XP Inc Results Presentation Deck
Non-GAAP Financial Information
Adjusted Assets (from the factors listed below) reflects our business more realistically
Simplified Balance Sheet (in R$ mn)
[B] Pension
Funds
Assets
Total
Securities - Fair Value through P&L
Securities Repos
Securities - Fair Value through OCI
Securities - Trading & Intermediation
Other Financial Instruments
Other Assets
Liabilities + Equity
Total
Securities - Repos
Other Finan. Liab.
Pension Funds
Securities - Trading & Intermediation
Other Liabilities & Equity
[A]
121,750
62,855
6,741
21,629
3,184
15,503
11,838
[A]
121,750
44,483
16,269
16,897
20,399
23,703
16,897
16,897
[B] Pension
Funds
16,897
16,897
[A-B]
104,854
45,959
6,741
21,629
3,184
15,503
11,838
[A-B]
104,854
44,483
16,269
20,399
23,703
[C] Floating
20,399
17,214
3,184
[C] Floating
20,399
20,399
[A-B-C]
84,455
45,959
6,741
4,415
15,503
11,838
[A-B-C]
84,455
44,483
16,269
I
I
23,703
[D] Client
Liquidity &
Sov. Bonds
Arb.
58,047
33,327
6,741
4,415
13,564
[D] Client
Liquidity &
Sov. Bonds
Arb.
58,047
44,483
13,564
Adjusted
Assets
[A-B-C-D]
26,409
12,632
1,939
11,838
Adjusted
Liabilities &
Equity
[A-B-C-D]
26,409
2,706
23,703
XP nc.
Key factors inflating our balance sheet
[B] Pension Funds
▪ AUM from XP Vida & Previdência is accounted in
both assets and liabilities
[C] Floating
▪ Uninvested cash from clients allocated in sovereign
bonds
[D] Client Liquidity & Sovereign Bonds arbitrage
■ Providing liquidity to clients with derivatives
▪ Money market funding (repos mostly) allocated into
sovereign bonds targeting arbitrage opportunities
23View entire presentation