StoneCo Ltd(NASDAQ:STNE)

StoneCo Ltd. provides financial technology solutions to clients and integrated partners to conduct electronic commerce across in-store, online, and mobile channels in Brazil. It distributes its solutions, principally through proprietary Stone Hubs, which offer hyper-local sales and services; and tec...
Website: http://www.stone.co
Founded: 2000
CEO: Felipe Salvini Bourrus
Sector: Technology
Industry: Software-Application
• Market Cap:
• Exchange:
• Shs Outstanding:
• Employees:
• Beta:
• Return on Equity (ROE) ttm:
• Return on Assets (ROA) ttm:
• EPS ttm:
• Book value per Share:
• Cash per Share:
• Current ast per Share:
• P/E ttm:
• P/E forward:
• P/E ttm high:
• P/E ttm low:
• P/S ttm:
• P/B ttm:
• P/FCF ttm:
• PEG ratio:
• Cash Ratio ttm:
• Quick Ratio ttm:
• Current Ratio ttm:
• Gross Mgn ttm:
• EBITDA Mgn ttm:
• Operating Mgn ttm:
• Net Income Mgn ttm:
• Trailing Div yield:
• Forward Div yield:
• Payout Ratio ttm:
• Ex-Dividend date:
• Target Price High:
• Target Price Low:
• Target Price Mean:
• Number of Analysts:
• Debt Ratio ttm:
• Debt to Equity ttm:
• Total Net Debt:
At a glance:
Bull Thesis:
Bear Thesis:
Main Competitors:
Moat:
Income Statements:
Quarterly
Annual
| Unit: USD | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2025-03-18 | 2024-12-31 | 2024-11-12 | 2024-08-14 | 2024-05-13 | 2024-03-18 | 2023-12-31 | 2023-11-13 | 2023-08-16 | 2023-05-17 | 2023-03-14 | 2022-12-31 | 2022-11-17 | 2022-08-18 | 2022-06-02 | 2022-03-17 | 2021-12-31 | 2021-11-16 | 2021-08-30 | 2021-06-01 | 2021-03-11 | 2020-12-31 | 2020-10-29 | 2020-08-11 | 2020-05-26 | 2020-03-02 | 2019-12-31 | 2019-11-21 | 2019-03-18 | 2018-12-31 | 2018-11-26 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
continuing operations | ||||||||||||||||||||||||||||||||||
net revenue from transaction activities and other services | 625,971,000 | 658,132,000 | 684,355,000 | 3,216,018,000 | 829,823,000 | 828,854,000 | 807,511,000 | 749,830,000 | 3,309,765,000 | 868,113,000 | 868,527,000 | 840,069,000 | 733,056,000 | 2,617,407,000 | 777,814,000 | 677,779,000 | 606,894,000 | 554,920,000 | 1,626,853,000 | 512,672,000 | 436,707,000 | 359,189,000 | 318,285,000 | 1,144,086,000 | 335,231,000 | 354,088,000 | 227,465,000 | 227,302,000 | 770,276,000 | 230,334,000 | 193,928,000 | 514,602,000 | 174,387,000 | 136,122,000 |
net revenue from subscription services and equipment rental | 224,124,000 | 218,932,000 | 493,222,000 | 1,846,931,000 | 471,331,000 | 465,624,000 | 453,267,000 | 456,709,000 | 1,824,956,000 | 459,078,000 | 463,419,000 | 457,330,000 | 445,129,000 | 1,760,915,000 | 464,566,000 | 426,358,000 | 437,840,000 | 432,151,000 | 1,071,932,000 | 408,123,000 | 370,972,000 | 152,888,000 | 139,949,000 | 388,033,000 | 121,953,000 | 92,517,000 | 80,438,000 | 93,125,000 | 331,565,000 | 91,618,000 | 94,161,000 | 213,679,000 | 69,517,000 | 59,163,000 |
financial income | 2,544,028,000 | 2,409,177,000 | 2,303,055,000 | 7,676,204,000 | 2,189,608,000 | 1,918,820,000 | 1,826,662,000 | 1,741,114,000 | 6,229,303,000 | 1,770,750,000 | 1,620,914,000 | 1,462,595,000 | 1,375,044,000 | 4,638,022,000 | 1,331,639,000 | 1,251,640,000 | 1,104,993,000 | 949,750,000 | 1,877,683,000 | 861,166,000 | 607,708,000 | 40,018,000 | 368,791,000 | 1,647,017,000 | 501,000,000 | 460,132,000 | 326,570,000 | 359,315,000 | 1,287,760,000 | 404,052,000 | 335,075,000 | 801,322,000 | 255,838,000 | 212,422,000 |
other financial income | 172,667,000 | 214,677,000 | 189,312,000 | 518,301,000 | 118,675,000 | 143,935,000 | 118,434,000 | 137,257,000 | 690,979,000 | 150,741,000 | 187,022,000 | 194,789,000 | 158,427,000 | 572,601,000 | 132,079,000 | 152,667,000 | 154,417,000 | 133,438,000 | 247,293,000 | 91,063,000 | 54,251,000 | 61,337,000 | 40,642,000 | 140,687,000 | 43,216,000 | 27,578,000 | 32,879,000 | 37,014,000 | 186,367,000 | 56,850,000 | 47,985,000 | 49,578,000 | 29,628,000 | 6,376,000 |
total revenue and income from continuing operations | 3,566,790,000 | 3,500,918,000 | ||||||||||||||||||||||||||||||||
cost of services | -817,754,000 | -850,390,000 | -933,863,000 | -3,389,127,000 | -878,783,000 | -859,044,000 | -841,374,000 | -809,926,000 | -2,982,758,000 | -802,694,000 | -773,485,000 | -685,302,000 | -721,277,000 | -2,669,752,000 | -697,956,000 | -671,258,000 | -626,170,000 | -674,368,000 | -1,713,828,000 | -646,129,000 | -525,614,000 | -302,415,000 | -239,670,000 | -769,946,000 | -213,239,000 | -208,053,000 | -198,712,000 | -149,942,000 | -426,961,000 | -128,302,000 | -112,495,000 | -323,039,000 | -101,270,000 | -80,708,000 |
administrative expenses | -233,716,000 | -225,106,000 | -277,934,000 | -1,130,499,000 | -303,284,000 | -314,728,000 | -255,487,000 | -257,000,000 | -1,188,869,000 | -308,583,000 | -278,338,000 | -303,900,000 | -298,048,000 | -1,121,357,000 | -327,159,000 | -283,929,000 | -272,020,000 | -238,249,000 | -813,341,000 | -214,127,000 | -359,762,000 | -121,845,000 | -117,607,000 | -392,476,000 | -122,453,000 | -106,165,000 | -89,914,000 | -73,944,000 | -285,788,000 | -72,440,000 | -71,207,000 | -252,852,000 | -73,350,000 | -62,136,000 |
selling expenses | -527,170,000 | -530,999,000 | -593,097,000 | -2,105,475,000 | -549,112,000 | -501,758,000 | -524,930,000 | -529,675,000 | -1,698,275,000 | -454,023,000 | -442,433,000 | -411,891,000 | -389,928,000 | -1,511,241,000 | -406,147,000 | -385,430,000 | -335,922,000 | -383,742,000 | -1,012,544,000 | -318,401,000 | -308,223,000 | -223,155,000 | -162,765,000 | -505,902,000 | -139,857,000 | -139,539,000 | -114,678,000 | -111,828,000 | -360,612,000 | -109,000,000 | -101,653,000 | -190,177,000 | -58,727,000 | -50,044,000 |
financial expenses | -1,147,095,000 | -1,091,847,000 | -1,096,690,000 | -3,693,606,000 | -1,035,473,000 | -910,534,000 | -851,052,000 | -896,547,000 | -3,999,465,000 | -943,100,000 | -1,058,882,000 | -1,073,844,000 | -923,639,000 | -3,514,739,000 | -911,513,000 | -940,268,000 | -954,711,000 | -708,247,000 | -1,269,058,000 | -688,215,000 | -330,745,000 | -157,602,000 | -92,496,000 | -339,844,000 | -64,189,000 | -64,691,000 | -62,597,000 | -148,367,000 | -353,451,000 | -106,865,000 | -101,175,000 | -301,065,000 | -75,052,000 | -83,432,000 |
other income (expenses) | -39,005,000 | -110,778,000 | -131,124,000 | -398,726,000 | -108,126,000 | -101,624,000 | -80,920,000 | -108,056,000 | -241,213,000 | -346,000 | -82,616,000 | -56,747,000 | -101,504,000 | -302,501,000 | -109,049,000 | -91,310,000 | -70,315,000 | -31,827,000 | -185,894,000 | -51,101,000 | -29,105,000 | 776,995,000 | ||||||||||||
gain on investment in associates | -1,191,000 | -499,000 | 361,000 | 399,000 | 133,000 | 379,000 | -424,000 | 311,000 | 82,750 | 860,000 | -445,000 | -129,000 | 62,000 | |||||||||||||||||||||
profit before income taxes from continuing operations | 800,859,000 | 691,299,000 | ||||||||||||||||||||||||||||||||
current income tax and social contribution | -155,040,000 | -175,308,000 | -133,048,000 | -527,919,000 | -158,016,000 | -112,674,000 | -151,377,000 | -105,852,000 | -345,813,000 | -92,878,000 | -135,182,000 | -74,199,000 | -43,554,000 | -292,172,000 | -46,015,000 | -93,803,000 | -84,544,000 | -67,810,000 | -171,621,000 | -44,448,000 | -42,605,000 | -21,819,000 | -62,749,000 | -216,886,000 | -55,368,000 | -91,153,000 | 7,166,000 | -77,531,000 | -217,228,000 | -82,407,000 | -60,175,000 | -154,882,000 | -50,705,000 | -54,607,000 |
deferred income tax and social contribution | 22,326,000 | 71,176,000 | 12,198,000 | 38,498,000 | 59,450,000 | -14,373,000 | -2,009,000 | -4,570,000 | -24,585,000 | 10,861,000 | 42,985,000 | -40,863,000 | -37,568,000 | 153,066,000 | -14,597,000 | 44,359,000 | 78,685,000 | 44,619,000 | 239,827,000 | 53,372,000 | 210,173,000 | -34,776,000 | 11,058,000 | -73,330,000 | -6,953,000 | -31,210,000 | -43,409,000 | 8,242,000 | -69,232,000 | -16,273,000 | -22,518,000 | 17,770,000 | -1,513,000 | 14,139,000 |
net income for the period from continuing operations | 668,145,000 | 587,167,000 | ||||||||||||||||||||||||||||||||
net income for the period from discontinued operations | 47,105,000 | 15,812,000 | ||||||||||||||||||||||||||||||||
net income for the period | 715,250,000 | 602,979,000 | 516,747,000 | 353,693,250 | 542,877,000 | 498,301,000 | 373,595,000 | 236,059,250 | 411,336,000 | 307,211,000 | 225,690,000 | -151,307,750 | 197,067,000 | -489,260,000 | -313,038,000 | -143,973,750 | -1,260,214,000 | 526,004,000 | 158,315,000 | 132,836,500 | 249,126,000 | 123,601,000 | 158,619,000 | 135,058,500 | 191,345,000 | 44,540,500 | 90,448,000 | |||||||
net income attributable to: | ||||||||||||||||||||||||||||||||||
controlling shareholders from continuing operations | 660,074,000 | 583,927,000 | ||||||||||||||||||||||||||||||||
non-controlling interests from continuing operations | 8,071,000 | 3,240,000 | ||||||||||||||||||||||||||||||||
controlling shareholders from discontinued operations | 46,700,000 | 14,582,000 | ||||||||||||||||||||||||||||||||
non-controlling interests from discontinued operations | 405,000 | 1,230,000 | ||||||||||||||||||||||||||||||||
earnings per share of continuing operations | ||||||||||||||||||||||||||||||||||
basic earnings per share for the period attributable to controlling shareholders | 2.49 | 2.17 | 1.84 | 1.155 | 1.82 | |||||||||||||||||||||||||||||
diluted earnings per share for the period attributable to controlling shareholders | 2.43 | 2.12 | 1.8 | 1.133 | 1.78 | |||||||||||||||||||||||||||||
earnings per share of discontinued operations | ||||||||||||||||||||||||||||||||||
total revenue and income | 3,669,944,000 | 13,257,454,000 | 3,609,437,000 | 3,357,233,000 | 3,205,874,000 | 3,084,910,000 | 12,055,003,000 | 3,248,682,000 | 3,139,882,000 | 2,954,783,000 | 2,711,656,000 | 9,588,945,000 | 2,706,098,000 | 2,508,444,000 | 2,304,144,000 | 2,070,259,000 | 4,823,761,000 | 1,873,024,000 | 1,469,638,000 | 613,432,000 | 867,667,000 | 3,319,823,000 | 1,001,400,000 | 934,315,000 | 667,352,000 | 716,756,000 | 2,575,968,000 | 782,854,000 | 671,149,000 | 1,579,181,000 | 529,370,000 | 414,083,000 | ||
profit before income taxes | 637,597,000 | -1,017,629,000 | -2,823,257,000 | 669,924,000 | 651,687,000 | 484,017,000 | 1,970,818,000 | 738,200,000 | 503,533,000 | 422,273,000 | 306,812,000 | -387,290,000 | 139,447,000 | 246,511,000 | -483,401,000 | -289,847,000 | -1,445,554,000 | -810,377,000 | -1,427,782,000 | 582,599,000 | 210,006,000 | 1,127,662,000 | 368,421,000 | 371,489,000 | 159,844,000 | 227,908,000 | 1,090,655,000 | 362,641,000 | 274,038,000 | 442,339,000 | 179,283,000 | 130,916,000 | ||
controlling shareholders | 514,458,000 | -1,515,222,000 | -2,924,009,000 | 539,692,000 | 496,114,000 | 372,981,000 | 1,592,065,000 | 651,303,000 | 408,754,000 | 305,369,000 | ||||||||||||||||||||||||
non-controlling interests | 2,289,000 | 8,172,000 | 2,186,000 | 3,185,000 | 2,187,000 | 614,000 | 8,355,000 | 4,880,000 | 2,582,000 | 1,842,000 | -949,000 | -6,979,000 | -12,000 | -5,283,000 | -1,870,000 | 186,000 | -18,535,000 | -6,835,000 | -8,507,000 | -3,172,000 | -21,000 | -16,625,000 | -7,670,000 | -5,775,000 | -2,993,000 | -187,000 | 963,000 | 1,013,000 | 156,000 | 3,995,000 | -315,000 | 1,625,000 | ||
earnings per share | ||||||||||||||||||||||||||||||||||
mark-to-market on equity securities designated at fvpl | 30,574,000 | 30,574,000 | -853,056,000 | -114,482,000 | 111,505,000 | -527,083,000 | -322,996,000 | -1,264,213,000 | ||||||||||||||||||||||||||
software business goodwill impairment loss | -3,558,049,000 | |||||||||||||||||||||||||||||||||
total expenses | -14,275,482,000 | -10,080,006,000 | ||||||||||||||||||||||||||||||||
net income for the year | -1,507,050,000 | 1,600,420,000 | -526,396,000 | -1,377,348,000 | 837,446,000 | 804,195,000 | 305,227,000 | |||||||||||||||||||||||||||
net income attributable to: - sum | -1,507,050,000 | -2,921,823,000 | 542,877,000 | 373,595,000 | 1,600,420,000 | 656,183,000 | 411,336,000 | 307,211,000 | 225,690,000 | -526,396,000 | -489,260,000 | -313,038,000 | -143,973,750 | -1,260,214,000 | 526,004,000 | 132,836,500 | 249,126,000 | 123,601,000 | 158,619,000 | 804,195,000 | 305,227,000 | |||||||||||||
basic earnings per share for the year attributable to controlling shareholders | -5.02 | 5.09 | ||||||||||||||||||||||||||||||||
diluted earnings per share for the year attributable to controlling shareholders | -5.02 | 4.74 | ||||||||||||||||||||||||||||||||
loss on investment in associates | -4,179,000 | -1,736,000 | -595,000 | -826,000 | -1,022,000 | -3,589,000 | -345,000 | -1,243,000 | -1,324,000 | -677,000 | -10,437,000 | -1,226,000 | -2,793,000 | -2,811,000 | -3,607,000 | -6,937,000 | -3,024,000 | -1,095,000 | -1,539,000 | -1,279,000 | -810,000 | |||||||||||||
owners of the parent | 226,639,000 | -519,417,000 | 78,847,000 | 202,350,000 | -487,390,000 | -313,224,000 | -1,358,813,000 | -794,618,000 | -1,251,707,000 | 529,176,000 | 158,336,000 | 854,071,000 | 313,770,000 | 254,901,000 | 126,594,000 | 158,806,000 | 803,232,000 | 262,948,000 | 191,189,000 | 301,232,000 | 127,380,000 | 88,823,000 | ||||||||||||
basic earnings per share for the period attributable to owners of the parent | 0.72 | |||||||||||||||||||||||||||||||||
diluted earnings per share for the period attributable to owners of the parent | 0.7 | |||||||||||||||||||||||||||||||||
basic earnings per share for the year attributable to owners of the parent | -1.67 | |||||||||||||||||||||||||||||||||
diluted earnings per share for the year attributable to owners of the parent | -1.67 | |||||||||||||||||||||||||||||||||
18 | -1,851,585,000 | -2,260,690,000 | ||||||||||||||||||||||||||||||||
fair value adjustment on equity securities designated at fvpl | -125,002,750 | -1,341,178,000 | ||||||||||||||||||||||||||||||||
other operating expenses | -41,516,000 | -177,056,000 | -90,217,000 | -43,283,000 | -40,068,000 | -3,488,000 | -57,691,000 | -2,465,000 | -11,441,000 | -69,264,000 | -41,559,000 | -6,909,000 | ||||||||||||||||||||||
19 | -505,969,000 | |||||||||||||||||||||||||||||||||
other comprehensive income | ||||||||||||||||||||||||||||||||||
other comprehensive income that may be reclassified to profit or loss in subsequent periods | ||||||||||||||||||||||||||||||||||
accounts receivable from card issuers at fair value through other comprehensive income | -5,083,250 | 4,775,000 | -13,969,000 | |||||||||||||||||||||||||||||||
other comprehensive income that will not be reclassified to profit or loss in subsequent periods | ||||||||||||||||||||||||||||||||||
net loss on equity instruments designated at fair value through other comprehensive income | -227,250 | -582,000 | ||||||||||||||||||||||||||||||||
other comprehensive income for the period, net of tax | -5,310,500 | 4,193,000 | 2,645,500 | 3,057,000 | ||||||||||||||||||||||||||||||
total comprehensive income for the period, net of tax | 129,748,000 | 195,538,000 | 47,186,000 | 93,505,000 | ||||||||||||||||||||||||||||||
total comprehensive income attributable to: | ||||||||||||||||||||||||||||||||||
balance as of january 1, 2018 | 297,725.5 | 14,364 | ||||||||||||||||||||||||||||||||
capital increase | 810 | |||||||||||||||||||||||||||||||||
repurchase of shares | -142,440 | |||||||||||||||||||||||||||||||||
reclassification of share-based payments liability to equity | 199,665 | |||||||||||||||||||||||||||||||||
grant of share-based payments | 19,615 | |||||||||||||||||||||||||||||||||
other comprehensive income for the period | ||||||||||||||||||||||||||||||||||
balance as of september 30, 2018 | 298,535.5 | 91,204 | ||||||||||||||||||||||||||||||||
balance as of december 31, 2018 | 1,360,011.75 | 135,502 | ||||||||||||||||||||||||||||||||
share-based payments | 23,142 | |||||||||||||||||||||||||||||||||
balance as of september 30, 2019 | 1,360,011.75 | 158,644 | ||||||||||||||||||||||||||||||||
gain on available-for-sale financial assets | ||||||||||||||||||||||||||||||||||
net gain on equity instruments designated at fair value through other comprehensive income | 954,000 | |||||||||||||||||||||||||||||||||
other comprehensive income for the year, net of tax | -13,015,000 | |||||||||||||||||||||||||||||||||
total comprehensive income for the year, net of tax | 292,212,000 | |||||||||||||||||||||||||||||||||
total comprehensive income attributable to: - sum | 292,212,000 | |||||||||||||||||||||||||||||||||
accounts receivable from card issuers at fvoci | 2,645,500 | 3,057,000 | ||||||||||||||||||||||||||||||||
basic and diluted earnings per share for the period attributable to owners of the parent |
Balance Sheets:
Quarterly
Annual
| Unit: USD | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2025-03-18 | 2024-12-31 | 2024-11-12 | 2024-08-14 | 2024-05-13 | 2024-03-18 | 2023-12-31 | 2023-11-13 | 2023-08-16 | 2023-05-17 | 2023-03-14 | 2022-11-17 | 2022-08-18 | 2022-06-02 | 2022-03-17 | 2021-12-31 | 2021-11-16 | 2021-08-30 | 2021-06-01 | 2020-12-31 | 2020-10-29 | 2020-08-11 | 2020-05-26 | 2020-04-15 | 2020-03-02 | 2019-12-31 | 2019-11-21 | 2019-08-14 | 2019-05-13 | 2019-03-18 | 2018-12-31 | 2018-11-26 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
assets | |||||||||||||||||||||||||||||||||||
current assets | 12,437.8 | ||||||||||||||||||||||||||||||||||
cash and cash equivalents | 5,554,256,000 | 5,185,579,000 | 5,650,362,000 | 5,227,654,000 | 5,227,654,000 | 4,013,279,000 | 4,743,236,000 | 4,988,332,000 | 2,176,416,000 | 2,176,416,000 | 3,693,072,000 | 2,202,713,000 | 1,855,571,000 | 1,512,604,000 | 3,786,847,000 | 4,169,611,000 | 4,495,645,000 | 4,495,645,000 | 3,041,892,000 | 5,872,657,000 | 1,863,474,000 | 2,446,990,000 | 2,192,319,000 | 2,776,778,000 | 1,518,610,000 | 968,342,000 | 968,342,000 | 245,099,000 | 160,635,000 | 86,981,000 | 297.9 | 173,588,000 | |||
short-term investments | 343,996,000 | 234,781,000 | 146,227,000 | 517,874,000 | 517,874,000 | 373,652,000 | 106,575,000 | 463,686,000 | 3,481,496,000 | 3,481,496,000 | 2,042,481,000 | 3,493,438,000 | 3,257,342,000 | 3,453,772,000 | 2,488,038,000 | 2,524,044,000 | 1,993,037,000 | 1,993,037,000 | 2,245,996,000 | 4,999,560,000 | 8,673,778,000 | 8,128,058,000 | 8,185,015,000 | 788,676,000 | 2,406,986,000 | 2,937,029,000 | 2,937,029,000 | 2,829,449,000 | 2,704,844,000 | 2,660,064,000 | 2,770.6 | 142,070,000 | |||
financial assets from banking solutions | 1,627,678,000 | 1,627,798,000 | 2,138,961,000 | 8,805,882,000 | 8,805,882,000 | 7,558,492,000 | 6,967,814,000 | 6,620,250,000 | 6,397,898,000 | 6,397,898,000 | 4,576,651,000 | 4,099,308,000 | |||||||||||||||||||||||
accounts receivable from card issuers | 38,354,022,000 | 35,894,214,000 | 34,548,619,000 | 29,231,820,000 | 29,231,820,000 | 26,207,888,000 | 27,471,965,000 | 26,470,461,000 | 23,895,512,000 | 23,895,512,000 | 21,029,533,000 | 18,503,084,000 | 18,874,826,000 | 20,694,523,000 | 17,635,623,000 | 18,412,069,000 | 19,286,590,000 | 19,286,590,000 | 18,456,427,000 | 16,896,871,000 | 15,344,491,000 | 16,307,155,000 | 15,919,500,000 | 12,920,955,000 | 12,592,599,000 | 14,066,814,000 | 14,066,814,000 | 12,514,248,000 | 12,518,915,000 | 10,434,175,000 | 9,244.6 | 2,385,700,000 | 6,592,595,000 | ||
trade accounts receivable | 235,298,000 | 230,074,000 | 416,447,000 | 390,575,000 | 390,575,000 | 381,379,000 | 438,289,000 | 448,949,000 | 459,947,000 | 459,947,000 | 559,220,000 | 440,946,000 | 459,492,000 | 484,722,000 | 521,927,000 | 658,795,000 | 886,126,000 | 886,126,000 | 1,256,039,000 | 1,412,449,000 | 1,804,912,000 | 1,415,850,000 | 1,358,117,000 | 662,208,000 | 504,323,000 | 249,417,000 | 249,417,000 | 81,341,000 | 52,773,000 | 47,273,000 | 44.6 | 36,630,000 | |||
credit portfolio | 1,615,045,000 | 1,304,597,000 | 1,079,850,000 | 891,718,000 | 891,718,000 | ||||||||||||||||||||||||||||||
recoverable taxes | 518,694,000 | 421,596,000 | 432,787,000 | 372,432,000 | 372,432,000 | 376,004,000 | 182,707,000 | 216,143,000 | 146,339,000 | 146,339,000 | 118,354,000 | 220,054,000 | 207,865,000 | 150,956,000 | 230,558 | 211,009,000 | 202,674,000 | 230,558,000 | 230,558,000 | 148,936,000 | 90,291,000 | 56,047,000 | 56,365,000 | 60,124,000 | 127,467,000 | 61,963,000 | 50,426,000 | 50,426,000 | 67,313,000 | 90,798,000 | 52,031,000 | 56.9 | 36,286,000 | ||
derivative financial instruments | 41,138,000 | 26,472,000 | 31,877,000 | 156,814,000 | 156,814,000 | 51,838,000 | 71,275,000 | 3,309,000 | 4,182,000 | 4,182,000 | 11,657,000 | 21,991,000 | 27,311,000 | 36,400,000 | 46,096,000 | 60,835,000 | 219,324,000 | 15,600,000 | 43,103,000 | 4,763,000 | 6,969,000 | 14,062,000 | 14,062,000 | 1,009,000 | 9,053,000 | 2,827,000 | 1.2 | ||||||||
other assets | 447,600,000 | 403,877,000 | 480,497,000 | 370,255,000 | 370,255,000 | 373,871,000 | 390,493,000 | 384,188,000 | 380,854,000 | 380,854,000 | 272,177,000 | 281,789,000 | 225,421,000 | 236,099,000 | 264,259,000 | 242,708,000 | 332,864,000 | 332,864,000 | 234,730,000 | 284,400,000 | 274,114,000 | 809,645,000 | 570,847,000 | 301,008,000 | 133,684,000 | 106,345,000 | 106,345,000 | 129,208,000 | |||||||
current assets - sum | 48,737,727,000 | 45,328,988,000 | 44,925,627,000 | 45,965,024,000 | 39,937,726,000 | 37,152,601,000 | 37,152,601,000 | 32,423,008,000 | 29,390,100,000 | 29,067,489,000 | 30,659,203,000 | 27,935,900,000 | 28,916,556,000 | 29,960,173,000 | 27,352,196,000 | 30,555,569,000 | 28,346,795,000 | 17,699,344,000 | 17,343,975,000 | 18,404,898,000 | 15,889,167,000 | 15,576,454,000 | 13,318,382,000 | 7,025,964,000 | |||||||||||
assets classified as held for sale | 4,185,395,000 | 4,353,398,000 | |||||||||||||||||||||||||||||||||
non-current assets | 855.4 | ||||||||||||||||||||||||||||||||||
long-term investments | 37,123,000 | 20,839,000 | 32,174,000 | 32,629,000 | 32,629,000 | 32,629,000 | 32,410,000 | 46,253,000 | 45,702,000 | 45,702,000 | 47,070,000 | 33,077,000 | 33,825,000 | 214,765,000 | 221,457,000 | 915,480,000 | 1,238,476,000 | 1,238,476,000 | 1,999,967,000 | 3,340,370,000 | |||||||||||||||
receivables from related parties | 524,000 | 524,000 | 582,000 | 613,000 | 613,000 | 628,000 | 714,000 | 2,193,000 | 2,512,000 | 2,512,000 | 4,820,000 | 11,984,000 | 10,253,000 | 10,053,000 | 5,021,000 | 4,872,000 | 4,720,000 | 4,720,000 | 4,586,000 | 9,176,000 | 9,765,000 | 7,200,000 | 9,230,000 | 7,661,000 | 22,302,000 | 12,837,000 | 12,837,000 | 7,652,000 | 7,916,000 | 7,970,000 | 8.1 | 9,734,000 | |||
deferred tax assets | 1,161,343,000 | 1,089,038,000 | 1,033,865,000 | 871,640,000 | 871,640,000 | 692,799,000 | 755,589,000 | 681,296,000 | 664,492,000 | 664,492,000 | 608,940,000 | 558,055,000 | 616,107,000 | 679,971,000 | 431,755 | 660,429,000 | 498,087,000 | 431,755,000 | 431,755,000 | 316,331,000 | 225,574,000 | 150,061,000 | 138,697,000 | 117,977,000 | 155,935,000 | 206,468,000 | 192,781,000 | 192,781,000 | 240,410,000 | 261,994,000 | 268,252,000 | ||||
investment in associates | 72,683,000 | 74,900,000 | 77,852,000 | 75,751,000 | 75,751,000 | 79,139,000 | 79,177,000 | 86,352,000 | 83,010,000 | 83,010,000 | 114,482,000 | 107,237,000 | 109,081,000 | 109,754,000 | 66,689,000 | 65,572,000 | 66,454,000 | 66,454,000 | 67,680,000 | 68,498,000 | 83,363,000 | 51,982,000 | 55,006,000 | 20,103,000 | 26,963,000 | 28,242,000 | 28,242,000 | ||||||||
property and equipment | 1,744,143,000 | 1,823,349,000 | 1,880,315,000 | 1,833,997,000 | 1,833,997,000 | 1,760,401,000 | 1,728,204,000 | 1,698,390,000 | 1,661,897,000 | 1,661,897,000 | 1,655,857,000 | 1,700,423,000 | 1,790,653,000 | 1,641,178,000 | 1,680,647,000 | 1,641,830,000 | 1,569,520,000 | 1,569,520,000 | 1,301,325,000 | 972,059,000 | 892,312,000 | 717,234,000 | 646,153,000 | 601,262,000 | 594,554,000 | 548,607,000 | 548,607,000 | 478,896,000 | 375,782,000 | 335,393,000 | 266.3 | 252,789,000 | |||
intangible assets | 1,952,475,000 | 1,912,361,000 | 5,481,598,000 | 5,458,102,000 | 5,458,102,000 | 8,952,124,000 | 8,904,988,000 | 8,791,224,000 | 8,794,919,000 | 8,794,919,000 | 8,732,816,000 | 8,697,243,000 | 8,627,534,000 | 8,632,332,000 | 8,370,313 | 8,587,366,000 | 8,446,456,000 | 8,370,313,000 | 8,370,313,000 | 8,218,847,000 | 1,139,826,000 | 1,059,618,000 | 1,039,886,000 | 773,954,000 | 694,636,000 | 381,798,000 | 373,699,000 | 373,699,000 | 367,150,000 | 323,404,000 | 312,717,000 | 307.7 | 306,738,000 | ||
non-current assets - sum | 5,673,864,000 | 5,473,338,000 | 9,008,283,000 | 8,848,439,000 | 11,674,659,000 | 11,540,960,000 | 11,540,960,000 | 11,410,405,000 | 11,360,601,000 | 11,443,869,000 | 11,586,237,000 | 11,576,775,000 | 11,938,078,000 | 12,096,618,000 | 12,359,102,000 | 6,261,954,000 | 1,740,642,000 | 1,560,874,000 | 1,277,501,000 | 1,200,851,000 | 1,127,563,000 | 999,255,000 | 937,750,000 | 825,012,000 | |||||||||||
total assets | 58,596,986,000 | 55,155,724,000 | 53,933,910,000 | 54,813,463,000 | 54,813,463,000 | 51,925,684,000 | 52,699,743,000 | 51,612,385,000 | 48,693,561,000 | 48,693,561,000 | 43,833,413,000 | 40,750,701,000 | 40,511,358,000 | 42,245,440,000 | 42,056,791 | 39,512,675,000 | 40,854,634,000 | 42,056,791,000 | 42,056,791,000 | 39,711,298,000 | 36,817,523,000 | 31,672,097,000 | 31,748,664,000 | 30,087,437,000 | 19,260,218,000 | 18,621,476,000 | 19,605,749,000 | 19,605,749,000 | 17,016,730,000 | 16,575,709,000 | 14,256,132,000 | 13,293.2 | 3,430,500,000 | 7,850,976,000 | |
notes | 2,023,000 | 2,021,000 | |||||||||||||||||||||||||||||||||
liabilities and equity | |||||||||||||||||||||||||||||||||||
current liabilities | 6,054.8 | ||||||||||||||||||||||||||||||||||
retail deposits | 9,018,165,000 | 8,829,972,000 | 8,279,604,000 | 8,704,809,000 | 8,704,809,000 | 6,816,752,000 | 6,471,970,000 | ||||||||||||||||||||||||||||
accounts payable to clients | 17,118,103,000 | 16,762,051,000 | 16,947,853,000 | 17,756,720,000 | 17,756,720,000 | 16,550,066,000 | 18,472,870,000 | 19,008,971,000 | 19,163,672,000 | 19,163,672,000 | 17,221,211,000 | 15,530,175,000 | 15,533,850,000 | 16,578,738,000 | 14,596,737,000 | 14,990,480,000 | 15,723,331,000 | 15,723,331,000 | 14,455,243,000 | 10,921,557,000 | 8,403,097,000 | 9,172,353,000 | 8,477,349,000 | 6,940,230,000 | 5,580,245,000 | 6,500,071,000 | 6,500,071,000 | 5,717,991,000 | 5,796,019,000 | 5,728,735,000 | 4,996.1 | 4,606,408,000 | |||
trade accounts payable | 672,169,000 | 685,144,000 | 721,675,000 | 672,184,000 | 672,184,000 | 564,346,000 | 525,684,000 | 510,354,000 | 513,877,000 | 513,877,000 | 450,166,000 | 423,380,000 | 496,712,000 | 596,044,000 | 384,048,000 | 353,584,000 | 372,547,000 | 372,547,000 | 397,583,000 | 215,867,000 | 241,965,000 | 180,491,000 | 166,852,000 | 124,962,000 | 96,530,000 | 97,825,000 | 97,825,000 | 92,044,000 | 95,648,000 | 89,865,000 | 117.8 | 70,327,000 | |||
institutional deposits and marketable debt securities | 4,573,845,000 | 3,116,578,000 | 2,853,000,000 | 3,065,999,000 | 3,065,999,000 | 1,763,481,000 | 1,443,932,000 | ||||||||||||||||||||||||||||
other debt instruments | 3,058,179,000 | 1,999,391,000 | 2,086,061,000 | 1,903,840,000 | 1,903,840,000 | 1,053,492,000 | 1,594,018,000 | ||||||||||||||||||||||||||||
labor and social security liabilities | 520,957,000 | 439,490,000 | 422,929,000 | 578,345,000 | 578,345,000 | 603,162,000 | 504,016,000 | 396,974,000 | 515,749,000 | 515,749,000 | 552,620,000 | 468,030,000 | 398,662,000 | 468,599,000 | 383,548,000 | 353,614,000 | 273,347,000 | 273,347,000 | 316,884,000 | 160,995,000 | 196,160,000 | 173,103,000 | 180,539,000 | 126,700,000 | 126,156,000 | 109,013,000 | 109,013,000 | 120,712,000 | 105,069,000 | 117,683,000 | 96.7 | 88,885,000 | |||
taxes payable | 804,144,000 | 642,960,000 | 619,223,000 | 560,250,000 | 560,250,000 | 431,518,000 | 676,278,000 | 611,989,000 | 514,299,000 | 514,299,000 | 436,806,000 | 382,799,000 | 380,940,000 | 329,105,000 | 235,375,000 | 202,921,000 | 176,453,000 | 176,453,000 | 174,512,000 | 128,862,000 | 121,414,000 | 106,835,000 | 89,918,000 | 80,646,000 | 31,373,000 | 44,940,000 | 44,940,000 | 40,032,000 | 60,826,000 | 44,296,000 | 51.6 | 41,987,000 | |||
other liabilities | 229,123,000 | 210,710,000 | 268,851,000 | 281,073,000 | 281,073,000 | 288,432,000 | 247,205,000 | 187,309,000 | 119,526,000 | 119,526,000 | 104,708,000 | 134,627,000 | 164,972,000 | 145,605,000 | 348,458 | 175,685,000 | 173,167,000 | 145,501,000 | 145,501,000 | 72,837,000 | 10,104,000 | 11,216,000 | 586,508,000 | 356,106,000 | 216,597,000 | 94,534,000 | 80,619,000 | 80,619,000 | |||||||
current liabilities - sum | 36,347,755,000 | 32,924,696,000 | 32,319,832,000 | 33,533,813,000 | 29,282,276,000 | 29,142,746,000 | 29,142,746,000 | 25,527,795,000 | 23,107,207,000 | 23,049,212,000 | 25,174,139,000 | 22,072,070,000 | 23,281,156,000 | 22,789,845,000 | 19,789,133,000 | 15,698,794,000 | 12,196,255,000 | 11,286,366,000 | 10,229,577,000 | 11,872,527,000 | 8,767,725,000 | 8,206,063,000 | 7,322,608,000 | 4,988,556,000 | |||||||||||
liabilities associated with assets held for sale | 770,326,000 | 757,383,000 | |||||||||||||||||||||||||||||||||
non-current liabilities | 2,145.5 | ||||||||||||||||||||||||||||||||||
deferred tax liabilities | 289,216,000 | 290,892,000 | 786,153,000 | 680,672,000 | 680,672,000 | 600,411,000 | 613,826,000 | 559,424,000 | 546,514,000 | 546,514,000 | 506,897,000 | 504,888,000 | 506,524,000 | 500,247,000 | 617,445 | 564,920,000 | 486,015,000 | 617,445,000 | 617,445,000 | 654,331,000 | 170,369,000 | 69,392,000 | 61,086,000 | 37,600,000 | 20,401,000 | 16,852,000 | 10,687,000 | 10,687,000 | 100,455,000 | 97,134,000 | 76,315,000 | ||||
provision for contingencies | 207,919,000 | 186,105,000 | 255,812,000 | 237,406,000 | 237,406,000 | 247,583,000 | 233,201,000 | 225,802,000 | 208,866,000 | 208,866,000 | 230,262,000 | 212,505,000 | 199,169,000 | 210,376,000 | 189,069,000 | 180,918,000 | 181,849,000 | 181,849,000 | 42,090,000 | 8,393,000 | 12,034,000 | 10,150,000 | 9,682,000 | 9,703,000 | 9,139,000 | 9,564,000 | 3,822,000 | 2,995,000 | 2,057,000 | 1.2 | 894,000 | ||||
non-current liabilities - sum | 9,688,677,000 | 9,854,333,000 | 10,146,904,000 | 9,452,368,000 | 7,325,476,000 | 4,874,855,000 | 4,874,855,000 | 4,136,813,000 | 3,889,552,000 | 4,072,525,000 | 4,121,277,000 | 4,784,875,000 | 4,190,742,000 | 5,672,500,000 | 5,402,324,000 | 5,967,877,000 | 3,288,977,000 | 1,494,013,000 | 2,069,116,000 | 1,760,217,000 | 2,613,880,000 | 2,936,188,000 | 1,663,918,000 | 2,158,313,000 | |||||||||||
total liabilities | 46,806,758,000 | 43,536,412,000 | 42,466,736,000 | 42,986,181,000 | 42,986,181,000 | 36,596,707,000 | 37,480,944,000 | 36,607,752,000 | 34,017,601,000 | 34,017,601,000 | 29,664,608,000 | 26,996,759,000 | 27,121,737,000 | 29,295,416,000 | 28,462,345 | 26,856,945,000 | 27,471,898,000 | 28,462,345,000 | 28,462,345,000 | 25,191,457,000 | 21,666,671,000 | 16,276,834,000 | 16,756,639,000 | 15,485,232,000 | 12,780,379,000 | 12,298,693,000 | 13,632,744,000 | 13,632,744,000 | 11,381,605,000 | 11,142,251,000 | 8,986,526,000 | 8,200.2 | 2,116,200,000 | 7,146,869,000 | |
equity | |||||||||||||||||||||||||||||||||||
issued capital | 76,000 | 76,000 | 76,000 | 76,000 | 76,000 | 76,000 | 76,000 | 76,000 | 76,000 | 76,000 | 76,000 | 76,000 | 76,000 | 76,000 | 76,000 | 76,000 | 76,000 | 76,000 | 76,000 | 76,000 | 76,000 | 75,000 | 75,000 | 62,000 | 62,000 | 62,000 | 62,000 | 62,000 | 62,000 | 62,000 | 0.1 | 46,000 | |||
capital reserve | 14,173,640,000 | 14,153,208,000 | 14,232,542,000 | 14,215,212,000 | 14,215,212,000 | 14,107,223,000 | 14,084,356,000 | 14,065,927,000 | 14,056,484,000 | 14,056,484,000 | 13,930,590,000 | 13,888,793,000 | 13,869,939,000 | 13,818,819,000 | 14,516,767 | 13,747,620,000 | 13,850,961,000 | 14,516,767,000 | 14,516,767,000 | 14,485,433,000 | 14,441,525,000 | 13,809,616,000 | 13,479,722,000 | 13,481,116,000 | 5,623,655,000 | 5,588,212,000 | 5,443,786,000 | 5,443,786,000 | 5,375,015,000 | 5,368,886,000 | 5,360,005,000 | 5,351.9 | 1,047,829,000 | ||
treasury shares | -3,342,166,000 | -2,902,211,000 | -2,608,290,000 | -1,805,896,000 | -1,205,664,000 | -490,752,000 | -279,319,000 | -282,709,000 | -282,709,000 | -15,168,000 | -15,815,000 | -69,085,000 | -69,085,000 | -191,664,000 | -191,664,000 | -1,065,184,000 | -1,065,184,000 | -1,065,184,000 | -1,675,133,000 | -308,440,000 | -76,360,000 | -76,360,000 | -76,360,000 | -47,597,000 | -90,000 | -90,000 | |||||||||
other comprehensive income | -524,451,000 | -420,855,000 | -376,133,000 | -287,048,000 | -204,197,000 | -468,014,000 | -376,599,000 | -320,449,000 | -320,449,000 | -319,722,000 | -283,935,000 | -270,160,000 | -432,701,000 | -281,602,000 | -173,587,000 | -35,792,000 | -35,792,000 | 123,180,000 | 161,259,000 | 218,982,000 | -5,002,000 | -37,268,000 | -47,122,000 | -71,254,000 | -72,335,000 | -72,335,000 | -77,576,000 | -81,769,000 | -64,887,000 | -56.3 | -32,651,000 | ||||
retained earnings | 1,473,381,000 | 766,607,000 | 168,098,000 | -346,360,000 | 2,577,649,000 | 2,037,957,000 | 1,541,843,000 | 1,168,862,000 | 1,168,862,000 | 517,559,000 | 108,805,000 | -196,564,000 | -423,203,000 | -704,400,000 | -217,010,000 | 96,214,000 | 96,214,000 | 890,832,000 | 2,142,539,000 | 1,613,363,000 | 1,455,027,000 | 1,141,257,000 | 886,356,000 | 759,762,000 | 600,956,000 | 600,956,000 | 338,008,000 | 146,819,000 | |||||||
equity - sum | 11,780,480,000 | 11,596,825,000 | |||||||||||||||||||||||||||||||||
other comprehensive income associated with assets held for sale | -33,053,000 | -30,226,000 | |||||||||||||||||||||||||||||||||
equity attributable to controlling shareholders | 11,747,427,000 | 11,566,599,000 | 11,416,293,000 | 11,775,984,000 | 11,775,984,000 | 15,275,087,000 | 15,163,623,000 | 14,951,928,000 | 14,622,264,000 | 14,622,264,000 | 14,113,335,000 | 13,697,924,000 | |||||||||||||||||||||||
non-controlling interests | 42,801,000 | 52,713,000 | 50,881,000 | 51,298,000 | 51,298,000 | 53,890,000 | 55,176,000 | 52,705,000 | 53,696,000 | 53,696,000 | 55,470,000 | 56,018,000 | 55,415,000 | 56,118,000 | 82,365 | 85,700,000 | 113,960,000 | 82,365,000 | 82,365,000 | 85,504,000 | 80,586,000 | 61,666,000 | 138,563,000 | 93,385,000 | 93,248,000 | 93,598,000 | 626,000 | 626,000 | -384,000 | -540,000 | -447,000 | -0.3 | 18,539,000 | ||
total equity | 11,790,228,000 | 11,619,312,000 | 11,467,174,000 | 11,827,282,000 | 11,827,282,000 | 15,328,977,000 | 15,218,799,000 | 15,004,633,000 | 14,675,960,000 | 14,675,960,000 | 14,168,805,000 | 13,753,942,000 | 13,389,621,000 | 12,950,024,000 | 13,594,446 | 12,655,730,000 | 13,382,736,000 | 13,594,446,000 | 13,594,446,000 | 14,519,841,000 | 15,150,852,000 | 15,395,263,000 | 14,992,025,000 | 14,602,205,000 | 6,479,839,000 | 6,322,783,000 | 5,973,005,000 | 5,973,005,000 | 5,635,125,000 | 5,433,458,000 | 5,269,606,000 | 5,093 | 1,314,300,000 | 704,107,000 | |
total liabilities and equity | 58,596,986,000 | 55,155,724,000 | 53,933,910,000 | 54,813,463,000 | 54,813,463,000 | 51,925,684,000 | 52,699,743,000 | 51,612,385,000 | 48,693,561,000 | 48,693,561,000 | 43,833,413,000 | 40,750,701,000 | 40,511,358,000 | 42,245,440,000 | 42,056,791 | 39,512,675,000 | 40,854,634,000 | 42,056,791,000 | 42,056,791,000 | 39,711,298,000 | 36,817,523,000 | 31,672,097,000 | 31,748,664,000 | 30,087,437,000 | 19,260,218,000 | 18,621,476,000 | 19,605,749,000 | 19,605,749,000 | 17,016,730,000 | 16,575,709,000 | 14,256,132,000 | 13,293.2 | 3,430,500,000 | 7,850,976,000 | |
loans operations portfolio | 653,745,000 | 474,243,000 | 342,408,000 | 209,957,000 | 209,957,000 | ||||||||||||||||||||||||||||||
deposits from banking customers | 5,985,018,000 | 6,119,455,000 | 6,119,455,000 | 4,450,813,000 | 3,918,621,000 | 3,902,150,000 | 4,023,679,000 | 2,704,963,000 | 2,367,798,000 | 2,201,861,000 | 2,201,861,000 | 1,514,647,000 | 781,195,000 | 536,637,000 | |||||||||||||||||||||
borrowing and financing | 1,663,547,000 | ||||||||||||||||||||||||||||||||||
obligations to fidc quota holders | 567,655,000 | 505,231,000 | 505,231,000 | 323,983,000 | 318,021,000 | 634,677,000 | 975,248,000 | 981,986,000 | 1,294,544,000 | 1,294,806,000 | 1,294,806,000 | 1,379,311,000 | 969,350,000 | 1,460,522,000 | 1,960,121,000 | 2,070,426,000 | 2,586,989,000 | 2,429,283,000 | 2,090,894,000 | 2,090,894,000 | |||||||||||||||
borrowings and financing | 1,374,766,000 | 1,374,766,000 | |||||||||||||||||||||||||||||||||
prepaid expenses | 119,863,000 | 126,777,000 | 133,121,000 | 129,256,000 | 125,214,000 | 147,040,000 | 169,555,000 | 169,555,000 | 172,593,000 | 115,809,000 | 113,977,000 | 67,658,000 | 56,110,000 | 119,895,000 | 118,841,000 | 12,463,000 | 12,463,000 | 21,500,000 | 22,623,000 | 28,633,000 | 15.1 | 26,788,000 | |||||||||||||
loans and financing | 1,645,363,000 | 1,591,316,000 | 1,295,488,000 | 1,847,407,000 | 2,416,897,000 | 3,144,351,000 | 2,578,755,000 | 2,578,755,000 | 1,461,486,000 | 2,503,990,000 | 1,931,186,000 | 1,184,737,000 | 842,128,000 | 1,193,697,000 | 1,830,489,000 | 2,947,811,000 | 2,947,811,000 | 1,036,051,000 | 984,298,000 | 768,587,000 | 761.1 | 5,484,000 | |||||||||||||
financial assets from banking solution | 4,026,540,000 | 3,960,871,000 | 2,856,887,000 | 2,498,780,000 | 2,346,474,000 | 2,346,474,000 | 1,616,100,000 | 842,744,000 | 663,141,000 | ||||||||||||||||||||||||||
equity attributable to owners of the parent | 13,334,206,000 | 12,893,906,000 | 13,512,081 | 12,570,030,000 | 13,268,776,000 | 13,512,081,000 | 13,512,081,000 | 14,434,337,000 | 15,070,266,000 | 15,333,597,000 | 14,853,462,000 | 14,508,820,000 | 6,386,591,000 | 6,229,185,000 | 5,972,379,000 | 5,972,379,000 | 5,635,509,000 | 5,433,998,000 | 5,270,053,000 | 5,093.3 | 685,568,000 | ||||||||||||||
total current assets | 29,960,173 | 3,209,800,000 | |||||||||||||||||||||||||||||||||
total non-current assets | 12,096,618 | 220,800,000 | |||||||||||||||||||||||||||||||||
total non-current liabilities | 5,672,500 | 553,700,000 | |||||||||||||||||||||||||||||||||
derivative financial instruments assets | 219,324,000 | 179,483,000 | 40,788,000 | 2,357,000 | |||||||||||||||||||||||||||||||
the accompanying notes are an integral part of these consolidated financial statements. | |||||||||||||||||||||||||||||||||||
derivative financial instruments liabilities | 23,244,000 | 16,630,000 | 6,874,000 | 16,545,000 | |||||||||||||||||||||||||||||||
trade accounts receivable nc | 92,229,000 | 168,542,000 | |||||||||||||||||||||||||||||||||
other assets nc | 132,823,000 | 103,150,000 | 81,277,000 | ||||||||||||||||||||||||||||||||
accounts payable to clients nc | 2,810,000 | 3,388,000 | |||||||||||||||||||||||||||||||||
obligations to fidc quota holders nc | 1,242,943,000 | 2,379,442,000 | 810,000,000 | 1,620,000,000 | 1,620,000,000 | ||||||||||||||||||||||||||||||
other liabilities nc | 376,081,000 | 311,936,000 | 204,275,000 | 4,952,000 | 5,051,000 | 5,051,000 | |||||||||||||||||||||||||||||
loans and financing nc | 1,233,583,000 | ||||||||||||||||||||||||||||||||||
labor and social security liabilities nc | 26,051,000 | ||||||||||||||||||||||||||||||||||
benefit from contingencies | 9,564,000 | ||||||||||||||||||||||||||||||||||
investment in associate | 21,709,000 | 19,161,000 | 4,254,000 | 2.2 | 2,986,000 | ||||||||||||||||||||||||||||||
obligations to fidc senior quota holders | 1,740,466,000 | 1,139,831,000 | 549,897,000 | 16.6 | 531,100,000 | 52,722,000 | |||||||||||||||||||||||||||||
other accounts payable | 20,070,000 | 23,543,000 | 13,738,000 | 14.2 | 122,743,000 | ||||||||||||||||||||||||||||||
other accounts receivable | 16,813,000 | 6,398,000 | 6.9 | 18,007,000 | |||||||||||||||||||||||||||||||
accumulated losses | -25,127,000 | -202.3 | -329,656,000 | ||||||||||||||||||||||||||||||||
deferred income tax assets | 262.7 | 248,894,000 | |||||||||||||||||||||||||||||||||
share-based payments | 17,822,000 | ||||||||||||||||||||||||||||||||||
deferred income tax liabilities | 80.2 | 80,264,000 | |||||||||||||||||||||||||||||||||
statement of financial position data: | |||||||||||||||||||||||||||||||||||
cash and cash equivalents and short-term investments | 791,900,000 | ||||||||||||||||||||||||||||||||||
other current assets | 32,200,000 | ||||||||||||||||||||||||||||||||||
accounts payable to merchants | 1,289,300,000 | ||||||||||||||||||||||||||||||||||
other current liabilities | 273,200,000 | ||||||||||||||||||||||||||||||||||
total current liabilities | 1,562,500,000 | ||||||||||||||||||||||||||||||||||
other non-current liabilities | 22,600,000 |
Cashflow Statements:
Quarterly
Annual
| Unit: USD | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2025-03-18 | 2024-12-31 | 2024-11-12 | 2024-08-14 | 2024-05-13 | 2024-03-18 | 2023-12-31 | 2023-11-13 | 2023-08-16 | 2023-05-17 | 2023-03-14 | 2022-12-31 | 2022-11-17 | 2022-08-18 | 2022-06-02 | 2022-03-17 | 2021-12-31 | 2021-11-16 | 2021-08-30 | 2021-06-01 | 2021-03-11 | 2020-12-31 | 2020-10-29 | 2020-08-11 | 2020-05-26 | 2020-03-02 | 2019-12-31 | 2019-11-21 | 2019-08-14 | 2019-05-13 | 2019-03-18 | 2018-12-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
operating activities | |||||||||||||||||||||||||||||||||||
net income for the period | 715,250,000 | 602,979,000 | 516,747,000 | 542,877,000 | 498,301,000 | 373,595,000 | 1,600.4 | 411,336,000 | 307,211,000 | 225,690,000 | -526.4 | 197,067,000 | -489,260,000 | -313,038,000 | -1,377.3 | -1,260,214,000 | 526,004,000 | 158,315,000 | 837.4 | 249,126,000 | 123,601,000 | 158,619,000 | 191,345,000 | 171,853,000 | 177,036,000 | ||||||||||
adjustments to reconcile net income for the period to net cash flows: | |||||||||||||||||||||||||||||||||||
depreciation and amortization | 232,020,000 | 270,888,000 | 258,399,000 | 949,394,000 | 244,002,000 | 263,833,000 | 224,224,000 | 217,335,000 | 878.2 | 221,043,000 | 222,956,000 | 221,688,000 | 212,494,000 | 800.3 | 214,758,000 | 203,825,000 | 196,881,000 | 184,862,000 | 507.4 | 111,579,000 | 213,977,000 | 97,371,000 | 84,442,000 | 256.3 | 71,354,000 | 61,552,000 | 63,194,000 | 60,194,000 | 163,396,000 | 55,692,000 | 43,855,000 | 34,126,000 | 29,723,000 | 92,333,000 | 27,859,000 |
deferred income tax and social contribution | -23,895,000 | -71,988,000 | -12,198,000 | -38,498,000 | -59,450,000 | 14,373,000 | 2,009,000 | 4,570,000 | 24.6 | -10,861,000 | -42,985,000 | 40,863,000 | 37,568,000 | -153.1 | 14,597,000 | -44,359,000 | -78,685,000 | -44,619,000 | -239.8 | -53,372,000 | -210,173,000 | 34,776,000 | -11,058,000 | 73.3 | 6,953,000 | 31,210,000 | 43,409,000 | -8,242,000 | 69,232,000 | ||||||
gain on investment in associates | 1,191,000 | 499,000 | -361,000 | -379,000 | 424,000 | -311,000 | |||||||||||||||||||||||||||||
accrued interest, monetary and exchange variations | 420,313,000 | 303,840,000 | 174,258,000 | 174,079,000 | 76,882,000 | 26,594,000 | 59,239,000 | 11,364,000 | |||||||||||||||||||||||||||
provision for contingencies | 47,187,000 | 37,510,000 | 24,435,000 | 61,226,000 | -3,289,000 | 24,497,000 | 5.8 | -20,650,000 | 21,376,000 | 23,078,000 | -17,979,000 | 18.8 | 6,791,000 | 4,530,000 | -2,950,000 | 4.3 | -496,000 | 1,386,000 | 1,723,000 | 1,650,000 | 2.3 | 73,000 | 439,000 | 724,000 | 1,023,000 | 9,420,000 | 540,000 | 851,000 | 815,000 | 778,000 | 346,000 | ||||
share-based payments expenses | |||||||||||||||||||||||||||||||||||
allowance for expected credit losses | 95,788,000 | 101,784,000 | 45,443,000 | 143,451,000 | 24,476,000 | 16,468,000 | 48,305,000 | 54,202,000 | 160.2 | 60,579,000 | 67,151,000 | 21,613,000 | 10,852,000 | 88.6 | 13,347,000 | 23,830,000 | 51,373,000 | 22,000 | 72 | 32,596,000 | 20,527,000 | 10,473,000 | 8,376,000 | 35.6 | 9,194,000 | 5,414,000 | 11,302,000 | 9,722,000 | 33,926,000 | ||||||
loss on disposal of property, equipment and intangible assets | -961,000 | -31,088,000 | -4,152,000 | 29,365,000 | 23,576,000 | -8,528,000 | 8,247,000 | 6,070,000 | 66.2 | 12,960,000 | 8,175,000 | 30,117,000 | 14,948,000 | 25.3 | -54,000 | 1,417,000 | 28,469,000 | -4,485,000 | 136.1 | 51,918,000 | 44,740,000 | 29,137,000 | 10,309,000 | 52.7 | 25,610,000 | 12,709,000 | 2,548,000 | 11,791,000 | 14,639,000 | 8,207,000 | 3,552,000 | 1,481,000 | 1,399,000 | 10,712,000 | -12,658,000 |
effect of applying hyperinflation accounting | 580,000 | 546,000 | 6,987,000 | -184,000 | -4,020,000 | 1,045,000 | 1,480,000 | 1,311,000 | |||||||||||||||||||||||||||
loss on sale of subsidiary | 58,244,000 | 5,286,000 | 0 | 0 | 52,958,000 | 10.9 | 20.3 | 12.7 | 0 | 0 | |||||||||||||||||||||||||
fair value adjustment in financial instruments at fvpl | -5,078,000 | 126,567,000 | 69,706,000 | -441,478,000 | -230,578,000 | -4,272,000 | -189,823,000 | -16,805,000 | 96.6 | 0 | 2,566,000 | 8,172,000 | 85,825,000 | 1,179.5 | 58,705,000 | -16,340,000 | 666,873,000 | 470,309,000 | 2,570.4 | 927,681,000 | 1,566,544,000 | -151,050,000 | 227,243,000 | -12.5 | 34,240,000 | -41,610,000 | |||||||||
fair value adjustment in derivatives | 3,552,000 | -127,884,000 | -73,186,000 | 485,977,000 | 233,399,000 | 245,390,000 | -3,441,000 | 10,629,000 | 20.3 | 7,189,000 | 4,516,000 | 4,022,000 | 4,593,000 | 90.8 | -77,610,000 | 103,526,000 | -7,059,000 | 71,964,000 | 105 | 19,575,000 | 90,230,000 | -36,482,000 | 31,656,000 | -5.8 | -26,534,000 | 72,000 | -26,002,000 | 46,706,000 | -12,099,000 | -12,058,000 | 7,574,000 | -15,204,000 | 7,589,000 | ||
remeasurement of previously held interest in subsidiary acquired | 0 | -1,810,000 | -15.8 | 0 | -3,838,000 | -3 | 0 | 0 | -21,441,000 | 0 | |||||||||||||||||||||||||
working capital adjustments: | |||||||||||||||||||||||||||||||||||
accounts receivable from card issuers | -2,211,175,000 | -934,778,000 | -4,851,329,000 | -2,981,844,000 | -2,476,408,000 | 1,853,435,000 | -395,870,000 | -1,963,001,000 | 32.3 | -2,154,819,000 | -1,713,679,000 | 1,284,807,000 | 2,615,995,000 | 740.2 | -1,267,406,000 | -632,169,000 | 1,382,590,000 | 1,257,175,000 | -2,993.4 | -570,038,000 | -1,867,940,000 | -1,533,502,000 | 978,069,000 | -2,081.9 | -368,594,000 | -2,976,817,000 | -271,210,000 | 1,534,676,000 | -4,779,467,000 | -1,511,560,000 | 34,867,000 | -2,128,154,000 | -1,174,620,000 | -3,990,395,000 | -2,629,312,000 |
receivables from related parties | 132,000 | 198,000 | 152,000 | 27,974,000 | 4,483,000 | 15,761,000 | -2,611,000 | 10,341,000 | 20.3 | 8,355,000 | 361,000 | 9,673,000 | 1,954,000 | 12.9 | -2,431,000 | 9,005,000 | 2,461,000 | 3,877,000 | 1.1 | 1,475,000 | 215,000 | 1,105,000 | -1,745,000 | 8.7 | 2,445,000 | -1,435,000 | 15,093,000 | -7,415,000 | -1,132,000 | -5,044,000 | 949,000 | 952,000 | 2,011,000 | 3,986,000 | 3,734,000 |
recoverable taxes | -67,533,000 | 9,893,000 | -44,390,000 | -244,000 | 27,822,000 | -19,235,000 | 54,591,000 | -63,422,000 | 139 | -17,500,000 | 216,541,000 | -9,374,000 | -50,680,000 | 261.9 | 357,484,000 | -58,389,000 | -24,274,000 | -12,954,000 | -238.1 | -166,924,000 | -27,154,000 | -39,827,000 | -4,222,000 | -18.6 | -10,163,000 | 66,676,000 | -26,702,000 | -48,435,000 | -67,791,000 | -13,273,000 | 4,859,000 | -56,929,000 | -2,448,000 | -98,695,000 | -31,671,000 |
prepaid expenses | -8,550,000 | 71,685,000 | -99,691,000 | 54,498,000 | -33,355,000 | 19,437,000 | 82,373,000 | -13,957,000 | 41.3 | -25,363,000 | 20,066,000 | 19,815,000 | 26,792,000 | 153 | 6,145,000 | 32,759,000 | 45,353,000 | 68,709,000 | -260.1 | 14,260,000 | -42,604,000 | 9,296,000 | -241,042,000 | -106.4 | -2,082,000 | 3,155,000 | -1,054,000 | -106,378,000 | 2,603,000 | 9,037,000 | 1,123,000 | 6,010,000 | -13,567,000 | -4,675,000 | 11,722,000 |
trade accounts receivable, banking solutions and other assets | 203,879,000 | 1,076,161,000 | 6,343,218,000 | 810,748,000 | 839,551,000 | -14,057,000 | 169,308,000 | -184,054,000 | 205.1 | 160,257,000 | 55,382,000 | 7,865,000 | -18,399,000 | 707.5 | 81,990,000 | 160,463,000 | 147,073,000 | 317,995,000 | 244.2 | 294,302,000 | 82,457,000 | 199,420,000 | -331,998,000 | ||||||||||||
credit portfolio | -321,809,000 | -230,821,000 | -147,372,000 | -670,780,000 | |||||||||||||||||||||||||||||||
accounts payable to clients | -2,029,850,000 | -2,500,265,000 | -2,956,000,000 | -8,507,343,000 | -808,614,000 | -3,682,062,000 | -2,237,939,000 | -1,778,728,000 | -3,382.1 | 259,202,000 | 153,268,000 | -1,427,108,000 | -2,367,437,000 | -3,633.9 | 547,038,000 | -1,042,563,000 | -1,479,256,000 | -1,659,156,000 | 4,276.3 | 385,602,000 | 2,927,900,000 | 2,078,646,000 | -1,115,799,000 | 1,379.1 | 362,899,000 | 1,317,250,000 | 1,026,728,000 | -1,327,778,000 | 245,866,000 | 409,792,000 | -405,338,000 | -228,350,000 | 469,762,000 | 570,132,000 | 174,281,000 |
taxes payable | 272,589,000 | 114,915,000 | 162,294,000 | -6,259,000 | 158,198,000 | -374,756,000 | 54,192,000 | 156,107,000 | 169.7 | 103,322,000 | -26,121,000 | 18,511,000 | 74,115,000 | 137.8 | -305,615,000 | 259,490,000 | 90,573,000 | 93,377,000 | 247.4 | 124,111,000 | 27,329,000 | 31,058,000 | 64,901,000 | 270 | 61,342,000 | 35,035,000 | 96,949,000 | 76,688,000 | 238,967,000 | 79,816,000 | 31,496,000 | 76,121,000 | 51,534,000 | 183,921,000 | 77,399,000 |
labor and social security liabilities | 80,615,000 | 63,896,000 | -162,591,000 | 29,991,000 | -27,237,000 | 88,740,000 | 84,569,000 | -116,081,000 | 19.3 | -47,307,000 | 74,223,000 | 67,294,000 | -74,926,000 | 195.3 | 11,156,000 | 91,246,000 | 25,370,000 | 67,547,000 | -37.4 | -66,132,000 | 43,606,000 | -36,533,000 | 21,686,000 | 110 | 22,049,000 | 73,709,000 | 5,195,000 | 9,000,000 | 39,713,000 | 15,733,000 | 15,643,000 | -12,614,000 | 20,951,000 | 59,069,000 | 13,048,000 |
payment of contingencies | -30,054,000 | -28,886,000 | -13,747,000 | -58,939,000 | -14,029,000 | -15,322,000 | -22,232,000 | -7,356,000 | -6,261,000 | -10,882,000 | |||||||||||||||||||||||||
trade accounts payable and other liabilities | 91,444,000 | -31,684,000 | 23,601,000 | 361,680,000 | 136,823,000 | 64,015,000 | 80,384,000 | 80,458,000 | -79.9 | -45,253,000 | -32,677,000 | 323.6 | 84,129,000 | 223,273,000 | 6,690,000 | 9,527,000 | 40.8 | ||||||||||||||||||
interest paid | -362,433,000 | -240,118,000 | -143,852,000 | -782,437,000 | -202,629,000 | -266,323,000 | -262,332,000 | -51,153,000 | -749.4 | -269,165,000 | -43,102,000 | -303,671,000 | -133,428,000 | -430.4 | -105,475,000 | -72,757,000 | -143,360,000 | -108,806,000 | -299.7 | -118,802,000 | -91,782,000 | -42,611,000 | -46,471,000 | -177.6 | -39,299,000 | -28,025,000 | -54,956,000 | -55,309,000 | -268,453,000 | -150,845,000 | -30,982,000 | -66,053,000 | -20,573,000 | -141,447,000 | -64,451,000 |
interest income received, net of costs | 1,950,641,000 | 1,782,949,000 | 1,528,869,000 | 4,578,276,000 | 1,335,536,000 | 1,203,809,000 | 1,080,723,000 | 958,208,000 | 2,766.9 | 941,891,000 | 679,385,000 | 538,864,000 | 606,793,000 | 2,058.7 | 605,710,000 | 538,346,000 | 425,839,000 | 488,755,000 | 1,578.9 | 457,151,000 | 436,820,000 | 366,110,000 | 318,789,000 | 1,172.8 | 307,435,000 | 204,291,000 | 311,545,000 | 349,510,000 | 1,191,136,000 | 338,943,000 | 304,340,000 | 313,246,000 | 234,607,000 | 514,788,000 | 158,389,000 |
notes | 0 | 0 | 2,025,000 | 0 | |||||||||||||||||||||||||||||||
income tax paid | -112,882,000 | -74,089,000 | -108,038,000 | -174,145,000 | -54,499,000 | -44,002,000 | -11,458,000 | -64,186,000 | -116.1 | -32,818,000 | -36,022,000 | -18,909,000 | -28,385,000 | -191.1 | -37,031,000 | -67,510,000 | -41,955,000 | -44,646,000 | -128.2 | -37,560,000 | -21,432,000 | -24,253,000 | -44,957,000 | -157.7 | -29,969,000 | -25,266,000 | -49,301,000 | -53,193,000 | -171,313,000 | -44,748,000 | -33,664,000 | -41,430,000 | -51,471,000 | -87,442,000 | -56,837,000 |
net cash from operating activities | -1,045,515,000 | 387,599,000 | 624,331,000 | -3,621,382,000 | 1,778,870,000 | -1,669,904,000 | 1,121,294,000 | 362,456,000 | -2,651,781,000 | -663,491,000 | 190,191,000 | -1,883,634,000 | -294,847,000 | -2,415,583,000 | -2,125,616,000 | ||||||||||||||||||||
capital expenditures | -154,594,000 | -211,313,000 | -180,218,000 | -764,482,000 | -86,292,000 | -153,732,000 | -90,760,000 | -90,203,000 | -333,568,000 | -19,353,000 | -197,211,000 | -62,357,000 | -54,647,000 | -140,887,000 | -15,589,000 | ||||||||||||||||||||
free cash flows | -1,200,109,000 | 176,286,000 | 444,113,000 | -4,385,864,000 | 1,692,578,000 | -1,823,636,000 | 1,030,534,000 | 272,253,000 | -2,985,349,000 | -682,844,000 | -7,020,000 | -1,945,991,000 | -349,494,000 | -2,556,470,000 | -2,141,205,000 | ||||||||||||||||||||
investing activities | |||||||||||||||||||||||||||||||||||
purchases of property and equipment | -154,594,000 | -211,313,000 | -180,218,000 | -170,144,000 | -210,290,000 | -180,622,000 | -736.2 | -144,440,000 | -55,293,000 | -196,182,000 | -340,329,000 | -417.7 | -65,111,000 | -47,030,000 | -168,789,000 | -136,803,000 | -1,083 | -471,988,000 | -86,292,000 | -190,279,000 | -334,431,000 | -372.1 | -37,443,000 | -153,732,000 | -90,760,000 | -90,203,000 | -333,568,000 | -19,353,000 | -197,211,000 | -62,357,000 | -54,647,000 | -140,887,000 | -15,589,000 | ||
purchases and development of intangible assets | -119,204,000 | -107,657,000 | -107,297,000 | -507,278,000 | -119,039,000 | -127,894,000 | -134,318,000 | -126,027,000 | -474.1 | -140,883,000 | -121,098,000 | -136,011,000 | -76,061,000 | -305.5 | -90,207,000 | -62,227,000 | -48,033,000 | -105,045,000 | -215.7 | -75,723,000 | -63,653,000 | -34,197,000 | -42,108,000 | -83 | -12,269,000 | -28,172,000 | -20,549,000 | -21,975,000 | -66,381,000 | -18,725,000 | -17,972,000 | -17,701,000 | -11,983,000 | -44,838,000 | -10,734,000 |
proceeds from short-term investments | -120,215,000 | -77,624,000 | 374,089,000 | ||||||||||||||||||||||||||||||||
sale of subsidiary, net of cash disposed | -4,204,000 | ||||||||||||||||||||||||||||||||||
proceeds from disposal of long-term investments – equity securities | 57,540,000 | 0 | 0 | 2,415,000 | 0 | ||||||||||||||||||||||||||||||
proceeds from the disposal of non-current assets | -62,000 | 49,000 | 17,000 | 1,746,000 | -2,648,000 | 178,000 | 4,175,000 | 41,000 | 0.5 | 21,000 | 270,000 | 39,000 | 206,000 | 27 | 3,934,000 | 2,522,000 | 176,000 | 20,376,000 | 0.1 | 1,416,000 | -1,416,000 | 5,000 | 95,000 | 7.1 | 577,000 | 1,701,000 | 1,104,000 | 95,000 | 138,000 | 640,000 | 231,000 | 13,421,000 | 9,116,000 | ||
acquisition of subsidiary, net of cash acquired | 0 | -9,054,000 | 0 | 0 | -69.8 | -1,000 | -7,463,000 | -20,518,000 | -41,855,000 | -4,737.4 | 0 | -4,727,942,000 | -247.4 | -162,091,000 | -27,965,000 | -2,940,000 | 0 | ||||||||||||||||||
payment for interest in subsidiaries acquired | -8,493,000 | -94,000 | -7,283,000 | -181,365,000 | -19,128,000 | -10,329,000 | -133,998,000 | -17,910,000 | |||||||||||||||||||||||||||
net cash from investing activities | -384,045,000 | -398,632,000 | 79,308,000 | 1,587,490,000 | -66,849,000 | 2,700,429,000 | -845.4 | -1,705,425,000 | 1,316,438,000 | -508,065,000 | 51,616,000 | -1,871.1 | -833,067,000 | -276,697,000 | -10,312,000 | -751,066,000 | -2,977.2 | -253,628,000 | -2,961,440,000 | 863,736,000 | -625,865,000 | -5,809 | -122,164,000 | -7,623,866,000 | 1,442,596,000 | 494,463,000 | -437,564,000 | -125,037,000 | -298,122,000 | -104,694,000 | 90,289,000 | -2,737,105,000 | -2,636,859,000 | ||
financing activities | |||||||||||||||||||||||||||||||||||
proceeds from institutional deposits and marketable debt securities | 2,946,906,000 | 840,723,000 | 989,426,000 | 6,585,937,000 | 2,435,588,000 | 3,178,668,000 | |||||||||||||||||||||||||||||
payment of institutional deposits and marketable debt securities | -2,225,712,000 | -456,329,000 | -726,988,000 | -2,713,574,000 | -840,864,000 | -1,834,017,000 | |||||||||||||||||||||||||||||
proceeds from other debt instruments, except lease | 1,989,303,000 | 439,656,000 | 1,514,936,000 | 5,997,721,000 | 1,510,458,000 | 479,999,000 | |||||||||||||||||||||||||||||
payment of other debt instruments, except lease | -595,081,000 | -439,656,000 | -1,175,449,000 | ||||||||||||||||||||||||||||||||
payment of principal portion of leases liabilities | -13,348,000 | -26,400,000 | -24,062,000 | -68,971,000 | -15,743,000 | -25,046,000 | -14,576,000 | -13,606,000 | |||||||||||||||||||||||||||
payment of derivative financial instruments designated for hedge accounting | -112,771,000 | 1,000 | |||||||||||||||||||||||||||||||||
repurchase of own shares | -465,234,000 | -397,864,000 | -843,411,000 | -1,587,332,000 | -608,339,000 | -742,467,000 | -292.7 | 0 | |||||||||||||||||||||||||||
premium received in option transactions over own equity instruments | |||||||||||||||||||||||||||||||||||
acquisition of non-controlling interests | -146,000 | -218,000 | 0 | -1.4 | -71,000 | -194,000 | -287,000 | -888,000 | -0.3 | 695,000 | -329,000 | -386,000 | -305,000 | -1.3 | -365,000 | -298,000 | -341,000 | -261,000 | -1 | -310,000 | -223,000 | -267,000 | -212,000 | -923,000 | -264,000 | -204,000 | -241,000 | -214,000 | -30,773,000 | -7,573,000 | |||||
dividends paid to non-controlling interests | -3,660,000 | -3,112,000 | -3,039,000 | -10,454,000 | -4,277,000 | -3,149,000 | -285,000 | -2,743,000 | -6 | -2,246,000 | -1,802,000 | -527,000 | -1,408,000 | -3.6 | -1,500,000 | -1,168,000 | -126,000 | -807,000 | -3 | -1,316,000 | -749,000 | -0.9 | -4,000 | ||||||||||||
net cash from financing activities | 1,648,030,000 | -42,982,000 | -268,587,000 | 5,040,586,000 | 1,996,547,000 | -58,285,000 | 517,693,000 | 2,584,631,000 | -148.8 | 612,086,000 | 110,964,000 | 15,432,000 | -887,278,000 | -2,810.1 | -351,059,000 | -991,873,000 | -1,111,131,000 | -356,069,000 | 1,419.4 | 1,115,326,000 | -1,633,117,000 | 1,783,312,000 | 153,916,000 | 7,216.2 | 115,802,000 | 8,708,039,000 | -1,303,318,000 | -304,357,000 | 3,757,949,000 | 1,510,841,000 | 190,314,000 | 2,063,156,000 | -6,362,000 | 4,794,888,000 | 4,877,873,000 |
effect of foreign exchange on cash and cash equivalents | -6,787,000 | -10,627,000 | -12,344,000 | 44,544,000 | -2,098,000 | 26,597,000 | 20,131,000 | -86,000 | 10.3 | -6,697,000 | -472,000 | 7,272,000 | 10,233,000 | 14.5 | 10,527,000 | -5,984,000 | 24,071,000 | -14,066,000 | -0.5 | -2,931,000 | -15,078,000 | 39,928,000 | -22,406,000 | 15 | 18,395,000 | 1,272,000 | -2,404,000 | -2,294,000 | 1,809,000 | 930,000 | 2,081,000 | -1,174,000 | -28,000 | 13,777,000 | 8,943,000 |
change in cash and cash equivalents | 211,683,000 | -64,642,000 | 422,708,000 | 3,051,238,000 | 1,214,375,000 | -729,957,000 | -245,096,000 | 2,811,916,000 | 663.8 | -1,516,656,000 | 1,490,359,000 | 347,142,000 | 342,967,000 | -2,983 | -830,556,000 | -1,443,687,000 | -382,764,000 | -326,034,000 | 2,048.7 | 1,453,753,000 | -2,830,765,000 | 4,009,183,000 | -583,516,000 | 1,478.6 | 254,671,000 | -584,459,000 | 1,258,168,000 | 550,268,000 | 670,413,000 | 723,243,000 | 84,464,000 | 73,654,000 | -210,948,000 | -344,023,000 | 124,341,000 |
cash and cash equivalents at beginning of period | 0 | 0 | 5,227,654,000 | 0 | 0 | 2,176,416,000 | 1,512.6 | 0 | 0 | 1,512,604,000 | 4,495.6 | 0 | 0 | 4,495,645,000 | 2,447 | 2,446,990,000 | 968.3 | 0 | 0 | 968,342,000 | 0 | 0 | 297,929,000 | ||||||||||||
cash and cash equivalents at end of period | 211,683,000 | -64,642,000 | 5,650,362,000 | -729,957,000 | -245,096,000 | 4,988,332,000 | 2,176.4 | 1,490,359,000 | 347,142,000 | 1,855,571,000 | 1,512.6 | -1,443,687,000 | -382,764,000 | 4,169,611,000 | 4,495.6 | 1,863,474,000 | 2,447 | -584,459,000 | 1,258,168,000 | 1,518,610,000 | 84,464,000 | 73,654,000 | 86,981,000 | ||||||||||||
share-based payments expense | 96,876,000 | 87,129,000 | 232,672,000 | 74,313,000 | 68,203,000 | 64,373,000 | 25,783,000 | 251.2 | 69,594,000 | 61,120,000 | 50,407,000 | 70,118,000 | 189.1 | 59,728,000 | 52,357,000 | 39,107,000 | 37,858,000 | 133.2 | 41,234,000 | 40,737,000 | 29,035,000 | 22,148,000 | 11,686,000 | 12,132,000 | 605,000 | 7,085,000 | 30,787,000 | 7,645,000 | 6,129,000 | 8,881,000 | 8,132,000 | 46,091,000 | 21,275,000 | ||
net income for the year | -1,507,050,000 | 804,195,000 | 305,227,000 | ||||||||||||||||||||||||||||||||
adjustments to reconcile net income for the year to net cash flows: | |||||||||||||||||||||||||||||||||||
loss on investment in associates | -399,000 | 4.2 | 1,736,000 | 595,000 | 826,000 | 1,022,000 | 3.6 | 345,000 | 1,243,000 | 1,324,000 | 677,000 | 10.4 | 1,226,000 | 2,793,000 | 2,811,000 | 3,607,000 | 6.9 | 3,024,000 | 1,095,000 | 1,539,000 | 1,279,000 | 810,000 | 1,141,000 | -860,000 | 445,000 | 129,000 | |||||||||
software business goodwill impairment loss | 3,558,049,000 | ||||||||||||||||||||||||||||||||||
remeasurement of previously held interest on business combination | -7,406,000 | ||||||||||||||||||||||||||||||||||
others | 1.2 | ||||||||||||||||||||||||||||||||||
purchases and construction of property and equipment | -764,482,000 | ||||||||||||||||||||||||||||||||||
proceeds from (acquisition of) short-term investments | 2,994,587,000 | -135,043,000 | -258,617,000 | 359,096,000 | 3,029,151,000 | 181.6 | -1,418,757,000 | 1,494,022,000 | -147,188,000 | 253,534,000 | -1,222.4 | -665,332,000 | -152,100,000 | 75,741,000 | -480,673,000 | 5,371 | -213,744,000 | 90,015,000 | -7,379,700,000 | 1,619,325,000 | 601,218,000 | -21,930,000 | -81,717,000 | -78,658,000 | -18,793,000 | 157,238,000 | -2,557,312,000 | ||||||||
acquisition of equity securities | -15 | 0 | 0 | -2,480 | 0 | 0 | |||||||||||||||||||||||||||||
payment to other debt instruments, except lease | -3,049,824,000 | -480,059,000 | -999,501,000 | ||||||||||||||||||||||||||||||||
sale of own shares | 53.4 | 53,406,000 | |||||||||||||||||||||||||||||||||
cash and cash equivalents at beginning of year | 2,176,416,000 | 297,929,000 | 641,952,000 | ||||||||||||||||||||||||||||||||
cash and cash equivalents at end of year | 5,227,654,000 | 968,342,000 | 297,929,000 | ||||||||||||||||||||||||||||||||
other | -49,000 | ||||||||||||||||||||||||||||||||||
loans operations portfolio | -149,194,000 | -121,324,000 | -193,079,000 | -312.8 | |||||||||||||||||||||||||||||||
net cash from in operating activities | -131,463,000 | -716,071,000 | -2,473,058,000 | -416,620,000 | 63,429,000 | 832,503,000 | 1,168,396,000 | -169,133,000 | 714,608,000 | 795,167,000 | -89,161,000 | ||||||||||||||||||||||||
sale of subsidiary, net of cash disposed of | 0 | 0 | -4,204,000 | -4.3 | -1,000 | 2,000 | |||||||||||||||||||||||||||||
provision (reversal) for contingencies | 16,144,000 | ||||||||||||||||||||||||||||||||||
proceeds from borrowings | 1,017,875,000 | 5,181.6 | 1,245,676,000 | 1,137,714,000 | 1,748,239,000 | 1,049,990,000 | 3,500 | 250,000,000 | 499,993,000 | 1,250,000,000 | 1,499,993,000 | 11,700.3 | 5,714,889,000 | 700,000,000 | 4,176,408,000 | 1,109,000,000 | 3,996.8 | 390,000,000 | 150,000,000 | 567,679,000 | 2,889,141,000 | 2,958,838,000 | 2,120,190,000 | 838,198,000 | 746,909,000 | ||||||||||
payment of borrowings | -790,140,000 | -4,489.7 | -507,994,000 | -1,000,477,000 | -1,400,578,000 | -1,580,632,000 | -5,009.8 | -268,076,000 | -1,143,141,000 | -2,028,780,000 | -1,569,772,000 | -7,252.2 | -4,162,844,000 | -1,581,146,000 | -1,148,236,000 | -360,000,000 | -5,381.1 | -50,000,000 | -1,244,000,000 | -1,217,130,000 | -2,870,000,000 | -801,849,000 | -590,270,000 | -210,193,000 | -1,157,000 | -229,000 | -3,665,000 | -2,878,000 | |||||||
proceeds from fidc quota holders | 2,406,548,000 | 564.8 | 241,106,000 | 584.2 | 0 | 0 | 336,257,000 | 247,934,000 | 2,716.1 | 216,138,000 | 1,640,000,000 | ||||||||||||||||||||||||
payment to fidc quota holders | -33,303,000 | -1,032.5 | -69,999,000 | -317,504,000 | -312,500,000 | -332,500,000 | -1,250 | -312,500,000 | -312,500,000 | -312,500,000 | -312,500,000 | -2,767.6 | -414,252,000 | -733,300,000 | -810,000,000 | -810,000,000 | -2,059.5 | -413,167,000 | |||||||||||||||||
adjustments on net income: | |||||||||||||||||||||||||||||||||||
interest, monetary and exchange variations | -195.4 | -31,323,000 | -44,267,000 | -131,572,000 | -382.7 | -22,790,000 | -138,454,000 | -113,044,000 | -108,419,000 | -735.1 | -91,938,000 | -151,700,000 | -221,830,000 | -269,657,000 | -283.9 | -141,224,000 | |||||||||||||||||||
effect of applying hyperinflation | 3.7 | 1,252,000 | -14,000 | 1,209,000 | 3.9 | 1,376,000 | 951,000 | 403,000 | 1,122,000 | 2 | 767,000 | ||||||||||||||||||||||||
net cash from operating activity | 1,647.7 | 1,683.7 | 3,606.9 | 56.5 | |||||||||||||||||||||||||||||||
disposal of short and long-term investments - equity securities | 220.5 | 183.5 | 209.3 | ||||||||||||||||||||||||||||||||
acquisition of interest in associates | -37.8 | -46.9 | -12,025,000 | -13,321,000 | -14,485,000 | -7,066,000 | -41.5 | 0 | -2,896,000 | -2,886,000 | -35,677,000 | -44.4 | -953,000 | -35,998,000 | -12,896,000 | 5,423,000 | -16,789,000 | -5,337,000 | -4,419,000 | -6,483,000 | -550,000 | -4,549,000 | -3,084,000 | ||||||||||||
payment of leases | -72.8 | -30,419,000 | -18,915,000 | -21,840,000 | -99.8 | -19,678,000 | -34,728,000 | -19,339,000 | -26,084,000 | -83.6 | -20,786,000 | -17,624,000 | -13,130,000 | -32,070,000 | -41.4 | -13,279,000 | -13,561,000 | -8,254,000 | -6,279,000 | -38,023,000 | -18,721,000 | -7,937,000 | -5,446,000 | -5,919,000 | |||||||||||
payment for interest in associates and subsidiaries acquired in prior periods | |||||||||||||||||||||||||||||||||||
payment of principal portion of lease liabilities | |||||||||||||||||||||||||||||||||||
transaction with non-controlling interests | 230.5 | 0 | 0 | 0 | 230,500,000 | ||||||||||||||||||||||||||||||
cash proceeds from non-controlling interest | 0.9 | 0 | 0 | 0 | 893,000 | 230.9 | 398,000 | ||||||||||||||||||||||||||||
additional payment for interest in associates and subsidiaries | |||||||||||||||||||||||||||||||||||
payment for interest in associates and subsidiaries | |||||||||||||||||||||||||||||||||||
other liabilities | 1,234,000 | -42,277,000 | -4,239,000 | 46,755,000 | 31.8 | -27,855,000 | 46,287,000 | 24,604,000 | -11,246,000 | -3,434,000 | 16,723,000 | 2,453,000 | |||||||||||||||||||||||
disposal of long-term investments – equity securities | 218,105,000 | ||||||||||||||||||||||||||||||||||
acquisition of interest in associates and subsidiaries | -3,839,000 | ||||||||||||||||||||||||||||||||||
capital increase, net of transaction costs | 7,832.6 | -12,983,000 | 4,229,153,000 | ||||||||||||||||||||||||||||||||
benefit from contingencies | |||||||||||||||||||||||||||||||||||
net cash (used in) / provided by in operating activities | |||||||||||||||||||||||||||||||||||
disposal of short- and long-term investments – equity securities | 0 | 2,922,000 | 0 | 0 | |||||||||||||||||||||||||||||||
repurchase of shares | -988.8 | 0 | 0 | -756,744,000 | -232,080,000 | -76.4 | -91,000 | 0 | -28,763,000 | -47,507,000 | -90,000 | -142,440,000 | -79,210,000 | ||||||||||||||||||||||
working capital adjustments | |||||||||||||||||||||||||||||||||||
proceeds from short- and long-term investments | 1,920,757,000 | ||||||||||||||||||||||||||||||||||
cash and cash equivalents at beginning of the period | 0 | ||||||||||||||||||||||||||||||||||
cash and cash equivalents at end of the period | -2,830,765,000 | ||||||||||||||||||||||||||||||||||
share based payments expense | 31.5 | ||||||||||||||||||||||||||||||||||
trade accounts receivable and other assets | -1,362.4 | -335,921,000 | -517,067,000 | -216,006,000 | -293,362,000 | -284,982,000 | -199,361,000 | ||||||||||||||||||||||||||||
proceeds from (acquisition of) short term investments | -5,069.1 | ||||||||||||||||||||||||||||||||||
impairment of intangible assets | 4,764,000 | ||||||||||||||||||||||||||||||||||
other financial costs and foreign exchange | 55,097,000 | 1,604,000 | 110,744,000 | 55,045,000 | 28,418,000 | 28,938,000 | -1,657,000 | 126,756,000 | 23,770,000 | ||||||||||||||||||||||||||
amortization to fidc quota holders | -616,583,000 | -500,000,000 | |||||||||||||||||||||||||||||||||
cash proceeds from non-controlling interest and gain on dilution | 0 | 230,500,000 | |||||||||||||||||||||||||||||||||
fair value adjustment in financial instruments | 7,365,000 | -17,446,000 | |||||||||||||||||||||||||||||||||
proceeds from the disposal of assets held for sale | |||||||||||||||||||||||||||||||||||
deferred income tax expenses | 22,518,000 | 35,696,000 | -5,255,000 | -17,770,000 | 1,513,000 | ||||||||||||||||||||||||||||||
allowance for doubtful accounts | 6,615,000 | 15,700,000 | 4,517,000 | 14,271,000 | -1,416,000 | ||||||||||||||||||||||||||||||
onerous contract | -415,000 | 0 | |||||||||||||||||||||||||||||||||
proceeds from (acquisition of) subsidiary, net of cash acquired | |||||||||||||||||||||||||||||||||||
proceeds from fidc senior quota holders | 20,000,000 | 10,000,000 | 0 | ||||||||||||||||||||||||||||||||
trade and other accounts receivable | -33,251,000 | -6,842,000 | -36,855,000 | ||||||||||||||||||||||||||||||||
accounts payable to related parties | |||||||||||||||||||||||||||||||||||
trade and other accounts payable | -26,490,000 | 50,910,000 | |||||||||||||||||||||||||||||||||
fair value adjustment to derivatives | -609,000 | ||||||||||||||||||||||||||||||||||
payment of finance leases | -14,296,000 | -5,288,000 | |||||||||||||||||||||||||||||||||
other accounts receivable | |||||||||||||||||||||||||||||||||||
other accounts payable | |||||||||||||||||||||||||||||||||||
acquisition of (proceeds from) short-term investments | |||||||||||||||||||||||||||||||||||
capital increase |
