Annual Income Statements for Inter & Co. Inc.
Annual Income Statements for Inter & Co. Inc.
This table shows Inter & Co. Inc.'s income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.
Quarterly Income Statements for Inter & Co. Inc.
No quarterly income statements for Inter & Co. Inc. are available.
Annual Cash Flow Statements for Inter & Co. Inc.
This table details how cash moves in and out of Inter & Co. Inc.'s business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.
| Metric |
|
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
2025 |
| Net Change in Cash & Equivalents |
|
515 |
893 |
-118 |
-84 |
335 |
308 |
10 |
| Net Cash From Operating Activities |
|
197 |
574 |
-96 |
236 |
351 |
325 |
1,411 |
| Net Cash From Continuing Operating Activities |
|
333 |
741 |
-96 |
236 |
351 |
325 |
139 |
| Net Income / (Loss) Continuing Operations |
|
7.56 |
5.91 |
0.00 |
0.00 |
0.00 |
0.00 |
255 |
| Consolidated Net Income / (Loss) |
|
7.56 |
5.91 |
- |
- |
- |
- |
255 |
| Provision For Loan Losses |
|
37 |
44 |
- |
- |
- |
- |
441 |
| Depreciation Expense |
|
4.34 |
8.41 |
10 |
31 |
33 |
34 |
62 |
| Non-Cash Adjustments to Reconcile Net Income |
|
-8.92 |
-9.99 |
-107 |
205 |
318 |
291 |
-15 |
| Changes in Operating Assets and Liabilities, net |
|
293 |
693 |
- |
- |
- |
- |
-605 |
| Net Cash From Investing Activities |
|
-111 |
-972 |
-17 |
-103 |
-13 |
-13 |
-895 |
| Net Cash From Continuing Investing Activities |
|
-111 |
-33 |
-17 |
-103 |
-13 |
-13 |
-104 |
| Purchase of Property, Leasehold Improvements and Equipment |
|
-18 |
-29 |
- |
- |
- |
- |
-104 |
| Other Investing Activities, net |
|
0.00 |
-4.79 |
- |
- |
- |
- |
0.00 |
| Net Cash From Financing Activities |
|
304 |
213 |
-5.26 |
-217 |
-3.38 |
-3.07 |
-49 |
| Net Cash From Continuing Financing Activities |
|
293 |
184 |
-5.26 |
-217 |
-3.38 |
-3.07 |
-49 |
| Repurchase of Common Equity |
|
0.00 |
-29 |
-5.26 |
0.00 |
-3.38 |
-3.07 |
-4.95 |
| Payment of Dividends |
|
-11 |
-7.29 |
0.00 |
-217 |
- |
- |
-44 |
| Effect of Exchange Rate Changes |
|
0.10 |
0.19 |
- |
- |
- |
- |
25 |
Quarterly Cash Flow Statements for Inter & Co. Inc.
No quarterly cash flow statements for Inter & Co. Inc. are available.
Annual Balance Sheets for Inter & Co. Inc.
This table presents Inter & Co. Inc.'s assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.
| Metric |
|
2020 |
2021 |
2022 |
2023 |
2024 |
2025 |
| Total Assets |
|
3,835 |
6,570 |
8,767 |
12,438 |
12,359 |
18,005 |
| Cash and Due from Banks |
|
415 |
90 |
252 |
878 |
179 |
694 |
| Federal Funds Sold |
|
- |
- |
- |
549 |
855 |
1,436 |
| Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
4,850 |
0.00 |
0.00 |
0.00 |
| Premises and Equipment, Net |
|
27 |
29 |
36 |
35 |
60 |
70 |
| Goodwill |
|
96 |
- |
- |
277 |
297 |
370 |
| Other Assets |
|
1,934 |
4,207 |
1,026 |
10,684 |
10,951 |
15,409 |
| Total Liabilities & Shareholders' Equity |
|
3,835 |
6,570 |
8,767 |
12,438 |
12,359 |
18,005 |
| Total Liabilities |
|
3,195 |
5,054 |
7,426 |
10,873 |
10,892 |
16,107 |
| Non-Interest Bearing Deposits |
|
2,394 |
3,289 |
- |
- |
6,922 |
10,021 |
| Long-Term Debt |
|
5.28 |
4.50 |
6.90 |
22 |
1,620 |
2,729 |
| Other Long-Term Liabilities |
|
108 |
2,251 |
4,425 |
10,835 |
2,332 |
3,332 |
| Total Equity & Noncontrolling Interests |
|
640 |
1,026 |
1,341 |
1,566 |
1,467 |
1,898 |
| Total Preferred & Common Equity |
|
631 |
-13 |
1,323 |
1,540 |
1,438 |
1,857 |
| Total Common Equity |
|
624 |
-13 |
-156 |
1,540 |
1,438 |
1,857 |
| Accumulated Other Comprehensive Income / (Loss) |
|
5.00 |
-13 |
-156 |
1,540 |
1,438 |
1,857 |
| Noncontrolling Interest |
|
9.35 |
1,039 |
18 |
26 |
29 |
41 |
Quarterly Balance Sheets for Inter & Co. Inc.
No quarterly balance sheets for Inter & Co. Inc. are available.
Annual Metrics And Ratios for Inter & Co. Inc.
This table displays calculated financial ratios and metrics derived from Inter & Co. Inc.'s official financial filings.
| Metric |
|
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
2025 |
| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
441,321,663.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
441,321,663.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
0.58 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
-84.31% |
-3.40% |
1,883.76% |
-37.68% |
12.25% |
46.77% |
| EBITDA Growth |
|
0.00% |
-101.83% |
-6,836.07% |
1,085.68% |
-126.27% |
45.13% |
53.91% |
| EBIT Growth |
|
0.00% |
-136.40% |
-427.43% |
800.95% |
-138.75% |
48.84% |
52.11% |
| NOPAT Growth |
|
0.00% |
-102.96% |
-2,965.43% |
26.43% |
440.12% |
1,415.11% |
52.26% |
| Net Income Growth |
|
0.00% |
-21.82% |
-267.20% |
73.04% |
2,825.77% |
116.69% |
62.17% |
| EPS Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
2,600.00% |
0.00% |
0.00% |
| Operating Cash Flow Growth |
|
0.00% |
191.36% |
-116.79% |
344.84% |
48.67% |
-7.42% |
334.57% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
-39.89% |
116.69% |
-210.84% |
176.78% |
0.17% |
| Invested Capital Growth |
|
0.00% |
0.00% |
135.59% |
-11.33% |
17.79% |
-6.29% |
49.85% |
| Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBIT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| NOPAT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Income Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EPS Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Cash Flow Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
| EBITDA Margin |
|
12.89% |
-1.50% |
-107.89% |
53.61% |
-22.60% |
78.80% |
82.64% |
| EBIT Margin |
|
10.95% |
-25.40% |
-138.69% |
49.00% |
-30.47% |
74.39% |
77.12% |
| Profit (Net Income) Margin |
|
3.37% |
16.80% |
-29.07% |
-0.40% |
17.29% |
20.52% |
22.66% |
| Tax Burden Percent |
|
30.79% |
-436.94% |
23.83% |
7.88% |
80.09% |
80.70% |
86.03% |
| Interest Burden Percent |
|
100.00% |
15.13% |
87.96% |
-10.23% |
-70.83% |
34.18% |
34.15% |
| Effective Tax Rate |
|
-30.09% |
0.00% |
0.00% |
0.00% |
19.91% |
58.87% |
58.84% |
| Return on Invested Capital (ROIC) |
|
0.00% |
-0.29% |
-2.68% |
-1.49% |
4.95% |
5.21% |
3.17% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
259.53% |
4.99% |
5.97% |
4.95% |
364.09% |
9.28% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
2.14% |
1.49% |
1.26% |
0.05% |
5.16% |
12.00% |
| Return on Equity (ROE) |
|
0.00% |
1.85% |
-1.19% |
-0.23% |
5.00% |
10.37% |
15.17% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
-200.29% |
-83.49% |
10.52% |
-11.39% |
11.71% |
-36.74% |
| Operating Return on Assets (OROA) |
|
0.00% |
-0.23% |
-0.91% |
4.31% |
-1.21% |
4.60% |
5.72% |
| Return on Assets (ROA) |
|
0.00% |
0.15% |
-0.19% |
-0.03% |
0.68% |
1.27% |
1.68% |
| Return on Common Equity (ROCE) |
|
0.00% |
1.80% |
-0.44% |
0.02% |
-0.51% |
10.19% |
14.85% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
0.94% |
76.20% |
-0.20% |
4.71% |
10.94% |
13.74% |
| Net Operating Profit after Tax (NOPAT) |
|
32 |
-0.95 |
-29 |
-21 |
73 |
80 |
122 |
| NOPAT Margin |
|
14.25% |
-2.69% |
-85.39% |
-3.17% |
17.29% |
10.46% |
10.84% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
-259.82% |
-7.67% |
-7.46% |
0.00% |
-358.88% |
-6.12% |
| SG&A Expenses to Revenue |
|
0.00% |
125.40% |
234.06% |
20.59% |
54.83% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
|
89.05% |
125.40% |
238.69% |
51.00% |
130.47% |
25.61% |
22.88% |
| Earnings before Interest and Taxes (EBIT) |
|
25 |
-8.93 |
-47 |
330 |
-128 |
570 |
868 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
29 |
-0.53 |
-37 |
361 |
-95 |
604 |
931 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
1.16 |
1.98 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
1.46 |
2.48 |
| Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
0.00 |
0.80 |
5.29 |
2.18 |
3.27 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
22.75 |
0.00 |
3.59 |
5.19 |
| Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.72% |
1.31% |
| Earnings Yield |
|
0.00% |
0.00% |
0.00% |
4.40% |
0.00% |
27.89% |
19.26% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
0.00 |
0.23 |
0.88 |
0.46 |
0.93 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
0.00 |
0.46 |
3.31 |
0.90 |
3.84 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.00 |
0.86 |
0.00 |
1.14 |
4.64 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
0.94 |
0.00 |
1.21 |
4.98 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
19.17 |
8.58 |
35.40 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
0.00 |
1.32 |
3.97 |
2.12 |
3.06 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
2.07 |
0.00 |
3.82 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
0.01 |
0.00 |
0.01 |
0.01 |
0.01 |
1.44 |
| Long-Term Debt to Equity |
|
0.00 |
0.01 |
0.00 |
0.01 |
0.01 |
0.01 |
1.44 |
| Financial Leverage |
|
0.00 |
0.01 |
0.30 |
0.21 |
0.01 |
0.01 |
1.29 |
| Leverage Ratio |
|
0.00 |
5.99 |
6.24 |
6.48 |
7.30 |
8.18 |
9.02 |
| Compound Leverage Factor |
|
0.00 |
0.91 |
5.49 |
-0.66 |
-5.17 |
2.80 |
3.08 |
| Debt to Total Capital |
|
0.00% |
0.82% |
0.44% |
0.51% |
1.39% |
1.40% |
58.98% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Long-Term Debt to Total Capital |
|
0.00% |
0.82% |
0.44% |
0.51% |
1.39% |
1.40% |
58.98% |
| Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Noncontrolling Interests to Total Capital |
|
0.00% |
1.45% |
100.82% |
1.36% |
1.62% |
1.93% |
0.88% |
| Common Equity to Total Capital |
|
0.00% |
96.74% |
-1.26% |
-11.58% |
-8.77% |
96.67% |
40.14% |
| Debt to EBITDA |
|
0.00 |
-9.98 |
-0.12 |
0.02 |
-0.23 |
0.03 |
2.93 |
| Net Debt to EBITDA |
|
0.00 |
774.97 |
2.33 |
-0.68 |
9.02 |
-1.68 |
0.64 |
| Long-Term Debt to EBITDA |
|
0.00 |
-9.98 |
-0.12 |
0.02 |
-0.23 |
0.03 |
2.93 |
| Debt to NOPAT |
|
0.00 |
-5.57 |
-0.16 |
-0.32 |
0.30 |
0.26 |
22.35 |
| Net Debt to NOPAT |
|
0.00 |
432.72 |
2.94 |
11.48 |
-11.79 |
-12.64 |
4.90 |
| Long-Term Debt to NOPAT |
|
0.00 |
-5.57 |
-0.16 |
-0.32 |
0.30 |
0.26 |
22.35 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
2.46% |
63.31% |
107.14% |
110.16% |
1.79% |
2.06% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
-646 |
-904 |
151 |
-167 |
180 |
-1,417 |
| Operating Cash Flow to CapEx |
|
1,077.99% |
2,046.66% |
0.00% |
0.00% |
0.00% |
0.00% |
1,355.92% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
-18.21 |
-9.28 |
0.40 |
-0.28 |
0.34 |
-1.30 |
| Operating Cash Flow to Interest Expense |
|
0.00 |
16.17 |
-0.99 |
0.63 |
0.59 |
0.61 |
1.29 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
15.38 |
-0.99 |
0.63 |
0.59 |
0.61 |
1.20 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.00 |
0.01 |
0.01 |
0.09 |
0.04 |
0.06 |
0.07 |
| Fixed Asset Turnover |
|
0.00 |
1.33 |
1.22 |
20.77 |
11.98 |
16.25 |
17.39 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
0.00 |
645 |
1,520 |
1,348 |
1,588 |
1,488 |
4,626 |
| Invested Capital Turnover |
|
0.00 |
0.11 |
0.03 |
0.47 |
0.29 |
0.50 |
0.29 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
645 |
875 |
-172 |
240 |
-100 |
1,539 |
| Enterprise Value (EV) |
|
0.00 |
0.00 |
0.00 |
312 |
1,392 |
688 |
4,321 |
| Market Capitalization |
|
0.00 |
0.00 |
0.00 |
539 |
2,222 |
1,672 |
3,682 |
| Book Value per Share |
|
$0.00 |
$0.00 |
($0.06) |
($0.68) |
($0.35) |
$3.58 |
$4.22 |
| Tangible Book Value per Share |
|
$0.00 |
$0.00 |
($0.39) |
($1.71) |
($1.04) |
$2.84 |
$3.38 |
| Total Capital |
|
0.00 |
645 |
1,031 |
1,348 |
1,588 |
1,488 |
4,626 |
| Total Debt |
|
0.00 |
5.28 |
4.50 |
6.90 |
22 |
21 |
2,729 |
| Total Long-Term Debt |
|
0.00 |
5.28 |
4.50 |
6.90 |
22 |
21 |
2,729 |
| Net Debt |
|
0.00 |
-410 |
-85 |
-245 |
-856 |
-1,013 |
598 |
| Capital Expenditures (CapEx) |
|
18 |
28 |
-0.11 |
-0.00 |
0.00 |
0.00 |
104 |
| Net Nonoperating Expense (NNE) |
|
24 |
-6.85 |
-19 |
-19 |
0.00 |
-77 |
-133 |
| Net Nonoperating Obligations (NNO) |
|
0.00 |
5.28 |
494 |
6.90 |
22 |
21 |
2,729 |
| Total Depreciation and Amortization (D&A) |
|
4.34 |
8.41 |
10 |
31 |
33 |
34 |
62 |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
($0.03) |
$0.75 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
228.52M |
401.80M |
402.19M |
439.70M |
441.32M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
($0.03) |
$0.75 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
228.52M |
401.80M |
402.19M |
439.70M |
441.32M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
0.00 |
228.52M |
401.80M |
402.19M |
439.70M |
441.32M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
17 |
-0.95 |
-29 |
122 |
327 |
136 |
208 |
| Normalized NOPAT Margin |
|
7.67% |
-2.69% |
-85.39% |
18.12% |
77.87% |
17.80% |
18.44% |
| Pre Tax Income Margin |
|
10.95% |
-3.84% |
-121.99% |
-5.01% |
21.58% |
25.42% |
26.34% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
-0.25 |
-0.48 |
0.88 |
-0.22 |
1.07 |
0.80 |
| NOPAT to Interest Expense |
|
0.00 |
-0.03 |
-0.30 |
-0.06 |
0.12 |
0.15 |
0.11 |
| EBIT Less CapEx to Interest Expense |
|
0.00 |
-1.04 |
-0.48 |
0.88 |
-0.22 |
1.07 |
0.70 |
| NOPAT Less CapEx to Interest Expense |
|
0.00 |
-0.82 |
-0.30 |
-0.06 |
0.12 |
0.15 |
0.02 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
143.47% |
123.40% |
0.00% |
-8,134.62% |
0.00% |
0.00% |
17.44% |
| Augmented Payout Ratio |
|
143.47% |
622.36% |
-53.25% |
-8,134.62% |
4.66% |
1.95% |
19.38% |
Quarterly Metrics And Ratios for Inter & Co. Inc.
No quarterly metrics and ratios for Inter & Co. Inc. are available.