XP Inc. Reports Fourth Quarter and Full-Year 2022 Financial Results

XP Inc. (NASDAQ: XP) (“XP” or the “Company”), a leading tech-enabled platform and a trusted pioneer in providing low-fee financial products and services in Brazil, reported today its financial results for the fourth quarter and full-year 2022.

To our shareholders

Despite several challenges and uncertainties faced during 2022, the year was marked by important achievements and many lessons learned.

The recent bull market cycle ended in 2021, boosted capital markets and attracted Brazilian investors to more sophisticated investment products.

As the main investment platform in the country and with the largest specialized distribution network, XP Inc. benefited from this scenario and from its scalable and disruptive business model.

Between 2018 and 2021, our Client Assets, Gross Revenue and Net Income expanded by 59%, 58% and 98% per year, respectively, well above the most optimistic forecast by analysts and even ourselves at the IPO.

Over that period, proceeds from the IPO and earnings were mainly invested in: (i) preserving and developing the advisory channel; (ii) strategic acquisitions and (iii) new verticals that are complementing and improving customers' experience, as well as increasing our addressable market.

We have no doubt that these investments will create long-term value and gradually reduce the cyclicality of our business, which can already be seen in the new verticals’ reported results.

The last monetary tightening cycle in Brazil began in 2013 and took the overnight rate close to the current level of 13.75%. Although ten years ago our business was substantially smaller, going back in time allows us to clearly see the evolution of our company from a countercyclical point of view.

In 2014, XP’s net income fell 40% relative to 2013 as 80% of revenues derived from stock trading. With the market worsening, our main KPIs — net inflow and the addition of new clients and IFAs — were strongly affected too. The fact of the matter was that the company’s performance was almost perfectly correlated with the Brazilian stock market.

Returning to the present and analyzing 2022, which resembles 2014 for Brazil, the scenario for XP is quite different. Our revenue grew 10% compared to 2021 and, even amidst many challenges, our net income remained stable.

In short, we evolved from a single product to a diversified portfolio of complementary businesses: Equities, Fixed Income, Mutual Funds, Retirement Plans, International Investments, Structured Products, Insurance, Banking, Cards, Institutional, Corporate, Investment Banking, among others.

We are confident that we can grow consistently over the coming years, and, unlike other growing companies, we have always been profitable and able to overcome difficult times with resilient results.

However, despite the relevant evolution of the business, we humbly recognize that the benign scenario of recent years has influenced the pace of our expansion, mainly in the increase of headcount, which was largely facilitated by the effects of the pandemic.

With a net addition of 1,200 employees in 2020 and 2,500 in 2021, we entered 2022 with a structure which was incompatible with the challenges we would face. The sharp increase in interest rates caused by persistent inflation slowed down client activity and the Retail overall business.

While our main KPIs expanded healthily for such hard year — R$155 billion net inflow and addition of 462 thousand new customers and 2 thousand IFAs — the reduction in hiring and expense adjustments made throughout the year did not prevent margin compression in 2022.

Hence, in the fourth quarter, we began a comprehensive adjustment of our cost structure. This adjustment was made possible by the corporate transformation process initiated in 2021 and which involved integrating our improved technology backbone to newly formed business units. The main positive effects of this process are increased agility to respond clients’ demands, more autonomy to managers and, consequently, maximizing the use of XP's resources.

Therefore, a substantially leaner cost structure will be seen in coming quarters and, more importantly, its implementation won’t compromise service quality nor the execution of our strategic plan.

Such changes are aligned with the EBT margin guidance of 26% to 32% for 2023 to 2025, which is expected to converge from the lower end to the top over the period.

In summary, we don't know how long the current monetary cycle will last. However, we are adapting to the new scenario, staying close to our clients and teams, and learning from headwinds.

We started 2023 with a lot of energy and confidence. Brazil still has one of the most concentrated financial systems in the world, and we believe that with resilience, discipline, and a long-term vision, we will continue to gain market share from banks and move towards building the largest and best investment company in Brazil.

In the next paragraphs an update on expenses and return to shareholders will be provided.

Expenses

On the personnel front, we ended 2022 with 6,928 employees. At the end of January 2023, the total number of employees was 6,549, a decrease of 5.5% compared to December.

SG&A expenses1 for 2023 are expected to be in the range of R$5.0 billion to R$5.5 billion, comparable to R$5.6 billion for 2022.

Return to Shareholders

Throughout 2022, 18 million shares were repurchased, equivalent to R$1.8 billion, including blocks from Itaú and Itaúsa. The numbers represent 3.2% of total shares and 51% of 2022 Net Income, respectively. In January 2023, another 3 million shares were repurchased.

In 2023, the current buyback program will continue and upon its conclusion a minimum return for shareholders in the form of buyback and/or dividends will be announced.

Conclusion

Finally, I would like to express my gratitude to our executive partners and collaborators.

We know that we have the right people and culture to continue our journey of transforming the Brazilian financial industry and building a better future for our existing and potential clients.

To our shareholders, clients, and business partners, thank you for your trust and always keep in mind that XP is our lifetime project.

Thiago Maffra, CEO

_______________________________

1 - Excludes Revenue from incentives from Tesouro Direto, B3 and others

Summary

Operating and Financial Metrics
 
Operating Metrics (unaudited)

4Q22

4Q21

YoY

3Q22

QoQ

 

2022

2021

YoY

Total Client Assets (in R$ bn)

946

815

16%

925

2%

 

946

815

16%

Total Net Inflow (in R$ bn)

31

48

-36%

35

-11%

 

155

230

-33%

Annualized Retail Take Rate

1.22%

1.49%

-28 bps

1.33%

-11 bps

 

1.29%

1.44%

-15 bps

Active clients (in '000s)

3,877

3,416

14%

3,805

2%

 

3,877

3,416

14%

Headcount (EoP)

6,928

6,192

12%

6,948

0%

 

6,928

6,192

12%

IFAs (in '000s)

12.3

10.3

20%

11.6

6%

 

12.3

10.3

20%

Retail DATs (in mn)

2.7

2.5

8%

2.3

16%

 

2.4

2.7

-11%

Retirement Plans Client Assets (in R$ bn)

61

48

27%

58

4%

 

61

48

27%

Card's TPV (in R$ bn)

8.2

4.4

86%

6.6

24%

 

24.9

10.4

140%

Credit Portfolio (in R$ bn)

17.1

10.2

67%

16.3

5%

 

17.1

10.2

67%

 

 

 

 

 

 

 

 

 

Financial Metrics (in R$ mn)

4Q22

4Q21

YoY

3Q22

QoQ

 

2022

2021

YoY

Gross revenue

3,337

3,447

-3%

3,811

-12%

 

14,036

12,799

10%

Retail

2,549

2,678

-5%

2,629

-3%

 

10,157

9,793

4%

Institutional

357

326

10%

577

-38%

 

1,919

1,277

50%

Corporate and Issuer Services

275

333

-17%

436

-37%

 

1,295

1,213

7%

Other

156

110

42%

170

-8%

 

666

516

29%

Net Revenue

3,177

3,260

-3%

3,620

-12%

 

13,348

12,077

11%

Gross Profit

2,067

2,363

-13%

2,615

-21%

 

9,382

8,555

10%

Gross Margin

65.1%

72.5%

-743 bps

72.2%

-716 bps

 

70.3%

70.8%

-54 bps

EBT

738

1,121

-34%

983

-25%

 

3,445

3,815

-10%

EBT Margin

23.2%

34.4%

-1,114 bps

27.2%

-391 bps

 

25.8%

31.6%

-578 bps

Net Income

783

991

-21%

1,031

-24%

 

3,580

3,592

0%

Net Margin

24.6%

30.4%

-576 bps

28.5%

-384 bps

 

26.8%

29.7%

-292 bps

Basic EPS (in R$)

1.43

1.77

-19%

1.85

-23%

 

6.44

6.42

0%

Diluted EPS (in R$)

1.39

1.71

-19%

1.80

-23%

 

6.25

6.26

0%

ROAE¹

18.1%

28.5%

-1032 bps

24.4%

-629 bps

 

22.8%

28.4%

-562 bps

ROAA²

2.4%

4.5%

-210 bps

3.3%

-93 bps

 

3.2%

4.6%

-143 bps

Discussion of Results

Total Gross Revenue

2022 vs 2021

Gross Revenue totaled R$14 billion in 2022, up 10% versus 2021 and reinforcing the increased resilience of our business model. In a challenging scenario for Retail Equity and Issuer Services revenues, the main positive drivers were (i) Institutional, (ii) Corporate and (iii) Fixed Income, Float and Cards within Retail.

4Q22

Following an all-time high total gross revenue on 3Q22, the 12% sequential decrease was mainly driven by lower Institutional and Corporate & Issuer Services revenues. These lines, which together accounted for 80% of the decline, both had record performance on the previous quarter and benefited from anticipated deal flow and traded volume ahead of the Brazilian elections.

Retail Revenue

2022 vs 2021

While our main KPIs continued to expand, Retail revenue reached R$10.2 billion in 2022. Annual 4% growth was primarily driven by the growth of Fixed Income and Float, benefiting from higher rates, and Cards, in line with higher TPV. These factors compensated for the 21% decline in Equity revenue mostly associated with the 4.5% Selic rate hike during the year.

4Q22

It is important to highlight that, given the key relationship aspect of our advisory business, periods like the last quarter of 2022 pose several headwinds to the performance of Investments (Equity, Fixed Income and Funds).

With high rates, which already make investors less inclined to seek better returns, additional factors such as post-election uncertainty, World Cup, and holidays, further reduced advisor-client interactions recently. Hence, despite the persistence of an adverse scenario in the short term, Retail is expected to improve throughout 2023.

Retail revenue was R$2.5 billion in 4Q22, down 3% QoQ. The main negative drivers offsetting Float and Cards revenue growth were: (i) Equity, with lower Structured Notes revenue and less trading days than 3Q22 (61 vs 65) and (ii) Fixed Income, with lower distribution fees as a relevant part of DCM deals was underwritten by banks rather than distributed to investors.

Retail-related revenues represented 80% in 4Q22 and 71% in 2022 of consolidated Net Income from Financial Instruments, as per the Accounting Income Statement.

Take Rate

_______________________________

1 – Annualized Return on Average Equity.

2 – Annualized Return on Average Adjusted Assets. Adjusted Assets excludes Retirement Plans Liabilities and Float Balance.

Annualized Retail Take Rate was 1.22% on 4Q22 and 1.29% for the full year of 2022. The former was impacted by the dysfunctional environment for Retail, similarly to 1Q22, while the latter comprises the more benign scenarios of 2Q22 and 3Q22.

Institutional Revenue

2022 vs 2021

In 2022, Institutional revenue grew 50% versus 2021 primarily due to (i) ongoing investments and focus on expanding our Institutional franchise to better serve global and Brazilian clients with a complete suite of services and (ii) FICC results on 1Q22 and 3Q22, which were boosted by increased volatility and traded volumes due to war in Eastern Europe and elections, respectively.

4Q22

Institutional revenue was R$357 million, down 38% from a record 3Q22.

Institutional revenue accounted for 6% in 4Q22 and 14% in 2022 of consolidated Net Income from Financial Instruments, as per the Accounting Income Statement.

Corporate & Issuer Services Revenue

2022 vs 2021

In 2022, revenue totaled R$1.3 billion, growing 7% YoY on the back of the Corporate business, which expanded more than 3x and compensated for Issuer Services contraction of 33% amidst a weaker deal flow across the board, but especially for ECM, when compared to 2021.

4Q22

Revenue totaled R$275 million in 4Q22, down 17% YoY and 37% QoQ. After a strong 3Q22 for capital market and corporate transactions ahead of elections, companies were less active on 4Q22. Also, as previously mentioned, average DCM distributed volume fell 35% in October-November vs 3Q22, according to Anbima. With a relevant underwritten volume, XP’s market share fell given our distribution leadership and limited balance sheet usage.

Corporate and Issuer Services related revenues represented 5% in 4Q22 and 7% in 2022 of consolidated Net Income from Financial Instruments, as per the Accounting Income Statement.

Other Revenue

2022 vs 2021

Other revenue, representing less than 5% of Total Gross Revenue, totaled R$666 million in 2022, growing 29% versus 2021 mostly due to the higher average Selic.

4Q22

Other revenue grew 42% YoY also due to Selic.

Other revenue accounted for 9% in both 4Q22 and 2022 of consolidated Net Income from Financial Instruments, as per the Accounting Income Statement.

Costs of Goods Sold and Gross Margin

2022 vs 2021

COGS reached R$4.0 billion in 2022, up 13% relative to 2021, while Gross Margin fell 50bps mainly because of the positive performance of Cards revenue and its associated investback charge.

4Q22

Gross Margin was 65.1% in 4Q22 versus 72.5% in 4Q21 and 72.2% in 3Q22. Compression was mostly due to (i) sequential mix change, with higher share of Retail driving increase in proportionate commissions, (ii) R$27 million impact of criteria change on interchange fee recognition. As of 4Q22, interchange fees on installment purchases are fully recognized at the time of the transaction, in line with other players in the credit card industry and (iii) Prepaid Expenses write-off of R$35 million regarding contract termination with IFA operations. A R$74 million payment associated to the end of these contracts was recognized in Other Operating Income.

Despite possible quarterly volatility, we expect Gross Margin to remain stable in 2023 vs 2022.

SG&A Expenses

2022 vs 2021

Revenue from incentives from Tesouro Direto, B3 and others, within Other Operating Income, totaled R$285 million in 2022, R$366 million in 2021 and R$353 million in 2020. Despite being recurring, this line has components that depend on several and uncorrelated variables. Hence, we believe that analyzing SG&A Expenses excluding the incentives it is more appropriate.

Disregarding the incentives, SG&A expenses reached R$5.6 billion in 2022, growing 18% versus 2021. The expansion is primarily associated with (i) the 33% YoY increase in average headcount impacting People expenses, which grew 15% YoY and represent 70% of total SG&A. and (ii) Non-People expenses growth due to higher Third Parties’ Services (Expert event) and Data Processing associated with Move to Cloud to serve our clients better with increasing scale.

SG&A expenses, excluding incentives, are estimated to be between R$5.0 billion and R$5.5 billion in 2023 versus R$5.6 billion in 2022.

4Q22

SG&A expenses, excluding incentives, totaled R$1.4 billion in 4Q22, flat YoY, reflecting the ongoing adjustment our cost structure. R$242 million incentives on Other Administrative Income in 4Q22 was related to incentives from Tesouro Direto, B3 and others, including payments received from contract termination with IFA operations.

Net Income and EPS

2022 vs 2021

Net Income and basic EPS were R$3.6 billion and R$6.44, virtually stable relative to 2021. On a diluted basis, EPS for 2022 was R$6.25.

Management estimates Net Income between R$3.8 billion and R$4.4 billion in 2023.

4Q22

In 4Q22, Net Income was R$783 million, down 21% YoY and 24% QoQ. Basic and diluted EPS were R$1.49 and R$1.43, respectively.

Other Information

Webcast and Conference Call Information

The Company will host a webcast to discuss its second quarter financial results on Thursday, February 16th, 2023, at 5:00 pm ET (7:00 pm BRT). To participate in the earnings webcast please subscribe at 4Q22 Earnings Web Meeting. The replay will be available on XP’s investor relations website at https://investors.xpinc.com/.

Important Disclosure

In reviewing the information contained in this release, you are agreeing to abide by the terms of this disclaimer. This information is being made available to each recipient solely for its information and is subject to amendment. This release is prepared by XP Inc. (the “Company,” “we” or “our”), is solely for informational purposes. This release does not constitute a prospectus and does not constitute an offer to sell or the solicitation of an offer to buy any securities. In addition, this document and any materials distributed in connection with this release are not directed to, or intended for distribution to or use by, any person or entity that is a citizen or resident or located in any locality, state, country or other jurisdiction where such distribution, publication, availability or use would be contrary to law or regulation or which would require any registration or licensing within such jurisdiction.

This release was prepared by the Company. Neither the Company nor any of its affiliates, officers, employees or agents, make any representation or warranty, express or implied, in relation to the fairness, reasonableness, adequacy, accuracy or completeness of the information, statements or opinions, whichever their source, contained in this release or any oral information provided in connection herewith, or any data it generates and accept no responsibility, obligation or liability (whether direct or indirect, in contract, tort or otherwise) in relation to any of such information. The information and opinions contained in this release are provided as at the date of this release, are subject to change without notice and do not purport to contain all information that may be required to evaluate the Company. The information in this release is in draft form and has not been independently verified. The Company and its affiliates, officers, employees and agents expressly disclaim any and all liability which may be based on this release and any errors therein or omissions therefrom. Neither the Company nor any of its affiliates, officers, employees or agents makes any representation or warranty, express or implied, as to the achievement or reasonableness of future projections, management targets, estimates, prospects or returns, if any.

The information contained in this release does not purport to be comprehensive and has not been subject to any independent audit or review. Certain of the financial information as of and for the periods ended of December 31, 2021 and December 31, 2020, 2019, 2018 and 2017 has been derived from audited financial statements and all other financial information has been derived from unaudited interim financial statements. A significant portion of the information contained in this release is based on estimates or expectations of the Company, and there can be no assurance that these estimates or expectations are or will prove to be accurate. The Company’s internal estimates have not been verified by an external expert, and the Company cannot guarantee that a third party using different methods to assemble, analyze or compute market information and data would obtain or generate the same results.

Statements in the release, including those regarding the possible or assumed future or other performance of the Company or its industry or other trend projections, constitute forward-looking statements. These statements are generally identified by the use of words such as “anticipate,” “believe,” “could,” “expect,” “should,” “plan,” “intend,” “estimate” and “potential,” among others. By their nature, forward-looking statements are necessarily subject to a high degree of uncertainty and involve known and unknown risks, uncertainties, assumptions and other factors because they relate to events and depend on circumstances that will occur in the future whether or not outside the control of the Company. Such factors may cause actual results, performance or developments to differ materially from those expressed or implied by such forward-looking statements and there can be no assurance that such forward-looking statements will prove to be correct. These risks and uncertainties include factors relating to: (1) general economic, financial, political, demographic and business conditions in Brazil, as well as any other countries we may serve in the future and their impact on our business; (2) fluctuations in interest, inflation and exchange rates in Brazil and any other countries we may serve in the future; (3) competition in the financial services industry; (4) our ability to implement our business strategy; (5) our ability to adapt to the rapid pace of technological changes in the financial services industry; (6) the reliability, performance, functionality and quality of our products and services and the investment performance of investment funds managed by third parties or by our asset managers; (7) the availability of government authorizations on terms and conditions and within periods acceptable to us; (8) our ability to continue attracting and retaining new appropriately-skilled employees; (9) our capitalization and level of indebtedness; (10) the interests of our controlling shareholders; (11) changes in government regulations applicable to the financial services industry in Brazil and elsewhere; (12) our ability to compete and conduct our business in the future; (13) the success of operating initiatives, including advertising and promotional efforts and new product, service and concept development by us and our competitors; (14) changes in consumer demands regarding financial products, customer experience related to investments and technological advances, and our ability to innovate to respond to such changes; (15) changes in labor, distribution and other operating costs; (16) our compliance with, and changes to, government laws, regulations and tax matters that currently apply to us; (17) other factors that may affect our financial condition, liquidity and results of operations. Accordingly, you should not place undue reliance on forward-looking statements. The forward-looking statements included herein speak only as at the date of this release and the Company does not undertake any obligation to update these forward-looking statements. Past performance does not guarantee or predict future performance. Moreover, the Company and its affiliates, officers, employees and agents do not undertake any obligation to review, update or confirm expectations or estimates or to release any revisions to any forward-looking statements to reflect events that occur or circumstances that arise in relation to the content of the release. You are cautioned not to unduly rely on such forward-looking statements when evaluating the information presented and we do not intend to update any of these forward-looking statements.

Market data and industry information used throughout this release are based on management’s knowledge of the industry and the good faith estimates of management. The Company also relied, to the extent available, upon management’s review of industry surveys and publications and other publicly available information prepared by a number of third-party sources. All of the market data and industry information used in this release involves a number of assumptions and limitations, and you are cautioned not to give undue weight to such estimates. Although the Company believes that these sources are reliable, there can be no assurance as to the accuracy or completeness of this information, and the Company has not independently verified this information.

The contents hereof should not be construed as investment, legal, tax or other advice and you should consult your own advisers as to legal, business, tax and other related matters concerning an investment in the Company. The Company is not acting on your behalf and does not regard you as a customer or a client. It will not be responsible to you for providing protections afforded to clients or for advising you on the relevant transaction.

This release includes our Float, Adjusted Gross Financial Assets, Net Asset Value, and Adjustments to Reported Net Income, which are non-GAAP financial information. We believe that such information is meaningful and useful in understanding the activities and business metrics of the Company’s operations. We also believe that these non-GAAP financial measures reflect an additional way of viewing aspects of the Company’s business that, when viewed with our International Financial Reporting Standards (“IFRS”) results, as issued by the International Accounting Standards Board, provide a more complete understanding of factors and trends affecting the Company’s business. Further, investors regularly rely on non-GAAP financial measures to assess operating performance and such measures may highlight trends in the Company’s business that may not otherwise be apparent when relying on financial measures calculated in accordance with IFRS. We also believe that certain non-GAAP financial measures are frequently used by securities analysts, investors and other interested parties in the evaluation of public companies in the Company’s industry, many of which present these measures when reporting their results. The non-GAAP financial information is presented for informational purposes and to enhance understanding of the IFRS financial statements. The non-GAAP measures should be considered in addition to results prepared in accordance with IFRS, but not as a substitute for, or superior to, IFRS results. As other companies may determine or calculate this non-GAAP financial information differently, the usefulness of these measures for comparative purposes is limited. A reconciliation of such non-GAAP financial measures to the nearest GAAP measure is included in this release.

For purposes of this release:

“Active Clients” means the total number of retail clients served through our XP Investimentos, Rico, Clear, XP Investments and XP Private (Europe) brands, with Client Assets above R$100.00 or that have transacted at least once in the last thirty days. For purposes of calculating this metric, if a client holds an account in more than one of the aforementioned entities, such client will be counted as one “active client” for each such account. For example, if a client holds an account in each of XP Investimentos and Rico, such client will count as two “active clients” for purposes of this metric.

“Client Assets” means the market value of all client assets invested through XP’s platform and that is related to reported Retail Revenue, including equities, fixed income securities, mutual funds (including those managed by XP Gestão de Recursos Ltda., XP Advisory Gestão de Recursos Ltda. and XP Vista Asset Management Ltda., as well as by third-party asset managers), pension funds (including those from XP Vida e Previdência S.A., as well as by third-party insurance companies), exchange traded funds, COEs (Structured Notes), REITs, and uninvested cash balances (Float Balances), among others. Although Client Assets includes custody from Corporate Clients that generate Retail Revenue, it does not include custody from institutional clients (asset managers, pension funds and insurance companies).

Rounding

We have made rounding adjustments to some of the figures included in this release. Accordingly, numerical figures shown as totals in some tables may not be an arithmetic aggregation of the figures that preceded them.

Unaudited Managerial Income Statement (in R$ mn)

Managerial Income Statement

4Q22

4Q21

YoY

3Q22

QoQ

 

2022

2021

YoY

Total Gross Revenue

3,337

3,447

-3%

3,811

-12%

 

14,036

12,799

10%

Retail

2,549

2,678

-5%

2,629

-3%

 

10,157

9,793

4%

Equities

995

1,296

-23%

1,120

-11%

 

4,276

5,390

-21%

Fixed Income

393

484

-19%

489

-20%

 

1,886

1,619

17%

Funds Platform

311

332

-6%

282

11%

 

1,259

1,300

-3%

Retirement Plans

93

74

26%

85

10%

 

333

227

47%

Cards

234

86

172%

146

61%

 

593

180

229%

Credit

47

36

32%

40

18%

 

160

104

54%

Insurance

31

18

78%

21

51%

 

97

60

62%

Other

443

353

26%

447

-1%

 

1,553

914

70%

Institutional

357

326

10%

577

-38%

 

1,919

1,277

50%

Issuer Services & Corporate

275

333

-17%

436

-37%

 

1,295

1,213

7%

Issuer Services

140

270

-48%

228

-39%

 

699

1,043

-33%

Corporate

135

63

115%

207

-35%

 

596

170

250%

Other

156

110

42%

170

-8%

 

666

516

29%

Net Revenue

3,177

3,260

-3%

3,620

-12%

 

13,348

12,077

11%

COGS

(1,110)

(896)

24%

(1,005)

10%

 

(3,965)

(3,523)

13%

Gross Profit

2,067

2,363

-13%

2,615

-21%

 

9,382

8,555

10%

Gross Margin

65.1%

72.5%

-7.43 p.p

72.2%

-7.16 p.p

 

70.3%

70.8%

-0.54 p.p

SG&A

(1,135)

(1,122)

1%

(1,463)

-22%

 

(5,317)

(4,364)

22%

People

(892)

(952)

-6%

(1,057)

-16%

 

(3,943)

(3,427)

15%

Non-People

(243)

(170)

43%

(405)

-40%

 

(1,374)

(937)

47%

D&A

(46)

(52)

-13%

(44)

4%

 

(206)

(232)

-11%

EBIT

886

1,189

-25%

1,109

-20%

 

3,859

3,959

-3%

Interest expense on debt

(150)

(57)

162%

(128)

17%

 

(402)

(136)

196%

Share of profit or (loss) in joint ventures and associates

1

(11)

-113%

1

-180%

 

(12)

(8)

58%

EBT

738

1,121

-34%

983

-25%

 

3,445

3,815

-10%

EBT Margin

23.2%

34.4%

-11.1 p.p

27.2%

-3.9 p.p

 

25.8%

31.6%

-5.8 p.p

Tax Expense (Accounting)

44

(130)

-134%

48

-7%

 

136

(223)

-161%

Tax expense (Tax Witholding in Funds)¹

(192)

(157)

22%

(190)

1%

 

(754)

(567)

33%

Effective tax rate (Normalized)

(15.8%)

(22.5%)

6.6 p.p

(12.1%)

-3.7 p.p

 

(14.7%)

(18.0%)

3.3 p.p

Net Income

783

991

-21%

1,031

-24%

 

3,580

3,592

0%

Net Margin

24.6%

30.4%

-5.8 p.p

28.5%

-3.8 p.p

 

26.8%

29.7%

-2.9 p.p

Adjustments

110

95

16%

118

-7%

 

494

411

20%

Adjusted Net Income²

893

1,086

-18%

1,149

-22%

 

4,075

4,003

2%

Adjusted Net Margin

28.1%

33.3%

-5.2 p.p

31.7%

-3.6 p.p

 

30.5%

33.1%

-2.6 p.p

 

Accounting Income Statement (in R$ mn)

Accounting Income Statement

4Q22

4Q21

YoY

3Q22

QoQ

 

2022

2021

YoY

Net revenue from services rendered

1,565

1,552

1%

1,558

0%

 

5,940

6,196

-4%

Brokerage commission

544

541

1%

498

9%

 

2,103

2,465

-15%

Securities placement

361

493

-27%

525

-31%

 

1,631

1,917

-15%

Management fees

412

381

8%

361

14%

 

1,581

1,490

6%

Insurance brokerage fee

47

33

42%

35

35%

 

153

133

15%

Educational services

6

11

-41%

6

0%

 

27

71

-62%

Commission Fees

237

77

207%

135

75%

 

564

193

192%

Other services

102

165

-38%

143

-29%

 

449

532

-16%

Sales Tax and contributions on Services

(145)

(149)

-3%

(145)

0%

 

(568)

(605)

-6%

Net income from financial instruments at amortized cost and at fair value through other comprehensive income

14

(543)

n.a.

563

-97%

 

1,145

(1,559)

n.a.

Net income from financial instruments at fair value through profit or loss

1,598

2,250

-29%

1,499

7%

 

6,262

7,440

-16%

Total revenue and income

3,177

3,260

-3%

3,620

-12%

 

13,347

12,077

11%

Operating costs

(1,071)

(866)

24%

(977)

10%

 

(3,871)

(3,430)

13%

Selling expenses

(48)

(64)

-25%

(33)

46%

 

(139)

(227)

-39%

Administrative expenses

(1,368)

(1,344)

2%

(1,503)

-9%

 

(5,641)

(4,693)

20%

Other operating revenues (expenses), net

235

233

1%

29

n.a.

 

257

324

-21%

Expected credit losses

(38)

(30)

26%

(28)

35%

 

(94)

(93)

2%

Interest expense on debt

(150)

(57)

162%

(128)

17%

 

(402)

(136)

196%

Share of profit or (loss) in joint ventures and associates

1

(11)

n.a.

1

4%

 

(12)

(8)

58%

Income before income tax

738

1,121

-34%

983

-25%

 

3,445

3,815

-10%

Income tax expense

44

(130)

n.a.

48

-7%

 

136

(223)

n.a.

Net income for the period

783

991

-21%

1,031

-24%

 

3,580

3,592

0%

 

 

 

 

 

 

 

 

 

Balance Sheet (in R$ mn)

Assets

4Q22

3Q22

Cash

3,553

2,601

Financial assets

177,682

172,585

Fair value through profit or loss

96,730

89,157

Securities

87,513

73,101

Derivative financial instruments

9,217

16,056

Fair value through other comprehensive income

34,479

40,238

Securities

34,479

40,238

Evaluated at amortized cost

46,473

43,190

Securities

9,272

8,060

Securities purchased under agreements to resell

7,604

8,047

Securities trading and intermediation

3,271

3,983

Accounts receivable

598

568

Loan Operations

22,211

20,411

Other financial assets

3,517

2,121

Other assets

5,761

5,509

Recoverable taxes

163

165

Rights-of-use assets

258

261

Prepaid expenses

4,240

4,196

Other

1,099

887

Deferred tax assets

1,612

1,509

Investments in associates and joint ventures

2,272

2,415

Property and equipment

311

308

Goodwill & Intangible assets

844

815

Total Assets

192,035

185,742

 

 

Liabilities

4Q22

3Q22

Financial liabilities

127,709

124,490

Fair value through profit or loss

22,135

24,145

Securities

13,529

9,469

Derivative financial instruments

8,605

14,675

Evaluated at amortized cost

105,574

100,345

Securities sold under repurchase agreements

31,790

31,429

Securities trading and intermediation

16,063

15,374

Financing instruments payable

43,684

41,416

Accounts payables

617

561

Borrowings

1,866

1,901

Other financial liabilities

11,554

9,663

Other liabilities

47,173

43,664

Social and statutory obligations

968

628

Taxes and social security obligations

365

249

Private pension liabilities

45,734

42,714

Provisions and contingent liabilities

44

38

Other

62

35

Deferred tax liabilities

111

120

Total Liabilities

174,992

168,274

Equity attributable to owners of the Parent company

17,036

17,465

Issued capital

0

0

Capital reserve

19,156

15,459

Other comprehensive income

(134)

(109)

Treasury

(1,987)

(681)

Retained earnings

-

2,796

Non-controlling interest

6

3

Total equity

17,042

17,468

Total liabilities and equity

192,035

185,742

 

Float, Adjusted Gross Financial Assets and Net Asset Value

(in R$ mn)

We present Adjusted Gross Financial Assets because we believe this metric captures the liquidity that is, in fact, available to us, net of the portion of liquidity that is related to our Float Balance (and therefore attributable to clients). We calculate Adjusted Gross Financial Assets as the sum of (1) Cash and Financial Assets (comprised of Cash plus Securities – Fair value through profit or loss, plus Securities – Fair value through other comprehensive income, plus Securities – Evaluated at amortized cost, plus Derivative financial instruments, plus Securities (purchased under agreements to resell), plus Loans and Foreign exchange portfolio (assets) less (2) Financial Liabilities (comprised of the sum of Securities loaned, Derivative financial instruments, Securities sold under repurchase agreements and Private pension liabilities), Deposits, Structured Operation Certificates (COE), Financial Bills, Foreign exchange portfolio (liabilities), Credit cards operations and (3) less Float Balance.

It is a measure that we track internally daily, and it more intuitively reflects the effect of the operational profits we generate and the variations between working capital assets and liabilities (cash flows from operating activities), investments in fixed and intangible assets and investments in the IFA Network (cash flows from investing activities) and inflows and outflows related to equity and debt securities in our capital structure (cash flows from financing activities). Our management treats all securities and financial instrument assets, net of financial instrument liabilities, as balances that compose our total liquidity, with subline items (such as, for example, “securities at fair value through profit and loss” and “securities at fair value through other comprehensive income”) expected to fluctuate substantially from quarter to quarter as our treasury manages and allocates our total liquidity to the most suitable financial instruments.

In order to explain how we measure our cash position or generation internally, we are introducing the Net Asset Value concept. Since we are a financial institution, we hold several types of financial instruments with different characteristics, hence the definition of net cash that makes more sense from a business perspective is the Net Asset Value. It is basically the adjusted gross financial assets net of debt instruments.

Float (=net uninvested clients' deposits)

4Q22

3Q22

Assets

(3,271)

(3,983)

(-) Securities trading and intermediation

(3,271)

(3,983)

Liabilities

16,063

15,374

(+) Securities trading and intermediation

16,063

15,374

(=) Float

12,792

11,391

 
Adjusted Gross Financial Assets

4Q22

3Q22

Assets

177,761

171,130

(+) Cash

3,553

2,601

(+) Securities - Fair value through profit or loss

87,513

73,101

(+) Securities - Fair value through other comprehensive income

34,479

40,238

(+) Securities - Evaluated at amortized cost

9,272

8,060

(+) Derivative financial instruments

9,217

16,056

(+) Securities purchased under agreements to resell

7,604

8,047

(+) Loans and credit card operations

22,211

20,411

(+) Foreign exchange portfolio

2,145

1,130

(+) Energy

647

619

(+) Compulsory

1,119

866

Liabilities

(146,194)

(140,597)

(-) Securities

(13,529)

(9,469)

(-) Derivative financial instruments

(8,605)

(14,675)

(-) Securities sold under repurchase agreements

(31,790)

(31,429)

(-) Retirement Plans Liabilities

(45,734)

(42,714)

(-) Deposits

(20,262)

(21,205)

(-) Structured Operations

(12,110)

(11,026)

(-) Financial Bills

(5,676)

(3,566)

(-) Foreign exchange portfolio

(2,405)

(1,420)

(-) Credit card operations

(4,987)

(3,996)

(-) Commitments subject to possible redemption

(1,049)

(1,074)

(-) Promissory Note

(47)

(20)

(-) Float

(12,792)

(11,391)

(=) Adjusted Gross Financial Assets

18,775

19,142

 

 

Net Asset Value

4Q22

3Q22

(=) Adjusted Gross Financial Assets

18,775

19,142

Gross Debt

(9,389)

(9,298)

(-) Borrowings

(1,866)

(1,901)

(-) Debentures

(2,029)

(1,956)

(-) Structured financing

(1,934)

(1,798)

(-) Bonds

(3,561)

(3,642)

(=) Net Asset Value

9,385

9,844

_______________________________

1 – Tax adjustments are related to tax withholding expenses that are recognized net in gross revenue.

2 – See appendix for a reconciliation of Adjusted Net Income.

Reconciliation of Adjusted Net Income (in R$ mn)

Adjusted Net Income

4Q22

4Q21

YoY

3Q22

QoQ

 

2022

2021

YoY

Net Income

783

991

-21%

1,031

-24%

 

3,580

3,592

0%

(+) Share Based Compensation

181

149

22%

186

-3%

 

793

658

21%

(+/-) Taxes

(71)

(54)

30%

(68)

4%

 

(299)

(247)

21%

Adj. Net Income

893

1,086

-18%

1,149

-22%

 

4,075

4,003

2%

 

Contacts

Data & News supplied by www.cloudquote.io
Stock quotes supplied by Barchart
Quotes delayed at least 20 minutes.
By accessing this page, you agree to the following
Privacy Policy and Terms and Conditions.