United States
Securities and Exchange Commission
Washington, D.C. 20549
FORM 6-K
REPORT OF FOREIGN PRIVATE ISSUER
PURSUANT TO RULE 13a-16 OR 15d-16 UNDER
THE SECURITIES EXCHANGE ACT OF 1934
For the month of November 2024
Commission File Number 132-02847
INTER & Co, INC.
(Exact name of registrant as specified in its charter)
N/A
(Translation of Registrant’s executive offices)
Av Barbacena, 1.219, 22nd Floor
Belo Horizonte, Brazil, ZIP Code 30 190-131
Telephone: +55 (31) 2138-7978
(Address of principal executive office)
Indicate by check mark whether the registrant files or will file annual reports under cover of Form 20-F or Form 40-F.
Form 20-F ☒ Form 40-F ☐
Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(1):
Yes ☐ No ☒
Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(7):
Yes ☐ No ☒
EXHIBIT INDEX
| | | | | | | | | | | |
Exhibit No. | | Description of Exhibit | |
| | | |
SIGNATURE
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.
| | | | | | | | | | | |
| | | |
| INTER & Co, INC. |
| By: | /s/ Santiago Horacio Stel |
| | Name: | Santiago Horacio Stel |
| | Title: | Senior Vice President of Finance and Risks |
Date: November 14, 2024
| | | | | |
| Unaudited interim condensed consolidated statements As of for the twelve-month period ended September 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 twelve-month period ended September 30, 2024 |
Management report
Inter & Co, Inc.
Inter & Co, Inc (the Company and, together with its consolidated subsidiaries, the Group) is a holding company incorporated in the Cayman Islands, with limited liability. Inter&Co is the controlling company of the group Inter and indirectly holds all the shares in Banco Inter.
Inter
Inter provides e-commerce and financial services, with solutions are offered in a single digital ecosystem that includes a complete range of banking services, investments, credit, insurance, and cross-border banking, as well as a marketplace that brings together the largest retailers in Brazil and in the United States.
Operating highlights
Customers
As of September 30, 2024 we surpassed a total of 34.9 million customers. The activation rate reached 55.9%, an increase of 3.3 percentage points when compared to September 30, 2023.
Loan Portfolio
The balance of loan operations reached R$33.7 billion, representing a positive variation of 13.2% compared to December 31, 2023.
Economic and financial highlights
Profit (loss) for the period
As of September 30, 2024 we achieved an accumulated profit of R$677.9 million, representing a increase of 252.1% compared to the previous period ending on September 30, 2023.
Revenues
As of September 30, 2024, revenues reached R$4,555.7 million, marking an increase of R$1,116.0 million compared to the same period of 2023.
Administrative expenses
Accumulated administrative and personnel expenses incurred as of September 30, 2024, totaled R$(1,926.5) million, an increase of R$(260.8) million compared to year-to-date on September 30, 2023.
Equity highlights
Total assets
Total assets reached R$R$69.9 billion as of September 30, 2024, an increase of 15.9% compared to December 31, 2023.
Shareholder’s equity
Shareholder’s equity totaled R$8.9 billion, an increase of 16.7% compared to December 31, 2023.
Relationship with the independent auditors
The Company also has a policy with requirements for contractual risk analysis which defines that the Board of Directors must evaluate the transparency, objectivity, governance aspects and the compromising of the independence of the contract, thus ensuring conformity between the parties involved. Additionally, it has an Audit Committee which, among its responsibilities and competencies, in addition to providing opinions and recommendations on the audit service provider, also evaluates the effectiveness of the independent and internal audits, including with regard to the verification of compliance with legal provisions and regulations applicable to Inter, as well as internal policies and codes.
| | | | | |
| Unaudited interim condensed consolidated statements As of for the twelve-month period ended September 30, 2024 |
Furthermore, Inter&Co, Inc. confirms that KPMG Auditores Independentes Ltda. has procedures, policies, and controls in place to ensure its independence, which include an evaluation of the work provided, covering any service other than the independent audit of Company's financial information. This evaluation is based on the applicable regulations and accepted principles that preserve the auditor's independence. The acceptance and performance of non-audit professional services on the financial Information by its independent auditors during the period ended as of September 30, 2024 did not affect the independence and objectivity in the conduct of the audit work performed at Inter & Co, Inc. Information related to independent auditors' fees is made available annually in the reference form.
Acknowledgment
We would like to thank our shareholders, customers, and partners for their trust, as well as each of our employees who build our history each day.
Belo Horizonte, November 13, 2024.
The Management
KPMG Auditores Independentes Ltda
Rua Paraíba, 550 - 12º andar - Bairro Funcionários
30130-141 - Belo Horizonte/MG - Brasil
Caixa Postal 3310 - CEP 30130-970 - Belo Horizonte/MG - Brasil
Telefone +55 (31) 2128-5700
kpmg.com.br
Independent auditors' report on review of the condensed
consolidated interim financial information
To the Shareholders, Board of Directors and Directors of
Inter & Co, Inc.
Cayman Islands
We have reviewed the condensed consolidated interim financial information of Inter & Co, Inc.("Company"), as of September 30, 2024, which comprise the balance sheet as of September 30, 2024,and the statements of profit or loss, comprehensive income for the quarter and nine-month period then ended, and changes in equity and cash flows for the nine-month period then ended, including the notes.
Management is responsible for the preparation and presentation of this condensed consolidated interim financial information in accordance with IAS 34 Interim Financial Reporting, issued by the International Accounting Standards Board – (IASB). Our responsibility is to express a conclusion on this condensed consolidated interim financial information based on our review.
We conducted our review in accordance with Brazilian and international review standards on interim financial information (NBC TR 2410 - Review of Interim Financial Information Performed by the Independent Auditor of the Entity and ISRE 2410 - Review of Interim Financial Information Performed by the Independent Auditor of the Entity, respectively). A review of interim financial information consists of making inquiries, primarily of people responsible for financial and accounting matters, and applying analytical and other review procedures. A review is substantially less in scope than an audit conducted in accordance with standards on auditing and consequently does not enable us to obtain assurance that we would become aware of all significant matters that might be identified in an audit. Accordingly, we do not express an audit opinion.
| | |
Conclusion on the condensed consolidated interim financial information |
Based on our review, nothing has come to our attention that causes us to believe that the condensed consolidated interim financial information referred to above is not prepared, in all material respects, in accordance with IAS 34 - Interim Financial Reporting.
Belo Horizonte, November 13, 2024
KPMG Auditores Independentes Ltda.
CRC SP 014428/O-6 F-MG
Original report Portuguese signed by
Marco Antônio Pontieri
Accountant - CRC 1SP153569/O-0
| | | | | | | | |
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 September 30, 2024 and December 31, 2023 (Amounts in thousands of Brazilian reais, unless otherwise stated) |
| | | | | | | | | | | | | | | | | |
| Note | | 09/30/2024 | | 12/31/2023 |
Assets | | | | | |
Cash and cash equivalents | | | 2,273,565 | | | 4,259,379 | |
Amounts due from financial institutions, net of provisions for expected loss | | | 5,225,482 | | | 3,718,506 | |
Deposits at Central Bank of Brazil | | | 4,185,156 | | | 2,664,415 | |
Securities, net of provisions for expected loss | | | 20,586,355 | | | 16,868,112 | |
Derivative financial | | | 18,489 | | | 4,238 | |
Loans and advances to customers, net of provisions for expected loss | | | 31,478,422 | | | 27,900,543 | |
Non-current assets held for sale | | | 184,823 | | | 174,355 | |
Equity accounted investees | 14.a | | 10,402 | | | 90,634 | |
Property and equipment | | | 360,063 | | | 167,547 | |
Intangible assets | | | 1,711,148 | | | 1,345,304 | |
Deferred tax assets | | | 1,411,485 | | | 1,033,535 | |
Other assets | | | 2,482,687 | | | 2,125,229 | |
Total assets | | | 69,928,077 | | | 60,351,797 | |
| | | | | |
Liabilities | | | | | |
Liabilities with financial and similar institutions | | | 10,403,853 | | | 9,522,469 | |
Liabilities with customers | | | 39,129,759 | | | 32,651,620 | |
Securities issued | | | 9,047,656 | | | 8,095,042 | |
Derivative financial | | | 8,778 | | | 15,063 | |
Borrowing and on-lending | | | 114,824 | | | 107,412 | |
Tax liabilities | | | 457,853 | | | 363,262 | |
Income tax and social contribution | | | 360,717 | | | 287,978 | |
Other tax liabilities | | | 97,136 | | | 75,284 | |
Provisions | | | 54,375 | | | 70,452 | |
Deferred tax liabilities | | | 46,183 | | | 32,539 | |
Other liabilities | | | 1,797,457 | | | 1,897,248 | |
Total liabilities | | | 61,060,738 | | | 52,755,107 | |
| | | | | |
Equity | | | | | |
Share capital | | | 13 | | | 13 | |
Reserves | | | 9,508,076 | | | 8,147,285 | |
Other comprehensive income | | | (800,226) | | | (675,488) | |
Treasury shares | | | (612) | | | — | |
Equity attributable to owners of the Company | | | 8,707,251 | | | 7,471,810 | |
Non-controlling interest | | | 160,088 | | | 124,881 | |
Total equity | | | 8,867,339 | | | 7,596,691 | |
| | | | | |
Total liabilities and equity | | | 69,928,077 | | | 60,351,797 | |
The accompanying notes are an integral part of the Unaudited interim condensed consolidated statements
5
| | | | | |
| Unaudited interim condensed consolidated income statements For the quarters ended September 30, 2024 and 2023 (Amounts in thousands of Brazilian reais, except for earnings per share) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | Quarter | | Nine-month period |
| Note | | 09/30/2024 | | 09/30/2023 | | 09/30/2024 | | 09/30/2023 |
Interest income | | | 1,412,226 | | | 1,106,935 | | | 3,802,166 | | | 3,270,967 | |
Interest expenses | | | (835,617) | | | (770,398) | | | (2,370,507) | | | (2,135,375) | |
Income from securities and derivatives | | | 558,157 | | | 482,020 | | | 1,703,434 | | | 1,196,602 | |
Net interest income and income from securities and derivatives | | | 1,134,766 | | | 818,557 | | | 3,135,093 | | | 2,332,193 | |
| | | | | | | | | |
Net revenues from services and commissions | | | 467,667 | | | 347,780 | | | 1,239,152 | | | 928,657 | |
Expenses from services and commissions | | | (37,677) | | | (32,271) | | | (104,641) | | | (99,672) | |
Other revenues | | | 111,387 | | | 131,430 | | | 286,072 | | | 278,465 | |
Revenues | | | 1,676,143 | | | 1,265,496 | | | 4,555,675 | | | 3,439,643 | |
| | | | | | | | | |
Impairment losses on financial assets | | | (471,427) | | | (407,899) | | | (1,303,723) | | | (1,157,140) | |
Administrative expenses | | | (474,826) | | | (362,877) | | | (1,272,897) | | | (1,096,360) | |
Personnel expenses | | | (258,955) | | | (210,661) | | | (653,625) | | | (569,322) | |
Tax expenses | | | (123,633) | | | (94,072) | | | (309,382) | | | (235,406) | |
Depreciation and amortization | | | (53,349) | | | (40,561) | | | (148,284) | | | (119,268) | |
Income from equity interests in associates | 14.b | | — | | | (4,071) | | | (2,480) | | | (30,597) | |
Profit before income tax | | | 293,953 | | | 145,354 | | | 865,283 | | | 231,550 | |
| | | | | | | | | |
Income tax | | | (33,942) | | | (41,194) | | | (187,397) | | | (39,002) | |
| | | | | | | | | |
Profit for the year | | | 260,011 | | | 104,161 | | | 677,886 | | | 192,549 | |
| | | | | | | | | |
Profit attributable to: | | | | | | | | | |
Owners of the Company | | | 242,671 | | | 91,291 | | | 631,943 | | | 151,442 | |
Non-controlling interest | | | 17,340 | | | 12,870 | | | 45,943 | | | 41,107 | |
| | | | | | | | | |
Earnings (loss) per share | | | | | | | | | |
Basic earnings (loss) per share | | | 0.56 | | | 0.23 | | | 1.45 | | | 0.38 | |
Diluted earnings (loss) per share | | | 0.54 | | | 0.23 | | | 1.44 | | | 0.38 | |
The accompanying notes are an integral part of the Unaudited interim condensed consolidated statements
6
| | | | | |
| Unaudited interim condensed consolidated statements of comprehensive income For the quarters ended September 30, 2024 and 2023 (Amounts in thousands of Brazilian reais, unless otherwise stated) |
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Quarter | | Nine-month period |
| | 09/30/2024 | | 09/30/2023 | | 09/30/2024 | | 09/30/2023 |
| | | | | | | | |
Profit for the year | | 260,011 | | | 104,161 | | | 677,886 | | | 192,549 | |
| | | | | | | | |
Other comprehensive income | | | | | | | | |
Items that are or may be reclassified subsequently to the income statement: | | | | | | | | |
Change in fair value - financial assets at FVOCI | | (52,321) | | | (98,003) | | | (336,129) | | | 177,437 | |
Related tax - financial assets FVOCI | | 2,635 | | | 44,100 | | | 130,348 | | | (79,848) | |
Net change in fair value - financial assets at FVOCI | | (49,686) | | | (53,903) | | | (205,781) | | | 97,589 | |
| | | | | | | | |
Fair value change - investments in operations abroad | | 26,045 | | | (7,909) | | | (36,987) | | | 6,841 | |
Tax effect | | (14,321) | | | 3,558 | | | 14,043 | | | (124) | |
Hedge of net investments in operations abroad | | 11,724 | | | (4,351) | | | (22,944) | | | 6,717 | |
| | | | | | | | |
Foreign exchange differences on the translation of foreign operations | | (5,639) | | | 11,039 | | | 103,987 | | | (8,468) | |
| | | | | | | | |
Others | | — | | | (3) | | | — | | | 21 | |
Other comprehensive income that may be reclassified subsequently to the income statement | | (43,601) | | | (47,218) | | | (124,738) | | | 95,859 | |
| | | | | | | | |
Total comprehensive income for the period | | 216,410 | | | 56,943 | | | 553,148 | | | 288,408 | |
Allocation of comprehensive income | | | | | | | | |
To owners of the company | | 199,071 | | | 44,073 | | | 507,205 | | | 247,301 | |
To non-controlling interest | | 17,340 | | | 12,870 | | | 45,943 | | | 41,107 | |
| | | | | | | | |
| | | | | | | | |
The accompanying notes are an integral part of the Unaudited interim condensed consolidated statements
7
| | | | | |
| Unaudited interim condensed consolidated statements of cash flows For the quarters ended September 30, 2024 and 2023 (Amounts in thousands of Brazilian reais, unless otherwise stated) |
| | | | | | | | | | | | | | |
| | 09/30/2024 | | 09/30/2023 |
Operating activities | | | | |
Profit (loss) | | 677,886 | | | 192,549 | |
Adjustments to profit (loss) | | | | |
Depreciation and amortization | | 148,284 | | | 119,268 | |
Result of equity interests in associates | | 2,480 | | | 30,597 | |
Impairment losses on financial assets | | 1,303,723 | | | 1,157,140 | |
Expenses with provisions | | 37,264 | | | 27,104 | |
Income tax and social contribution | | 187,397 | | | 39,002 | |
Provisions/ (reversals) for loss of assets | | (39,059) | | | (20,646) | |
Capital gains | | (16,506) | | | (34,428) | |
Performance income | | (55,298) | | | (104,840) | |
Revenue foreign exchange | | (80,379) | | | (67,769) | |
| | | | |
(Increase)/ decrease in: | | | | |
Compulsory deposits at Central Bank of Brazil | | (1,520,741) | | | 663,906 | |
Loans and advances to customers | | (4,146,035) | | | (5,073,844) | |
Amounts due from financial institutions | | (1,509,509) | | | 784,612 | |
Securities | | (144,912) | | | 443,693 | |
Derivative financial | | (14,251) | | | (9,389) | |
Non-current assets held for sale | | (10,469) | | | (2,404) | |
Other assets | | (290,871) | | | (424,299) | |
Increase/ (decrease) in: | | | | |
Liabilities with financial and similar institutions | | 50,250 | | | 1,511,348 | |
Liabilities with customers | | 6,478,139 | | | 5,421,184 | |
Securities issued | | 952,614 | | | 1,260,400 | |
Derivative financial | | (43,272) | | | (16,709) | |
Borrowing and on-lending | | (296,316) | | | 50,394 | |
Tax liabilities | | 59,703 | | | 130,813 | |
Provisions | | (27,965) | | | (49,513) | |
Other liabilities | | 60,313 | | | 112,545 | |
Income tax paid | | (306,553) | | | (180,795) | |
Net cash from operating activities | | 1,455,917 | | | 5,959,919 | |
| | | | |
Cash flow from investing activities | | | | |
Capital increase in associate | | — | | | 11,564 | |
Acquisition of subsidiaries, net of cash acquired | | (81,675) | | | (14,426) | |
Acquisition of property and equipment | | (57,801) | | | (12,974) | |
Acquisition of intangible assets | | (302,897) | | | (194,228) | |
Acquisition of financial assets at FVOCI | | (10,779,888) | | | (15,747,029) | |
Proceeds from sale of financial assets at FVOCI | | 6,986,440 | | | 12,801,310 | |
Acquisition of financial assets at FVTPL | | (67,399) | | | (590,236) | |
Proceeds from sale of financial assets at FVTPL | | 96,122 | | | 730,119 | |
Net cash used in investing activities | | (4,207,098) | | | (3,015,900) | |
| | | | |
Cash flow from financing activities | | | | |
Capital increase | | 783,491 | | | — | |
Dividends and interest on shareholders' equity paid | | (78,500) | | | (19,704) | |
Repurchase of treasury shares | | (18,954) | | | (16,409) | |
Resources from non-controlling interest, including capital increase | | (1,049) | | | (10,245) | |
| | | | |
Net cash used in from financing activities | | 684,988 | | | (46,358) | |
| | | | |
Increase/(Decrease) in cash and cash equivalents | | (2,066,193) | | | 2,897,661 | |
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 | | 80,379 | | | 67,769 | |
Cash and cash equivalents at September 30 | | 2,273,565 | | | 4,297,078 | |
The accompanying notes are an integral part of the Unaudited interim condensed consolidated statements
8
| | | | | |
| Unaudited interim condensed consolidated statements of changes in equity For the quarters ended September 30, 2024 and 2023 (Amounts in thousands of Brazilian reais, unless otherwise stated) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Share capital | | Reserves | | Other comprehensive income | | Retained earnings | | Treasury shares | | Equity attributable to owners of the Company | | Non-controlling interest | | Total equity |
Balance as of January 1, 2023 | | 13 | | | 7,817,670 | | | (825,301) | | | — | | | — | | | 6,992,382 | | | 96,722 | | | 7,089,104 | |
Profit for the period | | — | | | — | | | — | | | 151,442 | | | — | | | 151,442 | | | 41,107 | | | 192,549 | |
Proposed allocations: | | | | | | | | | | | | | | | | |
Constitution/ reversion of reserves | | — | | | 151,442 | | | — | | | (151,442) | | | — | | | — | | | — | | | — | |
| | | | | | | | | | | | | | | | |
Interest on equity / dividends | | — | | | — | | | — | | | — | | | — | | | — | | | (19,704) | | | (19,704) | |
Net change in fair value - financial assets at FVOCI | | — | | | — | | | 97,589 | | | — | | | — | | | 97,589 | | | — | | | 97,589 | |
Exchange rate change adjustment | | — | | | — | | | (8,468) | | | — | | | — | | | (8,468) | | | — | | | (8,468) | |
Gains and losses - Hedge | | — | | | — | | | 6,717 | | | — | | | — | | | 6,717 | | | — | | | 6,717 | |
Repurchase of treasury shares | | — | | | — | | | — | | | — | | | (16,409) | | | (16,409) | | | — | | | (16,409) | |
Share-based payment transactions | | — | | | (7,992) | | | — | | | — | | | 7,992 | | | — | | | — | | | — | |
Reflex reserve | | — | | | 37,094 | | | — | | | — | | | — | | | 37,094 | | | — | | | 37,094 | |
Others | | — | | | — | | | 21 | | | — | | | — | | | 21 | | | (10,266) | | | (10,245) | |
Balance as of September 30, 2023 | | 13 | | | 7,998,214 | | | (729,442) | | | — | | | (8,417) | | | 7,260,368 | | | 107,859 | | | 7,368,227 | |
| | | | | | | | | | | | | | | | |
Balance as of January 1, 2024 | | 13 | | | 8,147,285 | | | (675,488) | | | — | | | — | | | 7,471,810 | | | 124,881 | | | 7,596,691 | |
Profit for the period | | — | | — | | — | | 631,943 | | — | | 631,943 | | 45,943 | | 677,886 | |
Proposed allocations: | | | | | | | | | | | | | | | | |
Constitution/ reversion of reserves | | — | | | 631,943 | | | — | | | (631,943) | | | — | | | — | | | — | | | — | |
Capital increase | | — | | | 822,259 | | | — | | | — | | | — | | | 822,259 | | | — | | | 822,259 | |
Cost associated with issuing equity securities | | — | | | (38,768) | | | — | | | — | | | — | | | (38,768) | | | — | | | (38,768) | |
Interest on equity / dividends | | — | | | (68,813) | | | — | | | — | | | — | | | (68,813) | | | (9,687) | | | (78,500) | |
Foreign exchange differences on the translation of foreign operations | | — | | | — | | | 103,987 | | | — | | | — | | | 103,987 | | | — | | | 103,987 | |
Gains and losses - Hedge | | — | | | — | | | (22,944) | | | — | | | — | | | (22,944) | | | — | | | (22,944) | |
Net change in fair value - financial assets at FVOCI | | — | | | — | | | (205,781) | | | — | | | — | | | (205,781) | | | — | | | (205,781) | |
Share-based payment transactions | | — | | | (18,342) | | | — | | | — | | | 18,342 | | | — | | | — | | | — | |
Reflex reserve | | — | | | 32,512 | | | — | | | — | | | — | | | 32,512 | | | — | | | 32,512 | |
Repurchase of treasury shares | | — | | | — | | | — | | | — | | | (18,954) | | | (18,954) | | | — | | | (18,954) | |
Others | | — | | | — | | | — | | | — | | | — | | | — | | | (1,049) | | | (1,049) | |
Balance as of September 30, 2024 | | 13 | | | 9,508,076 | | | (800,226) | | | — | | | (612) | | | 8,707,251 | | | 160,088 | | | 8,867,339 | |
The accompanying notes are an integral part of the Unaudited interim condensed consolidated statements
9
| | | | | |
| Notes to the Unaudited interim condensed consolidated financial statement As of September 30, 2024 |
Notes to the Unaudited interim condensed consolidated financial statement
(Amounts in thousands of Brazilian reais, unless otherwise stated)
1.Activity and structure of Inter & Co, Inc. and its subsidiaries
Inter&Co, Inc. (“Inter&Co”, “Inter Group”, “Inter”, or “Company”), is the controlling holding company of the Inter Group, incorporated in the Cayman Islands as an exempted limited liability company on January 26, 2021, and registered with the U.S. Securities and Exchange Commission (“SEC”).
The history of the Inter Group began in 1994, under the name Intermedium Crédito, Financiamento e Investimento S.A. Our operations began in 1995, providing personal loans to individuals and working capital loans to small and medium-sized companies. From 1995 to 2007, we operated primarily in the State of Minas Gerais and expanded the scope of our products to include real estate loans. In 2008, we received authorization from the Central Bank of Brazil to operate as a Multiple Bank, which allowed us to carry out all banking activities in Brazil. Thus, we began operating as a full-service bank, offering financing, investments and real estate credit, under the name Banco Intermedium S.A.
In 2012, we launched our insurance brokerage activities, offering a wide range of insurance products to our clients. In 2013, we also created our investment brokerage firm, Inter DTVM, regulated by the Brazilian Securities and Exchange Commission (CVM). From 1994 to 2014, we evolved from a finance company to a licensed bank, from a regional presence to a national presence, and from pure credit to credit and services. In 2015, we launched our 100% Digital Checking Account, the most important milestone in our history, changing our mission to be a full-service digital bank. We enhanced our Digital Checking Account in 2016, offering credit and debit cards and Mastercard foreign exchange products. In 2017, we changed our brand to “Banco Inter” to reflect the evolution of our business, with a simpler, shorter and more modern name, indicating the path we wanted to follow in the coming years.
In 2018, another important milestone was reached: we were the first digital bank to carry out an initial public offering (IPO) in Brazil, on the B3 – Bolsa, Brasil, Balcão.
We implemented another major evolution of our strategy in 2019, when we started offering a marketplace for non-financial products, going beyond banking services with our new business vertical Inter Shop & Commerce Plus. Between 2019 and 2022, we had a significant growth in the number of customers (from 4 million in 2019 to more than 24 million in 2022) and a continuous increase in the range of products offered. Thus, we believe that Inter is much more than a bank, we are a Super App, which allows customers to manage their finances and daily activities, through a simple and integrated digital experience. In January 2022, we completed the acquisition of USEND (now Inter&Co Payments), a US-based financial technology company with operations in the United States, Brazil and Canada. Inter&Co Payments provides currency exchange services.
In June 2022, we completed the migration of Banco Inter’s shareholder base, which at the time consolidated the interests in the Group’s subsidiaries, on B3 in Brazil, to Inter&Co on Nasdaq. Since then, the Group’s publicly-held parent company has become Inter& Co, Inc., whose common shares are traded on Nasdaq under the symbol “INTR” and Brazilian Depositary Receipts (“BDRs”) are traded on B3 - Brasil, Bolsa, Balcão (“B3”), the Brazilian stock exchange, under the symbol “INBR32”.
| | | | | |
| Notes to the Unaudited interim condensed consolidated financial statement As of September 30, 2024 |
On January 24, 2023, we completed another acquisition in the United States, of YellowFi Mortgage LLC (currently Inter US Finance), a company that owns, manages and operates a mortgage origination and lending business primarily in the State of Florida, and YellowFi Management LLC (Inter US Management), a company that manages and operates the Inter Mortgage Opportunity Fund, a residential mortgage investment fund. Our goal is to extend the capabilities we have developed in Brazil to new markets, starting in the US, offering solutions for Brazilians traveling abroad and for US residents.
In May 2023, we launched our seventh vertical, Loyalty. In 2024, we sold 36.8 million shares of our Class A common stock through a follow-on public offering, raising approximately US$162 million in gross proceeds. The offering initially closed in January 2024 and the exercise of the stock option closed in February 2024. One of the primary objectives of the offering was to increase liquidity for our Class A shares traded on Nasdaq.
In July 2024, we completed the acquisition of 50% of the share capital of Granito Instituição de Pagamento S.A. (currently Inter Pag Instituição de Pagamento S.A.), consolidating Inter as the sole shareholder of this company, in a strategy to take advantage of the growth of the small and medium-sized business market and, through the combination of proprietary technologies, offer more complete solutions for Inter and Granito customers.
2.Basis for preparation
a.Compliance statement
The Group's Unaudited interim condensed consolidated financial statements was prepared in accordance with IAS 34 - interim financial reports issued by the International Accounting Standards Board (IASB).
This Unaudited interim condensed consolidated financial statements was prepared following the preparation basis and accounting policies consistent with those adopted in the preparation of the consolidated financial statements of Inter&Co, Inc., as of December 31, 2023, and is therefore intended only to provide an update of the content of the latest financial statements and must be read together, in accordance with IAS 34.
The information in the explanatory notes that did not undergo significant changes or that did not present new disclosures in relation to December 31, 2023 was not fully repeated in this condensed consolidated interim financial statement. However, information has been included to explain the main events and transactions that have occurred, allowing an understanding of the changes in the financial position and performance of the Inter&Co operations since the publication of the consolidated financial statements as of December 31, 2023.
This Unaudited interim condensed consolidated financial statement was authorized for issuance by the Company's Board of Directors on November 13, 2024.
b.Functional and presentation currency
This Unaudited interim condensed consolidated financial statement is presented in Brazilian reais (BRL or R$). The functional currency of the Group companies is shown in note 4a. All balances were rounded to the nearest thousand, unless otherwise indicated.
| | | | | |
| Notes to the Unaudited interim condensed consolidated financial statement As of September 30, 2024 |
c.Use of estimates and judgments
In preparing this Unaudited interim condensed consolidated financial statement, management has made judgments, estimates and assumptions that affect the application of the accounting policies of the Group and the reported amounts of assets, liabilities, revenues, and expenses. Actual results may differ from such estimates. Estimates and assumptions are reviewed on an ongoing basis. Adjustments, if any, related to changes in estimates are recognized prospectively. The significant judgments made by management during the application of the Inter&Co accounting policies and the sources of estimation uncertainty are described below:
Judgments
Information about the judgments made in the application of accounting policies that have the most relevant effects on the amounts recognized in financial projections are included in the following notes:
•Basis for consolidation (see note 4a): whether Inter&Co has de facto control over an investee;
•Equity accounted investees (see note 14): whether Inter&Co has significant influence over an investee.
Estimates
The estimates present a significant risk and may have a material impact on the values of assets and liabilities in the next year, and the actual results may differ from those previously established. They are disclosed below and are related to the following notes:
•Classification of financial assets (see notes 6 and 7) - evaluation of the business model in which the assets are held and evaluation if the contractual terms of the financial asset relate only to payments of principal and interest (SPPI test).
•Measuring the provision for expected credit losses on financial assets measured at amortized cost and fair value through other comprehensive income (FVOCI) requires the use of complex quantitative models and assumptions about future economic conditions and credit behavior. Several significant judgments are also necessary to apply accounting requirements to measure the expected credit loss, such as: determining the criteria for evaluating the significant increase in credit risk; select quantitative models and appropriate assumptions to measure expected credit loss; and establish different prospective scenarios and their weighting, among others.
•Business combination (see notes 4.b): determination of fair values of assets acquired and liabilities assumed in business combinations.
•Impairment test of intangible assets and goodwill (see notes 16): for the purposes of impairment testing, each invested entity was considered a cash generating unit (“CGU”).
•Deferred tax asset (note 34): the expected realization of the deferred tax asset is based on projected future taxable income and other technical studies.
3.Material changes of accounting policies
New or revised accounting pronouncements adopted in 2024
The following new or revised standards have been issued by IASB, and were effective for the year covered by these Unaudited interim condensed consolidated financial statements, and had no material impact on these condensed consolidated interim financial statements.
•Definition of accounting estimates - Amendments to IAS 8: defines accounting estimates as monetary values susceptible to uncertainties in their measurement. Among these estimates we can mention the expected credit loss and the fair value of assets and liabilities.
| | | | | |
| Notes to the Unaudited interim condensed consolidated financial statement As of September 30, 2024 |
•Disclosure of Accounting Policies – Changes to IAS 1 and IFRS Practice Statement 2: The Inter&Co adopted disclosure from January 1, 2023. Although the amendments made to the accounting policies did not result in any changes to the accounting policies themselves, they did have an impact on the disclosure of accounting policy information in the consolidated financial statements. The amendments require 'material' disclosure of policies instead of 'significant' disclosure. Additionally, they provide guidance on the application of materiality to the disclosure of accounting policies, thus assisting entities in providing useful and specific policy information that users require to understand other information in the financial statements. Management made certain updates to the information presented in Note 4, which pertains to Material Accounting Policies (previously referred to as Significant Accounting Policies), in line with the amendments.
•Classification of Liabilities as Current or Non-Current – Amendments to IAS 1: Clarifies when to take into account contractual conditions (covenants) that may impact the unconditional right to defer settlement of the liability for a minimum period of 12 months after the end of the reporting period, in addition to establishing disclosure requirements for liabilities with covenants classified as non-current. These changes came into effect from the beginning of the 2024 financial year, and the changes did not have a significant impact on Inter&Co.
•Deferred tax on leasing transactions – Amendments to IAS 12: clarify that the exemption for accounting for deferred taxes arising from temporary differences generated in the initial recognition of assets or liabilities does not apply to leasing transactions.
•Changes to IFRS 16 – Leases: The IASB has issued narrow-scope amendments to the requirements for sale and leaseback transactions, explaining how an entity should account for a sale and leaseback after the transaction date. Sale and leaseback transactions in which some or all of the lease payments are variable lease payments that do not depend on an index or rate are most likely to be impacted.
•Insurance Contracts - IFRS 17: The standard on Insurance Contracts replaces IFRS 4 - Insurance Contracts, and brings important changes to the measurement, recognition and disclosure of these contracts, through specific methodologies for each type of agreement.
•Changes to IAS 7 and IFRS 7 - Supplier financing arrangements: These amendments require disclosures to increase transparency of supplier financing arrangements and their effects on a company’s liabilities, cash flows and liquidity risk exposure. The disclosure requirements are the IASB’s response to investor concerns that some companies’ supplier financing arrangements are not sufficiently visible, making them difficult for investors to analyze.
Other new standards and interpretations issued but not yet effective
•Amendment to IAS 21 - Effects of Changes in Exchange Rates and Translation of Financial Statements: The changes will require the application of a consistent approach when assessing whether one currency can be exchanged for another and the amendment clarifies how entities should determine the exchange rate to be used and the disclosures to be provided when a currency is difficult or cannot be exchanged. The amendments aim to improve the information that an entity provides in its financial statements. The amendments to IAS 21 are effective from January 1, 2025, and their adoption may be brought forward. Management does not expect any impacts on the financial statements of the Inter Group.
•New IFRS 18 - Presentation and Disclosure in Financial Statements: issued in April 2024, it replaces IAS 1 and introduces additional requirements for financial statements in order to improve information to shareholders. It defines three categories for revenues and expenses: operating, investments and financing, in addition to including new subtotals. The standard also provides guidance on the disclosure of performance indicators defined by management and introduces specific requirements for companies in the banking and insurance sectors. IFRS 18 will come into effect on January 1, 2027, and Management is currently analyzing its impacts on Inter&Co's financial statements.
| | | | | |
| Notes to the Unaudited interim condensed consolidated financial statement As of September 30, 2024 |
•IFRS 19 – Subsidiaries without Public Liability: Disclosures: issued in May 2024, the standard establishes that a subsidiary without public liability may provide reduced disclosures when applying the Accounting Standards in IFRS in its financial statements. The standard is optional for eligible subsidiaries and establishes the disclosure requirements for subsidiaries that choose to apply it. The potential impacts are being assessed and will be completed by the effective date of the standard.
•Amendments to IFRS 9 – Financial Instruments and IFRS 7 – Financial Instruments Disclosures: issued in May 2024, the amendments and clarifications relate to the write-off of financial liabilities through electronic systems, assessment of contractual characteristics of cash flow in the classification (SPPI Test), such as: financial assets linked to ESG and other financial instruments. In addition, additional disclosures were included regarding equity instruments designated at fair value through other comprehensive income and financial instruments linked to contingent events. The amendments are effective for fiscal years beginning on January 1, 2026. The potential impacts are being assessed and will be completed by the effective date of the standard.
4.Material accounting policies
The accounting policies described below were applied in all of the years presented in the Unaudited interim condensed consolidated financial statements.
a.Basis for consolidation
Companies under Inter&Co control are classified as controlled. The company is considered the controller of an entity when it is exposed to or has the right to variable returns arising from involvement with that entity, in addition to having the ability to use its power to influence the value of these returns.
The subsidiaries are consolidated in full as from the date the company gains control of their activities until the date on which control ceases to exist. With regard to the significant restrictions on the Group’s ability to access or use the assets and settle the Group's liabilities, only the regulatory restrictions, linked to the compulsory reserves maintained in compliance with the requirement of the Central Bank of Brazil, which restrict the ability of subsidiaries of Inter&Co to transfer cash to other entities within the economic group. There are no other legal or contractual restrictions and no guarantees or other requirements that may restrict that dividends and other capital distributions are paid or that loans and advances are made or paid to (or by) other entities within the economic group.
The following table shows the subsidiaries in each year:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Entity | | Branch of Activity | | Common shares and/or quotas | | Functional currency | | Country | | Share in the capital (%) |
| | | | 09/30/2024 | | 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 Company | | 401,207,704 | | | BRL | | Brazil | | 100.00 | % | | 100.00 | % |
| | | | | | | | | | | | |
| | | | | | | | | | |
| | | |
| | | | | |
| Notes to the Unaudited interim condensed consolidated financial statement As of September 30, 2024 |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Indirect subsidiaries | | | | | | | | | | | | |
Banco Inter S.A. | | Multiple Bank | | 2,593,598,009 | | | 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 Imobiliarios Fundo de Investimento Imobiliario | | Investment Fund | | 485,935,000 | | | BRL | | Brazil | | 97.19 | % | | 98.30 | % |
BMA Inter Fundo De Investimento Em Direitos Creditórios Multissetorial | | Investment Fund | | 116,938,000 | | | BRL | | Brazil | | 71.60 | % | | 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 | | 35,165 | | | BRL | | Brazil | | 91.70 | % | | 99.11 | % |
IM Designs Desenvolvimento de Software S.A | | 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 | | 100.00 | % | | — | % |
Landbank Fundo de Investimento em Direitos Creditórios de Responsabilidade Limitada (d) | | Investment Fund | | 492,297,014 | | | BRL | | Brazil | | 100.00 | % | | — | % |
Inter Pag Instituição de Pagamento S.A (e) | | Provision of services | | 28,566,126 | | | BRL | | Brasil | | 100.00 | % | | 50.00 | % |
a.On March 27, 2024, the corporate reorganization of Inter Marketplace Intermediação De Negócios e Serviços Ltda. Banco Inter, which was the sole partner of Inter Marketplace Intermediação de Negócios e Serviços Ltda, transferred its shares to Inter&Co Participações Ltda, becoming the direct controller of Inter Marketplace, consequently, an indirect subsidiary of Inter&Co.
b.The reorganization of Inter&Co Securities, LLC ("Securities") was completed on February 22, 2024. Inter&Co, Inc. ("Inter&Co"), which was the sole owner of Securities, transferred Securities' shares to its direct subsidiary, Inter US Holding, Inc. ("US Holding"). With the completion of this reorganization, Securities is now a direct subsidiary of US Holding and, consequently, an indirect subsidiary of Inter&Co.
c.On April 19, 2024, there was a change in the control structure of Inter&Co Tecnologia e Serviços Financeiros Ltda., which became directly controlled by Banco Inter. Previously, Inter&Co Tecnologia e Serviços Financeiros Ltda. was controlled by Inter&Co Payments, Inc.
d.On June 28, 2024, Inter&Co made a significant investment by acquiring a significant number of shares in the Landbank fund. As a result of this acquisition, the financial data relating to these funds began to be included in the consolidation basis of Inter&Co's financial statements.
e.On May 28, 2024, Banco Inter (indirect subsidiary) announced the execution of contracts for the acquisition of the entire share capital of Inter Pag, after approval by BACEN (Central Bank of Brazil) which occurred on July 24, 2024, Inter became the sole shareholder of Inter Pag.
Minority shareholders' interests
The Inter&Co recognizes the portion of equity relating to non-controlling interests in the consolidated balance sheet. In transactions involving the purchase of interests from non-controlling interests, the difference between the amount paid and the interest acquired is recorded in equity. Gains or losses on disposals to non-controlling interests are also recorded in equity. The company holds 50% or more of the voting capital of all indirect subsidiaries.
Balances and transactions eliminated on consolidation
Intra-group balances and transactions, including any unrealized gains or losses arising from intra-group transactions, are eliminated in the consolidation process. Unrealized losses are eliminated only to the extent that there is no evidence of impairment.
b. Business combination
Business combinations are recorded using the acquisition method when the set of assets acquired meets the definition of a business and control is transferred to the Group. In determining whether a set of activities and assets is a business, Inter assesses whether the acquired set includes at least one input and one substantive process that together contribute significantly to the ability to generate future results.
| | | | | |
| Notes to the Unaudited interim condensed consolidated financial statement As of September 30, 2024 |
Inter has the option of applying a “concentration test” that allows it to assess in a simplified manner whether a set of activities and assets acquired is not a business. The optional concentration test is met if substantially all of the fair value of the gross assets acquired is concentrated in a single identifiable asset or group of similar identifiable assets.
The consideration transferred is generally measured at fair value, as are the identifiable net assets acquired. Any goodwill resulting from the transaction is tested annually for impairment. Gains on a bargain purchase are recognized immediately in profit or loss. Transaction costs are recorded in profit or loss as incurred, except for costs related to the issuance of debt or equity instruments. The consideration transferred does not include amounts relating to payments for pre-existing relationships. These amounts are generally recognised in the statement of income.
Any contingent consideration payable is measured at its fair value at the acquisition date. If the contingent consideration is classified as an equity instrument, it is not remeasured and the settlement is recorded in equity. The remaining contingent consideration is remeasured at fair value at each reporting date and subsequent changes in fair value are recorded in the statement of income.
Inter Pag Institução de Pagamento S.A (earlier named Granito Soluções em Pagamentos S.A.)
On May 28, 2024, Banco Inter, an indirect subsidiary, announced the execution of contracts to acquire the entire share capital of Inter Pag. Following approval by the Central Bank of Brazil (BACEN) on July 24, 2024, Banco Inter became the sole shareholder of Inter Pag, holding 100% of the share capital.
Inter Pag is a Brazilian card payment services company that aims to integrate its complete technology into Banco Inter's ecosystem, strengthening its offer of smart payment solutions to the market. With a vision focused on the future, the acquisition of Inter Pag prepares Banco Inter to shape tomorrow's financial transactions, not only meeting but also anticipating the needs of its customers with innovation, agility and accessibility.
i. Consideration transferred
The table below summarizes the values of the consideration transferred:
| | | | | | | | |
In thousands of Reais | | Inter Pag |
Cash and cash equivalents | | 111,785 | |
Total consideration transferred | | 111,785 | |
Identifiable assets acquired, liabilities assumed and goodwill
The carrying value of Inter Pag's identifiable assets and liabilities on the acquisition date are presented below:
| | | | | |
| Notes to the Unaudited interim condensed consolidated financial statement As of September 30, 2024 |
| | | | | | | | |
In thousands of Reais | | Inter Pag |
Assets | | 1,198,150 | |
Cash and cash equivalents | | 30,110 | |
Loans and advances to financial institutions | | 777,806 | |
Deferred tax assets | | 86,588 | |
Property and equipment | | 155,992 | |
Intangible | | 52,840 | |
Other assets | | 94,814 | |
Liabilities | | 1,163,822 | |
Liabilities with financial institutions | | 831,134 | |
Loans and transfers | | 303,728 | |
Current taxes | | 1,876 | |
Provisions | | 5,708 | |
Other liabilities | | 21,376 | |
Total net identifiable assets at fair value | | 34,328 | |
Previously held shareholding | | (17,164) | |
Goodwill on acquisition (a) | | 94,621 | |
Total consideration | | 111,785 | |
(a)Inter has engaged an independent valuation service to develop a study on the allocation of the purchase price (“PPA”) of the identifiable assets acquired, liabilities assumed and goodwill related to the acquisition of Inter Pag. However, as of the date of publication of these financial statements, the study is still in the preparation phase. The preliminary goodwill resulting from the acquisition of Inter Pag is R$94,621. The recognized goodwill is not expected to be deductible for income tax purposes. This amount represents the future economic benefits arising from the synergies between Inter Pag, a Brazilian card payment services company, and Banco Inter’s ecosystem. This acquisition will allow Banco Inter to integrate Inter Pag’s comprehensive technology, strengthening its offering of smart payment solutions to the market. With its vision focused on the future, Banco Inter is prepared to shape tomorrow’s financial transactions, not only by meeting but also anticipating the needs of its customers.
On the date of acquisition of Inter Pag Instituição de Pagamento S.A. (previously called Granito Soluções em Pagamento S.A.), provisions in the amount of R$5,708 were recorded, resulting from labor lawsuits of various natures (payment of overtime, unhealthy and dangerous work conditions, and severance pay) that are in different procedural stages and civil lawsuits. On the balance sheet date, the provisions were reassessed and the amount of R$6,140 was determined, based on the expected probable result.
ii. Acquisition cost
Inter incurred acquisition-related costs of R$255 for legal fees and due diligence costs. These costs were recorded as “Administrative expenses” in the income statement.
iii. Contribution to the group's result
In the period ended September 30, Inter Pag contributed net revenue of R$56,077 and a loss of R$5,010 to the Group's results. If the acquisition had occurred on January 1, 2024, it would have contributed with a net revenue of R$140,251 and a loss of R$9,970.
5.Operational segments
Operating segments are disclosed based on internal information that is used by the chief operating decision maker to allocate resources and to assess performance. The chief operating decision-maker, responsible for allocating resources, evaluating the performance of the operating segments and responsible for making strategic decisions for the Inter&Co, is the CEO, together with the Board of Directors.
Profit by operating segment
Each operating segment is composed of one or more legal entities. The measurement of profit by operating segment takes into account all revenues and expenses recognized by the companies that make up each segment.
| | | | | |
| Notes to the Unaudited interim condensed consolidated financial statement As of September 30, 2024 |
Transactions between segments are carried out under terms and rates compatible with those practiced with third parties, where applicable. The Inter&Co does not have any single customer accounting for more than 10% of its total net revenue.
a.Banking & Spending
This segment includes banking products and services such as current accounts, debit and credit cards, deposits, loans, advances to customers, debt collection activities and other services provided to customers, mainly through the Inter app. The segment also includes foreign exchange services, remittances of funds between countries, including the Global Account digital solution, smart card payment solutions, together with the investment funds consolidated by the Group.
b.Investments
This segment is responsible for operations related to the acquisition, sale and custody of securities, the structuring and distribution of securities in the capital market and operations related to the management of fund portfolios and other assets (purchase, sale, risk management). Revenues consist primarily of administration fees and commissions charged to investors for the rendering of such services.
c.Insurance Brokerage
This segment offers insurance products underwritten by insurance companies with which Inter has an agreement (‘partner insurance companies’), including warranties, life, property and automobile insurance and pension products, as well as consortium products provided by a third party with whom Inter has a commercial agreement. The income from brokerage commissions is recognized in the income statement when services are provided, that is, when the performance obligation is fulfilled upon sale to the customer.
d.Inter Shop
This segment includes sales of goods and/or services with partner companies through our digital platform. The segment income is primarily comprised of commissions received for sales and/or for the rendering of these services.
| | | | | |
| Notes to the Unaudited interim condensed consolidated financial statement As of September 30, 2024 |
Segment information
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| As of and for June 30, 2024 |
| Banking & Spending | | Investments | | Insurance Brokerage | | Inter Shop | | Total of reportable segments | | Others | | Eliminations | | Consolidated |
Interest income | 3,706,076 | | | 8,698 | | | — | | | 54,206 | | | 3,768,980 | | | 32,868 | | | 318 | | | 3,802,166 | |
Interest expenses | (2,400,166) | | | (8,749) | | | — | | | — | | | (2,408,915) | | | 35,036 | | | 3,372 | | | (2,370,507) | |
Income from securities and derivatives | 1,616,441 | | | 68,628 | | | 2,866 | | | 23,890 | | | 1,711,825 | | | (4,702) | | | (3,690) | | | 1,703,433 | |
Net interest income and income from securities and derivatives | 2,922,351 | | | 68,577 | | | 2,866 | | | 78,096 | | | 3,071,890 | | | 63,202 | | | — | | | 3,135,093 | |
| | | | | | | | | | | | | | | |
Net revenues from services and commissions | 876,180 | | | 100,719 | | | 137,377 | | | 120,438 | | | 1,234,714 | | | 4,438 | | | — | | | 1,239,152 | |
Expenses from services and commissions (a) | (54,726) | | | 1 | | | (41,821) | | | (8,087) | | | (104,633) | | | (8) | | | — | | | (104,641) | |
Other revenues | 306,643 | | | 15,419 | | | 35,577 | | | 24,215 | | | 381,854 | | | 139,224 | | | (235,006) | | | 286,072 | |
Revenues | 4,050,448 | | | 184,716 | | | 133,999 | | | 214,662 | | | 4,583,825 | | | 206,856 | | | (235,006) | | | 4,555,675 | |
| | | | | | | | | | | | | | | |
Impairment losses on financial assets | (1,302,492) | | | — | | | — | | | — | | | (1,302,492) | | | (1,231) | | | | | (1,303,723) | |
Administrative expenses | (1,158,485) | | | (52,601) | | | (6,790) | | | (42,326) | | | (1,260,202) | | | (12,695) | | | — | | | (1,272,897) | |
Personnel expenses | (508,482) | | | (54,706) | | | (16,901) | | | (35,462) | | | (615,551) | | | (38,074) | | | — | | | (653,625) | |
Tax expenses | (218,307) | | | (12,931) | | | (14,852) | | | (38,979) | | | (285,069) | | | (24,313) | | | — | | | (309,382) | |
Depreciation and amortization | (134,962) | | | (4,700) | | | (1,142) | | | (7,251) | | | (148,055) | | | (229) | | | — | | | (148,284) | |
Income from equity interests in associates | (2,480) | | | — | | | — | | | — | | | (2,480) | | | — | | | — | | | (2,480) | |
Profit before income tax | 725,240 | | | 59,778 | | | 94,314 | | | 90,644 | | | 969,976 | | | 130,314 | | | (235,006) | | | 865,283 | |
| | | | | | | | | | | | | | | |
Income tax | (81,657) | | | (19,979) | | | (29,581) | | | (60,154) | | | (191,371) | | | 3,973 | | | — | | | (187,397) | |
| | | | | | | | | | | | | | | |
Profit for the year | 643,583 | | | 39,799 | | | 64,733 | | | 30,490 | | | 778,605 | | | 134,287 | | | (235,006) | | | 677,886 | |
| | | | | | | | | | | | | | | |
| As of and for June 30, 2024 |
| Banking & Spending | | Investments | | Insurance Brokerage | | Inter Shop | | Total of reportable segments | | Others | | Eliminations | | Consolidated |
Total assets | 68,507,404 | | | 874,516 | | | 296,789 | | | 970,308 | | | 70,649,017 | | | (288,976) | | | (795,715) | | | 69,564,326 | |
Total liabilities | 60,747,055 | | | 460,122 | | | 131,718 | | | 724,974 | | | 62,063,869 | | | (1,149,363) | | | (217,519) | | | 60,696,987 | |
Total equity | 7,760,349 | | | 414,394 | | | 165,071 | | | 245,334 | | | 8,585,148 | | | 860,387 | | | (578,196) | | | 8,867,339 | |
(a) In the Insurance Brokerage segment, it considers the provision for cancelled sales.
| | | | | |
| Notes to the Unaudited interim condensed consolidated financial statement As of September 30, 2024 |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| As of and for September 30, 2023 |
| Banking & Spending | | Investments | | Insurance Brokerage | | Inter Shop | | Total of reportable segments | | Others | | Eliminations | | Consolidated |
Interest income | 3,257,024 | | | 14,857 | | | — | | | 25,217 | | | 3,297,098 | | | 2,512 | | | (28,643) | | | 3,270,967 | |
Interest expenses | (2,131,885) | | | (28,381) | | | — | | | — | | | (2,160,266) | | | (9,928) | | | 34,819 | | | (2,135,375) | |
Income from securities and derivatives | 1,142,562 | | | 33,045 | | | 1,513 | | | 23,849 | | | 1,200,969 | | | 1,809 | | | (6,176) | | | 1,196,602 | |
Net interest income and income from securities and derivatives | 2,267,701 | | | 19,521 | | | 1,513 | | | 49,066 | | | 2,337,801 | | | (5,607) | | | — | | | 2,332,194 | |
| | | | | | | | | | | | | | | |
Net revenues from services and commissions | 643,107 | | | 66,496 | | | 87,090 | | | 125,969 | | | 922,662 | | | 5,995 | | | — | | | 928,657 | |
Expenses from services and commissions | (99,496) | | | (155) | | | — | | | (2) | | | (99,653) | | | (19) | | | — | | | (99,672) | |
Other revenues | 326,484 | | | 12,694 | | | 37,349 | | | 21,986 | | | 398,513 | | | 3,632 | | | (123,680) | | | 278,465 | |
Revenues | 3,137,796 | | | 98,556 | | | 125,952 | | | 197,019 | | | 3,559,323 | | | 4,001 | | | (123,680) | | | 3,439,644 | |
| | | | | | | | | | | | | | | |
Impairment losses on financial assets | (1,151,127) | | | — | | | — | | | (6,013) | | | (1,157,140) | | | — | | | — | | | (1,157,140) | |
Administrative expenses | (956,943) | | | (51,138) | | | (33,610) | | | (44,364) | | | (1,086,055) | | | (10,305) | | | — | | | (1,096,360) | |
Personnel expenses | (469,772) | | | (49,314) | | | (13,238) | | | (26,700) | | | (559,024) | | | (10,298) | | | — | | | (569,322) | |
Tax expenses | (176,365) | | | (8,305) | | | (11,596) | | | (25,468) | | | (221,734) | | | (13,672) | | | — | | | (235,406) | |
Depreciation and amortization | (108,752) | | | (3,012) | | | (626) | | | (6,732) | | | (119,122) | | | (146) | | | — | | | (119,268) | |
Income from equity interests in associates | (30,597) | | | — | | | — | | | — | | | (30,597) | | | — | | | — | | | (30,597) | |
Profit / (loss) before income tax | 244,240 | | | (13,213) | | | 66,882 | | | 87,742 | | | 385,651 | | | (30,420) | | | (123,680) | | | 231,551 | |
| | | | | | | | | | | | | | | |
Income tax | 14,746 | | | 7,194 | | | (22,723) | | | (36,202) | | | (36,985) | | | (2,017) | | | — | | | (39,002) | |
| | | | | | | | | | | | | | | |
Profit / (loss) for the year | 258,986 | | | (6,019) | | | 44,159 | | | 51,540 | | | 348,666 | | | (32,437) | | | (123,680) | | | 192,549 | |
| | | | | | | | | | | | | | | |
| As of and for December 31, 2023 |
| Banking & Spending | | Investments | | Insurance Brokerage | | Inter Shop | | Total of reportable segments | | Others | | Eliminations | | Consolidated |
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 September 30, 2024 |
6.Financial risk management
Risk management at Inter&Co includes credit, market, liquidity and operational risks. Risk management activities are carried out by independent and specialized structures, in accordance with previously defined policies and strategies. In general, the activities and processes seek to identify, measure, and control the financial and non-financial risks to which Inter is subject.
The model adopted by Inter&Co, Inc., involves a structure of areas and committees that seek to ensure:
•Segregation of function;
•Specific unit for risk management;
•Defined management process;
•Clear norms and competence structure;
•Defined limits and margins; and
•Reference to best management practices.
a.Credit risk
Credit risk is defined as the possibility of losses associated with the failure of the borrower or counterparty to meet their respective financial obligations in the agreed-upon terms or the devaluation of a credit agreement arising from the increased risk of default by the borrower, among others.
The financial instruments subject to credit risk are submitted to careful credit evaluation prior to contracting, as well as throughout the term of the respective operations. The credit analyses are based on the borrower's (or counterparty's) economic and financial capacity behavior, including payment history and credit reputation, in addition to the terms and conditions of the respective credit operation, including terms, rates and guarantees.
Loans and advances to customers, as shown in Note 12, are mainly represented by the following operations: •Credit card: credit operations related to credit card limits, mostly without attached guarantees;
•Business loans: working capital operations, receivables, discounts and loans in general, with or without attached guarantees;
•Real estate loans: loans and financing operations secured by real estate, with attached guarantees;
•Personal loans: loan and payroll card operations, personal loans with and without transfer guarantees; and
•Agribusiness loans: financing operations for costing, investment, commercialization and/or industrialization granted to rural producers, with or without attached guarantees.
Mitigation of Exposure
In order to maintain the exposures within the risk levels established by senior management, Inter adopts measures to mitigate credit risk. Exposure to credit risk is mitigated through the structuring of guarantees, adapting the risk level to be incurred to the characteristics of the collateral taken at the time of granting. Risk indicators are monitored on an on-going basis and proposal for alternatives forms of mitigation are assessed, whenever the exposure behavior to credit risk of any unit, region, product or segment requires it. Additionally, credit risk mitigation takes place through product repositioning and adjusting operational processes or operation approval levels.
| | | | | |
| Notes to the Unaudited interim condensed consolidated financial statement As of September 30, 2024 |
In addition to the activities described above, goods pledged in guarantee are subject to a technical assessment / valuation at least once every twelve months. In the case of personal guarantees, an analysis of the financial and economic circumstances of the guarantor is made considering their other debts with third parties, including tax, social security and labor debt.
Credit standards guide operational units and cover, among other aspects, the classification, requirement, selection, assessment, formalization, control and reinforcement of guarantees, aiming to ensure the adequacy and sufficiency of mitigating instruments throughout the cycle of the loan.
In 2024 there were no material changes to the nature of the credit risk exposures, how they arise or the Group’s objectives, policies and processes for managing them, although Inter continues to refine its internal risk management processes.
Measurement
The measurement of credit risk by Inter&Co is carried out considering the following:
•At the time that credit is granted, an assessment of a customer’s financial condition is undertaken through the application of qualitative and quantitative methods and using information collected from the market, in order to support the adequacy of the risk exposure being proposed;
•The assessment is carried out at the counterparty level, considering information on guarantors where applicable. The exposure to the credit risk is also measured in extreme scenarios, using stress techniques and scenario analysis. The models applied to determine the rating of customers and loans are reviewed periodically in order to ensure they reflect the macroeconomic scenario and actual loss experience, as per information in note 12;
•The aging of late payments in portfolios is monitored in order to identify trends or changes in the behavior of non-performing loans and allow the adoption of mitigating measures when required;
•Expected credit loss reflects the risk level of loans and allows monitoring and control of the portfolio’s exposure level and the adoption of risk mitigation measures;
•The expected credit loss is a forecast of the risk levels of the credit portfolio. Its calculation is based on the historical payment behavior and the distribution of the portfolio by product and risk level. This is a key input to the process of pricing loans and advances to customers; and
•In addition to the monitoring and measurement of indicators under normal conditions, simulations of changes in business environment and economic scenario are also performed in order to predict the impact of such changes in levels of exposure to risks, provisions and balance of such portfolios and to support the process of reviewing the exposure limits and the credit risk policy.
b.Description of guarantees
The financial instruments subject to credit risk are subject to careful assessment of credit prior to being contracted and disbursed and risk assessment is ongoing throughout the term of the instruments. Credit assessments are based on an understanding of the customers’ operational characteristics, their indebtedness capacity, considering cash flow, payment history and credit reputation, and any guarantees given.
Loans and advances to customers, as shown in Note 12, are mainly represented by the following operations:
•Working capital operations: are guaranteed by receivables, promissory notes, sureties provided by their owners and occasionally by property or other tangible assets, when applicable;
| | | | | |
| Notes to the Unaudited interim condensed consolidated financial statement As of September 30, 2024 |
•Payroll loans repayments: are mainly represented by payroll loan cards and personal loans. These are deducted directly from the borrowers’ pensions, income or salaries and settled directly by the entity responsible for making those payments (e.g. company or government body); The anniversary withdrawal is an option of the FGTS (Service Time Guarantee Fund) that allows the worker to withdraw a part of the fund balance annually, where the guarantee of this operation is the balance available in their FGTS account;
•Personal loans and credit cards: generally, do not have guarantees; and
•Real estate financing: is collateralized by the real estate financed.
Guarantees of real estate loans and financing
The following table shows the value of real estate-backed financing, broken down by loan to value. Loan to Value (LTV) is the ratio between the value of a loan and the value of the asset being financed. A higher LTV may signal greater risk to the lender, as it indicates a lower share of the borrower's equity in the transaction.
| | | | | | | | | | | |
| 09/30/2024 | | 12/31/2023 |
Lower than 30% | 1,251,320 | | | 1,210,884 | |
31 - 50% | 2,586,405 | | | 2,157,130 | |
51 - 70% | 4,137,072 | | | 3,227,703 | |
71 - 90% | 1,984,204 | | | 1,664,885 | |
Higher than 90% | 307,208 | | | 322,966 | |
| 10,266,209 | | | 8,583,568 | |
c.Liquidity risk
Liquidity risk is the possibility that the Inter&Co will not be able to efficiently meet its expected or unexpected financial obligations, including those arising from guarantees provided or even unexpected redemptions from customers. Therefore, liquidity risk also includes the possibility that Inter will not be able to negotiate the sale of assets at market prices due to their volume in relation to the volume normally traded or due to some discontinuity in the market.
The liquidity risk management structure is segregated and acts proactively with the objective of monitoring and preventing any violation of the liquidity ratio limits. Liquidity risk monitoring covers the entire flow of receipts and payments of the Inter&Co so that risk mitigation actions can be implemented. This monitoring is carried out primarily by the Assets and Liabilities Committee and the Risk and Capital Management Committee. These committees assess the liquidity risk information that is available in the Inter&Co's systems, such as:
•Top 10 investors;
•Mismatch between assets and liabilities;
•Net Funding; Liquidity limits; Maturity forecast;
•Stress tests based on internally defined scenarios;
•Liquidity contingency plans;
•Monitoring of asset and liability concentrations;
•Monitoring of Liquidity Ratio and funding renewal rates; and
•Reports with information on positions held by Inter and its subsidiaries.
In 2024 there were no material changes to the nature of the liquidity risk exposures, how they arise or the Group’s objectives, policies and processes for managing them, although the Group continues to refine its internal risk management processes.
| | | | | |
| Notes to the Unaudited interim condensed consolidated financial statement As of September 30, 2024 |
The responsibilities of the Liquidity Risk Management Framework are distributed between different committees and hierarchical levels, including: Board of Directors, Asset and Liability Committee (ALC), Officer in charge of Risk Management, Superintendent of Compliance, Risk Management and Internal Controls and Risk Coordination. These consider the internal and external factors affecting the liquidity of the Group, and a detailed daily monitoring of incoming and outgoing movements of loans and advances to customers, time deposits, savings, Agribusiness Credit Bills (LCA), Real Estate Secured Bonds (LCI), Guaranteed Real Estate Letters (LIG) and demand deposits is performed. Time deposits are analyzed according to the concentration, maturities, renewals, repurchases and new funding.
d.Analyses of financial instruments by remaining contractual term
The table below presents the projected future realizable value of Inter&Co’s financial assets and liabilities by contractual term:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | Current | | Non-Current | | Total | | Total |
| Note | | 1 to 30 days | | 31 to 180 days | | 181 to 365 days | | 1 to 5 Years | | Over 5 years | | 09/30/2024 | | 12/31/2023 |
Financial assets | | | | | | | | | | | | | | | |
Cash and cash equivalents | | | 2,273,565 | | | — | | | — | | | — | | | — | | | 2,273,565 | | | 4,259,379 | |
Amounts due from financial institutions | | | 4,185,156 | | | — | | | — | | | — | | | — | | | 4,185,156 | | | 2,664,415 | |
Compulsory deposits at Central Bank of Brazil | | | 3,413,490 | | | 1,810,766 | | | 1,226 | | | — | | | — | | | 5,225,482 | | | 3,718,506 | |
Securities | | | 2,456,626 | | | 1,207,556 | | | 661,212 | | | 12,481,290 | | | 3,779,671 | | | 20,586,355 | | | 16,868,112 | |
Derivative financial | | | 273 | | | 4,632 | | | 13,524 | | | — | | | — | | | 18,429 | | | 4,238 | |
Loans and advances to customers | | | 2,246,047 | | | 4,703,162 | | | 6,888,301 | | | 5,082,474 | | | 12,558,438 | | | 31,478,422 | | | 27,900,543 | |
Other assets (a) | | | — | | | — | | | — | | | — | | | 82,469 | | | 82,469 | | | 109,682 | |
Total | | | 14,575,157 | | | 7,726,116 | | | 7,564,263 | | | 17,563,764 | | | 16,420,578 | | | 63,849,878 | | | 55,524,875 | |
| | | | | | | | | | | | | | | |
Financial liabilities | | | | | | | | | | | | | | | |
Liabilities with financial and similar institutions | | | 10,403,659 | | | — | | | 194 | | | — | | | — | | | 10,403,853 | | | 9,522,469 | |
Liabilities with customers | | | 17,888,906 | | | 1,416,266 | | | 2,963,992 | | | 16,860,595 | | | — | | | 39,129,759 | | | 32,651,620 | |
Securities issued | | | 204,125 | | | 2,240,225 | | | 3,325,860 | | | 3,277,446 | | | — | | | 9,047,656 | | | 8,095,042 | |
Derivative financial | | | — | | | 4,052 | | | 4,726 | | | — | | | — | | | 8,778 | | | 15,063 | |
Borrowing and on-lending | | | 96,421 | | | 416 | | | 499 | | | 3,993 | | | 13,495 | | | 114,824 | | | 107,412 | |
Other liabilities (b) | 24 | | — | | | — | | | 1,616 | | | 11,537 | | | 106,036 | | | 119,189 | | | 120,395 | |
Total | | | 28,593,111 | | | 3,660,959 | | | 6,296,887 | | | 20,153,571 | | | 119,531 | | | 58,824,059 | | | 50,512,001 | |
(a) The financial assets are substantially composed of amounts related to the variable portion of the sale of 40% of the subsidiary Inter Digital Corretora e Consultoria de Seguros Ltda. (“Inter Seguros”), to Wiz Soluções e Corretagem de Seguros SA (“Wiz”) on May 8, 2019.
(b) Financial liabilities are composed of financial liabilities of leases, as per explanatory note 24.b.
| | | | | |
| Notes to the Unaudited interim condensed consolidated financial statement As of September 30, 2024 |
e.Financial assets and liabilities using a current/non-current classification
The table below represents Inter&Co’s current financial assets (realized within 12 months of the reporting date), non-current financial assets (realized more than 12 months after the reporting date) and current financial liabilities (it is due to be settled within 12 months of the reporting date) and non-current financial liabilities (is due to be settled more than 12 months after the reporting date):
| | | | | | | | | | | | | | | | | | | | |
| | 09/30/2024 |
| Note | Current | | Non-current | | Total |
Assets | | | | | | |
Cash and cash equivalents | | 2,273,565 | | | — | | | 2,273,565 | |
Amounts due from financial institutions | | 5,225,482 | | | — | | | 5,225,482 | |
Compulsory deposits at Central Bank of Brazil | | 4,185,156 | | | — | | | 4,185,156 | |
Securities | | 4,325,394 | | | 16,260,961 | | | 20,586,355 | |
Derivative financial | | 18,489 | | | — | | | 18,489 | |
Loans and advances to customers, net of provisions for expected loss | | 13,837,510 | | | 17,640,912 | | | 31,478,422 | |
Other assets (a) | | — | | | 82,469 | | | 82,469 | |
Total | | 29,865,596 | | | 33,984,342 | | | 63,849,938 | |
| | | | | | |
Liabilities | | | | | | |
Liabilities with financial and similar institutions | | 10,403,853 | | | — | | | 10,403,853 | |
Liabilities with customers | | 22,269,164 | | | 16,860,595 | | | 39,129,759 | |
Securities issued | | 5,770,210 | | | 3,277,446 | | | 9,047,656 | |
Derivative financial | | 8,778 | | | — | | | 8,778 | |
Borrowing and on-lending | | 97,336 | | | 17,488 | | | 114,824 | |
Other liabilities (b) | 24 | 1,616 | | | 117,573 | | | 119,189 | |
Total | | 38,550,957 | | | 20,273,102 | | | 58,824,059 | |
(a) The financial assets are substantially composed of amounts related to the variable portion of the sale of 40% of the subsidiary Inter Digital Corretora e Consultoria de Seguros Ltda. (“Inter Seguros”), to Wiz Soluções e Corretagem de Seguros SA (“Wiz”) on May 8, 2019.
(b) Financial liabilities are composed of financial liabilities of leases, as per explanatory note 24.b.
| | | | | |
| Notes to the Unaudited interim condensed consolidated financial statement As of September 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 (a) | | — | | | 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 | |
Other liabilities (b) | 24 | 6,016 | | | 114,379 | | | 120,395 | |
Total | | 33,874,702 | | | 16,637,299 | | | 50,512,001 | |
(a) The financial assets are substantially composed of amounts related to the variable portion of the sale of 40% of the subsidiary Inter Digital Corretora e Consultoria de Seguros Ltda. (“Inter Seguros”), to Wiz Soluções e Corretagem de Seguros SA (“Wiz”) on May 8, 2019.
(b) Financial liabilities are composed of financial liabilities of leases, as per explanatory note 24.b.
f.Market risk
Market risk is the possibility of losses resulting from fluctuations in the fair value of financial instruments held by the Institution and its subsidiaries, including the risks of transactions subject to changes in foreign exchange rates, interest rates, stock prices and commodity prices.
At Inter&Co, market risk management has, among others, the objective of supporting the business areas, establishing processes and implementing tools necessary for the assessment and control of related risks, allowing the measurement and monitoring of risk levels, as defined by Senior Management.
The market risk policy is monitored by the Asset and Liability Committee. Market risk controls allow the analytical assessment of information and are in a constant process of improvements. The Institution and its subsidiaries have improved the internal aspects of risk management and mitigation.
Measurement
Within the risk management process, Inter&Co classifies its operations, including derivative financial instruments, as follows:
•Trading book: considers all operations intended to be traded before their contractual maturity or intended to hedge the trading portfolio and which are not subject to limitations on their negotiability.
•Banking book: considers operations not classified in the trading portfolio, the main characteristic of which is the intention to hold the respective operations until maturity
In line with market practices, Inter&Co manages its risks dynamically, seeking to identify, measure, evaluate, monitor, report, control and mitigate the exposures to market risks of its own positions. One of the methods of assessing the positions subject to market risk is the Value at Risk (VaR) model. The methodology used to calculate the VaR is the parametric model with a confidence level (CL) of 99% and a time horizon (TH) of twenty one days.
| | | | | |
| Notes to the Unaudited interim condensed consolidated financial statement As of September 30, 2024 |
We present the trading book 21-day VaR below:
| | | | | | | | | | | | | | |
| | | | |
Risk factor | | 09/30/2024 | | 12/31/2023 |
Price index coupons | | 7,473 | | | 2,730 | |
Pre fixed interest rate | | 1,820 | | | 1,074 | |
Foreign currency coupons | | 1,426 | | | 665 | |
Foreign currencies | | 17,099 | | | 2,346 | |
| | | | |
Subtotal | | 27,818 | | | 6,815 | |
| | | | |
Diversification effects (correlation) | | 12,836 | | | 3,794 | |
Value-at-Risk | | 14,982 | | | 3,021 | |
VaR on Asset | | 0.02 | % | | 0.01 | % |
We present the trading book VaR below:
| | | | | | | | | | | | | | |
| | | | |
Risk factor | | 09/30/2024 | | 12/31/2023 |
Price index coupons | | 834,710 | | | 425,156 | |
Interest rate coupons | | 24,903 | | | 108,716 | |
Pre fixed interest rate | | 29,834 | | | 49,019 | |
Foreign currency coupon | | 76,900 | | | — | |
Others | | 274 | | | 22,538 | |
Subtotal | | 966,621 | | | 605,429 | |
| | | | |
Diversification effects (correlation) | | 136,064 | | | 164,555 | |
Value-at-Risk | | 830,557 | | | 440,874 | |
VaR on Asset | | 1.19 | % | | 0.73 | % |
g.Sensitivity analysis
To determine the sensitivity of the positions to market movements, a sensitivity analysis was carried out in different scenarios, considering the relevant risk factors in the period analyzed, and using scenarios that would negatively affect our positions, as follows:
•Scenario I: based on market information, shocks were applied and 1 basis point for interest rates and 1% variation for prices (foreign currencies and shares);
•Scenario II: shocks of 25% variation in market curves and prices were determined;
•Scenario III: shocks of 50% variation in market curves and prices were determined.
It should be noted that the impacts reflect a static view of the portfolio and that the dynamism of the market and the composition of the portfolio means that these positions change continuously and do not necessarily reflect the position demonstrated here. The group has a process of continuous monitoring of market risk and, in the event of position/portfolio deterioration, mitigating actions are taken to minimize possible negative effects.
| | | | | |
| Notes to the Unaudited interim condensed consolidated financial statement As of September 30, 2024 |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Exposures - R$ thousand | | | | | | | | | | | | |
Banking and Trading book | | Scenarios | | 09/30/2024 |
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 | | (5,249) | | | increase | | (758,330) | | | increase | | (1,394,366) | |
Others | | increase | | (29) | | | increase | | (4,257) | | | increase | | (8,436) | |
Pre-fixed rate | | increase | | (2,509) | | | increase | | (722,151) | | | increase | | (1,355,424) | |
TR coupon | | increase | | (468) | | | increase | | (106,823) | | | increase | | (186,285) | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
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) | |
Others | | decrease | | (21) | | | decrease | | (718) | | | decrease | | (1,996) | |
Pre-fixed rate | | increase | | (1,533) | | | increase | | (367,626) | | | increase | | (707,232) | |
TR coupon | | increase | | (800) | | | increase | | (163,354) | | | increase | | (289,028) | |
h.Operational risk
Policy
Operational risk management aims to identify, assess and monitor risks, and is defined as the risk of losses resulting from inadequate or failed internal processes, people and systems, or external events. This definition includes legal risk, but excludes strategic and reputational risk.
Operational risk events can be classified:
•Internal fraud;
•External fraud;
•Labor demands and poor workplace safety;
•Inappropriate practices relating to end users, customers, products and services;
•Damage to physical assets owned or used by the institution;
•Situations that lead to the interruption of the institution's activities or the discontinuity of services provided, including payments;
•Failures in information technology (IT) systems, processes or infrastructure; and
•Failures in the execution, compliance with deadlines or management of the institution's activities, including those related to payment arrangements.
For payment activities, failures include: I - failures in the protection and security of sensitive data related to both end-user credentials and other information exchanged for the purpose of carrying out payment transactions; II - failures in the identification and authentication of the end-user in a payment transaction; III - failures in the authorization of payment transactions; and IV - failures in the initiation of a payment transaction.
We adopt the three lines of defense model, the structure and activities of the three lines often varies, depending on the bank’s portfolio of products, activities, processes and systems; the bank’s size; and its risk management approach. A strong risk culture and good communication among the three lines of defense are important characteristics of good operational risk governance.
| | | | | |
| Notes to the Unaudited interim condensed consolidated financial statement As of September 30, 2024 |
Phases of the Management Process
Qualitative Evaluation
The qualitative assessment uses a scale which considers measures for probability and impact, taking into account the vulnerabilities and threats that, combined, determine the level of risk exposure to each event. Identification and verification is performed by in-person monitoring, interviews and workshops with the managers and employees from all operational areas, business partners and business units.
The identified risks are categorized and organized by risk factors.
Quantitative Evaluation
In the quantitative assessment of operational risk, the Group maintains an internal database fed by various sources of information. This contains descriptions and details of operational losses. In the quantitative assessment, information from external sources deemed reliable and relevant to the businesses of the Group may also be used.
Monitoring
An effective risk management process requires a communication and review structure that ensures the correct, effective and timely identification and assessment of the risks. In addition, it also seeks to assure that controls and responses to these risks are implemented.
Control tests and regular audits intended to verify compliance with applicable policies and standards are performed. The monitoring and review process seeks to verify whether:
•The adopted measures have achieved the intended results;
•The procedures adopted and the information gathered to perform the assessment were appropriate;
•Higher levels of knowledge may have contributed to make better decisions; and
•There is an effective possibility of obtaining information for future assessments.
7.Fair values of financial instruments
a.Financial instruments – Classification and fair values
Financial Instruments are classified into the following categories:
•Amortized cost;
•Fair value through other comprehensive income (FVOCI); and
•Fair value through profit or loss (FVTPL).
The fair value of a financial asset or liability is measured using one of three approaches below, weighting the levels of the fair value hierarchy as follows:
•Level I – instruments with prices traded in the active market;
•Level II – using financial valuation techniques, weighing data and market variables; and
•Level III – uses meaningful variables that are not based on market data.
The following table sets forth the breakdown of financial assets and liabilities according to the accounting classification. It also shows the carrying amounts and fair values of financial assets and liabilities, including their levels in the fair value hierarchy. It does not include information on the fair value of financial assets and liabilities, when the carrying amount is a reasonable approximation of the fair value.
| | | | | |
| Notes to the Unaudited interim condensed consolidated financial statement As of September 30, 2024 |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
As of September 30, 2024 | | | | | | | | | |
Financial assets | Level 1 | | Level 2 | | Level 3 (*) | | Fair value | | Carrying amount |
Amortized cost | — | | | — | | | 82,469 | | | 82,469 | | | 44,373,861 | |
Loans and advances to customers, net of provisions for expected loss | — | | | — | | | — | | | — | | | 31,478,422 | |
Amounts due from financial institutions | — | | | — | | | — | | | — | | | 5,225,482 | |
Deposits at Central Bank of Brazil | — | | | — | | | — | | | — | | | 4,185,156 | |
Cash and cash equivalents | — | | | — | | | — | | | — | | | 2,273,565 | |
Brazilian government securities | — | | | — | | | — | | | — | | | 660,311 | |
Rural product bill | — | | | — | | | — | | | — | | | 468,456 | |
Other assets | — | | | — | | | 82,469 | | | 82,469 | | | 82,469 | |
| | | | | | | | | |
Fair value through profit or loss | 554,590 | | | 878,944 | | | — | | | 1,433,534 | | | 1,433,534 | |
Brazilian government securities | 339,924 | | | 101,752 | | | — | | | 441,676 | | | 441,676 | |
Investment funds quotas | 214,666 | | | 198,824 | | | — | | | 413,490 | | | 413,490 | |
Securities issued by financial institutions | — | | | 399,546 | | | — | | | 399,546 | | | 399,546 | |
Bonds and shares issued by non-financial companies | — | | | 178,822 | | | — | | | 178,822 | | | 178,822 | |
| | | | | | | | | |
Derivative financial | — | | | 18,489 | | | — | | | 18,489 | | | 18,489 | |
Derivative financial | — | | | 18,489 | | | — | | | 18,489 | | | 18,489 | |
| | | | | | | | | |
Fair value through other comprehensive income | 12,186,569 | | | 5,838,902 | | | — | | | 18,025,471 | | | 18,025,471 | |
Brazilian government securities | 12,186,569 | | | 2,078,786 | | | — | | | 14,265,355 | | | 14,265,355 | |
Securities issued abroad | — | | | 3,268,145 | | | — | | | 3,268,145 | | | 3,268,145 | |
Securities issued by financial institutions | — | | | 442,593 | | | — | | | 442,593 | | | 442,593 | |
Bonds and shares issued by non-financial companies | — | | | 49,378 | | | — | | | 49,378 | | | 49,378 | |
| | | | | | | | | |
Total | 12,741,159 | | | 6,736,335 | | | 82,469 | | | 19,559,963 | | | 63,851,355 | |
| | | | | | | | | |
Financial liabilities | Level 1 | | Level 2 | | Level 3 (*) | | Fair value | | Carrying amount |
Amortized cost | — | | | — | | | — | | | — | | | 58,696,092 | |
Liabilities with customers | — | | | — | | | — | | | — | | | 39,129,759 | |
Liabilities with financial and similar institutions | — | | | — | | | — | | | — | | | 10,403,853 | |
Securities issued | — | | | — | | | — | | | — | | | 9,047,656 | |
Borrowing and on-lending | — | | | — | | | — | | | — | | | 114,824 | |
| | | | | | | | | |
Derivative financial | — | | | 8,778 | | | — | | | 8,778 | | | 8,778 | |
Derivative financial | — | | | 8,778 | | | — | | | 8,778 | | | 8,778 | |
| | | | | | | | | |
Total | — | | | 8,778 | | | — | | | 8,778 | | | 58,704,870 | |
| | | | | | | | | |
| | | | | | | | | |
(*) The financial assets classified as “Level 3” consists substantially of amounts relating to the variable portion of the sale of 40% of the subsidiary Inter Digital Corretora e Consultoria de Seguros Ltda. (“Inter Seguros”) to Wiz Soluções e Corretagem de Seguros S.A. (“Wiz”) on May 8, 2019. The purchase and sale contract included cash consideration of R$45,000 and contingent consideration will be based on the results of Inter Seguros’ EBITDA in 2021, 2022, 2023 and 2024.
| | | | | |
| Notes to the Unaudited interim condensed consolidated financial statement As of September 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 | |
| | | | | | | | | |
| | | | | | | | | |
(*) The financial assets classified as “Level 3” consists substantially of amounts relating to the variable portion of the sale of 40% of the subsidiary Inter Digital Corretora e Consultoria de Seguros Ltda. (“Inter Seguros”) to Wiz Soluções e Corretagem de Seguros S.A. (“Wiz”) on May 8, 2019. The purchase and sale contract included cash consideration of R$45,000 and contingent consideration will be based on the results of Inter Seguros’ EBITDA in 2021, 2022, 2023 and 2024.
| | | | | |
| Notes to the Unaudited interim condensed consolidated financial statement As of September 30, 2024 |
The methodology used to measure financial assets and liabilities classified as “Level 2” uses information that is observable for the asset or liability at market; (i) from observations of the quoted price of similar items in an active market; (ii) identical items in a non-active market; or (iii) from other information extracted from related markets.
Reconciliation of Level 3 fair value
The following table shows a reconciliation of the opening balances to the closing balances investments categorized as Level 3:
| | | | | | | | |
| | Other assets |
Financial assets at fair value through profit or loss | | |
Balance at January 1, 2024 | | 109,682 | |
Total gains or losses (realized / unrealized) | | (27,213) | |
Balance at June 30, 2024 | | 82,469 | |
During the period ended September 30, 2024, there were no change in the measurement method of financial assets and liabilities that entailed reclassification of financial assets and liabilities among the different levels of the fair value hierarchy.
8.Cash and cash equivalents
| | | | | | | | | | | | | | |
| | 09/30/2024 | | 12/31/2023 |
Cash and cash equivalents in foreign currency | | 433,279 | | | 225,308 | |
Cash and cash equivalents in national currency | | 178,775 | | | 941,584 | |
Reverse repurchase agreements (a) | | 1,661,511 | | | 3,092,487 | |
Total | | 2,273,565 | | | 4,259,379 | |
(a) Refers to operations whose maturity, on the investment date, was equal to or less than 90 days and present an insignificant risk of change in fair value.
9.Amounts due from financial institutions, net of provisions for expected loss
| | | | | | | | | | | | | | |
| | 09/30/2024 | | 12/31/2023 |
Loans to financial institutions (a) | | 4,353,999 | | | 1,236,536 | |
Interbank deposit investments | | 564,054 | | | 2,451,736 | |
Interbank on-lending | | 311,252 | | | 31,487 | |
Expected loss | | (3,823) | | | (1,253) | |
Total | | 5,225,482 | | | 3,718,506 | |
(a) Refers substantially to the anticipation of receivables.
| | | | | |
| Notes to the Unaudited interim condensed consolidated financial statement As of September 30, 2024 |
10.Securities, net of provisions for expected loss
a.Composition of securities net of expected losses:
| | | | | | | | | | | | | | |
| | 09/30/2024 | | 12/31/2023 |
Fair value through other comprehensive income - FVOCI | | | | |
Financial treasury bills (LFT) | | 9,131,213 | | | 9,212,930 | |
National treasury notes (NTN) | | 3,818,667 | | | 3,931,671 | |
Securities issued abroad | | 3,268,145 | | | — | |
National treasury bills (LTN) | | 1,315,474 | | | 415,471 | |
Commercial promissory notes | | 324,873 | | | 214,157 | |
Certificates of agricultural receivables | | 67,634 | | | 22,817 | |
Certificates of real estate receivables | | 50,087 | | | 104,270 | |
Debentures | | 49,378 | | | 330,705 | |
Subtotal | | 18,025,471 | | | 14,232,021 | |
| | | | |
Amortized cost | | | | |
National treasury notes (NTN) | | 660,311 | | | 665,413 | |
Rural product bill | | 468,456 | | | 459,298 | |
Debentures | | — | | | 32,780 | |
Subtotal | | 1,128,767 | | | 1,157,491 | |
| | | | |
Fair value through profit or loss - FVTPL | | | | |
Investment fund quotas | | 424,267 | | | 358,332 | |
Financial treasury bills (LFT) | | 410,393 | | | 420,336 | |
Certificates of real estate receivables | | 201,018 | | | 182,319 | |
Debentures | | 110,915 | | | 281,566 | |
Certificates of agricultural receivables | | 84,529 | | | 64,371 | |
Commercial promissory notes | | 68,430 | | | 2,659 | |
Bank deposit certificates | | 67,772 | | | 55,597 | |
Agribusiness credit bills (LCA) | | 31,388 | | | 10,684 | |
National Treasury Financial Bills (LTN) | | 18,187 | | | 73,808 | |
National treasury notes (NTN) | | 13,096 | | | 27,576 | |
Real estate credit bills (LCI) | | 2,122 | | | 1,352 | |
| | | | |
Subtotal | | 1,432,117 | | | 1,478,600 | |
| | | | |
Total | | 20,586,355 | | | 16,868,112 | |
As of September 30, 2024, the expected loss value of securities was R$ (12,540),(December 31, 2023: R$(33,701))
| | | | | |
| Notes to the Unaudited interim condensed consolidated financial statement As of September 30, 2024 |
b.Breakdown of the carrying amount of securities by maturity, net of losses
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| 09/30/2024 |
| 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 | 1,747,527 | | | 1,329,479 | | | 4,788,745 | | | 7,152,873 | | | 3,006,847 | | | 18,025,471 | |
Financial treasury bills (LFT) | — | | | — | | | 1,004,681 | | | 6,186,778 | | | 1,939,754 | | | 9,131,213 | |
National treasury notes (NTN) | 1,594,642 | | | 167,750 | | | 1,030,930 | | | 364,522 | | | 660,823 | | | 3,818,667 | |
Securities issued abroad | — | | | 1,055,720 | | | 2,212,425 | | | — | | | — | | | 3,268,145 | |
National treasury bills (LTN) | 139,587 | | | — | | | 419,599 | | | 510,427 | | | 245,861 | | | 1,315,474 | |
Commercial promissory notes | 6,040 | | | 101,490 | | | 75,495 | | | 40,630 | | | 101,218 | | | 324,873 | |
Certificates of agricultural receivables | — | | | — | | | 25,355 | | | 42,279 | | | — | | | 67,634 | |
Certificates of real estate receivables | — | | | — | | | — | | | 7,164 | | | 42,923 | | | 50,087 | |
Debentures | 7,258 | | | 4,519 | | | 20,260 | | | 1,073 | | | 16,268 | | | 49,378 | |
| | | | | | | | | | | |
Amortized cost | 209,700 | | | 224,852 | | | 183,792 | | | 11,928 | | | 498,495 | | | 1,128,767 | |
National treasury notes (NTN) | 161,816 | | | — | | | — | | | — | | | 498,495 | | | 660,311 | |
Rural product bill | 47,884 | | | 224,852 | | | 183,792 | | | 11,928 | | | — | | | 468,456 | |
| | | | | | | | | | | |
| | | | | | | | | | | |
Fair value through profit or loss - FVTPL | 536,348 | | | 277,488 | | | 246,823 | | | 91,118 | | | 280,340 | | | 1,432,117 | |
Investment fund quotas | 419,114 | | | — | | | 5,153 | | | — | | | — | | | 424,267 | |
Financial treasury bills (LFT) | — | | | 219,948 | | | 178,352 | | | 12,093 | | | — | | | 410,393 | |
Certificates of real estate receivables | 264 | | | 260 | | | 3,130 | | | 28,140 | | | 169,224 | | | 201,018 | |
Debentures | 20,977 | | | 489 | | | 6,541 | | | 16,468 | | | 66,440 | | | 110,915 | |
Certificates of agricultural receivables | 110 | | | 644 | | | 27,761 | | | 32,364 | | | 23,650 | | | 84,529 | |
Commercial promissory notes | 68,430 | | | — | | | — | | | — | | | — | | | 68,430 | |
Bank deposit certificates | 16,025 | | | 33,071 | | | 15,372 | | | 1,726 | | | 1,578 | | | 67,772 | |
Agribusiness credit bills (LCA) | 426 | | | 21,939 | | | 8,604 | | | 327 | | | 92 | | | 31,388 | |
National treasury bills (LTN) | 10,657 | | | — | | | 1,137 | | | — | | | 6,393 | | | 18,187 | |
National treasury notes (NTN) | — | | | — | | | 133 | | | — | | | 12,963 | | | 13,096 | |
Real estate credit bills (LCI) | 345 | | | 1,137 | | | 640 | | | — | | | — | | | 2,122 | |
Total | 2,493,575 | | | 1,831,819 | | | 5,219,360 | | | 7,255,919 | | | 3,785,682 | | | 20,586,355 | |
| | | | | |
| Notes to the Unaudited interim condensed consolidated financial statement As of September 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 | |
Debentures | — | | | 22,176 | | | 19,968 | | | 114,986 | | | 173,575 | | | 330,705 | |
Commercial promissory notes | — | | | — | | | 144,991 | | | 69,166 | | | — | | | 214,157 | |
Certificates of real estate receivables | — | | | — | | | — | | | — | | | 104,270 | | | 104,270 | |
Certificates of agricultural receivables | — | | | — | | | — | | | 22,817 | | | — | | | 22,817 | |
| | | | | | | | | | | |
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 | |
Financial treasury bills (LFT) | 4,065 | | | 671 | | | 320,737 | | | 86,496 | | | 8,367 | | | 420,336 | |
Investment fund quotas | 358,332 | | | — | | | — | | | — | | | — | | | 358,332 | |
Debentures | 3 | | | 5,974 | | | 25,383 | | | 18,422 | | | 231,784 | | | 281,566 | |
Certificates of real estate receivables | — | | | 966 | | | 2,138 | | | 62,714 | | | 116,501 | | | 182,319 | |
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 | |
Commercial promissory notes | — | | | 2,659 | | | — | | | — | | | — | | | 2,659 | |
Real estate credit bills (LCI) | 119 | | | 102 | | | 791 | | | 340 | | | — | | | 1,352 | |
Total | 412,674 | | | 290,149 | | | 1,118,545 | | | 4,624,086 | | | 10,422,658 | | | 16,868,112 | |
11.Derivative financial instruments
Inter&Co engages in operations involving financial derivative instruments in the institution's risk management, as well as to meet the demands of its customers. These operations involve swaps, indices, futures and terms derivatives.
a.Derivative financial instruments – adjustment to fair value by maturity
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Notional | | Amortized cost | | Fair value | | Up to 3 months | | 3 months to 1 year | | 1 year to 3 years | | 09/30/2024 | | 12/31/2023 |
Assets | | | | | | | | | | | | | | | |
Forward derivatives | 903,404 | | | 18,466 | | | 18,466 | | | 1,135 | | | 17,331 | | | — | | | 18,466 | | | 4,213 | |
Future derivatives | 137,377 | | | 23 | | | 23 | | | — | | | 1 | | | 22 | | | 23 | | | 25 | |
Total assets | 1,040,781 | | | 18,489 | | | 18,489 | | | 1,135 | | | 17,332 | | | 22 | | | 18,489 | | | 4,238 | |
| | | | | | | | | | | | | | | |
Liabilities | | | | | | | | | | | | | | | |
Swap derivatives | 24,500 | | | (8,778) | | | (8,778) | | | (4,052) | | | (4,726) | | | — | | | (8,778) | | | (14,665) | |
Forward derivatives | — | | | — | | | — | | | — | | | — | | | — | | | — | | | (398) | |
Future derivatives | 7,792,726 | | | — | | | — | | | — | | | — | | | — | | | — | | | — | |
Total liabilities | 7,817,226 | | | (8,778) | | | (8,778) | | | (4,052) | | | (4,726) | | | — | | | (8,778) | | | (15,063) | |
| | | | | | | | | | | | | | | |
Net effect | 8,858,007 | | | 9,711 | | | 9,711 | | | (2,917) | | | 12,606 | | | 22 | | | 9,711 | | | (10,825) | |
| | | | | |
| Notes to the Unaudited interim condensed consolidated financial statement As of September 30, 2024 |
b.Forward, future and swap contracts – notional value
Reference value of all derivatives by maturity date is provided below:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Up to 3 months | | 3 months to 1 year | | 1 year to 3 years | | Above 3 years | | 09/30/2024 | | 12/31/2023 |
Long position | 25,747 | | | 917,885 | | | 87,654 | | | 9,495 | | | 1,040,781 | | | 146,040 | |
Forward derivatives | 1,135 | | | 902,269 | | | — | | | — | | | 903,404 | | | 24,223 | |
Future derivatives | 24,612 | | | 15,616 | | | 87,654 | | | 9,495 | | | 137,377 | | | 121,817 | |
| | | | | | | | | | | |
Short position | 1,465,689 | | | 1,527,615 | | | 2,358,108 | | | 2,465,814 | | | 7,817,226 | | | 6,380,611 | |
Swap derivatives | 11,000 | | | 13,500 | | | — | | | — | | | 24,500 | | | 40,500 | |
Forward derivatives | — | | | — | | | — | | | — | | | — | | | 2,103 | |
Future derivatives | 1,454,689 | | | 1,514,115 | | | 2,358,108 | | | 2,465,814 | | | 7,792,726 | | | 6,338,008 | |
Total | 1,491,436 | | | 2,445,500 | | | 2,445,762 | | | 2,475,309 | | | 8,858,007 | | | 6,526,651 | |
Swap contracts: The swaps were carried out with the purpose of mitigating the market risk associated with the mismatch between the indexes of the mortgage loan portfolio and the indexes of the funding portfolio. As of September 30, 2024, Inter had active swap contracts in CDI and liabilities in IGP-M, with a margin deposit and recognized at their fair value in the period's profit or loss.
Fixed-term contracts: Forward contracts were entered into both to mitigate market risks arising from Inter's exposure and to meet specific customer demands. Forward contracts consider the purchase or sale of a given asset based on a previously agreed price, with settlement on a future date.
Futures contracts: Futures contracts were entered into with the aim of mitigating (i) risks arising from exposures linked to the exchange rate, including investments abroad, as well as (ii) risks arising from the mismatch between interest rates on active positions and funding rates.
Transactions involving derivative financial instruments (futures contracts, currency forwards and swaps) are held in custody at B3 S.A. – BRASIL, BOLSA, BALCÃO.
| | | | | |
| Notes to the Unaudited interim condensed consolidated financial statement As of September 30, 2024 |
c.Hedge accounting - exposure
Inter&Co has accounting hedges for some of its loans, investments and foreign currency exposures. The accounting hedge treatment is carried out in accordance with the strategy and purpose of the structure, and may be (i) Fair Value Hedge, (ii) Cash Flow Hedge or (iii) Foreign Investment Hedge. In this context, part of the result of the structure may be recognized in the account of other comprehensive income in equity, net of tax effects, and are only transferred to the result in the event of ineffectiveness of the hedge or liquidation of the structure.
| | | | | | | | | | | | | | |
| | 06/30/2024 | | 12/31/2023 |
Hedge instruments | | 7,070,836 | | | 5,811,750 | |
Future DI (a) | | 3,624,313 | | | 3,755,670 | |
IPCA (c) | | 2,692,585 | | | 1,728,330 | |
Future dollar (b) | | 708,253 | | | 256,589 | |
Swap (c) | | 45,685 | | | 71,161 | |
| | | | |
Hedge object | | 7,023,480 | | | 5,826,436 | |
Loans (a) | | 3,579,835 | | | 3,761,467 | |
Real estate loans (c) | | 2,736,887 | | | 1,802,022 | |
Investment abroad (b) | | 706,758 | | | 262,947 | |
(a) Refers to loan portfolios, including advance FGTS withdrawals and payroll loans;
(b) Used to protect investments in subsidiaries abroad.
(c) Refers to the real estate loan portfolio
12.Loans and advances to customers, net of provisions for expected loss
a.Breakdown of balance
| | | | | | | | | | | | | | | | | | | | | | | |
| 09/30/2024 | | 12/31/2023 |
Credit card | 10,769,815 | | | 31.94 | % | | 9,461,277 | | | 31.77 | % |
Real estate loans | 10,266,209 | | | 30.46 | % | | 8,583,568 | | | 28.82 | % |
Personal loans | 8,003,536 | | | 23.75 | % | | 7,138,744 | | | 23.97 | % |
Business loans | 4,149,476 | | | 12.31 | % | | 3,855,754 | | | 12.95 | % |
Agribusiness loans | 516,852 | | | 1.53 | % | | 744,958 | | | 2.50 | % |
Total | 33,705,888 | | | 100.00 | % | | 29,784,301 | | | 100.00 | % |
| | | | | | | |
Provision for expected loss | (2,227,466) | | | | | (1,883,758) | | | |
| | | | | | | |
Net balance | 31,478,422 | | | | | 27,900,543 | | | |
b.Concentration of the portfolio
| | | | | |
| Notes to the Unaudited interim condensed consolidated financial statement As of September 30, 2024 |
| | | | | | | | | | | | | | | | | | | | | | | |
| 09/30/2024 | | 12/31/2023 |
| Balance | | % on Loans and advances to customers | | Balance | | % on Loans and advances to customers |
Largest debtor | 280,863 | | | 0.83 | % | | 339,130 | | | 1.14 | % |
10 largest debtors | 1,351,325 | | | 4.01 | % | | 1,520,664 | | | 5.11 | % |
20 largest debtors | 1,875,363 | | | 5.56 | % | | 2,140,098 | | | 7.19 | % |
50 largest debtors | 2,764,711 | | | 8.20 | % | | 3,225,766 | | | 10.83 | % |
100 largest debtors | 3,605,086 | | | 10.70 | % | | 4,147,360 | | | 13.92 | % |
c.Breakdown by maturity
| | | | | | | | | | | | | | |
| | 09/30/2024 | | 12/31/2023 |
Overdue by 1 day or more | | 3,721,840 | | | 3,599,256 | |
To fall due in up to 3 months | | 4,279,221 | | | 3,910,594 | |
To fall due between 3 to 12 months | | 9,372,852 | | | 8,366,848 | |
To fall due in more than 12 months | | 16,331,975 | | | 13,907,603 | |
Total | | 33,705,888 | | | 29,784,301 | |
d.Concentration by economic sector
| | | | | | | | | | | | | | |
| | 09/30/2024 | | 12/31/2023 |
Financial activities | | 4,301,675 | | | 1,708,407 | |
Construction | | 1,708,304 | | | 1,885,772 | |
Administrative activities | | 1,526,429 | | | 1,529,880 | |
Industries | | 1,479,786 | | | 1,396,046 | |
Trade | | 1,346,372 | | | 1,490,290 | |
Agriculture | | 135,036 | | | 150,896 | |
Other segments (a) | | 1,723,906 | | | 1,433,467 | |
Business clients | | 12,221,508 | | | 9,594,758 | |
Individual clients | | 21,484,380 | | | 20,189,543 | |
Total | | 33,705,888 | | | 29,784,301 | |
(a) Mainly refers to real estate activities, communication services, transport, storage and mailing.
| | | | | |
| Notes to the Unaudited interim condensed consolidated financial statement As of September 30, 2024 |
e.Analysis of changes in loans and advances to customers by stage:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
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 09/30/2024 | | Ending balance at 12/31/2023 |
Credit card | | 8,073,708 | | | (883,240) | | | — | | | 66,537 | | | 5,063 | | | (2,828,629) | | | — | | | 4,803,064 | | | 9,236,503 | | | 8,073,708 | |
Real estate loans | | 7,931,469 | | | (1,185,273) | | | (756) | | | 740,259 | | | — | | | (940,556) | | | — | | | 2,800,741 | | | 9,345,884 | | | 7,931,469 | |
Personal loans | | 6,533,589 | | | (474,589) | | | (988) | | | 165,203 | | | 132 | | | (1,839,343) | | | — | | | 2,846,311 | | | 7,230,315 | | | 6,533,589 | |
Business loans | | 3,829,413 | | | (95,287) | | | — | | | 22,663 | | | — | | | (7,624,828) | | | — | | | 7,960,296 | | | 4,092,257 | | | 3,829,413 | |
Agribusiness loans | | 738,126 | | | — | | | — | | | — | | | — | | | (538,842) | | | — | | | 314,106 | | | 513,390 | | | 738,126 | |
Total | | 27,106,305 | | | (2,638,389) | | | (1,744) | | | 994,662 | | | 5,195 | | | (13,772,198) | | | — | | | 18,724,518 | | | 30,418,349 | | | 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 09/30/2024 | | Ending balance at 12/31/2023 |
Credit card | | 405,996 | | | (66,537) | | | (1,620,553) | | | 883,240 | | | — | | | (1,059,391) | | | — | | | 1,786,735 | | | 329,490 | | | 405,996 | |
Real estate loans | | 515,047 | | | (740,259) | | | (504,177) | | | 1,185,273 | | | 337,987 | | | (60,921) | | | — | | | (12,871) | | | 720,079 | | | 515,047 | |
Personal loans | | 317,462 | | | (165,203) | | | (326,134) | | | 474,589 | | | 55,272 | | | (438,916) | | | — | | | 485,919 | | | 402,989 | | | 317,462 | |
Business loans | | 10,200 | | | (22,663) | | | (47,383) | | | 95,287 | | | 1,829 | | | (4,141) | | | — | | | (2,816) | | | 30,313 | | | 10,200 | |
Agribusiness loans | | 3,441 | | | — | | | (3,463) | | | — | | | — | | | — | | | — | | | 21 | | | (1) | | | 3,441 | |
Total | | 1,252,146 | | | (994,662) | | | (2,501,710) | | | 2,638,389 | | | 395,088 | | | (1,563,369) | | | — | | | 2,256,988 | | | 1,482,870 | | | 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 09/30/2024 | | Ending balance at 12/31/2023 |
Credit card | | 981,573 | | | (5,063) | | | — | | | — | | | 1,620,553 | | | (399,678) | | | (993,821) | | | 258 | | | 1,203,822 | | | 981,573 | |
Real estate loans | | 137,052 | | | — | | | (337,987) | | | 756 | | | 504,177 | | | (83,484) | | | (17,869) | | | (2,399) | | | 200,246 | | | 137,052 | |
Personal loans | | 287,693 | | | (132) | | | (55,272) | | | 988 | | | 326,134 | | | (123,352) | | | (185,135) | | | 119,308 | | | 370,232 | | | 287,693 | |
Business loans | | 16,141 | | | — | | | (1,829) | | | — | | | 47,383 | | | (1,887) | | | (11,695) | | | (21,207) | | | 26,906 | | | 16,141 | |
Agribusiness loans | | 3,391 | | | — | | | — | | | — | | | 3,463 | | | — | | | (3,391) | | | — | | | 3,463 | | | 3,391 | |
Total | | 1,425,850 | | | (5,195) | | | (395,088) | | | 1,744 | | | 2,501,710 | | | (608,401) | | | (1,211,911) | | | 95,960 | | | 1,804,669 | | | 1,425,850 | |
| | | | | | | | | | | | | | | | | | | | |
Consolidated | | | | | | | | | | Opening balance at 01/01/2024 | | Settled contracts | | Write-off for loss | | Origination/ receipt | | Ending balance at 09/30/2024 | | Ending balance at 12/31/2023 |
Credit card | | | | | | | | | | 9,461,277 | | | (4,287,698) | | | (993,821) | | | 6,590,057 | | | 10,769,815 | | | 9,461,277 | |
Real estate loans | | | | | | | | | | 8,583,568 | | | (1,084,961) | | | (17,869) | | | 2,785,471 | | | 10,266,209 | | | 8,583,568 | |
Personal loans | | | | | | | | | | 7,138,744 | | | (2,401,611) | | | (185,135) | | | 3,451,538 | | | 8,003,536 | | | 7,138,744 | |
Business loans | | | | | | | | | | 3,855,754 | | | (7,630,856) | | | (11,695) | | | 7,936,273 | | | 4,149,476 | | | 3,855,754 | |
Agribusiness loans | | | | | | | | | | 744,958 | | | (538,842) | | | (3,391) | | | 314,127 | | | 516,852 | | | 744,958 | |
Total | | | | | | | | | | 29,784,301 | | | (15,943,968) | | | (1,211,911) | | | 21,077,466 | | | 33,705,888 | | | 29,784,301 | |
| | | | | |
| Notes to the Unaudited interim condensed consolidated financial statement As of September 30, 2024 |
f.Analysis of changes in expected losses by stage
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
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 09/30/2024 | | Ending balance at 12/31/2023 |
Credit card | | 408,412 | | | (454,685) | | | — | | | 14,317 | | | 602 | | | — | | | 437,392 | | | 406,038 | | | 408,412 | |
Real estate loans | | 49,930 | | | (110,687) | | | (129) | | | 20,324 | | | — | | | — | | | 97,889 | | | 57,327 | | | 49,930 | |
Personal loans | | 106,635 | | | (120,441) | | | (278) | | | 4,943 | | | 6 | | | — | | | 86,365 | | | 77,230 | | | 106,635 | |
Business loans | | 12,859 | | | (13,231) | | | — | | | 157 | | | — | | | — | | | 15,170 | | | 14,955 | | | 12,859 | |
Agribusiness loans | | 11,122 | | | — | | | — | | | — | | | — | | | — | | | (854) | | | 10,268 | | | 11,122 | |
Total | | 588,958 | | | (699,044) | | | (407) | | | 39,741 | | | 608 | | | — | | | 635,962 | | | 565,818 | | | 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 09/30/2024 | | Ending balance at 12/31/2023 |
Credit card | | 225,771 | | | (14,317) | | | (1,124,989) | | | 454,685 | | | — | | | — | | | 656,227 | | | 197,377 | | | 225,771 | |
Real estate loans | | 39,710 | | | (20,324) | | | (101,600) | | | 110,687 | | | 25,510 | | | — | | | (4,594) | | | 49,389 | | | 39,710 | |
Personal loans | | 89,687 | | | (4,943) | | | (229,029) | | | 120,441 | | | 7,955 | | | — | | | 141,530 | | | 125,641 | | | 89,687 | |
Business loans | | 789 | | | (157) | | | (9,114) | | | 13,231 | | | 189 | | | — | | | 1,847 | | | 6,785 | | | 789 | |
Agribusiness loans | | 947 | | | — | | | (1,661) | | | — | | | — | | | — | | | 714 | | | — | | | 947 | |
Total | | 356,904 | | | (39,741) | | | (1,466,393) | | | 699,044 | | | 33,654 | | | — | | | 795,724 | | | 379,192 | | | 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 09/30/2024 | | Ending balance at 12/31/2023 |
Credit card | | 708,986 | | | (602) | | | — | | | — | | | 1,124,989 | | | (993,821) | | | 101,396 | | | 940,948 | | | 708,986 | |
Real estate loans | | 44,092 | | | — | | | (25,510) | | | 129 | | | 101,600 | | | (17,868) | | | (41,064) | | | 61,379 | | | 44,092 | |
Personal loans | | 208,043 | | | (6) | | | (7,955) | | | 278 | | | 229,029 | | | (185,135) | | | 24,137 | | | 268,391 | | | 208,043 | |
Business loans | | 6,231 | | | — | | | (189) | | | — | | | 9,114 | | | (11,696) | | | 4,950 | | | 8,410 | | | 6,231 | |
Agribusiness loans | | 1,628 | | | — | | | — | | | — | | | 1,661 | | | (3,391) | | | 3,430 | | | 3,328 | | | 1,628 | |
Total | | 968,980 | | | (608) | | | (33,654) | | | 407 | | | 1,466,393 | | | (1,211,911) | | | 92,849 | | | 1,282,456 | | | 968,980 | |
| | | | | | | | | | | | | | | | | | |
Consolidated | | | | | | | | | | Opening balance at 01/01/2024 | | Write-off for loss | | Constitution/ (Reversal) | | Ending balance at 9/30/2024 | | Ending balance at 12/31/2023 |
Credit card | | | | | | | | | | 1,343,169 | | | (993,821) | | | 1,195,015 | | | 1,544,363 | | | 1,343,169 | |
Real estate loans | | | | | | | | | | 133,732 | | | (17,868) | | | 52,231 | | | 168,095 | | | 133,732 | |
Personal loans | | | | | | | | | | 404,365 | | | (185,135) | | | 252,032 | | | 471,262 | | | 404,365 | |
Business loans | | | | | | | | | | 19,879 | | | (11,696) | | | 21,967 | | | 30,150 | | | 19,879 | |
Agribusiness loans | | | | | | | | | | 13,697 | | | (3,391) | | | 3,290 | | | 13,596 | | | 13,697 | |
Total | | | | | | | | | | 1,914,842 | | | (1,211,911) | | | 1,524,535 | | | 2,227,466 | | | 1,914,842 | |
| | | | | |
| Notes to the Unaudited interim condensed consolidated financial statement As of September 30, 2024 |
13.Non-current assets held for sale
The balance of non-current assets held for sale comprises assets originally received as collateral for loans and advances to customers, which were repossessed. The amount of real estate held for sale on September 30, 2024 was R$ 184,823 (December 31, 2023: R$ 174,355).
14.Equity accounted investees
a.Equity:
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| | % in share capital | | Equity accounted investees |
Investees | | 09/30/2024 | | 12/31/2023 | | 09/30/2024 | | 12/31/2023 |
Inter Pag Instituição de Pagamento S.A (a) | | — | % | | 50.00 | % | | — | | | 80,233 | |
Total | | | | | | — | | | 80,233 | |
Other investments | | | | | | 10,402 | | | 10,401 | |
Total | | | | | | 10,402 | | | 90,634 | |
(a) As reported in note 4.a, on May 28, 2024, Banco Inter (indirect subsidiary) announced the execution of contracts for the acquisition of the entire share capital of Inter Pag Instituição de Pagamento S.A (Former Granito), in the amount of R$112,000, after approval by BACEN (Central Bank of Brazil) which occurred on July 24, 2024.
b.Income from equity interests in associates:
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| Three-month period | | Nine-month period | |
Investees | 09/30/2024 | | 09/30/2023 | | 09/30/2024 | | 09/30/2023 | |
Inter Pag Instituição de Pagamento S.A (a) | — | | | (4,071) | | | (2,480) | | | (30,597) | | |
Total | — | | | (4,071) | | | (2,480) | | | (30,597) | | |
(a) The result of equity interests in affiliates for 2024 was recorded up to the second quarter of 2024
15.Property and equipment
a.Breakdown of property and equipment:
| | | | | | | | | | | | | | | | | | | | | | | |
| | | 09/30/2024 |
| Annual depreciation rate | | Historical cost | | Accumulated depreciation | | Carrying Amount |
Right-of-use assets - buildings and equipment | 4% to 10% | | 116,365 | | | (9,668) | | | 106,697 | |
Furniture and equipment | 10% | | 251,777 | | | (49,391) | | | 202,386 | |
Buildings | 4% | | 48,224 | | | (16,318) | | | 31,906 | |
Data processing systems | 20% | | 28,311 | | | (13,538) | | | 14,773 | |
Construction in progress | — | | 4,301 | | | — | | | 4,301 | |
Total | | | 448,978 | | | (88,915) | | | 360,063 | |
| | | | | | | | | | | | | | | | | | | | | | | |
| | | 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 September 30, 2024 |
b.Changes in property and equipment:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Balance at 12/31/2023 | | Addition | | | | Transfer | | Write-offs | | Business combination | | Exchange rate changes | | Balance at 09/30/2024 |
Historical cost | | | | | | | | | | | | | | | | |
Buildings | | 39,062 | | | 4,899 | | | | | — | | | — | | | 4,263 | | | — | | | 48,224 | |
Furniture and equipment | | 35,508 | | | 32,932 | | | | | — | | | — | | | 183,241 | | | 96 | | | 251,777 | |
Data processing systems | | 16,907 | | | 11,404 | | | | | — | | | — | | | — | | | — | | | 28,311 | |
Construction in progress | | 2,020 | | | 2,236 | | | | | — | | | — | | | 45 | | | — | | | 4,301 | |
Total | | 93,497 | | | 51,471 | | | | | — | | | — | | | 187,549 | | | 96 | | | 332,613 | |
| | | | | | | | | | | | | | | | |
Accumulated depreciation | | | | | | | | | | | | | | | | |
Buildings | | (10,896) | | | (2,967) | | | | | — | | | — | | | (2,455) | | | — | | | (16,318) | |
Furniture and equipment | | (10,370) | | | (9,914) | | | | | — | | | — | | | (29,102) | | | (5) | | | (49,391) | |
Data processing systems | | (13,364) | | | (174) | | | | | — | | | — | | | — | | | — | | | (13,538) | |
Total | | (34,630) | | | (13,055) | | | | | — | | | — | | | (31,557) | | | (5) | | | (79,247) | |
| | | | | | | | | | | | | | | | |
Total | | 58,867 | | | 38,416 | | | | | — | | | — | | | 155,992 | | | 91 | | | 253,366 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Balance at 12/31/2022 | | Addition | | Transfer | | Write-offs | | Exchange rate changes | | Balance at 09/30/2023 |
Historical cost | | | | | | | | | | | | |
Buildings | | 37,446 | | | 978 | | | 11 | | | — | | | — | | | 38,435 | |
Furniture and equipment | | 23,601 | | | 11,431 | | | (11) | | | (614) | | | (420) | | | 33,987 | |
Data processing systems | | 15,636 | | | 379 | | | — | | | — | | | — | | | 16,015 | |
Construction in progress | | 1,794 | | | 186 | | | — | | | — | | | — | | | 1,980 | |
Total | | 78,477 | | | 12,974 | | | — | | | (614) | | | (420) | | | 90,417 | |
| | | | | | | | | | | | |
Accumulated depreciation | | | | | | | | | | | | |
Buildings | | (25,149) | | | (4,627) | | | — | | | — | | | — | | | (29,776) | |
Furniture and equipment | | (2,069) | | | (1,174) | | | 303 | | | 91 | | | 191 | | | (2,658) | |
Data processing systems | | (11) | | | (164) | | | (303) | | | 3 | | | — | | | (475) | |
Total | | (34,845) | | | (7,356) | | | — | | | 94 | | | 191 | | | (41,916) | |
| | | | | | | | | | | | |
Total | | 43,632 | | | 5,618 | | | — | | | (520) | | | (229) | | | 48,501 | |
c. Right-of-use assets
| | | | | | | | |
| | Buildings and equipment |
Balance at January 1, 2024 | | 108,680 | |
Additions to right-of-use assets | | 890 | |
Depreciation charge for the year | | (475) | |
Updates | | 5,440 | |
Lease termination of non-renewed contracts/write-offs | | (7,838) | |
Balance at September 30, 2024 | | 106,697 | |
| | | | | | | | |
| | Buildings and equipment |
Balance at January 1, 2023 | | 136,771 | |
| | |
Depreciation charge for the year | | (1,391) | |
Lease termination of non-renewed contracts/write-offs | | (19,211) | |
Balance at September 30, 2023 | | 116,169 | |
| | | | | |
| Notes to the Unaudited interim condensed consolidated financial statement As of September 30, 2024 |
16.Intangible
a.Breakdown of intangible assets
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | 09/30/2024 | | 12/31/2023 |
| Annual amortization rate | | Historical cost | | (Accumulated amortization) | | Carrying Amount | | Historical cost | | (Accumulated amortization) | | Carrying Amount |
Development costs | 20% | | 475,606 | | | (176,850) | | | 298,756 | | | 360,818 | | | (119,107) | | | 241,711 | |
Intangible assets in progress | — | | 410,501 | | | — | | | 410,501 | | | 288,045 | | | — | | | 288,045 | |
Right of use | 17% | | 565,354 | | | (359,603) | | | 205,751 | | | 457,210 | | | (283,993) | | | 173,217 | |
Customer portfolio | 20% | | 13,965 | | | (8,770) | | | 5,195 | | | 13,965 | | | (7,369) | | | 6,596 | |
Goodwill | — | | 790,945 | | | — | | | 790,945 | | | 635,735 | | | — | | | 635,735 | |
Total | | | 2,256,371 | | | (545,223) | | | 1,711,148 | | | 1,755,773 | | | (410,469) | | | 1,345,304 | |
b.Changes in intangible assets
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| 12/31/2023 | | Addition | | Write-offs | | Transfers | | Business Combination | | Amortization | | 09/30/2024 |
Development costs | 241,711 | | | — | | | (3,450) | | | 118,238 | | | — | | | (57,743) | | | 298,756 | |
Intangible assets in progress | 288,045 | | | 225,889 | | | (6,899) | | | (112,748) | | | 16,214 | | | — | | | 410,501 | |
Right of use | 173,217 | | | 77,008 | | | — | | | (5,490) | | | 36,626 | | | (75,610) | | | 205,751 | |
Customer portfolio | 6,596 | | | — | | | — | | | — | | | — | | | (1,401) | | | 5,195 | |
Goodwill | 635,735 | | | 60,589 | | | — | | | — | | | 94,621 | | | — | | | 790,945 | |
Total | 1,345,304 | | | 363,486 | | | (10,349) | | | — | | | 147,461 | | | (134,754) | | | 1,711,148 | |
| | | | | | | | | | | | | |
| 12/31/2022 | | Addition | | Write-offs | | Transfers | | Business Combination | | Amortization | | 09/30/2023 |
Development costs | 185,565 | | | — | | | — | | | 73,601 | | | — | | | (55,592) | | | 203,574 | |
Intangible assets in progress | 279,675 | | | 131,526 | | | — | | | (121,916) | | | — | | | — | | | 289,285 | |
Right of use | 132,217 | | | 62,651 | | | — | | | 48,315 | | | — | | | (56,490) | | | 186,693 | |
Customer portfolio | 8,376 | | | — | | | — | | | — | | | — | | | (1,313) | | | 7,063 | |
Goodwill | 632,796 | | | — | | | — | | | — | | | 2,939 | | | — | | | 635,735 | |
Total | 1,238,629 | | | 194,177 | | | — | | | — | | | 2,939 | | | (113,395) | | | 1,322,350 | |
| | | | | |
| Notes to the Unaudited interim condensed consolidated financial statement As of September 30, 2024 |
17.Other assets
| | | | | | | | | | | |
| 09/30/2024 | | 12/31/2023 |
Recoverable taxes | 499,945 | | | 327,585 | |
Prepaid expenses (a) | 478,979 | | | 351,627 | |
| | | |
Sundry debtors (b) | 297,695 | | | 171,143 | |
Premium or discount on transfer of financial assets | 212,800 | | | 189,019 | |
Commissions and bonus receivable (c) | 200,462 | | | 226,520 | |
| | | |
Unbilled services provided | 88,441 | | | 55,659 | |
Amount receivable from the sale of investments | 82,469 | | | 109,682 | |
Agreements on sales of properties receivable | 45,945 | | | 45,961 | |
| | | |
| | | |
Others | 575,951 | | | 648,033 | |
Total | 2,482,687 | | | 2,125,229 | |
(a) The cost of acquiring customers for the digital account and portability expenses to be appropriated are advantageous;
(b) Refers mainly to processing portability amounts, credit card processing amounts, negotiation and intermediation of amounts and debtors for judicial deposit;
(c) Refers mainly to bonuses receivable from commercial contracts signed with Mastercard, Liberty and Sompo;
18.Liabilities with financial and similar institutions
| | | | | | | | | | | | | | |
| | 09/30/2024 | | 12/31/2023 |
Payables with credit card network | | 8,371,357 | | | 6,801,035 | |
Securities sold under agreements to repurchase | | 1,776,578 | | | 1,011,092 | |
Interbank deposits | | 199,030 | | | 1,647,866 | |
Others | | 56,888 | | | 62,476 | |
Total | | 10,403,853 | | | 9,522,469 | |
19.Liabilities with customers
| | | | | | | | | | | | | | |
| | 09/30/2024 | | 12/31/2023 |
Time deposits | | 35,665,570 | | | 28,158,459 | |
Savings deposits | | 1,777,366 | | | 1,540,604 | |
Demand deposits | | 1,457,542 | | | 2,572,536 | |
Creditors by resources to release | | 229,281 | | | 380,021 | |
Total | | 39,129,759 | | | 32,651,620 | |
20.Securities issued
| | | | | | | | | | | | | | |
| | 09/30/2024 | | 09/30/2023 |
Real estate credit bills | | 8,638,013 | | | 7,898,500 | |
Financial Bills | | 188,459 | | | 147,876 | |
Real estate guaranteed credit bills | | 137,893 | | | — | |
Agribusiness credit bills | | 83,291 | | | 48,666 | |
Total | | 9,047,656 | | | 8,095,042 | |
| | | | | |
| Notes to the Unaudited interim condensed consolidated financial statement As of September 30, 2024 |
21.Borrowing and on-lending
| | | | | | | | | | | | | | |
| | 09/30/2024 | | 12/31/2023 |
Onlending obligations - Tesouro Funcafé (a) | | 88,950 | | | 81,838 | |
Onlending obligations – CEF(b) | | 18,486 | | | 20,291 | |
Onlending obligations – BNDES (c) | | 5,531 | | | 5,283 | |
Others | | 1,857 | | | — | |
Total | | 114,824 | | | 107,412 | |
(a) Refers to rural credit operations with Funcafé (at a fixed rate of 8% p.a.);
(b) Refers to on-lending operations for real estate loans taken out with Caixa Econômica Federal (at rates of between 4.5% and 6% p.a.; and
(c) Refers to Working Capital operations with BNDES (at a fixed rate of up to 6.87% p.a.).
22.Tax liabilities
| | | | | | | | | | | | | | |
| | 09/30/2024 | | 12/31/2023 |
Income tax and social contribution | | 360,717 | | | 287,978 | |
PIS/COFINS | | 39,544 | | | 27,717 | |
INSS/FGTS | | 17,308 | | | 19,392 | |
Others | | 40,284 | | | 28,175 | |
Total | | 457,853 | | | 363,262 | |
23.Provisions and contingent liabilities
a.Provisions
The Group's legal entities, in the normal course of their activities, are parties to tax, social security, labor and civil lawsuits. The respective provisions were made taking into account the laws in force, the opinion of legal advisors, the nature and complexity of the cases, case law, past loss experience and other relevant criteria that allow the most adequate estimate.
i.Labor lawsuits
These are lawsuits filed seeking to obtain indemnities of a labor nature. Amounts provisioned are related to processes in which alleged labor rights are discussed, such as overtime and salary equalization. On an individual basis, amounts provided for labor lawsuits are not significant.
ii.Civil lawsuits
The majority of lawsuits refer to indemnities for material and moral damages related to the Group’s products, such as payroll deductible loans, in addition to declaratory and remedial actions, compliance with the limit of a 30% deduction from a borrower's salary, presentation of documents and adjustment actions.
Changes in provisions
| | | | | | | | | | | | | | | | | |
| Labor | | Civil | | Total |
Balance at December 31, 2023 | 5,982 | | | 33,386 | | | 39,368 | |
Constitution/increase in provision | 658 | | | 30,899 | | | 31,557 | |
Payments | 1,623 | | | (23,880) | | | (22,257) | |
Business combination (a) | 5,367 | | | 340 | | | 5,707 | |
Balance at September 30, 2024 | 13,630 | | | 40,745 | | | 54,375 | |
| | | | | |
Balance at December 31, 2022 | 3,788 | | | 24,330 | | | 28,118 | |
Constitution/increase in provision | 1,855 | | | 25,249 | | | 27,104 | |
Payments | (671) | | | (19,511) | | | (20,182) | |
Balance at June 30, 2023 | 4,972 | | | 30,068 | | | 35,040 | |
| | | | | |
| Notes to the Unaudited interim condensed consolidated financial statement As of September 30, 2024 |
(a) As part of the acquisition of Inter Pag Instituição de Pagamento S.A (formerly Granito), Inter&Co recognized a labor provision of R$5,367 and a civil provision of R$340 (see Note 4.b). On the reporting date, the labor and civil provisions were revalued in the amounts of R$5,883 and R$258, respectively.
b.Contingent tax liabilities classified as possible losses
The main proceedings with this classification are:
i.Income tax and social contribution on net income – IRPJ and CSLL
On August 30, 2013, a tax assessment notice was issued (referring to some expenses considered as non-deductible) requiring the payment of amounts of income tax and social contribution related to the calendar years 2008 to 2009.
The values are as follows:
| | | | | | | | | | | | | | | | | | | | |
09/30/2024 | | 12/31/2023 |
Total value | | Value at risk | | Total value | | Value at risk |
62,555 | | 29,957 | | 72,259 | | 33,390 |
ii.COFINS
Inter is discussing COFINS fines from the period 1999 to 2014.
Before the publication of Law No. 12,973/14, which changed the understanding on the inclusion of financial revenues in the COFINS calculation basis, there was discussion about expanding the calculation basis of the aforementioned contribution promoted by §1° of art. 3° of Law No. 9,718/98.
In 2005, Inter obtained a favorable final and unappealable decision from the Federal Supreme Court, granting it the right to pay COFINS based only on the revenue from services rendered, instead of the total revenue that would include financial revenues.
During the period from 1999 to 2006, Inter made judicial deposits and/or made the payment of the obligation. In 2006, through a favorable decision by the Supreme Federal Court and the express consent of the Federal Revenue Service, Inter's judicial deposit was released. Additionally, the authorization to use the credits, for amounts previously overpaid, against current obligations, was homologated without challenge by the Federal Revenue Service on May 11, 2006. Subsequently, the Federal Revenue Service challenged the procedures adopted by Inter, applying the understanding that financial revenues should be included in the COFINS calculation basis.
After the enactment of Law 12.973/14, Inter modified its procedures to include financial revenues in the COFINS calculation basis and, therefore, all the taxable events involved in Inter’s discussions are prior to this law.
Currently, the application of material res judicata is being discussed in a separate legal action that ensured Inter's right not to collect COFINS on its financial revenues, so the Supreme Federal Court's ruling on Theme 372 does not directly affect Inter's discussions.
The values area as follows:
| | | | | | | | | | | | | | | | | | | | |
09/30/2024 | | 12/31/2023 |
Total value | | Value at risk | | Total value | | Value at risk |
151,877 | | 67,895 | | 145,522 | | 65,044 |
c.Others
There were other provisions of R$31,084 on December 31, 2023.
| | | | | |
| Notes to the Unaudited interim condensed consolidated financial statement As of September 30, 2024 |
24.Other liabilities
| | | | | | | | | | | | | | |
| | 09/30/2024 | | 12/31/2023 |
Payments to be processed (a) | | 1,089,932 | | | 1,150,536 | |
Social and statutory provisions | | 183,475 | | | 139,752 | |
Pending settlements (b) | | 158,888 | | | 118,307 | |
Lease liabilities (Note 24.a) | | 119,189 | | | 120,395 | |
Agreements | | 62,496 | | | 27,979 | |
Contract liabilities (c) | | 39,100 | | | 41,785 | |
Other liabilities | | 144,377 | | | 298,494 | |
Total | | 1,797,457 | | | 1,897,248 | |
(a) The balance is substantially composed of: credit operation installments to be transferred, payment orders to be settled, suppliers to be paid, liabilities from business combination and fees to be paid;
(b) Refer to customer operations intended for carrying out business with fixed income securities, shares, commodities and financial assets, which will be settled within a maximum period of D+5;
(c) The balance consists of amounts received, not yet recognized in the income statement arising from the exclusive contract for insurance products signed between the subsidiary Inter Digital Corretora and Consultoria de Seguros Ltda. (“Inter Seguros”) and Liberty Seguros.
a.Lease liabilities
The changes in lease liabilities as of September 30, 2024 and year ended December 31, 2023 are as follows:
| | | | | |
Balance at January 1, 2024 | 120,395 | |
New contracts | 890 | |
Payments | (28,532) | |
Accrued interest | 26,436 | |
Ending balance at September 30, 2024 | 119,189 | |
| |
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 | |
Lease maturity
The maturity of the lease liabilities as of September 30, 2024 and year ended December 31, 2023 is as follows:
| | | | | | | | | | | |
| 09/30/2024 | | 12/31/2023 |
Up to 1 year | 1,616 | | | 6,016 | |
From 1 year to 5 years | 11,537 | | | 10,431 | |
Above 5 years | 106,036 | | | 103,948 | |
Total | 119,189 | | | 120,395 | |
25.Equity
a.Share capital
| | | | | | | | | | | | | | | | | | | | |
Date | | Class A | | Class B | | Total |
09/30/2024 | | 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 September 30, 2024 |
On September 30, 2024, Inter & Co, Inc.'s authorized share capital is US$50,000 divided into 20,000,000,000 shares with par value of US$0.0000025 each, of which (i) 10,000,000,000 class A shares, (ii) 5,000,000,000 class B shares and (iii) 5,000,000,000 shares with rights designated by the Company's Board of Directors. The share capital comprising shares issued refers to the authorized capital. The paid-up share capital of Inter & Co. Inc was R$13 at September 30, 2024 (December 31, 2023: R$13).
On January 16, 2024, Inter&Co announced the beginning of the public offering of 36,800,000 (thirty-six million eight hundred thousand) class A common shares. The offering was priced on January 18, 2024 at R$21.74 (US$ 4.40) per share and the final settlement of the offer occurred on February 20, 2024, resulting in a gross funding of R$822,259 and an equity securities issuance cost of R$ (38,768). This movement is classified under capital reserves.
During 2023, a total of 317,394 new Class A common shares were issued to beneficiaries of our incentive plans. We also transferred the shares we held in treasury to the beneficiaries of our incentive plans.
b.Reserves
On September 30, 2024, the reserves amounted to R$9,508,076 (December 31, 2023: R$8,147,285).
c.Other comprehensive income
On September 30, 2024, Inter & Co, Inc’s accumulated other comprehensive income in equity amounted to R$(800,226), (December 31, 2023: R$(675,488)), which comprises the fair value of financial assets at FVOCI and exchange rate change adjustments of subsidiary abroad and taxes.
d.Dividends and interest on equity
On September 30, 2024, Inter&Co Inc., made dividend payments in the amount of R$ 68,813 to its shareholders.
e.Basic and diluted earnings (loss) per share
Basic and diluted earnings/(loss) per share is as follows:
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Quarter | | Semester |
| | 09/30/2024 | | 09/30/2023 | | 09/30/2024 | | 09/30/2023 |
Profit attributable to Owners of the company (In thousands of Reais) | | 242,671 | | | 91,291 | | | 631,943 | | | 151,442 | |
Average number of shares outstanding | | 434,917,497 | | | 401,789,293 | | | 434,917,497 | | | 401,789,293 | |
Basic earnings per share (R$) | | 0.56 | | | 0.23 | | | 1.45 | | | 0.38 | |
Diluted earnings per share (R$) | | 0.54 | | | 0.23 | | | 1.44 | | | 0.38 | |
Basic and diluted earnings (loss) per share are presented based on the aggregate of the two classes, A and B, and are calculated by dividing the profit (loss) attributable to the parent company by the weighted average number of shares of each class outstanding in the years.
On September 30, 2024, Inter&Co reported dilutive effects for the purpose of calculating diluted earnings per share. These effects were due to shares granted under share-based payment plans, with a weighted average quantity of 3,163,922.
f.Non-controlling interest
On September 30, 2024, the balance of non-controlling interests is R$160,088 (December 31, 2023: R$124,881).
g.Reflex reserve
On September 30, 2024, the reflex reserve is R$32,512 (December 31, 2023: R$44,217). The reflex reserve is mainly composed of payments based on shares settled with equity instruments of Banco Inter.
h.Treasury shares
| | | | | |
| Notes to the Unaudited interim condensed consolidated financial statement As of September 30, 2024 |
On September 30, 2024, the value of treasury shares is R$(612), consisting of 6,566 class A shares.
26.Net interest income
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Quarter | | Nine-month period |
| | 09/30/2024 | | 09/30/2023 | | 09/30/2024 | | 06/30/2023 |
Interest income | | | | | | | | |
Credit card | | 379,768 | | | 333,795 | | | 1,101,215 | | | 912,907 | |
Personal loans | | 355,361 | | | 215,754 | | | 835,272 | | | 758,097 | |
Real estate loans | | 228,146 | | | 210,305 | | | 815,545 | | | 661,042 | |
Business loans | | 145,606 | | | 131,731 | | | 422,462 | | | 376,747 | |
Amounts due from financial institutions | | 71,616 | | | 147,490 | | | 288,446 | | | 359,709 | |
Prepayment of receivables | | 136,933 | | | 60,383 | | | 250,240 | | | 185,166 | |
Others | | 94,796 | | | 7,477 | | | 88,986 | | | 17,299 | |
Total | | 1,412,226 | | | 1,106,935 | | | 3,802,166 | | | 3,270,967 | |
| | | | | | | | |
Interest expenses | | | | | | | | |
Term deposits | | (523,227) | | | (448,514) | | | (1,403,191) | | | (1,185,068) | |
Funding in the open market | | (265,782) | | | (247,243) | | | (751,962) | | | (779,356) | |
Financial institutions deposits | | (4,550) | | | (42,409) | | | (89,994) | | | (88,791) | |
Saving | | (26,987) | | | (24,012) | | | (75,039) | | | (69,761) | |
Others | | (15,071) | | | (8,220) | | | (50,321) | | | (12,399) | |
Total | | (835,617) | | | (770,398) | | | (2,370,507) | | | (2,135,375) | |
27.Net revenues from services and commissions
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Quarter | | Nine-month period |
| | 09/30/2024 | | 09/30/2023 | | 09/30/2024 | | 09/30/2023 |
Income from securities | | 513,731 | | | 417,887 | | | 1,417,036 | | | 1,190,849 | |
Fair value through other comprehensive income | | 406,808 | | | 333,051 | | | 1,168,522 | | | 917,204 | |
Fair value through profit or loss | | 102,109 | | | 52,227 | | | 214,493 | | | 146,866 | |
Amortized cost | | 4,814 | | | 32,609 | | | 34,021 | | | 126,779 | |
Income from Derivatives | | 44,425 | | | 64,133 | | | 286,397 | | | 5,753 | |
Future dolar contracts | | 22,984 | | | (2,828) | | | 4,060 | | | 18,132 | |
Forward contracts | | 6,568 | | | (825) | | | 20,585 | | | (3,266) | |
Futures contracts and swaps (a) | | 14,873 | | | 67,786 | | | 261,752 | | | (9,112) | |
Total | | 558,156 | | | 482,020 | | | 1,703,433 | | | 1,196,602 | |
(a) The market adjustments of the hedge instrument offset the effects of the result from Hedge Accounting derivatives.
| | | | | |
| Notes to the Unaudited interim condensed consolidated financial statement As of September 30, 2024 |
28.Net revenues from services and commissions
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Quarter | | Nine-month period |
| | 09/30/2024 | | 09/30/2023 | | 09/30/2024 | | 09/30/2023 |
Interchange (a) | | 294,983 | | | 214,415 | | | 791,575 | | | 574,952 | |
Commission and brokerage fees | | 221,396 | | | 142,831 | | | 556,713 | | | 392,116 | |
Investments | | 35,584 | | | 20,848 | | | 91,911 | | | 47,654 | |
Banking and credit operations | | 26,119 | | | 24,030 | | | 79,767 | | | 60,446 | |
| | | | | | | | |
Other | | 24,324 | | | 20,957 | | | 67,070 | | | 49,161 | |
Inter Loop (b) | | (30,459) | | | (26,910) | | | (89,177) | | | (33,484) | |
Cashback expenses (c) | | (104,281) | | | (48,391) | | | (258,707) | | | (173,664) | |
Total | | 467,667 | | | 347,780 | | | 1,239,152 | | | 928,657 | |
(a) Refers to card operations.
(b) This is a loyalty and rewards program offered by Banco Inter. Through this program, bank customers accumulate points in their transactions and financial operations and can exchange them for benefits, discounts, products or services.
(c) Refers to amounts paid to customers as an incentive to purchase or use products. This balance is deducted directly from revenue from services and commissions.
29.Other revenues
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Quarter | | Nine-month period |
| | 09/30/2024 | | 09/30/2023 | | 09/30/2024 | | 09/30/2023 |
Revenue foreign exchange | | 29,585 | | | 26,659 | | | 63,539 | | | 67,769 | |
Performance fees (a) | | 14,307 | | | 48,645 | | | 55,298 | | | 104,840 | |
Revenue from sale of goods | | 11,366 | | | 5,350 | | | 20,132 | | | 15,367 | |
Capital gains | | 7,717 | | | 25,341 | | | 16,506 | | | 34,428 | |
Others | | 48,412 | | | 25,435 | | | 130,597 | | | 56,061 | |
Total | | 111,387 | | | 131,430 | | | 286,072 | | | 278,465 | |
(a) Consists substantially of the result of the commercial agreement between Inter and Mastercard, B3 and Liberty, which offers performance bonuses as the established goals are met.
30.Impairment losses on financial assets
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Quarter | | Nine-month period |
| | 09/30/2024 | | 09/30/2023 | | 09/30/2024 | | 09/30/2023 |
Impairment expense for loans and advances to customers | | (550,131) | | | (461,835) | | | (1,524,535) | | | (1,241,654) | |
Recovery of written-off credits | | 80,591 | | | 40,180 | | | 209,657 | | | 86,453 | |
Others | | (1,887) | | | 13,756 | | | 11,155 | | | (1,939) | |
Total | | (471,427) | | | (407,899) | | | (1,303,723) | | | (1,157,140) | |
| | | | | |
| Notes to the Unaudited interim condensed consolidated financial statement As of September 30, 2024 |
31.Administrative expenses
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Quarter | | Nine-month period |
| | 09/30/2024 | | 09/30/2023 | | 09/30/2024 | | 09/30/2023 |
Data processing and information technology | | (187,920) | | | (190,301) | | | (568,019) | | | (599,043) | |
Third party services and financial system services | | (152,567) | | | (48,707) | | | (303,091) | | | (156,545) | |
Advertisement and marketing | | (81,309) | | | (22,921) | | | (164,376) | | | (64,063) | |
Rent, condominium fee and property maintenance | | (20,282) | | | (16,649) | | | (51,608) | | | (49,078) | |
Provisions for contingencies | | (15,809) | | | (10,463) | | | (37,264) | | | (27,104) | |
Insurance expenses | | (2,927) | | | (5,170) | | | (12,091) | | | (21,034) | |
| | | | | | | | |
Others | | (14,012) | | | (55,849) | | | (136,448) | | | (141,584) | |
Total | | (474,826) | | | (362,877) | | | (1,272,897) | | | (1,096,360) | |
32.Personnel expenses
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Quarter | | Nine-month period |
| | 09/30/2024 | | 09/30/2023 | | 09/30/2024 | | 09/30/2023 |
Salaries | | (124,771) | | | (99,216) | | | (331,923) | | | (308,371) | |
Benefits | | (93,419) | | | (82,648) | | | (212,841) | | | (168,988) | |
Social security charges | | (38,842) | | | (27,839) | | | (102,466) | | | (85,642) | |
Others | | (1,923) | | | (958) | | | (6,395) | | | (6,321) | |
Total | | (258,955) | | | (210,661) | | | (653,625) | | | (569,322) | |
33. Tax expenses
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Quarter | | Nine-month period |
| | 09/30/2024 | | 09/30/2023 | | 09/30/2024 | | 09/30/2023 |
PIS/COFINS | | (85,599) | | | (68,227) | | | (230,044) | | | (182,673) | |
ISSQN | | (15,991) | | | (11,820) | | | (42,724) | | | (33,159) | |
INSS | | (9,307) | | | (11,463) | | | (14,844) | | | (13,460) | |
Others | | (12,735) | | | (2,562) | | | (21,771) | | | (6,114) | |
Total | | (123,633) | | | (94,072) | | | (309,382) | | | (235,406) | |
34.Current and deferred income tax and social contribution
a.Amounts recognized in profit or loss for the period
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Quarter | | Nine-month period |
| | 09/30/2024 | | 09/30/2023 | | 09/30/2024 | | 09/30/2023 |
Current income tax and social contribution expenses | | | | | | | | |
Current year | | (134,686) | | | (125,932) | | | (339,565) | | | (215,962) | |
Deferred income tax and social contribution benefits (expenses) | | | | | | | | |
Provision for impairment losses on loans and advances | | 86,734 | | | 66,930 | | | 165,829 | | | 143,436 | |
Provision for contingencies | | 1,130 | | | 1,764 | | | 3,941 | | | 3,069 | |
Adjustment of financial assets to fair value | | 11,469 | | | 27,633 | | | (33,981) | | | (3,504) | |
Other temporary differences | | (92,581) | | | 10,511 | | | (68,322) | | | 27,336 | |
Tax losses carried forward | | 93,992 | | | (22,100) | | | 84,701 | | | 6,623 | |
Total deferred income tax and social contribution | | 100,744 | | | 84,738 | | | 152,168 | | | 176,960 | |
Total income tax | | (33,942) | | | (41,194) | | | (187,397) | | | (39,002) | |
| | | | | |
| Notes to the Unaudited interim condensed consolidated financial statement As of September 30, 2024 |
b.Reconciliation of effective rate
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Quarter | | Nine-month period |
| | 09/30/2024 | | 09/30/2023 | | 09/30/2024 | | 09/30/2023 |
| | Income tax | | Income tax | | Income tax | | Income tax |
Profit before tax | | | | 293,953 | | | | | 145,354 | | | | | 865,283 | | | | | 231,550 | |
Charges (income tax and social contribution) at current rates (a) | | (45) | % | | (132,277) | | | (45) | % | | (65,410) | | | (45) | % | | (389,377) | | | (45) | % | | (104,198) | |
| | | | | | | | | | | | | | | | |
Tax effect of | | | | | | | | | | | | | | | | |
Interest on capital distribution | | | | 27,712 | | | | | 22,500 | | | | | 58,320 | | | | | 22,500 | |
Non-taxable income (non-deductible expenses) net | | | | (29,222) | | | | | 3,731 | | | | | 20,467 | | | | | 4,007 | |
Tax incentives | | | | 41,501 | | | | | — | | | | | 41,501 | | | | | — | |
Subsidiaries not subject to real profit taxation | | | | 13,017 | | | | | (2,015) | | | | | 30,635 | | | | | 19,492 | |
Others | | | | 45,327 | | | | | — | | | | | 51,057 | | | | | 19,197 | |
Total income tax | | | | (33,942) | | | | | (41,194) | | | | | (187,397) | | | | | (39,002) | |
| | | | | | | | | | | | | | | | |
Effective tax rate | | | | (12)% | | | | (28)% | | | | (22)% | | | | (17)% |
| | | | | | | | | | | | | | | | |
Total deferred income tax and social contribution | | | | 100,744 | | | | | 84,738 | | | | | 152,168 | | | | | 176,960 | |
Total income tax and social contribution expenses | | | | (134,686) | | | | | (125,932) | | | | | (339,565) | | | | | (215,962) | |
(a) The result from Banco Inter represents the greatest impact on the total amount of taxes, so we present the tax rate of 45%, which is the nominal rate currently in force for banks under Brazilian legislation.
c.Changes in the balances of deferred taxes
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| | 12/31/2023 | | Constitution | | Realization | | 09/30/2024 |
Deferred tax assets | | | | | | | | |
Provision for impairment losses on loans and advances | | 630,817 | | | 626,503 | | | (460,674) | | | 796,646 | |
Adjustment of financial assets to fair value | | 137,729 | | | 250,641 | | | (137,729) | | | 250,641 | |
Tax losses carried forward | | 164,831 | | | 133,532 | | | (48,749) | | | 249,614 | |
Other temporary differences | | 82,438 | | | 93,081 | | | (82,596) | | | 92,923 | |
Provision for contingencies | | 17,720 | | | 18,153 | | | (14,212) | | | 21,661 | |
Subtotal | | 1,033,535 | | | 1,121,910 | | | (743,960) | | | 1,411,485 | |
| | | | | | | | |
Deferred tax liabilities | | | | | | | | |
Capital gains from assets in the business combination | | (4,637) | | | — | | | 2,173 | | | (2,464) | |
Hedge Accounting | | (27,902) | | | (13,800) | | | 27,901 | | | (13,801) | |
Earn-out | | — | | | (29,918) | | | — | | | (29,918) | |
Subtotal | | (32,539) | | | (43,718) | | | 30,074 | | | (46,183) | |
| | | | | | | | |
Total net deferred tax assets (liabilities) (a) | | 1,000,996 | | | 1,078,192 | | | (713,886) | | | 1,365,302 | |
(a) The recognition of these deferred tax assets are based on the expectation of generating future taxable income and supported by technical studies and income projections.
| | | | | |
| Notes to the Unaudited interim condensed consolidated financial statement As of September 30, 2024 |
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| | 12/31/2022 | | Constitution | | Realization | | 09/30/2023 |
Deferred tax assets | | | | | | | | |
Provision for impairment losses on loans and advances | | 407,766 | | | 569,610 | | | (426,174) | | | 551,202 | |
Adjustment of financial assets to fair value | | 292,262 | | | 78,810 | | | (162,161) | | | 208,911 | |
Tax losses carried forward | | 202,184 | | | 38,912 | | | (63,887) | | | 177,209 | |
Other temporary differences | | 53,565 | | | 210,315 | | | (156,525) | | | 107,355 | |
Provision for contingencies | | 12,664 | | | 13,989 | | | (10,919) | | | 15,734 | |
Provision for expected loss on financial instruments | | 9,707 | | | — | | | 1,130 | | | 10,837 | |
Subtotal | | 978,148 | | | 911,636 | | | (818,536) | | | 1,071,248 | |
| | | | | | | | |
Deferred tax liabilities | | | | | | | | |
Others | | (30,073) | | | (2,732) | | | 3,910 | | | (28,895) | |
Subtotal | | (30,073) | | | (2,732) | | | 3,910 | | | (28,895) | |
| | | | | | | | |
Total net deferred tax assets (liabilities) (a) | | 948,075 | | | 908,904 | | | (814,626) | | | 1,042,353 | |
(a) The recognition of these deferred tax assets are based on the expectation of generating future taxable income and supported by technical studies and income projections.
35.Share-based payment
a.Share-based compensation agreements
a.1) Stock option plan - Banco Inter S.A.
Between February 2018 and January 2022, Banco Inter S.A. established stock option programs through which Inter managers and executives were granted options for the acquisition of Banco Inter S.A. Shares.
The Extraordinary General Meeting of Inter&Co, Inc. held on January 4, 2023 approved the migration of share-based payment plans, with the assumption by Inter&Co of the obligations of Banco Inter S.A. arising from the active plans and the respective programs. As a result of the corporate reorganization, the number of options held by each beneficiary was proportionally changed. Thus, for every 6 options to purchase common shares or preferred shares of Banco Inter S.A. the beneficiaries will have 1 option to purchase a Class A share of Inter&Co. In addition, the repricing of the exercise price of the options granted in 2022, which had not yet been granted, was approved. On the occasion of the repricing, the fair value of the options granted and not exercised was recalculated, and an additional amount of R$15,990 of incremental expense was calculated, to be appropriated until the final vesting period.
The main characteristics of the plans are described below:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
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$15.50 | | Officers, managers and key employees |
| | | | | |
| Notes to the Unaudited interim condensed consolidated financial statement As of September 30, 2024 |
Changes in the options of each plan for the period ended September 30, 2024 and supplementary information are shown below:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Grant Date | | 12/31/2023 | | Granted | | Expired/Cancelled | | Exercised | | 09/30/2024 |
2020 | | 115,799 | | | — | | | — | | | 43,800 | | | 71,999 | |
2022 | | 2,519,138 | | | — | | | 8,325 | | | 55,800 | | | 2,455,013 | |
2022 | | 2,815,750 | | | — | | | 77,125 | | | 68,400 | | | 2,670,225 | |
Total | | 5,450,687 | | | — | | | 85,450 | | | 168,000 | | | 5,197,237 | |
Weighted average price of the shares | | R$ | 17.98 | |
| R$ | — | |
| R$ 16,08 |
| R$ 13,92 |
| R$ 18,14 |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Grant Date | | 12/31/2022 | | Granted | | Expired/Cancelled | | Exercised | | 12/31/2023 |
2020 | | 135,599 | | | — | | | — | | | 19,800 | | | 115,799 | |
2022 | | 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 | |
The fair values of the period of 2018 and 2020 plans were estimated based on the Black & Scholes option valuation model considering the terms and conditions under which the options were granted, and the respective compensation expense is recognized during the vesting period.
| | | | | | | | | | | | | | |
| | 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 | |
For the 2022 program, the fair value was estimated based on the Binomial model:
| | | | | | | | |
| | 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 | |
In the period ended September 30, 2024, costs amounting to R$20,227 (September 30, 2023: R$27,039) were recognized in employee benefit expenses.
| | | | | |
| Notes to the Unaudited interim condensed consolidated financial statement As of September 30, 2024 |
a.2) Share-based payment related to Inter & Co Payments, Inc., acquisition
In the context of the acquisition of Inter&Co Payments by Inter, it was established that part of the payment to key executives of the acquired entity would be made by migrating the share-based payment plan of Inter & Co Payments, Inc., with stock options for class A shares and restricted class A shares of Inter & Co, in addition to the granting of shares issued by the Company. Considering the characteristics of the contract signed between the parties, the expense associated with the options granted are treated as a compensation expense which will be expensed over the term of the vested options and based on continued employment of such key executives.
Inter has the right to repurchase the restricted shares if these key executives cease to provide services to the Company within the term of the acquisition contract. Nevertheless, all shares will remain subject to other transfer restrictions established in the contract and in the applicable legislation.
The main characteristics of these stock-based payments are described below:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Grant Date | | Options | | Vesting | | Average strike price (a) | | Participants | | Final exercise date |
2022 | | 489,386 | | Up 3 years | | R$ 10,46 por ação classe A | | Key Executives | | 12/30/2024 |
(a) Number of options and strike price from Inter&Co Payments, Inc.’s equity incentive plan has been agreed by the Parties at the time of the acquisition. The number of options and strike price, after the Company’s reorganization and listing on Nasdaq have been recalculated in accordance with the rate between Inter’s shares and the Company’s Class A Shares. According to the contract signed between the parties, the corresponding amount is USD 1.92. The values presented in reais were converted using the dollar FX rate as of September 30, 2024.
Stock options exercised:
| | | | | | | | | | | | | | | | | | | | |
Grant Date | | Shares | | Participants | | Final exercise date |
2023 | | 643,500 | | Key Executives | | 12/30/2024 |
Changes in Inter&Co Payments, Inc.’s granted instruments for June 30, 2024 and supplementary information are shown below:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Grant Date | | 12/31/2023 | | Granted Options | | Expired/Cancelled | | Exercised | | 9/30/2024 |
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 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
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 | | 9/30/2024 |
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 | |
For the period ending on September 30, 2024, the amount of R$14,445 (September 30, 2023: R$ 5,852) was recognized as employee benefit expenses in the income statement of the Company.
| | | | | |
| Notes to the Unaudited interim condensed consolidated financial statement As of September 30, 2024 |
a.3) Restricted shares agreement (RSU) - Inter.
The Extraordinary General Meeting of Inter&Co, Inc. held on January 4, 2023 approved the creation of the Omnibus Incentive Plan, which aims to promote the interests of the Company and its shareholders, strengthening the Company's ability to attract, retain and motivate employees who are expected to make contributions to the Company and to provide these people with incentives to align their interests with those of the Company’s shareholders.
The Omnibus Incentive Plan is managed by the Board of Directors of Inter&Co, Inc., which has the authority to approve program grants to the Company's employees.
In 2023, the Company granted 2,155,500 restricted stock units (RSUs) under the Omnibus Incentive Plan with vesting schedules of 25% blocks to various executives and employees of the Company and/or its direct or indirect subsidiaries. The vesting schedules are set forth in each grant agreement. As of September 30, 2024, 102,500 RSUs granted had expired and 553,875 RSUs had been exercised.
In the first half of 2024, the Company granted 1,985,000 restricted stock units (RSUs) under the Omnibus Incentive Plan with vesting schedules of 25% blocks to various executives and employees of the Company and/or its direct or indirect subsidiaries. Vesting schedules are set forth in each grant agreement. As of September 30, 2024, 48,750 RSUs granted had lapsed/cancelled and 10,000 RSUs had been exercised.
In the second half of 2024, the Company granted 130,000 restricted stock units (RSUs) under the Omnibus Incentive Plan with vesting schedules of 25% blocks to various executives and employees of the Company and/or its direct or indirect subsidiaries. Vesting schedules are set forth in each grant agreement. As of September 30, 2024, 25,000 shares had been exercised.
See table below:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
09/30/2024 |
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 | | 1,484,125 |
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 | | 1,746,250 |
06/04/2024 | | 25% | | R$30.35 | | 4.0 | | 4.0 | | 60,000 | | 60,000 |
07/01/2024 | | 25% | | R$33.07 | | 3,0 | | 3.0 | | 50,000 | | 37,500 |
07/17/2024 | | 25% | | R$36.47 | | 4,0 | | 4.0 | | 30,000 | | 30,000 |
09/04/2024 | | 25% | | R$40.39 | | 3,0 | | 3.0 | | 50,000 | | 37,500 |
Total | | | | | | | | | | 4,270,500 | | | 3,530,375 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
12/31/2023 |
Date of grant | | Exercise rate per vesting | | Fair value of share (in R$) | | 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 | |
In the period ended September 30, 2024, the amount of R$21,064 was recognized as employee benefit expenses in the statement of income.
| | | | | |
| Notes to the Unaudited interim condensed consolidated financial statement As of September 30, 2024 |
36.Transactions with related parties
Transactions with related parties are defined and controlled in accordance with the Related-Party Policy approved by Inter&Co’s Board of Directors. The policy defines and ensures transactions involving Inter and its shareholders or direct or indirect related parties. Transactions related to subsidiaries are eliminated in the consolidation process, not affecting the Unaudited interim condensed consolidated financial statements. Related-party transactions were undertaken as follows:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Parent Company (a) | | Associates (b) | | Key management personnel (c) | | Other related parties (d) | | Total |
| 09/30/2024 | | 12/31/2023 | | 09/30/2024 | | 12/31/2023 | | 09/30/2024 | | 12/31/2023 | | 09/30/2024 | | 12/31/2023 | | 09/30/2024 | | 12/31/2023 |
Assets | 3,608 | | | 3,839 | | | — | | | 1,470,694 | | | 12,772 | | | 16,403 | | | 717,876 | | | 620,131 | | | 734,256 | | | 2,111,067 | |
Loans and advances to customers | 3,608 | | | 3,839 | | | — | | | — | | | 12,772 | | | 16,403 | | | 604,014 | | | 620,131 | | | 620,394 | | | 640,373 | |
Amounts due from financial institutions | — | | | — | | | — | | | 1,470,694 | | | — | | | — | | | — | | | — | | | — | | | 1,470,694 | |
Securities, net of provisions for expected loss | — | | | — | | | — | | | — | | | — | | | — | | | 113,862 | | | — | | | 113,862 | | | — | |
| | | | | | | | | | | | | | | | | | | |
Liabilities | (382,827) | | | (5,261) | | | — | | | (9) | | | (249,607) | | | (22,391) | | | (1,286,606) | | | (250,608) | | | (1,919,040) | | | (278,269) | |
Liabilities with customers - Demand deposits | — | | | — | | | — | | | — | | | (135) | | | (406) | | | (45,549) | | | (47,091) | | | (45,684) | | | (47,497) | |
Liabilities with customers - Term deposits | (382,827) | | | (5,261) | | | — | | | (9) | | | (249,472) | | | (21,985) | | | (1,241,057) | | | (203,517) | | | (1,873,356) | | | (230,772) | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Parent Company (a) | | Associates (b) | | Key management personnel (c) | | Other related parties (d) | | Total |
| 09/30/2024 | | 09/30/2023 | | 09/30/2024 | | 09/30/2023 | | 09/30/2024 | | 09/30/2023 | | 09/30/2024 | | 09/30/2023 | | 09/30/2024 | | 09/30/2023 |
Profit/ (loss) | (232) | | | (1,709) | | | — | | | — | | | (7,327) | | | (871) | | | (1,889) | | | (2,169) | | | (9,448) | | | (4,749) | |
Interest income | — | | | — | | | — | | | — | | | 1,763 | | | 1,018 | | | 15,849 | | | 7,547 | | | 17,612 | | | 8,565 | |
Interest expenses | (210) | | | (1,708) | | | — | | | — | | | (211) | | | (1,889) | | | (838) | | | (7,154) | | | (1,259) | | | (10,751) | |
Other administrative expenses | (22) | | | (1) | | | — | | | — | | | (8,879) | | | — | | | (16,900) | | | (2,562) | | | (25,801) | | | (2,563) | |
(a) Inter&Co is directly controlled by Costellis International Limited, SBLA Holdings and Hottaire;
(b) Entities with significant influence by Inter&Co;
(c) Directors and members of the Board of Directors and Supervisory Board of Inter&Co; and
(d) Any immediate family members of key management personnel or companies controlled by them, including: companies which are controlled by immediate family members of the controlling shareholder of Inter&Co; companies over which the controlling shareholder or his/hers immediate family members have significant influence; other investors that have significant influence over Inter&Co and their close family members.
Compensation of key management personnel
For the year 2024, the Ordinary General Meeting (AGO) decided on the proposed amount as global remuneration for administrators of up to R$87,864. As of September 30, 2024, an expense was recognized for proceeds in the amount of R$33,313 (R$99,791, as of September 30, 2023).
| | | | | |
| Notes to the Unaudited interim condensed consolidated financial statement As of September 30, 2024 |
37. Subsequent events
There have been no relevant subsequent events up to the date of approval of this financial statement.
Inter (NASDAQ:INTR)
Historical Stock Chart
From Nov 2024 to Dec 2024
Inter (NASDAQ:INTR)
Historical Stock Chart
From Dec 2023 to Dec 2024