Exhibit 99.1
Unaudited Interim Condensed
Consolidated Financial Statements
StoneCo Ltd.
September 30, 2023
Index to Consolidated Financial Statements
Interim Condensed Consolidated Financial Statements | | Page |
| | |
Report on review of interim condensed consolidated financial information | | F-3 |
Unaudited interim consolidated statement of financial position as of September 30, 2023 and December 31, 2022 | | F-4 |
Unaudited interim consolidated statement of profit or loss for the nine and three months ended September 30, 2023 and 2022 | | F-6 |
Unaudited interim consolidated statement of other comprehensive income (loss) for the nine and three months ended September 30, 2023 and 2022 | | F-7 |
Unaudited interim consolidated statement of changes in equity for the nine months ended September 30, 2023 and 2022 | | F-8 |
Unaudited interim consolidated statement of cash flows for the nine months ended September 30, 2023 and 2022 | | F-9 |
Notes to unaudited interim condensed consolidated financial statements September 30, 2023 | | F-10 |
| | |
REPORT ON REVIEW OF INTERIM CONDENSED CONSOLIDATED FINANCIAL INFORMATION
To the Shareholders and Management of
StoneCo Ltd
Introduction
We have reviewed the accompanying interim condensed consolidated financial statements of StoneCo Ltd (the “Company”) as at September 30, 2023 which comprise the interim consolidated statement of financial position as at September 30, 2023 and the related interim consolidated statements of profit or loss and of other comprehensive income for the three and nine-month periods then ended, and of changes in equity and of cash flows for the nine-month period then ended and explanatory notes.
Management is responsible for the preparation and presentation of this interim consolidated financial information in accordance with IAS 34 – Interim Financial Reporting, issued by the International Accounting Standards Board (IASB). Our responsibility is to express a conclusion on this interim consolidated financial information based on our review.
Scope of review
We conducted our review in accordance with International Standard on Review Engagements 2410 - Review of Interim Financial Information Performed by the Independent Auditor of the Entity. A review of interim financial information consists of making inquiries, primarily of persons responsible for financial and accounting matters, and applying analytical and other review procedures. A review is substantially less in scope than an audit conducted in accordance with International Standards on Auditing and consequently does not enable us to obtain assurance that we would become aware of all significant matters that might be identified in an audit. Accordingly, we do not express an audit opinion.
Conclusion
Based on our review, nothing has come to our attention that causes us to believe that the accompanying interim condensed consolidated financial statements are not prepared, in all material respects, in accordance with IAS 34 – Interim Financial Reporting, issued by the International Accounting Standards Board (IASB).
São Paulo, November 9, 2023.
ERNST & YOUNG
Auditores Independentes S/S Ltda.
StoneCo Ltd.
Unaudited interim consolidated statement of financial position
As of September 30, 2023 and December 31, 2022
(In thousands of Brazilian Reais)
| | Notes | | September 30, 2023 | | December 31, 2022 |
Assets | | | | | | |
Current assets | | | | | | |
Cash and cash equivalents | | 4 | | | 3,693,072 | | | | 1,512,604 | |
Short-term investments | | 5.1 | | | 2,042,481 | | | | 3,453,772 | |
Financial assets from banking solutions | | 5.4 | | | 4,576,651 | | | | 3,960,871 | |
Accounts receivable from card issuers | | 5.2.1 | | | 21,029,533 | | | | 20,694,523 | |
Trade accounts receivable | | 5.3.1 | | | 559,220 | | | | 484,722 | |
Recoverable taxes | | 6 | | | 118,354 | | | | 150,956 | |
Prepaid expenses | | | | | 119,863 | | | | 129,256 | |
Derivative financial instruments | | 5.6 | | | 11,657 | | | | 36,400 | |
Other assets | | | | | 272,177 | | | | 236,099 | |
| | | | | 32,423,008 | | | | 30,659,203 | |
Non-current assets | | | | | | | | | | |
Long-term investments | | 5.1 | | | 47,070 | | | | 214,765 | |
Accounts receivable from card issuers | | 5.2.1 | | | 75,830 | | | | 54,334 | |
Trade accounts receivable | | 5.3.1 | | | 38,873 | | | | 37,324 | |
Receivables from related parties | | 10.1 | | | 4,820 | | | | 10,053 | |
Deferred tax assets | | 7.2 | | | 608,940 | | | | 679,971 | |
Prepaid expenses | | | | | 44,145 | | | | 101,425 | |
Other assets | | | | | 87,572 | | | | 105,101 | |
Investment in associates | | | | | 114,482 | | | | 109,754 | |
Property and equipment | | 8.1 | | | 1,655,857 | | | | 1,641,178 | |
Intangible assets | | 9.1 | | | 8,732,816 | | | | 8,632,332 | |
| | | | | 11,410,405 | | | | 11,586,237 | |
| | | | | | | | | | |
Total assets | | | | | 43,833,413 | | | | 42,245,440 | |
The accompanying notes are an integral part of these unaudited interim condensed consolidated financial statements.
StoneCo Ltd.
Unaudited interim consolidated statement of financial position
As of September 30, 2023 and December 31, 2022
(In thousands of Brazilian Reais)
| | Notes | | September 30, 2023 | | December 31, 2022 |
Liabilities and equity | | | | | | |
Current liabilities | | | | | | |
Deposits from banking customers | | 5.4 | | | 4,450,813 | | | | 4,023,679 | |
Accounts payable to clients | | 5.2.2 | | | 17,221,211 | | | | 16,578,738 | |
Trade accounts payable | | | | | 450,166 | | | | 596,044 | |
Loans and financing | | 5.5.1 | | | 1,645,363 | | | | 1,847,407 | |
Obligations to FIDC quota holders | | 5.5.1 | | | 323,983 | | | | 975,248 | |
Labor and social security liabilities | | | | | 552,620 | | | | 468,599 | |
Taxes payable | | | | | 436,806 | | | | 329,105 | |
Derivative financial instruments | | 5.6 | | | 342,125 | | | | 209,714 | |
Other liabilities | | | | | 104,708 | | | | 145,605 | |
| | | | | 25,527,795 | | | | 25,174,139 | |
Non-current liabilities | | | | | | | | | | |
Accounts payable to clients | | 5.2.2 | | | 31,061 | | | | 35,775 | |
Loans and financing | | 5.5.1 | | | 2,729,037 | | | | 2,728,470 | |
Deferred tax liabilities | | 7.2 | | | 506,897 | | | | 500,247 | |
Provision for contingencies | | 11.2 | | | 230,262 | | | | 210,376 | |
Labor and social security liabilities | | | | | 16,611 | | | | 35,842 | |
Other liabilities | | | | | 622,945 | | | | 610,567 | |
| | | | | 4,136,813 | | | | 4,121,277 | |
| | | | | | | | | | |
Total liabilities | | | | | 29,664,608 | | | | 29,295,416 | |
| | | | | | | | | | |
Equity | | 12 | | | | | | | | |
Issued capital | | 12.1 | | | 76 | | | | 76 | |
Capital reserve | | 12.2 | | | 13,930,590 | | | | 13,818,819 | |
Treasury shares | | 12.3 | | | (15,168 | ) | | | (69,085 | ) |
Other comprehensive income (loss) | | | | | (319,722 | ) | | | (432,701 | ) |
Retained earnings (accumulated losses) | | | | | 517,559 | | | | (423,203 | ) |
Equity attributable to controlling shareholders | | | | | 14,113,335 | | | | 12,893,906 | |
Non-controlling interests | | | | | 55,470 | | | | 56,118 | |
Total equity | | | | | 14,168,805 | | | | 12,950,024 | |
| | | | | | | | | | |
Total liabilities and equity | | | | | 43,833,413 | | | | 42,245,440 | |
The accompanying notes are an integral part of these unaudited interim condensed consolidated financial statements.
StoneCo Ltd.
Unaudited interim consolidated statement of profit or loss
For the nine and three months ended September 30, 2023 and 2022
(In thousands of Brazilian Reais, unless otherwise stated)
| | | | Nine months ended September 30, | | Three months ended September 30, |
| | Notes | | 2023 | | 2022 | | 2023 | | 2022 |
| | | | | | | | | | |
Net revenue from transaction activities and other services | | 14.1 | | | 2,441,652 | | | | 1,839,593 | | | | 868,527 | | | | 677,779 | |
Net revenue from subscription services and equipment rental | | 14.1 | | | 1,365,878 | | | | 1,296,349 | | | | 463,419 | | | | 426,358 | |
Financial income | | 14.1 | | | 4,458,553 | | | | 3,306,383 | | | | 1,620,914 | | | | 1,251,640 | |
Other financial income | | 14.1 | | | 540,238 | | | | 440,522 | | | | 187,022 | | | | 152,667 | |
Total revenue and income | | | | | 8,806,321 | | | | 6,882,847 | | | | 3,139,882 | | | | 2,508,444 | |
| | | | | | | | | | | | | | | | | | |
Cost of services | | 15 | | | (2,180,064 | ) | | | (1,971,796 | ) | | | (773,485 | ) | | | (671,258 | ) |
Administrative expenses | | 15 | | | (880,286 | ) | | | (794,198 | ) | | | (278,338 | ) | | | (283,929 | ) |
Selling expenses | | 15 | | | (1,244,252 | ) | | | (1,105,094 | ) | | | (442,433 | ) | | | (385,430 | ) |
Financial expenses, net | | 16 | | | (3,056,365 | ) | | | (2,603,226 | ) | | | (1,058,882 | ) | | | (940,268 | ) |
Mark-to-market on equity securities designated at FVPL | | 15 | | | 30,574 | | | | (738,574 | ) | | | — | | | | 111,505 | |
Other income (expenses), net | | 15 | | | (240,867 | ) | | | (193,452 | ) | | | (82,616 | ) | | | (91,310 | ) |
| | | | | (7,571,260 | ) | | | (7,406,340 | ) | | | (2,635,754 | ) | | | (2,260,690 | ) |
| | | | | | | | | | | | | | | | | | |
Loss on investment in associates | | | | | (2,443 | ) | | | (3,244 | ) | | | (595 | ) | | | (1,243 | ) |
Profit (loss) before income taxes | | | | | 1,232,618 | | | | (526,737 | ) | | | 503,533 | | | | 246,511 | |
| | | | | | | | | | | | | | | | | | |
Current income tax and social contribution | | 7.1 | | | (252,935 | ) | | | (246,157 | ) | | | (135,182 | ) | | | (93,803 | ) |
Deferred income tax and social contribution | | 7.1 | | | (35,446 | ) | | | 167,663 | | | | 42,985 | | | | 44,359 | |
Net income (loss) for the period | | | | | 944,237 | | | | (605,231 | ) | | | 411,336 | | | | 197,067 | |
| | | | | | | | | | | | | | | | | | |
Net income (loss) attributable to: | | | | | | | | | | | | | | | | | | |
Controlling shareholders | | | | | 940,762 | | | | (598,264 | ) | | | 408,754 | | | | 202,350 | |
Non-controlling interests | | | | | 3,475 | | | | (6,967 | ) | | | 2,582 | | | | (5,283 | ) |
| | | | | 944,237 | | | | (605,231 | ) | | | 411,336 | | | | 197,067 | |
| | | | | | | | | | | | | | | | | | |
Earnings (loss) per share | | | | | | | | | | | | | | | | | | |
Basic earnings (loss) per share for the period attributable to controlling shareholders (in Brazilian Reais) | | 13 | | R$ | 3.00 | | | R$ | (1.92) | | | R$ | 1.30 | | | R$ | 0.65 | |
Diluted earnings (loss) per share for the period attributable to controlling shareholders (in Brazilian Reais) | | 13 | | R$ | 2.89 | | | R$ | (1.92) | | | R$ | 1.25 | | | R$ | 0.62 | |
The accompanying notes are an integral part of these unaudited interim condensed consolidated financial statements.
StoneCo Ltd.
Unaudited interim consolidated statement of other comprehensive income (loss)
For the nine and three months ended September 30, 2023 and 2022
(In thousands of Brazilian Reais)
| | | | Nine months ended September 30, | | Three months ended September 30, |
| | Notes | | 2023 | | 2022 | | 2023 | | 2022 |
| | | | | | | | | | |
Net income (loss) for the period | | | | | 944,237 | | | | (605,231 | ) | | | 411,336 | | | | 197,067 | |
Other comprehensive income | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | |
Other comprehensive income (loss) that may be reclassified to profit or loss in subsequent periods (net of tax): | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | |
Changes in the fair value of accounts receivable from card issuers at fair value | | | | | 80,589 | | | | (113,097 | ) | | | (11,709 | ) | | | (57,308 | ) |
Exchange differences on translation of foreign operations | | | | | (13,603 | ) | | | (21,307 | ) | | | (4,835 | ) | | | (4,218 | ) |
Changes in the fair value of cash flow hedge | | 5.6.1 | | | 40,642 | | | | (235,767 | ) | | | (24,815 | ) | | | (60,660 | ) |
| | | | | | | | | | | | | | | | | | |
Other comprehensive income (loss) that will not be reclassified to profit or loss in subsequent periods (net of tax): | | | | | | | | | | | | | | | | | | |
Net monetary position in hyperinflationary economies | | | | | 2,494 | | | | 3,633 | | | | 1,574 | | | | 1,646 | |
Changes in the fair value of equity instruments designated at fair value | | 5.1 | | | 2,857 | | | | (6,432 | ) | | | 3,998 | | | | (5,087 | ) |
Other comprehensive income (loss) for the period, net of tax | | | | | 112,979 | | | | (372,970 | ) | | | (35,787 | ) | | | (125,627 | ) |
| | | | | | | | | | | | | | | | | | |
Total comprehensive income (loss) for the period, net of tax | | | | | 1,057,216 | | | | (978,201 | ) | | | 375,549 | | | | 71,440 | |
| | | | | | | | | | | | | | | | | | |
Total comprehensive income (loss) attributable to: | | | | | | | | | | | | | | | | | | |
Controlling shareholders | | | | | 1,053,741 | | | | (967,808 | ) | | | 372,967 | | | | 78,616 | |
Non-controlling interests | | | | | 3,475 | | | | (10,393 | ) | | | 2,582 | | | | (7,176 | ) |
Total comprehensive income (loss) for the period, net of tax | | | | | 1,057,216 | | | | (978,201 | ) | | | 375,549 | | | | 71,440 | |
The accompanying notes are an integral part of these unaudited interim condensed consolidated financial statements.
StoneCo Ltd.
Unaudited interim consolidated statement of changes in equity
For the nine months ended September 30, 2023 and 2022
(In thousands of Brazilian Reais)
| | | | Attributable to controlling shareholders | | | | |
| | | | | | Capital reserve | | | | | | | | | | | | |
| | Notes | | Issued capital | | Additional paid-in capital | | Transactions among shareholders | | Special reserve | | Other reserves | | Total | | Treasury shares | | Other comprehensive income | | Retained earnings | | Total | | Non-controlling interests | | Total |
| | | | | | | | | | | | | | | | | | | | | | | | | | |
Balance as of December 31, 2021 | | | | | 76 | | | | 13,825,325 | | | | 299,701 | | | | 61,127 | | | | 354,979 | | | | 14,541,132 | | | | (1,065,184 | ) | | | (35,792 | ) | | | 96,214 | | | | 13,536,446 | | | | 90,774 | | | | 13,627,220 | |
Net loss for the period | | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | (598,264 | ) | | | (598,264 | ) | | | (6,967 | ) | | | (605,231 | ) |
Other comprehensive loss for the period | | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | (369,544 | ) | | | — | | | | (369,544 | ) | | | (3,426 | ) | | | (372,970 | ) |
Total comprehensive income | | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | (369,544 | ) | | | (598,264 | ) | | | (967,808 | ) | | | (10,393 | ) | | | (978,201 | ) |
Treasury shares - delivered on business combination and sold | | | | | — | | | | — | | | | (703,656 | ) | | | — | | | | — | | | | (703,656 | ) | | | 873,520 | | | | — | | | | — | | | | 169,864 | | | | — | | | | 169,864 | |
Equity transaction related to put options over non-controlling interest | | | | | — | | | | — | | | | — | | | | — | | | | (178,110 | ) | | | (178,110 | ) | | | — | | | | — | | | | — | | | | (178,110 | ) | | | 3,904 | | | | (174,206 | ) |
Share-based payments | | | | | — | | | | — | | | | (34,315 | ) | | | — | | | | 41,025 | | | | 6,710 | | | | 122,579 | | | | — | | | | — | | | | 129,289 | | | | 33 | | | | 129,322 | |
Equity transaction with non-controlling interests | | | | | — | | | | — | | | | (6,898 | ) | | | — | | | | — | | | | (6,898 | ) | | | — | | | | — | | | | — | | | | (6,898 | ) | | | (2,829 | ) | | | (9,727 | ) |
Non-controlling interests arising on a business combination | | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | 114 | | | | 114 | |
Dividends paid | | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | (2,101 | ) | | | (2,101 | ) |
Others | | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | 1 | | | | 1 | |
Balance as of September 30, 2022 | | | | | 76 | | | | 13,825,325 | | | | (445,168 | ) | | | 61,127 | | | | 217,894 | | | | 13,659,178 | | | | (69,085 | ) | | | (405,336 | ) | | | (502,050 | ) | | | 12,682,783 | | | | 79,503 | | | | 12,762,286 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Balance as of December 31, 2022 | | | | | 76 | | | | 13,825,325 | | | | (445,062 | ) | | | 61,127 | | | | 377,429 | | | | 13,818,819 | | | | (69,085 | ) | | | (432,701 | ) | | | (423,203 | ) | | | 12,893,906 | | | | 56,118 | | | | 12,950,024 | |
Net income for the period | | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | 940,762 | | | | 940,762 | | | | 3,475 | | | | 944,237 | |
Other comprehensive income for the period | | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | 112,979 | | | | — | | | | 112,979 | | | | — | | | | 112,979 | |
Total comprehensive income | | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | 112,979 | | | | 940,762 | | | | 1,053,741 | | | | 3,475 | | | | 1,057,216 | |
Share-based payments | | | | | — | | | | — | | | | (647 | ) | | | — | | | | 185,245 | | | | 184,598 | | | | 647 | | | | — | | | | — | | | | 185,245 | | | | (114 | ) | | | 185,131 | |
Issuance of shares for business combination | | | | | — | | | | — | | | | (47,591 | ) | | | — | | | | (4,873 | ) | | | (52,464 | ) | | | 53,270 | | | | — | | | | — | | | | 806 | | | | — | | | | 806 | |
Equity transaction related to put options over non-controlling interest | | | | | — | | | | — | | | | — | | | | — | | | | (20,341 | ) | | | (20,341 | ) | | | — | | | | — | | | | — | | | | (20,341 | ) | | | (321 | ) | | | (20,662 | ) |
Equity transaction with non-controlling interests | | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | 49 | | | | 49 | |
Dividends paid | | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | (3,737 | ) | | | (3,737 | ) |
Others | | | | | — | | | | — | | | | — | | | | — | | | | (22 | ) | | | (22 | ) | | | — | | | | — | | | | — | | | | (22 | ) | | | — | | | | (22 | ) |
Balance as of September 30, 2023 | | | | | 76 | | | | 13,825,325 | | | | (493,300 | ) | | | 61,127 | | | | 537,438 | | | | 13,930,590 | | | | (15,168 | ) | | | (319,722 | ) | | | 517,559 | | | | 14,113,335 | | | | 55,470 | | | | 14,168,805 | |
The accompanying notes are an integral part of these unaudited interim condensed consolidated financial statements.
StoneCo Ltd.
Unaudited interim consolidated statement of cash flows
For the nine months ended September 30, 2023 and 2022
(In thousands of Brazilian Reais)
| | | | Nine months ended September 30, |
| | Notes | | 2023 | | 2022 |
Operating activities | | | | | | |
Net income (loss) for the period | | | | 944,237 | | (605,231) |
Adjustments to reconcile net income (loss) for the period to net cash flows: | | | | | | | | | | |
Depreciation and amortization | | 8.2 | | | 657,138 | | | | 585,568 | |
Deferred income tax and social contribution | | 7.1 | | | 35,446 | | | | (167,663 | ) |
Loss on investment in associates | | | | | 2,443 | | | | 3,244 | |
Interest, monetary and exchange variations, net | | | | | (207,162 | ) | | | (359,917 | ) |
Provision for contingencies | | 11.2 | | | 26,475 | | | | 8,371 | |
Share-based payments expense | | 17.1.4 | | | 181,645 | | | | 143,651 | |
Allowance for expected credit losses | | | | | 99,616 | | | | 75,225 | |
Loss on disposal of property, equipment and intangible assets | | 18.5 | | | 53,240 | | | | 25,401 | |
Effect of applying hyperinflation | | | | | 2,447 | | | | 2,476 | |
Fair value adjustment in financial instruments at FVPL | | 18.1 | | | 96,563 | | | | 1,120,842 | |
Fair value adjustment in derivatives | | | | | 13,131 | | | | 168,431 | |
Other | | | | | 1,168 | | | | — | |
Working capital adjustments: | | | | | | | | | | |
Accounts receivable from card issuers | | | | | 2,187,123 | | | | 2,007,596 | |
Receivables from related parties | | | | | 11,988 | | | | 15,343 | |
Recoverable taxes | | | | | 156,487 | | | | (95,617 | ) |
Prepaid expenses | | | | | 66,673 | | | | 146,821 | |
Trade accounts receivable, banking solutions and other assets | | | | | 44,848 | | | | 625,531 | |
Accounts payable to clients | | | | | (3,641,277 | ) | | | (4,180,975 | ) |
Taxes payable | | | | | 66,505 | | | | 443,440 | |
Labor and social security liabilities | | | | | 66,591 | | | | 169,834 | |
Payment of contingencies | | 11.2 | | | (27,751 | ) | | | (5,125 | ) |
Trade accounts payable and other liabilities | | | | | (34,771 | ) | | | 239,490 | |
Interest paid | | | | | (480,201 | ) | | | (324,923 | ) |
Interest income received, net of costs | | 18.4 | | | 1,825,042 | | | | 1,452,940 | |
Income tax paid | | | | | (83,316 | ) | | | (154,111 | ) |
Net cash provided by in operating activities | | | | | 2,064,328 | | | | 1,340,642 | |
Investing activities | | | | | | | | | | |
Purchases of property and equipment | | 18.5 | | | (591,804 | ) | | | (352,622 | ) |
Purchases and development of intangible assets | | 18.5 | | | (333,170 | ) | | | (215,305 | ) |
Proceeds from (acquisition of) short-term investments, net | | | | | 1,600,368 | | | | (557,032 | ) |
Acquisition of equity securities | | | | | — | | | | (15,000 | ) |
Proceeds from disposal of long-term investments – equity securities | | 5.1 | | | 218,105 | | | | 183,518 | |
Proceeds from the disposal of non-current assets | | 18.5 | | | 515 | | | | 23,074 | |
Acquisition of subsidiary, net of cash acquired | | | | | — | | | | (69,836 | ) |
Additional payment for interest in associates and subsidiaries | | | | | (34,025 | ) | | | (34,872 | ) |
Net cash provided by (used in) investing activities | | | | | 859,989 | | | | (1,038,075 | ) |
Financing activities | | | | | | | | | | |
Proceeds from borrowings | | 5.5.1 | | | 3,935,943 | | | | 3,249,986 | |
Payment of borrowings | | | | | (3,981,687 | ) | | | (4,741,693 | ) |
Proceeds from FIDC quota holders | | 5.5.1 | | | 323,646 | | | | — | |
Payment to FIDC quota holders | | | | | (962,504 | ) | | | (937,500 | ) |
Payment of leases | | 5.5.1 | | | (71,174 | ) | | | (80,151 | ) |
Sale of own shares | | | | | — | | | | 53,406 | |
Acquisition of non-controlling interests | | | | | (1,369 | ) | | | (1,020 | ) |
Dividends paid to non-controlling interests | | | | | (3,737 | ) | | | (2,101 | ) |
Net cash provided by (used in) financing activities | | | | | (760,882 | ) | | | (2,459,073 | ) |
Effect of foreign exchange on cash and cash equivalents | | | | | 17,033 | | | | 4,021 | |
Change in cash and cash equivalents | | | | | 2,180,468 | | | | (2,152,485 | ) |
Cash and cash equivalents at beginning of period | | 4 | | | 1,512,604 | | | | 4,495,645 | |
Cash and cash equivalents at end of period | | 4 | | | 3,693,072 | | | | 2,343,160 | |
Change in cash and cash equivalents | | | | | 2,180,468 | | | | (2,152,485 | ) |
The accompanying notes are an integral part of these unaudited interim condensed consolidated financial statements.
StoneCo Ltd.
Notes to unaudited interim condensed consolidated financial statements
September 30, 2023
(In thousands of Brazilian Reais, unless otherwise stated)
StoneCo Ltd. (the “Company”), is a Cayman Islands exempted company with limited liability, incorporated on March 11, 2014. The registered office of the Company is located at 4th Floor, Harbour Place 103 South Church Street, P.O. box 10240 Grand Cayman E9 KY1-1002.
On November 29, 2022, the Company announced that the Brazilian Central Bank (“BACEN”) has approved the technical requirement of change of control submitted by the Company amid a corporate restructuring involving the conversion of Eduardo Pontes interests in Company´s Class B super-voting shares from HR Holdings, LLC (which were held indirectly through holding companies) into Class A shares directly owned by his family vehicles ("Corporate Restructuring”).
As a result of the Corporate Restructuring, there was a decrease in the concentration of votes held by the Company’s founding shareholders and HR Holdings, LLC became the owner of, approximately 31% of the Company’s voting power, whose ultimate parent is an investment fund, the VCK Investment Fund Limited SAC A, owned by the co-founder of the Company, Andre Street.
The Company’s shares are publicly traded on Nasdaq (under the ticker STNE) and depositary receipts “BDRs” representing the Company’s shares are traded on the São Paulo exchange B3 (under the ticker STOC31).
The Company and its subsidiaries (collectively, the “Group”) provide financial services and software solutions to clients across in-store, mobile and online devices helping them to better manage their businesses, become more productive and sell more - both online and offline.
The interim condensed consolidated financial statements of the Group for the nine months ended September 30, 2023 and 2022 were approved by the Audit Committee on November 9, 2023.
1.1. Seasonality of operations
The Group’s revenues are subject to seasonal fluctuations as a result of consumer spending patterns. Historically, revenues have been strongest during the last quarter of the year as a result of higher sales during the Brazilian holiday season. This is due to the increase in the number and amount of electronic payment transactions related to seasonal retail events. Adverse events that occur during these months could have a disproportionate effect on the results of operations for the entire fiscal year. As a result of seasonal fluctuations caused by these and other factors, results for an interim period may not be indicative of those expected for the full fiscal year.
| 2. | Basis of preparation and changes to the Group’s accounting policies and estimates |
The interim condensed consolidated financial statements for the nine months ended September 30, 2023 have been prepared in accordance with IAS 34 – Interim Financial Reporting, issued by the International Accounting Standards Board (“IASB”).
The interim condensed consolidated financial statements are presented in Brazilian Reais (“R$”), and all values are rounded to the nearest thousand (R$ 000), except when otherwise indicated.
The interim condensed consolidated financial statements do not include all the information and disclosures required in the annual financial statements and should be read in conjunction with the Group’s annual consolidated financial statements as of December 31, 2022.
The accounting policies adopted in this interim reporting period are consistent with those of the previous financial year.
The preparation of the Group’s financial statements requires management to make judgments and estimates and to adopt assumptions that affect the amounts presented referring to revenues, expenses, assets and liabilities at the financial statement date. Actual results may differ from these estimates.
StoneCo Ltd.
Notes to unaudited interim condensed consolidated financial statements
September 30, 2023
(In thousands of Brazilian Reais, unless otherwise stated)
The judgements, estimates and assumptions are frequently revised, and any effects are recognized in the revision period and in any future affected periods. The objective of these revisions is mitigating the risk of material differences between the estimated and actual results in the future.
In preparing these interim condensed consolidated financial statements, the significant judgements and estimates made by management in applying the Group’s accounting policies and the key sources of estimation uncertainty were the same as those that are set the consolidated financial statements for the year ended December 31, 2022, with no changes except for updates described in Note 11.1.
In accordance with IFRS 10 - Consolidated Financial Statements, subsidiaries are all entities in which StoneCo Ltd. holds control.
The following table shows the main consolidated entities, which correspond to the Group’s most relevant operating vehicles.
| | | | % of Group's equity interest |
Entity name | | Principal activities | | September 30, 2023 | | December 31, 2022 |
| | | | | | |
Stone Instituição de Pagamento S.A. (“Stone Pagamentos”) | | Merchant acquiring | | | 100.00 | | | | 100.00 | |
Pagar.me Instituição de Pagamento S.A. (“Pagar.me”) | | Merchant acquiring | | | 100.00 | | | | 100.00 | |
Stone Sociedade de Crédito Direto S.A. (“Stone SCD”) | | Financial services | | | 100.00 | | | | 100.00 | |
Linx Sistemas e Consultoria Ltda. (“Linx Sistemas”) | | Technology services | | | 100.00 | | | | 100.00 | |
Tapso Fundo de Investimento em Direitos Creditórios (“FIDC TAPSO”) | | Investment fund | | | 100.00 | | | | 100.00 | |
During the second quarter we consummated a reorganization of the businesses carried out by our former subsidiary Cappta S.A. (¨Cappta¨). As a result of the reorganization, we no longer have an interest in the activities of providing technology solutions for payments in installments and we increased to 100% our interest in the technology solutions for electronic transfers. Both activities were up to June 30, 2023, carried out by Cappta of which we owned 59.6%. As a result of the transaction, we no longer have an investment in Cappta and we have a 100% interest in Stef S.A. The transaction did not have any material impact on our financial statements.
During the nine months ended September 30, 2023 there were no other corporate reorganizations that changes the interests held by the Company in its subsidiaries.
The Group holds call options to acquire additional interests in some of its subsidiaries (Note 5.6) and issued put options to non-controlling investors (Note 5.9.1(g)).
StoneCo Ltd.
Notes to unaudited interim condensed consolidated financial statements
September 30, 2023
(In thousands of Brazilian Reais, unless otherwise stated)
The following table shows all entities in which the Group has significant influence.
| | | | % Group's equity interest |
Entity name | | Principal activities | | September 30, 2023 | | December 31, 2022 |
| | | | | | |
Alpha-Logo Serviços de Informática S.A. (“Tablet Cloud”) | | Technology services | | | 25.00 | | | | 25.00 | |
Trinks Serviços de Internet S.A. (“Trinks”) | | Technology services | | | 19.90 | | | | 19.90 | |
Neostore Desenvolvimento de Programas de Computador S.A. (“Neomode”) | | Technology services | | | 40.02 | | | | 40.02 | |
Dental Office S.A. (“RH Software”) | | Technology services | | | 20.00 | | | | 20.00 | |
APP Sistemas S.A. (“APP”) (a) | | Technology services | | | 19.90 | | | | 20.00 | |
Agilize Tecnologia S.A ("Agilize") (b) | | Technology services | | | 33.33 | | | | — | |
Delivery Much Tecnologia S.A. (“Delivery Much”) | | Food delivery marketplace | | | 29.50 | | | | 29.50 | |
StoneCo CI Ltd ("Creditinfo Caribean") | | Holding - Credit Bureau services | | | 47.75 | | | | 47.75 | |
| (a) | In April 2023, the ownership in APP was diluted by the issuance of new shares under a long-term incentive program, admitting in a new shareholder. |
| (b) | On August 01, 2023, the Group acquired a 33.33% equity interest in Agilize, a private company based in the State of Bahia, Brazil, for R$ 8,523 through the conversion of a credit arising from a convertible loan agreement. Agilize develops technology that provides online accounting services. |
The Group holds call options to acquire additional interests in some of its associates (Note 5.6.).
| 4. | Cash and cash equivalents |
| | September 30, 2023 | | December 31, 2022 |
| | | | |
Short-term bank deposits - denominated in R$ | | | 3,633,216 | | | | 1,388,616 | |
Short-term bank deposits - denominated in US$ | | | 59,828 | | | | 123,959 | |
Short-term bank deposits - denominated in other currencies | | | 28 | | | | 29 | |
| | | 3,693,072 | | | | 1,512,604 | |
| 5.1. | Short and Long-term investments |
| | Short-term | | Long-term | | |
| | Listed securities | | Unlisted securities | | Listed securities | | Unlisted securities | | September 30, 2023 |
| | | | | | | | | | |
Bonds(a) | | | | | | | | | | | | | | | | | | | | |
Brazilian sovereign bonds | | | 1,016,370 | | | | — | | | | — | | | | — | | | | 1,016,370 | |
Structured notes linked to Brazilian sovereign bonds | | | — | | | | 971,981 | | | | — | | | | — | | | | 971,981 | |
Corporate bonds | | | 52,942 | | | | — | | | | — | | | | — | | | | 52,942 | |
Equity securities(b) | | | — | | | | — | | | | — | | | | 47,070 | | | | 47,070 | |
Investment funds(c) | | | — | | | | 1,188 | | | | — | | | | — | | | | 1,188 | |
| | | 1,069,312 | | | | 973,169 | | | | — | | | | 47,070 | | | | 2,089,551 | |
| | | | | | | | | | | | | | | | | | | | |
Current | | | | | | | | | | | | | | | | | | | 2,042,481 | |
Non-current | | | | | | | | | | | | | | | | | | | 47,070 | |
StoneCo Ltd.
Notes to unaudited interim condensed consolidated financial statements
September 30, 2023
(In thousands of Brazilian Reais, unless otherwise stated)
| | Short-term | | Long-term | | December 31, 2022 |
| | Listed securities | | Unlisted securities | | Listed securities | | Unlisted securities | | |
Bonds(a) | | | | | | | | | | |
Brazilian sovereign bonds | | | 926,559 | | | | — | | | | — | | | | — | | | | 926,559 | |
Structured notes linked to Brazilian sovereign bonds | | | — | | | | 2,176,019 | | | | — | | | | — | | | | 2,176,019 | |
Corporate bonds | | | 349,540 | | | | — | | | | — | | | | — | | | | 349,540 | |
Equity securities(b) | | | — | | | | — | | | | 182,139 | | | | 32,626 | | | | 214,765 | |
Investment funds(c) | | | — | | | | 1,654 | | | | — | | | | — | | | | 1,654 | |
| | | 1,276,099 | | | | 2,177,673 | | | | 182,139 | | | | 32,626 | | | | 3,668,537 | |
| | | | | | | | | | | | | | | | | | | | |
Current | | | | | | | | | | | | | | | | | | | 3,453,772 | |
Non-current | | | | | | | | | | | | | | | | | | | 214,765 | |
| (a) | As of September 30, 2023, bonds of listed securities are mainly indexed to the CDI and Selic benchmark interest rates. |
| (b) | Comprised of ordinary shares of listed and unlisted entities. These assets are measured at fair value, and the Group elected asset by asset the recognition of the changes in fair value of the existing listed and unlisted equity instruments through profit or loss (“FVPL”) or other comprehensive income (“FVOCI”). The fair value of unlisted equity instruments as of September 30, 2023, was determined based on the most recently completed annual valuation reports and any subsequent negotiations of the securities. |
Comprised of Banco Inter S.A. (“Banco Inter”)´s shares, acquired on June, 2021. During the first quarter of 2023, the Group sold its remaining stake in Banco Inter, representing 16.8 million shares. The shares were sold at a price of R$ 12.96, equivalent to R$ 218,105. The change in fair value of equity securities at FVPL for the nine months ended September 30, 2023 was a gain of R$ 30,574 (for the nine months ended September 30, 2022 was a loss of R$ 738,574), which was recognized in the statement of profit or loss.
On September 30, 2023, comprised mainly of ordinary shares in entities that are not traded in an active market.
The change in fair value of equity securities at FVOCI for the nine months ended September 30, 2023 was R$ 2,857, (R$ (6,432) for the nine months ended September 30, 2022), which was recognized in other comprehensive income.
| (c) | Comprised of foreign investment fund shares. |
Short and Long-term investments are denominated in Brazilian reais and U.S. dollars.
| 5.2. | Accounts receivable from card issuers and accounts payable to clients |
| 5.2.1. | Composition of accounts receivable from card issuers |
Accounts receivable are amounts due from card issuers and acquirers regarding the transactions of clients with card holders, performed in the ordinary course of business.
| | September 30, 2023 | | December 31, 2022 |
| | | | |
Accounts receivable from card issuers (a) | | | 20,544,627 | | | | 20,053,392 | |
Accounts receivable from other acquirers (b) | | | 611,332 | | | | 718,228 | |
Allowance for expected credit losses | | | (50,596 | ) | | | (22,763 | ) |
| | | 21,105,363 | | | | 20,748,857 | |
| | | | | | | | |
Current | | | 21,029,533 | | | | 20,694,523 | |
Non-current | | | 75,830 | | | | 54,334 | |
| (a) | Accounts receivable from card issuers, net of interchange fees, as a result of processing transactions with clients. |
| (b) | Accounts receivable from other acquirers related to PSP (Payment Service Provider) transactions. |
StoneCo Ltd.
Notes to unaudited interim condensed consolidated financial statements
September 30, 2023
(In thousands of Brazilian Reais, unless otherwise stated)
Part of the cash needed by the Group to advance payments to acquiring customers are met by the definitive sale of receivables to third parties. When such sale of receivables is carried out to entities in which we have subordinated shares or quotas, the receivables sold remain in our balance sheet, as these entities are consolidated in our financial statements. As of September 30, 2023 a total of R$ 288,111 are consolidated through Fundo de Investimento em Direitos Creditórios - ACR FAST (“FIDC ACR FAST”), of which the Group has subordinated shares (December 31, 2022 - R$ nil). When the sale of receivables is carried out to entities we do not control and in transactions where we do not have continuous involvement, the amounts transferred are derecognized from the accounts receivable from card issuers. As of September 30, 2023, the sale of receivables that were derecognized from accounts receivables from card issuers in our balance sheet represent the main form of funding used by the Group to fund our prepayment business.
Accounts receivable held by FIDCs guarantee the obligations to FIDC quota holders.
| 5.2.2. | Accounts payable to clients |
Accounts payable to clients represent amounts due to accredited clients related to credit and debit card transactions, net of interchange fees retained by card issuers and assessment fees paid to payment scheme networks as well as the Group’s net merchant discount rate fees which are collected by the Group as an agent.
| 5.3. | Trade accounts receivable |
| 5.3.1. | Composition of trade accounts receivable |
Trade accounts receivables are amounts due from clients mainly related to subscription services and equipment rental.
| | September 30, 2023 | | December 31, 2022 |
| | | | |
Accounts receivable from subscription services | | | 305,194 | | | | 294,516 | |
Accounts receivable from equipment rental | | | 122,356 | | | | 135,479 | |
Loans designated at amortized cost (a) | | | 90,751 | | | | — | |
Chargeback | | | 78,027 | | | | 58,302 | |
Services rendered | | | 40,086 | | | | 36,089 | |
Receivables from registry operation | | | 22,345 | | | | 35,150 | |
Loans designated at FVPL | | | — | | | | 26,866 | |
Allowance for expected credit losses (b) | | | (110,981 | ) | | | (108,434 | ) |
Others | | | 50,315 | | | | 44,078 | |
| | | 598,093 | | | | 522,046 | |
| | | | | | | | |
Current | | | 559,220 | | | | 484,722 | |
Non-current | | | 38,873 | | | | 37,324 | |
| (a) | Comprised of gross amount of R$ 113,456 and an allowance for expected credit losses of R$ (22,705). |
| (b) | Does not include allowance for expected credit losses related to loans designed at amortized cost. |
| 5.4. | Financial assets from banking solutions and deposits from banking customers |
As required by the BACEN regulation, the financial assets arising from banking solutions must be deposited in accounts custody by the BACEN or invested in Brazilian National Treasury Bonds, in order to guarantee the deposits from banking customers.
As of September 30, 2023, we had R$ 21,224 of payments in transit from banking customer accounts. (December 31, 2022 - R$ 243,782).
StoneCo Ltd.
Notes to unaudited interim condensed consolidated financial statements
September 30, 2023
(In thousands of Brazilian Reais, unless otherwise stated)
| 5.5. | Loans and financing and Obligations to FIDC quota holders |
| 5.5.1. | Changes in loans and financing and obligations to FIDC quota holders |
| | December 31, 2022 | | Additions | | Disposals | | Payment | | Changes in Exchange Rates | | Interest | | September 30, 2023 |
| | | | | | | | | | | | | | |
Obligations to FIDC AR III quota holders (Note 5.5.2.1) | | | 952,780 | | | | — | | | | — | | | | (1,005,474 | ) | | | — | | | | 52,694 | | | | — | |
Obligations to FIDC TAPSO quota holders (Note 5.5.2.2) | | | 22,468 | | | | 50,000 | | | | — | | | | (23,021 | ) | | | — | | | | 1,990 | | | | 51,437 | |
Obligations to FIDC ACR FAST quota holders (Note 5.5.2.3) | | | — | | | | 273,646 | | | | — | | | | (5,004 | ) | | | — | | | | 3,904 | | | | 272,546 | |
Leases (Note 5.5.2.4) | | | 200,147 | | | | 64,637 | | | | (20,622 | ) | | | (71,174 | ) | | | (946 | ) | | | 11,095 | | | | 183,137 | |
Bonds (Note 5.5.2.5) | | | 2,587,303 | | | | — | | | | — | | | | (47,856 | ) | | | (104,285 | ) | | | 74,892 | | | | 2,510,054 | |
Bank borrowings (Note 5.5.2.6) | | | 1,788,427 | | | | 3,838,209 | | | | — | | | | (4,187,965 | ) | | | 2,239 | | | | 141,660 | | | | 1,582,570 | |
Obligations to receivable certificates (Note 5.5.2.7) | | | — | | | | 97,734 | | | | — | | | | — | | | | — | | | | 905 | | | | 98,639 | |
| | | 5,551,125 | | | | 4,324,226 | | | | (20,622 | ) | | | (5,340,494 | ) | | | (102,992 | ) | | | 287,140 | | | | 4,698,383 | |
| | | | | | | | | | | | | | | | | | | | | | | | | �� | | | |
Current | | | 2,822,655 | | | | | | | | | | | | | | | | | | | | | | | | 1,969,346 | |
Non-current | | | 2,728,470 | | | | | | | | | | | | | | | | | | | | | | | | 2,729,037 | |
| 5.5.2. | Description of loans and financing and obligations to FIDC quota holders |
In the ordinary course of the business, the Group funds its prepayment business through a mix of own cash, debt and receivables sales.
| 5.5.2.1. | Obligations to FIDC AR III quota holders |
In August 2020, the first series of Fundo de Investimento em Direitos Creditórios - Bancos Emissores de Cartão de Crédito - Stone III (“FIDC AR III”) senior quotas was issued, with an amount of up to R$ 2,500,000, and maturity in August 2023. They were issued for 36 months, with a grace period of 15 months to repay the principal amount. During the grace period, the payment of interest is made every three months. After this period, the amortization of the principal and the payment of interest is every three months. The benchmark return rate is CDI + 1.5% per year.
Payments of R$ 937,500 refers to the amortization of the principal and R$ 67,974 refer to the payment of interest of the first series of FIDC AR III. The senior quotas were fully settled on August 8th, 2023.
| 5.5.2.2. | Obligations to FIDC TAPSO quota holders |
In March 2021, the Group negotiated an amendment of the contract to postpone the payment date of the principal to March 2022 and the benchmark return rate became 100% of the CDI + 1.50% per year.
In February 2022, the Group negotiated an amendment of the contract to postpone the payment date of the principal to March 2023 and the benchmark return rate became 100% of the CDI + 1.80% per year. The mezzanine quotas were settled on March 2, 2023. After maturity of the mezzanine quotas, in July 2023 the Group negotiated new issuance of TAPSO Senior Quotas. The quotas were issued for one year and benchmark return rate is CDI + 1.62% per year.
5.5.2.3 Obligations to FIDC ACR FAST quota holders
On July 19, 2023, this FIDC ACR FAST was issued with the Company as sponsor as well as quota holder. This is the first open-end fund with third parties, in which the Group holds subordinated quotas, resulting in the consolidation of the whole structure. The main goal of this structure is to access the money market funds industry.
The benchmark return rate is floating and on September 30, it was set to CDI +0.90% per year. Additionally, as an open-end fund, redemptions are settled in 30 days after requests from quota holders.
StoneCo Ltd.
Notes to unaudited interim condensed consolidated financial statements
September 30, 2023
(In thousands of Brazilian Reais, unless otherwise stated)
The Group has lease contracts for various items of offices, vehicles and software in its operations. The Group’s obligations under its leases are secured by the lessor’s title to the leased assets. Generally, the Group is restricted from assigning and subleasing the leased assets.
Bonds were issued in 2021, raising USD 500 million in 7-year notes with a final yield of 3.95%. The total issuance was R$ 2,510,350 (R$ 2,477,408 net of the offering transaction costs, which will be amortized over the course of the debt). The Group has entered into a hedge to protect its currency risk, see Note 5.6.1.
The Group issued bilateral unsecured term loans, with multiple counterparties and maturities up to 12 months. The principal and the interest of this type of loan are mainly paid at maturity. The proceeds of these loans were used mainly to advance payments to acquiring customers.
| 5.5.2.7 | Obligations to receivable certificates |
On September 6, 2023, a Certificate of Real Estate Receivables ("CRI") was issued by Opea Securitizadora S.A., raising R$ 100,000 in a 3-year note bearing interest at CDI + 1.30%. The CRI security is backed by commercial notes issued by Stone Pagamentos as well as STNE Participações S.A.. This is the first funding structure of the Company to access retail investors along with institutional ones.
| 5.6. | Derivative financial instruments, net |
| | September 30, 2023 | | December 31, 2022 |
Cross-currency interest rate swap used as hedge accounting instrument (Note 5.6.1) | | | (337,113 | ) | | | (190,902 | ) |
Derivatives used as economic hedge instrument (Note 5.6.2) | | | (4,626 | ) | | | (6,395 | ) |
Call options to acquire additional interest in subsidiaries | | | 11,271 | | | | 23,983 | |
Derivative financial instruments, net | | | (330,468 | ) | | | (173,314 | ) |
During 2021, the Group entered into hedge operations to protect its inaugural dollar bonds (Note 5.5.2.5), subject to foreign exchange exposure using cross-currency interest rate swap contracts. Additionally, in May 2023, the Group entered into hedge operations to protect bank borrowings (Note 5.5.2.6.), subject to foreign exchange exposure using cross-currency interest rate swap contracts. The transactions have been designated for hedge accounting and classified as cash flow hedge of the variability of the designated cash flows of the dollar denominated bonds / bank borrowings due to changes in the exchange rate. The effective portion of the derivative's gain or loss is initially reported as a component of accumulated other comprehensive income, recorded in a specific equity account, and subsequently reclassified into earnings in the same period the hedge object affects earnings, while any ineffective portion, when applicable, is immediately recognized in profit or loss. The details of the cross-currency swaps and their financial position as of September 30, 2023, are presented as follows.
StoneCo Ltd.
Notes to unaudited interim condensed consolidated financial statements
September 30, 2023
(In thousands of Brazilian Reais, unless otherwise stated)
Notional in US$ | | Notional in R$ | | Pay rate in local currency | | Trade date | | Due date | | Fair value as of September 30, 2023 – Asset (Liability) | | Gain (loss) recognized in income in nine months ended September 30, 2023(a) | | Gain recognized in OCI in nine months ended September 30, 2023(b) | | Fair value as of December 31, 2022 – Asset (Liability) |
| | | | | | | | | | | | | | | | |
50,000 | | 248,500 | | CDI + 2.94% | | June 23, 2021 | | June 16, 2028 | | (29,495) | | (71,458) | | 3,812 | | (15,274) |
50,000 | | 247,000 | | CDI + 2.90% | | June 24, 2021 | | June 16, 2028 | | (28,903) | | (57,097) | | 3,881 | | (14,836) |
50,000 | | 248,500 | | CDI + 2.90% | | June 24, 2021 | | June 16, 2028 | | (30,043) | | (59,447) | | 4,327 | | (15,961) |
75,000 | | 375,263 | | CDI + 2.99% | | June 30, 2021 | | June 16, 2028 | | (47,331) | | (27,200) | | 6,048 | | (26,179) |
50,000 | | 250,700 | | CDI + 2.99% | | June 30, 2021 | | June 16, 2028 | | (31,953) | | (27,515) | | 6,433 | | (17,846) |
50,000 | | 250,110 | | CDI + 2.98% | | June 30, 2021 | | June 16, 2028 | | (31,499) | | (35,422) | | 14,230 | | (17,403) |
25,000 | | 127,353 | | CDI + 2.99% | | July 15, 2021 | | June 16, 2028 | | (17,458) | | (13,524) | | (8,372) | | (10,374) |
25,000 | | 127,353 | | CDI + 2.99% | | July 15, 2021 | | June 16, 2028 | | (17,525) | | (9,158) | | 2,088 | | (10,455) |
50,000 | | 259,890 | | CDI + 2.96% | | July 16, 2021 | | June 16, 2028 | | (38,973) | | (6,072) | | 13,118 | | (24,793) |
25,000 | | 131,025 | | CDI + 3.00% | | August 6, 2021 | | June 16, 2028 | | (19,227) | | (12,540) | | (9,046) | | (12,101) |
25,000 | | 130,033 | | CDI + 2.85% | | August 10, 2021 | | June 16, 2028 | | (20,077) | | (9,309) | | 2,149 | | (12,917) |
25,000 | | 130,878 | | CDI + 2.81% | | August 11, 2021 | | June 16, 2028 | | (19,882) | | (8,383) | | 1,921 | | (12,763) |
50,000 | | 248,500 | | CDI + 1.80% | | May 22, 2023 | | November 22, 2023 | | (4,747) | | (4,800) | | 53 | | — |
| | | | | | | | Net amount | | (337,113) | | (341,925) | | 40,642 | | (190,902) |
| (a) | Recognized in the statement of profit or loss, in “Financial expenses, net”. The amount recognized during the nine months ended September 30, 2022 was a loss of R$ 288,811. |
| (b) | Recognized in equity, in “Other comprehensive income”. The balance in the cash flow hedge reserve as of September 30, 2023 is a loss of R$ 220,724 (September 30, 2022 - loss of R$ 289,911). |
Additionally, in 2023 the Group paid R$ 155,072, on coupon payments of the cross-currency swaps described above.
The Group is party to non-deliverable forward (“NDF”) contracts with different counterparties approved by the Board of Directors following the Counterparty Policy to hedge its foreign currency risk in U.S. Dollar and Euro. As of September 30, 2023, the Group hedged the notional of US$ 8,900 using NDF contracts with rates between 4.8776 and 5.0710 of Brazilian Reais per each 1.00 U.S. Dollar, and the notional of € 570 using NDF contracts with rates between 5.3040 and 5.3606 of Brazilian Reais per each 1.00 Euro. The maturity of the operations is up to November 2023. In the nine months ended September 30, 2023, the amount related to these derivatives recognized in the statement of profit or loss was a gain of R$ 16,994 (gain of R$ 11,586) in the nine months ended September 30, 2022).
| 5.6.2.2 | Interest rates hedge |
The Group mitigates the interest rate risk generated by the gap between its prepayments of receivables (fixed rate) and its funding activities (either fixed or floating) with mixed maturities. This hedge is executed over-the-counter ("OTC") with multiple financial institutions following its Counterparty Policy. The contracted annual rate is between 10.4% and 14.3%. The notional of the operations is R$ 5,727,200 and its maturities are up to February 2025. In the nine months ended September 30, 2023, the amount related to these derivatives recognized in the statement of profit or loss was an expense of R$ 4,448 (expense of R$ 8,064 in the nine months ended September 30, 2022).
StoneCo Ltd.
Notes to unaudited interim condensed consolidated financial statements
September 30, 2023
(In thousands of Brazilian Reais, unless otherwise stated)
| 5.7. | Financial risk management |
The Group’s activities expose it to market, liquidity, credit, and counterparty risks. The two main market risks for the Group are interest rates and exchange rates. Interest rate risk arises from the fact the Group’s originates assets at fixed rates (credit card prepayment and loans) and funds itself both at fixed and floating rates with unmatched maturities of such assets. The second one is generated by the exchange rates among Brazilian Reais and the currencies of countries where the Group has subsidiaries in addition to its indebtedness and expenses denominated in other currencies rather than the Brazilian real. The Group’s main liquidity risk is its inability to raise financing to continue its prepayment business, which although is not a legal obligation, is a relevant part of its revenues. The counterparty risk is mainly generated by the counterparties that the Group engage with into financial contracts for hedging, investments and committed funding, in addition to its inherent credit risk exposure to credit card issuers.
The Board of Directors has approved policies, including a counterparties policy, and limits for its financial risk management. The Group uses financial derivatives only to mitigate market risk exposures. It is the Group’s policy not to engage in derivatives for speculative purposes. Different levels of managerial approval are required for entering into financial instruments depending on its nature and the type of risk associated.
Financial risk management is carried out by the global treasury department (“Global Treasury”) at the Group level. Global Treasury identifies, evaluates, and hedges financial risks in close co-operation with the Group’s operating units.
| 5.8. | Financial instruments by category |
| 5.8.1 | Financial assets by category |
| | Amortized cost | | FVPL | | FVOCI | | Total |
| | | | | | | | |
At September 30, 2023 | | | | | | | | |
Short and Long-term investments | | | — | | | | 2,042,481 | | | | 47,070 | | | | 2,089,551 | |
Financial assets from banking solutions | | | — | | | | 4,576,651 | | | | — | | | | 4,576,651 | |
Accounts receivable from card issuers | | | — | | | | — | | | | 21,105,363 | | | | 21,105,363 | |
Trade accounts receivable | | | 598,093 | | | | — | | | | — | | | | 598,093 | |
Derivative financial instruments(a) | | | — | | | | 11,657 | | | | — | | | | 11,657 | |
Receivables from related parties | | | 4,820 | | | | — | | | | — | | | | 4,820 | |
Other assets | | | 359,749 | | | | — | | | | — | | | | 359,749 | |
| | | 962,662 | | | | 6,630,789 | | | | 21,152,433 | | | | 28,745,884 | |
| | | | | | | | | | | | | | | | |
At December 31, 2022 | | | | | | | | | | | | | | | | |
Short and Long-term investments | | | — | | | | 3,636,687 | | | | 31,850 | | | | 3,668,537 | |
Financial assets from banking solutions | | | — | | | | 3,960,871 | | | | — | | | | 3,960,871 | |
Accounts receivable from card issuers | | | 6,992 | | | | — | | | | 20,741,865 | | | | 20,748,857 | |
Trade accounts receivable | | | 495,180 | | | | 26,866 | | | | — | | | | 522,046 | |
Derivative financial instruments(a) | | | — | | | | 36,400 | | | | — | | | | 36,400 | |
Receivables from related parties | | | 10,053 | | | | — | | | | — | | | | 10,053 | |
Other assets | | | 341,200 | | | | — | | | | — | | | | 341,200 | |
| | | 853,425 | | | | 7,660,824 | | | | 20,773,715 | | | | 29,287,964 | |
| (a) | Derivative financial instruments as of September 30, 2023 of R$(337,113) (December 31, 2022 – R$ (190,902)) were designated as cash flow hedging instruments, and therefore the effective portion of the hedge is accounted for in OCI. |
StoneCo Ltd.
Notes to unaudited interim condensed consolidated financial statements
September 30, 2023
(In thousands of Brazilian Reais, unless otherwise stated)
| 5.8.2 | Financial liabilities by category |
| | Amortized cost | | FVPL | | Total |
| | | | | | |
At September 30, 2023 | | | | | | | | | | | | |
Deposits from banking customers | | | 4,450,813 | | | | — | | | | 4,450,813 | |
Accounts payable to clients | | | 17,252,272 | | | | — | | | | 17,252,272 | |
Trade accounts payable | | | 450,166 | | | | — | | | | 450,166 | |
Loans and financing | | | 4,374,400 | | | | — | | | | 4,374,400 | |
Obligations to FIDC quota holders | | | 323,983 | | | | — | | | | 323,983 | |
Derivative financial instruments | | | — | | | | 342,125 | | | | 342,125 | |
Other liabilities | | | 104,708 | | | | 622,945 | | | | 727,653 | |
| | | 26,956,342 | | | | 965,070 | | | | 27,921,412 | |
| | | | | | | | | | | | |
At December 31, 2022 | | | | | | | | | | | | |
Deposits from banking customers | | | 4,023,679 | | | | — | | | | 4,023,679 | |
Accounts payable to clients | | | 16,614,513 | | | | — | | | | 16,614,513 | |
Trade accounts payable | | | 596,044 | | | | — | | | | 596,044 | |
Loans and financing | | | 4,575,877 | | | | — | | | | 4,575,877 | |
Obligations to FIDC quota holders | | | 975,248 | | | | — | | | | 975,248 | |
Derivative financial instruments | | | — | | | | 209,714 | | | | 209,714 | |
Other liabilities | | | 144,893 | | | | 611,279 | | | | 756,172 | |
| | | 26,930,254 | | | | 820,993 | | | | 27,751,247 | |
StoneCo Ltd.
Notes to unaudited interim condensed consolidated financial statements
September 30, 2023
(In thousands of Brazilian Reais, unless otherwise stated)
| 5.9. | Fair value measurement |
| 5.9.1. | Assets and liabilities by fair value hierarchy |
The following table shows an analysis of financial instruments measured at fair value by level of the fair value hierarchy:
| | September 30, 2023 | | December 31, 2022 |
| | Fair value | | Hierarchy level | | Fair value | | Hierarchy level |
| | | | | | | | |
Assets measured at fair value | | | | | | | | | | | | |
Short and Long-term investments(a) | | | 2,089,551 | | | I /II | | | 3,668,537 | | | I /II |
Financial assets from banking solutions(b) | | | 4,576,651 | | | I | | | 3,960,871 | | | I |
Accounts receivable from card issuers(c) | | | 21,105,363 | | | II | | | 20,741,865 | | | II |
Trade accounts receivable (d) | | | — | | | III | | | 26,866 | | | III |
Derivative financial instruments(e) | | | 11,657 | | | II | | | 36,400 | | | II |
| | | 27,783,222 | | | | | | 28,434,539 | | | |
Liabilities measured at fair value | | | | | | | | | | | | |
Derivative financial instruments(e) | | | 342,125 | | | II | | | 209,714 | | | II |
Other liabilities(f)(g) | | | 622,945 | | | III | | | 611,279 | | | III |
| | | 965,070 | | | | | | 820,993 | | | |
| (a) | Listed securities are classified as level I and unlisted securities classified as level II, for those the fair value is determined using valuation techniques, which employ the use of observable market inputs. |
| (b) | Sovereign bonds are priced using quotations from Anbima public pricing method. |
| (c) | For accounts receivable from card issuers measured at FVOCI, fair value is estimated by discounting future cash flows using market rates for similar items. For those measured at amortized cost, carrying values are assumed to approximate their fair values, taking into consideration the realization of these balances and short settlement terms. |
| (d) | In the nine months ended September 30, 2023, the portfolio of loans designated at FVPL registered a gain of R$ 21,534 (gain of R$ 5,182 for the nine months ended September 30, 2022), and total net cashflow effect was an inflow of R$ 48,400 (R$ 454,998 for the nine months ended September 30, 2022). The fair value of loans are valued using valuation techniques, which employ the use of unobservable inputs, and therefore is classified as level III in the hierarchy level. |
| (e) | The Group enters into derivative financial instruments with financial institutions with investment grade credit ratings. Derivative financial instruments are valued using valuation techniques, which employ the use of observable market inputs. |
| (f) | There are contingent considerations included in other liabilities arising on business combinations that are measured at FVPL. Fair values are estimated in accordance with pre-determined formulas explicit in the contracts with selling shareholders. The significant unobservable inputs used in the fair value measurement of contingent consideration categorized as Level III of the fair value hierarchy are based on projections of revenue, net debt, number of clients, net margin and the discount rates used to evaluate the liability. |
| (g) | The Group issued put options over Reclame Aqui’s non-controlling interests, together with the business combination occurred in 2022. The Group does not have a present ownership interest in the shares held by non-controlling shareholders, so the Group has elected an accounting policy for such put options to derecognize the non-controlling interests at each reporting date as if it was acquired at that date and recognize a financial liability at the present value of the amount payable on exercise of the non-controlling interests put option. The difference between the amount recognized as financial liability and the non-controlling interests derecognized at each period is recognized as an equity transaction. The amount of R$284,953 was recorded in the consolidated statement of financial position as of September 30, 2023 as a financial liability under other liabilities (September 30, 2022 - R$ 257,671). |
In the nine-month periods ended September 30, 2023 and 2022, there were no transfers between level I and level II and between level II and level III fair value measurements.
StoneCo Ltd.
Notes to unaudited interim condensed consolidated financial statements
September 30, 2023
(In thousands of Brazilian Reais, unless otherwise stated)
5.9.2. Fair value of financial instruments not measured at fair value
The table below presents a comparison by class between book value and fair value of the financial instruments of the Group, other than those with carrying amounts that are reasonable approximations of fair values:
| | September 30, 2023 | | December 31, 2022 |
| | Book value | | Fair value | | Book value | | Fair value |
| | | | | | | | |
| | | | | | | | |
Financial liabilities | | | | | | | | | | | | | | | | |
Accounts payable to clients(a) | | | 17,252,272 | | | | 16,675,111 | | | | 16,614,513 | | | | 16,025,373 | |
Loans and financing(b) | | | 4,374,400 | | | | 3,837,407 | | | | 4,575,877 | | | | 4,564,864 | |
Obligations to FIDC quota holders(b) | | | 323,983 | | | | 323,983 | | | | 975,248 | | | | 973,614 | |
| | | 21,950,655 | | | | 20,836,501 | | | | 22,165,638 | | | | 21,563,851 | |
| (a) | The fair value of accounts payable to clients is estimated by discounting future contractual cash flows at the average of interest rates applicable in prepayment business. |
| (b) | The fair values of loans and financing, and obligations to FIDC quota holders are estimated by discounting future contractual cash flows at the interest rates available in the market that are available to the Group for similar financial instruments. |
| | September 30, 2023 | | December 31, 2022 |
| | | | |
Withholding income tax on financial income(a) | | | 73,693 | | | | 87,701 | |
Other withholding income tax | | | 25,873 | | | | 36,212 | |
Income tax and social contribution | | | 5,073 | | | | 9,872 | |
Contributions over revenue(b) | | | 637 | | | | 3,410 | |
Other taxes | | | 13,078 | | | | 13,761 | |
| | | 118,354 | | | | 150,956 | |
| (a) | Refers to income taxes withheld on financial income which will be offset against future income tax payable. |
| (b) | Refers to credits taken on contributions on gross revenue for social integration program (PIS) and social security (COFINS) to be offset in future periods against taxes payable. |
StoneCo Ltd. is domiciled in the Cayman Islands and there is no income tax in that jurisdiction. Some of the income earned by StoneCo Ltd. related to transactions abroad are subject to a 15% rate of withholding tax.
| 7.1. | Reconciliation of income tax expense |
Considering the fact that StoneCo Ltd. is an entity located in the Cayman Islands which has no income tax, for the purpose of the following reconciliation of income tax expense to profit (loss) for the periods ended September 30, 2023 and 2022, as Brazil is the jurisdiction in which most of the Group’s transactions takes place the combined Brazilian statutory income tax rates at 34% was applied.
In Brazil such combined rate is applied, in general, to all entities and comprises the Corporate Income Tax (“IRPJ”) and the Social Contribution on Net Income (“CSLL”) on the taxable income of each Brazilian legal entity (not on a consolidated basis).
StoneCo Ltd.
Notes to unaudited interim condensed consolidated financial statements
September 30, 2023
(In thousands of Brazilian Reais, unless otherwise stated)
| | Nine months ended September 30, | | Three months ended September 30, |
| | 2023 | | 2022 | | 2023 | | 2022 |
| | | | | | | | |
Profit (loss) before income taxes | | | 1,232,618 | | | | (526,737 | ) | | | 503,533 | | | | 246,511 | |
Brazilian statutory rate | | | 34 | % | | | 34 | % | | | 34 | % | | | 34 | % |
Tax benefit/(expense) at the statutory rate | | | (419,090 | ) | | | 179,091 | | | | (171,201 | ) | | | (83,814 | ) |
| | | | | | | | | | | | | | | | |
Additions (exclusions): | | | | | | | | | | | | | | | | |
Profit (loss) from entities subject to different tax rates | | | 111,941 | | | | 23,077 | | | | 65,438 | | | | (2,197 | ) |
Profit (loss) from entities subject to different tax rates - Mark to market on equity securities designated at FVPL | | | 10,395 | | | | (251,115 | ) | | | — | | | | 37,912 | |
Other permanent differences | | | (15,345 | ) | | | (3,151 | ) | | | (14,235 | ) | | | 7,419 | |
Equity pickup on associates | | | 1,182 | | | | (1,103 | ) | | | 879 | | | | (423 | ) |
Unrecognized deferred taxes | | | (12,255 | ) | | | (29,358 | ) | | | (2,351 | ) | | | (6,819 | ) |
Use of previously unrecognized tax losses | | | 904 | | | | 755 | | | | (1,051 | ) | | | 567 | |
Previously unrecognized on deferred income tax (temporary and tax losses) | | | 23,529 | | | | — | | | | 23,529 | | | | — | |
Research and development tax benefits | | | 5,482 | | | | 2,343 | | | | 3,240 | | | | (2,321 | ) |
Other tax incentives | | | 4,876 | | | | 967 | | | | 3,555 | | | | 232 | |
Total income tax and social contribution benefit/(expense) | | | (288,381 | ) | | | (78,494 | ) | | | (92,197 | ) | | | (49,444 | ) |
Effective tax rate | | | 23.4 | % | | | n/a | | | | 18.3 | % | | | n/a | |
| | | | | | | | | | | | | | | | |
Current income tax and social contribution | | | (252,935 | ) | | | (246,157 | ) | | | (135,182 | ) | | | (93,803 | ) |
Deferred income tax and social contribution | | | (35,446 | ) | | | 167,663 | | | | 42,985 | | | | 44,359 | |
Total income tax and social contribution benefit/(expense) | | | (288,381 | ) | | | (78,494 | ) | | | (92,197 | ) | | | (49,444 | ) |
| 7.2. | Deferred income taxes by nature |
| | December 31, 2022 | | Recognized against other comprehensive income | | Recognized against profit or loss | | Recognized against goodwill(a) | | September 30, 2023 |
| | | | | | | | | | |
Assets at FVOCI | | | 215,730 | | | | (40,858 | ) | | | — | | | | — | | | | 174,872 | |
Losses available for offsetting against future taxable income | | | 385,634 | | | | — | | | | (26,537 | ) | | | — | | | | 359,097 | |
Other temporary differences | | | 273,625 | | | | — | | | | 2,957 | | | | — | | | | 276,582 | |
Tax deductible goodwill | | | 69,017 | | | | — | | | | (23,138 | ) | | | — | | | | 45,879 | |
Share-based compensation | | | 58,815 | | | | — | | | | 45,981 | | | | — | | | | 104,796 | |
Contingencies arising from business combinations | | | 51,313 | | | | — | | | | 1,017 | | | | — | | | | 52,330 | |
Assets at FVPL | | | (993 | ) | | | — | | | | 993 | | | | — | | | | — | |
Technological innovation benefit | | | (31,557 | ) | | | — | | | | 19,185 | | | | — | | | | (12,372 | ) |
Temporary differences under FIDC | | | (147,924 | ) | | | — | | | | (74,404 | ) | | | — | | | | (222,328 | ) |
Intangible assets and property and equipment arising from business combinations | | | (693,936 | ) | | | — | | | | 18,500 | | | | (1,377 | ) | | | (676,813 | ) |
Deferred tax, net | | | 179,724 | | | | (40,858 | ) | | | (35,446 | ) | | | (1,377 | ) | | | 102,043 | |
| (a) | More details in Note 19.1.1. |
| 7.3. | Unrecognized deferred taxes |
The Group has accumulated tax loss carryforwards and other temporary differences in some subsidiaries in the amount of R$ 130,194 (December 31, 2022 – R$ 144,529) for which a deferred tax asset was not recognized and are available indefinitely for offsetting against future taxable profits of the companies in which the losses arose. Deferred tax assets have not been recognized with respect of these losses as they cannot be used to offset taxable profits between subsidiaries of the Group, and there is no other evidence of recoverability in the near future.
StoneCo Ltd.
Notes to unaudited interim condensed consolidated financial statements
September 30, 2023
(In thousands of Brazilian Reais, unless otherwise stated)
| 8.1. | Changes in Property and equipment |
| | December 31, 2022 | | Additions | | Disposals (a) | | Transfers | | Effects of hyperinflation | | Effects of changes in foreign exchange rates | | September 30, 2023 |
Cost | | | | | | | | | | | | | | |
Pin Pads & POS | | | 1,948,382 | | | | 436,960 | | | | (148,259 | ) | | | — | | | | — | | | | — | | | | 2,237,083 | |
IT equipment | | | 262,405 | | | | 27,605 | | | | (12,355 | ) | | | 8,754 | | | | 83 | | | | 79 | | | | 286,571 | |
Facilities | | | 91,820 | | | | 2,348 | | | | (20,987 | ) | | | 4,669 | | | | (66 | ) | | | (351 | ) | | | 77,433 | |
Machinery and equipment | | | 23,521 | | | | 4,194 | | | | (729 | ) | | | — | | | | (93 | ) | | | (646 | ) | | | 26,247 | |
Furniture and fixtures | | | 24,150 | | | | 1,116 | | | | (3,597 | ) | | | 960 | | | | (24 | ) | | | 10 | | | | 22,615 | |
Vehicles and airplane | | | 27,296 | | | | 48 | | | | (14 | ) | | | — | | | | (32 | ) | | | (40 | ) | | | 27,258 | |
Construction in progress | | | 50,320 | | | | — | | | | (4,854 | ) | | | (14,383 | ) | | | — | | | | — | | | | 31,083 | |
Right-of-use assets - equipment | | | 4,823 | | | | 64 | | | | (7 | ) | | | — | | | | — | | | | — | | | | 4,880 | |
Right-of-use assets - vehicles | | | 43,794 | | | | 3,503 | | | | (10,087 | ) | | | — | | | | — | | | | — | | | | 37,210 | |
Right-of-use assets - offices | | | 205,450 | | | | 28,398 | | | | (38,526 | ) | | | — | | | | — | | | | (1,309 | ) | | | 194,013 | |
| | | 2,681,961 | | | | 504,236 | | | | (239,415 | ) | | | — | | | | (132 | ) | | | (2,257 | ) | | | 2,944,393 | |
Depreciation | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Pin Pads & POS | | | (740,468 | ) | | | (335,325 | ) | | | 123,022 | | | | — | | | | — | | | | — | | | | (952,771 | ) |
IT equipment | | | (145,406 | ) | | | (41,128 | ) | | | 10,956 | | | | — | | | | — | | | | — | | | | (175,578 | ) |
Facilities | | | (37,739 | ) | | | (10,449 | ) | | | 20,575 | | | | — | | | | — | | | | 158 | | | | (27,455 | ) |
Machinery and equipment | | | (18,571 | ) | | | (3,169 | ) | | | 687 | | | | — | | | | — | | | | 236 | | | | (20,817 | ) |
Furniture and fixtures | | | (7,054 | ) | | | (1,869 | ) | | | 2,600 | | | | — | | | | — | | | | 5 | | | | (6,318 | ) |
Vehicles and airplane | | | (2,437 | ) | | | (2,341 | ) | | | 51 | | | | — | | | | — | | | | 18 | | | | (4,709 | ) |
Right-of-use assets - equipment | | | (1,031 | ) | | | (97 | ) | | | 10 | | | | — | | | | — | | | | — | | | | (1,118 | ) |
Right-of-use assets - Vehicles | | | (21,663 | ) | | | (12,121 | ) | | | 9,082 | | | | — | | | | — | | | | — | | | | (24,702 | ) |
Right-of-use assets - Offices | | | (66,414 | ) | | | (28,100 | ) | | | 19,363 | | | | — | | | | — | | | | 83 | | | | (75,068 | ) |
| | | (1,040,783 | ) | | | (434,599 | ) | | | 186,346 | | | | — | | | | — | | | | 500 | | | | (1,288,536 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Property and equipment, net | | | 1,641,178 | | | | 69,637 | | | | (53,069 | ) | | | — | | | | (132 | ) | | | (1,757 | ) | | | 1,655,857 | |
| (a) | Includes Pin Pad & POS derecognized for not being used by customers after a period of time and Cappta spun-off on June 30, 2023. |
| 8.2. | Depreciation and amortization charges |
Depreciation and amortization expense has been charged in the following line items of the consolidated statement of profit or loss:
| | Nine months ended September 30, | | Three months ended September 30, |
| | 2023 | | 2022 | | 2023 | | 2022 |
| | | | | | | | |
Cost of services | | | 443,813 | | | | 378,693 | | | | 153,474 | | | | 137,838 | |
Administrative expenses | | | 179,052 | | | | 174,131 | | | | 60,404 | | | | 55,410 | |
Selling expenses | | | 34,273 | | | | 32,443 | | | | 9,078 | | | | 10,577 | |
Other income (expenses), net | | | — | | | | 301 | | | | — | | | | — | |
Depreciation and Amortization charges (Note 15) | | | 657,138 | | | | 585,568 | | | | 222,956 | | | | 203,825 | |
Depreciation charge | | | 434,599 | | | | 378,126 | | | | 150,978 | | | | 131,712 | |
Amortization charge | | | 222,539 | | | | 207,442 | | | | 71,978 | | | | 72,113 | |
Depreciation and Amortization charges | | | 657,138 | | | | 585,568 | | | | 222,956 | | | | 203,825 | |
StoneCo Ltd.
Notes to unaudited interim condensed consolidated financial statements
September 30, 2023
(In thousands of Brazilian Reais, unless otherwise stated)
| 9.1. | Changes in Intangible assets |
| | December 31, 2022 | | Additions | | Disposals | | Transfers | | Effects of hyperinflation | | Effects of changes in foreign exchange rates | | Business combination(a) | | September 30, 2023 |
| | | | | | | | | | | | | | | | |
Cost | | | | | | | | | | | | | | | | |
Goodwill - acquisition of subsidiaries | | | 5,647,421 | | | | — | | | | — | | | | — | | | | — | | | | (6,114 | ) | | | (2,160 | ) | | | 5,639,147 | |
Customer relationship | | | 1,793,405 | | | | 6,285 | | | | (3,883 | ) | | | — | | | | — | | | | — | | | | 1,940 | | | | 1,797,747 | |
Trademarks and patents | | | 551,000 | | | | 14 | | | | (15 | ) | | | — | | | | — | | | | — | | | | — | | | | 550,999 | |
Software | | | 1,162,311 | | | | 156,447 | | | | (23,175 | ) | | | 10,545 | | | | 179 | | | | (6,764 | ) | | | 2,104 | | | | 1,301,647 | |
Non-compete agreement | | | 26,024 | | | | 1 | | | | — | | | | — | | | | — | | | | — | | | | — | | | | 26,025 | |
Operating license | | | 5,674 | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | 5,674 | |
Software in progress | | | 66,820 | | | | 166,659 | | | | (15,014 | ) | | | (10,545 | ) | | | — | | | | — | | | | — | | | | 207,920 | |
Right-of-use assets - Software | | | 88,254 | | | | 32,672 | | | | (71,859 | ) | | | — | | | | — | | | | — | | | | — | | | | 49,067 | |
| | | 9,340,909 | | | | 362,078 | | | | (113,946 | ) | | | — | | | | 179 | | | | (12,878 | ) | | | 1,884 | | | | 9,578,226 | |
Amortization | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Customer relationship | | | (278,032 | ) | | | (52,693 | ) | | | 3,338 | | | | — | | | | — | | | | — | | | | — | | | | (327,387 | ) |
Trademarks and patents | | | (10,816 | ) | | | (7,065 | ) | | | 13 | | | | — | | | | — | | | | — | | | | — | | | | (17,868 | ) |
Software | | | (337,935 | ) | | | (139,215 | ) | | | 8,289 | | | | — | | | | — | | | | 1,771 | | | | — | | | | (467,090 | ) |
Non-compete agreement | | | (7,751 | ) | | | (3,865 | ) | | | — | | | | — | | | | — | | | | — | | | | — | | | | (11,616 | ) |
Operating license | | | (6,108 | ) | | | (16 | ) | | | 451 | | | | — | | | | — | | | | — | | | | — | | | | (5,673 | ) |
Right-of-use assets - Software | | | (67,935 | ) | | | (19,685 | ) | | | 71,844 | | | | — | | | | — | | | | — | | | | — | | | | (15,776 | ) |
| | | (708,577 | ) | | | (222,539 | ) | | | 83,935 | | | | — | | | | — | | | | 1,771 | | | | — | | | | (845,410 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Intangible assets net | | | 8,632,332 | | | | 139,539 | | | | (30,011 | ) | | | — | | | | 179 | | | | (11,107 | ) | | | 1,884 | | | | 8,732,816 | |
| (a) | More details in Note 19.1.1 |
| 10. | Transactions with related parties |
Related parties comprise the Group’s parent companies, key management personnel and any businesses which are controlled, directly or indirectly by the founders, officers and directors or over which they exercise significant management influence. Related party transactions are entered in the normal course of business at prices and terms approved by the Group’s management.
The following transactions were carried out with associates related parties:
| | Nine months ended September 30, | | Three months ended September 30, |
| | 2023 | | 2022 | | 2023 | | 2022 |
Sales of services | | | | | | | | |
Associates (legal and administrative services)(a) | | | 119 | | | | 50 | | | | 42 | | | | 36 | |
Entity controlled by a key management personnel(b) | | | 4 | | | | 1 | | | | 1 | | | | 1 | |
| | | 123 | | | | 51 | | | | 43 | | | | 37 | |
| | | | | | | | | | | | | | | | |
Purchases of goods and services | | | | | | | | | | | | | | | | |
Associates (transaction services)(c) | | | (2,320 | ) | | | (1,450 | ) | | | (794 | ) | | | (507 | ) |
| | | (2,320 | ) | | | (1,450 | ) | | | (794 | ) | | | (507 | ) |
| (a) | Corresponds to services provided to Trinks |
| (b) | Corresponds to consulting and management services with Genova Consultoria e Participação Ltda. |
| (c) | Corresponds mainly to expenses paid to Trinks, RH Software, APP and Tablet Cloud, for consulting services and sales commissions, and software license to new customers acquisition. |
StoneCo Ltd.
Notes to unaudited interim condensed consolidated financial statements
September 30, 2023
(In thousands of Brazilian Reais, unless otherwise stated)
Services provided to related parties include legal and administrative services provided under normal trade terms and reimbursement of other expenses incurred in their respect.
The following balances are outstanding at the end of the reporting period in relation to transactions with related parties:
| | September 30, 2023 | | December 31, 2022 |
| | | | |
Loans to management personnel | | | — | | | | 6,121 | |
Loans to associate | | | 4,820 | | | | 3,932 | |
Receivables from related parties | | | 4,820 | | | | 10,053 | |
As of September 30, 2023, there is no allowance for expected credit losses on related parties’ receivables. No guarantees were provided or received in relation to any accounts receivable or payable involving related parties.
| 11. | Provision for contingencies |
The Group companies are party to labor, civil and tax litigation in progress, which are being addressed at the administrative and judicial levels. For certain contingencies, the Group has made judicial deposits, which are legal reserves the Group is required to make by the Brazilian courts as security for any damages or settlements the Group may be required to pay as a result of litigation.
11.1 Significant judgments, estimates and assumptions
The Group reassessed, in March 2023, its estimates to measure contingencies that (a) are the most individually insignificant amounts and of a recurring nature and (b) have a probability of loss classified as possible. The previous approach, which relied on the total amount claimed in both civil and labor disputes, has been revised by a methodology that considers precedents set by similar transactions. Under the new estimation methodology, the Group has begun to disclose contingent losses classified as possible based on the historical losses observed in relation to the performance of the portfolio. This change in accounting estimate was made possible by the maturation of the litigation portfolio. Until December 2022, the estimates were performed at the level of each of the civil and the labor claim. The ultimate goal is to enhance the precision of the estimates.
No changes have been made to estimates of probable contingencies as they represent the best available information.
| 11.2. | Probable losses, provided for in the statement of financial position |
The provisions for probable losses arising from these matters are estimated and periodically adjusted by management, supported by the opinion of its external legal advisors and based on the actual status of the lawsuit. The amount, nature and the movement of the liabilities are summarized as follows:
| | Civil | | Labor | | Tax (a) | | Total |
Balance as of December 31, 2022 | | | 25,324 | | | | 24,460 | | | | 160,592 | | | | 210,376 | |
Additions | | | 33,473 | | | | 17,425 | | | | 8,400 | | | | 59,298 | |
Reversals | | | (8,456 | ) | | | (19,655 | ) | | | (4,712 | ) | | | (32,823 | ) |
Interests | | | 3,334 | | | | 2,772 | | | | 15,056 | | | | 21,162 | |
Payments | | | (11,994 | ) | | | (1,060 | ) | | | (14,697 | ) | | | (27,751 | ) |
Balance as of September 30, 2023 | | | 41,681 | | | | 23,942 | | | | 164,639 | | | | 230,262 | |
| (a) | The Group entered into an installment payment incentive program issued by the Brazilian federal tax authorities. |
StoneCo Ltd.
Notes to unaudited interim condensed consolidated financial statements
September 30, 2023
(In thousands of Brazilian Reais, unless otherwise stated)
| 11.3. | Possible losses, not provided for in the statement of financial position |
The Group has the following civil, labor and tax litigation involving risks of loss assessed by management as possible, based on the evaluation of the legal advisors, for which no provision for estimated possible losses was recognized:
| | September 30, 2023 | | December 31, 2022 |
| | | | |
Civil | | | 85,423 | | | | 178,809 | |
Labor | | | 44,913 | | | | 238,523 | |
Tax | | | 149,485 | | | | 140,658 | |
Total | | | 279,821 | | | | 557,990 | |
The nature of the Group’s main civil and labor litigation is summarized as follows:
The Group is a party to several legal claims arising from its ordinary operations. In addition to the update of the contingency policy carried out in March 2023 and the reassessment of its estimates to measure contingencies (Note 11.1), the Group has also enhanced the root cause classification tree of civil lawsuits.
With the implementation of this new methodology, the Group is a party to several legal actions whose subjects are connected to its ordinary operations. In this regard, civil lawsuits have been categorized according to the Company’s primary business fronts, namely: (i) acquiring, amounting to R$ 37,608 as of September 30, 2023 (R$ 89,466 as of December 31, 2022); (ii) banking, amounting to R$ 16,429 as of September 30, 2023 (R$ 73,198 as of December 31, 2022); (iii) credit, amounting to R$ 2,143 as of September 30, 2023 (R$ 6,808 as of December 31, 2022); (iv) insurance, amounting to R$ 834 as of September 30, 2023 (R$ 2,055 as of December 31, 2022); and (v) software, amounting to R$ 28,168 as of September 30, 2023 (R$ 5,605 as of December 31, 2022).
Notably, in terms of the acquiring aspect, there is a noteworthy lawsuit filed by a business partner who was responsible for a portion of the acquisition and referral of commercial establishments. The amount considered as a possible loss is R$ 10,671 as of September 30, 2023 (R$ 10,309 as of December 31, 2022). Furthermore, concerning the software product, there is significant indemnity lawsuit filed by a indirect supplier, pertaining to the utilization of a specific software provided by the partner itself, amounting to R$ 25,512 as of September 30, 2023.
In the Labor Courts, the Group faces frequent lawsuits, primarily in two categories: (i) labor claims by former employees and (ii) labor claims by former employees of outsourced companies contracted by the Group. These claims typically revolve around matters such as the claimant’s placement in a different trade union and payment of overtime. The initial value of these lawsuits is claimed by the former employees at the beginning of the proceeding. The initials amounts of possible contingencies corresponds to a fraction of the total amount requested by the claimants – this fraction is calculated according to the Company’s track record of loss, considering the similarity of the matters. As the lawsuits progress, the reported risk amount may change, particularly based on Court decisions during Court proceeding.
The nature of the tax litigation is summarized as follows:
Action for annulment of tax debts regarding the tax assessment issued by the state tax authorities on the understanding that the Group would have carried out lease of equipment and data center spaces from January 2014 to December 2015, on the grounds that the operations would have the nature of services of telecommunications and therefore would be subject to state tax at the rate of 25% and a fine equivalent to 50% of the updated tax amount for failure to issue ancillary tax obligations. As of September 30, 2023, the updated amount recorded as a probable loss is R$ 27,167 (December 31, 2022 - R$ 24,715), and the amount of R$ 29,378 (December 31, 2022 - R$ 28,130) is considered as a possible loss (contingency arising from the acquisition of Linx).
During the second quarter of 2022, we received a tax assessment issued by the municipal tax Authority relating to the allegedly insufficient payment of tax on services. As September 30, 2023, the updated amount of claim is R$ 103,094 (December 31, 2022 - R$ 93,605). The case, classified as possible loss, is being challenged at the administrative level of the court.
StoneCo Ltd.
Notes to unaudited interim condensed consolidated financial statements
September 30, 2023
(In thousands of Brazilian Reais, unless otherwise stated)
For certain contingencies, the Group has made judicial deposits, which are legal reserves the Group is required to make by the Brazilian courts as security for any damages or settlements the Group may be required to pay as a result of litigation.
The amount of the judicial deposits as of September 30, 2023 is R$23,122 (December 31, 2022 - R$ 17,682), which are included in Other assets in the non-current assets.
The Company has an authorized share capital of USD 50 thousand, corresponding to 630,000,000 authorized shares with a par value of USD 0.000079365 each. Therefore, the Company is authorized to increase capital up to this limit, subject to approval of the Board of Directors. The liability of each member is limited to the amount from time to time unpaid on such member’s shares.
| 12.2. | Subscribed and paid-in capital and capital reserve |
The Articles of Association provide that at any time when there are Class A common shares being issued, Class B common shares may only be issued pursuant to: (a) a share split, subdivision or similar transaction or as contemplated in the Articles of Association; or (b) a business combination involving the issuance of Class B common shares as full or partial consideration. A business combination, as defined in the Articles of Association, would include, amongst other things, a statutory amalgamation, merger, consolidation, arrangement or other reorganization.
The additional paid-in capital refers to the difference between the purchase price that the shareholders pay for the shares and their par value. Under Cayman Islands Law, the amount in this type of account may be applied by the Company to pay distributions or dividends to members, pay up unissued shares to be issued as fully paid, for redemptions and repurchases of own shares, for writing off preliminary expenses, recognized expenses, commissions or for other reasons. All distributions are subject to the Cayman Islands Solvency Test which addresses the Company’s ability to pay debts as they fall due in the natural course of business.
Below are the movements of shares during the nine months ended September 2023:
| | Number of shares |
| | Class A | | Class B | | Total |
At December 31, 2022 | | | 294,124,829 | | | | 18,748,770 | | | | 312,873,599 | |
Vested awards(a) | | | 1,373,921 | | | | — | | | | 1,373,921 | |
At September 30, 2023 | | | 295,498,750 | | | | 18,748,770 | | | | 314,247,520 | |
| (a) | The Company delivered 1,373,921 shares, due to vesting of RSUs. |
Own equity instruments that are reacquired (treasury shares) are recognized at cost and deducted from equity. No gain or loss is recognized in profit or loss on the purchase, sale, issue or cancellation of the Group’s own equity instruments. Any difference between the carrying amount and the consideration, if reissued, is recognized in equity.
On May 13, 2019, the Company announced the adoption of its share repurchase program in an aggregate amount of up to US$ 200 million (the “Repurchase Program”). The Repurchase Program went into effect in the second quarter of 2019 and does not have a fixed expiration date. The Repurchase Program may be executed in compliance with Rule 10b-18 under the Exchange Act.
On September 21, 2023, the Company's Board of Directors approved a new program under which the Company may repurchase up to R$ 300 million in outstanding Class A common shares ("New Repurchase Program"). The New Repurchase Program went into effect after the date of the resolution and replaced the previous Repurchase Program implemented in May 2019.
StoneCo Ltd.
Notes to unaudited interim condensed consolidated financial statements
September 30, 2023
(In thousands of Brazilian Reais, unless otherwise stated)
As of September 2023 the Company holds 51,208 Class A common shares in treasury (December 31, 2022 - 233,772). The main transactions involving treasury shares during the nine months ended September 30, 2023 were: (i) sale of 16,641 Class A common shares to Pagar.me, which were used for payment of contingent consideration related to acquisition of Trampol.in Pagamentos S.A., which originally occurred in August, 2021; (ii) delivery of 824 shares in the context of the transaction completed with Vitta Group in May 2020; (iii) delivery of 132,607 shares to Linx founders shareholders, in accordance with the non-compete agreement signed; (iv) delivery of 32,492 shares due to vesting of RSUs awards. (Note 17.1.1).
| 13. | Earnings (loss) per share (“EPS”) |
Basic earnings (loss) per share is calculated by dividing net income (loss) for the period attributed to the controlling shareholders by the weighted average number of ordinary shares outstanding during the period.
The numerator of the EPS calculation is adjusted to allocate undistributed earnings as if all earnings for the period had been distributed. In determining the numerator of basic EPS, earnings attributable to the Group is allocated as follows:
| | Nine months ended September 30, | | Three months ended September 30, |
| | 2023 | | 2022 | | 2023 | | 2022 |
| | | | | | | | |
Net income (loss) attributable to controlling shareholders | | | 940,762 | | | | (598,264 | ) | | | 408,754 | | | | 202,350 | |
Numerator of basic and diluted EPS | | | 940,762 | | | | (598,264 | ) | | | 408,754 | | | | 202,350 | |
The following table contains the EPS of the Group for the nine months ended September 30, 2023 and 2022 (in thousands except share and per share amounts):
| | Nine months ended September 30, | | Three months ended September 30, |
| | 2023 | | 2022 | | 2023 | | 2022 |
| | | | | | | | |
Numerator of basic EPS | | | 940,762 | | | | (598,264 | ) | | | 408,754 | | | | 202,350 | |
| | | | | | | | | | | | | | | | |
Weighted average number of outstanding shares | | | 313,213,183 | | | | 311,629,824 | | | | 313,806,713 | | | | 312,396,238 | |
Denominator of basic EPS | | | 313,213,183 | | | | 311,629,824 | | | | 313,806,713 | | | | 312,396,238 | |
| | | | | | | | | | | | | | | | |
Basic earnings (loss) per share - R$ | | | 3.00 | | | | (1.92 | ) | | | 1.30 | | | | 0.65 | |
| | | | | | | | | | | | | | | | |
Numerator of diluted EPS | | | 940,762 | | | | (598,264 | ) | | | 408,754 | | | | 202,350 | |
| | | | | | | | | | | | | | | | |
Share-based payments(a) | | | 12,857,238 | | | | — | | | | 13,082,197 | | | | 11,524,392 | |
Weighted average number of outstanding shares | | | 313,213,183 | | | | 311,629,824 | | | | 313,806,713 | | | | 312,396,238 | |
Denominator of diluted EPS | | | 326,070,421 | | | | 311,629,824 | | | | 326,888,910 | | | | 323,920,630 | |
| | | | | | | | | | | | | | | | |
Diluted earnings (loss) per share - R$ | | | 2.89 | | | | (1.92 | ) | | | 1.25 | | | | 0.62 | |
| (a) | Diluted earnings per share are calculated by adjusting the weighted average number of shares outstanding, considering potentially convertible instruments. However, due to the loss for the period ended September 30, 2022, these instruments issued have a non-diluting effect, therefore, they were not considered in the total number of outstanding shares to determine the diluted loss per share. |
| 14.1. | Timing of revenue recognition |
Net revenue from transaction activities and other services is recognized at a point in time. All other revenue and income are recognized over time.
Net revenue from transaction activities and other services includes R$ 241,672 of membership fees (R$ 169,771 in nine months ended September 30, 2022) and R$ 86,453 of registry business fee (R$ 114,930 in nine months ended September 30, 2022).
StoneCo Ltd.
Notes to unaudited interim condensed consolidated financial statements
September 30, 2023
(In thousands of Brazilian Reais, unless otherwise stated)
| | Nine months ended September 30, | | Three months ended September 30, |
| | 2023 | | 2022 | | 2023 | | 2022 |
| | | | | | | | |
Personnel expenses | | | 2,007,056 | | | | 1,798,539 | | | | 655,769 | | | | 682,436 | |
Mark-to-market on equity securities designated at FVPL (Note 5.1(b)) | | | (30,574 | ) | | | 738,574 | | | | — | | | | (111,505 | ) |
Transaction and client services costs (a) | | | 933,847 | | | | 800,269 | | | | 355,417 | | | | 242,771 | |
Depreciation and amortization (Note 8.2) | | | 657,138 | | | | 585,568 | | | | 222,956 | | | | 203,825 | |
Marketing expenses and sales commissions (b) | | | 565,073 | | | | 472,449 | | | | 203,128 | | | | 155,803 | |
Third parties services | | | 193,116 | | | | 245,420 | | | | 83,930 | | | | 87,253 | |
Other | | | 189,239 | | | | 162,295 | | | | 55,672 | | | | 59,839 | |
Total expenses | | | 4,514,895 | | | | 4,803,114 | | | | 1,576,872 | | | | 1,320,422 | |
| (a) | Transaction and client services costs include card transaction capturing services, card transaction and settlement processing services, logistics costs, payment scheme fees, cloud services and other costs. |
| (b) | Marketing expenses and sales commissions relate to marketing and advertising expenses, and commissions paid to sales related partnerships. |
16. Financial expenses, net
| | Nine months ended September 30, | | Three months ended September 30, |
| | 2023 | | 2022 | | 2023 | | 2022 |
| | | | | | | | |
Finance cost of sale of receivables | | | 2,449,368 | | | | 1,780,988 | | | | 863,804 | | | | 675,520 | |
Cost of bond (Note 5.5.1 e 5.6.1) | | | 307,732 | | | | 281,724 | | | | 102,463 | | | | 105,002 | |
Other interest on loans and financing (Note 5.5.1) | | | 212,248 | | | | 426,766 | | | | 66,324 | | | | 127,043 | |
Foreign exchange (gains) and losses | | | (13,414 | ) | | | (13,392 | ) | | | 28 | | | | (8,956 | ) |
Other | | | 100,431 | | | | 127,140 | | | | 26,263 | | | | 41,659 | |
Total | | | 3,056,365 | | | | 2,603,226 | | | | 1,058,882 | | | | 940,268 | |
| 17.1. | Share-based payment plans |
The Group provides benefits to employees and board members of the Group through share-based incentives. The following table outlines the key share-based awards movements - in number of shares - as of September 30, 2023 and December 31, 2022.
| | Equity |
| | RSU | | PSU | | Options | | Total |
Balance as of December 31, 2022 | | | 11,507,221 | | | | 7,320,367 | | | | 45,159 | | | | 18,872,747 | |
Granted | | | 5,241,072 | | | | 1,046,034 | | | | — | | | | 6,287,106 | |
Cancelled | | | (2,219,480 | ) | | | (156,592 | ) | | | — | | | | (2,376,072 | ) |
Delivered (a) | | | (1,694,966 | ) | | | — | | | | — | | | | (1,694,966 | ) |
Balance as of September 30, 2023 | | | 12,833,847 | | | | 8,209,809 | | | | 45,159 | | | | 21,088,815 | |
| (a) | The delivery of the period net of withholding taxes represents 1,406,413 shares. |
StoneCo Ltd.
Notes to unaudited interim condensed consolidated financial statements
September 30, 2023
(In thousands of Brazilian Reais, unless otherwise stated)
| 17.1.1. | Restricted share units ("RSU") |
The Group offers a long-term incentive plan (“LTIP”) that enables the grant of equity-based awards to employees and other service providers with respect to its Class A common shares, and it has granted RSU to certain key employees under the LTIP to incentivize and reward such individuals. These awards are scheduled to vest over up to ten years, subject to and conditioned upon the achievement of these time based conditions. Assuming achievement of these conditions, awards are settled in, or delivered as Class A common shares. If the applicable conditions are not achieved, the awards are forfeited for no consideration.
In the first quarter of 2023, the Company granted 280,700 RSU’s with an average grant-date fair value of R$ 45.65, which were determined based on the fair value of the equity instruments granted and the exchange rate, both at the grant date. Moreover, 429,823 RSUs vested in the first quarter, resulting in a delivery through the issuance of 323,829 shares net of withholding taxes.
In the second quarter of 2023, the Company granted 3,768,220 RSU’s with an average grant-date fair value of R$ 51.13, which were determined based on the fair value of the equity instruments granted and the exchange rate, both at the grant date. Moreover, 1,228,463 RSU’s were cancelled, and 32,135 RSUs vested in the second quarter, resulting in a delivery through treasury shares of 30,308 shares net of withholding taxes.
In the third quarter of 2023, the Company granted 1,192,152 RSU’s with an average grant-date fair value of R$ 56.72, which were determined based on the fair value of the equity instruments granted and the exchange rate, both at the grant date. Moreover, 991,017 RSU’s were cancelled, and 1,233,008 RSUs vested in the third quarter, resulting in a delivery through the issuance of 1,050,092 shares and a delivery through treasury shares of 2,184 shares, net of withholding taxes. On September 30, 2023 there are no vested RSU to be issued to beneficiaries.
| 17.1.2. | Performance share units ("PSU") |
As part of LTIP, the Group granted awards of PSU. These awards are equity classified and give beneficiaries the right to receive shares if the Group reaches minimum levels of total shareholder return (“TSR”) for a specific period. The PSUs granted do not result in delivering shares to beneficiaries and expire if the minimum performance condition is not met. The fair value of the awards is estimated at the grant date using the Black-Scholes-Merton pricing model, considering the terms and conditions on which the PSUs were granted, and the related compensation expense is recognized over the vesting period. The performance condition is considered for estimating the grant-date fair value and of the number of PSUs expected to be issued, based on historical data and current expectations and is not necessarily indicative of performance patterns that may occur. The expected volatility reflects the assumption that the historical volatility over a period similar to the life of the PSUs is indicative of future trends, which may not necessarily be the actual outcome. The main two inputs to the model were: Risk–free interest rate and annual volatility, based on the Company and similar players’ historical stock price.
To estimate the number of awards that are considered vested for accounting purposes we consider exclusively whether the service condition is met but reaching the TSR targets is ignored. As such even, if TSR targets are ultimately not achieved the expense will remain recognized.
In the first quarter of 2023, the Company granted 462,862 new PSUs with an average grant-date fair value of R$ 3.15. The grant-date fair value was determined based on historical data and current expectations and is not necessarily indicative of performance patterns that may occur.
In the second quarter of 2023, the Company granted 137,857 new PSUs with an average grant-date fair value of R$ 3.91 and the Company also cancelled 30,220 PSUs. The grant-date fair value was determined based on historical data and current expectations and is not necessarily indicative of performance patterns that may occur.
In the third quarter of 2023, the Company granted 445,315 new PSUs with an average grant-date fair value of R$ 4.69 and the Company also cancelled 126,372 PSUs. The grant-date fair value was determined based on historical data and current expectations and is not necessarily indicative of performance patterns that may occur. On September 30, 2023 there are no vested PSU to be issued to beneficiaries.
The expected volatility reflects the assumption that the historical volatility over a period similar to the life of the PSUs is indicative of future trends, which may not necessarily be the actual outcome. For the grants mentioned above, the main two inputs to the model were: (i) Risk–free interest rate between of 4.0% and 5.6% according to 3-month LIBOR/SOFR forward curve for 3 and 5 years period, and (ii) annual volatility between 73.8% and 83.4%, based on the Company’s historical stock price.
StoneCo Ltd.
Notes to unaudited interim condensed consolidated financial statements
September 30, 2023
(In thousands of Brazilian Reais, unless otherwise stated)
The Group has granted awards as stock options, of which the exercise date will be between 3 and 10 years with a fair value estimated at the grant date based on the Black-Scholes-Merton pricing model. On September 30, 2023, 14,592 stock options were exercisable.
| 17.1.4 | Share-based payment expenses |
The total expense related to share-based plans, including taxes and social charges, recognized as Other income (expenses), net for the programs was R$ 181,645 for the nine months and R$ 61,120 for the three months ended September 30, 2023 (R$ 143,651 for the nine months and R$ 70,238 for the three months ended September 30, 2022).
| 18. | Other disclosures on cash flows |
| 18.1. | Non-cash operating activities |
| | Nine months ended September 30, |
| | 2023 | | 2022 |
Fair value adjustment on loans designated at FVPL | | | (127,137 | ) | | | (382,268 | ) |
Fair value adjustment on equity securities designated at FVPL (Note 5.1) | | | 30,574 | | | | (738,574 | ) |
Fair value adjustment on financial instruments designated at FVPL | | | (96,563 | ) | | | (1,120,842 | ) |
| | | | | | | | |
Changes in the fair value of accounts receivable from card issuers | | | (122,093 | ) | | | 171,359 | |
Fair value adjustment on equity instruments/listed securities designated at FVOCI | | | 2,857 | | | | (6,432 | ) |
| 18.2. | Non-cash investing activities |
| | Nine months ended September 30, |
| | 2023 | | 2022 |
| | | | | | | | |
Property and equipment and intangible assets acquired through lease (Note 8.1 and 9.1) | | | 64,637 | | | | 50,445 | |
| 18.3. | Non-cash financing activities |
| | Nine months ended September 30, |
| | 2023 | | 2022 |
| | | | |
Unpaid consideration for acquisition of non-controlling shares | | | 796 | | | | 803 | |
Shares of the Company delivered at Reclame Aqui acquisition | | | — | | | | 169,864 | |
| 18.4 | Breakdown of interest income received, net of costs |
| | Nine months ended September 30, |
| | 2023 | | 2022 |
Interest income received on accounts payable to clients | | | 4,274,410 | | | | 3,233,928 | |
Finance cost of sale of receivables on Accounts receivable from card issuers (Note 16) | | | (2,449,368 | ) | | | (1,780,988 | ) |
Interest income received, net of costs | | | 1,825,042 | | | | 1,452,940 | |
StoneCo Ltd.
Notes to unaudited interim condensed consolidated financial statements
September 30, 2023
(In thousands of Brazilian Reais, unless otherwise stated)
| 18.5. | Property and equipment, and intangible assets |
| | Nine months ended September 30, |
| | 2023 | | 2022 |
| | | | |
Additions of property and equipment (Note 8.1) | | | (504,236 | ) | | | (546,237 | ) |
Additions of right of use (IFRS 16) (Note 8.1) | | | 31,965 | | | | 33,717 | |
Payments from previous period | | | (176,835 | ) | | | (51,614 | ) |
Purchases not paid at period end | | | 57,302 | | | | 109,442 | |
Prepaid purchases of POS | | | — | | | | 102,070 | |
Purchases of property and equipment | | | (591,804 | ) | | | (352,622 | ) |
| | | | | | | | |
Additions of intangible assets (Note 9.1) | | | (362,078 | ) | | | (197,516 | ) |
Additions of right of use (IFRS 16) (Note 9.1) | | | 32,672 | | | | 16,728 | |
Payments from previous period | | | (6,593 | ) | | | (41,898 | ) |
Purchases not paid at period end | | | 2,829 | | | | 6,312 | |
Capitalization of borrowing costs | | | — | | | | 1,069 | |
Purchases and development of intangible assets | | | (333,170 | ) | | | (215,305 | ) |
| | | | | | | | |
Net book value of disposed assets (Notes 8.1 and 9.1) | | | 83,080 | | | | 115,115 | |
Net book value of disposed Leases (Note 5.5.1) | | | (20,622 | ) | | | (49,156 | ) |
Gain (loss) on disposal of property and equipment and intangible assets | | | (53,240 | ) | | | (25,401 | ) |
Disposal of Cappta property, equipment and intangible assets | | | 1,767 | | | | — | |
Outstanding balance | | | (10,470 | ) | | | (17,484 | ) |
Proceeds from disposal of property and equipment and intangible assets | | | 515 | | | | 23,074 | |
StoneCo Ltd.
Notes to unaudited interim condensed consolidated financial statements
September 30, 2023
(In thousands of Brazilian Reais, unless otherwise stated)
| 19.1. | Acquisitions in 2022 – assessments concluded in 2023 |
In 2022, the Group, through its subsidiary Questor Sistemas S.A (“Questor”) acquired control of Hubcount Tecnologia S.A. (“Hubcount”). The acquisition of this company was measured in 2022 based on preliminary assessments and included in the December 31, 2022 consolidated financial statements. The assessments were completed in the first quarter of 2023. The effects of the differences between the preliminary assessments (as originally recognized on December 31, 2022) and the final assessments are presented below.
| 19.1.1. | Financial position of the business acquired |
The net assets acquired, at fair value, on the date of the business combination, and the goodwill amount originated in the transaction considering the preliminary and the final assessments are presented below.
Fair value | | Preliminary amounts (as presented on December 31, 2022) | | Adjustments | | Final amounts (as presented on September 30, 2023) |
| | | | | | |
Cash and cash equivalents | | | 36 | | | | — | | | | 36 | |
Trade accounts receivable | | | 235 | | | | — | | | | 235 | |
Recoverable taxes | | | 42 | | | | — | | | | 42 | |
Property and equipment | | | 205 | | | | — | | | | 205 | |
Intangible assets - Customer relationship(a) | | | — | | | | 1,940 | | | | 1,940 | |
Intangible assets - Software(a) | | | — | | | | 2,104 | | | | 2,104 | |
Other assets | | | 460 | | | | — | | | | 460 | |
Total assets | | | 978 | | | | 4,044 | | | | 5,022 | |
| | | | | | | | | | | | |
Trade accounts payable | | | 79 | | | | — | | | | 79 | |
Labor and social security liabilities | | | 313 | | | | — | | | | 313 | |
Taxes payable | | | 41 | | | | — | | | | 41 | |
Deferred tax liabilities | | | — | | | | 1,375 | | | | 1,375 | |
Other liabilities | | | 87 | | | | — | | | | 87 | |
Total liabilities | | | 520 | | | | 1,375 | | | | 1,895 | |
| | | | | | | | | | | | |
Net assets and liabilities(b) | | | 458 | | | | 2,669 | | | | 3,127 | |
Consideration paid (Note 19.1.3) | | | 10,615 | | | | 509 | | | | 11,124 | |
Goodwill | | | 10,157 | | | | (2,160 | ) | | | 7,997 | |
| (a) | The Group carried out a fair value assessment of the assets acquired in the business combination, having identified customer relationship, and software as intangible assets. Details on the methods and assumptions adopted to evaluate these assets are described on Note 19.1.2. |
| (b) | The net assets recognized in the December 31, 2022 financial statements were based on a provisional assessment of their fair value while the Group sought an independent valuation for the intangible assets owned by Hubcount. The valuation had not been completed by the date the 2022 financial statements were approved for issue by the Board of Directors. In the first quarter of 2023, the valuation was completed. |
StoneCo Ltd.
Notes to unaudited interim condensed consolidated financial statements
September 30, 2023
(In thousands of Brazilian Reais, unless otherwise stated)
| 19.1.2. | Intangible assets recognized from business combinations |
The assumptions adopted to measure the fair value of intangible assets identified in the business combination are described below.
19.1.2.1. Customer relationship
| | Hubcount |
| | |
Amount | | 1,940 |
Method of evaluation | | MEEM (*) |
Estimated useful life(a) | | 7 years and 2 months |
Discount rate(b) | | 15.3% |
Source of information | | Acquirer’s management internal projections |
(*) Multi-Period Excess Earnings Method (“MEEM”)
| (a) | Useful lives were estimated based on internal benchmarks. |
| (b) | Discount rate used was equivalent to the weighted average cost of capital combined with the sector’s risk. |
19.1.2.2. Software
| | Hubcount |
| | |
Amount | | 2,104 |
Method of evaluation | | Relief from royalties |
Estimated useful life(a) | | 5 years |
Discount rate(b) | | 15.3% |
Source of information | | Historical data |
| (a) | Useful lives were estimated based on internal benchmarks. |
| (b) | Discount rate used was equivalent to the weighted average cost of capital combined with the sector’s risk. |
| 19.1.3. | Consideration paid |
The consideration paid on business combination is composed by the sum of the following values, if any: (i) consideration transferred, (ii) non-controlling interest in the acquiree and (iii) fair value of the acquirer’s previously held equity interest in the acquiree. The consideration paid in the preliminary and the final assessments is presented as follows.
| | Preliminary amounts (as presented on December 31, 2022) | | Adjustments | | Final amounts (as presented on September 30, 2023) |
| | | | | | |
Cash consideration paid to the selling shareholders | | | 7,500 | | | | — | | | | 7,500 | |
Cash consideration to be paid to the selling shareholders | | | 3,000 | | | | (341 | ) | | | 2,659 | |
Call option | | | — | | | | (1,534 | ) | | | (1,534 | ) |
Contingent consideration(a) | | | — | | | | 1,717 | | | | 1,717 | |
Non-controlling interest in the acquiree | | | 115 | | | | 667 | | | | 782 | |
Total | | | 10,615 | | | | 509 | | | | 11,124 | |
| (a) | Refers to contingent consideration that may be paid in 2024, the amount is based on predetermined formulas which consider mainly the net revenue of Hubcount at the end of 2023. |
StoneCo Ltd.
Notes to unaudited interim condensed consolidated financial statements
September 30, 2023
(In thousands of Brazilian Reais, unless otherwise stated)
In line with the strategy and organizational structure of the Group, the Group is presenting two reportable segments, namely “Financial Services” and “Software” and certain non-allocated activities:
• Financial services: Comprised of our financial services solutions which includes mainly payments solutions, digital banking, credit, insurance solutions as well as the registry business.
• Software: Comprised of two main activities (i) Core, which is comprised by POS/ERP solutions, TEF and QR Code gateways, reconciliation and CRM, and (ii) Digital, which includes OMS, e-commerce platforms, engagement tools, ads solutions and marketplace hubs.
• Non allocated activities: Comprised of non-strategic businesses, including results on disposal / discontinuation of non-core businesses.
The Group used and continues to use Adjusted net income (loss) as the measure reported to the CODM about the performance of each segment.
The measurement of Adjusted net income (loss) from January 1, 2023 no longer excludes share-based compensation expenses in the segmented statement of profit or loss. Also, from April 1, 2022 it no longer excludes bond issuance expenses in the segmented statement of profit or loss. As such, in the statement of profit or loss as from January 1, 2023 the share-based and bond issuance expenses are included in the segmented Statement of Profit or Loss. Information of prior periods (including the comparative periods and results from January 1, 2023 to September 30, 2023) have been retroactively adjusted to reflect the new criteria as presented below. The effect in Adjusted net income (loss) of no longer excluding share-based compensation expenses from January 1, 2023 to September 30, 2023 amounts to R$ 14,863.
| 20.1. | Statement of profit or loss by segment |
| | Nine months ended September 30, 2023 | | Three months ended September 30, 2023 |
| | Financial Services | | Software | | Non allocated | | Financial Services | | Software | | Non allocated |
| | | | | | | | | | | | |
Total revenue and income | | | 7,624,827 | | | | 1,129,006 | | | | 52,488 | | | | 2,737,678 | | | | 387,918 | | | | 14,286 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Cost of services | | | (1,678,284 | ) | | | (499,417 | ) | | | (2,364 | ) | | | (603,029 | ) | | | (170,444 | ) | | | (13 | ) |
Administrative expenses | | | (522,551 | ) | | | (228,068 | ) | | | (24,471 | ) | | | (171,228 | ) | | | (65,089 | ) | | | (7,220 | ) |
Selling expenses | | | (997,450 | ) | | | (229,245 | ) | | | (17,557 | ) | | | (358,347 | ) | | | (80,901 | ) | | | (3,185 | ) |
Financial expenses, net | | | (2,973,043 | ) | | | (39,343 | ) | | | (674 | ) | | | (1,030,206 | ) | | | (14,091 | ) | | | (215 | ) |
Other income (expenses), net | | | (259,879 | ) | | | (15,791 | ) | | | 43 | | | | (88,406 | ) | | | (2,162 | ) | | | 2 | |
Total adjusted expenses | | | (6,431,207 | ) | | | (1,011,864 | ) | | | (45,023 | ) | | | (2,251,216 | ) | | | (332,687 | ) | | | (10,631 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | |
Loss on investment in associates | | | (3,985 | ) | | | 641 | | | | 901 | | | | (994 | ) | | | 222 | | | | 177 | |
Adjusted profit (loss) before income taxes | | | 1,189,635 | | | | 117,783 | | | | 8,366 | | | | 485,468 | | | | 55,453 | | | | 3,832 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Income taxes and social contributions | | | (288,325 | ) | | | (32,768 | ) | | | (1,016 | ) | | | (90,723 | ) | | | (17,897 | ) | | | (1,050 | ) |
Adjusted net income (loss) for the period | | | 901,310 | | | | 85,015 | | | | 7,350 | | | | 394,745 | | | | 37,556 | | | | 2,782 | |
StoneCo Ltd.
Notes to unaudited interim condensed consolidated financial statements
September 30, 2023
(In thousands of Brazilian Reais, unless otherwise stated)
| | Nine months ended September 30, 2022 | | Three months ended September 30, 2022 |
| | Financial Services | | Software | | Non allocated | | Financial Services | | Software | | Non allocated |
| | | | | | | | | | | | |
Total revenue and income | | | 5,775,334 | | | | 1,043,513 | | | | 64,001 | | | | 2,121,454 | | | | 366,164 | | | | 20,827 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Cost of services | | | (1,463,517 | ) | | | (498,914 | ) | | | (9,365 | ) | | | (495,916 | ) | | | (171,886 | ) | | | (3,457 | ) |
Administrative expenses | | | (436,761 | ) | | | (230,724 | ) | | | (30,685 | ) | | | (160,179 | ) | | | (81,280 | ) | | | (10,337 | ) |
Selling expenses | | | (909,100 | ) | | | (181,239 | ) | | | (14,755 | ) | | | (318,812 | ) | | | (61,199 | ) | | | (5,419 | ) |
Financial expenses, net | | | (2,541,206 | ) | | | (38,054 | ) | | | (685 | ) | | | (917,210 | ) | | | (14,934 | ) | | | (77 | ) |
Other income (expenses), net | | | (184,159 | ) | | | (9,564 | ) | | | (19,876 | ) | | | (94,305 | ) | | | (4,806 | ) | | | (1,060 | ) |
Total adjusted expenses | | | (5,534,743 | ) | | | (958,495 | ) | | | (75,366 | ) | | | (1,986,422 | ) | | | (334,105 | ) | | | (20,350 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | |
Loss on investment in associates | | | — | | | | (965 | ) | | | (2,278 | ) | | | — | | | | (181 | ) | | | (1,061 | ) |
Adjusted profit (loss) before income taxes | | | 240,591 | | | | 84,053 | | | | (13,643 | ) | | | 135,032 | | | | 31,878 | | | | (584 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | |
Income taxes and social contributions | | | (62,914 | ) | | | (40,856 | ) | | | (514 | ) | | | (39,926 | ) | | | (17,661 | ) | | | (399 | ) |
Adjusted net income (loss) for the period (a) | | | 177,677 | | | | 43,197 | | | | (14,157 | ) | | | 95,106 | | | | 14,217 | | | | (983 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | |
Additional information: | | | | | | | | | | | | | | | | | | | | | | | | |
Share-based compensation, net of tax | | | 82,696 | | | | 1,250 | | | | 90 | | | | 52,994 | | | | 1,195 | | | | 12 | |
Bond expenses | | | 80,559 | | | | — | | | | — | | | | — | | | | — | | | | — | |
Previously reported adjusted net income (loss) for the period (as reported in the period) (b) | | | 340,932 | | | | 44,447 | | | | (14,067 | ) | | | 148,100 | | | | 15,412 | | | | (971 | ) |
| (a) | Including share-based compensation and bond expenses. |
| (b) | Considers the methodology used for adjusted net income for each reporting period, excluding bond expenses until March 31, 2022 and excluding share-based compensation expenses related to grants in connection to one-time pre-IPO pool as well as non-recurring long term incentive plans until December 31, 2022. |
| 20.2. | Reconciliation of segment adjusted net income (loss) for the period with net income (loss) in the consolidated financial statements |
| | Nine months ended September 30, | | Three months ended September 30, |
| | 2023 | | 2022 | | 2023 | | 2022 |
| | | | | | | | |
Adjusted net income – Financial Services | | | 901,310 | | | | 177,677 | | | | 394,745 | | | | 95,106 | |
Adjusted net income – Software | | | 85,015 | | | | 43,197 | | | | 37,556 | | | | 14,217 | |
Adjusted net income (loss) – Non allocated | | | 7,350 | | | | (14,157 | ) | | | 2,782 | | | | (983 | ) |
Adjusted net income | | | 993,675 | | | | 206,717 | | | | 435,083 | | | | 108,340 | |
| | | | | | | | | | | | | | | | |
Adjustments from adjusted net income to consolidated net income (loss) | | | | | | | | | | | | | | | | |
Mark-to-market from the investment in Banco Inter | | | 30,574 | | | | (738,574 | ) | | | — | | | | 111,505 | |
Amortization of fair value adjustment (a) | | | (108,187 | ) | | | (103,625 | ) | | | (38,794 | ) | | | (32,182 | ) |
Other income (b) | | | (5,553 | ) | | | 4,461 | | | | (2,427 | ) | | | 859 | |
Tax effect on adjustments | | | 33,728 | | | | 25,790 | | | | 17,474 | | | | 8,545 | |
Consolidated net income (loss) | | | 944,237 | | | | (605,231 | ) | | | 411,336 | | | | 197,067 | |
| (a) | Related to acquisitions. Consists of expenses resulting from the changes of the fair value adjustments as a result of the application of the acquisition method. |
| (b) | Consists of the fair value adjustment related to associates call option, M&A and, earn-out interests related to acquisitions, loss of control of subsidiaries and reversal of litigation of Linx. As mentioned above, Bond issuance expenses was part of the criteria from adjusted net income we used up to 31, 2022, The effect in Adjusted net income of no longer excluding Bond issuance expenses from January 1, 2022 to September 30, 2023 amounts to R$ 80,559. |
StoneCo Ltd.
Notes to unaudited interim condensed consolidated financial statements
September 30, 2023
(In thousands of Brazilian Reais, unless otherwise stated)
On October 3rd, the Company announced a repurchase program in the amount of R$ 300 million in outstanding Class A common shares. We inform that we had already concluded the repurchase of the whole program in November 9, 2023.