| Intangible assets - Goodwill |
| 13. | Intangible assets - Goodwill |
Goodwill represents the surplus between the acquisition
cost and the Bank's share in the net fair value of the acquired entity's assets, liabilities, and contingent liabilities. When this excess
is negative (negative goodwill), it is immediately recognized in the income statement. In accordance with IAS 36, goodwill is tested annually
for impairment or whenever there are indications of impairment to the cash-generating unit to which it has been allocated. Goodwill is
recorded at its cost minus accumulated impairment losses. Impairment losses on goodwill are not reversed. Gains and losses from the disposal
of an entity include the carrying amount of the goodwill associated with the entity sold.
The recorded goodwill is subject to impairment testing
(note 2.n.i). The Bank's main goodwill, as shown in the table below, is due to the acquisition of Banco Real and has been allocated
according to the operating segment (note 44).
For the year 2025, we present the assumptions used
and results obtained in the recoverability tests of the Group's main goodwill.
| Schedule of main assumptions |
|
|
| |
|
|
| |
|
Banco Real |
| |
2025 |
2024 |
| Main assumptions: |
|
|
| Criteria for determining the recoverable amount |
Value in use: cash flows |
| Period of cash flow projections (1) |
5 years |
5 years |
| Perpetual growth rate (1) |
4.0% |
4.5% |
| Pre-tax discount rate (2) |
18.5% |
20.8% |
| Discount rate (2) |
12.2% |
13.6% |
| |
|
|
|
| |
|
Em dia |
Toro Corretora |
| |
|
2025 |
2025 |
| Main assumptions: |
|
|
|
| Criteria for determining the recoverable amount |
|
Value in use: cash flows |
| Period of cash flow projections (1) |
|
5 years |
5 years |
| Perpetual growth rate (1) |
|
3.6% |
3.6% |
| Discount rate (2) |
|
13.8% |
14.5% |
(1) Cash flow projections are based on the internal budget
and management’s growth plans, taking into account historical data, expectations, and market conditions, including industry growth,
interest rates, and inflation rates.
(2) The discount rate is determined based on the Capital
Asset Pricing Model (CAPM).
| Schedule of breakdown |
|
|
| Thousand of Reais |
2025 |
2024 |
| Breakdown |
|
|
| Banco ABN Amro Real S.A. (Banco Real) |
27,217,566 |
27,217,566 |
| Em Dia Serviços Especializados em Cobranças Ltda. (Current name of Liderança Serviços Especializados em Cobranças LTDA.) |
184,447 |
184,447 |
| Toro Corretora de Títulos e Valores Mobiliários LTDA |
160,770 |
160,770 |
| Olé Consignado (Current name of Banco Bonsucesso Consignado) |
62,800 |
62,800 |
| CSD Central de Serviços de Registro e Depósito aos Mercados Financeiro e de Capitais S.A. |
42,135 |
42,135 |
| Return Capital Serviços de Recuperação de Créditos S.A. (current name of Ipanema Empreendimentos e Participações S.A.) |
21,304 |
21,304 |
| Monetus Investimentos S.A. |
39,919 |
39,919 |
| Mobills Labs Soluções em Tecnologia LTDA |
35,483 |
39,589 |
| Solution 4Fleet Consultoria Empresarial S.A. |
32,590 |
32,590 |
| Santander Brasil Tecnologia S.A. |
16,381 |
16,381 |
| APE11 Tecnologia e Negocios Imobiliarios S.A. (Note 3.h) |
- |
9,777 |
| FIT Economia de Energia S.A. |
3,992 |
3,992 |
| América Gestão Serviços em Energia S.A |
27,287 |
61,608 |
| Total |
27,844,674 |
27,892,878 |
| Schedule of changes of goodwill |
|
|
| Thousand of Reais |
2025 |
2024 |
| Balance at the beginning of the fiscal year |
27,892,878 |
27,852,568 |
| Acquisitions (write-offs): |
|
|
| Banco ABN Amro Real S.A. (Banco Real) |
- |
1 |
| Mobills Labs Soluções em Tecnologia LTDA |
(4,106) |
- |
| APE11 Tecnologia e Negocios Imobiliarios S.A. (Note 3.h) |
(9,777) |
- |
| Return Capital Gestão de Ativos e Participações S.A. |
- |
(5,271) |
| FIT Economia de Energia S.A. |
- |
3,992 |
| América Gestão Serviços em Energia S.A. |
(34,321) |
61,608 |
| Return Capital Serviços de Recuperação de Créditos S.A. (current name of Ipanema Empreendimentos e Participações S.A.) |
- |
(20,020) |
| Balance at the end of the fiscal year |
27,844,674 |
27,892,878 |
A quantitative goodwill impairment test is conducted
annually.
In the goodwill impairment test, conducted based on
the December 2025 scenario, and where the discount and perpetuity growth rates are identified as the most sensitive assumptions for the
calculation of the present value (value in use) of future discounted cash flows, it was determined that there is no evidence of impairment.
Based on the tests carried out, no loss of recoverable
value of goodwill was identified on December 31, 2025 and 2024.
|