Indicate by check mark whether the registrant by furnishing the information contained in this Form is also thereby furnishing the information to the Commission pursuant to Rule 12g3-2(b) under the Securities Exchange Act of 1934.
Yes _______ No ___X____.
Press Release
Highlights
The main figures obtained by Bradesco in the first semester of 2015 are presented below: 1. Adjusted Net Income(1) for the first semester of 2015 stood at R$8.778 billion (a 20.6% increase compared to the R$7.277 billion recorded in the same period of 2014), corresponding to earnings per share of R$3.35 and Return on Average Adjusted Equity(2) of 21.9%. 2. As for the source, the Adjusted Net Income is composed of R$6.212 billion from financial activities, representing 70.8% of the total, and of R$2.566 billion from insurance, pension plans and capitalization bonds operations, which together account for 29.2%. 3. On June 30, 2015, Bradesco market value stood at R$142.098 billion(3), showing a growth of 5.4% over June 30, 2014. 4. Total Assets, in June 2015, stood at R$1.030 trillion, an increase of 10.6% over the June 2014 balance. The return on Average Total Assets was 1.7%, an increase of 0.1 p.p. over June 2014 (1.6%). 5. In June 2015, the Expanded Loan Portfolio(4) reached R$463.406 billion, up 6.5% over June 2014. Operations with individuals totaled R$143.461 billion (an increase of 6.2% over June 2014), while corporate segment operations totaled R$319.945 billion (up 6.6% over June 2014). 6. Assets under Management stood at R$1.444 trillion, a 10.7% increase over June 2014. 7. Shareholders’ Equity totaled R$86.972 billion in June 2015, 13.2% higher than in June 2014. Basel III Ratio, calculated based on the Prudential Consolidated stood at 16.0% in June 2015, 12.8% of which was classified as Common Equity / Tier I. 8. A total of R$2.908 billion was paid to shareholders as Interest on Shareholders’ Equity and Dividends for the first semester of 2015, of which R$522 million were paid in monthly and interim installments and R$2.386 billion were provisioned. |
9. The Interest Earning Portion of the Net Interest Income stood at R$26.688 billion, an increase of 17.8% compared to the first semester of 2014. 10. The Delinquency Ratio over 90 days stood at 3.7% on June 30, 2015. 11. The Operating Efficiency Ratio (ER)(5) in June 2015 was 37.9% (40.9% in June 2014), while in the “risk-adjusted” concept, it stood at 46.5% (50.0% in June 2014). 12. Insurance Written Premiums, Pension Plan Contributions and Capitalization Bond Income totaled R$30.357 billion in the first semester of 2015, up 19.3% when compared to the same period in 2014. Technical Reserves stood at R$164.566 billion, an increase of 15.3% compared to the balance in June 2014. 13. Investments in infrastructure, information technology and telecommunications amounted to R$2.706 billion in the first semester of 2015, up 22.4% over the same period in the previous year. 14. Taxes and contributions paid or recorded in provision, including social security, totaled R$13.752 billion, of which R$6.016 billion were related to taxes withheld and collected from third parties, and R$7.736 billion were calculated based on activities developed by Organização Bradesco, equivalent to 88.1% of the Adjusted Net Income(1). 15. Bradesco has an extensive Customer Service Network in Brazil, with 4,628 Branches and 3,463 Service Points (PAs). Customers of Bradesco can also count on 980 ATMs, 50,042 Bradesco Expresso service points, 31,132 Bradesco Dia & Noite ATMs, and 18,278 Banco24Horas Network ATMs. 16. Payroll, plus charges and benefits, totaled R$5.991 billion. Social benefits provided to all 93,902 employees of Organização Bradesco and their dependents amounted to R$1.497 billion, while investments in education, training and development programs totaled R$58.448 million. |
(1) According to the non-recurring events described on page 8 of this Economic and Financial Analysis Report; (2) Excludes mark-to-market effect of Available-for-Sale Securities recorded under Shareholders’ Equity; (3) Number of shares (excluding treasury shares) multiplied by the closing price for common and preferred shares on the last trading day of the period; (4) Includes sureties and guarantees, letters of credit, advances of credit card receivables, co-obligations in loan assignments (receivables-backed investment funds and mortgage-backed receivables), co-obligations in rural loan assignments and operations bearing credit risk – commercial portfolio, which includes debentures and promissory notes; and (5) In the last 12 months.
4 Economic and Financial Analysis Report – June 2015
Press Release
Highlights
17. In July 2015, Bradesco, through Bradesco Financiamentos, signed a partnership agreement with the Fiat Chrysler Automóveis Brasil (FCA Brasil) and Banco Fidis, for a term of 10 years, to finance vehicles of the brands Jeep, Chrysler, Dodge and Ram in Brazil. 18. Major Awards and Acknowledgments in the period: · Bradesco was elected for the fourth consecutive year, as the "Best Brazilian Bank", with the Prize "Awards for Excellence 2015" (Euromoney Magazine); · It is a highlight in the 2015 edition of the "Anuário Melhores e Maiores" ("Best and Largest Yearbook"), ranking that lists the 1,000 largest companies in the country (Exame Magazine); · It was one of the highlights of the "Top Gestão 2015" ("Top Management 2015"), which lists BRAM among the best fund managers (Valor Investe Magazine, of the Jornal Valor Econômico). It is also featured in the "Star Ranking", which brings the best investment funds of the market in the categories of fixed income, multi-market funds and variable income; · It was one of the highlights for the fifth consecutive time in "Guia Você S/A - As Melhores Empresas para Começar Carreira (The Best Companies to Begin the Career) 2015 Edition" (Revista Você S/A in partnership with Fundação Instituto de Administração (FIA) and Cia. de Talentos); · Bradesco was recognized as one of the ten more committed companies in the world for its performance in social networks, receiving the international certificate of Socialbakers, main institute of data and metrics of social networks in the world; · Received the "Oi Tela Viva Móvel 2015" Award, in the "Mobile Marketing" category, for the free access to the Bradesco Celular channel; and · It was recognized as one of the "50 Good Companies", in the category of "Activism: well beyond profit" (IstoÉ Dinheiro magazine, with the case of the Floating Branch). |
Organização Bradesco is fully committed with internationally recognized sustainability and corporate governance initiatives, particularly: Global Compact, PRI (Principles for Responsible Investment), and Equator Principles. We set our guidelines and strategies with a view to incorporating the best sustainability practices into our businesses, considering the context and the potential of each region, thus contributing to the generation of value in the Organization. The driving forces behind our engagement are inclusion with education, democratization and presence, innovation, sustainability and continuity of our businesses. Our management process adopts economic and socioenvironmental indexes developed in Brazil and abroad, such as the Dow Jones Sustainability Index (DJSI), the Corporate Sustainability Index (ISE, of BM&FBovespa), and the Carbon Efficient Index (ICO2, also of BM&FBovespa), as well as the guidelines and indexes of the Global Reporting Initiative (GRI) and the CDP. With a broad social and educational program in place for 58 years, Fundação Bradesco operates 40 schools across Brazil. In 2015, an estimated R$537.311 million budget will benefit approximately 101,609 students enrolled in its schools in the following levels: basic education (from kindergarten to high school and higher secondary technical-professional education), youth and adult education; and preliminary and continuing vocational training, which focuses on creating jobs and income. In addition to being guaranteed free quality education, the approximately 44 thousand students enrolled in the Basic Education system also receive uniforms, school supplies, meals, and medical and dental assistance. With regard to the distance learning system (EaD), it is estimated that 380 thousand students will benefit from it, through its e-learning portal Escola Virtual (Virtual School). These students will conclude, at least, one of the various courses offered in its schedule, and another 17 thousand students will benefit from projects and initiatives carried out in partnership with Centers for Digital Inclusion (CDIs), the Educa+Ação Program, and from Technology courses (Educar e Aprender - Educating and Learning). |
Bradesco 5
Press Release
Main Information
|
2Q15 |
1Q15 |
4Q14 |
3Q14 |
2Q14 |
1Q14 |
4Q13 |
3Q13 |
Variation % | |
|
2Q15 x 1Q15 |
2Q15 x 2Q14 | ||||||||
Income Statement for the Period - R$ million | ||||||||||
Book Net Income |
4,473 |
4,244 |
3,993 |
3,875 |
3,778 |
3,443 |
3,079 |
3,064 |
5.4 |
18.4 |
Adjusted Net Income |
4,504 |
4,274 |
4,132 |
3,950 |
3,804 |
3,473 |
3,199 |
3,082 |
5.4 |
18.4 |
Total Net Interest Income |
13,541 |
13,599 |
12,986 |
12,281 |
12,066 |
10,962 |
11,264 |
10,729 |
(0.4) |
12.2 |
Gross Credit Intermediation Margin |
10,427 |
10,242 |
10,061 |
9,798 |
9,460 |
9,048 |
9,175 |
8,989 |
1.8 |
10.2 |
Net Credit Intermediation Margin |
6,877 |
6,662 |
6,754 |
6,450 |
6,319 |
6,187 |
6,214 |
6,108 |
3.2 |
8.8 |
Provision for Loan Losses (ALL) Expenses |
(3,550) |
(3,580) |
(3,307) |
(3,348) |
(3,141) |
(2,861) |
(2,961) |
(2,881) |
(0.8) |
13.0 |
Fee and Commission Income |
6,118 |
5,744 |
5,839 |
5,639 |
5,328 |
5,283 |
5,227 |
4,977 |
6.5 |
14.8 |
Administrative and Personnel Expenses |
(7,544) |
(7,084) |
(7,835) |
(7,192) |
(7,023) |
(6,765) |
(7,313) |
(6,977) |
6.5 |
7.4 |
Insurance Written Premiums, Pension Plan Contributions and Capitalization Bond Income |
16,723 |
13,634 |
17,806 |
12,904 |
13,992 |
11,450 |
14,492 |
11,069 |
22.7 |
19.5 |
Statement of Financial Position - R$ million |
|
|
|
|
|
|
|
|
|
|
Total Assets |
1,029,762 |
1,034,815 |
1,032,040 |
987,364 |
931,132 |
922,229 |
908,139 |
907,694 |
(0.5) |
10.6 |
Securities |
356,115 |
344,430 |
346,358 |
343,445 |
333,200 |
321,970 |
313,327 |
313,679 |
3.4 |
6.9 |
Loan Operations (1) |
463,406 |
463,305 |
455,127 |
444,195 |
435,231 |
432,297 |
427,273 |
412,559 |
- |
6.5 |
- Individuals |
143,461 |
142,051 |
141,432 |
138,028 |
135,068 |
132,652 |
130,750 |
127,068 |
1.0 |
6.2 |
- Corporate |
319,945 |
321,254 |
313,695 |
306,167 |
300,163 |
299,645 |
296,523 |
285,490 |
(0.4) |
6.6 |
Allowance for Loan Losses (ALL) (2) |
(23,801) |
(23,618) |
(23,146) |
(22,623) |
(21,791) |
(21,407) |
(21,687) |
(21,476) |
0.8 |
9.2 |
Total Deposits |
195,926 |
211,702 |
211,612 |
211,882 |
213,270 |
218,709 |
218,063 |
216,778 |
(7.5) |
(8.1) |
Technical Reserves |
164,566 |
157,295 |
153,267 |
145,969 |
142,731 |
137,751 |
136,229 |
133,554 |
4.6 |
15.3 |
Shareholders' Equity |
86,972 |
83,937 |
81,508 |
79,242 |
76,800 |
73,326 |
70,940 |
67,033 |
3.6 |
13.2 |
Assets under Management |
1,443,989 |
1,431,090 |
1,426,099 |
1,385,135 |
1,304,690 |
1,277,670 |
1,260,056 |
1,256,220 |
0.9 |
10.7 |
Performance Indicators (%) on Adjusted Net Income (unless otherwise stated) | ||||||||||
Adjusted Net Income per Share - R$ (3) (4) |
3.35 |
3.21 |
3.05 |
2.87 |
2.69 |
2.53 |
2.42 |
2.37 |
4.4 |
24.5 |
Book Value per Common and Preferred Share - R$ (4) |
17.28 |
16.67 |
16.19 |
15.74 |
15.25 |
14.56 |
14.09 |
13.31 |
3.7 |
13.3 |
Annualized Return on Average Equity (5) (6) |
21.9 |
22.3 |
20.1 |
20.4 |
20.7 |
20.5 |
18.0 |
18.4 |
(0.4) p.p. |
1.2 p.p. |
Annualized Return on Common Equity to 11% - BIS III (3) |
26.3 |
25.3 |
24.2 |
22.8 |
21.4 |
20.1 |
- |
- |
1.0 p.p. |
4.9 p.p. |
Annualized Return on Average Assets (6) |
1.7 |
1.7 |
1.6 |
1.6 |
1.6 |
1.5 |
1.4 |
1.3 |
- |
0.1 p.p. |
Average Rates - 12 months = (Adjusted Net Interest Income / Total Average Assets - Repos - Permanent Assets) |
7.6 |
7.5 |
7.3 |
7.1 |
7.0 |
6.9 |
7.0 |
7.1 |
0.1 p.p. |
0.6 p.p. |
Fixed Asset Ratio (12) |
39.6 |
47.9 |
47.2 |
46.8 |
46.7 |
47.1 |
45.4 |
45.1 |
(8.3) p.p. |
(7.1) p.p. |
Combined Ratio - Insurance (7) |
86.5 |
86.8 |
85.9 |
86.5 |
86.3 |
86.4 |
86.1 |
86.9 |
(0.3) p.p. |
0.2 p.p. |
Efficiency Ratio (ER) (3) |
37.9 |
38.3 |
39.2 |
39.9 |
40.9 |
41.9 |
42.1 |
42.1 |
(0.4) p.p. |
(3.0) p.p. |
Coverage Ratio (Fee and Commission Income/Administrative and Personnel Expenses) (3) |
78.7 |
77.4 |
76.7 |
75.9 |
74.1 |
73.6 |
71.8 |
70.8 |
1.3 p.p. |
4.6 p.p. |
Market Capitalization - R$ million (8) |
142,098 |
150,532 |
145,536 |
146,504 |
134,861 |
135,938 |
128,085 |
136,131 |
(5.6) |
5.4 |
Loan Portfolio Quality % (9) |
|
|
|
|
|
|
|
|
|
|
ALL / Loan Portfolio (2) |
6.7 |
6.7 |
6.7 |
6.7 |
6.6 |
6.5 |
6.7 |
6.9 |
- |
0.1 p.p. |
Non-performing Loans (> 60 days (10) / Loan Portfolio) |
4.6 |
4.5 |
4.3 |
4.4 |
4.4 |
4.2 |
4.2 |
4.4 |
0.1 p.p |
0.2 p.p. |
Delinquency Ratio (> 90 days (10) / Loan Portfolio) |
3.7 |
3.6 |
3.5 |
3.6 |
3.5 |
3.4 |
3.5 |
3.6 |
0.1 p.p. |
0.2 p.p. |
Coverage Ratio (> 90 days (10)) (2) |
180.4 |
187.0 |
189.0 |
187.2 |
186.9 |
193.8 |
192.3 |
190.3 |
(6.6) p.p. |
(6.5) p.p. |
Coverage Ratio (> 60 days (10)) (2) |
146.5 |
149.8 |
156.6 |
154.2 |
149.9 |
153.7 |
158.9 |
156.8 |
(3.3) p.p. |
(3.4) p.p. |
Operating Limits % |
|
|
|
|
|
|
|
|
|
|
Basel Ratio - Total (11) (12) |
16.0 |
15.2 |
16.5 |
16.3 |
15.8 |
15.7 |
16.6 |
16.4 |
0.8 p.p. |
0.2 p.p. |
Tier I Capital |
12.8 |
12.1 |
12.9 |
12.6 |
12.1 |
11.9 |
12.3 |
12.7 |
0.7 p.p. |
0.7 p.p. |
- Common Equity |
12.8 |
12.1 |
12.9 |
12.6 |
12.1 |
11.9 |
12.3 |
- |
0.7 p.p. |
0.7 p.p. |
Tier II Capital |
3.2 |
3.1 |
3.6 |
3.7 |
3.7 |
3.8 |
4.3 |
3.7 |
0.1 p.p. |
(0.5) p.p. |
6 Economic and Financial Analysis Report – June 2015
Press Release
Main Information
Jun15 |
Mar15 |
Dec14 |
Sept14 |
Jun14 |
Mar14 |
Dec13 |
Sept13 |
Variation % | ||
|
Jun15 x Mar15 |
Jun15 x Jun14 | ||||||||
Structural Information - Units |
|
|
|
|
|
|
|
|
|
|
Service Points (13) |
74,270 |
74,917 |
75,176 |
74,028 |
73,208 |
73,320 |
72,736 |
71,724 |
(0.9) |
1.5 |
- Branches |
4,628 |
4,661 |
4,659 |
4,659 |
4,680 |
4,678 |
4,674 |
4,697 |
(0.7) |
(1.1) |
- PAs (14) |
3,463 |
3,502 |
3,486 |
3,497 |
3,497 |
3,484 |
3,586 |
3,760 |
(1.1) |
(1.0) |
- PAEs (14) |
980 |
1,135 |
1,145 |
1,159 |
1,175 |
1,186 |
1,180 |
1,421 |
(13.7) |
(16.6) |
- External Terminals in Bradesco ATMs (15) (16) |
1,112 |
1,243 |
1,344 |
1,398 |
1,684 |
2,701 |
3,003 |
3,298 |
(10.5) |
(34.0) |
- Assisted Banco24Horas Network Points (15) |
12,127 |
12,268 |
12,450 |
12,213 |
12,023 |
11,873 |
11,583 |
11,229 |
(1.1) |
0.9 |
- Bradesco Expresso (Correspondent Banks) |
50,042 |
50,043 |
50,006 |
49,020 |
48,186 |
47,430 |
46,851 |
45,614 |
- |
3.9 |
- Bradesco Promotora de Vendas |
1,904 |
2,051 |
2,073 |
2,068 |
1,949 |
1,955 |
1,846 |
1,692 |
(7.2) |
(2.3) |
- Branches / Subsidiaries Abroad |
14 |
14 |
13 |
14 |
14 |
13 |
13 |
13 |
- |
- |
ATMs |
49,410 |
48,941 |
48,682 |
48,053 |
47,612 |
48,295 |
48,203 |
47,969 |
1.0 |
3.8 |
- Bradesco Network |
31,132 |
31,091 |
31,089 |
31,107 |
31,509 |
32,909 |
33,464 |
33,933 |
0.1 |
(1.2) |
- Banco24Horas Network |
18,278 |
17,850 |
17,593 |
16,946 |
16,103 |
15,386 |
14,739 |
14,036 |
2.4 |
13.5 |
Employees (17) |
93,902 |
94,976 |
95,520 |
98,849 |
99,027 |
99,545 |
100,489 |
101,410 |
(1.1) |
(5.2) |
Outsourced Employees and Interns |
13,111 |
12,977 |
12,916 |
12,896 |
12,790 |
12,671 |
12,614 |
12,699 |
1.0 |
2.5 |
Customers - in millions |
|
|
|
|
|
|
|
|
|
|
Active Account Holders (18) (19) |
26.5 |
26.6 |
26.5 |
26.6 |
26.5 |
26.6 |
26.4 |
26.4 |
(0.4) |
- |
Savings Accounts (20) |
57.6 |
58.1 |
59.1 |
52.9 |
51.8 |
49.0 |
50.9 |
48.3 |
(0.9) |
11.2 |
Insurance Group |
47.8 |
47.8 |
46.9 |
46.3 |
45.5 |
45.3 |
45.7 |
45.3 |
- |
5.1 |
- Policyholders |
42.0 |
42.0 |
41.1 |
40.5 |
39.6 |
39.4 |
39.8 |
39.5 |
- |
6.1 |
- Pension Plan Participants |
2.4 |
2.4 |
2.4 |
2.4 |
2.4 |
2.4 |
2.4 |
2.4 |
- |
- |
- Capitalization Bond Customers |
3.4 |
3.4 |
3.4 |
3.4 |
3.5 |
3.5 |
3.5 |
3.4 |
- |
(2.9) |
Bradesco Financiamentos (18) |
2.9 |
3.0 |
3.1 |
3.1 |
3.2 |
3.2 |
3.3 |
3.4 |
(3.3) |
(9.4) |
(1) Expanded Loan Portfolio: includes sureties and guarantees, letters of credit, advances of credit card receivables, co-obligations in loan assignments (receivables-backed investment funds and mortgage-backed receivables), co-obligations in rural loan assignments and operations bearing credit risk – commercial portfolio, covering debentures and promissory notes;
(2) Includes provision for guarantees provided, encompassing sureties, guarantees, letters of credit, and standby letter of credit, which comprises the concept of “excess” ALL;
(3) In the last 12 months;
(4) For comparison purposes, shares were adjusted in accordance with bonuses and stock splits;
(5) Excluding mark-to-market effect of Available-for-Sale Securities recorded under Shareholders’ Equity;
(6) Year-to-Date Adjusted Net Income;
(7) Excludes additional reserves;
(8) Number of shares (excluding treasury shares) multiplied by the closing price for common and preferred shares on the period’s last trading day;
(9) As defined by the Brazilian Central Bank (Bacen);
(10) Overdue loans;
(11) Since October 2013, the Basel Ratio calculation has followed regulatory guidelines set forth in CMN Resolutions No. 4.192/13 and 4,193/13 (Basel III);
(12) As of March 2015, the ratio calculated based on the Prudential Consolidated is included, as set forth in CMN Resolution No. 4.192/13. It is important to note that the Prudential Consolidated is calculated in accordance with the regulatory guidelines set forth in CMN Resolution No. 4.280/13;
(13) The decrease in June and March 2015 is related to (i) the migration of “External ATM Network Points – Bradesco” to “Banco24Horas Network” and (ii) the deactivation of ATMs from “Assisted Banco24Horas Network Points”;
(14) PA (Service Branch): a result of the consolidation of PAB (Banking Service Branch), PAA (Advanced Service Branch) and Exchange Branches, according to CMN Resolution No. 4.072/12; and PAEs – ATMs located on a company’s premises;
(15) Including overlapping ATMs within the Bank’s own network and the Banco24Horas Network;
(16) This decrease is related to the sharing of external network ATMs by the Banco24Horas Network ATMs;
(17) The decrease in December 2014 includes the transfer of 2,431 employees from Scopus Tecnologia to IBM Brasil;
(18) Number of individual customers (National Registry of Legal Entities (CNPJ) and Individual Taxpayer Registry (CPF));
(19) Refers to first and second checking account holders; and
(20) Number of accounts.
Bradesco 7
Press Release
Ratings
Main Ratings
Fitch Ratings | |||||||
International Scale |
Domestic Scale | ||||||
Feasibility |
Support |
Domestic Currency |
Foreign Currency |
Domestic | |||
bbb+ |
2 |
Long Term |
Short Term |
Long Term |
Short Term |
Long Term |
Short Term |
BBB + |
F2 |
BBB + |
F2 |
AAA (bra) |
F1 + (bra) | ||
|
|
|
|
|
|
| |
Moody´s Investors Service (1) | |||||||
International Scale |
Domestic Scale | ||||||
Domestic Currency Deposit |
Foreign Currency Deposit |
Domestic Currency | |||||
Long Term |
Short Term |
Long Term |
Short Term |
Long Term |
Short Term | ||
Baa2 |
P - 2 |
Baa2 |
P-2 |
Aaa.br |
BR - 1 |
|
||||||||
Standard & Poor's |
Austin Rating | |||||||
International Scale - Issuer's Credit Rating |
Domestic Scale |
Corporate Governance |
Domestic Scale | |||||
Foreign Currency |
Domestic Currency |
Issuer's Credit Rating |
Long Term |
Short Term | ||||
Long Term |
Short Term |
Long Term |
Short Term |
Long Term |
Short Term |
AA+ |
brAAA |
brA -1 |
BBB - |
A - 3 |
BBB - |
A - 3 |
brAAA |
brA - 1 + |
(1) In March 2015, Moody´s Investors Service published its new bank rating methodology. According to this new methodology, and after reviewing the global ratings concluded in May 2015, the rating of long-term deposit in local currency was changed from "Baa1" to "Baa2".
Book Net Income vs. Adjusted Net Income
The main non-recurring events that affected Book Net Income in the periods below are presented in the following comparative chart:
|
R$ million | |||
|
1H15 |
1H14 |
2Q15 |
1Q15 |
Book Net Income |
8,717 |
7,221 |
4,473 |
4,244 |
|
|
|
|
|
Non-Recurring Events |
61 |
56 |
31 |
30 |
- Civil Provisions |
101 |
93 |
51 |
50 |
- Tax Effects |
(40) |
(37) |
(20) |
(20) |
|
|
|
|
|
Adjusted Net Income |
8,778 |
7,277 |
4,504 |
4,274 |
0 |
||||
ROAE % (1) |
21.7 |
20.5 |
22.6 |
22.1 |
0 |
|
| ||
ROAE (ADJUSTED) % (1) |
21.9 |
20.7 |
22.7 |
22.3 |
(1) Annualized.
8 Economic and Financial Analysis Report – June 2015
Press Release
Summarized Analysis of Adjusted Income
To provide for better understanding and comparison of Bradesco results, we use in the comments of chapters 1 and 2 of this report the Adjusted Income Statement, obtained from djustments made to the Book Income Statement, detailed at the end of this Press Release.
|
|
|
|
|
|
|
R$ million | |
|
Adjusted Income Statement | |||||||
|
1H15 |
1H14 |
Variation |
2Q15 |
1Q15 |
Variation | ||
|
1H15 x 1H14 |
2Q15 x 1Q15 | ||||||
|
Amount |
% |
Amount |
% | ||||
Net Interest Income |
27,140 |
23,028 |
4,112 |
17.9 |
13,541 |
13,599 |
(58) |
(0.4) |
- Interest Earning Portion |
26,688 |
22,649 |
4,039 |
17.8 |
13,415 |
13,273 |
142 |
1.1 |
- Non-Interest Earning Portion |
452 |
379 |
73 |
19.3 |
126 |
326 |
(200) |
- |
ALL |
(7,130) |
(6,002) |
(1,128) |
18.8 |
(3,550) |
(3,580) |
30 |
(0.8) |
Gross Income from Financial Intermediation |
20,010 |
17,026 |
2,984 |
17.5 |
9,991 |
10,019 |
(28) |
(0.3) |
Income from Insurance Premiums, Pension Plans and Capitalization bonds, minus Variation of Technical Reserves, Retained Claims and others (1) |
2,522 |
2,514 |
8 |
0.3 |
1,311 |
1,211 |
100 |
8.3 |
Fee and Commission Income |
11,862 |
10,611 |
1,251 |
11.8 |
6,118 |
5,744 |
374 |
6.5 |
Personnel Expenses |
(7,063) |
(6,727) |
(336) |
5.0 |
(3,618) |
(3,445) |
(173) |
5.0 |
Other Administrative Expenses |
(7,565) |
(7,061) |
(504) |
7.1 |
(3,926) |
(3,639) |
(287) |
7.9 |
Tax Expenses |
(2,660) |
(2,234) |
(426) |
19.1 |
(1,351) |
(1,309) |
(42) |
3.2 |
Equity in the Earnings (Losses) of Unconsolidated |
13 |
87 |
(74) |
(85.1) |
33 |
(20) |
53 |
- |
Other Operating Income/ (Expenses) |
(3,518) |
(2,724) |
(794) |
29.1 |
(1,606) |
(1,912) |
306 |
(16.0) |
Operating Result |
13,601 |
11,492 |
2,109 |
18.4 |
6,952 |
6,649 |
303 |
4.6 |
Non-Operating Result |
(123) |
(70) |
(53) |
75.7 |
(55) |
(68) |
13 |
(19.1) |
Income Tax / Social Contribution |
(4,626) |
(4,086) |
(540) |
13.2 |
(2,351) |
(2,275) |
(76) |
3.3 |
Non-controlling Interest |
(74) |
(59) |
(15) |
25.4 |
(42) |
(32) |
(10) |
31.3 |
Adjusted Net Income |
8,778 |
7,277 |
1,501 |
20.6 |
4,504 |
4,274 |
230 |
5.4 |
(1) In “Others”, it includes: Capitalization Bond Draws and Redemption – Insurance, Pension Plan and Capitalization Bond Sales Expenses.
Bradesco 9
Press Release
Summarized Analysis of Adjusted Income
Adjusted Net Income and Profitability
The return on the Average Adjusted Shareholder’s Equity (ROAE) stood at 21.9% in June 2015. Such performance stems from the growth of adjusted net income, which increased by 5.4% quarter-over-quarter and 20.6% comparing the first semester of 2015 with the same period in the previous year. The main events that affected adjusted net income are detailed below. Adjusted net income reached R$4,504 million in the second quarter of 2015, up R$230 million or 5.4% compared to the previous quarter, mainly due to (i) the largest revenues for services provided; (ii) the highest operating result of Insurance, Pension Plans and Capitalization Bonds, net of variation of technical reserves, retained claims and others; (iii) lower other operating expenses, net; and partially impacted by: (iv) higher personnel and administrative expenses. In the comparison between the first semester of 2015 and the same period in the previous year, the adjusted net income increased R$1,501 million or 20.6%, which reflects the highest revenues due to: (i) the interest earning portion, partially due to the effect the margin of intermediation and of the assets and liabilities management (ALM); and (ii) the services provided; being partially offset by: (iii) higher allowance for loan losses expenses; (iv) increased operating expenses, net; and (v) higher personnel and administrative expenses, whose variation was below the index of inflation (IPCA) in the period. Shareholders’ Equity totaled R$86.972 million in June 2015, up 13.2% over June 2014. Basel III Ratio, calculated based on the Prudential Consolidated, stood at 16.0%, 12.8% of which was classified as Common Equity / Tier I. Total Assets registered R$1.030 trillion in June 2015, a 10.6% increase over June 2014, driven by the increased turnover. Return on Average Assets (ROAA) reached 1.7%.
10 Economic and Financial Analysis Report – June 2015
Press Release
Summarized Analysis of Adjusted Income
Operating Efficiency Ratio (ER)
The 12-month accumulated ER(1) reached 37.9% in the second quarter of 2015, again registering its best historical level. This result reflects: (i) investments in organic growth, which enabled an increase in our income; and (ii) the continued efforts to control expenses, including our Efficiency Committee actions and investments in Information Technology, which have improved internal systems and processes. It should be mentioned that the 0.4 p.p. improvement compared to the previous quarter was primarily due to: (i) a higher net interest income and revenues from fee and commission; and (ii) the strict control of our operating expenses, which were held below inflation; all these factors also contributed to the improvement of the ER in the “risk-adjusted” concept, reflecting the impact of the risk associated with loan operations(2), which reached 46.5%, an improvement of 0.4 p.p. in the quarter. The ER - quarterly was partially impacted by: (i) higher administrative expenses, primarily originated by the growth in volume of business and of expenses with advertising and outsourced services; (ii) higher personnel expenses, partially due to a lower number of employees on vacation in this quarter; and partially offset by: (iii) the increase of the Fee and Commission Income. |
(1) ER = (Personnel Expenses – Employee Profit Sharing + Administrative Expenses) / (Net Interest Income + Fee and Commission Income + Income from Insurance + Equity in the Earnings (Losses) of Unconsolidated Companies + Other Operating Income – Other Operating Expenses). If we considered the ratio between (i) total administrative costs (Personnel Expenses + Administrative Expenses + Other Operating Expenses + Tax Expenses not related to income generation + Insurance Sales Expenses) and (ii) net income generation of related taxes (not considering Insurance Claims and Sales Expenses), our ER accumulated in the last 12 months in the second quarter of 2015 would be 42.4%; and
(2) Including ALL expenses, adjusted for discounts granted, loan recovery and sale of foreclosed assets, among others.
Bradesco 11
Press Release
Summarized Analysis of Adjusted Income
Net Interest Income
In the comparison between the second quarter of 2015 and the first quarter of 2015, the R$58 million reduction was, mainly, due to: (i) lower result obtained with non-interest earning portion, in the amount of R$200 million; and compensated, partially by: (ii) an increased income from interest earning portion, in the amount of R$142 million. |
In the comparison between the first semester of 2015 and the same period in the previous year, net interest income has an increase of R$4,112 million, primarily due to a higher interest earning portion income, in the amount of R$4,039 million, particularly in the “Credit Intermediation” and “Securities/Other”. |
12 Economic and Financial Analysis Report – June 2015
Press Release
Summarized Analysis of Adjusted Income
Interest Earning Portion – Average Rates in the last 12 months
|
|
|
|
|
|
R$ million |
|
1H15 |
1H14 | ||||
|
Interest |
Average |
Average Rate |
Interest |
Average |
Average Rate |
Credit Intermediation |
20,669 |
362,088 |
11.5% |
18,506 |
337,264 |
11.1% |
Insurance |
2,685 |
158,943 |
3.2% |
2,045 |
138,949 |
2.8% |
Securities/Other |
3,334 |
384,467 |
1.7% |
2,098 |
335,130 |
1.1% |
0 |
|
|
|
|
|
|
Interest Earning Portion |
26,688 |
- |
7.4% |
22,649 |
- |
6.9% |
0 |
||||||
|
2Q15 |
1Q15 | ||||
|
Interest |
Average |
Average Rate |
Interest |
Average |
Average Rate |
Credit Intermediation |
10,427 |
363,554 |
11.5% |
10,242 |
360,622 |
11.4% |
Insurance |
1,265 |
161,967 |
3.2% |
1,420 |
155,920 |
3.2% |
Securities/Other |
1,723 |
397,635 |
1.7% |
1,611 |
371,298 |
1.6% |
0 |
|
|
|
|
|
|
Interest Earning Portion |
13,415 |
- |
7.4% |
13,273 |
- |
7.3% |
The interest earning portion rate in the last 12 months stood at 7.4% in the second quarter of 2015, up 0.1 p.p. over the previous quarter, primarily due to the interest earning portion income of “Credit Intermediation” and “Securities/Others”.
Bradesco 13
Press Release
Summarized Analysis of Adjusted Income
Expanded Loan Portfolio(1)
In June 2015, expanded loan portfolio of Bradesco totaled R$463.4 billion. In the quarter, Individual accounts showed a growth of 1.0% and the Large Companies accounts of 0.9%, while the Micro, Small and Medium-sized Companies registered a contraction of 2.7%. In the last 12 months, the portfolio increased by 6.5% primarily represented by: (i) 10.7% in Corporations; and (ii) 6.2% in Individuals. For Individuals, the products that have the strongest growth in the last 12 months were: (i) real estate financing; and (ii) payroll-deductible loan. While for the Corporate segment, the highlights were: (i) operations abroad; and (ii) export financing, impacted, partially, by the exchange rate variation in the period. |
(1) In addition to Bacen loan portfolio, it includes sureties, guarantees, letters of credit, advances of credit card receivables, debentures, promissory notes, co-obligation in mortgage-backed receivables, and farm loans.
For more information, see Chapter 2 of this Report.
Allowance for Loan Losses (ALL) (1)
In the second quarter of 2015, allowance for loan losses totaled R$3,550 million, registering a reduction of 0.8% over the previous quarter due to the alignment of the allowance level in certain transactions with corporate customers carried out in the first quarter of 2015. It is important to note that loan operations, as defined by Bacen, increased 0.7% in the quarter. In the comparison between the first semester of 2015 and the same period of the previous year, this expenses presented a variation of 18.8%, impacted, mainly by: (i) the effect of the alignment of the allowance level of certain operations with corporate clients, performed in the first quarter of 2015; and (ii) the slightly higher delinquency rate in the period; and (iii) the increase in credit operations - Bacen concept, which presented an evolution of 8.0% in the last 12 months. |
It must be noted that this result reflects the consistency of the loan assignment and monitoring policy and processes, quality of guarantees, as well as the improvement of the credit recovery processes.
|
(1) Includes provision for guarantees provided, encompassing sureties, guarantees, letters of credit, and standby letter of credit, which comprises the concept of “excess” ALL.
For more information, see Chapter 2 of this Report.
14 Economic and Financial Analysis Report – June 2015
Press Release
Summarized Analysis of Adjusted Income
Delinquency Ratio(1)
The total delinquency ratio, which contemplates operations that are over 90 days past due, had a slight increase mainly due to the downturn in economy, which impacted the growth of the loan portfolio, highlighting the retraction of the portfolio of the SMEs segment. |
In the quarter, short-term delinquency, including operations past due between 15 and 90 days, had a slight increase both for Individuals and Corporations. |
In the year-over-year comparison, this ratio was mainly influenced by the improvement in the Legal Entity accounts, since for Individual accounts it remained stable. |
(1) Concept defined by Bacen.
Bradesco 15
Press Release
Summarized Analysis of Adjusted Income
Coverage Ratios
Bradesco monitors the development of its loan portfolio, as well as respective risks, by internally applying the expanded portfolio concept. In addition to the allowance for loan losses (ALL) required by Bacen, Bradesco has excess ALL to support potential stress scenarios, as well as other operations/commitments bearing credit risks. The following graph presents the performance of the Allowance for Loan Losses (ALL) coverage ratios, with regard to loans past due for more than 60 and 90 days. In June, 2015, these ratios stood at comfortable levels, reaching 146.5% and 180.4%, respectively.
(1) Includes provision for guarantees provided, encompassing sureties, guarantees, letters of credit, and standby letter of credit, which comprises the concept of “excess” ALL.
16 Economic and Financial Analysis Report – June 2015
Press Release
Summarized Analysis of Adjusted Income
Income from Insurance, Pension Plans and Capitalization Bonds
Net Income for the second quarter of 2015 totaled R$1.284 billion (R$1.283 billion in the first quarter of 2015), in line with the result presented in the previous quarter and an annualized return on Adjusted Shareholder’s Equity of 26.7%. |
In the first semester of 2015 the Net Income totaled R$2.566 billion, 21.5% exceeds the Net Income in the same period of the previous year (R$2.112 billion), presenting a return on theAdjusted Shareholder’s Equity of 25.8%. |
(1) Excluding additional provisions.
|
R$ million (unless otherwise stated) | |||||||||
|
2Q15 |
1Q15 |
4Q14 |
3Q14 |
2Q14 |
1Q14 |
4Q13 |
3Q13 |
Variation % | |
|
2Q15 x 1Q15 |
2Q15 x 2Q14 | ||||||||
Net Income |
1,284 |
1,283 |
1,236 |
1,058 |
1,072 |
1,040 |
1,001 |
878 |
0.1 |
19.8 |
Insurance Written Premiums, Pension Plan Contributions and Capitalization Bond Income |
16,723 |
13,634 |
17,806 |
12,904 |
13,992 |
11,450 |
14,492 |
11,069 |
22.7 |
19.5 |
Technical Reserves |
164,566 |
157,295 |
153,267 |
145,969 |
142,731 |
137,751 |
136,229 |
133,554 |
4.6 |
15.3 |
Financial Assets |
179,129 |
170,395 |
166,022 |
158,207 |
154,261 |
147,725 |
146,064 |
143,423 |
5.1 |
16.1 |
Claims Ratio (%) |
71.4 |
71.7 |
70.9 |
72.7 |
70.2 |
70.1 |
71.1 |
72.7 |
(0.3) p.p. |
1.2 p.p. |
Combined Ratio (%) |
86.5 |
86.8 |
85.9 |
86.5 |
86.3 |
86.4 |
86.1 |
86.9 |
(0.3) p.p. |
0.2 p.p. |
Policyholders / Participants and Customers (in thousands) |
47,758 |
47,789 |
46,956 |
46,303 |
45,468 |
45,260 |
45,675 |
45,292 |
(0.1) |
5.0 |
Employees (unit) |
7,074 |
7,082 |
7,113 |
7,135 |
7,152 |
7,265 |
7,383 |
7,462 |
(0.1) |
(1.1) |
Market Share of Insurance Written Premiums, Pension Plan Contributions and Capitalization Bond Income (%) (1) |
24.4 |
23.5 |
24.4 |
23.3 |
23.5 |
23.4 |
24.2 |
23.8 |
0.9 p.p. |
0.9 p.p. |
(1) The second quarter of 2015 includes the latest data released by SUSEP (May 2015).
Note: For purposes of comparison between the indexes for the aforementioned periods, the effects of non-recurring events have not been included.
Bradesco 17
Press Release
Summarized Analysis of Adjusted Income
In the second quarter of 2015, the revenue increased 23.0% over the same period in the previous year, disregarding DPVAT insurance, mainly due to "Life and Pension" products, which increased 45.3%. In the first semester of 2015, the production registered an increase of 19.4% over the same period in the previous year, disregarding the DPVAT insurance, influenced by “Life and Pension Plans” and “Health” Bonds” products, which increased 26.1% and 21.6%, respectively. Net income for the second quarter of 2015 remained in line with the one presented in the previous quarter, primarily due to: (i) the growth in turnover; (ii) the reduction in the claims ratio; |
(iii) the improvement in the administrative efficiency ratio; and partially offset by: (iv) the reduction in the financial result. Net income for the first semester of 2015 was 21.5% higher compared to the same period in the previous year, due to: (i) an increase in revenue; (ii) the growth of the financial result; (iii) the maintenance of the expense ratio; (iv) an improvement in the administrative efficiency ratio, even considering the collective bargaining agreement, in January 2015; partially offset by: (v) an increase in the claims ratio in the “Health” segment. |
Minimum Capital Required – Grupo Bradesco Seguros
According to CNSP Resolution No.316/14, corporations should have adjusted shareholder’s equity (ASE) equal to or higher than the minimum capital required (MCR). MCR is equivalent to the highest value between the base capital and the risk capital. For companies regulated by the ANS, Normative Resolution No.373/15 establishes that corporations should have adjusted shareholder’s equity (ASE) equal to or higher than the Solvency Margin. |
The capital adjustment and management process is continuously monitored, and aims to ensure that Grupo Bradesco Seguros keeps a solid capital base to support the development of activities and cope with the risks in any market situation, in compliance with regulatory requirements and/or Corporate Governance principles. Companies must permanently maintain a capital compatible with the risks for their activities and operations, according to the characteristics and peculiarities of each company belonging to Grupo Bradesco Seguros, represented by adequate capital levels. Grupo Bradesco Seguros permanently observes the limits required by the respective regulatory entities. The Minimum Capital Required in May 2015 was R$7.669 billion. |
18 Economic and Financial Analysis Report – June 2015
Press Release
Summarized Analysis of Adjusted Income
Fee and Commission Income
In the first semester of 2015 fee and commission income totaled R$11,862 million, presenting an increase of R$1,251 million, or 11.8%, compared to the same period in the previous year, primarily due to: (i) an increase in the volume of operations, due to continuous investments in technology and service channels; and (ii) the progress in the customer segmentation process, allowing for a more adequate offer of products and services. It must be noted that the incomes that have most contributed to this result derived from: (i) the good performance of the cards activity, as a result of (a) an increased revenue; (b) the impact of the creation of a services joint venture (Cateno) by our controlled Cielo; and (c) the highest volume of transactions performed; (ii) an increase in the incomes of checking accounts, due to an improvement in the customer segmentation process; (iii) the largest revenue with credit operations, resulting from the increase in the volume of operations of sureties and guarantees in the period; and evolution of revenue with: (iv) fund management; and (v) consortium management. |
In the quarter-over-quarter comparison, an increase of R$374 million, or 6.5%, was provided, mainly due to the increase of offering of products and services. The revenues that most contributed to this result were those arising from: (i) card income; (ii) checking account; (iii) loan operations; and (iv) consortium management.
|
Bradesco 19
Press Release
Summarized Analysis of Adjusted Income
Personnel Expenses
In the comparison between the first semester of 2015 and the same period in the previous year, the increase of R$336 million, or 5.0%, was primarily due to the variation in the “structural” portion, related to higher expenses with payroll, social charges and benefits, affected by increased wage levels, in accordance with 2014 collective agreements (readjustment of 8.5%). In the second quarter of 2015, the increase of R$173 million, or 5.0%, over the previous quarter, is a result of variations in the following expenses: · “structural” – an increase of R$82 million, mainly due to a lower number of employees on vacation, which is common in the second quarter of 2015; and
· “non-structural” – an increase of R$91 million, primarily due to higher expenses with: (i) provision for labor claims; (ii) training; and (iii) costs with termination and charges of employment contracts. |
(1) The decrease in the fourth quarter of 2014 includes the transfer of 2,431 employees from Scopus Tecnologia to IBM Brasil. |
Note: Structural Expenses = Salaries + Social Charges + Benefits + Pension Plans.
Non-Structural Expenses = Employee and Management Profit Sharing + Training + Labor Provision + Costs with termination of employment contracts.
20 Economic and Financial Analysis Report – June 2015
Press Release
Summarized Analysis of Adjusted Income
Administrative Expenses
In the comparison between the first semester of 2015 and the same period in the previous year, the 7.1%, or R$504 million, increase was primarily due to an increase of expenses originated by: (i) the growth in turnover and services in the period; (ii) contractual adjustments; and (iii) expansion of 1,062 Service Points in the period, bringing the total number of Service Points to 74,270 on June 30, 2015. The inflation index (IPCA) performance over the past 12 months should also be highlighted, since it reached 8.9%. In the second quarter of 2015, the increase of 7.9%, or R$287 million, in the administrative expenses over the previous quarter, was mainly due to higher expenses with: (i) outsourced services; (ii) advertising and marketing; (iii) communication; and (iv) maintenance and conservation of assets. |
(1) The decrease in June and March 2015 is related to (i) the migration of “External ATM Network Points – Bradesco” to “Banco24Horas Network” and (ii) the deactivation of ATMs from “Assisted Banco24Horas Network Points”.
In the first semester of 2015, other operating expenses, net, totaled R$3,518 million, a R$794 million increase over the same period in the previous year, primarily due to: (i) the constitution of tax provisions, in the first semester of 2015, relating to the levy of pension plan contributions and IRPJ/CSLL on credit losses, in the amount of R$570 million; (ii) higher expenses related to: (a) the constitution of civil provisions; and (b) various losses; (iii) the impact of the creation of a services joint venture (Cateno) in Cielo; and (iv) the amortization of goodwill. In the second quarter of 2015, other operating expenses, net, totaled R$1,606 million, a R$306 million reduction over the previous quarter, primarily due to: (i) the constitution of tax provisions, in the first quarter of 2015, relating to the levy of pension plan contributions and IRPJ/CSLL on credit losses, in the amount of R$475 million; being offset, in part, by higher expenses related to: (ii) the addition of tax provision, made in the second quarter of 2015, relating to the levy of pension plan contributions, in the amount of R$95 million; (iii) the constitution of civil provisions; and (iv) the various losses. |
|
Bradesco 21
Press Release
Summarized Analysis of Adjusted Income
Income Tax and Social Contribution
The expenses with income tax and social contribution presented an increase of 3.3% over the previous quarter, and 13.2% in the first semester of 2015 compared to the same period of the previous year, mainly due to the highest taxable results in the period. |
Unrealized Gains
Unrealized gains totaled R$23,373 million at the end of the second quarter of 2015, a R$3,558 million increase over the end of the previous quarter. Such variation is mainly due to the appreciation of: (i) investments, particularly Cielo shares, which increased by 15.1% in the quarter; and (ii) the devaluation of fixed income securities. |
22 Economic and Financial Analysis Report – June 2015
Press Release
Capital Ratios - Basel III
Basel Ratio
The implementation of the new capital structure in Brazil began in October 2013. Through the CMN Resolution No. 4.192/13, Bacen provided a new methodology to calculate Capital, replacing CMN Resolution No. 3.444/07. Since then, the Capital started being calculated based on CMN Resolution No. 4.192/13, which established that the calculation must be made based on the "Prudential Consolidated", as of January 2015. In June 2015, the Capital of the Prudential Consolidated stood at R$97,016 million, against risk-weighted assets totaling R$607,226 million. The total Basel Ratio of the Prudential Consolidated presented an increase of 0.8 p.p, from 15.2% in March 2015 to 16.0% in June 2015, and from 12.1% in March 2015 to 12.8% in June 2015 for the Common Equity, primarily impacted by: (i) the increase in the Net Equity due to the increase of the result in the quarter; and (ii) the reduction in the weighting of assets of market risk and credit.
Full Impact – Basel III
We included a Basel III simulation, considering the opening of some of the main future adjustments, which include: (i) the application of 100% of the deductions provided in the implementation schedule; (ii) the allocation of resources, obtained via payment of dividends, of our Insurance Group; and (iii) the realization of tax credits arising from tax losses up to December 2018, for a rate of 12.6% of Common Equity, which, added to funding obtained via subordinated debt, may amount to an approximate Tier I Basel Ratio of 14.1%, in the end of 2018. |
(1) Includes the allocation of resources, obtained via payment of dividends, of the Insurance Group. |
Buffer Capital/Return on the Common Equity at 11%
Bradesco has improved its measurement methodology, and has structured processes for buffer capital, so that it can maintain enough capital available to cope with the risks incurred. The Governance structure responsible for the evaluations and approvals of capital decided to maintain a minimum buffer capital of approximately 27%, considering the minimum regulatory capital of 11%. Considering the minimum required Common Equity of 11% according to the full interpretation of Basel III rules, profitability would be 26.3% in the period of 12 months ended on June 30, 2015. |
(1) Last 12 months |
Bradesco 23
Press Release
Economic Scenario
The risks present in the international scenario were reduced in the second quarter of this year. As a result, the dollar reversed part of the appreciation displayed during the previous three months in relation to the main currencies. After the frustration with the performance of the North American economy from January to March, some recovery is evident, in particular, of the labor market. At the same time, the deceleration of the Chinese economy has lessened, in response to the fiscal and monetary stimuli adopted by the government of the country. Finally, the speed of the European recovery has settled on a moderate level, responding to the incentives of the European Central Bank. Even so, at the end of the quarter, risks emerged to the stabilization of the macroeconomic scenario. The impasse in negotiations between Greece and its European creditors and the sharp fall of the Chinese stock exchanges introduced new risks to the international environment. The accommodation of North American growth, in the first quarter of the year, seems to have been an atypical event, since the GDP returned to the previous level of expansion, in the three following months. In particular, the labor market maintained to record the net creation of jobs exceeding 200 thousand per month, bringing the unemployment rate to lower levels when compared to those displayed before the crisis of 2008/2009. Thus, the Federal Reserve (Fed) has intensified the signaling toward the beginning of the normalization of monetary conditions in the country. Even so, the president of the institution, Janet Yellen has reinforced that this process will be very gradual. In addition, the Chinese economy began to show signs of stabilization, succeeding significant deceleration in the first months of the year, in response to monetary and tax incentives, adopted by the government since the end of 2014. The pace of growth, however, is still moderate for the Chinese standards, compatible with a GDP growth of less than 7.0%. In addition, an additional risk to the Chinese economic growth came at the end of the quarter, with the Shanghai stock market plunge, which should lead the government to adopt more stimuli throughout the year. At the same time, the speed of recovery of the European economy showed some accommodation in the second quarter. The impasse in the negotiations between Greece and its European creditors represented a risk factor to the scenario for the region at the end of the quarter. There were advances in the reorientation of the domestic economic policy, especially, concerning the tax policy. The deceleration of the internal economic activity intensified in the second quarter, which reflected in the collection of taxes by the public sector. Even though this can hinder the achievement of the target for the primary results this year, more important are the actions to guarantee the tax sustainability in the medium term and the progress in the agenda of reforms. Efforts in this direction represent a requirement for the maintenance of the economic predictability to raising the confidence level of families and business people, in order to resume the trend of an actual income increase. The weakening of domestic economic activity highlights the relevance of structural initiatives aimed at promoting future growth. The constant search for excellence in education is Brazil’s front line in its struggle to become more competitive and to expedite its efforts to upgrade infrastructure. From this point-of-view, the success of the new stage of concessions has significant importance. It is always important to remind that, in the long term, the main source of economic growth is productivity, which becomes an even more relevant topic within a global context characterized by high levels of efficiency. Productive investments tend to play an increasingly relevant role in the breakdown of growth over the next few years, which should be favored by the increased share of the capital market in funding of these projects. At the same time, despite the shift in consumer market expansion levels in some segments, the potential of domestic demand for goods and services has yet to be depleted, and there is still much room for growth. Bradesco maintains a positive outlook towards Brazil, with favorable perspectives for its operating segments. Credit volume is growing at sustainable and risk-compatible rates, whereas delinquency rates are stabilized at historically low and controlled levels, in spite of a cyclic elevation due to the retraction of the activity this year. The scenario is still very promising for the Brazilian banking and insurance sectors in the medium and long terms.
24 Economic and Financial Analysis Report – June 2015
Press Release
Main Economic Indicators
Main Indicators (%) |
2Q15 |
1Q15 |
4Q14 |
3Q14 |
2Q14 |
1Q14 |
4Q13 |
3Q13 |
1H15 |
1H14 | |
Interbank Deposit Certificate (CDI) |
3.03 |
2.81 |
2.76 |
2.72 |
2.51 |
2.40 |
2.31 |
2.12 |
5.92 |
4.97 | |
Ibovespa |
3.77 |
2.29 |
(7.59) |
1.78 |
5.46 |
(2.12) |
(1.59) |
10.29 |
6.15 |
3.22 | |
USD – Commercial Rate |
(3.29) |
20.77 |
8.37 |
11.28 |
(2.67) |
(3.40) |
5.05 |
0.65 |
16.81 |
(5.98) | |
General Price Index - Market (IGP-M) |
2.27 |
2.02 |
1.89 |
(0.68) |
(0.10) |
2.55 |
1.75 |
1.92 |
4.33 |
2.45 | |
Institute of Geography and Statistics (IBGE) |
2.26 |
3.83 |
1.72 |
0.83 |
1.54 |
2.18 |
2.04 |
0.62 |
6.17 |
3.75 | |
Federal Government Long-Term Interest Rate (TJLP) |
1.48 |
1.36 |
1.24 |
1.24 |
1.24 |
1.24 |
1.24 |
1.24 |
2.85 |
2.49 | |
Reference Interest Rate (TR) |
0.40 |
0.23 |
0.26 |
0.25 |
0.15 |
0.19 |
0.16 |
0.03 |
0.64 |
0.35 | |
Savings Account (Old Rule) (1) |
1.92 |
1.75 |
1.77 |
1.76 |
1.66 |
1.70 |
1.67 |
1.54 |
3.70 |
3.39 | |
Savings Account (New Rule) (1) |
1.92 |
1.75 |
1.77 |
1.76 |
1.66 |
1.70 |
1.67 |
1.47 |
3.70 |
3.39 | |
Business Days (number) |
61 |
61 |
65 |
66 |
61 |
61 |
64 |
66 |
122 |
122 | |
Indicators (Closing Rate) |
Jun15 |
Mar15 |
Dec14 |
Sept14 |
Jun14 |
Mar14 |
Dec13 |
Sept13 |
Jun15 |
Jun14 | |
USD – Commercial Selling Rate - (R$) |
3.1026 |
3.2080 |
2.6562 |
2.4510 |
2.2025 |
2.2630 |
2.3426 |
2.2300 |
3.1026 |
2.2025 | |
Euro - (R$) |
3.4603 |
3.4457 |
3.2270 |
3.0954 |
3.0150 |
3.1175 |
3.2265 |
3.0181 |
3.4603 |
3.0150 | |
Country Risk (points) |
304 |
322 |
259 |
239 |
208 |
228 |
224 |
236 |
304 |
208 | |
Basic Selic Rate Copom (% p.a.) |
13.75 |
12.75 |
11.75 |
11.00 |
11.00 |
10.75 |
10.00 |
9.00 |
13.75 |
11.00 | |
BM&F Fixed Rate (% p.a.) |
14.27 |
13.52 |
12.96 |
11.77 |
10.91 |
11.38 |
10.57 |
10.07 |
14.27 |
10.91 |
(1) Regarding the new savings account yield rule, it was defined that: (i) existing deposits up to May 3, 2012 will continue to yield at TR + interest of 6.17% p.a.; and (ii) for deposits made as of May 4, 2012, the new rules are: (a) if the Selic rate is higher than 8.5% p.a., a yield of TR + 6.17% p.a. interest will be maintained; and (b) if the Selic rate is equal or lower than 8.5% p.a. the yield will be 70% of the Selic rate + TR.
Projections up to 2017
% |
2015 |
2016 |
2017 |
USD - Commercial Rate (year-end) - R$ |
3.20 |
3.30 |
3.40 |
Extended Consumer Price Index (IPCA) |
9.00 |
5.21 |
4.40 |
General Price Index - Market (IGP-M) |
6.95 |
5.50 |
5.00 |
Selic (year-end) |
14.00 |
11.50 |
10.50 |
Gross Domestic Product (GDP) |
(2.10) |
- |
2.00 |
Bradesco 25
Press Release
Guidance
Bradesco's Perspective for 2015
This guidance contains forward-looking statements that are subject to risks and uncertainties, as they are based on Management’s expectations and assumptions and information available to the market as of the date hereof.
Loan Portfolio (1) |
5 to 9 % |
Individuals |
8 to 12 % |
Companies |
4 to 8 % |
NII - Interest Earning Portion (2) |
10 to 14 % |
Fee and Commission Income |
8 to 12 % |
Operating Expenses (3) |
5 to 7 % |
Insurance Premiums |
12 to 15 % |
(1) Expanded Loan Portfolio; and
(2) Altered from 6% up to 10% to 10% up to 14%; and
(3) Administrative and Personnel Expenses.
26 Economic and Financial Analysis Report – June 2015
Press Release
Book Income vs. Managerial Income vs. Adjusted Income Statement
Analytical Breakdown of Book Income vs. Managerial Income vs. Adjusted Income Statement
Second Quarter of 2015
|
|
|
|
R$ million | |
|
2Q15 | ||||
|
Book Income Statement |
Managerial Reclassifications (1) |
Income Statement prior to Non-recurring Events |
Non-Recurring Events |
Adjusted Income Statement |
| |||||
Net Interest Income |
16,074 |
(2,533) |
13,541 |
- |
13,541 |
ALL |
(4,126) |
576 |
(3,550) |
- |
(3,550) |
Gross Income from Financial Intermediation |
11,948 |
(1,957) |
9,991 |
- |
9,991 |
Income from Insurance, Pension Plans and Capitalization Bonds |
1,311 |
- |
1,311 |
- |
1,311 |
Fee and Commission Income |
6,107 |
11 |
6,118 |
- |
6,118 |
Personnel Expenses |
(3,618) |
- |
(3,618) |
- |
(3,618) |
Other Administrative Expenses |
(3,967) |
42 |
(3,926) |
- |
(3,926) |
Tax Expenses |
(1,521) |
170 |
(1,351) |
- |
(1,351) |
Companies |
33 |
- |
33 |
- |
33 |
Other Operating Income/Expenses |
(2,369) |
712 |
(1,657) |
51 |
(1,606) |
Operating Result |
7,922 |
(1,022) |
6,901 |
51 |
6,952 |
Non-Operating Result |
(90) |
35 |
(55) |
- |
(55) |
Income Tax / Social Contribution and Non-controlling Interest |
(3,359) |
987 |
(2,373) |
(20) |
(2,393) |
Net Income |
4,473 |
- |
4,473 |
31 |
4,504 |
(1) Includes managerial reclassifications in items from the income statement, which allow a better analysis of business items, particularly hedge adjustment, which represents the partial result of derivatives used for hedge investments abroad, which in terms of Net Income, simply cancels the tax effect (IR/CS and PIS/COFINS) of this hedge strategy, in the amount of R$1.169 million.
Bradesco 27
Press Release
Book Income vs. Managerial Income vs. Adjusted Income Statement
Analytical Breakdown of Book Income vs. Managerial Income vs. Adjusted Income Statement
First Quarter of 2015
|
|
|
|
R$ million | |
|
1Q15 | ||||
|
Book Income Statement |
Managerial Reclassifications (1) |
Income Statement prior to Non-recurring Events |
Non-Recurring Events |
Adjusted Income Statement |
| |||||
Net Interest Income |
9,281 |
4,318 |
13,599 |
- |
13,599 |
ALL |
(3,853) |
273 |
(3,580) |
- |
(3,580) |
Gross Income from Financial Intermediation |
5,428 |
4,591 |
10,019 |
- |
10,019 |
Income from Insurance, Pension Plans and Capitalization Bonds |
1,211 |
- |
1,211 |
- |
1,211 |
Fee and Commission Income |
5,701 |
43 |
5,744 |
- |
5,744 |
Personnel Expenses |
(3,445) |
- |
(3,445) |
- |
(3,445) |
Other Administrative Expenses |
(3,681) |
42 |
(3,639) |
- |
(3,639) |
Tax Expenses |
(1,017) |
(292) |
(1,309) |
- |
(1,309) |
Companies |
(20) |
- |
(20) |
- |
(20) |
Other Operating Income/Expenses |
(2,732) |
771 |
(1,962) |
50 |
(1,912) |
Operating Result |
1,445 |
5,155 |
6,599 |
50 |
6,649 |
Non-Operating Result |
(36) |
(33) |
(68) |
- |
(68) |
Income Tax / Social Contribution and Non-controlling Interest |
2,835 |
(5,122) |
(2,287) |
(20) |
(2,307) |
Net Income |
4,244 |
- |
4,244 |
30 |
4,274 |
(1) Includes managerial reclassifications in items from the income statement, which allow a better analysis of business items, particularly hedge adjustment, which represents the partial result of derivatives used for hedge investments abroad, which in terms of Net Income, simply cancels the tax effect (IR/CS and PIS/COFINS) of this hedge strategy, in the amount of R$5,398 million.
28 Economic and Financial Analysis Report – June 2015
Press Release
Book Income vs. Managerial Income vs. Adjusted Income Statement
Analytical Breakdown of Book Income vs. Managerial Income vs. Adjusted Income Statement
First Semester of 2015
|
|
|
|
R$ million | |
|
1H15 | ||||
|
Book Income Statement |
Managerial Reclassifications (1) |
Income Statement prior to Non-recurring Events |
Non-Recurring Events |
Adjusted Income Statement |
| |||||
Net Interest Income |
25,355 |
1,785 |
27,140 |
- |
27,140 |
ALL |
(7,979) |
849 |
(7,130) |
- |
(7,130) |
Gross Income from Financial Intermediation |
17,376 |
2,634 |
20,010 |
- |
20,010 |
Income from Insurance, Pension Plans and Capitalization Bonds |
2,522 |
- |
2,522 |
- |
2,522 |
Fee and Commission Income |
11,808 |
54 |
11,862 |
- |
11,862 |
Personnel Expenses |
(7,063) |
- |
(7,063) |
- |
(7,063) |
Other Administrative Expenses |
(7,648) |
84 |
(7,565) |
- |
(7,565) |
Tax Expenses |
(2,538) |
(122) |
(2,660) |
- |
(2,660) |
Companies |
13 |
- |
13 |
- |
13 |
Other Operating Income/Expenses |
(5,101) |
1,483 |
(3,619) |
101 |
(3,518) |
Operating Result |
9,367 |
4,133 |
13,500 |
101 |
13,601 |
Non-Operating Result |
(125) |
2 |
(123) |
- |
(123) |
Income Tax / Social Contribution and Non-controlling Interest |
(525) |
(4,135) |
(4,660) |
(40) |
(4,700) |
Net Income |
8,717 |
- |
8,717 |
61 |
8,778 |
(1) Includes managerial reclassifications in items from the income statement, which allow a better analysis of business items, particularly hedge adjustment, which represents the partial result of derivatives used for hedge investments abroad, which in terms of Net Income, simply cancels the tax effect (IR/CS and PIS/COFINS) of this hedge strategy, in the amount of R$4,229 million.
Bradesco 29
Press Release
Book Income vs. Managerial Income vs. Adjusted Income Statement
Analytical Breakdown of Book Income vs. Managerial Income vs. Adjusted Income Statement
First Semester of 2014
|
|
|
|
R$ million | |
|
1H14 | ||||
|
Book Income Statement |
Managerial Reclassifications (1) |
Income Statement prior to Non-recurring Events |
Non-Recurring Events |
Adjusted Income Statement |
| |||||
Net Interest Income |
27,044 |
(4,016) |
23,028 |
- |
23,028 |
ALL |
(6,896) |
894 |
(6,002) |
- |
(6,002) |
Gross Income from Financial Intermediation |
20,148 |
(3,122) |
17,026 |
- |
17,026 |
Income from Insurance, Pension Plans and Capitalization Bonds |
2,514 |
- |
2,514 |
- |
2,514 |
Fee and Commission Income |
10,416 |
195 |
10,611 |
- |
10,611 |
Personnel Expenses |
(6,727) |
- |
(6,727) |
- |
(6,727) |
Other Administrative Expenses |
(7,122) |
61 |
(7,061) |
- |
(7,061) |
Tax Expenses |
(2,310) |
76 |
(2,234) |
- |
(2,234) |
Companies |
87 |
- |
87 |
- |
87 |
Other Operating Income/Expenses |
(4,350) |
1,533 |
(2,817) |
93 |
(2,724) |
Operating Result |
12,656 |
(1,257) |
11,399 |
93 |
11,492 |
Non-Operating Result |
(243) |
173 |
(70) |
- |
(70) |
Income Tax / Social Contribution and Non-controlling Interest |
(5,192) |
1,084 |
(4,108) |
(37) |
(4,145) |
Net Income |
7,221 |
- |
7,221 |
56 |
7,277 |
(1) Includes managerial reclassifications in items from the income statement, which allow a better analysis of business items, particularly hedge adjustment, which represents the partial result of derivatives used for hedge investments abroad, which in terms of Net Income, simply cancels the tax effect (IR/CS and PIS/COFINS) of this hedge strategy, in the amount of R$1,184 million.
30 Economic and Financial Analysis Report – June 2015
Economic and Financial Analysis
Consolidated Statement of Financial Position and Adjusted Income Statement
Statement of Financial Position
|
|
|
|
|
|
|
|
R$ million |
|
Jun15 |
Mar15 |
Dec14 |
Sept14 |
Jun14 |
Mar14 |
Dec13 |
Sept13 |
Assets |
|
|
|
|
|
|
|
|
Current and Long-Term Assets |
1,010,599 |
1,015,434 |
1,016,970 |
972,315 |
915,986 |
906,760 |
892,495 |
892,363 |
Cash and Cash Equivalents |
11,677 |
13,683 |
14,646 |
11,316 |
11,535 |
12,110 |
12,196 |
16,427 |
Interbank Investments |
176,268 |
195,746 |
202,412 |
181,335 |
137,654 |
127,014 |
135,456 |
144,967 |
Securities and Derivative Financial Instruments |
356,115 |
344,430 |
346,358 |
343,445 |
333,200 |
321,970 |
313,327 |
313,679 |
Interbank and Interdepartmental Accounts |
50,800 |
48,464 |
52,004 |
48,540 |
56,115 |
61,740 |
56,995 |
52,121 |
Loan and Leasing Operations |
326,204 |
324,479 |
318,233 |
309,264 |
302,276 |
301,914 |
296,629 |
286,899 |
Allowance for Loan Losses (ALL) (1) |
(23,290) |
(23,011) |
(22,724) |
(22,255) |
(21,458) |
(21,051) |
(21,349) |
(21,476) |
Other Receivables and Assets |
112,825 |
111,643 |
106,041 |
100,670 |
96,664 |
103,063 |
99,241 |
99,746 |
Permanent Assets |
19,163 |
19,381 |
15,070 |
15,049 |
15,146 |
15,469 |
15,644 |
15,331 |
Investments |
1,669 |
1,636 |
1,712 |
1,931 |
1,887 |
1,871 |
1,830 |
1,910 |
Premises and Leased Assets |
4,940 |
4,952 |
4,887 |
4,591 |
4,579 |
4,597 |
4,668 |
4,392 |
Intangible Assets |
12,554 |
12,793 |
8,471 |
8,527 |
8,680 |
9,001 |
9,146 |
9,029 |
Total |
1,029,762 |
1,034,815 |
1,032,040 |
987,364 |
931,132 |
922,229 |
908,139 |
907,694 |
* |
|
|
|
|
|
|
|
|
Liabilities |
|
|
|
|
|
|
|
|
Current and Long-Term Liabilities |
940,910 |
949,066 |
949,846 |
907,366 |
853,622 |
847,794 |
835,917 |
839,393 |
Deposits |
195,926 |
211,702 |
211,612 |
211,882 |
213,270 |
218,709 |
218,063 |
216,778 |
Federal Funds Purchased and Securities Sold under Agreements to Repurchase |
293,730 |
303,740 |
320,194 |
297,814 |
255,611 |
250,716 |
256,279 |
258,580 |
Funds from Issuance of Securities |
95,387 |
88,247 |
84,825 |
75,283 |
69,877 |
64,511 |
57,654 |
55,427 |
Interbank and Interdepartmental Accounts |
4,578 |
4,247 |
5,958 |
4,540 |
5,673 |
5,343 |
6,864 |
4,806 |
Borrowing and Onlending |
61,369 |
62,370 |
58,998 |
56,561 |
54,142 |
56,724 |
56,095 |
51,307 |
Derivative Financial Instruments |
4,832 |
5,711 |
3,282 |
5,076 |
4,727 |
3,894 |
1,808 |
3,238 |
Reserves for Insurance, Pension Plans and Capitalization Bonds |
164,566 |
157,295 |
153,267 |
145,969 |
142,732 |
137,751 |
136,229 |
133,554 |
Other Reserve Requirements |
120,522 |
115,754 |
111,710 |
110,241 |
107,590 |
110,146 |
102,925 |
115,703 |
Deferred Income |
399 |
312 |
293 |
266 |
224 |
560 |
677 |
676 |
Non-controlling Interest in Subsidiaries |
1,481 |
1,500 |
393 |
490 |
486 |
549 |
605 |
592 |
Shareholders' Equity |
86,972 |
83,937 |
81,508 |
79,242 |
76,800 |
73,326 |
70,940 |
67,033 |
Total |
1,029,762 |
1,034,815 |
1,032,040 |
987,364 |
931,132 |
922,229 |
908,139 |
907,694 |
(1) Includes the Allowance for Guarantees Provided, in June 2015, Allowance for Loan Losses (ALL) totaled R$23,801 million.
Bradesco 31
Economic and Financial Analysis
Consolidated Statement of Financial Position and Adjusted Income Statement
Adjusted Income Statement
|
|
|
|
|
|
|
|
R$ million |
|
2Q15 |
1Q15 |
4Q14 |
3Q14 |
2Q14 |
1Q14 |
4Q13 |
3Q13 |
Net Interest Income |
13,541 |
13,599 |
12,986 |
12,281 |
12,066 |
10,962 |
11,264 |
10,729 |
- Interest Earning Portion |
13,415 |
13,273 |
12,686 |
12,162 |
11,777 |
10,872 |
10,910 |
10,547 |
- Non-Interest Earning Portion |
126 |
326 |
300 |
119 |
289 |
90 |
354 |
182 |
ALL |
(3,550) |
(3,580) |
(3,307) |
(3,348) |
(3,141) |
(2,861) |
(2,961) |
(2,881) |
Gross Income from Financial Intermediation |
9,991 |
10,019 |
9,679 |
8,933 |
8,925 |
8,101 |
8,303 |
7,848 |
Income from Insurance Premiums, Pension Plans and Capitalization bonds, minus Variation of Technical Reserves, Retained Claims and others (1) |
1,311 |
1,211 |
1,363 |
1,170 |
1,270 |
1,244 |
1,188 |
1,100 |
Fee and Commission Income |
6,118 |
5,744 |
5,839 |
5,639 |
5,328 |
5,283 |
5,227 |
4,977 |
Personnel Expenses |
(3,618) |
(3,445) |
(3,676) |
(3,564) |
(3,448) |
(3,279) |
(3,465) |
(3,346) |
Other Administrative Expenses |
(3,926) |
(3,639) |
(4,159) |
(3,628) |
(3,575) |
(3,486) |
(3,848) |
(3,631) |
Tax Expenses |
(1,351) |
(1,309) |
(1,211) |
(1,182) |
(1,120) |
(1,114) |
(1,254) |
(987) |
Equity in the Earnings (Losses) of Unconsolidated Companies |
33 |
(20) |
57 |
43 |
35 |
52 |
26 |
2 |
Other Operating Income/ (Expenses) |
(1,606) |
(1,912) |
(1,360) |
(1,311) |
(1,333) |
(1,391) |
(1,232) |
(1,194) |
Operating Result |
6,952 |
6,649 |
6,532 |
6,100 |
6,082 |
5,410 |
4,945 |
4,769 |
Non-Operating Result |
(55) |
(68) |
(68) |
(45) |
(34) |
(36) |
(31) |
(27) |
Income Tax and Social Contribution |
(2,351) |
(2,275) |
(2,308) |
(2,075) |
(2,215) |
(1,871) |
(1,696) |
(1,638) |
Non-controlling Interest |
(42) |
(32) |
(24) |
(30) |
(29) |
(30) |
(19) |
(22) |
Adjusted Net Income |
4,504 |
4,274 |
4,132 |
3,950 |
3,804 |
3,473 |
3,199 |
3,082 |
(1) In “Others”, it includes: Capitalization Bond Draws and Redemption – Insurance, Pension Plan and Capitalization Bond Sales Expenses. |
Interest and Non-Interest Earning Portions
Earning Portion Breakdown
32 Economic and Financial Analysis Report – June 2015
Economic and Financial Analysis
Interest and Non-Interest Earning Portions
Average Earning Portion Rate
|
R$ million | |||||
|
Net Interest Income | |||||
|
1H15 |
1H14 |
2Q15 |
1Q15 |
Variation | |
|
Half |
Quarter | ||||
Interest - due to volume |
|
|
|
|
364 |
83 |
Interest - due to spread |
|
|
|
|
3,675 |
59 |
- NII - Interest Earning Portion |
26,688 |
22,649 |
13,415 |
13,273 |
4,039 |
142 |
- NII - Non-Interest Earning Portion |
452 |
379 |
126 |
326 |
73 |
(200) |
Net Interest Income |
27,140 |
23,028 |
13,541 |
13,599 |
4,112 |
(58) |
Average NIM (1) |
7.6% |
7.0% |
7.6% |
7.5% |
|
|
(1) Average Rate in 12 months = (Earning Portion / Total Average Assets – Repos – Permanent Assets)
In the comparison between the second quarter of 2015 over the previous quarter, the R$58 million reduction was due to: (i) the lower non-interest earning portion, totaling R$200 million; and partially offset by: (ii) the increase of "interest" portion in the amount of R$142 million, due to the increase of: (a) the average volume of business in the amount of R$83 million; and (b) average spread in the amount of R$59 million.
In the first semester of 2015, the earning portion reached R$27,140 million, increasing R$4,112 million compared with the same period of the previous year, reflecting: (i) a R$4,039 million growth in the result of interest earning operations, particularly “Credit Intermediation" portions and “Securities/Other”; and (ii) R$73 million for the non-interest earning portion.
Interest Earning Portion
Interest Earning Portion – Breakdown
|
R$ million | |||||
|
Interest Earning Portion Breakdown | |||||
|
1H15 |
1H14 |
2Q15 |
1Q15 |
Variation | |
|
Half |
Quarter | ||||
Credit Intermediation |
20,669 |
18,506 |
10,427 |
10,242 |
2,163 |
185 |
Insurance |
2,685 |
2,045 |
1,265 |
1,420 |
640 |
(155) |
Securities/Other |
3,334 |
2,098 |
1,723 |
1,611 |
1,236 |
112 |
Interest Earning Portion |
26,688 |
22,649 |
13,415 |
13,273 |
4,039 |
142 |
The interest earning portion stood at R$13,415 million in the second quarter of 2015, against R$13,273 million recorded in the first quarter of 2015, accounting for an increase of R$142 million. The business lines that most contributed to this result were “Credit Intermediation” and “Securities/Other”.
In the comparison between the first semester of 2015 over the same period in the previous year, the interest earning portion recorded a R$4,039 million growth in the interest earning portion, particularly the lines of “Credit Intermediation” and “Securities/Other”.
Bradesco 33
Economic and Financial Analysis
Interest Earning Portion
Interest Earning Portion – Rates
The interest earning portion rate in the last 12 months stood at 7.4% in the second quarter of 2015, an increase of 0.1 p.p. over the previous quarter, primarily due to the income from the interest earning portion from “Credit Intermediation” and “Securities/Other”.
Interest Earning Portion – Average Rates (12 months)
|
|
|
|
|
|
R$ million |
|
1H15 |
1H14 | ||||
|
Interest |
Average |
Average Rate |
Interest |
Average |
Average Rate |
Credit Intermediation |
20,669 |
362,088 |
11.5% |
18,506 |
337,264 |
11.1% |
Insurance |
2,685 |
158,943 |
3.2% |
2,045 |
138,949 |
2.8% |
Securities/Other |
3,334 |
384,467 |
1.7% |
2,098 |
335,130 |
1.1% |
* |
|
|
|
|
|
|
Interest Earning Portion |
26,688 |
- |
7.4% |
22,649 |
- |
6.9% |
* |
||||||
|
|
2Q15 |
|
1Q15 | ||
|
Interest |
Average |
Average Rate |
Interest |
Average |
Average Rate |
Credit Intermediation |
10,427 |
363,554 |
11.5% |
10,242 |
360,622 |
11.4% |
Insurance |
1,265 |
161,967 |
3.2% |
1,420 |
155,920 |
3.2% |
Securities/Other |
1,723 |
397,635 |
1.7% |
1,611 |
371,298 |
1.6% |
* |
|
|
|
|
|
|
Interest Earning Portion |
13,415 |
- |
7.4% |
13,273 |
- |
7.3% |
34 Economic and Financial Analysis Report – June 2015
Economic and Financial Analysis
Interest Earning Portion of Credit Intermediation
Earning Portion of Credit Intermediation – Breakdown
|
R$ million | |||||
|
Net Interest Income - Credit Intermediation | |||||
|
1H15 |
1H14 |
2Q15 |
1Q15 |
Variation | |
|
Half |
Quarter | ||||
Interest - due to volume |
|
|
|
|
237 |
28 |
Interest - due to spread |
|
|
|
|
1,926 |
157 |
Interest Earning Portion |
20,669 |
18,506 |
10,427 |
10,242 |
2,163 |
185 |
Income |
32,536 |
27,790 |
15,806 |
16,730 |
4,746 |
(924) |
Expenses |
(11,867) |
(9,284) |
(5,379) |
(6,488) |
(2,583) |
1,109 |
In the second quarter of 2015, interest earning portion of “Credit Intermediation” reached R$10,427 million, up 1.8% or R$185 million when compared to the first quarter of 2015. The variation is the result of: (i) a R$157 million increase in the average spread due to an improved management in investment resources and funding operations; and (ii) a R$28 million growth in the average business volume.
In comparison between the first semester of 2015 and the same period in the previous year, there was an increase of 11.7% or R$2,163 million. The variation is the result of: (i) an increase in the average spread, amounting to R$1,926 million, due to an improved management in investment resources and funding operations; and (ii) a R$237 million increase in the volume of operations.
Bradesco 35
Economic and Financial Analysis
Interest Earning Portion of Credit Intermediation
Net Earning Portion of Credit Intermediation
The graph above presents a summary of Credit Intermediation activity. The Gross Margin line refers to interest income from loans, deducted from the customer acquisition costs.
The curve relating to the ALL shows delinquency costs, which are represented by Allowance for Loan Losses (ALL) Expenses, plus discounts granted in transactions net of loan recoveries, arising from the sale of foreclosed assets, among others.
In the second quarter of 2015, the curve related to the net margin, which presents the result of the net revenue from credit interest of ALL, had a growth of 3.2% in the quarterly comparison, primarily due to: (i) the increase in the average spread; and (ii) the reduction of the cost of default, primarily due to the effect of aligning the level of provision of certain transactions with corporate customers, carried out in the first quarter of 2015.
In the comparison between the first semester of 2015 over the same period of the previous year, the net margin recorded a 8.3% growth due to an increase of: (i) the average spread; (ii) the average volume of business; and was offset: (iii) by the effect of aligning the level of provision of certain transactions with corporate customers, carried out in the first quarter of 2015 and of the slightly higher delinquency rate in the period.
36 Economic and Financial Analysis Report – June 2015
Economic and Financial Analysis
Interest Earning Portion of Credit Intermediation
Expanded Loan Portfolio (1)
In June 2015, the expanded loan portfolio of Bradesco stood at R$463.4 billion. In the quarter, Individuals showed a growth of 1.0% and the Corporate segment of 0.9%, while the Micro, Small and Medium-sized Companies segment registered a reduction of 2.7%. In the last 12 months, the portfolio presented an increase of 6.5% primarily represented by: (i) 10.7% in Corporate segment; and (ii) 6.2% in Individuals. For Individuals, the products that presented the strongest growth in the last 12 months were: (i) payroll-deductible loan; and (ii) real estate financing. In the Corporate segment, the highlights were: (i) operations abroad; and (ii) export financing, impacted, partially, by the exchange rate variation in the period. (1) In addition to Bacen loan portfolio, it includes sureties, guarantees, letters of credit, advances of credit card receivables, debentures, promissory notes, co-obligation (receivables-backed investment funds, mortgage-backed receivables, and farm loans).
Expanded Loan Portfolio Breakdown by Product and Type of Customer (Individual and Corporate)
A breakdown of expanded loan portfolio products for Individual segment is presented below:
Individuals |
R$ million |
Variation % | |||
Jun15 |
Mar15 |
Jun14 |
Quarter |
12M | |
Payroll-deductible Loan |
32,783 |
31,497 |
28,727 |
4.1 |
14.1 |
Credit Card |
25,411 |
24,586 |
23,793 |
3.4 |
6.8 |
CDC / Vehicle Leasing |
23,166 |
23,953 |
25,248 |
(3.3) |
(8.2) |
Real Estate Financing |
19,668 |
18,778 |
15,564 |
4.7 |
26.4 |
Personal Loans |
15,752 |
15,882 |
16,694 |
(0.8) |
(5.6) |
Rural Loans |
9,662 |
10,121 |
9,350 |
(4.5) |
3.3 |
BNDES/Finame Onlending |
7,170 |
7,324 |
6,955 |
(2.1) |
3.1 |
Overdraft Facilities |
4,268 |
4,149 |
3,982 |
2.9 |
7.2 |
Sureties and Guarantees |
623 |
557 |
372 |
11.8 |
67.5 |
Other |
4,959 |
5,204 |
4,382 |
(4.7) |
13.2 |
Total |
143,461 |
142,051 |
135,068 |
1.0 |
6.2 |
Individual segment operations grew by 1.0% in the quarter and 6.2% over the last 12 months. The lines highlighted both in the quarter and in the last 12 months were: (i) real estate financing; and (ii) payroll-deductible loan.
Bradesco 37
Economic and Financial Analysis
Interest Earning Portion of Credit Intermediation
A breakdown of expanded loan portfolio products for Corporate segment is presented below:
Corporate |
R$ million |
Variation % | |||
Jun15 |
Mar15 |
Jun14 |
Quarter |
12M | |
Working Capital |
42,324 |
43,277 |
42,869 |
(2.2) |
(1.3) |
Operations Abroad |
41,090 |
42,139 |
29,249 |
(2.5) |
40.5 |
BNDES/Finame Onlending |
32,091 |
33,592 |
33,198 |
(4.5) |
(3.3) |
Real Estate Financing |
25,568 |
24,300 |
21,739 |
5.2 |
17.6 |
Export Financing |
21,340 |
16,841 |
16,118 |
26.7 |
32.4 |
Overdraft Account |
11,108 |
11,257 |
11,054 |
(1.3) |
0.5 |
Credit Card |
11,065 |
11,495 |
12,649 |
(3.7) |
(12.5) |
CDC / Leasing |
11,050 |
11,789 |
12,787 |
(6.3) |
(13.6) |
Rural Loans |
6,059 |
6,451 |
7,376 |
(6.1) |
(17.9) |
Sureties and Guarantees |
71,334 |
73,006 |
69,504 |
(2.3) |
2.6 |
Operations bearing Credit Risk - Commercial Portfolio (1) |
33,418 |
33,913 |
33,356 |
(1.5) |
0.2 |
Other |
13,497 |
13,195 |
10,264 |
2.3 |
31.5 |
Total |
319,945 |
321,254 |
300,163 |
(0.4) |
6.6 |
(1) Includes debenture and promissory note operations.
Corporate segment operations decreased by 0.4% in the quarter and grew by 6.6% in the last 12 months. The lines highlighted in the quarter were the following: (i) export financing; and (ii) real estate financing. In the last 12 months, the lines that showed significant growth were: (i) operations abroad; and (ii) export financing.
Expanded Loan Portfolio – Consumer Financing (1)
The graph below shows the types of credit related to Consumer Financing of Individual segment, which stood at R$97.1 billion in June 2015, an increase of 1.2% over the quarter and 2.8% over the last 12 months.
The lines highlighted in June 2015 are: (i) personal loans, including payroll-deductible loans, totaling R$48.5 billion; and (ii) credit card, totaling R$25.4 billion. Together, these operations totaled R$73.9 billion, accounting for 76.1% of the Consumer Financing balance.
(1) Includes vehicle CDC/Leasing, personal loans, revolving credit card and cash, and installment purchases at merchants operations.
38 Economic and Financial Analysis Report – June 2015
Economic and Financial Analysis
Interest Earning Portion of Credit Intermediation
Breakdown of Vehicle Portfolio
|
R$ million |
Variation % | |||
Jun15 |
Mar15 |
Jun14 |
Quarter |
12M | |
CDC Portfolio |
30,556 |
31,726 |
33,063 |
(3.7) |
(7.6) |
Individuals |
22,906 |
23,654 |
24,805 |
(3.2) |
(7.7) |
Corporate |
7,650 |
8,072 |
8,258 |
(5.2) |
(7.4) |
Leasing Portfolio |
1,334 |
1,514 |
2,071 |
(11.9) |
(35.6) |
Individuals |
260 |
299 |
443 |
(13.0) |
(41.3) |
Corporate |
1,074 |
1,215 |
1,628 |
(11.6) |
(34.0) |
Finame Portfolio |
12,101 |
10,356 |
11,136 |
16.9 |
8.7 |
Individuals |
476 |
551 |
701 |
(13.6) |
(32.1) |
Corporate |
11,625 |
9,805 |
10,435 |
18.6 |
11.4 |
Total |
43,991 |
43,596 |
46,270 |
0.9 |
(4.9) |
Individuals |
23,642 |
24,504 |
25,949 |
(3.5) |
(8.9) |
Corporate |
20,349 |
19,092 |
20,321 |
6.6 |
0.1 |
Vehicle financing operations (individual and corporate) totaled R$44.0 billion in June 2015, presenting an increase in quarter-over-quarter comparison and a decrease in year-over-year comparison. Of the total vehicle portfolio, 69.5% corresponds to CDC, 27.5% to Finame, and 3.0% to Leasing. Individuals represented, in June 2015, 53.7% of the portfolio, while Corporate segment accounted for the remaining 46.3%. Highlight to the Finame operation for Legal Entities, which grew 18.6% in the quarter and 11.4% in the period comprising the last 12 months.
The variations presented in the portfolio are the reflection of a more reduced financing market and of Bradesco’s search for lower risk and more profitable operations, due to the demand for higher value of entry for these financing operations.
Expanded Loan Portfolio Concentration – By Sector
The expanded loan portfolio by economic activity sector showed a slight variation in the share of the sectors that it comprises.
Activity Sector |
R$ million | |||||
Jun15 |
% |
Mar15 |
% |
Jun14 |
% | |
Public Sector |
12,339 |
2.7 |
8,749 |
1.9 |
7,359 |
1.7 |
Private Sector |
451,067 |
97.3 |
454,556 |
98.1 |
427,872 |
98.3 |
0 |
||||||
Corporate |
307,606 |
66.3 |
312,505 |
67.5 |
292,804 |
67.3 |
Industry |
94,305 |
20.4 |
94,438 |
20.4 |
89,141 |
20.5 |
Commerce |
55,662 |
12.0 |
57,139 |
12.3 |
54,304 |
12.5 |
Financial Intermediaries |
5,798 |
1.3 |
6,931 |
1.5 |
9,042 |
2.1 |
Services |
148,098 |
32.0 |
150,114 |
32.4 |
136,461 |
31.4 |
Agriculture, Cattle Raising, Fishing, |
3,743 |
0.8 |
3,883 |
0.8 |
3,856 |
0.9 |
Individuals |
143,461 |
31.0 |
142,051 |
30.7 |
135,068 |
31.0 |
Total |
463,406 |
100.0 |
463,305 |
100.0 |
435,231 |
100.0 |
Bradesco 39
Economic and Financial Analysis
Interest Earning Portion of Credit Intermediation
Changes to the Expanded Loan Portfolio
New borrowers in the expanded loan portfolio were responsible for the R$24.0 billion growth in the loan portfolio over the last 12 months, and accounted for 5.2% of the portfolio in June 2015.
(1) Includes new loans contracted in the last 12 months by customers since June 2014.
40 Economic and Financial Analysis Report – June 2015
Economic and Financial Analysis
Interest Earning Portion of Credit Intermediation
Changes in the Expanded Loan Portfolio – By Rating
The chart below shows that the vast majority of new borrowers and customers that remained in the loan portfolio since June 2014 received ratings between AA and C, demonstrating the adequacy and consistency of the loan policy and processes (assignment and monitoring), as well as the quality of guarantees.
Changes in Expanded Loan Portfolio by Rating from June 2014 through June 2015 | ||||||
Rating |
Total Credit on |
New customers between July 2014 and |
Remaining Customers from June 2014 | |||
R$ million |
% |
R$ million |
% |
R$ million |
% | |
AA - C |
433,509 |
93.6 |
22,892 |
95.6 |
410,617 |
93.5 |
D |
7,927 |
1.7 |
307 |
1.2 |
7,620 |
1.7 |
E - H |
21,970 |
4.7 |
770 |
3.2 |
21,200 |
4.8 |
Total |
463,406 |
100.0 |
23,969 |
100.0 |
439,437 |
100.0 |
Expanded Loan Portfolio – By Customer Profile
The chart below presents the evolution in the expanded loan portfolio by customer profile:
Customer Profile |
R$ million |
Variation % | |||
Jun15 |
Mar15 |
Jun14 |
Quarter |
12M | |
Corporations |
208,173 |
206,338 |
187,983 |
0.9 |
10.7 |
SMEs |
111,772 |
114,916 |
112,180 |
(2.7) |
(0.4) |
Individuals |
143,461 |
142,051 |
135,068 |
1.0 |
6.2 |
Total Loan Operations |
463,406 |
463,305 |
435,231 |
- |
6.5 |
Expanded Loan Portfolio – By Customer Profile and Rating (%)
The range represented by credits classified between AA and C remained stable during the quarter.
Customer Profile |
By Rating | ||||||||
|
Jun15 |
|
|
Mar15 |
|
|
Jun14 |
| |
AA-C |
D |
E-H |
AA-C |
D |
E-H |
AA-C |
D |
E-H | |
Corporations |
97.9 |
0.6 |
1.5 |
97.5 |
0.7 |
1.7 |
98.4 |
0.4 |
1.2 |
SMEs |
89.0 |
3.5 |
7.5 |
89.7 |
3.1 |
7.3 |
90.3 |
2.9 |
6.8 |
Individuals |
90.7 |
1.9 |
7.4 |
91.1 |
1.7 |
7.2 |
91.0 |
1.7 |
7.3 |
Total |
93.6 |
1.7 |
4.7 |
93.6 |
1.6 |
4.8 |
94.0 |
1.5 |
4.5 |
Bradesco 41
Economic and Financial Analysis
Interest Earning Portion of Credit Intermediation
Expanded Loan Portfolio - By Business Segment
Regarding the growth of the expanded loan portfolio by "Business Segment", we highlight the growth of the Prime and Corporate segments, in the quarter and in the last 12 months.
Business Segments |
R$ million |
Variation % | ||||||
Jun15 |
% |
Mar15 |
% |
Jun14 |
% |
Quarter |
12M | |
Retail |
129,191 |
27.9 |
128,409 |
27.7 |
121,878 |
28.0 |
0.6 |
6.0 |
Corporate |
209,317 |
45.2 |
207,340 |
44.7 |
189,727 |
43.6 |
1.0 |
10.3 |
Middle Market |
48,772 |
10.5 |
50,409 |
10.9 |
48,199 |
11.1 |
(3.2) |
1.2 |
Prime |
22,473 |
4.8 |
22,170 |
4.8 |
20,222 |
4.6 |
1.4 |
11.1 |
Other / Non-account Holders (1) |
53,654 |
11.6 |
54,976 |
11.9 |
55,206 |
12.7 |
(2.4) |
(2.8) |
Total |
463,406 |
100.0 |
463,305 |
100.0 |
435,231 |
100.0 |
- |
6.5 |
(1) Mostly, non-account holders using vehicle financing, credit cards and payroll-deductible loans.
Expanded Loan Portfolio – By Currency
The balance of foreign currency-indexed and/or denominated loan and onlending operations (excluding ACCs – Advances on Foreign Exchange Contracts) totaled US$15.2 billion in June 2015 (US$15.1 billion in March 2015 and US$15.5 billion in June 2014), an increase of 0.7% as compared to the previous quarter and a reduction of 1.9% over the last 12 months, in U.S. Dollars. In Brazilian reais, such operations totaled R$47.0 billion in June 2015 (R$48.5 billion in March 2015 and R$34.0 billion in June 2014), a reduction of 3.1% in the quarter and an increase of 38.2% over the last 12 months. In June 2015, total loan operations in reais reached R$416.4 billion (R$414.8 billion in March 2015 and R$401.2 billion in June 2014), an increase of 0.4% in the quarter and 3.8% in the last 12 months.
42 Economic and Financial Analysis Report – June 2015
Economic and Financial Analysis
Interest Earning Portion of Credit Intermediation
Expanded Loan Portfolio – By Debtor
The range of the hundred main debtors was slightly more concentrated in the quarter, and with excellent quality of credit represented by most of the clients with ratings between AA and A.
Loan Portfolio (1) – By Type
All operations bearing credit risk reached R$490.9 billion, a reduction of 0.3% in the quarter and an increase of 6.4% in the last 12 months.
|
R$ million |
Variation % | |||
Jun15 |
Mar15 |
Jun14 |
Quarter |
12M | |
Loans and Discounted Securities |
172,004 |
171,516 |
156,010 |
0.3 |
10.3 |
Financing |
127,662 |
125,197 |
117,955 |
2.0 |
8.2 |
Rural and Agribusiness Financing |
22,879 |
23,750 |
23,341 |
(3.7) |
(2.0) |
Leasing Operations |
3,660 |
4,015 |
4,969 |
(8.8) |
(26.3) |
Advances on Exchange Contracts |
7,835 |
7,036 |
6,414 |
11.4 |
22.2 |
Other Loans |
20,985 |
20,909 |
19,978 |
0.4 |
5.0 |
Subtotal Loan Operations (2) |
355,024 |
352,424 |
328,668 |
0.7 |
8.0 |
Sureties and Guarantees Granted (Memorandum Accounts) |
71,958 |
73,563 |
69,875 |
(2.2) |
3.0 |
Operations bearing Credit Risk - Commercial Portfolio (3) |
33,418 |
33,913 |
33,356 |
(1.5) |
0.2 |
Letters of Credit (Memorandum Accounts) |
347 |
502 |
402 |
(30.9) |
(13.7) |
Advances from Credit Card Receivables |
1,283 |
1,493 |
1,386 |
(14.1) |
(7.4) |
Co-obligation in Loan Assignment CRI (Memorandum Accounts) |
1,274 |
1,308 |
1,432 |
(2.6) |
(11.0) |
Co-obligation in Rural Loan Assignment (Memorandum Accounts) |
103 |
102 |
111 |
1.0 |
(7.2) |
Subtotal of Operations bearing Credit Risk - Expanded Portfolio |
463,406 |
463,305 |
435,231 |
- |
6.5 |
Other Operations Bearing Credit Risk (4) |
27,500 |
29,067 |
26,344 |
(5.4) |
4.4 |
Total Operations bearing Credit Risk |
490,906 |
492,372 |
461,575 |
(0.3) |
6.4 |
(1) In addition to the Expanded Portfolio, it includes other operations bearing credit risk;
(2) As defined by Bacen;
(3) Includes debenture and promissory note operations; and
(4) Includes CDI operations, rural DI, international treasury, swap, non-deliverable forward transaction and investments in FIDC, Certificate of Agribusiness Credit Rights (CDCA) and Certificates of Real Estate Receivables (CRI).
Bradesco 43
Economic and Financial Analysis
Interest Earning Portion of Credit Intermediation
The charts below refer to the Loan Portfolio, as defined by Bacen.
Loan Portfolio (1) – By Flow of Maturities (2)
The loan portfolio by flow of maturities of operations has, as one of its features, a longer profile, mainly due to the representativeness of real estate financing and payroll-deductible loans operations. It must be noted that, due to their guarantees and characteristics, these operations are not only exposed to lower risk, but they also provide favorable conditions to gain customer loyalty.
(1) As defined by Bacen; and
(2) Only performing loans.
44 Economic and Financial Analysis Report – June 2015
Economic and Financial Analysis
Interest Earning Portion of Credit Intermediation
Loan Portfolio (1) – Delinquency
The delinquency ratio, comprising the balance of operations in delays for more than 90 days, showed a slight increase, mainly due to the continuity of the process of deceleration of the economic activity and its impacts, among them the decrease of the growth of the credit portfolio, including the retraction of the portfolio of the Micro, Small and Medium-sized Enterprise segment.
In the quarter, short-term delinquency, including operations past due between 15 and 90 days, increased slightly for both Individual and Corporate segments.
In the annual comparative, the ratio was mainly influenced by Corporate segment since Individuals remained stable.
(1) As defined by Bacen.
Bradesco 45
Economic and Financial Analysis
Interest Earning Portion of Credit Intermediation
Allowance for Loan Losses (ALL) vs. Delinquency vs. Losses (1)
Bradesco monitors the development of its loan portfolio, as well as respective risks, by internally applying the expanded portfolio concept. In addition to the allowance for loan losses required by Bacen, Bradesco has excess ALL to support potential stress scenarios, as well as other operations/commitments bearing credit risks.
Allowance for Loan Losses totaled R$23.8 billion in June 2015, representing 6.7% of the total loan portfolio, comprising: (i) generic provision (customer and/or operation rating); (ii) specific provision (non-performing loans); and (iii) excess provision (internal criteria, including provision for guarantees provided).
Provisioning levels are deemed appropriate and sufficient to support possible changes in scenarios, such as higher delinquency levels and/or changes in the loan portfolio profile.
(1) As defined by Bacen; and
(2) Includes provision for guarantees provided, encompassing sureties, guarantees, letters of credit and standby letters of credit, which comprises the concept of “excess” ALL.
46 Economic and Financial Analysis Report – June 2015
Economic and Financial Analysis
Interest Earning Portion of Credit Intermediation
Allowance for Loan Losses (ALL) vs. Delinquency vs. Loss (1)
It must be mentioned the assertiveness of the provisioning criteria adopted, which is proven by: (i) analyzing historical data on recorded allowances for loan losses; and (ii) effective losses in the subsequent 12-month period. When analyzed in terms of net loss of recovery, for an existing provision of 6.6% of the portfolio(1) in June 2014, the net loss in the subsequent 12 months was 3.0%, that is, the existing provision exceeded over 124% the loss occurred in the subsequent 12 months.
(1) As defined by Bacen; and
(2) Includes provision for guarantees provided, encompassing sureties, guarantees, letters of credit and standby letters of credit, which comprises the concept of “excess” ALL.
Bradesco 47
Interest Earning Portion of Credit Intermediation
Provision for Allowance for Loan Losses (1)
Allowance for loan losses ratios have presented very comfortable levels in relation to loans over 60 and 90 days past due, and reached a 146.5% and a 180.4% coverage, respectively.
The Non-Performing Loans ratio (operations over 60 days past due) presented a slight increase in the quarter-over-quarter comparison and year-over-year comparison, mainly due to the downturn in the economic activities and its impacts.
(1) As defined by Bacen;
(2) Includes provision for guarantees provided, encompassing sureties, guarantees, letters of credit and standby letters of credit, which comprises the concept of “excess” ALL; and
(3) Loan operations overdue for over 60 days and that do not generate revenue appropriation on accrual accounting.
48 Economic and Financial Analysis Report – June 2015
Interest Earning Portion of Credit Intermediation
Loan Portfolio – Portfolio Indicators
With a view to facilitate the monitoring of the quantitative and qualitative performance of Bradesco’s loan portfolio, a comparative summary of the main figures and indicators is presented below:
|
R$ million (except %) | ||
Jun15 |
Mar15 |
Jun14 | |
Total Loan Operations (1) |
355,024 |
352,424 |
328,668 |
- Individuals |
142,232 |
140,859 |
133,959 |
- Corporate |
212,792 |
211,565 |
194,709 |
Total Provision (2) |
23,801 |
23,618 |
21,791 |
- Specific |
12,699 |
12,325 |
11,097 |
- Generic |
7,098 |
7,285 |
6,685 |
- Excess (2) |
4,004 |
4,008 |
4,009 |
Specific Provision / Total Provision (2) (%) |
53.4 |
52.2 |
50.9 |
Total Provision (2) / Loan Operations (%) |
6.7 |
6.7 |
6.6 |
AA - C Rated Loan Operations / Loan Operations (%) |
91.9 |
92.1 |
92.2 |
D Rated Operations under Risk Management / Loan Operations (%) |
2.0 |
1.9 |
1.9 |
E - H Rated Loan Operations / Loan Operations (%) |
6.1 |
6.1 |
5.9 |
D Rated Loan Operations |
7,167 |
6,655 |
6,224 |
Provision for D-rated Operations |
2,017 |
1,872 |
1,717 |
D Rated Provision / Loan Operations (%) |
28.1 |
28.1 |
27.6 |
D - H Rated Non-Performing Loans |
18,773 |
17,926 |
16,551 |
Total Provision (2) / D-to-H-rated Non-performing Loans (%) |
126.8 |
131.7 |
131.7 |
E - H Rated Loan Operations |
21,497 |
21,356 |
19,388 |
Provision for E-to-H-rated Loan Operations |
18,181 |
17,965 |
16,190 |
E - H Rated Provision / Loan Operations (%) |
84.6 |
84.1 |
83.5 |
E - H Rated Non-Performing Loans |
15,185 |
14,703 |
13,560 |
Total Provision (2) / E-to-H-rated Non-performing Loans (%) |
156.7 |
160.6 |
160.7 |
Non-performing Loans (3) |
16,246 |
15,770 |
14,538 |
Non-performing Loans (3) / Loan Operations (%) |
4.6 |
4.5 |
4.4 |
Coverage Ratio - Total Provision (2) / Non Performing Loans (3) (%) |
146.5 |
149.8 |
149.9 |
Loan Operations Overdue for over 90 days |
13,195 |
12,631 |
11,658 |
Loan Operations Overdue for over 90 days / Loan Operations (%) |
3.7 |
3.6 |
3.5 |
Coverage Ratio - Total Provision (2) / Operations Overdue for over 90 days (%) |
180.4 |
187.0 |
186.9 |
(1) As defined by Bacen;
(2) Includes provision for guarantees provided, encompassing sureties, guarantees, letters of credit and standby letters of credit, which comprises the concept of “excess” ALL; and
(3) Loan operations overdue for over 60 days and that do not generate revenue appropriation on accrual accounting.
Bradesco 49
Economic and Financial Analysis
Interest Earning Portion of Credit Intermediation
Loans vs. Funding
To analyze Loan Operations in relation to Funding, the following should be deducted from total customer funding: (i) the amount committed to reserve requirements at Bacen, (ii) the amount of available funds held at customer service network, as well as add (iii) funds from domestic and foreign lines of credit that finance the demand for loans. Bradesco presents low dependency on interbank deposits and foreign lines of credit, given its capacity to effectively obtain funding from customers. This is a result of: (i) the outstanding location of its Service Points; (ii) the broad diversity of products offered; and (iii) the market’s confidence in the Bradesco brand. Note that the use of funds provides a comfortable margin, which proves that Bradesco is capable of meeting demand for loaning funds through its own funding.
Funding vs. Investments |
R$ million |
Variation % | |||
Jun15 |
Mar15 |
Jun14 |
Quarter |
12M | |
Demand Deposits + Sundry Floating |
29,550 |
36,794 |
39,913 |
(19.7) |
(26.0) |
Savings Deposits |
91,008 |
91,741 |
84,319 |
(0.8) |
7.9 |
Time Deposits + Debentures (1) |
144,463 |
155,834 |
158,532 |
(7.3) |
(8.9) |
Funds from Financial Bills (2) |
87,288 |
80,171 |
61,809 |
8.9 |
41.2 |
Customer Funds |
352,309 |
364,540 |
344,573 |
(3.4) |
2.2 |
(-) Reserve Requirements |
(48,913) |
(46,889) |
(53,502) |
4.3 |
(8.6) |
(-) Available Funds |
(7,961) |
(10,549) |
(7,651) |
(24.5) |
4.1 |
Customer Funds Net of Reserve Requirements |
295,435 |
307,102 |
283,420 |
(3.8) |
4.2 |
Onlending |
40,905 |
42,605 |
40,414 |
(4.0) |
1.2 |
Securities Abroad |
8,099 |
8,076 |
8,068 |
0.3 |
0.4 |
Borrowing |
20,465 |
19,764 |
13,727 |
3.5 |
49.1 |
Other (Subordinated Debt + Other Borrowers - Cards) |
54,200 |
54,712 |
50,751 |
(0.9) |
6.8 |
Total Funding (A) |
419,104 |
432,259 |
396,380 |
(3.0) |
5.7 |
Expanded Loan Portfolio (Excluding Sureties and Guarantees) (B) |
391,448 |
389,742 |
365,356 |
0.4 |
7.1 |
B/A (%) |
93.4 |
90.2 |
92.2 |
3.2 p.p. |
1.2 p.p. |
(1) Debentures mainly used to back repos; and
(2) Includes: Collateral Mortgage Notes, Mortgage Bonds, Letters of Credit for Agribusiness, Financial Bills and Structured Operations Certificate.
50 Economic and Financial Analysis Report – June 2015
Economic and Financial Analysis
Interest Earning Portion of Credit Intermediation
Main Funding Sources
The following table presents the changes in these sources:
|
R$ million |
Variation % | |||
|
Jun15 |
Mar15 |
Jun14 |
Quarter |
12M |
Demand Deposits |
26,125 |
30,230 |
36,176 |
(13.6) |
(27.8) |
Savings Deposits |
91,008 |
91,741 |
84,319 |
(0.8) |
7.9 |
Time Deposits |
78,062 |
89,276 |
92,254 |
(12.6) |
(15.4) |
Debentures (1) |
66,401 |
66,558 |
66,278 |
(0.2) |
0.2 |
Borrowing and Onlending |
61,369 |
62,370 |
54,142 |
(1.6) |
13.3 |
Funds from Issuance of Securities (2) |
95,387 |
88,247 |
69,877 |
8.1 |
36.5 |
Subordinated Debts |
37,426 |
37,990 |
35,384 |
(1.5) |
5.8 |
Total |
455,778 |
466,412 |
438,430 |
(2.3) |
4.0 |
(1) Considering mostly debentures used to back repos; and
(2) Includes: Financial Bills, on June 30, 2015, totaling R$60,608 million (March 31, 2015 – R$55,146 million and June 30, 2014 – R$48,111 million).
Demand deposits
The reductions of R$4,105 million, or 13.6%, in the second quarter of 2015 as compared to the previous quarter, and of R$10,051 million, or 27.8%, as compared to the same period of the previous year, were mostly due to new business opportunities offered to customers, because of interest rate fluctuations in that period.
Savings Deposits
Savings deposits totaled R$91,008 million in the end of the second quarter of 2015, showing a reduction of 0.8% as compared to the end of the previous quarter. In the comparison between June 2015 over the same period of the previous year, the increase of R$6,689 million, or 7.9%, substantially originated by: (i) the increase in deposits by customers; and (ii) the yield of savings deposits reserve. Bradesco is always increasing its savings accounts base, posting a net growth of 5.8 million new savings accounts over the last 12 months.
Bradesco 51
Economic and Financial Analysis
Interest Earning Portion of Credit Intermediation
Time Deposits
At the end of June 2015, the balance of time deposits totaled R$78,062 million, registering reductions both in the quarterly comparative, of 12.6%, or R$11,214 million, and in the annual comparative, 15.4%, or R$14,192 million. This performance was primarily due to the oscillations of the interest rates occurring in the period and to the new investment alternatives available to customers. |
Debentures
In June 30, 2015, the Bradesco’s debentures balance totaled R$66,401 million, remaining practically stable both in the quarterly and annual comparatives.
Borrowing and Onlending
The reduction of R$1,001 million, or 1.6%, in the quarter-over-quarter comparison was a result of: (i) the reduction of R$ 1,708 million in the volume of funding raised by borrowings and onlending in the country, through operations of Finame and BNDES; and compensated, in part: (ii) by the increase of R$707 million in bonds for loans and onlending denominated and/or indexed in foreign currency. In the comparison between June 2015 over the same period of the previous year, the balance of borrowings and onlending recorded an increase of R$7,227 million, or 13.3%, primarily due to: (i) the increase of R$8,199 million in borrowings and onlending denominated and/or indexed in foreign currency, whose balance modified from R$13,921 million in June 2014 to R$22,120 million in June 2015, primarily due to the positive exchange rate variation of 40.9% in the period; offset by: (ii) the reduction of R$972 million, or 2.4%, in the volume of resources captured by borrowings and onlending in the country, mainly in the form of Finame operations.
52 Economic and Financial Analysis Report – June 2015
Economic and Financial Analysis
Interest Earning Portion of Credit Intermediation
Funds from Issuance of Securities
Funds from Issuance of Securities totaled R$95,387 million, an increase of R$7,140 million, or 8.1%, over the previous quarter, primarily due to: (i) the increase in the Financial Bills operations, totaling R$5,462 million; (ii) the increase in Real Estate Loan Letters operations, totaling R$3,124 million; offset by: (iii) the reduction in Letters of Credit for Agribusiness operations, totaling R$1,484 million. In the comparison between the end of June 2015 over the same period of the previous year, the increase of R$25,510 million, or 36.5%, was essentially due to: (i) the increased inventory of Financial Bills, from R$48,111 million in June 2014 to R$60,608 million in June 2015, primarily due to the new issuances in the period; (ii) the higher volume of Mortgage Bonds, in the amount of R$8,358 million; and (iii) the higher volume of Letters of Credit for Agribusiness operations, totaling R$4,796 million. |
|
Subordinated Debt
Subordinated Debt totaled R$37,426 million in June 2015 (R$10,893 million abroad and R$26,533 million in Brazil), presenting a reduction of 1.5%, or R$564 million, in the quarter-over-quarter comparative, primarily due to the maturity of debts, and an increase of 5.8%, or R$2,042 million, in the year-over-year comparative, mainly due to the exchange rate variation for the period.
Bradesco 53
Economic and Financial Analysis
Interest Earning Portion of Securities/Other
Earning Portion of Securities/Other – Breakdown
|
R$ million | |||||
|
Securities/Other Margin - Interest Earning Operations | |||||
|
1H15 |
1H14 |
2Q15 |
1Q15 |
Variation | |
|
Half |
Quarter | ||||
Interest - due to volume |
|
|
|
|
71 |
38 |
Interest - due to spread |
|
|
|
|
1,165 |
74 |
Interest Earning Portion |
3,334 |
2,098 |
1,723 |
1,611 |
1,236 |
112 |
Income |
28,275 |
16,538 |
11,070 |
17,205 |
11,737 |
(6,135) |
Expenses |
(24,941) |
(14,440) |
(9,347) |
(15,594) |
(10,501) |
6,247 |
In the comparison between the second quarter of 2015 over the previous quarter, there was an increase of R$112 million in the interest earning portion of “Securities/Other”, which includes the assets and liabilities management (ALM). The change observed was primarily due to: (i) an increase of the average spread in the amount of R$74 million; and (ii) an increase in the volume of operations, in the amount of R$38 million.
In the comparison between the first semester of 2015 over the same period of the previous year, the interest earning portion of “Securities/Other”, which includes the assets and liabilities management (ALM), recorded an increase of R$1,236 million. This result was due to: (i) an increase of R$1,165 million in the average spread; and (ii) an increase in the volume of operations, resulting in R$71 million.
Interest Earning Portion of Insurance
Earning Portion of Insurance – Breakdown
|
R$ million | |||||
|
Insurance Margin - Interest Earning Operations | |||||
|
1H15 |
1H14 |
2Q15 |
1Q15 |
Variation | |
|
Half |
Quarter | ||||
Interest - due to volume |
|
|
|
|
56 |
15 |
Interest - due to spread |
|
|
|
|
584 |
(170) |
Interest Earning Portion |
2,685 |
2,045 |
1,265 |
1,420 |
640 |
(155) |
Income |
10,575 |
7,055 |
5,420 |
5,155 |
3,520 |
265 |
Expenses |
(7,890) |
(5,010) |
(4,155) |
(3,735) |
(2,880) |
(420) |
Comparing the second quarter of 2015 with the previous quarter, the interest earning portion of insurance operations recorded a R$155 million decrease, or 10.9%, which was due to: (i) a R$170 million decrease in the average spread; reflecting, primarily, IPCA and IGP-M performance in the quarter and partially offset by: (ii) an increase in the volume of operations, totaling R$15 million.
In the comparison between the first semester of 2015 and the same period of the previous year, the earning portion presented an increase of 31.3%, or R$640 million, due to: (i) the growth of the average spread, in the amount of R$584 million; and (ii) a greater volume of operations, in the amount of R$56 million.
54 Economic and Financial Analysis Report – June 2015
Economic and Financial Analysis
Non-Interest Earning Portion
Non-Interest Earning Portion – Breakdown
|
R$ million | |||||
|
NII - Non-Interest Earning Portion | |||||
|
1H15 |
1H14 |
2Q15 |
1Q15 |
Variation | |
|
Half |
Quarter | ||||
Non-Interest Earning Portion |
452 |
379 |
126 |
326 |
73 |
(200) |
Non-interest earning portion stood at R$126 million in the second quarter of 2015, compared to R$326 million in the previous quarter, for a R$200 million reduction, due to minor gains with arbitration of markets. In the semester-over-semester comparison, there was an increase of R$73 million in the non-interest earning portion.
Bradesco 55
Insurance, Pension Plans and Capitalization Bonds
Below is the analysis of the Statement of Financial Position and Income Statement of Grupo Bradesco Seguros:
Consolidated Statement of Financial Position
|
R$ million | ||
|
Jun15 |
Mar15 |
Jun14 |
Assets |
|
|
|
Current and Long-Term Assets |
191,343 |
182,053 |
165,203 |
Securities |
179,129 |
170,395 |
154,261 |
Insurance Premiums Receivable |
3,308 |
2,991 |
2,969 |
Other Loans |
8,906 |
8,667 |
7,973 |
Permanent Assets |
5,000 |
4,900 |
4,434 |
Total |
196,343 |
186,953 |
169,637 |
Liabilities |
|
|
|
Current and Long-Term Liabilities |
173,544 |
165,185 |
150,230 |
Tax, Civil and Labor Contingencies |
2,804 |
2,596 |
2,354 |
Payables on Insurance, Pension Plan and Capitalization Bond Operations |
545 |
536 |
446 |
Other Reserve Requirements |
5,629 |
4,758 |
4,699 |
Insurance Technical Reserves |
13,261 |
13,052 |
12,272 |
Life and Pension Plan Technical Reserves |
144,337 |
137,322 |
124,192 |
Capitalization Bond Technical Reserves |
6,968 |
6,921 |
6,267 |
Non-controlling Interest |
612 |
631 |
594 |
Shareholder's Equity (1) |
22,187 |
21,137 |
18,813 |
Total |
196,343 |
186,953 |
169,637 |
(1) Considering the shareholders’ equity of Bradesco Seguros S.A, which controls the operating companies (insurance, pension plans and capitalization bonds), it would amount to R$16,112 million on June 30, 2015.
Consolidated Income Statement
|
R$ million | |||
|
1H15 |
1H14 |
2Q15 |
1Q15 |
Insurance Written Premiums, Pension Plan Contributions and Capitalization Bond Income |
30,357 |
25,442 |
16,723 |
13,634 |
Premiums Earned from Insurance, Pension Plan Contribution and Capitalization Bond |
16,873 |
14,469 |
8,452 |
8,421 |
Financial Result from the Operation |
2,691 |
2,108 |
1,310 |
1,381 |
Sundry Operating Income |
421 |
383 |
263 |
158 |
Retained Claims |
(10,199) |
(8,275) |
(5,121) |
(5,078) |
Capitalization Bond Draws and Redemptions |
(2,416) |
(2,260) |
(1,198) |
(1,218) |
Selling Expenses |
(1,641) |
(1,417) |
(824) |
(817) |
General and Administrative Expenses |
(1,201) |
(1,091) |
(648) |
(553) |
Tax Expenses |
(418) |
(318) |
(245) |
(173) |
Other Operating Income/Expenses |
(326) |
(409) |
(155) |
(171) |
Operating Result |
3,784 |
3,190 |
1,834 |
1,950 |
Equity Result |
309 |
324 |
175 |
134 |
Non-Operating Result |
(3) |
(21) |
(3) |
- |
Income before Taxes and Profit Sharing |
4,090 |
3,493 |
2,006 |
2,084 |
Income Tax and Contributions |
(1,404) |
(1,273) |
(664) |
(739) |
Profit Sharing |
(47) |
(45) |
(21) |
(26) |
Non-controlling Interest |
(73) |
(63) |
(37) |
(36) |
Net Income |
2,566 |
2,112 |
1,284 |
1,283 |
Note: For comparison purposes, the non-recurring events’ effects are not considered.
56 Economic and Financial Analysis Report – June 2015
Economic and Financial Analysis
Insurance, Pension Plans and Capitalization Bonds
Income Distribution of Grupo Bradesco Seguros e Previdência
|
|
|
|
|
|
|
|
R$ million |
|
2Q15 |
1Q15 |
4Q14 |
3Q14 |
2Q14 |
1Q14 |
4Q13 |
3Q13 |
Life and Pension Plans |
785 |
762 |
693 |
588 |
698 |
639 |
582 |
552 |
Health |
116 |
182 |
201 |
168 |
184 |
192 |
175 |
139 |
Capitalization Bonds |
145 |
152 |
120 |
74 |
119 |
110 |
101 |
105 |
Basic Lines and Other |
238 |
187 |
222 |
228 |
71 |
99 |
143 |
82 |
Total |
1,284 |
1,283 |
1,236 |
1,058 |
1,072 |
1,040 |
1,001 |
878 |
Performance Ratios
|
% | |||||||
|
2Q15 |
1Q15 |
4Q14 |
3Q14 |
2Q14 |
1Q14 |
4Q13 |
3Q13 |
Claims Ratio (1) |
71.4 |
71.7 |
70.9 |
72.7 |
70.2 |
70.1 |
71.1 |
72.7 |
Expense Ratio (2) |
10.7 |
10.4 |
10.6 |
10.5 |
11.2 |
10.4 |
10.9 |
10.4 |
Administrative Expenses Ratio (3) |
4.0 |
4.1 |
4.0 |
4.6 |
4.0 |
4.7 |
4.3 |
4.9 |
Combined Ratio (4) (5) |
86.5 |
86.8 |
85.9 |
86.5 |
86.3 |
86.4 |
86.1 |
86.9 |
(1) Retained Claims/Earned Premiums;
(2) Sales Expenses/Earned Premiums;
(3) Administrative Expenses/Net Written Premiums;
(4) (Retained Claims + Sales Expenses + Other Operating Income and Expenses) / Earned Premiums + (Administrative Expenses + Taxes) / Net Written Premiums; and
(5) Excludes additional reserves.
Note: For comparison purposes, the non-recurring events’ effects are not considered.
Written Premiums, Pension Plan Contributions and Capitalization Bond Income
In the second quarter of 2015, the billing, in comparison to the previous quarter, presented a growth of 23.0%, not considering the DPVAT accreditation, influenced by the products of "Life and Pension", which presented evolution of 45.3%.
In the first semester of 2015, the production registered a growth of 19.4% compared to the same period in the previous year, not considering the DPVAT accreditation, influenced by products of "Life and Pension" and "Health", which presented growths of 26.1% and 21.5%, respectively.
Bradesco 57
Economic and Financial Analysis
Insurance, Pension Plans and Capitalization Bonds
Written Premiums, Pension Plan Contributions and Capitalization Bond Income
(*) In January 2014, Bradesco Vida e Previdência requested the shutdown of DPVAT insurance consortia. The DPVAT accreditation share dropped from 18.4% to 5.4%, a decrease of 13 p.p. over December 2013.
58 Economic and Financial Analysis Report – June 2015
Economic and Financial Analysis
Economic and Financial Analysis
Insurance, Pension Plans and Capitalization Bonds
Insurance Expense Ratio by Segment
60 Economic and Financial Analysis Report – June 2015
Economic and Financial Analysis
Insurance, Pension Plans and Capitalization Bonds
Efficiency Ratio
General and Administrative Expenses / Billing
The improvement in the administrative efficiency ratio between the second quarter of 2015 and the previous quarter is a result of: (i) the benefits generated with cost-cutting measures; and (ii) an increase of
22.7% in billing for the period.
Bradesco 61
Economic and Financial Analysis
Insurance, Pension Plans and Capitalization Bonds
Technical Reserves
62 Economic and Financial Analysis Report – June 2015
Economic and Financial Analysis
|
R$ million (unless otherwise stated) | |||||||
|
2Q15 |
1Q15 |
4Q14 |
3Q14 |
2Q14 |
1Q14 |
4Q13 |
3Q13 |
Net Income |
785 |
762 |
693 |
588 |
698 |
639 |
582 |
552 |
Premium and Contribution Income (1) |
9,183 |
6,318 |
10,644 |
5,645 |
7,301 |
4,994 |
8,505 |
4,971 |
- Income from Pension Plans and VGBL |
7,921 |
5,081 |
9,371 |
4,383 |
6,117 |
3,898 |
7,317 |
3,838 |
- Income from Life/Personal Accidents Insurance Premiums |
1,262 |
1,237 |
1,273 |
1,262 |
1,184 |
1,096 |
1,188 |
1,133 |
Technical Reserves |
144,337 |
137,322 |
133,857 |
126,858 |
124,192 |
119,942 |
119,228 |
115,814 |
Investment Portfolio |
152,035 |
144,426 |
140,704 |
132,535 |
129,193 |
126,001 |
124,655 |
121,211 |
Claims Ratio |
34.4 |
35.3 |
35.0 |
36.6 |
31.5 |
29.9 |
37.3 |
43.3 |
Expense Ratio |
17.0 |
18.6 |
18.7 |
18.5 |
20.7 |
21.8 |
21.2 |
21.8 |
Combined Ratio |
59.7 |
61.1 |
61.8 |
63.4 |
57.8 |
58.6 |
67.3 |
72.6 |
Participants / Policyholders (in thousands) |
29,660 |
29,306 |
28,207 |
27,625 |
27,789 |
27,451 |
28,256 |
28,044 |
Premium and Contribution Income Market Share (%) (2) |
26.2 |
23.9 |
28.4 |
25.4 |
26.6 |
26.1 |
30.2 |
29.1 |
Life/AP Market Share - Insurance Premiums (%) (2) |
17.2 |
17.7 |
17.3 |
17.7 |
17.2 |
17.6 |
17.0 |
16.9 |
(1) Life/VGBL/PGBL/Traditional; and
(2) The second quarter of 2015 includes the latest data released by SUSEP (May/15).
Note: For comparison purposes, the non-recurring events’ effects are not considered.
Because of its solid structure, innovative product policy and the trust it has earned in the market, Bradesco Vida e Previdência accounted for 26.2% of the pension plan and VGBL income. (Source: SUSEP - May/2015). Net income for the second quarter of 2015 was up 3.0% over the previous quarter, influenced by the following factors: (i) a growth of 45.3% in billing; (ii) a decline of 0.9 p.p. in the claims ratio index; (iii) a decline of 1.6 p.p. in the commercialization index; (iv) the result of decrease in operating expenses; and (v) an increase in the financial results and equity. |
Net income for the first semester of 2015 was up 15.7% over the same period in the previous year, influenced by the following factors: (i) an increase of 26.1% in billing; (ii) a reduction of 3.5 p.p. in the expense ratio; (iii) an improved financial income; (iv) the result of decrease in operating expenses; and, even when considering the collective bargaining agreement, in January 2015; partially offset by: (v) an increase of 4.0 p.p. in the claims ratio; and (vi) a decrease in the equity result. |
Bradesco 63
Economic and Financial Analysis
Bradesco Vida e Previdência
In June 2015, technical reserves for Bradesco Vida e Previdência stood at R$144.3 billion, made up of R$137.4 billion from "Pension Plans and VGBL" and R$6.9 billion from "Life, Personal Accidents and Other Lines", resulting an increase of 16.2% over June 2014.
The Pension Plan and VGBL Investment Portfolio accounted for 30.0% of market funds in May 2015 (source: Fenaprevi).
Growth of Participants and Life and Personal Accident Policyholders
In June 2015, the number of Bradesco Vida e Previdência customers was up 2.4 million pension plan and VGBL participants, and 27.2 million life and personal accident policyholders. | This impressive growth was fueled by the strength of the Bradesco brand and the improvement of selling and management policies. |
64 Economic and Financial Analysis Report – June 2015
Economic and Financial Analysis
Bradesco Saúde and Mediservice
|
R$ million (unless otherwise stated) | |||||||
|
2Q15 |
1Q15 |
4Q14 |
3Q14 |
2Q14 |
1Q14 |
4Q13 |
3Q13 |
Net Income |
116 |
182 |
201 |
168 |
184 |
192 |
175 |
139 |
Net Written Premiums |
4,376 |
4,186 |
4,078 |
3,851 |
3,509 |
3,372 |
3,274 |
3,154 |
Technical Reserves |
6,785 |
6,665 |
6,453 |
6,226 |
6,149 |
5,794 |
5,726 |
6,585 |
Claims Ratio |
89.7 |
88.5 |
87.7 |
87.6 |
86.1 |
86.9 |
88.5 |
89.8 |
Expense Ratio |
5.4 |
5.3 |
5.1 |
4.8 |
4.6 |
4.1 |
5.4 |
5.4 |
Combined Ratio |
102.9 |
101.5 |
99.5 |
98.1 |
97.7 |
96.9 |
99.5 |
99.6 |
Policyholders (in thousands) |
4,472 |
4,478 |
4,525 |
4,475 |
4,360 |
4,273 |
4,173 |
4,117 |
Written Premiums Market Share (%) (1) |
48.4 |
48.0 |
46.1 |
45.8 |
45.2 |
45.4 |
46.0 |
45.6 |
(1) The second quarter of 2015 includes the latest data released by ANS (May/15).
Note: For comparison purposes, the non-recurring events’ effects are not considered.
Net income for the second quarter of 2015 was down 36.3% over the previous quarter, mainly due to: (i) the decrease in the financial result; (ii) the increase in the claims ratio index; and partially offset by: (iii) an increase of 4.5% in billing. Net income for the first semester of 2015 was down 20.7% over the same period of the previous year, mainly due to: (i) the increase in the combined index, which was impacted, in part by: (a) an increase of 2.7% in the claims ratio; and (b) an increase in the operating expenses related to the constitution of civil contingencies and provision for delayed premiums; partially offset by: (ii) an increase of 24.4% in billing; and (iii) an improvement in the financial results. In June 2015, Bradesco Saúde and Mediservice maintained a strong market position in the corporate segment (source: ANS). Approximately 116 thousand companies in Brazil have Bradesco Saúde insurance and Mediservice plans. Of the 100 largest companies in Brazil in terms of billing, 51 are Bradesco Saúde and Mediservice customers (source: Exame magazine - "Melhores e Maiores" ranking, July 2015).
Bradesco 65
Economic and Financial Analysis
Bradesco Saúde and Mediservice
Number of Bradesco Saúde and Mediservice Policyholders
These two companies have a combined total of approximately 4.5 million customers. The large share of corporate insurance in this portfolio (96.1% in June 2015) is proof of its high level of specialization and customization in the provision of group plans.
Bradesco Capitalização
|
R$ million (unless otherwise stated) | |||||||
|
2Q15 |
1Q15 |
4Q14 |
3Q14 |
2Q14 |
1Q14 |
4Q13 |
3Q13 |
Net Income |
145 |
152 |
120 |
74 |
119 |
110 |
101 |
105 |
Capitalization Bond Income |
1,323 |
1,338 |
1,432 |
1,416 |
1,290 |
1,205 |
1,296 |
1,234 |
Technical Reserves |
6,968 |
6,921 |
6,708 |
6,502 |
6,267 |
6,081 |
5,900 |
5,762 |
Customers (in thousands) |
3,349 |
3,393 |
3,433 |
3,436 |
3,456 |
3,485 |
3,475 |
3,428 |
Premium Income Market Share (%) (1) |
26.0 |
27.7 |
24.4 |
24.3 |
23.6 |
24.3 |
22.1 |
21.8 |
(1) The second quarter of 2015 includes the latest data released by SUSEP (May/15).
Net income for the second quarter of 2015 recorded a reduction of 4.6% over the results recorded in the previous quarter, primarily due to a decrease in financial income. Net income for the first semester of 2015 recorded an increase of 29.7% over the same period in the previous year, primarily due to: (i) an increase of 6.7% in billing; and (ii) the improved financial income.
66 Economic and Financial Analysis Report – June 2015
Economic and Financial Analysis
Bradesco Capitalização
Bradesco Capitalização ended May 2015 in first place among the capitalization bond private companies, due to its policy of transparency and by adjusting its products based on potential consumer demand and consistent with the market changes. Concerned with providing products that better fit the most varied profiles and budgets of its customers, Bradesco Capitalização has a product portfolio ranging by payment method (lump or monthly), contribution term, periodicity and value of premiums that meet requirements and expectations of the customers. Combining a pioneer spirit with business strategic view, Bradesco Capitalização has launched onto the market products concerned with socio-environmental causes, in which part of the revenue goes to projects with this purpose. In addition to offering to customers the possibility of creating a financial reserve, Capitalization Bonds with socio-environmental profile seek to raise customer’s awareness about the importance of this theme and allow them to participate in a noble cause that benefits society. Bradesco Capitalização currently has partnerships with the following institutions: (i) SOS Mata Atlântica Foundation (which contributes to the preservation of biological and cultural diversity of the Atlantic Forest, stimulating social and environmental citizenship); (ii) Amazonas Sustentável Foundation (which contributes to the sustainable development, environmental preservation and improvement of life quality in communities that benefit from preservation centers in the state of Amazonas); (iii) the Brazilian Cancer Control Institute (which contributes to the prevention, early diagnosis and treatment of breast cancer in Brazil); and (iv) Tamar Project (created to preserve sea turtles). The portfolio is composed of 22.5 million active bonds. Of this total, 36.1% are represented by “Traditional Bonds”, sold at the Branch Network and at Bradesco Dia&Noite service channels. The other 63.9% of the portfolio is represented by “Incentive” bonds (assignment of drawing rights), such as partnerships with Bradesco Vida e Previdência and Bradesco Auto/RE. Given that the purpose of this type of capitalization bond is to add value to the product of a partner company or even to encourage timely payment by its customers, the bonds have reduced maturity and grace terms and lower sale price.
Bradesco 67
Economic and Financial Analysis
Bradesco Auto/RE and Atlântica Companhia de Seguros
|
R$ million (unless otherwise stated) | |||||||
|
2Q15 |
1Q15 |
4Q14 |
3Q14 |
2Q14 |
1Q14 |
4Q13 |
3Q13 |
Net Income |
73 |
42 |
60 |
37 |
38 |
86 |
71 |
25 |
Net Written Premiums |
1,466 |
1,401 |
1,319 |
1,655 |
1,551 |
1,399 |
1,108 |
1,276 |
Technical Reserves |
5,970 |
5,910 |
5,823 |
5,952 |
5,689 |
5,314 |
4,998 |
5,003 |
Claims Ratio |
57.3 |
61.2 |
62.1 |
62.8 |
62.5 |
58.0 |
59.1 |
59.5 |
Expense Ratio |
20.9 |
19.7 |
19.5 |
21.0 |
21.8 |
20.9 |
19.6 |
18.9 |
Combined Ratio |
103.7 |
107.3 |
106.4 |
105.4 |
107.6 |
103.6 |
104.5 |
101.6 |
Policyholders (in thousands) |
3,971 |
4,285 |
4,480 |
4,536 |
3,690 |
3,882 |
3,613 |
3,631 |
Premium Income Market Share (%) (1) |
9.9 |
9.9 |
10.1 |
10.6 |
10.6 |
10.3 |
8.8 |
9.1 |
(1) The second quarter of 2015 includes the latest data released by SUSEP (May/15).
Note: We are considering Atlântica Companhia de Seguros as of the first quarter of 2014.
Net income in the second quarter of 2015 was 73.8% more than the results calculated in the previous quarter, due to: (i) the growth of 4.6% in billing; (ii) the decline of 3.9% in the claims ratio index; (iii) the result of the decrease in operating expenses; and (iv) the increase in the equity results; partially offset by: (v) a decrease in the financial results. Net income in the first semester of 2015 presented a 7.3% decrease over the same period of the previous year, primarily due to: (i) the decrease in the equity results; (ii) the result of the decrease in operating expenses, partially offset by: (iii) the reduction in the claims ratio index and commercialization; and (iv) the improvement in the financial results. In the segments of Auto and Civil Liability of Vehicles, the Insurer has implanted a new pricing model, which has provided more competitiveness and greater accuracy in monitoring results. In this segment the product "Bradesco Auto Assistência Total" was also launched, which offers Bradesco account holders, Assistance services Day and Night for vehicle and residence. The residential insurance continues to be a priority focus. A new product was launched with monthly payment through direct debit in current account, the "Bradesco Bilhete Residencial Mensal". The sale is carried out by means of an application available on smartphones and tablets with the IOS system. The service of "Assistência Sustentável" (Sustainable Assistance) was also launched in Bradesco Seguro Residencial (Residential Insurance), which allows the clients of the product to dispose of goods in disuse in a sustainable manner. The launch of the product "Bradesco Seguro Fiança Locatícia", which ensures the rental contracts of residential property, enabled the entry on the market of real estate, which has a high growth potential and perspective to aggregate more business to the Insurance Group. Aiming to provide more convenience and efficiency in the provision of services, Bradesco Auto/RE currently counts with 31 Bradesco Auto Centers (BAC), which offer policyholders the greatest variety of services in a single place. Some of the services offered include: auto claims services, rental car reservations, installation of anti-theft equipment, preventative maintenance checks and glass repairs or replacement. The Central de Monitoramento e Atendimento (Monitoring and Care Center) was also implanted, which enables the monitoring of services of Day and Night Assistance and of service levels.
68 Economic and Financial Analysis Report – June 2015
Economic and Financial Analysis
Number of Policyholders at Auto/RE
Mass insurance targets individuals, self-employed professionals and SMEs. The launch of new products combined with the continuous improvement to methods and systems has contributed to maintenance of customer base. It must be pointed out that the company continues with a strong strategy for the “home insurance” segment, totaling more than 1.3 million insured homes. |
Bradesco 69
Economic and Financial Analysis
Fee and Commission Income
A breakdown of the variation in Fee and Commission Income for the respective periods is presented below:
Fee and Commission Income |
|
|
|
|
R$ million | |
1H15 |
1H14 |
2Q15 |
1Q15 |
Variation | ||
Half |
Quarter | |||||
Card Income |
4,581 |
3,901 |
2,373 |
2,208 |
680 |
165 |
Checking Account |
2,276 |
1,916 |
1,204 |
1,072 |
360 |
132 |
Loan Operations |
1,333 |
1,198 |
698 |
635 |
135 |
63 |
Fund Management |
1,262 |
1,139 |
637 |
625 |
123 |
12 |
Collection |
778 |
768 |
391 |
387 |
10 |
4 |
Consortium Management |
499 |
413 |
255 |
244 |
86 |
11 |
Underwriting / Financial Advisory Services |
298 |
381 |
149 |
149 |
(83) |
- |
Custody and Brokerage Services |
264 |
246 |
135 |
129 |
18 |
6 |
Payments |
197 |
196 |
95 |
102 |
1 |
(7) |
Other |
374 |
453 |
181 |
193 |
(79) |
(12) |
Total |
11,862 |
10,611 |
6,118 |
5,744 |
1,251 |
374 |
Business Days |
122 |
122 |
61 |
61 |
- |
- |
Explanations of the main items that influenced the variation in Fee and Commission Income between periods can be found below.
70 Economic and Financial Analysis Report – June 2015
Economic and Financial Analysis
Fee and Commission Income
Card Income
Income from card fees totaled R$2,373 million in the second quarter of 2015, an increase of R$165 million, or 7.5% over the previous quarter, basically due to: (i) the increase in the volume of transactions carried out in the period; (ii) the increase in billing; and (iii) the impact of the creation of a services joint venture (Cateno) in Cielo. In the comparison between the first semester of 2015 over the same period of previous year, the 17.4% growth, or R$680 million, is primarily due to: (i) the increase in transactions effected and billing in the period; (ii) the increase of the base of cards; and (iii) the impact of the creation of a services joint venture (Cateno) in Cielo.
Bradesco 71
Economic and Financial Analysis
Fee and Commission Income
Checking Account
The revenues of current account presented increments both in the quarterly comparative, of 12.3% or R$132 million, as in the half-yearly comparative, of 18.8% or R$360 million, due primarily: (I) to the increase in the volume of business; and (ii) by the expansion of the portfolio of services rendered, with the adhesion of clients for the new segments “Classic” and “Exclusive”.
Loan Operations
In the second quarter of 2015, revenues from loan operations totaled R$698 million, which represent a R$63 million or 9.9% increase over the previous quarter, due to the increased volume of operations contracted in the quarter. In the comparison between the first semester of 2015 and the same period of previous year, the R$135 million or 11.3% increase was substantially due to a higher income from collaterals, which increased 23.3%, deriving mostly from a 3.0% growth in the volume of “Sureties and Guarantees” operations. |
72 Economic and Financial Analysis Report – June 2015
Economic and Financial Analysis
Fee and Commission Income
Fund Management
In the second quarter of 2015, fund management income totaled R$637 million, presenting an increase of R$12 million or 1.9% compared to previous quarter, mainly due to a 4.5% growth in volume of funds and portfolios raised and managed. In the comparison between the first semester of 2015 over the same period of previous year, the increase of R$123 million or 10.7%, was basically due to the increase in the volume of funds raised and managed, which grew 11.4% in the period. Investments in fixed income funds led the segment, with growth of 12.2% in the period. |
Shareholders' Equity |
R$ million |
Variation % | |||
Jun15 |
Mar15 |
Jun14 |
Quarter |
12M | |
Investment Funds |
469,591 |
450,815 |
423,668 |
4.2 |
10.8 |
Managed Portfolios |
38,898 |
34,837 |
30,964 |
11.7 |
25.6 |
Third-Party Fund Quotas |
6,239 |
6,788 |
7,614 |
(8.1) |
(18.1) |
Total |
514,728 |
492,440 |
462,246 |
4.5 |
11.4 |
x |
x |
x |
x |
x |
x |
Distribution |
R$ million |
Variation % | |||
Jun15 |
Mar15 |
Jun14 |
Quarter |
12M | |
Investment Funds – Fixed Income |
443,788 |
425,218 |
395,546 |
4.4 |
12.2 |
Investment Funds – Equities |
25,803 |
25,597 |
28,122 |
0.8 |
(8.2) |
Investment Funds – Third-Party Funds |
4,342 |
4,887 |
5,496 |
(11.2) |
(21.0) |
Total - Investment Funds |
473,933 |
455,702 |
429,164 |
4.0 |
10.4 |
x |
|
|
|
|
|
Managed Portfolios - Fixed Income |
30,421 |
27,697 |
21,870 |
9.8 |
39.1 |
Managed Portfolios – Equities |
8,477 |
7,140 |
9,094 |
18.7 |
(6.8) |
Managed Portfolios - Third-Party Funds |
1,897 |
1,901 |
2,118 |
(0.2) |
(10.4) |
Total - Managed Funds |
40,795 |
36,738 |
33,082 |
11.0 |
23.3 |
x |
|
|
|
|
|
Total Fixed Income |
474,209 |
452,915 |
417,416 |
4.7 |
13.6 |
Total Equities |
34,280 |
32,737 |
37,216 |
4.7 |
(7.9) |
Total Third-Party Funds |
6,239 |
6,788 |
7,614 |
(8.1) |
(18.1) |
Overall Total |
514,728 |
492,440 |
462,246 |
4.5 |
11.4 |
Bradesco 73
Economic and Financial Analysis
In the second quarter of 2015, billing and collection income remained virtually stable compared to the previous quarter. In the comparison between the first semester of 2015 over the same period of previous year, the annual increase of 1.1%, or R$11 million, was due to the greater volume of processed documents, up from 1,078 million in the first semester of 2014 to 1,095 million in the first semester of 2015, resulting an increase of 17 million of processed documents for the period.
In the second quarter of 2015, income from consortium management increased R$11 million or 4.5% compared to the previous quarter, because of the sales made in that period. On June 30, 2015, Bradesco had 1,127 thousand active quotas (1,101 thousand active quotas on March 31, 2015), ensuring a leading position in all the segments it operates (real estate, auto and trucks/machinery and equipment). In the comparison between the first semester of 2015 over the same period of previous year, the 20.8% or R$86 million increase in income from consortium management was mainly driven by:
(i) a higher volume of received bids; (ii) the increase in the average ticket; and (iii) the increase in sales of new quotas, ranging from 1,010 thousand active quotas on June 30, 2014, to 1,127 thousand active quotas on June 30, 2015, an increase of 117 thousand net quotas.
74 Economic and Financial Analysis Report – June 2015
Economic and Financial Analysis
In the second quarter of 2015, total earnings with custody and brokerage services presented an increase of R$6 million or 4.7% compared to the previous quarter. Such behavior resulted, basically, from the largest volumes traded on BM&FBovespa and the increase of R$27 billion in assets in custody, which impacted the revenues with custody and brokerage. In the comparison between the first semester of 2015 over the same period of previous year, the increase of R$18 million or 7.3%, reflected the growth in income from custody and brokerage services, considering the increase in the average volume of assets under custody in the period.
In the second quarter of 2015, the revenue from underwriting / financial advisory remained stable over the previous quarter. In the comparison between the first semester of 2015 over the same period of the previous year, the reduction of R$83 million, or 21.8%, refers, essentially, to the higher volume of business made in the first quarter of 2014, highlighting the Structured Operations and Project Finance. It is important to note that variations recorded in this income derive from the volatile performance of the capital market. |
Bradesco 75
Economic and Financial Analysis
Personnel and Administrative Expenses |
|
|
|
|
|
|
|
R$ million |
1H15 |
1H14 |
2Q15 |
1Q15 |
Variation | ||||
Half |
Quarter | |||||||
Amount |
% |
Amount |
% | |||||
Personnel Expenses |
|
|
|
|
|
|||
Structural |
5,708 |
5,373 |
2,895 |
2,813 |
334 |
6.2 |
82 |
2.9 |
Payroll/Social Charges |
4,214 |
3,980 |
2,151 |
2,063 |
234 |
5.9 |
88 |
4.3 |
Benefits |
1,494 |
1,393 |
744 |
750 |
101 |
7.3 |
(6) |
(0.8) |
Non-Structural |
1,355 |
1,353 |
723 |
632 |
2 |
0.1 |
91 |
14.4 |
Management and Employee Profit Sharing |
787 |
749 |
390 |
397 |
38 |
5.1 |
(7) |
(1.8) |
Provision for Labor Claims |
351 |
403 |
212 |
139 |
(52) |
(12.9) |
73 |
52.5 |
Training |
59 |
54 |
36 |
23 |
5 |
9.3 |
13 |
56.5 |
Termination Costs |
158 |
148 |
85 |
73 |
10 |
6.8 |
12 |
16.4 |
Total |
7,063 |
6,727 |
3,618 |
3,445 |
336 |
5.0 |
173 |
5.0 |
x |
|
|
|
|
|
|
|
|
Administrative Expenses |
|
|
|
|
|
|
|
|
Outsourced Services |
1,918 |
1,827 |
1,014 |
904 |
91 |
5.0 |
110 |
12.2 |
Depreciation and Amortization |
1,024 |
918 |
518 |
506 |
106 |
11.5 |
12 |
2.4 |
Communication |
812 |
754 |
421 |
391 |
58 |
7.7 |
30 |
7.7 |
Data Processing |
730 |
632 |
367 |
363 |
98 |
15.5 |
4 |
1.1 |
Asset Maintenance |
503 |
331 |
263 |
240 |
172 |
52.0 |
23 |
9.6 |
Rental |
459 |
430 |
229 |
230 |
29 |
6.7 |
(1) |
(0.4) |
Financial System Services |
393 |
385 |
195 |
198 |
8 |
2.1 |
(3) |
(1.5) |
Advertising and Marketing |
340 |
349 |
207 |
133 |
(9) |
(2.6) |
74 |
55.6 |
Transportation |
312 |
402 |
155 |
157 |
(90) |
(22.4) |
(2) |
(1.3) |
Security and Surveillance |
299 |
277 |
150 |
149 |
22 |
7.9 |
1 |
0.7 |
Water, Electricity and Gas |
165 |
118 |
87 |
78 |
47 |
39.8 |
9 |
11.5 |
Materials |
164 |
168 |
86 |
78 |
(4) |
(2.4) |
8 |
10.3 |
Trips |
72 |
65 |
43 |
29 |
7 |
10.8 |
14 |
48.3 |
Other |
374 |
405 |
191 |
183 |
(31) |
(7.7) |
8 |
4.4 |
Total |
7,565 |
7,061 |
3,926 |
3,639 |
504 |
7.1 |
287 |
7.9 |
x |
|
|
|
|
|
|
|
|
Total Personnel and Administrative Expenses |
14,628 |
13,788 |
7,544 |
7,084 |
840 |
6.1 |
460 |
6.5 |
x |
|
|
|
|
0 |
- |
0 |
- |
Employees |
93,902 |
99,027 |
93,902 |
94,976 |
(5,125) |
(5.2) |
(1,074) |
(1.1) |
Service Points (1) |
74,270 |
73,208 |
74,270 |
74,917 |
1,062 |
1.5 |
(647) |
(0.9) |
In the second quarter of 2015, total Personnel and Administrative Expenses amounted to R$7,544 million, with growth of 6.5% or R$460 million, in comparison with the previous quarter. In the comparison with the first semester of 2015 and the same period of the previous year, total Personnel and Administrative Expenses presented a growth of 6.1% or R$840 million.
In the second quarter of 2015, personnel expenses totaled R$3,618 million, with variation of 5.0% or R$173 million compared to the previous quarter. The R$82 million increase in structural expenses was largely due to a lower number of employees on vacation in the second quarter of 2015, in the amount of R$71 million. The R$91 million increase in non-structural expenses is, primarily, due to higher expenses with: (i) provision for labor claims, amounting to R$73 million; (ii) training, amounting to R$13 million; and (iii) cost of terminations and charges, totaling R$12 million.
Economic and Financial Analysis
In the comparison between the first semester of 2015 over the same period of previous year, the increase of R$336 million, or 5.0%, was mainly due to the structural portion due to the increase in expenses with payroll, social charges and benefits, impacted by higher salaries, in accordance with the 2014 collective agreements (increase of 8.5%).
(1) The reduction in the fourth quarter of 2014 includes the transfer of 2,431 employees of Scopus Tecnologia to IBM Brasil.
Bradesco 77
Economic and Financial Analysis
In the second quarter of 2015, the operating expenses totaled R$3,926 million, presenting an increase of R$287 million, or 7.9%, compared to the previous quarter, mainly due to higher expenses with: (I) third party services, to the sum of R$110 million; (ii) advertising and publicity, to the sum of R$74 million; (iii) communication, to the sum of R$30 million; and (iv) maintenance and conservation of goods, to the sum of R$23 million.
In the comparison between the first semester of 2015 and the same period of previous year, the increase of 7.1% and R$504 million, was due mainly to the increasing expenses with: (i) growth in business and services volumes in the period; (ii) contractual adjustments; and (iii) expansion of 1,062 Service Points in the period totaling 74,270 Service Points on June 30, 2015. We should note the performance of inflation index (IPCA) over the past 12 months, which reached 8.9%.
78 Economic and Financial Analysis Report – June 2015
Economic and Financial Analysis
In the quarter, the coverage ratio over the last 12 months maintained its improvement with a 1.3 p.p. growth, mainly due to an increase in fee and commission income, combined with ongoing cost control efforts, including (a) the initiatives of our Efficiency Committee and (b) measures applied to increase the offer of products and services to the entire client base.
(1) Fee and Commission Income/Administrative and Personnel Expenses (in the last 12 months).
The increase of R$42 million or 3.2% in tax expenses compared to the previous quarter, was largely due to: (i) an increase in expenses with Cofins/ISS/PIS, derived from the increase in taxable income; and partially offset by: (ii) a decrease in expenses with IPTU, due to the prepayment of this tax in the first quarter of 2015. In the comparison between the first semester of 2015 over the same period of previous year, such expenses increased R$426 million, or 19.1%, due to the increase in expenses with Cofins/PIS/ISS, derived from the increase in taxable income. |
Equity in the earnings (losses) of affiliated presented, in the second quarter of 2015, an increase of R$53 million compared to the previous quarter, and a reduction of R$74 million in the comparative between the first semester of 2015 and the same period of the previous year, basically due to the equity in the earnings (losses) obtained with the affiliated "IRB – Brasil Resseguros".
Bradesco 79
Economic and Financial Analysis
Operating income totaled R$6,952 million in the second quarter of 2015, a R$303 million or 4.6% increase from the previous quarter. This performance was, substantially, driven: (i) by the increase in revenues for the provision of services, to the sum of R$374 million; (ii) a decrease in other operating expenses, net, amounting to R$306 million; (iii) a higher operating result from Insurance, Pension Plans and Capitalization Bonds, net of variation of technical reserves, retained claims and others, amounting to R$100 million; and partially offset by: (iv) increased personnel and administrative expenses, in the amount of R$460 million. In the comparison between the first semester of 2015 over the same period of previous year, the increase of R$2,109 million or 18.4%, was mainly driven by: (i) the R$4,112 million increase net interest income results; (ii) increase in fees and commission income, totaling R$1,251 million; offset by: (iii) higher expenses with allowance for loan losses, in the amount of R$1,128 million; (iv) an increase in personnel and administrative expenses, in the amount of R$840 million; (v) an increase in other operating expenses, net, totaling R$794 million; and (vi) an increase in tax expenses, totaling R$426 million.
In the second quarter of 2015, non-operating income posted a loss of R$55 million, a decrease of R$13 million as compared to the previous quarter, and an increase of R$53 million from the same period of the previous year, essentially, due to greater non-operating expenses (such as losses on sale of foreclosed assets/other) in the period.
Economic and Financial Analysis
(This page has been left blank intentionally)
Return to Shareholders
Bradesco’s management is made up of the Board of Directors and the Statutory Board of Executive Officers. The Board of Directors is composed of ten members who are eligible for reelection. There are nine external members, including the Chairman (Mr. Lázaro de Mello Brandão), and one internal member (the Chief Executive Officer, Mr. Luiz Carlos Trabuco Cappi). The Board members, who elect the members of the Board of Executive Officers, are themselves elected at the Annual Shareholders’ Meeting. There are six Committees subordinated to Bradesco’s Board of Directors, two of which are Statutory Committees (Audit and Compensation) and four of which are Non-Statutory Committees (Ethical Conduct, Internal Controls and Compliance, Integrated Risk Management and Capital Allocation and Sustainability). Several Executive Committees are subordinated to Board of Executive Officers. Bradesco guarantees its shareholders, as a mandatory minimum dividend, 30% of adjusted net income, as well as 100% tag-along rights for common shares and 80% for preferred shares. Preferred shares are also entitled to dividends 10% greater than those paid to common shares. In 2001, Bradesco voluntarily adhered to Level 1 Corporate Governance of BM&FBovespa, as well as to the Code of Self-Regulation and Best Practices for Publicly Held Companies, issued by the Brazilian Association of Publicly Held Companies (ABRASCA), in 2011. On the basis of the main codes published on the theme, in December 2014, Austin Rating held its AA+ Corporate Governance Rating (very good level of adaptation to the best practices of corporate governance) attributed to Bradesco. All matters proposed for the General Meetings held on March 10, 2015 were approved. Further information is available at the Bradesco’s Investor Relations website (www.bradescori.com.br – Corporate Governance Section).
The commitment with transparency, the democratization of information, the timeliness and search for best practices are essential factors and constantly reinforced by the Investor Relations area of Bradesco. In the first semester of 2015, there were promoted over 200 events with national and international investors, through conferences, meetings, conference calls and institutional presentations, assisting 2,479 investors. During the period, there was also the 2nd Bradesco Insurance Day, which gathered 67 investors in Hotel Renaissance, in São Paulo. On that occasion, a presentation was made of the positioning, operational strategy, structure and the main lines of growth of Grupo Bradesco Seguros, market leader in national insurance. The Investor Relations area also provides services frequently to shareholders, investors and analysts by phone, e-mail and in their headquarters.
Bradesco 80
Return to Shareholders
Corporate Sustainability
In the continuous search for enhancing the organizational structures, Bradesco created its Corporate Sustainability area integrated to the |
strategic planning structure of the Organization, reinforcing the transversal treatment of the theme in our business. |
Planning for Sustainability
Aiming to structuring the corporate approach on Sustainability theme, a Strategic Plan on Sustainability was drawn up. This work has resulted in a broad set of Strategic Goals and an action plan involving various areas of Bradesco. The implementation of these initiatives will allow Bradesco to proceed in the Sustainability theme, achieve better results in the long term, meet the demands of Resolution No. 4.327/14 - Bacen, and still promote the acculturation of employees and external collaborators. It is a comprehensive approach on Sustainability that covers aspects of socioenvironmental, corporate governance and economic-financial nature, among others, and that are relevant to the survival of the business.
Inventory of GHG emissions
For the seventh consecutive year, Bradesco has reported the direct and indirect greenhouse gas emissions of all companies in which it maintains operational control. Its inventory for the year 2014 was prepared and verified according to ABNT-NBR ISO 14064.
|
In thousands | ||
|
Jun15 |
Mar15 |
Jun14 |
Common Shares |
2,520,695 |
2,520,886 |
2,100,738 |
Preferred Shares |
2,511,189 |
2,513,583 |
2,094,652 |
Subtotal – Outstanding Shares |
5,031,884 |
5,034,469 |
4,195,391 |
Treasury Shares |
16,845 |
14,260 |
11,883 |
Total |
5,048,729 |
5,048,729 |
4,207,274 |
On June 30, 2015, Bradesco’s Capital Stock stood at R$43.1 billion, composed of 5,048,729 thousand shares, made up of 2,524,365 thousand common shares and 2,524,364 thousand preferred shares, as book entries and without par value. The largest shareholder is the holding company Cidade de Deus Cia. Comercial de Participações, which directly holds 48.7% of voting capital and 24.4% of total capital. Cidade de Deus Cia. Comercial de Participações is controlled by the Aguiar Family, Fundação Bradesco and another holding company, Nova Cidade de Deus Participações S.A., which is, in turn, controlled by Fundação Bradesco and BBD Participações S.A., whose shareholders are the majority of Bradesco’s Board of Directors, Statutory Board of Executive Officers and management-level employees.
81 Economic and Financial Analysis Report – June 2015
Return to Shareholders
|
Jun15 |
% |
Ownership of Capital (%) |
Jun14 |
% |
Ownership of |
Individuals |
326,318 |
89.8 |
21.6 |
323,284 |
89.7 |
22.4 |
Companies |
35,845 |
9.9 |
45.0 |
35,961 |
10.0 |
45.7 |
Subtotal Domiciled in Brazil |
362,163 |
99.7 |
66.6 |
359,245 |
99.7 |
68.0 |
Domiciled Abroad |
1,246 |
0.3 |
33.4 |
1,104 |
0.3 |
32.0 |
Total |
363,409 |
100.0 |
100.0 |
360,349 |
100.0 |
100.0 |
Regarding to Bradesco’s shareholders, residing either in Brazil or abroad, there were 362,163 shareholders domiciled in Brazil on June 30, 2015, accounting for 99.7% of the total number of shareholders and 66.6% of shares. The number of shareholders residing abroad was 1,246, accounting for 0.3% of shareholders and 33.4% of shares.
Average Daily Trading Volume of Shares
Bradesco shares are traded on BM&FBovespa (São Paulo) and its ADRs on the New York Stock Exchange (NYSE). During the first semester of 2015, the average daily trading volume of our shares reached R$604 million. This amount was 11.6% higher than the average daily trading volume in the same period in the previous year, mainly due to the trading of Bradesco ADRs on the NYSE.
(1) BBDC3 “Common Shares” and BBDC4 “Preferred Shares”; and
(2) BBD “Preferred Shares” and BBDO “Common Shares” (as of March 2012).
Bradesco 82
The graph shows the change in Bradesco’s preferred shares, taking into account the reinvestment of dividends (it includes Interest on the Stockholders’ Equity), compared to the Ibovespa and the Interbank Deposit Rate (CDI). If, by late December 2005, R$100 were invested, Bradesco’s shares would be worth approximately R$276 at the end of June 2015, which is a higher appreciation compared to that presented by Ibovespa and CDI within the same period.
|
In R$ (unless otherwise stated) | |||||
2Q15 |
1Q15 |
Variation % |
1H15 |
1H14 |
Variation % | |
Adjusted Net Income per Share |
0.90 |
0.85 |
5.9 |
1.75 |
1.45 |
20.7 |
Dividends/Interest on Shareholders' Equity – Common Share (after Income Tax) |
0.25 |
0.25 |
- |
0.50 |
0.41 |
22.0 |
Dividends/Interest on Shareholders' Equity – Preferred Share (after Income Tax) |
0.28 |
0.27 |
3.7 |
0.55 |
0.45 |
22.2 |
|
In R$ (unless otherwise stated) | |||||
Jun15 |
Mar15 |
Variation % |
Jun15 |
Jun14 |
Variation % | |
Book Value per Common and Preferred Share |
17.28 |
16.67 |
3.7 |
17.28 |
15.25 |
13.3 |
Last Trading Day Price – Common Shares |
27.98 |
30.13 |
(7.1) |
27.98 |
26.87 |
4.1 |
Last Trading Day Price – Preferred Shares |
28.50 |
29.67 |
(3.9) |
28.50 |
26.71 |
6.7 |
Last Trading Day Price – ADR ON (US$) |
8.40 |
9.70 |
(13.4) |
8.40 |
12.23 |
(31.3) |
Last Trading Day Price – ADR PN (US$) |
9.16 |
9.28 |
(1.3) |
9.16 |
12.10 |
(24.3) |
Market Capitalization (R$ million) (2) |
142,098 |
150,532 |
(5.6) |
142,098 |
134,861 |
5.4 |
(1) Adjusted for corporate events in the periods; and
(2) Number of shares (excluding treasury shares) vs. closing price for common and preferred shares on the last trading day of the period.
Bradesco 83
Return to Shareholders
Market analysts issue periodical recommendations on Bradesco preferred shares (BBDC4). In July 2015, we analyzed eight reports prepared by these analysts. Their recommendations and a general consensus on the target price for June 2016 can be found below:
Recommendations % |
Target Price in R$ for Jun16 | ||
Buy |
62.5 |
Average |
35.7 |
Keep |
25.0 |
Standard Deviation |
4.8 |
Sell |
12.5 |
Higher |
43.4 |
Under Analysis |
- |
Lower |
27.4 |
For more information on target price and recommendation by each market analyst that monitors the performance of Bradesco shares, go to our Shareholder Relationship website at: www.bradescori.com.br> Information to Shareholders > Analysts’ Consensus. |
In June, 2015, Bradesco’s market value, considering the closing prices of Common and Preferred shares, was R$142.1 billion, a growth of 5.4% compared to June, 2014. It must be mentioned that, in the same period, Ibovespa recorded a 0.2% decrease.
Bradesco 84
Return to Shareholders
Price/Earnings Ratio (1): indicates a possible number of years within which the investor would recover the capital invested, based on the closing prices of common and preferred shares. (1) Twelve-month adjusted net income.
Price/Book Ratio: indicates the multiple by which Bradesco’s market capitalization exceeds its book value.
Dividend Yield(1) (2):the ratio between share price and dividends and/or interest on shareholders’ equity paid to shareholders in the last 12 months, which indicates the return on investment represented by the allocation of net income. (1) Source: Economatica; and
(2) Calculated by the share with highest liquidity.
85 Economic and Financial Analysis Report – June 2015
Return to Shareholders
Dividends/Interest on Shareholders’ Equity – JCP
In the first semester of 2015, R$2,908 million were assigned to shareholders as interest on shareholders’ equity (JCP) and dividends, and the total JCP and dividends assigned to shareholders accounted for 35.1% of the net income for the fiscal year and, considering the income tax deduction and JCP assignments, it was equivalent to 31.5% of the net income.
(1) Accumulated in 12 months.
Bradesco shares are listed in Brazil’s main stock indexes, including IBrX-50 and IBrX-100 (indexes that measures the total return of a theoretical portfolio composed of 50 and 100 shares, respectively, selected from among the most traded shares on BM&FBovespa), IBrA (Broad Brazil Index), IFNC (Financial Index, composed of banks, insurance companies and financial institutions), ISE (Corporate Sustainability Index), IGCX (Special Corporate Governance Stock Index), IGCT (Corporate Governance Trade Index), ITAG (Special Tag-Along Stock Index), ICO2 (index composed of shares of companies listed in the IBrX-50 index and that accepted to take part in this initiative by adopting transparent greenhouse gas emission practices) and the Mid-Large Cap Index – MLCX (which measures the return of a portfolio composed of the highest capitalization companies listed). Abroad, Bradesco shares are listed on the Dow Jones Sustainability World Index of the NYSE, and on the FTSE Latibex Brazil Index of the Madrid Stock Exchange.
Jun15 |
In % (1) |
Ibovespa |
9.4 |
IBrX-50 |
10.0 |
IBrX-100 |
8.8 |
IBrA |
8.5 |
IFNC |
19.1 |
ISE |
5.0 |
IGCX |
6.6 |
IGCT |
10.8 |
ITAG |
11.8 |
ICO2 |
14.3 |
MLCX |
9.4 |
(1) Represents the Bradesco shares’ weight on Brazil’s main stock indexes.
Bradesco 86
Return to Shareholders
Market Share of Products and Services
|
Jun15 |
Mar15 |
Jun14 |
Mar14 |
Banks – Source : Brazilian Central Bank (Bacen) |
|
|
|
|
Demand Deposits |
N/A |
12.2 |
14.9 |
15.7 |
Savings Deposits |
N/A |
14.0 |
13.4 |
13.3 |
Time Deposits |
N/A |
10.0 |
10.2 |
10.8 |
Loan Operations |
10.1 (1) (2) |
10.1 (1) |
10.6 |
10.7 |
Loan Operations - Private Institutions |
22.4 (1) (2) |
22.2 (1) |
22.4 |
22.4 |
Loan Operations - Vehicles Individuals (CDC + Leasing) |
13.2 (1) (2) |
13.1 (1) |
13.2 |
13.3 |
Payroll-Deductible Loans |
12.1 (1) (2) |
12.1 |
12.1 |
12.2 |
Number of Branches |
20.3 |
20.4 |
20.6 |
20.6 |
Banks – Source : Social Security National Institute (INSS)/Dataprev |
|
|
|
|
Benefit Payment to Retirees and Pensioners |
27.2 |
26.8 |
26.1 |
25.8 |
Banks – Source : Anbima |
|
|
|
|
Managed Investment Funds and Portfolios |
18.7 |
18.4 |
18.5 |
18.0 |
Insurance, Pension Plans and Capitalization Bonds – Source: Insurance Superintendence (Susep) and National Agency for Supplementary Healthcare (ANS) | ||||
Insurance, Pension Plan and Capitalization Bond Premiums |
24.4 (2) |
23.5 |
23.5 |
23.4 |
Insurance Premiums (including Long-Term Life Insurance - VGBL) |
23.9 (2) |
22.9 |
23.0 |
22.6 |
Life Insurance and Personal Accident Premiums |
17.2 (2) |
17.7 |
17.2 |
17.6 |
Auto/Basic Lines Insurance Premiums |
9.9 (2) |
9.9 |
10.6 |
10.3 |
Auto/Optional Third-Party Liability (RCF) Insurance Premiums |
12.4 (2) |
12.1 |
13.6 |
12.9 |
Health Insurance Premiums |
48.4 (2) |
48.0 |
45.2 |
47.3 |
Income from Pension Plan Contributions (excluding VGBL) |
26.2 (2) |
23.9 |
32.2 |
31.8 |
Capitalization Bond Income |
26.0 (2) |
27.7 |
23.6 |
24.3 |
Technical Reserves for Insurance, Pension Plans and Capitalization Bonds |
26.9 (2) |
26.9 |
27.9 |
28.3 |
Insurance and Pension Plans – Source: National Federation of Life and Pension Plans (Fenaprevi) |
|
|
|
|
Income from VGBL Premiums |
25.8 (2) |
23.4 |
25.7 |
24.9 |
Income from Unrestricted Benefits Generating Plans (PGBL) Contributions |
26.8 (2) |
24.1 |
24.8 |
25.8 |
Pension Plan Investment Portfolios (including VGBL) |
30.0 (2) |
30.0 |
31.3 |
31.8 |
Leasing – Source: Brazilian Association of Leasing Companies (ABEL) |
|
|
|
|
Lending Operations |
18.5 (2) |
19.2 |
19.9 |
20.0 |
Consortia – Source: Bacen |
|
|
|
|
Real Estate |
27.6 (2) |
27.7 |
27.6 |
29.9 |
Auto |
27.7 (2) |
27.7 |
28.8 |
28.2 |
Trucks, Tractors and Agricultural Implements |
16.2 (2) |
16.3 |
18.2 |
18.5 |
International Area – Source: Bacen |
|
|
|
|
Export Market |
15.8 |
15.0 |
18.4 |
20.2 |
Import Market |
12.2 |
10.1 |
14.3 |
15.0 |
(1) SFN data is preliminary; and
(2) Reference Date: May/15.
N/A – Not available.
Bradesco 88
Additional Information
Additional Information
Region |
Jun15 |
Market Share |
Jun14 |
Market Share | ||
Bradesco |
Market |
Bradesco |
Market | |||
North |
276 |
1,144 |
24.1% |
278 |
1,106 |
25.1% |
Northeast |
847 |
3,629 |
23.3% |
847 |
3,616 |
23.4% |
Midwest |
344 |
1,820 |
18.9% |
346 |
1,806 |
19.2% |
Southeast |
2,393 |
11,858 |
20.2% |
2,429 |
11,848 |
20.5% |
South |
768 |
4,315 |
17.8% |
780 |
4,317 |
18.1% |
Total |
4,628 |
22,766 |
20.3% |
4,680 |
22,693 |
20.6% |
% |
Jun15 |
Mar15 |
Dec14 |
Sept14 |
Jun14 |
Mar14 |
Dec13 |
Sept13 |
Demand Deposits |
|
|
|
|
|
|
|
|
Rate (1) |
45 |
45 |
45 |
45 |
45 |
44 |
44 |
44 |
Reserve Requirements (3) |
34 |
34 |
34 |
34 |
34 |
34 |
34 |
34 |
Reserve Requirements (Microfinance) |
2 |
2 |
2 |
2 |
2 |
2 |
2 |
2 |
Free |
19 |
19 |
19 |
19 |
19 |
20 |
20 |
20 |
Savings Deposits |
|
|
|
|
|
|
|
|
Rate (4) |
25 |
20 |
20 |
20 |
20 |
20 |
20 |
20 |
Additional (2) |
6 |
10 |
10 |
10 |
10 |
10 |
10 |
10 |
Reserve Requirements |
65 |
65 |
65 |
65 |
65 |
65 |
65 |
65 |
Free |
5 |
5 |
5 |
5 |
5 |
5 |
5 |
5 |
Time Deposits |
|
|
|
|
|
|
|
|
Rate (2) |
20 |
20 |
20 |
20 |
20 |
20 |
20 |
20 |
Additional (2) |
11 |
11 |
11 |
11 |
11 |
11 |
11 |
11 |
Free |
69 |
69 |
69 |
69 |
69 |
69 |
69 |
69 |
(1) Collected in cash and not remunerated;
(2) Collected in cash with the Special Clearance and Custody System (Selic) rate;
(3) At Bradesco, reserve requirements are applied to Rural Loans; and
(4) Collected in cash with the Reference Interest Rate (TR) + interest of 6.17% p.a. for deposits made until 05/03/2012, and TR + 70% of the Selic rate for deposits made as of 05/04/2012, when the Selic rate is equal to or lower than 8.5% p.a.
Note: On 07/24/2014, the Central Bank issued Circular Letter No. 3.712/14, allowing the use of certain credit transactions in the reduction of Reserve Requirements.
For more information about the recent changes in the rules of the compulsory tax, check Note 35C, in Chapter 6.
Bradesco 89
Additional Information
Additional Information
One of the mainstays of Bradesco, technology is gaining more importance and its application in products and services is becoming an increasingly competitive differentiator. The telecommunication network is being systematically expanded to improve the quality of services in Service Posts of this continental country. In this period, the process of installation of the Wi-Fi network began in the Branches for clients to access Bradesco applications. In May 2015, Bradesco celebrated 20 years of Internet in Brazil. In May 1995, Bradesco was the first financial institution in the country to join the global computer network, by creating www.bradesco.com.br. Two decades of pioneering and innovation present in a tool that, every day, becomes more important in the clients' life, providing agility and convenience. In June 2015, the "Bradesco" global digital brand was approved by Internet Corporation for Assigned Names and Numbers (ICANN) as pioneers in the financial segment and will be available to the general public in the second semester of this year. Bradesco clients will access the database through the worldwide computer network only with the word Bradesco. The websites of Bradesco Empresas and Bradesco Empresas e Negócios have been redesigned, with more intuitive versions, and easy to navigate. The homepage of Bradesco website has also gained a new opening: more modern and with the application of the visual identity of Bradesco for the “Rio 2016 Olympics”. Bradesco created the debit card Click Conta Elo, for young people up to 17 years old, who can now perform withdrawals and purchases with the security of a chip and pin card. Still thinking about the young public, the website of ShopFácil Universitário was launched, with targeted products. Another novelty that brought convenience to the client's life was the possibility of changing the four-digit password directly on Internet Banking, in addition to the Fone Fácil (Call Center), Autoatendimento (ATM), and the bank's Branch. In June 2015, Bradesco was one of the highlights in the "efinance" award, promoted by the magazine Executivos Financeiros, among the winning categories, and of Special Innovation, which awarded the case inovaBRA. Another achievement in the period was the award "Oi Tela Viva Móvel 2015", conquered by Bradesco in the Mobile Marketing category by free access to the channel Bradesco Celular. Bradesco was recognized as one of the top ten companies more committed in the world for their performance in social networks, receiving the certificate of Socialbakers, main office of data and metrics of social networks in the world. Active since 2009, 24 hours a day, seven days a week, Bradesco has always sought to straighten the relationship, resolve doubts and complaints, as well as to maintain and expand lasting relationships by offering its contents. All of this recognition was only possible thanks to the launch of products and services that facilitate the clients' life, such as the solution that allows payments with debit cards from other banks on Bradesco ATM machines. This is an important benefit that brings more convenience and agility to the user, since, with flexible hours; the transaction can be performed at any time, even after banking hours. As a prerequisite for its continuous expansion, Bradesco has invested R$2,706 million in Infrastructure, Information Technology and Telecommunications in the first semester of 2015. The total amount invested over recent years, including infrastructure (facilities, restorations, improvements, furniture and fixtures), can be found below:
|
R$ million | ||||
|
1H15 |
2014 |
2013 |
2012 |
2011 |
Infrastructure |
473 |
1,049 |
501 |
718 |
1,087 |
Information Technology and Telecommunications |
2,233 |
3,949 |
4,341 |
3,690 |
3,241 |
Total |
2,706 |
4,998 |
4,842 |
4,408 |
4,328 |
Bradesco 90
Additional Information
Risk Management
Risk management activity is highly strategic due to the increasing complexity of services and products and the globalization of the Bradesco’s business. The dynamic aspect of markets forces Bradesco to engage in continuous improvement of this activity in pursuit of best practices. That has allowed Bradesco to use its internal market risk models, which were already in force, to calculate regulatory capital, since January 2013. Bradesco controls corporative risk management in an integrated and independent manner, preserving and valuing the Board's decisions, developing and implementing methodologies, models, and measurement and control tools. It |
also provides training to employees form all organization levels, from business areas to the Board of Directors. The management process allows the risks to be proactively identified, measured, mitigated, monitored and reported, which is necessary in view of the Bradesco’s complex financial products and activity profile. Detailed information on the risk management process, Capital, as well as the Bradesco’s risk exposure, can be found in the Risk Management Report, available on the Investor Relations website: www.bradescori.com.br. |
91 Economic and Financial Analysis Report – June 2015
Additional Information
Additional Information
The Capital Management structure aims to providing conditions for capital monitoring and control, contributing to the achievement of goals set in the strategic objectives defined by Bradesco, through an adequate capital sufficiency planning. This structure is comprised of Executive Committees and one Non-Statutory Committee, which assist the Board of Directors and Board of Executive Officers in the decision-making process. In addition to the Committee structure, Bradesco has a department responsible for the capital management centralization, named Capital Management and Internal Capital Adequacy Assessment Process (ICAAP), subordinated to the Department of Planning, Budget and Control, which acts jointly with the Integrated Risk Control Department, associated companies, business areas and the Bradesco’s supporting areas. The capital plan is devised on an annual basis and approved by the Board of Executive Officers and Board of Directors. It is also aligned with the strategic plan and encompasses a prospective outlook of at least three years. The process of developing this plan considers threats and opportunities, market share and development goals, capital requirement projections based on risks, as well as capital held by Bradesco. Such projections are constantly monitored and controlled by the capital management area. With the implementation of the capital management structure, an internal process has been established to assess capital adequacy (ICAAP), which provides conditions to assess capital sufficiency in accordance with the base and stress scenarios, in a prospective outlook to identify capital and contingency actions to be taken in the respective scenarios. Capital adequacy and sufficiency information represent essential tools to manage and support the decision-making process. Additional information on the capital management structure is available in the Risk Management Report – Pillar 3, and in the 2014 Annual Report, on the Investor Relations website: www.bradescori.com.br.
Bradesco 92
Basel Ratio
The implementation of the new capital structure in Brazil began in October 2013. Through the CMN Resolution No. 4.192/13, Bacen provided a new methodology to assess Capital, replacing CMN Resolution No. 3.444/07. Since then, the Capital started being calculated based on CMN Resolution No. 4.192/13, which established that the elaboration must be made based on the "Prudential Consolidated", as of January 2015. |
In June 2015, the Capital of the Prudential Consolidated reached the amount of R$97,016 million, compared to assets weighted by the risk of R$607,226 million. The total Basel ratio, in the Prudential Consolidated, presented an increase of 0.8 p.p., from 15.2% in March 2015 to 16.0% in June 2015, and the Principal Capital from 12.1% in March 2015 to 12.8% in June 2015, impacted, basically: (i) by the increase in the Shareholders’ Equity, due to the increment of the results in the quarter; and (ii) by the reduction in the assets weighted by the market and credit risks. |
R$ million | ||||||
Calculation Basis |
Basel III | |||||
Prudential Consolidated (1) |
Financial Consolidated | |||||
Jun15 |
Mar15 |
Dec14 |
Sept14 |
Jun14 |
Mar14 | |
Capital |
97,016 |
93,608 |
98,605 |
95,825 |
94,090 |
92,235 |
Tier I |
77,503 |
74,095 |
77,199 |
74,127 |
71,892 |
69,934 |
Common Equity |
77,503 |
74,095 |
77,199 |
74,127 |
71,892 |
69,934 |
Shareholders' Equity |
86,972 |
83,937 |
81,508 |
79,242 |
76,800 |
73,326 |
Prudential Adjustments provided for in CMN Resolution 4192/13 (2) |
(9,469) |
(9,842) |
(4,309) |
(5,115) |
(4,908) |
(3,392) |
Tier II |
19,513 |
19,513 |
21,406 |
21,698 |
22,198 |
22,301 |
Subordinated Debt (3) |
19,513 |
19,513 |
21,406 |
21,698 |
22,198 |
22,301 |
Risk-Weighted Assets (RWA) |
607,226 |
614,577 |
597,213 |
588,752 |
596,457 |
585,991 |
Credit Risk |
552,852 |
557,018 |
544,798 |
534,165 |
548,600 |
534,885 |
Operating Risk |
39,117 |
39,117 |
30,980 |
30,980 |
29,853 |
29,853 |
Market Risk |
15,257 |
18,442 |
21,435 |
23,607 |
18,004 |
21,253 |
Total Ratio |
16.0% |
15.2% |
16.5% |
16.3% |
15.8% |
15.7% |
Tier I Capital |
12.8% |
12.1% |
12.9% |
12.6% |
12.1% |
11.9% |
Common Equity |
12.8% |
12.1% |
12.9% |
12.6% |
12.1% |
11.9% |
Tier II Capital |
3.2% |
3.1% |
3.6% |
3.7% |
3.7% |
3.8% |
(1) Includes data related to the entities listed below, located in Brazil or abroad, on which the institution detains direct or indirect control, according to CMN Resolution No. 4.280/13. They are: (i) financial institutions; (ii) institutions authorized to operate by the entral Bank of Brazil; (iii) administrators of consortia; (iv) payment institutions; (v) firms which carry out acquisition of credit operations, including real estate, or of credit rights, for example, factoring companies, securitization companies of exclusive object; and (vi) other legal entities headquartered in Brazil, which have the exclusive social objective of participation in the entities mentioned in the previous items. In addition to the investment funds, in which the participating entities of the Prudential Consolidated, in any form, substantially assume or retain risks and benefits should be incorporated into the financial statements stated in CMN Resolution No. 4.280/13;
(2) Criteria used, as of October 2013 by CMN Resolution No. 4.192/13 (including subsequent amendment); and
(3) Additionally, it is important to stress that from the total amount of subordinated debt, R$19,513 million will be used to compose the Tier II of the Basel Ratio, calculated as per CMN Resolution No. 4.192/13 (including amendments thereof), effective as of October 2013.
93 Economic and Financial Analysis Report – June 2015
By keeping programs of preferred and common ADR shares on the New York Stock Exchange (NYSE), Bradesco elaborates and discloses the Form 20-F annually. On April 30, 2015, this document was filed with the Securities and Exchange Commission (SEC) for the fiscal year ending on December 31, 2014, together with the financial statements prepared in accordance with the international accounting standards (IFRS). The document is available on the Investor relationswebsite: www.bradescori.com.br> Reports and Spreadsheets > SEC Reports > 20-F Reports.
For the purposes of compliance with CVM Instruction No. 480/09, Bradesco presented on May 29, 2015, the Reference Form to the CVM. This document is drawn up annually, and is presented again in the event of changes, as described in art. No. 24 of the above-mentioned Instruction. In addition to the financial statements under the IFRS, the document presents risk factors of Bradesco, description of its operations, information on its controllers, reviews of directors on the results and equity position, among other relevant topics. The document is available on our Investor relationswebsite: www.bradescori.com.br> Reports and Spreadsheets > CVM Reports.
Bradesco 94
Independent Auditors’ Report
Independent reasonable assurance report on the supplementary accounting information included within the Economic and Financial Analysis Report
To
The Directors of
Banco Bradesco S.A.
Osasco – SP
Introduction
We were engaged by Banco Bradesco S.A. ("Bradesco") to report on the supplementary accounting information of Banco Bradesco S.A. for the six month period ended as at June 30, 2015 in the form of reasonable assurance conclusion that based on our work, described within this report, the supplementary accounting information included within the Economic and Financial Analysis Report is presented, in all material respects, based on the information referred to in the “Criteria for preparing the supplementary accounting information” paragraph.
Responsibilities of the Management of Bradesco
Management is responsible for preparing and adequately presenting the supplementary accounting information included within the Economic and Financial Analysis Report based on the criteria for the preparation of the supplementary accounting information described below, and for other information contained within this report, as well as the design, implementation and maintenance of internal controls that management determines are necessary to allow for such information that is free from material misstatement, whether due to fraud or error.
Independent Auditor´s Responsibility
Our responsibility is to examine the supplementary accounting information included within the Economic and Financial Analysis Report prepared by Bradesco and to report thereon in the form of a reasonable assurance conclusion based on the evidence obtained. We conducted our engagement in accordance with the NBC TO 3000 - Assurance Engagement Other than Audit and Review (ISAE 3000). That standard requires that we comply with ethical requirements, including independence requirements, and plan and perform our procedures to obtain a reasonable assurance about whether the supplementary accounting information included within the Economic and Financial Analysis Report is presented, in all material respects, to the information referred to in the “Criteria for preparing the supplementary accounting information” paragraph.
The procedures selected were based on our judgement, including the assessment of risks os material misstatement in the supplementary accounting information of Banco Bradesco S.A. whether due to fraud or error, however, this does not include the search and identification of fraud or error.
In making those risk assessments, we have considered internal controls relevant to the preparation and presentation of supplementary accounting information in order to design assurance procedures that are appropriate in the circumstances, but not for the purposes of expressing a conclusion as to the effectiveness of Bradesco’s internal control over the preparation and presentation of the supplementary accounting information. Our engagement also includes the assessment of the appropriateness of the reasonableness of the supplementary accounting information within the Economic and Financial Analysis Report in the circumntances of the engagement, evaluating the appropriateness of the procedures used in the preparation of the supplementary accounting information and the reasobleness of estimates made by Bradesco and evaluating the overall presentation of the supplementary accounting information. Reasonable assurance is less than absolute assurance.
Our conclusion does not contemplate aspects related to any prospective information contained within the Economic and Financial Analysis Report, nor offers any guarantee if the assumptions used by Management to provide a reasonable basis for the projections presented. Therefore, our report does not offer any type of assurance on the scope of future information (such as goals, expectations and ambitions) and descriptive information that is subject to subjective assessment.
96 Report on Economic and Financial Analysis – June 2015
Independent Auditors’ Report
Independent reasonable assurance report on the supplementary accounting information included within the Economic and Financial Analysis Report
Criteria for preparing the supplementary accounting information
The supplementary accounting information disclosed within the Economic and Financial Analysis Report, for the six month period ended June 30, 2015 has been prepared by the Management of Bradesco, based on the information contained in the consolidated financial statements on June 30, 2015 and the accounting criteria described within the Economic and Financial Analysis Report, in order to facilitate additional analysis, without, however, being part of the consolidated financial statements disclosed on that date.
Conclusion
Our conclusion has been formed on the basis of, and is limited to the matters outlined in this report.
We believe that the evidence we have obtained is sufficient and appropriate to provide a basis for our conclusion. In our opinion, the supplementary accounting information included within the Economic and Financial Analysis Information Report is presented, in all material respects, in accordance with the information referred to in the “Criteria for preparing the supplementary accounting information” paragraph.
Osasco, July 29, 2015
Original report in Portuguese signed by
KPMG Auditores Independentes
CRC 2SP028567/O-1 F-SP
Cláudio Rogélio Sertório
Accountant CRC 1SP212059/O-0
Bradesco 97
98 Report on Economic and Financial Analysis – June 2015
Consolidated Financial Statements and Independent Auditors’ Report
Management Report
Dear Shareholders, We hereby present the Consolidated Financial Statements of Banco Bradesco S.A related to the first semester of 2015, prepared in accordance with the accounting practices adopted in Brazil and applicable to institutions authorized to operate by the Brazilian Central Bank. Bradesco, one of the largest financial groups in Brazil, with solid performance focused on the interests of its customers since 1943, present in all regions of the Country, in addition to the constant quest for excellence in services and customer care, was highlighted in the period, as one of the best managers of resources on the market, with results built on sustainable bases. In the Organização Bradesco, between the events that marked the first semester of the year, we highlight the signature, on 07.06.2015, of the partnership with FCA Fiat Chrysler Automóveis Brasil and Banco Fidis, through Bradesco Financiamentos, for a period of ten years, to finance the sales of vehicles of the brands Jeep, Chrysler, Dodge and Ram in Brazil. Economic Comment The resumption of North American growth has not been accompanied in the same intensity by other countries, leading them to adopt new measures of stimulus, which should keep the world liquidity high, in spite of the perspective of growth of interest in the US. On the other hand, the slowdown in the Chinese economic growth has affected negatively the international price of commodities and the performance of a large part of the emerging economies. Brazil is going through a period of adjustments in economic policies, seeking to re-balance the public accounts. With this, the Country creates the basis for a sustainable development forward, guided by ample opportunities for investment and resumption of household consumption. 1. Result for the Period In the first semester of 2015, Bradesco’s Net Profit reached R$8.717 billion, an increase of 20.7% in comparison to the same period of 2014, equivalent to R$1.73 per share and profitability of 21.7% over the average Shareholders’ Equity(*). The annualized return on Average Total Assets was 1.7%. The taxes and contributions, including pensions, paid or provisioned, reached R$13.752 billion in the semester, whereby R$6.016 billion was related to withheld taxes and collected from third parties and R$7.736 billion calculated based on the activities developed by Organização Bradesco, equivalent to 88.7% of the Net Profit. To the shareholders, as Interest on Own Capital and Dividends, in the first semester, R$ 2.908 billion was destined, in gross value, of which R$ 522 million was paid in the form of monthly and intermediaries and R$ 2.386 billion provisioned. The intermediate Dividends paid on 07.17.2015, represent approximately 11.8 times the value of monthly Interest paid (net of Withholding Income Tax). 2. Capital and Reserves At the end of the semester, the realized Capital Stock was of R$43.100 billion. Added to the Equity Reserves of R$43.872 billion, resulted in a Shareholders’ Equity of R$86.972 billion, with a growth of 13.2% on the same period of the previous year, corresponding to the equity value of R$17.28 per share. The Market Value of Bradesco, calculated on the basis of the listing of its shares, reached R$ 142.098 billion on June 30, 2015, equivalent to 1.6 times the Shareholders’ Equity. The Shareholders’ Managed Equity is equivalent to 8.6% of the Consolidated Assets, which amounted to R$1.030 trillion, with a growth of 10.6% on June 2014. Thus, the index of solvency was 16.0% higher, therefore, at the minimum of 11% established by Resolution No. 4.193/13 of the National Monetary Council, in compliance with the Basel Committee. At the end of the semester, the immobilization index, regarding the Reference Equity in the Prudential Consolidated was of 39.6%, therefore within the maximum limit of 50%. Securities classified under “Held-to-Maturity Securities” In compliance with Article 8 of Brazilian Central Bank Circular Letter No. 3.068/01, Bradesco declares that it has the financial capacity and the intention of holding to maturity those securities classified under “held-to-maturity securities”. 3. Capture and Management of Resources On June 30, 2015, the total funds obtained and managed by Organização Bradesco totaled R$1.444 trillion, 10.7% higher than the previous year, distributed as follows: R$489.657 billion in Demand Deposits, Time Deposits, Interbank Deposits, Savings Accounts and Securities Sold Under Agreements to Repurchase, a growth of 4.4%. R$514.728 billion in assets under management, comprising Investment Funds, Managed Portfolios and Third-Party Fund Quotas, a 11.4% increase. R$233.927 billion in the Exchange Portfolio, Borrowings and On-lendings in Brazil, Working Capital, Tax Payments and Collection and Related Charges, Funds From Issuance of Securities in Brazil, and Subordinated Debt in Brazil, a 16.3% growth.
104 Economic and Financial Analysis Report – June 2015
Consolidated Financial Statements and Independent Auditors’ Report
Management Report
R$164.566 billion in technical reserves for insurance, pension plans and capitalization bonds, up by 15.3%; and R$41.112 billion in foreign funding, through public and private issues, subordinated debt overseas, securitization of future financial flows and borrowings and on-lendings overseas, equivalent to US$13.251 billion. 4. Loan Operations In the expanded concept, the balance of consolidated loan operations totaled R$ 463.406 billion, at the end of the semester, an increase of 6.5% in comparison to same period in 2014, including in this sum: R$ 7.836 billion in Advances on Exchange Contracts, for a total Export Financing portfolio of US$12.073 billion; US$ 3.223 billion operations in Import Finance in Foreign Currencies; R$ 3.659 billion in Commercial Lease; R$ 22.879 billion in business in the Rural Area; R$97.112 billion in Consumption Finance, which includes R$16.435 billion of credit receivables from Credit Cards; R$71.958 billion of Guarantees and Sureties; and R$32.651 billion related to operations of transfer of internal and external resources, originating mainly from the BNDES - Banco Nacional de Desenvolvimento Econômico e Social (National Bank for Social and Economic Development), exceeding as one of the main distributing agent of loans. The Organização Bradesco, for the activities in Real Estate Loans, destined the total of R$6.159 billion to resources for construction and promotion of home-ownership in the semester comprising 20,794 properties. The consolidated balance of provision for credit losses amounted to R$ 23.801 billion, an increase of 9,2% in comparison to the same period of the previous year, equivalent to 6.7% of the total volume of credit operations, with R$ 4.004 billion of surplus provision in relation to the minimum required by the Central Bank. 5. Customer Service Network of Bradesco The Customer Service Network of Organização Bradesco, held at the disposal of customers and users present in all the regions of Brazil and in various cities Abroad, at the end of the semester, comprised 74,270 points. Simultaneously, provided 31,132 machines of the Rede de Autoatendimento Bradesco Dia & Noite (Bradesco Day & Night Auto Teller Machines), of which 30,588 operate also on weekends and bank holidays, besides 18,278 machines of the Rede Banco24Horas (24-Hour Auto Teller Machines), available to clients for operations of cash withdrawals, issuing statements, checking balances, requesting loans, payments and transfers between accounts. In the vehicle segment, with the presence of Bradesco Financiamentos, it counted on 11,232 retail points: 8,091 Branches and PAs (Service Branches) in Brazil (Branches: Bradesco 4,620, Banco Bradesco Cartões 3, Banco Bradesco Financiamentos 2, Banco Bradesco BBI 1, Banco Bradesco BERJ 1, Banco Alvorada 1; and PAs: 3,463); 3 Branches abroad, with one in New York and one in Grand Cayman of Bradesco and one in London of the subsidiary Banco Bradesco Europa; 11 Overseas Subsidiaries (Banco Bradesco Argentina S.A. in Buenos Aires; Banco Bradesco Europa S.A. in Luxembourg; Bradesco North America LLC, Bradesco Securities, Inc., and BRAM US LLC in New York; Bradesco Securities UK Limited in London, Bradesco Securities Hong Kong Limited and Bradesco Trade Services Limited in Hong Kong; Bradesco Services Co. Ltd., in Tokyo; Cidade Capital Markets Ltd. in Grand Cayman; and Bradescard Mexico, Sociedad de Responsabilidad Limitada in Mexico); 1,904 Correspondents of Bradesco Promotora, in the segment of consigned credit; 50,042 Bradesco Expresso service points; 980 PAEs – in-company electronic service branches; 1,112 External terminals in the Bradesco Dia & Noite network; and 12,127 ATMs in the Banco24Horas network, with 573 terminals shared by both networks. 6. Banco Bradesco BBI Bradesco BBI, investment bank of the Organization, advises clients on issuing shares, merger and acquisition operations, structuring and distribution of debt instruments, including debentures, promissory notes, CRIs, real estate funds, FIDCs and bonds, in Brazil and Abroad, besides structured corporate finance operations and the financing of projects under the modality of Project Finance. In the semester, Bradesco BBI made transactions with a volume of over R$45.571 billion.
Bradesco 105
Consolidated Financial Statements and Independent Auditors’ Report
Management Report
7. Grupo Bradesco Seguros
With a prominent position on the market in the areas of Insurance, Capitalization and Open Supplementary Pension Plans, Grupo Bradesco Seguros, on June 30, 2015, recorded a Net Profit of R$2.566 billion and Shareholders’ Equity of R$22.187 billion. The net insurance premiums issued, pension contributions and income from capitalization reached a total of R$30.357 billion, an increase of 19.3% in comparison to the same period of 2014.
8. Corporate Governance
With its shares traded on the Stock Exchange in Brazil since 1946, Banco Bradesco has been operating in the US capital markets since 1997, negotiating initially Level 1 ADRs (American Depositary Receipts) backed by preferred shares and, from 2001 to 2012, ADRs Level II backed, respectively, by preferred and common shares. Since 2001, they also negotiate GDRs (Global Depositary Receipts) on the European market (Latibex).
The Management is exercised by 10 members of the Board of Directors and 86 of the Board of Executive Officers, formed, in their majority, in the institution itself. There is no accumulation of the posts of President of these committees since 1999 and the succession plan is defined promptly.
To advise the Board of Directors there are 6 committees, and 2 statutory (Audit and Remuneration) and 4 non-statutory (Ethical Conduct, Internal Controls and Compliance, Integrated Risks Management and Allocation of Capital and Sustainability), in addition to executive committees which assist the activities of the Board of Executive Officers.
Permanent committee since the assembly meeting of 03.10.2015, the Fiscal Council is composed of 5 effective members and an equal number of alternate members, 2 of which are effective members and their respective alternates chosen, respectively, by minority preferred shareholders and by non-controlling shareholders, holders of common shares.
Banco Bradesco is listed in Level 1 of Corporate Governance of BM&FBovespa, is compliant with the Code of Self-regulation and Good Practices of Listed Companies of Abrasca and has the AA+ rating (very good degree of adaptation to good corporate governance practices), assigned by Austin Rating.
In compliance with CVM Rule No. 381/03, in the 1st semester of 2015, the Organização Bradesco neither contracted from nor had services provided by KPMG Auditores Independentes that were not related to the external audit, at a level greater than 5% of the total fees related to external audit services. |
Other services provided by the external auditors were the previously-agreed procedures for reviews of, substantially, financial, fiscal and actuarial information. The Bank’s policy is in line with the principles of preserving the auditors’ independence, which are based on generally accepted international criteria, i.e. the auditors should not audit their own work, perform managerial duties for their clients or promote their customers’ interests. It is noteworthy that any eventual services not related to the external audit are submitted prior to the authorization of the Audit Committee. 8.1. Policies of Transparency and Disclosure of Information Bradesco, in the first semester, took part in 28 events with investors, 12 in Brazil and 16 Abroad, in addition to 111 people attended through conference calls and 66 individual meetings and/or in groups of analysts. They also performed 2 teleconferences of the result, to institutional investors and 1 APIMEC Meeting in Brasilia/DF. On the Investor Relations website – www.bradesco.com.br/ri – there is information available related to Organização Bradesco, like its profile, history, equity stake, management report, financial results, recent acquisitions, APIMECs meetings, Report on Economic and Financial Analysis, Annual Report, in addition to others on the financial market. 9. Integrated Risk Control 9.1. Risks Management Risk management is strategically highly important due to the increasing complexity of services and products and the globalization of the Organization’s business. The risk corporative control is integrated and independent, preserving and valuing the Board's decisions, developing and implementing methodologies, models, and measurement and control tools. It also provides training to employees from all Organization levels, from the business areas to the Board of Directors. In face of the complexity and the range of products and services offered to its customers in all segments of the market, and being exposed to various types of risks, either due to internal or external factors, the Organization adopts a constant monitoring of all risks in order to provide security and comfort to all interested parties. Among the main types of risks, we highlight: Credit, Counterpart Credit, Concentration, Market, Liquidity and Subscription, Operational, Strategy, Legal or Compliance, Legal Unpredictability (Regulatory), Reputation and Socio-environmental. |
106 Economic and Financial Analysis Report – June 2015
Consolidated Financial Statements and Independent Auditors’ Report
Management Report
9.2. Internal Controls The effectiveness of the internal controls of the Organization is sustained by qualified professionals, well-defined and implemented processes and technology compatible with the business needs. The methodology of internal controls applied at Bradesco is in line with the guidelines of the Committee of Sponsoring Organizations of the Treadway Commission (COSO) – version 2013, which has the purpose of supplying a model for internal controls, management of corporate risks and fraud, in order to improve the performance and organizational supervision. The existence, the execution, and the effectiveness of controls that ensure acceptable risk levels in the Organization's processes are certified by the department in charge, and the results are reported to the Audit Committee and to the Compliance and Internal Controls Committee, as well as to the Board of Directors, aiming to provide assurance regarding the proper conduct of business and the achievement of the established goals, in accordance with applicable external laws and regulations, policies, internal rules and procedures, and codes of conduct and self-regulation. Money Laundering and Terrorist Financing Prevention Policies, standards, procedures and specific systems are maintained to prevent and/or detect the use of the structure of the Organization, or its products and services, for the purposes of money laundering and terrorist financing. In addition, there is the monitoring of the training of employees with programs in a variety of formats, such as guidebooks, videos, distance and on-site courses and live lectures specific to areas in which they are required. The Money Laundering and Terrorism Financing Prevention Program is supported by the Executive Committee of Money Laundering and Terrorism Financing Prevention, which evaluates the work and need to align procedures with the regulations laid down by Regulatory Bodies and with the best national and international practices. The suspicious or atypical cases identified are forwarded to the Commission for the Evaluation of Suspicious Transactions, composed by several areas that assess the need to report to the Regulatory Bodies. Prevention and Fight against Corruption
At Bradesco, the prevention and fight against any unlawful act are exercised continuously and permanently, with the strengthening of processes, procedures and training focused on the prevention and fight against corruption. The Corporate Anti-corruption Policy, approved by the Board of Directors, establishes guidelines for the prevention and fight against corruption, and applies to all directors and employees of the Organization, composed by Banco Bradesco S.A. and its subsidiaries, in Brazil and Abroad. The Corporate Anti-corruption Standard establishes the rules and procedures for the prevention and fight against corruption and bribery, in compliance with the legislation and regulations in force in Brazil and in the countries where we have Business Units. The Program of Prevention and Fight against Corruption is supported by the Code of Ethical Conduct, by the Corporate Anti-corruption Policy and by the Ethical Conduct Committee. The actions also include the management of business partners, the hiring of products and services, and the acculturation of officials and employees, by means of e-learning and personal training and internal and external communication, providing an effective monitoring of risks and controls. Bradesco also has whistle blowing channels, whose actions treated as violations are subject to the disciplinary measures applicable, regardless of the hierarchical level, and without prejudice to the legal penalties applicable. Independent Validation of Models of Management and Measurement of Risks and Capital Bradesco uses internal models to manage risks and capital, developed from statistics, economic, financial, and mathematical theories or of expert knowledge, that support and facilitate the structuring of critical issues and provide standardization and agility to decisions. To identify, mitigate and control risks of the models, represented by potential adverse consequences arising from decisions based on incorrect or obsolete models, there is the process of independent validation, whose main objective is to verify that the models operate according to the objectives provisioned, as well as if its results are adequate for the uses for which they are intended. This validation occurs through the application of a rigorous testing program that deals with aspects of appropriateness of processes, governance and construction of models and their assumptions, where the results are reported to managers to the Internal Audit, to Committees of Internal Controls and Compliance and to the Integrated Risks Management and Capital Allocation.
Bradesco 107
Consolidated Financial Statements and Independent Auditors’ Report
Management Report
Information Security The Information Security in the Organization is composed of a set of controls, represented by procedures, processes, organizational structures, policies, standards and information technology solutions. It aims to meet the basic principles for the protection of information related to confidentiality, availability and integrity, regardless of its form and where the information is kept or handled. In the Policy and Corporate Standards of Information Security the bases for the SGSI-Information Security Management System within the Organization are described. The Board of Executive Officers and the other hierarchical levels of the Organization are involved in the decisions on Information Security from their participation in the three technical Committees and in the Executive Committee of Corporate Security, who meet on a regular basis to assess and approve policies, measures and guidelines to ensure support to the processes and procedures related to the subject. 10. Human Resources In Organização Bradesco, the model of Human Resource Management is invariably guided by the appreciation of the people, without any kind of discrimination. Through UniBrad – Bradesco Corporate University, in the permanent search to evolve the quality of customer care and the level of services rendered, Bradesco maintains its purpose of promoting further education and enhancing the development and training of its staff. Thus, the employees have access to an integrated set of learning solutions that provides the development of competencies aligned with the business of the Organization. In the semester, 1,703 courses were given, with 426,983 participations. Also highlighted are, at the end of the period, the assistance benefits included 202,697 people, ensuring well-being, better quality of life and security of employees and their dependents. 11. Sustainability in Organização Bradesco Since its origins, Organização Bradesco is committed to the socioeconomic development of the Country. In a permanent manner, seeking sustainability in management, in business and in the day-to-day practices. Thus, it aims to grow on a continuous and sustainable basis, with respect to the target audiences with which it relates, and the environment. Our guidelines and strategies are oriented in such a way as to promote the incorporation of best practices of corporate sustainability in business, considering the context and the potential of each region, contributing to the generation of shared value. In this sense, in the face of the current environmental and economic scenarios, the Organization has continued to implement its Strategic Planning for Sustainability promoting actions so that the strategic objectives are achieved. As a form of recognition of the extensive work that it has been developing, the Bank is present in the sustainability indexes, DJSI (Dow Jones Sustainability Indexes), the New York Stock Exchange, of the ISE (Corporate Sustainability Indices) and the ICO2 (Carbon Efficient Index), both of BM&F Bovespa. For more information about the initiatives of Bradesco, access the sites www.bradescosustentabilidade.com.br and www.bradesco.com.br/ri. Fundação Bradesco The social action of the Organization is mainly focused on educational and assistance programs developed through Fundação Bradesco, which maintains 40 own Schools installed as a priority in regions of accentuated socio-economic deprivation, in all the Brazilian States and in the Federal District. This year, its budget is predicted to be R$537.311 million, whereby R$463.246 million destined to cover Expenses of the Activities and R$74.065 million to the investments in Infrastructure and Educational Technology, that allows it to offer education free-of-charge and of quality to the: a) 101,609 students enrolled in its schools in the following levels: Basic Education (Kindergarten to High School) and Vocational Training (High School level); Youth and Adult Education; and Preliminary and Continuing Vocational Training, focused on creating jobs and income; b) 380 thousand students who will complete at least one of the distance-learning courses on offer (EaD) through its e-learning portal; and c) 17,346 people who will benefit through partnership projects and initiatives, including the Digital Inclusion Centers (CIDs), the Educa+Ação program and Technology courses (Educar e Aprender). To around 44 thousand students of Basic Education, are ensured free-of-charge, alimony, medical-dental assistance, school materials and uniform. The "National Day of Voluntary Action", promoted for the 13th consecutive year, on 05.16.2015, brought together 15,684 volunteers in 61 different locations in Brazil, including the Schools of Fundação Bradesco and points of service close to the school units. It promoted, in total, 288,406 personal attendances in the areas of education, health, leisure, sports and environment, once again an example of citizenship and solidarity. Programa Bradesco Esportes e Educação (Bradesco Sports and Education Program) In the Municipal District of Osasco, SP, Programa Bradesco Esportes e Educação has Qualification and Specialist Centers to teach the modalities of Women's Volleyball and Basketball. The activities occur in their own Sports Development Center, in schools of Fundação Bradesco, municipal Sports Centers, and private schools and in a leisure club. Currently, two thousand girls are assisted, from the age of eight, reaffirming the social commitment and valuation of talent and plain exercise of citizenship, with actions of education, sports and health.
108 Economic and Financial Analysis Report – June 2015
Consolidated Financial Statements and Independent Auditors’ Report
Management Report
12. Recognitions Rankings – In the period, the following recognitions of Bradesco have been highlighted: · Most valuable brand in the banking sector in Latin America and 15th in the global ranking, according to a study conducted by the magazines The Banker and Brand Finance; · Best Brazilian Bank, for the fourth consecutive year, recognized with the Prize Awards for Excellence 2015, granted by English magazine Euromoney; · Leader of the overall ranking of the assets under custody, exceeding, for the first time, the amount of R$1 trillion in November 2014, according to a survey published in the magazine Investidor Institucional, based on data provided by the Brazilian Association of Entities of the Financial and Capital Markets – Anbima; · Highlight of the list of investment funds of the century, in a study conducted by the Center of Studies in Finance of Fundação Getúlio Vargas, disseminated in the newspaper Valor Econômico; · Featured by Top Gestão 2015 (Top in Management), published in the magazine ValorInveste, of the newspaper Valor Econômico, which lists BRAM-Bradesco Asset Management among the best fund managers. In the same publication, Bradesco is also featured in the Star Ranking, which brings the best investment funds of the market in the categories of fixed income, multi-market funds and variable income; · Featured, featured, for the fifth consecutive time, in Guia Você S/A – The Best Companies to Begin the Career – 2015 Edition, in the survey conducted by the magazine Você S/A in partnership with Fundação Instituto de Administração (FIA) and Cia. de Talentos; · Featured in the Guia Gestão & RH – 25 most Admired Companies by HRs – 2015 Edition, of the magazine Gestão&RH, in research by e-voting involving human resources professionals from around the Country; · Featured in the 2015 edition of the yearbook Melhores e Maiores (Best and Largest) of the Exame magazine, integrating the rankings: 200 Largest Groups for Net Revenue; 50 Largest Banks by Equity; 100 Largest Banks in Latin America by Equity; 200 Largest Companies in Latin America by Market Value; 50 Largest Insurers for Premiums Issued, highlighting Bradesco Saúde, and as first on the list, Bradesco Vida and Previdência and Bradesco Auto/RE; · One of the 50 'Good' Companies, in the Activism category: besides profit, by IstoÉ Dinheiro magazine, with the case of the Floating Agency; |
· Received the international certificate of Socialbakers for performance in Social Networks; · Received the Oi Live Screen Award, in the Mobile Marketing category, for the free access to the Bradesco Celular channel; · Grupo Bradesco Seguros received the RA 1000 seal, which is awarded by the Reclame Aqui site to the companies that provide excellent services to the clients. And, for the second consecutive year, it was featured in Prêmio Sindireta/SP (Labor Union of the Industry of Vehicle Repair and Accessories for the State of São Paulo), as one of the three best suppliers/partners in the categories Sector of Independent Repair and Insurance Company; and · Bradesco Saúde is elected the most promising company for 2015, in the Pharmaceutical and Health segment, according to the magazine Forbes Brasil, in a research conducted with market consultants, economists and executives of private equity. Ratings – To Bradesco, in the semester, among the assessment indexes assigned to banks in the country by Agencies and national and international entities, we recorded that: · the credit rating agencies Standard & Poor's and Austin Rating affirmed all the ratings of the Organization; · the credit rating agency Moody's Investors Service, due to the implementation in the new methodology of ratings of banks, changed the long-term deposit rating in local currency, from "Baa1" to "Baa2" and has discontinued the bank financial strength rating (BFSR); and · the credit rating agency Fitch Ratings changed the rating of feasibility, from "a-" to "bbb+", resulting in a change of rating of probability of default of the issuer (IDRs) in the long-term in local currency, from "A-" to "BBB+", and in the short-term in local currency, from "F1" to "F2". Fitch stressed that it still believes that the credit profiles of Bradesco meet the criteria to be classified above the sovereign rating. 13. Acknowledgments The accuracy and consistency of the expansion strategy of Organização Bradesco, founded on quality and efficiency, always in tune with the demands of the markets and the economy as a whole, reflect the results achieved in the first semester of the year. For the successes obtained, we are thankful for the support and trust of our shareholders and clients and the work dedicated by our employees and other cooperators. Cidade de Deus, July 29, 2015 Board of Directors
(*) Excluding mark-to-market effect of Available-for-sale Securities recorded under Shareholders’ Equity. |
Bradesco 109
Consolidated Financial Statements and Independent Auditors’ Report
Consolidated Statement of Financial Position – In thousands of Reais
Assets |
2015 |
2014 | |
June |
March |
June | |
Current assets |
693,104,528 |
693,832,762 |
600,639,035 |
Cash and due from banks (Note 6) |
11,676,561 |
13,682,722 |
11,534,602 |
Interbank investments (Notes 3d and 7) |
175,741,052 |
195,018,681 |
136,983,854 |
Securities purchased under agreements to resell |
171,336,806 |
188,694,546 |
125,321,856 |
Interbank investments |
4,423,388 |
6,351,737 |
11,675,372 |
Allowance for losses |
(19,142) |
(27,602) |
(13,374) |
Securities and derivative financial instruments (Notes 3e, 3f, 8 and 32b) |
242,509,024 |
226,261,202 |
199,469,993 |
Own portfolio |
212,514,981 |
208,752,712 |
176,316,096 |
Subject to unrestricted repurchase agreements |
19,530,893 |
6,770,008 |
16,222,348 |
Derivative financial instruments (Notes 3f, 8e II and 32b) |
6,172,563 |
6,170,600 |
4,733,427 |
Given in guarantee to the Brazilian Central Bank |
20,096 |
- |
- |
Given in guarantee |
4,270,491 |
4,293,229 |
1,944,322 |
Subject to unrestricted repurchase agreements |
- |
274,653 |
253,800 |
Interbank accounts |
50,006,086 |
47,661,775 |
55,195,430 |
Unsettled payments and receipts |
997,126 |
713,903 |
1,557,986 |
Reserve requirement (Note 9): |
|
|
|
- Reserve requirement - Brazilian Central Bank |
48,913,046 |
46,889,292 |
53,501,826 |
- SFH |
8,828 |
7,707 |
4,249 |
Correspondent banks |
87,086 |
50,873 |
131,369 |
Interdepartmental accounts |
167,646 |
180,000 |
320,342 |
Internal transfer of funds |
167,646 |
180,000 |
320,342 |
Loans (Notes 3g, 10 and 32b) |
144,305,268 |
145,684,234 |
132,038,064 |
Loans: |
|
|
|
- Public sector |
2,803,212 |
1,461,628 |
31,779 |
- Private sector |
156,622,091 |
159,309,092 |
145,639,263 |
Loans transferred under an assignment with recourse |
132,808 |
- |
- |
Allowance for loan losses (Notes 3g, 10f, 10g and 10h) |
(15,252,843) |
(15,086,486) |
(13,632,978) |
Leasing (Notes 2, 3g, 10 and 32b) |
1,723,035 |
1,875,566 |
2,281,099 |
Leasing receivables: |
|
|
|
- Private sector |
3,423,199 |
3,722,150 |
4,615,232 |
Unearned income from leasing |
(1,562,597) |
(1,697,420) |
(2,103,807) |
Allowance for leasing losses (Notes 3g, 10f, 10g and 10h) |
(137,567) |
(149,164) |
(230,326) |
Other receivables |
63,642,692 |
60,038,237 |
59,524,158 |
Receivables on sureties and guarantees honored (Note 10a-3) |
59,143 |
89,170 |
30,304 |
Foreign exchange portfolio (Note 11a) |
16,245,509 |
13,132,021 |
11,476,110 |
Receivables |
857,549 |
809,095 |
603,653 |
Securities trading |
822,639 |
888,190 |
830,940 |
Specific receivables |
5,623 |
4,948 |
3,292 |
Insurance and reinsurance receivables and reinsurance assets – technical provisions |
4,385,695 |
4,053,536 |
4,070,116 |
Sundry (Note 11b) |
42,122,400 |
41,936,467 |
43,292,639 |
Allowance for other loan losses (Notes 3g, 10f, 10g and 10h) |
(855,866) |
(875,190) |
(782,896) |
Other assets (Note 12) |
3,333,164 |
3,430,345 |
3,291,493 |
Other assets |
1,881,106 |
1,790,755 |
1,660,960 |
Provision for losses |
(719,931) |
(669,360) |
(647,622) |
Prepaid expenses (Notes 3i and 12b) |
2,171,989 |
2,308,950 |
2,278,155 |
The accompanying Notes are an integral part of these Consolidated Financial Statements.
110 Economic and Financial Analysis Report – June 2015
Consolidated Financial Statements and Independent Auditors’ Report
Consolidated Statement of Financial Position – In thousands of Reais
Assets |
2015 |
2014 | |
June |
March |
June | |
Long-term receivables |
317,493,858 |
321,601,013 |
315,346,984 |
Interbank investments (Notes 3d and 7) |
526,925 |
726,960 |
669,821 |
Interbank investments |
526,925 |
726,960 |
669,821 |
Securities and derivative financial instruments (Notes 3e, 3f, 8 and 32b) |
113,605,607 |
118,168,607 |
133,730,405 |
Own portfolio |
70,198,701 |
63,611,747 |
75,546,787 |
Subject to unrestricted repurchase agreements |
40,379,936 |
45,764,782 |
50,286,078 |
Derivative financial instruments (Notes 3f, 8e II and 32b) |
88,916 |
111,710 |
1,000,075 |
Given in guarantee to the Brazilian Central Bank |
- |
5,967,994 |
19,008 |
Privatization rights |
55,667 |
56,524 |
62,237 |
Given in guarantee |
2,559,790 |
2,591,958 |
5,990,548 |
Subject to unrestricted repurchase agreements |
322,597 |
63,892 |
825,672 |
Interbank accounts |
626,090 |
622,313 |
599,801 |
Reserve requirement (Note 9): |
|
|
|
- SFH |
626,090 |
622,313 |
599,801 |
Loans (Notes 3g, 10 and 32b) |
156,053,261 |
152,894,655 |
145,031,278 |
Loans: |
|
|
|
- Public sector |
492,281 |
869,381 |
1,919,401 |
- Private sector |
155,421,065 |
153,641,188 |
145,510,575 |
Loans transferred under an assignment with recourse |
7,073,084 |
5,182,438 |
4,205,713 |
Allowance for loan losses (Notes 3g, 10f, 10g and 10h) |
(6,933,169) |
(6,798,352) |
(6,604,411) |
Leasing (Notes 2, 3g, 10 and 32b) |
1,713,268 |
1,900,942 |
2,301,181 |
Leasing receivables: |
|
|
|
- Private sector |
3,621,769 |
4,012,198 |
4,985,585 |
Unearned income from leasing |
(1,822,840) |
(2,022,056) |
(2,528,065) |
Allowance for leasing losses (Notes 3g, 10f, 10g and 10h) |
(85,661) |
(89,200) |
(156,339) |
Other receivables |
43,531,957 |
45,741,551 |
31,400,852 |
Receivables |
9,493 |
10,250 |
7,459 |
Securities trading |
419,437 |
878,782 |
126,860 |
Sundry (Note 11b) |
43,127,945 |
44,864,934 |
31,317,233 |
Allowance for other loan losses (Notes 3g, 10f, 10g and 10h) |
(24,918) |
(12,415) |
(50,700) |
Other assets (Note 12) |
1,436,750 |
1,545,985 |
1,613,646 |
Prepaid expenses (Notes 3i and 12b) |
1,436,750 |
1,545,985 |
1,613,646 |
Permanent assets |
19,163,725 |
19,380,677 |
15,145,755 |
Investments (Notes 3j, 13 and 32b) |
1,668,833 |
1,635,890 |
1,886,747 |
Equity in the earnings (losses) of unconsolidated companies - In Brazil |
1,508,427 |
1,472,970 |
1,471,009 |
Other investments |
429,934 |
436,645 |
689,466 |
Allowance for losses |
(269,528) |
(273,725) |
(273,728) |
Premises and equipment (Notes 3k and 14) |
4,940,428 |
4,952,392 |
4,578,907 |
Premises |
1,518,913 |
1,500,732 |
1,463,321 |
Other premises and equipment |
10,449,695 |
10,969,116 |
10,352,291 |
Accumulated depreciation |
(7,028,180) |
(7,517,456) |
(7,236,705) |
Intangible assets (Notes 3l and 15) |
12,554,464 |
12,792,395 |
8,680,101 |
Intangible Assets |
21,915,917 |
21,535,567 |
16,416,704 |
Accumulated amortization |
(9,361,453) |
(8,743,172) |
(7,736,603) |
Total |
1,029,762,111 |
1,034,814,452 |
931,131,774 |
The accompanying Notes are an integral part of these Consolidated Financial Statements.
Bradesco 111
Consolidated Financial Statements and Independent Auditors’ Report
Consolidated Statement of Financial Position – In thousands of Reais
Liabilities |
2015 |
2014 | |
June |
March |
June | |
Current liabilities |
720,062,632 |
743,525,666 |
645,826,729 |
Deposits (Notes 3n and 16a) |
155,982,198 |
168,402,098 |
164,831,687 |
Demand deposits |
26,125,412 |
30,230,056 |
36,176,242 |
Savings deposits |
91,008,482 |
91,741,025 |
84,318,918 |
Interbank deposits |
518,490 |
225,600 |
329,746 |
Time deposits (Notes 16a and 32b) |
38,329,814 |
46,205,417 |
44,006,781 |
Securities sold under agreements to repurchase (Notes 3n and 16b) |
279,489,855 |
287,304,229 |
232,207,444 |
Own portfolio |
111,310,888 |
101,336,361 |
108,296,248 |
Third-party portfolio |
166,115,148 |
185,055,289 |
122,146,097 |
Unrestricted portfolio |
2,063,819 |
912,579 |
1,765,099 |
Funds from issuance of securities (Notes 16c and 32b) |
44,634,746 |
50,280,080 |
36,898,189 |
Mortgage and real estate notes, letters of credit and others |
40,552,530 |
48,261,329 |
33,703,331 |
Securities issued overseas |
3,830,280 |
1,874,486 |
3,043,455 |
Structured Operations Certificates |
251,936 |
144,265 |
151,403 |
Interbank accounts |
1,185,434 |
1,119,911 |
1,910,430 |
Correspondent banks |
1,185,434 |
1,119,911 |
1,910,430 |
Interdepartmental accounts |
3,392,800 |
3,127,482 |
3,762,883 |
Third-party funds in transit |
3,392,800 |
3,127,482 |
3,762,883 |
Borrowing (Notes 17a and 32b) |
16,916,619 |
16,730,459 |
12,870,253 |
Borrowing in Brazil - other institutions |
10,075 |
8,459 |
5,686 |
Borrowing overseas |
16,906,544 |
16,722,000 |
12,864,567 |
On-lending in Brazil - official institutions (Notes 17b and 32b) |
13,155,180 |
13,610,287 |
11,860,115 |
National treasury |
30,931 |
52,086 |
1,109 |
BNDES |
4,543,794 |
4,760,258 |
3,261,698 |
CEF |
11,420 |
11,298 |
16,388 |
FINAME |
8,567,451 |
8,785,068 |
8,579,662 |
Other institutions |
1,584 |
1,577 |
1,258 |
On-lending overseas (Notes 17b and 32b) |
1,676,409 |
1,671,809 |
212,745 |
On-lending overseas |
1,676,409 |
1,671,809 |
212,745 |
Derivative financial instruments (Notes 3f, 8e II and 32b) |
4,705,650 |
5,532,507 |
3,985,513 |
Derivative financial instruments |
4,705,650 |
5,532,507 |
3,985,513 |
Technical provisions for insurance, pension plans and capitalization bonds (Notes 3o and 21) |
140,299,475 |
133,614,178 |
119,068,718 |
Other liabilities |
58,624,266 |
62,132,626 |
58,218,752 |
Payment of taxes and other contributions |
3,425,058 |
6,563,753 |
3,736,961 |
Foreign exchange portfolio (Note 11a) |
8,142,031 |
4,686,469 |
5,551,655 |
Social and statutory |
2,657,088 |
1,459,964 |
2,187,638 |
Tax and social security (Note 20a) |
4,844,192 |
3,614,681 |
5,635,570 |
Securities trading |
1,987,569 |
1,972,732 |
1,918,240 |
Financial and development funds |
1,512 |
1,279 |
1,236 |
Subordinated debts (Notes 19 and 32b) |
2,321,182 |
2,843,260 |
2,649,372 |
Sundry (Note 20b) |
35,245,634 |
40,990,488 |
36,538,080 |
Long-term liabilities |
220,848,847 |
205,539,332 |
207,795,160 |
Deposits (Notes 3n and 16a) |
39,944,249 |
43,300,388 |
48,438,846 |
Interbank deposits |
212,502 |
229,321 |
191,281 |
Time deposits (Notes 16a and 32b) |
39,731,747 |
43,071,067 |
48,247,565 |
112 Economic and Financial Analysis Report – June 2015
Consolidated Financial Statements and Independent Auditors’ Report
Consolidated Statement of Financial Position – In thousands of Reais
Liabilities |
2015 |
2014 | |
June |
March |
June | |
Securities sold under agreements to repurchase (Notes 3n and 16b) |
14,240,611 |
16,435,549 |
23,403,544 |
Own portfolio |
13,917,679 |
16,435,549 |
23,403,544 |
Unrestricted portfolio |
322,932 |
- |
- |
Funds from issuance of securities (Notes 16c and 32b) |
50,752,157 |
37,967,210 |
32,978,552 |
Mortgage and real estate notes, letters of credit and others |
46,331,783 |
31,655,861 |
27,895,149 |
Securities issued overseas |
4,268,389 |
6,201,245 |
5,024,645 |
Structured Operations Certificates |
151,985 |
110,104 |
58,758 |
Borrowing (Notes 17a and 32b) |
3,547,886 |
3,033,075 |
857,437 |
Borrowing in Brazil - other institutions |
10,691 |
14,038 |
14,179 |
Borrowing overseas |
3,537,195 |
3,019,037 |
843,258 |
On-lending in Brazil - official institutions (Notes 17b and 32b) |
26,073,014 |
27,323,254 |
28,340,766 |
BNDES |
6,955,178 |
7,248,033 |
8,124,315 |
CEF |
2,840 |
5,611 |
13,515 |
FINAME |
19,114,996 |
20,069,610 |
20,202,564 |
Other institutions |
- |
- |
372 |
Derivative financial instruments (Notes 3f, 8e II and 32b) |
126,448 |
178,495 |
741,052 |
Derivative financial instruments |
126,448 |
178,495 |
741,052 |
Technical provisions for insurance, pension plans and capitalization bonds (Notes 3o and 21) |
24,266,624 |
23,680,579 |
23,663,671 |
Other liabilities |
61,897,858 |
53,620,782 |
49,371,292 |
Tax and social security (Note 20a) |
10,445,492 |
10,382,453 |
10,808,229 |
Subordinated debts (Notes 19 and 32b) |
35,104,386 |
35,146,366 |
32,734,624 |
Sundry (Note 20b) |
16,347,980 |
8,091,963 |
5,828,439 |
Deferred income |
398,521 |
312,438 |
223,400 |
Deferred income |
398,521 |
312,438 |
223,400 |
Non-controlling interests in subsidiaries (Note 22) |
1,480,545 |
1,499,540 |
486,207 |
Shareholders' equity (Note 23) |
86,971,566 |
83,937,476 |
76,800,278 |
Capital: |
|
|
|
- Domiciled in Brazil |
42,559,829 |
42,559,695 |
37,622,310 |
- Domiciled overseas |
540,171 |
540,305 |
477,690 |
Capital reserves |
11,441 |
11,441 |
11,441 |
Profit reserves |
44,995,397 |
41,935,988 |
38,976,929 |
Asset valuation adjustments |
(764,260) |
(811,938) |
9,923 |
Treasury shares (Notes 23d and 32b) |
(371,012) |
(298,015) |
(298,015) |
Attributable to equity holders of the Parent Company |
88,452,111 |
85,437,016 |
77,286,485 |
Total |
1,029,762,111 |
1,034,814,452 |
931,131,774 |
Bradesco 113
Consolidated Financial Statements and Independent Auditors’ Report
Consolidated Statement of Financial Position – In thousands of Reais
|
2015 |
2014 | ||
2nd quarter |
1st quarter |
1st semester |
1st semester | |
Finance Intermediation Income |
33,706,499 |
33,687,742 |
67,394,241 |
53,405,803 |
Loans (Note 10j) |
16,140,764 |
15,689,633 |
31,830,397 |
27,983,666 |
Leasing (Note 10j) |
127,154 |
141,750 |
268,904 |
342,228 |
Operations with securities (Note 8h) |
10,188,744 |
11,899,786 |
22,088,530 |
15,250,081 |
Financial income from insurance, pension plans and capitalization bonds (Note 8h) |
5,305,174 |
4,935,661 |
10,240,835 |
6,827,869 |
Derivative financial instruments (Note 8h) |
918,133 |
(1,081,397) |
(163,264) |
673,626 |
Foreign exchange operations (Note 11a) |
86,470 |
1,165,618 |
1,252,088 |
66,121 |
Reserve requirement (Note 9b) |
1,046,699 |
988,710 |
2,035,409 |
2,221,748 |
Sale or transfer of financial assets |
(106,639) |
(52,019) |
(158,658) |
40,464 |
|
|
|
|
|
Financial intermediation expenses |
21,758,638 |
28,259,917 |
50,018,555 |
33,257,190 |
Retail and professional market funding (Note 16e) |
14,229,256 |
14,545,331 |
28,774,587 |
21,644,719 |
Adjustment for inflation and interest on technical provisions for insurance, pension plans and capitalization bonds (Note 16e) |
4,005,858 |
3,584,192 |
7,590,050 |
5,073,065 |
Borrowing and on-lending (Note 17c) |
(602,715) |
6,277,331 |
5,674,616 |
(356,452) |
Allowance for loan losses (Notes 3g, 10g and 10h) |
4,126,239 |
3,853,063 |
7,979,302 |
6,895,858 |
|
|
|
|
|
Gross income from financial intermediation |
11,947,861 |
5,427,825 |
17,375,686 |
20,148,613 |
|
|
|
|
|
Other operating income (expenses) |
(4,025,505) |
(3,982,776) |
(8,008,281) |
(7,492,792) |
Fee and commission income (Note 24) |
6,107,441 |
5,700,681 |
11,808,122 |
10,416,052 |
- Other fee and commission income |
4,701,778 |
4,433,698 |
9,135,476 |
8,076,747 |
Income from banking fees |
1,405,663 |
1,266,983 |
2,672,646 |
2,339,305 |
Retained premium from insurance, pension plans and capitalization bonds (Notes 3o and 21d) |
16,648,770 |
13,574,642 |
30,223,412 |
25,265,409 |
- Net premiums written |
16,722,169 |
13,634,448 |
30,356,617 |
25,441,983 |
- Reinsurance premiums paid |
(73,399) |
(59,806) |
(133,205) |
(176,574) |
Variation in technical provisions for insurance, pension plans and capitalization bonds (Note 3o) |
(8,195,276) |
(5,251,460) |
(13,446,736) |
(10,652,048) |
Retained claims (Note 3o) |
(5,122,432) |
(5,077,100) |
(10,199,532) |
(8,422,159) |
Capitalization bond prize draws and redemptions (Note 3o) |
(1,198,563) |
(1,217,928) |
(2,416,491) |
(2,259,593) |
Selling expenses from insurance, pension plans and capitalization bonds (Note 3o) |
(822,609) |
(816,653) |
(1,639,262) |
(1,416,606) |
Payroll and related benefits (Note 25) |
(3,618,157) |
(3,445,086) |
(7,063,243) |
(6,726,987) |
Other administrative expenses (Note 26) |
(3,966,619) |
(3,681,021) |
(7,647,640) |
(7,122,164) |
Tax expenses (Note 27) |
(1,521,058) |
(1,016,711) |
(2,537,769) |
(2,310,173) |
Equity in the earnings (losses) of unconsolidated companies (Note 13b) |
31,799 |
(19,738) |
12,061 |
86,627 |
Other operating income (Note 28) |
1,064,926 |
1,089,599 |
2,154,525 |
1,518,546 |
Other operating expenses (Note 29) |
(3,433,727) |
(3,822,001) |
(7,255,728) |
(5,869,696) |
Operating income |
7,922,356 |
1,445,049 |
9,367,405 |
12,655,821 |
Non-operating income (loss) (Note 30) |
(89,780) |
(35,621) |
(125,401) |
(244,039) |
Income before income tax and social contribution and non-controlling interests |
7,832,576 |
1,409,428 |
9,242,004 |
12,411,782 |
Income tax and social contribution (Notes 34a and 34b) |
(3,317,430) |
2,866,910 |
(450,520) |
(5,131,770) |
Non-controlling interests in subsidiaries |
(41,778) |
(32,352) |
(74,130) |
(59,082) |
Net income |
4,473,368 |
4,243,986 |
8,717,354 |
7,220,930 |
The accompanying Notes are an integral part of these Consolidated Financial Statements.
114 Economic and Financial Analysis Report – June 2015
Consolidated Financial Statements and Independent Auditors’ Report
Statement of Changes in Shareholders’ Equity – In thousands of Reais
Events |
Paid- up Capital |
Capital reserves |
Profit reserves |
Asset valuation adjustment |
Treasury shares |
Retained earnings (accumulated losses) |
Total | |||
Share premium |
Legal |
Statutory |
Bradesco |
Subsidiaries | ||||||
Balance on December 31, 2013 |
38,100,000 |
11,441 |
4,439,025 |
29,712,872 |
(865,373) |
(189,070) |
(269,093) |
- |
70,939,802 | |
Acquisition of treasury shares |
- |
- |
- |
- |
- |
- |
(28,922) |
- |
(28,922) | |
Asset valuation adjustments |
- |
- |
- |
- |
587,419 |
476,947 |
- |
- |
1,064,366 | |
Net income |
- |
- |
- |
- |
- |
- |
- |
7,220,930 |
7,220,930 | |
Allocations: |
- Reserves |
- |
- |
361,047 |
4,463,985 |
- |
- |
- |
(4,825,032) |
- |
|
- Interest on shareholders’ equity paid |
- |
- |
- |
- |
- |
- |
- |
(1,566,898) |
(1.566.898) |
|
- Interim Dividends Paid |
- |
- |
- |
- |
- |
- |
- |
(829,000) |
(829.000) |
Balance on June 30, 2014 |
38,100,000 |
11,441 |
4,800,072 |
34,176,857 |
(277,954) |
287,877 |
(298,015) |
- |
76,800,278 | |
|
|
|
|
|
|
|
|
|
| |
Balance on December 31, 2014 |
38,100,000 |
11,441 |
5,193,467 |
38,992,668 |
(405,477) |
(85,834) |
(298,015) |
- |
81,508,250 | |
Increase of capital stock with reserves |
5,000,000 |
- |
- |
(5,000,000) |
- |
- |
- |
- |
- | |
Asset valuation adjustments |
- |
- |
- |
- |
(283,107) |
(37,520) |
- |
- |
(320,627) | |
Net income |
- |
- |
- |
- |
- |
- |
- |
4,243,986 |
4,243,986 | |
Allocations: |
- Reserves |
- |
- |
212,199 |
2,537,654 |
- |
- |
- |
(2,749,853) |
- |
|
- Interest on Shareholders’ Equity Paid and/or provisioned |
- |
- |
- |
- |
- |
- |
- |
(1,494,133) |
(1.494.133) |
Balance on March 31, 2015 |
43,100,000 |
11,441 |
5,405,666 |
36,530,322 |
(688,584) |
(123,354) |
(298,015) |
- |
83,937,476 | |
Acquisition of treasury shares |
- |
- |
- |
- |
- |
- |
(72,997) |
- |
(72,997) | |
Asset valuation adjustments |
- |
- |
- |
- |
(138,513) |
186,191 |
- |
- |
47,678 | |
Net income |
- |
- |
- |
- |
- |
- |
- |
4,473,368 |
4,473,368 | |
Allocations: |
- Reserves |
- |
- |
223,668 |
2,835,741 |
- |
- |
- |
(3,059,409) |
- |
|
- Interest on Shareholders’ Equity Paid and/or provisioned |
- |
- |
- |
- |
- |
- |
- |
(501,959) |
(501,959) |
|
- Interim Dividends Provisioned |
- |
- |
- |
- |
- |
- |
- |
(912,000) |
(912,000) |
Balance on June 30, 2015 |
43,100,000 |
11,441 |
5,629,334 |
39,366,063 |
(827,097) |
62,837 |
(371,012) |
- |
86,971,566 | |
|
|
|
|
|
|
|
|
|
| |
Balance on December 31, 2014 |
38,100,000 |
11,441 |
5,193,467 |
38,992,668 |
(405,477) |
(85,834) |
(298,015) |
- |
81,508,250 | |
Increase of capital stock with reserves |
5,000,000 |
- |
- |
(5,000,000) |
- |
- |
- |
- |
- | |
Acquisition of treasury shares |
- |
- |
- |
- |
- |
- |
(72,997) |
- |
(72,997) | |
Asset valuation adjustments |
- |
- |
- |
- |
(421,620) |
148,671 |
- |
- |
(272,949) | |
Net income |
- |
- |
- |
- |
- |
- |
- |
8,717,354 |
8,717,354 | |
Allocations: |
- Reserves |
- |
- |
435,867 |
5,373,395 |
- |
- |
- |
(5,809,262) |
- |
|
- Interest on Shareholders’ Equity Paid and/or provisioned |
- |
- |
- |
- |
- |
- |
- |
(1,996,092) |
(1,996,092) |
|
- Interim Dividends Provisioned |
- |
- |
- |
- |
- |
- |
- |
(912,000) |
(912,000) |
Balance on June 30, 2015 |
43,100,000 |
11,441 |
5,629,334 |
39,366,063 |
(827,097) |
62,837 |
(371,012) |
- |
86,971,566 |
The accompanying Notes are an integral part of these Consolidated Financial Statements.
Bradesco 115
Consolidated Financial Statements and Independent Auditors’ Report
Consolidated Statement of Value Added – In thousands of Reais
Description |
2015 |
2014 | ||||||
2nd quarter |
% |
1st quarter |
% |
1st semester |
% |
1st semester |
% | |
1 – Revenue |
34,812,348 |
263.6 |
34,244,869 |
560.9 |
69,057,218 |
357.5 |
55,315,873 |
252.7 |
1.1) Financial intermediation |
33,706,499 |
255.2 |
33,687,742 |
551.7 |
67,394,241 |
348.9 |
53,405,803 |
244.0 |
1.2) Fees and commissions |
6,107,441 |
46.2 |
5,700,681 |
93.4 |
11,808,122 |
61.1 |
10,416,052 |
47.6 |
1.3) Allowance for loan losses |
(4,126,239) |
(31.2) |
(3,853,063) |
(63.1) |
(7,979,302) |
(41.3) |
(6,895,858) |
(31.5) |
1.4) Other |
(875,353) |
(6.6) |
(1,290,491) |
(21.1) |
(2,165,843) |
(11.2) |
(1,610,124) |
(7.4) |
2 – Financial intermediation expenses |
(17,632,399) |
(133.5) |
(24,406,854) |
(399.7) |
(42,039,253) |
(217.7) |
(26,361,332) |
(120.4) |
3 – Inputs acquired from third-parties |
(3,198,001) |
(24.2) |
(2,923,714) |
(48.0) |
(6,121,715) |
(31.6) |
(5,774,013) |
(26.4) |
Material, water, electricity and gas |
(173,044) |
(1.3) |
(155,446) |
(2.5) |
(328,490) |
(1.7) |
(285,982) |
(1.3) |
Outsourced services |
(1,014,491) |
(7.7) |
(903,731) |
(14.8) |
(1,918,222) |
(9.9) |
(1,827,278) |
(8.3) |
Communication |
(420,672) |
(3.2) |
(391,252) |
(6.4) |
(811,924) |
(4.2) |
(753,702) |
(3.4) |
Financial system services |
(194,904) |
(1.5) |
(197,941) |
(3.2) |
(392,845) |
(2.0) |
(384,637) |
(1.8) |
Advertising and marketing |
(206,693) |
(1.6) |
(132,911) |
(2.2) |
(339,604) |
(1.8) |
(348,748) |
(1.6) |
Transport |
(154,909) |
(1.2) |
(157,387) |
(2.6) |
(312,296) |
(1.6) |
(402,475) |
(1.8) |
Data processing |
(366,606) |
(2.8) |
(363,339) |
(6.0) |
(729,945) |
(3.8) |
(661,995) |
(3.0) |
Asset maintenance |
(263,475) |
(2.0) |
(239,849) |
(3.9) |
(503,324) |
(2.6) |
(331,380) |
(1.5) |
Security and surveillance |
(150,454) |
(1.1) |
(149,306) |
(2.4) |
(299,760) |
(1.6) |
(277,094) |
(1.3) |
Travel |
(43,238) |
(0.3) |
(28,901) |
(0.5) |
(72,139) |
(0.4) |
(64,620) |
(0.3) |
Other |
(209,515) |
(1.5) |
(203,651) |
(3.5) |
(413,166) |
(2.0) |
(436,102) |
(2.1) |
4 – Gross value added (1-2-3) |
13,981,948 |
105.9 |
6,914,301 |
113.2 |
20,896,250 |
108.2 |
23,180,528 |
105.9 |
5 – Depreciation and amortization |
(806,081) |
(6.1) |
(788,492) |
(12.9) |
(1,594,574) |
(8.3) |
(1,379,292) |
(6.3) |
6 – Net value added produced by the entity (4-5) |
13,175,867 |
99.8 |
6,125,809 |
100.3 |
19,301,676 |
99.9 |
21,801,236 |
99.6 |
7 – Value added received through transfer |
31,799 |
0.2 |
(19,738) |
(0.3) |
12,061 |
0.1 |
86,627 |
0.4 |
Equity in the earnings (losses) of unconsolidated companies |
31,799 |
0.2 |
(19,738) |
(0.3) |
12,061 |
0.1 |
86,627 |
0.4 |
8 – Value added to distribute (6+7) |
13,207,666 |
100.0 |
6,106,071 |
100.0 |
19,313,737 |
100.0 |
21,887,863 |
100.0 |
9 – Value added distributed |
13,207,666 |
100.0 |
6,106,071 |
100.0 |
19,313,737 |
100.0 |
21,887,863 |
100.0 |
9.1) Personnel |
3,152,446 |
23.8 |
3,000,312 |
49.1 |
6,152,758 |
31.8 |
5,847,889 |
26.7 |
Salaries |
1,670,429 |
12.6 |
1,602,763 |
26.2 |
3,273,192 |
16.9 |
3,079,385 |
14.1 |
Benefits |
744,839 |
5.6 |
752,497 |
12.3 |
1,497,336 |
7.8 |
1,401,441 |
6.4 |
Government Severance Indemnity Fund for Employees (FGTS) |
159,315 |
1.1 |
150,191 |
2.5 |
309,506 |
1.6 |
291,068 |
1.3 |
Other |
577,863 |
4.5 |
494,861 |
8.1 |
1,072,724 |
5.5 |
1,075,995 |
4.9 |
9.2) Tax, fees and contributions |
5,304,199 |
40.2 |
(1,405,425) |
(23.0) |
3,898,774 |
20.1 |
8,321,041 |
38.1 |
Federal |
5,121,152 |
38.8 |
(1,597,825) |
(26.2) |
3,523,327 |
18.2 |
7,965,165 |
36.4 |
State |
1,007 |
- |
4,105 |
0.1 |
5,112 |
- |
11,999 |
0.1 |
Municipal |
182,040 |
1.4 |
188,295 |
3.1 |
370,335 |
1.9 |
343,877 |
1.6 |
9.3) Remuneration for providers of capital |
235,875 |
1.8 |
234,846 |
3.9 |
470,721 |
2.5 |
438,921 |
2.0 |
Rental |
228,773 |
1.7 |
229,625 |
3.8 |
458,398 |
2.4 |
429,762 |
2.0 |
Asset leasing |
7,102 |
0.1 |
5,221 |
0.1 |
12,323 |
0.1 |
9,159 |
- |
9.4) Value distributed to shareholders |
4,515,146 |
34.2 |
4,276,338 |
70.0 |
8,791,484 |
45.6 |
7,280,012 |
33.2 |
Interest on shareholders’ equity/dividends |
1,413,959 |
10.7 |
1,494,133 |
24.5 |
2,908,092 |
15.1 |
2,395,898 |
10.9 |
Retained earnings |
3,059,409 |
23.2 |
2,749,853 |
45.0 |
5,809,262 |
30.1 |
4,825,032 |
22.0 |
Non-controlling interests in retained earnings |
41,778 |
0.3 |
32,352 |
0.5 |
74,130 |
0.4 |
59,082 |
0.3 |
The accompanying Notes are an integral part of these Consolidated Financial Statements.
116 Economic and Financial Analysis Report – June 2015
Consolidated Financial Statements and Independent Auditors’ Report
Consolidated Cash Flow Statement - In thousands of Reais
|
2015 |
2014 | ||
|
2nd quarter |
1st quarter |
1st semester |
1st semester |
Cash flow from operating activities: |
|
|
|
|
Net Income before income tax and social contribution |
7,832,576 |
1,409,428 |
9,242,004 |
12,411,782 |
Adjustments to net income before income tax and social contribution |
10,023,419 |
7,086,765 |
17,110,184 |
15,513,651 |
Allowance for loan losses |
4,126,239 |
3,853,063 |
7,979,302 |
6,895,858 |
Depreciation and amortization |
806,081 |
788,492 |
1,594,574 |
1,379,292 |
Expenses with civil, labor and tax provisions |
817,824 |
1,118,134 |
1,935,958 |
1,527,085 |
Expenses with adjustment for inflation and interest on technical provisions for insurance, pension plans and capitalization bonds |
4,005,858 |
3,584,192 |
7,590,050 |
5,073,065 |
Equity in the (earnings/losses) of unconsolidated companies |
(31,799) |
19,738 |
(12,061) |
(86,627) |
(Gain)/loss on sale of investments |
1,299 |
(1) |
1,298 |
1,854 |
(Gain)/loss on sale of fixed assets |
7,304 |
6,474 |
13,778 |
(7,638) |
(Gain)/loss on sale of foreclosed assets |
40,445 |
65,873 |
106,318 |
146,146 |
Other |
250,168 |
(2,349,200) |
(2,099,033) |
584,616 |
Adjusted net income before taxes |
17,855,995 |
8,496,193 |
26,352,188 |
27,925,433 |
(Increase)/decrease in interbank investments |
(2,671,290) |
4,233,200 |
1,561,910 |
14,554,117 |
(Increase)/decrease in trading securities and derivative financial instruments |
(13,077,927) |
9,276,898 |
(3,801,029) |
(8,363,753) |
(Increase)/decrease in interbank and interdepartmental accounts |
18,861 |
(2,205,752) |
(2,186,891) |
(2,189,615) |
Increase in loan and leasing |
(5,490,681) |
(9,794,369) |
(15,285,050) |
(12,383,560) |
(Increase)/decrease in insurance and reinsurance receivables and reinsurance assets – technical provisions |
(332,159) |
3,483 |
(328,676) |
(571,914) |
Increase in technical provisions for insurance, pension plans and capitalization bonds |
3,265,484 |
443,482 |
3,708,966 |
1,430,213 |
Increase/(decrease) in deferred income |
86,083 |
19,769 |
105,852 |
(453,333) |
(Increase)/decrease in other receivables and other assets |
(1,263,409) |
(800,764) |
(2,064,173) |
3,944,032 |
(Increase)/decrease in reserve requirement - Brazilian Central Bank |
(2,023,754) |
4,035,614 |
2,011,860 |
1,879,163 |
Increase/(decrease) in deposits |
(15,776,039) |
89,928 |
(15,686,111) |
(4,792,512) |
(Decrease) in securities sold under agreements to repurchase |
(10,009,312) |
(16,454,317) |
(26,463,629) |
(667,808) |
Increase in funds from issuance of securities |
7,139,613 |
3,421,857 |
10,561,470 |
12,222,748 |
Increase/(Decrease) in borrowings and on-lending |
(999,776) |
3,370,748 |
2,370,972 |
(1,953,536) |
Increase in other liabilities |
2,282,855 |
4,815,314 |
7,098,169 |
1,162,557 |
Income tax and social contribution paid |
(1,051,710) |
(4,109,609) |
(5,161,319) |
(4,097,793) |
Net cash provided by/(used in) by operating activities |
(22,047,166) |
4,841,675 |
(17,205,491) |
27,644,439 |
Cash flow from investing activities: |
|
|
|
|
(Increase) in held-to-maturity securities |
(416,129) |
(496,550) |
(912,679) |
(885,953) |
Sale of/maturity of and interests on available-for-sale securities |
18,382,891 |
12,251,001 |
30,633,892 |
23,037,371 |
Proceeds from sale of foreclosed assets |
173,564 |
161,035 |
334,599 |
273,447 |
Sale of investments |
1,291 |
756 |
2,047 |
3,860 |
Sale of premises and equipment |
129,997 |
197,510 |
327,507 |
315,337 |
Purchases of available-for-sale securities |
(18,647,515) |
(14,816,163) |
(33,463,678) |
(29,524,728) |
Foreclosed assets received |
(388,024) |
(314,437) |
(702,461) |
(662,184) |
Investment acquisitions |
(2,760) |
(11,621) |
(14,381) |
(6,484) |
Purchase of premises and equipment |
(205,923) |
(585,729) |
(791,652) |
(570,011) |
Intangible asset acquisitions |
(379,151) |
(4,778,190) |
(5,157,341) |
(380,501) |
Dividends and interest on shareholders’ equity received |
206,880 |
63,503 |
270,383 |
148,715 |
Net cash provided by/(used in) investing activities |
(1,144,879) |
(8,328,885) |
(9,473,764) |
(8,251,131) |
Cash flow from financing activities: |
|
|
|
|
Increase/(decrease) in subordinated debts |
(564,058) |
2,167,959 |
1,603,901 |
(501,007) |
Dividends and interest on shareholders’ equity paid |
(265,242) |
(3,151,529) |
(3,416,771) |
(2,595,322) |
Non-controlling interest |
(60,773) |
1,074,676 |
1,013,903 |
(178,310) |
Acquisition of own shares |
(72,997) |
- |
(72,997) |
(28,922) |
Net cash provided by/(used in) financing activities |
(963,070) |
91,106 |
(871,964) |
(3,303,561) |
Net increase/(decrease) in cash and cash equivalents |
(24,155,115) |
(3,396,104) |
(27,551,219) |
16,089,747 |
Cash and cash equivalents - at the beginning of the period |
201,415,594 |
204,811,698 |
204,811,698 |
117,824,922 |
Cash and cash equivalents - at the end of the period |
177,260,479 |
201,415,594 |
177,260,479 |
133,914,669 |
Net increase/(decrease) in cash and cash equivalents |
(24,155,115) |
(3,396,104) |
(27,551,219) |
16,089,747 |
The accompanying Notes are an integral part of these Consolidated Financial Statements.
Bradesco 117
Consolidated Financial Statements and Independent Auditors’ Report
Index of Notes to the Consolidated Financial Statements
Notes to Bradesco’s Consolidated Financial Statements are as follows:
Page
1) |
OPERATIONS |
119 |
2) |
PRESENTATION OF THE CONSOLIDATED FINANCIAL STATEMENTS |
119 |
3) |
SIGNIFICANT ACCOUNTING PRACTICES |
121 |
4) |
COMPARATIVE AMOUNTS |
129 |
5) |
STATEMENT OF FINANCIAL POSITION AND ADJUSTED INCOME STATEMENT BY OPERATING SEGMENT |
130 |
6) |
CASH AND CASH EQUIVALENTS |
131 |
7) |
INTERBANK INVESTMENTS |
132 |
8) |
SECURITIES AND DERIVATIVE FINANCIAL INSTRUMENTS |
133 |
9) |
INTERBANK ACCOUNTS – RESERVE REQUIREMENT |
146 |
10) |
LOANS |
147 |
11) |
OTHER RECEIVABLES |
159 |
12) |
OTHER ASSETS |
161 |
13) |
INVESTMENTS |
161 |
14) |
PREMISES AND EQUIPMENT |
163 |
15) |
INTANGIBLE ASSETS |
164 |
16) |
DEPOSITS, SECURITIES SOLD UNDER AGREEMENTS TO REPURCHASE AND FUNDS FROM ISSUANCE OF SECURITIES |
165 |
17) |
BORROWING AND ON-LENDING |
169 |
18) |
PROVISIONS, CONTINGENT ASSETS AND LIABILITIES AND LEGAL LIABILITIES – TAX AND SOCIAL SECURITY |
170 |
19) |
SUBORDINATED DEBT |
174 |
20) |
OTHER LIABILITIES |
177 |
21) |
INSURANCE, PENSION PLANS AND CAPITALIZATION BONDS |
178 |
22) |
NON-CONTROLLING INTERESTS IN SUBSIDIARIES |
181 |
23) |
SHAREHOLDERS’ EQUITY (PARENT COMPANY) |
181 |
24) |
FEE AND COMMISSION INCOME |
184 |
25) |
PAYROLL AND RELATED BENEFITS |
184 |
26) |
OTHER ADMINISTRATIVE EXPENSES |
185 |
27) |
TAX EXPENSES |
185 |
28) |
OTHER OPERATING INCOME |
185 |
29) |
OTHER OPERATING EXPENSES |
186 |
30) |
NON-OPERATING INCOME (LOSS) |
186 |
31) |
RELATED-PARTY TRANSACTIONS (DIRECT AND INDIRECT) |
187 |
32) |
FINANCIAL INSTRUMENTS |
189 |
33) |
EMPLOYEE BENEFITS |
200 |
34) |
INCOME TAX AND SOCIAL CONTRIBUTION |
201 |
35) |
OTHER INFORMATION |
203 |
118 Economic and Financial Analysis Report – June 2015
Consolidated Financial Statements and Independent Auditors’ Report
Notes to the Consolidated Financial Statements
1) OPERATIONS
Banco Bradesco S.A. (Bradesco) is a private-sector publicly traded company and universal bank that through its commercial, foreign exchange, consumer financing and housing loan portfolios carries out all the types of banking activities that it is authorized to do so. The Bank is involved in a number of other activities, either directly or indirectly, through its subsidiaries, specifically leasing, investment banking, brokerage, consortium management, credit cards, real estate projects, insurance, pension plans and capitalization bonds. All these activities are undertaken by the various companies in the Organização Bradesco, working together in an integrated fashion in the market.
2) PRESENTATION OF THE CONSOLIDATED FINANCIAL STATEMENTS
Bradesco’s consolidated financial statements include the financial statements for Banco Bradesco, its foreign branches, subsidiaries and jointly controlled entities, in Brazil and overseas, including SPEs (Special Purpose Entities). They were prepared using accounting practices in compliance with Laws No. 4.595/64 (Brazilian Financial System Law) and No. 6.404/76 (Brazilian Corporate Law), along with amendments introduced by Laws No. 11.638/07 and No. 11.941/09, as they relate to the accounting for operations, complemented by the rules and instructions of the National Monetary Council (CMN) and the Brazilian Central Bank (Bacen), Brazilian Securities and Exchange Commission (CVM), where applicable, National Private Insurance Council (CNSP), Insurance Superintendence (Susep) and National Supplementary Healthcare Agency (ANS). The financial statements of the leasing companies included in the consolidated financial statements were prepared using the finance lease method, under which the book value of leased fixed assets less the residual value paid in advance is presented with the leasing installments due in a single balance sheet line.
In the preparation of these consolidated financial statements, which were drawn up in accordance with the specific procedures laid down by Article 3 of Resolution No. 2.723/00 of CMN in force until March 26, 2015, and other provisions of the Accounting Plan of Financial Institutions – (“Cosif”), in order to demonstrate the appropriate financial situation and results of the operations of the member companies of Organização Bradesco, as well as to maintain consistency with the information already disclosed in previous periods. Moreover, intercompany transactions, including investments, assets and liabilities, revenue, expenses and unrealized profit were eliminated and net income and shareholders’ equity attributable to the non-controlling interests were accounted for in a separate line. For jointly controlled investments with other shareholders, assets, liabilities and income and loss were proportionally consolidated in the consolidated financial statements according to the interest held in the shareholders’ equity of each investee. Goodwill on the acquisition of investments in subsidiary/associate companies or jointly controlled entities is presented in the investments and intangible assets lines (Note 15a). The foreign exchange variation from foreign branches and investments is presented in the income statement accounts used for changes in the value of the derivative financial instrument and borrowing and on-lending operations in order to offset these results with the hedges of these investments.
The financial statements include estimates and assumptions, such as: the calculation of estimated loan losses; fair value estimates of certain financial instruments; civil, tax and labor provisions; impairment losses of securities classified as available-for-sale and held-to-maturity securities and non-financial assets; the calculation of technical provisions for insurance, pension plans and capitalization bonds; and the determination of the useful life of specific assets. Actual results may differ from those based on estimates and assumptions.
Bradesco’s consolidated financial statements were approved by the Board of Directors on July 29, 2015.
Bradesco 119
Consolidated Financial Statements and Independent Auditors’ Report
Notes to the Consolidated Financial Statements
Below are the significant directly and indirectly owned companies included in the consolidation:
|
Activity |
Equity interest | ||
2015 |
2014 | |||
June 30 |
March 31 |
June 30 | ||
Financial Sector – Brazil |
|
|
| |
Banco Alvorada S.A. |
Banking |
99.99% |
99.99% |
99.99% |
Banco Bradesco Financiamentos S.A. |
Banking |
100.00% |
100.00% |
100.00% |
Banco Bradesco BBI S.A. (1) |
Investment bank |
99.80% |
99.80% |
98.35% |
Banco Boavista Interatlântico S.A. |
Banking |
100.00% |
100.00% |
100.00% |
Banco CBSS S.A. |
Banking |
100.00% |
100.00% |
100.00% |
Banco Bradesco Cartões S.A. |
Cards |
100.00% |
100.00% |
100.00% |
Bradesco Administradora de Consórcios Ltda. |
Consortium management |
100.00% |
100.00% |
100.00% |
Banco Bradesco BERJ S.A. |
Banking |
100.00% |
100.00% |
100.00% |
Bradesco Leasing S.A. Arrendamento Mercantil |
Leasing |
100.00% |
100.00% |
100.00% |
Bradesco S.A. Corretora de Títulos e Valores Mobiliários |
Brokerage |
100.00% |
100.00% |
100.00% |
BRAM - Bradesco Asset Management S.A. DTVM |
Asset management |
100.00% |
100.00% |
100.00% |
Ágora Corretora de Títulos e Valores Mobiliários S.A. |
Brokerage |
100.00% |
100.00% |
100.00% |
Banco Bradescard S.A. |
Cards |
100.00% |
100.00% |
100.00% |
Cielo S.A. (2) (3) |
Services |
30.06% |
30.06% |
28.65% |
Cia. Brasileira de Soluções e Serviços - Alelo (2) |
Services |
50.01% |
50.01% |
50.01% |
Tempo Serviços Ltda. |
Services |
100.00% |
100.00% |
100.00% |
Financial Sector – Overseas |
|
|
| |
Banco Bradesco Argentina S.A. |
Banking |
99.99% |
99.99% |
99.99% |
Banco Bradesco Europa S.A. |
Banking |
100.00% |
100.00% |
100.00% |
Banco Bradesco S.A. Grand Cayman Branch (4) |
Banking |
100.00% |
100.00% |
100.00% |
Banco Bradesco New York Branch |
Banking |
100.00% |
100.00% |
100.00% |
Bradesco Securities, Inc. |
Brokerage |
100.00% |
100.00% |
100.00% |
Bradesco Securities, UK. |
Brokerage |
100.00% |
100.00% |
100.00% |
Insurance, Pension Plan and Capitalization Bond Sector |
|
|
| |
Bradesco Argentina de Seguros S.A. |
Insurance |
99.92% |
99.92% |
99.92% |
Bradesco Auto/RE Companhia de Seguros |
Insurance |
100.00% |
100.00% |
100.00% |
Bradesco Capitalização S.A. |
Capitalization bonds |
100.00% |
100.00% |
100.00% |
Bradesco Saúde S.A. |
Insurance/health |
100.00% |
100.00% |
100.00% |
Odontoprev S.A. |
Dental care |
50.01% |
50.01% |
50.01% |
Bradesco Seguros S.A. |
Insurance |
100.00% |
100.00% |
100.00% |
Bradesco Vida e Previdência S.A. |
Pension plan/insurance |
100.00% |
100.00% |
100.00% |
Atlântica Companhia de Seguros |
Insurance |
100.00% |
100.00% |
100.00% |
Other Activities |
|
|
| |
Andorra Holdings S.A. |
Holding |
100.00% |
100.00% |
100.00% |
Bradseg Participações S.A. |
Holding |
100.00% |
100.00% |
100.00% |
Bradescor Corretora de Seguros Ltda. |
Insurance brokerage |
100.00% |
100.00% |
100.00% |
Bradesplan Participações Ltda. |
Holding |
100.00% |
100.00% |
100.00% |
BSP Empreendimentos Imobiliários S.A. |
Real estate |
100.00% |
100.00% |
100.00% |
Cia. Securitizadora de Créditos Financeiros Rubi |
Credit acquisition |
100.00% |
100.00% |
100.00% |
Columbus Holdings S.A. |
Holding |
100.00% |
100.00% |
100.00% |
Nova Paiol Participações Ltda. |
Holding |
100.00% |
100.00% |
100.00% |
Scopus Tecnologia Ltda. (5) |
Information technology |
- |
- |
100.00% |
União Participações Ltda. |
Holding |
100.00% |
100.00% |
100.00% |
(1) Increase in equity interest through share acquisition in December 2014;
(2) Company proportionally consolidated, pursuant to CVM Rule No. 247/96;
(3) Increase in equity interest through share acquisition in February and March 2015;
(4) The special purpose entity International Diversified Payment Rights Company is being consolidated. The company is part of a structure set up for the securitization of the future flow of payment orders received overseas (Note 16d); and
(5) Company divested in December 2014.
120 Economic and Financial Analysis Report – June 2015
Consolidated Financial Statements and Independent Auditors’ Report
Notes to the Consolidated Financial Statements
3) SIGNIFICANT ACCOUNTING PRACTICES
a) Functional and Presentation Currencies
Consolidated financial statements are presented in Brazilian reais, which is also Bradesco’s functional currency. Foreign branches and subsidiaries are mainly a continuation of activities in Brazil, and, therefore, assets, liabilities and profit or loss are translated into Brazilian reais using the appropriate currency exchange rate to comply with accounting practices adopted in Brazil. Foreign currency translation gains and losses arising are recognized in the period’s income statement in the lines “Derivative Financial Instruments” and “Borrowing and On-lending”.
b) Income and Expense Recognition
The result is calculated according to the regime of competence, which establishes that the revenues and expenses should be included in the calculation of the results for the periods in which they occur, always simultaneously when they are correlated, regardless of being a receipt or payment.
Fixed rate contracts are recorded at their redemption value with the income or expense relating to future periods being recorded as a deduction from the corresponding asset or liability. Finance income and costs are recognized daily on a pro-rata basis and calculated using the compounding method, except when they relate to discounted notes or to foreign transactions, which are calculated using the straight-line method.
Floating rate and foreign-currency-indexed contracts are adjusted for interest and foreign exchange rates applicable at the end of the reporting period.
Insurance and coinsurance premiums, net of premiums paid for coinsurance and related commissions, are recorded upon the issue of the related policies/certificates/endorsements and invoices, or upon the beginning of the exposure to risk in cases in which the risk begins before the issue, and recognized on a straight-line basis over the policies’ effective period through the upfront recognition and subsequent reversal though the income statement of the unearned premium reserve and the deferred acquisition costs. Revenues from premiums and the corresponding deferred acquisition costs, relating to existing risk for which no policy has been issued, are recorded in the income statement at the beginning of the risk exposure, based on estimated figures.
Recognition of health insurance premiums commences with the effectiveness of the corresponding insurance policy, and is recognized in proportion to the portion of the term elapsed.
Income and expenses arising from Mandatory Insurance For Personal Injury Caused by Motor Vehicles (DPVAT) insurance operations are recorded based on information provided by Seguradora Líder dos Consórcios do Seguro DPVAT S.A.
Accepted coinsurance and retrocession operations are recorded based on the information received from other insurers and IRB - Brasil Resseguros S.A. (IRB), respectively.
Reinsurance operations are recorded based on the premium and claims information provided which is subject to the analysis of the re-insurers. The deductions of reinsurance premiums granted are consistent with the recognition of the corresponding insurance premium and/or terms of the reinsurance contract.
Acquisition costs, relative to the insurance commission, are deferred and recognized in profit or loss in proportion to the amount of premium recognized.
Contributions and agency fees are deferred and recognized in the income statement on a straight-line basis over a period of 24 months for health insurance operations, and 12 months for other operations.
Pension plan contributions and life insurance premiums with survival coverage are recognized in the income statement as they are received.
Bradesco 121
Consolidated Financial Statements and Independent Auditors’ Report
Notes to the Consolidated Financial Statements
Income from capitalization bonds is recognized in the month it is received. Technical provisions are recorded when the respective revenues are recognized.
Income from expired capitalization bonds is recognized after the statute of limitation, as per Article 206 of the Brazilian Civil Code. The expenses for placement of capitalization bonds, classified as “Acquisition Costs”, are recognized in the income statement as incurred.
c) Cash and cash equivalents
Cash and cash equivalents include: funds available in currency, investments in gold, securities sold under agreements to repurchase and interest-earning deposits in other banks, maturing in 90 days or less, which are exposed to insignificant risk of change in fair value. These funds are used by Bradesco to manage its short-term commitments.
Cash and cash equivalents detailed balances are presented in Note 6.
d) Interbank investments
Unrestricted repurchase and reverse repurchase agreements are stated at their fair value. All other interbank investments are stated at cost, plus income earned up to the end of the reporting period, net of any devaluation allowance, if applicable.
The breakdown, terms and proceeds relating to interbank investments are presented in Note 7.
e) Securities – Classification
· Trading securities – securities acquired for the purpose of being actively and frequently traded. They are recorded at cost, plus income earned and adjusted to fair value with movements recognized in the Income Statement for the period;
· Available-for-sale securities – securities that are not specifically intended for trading purposes or to be held to maturity. They are recorded at cost, plus income earned, which is recorded in profit or loss in the period and adjusted to fair value with movements recognized in shareholders’ equity, net of tax, which will be transferred to the Income Statement only when effectively realized; and
· Held-to-maturity securities – securities for which there is positive intent and financial capacity to hold to maturity. They are recorded at cost, plus income earned recognized in the Income Statement for the period.
Securities classified as trading and available-for-sale, as well as derivative financial instruments, are recognized in the consolidated statement of financial position at their fair value. Fair value is generally based on quoted market prices or quotations for assets or liabilities with similar characteristics. If market prices are not available, fair values are based on traders’ quotations, pricing models, discounted cash flows or similar techniques to determine the fair value and may require judgment or significant estimates by Management.
Classification, breakdown and segmentation of securities are presented in Note 8 (a to d).
122 Economic and Financial Analysis Report – June 2015
Consolidated Financial Statements and Independent Auditors’ Report
Notes to the Consolidated Financial Statements
f) Derivative financial instruments (assets and liabilities)
Derivate instruments are classified based on the objective for which the underlying instrument was acquired at the date of purchase, taking into consideration its use for possible hedging purposes.
Operations involving derivative financial instruments are designed to meet the Bank’s own needs in order to manage overall exposure, as well as to meet customer requests to manage their positions. The gains or losses are recorded in profit-and-loss and shareholders’ equity accounts.
Derivative financial instruments used to mitigate risk deriving from exposure to variations in the fair value of financial assets and liabilities are designated as hedges when they meet the criteria for hedge accounting and are classified according to their nature:
· Market risk hedge: the gains and losses, realized or not, of the financial instruments classified in this category as well as the financial assets and liabilities, that are the object of the hedge, are recorded in the Income Statement; and
· Cash flow hedge: the effective portion of valuation or devaluation of the financial instruments classified in this category is recorded, net of taxes, in a specific account in shareholders’ equity. The ineffective portion of the hedge is recognized directly in the Income Statement.
A breakdown of amounts included as derivative financial instruments, in the balance sheet and off-balance-sheet accounts, is disclosed in Note 8 (e to h).
g) Loans and leasing, advances on foreign exchange contracts, other receivables with credit characteristics and allowance for loan losses
Loans and leasing, advances on foreign exchange contracts and other receivables with credit characteristics are classified by risk level, based on: (i) the parameters established by CMN Resolution No. 2.682/99, which requires risk ratings to have nine levels, from “AA” (minimum risk) to “H” (maximum risk); and (ii) Management’s assessment of the risk level. This assessment, which is carried out regularly, considers current economic conditions and past experience with loan losses, as well as specific and general risks relating to operations, debtors and guarantors. Moreover, the days-past-due is also considered in the rating of customer risk as per CMN Resolution No. 2.682/99, as follows:
Past-due period (1) |
Customer rating |
· from 15 to 30 days |
B |
· from 31 to 60 days |
C |
· from 61 to 90 days |
D |
· from 91 to 120 days |
E |
· from 121 to 150 days |
F |
· from 151 to 180 days |
G |
· more than 180 days |
H |
(1) For transactions with terms of more than 36 months, past-due periods are doubled, as permitted by CMN Resolution No. 2.682/99.
Interest and inflation adjustments on past-due transactions are only recognized in the Income Statement up to the 59th day that they are past due. As from the 60th day, they are recognized in off-balance sheet accounts and are only recognized in the Income Statement when received.
H-rated past-due transactions remain at this level for six months, after which they are written-off against the existing allowance and controlled in off-balance-sheet accounts for at least five years.
Renegotiated transactions are held at the same rating as on the date of the renegotiation or classified in a higher risk rating. Renegotiations already written-off against the allowance and that were recorded in off-balance-sheet accounts, are rated as level “H” and any possible gains derived from their renegotiation are recognized only when they are effectively received. When there is a significant repayment on the operation or when new material facts justify a change in the level of risk, the operation may be reclassified to a lower risk category.
Bradesco 123
Consolidated Financial Statements and Independent Auditors’ Report
Notes to the Consolidated Financial Statements
The estimated allowance for loan losses is calculated to sufficiently cover probable losses, considering CMN and Bacen standards and instructions, together with Management’s assessment of the credit risk.
Type, values, terms, levels of risk, concentration, economic sector of client’s activity, renegotiation and income from loans, as well as the breakdown of expenses and statement of financial position accounts for the allowance for loan losses are presented in Note 10.
h) Income tax and social contribution (assets and liabilities)
Income tax and social contribution deferred tax assets, calculated on income tax losses, social contribution losses and temporary differences, are recorded in “Other Receivables - Sundry” and the deferred tax liabilities on tax differences in leasing depreciation (applicable only for income tax), mark-to-market adjustments on securities, restatement of judicial deposits, among others, are recorded in “Other Liabilities - Tax and Social Security”.
Deferred tax assets on temporary differences are realized when the difference between the accounting treatment and the income tax treatment reverses. Deferred tax assets on income tax and social contribution losses are realizable when taxable income is generated, up to the 30% limit of the taxable profit for the period. Deferred tax assets are recorded based on current expectations of realization considering technical studies and analyses carried out by Management.
The provision for income tax is calculated at 15% of taxable income plus a 10% surcharge. Social contribution on net income is calculated at 15% for financial companies and similar companies, and insurance companies and at 9% for other companies.
Provisions were recorded for other income tax and social contribution in accordance with specific applicable legislation.
Changes in the criteria to recognize revenue, costs and expenses included in the net income for the period, enacted by Law No. 11.638/07 and subsequent amendments were made fiscally by the new regime of the taxation in force instituted by Law No. 12.973/14.
The breakdown of income tax and social contribution, showing the calculations, the origin and expected use of deferred tax assets, as well as unrecorded deferred tax assets, are presented in Note 34.
i) Prepaid expenses
Prepaid expenses consist of funds already disbursed for future benefits or services, which are recognized in the profit or loss on an accrual basis.
Incurred costs relating to assets that will generate revenue in subsequent periods are recorded in the Income Statement according to the terms and the amount of expected benefits and directly written-off in the Income Statement when the corresponding assets or rights are no longer part of the institution’s assets or when future benefits are no longer expected.
In the case of the remuneration paid by the origination of credit operations to the banking correspondents related to credit operations originated during 2015, Bradesco opted to recognize 2/3 of the total value of compensation, pursuant to the provisions of Bacen Circular No. 3.738/14.
Prepaid expenses are shown in detail in Note 12b.
j) Investments
Investments in unconsolidated companies, where Bradesco has significant influence over the investee or holds at least 20% of the voting rights, are accounted for using the equity method.
124 Economic and Financial Analysis Report – June 2015
Consolidated Financial Statements and Independent Auditors’ Report
Notes to the Consolidated Financial Statements
Tax incentives and other investments are stated at cost, less allowance for losses/impairment, where applicable.
Subsidiaries and jointly controlled entities are consolidated - the composition of the main companies can be found in Note 2. The composition of unconsolidated companies, as well as other investments, can be found in Note 13.
k) Premises and equipment
Relates to the tangible assets used by the Bank in its activities, including those resulting from transactions that transfer risks, benefits and control of the assets to the Bank.
Premises and equipment are stated at acquisition cost, net of accumulated depreciation, calculated by the straight-line method based on the assets’ estimated economic useful life, using the following rates: real estate - 4% per annum; furniture and utensils and machinery and equipment - 10% per annum; transport systems - 20% per annum; and data-processing systems - 20% to 50% per annum, and adjusted for impairment, when applicable.
The breakdown of asset costs and their corresponding depreciation, as well as the unrecorded surplus value for real estate and the fixed asset ratios, are presented in Note 14.
l) Intangible assets
Relates to the right over intangible assets used by the Bank in its activities.
Intangible assets comprise:
· Future profitability/acquired client portfolio and acquisition of right to provide banking services: they are recorded and amortized over the period in which the asset will directly and indirectly contribute to future cash flows and adjusted for impairment, where applicable; and
· Software: stated at cost less amortization calculated on a straight-line basis over the estimated useful life (20% to 50% p.a.), from the date it is available for use and adjusted for impairment, where applicable. Internal software development costs are recognized as an intangible asset when it is possible to show the intent and ability to complete and use the software, as well as to reliably measure costs directly attributable to the intangible asset. These costs are amortized during the software’s estimated useful life, considering the expected future economic benefits.
Goodwill and other intangible assets and the movement in these balances by class, are presented in Note 15.
m) Impairment
Financial and non-financial assets are tested for impairment.
Impairment evidence may comprise the non-payment or payment delay by the debtor, possible bankruptcy process or the significant or extended decline in an asset value.
An impairment loss of a financial or non-financial asset is recognized in the profit or loss for the period if the book value of an asset or cash-generating unit exceeds its recoverable value.
Impairment losses are presented in Note 8d(10).
n) Securities sold under agreements to repurchase
These are recognized at the value of the liabilities and include, when applicable, related charges up to the end of the reporting period, calculated on a daily pro-rata basis.
A breakdown of the contracts recorded in deposits and securities sold under agreements to repurchase, as well as terms and amounts recognized in the statement of financial position and income statement, is presented in Note 16.
Bradesco 125
Consolidated Financial Statements and Independent Auditors’ Report
Notes to the Consolidated Financial Statements
o) Technical provisions relating to insurance, pension plans and capitalization bonds
· Damage, health and group insurance lines, except life insurance with survival coverage:
- The unearned premium reserve (PPNG) is calculated on a daily pro-rata basis, using premiums net of coinsurance, but including amounts ceded through reinsurance, and is comprised of the portion corresponding to the remaining period of coverage less initial contracting costs, except for health and personal insurance. The portion of these reserves corresponding to the estimate for risks in effect but not yet contracted is designated ‘PPNG-RVNE’;
- The unearned premium or contribution reserve (PPCNG) is calculated on a daily pro-rata basis based on the portion of health insurance premiums corresponding to the remaining period of coverage, of the currently effective contracts;
- The mathematical reserve for unvested benefits (PMBaC) is calculated as the difference between the current value of future benefits and the current value of future contributions, on obligations already assumed by Bradesco;
- The mathematical reserve for unvested benefits (PMBaC) relates to the individual health care plan portfolio and covers the risk related to the cover for the holder’s dependents for five years following the death of the holder. It is calculated using a 4.9% annual discount rate, the time holders are expected to remain in the plan up to their death, and the projected costs of the
five-year-period cover, excluding payment of premiums;
- The mathematical reserve for vested benefits (PMBC) relating to the individual health care plan portfolio comprises obligations under the terms of the contract for the provision of health care, to dependents whose policyholders are already deceased, and is based on the present value of estimated future expenses, as provided for in ANS Normative Resolution No. 75/04, discounted using an annual discount rate of 4.9%;
- For health insurance, the reserve for ‘incurred but not reported’ (IBNR) claims is calculated based on incurred but not paid’ (IBNP) claims less the balance of the reserve for ‘unsettled’ claims (PSL) on the calculation date. The methodology uses the historical behavior observed in the last 12 months to project future payments for claims related to events that took place prior to the calculation date.
- For non-life insurance, the reserve for ‘incurred but not reported’ (IBNR) claims is calculated based on incurred but not paid’ (IBNP) claims less the balance of the reserve for ‘unsettled’ claims (PSL) on the calculation date. A final estimate of IBNP is calculated using semi-annual run-off triangles. The run-off triangles consider the historical development of claims paid in the previous 14 half-year periods to determine a future projection per occurrence period, and considers the estimated claims ‘incurred but not sufficient’ reported (IBNER), reflecting the changing expectation of the amount provisioned along the regulatory process;
- For other life insurance, the reserve for ‘incurred but not reported’ (IBNR) claims is calculated based on incurred but not paid (IBNP) claims less the reserve for unsettled claims (PSL) on the calculation date. A final estimate of IBNP claims is calculated using semi-annual run-off triangles. The run-off triangles consider the historical development of claims paid in the previous 16 half-year periods to determine a future projection per occurrence period;
- The reserve for unsettled claims (PSL) considers all claim notifications received up to the end of the reporting period. The reserve is adjusted for inflation and includes all claims in litigation;
- For non-life insurance, the reserve for unsettled claims (PSL) is determined based on the indemnity payment estimates, considering all administrative and judicial claims existing at the reporting date, net of the expected payments to be received;
- The reserve for related expenses (PDR) is recorded to cover expenses related to estimated claims and benefits. For products structured in self-funding and partially regimes, the reserve covers claims incurred. For plans structured under a capitalization regime, the reserve is made to cover the expected expenses related to incurred claims and also claims expected to be incurred in the future;
126 Economic and Financial Analysis Report – June 2015
Consolidated Financial Statements and Independent Auditors’ Report
Notes to the Consolidated Financial Statements
- For damage insurance, the reserve for related expenses is calculated on a monthly basis to cover the expenses related to indemnity payment, and it covers the expenses allocated individually to each claim, as well as expenses related to claims that have not been itemized, that is, those at the level of the portfolio;
- The reserve for redemptions and other amounts to be settled (PVR) comprises figures related to redemptions to settle, premium refunds owed and portability (transfer-outs) requested but not yet transferred to the recipient insurer;
- The reserve for technical surplus (PET) corresponds to the difference between the expected and the observed amounts for events in the period for personal insurance that have a technical surplus participation clause;
- The complementary reserve for coverage (PCC) refers to the amount necessary to complement technical provisions, as calculated in the Liability Adequacy Test (LAT), which is prepared using statistical and actuarial methods based on realistic assumptions, taking into account the biometric table BR-EMS of both genders, improvement of G Scale and forward interest rate curves (ETTJ) free from risk as authorized by SUSEP. The improvement rate is calculated from automatic updates of the biometric table, considering the expected increase in future life expectancy; and
- Other reserves are recorded for the individual health portfolio to address the differences between the expected present value of future indemnities and related expenses and the expected present value of future premiums, using an annual discount rate of 4.9%.
· Pension plans and life insurance with survival coverage:
- The unearned premium reserve (PPNG) is calculated on a daily prorated basis using net premiums, and is comprised of the portion corresponding to the remaining period of coverage and includes an estimate for risks covered but not yet issued (RVNE);
- The mathematical reserve for unvested benefits (PMBaC) is recorded for participants who have not yet received any benefit. In defined benefit pension plans, the reserve represents the difference between the present value of future benefits and the present value of future contributions, corresponding to obligations in the form of retirement, disability, pension and annuity plans. The reserve is calculated using methodologies and assumptions set forth in the actuarial technical notes;
- The mathematical reserve for unvested benefits related to life insurance and unrestricted benefit pension plans (VGBL and PGBL), as well as the defined contribution plans, shows the value of participant contributions, net of costs and other contractual charges, plus income from investment in specially constituted investment funds (FIE);
- The reserve for redemptions and other amounts to be settled (PVR) comprises figures related to redemptions to settle, premium refunds owed and portability requested but not yet transferred to the recipient insurer;
- The mathematical reserve for vested benefits (PMBC) is recognized for participants already receiving benefits and corresponds to the present value of future obligations related to the payment of those on-going benefits;
- The complementary reserve for coverage (PCC) refers to the amount necessary to complement technical provisions, as calculated in the Liability Adequacy Test (LAT), which is prepared semi-annually using statistical and actuarial methods based on realistic assumptions, taking into account the biometric table BR-EMS of both genders, improvement of G Scale and forward interest rate curves (ETTJ) free from risk as authorized by SUSEP. The improvement rate is calculated from automatic updates of the biometric table, considering the expected increase in future life expectancy;
Bradesco 127
Consolidated Financial Statements and Independent Auditors’ Report
Notes to the Consolidated Financial Statements
- The reserve for related expenses (PDR) is recorded to cover expenses related to estimated claims and benefits. For products structured in self-funding and partially regimes, the reserve covers claims incurred. For plans structured under a capitalization regime, the reserve is made to cover the expected expenses related to incurred claims and also claims expected to be incurred in the future;
- The reserve for financial surplus (PEF) corresponds to the portion of income from investment of reserves that exceeds the minimum returns due to policyholders of pension plans that have a profit share clause;
- The reserve for incurred and not reported (IBNR) events is constituted for claims incurred but not reported and is based on run-off triangles, which consider the loss development of claims in the previous 96 months to set forth a future projection by occurrence period; and
- The reserve for unsettled claims (PSL) considers all loss notices received up to the end of the reporting period. The provision is updated for inflation and includes all claims in litigation.
· Capitalization bonds:
- The mathematical reserve for capitalization bond (PMC) is recorded for each active or suspended capitalization bond over the term set forth in the general conditions of the plan, and is calculated using the capitalization percentage, applicable to each payments made, plus the monthly accrual calculated using the inflation index and the interest rate established in the plan until the bond is redeemed or canceled;
- The reserve for redemption (PR) comprises the values of matured and early-terminated capitalization bonds and is calculated by updating the balance of bonds whose terms have expired or canceled using the inflation index until the holder receives the redemption payment;
- Reserve for ‘draws to be held’ (PSR) is recorded to cover premiums for future prize draws, and the balance represents the present value of the draws that have already been funded but have not yet been held. The calculation methodology consists of the accumulation of the prize draw percentage applicable to each payment, as established in the plan, less the amounts related to prize draws that have already occurred. The percentages of payments designated for the prize draws is defined in advance in the actuarial technical note, and is not modified during the term of the bond;
- Reserve for draws payable (PSP) consists of the value of unpaid prize draw amounts, adjusted for inflation for the period between the date of the drawing and its effective settlement; and
- Reserve for administrative expense (PDA) is recorded to cover the cost of maintaining the single payment (PU) capitalization bonds.
Technical provisions shown by account, product and segment, as well as amounts and details of plan assets covering these technical provisions, are shown in Note 21.
p) Provisions, contingent assets and liabilities and legal obligations - tax and social security
Provisions, contingent assets and liabilities, and legal obligations, as defined below, are recognized, measured and disclosed in accordance with the criteria set out in CPC 25, approved by CMN Resolution No. 3.823/09 and CVM Resolution No. 594/09:
· Contingent assets: these are not recognized in the financial statements, except to the extent that there are real guarantees or favorable judicial decisions, to which no further appeals are applicable, and confirmation of the capacity of the counterparty to pay or the ability of Bradesco to realize the asset via compensation against another liability upon which the gain is considered practically certain. Contingent assets with a chance of probable success are disclosed in the notes to the financial statements;
128 Economic and Financial Analysis Report – June 2015
Consolidated Financial Statements and Independent Auditors’ Report
Notes to the Consolidated Financial Statements
· Provisions: these are recorded taking into consideration the opinion of legal counsel, the nature of the lawsuits, similarity with previous lawsuits, complexity and positioning of the courts, whenever the loss is deemed probable, it requires a probable outflow of funds to settle the obligation and when the amount can be reliably measured;
· Contingent liabilities: according to CPC 25, the term “contingent” is used for liabilities that are not recognized because their existence will only be confirmed by the occurrence of one or more uncertain future events beyond Management’s control. Contingent liabilities do not meet the criteria for recognition because they are considered as possible losses should only be disclosed in the notes when relevant. Obligations deemed remote are not recorded as a provision nor disclosed; and
· Legal obligations – provision for tax risks: results from judicial proceedings, which contest the applicability of tax laws on the grounds of legality or constitutionality, which, regardless of the assessment of the probability of success, are fully provided for in the financial statements.
Details on lawsuits, as well as segregation and changes in amounts recorded, by type, are presented in Note 18.
q) Funding expenses
Expenses related to funding transactions involving the issuance of securities reduce the corresponding liability and are recognized in the profit or loss over the term of the transaction. They are presented in Notes 16c and 19.
r) Other assets and liabilities
Assets are stated at their realizable amounts, including, when applicable, related income and inflation and exchange variations (on a daily prorated basis), less provision for losses, when deemed appropriate. Liabilities include known or measurable amounts, including related charges and inflation and exchange variations (on a daily prorated basis).
s) Subsequent events
These refer to events occurring between the reporting date and the date the financial statements are authorized to be issued.
They comprise the following:
· Events resulting in adjustments: events relating to conditions already existing at the end of the reporting period; and
· Events not resulting in adjustments: events relating to conditions not existing at the end of the reporting period.
Subsequent events, if any, are described in Note 35.
4) COMPARATIVE AMOUNTS
Reclassifications
There were no reclassifications or other relevant information for previous periods that affect the comparability of the consolidated financial statements for the period ended June 30, 2015.
Bradesco 129
Consolidated Financial Statements and Independent Auditors’ Report
Notes to the Consolidated Financial Statements
5) STATEMENT OF FINANCIAL POSITION AND ADJUSTED INCOME STATEMENT BY OPERATING SEGMENT
a) Statement of financial position
|
R$ thousand | ||||||
Financial (1) (2) |
Insurance Group (2) (3) |
Other Activities (2) |
Eliminations (4) |
Total Consolidated | |||
Brazil |
Overseas |
Brazil |
Overseas | ||||
Assets |
|
|
|
|
|
|
|
Current and long-term assets |
765,320,993 |
124,538,285 |
191,666,452 |
3,256 |
2,193,613 |
(73,124,213) |
1,010,598,386 |
Funds available |
15,416,890 |
3,186,821 |
344,368 |
1,117 |
120,231 |
(7,392,866) |
11,676,561 |
Interbank investments |
175,217,097 |
1,050,880 |
- |
- |
- |
- |
176,267,977 |
Securities and derivative financial instruments |
162,242,125 |
16,061,108 |
178,781,515 |
1,533 |
785,023 |
(1,756,673) |
356,114,631 |
Interbank and interdepartmental accounts |
50,799,822 |
- |
- |
- |
- |
- |
50,799,822 |
Loan and leasing |
262,866,674 |
102,782,794 |
- |
- |
- |
(61,854,636) |
303,794,832 |
Other receivables and assets |
98,778,385 |
1,456,682 |
12,540,569 |
606 |
1,288,359 |
(2,120,038) |
111,944,563 |
Permanent assets |
84,954,871 |
46,433 |
4,259,588 |
5 |
1,021,167 |
(71,118,339) |
19,163,725 |
Investments |
71,270,265 |
- |
1,329,889 |
- |
187,018 |
(71,118,339) |
1,668,833 |
Premises and equipment |
3,589,002 |
19,261 |
1,303,001 |
5 |
29,159 |
- |
4,940,428 |
Intangible assets |
10,095,604 |
27,172 |
1,626,698 |
- |
804,990 |
- |
12,554,464 |
Total on June 30, 2015 |
850,275,864 |
124,584,718 |
195,926,040 |
3,261 |
3,214,780 |
(144,242,552) |
1,029,762,111 |
Total on March 31, 2015 |
855,828,919 |
128,240,927 |
186,473,525 |
3,591 |
3,191,296 |
(138,923,806) |
1,034,814,452 |
Total on June 30, 2014 |
770,876,358 |
92,835,264 |
169,197,311 |
2,465 |
2,882,608 |
(104,662,232) |
931,131,774 |
|
|
|
|
|
|
| |
Liabilities |
|
|
|
|
|
|
|
Current and long-term liabilities |
758,286,357 |
81,083,528 |
173,566,420 |
1,321 |
1,098,066 |
(73,124,213) |
940,911,479 |
Deposits |
166,650,703 |
36,720,716 |
- |
- |
- |
(7,444,972) |
195,926,447 |
Securities sold under agreements to repurchase |
287,877,560 |
6,533,632 |
- |
- |
- |
(680,726) |
293,730,466 |
Funds from issuance of securities |
89,032,049 |
8,098,669 |
- |
- |
- |
(1,743,815) |
95,386,903 |
Interbank and interdepartmental accounts |
4,578,234 |
- |
- |
- |
- |
- |
4,578,234 |
Borrowing and on-lending |
105,904,570 |
17,319,174 |
- |
- |
- |
(61,854,636) |
61,369,108 |
Derivative financial instruments |
3,920,960 |
911,138 |
- |
- |
- |
- |
4,832,098 |
Technical provisions from insurance, pension plans and capitalization bonds |
- |
- |
164,565,096 |
1,003 |
- |
- |
164,566,099 |
Other liabilities: |
|
|
|
|
|
|
|
- Subordinated debts |
26,533,229 |
10,892,339 |
- |
- |
- |
- |
37,425,568 |
- Other |
73,789,052 |
607,860 |
9,001,324 |
318 |
1,098,066 |
(1,400,064) |
83,096,556 |
Deferred income |
376,375 |
- |
22,146 |
- |
- |
- |
398,521 |
Non-controlling interests in subsidiaries |
4,641,566 |
43,501,190 |
22,337,474 |
1,940 |
2,116,714 |
(71,118,339) |
1,480,545 |
Shareholders’ equity |
86,971,566 |
- |
- |
- |
- |
- |
86,971,566 |
Total on June 30, 2015 |
850,275,864 |
124,584,718 |
195,926,040 |
3,261 |
3,214,780 |
(144,242,552) |
1,029,762,111 |
Total on March 31, 2015 |
855,828,919 |
128,240,927 |
186,473,525 |
3,591 |
3,191,296 |
(138,923,806) |
1,034,814,452 |
Total on June 30, 2014 |
770,876,358 |
92,835,264 |
169,197,311 |
2,465 |
2,882,608 |
(104,662,232) |
931,131,774 |
130 Economic and Financial Analysis Report – June 2015
Consolidated Financial Statements and Independent Auditors’ Report
Notes to the Consolidated Financial Statements
b) Income statement
|
R$ thousand | ||||||
Financial (1) (2) |
Insurance Group (2) (3) |
Other Activities (2) |
Eliminations (4) |
Total Consolidated | |||
Brazil |
Overseas |
Brazil |
Overseas | ||||
Financial intermediation income |
56,338,232 |
1,222,925 |
10,242,234 |
- |
89,646 |
(498,796) |
67,394,241 |
Financial intermediation expenses |
42,010,195 |
917,106 |
7,590,050 |
- |
- |
(498,796) |
50,018,555 |
Gross income from financial intermediation |
14,328,037 |
305,819 |
2,652,184 |
- |
89,646 |
- |
17,375,686 |
Other operating income/expenses |
(9,265,330) |
(153,535) |
1,386,831 |
(296) |
16,845 |
7,204 |
(8,008,281) |
Operating income |
5,062,707 |
152,284 |
4,039,015 |
(296) |
106,491 |
7,204 |
9,367,405 |
Non-operating income |
(124,554) |
5,802 |
996 |
- |
(441) |
(7,204) |
(125,401) |
Income before taxes and non-controlling interest |
4,938,153 |
158,086 |
4,040,011 |
(296) |
106,050 |
- |
9,242,004 |
Income tax and social contribution |
1,006,900 |
(14,263) |
(1,415,587) |
(14) |
(27,556) |
- |
(450,520) |
Non-controlling interests in subsidiaries |
(15,574) |
- |
(58,556) |
- |
- |
- |
(74,130) |
Net income for the 1st semester of 2015 |
5,929,479 |
143,823 |
2,565,868 |
(310) |
78,494 |
- |
8,717,354 |
Net income for the 1st semester of 2014 |
4,544,941 |
463,261 |
2,111,842 |
(32) |
100,918 |
- |
7,220,930 |
Net income for the 2nd quarter of 2015 |
2,648,695 |
498,646 |
1,283,202 |
(183) |
43,008 |
- |
4,473,368 |
Net income for the 1st quarter of 2015 |
3,280,784 |
(354,823) |
1,282,666 |
(127) |
35,486 |
- |
4,243,986 |
(1) The financial segment is comprised of financial institutions, holding companies which are mainly responsible for managing financial resources, and credit card, consortium and asset management companies;
(2) The asset, liability, income and expense balances among companies from the same segment are eliminated;
(3) The Insurance Group segment comprises insurance, pension plan and capitalization bond companies; and
(4) Refers to amounts eliminated among companies from different segments, as well as among operations carried out in Brazil and overseas.
6) CASH AND CASH EQUIVALENTS
R$ thousand | |||
2015 |
2014 | ||
June 30 |
March 31 |
June 30 | |
Cash and due from banks in domestic currency |
7,960,707 |
10,548,692 |
7,650,892 |
Cash and due from banks in foreign currency |
3,715,730 |
3,133,901 |
3,883,611 |
Investments in gold |
124 |
129 |
99 |
Total cash and due from banks |
11,676,561 |
13,682,722 |
11,534,602 |
Interbank investments (1) |
165,583,918 |
187,732,872 |
122,380,067 |
Total cash and cash equivalents |
177,260,479 |
201,415,594 |
133,914,669 |
(1) Refers to operations that mature in 90 days or less from the date they were effectively invested and with insignificant risk of change in fair value.
Bradesco 131
Consolidated Financial Statements and Independent Auditors’ Report
Notes to the Consolidated Financial Statements
7) INTERBANK INVESTMENTS
a) Breakdown and maturity
R$ thousand | |||||||
2015 |
2014 | ||||||
1 to 30 days |
31 to 180 days |
181 to 360 days |
More than 360 days |
June 30 |
March 31 |
June 30 | |
Securities purchased under agreements to resell: |
|
|
|
|
|
| |
Own portfolio position |
2,642,143 |
28,089 |
- |
- |
2,670,232 |
1,839,601 |
3,166,999 |
● National treasury notes |
- |
- |
- |
- |
- |
395,800 |
186,931 |
● National treasury bills |
2,459,495 |
- |
- |
- |
2,459,495 |
1,409,908 |
2,967,853 |
● Debentures |
9,897 |
- |
- |
- |
9,897 |
5,028 |
- |
● Other |
172,751 |
28,089 |
- |
- |
200,840 |
28,865 |
12,215 |
Funded position |
162,162,761 |
4,432,603 |
- |
- |
166,595,364 |
186,295,098 |
121,498,082 |
● Financial treasury bills |
25,714,021 |
- |
- |
- |
25,714,021 |
87,119 |
76,294 |
● National treasury notes |
54,831,505 |
3,931,687 |
- |
- |
58,763,192 |
163,001,533 |
77,469,339 |
● National treasury bills |
81,617,235 |
500,916 |
- |
- |
82,118,151 |
23,206,446 |
43,952,449 |
Short position |
454,697 |
1,616,513 |
- |
- |
2,071,210 |
559,847 |
656,775 |
● National treasury bills |
454,697 |
1,616,513 |
- |
- |
2,071,210 |
559,847 |
656,775 |
Subtotal |
165,259,601 |
6,077,205 |
- |
- |
171,336,806 |
188,694,546 |
125,321,856 |
Interest-earning deposits in other banks: |
|
|
|
|
|
|
|
● Interest-earning deposits in other banks |
645,603 |
1,452,830 |
2,324,955 |
526,925 |
4,950,313 |
7,078,697 |
12,345,193 |
● Provision for losses |
(4,001) |
(7,926) |
(7,215) |
- |
(19,142) |
(27,602) |
(13,374) |
Subtotal |
641,602 |
1,444,904 |
2,317,740 |
526,925 |
4,931,171 |
7,051,095 |
12,331,819 |
Total on June 30, 2015 |
165,901,203 |
7,522,109 |
2,317,740 |
526,925 |
176,267,977 |
|
|
% |
94.1 |
4.3 |
1.3 |
0.3 |
100.0 |
|
|
Total on March 31, 2015 |
190,269,933 |
2,843,852 |
1,904,896 |
726,960 |
|
195,745,641 |
|
% |
97.2 |
1.4 |
1.0 |
0.4 |
|
100.0 |
|
Total on June 30, 2014 |
125,002,093 |
7,337,098 |
4,644,663 |
669,821 |
|
|
137,653,675 |
% |
90.8 |
5.3 |
3.4 |
0.5 |
|
|
100.0 |
b) Income from interbank investments
Classified in the income statement as income from operations with securities.
|
R$ thousand | |||
2015 |
2014 | |||
2nd quarter |
1st quarter |
1st semester |
1st semester | |
Income from investments in purchase and sale commitments: |
|
|
|
|
• Own portfolio position |
81,853 |
66,869 |
148,722 |
149,571 |
• Funded position |
5,073,042 |
5,220,869 |
10,293,911 |
5,632,855 |
• Short position |
107,274 |
79,736 |
187,010 |
148,220 |
Subtotal |
5,262,169 |
5,367,474 |
10,629,643 |
5,930,646 |
Income from interest-earning deposits in other banks |
89,689 |
130,055 |
219,744 |
327,644 |
Total (Note 8h) |
5,351,858 |
5,497,529 |
10,849,387 |
6,258,290 |
132 Economic and Financial Analysis Report – June 2015
Consolidated Financial Statements and Independent Auditors’ Report
Notes to the Consolidated Financial Statements
8) SECURITIES AND DERIVATIVE FINANCIAL INSTRUMENTS
Information on securities and derivative financial instruments is as follows:
a) Summary of the consolidated classification of securities by operating segment and issuer
|
R$ thousand | |||||||||
2015 |
2014 | |||||||||
Financial |
Insurance/ Capitalization bonds |
Pension plans |
Other Activities |
June 30 |
% |
March 31 |
% |
June 30 |
% | |
Trading securities |
32,772,453 |
3,472,722 |
77,626,362 |
421,368 |
114,292,905 |
41.1 |
110,020,357 |
39.9 |
106,902,268 |
41.4 |
- Government securities |
12,869,315 |
595,403 |
323,055 |
341,525 |
14,129,298 |
5.2 |
13,030,277 |
4.7 |
30,440,070 |
11.8 |
- Corporate securities |
13,641,659 |
2,877,319 |
128,819 |
79,843 |
16,727,640 |
6.0 |
17,574,611 |
6.4 |
20,405,366 |
7.9 |
- Derivative financial instruments (1) (8) |
6,261,479 |
- |
- |
- |
6,261,479 |
2.2 |
6,282,310 |
2.3 |
5,733,502 |
2.2 |
- PGBL/VGBL restricted bonds |
- |
- |
77,174,488 |
- |
77,174,488 |
27.7 |
73,133,159 |
26.5 |
50,323,330 |
19.5 |
Available-for-sale securities (4) |
102,692,625 |
12,824,370 |
10,692,022 |
113,935 |
126,322,952 |
45.2 |
139,927,749 |
50.8 |
127,763,375 |
49.4 |
- Government securities |
57,978,033 |
11,363,474 |
9,183,243 |
1,354 |
78,526,104 |
28.1 |
81,027,672 |
29.4 |
74,978,017 |
29.0 |
- Corporate securities |
44,714,592 |
1,460,896 |
1,508,779 |
112,581 |
47,796,848 |
17.1 |
58,900,077 |
21.4 |
52,785,358 |
20.4 |
Held-to-maturity securities (4) |
12,458,024 |
4,509,431 |
21,503,249 |
- |
38,470,704 |
13.7 |
25,604,748 |
9.3 |
23,793,549 |
9.2 |
- Government securities |
39,021 |
4,509,431 |
21,503,249 |
- |
26,051,701 |
9.3 |
25,604,748 |
9.3 |
23,793,549 |
9.2 |
- Corporate securities |
12,419,003 |
- |
- |
- |
12,419,003 |
4.4 |
- |
- |
- |
- |
Subtotal |
147,923,102 |
20,806,523 |
109,821,633 |
535,303 |
279,086,561 |
100.0 |
275,552,854 |
100.0 |
258,459,192 |
100.0 |
Purchase and sale commitments (2) |
28,802,862 |
6,139,973 |
41,992,861 |
92,374 |
77,028,070 |
|
68,876,955 |
|
74,741,206 |
|
Grand total |
176,725,964 |
26,946,496 |
151,814,494 |
627,677 |
356,114,631 |
|
344,429,809 |
|
333,200,398 |
|
|
|
|
|
|
|
|
|
|
|
|
- Government securities |
70,886,369 |
16,468,308 |
31,009,547 |
342,879 |
118,707,103 |
42.5 |
119,662,697 |
43.5 |
129,211,636 |
50.0 |
- Corporate securities |
77,036,733 |
4,338,215 |
1,637,598 |
192,424 |
83,204,970 |
29.8 |
82,756,998 |
30.0 |
78,924,226 |
30.5 |
- PGBL/VGBL restricted bonds |
- |
- |
77,174,488 |
- |
77,174,488 |
27.7 |
73,133,159 |
26.5 |
50,323,330 |
19.5 |
Subtotal |
147,923,102 |
20,806,523 |
109,821,633 |
535,303 |
279,086,561 |
100.0 |
275,552,854 |
100.0 |
258,459,192 |
100.0 |
Purchase and sale commitments (2) |
28,802,862 |
6,139,973 |
41,992,861 |
92,374 |
77,028,070 |
|
68,876,955 |
|
74,741,206 |
|
Grand total |
176,725,964 |
26,946,496 |
151,814,494 |
627,677 |
356,114,631 |
|
344,429,809 |
|
333,200,398 |
|
Bradesco 133
Consolidated Financial Statements and Independent Auditors’ Report
Notes to the Consolidated Financial Statements
b) Breakdown of the consolidated portfolio by issuer
Securities (3) |
R$ thousand | ||||||||||
2015 |
2014 | ||||||||||
June 30 |
March 31 |
June 30 | |||||||||
1 to 30 days |
31 to 180 days |
181 to 360 days |
More than 360 days |
Fair/book value (5) (6) (7) |
Original amortized cost |
Mark-to-market |
Fair/book value (5) (6) (7) |
Mark-to-market |
Fair/book value (5) (6) (7) |
Mark-to-market | |
Government securities |
107,748 |
5,164,733 |
20,815,783 |
92,618,839 |
118,707,103 |
120,221,213 |
(1,514,110) |
119,662,697 |
(1,383,441) |
129,211,636 |
26,173 |
Financial treasury bills |
28,014 |
1,877,842 |
327,139 |
5,518,284 |
7,751,279 |
7,750,649 |
630 |
7,352,902 |
435 |
9,649,129 |
1,200 |
National treasury bills |
4,744 |
1,750,523 |
20,488,644 |
5,466,526 |
27,710,437 |
28,300,862 |
(590,425) |
25,323,888 |
(657,287) |
25,183,584 |
(705,762) |
National treasury notes |
4,320 |
92,291 |
- |
80,464,242 |
80,560,853 |
81,442,479 |
(881,626) |
84,346,646 |
(698,566) |
93,968,125 |
692,740 |
Brazilian foreign debt notes |
46,427 |
- |
- |
1,113,408 |
1,159,835 |
1,202,726 |
(42,891) |
1,129,842 |
(31,603) |
313,746 |
14,717 |
Privatization rights |
- |
- |
- |
55,667 |
55,667 |
46,043 |
9,624 |
56,524 |
9,887 |
62,237 |
10,662 |
Other |
24,243 |
1,444,077 |
- |
712 |
1,469,032 |
1,478,454 |
(9,422) |
1,452,895 |
(6,307) |
34,815 |
12,616 |
Private securities |
16,226,772 |
4,058,370 |
3,633,918 |
59,285,910 |
83,204,970 |
88,714,242 |
(5,509,272) |
82,756,998 |
(4,808,968) |
78,924,226 |
377,218 |
Bank deposit certificates |
166,291 |
325,836 |
16,395 |
78,605 |
587,127 |
587,127 |
- |
777,004 |
- |
871,107 |
- |
Shares |
4,640,508 |
- |
- |
- |
4,640,508 |
4,449,078 |
191,430 |
4,313,932 |
128,280 |
5,942,454 |
(49,133) |
Debentures (9) |
208,910 |
1,600,305 |
1,423,688 |
29,752,784 |
32,985,687 |
32,481,105 |
504,582 |
33,808,351 |
695,028 |
33,436,787 |
(135,650) |
Promissory notes |
- |
289,939 |
568,518 |
- |
858,457 |
852,318 |
6,139 |
559,755 |
3,635 |
983,973 |
(8,451) |
Foreign corporate securities |
169,776 |
177,325 |
448,247 |
10,805,146 |
11,600,494 |
12,259,495 |
(659,001) |
12,203,636 |
(906,388) |
8,582,870 |
119,861 |
Derivative financial instruments (1) (8) |
5,618,755 |
452,152 |
101,656 |
88,916 |
6,261,479 |
11,707,195 |
(5,445,716) |
6,282,310 |
(4,361,912) |
5,733,502 |
636,883 |
Other |
5,422,532 |
1,212,813 |
1,075,414 |
18,560,459 |
26,271,218 |
26,377,924 |
(106,706) |
24,812,010 |
(367,611) |
23,373,533 |
(186,292) |
PGBL/VGBL restricted bonds |
1,970,516 |
715,464 |
5,451,183 |
69,037,325 |
77,174,488 |
77,174,488 |
- |
73,133,159 |
- |
50,323,330 |
- |
Subtotal |
18,305,036 |
9,938,567 |
29,900,884 |
220,942,074 |
279,086,561 |
286,109,943 |
(7,023,382) |
275,552,854 |
(6,192,409) |
258,459,192 |
403,391 |
Purchase and sale commitments (2) |
77,006,707 |
12,288 |
410 |
8,665 |
77,028,070 |
77,028,070 |
- |
68,876,955 |
- |
74,741,206 |
- |
Hedge - cash flow (Note 8g) |
- |
- |
- |
- |
- |
- |
299,179 |
- |
308,820 |
- |
(20,725) |
Securities reclassified to “Held-to-maturity securities” (4) |
- |
- |
- |
- |
- |
- |
(74,589) |
- |
320,023 |
- |
407,385 |
Grand total |
95,311,743 |
9,950,855 |
29,901,294 |
220,950,739 |
356,114,631 |
363,138,013 |
(6,798,792) |
344,429,809 |
(5,563,566) |
333,200,398 |
790,051 |
134 Economic and Financial Analysis Report – June 2015
Consolidated Financial Statements and Independent Auditors’ Report
Notes to the Consolidated Financial Statements
c) Consolidated classification by category, maturity and operating segment
I) Trading securities
Securities (3) |
R$ thousand | ||||||||||
2015 |
2014 | ||||||||||
June 30 |
March 31 |
June 30 | |||||||||
1 to 30 days |
31 to 180 days |
181 to 360 days |
More than 360 days |
Fair/book value (5) (6) (7) |
Original amortized cost |
Mark-to-market |
Fair/book value (5) (6) (7) |
Mark-to-market |
Fair/book value (5) (6) (7) |
Mark-to-market | |
- Financial |
8,645,623 |
5,911,718 |
2,978,444 |
15,236,668 |
32,772,453 |
38,295,918 |
(5,523,465) |
32,590,281 |
(4,210,486) |
52,144,622 |
762,148 |
National treasury bills |
4,744 |
1,750,139 |
974,400 |
292,134 |
3,021,417 |
3,028,527 |
(7,110) |
2,503,337 |
(3,538) |
4,735,926 |
(720) |
Financial treasury bills |
26,122 |
1,605,477 |
313,420 |
4,318,367 |
6,263,386 |
6,263,607 |
(221) |
5,831,306 |
(221) |
8,110,150 |
1,029 |
Bank deposit certificates |
78,287 |
325,823 |
16,385 |
36,754 |
457,249 |
457,249 |
- |
612,852 |
- |
618,827 |
- |
Derivative financial instruments (1) (8) |
5,618,755 |
452,152 |
101,656 |
88,916 |
6,261,479 |
11,707,195 |
(5,445,716) |
6,282,310 |
(4,361,912) |
5,733,502 |
636,883 |
Debentures (9) |
- |
261,280 |
390,111 |
3,174,740 |
3,826,131 |
3,835,240 |
(9,109) |
4,157,423 |
22,213 |
6,471,963 |
(59,382) |
Promissory notes |
- |
230,367 |
- |
- |
230,367 |
229,979 |
388 |
122 |
- |
153,812 |
(376) |
National treasury notes |
4,320 |
- |
- |
2,587,611 |
2,591,931 |
2,617,511 |
(25,580) |
2,473,298 |
174,695 |
16,341,431 |
210,590 |
Other |
2,913,395 |
1,286,480 |
1,182,472 |
4,738,146 |
10,120,493 |
10,156,610 |
(36,117) |
10,729,633 |
(41,723) |
9,979,011 |
(25,876) |
- Insurance companies and capitalization bonds |
1,367,753 |
264,949 |
170,371 |
1,669,649 |
3,472,722 |
3,471,190 |
1,532 |
3,304,963 |
378 |
3,573,524 |
3,987 |
Financial treasury bills |
- |
157,022 |
- |
438,381 |
595,403 |
595,403 |
- |
597,874 |
- |
690,181 |
- |
Bank deposit certificates |
2,749 |
- |
- |
18,859 |
21,608 |
21,608 |
- |
20,573 |
- |
127,275 |
- |
Debentures |
- |
- |
- |
125,074 |
125,074 |
125,074 |
- |
125,273 |
- |
131,937 |
- |
Other |
1,365,004 |
107,927 |
170,371 |
1,087,335 |
2,730,637 |
2,729,105 |
1,532 |
2,561,243 |
378 |
2,624,131 |
3,987 |
- Pension plans |
2,023,460 |
720,540 |
5,767,569 |
69,114,793 |
77,626,362 |
77,626,362 |
- |
73,576,215 |
- |
50,469,114 |
- |
PGBL/VGBL restricted bonds |
1,970,516 |
715,464 |
5,451,183 |
69,037,325 |
77,174,488 |
77,174,488 |
- |
73,133,159 |
- |
50,323,330 |
- |
Other |
52,944 |
5,076 |
316,386 |
77,468 |
451,874 |
451,874 |
- |
443,056 |
- |
145,784 |
- |
- Other activities |
13,207 |
163,130 |
26,709 |
218,322 |
421,368 |
424,663 |
(3,295) |
548,898 |
- |
715,008 |
- |
Financial treasury bills |
- |
68,770 |
13,718 |
165,758 |
248,246 |
248,246 |
- |
296,688 |
- |
418,464 |
- |
Bank deposit certificates |
- |
13 |
10 |
- |
23 |
23 |
- |
35,752 |
- |
5,710 |
- |
National treasury bills |
- |
384 |
58 |
546 |
988 |
988 |
- |
1,440 |
- |
33,365 |
- |
Debentures |
6,632 |
- |
493 |
13,933 |
21,058 |
21,058 |
- |
29,607 |
- |
40,831 |
- |
Other |
6,575 |
93,963 |
12,430 |
38,085 |
151,053 |
154,348 |
(3,295) |
185,411 |
- |
216,638 |
- |
Subtotal |
12,050,043 |
7,060,337 |
8,943,093 |
86,239,432 |
114,292,905 |
119,818,133 |
(5,525,228) |
110,020,357 |
(4,210,108) |
106,902,268 |
766,135 |
Bradesco 135
Consolidated Financial Statements and Independent Auditors’ Report
Notes to the Consolidated Financial Statements
Securities (3) |
R$ thousand | ||||||||||
2015 |
2014 | ||||||||||
June 30 |
March 31 |
June 30 | |||||||||
1 to 30 days |
31 to 180 days |
181 to 360 days |
More than 360 days |
Fair/book value (5) (6) (7) |
Original amortized cost |
Mark-to-market |
Fair/book value (5) (6) (7) |
Mark-to-market |
Fair/book value (5) (6) (7) |
Mark-to-market | |
Purchase and sale commitments (2) |
76,944,391 |
12,288 |
410 |
8,664 |
76,965,753 |
76,965,753 |
- |
68,769,535 |
- |
74,506,700 |
- |
Financial/other |
28,873,874 |
12,288 |
410 |
8,664 |
28,895,236 |
28,895,236 |
- |
22,675,958 |
- |
18,328,633 |
- |
Insurance companies and capitalization bonds |
6,082,494 |
- |
- |
- |
6,082,494 |
6,082,494 |
- |
6,146,115 |
- |
7,219,747 |
- |
Pension plans |
41,988,023 |
- |
- |
- |
41,988,023 |
41,988,023 |
- |
39,947,462 |
- |
48,958,320 |
- |
- PGBL/VGBL |
39,725,576 |
- |
- |
- |
39,725,576 |
39,725,576 |
- |
37,468,068 |
- |
47,786,715 |
- |
- Funds |
2,262,447 |
- |
- |
- |
2,262,447 |
2,262,447 |
- |
2,479,394 |
- |
1,171,605 |
- |
Grand total |
88,994,434 |
7,072,625 |
8,943,503 |
86,248,096 |
191,258,658 |
196,783,886 |
(5,525,228) |
178,789,892 |
(4,210,108) |
181,408,968 |
766,135 |
Derivative financial instruments (liabilities) (8) |
(4,376,268) |
(221,543) |
(107,839) |
(126,448) |
(4,832,098) |
(4,586,247) |
(245,851) |
(5,711,002) |
(428,470) |
(4,726,565) |
(284,085) |
136 Economic and Financial Analysis Report – June 2015
Consolidated Financial Statements and Independent Auditors’ Report
Notes to the Consolidated Financial Statements
II) Available-for-sale securities
Securities (3) (10) |
R$ thousand | ||||||||||
2015 |
2014 | ||||||||||
June 30 |
March 31 |
June 30 | |||||||||
1 to 30 days |
31 to 180 days |
181 to 360 days |
More than 360 days |
Fair/book value (5) (6) (7) |
Original amortized cost |
Mark-to-market |
Fair/book value (5) (6) (7) |
Mark-to-market |
Fair/book value (5) (6) (7) |
Mark-to-market | |
- Financial (4) |
3,313,500 |
2,836,733 |
19,465,520 |
77,076,872 |
102,692,625 |
104,211,407 |
(1,518,782) |
118,342,744 |
(1,755,641) |
107,908,861 |
(433,588) |
National treasury bills |
- |
- |
17,705,531 |
2,643,885 |
20,349,416 |
20,900,872 |
(551,456) |
19,715,118 |
(639,920) |
20,398,123 |
(705,042) |
Brazilian foreign debt notes |
7,815 |
- |
- |
194,366 |
202,181 |
223,447 |
(21,266) |
293,210 |
(19,746) |
276,989 |
14,717 |
Foreign corporate securities |
158,660 |
54,845 |
74,064 |
10,591,743 |
10,879,312 |
11,537,081 |
(657,769) |
11,236,954 |
(895,479) |
8,515,352 |
120,001 |
National treasury notes |
- |
- |
- |
35,412,291 |
35,412,291 |
36,091,625 |
(679,334) |
40,415,565 |
(491,028) |
37,563,911 |
429,059 |
Financial treasury bills |
1,893 |
- |
- |
561,505 |
563,398 |
562,560 |
838 |
552,913 |
659 |
351,399 |
154 |
Bank deposit certificates |
57,111 |
- |
- |
22,992 |
80,103 |
80,103 |
- |
81,491 |
- |
94,198 |
- |
Debentures (9) |
186,069 |
1,339,025 |
1,033,084 |
26,303,593 |
28,861,771 |
28,367,255 |
494,516 |
29,344,659 |
647,482 |
26,588,998 |
(108,337) |
Shares |
1,777,059 |
- |
- |
- |
1,777,059 |
1,806,656 |
(29,597) |
1,583,894 |
(21,505) |
2,330,851 |
(54,969) |
Other |
1,124,893 |
1,442,863 |
652,841 |
1,346,497 |
4,567,094 |
4,641,808 |
(74,714) |
15,118,940 |
(336,104) |
11,789,040 |
(129,171) |
- Insurance companies and capitalization bonds (4) |
1,416,574 |
- |
1,190,341 |
10,217,455 |
12,824,370 |
13,396,713 |
(572,343) |
11,881,023 |
(603,810) |
9,816,621 |
(577,193) |
National treasury notes |
- |
- |
- |
7,628,906 |
7,628,906 |
8,360,817 |
(731,911) |
7,654,572 |
(765,929) |
8,056,741 |
(543,478) |
Shares |
1,406,533 |
- |
- |
- |
1,406,533 |
1,218,453 |
188,080 |
1,355,422 |
165,777 |
1,660,645 |
(29,294) |
National treasury bills |
- |
- |
1,190,341 |
2,529,961 |
3,720,302 |
3,750,609 |
(30,307) |
2,795,521 |
(13,828) |
- |
- |
Other |
10,041 |
- |
- |
58,588 |
68,629 |
66,834 |
1,795 |
75,508 |
10,170 |
99,235 |
(4,421) |
- Pension plans (4) |
1,412,337 |
41,497 |
301,930 |
8,936,258 |
10,692,022 |
10,104,483 |
587,539 |
9,601,786 |
371,917 |
9,984,073 |
643,537 |
Shares |
1,402,835 |
- |
- |
- |
1,402,835 |
1,375,306 |
27,529 |
1,323,053 |
(21,225) |
1,622,865 |
37,582 |
National treasury notes |
- |
- |
- |
8,822,752 |
8,822,752 |
8,267,555 |
555,197 |
8,118,025 |
383,694 |
8,183,492 |
596,570 |
Other |
9,502 |
41,497 |
301,930 |
113,506 |
466,435 |
461,622 |
4,813 |
160,708 |
9,448 |
177,716 |
9,385 |
- Other activities |
112,581 |
- |
- |
1,354 |
113,935 |
108,503 |
5,432 |
102,196 |
5,233 |
53,820 |
4,500 |
Bank deposit certificates |
28,144 |
- |
- |
- |
28,144 |
28,144 |
- |
26,336 |
- |
25,098 |
- |
Other |
84,437 |
- |
- |
1,354 |
85,791 |
80,359 |
5,432 |
75,860 |
5,233 |
28,722 |
4,500 |
Subtotal |
6,254,992 |
2,878,230 |
20,957,791 |
96,231,939 |
126,322,952 |
127,821,106 |
(1,498,154) |
139,927,749 |
(1,982,301) |
127,763,375 |
(362,744) |
Purchase and sale commitments (2) |
3,011 |
- |
- |
- |
3,011 |
3,011 |
- |
22,685 |
- |
66,145 |
- |
Insurance companies and capitalization bonds |
765 |
- |
- |
- |
765 |
765 |
- |
19,102 |
- |
28,516 |
- |
Pension plans |
2,246 |
- |
- |
- |
2,246 |
2,246 |
- |
3,583 |
- |
37,629 |
- |
Subtotal |
6,258,003 |
2,878,230 |
20,957,791 |
96,231,939 |
126,325,963 |
127,824,117 |
(1,498,154) |
139,950,434 |
(1,982,301) |
127,829,520 |
(362,744) |
Hedge - cash flow (Note 8g) |
- |
- |
- |
- |
- |
- |
299,179 |
- |
308,820 |
- |
(20,725) |
Securities reclassified to “Held-to-maturity securities” (4) |
- |
- |
- |
- |
- |
- |
(74,589) |
- |
320,023 |
- |
407,385 |
Grand total |
6,258,003 |
2,878,230 |
20,957,791 |
96,231,939 |
126,325,963 |
127,824,117 |
(1,273,564) |
139,950,434 |
(1,353,458) |
127,829,520 |
23,916 |
Bradesco 137
Consolidated Financial Statements and Independent Auditors’ Report
Notes to the Consolidated Financial Statements
III) Held-to-maturity securities
Securities (3) |
R$ thousand | ||||||
2015 |
2014 | ||||||
June 30 |
March 31 |
June 30 | |||||
1 to 30 days |
31 to 180 days |
181 to 360 days |
More than 360 days |
Original amortized cost (6) (7) |
Original amortized cost (6) (7) |
Original amortized cost (6) (7) | |
Financial |
- |
- |
- |
12,458,024 |
12,458,024 |
39,061 |
36,757 |
Brazilian foreign debt notes |
- |
- |
- |
39,021 |
39,021 |
39,061 |
36,757 |
Certificates of real estate receivables (4) |
- |
- |
- |
12,419,003 |
12,419,003 |
- |
- |
Insurance companies and capitalization bonds |
- |
- |
- |
4,509,431 |
4,509,431 |
4,335,164 |
4,166,630 |
National treasury notes |
- |
- |
- |
4,509,431 |
4,509,431 |
4,335,164 |
4,166,630 |
Pension plans |
- |
- |
- |
21,503,249 |
21,503,249 |
21,230,523 |
19,590,162 |
National treasury notes |
- |
- |
- |
21,503,249 |
21,503,249 |
21,230,523 |
19,590,162 |
Subtotal |
- |
- |
- |
38,470,704 |
38,470,704 |
25,604,748 |
23,793,549 |
Purchase and sale commitments (2) |
59,306 |
- |
- |
- |
59,306 |
84,735 |
168,361 |
Insurance companies and capitalization bonds |
56,714 |
- |
- |
- |
56,714 |
76,496 |
77,842 |
Pension plans |
2,592 |
- |
- |
- |
2,592 |
8,239 |
90,519 |
Grand total |
59,306 |
- |
- |
38,470,704 |
38,530,010 |
25,689,483 |
23,961,910 |
138 Economic and Financial Analysis Report – June 2015
Consolidated Financial Statements and Independent Auditors’ Report
Notes to the Consolidated Financial Statements
d) Breakdown of the portfolios by financial statement classification
Securities |
R$ thousand | ||||||
2015 |
2014 | ||||||
1 to 30 days |
31 to 180 days |
181 to 360 days |
More than 360 days |
Total on June 30 (3) (5) (6) (7) |
Total on March 31 (3) (5) (6) (7) |
Total on June 30 (3) (5) (6) (7) | |
Own portfolio |
89,577,786 |
7,075,727 |
11,894,542 |
174,165,627 |
282,713,682 |
272,364,459 |
251,862,883 |
Fixed income securities |
84,937,278 |
7,075,727 |
11,894,542 |
174,165,627 |
278,073,174 |
268,050,527 |
245,920,429 |
● Financial treasury bills |
28,014 |
1,205,005 |
327,139 |
3,782,042 |
5,342,200 |
5,077,966 |
4,394,817 |
● National treasury notes |
4,320 |
92,291 |
- |
45,453,727 |
45,550,338 |
41,605,393 |
46,283,364 |
● Brazilian foreign debt securities |
46,427 |
- |
- |
1,113,408 |
1,159,835 |
1,129,842 |
313,746 |
● Bank deposit certificates |
166,291 |
325,836 |
16,395 |
78,605 |
587,127 |
777,004 |
871,107 |
● National treasury bills |
4,744 |
384 |
2,583,548 |
2,633,122 |
5,221,798 |
13,020,869 |
5,512,290 |
● Foreign corporate securities |
61,942 |
177,325 |
448,247 |
3,744,778 |
4,432,292 |
3,804,791 |
5,679,926 |
● Debentures (9) |
208,910 |
1,600,305 |
1,423,688 |
29,752,784 |
32,985,687 |
33,806,817 |
33,415,353 |
● Purchase and sale commitments (2) |
77,006,707 |
12,288 |
410 |
8,665 |
77,028,070 |
68,876,955 |
74,741,206 |
● PGBL/VGBL restricted bonds |
1,970,516 |
715,464 |
5,451,183 |
69,037,325 |
77,174,488 |
73,133,159 |
50,323,330 |
● Other |
5,439,407 |
2,946,829 |
1,643,932 |
18,561,171 |
28,591,339 |
26,817,731 |
24,385,290 |
Equity securities |
4,640,508 |
- |
- |
- |
4,640,508 |
4,313,932 |
5,942,454 |
● Shares of listed companies (technical provision) |
1,681,302 |
- |
- |
- |
1,681,302 |
1,633,005 |
1,925,663 |
● Shares of listed companies (other) |
2,959,206 |
- |
- |
- |
2,959,206 |
2,680,927 |
4,016,791 |
Restricted securities |
115,202 |
2,422,976 |
17,905,096 |
46,373,599 |
66,816,873 |
65,444,495 |
74,524,541 |
Repurchase agreements |
107,834 |
1,855,127 |
16,399,882 |
41,547,986 |
59,910,829 |
52,534,790 |
66,508,426 |
● National treasury bills |
- |
1,750,139 |
16,399,882 |
2,398,807 |
20,548,828 |
5,473,832 |
14,188,579 |
● Financial treasury bills |
- |
104,988 |
- |
334,653 |
439,641 |
295,718 |
2,625,736 |
● National treasury notes |
- |
- |
- |
31,754,158 |
31,754,158 |
38,364,861 |
46,769,733 |
● Foreign corporate securities |
107,834 |
- |
- |
7,060,368 |
7,168,202 |
8,398,845 |
2,902,944 |
● Debentures (9) |
- |
- |
- |
- |
- |
1,534 |
21,434 |
Brazilian Central Bank |
- |
- |
20,096 |
- |
20,096 |
5,967,994 |
19,008 |
● National treasury notes |
- |
- |
- |
- |
- |
1,029,859 |
19,008 |
● National treasury bills |
- |
- |
20,096 |
- |
20,096 |
4,938,135 |
- |
Bradesco 139
Consolidated Financial Statements and Independent Auditors’ Report
Notes to the Consolidated Financial Statements
Securities |
R$ thousand | ||||||
2015 |
2014 | ||||||
1 to 30 days |
31 to 180 days |
181 to 360 days |
More than 360 days |
Total on June 30 (3) (5) (6) (7) |
Total on March 31 (3) (5) (6) (7) |
Total on June 30 (3) (5) (6) (7) | |
Privatization rights |
- |
- |
- |
55,667 |
55,667 |
56,524 |
62,237 |
Guarantees provided |
7,368 |
567,849 |
1,485,118 |
4,769,946 |
6,830,281 |
6,885,187 |
7,934,870 |
● National treasury bills |
- |
- |
1,485,118 |
112,000 |
1,597,118 |
1,552,507 |
5,145,635 |
● Financial treasury bills |
- |
567,849 |
- |
1,401,589 |
1,969,438 |
1,979,218 |
2,628,576 |
● National treasury notes |
- |
- |
- |
3,256,357 |
3,256,357 |
3,346,533 |
- |
● Other |
7,368 |
- |
- |
- |
7,368 |
6,929 |
160,659 |
Derivative financial instruments (1) (8) |
5,618,755 |
452,152 |
101,656 |
88,916 |
6,261,479 |
6,282,310 |
5,733,502 |
Securities subject to unrestricted repurchase agreements |
- |
- |
- |
322,597 |
322,597 |
338,545 |
1,079,472 |
● National treasury bills |
- |
- |
- |
322,597 |
322,597 |
338,545 |
318,072 |
● National treasury notes |
- |
- |
- |
- |
- |
- |
761,400 |
Grand total |
95,311,743 |
9,950,855 |
29,901,294 |
220,950,739 |
356,114,631 |
344,429,809 |
333,200,398 |
% |
26.8 |
2.8 |
8.4 |
62.0 |
100.0 |
100.0 |
100.0 |
(1) Consistent with the criteria in Bacen Circular Letter No. 3.068/01 and due to the characteristics of the securities, we are classifying the derivative financial instruments, except those considered as cash flow hedges in the category Trading Securities;
(2) These refer to investment fund and managed portfolio resources invested in purchase contracts with a commitment to re-sell with Bradesco, whose owners are consolidated subsidiaries, included in the consolidated financial statements;
(3) The investment fund quotas are presented based on the instruments comprising their portfolios and maintaining the classification used in the fund;
(4) In compliance with Article 8 of Bacen Circular Letter No. 3.068/01, Bradesco declares that it has the financial capacity and intention to maintain held-to-maturity securities until their maturity dates. This financial capacity is disclosed in Note 32a, which presents the maturity of asset and liability operations. On June 30, 2015, R$ 12,419,003 thousand were reclassified from category "Securities Available for Sale" to the category "Securities Held to Maturity", due to the change of intention of the Management. The mark-to-market of these securities, in the amount of R$ (370,136) thousand, was maintained in Shareholders’ Equity and will be recognized in the result for the remaining term of the securities, as well as the securities that were transferred in December 2013, which have also been recognized, pursuant to Bacen Circular Letter No. 3.068/01;
(5) The number of days to maturity was based on the contractual maturity of the instruments, regardless of their accounting classification;
(6) This column reflects book value after mark-to-market accounting in accordance with item (7), except for securities classified as securities held to maturity, which fair value is higher than the original amortized cost by R$2,022,726 thousand (R$1,640,257 thousand on March 31, 2015 and R$2,190,319 thousand on June 30, 2014);
(7) The fair value of securities is determined based on the market price available at the end of the reporting period. If no market price quotation is available at the end of the reporting period, amounts are estimated based on the prices quoted by dealers, pricing models, quotation models or price quotations for instruments with similar characteristics; for investment funds, the original amortized cost reflects the fair value of the respective quotas. For investment funds, the original amortized cost reflects the fair value of the respective quotas;
(8) Includes hedge for protection of assets and liabilities, denominated in or indexed to foreign currency, primarily, arising from foreign investments, eliminating the effects of exchange variation of these assets and liabilities. For a better analysis of these items, consider the net exposure (Note 8e II);
(9) In March 2015, there was a modification in the calculation method of the market capitalization of debentures, using market parameters (Brazilian Association of Entities of the Financial and Capital Markets – Anbima); and
(10) In the first semester of 2014 and 2015, there were no impairment losses, related to “Equity Securities”, classified under “Available-for-sale securities”.
140 Economic and Financial Analysis Report – June 2015
Consolidated Financial Statements and Independent Auditors’ Report
Notes to the Consolidated Financial Statements
e) Derivative financial instruments
Bradesco carries out transactions involving derivative financial instruments, which are recorded in the statement of financial position or in off-balance-sheet accounts, to meet its own needs in managing its global exposure, as well as to meet its customer’s requests, in order to manage their exposure. These operations involve a range of derivatives, including interest rate swaps, currency swaps, futures and options. Bradesco’s risk management policy is based on the utilization of derivative financial instruments mainly to mitigate the risks from operations carried out by the Bank and its subsidiaries.
Securities classified as trading and available-for-sale, as well as derivative financial instruments, are recognized in the consolidated statement of financial position at their fair value. Fair value is generally based on quoted market prices or quotations for assets or liabilities with similar characteristics. Should market prices not be available, fair values are based on dealer quotations, pricing models, discounted cash flows or similar techniques for which the determination of fair value may require judgment or significant estimates by Management.
Quoted market prices are used to determine the fair value of derivative financial instruments. The fair value of swaps is determined by using discounted cash flow modeling techniques that use yield curves, reflecting adequate risk factors. The information to build yield curves is mainly obtained from the Securities, Commodities and Futures Exchange (BM&FBOVESPA) and the domestic and international secondary market. These yield curves are used to determine the fair value of currency swaps, interest rate and other risk factor swaps. The fair value of forward and futures contracts is also determined based on market price quotations for derivatives traded at the exchange or using methodologies similar to those outlined for swaps. The fair values of credit derivative instruments are determined based on market price quotation or from specialized entities. The fair value of options is determined based on mathematical models, such as Black & Scholes, using yield curves, implied volatilities and the fair value of corresponding assets. Current market prices are used to calculate volatility.
Derivative financial instruments in Brazil mainly refer to swaps and futures and are registered at the OTC Clearing House (Cetip) and BM&FBOVESPA.
Operations involving forward contracts of interest rates, indexes and currencies are contracted by Management to hedge Bradesco’s overall exposures and to meet customer needs.
Foreign derivative financial instruments refer to swap, forward, options, credit and futures operations and are mainly carried out at the stock exchanges in Chicago and New York, as well as the over-the-counter (OTC) markets.
Bradesco 141
Consolidated Financial Statements and Independent Auditors’ Report
Notes to the Consolidated Financial Statements
I) Amount of derivative financial instruments recorded in balance sheet and off-balance-sheet accounts
|
R$ thousand | |||||
2015 |
2014 | |||||
June 30 |
March 31 |
June 30 | ||||
Grand total amount |
Net amount |
Grand total amount |
Net amount |
Grand total amount |
Net amount | |
Futures contracts |
|
|
|
|
|
|
Purchase commitments: |
93,455,229 |
- |
93,393,638 |
- |
47,729,644 |
- |
- Interbank market |
72,640,696 |
48,772,527 |
69,366,527 |
47,776,119 |
34,923,191 |
- |
- Foreign currency |
20,546,198 |
- |
23,729,952 |
- |
12,460,660 |
- |
- Other |
268,335 |
107,446 |
297,159 |
- |
345,793 |
- |
Sale commitments: |
58,560,029 |
- |
51,884,346 |
- |
172,489,277 |
- |
- Interbank market (1) |
23,868,169 |
- |
21,590,408 |
- |
144,175,395 |
109,252,204 |
- Foreign currency (2) |
34,530,971 |
13,984,773 |
29,972,922 |
6,242,970 |
27,925,679 |
15,465,019 |
- Other |
160,889 |
- |
321,016 |
23,857 |
388,203 |
42,410 |
|
|
|
| |||
Option contracts |
|
|
|
| ||
Purchase commitments: |
20,014,294 |
- |
10,309,154 |
- |
183,084,853 |
- |
- Interbank market |
18,246,947 |
- |
9,251,981 |
- |
174,189,300 |
- |
- Foreign currency |
1,751,740 |
2,493 |
1,050,312 |
- |
8,438,490 |
- |
- Other |
15,607 |
- |
6,861 |
- |
457,063 |
308,760 |
Sale commitments: |
27,157,181 |
- |
24,810,225 |
- |
192,330,117 |
- |
- Interbank market |
20,035,895 |
1,788,948 |
18,069,695 |
8,817,714 |
182,179,923 |
7,990,623 |
- Foreign currency |
1,749,247 |
- |
6,697,148 |
5,646,836 |
10,001,891 |
1,563,401 |
- Other |
5,372,039 |
5,356,432 |
43,382 |
36,521 |
148,303 |
- |
|
|
|
| |||
Forward contracts |
|
|
|
| ||
Purchase commitments: |
10,832,256 |
- |
14,223,307 |
- |
8,182,654 |
- |
- Foreign currency |
10,665,967 |
- |
13,987,766 |
3,451,496 |
7,196,046 |
- |
- Other |
166,289 |
- |
235,541 |
- |
986,608 |
404,419 |
Sale commitments: |
12,577,142 |
- |
10,791,629 |
- |
8,213,166 |
- |
- Foreign currency |
12,130,743 |
1,464,776 |
10,536,270 |
- |
7,630,977 |
434,931 |
- Other |
446,399 |
280,110 |
255,359 |
19,818 |
582,189 |
- |
|
|
|
| |||
Swap contracts |
|
|
|
| ||
Assets (long position): |
81,433,315 |
- |
78,862,295 |
- |
54,450,528 |
- |
- Interbank market |
12,846,253 |
2,457,244 |
11,563,500 |
- |
11,052,842 |
- |
- Fixed rate |
26,357,170 |
9,448,621 |
23,106,135 |
8,595,455 |
6,364,785 |
3,196,915 |
- Foreign currency |
36,734,695 |
- |
38,094,548 |
- |
31,596,018 |
777,860 |
- IGPM |
1,643,532 |
- |
1,673,788 |
- |
1,529,877 |
- |
- Other |
3,851,665 |
- |
4,424,324 |
- |
3,907,006 |
- |
Liabilities (short position): |
80,621,636 |
- |
78,326,178 |
- |
53,598,476 |
- |
- Interbank market |
10,389,009 |
- |
11,633,982 |
70,482 |
13,267,339 |
2,214,497 |
- Fixed rate |
16,908,549 |
- |
14,510,680 |
- |
3,167,870 |
- |
- Foreign currency (2) |
46,419,859 |
9,685,164 |
44,868,486 |
6,773,938 |
30,818,158 |
- |
- IGPM |
2,056,608 |
413,076 |
2,192,663 |
518,875 |
2,217,591 |
687,714 |
- Other |
4,847,611 |
995,946 |
5,120,367 |
696,043 |
4,127,518 |
220,512 |
Derivatives include operations maturing in D+1.
(1) Includes cash flow hedges to protect CDI-related funding, totaling R$20,814,738 thousand (R$20,674,324 thousand on March 31, 2015 and R$20,440,070 thousand on June 30, 2014) (Note 8g); and
(2) Includes specific hedges to protect assets and liabilities, arising from foreign investments, totaling R$43,909,631 thousand (R$44,912,277 thousand on March 31, 2015 and R$31,850,766 thousand on June 30, 2014).
To obtain greater payment assurance for operations with financial institutions and customers, Bradesco established compensation and net settlement agreements within the National Financial System, in accordance with CMN Resolution No. 3.263/05.
142 Economic and Financial Analysis Report – June 2015
Consolidated Financial Statements and Independent Auditors’ Report
Notes to the Consolidated Financial Statements
II) Breakdown of derivative financial instruments (assets and liabilities) shown at original amortized cost and fair value
|
R$ thousand | ||||||||
2015 |
2014 | ||||||||
June 30 |
March 31 |
June 30 | |||||||
Original amortized cost |
Mark-to-market adjustment |
Fair value |
Original amortized cost |
Mark-to-market adjustment |
Fair value |
Original amortized cost |
Mark-to-market adjustment |
Fair value | |
Adjustment receivables – swaps (1) |
9,893,885 |
(5,477,349) |
4,416,536 |
8,681,576 |
(4,436,530) |
4,245,046 |
3,138,947 |
682,032 |
3,820,979 |
Receivable forward purchases |
1,225,943 |
- |
1,225,943 |
1,645,910 |
- |
1,645,910 |
1,098,271 |
- |
1,098,271 |
Receivable forward sales |
419,321 |
- |
419,321 |
56,258 |
- |
56,258 |
705,931 |
- |
705,931 |
Premiums on exercisable options |
168,046 |
31,633 |
199,679 |
260,478 |
74,618 |
335,096 |
153,470 |
(45,149) |
108,321 |
Total assets (A) |
11,707,195 |
(5,445,716) |
6,261,479 |
10,644,222 |
(4,361,912) |
6,282,310 |
5,096,619 |
636,883 |
5,733,502 |
Adjustment payables - swaps |
(3,363,482) |
(241,374) |
(3,604,856) |
(3,346,670) |
(362,259) |
(3,708,929) |
(2,616,028) |
(352,899) |
(2,968,927) |
Payable forward purchases |
(548,133) |
- |
(548,133) |
(1,072,400) |
- |
(1,072,400) |
(1,114,982) |
- |
(1,114,982) |
Payable forward sales |
(549,085) |
- |
(549,085) |
(758,555) |
- |
(758,555) |
(459,202) |
- |
(459,202) |
Premiums on written options |
(125,547) |
(4,477) |
(130,024) |
(104,907) |
(66,211) |
(171,118) |
(252,268) |
68,814 |
(183,454) |
Total liabilities (B) |
(4,586,247) |
(245,851) |
(4,832,098) |
(5,282,532) |
(428,470) |
(5,711,002) |
(4,442,480) |
(284,085) |
(4,726,565) |
|
|
|
|
|
| ||||
Net Effect (A-B) |
7,120,948 |
(5,691,567) |
1,429,381 |
5,361,690 |
(4,790,382) |
571,308 |
654,139 |
352,798 |
1,006,937 |
(1) Includes receivable adjustments relating to hedge for protection of assets and liabilities, designated and/or indexed in foreign currency, primarily, arising from foreign investments, eliminating the effects of exchange variation of these assets and liabilities.
III) Futures, options, forward and swap contracts – (Notional)
R$ thousand | |||||||
2015 |
2014 | ||||||
1 to 90 days |
91 to 180 days |
181 to 360 days |
More than 360 days |
Total on June 30 |
Total on March 31 |
Total on June 30 | |
Futures contracts (1) |
60,700,741 |
14,379,688 |
57,855,948 |
19,078,881 |
152,015,258 |
145,277,984 |
220,218,921 |
Option contracts |
4,703,672 |
34,736,362 |
5,764,403 |
1,967,038 |
47,171,475 |
35,119,379 |
375,414,970 |
Forward contracts |
14,321,712 |
4,670,474 |
2,737,598 |
1,679,614 |
23,409,398 |
25,014,936 |
16,395,820 |
Swap contracts (1) |
8,689,039 |
11,896,495 |
5,137,350 |
51,293,895 |
77,016,779 |
74,617,249 |
50,629,549 |
Total on June 30, 2015 |
88,415,164 |
65,683,019 |
71,495,299 |
74,019,428 |
299,612,910 |
| |
Total on March 31, 2015 |
94,703,904 |
43,476,063 |
73,471,560 |
68,378,021 |
280,029,548 |
| |
Total on June 30, 2014 |
296,792,795 |
119,203,762 |
197,241,868 |
49,420,835 |
|
|
662,659,260 |
(1) Includes contracts relating to hedges for the protection of assets and liabilities, designated and/or indexed in foreign currency, primarily, arising from foreign investments, eliminating the effects of exchange variation of these assets and liabilities.
Bradesco 143
Consolidated Financial Statements and Independent Auditors’ Report
Notes to the Consolidated Financial Statements
IV) Types of margin offered in guarantee of derivative financial instruments, mainly futures contracts
|
R$ thousand | ||
2015 |
2014 | ||
June 30 |
March 31 |
June 30 | |
Government securities |
|
| |
National treasury notes |
3,620,092 |
3,692,070 |
123,655 |
Financial treasury bills |
5,691 |
5,579 |
5,126 |
National treasury bills |
- |
- |
3,707,271 |
Total |
3,625,783 |
3,697,649 |
3,836,052 |
V) Revenues and expenses, net
R$ thousand | ||||
2015 |
2014 | |||
2nd quarter |
1st quarter |
1st semester |
1st semester | |
Swap contracts (1) |
(32,617) |
129,763 |
97,146 |
(487,144) |
Forward contracts |
329,194 |
(691,480) |
(362,286) |
(172,325) |
Option contracts |
(13,321) |
(764) |
(14,085) |
(7,030) |
Futures contracts (1) |
982,613 |
(2,403,528) |
(1,420,915) |
1,799,788 |
Foreign exchange variation of assets and liabilities overseas |
(347,736) |
1,884,612 |
1,536,876 |
(459,663) |
Total (Note 8h) |
918,133 |
(1,081,397) |
(163,264) |
673,626 |
(1) Includes the gain (loss) and the respective adjustment to the market capitalization of the hedge for protection of the assets and liabilities, designated and/or indexed in foreign currency, primarily, arising from foreign investments.
VI) Total value of derivative financial instruments, by trading location and counterparties
|
R$ thousand | ||
2015 |
2014 | ||
June 30 |
March 31 |
June 30 | |
CETIP (over-the-counter) |
91,936,669 |
81,351,838 |
52,290,779 |
BM&FBOVESPA (stock exchange) |
173,387,182 |
158,400,521 |
577,001,960 |
Overseas (over-the-counter) (1) |
16,934,059 |
25,234,451 |
17,276,135 |
Overseas (stock exchange) (1) |
17,355,000 |
15,042,738 |
16,090,386 |
Total |
299,612,910 |
280,029,548 |
662,659,260 |
(1) Comprised of operations carried out on the Chicago and New York Stock Exchanges and over-the-counter markets.
As of June 30, 2015, a total of 90.6% of counterparties are corporate entities and 9.4% are financial institutions.
f) Credit Default Swaps (CDS)
In general, these represent bilateral agreements in which one of the parties purchases protection against the credit risk of a certain financial instrument (the risk is transferred). The selling counterparty receives remuneration that is usually paid linearly over the term of the agreement.
In the case of a default, the purchasing counterparty will receive a payment to offset the loss incurred on the financial instrument. In this case, the selling counterparty usually receives the underlying asset of the agreement in exchange for the payment.
144 Economic and Financial Analysis Report – June 2015
Consolidated Financial Statements and Independent Auditors’ Report
Notes to the Consolidated Financial Statements
On June 30, 2015, Bradesco had credit default swaps (CDS) with the following characteristics: (i) the amount of risk transferred under credit swaps whose underlying assets are “Brazilian government securities” is negative R$1,326,900 thousand; and (ii) the risk received in credit swaps whose underlying assets are “derivative with companies” is R$81,071 thousand, amounting to a total net credit risk value of negative R$1,245,829 thousand, with an effect on the calculation of required shareholders’ equity of negative R$64,062 thousand.
Bradesco carries out operations involving credit derivatives to better manage its risk exposure and its assets. The contracts related to credit derivatives transactions described above are due in 2019. The mark-to-market of the protection rates that remunerates the counterparty that received the risk totaled negative R$123 thousand. There were no credit events, as defined in the agreements, during the first semester of 2015.
g) Cash flow hedge
Bradesco uses cash flow hedges to protect its cash flows from payment of interest rates on funds, which have a floating interest rate - the Interbank Deposit Rate (DI Cetip), thus converting them to fixed cash flows.
Bradesco has traded DI Future contracts at BM&FBOVESPA since 2009, using them as cash flow hedges for funding linked to DI. The following table presents the DI Future position, where:
|
R$ thousand | ||
2015 |
2014 | ||
June 30 |
March 31 |
June 30 | |
DI Future with maturity between 2016 and 2017 |
20,814,738 |
20,674,324 |
20,440,070 |
Funding indexed to CDI |
21,133,663 |
20,908,816 |
20,290,694 |
Mark-to-market adjustment recorded in shareholders’ equity (1) |
299,179 |
308,820 |
(20,725) |
Ineffective fair value recorded in profit or loss |
4 |
3 |
- |
(1) The adjustment in shareholders’ equity is R$179,507 thousand, net of taxes (R$185,292 thousand on March 31, 2015 and R$ (12,435) thousand on June 30, 2014).
The effectiveness of the hedge portfolio was assessed in accordance with Bacen Circular Letter No. 3.082/02.
h) Income from securities, insurance, pension plans and capitalization bonds, and derivative financial instruments
|
R$ thousand | |||
2015 |
2014 | |||
2nd quarter |
1st quarter |
1st semester |
1st semester | |
Fixed income securities |
4,674,198 |
6,342,338 |
11,016,536 |
8,990,459 |
Interbank investments (Note 7b) |
5,351,858 |
5,497,529 |
10,849,387 |
6,258,290 |
Equity securities |
162,688 |
59,919 |
222,607 |
1,332 |
Subtotal |
10,188,744 |
11,899,786 |
22,088,530 |
15,250,081 |
Income from insurance, pension plans and capitalization bonds |
5,305,174 |
4,935,661 |
10,240,835 |
6,827,869 |
Income from derivative financial instruments (Note 8e V) |
918,133 |
(1,081,397) |
(163,264) |
673,626 |
Total |
16,412,051 |
15,754,050 |
32,166,101 |
22,751,576 |
Bradesco 145
Consolidated Financial Statements and Independent Auditors’ Report
Notes to the Consolidated Financial Statements
9) INTERBANK ACCOUNTS – RESERVE REQUIREMENT
a) Reserve requirement
|
R$ thousand | |||
Remuneration |
2015 |
2014 | ||
June 30 |
March 31 |
June 30 | ||
Reserve requirement – demand deposits |
not remunerated |
5,064,554 |
5,421,564 |
5,054,725 |
Reserve requirement – savings deposits |
savings index |
21,918,497 |
18,167,137 |
16,742,086 |
Reserve requirement – time deposits |
Selic rate |
8,301,343 |
6,489,620 |
12,472,422 |
Additional reserve requirement – savings deposits |
4,968,442 |
9,083,568 |
8,371,043 | |
Additional reserve requirement – time deposits |
8,660,210 |
7,727,403 |
10,861,550 | |
Reserve requirement – SFH |
TR + interest rate |
634,918 |
630,020 |
604,050 |
Total (1) |
|
49,547,964 |
47,519,312 |
54,105,876 |
(1) For further information regarding rules on reserve requirement, see Note 35c.
b) Revenue from reserve requirement
|
R$ thousand | |||
2015 |
2014 | |||
2nd quarter |
1st quarter |
1st semester |
1st semester | |
Reserve requirement – Bacen |
1,042,888 |
983,539 |
2,026,427 |
2,205,556 |
Reserve requirement – SFH |
3,811 |
5,171 |
8,982 |
16,192 |
Total |
1,046,699 |
988,710 |
2,035,409 |
2,221,748 |
146 Economic and Financial Analysis Report – June 2015
Consolidated Financial Statements and Independent Auditors’ Report
Notes to the Consolidated Financial Statements
10) LOANS
Information relating to loans, including advances on foreign exchange contracts, leasing and other receivables with credit characteristics is shown below:
a) By type and maturity
|
R$ thousand | |||||||||||
Performing loans | ||||||||||||
1 to 30 days |
31 to 60 days |
61 to 90 days |
91 to 180 days |
181 to 360 days |
More than 360 days |
2015 |
2014 | |||||
Total on June 30 (A) |
% (5) |
Total on March 31 (A) |
% (5) |
Total on June 30 (A) |
% (5) | |||||||
Discounted trade receivables and loans (1) |
22,120,676 |
15,807,096 |
9,864,953 |
19,309,845 |
21,842,711 |
64,134,797 |
153,080,078 |
37.8 |
152,476,831 |
37.9 |
139,408,075 |
36.8 |
Financing |
3,868,047 |
3,516,676 |
3,348,362 |
9,873,453 |
19,135,230 |
82,316,063 |
122,057,831 |
30.2 |
119,447,101 |
29.6 |
112,855,561 |
29.7 |
Agricultural and agribusiness loans |
3,268,311 |
1,028,152 |
914,545 |
4,535,184 |
3,313,773 |
9,396,988 |
22,456,953 |
5.6 |
23,334,568 |
5.8 |
23,077,317 |
6.1 |
Subtotal |
29,257,034 |
20,351,924 |
14,127,860 |
33,718,482 |
44,291,714 |
155,847,848 |
297,594,862 |
73.6 |
295,258,500 |
73.3 |
275,340,953 |
72.6 |
Leasing |
183,817 |
161,916 |
155,839 |
447,623 |
728,087 |
1,704,355 |
3,381,637 |
0.8 |
3,681,505 |
0.9 |
4,565,992 |
1.2 |
Advances on foreign exchange contracts (2) |
845,154 |
1,524,558 |
869,229 |
2,395,596 |
2,158,566 |
2,783 |
7,795,886 |
1.9 |
7,000,908 |
1.7 |
6,405,816 |
1.7 |
Subtotal |
30,286,005 |
22,038,398 |
15,152,928 |
36,561,701 |
47,178,367 |
157,554,986 |
308,772,385 |
76.3 |
305,940,913 |
75.9 |
286,312,761 |
75.5 |
Other receivables (3) |
7,157,138 |
4,670,414 |
1,764,530 |
3,363,760 |
2,819,207 |
1,077,660 |
20,852,709 |
5.2 |
20,737,802 |
5.1 |
19,884,780 |
5.2 |
Total loans |
37,443,143 |
26,708,812 |
16,917,458 |
39,925,461 |
49,997,574 |
158,632,646 |
329,625,094 |
81.5 |
326,678,715 |
81.0 |
306,197,541 |
80.7 |
Sureties and guarantees (4) |
2,905,633 |
933,195 |
979,055 |
6,043,533 |
9,354,377 |
51,741,947 |
71,957,740 |
17.8 |
73,562,843 |
18.2 |
69,875,477 |
18.4 |
Loan assignment - real estate receivables certificate |
51,776 |
51,773 |
51,770 |
148,996 |
222,363 |
747,600 |
1,274,278 |
0.3 |
1,308,229 |
0.3 |
1,432,065 |
0.4 |
Co-obligation from assignment of rural loan (4) |
- |
- |
- |
- |
- |
102,510 |
102,510 |
- |
102,254 |
- |
111,358 |
- |
Loans available for import (4) |
73,957 |
62,755 |
41,862 |
76,263 |
16,877 |
4,511 |
276,225 |
0.1 |
424,303 |
0.1 |
380,262 |
0.1 |
Confirmed exports loans (4) |
1,140 |
2,742 |
- |
43,144 |
1,551 |
22,042 |
70,619 |
- |
77,359 |
- |
22,135 |
- |
Acquisition of credit card receivables |
341,945 |
152,500 |
108,630 |
282,653 |
320,053 |
77,385 |
1,283,166 |
0.3 |
1,493,082 |
0.4 |
1,385,558 |
0.4 |
Grand total on June 30, 2015 |
40,817,594 |
27,911,777 |
18,098,775 |
46,520,050 |
59,912,795 |
211,328,641 |
404,589,632 |
100.0 |
|
|
|
|
Grand total on March 31, 2015 |
39,085,678 |
26,249,256 |
19,480,097 |
46,142,762 |
64,083,454 |
208,605,538 |
|
|
403,646,785 |
100.0 |
|
|
Grand total on June 30, 2014 |
35,790,712 |
25,313,961 |
17,830,701 |
43,749,386 |
51,372,974 |
205,346,662 |
|
|
|
|
379,404,396 |
100.0 |
Bradesco 147
Consolidated Financial Statements and Independent Auditors’ Report
Notes to the Consolidated Financial Statements
|
R$ thousand | ||||||||||
Non-performing loans | |||||||||||
Past-due installments | |||||||||||
1 to 30 days |
31 to 60 days |
61 to 90 days |
91 to 180 days |
181 to 540 days |
2015 |
2014 | |||||
Total on June 30 (B) |
% (5) |
Total on March 31 (B) |
% (5) |
Total on June 30 (B) |
% (5) | ||||||
Discounted trade receivables and loans (1) |
1,656,347 |
1,246,961 |
1,036,536 |
2,545,026 |
2,817,179 |
9,302,049 |
87.8 |
9,995,693 |
88.5 |
7,960,760 |
88.1 |
Financing |
242,802 |
190,759 |
105,295 |
180,843 |
194,530 |
914,229 |
8.6 |
869,865 |
7.7 |
798,211 |
8.8 |
Agricultural and agribusiness loans |
18,751 |
21,401 |
27,612 |
35,450 |
47,030 |
150,244 |
1.4 |
158,210 |
1.4 |
86,061 |
1.0 |
Subtotal |
1,917,900 |
1,459,121 |
1,169,443 |
2,761,319 |
3,058,739 |
10,366,522 |
97.8 |
11,023,768 |
97.6 |
8,845,032 |
97.9 |
Leasing |
14,028 |
11,742 |
8,763 |
17,297 |
11,505 |
63,335 |
0.6 |
72,475 |
0.6 |
92,439 |
1.0 |
Advances on foreign exchange contracts (2) |
6,621 |
9,631 |
14,524 |
8,789 |
- |
39,565 |
0.4 |
35,000 |
0.3 |
8,566 |
0.1 |
Subtotal |
1,938,549 |
1,480,494 |
1,192,730 |
2,787,405 |
3,070,244 |
10,469,422 |
98.8 |
11,131,243 |
98.5 |
8,946,037 |
99.0 |
Other receivables (3) |
20,684 |
16,551 |
8,030 |
37,858 |
41,502 |
124,625 |
1.2 |
164,653 |
1.5 |
85,827 |
1.0 |
Grand total on June 30, 2015 |
1,959,233 |
1,497,045 |
1,200,760 |
2,825,263 |
3,111,746 |
10,594,047 |
100.0 |
|
|
|
|
Grand total on March 31, 2015 |
2,989,867 |
1,478,007 |
1,411,805 |
2,313,584 |
3,102,633 |
|
|
11,295,896 |
100.0 |
|
|
Grand total on June 30, 2014 |
1,537,367 |
1,365,629 |
1,128,785 |
2,397,663 |
2,602,420 |
|
|
|
|
9,031,864 |
100.0 |
148 Economic and Financial Analysis Report – June 2015
Consolidated Financial Statements and Independent Auditors’ Report
Notes to the Consolidated Financial Statements
|
R$ thousand | |||||||||||
Non-performing loans | ||||||||||||
Past-due installments | ||||||||||||
1 to 30 days |
31 to 60 days |
61 to 90 days |
91 to 180 days |
181 to 360 days |
More than 360 days |
2015 |
2014 | |||||
Total on June 30 (C) |
% (5) |
Total on March 31 (C) |
% (5) |
Total on June 30 (C) |
% (5) | |||||||
Discounted trade receivables and loans (1) |
796,893 |
634,361 |
567,793 |
1,334,526 |
1,965,037 |
4,322,971 |
9,621,581 |
65.1 |
9,043,895 |
62.6 |
8,641,365 |
64.3 |
Financing |
220,562 |
200,430 |
200,672 |
556,983 |
912,357 |
2,598,449 |
4,689,453 |
31.7 |
4,879,875 |
33.8 |
4,301,600 |
32.0 |
Agricultural and agribusiness loans |
3,247 |
1,073 |
2,437 |
12,166 |
36,038 |
217,162 |
272,123 |
1.8 |
257,689 |
1.8 |
177,781 |
1.3 |
Subtotal |
1,020,702 |
835,864 |
770,902 |
1,903,675 |
2,913,432 |
7,138,582 |
14,583,157 |
98.6 |
14,181,459 |
98.2 |
13,120,746 |
97.6 |
Leasing |
13,363 |
12,427 |
11,767 |
32,316 |
50,112 |
94,574 |
214,559 |
1.4 |
260,892 |
1.8 |
310,514 |
2.3 |
Subtotal |
1,034,065 |
848,291 |
782,669 |
1,935,991 |
2,963,544 |
7,233,156 |
14,797,716 |
100.0 |
14,442,351 |
100.0 |
13,431,260 |
99.9 |
Other receivables (3) |
449 |
445 |
363 |
981 |
1,437 |
3,690 |
7,365 |
- |
6,781 |
- |
7,280 |
0.1 |
Grand total on June 30, 2015 |
1,034,514 |
848,736 |
783,032 |
1,936,972 |
2,964,981 |
7,236,846 |
14,805,081 |
100.0 |
|
|
|
|
Grand total on March 31, 2015 |
928,019 |
830,709 |
716,748 |
1,835,450 |
2,853,569 |
7,284,637 |
|
|
14,449,132 |
100.0 |
|
|
Grand total on June 30, 2014 |
898,095 |
764,554 |
696,014 |
1,748,073 |
2,694,449 |
6,637,355 |
|
|
|
|
13,438,540 |
100.0 |
Bradesco 149
Consolidated Financial Statements and Independent Auditors’ Report
Notes to the Consolidated Financial Statements
|
R$ thousand | |||||
Grand total | ||||||
|
2015 |
2014 | ||||
|
Total on June 30 (A+B+C) |
% (5) |
Total on March 31 |
% (5) |
Total on June 30 (A+B+C) |
% (5) |
Discounted trade receivables and loans (1) |
172,003,708 |
40.0 |
171,516,419 |
40.0 |
156,010,200 |
38.8 |
Financing |
127,661,513 |
29.7 |
125,196,841 |
29.3 |
117,955,372 |
29.4 |
Agricultural and agribusiness loans |
22,879,320 |
5.3 |
23,750,467 |
5.5 |
23,341,159 |
5.8 |
Subtotal |
322,544,541 |
75.0 |
320,463,727 |
74.8 |
297,306,731 |
74.0 |
Leasing |
3,659,531 |
0.9 |
4,014,872 |
0.9 |
4,968,945 |
1.2 |
Advances on foreign exchange contracts (2) (Note 11a) |
7,835,451 |
1.8 |
7,035,908 |
1.6 |
6,414,382 |
1.6 |
Subtotal |
334,039,523 |
77.7 |
331,514,507 |
77.3 |
308,690,058 |
76.8 |
Other receivables (3) |
20,984,699 |
4.9 |
20,909,236 |
4.9 |
19,977,887 |
5.0 |
Total loans |
355,024,222 |
82.6 |
352,423,743 |
82.2 |
328,667,945 |
81.8 |
Sureties and guarantees (4) |
71,957,740 |
16.7 |
73,562,843 |
17.1 |
69,875,477 |
17.4 |
Loan assignment - real estate receivables certificate |
1,274,278 |
0.3 |
1,308,229 |
0.3 |
1,432,065 |
0.4 |
Co-obligation from assignment of rural loan (4) |
102,510 |
- |
102,254 |
- |
111,358 |
- |
Loans available for import (4) |
276,225 |
0.1 |
424,303 |
0.1 |
380,262 |
0.1 |
Confirmed exports loans (4) |
70,619 |
- |
77,359 |
- |
22,135 |
- |
Acquisition of credit card receivables |
1,283,166 |
0.3 |
1,493,082 |
0.3 |
1,385,558 |
0.3 |
Grand total on June 30, 2015 |
429,988,760 |
100.0 |
|
|
|
|
Grand total on March 31, 2015 |
|
|
429,391,813 |
100.0 |
|
|
Grand total on June 30, 2014 |
|
|
|
|
401,874,800 |
100.0 |
(1) Including credit card loans and advances on credit card receivables of R$17,004,023 thousand (R$ 16,627,064 thousand on March 31, 2015 and R$18,384,878 thousand on June 30, 2014);
(2) Advances on foreign exchange contracts are classified as a deduction from “Other Liabilities”;
(3) The item “Other Receivables” comprises receivables on sureties and guarantees honored, receivables on sale of assets, securities and credits receivable, income receivable from foreign exchange contracts and export contracts and credit card receivables (cash and installment purchases at merchants) totaling R$18,189,532 thousand (R$17,961,648 thousand on March 31, 2015 and R$16,671,843 thousand on June 30, 2014);
(4) Recorded in off-balance sheet accounts; and
(5) Percentage of each type in relation to the total loan portfolio, including sureties and guarantee, loan assignment and acquisition of receivables.
150 Economic and Financial Analysis Report – June 2015
Consolidated Financial Statements and Independent Auditors’ Report
Notes to the Consolidated Financial Statements
b) By type and levels of risk
|
R$ thousand | ||||||||||||||
Levels of risk | |||||||||||||||
AA |
A |
B |
C |
D |
E |
F |
G |
H |
2015 |
2014 | |||||
Total on June 30 |
% (1) |
Total on March 31 |
% (1) |
Total on June 30 |
% (1) | ||||||||||
Discounted trade receivables and loans |
33,033,194 |
78,199,223 |
9,922,552 |
27,843,641 |
5,530,039 |
2,887,515 |
3,130,245 |
1,751,145 |
9,706,154 |
172,003,708 |
48.5 |
171,516,419 |
48.8 |
156,010,200 |
47.5 |
Financing |
36,308,631 |
40,659,799 |
38,904,455 |
8,090,901 |
1,019,222 |
479,792 |
347,552 |
277,768 |
1,573,393 |
127,661,513 |
36.0 |
125,196,841 |
35.5 |
117,955,372 |
35.9 |
Agricultural and agribusiness loans |
3,035,150 |
3,097,761 |
9,175,193 |
6,746,579 |
323,961 |
347,153 |
31,118 |
21,422 |
100,983 |
22,879,320 |
6.4 |
23,750,467 |
6.7 |
23,341,159 |
7.1 |
Subtotal |
72,376,975 |
121,956,783 |
58,002,200 |
42,681,121 |
6,873,222 |
3,714,460 |
3,508,915 |
2,050,335 |
11,380,530 |
322,544,541 |
90.9 |
320,463,727 |
91.0 |
297,306,731 |
90.5 |
Leasing |
74,555 |
553,382 |
2,689,050 |
47,493 |
52,366 |
37,186 |
35,388 |
45,706 |
124,405 |
3,659,531 |
1.0 |
4,014,872 |
1.1 |
4,968,945 |
1.5 |
Advances on foreign exchange contracts (2) |
3,884,227 |
2,194,507 |
813,711 |
807,502 |
69,023 |
40,690 |
- |
18,284 |
7,507 |
7,835,451 |
2.2 |
7,035,908 |
2.0 |
6,414,382 |
1.9 |
Subtotal |
76,335,757 |
124,704,672 |
61,504,961 |
43,536,116 |
6,994,611 |
3,792,336 |
3,544,303 |
2,114,325 |
11,512,442 |
334,039,523 |
94.1 |
331,514,507 |
94.1 |
308,690,058 |
93.9 |
Other receivables |
1,247,888 |
15,143,881 |
1,352,749 |
2,533,285 |
172,879 |
53,628 |
38,540 |
29,740 |
412,109 |
20,984,699 |
5.9 |
20,909,236 |
5.9 |
19,977,887 |
6.1 |
Grand total on June 30, 2015 |
77,583,645 |
139,848,553 |
62,857,710 |
46,069,401 |
7,167,490 |
3,845,964 |
3,582,843 |
2,144,065 |
11,924,551 |
355,024,222 |
100.0 |
|
|
|
|
% |
21.8 |
39.4 |
17.7 |
13.0 |
2.0 |
1.1 |
1.0 |
0.6 |
3.3 |
100.0 |
|
|
|
|
|
Grand total on March 31, 2015 |
73,118,188 |
139,870,971 |
65,346,845 |
46,077,085 |
6,654,628 |
3,841,665 |
3,678,042 |
2,062,197 |
11,774,122 |
|
|
352,423,743 |
100.0 |
|
|
% |
20.8 |
39.7 |
18.5 |
13.1 |
1.9 |
1.1 |
1.0 |
0.6 |
3.4 |
|
|
100.0 |
|
|
|
Grand total on June 30, 2014 |
59,181,804 |
138,226,493 |
61,127,268 |
44,519,952 |
6,224,475 |
4,108,435 |
2,837,282 |
1,905,758 |
10,536,478 |
|
|
|
|
328,667,945 |
100.0 |
% |
18.0 |
42.1 |
18.6 |
13.5 |
1.9 |
1.2 |
0.9 |
0.6 |
3.2 |
|
|
|
|
100.0 |
|
(1) Percentage of each type in relation to the total loan portfolio, excluding sureties and guarantees, loan assignments, acquisition of receivables and co-obligation in rural loan assignments; and
(2) See Note 11a.
Bradesco 151
Consolidated Financial Statements and Independent Auditors’ Report
Notes to the Consolidated Financial Statements
c) Maturity ranges and levels of risk
|
R$ thousand | ||||||||||||||
Levels of risk | |||||||||||||||
Non-performing loans | |||||||||||||||
|
AA |
A |
B |
C |
D |
E |
F |
G |
H |
2015 |
2014 | ||||
|
Total on June 30 |
% (1) |
Total on March 31 |
% (1) |
Total on June 30 |
% (1) | |||||||||
Installments not yet due |
- |
- |
1,729,781 |
3,212,188 |
2,443,981 |
1,299,046 |
997,888 |
922,877 |
4,199,320 |
14,805,081 |
100.0 |
14,449,132 |
100.0 |
13,438,540 |
100.0 |
1 to 30 |
- |
- |
163,932 |
250,221 |
136,707 |
92,882 |
61,194 |
59,176 |
270,402 |
1,034,514 |
7.0 |
928,019 |
6.4 |
898,095 |
6.7 |
31 to 60 |
- |
- |
145,177 |
214,326 |
116,640 |
61,589 |
53,117 |
47,091 |
210,796 |
848,736 |
5.7 |
830,709 |
5.7 |
764,554 |
5.7 |
61 to 90 |
- |
- |
116,580 |
191,632 |
108,505 |
60,206 |
50,738 |
44,810 |
210,561 |
783,032 |
5.3 |
716,748 |
5.0 |
696,014 |
5.2 |
91 to 180 |
- |
- |
250,625 |
421,594 |
300,456 |
160,253 |
134,705 |
118,676 |
550,663 |
1,936,972 |
13.1 |
1,835,450 |
12.7 |
1,748,073 |
13.0 |
181 to 360 |
- |
- |
323,022 |
695,893 |
461,610 |
246,482 |
206,431 |
191,747 |
839,796 |
2,964,981 |
20.0 |
2,853,569 |
19.7 |
2,694,449 |
20.1 |
More than 360 |
- |
- |
730,445 |
1,438,522 |
1,320,063 |
677,634 |
491,703 |
461,377 |
2,117,102 |
7,236,846 |
48.9 |
7,284,637 |
50.5 |
6,637,355 |
49.3 |
Past-due installments (2) |
- |
- |
492,813 |
1,191,772 |
1,143,779 |
838,421 |
960,780 |
821,306 |
5,145,176 |
10,594,047 |
100.0 |
11,295,896 |
100.0 |
9,031,864 |
100.0 |
1 to 14 |
- |
- |
17,776 |
132,539 |
79,408 |
30,121 |
135,507 |
18,017 |
268,899 |
682,267 |
6.4 |
1,751,522 |
15.5 |
498,842 |
5.5 |
15 to 30 |
- |
- |
461,647 |
382,446 |
167,146 |
52,374 |
36,778 |
31,503 |
145,072 |
1,276,966 |
12.1 |
1,238,345 |
11.0 |
1,038,525 |
11.5 |
31 to 60 |
- |
- |
13,390 |
659,409 |
281,447 |
120,745 |
76,387 |
57,186 |
288,481 |
1,497,045 |
14.1 |
1,478,007 |
13.1 |
1,365,629 |
15.1 |
61 to 90 |
- |
- |
- |
13,476 |
585,006 |
176,232 |
108,030 |
72,387 |
245,629 |
1,200,760 |
11.3 |
1,411,805 |
12.5 |
1,128,785 |
12.5 |
91 to 180 |
- |
- |
- |
3,902 |
30,772 |
449,148 |
588,995 |
620,429 |
1,132,017 |
2,825,263 |
26.8 |
2,313,584 |
20.5 |
2,397,663 |
26.5 |
181 to 360 |
- |
- |
- |
- |
- |
9,801 |
15,083 |
21,784 |
2,943,659 |
2,990,327 |
28.2 |
2,962,900 |
26.2 |
2,539,922 |
28.2 |
More than 360 |
- |
- |
- |
- |
- |
- |
- |
- |
121,419 |
121,419 |
1.1 |
139,733 |
1.2 |
62,498 |
0.7 |
Subtotal |
- |
- |
2,222,594 |
4,403,960 |
3,587,760 |
2,137,467 |
1,958,668 |
1,744,183 |
9,344,496 |
25,399,128 |
|
25,745,028 |
|
22,470,404 |
|
Specific provision |
- |
- |
22,226 |
132,118 |
358,776 |
641,240 |
979,334 |
1,220,929 |
9,344,496 |
12,699,119 |
|
12,324,723 |
|
11,096,873 |
|
(1) Percentage of maturities by type of installment; and
(2) For transactions with terms of more than 36 months, past-due periods are doubled, as permitted by CMN Resolution No. 2.682/99.
152 Economic and Financial Analysis Report – June 2015
Consolidated Financial Statements and Independent Auditors’ Report
Notes to the Consolidated Financial Statements
|
R$ thousand | ||||||||||||||
Levels of risk | |||||||||||||||
Performing loans | |||||||||||||||
AA |
A |
B |
C |
D |
E |
F |
G |
H |
2015 |
2014 | |||||
Total on June 30 |
% (1) |
Total on March 31 |
% (1) |
Total on June 30 |
% (1) | ||||||||||
Installments not yet due |
77,583,645 |
139,848,553 |
60,635,116 |
41,665,441 |
3,579,730 |
1,708,497 |
1,624,175 |
399,882 |
2,580,055 |
329,625,094 |
100.0 |
326,678,715 |
100.0 |
306,197,541 |
100.0 |
1 to 30 |
6,486,927 |
18,885,167 |
3,774,738 |
6,865,571 |
458,613 |
365,092 |
112,845 |
56,799 |
437,391 |
37,443,143 |
11.4 |
35,031,375 |
10.7 |
33,033,760 |
10.8 |
31 to 60 |
4,300,656 |
12,581,252 |
2,780,541 |
6,232,850 |
359,665 |
84,600 |
57,321 |
43,154 |
268,773 |
26,708,812 |
8.1 |
25,009,551 |
7.7 |
24,220,768 |
7.9 |
61 to 90 |
3,613,280 |
7,699,376 |
2,047,019 |
3,025,067 |
170,118 |
163,180 |
33,984 |
21,419 |
144,015 |
16,917,458 |
5.1 |
17,667,298 |
5.4 |
16,522,544 |
5.4 |
91 to 180 |
9,753,233 |
16,378,083 |
5,514,353 |
6,393,577 |
369,449 |
169,619 |
969,127 |
53,502 |
324,518 |
39,925,461 |
12.1 |
41,388,142 |
12.7 |
39,006,970 |
12.7 |
181 to 360 |
12,461,434 |
22,984,949 |
7,239,070 |
6,042,759 |
527,487 |
190,654 |
101,969 |
59,807 |
389,445 |
49,997,574 |
15.2 |
52,010,500 |
15.9 |
44,313,759 |
14.5 |
More than 360 |
40,968,115 |
61,319,726 |
39,279,395 |
13,105,617 |
1,694,398 |
735,352 |
348,929 |
165,201 |
1,015,913 |
158,632,646 |
48.1 |
155,571,849 |
47.6 |
149,099,740 |
48.7 |
Generic provision |
- |
699,292 |
606,351 |
1,249,963 |
357,973 |
512,549 |
812,088 |
279,918 |
2,580,055 |
7,098,189 |
|
7,285,292 |
|
6,685,258 |
|
Grand total on June 30, 2015 (2) |
77,583,645 |
139,848,553 |
62,857,710 |
46,069,401 |
7,167,490 |
3,845,964 |
3,582,843 |
2,144,065 |
11,924,551 |
355,024,222 |
|
|
|
|
|
Existing provision |
- |
746,995 |
689,516 |
2,090,389 |
2,036,534 |
1,904,361 |
2,288,401 |
2,120,673 |
11,924,551 |
23,801,420 |
|
|
|
|
|
Minimum required provision |
- |
699,292 |
628,577 |
1,382,081 |
716,749 |
1,153,789 |
1,791,422 |
1,500,847 |
11,924,551 |
19,797,308 |
|
|
|
|
|
Excess provision (3) |
- |
47,703 |
60,939 |
708,308 |
1,319,785 |
750,572 |
496,979 |
619,826 |
- |
4,004,112 |
|
|
|
|
|
Grand total on March 31, 2015 (2) |
73,118,188 |
139,870,971 |
65,346,845 |
46,077,085 |
6,654,628 |
3,841,665 |
3,678,042 |
2,062,197 |
11,774,122 |
|
|
352,423,743 |
|
|
|
Existing provision |
- |
746,597 |
717,741 |
2,137,774 |
1,891,501 |
1,843,690 |
2,463,861 |
2,042,716 |
11,774,122 |
|
|
23,618,002 |
|
|
|
Minimum required provision |
- |
699,413 |
653,498 |
1,382,341 |
665,493 |
1,152,529 |
1,839,051 |
1,443,568 |
11,774,122 |
|
|
19,610,015 |
|
|
|
Excess provision (3) |
- |
47,184 |
64,243 |
755,433 |
1,226,008 |
691,161 |
624,810 |
599,148 |
- |
|
|
4,007,987 |
|
|
|
Grand total on June 30, 2014 (2) |
59,181,804 |
138,226,493 |
61,127,268 |
44,519,952 |
6,224,475 |
4,108,435 |
2,837,282 |
1,905,758 |
10,536,478 |
|
|
|
|
328,667,945 |
|
Existing provision |
- |
769,542 |
696,052 |
2,364,138 |
1,734,159 |
1,833,718 |
1,964,371 |
1,892,926 |
10,536,478 |
|
|
|
|
21,791,384 |
|
Minimum required provision |
- |
691,132 |
611,272 |
1,335,599 |
622,448 |
1,232,530 |
1,418,642 |
1,334,030 |
10,536,478 |
|
|
|
|
17,782,131 |
|
Excess provision (3) |
- |
78,410 |
84,780 |
1,028,539 |
1,111,711 |
601,188 |
545,729 |
558,896 |
- |
|
|
|
|
4,009,253 |
|
(1) Percentage of maturities by type of installment;
(2) The grand total includes performing loans of R$329,625,094 thousand (R$326,678,715 thousand on March 31, 2015 and R$306,197,541 thousand June 30, 2014) and non-performing loans of R$25,399,128 thousand (R$25,745,028 thousand on March 31, 2015 and R$ 22,470,404 thousand on June 30, 2014);and
(3) On June 30, 2015, it includes a provision for guarantees provided, comprising sureties, letters of credit and standby letter of credit, which is presented here within the balance for the excess provision, and totals R$511,396 thousand (R$607,195 thousand on March 31, 2015 and R$333,734 thousand on June 30, 2014) (Note 20b).
Bradesco 153
Consolidated Financial Statements and Independent Auditors’ Report
Notes to the Consolidated Financial Statements
d) Concentration of loans
|
R$ thousand | |||||
2015 |
2014 | |||||
June 30 |
% (1) |
March 31 |
% (1) |
June 30 |
% (1) | |
Largest borrower |
10,487,111 |
3.0 |
7,496,522 |
2.1 |
6,126,977 |
1.9 |
10 largest borrowers |
30,940,260 |
8.7 |
27,157,144 |
7.7 |
21,889,272 |
6.7 |
20 largest borrowers |
44,833,721 |
12.6 |
40,968,276 |
11.6 |
31,242,836 |
9.5 |
50 largest borrowers |
64,535,133 |
18.2 |
60,546,037 |
17.2 |
45,222,858 |
13.8 |
100 largest borrowers |
78,955,517 |
22.2 |
74,572,128 |
21.2 |
57,191,992 |
17.4 |
(1) Percentage on total portfolio (as defined by Bacen).
e) By economic sector
|
R$ thousand | |||||
2015 |
2014 | |||||
June 30 |
% |
March 31 |
% |
June 30 |
% | |
Public sector |
10,501,385 |
3.0 |
7,513,447 |
2.1 |
6,156,893 |
1.9 |
Federal government |
10,487,111 |
3.0 |
7,496,522 |
2.1 |
6,126,977 |
1.9 |
Petrochemical |
10,487,111 |
3.0 |
7,496,522 |
2.1 |
6,126,977 |
1.9 |
State government |
14,274 |
- |
16,925 |
- |
29,916 |
- |
Production and distribution of electricity |
14,274 |
- |
16,925 |
- |
29,916 |
- |
Private sector |
344,522,837 |
97.0 |
344,910,296 |
97.9 |
322,511,052 |
98.1 |
Manufacturing |
60,439,431 |
17.0 |
59,167,397 |
16.8 |
54,767,911 |
16.6 |
Food products and beverages |
13,197,221 |
3.7 |
13,307,370 |
3.8 |
13,868,061 |
4.2 |
Steel, metallurgy and mechanics |
10,249,347 |
2.9 |
10,111,197 |
2.9 |
10,054,449 |
3.1 |
Light and heavy vehicles |
6,695,148 |
1.9 |
5,919,850 |
1.7 |
4,407,580 |
1.3 |
Chemical |
4,726,080 |
1.3 |
4,810,379 |
1.4 |
3,661,973 |
1.1 |
Pulp and paper |
4,132,986 |
1.2 |
4,276,609 |
1.2 |
4,024,469 |
1.2 |
Textiles and apparel |
3,206,813 |
0.9 |
3,204,695 |
0.9 |
3,130,392 |
0.9 |
Rubber and plastic articles |
2,824,796 |
0.8 |
2,887,802 |
0.8 |
2,700,983 |
0.8 |
Furniture and wood products |
2,150,036 |
0.6 |
2,161,238 |
0.6 |
2,213,129 |
0.7 |
Non-metallic materials |
2,063,372 |
0.5 |
2,118,705 |
0.6 |
2,006,362 |
0.6 |
Automotive parts and accessories |
2,073,083 |
0.6 |
2,107,816 |
0.6 |
1,967,945 |
0.6 |
Oil refining and production of alcohol |
1,710,494 |
0.5 |
1,727,944 |
0.5 |
1,657,942 |
0.5 |
Electric and electronic products |
1,332,202 |
0.4 |
1,304,360 |
0.4 |
1,200,951 |
0.4 |
Extraction of metallic and non-metallic ores |
2,295,786 |
0.6 |
1,757,544 |
0.5 |
1,170,875 |
0.4 |
Leather articles |
836,662 |
0.2 |
813,458 |
0.2 |
755,180 |
0.2 |
Publishing, printing and reproduction |
537,606 |
0.2 |
567,724 |
0.2 |
541,519 |
0.2 |
Other industries |
2,407,799 |
0.7 |
2,090,706 |
0.5 |
1,406,101 |
0.4 |
Commerce |
41,283,922 |
11.6 |
42,354,705 |
12.0 |
41,698,763 |
12.8 |
Merchandise in specialty stores |
7,869,890 |
2.2 |
8,166,095 |
2.3 |
8,202,678 |
2.5 |
Food products, beverages and tobacco |
4,856,149 |
1.4 |
5,135,086 |
1.4 |
4,627,035 |
1.4 |
Non-specialized retailer |
5,519,345 |
1.5 |
5,306,610 |
1.5 |
4,997,814 |
1.5 |
Waste and scrap |
3,626,012 |
1.0 |
3,934,468 |
1.1 |
3,592,098 |
1.1 |
Automobile |
3,101,390 |
0.9 |
3,415,286 |
1.0 |
3,568,137 |
1.1 |
Clothing and footwear |
3,057,929 |
0.9 |
3,020,703 |
0.9 |
2,942,289 |
0.9 |
Motor vehicle repairs, parts and accessories |
2,905,800 |
0.8 |
2,963,463 |
0.8 |
3,083,494 |
0.9 |
154 Economic and Financial Analysis Report – June 2015
Consolidated Financial Statements and Independent Auditors’ Report
Notes to the Consolidated Financial Statements
|
R$ thousand | |||||
2015 |
2014 | |||||
June 30 |
% |
March 31 |
% |
June 30 |
% | |
Agricultural products |
2,536,933 |
0.7 |
2,371,394 |
0.7 |
2,186,741 |
0.7 |
Grooming and household articles |
2,109,805 |
0.6 |
2,178,220 |
0.6 |
2,179,997 |
0.7 |
Fuel |
1,859,280 |
0.5 |
1,953,602 |
0.6 |
1,921,946 |
0.6 |
Trading intermediary |
974,347 |
0.3 |
918,721 |
0.3 |
904,057 |
0.3 |
Wholesale of goods in general |
1,036,086 |
0.3 |
1,057,551 |
0.3 |
1,151,577 |
0.4 |
Other commerce |
1,830,956 |
0.5 |
1,933,506 |
0.5 |
2,340,900 |
0.7 |
Financial intermediaries |
2,647,761 |
0.7 |
3,956,583 |
1.1 |
3,742,382 |
1.1 |
Services |
94,453,347 |
26.6 |
94,958,325 |
27.0 |
84,762,710 |
25.7 |
Civil construction |
23,144,521 |
6.5 |
23,858,082 |
6.8 |
23,492,691 |
7.1 |
Transportation and storage |
17,174,880 |
4.8 |
18,132,263 |
5.1 |
17,486,148 |
5.3 |
Real estate activities, rentals and corporate services |
12,716,032 |
3.6 |
13,137,425 |
3.7 |
12,063,574 |
3.7 |
Holding companies, legal, accounting and business advisory services |
7,010,479 |
2.0 |
7,289,209 |
2.1 |
5,701,013 |
1.7 |
Clubs, leisure, cultural and sport activities |
5,329,362 |
1.5 |
4,755,328 |
1.3 |
4,037,140 |
1.2 |
Production and distribution of electric power, gas and water |
4,929,125 |
1.4 |
4,657,443 |
1.3 |
3,838,605 |
1.2 |
Social services, education, health, defense and social security |
2,968,776 |
0.8 |
3,010,166 |
0.9 |
2,790,481 |
0.8 |
Hotels and catering |
2,872,518 |
0.9 |
2,924,319 |
0.8 |
2,799,137 |
0.9 |
Telecommunications |
754,612 |
0.2 |
753,786 |
0.2 |
427,936 |
0.1 |
Other services |
17,553,042 |
4.9 |
16,440,304 |
4.8 |
12,125,985 |
3.7 |
Agriculture, cattle raising, fishing, forestry and timber industry |
3,466,653 |
1.0 |
3,614,291 |
1.0 |
3,580,238 |
1.1 |
Individuals |
142,231,723 |
40.1 |
140,858,995 |
40.0 |
133,959,048 |
40.8 |
Total |
355,024,222 |
100.0 |
352,423,743 |
100.0 |
328,667,945 |
100.0 |
Bradesco 155
Consolidated Financial Statements and Independent Auditors’ Report
Notes to the Consolidated Financial Statements
f) Breakdown of loans and allowance for loan losses
Level of risk |
R$ thousand | ||||||||
Portfolio balance | |||||||||
Non-performing loans |
Performing loans |
Total |
% (1) |
2015 |
2014 | ||||
Installments past due |
Installments not yet due |
Total - non-performing loans |
% June 30 YTD (2) |
% March 31 YTD (2) |
% June 30 YTD (2) | ||||
AA |
- |
- |
- |
77,583,645 |
77,583,645 |
21.8 |
21.8 |
20.8 |
18.0 |
A |
- |
- |
- |
139,848,553 |
139,848,553 |
39.4 |
61.2 |
60.5 |
60.1 |
B |
492,813 |
1,729,781 |
2,222,594 |
60,635,116 |
62,857,710 |
17.7 |
78.9 |
79.0 |
78.7 |
C |
1,191,772 |
3,212,188 |
4,403,960 |
41,665,441 |
46,069,401 |
13.0 |
91.9 |
92.1 |
92.2 |
Subtotal |
1,684,585 |
4,941,969 |
6,626,554 |
319,732,755 |
326,359,309 |
91.9 |
|
|
|
D |
1,143,779 |
2,443,981 |
3,587,760 |
3,579,730 |
7,167,490 |
2.0 |
93.9 |
94.0 |
94.1 |
E |
838,421 |
1,299,046 |
2,137,467 |
1,708,497 |
3,845,964 |
1.1 |
95.0 |
95.1 |
95.3 |
F |
960,780 |
997,888 |
1,958,668 |
1,624,175 |
3,582,843 |
1.0 |
96.0 |
96.1 |
96.2 |
G |
821,306 |
922,877 |
1,744,183 |
399,882 |
2,144,065 |
0.6 |
96.6 |
96.7 |
96.8 |
H |
5,145,176 |
4,199,320 |
9,344,496 |
2,580,055 |
11,924,551 |
3.4 |
100.0 |
100.0 |
100.0 |
Subtotal |
8,909,462 |
9,863,112 |
18,772,574 |
9,892,339 |
28,664,913 |
8.1 |
|
|
|
Grand total on June 30, 2015 |
10,594,047 |
14,805,081 |
25,399,128 |
329,625,094 |
355,024,222 |
100.00 |
|
|
|
% |
3.0 |
4.2 |
7.2 |
92.8 |
100.0 |
|
|
|
|
Grand total on March 31, 2015 |
11,295,896 |
14,449,132 |
25,745,028 |
326,678,715 |
352,423,743 |
|
|
|
|
% |
3.2 |
4.1 |
7.3 |
92.7 |
100.0 |
|
|
|
|
Grand total on June 30, 2014 |
9,031,864 |
13,438,540 |
22,470,404 |
306,197,541 |
328,667,945 |
|
|
|
|
% |
2.7 |
4.1 |
6.8 |
93.2 |
100.0 |
|
|
|
|
(1) Percentage of level of risk in relation to the total portfolio; and
(2) Cumulative percentage of level of risk on total portfolio.
156 Economic and Financial Analysis Report – June 2015
Consolidated Financial Statements and Independent Auditors’ Report
Notes to the Consolidated Financial Statements
Level of risk |
R$ thousand | ||||||||||
Provision | |||||||||||
% Minimum provisioning required |
Minimum required |
Excess (2) |
Existing |
2015 |
2014 | ||||||
Specific |
Generic |
Total |
% June 30 YTD (1) |
% March 31 YTD (1) |
% June 30 YTD (1) | ||||||
Installments past due |
Installments not yet due |
Total specific | |||||||||
AA |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
A |
0.5 |
- |
- |
- |
699,292 |
699,292 |
47,703 |
746,995 |
0.5 |
0.5 |
0.6 |
B |
1.0 |
4,928 |
17,298 |
22,226 |
606,351 |
628,577 |
60,939 |
689,516 |
1.1 |
1.1 |
1.1 |
C |
3.0 |
35,753 |
96,365 |
132,118 |
1,249,963 |
1,382,081 |
708,308 |
2,090,389 |
4.5 |
4.6 |
5.3 |
Subtotal |
|
40,681 |
113,663 |
154,344 |
2,555,606 |
2,709,950 |
816,950 |
3,526,900 |
1.1 |
1.1 |
1.3 |
D |
10.0 |
114,378 |
244,398 |
358,776 |
357,973 |
716,749 |
1,319,785 |
2,036,534 |
28.4 |
28.4 |
27.9 |
E |
30.0 |
251,526 |
389,714 |
641,240 |
512,549 |
1,153,789 |
750,572 |
1,904,361 |
49.5 |
48.0 |
44.6 |
F |
50.0 |
480,390 |
498,944 |
979,334 |
812,088 |
1,791,422 |
496,979 |
2,288,401 |
63.9 |
67.0 |
69.2 |
G |
70.0 |
574,915 |
646,014 |
1,220,929 |
279,918 |
1,500,847 |
619,826 |
2,120,673 |
98.9 |
99.1 |
99.3 |
H |
100.0 |
5,145,176 |
4,199,320 |
9,344,496 |
2,580,055 |
11,924,551 |
- |
11,924,551 |
100.0 |
100.0 |
100.0 |
Subtotal |
|
6,566,385 |
5,978,390 |
12,544,775 |
4,542,583 |
17,087,358 |
3,187,162 |
20,274,520 |
70.7 |
71.5 |
70.1 |
Grand total on June 30, 2015 |
|
6,607,066 |
6,092,053 |
12,699,119 |
7,098,189 |
19,797,308 |
4,004,112 |
23,801,420 |
6.7 |
|
|
% |
|
27.8 |
25.6 |
53.4 |
29.8 |
83.2 |
16.8 |
100.0 |
|
|
|
Grand total on March 31, 2015 |
|
6,410,308 |
5,914,415 |
12,324,723 |
7,285,292 |
19,610,015 |
4,007,987 |
23,618,002 |
|
6.7 |
|
% |
|
27.1 |
25.1 |
52.2 |
30.8 |
83.0 |
17.0 |
100.0 |
|
|
|
Grand total on June 30, 2014 |
|
5,540,764 |
5,556,109 |
11,096,873 |
6,685,258 |
17,782,131 |
4,009,253 |
21,791,384 |
|
|
6.6 |
% |
|
25.4 |
25.5 |
50.9 |
30.7 |
81.6 |
18.4 |
100.0 |
|
|
|
(1) Percentage of existing provision in relation to total portfolio, by level of risk; and
(2) On June 30, 2015, it includes a provision for guarantees provided, comprising sureties, letters of credit and standby letter of credit, which is presented here within the balance for excess provision, and totals R$511,396 thousand (R$607,195 thousand on March 31, 2015 and R$333,734 thousand on June 30, 2014) (Note 20b).
Bradesco 157
Consolidated Financial Statements and Independent Auditors’ Report
Notes to the Consolidated Financial Statements
g) Changes in allowance for loan losses
|
R$ thousand | |||
|
2015 |
2014 | ||
|
2nd quarter |
1st quarter |
1st semester |
1st semester |
Opening balance |
23,618,002 |
23,145,828 |
23,145,828 |
21,687,029 |
- Specific provision (1) |
12,324,723 |
12,003,974 |
12,003,974 |
10,851,170 |
- Generic provision (2) |
7,285,292 |
7,135,012 |
7,135,012 |
6,800,157 |
- Excess provision (3) (4) |
4,007,987 |
4,006,842 |
4,006,842 |
4,035,702 |
Additions (Note 10h-1) |
4,030,440 |
4,038,662 |
8,069,102 |
6,891,968 |
Net write-offs |
(3,847,022) |
(3,566,488) |
(7,413,510) |
(6,787,613) |
Closing balance |
23,801,420 |
23,618,002 |
23,801,420 |
21,791,384 |
- Specific provision (1) |
12,699,119 |
12,324,723 |
12,699,119 |
11,096,873 |
- Generic provision (2) |
7,098,189 |
7,285,292 |
7,098,189 |
6,685,258 |
- Excess provision (3) (4) |
4,004,112 |
4,007,987 |
4,004,112 |
4,009,253 |
(1) For contracts with installments past due for more than 14 days;
(2) Recorded based on the customer/transaction classification and therefore not included in the preceding item;
(3) The additional provision is recorded based on Management’s experience and the expectation in relation to the loan portfolio, to determine the total provision deemed sufficient to cover specific and general credit risk, when considered together with the provision calculated based on levels of risk and the corresponding minimum percentage in the provision established by CMN Resolution No. 2.682/99. The excess provision per customer was classified according to the level of risk in Note 10f; and
(4) On June 30, 2015, it includes the provision for guarantees provided, comprising sureties, letters of credit and standby letter of credit, which is presented here within the balance for excess provision, and totals R$511,396 thousand (R$607,195 thousand on March 31, 2015, and R$333,734 thousand on June 30, 2014) (Note 20b).
h) Allowance for Loan Losses expense net of amounts recovered
Expenses with the allowance for loan losses, net of credit write offs recovered, are as follows.
|
R$ thousand | |||
2015 |
2014 | |||
|
2nd quarter |
1st quarter |
1st semester |
1st semester |
Amount recorded (1) |
4,030,440 |
4,038,662 |
8,069,102 |
6,891,968 |
Amount recovered (2) |
(1,045,291) |
(855,208) |
(1,900,499) |
(1,857,240) |
Allowance for Loan Losses expense net of amounts recovered |
2,985,149 |
3,183,454 |
6,168,603 |
5,034,728 |
(1) The second quarter of 2015 includes reversal of the provision of guarantees offered, comprising sureties, guarantees, letters of credit and standby letter of credit, which are presented in the “excess” provision, totaling R$95,799 thousand (constitution of R$185,599 thousand in the first quarter of 2015) and constitution of R$89,800 thousand in the first semester of 2015 (reversal of R$3,890 thousand in the first semester of 2014), respectively; and
(2) Classified in income from loans (Note 10j).
i) Changes in the renegotiated portfolio
|
R$ thousand | |||
2015 |
2014 | |||
|
2nd quarter |
1st quarter |
1st semester |
1st semester |
Opening balance |
11,101,752 |
10,777,178 |
10,777,178 |
10,191,901 |
Amount renegotiated |
3,307,806 |
2,944,164 |
6,251,970 |
4,954,855 |
Amount received |
(1,758,520) |
(1,656,756) |
(3,415,276) |
(2,831,275) |
Write-offs |
(1,084,795) |
(962,834) |
(2,047,629) |
(2,080,157) |
Closing balance |
11,566,243 |
11,101,752 |
11,566,243 |
10,235,324 |
Allowance for loan losses |
7,138,455 |
7,030,103 |
7,138,455 |
6,535,598 |
Percentage on renegotiated portfolio |
61,7% |
63.3% |
61,7% |
63.9% |
158 Economic and Financial Analysis Report – June 2015
Consolidated Financial Statements and Independent Auditors’ Report
Notes to the Consolidated Financial Statements
j) Income from loans and leasing
|
R$ thousand | |||
2015 |
2014 | |||
|
2nd quarter |
1st quarter |
1st semester |
1st semester |
Discounted trade receivables and loans |
11,227,265 |
10,741,687 |
21,968,952 |
19,209,722 |
Financing |
3,497,482 |
3,737,291 |
7,234,773 |
6,356,132 |
Agricultural and agribusiness loans |
370,726 |
355,447 |
726,173 |
560,572 |
Subtotal |
15,095,473 |
14,834,425 |
29,929,898 |
26,126,426 |
Recovery of credits charged-off as losses |
1,045,291 |
855,208 |
1,900,499 |
1,857,240 |
Subtotal |
16,140,764 |
15,689,633 |
31,830,397 |
27,983,666 |
Leasing, net of expenses |
127,154 |
141,750 |
268,904 |
342,228 |
Total |
16,267,918 |
15,831,383 |
32,099,301 |
28,325,894 |
11) OTHER RECEIVABLES
a) Foreign exchange portfolio
Balances
|
R$ thousand | ||
2015 |
2014 | ||
June 30 |
March 31 |
June 30 | |
Assets - other receivables |
|
||
Exchange purchases pending settlement |
12,307,567 |
10,775,255 |
8,524,138 |
Term exchange transactions and documents in foreign currencies |
- |
- |
5,750 |
Exchange sale receivables |
4,316,796 |
2,595,211 |
3,221,577 |
(-) Advances in domestic currency received |
(452,988) |
(323,028) |
(333,852) |
Income receivable on advances granted |
74,134 |
84,583 |
58,497 |
Total |
16,245,509 |
13,132,021 |
11,476,110 |
Liabilities – other liabilities |
|
| |
Exchange sales pending settlement |
4,361,675 |
2,717,521 |
3,200,750 |
Exchange purchase payables |
11,611,070 |
8,999,754 |
8,759,386 |
(-) Advances on foreign exchange contracts |
(7,835,451) |
(7,035,908) |
(6,414,382) |
Other |
4,737 |
5,102 |
5,901 |
Total |
8,142,031 |
4,686,469 |
5,551,655 |
Net foreign exchange portfolio |
8,103,478 |
8,445,552 |
5,924,455 |
Off-balance-sheet accounts: |
|
| |
- Loans available for import |
276,225 |
424,303 |
380,262 |
- Confirmed exports loans |
70,619 |
77,359 |
22,135 |
Bradesco 159
Consolidated Financial Statements and Independent Auditors’ Report
Notes to the Consolidated Financial Statements
Foreign exchange results
Adjusted foreign exchange results for presentation purposes
|
R$ thousand | |||
2015 |
2014 | |||
2nd quarter |
1st quarter |
1st semester |
1st semester | |
Foreign exchange income |
86,470 |
1,165,618 |
1,252,088 |
66,121 |
Adjustments: |
|
|
|
|
- Income on foreign currency financing (1) |
10,180 |
129,222 |
139,402 |
32,887 |
- Income on export financing (1) |
278,256 |
407,639 |
685,895 |
441,327 |
- Income on foreign investments (2) |
(221) |
27,161 |
26,940 |
108 |
- Expenses of liabilities with foreign bankers (3) (Note 17c) |
172,560 |
(942,382) |
(769,822) |
27,616 |
- Funding expenses (4) |
(233,044) |
(191,560) |
(424,604) |
(298,936) |
- Other |
(79,049) |
(329,633) |
(408,682) |
151,360 |
Total adjustments |
148,682 |
(899,553) |
(750,871) |
354,362 |
Adjusted foreign exchange income |
235,152 |
266,065 |
501,217 |
420,483 |
(1) Recognized in “Income from loans”;
(2) Recognized in “Income from security transactions”;
(3) Related to funds for financing of advances on foreign exchange contracts and import financing, recognized in “Borrowing and on-lending expenses”; and
(4) Refers to funding expenses of investments in foreign exchange.
b) Sundry
|
R$ thousand | ||
2015 |
2014 | ||
June 30 |
March 31 |
June 30 | |
Deferred tax assets (Note 34c) |
37,084,328 |
37,524,948 |
29,935,350 |
Credit card operations |
19,472,698 |
19,454,730 |
18,057,401 |
Debtors for escrow deposits |
12,012,937 |
11,917,840 |
11,072,129 |
Other debtors |
6,131,753 |
6,963,047 |
5,312,303 |
Prepaid taxes |
5,475,015 |
6,094,044 |
4,397,298 |
Trade and credit receivables (1) |
3,726,099 |
3,652,856 |
4,335,445 |
Payments to be reimbursed |
653,868 |
742,579 |
837,117 |
Receivables from sale of assets |
92,741 |
87,720 |
81,556 |
Other |
600,906 |
363,637 |
581,273 |
Total |
85,250,345 |
86,801,401 |
74,609,872 |
(1) Primarily includes receivables from the acquisition of loans without substantial transfer of risks and benefits.
160 Economic and Financial Analysis Report – June 2015
Consolidated Financial Statements and Independent Auditors’ Report
Notes to the Consolidated Financial Statements
12) OTHER ASSETS
a) Foreclosed assets/other
|
R$ thousand | ||||
Cost |
Provision for losses |
Cost net of provision | |||
2015 |
2014 | ||||
June 30 |
March 31 |
June 30 | |||
Real estate |
965,192 |
(143,183) |
822,009 |
782,476 |
602,931 |
Vehicles and similar |
578,018 |
(300,956) |
277,062 |
259,124 |
326,005 |
Goods subject to special conditions |
246,742 |
(246,742) |
- |
- |
- |
Inventories/warehouse |
51,817 |
- |
51,817 |
65,402 |
69,411 |
Machinery and equipment |
13,695 |
(9,194) |
4,501 |
8,519 |
12,374 |
Other |
25,642 |
(19,856) |
5,786 |
5,874 |
2,617 |
Total on June 30, 2015 |
1,881,106 |
(719,931) |
1,161,175 |
|
|
Total on March 31, 2015 |
1,790,755 |
(669,360) |
1,121,395 |
| |
Total on June 30, 2014 |
1,660,960 |
(647,622) |
|
1,013,338 |
b) Prepaid expenses
|
R$ thousand | ||
2015 |
2014 | ||
June 30 |
March 31 |
June 30 | |
Deferred insurance acquisition costs (1) |
1,980,613 |
1,961,970 |
1,810,912 |
Commission on the placement of loans and financing (2) |
1,055,567 |
1,251,319 |
1,629,889 |
Advertising and marketing expenses (3) |
104,403 |
193,603 |
65,637 |
Other (4) |
468,156 |
448,043 |
385,363 |
Total |
3,608,739 |
3,854,935 |
3,891,801 |
(1) Commissions paid to brokers and representatives on sale of insurance, pension plans and capitalization bond products;
(2) Commissions paid to storeowners, car dealers and correspondent banks – payroll-deductible loans;
(3) Prepaid expenses of future advertising and marketing campaigns on media; and
(4) Mainly related to card issue costs.
13) INVESTMENTS
a) Composition of investments in the consolidated financial statements
Affiliates |
R$ thousand | ||
2015 |
2014 | ||
June 30 |
March 31 |
June 30 | |
- IRB-Brasil Resseguros S.A. |
573,074 |
547,378 |
542,293 |
- Integritas Participações S.A. |
493,642 |
492,974 |
496,370 |
- BES Investimento do Brasil S.A. |
131,012 |
131,421 |
135,860 |
- Other |
310,699 |
301,197 |
296,486 |
Total investment in affiliates - in Brazil |
1,508,427 |
1,472,970 |
1,471,009 |
- Tax incentives |
234,717 |
239,417 |
239,418 |
- Other investments |
195,217 |
197,228 |
450,048 |
Provision for: |
|
| |
- Tax incentives |
(207,733) |
(211,930) |
(211,930) |
- Other investments |
(61,795) |
(61,795) |
(61,798) |
Grand total investments |
1,668,833 |
1,635,890 |
1,886,747 |
Bradesco 161
Consolidated Financial Statements and Independent Auditors’ Report
Notes to the Consolidated Financial Statements
b) The income/expense from the equity method accounting of investments was recorded in the income statement, under “Equity in the Earnings (Losses) of Unconsolidated Companies”, and correspond in the first semester of 2015 to R$12,061 thousand (R$86,627 thousand in the first semester of 2014) and R$31,799 thousand in the second quarter of 2015 (R$19,738 thousand in the first quarter of 2015).
Companies |
R$ thousand | |||||||||
Capital Stock |
Shareholders’ equity adjusted |
Number of shares/ quotas held (in thousands) |
Equity interest consolidated on capital stock |
Adjusted income |
Equity accounting adjustments (1) | |||||
2015 |
2014 | |||||||||
Common |
Preferred |
2nd quarter |
1st quarter |
1st semester |
1st semester | |||||
IRB-Brasil Resseguros S.A. (2) |
1,453,080 |
2,794,120 |
212 |
- |
20.51% |
130,775 |
26,822 |
(8,913) |
17,909 |
70,970 |
BES Investimento do Brasil S.A. - Banco de Investimento |
420,000 |
655,060 |
12,734 |
12,734 |
20.00% |
(1,915) |
(383) |
(6,574) |
(6,957) |
7,170 |
Integritas Participações S.A. (2) |
545,638 |
743,301 |
22,581 |
- |
25.17% |
5,375 |
1,353 |
(197) |
1,156 |
2,712 |
Other (2) |
|
|
|
|
|
|
4,007 |
(4,054) |
(47) |
5,775 |
Equity in the earnings (losses) of unconsolidated companies |
|
|
|
|
|
|
31,799 |
(19,738) |
12,061 |
86,627 |
(1) The adjustment considers income calculated periodically by the companies and includes equity variations recorded by the investees not recognized in profit or loss, as well as alignment of accounting practice adjustments, where applicable; and
(2) Based on financial information from the previous month.
162 Economic and Financial Analysis Report – June 2015
Consolidated Financial Statements and Independent Auditors’ Report
Notes to the Consolidated Financial Statements
14) PREMISES AND EQUIPMENT
R$ thousand | ||||||
Annual rate of depreciation |
Cost |
Depreciation |
Cost net of depreciation | |||
2015 |
2014 | |||||
June 30 |
March 31 |
June 30 | ||||
Property and equipment: |
|
|
|
| ||
- Buildings |
4% |
1,070,894 |
(501,482) |
569,412 |
668,299 |
598,535 |
- Land |
- |
448,019 |
- |
448,019 |
370,995 |
405,713 |
Facilities, furniture and equipment in use |
10% |
4,617,777 |
(2,521,889) |
2,095,888 |
2,091,721 |
1,974,057 |
Security and communication systems |
10% |
646,930 |
(190,238) |
456,692 |
400,498 |
222,576 |
Data processing systems |
20 a 50% |
5,091,998 |
(3,768,629) |
1,323,369 |
1,371,690 |
1,353,985 |
Transportation systems |
20% |
92,990 |
(45,942) |
47,048 |
49,189 |
24,041 |
Total on June 30, 2015 |
11,968,608 |
(7,028,180) |
4,940,428 |
| ||
Total on March 31, 2015 |
12,469,848 |
(7,517,456) |
4,952,392 |
| ||
Total on June 30, 2014 |
11,815,612 |
(7,236,705) |
|
|
4,578,907 |
The Organização Bradesco’s premises and equipment have an unrecorded surplus of R$5,174,373 thousand (R$5,180,003 thousand on March 31, 2015 and R$5,294,745 thousand on June 30, 2014). This is due to an increase in their market price, based on valuations by independent experts in 2015, 2014 and 2013.
The fixed assets to net worth ratio is 39.6% when considering only the companies and payment institutions within the economic group (the “Prudential Consolidation”), where the maximum limit of 50.0%.
Bradesco 163
Consolidated Financial Statements and Independent Auditors’ Report
Notes to the Consolidated Financial Statements
15) INTANGIBLE ASSETS
a) Goodwill
The goodwill recorded from investment acquisitions totaled R$3,180,569 thousand, net of accumulated amortization, as applicable, of which: (i) R$409,973 thousand recorded in ‘Permanent Assets – Investments’ represents the acquisition of shares of affiliates (Integritas/Fleury shares), which will be amortized as realized; and (ii) R$2,770,596 thousand represented by the acquisition of shares of subsidiaries/shared control, represented by the future profitability/client portfolio, which is amortized in up to twenty years, net of accrued amortizations, if applicable, recorded in the
Fixed Assets – Intangible Assets.
In the first semester of 2015, goodwill was amortized totaling R$102,093 thousand (R$56,838 thousand in the first semester of 2014) and R$51,315 thousand in the second quarter of 2015 (R$50,778 thousand in the first quarter of 2015) (Note 29).
b) Intangible assets
Acquired intangible assets consist of:
|
R$ thousand | |||||
Rate of Amortization (1) |
Cost |
Amortization |
Cost net of amortization | |||
2015 |
2014 | |||||
June 30 |
March 31 |
June 30 | ||||
Acquisition of financial services rights |
Contract (4) |
4,307,618 |
(2,634,378) |
1,673,240 |
1,852,204 |
2,258,063 |
Software (2) |
20% to 50% |
9,685,080 |
(5,349,166) |
4,335,914 |
4,264,006 |
4,029,219 |
Future profitability/customer portfolio (3) |
Up to 20% |
3,683,363 |
(912,767) |
2,770,596 |
2,828,660 |
1,923,535 |
Other (5) |
Contract |
4,239,856 |
(465,142) |
3,774,714 |
3,847,525 |
469,284 |
Total on June 30, 2015 |
|
21,915,917 |
(9,361,453) |
12,554,464 |
|
|
Total on March 31, 2015 |
|
21,535,567 |
(8,743,172) |
|
12,792,395 |
|
Total on June 30, 2014 |
|
16,416,704 |
(7,736,603) |
|
|
8,680,101 |
(1) Intangible assets are amortized over an estimated period of economic benefit and recognized in “other administrative expenses” and “other operating expenses”, where applicable;
(2) Software acquired and/or developed by specialized companies;
(3) Mainly composed of goodwill on the acquisition of equity interest in Banco Bradescard - R$744,248 thousand, Odontoprev - R$190,843 thousand, Bradescard Mexico - R$20,204 thousand, Europ Assistance Serviços de Assistência Personalizados - R$11,358 thousand and Cielo/Investees - R$1,465,175 thousand and Banco Bradesco BBI S.A. - R$153,501 thousand;
(4) Based on the pay-back of each agreement; and
(5) It primarily includes the sponsorship program for the 2016 Olympic Games and the operational agreement between Cielo, which is our jointly-controlled subsidiary, and Banco do Brasil, signed in the first quarter of 2015, in order to create an association, to manage the transactions arising from credit card operations, which will be amortized within up to 30 years.
164 Economic and Financial Analysis Report – June 2015
Consolidated Financial Statements and Independent Auditors’ Report
Notes to the Consolidated Financial Statements
c) Changes in intangible assets by type
|
R$ thousand | ||||
Acquisition of financial service rights |
Software |
Future profitability/ customer portfolio/ market value |
Others |
Total | |
Balance on December 31, 2014 |
2,025,940 |
4,082,155 |
1,938,141 |
424,758 |
8,470,994 |
Additions (reductions) (1) (2) |
84,576 |
806,830 |
934,548 |
3,482,732 |
5,308,686 |
Amortization for the period |
(437,276) |
(553,071) |
(102,093) |
(132,776) |
(1,225,216) |
Balance on June 30, 2015 |
1,673,240 |
4,335,914 |
2,770,596 |
3,774,714 |
12,554,464 |
(1) Under the heading “Future profitability/client portfolio/market value” includes the intangible asset generated by the acquisition of shares of Cielo; and
(2) Under the heading “Others” includes the operational agreement between Cielo, our jointly-controlled subsidiary and Banco do Brasil, signed in the first quarter of 2015, which created an association, to manage the transactions originating from credit and debit card operations, which will be amortized within up to 30 years.
16) DEPOSITS, SECURITIES SOLD UNDER AGREEMENTS TO REPURCHASE AND FUNDS FROM ISSUANCE OF SECURITIES
a) Deposits
|
R$ thousand | ||||||
2015 |
2014 | ||||||
1 to 30 days |
31 to 180 days |
181 to 360 days |
More than 360 days |
June 30 |
March 31 |
June 30 | |
● Demand deposits (1) |
26,125,412 |
- |
- |
- |
26,125,412 |
30,230,056 |
36,176,242 |
● Savings deposits (1) |
91,008,482 |
- |
- |
- |
91,008,482 |
91,741,025 |
84,318,918 |
● Interbank deposits |
359,925 |
105,034 |
53,531 |
212,502 |
730,992 |
454,921 |
521,027 |
● Time deposits (2) |
14,882,368 |
15,193,474 |
8,253,972 |
39,731,747 |
78,061,561 |
89,276,484 |
92,254,346 |
Grand total on June 30, 2015 |
132,376,187 |
15,298,508 |
8,307,503 |
39,944,249 |
195,926,447 |
|
|
% |
67.6 |
7.8 |
4.2 |
20.4 |
100.0 |
|
|
Grand total on March 31, 2015 |
142,838,337 |
19,545,752 |
6,018,009 |
43,300,388 |
211,702,486 |
| |
% |
67.5 |
9.2 |
2.8 |
20.5 |
100.0 |
| |
Grand total on June 30, 2014 |
135,601,762 |
20,196,629 |
9,033,296 |
48,438,846 |
|
|
213,270,533 |
% |
63.6 |
9.5 |
4.2 |
22.7 |
|
|
100.0 |
(1) Classified as “1 to 30 days”, not considering average historical turnover; and
(2) Considers the actual maturities of investments.
Bradesco 165
Consolidated Financial Statements and Independent Auditors’ Report
Notes to the Consolidated Financial Statements
b) Securities sold under agreements to repurchase
|
R$ thousand | ||||||
2015 |
2014 | ||||||
1 to 30 days |
31 to 180 days |
181 to 360 days |
More than 360 days |
June 30 |
March 31 |
June 30 | |
Own portfolio |
59,683,695 |
32,654,252 |
18,972,941 |
13,917,679 |
125,228,567 |
117,771,910 |
131,699,792 |
● Government securities |
52,075,839 |
193,719 |
22,095 |
2,168 |
52,293,821 |
43,482,701 |
62,748,182 |
● Debentures of own issuance |
1,899,802 |
32,460,533 |
18,950,846 |
13,089,933 |
66,401,114 |
66,558,146 |
66,278,450 |
● Foreign |
5,708,054 |
- |
- |
825,578 |
6,533,632 |
7,731,063 |
2,673,160 |
Third-party portfolio (1) |
165,614,232 |
500,916 |
- |
- |
166,115,148 |
185,055,289 |
122,146,097 |
Unrestricted portfolio (1) |
449,283 |
1,614,536 |
- |
322,932 |
2,386,751 |
912,579 |
1,765,099 |
Grand total on June 30, 2015 (2) |
225,747,210 |
34,769,704 |
18,972,941 |
14,240,611 |
293,730,466 |
|
|
% |
76.9 |
11.8 |
6.5 |
4.8 |
100.0 |
|
|
Grand total on March 31, 2015 (2) |
238,373,014 |
32,218,283 |
16,712,932 |
16,435,549 |
|
303,739,778 |
|
% |
78.5 |
10.6 |
5.5 |
5.4 |
|
100.0 |
|
Grand total on June 30, 2014 (2) |
188,569,763 |
32,914,874 |
10,722,807 |
23,403,544 |
|
|
255,610,988 |
% |
73.8 |
12.9 |
4.2 |
9.1 |
|
|
100.0 |
(1) Represented by government securities; and
(2) Includes R$77,028,070 thousand (R$68,876,955 thousand on March 31, 2015 and R$74,741,206 thousand on June 30, 2014) of investment funds in purchase and sale commitments with Bradesco, whose quota holders are subsidiaries included in the consolidated financial statements (Notes 8a, b, c and d).
166 Economic and Financial Analysis Report – June 2015
Consolidated Financial Statements and Independent Auditors’ Report
Notes to the Consolidated Financial Statements
c) Funds from issuance of securities
|
R$ thousand | ||||||
2015 |
2014 | ||||||
1 to 30 days |
31 to 180 days |
181 to 360 days |
More than 360 days |
June 30 |
March 31 |
June 30 | |
Securities - Brazil: |
|
|
|
|
|
| |
- Mortgage bonds |
44,918 |
153,717 |
- |
- |
198,635 |
334,571 |
564,918 |
- Letters of credit for real estate |
1,211,273 |
2,344,473 |
7,225,310 |
6,643,371 |
17,424,427 |
14,299,643 |
9,065,777 |
- Letters of credit for agribusiness |
2,537,582 |
2,793,081 |
1,284,006 |
2,038,228 |
8,652,897 |
10,136,738 |
3,857,256 |
- Financial bills |
1,160,964 |
9,741,283 |
12,055,923 |
37,650,184 |
60,608,354 |
55,146,238 |
48,110,529 |
Subtotal |
4,954,737 |
15,032,554 |
20,565,239 |
46,331,783 |
86,884,313 |
79,917,190 |
61,598,480 |
Securities - Overseas: |
|
|
|
|
|
| |
- MTN Program Issues (1) |
104,303 |
1,106,889 |
1,686,903 |
2,768,511 |
5,666,606 |
5,323,721 |
5,659,646 |
- Securitization of future flow of money orders received from overseas (Note 16d) |
5,604 |
463,290 |
463,291 |
1,513,193 |
2,445,378 |
2,767,351 |
2,422,173 |
- Issuance costs |
- |
- |
- |
(13,315) |
(13,315) |
(15,341) |
(13,719) |
Subtotal |
109,907 |
1,570,179 |
2,150,194 |
4,268,389 |
8,098,669 |
8,075,731 |
8,068,100 |
Structured operations certificates |
3,710 |
124,729 |
123,497 |
151,985 |
403,921 |
254,369 |
210,161 |
Grand total on June 30, 2015 |
5,068,354 |
16,727,462 |
22,838,930 |
50,752,157 |
95,386,903 |
|
|
% |
5.3 |
17.5 |
23.9 |
53.3 |
100.0 |
|
|
Grand total on March 31, 2015 |
4,852,387 |
24,260,020 |
21,167,673 |
37,967,210 |
88,247,290 |
| |
% |
5.5 |
27.5 |
24.0 |
43.0 |
100.0 |
| |
Grand total on June 30, 2014 |
1,098,528 |
7,646,273 |
28,153,388 |
32,978,552 |
|
69,876,741 | |
% |
1.6 |
10.9 |
40.3 |
47.2 |
|
100.0 |
(1) Issuance of securities on the international market to invest in foreign exchange transactions, pre-export financing, import financing and working capital financing, predominately in the medium and long terms.
Bradesco 167
Consolidated Financial Statements and Independent Auditors’ Report
Notes to the Consolidated Financial Statements
d) Since 2003, Bradesco has been party to certain agreements to optimize its funding and liquidity management activities by using an SPE - Special Purpose Entity. This SPE, known as International Diversified Payment Rights Company, is financed with long-term debt and settled through future cash flows from underlying assets which primarily include flows from current payment orders and future remittances made by individuals and companies located overseas to beneficiaries in Brazil for which the Bank acts as a paying agent.
Long-term securities issued by the SPE and sold to investors are settled with proceeds from the payment order flows. Bradesco is obliged to redeem these securities in specific cases of delinquency or if the SPE discontinues operations.
Funds from the sale of current and future payment order flows, received by the SPE, must be maintained in a specific bank account until a minimum amount has been reached.
Below are the main features of the notes issued by the SPE:
|
R$ thousand | |||||
Date of issue |
Amount of the operation |
Maturity |
Total | |||
2015 |
2014 | |||||
June 30 |
March 31 |
June 30 | ||||
Securitization of future flow of payment orders received from overseas |
12.20.2007 |
354,260 |
11.20.2014 |
- |
- |
22,015 |
12.17.2009 |
133,673 |
11.20.2014 |
- |
- |
13,685 | |
03.06.2008 |
836,000 |
05.22.2017 |
542,188 |
640,711 |
604,891 | |
12.19.2008 |
1,168,500 |
02.20.2019 |
1,084,149 |
1,201,071 |
989,573 | |
12.17.2009 |
133,673 |
02.20.2017 |
72,911 |
87,939 |
86,303 | |
12.17.2009 |
89,115 |
02.20.2020 |
98,996 |
108,015 |
85,900 | |
08.20.2010 |
307,948 |
08.21.2017 |
216,474 |
251,834 |
230,557 | |
09.29.2010 |
170,530 |
08.21.2017 |
123,722 |
143,931 |
131,771 | |
11.16.2011 |
88,860 |
11.20.2018 |
100,471 |
109,412 |
97,526 | |
11.16.2011 |
133,290 |
11.22.2021 |
206,467 |
224,438 |
159,952 | |
Total |
3,415,849 |
2,445,378 |
2,767,351 |
2,422,173 |
e) Cost for market funding and inflation and interest adjustments of technical provisions for insurance, pension plans and capitalization bonds
|
R$ thousand | |||
2015 |
2014 | |||
2nd quarter |
1st quarter |
1st semester |
1st semester | |
Savings deposits |
1,584,242 |
1,479,138 |
3,063,380 |
2,573,812 |
Time deposits |
2,309,742 |
2,321,734 |
4,631,476 |
4,799,064 |
Securities sold under agreements to repurchase |
7,550,790 |
7,842,326 |
15,393,116 |
11,006,374 |
Funds from issuance of securities |
2,670,723 |
2,785,227 |
5,455,950 |
3,038,977 |
Other funding expenses |
113,759 |
116,906 |
230,665 |
226,492 |
Subtotal |
14,229,256 |
14,545,331 |
28,774,587 |
21,644,719 |
Cost for inflation and interest adjustment of technical provisions of insurance, pension plans and capitalization bonds |
4,005,858 |
3,584,192 |
7,590,050 |
5,073,065 |
Total |
18,235,114 |
18,129,523 |
36,364,637 |
26,717,784 |
168 Economic and Financial Analysis Report – June 2015
Consolidated Financial Statements and Independent Auditors’ Report
Notes to the Consolidated Financial Statements
17) BORROWING AND ON-LENDING
a) Borrowing
|
R$ thousand | ||||||
2015 |
2014 | ||||||
1 to 30 days |
31 to 180 days |
181 to 360 days |
More than 360 days |
June 30 |
March 31 |
June 30 | |
In Brazil - other institutions |
10,075 |
- |
- |
10,691 |
20,766 |
22,497 |
19,865 |
Overseas |
2,865,713 |
8,192,786 |
5,848,045 |
3,537,195 |
20,443,739 |
19,741,037 |
13,707,825 |
Grand total on June 30, 2015 |
2,875,788 |
8,192,786 |
5,848,045 |
3,547,886 |
20,464,505 |
|
|
% |
14.1 |
40.0 |
28.6 |
17.3 |
100.0 |
|
|
Grand total on March 31, 2015 |
1,553,943 |
9,876,050 |
5,300,466 |
3,033,075 |
|
19,763,534 |
|
% |
7.9 |
50.0 |
26.8 |
15.3 |
|
100.0 |
|
Grand total on June 30, 2014 |
2,641,471 |
6,350,640 |
3,878,142 |
857,437 |
|
|
13,727,690 |
% |
19.2 |
46.3 |
28.3 |
6.2 |
|
|
100.0 |
b) On-lending
|
R$ thousand | ||||||
2015 |
2014 | ||||||
1 to 30 days |
31 to 180 days |
181 to 360 days |
More than 360 days |
June 30 |
March 31 |
June 30 | |
In Brazil |
1,448,798 |
5,430,031 |
6,276,351 |
26,073,014 |
39,228,194 |
40,933,541 |
40,200,881 |
- National Treasury |
30,931 |
- |
- |
- |
30,931 |
52,086 |
1,109 |
- BNDES |
616,882 |
1,689,691 |
2,237,221 |
6,955,178 |
11,498,972 |
12,008,291 |
11,386,013 |
- CEF |
1,008 |
4,733 |
5,679 |
2,840 |
14,260 |
16,909 |
29,903 |
- FINAME |
799,977 |
3,735,607 |
4,031,867 |
19,114,996 |
27,682,447 |
28,854,678 |
28,782,226 |
- Other institutions |
- |
- |
1,584 |
- |
1,584 |
1,577 |
1,630 |
Overseas |
17,177 |
1,395,855 |
263,377 |
- |
1,676,409 |
1,671,809 |
212,745 |
Grand total on June 30, 2015 |
1,465,975 |
6,825,886 |
6,539,728 |
26,073,014 |
40,904,603 |
|
|
% |
3.6 |
16.7 |
16.0 |
63.7 |
100.0 |
|
|
Grand total on March 31, 2015 |
1,186,047 |
6,023,213 |
8,072,836 |
27,323,254 |
|
42,605,350 |
|
% |
2.8 |
14.1 |
18.9 |
64.2 |
|
100.0 |
|
Grand total on June 30, 2014 |
1,149,689 |
5,024,671 |
5,898,500 |
28,340,766 |
|
|
40,413,626 |
% |
2.9 |
12.4 |
14.6 |
70.1 |
|
|
100.0 |
Bradesco 169
Consolidated Financial Statements and Independent Auditors’ Report
Notes to the Consolidated Financial Statements
c) Borrowing and on-lending expenses
R$ thousand | ||||
2015 |
2014 | |||
2nd quarter |
1st quarter |
1st semester |
1st semester | |
Borrowing: |
|
|
|
|
- In Brazil |
185 |
112 |
297 |
2,390 |
- Overseas |
43,485 |
52,239 |
95,724 |
60,232 |
Subtotal borrowing |
43,670 |
52,351 |
96,021 |
62,622 |
On-lending in Brazil: |
|
|
|
|
- National Treasury |
125 |
1,802 |
1,927 |
249 |
- BNDES |
185,780 |
187,993 |
373,773 |
345,866 |
- CEF |
370 |
393 |
763 |
1,122 |
- FINAME |
154,531 |
237,404 |
391,935 |
332,707 |
- Other institutions |
9 |
7 |
16 |
16 |
On-lending overseas: |
|
|
|
|
- Payables to foreign bankers (Note 11a) |
(172,560) |
942,382 |
769,822 |
(27,616) |
- Other expenses with foreign on-lending |
(1,946,867) |
10,654,034 |
8,707,167 |
(2,328,388) |
- Exchange variation from assets and liabilities overseas |
1,132,227 |
(5,799,035) |
(4,666,808) |
1,256,970 |
Subtotal on-lending |
(646,385) |
6,224,980 |
5,578,595 |
(419,074) |
Total |
(602,715) |
6,277,331 |
5,674,616 |
(356,452) |
18) PROVISIONS, CONTINGENT ASSETS AND LIABILITIES AND LEGAL LIABILITIES – TAX AND SOCIAL SECURITY
a) Contingent assets
Contingent assets are not recognized in the financial statements. However, there are ongoing proceedings where the chance of success is considered probable, such as: a) Social Integration Program (PIS), claiming to offset PIS against Gross Operating Income, paid under Decree-Laws No. 2.445/88 and No. 2.449/88, regarding the payment that exceeded the amount due under Supplementary Law No. 07/70 (PIS Repique); and b) other taxes, the legality and/or constitutionality of which is being challenged, where the decision may lead to reimbursement of amounts paid.
b) Provisions classified as probable losses and legal obligations - tax and social security
Organização Bradesco is a party to a number of labor, civil and tax lawsuits, arising from the normal course of business.
Management recorded provisions where, based on their opinion and that of their legal counsel, the nature of the lawsuit, similarity to previous lawsuits, complexity and the courts standing, the loss is deemed probable.
Management considers that the provision is sufficient to cover the future losses generated by the respective lawsuits.
Provisions related to legal obligations are maintained until the conclusion of the lawsuit, represented by judicial decisions with no further appeals or due to the statute of limitation.
I - Labor claims
These are claims brought by former employees and outsourced employees seeking indemnifications, most significantly for unpaid “overtime”, pursuant to Article 224 of the Consolidation of Labor Laws (CLT). In proceedings in which a judicial deposit is used to guarantee the execution of the judgment, the labor provision is made considering the estimated loss of these deposits. For proceedings with similar characteristics and not judged, the provision is recorded based on the average calculated value of payments made for labor complaints settled in the past 12 months; and for proceedings originating from acquired banks, with unique characteristics, the calculation and assessment of the required balance is conducted periodically, based on the updated recent loss history.
170 Economic and Financial Analysis Report – June 2015
Consolidated Financial Statements and Independent Auditors’ Report
Notes to the Consolidated Financial Statements
Overtime is monitored by using electronic time cards and paid regularly during the employment contract and, accordingly, the claims filed by former employees do not represent significant amounts.
II - Civil claims
These are claims for pain and suffering and property damages, mainly relating to protests, returned checks, the inclusion of information about debtors in the credit restriction registry and the replacement of inflation adjustments excluded as a result of government economic plans. These lawsuits are individually controlled using a computer-based system and provisioned whenever the loss is deemed as probable, considering the opinion of Management and their legal counsel, the nature of the lawsuits, similarity with previous lawsuits, complexity and positioning of the courts.
Most of these lawsuits are brought to the Special Civil Court (JEC), in which the claims are limited to 40 times the minimum wage and do not have a significant impact on Organização Bradesco’s financial position.
There are a significant number of legal claims pleading alleged differences in adjustment for inflation on savings account balances due to the implementation of economic plans that were part of the federal government’s economic policy to reduce inflation in the ‘80s and ‘90s.
Although Bradesco complied with the law and regulation in force at the time, these lawsuits have been recorded in provisions, taking into consideration the claims where the Bank is the defendant and the perspective of loss, which is considered after the analysis of each demand, based on the current decision of the Superior Court of Justice (STJ).
Note that, regarding disputes relating to economic plans, the Federal Supreme Court (STF) suspended the prosecution of all lawsuits at the cognizance stage, until the Court issues a final decision on the right under litigation.
III - Legal obligations – provision for tax risks
The Organização Bradesco is disputing the legality and constitutionality of certain taxes and contributions in court, for which provisions have been recorded in full, although there is a good chance of a favorable outcome, based on the opinion of Management and their legal counsel. The processing of these legal obligations and the provisions for cases for which the risk of loss is deemed as probable is regularly monitored in the legal court. During or after the conclusion of each case, a favorable outcome may arise for the Organization, resulting in the reversal of the related provisions.
The main cases are:
- PIS and COFINS – R$2,012,866 thousand (R$1,963,859 thousand on March 31, 2015 and R$2,522,979 thousand on June 30, 2014): a request for authorization to calculate and pay PIS and COFINS based on effective billing, as set forth in Article 2 of Supplementary Law No. 70/91, removing from the calculation base the unconstitutional inclusion of other revenues other than those billed;
- INSS Autonomous Brokers – R$1,653,683 thousand (R$1,591,091 thousand on March 31, 2015 and R$1,414,168 thousand on June 30, 2014): discussing the charging of social security contribution on remunerations paid to third-party service providers, established by Supplementary Law No. 84/96 and subsequent regulations/amendments, at 20.0% with an additional 2.5%, on the grounds that services are not provided to insurance companies but to policyholders, thus being outside the scope of such a contribution as provided for in item I, Article 22 of Law No. 8.212/91, as new wording in Law No. 9.876/99;
- IRPJ/CSLL on losses of credits – R$2,108,335 thousand (R$2,069,323 thousand on March 31, 2015 and R$1,912,596 thousand on June 30, 2014): we are requesting to deduct from income tax and social contributions payable (IRPJ and CSLL, respectively) amounts of actual and definite loan losses related to unconditional discounts granted during collections, regardless of compliance with the terms and conditions provided for in Articles 9 to 14 of Law No. 9.430/96 that only apply to temporary losses;
Bradesco 171
Consolidated Financial Statements and Independent Auditors’ Report
Notes to the Consolidated Financial Statements
- PIS – EC 17/97 - R$229,245 thousand (R$227,259 thousand on March 31, 2015): for the period from July 1997 to February 1998, request to calculate and pay PIS contributions as established by LC 07/70 (PIS Repique) and not as established by EC 17/97 (PIS on Gross Operating Income);
- PIS – R$318,994 thousand (R$315,880 thousand on March 31, 2015 and R$314,672 thousand on June 30, 2014): we are requesting the authorization to offset overpaid amounts in 1994 and 1995 as PIS contribution, corresponding to the surplus paid over that calculated on the tax base established in the Constitution, i.e., gross operating income, as defined in the income tax legislation (set out in Article 44 of Law No. 4.506/64), which excludes interest income; and
- Pension Contributions - R$1,036,392 thousand (R$920,790 thousand on March 31, 2015 and R$470,803 thousand on June 30, 2014): official notifications related to the pension contributions on financial contributions in private pension plans, considered by the audit as compensatory sums subject to the incidence of such financial contributions and isolated fine for not withholding tax of the IRRF on the related financial contributions.
IV - Provisions by nature
|
R$ thousand | ||
2015 |
2014 | ||
June 30 |
March 31 |
June 30 | |
Labor claims |
2,738,236 |
2,690,980 |
2,471,829 |
Civil claims |
4,101,115 |
4,054,011 |
3,822,249 |
Subtotal (1) |
6,839,351 |
6,744,991 |
6,294,078 |
Provision for tax risks (2) |
8,472,166 |
8,216,554 |
8,345,491 |
Total |
15,311,517 |
14,961,545 |
14,639,569 |
(1) Note 20b; and
(2) Classified under “Other liabilities - tax and social security” (Note 20a).
V - Changes in provisions
|
R$ thousand | ||
2015 | |||
Labor |
Civil |
Tax (1) (2) | |
Balance on December 31, 2014 |
2,737,447 |
3,941,689 |
7,571,986 |
Adjustment for inflation |
175,128 |
188,844 |
341,443 |
Provisions, net of reversals and write-offs |
298,067 |
425,942 |
564,522 |
Payments |
(472,406) |
(455,360) |
(5,785) |
Balance on June 30, 2015 |
2,738,236 |
4,101,115 |
8,472,166 |
(1) Includes, in the first semester of 2015, constitution of tax provision: (i) related to the incidence of pension contributions on financial contributions in private pension plans, in the amount of R$523,290 thousand; and (ii) IRPJ/CSLL on losses of credits, totaling R$47,545 thousand; and
(2) Mainly include legal liabilities.
172 Economic and Financial Analysis Report – June 2015
Consolidated Financial Statements and Independent Auditors’ Report
Notes to the Consolidated Financial Statements
c) Contingent liabilities classified as possible losses
The Organização Bradesco maintains a system to monitor all administrative and judicial proceedings in which the institution is plaintiff or defendant and, based on the opinion of legal counsel, classifies the lawsuits according to the expectation of loss. Case law trends are periodically analyzed and, if necessary, the related risk is reclassified. In this respect, contingent lawsuits deemed to have a possible risk of loss are not recorded as a liability in the financial statements. The main proceedings in this category are the following: a) leasing companies’ Tax on Services of any Nature (ISSQN), total lawsuits correspond to R$1,872,384 thousand (R$1,884,046 thousand on March 31, 2015 and R$1,753,024 thousand on June 30, 2014) which relates to the municipal tax demands from municipalities other than those in which the company is located and where, under law, tax is collected; b) 2006-2010 income tax and social contribution, relating to goodwill amortization being disallowed on the acquisition of investments, for the amount of R$4,772,072 thousand (R$4,339,317 thousand on March 31, 2015 and R$3,456,648 thousand on June 30, 2014); c) IRPJ and CSLL deficiency notice relating to the disallowance of loan loss deductions, for the amount of R$1,046,158 thousand (R$979,460 thousand on March 31, 2015, and R$553,964 thousand on June 30, 2014); d) IRPJ and CSLL deficiency note relating to disallowance of exclusions of revenues from the mark-to-market of securities from 2007 to 2010, and differences in depreciation and operating expenses and income, amounting to R$1,287,426 thousand (R$1,247,006 thousand on March 31, 2015 and R$469,140 thousand on June 30, 2014); and e) IRPJ and CSLL deficiency note, amounting to R$400,696 thousand (R$384,621 thousand on March 31, 2015) relating to profit of subsidiaries based overseas, for the calendar years of 2008 and 2009.
Bradesco 173
Consolidated Financial Statements and Independent Auditors’ Report
Notes to the Consolidated Financial Statements
19) SUBORDINATED DEBT
R$ thousand | |||||||
2015 |
2014 | ||||||
Maturity |
Original term in years |
Amount of the operation |
Currency |
Remuneration |
June 30 |
March 31 |
June 30 |
In Brazil: |
|
|
| ||||
Subordinated CDB: |
|
|
| ||||
2014 (1) |
6 |
- |
R$ |
112.0% of CDI rate |
- |
- |
1,789,726 |
|
IPCA + (6.92% p.a. - 8.50% p.a.) |
|
| ||||
2015 (2) |
6 |
912,673 |
R$ |
108.0% to 112.0% of CDI rate |
2,100,767 |
2,785,967 |
2,511,913 |
2016 |
6 |
500 |
R$ |
IPCA + 7.1292% p.a. |
1,046 |
1,005 |
896 |
2019 |
10 |
20,000 |
R$ |
IPCA + 7.76% p.a. |
45,152 |
43,305 |
38,501 |
Financial bills: |
|
|
| ||||
|
IGP-M + 6.3874% p.a. |
|
| ||||
|
|
|
|
IPCA + (6.7017% p.a. - 6.8784% p.a.) |
|
| |
|
|
|
|
Fixed rate of 13.0949% p.a. |
|
|
|
2016 |
6 |
102,018 |
R$ |
108.0% a 110.0% of CDI rate |
180,560 |
173,673 |
156,857 |
|
|
|
|
100.0% of CDI rate + (1.2685% p.a. - 1.3656% p.a.) |
|
|
|
|
|
|
|
IGP-M + (5.7745% p.a. - 6.9588% p.a.) |
|
|
|
|
|
|
|
IPCA + (5.6030% p.a. - 7.5482% p.a.) |
|
|
|
|
|
|
|
Fixed rate (11.7493% p.a. - 13.8609% p.a.) |
|
|
|
2017 |
6 |
8,630,999 |
R$ |
104.0% to 112.5% of CDI rate |
10,168,842 |
9,892,785 |
9,686,759 |
|
|
|
|
100.0% of CDI rate + (0.7855% p.a. - 1.3061% p.a.) |
|
|
|
|
|
|
|
IGP-M + (4.0147% p.a. - 6.2626% p.a.) |
|
|
|
|
|
|
|
IPCA + (3.6712% p.a. - 6.2822% p.a.) |
|
|
|
|
|
|
|
Fixed rate (9.3991% p.a. - 12.1754% p.a.) |
|
|
|
2018 |
6 |
8,262,799 |
R$ |
105.0% to 112.2% of CDI rate |
9,219,976 |
9,170,267 |
8,878,067 |
|
|
|
|
IGP-M + (3.6320% p.a. - 4.0735% p.a.) |
|
|
|
|
|
|
|
IPCA + (3.2983% p.a. - 4.4268% p.a.) |
|
|
|
|
|
|
|
Fixed rate (9.3207% p.a. - 10.3107% p.a.) |
|
|
|
2019 |
6 |
21,858 |
R$ |
109.3% to 109.5% of CDI rate |
28,027 |
27,146 |
24,946 |
174 Economic and Financial Analysis Report – June 2015
Consolidated Financial Statements and Independent Auditors’ Report
Notes to the Consolidated Financial Statements
R$ thousand | |||||||
2015 |
2014 | ||||||
Maturity |
Original term in years |
Amount of the operation |
Currency |
Remuneration |
June 30 |
March 31 |
June 30 |
|
|
|
|
IPCA + 7.4163% p.a. |
|
|
|
2017 |
7 |
40,100 |
R$ |
Fixed rate 13.1763% p.a. |
78,327 |
75,483 |
68,025 |
|
|
|
|
IGP-M + 6.6945% p.a. |
|
|
|
2018 |
7 |
141,050 |
R$ |
IPCA + (5.9081% p.a. - 7.3743% p.a.) |
235,261 |
225,801 |
206,345 |
|
|
|
|
100.0% of CDI rate + (1.0079% p.a. - 1.0412% p.a.) |
|
|
|
|
|
|
|
IGP-M + 4.1768 p.a. |
|
|
|
|
|
|
|
IPCA + (4.0262% p.a. - 6.1757% p.a.) |
|
|
|
|
|
|
|
Fixed rate (10.1304% p.a. - 11.7550% p.a.) |
|
|
|
2019 |
7 |
3,172,835 |
R$ |
110.5% to 112.2% of CDI rate |
3,331,045 |
3,397,832 |
3,273,413 |
2020 |
7 |
1,700 |
R$ |
IPCA + 4.2620% p.a. |
2,207 |
2,134 |
1,944 |
2018 |
8 |
50,000 |
R$ |
IGP-M + 7.0670% p.a. |
88,886 |
85,420 |
78,622 |
|
|
|
|
IGP-M + 5.8351% p.a. |
|
|
|
|
|
|
|
IPCA + (5.8950% p.a. - 6.3643% p.a.) |
|
|
|
2019 |
8 |
12,735 |
R$ |
Fixed rate 13.3381% p.a. |
20,773 |
20,080 |
18,202 |
|
|
|
|
IGP-M + 5.5341% p.a. |
|
|
|
|
|
|
|
IPCA + (3.9941% p.a. - 6.1386% p.a.) |
|
|
|
|
|
|
|
Fixed rate (11.1291% p.a. - 11.8661% p.a.) |
|
|
|
2020 |
8 |
28,556 |
R$ |
110.0% to 110.7% of CDI rate |
40,625 |
39,220 |
35,722 |
2021 |
8 |
1,236 |
R$ |
IPCA + (3.7004% p.a. - 4.3419% p.a.) |
1,609 |
1,555 |
1,423 |
2021 |
9 |
7,000 |
R$ |
111.0% of CDI rate |
9,484 |
9,176 |
8,380 |
|
|
|
|
IGP-M + (6.0358% p.a. - 6.6244% p.a.) |
|
|
|
|
|
|
|
IPCA + (5.8789% p.a. - 7.1246% p.a.) |
|
|
|
|
|
|
|
Fixed rate 12.7513% p.a. |
|
|
|
2021 |
10 |
19,200 |
R$ |
109.0% of CDI rate |
30,477 |
29,324 |
26,576 |
|
|
|
|
IGP-M + (3.9270% p.a. - 4.2994% p.a.) |
|
|
|
|
|
|
|
IPCA + (4.1920% p.a. - 6.0358% p.a.) |
|
|
|
|
|
|
|
Fixed rate (10.3489% p.a. - 12.4377% p.a.) |
|
|
|
2022 |
10 |
54,143 |
R$ |
110.0% to 111.3% of CDI rate |
76,026 |
73,457 |
66,903 |
Bradesco 175
Consolidated Financial Statements and Independent Auditors’ Report
Notes to the Consolidated Financial Statements
R$ thousand | |||||||
2015 |
2014 | ||||||
Maturity |
Original term in years |
Amount of the operation |
Currency |
Remuneration |
June 30 |
March 31 |
June 30 |
|
|
|
|
IGP-M + (3.5855% p.a. - 3.9984% p.a.) |
|
|
|
|
|
|
|
IPCA + (3.9292% p.a. - 4.9620% p.a.) |
|
|
|
2023 |
10 |
688,064 |
R$ |
Fixed rate (10.6804% p.a. - 10.8971% p.a.) |
871,969 |
840,524 |
781,193 |
CDB pegged to loans: |
|
|
|
|
|
|
|
2015 to 2016 |
from 1 to 2 |
1,584 |
R$ |
100.0% of CDI rate |
2,170 |
2,633 |
3,882 |
Subtotal in Brazil |
|
|
|
|
26,533,229 |
26,896,787 |
27,658,295 |
Overseas: |
|
|
|
|
|
|
|
2019 |
10 |
1,333,575 |
US$ |
Rate of 6.75% p.a. |
2,366,654 |
2,406,451 |
1,680,060 |
2021 |
11 |
2,766,650 |
US$ |
Rate of 5.90% p.a. |
5,082,457 |
5,178,667 |
3,611,697 |
2022 |
11 |
1,886,720 |
US$ |
Rate of 5.75% p.a. |
3,467,347 |
3,533,990 |
2,463,428 |
Issuance costs on funding |
|
|
|
|
(24,119) |
(26,269) |
(29,484) |
Subtotal overseas |
|
|
|
|
10,892,339 |
11,092,839 |
7,725,701 |
Grand total |
|
|
|
|
37,425,568 |
37,989,626 |
35,383,996 |
(1) Subordinated debt transactions that matured in November 2014; and
(2) Subordinated debt transactions that matured in February, March, April, May and June 2015.
176 Economic and Financial Analysis Report – June 2015
Consolidated Financial Statements and Independent Auditors’ Report
Notes to the Consolidated Financial Statements
20) OTHER LIABILITIES
a) Tax and social security
|
R$ thousand | ||
2015 |
2014 | ||
June 30 |
March 31 |
June 30 | |
Provision for tax risk (Note 18b IV) |
8,472,166 |
8,216,554 |
8,345,491 |
Provision for deferred income tax (Note 34f) |
3,321,928 |
3,297,632 |
3,549,785 |
Taxes and contributions on profit payable |
2,296,241 |
1,402,128 |
3,581,915 |
Taxes and contributions payable |
1,199,349 |
1,080,820 |
966,608 |
Total |
15,289,684 |
13,997,134 |
16,443,799 |
b) Sundry
|
R$ thousand | ||
2015 |
2014 | ||
June 30 |
March 31 |
June 30 | |
Credit card operations |
16,774,533 |
16,722,075 |
15,367,177 |
Sundry creditors |
11,067,957 |
11,174,883 |
8,262,057 |
Civil and labor provisions (Note 18b IV) |
6,839,351 |
6,744,991 |
6,294,078 |
Provision for payments |
6,105,945 |
5,325,795 |
5,500,683 |
Loan assignment obligations |
7,206,040 |
5,263,871 |
4,116,965 |
Liabilities for acquisition of assets and rights |
964,139 |
1,166,220 |
1,052,583 |
Other (1) |
2,635,649 |
2,684,616 |
1,772,976 |
Total |
51,593,614 |
49,082,451 |
42,366,519 |
(1) On July 30, 2015, it includes a provision for guarantees provided, comprising sureties, letters of credit and standby letter of credit, which is registered in this account but also presented within the excess provision in Note 10g, and totals R$511,396 thousand (R$607,195 thousand on June 30, 2014 and R$333,734 thousand on June 30, 2014).
Bradesco 177
Consolidated Financial Statements and Independent Auditors’ Report
Notes to the Consolidated Financial Statements
21) INSURANCE, PENSION PLANS AND CAPITALIZATION BONDS
a) Technical provisions by account
|
R$ thousand | |||||||||||
Insurance (1) |
Life and pension plans (2) (3) |
Capitalization bonds |
Total | |||||||||
2015 |
2014 |
2015 |
2014 |
2015 |
2014 |
2015 |
2014 | |||||
June 30 |
March 31 |
June 30 |
June 30 |
March 31 |
June 30 |
June 30 |
March 31 |
June 30 |
June 30 |
March 31 |
June 30 | |
Current and long-term liabilities |
|
|
|
|
|
|
|
|
|
|
|
|
Mathematical reserve for unvested benefits |
847,622 |
833,607 |
777,834 |
130,731,288 |
123,982,286 |
110,514,341 |
- |
- |
- |
131,578,910 |
124,815,893 |
111,292,175 |
Mathematical reserve for vested benefits |
177,605 |
171,741 |
170,728 |
7,357,236 |
7,166,605 |
6,817,724 |
- |
- |
- |
7,534,841 |
7,338,346 |
6,988,452 |
Mathematical reserve for capitalization bonds |
- |
- |
- |
- |
- |
- |
6,137,315 |
6,136,379 |
5,519,643 |
6,137,315 |
6,136,379 |
5,519,643 |
Reserve for claims incurred but not reported (IBNR) |
1,855,451 |
1,850,688 |
1,647,910 |
950,419 |
1,056,088 |
1,082,645 |
- |
- |
- |
2,805,870 |
2,906,776 |
2,730,555 |
Unearned premium reserve |
4,099,224 |
4,057,340 |
3,795,702 |
293,686 |
290,985 |
286,068 |
- |
- |
- |
4,392,910 |
4,348,325 |
4,081,770 |
Complementary reserve for coverage |
- |
- |
- |
1,655,162 |
1,632,451 |
1,233,857 |
- |
- |
- |
1,655,162 |
1,632,451 |
1,233,857 |
Reserve for unsettled claims |
4,442,343 |
4,303,460 |
3,982,669 |
1,233,531 |
1,174,711 |
996,324 |
- |
- |
- |
5,675,874 |
5,478,171 |
4,978,993 |
Reserve for financial surplus |
- |
- |
- |
470,506 |
454,891 |
411,768 |
- |
- |
- |
470,506 |
454,891 |
411,768 |
Reserve for draws and redemptions |
- |
- |
- |
- |
- |
- |
735,935 |
687,482 |
657,274 |
735,935 |
687,482 |
657,274 |
Other reserves |
1,838,389 |
1,834,144 |
1,897,513 |
1,645,580 |
1,564,342 |
2,850,501 |
94,807 |
97,557 |
89,888 |
3,578,776 |
3,496,043 |
4,837,902 |
Total reserves |
13,260,634 |
13,050,980 |
12,272,356 |
144,337,408 |
137,322,359 |
124,193,228 |
6,968,057 |
6,921,418 |
6,266,805 |
164,566,099 |
157,294,757 |
142,732,389 |
178 Economic and Financial Analysis Report – June 2015
Consolidated Financial Statements and Independent Auditors’ Report
Notes to the Consolidated Financial Statements
b) Technical provisions by product
|
R$ thousand | |||||||||||
Insurance |
Life and pension plans |
Capitalization bonds |
Total | |||||||||
2015 |
2014 |
2015 |
2014 |
2015 |
2014 |
2015 |
2014 | |||||
June 30 |
March 31 |
June 30 |
June 30 |
March 31 |
June 30 |
June 30 |
March 31 |
June 30 |
June 30 |
March 31 |
June 30 | |
Health |
6,949,919 |
6,832,265 |
6,301,129 |
- |
- |
- |
- |
- |
- |
6,949,919 |
6,832,265 |
6,301,129 |
Auto/RCF |
3,269,868 |
3,214,167 |
3,199,193 |
- |
- |
- |
- |
- |
- |
3,269,868 |
3,214,167 |
3,199,193 |
DPVAT/Retrocession |
326,109 |
293,611 |
267,604 |
4,003 |
4,014 |
3,909 |
- |
- |
- |
330,112 |
297,625 |
271,513 |
Life |
14,323 |
15,590 |
15,085 |
6,903,399 |
6,750,827 |
6,254,123 |
- |
- |
- |
6,917,722 |
6,766,417 |
6,269,208 |
Basic lines |
2,700,415 |
2,695,347 |
2,489,345 |
- |
- |
- |
- |
- |
- |
2,700,415 |
2,695,347 |
2,489,345 |
Unrestricted Benefits Generating Plan - PGBL - in contribution phase |
- |
- |
- |
21,488,784 |
20,864,239 |
19,792,805 |
- |
- |
- |
21,488,784 |
20,864,239 |
19,792,805 |
Long-Term Life Insurance - VGBL - in contribution phase |
- |
- |
- |
95,411,280 |
89,736,989 |
78,317,241 |
- |
- |
- |
95,411,280 |
89,736,989 |
78,317,241 |
Pension plans |
- |
- |
- |
20,529,942 |
19,966,290 |
19,825,150 |
- |
- |
- |
20,529,942 |
19,966,290 |
19,825,150 |
Capitalization bonds |
- |
- |
- |
- |
- |
- |
6,968,057 |
6,921,418 |
6,266,805 |
6,968,057 |
6,921,418 |
6,266,805 |
Total technical provisions |
13,260,634 |
13,050,980 |
12,272,356 |
144,337,408 |
137,322,359 |
124,193,228 |
6,968,057 |
6,921,418 |
6,266,805 |
164,566,099 |
157,294,757 |
142,732,389 |
Bradesco 179
Consolidated Financial Statements and Independent Auditors’ Report
Notes to the Consolidated Financial Statements
c) Guarantees for technical provisions
|
R$ thousand | |||||||||||
Insurance |
Life and pension plans |
Capitalization bonds |
Total | |||||||||
2015 |
2014 |
2015 |
2014 |
2015 |
2014 |
2015 |
2014 | |||||
June 30 |
March 31 |
June 30 |
June 30 |
March 31 |
June 30 |
June 30 |
March 31 |
June 30 |
June 30 |
March 31 |
June 30 | |
Total technical provisions |
13,260,634 |
13,050,980 |
12,272,356 |
144,337,408 |
137,322,359 |
124,193,228 |
6,968,057 |
6,921,418 |
6,266,805 |
164,566,099 |
157,294,757 |
142,732,389 |
(-) Deferred acquisition costs that reduce unearned premium reserve (PPNG) |
(279,218) |
(286,928) |
(259,127) |
- |
- |
- |
- |
- |
- |
(279,218) |
(286,928) |
(259,127) |
(-) Portion corresponding to contracted reinsurance |
(900,638) |
(870,003) |
(900,478) |
(16,000) |
(12,944) |
(3,897) |
- |
- |
- |
(916,638) |
(882,947) |
(904,375) |
(-) Deposits retained at IRB and court deposits |
(2,318) |
(2,318) |
(2,318) |
- |
- |
(51,461) |
- |
- |
- |
(2,318) |
(2,318) |
(53,779) |
(-) Receivables |
(972,699) |
(915,249) |
(1,003,348) |
- |
- |
- |
- |
- |
- |
(972,699) |
(915,249) |
(1,003,348) |
(-) Unearned premium reserve – Health Insurance (4) |
(1,010,850) |
(981,963) |
(852,356) |
- |
- |
- |
- |
- |
- |
(1,010,850) |
(981,963) |
(852,356) |
(-) Reserves from DPVAT agreements |
(320,124) |
(287,601) |
(261,316) |
- |
- |
- |
- |
- |
- |
(320,124) |
(287,601) |
(261,316) |
To be insured |
9,774,787 |
9,706,918 |
8,993,413 |
144,321,408 |
137,309,415 |
124,137,870 |
6,968,057 |
6,921,418 |
6,266,805 |
161,064,252 |
153,937,751 |
139,398,088 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Investment fund quotas (VGBL and PGBL) |
- |
- |
- |
116,900,064 |
110,601,228 |
98,110,046 |
- |
- |
- |
116,900,064 |
110,601,228 |
98,110,046 |
Investment fund quotas (excluding VGBL and PGBL) |
6,378,447 |
6,308,777 |
5,453,230 |
19,172,652 |
18,342,297 |
16,433,173 |
1,006,349 |
1,326,487 |
3,929,823 |
26,557,448 |
25,977,561 |
25,816,226 |
Government securities |
5,535,648 |
5,273,440 |
4,895,002 |
12,947,664 |
12,122,597 |
9,228,843 |
6,061,067 |
5,619,395 |
2,015,514 |
24,544,379 |
23,015,432 |
16,139,359 |
Private securities |
106,606 |
104,672 |
108,568 |
170,150 |
170,740 |
182,544 |
43,410 |
42,175 |
63,589 |
320,166 |
317,587 |
354,701 |
Shares |
2,262 |
2,196 |
4,597 |
1,402,835 |
1,323,053 |
1,529,005 |
276,205 |
307,756 |
392,060 |
1,681,302 |
1,633,005 |
1,925,662 |
Total technical provision guarantees |
12,022,963 |
11,689,085 |
10,461,397 |
150,593,365 |
142,559,915 |
125,483,611 |
7,387,031 |
7,295,813 |
6,400,986 |
170,003,359 |
161,544,813 |
142,345,994 |
(1) “Other reserves” - Insurance primarily refers to technical provisions of the “personal health” portfolio;
(2) Includes personal insurance and pension plans;
(3) “Other reserves” - Life and Pension Plan mainly includes the “Reserve for redemption and other amounts to be settled”, “Reserve for related expenses”; In 2014, in compliance with SUSEP Circular Letter No. 462/13, the “Other Technical provisions (OPT)” balance was reversed; and
(4) Deduction set forth in Article 4 of ANS Normative Resolution No. 314/12.
180 Economic and Financial Analysis Report – June 2015
Consolidated Financial Statements and Independent Auditors’ Report
Notes to the Consolidated Financial Statements
d) Insurance, pension plan contribution and capitalization bond retained premiums
|
R$ thousand | |||
2015 |
2014 | |||
2nd quarter |
1st quarter |
1st semester |
1st semester | |
Written premiums |
7,543,040 |
7,293,480 |
14,836,520 |
13,114,377 |
Pension plan contributions (including VGBL) |
7,921,301 |
5,080,665 |
13,001,966 |
10,014,714 |
Capitalization bond income |
1,323,185 |
1,337,693 |
2,660,878 |
2,494,867 |
Granted coinsurance premiums |
(19,862) |
(24,021) |
(43,883) |
(85,832) |
Refunded premiums |
(45,495) |
(53,369) |
(98,864) |
(96,143) |
Net written premiums |
16,722,169 |
13,634,448 |
30,356,617 |
25,441,983 |
Reinsurance premiums |
(73,399) |
(59,806) |
(133,205) |
(176,574) |
Insurance, pension plan and capitalization bond retained premiums |
16,648,770 |
13,574,642 |
30,223,412 |
25,265,409 |
22) NON-CONTROLLING INTERESTS IN SUBSIDIARIES
|
R$ thousand | ||
2015 |
2014 | ||
June 30 |
March 31 |
June 30 | |
Cateno Gestão de Contas de Pagamento S.A. (1) |
1,095,638 |
1,084,526 |
- |
Banco Bradesco BBI S.A. |
13,625 |
13,094 |
101,846 |
Other (2) |
371,282 |
401,920 |
384,361 |
Total |
1,480,545 |
1,499,540 |
486,207 |
(1) A company originated from the operational agreement between Cielo, which is our jointly-controlled subsidiary and Banco do Brasil, which created an association to manage the transactions arising from credit card operations; and
(2) Mainly related to the non-controlling interest in our subsidiary Odontoprev.
23) SHAREHOLDERS’ EQUITY (PARENT COMPANY)
a) Capital stock in number of shares
Fully subscribed and paid-in capital stock comprises non-par, registered, book-entry shares.
2015 |
2014 | ||
June 30 |
March 31 |
June 30 | |
Common shares |
2,524,364,555 |
2,524,364,555 |
2,103,637,129 |
Preferred shares |
2,524,364,292 |
2,524,364,292 |
2,103,636,910 |
Subtotal |
5,048,728,847 |
5,048,728,847 |
4,207,274,039 |
Treasury (common shares) |
(3,669,932) |
(3,478,332) |
(2,898,610) |
Treasury (preferred shares) |
(13,175,162) |
(10,781,844) |
(8,984,870) |
Total outstanding shares |
5,031,883,753 |
5,034,468,671 |
4,195,390,559 |
Bradesco 181
Consolidated Financial Statements and Independent Auditors’ Report
Notes to the Consolidated Financial Statements
b) Changes in capital stock - number of shares
Common shares |
Preferred shares |
Total | |
Number of outstanding shares as at December 31, 2014 |
2,100,738,519 |
2,094,652,040 |
4,195,390,559 |
Increase of capital stock with issuing of shares – stock-split of 20% (1) |
420,727,426 |
420,727,382 |
841,454,808 |
Increase of shares in treasury – bonus of 20% |
(579,722) |
(1,796,974) |
(2,376,696) |
Shares acquired and not canceled |
(191,600) |
(2,393,318) |
(2,584,918) |
Number of outstanding shares as at June 30, 2015 |
2,520,694,623 |
2,511,189,130 |
5,031,883,753 |
(1) Benefited the shareholders registered in the records of Bradesco on March 26, 2015.
In the Extraordinary General Meeting of March 10, 2015, a deliberation was taken to increase the Capital Stock by R$5,000,000 thousand, increasing it from R$38,100,000 thousand to R$43,100,000 thousand. This was effected through the capitalization of part of the balance of the account “Profit Reserves - Statutory Reserve”, in compliance with the provisions in Article 169 of Law No. 6.404/76, with a stock-split of 20% in shares, by issuing 841,454,808 new nominative-book entry shares, with no nominal value, of which 420,727,426 were common shares and 420,727,382 were preferred shares. These were attributed free-of-charge to the shareholders registered on March 26,2015 as bonus, in the ratio of two (2) new shares for every ten (10) shares of the same type that they own.
c) Interest on shareholders’ equity/dividends
Preferred shares have no voting rights, but are entitled to all other rights and advantages given to common shares and, in compliance with Bradesco’s Bylaws, have priority for repayment of capital and an additional ten percent (10%) interest on shareholders’ equity and/or dividends, in accordance with the provisions of Paragraph 1, item II, of Article 17 of Law No. 6.404/76, amended by
Law No. 10.303/01.
According to Bradesco’s Bylaws, shareholders are entitled to interest on shareholders’ equity and/or dividends amounting to at least 30% of the net income for the year, adjusted in accordance with Brazilian Corporate Law.
Interest on shareholders’ equity is calculated based on the shareholders’ equity limited to the variation in the Federal Government Long-Term Interest Rates (TJLP), subject to available profits before deductions, or transfer to retained earnings or profit reserves for the amounts equivalent or greater than twice its value.
Bradesco’s capital remuneration policy aims to distribute interest on shareholders’ equity at the maximum amount calculated under current legislation, and this is included, net of Withholding Income Tax, in the calculation for mandatory dividends for the year under the Company’s Bylaws.
The Board of Directors’ Meeting held on June 24, 2014 approved the Board of Executive Officers’ proposal to pay shareholders’ supplementary interest on shareholders’ equity and dividends for the first semester of 2014, totaling R$829,000 thousand, at R$0.188201395 per common share and R$0.207021535 per preferred share, which was paid on July 18, 2014.
The Board of Directors’ Meeting held on December 22, 2014 approved the Board of Executive Officers’ proposal to pay shareholders supplementary interest on shareholders’ equity for 2014, for the amount of R$2,600,300 thousand, at R$0.590325800 (net of 15% withholding income tax - R$0.501776930) per common share and R$0.649358380 (net of 15% withholding income tax - R$0.551954623) per preferred share, which was paid on March 6, 2015.
The Board of Directors’ Meeting held on February 9, 2015 approved the Board of Executive Officers’ proposal to pay shareholders’ supplementary interest on shareholders’ equity and dividends for the period of 2014, totaling R$630,572 thousand, at R$0.143153921 per common share and R$0.157469313 per preferred share, which was paid on March 6, 2015.
182 Economic and Financial Analysis Report – June 2015
Consolidated Financial Statements and Independent Auditors’ Report
Notes to the Consolidated Financial Statements
The Board of Directors’ Meeting held on June 22, 2015 approved the Board of Executive Officers’ proposal to pay shareholders’ supplementary interest on shareholders’ equity and dividends for the first semester of 2015, totaling R$912,000 thousand, at R$0.172629101 per common share and R$0.189892011 per preferred share, which was paid on July 17, 2015.
Interest on shareholders’ equity and dividends for the first semester of 2015 is calculated as follows:
|
R$ thousand |
% (1) |
Net income for the semester |
8,717,354 |
|
(-) Legal reserve |
(435,867) |
|
Adjusted calculation basis |
8,281,487 |
|
Monthly and supplementary interest on shareholders’ equity (gross), paid and/or provisioned |
1,996,092 |
|
Withholding income tax on interest on shareholders’ equity |
(299,414) |
|
Interim Dividends provisioned (2) |
912,000 |
|
Interest on own capital (net)/dividends accumulated in the 1st semester of 2015 |
2,608,678 |
31.50 |
Interest on own capital (net)/dividends accumulated in the 1st semester of 2014 |
2,160,863 |
31.50 |
(1) Percentage of interest on shareholders’ equity/dividends after adjustments; and
(2) Paid on July 17, 2015.
Interest on shareholders’ equity was paid or recorded in provisions, as follows:
Description |
R$ thousand | ||||
Per share (gross) |
Gross amount paid/ recorded |
Withholding Income Tax (IRRF) (15%) |
Net amount paid/recorded in provision | ||
Common shares |
Preferred shares | ||||
Monthly interest on shareholders’ equity paid |
0.112908 |
0.124198 |
497,377 |
(74,607) |
422,770 |
Supplementary interest paid on own capital |
0.242805 |
0.267086 |
1,069,521 |
(160,428) |
909,093 |
Interim Dividends Paid |
0.188201 |
0.207022 |
829,000 |
- |
829,000 |
Total in the 1st semester of 2014 |
0.543914 |
0.598306 |
2,395,898 |
(235,035) |
2,160,863 |
|
|
|
|
|
|
Monthly interest on shareholders’ equity paid |
0.056454 |
0.062099 |
248,666 |
(37,300) |
211,366 |
Supplementary interest on shareholders’ equity provisioned (1) |
0.235624 |
0.259186 |
1,245,467 |
(186,820) |
1,058,647 |
Total in the 1st quarter of 2015 |
0.292078 |
0.321285 |
1,494,133 |
(224,120) |
1,270,013 |
Monthly interest on shareholders’ equity paid |
0.051757 |
0.056932 |
273,509 |
(41,026) |
232,483 |
Supplementary interest on shareholders’ equity provisioned (1) |
0.043242 |
0.047567 |
228,450 |
(34,268) |
194,182 |
Interim Dividends provisioned (2) |
0.172629 |
0.189892 |
912,000 |
- |
912,000 |
Total in the 2nd quarter of 2015 |
0.267628 |
0.294391 |
1,413,959 |
(75,294) |
1,338,665 |
Monthly interest on shareholders’ equity paid |
0.108211 |
0.119031 |
522,175 |
(78,326) |
443,849 |
Supplementary interest on shareholders’ equity provisioned (1) |
0.278866 |
0.306753 |
1,473,917 |
(221,088) |
1,252,829 |
Interim Dividends provisioned (2) |
0.172629 |
0.189892 |
912,000 |
- |
912,000 |
Total in the 1st semester of 2015 |
0.559706 |
0.615676 |
2,908,092 |
(299,414) |
2,608,678 |
(1) It considers the bonus of 20% of shares occurring in March 2015; and
(2) Paid on July 17, 2015.
Bradesco 183
Consolidated Financial Statements and Independent Auditors’ Report
Notes to the Consolidated Financial Statements
d) Treasury shares
The Board of Directors’ Meeting held on June 24, 2014 resolved to renew the term for the share buy-back program, based on the previous conditions. It is valid until June 26, 2015. The Board of Directors’ Meeting held on June 24, 2015 resolved to renew the term for the share buy-back program based on the previous conditions. It is valid until June 26, 2016.
A total of 3,669,932 common shares and 13,175,162 preferred shares had been acquired with the effect of the 20% share split, totaling R$371,012 thousand until June 30, 2015, and remain in treasury. The minimum, average and maximum cost per common share is R$23.62221, R$25.46012 and R$27.14350, and per preferred share is R$25.23185, R$27.43646 and R$33.12855, respectively. The fair value was R$27.98 per common share and R$28.50 per preferred share on June 30, 2015.
24) FEE AND COMMISSION INCOME
|
R$ thousand | |||
2015 |
2014 | |||
2nd quarter |
1st quarter |
1st semester |
1st semester | |
Credit card income |
2,388,233 |
2,190,120 |
4,578,353 |
3,682,274 |
Checking account |
1,203,962 |
1,071,797 |
2,275,759 |
1,915,875 |
Loans |
697,975 |
634,954 |
1,332,929 |
1,198,801 |
Asset management |
637,254 |
624,571 |
1,261,825 |
1,139,466 |
Collections |
390,775 |
386,775 |
777,550 |
767,794 |
Consortium management |
254,514 |
243,630 |
498,144 |
412,607 |
Underwriting / Financial Advisory Services |
149,432 |
149,166 |
298,598 |
381,197 |
Custody and brokerage services |
135,214 |
129,230 |
264,444 |
245,565 |
Payments |
94,818 |
101,787 |
196,605 |
196,365 |
Other |
155,264 |
168,651 |
323,915 |
476,108 |
Total |
6,107,441 |
5,700,681 |
11,808,122 |
10,416,052 |
25) PAYROLL AND RELATED BENEFITS
R$ thousand | ||||
2015 |
2014 | |||
2nd quarter |
1st quarter |
1st semester |
1st semester | |
Salaries |
1,670,429 |
1,602,763 |
3,273,192 |
3,079,385 |
Benefits |
744,839 |
752,497 |
1,497,336 |
1,401,441 |
Social security charges |
625,026 |
594,965 |
1,219,991 |
1,170,166 |
Employee profit sharing |
330,386 |
333,214 |
663,600 |
619,635 |
Provision for labor claims |
211,692 |
138,984 |
350,676 |
402,779 |
Training |
35,785 |
22,663 |
58,448 |
53,581 |
Total |
3,618,157 |
3,445,086 |
7,063,243 |
6,726,987 |
184 Economic and Financial Analysis Report – June 2015
Consolidated Financial Statements and Independent Auditors’ Report
Notes to the Consolidated Financial Statements
26) OTHER ADMINISTRATIVE EXPENSES
R$ thousand | ||||
2015 |
2014 | |||
2nd quarter |
1st quarter |
1st semester |
1st semester | |
Outsourced services |
1,014,491 |
903,731 |
1,918,222 |
1,827,278 |
Depreciation and amortization |
532,743 |
522,461 |
1,055,204 |
909,230 |
Communication |
420,672 |
391,252 |
811,924 |
753,702 |
Data processing |
366,606 |
363,339 |
729,945 |
661,995 |
Advertising and marketing |
206,693 |
132,911 |
339,604 |
348,748 |
Rental |
228,773 |
229,625 |
458,398 |
429,762 |
Transport |
154,909 |
157,387 |
312,296 |
402,475 |
Financial system services |
194,904 |
197,941 |
392,845 |
384,637 |
Asset maintenance |
263,475 |
239,849 |
503,324 |
331,380 |
Security and surveillance |
150,454 |
149,306 |
299,760 |
277,094 |
Supplies |
85,643 |
77,897 |
163,540 |
167,715 |
Water, electricity and gas |
87,401 |
77,549 |
164,950 |
118,267 |
Travel |
43,238 |
28,901 |
72,139 |
64,620 |
Other |
216,617 |
208,872 |
425,489 |
445,261 |
Total |
3,966,619 |
3,681,021 |
7,647,640 |
7,122,164 |
27) TAX EXPENSES
|
R$ thousand | |||
2015 |
2014 | |||
|
2nd quarter |
1st quarter |
1st semester |
1st semester |
Contribution for Social Security Financing (COFINS) |
1,077,421 |
661,982 |
1,739,403 |
1,565,602 |
Social Integration Program (PIS) contribution |
181,320 |
113,524 |
294,844 |
292,779 |
Tax on Services (ISSQN) |
155,088 |
141,941 |
297,029 |
282,874 |
Municipal Real Estate Tax (IPTU) expenses |
14,346 |
36,208 |
50,554 |
41,578 |
Other |
92,883 |
63,056 |
155,939 |
127,340 |
Total |
1,521,058 |
1,016,711 |
2,537,769 |
2,310,173 |
28) OTHER OPERATING INCOME
|
R$ thousand | |||
2015 |
2014 | |||
2nd quarter |
1st quarter |
1st semester |
1st semester | |
Other interest income |
547,812 |
564,730 |
1,112,542 |
858,196 |
Reversal of other operating provisions |
199,296 |
196,879 |
396,175 |
183,930 |
Gains on sale of goods |
592 |
896 |
1,488 |
6,743 |
Revenues from recovery of charges and expenses |
44,268 |
43,483 |
87,751 |
47,046 |
Other |
272,958 |
283,611 |
556,569 |
422,631 |
Total |
1,064,926 |
1,089,599 |
2,154,525 |
1,518,546 |
Bradesco 185
Consolidated Financial Statements and Independent Auditors’ Report
Notes to the Consolidated Financial Statements
29) OTHER OPERATING EXPENSES
R$ thousand | ||||
2015 |
2014 | |||
2nd quarter |
1st quarter |
1st semester |
1st semester | |
Other finance costs |
1,404,765 |
1,465,154 |
2,869,919 |
2,392,145 |
Sundry losses |
501,752 |
407,346 |
909,098 |
794,531 |
Commissions on loans and financing |
335,942 |
380,282 |
716,224 |
665,657 |
Discount granted |
398,336 |
307,016 |
705,352 |
596,221 |
Intangible assets amortization |
222,023 |
215,253 |
437,276 |
413,224 |
Goodwill amortization (Note 15a) |
51,315 |
50,778 |
102,094 |
56,838 |
Other (1) |
519,594 |
996,172 |
1,515,765 |
951,080 |
Total |
3,433,727 |
3,822,001 |
7,255,728 |
5,869,696 |
(1) In the first semester of 2015, it primarily includes: (i) constitution for the provision for tax contingency, in the amount of R$570,835 thousand (R$95,132 thousand on the 2nd quarter of 2015 and R$475,703 thousand on the first quarter of 2015) (Note 18b (v)); and (ii) constitution for the provision for guarantees given, including guarantees, deposits, letters of credit and standby letter of credit, which was presented from the excess provision, in the amount of R$89,800 thousand (2nd quarter of 2015 – reversal of R$95,799 thousand and 1st quarter of 2015, constitution for R$185,599 thousand) (Note 10h).
30) NON-OPERATING INCOME (LOSS)
|
R$ thousand | |||
2015 |
2014 | |||
2nd quarter |
1st quarter |
1st semester |
1st semester | |
Gain/loss on sale and write-off of assets and investments |
(49,048) |
(72,346) |
(121,394) |
(140,362) |
Recording/reversal of non-operating provisions |
(57,640) |
19,164 |
(38,476) |
(124,642) |
Other |
16,908 |
17,561 |
34,469 |
20,965 |
Total |
(89,780) |
(35,621) |
(125,401) |
(244,039) |
186 Economic and Financial Analysis Report – June 2015
Consolidated Financial Statements and Independent Auditors’ Report
Notes to the Consolidated Financial Statements
31) RELATED-PARTY TRANSACTIONS (DIRECT AND INDIRECT)
a) Related party transactions (direct and indirect) are carried out under conditions and at rates consistent with those entered into with third parties, when applicable, and effective on the dates of the operations. The transactions are as follows:
|
R$ thousand | ||||||
2015 |
2014 |
2015 |
2014 | ||||
June 30 |
March 31 |
June 30 |
2nd quarter |
1st quarter |
1st semester |
1st semester | |
Assets (liabilities) |
Assets (liabilities) |
Assets (liabilities) |
Revenues (expenses) |
Revenues (expenses) |
Revenues (expenses) |
Revenues (expenses) | |
Interest on shareholders’ equity and dividends: |
(763,187) |
(410,764) |
(608,102) |
- |
- |
- |
- |
Cidade de Deus Companhia Comercial de Participações |
(562,086) |
(302,527) |
(447,866) |
- |
- |
- |
- |
Fundação Bradesco |
(201,101) |
(108,237) |
(160,236) |
- |
- |
- |
- |
Demand deposits/Savings accounts: |
(16,240) |
(19,656) |
(21,501) |
(179) |
(167) |
(346) |
(413) |
BBD Participações S.A. |
(3) |
(2) |
(3) |
- |
- |
- |
- |
Nova Cidade de Deus Participações S.A. |
(7) |
(8) |
(7) |
- |
- |
- |
- |
Cidade de Deus Companhia Comercial de Participações |
(10) |
(8) |
(10) |
- |
- |
- |
- |
Key Management Personnel |
(16,220) |
(19,638) |
(21,481) |
(179) |
(167) |
(346) |
(413) |
Time deposits: |
(153,667) |
(144,948) |
(138,028) |
(2,052) |
(2,137) |
(4,189) |
(4,591) |
Cidade de Deus Companhia Comercial de Participações |
(91,883) |
(59,779) |
(61,708) |
(11) |
(20) |
(31) |
(37) |
Key Management Personnel |
(61,784) |
(85,169) |
(76,320) |
(2,041) |
(2,117) |
(4,158) |
(4,554) |
Securities sold under agreements to repurchase: |
(778,429) |
(865,671) |
(480,561) |
(12,658) |
(13,358) |
(26,016) |
(35,652) |
Cidade de Deus Companhia Comercial de Participações |
(592,765) |
(575,365) |
(202,753) |
(8,625) |
(8,775) |
(17,400) |
(19,272) |
BBD Participações S.A. |
(142,656) |
(236,137) |
(150,066) |
(2,830) |
(2,788) |
(5,618) |
(9,408) |
Key Management Personnel |
(43,008) |
(54,169) |
(127,742) |
(1,203) |
(1,795) |
(2,998) |
(6,972) |
Funds from issuance of securities: |
(586,171) |
(650,036) |
(617,809) |
(18,197) |
(17,811) |
(36,008) |
(28,090) |
Key Management Personnel |
(586,171) |
(650,036) |
(617,809) |
(18,197) |
(17,811) |
(36,008) |
(28,090) |
Rental of branches: |
- |
- |
- |
(540) |
(540) |
(1,080) |
(743) |
Fundação Bradesco |
- |
- |
- |
(540) |
(540) |
(1,080) |
(743) |
Subordinated debts: |
- |
- |
- |
- |
- |
- |
(27) |
Fundação Bradesco |
- |
- |
- |
- |
- |
- |
(27) |
Bradesco 187
Consolidated Financial Statements and Independent Auditors’ Report
Notes to the Consolidated Financial Statements
b) Compensation for Key Management Personnel
Each year, the Annual Shareholders’ Meeting approves:
· The annual grand total amount of management compensation, set forth at the Board of Directors Meetings, to be paid to board members and members of the Board of Executive Officers, as determined by the Company’s Bylaws; and
· The amount allocated to finance Management pension plans, within the Employee and Management pension plan of the Organização Bradesco.
For 2015, the maximum amount of R$349,900 thousand was set for Management compensation and R$353,000 thousand to finance defined contribution pension plans.
The current policy on Management compensation sets forth that 50% of net variable compensation, if any, must be allocated to the acquisition of preferred shares of Banco Bradesco S.A., which vest in three equal, annual and successive installments, the first of which is in the year following the payment date. This procedure complies with CMN Resolution No. 3.921/10, which sets forth a management compensation policy for financial institutions.
Short-term Management benefits
|
R$ thousand | |||
2015 |
2014 | |||
2nd quarter |
1st quarter |
1st semester |
1st semester | |
Salaries |
77,964 |
78,566 |
156,530 |
162,151 |
INSS contributions |
17,503 |
17,640 |
35,143 |
36,408 |
Total |
95,467 |
96,206 |
191,673 |
198,559 |
Post-employment benefits
|
R$ thousand | |||
2015 |
2014 | |||
2nd quarter |
1st quarter |
1st semester |
1st semester | |
Defined contribution supplementary pension plans |
78,325 |
81,785 |
160,110 |
161,358 |
Total |
78,325 |
81,785 |
160,110 |
161,358 |
Bradesco does not offer its Key Management Personnel long-term benefits related to severance pay or share-based compensation, pursuant to CPC 10 – Share-Based Payment, approved by CMN Resolution No. 3.989/11.
Other information
I) Under current law, financial institutions are not allowed to grant loans or advances to:
a) Officers and members of the advisory, administrative, fiscal or similar councils, as well as to their respective spouses and family members up to the second degree;
b) Individuals or corporations that own more than 10% of their capital; and
c) Corporations in which the financial institution itself, any officers or administrators of the institution, as well as their spouses and respective family members up to the second degree own more than 10% of equity.
188 Economic and Financial Analysis Report – June 2015
Consolidated Financial Statements and Independent Auditors’ Report
Notes to the Consolidated Financial Statements
Therefore, no loans or advances are granted by financial institutions to any subsidiary, members of the Board of Directors or Board of Executive Officers and their relatives.
II) Shareholding
Together, members of the Board of Directors and Board of Executive Officers had the following shareholding in Bradesco:
2015 |
2014 | ||
June 30 |
March 31 |
June 30 | |
● Common shares |
0.72% |
0.72% |
0.72% |
● Preferred shares |
1.05% |
1.05% |
1.03% |
● Total shares (1) |
0.89% |
0.89% |
0.88% |
(1) On June 30, 2015, direct and indirect shareholding of the members of Bradesco’s Board of Directors and Board of Executive Officers amounted to 3.10% of common shares, 1.10% of preferred shares and 2.10% of all shares.
32) FINANCIAL INSTRUMENTS
a) Risk Management
Risk management is strategically highly important due to the increasing complexity of services and products and the globalization of the Organization’s business. The dynamism of the markets requires that Bradesco continuously acts to improve this activity in the pursuit of best practices. For that reason, Bradesco uses its internal market risk models, which were already in force, to calculate regulatory capital since January 2013.
The Organization controls risk management in an integrated and independent manner, preserving and valuing the Board's decisions, developing and implementing methodologies, models, and measurement and control tools. It also provides training to employees from all Organization levels, from the business areas to the Board of Directors.
The management process allows the risks to be proactively identified, measured, mitigated, monitored and reported, which is necessary in view of the Organization’s complex financial products and activity profile.
Credit risk management
Credit risk refers to the possibility of losses as a result of the non-compliance by the borrower or counterparty with their financial obligations under agreed terms, as well as to the reduction in the value of a loan agreement resulting from a deterioration of the borrower’s risk rating, reduced earnings or remuneration, the advantageous terms / conditions given in a renegotiation, recovery costs and other values related to the counterparty’s non-compliance with its financial obligations.
Credit risk management in the Organization is a continuous and evolving process of mapping, development, assessment and diagnosis through the use of models, instruments and procedures that require a high degree of discipline and control during the analysis of operations to preserve the integrity and autonomy of the processes.
The Organization controls its exposure to credit risk, which mainly results from loans, securities and derivative financial instruments. Credit risk also stems from financial obligations related to credit commitments or financial guarantees.
In order not to compromise the quality of the portfolio, it includes all aspects related to the lending process, concentration, guarantee requirement, terms, among others.
Bradesco 189
Consolidated Financial Statements and Independent Auditors’ Report
Notes to the Consolidated Financial Statements
The Organization continuously maps all activities that can generate exposure to credit risk, with their respective ratings related to probability and magnitude, as well as the identification of their managers, measurement and mitigation plans.
Market risk management
Market risk is the possibility of financial losses due to fluctuating prices and interest rates of the Organization’s financial instruments, as its asset and liability portfolios may have mismatched maturities, currencies and indexes.
Market risk is carefully identified, measured, mitigated, controlled and reported. The Organization’s market risk exposure profile is in line with the guidelines established by the governance process, with limits monitored independently on a timely basis.
All transactions exposing the Organization to market risk are mapped, measured and classified by probability and importance, and the whole process is approved by the corporate governance structure.
The process of market risk management is performed at the corporate level. This process involves several areas, with specific assignments, ensuring an efficient structure, with the measurement and control of market risk being performed centrally and independently. The management process, approved by the Board of Directors, is reviewed at least annually by the Committees and by the Board of Directors.
In line with the Corporate Governance practices, aiming to preserve and strengthen the management of market and liquidity risks in the Organization, and to meet the provisions of CMN Resolution No. 3.464/07, the Board of Directors approved the Market and Liquidity Risk Management Policy, which is reviewed at least annually by the competent Committees and by the Board of Directors, providing the main guidelines for acceptance, control and management of market and liquidity risks. In addition to this policy, the Organization has specific rules to regulate the market and liquidity risk management process.
190 Economic and Financial Analysis Report – June 2015
Consolidated Financial Statements and Independent Auditors’ Report
Notes to the Consolidated Financial Statements
Below is the statement of financial position by currency
R$ thousand | |||||
2015 |
2014 | ||||
June 30 |
March 31 |
June 30 | |||
Balance |
Local |
Foreign (1) (2) |
Foreign (1) (2) | ||
Assets |
|
|
|
|
|
Current and long-term assets |
1,010,598,386 |
933,756,517 |
76,841,869 |
76,964,255 |
58,956,970 |
Funds available |
11,676,561 |
7,960,830 |
3,715,731 |
3,133,902 |
3,883,611 |
Interbank investments |
176,267,977 |
175,139,550 |
1,128,427 |
1,636,699 |
2,219,280 |
Securities and derivative financial instruments |
356,114,631 |
340,221,878 |
15,892,753 |
16,308,561 |
13,774,266 |
Interbank and interdepartmental accounts |
50,799,822 |
50,799,822 |
- |
- |
- |
Loan and leasing |
303,794,832 |
261,656,956 |
42,137,876 |
42,920,796 |
30,166,366 |
Other receivables and assets |
111,944,563 |
97,977,481 |
13,967,082 |
12,964,297 |
8,913,447 |
Permanent assets |
19,163,725 |
19,038,859 |
124,866 |
135,343 |
35,745 |
Investments |
1,668,833 |
1,667,500 |
1,333 |
2,937 |
316 |
Premises and equipment and leased assets |
4,940,428 |
4,917,702 |
22,726 |
23,823 |
11,954 |
Intangible assets |
12,554,464 |
12,453,657 |
100,807 |
108,583 |
23,475 |
Total |
1,029,762,111 |
952,795,376 |
76,966,735 |
77,099,598 |
58,992,715 |
|
|
|
|
|
|
Liabilities |
|
|
|
|
|
Current and long-term liabilities |
940,911,479 |
854,763,063 |
86,148,416 |
93,295,113 |
67,196,253 |
Deposits |
195,926,447 |
166,338,553 |
29,587,894 |
37,639,216 |
26,497,160 |
Securities sold under agreements to repurchase |
293,730,466 |
287,196,834 |
6,533,632 |
7,731,063 |
2,673,159 |
Funds from issuance of securities |
95,386,903 |
87,288,234 |
8,098,669 |
8,075,731 |
8,068,100 |
Interbank and interdepartmental accounts |
4,578,234 |
2,318,587 |
2,259,647 |
1,970,497 |
2,281,997 |
Borrowing and on-lending |
61,369,108 |
38,863,556 |
22,505,552 |
21,781,061 |
14,107,339 |
Derivative financial instruments |
4,832,098 |
3,793,728 |
1,038,370 |
1,530,121 |
2,112,848 |
Technical provision for insurance, pension plans and capitalization bonds |
164,566,099 |
164,565,096 |
1,003 |
1,023 |
743 |
Other liabilities: |
|
|
|
|
|
- Subordinated debts |
37,425,568 |
26,533,229 |
10,892,339 |
11,092,839 |
7,725,701 |
- Other |
83,096,556 |
77,865,246 |
5,231,310 |
3,473,562 |
3,729,206 |
Deferred income |
398,521 |
398,521 |
- |
- |
- |
Non-controlling interests in subsidiaries |
1,480,545 |
1,480,545 |
- |
- |
- |
Shareholders’ equity |
86,971,566 |
86,971,566 |
- |
- |
- |
Total |
1,029,762,111 |
943,613,695 |
86,148,416 |
93,295,113 |
67,196,253 |
|
|
|
|
|
|
Net position of assets and liabilities |
|
|
(9,181,681) |
(16,195,515) |
(8,203,538) |
Net position of derivatives (2) |
|
|
(24,944,441) |
(20,368,667) |
(15,330,561) |
Other net off-balance-sheet accounts (3) |
|
|
(963,565) |
(919,475) |
(442,498) |
Net exchange position (liability) |
|
|
(35,089,687) |
(37,483,657) |
(23,976,597) |
(1) Amounts originally recorded and/or indexed mainly in USD;
(2) Excluding operations maturing in D+1, to be settled at the rate on the last day of the month; and
(3) Other commitments recorded in off-balance-sheet accounts.3
Bradesco 191
Consolidated Financial Statements and Independent Auditors’ Report
Notes to the Consolidated Financial Statements
VaR Internal Model - Trading Portfolio
Below is the 1-day VaR:
Risk factors |
R$ thousand | ||
2015 |
2014 | ||
June 30 |
March 31 |
June 30 | |
Fixed rates |
18,826 |
17,302 |
5,879 |
IGPM/IPCA |
5,028 |
1,828 |
22,615 |
Exchange coupon |
515 |
2,124 |
4,790 |
Foreign currency |
3,737 |
3,799 |
2,743 |
Equities |
73 |
- |
5,751 |
Sovereign/Eurobonds and Treasuries |
2,816 |
3,892 |
5,134 |
Other |
1,027 |
1,591 |
881 |
Correlation/diversification effect |
(12,365) |
(12,323) |
(22,819) |
VaR (Value at Risk) |
19,657 |
18,213 |
24,974 |
Amounts net of tax.
Sensitivity analysis
The Trading Portfolio is also monitored through daily sensitivity analyses that measure the effect of movements of market and price curves on our positions. Furthermore, a sensitivity analysis of the Organization’s financial exposures (Trading and Banking Portfolio) is performed on a quarterly basis, in compliance with CVM Rule No. 475/08.
Note that the impact of the financial exposure on the Banking Portfolio (notably interest rates and price indexes) do not necessarily represent a potential accounting loss for the Organization because a portion of loans held in the Banking Portfolio are financed by demand and/or savings deposits, which are “natural hedges” for future variations in interest rates, moreover, interest rate variations do not represent a material impact on the Institution’s result, as Loans are held to maturity. In addition, due to our strong presence in the insurance and pension plan market, Bradesco holds a large volume of assets on which price adjustments would also have an offsetting impact on the linked technical provisions.
192 Economic and Financial Analysis Report – June 2015
Consolidated Financial Statements and Independent Auditors’ Report
Notes to the Consolidated Financial Statements
Sensitivity Analysis – Trading and Banking Portfolios
|
R$ thousand | |||||||||
Trading and Banking portfolios (1) | ||||||||||
2015 |
2014 | |||||||||
June 30 |
March 31 |
June 30 | ||||||||
Scenarios |
Scenarios |
Scenarios | ||||||||
1 |
2 |
3 |
1 |
2 |
3 |
1 |
2 |
3 | ||
Interest rate in Reais |
Exposure subject to variations in fixed interest rates and interest rate coupons |
(5,654) |
(1,897,116) |
(3,698,210) |
(6,395) |
(2,073,480) |
(4,042,867) |
(3,698) |
(1,009,481) |
(1,943,751) |
Price indexes |
Exposure subject to variations in price index coupon rates |
(8,283) |
(1,323,547) |
(2,529,868) |
(10,594) |
(1,441,100) |
(2,741,006) |
(13,245) |
(1,777,223) |
(3,299,495) |
Exchange coupon |
Exposure subject to variations in foreign currency coupon rates |
(422) |
(41,942) |
(78,246) |
(340) |
(31,632) |
(59,379) |
(395) |
(37,343) |
(69,713) |
Foreign currency |
Exposure subject to exchange rate variations |
(5,545) |
(134,247) |
(263,657) |
(3,186) |
(85,863) |
(174,632) |
(1,712) |
(167,240) |
(408,169) |
Equities |
Exposure subject to variation in stock prices |
(16,051) |
(401,276) |
(802,552) |
(18,602) |
(465,045) |
(930,090) |
(21,012) |
(525,295) |
(1,050,590) |
Sovereign/Eurobonds and Treasuries |
Exposure subject to variations in the interest rate of securities traded on the international market |
(748) |
(34,875) |
(68,372) |
(971) |
(37,666) |
(74,188) |
(661) |
(38,806) |
(74,792) |
Other |
Exposure not classified in other definitions |
(423) |
(10,581) |
(21,162) |
(1,168) |
(29,205) |
(58,409) |
(381) |
(9,544) |
(19,087) |
Total excluding correlation of risk factors |
(37,126) |
(3,843,584) |
(7,462,067) |
(41,256) |
(4,163,991) |
(8,080,571) |
(41,104) |
(3,564,932) |
(6,865,597) | |
Total including correlation of risk factors |
(22,374) |
(3,141,404) |
(6,093,603) |
(28,279) |
(3,513,513) |
(6,807,285) |
(29,342) |
(2,660,398) |
(4,944,728) |
(1) Amounts net of tax.
Bradesco 193
Consolidated Financial Statements and Independent Auditors’ Report
Notes to the Consolidated Financial Statements
The sensitivity analysis of the Trading Portfolio, which represents exposures that may have a material impact on the Organization’s results, is presented below. Note that results show the impact for each scenario on a static portfolio position. However, the market is highly dynamic which results in continuous changes in these positions. Moreover, as previously mentioned, the Organization has an ongoing process of market risk management, which constantly seeks to adjust positions to mitigate related risks according to the strategy determined by Senior Management. Therefore, where there are indicators of deterioration in a certain positions, proactive measures are taken to minimize any potential negative impact and maximize the risk/return ratio for the Organization.
Sensitivity Analysis – Trading Portfolio
|
R$ thousand | |||||||||
Trading portfolio (1) | ||||||||||
2015 |
2014 | |||||||||
June 30 |
March 31 |
June 30 | ||||||||
Scenarios |
Scenarios |
Scenarios | ||||||||
1 |
2 |
3 |
1 |
2 |
3 |
1 |
2 |
3 | ||
Interest rate in Reais |
Exposure subject to variations in fixed interest rates and interest rate coupons |
(1,150) |
(420,519) |
(818,132) |
(988) |
(322,750) |
(630,289) |
(314) |
(82,919) |
(163,197) |
Price indexes |
Exposure subject to variations in price index coupon rates |
(267) |
(42,409) |
(81,997) |
(71) |
(10,331) |
(18,812) |
(1,030) |
(130,639) |
(258,641) |
Exchange coupon |
Exposure subject to variations in foreign currency coupon rates |
(22) |
(749) |
(1,491) |
(68) |
(4,234) |
(8,430) |
(353) |
(39,698) |
(73,662) |
Foreign currency |
Exposure subject to exchange rate variations |
(1,510) |
(34,734) |
(67,366) |
(1,188) |
(29,702) |
(59,404) |
(1,574) |
(52,945) |
(107,641) |
Equities |
Exposure subject to variation in stock prices |
(8) |
(196) |
(392) |
- |
- |
- |
(1,991) |
(49,773) |
(99,545) |
Sovereign/Eurobonds and Treasuries |
Exposure subject to variations in the interest rate of securities traded on the international market |
(315) |
(5,375) |
(10,733) |
(292) |
(5,437) |
(10,860) |
(489) |
(34,633) |
(66,675) |
Other |
Exposure not classified in other definitions |
(6) |
(148) |
(297) |
(1,063) |
(26,564) |
(53,128) |
(345) |
(8,630) |
(17,260) |
Total excluding correlation of risk factors |
(504,130) |
(980,408) |
(3,670) |
(399,018) |
(780,923) |
(6,096) |
(399,237) |
(786,621) | ||
Total including correlation of risk factors |
(380,364) |
(741,098) |
(2,494) |
(353,426) |
(690,371) |
(2,912) |
(184,289) |
(363,027) |
(1) Amounts net of tax.
194 Economic and Financial Analysis Report – June 2015
Consolidated Financial Statements and Independent Auditors’ Report
Notes to the Consolidated Financial Statements
Sensitivity analyses were carried out based on scenarios prepared at the respective dates, always considering market data at the time and scenarios that would adversely affect our positions, according to the examples below:
Scenario 1: Based on market information (BM&FBOVESPA, Anbima, etc.), stresses were applied for 1 basis point on the interest rate and 1.0% variation on prices. For example: for a eal/US dollar exchange rate of R$3.12 a scenario of R$3.15 was used, while for a 1-year fixed interest rate of 14.3%, a 14.3% scenario was applied;
Scenario 2: 25.0% stresses were determined based on market information. For example: for a Real/US dollar exchange rate of R$3.12 a scenario of R$3.89 was used, while for a 1-year fixed interest rate of 14.3%, a 17.9% scenario was applied. The scenarios for other risk factors also accounted for 25.0% stresses in the respective curves or prices; and
Scenario 3: 50.0% stresses were determined based on market information. For example: for a eal/US dollar quote of R$3.12 a scenario of R$4.67 was used, while for a 1-year fixed interest rate of 14.3%, a 21.5% scenario was applied; The scenarios for other risk factors also account for 50.0% stresses in the respective curves or prices.
Liquidity Risk
Liquidity Risk is the possibility of the institution not being able to fully meet its obligations, without affecting its daily operations and incurring significant losses, as well as the possibility of the institution not being able to trade a position at market price due to its significant size when compared to the usually traded volume or due to some market discontinuation.
It is crucial to measure and monitor this risk, so that the Organization can settle its obligations in a timely and reliable way.
The process of liquidity risk management is performed at the corporate level. It involves several areas with specific assignments, ensuring an efficient structure. Liquidity risk is measured and controlled centrally and independently and includes the daily monitoring of the composition of available funds, compliance with the minimum liquidity level, and the contingency plan for stress situations.
One of the objectives of the Organization’s Policy on Market and Liquidity Risk Management, approved by the Board of Directors, is to lay down the rules, criteria and procedures that guarantee the establishment of the Minimum Liquidity Reserve (RML) for the Organization, as well as the strategy and action plans for liquidity crisis situations.
As part of the criteria and procedures approved, the Organization establishes a minimum liquidity reserve to be held and the types of assets eligible for this reserve. Moreover, instruments for managing liquidity in a normal scenario and in a crisis scenario and the strategies to be implemented in each case are established.
Bradesco 195
Consolidated Financial Statements and Independent Auditors’ Report
Notes to the Consolidated Financial Statements
The statement of financial position by maturity is as follows
|
R$ thousand | |||||
1 to 30 days |
31 to 180 days |
181 to 360 days |
More than 360 days |
Maturity not stated |
Total | |
Assets |
|
|
|
|
|
|
Current and long-term assets |
586,319,065 |
87,465,354 |
58,858,511 |
277,955,456 |
- |
1,010,598,386 |
Funds available |
11,676,561 |
- |
- |
- |
- |
11,676,561 |
Interbank investments (2) |
169,830,844 |
3,592,468 |
2,317,740 |
526,925 |
- |
176,267,977 |
Securities and derivative financial instruments (1) (2) |
275,161,942 |
2,129,877 |
4,755,607 |
74,067,205 |
- |
356,114,631 |
Interbank and interdepartmental accounts |
50,173,732 |
- |
- |
626,090 |
- |
50,799,822 |
Loan and leasing |
32,177,211 |
68,440,820 |
45,410,272 |
157,766,529 |
- |
303,794,832 |
Other receivables and assets |
47,298,775 |
13,302,189 |
6,374,892 |
44,968,707 |
- |
111,944,563 |
Permanent assets |
305,830 |
1,526,490 |
1,747,803 |
12,168,276 |
3,415,326 |
19,163,725 |
Investments |
- |
- |
- |
- |
1,668,833 |
1,668,833 |
Premises and equipment |
62,554 |
312,760 |
375,311 |
3,741,784 |
448,019 |
4,940,428 |
Intangible assets |
243,276 |
1,213,730 |
1,372,492 |
8,426,492 |
1,298,474 |
12,554,464 |
Total on June 30, 2015 |
586,624,895 |
88,991,844 |
60,606,314 |
290,123,732 |
3,415,326 |
1,029,762,111 |
Total on March 31, 2015 |
582,373,595 |
96,998,550 |
73,193,395 |
278,943,553 |
3,305,359 |
1,034,814,452 |
Total on June 30, 2014 |
503,305,050 |
91,421,144 |
58,598,953 |
274,858,655 |
2,947,972 |
931,131,774 |
|
|
|
|
|
|
|
Liabilities |
|
|
|
|
|
|
Current and long-term liabilities |
564,728,778 |
88,191,197 |
67,142,657 |
220,848,847 |
- |
940,911,479 |
Deposits (3) |
132,376,187 |
15,298,508 |
8,307,503 |
39,944,249 |
- |
195,926,447 |
Securities sold under agreements to repurchase (2) |
225,747,210 |
34,769,704 |
18,972,941 |
14,240,611 |
- |
293,730,466 |
Funds from issuance of securities |
5,068,354 |
16,727,462 |
22,838,930 |
50,752,157 |
- |
95,386,903 |
Interbank and interdepartmental accounts |
4,578,234 |
- |
- |
- |
- |
4,578,234 |
Borrowing and on-lending |
4,341,763 |
15,018,672 |
12,387,773 |
29,620,900 |
- |
61,369,108 |
Derivative financial instruments |
4,376,268 |
221,543 |
107,839 |
126,448 |
- |
4,832,098 |
Technical provisions for insurance, pension plans and capitalization bonds (3) |
134,495,769 |
4,186,737 |
1,616,969 |
24,266,624 |
- |
164,566,099 |
Other liabilities: |
53,744,993 |
1,968,571 |
2,910,702 |
61,897,858 |
- |
120,522,124 |
- Subordinated debts |
1,776,617 |
540,473 |
4,092 |
35,104,386 |
- |
37,425,568 |
- Other |
51,968,376 |
1,428,098 |
2,906,610 |
26,793,472 |
- |
83,096,556 |
Deferred income |
398,521 |
- |
- |
- |
- |
398,521 |
Non-controlling interests in subsidiaries |
- |
- |
- |
- |
1,480,545 |
1,480,545 |
Shareholders’ equity |
- |
- |
- |
- |
86,971,566 |
86,971,566 |
Total on June 30, 2015 |
565,127,299 |
88,191,197 |
67,142,657 |
220,848,847 |
88,452,111 |
1,029,762,111 |
Total on March 31, 2015 |
574,238,617 |
100,312,915 |
61,380,489 |
213,445,415 |
85,437,016 |
1,034,814,452 |
Total on June 30, 2014 |
502,105,087 |
80,448,391 |
63,496,651 |
207,795,160 |
77,286,485 |
931,131,774 |
|
|
|
|
|
|
|
Net assets on June 30, 2015 YTD |
21,497,596 |
22,298,243 |
15,761,900 |
85,036,785 |
- |
- |
Net assets on March 31, 2015 YTD |
8,134,978 |
4,820,613 |
16,633,519 |
82,131,657 |
- |
- |
Net assets on June 30, 2014 YTD |
1,199,963 |
12,172,716 |
7,275,018 |
74,338,513 |
- |
- |
(1) Investments in investment funds are classified as 1 to 30 days;
(2) Repurchase agreements are classified according to the maturity of the transactions; and
(3) Demand and savings deposits and technical provisions for insurance, pension plans and capitalization bonds comprising “VGBL” and “PGBL” products are classified as 1 to 30 days, without considering average historical turnover.
196 Economic and Financial Analysis Report – June 2015
Consolidated Financial Statements and Independent Auditors’ Report
Notes to the Consolidated Financial Statements
Operational Risk
Operational risk is the possibility of losses resulting from failure, deficiency or inadequacy of internal processes, people and systems, or from external events. This definition includes legal risk associated with the activities undertaken by the Organization.
The process of operational risk management is performed at the corporate level. This process involves several areas, with specific assignments, ensuring an efficient structure, with the measurement and control of operational risk being performed centrally and independently.
Among the plans to mitigate operational risk, we highlight that the most important is business continuity management, which consists of formal plans to be adopted during moments of crisis to guarantee the recovery and continuation of business as well as preventing loss.
Internal Controls
The effectiveness of the internal controls of the Organization is sustained by qualified professionals, well-defined and implemented processes and technology compatible with the business needs.
The methodology of internal controls applied in the Organization is in line with the guidelines of the Committee of Sponsoring Organizations of the Treadway Commission (COSO) – version 2013, which has the purpose of supplying a model for internal controls, management of corporate risks and fraud, in order to improve the performance and organizational supervision.
The existence, the execution, and the effectiveness of controls that ensure acceptable risk levels in the Organization's processes are certified by the department in charge, and the results are reported to the Audit Committee and to the Compliance and Internal Controls Committee, as well as to the Board of Directors, aiming to provide assurance regarding the proper conduct of business and the achievement of the established goals, in accordance with applicable external laws and regulations, policies, internal rules and procedures, and codes of conduct and self-regulation.
Bradesco 197
Consolidated Financial Statements and Independent Auditors’ Report
Notes to the Consolidated Financial Statements
Below is the Basel Ratio:
Calculation basis - Basel Ratio (1) |
R$ thousand | ||
Prudential |
Financial | ||
2015 |
2014 | ||
June 30 |
March 31 |
June 30 | |
Tier I capital |
77,501,950 |
74,094,585 |
71,892,297 |
Common equity |
77,501,950 |
74,094,585 |
71,892,297 |
Shareholders’ equity |
86,971,566 |
83,937,476 |
76,800,278 |
Non-controlling interests |
- |
3,929 |
- |
Prudential adjustments (2) |
(9,469,616) |
(9,846,820) |
(4,907,981) |
Tier II capital |
19,513,015 |
19,513,015 |
22,197,834 |
Subordinated debt |
19,513,015 |
19,513,015 |
22,197,834 |
Capital (a) |
97,014,965 |
93,607,600 |
94,090,131 |
|
|
|
|
- Credit risk |
552,851,291 |
557,015,231 |
548,599,472 |
- Market risk |
15,257,485 |
18,441,507 |
18,004,347 |
- Operational risk |
39,117,366 |
39,117,366 |
29,852,953 |
Risk-weighted assets – RWA (b) |
607,226,142 |
614,574,104 |
596,456,772 |
|
|
|
|
Basel ratio (a/b) |
16.0% |
15.2% |
15.8% |
Tier I capital |
12.8% |
12.1% |
12.1% |
- Principal capital |
12.8% |
12.1% |
12.1% |
Tier II capital |
3.2% |
3.1% |
3.7% |
(1) As per January 2015, the Basel Ratio started to be calculated based on the "Prudential Consolidated", in accordance with Resolution No. 4.192/13 of CMN; and
(2) As per January 2015, the factor applied to prudential adjustments went from 20% to 40%, according to the timeline for application of deductions of prudential adjustments, defined in Art.11 of CMN Resolution No. 4.192/13.
198 Economic and Financial Analysis Report – June 2015
Consolidated Financial Statements and Independent Auditors’ Report
Notes to the Consolidated Financial Statements
b) Fair value
The book value, net of loss provisions of the principal financial instruments is shown below:
Portfolio |
R$ thousand | |||||||
Unrealized gain/(loss) without tax effects | ||||||||
Book value |
Fair value |
In income statement |
In shareholders’ equity | |||||
2015 |
2015 |
2014 |
2015 |
2014 | ||||
June 30 |
June 30 |
March 31 |
June 30 |
June 30 |
March 31 |
June 30 | ||
Securities and derivative financial instruments (Notes 3e, 3f and 8) |
356,114,631 |
358,137,357 |
749,162 |
286,799 |
2,214,235 |
2,022,726 |
1,640,257 |
2,190,319 |
- Adjustment of available-for-sale securities (Note 8cII) |
|
|
(1,273,564) |
(1,353,458) |
23,916 |
- |
- |
- |
- Adjustment of held-to-maturity securities (Note 8d item 7) |
|
|
2,022,726 |
1,640,257 |
2,190,319 |
2,022,726 |
1,640,257 |
2,190,319 |
Loan and leasing (Notes 2, 3g and 10) (1) |
355,024,222 |
353,058,961 |
(1,965,261) |
(1,927,255) |
(1,228,957) |
(1,965,261) |
(1,927,255) |
(1,228,957) |
Investments (Notes 3j and 13) (2) |
1,668,833 |
25,923,300 |
24,254,467 |
21,052,478 |
21,011,417 |
24,254,467 |
21,052,478 |
21,011,417 |
Treasury shares (Note 23d) |
371,012 |
478,177 |
- |
- |
- |
107,165 |
55,901 |
83,401 |
Time deposits (Notes 3n and 16a) |
78,061,561 |
77,632,376 |
429,185 |
433,953 |
354,764 |
429,185 |
433,953 |
354,764 |
Funds from issuance of securities (Note 16c) |
95,386,903 |
95,469,461 |
(82,558) |
(52,414) |
(276,478) |
(82,558) |
(52,414) |
(276,478) |
Borrowing and on-lending (Notes 17a and 17b) |
61,369,108 |
61,385,883 |
(16,775) |
48,289 |
(107,656) |
(16,775) |
48,289 |
(107,656) |
Subordinated debts (Note 19) |
37,425,568 |
37,420,778 |
4,790 |
(26,372) |
(294,431) |
4,790 |
(26,372) |
(294,431) |
Unrealized gains excluding tax |
|
|
23,373,010 |
19,815,478 |
21,672,894 |
24,753,739 |
21,224,837 |
21,732,379 |
(1) Includes advances on foreign exchange contracts, leases and other receivables with lending characteristics; and
(2) Primarily includes the surplus of interest in subsidiaries and affiliates (Cielo, Odontoprev and Fleury).
Determination of the fair value of financial instruments:
· Securities and derivative financial instruments, investments, subordinated debts and treasury shares are based on the market price at the reporting date. If no quoted market price is available, amounts are estimated based on the dealer quotations, pricing models, quotation models or quotations for instruments with similar characteristics;
· Fixed rate loans were determined by discounting estimated cash flows, using interest rates applied by the Organização Bradesco for new contracts with similar features. These rates are consistent with the market at the reporting date; and
· Time deposits, funds from issuance of securities, borrowing and on lending were calculated by discounting the difference between the cash flows under the contract terms and our prevailing market rates for the same product at the reporting date.
Bradesco 199
Consolidated Financial Statements and Independent Auditors’ Report
Notes to the Consolidated Financial Statements
c) Capital Management
The primary objective of the Capital Management structure is to provide the necessary conditions for a continuous process of capital assessment, monitoring and control, contributing to the achievement of the Organization’s strategic objectives. It considers the current business environment and a prospective and consistent vision for capital adequacy planning. This structure is composed of the Statutory, Non-Statutory and Executive Committees that assist the Board of Directors and the Board of Executive Officers in decision making.
The internal process of assessing capital adequacy is carried out so as to ensure that the Organization has a Reference Equity base composition to support the development of activities and provide sufficient protection against risks, whether in normal or in extreme market conditions, as well as meeting managerial and regulatory requirements in relation to capital management.
33) EMPLOYEE BENEFITS
Bradesco and its subsidiaries sponsor a private defined contribution pension for employees and directors, that allows financial resources to be accumulated by participants throughout their careers by means of employee and employer contributions and invested in an Exclusive Investment Fund (FIE).
The pension scheme is managed by Bradesco Vida e Previdência S.A. and BRAM – Bradesco Asset Management S.A. The Securities Dealer Company (DTVM) is responsible for the financial management of the FIE funds.
The Supplementary Pension Plan was reformulated in October 2014, with contributions from employees and directors of Bradesco and its subsidiaries equal to at least 4% of their salaries. Contributions from Bradesco and its subsidiaries increased from 4% to 5% of salary, plus the percentage destined for death and disability coverage. The contributions belonging to participants who, in 2001, chose to migrate from the benefit plan defined for PGBL were maintained at the same levels of the previous benefit plan.
Actuarial obligations of the defined contribution plan are fully covered by the plan assets of the corresponding FIE.
In addition to the aforementioned plan, participants who chose to migrate from the defined benefit plan are guaranteed a proportional deferred benefit, corresponding to their accumulated rights in that plan. For the active participants, retirees and pensioners of the defined benefit plan, in extinction, the present value of the actuarial obligations of the plan is completely secured by collateral assets.
Banco Alvorada S.A. (successor from the spin-off of Banco Baneb S.A.) maintains defined contribution and defined benefit retirement plans, through Fundação Baneb de Seguridade Social - Bases (related to the former employees of Baneb).
Banco Bradesco’s sponsors both defined benefit and defined contribution retirement plans, through Caixa de Assistência e Aposentadoria dos Funcionários do Banco do Estado do Maranhão (Capof), especially to employees originating from Banco BEM S.A.
Bradesco sponsors a defined benefit plan through Caixa de Previdência Privada do Banco do Estado do Ceará (Cabec), exclusively for former employees of Banco BEC S.A.
In accordance with CPC 33 (R1) – Employee Benefit, as approved by CVM Resolution No. 600/09, Bradesco and its subsidiaries, as sponsors of these plans calculated their actuarial commitments taking into consideration the economic and actuarial study, using a real interest rate and recognized their obligations in the financial statements.
The assets of pension plans are invested in compliance with the applicable legislation (government securities and private securities, listed company shares and real estate properties).
200 Economic and Financial Analysis Report – June 2015
Consolidated Financial Statements and Independent Auditors’ Report
Notes to the Consolidated Financial Statements
Expenses related to contributions made in the first semester of 2015 totaled R$302,233 thousand (R$310,630 in the first semester of 2014) and in the second semester of 2015 totaled R$146,711 thousand (R$155,522 thousand in the first quarter of 2015).
In addition to this benefit, Bradesco and its subsidiaries offer other benefits to their employees and administrators, including health insurance, dental care, life and personal accident insurance, and professional training. These expenses, including the aforementioned contributions, totaled R$1,555,784 thousand in the first semester of 2015 (R$1,455,022 thousand in the first semester of 2014) and in the second quarter of 2015 totaled R$ 780,624 thousand (R$775,160 thousand in the first quarter of 2015).
34) INCOME TAX AND SOCIAL CONTRIBUTION
a) Calculation of income tax and social contribution charges
|
R$ thousand | |||
2015 |
2014 | |||
2nd quarter |
1st quarter |
1st semester |
1st semester | |
Income before income tax and social contribution |
7,832,576 |
1,409,428 |
9,242,004 |
12,411,782 |
Total income tax and social contribution at rates of 25% and 15%, respectively (1) |
(3,133,031) |
(563,771) |
(3,696,802) |
(4,964,713) |
Effect on the tax calculation: |
|
|
|
|
Equity in the earnings (losses) of unconsolidated companies |
12,719 |
(7,895) |
4,824 |
34,651 |
Net non-deductible expenses of nontaxable income |
41,324 |
(29,136) |
12,188 |
(67,709) |
Interest on shareholders’ equity (paid and payable) |
356,454 |
441,983 |
798,437 |
626,759 |
Other amounts (2) |
(594,896) |
3,025,729 |
2,430,833 |
(760,758) |
Income tax and social contribution for the period |
(3,317,430) |
2,866,910 |
(450,520) |
(5,131,770) |
(1) The social contribution rate for financial companies and similar companies and insurance sectors was increased to 15%, in accordance with Law No. 11.727/08, remaining at 9% for other companies (Note 3h); and
(2) Includes, primarily, (i) the exchange variation of assets and liabilities, arising from foreign investments and (ii) tax incentives.
b) Breakdown of income tax and social contribution in the income statement
|
R$ thousand | |||
2015 |
2014 | |||
2nd quarter |
1st quarter |
1st semester |
1st semester | |
Current taxes: |
|
|
|
|
Income tax and social contribution payable |
(2,881,931) |
(1,971,290) |
(4,853,221) |
(6,141,070) |
Deferred taxes: |
|
|
|
|
Amount recorded/realized in the period on temporary differences |
1,232,735 |
3,544,775 |
4,777,510 |
1,979,361 |
Use of opening balances of: |
|
|
|
|
Social contribution loss |
(185,699) |
(50,617) |
(236,316) |
(386,168) |
Income tax loss |
(246,565) |
(41,294) |
(287,859) |
(666,113) |
Constitution/(use) in the period on: |
|
|
|
|
Social contribution loss |
(465,951) |
517,387 |
51,436 |
24,751 |
Income tax loss |
(770,019) |
867,949 |
97,930 |
57,469 |
Total deferred taxes |
(435,499) |
4,838,200 |
4,402,701 |
1,009,300 |
Income tax and social contribution for the period |
(3,317,430) |
2,866,910 |
(450,520) |
(5,131,770) |
Bradesco 201
Consolidated Financial Statements and Independent Auditors’ Report
Notes to the Consolidated Financial Statements
c) Deferred income tax and social contribution
|
R$ thousand | |||||
Balance on 12.31.2014 |
Amount recorded |
Amount realized |
Balance on 6.30.2015 |
Balance on 3.31.2015 |
Balance on 6.30.2014 | |
Allowance for loan losses |
18,052,846 |
3,620,820 |
2,179,832 |
19,493,834 |
19,154,121 |
16,914,259 |
Civil provisions |
1,570,222 |
407,858 |
347,476 |
1,630,604 |
1,610,394 |
1,530,183 |
Tax provisions |
2,195,186 |
308,188 |
12,185 |
2,491,189 |
2,369,663 |
2,488,141 |
Labor provisions |
1,096,117 |
241,564 |
240,816 |
1,096,865 |
1,077,521 |
973,909 |
Provision for devaluation of securities and investments |
429,566 |
24,193 |
15,460 |
438,299 |
428,812 |
457,074 |
Provision for devaluation of foreclosed assets |
277,856 |
82,624 |
74,228 |
286,252 |
266,017 |
256,075 |
Adjustment to fair value of trading securities |
216,956 |
2,338,717 |
145,100 |
2,410,573 |
2,154,392 |
6,224 |
Amortization of goodwill |
278,407 |
5,937 |
2,151 |
282,193 |
276,852 |
294,781 |
Provision for interest on shareholders’ equity (1) |
- |
589,567 |
- |
589,567 |
342,517 |
427,803 |
Other |
2,529,410 |
927,750 |
752,460 |
2,704,700 |
2,511,052 |
2,608,704 |
Total deductible taxes on temporary differences |
26,646,566 |
8,547,218 |
3,769,708 |
31,424,076 |
30,191,341 |
25,957,153 |
Income tax and social contribution losses in Brazil and overseas |
4,532,371 |
149,366 |
524,175 |
4,157,562 |
5,825,796 |
3,075,221 |
Subtotal (2) |
31,178,937 |
8,696,584 |
4,293,883 |
35,581,638 |
36,017,137 |
29,032,374 |
Adjustment to fair value of available-for-sale securities (2) |
1,055,334 |
477,648 |
144,075 |
1,388,907 |
1,394,028 |
762,779 |
Social contribution - Provisional Measure No. 2.158-35/01 |
113,783 |
- |
- |
113,783 |
113,783 |
140,197 |
Total deferred tax assets (Note 11b) |
32,348,054 |
9,174,232 |
4,437,958 |
37,084,328 |
37,524,948 |
29,935,350 |
Deferred tax liabilities (Note 34f) |
3,291,978 |
644,189 |
614,239 |
3,321,928 |
3,297,632 |
3,549,785 |
Deferred tax assets, net of deferred tax liabilities |
29,056,076 |
8,530,043 |
3,823,719 |
33,762,400 |
34,227,316 |
26,385,565 |
- Percentage of net deferred tax assets on capital (Note 32a) |
29.5% |
|
|
34.8% |
36.6% |
28.0% |
- Percentage of net deferred tax assets over total assets |
2.8% |
|
|
3.3% |
3.3% |
2.8% |
(1) Deferred taxes on interest on shareholders’ equity is recorded up to the authorized tax limit; and
(2) Deferred tax assets from financial companies and similar companies, and insurance companies were established considering the increase in the social contribution rate, determined by Law No. 11.727/08 (Note 3h).
202 Economic and Financial Analysis Report – June 2015
Consolidated Financial Statements and Independent Auditors’ Report
Notes to the Consolidated Financial Statements
d) Expected realization of deferred tax assets on temporary differences, tax loss and negative basis of social contribution and deferred social contribution – Provisional Measure No. 2.158-35.
|
R$ thousand | |||||
Temporary differences |
Income tax and social contribution losses |
Social contribution - Provisional Measure No. 2.158-35 |
Total | |||
Income tax |
Social contribution |
Income tax |
Social contribution | |||
2015 |
2,705,188 |
1,607,886 |
25,436 |
58,513 |
80,528 |
4,477,551 |
2016 |
4,247,022 |
2,535,067 |
368,379 |
213,257 |
32,733 |
7,396,458 |
2017 |
4,474,972 |
2,649,448 |
781,091 |
477,650 |
522 |
8,383,683 |
2018 |
3,462,333 |
2,051,084 |
1,065,784 |
755,754 |
- |
7,334,955 |
2019 |
4,476,299 |
2,547,204 |
22,152 |
389,332 |
- |
7,434,987 |
2020 (1st Sem.) |
416,622 |
250,951 |
167 |
47 |
- |
667,787 |
Total |
19,782,436 |
11,641,640 |
2,263,009 |
1,894,553 |
113,783 |
35,695,421 |
The projected realization of deferred tax assets is an estimate and it is not directly related to the expected accounting income.
The present value of deferred tax assets, calculated based on the average funding interest rate, net of tax effects, amounts to R$32,970,036 thousand (R$33,329,714 thousand on March 31, 2015 and R$27,790,271 thousand on June 30, 2014), of which R$29,052,268 thousand (R$27,869,148 thousand on March 31, 2015 and R$24,829,951 thousand on June 30, 2014) relates to temporary differences, R$3,806,075 thousand (R$5,349,483 thousand on March 31, 2015 and R$2,827,939 thousand on June 30, 2014) to tax losses and negative basis of social contribution and R$111,693 thousand (R$111,083 thousand on March 31, 2015 and R$132,381 thousand on June 30, 2014) to deferred social contribution, Provisional Measure No. 2.158-35.
e) Unrecognized deferred tax assets
On June 30, 2015, deferred tax assets of R$1,927 thousand (R$1,927 thousand on March 31, 2015 and R$2,077 thousand on June 30, 2014) were not recognized, and will only be registered when they meet the regulatory requirements and/or present prospects of realization according to studies and analyses prepared by the Management and in accordance with Bacen regulations.
f) Deferred tax liabilities
|
R$ thousand | ||
2015 |
2014 | ||
June 30 |
March 31 |
June 30 | |
Mark-to-market adjustment to securities and derivative financial instruments |
951,642 |
971,513 |
950,054 |
Difference in depreciation |
685,794 |
738,827 |
1,007,958 |
Judicial deposit and others |
1,684,492 |
1,587,292 |
1,591,773 |
Total |
3,321,928 |
3,297,632 |
3,549,785 |
The deferred tax liabilities of companies in the financial and insurance sectors were established considering the increased social contribution rate, established by Law No. 11.727/08 (Note 3h).
35) OTHER INFORMATION
a) The Organização Bradesco manages investment funds and portfolios with net assets which, in June 30, 2015, amounted to R$514,728,562 thousand (R$492,439,837 thousand on March 31, 2015 and R$462,245,913 thousand on June 30, 2014).
Bradesco 203
Consolidated Financial Statements and Independent Auditors’ Report
Notes to the Consolidated Financial Statements
b) Consortium funds
R$ thousand | |||
2015 |
2014 | ||
June 30 |
March 31 |
June 30 | |
Monthly estimate of funds receivable from consortium members |
459,481 |
450,660 |
402,392 |
Contributions payable by the group |
22,078,126 |
21,678,694 |
19,709,344 |
Consortium members - assets to be included |
19,805,945 |
19,548,333 |
17,719,131 |
Credits available to consortium members |
4,468,878 |
4,347,271 |
4,069,890 |
|
In units | ||
2015 |
2014 | ||
June 30 |
March 31 |
June 30 | |
Number of groups managed |
3,537 |
3,491 |
3,419 |
Number of active consortium members |
1,126,619 |
1,100,513 |
1,010,214 |
Number of assets to be included |
531,429 |
529,214 |
488,050 |
c) In the 1st semester of 2015, the Central Bank of Brazil redefined the rules of compulsory deposits on time resources and resources in savings deposits, whose main changes we highlight below.
Description |
Current Rule |
Previous Rule |
Time Resources |
The collection will be 25% of the balance of time deposits with effect from the calculation period from August 31 to September 4, 2015. |
The collection was 20% on the balance of time deposits. |
The collection will be made with full remuneration of the Selic Rate on the amount collected. |
The collection was limited to the payment of 40% of the liability and 60% could be deducted through the acquisition of credit, and financial bills, among others. If purchases were not made up to 60% the value was collected without remuneration. | |
Resources from savings deposits |
The collection became 24.5% of the balance of savings accounts, with effect from the calculation period from June 8 to 12, 2015. |
The collection was 20% on the balance of the savings resources. |
The gross debit balance of the financing of new or second-hand real estate of the Housing Finance System may be deducted up to the limit of 18% of the liability, provided that they are contracted in the period from June 1st, 2015 to June 23, 2017. |
No deduction was allowed of financing of new or second-hand real estate. | |
For the additional liability, the collection became 5.5% of the balance of savings accounts, with effect from the calculation period from June 8 to 12, 2015. |
For the additional liability, the collection was of 10% on the balance of savings accounts. |
d) As part of the convergence process with international accounting standards, the Brazilian Accounting Pronouncements Committee (CPC) issued several accounting pronouncements, as well as their interpretations and guidelines, which are applicable to financial institutions only after approval by CMN.
The accounting standards which have been approved by CMN include the following:
· Resolution No. 3.566/08 – Impairment of Assets (CPC 01);
· Resolution No. 3.604/08 – Statement of Cash Flows (CPC 03);
· Resolution No. 3.750/09 – Related Party Disclosures (CPC 05);
· Resolution No. 3.823/09 – Provisions, Contingent Liabilities and Contingent Assets (CPC 25);
· Resolution No. 3.973/11 – Subsequent Event (CPC 24);
· Resolution No. 3.989/11 – Share-based Payment (CPC 10);
204 Economic and Financial Analysis Report – June 2015
Consolidated Financial Statements and Independent Auditors’ Report
Notes to the Consolidated Financial Statements
· Resolution No. 4.007/11 – Accounting Policies, Changes in Estimates and Error Correction (CPC 23);
· Resolution No. 4.144/12 – Conceptual Framework for Preparing and Presenting Financial Statements; and
· Resolution No. 4.424/15 – Employee Benefits (CPC 33 – shall take effect as from January 1, 2016).
Presently, it is not possible to estimate when the CMN will approve the other CPC pronouncements or if they will be applied prospectively or retrospectively.
CMN Resolution No. 3.786/09 and Bacen Circular Letters No. 3.472/09 and No. 3.516/10 establish that financial institutions and other entities authorized by Bacen to operate, which are publicly-held companies or which are required to establish an Audit Committee shall, since December 31, 2010, annually prepare and publish in up to 90 days after the reference date of December 31 their consolidated financial statements, prepared under the International Financial Reporting Standards (IFRS), in compliance with international standards issued by the International Accounting Standards Board (IASB).
As required by CMN Resolution, on March 31, 2015, Bradesco published its consolidated financial statements for December 31, 2013 and 2014 on its website, in accordance with IFRS standards. The net income and equity of the financial statements disclosed in IFRS were not substantially different from those presented in the financial statements prepared in accordance with the accounting practices adopted in Brazil and applicable to institutions authorized to operate by the Brazilian Central Bank (Bacen). As there were no substantial differences between the two sets of financial statements (GAAPs) in the year ended December 31, 2014, Management expects that the net profit and shareholders’ equity for the semester ended on June 30, 2015 will also not be materially different in the two GAAPs.
e) On May 14, 2014, Law No. 12.973/14 was published, which converted Provisional Measure No. 627/13. This Law amends the Federal Tax Legislation regarding Corporate Income Tax - IRPJ, the Social Contribution on Net Profits - CSLL, the Contribution to PIS/PASEP and the Contribution to the Social Security Financing - COFINS. These are the main issues contemplated by Law No. 12.973/14:
• revocation of the Transition Tax System (RTT), controlling the adjustments arising from new accounting methods and criteria following the alignment of Brazilian accounting rules to the international standards;
• taxation of companies domiciled in Brazil for increases in the equity of overseas subsidiaries and unconsolidated companies resulting from profit within these entities; and
• special installment payment of PIS/PASEP and COFINS Contributions.
The aforementioned Law was regulated through Normative Instructions No. 1.515/14 and No. 1.520/14. Our assessment shows that there will be no significant future impacts on our Consolidated Financial Statements.
On January 1, 2015, for the companies that opted not to early adopt, Law No. 12.973/14 came into force, ending the period of the Transition Tax Regime (RTT) and enforcing a new tax regime in Brazil. Among other matters, the Law revoked the RTT, disciplining the adjustments resulting from the new accounting methods and criteria introduced by the convergence of the Brazilian accounting standards to the international standards. It also altered the Federal Tax Legislation related to the Legal Entity Tax Return - IRPJ, to the Social Contribution on the Net Profit - CSLL, to the Contribution for the PIS/PASEP and to the Contribution for the Financing of Social Security – COFINS.
f) On January 20, 2015, Provisional Measure No. 656/14 was converted to law by the publication of Law No. 13.097/15. Among other things, this legislation changes the limits on the deductibility criteria for credit losses on contracts that become past-due after October 8, 2014 (Article 9 of Law No. 9.430/96). The limits remain the same for contracts that were past-due on or before October 7, 2014.
Bradesco 205
Consolidated Financial Statements and Independent Auditors’ Report
Notes to the Consolidated Financial Statements
g) On May 21, 2015, Provisional Measure No. 675 (MP 675/15) was published which increased the rate of the Social Contribution on Net Profit - CSLL of the financial and insurance sectors from 15% to 20% of taxable profit, from September 1, 2015. Bradesco will wait for the conversion of MP 675/15 into Law for a more in-depth and conclusive analysis, since possible amendments to MP may be proposed by the National Congress.
h) There were no subsequent events that need to be adjusted or disclosed for the consolidated financial statements as of June 30, 2015.
206 Economic and Financial Analysis Report – June 2015
Consolidated Financial Statements and Independent Auditors’ Report
To
The Board of Directors and Management
Banco Bradesco S.A.
Osasco – SP
Dear Sirs
We have audited the accompanying financial statements of the Economic-Financial Consolidated (Consolidado Econômico Financeiro - CONEF) of Banco Bradesco S.A. (“Bradesco”), which comprise the consolidated statement of financial position as at June 30, 2015, and the respective income statement, statement of changes in equity and cash flow statement for the six-month period then ended, and a summary of significant accounting policies and other explanatory information. These special purpose financial statements have been prepared by Bradesco´s management as required by Article 3rd of Resolution 2,723, dated May 31, 2000, of the National Monetary Concil (Conselho Monetário Nacional - CMN) and supplementary regulations of the Chart of Accounts for Financial Institutions (Plano Contabil de Instituições Financeiras - Cosif), described in the note 2 to the financial statements.
Management’s Responsibility for the Financial Statements
Bradesco´s Management is responsible for the preparation and fair presentation of these consolidated financial statements of the Economic-Financial Consolidated in accordance with the Resolution 2,723 of CMN, and supplementary regulations of Cosif, which main criteria and accounting practices are described in note 2 to the financial statements, and for such internal control as management determines is necessary to enable the preparation of the consolidated financial statements of the Economic-Financial Consolidated that are free from material misstatement, whether due to fraud or error.
Auditor’s Responsibility
Our responsibility is to express an opinion on these consolidated financial statements of the Economic-Financial Consolidated, prepared by Bradesco´s Management in accordance with the Resolution 2,723, of CMN, and supplementary regulations of Cosif, based on our audit in accordance with Brazilian and International Standards on Auditing, taking into account the NBC TA 800 (ISA 800) - “Special Considerations - Audits of Financial Statements Prepared in Accordance with Special Purpose Frameworks”.
Those standards require that we comply with ethical requirements and plan and perform the audit to obtain reasonable assurance about whether the financial statements are free from material misstatement.
An audit involves performing procedures to obtain audit evidence about the amounts and disclosures in the financial statements. The procedures selected depend on the auditor’s judgment, including the assessment of the risks of material misstatement of the consolidated financial statements, whether due to fraud or error. In making those risk assessments, the auditor considers internal controls relevant to the preparation and fair presentation of the consolidated financial statements in order to design audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness of Bradesco’s internal control. An audit also includes evaluating the appropriateness of accounting policies used and the reasonableness of accounting estimates made by management, as well as evaluating the overall presentation of the financial statements of the Economic-Financial Consolidated.
We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our audit opinion.
Bradesco 207
Consolidated Financial Statements and Independent Auditors’ Report
Opinion
In our opinion, the consolidated financial statements of the Economic-Financial Consolidated referred to above present fairly, in all material respects, the financial position of the Economic-Financial Consolidated as at June 30, 2015, the financial performance of its operations and its cash flows for the six-month period then ended in accordance with the Article3rd of the Resolution no 2,723 dated May 31, 2000, of CMN, and supplementary regulations of Cosif for the preparation of these consolidated financial statements prepared for special purpose, as described in note 2 to the financial statements.
Emphasis
Basis of preparation of the consolidated financial statements of the Economic-Financial Consolidated
Without modifying our opinion, we draw attention to note 2 to the financial statements that disclose that the above mentioned financial statements of the Economic-Financial Consolidated were prepared by Bradesco´s management as required by Article 3rd of Resolution 2,723, dated May 31, 2000, of the National Monetary Concil and supplementary regulations of Cosif. Consequently, our report on these consolidated financial statements has been prepared solely for meeting these specific requirements and thus may not be appropriate for other purposes.
Other Matter
Bradesco has prepared a separate set of financial statements for general purposes for the six-month period ended June 30, 2015, in accordance with accounting practices adopted in Brazil applicable to institutions authorized to operate by the Central Bank of Brazil, on which we issued an unqualified auditor’s report on July 29, 2015.
Osasco, July 29, 2015.
KPMG Auditores Independentes
CRC 2SP028567/O-1 F SP
Original report in Portuguese signed by
Cláudio Rogélio Sertório
Contador CRC 1SP212059/O-0
208 Economic and Financial Analysis Report – June 2015
Individual Financial Statements, Independent Auditors’ Report, Audit Committee Report Summary and Fiscal Council’s Report
Management Report
Dear Shareholders, We hereby present the Individual Financial Statements of Banco Bradesco S.A related to the first semester of 2015, prepared in accordance with the accounting practices adopted in Brazil and applicable to institutions authorized to operate by the Brazilian Central Bank. Bradesco, one of the largest financial groups in Brazil, with solid performance focused on the interests of its customers since 1943, present in all regions of the Country, in addition to the constant quest for excellence in services and customer care, was highlighted in the period, as one of the best managers of resources on the market, with results built on sustainable bases. Economic Comment The resumption of North American growth has not been accompanied in the same intensity by other countries, leading them to adopt new measures of stimulus, which should keep the world liquidity high, in spite of the growth prospect of interest in the US. On the other hand, the slowdown in the Chinese economic growth has affected negatively the international price of commodities and the performance of a large part of the emerging economies. Brazil is going through a period of adjustments in economic policies, seeking to re-balance the public accounts. With this, the Country creates the basis for a sustainable development forward, guided by ample opportunities for investment and recovery of household consumption. 1. Result for the Period In the first semester of 2015, Bradesco’s Net Profit reached R$ 8.717 billion, an increase of 20.7% in comparison to the same period of 2014, equivalent to R$ 1.73 per share and profitability of 21.7% over the average Shareholders’ Equity(*). The annualized return on Average Total Assets was 1.7%. The taxes and contributions, including pensions, paid or provisioned, reached R$7.939 billion in the semester, whereby R$4.853 billion was related to withheld taxes and collected from third parties and R$3.086 billion calculated based on the activities developed by the Bank equivalent to 35.4% of the Net Profit. To the shareholders, as Interest on Own Capital and Dividends, in the first semester, R$2.908 billion was destined, in gross value, of which R$522 million was paid in the form of monthly and intermediaries and R$2.386 billion provisioned. The intermediate Dividends paid on 07.17.2015, represent approximately 11.8 times the value of monthly Interest paid (net of Withholding Income Tax). 2. Capital and Reserves At the end of the semester, the realized Capital Stock was of R$43.100 billion. Added to the Equity Reserves of R$43.872 billion, resulted in a Shareholders’ Equity of R$86.972 billion, with a growth of 13.2% on the same period of the previous year, corresponding to the equity value of R$17.28 per share. The Market Value of Bradesco, calculated on the basis of the listing of its shares, reached R$142.098 billion on June 30, 2015, equivalent to 1.6 times the Shareholders’ Equity. The Shareholders’ Equity is equivalent to 9.2% of the Total Assets, which amounted to R$943.009 billion, with a growth of 5.7% on June 2014. Thus, the index of solvency was 16% higher, therefore, at the minimum of 11% established by Resolution No. 4.193/13 of the National Monetary Council, in compliance with the Basel Committee. At the end of the semester, the immobilization index, regarding the Reference Equity in the Prudential Consolidated was of 39.6%, therefore within the maximum limit of 50%. Securities classified under “Held-to-Maturity Securities” In compliance with Article 8 of Brazilian Central Bank Circular Letter No. 3.068/01, Bradesco declares that it has the financial capacity and the intention of holding to maturity those securities classified under “held-to-maturity securities”. 3. Capture and Management of Resources On June 30, 2015, the total funds obtained and managed by the Bank totaled R$1.183 trillion, 7.6% higher than the previous year, distributed as follows: R$605.437 billion in Demand Deposits, Time Deposits, Interbank Deposits, Savings Accounts and Securities Sold Under Agreements to Repurchase, a growth of 0.1%; R$366.796 billion in assets under management, comprising Investment Funds, Managed Portfolios and Third-Party Fund Quotas, a 11.4% increase; R$170.058 billion in the Exchange Portfolio, Borrowings and On-lendings in Brazil, Working Capital, Tax Payments and Collection and Related Charges, Funds From Issuance of Securities in Brazil, and Subordinated Debt in Brazil, a 25.0% growth; and R$41.112 billion in foreign funding, through public and private issues, subordinated debt overseas, securitization of future financial flows and borrowings and on-lendings overseas, equivalent to US$13.251 billion.
Bradesco 209
Individual Financial Statements, Independent Auditors’ Report, Audit Committee Report Summary and Fiscal Council’s Report
Management Report
4. Loan Operations The balance of loan operations totaled R$280.665 billion, at the end of the semester, an increase of 8.9% in comparison to same period in 2014, including in this sum: R$7.836 billion in Advances on Exchange Contracts, for a total Export Financing portfolio of US$12.073 billion; US$3.223 billion operations in Import Finance in Foreign Currencies; R$22.879 billion in business in the Rural Area; R$40.132 billion in Consumption Finance, which includes R$2.587 billion of credit receivables from Credit Cards; R$32.651 billion related to operations of transfer of internal and external resources, originating mainly from the BNDES - Banco Nacional de Desenvolvimento Econômico e Social (National Bank for Social and Economic Development), exceeding as one of the main distributing agent of loans. The Bank, for the activities in Real Estate Loans, destined the total of R$6.159 billion to resources for construction and promotion of home-ownership in the semester comprising 20,794 properties. The balance of provision for credit losses amounted to R$18.331 billion, an increase of 9,2% in comparison to the same period of the previous year, equivalent to 6.5% of the total volume of credit operations, with R$2.869 billion of surplus provision in relation to the minimum required by the Central Bank. 5. Customer Service Network of Bradesco The Customer Service Network of Organização Bradesco, held at the disposal of customers and users present in all the regions of Brazil and in various cities Abroad, at the end of the semester, comprised 74,270 points. Simultaneously, provided 31,132 machines of the Rede de Autoatendimento Bradesco Dia & Noite (Bradesco Day & Night Auto Teller Machines), of which 30,588 operate also on weekends and bank holidays, besides 18,278 machines of the Rede Banco24Horas (24-Hour Auto Teller Machines), available to clients for operations of cash withdrawals, issuing statements, checking balances, requesting loans, payments and transfers between accounts. In the vehicle segment, with the presence of Bradesco Financiamentos, it counted on 11,232 retail points: 8,091 Branches and PAs (Service Branches) in Brazil (Branches: Bradesco 4,620, Banco Bradesco Cartões 3, Banco Bradesco Financiamentos 2, Banco Bradesco BBI 1, Banco Bradesco BERJ 1, Banco Alvorada 1; and PAs: 3,463); 3 Branches abroad, with one in New York and one in Grand Cayman of Bradesco and one in London of the subsidiary Banco Bradesco Europa; 11 Overseas Subsidiaries (Banco Bradesco Argentina S.A. in Buenos Aires; Banco Bradesco Europa S.A. in Luxembourg; Bradesco North America LLC, Bradesco Securities, Inc., and BRAM US LLC in New York; Bradesco Securities UK Limited in London, Bradesco Securities Hong Kong Limited and Bradesco Trade Services Limited in Hong Kong; Bradesco Services Co. Ltd., in Tokyo; Cidade Capital Markets Ltd. in Grand Cayman; and Bradescard Mexico, Sociedad de Responsabilidad Limitada in Mexico); 1,904 Correspondents of Bradesco Promotora, in the segment of consigned credit; 50,042 Bradesco Expresso service points; 980 PAEs – in-company electronic service branches; 1,112 External terminals in the Bradesco Dia & Noite network; and 12,127 ATMs in the Banco24Horas network, with 573 terminals shared by both networks. 6. Corporate Governance With its shares traded on the Stock Exchange in Brazil since 1946, Banco Bradesco has been operating in the US capital markets since 1997, negotiating initially Level 1 ADRs (American Depositary Receipts) backed by preferred shares and, from 2001 to 2012, ADRs Level II backed, respectively, by preferred and common shares. Since 2001, they also negotiate GDRs (Global Depositary Receipts) on the European market (Latibex). The Management is exercised by 10 members of the Board of Directors and 86 of the Board of Executive Officers, formed, in their majority, in the institution itself. There is no accumulation of the posts of President of these committees since 1999 and the succession plan is defined promptly. To advise the Board of Directors there are 6 committees, and 2 statutory (Audit and Remuneration) and 4 non-statutory (Ethical Conduct, Internal Controls and Compliance, Integrated Risks Management and Allocation of Capital and Sustainability), in addition to executive committees which assist the activities of the Board of Executive Officers.
210 Economic and Financial Analysis Report – June 2015
Individual Financial Statements, Independent Auditors’ Report, Audit Committee Report Summary and Fiscal Council’s Report
Management Report
Permanent committee since the assembly meeting of 03.10.2015, the Fiscal Council is composed of 5 effective members and an equal number of alternate members, 2 of which are effective members and their respective alternates chosen, respectively, by minority preferred shareholders and by non-controlling shareholders, holders of common shares. Banco Bradesco is listed in Level 1 of Corporate Governance of BM&FBovespa, is compliant with the Code of Self-regulation and Good Practices of Listed Companies of Abrasca and has the AA+ rating (very good degree of adaptation to good corporate governance practices), assigned by Austin Rating. In compliance with CVM Rule No. 381/03, in the first semester of 2015, the Organização Bradesco neither contracted from nor had services provided by KPMG Auditores Independentes that were not related to the external audit, at a level greater than 5% of the total fees related to external audit services. Other services provided by the external auditors were the previously-agreed procedures for reviews of, substantially, financial, fiscal and actuarial information. The Bank’s policy is in line with the principles of preserving the auditors’ independence, which are based on generally accepted international criteria, i.e. the auditors should not audit their own work, perform managerial duties for their clients or promote their customers’ interests. It is noteworthy that any eventual services not related to the external audit are submitted prior to the authorization of the Audit Committee. 6.1. Policies of Transparency and Disclosure of Information Bradesco, in the first semester, took part in 28 events with investors, 12 in Brazil and 16 Abroad, in addition to 111 people attended through conference calls and 66 individual meetings and/or in groups of analysts. They also performed 2 teleconferences of the result, to institutional investors and 1 APIMEC Meeting in Brasilia/DF. On the Investor Relations website – www.bradesco.com.br/ri – there is information available related to the Bank, like its profile, history, equity stake, management report, financial results, recent acquisitions, APIMECs meetings, Report on Economic and Financial Analysis, Annual Report, in addition to others on the financial market. 7. Integrated Risk Control 7.1. Risks Management Risk management is strategically highly important due to the increasing complexity of services and products and the globalization of the Organization’s business. The risk corporative control is integrated and independent, preserving and valuing the Board's decisions, developing and implementing methodologies, models, and measurement and control tools. It also provides training to employees from all Organization levels, from the business areas to the Board of Directors. In face of the complexity and the range of products and services offered to its customers in all segments of the market, and being exposed to various types of risks, either due to internal or external factors, the Organization adopts a constant monitoring of all risks in order to provide security and comfort to all interested parties. Among the main types of risks, we highlight: Credit, Counterpart Credit, Concentration, Market, Liquidity and Subscription, Operational, Strategy, Legal or Compliance, Legal Unpredictability (Regulatory), Reputation and Socio-environmental. 7.2. Internal Controls The effectiveness of the internal controls of the Organization is sustained by qualified professionals, well-defined and implemented processes and technology compatible with the business needs. The methodology of internal controls applied at Bradesco is in line with the guidelines of the Committee of Sponsoring Organizations of the Treadway Commission (COSO) – version 2013, which has the purpose of supplying a model for internal controls, management of corporate risks and fraud, in order to improve the performance and organizational supervision. The existence, the execution, and the effectiveness of controls that ensure acceptable risk levels in the Organization's processes are certified by the department in charge, and the results are reported to the Audit Committee and to the Compliance and Internal Controls Committee, as well as to the Board of Directors, aiming to provide assurance regarding the proper conduct of business and the achievement of the established goals, in accordance with applicable external laws and regulations, policies, internal rules and procedures, and codes of conduct and self-regulation. Money Laundering and Terrorist Financing Prevention Policies, standards, procedures and specific systems are maintained to prevent and/or detect the use of the structure of the Organization, or its products and services, for the purposes of money laundering and terrorist financing. In addition, there is the monitoring of the training of employees with programs in a variety of formats, such as guidebooks, videos, distance and on-site courses and live lectures specific to areas in which they are required.
Bradesco 211
Individual Financial Statements, Independent Auditors’ Report, Audit Committee Report Summary and Fiscal Council’s Report
Management Report
The Money Laundering and Terrorism Financing Prevention Program is supported by the Executive Committee of Money Laundering and Terrorism Financing Prevention, which evaluates the work and need to align procedures with the regulations laid down by Regulatory Bodies and with the best national and international practices. The suspicious or atypical cases identified are forwarded to the Commission for the Evaluation of Suspicious Transactions, composed by several areas that assess the need to report to the Regulatory Bodies. Prevention and Fight against Corruption At Bradesco, the prevention and fight against any unlawful act are exercised continuously and permanently, with the strengthening of processes, procedures and training focused on the prevention and fight against corruption. The Corporate Anti-corruption Policy, approved by the Board of Directors, establishes guidelines for the prevention and fight against corruption, and applies to all directors and employees of the Organization, composed by Banco Bradesco S.A. and its subsidiaries, in Brazil and Abroad. The Corporate Anti-corruption Standard establishes the rules and procedures for the prevention and fight against corruption and bribery, in compliance with the legislation and regulations in force in Brazil and in the countries where we have Business Units. The Program of Prevention and Fight against Corruption is supported by the Code of Ethical Conduct, by the Corporate Anti-corruption Policy and by the Ethical Conduct Committee. The actions also include the management of business partners, the hiring of products and services, and the acculturation of officials and employees, by means of e-learning and personal training and internal and external communication, providing an effective monitoring of risks and controls. Bradesco also has whistle blowing channels, whose actions treated as violations are subject to the disciplinary measures applicable, regardless of the hierarchical level, and without prejudice to the legal penalties applicable. Independent Validation of Models of Management and Measurement of Risks and Capital Bradesco uses internal models to manage risks and capital, developed from statistics, economic, financial, and mathematical theories or of expert knowledge, that support and facilitate the structuring of critical issues and provide standardization and agility to decisions. To identify, mitigate and control risks of the models, represented by potential adverse consequences arising from decisions based on incorrect or obsolete models, there is the process of independent validation, whose main objective is to verify that the models operate according to the objectives provisioned, as well as if its results are adequate for the uses for which they are intended. This validation occurs through the application of a rigorous testing program that deals with aspects of appropriateness of processes, governance and construction of models and their assumptions, where the results are reported to managers to the Internal Audit, to Committees of Internal Controls and Compliance and to the Integrated Risks Management and Capital Allocation. Information Security The Information Security in the Organization is composed of a set of controls, represented by procedures, processes, organizational structures, policies, standards and information technology solutions. It aims to meet the basic principles for the protection of information related to confidentiality, availability and integrity, regardless of its form and where the information is kept or handled. In the Policy and Corporate Standards of Information Security the bases for the SGSI-Information Security Management System within the Organization are described. The Board of Executive Officers and the other hierarchical levels of the Organization are involved in the decisions on Information Security from their participation in the three technical Committees and in the Executive Committee of Corporate Security, who meet on a regular basis to assess and approve policies, measures and guidelines to ensure support to the processes and procedures related to the subject. 8. Human Resources In Bradesco, the model of Human Resource Management is invariably guided by the appreciation of the people, without any kind of discrimination. Through UniBrad – Bradesco Corporate University, in the permanent search to evolve the quality of customer care and the level of services rendered, Bradesco maintains its purpose of promoting further education and enhancing the development and training of its staff. Thus, the employees have access to an integrated set of learning solutions that provides the development of competencies aligned with the business of the Bank. In the semester, 1,302 courses were given, with 334,712 participations. Also highlighted are, at the end of the period, the assistance benefits included 166,042 people, ensuring well-being, better quality of life and security of employees and their dependents.
212 Economic and Financial Analysis Report – June 2015
Individual Financial Statements, Independent Auditors’ Report, Audit Committee Report Summary and Fiscal Council’s Report
Management Report
9. Sustainability in Bradesco Since its origins, Bradesco is committed to the socioeconomic development of the Country. In a permanent manner, seeking sustainability in management, in business and in the day-to-day practices. Thus, it aims to grow on a continuous and sustainable basis, with respect to the target audiences with which it relates, and the environment. Our guidelines and strategies are oriented in such a way as to promote the incorporation of best practices of corporate sustainability in business, considering the context and the potential of each region, contributing to the generation of shared value. In this sense, in the face of the current environmental and economic scenarios, the Bank has continued to implement its Strategic Planning for Sustainability promoting actions so that the strategic objectives are achieved. As a form of recognition of the extensive work that it has been developing, the Bank is present in the sustainability indexes, DJSI (Dow Jones Sustainability Indices), the New York Stock Exchange, of the ISE (Corporate Sustainability Index) and the ICO2 (Carbon Efficient Index), both of BM&F Bovespa. For more information about the initiatives of Bradesco, access the sites www.bradescosustentabilidade.com.br and www.bradesco.com.br/ri. Fundação Bradesco The social action of the Bank is mainly focused on educational and assistance programs developed through Fundação Bradesco, which maintains 40 own Schools installed as a priority in regions of accentuated socio-economic deprivation, in all the Brazilian States and in the Federal District. This year, its budget is predicted to be R$537.311 million, whereby R$463.246 million destined to cover Expenses of the Activities and R$74.065 million to the investments in Infrastructure and Educational Technology, that allows it to offer education free-of-charge and of quality to the: a) 101,609 students enrolled in its schools in the following levels: Basic Education (Kindergarten to High School) and Vocational Training (High School level); Youth and Adult Education; and Preliminary and Continuing Vocational Training, focused on creating jobs and income; b) 380 thousand students who will complete at least one of the distance-learning courses on offer (EaD) through its e-learning portal; and c) 17,346 people who will benefit through partnership projects and initiatives, including the Digital Inclusion Centers (CIDs), the Educa+Ação program and Technology courses (Educar e Aprender). To around 44 thousand students of Basic Education, are ensured free-of-charge, alimony, medical-dental assistance, school materials and uniform. The "National Day of Voluntary Action", promoted for the 13th consecutive year, on 05.16.2015, brought together 15,684 volunteers in 61 different locations in Brazil, including the Schools of Fundação Bradesco and points of service close to the school units. It promoted, in total, 288,406 personal attendances in the areas of education, health, leisure, sports and environment, once again an example of citizenship and solidarity. Programa Bradesco Esportes e Educação (Bradesco Sports and Education Program) In the Municipal District of Osasco, SP, Programa Bradesco Esportes e Educação has Qualification and Specialist Centers to teach the modalities of Women's Volleyball and Basketball. The activities occur in their own Sports Development Center, in schools of Fundação Bradesco, municipal Sports Centers, and private schools and in a leisure club. Currently, two thousand girls are assisted, from the age of eight, reaffirming the social commitment and valuation of talent and plain exercise of citizenship, with actions of education, sports and health. 10. Recognitions Rankings – In the period, the following recognitions of Bradesco have been highlighted: · Most valuable brand in the banking sector in Latin America and 15th in the global ranking, according to a study conducted by the magazines The Banker and Brand Finance; · Best Brazilian Bank, for the fourth consecutive year, recognized with the Prize Awards for Excellence 2015, granted by English magazine Euromoney; · Leader of the overall ranking of the assets under custody, exceeding, for the first time, the amount of R$1 trillion in November 2014, according to a survey published in the magazine Investidor Institucional, based on data provided by the Brazilian Association of Entities of the Financial and Capital Markets – Anbima; · Featured, for the fifth consecutive time, in Guia Você S/A – The Best Companies to Begin the Career – 2015 Edition, in the survey conducted by the magazine Você S/A in partnership with Fundação Instituto de Administração (FIA) and Cia. de Talentos; · Featured in the Guia Gestão & RH – 25 most Admired Companies by HRs – 2015 Edition, of the magazine Gestão&RH, in research by e-voting involving human resources professionals from around the Country;
Bradesco 213
Individual Financial Statements, Independent Auditors’ Report, Audit Committee Report Summary and Fiscal Council’s Report
Management Report
· Featured in the 2015 edition of the yearbook Melhores e Maiores (Best and Largest) of the Exame magazine, integrating the rankings: 200 Largest Groups for Net Revenue; 50 Largest Banks by Equity; 100 Largest Banks in Latin America by Equity; 200 Largest Companies in Latin America by Market Value; · One of the 50 'Good' Companies, in the Activism category: besides profit, by IstoÉ Dinheiro magazine, with the case of the Floating Agency; · Received the international certificate of Socialbakers for performance in Social Networks; and · Received the Oi Live Screen Award, in the Mobile Marketing category, for the free access to the Bradesco Celular channel. Ratings–To Bradesco, in the semester, among the assessment indexes assigned to banks in the country by Agencies and national and international entities, we recorded that: · the credit rating agencies Standard & Poor's and Austin Rating affirmed all the ratings of Bradesco; · the credit rating agency Moody's Investors Service, due to the implementation in the new methodology of ratings of banks, changed the long-term deposit rating in local currency, from "Baa1" to "Baa2" and has discontinued the bank financial strength rating (BFSR); and · the credit rating agency Fitch Ratings changed the rating of feasibility, from "a-" to "bbb+", resulting in a change of rating of probability of default of the issuer (IDRs) in the long-term in local currency, from "A-" to "BBB+", and in the short-term in local currency, from "F1" to "F2". Fitch stressed that it still believes that the credit profiles of Bradesco meet the criteria to be classified above the sovereign rating. 11. Acknowledgments The accuracy and consistency of the expansion strategy of Bradesco, founded on quality and efficiency, always in tune with the demands of the markets and the economy as a whole, reflect the results achieved in the semester. For the successes obtained, we are thankful for the support and trust of our shareholders and clients and the work dedicated by our employees and other cooperators. Cidade de Deus, July 29, 2015. Board of Directors and the Board of Executive Officers (*) Excluding mark-to-market effect of Available-for-sale Securities recorded under Shareholders’ Equity.
214 Economic and Financial Analysis Report – June 2015
Individual Financial Statements, Independent Auditors’ Report, Audit Committee Report Summary and Fiscal Council’s Report
Individual Financial Position on June 30 – In thousands of Reais
Assets |
2015 |
2014 |
Current liabilities |
577,242,418 |
528,669,060 |
Cash and due from banks (Note 5) |
10,983,863 |
11,017,846 |
Interbank investments (Notes 3d and 6) |
242,954,932 |
198,791,341 |
Securities purchased under agreements to resell |
193,714,944 |
143,921,493 |
Interest-earning deposits in other banks |
49,259,130 |
54,883,222 |
Provision for losses |
(19,142) |
(13,374) |
Securities and derivative financial instruments (Notes 3e, 3f, 7 and 29b) |
120,413,347 |
123,331,575 |
Own portfolio |
15,224,213 |
21,349,087 |
Subject to unrestricted repurchase agreements |
95,331,614 |
95,839,250 |
Derivative financial instruments (Notes 3f, 7d II and 29b) |
6,094,442 |
4,747,453 |
Given in guarantee to the Brazilian Central Bank |
20,096 |
- |
Given in guarantee |
3,742,982 |
1,141,985 |
Subject to unrestricted repurchase agreements |
- |
253,800 |
Interbank accounts |
49,080,878 |
54,679,423 |
Unsettled payments and receipts |
1,074,539 |
1,635,608 |
Reserve requirement (Note 8): |
|
|
- Reserve requirement - Brazilian Central Bank |
47,993,947 |
53,032,713 |
- SFH |
8,828 |
4,249 |
Correspondent banks |
3,564 |
6,853 |
Interdepartmental accounts |
167,354 |
319,476 |
Internal transfer of funds |
167,354 |
319,476 |
Loans (Notes 3g, 9 and 29b) |
115,780,141 |
107,602,633 |
Loans: |
|
|
- Public sector |
2,727,751 |
31,779 |
- Private sector |
124,547,532 |
117,731,014 |
Loans transferred under an assignment with recourse |
132,808 |
- |
Allowance for loan losses (Notes 3g, 9f, 9g and 9h) |
(11,627,950) |
(10,160,160) |
Leasing (Notes 3g, 9 and 29b) |
(770) |
(2,352) |
Leasing receivables: |
|
|
- Private sector |
1,352 |
7,349 |
Unearned income from leasing |
(1,352) |
(5,551) |
Allowance for leasing losses (Notes 3g, 9f, 9g and 9h) |
(770) |
(4,150) |
Other receivables |
36,522,727 |
31,950,582 |
Receivables on sureties and guarantees honored (Note 9a-3) |
59,143 |
30,304 |
Foreign exchange portfolio (Note 10a) |
16,245,509 |
11,476,110 |
Receivables |
3,750,326 |
2,479,052 |
Securities trading |
341,741 |
349,171 |
Sundry (Note 10b) |
16,395,336 |
17,845,268 |
Allowance for other loan losses (Notes 3g, 9f, 9g and 9h) |
(269,328) |
(229,323) |
Other assets (Note 11) |
1,339,946 |
978,536 |
Other assets |
1,305,999 |
908,970 |
Provision for losses |
(412,968) |
(261,761) |
Prepaid expenses (Notes 3i and 11b) |
446,915 |
331,327 |
Long-term receivables |
248,056,716 |
240,467,908 |
Interbank investments (Notes 3d and 6) |
21,071,381 |
22,563,818 |
Interest-earning deposits in other banks |
21,071,381 |
22,563,818 |
Securities and derivative financial instruments (Notes 3e, 3f, 7 and 29b) |
66,447,538 |
78,859,150 |
Own portfolio |
20,773,984 |
18,800,723 |
Subject to unrestricted repurchase agreements |
43,077,453 |
52,919,363 |
Derivative financial instruments (Notes 3f,7d II and 29b) |
62,759 |
1,000,576 |
Given in guarantee to the Brazilian Central Bank |
- |
19,008 |
Privatization rights |
6,200 |
6,658 |
Given in guarantee |
2,135,385 |
5,225,327 |
Subject to unrestricted repurchase agreements |
391,757 |
887,495 |
Interbank accounts |
626,090 |
599,801 |
Reserve requirement (Note 8): |
|
|
- SFH |
626,090 |
599,801 |
The accompanying Notes are an integral part of these Individual Financial Statements. |
Bradesco 215
Individual Financial Statements, Independent Auditors’ Report, Audit Committee Report Summary and Fiscal Council’s Report
Individual Financial Position on June 30 – In thousands of Reais
Assets |
2015 |
2014 |
Loans (Notes 3g, 9 and 29b) |
134,032,241 |
122,200,169 |
Loans: |
|
|
- Public sector |
492,281 |
1,919,401 |
- Private sector |
132,875,885 |
122,155,709 |
Loans transferred under an assignment with recourse |
7,073,084 |
4,205,713 |
Allowance for loan losses (Notes 3g, 9f, 9g and 9h) |
(6,409,009) |
(6,080,654) |
Leasing (Notes 3g, 9 and 29b) |
(207) |
(2,007) |
Leasing receivables: |
|
|
- Private sector |
725 |
2,449 |
Unearned income from leasing |
(604) |
(3,088) |
Allowance for leasing losses (Notes 3g, 9f, 9g and 9h) |
(328) |
(1,368) |
Other receivables |
25,799,311 |
16,134,252 |
Receivables |
251,977 |
- |
Securities trading |
419,437 |
126,860 |
Sundry (Note 10b) |
25,151,550 |
16,057,088 |
Allowance for other loan losses (Notes 3g, 9f, 9g and 9h) |
(23,653) |
(49,696) |
Other assets (Note 11) |
80,362 |
112,725 |
Prepaid expenses (Notes 3i and 11b) |
80,362 |
112,725 |
Permanent assets |
117,709,876 |
122,897,347 |
Investments (Notes 3j, 12 and 29b) |
110,839,415 |
115,072,045 |
Earnings (losses) of affiliates: |
|
|
- In Brazil |
108,827,144 |
113,189,564 |
- Overseas |
2,004,376 |
1,877,967 |
Other investments |
51,244 |
47,863 |
Provision for losses |
(43,349) |
(43,349) |
Premises and equipment (Notes 3k and 13) |
2,572,632 |
2,529,984 |
Premises |
17,415 |
43,108 |
Other premises and equipment |
6,631,944 |
6,570,338 |
Accumulated depreciation |
(4,076,727) |
(4,083,462) |
Leased Fixed Assets (Notes 3k and 13) |
96,753 |
350,649 |
Leased Assets |
186,332 |
580,868 |
Accumulated depreciation |
(89,579) |
(230,219) |
Intangible assets (Notes 3l and 14) |
4,201,076 |
4,944,669 |
Intangible Assets |
9,145,132 |
8,378,660 |
Accumulated amortization |
(4,944,056) |
(3,433,991) |
Total |
943,009,010 |
892,034,315 |
The accompanying Notes are an integral part of these Individual Financial Statements. |
Bradesco 216
Individual Financial Statements, Independent Auditors’ Report, Audit Committee Report Summary and Fiscal Council’s Report
Individual Financial Position on June 30 – In thousands of Reais
Liabilities |
2015 |
2014 |
Current liabilities |
657,626,664 |
585,638,434 |
Deposits (Notes 3n and 15a) |
234,879,825 |
218,911,159 |
Demand deposits |
25,380,397 |
36,148,487 |
Savings deposits |
91,008,482 |
84,318,918 |
Interbank deposits |
79,061,691 |
54,424,831 |
Time deposits (Notes 15a and 29b) |
39,429,255 |
44,018,923 |
Securities sold under agreements to repurchase (Notes 3n and 15b) |
310,537,098 |
265,661,949 |
Own portfolio |
117,441,439 |
120,124,581 |
Third-party portfolio |
190,962,679 |
143,710,446 |
Unrestricted portfolio |
2,132,980 |
1,826,922 |
Funds from issuance of securities (Notes 15c and 29b) |
44,634,746 |
36,911,907 |
Mortgage and real estate notes, letters of credit and others |
40,552,530 |
33,703,330 |
Securities issued overseas |
3,830,280 |
3,057,174 |
Structured operations certificates |
251,936 |
151,403 |
Interbank accounts |
1,245,054 |
1,965,558 |
Unsettled payments and receipts |
77,421 |
77,517 |
Correspondent banks |
1,167,633 |
1,888,041 |
Interdepartmental accounts |
3,389,530 |
3,761,603 |
Third-party funds in transit |
3,389,530 |
3,761,603 |
Borrowing (Notes 16a and 29b) |
15,612,513 |
12,083,195 |
Borrowing overseas |
15,612,513 |
12,083,195 |
On-lending in Brazil - official institutions (Notes 16b and 29b) |
13,102,581 |
11,779,674 |
National treasury |
30,931 |
1,109 |
BNDES |
4,543,794 |
3,261,698 |
CEF |
11,420 |
16,388 |
FINAME |
8,516,124 |
8,500,479 |
Other institutions |
312 |
- |
On-lending overseas (Notes 16b and 29b) |
1,693,687 |
225,074 |
On-lending overseas |
1,693,687 |
225,074 |
Derivative financial instruments (Notes 3f, 7d II and 29b) |
4,715,029 |
3,966,027 |
Derivative financial instruments |
4,715,029 |
3,966,027 |
Other liabilities |
27,816,601 |
30,372,288 |
Payment of taxes and other contributions |
3,304,513 |
3,628,668 |
Foreign exchange portfolio (Note 10a) |
8,141,988 |
5,551,655 |
Social and statutory |
2,564,971 |
2,061,573 |
Tax and social security (Note 19a) |
638,592 |
1,135,485 |
Securities trading |
684,821 |
722,049 |
Financial and development funds |
261 |
- |
Subordinated debts (Notes 18 and 29b) |
2,345,301 |
2,678,856 |
Sundry (Note 19b) |
10,136,154 |
14,594,002 |
Long-term liabilities |
198,352,067 |
229,573,777 |
Deposits (Notes 3n and 15a) |
40,478,266 |
92,756,596 |
Interbank deposits |
876,686 |
44,544,264 |
Time deposits (Notes 15a and 29b) |
39,601,580 |
48,212,332 |
Securities sold under agreements to repurchase (Notes 3n and 15b) |
19,541,338 |
27,280,656 |
Own portfolio |
19,218,406 |
27,280,656 |
Unrestricted portfolio |
322,932 |
- |
Funds from issuance of securities (Notes 15c and 29b) |
57,900,297 |
39,669,734 |
Mortgage and real estate notes, letters of credit and others |
53,466,608 |
34,586,331 |
Securities issued overseas |
4,281,704 |
5,024,645 |
Structured operations certificates |
151,985 |
58,758 |
Borrowing (Notes 16a and 29b) |
3,313,934 |
799,275 |
Borrowing overseas |
3,313,934 |
799,275 |
On-lending in Brazil - official institutions (Notes 16b and 29b) |
26,016,427 |
28,236,245 |
BNDES |
6,955,178 |
8,124,315 |
CEF |
2,840 |
13,515 |
FINAME |
19,058,409 |
20,098,043 |
The accompanying Notes are an integral part of these Individual Financial Statements.
Bradesco 217
Individual Financial Statements, Independent Auditors’ Report, Audit Committee Report Summary and Fiscal Council’s Report
Individual Financial Position on June 30 – In thousands of Reais
Liabilities |
2015 |
2014 |
Other institutions |
- |
372 |
Derivative financial instruments (Notes 3f, 7d II and 29b) |
101,380 |
763,901 |
Derivative financial instruments |
101,380 |
763,901 |
Other liabilities |
51,000,425 |
40,067,370 |
Tax and social security (Note 19a) |
3,718,645 |
3,235,522 |
Subordinated debts (Notes 18 and 29b) |
35,104,386 |
32,734,624 |
Sundry (Note 19b) |
12,177,394 |
4,097,224 |
Deferred income |
58,713 |
21,826 |
Deferred income |
58,713 |
21,826 |
Shareholders' equity (Note 20) |
86,971,566 |
76,800,278 |
Capital: |
|
|
- Domiciled in Brazil |
42,559,829 |
37,622,310 |
- Domiciled overseas |
540,171 |
477,690 |
Capital reserves |
11,441 |
11,441 |
Profit reserves |
44,995,397 |
38,976,929 |
Asset valuation adjustments - Available-for-sale Securities |
(764,260) |
9,923 |
Treasury shares (Notes 20d and 29b) |
(371,012) |
(298,015) |
Total |
943,009,010 |
892,034,315 |
The accompanying Notes are an integral part of these Individual Financial Statements.
Bradesco 218
Individual Financial Statements, Independent Auditors’ Report, Audit Committee Report Summary and Fiscal Council’s Report
Individual Income Statement for the Semesters Ended June 30 – In thousands of Reais
|
2015 |
2014 |
Financial Intermediation Income |
54,793,771 |
45,494,810 |
Loans (Note 9j) |
24,594,129 |
20,972,710 |
Leasing (Note 9j) |
58,038 |
476,139 |
Operations with securities (Note 7g) |
28,833,991 |
20,587,728 |
Derivative financial instruments (Note 7d-v) |
(1,768,907) |
1,157,629 |
Foreign exchange operations (Note 10a) |
1,251,405 |
65,593 |
Reserve requirement (Note 8b) |
1,990,914 |
2,200,663 |
Sale or transfer of financial assets |
(165,799) |
34,348 |
|
|
|
Financial intermediation expenses |
52,681,217 |
33,576,513 |
Retail and professional market funding (Note 15e) |
36,335,390 |
29,620,948 |
Borrowing and on-lending (Note 16c) |
10,333,676 |
(1,621,325) |
Leasing (Note 9j) |
55,538 |
472,097 |
Allowance for loan losses (Notes 3g, 9g and 9h) |
5,956,613 |
5,104,793 |
|
|
|
Gross income from financial intermediation |
2,112,554 |
11,918,297 |
|
|
|
Other operating income/expenses |
3,900,814 |
(3,744,839) |
Fee and commission income (Note 21) |
5,777,027 |
5,097,176 |
Other fee and commission income |
3,458,684 |
3,110,972 |
Income from banking fees |
2,318,343 |
1,986,204 |
Payroll and related benefits (Note 22) |
(5,564,488) |
(5,268,816) |
Other administrative expenses (Note 23) |
(6,016,542) |
(5,710,850) |
Tax expenses (Note 24) |
(1,224,029) |
(1,194,054) |
Equity in the earnings (losses) of affiliates and subsidiary (Note 12a) |
12,484,390 |
5,106,998 |
Other operating income (Note 25) |
684,169 |
423,973 |
Other operating expenses (Note 26) |
(2,239,713) |
(2,199,266) |
Operating income |
6,013,368 |
8,173,458 |
Non-operating income (loss) (Note 27) |
(154,078) |
(113,782) |
Income before taxes and non-controlling interest |
5,859,290 |
8,059,676 |
Income tax and social contribution (Notes 31a and 31b) |
2,858,064 |
(838,746) |
Net income |
8,717,354 |
7,220,930 |
Interest on shareholders’ equity and dividends (Note 20c) |
2,908,092 |
2,395,898 |
Number of outstanding shares (Notes 20a e 20b) |
5,031,883,753 |
4,195,390,559 |
Earnings per share R$ |
1.73 |
1.72 |
The accompanying Notes are an integral part of these Individual Financial Statements.
Bradesco 219
Individual Financial Statements, Independent Auditors’ Report, Audit Committee Report Summary and Fiscal Council’s Report
Statement of Changes in Shareholders’ Equity – In thousands of Reais
Events |
Paid- up Capital |
Capital reserves |
Profit reserves |
Asset valuation adjustment |
Treasury shares |
Retained earnings (accumulated losses) |
Total | |||
Share premium |
Legal |
Statutory |
Bradesco |
Subsidiaries | ||||||
Balance on December 31, 2013 |
38,100,000 |
11,441 |
4,439,025 |
29,712,872 |
(865,373) |
(189,070) |
(269,093) |
- |
70,939,802 | |
Acquisition of treasury shares |
- |
- |
- |
- |
- |
- |
(28,922) |
- |
(28,922) | |
Asset valuation adjustments |
- |
- |
- |
- |
587,419 |
476,947 |
- |
- |
1,064,366 | |
Net income |
- |
- |
- |
- |
- |
- |
- |
7,220,930 |
7,220,930 | |
Allocations: |
- Reserves |
- |
- |
361,047 |
4,463,985 |
- |
- |
- |
(4,825,032) |
- |
|
- Interest on Shareholders’ Equity Paid |
- |
- |
- |
- |
- |
- |
- |
(1,566,898) |
(1.566.898) |
|
- Interim Dividends Paid |
- |
- |
- |
- |
- |
- |
- |
(829,000) |
(829,000) |
Balance on June 30, 2014 |
38,100,000 |
11,441 |
4,800,072 |
34,176,857 |
(277,954) |
287,877 |
(298,015) |
- |
76,800,278 | |
|
|
|
|
|
|
|
|
|
| |
Balance on December 31, 2014 |
38,100,000 |
11,441 |
5,193,467 |
38,992,668 |
(405,477) |
(85,834) |
(298,015) |
- |
81,508,250 | |
Increase of capital stock with reserves |
5,000,000 |
- |
- |
(5,000,000) |
- |
- |
- |
- |
- | |
Acquisition of treasury shares |
- |
- |
- |
- |
- |
- |
(72,997) |
- |
(72,997) | |
Asset valuation adjustments |
- |
- |
- |
- |
(421,620) |
148,671 |
- |
- |
(272,949) | |
Net income |
- |
- |
- |
- |
- |
- |
- |
8,717,354 |
8,717,354 | |
Allocations: |
- Reserves |
- |
- |
435,867 |
5,373,395 |
- |
- |
- |
(5,809,262) |
- |
|
- Interest on Shareholders’ Equity Paid and/or Provisioned |
- |
- |
- |
- |
- |
- |
- |
(1,996,092) |
(1.996.092) |
|
- Interim Dividends provisioned |
- |
- |
- |
- |
- |
- |
- |
(912,000) |
(912.000) |
Balance on June 30, 2015 |
43,100,000 |
11,441 |
5,629,334 |
39,366,063 |
(827,097) |
62,837 |
(371,012) |
- |
86,971,566 |
The accompanying Notes are an integral part of these Individual Financial Statements.
220 Economic and Financial Analysis Report – June 2015
Individual Financial Statements, Independent Auditors’ Report, Audit Committee Report Summary and Fiscal Council’s Report
Statement of Individual Value Added for the Semesters Ended June 30 - In thousands of Reais
Description |
2015 |
% |
2014 |
% |
1 - Revenue |
52,929,614 |
389.7 |
43,629,908 |
283.8 |
1.1) Financial intermediation |
54,793,771 |
403.5 |
45,494,810 |
296.1 |
1.2) Fees and commissions |
5,777,027 |
42.5 |
5,097,176 |
33.2 |
1.3) Allowance for loan losses |
(5,956,613) |
(43.9) |
(5,104,793) |
(33.2) |
1.4) Other |
(1,684,571) |
(12.4) |
(1,857,285) |
(12.3) |
2 - Financial intermediation expenses |
(46,724,604) |
(344.1) |
(28,471,720) |
(185.3) |
3 – Inputs acquired from third-parties |
(3,539,046) |
(25.9) |
(3,495,371) |
(22.6) |
Material, water, electricity and gas |
(253,160) |
(1.9) |
(215,941) |
(1.4) |
Outsourced services |
(907,497) |
(6.7) |
(865,467) |
(5.6) |
Communication |
(458,290) |
(3.4) |
(454,548) |
(3.0) |
Financial system services |
(301,788) |
(2.2) |
(299,349) |
(1.9) |
Advertising and marketing |
(196,760) |
(1.4) |
(205,564) |
(1.3) |
Transport |
(274,508) |
(2.0) |
(343,333) |
(2.2) |
Data processing |
(398,228) |
(2.9) |
(399,013) |
(2.6) |
Asset maintenance |
(447,515) |
(3.3) |
(436,716) |
(2.8) |
Security and surveillance |
(296,564) |
(2.2) |
(274,089) |
(1.8) |
Other |
(4,736) |
0.1 |
(1,351) |
- |
4 – Gross value added (1-2-3) |
2,665,964 |
19.7 |
11,662,817 |
75.9 |
5 – Depreciation and amortization |
(1,572,109) |
(11.6) |
(1,404,351) |
(9.1) |
6 – Net value added produced by the entity (4-5) |
1,093,855 |
8.1 |
10,258,466 |
66.8 |
7 – Value added received through transfer |
12,484,390 |
91.9 |
5,106,998 |
33.2 |
Equity in the earnings (losses) of affiliates |
12,484,390 |
91.9 |
5,106,998 |
33.2 |
8 - Value added to distribute (6+7) |
13,578,245 |
100.0 |
15,365,464 |
100.0 |
9 – Value added distributed |
13,578,245 |
100.0 |
15,365,464 |
100.0 |
9.1) Personnel |
4,804,992 |
35.4 |
4,548,817 |
29.6 |
Salaries |
2,577,557 |
19.0 |
2,399,546 |
15.6 |
Benefits |
1,186,390 |
8.7 |
1,094,467 |
7.1 |
Government Severance Indemnity Fund for Employees (FGTS) |
253,755 |
1.9 |
235,686 |
1.5 |
Other |
787,290 |
5.8 |
819,118 |
5.4 |
9.2) Tax, fees and contributions |
(874,539) |
(6.4) |
2,752,799 |
17.9 |
Federal |
(1,120,166) |
(8.2) |
2,537,485 |
16.5 |
State |
1,706 |
- |
1,211 |
- |
Municipal |
243,921 |
1.8 |
214,103 |
1.4 |
9.3) Remuneration for providers of capital |
930,438 |
6.8 |
842,918 |
5.5 |
Rental |
639,424 |
4.7 |
591,917 |
3.9 |
Asset leasing |
291,014 |
2.1 |
251,001 |
1.6 |
9.4) Value distributed to shareholders |
8,717,354 |
64.2 |
7,220,930 |
47.0 |
Interest on shareholders’ equity/dividends |
2,908,092 |
21.4 |
2,395,898 |
15.6 |
Retained earnings |
5,809,262 |
42.8 |
4,825,032 |
31.4 |
The accompanying Notes are an integral part of these Individual Financial Statements.
Bradesco 221
Individual Financial Statements, Independent Auditors’ Report, Audit Committee Report Summary and Fiscal Council’s Report
Individual Cash Flow Statement for the Semesters Ended June 30– In thousands of Reais
|
2015 |
2014 |
Cash flow from operating activities: |
|
|
Net Income before income tax and social contribution |
5,859,290 |
8,059,676 |
Adjustments to net income before income tax and social contribution |
217,934 |
1,385,108 |
Allowance for loan losses |
5,956,613 |
5,104,793 |
Depreciation and amortization |
1,572,109 |
1,404,351 |
Expenses with civil, labor and tax provisions |
1,172,490 |
765,475 |
Equity in the earnings (losses) of affiliates and subsidiary |
(12,484,390) |
(5,106,998) |
Other |
4,001,112 |
(782,513) |
Adjusted Net Income before income tax and social contribution |
6,077,224 |
9,444,784 |
Decrease in interbank investments |
1,394,107 |
12,200,427 |
Decrease/(Increase) in trading securities and derivative financial instruments |
12,476,718 |
(2,947,487) |
(Increase) in interbank and interdepartmental accounts |
(2,101,657) |
(2,175,417) |
(Increase) in loan and leasing |
(12,932,822) |
(10,839,259) |
Increase in deferred income |
31,678 |
1,079 |
(Increase) in other receivables and other assets |
5,554,626 |
223,790 |
(Increase) in reserve requirement - Brazilian Central Bank |
2,115,405 |
1,927,274 |
(Decrease) in deposits |
(30,499,134) |
(18,112,917) |
Increase/(Decrease) in securities sold under agreements to repurchase |
(33,325,369) |
4,091,418 |
Increase in funds from issuance of securities |
10,886,453 |
12,913,199 |
Increase/(Decrease) in borrowings and on-lending |
1,940,425 |
(1,524,299) |
Increase in other liabilities |
11,881,305 |
3,084,548 |
Income tax and social contribution paid |
(42,886) |
(169,073) |
Net cash provided by/used in operating activities |
(26,543,927) |
8,118,067 |
Cash flow from investing activities: |
|
|
(Increase)/Decrease in held-to-maturity securities |
147 |
(7,159) |
Sale of available-for-sale securities |
18,292,994 |
13,934,736 |
Proceeds from sale of foreclosed assets |
140,740 |
76,312 |
Sale of investments |
42,342 |
- |
Disposal of premises and equipment and leased assets |
(70,794) |
552,110 |
Purchases of available-for-sale securities |
(18,499,247) |
(16,818,701) |
Foreclosed assets received |
(482,299) |
(317,861) |
Investment acquisitions |
- |
(243,278) |
Acquisition of premises and equipment and leased assets |
(473,245) |
(336,062) |
Intangible asset acquisitions |
(513,904) |
(187,065) |
Dividends and interest on shareholders’ equity received |
1,818,208 |
14,748,945 |
Net cash provided by/used in investing activities |
254,942 |
11,401,977 |
Cash flow from financing activities: |
|
|
Increase/(decrease) in subordinated debts |
1,605,332 |
(505,234) |
Dividends and interest on shareholders’ equity paid |
(3,416,771) |
(2,595,321) |
Acquisition of own shares |
(72,997) |
(28,922) |
Net cash provided by/used in financing activities |
(1,884,436) |
(3,129,477) |
Net increase in cash and cash equivalents |
(28,173,421) |
16,390,567 |
Cash and cash equivalents - at the beginning of the period |
204,722,408 |
117,145,206 |
Cash and cash equivalents - at the end of the period |
176,548,987 |
133,535,773 |
Net increase in cash and cash equivalents |
(28,173,421) |
16,390,567 |
The accompanying Notes are an integral part of these Individual Financial Statements.
222 Economic and Financial Analysis Report – June 2015
Individual Financial Statements, Independent Auditors’ Report, Audit Committee Report Summary and Fiscal Council’s Report
Index of Notes to the Individual Financial Statements
Explanatory Notes to Bradesco’s Individual Financial Statements are as follows:
Page | ||
1) | OPERATIONS | 224 |
2) | PRESENTATION OF THE INDIVIDUAL FINANCIAL STATEMENTS | 224 |
3) | SIGNIFICANT ACCOUNTING PRACTICES | 224 |
4) | COMPARATIVE AMOUNTS | 230 |
5) | CASH AND CASH EQUIVALENTS | 230 |
6) | INTERBANK INVESTMENTS | 231 |
7) | SECURITIES AND DERIVATIVE FINANCIAL INSTRUMENTS | 232 |
8) | INTERBANK ACCOUNTS RESERVE REQUIREMENT | 239 |
9) | LOANS | 240 |
10) OTHER RECEIVABLES | 251 | |
11) OTHER ASSETS | 253 | |
12) INVESTMENTS | 254 | |
13) PREMISES AND EQUIPMENT AND LEASED ASSETS | 255 | |
14) INTANGIBLE ASSETS | 256 | |
15) DEPOSITS, SECURITIES SOLD UNDER AGREEMENTS TO REPURCHASE AND FUNDS FROM ISSUANCE OF SECURITIES | 256 | |
16) BORROWING AND ON-LENDING | 258 | |
17) PROVISIONS, CONTINGENT ASSETS AND LIABILITIES AND LEGAL LIABILITIES TAX AND SOCIAL SECURITY | 259 | |
18) SUBORDINATED DEBT | 263 | |
19) OTHER LIABILITIES | 266 | |
20) SHAREHOLDERS EQUITY | 266 | |
21) FEE AND COMMISSION INCOME | 269 | |
22) PAYROLL AND RELATED BENEFITS | 269 | |
23) OTHER ADMINISTRATIVE EXPENSES | 269 | |
24) TAX EXPENSES | 270 | |
25) OTHER OPERATING INCOME | 270 | |
26) OTHER OPERATING EXPENSES | 270 | |
27) NON-OPERATING INCOME (LOSS) | 270 | |
28) RELATED-PARTY TRANSACTIONS (DIRECT AND INDIRECT) | 271 | |
29) FINANCIAL INSTRUMENTS | 274 | |
30) EMPLOYEE BENEFITS | 282 | |
31) INCOME TAX AND SOCIAL CONTRIBUTION | 283 | |
32) OTHER INFORMATION | 285 |
Bradesco 223
Individual Financial Statements, Independent Auditors’ Report, Audit Committee Report Summary and Fiscal Council’s Report
Notes to the Individual Financial Statements
1) OPERATIONS
Banco Bradesco S.A. (Bradesco) is a private-sector publicly traded company and universal bank that through its commercial, foreign exchange, consumer financing and housing loan portfolios carries out all the types of banking activities that it is authorized to do so.
2) PRESENTATION OF THE INDIVIDUAL FINANCIAL STATEMENTS
Bradesco’s individual financial statements were prepared using accounting practices in compliance with Laws No. 4.595/64 (Brazilian Financial System Law) and No. 6.404/76 (Brazilian Corporate Law), along with amendments introduced by Laws No. 11.638/07 and No. 11.941/09, as they relate to the accounting for operations, complemented by the rules and instructions of the National Monetary Council (CMN) and the Brazilian Central Bank (Bacen), Brazilian Securities and Exchange Commission (CVM), where applicable.
Bradesco’s individual financial statements include estimates and assumptions, such as: the calculation of estimated loan losses; fair value estimates of certain financial instruments; civil, tax and labor provisions; impairment losses of securities classified as available-for-sale and held-to-maturity securities and non-financial assets; the calculation of technical provisions for insurance, pension plans and capitalization bonds; and the determination of the useful life of specific assets. Actual results may differ from those based on estimates and assumptions.
Bradesco’s individual financial statements were approved by the Board of Directors on July 29, 2015.
3) SIGNIFICANT ACCOUNTING PRACTICES
a) Functional and presentation currencies
Individual financial statements are presented in Brazilian reais, which is also Bradesco’s functional currency. Foreign branches and subsidiaries are mainly a continuation of activities in Brazil, and, therefore, assets, liabilities and profit or loss are translated into Brazilian reais using the appropriate currency exchange rate to comply with accounting practices adopted in Brazil.
b) Income and expense recognition
The result is calculated according to the regime of competence, which establishes that the revenues and expenses should be included in the calculation of the results for the periods in which they occur, always simultaneously when they are correlated, regardless of being a receipt or payment.
Fixed rate contracts are recorded at their redemption value with the income or expense relating to future periods being recorded as a deduction from the corresponding asset or liability. Finance income and costs are recognized daily on a pro-rata basis and calculated using the compounding method, except when they relate to discounted notes or to foreign transactions, which are calculated using the straight-line method.
Floating rate and foreign-currency-indexed contracts are adjusted for interest and foreign exchange rates applicable at the end of the reporting period.
c) Cash and cash equivalents
Cash and cash equivalents include: funds available in currency, investments in gold, securities sold under agreements to repurchase and interest-earning deposits in other banks, maturing in 90 days or less, which are exposed to insignificant risk of change in fair value. These funds are used by Bradesco to manage its short-term commitments.
Cash and cash equivalents detailed balances are presented in Note 5.
224 Economic and Financial Analysis Report – June 2015
Individual Financial Statements, Independent Auditors’ Report, Audit Committee Report Summary and Fiscal Council’s Report
Notes to the Individual Financial Statements
d) Interbank investments
Unrestricted repurchase and reverse repurchase agreements are stated at their fair value. All other interbank investments are stated at cost, plus income earned up to the end of the reporting period, net of any devaluation allowance, if applicable.
The breakdown, terms and proceeds relating to interbank investments are presented in Note 6.
e) Securities – Classification
· Trading securities – securities acquired for the purpose of being actively and frequently traded. They are recorded at cost, plus income earned and adjusted to fair value with movements recognized in the Income Statement for the period;
· Available-for-sale securities – securities that are not specifically intended for trading purposes or to be held to maturity. They are recorded at cost, plus income earned, which is recorded in profit or loss in the period and adjusted to fair value with movements recognized in shareholders’ equity, net of tax, which will be transferred to the Income Statement only when effectively realized; and
· Held-to-maturity securities – securities for which there is positive intent and financial capacity to hold to maturity. They are recorded at cost, plus income earned recognized in the Income Statement for the period.
Securities classified as trading and available-for-sale, as well as derivative financial instruments, are recognized in the individual statement of financial position at their fair value. Fair value is generally based on quoted market prices or quotations for assets or liabilities with similar characteristics. If market prices are not available, fair values are based on traders’ quotations, pricing models, discounted cash flows or similar techniques to determine the fair value and may require judgment or significant estimates by Management.
Classification, breakdown and segmentation of securities are presented in Note 7 (a to c).
f) Derivative financial instruments (assets and liabilities)
Derivate instruments are classified based on the objective for which the underlying instrument was acquired at the date of purchase, taking into consideration its use for possible hedging purposes.
Operations involving derivative financial instruments are designed to meet the Bank’s own needs in order to manage overall exposure, as well as to meet customer requests to manage their positions. The gains or losses are recorded in profit-and-loss and shareholders’ equity accounts.
Derivative financial instruments used to mitigate risk deriving from exposure to variations in the fair value of financial assets and liabilities are designated as hedges when they meet the criteria for hedge accounting and are classified according to their nature:
· Market risk hedge: the gains and losses, realized or not, of the financial instruments classified in this category as well as the financial assets and liabilities, that are the object of the hedge, are recorded in the Income Statement; and
· Cash flow hedge: the effective portion of valuation or devaluation of the financial instruments classified in this category is recorded, net of taxes, in a specific account in shareholders’ equity. The ineffective portion of the hedge is recognized directly in the Income Statement.
A breakdown of amounts included as derivative financial instruments, in the balance sheet and off-balance-sheet accounts, is disclosed in Note 7 (d to g).
Bradesco 225
Individual Financial Statements, Independent Auditors’ Report, Audit Committee Report Summary and Fiscal Council’s Report
Notes to the Individual Financial Statements
g) Loans and leasing, advances on foreign exchange contracts, other receivables with credit characteristics and allowance for loan losses
Loans and leasing, advances on foreign exchange contracts and other receivables with credit characteristics are classified by risk level, based on: (i) the parameters established by CMN Resolution No. 2.682/99, which requires risk ratings to have nine levels, from “AA” (minimum risk) to “H” (maximum risk); and (ii) Management’s assessment of the risk level. This assessment, which is carried out regularly, considers current economic conditions and past experience with loan losses, as well as specific and general risks relating to operations, debtors and guarantors. Moreover, the days-past-due is also considered in the rating of customer risk as per CMN Resolution No. 2.682/99, as follows:
Past-due period (1) |
Customer rating |
· from 15 to 30 days |
B |
· from 31 to 60 days |
C |
· from 61 to 90 days |
D |
· from 91 to 120 days |
E |
· from 121 to 150 days |
F |
· from 151 to 180 days |
G |
· more than 180 days |
H |
(1) For transactions with terms of more than 36 months, past-due periods are doubled, as permitted by CMN Resolution No. 2.682/99.
Interest and inflation adjustments on past-due transactions are only recognized in the Income Statement up to the 59th day that they are past due. As from the 60th day, they are recognized in off-balance sheet accounts and are only recognized in the Income Statement when received.
H-rated past-due transactions remain at this level for six months, after which they are written-off against the existing allowance and controlled in off-balance-sheet accounts for at least five years.
Renegotiated transactions are held at the same rating as on the date of the renegotiation or classified in a higher risk rating. Renegotiations already written-off against the allowance and that were recorded in off-balance-sheet accounts, are rated as level “H” and any possible gains derived from their renegotiation are recognized only when they are effectively received. When there is a significant repayment on the operation or when new material facts justify a change in the level of risk, the operation may be reclassified to a lower risk category.
The estimated allowance for loan losses is calculated to sufficiently cover probable losses, considering CMN and Bacen standards and instructions, together with Management’s assessment of the credit risk.
Type, values, terms, levels of risk, concentration, economic sector of client’s activity, renegotiation and income from loans, as well as the breakdown of expenses and statement of financial position accounts for the allowance for loan losses are presented in Note 9.
Leasing operations
The portfolio of leasing operations consists of contracts firmed with the support of Decree No. 140/84, of the Ministry of Finance, which contains clauses of: (a) non-cancellation; (b) purchase option; and c) post-fixed or fixed restatement and are accounted for in accordance with the standards established by Bacen, as follows:
I- Leasing receivables
Reflect the balance of installments receivable, restated according to the indexes and criteria established by contractual agreement.
226 Economic and Financial Analysis Report – June 2015
Individual Financial Statements, Independent Auditors’ Report, Audit Committee Report Summary and Fiscal Council’s Report
Notes to the Individual Financial Statements
II- Unearned revenues from leases and Guaranteed Residual Value (GRV)
Recorded at the contractual amount, conversely to adjusted accounts of unearned Revenues from leasing and residual Value to balance, both submitted through negotiated conditions. The GRV received in advance is recorded in Other Liabilities – Creditors by Anticipation of the Residual Value until the date of contractual termination. The adjustment at present value of the lease payments and the GRV receivable from the financial leasing operations is recognized as excessive/insufficient depreciation on leased assets, in order to reconcile the accounting practices. In operations in arrears equal to or greater than 60 days, the appropriation to the result occurs upon receipt of contractual installments, in accordance with CMN Resolution No. 2.682/99.
III- Fixed assets for leasing operations
It is recorded at acquisition cost, minus the accrued depreciations. The depreciation is calculated using the linear method, with the benefit of a 30% reduction in the normal life cycle of the asset, provisioned in the current legislation. The main annual rates of depreciation used, as base for this reduction, are the following: vehicles and related, 20%; furniture and utensils, 10%; machinery and equipment, 10%; and other assets, 10% and 20%.
IV- Losses on leases
The losses recorded in the sale of leased assets are deferred and amortized over the remaining normal life cycle of assets, and are shown along with the Leased Fixed Assets (Note 9k).
V- Excessive (insufficient) depreciation
The accounting records of leasing operations are maintained as legal requirements, specific for this type of operation. The procedures adopted and summarized in items "II" to "IV" above differ from the accounting practices provisioned in the Brazilian corporate law, especially concerning the regime of competence in the record of revenue and expenses related to lease contracts. As a result, in accordance with Bacen Circular No. 1.429/89, the present value of outstanding leasing installments was calculated, using the internal rate of return of each contract, recording a leasing revenue or expenditure, conversely to the entries of excessive or insufficient depreciation, respectively, recorded in Permanent Assets, with the objective of adapting the leasing operations to the regime of competence (Note 9k).
h) Income tax and social contribution (assets and liabilities)
Income tax and social contribution deferred tax assets, calculated on income tax losses, social contribution losses and temporary differences, are recorded in “Other Receivables - Sundry” and the deferred tax liabilities on tax differences in leasing depreciation (applicable only for income tax), mark-to-market adjustments on securities, restatement of judicial deposits, among others, are recorded in “Other Liabilities - Tax and Social Security”.
Deferred tax assets on temporary differences are realized when the difference between the accounting treatment and the income tax treatment reverses. Deferred tax assets on income tax and social contribution losses are realizable when taxable income is generated, up to the 30% limit of the taxable profit for the period. Deferred tax assets are recorded based on current expectations of realization considering technical studies and analyses carried out by Management.
The provision for income tax is calculated at 15% of taxable income plus a 10% surcharge. Social contribution on net income is calculated at 15% for financial companies and similar companies, and insurance companies and at 9% for other companies.
Provisions were recorded for other income tax and social contribution in accordance with specific applicable legislation.
Bradesco 227
Individual Financial Statements, Independent Auditors’ Report, Audit Committee Report Summary and Fiscal Council’s Report
Notes to the Individual Financial Statements
Changes in the criteria to recognize revenue, costs and expenses included in the net income for the period, enacted by Law No. 11.638/07 and subsequent amendments were made fiscally by the new regime of the taxation in force instituted by Law No. 12.973/14.
The breakdown of income tax and social contribution, showing the calculations, the origin and expected use of deferred tax assets, as well as unrecorded deferred tax assets, are presented in Note 31.
i) Prepaid expenses
Prepaid expenses consist of funds already disbursed for future benefits or services, which are recognized in the profit or loss on an accrual basis.
Incurred costs relating to assets that will generate revenue in subsequent periods are recorded in the Income Statement according to the terms and the amount of expected benefits and directly written-off in the Income Statement when the corresponding assets or rights are no longer part of the institution’s assets or when future benefits are no longer expected.
In the case of the remuneration paid by the origination of credit operations to the banking correspondents related to credit operations originated during 2015, Bradesco opted to recognize 2/3 of the total value of compensation, pursuant to the provisions of Bacen Circular No. 3.738/14.
Prepaid expenses are shown in detail in Note 11b.
j) Investments
Investments in affiliates, where Bradesco has significant influence over the investee or holds at least 20% of the voting rights, are accounted for using the equity method.
Tax incentives and other investments are stated at cost, less allowance for losses/impairment, where applicable.
The composition of affiliates, as well as other investments, can be found in Note 12.
k) Premises and equipment
Relates to the tangible assets used by the Bank in its activities, including those resulting from transactions that transfer risks, benefits and control of the assets to the Bank.
Premises and equipment are stated at acquisition cost, net of accumulated depreciation, calculated by the straight-line method based on the assets’ estimated economic useful life, using the following rates: real estate - 4% per annum; furniture and utensils and machinery and equipment - 10% per annum; transport systems - 20% per annum; and data-processing systems - 20% to 50% per annum, and adjusted for impairment, when applicable.
The breakdown of asset costs and their corresponding depreciation are presented in Note 13.
l) Intangible assets
Relates to the right over intangible assets used by the Bank in its activities.
Intangible assets comprise:
· Future profitability/acquired client portfolio and acquisition of right to provide banking services: they are recorded and amortized over the period in which the asset will directly and indirectly contribute to future cash flows and adjusted for impairment, where applicable; and
· Software: stated at cost less amortization calculated on a straight-line basis over the estimated useful life (20% to 50% p.a.), from the date it is available for use and adjusted for impairment, where applicable. Internal software development costs are recognized as an intangible asset when it is possible to show the intent and ability to complete and use the software, as well as to reliably measure costs directly attributable to the intangible asset. These costs are amortized during the software’s estimated useful life, considering the expected future economic benefits.
228 Economic and Financial Analysis Report – June 2015
Individual Financial Statements, Independent Auditors’ Report, Audit Committee Report Summary and Fiscal Council’s Report
Notes to the Individual Financial Statements
Goodwill and other intangible assets and the movement in these balances by class, are presented in Note 14.
m) Impairment
Financial and non-financial assets are tested for impairment.
Impairment evidence may comprise the non-payment or payment delay by the debtor, possible bankruptcy process or the significant or extended decline in an asset value.
An impairment loss of a financial or non-financial asset is recognized in the profit or loss for the period if the book value of an asset or cash-generating unit exceeds its recoverable value.
n) Securities sold under agreements to repurchase
These are recognized at the value of the liabilities and include, when applicable, related charges up to the end of the reporting period, calculated on a daily pro-rata basis.
A breakdown of the contracts recorded in deposits and securities sold under agreements to repurchase, as well as terms and amounts recognized in the statement of financial position and income statement, is presented in Note 15.
o) Provisions, contingent assets and liabilities and legal obligations - tax and social security
Provisions, contingent assets and liabilities, and legal obligations, as defined below, are recognized, measured and disclosed in accordance with the criteria set out in CPC 25, approved by CMN Resolution No. 3.823/09 and CVM Resolution No. 594/09:
· Contingent Assets: these are not recognized in the financial statements, except to the extent that there are real guarantees or favorable judicial decisions, to which no further appeals are applicable, and confirmation of the capacity of the counterparty to pay or the ability of Bradesco to realize the asset via compensation against another liability upon which the gain is considered practically certain. Contingent assets with a chance of probable success are disclosed in the notes to the financial statements;
· Provisions: these are recorded taking into consideration the opinion of legal counsel, the nature of the lawsuits, similarity with previous lawsuits, complexity and positioning of the courts, whenever the loss is deemed probable, it requires a probable outflow of funds to settle the obligation and when the amount can be reliably measured;
· Contingent Liabilities: according to CPC 25, the term “contingent” is used for liabilities that are not recognized because their existence will only be confirmed by the occurrence of one or more uncertain future events beyond Management’s control. Contingent liabilities do not meet the criteria for recognition because they are considered as possible losses should only be disclosed in the notes when relevant. Obligations deemed remote are not recorded as a provision nor disclosed; and
· Legal Obligations – provision for tax risks: results from judicial proceedings, which contest the applicability of tax laws on the grounds of legality or constitutionality, which, regardless of the assessment of the probability of success, are fully provided for in the financial statements.
Details on lawsuits, as well as segregation and changes in amounts recorded, by type, are presented in Note 17.
Bradesco 229
Individual Financial Statements, Independent Auditors’ Report, Audit Committee Report Summary and Fiscal Council’s Report
Notes to the Individual Financial Statements
p) Other assets and liabilities
Assets are stated at their realizable amounts, including, when applicable, related income and inflation and exchange variations (on a daily prorated basis), less provision for losses, when deemed appropriate. Liabilities include known or measurable amounts, including related charges and inflation and exchange variations (on a daily prorated basis).
q) Subsequent events
These refer to events occurring between the reporting date and the date the individual financial statements are authorized to be issued.
They comprise the following:
· Events resulting in adjustments: events relating to conditions already existing at the end of the reporting period; and
· Events not resulting in adjustments: events relating to conditions not existing at the end of the reporting period.
Subsequent events, if any, are described in Note 32.
4) COMPARATIVE AMOUNTS
Reclassifications
There were no reclassifications or other relevant information for previous periods that affect the comparability of the individual financial statements for the period ended June 30, 2015.
|
June 30 - R$ thousand | |
|
2015 |
2014 |
Cash and due from banks in domestic currency |
7,365,308 |
7,264,095 |
Cash and due from banks in foreign currency |
3,618,507 |
3,753,713 |
Investments in gold |
48 |
38 |
Total cash and due from banks |
10,983,863 |
11,017,846 |
Interbank investments (1) |
165,565,124 |
122,517,927 |
Total cash and cash equivalents |
176,548,987 |
133,535,773 |
(1) Refers to operations that mature in 90 days or less from the date they were effectively invested and with insignificant risk of change in fair value.
230 Economic and Financial Analysis Report – June 2015
Individual Financial Statements, Independent Auditors’ Report, Audit Committee Report Summary and Fiscal Council’s Report
Notes to the Individual Financial Statements
6) INTERBANK INVESTMENTS
a) Breakdown and maturity
|
June 30 - R$ thousand | |||||
|
1 to 30 days |
31 to 180 days |
181 to 360 days |
More than 360 days |
2015 |
2014 |
Securities purchased under agreements to resell: |
|
|
|
|
|
|
Own portfolio position |
172,751 |
28,089 |
- |
- |
200,840 |
199,146 |
· National treasury notes |
- |
- |
- |
- |
- |
186,931 |
· Other |
172,751 |
28,089 |
- |
- |
200,840 |
12,215 |
Funded position |
168,073,299 |
18,927,019 |
4,442,576 |
- |
191,442,894 |
143,065,572 |
· Financial treasury bills |
25,714,021 |
- |
- |
- |
25,714,021 |
76,294 |
· National treasury notes |
54,831,505 |
3,931,687 |
- |
- |
58,763,192 |
77,469,339 |
· National treasury bills |
84,076,730 |
500,916 |
- |
- |
84,577,646 |
46,920,302 |
· Debentures |
3,451,043 |
14,494,416 |
4,442,576 |
- |
22,388,035 |
18,599,637 |
Short position |
454,697 |
1,616,513 |
- |
- |
2,071,210 |
656,775 |
· National treasury bills |
454,697 |
1,616,513 |
- |
- |
2,071,210 |
656,775 |
Subtotal |
168,700,747 |
20,571,621 |
4,442,576 |
- |
193,714,944 |
143,921,493 |
Interest-earning deposits in other banks: |
|
|
|
|
|
|
· Interest-earning deposits in other banks |
3,015,738 |
34,267,543 |
11,975,849 |
21,071,381 |
70,330,511 |
77,447,040 |
· Provision for losses |
(4,001) |
(7,926) |
(7,215) |
- |
(19,142) |
(13,374) |
Subtotal |
3,011,737 |
34,259,617 |
11,968,634 |
21,071,381 |
70,311,369 |
77,433,666 |
Total 2015 |
171,712,484 |
54,831,238 |
16,411,210 |
21,071,381 |
264,026,313 |
|
% |
65.0 |
20.8 |
6.2 |
8.0 |
100.0 |
|
Total 2014 |
130,673,990 |
50,142,643 |
17,974,809 |
22,563,817 |
|
221,355,159 |
% |
59.0 |
22.7 |
8.1 |
10.2 |
|
100.0 |
b) Income from interbank investments
Classified in the income statement as income from operations with securities.
|
Semesters ended June 30 - R$ thousand | |
|
2015 |
2014 |
Income from investments in purchase and sale commitments: |
|
|
Own portfolio position |
14,290 |
57,889 |
Funded position |
11,700,025 |
6,659,989 |
Short position |
187,010 |
148,220 |
Subtotal |
11,901,325 |
6,866,098 |
Income from interest-earning deposits in other banks |
5,376,512 |
3,400,005 |
Total (Note 7g) |
17,277,837 |
10,266,103 |
Bradesco 231
Individual Financial Statements, Independent Auditors’ Report, Audit Committee Report Summary and Fiscal Council’s Report
Notes to the Individual Financial Statements
7) SECURITIES AND DERIVATIVE FINANCIAL INSTRUMENTS
Information on securities and derivative financial instruments is as follows:
a) Summary of the classification of securities
|
June 30 - R$ thousand | |||
|
2015 |
% |
2014 |
% |
Trading securities |
100,507,852 |
54.0 |
119,601,522 |
59.8 |
- Government securities |
7,975,094 |
4.3 |
24,627,092 |
12.3 |
- Private securities |
86,375,557 |
46.4 |
89,226,401 |
44.6 |
- Derivative financial instruments (1) (8) |
6,157,201 |
3.3 |
5,748,029 |
2.9 |
Available-for-sale securities (4) (10) |
73,232,458 |
39.3 |
80,547,510 |
40.2 |
- Government securities |
57,351,626 |
30.8 |
58,246,828 |
29.1 |
- Private securities |
15,880,832 |
8.5 |
22,300,682 |
11.1 |
Held-to-maturity securities (4) |
12,458,024 |
6.7 |
36,757 |
- |
- Government securities |
39,021 |
- |
36,757 |
- |
- Private securities |
12,419,003 |
6.7 |
- |
- |
Subtotal |
186,198,334 |
100.0 |
200,185,789 |
100.0 |
Purchase and sale commitments (2) |
662,551 |
- |
2,004,936 |
- |
Grand total |
186,860,885 |
100.0 |
202,190,725 |
100.0 |
- Government securities |
65,365,741 |
35.1 |
82,910,677 |
41.4 |
- Private securities |
120,832,593 |
64.9 |
117,275,112 |
58.6 |
Subtotal |
186,198,334 |
100.0 |
200,185,789 |
100.0 |
Purchase and sale commitments (2) |
662,551 |
- |
2,004,936 |
- |
Grand total |
186,860,885 |
100.0 |
202,190,725 |
100.0 |
232 Economic and Financial Analysis Report – June 2015
Individual Financial Statements, Independent Auditors’ Report, Audit Committee Report Summary and Fiscal Council’s Report
Notes to the Individual Financial Statements
b) Breakdown of the portfolio by issuer
Securities (3) |
June 30 - R$ thousand | ||||||||
2015 |
2014 | ||||||||
1 to 30 days |
31 to 180 days |
181 to 360 days |
More than 360 days |
Fair/ book value (5) (6) (7) |
Original amortized cost |
Mark-to-market |
Fair/book value (5) (6) (7) |
Mark-to-market | |
Government securities |
76,725 |
3,676,100 |
18,677,096 |
42,935,820 |
65,365,741 |
66,694,216 |
(1,328,475) |
82,910,677 |
(50,631) |
Financial treasury bills |
25,554 |
543,707 |
- |
913,458 |
1,482,719 |
1,482,856 |
(137) |
3,755,431 |
800 |
National treasury bills |
4,744 |
1,750,139 |
18,677,096 |
2,902,564 |
23,334,543 |
23,893,096 |
(558,553) |
24,934,188 |
(705,762) |
National treasury notes |
- |
- |
- |
38,000,061 |
38,000,061 |
38,704,966 |
(704,905) |
53,900,391 |
639,661 |
Brazilian foreign debt securities |
46,427 |
- |
- |
1,113,408 |
1,159,835 |
1,202,726 |
(42,891) |
313,746 |
14,717 |
Privatization rights |
- |
- |
- |
6,200 |
6,200 |
6,301 |
(101) |
6,658 |
(17) |
Other |
- |
1,382,254 |
- |
129 |
1,382,383 |
1,404,271 |
(21,888) |
263 |
(30) |
Private securities |
7,560,965 |
2,297,549 |
7,483,528 |
103,490,551 |
120,832,593 |
127,142,144 |
(6,309,551) |
117,275,112 |
514,540 |
Bank deposit certificates |
78,287 |
325,773 |
15,513 |
- |
419,573 |
419,573 |
- |
562,854 |
- |
Shares |
226,246 |
- |
- |
- |
226,246 |
256,079 |
(29,833) |
260,151 |
(22,989) |
Debentures (9) |
- |
260,930 |
6,243,745 |
76,680,098 |
83,184,773 |
83,154,279 |
30,494 |
85,347,849 |
(57,157) |
Foreign corporate securities |
169,757 |
177,325 |
448,247 |
10,771,162 |
11,566,491 |
12,225,486 |
(658,995) |
8,557,231 |
119,865 |
Derivative financial instruments (1) (8) |
5,540,381 |
452,405 |
101,656 |
62,759 |
6,157,201 |
11,711,270 |
(5,554,069) |
5,748,029 |
642,221 |
Other |
1,546,294 |
1,081,116 |
674,367 |
15,976,532 |
19,278,309 |
19,375,457 |
(97,148) |
16,798,998 |
(167,400) |
Subtotal |
7,637,690 |
5,973,649 |
26,160,624 |
146,426,371 |
186,198,334 |
193,836,360 |
(7,638,026) |
200,185,789 |
463,909 |
Purchase and sale commitments (2) |
662,551 |
- |
- |
- |
662,551 |
662,551 |
- |
2,004,936 |
- |
Hedge - cash flow (Note 7f) |
- |
- |
- |
- |
- |
- |
299,179 |
- |
(20,725) |
Securities reclassified to “Held-to-maturity securities” (4) |
- |
- |
- |
- |
- |
- |
(370,136) |
- |
- |
Grand total |
8,300,241 |
5,973,649 |
26,160,624 |
146,426,371 |
186,860,885 |
194,498,911 |
(7,708,983) |
202,190,725 |
443,184 |
Bradesco 233
Individual Financial Statements, Independent Auditors’ Report, Audit Committee Report Summary and Fiscal Council’s Report
Notes to the Individual Financial Statements
c) Breakdown of the portfolios by financial statement classification
Securities |
June 30 - R$ thousand | |
2015 (3) (5) (6) (7) |
2014 (3) (5) (6) (7) | |
Own portfolio |
35,998,197 |
40,149,810 |
Fixed income securities |
35,771,951 |
39,889,659 |
· Financial treasury bills |
25,554 |
72,373 |
· National treasury notes |
2,989,546 |
6,215,631 |
· Brazilian foreign debt securities |
1,159,835 |
313,746 |
· Bank deposit certificates |
419,573 |
562,854 |
· National treasury bills |
776,744 |
822,225 |
· Foreign corporate securities |
4,398,289 |
5,654,287 |
· Debentures (9) |
4,686,535 |
7,451,378 |
· Purchase and sale commitments (2) |
662,551 |
2,004,936 |
· Other |
20,653,324 |
16,792,229 |
Equity securities |
226,246 |
260,151 |
· Shares of listed companies |
226,246 |
260,151 |
Restricted securities |
144,313,730 |
155,151,591 |
Repurchase agreements |
138,409,067 |
148,758,613 |
· National treasury bills |
20,548,828 |
18,567,426 |
· Financial treasury bills |
439,641 |
2,622,040 |
· National treasury notes |
31,754,158 |
46,769,732 |
· Foreign corporate securities |
7,168,202 |
2,902,944 |
· Debentures (9) |
78,498,238 |
77,896,471 |
Brazilian Central Bank |
20,096 |
19,008 |
· National treasury bills |
20,096 |
19,008 |
Privatization rights |
6,200 |
6,658 |
Guarantees provided |
5,878,367 |
6,367,312 |
· National treasury bills |
1,597,118 |
5,145,635 |
· Financial treasury bills |
1,017,524 |
1,061,018 |
· National treasury notes |
3,256,357 |
153,628 |
· Other |
7,368 |
7,031 |
Derivative financial instruments (1) (8) |
6,157,201 |
5,748,029 |
Securities subject to unrestricted repurchase agreements |
391,757 |
1,141,295 |
· National treasury bills |
391,757 |
379,895 |
· National treasury notes |
- |
761,400 |
Grand total |
186,860,885 |
202,190,725 |
(1) Consistent with the criteria in Bacen Circular Letter No. 3.068/01 and due to the characteristics of the securities, we are classifying the derivative financial instruments, except those considered as cash flow hedges in the category Trading Securities;
(2) These refer to investment fund and managed portfolio resources invested in purchase contracts with a commitment to re-sell with Bradesco, whose owners are consolidated subsidiaries, included in the financial statements;
(3) The investment fund quotas are presented based on the instruments comprising their portfolios and maintaining the classification used in the fund;
(4) In compliance with Article 8 of Bacen Circular Letter No. 3.068/01, Bradesco declares that it has the financial capacity and intention to maintain held-to-maturity securities until their maturity dates. This financial capacity is disclosed in Note 29a, which presents the maturity of asset and liability operations. On June 30, 2015, R$12,419,003 thousand were reclassified from category "Securities Available for Sale" to the category "Securities Held to Maturity", due to the change of intention of the Management. The mark-to-market of these securities, in the amount of R$(370,136) thousand, was maintained in Shareholders’ Equity and will be recognized in the result for the remaining term of the securities, pursuant to Bacen Circular Letter No. 3.068/01;
(5) The number of days to maturity was based on the contractual maturity of the instruments, regardless of their accounting classification;
(6) This column reflects book value after mark-to-market accounting in accordance with item (8), except for securities classified as securities held to maturity, which fair value is higher than the original amortized cost by R$4,756 thousand (2014 - R$6,169 thousand);
(7) The fair value of securities is determined based on the market price available at the end of the reporting period. If no market price quotation is available at the end of the reporting period, amounts are estimated based on the prices quoted by dealers, pricing models, quotation models or price quotations for instruments with similar characteristics; for investment funds, the original amortized cost reflects the fair value of the respective quotas. For investment funds, the original amortized cost reflects the fair value of the respective quotas;
(8) Includes hedge for protection of assets and liabilities, denominated in or indexed to foreign currency, primarily, arising from foreign investments, eliminating the effects of exchange variation of these assets and liabilities. For a better analysis of these items, consider the net exposure (Note 7d II);
(9) In March 2015, there was a modification in the calculation method of the market capitalization of debentures, using market parameters (Brazilian Association of Entities of the Financial and Capital Markets – Anbima); and
(10) In the first semester of 2015 and 2014, there were no impairment losses related to “Equity Securities”, for the bonds classified under “Available-for-sale securities”.
234 Economic and Financial Analysis Report – June 2015
Individual Financial Statements, Independent Auditors’ Report, Audit Committee Report Summary and Fiscal Council’s Report
Notes to the Individual Financial Statements
d) Derivative financial instruments
Bradesco carries out transactions involving derivative financial instruments, which are recorded in the statement of financial position or in off-balance-sheet accounts, to meet its own needs in managing its global exposure, as well as to meet its customer’s requests, in order to manage their exposure. These operations involve a range of derivatives, including interest rate swaps, currency swaps, futures and options. Bradesco’s risk management policy is based on the utilization of derivative financial instruments mainly to mitigate the risks from operations carried out by the Bank and its subsidiaries.
Securities classified as trading and available-for-sale, as well as derivative financial instruments, are recognized in the individual statement of financial position at their fair value. Fair value is generally based on quoted market prices or quotations for assets or liabilities with similar characteristics. Should market prices not be available, fair values are based on dealer quotations, pricing models, discounted cash flows or similar techniques for which the determination of fair value may require judgment or significant estimates by Management.
Quoted market prices are used to determine the fair value of derivative financial instruments. The fair value of swaps is determined by using discounted cash flow modeling techniques that use yield curves, reflecting adequate risk factors. The information to build yield curves is mainly obtained from the Securities, Commodities and Futures Exchange (BM&FBOVESPA) and the domestic and international secondary market. These yield curves are used to determine the fair value of currency swaps, interest rate and other risk factor swaps. The fair value of forward and futures contracts is also determined based on market price quotations for derivatives traded at the exchange or using methodologies similar to those outlined for swaps. The fair values of credit derivative instruments are determined based on market price quotation or from specialized entities. The fair value of options is determined based on mathematical models, such as Black & Scholes, using yield curves, implied volatilities and the fair value of corresponding assets. Current market prices are used to calculate volatility.
Derivative financial instruments in Brazil mainly refer to swaps and futures and are registered at the OTC Clearing House (Cetip) and BM&FBOVESPA. Operations involving forward contracts of interest rates, indexes and currencies are contracted by Management to hedge Bradesco’s overall exposures and to meet customer needs.
Foreign derivative financial instruments refer to swap, forward, options, credit and futures operations and are mainly carried out at the stock exchanges in Chicago and New York, as well as the over-the-counter (OTC) markets.
Bradesco 235
Individual Financial Statements, Independent Auditors’ Report, Audit Committee Report Summary and Fiscal Council’s Report
Notes to the Individual Financial Statements
I) Amount of derivative financial instruments recorded in balance sheet and off-balance-sheet accounts
|
June 30 - R$ thousand | |||
|
2015 |
2014 | ||
|
Grand total amount |
Net amount |
Grand total amount |
Net amount |
Futures contracts |
|
|
|
|
Purchase commitments: |
93,455,226 |
- |
47,729,644 |
- |
- Interbank market |
72,640,693 |
48,772,771 |
34,923,191 |
- |
- Foreign currency |
20,546,198 |
- |
12,460,660 |
- |
- Other |
268,335 |
107,446 |
345,793 |
- |
Sale commitments: |
58,559,782 |
- |
172,489,048 |
- |
- Interbank market (1) |
23,867,922 |
- |
144,175,166 |
109,251,975 |
- Foreign currency (2) |
34,530,971 |
13,984,773 |
27,925,679 |
15,465,019 |
- Other |
160,889 |
- |
388,203 |
42,410 |
|
|
|
|
|
Option contracts |
|
|
|
|
Purchase commitments: |
19,773,347 |
- |
182,675,162 |
- |
- Interbank market |
18,006,000 |
- |
174,189,300 |
- |
- Foreign currency |
1,751,740 |
2,493 |
8,438,490 |
- |
- Other |
15,607 |
- |
47,372 |
- |
Sale commitments: |
27,157,181 |
- |
192,330,117 |
- |
- Interbank market |
20,035,895 |
2,029,895 |
182,179,923 |
7,990,623 |
- Foreign currency |
1,749,247 |
- |
10,001,891 |
1,563,401 |
- Other |
5,372,039 |
5,356,432 |
148,303 |
100,931 |
|
|
|
|
|
Forward contracts |
|
|
|
|
Purchase commitments: |
11,325,031 |
- |
8,581,225 |
- |
- Foreign currency |
11,158,742 |
- |
7,594,617 |
- |
- Other |
166,289 |
- |
986,608 |
404,419 |
Sale commitments: |
13,737,433 |
- |
8,965,241 |
- |
- Foreign currency |
13,291,034 |
2,132,292 |
8,383,052 |
788,435 |
- Other |
446,399 |
280,110 |
582,189 |
- |
|
|
|
|
|
Swap contracts |
|
|
|
|
Assets (long position): |
81,073,699 |
- |
54,096,690 |
- |
- Interbank market |
12,802,058 |
2,454,512 |
11,053,138 |
- |
- Fixed rate |
26,357,170 |
9,448,621 |
6,364,785 |
3,196,915 |
- Foreign currency |
36,422,751 |
- |
31,245,504 |
777,941 |
- IGPM |
1,640,055 |
- |
1,526,257 |
- |
- Other |
3,851,665 |
- |
3,907,006 |
- |
Liabilities (short position): |
80,264,866 |
- |
53,240,625 |
- |
- Interbank market |
10,347,546 |
- |
13,225,876 |
2,172,738 |
- Fixed rate |
16,908,549 |
- |
3,167,870 |
- |
- Foreign currency (2) |
46,108,000 |
9,685,249 |
30,467,563 |
- |
- IGPM |
2,053,160 |
413,105 |
2,213,996 |
687,739 |
- Other |
4,847,611 |
995,946 |
4,165,320 |
258,314 |
Derivatives include operations maturing in D+1.
(1) Includes cash flow hedges to protect CDI-related funding, totaling R$20,814,738 thousand (R$20,440,070 thousand in 2014) (Note 7f); and
(2) Includes specific hedges to protect foreign investments, totaling R$43,909,631 thousand (R$31,850,766 thousand in 2014)).
236 Economic and Financial Analysis Report – June 2015
Individual Financial Statements, Independent Auditors’ Report, Audit Committee Report Summary and Fiscal Council’s Report
Notes to the Individual Financial Statements
To obtain greater payment assurance for operations with financial institutions and customers, Bradesco established compensation and net settlement agreements within the National Financial System, in accordance with CMN Resolution No. 3.263/05.
II) Breakdown of derivative financial instruments (assets and liabilities), shown at original amortized cost and fair value
|
June 30 - R$ thousand | |||||
2015 |
2014 | |||||
Original amortized cost |
Mark-to-market adjustment |
Fair value |
Original amortized cost |
Mark-to-market adjustment |
Fair value | |
Adjustment receivables – swaps (1) |
9,871,901 |
(5,484,226) |
4,387,675 |
3,132,325 |
687,370 |
3,819,695 |
Receivable forward purchases |
1,226,222 |
- |
1,226,222 |
1,098,646 |
- |
1,098,646 |
Receivable forward sales |
437,070 |
- |
437,070 |
721,367 |
- |
721,367 |
Premiums on exercisable options |
74,601 |
31,633 |
106,234 |
153,470 |
(45,149) |
108,321 |
Total assets (A) |
11,609,794 |
(5,452,593) |
6,157,201 |
5,105,808 |
642,221 |
5,748,029 |
Adjustment payables - swaps |
(3,344,289) |
(234,553) |
(3,578,842) |
(2,605,706) |
(357,925) |
(2,963,631) |
Payable forward purchases |
(554,431) |
- |
(554,431) |
(1,122,734) |
- |
(1,122,734) |
Payable forward sales |
(553,112) |
- |
(553,112) |
(460,109) |
- |
(460,109) |
Premiums on written options |
(125,547) |
(4,477) |
(130,024) |
(252,268) |
68,814 |
(183,454) |
Total liabilities (B) |
(4,577,379) |
(239,030) |
(4,816,409) |
(4,440,817) |
(289,111) |
(4,729,928) |
|
|
|
|
|
|
|
Net Effect (A-B) |
7,032,415 |
(5,691,623) |
1,340,792 |
664,991 |
353,110 |
1,018,101 |
(1) Includes receivable adjustments relating to hedge for protection of assets and liabilities, designated and/or indexed in foreign currency, primarily, arising from foreign investments, eliminating the effects of exchange variation of these assets and liabilities.
III) Futures, options, forward and swap contracts – (Notional)
|
June 30 - R$ thousand | |||||
|
1 to 90 days |
91 to 180 days |
181 to 360 days |
More than 360 days |
Total | |
|
2015 |
2014 | ||||
Futures contracts (1) |
60,700,738 |
14,379,688 |
57,855,948 |
19,078,634 |
152,015,008 |
220,218,692 |
Option contracts |
4,703,673 |
34,736,362 |
5,764,403 |
1,726,090 |
46,930,528 |
375,005,279 |
Forward contracts |
15,956,065 |
4,675,015 |
2,746,951 |
1,684,433 |
25,062,464 |
17,546,466 |
Swap contracts (1) |
8,441,223 |
11,896,495 |
5,137,350 |
51,210,956 |
76,686,024 |
50,276,995 |
Grand total in 2015 |
89,801,699 |
65,687,560 |
71,504,652 |
73,700,113 |
300,694,024 |
|
Grand total in 2014 |
297,183,658 |
119,210,505 |
197,292,439 |
49,360,830 |
|
663,047,432 |
(1) Includes contracts relating to hedges for the protection of assets and liabilities, designated and/or indexed in foreign currency, primarily, arising from foreign investments, eliminating the effects of exchange variation of these assets and liabilities.
IV) Types of margin offered in guarantee of derivative financial instruments, mainly futures contracts
|
June 30 - R$ thousand | |
2015 |
2014 | |
Government securities |
|
|
National treasury notes |
3,620,092 |
123,655 |
National treasury bills |
- |
3,707,271 |
Total |
3,620,092 |
3,830,926 |
Bradesco 237
Individual Financial Statements, Independent Auditors’ Report, Audit Committee Report Summary and Fiscal Council’s Report
Notes to the Individual Financial Statements
V) Revenues and expenses, net
|
Semesters ended June 30 - R$ thousand | |
2015 |
2014 | |
Swap contracts (1) |
97,519 |
(486,744) |
Forward contracts |
(399,712) |
(148,388) |
Option contracts |
(45,373) |
(7,029) |
Futures contracts (1) |
(1,421,341) |
1,799,790 |
Total (Note 7g) |
(1,768,907) |
1,157,629 |
(1) Includes the gain (loss) and the respective adjustment to the market capitalization of the hedge for protection of the assets and liabilities, designated and/or indexed in foreign currency, primarily, arising from foreign investments.
VI) Total value of derivative financial instruments, by trading location and counterparties
|
June 30 - R$ thousand | |
2015 |
2014 | |
CETIP (over-the-counter) |
93,265,846 |
52,990,714 |
BM&FBOVESPA (stock exchange) |
173,386,935 |
577,001,732 |
Overseas (over-the-counter) (1) |
16,686,243 |
16,964,600 |
Overseas (stock exchange) (1) |
17,355,000 |
16,090,386 |
Total |
300,694,024 |
663,047,432 |
(1) Comprised of operations carried out on the Chicago and New York Stock Exchanges and over-the-counter markets.
As of June 30, 2015, a total of 90.6% of counterparties are corporate entities and 9.4% are financial institutions.
e) Credit Default Swaps (CDS)
In general, these represent bilateral agreements in which one of the parties purchases protection against the credit risk of a certain financial instrument (the risk is transferred). The selling counterparty receives remuneration that is usually paid linearly over the term of the agreement.
In the case of a default, the purchasing counterparty will receive a payment to offset the loss incurred on the financial instrument. In this case, the selling counterparty usually receives the underlying asset of the agreement in exchange for the payment.
On June 30, 2015, Bradesco had credit default swaps (CDS) with the following characteristics: (i) the amount of risk transferred under credit swaps whose underlying assets are “Brazilian government securities” is negative R$(1,326,900) thousand; and (ii) the risk received in credit swaps whose underlying assets are “derivative with companies” is R$81,071 thousand, amounting to a total net credit risk value of negative R$(1,245,829) thousand, with an effect on the calculation of required shareholders’ equity of negative R$(64,062) thousand.
Bradesco carries out operations involving credit derivatives to better manage its risk exposure and its assets. The contracts related to credit derivatives transactions described above are due in 2019. The mark-to-market of the protection rates that remunerates the counterparty that received the risk totaled R$(123) thousand. There were no credit events, as defined in the agreements, during the first semester of 2015.
f) Cash flow hedge
Bradesco uses cash flow hedges to protect its cash flows from payment of interest rates on funds, which have a floating interest rate - the Interbank Deposit Rate (DI Cetip), thus converting them to fixed cash flows.
238 Economic and Financial Analysis Report – June 2015
Individual Financial Statements, Independent Auditors’ Report, Audit Committee Report Summary and Fiscal Council’s Report
Notes to the Individual Financial Statements
Bradesco has traded DI Future contracts at BM&FBOVESPA since 2009, using them as cash flow hedges for funding linked to DI. The following table presents the DI Future position, where:
June 30 - R$ thousand | ||
2015 |
2014 | |
DI Future with maturity between 2016 and 2017 |
20,814,738 |
20,440,070 |
Funding indexed to CDI |
21,133,663 |
20,290,694 |
Mark-to-market adjustment recorded in shareholders’ equity (1) |
299,179 |
(20,725) |
Ineffective fair value recorded in profit or loss |
4 |
- |
(1) The adjustment in shareholders’ equity is R$179,507 thousand, net of taxes (R$(12,435) thousand in 2014).
The effectiveness of the hedge portfolio was assessed in accordance with Bacen Circular Letter No. 3.082/02.
g) Income from securities and derivative financial instruments
|
Semesters ended June 30 - R$ thousand | |
2015 |
2014 | |
Fixed income securities |
11,556,398 |
10,321,176 |
Interbank investments (Note 6b) |
17,277,837 |
10,266,103 |
Equity securities |
(244) |
449 |
Subtotal |
28,833,991 |
20,587,728 |
Income from derivative financial instruments (Note 7d V) |
(1,768,907) |
1,157,629 |
Total |
27,065,084 |
21,745,357 |
8) INTERBANK ACCOUNTS – RESERVE REQUIREMENT
a) Reserve requirement
|
Remuneration |
June 30 - R$ thousand | |
|
2015 |
2014 | |
Reserve requirement – demand deposits |
not remunerated |
4,972,214 |
5,029,670 |
Reserve requirement – savings deposits |
savings index |
21,918,497 |
16,742,086 |
Reserve requirement – time deposits |
Selic rate |
7,931,063 |
12,261,382 |
Additional Reserve requirement – savings deposits |
|
4,968,442 |
8,371,043 |
Additional Reserve requirement – time deposits |
|
8,203,731 |
10,628,532 |
Reserve requirement – SFH |
TR + interest rate |
634,918 |
604,050 |
Total (1) |
|
48,628,865 |
53,636,763 |
(1) For further information regarding the new rules on reserve requirement, see Note 32a.
b) Revenue from reserve requirement
|
Semesters ended June 30 - R$ thousand | |
2015 |
2014 | |
Reserve requirement – Bacen |
1,981,932 |
2,184,471 |
Reserve requirement – SFH |
8,982 |
16,192 |
Total |
1,990,914 |
2,200,663 |
Bradesco 239
Individual Financial Statements, Independent Auditors’ Report, Audit Committee Report Summary and Fiscal Council’s Report
Notes to the Individual Financial Statements
9) LOANS
Information relating to loans, including advances on foreign exchange contracts, leasing and other receivables with credit characteristics is shown below:
a) By type and maturity
|
June 30 - R$ thousand | |||||||||
Performing loans | ||||||||||
|
1 to 30 days |
31 to 60 days |
61 to 90 days |
91 to 180 days |
181 to 360 days |
More than 360 days |
Total 2015 (A) |
% (5) |
Total 2014 (A) |
% (5) |
Discounted trade receivables and loans (1) |
18,381,612 |
13,829,581 |
8,729,301 |
15,739,890 |
16,634,774 |
50,460,430 |
123,775,588 |
35.8 |
112,538,211 |
35.4 |
Financing |
2,684,182 |
2,502,839 |
2,222,824 |
6,899,902 |
14,166,711 |
74,511,966 |
102,988,424 |
29.9 |
94,641,473 |
29.8 |
Agricultural and agribusiness loans |
3,268,311 |
1,028,152 |
914,545 |
4,535,184 |
3,313,773 |
9,396,988 |
22,456,953 |
6.5 |
23,077,317 |
7.3 |
Subtotal |
24,334,105 |
17,360,572 |
11,866,670 |
27,174,976 |
34,115,258 |
134,369,384 |
249,220,965 |
72.2 |
230,257,001 |
72.5 |
Leasing |
132 |
94 |
84 |
222 |
318 |
318 |
1,168 |
- |
8,443 |
- |
Advances on foreign exchange contracts (2) |
845,154 |
1,524,558 |
869,229 |
2,395,596 |
2,158,566 |
2,783 |
7,795,886 |
2.3 |
6,405,816 |
2.0 |
Subtotal |
25,179,391 |
18,885,224 |
12,735,983 |
29,570,794 |
36,274,142 |
134,372,485 |
257,018,019 |
74.5 |
236,671,260 |
74.5 |
Other receivables (3) |
828,764 |
607,433 |
335,144 |
861,408 |
1,194,414 |
1,055,007 |
4,882,170 |
1.4 |
5,208,805 |
1.6 |
Total loans |
26,008,155 |
19,492,657 |
13,071,127 |
30,432,202 |
37,468,556 |
135,427,492 |
261,900,189 |
75.9 |
241,880,065 |
76.1 |
Sureties and guarantees (4) |
2,620,239 |
933,195 |
979,055 |
6,043,533 |
9,354,377 |
60,120,616 |
80,051,015 |
23.2 |
72,279,415 |
22.8 |
Loan assignment - real estate receivables certificate |
51,776 |
51,773 |
51,770 |
148,996 |
222,363 |
747,600 |
1,274,278 |
0.4 |
1,432,065 |
0.5 |
Co-obligation from assignment of rural loan (4) |
- |
- |
- |
- |
- |
102,510 |
102,510 |
- |
111,358 |
- |
Loans available for import (4) |
73,957 |
62,755 |
41,862 |
76,263 |
16,877 |
4,511 |
276,225 |
0.1 |
380,262 |
0.1 |
Confirmed exports loans (4) |
1,140 |
2,742 |
- |
43,144 |
1,551 |
22,042 |
70,619 |
- |
22,135 |
- |
Acquisition of credit card receivables |
341,945 |
152,500 |
108,630 |
282,653 |
320,053 |
77,385 |
1,283,166 |
0.4 |
1,385,558 |
0.4 |
Grand total in 2015 |
29,097,212 |
20,695,622 |
14,252,444 |
37,026,791 |
47,383,777 |
196,502,156 |
344,958,002 |
100.0 |
|
|
Grand total in 2014 |
25,415,385 |
18,429,245 |
14,422,476 |
35,458,888 |
40,336,993 |
183,427,871 |
|
|
317,490,858 |
100.0 |
240 Economic and Financial Analysis Report – June 2015
Individual Financial Statements, Independent Auditors’ Report, Audit Committee Report Summary and Fiscal Council’s Report
Notes to the Individual Financial Statements
|
June 30 – R$ thousand | ||||||||
Non-performing loans | |||||||||
Past-due installments | |||||||||
|
1 to 30 days |
31 to 60 days |
61 to 90 days |
91 to 180 days |
181 to 540 days |
Total in 2015 (B) |
% (5) |
Total in 2014 (B) |
% (5) |
Discounted trade receivables and loans (1) |
1,182,282 |
844,151 |
665,037 |
1,587,601 |
1,549,230 |
5,828,301 |
87.5 |
4,918,410 |
90.5 |
Financing |
127,929 |
109,279 |
59,360 |
109,330 |
148,249 |
554,147 |
8.3 |
374,948 |
6.9 |
Agricultural and agribusiness loans |
18,751 |
21,401 |
27,612 |
35,450 |
47,030 |
150,244 |
2.3 |
86,061 |
1.6 |
Subtotal |
1,328,962 |
974,831 |
752,009 |
1,732,381 |
1,744,509 |
6,532,692 |
98.1 |
5,379,419 |
99.0 |
Leasing |
52 |
38 |
29 |
31 |
36 |
186 |
- |
3,282 |
0.1 |
Advances on foreign exchange contracts (2) |
6,621 |
9,631 |
14,524 |
8,789 |
- |
39,565 |
0.6 |
8,566 |
0.2 |
Subtotal |
1,335,635 |
984,500 |
766,562 |
1,741,201 |
1,744,545 |
6,572,443 |
98.7 |
5,391,267 |
99.3 |
Other receivables (3) |
20,554 |
16,458 |
7,916 |
37,646 |
6,687 |
89,261 |
1.3 |
39,774 |
0.7 |
Grand total in 2015 |
1,356,189 |
1,000,958 |
774,478 |
1,778,847 |
1,751,232 |
6,661,704 |
100.0 |
|
|
Grand total in 2014 |
950,877 |
895,971 |
741,616 |
1,461,325 |
1,381,252 |
|
|
5,431,041 |
100.0 |
|
June 30 – R$ thousand | |||||||||
Non-performing loans | ||||||||||
Past-due installments | ||||||||||
|
1 to 30 days |
31 to 60 days |
61 to 90 days |
91 to 180 days |
181 to 360 days |
More than 360 days |
Total in 2015 (C) |
% (5) |
Total in 2014 (C) |
% (5) |
Discounted trade receivables and loans (1) |
732,391 |
581,477 |
518,318 |
1,203,323 |
1,769,600 |
3,867,619 |
8,672,728 |
71.7 |
7,801,415 |
74.9 |
Financing |
118,998 |
108,882 |
110,285 |
305,644 |
519,939 |
1,987,085 |
3,150,833 |
26.0 |
2,428,000 |
23.3 |
Agricultural and agribusiness loans |
3,247 |
1,073 |
2,437 |
12,166 |
36,038 |
217,162 |
272,123 |
2.2 |
177,781 |
1.7 |
Subtotal |
854,636 |
691,432 |
631,040 |
1,521,133 |
2,325,577 |
6,071,866 |
12,095,684 |
99.9 |
10,407,196 |
99.9 |
Leasing |
47 |
41 |
38 |
111 |
171 |
188 |
596 |
- |
2,972 |
- |
Subtotal |
854,683 |
691,473 |
631,078 |
1,521,244 |
2,325,748 |
6,072,054 |
12,096,280 |
99.9 |
10,410,168 |
99.9 |
Other receivables (3) |
349 |
349 |
268 |
754 |
1,284 |
3,527 |
6,531 |
0.1 |
6,496 |
0.1 |
Grand total in 2015 |
855,032 |
691,822 |
631,346 |
1,521,998 |
2,327,032 |
6,075,581 |
12,102,811 |
100.0 |
|
|
Grand total in 2014 |
680,329 |
592,526 |
529,461 |
1,291,928 |
1,975,566 |
5,346,854 |
|
|
10,416,664 |
100.0 |
Bradesco 241
Individual Financial Statements, Independent Auditors’ Report, Audit Committee Report Summary and Fiscal Council’s Report
Notes to the Individual Financial Statements
June 30 - R$ thousand | ||||
Grand total | ||||
|
Total in 2015 (A+B+C) |
% (5) |
Total in 2014 (A+B+C) |
% (5) |
Discounted trade receivables and loans (1) |
138,276,617 |
37.9 |
125,258,036 |
37.7 |
Financing |
106,693,404 |
29.3 |
97,444,421 |
29.2 |
Agricultural and agribusiness loans |
22,879,320 |
6.3 |
23,341,159 |
7.0 |
Subtotal |
267,849,341 |
73.5 |
246,043,616 |
73.9 |
Leasing |
1,950 |
- |
14,697 |
- |
Advances on foreign exchange contracts (2) (Note 10a) |
7,835,451 |
2.2 |
6,414,382 |
1.9 |
Subtotal |
275,686,742 |
75.7 |
252,472,695 |
75.8 |
Other receivables (3) |
4,977,962 |
1.4 |
5,255,075 |
1.6 |
Total loans |
280,664,704 |
77.1 |
257,727,770 |
77.4 |
Sureties and guarantees (4) |
80,051,015 |
22.0 |
72,279,415 |
21.7 |
Loan assignment - real estate receivables certificate |
1,274,278 |
0.4 |
1,432,065 |
0.4 |
Co-obligation from assignment of rural loan (4) |
102,510 |
- |
111,358 |
- |
Loans available for import (4) |
276,225 |
0.1 |
380,262 |
0.1 |
Confirmed exports loans (4) |
70,619 |
- |
22,135 |
- |
Acquisition of credit card receivables |
1,283,166 |
0.4 |
1,385,558 |
0.4 |
Grand total in 2015 |
363,722,517 |
100.0 |
|
|
Grand total in 2014 |
|
|
333,338,563 |
100.0 |
(1) Including credit card loans and advances on credit card receivables of R$8,792,126 thousand (R$10,808,422 thousand in 2014);
(2) Advances on foreign exchange contracts are classified as a deduction from “Other Liabilities”;
(3) The item “Other Receivables” comprises receivables on sureties and guarantees honored, receivables on sale of assets, securities and credits receivable, income receivable from foreign exchange contracts and export contracts and credit card receivables (cash and installment purchases at merchants) totaling R$2,586,290 thousand (R$2,386,952 thousand in 2014);
(4) Recorded in off-balance sheet accounts; and
(5) Percentage of each type in relation to the total loan portfolio, including sureties and guarantee, loan assignment and acquisition of receivables.
242 Economic and Financial Analysis Report – June 2015
Individual Financial Statements, Independent Auditors’ Report, Audit Committee Report Summary and Fiscal Council’s Report
Notes to the Individual Financial Statements
b) By type and levels of risk
LOANS |
June 30 - R$ thousand | ||||||||||||
Levels of risk | |||||||||||||
AA |
A |
B |
C |
D |
E |
F |
G |
H |
Total in 2015 |
% (1) |
Total in 2014 |
% (1) | |
Discounted trade receivables and loans |
27,387,322 |
56,251,964 |
9,068,167 |
26,662,223 |
4,889,428 |
2,454,293 |
2,706,657 |
1,368,193 |
7,488,370 |
138,276,617 |
49.2 |
125,258,036 |
48.6 |
Financing |
33,892,348 |
24,147,780 |
38,247,093 |
7,537,478 |
794,491 |
357,437 |
261,316 |
211,212 |
1,244,249 |
106,693,404 |
38.0 |
97,444,421 |
37.8 |
Agricultural and agribusiness loans |
3,035,150 |
3,097,761 |
9,175,193 |
6,746,579 |
323,961 |
347,153 |
31,118 |
21,422 |
100,983 |
22,879,320 |
8.2 |
23,341,159 |
9.1 |
Subtotal |
64,314,820 |
83,497,505 |
56,490,453 |
40,946,280 |
6,007,880 |
3,158,883 |
2,999,091 |
1,600,827 |
8,833,602 |
267,849,341 |
95.4 |
246,043,616 |
95.5 |
Leasing |
- |
125 |
49 |
319 |
359 |
157 |
204 |
112 |
625 |
1,950 |
- |
14,697 |
- |
Advances on foreign exchange contracts (2) |
3,884,227 |
2,194,507 |
813,711 |
807,502 |
69,023 |
40,690 |
- |
18,284 |
7,507 |
7,835,451 |
2.8 |
6,414,382 |
2.5 |
Subtotal |
68,199,047 |
85,692,137 |
57,304,213 |
41,754,101 |
6,077,262 |
3,199,730 |
2,999,295 |
1,619,223 |
8,841,734 |
275,686,742 |
98.2 |
252,472,695 |
98.0 |
Other receivables |
51,433 |
4,579,190 |
64,477 |
97,145 |
38,937 |
11,101 |
5,860 |
5,447 |
124,372 |
4,977,962 |
1.8 |
5,255,075 |
2.0 |
Grand total in 2015 |
68,250,480 |
90,271,327 |
57,368,690 |
41,851,246 |
6,116,199 |
3,210,831 |
3,005,155 |
1,624,670 |
8,966,106 |
280,664,704 |
100.0 |
|
|
% |
24.3 |
32.2 |
20.4 |
14.9 |
2.2 |
1.1 |
1.1 |
0.6 |
3.2 |
100.0 |
|
|
|
Grand total in 2014 |
55,601,068 |
86,842,860 |
57,126,297 |
38,282,978 |
5,112,542 |
3,470,030 |
2,251,736 |
1,437,018 |
7,603,241 |
|
|
257,727,770 |
|
% |
21.6 |
33.7 |
22.2 |
14.8 |
2.0 |
1.3 |
0.9 |
0.6 |
2.9 |
|
|
|
100.0 |
(1) Percentage of each type in relation to the total loan portfolio, excluding sureties and guarantees, loan assignments, acquisition of receivables and co-obligation in rural loan assignments; and
(2) See Note 10a.
Bradesco 243
Individual Financial Statements, Independent Auditors’ Report, Audit Committee Report Summary and Fiscal Council’s Report
Notes to the Individual Financial Statements
c) Maturity ranges and levels of risk
|
June 30 - R$ thousand | |||||||||||||
Levels of risk | ||||||||||||||
Non-performing loans | ||||||||||||||
|
AA |
A |
B |
C |
D |
E |
F |
G |
H |
Total in 2015 |
% (1) |
Total in 2014 |
% (1) |
|
Installments not yet due |
- |
- |
1,025,451 |
2,562,527 |
2,118,694 |
1,114,036 |
859,132 |
795,369 |
3,627,602 |
12,102,811 |
100.0 |
10,416,664 |
100.0 |
|
1 to 30 |
- |
- |
121,737 |
206,822 |
115,149 |
80,056 |
51,197 |
50,596 |
229,475 |
855,032 |
7.1 |
680,329 |
6.5 |
|
31 to 60 |
- |
- |
106,676 |
177,862 |
97,992 |
50,372 |
44,384 |
39,504 |
175,032 |
691,822 |
5.7 |
592,526 |
5.7 |
|
61 to 90 |
- |
- |
79,582 |
155,661 |
90,397 |
49,000 |
42,346 |
37,646 |
176,714 |
631,346 |
5.2 |
529,461 |
5.1 |
|
91 to 180 |
- |
- |
149,266 |
322,411 |
245,751 |
130,928 |
112,515 |
99,573 |
461,554 |
1,521,998 |
12.6 |
1,291,928 |
12.4 |
|
181 to 360 |
- |
- |
157,122 |
534,752 |
387,492 |
201,905 |
173,517 |
163,691 |
708,553 |
2,327,032 |
19.2 |
1,975,566 |
19.0 |
|
More than 360 |
- |
- |
411,068 |
1,165,019 |
1,181,913 |
601,775 |
435,173 |
404,359 |
1,876,274 |
6,075,581 |
50.2 |
5,346,854 |
51.3 |
|
Past-due installments (2) |
- |
- |
199,809 |
759,185 |
756,233 |
521,644 |
621,493 |
497,613 |
3,305,727 |
6,661,704 |
100.0 |
5,431,041 |
100.0 |
|
1 to 14 |
- |
- |
13,841 |
80,049 |
54,829 |
21,399 |
130,358 |
13,799 |
248,707 |
562,982 |
8.5 |
396,238 |
7.3 |
|
15 to 30 |
- |
- |
180,488 |
292,360 |
133,106 |
37,984 |
25,910 |
23,679 |
99,680 |
793,207 |
11.9 |
554,639 |
10.2 |
|
31 to 60 |
- |
- |
5,480 |
375,896 |
214,028 |
90,706 |
55,878 |
41,390 |
217,580 |
1,000,958 |
15.0 |
895,971 |
16.5 |
|
61 to 90 |
- |
- |
- |
8,721 |
329,343 |
131,201 |
79,919 |
54,216 |
171,078 |
774,478 |
11.6 |
741,616 |
13.7 |
|
91 to 180 |
- |
- |
- |
2,159 |
24,927 |
232,872 |
317,464 |
346,330 |
855,095 |
1,778,847 |
26.6 |
1,461,325 |
26.9 |
|
181 to 360 |
- |
- |
- |
- |
- |
7,482 |
11,964 |
18,199 |
1,596,189 |
1,633,834 |
24.6 |
1,325,142 |
24.4 |
|
More than 360 |
- |
- |
- |
- |
- |
- |
- |
- |
117,398 |
117,398 |
1.8 |
56,110 |
1.0 |
|
Subtotal |
- |
- |
1,225,260 |
3,321,712 |
2,874,927 |
1,635,680 |
1,480,625 |
1,292,982 |
6,933,329 |
18,764,515 |
|
15,847,705 |
|
|
Specific provision |
- |
- |
12,253 |
99,652 |
287,492 |
490,704 |
740,313 |
905,087 |
6,933,329 |
9,468,830 |
|
7,967,235 |
|
|
(1) Percentage of maturities by type of installment; and
(2) For transactions with terms of more than 36 months, past-due periods are doubled, as permitted by CMN Resolution No. 2.682/99.
244 Economic and Financial Analysis Report – June 2015
Individual Financial Statements, Independent Auditors’ Report, Audit Committee Report Summary and Fiscal Council’s Report
Notes to the Individual Financial Statements
|
June 30 - R$ thousand | ||||||||||||
Levels of risk | |||||||||||||
Performing loans | |||||||||||||
|
AA |
A |
B |
C |
D |
E |
F |
G |
H |
Total in 2015 |
% (1) |
Total in 2014 |
% (1) |
Installments not yet due |
68,250,480 |
90,271,327 |
56,143,430 |
38,529,534 |
3,241,272 |
1,575,151 |
1,524,530 |
331,688 |
2,032,777 |
261,900,189 |
100.0 |
241,880,065 |
100.0 |
1 to 30 |
5,101,945 |
11,475,647 |
2,925,217 |
5,534,500 |
323,786 |
319,151 |
80,779 |
31,658 |
215,472 |
26,008,155 |
9.9 |
22,873,073 |
9.5 |
31 to 60 |
3,536,556 |
7,467,113 |
2,285,499 |
5,611,369 |
305,962 |
63,123 |
41,190 |
30,457 |
151,388 |
19,492,657 |
7.4 |
17,336,052 |
7.2 |
61 to 90 |
2,977,700 |
5,059,646 |
1,789,669 |
2,793,804 |
146,003 |
154,121 |
27,132 |
16,610 |
106,442 |
13,071,127 |
5.0 |
13,114,319 |
5.4 |
91 to 180 |
7,767,131 |
10,140,086 |
4,882,562 |
5,925,184 |
317,990 |
148,723 |
954,784 |
42,944 |
252,798 |
30,432,202 |
11.6 |
30,716,472 |
12.7 |
181 to 360 |
9,757,898 |
14,446,650 |
6,466,914 |
5,670,144 |
480,204 |
171,991 |
90,255 |
51,193 |
333,307 |
37,468,556 |
14.3 |
33,277,778 |
13.8 |
More than 360 |
39,109,250 |
41,682,185 |
37,793,569 |
12,994,533 |
1,667,327 |
718,042 |
330,390 |
158,826 |
973,370 |
135,427,492 |
51.8 |
124,562,371 |
51.4 |
Generic provision |
- |
451,357 |
561,434 |
1,155,886 |
324,127 |
472,545 |
762,265 |
232,181 |
2,032,777 |
5,992,572 |
|
5,474,014 |
|
Grand Total in 2015 (2) |
68,250,480 |
90,271,327 |
57,368,690 |
41,851,246 |
6,116,199 |
3,210,831 |
3,005,155 |
1,624,670 |
8,966,106 |
280,664,704 |
|
|
|
Existing provision |
- |
496,599 |
630,473 |
1,877,750 |
1,746,068 |
1,602,870 |
1,898,357 |
1,622,599 |
8,966,106 |
18,840,822 |
|
|
|
Minimum required provision |
- |
451,357 |
573,687 |
1,255,538 |
611,619 |
963,249 |
1,502,578 |
1,137,268 |
8,966,106 |
15,461,402 |
|
|
|
Excess provision (3) |
- |
45,242 |
56,786 |
622,212 |
1,134,449 |
639,621 |
395,779 |
485,331 |
- |
3,379,420 |
|
|
|
Grand Total in 2014 (2) |
55,601,068 |
86,842,860 |
57,126,297 |
38,282,978 |
5,112,542 |
3,470,030 |
2,251,736 |
1,437,018 |
7,603,241 |
|
|
257,727,770 |
|
Existing provision |
- |
494,461 |
651,545 |
2,122,698 |
1,447,667 |
1,533,439 |
1,569,204 |
1,435,757 |
7,603,241 |
|
|
16,858,012 |
|
Minimum required provision |
- |
434,214 |
571,262 |
1,148,489 |
511,254 |
1,041,010 |
1,125,867 |
1,005,912 |
7,603,241 |
|
|
13,441,249 |
|
Excess provision (3) |
- |
60,247 |
80,283 |
974,209 |
936,413 |
492,429 |
443,337 |
429,845 |
- |
|
|
3,416,763 |
|
(1) Percentage of maturities by type of installment;
(2) The grand total includes loans not past due of R$261,900,189 thousand (R$241,880,065 thousand in 2014) and loans past due of R$18,764,515 thousand (R$15,847,705 thousand in 2014); and
(3) On June 30, 2015, it includes a provision for guarantees provided, comprising sureties, letters of credit and standby letter of credit, which is presented here within the balance for the excess provision, and totals R$509,785 thousand (R$332,661 thousand in 2014) (Note 19b).
Bradesco 245
Individual Financial Statements, Independent Auditors’ Report, Audit Committee Report Summary and Fiscal Council’s Report
Notes to the Individual Financial Statements
d) Concentration of loans
|
June 30 - R$ thousand | |||
|
2015 |
% (1) |
2014 |
% (1) |
Largest borrower |
10,411,649 |
3.7 |
6,126,977 |
2.4 |
10 largest borrowers |
30,260,276 |
10.8 |
20,951,624 |
8.1 |
20 largest borrowers |
43,737,373 |
15.6 |
29,867,533 |
11.6 |
50 largest borrowers |
61,369,643 |
21.9 |
43,731,517 |
17.0 |
100 largest borrowers |
74,857,043 |
26.7 |
55,315,421 |
21.5 |
(1) Percentage on total portfolio (as defined by Bacen).
e) By economic sector
|
June 30 - R$ thousand | |||
|
2015 |
% |
2014 |
% |
Public sector |
10,425,923 |
3.7 |
6,156,893 |
2.4 |
Federal government |
10,411,649 |
3.7 |
6,126,977 |
2.4 |
Petrochemical |
10,411,649 |
3.7 |
6,126,977 |
2.4 |
State government |
14,274 |
- |
29,916 |
- |
Production and distribution of electricity |
14,274 |
- |
29,916 |
- |
Private sector |
270,238,781 |
96.3 |
251,570,877 |
97.6 |
Manufacturing |
55,526,113 |
19.8 |
52,002,754 |
20.2 |
Food products and beverages |
12,674,680 |
4.5 |
13,529,320 |
5.3 |
Steel, metallurgy and mechanics |
9,671,081 |
3.5 |
9,517,991 |
3.7 |
Light and heavy vehicles |
6,019,122 |
2.1 |
4,371,059 |
1.7 |
Pulp and paper |
4,082,060 |
1.5 |
3,971,636 |
1.6 |
Chemical |
3,608,616 |
1.3 |
3,295,310 |
1.3 |
Textiles and apparel |
2,833,602 |
1.0 |
2,935,297 |
1.1 |
Rubber and plastic articles |
2,401,982 |
0.9 |
2,380,653 |
0.9 |
Furniture and wood products |
1,951,021 |
0.7 |
2,076,463 |
0.8 |
Automotive parts and accessories |
1,987,961 |
0.7 |
1,872,164 |
0.7 |
Non-metallic materials |
1,781,148 |
0.6 |
1,845,794 |
0.7 |
Oil refining and production of alcohol |
1,675,070 |
0.6 |
1,636,351 |
0.6 |
Extraction of metallic and non-metallic ores |
2,199,292 |
0.8 |
1,051,999 |
0.4 |
Electric and electronic products |
1,110,785 |
0.4 |
1,038,992 |
0.4 |
Leather articles |
772,227 |
0.3 |
721,501 |
0.3 |
Publishing, printing and reproduction |
411,280 |
0.1 |
409,367 |
0.2 |
Other industries |
2,346,186 |
0.8 |
1,348,857 |
0.5 |
Commerce |
37,712,787 |
13.4 |
39,108,510 |
15.2 |
Merchandise in specialty stores |
7,303,782 |
2.6 |
7,575,840 |
2.9 |
Food products, beverages and tobacco |
4,491,466 |
1.6 |
4,342,435 |
1.7 |
Non-specialized retailer |
4,942,798 |
1.7 |
4,705,369 |
1.8 |
Waste and scrap |
3,328,083 |
1.2 |
3,388,388 |
1.3 |
Automobile |
3,011,147 |
1.1 |
3,454,347 |
1.4 |
Motor vehicle repairs, parts and accessories |
2,670,541 |
0.9 |
2,864,644 |
1.1 |
Clothing and footwear |
2,543,451 |
0.9 |
2,732,188 |
1.1 |
Agricultural products |
2,519,568 |
0.9 |
2,167,325 |
0.9 |
Grooming and household articles |
1,884,335 |
0.7 |
1,995,724 |
0.8 |
Fuel |
1,800,641 |
0.6 |
1,853,253 |
0.7 |
246 Economic and Financial Analysis Report – June 2015
Individual Financial Statements, Independent Auditors’ Report, Audit Committee Report Summary and Fiscal Council’s Report
Notes to the Individual Financial Statements
|
June 30 - R$ thousand | |||
|
2015 |
% |
2014 |
% |
Trading intermediary |
848,724 |
0.3 |
837,046 |
0.3 |
Wholesale of goods in general |
809,643 |
0.3 |
1,081,680 |
0.4 |
Other commerce |
1,558,608 |
0.6 |
2,110,271 |
0.8 |
Financial intermediaries |
2,597,376 |
0.9 |
3,548,933 |
1.4 |
Services |
84,978,766 |
30.3 |
76,567,152 |
29.7 |
Civil construction |
22,174,763 |
7.9 |
22,508,478 |
8.7 |
Transportation and storage |
15,945,397 |
5.7 |
16,247,958 |
6.3 |
Real estate activities, rentals and corporate services |
10,461,546 |
3.7 |
9,560,040 |
3.7 |
Holding companies, legal, accounting and business advisory services |
6,347,784 |
2.3 |
5,281,686 |
2.0 |
Production and distribution of electric power, gas and water |
4,628,183 |
1.6 |
3,769,855 |
1.5 |
Clubs, leisure, cultural and sport activities |
5,065,910 |
1.8 |
3,747,363 |
1.5 |
Social services, education, health, defense and social security |
2,685,952 |
1.0 |
2,548,815 |
1.0 |
Hotels and catering |
2,678,477 |
1.0 |
2,607,535 |
1.0 |
Telecommunications |
685,940 |
0.2 |
356,905 |
0.1 |
Other services |
14,304,814 |
5.1 |
9,938,517 |
3.9 |
Agriculture, cattle raising, fishing, forestry and timber industry |
3,231,919 |
1.2 |
3,423,683 |
1.3 |
Individuals |
86,191,820 |
30.7 |
76,919,845 |
29.8 |
Total |
280,664,704 |
100.0 |
257,727,770 |
100.0 |
247 Economic and Financial Analysis Report – June 2015
Individual Financial Statements, Independent Auditors’ Report, Audit Committee Report Summary and Fiscal Council’s Report
Notes to the Individual Financial Statements
f) Breakdown of loans and allowance for loan losses
Level of risk |
June 30 - R$ thousand | |||||||
Portfolio balance | ||||||||
Non-performing loans |
Performing loans |
Total |
% (1) |
% 2015 YTD (2) |
% 2014 YTD (2) | |||
Installments past due |
Installments not yet due |
Total - non-performing loans | ||||||
AA |
- |
- |
- |
68,250,480 |
68,250,480 |
24.3 |
24.3 |
21.6 |
A |
- |
- |
- |
90,271,327 |
90,271,327 |
32.2 |
56.5 |
55.3 |
B |
199,809 |
1,025,451 |
1,225,260 |
56,143,430 |
57,368,690 |
20.4 |
76.9 |
77.5 |
C |
759,185 |
2,562,527 |
3,321,712 |
38,529,534 |
41,851,246 |
14.9 |
91.8 |
92.3 |
Subtotal |
958,994 |
3,587,978 |
4,546,972 |
253,194,771 |
257,741,743 |
91.8 |
|
|
D |
756,233 |
2,118,694 |
2,874,927 |
3,241,272 |
6,116,199 |
2.2 |
94.0 |
94.3 |
E |
521,644 |
1,114,036 |
1,635,680 |
1,575,151 |
3,210,831 |
1.1 |
95.1 |
95.6 |
F |
621,493 |
859,132 |
1,480,625 |
1,524,530 |
3,005,155 |
1.1 |
96.2 |
96.5 |
G |
497,613 |
795,369 |
1,292,982 |
331,688 |
1,624,670 |
0.6 |
96.8 |
97.1 |
H |
3,305,727 |
3,627,602 |
6,933,329 |
2,032,777 |
8,966,106 |
3.2 |
100.0 |
100.0 |
Subtotal |
5,702,710 |
8,514,833 |
14,217,543 |
8,705,418 |
22,922,961 |
8.2 |
|
|
Grand total in 2015 |
6,661,704 |
12,102,811 |
18,764,515 |
261,900,189 |
280,664,704 |
100.0 |
|
|
% |
2.4 |
4.3 |
6.7 |
93.3 |
100.0 |
|
|
|
Grand total in 2014 |
5,431,041 |
10,416,664 |
15,847,705 |
241,880,065 |
257,727,770 |
|
|
|
% |
2.1 |
4.0 |
6.1 |
93.9 |
100.0 |
|
|
|
(1) Percentage of level of risk in relation to the total portfolio; and
(2) Cumulative percentage of level of risk on total portfolio.
Bradesco 248
Individual Financial Statements, Independent Auditors’ Report, Audit Committee Report Summary and Fiscal Council’s Report
Notes to the Individual Financial Statements
June 30 - R$ thousand | ||||||||||
Provision | ||||||||||
Minimum required |
Excess (2) |
Existing |
% 2015 (1) |
% 2014 (1) | ||||||
Level of risk |
% Minimum provisioning required |
Specific |
Generic |
Total | ||||||
Installments past due |
Installments not yet due |
Total specific | ||||||||
AA |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
A |
0.5 |
- |
- |
- |
451,357 |
451,357 |
45,242 |
496,599 |
0.6 |
0.6 |
B |
1.0 |
1,998 |
10,255 |
12,253 |
561,434 |
573,687 |
56,786 |
630,473 |
1.1 |
1.1 |
C |
3.0 |
22,776 |
76,876 |
99,652 |
1,155,886 |
1,255,538 |
622,212 |
1,877,750 |
4.5 |
5.5 |
Subtotal |
|
24,774 |
87,131 |
111,905 |
2,168,677 |
2,280,582 |
724,240 |
3,004,822 |
1.2 |
1.4 |
D |
10.0 |
75,623 |
211,869 |
287,492 |
324,127 |
611,619 |
1,134,449 |
1,746,068 |
28.5 |
28.3 |
E |
30.0 |
156,493 |
334,211 |
490,704 |
472,545 |
963,249 |
639,621 |
1,602,870 |
49.9 |
44.2 |
F |
50.0 |
310,747 |
429,566 |
740,313 |
762,265 |
1,502,578 |
395,779 |
1,898,357 |
63.2 |
69.7 |
G |
70.0 |
348,329 |
556,758 |
905,087 |
232,181 |
1,137,268 |
485,331 |
1,622,599 |
99.9 |
99.9 |
H |
100.0 |
3,305,727 |
3,627,602 |
6,933,329 |
2,032,777 |
8,966,106 |
- |
8,966,106 |
100.0 |
100.0 |
Subtotal |
|
4,196,919 |
5,160,006 |
9,356,925 |
3,823,895 |
13,180,820 |
2,655,180 |
15,836,000 |
69.1 |
68.4 |
Grand total in 2015 |
|
4,221,693 |
5,247,137 |
9,468,830 |
5,992,572 |
15,461,402 |
3,379,420 |
18,840,822 |
6.7 |
|
% |
|
22.4 |
27.9 |
50.3 |
31.8 |
82.1 |
17.9 |
100.0 |
|
|
Grand total in 2014 |
|
3,361,352 |
4,605,883 |
7,967,235 |
5,474,014 |
13,441,249 |
3,416,763 |
16,858,012 |
|
6.5 |
% |
|
19.9 |
27.3 |
47.2 |
32.5 |
79.7 |
20.3 |
100.0 |
|
|
(1) Percentage of existing provision in relation to total portfolio, by level of risk; and
(2) On June 30, 2015, it includes a provision for guarantees provided, comprising sureties, letters of credit and standby letter of credit, which is presented here within the balance for excess provision, and totals R$509,785 thousand (R$332,661 thousand in 2014) (Note 19b).
249 Economic and Financial Analysis Report – June 2015
Individual Financial Statements, Independent Auditors’ Report, Audit Committee Report Summary and Fiscal Council’s Report
Notes to the Individual Financial Statements
g) Changes in allowance for loan losses
|
Semesters ended June 30 - R$ thousand | |
2015 |
2014 | |
Opening balance |
18,356,047 |
16,621,452 |
- Specific provision (1) |
8,950,587 |
7,572,259 |
- Generic provision (2) |
5,935,511 |
5,565,620 |
- Excess provision (3) |
3,469,949 |
3,483,573 |
Additions (Note 10h-1) |
6,046,095 |
5,100,788 |
Net write-offs |
(5,561,320) |
(4,864,228) |
Closing balance |
18,840,822 |
16,858,012 |
- Specific provision (1) |
9,468,830 |
7,967,235 |
- Generic provision (2) |
5,992,572 |
5,474,014 |
- Excess provision (3) (4) |
3,379,420 |
3,416,763 |
(1) For contracts with installments past due for more than 14 days;
(2) Recorded based on the customer/transaction classification and therefore not included in the preceding item;
(3) The additional provision is recorded based on Management’s experience and the expectation in relation to the loan portfolio, to determine the total provision deemed sufficient to cover specific and general credit risk, when considered together with the provision calculated based on levels of risk and the corresponding minimum percentage in the provision established by CMN Resolution No. 2.682/99. The excess provision per customer was classified according to the level of risk in Note 9f; and
(4) On June 30, 2015, it includes the provision for guarantees provided, comprising sureties, letters of credit and standby letter of credit, which is presented here within the balance for excess provision, and totals R$509,785 thousand (2014 – R$332,661 thousand) (Note 19b).
h) Allowance for Loan Losses expense net of amounts recovered
Expenses with the allowance for loan losses, net of credit write offs recovered, are as follows.
|
Semesters ended June 30 - R$ thousand | |
2015 |
2014 | |
Amount recorded (1) |
6,046,095 |
5,100,788 |
Amount recovered (2) |
(1,410,473) |
(1,280,209) |
Allowance for Loan Losses expense net of amounts recovered |
4,635,622 |
3,820,579 |
(1) On June 30, 2015 includes provisioning of guarantees offered, comprising sureties, guarantees, letters of credit and standby letter of credit, which are presented in the “excess” provision, totaling R$89,482 thousand (2015 – R$4,005 thousand); and
(2) Classified in income from loans (Note 9j).
i) Changes in the renegotiated portfolio
|
Semesters ended June 30 - R$ thousand | |
2015 |
2014 | |
Opening balance |
9,548,703 |
8,983,189 |
Amount renegotiated |
5,293,967 |
4,003,684 |
Amount received |
(2,810,177) |
(2,103,828) |
Write-offs |
(1,815,723) |
(1,864,224) |
Closing balance |
10,216,770 |
9,018,821 |
Allowance for loan losses |
6,311,535 |
5,780,915 |
Percentage on renegotiated portfolio |
61.8% |
64.1% |
Bradesco 250
Individual Financial Statements, Independent Auditors’ Report, Audit Committee Report Summary and Fiscal Council’s Report
Notes to the Individual Financial Statements
j) Income from loans and leasing
|
Semesters ended June 30 - R$ thousand | |
2015 |
2014 | |
Discounted trade receivables and loans |
17,102,222 |
14,775,221 |
Financing |
5,355,261 |
4,356,707 |
Agricultural and agribusiness loans |
726,173 |
560,573 |
Subtotal |
23,183,656 |
19,692,501 |
Recovery of credits charged-off as losses |
1,410,473 |
1,280,209 |
Subtotal |
24,594,129 |
20,972,710 |
Leasing, net of expenses |
2,500 |
4,042 |
Total |
24,596,629 |
20,976,752 |
k) Conciliation of the composition of the portfolio of financial leasing, at present value, with the accounting balances (Notes 3g and 9b):
|
June 30 - R$ thousand | |
|
2015 |
2014 |
Financial leases receivable |
2,078 |
9,798 |
Income to be appropriated for financial leases receivable |
(1,956) |
(8,639) |
Financial leased assets + losses in leases (net) |
186,333 |
580,868 |
Accrued depreciation on asset financial leases: |
(89,580) |
(230,219) |
- Accumulated depreciation |
(186,333) |
(579,098) |
- Difference in depreciation |
96,753 |
348,879 |
Anticipated guaranteed residual value (Note 19b) |
(94,925) |
(337,111) |
Total of the present value |
1,950 |
14,697 |
a) Foreign exchange portfolio
Balances
|
June 30 - R$ thousand | |
2015 |
2014 | |
Assets - other receivables |
|
|
Exchange purchases pending settlement |
12,307,567 |
8,524,138 |
Term foreign exchange transactions and documents in foreign currencies |
- |
5,750 |
Exchange sale receivables |
4,316,796 |
3,221,577 |
(-) Advances in domestic currency received |
(452,988) |
(333,852) |
Income receivable on advances granted |
74,134 |
58,497 |
Total |
16,245,509 |
11,476,110 |
Liabilities - other liabilities |
|
|
Exchange sales pending settlement |
4,361,632 |
3,200,750 |
Exchange purchase payables |
11,611,070 |
8,759,386 |
(-) Advances on foreign exchange contracts |
(7,835,451) |
(6,414,382) |
Other |
4,737 |
5,901 |
Total |
8,141,988 |
5,551,655 |
Net foreign exchange portfolio |
8,103,521 |
5,924,455 |
Off-balance-sheet accounts: |
|
|
Loans available for import |
276,225 |
380,262 |
Confirmed exports loans |
70,619 |
22,135 |
251 Economic and Financial Analysis Report – June 2015
Individual Financial Statements, Independent Auditors’ Report, Audit Committee Report Summary and Fiscal Council’s Report
Notes to the Individual Financial Statements
Foreign exchange results
Adjusted foreign exchange results for presentation purposes
|
Semesters ended June 30 - R$ thousand | |
2015 |
2014 | |
Foreign exchange income |
1,251,405 |
65,593 |
Adjustments: |
|
|
Income on foreign currency financing (1) |
121,377 |
20,179 |
Income on export financing (1) |
685,895 |
441,327 |
Income on foreign investments (2) |
26,940 |
108 |
Expenses of liabilities with foreign bankers (3) (Note 16c) |
(769,810) |
27,625 |
Funding expenses (4) |
(424,604) |
(298,936) |
Other |
(408,682) |
151,360 |
Total adjustments |
(768,884) |
341,663 |
Adjusted foreign exchange income |
482,521 |
407,256 |
(1) Recognized in “Income from loans”;
(2) Recognized in “Income from security transactions”;
(3) Related to funds for financing of advances on foreign exchange contracts and import financing, recognized in “Borrowing and
on-lending expenses”; and
(4) Refers to funding expenses of investments in foreign exchange.
b) Sundry
|
June 30 - R$ thousand | |
2015 |
2014 | |
Deferred tax assets (Note 31c) |
27,373,527 |
19,799,322 |
Credit card operations |
3,869,456 |
3,772,510 |
Debtors for escrow deposits |
3,689,554 |
3,698,914 |
Trade and credit receivables (1) |
2,420,140 |
2,950,072 |
Prepaid taxes |
2,366,923 |
2,176,253 |
Other debtors |
1,230,243 |
806,829 |
Payments to be reimbursed |
265,672 |
471,932 |
Receivables from sale of assets |
63,198 |
51,104 |
Other |
268,173 |
175,420 |
Total |
41,546,886 |
33,902,356 |
(1) Primarily includes receivables from the acquisition of loans without substantial transfer of risks and benefits.
Bradesco 252
Individual Financial Statements, Independent Auditors’ Report, Audit Committee Report Summary and Fiscal Council’s Report
Notes to the Individual Financial Statements
11) OTHER ASSETS
a) Foreclosed assets/other
|
June 30 - R$ thousand | |||
Cost |
Provision for losses |
Cost net of provision | ||
2015 |
2014 | |||
Real estate |
918,933 |
(132,394) |
786,539 |
543,209 |
Vehicles and similar |
207,665 |
(122,960) |
84,705 |
70,487 |
Goods subject to special conditions |
157,096 |
(157,096) |
- |
- |
Inventories/warehouse |
20,299 |
- |
20,299 |
32,071 |
Machinery and equipment |
1,686 |
(393) |
1,293 |
1,266 |
Other |
320 |
(125) |
195 |
176 |
Grand total in 2015 |
1,305,999 |
(412,968) |
893,031 |
|
Grand total in 2014 |
908,970 |
(261,761) |
|
647,209 |
b) Prepaid expenses
|
June 30 - R$ thousand | |
2015 |
2014 | |
Commission on the placement of loans and financing (1) |
176,832 |
143,370 |
Advertising and marketing expenses (2) |
104,403 |
65,637 |
Contract for the provision of banking services |
70,158 |
83,300 |
Other |
175,884 |
151,745 |
Total |
527,277 |
444,052 |
(1) Commissions paid to storeowners, car dealers and correspondent banks – payroll-deductible loans; and
(2) Prepaid expenses of future advertising and marketing campaigns on media.
253 Economic and Financial Analysis Report – June 2015
Individual Financial Statements, Independent Auditors’ Report, Audit Committee Report Summary and Fiscal Council’s Report
Notes to the Individual Financial Statements
12) INVESTMENTS
a) The income/expense from the equity method accounting of investments was recorded in the income statement, under “Equity in the Earnings (Losses) of Affiliates and Subsidiary”, and correspond in the first semester of 2015 to R$12,484,390 thousand (R$5,106,998 thousand in the first semester of 2014).
Companies |
R$ thousand | ||||||||||
Capital Stock |
Adjusted Shareholders’ Equity |
Number of shares/quotas held (in thousands) |
Direct Participation in Capital Stock |
Equity interest consolidated on capital stock |
Adjusted income |
Book Value |
Equity accounting adjustments (2) | ||||
Common |
Preferred |
Quotas |
June 30, 2015 |
1st semester of 2015 |
1st semester of 2014 | ||||||
A) Financial Sector |
|
|
|
|
|
|
|
|
87,628,923 |
10,016,374 |
3,002,488 |
Banco Alvorada S.A. (1) |
11,176,393 |
17,740,277 |
209 |
- |
- |
99.99% |
99.99% |
1,162,214 |
17,740,192 |
1,162,202 |
947,831 |
Banco Bradesco BBI S.A. (1) (3) |
4,537,929 |
6,785,778 |
4,649,714 |
- |
- |
98.35% |
99.79% |
444,985 |
6,674,094 |
437,661 |
338,825 |
Banco Boavista Interatlântico S.A (1) |
1,350,000 |
2,305,626 |
2,569,275 |
- |
- |
100.00% |
100.00% |
34,401 |
2,305,626 |
34,401 |
71,655 |
Banco Bradesco Argentina S.A. (1) |
94,462 |
174,915 |
94,549 |
- |
- |
100.00% |
100.00% |
10,668 |
174,915 |
10,668 |
17,532 |
Banco Bradesco Europa S.A. (1) |
832,582 |
1,312,926 |
4 |
- |
- |
99.97% |
100.00% |
11,073 |
1,312,570 |
11,070 |
21,379 |
Banco Bradesco Financiamentos S.A. (1) (4) |
7,010,000 |
9,887,926 |
24,730,835 |
- |
- |
100.00% |
100.00% |
655,724 |
9,887,926 |
655,724 |
977,477 |
Bradesco Administradora de Consórcios Ltda. (1) |
1,300,000 |
2,700,193 |
- |
- |
1,299,999 |
100.00% |
100.00% |
385,725 |
2,700,193 |
385,725 |
289,381 |
Bradesco Leasing S.A. Arrendamento Mercantil (1) |
2,290,000 |
3,041,438 |
23 |
- |
- |
100.00% |
100.00% |
84,913 |
3,041,438 |
84,913 |
181,464 |
Banco Bradesco Cartões S.A. (1) |
38,049,468 |
43,589,609 |
1,151,883 |
1,151,883 |
- |
100.00% |
100.00% |
1,124,927 |
43,589,609 |
1,124,927 |
1,547,320 |
Bradport – S.G.P.S. Sociedade Unipessoal Lda. (1) |
1,007,632 |
8,059 |
1 |
- |
- |
100.00% |
100.00% |
(37) |
8,059 |
(37) |
39,876 |
Banco Bankpar S.A. (1) (5) |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
(7,850) |
Banco Bradesco BERJ S.A.(1) (6) |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
202,079 |
Alvorada Cartões, Crédito, Financiamento e Investimento S.A. (1) (7) |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
9,932 |
Foreign exchange gain/loss of branches abroad and other financial companies (1) |
- |
- |
- |
- |
- |
- |
- |
- |
194,301 |
6,109,120 |
(1,634,413) |
B) Insurance Industry and Pension |
|
|
|
|
|
|
|
|
21,577,400 |
2,426,435 |
2,050,187 |
Bradseg Participações S.A. (1) |
11,200,000 |
22,225,953 |
7,456,226 |
- |
- |
97.08% |
100.00% |
2,499,366 |
21,577,400 |
2,426,435 |
2,050,187 |
C) Other activities |
|
|
|
|
|
|
|
|
1,625,197 |
41,581 |
54,323 |
Serel Participações em Imóveis S.A. (1) |
320,000 |
1,763,416 |
7,074 |
- |
- |
48.98% |
100.00% |
69,954 |
850,312 |
34,266 |
29,409 |
Other subsidiaries |
- |
- |
- |
- |
- |
- |
- |
- |
774,885 |
7,315 |
24,914 |
Total |
|
|
|
|
|
|
|
|
110,831,520 |
12,484,390 |
5,106,998 |
(1) Data related to June 30, 2015;
(2) The adjustment considers income calculated periodically by the companies and includes equity variations recorded by the investees not recognized in profit or loss, as well as alignment of accounting practice adjustments, where applicable;
(3) In December 2014, the consolidated participation was increased to 99.79%;
(4) Reduction of capital on March 31, 2015, to the sum of R$15,000,000 thousand;
(5) Company incorporated by Banco Bradesco Cartões S.A. in June 2014;
(6) From February 2014, this company only had indirect participation; and
(7) Company incorporated by Banco Bradesco BERJ S.A. in April 2014.
Bradesco 254
Individual Financial Statements, Independent Auditors’ Report, Audit Committee Report Summary and Fiscal Council’s Report
Notes to the Individual Financial Statements
b) Composition of investments in the financial statements
June 30 - R$ thousand | ||
2015 |
2014 | |
Tax incentives |
28,339 |
28,339 |
Other investments |
22,905 |
19,524 |
Provision for: |
|
|
Tax incentives |
(28,339) |
(28,339) |
Other investments |
(15,010) |
(15,010) |
Grand total |
7,895 |
4,514 |
13) PREMISES AND EQUIPMENT AND LEASED ASSETS
|
June 30 - R$ thousand | ||||
|
Annual rate of depreciation |
Cost |
Depreciation |
Cost net of depreciation | |
|
2015 |
2014 | |||
Property and equipment: |
|
|
|
|
|
- Buildings |
4% |
14,645 |
(2,058) |
12,587 |
24,862 |
- Land |
- |
2,769 |
- |
2,769 |
15,150 |
Facilities, furniture and equipment in use |
10% |
3,558,877 |
(1,877,884) |
1,680,993 |
1,660,749 |
Security and communication systems |
10% |
218,890 |
(159,004) |
59,886 |
53,218 |
Data processing systems |
20 to 50% |
2,766,910 |
(1,994,797) |
772,113 |
755,181 |
Transportation systems |
20% |
87,268 |
(42,984) |
44,284 |
20,824 |
Subtotal |
|
6,649,359 |
(4,076,727) |
2,572,632 |
2,529,984 |
Leased fixed assets |
|
186,332 |
(89,579) |
96,753 |
350,649 |
Grand total in 2015 |
|
6,835,691 |
(4,166,306) |
2,669,385 |
|
Grand total in 2014 |
|
7,194,314 |
(4,313,681) |
|
2,880,633 |
255 Economic and Financial Analysis Report – June 2015
Individual Financial Statements, Independent Auditors’ Report, Audit Committee Report Summary and Fiscal Council’s Report
Notes to the Individual Financial Statements
14) INTANGIBLE ASSETS
a) Intangible assets
Acquired intangible assets consist of:
|
Amortization rate (1) |
June 30 - R$ thousand | |||
|
Cost |
Amortization |
Cost net of amortization | ||
|
2015 |
2014 | |||
Acquisition of banking services rights |
Contract (3) |
4,128,192 |
(2,537,868) |
1,590,324 |
2,162,985 |
Software (2) |
20% to 50% |
4,398,244 |
(2,036,949) |
2,361,295 |
2,390,696 |
Other (4) |
Contract |
618,696 |
(369,239) |
249,457 |
390,988 |
Grand total in 2015 |
|
9,145,132 |
(4,944,056) |
4,201,076 |
|
Grand total in 2014 |
|
8,378,660 |
(3,433,991) |
|
4,944,669 |
(1) Intangible assets are amortized over an estimated period of economic benefit and recognized in “other administrative expenses” and “other operating expenses”, where applicable;
(2) Software acquired and/or developed by specialized companies;
(3) Based on the pay-back of each agreement; and
(4) It refers to the sponsorship program for the 2016 Olympic Games.
b) Changes in intangible assets by type
|
R$ thousand | |||
|
Acquisition of banking rights |
Software |
Other |
Total |
Balance on December 31, 2014 |
1,940,367 |
2,308,427 |
332,609 |
4,581,403 |
Additions / (reductions) |
53,044 |
388,649 |
- |
441,693 |
Amortization for the period |
(403,087) |
(335,781) |
(83,152) |
(822,020) |
Balance on June 30, 2015 |
1,590,324 |
2,361,295 |
249,457 |
4,201,076 |
Balance on June 30, 2014 |
2,162,985 |
2,390,696 |
390,988 |
4,944,669 |
15) DEPOSITS, SECURITIES SOLD UNDER AGREEMENTS TO REPURCHASE AND FUNDS FROM ISSUANCE OF SECURITIES
a) Deposits
|
June 30 - R$ thousand | |||||
|
1 to 30 days |
31 to 180 days |
181 to 360 days |
More than 360 days |
2015 |
2014 |
Demand deposits (1) |
25,380,397 |
- |
- |
- |
25,380,397 |
36,148,487 |
Savings deposits (1) |
91,008,482 |
- |
- |
- |
91,008,482 |
84,318,918 |
Interbank deposits |
10,491,146 |
26,038,981 |
42,531,564 |
876,686 |
79,938,377 |
98,969,095 |
Time deposits (2) |
16,150,440 |
15,089,096 |
8,189,719 |
39,601,580 |
79,030,835 |
92,231,255 |
Grand total in 2015 |
143,030,465 |
41,128,077 |
50,721,283 |
40,478,266 |
275,358,091 |
|
% |
51.9 |
14.9 |
18.4 |
14.8 |
100.0 |
|
Grand total in 2014 |
135,567,239 |
73,930,495 |
9,413,425 |
92,756,596 |
|
311,667,755 |
% |
43.5 |
23.7 |
3.0 |
29.8 |
|
100.0 |
(1) Classified as “1 to 30 days”, not considering average historical turnover; and
(2) Considers the actual maturities of investments.
Bradesco 256
Individual Financial Statements, Independent Auditors’ Report, Audit Committee Report Summary and Fiscal Council’s Report
Notes to the Individual Financial Statements
b) Securities sold under agreements to repurchase
|
June 30 - R$ thousand | |||||
|
1 to 30 days |
31 to 180 days |
181 to 360 days |
More than 360 days |
2015 |
2014 |
Own portfolio |
60,066,779 |
36,566,533 |
20,808,127 |
19,218,406 |
136,659,845 |
147,405,237 |
Government securities |
52,075,838 |
193,720 |
22,095 |
2,168 |
52,293,821 |
67,123,354 |
Debentures of own issuance |
2,282,887 |
36,372,813 |
20,786,032 |
18,390,660 |
77,832,392 |
77,608,724 |
Foreign |
5,708,054 |
- |
- |
825,578 |
6,533,632 |
2,673,159 |
Third-party portfolio (1) |
171,524,772 |
14,995,331 |
4,442,576 |
- |
190,962,679 |
143,710,446 |
Unrestricted portfolio (1) |
449,283 |
1,614,537 |
69,160 |
322,932 |
2,455,912 |
1,826,922 |
Grand total in 2015 |
232,040,834 |
53,176,401 |
25,319,863 |
19,541,338 |
330,078,436 |
|
% |
70.3 |
16.1 |
7.7 |
5.9 |
100.0 |
|
Grand total in 2014 |
199,758,065 |
49,150,025 |
16,753,859 |
27,280,656 |
|
292,942,605 |
% |
68.2 |
16.8 |
5.7 |
9.3 |
|
100.0 |
(1) Represented by government securities.
c) Funds from issuance of securities
|
June 30 - R$ thousand | |||||
|
1 to 30 days |
31 to 180 days |
181 to 360 days |
More than 360 days |
2015 |
2014 |
Securities - Brazil: |
|
|
|
|
|
|
· Mortgage bonds |
44,918 |
153,717 |
- |
- |
198,635 |
564,918 |
· Letters of credit for real estate |
1,211,273 |
2,344,472 |
7,225,310 |
6,643,371 |
17,424,426 |
9,065,777 |
· Letters of credit for agribusiness |
2,537,582 |
2,793,082 |
1,284,006 |
2,038,228 |
8,652,898 |
3,857,256 |
· Financial bills |
1,160,964 |
9,741,283 |
12,055,923 |
44,785,009 |
67,743,179 |
54,801,710 |
Subtotal |
4,954,737 |
15,032,554 |
20,565,239 |
53,466,608 |
94,019,138 |
68,289,661 |
Securities - Overseas: |
|
|
|
|
|
|
· MTN Program Issues (1) |
104,303 |
1,106,889 |
1,686,903 |
2,768,511 |
5,666,606 |
5,659,646 |
· Securitization of future flow of money orders received from overseas (Note 16d) |
5,604 |
463,290 |
463,291 |
1,513,193 |
2,445,378 |
2,422,173 |
Subtotal |
109,907 |
1,570,179 |
2,150,194 |
4,281,704 |
8,111,984 |
8,081,819 |
Structured operations certificates |
3,710 |
124,729 |
123,497 |
151,985 |
403,921 |
210,161 |
Grand total in 2015 |
5,068,354 |
16,727,462 |
22,838,930 |
57,900,297 |
102,535,043 |
|
% |
4.9 |
16.3 |
22.3 |
56.5 |
100.0 |
|
Grand total in 2014 |
1,112,246 |
7,646,273 |
28,153,388 |
39,669,734 |
|
76,581,641 |
% |
1.5 |
10.0 |
36.8 |
51.7 |
|
100.0 |
(1) Issuance of securities on the international market to invest in foreign exchange transactions, pre-export financing, import financing and working capital financing, predominately in the medium and long terms.
d) Since 2003, Bradesco has been party to certain agreements to optimize its funding and liquidity management activities by using an SPE - Special Purpose Entity. This SPE, known as International Diversified Payment Rights Company, is financed with long-term debt and settled through future cash flows from underlying assets which primarily include flows from current payment orders and future remittances made by individuals and companies located overseas to beneficiaries in Brazil for which the Bank acts as a paying agent.
Long-term securities issued by the SPE and sold to investors are settled with proceeds from the payment order flows. Bradesco is obliged to redeem these securities in specific cases of delinquency or if the SPE discontinues operations.
257 Economic and Financial Analysis Report – June 2015
Individual Financial Statements, Independent Auditors’ Report, Audit Committee Report Summary and Fiscal Council’s Report
Notes to the Individual Financial Statements
Funds from the sale of current and future payment order flows, received by the SPE, must be maintained in a specific bank account until a minimum amount has been reached.
Below are the main features of the notes issued by the SPE:
|
June 30 - R$ thousand | ||||
Date of issue |
Amount of the operation |
Maturity |
Total | ||
2015 |
2014 | ||||
|
12.20.2007 |
354,260 |
11.20.2014 |
- |
22,015 |
Securitization of future flow of payment orders received Overseas
|
12.17.2009 |
133,673 |
11.20.2014 |
- |
13,685 |
03.06.2008 |
836,000 |
05.22.2017 |
542,188 |
604,891 | |
12.19.2008 |
1,168,500 |
02.20.2019 |
1,084,149 |
989,573 | |
12.17.2009 |
133,673 |
02.20.2017 |
72,911 |
86,303 | |
12.17.2009 |
89,115 |
02.20.2020 |
98,996 |
85,900 | |
08.20.2010 |
307,948 |
08.21.2017 |
216,474 |
230,557 | |
09.29.2010 |
170,530 |
08.21.2017 |
123,722 |
131,771 | |
11.16.2011 |
88,860 |
11.20.2018 |
100,471 |
97,526 | |
11.16.2011 |
133,290 |
11.22.2021 |
206,467 |
159,952 | |
Total |
|
3,415,849 |
|
2,445,378 |
2,422,173 |
e) Cost for market funding
|
Semesters ended June 30 - R$ thousand | |
2015 |
2014 | |
Savings deposits |
3,063,380 |
2,573,812 |
Time deposits |
4,631,042 |
4,805,457 |
Securities sold under agreements to repurchase |
17,701,886 |
12,733,534 |
Funds from issuance of securities |
5,868,106 |
3,356,812 |
Other funding expenses |
5,070,976 |
6,151,333 |
Total |
36,335,390 |
29,620,948 |
a) Borrowing
|
June 30 - R$ thousand | |||||
1 to 30 days |
31 to 180 days |
181 to 360 days |
More than 360 days |
2015 |
2014 | |
Overseas |
2,630,670 |
7,831,212 |
5,150,631 |
3,313,934 |
18,926,447 |
12,882,470 |
Grand total in 2015 |
2,630,670 |
7,831,212 |
5,150,631 |
3,313,934 |
18,926,447 |
|
% |
13.9 |
41.4 |
27.2 |
17.5 |
100.0 |
|
Grand total in 2014 |
2,475,124 |
5,905,041 |
3,703,030 |
799,275 |
|
12,882,470 |
% |
19.2 |
45.8 |
28.7 |
6.3 |
|
100.0 |
Bradesco 258
Individual Financial Statements, Independent Auditors’ Report, Audit Committee Report Summary and Fiscal Council’s Report
Notes to the Individual Financial Statements
b) On-lending
|
June 30 - R$ thousand | |||||
1 to 30 days |
31 to 180 days |
181 to 360 days |
More than 360 days |
2015 |
2014 | |
In Brazil |
1,443,299 |
5,406,528 |
6,252,754 |
26,016,427 |
39,119,008 |
40,015,919 |
- National treasury |
30,931 |
- |
- |
- |
30,931 |
1,109 |
- BNDES |
616,882 |
1,689,691 |
2,237,221 |
6,955,178 |
11,498,972 |
11,386,013 |
- CEF |
1,008 |
4,733 |
5,679 |
2,840 |
14,260 |
29,903 |
- FINAME |
794,478 |
3,712,104 |
4,009,542 |
19,058,409 |
27,574,533 |
28,598,522 |
- Other institutions |
- |
- |
312 |
- |
312 |
372 |
Overseas |
34,455 |
1,395,855 |
263,377 |
- |
1,693,687 |
225,074 |
Grand total in 2015 |
1,477,754 |
6,802,383 |
6,516,131 |
26,016,427 |
40,812,695 |
|
% |
3.6 |
16.7 |
16.0 |
63.7 |
100.0 |
|
Grand total in 2014 |
1,141,745 |
5,001,172 |
5,861,831 |
28,236,245 |
|
40,240,993 |
% |
2.8 |
12.4 |
14.6 |
70.2 |
|
100.0 |
c) Borrowing and on-lending expenses
|
Semesters ended June 30 - R$ thousand | |
2015 |
2014 | |
Borrowing: |
|
|
- In Brazil |
51 |
2,173 |
- Overseas |
89,865 |
55,755 |
Subtotal borrowing |
89,916 |
57,928 |
On-lending in Brazil: |
|
|
- National treasury |
1,927 |
249 |
- BNDES |
373,765 |
345,862 |
- CEF |
763 |
1,122 |
- FINAME |
390,050 |
340,605 |
- Other institutions |
9 |
13 |
On-lending overseas: |
|
|
- Payables to foreign bankers (Note 10a) |
769,810 |
(27,625) |
- Other expenses with foreign on-lending |
8,707,436 |
(2,339,479) |
Subtotal on-lending |
10,243,760 |
(1,679,253) |
Total |
10,333,676 |
(1,621,325) |
17) PROVISIONS, CONTINGENT ASSETS AND LIABILITIES AND LEGAL LIABILITIES – TAX AND SOCIAL SECURITY
a) Contingent assets
Contingent assets are not recognized in the financial statements. However, there are ongoing proceedings where the chance of success is considered probable, such as: a) Social Integration Program (PIS), claiming to offset PIS against Gross Operating Income, paid under Decree-Laws No. 2.445/88 and No. 2.449/88, regarding the payment that exceeded the amount due under Supplementary Law No. 07/70 (PIS Repique); and b) other taxes, the legality and/or constitutionality of which is being challenged, where the decision may lead to reimbursement of amounts paid.
259 Economic and Financial Analysis Report – June 2015
Individual Financial Statements, Independent Auditors’ Report, Audit Committee Report Summary and Fiscal Council’s Report
Notes to the Individual Financial Statements
b) Provisions classified as probable losses and legal obligations - tax and social security
Organização Bradesco is a party to a number of labor, civil and tax lawsuits, arising from the normal course of business.
Management recorded provisions where, based on their opinion and that of their legal counsel, the nature of the lawsuit, similarity to previous lawsuits, complexity and the courts standing, the loss is deemed probable.
Management considers that the provision is sufficient to cover the future losses generated by the respective lawsuits.
Provisions related to legal obligations are maintained until the conclusion of the lawsuit, represented by judicial decisions with no further appeals or due to the statute of limitation.
I - Labor claims
These are claims brought by former employees and outsourced employees seeking indemnifications, most significantly for unpaid “overtime”, pursuant to Article 224 of the Consolidation of Labor Laws (CLT). In proceedings in which a judicial deposit is used to guarantee the execution of the judgment, the labor provision is made considering the estimated loss of these deposits. For proceedings with similar characteristics and not judged, the provision is recorded based on the average calculated value of payments made for labor complaints settled in the past 12 months; and for proceedings originating from acquired banks, with unique characteristics, the calculation and assessment of the required balance is conducted periodically, based on the updated recent loss history.
Overtime is monitored by using electronic time cards and paid regularly during the employment contract and, accordingly, the claims filed by former employees do not represent significant amounts.
II - Civil claims
These are claims for pain and suffering and property damages, mainly relating to protests, returned checks, the inclusion of information about debtors in the credit restriction registry and the replacement of inflation adjustments excluded as a result of government economic plans. These lawsuits are individually controlled using a computer-based system and provisioned whenever the loss is deemed as probable, considering the opinion of Management and their legal counsel, the nature of the lawsuits, similarity with previous lawsuits, complexity and positioning of the courts.
Most of these lawsuits are brought to the Special Civil Court (JEC), in which the claims are limited to 40 times the minimum wage and do not have a significant impact on Organização Bradesco’s financial position.
There are a significant number of legal claims pleading alleged differences in adjustment for inflation on savings account balances due to the implementation of economic plans that were part of the federal government’s economic policy to reduce inflation in the ‘80s and ‘90s.
Although Bradesco complied with the law and regulation in force at the time, these lawsuits have been recorded in provisions, taking into consideration the claims where the Bank is the defendant and the perspective of loss, which is considered after the analysis of each demand, based on the current decision of the Superior Court of Justice (STJ).
Note that, regarding disputes relating to economic plans, the Federal Supreme Court (STF) suspended the prosecution of all lawsuits at the cognizance stage, until the Court issues a final decision on the right under litigation.
Bradesco 260
Individual Financial Statements, Independent Auditors’ Report, Audit Committee Report Summary and Fiscal Council’s Report
Notes to the Individual Financial Statements
III - Legal obligations – provision for tax risks
The Organização Bradesco is disputing the legality and constitutionality of certain taxes and contributions in court, for which provisions have been recorded in full, although there is a good chance of a favorable outcome, based on the opinion of Management and their legal counsel. The processing of these legal obligations and the provisions for cases for which the risk of loss is deemed as probable is regularly monitored in the legal court. During or after the conclusion of each case, a favorable outcome may arise for the Organization, resulting in the reversal of the related provisions.
The main cases are:
- IRPJ/CSLL on losses of credits – R$1,335,927 thousand (R$1,311,307 in 2014): we are requesting to deduct from income tax and social contributions payable (IRPJ and CSLL, respectively) amounts of actual and definite loan losses related to unconditional discounts granted during collections, regardless of compliance with the terms and conditions provided for in Articles 9 to 14 of Law No. 9.430/96 that only apply to temporary losses;
- PIS – EC 17/97 – R$202,341 thousand: for the period from July 1997 to February 1998, request to calculate and pay PIS contributions as established by LC 07/70 (PIS Repique) and not as established by EC 17/97 (PIS on Gross Operating Income);
- PIS – R$318,994 thousand (R$307,458 thousand in 2014): we are requesting the authorization to offset overpaid amounts in 1994 and 1995 as PIS contribution, corresponding to the surplus paid over that calculated on the tax base established in the Constitution, i.e., gross operating income, as defined in the income tax legislation (set out in Article 44 of Law No. 4.506/64), which excludes interest income; and
- Pension Contributions - R$948,436 thousand: official notifications related to the pension contributions on financial contributions in private pension plans, considered by the audit as compensatory sums subject to the incidence of such financial contributions and isolated fine for not withholding tax of the IRRF on the related financial contributions.
IV - Provisions by nature
|
June 30 - R$ thousand | |
2015 |
2014 | |
Labor claims |
2,411,552 |
2,127,695 |
Civil claims |
2,710,302 |
2,602,814 |
Subtotal (1) |
5,121,854 |
4,730,509 |
Provision for tax risks (2) |
2,843,676 |
2,137,324 |
Total |
7,965,530 |
6,867,833 |
(1) Note 19b; and
(2) Classified under “Other liabilities - tax and social security” (Note 19a).
V - Changes in provisions
|
June 30 - R$ thousand | ||
Labor |
Civil |
Tax (1) (2) | |
Balance on December 31, 2014 |
2,407,741 |
2,674,721 |
2,302,509 |
Adjustment for inflation |
158,081 |
161,879 |
85,691 |
Provisions, net of reversals and write-offs |
203,858 |
102,557 |
460,424 |
Payments |
(358,128) |
(228,855) |
(4,948) |
Balance on June 30, 2015 |
2,411,552 |
2,710,302 |
2,843,676 |
(1) Includes, in the first semester of 2015, constitution of tax provision: (i) related to the incidence of pension contributions on financial contributions in private pension plans, in the amount of R$467,488 thousand; and (ii) IRPJ/CSLL on losses of credits, totaling R$14,939 thousand; and
261 Economic and Financial Analysis Report – June 2015
Individual Financial Statements, Independent Auditors’ Report, Audit Committee Report Summary and Fiscal Council’s Report
Notes to the Individual Financial Statements
(2) Mainly include legal liabilities.
c) Contingent liabilities classified as possible losses
The Organização Bradesco maintains a system to monitor all administrative and judicial proceedings in which the institution is plaintiff or defendant and, based on the opinion of legal counsel, classifies the lawsuits according to the expectation of loss. Case law trends are periodically analyzed and, if necessary, the related risk is reclassified. In this respect, contingent lawsuits deemed to have a possible risk of loss are not recorded as a liability in the financial statements. The main proceedings in this category are the following: a) IRPJ and CSLL deficiency notice relating to the disallowance of loan loss deductions, for the amount of R$850,679 thousand (R$509,107 thousand in 2014); and b) IRPJ and CSLL deficiency note relating to disallowance of exclusions of revenues from the mark-to-market of securities from 2007 to 2010, and operating expenses and income, amounting to R$1,048,425 thousand (R$238,796 thousand in 2014).
Bradesco 262
Individual Financial Statements, Independent Auditors’ Report, Audit Committee Report Summary and Fiscal Council’s Report
Notes to the Individual Financial Statements
18) SUBORDINATED DEBT
June 30 - R$ thousand | ||||||
Maturity |
Original term in years |
Amount of the operation |
Currency |
Remuneration |
2015 |
2014 |
In Brazil: |
|
|
| |||
Subordinated CDB: |
|
|
| |||
2014 (1) |
6 |
- |
R$ |
112.0% of CDI rate |
- |
1,789,726 |
|
IPCA + (6.92% p.a. - 8.50% p.a.) |
|
| |||
2015 (2) |
6 |
912,673 |
R$ |
108.0% to 112.0% of CDI rate |
2,100,767 |
2,511,913 |
2016 |
6 |
500 |
R$ |
IPCA + 7.1292% p.a. |
1,046 |
896 |
2019 |
10 |
20,000 |
R$ |
IPCA + 7.76% p.a. |
45,152 |
38,501 |
Financial bills: |
|
|
| |||
|
IGP-M + 6.3874% p.a. |
|
| |||
|
|
|
|
IPCA + (6.7017% p.a. - 6.8784% p.a.) |
|
|
|
|
|
|
PRE Rate of 13.0949% p.a. |
|
|
2016 |
6 |
102,018 |
R$ |
108.0% to 110.0% of CDI rate |
180,560 |
156,857 |
|
|
|
|
100.0% of CDI Rate + (1.2685% p.a. - 1.3656% p.a.) |
|
|
|
|
|
|
IGP-M + (5.7745% p.a. - 6.9588% p.a.) |
|
|
|
|
|
|
IPCA + (5.6030% p.a. - 7.5482% p.a.) |
|
|
|
|
|
|
PRE Rate of (11.7493% p.a. - 13.8609% p.a.) |
|
|
2017 |
6 |
8,630,999 |
R$ |
104.0% to 112.5% of CDI rate |
10,168,842 |
9,686,759 |
|
|
|
|
100.0% of CDI Rate + (0.7855% p.a. - 1.3061% p.a.) |
|
|
|
|
|
|
IGP-M + (4.0147% p.a. - 6.2626% p.a.) |
|
|
|
|
|
|
IPCA + (3.6712% p.a. - 6.2822% p.a.) |
|
|
|
|
|
|
PRE Rate of (9.3991% p.a. - 12.1754% p.a.) |
|
|
2018 |
6 |
8,262,799 |
R$ |
105.0% to 112.2% of CDI rate |
9,219,976 |
8,878,067 |
|
|
|
|
IGP-M + (3.6320% p.a. - 4.0735% p.a.) |
|
|
|
|
|
|
IPCA + (3.2983% p.a. - 4.4268% p.a.) |
|
|
|
|
|
|
PRE Rate of (9.3207% p.a. - 10.3107% p.a.) |
|
|
2019 |
6 |
21,858 |
R$ |
109.3% to 109.5% of CDI rate |
28,027 |
24,946 |
263 Economic and Financial Analysis Report – June 2015
Individual Financial Statements, Independent Auditors’ Report, Audit Committee Report Summary and Fiscal Council’s Report
Notes to the Individual Financial Statements
June 30 - R$ thousand | ||||||
Maturity |
Original term in years |
Amount of the operation |
Currency |
Remuneration |
2015 |
2014 |
|
|
|
|
IPCA + 7.4163% p.a. |
|
|
2017 |
7 |
40,100 |
R$ |
PRE Rate of 13.1763% p.a. |
78,327 |
68,025 |
|
|
|
|
IGP-M + 6.6945% p.a. |
|
|
2018 |
7 |
141,050 |
R$ |
IPCA + (5.9081% p.a. - 7.3743% p.a.) |
235,261 |
206,345 |
|
|
|
|
100.0% of CDI Rate + (1.0079% p.a. - 1.0412% p.a.) |
|
|
|
|
|
|
IGP-M + 4.1768 p.a. |
|
|
|
|
|
|
IPCA + (4.0262% p.a. - 6.1757% p.a.) |
|
|
|
|
|
|
PRE Rate of (10.1304% p.a. - 11.7550% p.a.) |
|
|
2019 |
7 |
3,172,835 |
R$ |
110.5% to 112.2% of CDI rate |
3,331,045 |
3,273,413 |
2020 |
7 |
1,700 |
R$ |
IPCA + 4.2620% p.a. |
2,207 |
1,944 |
2018 |
8 |
50,000 |
R$ |
IGP-M + 7.0670% p.a. |
88,886 |
78,622 |
|
|
|
|
IGP-M + 5.8351% p.a. |
|
|
|
|
|
|
IPCA + (5.8950% p.a. - 6.3643% p.a.) |
|
|
2019 |
8 |
12,735 |
R$ |
PRE Rate of 13.3381% p.a. |
20,773 |
18,202 |
|
|
|
|
IGP-M + 5.5341% p.a. |
|
|
|
|
|
|
IPCA + (3.9941% p.a. - 6.1386% p.a.) |
|
|
|
|
|
|
PRE Rate of (11.1291% p.a. - 11.8661% p.a.) |
|
|
2020 |
8 |
28,556 |
R$ |
110.0% to 110.7% of CDI rate |
40,625 |
35,722 |
2021 |
8 |
1,236 |
R$ |
IPCA + (3.7004% p.a. - 4.3419% p.a.) |
1,609 |
1,423 |
2021 |
9 |
7,000 |
R$ |
111.0% of CDI rate |
9,484 |
8,380 |
|
|
|
|
IGP-M + (6.0358% p.a. - 6.6244% p.a.) |
|
|
|
|
|
|
IPCA + (5.8789% p.a. - 7.1246% p.a.) |
|
|
|
|
|
|
PRE Rate of 12.7513% p.a. |
|
|
2021 |
10 |
19,200 |
R$ |
109.0% of CDI rate |
30,477 |
26,576 |
|
|
|
|
IGP-M + (3.9270% p.a. - 4.2994% p.a.) |
|
|
|
|
|
|
IPCA + (4.1920% p.a. - 6.0358% p.a.) |
|
|
|
|
|
|
PRE Rate of (10.3489% p.a. - 12.4377% p.a.) |
|
|
2022 |
10 |
54,143 |
R$ |
110.0% to 111.3% of CDI rate |
76,026 |
66,903 |
264 Economic and Financial Analysis Report – June 2015
Individual Financial Statements, Independent Auditors’ Report, Audit Committee Report Summary and Fiscal Council’s Report
Notes to the Individual Financial Statements
June 30 - R$ thousand | ||||||
Maturity |
Original term in years |
Amount of the operation |
Currency |
Remuneration |
2015 |
2014 |
|
|
|
|
IGP-M + (3.5855% p.a. - 3.9984% p.a.) |
|
|
|
|
|
|
IPCA + (3.9292% p.a. - 4.9620% p.a.) |
|
|
2023 |
10 |
688,064 |
R$ |
PRE Rate of (10.6804% p.a. - 10.8971% p.a.) |
871,969 |
781,193 |
CDB pegged to loans: |
|
|
|
|
|
|
2015 to 2016 |
from 1 to 2 |
1,584 |
R$ |
100.0% of CDI rate |
2,170 |
3,882 |
Subtotal in Brazil |
|
|
|
|
26,533,229 |
27,658,295 |
Overseas: |
|
|
|
|
|
|
2019 |
10 |
1,333,575 |
US$ |
Rate of 6.75% p.a. |
2,366,654 |
1,680,060 |
2021 |
11 |
2,766,650 |
US$ |
Rate of 5.90% p.a. |
5,082,457 |
3,611,697 |
2022 |
11 |
1,886,720 |
US$ |
Rate of 5.75% p.a. |
3,467,347 |
2,463,428 |
Subtotal overseas |
|
|
|
|
10,916,458 |
7,755,185 |
Grand total |
|
|
|
|
37,449,687 |
35,413,480 |
(1) Subordinated debt transactions that matured in November 2014; and
(2) Subordinated debt transactions that matured in February, March, April, May and June 2015.
265 Economic and Financial Analysis Report – June 2015
Individual Financial Statements, Independent Auditors’ Report, Audit Committee Report Summary and Fiscal Council’s Report
Notes to the Individual Financial Statements
19) OTHER LIABILITIES
a) Tax and social security
|
June 30 - R$ thousand | ||
2015 |
2014 |
| |
Provision for tax risk (Note 17b IV) |
2,843,676 |
2,137,324 |
|
Provision for deferred income tax (Note 31e) |
796,704 |
1,164,921 |
|
Taxes and contributions on profit payable |
90,576 |
582,493 |
|
Taxes and contributions payable |
626,281 |
486,269 |
|
Total |
4,357,237 |
4,371,007 |
|
b) Sundry
|
June 30 - R$ thousand | |
2015 |
2014 | |
Credit card operations |
1,650,397 |
1,625,189 |
Provision for payments |
2,866,802 |
2,956,346 |
Civil and labor provisions (Note 17b IV) |
5,121,854 |
4,730,509 |
Loan assignment obligations |
7,206,040 |
4,116,965 |
Sundry creditors |
2,657,270 |
3,055,789 |
Creditors by anticipation of residual value (Note 9k) |
94,925 |
337,111 |
Liabilities for acquisition of assets and rights |
352,077 |
270,535 |
Other (1) |
2,364,183 |
1,598,782 |
Total |
22,313,548 |
18,691,226 |
(1) On June 30, 2015, it includes a provision for guarantees provided, comprising sureties, letters of credit and standby letter of credit, which is registered in this account but also presented within the excess provision, and totals R$509,785 thousand (R$332,661 thousand in 2014) (Note 9g).
a) Capital stock in number of shares
Fully subscribed and paid-in capital stock comprises non-par, registered, book-entry shares.
|
June 30 | |
2015 |
2014 | |
Common shares |
2,524,364,555 |
2,103,637,129 |
Preferred shares |
2,524,364,292 |
2,103,636,910 |
Subtotal |
5,048,728,847 |
4,207,274,039 |
Treasury (common shares) |
(3,669,932) |
(2,898,610) |
Treasury (preferred shares) |
(13,175,162) |
(8,984,870) |
Total outstanding shares |
5,031,883,753 |
4,195,390,559 |
266 Economic and Financial Analysis Report – June 2015
Individual Financial Statements, Independent Auditors’ Report, Audit Committee Report Summary and Fiscal Council’s Report
Notes to the Individual Financial Statements
b) Changes in capital stock - number of shares
Common shares |
Preferred shares |
Total | |
Number of outstanding shares as at December 31, 2014 |
2,100,738,519 |
2,094,652,040 |
4,195,390,559 |
Increase of capital stock with issuing of shares – stock-split of 20% (1) |
420,727,426 |
420,727,382 |
841,454,808 |
Increase of shares in treasury – bonus of 20% |
(579,722) |
(1,796,974) |
(2,376,696) |
Shares acquired and not canceled |
(191,600) |
(2,393,318) |
(2,584,918) |
Number of outstanding shares as at June 30, 2015 |
2,520,694,623 |
2,511,189,130 |
5,031,883,753 |
(1) Benefited the shareholders registered in the records of Bradesco on March 26, 2015.
In the Extraordinary General Meeting of March 10, 2015, a deliberation was taken to increase the Capital Stock by R$5,000,000 thousand, increasing it from R$38,100,000 thousand to R$43,100,000 thousand. This was effected through the capitalization of part of the balance of the account “Profit Reserves - Statutory Reserve”, in compliance with the provisions in Article 169 of Law No. 6.404/76, with a stock-split of 20% in shares, by issuing 841,454,808 new nominative-book entry shares, with no nominal value, of which 420,727,426 were common shares and 420,727,382 were preferred shares. These were attributed free-of-charge to the shareholders registered on March 26, 2015 as bonus, in the ratio of two (2) new shares for every ten (10) shares of the same type that they own.
c) Interest on shareholders’ equity/dividends
Preferred shares have no voting rights, but are entitled to all other rights and advantages given to common shares and, in compliance with Bradesco’s Bylaws, have priority for repayment of capital and an additional ten percent (10%) interest on shareholders’ equity and/or dividends, in accordance with the provisions of Paragraph 1, item II, of Article 17 of Law No. 6.404/76, amended by Law No. 10.303/01.
According to Bradesco’s Bylaws, shareholders are entitled to interest on shareholders’ equity and/or dividends amounting to at least 30% of the net income for the year, adjusted in accordance with Brazilian Corporate Law.
Interest on shareholders’ equity is calculated based on the shareholders’ equity limited to the variation in the Federal Government Long-Term Interest Rates (TJLP), subject to available profits before deductions, or transfer to retained earnings or profit reserves for the amounts equivalent or greater than twice its value.
Bradesco’s capital remuneration policy aims to distribute interest on shareholders’ equity at the maximum amount calculated under current legislation, and this is included, net of Withholding Income Tax, in the calculation for mandatory dividends for the year under the Company’s Bylaws.
The Board of Directors’ Meeting held on June 24, 2014 approved the Board of Executive Officers’ proposal to pay shareholders’ supplementary interest on shareholders’ equity and dividends for the first semester of 2014, totaling R$829,000 thousand, at R$0.188201395 per common share and R$0.207021535 per preferred share, which was paid on July 18, 2014.
The Board of Directors’ Meeting held on December 22, 2014 approved the Board of Executive Officers’ proposal to pay shareholders supplementary interest on shareholders’ equity for 2014, for the amount of R$2,600,300 thousand, at R$0.590325800 (net of 15% withholding income tax - R$0.501776930) per common share and R$0.649358380 (net of 15% withholding income tax - R$0.551954623) per preferred share, which was paid on March 6, 2015.
The Board of Directors’ Meeting held on February 9, 2015 approved the Board of Executive Officers’ proposal to pay shareholders’ supplementary interest on shareholders’ equity and dividends for the period of 2014, totaling R$630,572 thousand, at R$0.143153921 per common share and R$0.157469313 per preferred share, which was paid on March 6, 2015.
Bradesco 267
Individual Financial Statements, Independent Auditors’ Report, Audit Committee Report Summary and Fiscal Council’s Report
Notes to the Individual Financial Statements
The Board of Directors’ Meeting held on June 22, 2015 approved the Board of Executive Officers’ proposal to pay shareholders’ supplementary interest on shareholders’ equity and dividends for the first semester of 2015, totaling R$912,000 thousand, at R$0.172629101 per common share and R$0.189892011 per preferred share, which was paid on July 17, 2015.
Interest on shareholders’ equity and dividends for the first semester of 2015 is calculated as follows:
|
R$ thousand |
% (1) |
Net income for the semester |
8,717,354 |
|
(-) Legal reserve |
(435,867) |
|
Adjusted calculation basis |
8,281,487 |
|
Monthly and supplementary interest on shareholders’ equity (gross), paid and/or provisioned |
1,996,092 |
|
Withholding income tax on interest on shareholders’ equity |
(299,414) |
|
Interim Dividends provisioned (2) |
912,000 |
|
Interest on own capital (net) /dividends accrued in the 1st semester of 2015 |
2,608,678 |
31.50 |
Interest on own capital (net) /dividends accrued in the 1st semester of 2014 |
2,160,863 |
31.50 |
(1) Percentage of interest on shareholders’ equity/dividends after adjustments; and
(2) Paid on July 17, 2015.
Interest on shareholders’ equity was paid or recorded in provisions, as follows:
Description |
R$ thousand | ||||
Per share (gross) |
Gross amount paid/ |
Withholding Income Tax (IRRF) (15%) |
Net amount paid/recorded in provision | ||
Common shares |
Preferred shares | ||||
Monthly interest on shareholders’ equity paid |
0.112908 |
0.124198 |
497,377 |
(74,607) |
422,770 |
Supplementary interest paid on own capital |
0.242805 |
0.267086 |
1,069,521 |
(160,428) |
909,093 |
Interim Dividends Paid |
0.188201 |
0.207022 |
829,000 |
- |
829,000 |
Total in the 1st semester of 2014 |
0.543914 |
0.598306 |
2,395,898 |
(235,035) |
2,160,863 |
Monthly interest on shareholders’ equity paid |
0.108211 |
0.119031 |
522,175 |
(78,326) |
443,849 |
Supplementary interest on shareholders’ equity provisioned (1) |
0.278866 |
0.306753 |
1,473,917 |
(221,088) |
1,252,829 |
Interim Dividends provisioned (2) |
0.172629 |
0.189892 |
912,000 |
- |
912,000 |
Total in the 1st semester of 2015 |
0.559706 |
0.615676 |
2,908,092 |
(299,414) |
2,608,678 |
(1) It considers the bonus of 20% of shares occurring in March 2015; and
(2) Paid on July 17, 2015.
d) Treasury shares
The Board of Directors’ Meeting held on June 24, 2014 resolved to renew the term for the share buy-back program, based on the previous conditions. It is valid until June 26, 2015. The Board of Directors’ Meeting held on June 24, 2015 resolved to renew the term for the share buy-back program based on the previous conditions. It is valid until June 26, 2016.
A total of 3,669,932 common shares and 13,175,162 preferred shares had been acquired with the effect of the 20% share split, totaling R$371,012 thousand until June 30, 2015, and remain in treasury. The minimum, average and maximum cost per common share is R$23.62221, R$25.46012 and R$27.14350, and per preferred share is R$25.23185, R$27.43646 and R$33.12855, respectively. The fair value was R$27.98 per common share and R$28.50 per preferred share on June 30, 2015.
268 Economic and Financial Analysis Report – June 2015
Individual Financial Statements, Independent Auditors’ Report, Audit Committee Report Summary and Fiscal Council’s Report
Notes to the Individual Financial Statements
21) FEE AND COMMISSION INCOME
|
Semesters ended June 30 - R$ thousand | |
|
2015 |
2014 |
Checking account |
2,269,925 |
1,910,423 |
Loans |
1,240,762 |
1,074,095 |
Collections |
725,531 |
725,667 |
Credit card income |
601,418 |
515,813 |
Asset management |
464,687 |
406,550 |
Payments |
196,177 |
196,345 |
Custody and brokerage services |
156,148 |
146,316 |
Other |
122,379 |
121,967 |
Total |
5,777,027 |
5,097,176 |
22) PAYROLL AND RELATED BENEFITS
|
Semesters ended June 30 - R$ thousand | |
|
2015 |
2014 |
Salaries |
2,577,557 |
2,399,546 |
Benefits |
1,186,390 |
1,094,467 |
Social security charges |
1,013,251 |
955,685 |
Employee profit sharing |
540,000 |
489,300 |
Provision for labor claims |
203,860 |
290,033 |
Training |
43,430 |
39,785 |
Total |
5,564,488 |
5,268,816 |
23) OTHER ADMINISTRATIVE EXPENSES
|
Semesters ended June 30 - R$ thousand | |
|
2015 |
2014 |
Depreciation and amortization |
1,547,058 |
1,372,561 |
Outsourced services |
907,497 |
865,467 |
Rental |
639,424 |
591,917 |
Asset maintenance |
447,515 |
436,716 |
Communication |
458,290 |
454,548 |
Data processing |
398,228 |
399,013 |
Transport |
274,508 |
343,333 |
Financial system services |
301,788 |
299,349 |
Advertising and marketing |
196,760 |
205,564 |
Security and surveillance |
296,564 |
274,089 |
Water, electricity and gas |
152,849 |
108,915 |
Supplies |
100,311 |
107,026 |
Other |
295,750 |
252,352 |
Total |
6,016,542 |
5,710,850 |
Bradesco 269
Individual Financial Statements, Independent Auditors’ Report, Audit Committee Report Summary and Fiscal Council’s Report
Notes to the Individual Financial Statements
24) TAX EXPENSES
|
Semesters ended June 30 - R$ thousand | |
2015 |
2014 | |
Contribution for Social Security Financing (COFINS) |
806,685 |
795,070 |
Social Integration Program (PIS) contribution |
131,168 |
129,251 |
Tax on Services (ISSQN) |
194,605 |
173,161 |
Municipal Real Estate Tax (IPTU) expenses |
47,610 |
39,731 |
Other |
43,961 |
56,841 |
Total |
1,224,029 |
1,194,054 |
|
Semesters ended June 30 - R$ thousand | |
|
2015 |
2014 |
Other interest income |
236,798 |
189,584 |
Reversal of other operating provisions |
142,346 |
47,349 |
Revenues from recovery of charges and expenses |
55,187 |
30,090 |
Other |
249,838 |
156,950 |
Total |
684,169 |
423,973 |
|
Semesters ended June 30 - R$ thousand | |
|
2015 |
2014 |
Other finance costs |
368,238 |
390,259 |
Sundry losses |
664,343 |
545,889 |
Discount granted |
517,295 |
398,194 |
Intangible assets amortization |
25,051 |
31,790 |
Other |
664,786 |
833,134 |
Total |
2,239,713 |
2,199,266 |
27) NON-OPERATING INCOME (LOSS)
|
Semesters ended June 30 - R$ thousand | |
|
2015 |
2014 |
Gain/loss on sale and write-off of assets and investments |
(70,381) |
(59,083) |
Recording/reversal of non-operating provisions |
(87,129) |
(86,813) |
Other |
3,432 |
32,114 |
Total |
(154,078) |
(113,782) |
270 Economic and Financial Analysis Report – June 2015
Individual Financial Statements, Independent Auditors’ Report, Audit Committee Report Summary and Fiscal Council’s Report
Notes to the Individual Financial Statements
28) RELATED-PARTY TRANSACTIONS (DIRECT AND INDIRECT)
a) Related party transactions (direct and indirect) are carried out under conditions and at rates consistent with those entered into with third parties, when applicable, and effective on the dates of the operations. The transactions are as follows:
|
June 30 - R$ thousand | |||
|
2015 |
2014 | ||
|
Assets (liabilities) |
Revenues (expenses) |
Assets (liabilities) |
Revenues (expenses) |
Interest on shareholders’ equity and dividends: |
2,852,783 |
621,762 |
1,590,432 |
- |
Cidade de Deus Companhia Comercial de Participações (1) |
(562,086) |
- |
(447,866) |
- |
Fundação Bradesco (1) |
(201,101) |
- |
(160,236) |
- |
Banco Alvorada S.A. (2) |
644,807 |
50,000 |
225,110 |
- |
Banco Bradesco Financiamentos S.A. (2) |
272,000 |
219,000 |
9,286 |
- |
Banco Bradesco Cartões S.A. (2) |
136,000 |
270,000 |
14,851 |
|
Bradesco Leasing S.A. Arrendamento Mercantil (2) |
25,500 |
26,700 |
43,098 |
- |
Elba Holdings Ltda. (2) |
200,182 |
- |
200,182 |
- |
Bradseg Participações S.A. (2) |
1,928,857 |
- |
1,618,976 |
- |
Banco Bradesco BBI S.A. (2) |
326,044 |
56,062 |
3,219 |
- |
Other controllers, subsidiaries and of shared control |
82,580 |
- |
83,812 |
- |
Demand deposits/Savings accounts: |
(274,388) |
(346) |
(499,526) |
(413) |
Bradesco Vida e Previdência S.A. (2) |
(238,239) |
- |
(60,157) |
- |
Banco Bradesco Cartões S.A. (2) |
(391) |
- |
(59,612) |
- |
Brasília Cayman Investments II Limited (2) |
- |
- |
(174,833) |
- |
Key Management Personnel (4) |
(16,220) |
(346) |
(21,481) |
(413) |
Other controllers, subsidiaries and of shared control |
(19,538) |
- |
(183,443) |
- |
Time deposits: |
(1,494,487) |
(6,030) |
(271,162) |
(70,699) |
Cidade de Deus Companhia Comercial de Participações (1) |
(91,883) |
(31) |
(61,708) |
(37) |
Banco Bradesco Europa S.A. (2) |
(757,818) |
- |
- |
- |
Banco Bradesco Cartões S.A. (2) |
(122,221) |
- |
- |
- |
Brasília Cayman Investments II Limited (2) |
(246,261) |
- |
- |
- |
Fidelity Processadora e Serviços S.A.(3) |
- |
(1,309) |
(103,413) |
(4,841) |
Key Management Personnel (4) |
(61,784) |
(4,158) |
(76,320) |
(4,554) |
Other controllers, subsidiaries and of shared control |
(214,520) |
(532) |
(29,721) |
(61,267) |
Deposits abroad in foreign currencies: |
98,185 |
- |
100,550 |
- |
Banco Bradesco Europa S.A. (2) |
98,185 |
- |
100,544 |
- |
Banco Bradesco Argentina S.A. (2) |
- |
- |
6 |
- |
Investments in foreign currencies: |
2,767 |
18,784 |
2,238,180 |
14,676 |
Banco Bradesco Europa S.A. (2) |
2,767 |
18,784 |
2,238,180 |
14,676 |
Captures/investments in interbank deposits: |
|
|
|
|
Captures: |
(79,215,928) |
(4,840,442) |
(98,446,806) |
(5,931,671) |
Banco Alvorada S.A. (2) |
(390,815) |
(20,843) |
(442,538) |
(58,621) |
Banco Bradesco Financiamentos S.A. (2) |
(10,511,254) |
(1,045,999) |
(23,128,028) |
(1,367,160) |
Banco Boavista Interatlântico S.A. (2) |
- |
(2,206) |
(280,492) |
(37,464) |
Banco Bradesco BBI S.A. (2) |
(1,868,208) |
(96,097) |
(779,327) |
(189,726) |
Banco Ibi S.A. (2) |
(239,959) |
(20,229) |
(397,864) |
(17,741) |
Bradesco Leasing S.A. Arrendamento Mercantil (2) |
(17,783,434) |
(985,546) |
(28,646,104) |
(1,785,437) |
Banco Bradesco BERJ S.A. (2) |
(45,122,441) |
(2,647,231) |
(43,615,832) |
(2,423,842) |
Other controllers, subsidiaries and of shared control |
(3,299,817) |
(22,291) |
(1,156,621) |
(51,680) |
Investments: |
65,474,058 |
5,145,960 |
63,194,348 |
3,073,074 |
Banco Bradesco Financiamentos S.A. (2) |
35,487,264 |
1,977,809 |
39,022,026 |
2,018,338 |
Banco Bradesco Cartões S.A. (2) |
21,273,713 |
1,262,746 |
22,320,664 |
965,662 |
Banco Bradesco Europa S.A. (2) |
8,343,929 |
22,329 |
- |
- |
Banco Bradesco BERJ S.A. (2) |
- |
1,855,427 |
- |
- |
Bradesco 271
Individual Financial Statements, Independent Auditors’ Report, Audit Committee Report Summary and Fiscal Council’s Report
Notes to the Individual Financial Statements
|
June 30 - R$ thousand | |||
|
2015 |
2014 | ||
|
Assets (liabilities) |
Revenues (expenses) |
Assets (liabilities) |
Revenues (expenses) |
Other controllers, subsidiaries and of shared control |
369,152 |
27,649 |
1,851,658 |
89,074 |
Captures/investments on the open market: |
|
|
|
|
Captures: |
(37,126,398) |
(2,334,872) |
(37,815,444) |
(1,669,682) |
Ágora CTVM S.A. (2) |
(337,700) |
(21,460) |
(451,700) |
(21,288) |
Alvorada Serviços e Negócios Ltda. (2) |
(468,145) |
(26,455) |
(429,181) |
(22,678) |
Banco Bradesco Financiamentos S.A. (2) |
(262,736) |
(12,717) |
(371,486) |
(9,937) |
Banco Bradesco Cartões S.A. (2) |
(72,624) |
(23,137) |
(118,462) |
(20,629) |
Tempo Serviços Ltda. (2) |
(324,098) |
(37,035) |
- |
- |
Banco Bradesco BBI S.A. (2) |
(229,525) |
(10,762) |
(204,732) |
(5,367) |
Bradesco Leasing S.A. Arrendamento Mercantil (2) |
(26,137,263) |
(1,687,692) |
(29,124,507) |
(1,345,752) |
Bradesco S.A. – CTVM (2) |
(730,400) |
(25,732) |
(298,499) |
(17,109) |
Embaúba Holdings Ltda. (2) |
- |
(40,013) |
- |
- |
STVD Holdings S.A (2) |
(651,155) |
(36,603) |
- |
- |
Serel Participações em Imóveis S.A. (2) |
(518,814) |
(28,975) |
- |
- |
Quixabá Empreendimentos e Participações Ltda. (2) |
(1,646,300) |
(91,970) |
- |
- |
Bradesplan Participações Ltda. (2) |
(1,073,780) |
(60,356) |
- |
- |
Cia. Securitizadora de Créditos Financeiros Rubi (2) |
(443,348) |
(25,325) |
- |
- |
Key Management Personnel (4) |
(43,008) |
(2,998) |
(127,742) |
(6,972) |
Other controllers, subsidiaries and of shared control |
(4,187,502) |
(203,642) |
(6,689,135) |
(219,950) |
Investments: |
22,388,035 |
1,272,926 |
18,599,637 |
935,456 |
Banco Bradesco BERJ S.A. (2) |
22,388,035 |
1,272,926 |
18,599,637 |
935,456 |
Funds from issuance of securities: |
(586,171) |
(36,008) |
(617,809) |
(28,090) |
Key Management Personnel (4) |
(586,171) |
(36,008) |
(617,809) |
(28,090) |
Derivative financial instruments (Swap): |
7,717 |
(23,130) |
(16,778) |
(16,778) |
Tempo Serviços Ltda. (2) |
(2,747) |
(2,747) |
4,746 |
4,746 |
Banco Bradesco BBI S.A. (2) |
13 |
(30,834) |
(23,930) |
(23,930) |
Banco Bradesco Cartões S.A. (2) |
10,451 |
10,451 |
- |
- |
Other controllers, subsidiaries and of shared control |
- |
- |
2,406 |
2,406 |
Borrowing and on-lending overseas: |
(96,448) |
(925) |
(78,951) |
(890) |
Banco Bradesco Europa S.A. (2) |
(96,448) |
(925) |
(78,951) |
(890) |
Services: |
(20,460) |
(64,936) |
(22,864) |
(245,762) |
Scopus Tecnologia Ltda. (2) – Company divested in December 2014 |
- |
- |
(20,836) |
(215,468) |
Scopus Soluções em TI S.A. (2) |
(14,263) |
(61,809) |
- |
- |
Fidelity Processadora e Serviços S.A. (3) |
(9,334) |
(60,115) |
(5,419) |
(52,557) |
Cia Brasileira de Soluções e Serviços - Alelo (3) |
4,210 |
9,136 |
3,391 |
1,997 |
Cia. Brasileira de Meios de Pagamento – Cielo S.A. (3) |
- |
41,976 |
- |
- |
Other controllers, subsidiaries and of shared control |
(1,073) |
5,876 |
- |
20,266 |
Rental of branches: |
- |
(240,380) |
- |
(220,564) |
Fundação Bradesco (1) |
- |
(1,080) |
- |
(743) |
Other controllers, subsidiaries and of shared control |
- |
(239,300) |
- |
(219,821) |
Securities: |
77,751,284 |
4,433,837 |
77,592,540 |
3,673,556 |
Bradesco Leasing S.A. Arrendamento Mercantil (2) |
77,751,284 |
4,433,837 |
77,592,540 |
3,673,556 |
Subordinated debts: |
- |
- |
- |
(27) |
Fundação Bradesco (1) |
- |
- |
- |
(27) |
Obligations by issuing financial bills: |
(7,134,825) |
(419,110) |
(6,691,181) |
(355,375) |
Bradesplan Participações Ltda. (2) |
(2,970,743) |
(173,108) |
(2,645,768) |
(131,485) |
STVD Holdings S.A. (2) |
(987,793) |
(57,307) |
(879,564) |
(71,986) |
Tempo Serviços Ltda. (2) |
(222,585) |
(12,943) |
(1,190,018) |
(58,122) |
Cia. Securitizadora de Créditos Financeiros Rubi (2) |
(1,036,293) |
(60,255) |
(935,719) |
(46,028) |
Bradesco Administradora de Consórcios Ltda. (2) |
(834,623) |
(48,872) |
- |
- |
Alvorada Serviços e Negócios Ltda. (2) |
(433,472) |
(25,441) |
- |
- |
Alvorada Administradora de Cartões Ltda. (2) |
(356,814) |
(20,797) |
- |
- |
Other controllers, subsidiaries and of shared control |
(292,502) |
(20,387) |
(1,040,112) |
(47,754) |
(1) Controllers;
(2) Subsidiaries and Affiliates;
(3) Shared Control; and
(4) Key Management Personnel.
Bradesco 272
Individual Financial Statements, Independent Auditors’ Report, Audit Committee Report Summary and Fiscal Council’s Report
Notes to the Individual Financial Statements
b) Compensation for Key Management Personnel
Each year, the Annual Shareholders’ Meeting approves:
· The annual grand total amount of management compensation, set forth at the Board of Directors Meetings, to be paid to board members and members of the Board of Executive Officers, as determined by the Company’s Bylaws; and
· The amount allocated to finance Management pension plans, within the Employee and Management pension plan of the Organização Bradesco.
For 2015, the maximum amount of R$250,000 thousand was set for Management compensation and R$250,000 thousand to finance defined contribution pension plans.
The current policy on Management compensation sets forth that 50% of net variable compensation, if any, must be allocated to the acquisition of preferred shares of Banco Bradesco S.A., which vest in three equal, annual and successive installments, the first of which is in the year following the payment date. This procedure complies with CMN Resolution No. 3.921/10, which sets forth a management compensation policy for financial institutions.
Short-term Management benefits
|
Semesters ended June 30 - R$ thousand | |
2015 |
2014 | |
Salaries |
134,166 |
140,156 |
INSS contributions |
30,187 |
31,535 |
Total |
164,353 |
171,691 |
Post-employment benefits
|
Semesters ended June 30 - R$ thousand | |
2015 |
2014 | |
Defined contribution supplementary pension plans |
110,715 |
117,408 |
Total |
110,715 |
117,408 |
Bradesco does not offer its Key Management Personnel long-term benefits related to severance pay or share-based compensation, pursuant to CPC 10 – Share-Based Payment, approved by CMN Resolution No. 3.989/11.
Other information
I) Under current law, financial institutions are not allowed to grant loans or advances to:
a) Officers and members of the advisory, administrative, fiscal or similar councils, as well as to their respective spouses and family members up to the second degree;
b) Individuals or corporations that own more than 10% of their capital; and
273 Economic and Financial Analysis Report – June 2015
Individual Financial Statements, Independent Auditors’ Report, Audit Committee Report Summary and Fiscal Council’s Report
Notes to the Individual Financial Statements
c) Corporations in which the financial institution itself, any officers or administrators of the institution, as well as their spouses and respective family members up to the second degree own more than 10% of equity.
Therefore, no loans or advances are granted by financial institutions to any subsidiary, members of the Board of Directors or Board of Executive Officers and their relatives.
II) Shareholding
Together, members of the Board of Directors and Board of Executive Officers had the following shareholding in Bradesco:
|
June 30 | |
2015 |
2014 | |
· Common shares |
0.72% |
0.72% |
· Preferred shares |
1.05% |
1.03% |
· Total shares (1) |
0.89% |
0.88% |
(1) On June 30, 2015, direct and indirect shareholding of the members of Bradesco’s Board of Directors and Board of Executive Officers amounted to 3.10% of common shares, 1.10% of preferred shares and 2.10% of all shares.
a) Risk Management
Risk management is strategically highly important due to the increasing complexity of services and products and the globalization of the Organization’s business. The dynamism of the markets requires that Bradesco continuously acts to improve this activity in the pursuit of best practices. For that reason, Bradesco uses its internal market risk models, which were already in force, to calculate regulatory capital since January 2013.
The Organization controls risk management in an integrated and independent manner, preserving and valuing the Board's decisions, developing and implementing methodologies, models, and measurement and control tools. It also provides training to employees from all Organization levels, from the business areas to the Board of Directors.
The management process allows the risks to be proactively identified, measured, mitigated, monitored and reported, which is necessary in view of the Organization’s complex financial products and activity profile.
Bradesco 274
Individual Financial Statements, Independent Auditors’ Report, Audit Committee Report Summary and Fiscal Council’s Report
Notes to the Individual Financial Statements
Credit risk management
Credit risk refers to the possibility of losses as a result of the non-compliance by the borrower or counterparty with their financial obligations under agreed terms, as well as to the reduction in the value of a loan agreement resulting from a deterioration of the borrower’s risk rating, reduced earnings or remuneration, the advantageous terms / conditions given in a renegotiation, recovery costs and other values related to the counterparty’s non-compliance with its financial obligations.
Credit risk management in the Organization is a continuous and evolving process of mapping, development, assessment and diagnosis through the use of models, instruments and procedures that require a high degree of discipline and control during the analysis of operations to preserve the integrity and autonomy of the processes.
The Organization controls its exposure to credit risk, which mainly results from loans, securities and derivative financial instruments. Credit risk also stems from financial obligations related to credit commitments or financial guarantees.
In order not to compromise the quality of the portfolio, it includes all aspects related to the lending process, concentration, guarantee requirement, terms, among others.
The Organization continuously maps all activities that can generate exposure to credit risk, with their respective ratings related to probability and magnitude, as well as the identification of their managers, measurement and mitigation plans.
275 Economic and Financial Analysis Report – June 2015
Individual Financial Statements, Independent Auditors’ Report, Audit Committee Report Summary and Fiscal Council’s Report
Notes to the Individual Financial Statements
Market risk management
Market risk is the possibility of financial losses due to fluctuating prices and interest rates of the Organization’s financial instruments, as its asset and liability portfolios may have mismatched maturities, currencies and indexes.
Market risk is carefully identified, measured, mitigated, controlled and reported. The Organization’s market risk exposure profile is in line with the guidelines established by the governance process, with limits monitored independently on a timely basis.
All transactions exposing the Organization to market risk are mapped, measured and classified by probability and importance, and the whole process is approved by the corporate governance structure.
The process of market risk management is performed at the corporate level. This process involves several areas, with specific assignments, ensuring an efficient structure, with the measurement and control of market risk being performed centrally and independently. The management process, approved by the Board of Directors, is reviewed at least annually by the Committees and by the Board of Directors.
In line with the Corporate Governance practices, aiming to preserve and strengthen the management of market and liquidity risks in the Organization, and to meet the provisions of
CMN Resolution No. 3.464/07, the Board of Directors approved the Market and Liquidity Risk Management Policy, which is reviewed at least annually by the competent Committees and by the Board of Directors, providing the main guidelines for acceptance, control and management of market and liquidity risks. In addition to this policy, the Organization has specific rules to regulate the market and liquidity risk management process.
VaR Internal Model – Trading Portfolio
Below is the 1-day VaR:
Risk factors |
June 30 - R$ thousand | |
2015 |
2014 | |
Fixed rates |
18,826 |
5,879 |
IGPM/IPCA |
5,028 |
22,615 |
Exchange coupon |
515 |
4,790 |
Foreign currency |
3,737 |
2,743 |
Equities |
73 |
5,751 |
Sovereign/Eurobonds and Treasuries |
2,816 |
5,134 |
Other |
1,027 |
881 |
Correlation/diversification effect |
(12,365) |
(22,819) |
VaR (Value at Risk) |
19,657 |
24,974 |
Amounts net of tax.
Sensitivity analysis
The Trading Portfolio is also monitored through daily sensitivity analyses that measure the effect of movements of market and price curves on our positions. Furthermore, a sensitivity analysis of the Organization’s financial exposures (Trading and Banking Portfolio) is performed on a quarterly basis, in compliance with CVM Rule No. 475/08.
Note that the impact of the financial exposure on the Banking Portfolio (notably interest rates and price indexes) do not necessarily represent a potential accounting loss for the Organization because a portion of loans held in the Banking Portfolio are financed by demand and/or savings deposits, which are “natural hedges” for future variations in interest rates, moreover, interest rate variations do not represent a material impact on the Institution’s result, as Loans are held to maturity. In addition, due to our strong presence in the insurance and pension plan market, Bradesco holds a large volume of assets on which price adjustments would also have an offsetting impact on the linked technical provisions.
Bradesco 276
Individual Financial Statements, Independent Auditors’ Report, Audit Committee Report Summary and Fiscal Council’s Report
Notes to the Individual Financial Statements
Sensitivity Analysis – Trading and Banking Portfolios
|
June 30 - R$ thousand | ||||||
Trading and Banking portfolios (1) | |||||||
2015 |
2014 | ||||||
Scenarios |
Scenarios | ||||||
1 |
2 |
3 |
1 |
2 |
3 | ||
Interest rate in Reais |
Exposure subject to variations in fixed interest rates and interest rate coupons |
(5,654) |
(1,897,116) |
(3,698,210) |
(3,698) |
(1,009,481) |
(1,943,751) |
Price indexes |
Exposure subject to variations in price index coupon rates |
(8,283) |
(1,323,547) |
(2,529,868) |
(13,245) |
(1,777,223) |
(3,299,495) |
Exchange coupon |
Exposure subject to variations in foreign currency coupon rates |
(422) |
(41,942) |
(78,246) |
(395) |
(37,343) |
(69,713) |
Foreign currency |
Exposure subject to exchange rate variations |
(5,545) |
(134,247) |
(263,657) |
(1,712) |
(167,240) |
(408,169) |
Equities |
Exposure subject to variation in stock prices |
(16,051) |
(401,276) |
(802,552) |
(21,012) |
(525,295) |
(1,050,590) |
Sovereign/Eurobonds and Treasuries |
Exposure subject to variations in the interest rate of securities traded on the international market |
(748) |
(34,875) |
(68,372) |
(661) |
(38,806) |
(74,792) |
Other |
Exposure not classified in other definitions |
(423) |
(10,581) |
(21,162) |
(381) |
(9,544) |
(19,087) |
Total excluding correlation of risk factors |
(37,126) |
(3,843,584) |
(7,462,067) |
(41,104) |
(3,564,932) |
(6,865,597) | |
Total including correlation of risk factors |
(22,374) |
(3,141,404) |
(6,093,603) |
(29,342) |
(2,660,398) |
(4,944,728) |
(1) Amounts net of tax.
277 Economic and Financial Analysis Report – June 2015
Individual Financial Statements, Independent Auditors’ Report, Audit Committee Report Summary and Fiscal Council’s Report
Notes to the Individual Financial Statements
The sensitivity analysis of the Trading Portfolio, which represents exposures that may have a material impact on the Organization’s results, is presented below. Note that results show the impact for each scenario on a static portfolio position. However, the market is highly dynamic which results in continuous changes in these positions. Moreover, as previously mentioned, the Organization has an ongoing process of market risk management, which constantly seeks to adjust positions to mitigate related risks according to the strategy determined by Senior Management. Therefore, where there are indicators of deterioration in a certain positions, proactive measures are taken to minimize any potential negative impact and maximize the risk/return ratio for the Organization.
Sensitivity Analysis – Trading Portfolio
|
June 30 - R$ thousand | ||||||
Trading portfolio (1) | |||||||
2015 |
2014 | ||||||
Scenarios |
Scenarios | ||||||
1 |
2 |
3 |
1 |
2 |
3 | ||
Interest rate in Reais |
Exposure subject to variations in fixed interest rates and interest rate coupons |
(1,150) |
(420,519) |
(818,132) |
(314) |
(82,919) |
(163,197) |
Price indexes |
Exposure subject to variations in price index coupon rates |
(267) |
(42,409) |
(81,997) |
(1,030) |
(130,639) |
(258,641) |
Exchange coupon |
Exposure subject to variations in foreign currency coupon rates |
(22) |
(749) |
(1,491) |
(353) |
(39,698) |
(73,662) |
Foreign currency |
Exposure subject to exchange rate variations |
(1,510) |
(34,734) |
(67,366) |
(1,574) |
(52,945) |
(107,641) |
Equities |
Exposure subject to variation in stock prices |
(8) |
(196) |
(392) |
(1,991) |
(49,773) |
(99,545) |
Sovereign/Eurobonds and Treasuries |
Exposure subject to variations in the interest rate of securities traded on the international market |
(315) |
(5,375) |
(10,733) |
(489) |
(34,633) |
(66,675) |
Other |
Exposure not classified in other definitions |
(6) |
(148) |
(297) |
(345) |
(8,630) |
(17,260) |
Total excluding correlation of risk factors |
(3,278) |
(504,130) |
(980,408) |
(6,096) |
(399,237) |
(786,621) | |
Total including correlation of risk factors |
(1,486) |
(380,364) |
(741,098) |
(2,912) |
(184,289) |
(363,027) |
(1) Amounts net of tax.
Bradesco 278
Individual Financial Statements, Independent Auditors’ Report, Audit Committee Report Summary and Fiscal Council’s Report
Notes to the Individual Financial Statements
Sensitivity analyses were carried out based on scenarios prepared at the respective dates, always considering market data at the time and scenarios that would adversely affect our positions, according to the examples below:
Scenario 1: Based on market information (BM&FBOVESPA, Anbima, etc.), stresses were applied for 1 basis point on the interest rate and 1.0% variation on prices. For example: for a Real/US dollar exchange rate of R$3.12 a scenario of R$3.15 was used, while for a 1-year fixed interest rate of 14.3%, a 14.3% scenario was applied;
Scenario 2: 25.0% stresses were determined based on market information. For example: for a Real/US dollar exchange rate of R$3.12 a scenario of R$3.89 was used, while for a 1-year fixed interest rate of 14.3%, a 17.9% scenario was applied. The scenarios for other risk factors also accounted for 25.0% stresses in the respective curves or prices; and
Scenario 3: 50.0% stresses were determined based on market information. For example: for a Real/US dollar quote of R$3.12 a scenario of R$4.67 was used, while for a 1-year fixed interest rate of 14.3%, a 21.5% scenario was applied; The scenarios for other risk factors also account for 50.0% stresses in the respective curves or prices.
Liquidity Risk
Liquidity Risk is the possibility of the institution not being able to fully meet its obligations, without affecting its daily operations and incurring significant losses, as well as the possibility of the institution not being able to trade a position at market price due to its significant size when compared to the usually traded volume or due to some market discontinuation.
It is crucial to measure and monitor this risk, so that the Organization can settle its obligations in a timely and reliable way.
The process of liquidity risk management is performed at the corporate level. It involves several areas with specific assignments, ensuring an efficient structure. Liquidity risk is measured and controlled centrally and independently and includes the daily monitoring of the composition of available funds, compliance with the minimum liquidity level, and the contingency plan for stress situations.
One of the objectives of the Organization’s Policy on Market and Liquidity Risk Management, approved by the Board of Directors, is to lay down the rules, criteria and procedures that guarantee the establishment of the Minimum Liquidity Reserve (RML) for the Organization, as well as the strategy and action plans for liquidity crisis situations.
As part of the criteria and procedures approved, the Organization establishes a minimum liquidity reserve to be held and the types of assets eligible for this reserve. Moreover, instruments for managing liquidity in a normal scenario and in a crisis scenario and the strategies to be implemented in each case are established.
279 Economic and Financial Analysis Report – June 2015
Individual Financial Statements, Independent Auditors’ Report, Audit Committee Report Summary and Fiscal Council’s Report
Notes to the Individual Financial Statements
Below is the Basel Ratio:
Calculation Basis - Basel Ratio |
June 30 - R$ thousand | |
Basel III | ||
Prudential (1) |
Financial | |
2015 |
2014 | |
Tier I capital |
77,501,950 |
71,892,297 |
Common equity |
77,501,950 |
71,892,297 |
Shareholders’ equity |
86,971,566 |
76,800,278 |
Prudential adjustments in accordance with Resolution No. 4.192/13 of CMN (2) |
(9,469,616) |
(4,907,981) |
Tier II capital |
19,513,015 |
22,197,834 |
Subordinated debt |
19,513,015 |
22,197,834 |
Capital (a) |
97,014,965 |
94,090,131 |
|
| |
- Credit risk |
552,851,291 |
548,599,472 |
- Market risk |
15,257,485 |
18,004,347 |
- Operational risk |
39,117,366 |
29,852,953 |
Risk-weighted assets – RWA (b) |
607,226,142 |
596,456,772 |
|
|
|
Basel ratio (a/b) |
16.0% |
15.8% |
Tier I capital |
12.8% |
12.1% |
- Common equity |
12.8% |
12.1% |
Tier II capital |
3.2% |
3.7% |
(1) As per January 2015, the Basel Ratio started to be calculated based on the "Prudential Consolidated", in accordance with CMN Resolution No. 4.192/13; and
(2) As per January 2015, the factor applied to prudential adjustments went from 20% to 40%, according to the timeline for application of deductions of prudential adjustments, defined in Art.11 of CMN Resolution No. 4.192/13.
Bradesco 280
Individual Financial Statements, Independent Auditors’ Report, Audit Committee Report Summary and Fiscal Council’s Report
Notes to the Individual Financial Statements
b) Fair value
The book value, net of loss provisions of the principal financial instruments is shown below:
Carteira |
June 30 - R$ thousand | |||||
Unrealized gain/(loss) without tax effects | ||||||
Book value |
Fair value |
In income statement |
In shareholders’ equity | |||
2015 |
2015 |
2014 |
2015 |
2014 | ||
Securities and derivative financial instruments (Notes 3e, 3f and 7) |
356,114,631 |
358,137,357 |
749,162 |
2,214,235 |
2,022,726 |
2,190,319 |
- Adjustment of available-for-sale securities (Note 7dII) |
|
|
(1,273,564) |
23,916 |
- |
- |
- Adjustment of held-to-maturity securities (Note 7c item 7) |
|
|
2,022,726 |
2,190,319 |
2,022,726 |
2,190,319 |
Loan and leasing (Notes 3g and 9) (1) |
355,024,222 |
353,058,961 |
(1,965,261) |
(1,228,957) |
(1,965,261) |
(1,228,957) |
Investments (Notes 3j and 12) (2) |
1,668,833 |
25,923,300 |
24,254,467 |
21,011,417 |
24,254,467 |
21,011,417 |
Treasury shares (Note 20d) |
371,012 |
478,177 |
- |
- |
107,165 |
83,401 |
Time deposits (Notes 3n and 15a) |
78,061,561 |
77,632,376 |
429,185 |
354,764 |
429,185 |
354,764 |
Funds from issuance of securities (Note 15c) |
95,386,903 |
95,469,461 |
(82,558) |
(276,478) |
(82,558) |
(276,478) |
Borrowing and on-lending (Notes 16a and 16b) |
61,369,108 |
61,385,883 |
(16,775) |
(107,656) |
(16,775) |
(107,656) |
Subordinated debts (Note 18) |
37,425,568 |
37,420,778 |
4,790 |
(294,431) |
4,790 |
(294,431) |
Unrealized gains excluding tax |
|
|
23,373,010 |
21,672,894 |
24,753,739 |
21,732,379 |
(1) Includes advances on foreign exchange contracts, leases and other receivables with lending characteristics; and
(2) Primarily includes the surplus of earnings (losses) of subsidiaries and affiliates (Cielo, Odontoprev and Fleury).
Determination of the fair value of financial instruments:
· Securities and derivative financial instruments, investments, subordinated debts and treasury shares are based on the market price at the reporting date. If no quoted market price is available, amounts are estimated based on the dealer quotations, pricing models, quotation models or quotations for instruments with similar characteristics;
· Fixed rate loans were determined by discounting estimated cash flows, using interest rates applied by the Organização Bradesco for new contracts with similar features. These rates are consistent with the market at the reporting date; and
· Time deposits, funds from issuance of securities, borrowing and on lending were calculated by discounting the difference between the cash flows under the contract terms and our prevailing market rates for the same product at the reporting date.
281 Economic and Financial Analysis Report – June 2015
Individual Financial Statements, Independent Auditors’ Report, Audit Committee Report Summary and Fiscal Council’s Report
Notes to the Individual Financial Statements
c) Capital Management
The primary objective of the Capital Management structure is to provide the necessary conditions for a continuous process of capital assessment, monitoring and control, contributing to the achievement of the Organization’s strategic objectives. It considers the current business environment and a prospective and consistent vision for capital adequacy planning. This structure is composed of the Statutory, Non-Statutory and Executive Committees that assist the Board of Directors and the Board of Executive Officers in decision making.
The internal process of assessing capital adequacy is carried out so as to ensure that the Organization has a Reference Equity base composition to support the development of activities and provide sufficient protection against risks, whether in normal or in extreme market conditions, as well as meeting managerial and regulatory requirements in relation to capital management.
Bradesco and its subsidiaries sponsor a private defined contribution pension for employees and directors, that allows financial resources to be accumulated by participants throughout their careers by means of employee and employer contributions and invested in an Exclusive Investment Fund (FIE).
The pension scheme is managed by Bradesco Vida e Previdência S.A. and BRAM – Bradesco Asset Management S.A. The Securities Dealer Company (DTVM) is responsible for the financial management of the FIE funds.
The Supplementary Pension Plan was reformulated in October 2014, with contributions from employees and directors of Bradesco and its subsidiaries equal to at least 4% of their salaries. Contributions from Bradesco and its subsidiaries increased from 4% to 5% of salary, plus the percentage destined for death and disability coverage. The contributions belonging to participants who, in 2001, chose to migrate from the benefit plan defined for PGBL were maintained at the same levels of the previous benefit plan.
Actuarial obligations of the defined contribution plan are fully covered by the plan assets of the corresponding FIE.
In addition to the aforementioned plan, participants who chose to migrate from the defined benefit plan are guaranteed a proportional deferred benefit, corresponding to their accumulated rights in that plan. For the active participants, retirees and pensioners of the defined benefit plan, in extinction, the present value of the actuarial obligations of the plan is completely secured by collateral assets.
Bradesco sponsors supplemental defined benefit pension plans and of defined contribution, through Caixa de Assistência e Aposentadoria dos Funcionários do Banco do Estado do Maranhão – Capof, especially for employees originating from Banco BEM S.A.
Bradesco sponsors the defined benefit plan through Caixa de Previdência Privada do Banco do Estado do Ceará – Cabec, especially for employees originating from Banco BEC S.A.
In accordance with CPC 33 (R1) – Employee Benefit, as approved by CVM Resolution No. 600/09, Bradesco, as sponsor of these plans calculated their actuarial commitments taking into consideration the economic and actuarial study, using a real interest rate and recognized their obligations in the financial statements.
The assets of pension plans are invested in compliance with the applicable legislation (government securities and private securities, listed company shares and real estate properties).
Expenses related to contributions made in the first semester of 2015 totaled – R$218,644 thousand (R$233,267 thousand in 2014).
In addition to this benefit, Bradesco offers other benefits to their employees and administrators, including health insurance, dental care, life and personal accident insurance, and professional training.
Bradesco 282
Individual Financial Statements, Independent Auditors’ Report, Audit Committee Report Summary and Fiscal Council’s Report
Notes to the Individual Financial Statements
These expenses, including the aforementioned contributions, totaled – R$1,229,820 thousand in the first semester of 2015 (R$1,134,252 thousand in 2014).
31) INCOME TAX AND SOCIAL CONTRIBUTION
a) Calculation of income tax and social contribution charges
|
Semesters ended June 30 - R$ thousand | |
2015 |
2014 | |
Income before income tax and social contribution |
5,859,290 |
8,059,676 |
Total income tax and social contribution at rates of 25% and 15%, respectively |
(2,343,716) |
(3,223,870) |
Effect on the tax calculation: |
|
|
Earnings (losses) of subsidiaries and affiliates |
4,993,756 |
2,042,799 |
Net non-deductible expenses of nontaxable income |
(44,699) |
(33,529) |
Interest on shareholders’ equity (paid and payable) |
798,437 |
626,759 |
Interest on shareholders’ equity (received and receivable) |
(248,705) |
- |
Other amounts |
(297,009) |
(250,905) |
Income tax and social contribution for the period |
2,858,064 |
(838,746) |
b) Breakdown of income tax and social contribution in the income statement
|
Semesters ended June 30 - R$ thousand | |
2015 |
2014 | |
Current taxes: |
|
|
Income tax and social contribution payable |
(1,029,051) |
(2,086,248) |
Deferred taxes: |
|
|
Amount recorded in the period on temporary differences |
4,307,570 |
1,903,871 |
Use of opening balances of: |
|
|
Social contribution loss |
(157,556) |
(236,053) |
Income tax loss |
(264,180) |
(420,609) |
Recording in the period on: |
|
|
Social contribution loss |
480 |
110 |
Income tax loss |
801 |
183 |
Total deferred taxes |
3,887,115 |
1,247,502 |
Income tax and social contribution for the period |
2,858,064 |
(838,746) |
283 Economic and Financial Analysis Report – June 2015
Individual Financial Statements, Independent Auditors’ Report, Audit Committee Report Summary and Fiscal Council’s Report
Notes to the Individual Financial Statements
c) Deferred income tax and social contribution
R$ thousand | ||||
|
Balance on December 31, 2014 |
Amount recorded |
Amount realized |
Balance on June 30, 2015 |
Allowance for loan losses |
14,129,932 |
2,421,630 |
1,205,402 |
15,346,160 |
Civil provisions |
1,069,888 |
108,392 |
94,160 |
1,084,120 |
Tax provisions |
537,326 |
148,264 |
407 |
685,183 |
Labor provisions |
963,096 |
207,591 |
206,066 |
964,621 |
Provision for devaluation of securities and investments |
33,965 |
10,422 |
13,767 |
30,620 |
Provision for devaluation of foreclosed assets |
132,667 |
54,966 |
22,446 |
165,187 |
Adjustment to fair value of trading securities |
- |
2,333,388 |
- |
2,333,388 |
Amortization of goodwill |
150,287 |
- |
- |
150,287 |
Provision for interest on shareholders’ equity (1) |
- |
589,567 |
- |
589,567 |
Other |
1,305,310 |
329,847 |
354,249 |
1,280,908 |
Total deductible taxes on temporary differences |
18,322,471 |
6,204,067 |
1,896,497 |
22,630,041 |
Income tax and social contribution losses in Brazil and overseas |
4,234,758 |
1,281 |
421,736 |
3,814,303 |
Subtotal |
22,557,229 |
6,205,348 |
2,318,233 |
26,444,344 |
Adjustment to fair value of available-for-sale securities |
508,537 |
314,549 |
- |
823,086 |
Social contribution - Provisional Measure No. 2.158-35/01 |
106,097 |
- |
- |
106,097 |
Total deferred tax assets (Note 10b) |
23,171,863 |
6,519,897 |
2,318,233 |
27,373,527 |
Deferred tax liabilities (Note 31e) |
907,042 |
89,806 |
200,144 |
796,704 |
Deferred tax assets, net of deferred tax liabilities |
22,264,821 |
6,430,091 |
2,118,089 |
26,576,823 |
- Percentage of net deferred tax assets on capital (Note 31a) |
22.6% |
|
|
27.4% |
- Percentage of net deferred tax assets over total assets |
2.3% |
|
|
2.8% |
(1) Deferred taxes on interest on shareholders’ equity is recorded up to the authorized tax limit.
Bradesco 284
Individual Financial Statements, Independent Auditors’ Report, Audit Committee Report Summary and Fiscal Council’s Report
Notes to the Individual Financial Statements
d) Expected realization of deferred tax assets on temporary differences, tax loss and negative basis of social contribution and deferred social contribution – Provisional Measure No. 2.158-35.
|
Balance on June 30 - R$ thousand | |||||
Temporary differences |
Income tax and social contribution losses |
Social contribution - Provisional Measure No. 2.158-35 |
Total | |||
Income tax |
Social contribution |
Income tax |
Social contribution | |||
2015 |
1,907,022 |
1,143,544 |
32 |
13 |
73,364 |
3,123,975 |
2016 |
2,926,245 |
1,765,520 |
336,634 |
200,393 |
32,733 |
5,261,525 |
2017 |
2,955,524 |
1,772,861 |
725,224 |
435,083 |
- |
5,888,692 |
2018 |
2,946,935 |
1,768,371 |
994,623 |
736,086 |
- |
6,446,015 |
2019 |
3,057,346 |
1,830,764 |
5,410 |
380,760 |
- |
5,274,280 |
2020 (1st Sem.) |
347,162 |
208,747 |
32 |
13 |
- |
555,954 |
Total |
14,140,234 |
8,489,807 |
2,061,955 |
1,752,348 |
106,097 |
26,550,441 |
The projected realization of deferred tax assets is an estimate and it is not directly related to the expected accounting income.
The present value of deferred tax assets, calculated based on the average funding interest rate, net of tax effects, amounts to R$24,483,037 thousand (R$18,837,530 thousand in 2014), of which R$20,893,970 thousand (R$16,682,582 thousand in 2014) relates to temporary differences, R$3,484,952 thousand (R$2,056,343 thousand in 2014) to tax losses and negative basis of social contribution and R$104,115 thousand (R$98,605 thousand in 2014) to deferred social contribution, Provisional Measure No. 2.158-35.
e) Deferred tax liabilities
|
June 30 - R$ thousand | ||
2015 |
2014 |
| |
Mark-to-market adjustment to securities and derivative financial instruments |
- |
232,665 |
|
Difference in depreciation |
24,188 |
87,220 |
|
Judicial deposit and others |
772,516 |
845,036 |
|
Total |
796,704 |
1,164,921 |
|
a) In the first semester of 2015, the Central Bank of Brazil redefined the rules of compulsory deposits on time resources and resources in savings deposits, whose main changes we highlight below.
Description |
Current Rule |
Previous rule |
Time Resources |
The collection will be 25% of the balance of time deposits with effect from the calculation period from August 31 to September 4, 2015. |
The collection was 20% on the balance of time deposits. |
The collection will be made with full remuneration of the Selic Rate on the amount collected. |
The collection was limited to the payment of 40% of the liability and 60% could be deducted through the acquisition of credit, and financial bills, among others. If purchases were not made up to 60% the value was collected without remuneration. | |
Resources from savings deposits |
The collection became 24.5% of the balance of savings accounts, with effect from the calculation period from June 8 to 12, 2015. |
The collection was 20% on the balance of the savings resources. |
The gross debit balance of the financing of new or second-hand real estate of the Housing Finance System may be deducted up to the limit of 18% of the liability, provided that they are contracted in the period from June 1, 2015 to June 23, 2017. |
No deduction was allowed of financing of new or second-hand real estate. | |
For the additional liability, the collection became 5.5% of the balance of savings accounts, with effect from the calculation period from June 8 to 12, 2015. |
For the additional liability, the collection was of 10% on the balance of savings accounts. |
285 Economic and Financial Analysis Report – June 2015
Individual Financial Statements, Independent Auditors’ Report, Audit Committee Report Summary and Fiscal Council’s Report
Notes to the Individual Financial Statements
b) As part of the convergence process with international accounting standards, the Brazilian Accounting Pronouncements Committee (CPC) issued several accounting pronouncements, as well as their interpretations and guidelines, which are applicable to financial institutions only after approval by CMN.
The accounting standards which have been approved by CMN include the following:
· Resolution No. 3.566/08 – Impairment of Assets (CPC 01);
· Resolution No. 3.604/08 – Statement of Cash Flows (CPC 03);
· Resolution No. 3.750/09 – Related Party Disclosures (CPC 05);
· Resolution No. 3.823/09 – Provisions, Contingent Liabilities and Contingent Assets (CPC 25);
· Resolution No. 3.973/11 – Subsequent Event (CPC 24);
· Resolution No. 3.989/11 – Share-based Payment (CPC 10);
· Resolution No. 4.007/11 – Accounting Policies, Changes in Estimates and Error Correction (CPC 23);
· Resolution No. 4.144/12 – Conceptual Framework for Preparing and Presenting Financial Statements; and
· Resolution No. 4.424/15 – Employee Benefits (CPC 33 – shall take effect as from January 1, 2016).
Presently, it is not possible to estimate when the CMN will approve the other CPC pronouncements or if they will be applied prospectively or retrospectively.
CMN Resolution No. 3.786/09 and Bacen Circular Letters No. 3.472/09 and No. 3.516/10 establish that financial institutions and other entities authorized by Bacen to operate, which are publicly-held companies or which are required to establish an Audit Committee shall, since December 31, 2010, annually prepare and publish in up to 90 days after the reference date of December 31 their consolidated financial statements, prepared under the International Financial Reporting Standards (IFRS), in compliance with international standards issued by the International Accounting Standards Board (IASB).
As required by CMN Resolution, on March 31, 2015, Bradesco published its consolidated financial statements for December 31, 2013 and 2014 on its website, in accordance with IFRS standards. The net income and equity of the financial statements disclosed in IFRS were not substantially different from those presented in the financial statements prepared in accordance with the accounting practices adopted in Brazil and applicable to institutions authorized to operate by the Brazilian Central Bank (Bacen). As there were no substantial differences between the two sets of financial statements (GAAPs) in the year ended December 31, 2014, Management expects that the net profit and shareholders’ equity for the semester ended June 30, 2015 will also not be materially different in the two GAAPs.
c) On May 14, 2014, Law No. 12.973/14 was published, which converted Provisional Measure No. 627/13. This Law amends the Federal Tax Legislation regarding Corporate Income Tax - IRPJ, the Social Contribution on Net Profits - CSLL, the Contribution to PIS/PASEP and the Contribution to the Social Security Financing - COFINS. These are the main issues contemplated by Law No. 12.973/14:
• revocation of the Transition Tax System (RTT), controlling the adjustments arising from new accounting methods and criteria following the alignment of Brazilian accounting rules to the international standards;
• taxation of companies domiciled in Brazil for increases in the equity of overseas subsidiaries and affiliates resulting from profit within these entities; and
• special installment payment of PIS/PASEP and COFINS Contributions.
Bradesco 286
Individual Financial Statements, Independent Auditors’ Report, Audit Committee Report Summary and Fiscal Council’s Report
Notes to the Individual Financial Statements
The aforementioned Law was regulated through Normative Instructions No. 1.515/14 and No. 1.520/14. Our assessment shows that there will be no significant future impacts on our Individual Financial Statements.
On January 1, 2015, for the companies that opted not to early adopt, Law No. 12.973/14 came into force, ending the period of the Transition Tax Regime (RTT) and enforcing a new tax regime in Brazil. Among other matters, the Law revoked the RTT, disciplining the adjustments resulting from the new accounting methods and criteria introduced by the convergence of the Brazilian accounting standards to the international standards. It also altered the Federal Tax Legislation related to the Legal Entity Tax Return - IRPJ, to the Social Contribution on the Net Profit - CSLL, to the Contribution for the PIS/PASEP and to the Contribution for the Financing of Social Security – COFINS.
d) On January 20, 2015, Provisional Measure No. 656/14 was converted to law by the publication of Law No. 13.097/15. Among other things, this legislation changes the limits on the deductibility criteria for credit losses on contracts that become past-due after October 8, 2014 (Article 9 of Law No. 9.430/96). The limits remain the same for contracts that were past-due on or before October 7, 2014.
e) On May 21, 2015, Provisional Measure No. 675 (MP 675/15) was published which increased the rate of the Social Contribution on Net Profit - CSLL of the financial and insurance sectors from 15% to 20% of taxable profit, from September 1, 2015. Bradesco will wait for the conversion of MP 675/15 into Law for a more in-depth and conclusive analysis, since possible amendments to MP may be proposed by the National Congress.
f) There were no subsequent events that need to be adjusted or disclosed for the individual financial statements as of June 30, 2015.
287 Economic and Financial Analysis Report – June 2015
Individual Financial Statements, Independent Auditors’ Report, Audit Committee Report Summary and Fiscal Council’s Report
Reference Date: July 20, 2015 |
||
Board of Directors |
Department Directors (continued) |
Ethical Conduct Committee |
José Luis Elias |
Milton Matsumoto - Coordinator | |
Chairman |
José Ramos Rocha Neto |
Carlos Alberto Rodrigues Guilherme |
Lázaro de Mello Brandão |
Layette Lamartine Azevedo Júnior |
Domingos Figueiredo de Abreu |
Lúcio Rideki Takahama |
Sérgio Alexandre Figueiredo Clemente | |
Vice-Chairman |
Luiz Carlos Brandão Cavalcanti Junior |
Marco Antonio Rossi |
Luiz Carlos Trabuco Cappi |
Marcelo Frontini |
Alexandre da Silva Glüher |
Marcelo Santos Dall’Occo |
Josué Augusto Pancini | |
Members |
Marcos Aparecido Galende |
Maurício Machado de Minas |
Denise Aguiar Alvarez |
Marcos Daré |
Marcelo de Araújo Noronha |
João Aguiar Alvarez |
Marlos Francisco de Souza Araujo |
André Rodrigues Cano |
Antônio Bornia |
Octavio Manoel Rodrigues de Barros |
Moacir Nachbar Junior |
Mário da Silveira Teixeira Júnior |
Paulo Aparecido dos Santos |
Octavio de Lazari Junior |
Carlos Alberto Rodrigues Guilherme |
Pedro Bosquiero Junior |
Marlene Morán Millan |
Milton Matsumoto |
Roberto de Jesus Paris |
Clayton Camacho |
José Alcides Munhoz |
Rogério Pedro Câmara |
Frederico William Wolf |
Aurélio Conrado Boni |
Waldemar Ruggiero Júnior |
Glaucimar Peticov |
Wilson Reginaldo Martins |
Joel Antonio Scalabrini | |
Board of Executive Officers |
Nairo José Martinelli Vidal Júnior | |
Executive Officers |
Directors |
|
Chief Executive Officer |
Antonio Chinellato Neto |
Integrated Risk Management |
Luiz Carlos Trabuco Cappi |
Antonio Daissuke Tokuriki |
and Capital Allocation Committee |
João Sabino |
Alexandre da Silva Glüher - Coordinator | |
Executive Vice-Presidents |
Marcio Henrique Araujo Parizotto |
Domingos Figueiredo de Abreu |
Domingos Figueiredo de Abreu |
Paulo Eduardo Waack |
Sérgio Alexandre Figueiredo Clemente |
Sérgio Alexandre Figueiredo Clemente |
Paulo Manuel Taveira de Oliveira Ferreira |
Marco Antonio Rossi |
Marco Antonio Rossi |
Josué Augusto Pancini | |
Alexandre da Silva Glüher |
Regional Officers |
Maurício Machado de Minas |
Josué Augusto Pancini |
Alex Silva Braga |
Marcelo de Araújo Noronha |
Maurício Machado de Minas |
Almir Rocha |
Luiz Carlos Angelotti |
Marcelo de Araújo Noronha |
Altair Naumann |
Moacir Nachbar Junior |
Amadeu Emilio Suter Neto |
Gedson Oliveira Santos | |
Managing Directors |
André Ferreira Gomes |
|
André Rodrigues Cano |
Antonio Piovesan |
Sustainability Committee |
Luiz Carlos Angelotti |
Carlos Alberto Alástico |
Luiz Carlos Angelotti - Coordinator |
Nilton Pelegrino Nogueira |
Delvair Fidêncio de Lima |
Carlos Alberto Rodrigues Guilherme |
André Marcelo da Silva Prado |
Francisco Aquilino Pontes Gadelha |
Milton Matsumoto |
Luiz Fernando Peres |
Francisco Assis da Silveira Junior |
Domingos Figueiredo de Abreu |
Altair Antônio de Souza |
Geraldo Dias Pacheco |
Aurélio Conrado Boni |
Denise Pauli Pavarina |
João Alexandre Silva |
Sérgio Alexandre Figueiredo Clemente |
Moacir Nachbar Junior |
José Flávio Ferreira Clemente |
Marco Antonio Rossi |
Octavio de Lazari Junior |
Leandro José Diniz |
Alexandre da Silva Glüher |
Luis Carlos Furquim Vermieiro |
Josué Augusto Pancini | |
Deputy Directors |
Osmar Sanches Biscuola |
Maurício Machado de Minas |
Cassiano Ricardo Scarpelli |
Moacir Nachbar Junior | |
Eurico Ramos Fabri |
Audit Committee |
|
Marlene Morán Millan |
Milton Matsumoto - Coordinator |
Executive Disclosure Committee |
Renato Ejnisman |
Osvaldo Watanabe |
Luiz Carlos Angelotti - Coordinator |
Walkiria Schirrmeister Marchetti |
Paulo Roberto Simões da Cunha |
Domingos Figueiredo de Abreu |
Marco Antonio Rossi | ||
Department Directors |
Compensation Committee |
Alexandre da Silva Glüher |
Alexandre Rappaport |
Lázaro de Mello Brandão - Coordinator |
Moacir Nachbar Junior |
Amilton Nieto |
Luiz Carlos Trabuco Cappi |
Marlene Morán Millan |
André Bernardino da Cruz Filho |
Antônio Bornia |
Antonio José da Barbara |
Antonio Carlos Melhado |
Mário da Silveira Teixeira Júnior |
Carlos Wagner Firetti |
Antonio Gualberto Diniz |
Carlos Alberto Rodrigues Guilherme |
Marcelo Santos Dall’Occo |
Antonio José da Barbara |
Milton Matsumoto |
Marcos Aparecido Galende |
Arnaldo Nissental |
Valdirene Soares Secato (non-Manager) |
Marlos Francisco de Souza Araujo |
Aurélio Guido Pagani |
Haydewaldo R. Chamberlain da Costa | |
Bruno D’Avila Melo Boetger |
Compliance and Internal Control Committee |
|
Carlos Wagner Firetti |
Mário da Silveira Teixeira Júnior - Coordinator |
Fiscal Council |
Clayton Camacho |
Carlos Alberto Rodrigues Guilherme |
Sitting Members |
Edilson Wiggers |
Milton Matsumoto |
José Maria Soares Nunes - Coordinator |
Edson Marcelo Moreto |
Domingos Figueiredo de Abreu |
João Carlos de Oliveira |
Fernando Antônio Tenório |
Sérgio Alexandre Figueiredo Clemente |
Domingos Aparecido Maia |
Frederico William Wolf |
Marco Antonio Rossi |
Nelson Lopes de Oliveira |
Gedson Oliveira Santos |
Alexandre da Silva Glüher |
Luiz Carlos de Freitas |
Glaucimar Peticov |
Josué Augusto Pancini |
|
Guilherme Muller Leal |
Maurício Machado de Minas |
Deputy Members |
Hélio Vivaldo Domingues Dias |
Marcelo de Araújo Noronha |
Nilson Pinhal |
Hiroshi Obuchi |
Moacir Nachbar Junior |
Renaud Roberto Teixeira |
João Albino Winkelmann |
Frederico William Wolf |
Jorge Tadeu Pinto de Figueiredo |
João Carlos Gomes da Silva |
Gedson Oliveira Santos |
João Batistela Biazon |
Joel Antonio Scalabrini |
Joel Antonio Scalabrini |
Oswaldo de Moura Silveira |
Johan Albino Ribeiro |
Johan Albino Ribeiro |
|
Jorge Pohlmann Nasser |
|
|
General Accounting Department |
||
Marcos Aparecido Galende |
Ombudsman Department | |
Accountant - CRC 1SP201309/O-6 |
Nairo José Martinelli Vidal Júnior - Ombudsman |
Bradesco 288
Individual Financial Statements, Independent Auditors’ Report, Audit Committee Report Summary and Fiscal Council’s Report
To the Board of Directors and Shareholders
Banco Bradesco S.A.
Osasco – SP
We have audited the accompanying financial statements of Banco Bradesco S.A. (“Bradesco”), which comprise the statement of financial position as at June 30, 2015, the statements of income, changes in equity and cash flows for the six month period then ended, and notes, comprising a summary of significant accounting policies and other explanatory information.
Management’s Responsibility for the Financial Statements
Bradesco’s Management is responsible for the preparation and fair presentation of these financial statements in accordance with accounting practices adopted in Brazil applicable to institutions authorized to operate by the Brazilian Central Bank and for such internal control as management determines is necessary to enable the preparation of the financial statements that are free from material misstatement, whether due to fraud or error.
Independent Auditors’ responsibility
Our responsibility is to express an opinion on these financial statements based on our audit. We conducted our audit in accordance with Brazilian and International Standards on Auditing. Those standards require that we comply with ethical requirements and plan and perform the audit to obtain reasonable assurance about whether the financial statements are free from material misstatement.
An audit involves performing procedures to obtain audit evidence about the amounts and disclosures in the financial statements. The procedures selected depend on the auditors’ judgment, including the assessment of the risks of material misstatement of the financial statements, whether due to fraud or error. In making those risk assessments, we consider internal controls relevant to the Bradesco’s preparation and fair presentation of the financial statements in order to design audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness of the Bradesco’s internal control. An audit also includes evaluating the appropriateness of accounting policies used and the reasonableness of accounting estimates made by management, as well as evaluating the overall presentation of the financial statements taken as a whole.
We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our audit opinion.
Opinion
In our opinion, the financial statements, above mentioned, present fairly, in all material respects, the financial position of Banco Bradesco S.A., as at June 30, 2015, and of its financial performance and itscash flows for the six month period then ended in accordance with accounting practices adopted in Brazil applicable to institutions authorized to operate by the Brazilian Central Bank.
Other matters
Statement of value added
We have also audited the statement of value added (DVA), preparation of which is the responsibility of the Banco Bradesco S.A’s Management, for the six month period ended June 30, 2015, that is being presented as supplemental information. The aforementioned statement was subject to the same auditing procedures described above and, in our opinion, are fairly presented, in all material respects, in relation to the financial statements taken as a whole.
Osasco, July 29, 2015
KPMG Auditores Independentes
CRC 2SP028567/O-1 F-SP
Cláudio Rogélio Sertório
Accountant CRC 1SP212059/O-0
289 Economic and Financial Analysis Report – June 2015
Individual Financial Statements, Independent Auditors’ Report, Audit Committee Report Summary and Fiscal Council’s Report
Corporate Governance and the Respective Responsibilities The Board of Directors of Banco Bradesco S.A. has opted for a single Audit Committee for all of the companies that are members of the Financial Conglomerate, including those in Grupo Bradesco Seguros. The Audit Committee is a statutory advisory body, associated directly to the Board of Directors. It is currently composed of one board member and two more members, appointed each year by the Board of Directors, which takes into account the criteria set out in the applicable laws and regulations. The Board is responsible for the definition and implementation of processes and procedures in order to collect data for the preparation of the financial statements of the companies that make up Organização Bradesco, as well as financial reports, in compliance with the accounting practices adopted in Brazil, applicable to institutions authorized to operate by the Central Bank of Brazil, and to the standards of the National Monetary Council, the Central Bank of Brazil, the Brazilian Securities Commission (CVM), the National Council of Private Insurance - CNSP, the Superintendency of Private Insurance - and the National Supplementary Health Agency - ANS, as well as the International Accounting Standards - IFRS. The Board is also responsible for processes, policies and internal control procedures to ensure the safeguarding of assets, the timely recognition of liabilities and the mitigation to acceptable levels of risk factors of Organização Bradesco. The Independent Audit is responsible for reviewing the financial statements and issuing a report on their adherence to the accounting principles. In addition, as a result of their work for the purpose of issuing the aforementioned report, it produces a report of recommendations on accounting procedures and internal controls, without prejudice to other reports that it is also responsible for preparing, like those of limited reviews of quarterly information required by the CVM. The Internal Audit (Department of General Inspectorate) has as duties to assess the quality of the systems of internal controls of Organização Bradesco and compliance with the policies and procedures defined by the Board, including those adopted in the preparation of accounting and financial reports. It is up to the Audit Committee to assess the quality and effectiveness of the Internal and Independent Audits, based on a formal process, the effectiveness and sufficiency of internal control systems of Organização Bradesco and analyze financial statements, issuing, when applicable, the relevant recommendations. Among the duties of the Audit Committee are also those required by American Law Sarbanes-Oxley for companies registered with the U.S. Securities and Exchange Commission and listed on the New York Stock Exchange. The Audit Committee discloses its rules on the site www.bradesco.com.br, area of Corporate Governance. Activities related to the 1st half of 2015 The Committee has participated in 116 meetings with the areas of business, information technology, control and risk management and the internal and independent auditors, checking, through different sources, information about the aspects considered relevant or critical. The meetings were divided in the following manner: Area of Institutions authorized to operate by the Central Bank of Brazil. 85 Area of Insurance, Pension and Capitalization: 25 Health: 6 Concerning further education, the Committee participated in conferences, seminars and courses that total 133 hours in the semester. The work plan of the Audit Committee for the financial year of 2015 had as its focus the main processes and products inherent to the business of Organização Bradesco. Among the aspects considered most relevant, we highlight: · processes for the preparation and dissemination of financial reports to shareholders and external users of accounting and financial information; · systems of management and control of credit and operational risk, preparation for the use of internal models in line with the conditions laid down by the New Capital Accord (Basel II and III) and the regulations of the Central Bank of Brazil on the subject; · improvements in the systems of internal controls arising from the projects in the areas of Technology and Risk Management, of the Financial Conglomerate and Grupo Bradesco Seguros; and · compliance with standards and customer service: Customer Care Services (SAC)/Ombudsman and Money Laundering Prevention (PLD). Internal Control Systems Based on the work plan and the agenda defined for the first half of 2015, the Audit Committee was informed about the major processes in the Organization, evaluating their quality and the commitment of the leaders with its continuous improvement. As a result of the meetings with the areas of Organização Bradesco, the Audit Committee had the opportunity to offer to the Board of Directors suggestions for improvement in processes, as well as to monitor the implementations of recommendations for improvement, identified in the course of the audit assignments, in the demands of regulators and in discussions with the business and controls areas.
Bradesco 290
Individual Financial Statements, Independent Auditors’ Report, Audit Committee Report Summary and Fiscal Council’s Report
Based on the information and comments collected, the Audit Committee believes that the system of internal controls of Organização Bradesco is appropriate to the size and complexity of its business and is structured so as to ensure the efficiency of its operations, of the systems that generate the financial reports, as well as the compliance with internal and external standards to which the transactions are subjected. Independent Auditor The planning of the assignments of independent audit for the financial year 2015 was discussed with KPMG Independent Auditors (KPMG) and, during the 1st half of 2015, the audit teams responsible for services presented the results and main conclusions to the Audit Committee. The relevant points highlighted in the report on the study and evaluation of accounting systems and internal controls, prepared in connection with the examination of the financial statements and their recommendations for the improvement of these systems, were discussed with the Committee, which requested monitoring of implementations of the improvements in the areas responsible. Based on the planning submitted by the auditors and in subsequent discussions on the results, the Committee considers that the work carried out by the teams were appropriate to the business of the Organization. Internal Audit The Committee has asked the Internal Audit to consider, in its planning for the 1st half of 2015, several studies in line with the topics covered in the agenda of the Committee. During the 1st half of 2015, the teams responsible for implementing the planned jobs reported and discussed with the Audit Committee the main conclusions regarding processes, and inherent and residual risks. On the basis of the discussions on the planning of the work of the Internal Audit, focused on risks, processes and the assessment of their results, the Audit Committee believes that the Internal Audit has responded adequately to the demands of the Committee and to the needs and requirements of the Organization and the regulatory bodies. Financial Statements of Banco Bradesco S.A. The Committee met with the areas of General Accounting, Planning, Budget and Control, and General Inspectorate and with the Independent Audit (KPMG) to evaluate the monthly, quarterly and half-yearly financial statements. In these meetings, the aspects of preparation of balance sheets and individual balance sheets, the explanatory notes and the financial reports published with the financial statements were analyzed and evaluated. The accounting practices adopted by Bradesco were also considered in preparing the financial statements and their compliance with the accounting practices adopted in Brazil, applicable to institutions authorized to operate by the Central Bank of Brazil, as well as the compliance with the applicable law. Before the disclosure of the Quarterly Information (ITR Form) and the half-yearly balance sheet, the Committee met with KPMG to assess the aspects of independence of auditors and the control environment in generating the figures for disclosure. Based on the reviews and discussions referred to above, the Audit Committee recommends to the Board of Directors, the approval of the financial statements of Banco Bradesco S.A. audited for the six months ended June 30, 2015. Cidade de Deus, Osasco, SP, July 29, 2015 MILTON MATSUMOTO (Coordinator) OSVALDO WATANABE PAULO ROBERTO SIMÕES DA CUNHA (Financial Specialist)
291 Economic and Financial Analysis Report – June 2015
Individual Financial Statements, Independent Auditors’ Report, Audit Committee Report Summary and Fiscal Council’s Report
Banco Bradesco S.A.
The undersigned, members of the Board of Directors of Banco Bradesco S.A., in the exercise of their legal and statutory duties, having examined the Management Report and Individual Financial Statements related to the first half of 2015, as well as the technical feasibility study of generation of taxable profits, restated at present value, in order to establish the Deferred Tax Asset according to CVM Instruction No. 371/02, Resolution No. 3.059/02, of the National Monetary Council and Circular No. 3.171/02, of the Brazilian Central Bank, and in view of the report of KPMG Independent Auditors, presented without reservations, are of the opinion that the stated documents, examined in light of the accounting practices adopted in Brazil, applicable to the institutions authorized to operate by the Brazilian Central Bank, appropriately reflect the assets and liabilities and financial status of the Society.
Cidade de Deus, Osasco, SP, July 29, 2015
José Maria Soares Nunes
João Carlos de Oliveira
Domingos Aparecido Maia
Nelson Lopes de Oliveira
Luiz Carlos de Freitas
Bradesco 292
BANCO BRADESCO S.A. | ||
By: |
/S/ Luiz Carlos Angelotti
| |
Luiz Carlos Angelotti Executive Managing Officer and Investor Relations Officer |
This press release may contain forward-looking statements. These statements are statements that are not historical facts, and are based on management's current view and estimates of future economic circumstances, industry conditions, company performance and financial results. The words "anticipates", "believes", "estimates", "expects", "plans" and similar expressions, as they relate to the company, are intended to identify forward-looking statements. Statements regarding the declaration or payment of dividends, the implementation of principal operating and financing strategies and capital expenditure plans, the direction of future operations and the factors or trends affecting financial condition, liquidity or results of operations are examples of forward-looking statements. Such statements reflect the current views of management and are subject to a number of risks and uncertainties. There is no guarantee that the expected events, trends or results will actually occur. The statements are based on many assumptions and factors, including general economic and market conditions, industry conditions, and operating factors. Any changes in such assumptions or factors could cause actual results to differ materially from current expectations.