XP Inc. Reports 2Q21 Financial Results
XP Inc. (NASDAQ: XP) reported strong Q2 2021 results, highlighting an 88% year-over-year growth in Assets Under Custody (AUC) to R$817 billion. Active clients increased by 33% to 3,140,000, driving gross revenues up 57% to R$3.2 billion. Notable increases included Retail revenues rising 66% and Issuer Services surging 293%. Adjusted Net Income grew 83% to R$1,034 million with a net margin of 34.2%. The company remains focused on digital transformation and expanding its market footprint amid competitive pressures, aiming to capture a more significant share of Brazil's R$800 billion financial sector.
- Assets Under Custody (AUC) rose 88% YoY to R$817 billion.
- Active clients increased 33% YoY to 3,140,000.
- Gross revenue grew 57% YoY to R$3.2 billion.
- Retail revenues up 66% YoY, contributing 82% of net income.
- Adjusted Net Income surged 83% YoY to R$1,034 million.
- Digital Content revenue decreased 35% YoY.
- Other revenue fell 28% YoY, driven by lower asset management results.
- Average monthly client additions decreased to 49,000 from 72,000 in Q1 2021.
XP Inc. (NASDAQ: XP) (“XP” or the “Company”), a leading tech-enabled platform and a trusted pioneer in providing low-fee financial products and services in Brazil, today reported its financial results for the second quarter of 2021.
To our shareholders
It is a great honor and responsibility to be writing my first letter to shareholders as the CEO of XP Inc. Being Guilherme's successor after he occupied the role for twenty years is an honor, and on behalf of everyone at XP I would like to thank him for inspiring us and to have believed in a dream that became the company we are all proud to be part of today. Guilherme will remain as involved in the new role as he has always been in the company, but focused on strategic agendas, People and Culture and long-term planning.
Looking into the future, my mission is to continue the process of disruption we have been leading in the Brazilian financial industry. One of the main pillars that will allow us to continue to grow our main performance metrics and enter new markets is the digital transformation underway at the company, which I have been following closely since its inception.
The focus and robustness in technology and data allow us to be an increasingly agile company with strong adaptability, launching high-quality products, services and functionalities in a short period. In the current competitive scenario, which is undoubtedly more challenging than in the past, we believe that these advantages will be decisive in our journey to delight our customers.
In this context, I would like to share some of the main initiatives maturing within the company, which we believe have great potential to improve the experience of existing clients, and increase our addressable market in terms of new customers and revenue in the coming years. This objective can be achieved organically and complemented by inorganic movements as well, as recent acquisitions show.
Banking
The Banking front, in which we have successfully evolved according to recent KPIs, and which currently includes Credit and Credit Card, is one of the great levers on the path to address the entire financial journey of our clients. The following short-term step is the launch of our Digital Account in 2021, and we will continue with a series of additional features in 2022.
We believe that with our
Services to Companies – from SMB to Corporate
In the companies’ segment, in which we already have tens of thousands of customers representing custody of more than R
Insurance and Private Pension
Finally, it is worth mentioning the importance of Insurance and Private Pension products have achieved in recent years and the enormous potential we see for the future. In Insurance, we already act as relevant Life distributors through B2B and B2C channels and we intend to expand our presence in the short term to other segments with synergy and cross-sell opportunities.
In Private Pension, despite the expressive growth and being at the top of the industry on net inflows, we still have a minimal fraction of the R
We estimate that the Brazilian financial sector should reach a total revenue of around R
We do not doubt that our culture, customer focus and unique and constantly evolving business model will enable us to achieve great milestones in the coming years. Over the next few months we will bring more visibility into the plans mentioned above.
Finally, I would like to thank all our stakeholders for their trust and reinforce our commitment to creating sustainable value in the long term, connecting the dots, acting ethically and with the customer at the center of decisions. The growth opportunities are plenty and you can be sure that we are focused on finding the paths to explore them in the best possible way, we are confident that we are only at the beginning of our history.
Thiago Maffra, CEO
Highlights
Key Business Metrics
2Q21 |
2Q20 |
YoY |
1Q21 |
QoQ |
|
Operating and Financial Metrics (unaudited) | |||||
AUC (in R$ bn) | 817 |
436 |
|
715 |
|
Active clients (in '000s) | 3,140 |
2,360 |
|
2,993 |
|
Retail – gross total revenues (in R$ mn) | 2,452 |
1,475 |
|
2,088 |
|
Institutional – gross total revenues (in R$ mn) | 375 |
333 |
|
294 |
|
Issuer Services – gross total revenues (in R$ mn) | 255 |
65 |
|
234 |
|
Digital Content – gross total revenues (in R$ mn) | 29 |
46 |
- |
23 |
|
Other – gross total revenues (in R$ mn) | 88 |
123 |
- |
145 |
- |
Company Financial Metrics | |||||
Gross revenue (in R$ mn) | 3,200 |
2,041 |
|
2,784 |
|
Net Revenue (in R$ mn) | 3,018 |
1,921 |
|
2,628 |
|
Gross Profit (in R$ mn) | 2,127 |
1,342 |
|
1,787 |
|
Gross Margin |
|
|
63 bps |
|
247 bps |
Adjusted EBITDA1 (in R$ mn) | 1,245 |
704 |
|
1,043 |
|
Adjusted EBITDA margin |
|
|
463 bps |
|
159 bps |
Adjusted Net Income1 (in R$ mn) | 1,034 |
565 |
|
846 |
|
Adjusted Net Margin |
|
|
485 bps |
|
207 bps |
(1) See appendix for a reconciliation of Adjusted Net Income and Adjusted EBITDA |
Operational Performance
Credit Portfolio1 (in R$ bn)
Our Credit portfolio reached R
¹This portfolio does not include Credit Card related loans and receivables
Credit Card TPV (in R$ bn)
2Q21 was the first full quarter since officially launching our credit card. For the quarter, we generated R
Assets Under Custody (in R$ bn)
Total AUC reached R
Net Inflows (in R$ bn)
Net Inflows were up
Active Clients (in 000’s)
Active clients grew
IFA Network Gross Adds
IFA Network gross additions totaled 1,198 in 2Q21, up
Retail DATs¹ (mn trades)
¹Daily Average Trades, including Stocks, REITs, Options and Futures
DATs totaled 2.7 million in 2Q21, a decline of
Net Promoter Score (NPS)
Our NPS, a widely known survey methodology used to measure customer satisfaction, was 76 in June 2021, reflecting our ongoing efforts to provide superior customer service at a lower cost. Maintaining a high NPS score remains a priority for XP since our business model is built around client experience. The NPS calculation as of a given date reflects the average scores in the prior six months.
2Q21 Revenue Breakdown
Total Gross Revenue (in R$ mn)
Total Gross Revenue reached an all-time high, driven revenue diversification and growth in different business channels, increasing
Retail
Retail Revenue (in R$ mn)
Retail revenue grew
In 2Q21, Retail-related revenues represented
LTM Take Rate (LTM Retail Revenue / Average AUC)
The take rate for the last twelve months ended June 30, 2021 remained stable compared to the comparable period a year ago. Our ability to add new products and services in the platform - such as credit cards and credit - coupled with diversified revenue profile, could keep our take rate stable, despite strong AUC growth during the period, pricing reductions in online brokerage in 3Q20 and modest contributions from performance fees in the 2Q21. The resilience in the take rate reinforces the power of the ecosystem and ongoing product development, positioning XP as the one of the main beneficiaries of the ongoing financial deepening in Brazil.
Note: LTM Take Rate (LTM Retail Revenue / Average AUC). Average AUC = (Sum of AUC from the beginning of period and each quarter-end in a given year, being 5 data points in one year)/5
Institutional
Institutional Revenue (in R$ mn)
Institutional gross revenue totaled R
In 2Q21, Institutional revenue accounted for
Issuer Services
Issuer Services Revenue (in R$ mn)
Issuer Services revenue expanded
In 2021, XP ranked #1 in REITs, CRA (agribusiness certificate of receivable) and CRI (real-state certificate of receivable).
Digital Content and Other
Digital Content Revenue
Gross revenue totaled R
Other Revenue
Other revenue decreased
In 2Q21, other revenue accounted for
COGS
COGS rose
SG&A Expenses
SG&A expenses (excluding share-based compensation) totaled R
Share-Based Compensation (in R$ mn)
Through 2Q21, we have granted approximately half of the current approved program authorizing dilution of up to
Adjusted EBITDA¹
¹ See appendix for a reconciliation of Adjusted EBITDA.
Adjusted EBITDA grew
Adjusted Net Income¹
Adjusted Net Income grew
¹ See appendix for a reconciliation of Adjusted Net Income.
Cash flow
(in R$ mn)
2Q21 |
1Q21 |
2Q20 |
|||
Cash Flow Data | |||||
Income before income tax | 1,002 |
784 |
610 |
||
Adjustments to reconcile income before income tax | 178 |
233 |
127 |
||
Income tax paid | (69) |
(236) |
(100) |
||
Contingencies paid | (1) |
(1) |
(0) |
||
Interest paid | (4) |
(0) |
(17) |
||
Changes in working capital assets and liabilities | 979 |
662 |
593 |
||
Adjusted net cash flow (used in) from operating activities | 2,086 |
1,442 |
1,212 |
||
Net cash flow (used in) from securities, repos, derivatives and banking activities | (2,344) |
(694) |
(626) |
||
Net cash flows from operating activities | (258) |
748 |
586 |
||
Net cash flows from investing activities | (1,248) |
(550) |
(92) |
||
Net cash flows from financing activities | 1,884 |
(26) |
(95) |
As of June 30, 2021, we now classify (i) financial bills, foreign exchange portfolio and credit card operations as net cash (used in) from banking activities. (ii) the commissions and incentives to our IFA network as adjusted net cash flow from investing activities.
Net Cash Flow Used in Operating Activities
Our net cash flow used in Operating activities represented by Adjusted net cash flow (used in) from operating activities (which in management views as a more useful metric to track the intrinsic cash flow generation of the business) increased to R
- Higher balance of securities and derivatives that we hold in the ordinary course of our business as a Retail investment distribution platform and as an Institutional broker dealer (with respect to the sale of fixed income securities and structured notes);
- Our strategy to allocate excess cash and cash equivalents from treasury funds, from Floating Balances and from private pension balances to securities and other financial assets. These balances may fluctuate substantially from quarter-to-quarter and were the key drivers to the net cash flow from operating activities figures;
- Increases in our banking activities from loans operations, deposits mainly derived from time deposits, structured operations certificates (COEs) and other financial liabilities which include financial bills as a result of our expected growth in new financials services verticals;
-
Combined with non-cash expenses consisting primarily of (i) share based plan of R
$126 million in 2Q21 and R$24 million in 2Q20 and (ii) depreciation and amortization of R$58 million in 2Q21 and R$40 million in 2Q20, our income before tax was R$ 1,180 million in 2Q21 and R$736 million in 2Q20. The total amount of adjustments to reconcile income before income taxes was R$178 million in 2Q21 and R$127 million in 2Q20.
Net Cash Flow Used in Investing Activities
Our adjusted net cash flow used in investing activities (which in management’s view is a more useful metric to track the inherent cash flow used in investing activities) increased from R
-
Investments related to our IFA network, which increased from R
$387 million in 1Q21 to R$1,102 million in 2Q21 and from R$55 million in 2Q20 to R$1,102 million in 2Q21. -
The investment in intangible assets, mostly IT infrastructure and software development capitalization, which decreased from R
$114 million in 1Q21 to R$80 million in 2Q21 and increased from R$27 million in 2Q20; -
Our investments in FinTech associates and joint ventures of R
$37 million in 2Q21 and R$24 million in 1Q21.
Net Cash Provided by Financing Activities
Our net cash flows from financing activities increased from the use of R
-
R
$1,570 million in 2Q21 related to Borrowings mostly derived by our loan agreement with Banco Nacional do México. -
R
$500 million in 2Q21 related to issuance of non-convertible debentures with the objective of funding the Group’s working capital for the construction of our new headquarters “Vila XP” at São Roque, State of São Paulo. -
R
$17 million in 2Q21, R$24 million in 1Q21, and R$27 million in 2Q20 related to Payments of borrowings and lease liabilities.
Floating Balance and Adjusted Gross Financial Assets (in R$ mn)
Floating Balance (=net uninvested clients' deposits) | 2Q21 |
1Q21 |
|||
Assets | (2,776) |
(3,184) |
|||
(-) Securities trading and intermediation | (2,776) |
(3,184) |
|||
Liabilities | 20,814 |
20,399 |
|||
(+) Securities trading and intermediation | 20,814 |
20,399 |
|||
(=) Floating Balance | 18,038 |
17,214 |
|||
Adjusted Gross Financial Assets | 2Q21 |
1Q21 |
|||
Assets | 105,113 |
113,590 |
|||
(+) Cash | 1,237 |
1,557 |
|||
(+) Securities - Fair value through profit or loss | 45,360 |
62,855 |
|||
(+) Securities - Fair value through other comprehensive income | 23,701 |
21,629 |
|||
(+) Securities - Evaluated at amortized cost | 988 |
1,916 |
|||
(+) Derivative financial instruments | 15,485 |
13,587 |
|||
(+) Securities purchased under agreements to resell | 8,174 |
6,741 |
|||
(+) Loan Operations | 7,964 |
5,041 |
|||
(+) Foreign exchange portfolio | 2,204 |
263 |
|||
Liabilities | (73,704) |
(85,205) |
|||
(-) Securities loaned | (2,790) |
(2,706) |
|||
(-) Derivative financial instruments | (16,373) |
(13,564) |
|||
(-) Securities sold under repurchase agreements | (16,062) |
(44,483) |
|||
(-) Private Pension Liabilities | (22,046) |
(16,897) |
|||
(-) Deposits | (6,628) |
(4,003) |
|||
(-) Structured Operations | (4,198) |
(2,841) |
|||
(-) Financial Bills | (2,160) |
(83) |
|||
(-) Foreign exchange portfolio | (2,324) |
(322) |
|||
(-) Credit cards operations | (1,124) |
(307) |
|||
(-) Floating Balance | (18,038) |
(17,214) |
|||
(=) Adjusted Gross Financial Assets | 13,372 |
11,170 |
We present Adjusted Gross Financial Assets because we believe this metric captures the liquidity that is, in fact, available to us, net of the portion of liquidity that is related to our Floating Balance (and therefore attributable to clients). We calculate Adjusted Gross Financial Assets as the sum of (1) Cash and Financial Assets (comprised of Cash plus Securities – Fair value through profit or loss, plus Securities – Fair value through other comprehensive income, plus Securities – Evaluated at amortized cost, plus Derivative financial instruments, plus Securities (purchased under agreements to resell), plus Loans and Foreign exchange portfolio (assets) less (2) Financial Liabilities (comprised of the sum of Securities loaned, Derivative financial instruments, Securities sold under repurchase agreements and Private pension liabilities), Deposits, Structured Operation Certificates (COE), Financial Bills, Foreign exchange portfolio (liabilities), Credit cards operations and (3) less Floating Balance.
It is a measure that we track internally daily, and it more intuitively reflects the effect of the operational profits we generate and the variations between working capital assets and liabilities (cash flows from operating activities), investments in fixed and intangible assets and investments in the IFA Network (cash flows from investing activities) and inflows and outflows related to equity and debt securities in our capital structure (cash flows from financing activities).Our management treats all securities and financial instrument assets, net of financial instrument liabilities, as balances that compose our total liquidity, with subline items (such as, for example, “securities at fair value through profit and loss” and “securities at fair value through other comprehensive income”) expected to fluctuate substantially from quarter to quarter as our treasury manages and allocates our total liquidity to the most suitable financial instruments.
Other Information
Web Meeting
The Company will host a webcast to discuss its 2Q21 financial results on Tuesday, August 03, 2021, at 5:00 pm ET (6:00 pm BRT). To participate in the earnings webcast please subscribe at 2Q21 Earnings Web Meeting. The replay will be available on XP’s investor relations website at https://investors.xpinc.com/
Important Disclosure
IN REVIEWING THE INFORMATION CONTAINED IN THIS RELEASE, YOU ARE AGREEING TO ABIDE BY THE TERMS OF THIS DISCLAIMER. THIS INFORMATION IS BEING MADE AVAILABLE TO EACH RECIPIENT SOLELY FOR ITS INFORMATION AND IS SUBJECT TO AMENDMENT.
This release is prepared by XP Inc. (the “Company,” “we” or “our”), is solely for informational purposes. This release does not constitute a prospectus and does not constitute an offer to sell or the solicitation of an offer to buy any securities. In addition, this document and any materials distributed in connection with this release are not directed to, or intended for distribution to or use by, any person or entity that is a citizen or resident or located in any locality, state, country or other jurisdiction where such distribution, publication, availability or use would be contrary to law or regulation or which would require any registration or licensing within such jurisdiction.
This release was prepared by the Company. Neither the Company nor any of its affiliates, officers, employees or agents, make any representation or warranty, express or implied, in relation to the fairness, reasonableness, adequacy, accuracy or completeness of the information, statements or opinions, whichever their source, contained in this release or any oral information provided in connection herewith, or any data it generates and accept no responsibility, obligation or liability (whether direct or indirect, in contract, tort or otherwise) in relation to any of such information. The information and opinions contained in this release are provided as at the date of this release, are subject to change without notice and do not purport to contain all information that may be required to evaluate the Company. The information in this release is in draft form and has not been independently verified. The Company and its affiliates, officers, employees and agents expressly disclaim any and all liability which may be based on this release and any errors therein or omissions therefrom. Neither the Company nor any of its affiliates, officers, employees or agents makes any representation or warranty, express or implied, as to the achievement or reasonableness of future projections, management targets, estimates, prospects or returns, if any.
The information contained in this release does not purport to be comprehensive and has not been subject to any independent audit or review. Certain of the financial information as of and for the periods ended of March 31, 2021 and December 31, 2020, 2019, 2018 and 2017 has been derived from audited financial statements and all other financial information has been derived from unaudited interim financial statements. A significant portion of the information contained in this release is based on estimates or expectations of the Company, and there can be no assurance that these estimates or expectations are or will prove to be accurate. The Company’s internal estimates have not been verified by an external expert, and the Company cannot guarantee that a third party using different methods to assemble, analyze or compute market information and data would obtain or generate the same results.
Statements in the release, including those regarding the possible or assumed future or other performance of the Company or its industry or other trend projections, constitute forward-looking statements. These statements are generally identified by the use of words such as “anticipate,” “believe,” “could,” “expect,” “should,” “plan,” “intend,” “estimate” and “potential,” among others. By their nature, forward-looking statements are necessarily subject to a high degree of uncertainty and involve known and unknown risks, uncertainties, assumptions and other factors because they relate to events and depend on circumstances that will occur in the future whether or not outside the control of the Company. Such factors may cause actual results, performance or developments to differ materially from those expressed or implied by such forward-looking statements and there can be no assurance that such forward-looking statements will prove to be correct. These risks and uncertainties include factors relating to: (1) general economic, financial, political, demographic and business conditions in Brazil, as well as any other countries we may serve in the future and their impact on our business; (2) fluctuations in interest, inflation and exchange rates in Brazil and any other countries we may serve in the future; (3) competition in the financial services industry; (4) our ability to implement our business strategy; (5) our ability to adapt to the rapid pace of technological changes in the financial services industry; (6) the reliability, performance, functionality and quality of our products and services and the investment performance of investment funds managed by third parties or by our asset managers; (7) the availability of government authorizations on terms and conditions and within periods acceptable to us; (8) our ability to continue attracting and retaining new appropriately-skilled employees; (9) our capitalization and level of indebtedness; (10) the interests of our controlling shareholders; (11) changes in government regulations applicable to the financial services industry in Brazil and elsewhere; (12) our ability to compete and conduct our business in the future; (13) the success of operating initiatives, including advertising and promotional efforts and new product, service and concept development by us and our competitors; (14) changes in consumer demands regarding financial products, customer experience related to investments and technological advances, and our ability to innovate to respond to such changes; (15) changes in labor, distribution and other operating costs; (16) our compliance with, and changes to, government laws, regulations and tax matters that currently apply to us; (17) other factors that may affect our financial condition, liquidity and results of operations. Accordingly, you should not place undue reliance on forward-looking statements. The forward-looking statements included herein speak only as at the date of this release and the Company does not undertake any obligation to update these forward-looking statements. Past performance does not guarantee or predict future performance. Moreover, the Company and its affiliates, officers, employees and agents do not undertake any obligation to review, update or confirm expectations or estimates or to release any revisions to any forward-looking statements to reflect events that occur or circumstances that arise in relation to the content of the release. You are cautioned not to unduly rely on such forward-looking statements when evaluating the information presented and we do not intend to update any of these forward-looking statements.
Market data and industry information used throughout this release are based on management’s knowledge of the industry and the good faith estimates of management. The Company also relied, to the extent available, upon management’s review of industry surveys and publications and other publicly available information prepared by a number of third-party sources. All of the market data and industry information used in this release involves a number of assumptions and limitations, and you are cautioned not to give undue weight to such estimates. Although the Company believes that these sources are reliable, there can be no assurance as to the accuracy or completeness of this information, and the Company has not independently verified this information.
The contents hereof should not be construed as investment, legal, tax or other advice and you should consult your own advisers as to legal, business, tax and other related matters concerning an investment in the Company. The Company is not acting on your behalf and does not regard you as a customer or a client. It will not be responsible to you for providing protections afforded to clients or for advising you on the relevant transaction.
This release includes our Floating Balance, Adjusted Gross Financial Assets, Adjusted EBITDA and Adjustments to Reported Net Income, which are non-GAAP financial information. We believe that such information is meaningful and useful in understanding the activities and business metrics of the Company’s operations. We also believe that these non-GAAP financial measures reflect an additional way of viewing aspects of the Company’s business that, when viewed with our International Financial Reporting Standards (“IFRS”) results, as issued by the International Accounting Standards Board, provide a more complete understanding of factors and trends affecting the Company’s business. Further, investors regularly rely on non-GAAP financial measures to assess operating performance and such measures may highlight trends in the Company’s business that may not otherwise be apparent when relying on financial measures calculated in accordance with IFRS. We also believe that certain non-GAAP financial measures are frequently used by securities analysts, investors and other interested parties in the evaluation of public companies in the Company’s industry, many of which present these measures when reporting their results. The non-GAAP financial information is presented for informational purposes and to enhance understanding of the IFRS financial statements. The non-GAAP measures should be considered in addition to results prepared in accordance with IFRS, but not as a substitute for, or superior to, IFRS results. As other companies may determine or calculate this non-GAAP financial information differently, the usefulness of these measures for comparative purposes is limited. A reconciliation of such non-GAAP financial measures to the nearest GAAP measure is included in this release.
For purposes of this release:
“Active Clients” means the total number of retail clients served through our XP Investimentos, Rico, Clear, XP Investments and XP Private (Europe) brands, with an AUC above R
“Assets Under Custody (AUC)” means the market value of all client assets invested through XP’s platform and that is related to reported Retail Revenue, including equities, fixed income securities, mutual funds (including those managed by XP Gestão de Recursos Ltda., XP Advisory Gestão de Recursos Ltda. and XP Vista Asset Management Ltda., as well as by third-party asset managers), pension funds (including those from XP Vida e Previdência S.A., as well as by third-party insurance companies), exchange traded funds, COEs (Structured Notes), REITs, and uninvested cash balances (Floating Balances), among others. Although AUC includes custody from Corporate Clients that generate Retail Revenue, it does not include custody from institutional clients (asset managers, pension funds and insurance companies).
Rounding
We have made rounding adjustments to some of the figures included in this annual report. Accordingly, numerical figures shown as totals in some tables may not be an arithmetic aggregation of the figures that preceded them.
Unaudited Managerial Income Statement (in R$ mn)
2Q21 |
2Q20 |
YoY |
1Q21 |
QoQ |
|
Managerial Income Statement | |||||
Total Gross Revenue | 3,200 |
2,041 |
|
2,784 |
|
Retail | 2,452 |
1,475 |
|
2,088 |
|
Institutional | 375 |
333 |
|
294 |
|
Issuer Services | 255 |
65 |
|
234 |
|
Digital Content | 29 |
46 |
- |
23 |
|
Other | 88 |
123 |
- |
145 |
- |
Net Revenue | 3,018 |
1,921 |
|
2,628 |
|
COGS | (891) |
(579) |
|
(841) |
|
As a % of Net Revenue |
( |
( |
0.6 p.p |
( |
2.5 p.p |
Gross Profit | 2,127 |
1,342 |
|
1,787 |
|
Gross Margin |
|
|
0.6 p.p |
|
2.5 p.p |
SG&A | (900) |
(638) |
|
(765) |
|
Share Based Compensation1 | (147) |
(40) |
|
(158) |
- |
EBITDA | 1,080 |
663 |
|
864 |
|
EBITDA Margin |
|
|
1.3 p.p |
|
2.9 p.p |
Adjusted EBITDA | 1,245 |
704 |
|
1,043 |
|
Adjusted EBITDA Margin |
|
|
4.6 p.p |
|
1.6 p.p |
D&A | (58) |
(38) |
|
(70) |
- |
EBIT | 1,022 |
625 |
|
795 |
|
Interest expense on debt | (20) |
(16) |
|
(10) |
|
Share of profit or (loss) in joint ventures and associates | 1 |
- |
n.a. |
(1) |
n.a. |
EBT | 1,002 |
610 |
|
784 |
|
Income tax expense | (71) |
(69) |
|
(50) |
|
Effective Tax Rate |
( |
( |
4.3 p.p |
( |
-0.7 p.p |
Net Income | 931 |
540 |
|
734 |
|
Net Margin |
|
|
2.7 p.p |
|
2.9 p.p |
Adjustments | 102 |
24 |
|
111 |
- |
Adjusted Net Income | 1,034 |
565 |
|
846 |
|
Adjusted Net Margin |
|
|
4.8 p.p |
|
2.07 p.p |
¹ A portion of total Share-Based Compensation is related to IFAs and allocated in COGS
Accounting Income Statement
(in R$ mn)
2Q21 |
2Q20 |
YoY |
1Q21 |
QoQ |
|
Accounting Income Statement | |||||
Net revenue from services rendered | 1,601 |
1,064 |
|
1,455 |
|
Brokerage commission | 650 |
543 |
|
641 |
|
Securities placement | 513 |
186 |
|
469 |
|
Management fees | 384 |
280 |
|
310 |
|
Insurance brokerage fee | 35 |
27 |
|
32 |
|
Educational services | 27 |
44 |
- |
19 |
|
Other services | 152 |
85 |
|
119 |
|
Taxes and contributions on services | (160) |
(102) |
|
(136) |
|
Net income from financial instruments at amortized cost and at fair value through other comprehensive income | (405) |
(93) |
|
31 |
- |
Net income from financial instruments at fair value through profit or loss | 1,822 |
951 |
|
1,143 |
|
Total revenue and income | 3,018 |
1,921 |
|
2,628 |
|
Operating costs | (838) |
(573) |
|
(837) |
|
Selling expenses | (62) |
(28) |
|
(44) |
|
Administrative expenses | (1,115) |
(690) |
|
(966) |
|
Other operating revenues (expenses), net | 72 |
1 |
|
18 |
|
Expected credit losses | (54) |
(7) |
|
(3) |
|
Interest expense on debt | (20) |
(16) |
|
(10) |
|
Share of profit or (loss) in joint ventures and associates | 1 |
- |
n.a. |
(1) |
n.a. |
Income before income tax | 1,002 |
610 |
|
784 |
|
Income tax expense | (71) |
(69) |
|
(50) |
|
Effective tax rate |
( |
( |
4.3 p.p |
( |
-0.7 p.p |
Net income for the period | 931 |
540 |
|
734 |
|
Balance Sheet (in R$ mn)
2Q21 |
1Q21 |
||||
Assets | |||||
Cash | 1,237 |
1,557 |
|||
Financial assets | 107,174 |
115,611 |
|||
Fair value through profit or loss | 60,845 |
76,442 |
|||
Securities | 45,360 |
62,855 |
|||
Derivative financial instruments | 15,485 |
13,587 |
|||
Fair value through other comprehensive income | 23,701 |
21,629 |
|||
Securities | 23,701 |
21,629 |
|||
Evaluated at amortized cost | 22,628 |
17,540 |
|||
Securities | 988 |
1,916 |
|||
Securities purchased under agreements to resell | 8,174 |
6,741 |
|||
Securities trading and intermediation | 2,776 |
3,184 |
|||
Accounts receivable | 396 |
367 |
|||
Loan Operations | 7,964 |
5,041 |
|||
Other financial assets | 2,330 |
290 |
|||
Other assets | 3,293 |
2,175 |
|||
Recoverable taxes | 118 |
129 |
|||
Rights-of-use assets | 194 |
204 |
|||
Prepaid expenses | 2,887 |
1,785 |
|||
Other | 94 |
57 |
|||
Deferred tax assets | 795 |
653 |
|||
Investments in associates and joint ventures | 772 |
734 |
|||
Property and equipment | 243 |
223 |
|||
Goodwill & Intangible assets | 807 |
798 |
|||
Total Assets | 114,321 |
121,750 |
|||
2Q21 |
1Q21 |
||||
Liabilities | |||||
Financial liabilities | 78,314 |
92,617 |
|||
Fair value through profit or loss | 19,163 |
16,269 |
|||
Securities | 2,790 |
2,706 |
|||
Derivative financial instruments | 16,373 |
13,564 |
|||
Evaluated at amortized cost | 59,151 |
76,348 |
|||
Securities sold under repurchase agreements | 16,062 |
44,483 |
|||
Securities trading and intermediation | 20,814 |
20,399 |
|||
Deposits | 6,628 |
4,003 |
|||
Structured operations certificates | 4,198 |
2,841 |
|||
Accounts payables | 1,186 |
803 |
|||
Borrowings and lease liabilities | 1,994 |
507 |
|||
Debentures | 168 |
337 |
|||
Other financial liabilities | 8,101 |
2,975 |
|||
Other liabilities | 23,416 |
17,580 |
|||
Social and statutory obligations | 852 |
400 |
|||
Taxes and social security obligations | 481 |
250 |
|||
Private pension liabilities | 22,046 |
16,897 |
|||
Provisions and contingent liabilities | 26 |
26 |
|||
Other | 11 |
8 |
|||
Deferred tax liabilities | - |
- |
|||
Total Liabilities | 101,730 |
110,198 |
|||
Equity attributable to owners of the Parent company | 12,588 |
11,550 |
|||
Issued capital | 0 |
0 |
|||
Capital reserve | 10,926 |
10,803 |
|||
Other comprehensive income | (3) |
14 |
|||
Retained earnings | 1,664 |
734 |
|||
Non-controlling interest | 3 |
3 |
|||
Total equity | 12,591 |
11,553 |
|||
Total liabilities and equity | 114,321 |
121,750 |
Adjusted EBITDA (in R$ mn)
2Q21 |
2Q20 |
YoY |
1Q21 |
QoQ |
|
EBITDA | 1,080 |
663 |
|
864 |
|
(+) Share Based Compensation | 165 |
40 |
|
178 |
- |
(+) Offering expenses | - |
- |
n.a. |
- |
n.a. |
Adj. EBITDA | 1,245 |
704 |
|
1,043 |
|
Adjusted Net Income (in R$ mn)
2Q21 |
2Q20 |
YoY |
1Q21 |
QoQ |
|
Net Income | 931 |
540 |
|
734 |
|
(+) Share Based Compensation | 165 |
40 |
|
178 |
- |
(+/-) Taxes | (63) |
(16) |
|
(67) |
- |
Adj. Net Income | 1,034 |
565 |
|
846 |
|
View source version on businesswire.com: https://www.businesswire.com/news/home/20210803006060/en/
FAQ
What were XP Inc.'s earnings results for Q2 2021?
What is the current performance metric of XP Inc. regarding active clients?
What growth did XP Inc. experience in Assets Under Custody (AUC)?