| Financial Instruments |
| 6.1 | Financial assets measured at fair value through profit
or loss (FVTPL) |
Breakdown of Financial Assets Measured at Fair Value Through Profit
or Loss (FVTPL)
| Schedule of financial assets |
|
|
| |
As of December 31, |
| |
2025 |
2024 |
| Derivatives |
250,582 |
407,994 |
| Premium bond |
- |
2,573 |
| Investments fund quotas¹ |
13,987 |
140,445 |
| Investment securities - Letters of Credits (LF) |
210,891 |
1,073 |
| Investment securities - Financial Treasury Bills (LFT) |
1,722,314 |
546,768 |
| Investment securities - National Treasury Bills (LTN) |
646,754 |
- |
|
Investment securities - National Treasury Notes (NTN)
|
139,335 |
- |
| Mexican government securities - CETES |
118,776 |
- |
| Repurchase Agreements - Financial Treasury Bills (LFT) |
- |
6,236 |
| Total |
3,102,639 |
1,105,089 |
| 1) | Refers substantially to amounts
invested in the investment fund, remunerated at the DI rate (the Brazilian interbank deposit rate), where the Group holds participation
units. The underlying assets of the fund comprise public and private securities and repo with high liquidity (Level 1). |
Fair Value of Financial Assets Measured at Fair Value Through
Profit or Loss (FVTPL)
| Schedule of fair value financial assets measured |
|
|
|
|
| |
December 31, 2025 |
| |
Fair Value |
| |
Level 1 |
Level 2 |
Level 3 |
Total |
| Derivatives |
- |
250,582 |
- |
250,582 |
| Investments fund quotas |
13,987 |
- |
- |
13,987 |
| Investment securities - Financial Bills (LF) |
210,891 |
- |
- |
210,891 |
| Investment securities - National Treasury Bills (LTN) |
646,754 |
- |
- |
646,754 |
| Investment securities - Financial Treasury Bills (LFT) |
1,722,314 |
- |
- |
1,722,314 |
| Investment securities - National Treasury Notes (NTN) |
139,335 |
- |
- |
139,335 |
| Mexican government securities - CETES |
118,776 |
- |
- |
118,776 |
| Total |
2,852,057 |
250,582 |
- |
3,102,639 |
| |
December 31, 2024 |
| |
Fair Value |
| |
Level 1 |
Level 2 |
Level 3 |
Total |
| Derivatives |
- |
407,994 |
- |
407,994 |
| Premium bond |
2,573 |
- |
- |
2,573 |
| Investments fund quotas |
140,445 |
- |
- |
140,445 |
| Investment securities - Financial Treasury Bills (LFT) |
546,768 |
- |
- |
546,768 |
| Investment securities - Letters of Credits (LF) |
1,073 |
- |
- |
1,073 |
| Repurchase Agreements - Financial Treasury Bills (LFT) |
6,236 |
- |
- |
6,236 |
| Total |
697,095 |
407,994 |
- |
1,105,089 |
Maturity of Financial Assets Measured at Fair Value Through
Profit or Loss (FVTPL)
| Schedule of maturity of financial assets |
|
|
|
|
|
| |
December 31, 2025 |
| |
Less than 12 months |
1 - 3 years |
3 - 5 years |
Over 5 years |
Total |
| Derivatives |
250,582 |
- |
- |
- |
250,582 |
| Investments fund quotas |
13,987 |
- |
- |
- |
13,987 |
| Investment securities - Financial Bills (LF) |
38,742 |
172,149 |
- |
- |
210,891 |
| Investment securities - National Treasury Bills (LTN) |
- |
- |
646,754 |
- |
646,754 |
| Investment securities - Financial Treasury Bills (LFT) |
- |
186,660 |
1,535,654 |
- |
1,722,314 |
| Investment securities - National Treasury Notes (NTN) |
- |
- |
- |
139,335 |
139,335 |
| Mexican government securities - CETES |
- |
118,776 |
- |
- |
118,776 |
| Total |
303,311 |
477,585 |
2,182,408 |
139,335 |
3,102,639 |
| |
December 31, 2024 |
| |
Less than 12 months |
1 - 3 years |
3 - 5 years |
Over 5 years |
Total |
| Derivatives |
407,994 |
- |
- |
- |
407,994 |
| Premium bond |
- |
1,207 |
1,366 |
- |
2,573 |
| Investments fund quotas |
140,445 |
- |
- |
- |
140,445 |
| Investment securities - Financial Treasury Bills (LFT) |
237,269 |
309,499 |
- |
- |
546,768 |
| Investment securities - Letters of Credits (LF) |
- |
1,073 |
- |
- |
1,073 |
| Repurchase Agreements - Financial Treasury Bills (LFT) |
6,236 |
- |
- |
- |
6,236 |
| Total |
791,944 |
311,779 |
1,366 |
- |
1,105,089 |
| 6.2 | Financial Assets Measured at Fair Value Through Other
Comprehensive Income (FVTOCI) |
Breakdown of Financial Assets Measured at Fair Value Through Other Comprehensive
Income (FVTOCI)
| Schedule of financial assets at fair value through other comprehensive income |
|
|
| |
As of December 31, |
| Brazilian depositary |
2025 |
2024 |
| Securities - Financial Treasury Bills (LFT) |
- |
14,394 |
| Total |
- |
14,394 |
Fair Value of Financial Assets Measured at Fair Value Through
Other Comprehensive Income (FVTOCI)
| Schedule of fair value of financial assets hierarchy |
|
|
|
|
| |
December 31, 2024 |
| |
Fair Value |
| |
Level 1 |
Level 2 |
Level 3 |
Total |
| Brazilian depositary |
|
|
|
|
| Securities - Financial Treasury Bills (LFT) |
14,394 |
- |
- |
14,394 |
| Total |
14,394 |
- |
- |
14,394 |
Maturity of Financial Assets Measured at Fair Value Through
Other Comprehensive Income (FVTOCI)
| Schedule of maturity of financial assets measured at fair value |
|
|
|
|
|
| |
December 31, 2024 |
| |
Less than 12 months |
1 - 3 years |
3 - 5 years |
Over 5 years |
Total |
| Brazilian depositary |
|
|
|
|
|
| Securities - Financial Treasury Bills (LFT) |
14,394 |
- |
- |
- |
14,394 |
| Total |
14,394 |
- |
- |
- |
14,394 |
| |
|
|
|
|
|
| 6.3 | Financial Assets Measured at Amortized Cost |
Breakdown of Financial Assets at Amortized Cost
| Schedule of breakdown of financial assets at amortized cost |
|
|
| |
As of December 31, |
| |
2025 |
2024 |
| Held to collect contractual cash flows |
|
|
| Personal credit |
6,073,632 |
4,664,939 |
| Payroll loans |
25,808,985 |
17,553,054 |
| Payroll credit cards |
2,375,184 |
1,983,957 |
| Credit card |
13,868 |
84,679 |
| Others |
93,449 |
76 |
| (-) Allowance for Expected Credit Loss |
(2,413,641) |
(1,623,379) |
| Subtotal |
31,951,477 |
22,663,326 |
| Premium paid on the acquisition of credit portfolios |
562,892 |
296,612 |
| (+/-) Adjustment of credit portfolios – hedge object |
(72,969) |
(359,688) |
| Subtotal |
32,441,400 |
22,600,250 |
| |
|
|
| Investment securities |
|
|
| Investment securities - National Treasury Notes (NTN) |
2,413 |
90,866 |
| Investment securities - Financial Treasury Bills (LFT) |
11,311 |
104,192 |
| Official Credit (ICO) – Spanish Government |
1,511,277 |
- |
| Subtotal |
1,525,001 |
195,058 |
| |
|
|
| Repurchase Agreements |
|
|
| Investment securities - National Treasury Bills (LTN) – Note 5 |
256,000 |
- |
| Investment securities - Financial Treasury Bills (LFT) – Note 5 |
269,986 |
1,174,990 |
| Subtotal |
525,986 |
1,174,990 |
| |
|
|
| Pledged of collateral |
|
|
| Government Bonds – KDB – Korea Development Bank |
289,509 |
533,966 |
| Investment securities - Financial Treasury Bills (LFT) |
42,818 |
- |
| Investment securities - National Treasury Notes (NTN) |
91,657 |
- |
| Subtotal |
423,984 |
533,966 |
| |
|
|
| Debentures |
5,681,078 |
1,392,720 |
| Subtotal |
5,681,078 |
1,392,720 |
| |
|
|
| Compulsory deposits with the Brazilian Central Bank |
660,772 |
- |
| Subtotal |
660,772 |
- |
| Total |
41,258,221 |
25,896,984 |
Fair Value of Financial Assets Measured at Amortized Cost
Set out below is a comparison, by class, of the carrying amounts and fair values of the Group’s financial instruments measured at
amortized cost, other than those with carrying amounts that are reasonable approximations of fair values:
| Schedule of fair value of financial assets carrying amounts |
|
|
|
|
|
|
|
|
| |
December 31, 2025 |
| |
Carrying Amount |
Fair Value |
| |
Level 1 |
Level 2 |
Level 3 |
Total |
Level 1 |
Level 2 |
Level 3 |
Total |
| |
|
|
|
|
|
|
|
|
| Investment securities |
|
|
|
|
|
|
|
|
| Investment securities - National Treasury Notes (NTN) |
2,413 |
- |
- |
2,413 |
2,344 |
- |
- |
2,344 |
| Investment securities – Financial Treasury Bills (LFT) |
11,311 |
- |
- |
11,311 |
11,335 |
- |
- |
11,335 |
| Official Credit (ICO) – Spanish Government |
1,511,277 |
- |
- |
1,511,277 |
1,511,277 |
- |
- |
1,511,277 |
| Subtotal |
1,525,001 |
- |
- |
1,525,001 |
1,524,956 |
- |
- |
1,524,956 |
| |
|
|
|
|
|
|
|
|
| Repurchase Agreements |
|
|
|
|
|
|
|
|
| Investment securities - National Treasury Bills (LTN) |
256,000 |
- |
- |
256,000 |
257,708 |
- |
- |
257,708 |
| Investment securities - Financial Treasury Bills (LFT) |
269,986 |
- |
- |
269,986 |
270,989 |
- |
- |
270,989 |
| Subtotal |
525,986 |
- |
- |
525,986 |
528,697 |
- |
- |
528,697 |
| |
|
|
|
|
|
|
|
|
| Pledged of collateral |
|
|
|
|
|
|
|
|
| Government Bonds – KDB – Korea Development Bank |
289,509 |
- |
- |
289,509 |
289,509 |
- |
- |
289,509 |
| Investment securities - Financial Treasury Bills (LFT) |
42,818 |
- |
- |
42,818 |
42,818 |
- |
- |
42,818 |
| Investment securities - National Treasury Notes (NTN) |
91,657 |
- |
- |
91,657 |
91,657 |
- |
- |
91,657 |
| Subtotal |
423,984 |
- |
- |
423,984 |
423,984 |
- |
- |
423,984 |
| |
|
|
|
|
|
|
|
|
| Debentures |
- |
- |
5,681,078 |
5,681,078 |
- |
- |
5,681,078 |
5,681,078 |
| Subtotal |
- |
- |
5,681,078 |
5,681,078 |
- |
- |
5,681,078 |
5,681,078 |
| |
|
|
|
|
|
|
|
|
| Compulsory deposits with the Brazilian Central Bank |
660,772 |
- |
- |
660,772 |
660,772 |
- |
- |
660,772 |
| Subtotal |
660,772 |
- |
- |
660,772 |
660,772 |
- |
- |
660,772 |
| Total |
3,135,743 |
- |
5,681,078 |
8,816,821 |
3,138,409 |
- |
5,681,078 |
8,819,487 |
| |
|
|
|
|
|
|
|
|
| |
December 31, 2024 |
| |
Carrying Amount |
Fair Value |
| |
Level 1 |
Level 2 |
Level 3 |
Total |
Level 1 |
Level 2 |
Level 3 |
Total |
| |
|
|
|
|
|
|
|
|
| Investment securities |
|
|
|
|
|
|
|
|
| Investment securities - National Treasury Notes (NTN) |
90,866 |
- |
- |
90,866 |
87,152 |
- |
- |
87,152 |
| Investment securities - Financial Treasury Bills (LFT) |
104,192 |
- |
- |
104,192 |
104,325 |
- |
- |
104,325 |
| Subtotal |
195,058 |
- |
- |
195,058 |
191,477 |
- |
- |
191,477 |
| |
|
|
|
|
|
|
|
|
| Repurchase Agreements |
|
|
|
|
|
|
|
|
| Financial Treasury Bills (LFT) |
1,174,990 |
- |
- |
1,174,990 |
- |
- |
1,179,337 |
1,179,337 |
| Subtotal |
1,174,990 |
- |
- |
1,174,990 |
- |
- |
1,179,337 |
1,179,337 |
| |
|
|
|
|
|
|
|
|
| Linked to the provision of collateral |
|
|
|
|
|
|
|
|
| Government Securities – Other Countries |
533,966 |
- |
- |
533,966 |
533,966 |
- |
- |
533,966 |
| Subtotal |
533,966 |
- |
- |
533,966 |
533,966 |
- |
- |
533,966 |
| |
|
|
|
|
|
|
|
|
| Debentures |
- |
- |
1,392,720 |
1,392,720 |
- |
- |
1,392,720 |
1,392,720 |
| Subtotal |
- |
- |
1,392,720 |
1,392,720 |
- |
- |
1,392,720 |
1,392,720 |
| Total |
1,904,014 |
- |
1,392,720 |
3,296,734 |
725,443 |
- |
2,572,057 |
3,297,500 |
Maturity of Financial Assets Measured at Amortized Cost
| Schedule of maturity of financial assets measured at amortized cost |
|
|
|
|
|
| |
December 31, 2025 |
| Product |
Less than 12 months |
1-3 years |
3-5 years |
Over 5 years |
Total |
| Personal credit |
3,200,346 |
2,568,374 |
198,904 |
106,008 |
6,073,632 |
| Payroll loans |
4,117,773 |
6,490,325 |
6,778,144 |
8,422,743 |
25,808,985 |
| Payroll credit card |
322,321 |
614,738 |
909,149 |
528,976 |
2,375,184 |
| Credit card |
13,788 |
37 |
32 |
11 |
13,868 |
| Investment securities - National Treasury Notes (NTN) |
94,070 |
- |
- |
- |
94,070 |
| Investment
securities - National Treasury Bills (LTN) |
256,000 |
- |
- |
- |
256,000 |
| Official Credit (ICO) – Spanish Government |
1,511,277 |
- |
- |
- |
1,511,277 |
| Government Bonds – KDB – Korea Development Bank |
289,509 |
- |
- |
- |
289,509 |
| Investment securities - Financial Treasury Bills (LFT) |
324,115 |
- |
- |
- |
324,115 |
| Debentures |
189,752 |
- |
3,361,772 |
2,129,554 |
5,681,078 |
| Compulsory deposits with the Brazilian Central Bank |
660,772 |
- |
- |
- |
660,772 |
| Others |
93,442 |
7 |
- |
- |
93,449 |
| Total |
11,073,165 |
9,673,481 |
11,248,001 |
11,187,292 |
43,181,939 |
| |
|
|
|
|
|
| |
December 31, 2024 |
| Product |
Less than 12 months |
1-3 years |
3-5 years |
Over 5 years |
Total |
| Personal credit |
3,003,973 |
1,547,700 |
82,233 |
31,033 |
4,664,939 |
| Payroll loans |
2,687,533 |
4,792,620 |
5,220,255 |
4,852,646 |
17,553,054 |
| Payroll credit card |
286,487 |
387,954 |
685,440 |
624,076 |
1,983,957 |
| Credit card |
84,606 |
22 |
30 |
21 |
84,679 |
| Investment securities - National Treasury Notes (NTN) |
- |
90,866 |
- |
- |
90,866 |
| Investment securities - Financial Treasury Bills (LFT) |
56,952 |
47,240 |
- |
- |
104,192 |
| Government Securities – Other Countries |
266,396 |
267,570 |
- |
- |
533,966 |
| Repurchase Agreements - Financial Treasury Bills (LFT) |
- |
- |
1,174,990 |
- |
1,174,990 |
| Debentures |
1,392,720 |
- |
- |
- |
1,392,720 |
| Others |
76 |
- |
- |
- |
76 |
| Total |
7,778,743 |
7,133,972 |
7,162,948 |
5,507,776 |
27,583,439 |
Concentration of Financial Assets Measured at Amortized Cost
| Schedule of concentration of financial assets measured at amortized cost |
|
|
|
|
| |
December 31, 2025 |
| Product |
Stage 1 |
Stage 2 |
Stage 3 |
Total |
| Exposure of credit operations with credit granting characteristics |
31,663,353 |
1,287,563 |
1,414,204 |
34,365,120 |
| (-) Allowance for expected credit loss |
(650,597) |
(552,889) |
(1,210,155) |
(2,413,641) |
| Credit limits granted and not used¹ |
(3,067) |
(1,086) |
(96) |
(4,249) |
| Total |
31,009,689 |
733,588 |
203,953 |
31,947,230 |
¹ Refers to credit limits granted and not used under 'Other
liabilities - expected credit losses, note 13.
| |
|
|
|
|
| |
December 31, 2024 |
| Product |
Stage 1 |
Stage 2 |
Stage 3 |
Total |
| Exposure of credit operations with credit granting characteristics |
22,709,067 |
713,007 |
864,631 |
24,286,705 |
| (-) Allowance for expected credit loss |
(582,340) |
(269,572) |
(771,467) |
(1,623,379) |
| Credit limits granted and not used¹ |
(3,475) |
(981) |
(291) |
(4,747) |
| Total |
22,123,252 |
442,454 |
92,873 |
22,658,579 |
¹ Refers to credit limits granted and not used under 'Other
liabilities - expected credit losses, note 13.
| 6.4 | Allowance for Expected Credit Losses expense in the
income statement |
Impairment losses on the Group’s
loan portfolio are recognized in the income statement under “Allowance for Expected Credit Losses”. The following tables
present the breakdown of expected losses by stage and product, as well as the changes in the allowance for the years ended December 31,
2025, 2024 and 2023.
| (a) | Expected credit losses impact |
| Schedule of expected losses |
|
|
|
| |
2025 |
2024 |
2023 |
| Expected credit losses |
|
|
|
| Change in the provision for expected credit losses |
789,764 |
332,433 |
281,413 |
| Recoveries |
(136,527) |
(101,600) |
(56,395) |
| Write-offs |
1,047,255 |
902,878 |
563,036 |
| Total Income statement charge for the period |
1,700,492 |
1,133,711 |
788,054 |
| (b) | Breakdown of provision for expected credit losses by
classification of financial assets |
| Schedule of provision for expected credit losses |
|
|
|
|
| |
December 31, 2025 |
| Product |
Stage 1 |
Stage 2 |
Stage 3 |
Total |
| Personal credit loans |
191,616 |
290,052 |
522,897 |
1,004,565 |
| Payroll loans |
401,157 |
236,888 |
627,993 |
1,266,038 |
| Payroll credit card loans |
52,687 |
19,914 |
54,186 |
126,787 |
| Credit card loans |
5,137 |
6,035 |
5,079 |
16,251 |
| Subtotal |
650,597 |
552,889 |
1,210,155 |
2,413,641 |
| Credit limits granted and not used 1 |
3,067 |
1,086 |
96 |
4,249 |
| Total |
653,664 |
553,975 |
1,210,251 |
2,417,890 |
¹ Refers to credit limits granted and not used under 'Other
liabilities - expected credit losses, note 13.
| |
|
|
|
|
| |
December 31, 2024 |
| Product |
Stage 1 |
Stage 2 |
Stage 3 |
Total |
| Personal credit loans |
220,057 |
143,334 |
443,399 |
806,790 |
| Payroll loans |
311,714 |
107,426 |
278,847 |
697,987 |
| Payroll credit card loans |
41,730 |
11,407 |
37,832 |
90,969 |
| Credit card loans |
8,834 |
7,401 |
11,326 |
27,561 |
| Others |
5 |
4 |
63 |
72 |
| Subtotal |
582,340 |
269,572 |
771,467 |
1,623,379 |
| Credit limits granted and not used 1 |
3,475 |
981 |
291 |
4,747 |
| Total |
585,815 |
270,553 |
771,758 |
1,628,126 |
¹ Refers to credit limits
granted and not used under 'Other liabilities - expected credit losses, note 13.
| |
|
|
|
|
| |
December 31, 2023 |
| Product |
Stage 1 |
Stage 2 |
Stage 3 |
Total |
| Personal credit loans |
184,823 |
127,543 |
347,788 |
660,154 |
| Payroll loans |
187,342 |
47,265 |
300,575 |
535,182 |
| Payroll credit card loans |
26,161 |
5,251 |
27,115 |
58,527 |
| Credit card loans |
7,778 |
8,917 |
16,401 |
33,096 |
| Others |
1,288 |
251 |
759 |
2,298 |
| Subtotal |
407,392 |
189,227 |
692,638 |
1,289,257 |
| Credit limits granted and not used 1 |
3,977 |
1,245 |
1,214 |
6,436 |
| Total |
411,369 |
190,472 |
693,852 |
1,295,693 |
¹ Refers to credit limits granted and not used under 'Other
liabilities - expected credit losses, note 13.
| (c) | Changes in the balances of provisions for expected credit
losses of financial assets measured at amortized cost |
| Schedule of changes in balances of provision for credit losses |
|
|
|
|
| |
December 31, 2025 |
| |
Stage 1 |
Stage 2 |
Stage 3 |
Total |
| Balance at December 31, 2024 |
585,815 |
270,553 |
771,758 |
1,628,126 |
| Changes in stages: |
|
|
|
|
| Stage 1 to Stage 2 |
(11,370) |
11,370 |
- |
- |
| Stage 1 to Stage 3 |
(23,429) |
- |
23,429 |
- |
| Stage 2 to Stage 3 |
- |
(17,069) |
17,069 |
- |
| Stage 2 to Stage 1 |
30,072 |
(30,072) |
- |
- |
| Stage 3 to Stage 2 |
- |
2,745 |
(2,745) |
- |
| Stage 3 to Stage 1 |
9,384 |
- |
(9,384) |
- |
| Changes in PDs, LGDs, EADs 1 |
63,192 |
316,448 |
1,320,852 |
1,700,492 |
| Decrease due to write-offs |
- |
- |
(1,047,255) |
(1,047,255) |
| Increase due to recoveries |
- |
- |
136,527 |
136,527 |
| Net write-off 2 |
- |
- |
(910,728) |
(910,728) |
| Balance of the year |
653,664 |
553,975 |
1,210,251 |
2,417,890 |
1 Changes in PDs, LGDs and EADs are recognized in profit
or loss for the period and reconcile with the expected credit losses recognized in the income statement.
2 Net write-off represents the net amount of “Write-offs”
and “Recoveries” presented in Table 6.4(a).
| |
|
|
|
|
| |
December 31, 2024 |
| |
Stage 1 |
Stage 2 |
Stage 3 |
Total |
| Balance at December 31, 2023 |
411,369 |
190,472 |
693,852 |
1,295,693 |
| Changes in stages: |
|
|
|
|
| Stage 1 to Stage 2 |
(7,115) |
7,115 |
- |
- |
| Stage 1 to Stage 3 |
(24,415) |
- |
24,415 |
- |
| Stage 2 to Stage 3 |
- |
(24,803) |
24,803 |
- |
| Stage 2 to Stage 1 |
5,751 |
(5,751) |
- |
- |
| Stage 3 to Stage 2 |
- |
1,768 |
(1,768) |
- |
| Stage 3 to Stage 1 |
3,515 |
- |
(3,515) |
- |
| Changes in PDs, LGDs, EADs 1 |
196,710 |
101,752 |
835,249 |
1,133,711 |
| Decrease due to write-offs |
- |
- |
(902,878) |
(902,878) |
| Increase due to recoveries |
- |
- |
101,600 |
101,600 |
| Net write-off 2 |
- |
- |
(801,278) |
(801,278) |
| Balance of the year |
585,815 |
270,553 |
771,758 |
1,628,126 |
1 Changes in PDs, LGDs and EADs are recognized in profit
or loss for the period and reconcile with the expected credit losses recognized in the income statement.
2 Net write-off” represents the net amount of “Write-offs”
and “Recoveries”.
| |
|
|
|
|
| |
December 31, 2023 |
| |
Stage 1 |
Stage 2 |
Stage 3 |
Total |
| Balance at December 31, 2022 |
301,970 |
132,316 |
579,994 |
1,014,280 |
| Changes in stages: |
|
|
|
|
| Stage 1 to Stage 2 |
(4,674) |
4,674 |
- |
- |
| Stage 1 to Stage 3 |
(23,567) |
- |
23,567 |
- |
| Stage 2 to Stage 3 |
- |
(34,095) |
34,095 |
- |
| Stage 2 to Stage 1 |
3,528 |
(3,528) |
- |
- |
| Stage 3 to Stage 2 |
- |
3,600 |
(3,600) |
- |
| Stage 3 to Stage 1 |
1,197 |
- |
(1,197) |
- |
| Changes in PDs, LGDs, EADs 1 |
132,915 |
87,505 |
567,634 |
788,054 |
| Decrease due to write-offs |
- |
- |
(563,036) |
(563,036) |
| Increase due to recoveries |
- |
- |
56,395 |
56,395 |
| Net write-off 2 |
- |
- |
(506,641) |
(506,641) |
| Balance of the year |
411,369 |
190,472 |
693,852 |
1,295,693 |
1 Changes in PDs, LGDs and EADs are recognized in profit
or loss for the period and reconcile with the expected credit losses recognized in the income statement.
2 Net write-off” represents the net amount of “Write-offs”
and “Recoveries”.
Credit Assignments
In the year ended December 31, 2024, the
Group carried out credit assignment transactions classified as with substantial retention of risks and rewards, involving defaulted receivables
totaling R$15,465 and loans previously written off as losses in the amount of R$118,758 assigned to the unrelated party B. Hoepers Companhia
Securitizadora de Créditos.
In the years ended December 31, 2025 and
2023, the Group did not carry out any credit assignment transactions without recourse.
Credit Assignments – with
substantial retention of risks and benefits.
Credit assignment transactions are classified
as involving substantial retention of risks and rewards when the assigning institution retains a co-obligation or acquires subordinated
quotas of the securitization funds. The transferred assets primarily comprise payroll-deducted loan receivables originated by the Bank,
with fixed contractual cash flows and defined maturities. In such cases, the assigned receivables remain recorded as assets of the assigning
institution, and the funds received are recognized as assets with a corresponding liability, depending on the nature of the obligation
assumed.
The Bank retains exposure to substantially
all risks and rewards associated with the transferred receivables, including credit risk (borrower default), prepayment risk and variability
in contractual cash flows, either through contractual co-obligation arrangements or through the holding of subordinated interests that
absorb first losses. Income and expenses related to the assigned receivables are recognized in profit or loss over the remaining term
of the operations.
The associated liabilities represent the
contractual obligation to repay the funding received in connection with the credit assignment transactions and are economically linked
to the cash flows generated by the transferred receivables. The transferred receivables are contractually pledged as collateral for the
associated liabilities and are subject to restrictions on their use, such that they are not available for unrestricted sale or re-pledging
by the Bank.
For the years ended December 31, 2025,
2024 and 2023, the Bank conducted payroll loan credit assignment operations with substantial retention of risks and benefits to (i) Vert-9
Companhia Securitizadora de Créditos Financeiros, Vert-5 Companhia Securitizadora de Créditos Financeiros, Opea –
Companhia Securitizadora de Créditos Financeiros Agibank (each, an unrelated party) and Fundo de Investimento em Direitos Creditórios
Agibank I – Responsabilidade Limitada (an entity controlled and consolidated by the Group). As the Bank continues to recognize all
of the transferred receivables, the amounts presented below correspond to the carrying amounts of the transferred assets and the associated
liabilities recognized in the statement of financial position as of December 31, 2025, 2024 and 2023.
| Schedule of statement of financial position |
|
|
| |
As of December 31, 2025 |
| Operations |
Assets assigned |
Liabilities assumed
(note 14) |
| Obligations related to assignment – Vert and Opea |
8,365,977 |
8,383,515 |
| Obligations related to assignment – FIDC |
2,395,947 |
2,013,772 |
| Total |
10,761,924 |
10,397,287 |
| |
As of December 31, 2024 |
| Operations |
Assets assigned |
Liabilities assumed
(note 14) |
| Obligations related to assignment – Vert |
3,965,055 |
4,459,629 |
| Total |
3,965,055 |
4,459,629 |
The counterparties to the associated
liabilities do not have recourse exclusively to the transferred assets. The Bank continues to fully recognize all the transferred receivables.
| (e) | Contracts as Collateral |
As of December 31, 2025,2024 and 2023,
credit operations were secured by Time Deposits with Special Guarantee (DPGEII) with the Credit Guarantee Fund (FGC) (Note 6.5). As of
December 31, 2025, the amount was R$3,693,820 (R$3,080,517
as of December 31, 2024).
| 6.5 | Financial Liabilities Measured at Amortized Cost |
The balances of time deposits are primarily
composed of Certificates of Bank Deposit (CDB), Time Deposits with Special Guarantee from the FGC (DPGEII), and Interbank Deposit Certificates
(CDI), indexed to both fixed and floating interest rates.
Investment securities comprise funds received
from the issuance of mortgage, real estate, and credit backed debt instruments, indexed to fixed and floating interest rates.
Funds from acceptances and issuance of
securities comprise Letters of Credit (LF), Subordinated Letters of Credit (LFS) and Public Letters of Credit (LFP) issued by the Bank.
These are funding instruments and do not represent standby or documentary letters of credit as used in international banking practice.
Upon issuance, the Bank receives cash from investors and becomes contractually obligated to repay principal and interest at maturity.
Accordingly, the Bank recognizes a financial liability for the amount of proceeds received, which is subsequently measured at amortized
cost using the effective interest method, in accordance with IFRS 9.
No fees or revenue are generated from
the issuance of these instruments. The only income or expense associated with these liabilities corresponds to the interest expense recognized
through the effective interest rate method. The Bank’s accounting policy for interest income and interest expense is disclosed in
Note 3.1(b) – Financial instruments.
Fixed interest rates range from 6.71% to 16.50%
per year, and floating interest rates range from (i) 99.65% to 132% of the CDI, (ii) IPCA + 0.75% to 9.60% per year, and (iii) CDI + 0.05%
to 2.95% per year. The debt instruments eligible for capital refer to the Subordinated Letters of Credit (LFS) with a return of CDI +
2.85% to 4% and fixed rates ranging from 10.50% to 17.57% per year.
Breakdown of Financial Liabilities at Amortized
Cost
| Schedule of financial liabilities at amortized cost |
|
|
| |
As of December 31, |
| |
2025 |
2024 |
| Demand customer deposits |
345,801 |
320,209 |
| Time customer deposits |
20,504,881 |
16,256,733 |
| Loans and borrowing |
667,089 |
480,103 |
| Funds from acceptances and issuance of securities(1) |
6,170,529 |
3,255,985 |
| Debt issued and other borrowed funds |
759,339 |
522,282 |
| Investment securities |
- |
6,221 |
| Debentures (from Repurchase Agreements) |
3,251,446 |
- |
| Total |
31,699,085 |
20,841,533 |
| (1) | The item "Funds from acceptances
and issuance of securities" refers to obligations arising from the issuance of Letters of Credit (Letras Financeiras), which are
long-term fixed-income securities widely used for funding by Brazilian financial institutions. |
Maturity of Financial Liabilities at Amortized
Cost
| Schedule of maturity of financial liabilities |
|
|
|
|
|
| |
December 31, 2025 |
| |
Less than 12 months |
1-3years |
3-5years |
Over 5years |
Total |
| Demand customer deposits |
345,801 |
- |
- |
- |
345,801 |
| Time customer deposits |
8,923,141 |
10,556,122 |
1,025,618 |
- |
20,504,881 |
| Loans and borrowing |
211,902 |
227,875 |
227,312 |
- |
667,089 |
| Funds from acceptances and issuance of securities |
1,879,355 |
3,954,991 |
336,183 |
- |
6,170,529 |
| Debt issued and other borrowed funds |
35,200 |
28,680 |
591,087 |
104,372 |
759,339 |
| Debentures (from Repurchase Agreements) |
- |
832,392 |
2,419,054 |
- |
3,251,446 |
| Total |
11,395,399 |
15,600,060 |
4,599,254 |
104,372 |
31,699,085 |
| |
|
|
|
|
|
| |
|
|
|
|
|
| |
December 31, 2024 |
| |
Less than 12 months |
1-3years |
3-5years |
Over 5years |
Total |
| Demand customer deposits |
320,209 |
- |
- |
- |
320,209 |
| Time customer deposits |
6,274,830 |
9,590,159 |
391,744 |
- |
16,256,733 |
| Loans and borrowing |
243,151 |
- |
236,952 |
- |
480,103 |
| Funds from acceptances and issuance of securities |
720,765 |
2,425,848 |
109,372 |
- |
3,255,985 |
| Debt issued and other borrowed funds |
55,641 |
55,992 |
307,293 |
103,356 |
522,282 |
| Investment securities |
6,221 |
- |
- |
- |
6,221 |
| Total |
7,620,817 |
12,071,999 |
1,045,361 |
103,356 |
20,841,533 |
| |
|
|
|
|
|
| 6.6 | Derivative Financial Instruments – Hedge |
Values grouped
by asset, maturity ranges, reference value (notional), curve value, market value, adjustment and fair value
As
of December 31, 2024 and December 31, 2025, the Bank maintained hedging structures classified as cash flow hedges, for which
the hedged items consisted of post-fixed (variable-rate)
funding transactions, mainly indexed to the CDI rate, as well as funding indexed to IPCA, with the hedging instruments comprising DI futures
contracts traded on B3 S.A. – Brasil, Bolsa, Balcão and swap contracts. These hedging relationships
are designated in accordance with the requirements of IFRS 9 and disclosed pursuant to IFRS 7. In general, the Bank designates
as the hedged item a specific risk component (interest rate, inflation, or foreign exchange risk) rather than all risks associated with
the instrument in its entirety.
Any
gain or loss on the hedging instrument related to the effective portion of a cash flow hedge is recognized in equity, within other comprehensive
income (OCI), net of tax effects. Consequently, mark-to-market
adjustments of hedging instruments, previously recognized in profit or loss before hedge designation, are accumulated in equity and reclassified
to profit or loss in the same period and under the same line item in which the hedged item affects earnings. The ineffective portion of
the hedge is recognized immediately in profit or loss.
For fair value hedges, the carrying amount
of the hedged item is adjusted for changes in fair value attributable to the hedged risk. Both the hedged items and the derivative instruments
are measured at fair value, and changes in fair value of each are recognized in profit or loss. Hedge ineffectiveness represents the difference
between changes in the fair value of the hedging instrument and those of the hedged item attributable to the hedged risk, and is recognized
in profit or loss.
The Bank maintains cash flow and fair
value hedge relationships structured to manage exposure to interest rate, inflation, and foreign exchange risks arising from its funding
operations and credit portfolio. Hedge effectiveness monitoring, which measures the extent to which derivative financial instruments offset
market fluctuations affecting the hedged items, is performed monthly. Effectiveness is assessed considering the existence of an economic
relationship between the hedged item and the hedging instrument, the alignment of the hedge ratio, and the expectation that any ineffectiveness
will not be significant. The indicative range of effectiveness considered is between 80% and 125%.
The economic relationship between the
hedged item and the hedging instrument is established by matching their key contractual terms, including reference index (CDI, IPCA,
or foreign exchange), currency, maturity, and calculation bases. The hedge ratio is defined to align notional amounts and cash flows,
minimizing potential sources of ineffectiveness such as residual mismatches in maturity, indexation bases, reset dates, or prepayment
behavior.
The tables presented in this note disclose
the notional amounts (“Reference Value”), curve values (“Accrual Value”), mark-to-market adjustments,
and fair values of the hedging instruments and corresponding hedged items, grouped by risk type and hedge category.
Cash Flow Hedge
- Inflation (IPCA)
| Schedule of cash flow hedge |
|
|
|
|
|
|
|
| Inflation (IPCA) |
December 31, 2025 |
| |
Reference Value |
|
Curve Value(u) |
|
Market Value Adjustment |
|
Fair Value |
| Hedge Item |
|
|
|
|
|
|
|
| Variable rate CDBs - IPCA |
488 |
|
544 |
|
(2) |
|
542 |
| Hedge Instrument |
|
|
|
|
|
|
|
| Swap (b) (assets) (c) |
488 |
|
(19) |
|
(1) |
|
(19) |
| (b) | Swap contracts traded in the over-the-counter market, registered
on B3, with the longest maturity in February 2026. |
| (c) | The amounts related to the differential to be received or
paid are recognized in asset or liability accounts, respectively. The fair value of these swaps is recognized within derivative financial
instruments (assets or liabilities), and the effective portion of the cash flow hedge is recorded in other comprehensive income. |
| (u) | The curve value corresponds to the present value of contractual cash
flows discounted using the applicable market yield curves at the reporting date and does not represent the carrying amount under IFRS. |
Fair Value Hedge
- Fixed Interest Rate Risk
| Schedule of fair value hedge |
|
|
|
|
|
|
|
| Fixed Rate vs DI |
December 31, 2025 |
| |
Reference Value |
|
Curve Value (u) |
|
Market Value Adjustment |
|
Fair Value |
| Hedge Item |
|
|
|
|
|
|
|
| Payroll loan installments (d) |
15,206,925 |
|
16,823,165 |
|
(86,302) |
|
16,736,862 |
| Hedge Instrument |
|
|
|
|
|
|
|
| Swap (e) (liabilities) (f) |
15,206,925 |
|
16,823,165 |
|
(86,302) |
|
16,736,862 |
| (d) | The hedge relationships are
formalized in a memorandum, which includes portions of payroll loan contracts maturing within the specified range, with values close to
the notional of each maturity of the derivative. |
| (e) | Swap contracts traded in the
over-the-counter market, registered on B3, with the longest maturity in October, 2030. |
| (f) | The amounts related to the differential
to be received or paid are recognized in an asset or liability account, respectively. The net fair value of the swaps is R$368,265 to
be received. The fair value adjustments on the hedged items and on the hedging instruments are recognized in profit or loss, within “Result
of derivative financial instruments” or within the same line item as the hedged item, in accordance with the fair value hedge accounting
requirements of IFRS 9. |
| (u) | The curve value corresponds to the present value of contractual cash
flows discounted using the applicable market yield curves at the reporting date and does not represent the carrying amount under IFRS. |
| Schedule of fixed rate |
|
|
|
|
|
|
|
| Fixed Rate vs IPCA |
December 31, 2025 |
| |
Reference Value |
|
Curve Value(u) |
|
Market Value Adjustment |
|
Fair Value |
| Hedge Item |
|
|
|
|
|
|
|
| Payroll loan installments (d) |
1,434,166 |
|
1,534,071 |
|
16,766 |
|
1,550,837 |
| Hedge Instrument |
|
|
|
|
|
|
|
| Swap (g) (liabilities) (h) |
1,434,166 |
|
1,534,071 |
|
16,766 |
|
1,550,837 |
| (d) | The hedge relationships are
formalized in a memorandum, which includes portions of payroll loan contracts maturing within the specified range, with values close to
the notional of each maturity of the derivative. |
| (g) | Swap contracts traded in the
over-the-counter market, registered on B3, with the longest maturity in December 2026. |
| (h) | The amounts related to the differential
to be received or paid are recognized in an asset or liability account. Changes in the fair value of these swaps, as well as the corresponding
fair value adjustments on the hedged items, are recognized in profit or loss. The net fair value of the swaps is R$ 33,284 payable. |
| (u) | The curve value corresponds to the present value of contractual
cash flows discounted using the applicable market yield curves at the reporting date and does not represent the carrying amount under
IFRS. |
| Fair Value Hedge - Currency |
December 31, 2025 |
| |
Reference Value |
|
Curve Value(u) |
|
Market Value Adjustment |
|
Fair Value |
| Hedge Item |
|
|
|
|
|
|
|
| Foreign borrowing (USD) (i) |
214,205 |
|
211,902 |
|
(563) |
|
211,339 |
| Hedge Instrument |
|
|
|
|
|
|
|
| Swap (j) (liabilities) (k) |
214,205 |
|
211,902 |
|
(563) |
|
211,339 |
| (i) | The hedge relationship is formalized
in a memorandum, which includes foreign borrowing in USD. |
| (j) | Swap contract traded in the
over-the-counter market, registered on B3, with maturity in March 2026. |
| (k) | The amounts related to the differential
to be received or paid are recognized in an asset or liability account, respectively. The hedge is designated to protect the exposure
to changes in fair value arising from foreign exchange and interest rate risk on the foreign currency borrowing. The net fair value of
the swaps is R$ 8,570 payable. |
| (u) | The curve value corresponds to the present value of contractual
cash flows discounted using the applicable market yield curves at the reporting date and does not represent the carrying amount under
IFRS. |
| Market Risk Hedge – IPCA × DI |
December 31, 2025 |
| |
Reference Value |
|
Curve Value(u) |
|
Market Value Adjustment |
|
Fair Value |
| Hedge Item |
|
|
|
|
|
|
|
| Variable rate CDBs – IPCA |
2,466,353 |
|
2,607,784 |
|
(11,099) |
|
2,596,685 |
| Hedge Instrument |
|
|
|
|
|
|
|
| Swap (l) (assets) (m) |
2,461,313 |
|
2,602,421 |
|
(12,155) |
|
2,590,267 |
| (l) | Swap contract traded in the
over-the-counter market, registered on B3, with maturity in May 2028. |
| (m) | Amounts related to the differential
to be received or paid are recognized in asset or liability accounts, respectively. The net fair value of the swaps is R$ 61,627 payable. |
| (u) | The curve value corresponds to the present value of contractual
cash flows discounted using the applicable market yield curves at the reporting date and does not represent the carrying amount under
IFRS. |
| Market Risk Hedge – Pre × DI |
December 31, 2025 |
| |
Reference Value |
|
Curve Value(u) |
|
Market Value Adjustment |
|
Fair Value |
| Hedge Item |
|
|
|
|
|
|
|
| Fixed-rate CDBs |
1,714,839 |
|
1,843,760 |
|
8,784 |
|
1,852,544 |
| Hedge Instrument |
|
|
|
|
|
|
|
| Swap (n) (assets) (o) |
1,714,839 |
|
1,883,514 |
|
8,903 |
|
1,892,417 |
| |
|
|
|
|
|
|
|
| (n) | Swap contract traded in the
over-the-counter market, registered on B3, with maturity in January 2028. |
| (o) | Amounts related to the differential
to be received or paid are recognized in asset or liability accounts, respectively. The net fair value of the swaps is R$ 3,261 receivable. |
| (u) | The curve value corresponds to the present value of contractual cash
flows discounted using the applicable market yield curves at the reporting date and does not represent the carrying amount under IFRS. |
| Market Risk Hedge – Pre × DI |
December 31, 2025 |
| |
Reference Value |
|
Reference Value (R$) |
|
Present Value (R$) |
| Hedge Item |
|
|
|
|
|
| Investment (CETES) |
383,496 |
|
111,022 |
|
118,168 |
| Hedge Instrument |
|
|
|
|
|
| NDF (p) (liabilities) (q) |
396,086 |
|
116,065 |
|
114,101 |
| (p) | NDF contract traded in the over-the-counter
market, registered on B3, with maturity in February 2026. |
| (q) | Amounts related to the differential
to be received or paid are recognized in asset or liability accounts, respectively. The net fair value of the NDF is R$ 5,566 receivable. |
| Market Risk Hedge – DI × Pre |
December 31, 2025 |
| |
Reference Value |
|
Curve Value(u) |
|
Market Value Adjustment |
|
Fair Value |
| Hedge Item |
|
|
|
|
|
|
|
| Investment (ICO) |
1,000,000 |
|
1,067,661 |
|
(112) |
|
1,067,549 |
| Hedge Instrument |
|
|
|
|
|
|
|
| Swap (r) (liabilities) (s) |
1,001,068 |
|
1,067,732 |
|
(53) |
|
1,067,679 |
| |
|
|
|
|
|
|
|
| (r) | Swap contract traded in the
over-the-counter market, registered on B3, with maturity in June 2026. |
| (s) | Amounts related to the differential
to be received or paid are recognized in asset or liability accounts, respectively. The net fair value of the swaps is R$ 78 payable. |
| (u) | The curve value corresponds to the present value of contractual cash
flows discounted using the applicable market yield curves at the reporting date and does not represent the carrying amount under IFRS. |
| Market Risk Hedge – DI Futures × Pre (Purchase) |
December 31, 2025 |
| |
Reference Value |
|
Curve Value(u) |
|
Market Value Adjustment |
|
Fair Value |
| Hedge Item |
|
|
|
|
|
|
|
| Payroll loan installments (c) |
4,818,641 |
|
4,900,444 |
|
(3,433) |
|
4,897,011 |
| Hedge Instrument |
|
|
|
|
|
|
|
| DI Futures (d) (s) |
4,818,641 |
|
4,900,444 |
|
(3,367) |
|
4,897,077 |
| (c) | The hedge relationships are
formalized in memoranda that include portions of payroll loan contracts maturing within the specified ranges or considering their duration,
with values close to the notional amount for each maturity of the derivative. |
| (d) | DI Futures contracts traded
in the over-the-counter market, registered on B3, with maturity in January 2031. |
| (s) | Amounts related to the differential
to be received or paid are recognized in asset or liability accounts, respectively. The net fair value of the DI Futures is R$ 6,988 receivable. |
| (u) | The curve value corresponds to the present value of contractual cash
flows discounted using the applicable market yield curves at the reporting date and does not represent the carrying amount under IFRS. |
| Market Risk Hedge – Pre × DI Futures (Sale) |
December 31, 2025 |
| |
Reference Value |
|
Curve Value(u) |
|
Market Value Adjustment |
|
Fair Value |
| Hedge Item |
|
|
|
|
|
|
|
| Fixed-rate CDBs |
451,132 |
|
457,136 |
|
398 |
|
457,534 |
| Hedge Instrument |
|
|
|
|
|
|
|
| DI Futures (d) (s) |
451,070 |
|
457,073 |
|
416 |
|
457,489 |
| |
|
|
|
|
|
|
|
| (d) | DI Futures contracts
traded in the over-the-counter market, registered on B3, with maturity in July 2027. |
| (s) | Amounts related to the differential
to be received or paid are recognized in asset or liability accounts, respectively. The net fair value of the DI Futures is R$ 51 payable. |
| (u) | The curve value corresponds to the present value of contractual cash
flows discounted using the applicable market yield curves at the reporting date and does not represent the carrying amount under IFRS. |
Cash Flow Hedge
- Interest Rate Risk
| Schedule of cash flow hedge interest rate risk |
|
|
|
|
|
|
|
| Interest Rate |
December 31, 2024 |
| |
Reference Value |
|
Curve Value(u) |
|
Market Value Adjustment |
|
Fair Value |
| Hedge Item |
|
|
|
|
|
|
|
| Variable rate CDBs / CDI |
108,219 |
|
(2,443) |
|
14,587 |
|
12,144 |
| Hedge Instrument |
|
|
|
|
|
|
|
| DI Future Contracts (a) |
107,985 |
|
(2,728) |
|
14,587 |
|
11,859 |
| |
|
|
|
|
|
|
|
| Hedge Item |
|
|
|
|
|
|
|
| Debentures |
728,942 |
|
(14,478) |
|
35,028 |
|
20,550 |
| Hedge Instrument |
|
|
|
|
|
|
|
| DI Future Contracts (a) |
728,877 |
|
(14,559) |
|
35,028 |
|
20,469 |
| (a) | DI Futures
contracts traded on B3 with the longest maturity in January 2030 |
| (u) | The curve
value corresponds to the present value of contractual cash flows discounted using the applicable market yield curves at the reporting
date and does not represent the carrying amount under IFRS. |
Cash Flow Hedge
- Inflation (IPCA)
| Schedule of cash flow hedge inflation |
|
|
|
|
|
|
|
| Inflation (IPCA) |
December 31, 2024 |
| |
Reference Value |
|
Curve Value(u) |
|
Market Value Adjustment |
|
Fair Value |
| Hedge Item |
|
|
|
|
|
|
|
| Variable rate CDBs - IPCA |
2,383,593 |
|
2,737,950 |
|
(38,387) |
|
2,699,563 |
| Hedge Instrument |
|
|
|
|
|
|
|
| Swap (b) (assets) (c) |
2,383,211 |
|
2,737,119 |
|
(38,196) |
|
2,698,923 |
| (b) | Swap contracts traded in the over-the-counter market, registered
on B3, with the longest maturity in August 2028. |
| (c) | The amounts related to the differential to be received or
paid are recognized in asset or liability accounts, respectively. The fair value of these swaps is recognized within derivative financial
instruments (assets or liabilities), and the effective portion of the cash flow hedge is recorded in other comprehensive income. |
| (u) | The curve value corresponds to the present value of contractual cash
flows discounted using the applicable market yield curves at the reporting date and does not represent the carrying amount under IFRS. |
Fair Value Hedge
- Fixed Interest Rate Risk
| Schedule of fair value hedge fixed interest rate
risk |
|
|
|
|
|
|
|
| Fixed Rate vs DI |
December 31, 2024 |
| |
Reference Value |
|
Curve Value (u) |
|
Market Value Adjustment |
|
Fair Value |
| Hedge Item |
|
|
|
|
|
|
|
| Payroll loan installments (d) |
7,172,936 |
|
7,514,955 |
|
(359,710) |
|
7,155,245 |
| Hedge Instrument |
|
|
|
|
|
|
|
| Swap (e) (liabilities) (f) |
7,172,915 |
|
7,514,927 |
|
(359,703) |
|
7,155,224 |
| (d) | The hedge relationships are
formalized in a memorandum, which includes portions of payroll loan contracts maturing within the specified range, with values close to
the notional of each maturity of the derivative. |
| (e) | Swap contracts traded in the
over-the-counter market, registered on B3, with the longest maturity in November 2028. |
| (f) | The amounts related to the differential
to be received or paid are recognized in an asset or liability account, respectively. The net fair value of the swaps is R$368,265 to
be received. The fair value adjustments on the hedged items and on the hedging instruments are recognized in profit or loss, within “Result
of derivative financial instruments” or within the same line item as the hedged item, in accordance with the fair value hedge accounting
requirements of IFRS 9. |
| (u) | The curve value corresponds to the present value of contractual cash
flows discounted using the applicable market yield curves at the reporting date and does not represent the carrying amount under IFRS. |
| Schedule of fixed rates |
|
|
|
|
|
|
|
| Fixed Rate vs IPCA |
December 31, 2024 |
| |
Reference Value |
|
Curve Value(u) |
|
Market Value Adjustment |
|
Fair Value |
| Hedge Item |
|
|
|
|
|
|
|
| Payroll loan installments (d) |
16,700 |
|
16,798 |
|
21 |
|
16,819 |
| Hedge Instrument |
|
|
|
|
|
|
|
| Swap (g) (liabilities) (h) |
16,700 |
|
16,798 |
|
21 |
|
16,819 |
| (g) | Swap contracts traded in the
over-the-counter market, registered on B3, with the longest maturity in December 2026. |
| (h) | The amounts related to the differential
to be received or paid are recognized in an asset or liability account. Changes in the fair value of these swaps, as well as the corresponding
fair value adjustments on the hedged items, are recognized in profit or loss. |
| (u) | The curve value corresponds to the present value of contractual cash
flows discounted using the applicable market yield curves at the reporting date and does not represent the carrying amount under IFRS. |
| Fair Value Hedge - Currency |
December 31, 2024 |
| |
Reference Value |
|
Curve Value(u) |
|
Market Value Adjustment |
|
Fair Value |
| Hedge Item |
|
|
|
|
|
|
|
| Foreign borrowing (USD) (i) |
476,463 |
|
482,164 |
|
(2,061) |
|
480,103 |
| Hedge Instrument |
|
|
|
|
|
|
|
| Swap (j) (liabilities) (k) |
476,463 |
|
482,164 |
|
(2,061) |
|
480,103 |
| (i) | The hedge relationship is formalized
in a memorandum, which includes foreign borrowing in USD. |
| (j) | Swap contract traded in the
over-the-counter market, registered on B3, with maturity in March 2026. |
| (k) | The amounts related to the differential
to be received or paid are recognized in an asset or liability account, respectively. The hedge is designated to protect the exposure
to changes in fair value arising from foreign exchange and interest rate risk on the foreign currency borrowing. |
| (u) | The curve value corresponds to the present value of contractual cash
flows discounted using the applicable market yield curves at the reporting date and does not represent the carrying amount under IFRS. |
Cash Flow Hedge
- Interest Rate Risk
| Schedule of cash flow hedge
- interest rate risk |
|
|
|
|
|
|
|
| Interest Rate |
December 31, 2023 |
| |
Reference Value |
|
Curve Value |
|
Market Value Adjustment |
|
Fair Value |
| Hedge Item |
|
|
|
|
|
|
|
| Variable rate CDBs / CDI |
305,935 |
|
178,474 |
|
597 |
|
(17,748) |
| Hedge Instrument |
|
|
|
|
|
|
|
| DI Future Contracts (a) |
315,300 |
|
202,496 |
|
626 |
|
(18,291) |
| |
|
|
|
|
|
|
|
| Hedge Item |
|
|
|
|
|
|
|
| Debentures |
2,738,407 |
|
2,346,425 |
|
8,447 |
|
(61,155) |
| Hedge Instrument |
|
|
|
|
|
|
|
| DI Future Contracts (a) |
2,251,500 |
|
1,882,907 |
|
6,498 |
|
(59,940) |
| (a) | DI Futures
contracts traded on B3 with the longest maturity in January 2029. |
Cash Flow Hedge
- Inflation (IPCA)
| Schedule of cash flow hedge
- inflation ipca |
|
|
|
|
|
|
|
| Inflation (IPCA) |
December 31, 2023 |
| |
Reference Value |
|
Curve Value |
|
Market Value Adjustment |
|
Fair Value |
| Hedge Item |
|
|
|
|
|
|
|
| Variable rate CDBs - IPCA |
3,561,147 |
|
2,923,249 |
|
(24,132) |
|
37,493 |
| Hedge Instrument |
|
|
|
|
|
|
|
| Swap (b) |
3,560,997 |
|
2,922,931 |
|
(24,114) |
|
37,395 |
| (b) | Swap contracts
traded in the over-the-counter market, registered on B3, with the longest maturity in August 2028. |
Fair Value Hedge
- Fixed Interest Rate Risk
| Schedule of fair value hedge
- fixed interest rate risk |
|
|
|
|
|
|
|
| Fixed Rate |
December 31, 2023 |
| |
Reference Value |
|
Curve Value |
|
Market Value Adjustment |
|
Fair Value |
| Hedge Item |
|
|
|
|
|
|
|
| Payroll loan installments (c) |
1,016,917 |
|
1,036,785 |
|
26,624 |
|
1,063,409 |
| Hedge Instrument |
|
|
|
|
|
|
|
| Swap (d) (liabilities) (e) |
1,016,917 |
|
1,035,950 |
|
27,055 |
|
1,063,005 |
| (c) | The relationship
of this hedge is formalized in a memorandum, which includes portions of payroll loan contracts maturing within the specified range, with
values close to the notional of each derivative maturity. |
| (d) | Swap contracts
traded in the over-the-counter market, registered on B3, with the longest maturity in June 2027. |
| (e) | The amounts
related to the differential to be received or paid are recognized in an asset or liability account, respectively. The fair value of the
swaps is R$24,469, |
Glossary of terms used in the tables above:
Reference Value (Notional Amount): Contractual
amount used as the basis for calculating the cash flows of the hedged items and derivative financial instruments (swaps, DI futures
contracts, NDFs, among others). The notional amount does not represent amounts receivable or payable and does not correspond to the fair
value of the instrument.
Curve Value: Amount determined by
projecting the future cash flows of the transactions based on the agreed interest rates, discounted using the market yield curves prevailing
at the reporting date, as published by B3 S.A. – Brasil, Bolsa, Balcão or by other applicable
market sources. It reflects the theoretical economic value before any mark-to-market adjustments.
Present Value: Amount calculated
by discounting expected future cash flows using market curves consistent with the risk and maturity of the transaction. When applicable,
it corresponds to the basis used for measurement or economic disclosure of the instruments.
Fair Value: Amount for which an
asset could be exchanged, or a liability settled, between knowledgeable and willing parties in an arm’s length transaction
under normal market conditions at the reporting date. The Bank measures fair value by projecting future cash flows in accordance
with contractual terms and discounting them using prevailing market curves. For derivatives, fair value corresponds to the carrying
amount recognized as an asset or liability. In the case of fair value hedges, it also includes the adjustment to the carrying amount
of the hedged item attributable to the hedged risk, in accordance with IFRS 9.
Market Value Adjustment: Change
arising from the mark-to-market measurement of derivative financial instruments and, when applicable, the hedged items. For cashflow
hedges, the effective portion is recognized in other comprehensive income, within equity, and reclassified to profit or loss when
the hedged item affects financial performance. For fair value hedges, changes in the fair value of both the hedging instrument and
the hedged item are recognized directly in profit or loss.
|