - | - | 9,935 | 10,568 | (633) |
NDF | 5,147 | - | - | 5,008 | 5,165 | (157) |
NDF | 5,755 | - | - | 5,731 | 5,777 | (46) |
NDF | 6,045 | - | - | 5,806 | 5,941 | (137) |
Grand total | 27,550 | - | - | 26,480 | 27,451 | (973) |
03/31/2023 | 12/31/2022 | |||||
Credit card | 7,273,032 | 30.52 | % | 6,870,565 | 30.27 | % |
Business loans | 3,110,840 | 13.12 | % | 3,392,500 | 14.95 | % |
Real estate loans | 6,616,802 | 27.76 | % | 6,251,813 | 27.54 | % |
Personal loans | 6,081,266 | 25.45 | % | 5,463,781 | 24.07 | % |
Rural loans | 750,934 | 3.15 | % | 719,669 | 3.17 | % |
Total | 23,832,874 | 100.00 | % | 22,698,328 | 100.00 | % |
Provision for expected loss | (1,461,707) | (1,318,412) | ||||
Net balance | 22,371,167 | 21,379,916 |
Notes to the condensed consolidated interim financial statements
as of March 31, 2023
|
03/31/2023 | 12/31/2022 | |||||
Balance | % on Loans and advances to customers | Balance | % on Loans and advances to customers | |||
Largest debtor | 359,094 | 1.51 | % | 344,660 | 1.52 | % |
10 largest debtors | 1,942,068 | 8.15 | % | 1,431,237 | 6.31 | % |
20 largest debtors | 2,643,508 | 11.09 | % | 1,980,249 | 8.72 | % |
50 largest debtors | 3,935,803 | 16.51 | % | 2,734,599 | 12.05 | % |
100 largest debtors | 5,499,545 | 23.08 | % | 3,758,241 | 16.56 | % |
By maturity | 03/31/2023 | 12/31/2022 |
Overdue by 1 day or more | 3,002,292 | 2,817,985 |
To fall due in up to 3 months | 3,057,699 | 3,404,401 |
To fall due between 3 to 12 months | 6,239,118 | 5,916,020 |
To fall due in more than 12 months | 11,533,765 | 10,582,345 |
Total | 23,832,874 | 22,720,751 |
Segment activities | 03/31/2023 | 12/31/2022 |
Manufacturing industries | 1,025,758 | 1,359,184 |
Construction | 1,424,633 | 1,392,607 |
Trade; repair of motor vehicles and motorcycles | 1,134,280 | 1,041,875 |
Administrative and support service activities | 900,478 | 893,914 |
Agriculture, livestock, forestry production, fishing and aquaculture | 174,976 | 178,403 |
Financial and insurance activities and related services | 1,985,471 | 2,427,341 |
Real estate activities | 454,175 | 328,009 |
Other segments | 1,348,815 | 1,453,566 |
Legal person | 8,448,586 | 9,074,899 |
Natural person | 15,384,288 | 13,623,429 |
Total | 23,832,874 | 22,698,328 |
Notes to the condensed consolidated interim financial statements
as of March 31, 2023
|
Stage 1 | Opening balance at 01/01/2023 |
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 03/31/2023 | Ending balance at 12/31/2022 |
Credit card | 296,909 | (72,642) | (52) | 9,630 | 24 | - | 110,626 | 344,495 | 296,909 |
Business loans | 12,099 | (131) | - | 100 | - | - | 1,392 | 13,460 | 12,099 |
Real estate loans | 66,484 | (13,712) | - | 11,707 | 6,539 | - | (1,144) | 69,874 | 66,484 |
Personal loans | 98,516 | (5,502) | - | 1,133 | 829 | - | (6,300) | 88,676 | 98,516 |
Rural loans | 11,606 | (7) | - | - | - | - | (850) | 10,749 | 11,606 |
485,614 | (91,994) | (52) | 22,570 | 7,392 | - | 103,724 | 527,254 | 402,143 | |
Stage 2 | Opening balance at 01/01/2023 |
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 03/31/2023 | Ending balance at 12/31/2022 |
Credit card | 174,466 | (9,630) | (182,439) | 72,642 | - | - | 134,535 | 189,574 | 174,466 |
Business loans | 899 | (100) | (18) | 131 | 27 | - | (148) | 791 | 899 |
Real estate loans | 16,939 | (11,707) | (6,603) | 13,712 | 4,523 | - | 1,484 | 18,348 | 16,939 |
Personal loans | 90,088 | (1,133) | (32,980) | 5,502 | 223 | - | 31,960 | 93,660 | 90,088 |
Rural loans | - | - | - | 7 | - | - | (7) | - | - |
282,392 | (22,570) | (222,040) | 91,994 | 4,773 | - | 167,824 | 302,373 | 282,392 | |
Stage 3 | Opening balance at 01/01/2023 |
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 03/31/2023 | Ending balance at 12/31/2022 |
Credit card | 402,826 | (24) | - | 52 | 182,439 | (193,833) | 49,059 | 440,519 | 402,826 |
Business loans | 328 | - | (27) | - | 18 | (738) | 706 | 287 | 328 |
Real estate loans | 19,127 | (6,539) | (4,523) | - | 6,603 | (5,038) | 8,219 | 17,849 | 19,127 |
Personal loans | 127,149 | (829) | (223) | - | 32,980 | (21,301) | 35,649 | 173,425 | 127,149 |
Rural loans | 976 | - | - | - | - | (1,554) | 578 | - | 976 |
550,406 | (7,392) | (4,773) | 52 | 222,040 | (222,464) | 94,211 | 632,080 | 550,406 | |
Consolidated | Opening balance at 01/01/2023 | Write-off for loss | Constitution/ (Reversal) | Ending balance at 03/31/2023 | Ending balance at 12/31/2022 | ||||
Credit card | 874,201 | (193,833) | 294,220 | 974,588 | 874,201 | ||||
Business loans | 13,326 | (738) | 1,950 | 14,538 | 13,326 | ||||
Real estate loans | 102,550 | (5,038) | 8,559 | 106,071 | 102,550 | ||||
Personal loans | 315,753 | (21,301) | 61,309 | 355,761 | 315,753 | ||||
Rural loans | 12,582 | (1,554) | (279) | 10,749 | 12,582 | ||||
1,318,412 | (222,464) | 365,759 | 1,461,707 | 1,318,412 |
Notes to the condensed consolidated interim financial statements
as of March 31, 2023
|
Stage 1 | Opening balance at 01/01/2023 |
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 03/31/2023 | Ending balance at 12/31/2022 |
Credit card | 5,893,995 | (268,505) | (172) | 20,855 | 37 | (740,895) | - | 1,292,745 | 6,198,060 | 5,893,995 |
Business loans | 3,378,982 | (19,518) | - | 15,423 | - | (2,447,238) | - | 2,168,825 | 3,096,474 | 3,378,982 |
Real estate loans | 5,843,066 | (315,313) | - | 192,461 | 43,796 | (166,532) | - | 578,616 | 6,176,094 | 5,843,066 |
Personal loans | 4,941,344 | (83,048) | - | 8,691 | 1,401 | (115,792) | - | 727,492 | 5,480,088 | 4,941,344 |
Rural loans | 718,115 | (1,833) | - | - | - | (56,056) | - | 90,708 | 750,934 | 718,115 |
Total | 20,775,502 | (688,217) | (172) | 237,430 | 45,234 | (3,526,513) | - | 4,858,386 | 21,701,650 | 20,775,502 |
Stage 2 | Opening balance at 01/01/2023 |
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 03/31/2023 | Ending balance at 12/31/2022 |
Credit card | 335,422 | (20,855) | (295,280) | 268,505 | - | (316,867) | - | 404,143 | 375,063 | 335,422 |
Business loans | 10,476 | (15,423) | (806) | 19,518 | 249 | (1,401) | - | (926) | 11,687 | 10,476 |
Real estate loans | 280,633 | (192,461) | (105,708) | 315,313 | 30,294 | (9,202) | - | 2,283 | 321,152 | 280,633 |
Personal loans | 290,510 | (8,691) | (109,854) | 83,048 | 499 | (48,910) | - | 100,517 | 307,119 | 290,510 |
Rural loans | - | - | - | 1,833 | - | (1,712) | - | (121) | - | - |
Total | 917,041 | (237,430) | (511,648) | 688,217 | 31,042 | (378,092) | - | 505,896 | 1,015,021 | 917,041 |
Stage 3 | Opening balance at 01/01/2023 |
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 03/31/2023 | Ending balance at 12/31/2022 |
Credit card | 641,147 | (37) | - | 172 | 295,280 | (58,488) | (193,833) | 15,663 | 700,074 | 641,147 |
Business loans | 3,042 | - | (249) | - | 806 | (56) | (738) | (126) | 2,679 | 3,042 |
Real estate loans | 128,113 | (43,796) | (30,294) | - | 105,708 | (35,500) | (5,038) | 363 | 119,556 | 128,113 |
Personal loans | 231,929 | (1,401) | (499) | - | 109,854 | (20,576) | (21,301) | (3,947) | 294,059 | 231,929 |
Rural loans | 1,554 | - | - | - | - | - | (1,554) | - | - | 1,554 |
Total | 1,005,785 | (45,234) | (31,042) | 172 | 511,648 | (114,620) | (222,464) | 11,953 | 1,116,368 | 1,005,785 |
Consolidated | Opening balance at 01/01/2023 | Settled contracts | Write-off for loss | Origination / (Receipt) | Ending balance at 03/31/2023 | Ending balance at 12/31/2022 | ||||
Credit card | 6,870,564 | (1,116,250) | (193,833) | 1,712,551 | 7,273,197 | 6,870,564 | ||||
Business loans | 3,392,500 | (2,448,695) | (738) | 2,167,773 | 3,110,840 | 3,392,500 | ||||
Real estate loans | 6,251,812 | (211,234) | (5,038) | 581,262 | 6,616,802 | 6,251,812 | ||||
Personal loans | 5,463,783 | (185,278) | (21,301) | 824,062 | 6,081,266 | 5,463,783 | ||||
Rural loans | 719,669 | (57,768) | (1,554) | 90,587 | 750,934 | 719,669 | ||||
Total | 22,698,328 | (4,019,225) | (222,464) | 5,376,235 | 23,833,039 | 22,698,328 |
Notes to the condensed consolidated interim financial statements
as of March 31, 2023
|
03/31/2023 | 12/31/2022 | |
Real estate | 178,413 | 166,943 |
Total | 178,413 | 166,943 |
% in share capital | Equity accounted investees | Income from equity interests in investees | ||||
Investees | 03/31/2023 | 12/31/2022 | 03/31/2023 | 12/31/2022 | 2023 | 2022 |
Granito Soluções em Pagamento S.A. | 45% | 45% | 59,525 | 62,582 | (3,061) | (5,572) |
Total | 59,525 | 62,582 | (3,061) | (5,572) | ||
Other investments | 11,295 | 9,508 | - | - | ||
Total | 70,820 | 72,090 | (3,061) | (5,572) |
Annual depreciation rate | 03/31/2023 | |||
Historical cost | Accumulated depreciation | Carrying amount | ||
Buildings | 4% | 38,142 | (26,641) | 11,501 |
Furniture and equipment | 10% | 25,075 | (1,645) | 23,430 |
Data processing systems | 20% | 15,657 | (371) | 15,286 |
Construction in progress | - | 1,879 | - | 1,879 |
Right-of-use assets - buildings and equipment | 4% | 137,186 | (8,359) | 128,827 |
Total | 217,939 | (37,016) | 180,923 |
Annual depreciation rate | 12/31/2022 | |||
Historical cost | Accumulated depreciation | Carrying amount | ||
Buildings | 4% | 37,446 | (25,149) | 12,297 |
Furniture and equipment | 10% | 23,601 | (2,069) | 21,532 |
Data processing systems | 20% | 15,636 | (11) | 15,625 |
Construction in progress | - | 1,794 | - | 1,794 |
Right-of-use assets - buildings and equipment | 4% | 144,387 | (7,616) | 136,771 |
Total | 222,864 | (34,845) | 188,019 |
Notes to the condensed consolidated interim financial statements
as of March 31, 2023
|
Balance at 12/31/2022 | Addition | Transfer | Write-offs | Exchange rate changes | Balance at 03/31/2023 | |
Buildings | 37,446 | 685 | 11 | - | - | 38,142 |
Furniture and equipment | 23,601 | 1,913 | (11) | (149) | (279) | 25,075 |
Data processing systems | 15,636 | 21 | - | - | - | 15,657 |
Construction in progress | 1,794 | 85 | - | - | - | 1,879 |
Right-of-use assets - buildings and equipment | 144,387 | - | - | (7,201) | - | 137,186 |
Total property and equipment - historical cost | 222,864 | 2,704 | - | (7,350) | (279) | 217,939 |
Accumulated depreciation | ||||||
Buildings | (25,149) | (1,492) | - | - | - | (26,641) |
Furniture and equipment | (2,069) | (117) | 303 | 99 | 139 | (1,645) |
Data processing systems | (11) | (60) | (303) | 3 | - | (371) |
Right-of-use assets - buildings and equipment | (7,616) | (743) | - | - | - | (8,359) |
Total Accumulated depreciation | (34,845) | (2,412) | - | 102 | 139 | (37,016) |
Total property and equipment - residual value | 188,019 | 292 | - | (7,248) | (140) | 180,923 |
Balance at 12/31/2021 | Addition | Business Combination | Transfer | Write-offs | Balance at 03/31/2022 | |
Buildings | 27,608 | 1,176 | - | 1,586 | - | 30,370 |
Furniture and equipment | 14,012 | 1,617 | 10,119 | (1,164) | - | 24,584 |
Data processing systems | 14,390 | - | - | - | (7) | 14,383 |
Right-of-use assets - buildings and equipment | 131,064 | 36,176 | - | - | - | 167,240 |
Total property and equipment - historical cost | 187,074 | 38,969 | 10,119 | 422 | (7) | 236,577 |
Accumulated depreciation | ||||||
Buildings | (14,721) | (55) | - | (6,299) | - | (21,075) |
Furniture and equipment | (5,064) | (1,362) | (4,652) | 5,877 | - | (5,201) |
Data processing systems | (72) | (7) | - | - | - | (79) |
Right-of-use assets - buildings and equipment | (3,741) | (2,442) | - | - | - | (6,183) |
Total Accumulated depreciation | (23,598) | (3,866) | (4,652) | (422) | - | (32,538) |
Total property and equipment - residual value | 163,476 | 35,103 | 5,467 | - | (7) | 204,039 |
Notes to the condensed consolidated interim financial statements
as of March 31, 2023
|
Annual amortization rate | 03/31/2023 | 12/31/2022 | |||||
Historical cost | (Accumulated amortization) | Carrying amount | Historical cost | (Accumulated amortization) | Carrying amount | ||
Software | 10% | 361,985 | (212,982) | 149,003 | 336,495 | (204,278) | 132,217 |
Development costs | 20% | 268,080 | (74,722) | 193,358 | 234,400 | (48,835) | 185,565 |
Customer portfolio | 20% | 13,965 | (5,969) | 7,996 | 13,965 | (5,589) | 8,376 |
Goodwill | - | 635,778 | - | 635,778 | 632,796 | - | 632,796 |
Intangible assets in progress | - | 288,288 | - | 288,288 | 279,675 | - | 279,675 |
Total | 1,568,096 | (293,673) | 1,274,423 | 1,497,331 | (258,702) | 1,238,629 |
12/31/2022 | Addition | Write-offs | Transfers | Business Combination | Amortization | 03/31/2023 | |
Software | 132,217 | 23,195 | - | 2,295 | - | (8,704) | 149,003 |
Development costs (b) | 185,565 | - | - | 33,680 | - | (25,887) | 193,358 |
Customer portfolio (b) | 8,376 | - | - | - | - | (380) | 7,996 |
Goodwill (a) (b) | 632,796 | - | - | - | 2,982 | - | 635,778 |
Intangible assets in progress | 279,675 | 44,588 | - | (35,975) | - | - | 288,288 |
Total | 1,238,629 | 67,783 | - | - | 2,982 | (34,971) | 1,274,423 |
12/31/2021 | Addition | Write-offs | Transfers | Business Combination | Amortization | 03/31/2022 | |
Software | 47,150 | 41,247 | (950) | 7,175 | 155,622 | (25,125) | 225,119 |
Development costs (b) | 115,417 | - | - | 34,985 | - | (6,848) | 143,554 |
Customer portfolio (b) | 10,329 | - | - | - | - | (846) | 9,483 |
Goodwill (a) (b) | 78,037 | - | (7,175) | 554,759 | - | 625,621 | |
Intangible assets in progress | 177,979 | 41,350 | (1,264) | (34,985) | - | (113) | 182,967 |
Total | 428,912 | 82,597 | (2,214) | - | 710,381 | (32,932) | 1,186,744 |
Notes to the condensed consolidated interim financial statements
as of March 31, 2023
|
03/31/2023 | 12/31/2022 | |
Amount receivable from the sale of investments (a) | 90,256 | 87,318 |
Commissions and bonus receivable (b) | 141,084 | 113,546 |
Prepaid expenses (c) | 342,729 | 321,830 |
Pending settlements (d) | 92,004 | 277,953 |
Sundry debtors (e) | 84,642 | 91,627 |
Advances to third parties | 17,740 | 23,911 |
Unbilled services provided | 37,974 | 31,870 |
Transactions amount to be received | 117,566 | 122,859 |
Premium or discount on transfer of financial assets | 91,925 | 71,460 |
Early settlement of credit operations | 24,933 | 23,328 |
Agreements on sales of properties receivable | 39,854 | 38,467 |
Taxes and contributions to be offset against future amounts payable | 150,467 | 176,513 |
Other amounts | 293,934 | 44,826 |
Total | 1,525,108 | 1,425,508 |
03/31/2023 | 12/31/2022 | |
Payables with credit card network | 5,495,733 | 5,228,314 |
Securities sold under agreements to repurchase | 1,882,289 | 1,902,873 |
Interbank deposits | 791,201 | 732,528 |
Others | 47,315 | 43,182 |
Total | 8,216,538 | 7,906,897 |
03/31/2023 | 12/31/2022 | |
Demand deposits | 11,005,662 | 11,566,826 |
Time deposits | 11,687,031 | 10,517,060 |
Savings deposits | 1,274,938 | 1,307,055 |
Creditors by resources to release | 214,375 | 251,863 |
Total | 24,182,006 | 23,642,804 |
Notes to the condensed consolidated interim financial statements
as of March 31, 2023
|
03/31/2023 | 12/31/2022 | |
Financial Bills | 69,664 | 67,014 |
Real estate credit bills (a) | 6,236,931 | 5,794,144 |
Agribusiness credit bills | 333,962 | 341,007 |
Total | 6,640,557 | 6,202,165 |
03/31/2023 | 12/31/2022 | |
Onlending obligations - Caixa Econômica Federal (*) | 21,920 | 22,231 |
Onlending obligations - BNDES (*) | 7,931 | 8,139 |
Others | 6,781 | 6,078 |
Total | 36,632 | 36,448 |
03/31/2023 | 12/31/2022 | |
Income tax and social contribution | 93,253 | 114,493 |
Tax on financial transactions | 13,041 | 9,354 |
PIS/COFINS | 22,521 | 20,542 |
INSS/FGTS | 17,060 | 14,842 |
Other taxes | 8,466 | 7,634 |
Total | 154,341 | 166,865 |
03/31/2023 | 12/31/2022 | |
Provision for legal and administrative proceedings | 32,862 | 28,118 |
Provision for expected credit losses on loan commitments (a) | 30,351 | 29,331 |
Total | 63,213 | 57,449 |
Notes to the condensed consolidated interim financial statements
as of March 31, 2023
|
Labor | Civil | Total | |
Balance at December 31, 2022 | 3,788 | 24,330 | 28,118 |
Constitution net of (reversals and write-offs) | 532 | 9,694 | 10,226 |
Payments | (49) | (5,433) | (5,482) |
Balance at March 31, 2023 | 4,271 | 28,591 | 32,862 |
Balance at December 31, 2021 | 3,312 | 18,370 | 21,682 |
Constitution/increase in provision | 135 | 3,957 | 4,092 |
Payments | (64) | (3,686) | (3,750) |
Balance at March 31, 2022 | 3,383 | 18,641 | 22,024 |
Process type | 03/31/2023 | 12/31/2022 |
Tax assessment notice | 22,777 | 22,340 |
Action for the annulment of a tax debt | 28,849 | 28,459 |
Collection Letter | 1,473 | 1,473 |
Total | 53,099 | 52,272 |
Notes to the condensed consolidated interim financial statements
as of March 31, 2023
|
03/31/2023 | 12/31/2022 | |
Lease liabilities (Note 24.a) | 139,395 | 146,705 |
Payments to be processed (a) | 736,647 | 648,887 |
Contract liabilities (b) | 44,469 | 45,364 |
Agreements | 43,936 | 33,736 |
Provisions for salaries, vacations and other labor charges | 66,522 | 77,383 |
Other liabilities | 146,346 | 190,100 |
Pending settlements (c) | 28,334 | 31,352 |
Total other liabilities | 1,205,649 | 1,173,527 |
Balance at January 1, 2023 | 146,705 |
Payments | (9,877) |
Accrued interest | 2,567 |
Ending balance at March 31, 2023 | 139,395 |
Balance at January 1, 2022 | 137,085 |
New contracts | 1,225 |
Payments | (38,882) |
Accrued interest | 47,277 |
Ending balance at December 31, 2022 | 146,705 |
03/31/2023 | 12/31/2022 | |
Up to 1 year | 4,300 | 2,890 |
From 1 year to 5 years | 20,817 | 26,009 |
Above 5 years | 114,278 | 117,806 |
Total | 139,395 | 146,705 |
Notes to the condensed consolidated interim financial statements
as of March 31, 2023
|
Date | Class A | Class B | Total |
2022 | 284,765,936 | 117,037,105 | 401,803,041 |
2023 | 284,836,041 | 117,037,105 | 401,873,146 |
03/31/2023 | 03/31/2022 | |
Profit (loss) attributable to Owners of the company (In thousands of Reais) | 11,405 | (28,822) |
Average number of shares | 401,588,541 | 2,568,429,243 |
Basic earnings (loss) per share (R$) | 0.0284 | (0.0112) |
Diluted earnings (loss) per share (R$) | 0.0281 | (0.0112) |
Notes to the condensed consolidated interim financial statements
as of March 31, 2023
|
03/31/2023 | 03/31/2022 | |
Interest income | ||
Amounts due from financial institutions | 98,256 | 30,139 |
Loans and advances to customers | 902,766 | 478,460 |
Credit card | 334,187 | 114,706 |
Business loans | 125,875 | 84,634 |
Real estate loans | 215,670 | 160,880 |
Personal loans | 208,200 | 105,777 |
Rural loans | 18,834 | 12,463 |
Income from cash and cash equivalents in foreign currency | 11,225 | 8,827 |
Others | 680 | 3,734 |
Total interest income | 1,012,927 | 521,160 |
Interest expenses | ||
Securities issued | (250,263) | (126,564) |
Deposits from customers | (362,910) | (184,058) |
Saving | (22,812) | (17,703) |
Securities acquired with agreements to resell | (34,960) | (8,198) |
Borrowing and onlending | (1,773) | (248) |
Others | (53) | - |
Total interest expense | (672,771) | (336,771) |
Total | 340,156 | 184,389 |
Notes to the condensed consolidated interim financial statements
as of March 31, 2023
|
03/31/2023 | 03/31/2022 | |
Management | 14,053 | 14,542 |
Banking | 14,541 | 12,254 |
Interchange | 174,929 | 127,049 |
Commissions | 132,652 | 120,069 |
Securities placement | 6,167 | 8,972 |
Other | 7,279 | 5,875 |
Gross revenues | 349,621 | 288,761 |
Cashback expenses (a) | (67,268) | (82,542) |
Net revenues | 282,353 | 206,219 |
Bank expenses | (35,237) | (28,436) |
Other expenses | (441) | (80) |
Gross expenses | (35,678) | (28,516) |
Net revenues from services and commissions | 246,675 | 177,703 |
03/31/2023 | 03/31/2022 | |
Performance fees (a) | 28,285 | 40,734 |
Capital gains (losses) | 2,938 | 38,486 |
Foreign exchange | 14,919 | 17,033 |
Other revenues | 16,447 | 13,257 |
Revenue from goods | 3,288 | 2,897 |
Total | 65,877 | 112,407 |
03/31/2023 | 03/31/2022 | |
Loss on impairment adjustment of loans and advances to customers | (365,759) | (322,194) |
Recovery of written-off credits | 14,040 | 7,938 |
Others | 1,038 | 1,310 |
Total | (350,681) | (312,946) |
03/31/2023 | 03/31/2022 | |
Salaries | (82,896) | (76,145) |
Social security charges | (29,563) | (26,738) |
Expenses for vacation and thirteenth salary | (15,290) | (13,642) |
Benefits | (35,540) | (17,444) |
Other personnel expenses | (9,123) | (11,151) |
Total | (172,412) | (145,120) |
Notes to the condensed consolidated interim financial statements
as of March 31, 2023
|
03/31/2023 | 03/31/2022 | |
Data processing and information technology | (181,112) | (127,018) |
Bank expenses | (39,985) | (45,930) |
Rent, condominium fee and property maintenance | (16,030) | (14,318) |
Third party services | (52,040) | (35,042) |
Advertisement and marketing | (20,038) | (42,551) |
Communication | (27,826) | (32,036) |
Reimbursement to customers | (2,269) | (23,441) |
Travel and transportation expenses | (2,947) | (2,497) |
Insurance expenses | (8,195) | (1,297) |
Notary public and legal expenses | (856) | (4,327) |
Portability expenses | (2,371) | (4,072) |
Other expenses | (21,718) | (39,749) |
Provisions for contingencies | (10,228) | (4,528) |
Total | (385,615) | (376,806) |
03/31/2023 | 03/31/2022 | |
Current income tax and social contribution expenses | ||
Current year | (28,325) | (33,212) |
Deferred income tax and social contribution benefits (expenses) | ||
Provision for impairment losses on loans and advances | 24,045 | 82,277 |
Provision for contingencies | 2,135 | (142) |
Adjustment of financial assets to fair value | 10,688 | 29,584 |
Other temporary differences | (9,375) | (14,054) |
Hedge transactions | (4,924) | 3,049 |
Tax losses carried forward | 24,075 | 3,770 |
Total deferred income tax and social contribution | 46,644 | 104,484 |
Total income tax | 18,319 | 71,272 |
Notes to the condensed consolidated interim financial statements
as of March 31, 2023
|
03/31/2023 | 03/31/2022 | |||||
Income tax | Income tax | |||||
Profit before tax | 5,897 | (100,094) | ||||
Tax average using (a) | 45 | % | (2,654) | 45 | % | 45,042 |
Tax effect of | ||||||
Interest on capital distribution | - | 17,126 | ||||
Non-taxable income (non-deductible expenses) net | 722 | (10,599) | ||||
Subsidiaries not subject to Real Profit taxation | 20,251 | 19,574 | ||||
Others | - | 129 | ||||
Total income tax | 18,319 | 71,272 | ||||
Effective tax rate | 311 | % | (71) | % | ||
Total income tax | 18,319 | 71,272 | ||||
Total deferred income tax and social contribution | 46,644 | 104,484 | ||||
Total income tax and social contribution expenses | (28,325) | (33,212) |
Balance at 12/31/2022 | Constitution | Realization | Balance at 03/31/2023 | |
Composition of the deferred tax assets | ||||
Provision for impairment losses on loans and advances | 407,766 | 162,317 | (138,272) | 431,811 |
Adjustment of financial assets to fair value | 292,262 | 29,776 | (33,587) | 288,451 |
Tax losses carried forward | 202,184 | 22,153 | - | 224,337 |
Other temporary differences | 33,668 | 12,534 | (19,852) | 26,350 |
Hedge transactions | 19,897 | 17,650 | (22,573) | 14,974 |
Provision for contingencies | 12,664 | 4,705 | (2,570) | 14,799 |
Expected loss on financial instruments | 9,707 | - | (2,058) | 7,649 |
978,148 | 249,135 | (218,912) | 1,008,371 | |
Composition of the deferred tax liabilities | ||||
Others | (30,073) | - | 435 | (29,638) |
(30,073) | - | 435 | (29,638) | |
Total tax credits on temporary differences (*) | 948,075 | 249,135 | (218,477) | 978,733 |
Balance at 12/31/2021 | Constitution | Realization | Balance at 03/31/2022 | |
Composition of the deferred tax assets | ||||
Provision for impairment losses on loans and advances | 295,799 | 117,083 | (34,806) | 378,076 |
Provision for contingencies | 9,720 | 188 | (330) | 9,578 |
Adjustment of financial assets to fair value | 184,886 | 49,203 | (19,619) | 214,470 |
Other temporary differences | 62,939 | 16,794 | (731) | 79,002 |
Tax losses carried forward | 95,573 | 30,288 | (26,518) | 99,343 |
Provision for loss of non-current assets held for sale | 8,990 | - | - | 8,990 |
Provision for expected loss on financial instruments | 6,436 | - | - | 6,436 |
Hedge transactions | 31,182 | 4,494 | (1,668) | 34,008 |
695,525 | 218,050 | (83,672) | 829,903 | |
Composition of the deferred tax liabilities | ||||
Commission deferral | (3,869) | - | - | (3,869) |
Leases | - | (15,180) | - | (15,180) |
Receivable from the sale of investments | (21,820) | - | (1,009) | (22,829) |
Others | (63,546) | 13,045 | - | (50,501) |
(89,235) | (2,135) | (1,009) | (92,379) | |
Total tax credits on temporary differences (*) | 606,290 | 215,915 | (84,681) | 737,524 |
Notes to the condensed consolidated interim financial statements
as of March 31, 2023
|
Gran Date | Options (shares INTR) | Vesting | Average strike price | Participants | Final strike date |
02/15/2018 | 5,452,464 | Up to 5 years | R$1.80 | Officers, managers and key employees | 02/15/2025 |
09/07/2020 | 3,182,250 | Up to 5 years | R$21.60 | Officers, managers and key employees | 09/07/2027 |
01/31/2022 | 3,250,000 | Up to 5 years | R$15.50 | Officers, managers and key employees | 12/31/2028 |
Gran Date | 12/31/2022 | Granted | Expired/Cancelled | Exercised | 03/31/2023 | |||||
2018 | 135,599 | - | - | - | 135,599 | |||||
2020 | 2,829,225 | - | 32,325 | - | 2,796,900 | |||||
2022 | 2,838,500 | - | 30,000 | - | 2,808,500 | |||||
Total | 5,803,324 | - | 62,325 | - | 5,740,999 | |||||
Weighted average price of the shares | R$ | 18.15 | R$ | - | R$ | 18.66 | R$ | - | R$ | 18.15 |
Gran Date | 12/31/2021 | Granted | Expired/Cancelled | Exercised | 12/31/2022 | |||||
2018 | 2,458,065 | - | 10,800 | 2,311,666 | 135,599 | |||||
2020 | 2,965,350 | - | 48,600 | 87,525 | 2,829,225 | |||||
2022 | - | 2,903,500 | 65,000 | - | 2,838,500 | |||||
Total | 5,423,415 | 2,903,500 | 124,400 | 2,399,191 | 5,803,324 | |||||
Weighted average price of the shares | R$ | 14.34 | R$ | 15.50 | R$ | 16.69 | R$ | 2.31 | R$ | 18.15 |
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 condensed consolidated interim financial statements
as of March 31, 2023
|
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 |
Gran Date | Options | Vesting | Average strike price | Participants | Final exercise date |
2022 | 1,132,885 | Up 3 years | USD 1.92 for Classe A | Key Executives | 12/30/2024 |
Gran Date | Shares | Vesting | Participants | Final exercise date | |
2022 | 644 | Up 3 years | Key Executives | 12/30/2024 |
Gran Date | 12/31/2021 | Granted Options | Expired/Cancelled | Exercised | 12/31/2022 | |||||
2022 | - | 489,386 | - | - | 489,386 | |||||
Total | - | 489,386 | - | - | 489,386 | |||||
Weighted average price of the shares | USD | - | USD | 1.92 | USD | - | USD | - | USD | 1.92 |
Gran Date | 12/31/2021 | Granted Shares | Expired/Cancelled | Delivered | 12/31/2022 |
2022 | - | 643,500 | - | (160,875) | 482,625 |
Total | - | 643,500 | - | (160,875) | 482,625 |
Notes to the condensed consolidated interim financial statements
as of March 31, 2023
|
Parent Company (a) | Associates (b) | Key management personnel (c) | Other related parties (d) | Total | ||||||
03/31/2023 | 12/31/2022 | 03/31/2023 | 12/31/2022 | 03/31/2023 | 12/31/2022 | 03/31/2023 | 12/31/2022 | 03/31/2023 | 12/31/2022 | |
Assets | ||||||||||
Loans and advances to customers | 4,497 | 4,397 | 6,509 | 4 | 15,938 | 16,063 | 496,432 | 632,408 | 523,376 | 652,872 |
Arena Vencer Complexo Esportivo Multiuso SPE Ltda (e) | - | - | - | - | - | - | 52,327 | 52,200 | 52,327 | 52,200 |
Log Commercial Properties e Participação S/A | - | - | - | - | - | - | 7,101 | 79 | 7,101 | 79 |
MRV Engenharia e Participação S/A (f) | - | - | - | - | - | - | 278,861 | 277,686 | 278,861 | 277,686 |
Mil Aviação S.A | - | - | - | - | - | - | 29,136 | - | 29,136 | - |
Conedi Participações LTDA (f) | - | - | - | - | - | - | - | 54,331 | - | 54,331 |
Conedi Participações LTDA (g) | - | - | - | - | - | - | - | 14,641 | - | 14,641 |
MRV Engenharia e Participação S/A (g) | - | - | - | - | - | - | 82,146 | 80,057 | 82,146 | 80,057 |
Radio Itatiaia Ltda (g) | - | - | - | - | - | - | 4,979 | 5,626 | 4,979 | 5,626 |
Urba Desenvolvimento Urbano S.A. (g) | - | - | - | - | - | - | 14,699 | 14,226 | 14,699 | 14,226 |
Key management personnel (c) | - | - | - | - | 15,938 | 16,063 | - | - | 15,938 | 16,063 |
Others (j) | 4,497 | 4,397 | 6,509 | 4 | - | - | 27,183 | 133,562 | 38,189 | 137,963 |
Amounts due from financial institutions (i) | 10,399 | - | 660,587 | 572,111 | - | - | 358 | 1,228,551 | 671,344 | 1,800,662 |
Granito soluções em pagamentos S.A. | - | - | 660,587 | 572,111 | - | - | - | - | 660,587 | 572,111 |
Stone Pagamentos S.A.* | - | - | - | - | - | - | - | 1,228,551 | - | 1,228,551 |
Others (j) | 10,399 | - | - | - | - | - | 358 | - | 10,757 | - |
Securities (h) | 18,074 | 23,386 | - | - | 17,328 | 14,050 | 78,618 | 112,252 | 114,020 | 149,688 |
Urba Desenvolvimento Urbano S.A. | - | - | - | - | - | - | - | 8,150 | - | 8,150 |
Log Commercial Properties E Participações S/A | - | - | - | - | - | - | 8,388 | 29,826 | 8,388 | 29,826 |
Ong Movimento Bem Maior | - | - | - | - | - | - | 5,266 | - | 5,266 | - |
Conedi Participações Ltda | - | - | - | - | - | - | - | 7,107 | - | 7,107 |
Key management personnel (c) | - | - | - | - | 17,328 | 14,050 | - | - | 17,328 | 14,050 |
Others (j) | 18,074 | 23,386 | - | - | - | - | 64,964 | 67,169 | 83,038 | 90,555 |
Notes to the condensed consolidated interim financial statements
as of March 31, 2023
|
Parent Company (a) | Associates (b) | Key management personnel (c) | Other related parties (d) | Total | ||||||
03/31/2023 | 12/31/2022 | 03/31/2023 | 12/31/2022 | 03/31/2023 | 12/31/2022 | 03/31/2023 | 12/31/2022 | 03/31/2023 | 12/31/2022 | |
Liabilities | ||||||||||
Liabilities with customers - demand deposits | (797) | (1,350) | (82) | (7) | (1,012) | (981) | (10,393) | (10,324) | (12,284) | (12,662) |
Novus Midia S.A. | - | - | - | - | - | - | (1,976) | (1,768) | (1,976) | (1,768) |
Ong Movimento Bem Maior | - | - | - | - | - | - | (2,327) | (2,961) | (2,327) | (2,961) |
Key management personnel (c) | - | - | - | - | (1,012) | (981) | - | - | (1,012) | (981) |
Others (j) | (797) | (1,350) | (82) | (7) | - | - | (6,090) | (5,595) | (6,969) | (6,952) |
Notes to the condensed consolidated interim financial statements
as of March 31, 2023
|
Parent Company (a) | Associates (b) | Key management personnel (c) | Other related parties (d) | Total | ||||||
03/31/2023 | 03/31/2022 | 03/31/2023 | 03/31/2022 | 03/31/2023 | 03/31/2022 | 03/31/2023 | 03/31/2022 | 03/31/2023 | 03/31/2022 | |
Interest income (e) | 129 | - | - | - | 450 | - | 229 | - | 808 | - |
Conedi Participações Ltda | - | - | - | - | - | - | - | - | - | - |
MRV Engenharia e Participação S/A | - | - | - | - | - | - | - | - | - | - |
Stone Pagamentos S.A* | - | - | - | - | - | - | - | - | - | - |
Arena Vencer Complexo Esportivo Multiuso Spe Ltda | - | - | - | - | - | - | - | - | - | - |
Key management personnel (c) | - | - | - | - | 450 | - | - | - | 450 | - |
Others (g) | 129 | - | - | - | - | - | 229 | - | 358 | - |
Interest expenses (f) | (692) | (78) | - | (145) | (764) | (251) | (2,520) | (1,050) | (3,976) | (1,524) |
Conedi Participações Ltda | - | - | - | - | - | - | (151) | (482) | (151) | (482) |
Log Commercial Properties E Participações S/A | - | - | - | - | - | - | - | - | - | - |
Key management personnel (c) | - | - | - | - | (764) | (251) | - | - | (764) | (251) |
Other (g) | (692) | (78) | - | (145) | - | - | (2,369) | (568) | (3,061) | (791) |
Other administrative expenses | 1 | - | - | - | 44 | - | 2,137 | (120) | 2,182 | (120) |
MRV Engenharia e Participação S/A | - | - | - | - | - | - | 851 | - | 851 | - |
Novus Midia S.A. | - | - | - | - | - | - | 210 | - | 210 | - |
Radio Itatiaia Ltda | - | - | - | - | - | - | 320 | - | 320 | - |
Conedi Participações Ltda | - | - | - | - | - | - | 195 | - | 195 | - |
Lott Oliveira Braga | - | - | - | - | - | - | 154 | - | 154 | - |
Key management personnel (c) | - | - | - | - | 44 | - | - | - | 44 | - |
Others (g) | 1 | - | - | - | - | - | 407 | (120) | 408 | (120) |
Notes to the condensed consolidated interim financial statements
as of March 31, 2023
|
Attachments
- Original Link
- Original Document
- Permalink
Disclaimer
Inter & Co. Inc. published this content on 08 May 2023 and is solely responsible for the information contained therein. Distributed by Public, unedited and unaltered, on 08 May 2023 10:33:01 UTC.