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____.
Table of Contents
Table of Contents
1 - Press Release |
3 |
Highlights |
4 |
Main Information |
6 |
Ratings |
8 |
Book Net Income vs. Adjusted Net Income |
8 |
Summarized Analysis of Adjusted Income |
9 |
Capital Ratios - Basel III |
23 |
Economic Scenario |
24 |
Main Economic Indicators |
25 |
Guidance |
26 |
Book Income vs. Managerial Income vs. Adjusted Income Statement |
27 |
2 - Economic and Financial Analysis |
31 |
Statement of Financial Position |
32 |
Adjusted Income Statement |
33 |
Interest and Non-Interest Earning Portions |
33 |
– Interest Earning Portion |
34 |
• Interest Earning Portion of Credit Intermediation |
36 |
• Interest Earning Portion of Securities/Other |
55 |
• Interest Earning Portion of Insurance |
55 |
– Non-Interest Earning Portion |
56 |
Insurance, Pension Plans and Capitalization Bonds |
57 |
– Bradesco Vida e Previdência |
64 |
– Bradesco Saúde and Mediservice |
66 |
– Bradesco Capitalização |
67 |
– Bradesco Auto/RE and Atlântica Companhia de Seguros |
69 |
Fee and Commission Income |
71 |
Personnel and Administrative Expenses |
77 |
– Operating Coverage Ratio |
80 |
Tax Expenses |
80 |
Equity in the Earnings (Losses) of Affiliates |
80 |
Operating Income |
81 |
Non-Operating Income |
81 |
3 - Return to Shareholders |
83 |
Corporate Governance |
84 |
Investor Relations – IR |
84 |
Sustainability |
85 |
Bradesco Shares |
85 |
Market Value |
88 |
Main Indicators |
89 |
Dividends/Interest on Shareholders’ Equity – JCP |
90 |
Weight on Main Stock Indexes |
90 |
4 - Additional Information |
91 |
Market Share of Products and Services |
92 |
Reserve Requirements |
93 |
Investments in Infrastructure, Information Technology and Telecommunications |
94 |
Risk Management |
95 |
Capital Management |
95 |
Basel Ratio |
96 |
5 - Independent Auditors’ Report |
97 |
Limited assurance report from independent auditors about supplementary accounting information included within the Economic and Financial Analysis Report |
98 |
6 - Individual and Consolidated Financial Statements, Independent Auditors' Report on the Financial Statements and Fiscal Council's Report |
101 |
Bradesco 1
Forward-Looking Statements
This Economic and Financial Analysis Report contains forward-looking statements related to our business. Such statements are based on management’s current expectations, estimates and projections concerning future events and financial trends that may affect our business. Words such as “believe”, “anticipate”, “plan”, “expect”, “intend”, “goal”, “estimate”, “forecast”, “predict”, “project”, “guidelines”, “should” and other similar expressions are used to indicate predicting statements. However, forward-looking statements are not guarantees of future performance and involve certain risks and uncertainties that may be beyond our control. In addition, some forward-looking statements are based on assumptions which, depending on future events, may prove not to be accurate. Therefore, actual results may differ significantly from the plans, goals, expectations, projections and intentions expressed or implied in such statements.
The factors that may impact the actual results include, among others, changes in regional, national and international trade and economic policies; inflation; an increased number of defaults by borrowers in loan operations, with a consequent increase in the allowance for losses from loan operations; loss of ability to receive deposits; loss of customers or revenues; our ability to sustain and improve performance; changes in interest rates which may, among other things, adversely affect our margins; competition in the banking industry, financial services, credit card services, insurance, asset management and other related industries; government regulation and fiscal affairs; disputes or adverse legal proceedings or regulations; and credit and other risks involved in lending and investment activities.
As a result, one should not rely excessively on these forward-looking statements. The statements are valid only for the date on which they were drafted. Except as required by applicable law, we do not assume any obligation to update these statements as a result of new information, future developments or any other matters which may arise.
Some numbers included in this Report have been subjected to rounding adjustments.
As a result, some amounts indicated as total amounts in some charts may not be the arithmetic sum
of the preceding numbers.
2 Economic and Financial Analysis Report – September 2015
Press Release
Highlights
The main figures obtained by Bradesco in the first nine months of 2015 are presented below: 1. Adjusted Net Income(1) for the first nine months of 2015 stood at R$13.311 billion (an 18.6% increase compared to the R$11.227 billion recorded in the same period of 2014), corresponding to earnings per share of R$3.47, in the last 12 months, and Return on Average Adjusted Equity(2) of 21.2%. 2. As for the source, the Adjusted Net Income is composed of R$9.428 billion from financial activities, representing 70.8% of the total, and of R$3.883 billion from insurance, pension plans and capitalization bonds operations, which together account for 29.2%. 3. In September 2015, Bradesco’s market value stood at R$113.288 billion(3). 4. Total Assets, in September 2015, stood at R$1.051 trillion, an increase of 6.4% over the September 2014 balance. The return on Average Total Assets was 1.7%, an increase of 0.1 p.p. over September 2014 (1.6%). 5. In September 2015, the Expanded Loan Portfolio(4) reached R$474.488 billion, up 6.8% over September 2014. Operations with individuals totaled R$145.234 billion (an increase of 5.2% over September 2014), while corporate segment operations totaled R$329.253 billion (up 7.5% over September 2014). 6. Assets under Management stood at R$1.453 trillion, a 4.9% increase over September 2014. 7. Shareholders’ Equity totaled R$86.233 billion in September 2015, 8.8% higher than in September 2014. Basel III Ratio, calculated based on the Prudential Consolidated stood at 14.5% in September 2015, 11.4% of which was classified as Common Equity / Tier I. 8. A total of R$4.358 billion was paid to shareholders as Interest on Shareholders’ Equity and Dividends for the first nine months of 2015, of which R$1.707 billion were paid in monthly and interim installments and R$2.651 billion were provisioned. 9. The Interest Earning Portion of the Net Interest Income stood at R$40.397 billion, an increase of 16.0% compared to the first nine months of 2014. 10. The Delinquency Ratio over 90 days stood at 3.8% in September 2015 (3.6% in September 2014). 11. The Operating Efficiency Ratio (ER)(5) in September 2015 was 37.9% (39.9% in September 2014), while in the “risk-adjusted” concept, it stood at 46.6% (48.7% in September 2014). 12. Insurance Written Premiums, Pension Plan Contributions and Capitalization Bond Income totaled R$45.482 billion in the period of nine months of 2015, up 18.6% when compared to the same period in 2014. Technical Reserves stood at R$168.629 billion, an increase of 15.5% compared to the balance in September 2014. 13. Investments in infrastructure, information technology and telecommunications amounted to R$4.044 billion in the period of nine months of 2015, up 16.5% over the same period in the previous year. 14. Taxes and contributions paid or recorded in provision, including social security, totaled R$19.225 billion, of which R$8.690 billion were related to taxes withheld and collected from third parties, and R$10.535 billion were calculated based on activities developed by Organização Bradesco, equivalent to 79.1% of the Adjusted Net Income(1). 15. Bradesco has an extensive Customer Service Network in Brazil, with 4,593 Branches and 3,496 Service Points (PAs). Customers of Bradesco can also count on 845 ATMs, 48,175 Bradesco Expresso service points, 31,495 Bradesco ATMs, and 18,618 Banco24Horas Network ATMs. 16. Payroll, plus charges and benefits, totaled R$9.237 billion. Social benefits provided to all 93,696 employees of Organização Bradesco and their dependents amounted to R$2.304 billion, while investments in education, training and development programs totaled R$100.913 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 – September 2015
Press Release
Highlights
17. In August 2015, Bradesco informed the market that it had signed a Purchase Contract of Shares with HSBC Latin America Holdings Limited for the acquisition of 100% of the share capital of HSBC Bank Brasil S.A. – Banco Múltiplo and HSBC Serviços e Participações Ltda. ("HSBC"), for the value of US$5.2 billion. The price will be adjusted by the equity variation of HSBC as per December, 2014 and will be paid on the date of completion of the operation, which is subject to the approval of the competent regulatory authorities and in compliance with the legal formalities. With the acquisition, Bradesco will assume all operations of HSBC in Brazil, including retail, insurance and asset management, as well as all the branches and clients. 18. In September 2015, Bradesco was selected for the 10th consecutive year, to integrate the Dow Jones Sustainability Index (DJSI), in the portfolios “Dow Jones Sustainability World Index" and "Dow Jones Sustainability Emerging Markets". 19. Major Awards and Acknowledgments in the period: · Bradesco was considered the most valuable Bank brand in Latin America and obtained 4th place in the general ranking amongst all sectors with a value of US$5.2 billion (BrandAnalytics / Millward Brown); · It was a highlight in the 2015 edition of the "Anuário Valor 1000" (Yearbook) integrating the ranking of the largest banks and occupying the 1st place among insurers, with Bradesco Seguros, Bradesco Vida e Previdência and Bradesco Saúde (Valor Econômico newspaper); and · For the 16th time, it was part of the list of “135 Melhores Empresas para Trabalhar no Brasil” ("135 Best Companies to Work For in Brazil"), (Época magazine, assessed as Great Place to Work). |
Organização Bradesco is fully committed to 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 force behind our engagement is inclusion via education, democratization and presence, innovation, sustainability and continuity of our businesses. Our management process adopts economic and socio-environmental 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$537.311 million budget will benefit approximately 101,609 students enrolled in its schools at the following levels: basic education (from kindergarten to high school and higher secondary technical-professional education), youth and adult education; and preliminary and continuing vocational training, which focuses on creating jobs and income. In addition to being guaranteed free quality education, the approximately 44 thousand students enrolled in the Basic Education system also receive uniforms, school supplies, meals, and medical and dental assistance. With regard to the distance learning system (EaD), it is estimated that 380 thousand students will benefit from it, through its e-learning portal Escola Virtual (Virtual School). These students will conclude, at least, one of the various courses offered in its schedule, and another 17 thousand students will benefit from projects and initiatives carried out in partnership with Centers for Digital Inclusion (CDIs), the Educa+Ação Program, and from Technology courses (Educar e Aprender - Educating and Learning). |
Bradesco 5
Press Release
Main Information
|
3Q15 |
2Q15 |
1Q15 |
4Q14 |
3Q14 |
2Q14 |
1Q14 |
4Q13 |
Variation % | |
|
3Q15 x 2Q15 |
3Q15 x 3Q14 | ||||||||
Income Statement for the Period - R$ million |
|
|
|
|
|
|
|
|
|
|
Book Net Income |
4,120 |
4,473 |
4,244 |
3,993 |
3,875 |
3,778 |
3,443 |
3,079 |
(7.9) |
6.3 |
Adjusted Net Income |
4,533 |
4,504 |
4,274 |
4,132 |
3,950 |
3,804 |
3,473 |
3,199 |
0.6 |
14.8 |
Total Net Interest Income |
13,735 |
13,541 |
13,599 |
12,986 |
12,281 |
12,066 |
10,962 |
11,264 |
1.4 |
11.8 |
Gross Credit Intermediation Margin |
10,806 |
10,427 |
10,242 |
10,061 |
9,798 |
9,460 |
9,048 |
9,175 |
3.6 |
10.3 |
Net Credit Intermediation Margin |
6,954 |
6,877 |
6,662 |
6,754 |
6,450 |
6,319 |
6,187 |
6,214 |
1.1 |
7.8 |
Provision for Loan Losses (ALL) Expenses |
(3,852) |
(3,550) |
(3,580) |
(3,307) |
(3,348) |
(3,141) |
(2,861) |
(2,961) |
8.5 |
15.1 |
Fee and Commission Income |
6,380 |
6,118 |
5,744 |
5,839 |
5,639 |
5,328 |
5,283 |
5,227 |
4.3 |
13.1 |
Administrative and Personnel Expenses |
(7,997) |
(7,544) |
(7,084) |
(7,835) |
(7,192) |
(7,023) |
(6,765) |
(7,313) |
6.0 |
11.2 |
Insurance Written Premiums, Pension Plan Contributions and Capitalization Bond Income |
15,125 |
16,723 |
13,634 |
17,806 |
12,904 |
13,992 |
11,450 |
14,492 |
(9.6) |
17.2 |
Statement of Financial Position - R$ million |
|
|
|
|
|
|
|
|
|
|
Total Assets |
1,050,983 |
1,029,762 |
1,034,815 |
1,032,040 |
987,364 |
931,132 |
922,229 |
908,139 |
2.1 |
6.4 |
Securities |
364,472 |
356,115 |
344,430 |
346,358 |
343,445 |
333,200 |
321,970 |
313,327 |
2.3 |
6.1 |
Loan Operations (1) |
474,488 |
463,406 |
463,305 |
455,127 |
444,195 |
435,231 |
432,297 |
427,273 |
2.4 |
6.8 |
- Individuals |
145,234 |
143,461 |
142,051 |
141,432 |
138,028 |
135,068 |
132,652 |
130,750 |
1.2 |
5.2 |
- Corporate |
329,253 |
319,945 |
321,254 |
313,695 |
306,167 |
300,163 |
299,645 |
296,523 |
2.9 |
7.5 |
Allowance for Loan Losses (ALL) (2) |
(28,670) |
(23,801) |
(23,618) |
(23,146) |
(22,623) |
(21,791) |
(21,407) |
(21,687) |
20.5 |
26.7 |
Total Deposits |
203,637 |
195,926 |
211,702 |
211,612 |
211,882 |
213,270 |
218,709 |
218,063 |
3.9 |
(3.9) |
Technical Reserves |
168,629 |
164,566 |
157,295 |
153,267 |
145,969 |
142,731 |
137,751 |
136,229 |
2.5 |
15.5 |
Shareholders' Equity |
86,233 |
86,972 |
83,937 |
81,508 |
79,242 |
76,800 |
73,326 |
70,940 |
(0.8) |
8.8 |
Assets under Management |
1,452,528 |
1,443,989 |
1,431,090 |
1,426,099 |
1,385,135 |
1,304,690 |
1,277,670 |
1,260,056 |
0.6 |
4.9 |
Performance Indicators (%) on Adjusted Net Income (unless otherwise stated) |
|
|
|
|
|
|
|
| ||
Adjusted Net Income per Share - R$ (3) (4) |
3.47 |
3.35 |
3.21 |
3.05 |
2.87 |
2.69 |
2.53 |
2.42 |
3.6 |
20.9 |
Book Value per Common and Preferred Share - R$ (4) |
17.14 |
17.28 |
16.67 |
16.19 |
15.74 |
15.25 |
14.56 |
14.09 |
(0.8) |
8.9 |
Annualized Return on Average Equity (5) (6) |
21.2 |
21.9 |
22.3 |
20.1 |
20.4 |
20.7 |
20.5 |
18.0 |
(0.7) p.p. |
0.8 p.p. |
Annualized Return on Common Equity to 11% - BIS III (3) |
26.9 |
26.3 |
25.3 |
24.2 |
22.8 |
21.4 |
20.1 |
- |
0.6 p.p. |
4.1 p.p. |
Annualized Return on Average Assets (6) |
1.7 |
1.7 |
1.7 |
1.6 |
1.6 |
1.6 |
1.5 |
1.4 |
- |
0.1 p.p. |
Average Rates - 12 months = (Adjusted Net Interest Income / Total Average Assets - Repos - Permanent Assets) |
7.6 |
7.6 |
7.5 |
7.3 |
7.1 |
7.0 |
6.9 |
7.0 |
- |
0.5 p.p. |
Fixed Asset Ratio (12) |
38.6 |
39.6 |
47.9 |
47.2 |
46.8 |
46.7 |
47.1 |
45.4 |
(1.0) p.p. |
(8.2) p.p. |
Combined Ratio - Insurance (7) |
86.9 |
86.5 |
86.8 |
85.9 |
86.5 |
86.3 |
86.4 |
86.1 |
0.4 p.p. |
0.4 p.p. |
Efficiency Ratio (ER) (3) |
37.9 |
37.9 |
38.3 |
39.2 |
39.9 |
40.9 |
41.9 |
42.1 |
- |
(2.0) p.p. |
Coverage Ratio (Fee and Commission Income/Administrative and Personnel Expenses) (3) |
79.1 |
78.7 |
77.4 |
76.7 |
75.9 |
74.1 |
73.6 |
71.8 |
0.4 p.p. |
3.2 p.p. |
Market Capitalization - R$ million (8) |
113,288 |
142,098 |
150,532 |
145,536 |
146,504 |
134,861 |
135,938 |
128,085 |
(20.3) |
(22.7) |
Loan Portfolio Quality % (9) |
|
|
|
|
|
|
|
|
|
|
ALL / Loan Portfolio (2) |
7.8 |
6.7 |
6.7 |
6.7 |
6.7 |
6.6 |
6.5 |
6.7 |
1.1 p.p. |
1.1 p.p. |
Non-performing Loans (> 60 days (10) / Loan Portfolio) |
4.7 |
4.6 |
4.5 |
4.3 |
4.4 |
4.4 |
4.2 |
4.2 |
0.1 p.p |
0.3 p.p. |
Delinquency Ratio (> 90 days (10) / Loan Portfolio) |
3.8 |
3.7 |
3.6 |
3.5 |
3.6 |
3.5 |
3.4 |
3.5 |
0.1 p.p. |
0.2 p.p. |
Coverage Ratio (> 90 days (10)) (2) |
205.7 |
180.4 |
187.0 |
189.0 |
187.2 |
186.9 |
193.8 |
192.3 |
25.3 p.p. |
18.5 p.p. |
Coverage Ratio (> 60 days (10)) (2) |
168.4 |
146.5 |
149.8 |
156.6 |
154.2 |
149.9 |
153.7 |
158.9 |
21.9 p.p. |
14.2 p.p. |
Operating Limits % |
|
|
|
|
|
|
|
|
|
|
Basel Ratio - Total (11) (12) |
14.5 |
16.0 |
15.2 |
16.5 |
16.3 |
15.8 |
15.7 |
16.6 |
(1.5) p.p. |
(1.8) p.p. |
Capital Nível I |
11.4 |
12.8 |
12.1 |
12.9 |
12.6 |
12.1 |
11.9 |
12.3 |
(1.4) p.p. |
(1.2) p.p. |
- Common Equity |
11.4 |
12.8 |
12.1 |
12.9 |
12.6 |
12.1 |
11.9 |
12.3 |
(1.4) p.p. |
(1.2) p.p. |
Capital Nível II |
3.0 |
3.2 |
3.1 |
3.6 |
3.7 |
3.7 |
3.8 |
4.3 |
(0.2) p.p. |
(0.7) p.p. |
6 Economic and Financial Analysis Report – September 2015
Press Release
Main Information
Sept15 |
Jun15 |
Mar15 |
Dec14 |
Sept14 |
Jun14 |
Mar14 |
Dec13 |
Variation % | ||
|
Sept15 x Jun15 |
Sept15 x Sept14 | ||||||||
Structural Information - Units |
|
|
|
|
|
|
|
|
|
|
Service Points (13) |
71,738 |
74,270 |
74,917 |
75,176 |
74,028 |
73,208 |
73,320 |
72,736 |
(3.4) |
(3.1) |
- Branches |
4,593 |
4,628 |
4,661 |
4,659 |
4,659 |
4,680 |
4,678 |
4,674 |
(0.8) |
(1.4) |
- PAs (14) |
3,496 |
3,463 |
3,502 |
3,486 |
3,497 |
3,497 |
3,484 |
3,586 |
1.0 |
- |
- PAEs (14) |
845 |
980 |
1,135 |
1,145 |
1,159 |
1,175 |
1,186 |
1,180 |
(13.8) |
(27.1) |
- External Terminals in Bradesco ATMs (15) (16) |
874 |
1,112 |
1,243 |
1,344 |
1,398 |
1,684 |
2,701 |
3,003 |
(21.4) |
(37.5) |
- Assisted Banco24Horas Network Points (15) |
11,917 |
12,127 |
12,268 |
12,450 |
12,213 |
12,023 |
11,873 |
11,583 |
(1.7) |
(2.4) |
- Bradesco Expresso (Correspondent Banks) |
48,175 |
50,042 |
50,043 |
50,006 |
49,020 |
48,186 |
47,430 |
46,851 |
(3.7) |
(1.7) |
- Bradesco Promotora de Vendas |
1,824 |
1,904 |
2,051 |
2,073 |
2,068 |
1,949 |
1,955 |
1,846 |
(4.2) |
(11.8) |
- Branches / Subsidiaries Abroad |
14 |
14 |
14 |
13 |
14 |
14 |
13 |
13 |
- |
- |
ATMs |
50,113 |
49,410 |
48,941 |
48,682 |
48,053 |
47,612 |
48,295 |
48,203 |
1.4 |
4.3 |
- Bradesco Network |
31,495 |
31,132 |
31,091 |
31,089 |
31,107 |
31,509 |
32,909 |
33,464 |
1.2 |
1.2 |
- Banco24Horas Network |
18,618 |
18,278 |
17,850 |
17,593 |
16,946 |
16,103 |
15,386 |
14,739 |
1.9 |
9.9 |
Employees (17) |
93,696 |
93,902 |
94,976 |
95,520 |
98,849 |
99,027 |
99,545 |
100,489 |
(0.2) |
(5.2) |
Outsourced Employees and Interns |
13,333 |
13,111 |
12,977 |
12,916 |
12,896 |
12,790 |
12,671 |
12,614 |
1.7 |
3.4 |
Customers - in millions |
|
|
|
|
|
|
|
|
|
|
Active Account Holders (18) (19) |
26.4 |
26.5 |
26.6 |
26.5 |
26.6 |
26.5 |
26.6 |
26.4 |
(0.4) |
(0.8) |
Savings Accounts (20) |
57.0 |
57.6 |
58.1 |
59.1 |
52.9 |
51.8 |
49.0 |
50.9 |
(1.0) |
7.8 |
Insurance Group |
48.2 |
47.8 |
47.8 |
46.9 |
46.3 |
45.5 |
45.3 |
45.7 |
0.8 |
4.1 |
- Policyholders |
42.5 |
42.0 |
42.0 |
41.1 |
40.5 |
39.6 |
39.4 |
39.8 |
1.2 |
4.9 |
- Pension Plan Participants |
2.4 |
2.4 |
2.4 |
2.4 |
2.4 |
2.4 |
2.4 |
2.4 |
- |
- |
- Capitalization Bond Customers |
3.3 |
3.4 |
3.4 |
3.4 |
3.4 |
3.5 |
3.5 |
3.5 |
(2.9) |
(2.9) |
Bradesco Financiamentos (18) |
2.8 |
2.9 |
3.0 |
3.1 |
3.1 |
3.2 |
3.2 |
3.3 |
(3.4) |
(9.7) |
(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. In the third quarter of 2015, includes an ALL Surplus/Deficit Rating, considered as an extraordinary event, totaling R$3,704 million; This way, the balance of the ALL - Surplus provision went from R$4,004 million in June 2015 to R$6,409 million in September 2015;
(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 as of March 2015 is related to (i) the migration of “External ATM Network Points – Bradesco” to “Banco24Horas Network”; (ii) the deactivation of ATMs from “Assisted Banco24Horas Network Points”; and (iii) the reduction of Bradesco Expresso correspondents;
(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 the fourth quarter of 2014 includes, primarily, 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(1) | |||||||
International Scale |
Domestic Scale | ||||||
Feasibility |
Support |
Domestic Currency |
Foreign Currency |
Domestic | |||
bbb |
3 |
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 | ||
Baa3 |
P-3 |
Baa3 |
P-3 |
Aaa.br |
BR-1 |
Standard & Poor's (1) |
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 |
BB+ |
B |
BB+ |
B |
brAA+ |
brA-1 |
(1) Due to the lowering of the sovereign rating, the rating agencies Standard & Poor's and Moody's Investors Service and Fitch Ratings have lowered the ratings of Bradesco and of other Brazilian financial institutions.
Book Net Income vs. Adjusted Net Income
The main non-recurring events that affected Book Net Profit in the periods below are presented in the following comparative chart:
|
R$ million | |||
|
9M15 |
9M14 |
3Q15 |
2Q15 |
Book Net Income |
12,837 |
11,096 |
4,120 |
4,473 |
|
|
|
|
|
Non-recurring events (net of tax effects) |
474 |
131 |
413 |
31 |
- Tax liability |
(2,341) |
- |
(2,341) |
- |
- ALL Surplus/Deficit Rating |
2,222 |
- |
2,222 |
- |
- Contingent assets |
530 |
(227) |
469 |
31 |
- Other (1) |
63 |
359 |
63 |
- |
|
|
|
|
|
Adjusted Net Income |
13,311 |
11,227 |
4,533 |
4,504 |
|
||||
ROAE % (2) |
20.4 |
20.2 |
20.0 |
22.6 |
|
|
|
| |
ROAE (ADJUSTED) % (2) |
21.2 |
20.4 |
22.1 |
22.7 |
(1) In 9M15 and 3Q15, it basically refers to the constitution of other operational provisions; and, in 9M14, it refers to the impairment of Securities and Bonds – Shares, classified as Available for Sale, originating from the recognition of permanent loss in shares of Banco Espírito Santo S.A. (BES); and
(2) Annualized.
8 Economic and Financial Analysis Report – September 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 adjustments made to the Book Income Statement, detailed at the end of this Press Release.
|
|
|
|
|
|
|
R$ million | |
|
Adjusted Income Statement | |||||||
|
9M15 |
9M14 |
Variation |
3Q15 |
2Q15 |
Variation | ||
|
9M15 x 9M14 |
3Q15 x 2Q15 | ||||||
|
Amount |
% |
Amount |
% | ||||
Net Interest Income |
40,875 |
35,309 |
5,566 |
15.8 |
13,735 |
13,541 |
194 |
1.4 |
- Interest Earning Portion |
40,397 |
34,811 |
5,586 |
16.0 |
13,709 |
13,415 |
294 |
2.2 |
- Non-Interest Earning Portion |
478 |
498 |
(20) |
(4.0) |
26 |
126 |
(100) |
- |
ALL |
(10,982) |
(9,350) |
(1,632) |
17.5 |
(3,852) |
(3,550) |
(302) |
8.5 |
Gross Income from Financial Intermediation |
29,893 |
25,959 |
3,934 |
15.2 |
9,883 |
9,991 |
(108) |
(1.1) |
Income from Insurance Premiums, Pension Plans and Capitalization bonds, minus Variation of Technical Reserves, Retained Claims and others (1) |
3,933 |
3,684 |
249 |
6.8 |
1,411 |
1,311 |
100 |
7.6 |
Fee and Commission Income |
18,242 |
16,250 |
1,992 |
12.3 |
6,380 |
6,118 |
262 |
4.3 |
Personnel Expenses |
(10,860) |
(10,291) |
(569) |
5.5 |
(3,797) |
(3,618) |
(179) |
4.9 |
Other Administrative Expenses |
(11,765) |
(10,689) |
(1,076) |
10.1 |
(4,200) |
(3,926) |
(274) |
7.0 |
Tax Expenses |
(3,990) |
(3,416) |
(574) |
16.8 |
(1,330) |
(1,351) |
21 |
(1.6) |
Companies |
51 |
130 |
(79) |
(60.8) |
38 |
33 |
5 |
15.2 |
Other Operating Income/ (Expenses) |
(5,122) |
(4,035) |
(1,087) |
26.9 |
(1,604) |
(1,606) |
2 |
(0.1) |
Operating Result |
20,382 |
17,592 |
2,790 |
15.9 |
6,781 |
6,952 |
(171) |
(2.5) |
Non-Operating Result |
(215) |
(115) |
(100) |
87.0 |
(92) |
(55) |
(37) |
67.3 |
Income Tax / Social Contribution |
(6,750) |
(6,161) |
(589) |
9.6 |
(2,124) |
(2,351) |
227 |
(9.7) |
Non-controlling Interest |
(106) |
(89) |
(17) |
19.1 |
(32) |
(42) |
10 |
(23.8) |
Adjusted Net Income |
13,311 |
11,227 |
2,084 |
18.6 |
4,533 |
4,504 |
29 |
0.6 |
(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 Profit and Profitability
The return on the Average Adjusted Shareholder’s Equity (ROAE) stood at 21.2% in September 2015. Such performance stems from the growth of adjusted net income, which increased by 0.6% quarter-over-quarter and 18.6% comparing the nine months 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$4,533 million in the third quarter of 2015, up R$29 million or 0.6% compared to the previous quarter, mainly due to (i) the largest revenues for services provided; (ii) the increment of the “interest” earning portion; (iii) the highest operating result of Insurance, Pension Plans and Capitalization Bonds, net of technical reserves, retained claims and others; (iv) lower expenses with income tax and social contribution, which reflects, in part, the increased use of the tax benefit on the constitution of interest on own capital; and impacted, partly, by higher: (v) cost of the provision for doubtful accounts; and (vi) administrative and staff expenditure. In the comparison between the nine months of 2015 and the same period in the previous year, the adjusted net profit increased R$2,084 million or 18.6%, 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; (v) higher tax expenses; and (vi) higher personnel and administrative expenses, whose variation was below the index of inflation (IPCA) in the period. Shareholders’ Equity totaled R$86,233 million in September 2015, up 8.8% over September 2014. Basel III Ratio, calculated based on the Prudential Consolidated, stood at 14.5%, 11.4% of which was classified as Common Equity / Tier I. Total Assets registered R$1.051 trillion in September 2015, a 6.4% increase over September 2014, driven by the increased turnover. Return on Average Assets (ROAA) reached 1.7%.
10 Economic and Financial Analysis Report – September 2015
Press Release
Summarized Analysis of Adjusted Income
Operating Efficiency Ratio (ER)
The 12-month accumulated ER(1) remained at 37.9%, stable in comparison to the previous quarter, and presented improvement of 2.0 p.p. in comparison to the same period of the previous year, proportionate, largely to: (i) by the increase in earning portion and revenues from fee and commission; and (ii) the strict control of our operating expenses, arising from the actions of our Efficiency Committee and of investments in Information Technology. The ER in the “risk-adjusted” concept, reflecting the impact of the risk associated with loan operations(2), reached 46.6%. In the ER – quarterly, the indicator was partially impacted by: (i) higher administrative expenses, primarily due to the increase of (a) expenses with advertising and (b) outsourced services; (ii) by the increase in staff expenditure, in virtue of the collective convention of 2015; and partially offset by: (iii) the increase of the Fee and Commission Income and the interest earning portion. |
(1) ER = (Personnel Expenses – Employee Profit Sharing + Administrative Expenses) / (Earning Portion + 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 third quarter of 2015 would be 42.2%; 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
Earning Portion
In the quarterly comparison, the R$194 million, or 1.4%, increase was, mainly, due to: (i) by the higher result obtained with the "interest" earning portion, to the value of R$294 million, with emphasis on "Credit Intermediation"; and offset: (ii) by the lower result obtained with the non-interest earning portion, in the amount of R$100 million. In the comparison between the nine months of 2015 and the same period in the previous year, earning portion has increased by R$5,566 million, or 15.8%, primarily due to a higher interest earning portion income, in the amount of R$5,586 million, particularly in “Credit Intermediation” and “Securities/Other”.
12 Economic and Financial Analysis Report – September 2015
Press Release
Summarized Analysis of Adjusted Income
Interest Earning Portion – Average Rates in the last 12 months
|
|
|
|
|
|
R$ million |
|
9M15 |
9M14 |
|
| ||
|
Interest |
Average |
Average Rate |
Interest |
Average |
Average Rate |
Credit Intermediation |
31,475 |
364,533 |
11.5% |
28,305 |
338,308 |
11.2% |
Insurance |
4,034 |
161,849 |
3.3% |
3,050 |
140,896 |
2.9% |
Securities/Other |
4,888 |
396,002 |
1.6% |
3,456 |
336,617 |
1.3% |
|
|
|
|
|
|
|
Interest Earning Portion |
40,397 |
- |
7.5% |
34,811 |
- |
7.0% |
|
||||||
|
3Q15 |
2Q15 | ||||
|
Interest |
Average |
Average Rate |
Interest |
Average |
Average Rate |
Credit Intermediation |
10,806 |
369,422 |
11.5% |
10,427 |
363,554 |
11.5% |
Insurance |
1,349 |
167,661 |
3.3% |
1,265 |
161,967 |
3.2% |
Securities/Other |
1,554 |
419,074 |
1.6% |
1,723 |
397,635 |
1.7% |
|
|
|
|
|
|
|
Interest Earning Portion |
13,709 |
- |
7.5% |
13,415 |
- |
7.4% |
The interest earning portion rate in the last 12 months stood at 7.5% in the third quarter of 2015, up 0.1 p.p. over the previous quarter, primarily due to the interest earning portion income of “Insurance”. In the annual comparative, the growth of 0.5 p.p. was the reflection of increased profits obtained in the interest earning portions of “Insurance”, “Credit Intermediation” and “TVM/Other”.
Bradesco 13
Press Release
Summarized Analysis of Adjusted Income
Expanded Loan Portfolio(1)
In September 2015, the expanded loan portfolio of Bradesco totaled R$474.5 billion, registering in the quarter an increase of 2.4%. In the quarter, (i) the Large Companies accounts showed a growth of 4.5% and (ii) Individual accounts of 1.2%. In the last 12 months, the portfolio increased by 6.8% primarily represented by: (i) 12.8% in Corporations; and (ii) 5.2% 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, influenced, mainly due to 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 third quarter of 2015, allowance for loan losses totaled R$3,852 million, registering an increase of 8.5% over the previous quarter due to: (i) the delinquency rate in the period, mainly resulting from the deceleration of economic activity; and (ii) by the effect of the dollar variation on the ALL expenditure, originating from operations abroad. It is important to note that loan operations, as defined by Bacen, increased 3.1% in the quarter. In the comparison between the nine months of 2015 and the same period of the previous year, these expenses presented a variation of 17.5%, impacted, mainly by: (i) the effect of the alignment of the allowance level of certain operations with corporate clients; (ii) the higher delinquency rate in the period; (iii) the increase in credit operations - Bacen concept, which presented an evolution of 9.0% in the last 12 months; and (iv) by the effect of the dollar variation on the ALL expenditure, originating from operations abroad. The worsening of delinquency rates was mitigated by the reinforcement 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. In the third quarter of 2015, includes an ALL Surplus/Deficit Rating, considered as an extraordinary event, totaling R$3,704 million. This way, the balance of the ALL - Surplus provision went from R$4,004 million in June 2015 to R$6,409 million in September 2015.
For more information, see Chapter 2 of this Report.
14 Economic and Financial Analysis Report – September 2015
Press Release
Summarized Analysis of Adjusted Income
Delinquency Ratio(1)
The total delinquency ratio, which refers to operations that are over 90 days past due, had a slight increase mainly due to the downturn in the 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 decrease, influenced mainly by Legal Entities.
Bradesco 15
Press Release
Summarized Analysis of Adjusted Income
Coverage Ratios
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 September 2015, these ratios stood at comfortable levels, reaching 168.4% and 205.7%, respectively. The increase of the coverage ratios in the quarter is associated with: (i) the strengthening of the general provision for clients of specific industries; and (ii) the increment of the surplus provision, as a prudential measure, due to the deceleration of the economic activity. |
Bradesco monitors the 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 of R$6.4 billion, result of an increase of 60.1% of this amount in the third quarter of 2015, to support potential stress scenarios, as well as other operations/commitments bearing credit risks. |
(1) Includes provision for guarantees provided, encompassing sureties, guarantees, letters of credit, and standby letter of credit, which comprises the concept of “excess” ALL. In September 2015, it includes the ALL Surplus/Deficit Rating, considered as an extraordinary event, totaling R$3,704 million. This way, the balance of the ALL - Surplus provision went from R$4,004 million in June 2015 to R$6,409 million in September 2015.
16 Economic and Financial Analysis Report – September 2015
Press Release
Summarized Analysis of Adjusted Income
Income from Insurance, Pension Plans and Capitalization Bonds
Net Profit for the third quarter of 2015 totaled R$1.317 billion (R$1.284 billion in the second quarter of 2015), in line with the result presented in the previous quarter and an annualized return on Adjusted Shareholder’s Equity of 26.8%. Accumulated by September 2015, the Net Profit totaled R$3.883 billion, which exceeds by 22.5% the Net Profit in the same period of the previous year (R$3.170 billion), presenting a return on the Adjusted Shareholder’s Equity of 24.7%.
|
|
R$ million (unless otherwise stated) | ||||||||
|
3Q15 |
2Q15 |
1Q15 |
4Q14 |
3Q14 |
2Q14 |
1Q14 |
4Q13 |
Variation % | |
|
3Q15 x 2Q15 |
3Q15 x 3Q14 | ||||||||
Net Income |
1,317 |
1,284 |
1,283 |
1,236 |
1,058 |
1,072 |
1,040 |
1,001 |
2.6 |
24.5 |
Insurance Written Premiums, Pension Plan Contributions and Capitalization Bond Income |
15,125 |
16,723 |
13,634 |
17,806 |
12,904 |
13,992 |
11,450 |
14,492 |
(9.6) |
17.2 |
Technical Reserves |
168,629 |
164,566 |
157,295 |
153,267 |
145,969 |
142,731 |
137,751 |
136,229 |
2.5 |
15.5 |
Financial Assets |
182,391 |
179,129 |
170,395 |
166,022 |
158,207 |
154,261 |
147,725 |
146,064 |
1.8 |
15.3 |
Claims Ratio (%) |
73.1 |
71.4 |
71.7 |
70.9 |
72.7 |
70.2 |
70.1 |
71.1 |
1.7 p.p. |
0.4 p.p. |
Combined Ratio (%) |
86.9 |
86.5 |
86.8 |
85.9 |
86.5 |
86.3 |
86.4 |
86.1 |
0.4 p.p. |
0.4 p.p. |
Policyholders / Participants and Customers (in thousands) |
48,185 |
47,758 |
47,789 |
46,956 |
46,303 |
45,468 |
45,260 |
45,675 |
0.9 |
4.1 |
Employees (unit) |
7,052 |
7,074 |
7,082 |
7,113 |
7,135 |
7,152 |
7,265 |
7,383 |
(0.3) |
(1.2) |
Market Share of Insurance Written Premiums, Pension Plan Contributions and Capitalization Bond Income (%) (1) |
24.7 |
24.8 |
23.5 |
24.4 |
23.3 |
23.5 |
23.4 |
24.2 |
(0.1) p.p. |
1.4 p.p. |
(1) The third quarter of 2015 includes the latest data released by SUSEP (August 2015).
Note: For comparability between the indexes in the periods demonstrated above, we disregarded extraordinary effects from the calculation.
Bradesco 17
Press Release
Summarized Analysis of Adjusted Income
In the comparative study between the third quarter of 2015 and the same period of the previous year, there was an increase of 17.2% in premiums issued, pension contribution and capitalization revenue. In relation to the second quarter of 2015, it showed a reduction of 9.6%, as a result of the growth of 45.3% in the previous quarter, of the "Life and Pension" products. In the accrued, the production registered an increase of 18.6% over the same period in the previous year, influenced by “Life and Pension Plans” and “Health Bonds” products, which increased 26.0% and 20.7%, respectively. The net profit of the third quarter of 2015 was 24.5% higher than the results presented in the same period last year, basically due to: (i) the growth of 17.2% in the turnover; (ii) the improvement in the financial and equity results; (iii) the improvement in the index of administrative efficiency, compensated, partly; (iv) by the increase of 0.4 p.p. in the claims ratio index. The net profit accrued as of September 2015 was 22.5% higher compared to the same period in the previous year, due to: (i) an increase in revenue; (ii) the improvement of the financial and equity results; (iii) the improvement of the administrative efficiency index; and compensated , partly: (iv) by the increase of 1.0 p.p. in the claims ratio index. The net profit of the third quarter of 2015 was 2.6% higher than the results calculated in the previous quarter, basically, due to: (i) an increase in operating income and equity results; compensated, partly: (ii) by reducing the turnover; and (iii) by the increase of 1.7 p.p. in the claims ratio index.
Minimum Capital Required – Grupo Bradesco Seguros
According to CNSP Resolution No. 321/15, 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 August 2015 was R$7.872 billion.
18 Economic and Financial Analysis Report – September 2015
Press Release
Summarized Analysis of Adjusted Income
Fee and Commission Income
In the first nine months of 2015 fee and commission income totaled R$18,242 million, presenting an increase of R$1,992 million, or 12.3%, 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) an increase of the base of cards; and (c) the higher 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; being compensated in part: (vi) by the smaller gains in the capital markets (underwriting / financial advisory services). In the quarter-over-quarter comparison, an increase of R$262 million, or 4.3%, 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) checking account; (ii) card income; (iii) fund management; and (iv) loan operations.
Bradesco 19
Press Release
Summarized Analysis of Adjusted Income
Personnel Expenses
In the comparison between the nine months of 2015 and the same period in the previous year, the increase of R$569 million, or 5.5%, 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 and 2015 collective agreements. In the third quarter of 2015, the increase of R$179 million, or 4.9%, over the previous quarter, is a result of variations in the following expenses:
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 – September 2015
Press Release
Summarized Analysis of Adjusted Income
Administrative Expenses
In the comparison between the nine months of 2015 and the same period in the previous year, the 10.1%, or R$1,076 million, increase was primarily due to an increase of expenses originated: (i) by the growth in turnover and services in the period; (ii) by contractual adjustments; (iii) by the dollar performance over the past 12 months since it reached 62.1% of recovery against the Brazilian real; and mitigated: (iv) by the optimization of the customer service center. In the third quarter of 2015, the increase of 7.0%, or R$274 million, in the administrative expenses over the previous quarter, was mainly due to higher expenses with: (i) advertising and marketing; (ii) outsourced services; (iii) data processing; (iv) depreciation and amortization; and (v) financial system services.
(1) The decrease as of March 2015 is related to (i) the migration of “External ATM Network Points – Bradesco” to “Banco24Horas Network”; (ii) the deactivation of ATMs from “Assisted Banco24Horas Network Points”; and (iii) the decrease of Bradesco Expresso correspondents.
Other Operating Income and Expenses
In the first nine months of 2015, other operating expenses, net, totaled R$5,122 million, a R$1,087 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 third quarter of 2015, other net operating expenses totaled R$1,604 million, remaining stable over the previous quarter. |
Bradesco 21
Press Release
Summarized Analysis of Adjusted Income
Income Tax and Social Contribution
The expenditure with income tax and social contribution, in the quarterly comparison showed a reduction of 9.7%, or R$227 million, reflecting, in part: (i) the reduction of the taxable result; (ii) by non-use, in the second quarter of 2015, of the full tax benefit, due to the constitution of interim dividends, which resulted in an increased use of the tax benefit on the constitution of interest on own capital in the third quarter of 2015; and (iii) of the quarterly increase of the TJLP, from 6.0% to 6.5%. In the annual comparative, the increase of 9.6%, or R$589 million, is related: (i) to the greater taxable result in the period, compensated, in part by the: (ii) increased use of the tax benefit on the constitution of interest on own capital in the nine months of 2015, in comparison to the same period of the previous year.
Unrealized Gains
Unrealized gains totaled R$10,118 million at the end of the third quarter of 2015, a R$13,255 million decrease over the end of the previous quarter. Such variation is mainly due to the devaluation of: (i) the fixed income securities; and (ii) investments, impacted mainly by the actions of Cielo, which devalued 16.3%. |
22 Economic and Financial Analysis Report – September 2015
Press Release
Capital Ratios - Basel III
Basel Ratio
In September 2015, the Capital of the Prudential Consolidated stood at R$93,090 million, against risk-weighted assets totaling R$643,924 million. The total Basel Ratio of the Prudential Consolidated presented a decrease of 1.5 p.p, from 16.0% in June 2015 to 14.5% in September 2015, and the Principal Capital from 12.8% in June 2015 to 11.4% in September 2015, basically due to: (i) an increase of 6.0% in assets weighted by risk, impacted mainly by the assets of credit risk and market; and (ii) the increase of prudential adjustments, which increased from R$9,469 million in June 2015, to R$12,656 million in September 2015, impacted by the growth of the tax credits arising from temporary differences of tax losses and negative basis of social contribution. |
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, and (iv) the impact of the acquisition of HSBC, for a rate of 9.1% of Common Equity, which, added to funding obtained via subordinated debt, may amount to an approximate Tier I Basel Ratio of 10.6%, in the end of 2018. |
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 26.9% in the period of 12 months ended in September 2015. |
Bradesco 23
Press Release
Economic Scenario
The risks present in the international scenario have intensified once again in the third quarter of this year, in particular in relation to the emerging economies (especially China). As a result, the currencies of these countries have suffered significant depreciation against the dollar in the period. After some accommodation of Chinese economic growth in the second quarter, the economy of the country has weakened once again. In addition to this, the falling stock exchange and the change of the exchange rate regime, announced by the government of the country, have increased the uncertainties in relation to way economic policy is being conducted. With this, there is an increase in the risks of deceleration of China having an impact on the economic activity in other emerging market countries. At the same time, the North American economy showed some signs of accommodation, in particular, in the creation of new jobs. This deceleration of the labor market, in turn, may postpone the initial monetary standardization by the Federal Reserve (Fed), which allowed some relief from the volatility in international markets in September. Finally, once the impasse of the Greek crisis was resolved, the growth of the GDP in the Euro area stabilized at a level close to 1.5% per annum. There have been advances in relevant ongoing adjustments of the domestic economy, especially in relation to the external accounts and to combating inflation. However, in the third quarter, the domestic economy continued on the downward trajectory displayed in the first half of the year. Even if the intensity of the retraction has decreased in the last three months, the behavior of economic activity has had an unfavorable impact on the collection of the public sector, and thus on the fiscal results. |
However, the actions to guarantee the tax sustainability in the medium term and the progress in the agenda of reforms are more important. Efforts in this direction represent a requirement for the maintenance of economic predictability and to raise the confidence level of families and business people, in order to resume the trend of an actual income and productive investments 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. It is always important to remember 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. 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 the 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 controlled levels, in spite of a cyclic elevation due to the retraction of the activity and of the reduction of the employment level this year. The scenario is still very promising for Brazilian banking and insurance sectors in the medium and long term. |
24 Economic and Financial Analysis Report – September 2015
Press Release
Main Economic Indicators
Main Indicators (%) |
3Q15 |
2Q15 |
1Q15 |
4Q14 |
3Q14 |
2Q14 |
1Q14 |
4Q13 |
|
9M15 |
9M14 |
| |||||||||||
Interbank Deposit Certificate (CDI) |
3.43 |
3.03 |
2.81 |
2.76 |
2.72 |
2.51 |
2.40 |
2.31 |
|
9.56 |
7.83 |
Ibovespa |
(15.11) |
3.77 |
2.29 |
(7.59) |
1.78 |
5.46 |
(2.12) |
(1.59) |
|
(9.89) |
5.06 |
USD – Commercial Rate |
28.05 |
(3.29) |
20.77 |
8.37 |
11.28 |
(2.67) |
(3.40) |
5.05 |
|
49.57 |
4.63 |
General Price Index - Market (IGP-M) |
1.93 |
2.27 |
2.02 |
1.89 |
(0.68) |
(0.10) |
2.55 |
1.75 |
|
6.34 |
1.75 |
Institute of Geography and Statistics (IBGE) |
1.39 |
2.26 |
3.83 |
1.72 |
0.83 |
1.54 |
2.18 |
2.04 |
|
7.64 |
4.61 |
Federal Government Long-Term Interest Rate (TJLP) |
1.59 |
1.48 |
1.36 |
1.24 |
1.24 |
1.24 |
1.24 |
1.24 |
|
4.49 |
3.75 |
Reference Interest Rate (TR) |
0.61 |
0.40 |
0.23 |
0.26 |
0.25 |
0.15 |
0.19 |
0.16 |
|
1.25 |
0.60 |
Savings Account (Old Rule) (1) |
2.13 |
1.92 |
1.75 |
1.77 |
1.76 |
1.66 |
1.70 |
1.67 |
|
5.90 |
5.21 |
Savings Account (New Rule) (1) |
2.13 |
1.92 |
1.75 |
1.77 |
1.76 |
1.66 |
1.70 |
1.67 |
|
5.90 |
5.20 |
Business Days (number) |
65 |
61 |
61 |
65 |
66 |
61 |
61 |
64 |
|
187 |
188 |
Indicators (Closing Rate) |
Sept15 |
Jun15 |
Mar15 |
Dec14 |
Sept14 |
Jun14 |
Mar14 |
Dec13 |
|
Sept15 |
Sept14 |
USD – Commercial Selling Rate - (R$) |
3.9729 |
3.1026 |
3.2080 |
2.6562 |
2.4510 |
2.2025 |
2.2630 |
2.3426 |
|
3.9729 |
2.4510 |
Euro - (R$) |
4.4349 |
3.4603 |
3.4457 |
3.2270 |
3.0954 |
3.0150 |
3.1175 |
3.2265 |
|
4.4349 |
3.0954 |
Country Risk (points) |
442 |
304 |
322 |
259 |
239 |
208 |
228 |
224 |
|
442 |
239 |
Basic Selic Rate Copom (% p.a.) |
14.25 |
13.75 |
12.75 |
11.75 |
11.00 |
11.00 |
10.75 |
10.00 |
|
14.25 |
11.00 |
BM&F Fixed Rate (% p.a.) |
15.56 |
14.27 |
13.52 |
12.96 |
11.77 |
10.91 |
11.38 |
10.57 |
|
15.56 |
11.77 |
(1) Regarding the new savings account yield rule, it was defined that: (i) existing deposits up to May 3, 2012 will continue to yield at TR + interest of 6.17% p.a.; and (ii) for deposits made as of May 4, 2012, the new rules are: (a) if the Selic rate is higher than 8.5% p.a., a yield of TR + 6.17% p.a. interest will be maintained; and (b) if the Selic rate is equal or lower than 8.5% p.a. the yield will be 70% of the Selic rate + TR.
Projections up to 2017
% |
2015 |
2016 |
2017 |
USD - Commercial Rate (year-end) - R$ |
3.70 |
3.80 |
3.90 |
Extended Consumer Price Index (IPCA) |
9.60 |
5.90 |
5.00 |
General Price Index - Market (IGP-M) |
9.44 |
5.50 |
5.00 |
Selic (year-end) |
14.25 |
13.00 |
12.00 |
Gross Domestic Product (GDP) |
(3.00) |
(1.50) |
1.50 |
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 |
10 to 14 % |
Fee and Commission Income |
8 to 12 % |
Operating Expenses (2) |
5 to 7 % |
Insurance Premiums |
12 to 15 % |
(1) Expanded Loan Portfolio; and
(2) Administrative and Personnel Expenses.
26 Economic and Financial Analysis Report – September 2015
Press Release
Book Income vs. Managerial Income vs. Adjusted Income Statement
Analytical Breakdown of Book Income vs. Managerial Income vs. Adjusted Income Statement
Third Quarter of 2015
|
|
|
|
R$ million | |
|
3Q15 | ||||
|
Book Income Statement |
Managerial Reclassifications (1) |
Income Statement prior to Non-recurring Events |
Non-Recurring Events |
Adjusted Income Statement |
| |||||
Net Interest Income |
5,510 |
8,225 |
13,735 |
- |
13,735 |
ALL |
(7,944) |
388 |
(7,556) |
3,704 |
(3,852) |
Gross Income from Financial Intermediation |
(2,434) |
8,613 |
6,179 |
3,704 |
9,883 |
Income from Insurance, Pension Plans and Capitalization Bonds |
1,411 |
- |
1,411 |
- |
1,411 |
Fee and Commission Income |
6,362 |
18 |
6,380 |
- |
6,380 |
Personnel Expenses |
(4,064) |
- |
(4,064) |
267 |
(3,797) |
Other Administrative Expenses |
(4,242) |
42 |
(4,200) |
- |
(4,200) |
Tax Expenses |
(941) |
(389) |
(1,330) |
- |
(1,330) |
Companies |
38 |
- |
38 |
- |
38 |
Other Operating Income/Expenses |
(2,950) |
648 |
(2,302) |
699 |
(1,604) |
Operating Result |
(6,820) |
8,932 |
2,111 |
4,670 |
6,781 |
Non-Operating Result |
(131) |
38 |
(92) |
- |
(92) |
Income Tax / Social Contribution and Non-controlling Interest |
11,071 |
(8,970) |
2,101 |
(4,257) |
(2,156) |
Net Income |
4,120 |
- |
4,120 |
413 |
4,533 |
(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 Profit, simply cancels the tax effect (IR/CS and PIS/COFINS) of this hedge strategy, in the amount of R$9,216 million.
Bradesco 27
Press Release
Book Income vs. Managerial Income vs. Adjusted Income Statement
Analytical Breakdown of Book Income vs. Managerial Income vs. Adjusted Income Statement
Second Quarter of 2015
|
|
|
|
R$ 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 Profit, simply cancels the tax effect (IR/CS and PIS/COFINS) of this hedge strategy, in the amount of R$1,169 million.
28 Economic and Financial Analysis Report – September 2015
Press Release
Book Income vs. Managerial Income vs. Adjusted Income Statement
Analytical Breakdown of Book Income vs. Managerial Income vs. Adjusted Income Statement
Nine months of 2015
|
|
|
|
R$ million | |
|
9M15 | ||||
|
Book Income Statement |
Managerial Reclassifications (1) |
Income Statement prior to Non-recurring Events |
Non-Recurring Events |
Adjusted Income Statement |
| |||||
Net Interest Income |
30,865 |
10,010 |
40,875 |
- |
40,875 |
ALL |
(15,923) |
1,237 |
(14,686) |
3,704 |
(10,982) |
Gross Income from Financial Intermediation |
14,942 |
11,247 |
26,189 |
3,704 |
29,893 |
Income from Insurance, Pension Plans and Capitalization Bonds |
3,933 |
- |
3,933 |
- |
3,933 |
Fee and Commission Income |
18,170 |
72 |
18,242 |
- |
18,242 |
Personnel Expenses |
(11,127) |
- |
(11,127) |
267 |
(10,860) |
Other Administrative Expenses |
(11,890) |
126 |
(11,765) |
- |
(11,765) |
Tax Expenses |
(3,479) |
(511) |
(3,990) |
- |
(3,990) |
Companies |
51 |
- |
51 |
- |
51 |
Other Operating Income/Expenses |
(8,053) |
2,131 |
(5,922) |
800 |
(5,122) |
Operating Result |
2,545 |
13,065 |
15,611 |
4,771 |
20,382 |
Non-Operating Result |
(256) |
40 |
(215) |
- |
(215) |
Income Tax / Social Contribution and Non-controlling Interest |
10,548 |
(13,105) |
(2,559) |
(4,297) |
(6,856) |
Net Income |
12,837 |
- |
12,837 |
474 |
13,311 |
(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$13,445 million.
Bradesco 29
Press Release
Book Income vs. Managerial Income vs. Adjusted Income Statement
Analytical Breakdown of Book Income vs. Managerial Income vs. Adjusted Income Statement
Nine months of 2014
|
|
|
|
R$ million | |
|
9M14 | ||||
|
Book Income Statement |
Managerial Reclassifications (1) |
Income Statement prior to Non-recurring Events |
Non-Recurring Events |
Adjusted Income Statement |
| |||||
Net Interest Income |
36,933 |
(2,222) |
34,711 |
598 |
35,309 |
ALL |
(10,671) |
1,321 |
(9,350) |
- |
(9,350) |
Gross Income from Financial Intermediation |
26,262 |
(901) |
25,361 |
598 |
25,959 |
Income from Insurance, Pension Plans and Capitalization Bonds |
3,685 |
- |
3,684 |
- |
3,684 |
Fee and Commission Income |
16,003 |
247 |
16,250 |
- |
16,250 |
Personnel Expenses |
(10,779) |
- |
(10,779) |
488 |
(10,291) |
Other Administrative Expenses |
(10,786) |
96 |
(10,689) |
- |
(10,689) |
Tax Expenses |
(3,220) |
(210) |
(3,429) |
13 |
(3,416) |
Companies |
130 |
- |
130 |
- |
130 |
Other Operating Income/Expenses |
(4,896) |
1,720 |
(3,175) |
(860) |
(4,035) |
Operating Result |
16,399 |
952 |
17,353 |
239 |
17,592 |
Non-Operating Result |
(338) |
224 |
(115) |
- |
(115) |
Income Tax / Social Contribution and Non-controlling Interest |
(4,965) |
(1,176) |
(6,142) |
(108) |
(6,250) |
Net Income |
11,096 |
- |
11,096 |
131 |
11,227 |
(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$1,352 million.
30 Economic and Financial Analysis Report – September 2015
Economic and Financial Analysis |
Consolidated Statement of Financial Position and Adjusted Income Statement
Statement of Financial Position
|
|
|
|
|
|
|
|
R$ million |
|
Sept15 |
Jun15 |
Mar15 |
Dec14 |
Sept14 |
Jun14 |
Mar14 |
Dec13 |
Assets |
|
|
|
|
|
|
|
|
Current and Long-Term Assets |
1,031,888 |
1,010,599 |
1,015,434 |
1,016,970 |
972,315 |
915,986 |
906,760 |
892,495 |
Cash and Cash Equivalents |
12,917 |
11,677 |
13,683 |
14,646 |
11,316 |
11,535 |
12,110 |
12,196 |
Interbank Investments |
153,370 |
176,268 |
195,746 |
202,412 |
181,335 |
137,654 |
127,014 |
135,456 |
Securities and Derivative Financial Instruments |
364,472 |
356,115 |
344,430 |
346,358 |
343,445 |
333,200 |
321,970 |
313,327 |
Interbank and Interdepartmental Accounts |
54,179 |
50,800 |
48,464 |
52,004 |
48,540 |
56,115 |
61,740 |
56,995 |
Loan and Leasing Operations |
336,628 |
326,204 |
324,479 |
318,233 |
309,264 |
302,276 |
301,914 |
296,629 |
Allowance for Loan Losses (ALL) (1) |
(27,952) |
(23,290) |
(23,011) |
(22,724) |
(22,255) |
(21,458) |
(21,051) |
(21,349) |
Other Receivables and Assets |
138,274 |
112,825 |
111,643 |
106,041 |
100,670 |
96,664 |
103,063 |
99,241 |
Permanent Assets |
19,095 |
19,163 |
19,381 |
15,070 |
15,049 |
15,146 |
15,469 |
15,644 |
Investments |
1,710 |
1,669 |
1,636 |
1,712 |
1,931 |
1,887 |
1,871 |
1,830 |
Premises and Leased Assets |
5,000 |
4,940 |
4,952 |
4,887 |
4,591 |
4,579 |
4,597 |
4,668 |
Intangible Assets |
12,385 |
12,554 |
12,793 |
8,471 |
8,527 |
8,680 |
9,001 |
9,146 |
Total |
1,050,983 |
1,029,762 |
1,034,815 |
1,032,040 |
987,364 |
931,132 |
922,229 |
908,139 |
* |
||||||||
Liabilities |
|
|
|
|
|
|
|
|
Current and Long-Term Liabilities |
962,811 |
940,910 |
949,066 |
949,846 |
907,366 |
853,622 |
847,794 |
835,917 |
Deposits |
203,637 |
195,926 |
211,702 |
211,612 |
211,882 |
213,270 |
218,709 |
218,063 |
Federal Funds Purchased and Securities Sold under |
257,847 |
293,730 |
303,740 |
320,194 |
297,814 |
255,611 |
250,716 |
256,279 |
Funds from Issuance of Securities |
110,987 |
95,387 |
88,247 |
84,825 |
75,283 |
69,877 |
64,511 |
57,654 |
Interbank and Interdepartmental Accounts |
5,463 |
4,578 |
4,247 |
5,958 |
4,540 |
5,673 |
5,343 |
6,864 |
Borrowing and Onlending |
69,654 |
61,369 |
62,370 |
58,998 |
56,561 |
54,142 |
56,724 |
56,095 |
Derivative Financial Instruments |
14,860 |
4,832 |
5,711 |
3,282 |
5,076 |
4,727 |
3,894 |
1,808 |
Reserves for Insurance, Pension Plans and Capitalization Bonds |
168,629 |
164,566 |
157,295 |
153,267 |
145,969 |
142,732 |
137,751 |
136,229 |
Other Reserve Requirements |
131,734 |
120,522 |
115,754 |
111,710 |
110,241 |
107,590 |
110,146 |
102,925 |
Deferred Income |
459 |
399 |
312 |
293 |
266 |
224 |
560 |
677 |
Non-controlling Interest in Subsidiaries |
1,480 |
1,481 |
1,500 |
393 |
490 |
486 |
549 |
605 |
Shareholders' Equity |
86,233 |
86,972 |
83,937 |
81,508 |
79,242 |
76,800 |
73,326 |
70,940 |
Total |
1,050,983 |
1,029,762 |
1,034,815 |
1,032,040 |
987,364 |
931,132 |
922,229 |
908,139 |
(1) Includes the Allowance for Guarantees Provided, in September 2015, Allowance for Loan Losses (ALL) totaled R$28,670 million, which takes into account an ALL Surplus/Deficit Rating, considered as an extraordinary event, totaling R$3,704 million. Thus, the balance of the ALL – Surplus provision went from R$4,004 million in June 2015 to R$6,409 million in September 2015.
32 Economic and Financial Analysis Report – September 2015
Economic and Financial Analysis |
Consolidated Statement of Financial Position and Adjusted Income Statement
Adjusted Income Statement
|
|
|
|
|
|
|
|
R$ million |
|
3Q15 |
2Q15 |
1Q15 |
4Q14 |
3Q14 |
2Q14 |
1Q14 |
4Q13 |
Net Interest Income |
13,735 |
13,541 |
13,599 |
12,986 |
12,281 |
12,066 |
10,962 |
11,264 |
- Interest Earning Portion |
13,709 |
13,415 |
13,273 |
12,686 |
12,162 |
11,777 |
10,872 |
10,910 |
- Non-Interest Earning Portion |
26 |
126 |
326 |
300 |
119 |
289 |
90 |
354 |
ALL |
(3,852) |
(3,550) |
(3,580) |
(3,307) |
(3,348) |
(3,141) |
(2,861) |
(2,961) |
Gross Income from Financial Intermediation |
9,883 |
9,991 |
10,019 |
9,679 |
8,933 |
8,925 |
8,101 |
8,303 |
Income from Insurance Premiums, Pension Plans and Capitalization bonds, minus Variation of Technical Reserves, Retained Claims and others (1) |
1,411 |
1,311 |
1,211 |
1,363 |
1,170 |
1,270 |
1,244 |
1,188 |
Fee and Commission Income |
6,380 |
6,118 |
5,744 |
5,839 |
5,639 |
5,328 |
5,283 |
5,227 |
Personnel Expenses |
(3,797) |
(3,618) |
(3,445) |
(3,676) |
(3,564) |
(3,448) |
(3,279) |
(3,465) |
Other Administrative Expenses |
(4,200) |
(3,926) |
(3,639) |
(4,159) |
(3,628) |
(3,575) |
(3,486) |
(3,848) |
Tax Expenses |
(1,330) |
(1,351) |
(1,309) |
(1,211) |
(1,182) |
(1,120) |
(1,114) |
(1,254) |
Equity in the Earnings (Losses) of Unconsolidated Companies |
38 |
33 |
(20) |
57 |
43 |
35 |
52 |
26 |
Other Operating Income/ (Expenses) |
(1,604) |
(1,606) |
(1,912) |
(1,360) |
(1,311) |
(1,333) |
(1,391) |
(1,232) |
Operating Result |
6,781 |
6,952 |
6,649 |
6,532 |
6,100 |
6,082 |
5,410 |
4,945 |
Non-Operating Result |
(92) |
(55) |
(68) |
(68) |
(45) |
(34) |
(36) |
(31) |
Income Tax and Social Contribution |
(2,124) |
(2,351) |
(2,275) |
(2,308) |
(2,075) |
(2,215) |
(1,871) |
(1,696) |
Non-controlling Interest |
(32) |
(42) |
(32) |
(24) |
(30) |
(29) |
(30) |
(19) |
Adjusted Net Income |
4,533 |
4,504 |
4,274 |
4,132 |
3,950 |
3,804 |
3,473 |
3,199 |
(1) In “Others”, it includes: Capitalization Bond Draws and Redemption; and Insurance, Pension Plan and Capitalization Bond Sales Expenses.
Interest and Non-Interest Earning Portions
Earning Portion Breakdown
Bradesco 33 |
Economic and Financial Analysis |
Interest and Non-Interest Earning Portions
Average Earning Portion Rate
|
R$ million | |||||
|
Net Interest Income | |||||
|
9M15 |
9M14 |
3Q15 |
2Q15 |
Variation | |
|
12 months |
Quarter | ||||
Interest - due to volume |
|
|
|
|
391 |
99 |
Interest - due to spread |
|
|
|
|
5,195 |
195 |
- NII - Interest Earning Portion |
40,397 |
34,811 |
13,709 |
13,415 |
5,586 |
294 |
- NII - Non-Interest Earning Portion |
478 |
498 |
26 |
126 |
(20) |
(100) |
Net Interest Income |
40,875 |
35,309 |
13,735 |
13,541 |
5,566 |
194 |
Average NIM (1) |
7.6% |
7.1% |
7.6% |
7.6% |
|
|
(1) Average Rate in 12 months = (Earning Portion / Total Average Assets – Repos – Permanent Assets)
In the comparison between the third quarter of 2015 over the previous quarter, the R$194 million increase was due to: (i) the higher interest earning portion, totaling R$294 million, due to the increase of: (a) average spread, in the amount of R$195 million; and (b) the average volume of business in the amount of R$99 million; and offset by: (ii) the non-interest earning portion reduction in the amount of R$100 million.
In the comparison between the nine months of 2015, the earning portion reached R$40,875 million, increasing R$5,566 million compared with the same period of the previous year, reflecting: (i) a R$5,586 million growth in the result of interest earning operations, particularly “Credit Intermediation" portions and “Securities/Other”; and offset by: (ii) the lower non-interest earning portion results, totaling R$20 million.
Interest Earning Portion
Interest Earning Portion – Breakdown
|
R$ million | |||||
|
Interest Earning Portion Breakdown | |||||
|
9M15 |
9M14 |
3Q15 |
2Q15 |
Variation | |
|
12 months |
Quarter | ||||
Credit Intermediation |
31,475 |
28,305 |
10,806 |
10,427 |
3,170 |
379 |
Insurance |
4,034 |
3,050 |
1,349 |
1,265 |
984 |
84 |
Securities/Other |
4,888 |
3,456 |
1,554 |
1,723 |
1,432 |
(169) |
Interest Earning Portion |
40,397 |
34,811 |
13,709 |
13,415 |
5,586 |
294 |
The interest earning portion stood at R$13,709 million in the third quarter of 2015, against R$13,415 million recorded in the second quarter of 2015, accounting for an increase of R$294 million. The business line that most contributed to this result was “Credit Intermediation”.
In the comparison between the nine months of 2015 over the same period in the previous year, the interest earning portion recorded a R$5,586 million growth in the interest earning portion, particularly the lines of “Credit Intermediation” and “Securities/Other”.
34 Economic and Financial Analysis Report – September 2015 |
Economic and Financial Analysis |
Interest Earning Portion
Interest Earning Portion – Rates
The interest earning portion rate in the last 12 months stood at 7.5% in the third quarter of 2015, an increase of 0.1 p.p. over the previous quarter, primarily due to the income from the interest earning portion from "Insurance". In the annual comparative, the growth of 0.5 p.p. was the reflection of increased profits obtained in the interest earning portions of “Insurance”, “Credit Intermediation” and “TVM/Other”.
Interest Earning Portion – Average Rates (12 months)
|
|
|
|
|
|
R$ million |
|
9M15 |
|
9M14 |
| ||
|
Interest |
Average |
Average Rate |
Interest |
Average |
Average Rate |
Credit Intermediation |
31,475 |
364,533 |
11.5% |
28,305 |
338,308 |
11.2% |
Insurance |
4,034 |
161,849 |
3.3% |
3,050 |
140,896 |
2.9% |
Securities/Other |
4,888 |
396,002 |
1.6% |
3,456 |
336,617 |
1.3% |
* |
|
|
|
|
|
|
Interest Earning Portion |
40,397 |
- |
7.5% |
34,811 |
- |
7.0% |
* |
||||||
|
3Q15 |
2Q15 | ||||
|
Interest |
Average |
Average Rate |
Interest |
Average |
Average Rate |
Credit Intermediation |
10,806 |
369,422 |
11.5% |
10,427 |
363,554 |
11.5% |
Insurance |
1,349 |
167,661 |
3.3% |
1,265 |
161,967 |
3.2% |
Securities/Other |
1,554 |
419,074 |
1.6% |
1,723 |
397,635 |
1.7% |
* |
|
|
|
|
|
|
Interest Earning Portion |
13,709 |
- |
7.5% |
13,415 |
- |
7.4% |
Bradesco 35 |
Economic and Financial Analysis |
Interest Earning Portion of Credit Intermediation
Earning Portion of Credit Intermediation – Breakdown
|
R$ million | |||||
|
Net Interest Income - Credit Intermediation | |||||
|
9M15 |
9M14 |
3Q15 |
2Q15 |
Variation | |
|
12 months |
Quarter | ||||
Interest - due to volume |
|
|
|
|
252 |
57 |
Interest - due to spread |
|
|
|
|
2,918 |
322 |
Interest Earning Portion |
31,475 |
28,305 |
10,806 |
10,427 |
3,170 |
379 |
Income |
53,604 |
43,271 |
21,044 |
15,829 |
10,333 |
5,215 |
Expenses |
(22,129) |
(14,966) |
(10,238) |
(5,402) |
(7,163) |
(4,836) |
In the third quarter of 2015, interest earning portion of “Credit Intermediation” reached R$10,806 million, up 3.6% or R$379 million when compared to the second quarter of 2015. The variation is the result of: (i) a R$322 million increase in the average spread due to an improved management in investment resources and funding operations; and (ii) a R$57 million growth in the average business volume.
In comparison between the nine months of 2015 and the same period in the previous year, there was an increase of 11.2% or R$3,170 million. The variation is the result of: (i) an increase in the average spread, amounting to R$2,918 million, due to an improved management in investment resources and funding operations; and (ii) a R$252 million increase in the volume of operations.
36 Economic and Financial Analysis Report – September 2015 |
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 third 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 1.1% in the quarterly comparison, primarily due to: (i) the increase in the average spread; partially offset by: (ii) the higher delinquency rate in the period, mainly due to downturn in the economic activities; and (iii) due to the dollar exchange rate variation on ALL expenses, originating from operations abroad.
In the comparison between the nine months of 2015 over the same period of the previous year, the net margin recorded a 8.1% growth due to an increase of: (i) the average spread; (ii) the average volume of business; was offset: (iii) by the effect of aligning the level of provision of certain transactions with corporate customers; (iv) the higher delinquency rate in the period; and (v) due to the dollar exchange rate variation on ALL expenses, originating from operations abroad.
Bradesco 37 |
Economic and Financial Analysis |
Interest Earning Portion of Credit Intermediation
Expanded Loan Portfolio(1)
In September 2015, the expanded loan portfolio of Bradesco stood at R$474.5 billion, registering in the quarter an increase of 2.4%. In the quarter, (i) Corporate segment showed a growth of 4.5% and (ii) the Individual of 1.2%. In the last 12 months, the portfolio presented an increase of 6.8% primarily represented by: (i) 12.8% in the Corporate segment; and (ii) 5.2% in Individuals. For Individuals, the products that presented the strongest growth in the last 12 months were: (i) real estate financing; and (ii) payroll-deductible loan. In the Corporate segment, the highlights were: (i) operations abroad; and (ii) export financing, influenced, mainly, by the exchange rate variation in the period. (1) In addition to Bacen loan portfolio, it includes sureties, guarantees, letters of credit, advances of credit card receivables, debentures, promissory notes, co-obligation (receivables-backed investment funds, mortgage-backed receivables, and farm loans).
Expanded Loan Portfolio Breakdown by Product and Type of Customer (Individual and Corporate)
A breakdown of expanded loan portfolio products for the Individual segment is presented below:
Individuals |
R$ million |
Variation % | |||
Sept15 |
Jun15 |
Sept14 |
Quarter |
12M | |
Payroll-deductible Loan |
33,905 |
32,783 |
29,225 |
3.4 |
16.0 |
Credit Card |
25,969 |
25,411 |
24,273 |
2.2 |
7.0 |
CDC / Vehicle Leasing |
22,483 |
23,166 |
25,043 |
(2.9) |
(10.2) |
Real Estate Financing |
21,181 |
19,668 |
16,730 |
7.7 |
26.6 |
Personal Loans |
15,662 |
15,752 |
16,753 |
(0.6) |
(6.5) |
Rural Loans |
8,717 |
9,662 |
9,876 |
(9.8) |
(11.7) |
BNDES/Finame Onlending |
7,098 |
7,170 |
7,224 |
(1.0) |
(1.7) |
Overdraft Facilities |
4,369 |
4,268 |
3,956 |
2.4 |
10.5 |
Sureties and Guarantees |
715 |
623 |
381 |
14.8 |
87.7 |
Other |
5,134 |
4,959 |
4,568 |
3.5 |
12.4 |
Total |
145,234 |
143,461 |
138,028 |
1.2 |
5.2 |
Individual segment operations grew by 1.2% in the quarter and 5.2% 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.
38 Economic and Financial Analysis Report – September 2015 |
Economic and Financial Analysis |
Interest Earning Portion of Credit Intermediation
A breakdown of expanded loan portfolio products for the Corporate segment is presented below:
Corporate |
R$ million |
Variation % | |||
Sept15 |
Jun15 |
Sept14 |
Quarter |
12M | |
Operations Abroad |
51,441 |
41,090 |
33,474 |
25.2 |
53.7 |
Working Capital |
42,096 |
42,324 |
42,802 |
(0.5) |
(1.6) |
BNDES/Finame Onlending |
30,279 |
32,091 |
33,872 |
(5.6) |
(10.6) |
Real Estate Financing |
25,951 |
25,568 |
22,527 |
1.5 |
15.2 |
Export Financing |
23,061 |
21,340 |
15,469 |
8.1 |
49.1 |
Overdraft Account |
10,317 |
11,108 |
10,704 |
(7.1) |
(3.6) |
Credit Card |
10,406 |
11,065 |
12,468 |
(6.0) |
(16.5) |
CDC / Leasing |
10,391 |
11,050 |
12,686 |
(6.0) |
(18.1) |
Rural Loans |
5,588 |
6,059 |
7,048 |
(7.8) |
(20.7) |
Sureties and Guarantees |
71,904 |
71,334 |
69,899 |
0.8 |
2.9 |
Operations bearing Credit Risk - Commercial Portfolio (1) |
33,111 |
33,418 |
34,553 |
(0.9) |
(4.2) |
Other |
14,708 |
13,497 |
10,665 |
9.0 |
37.9 |
Total |
329,253 |
319,945 |
306,167 |
2.9 |
7.5 |
(1) Includes debenture and promissory note operations.
Corporate segment operations increased by 2.9% in the quarter and 7.5% in the last 12 months. Both in the quarter and in the last 12 months, the lines that showed significant growth were: (i) operations abroad; and (ii) export financing, influenced, mainly, by the exchange variation rate in the period.
Expanded Loan Portfolio – Consumer Financing(1)
The graph below shows the types of credit related to Consumer Financing of the Individual segment, which stood at R$98.0 billion in September 2015, an increase of 0.9% over the quarter and 2.9% over the last 12 months.
The lines highlighted in September 2015 are: (i) personal loans, including payroll-deductible loans, totaling
R$49.6 billion; and (ii) credit card, totaling R$26.0 billion. Together, these operations totaled R$75.5 billion, accounting for 77.1% of the Consumer Financing balance.
(1) Includes vehicle CDC/Leasing, personal loans, revolving credit card and cash, and installment purchases at merchants operations.
Bradesco 39 |
Economic and Financial Analysis |
Interest Earning Portion of Credit Intermediation
Breakdown of Vehicle Portfolio
|
R$ million |
Variation % | |||
Sept15 |
Jun15 |
Sept14 |
Quarter |
12M | |
CDC Portfolio |
29,443 |
30,556 |
33,117 |
(3.6) |
(11.1) |
Individuals |
22,260 |
22,906 |
24,674 |
(2.8) |
(9.8) |
Corporate |
7,183 |
7,650 |
8,443 |
(6.1) |
(14.9) |
Leasing Portfolio |
1,175 |
1,334 |
1,842 |
(11.9) |
(36.2) |
Individuals |
223 |
260 |
368 |
(14.2) |
(39.4) |
Corporate |
952 |
1,074 |
1,474 |
(11.4) |
(35.4) |
Finame Portfolio |
10,831 |
12,101 |
11,173 |
(10.5) |
(3.1) |
Individuals |
397 |
476 |
659 |
(16.6) |
(39.8) |
Corporate |
10,434 |
11,625 |
10,514 |
(10.2) |
(0.8) |
Total |
41,449 |
43,991 |
46,132 |
(5.8) |
(10.2) |
Individuals |
22,880 |
23,642 |
25,701 |
(3.2) |
(11.0) |
Corporate |
18,569 |
20,349 |
20,431 |
(8.7) |
(9.1) |
Vehicle financing operations (individual and corporate) totaled R$41.4 billion in September 2015, presenting a decrease both in the quarter-over-quarter and year-over-year comparison. Of the total vehicle portfolio, 71.0% corresponds to CDC, 26.1% to “Finame”, and 2.9% to Leasing. Individuals represented, in September 2015, 55.2% of the portfolio, while the Corporate segment accounted for the remaining 44.8%.
The variations presented in the portfolio are the reflection of a more reduced financing market and of Bradesco’s search for lower risk and more profitable operations, due to the demand for higher value of entry for these financing operations.
Expanded Loan Portfolio Concentration – By Sector
The "Industry" was the economic activity sector that increased its participation even more in the expanded loan portfolio, mainly, due to, exchange variation rate in the period.
Activity Sector |
|
|
|
|
|
R$ million |
Sept15 |
% |
Jun15 |
% |
Sept14 |
% | |
Public Sector |
13,644 |
2.9 |
12,339 |
2.7 |
7,797 |
1.8 |
Private Sector |
460,844 |
97.1 |
451,067 |
97.3 |
436,398 |
98.2 |
0 |
||||||
Corporate |
315,610 |
66.5 |
307,606 |
66.3 |
298,370 |
67.2 |
Industry |
101,068 |
21.3 |
94,305 |
20.4 |
89,607 |
20.2 |
Commerce |
54,746 |
11.5 |
55,662 |
12.0 |
55,223 |
12.4 |
Financial Intermediaries |
7,099 |
1.5 |
5,798 |
1.3 |
9,017 |
2.0 |
Services |
148,970 |
31.4 |
148,098 |
32.0 |
140,763 |
31.7 |
Agriculture, Cattle Raising, Fishing, |
3,727 |
0.8 |
3,743 |
0.8 |
3,760 |
0.8 |
Individuals |
145,234 |
30.6 |
143,461 |
31.0 |
138,028 |
31.0 |
Total |
474,488 |
100.0 |
463,406 |
100.0 |
444,195 |
100.0 |
40 Economic and Financial Analysis Report – September 2015 |
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$23.2 billion growth in the loan portfolio over the last 12 months, and accounted for 4.9% of the portfolio in September 2015.
Bradesco 41 |
Economic and Financial Analysis |
Interest Earning Portion of Credit Intermediation
Changes in the Expanded Loan Portfolio – By Rating
The chart below shows that the vast majority of new borrowers and customers that remained in the loan portfolio since September 2014 received ratings between AA and C, demonstrating the adequacy and consistency of the loan policy and processes (assignment and monitoring), as well as the quality of guarantees.
Changes in Expanded Loan Portfolio by Rating from September 2014 through September 2015 | ||||||
Rating |
Total Credit on |
New customers between October 2014 and |
Remaining Customers from September 2014 | |||
R$ million |
% |
R$ million |
% |
R$ million |
% | |
AA - C |
439,450 |
92.6 |
22,105 |
95.2 |
417,345 |
92.5 |
D |
10,915 |
2.3 |
266 |
1.2 |
10,649 |
2.4 |
E - H |
24,123 |
5.1 |
840 |
3.6 |
23,283 |
5.1 |
Total |
474,488 |
100.0 |
23,211 |
100.0 |
451,277 |
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 % | |||
Sept15 |
Jun15 |
Sept14 |
Quarter |
12M | |
Corporations |
217,524 |
208,173 |
192,810 |
4.5 |
12.8 |
SMEs |
111,729 |
111,772 |
113,357 |
- |
(1.4) |
Individuals |
145,234 |
143,461 |
138,028 |
1.2 |
5.2 |
Total Loan Operations |
474,488 |
463,406 |
444,195 |
2.4 |
6.8 |
Expanded Loan Portfolio – By Customer Profile and Rating (%)
Although a slight decrease was registered in comparison to the previous years, the range represented by credits classified between AA and C remained in very comfortable levels.
Customer Profile |
By Rating | ||||||||
|
Sept15 |
|
|
Jun15 |
|
|
Sept14 |
| |
AA-C |
D |
E-H |
AA-C |
D |
E-H |
AA-C |
D |
E-H | |
Corporations |
96.3 |
2.0 |
1.7 |
97.9 |
0.6 |
1.5 |
98.2 |
0.5 |
1.3 |
SMEs |
88.2 |
3.5 |
8.3 |
89.0 |
3.5 |
7.5 |
90.3 |
2.7 |
7.0 |
Individuals |
90.4 |
1.9 |
7.7 |
90.7 |
1.9 |
7.4 |
91.2 |
1.5 |
7.3 |
Total |
92.6 |
2.3 |
5.1 |
93.6 |
1.7 |
4.7 |
94.0 |
1.4 |
4.6 |
42 Economic and Financial Analysis Report – September 2015 |
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 Corporate and Prime segments, in the quarter and in the last 12 months.
Business Segments |
R$ million |
Variation % | ||||||
Sept15 |
% |
Jun15 |
% |
Sept14 |
% |
Quarter |
12M | |
Retail |
130,415 |
27.5 |
129,191 |
27.9 |
124,715 |
28.1 |
0.9 |
4.6 |
Corporate |
218,654 |
46.1 |
209,317 |
45.2 |
194,102 |
43.7 |
4.5 |
12.6 |
Middle Market |
48,991 |
10.3 |
48,772 |
10.5 |
48,603 |
10.9 |
0.4 |
0.8 |
Prime |
23,080 |
4.9 |
22,473 |
4.8 |
21,176 |
4.8 |
2.7 |
9.0 |
Other / Non-account Holders (1) |
53,348 |
11.2 |
53,654 |
11.6 |
55,599 |
12.5 |
(0.6) |
(4.0) |
Total |
474,488 |
100.0 |
463,406 |
100.0 |
444,195 |
100.0 |
2.4 |
6.8 |
(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 on-lending operations (excluding ACCs – Advances on Foreign Exchange Contracts) totaled US$14.8 billion in September 2015 (US$15.2 billion in June 2015 and US$15.8 billion in September 2014), a decrease of 2.6% as compared to the previous quarter and a reduction of 6.3% over the last 12 months, in U.S. Dollars. In Brazilian reais, such operations totaled R$58.9 billion in September 2015 (R$47.0 billion in June 2015 and R$38.8 billion in September 2014), an increase of 25.3% in the quarter and 51.8% over the last 12 months. In September 2015, total loan operations in reais reached R$415.5 billion (R$416.4 billion in June 2015 and R$405.4 billion in September 2014), a decrease of 0.2% in the quarter-over-quarter comparison and an increase of 2.5% in the last 12 months.
Bradesco 43 |
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 in the last 12 months. Most of the clients held ratings of AA and A, presenting excellent quality of credit.
Loan Portfolio(1) – By Type
All operations bearing credit risk reached R$510.0 billion, an increase of 3.9% in the quarter and 8.5% in the last 12 months, mainly, due to exchange variation rate in the period.
|
R$ million |
Variation % |
| ||
Sept15 |
Jun15 |
Sept14 |
Quarter |
12M | |
Loans and Discounted Securities |
181,369 |
172,004 |
159,876 |
5.4 |
13.4 |
Financing |
130,405 |
127,662 |
120,926 |
2.1 |
7.8 |
Rural and Agribusiness Financing |
21,496 |
22,879 |
23,854 |
(6.0) |
(9.9) |
Leasing Operations |
3,357 |
3,660 |
4,608 |
(8.3) |
(27.1) |
Advances on Exchange Contracts |
8,273 |
7,835 |
5,814 |
5.6 |
42.3 |
Other Loans |
21,154 |
20,985 |
20,826 |
0.8 |
1.6 |
Subtotal Loan Operations (2) |
366,055 |
355,024 |
335,904 |
3.1 |
9.0 |
Sureties and Guarantees Granted (Memorandum Accounts) |
72,620 |
71,958 |
70,280 |
0.9 |
3.3 |
Operations bearing Credit Risk - Commercial Portfolio (3) |
33,111 |
33,418 |
34,553 |
(0.9) |
(4.2) |
Letters of Credit (Memorandum Accounts) |
416 |
347 |
507 |
20.0 |
(17.9) |
Advances from Credit Card Receivables |
945 |
1,283 |
1,457 |
(26.3) |
(35.1) |
Co-obligation in Loan Assignment CRI (Memorandum Accounts) |
1,238 |
1,274 |
1,383 |
(2.8) |
(10.5) |
Co-obligation in Rural Loan Assignment (Memorandum Accounts) |
102 |
103 |
112 |
(0.9) |
(8.9) |
Subtotal of Operations bearing Credit Risk - Expanded Portfolio |
474,488 |
463,406 |
444,195 |
2.4 |
6.8 |
Other Operations Bearing Credit Risk (4) |
35,478 |
27,500 |
25,639 |
29.0 |
38.4 |
Total Operations bearing Credit Risk |
509,966 |
490,906 |
469,834 |
3.9 |
8.5 |
(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).
44 Economic and Financial Analysis Report – September 2015 |
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.
Bradesco 45 |
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 process of deceleration in economic activity, with an impact on the growth rate of the credit portfolio. The reduction of the delinquency ratio in the segment of Large Companies is noteworthy.
In the quarter, short-term delinquency, including operations past due between 15 and 90 days, decreased slightly, primarily influenced by the Corporate segment.
(1) As defined by Bacen.
46 Economic and Financial Analysis Report – September 2015 |
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$28.7 billion in September 2015, representing 7.8% 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).
The increase of the Coverage Ratios in the quarter is associated to: (i) the strengthening of the general provision for clients of specific industries; and (ii) the increment of the surplus provision, as a prudential measure, due to the deceleration of the economic activity.
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. In September 2015, includes the ALL Surplus/Deficit Rating, considered as an extraordinary event, totaling R$3,704 million. Thus, the balance of the ALL – Surplus provision went from R$4,004 million in June 2015 to R$6,409 million in September 2015.
Bradesco 47 |
Economic and Financial Analysis |
Interest Earning Portion of Credit Intermediation
Allowance for Loan Losses (ALL) vs. Delinquency vs. Loss(1)
The assertiveness of the provisioning criteria adopted must be mentioned, 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 6.7% of the portfolio(1) in September 2014, the net loss in the subsequent 12 months was 3.0%, that is, the existing provision exceeded over 127% 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. In September 2015, includes the ALL Surplus/Deficit Rating, considered as an extraordinary event, totaling R$3,704 million. Thus, the balance of the ALL – Surplus provision went from R$4,004 million in June 2015 to R$6,409 million in September 2015.
48 Economic and Financial Analysis Report – September 2015 |
Economic and Financial Analysis |
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 168.4% and a 205.7% 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 economic activity and its impact.
(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. In September 2015, includes the ALL Surplus/Deficit Rating, considered as an extraordinary event, totaling R$3,704 million; Thus, the balance of the ALL – Surplus provision went from R$4,004 million in June 2015 to R$6,409 million in September 2015; and
(3) Loan operations overdue for over 60 days and that do not generate revenue appropriation on accrual accounting.
Bradesco 49 |
Economic and Financial Analysis |
Interest Earning Portion of Credit Intermediation
Loan Portfolio – Portfolio Indicators
With a view to facilitate the monitoring of the quantitative and qualitative performance of Bradesco’s loan portfolio, a comparative summary of the main figures and indicators is presented below:
|
|
R$ million (except %) | |
Sept15 |
Jun15 |
Sept14 | |
Total Loan Operations (1) |
366,055 |
355,024 |
335,904 |
- Individuals |
143,941 |
142,232 |
136,946 |
- Corporate |
222,114 |
212,792 |
198,958 |
Total Provision (2) |
28,670 |
23,801 |
22,623 |
- Specific |
13,619 |
12,699 |
11,590 |
- Generic |
8,641 |
7,098 |
7,025 |
- Excess (2) |
6,409 |
4,004 |
4,008 |
Specific Provision / Total Provision (2) (%) |
47.5 |
53.4 |
51.2 |
Total Provision (2) / Loan Operations (%) |
7.8 |
6.7 |
6.7 |
AA - C Rated Loan Operations / Loan Operations (%) |
90.9 |
91.9 |
92.3 |
D Rated Operations under Risk Management / Loan Operations (%) |
2.7 |
2.0 |
1.7 |
E - H Rated Loan Operations / Loan Operations (%) |
6.4 |
6.1 |
6.0 |
D Rated Loan Operations |
9,881 |
7,167 |
5,734 |
Provision for D-rated Operations |
2,383 |
2,017 |
1,591 |
D Rated Provision / Loan Operations (%) |
24.1 |
28.1 |
27.8 |
D - H Rated Non-Performing Loans |
19,944 |
18,773 |
16,601 |
Total Provision (2) / D-to-H-rated Non-performing Loans (%) |
143.8 |
126.8 |
136.3 |
E - H Rated Loan Operations |
23,424 |
21,497 |
20,267 |
Provision for E-to-H-rated Loan Operations |
20,478 |
18,181 |
17,044 |
E - H Rated Provision / Loan Operations (%) |
87.4 |
84.6 |
84.1 |
E - H Rated Non-Performing Loans |
16,303 |
15,185 |
13,960 |
Total Provision (2) / E-to-H-rated Non-performing Loans (%) |
175.9 |
156.7 |
162.1 |
Non-performing Loans (3) |
17,025 |
16,246 |
14,669 |
Non-performing Loans (3) / Loan Operations (%) |
4.7 |
4.6 |
4.4 |
Coverage Ratio - Total Provision (2) / Non Performing Loans (3) (%) |
168.4 |
146.5 |
154.2 |
Loan Operations Overdue for over 90 days |
13,935 |
13,195 |
12,082 |
Loan Operations Overdue for over 90 days / Loan Operations (%) |
3.8 |
3.7 |
3.6 |
Coverage Ratio - Total Provision (2) / Operations Overdue for over 90 days (%) |
205.7 |
180.4 |
187.2 |
(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. In September 2015, includes the ALL Surplus/Deficit Rating, considered as an extraordinary event, totaling R$3,704 million; Thus, the balance of the ALL – Surplus provision went from R$4,004 million in June 2015 to R$6,409 million in September 2015; and
(3) Loan operations overdue for over 60 days and that do not generate revenue appropriation on accrual accounting.
50 Economic and Financial Analysis Report – September 2015 |
Economic and Financial Analysis |
Interest Earning Portion of Credit Intermediation
Loans vs. Funding
To analyze Loan Operations in relation to Funding, the following should be deducted from total customer funding: (i) the amount committed to reserve requirements at Bacen, (ii) the amount of available funds held at customer service network, as well as add (iii) funds from domestic and foreign lines of credit that finance the demand for loans. Bradesco presents low dependency on interbank deposits and foreign lines of credit, given its capacity to effectively obtain funding from customers. This is a result of: (i) the outstanding location of its Service Points; (ii) the broad diversity of products offered; and (iii) the market’s confidence in the Bradesco brand. Note that the use of funds provides a comfortable margin, which proves that Bradesco is capable of meeting demand for loaning funds through its own funding.
Funding vs. Investments |
R$ million |
Variation % | |||
Sept15 |
Jun15 |
Sept14 |
Quarter |
12M | |
Demand Deposits + Sundry Floating |
27,948 |
29,550 |
37,227 |
(5.4) |
(24.9) |
Savings Deposits |
89,616 |
91,008 |
87,293 |
(1.5) |
2.7 |
Time Deposits + Debentures (1) |
154,481 |
144,463 |
157,576 |
6.9 |
(2.0) |
Funds from Financial Bills (2) |
101,303 |
87,288 |
66,754 |
16.1 |
51.8 |
Customer Funds |
373,348 |
352,309 |
348,850 |
6.0 |
7.0 |
(-) Reserve Requirements |
(52,269) |
(48,913) |
(46,713) |
6.9 |
11.9 |
(-) Available Funds |
(7,544) |
(7,961) |
(7,596) |
(5.2) |
(0.7) |
Customer Funds Net of Reserve Requirements |
313,535 |
295,435 |
294,541 |
6.1 |
6.4 |
Onlending |
41,685 |
40,905 |
41,489 |
1.9 |
0.5 |
Securities Abroad |
9,684 |
8,099 |
8,529 |
19.6 |
13.5 |
Borrowing |
27,969 |
20,465 |
15,072 |
36.7 |
85.6 |
Other (Subordinated Debt + Other Borrowers - Cards) |
55,895 |
54,200 |
52,515 |
3.1 |
6.4 |
Total Funding (A) |
448,768 |
419,104 |
412,146 |
7.1 |
8.9 |
Expanded Loan Portfolio (Excluding Sureties and Guarantees) (B) |
401,868 |
391,448 |
373,915 |
2.7 |
7.5 |
B/A (%) |
89.5 |
93.4 |
90.7 |
(3.9) 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.
Bradesco 51 |
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 % | |||
|
Sept15 |
Jun15 |
Sept14 |
Quarter |
12M |
Demand Deposits |
24,267 |
26,125 |
33,300 |
(7.1) |
(27.1) |
Savings Deposits |
89,616 |
91,008 |
87,293 |
(1.5) |
2.7 |
Time Deposits |
88,737 |
78,062 |
90,615 |
13.7 |
(2.1) |
Debentures (1) |
65,744 |
66,401 |
66,961 |
(1.0) |
(1.8) |
Borrowing and Onlending |
69,654 |
61,369 |
56,561 |
13.5 |
23.1 |
Funds from Issuance of Securities (2) |
110,987 |
95,387 |
75,283 |
16.4 |
47.4 |
Subordinated Debts |
38,535 |
37,426 |
36,464 |
3.0 |
5.7 |
Total |
487,540 |
455,778 |
446,477 |
7.0 |
9.2 |
(1) Considering mostly debentures used to back repos; and
(2) Includes: Financial Bills, in September 2015, totaling R$74,628 million (June 2015 – R$60,608 million and September 2014 – R$49,671 million).
Demand deposits
The reductions of R$1,858 million, or 7.1%, in the third quarter of 2015 as compared to the previous quarter, and of R$9,033 million, or 27.1%, 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$89,616 million in the end of the third quarter of 2015, showing a reduction of 1.5% as compared to the end of the previous quarter. In the comparison between September 2015 over the same period of the previous year, the increase of R$2,323 million, or 2.7%, 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 4.1 million new savings accounts over the last 12 months. |
52 Economic and Financial Analysis Report – September 2015 |
Economic and Financial Analysis |
Interest Earning Portion of Credit Intermediation
Time Deposits
At the end of September 2015, the balance of time deposits totaled R$88,737 million, registering increase in the quarter-over-quarter comparison, of 13.7%, or R$10,675 million and decrease in the year-over-year comparison, 2.1%, or R$1,878 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
On September 30, 2015, Bradesco’s debentures balance totaled R$65,744 million, registering decreases both in the quarter-over-quarter comparison, of 1.0% or R$657 million, and year-over-year comparison, of 1.8% or R$1,217 million. |
Borrowing and On-lending
In September 2015, balance of on-lending achieved R$69,654 million, an increase of R$8,285 million, or 13.5%, as compared to the previous quarter, mainly due to: (i) the increase of R$10,047 million in borrowings and on-lending denominated and/or indexed in foreign currency, mainly due to positive exchange rate of 28.1% in the period; and partially offset by: (ii) the reduction of R$1,762 million or 4.5%, in the volume of funding raised by borrowings and on-lending in the country, mainly through operations of Finame. In the comparison between September 2015 over the same period of the previous year, the balance of borrowings and on-lending recorded an increase of R$13,093 million, or 23.1%, primarily due to: (i) the increase of R$16,878 million in borrowings and on-lending denominated and/or indexed in foreign currency, whose balance changed from R$15,289 million in September 2014 to R$32,167 million in September 2015, primarily due to the positive exchange rate variation of 62.1% in the period; offset by: (ii) the reduction of R$3,785 million, or 9.2%, in the volume of resources captured by borrowings and on-lending in the country, mainly in the form of Finame and BNDES operations. |
Bradesco 53 |
Economic and Financial Analysis |
Interest Earning Portion of Credit Intermediation
Funds from Issuance of Securities
Funds from Issuance of Securities totaled R$110,987 million, an increase of R$15,600 million, or 16.4%, over the previous quarter, primarily due to: (i) the increase in the Financial Bills operations, totaling R$14,020 million; (ii) the increase in operations abroad, totaling R$1,585 million; (iii) the increase in Real Estate Loan Letters operations, totaling R$1,565 million; partially offset by: (iv) the reduction in Letters of Credit for Agribusiness operations, totaling R$1,514 million. In the comparison between September 2015 over the same period of the previous year, the increase of R$35,704 million, or 47.4%, was essentially due to: (i) the increased inventory of Financial Bills, from R$49,671 million in September 2014 to R$74,628 million in September 2015, primarily due to the new issuances in the period; (ii) the higher volume of Mortgage Bonds, in the amount of R$7,341 million; and (iii) the higher volume of Letters of Credit for Agribusiness operations, totaling R$2,462 million; and (iv) the increase of R$1,155 million in the volume of transactions in securities issued abroad.
Subordinated Debt
Subordinated Debt totaled R$38,535 million in September 2015 (R$13,743 million abroad and R$24,792 million in Brazil), presenting an increase both in the quarter-over-quarter comparison, of 3.0% or R$1,109 million, and in the year-over-year, of 5.7% or R$2,071 million, mainly due to exchange variation rate, and partially offset by maturity of debts incurred in the previous periods. |
|
54 Economic and Financial Analysis Report – September 2015 |
Economic and Financial Analysis |
Interest Earning Portion of Securities/Other
Earning Portion of Securities/Other – Breakdown
|
R$ million | |||||
|
Securities/Other Margin - Interest Earning Operations | |||||
|
9M15 |
9M14 |
3Q15 |
2Q15 |
Variation | |
|
12 months |
Quarter | ||||
Interest - due to volume |
|
|
|
|
82 |
27 |
Interest - due to spread |
|
|
|
|
1,350 |
(196) |
Interest Earning Portion |
4,888 |
3,456 |
1,554 |
1,723 |
1,432 |
(169) |
Income |
47,638 |
29,342 |
19,386 |
11,047 |
18,296 |
8,339 |
Expenses |
(42,750) |
(25,886) |
(17,832) |
(9,324) |
(16,864) |
(8,508) |
In the comparison between the third quarter of 2015 over the previous quarter, there was a decrease of R$169 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) a decrease of the average spread in the amount of R$196 million; and partially offset by: (ii) the increase in the volume of operations, in the amount of R$27 million.
In the comparison between the nine months 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$1,432 million. This result was due to: (i) an increase of R$1,350 million in the average spread; and (ii) an increase in the volume of operations, resulting in R$82 million.
Interest Earning Portion of Insurance
Earning Portion of Insurance – Breakdown
|
R$ million | |||||
|
Insurance Margin - Interest Earning Operations | |||||
|
9M15 |
9M14 |
3Q15 |
2Q15 |
Variation | |
|
12 months |
Quarter | ||||
Interest - due to volume |
|
|
|
|
58 |
15 |
Interest - due to spread |
|
|
|
|
926 |
69 |
Interest Earning Portion |
4,034 |
3,050 |
1,349 |
1,265 |
984 |
84 |
Income |
15,395 |
10,535 |
4,820 |
5,420 |
4,860 |
(600) |
Expenses |
(11,361) |
(7,485) |
(3,471) |
(4,155) |
(3,876) |
684 |
Comparing the third quarter of 2015 with the previous quarter, the interest earning portion of insurance operations recorded a R$84 million increase, or 6.6%, which was due to: (i) an R$69 million increase in the average spread; and (ii) an increase in the volume of operations, totaling R$15 million.
In the comparison between the nine months of 2015 and the same period of the previous year, the earning portion presented an increase of 32.3%, or R$984 million, due to: (i) the growth of the average spread, in the amount of R$926 million; reflecting, primarily, IPCA and IGP-M performance in the quarter; and (ii) a greater volume of operations, in the amount of R$58 million.
Bradesco 55 |
Economic and Financial Analysis |
Non-Interest Earning Portion
Non-Interest Earning Portion – Breakdown
|
R$ million | |||||
|
NII - Non-Interest Earning Portion | |||||
|
9M15 |
9M14 |
3Q15 |
2Q15 |
Variation | |
|
12 months |
Quarter | ||||
Non-Interest Earning Portion |
478 |
498 |
26 |
126 |
(20) |
(100) |
Non-interest earning portion stood at R$26 million in the third quarter of 2015, compared to R$126 million in the previous quarter, showing a R$100 million reduction, due to minor gains with arbitration of markets. In the comparison between the nine months of 2015 and the same period in the previous year, there was a decrease of R$20 million in the non-interest earning portion.
56 Economic and Financial Analysis Report – September 2015 |
Economic and Financial Analysis |
Insurance, Pension Plans and Capitalization Bonds
Below is the analysis of the Statement of Financial Position and Income Statement of Grupo Bradesco Seguros:
Consolidated Statement of Financial Position
|
R$ million | ||
|
Sept15 |
Jun15 |
Sept14 |
Assets |
|
|
|
Current and Long-Term Assets |
195,183 |
191,343 |
169,512 |
Securities |
182,391 |
179,129 |
158,207 |
Insurance Premiums Receivable |
3,389 |
3,308 |
3,118 |
Other Loans |
9,403 |
8,906 |
8,187 |
Permanent Assets |
5,155 |
5,000 |
4,589 |
Total |
200,338 |
196,343 |
174,101 |
Liabilities |
|
|
|
Current and Long-Term Liabilities |
177,735 |
173,544 |
153,993 |
Tax, Civil and Labor Contingencies |
2,890 |
2,804 |
2,438 |
Payables on Insurance, Pension Plan and Capitalization Bond Operations |
589 |
545 |
475 |
Other Reserve Requirements |
5,627 |
5,629 |
5,111 |
Insurance Technical Reserves |
13,323 |
13,261 |
12,609 |
Life and Pension Plan Technical Reserves |
148,321 |
144,337 |
126,858 |
Capitalization Bond Technical Reserves |
6,985 |
6,968 |
6,502 |
Non-controlling Interest |
623 |
612 |
601 |
Shareholder's Equity (1) |
21,980 |
22,187 |
19,507 |
Total |
200,338 |
196,343 |
174,101 |
(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$12,296 million in September 2015.
Consolidated Income Statement
|
|
|
|
R$ million |
|
9M15 |
9M14 |
3Q15 |
2Q15 |
Insurance Written Premiums, Pension Plan Contributions and Capitalization Bond Income |
45,482 |
38,346 |
15,125 |
16,723 |
Premiums Earned from Insurance, Pension Plan Contribution and Capitalization Bond |
25,783 |
22,449 |
8,910 |
8,452 |
Financial Result from the Operation |
3,978 |
3,127 |
1,287 |
1,310 |
Sundry Operating Income |
779 |
707 |
358 |
263 |
Retained Claims |
(15,645) |
(13,053) |
(5,446) |
(5,121) |
Capitalization Bond Draws and Redemptions |
(3,752) |
(3,555) |
(1,336) |
(1,198) |
Selling Expenses |
(2,485) |
(2,152) |
(844) |
(824) |
General and Administrative Expenses |
(1,873) |
(1,706) |
(672) |
(648) |
Tax Expenses |
(577) |
(463) |
(159) |
(245) |
Other Operating Income/Expenses |
(458) |
(591) |
(132) |
(155) |
Operating Result |
5,749 |
4,763 |
1,965 |
1,834 |
Equity Result |
505 |
500 |
196 |
175 |
Non-Operating Result |
8 |
(25) |
11 |
(3) |
Income before Taxes and Profit Sharing |
6,262 |
5,238 |
2,172 |
2,006 |
Income Tax and Contributions |
(2,209) |
(1,907) |
(805) |
(664) |
Profit Sharing |
(69) |
(65) |
(22) |
(21) |
Non-controlling Interest |
(102) |
(96) |
(29) |
(37) |
Net Income |
3,883 |
3,170 |
1,317 |
1,284 |
Note: For comparison purposes, the non-recurring events’ effects are not considered.
Bradesco 57 |
Economic and Financial Analysis |
Insurance, Pension Plans and Capitalization Bonds
Income Distribution of Grupo Bradesco Seguros e Previdência
|
|
|
|
|
|
|
R$ million | |
|
3Q15 |
2Q15 |
1Q15 |
4Q14 |
3Q14 |
2Q14 |
1Q14 |
4Q13 |
Life and Pension Plans |
738 |
785 |
762 |
693 |
588 |
698 |
639 |
582 |
Health |
139 |
116 |
182 |
201 |
168 |
184 |
192 |
175 |
Capitalization Bonds |
122 |
145 |
152 |
120 |
74 |
119 |
110 |
101 |
Basic Lines and Other |
318 |
238 |
187 |
222 |
228 |
71 |
99 |
143 |
Total |
1,317 |
1,284 |
1,283 |
1,236 |
1,058 |
1,072 |
1,040 |
1,001 |
Performance Ratios
|
% | |||||||
|
3Q15 |
2Q15 |
1Q15 |
4Q14 |
3Q14 |
2Q14 |
1Q14 |
4Q13 |
Claims Ratio (1) |
73.1 |
71.4 |
71.7 |
70.9 |
72.7 |
70.2 |
70.1 |
71.1 |
Expense Ratio (2) |
10.4 |
10.7 |
10.4 |
10.6 |
10.5 |
11.2 |
10.4 |
10.9 |
Administrative Expenses Ratio (3) |
4.3 |
4.0 |
4.1 |
4.0 |
4.6 |
4.0 |
4.7 |
4.3 |
Combined Ratio (4) (5) |
86.9 |
86.5 |
86.8 |
85.9 |
86.5 |
86.3 |
86.4 |
86.1 |
(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 third quarter of 2015, the billing, in comparison to the previous quarter, presented a reduction of 9.6%, influenced by the product "Life and Pension", due to an exceptional growth of 45.3% in the previous quarter.
In the accrued until September 2015, the production registered a growth of 18.6% compared to the same period in the previous year, influenced the "Life and Pension" and "Health" products, which presented growths of 26.0% and 20.7%, respectively.
58 Economic and Financial Analysis Report – September 2015 |
Economic and Financial Analysis |
Insurance, Pension Plans and Capitalization Bonds
Written Premiums, Pension Plan Contributions and Capitalization Bond Income
Bradesco 59 |
Economic and Financial Analysis |
Insurance, Pension Plans and Capitalization Bonds
Retained Claims by Insurance Line
60 Economic and Financial Analysis Report – September 2015 |
Economic and Financial Analysis |
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 third quarter of 2015 and the same period of previous year is a result of: (i) the benefits generated with cost-cutting measures; and (ii) an increase of 17.2% in billing for the period. There has been a decrease of 0.3 p.p. in the efficiency ratio in the third quarter of 2015 as compared to the previous quarter, primarily due to the reduction of 9.6% in billing.
62 Economic and Financial Analysis Report – September 2015 |
Economic and Financial Analysis |
Economic and Financial Analysis |
Bradesco Vida e Previdência
|
R$ million (unless otherwise stated) | |||||||
|
3Q15 |
2Q15 |
1Q15 |
4Q14 |
3Q14 |
2Q14 |
1Q14 |
4Q13 |
Net Income |
738 |
785 |
762 |
693 |
588 |
698 |
639 |
582 |
Premium and Contribution Income (1) |
7,112 |
9,183 |
6,318 |
10,644 |
5,645 |
7,301 |
4,994 |
8,505 |
- Income from Pension Plans and VGBL |
5,739 |
7,921 |
5,081 |
9,371 |
4,383 |
6,117 |
3,898 |
7,317 |
- Income from Life/Personal Accidents Insurance Premiums |
1,373 |
1,262 |
1,237 |
1,273 |
1,262 |
1,184 |
1,096 |
1,188 |
Technical Reserves |
148,321 |
144,337 |
137,322 |
133,857 |
126,858 |
124,192 |
119,942 |
119,228 |
Investment Portfolio |
155,526 |
152,035 |
144,426 |
140,704 |
132,535 |
129,193 |
126,001 |
124,655 |
Claims Ratio |
35.8 |
34.4 |
35.3 |
35.0 |
36.6 |
31.5 |
29.9 |
37.3 |
Expense Ratio |
18.7 |
17.0 |
18.6 |
18.7 |
18.5 |
20.7 |
21.8 |
21.2 |
Combined Ratio |
61.5 |
59.7 |
61.1 |
61.8 |
63.4 |
57.8 |
58.6 |
67.3 |
Participants / Policyholders (in thousands) |
30,349 |
29,660 |
29,306 |
28,207 |
27,625 |
27,789 |
27,451 |
28,256 |
Premium and Contribution Income Market Share (%) (2) |
26.9 |
27.2 |
23.9 |
28.4 |
25.4 |
26.6 |
26.1 |
30.2 |
Life/AP Market Share - Insurance Premiums (%) (2) |
17.5 |
17.2 |
17.7 |
17.3 |
17.7 |
17.2 |
17.6 |
17.0 |
(1) Life/VGBL/PGBL/Traditional; and
(2) The third quarter of 2015 includes the latest data released by SUSEP (August/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 26.9% of the pension plan and VGBL income. (Source: SUSEP - August/2015). Net income for the third quarter of 2015 was 6.0% below the result presented in the previous quarter, influenced by the following factors: (i) a growth of 1.4 p.p. in the claims ratio index; (ii) an increase of 1.7 p.p. in the commercialization index; and (iii) a reduction in the financial results. Net income accrued until September 2015 was up 18.7% over the same period in the previous year, influenced by the following factors: (i) an increase of 26.0% in billing; (ii) a decrease of 2.2 p.p. in the expense ratio; (iii) an improved financial income; partially offset by: (iv) an increase of 2.3 p.p. in the claims ratio; and (v) a decrease in the equity result.
64 Economic and Financial Analysis Report – September 2015 |
Economic and Financial Analysis |
Bradesco Vida e Previdência
In September 2015, technical reserves for Bradesco Vida e Previdência stood at R$148.3 billion, made up of R$141.0 billion from "Pension Plans and VGBL" and R$7.3 billion from "Life, Personal Accidents and Other Lines", resulting an increase of 16.9% over September 2014.
The Pension Plan and VGBL Investment Portfolio accounted for 29.8% of market funds in August 2015 (source: Fenaprevi).
Growth of Participants and Life and Personal Accident Policyholders
In September 2015, the number of Bradesco Vida e Previdência customers was 2.4 million pension plan and VGBL participants, and was up 27.9 million life and personal accident policyholders. |
This growth was fueled by the strength of the Bradesco brand and the improvement of selling and management policies. |
Bradesco 65 |
Economic and Financial Analysis |
Bradesco Saúde and Mediservice
|
R$ million (unless otherwise stated) | |||||||
|
3Q15 |
2Q15 |
1Q15 |
4Q14 |
3Q14 |
2Q14 |
1Q14 |
4Q13 |
Net Income |
139 |
116 |
182 |
201 |
168 |
184 |
192 |
175 |
Net Written Premiums |
4,621 |
4,376 |
4,186 |
4,078 |
3,851 |
3,509 |
3,372 |
3,274 |
Technical Reserves |
6,806 |
6,785 |
6,665 |
6,453 |
6,226 |
6,149 |
5,794 |
5,726 |
Claims Ratio |
89.9 |
89.7 |
88.5 |
87.7 |
87.6 |
86.1 |
86.9 |
88.5 |
Expense Ratio |
5.3 |
5.4 |
5.3 |
5.1 |
4.8 |
4.6 |
4.1 |
5.4 |
Combined Ratio |
102.3 |
102.9 |
101.5 |
99.5 |
98.1 |
97.7 |
96.9 |
99.5 |
Policyholders (in thousands) |
4,461 |
4,472 |
4,478 |
4,525 |
4,475 |
4,360 |
4,273 |
4,173 |
Written Premiums Market Share (%) (1) |
49.1 |
48.6 |
48.0 |
46.1 |
45.8 |
45.2 |
45.4 |
46.0 |
(1) The third quarter of 2015 includes the latest data released by ANS (August/15).
Note: For comparison purposes, the non-recurring events’ effects are not considered.
Net income for the third quarter of 2015 increased 19.8% over the previous quarter, mainly due to: (i) an increase of 5.6% in billing; (ii) a decrease in operating expenses; and (iii) the improvement in the administrative efficiency ratio. Net income accrued until September 2015 was down 19.7% 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 2.5 p.p. in the claims ratio; and (b) an increase in the operating expenses related to the constitution of civil contingencies offset by: (ii) an increase of 22.8% in billing; and (iii) an improvement in the financial results. In September 2015, Bradesco Saúde and Mediservice maintained a strong market position in the corporate segment (source: ANS). Approximately 123 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).
66 Economic and Financial Analysis Report – September 2015 |
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 September 2015) is proof of its high level of specialization and customization in the provision of group plans.
Bradesco Capitalização
|
R$ million (unless otherwise stated) | |||||||
|
3Q15 |
2Q15 |
1Q15 |
4Q14 |
3Q14 |
2Q14 |
1Q14 |
4Q13 |
Net Income |
122 |
145 |
152 |
120 |
74 |
119 |
110 |
101 |
Capitalization Bond Income |
1,477 |
1,323 |
1,338 |
1,432 |
1,416 |
1,290 |
1,205 |
1,296 |
Technical Reserves |
6,985 |
6,968 |
6,921 |
6,708 |
6,502 |
6,267 |
6,081 |
5,900 |
Customers (in thousands) |
3,287 |
3,349 |
3,393 |
3,433 |
3,436 |
3,456 |
3,485 |
3,475 |
Premium Income Market Share (%) (1) |
26.5 |
25.6 |
27.7 |
24.4 |
24.3 |
23.6 |
24.3 |
22.1 |
(1) The third quarter of 2015 includes the latest data released by SUSEP (August/15).
Net income for the third quarter of 2015 recorded a reduction of 15.9% over the previous quarter, primarily due to: (i) a decrease in financial income; partially offset by: (ii) an increase of 11.6% in billing. |
Net income accrued until September 2015 recorded an increase of 38.3% over the same period in the previous year, primarily due to: (i) an increase of 5.8% in billing; and (ii) the improved financial income. |
Bradesco 67 |
Economic and Financial Analysis |
Bradesco Capitalização
Bradesco Capitalização ended August 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 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 the requirements and expectations of the customers. Combining a pioneering spirit with a business-minded strategic view, Bradesco Capitalização has launched products onto the market concerned with socio-environmental causes, in which part of the revenue goes to projects with this purpose. In addition to offering customers the possibility of creating a financial reserve, Capitalization Bonds with the socio-environmental profile seek to raise customer’s awareness about the importance of this subject 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 21.9 million active bonds. Of this total, 36.2% are represented by “Traditional Bonds”, sold at the Branch Network and at Bradesco Dia&Noite service channels. The other 63.8% 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.
68 Economic and Financial Analysis Report – September 2015 |
Economic and Financial Analysis |
Bradesco Auto/RE and Atlântica Companhia de Seguros
|
R$ million (unless otherwise stated) | |||||||
|
3Q15 |
2Q15 |
1Q15 |
4Q14 |
3Q14 |
2Q14 |
1Q14 |
4Q13 |
Net Income |
87 |
73 |
42 |
60 |
37 |
38 |
86 |
71 |
Net Written Premiums |
1,548 |
1,466 |
1,401 |
1,319 |
1,655 |
1,551 |
1,399 |
1,108 |
Technical Reserves |
5,995 |
5,970 |
5,910 |
5,823 |
5,952 |
5,689 |
5,314 |
4,998 |
Claims Ratio |
56.3 |
57.3 |
61.2 |
62.1 |
62.8 |
62.5 |
58.0 |
59.1 |
Expense Ratio |
20.8 |
20.9 |
19.7 |
19.5 |
21.0 |
21.8 |
20.9 |
19.6 |
Combined Ratio |
102.6 |
103.7 |
107.3 |
106.4 |
105.4 |
107.6 |
103.6 |
104.5 |
Policyholders (in thousands) |
3,762 |
3,971 |
4,285 |
4,480 |
4,536 |
3,690 |
3,882 |
3,613 |
Premium Income Market Share (%) (1) |
9.9 |
10.0 |
9.9 |
10.1 |
10.6 |
10.6 |
10.3 |
8.8 |
(1) The third quarter of 2015 includes the latest data released by SUSEP (August/15).
Note: (i) we are considering Atlântica Companhia de Seguros as of the first quarter of 2014; and (ii) in August 2015, we transferred the investment in the IRB – Brasil Resseguro S.A. to Bradesco Seguros.
Net profit in the third quarter of 2015 presented a growth of 19.2% as compared to the previous quarter, primarily due to: (i) the growth of 5.6% in billing; (ii) the decline of 1.0 p.p. in the claims ratio index; (iii) the administrative efficiency ratio maintenance; and (iv) the improvement in the financial results; partially offset by: (v) a decrease in the equity results. Net profit accrued until September 2015 presented a 25.5% increase over the results calculated in the same period of the previous year, primarily due to: (i) the decrease of 2.9 p.p. in the claims ratio index of 0.7 p.p. in the commercialization ratio; (ii) the improvement in the financial results; partially offset by: (iii) the decrease in the equity results; and (iv) the increase in operating and administrative expenses. In the Property Insurance field, we maintained the focus on large brokers and clients of the "Corporate" and "Companies" segments, which has provided renewals of the main accounts, either in leadership or through participation in co-insurance. In the "Aeronautical" and "Maritime Cases" insurance, the interchange with the "Corporate" and "Companies" segments has been heavily used, leveraging the increment of market in the sale of new aircraft, as well as in the "Maritime" segment. |
The division of "Transport" continues being the priority focus, with fundamental investments to leverage new business. Despite the strong competition in the field of "Auto/RCF", the insurance company has maintained its fleet of around 1.5 million items, guaranteed by the maintenance of competitiveness. Such a fact originated, mainly, from more refined and segmented pricing. Another important aspect refers to the improvement of current products and the creation of products intended for specific audiences. Among these, we can highlight the launch of the product "Bradesco Seguro Primeira Proteção Veicular" (First Car Protection), exclusively for account holders of Bradesco, which assists with Assistência Dia e Noite services (Day and Night assistance services), new and used vehicles with up to 15 years of use. Aiming to provide a consistently better service, Bradesco Auto/RE currently maintains 31 Bradesco Auto Centers (BAC), which offer policyholders access to a varied range 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, glass repairs or replacement and Vehicular Environmental Review. |
Bradesco 69 |
Economic and Financial Analysis |
Bradesco Auto/RE
Number of Policyholders at Auto/RE
Mass insurance targets individuals, self-employed professionals and SMEs. 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. Recently, the "Seguro Residencial Mensal" (Monthly Home Insurance) was launched, a residential product with monthly billing by direct debit in the current account.
70 Economic and Financial Analysis Report – September 2015 |
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 |
9M15 |
9M14 |
3Q15 |
2Q15 |
Variation | ||
12 months |
Quarter | |||||
Card Income |
7,029 |
5,924 |
2,448 |
2,373 |
1,105 |
75 |
Checking Account |
3,570 |
2,941 |
1,294 |
1,204 |
629 |
90 |
Loan Operations |
2,072 |
1,887 |
739 |
698 |
185 |
41 |
Fund Management |
1,954 |
1,792 |
692 |
637 |
162 |
55 |
Collection |
1,174 |
1,168 |
397 |
391 |
6 |
6 |
Consortium Management |
765 |
640 |
267 |
255 |
125 |
12 |
Custody and Brokerage Services |
413 |
384 |
149 |
135 |
29 |
14 |
Underwriting / Financial Advisory Services |
404 |
516 |
105 |
149 |
(112) |
(44) |
Payments |
286 |
286 |
90 |
95 |
- |
(5) |
Other |
574 |
712 |
199 |
181 |
(138) |
18 |
Total |
18,242 |
16,250 |
6,380 |
6,118 |
1,992 |
262 |
Business Days |
187 |
188 |
65 |
61 |
(1) |
4 |
Explanations of the main items that influenced the variation in Fee and Commission Income between periods can be found below.
Bradesco 71 |
Economic and Financial Analysis |
Fee and Commission Income
Card Income
Income from card fees totaled R$2,448 million in the third quarter of 2015, an increase of R$75 million, or 3.2% over the previous quarter, basically due to: (i) the increase in the volume of transactions carried out in the period; and (ii) the increase in billing. In the comparison between the nine months of 2015 over the same period of previous year, the 18.7% growth, or R$1,105 million, is primarily due to: (i) the increase in transactions effected and (ii) billing in the period; and (iii) the increase of the base of cards. |
72 Economic and Financial Analysis Report – September 2015 |
Economic and Financial Analysis |
Fee and Commission Income
Checking Account
The revenues of current accounts presented increments both in the quarterly comparative, of 7.5% or R$90 million, accrued in the last nine months of 21.4% or R$629 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 third quarter of 2015, revenues from loan operations totaled R$739 million, which represent a R$41 million or 5.9% increase over the previous quarter, due to the increased volume of operations contracted by Individuals and Corporate segment in the quarter. In the comparison between the nine months of 2015 and the same period of previous year, the R$185 million or 9.8% increase was substantially due to a higher income from collaterals, which increased 22.2%, deriving mostly from a 3.3% growth in the volume of “Sureties and Guarantees” operations. |
|
Bradesco 73 |
Economic and Financial Analysis |
Fee and Commission Income
Fund Management
In the third quarter of 2015, fund management income totaled R$692 million, presenting an increase of R$55 million or 8.6% compared to the previous quarter, mainly due to a 0.8% growth in volume of funds and portfolios raised and managed. In the comparison between the nine months of 2015 over the same period of previous year, the increase of R$162 million or 9.0%, was basically due to the increase in the volume of funds raised and managed, which grew 6.5% in the period. Investments in fixed income funds led the segment, with growth of 6.4% in the period. |
Shareholders' Equity |
R$ million |
Variation % | |||
Sept15 |
Jun15 |
Sept14 |
Quarter |
12M | |
Investment Funds |
475,203 |
469,591 |
449,440 |
1.2 |
5.7 |
Managed Portfolios |
37,129 |
38,898 |
31,164 |
(4.5) |
19.1 |
Third-Party Fund Quotas |
6,306 |
6,239 |
6,337 |
1.1 |
(0.5) |
Total |
518,638 |
514,728 |
486,941 |
0.8 |
6.5 |
x |
x |
x |
x |
x |
x |
Distribution |
R$ million |
Variation % | |||
Sept15 |
Jun15 |
Sept14 |
Quarter |
12M | |
Investment Funds – Fixed Income |
448,229 |
443,788 |
421,227 |
1.0 |
6.4 |
Investment Funds – Equities |
26,974 |
25,803 |
28,213 |
4.5 |
(4.4) |
Investment Funds – Third-Party Funds |
4,453 |
4,342 |
4,419 |
2.6 |
0.8 |
Total - Investment Funds |
479,656 |
473,933 |
453,859 |
1.2 |
5.7 |
x |
|
|
|
|
|
Managed Portfolios - Fixed Income |
30,876 |
30,421 |
22,606 |
1.5 |
36.6 |
Managed Portfolios – Equities |
6,253 |
8,477 |
8,558 |
(26.2) |
(26.9) |
Managed Portfolios - Third-Party Funds |
1,853 |
1,897 |
1,918 |
(2.3) |
(3.4) |
Total - Managed Funds |
38,982 |
40,795 |
33,082 |
(4.4) |
17.8 |
x |
|
|
|
|
|
Total Fixed Income |
479,105 |
474,209 |
443,833 |
1.0 |
7.9 |
Total Equities |
33,227 |
34,280 |
36,771 |
(3.1) |
(9.6) |
Total Third-Party Funds |
6,306 |
6,239 |
6,337 |
1.1 |
(0.5) |
Overall Total |
518,638 |
514,728 |
486,941 |
0.8 |
6.5 |
74 Economic and Financial Analysis Report – September 2015 |
Economic and Financial Analysis |
Fee and Commission Income
Cash Management Solutions (Payments and Collection)
In the third quarter of 2015, billing and collection income remained stable compared to the previous quarter. In the comparison between the nine months of 2015 over the same period of previous year, the increase of 0.4%, or R$6 million, was due to the greater volume of processed documents, up from 1,632 million in the nine months of 2014 to 1,654 million in the nine months of 2015, resulting an increase of 22 million of processed documents for the period. |
Consortium Management
In the third quarter of 2015, income from consortium management increased by R$12 million or 4.7% compared to the previous quarter, because of the sales made in that period. In September 2015, Bradesco had 1,153 thousand active quotas (1,127 thousand active quotas in June 2015), ensuring a leading position in all the segments in which it operates (real estate, auto and trucks/machinery and equipment). In the comparison between the nine months of 2015 over the same period of previous year, the 19.5% or R$125 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 1,020 thousand active quotas in September 2014, to 1,153 thousand active quotas in September 2015, an increase of 133 thousand net quotas. |
Bradesco 75 |
Economic and Financial Analysis |
Fee and Commission Income
Custody and Brokerage Services
In the third quarter of 2015, total earnings from custody and brokerage services presented an increase of R$14 million or 10.4% compared to the previous quarter. Such a trend basically resulted, from the largest volumes traded on BM&FBovespa and of the higher number of working days in the quarter. In the comparison between the nine months of 2015 over the same period of previous year, the increase of R$29 million or 7.6%, in income from custody and brokerage services, reflected the increase in the average volume of assets under custody in the period. |
Underwriting / Financial Advisory Services
The reduction of R$44 million, or 29.5% in the quarter-over-quarter comparison refers, mainly, to lower activity of the capital market in the third quarter of 2015. In the comparison between the nine months of 2015 over the same period of the previous year, the reduction of R$112 million or 21.7% refers, essentially, to the higher volume of business done in 2014, highlighting the Structured Operations and Project Finance. It is important to note that variations recorded in this income derive from the volatile performance of the capital market. |
76 Economic and Financial Analysis Report – September 2015 |
Economic and Financial Analysis |
Personnel and Administrative Expenses
Personnel and Administrative Expenses |
|
|
|
|
|
|
|
R$ million |
9M15 |
|
3Q15 |
2Q15 |
Variation | ||||
9M14 |
12 months |
Quarter | ||||||
|
Amount |
% |
Amount |
% | ||||
Personnel Expenses |
|
|
|
|
|
|||
Structural |
8,826 |
8,254 |
3,118 |
2,895 |
571 |
6.9 |
223 |
7.7 |
Payroll/Social Charges |
6,527 |
6,126 |
2,313 |
2,151 |
401 |
6.5 |
162 |
7.5 |
Benefits |
2,299 |
2,128 |
805 |
744 |
171 |
8.0 |
61 |
8.2 |
Non-Structural |
2,034 |
2,037 |
679 |
723 |
(3) |
(0.1) |
(44) |
(6.1) |
Management and Employee Profit Sharing |
1,188 |
1,150 |
401 |
390 |
38 |
3.3 |
11 |
2.8 |
Provision for Labor Claims |
518 |
580 |
167 |
212 |
(62) |
(10.7) |
(45) |
(21.2) |
Training |
101 |
94 |
42 |
36 |
7 |
7.4 |
6 |
16.7 |
Termination Costs |
227 |
213 |
69 |
85 |
14 |
6.6 |
(16) |
(18.8) |
Total |
10,860 |
10,291 |
3,797 |
3,618 |
569 |
5.5 |
179 |
4.9 |
|
|
|
|
|
|
|
|
|
Administrative Expenses |
|
|
|
|
|
|
|
|
Outsourced Services |
2,982 |
2,833 |
1,064 |
1,014 |
149 |
5.3 |
50 |
4.9 |
Depreciation and Amortization |
1,562 |
1,404 |
538 |
518 |
158 |
11.3 |
20 |
3.9 |
Communication |
1,237 |
1,136 |
425 |
421 |
101 |
8.9 |
4 |
1.0 |
Data Processing |
1,135 |
972 |
405 |
367 |
163 |
16.8 |
38 |
10.4 |
Asset Maintenance |
759 |
500 |
256 |
263 |
259 |
51.8 |
(7) |
(2.7) |
Rental |
692 |
656 |
233 |
229 |
36 |
5.5 |
4 |
1.7 |
Advertising and Marketing |
658 |
533 |
318 |
207 |
125 |
23.5 |
111 |
53.6 |
Financial System Services |
607 |
580 |
214 |
195 |
27 |
4.7 |
19 |
9.7 |
Transportation |
471 |
595 |
159 |
155 |
(124) |
(20.8) |
4 |
2.6 |
Security and Surveillance |
453 |
417 |
154 |
150 |
36 |
8.6 |
4 |
2.7 |
Materials |
250 |
253 |
86 |
86 |
(3) |
(1.2) |
- |
- |
Water, Electricity and Gas |
249 |
173 |
84 |
87 |
76 |
43.9 |
(3) |
(3.4) |
Trips |
124 |
102 |
52 |
43 |
22 |
21.6 |
9 |
20.9 |
Other |
586 |
535 |
212 |
191 |
51 |
9.5 |
21 |
11.0 |
Total |
11,765 |
10,689 |
4,200 |
3,926 |
1,076 |
10.1 |
274 |
7.0 |
|
|
|
|
|
|
|
|
|
Total Personnel and Administrative Expenses |
22,625 |
20,980 |
7,997 |
7,544 |
1,645 |
7.8 |
453 |
6.0 |
|
|
|
|
|
|
|
|
|
Employees |
93,696 |
98,849 |
93,696 |
93,902 |
(5,153) |
(5.2) |
(206) |
(0.2) |
Service Points (1) |
71,738 |
74,028 |
71,738 |
74,270 |
(2,290) |
(3.1) |
(2,532) |
(3.4) |
(1) The reduction, as of March 2015, refers to (i) the migration of “External ATM Network Points – Bradesco” to “Banco24Horas Network”; (ii) the deactivation of ATMs from “Assisted Banco24Horas Network Points”; and (iii) to the decrease of the Bradesco Expresso correspondents.
In the third quarter of 2015, total Personnel and Administrative Expenses amounted to R$7,997 million, with growth of 6.0% or R$453 million, in comparison with the previous quarter. In the comparison with the nine months of 2015 and the same period of the previous year, total Personnel and Administrative Expenses presented a growth of 7.8% or R$1,645 million.
Personnel Expenses
In the third quarter of 2015, personnel expenses totaled R$3,797 million, with variation of 4.9% or R$179 million compared to the previous quarter. The R$223 million increase in structural expenses was largely due to an increase in wage levels and restatement of the labor obligations, according to the collective agreement, whose impact was worth R$181 million, of which R$64 million is related to the increase of the recurrent monthly payroll, from September 2015. The R$44 million decrease in non-structural expenses is, primarily, due to lower expenses with provision for labor claims, amounting to R$45 million.
Bradesco 77 |
Economic and Financial Analysis |
Personnel and Administrative Expenses
Personnel Expenses
In the comparison between the nine months of 2015 over the same period of previous year, the increase of R$569 million, or 5.5%, 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 and 2015 collective agreements. |
|
78 Economic and Financial Analysis Report – September 2015 |
Economic and Financial Analysis |
Personnel and Administrative Expenses
Administrative Expenses
In the third quarter of 2015, the operating expenses totaled R$4,200 million, presenting an increase of R$274 million, or 7.0%, compared to the previous quarter, mainly due to higher expenses with: (i) advertising and publicity, to the sum of R$111 million; (ii) outsourced services, totaling R$50 million; (iii) data processing, to the sum of R$38 million; and (iv) depreciation and amortization, to the sum of R$20 million; and (v) financial system services, to the sum of R$19 million. In the comparison between the nine months of 2015 and the same period of previous year, the increase of 10.1% or R$1,076 million, was due mainly to the increasing expenses with: (i) growth in business and services volumes in the period; (ii) contractual adjustments; (iii) behavior of the dollar in the last 12 months, which reached 62.1% of recovery against the Brazilian real; and mitigated: (iv) by the optimization of the service points.
Bradesco 79 |
Economic and Financial Analysis |
Operating Coverage Ratio (1)
In the quarter, the coverage ratio over the last 12 months maintained its improvement with a 0.4 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.
Tax Expenses
The decrease of R$21 million or 1.6%, in the third quarter of 2015 compared to the previous quarter, was largely due to lower taxable income in the period. In the comparison between the nine months of 2015 over the same period of previous year, such expenses increased R$574 million, or 16.8%, due to the increase in expenses with Cofins/ISS/PIS, derived from the increase in taxable income. |
Equity in the earnings (losses) of affiliates
Equity in the earnings (losses) of affiliates presented, in the third quarter of 2015, an increase of R$5 million or 15.2% compared to the previous quarter, and a reduction of R$79 million or 60.8% in the comparison between the nine months 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". |
80 Economic and Financial Analysis Report – September 2015 |
Economic and Financial Analysis |
Operating Income
Operating income totaled R$6,781 million in the third quarter of 2015, a R$171 million or 2.5% decrease from the previous quarter. This performance was, substantially, driven: (i) by the increase in personnel and administrative expenses, to the sum of R$453 million; (ii) higher allowance for loan losses expenses, in the amount of R$302 million; partially offset by: (iii) the increase in fee and commission income, in the amount of R$262 million; (iv) for the highest result with the financial margin, to the sum of R$194 million; and (v) 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. In the comparison between the nine months of 2015 over the same period of previous year, the increase of R$2,790 million or 15.9%, was mainly driven by: (i) the R$5,566 million increase net interest income results; (ii) the increase in fees and commission income, totaling R$1,992 million; offset by: (iii) the increase in personnel and administrative expenses, in the amount of R$1,645 million; (iv) higher expenses with allowance for loan losses, in the amount of R$1,632 million; (v) an increase in other operating expenses, net, totaling R$1,087 million; and (vi) higher tax expenses, totaling R$574 million. |
Non-Operating Income
In the third quarter of 2015, non-operating income posted a loss of R$92 million, an increase of R$37 million as compared to the previous quarter, and an increase of R$100 million in the comparison between the period of nine months of 2015 and the same period of 2014, essentially, due to greater non-operating expenses (such as losses on sale of foreclosed assets/other) in the period. |
Bradesco 81 |
Economic and Financial Analysis |
82 Economic and Financial Analysis Report – September 2015 |
Return to Shareholders
Corporate Governance
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 re-election. 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. To advise in its activities, six (6) Committees report to Bradesco’s Board of Directors, two (2) of which are Statutory Committees (Audit and Compensation) and four (4) of which are Non-Statutory Committees (Ethical Conduct, Internal Controls and Compliance, Integrated Risk Management and Capital Allocation and Sustainability). Several Executive Committees report to the Board of Executive Officers. Bradesco guarantees to 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. Moreover, preferred shares are 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 subject, in December 2014, Austin Rating retained 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 on the Bradesco’s Investor Relations website (www.bradescori.com.br – Corporate Governance Section).
Investor Relations area – IR
The commitment to transparency, the democratization of information, punctuality and search for better practices are essential factors and are constantly reinforced by Bradesco’s Investor Relations area. In the third semester of 2015, there were over 30 events promoted with national and international investors, through conferences, meetings, conference calls and institutional presentations, assisting over 300 investors. The schedule of events in Brazil also promoted 2 Apimec Meetings in the cities of Belo Horizonte and Porto Alegre, comprising an audience of more than 200 participants. |
During the period, there was also a teleconference on the acquisition of HSBC which was attended by over 600 national and foreign participants. In the accrued nine months of 2015, there were 335 events promoted that assisted 4,234 investors. The Investor Relations area also provides services frequently to its target audience of interest by phone, e-mail and in their headquarters. |
84 Economic and Financial Analysis Report – September 2015
In the continuous endeavor to enhance organizational structures, Bradesco created its Corporate Sustainability area integrated with the strategic planning structure of the Organization, reinforcing the transversal treatment of the issue in our business. |
Dow Jones Sustainability World Index (DSJI)
Bradesco was selected to compose the portfolios DJSI World and DJSI Emerging Markets of the index of sustainability of the New York Stock Exchange (Dow Jones Sustainability Index – DJSI), whose new portfolios are composed of 317 and 92 companies, respectively. |
The participation of Bradesco in the index for the tenth consecutive year reaffirms its commitment to the principles that govern corporate sustainability, like ethical and transparent conduct in all activities, the effectiveness of the risk management process and the adoption of action that considers the impact of the activities of the Organization and contributes towards the development of the business and of society. |
Bradesco Shares
Number of Shares – Common and Preferred Shares
|
In thousands | ||
|
Sept15 |
Jun15 |
Sept14 |
Common Shares |
2,520,695 |
2,520,695 |
2,100,738 |
Preferred Shares |
2,509,297 |
2,511,189 |
2,094,652 |
Subtotal – Outstanding Shares |
5,029,992 |
5,031,884 |
4,195,391 |
Treasury Shares |
18,737 |
16,845 |
11,883 |
Total |
5,048,729 |
5,048,729 |
4,207,274 |
In September 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. Cidade de Deus Cia. Comercial de Participações is Bradesco’s largest shareholder, which directly holds 48.7% of voting capital and 24.4% of total capital. |
The referred company has as its shareholders, in the last level of control, direct/indirectly, the Aguiar Family with 21.64%, Fundação Bradesco with 66.61% and BBD Participações with 11.74%. Only members of the Board of Directors and Statutory Board can hold shares in BBD, as well as qualified staff of Bradesco, of Bradespar or of our subsidiaries, and non-profit organizations or national companies controlled by them, which have as administrators, exclusively, employees and/or administrators of Organização Bradesco. |
Bradesco 85
Return to Shareholders
Bradesco Shares
Number of Shareholders – Domiciled in Brazil and Abroad
|
Sept15 |
% |
Ownership of Capital (%) |
Sept14 |
% |
Ownership of Capital (%) |
Individuals |
328,240 |
89.9 |
21.5 |
320,511 |
89.6 |
21.8 |
Companies |
35,892 |
9.8 |
45.3 |
35,915 |
10.1 |
45.4 |
Subtotal Domiciled in Brazil |
364,132 |
99.7 |
66.7 |
356,426 |
99.7 |
67.2 |
Domiciled Abroad |
1,190 |
0.3 |
33.3 |
1,189 |
0.3 |
32.8 |
Total |
365,322 |
100.0 |
100.0 |
357,615 |
100.0 |
100.0 |
In September 2015 Bradesco had 365,322 shareholders, 364,132 residing in Brazil (99.7% of the total number of shareholders holders of 66.7% total shares) and 1,190 shareholders residing abroad (0.3% of the total number of shareholders holders of 33.3% total 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). |
In first nine months of 2015, the average daily trading volume of our shares reached R$618 million. This amount was 9.4% 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. |
86 Economic and Financial Analysis Report – September 2015
Return to Shareholders
Bradesco Shares
Appreciation of Preferred Shares – BBDC4
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. If, by late December 2005, R$100 were invested, Bradesco’s shares would be worth approximately R$208 at the end of September 2015, which is a higher appreciation compared to that which was presented by Ibovespa within the same period.
Share and ADR Performance (1)
|
In R$ (unless otherwise stated) | |||||
3Q15 |
2Q15 |
Variation % |
9M15 |
9M14 |
Variation % | |
Adjusted Net Income per Share |
0.90 |
0.90 |
- |
2.65 |
2.23 |
18.8 |
Dividends/Interest on Shareholders' Equity – Common Share (after Income Tax) |
0.23 |
0.25 |
(8.0) |
0.73 |
0.63 |
15.9 |
Dividends/Interest on Shareholders' Equity – Preferred Share (after Income Tax) |
0.26 |
0.28 |
(7.1) |
0.80 |
0.69 |
15.9 |
|
In R$ (unless otherwise stated) | |||||
Sept15 |
Jun15 |
Variation % |
Sept15 |
Sept14 |
Variation % | |
Book Value per Common and Preferred Share |
17.14 |
17.28 |
(0.8) |
17.14 |
18.89 |
(9.3) |
Last Trading Day Price – Common Shares |
23.62 |
27.98 |
(15.6) |
23.62 |
35.00 |
(32.5) |
Last Trading Day Price – Preferred Shares |
21.42 |
28.50 |
(24.8) |
21.42 |
34.84 |
(38.5) |
Last Trading Day Price – ADR ON (US$) |
6.18 |
8.40 |
(26.4) |
6.18 |
14.32 |
(56.8) |
Last Trading Day Price – ADR PN (US$) |
5.36 |
9.16 |
(41.5) |
5.36 |
14.25 |
(62.4) |
Market Capitalization (R$ million) (2) |
113,288 |
142,098 |
(20.3) |
113,288 |
146,504 |
(22.7) |
(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 87
Market analysts issue periodical recommendations on Bradesco preferred shares (BBDC4). In October 2015, we analyzed five reports prepared by these analysts. Their recommendations and a general consensus on the target price for September 2016 can be found below: |
Recommendations % |
Target Price in R$ for Sept16 | ||
Buy |
20.0 |
Average |
30.0 |
Keep |
40.0 |
Standard Deviation |
5.3 |
Sell |
40.0 |
Higher |
38.5 |
Under Analysis |
- |
Lower |
26.0 |
For more information on target price and the recommendation of 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. |
Market Value
In September 2015, Bradesco’s market value, considering the closing prices of Common and Preferred shares, was R$113.3 billion, a decrease of 22.7% compared to September 2014, following the decreasing trend of the Ibovespa index. |
88 Economic and Financial Analysis Report – September 2015
Return to Shareholders
Main Indicators
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.
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 profit.
Bradesco 89
Dividends/Interest on Shareholders’ Equity – JCP
In the first nine months of 2015, R$4,358 million was assigned to shareholders as interest on shareholders’ equity (JCP) and dividends, and the total JCP and dividends assigned to shareholders accounted for 35.4% of the net profit for the fiscal year and, considering the income tax deduction and JCP assignments, it was equivalent to 31.5% of the net profit.
Weight on Main Stock Indexes
Bradesco shares are listed in Brazil’s main stock indexes, including IBrX-50 and IBrX-100 (indexes that measure 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 taking 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.
Sept15 |
In % (1) |
Ibovespa |
8.6 |
IBrX-50 |
8.9 |
IBrX-100 |
7.7 |
IBrA |
7.6 |
IFNC |
19.7 |
ISE |
5.2 |
IGCX |
5.7 |
IGCT |
9.5 |
ITAG |
10.3 |
ICO2 |
12.5 |
MLCX |
8.4 |
90 Economic and Financial Analysis Report – September 2015
Additional InformationAdditional Information
Market Share of Products and Services
Market shares held by Bradesco in the Banking and Insurance industries and in the Customer Service Network are presented below.
|
Sept15 |
Jun15 |
Sept14 |
Jun14 |
Banks – Source : Brazilian Central Bank (Bacen) |
|
|
|
|
Demand Deposits |
N/A |
10.4 |
13.8 |
14.9 |
Savings Deposits |
N/A |
13.9 |
13.5 |
13.4 |
Time Deposits |
N/A |
9.0 |
10.0 |
10.2 |
Loan Operations |
9.9 (1) |
10.1 |
10.4 |
10.6 |
Loan Operations - Private Institutions |
22.3 (1) |
22.4 |
22.3 |
22.4 |
Loan Operations - Vehicles Individuals (CDC + Leasing) |
13.3 (1) |
13.2 |
13.3 |
13.2 |
Payroll-Deductible Loans |
12.5 (1) |
12.3 |
11.9 |
12.1 |
Number of Branches |
20.3 |
20.3 |
20.6 |
20.6 |
Banks – Source : Social Security National Institute (INSS)/Dataprev |
|
|
|
|
Benefit Payment to Retirees and Pensioners |
27.2 |
27.2 |
26.3 |
26.1 |
Banks – Source : Anbima |
|
|
|
|
Managed Investment Funds and Portfolios |
18.5 |
18.7 |
19.0 |
18.5 |
Insurance, Pension Plans and Capitalization Bonds – Source: Insurance Superintendence (Susep) and National Agency for Supplementary Healthcare (ANS) | ||||
Insurance, Pension Plan and Capitalization Bond Premiums |
24.7 (3) |
24.8 |
23.3 |
23.5 |
Insurance Premiums (including Long-Term Life Insurance - VGBL) |
24.2 (3) |
24.4 |
22.7 |
23.0 |
Life Insurance and Personal Accident Premiums |
17.5 (3) |
17.2 |
17.7 |
17.2 |
Auto/Basic Lines Insurance Premiums |
9.9 (3) |
10.0 |
10.6 |
10.6 |
Auto/Optional Third-Party Liability (RCF) Insurance Premiums |
12.3 (3) |
12.5 |
13.0 |
13.6 |
Health Insurance Premiums |
49.1 (3) |
48.6 |
45.8 |
46.7 |
Income from Pension Plan Contributions (excluding VGBL) |
30.6 (3) |
30.5 |
31.5 |
32.2 |
Capitalization Bond Income |
26.5 (3) |
25.6 |
24.3 |
23.6 |
Technical Reserves for Insurance, Pension Plans and Capitalization Bonds |
26.7 (3) |
26.9 |
27.4 |
27.9 |
Insurance and Pension Plans – Source: National Federation of Life and Pension Plans (Fenaprevi) |
|
|
|
|
Income from VGBL Premiums |
26.6 |
27.0 |
24.4 |
25.7 |
Income from Unrestricted Benefits Generating Plans (PGBL) Contributions |
26.7 |
26.6 |
24.1 |
24.8 |
Pension Plan Investment Portfolios (including VGBL) |
29.8 |
30.0 |
30.5 |
31.3 |
Leasing – Source: Brazilian Association of Leasing Companies (ABEL) |
|
|
|
|
Lending Operations |
18.5 (2) |
18.6 |
19.4 |
19.9 |
Consortia – Source: Bacen |
|
|
|
|
Real Estate |
28.4 (3) |
28.0 |
27.1 |
27.6 |
Auto |
28.0 (3) |
27.8 |
27.1 |
28.8 |
Trucks, Tractors and Agricultural Implements |
16.6 (3) |
16.7 |
17.9 |
18.2 |
International Area – Source: Bacen |
|
|
|
|
Export Market |
15.9 |
15.8 |
18.1 |
18.4 |
Import Market |
12.4 |
12.2 |
13.6 |
14.3 |
(1) SFN data is preliminary;
(2) Reference Date: Jul/15;
(3) Reference Date: Aug/15; and
N/A – Not available.
Additional Information
Additional Information
Market Share of Products and Services
Branch Network
Region |
Sept15 |
Market Share |
Sept14 |
Market Share | ||
Bradesco |
Market |
Bradesco |
Market | |||
North |
276 |
1,142 |
24.2% |
276 |
1,112 |
24.8% |
Northeast |
846 |
3,580 |
23.6% |
843 |
3,606 |
23.4% |
Midwest |
343 |
1,805 |
19.0% |
344 |
1,804 |
19.1% |
Southeast |
2,367 |
11,815 |
20.0% |
2,423 |
11,843 |
20.5% |
South |
761 |
4,285 |
17.8% |
773 |
4,304 |
18.0% |
Total |
4,593 |
22,627 |
20.3% |
4,659 |
22,669 |
20.6% |
Reserve Requirements
% |
Sept15 |
Jun15 |
Mar15 |
Dec14 |
Sept14 |
Jun14 |
Mar14 |
Dec13 |
Demand Deposits |
|
|
|
|
|
|
|
|
Rate (1) |
45 |
45 |
45 |
45 |
45 |
45 |
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 |
19 |
20 |
20 |
Savings Deposits |
|
|
|
|
|
|
|
|
Rate (4) |
24.5 |
24.5 |
20 |
20 |
20 |
20 |
20 |
20 |
Additional (2) |
5.5 |
5.5 |
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) (5) |
25 |
20 |
20 |
20 |
20 |
20 |
20 |
20 |
Additional (2) |
11 |
11 |
11 |
11 |
11 |
11 |
11 |
11 |
Free |
64 |
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.; and
(5) Amendment of the rate from the calculation period of August 31 to September 4, 2015, according to Circular No. 3,756/15 of the Central Bank.
Bradesco 93
Additional Information
Investments in Infrastructure, Information Technology and Telecommunications
The constant change in the market and increasing competition requires a more dynamic IT, to monitor the evolution of the business of Bradesco. In this sense, Bradesco counts on a continuous improvement process that provides, among other results, an increase in the speed and quality of deliveries, highlighting the following: · The new application Bradesco Net Empresa for cell phone, which allows banking transactions to be made, without time restrictions. On the Internet site, the content destined to Legal Entity clients was reformulated, providing improved access for user interaction; · In July 2015, Bradesco launched the “Receba Fácil", a pioneer product on the market, which enables product distributors to receive payment at sight, on the act of delivery of goods, by means of an online transfer, using the SMS texting service; · In the month of August 2015, Carteira Digital Bradesco Seguros (the Digital Portfolio of Bradesco Seguros) was launched. The application for iOS and Android smartphones offers virtual cards of the following segments of operation: home, auto, capitalization, health and pension, offering the insured, practical, simple and fast access to its products and benefits, without the need to use the physical card; · Another launch was the Carteira Digital Stelo, for clients of the Bradesco credit cards. With the solution, on choosing Stelo as the form of payment, there is no need to enter the data from the card to make purchases in e-commerce; · The network of capture of transactions of Amex and Elo credit cards, which occurred only under Cielo, was enlarged, and began to be authorized by other credit card companies, providing greater acceptance of these brands on the market; · To facilitate the day-to-day of our customers, withdrawals and balance checks can be made in the Banco24Horas machines, using only biometrics, already available in the entire ATM network; · Bradesco inaugurated the Espaço Bradesco Next Móvel, an evolution of the concept with the objective of marking presence in different locations. The new model was developed based on the suggestions and experiences of more than 300 thousand people who used the facility, launched in 2012 at Shopping JK Iguatemi, in São Paulo. Bradesco Next Móvel is an open and inviting site, which allows people to have a differentiated experience in contact with the digital solutions of the Bank; and · Bradesco has closed, in the 3rd quarter of 2015, the first stage of the program of open innovation in partnership with startups, the inovaBRA, focused on creating new business models, products and services. As fruits of this edition, we highlight the platform "quero quitar" (I want to settle), with which it is possible to pay debts online, and the learning solution b.quest, an application that leverages the self-development of employees, in a ludic and interactive form, by means of questions and answers about Bradesco and general themes, using the concepts of gamefication and social learning. As a prerequisite for its continuous expansion, Bradesco has invested R$4,044 million in Infrastructure, Information Technology and Telecommunications in the first nine months of 2015. The total amount invested over recent years, including infrastructure (facilities, restorations, improvements, furniture and fixtures), can be found below.
|
R$ million | ||||
|
9M15 |
2014 |
2013 |
2012 |
2011 |
Infrastructure |
759 |
1,049 |
501 |
718 |
1,087 |
Information Technology and Telecommunications |
3,285 |
3,949 |
4,341 |
3,690 |
3,241 |
Total |
4,044 |
4,998 |
4,842 |
4,408 |
4,328 |
Additional Information
Risk Management
Risk management activity is highly strategic due to the increasing complexity of services and products and the globalization of Bradesco’s business. The dynamism of the market forces Bradesco to engage in the continuous improvement of this activity in pursuit of better practices, which 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 from every level of the organization, 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 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.
Capital Management
The Capital Management structure aims to provide conditions for capital monitoring and control, contributing to the achievement of goals set in the strategic objectives defined by Bradesco, through 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, the Capital Management and Internal Capital Adequacy Assessment Process (ICAAP), subordinate to the Department of Planning, Budget and Control, which acts jointly with the Integrated Risk Control Department, associated companies, business areas and 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 team. |
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 95
Additional Information
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 September 2015, the Capital of the Prudential Consolidated reached the amount of R$93,090 million, compared to assets weighted by the risk of R$643,924 million. The total Basel ratio, in the Prudential Consolidated, presented a decrease of 1.5 p.p., from 16.0% in June 2015 to 14.5% in September 2015, and the Principal Capital from 12.8% in June 2015 to 11.4% in September 2015, basically due to: (i) an increase of 6.0% in assets weighted by risk, impacted mainly by the assets of credit risk and market; and (ii) the increase of prudential adjustments, which increased from R$9,469 million in June 2015, to R$12,656 million in September 2015, impacted by the growth of the tax credits arising from temporary differences of tax losses and negative basis of social contribution. |
R$ million | |||||||
Calculation Basis |
Basel III | ||||||
Prudential Consolidated (1) |
Financial Consolidated | ||||||
Sept15 |
Jun15 |
Mar15 |
Dec14 |
Sept14 |
Jun14 |
Mar14 | |
Capital |
93,090 |
97,016 |
93,608 |
98,605 |
95,825 |
94,090 |
92,235 |
Tier I |
73,577 |
77,503 |
74,095 |
77,199 |
74,127 |
71,892 |
69,934 |
Common Equity |
73,577 |
77,503 |
74,095 |
77,199 |
74,127 |
71,892 |
69,934 |
Shareholders' Equity |
86,233 |
86,972 |
83,937 |
81,508 |
79,242 |
76,800 |
73,326 |
Prudential Adjustments provided for in CMN Resolution 4192/13 (2) |
(12,656) |
(9,469) |
(9,842) |
(4,309) |
(5,115) |
(4,908) |
(3,392) |
Tier II |
19,513 |
19,513 |
19,513 |
21,406 |
21,698 |
22,198 |
22,301 |
Subordinated Debt (3) |
19,513 |
19,513 |
19,513 |
21,406 |
21,698 |
22,198 |
22,301 |
Risk-Weighted Assets (RWA) |
643,924 |
607,226 |
614,577 |
597,213 |
588,752 |
596,457 |
585,991 |
Credit Risk |
585,507 |
552,852 |
557,018 |
544,798 |
534,165 |
548,600 |
534,885 |
Operating Risk |
37,107 |
39,117 |
39,117 |
30,980 |
30,980 |
29,853 |
29,853 |
Market Risk |
21,310 |
15,257 |
18,442 |
21,435 |
23,607 |
18,004 |
21,253 |
Total Ratio |
14.5% |
16.0% |
15.2% |
16.5% |
16.3% |
15.8% |
15.7% |
Capital Nivel I |
11.4% |
12.8% |
12.1% |
12.9% |
12.6% |
12.1% |
11.9% |
Common Equity |
11.4% |
12.8% |
12.1% |
12.9% |
12.6% |
12.1% |
11.9% |
Capital Nivel II |
3.0% |
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 Central 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.
Independent Auditors’ Report
Limited Assurance Report about Supplementary Accounting information included within the Economic and Financial Analysis Report
To
The Directors of
Banco Bradesco S.A.
Osasco – SP
We were engaged by Banco Bradesco S.A. ("Bradesco") to report on the supplementary accounting information of Banco Bradesco S.A. as at September 30, 2015 and for the three and nine-month periods ended as at September 30, 2015, in the form of a limited assurance conclusion if, based on our engagement performed, nothing has come to our attention that causes us to believe that the supplementary accounting information included within the Economic and Financial Analysis Report are not presented, in all material respects, in accordance to on the information referred to in the “Criteria for preparing the supplementary accounting information” paragraph.
Responsibilities of the Management of Bradesco
Management of Bradesco 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 determined as necessary to enable for such information to be free from material misstatement, whether due to fraud or error.
Independent Auditor´s Responsibility
Our responsibility is to review the supplementary accounting information included within the Economic and Financial Analysis Report prepared by Bradesco and to report thereon in the form of a limited 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 meaningful level of limited assurance about whether we did not became aware of any fact that could lead us to believe that the supplementary accounting information included within the Economic and Financial Analysis Report are not presented, in all material respects, in accordance with the information referred to in the “Criteria for preparing the supplementary accounting information” paragraph.
The procedures selected were based on our understanding of the supplementary accounting information included within the Economic and Financial Analysis Report, as well as other circumstances of our work and our consideration of other areas that may contain material misstatements.
Limited assurance is less than absolute assurance and reasonable assurance. Procedures to gather information to a limited assurance engagement are more limited than to a reasonable assurance engagement and, therefore, we obtain less assurance than a reasonable assurance engagement; consequentely, we do not express neither an audit opinion nor a reasonable assurance over the supplementary accounting information included within the Economic and Financial Analysis Report.
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.
98 Report on Economic and Financial Analysis – September 2015
Independent Auditors’ Report
Limited Assurance Report about 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, as at September 30, 2015 and for the three and nine-month periods ended September 30, 2015 has been prepared by the Management of Bradesco, based on the information contained in the September 30, 2015 consolidated financial statements and the 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 this date.
Conclusion
Our conclusion has been formed on the basis of, and is limited to the matters outlined in this report.
Based on the procedures performed we did not become aware of any fact that lead us to believe that the supplementary accounting information included within the Economic and Financial Analysis Report are not presented, in all relevant respects, in accordance with the information referred to in the “Criteria for preparing the supplementary accounting information” paragraph.
Osasco, October 28, 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 99
100 Report on Economic and Financial Analysis – September 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 period ended September 30, 2015, in accordance with the accounting practices adopted in Brazil and applicable to institutions authorized to operate by the Brazilian Central Bank.
Despite pressures on the exchange rate, the prospect of inflation control next year has led the Central Bank to interrupt the cycle of higher interest rates. At the same time, the adjustment of the Brazilian economy follows course, with the challenges, still present, to re-balance the public accounts. With this, the Country searches for basis for sustainable forward development, guided by opportunities for investment and resumption of household consumption.
In the Organization, among the developments that marked the quarter, we highlight the dissemination, on August 3, of the signature of the Purchase of Shares Agreement with HSBC Latin America Holdings (UK) Limited for the acquisition of 100% of the share capital of HSBC Bank Brasil S.A. – Banco Múltiplo and HSBC Serviços e Participações Ltda., and consequently to assume all the operations of HSBC in Brazil. Subject to the approval of the competent regulatory bodies and the fulfillment of the legal formalities, the operation reaffirms the goals of Bradesco to strengthen its presence and activity in the market, thus increasing gains in efficiency and scale, besides adding value to its shareholders.
Also important, we highlight the following:
· on August 6, the launch of the Espaço Bradesco Next Móvel at Shopping Iguatemi, in São Paulo. The objective of this new configuration, itinerant in form will mark our presence in different localities, taking to the public the experience of the latest technologies and innovations, as well as expanding the conquest of new business;
· on August 31, the inauguration of the new premises of Grupo Bradesco Seguros in Alphaville – São Paulo, with a modern and sustainable architectural structure, where it will centralize the operations of all its segments. The integration extends further the synergy between the areas, generating gains in productivity and quality, in addition to improving assistance to the Branches and to the clients; |
· on September 14, once again Bradesco was selected to integrate the Dow Jones Sustainability Index – DJSI, of the New York Stock Exchange, in the Dow Jones Sustainability World Index and Dow Jones Sustainability Emerging Markets portfolios. The DJSI is composed of actions of a select list of companies with best practices for sustainable development; and
· since September, Bradesco Clients can withdraw cash and check their balance without the use of the card, in the whole Banco24Horas network, using biometric authentication.
From January 1 to September 30, 2015, Bradesco recorded a Net Profit of R$12.837 billion, 15.7% higher in comparison to the same period last year, equivalent to R$2.55 per share and profitability of 20.4% over the average Shareholders’ Equity(*). The annualized return on Average Total Assets was 1.7%.
R$4.358 billion was destined to the shareholders, in the period, as Interest on Own Capital and Dividends, of which R$1.707 billion was paid in the form of monthly and intermediaries and R$2.651 billion provisioned.
The taxes and contributions, including pensions, paid or provisioned, totaled R$19.225 billion in the first nine months of the year, whereby R$8.690 billion was related to withheld taxes and collected from third parties and R$10.535 billion was calculated based on the activities developed by Organização Bradesco, equivalent to 82.1% of the Net Profit.
At the end of the quarter, the realized Capital Stock was R$43.100 billion. Added to the Equity Reserves of R$43.133 billion, it resulted in a Shareholders’ Equity of R$86.233 billion, with a growth of 8.8% as compared the same period of 2014, corresponding to the equity value of R$17.14 per share.
Calculated on the basis of the listing of its shares, the Market Value of Bradesco reached R$113.288 billion on September 30, 2015, equivalent to 1.3 times the Shareholders’ Equity.
The Shareholders’ Managed Equity represents 8.3% of the Consolidated Assets, which amounted to R$1.051 trillion, with a growth of 6.4% in September 2014. Thus, the index of solvency was 14.5% 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. The immobilization index, at the end of the quarter, regarding the Reference Equity in the Prudential Consolidated was of 38.6%, therefore within the maximum limit of 50%. |
104 Economic and Financial Analysis Report – September 2015
Consolidated Financial Statements and Independent Auditors’ Report
Management Report
Bradesco, in compliance with Article 8 of Brazilian Central Bank Circular Letter No. 3,068/01, declares that it has the financial capacity and the intention of holding to maturity those securities classified under
The total funds obtained and managed by Organização Bradesco, on September 30, 2015, totaled R$1.453 trillion, 4.9% higher than the same period of the previous year, distributed as follows:
R$461.484 billion in Demand Deposits, Time Deposits, Interbank Deposits, Savings Accounts and Securities Sold Under Agreements to Repurchase;
R$518.638 billion in assets under management, comprising Investment Funds, Managed Portfolios and Third-Party Fund Quotas, a 6.5% increase;
R$248.183 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 18.0% growth.
R$168.629 billion in Technical Reserves for Insurance, Pension Plans and Capitalization Bonds, up by 15.5%; and
R$55.594 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$13.993 billion.
The consolidated loan operations, in a broader sense, recorded a balance of R$474.488 billion at the end of the period, an increase of 6.8% in comparison to September 2014, including in this sum:
R$8.274 billion in Advances on Exchange Contracts, for a total Export Financing portfolio of US$10.942 billion;
US$3.388 billion operations in Import Finance in Foreign Currencies;
R$3.357 billion in Commercial Lease;
R$21.496 billion in business in the Rural Area;
|
R$98.019 billion in Consumption Finance, which includes R$16.582 billion of credit receivables from Credit Cards;
R$72.620 billion of Guarantees and Sureties; and
R$30.856 billion related to operations of the 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.
For the activities of Real Estate Credit, in the period from January to September, the Organização Bradesco devoted the sum of R$10.575 billion in resources for the construction and acquisition of 'own house', comprising 41,713 properties.
Bradesco BBI, the 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 period from January to September 2015, transactions were made to the volume of R$1.430 billion.
On September 30, 2015, reaffirming their prominent position in the areas of Insurance, Capitalization and Open Supplementary Pension Plans, Grupo Bradesco Seguros recorded a Net Profit of R$3.883 billion and a Shareholders’ Equity of R$21.980 billion. The net insurance premiums issued, pension contributions and income from capitalization reached a total of R$45.482 billion, an increase of 18.6% in comparison to the same period last year.
Bradesco Administradora de Consórcios is leader in the segments of real estate, cars and trucks, tractors, machines and equipment. In the period from January to September 2015, it marketed 300,358 new quotas, resulting in more than 1.153 million active quota holders, with accrued revenues of R$48.145 billion.
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 period, comprised 71,738 points. Simultaneously, provided 31,495 machines of the Rede de Autoatendimento Bradesco (Bradesco ATMs), of which 31,004 operate also on weekends and bank holidays, besides 18,618 machines of the Banco24Horas network (24-Hour ATMs), 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 10,883 retail points: |
Bradesco 105
Consolidated Financial Statements and Independent Auditors’ Report
Management Report
8,089 Branches and PAs (Service Branches) in Brazil (Branches: Bradesco 4,587, Banco Bradesco Cartões 1, Banco Bradesco Financiamentos 2, Banco Bradesco BBI 1, Banco Bradesco BERJ 1, Banco Alvorada 1; and PAs: 3,496);
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);
1,824 Correspondents of Bradesco Promotora, in the segment of consigned credit;
48,175 Bradesco Expresso service points;
845 PAEs – in-company electronic service branches;
874 External Terminals in the Bradesco Network; and
11,917 ATMs in the Banco24Horas Network, with 450 terminals shared by both networks.
The Organização Bradesco, according to the provision in Instruction No. 381/03, of the Brazilian Securities and Exchange Commission, in the period of January to September 2015, 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, substantial, 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 evaluation of the Audit Committee.
|
In the context of People Management, the Organization has emphasized that each year the evolution of training programs of UNIBRAD - Bradesco Corporate University oriented to the training and development of staff, aiming at its qualification so it can always offer to the Bradesco Client excellence in customer service. In the period of January to September 2015, 2,179 courses were given, with 597,576 participations. The assistance benefits, aiming at ensuring the well-being, the improvement in the quality of life and safety of employees and their dependents, covered, at the end of the quarter, 203,173 people.
The social action of the Organization is mainly focused on educational and assistance programs developed through Fundação Bradesco, which maintains 40 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 quality education free-of-charge 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). Around 44 thousand students of Basic Education, are ensured free-of-charge education, alimony, medical-dental assistance, school materials and uniform.
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 are developed in their own Sports Development Center, in the Fundação Bradesco schools, Sports Centers of the City Hall, and private schools and in a leisure club. Currently, two thousand girls are assisted by this program, from the age of eight, reaffirming the social commitment and valuation of talent and plain exercise of citizenship, with intervention in education, sports and health. |
106 Economic and Financial Analysis Report – September 2015
Consolidated Financial Statements and Independent Auditors’ Report
Management Report
In the period, we registered important acknowledgments to Bradesco, of which we highlight: · Most valuable Bank Brand in Latin America, according to a survey conducted by consultancy BrandAnalytics of Millward Brown for the 2015 edition of the BrandZ Top 50 Most Valuable Brands in Latin America. It also appears in fourth place in the general ranking among all segments with the value of US$5.2 billion; · It integrates, for the 16th time in the annual list of the 135 Best Companies to Work For in Brazil, in a research performed by the Época magazine, assessed as a Great Place to Work; · Highlight in the 2015 edition of the Anuário Valor 1000 (Yearbook) published by the newspaper Valor Econômico, in which, in addition to integrating the ranking of the largest Banks, it also occupies the first place among the insurers, with Bradesco Seguros, Bradesco Vida e Previdência and Bradesco Saúde; · Highlight of the Prêmio Ouvidoria Brasil (Ombudsman Award), the Ombudsman Services of Bradesco and of Grupo Bradesco Seguros, for the fourth consecutive time, were elected among the 10 Best in the Country, in a survey of the Associação Brasileira de Ouvidores – ABO (Brazilian Association of Ombudsmen) and the Associação Brasileira das Relações Empresa-Cliente – Abrarec (Brazilian Association of Company-Client Relations), with the support from the Consumidor Moderno magazine; and · Grupo Bradesco Seguros, for the fourth consecutive time, is the leader in the category of Insurance of the Anuário Época Negócios 360º (Yearbook), according to the survey conducted in partnership with Fundação Dom Cabral. Bradesco Saúde and Odontoprev obtained a placement in the upper maximum range in the Performance Index of the Supplementary Health (IDSS), of the Qualification of Operators program 2015 (based in 2014), organized by Agência Nacional de Saúde Suplementa – ANS (National Supplementary Health Agency). The performance and the results that have been obtained confirmed the commitment of Bradesco of always offering excellent products and services. Convinced that this is the safe path to expand horizons and contribute towards the development of the country, we renewed our thanks to our shareholders and clients, for their support and trust, and to our employees and other collaborators, for their efficient and dedicated work. Cidade de Deus, October 28, 2015 Board of Directors and the Board of Executive Officers (*) Excluding mark-to-market effect of Available-for-sale Securities recorded under Shareholders’ Equity.
Bradesco 107
Consolidated Financial Statements and Independent Auditors’ Report
Consolidated Statement of Financial Position on September 30 – In thousands of Reais
Assets |
2015 |
2014 |
Current assets |
715,129,381 |
664,064,302 |
Cash and due from banks (Note 5) |
12,917,355 |
11,315,727 |
Interbank investments (Notes 3d and 6) |
152,819,692 |
180,754,970 |
Securities purchased under agreements to resell |
142,667,502 |
172,478,113 |
Interbank investments |
10,196,460 |
8,309,559 |
Allowance for losses |
(44,270) |
(32,702) |
Securities and derivative financial instruments (Notes 3e, 3f, 7 and 31b) |
270,428,748 |
221,372,749 |
Own portfolio |
235,691,498 |
196,970,917 |
Subject to unrestricted repurchase agreements |
16,033,613 |
16,697,492 |
Derivative financial instruments (Notes 3f, 7d II and 31b) |
13,666,449 |
4,112,977 |
Given in guarantee to the Brazilian Central Bank |
22,201 |
- |
Given in guarantee |
4,947,695 |
3,591,363 |
Subject to unrestricted repurchase agreements |
67,292 |
- |
Interbank accounts |
53,368,854 |
47,673,247 |
Unsettled payments and receipts |
1,016,258 |
897,884 |
Reserve requirement (Note 8): |
|
|
- Reserve requirement - Brazilian Central Bank |
52,269,125 |
46,712,816 |
- SFH |
6,345 |
5,551 |
Correspondent banks |
77,126 |
56,996 |
Interdepartmental accounts |
161,308 |
257,849 |
Internal transfer of funds |
161,308 |
257,849 |
Loans (Notes 3g, 9 and 31b) |
146,060,913 |
134,076,293 |
Loans: |
|
|
- Public sector |
3,735,413 |
79,078 |
- Private sector |
160,760,769 |
148,282,452 |
Loans transferred under an assignment with recourse |
134,279 |
- |
Allowance for loan losses (Notes 3g, 9f, 9g and 9h) |
(18,569,548) |
(14,285,237) |
Leasing (Notes 2, 3g, 9 and 31b) |
1,608,446 |
2,159,103 |
Leasing receivables: |
|
|
- Private sector |
3,187,840 |
4,278,182 |
Unearned income from leasing |
(1,451,628) |
(1,955,260) |
Allowance for leasing losses (Notes 3g, 9f, 9g and 9h) |
(127,766) |
(163,819) |
Other receivables |
74,425,731 |
63,248,433 |
Receivables on sureties and guarantees honored (Note 9a-3) |
67,337 |
36,057 |
Foreign exchange portfolio (Note 10a) |
22,365,210 |
11,564,574 |
Receivables |
913,473 |
677,736 |
Securities trading |
2,057,440 |
1,113,535 |
Specific receivables |
6,615 |
3,650 |
Insurance and reinsurance receivables and reinsurance assets – technical provisions |
4,556,118 |
4,259,330 |
Sundry (Note 10b) |
45,477,445 |
46,445,835 |
Allowance for other loan losses (Notes 3g, 9f, 9g and 9h) |
(1,017,907) |
(852,284) |
Other assets (Note 11) |
3,338,334 |
3,205,931 |
Other assets |
2,015,489 |
1,737,929 |
Provision for losses |
(775,939) |
(653,322) |
Prepaid expenses (Notes 3i and 11b) |
2,098,784 |
2,121,324 |
108 Economic and Financial Analysis Report – September 2015
Consolidated Financial Statements and Independent Auditors’ Report
Consolidated Statement of Financial Position on September 30 – In thousands of Reais
Assets |
2015 |
2014 |
Long-term receivables |
316,758,698 |
308,249,694 |
Interbank investments (Notes 3d and 6) |
550,387 |
579,795 |
Interbank investments |
550,387 |
579,795 |
Securities and derivative financial instruments (Notes 3e, 3f, 7 and 31b) |
94,042,693 |
122,072,195 |
Own portfolio |
52,178,310 |
71,012,203 |
Subject to unrestricted repurchase agreements |
38,987,556 |
47,439,782 |
Derivative financial instruments (Notes 3f, 7d II and 31b) |
274,024 |
1,337,436 |
Given in guarantee to the Brazilian Central Bank |
- |
20,104 |
Privatization rights |
53,370 |
59,893 |
Given in guarantee |
1,958,094 |
1,879,163 |
Subject to unrestricted repurchase agreements |
591,339 |
323,614 |
Interbank accounts |
648,582 |
608,461 |
Reserve requirement (Note 8): |
|
|
- SFH |
648,582 |
608,461 |
Loans (Notes 3g, 9 and 31b) |
160,525,035 |
149,451,323 |
Loans: |
|
|
- Public sector |
460,277 |
2,141,863 |
- Private sector |
160,946,891 |
149,840,848 |
Loans transferred under an assignment with recourse |
7,232,732 |
4,311,728 |
Allowance for loan losses (Notes 3g, 9f, 9g and 9h) |
(8,114,865) |
(6,843,116) |
Leasing (Notes 2, 3g, 9 and 31b) |
1,540,343 |
2,188,198 |
Leasing receivables: |
|
|
- Private sector |
3,260,630 |
4,631,331 |
Unearned income from leasing |
(1,639,375) |
(2,345,931) |
Allowance for leasing losses (Notes 3g, 9f, 9g and 9h) |
(80,912) |
(97,202) |
Other receivables |
58,086,865 |
31,657,475 |
Receivables |
9,334 |
7,588 |
Securities trading |
1,515,641 |
411,429 |
Sundry (Note 10b) |
56,603,188 |
31,251,837 |
Allowance for other loan losses (Notes 3g, 9f, 9g and 9h) |
(41,298) |
(13,379) |
Other assets (Note 11) |
1,364,793 |
1,692,247 |
Prepaid expenses (Notes 3i and 11b) |
1,364,793 |
1,692,247 |
Permanent assets |
19,094,997 |
15,050,416 |
Investments (Notes 3j, 12 and 31b) |
1,709,962 |
1,931,275 |
Equity in the earnings (losses) of unconsolidated companies - In Brazil |
1,545,773 |
1,514,850 |
Other investments |
414,853 |
690,153 |
Allowance for losses |
(250,664) |
(273,728) |
Premises and equipment (Notes 3k and 13) |
5,000,202 |
4,591,285 |
Premises |
1,527,252 |
1,472,902 |
Other premises and equipment |
10,709,107 |
10,338,796 |
Accumulated depreciation |
(7,236,157) |
(7,220,413) |
Intangible assets (Notes 3l and 14) |
12,384,833 |
8,527,856 |
Intangible Assets |
22,440,184 |
16,203,331 |
Accumulated amortization |
(10,055,351) |
(7,675,475) |
Total |
1,050,983,076 |
987,364,412 |
The accompanying Notes are an integral part of these Consolidated Financial Statements.
Bradesco 109
Consolidated Financial Statements and Independent Auditors’ Report
Consolidated Statement of Financial Position on September 30 – In thousands of Reais
Liabilities |
2015 |
2014 |
Current liabilities |
716,001,866 |
699,866,046 |
Deposits (Notes 3n and 15a) |
161,968,610 |
164,460,431 |
Demand deposits |
24,266,863 |
33,299,639 |
Savings deposits |
89,616,088 |
87,293,425 |
Interbank deposits |
773,894 |
505,401 |
Time deposits (Notes 15a and 31b) |
47,311,765 |
43,361,966 |
Securities sold under agreements to repurchase (Notes 3n and 15b) |
240,250,868 |
274,929,619 |
Own portfolio |
103,121,594 |
106,890,629 |
Third-party portfolio |
136,509,554 |
167,151,431 |
Unrestricted portfolio |
619,720 |
887,559 |
Funds from issuance of securities (Notes 15c and 31b) |
48,422,257 |
42,244,712 |
Mortgage and real estate notes, letters of credit and others |
43,525,848 |
38,891,494 |
Securities issued overseas |
4,629,524 |
3,177,342 |
Structured Operations Certificates |
266,885 |
175,876 |
Interbank accounts |
1,239,217 |
1,159,475 |
Correspondent banks |
1,239,217 |
1,159,475 |
Interdepartmental accounts |
4,224,130 |
3,381,363 |
Third-party funds in transit |
4,224,130 |
3,381,363 |
Borrowing (Notes 16a and 31b) |
22,518,914 |
13,148,052 |
Borrowing in Brazil - other institutions |
9,537 |
6,485 |
Borrowing overseas |
22,509,377 |
13,141,567 |
On-lending in Brazil - official institutions (Notes 16b and 31b) |
12,477,184 |
12,707,996 |
National treasury |
145,419 |
128,451 |
BNDES |
4,006,337 |
3,870,102 |
FINAME |
8,312,249 |
8,694,333 |
Other institutions |
13,179 |
15,110 |
On-lending overseas (Notes 16b and 31b) |
2,230,687 |
237,093 |
On-lending overseas |
2,230,687 |
237,093 |
Derivative financial instruments (Notes 3f, 7d II and 31b) |
14,673,901 |
4,155,241 |
Derivative financial instruments |
14,673,901 |
4,155,241 |
Technical provisions for insurance, pension plans and capitalization bonds (Notes 3o and 20) |
143,542,084 |
122,133,351 |
Other liabilities |
64,454,014 |
61,308,713 |
Payment of taxes and other contributions |
3,680,587 |
3,926,928 |
Foreign exchange portfolio (Note 10a) |
12,302,094 |
5,611,062 |
Social and statutory |
2,888,807 |
2,437,492 |
Tax and social security (Note 19a) |
4,663,835 |
5,477,382 |
Securities trading |
3,288,821 |
2,306,418 |
Financial and development funds |
1,422 |
2,554 |
Subordinated debts (Notes 18 and 31b) |
125,183 |
4,442,691 |
Sundry (Note 19b) |
37,503,265 |
37,104,186 |
Long-term liabilities |
246,809,001 |
207,500,878 |
Deposits (Notes 3n and 15a) |
41,667,986 |
47,420,936 |
Interbank deposits |
243,078 |
168,184 |
Time deposits (Notes 15a and 31b) |
41,424,908 |
47,252,752 |
Securities sold under agreements to repurchase (Notes 3n and 15b) |
17,596,029 |
22,884,544 |
Own portfolio |
17,007,453 |
22,884,544 |
Unrestricted portfolio |
588,576 |
- |
110 Economic and Financial Analysis Report – September 2015
Consolidated Financial Statements and Independent Auditors’ Report
Consolidated Statement of Financial Position on September 30 – In thousands of Reais
Liabilities |
2015 |
2014 |
Funds from issuance of securities (Notes 15c and 31b) |
62,564,033 |
33,038,146 |
Mortgage and real estate notes, letters of credit and others |
57,282,031 |
27,610,499 |
Securities issued overseas |
5,054,604 |
5,351,820 |
Structured Operations Certificates |
227,398 |
75,827 |
Borrowing (Notes 16a and 31b) |
5,449,767 |
1,924,310 |
Borrowing in Brazil - other institutions |
8,638 |
13,524 |
Borrowing overseas |
5,441,129 |
1,910,786 |
On-lending in Brazil - official institutions (Notes 16b and 31b) |
24,990,953 |
28,543,706 |
BNDES |
6,793,167 |
8,257,790 |
FINAME |
18,197,786 |
20,274,673 |
Other institutions |
- |
11,243 |
On-lending overseas (Notes 16b and 31b) |
1,986,100 |
- |
On-lending overseas |
1,986,100 |
- |
Derivative financial instruments (Notes 3f, 7d II and 31b) |
186,447 |
921,044 |
Derivative financial instruments |
186,447 |
921,044 |
Technical provisions for insurance, pension plans and capitalization bonds (Notes 3o and 20) |
25,087,221 |
23,835,692 |
Other liabilities |
67,280,465 |
48,932,500 |
Tax and social security (Note 19a) |
11,672,150 |
9,871,099 |
Subordinated debts (Notes 18 and 31b) |
38,409,889 |
32,021,706 |
Sundry (Note 19b) |
17,198,426 |
7,039,695 |
Deferred income |
459,168 |
265,732 |
Deferred income |
459,168 |
265,732 |
Non-controlling interests in subsidiaries (Note 21) |
1,480,302 |
489,640 |
Shareholders' equity (Note 22) |
86,232,739 |
79,242,116 |
Capital: |
|
|
- Domiciled in Brazil |
42,559,621 |
37,622,388 |
- Domiciled overseas |
540,379 |
477,612 |
Capital reserves |
11,441 |
11,441 |
Profit reserves |
47,664,681 |
41,487,446 |
Asset valuation adjustments |
(4,122,342) |
(58,756) |
Treasury shares (Notes 22c and 31b) |
(421,041) |
(298,015) |
Attributable to equity holders of the Parent Company |
87,713,041 |
79,731,756 |
Total |
1,050,983,076 |
987,364,412 |
The accompanying Notes are an integral part of these Consolidated Financial Statements.
Bradesco 111
Consolidated Financial Statements and Independent Auditors’ Report
Consolidated Statement of Accumulated Income on September 30 – In thousands of Reais
|
2015 |
2014 |
Revenue from financial intermediation |
103,061,884 |
81,853,795 |
Loans (Note 9j) |
49,679,571 |
43,075,742 |
Leasing (Note 9j) |
399,397 |
500,999 |
Operations with securities (Note 7h) |
33,542,908 |
23,858,659 |
Financial income from insurance, pension plans and capitalization bonds (Note 7h) |
14,861,043 |
10,271,026 |
Derivative financial instruments (Note 7h) |
(3,671,413) |
180,193 |
Foreign exchange operations (Note 10a) |
5,281,554 |
629,937 |
Reserve requirement (Note 8b) |
3,254,552 |
3,315,759 |
Sale or transfer of financial assets |
(285,728) |
21,480 |
|
|
|
Financial intermediation expenses |
88,120,155 |
55,591,602 |
Retail and professional market funding (Note 15d) |
45,310,825 |
34,762,555 |
Adjustment for inflation and interest on technical provisions for insurance, pension plans and capitalization bonds (Note 15d) |
10,975,830 |
7,510,153 |
Borrowing and on-lending (Note 16c) |
15,910,200 |
2,648,036 |
Allowance for loan losses (Notes 3g, 9g and 9h) |
15,923,300 |
10,670,858 |
|
|
|
Gross income from financial intermediation |
14,941,729 |
26,262,193 |
|
|
|
Other operating income (expenses) |
(12,396,264) |
(9,863,644) |
Fee and commission income (Note 23) |
18,169,938 |
16,002,747 |
- Other fee and commission income |
14,007,386 |
12,405,714 |
Income from banking fees |
4,162,552 |
3,597,033 |
Retained premium from insurance, pension plans and capitalization bonds (Notes 3o and 20c) |
45,242,802 |
38,065,015 |
- Net premiums written |
45,481,750 |
38,345,993 |
- Reinsurance premiums paid |
(238,948) |
(280,978) |
Variation in technical provisions for insurance, pension plans and capitalization bonds (Note 3o) |
(19,028,561) |
(15,470,548) |
Retained claims (Note 3o) |
(16,049,709) |
(13,200,633) |
Capitalization bond prize draws and redemptions (Note 3o) |
(3,751,840) |
(3,554,689) |
Selling expenses from insurance, pension plans and capitalization bonds (Note 3o) |
(2,480,748) |
(2,153,953) |
Payroll and related benefits (Note 24) |
(11,127,656) |
(10,779,280) |
Other administrative expenses (Note 25) |
(11,889,688) |
(10,786,025) |
Tax expenses (Note 26) |
(3,478,395) |
(3,220,349) |
Equity in the earnings (losses) of unconsolidated companies (Note 12b) |
49,860 |
130,479 |
Other operating income (Note 27) |
3,158,073 |
4,069,363 |
Other operating expenses (Note 28) |
(11,210,340) |
(8,965,771) |
Operating income |
2,545,465 |
16,398,549 |
Non-operating income (loss) (Note 29) |
(256,275) |
(338,112) |
Income before income tax and social contribution and non-controlling interests |
2,289,190 |
16,060,437 |
Income tax and social contribution (Notes 33a and 33b) |
10,653,296 |
(4,875,989) |
Non-controlling interests in subsidiaries |
(105,510) |
(88,912) |
Net profit |
12,836,976 |
11,095,536 |
The accompanying Notes are an integral part of these Consolidated Financial Statements.
112 Economic and Financial Analysis Report – September 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 |
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 |
- |
- |
- |
- |
697,678 |
298,009 |
- |
- |
995,687 | |
Net profit |
- |
- |
- |
- |
- |
- |
- |
11,095,536 |
11,095,536 | |
Allocations: |
- Reserves |
- |
- |
554,777 |
6,780,772 |
- |
- |
- |
(7,335,549) |
- |
|
- Interest on shareholders’ equity paid |
- |
- |
- |
- |
- |
- |
- |
(2,930,987) |
(2,930,987) |
|
- Interim Dividends Paid |
- |
- |
- |
- |
- |
- |
- |
(829,000) |
(829,000) |
Balance on September 30, 2014 |
38,100,000 |
11,441 |
4,993,802 |
36,493,644 |
(167,695) |
108,939 |
(298,015) |
- |
79,242,116 | |
|
|
|
|
|
|
|
|
|
| |
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 |
- |
- |
- |
- |
- |
- |
(123,026) |
- |
(123,026) | |
Asset valuation adjustments |
- |
- |
- |
- |
(1,011,301) |
(2,619,730) |
- |
- |
(3,631,031) | |
Net profit |
- |
- |
- |
- |
- |
- |
- |
12,836,976 |
12,836,976 | |
Allocations: |
- Reserves |
- |
- |
641,849 |
7,836,697 |
- |
- |
- |
(8,478,546) |
- |
|
- Interest on Shareholders’ Equity Paid and/or provisioned |
- |
- |
- |
- |
- |
- |
- |
(3,446,430) |
(3,446,430) |
|
- Interim Dividends Paid |
- |
- |
- |
- |
- |
- |
- |
(912,000) |
(912,000) |
Balance on September 30, 2015 |
43,100,000 |
11,441 |
5,835,316 |
41,829,365 |
(1,416,778) |
(2,705,564) |
(421,041) |
- |
86,232,739 |
The accompanying Notes are an integral part of these Consolidated Financial Statements.
Bradesco 113
Consolidated Financial Statements and Independent Auditors’ Report
Consolidated Statement of Added Value Accumulated on September 30 – In thousands of Reais
Description |
2015 |
% |
2014 |
% |
1 – Revenue |
101,768,680 |
578.0 |
86,387,973 |
281.2 |
1.1) Financial intermediation |
103,061,884 |
585.4 |
81,853,795 |
266.4 |
1.2) Fees and commissions |
18,169,938 |
103.2 |
16,002,747 |
52.1 |
1.3) Allowance for loan losses |
(15,923,300) |
(90.5) |
(10,670,858) |
(34.7) |
1.4) Other |
(3,539,842) |
(20.1) |
(797,711) |
(2.6) |
2 – Financial intermediation expenses |
(72,196,855) |
(410.1) |
(44,920,744) |
(146.2) |
3 – Inputs acquired from third-parties |
(9,570,757) |
(54.3) |
(8,722,051) |
(28.4) |
Outsourced services |
(2,982,400) |
(16.9) |
(2,833,158) |
(9.2) |
Communication |
(1,237,234) |
(7.0) |
(1,136,008) |
(3.7) |
Data processing |
(1,134,674) |
(6.4) |
(1,002,350) |
(3.3) |
Asset maintenance |
(759,539) |
(4.3) |
(500,188) |
(1.6) |
Advertising and marketing |
(658,028) |
(3.7) |
(532,836) |
(1.7) |
Financial system services |
(606,709) |
(3.4) |
(580,422) |
(1.9) |
Material, water, electricity and gas |
(497,671) |
(2.8) |
(425,446) |
(1.4) |
Transport |
(471,275) |
(2.7) |
(595,386) |
(1.9) |
Security and surveillance |
(453,357) |
(2.6) |
(417,265) |
(1.4) |
Travel |
(123,895) |
(0.7) |
(101,736) |
(0.3) |
Other |
(645,975) |
(3.8) |
(597,256) |
(2.0) |
4 – Gross value added (1-2-3) |
20,001,068 |
113.6 |
32,745,178 |
106.6 |
5 – Depreciation and amortization |
(2,446,486) |
(13.9) |
(2,148,745) |
(7.0) |
6 – Net value added produced by the entity (4-5) |
17,554,582 |
99.7 |
30,596,433 |
99.6 |
7 – Value added received through transfer |
49,860 |
0.3 |
130,479 |
0.4 |
Equity in the earnings (losses) of unconsolidated companies |
49,860 |
0.3 |
130,479 |
0.4 |
8 – Value added to distribute (6+7) |
17,604,442 |
100.0 |
30,726,912 |
100.0 |
9 – Value added distributed |
17,604,442 |
100.0 |
30,726,912 |
100.0 |
9.1) Personnel |
9,723,465 |
55,1 |
9,425,562 |
30.8 |
Salaries |
5,056,950 |
28.7 |
4,733,066 |
15.4 |
Benefits |
2,303,957 |
13.1 |
2,140,383 |
7.0 |
Government Severance Indemnity Fund for Employees (FGTS) |
471,841 |
2.7 |
442,808 |
1.4 |
Other |
1,890,717 |
10.6 |
2,109,305 |
7.0 |
9.2) Tax, fees and contributions |
(5,770,710) |
(32.7) |
9,450,056 |
30.7 |
Federal |
(6,339,112) |
(36.0) |
8,923,893 |
29.0 |
State |
9,859 |
0.1 |
20,956 |
0.1 |
Municipal |
558,543 |
3.2 |
505,207 |
1.6 |
9.3) Remuneration for providers of capital |
709,201 |
4.0 |
666,846 |
2.1 |
Rental |
691,806 |
3.9 |
654,999 |
2.1 |
Asset leasing |
17,395 |
0.1 |
11,847 |
- |
9.4) Value distributed to shareholders |
12,942,486 |
73.6 |
11,184,448 |
36.4 |
Interest on shareholders’ equity/dividends |
4,358,430 |
24.8 |
3,759,987 |
12.2 |
Retained earnings |
8,478,546 |
48.2 |
7,335,549 |
23.9 |
Non-controlling interests in retained earnings |
105,510 |
0.6 |
88,912 |
0.3 |
The accompanying Notes are an integral part of these Consolidated Financial Statements.
114 Economic and Financial Analysis Report – September 2015
Consolidated Financial Statements and Independent Auditors’ Report
Consolidated Cash Flow Statement Accumulated on September 30 – In thousands of Reais
|
2015 |
2014 |
Cash flow from operating activities: |
|
|
Net profit before income tax and social contribution |
2,289,190 |
16,060,437 |
Adjustments to net profit before income tax and social contribution |
23,456,091 |
22,224,987 |
Effect of Changes in Exchange Rates in Cash and Cash equivalents |
(2,965,831) |
(135,052) |
Allowance for loan losses |
15,923,300 |
10,670,858 |
Depreciation and amortization |
2,446,486 |
2,148,745 |
Write-offs through Impairment |
- |
598,087 |
Expenses with civil, labor and tax provisions |
2,946,614 |
1,769,075 |
Expenses with adjustment for inflation and interest on technical provisions for insurance, pension plans and capitalization bonds |
10,975,830 |
7,510,153 |
Equity in the (earnings/losses) of unconsolidated companies |
(49,860) |
(130,479) |
(Gain)/loss on sale of investments |
1,332 |
1,862 |
(Gain)/loss on sale of fixed assets |
30,282 |
(131) |
(Gain)/loss on sale of foreclosed assets |
202,211 |
232,355 |
Exchange rate variation/Other |
(6,054,273) |
(440,486) |
Adjusted net profit before taxes |
25,745,281 |
38,285,424 |
(Increase)/decrease in interbank investments |
1,258,454 |
18,533,561 |
(Increase)/decrease in trading securities and derivative financial instruments |
(2,879,033) |
(18,147,458) |
(Increase)/decrease in interbank and interdepartmental accounts |
(1,324,621) |
(2,535,084) |
(Increase)/decrease in loan and leasing |
(28,935,310) |
(22,344,097) |
(Increase)/decrease in insurance and reinsurance receivables and reinsurance assets |
(499,099) |
(761,128) |
(Increase)/decrease in other receivables and other assets |
(14,643,550) |
1,500,568 |
(Increase)/decrease in reserve requirement - Brazilian Central Bank |
(1,344,219) |
8,668,173 |
Increase/(decrease) in deposits |
(7,975,962) |
(6,181,678) |
Increase/(Decrease) in securities sold under agreements to repurchase |
(62,347,198) |
41,535,367 |
Increase/(Decrease) in funds from issuance of securities |
26,160,857 |
17,628,865 |
Increase/(Decrease) in borrowings and on-lending |
10,655,469 |
466,305 |
Increase/(Decrease) in technical provisions for insurance, pension plans and capitalization bonds |
4,386,392 |
2,229,779 |
Increase/(Decrease) in other liabilities |
18,990,232 |
2,629,151 |
Increase/(Decrease) in deferred income |
166,499 |
(414,074) |
Income tax and social contribution paid |
(6,302,617) |
(5,537,549) |
Net cash provided by/(used in) by operating activities |
(38,888,425) |
75,556,125 |
Cash flow from investing activities: |
|
|
(Increase)/Decrease in held-to-maturity securities |
(1,371,440) |
(1,630,103) |
Sale of/maturity of and interests on available-for-sale securities |
41,093,357 |
38,822,184 |
Proceeds from sale of foreclosed assets |
513,835 |
459,392 |
Sale of investments |
20,997 |
3,860 |
Sale of premises and equipment |
475,302 |
453,716 |
Purchases of available-for-sale securities |
(45,651,704) |
(44,403,235) |
Foreclosed assets received |
(1,150,399) |
(1,044,540) |
Investment acquisitions |
(33,316) |
(7,073) |
Purchase of premises and equipment |
(1,210,592) |
(945,789) |
Intangible asset acquisitions |
(5,549,410) |
(703,712) |
Dividends and interest on shareholders’ equity received |
303,672 |
162,751 |
Net cash provided by/(used in) investing activities |
(12,559,698) |
(8,832,549) |
Cash flow from financing activities: |
|
|
Increase/(decrease) in subordinated debts |
2,713,405 |
579,394 |
Dividends and interest on shareholders’ equity paid |
(4,602,146) |
(3,672,986) |
Non-controlling interest |
982,280 |
(204,707) |
Acquisition of own shares |
(123,026) |
(28,922) |
Net cash provided by/(used in) financing activities |
(1,029,487) |
(3,327,221) |
Net increase/(decrease) in cash and cash equivalents |
(52,477,610) |
63,396,355 |
Cash and cash equivalents - at the beginning of the period |
204,811,698 |
117,824,922 |
Effect of Changes in Exchange Rates in Cash and Cash equivalents |
2,965,831 |
135,052 |
Cash and cash equivalents - at the end of the period |
155,299,919 |
181,356,329 |
Net increase/(decrease) in cash and cash equivalents |
(52,477,610) |
63,396,355 |
The accompanying Notes are an integral part of these Consolidated Financial Statements. Notes to Bradesco’s Consolidated Financial Statements are as follows:
Bradesco 115
Consolidated Financial Statements and Independent Auditors’ Report
Index of Notes to the Consolidated Financial Statements
Page | |
1) OPERATIONS |
117 |
2) PRESENTATION OF THE CONSOLIDATED FINANCIAL STATEMENTS |
117 |
3) SIGNIFICANT ACCOUNTING PRACTICES |
119 |
4) STATEMENT OF FINANCIAL POSITION AND ADJUSTED INCOME STATEMENT BY OPERATING SEGMENT |
128 |
5) CASH AND CASH EQUIVALENTS |
129 |
6) INTERBANK INVESTMENTS |
130 |
7) SECURITIES AND DERIVATIVE FINANCIAL INSTRUMENTS |
131 |
8) INTERBANK ACCOUNTS – RESERVE REQUIREMENT |
142 |
9) LOANS |
143 |
10) OTHER RECEIVABLES |
154 |
11) OTHER ASSETS |
156 |
12) INVESTMENTS |
156 |
13) PREMISES AND EQUIPMENT |
157 |
14) INTANGIBLE ASSETS |
158 |
15) DEPOSITS, SECURITIES SOLD UNDER AGREEMENTS TO REPURCHASE AND FUNDS FROM ISSUANCE OF SECURITIES |
159 |
16) BORROWING AND ON-LENDING |
162 |
17) PROVISIONS, CONTINGENT ASSETS AND LIABILITIES AND LEGAL LIABILITIES – TAX AND SOCIAL SECURITY |
163 |
18) SUBORDINATED DEBT |
166 |
19) OTHER LIABILITIES |
167 |
20) INSURANCE, PENSION PLANS AND CAPITALIZATION BONDS |
168 |
21) NON-CONTROLLING INTERESTS IN SUBSIDIARIES |
170 |
22) SHAREHOLDERS’ EQUITY (PARENT COMPANY) |
170 |
23) FEE AND COMMISSION INCOME |
172 |
24) PAYROLL AND RELATED BENEFITS |
173 |
25) OTHER ADMINISTRATIVE EXPENSES |
173 |
26) TAX EXPENSES |
173 |
27) OTHER OPERATING INCOME |
174 |
28) OTHER OPERATING EXPENSES |
174 |
29) NON-OPERATING INCOME (LOSS) |
174 |
30) RELATED-PARTY TRANSACTIONS (DIRECT AND INDIRECT) |
175 |
31) FINANCIAL INSTRUMENTS |
177 |
32) EMPLOYEE BENEFITS |
184 |
33) INCOME TAX AND SOCIAL CONTRIBUTION |
185 |
34) OTHER INFORMATION |
187 |
116 Economic and Financial Analysis Report – September 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), including 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.
In the preparation of these consolidated financial statements, which were drawn up in accordance with the specific procedures laid down by Article 3 of CMN Resolution No. 2,723/00, in effect until March 26, 2015, and other provisions of the Accounting Plan of Financial Institutions – (“Cosif”), having as objective to demonstrate the adequate financial situation and the results of operations of the group of companies of the Organização Bradesco, as well as maintain consistency with the information already disclosed in previous periods. Additionally, intercompany transactions, including investments, assets and liabilities, revenue, expenses and unrealized profit were eliminated and net profit 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 14a). The foreign exchange variation from foreign branches and, also, from 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 October 28, 2015.
Bradesco 117
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:
|
On September 30 | ||
Activity |
Equity interest | ||
2015 |
2014 | ||
Financial Sector – Brazil |
|
|
|
Banco Alvorada S.A. |
Banking |
99.99% |
99.99% |
Banco Bradesco Financiamentos S.A. |
Banking |
100.00% |
100.00% |
Banco Bradesco BBI S.A. (1) |
Investment bank |
99.80% |
98.35% |
Banco Boavista Interatlântico S.A. |
Banking |
100.00% |
100.00% |
Banco CBSS S.A. |
Banking |
100.00% |
100.00% |
Banco Bradesco Cartões S.A. |
Cards |
100.00% |
100.00% |
Bradesco Administradora de Consórcios Ltda. |
Consortium management |
100.00% |
100.00% |
Banco Bradesco BERJ S.A. |
Banking |
100.00% |
100.00% |
Bradesco Leasing S.A. Arrendamento Mercantil |
Leasing |
100.00% |
100.00% |
Bradesco S.A. Corretora de Títulos e Valores Mobiliários |
Brokerage |
100.00% |
100.00% |
BRAM - Bradesco Asset Management S.A. DTVM |
Asset management |
100.00% |
100.00% |
Ágora Corretora de Títulos e Valores Mobiliários S.A. |
Brokerage |
100.00% |
100.00% |
Banco Bradescard S.A. |
Cards |
100.00% |
100.00% |
Cielo S.A. (2) (3) |
Services |
30.06% |
28.65% |
Cia. Brasileira de Soluções e Serviços - Alelo (2) |
Services |
50.01% |
50.01% |
Tempo Serviços Ltda. |
Services |
100.00% |
100.00% |
Financial Sector – Overseas |
|
|
|
Banco Bradesco Argentina S.A. |
Banking |
99.99% |
99.99% |
Banco Bradesco Europa S.A. |
Banking |
100.00% |
100.00% |
Banco Bradesco S.A. Grand Cayman Branch (4) |
Banking |
100.00% |
100.00% |
Banco Bradesco New York Branch |
Banking |
100.00% |
100.00% |
Bradesco Securities, Inc. |
Brokerage |
100.00% |
100.00% |
Bradesco Securities, UK. |
Brokerage |
100.00% |
100.00% |
Insurance, Pension Plan and Capitalization Bond Sector |
|
|
|
Bradesco Argentina de Seguros S.A. |
Insurance |
99.92% |
99.92% |
Bradesco Auto/RE Companhia de Seguros |
Insurance |
100.00% |
100.00% |
Bradesco Capitalização S.A. |
Capitalization bonds |
100.00% |
100.00% |
Bradesco Saúde S.A. |
Insurance/health |
100.00% |
100.00% |
Odontoprev S.A. |
Dental care |
50.01% |
50.01% |
Bradesco Seguros S.A. |
Insurance |
100.00% |
100.00% |
Bradesco Vida e Previdência S.A. |
Pension plan/insurance |
100.00% |
100.00% |
Atlântica Companhia de Seguros |
Insurance |
100.00% |
100.00% |
Other Activities |
|
|
|
Andorra Holdings S.A. |
Holding |
100.00% |
100.00% |
Bradseg Participações S.A. |
Holding |
100.00% |
100.00% |
Bradescor Corretora de Seguros Ltda. |
Insurance brokerage |
100.00% |
100.00% |
Bradesplan Participações Ltda. |
Holding |
100.00% |
100.00% |
BSP Empreendimentos Imobiliários S.A. |
Real estate |
100.00% |
100.00% |
Cia. Securitizadora de Créditos Financeiros Rubi |
Credit acquisition |
100.00% |
100.00% |
Columbus Holdings S.A. |
Holding |
100.00% |
100.00% |
Nova Paiol Participações Ltda. |
Holding |
100.00% |
100.00% |
Scopus Tecnologia Ltda. (5) |
Information technology |
- |
100.00% |
União Participações Ltda. |
Holding |
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; and
(5) Company divested in December 2014.
118 Economic and Financial Analysis Report – September 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 119
Consolidated Financial Statements and Independent Auditors’ Report
Notes to the Consolidated Financial Statements
The revenue of the capitalization plans are recognized in the accounts in the month in which they are issued, according to the types of collection, which may be in monthly payments or in a single payment. Each security has a nominal value, which is restated monetarily by the Reference Rate (TR) + 0.5% interest per month. Technical provisions are recorded when the respective revenues are recognized.
The revenues with prescribed capitalization plans are recognized after the period of prescription, according to the Brazilian legislation, that is up to 20 years for securities and draws not redeemed until November 2003 and of five years after this date. 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 5.
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 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 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.
120 Economic and Financial Analysis Report – September 2015
Consolidated Financial Statements and Independent Auditors’ Report
Notes to the Consolidated Financial Statements
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).
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.
Bradesco 121
Consolidated Financial Statements and Independent Auditors’ Report
Notes to the Consolidated Financial Statements
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.
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. For financial companies, equated and of the insurance industry, the social contribution on the profit was calculated until August 2015, considering the rate of 15%. For the period between September 2015 and December 2018, the rate was changed to 20%, according to Law No. 13,169/15, returning to the rate of 15% as from January 2019. For the other companies, the social contribution is calculated considering the rate of 9%.
By virtue of the amendment of the rate, the Organização Bradesco constituted, in September 2015, a supplement to the tax credit of social contribution, considering the annual expectations of achievement and their respective rates in force in each period, according to the technical study conducted.
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 profit 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 33.
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 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.
122 Economic and Financial Analysis Report – September 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 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, as well as the unrecorded surplus value for real estate and the fixed asset ratios, 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.
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. Impairment losses are presented in Note 7c(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 15.
Bradesco 123
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 5.2% 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;
- For the health insurance, the mathematical reserve of benefits granted (PMBC) is constituted by the obligations arising from the contractual clauses of remission of installments in cash, regarding the coverage of health assistance and by the premiums through payment of insured persons participating in the Bradesco Saúde insurance - "GBS Plan", taking as a basis the present value of estimated future expenditure with the costs of health care of dependents of holders already deceased, as provided for in the ANS Normative Resolution No. 75/04, and considering a discount rate of 5.2% per annum;
- For the health insurance, the reserve for claims incurred but not reported (IBNR) is calculated from the final estimate of claims already incurred and still not reported, based on the run-off triangles, monthly that consider the historical development of claims advised in the last 12 months to establish a future projection per period of occurrence;
- 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;
124 Economic and Financial Analysis Report – September 2015
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;
- For damage insurance, the reserve for related expenses (PDR) 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 premiums and the expected present value of indemnities and related expenses, using an annual discount rate of 5.2%.
· 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 (PMBaC) 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 125
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 20.
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;
126 Economic and Financial Analysis Report – September 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 17.
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 15c and 18.
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 34.
Bradesco 127
Consolidated Financial Statements and Independent Auditors’ Report
Notes to the Consolidated Financial Statements
4) STATEMENT OF FINANCIAL POSITION AND ADJUSTED INCOME STATEMENT BY OPERATING SEGMENT
a) Statement of financial position
|
On September 30 - 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 |
771,790,079 |
162,932,847 |
195,507,455 |
4,457 |
2,319,510 |
(100,666,269) |
1,031,888,079 |
Funds available |
22,765,256 |
4,818,079 |
192,865 |
1,716 |
117,013 |
(14,977,574) |
12,917,355 |
Interbank investments |
148,667,278 |
4,702,801 |
- |
- |
- |
- |
153,370,079 |
Securities and derivative financial instruments |
164,902,797 |
18,766,567 |
182,194,398 |
1,984 |
795,124 |
(2,189,429) |
364,471,441 |
Interbank and interdepartmental accounts |
54,178,744 |
- |
- |
- |
- |
- |
54,178,744 |
Loan and leasing |
259,309,968 |
130,768,383 |
- |
- |
- |
(80,343,614) |
309,734,737 |
Other receivables and assets |
121,966,036 |
3,877,017 |
13,120,192 |
757 |
1,407,373 |
(3,155,652) |
137,215,723 |
Permanent assets |
94,421,024 |
54,418 |
4,382,026 |
16 |
1,193,753 |
(80,956,240) |
19,094,997 |
Investments |
81,054,571 |
- |
1,376,876 |
- |
234,755 |
(80,956,240) |
1,709,962 |
Premises and equipment |
3,575,883 |
23,629 |
1,371,410 |
16 |
29,264 |
- |
5,000,202 |
Intangible assets |
9,790,570 |
30,789 |
1,633,740 |
- |
929,734 |
- |
12,384,833 |
Total in 2015 |
866,211,103 |
162,987,265 |
199,889,481 |
4,473 |
3,513,263 |
(181,622,509) |
1,050,983,076 |
Total in 2014 |
820,189,355 |
101,399,377 |
173,653,363 |
2,768 |
2,858,742 |
(110,739,193) |
987,364,412 |
|
|
|
|
|
|
| |
Liabilities |
|
|
|
|
|
|
|
Current and long-term liabilities |
775,032,721 |
109,456,460 |
177,760,732 |
2,307 |
1,224,916 |
(100,666,269) |
962,810,867 |
Deposits |
165,323,348 |
53,308,567 |
- |
- |
- |
(14,995,319) |
203,636,596 |
Securities sold under agreements to repurchase |
251,987,208 |
6,576,644 |
- |
- |
- |
(716,955) |
257,846,897 |
Funds from issuance of securities |
103,487,732 |
9,684,128 |
- |
- |
- |
(2,185,570) |
110,986,290 |
Interbank and interdepartmental accounts |
5,463,347 |
- |
- |
- |
- |
- |
5,463,347 |
Borrowing and on-lending |
126,055,439 |
23,941,780 |
- |
- |
- |
(80,343,614) |
69,653,605 |
Derivative financial instruments |
13,585,567 |
1,274,781 |
- |
- |
- |
- |
14,860,348 |
Technical provisions from insurance, pension plans and capitalization bonds |
- |
- |
168,628,025 |
1,280 |
- |
- |
168,629,305 |
Other liabilities: |
|
|
|
|
|
|
|
- Subordinated debts |
24,791,512 |
13,743,560 |
- |
- |
- |
- |
38,535,072 |
- Other |
84,338,568 |
927,000 |
9,132,707 |
1,027 |
1,224,916 |
(2,424,811) |
93,199,407 |
Deferred income |
437,022 |
- |
22,146 |
- |
- |
- |
459,168 |
Non-controlling interests in subsidiaries |
4,508,621 |
53,530,805 |
22,106,603 |
2,166 |
2,288,347 |
(80,956,240) |
1,480,302 |
Shareholders’ equity |
86,232,739 |
- |
- |
- |
- |
- |
86,232,739 |
Total in 2015 |
866,211,103 |
162,987,265 |
199,889,481 |
4,473 |
3,513,263 |
(181,622,509) |
1,050,983,076 |
Total in 2014 |
820,189,355 |
101,399,377 |
173,653,363 |
2,768 |
2,858,742 |
(110,739,193) |
987,364,412 |
128 Economic and Financial Analysis Report – September 2015
Consolidated Financial Statements and Independent Auditors’ Report
Notes to the Consolidated Financial Statements
b) Income statement
|
September 30 YTD - R$ thousand | ||||||
Financial (1) (2) |
Insurance Group (2) (3) |
Other Activities (2) |
Eliminations (4) |
Total Consolidated | |||
Brazil |
Overseas |
Brazil |
Overseas | ||||
Revenue from financial intermediation |
86,815,530 |
2,195,300 |
14,865,904 |
- |
140,531 |
(955,381) |
103,061,884 |
Financial intermediation expenses |
75,707,205 |
2,392,501 |
10,975,830 |
- |
- |
(955,381) |
88,120,155 |
Gross income from financial intermediation |
11,108,325 |
(197,201) |
3,890,074 |
- |
140,531 |
- |
14,941,729 |
Other operating income/expenses |
(14,319,455) |
(270,983) |
2,171,901 |
(593) |
15,662 |
7,204 |
(12,396,264) |
Operating income |
(3,211,130) |
(468,184) |
6,061,975 |
(593) |
156,193 |
7,204 |
2,545,465 |
Non-operating income |
(276,475) |
11,762 |
12,953 |
- |
2,689 |
(7,204) |
(256,275) |
Income before taxes and non-controlling interest |
(3,487,605) |
(456,422) |
6,074,928 |
(593) |
158,882 |
- |
2,289,190 |
Income tax and social contribution |
12,831,320 |
(24,070) |
(2,113,646) |
(20) |
(40,288) |
- |
10,653,296 |
Non-controlling interests in subsidiaries |
(27,792) |
- |
(77,718) |
- |
- |
- |
(105,510) |
Net profit in 2015 |
9,315,923 |
(480,492) |
3,883,564 |
(613) |
118,594 |
- |
12,836,976 |
Net profit in 2014 |
8,255,204 |
(461,113) |
3,170,364 |
(32) |
131,113 |
- |
11,095,536 |
(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.
On September 30 - R$ thousand | ||
2015 |
2014 | |
Cash and due from banks in domestic currency |
7,543,514 |
7,596,289 |
Cash and due from banks in foreign currency |
5,373,693 |
3,719,338 |
Investments in gold |
148 |
100 |
Total cash and due from banks |
12,917,355 |
11,315,727 |
Interbank investments (1) |
142,382,564 |
170,040,602 |
Total cash and cash equivalents |
155,299,919 |
181,356,329 |
(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 129
Consolidated Financial Statements and Independent Auditors’ Report
Notes to the Consolidated Financial Statements
6) INTERBANK INVESTMENTS
a) Breakdown and maturity
On September 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 |
3,359,839 |
- |
- |
- |
3,359,839 |
2,122,343 |
● Financial treasury bills |
- |
- |
- |
- |
- |
110,640 |
● National treasury notes |
1,615,531 |
- |
- |
- |
1,615,531 |
329,766 |
● National treasury bills |
1,475,766 |
- |
- |
- |
1,475,766 |
1,668,244 |
● Bank deposit certificate |
232,045 |
- |
- |
- |
232,045 |
- |
● Debentures |
13,227 |
- |
- |
- |
13,227 |
- |
● Other |
23,270 |
- |
- |
- |
23,270 |
13,693 |
Funded position |
137,758,180 |
1,021,344 |
- |
- |
138,779,524 |
169,786,280 |
● Financial treasury bills |
12,896,004 |
- |
- |
- |
12,896,004 |
18,073,749 |
● National treasury notes |
110,483,949 |
1,021,344 |
- |
- |
111,505,293 |
77,727,720 |
● National treasury bills |
14,378,227 |
- |
- |
- |
14,378,227 |
73,984,811 |
Short position |
- |
528,139 |
- |
- |
528,139 |
569,490 |
● National treasury bills |
- |
528,139 |
- |
- |
528,139 |
569,490 |
Subtotal |
141,118,019 |
1,549,483 |
- |
- |
142,667,502 |
172,478,113 |
Interest-earning deposits in other banks: |
||||||
● Interest-earning deposits in other banks: |
4,057,767 |
4,823,030 |
1,315,663 |
550,387 |
10,746,847 |
8,889,354 |
● Provision for losses |
(13,367) |
(5,266) |
(25,637) |
- |
(44,270) |
(32,702) |
Subtotal |
4,044,400 |
4,817,764 |
1,290,026 |
550,387 |
10,702,577 |
8,856,652 |
Total in 2015 |
145,162,419 |
6,367,247 |
1,290,026 |
550,387 |
153,370,079 |
|
% |
94.6 |
4.2 |
0.8 |
0.4 |
100.0 |
|
Total in 2014 |
172,351,614 |
5,869,689 |
2,533,667 |
579,795 |
|
181,334,765 |
% |
95.1 |
3.2 |
1.4 |
0.3 |
|
100.0 |
b) Income from interbank investments
Classified in the income statement as income from operations with securities.
|
September 30 YTD - R$ thousand | |
2015 |
2014 | |
Income from investments in purchase and sale commitments: |
|
|
• Own portfolio position |
249,402 |
215,698 |
• Funded position |
15,606,259 |
9,680,172 |
• Short position |
329,904 |
316,113 |
Subtotal |
16,185,565 |
10,211,983 |
Income from interest-earning deposits in other banks |
347,611 |
470,298 |
Total (Note 7h) |
16,533,176 |
10,682,281 |
130 Economic and Financial Analysis Report – September 2015
Consolidated Financial Statements and Independent Auditors’ Report
Notes to the Consolidated Financial Statements
7) 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
|
On September 30 - R$ thousand | |||||||
Financial |
Insurance/ Capitalization bonds |
Pension plans |
Other Activities |
2015 |
% |
2014 |
% | |
Trading securities |
43,969,283 |
7,639,396 |
96,222,802 |
464,337 |
148,295,818 |
47.0 |
96,966,012 |
39.0 |
- Government securities |
12,386,367 |
4,682,798 |
2,688,706 |
325,440 |
20,083,311 |
6.4 |
23,191,266 |
9.3 |
- Corporate securities |
17,642,443 |
2,956,598 |
126,249 |
138,897 |
20,864,187 |
6.6 |
20,607,349 |
8.3 |
- Derivative financial instruments (1) (8) |
13,940,473 |
- |
- |
- |
13,940,473 |
4.4 |
5,450,413 |
2.2 |
- PGBL/VGBL restricted bonds |
- |
- |
93,407,847 |
- |
93,407,847 |
29.6 |
47,716,984 |
19.2 |
Available-for-sale securities (4) |
106,184,145 |
12,108,670 |
9,646,559 |
35,962 |
127,975,336 |
40.6 |
126,923,055 |
51.1 |
- Government securities |
59,969,735 |
11,018,439 |
8,378,915 |
1,408 |
79,368,497 |
25.2 |
72,181,631 |
29.1 |
- Corporate securities |
46,214,410 |
1,090,231 |
1,267,644 |
34,554 |
48,606,839 |
15.4 |
54,741,424 |
22.0 |
Held-to-maturity securities (4) |
12,559,574 |
4,511,050 |
21,847,231 |
- |
38,917,855 |
12.4 |
24,463,579 |
9.9 |
- Government securities |
40,389 |
4,511,050 |
21,847,231 |
- |
26,398,670 |
8.4 |
24,463,579 |
9.9 |
- Corporate securities |
12,519,185 |
- |
- |
- |
12,519,185 |
4.0 |
- |
- |
Subtotal |
162,713,002 |
24,259,116 |
127,716,592 |
500,299 |
315,189,009 |
100.0 |
248,352,646 |
100.0 |
Purchase and sale commitments (2) |
18,957,934 |
2,498,279 |
27,714,850 |
111,369 |
49,282,432 |
|
95,092,298 |
|
Grand total |
181,670,936 |
26,757,395 |
155,431,442 |
611,668 |
364,471,441 |
|
343,444,944 |
|
|
|
|
|
|
|
|
|
|
- Government securities |
72,396,491 |
20,212,287 |
32,914,852 |
326,848 |
125,850,478 |
40.0 |
119,836,476 |
48.3 |
- Corporate securities |
90,316,511 |
4,046,829 |
1,393,893 |
173,451 |
95,930,684 |
30.4 |
80,799,186 |
32.5 |
- PGBL/VGBL restricted bonds |
- |
- |
93,407,847 |
- |
93,407,847 |
29.6 |
47,716,984 |
19.2 |
Subtotal |
162,713,002 |
24,259,116 |
127,716,592 |
500,299 |
315,189,009 |
100.0 |
248,352,646 |
100.0 |
Purchase and sale commitments (2) |
18,957,934 |
2,498,279 |
27,714,850 |
111,369 |
49,282,432 |
|
95,092,298 |
|
Grand total |
181,670,936 |
26,757,395 |
155,431,442 |
611,668 |
364,471,441 |
|
343,444,944 |
|
Bradesco 131
Consolidated Financial Statements and Independent Auditors’ Report
Notes to the Consolidated Financial Statements
b) Consolidated classification by category, maturity and operating segment
I) Trading securities
Securities (3) |
On September 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 | |
- Financial |
22,023,365 |
3,408,833 |
1,675,612 |
16,861,473 |
43,969,283 |
53,222,973 |
(9,253,690) |
45,016,907 |
950,636 |
National treasury bills |
1,511,255 |
12,756 |
116,723 |
160,038 |
1,800,772 |
1,808,896 |
(8,124) |
3,963,362 |
(12,749) |
Financial treasury bills |
10,484 |
312,597 |
220,580 |
5,568,910 |
6,112,571 |
6,112,668 |
(97) |
5,439,141 |
(280) |
Bank deposit certificates |
963 |
542,423 |
22,709 |
10,414 |
576,509 |
576,509 |
- |
595,363 |
- |
Derivative financial instruments (1) (8) |
12,049,332 |
1,205,248 |
411,869 |
274,024 |
13,940,473 |
22,738,918 |
(8,798,445) |
5,450,413 |
957,240 |
Debentures (9) |
45,188 |
14,430 |
52,829 |
3,096,141 |
3,208,588 |
3,291,226 |
(82,638) |
5,744,418 |
(65,117) |
Promissory notes |
238,563 |
- |
- |
- |
238,563 |
238,546 |
17 |
77,063 |
(388) |
National treasury notes |
5,635 |
- |
103,652 |
2,822,715 |
2,932,002 |
3,250,701 |
(318,699) |
12,640,335 |
149,810 |
Other |
8,161,945 |
1,321,379 |
747,250 |
4,929,231 |
15,159,805 |
15,205,509 |
(45,704) |
11,106,812 |
(77,880) |
- Insurance companies and capitalization bonds |
1,855,618 |
157,816 |
191,811 |
5,434,151 |
7,639,396 |
7,640,078 |
(682) |
3,506,996 |
2,646 |
Financial treasury bills |
- |
- |
14,326 |
4,668,472 |
4,682,798 |
4,682,798 |
- |
597,371 |
- |
Bank deposit certificates |
12,578 |
- |
- |
19,414 |
31,992 |
31,992 |
- |
105,234 |
- |
Debentures |
- |
- |
231 |
120,782 |
121,013 |
121,013 |
- |
127,953 |
- |
Other |
1,843,040 |
157,816 |
177,254 |
625,483 |
2,803,593 |
2,804,275 |
(682) |
2,676,438 |
2,646 |
- Pension plans |
1,952,504 |
4,134,670 |
5,759,339 |
84,376,289 |
96,222,802 |
96,224,257 |
(1,455) |
47,855,780 |
- |
PGBL/VGBL restricted bonds |
1,904,395 |
4,134,670 |
5,432,823 |
81,935,959 |
93,407,847 |
93,407,847 |
- |
47,716,984 |
- |
Other |
48,109 |
- |
326,516 |
2,440,330 |
2,814,955 |
2,816,410 |
(1,455) |
138,796 |
- |
- Other activities |
205,573 |
24,844 |
18,261 |
215,659 |
464,337 |
464,337 |
- |
586,329 |
- |
Financial treasury bills |
505 |
12,461 |
8,704 |
185,921 |
207,591 |
207,591 |
- |
404,836 |
- |
Bank deposit certificates |
22 |
16 |
- |
- |
38 |
38 |
- |
4,816 |
- |
National treasury bills |
- |
95 |
- |
520 |
615 |
615 |
- |
19,768 |
- |
Debentures |
- |
52 |
513 |
13,951 |
14,516 |
14,516 |
- |
34,231 |
- |
Other |
205,046 |
12,220 |
9,044 |
15,267 |
241,577 |
241,577 |
- |
122,678 |
- |
Subtotal |
26,037,060 |
7,726,163 |
7,645,023 |
106,887,572 |
148,295,818 |
157,551,645 |
(9,255,827) |
96,966,012 |
953,282 |
132 Economic and Financial Analysis Report – September 2015
Consolidated Financial Statements and Independent Auditors’ Report
Notes to the Consolidated Financial Statements
Securities (3) |
On September 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 | |
Purchase and sale commitments (2) |
49,196,449 |
3,574 |
56 |
- |
49,200,079 |
49,200,079 |
- |
94,735,470 |
- |
Financial/other |
19,065,673 |
3,574 |
56 |
- |
19,069,303 |
19,069,303 |
- |
31,039,381 |
- |
Insurance companies and capitalization bonds |
2,419,379 |
- |
- |
- |
2,419,379 |
2,419,379 |
- |
9,095,456 |
- |
Pension plans |
|
|
|
|
|
|
|
|
|
- PGBL/VGBL |
26,754,018 |
- |
- |
- |
26,754,018 |
26,754,018 |
- |
52,809,358 |
- |
- Funds |
957,379 |
- |
- |
- |
957,379 |
957,379 |
- |
1,791,275 |
- |
Grand total |
75,233,509 |
7,729,737 |
7,645,079 |
106,887,572 |
197,495,897 |
206,751,724 |
(9,255,827) |
191,701,482 |
953,282 |
Derivative financial instruments (liabilities) (8) |
(13,578,110) |
(805,730) |
(290,061) |
(186,447) |
(14,860,348) |
(10,758,534) |
(4,101,814) |
(5,076,285) |
(334,651) |
Bradesco 133
Consolidated Financial Statements and Independent Auditors’ Report
Notes to the Consolidated Financial Statements
II) Available-for-sale securities
Securities (3) (10) |
On September 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 | |
- Financial (4) |
3,187,759 |
21,570,220 |
5,765,619 |
75,660,547 |
106,184,145 |
111,313,668 |
(5,129,523) |
108,828,441 |
(650,460) |
National treasury bills |
- |
18,317,827 |
2,088,164 |
3,666,793 |
24,072,784 |
24,459,116 |
(386,332) |
19,430,940 |
(736,014) |
Brazilian foreign debt notes |
- |
- |
- |
4,945 |
4,945 |
4,725 |
220 |
231,677 |
(6,837) |
Foreign corporate securities |
222,788 |
111,179 |
84,013 |
11,709,595 |
12,127,575 |
15,412,016 |
(3,284,441) |
9,213,518 |
(196,045) |
National treasury notes |
- |
- |
1,486,827 |
30,623,479 |
32,110,306 |
33,802,902 |
(1,692,596) |
37,125,703 |
424,193 |
Financial treasury bills |
- |
- |
- |
580,926 |
580,926 |
579,975 |
951 |
388,995 |
(161) |
Bank deposit certificates |
72,441 |
- |
2,277 |
15,396 |
90,114 |
90,114 |
- |
100,815 |
- |
Debentures (9) |
- |
1,159,877 |
1,801,517 |
26,138,057 |
29,099,451 |
28,646,046 |
453,405 |
28,017,308 |
(102,928) |
Shares |
1,766,595 |
- |
- |
- |
1,766,595 |
1,795,975 |
(29,380) |
1,874,354 |
84,888 |
Other |
1,125,935 |
1,981,337 |
302,821 |
2,921,356 |
6,331,449 |
6,522,799 |
(191,350) |
12,445,131 |
(117,556) |
- Insurance companies and capitalization bonds (4) |
1,048,095 |
856,291 |
3,348,798 |
6,855,486 |
12,108,670 |
13,348,710 |
(1,240,040) |
8,479,469 |
(557,819) |
National treasury notes |
- |
- |
1,250,461 |
5,944,647 |
7,195,108 |
8,387,179 |
(1,192,071) |
6,921,402 |
(538,404) |
Shares |
1,037,614 |
- |
- |
- |
1,037,614 |
1,023,889 |
13,725 |
1,480,628 |
(34,460) |
Other |
10,481 |
856,291 |
2,098,337 |
910,839 |
3,875,948 |
3,937,642 |
(61,694) |
77,439 |
15,045 |
- Pension plans (4) |
1,173,846 |
- |
- |
8,472,713 |
9,646,559 |
10,277,093 |
(630,534) |
9,513,377 |
566,145 |
Shares |
1,164,243 |
- |
- |
- |
1,164,243 |
1,387,397 |
(223,154) |
1,395,690 |
(71,956) |
National treasury notes |
- |
- |
- |
8,038,801 |
8,038,801 |
8,424,377 |
(385,576) |
7,941,176 |
624,967 |
Debentures |
- |
- |
- |
93,798 |
93,798 |
90,321 |
3,477 |
109,907 |
12,929 |
Other |
9,603 |
- |
- |
340,114 |
349,717 |
374,998 |
(25,281) |
66,604 |
205 |
- Other activities |
34,554 |
- |
- |
1,408 |
35,962 |
30,452 |
5,510 |
101,768 |
4,569 |
Bank deposit certificates |
27,276 |
- |
- |
- |
27,276 |
27,276 |
- |
26,154 |
- |
Other |
7,278 |
- |
- |
1,408 |
8,686 |
3,176 |
5,510 |
75,614 |
4,569 |
Subtotal |
5,444,254 |
22,426,511 |
9,114,417 |
90,990,154 |
127,975,336 |
134,969,923 |
(6,994,587) |
126,923,055 |
(637,565) |
Purchase and sale commitments (2) |
2,689 |
- |
- |
- |
2,689 |
2,689 |
- |
114,347 |
- |
Insurance companies and capitalization bonds |
664 |
- |
- |
- |
664 |
664 |
- |
63,537 |
- |
Pension plans |
2,025 |
- |
- |
- |
2,025 |
2,025 |
- |
50,810 |
- |
Subtotal |
5,446,943 |
22,426,511 |
9,114,417 |
90,990,154 |
127,978,025 |
134,972,612 |
(6,994,587) |
127,037,402 |
(637,565) |
Hedge - cash flow (Note 7f) |
- |
- |
- |
- |
- |
- |
223,211 |
- |
173,026 |
Securities reclassified to “Held-to-maturity securities” (4) |
- |
- |
- |
- |
- |
- |
(95,917) |
- |
371,398 |
Grand total |
5,446,943 |
22,426,511 |
9,114,417 |
90,990,154 |
127,978,025 |
134,972,612 |
(6,867,293) |
127,037,402 |
(93,141) |
134 Economic and Financial Analysis Report – September 2015
Consolidated Financial Statements and Independent Auditors’ Report
Notes to the Consolidated Financial Statements
III) Held-to-maturity securities
Securities (3) |
On September 30 - R$ thousand | |||||
2015 |
2014 | |||||
1 to 30 days |
31 to 180 days |
181 to 360 days |
More than 360 days |
Original amortized cost (5) (6) |
Original amortized cost (5) (6) | |
Financial |
- |
- |
2,026 |
12,557,548 |
12,559,574 |
34,775 |
Brazilian foreign debt notes |
- |
- |
- |
40,389 |
40,389 |
34,775 |
Certificates of real estate receivables (4) |
- |
- |
2,026 |
12,517,159 |
12,519,185 |
- |
Insurance companies and capitalization bonds |
- |
- |
- |
4,511,050 |
4,511,050 |
4,111,813 |
National treasury notes |
- |
- |
- |
4,511,050 |
4,511,050 |
4,111,813 |
Pension plans |
- |
- |
- |
21,847,231 |
21,847,231 |
20,316,991 |
National treasury notes |
- |
- |
- |
21,847,231 |
21,847,231 |
20,316,991 |
Subtotal |
- |
- |
2,026 |
38,915,829 |
38,917,855 |
24,463,579 |
Purchase and sale commitments (2) |
79,664 |
- |
- |
- |
79,664 |
242,481 |
Insurance companies and capitalization bonds |
78,236 |
- |
- |
- |
78,236 |
143,302 |
Pension plans |
1,428 |
- |
- |
- |
1,428 |
99,179 |
Grand total |
79,664 |
- |
2,026 |
38,915,829 |
38,997,519 |
24,706,060 |
Bradesco 135
Consolidated Financial Statements and Independent Auditors’ Report
Notes to the Consolidated Financial Statements
c) Breakdown of the portfolios by financial statement classification
Securities |
On September 30 - R$ thousand | |||||
1 to 30 days |
31 to 180 days |
181 to 360 days |
More than 360 days |
Total in 2015 (3) (5) (6) (7) |
Total in 2014 (3) (5) (6) (7) | |
Own portfolio |
67,066,819 |
17,612,607 |
12,572,328 |
190,618,054 |
287,869,808 |
267,983,120 |
Fixed income securities |
63,045,484 |
17,612,607 |
12,572,328 |
190,618,054 |
283,848,473 |
262,849,603 |
● Financial treasury bills |
10,988 |
325,058 |
241,239 |
11,159,371 |
11,736,656 |
4,514,710 |
● National treasury notes |
122,859 |
- |
1,250,549 |
40,344,399 |
41,717,807 |
39,542,997 |
● Brazilian foreign debt securities |
21,208 |
- |
- |
1,073,948 |
1,095,156 |
341,057 |
● Bank deposit certificates |
113,280 |
542,438 |
24,986 |
45,224 |
725,928 |
832,382 |
● National treasury bills |
- |
7,848,577 |
2,445,175 |
1,224,114 |
11,517,866 |
10,588,879 |
● Foreign corporate securities |
119,366 |
824,487 |
122,385 |
5,713,326 |
6,779,564 |
4,314,878 |
● Debentures (9) |
53,030 |
1,174,358 |
1,855,090 |
29,499,727 |
32,582,205 |
34,086,719 |
● Purchase and sale commitments (2) |
49,278,802 |
3,574 |
56 |
- |
49,282,432 |
95,092,298 |
● PGBL/VGBL restricted bonds |
1,904,395 |
4,134,670 |
5,432,823 |
81,935,959 |
93,407,847 |
47,716,984 |
● Other |
11,421,556 |
2,759,445 |
1,200,025 |
19,621,986 |
35,003,012 |
25,818,699 |
Equity securities |
4,021,335 |
- |
- |
- |
4,021,335 |
5,133,517 |
● Shares of listed companies (technical provision) |
1,232,265 |
- |
- |
- |
1,232,265 |
1,697,068 |
● Shares of listed companies (other) |
2,789,070 |
- |
- |
- |
2,789,070 |
3,436,449 |
|
|
|
|
|
|
|
Restricted securities |
1,643,965 |
11,338,393 |
3,710,033 |
45,310,138 |
62,002,529 |
69,687,797 |
Repurchase agreements |
1,637,201 |
8,967,691 |
3,451,012 |
40,965,265 |
55,021,169 |
64,137,274 |
● National treasury bills |
1,511,255 |
8,967,691 |
1,858,824 |
3,116,566 |
15,454,336 |
10,942,240 |
● Financial treasury bills |
- |
- |
1,798 |
354,765 |
356,563 |
424,924 |
● National treasury notes |
- |
- |
1,590,390 |
31,109,867 |
32,700,257 |
47,580,857 |
● Foreign corporate securities |
125,946 |
- |
- |
6,384,067 |
6,510,013 |
5,176,722 |
● Debentures (9) |
- |
- |
- |
- |
- |
12,531 |
Brazilian Central Bank |
- |
22,201 |
- |
- |
22,201 |
20,104 |
● National treasury bills |
- |
22,201 |
- |
- |
22,201 |
20,104 |
Privatization rights |
- |
- |
- |
53,370 |
53,370 |
59,893 |
Guarantees provided |
6,764 |
2,348,501 |
259,021 |
4,291,503 |
6,905,789 |
5,470,526 |
● National treasury bills |
- |
2,348,501 |
258,448 |
37,059 |
2,644,008 |
1,550,733 |
● Financial treasury bills |
- |
- |
573 |
1,920,777 |
1,921,350 |
1,963,242 |
● National treasury notes |
- |
- |
- |
2,333,667 |
2,333,667 |
1,947,912 |
● Other |
6,764 |
- |
- |
- |
6,764 |
8,639 |
136 Economic and Financial Analysis Report – September 2015
Consolidated Financial Statements and Independent Auditors’ Report
Notes to the Consolidated Financial Statements
Securities |
On September 30 - R$ thousand | |||||
1 to 30 days |
31 to 180 days |
181 to 360 days |
More than 360 days |
Total in 2015 (3) (5) (6) (7) |
Total in 2014 (3) (5) (6) (7) | |
Derivative financial instruments (1) (8) |
12,049,332 |
1,205,248 |
411,869 |
274,024 |
13,940,473 |
5,450,413 |
Securities subject to unrestricted repurchase agreements |
- |
- |
67,292 |
591,339 |
658,631 |
323,614 |
● National treasury bills |
- |
- |
67,292 |
591,339 |
658,631 |
323,614 |
Grand total |
80,760,116 |
30,156,248 |
16,761,522 |
236,793,555 |
364,471,441 |
343,444,944 |
% |
22.2 |
8.3 |
4.6 |
64.9 |
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. The mark-to-market of securities, which were transferred from the category "Securities Available for Sale" to the category of "Securities Held to Maturity", in June 2015 and in December 2013, was maintained in the shareholders’ equity and will be recognized in the results for the remaining term of these securities, according to Bacen Circular 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 less than the original amortized cost by R$1,567,810 thousand (higher than amortized cost value to the amount of R$2,336,828 thousand in 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;
(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 accrued of September 30, 2015, there were no losses through impairment, related to the heading 'Variable Income Securities", classified in the category "Securities Available for Sale", and accrued of September 30, 2014, there were losses through impairment, to the sum of R$598,087 thousand, related to the heading 'Variable Income Securities", for bonds classified in the category "Securities Available for Sale", regarding the shares of Banco Espírito Santo (BES), due to the corporate restructuring in August 2014.
Bradesco 137
Consolidated Financial Statements and Independent Auditors’ Report
Notes to the Consolidated 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 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.
138 Economic and Financial Analysis Report – September 2015
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
|
On September 30 - R$ thousand | |||
2015 |
2014 | |||
Grand total amount |
Net amount |
Grand total amount |
Net amount | |
Futures contracts |
|
|
|
|
Purchase commitments: |
105,246,225 |
- |
86,475,277 |
- |
- Interbank market |
70,789,253 |
45,529,820 |
56,943,311 |
- |
- Foreign currency (1) |
34,398,324 |
- |
26,942,049 |
4,879,976 |
- Other |
58,648 |
- |
2,589,917 |
2,256,841 |
Sale commitments: |
63,550,169 |
- |
124,711,299 |
- |
- Interbank market (2) |
25,259,433 |
- |
102,316,150 |
45,372,839 |
- Foreign currency (3) |
38,219,803 |
3,821,479 |
22,062,073 |
- |
- Other |
70,933 |
12,285 |
333,076 |
- |
|
|
|
| |
Option contracts |
|
|
|
|
Purchase commitments: |
40,677,446 |
- |
27,495,157 |
- |
- Interbank market |
37,798,273 |
18,982,884 |
23,256,803 |
- |
- Foreign currency |
2,855,199 |
- |
3,369,626 |
- |
- Other |
23,974 |
- |
868,728 |
320,415 |
Sale commitments: |
25,201,279 |
- |
29,830,352 |
- |
- Interbank market |
18,815,389 |
- |
24,979,780 |
1,722,977 |
- Foreign currency |
6,358,298 |
3,503,099 |
4,302,259 |
932,633 |
- Other |
27,592 |
3,618 |
548,313 |
- |
|
|
|
| |
Forward contracts |
|
|
|
|
Purchase commitments: |
16,470,820 |
- |
29,239,084 |
- |
- Foreign currency |
16,376,012 |
- |
29,078,269 |
15,931,379 |
- Other |
94,808 |
- |
160,815 |
- |
Sale commitments: |
21,447,072 |
- |
13,588,199 |
- |
- Foreign currency |
21,327,612 |
4,951,600 |
13,146,890 |
- |
- Other |
119,460 |
24,652 |
441,309 |
280,494 |
|
|
|
| |
Swap contracts |
|
|
|
|
Assets (long position): |
129,240,140 |
- |
54,846,993 |
- |
- Interbank market |
17,925,738 |
7,772,442 |
11,153,625 |
- |
- Fixed rate |
47,961,474 |
19,388,732 |
6,025,915 |
2,657,903 |
- Foreign currency |
57,165,229 |
- |
29,929,330 |
1,084,533 |
- IGPM |
1,560,040 |
- |
1,608,077 |
- |
- Other |
4,627,659 |
- |
6,130,046 |
- |
Liabilities (short position): |
128,666,983 |
- |
54,017,994 |
- |
- Interbank market |
10,153,296 |
- |
13,085,130 |
1,931,505 |
- Fixed rate |
28,572,742 |
- |
3,368,012 |
- |
- Foreign currency (3) |
82,383,039 |
25,217,810 |
28,844,797 |
- |
- IGPM |
1,953,841 |
393,801 |
2,237,113 |
629,036 |
- Other |
5,604,065 |
976,406 |
6,482,942 |
352,896 |
Derivatives include operations maturing in D+1.
(1) Includes, on September 30, 2015, the hedging of the firm commitment concerning the purchase and sale of shares agreement, to the sum of R$19,716,414 thousand (Note 34d);
(2) Includes cash flow hedges to protect CDI-related funding, totaling R$21,569,750 thousand (R$20,827,421 thousand in 2014) (Note 7f); and
(3) Includes specific hedges to protect assets and liabilities, arising from foreign investments, totaling R$55,520,146 thousand (R$34,319,069 thousand in 2014).
Bradesco 139
Consolidated Financial Statements and Independent Auditors’ Report
Notes to the Consolidated Financial Statements
II) Breakdown of derivative financial instruments (assets and liabilities) shown at original amortized cost and fair value
|
On September 30 - R$ 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) |
19,491,943 |
(8,802,359) |
10,689,584 |
3,391,772 |
952,130 |
4,343,902 |
Receivable forward purchases |
2,731,765 |
- |
2,731,765 |
732,260 |
- |
732,260 |
Receivable forward sales |
244,164 |
- |
244,164 |
102,096 |
- |
102,096 |
Premiums on exercisable options |
271,046 |
3,914 |
274,960 |
267,045 |
5,110 |
272,155 |
Total assets (A) |
22,738,918 |
(8,798,445) |
13,940,473 |
4,493,173 |
957,240 |
5,450,413 |
Adjustment payables - swaps |
(6,023,530) |
(4,092,896) |
(10,116,426) |
(3,157,482) |
(357,421) |
(3,514,903) |
Payable forward purchases |
(661,179) |
- |
(661,179) |
(120,007) |
- |
(120,007) |
Payable forward sales/other |
(3,920,510) |
- |
(3,920,510) |
(1,272,770) |
- |
(1,272,770) |
Premiums on written options |
(153,315) |
(8,918) |
(162,233) |
(191,375) |
22,770 |
(168,605) |
Total liabilities (B) |
(10,758,534) |
(4,101,814) |
(14,860,348) |
(4,741,634) |
(334,651) |
(5,076,285) |
|
|
|
|
|
| |
Net Effect (A-B) |
11,980,384 |
(12,900,259) |
(919,875) |
(248,461) |
622,589 |
374,128 |
(1) Includes receivable adjustments relating to hedge 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)
On September 30 - R$ thousand | ||||||
1 to 90 days |
91 to 180 days |
181 to 360 days |
More than 360 days |
2015 |
2014 | |
Futures contracts (1) (2) |
53,258,458 |
67,651,307 |
24,459,785 |
23,426,844 |
168,796,394 |
211,186,576 |
Option contracts |
56,226,517 |
467,883 |
5,587,325 |
3,597,000 |
65,878,725 |
57,325,509 |
Forward contracts |
26,771,082 |
6,306,454 |
3,296,385 |
1,543,971 |
37,917,892 |
42,827,283 |
Swap contracts (1) |
9,489,534 |
12,724,922 |
10,295,990 |
86,040,110 |
118,550,556 |
50,503,091 |
Total in 2015 |
145,745,591 |
87,150,566 |
43,639,485 |
114,607,925 |
391,143,567 |
|
Total in 2014 |
126,324,199 |
114,673,269 |
50,071,761 |
70,773,230 |
|
361,842,459 |
(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; and
(2) Includes, on September 30, 2015, contract related to the hedge of the firm commitment, concerning the purchase and sale of shares agreement (Note 34d).
140 Economic and Financial Analysis Report – September 2015
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
|
On September 30 - R$ thousand | |
2015 |
2014 | |
Government securities |
|
|
National treasury notes |
2,758,830 |
2,155,504 |
Financial treasury bills |
535 |
5,281 |
Total |
2,759,365 |
2,160,785 |
V) Revenues and expenses, net
September 30 YTD - R$ thousand | ||
2015 |
2014 | |
Swap contracts (1) |
(331,561) |
(217,744) |
Forward contracts |
(948,155) |
(850,970) |
Option contracts |
274,839 |
93,215 |
Futures contracts (1) (2) |
(7,465,601) |
826,895 |
Foreign exchange variation of assets and liabilities overseas |
4,799,065 |
328,797 |
Total (Note 7h) |
(3,671,413) |
180,193 |
(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; and
(2) Includes, on September 30, 2015, the results and respective adjustment to the market value of the hedge of the firm commitment, concerning the purchase and sale of shares agreement, which was offset, completely, by the adjustment of the market value of the hedge object (Nota 34d).
VI) Total value of derivative financial instruments, by trading location and counterparties
|
On September 30 - R$ thousand | |
2015 |
2014 | |
CETIP (over-the-counter) |
146,496,039 |
48,003,382 |
BM&FBOVESPA (stock exchange) |
197,046,283 |
253,739,816 |
Overseas (over-the-counter) (1) |
19,891,409 |
47,494,671 |
Overseas (stock exchange) (1) |
27,709,836 |
12,604,590 |
Total |
391,143,567 |
361,842,459 |
(1) Comprised of operations carried out on the Chicago and New York Stock Exchanges and over-the-counter markets.
e) Credit Default Swaps (CDS)
On September 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$(1,366,629) thousand; and (ii) the risk received in credit swaps whose underlying assets are “derivative with companies” is R$139,052 thousand, amounting to a total net credit risk value of negative R$(1,227,577) thousand, with an effect on the calculation of required shareholders’ equity of negative R$(59,869) thousand. The contracts related to credit derivatives transactions described above are due in 2019. The mark-to-market of the protection rates that remunerates the counterparty that received the risk totaled negative R$(116) thousand. There were no credit events, as defined in the agreements, during the period.
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.
Bradesco has traded DI Future contracts on BM&FBOVESPA since 2009, using them as cash flow hedges totaling R$21,569,750 thousand (2014 - R$20,827,421 thousand), having as object of hedge captures linked to DI, totaling R$21,960,291 thousand (2014 - R$20,852,335 thousand). The adjustment to market value of these operations recorded in the net worth is R$223,211 thousand (2014 - R$173,026 thousand), net of tax effects is R$133,927 thousand (2014 - R$103,816 thousand) and the non-effective market value recorded in the results is of R$2 thousand.
Bradesco 141
Consolidated Financial Statements and Independent Auditors’ Report
Notes to the Consolidated Financial Statements
The effectiveness of the hedge portfolio was assessed in accordance with Bacen Circular Letter No. 3,082/02.
g) Hedge against market risk
Bradesco constituted a hedge against market risk, using futures contracts, which generated R$2,103,707 thousand, for protection against the effects of the exchange rate variation of the firm commitment concerning the purchase and sale of shares agreement (Note 34d), which produced an adjustment to the market value of (R$2,115,130 thousand). The effect of these operations recorded a revenue of (R$11,423 thousand).
The efectiveness of the hedge portfolio was assessed in accordance with Bacen Cicular Letter No. 3,082/02.
h) Income from securities, insurance, pension plans and capitalization bonds, and derivative financial instruments
|
September 30 YTD - R$ thousand | |
2015 |
2014 | |
Fixed income securities |
16,787,568 |
13,749,572 |
Interbank investments (Note 6b) |
16,533,176 |
10,682,281 |
Equity securities (1) |
222,164 |
(573,194) |
Subtotal |
33,542,908 |
23,858,659 |
Income from insurance, pension plans and capitalization bonds |
14,861,043 |
10,271,026 |
Income from derivative financial instruments (Note 7d V) |
(3,671,413) |
180,193 |
Total |
44,732,538 |
34,309,878 |
(1) In the accrued of September 30, 2014, it includes the losses through impairment regarding the shares of Banco Espírito Santo (BES), due to the corporate restructuring in August 2014, to the sum of R$598,087 thousand.
8) INTERBANK ACCOUNTS – RESERVE REQUIREMENT
a) Reserve requirement
|
On September 30 - R$ thousand | ||
Remuneration |
2015 |
2014 | |
Reserve requirement – demand deposits |
not remunerated |
3,529,230 |
6,174,583 |
Reserve requirement – savings deposits |
savings index |
20,399,169 |
17,359,784 |
Reserve requirement – time deposits |
Selic rate |
14,132,652 |
6,101,466 |
Additional reserve requirement – savings deposits |
4,924,995 |
8,679,892 | |
Additional reserve requirement – time deposits |
9,283,079 |
8,397,091 | |
Reserve requirement – SFH |
TR + interest rate |
654,927 |
614,012 |
Total |
|
52,924,052 |
47,326,828 |
b) Revenue from reserve requirement
|
September 30 YTD - R$ thousand | |
2015 |
2014 | |
Reserve requirement – Bacen |
3,240,983 |
3,290,894 |
Reserve requirement – SFH |
13,569 |
24,865 |
Total |
3,254,552 |
3,315,759 |
142 Economic and Financial Analysis Report – September 2015
Consolidated Financial Statements and Independent Auditors’ Report
Notes to the Consolidated 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
|
On September 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 in 2015 (A) |
% (5) |
Total in 2014 (A) |
% (5) | |
Discounted trade receivables and loans (1) |
24,829,972 |
14,073,390 |
11,165,491 |
18,449,784 |
23,639,690 |
69,406,258 |
161,564,585 |
39.0 |
143,285,890 |
37.0 |
Financing |
4,043,042 |
3,272,495 |
5,037,943 |
11,649,790 |
17,810,670 |
82,976,650 |
124,790,590 |
30.1 |
116,015,463 |
30.0 |
Agricultural and agribusiness loans |
2,544,436 |
923,677 |
852,662 |
1,799,498 |
5,767,952 |
9,124,055 |
21,012,280 |
5.1 |
23,501,894 |
6.1 |
Subtotal |
31,417,450 |
18,269,562 |
17,056,096 |
31,899,072 |
47,218,312 |
161,506,963 |
307,367,455 |
74.2 |
282,803,247 |
73.1 |
Leasing |
171,933 |
148,354 |
160,597 |
408,276 |
670,268 |
1,525,906 |
3,085,334 |
0.7 |
4,266,642 |
1.1 |
Advances on foreign exchange contracts (2) |
1,415,054 |
1,138,293 |
886,569 |
1,855,770 |
2,929,054 |
5,439 |
8,230,179 |
2.0 |
5,797,896 |
1.5 |
Subtotal |
33,004,437 |
19,556,209 |
18,103,262 |
34,163,118 |
50,817,634 |
163,038,308 |
318,682,968 |
76.9 |
292,867,785 |
75.7 |
Other receivables (3) |
8,073,586 |
3,953,413 |
1,769,281 |
3,304,706 |
2,940,868 |
900,799 |
20,942,653 |
5.0 |
20,692,633 |
5.3 |
Total loans |
41,078,023 |
23,509,622 |
19,872,543 |
37,467,824 |
53,758,502 |
163,939,107 |
339,625,621 |
81.9 |
313,560,418 |
81.0 |
Sureties and guarantees (4) |
5,156,855 |
620,449 |
835,971 |
5,398,675 |
10,915,223 |
49,692,504 |
72,619,677 |
17.5 |
70,280,083 |
18.1 |
Loan assignment - real estate receivables certificate |
50,296 |
50,296 |
50,293 |
144,745 |
216,018 |
726,269 |
1,237,917 |
0.3 |
1,383,140 |
0.4 |
Co-obligation from assignment of rural loan (4) |
- |
- |
- |
- |
- |
102,034 |
102,034 |
- |
111,708 |
- |
Loans available for import (4) |
80,784 |
46,306 |
48,082 |
132,605 |
32,236 |
5,777 |
345,790 |
0.1 |
455,778 |
0.1 |
Confirmed exports loans (4) |
20,637 |
20,210 |
50 |
5,416 |
2,476 |
21,701 |
70,490 |
- |
51,209 |
- |
Acquisition of credit card receivables |
251,898 |
112,341 |
80,024 |
208,220 |
235,771 |
57,007 |
945,261 |
0.2 |
1,457,278 |
0.4 |
Grand total in 2015 |
46,638,493 |
24,359,224 |
20,886,963 |
43,357,485 |
65,160,226 |
214,544,399 |
414,946,790 |
100.0 |
|
|
Grand total in 2014 |
36,347,712 |
26,547,601 |
18,987,300 |
39,015,078 |
57,674,343 |
208,727,580 |
|
|
387,299,614 |
100.0 |
Bradesco 143
Consolidated Financial Statements and Independent Auditors’ Report
Notes to the Consolidated Financial Statements
|
On September 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) |
1,588,175 |
1,498,945 |
1,051,206 |
2,375,651 |
3,342,187 |
9,856,164 |
87.1 |
8,143,865 |
87.6 |
Financing |
244,432 |
189,089 |
126,835 |
192,113 |
187,459 |
939,928 |
8.3 |
797,007 |
8.6 |
Agricultural and agribusiness loans |
20,535 |
30,053 |
97,627 |
37,409 |
31,059 |
216,683 |
1.9 |
132,477 |
1.4 |
Subtotal |
1,853,142 |
1,718,087 |
1,275,668 |
2,605,173 |
3,560,705 |
11,012,775 |
97.3 |
9,073,349 |
97.6 |
Leasing |
13,730 |
11,961 |
7,474 |
15,418 |
12,154 |
60,737 |
0.5 |
78,576 |
0.8 |
Advances on foreign exchange contracts (2) |
6,825 |
5,681 |
19,621 |
8,097 |
2,802 |
43,026 |
0.4 |
15,658 |
0.2 |
Subtotal |
1,873,697 |
1,735,729 |
1,302,763 |
2,628,688 |
3,575,661 |
11,116,538 |
98.2 |
9,167,583 |
98.6 |
Other receivables (3) |
1,171 |
35,981 |
8,010 |
66,405 |
90,226 |
201,793 |
1.8 |
126,453 |
1.4 |
Grand total in 2015 |
1,874,868 |
1,771,710 |
1,310,773 |
2,695,093 |
3,665,887 |
11,318,331 |
100.0 |
|
|
Grand total in 2014 |
1,506,859 |
1,289,280 |
1,081,735 |
2,349,224 |
3,066,938 |
|
|
9,294,036 |
100.0 |
|
On September 30 - R$ thousand | |||||||||
Non-performing loans | ||||||||||
Installments not yet due | ||||||||||
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) |
836,903 |
651,596 |
575,462 |
1,342,301 |
2,246,526 |
4,295,403 |
9,948,191 |
65.8 |
8,446,011 |
64.7 |
Financing |
218,326 |
197,996 |
200,158 |
547,305 |
888,446 |
2,622,376 |
4,674,607 |
30.9 |
4,113,556 |
31.5 |
Agricultural and agribusiness loans |
2,176 |
1,637 |
1,917 |
6,449 |
39,996 |
215,158 |
267,333 |
1.8 |
219,806 |
1.7 |
Subtotal |
1,057,405 |
851,229 |
777,537 |
1,896,055 |
3,174,968 |
7,132,937 |
14,890,131 |
98.5 |
12,779,373 |
97.9 |
Leasing |
12,734 |
11,879 |
11,713 |
31,117 |
48,604 |
95,349 |
211,396 |
1.4 |
263,104 |
2.0 |
Subtotal |
1,070,139 |
863,108 |
789,250 |
1,927,172 |
3,223,572 |
7,228,286 |
15,101,527 |
99.9 |
13,042,477 |
99.9 |
Other receivables (3) |
440 |
427 |
378 |
1,035 |
1,638 |
5,563 |
9,481 |
0.1 |
6,872 |
0.1 |
Grand total in 2015 |
1,070,579 |
863,535 |
789,628 |
1,928,207 |
3,225,210 |
7,233,849 |
15,111,008 |
100.0 |
|
|
Grand total in 2014 |
848,961 |
767,497 |
687,051 |
1,698,146 |
2,626,841 |
6,420,853 |
|
|
13,049,349 |
100.0 |
144 Economic and Financial Analysis Report – September 2015
Consolidated Financial Statements and Independent Auditors’ Report
Notes to the Consolidated Financial Statements
|
On September 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) |
181,368,940 |
41.0 |
159,875,766 |
39.1 |
Financing |
130,405,125 |
29.5 |
120,926,026 |
29.5 |
Agricultural and agribusiness loans |
21,496,296 |
4.9 |
23,854,177 |
5.8 |
Subtotal |
333,270,361 |
75.4 |
304,655,969 |
74.4 |
Leasing |
3,357,467 |
0.8 |
4,608,322 |
1.1 |
Advances on foreign exchange contracts (2) (Note 10a) |
8,273,205 |
1.9 |
5,813,554 |
1.4 |
Subtotal |
344,901,033 |
78.1 |
315,077,845 |
76.9 |
Other receivables (3) |
21,153,927 |
4.8 |
20,825,958 |
5.1 |
Total loans |
366,054,960 |
82.9 |
335,903,803 |
82.0 |
Sureties and guarantees (4) |
72,619,677 |
16.5 |
70,280,083 |
17.2 |
Loan assignment - real estate receivables certificate |
1,237,917 |
0.3 |
1,383,140 |
0.3 |
Co-obligation from assignment of rural loan (4) |
102,034 |
- |
111,708 |
- |
Loans available for import (4) |
345,790 |
0.1 |
455,778 |
0.1 |
Confirmed exports loans (4) |
70,490 |
- |
51,209 |
- |
Acquisition of credit card receivables |
945,261 |
0.2 |
1,457,278 |
0.4 |
Grand total in 2015 |
441,376,129 |
100.0 |
|
|
Grand total in 2014 |
|
|
409,642,999 |
100.0 |
(1) Including credit card loans and advances on credit card receivables of R$16,807,631 thousand (R$17,788,217 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$18,422,283 thousand (R$17,495,420 thousand in 2014);
(4) Recorded in off-balance sheet accounts; and
(5) Percentage of each type in relation to the total loan portfolio, including sureties and guarantee, loan assignment and acquisition of receivables.
Bradesco 145
Consolidated Financial Statements and Independent Auditors’ Report
Notes to the Consolidated Financial Statements
b) By type and levels of risk
|
On September 30 - R$ 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 |
36,379,173 |
81,334,939 |
10,823,165 |
25,470,686 |
8,097,437 |
2,917,799 |
2,645,819 |
1,684,711 |
12,015,211 |
181,368,940 |
49.5 |
159,875,766 |
47.7 |
Financing |
38,578,072 |
39,885,858 |
39,684,894 |
8,402,456 |
994,278 |
495,240 |
412,272 |
270,193 |
1,681,862 |
130,405,125 |
35.6 |
120,926,026 |
36.0 |
Agricultural and agribusiness loans |
2,706,081 |
2,846,247 |
8,828,903 |
6,243,245 |
507,755 |
193,667 |
46,264 |
25,634 |
98,500 |
21,496,296 |
5.9 |
23,854,177 |
7.1 |
Subtotal |
77,663,326 |
124,067,044 |
59,336,962 |
40,116,387 |
9,599,470 |
3,606,706 |
3,104,355 |
1,980,538 |
13,795,573 |
333,270,361 |
91.0 |
304,655,969 |
90.8 |
Leasing |
87,653 |
499,470 |
2,451,821 |
50,493 |
51,362 |
25,834 |
39,100 |
17,109 |
134,625 |
3,357,467 |
0.9 |
4,608,322 |
1.4 |
Advances on foreign exchange contracts (2) |
3,643,990 |
2,790,574 |
896,468 |
799,175 |
76,489 |
30,870 |
3,524 |
4,555 |
27,560 |
8,273,205 |
2.3 |
5,813,554 |
1.6 |
Subtotal |
81,394,969 |
127,357,088 |
62,685,251 |
40,966,055 |
9,727,321 |
3,663,410 |
3,146,979 |
2,002,202 |
13,957,758 |
344,901,033 |
94.2 |
315,077,845 |
93.8 |
Other receivables |
1,324,431 |
14,964,599 |
1,405,556 |
2,652,106 |
153,630 |
54,188 |
37,759 |
57,569 |
504,089 |
21,153,927 |
5.8 |
20,825,958 |
6.2 |
Grand total in 2015 |
82,719,400 |
142,321,687 |
64,090,807 |
43,618,161 |
9,880,951 |
3,717,598 |
3,184,738 |
2,059,771 |
14,461,847 |
366,054,960 |
100.0 |
|
|
% |
22.6 |
38.9 |
17.5 |
11.9 |
2.7 |
1.0 |
0.9 |
0.6 |
3.9 |
100.0 |
|
|
|
Grand total in 2014 |
61,921,549 |
141,002,907 |
64,908,844 |
42,069,704 |
5,733,675 |
4,421,263 |
2,314,151 |
1,968,350 |
11,563,360 |
|
|
335,903,803 |
100.0 |
% |
18.5 |
42.0 |
19.3 |
12.5 |
1.7 |
1.3 |
0.7 |
0.6 |
3.4 |
|
|
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.
146 Economic and Financial Analysis Report – September 2015
Consolidated Financial Statements and Independent Auditors’ Report
Notes to the Consolidated Financial Statements
c) Maturity ranges and levels of risk
|
On September 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 |
- |
- |
1,810,282 |
2,972,351 |
2,473,750 |
1,337,607 |
1,172,422 |
851,695 |
4,492,901 |
15,111,008 |
100.0 |
13,049,349 |
100.0 |
1 to 30 |
- |
- |
199,497 |
249,971 |
140,300 |
77,940 |
62,508 |
50,719 |
289,644 |
1,070,579 |
7.1 |
848,961 |
6.5 |
31 to 60 |
- |
- |
156,009 |
207,908 |
110,211 |
67,311 |
53,336 |
44,273 |
224,487 |
863,535 |
5.7 |
767,497 |
5.9 |
61 to 90 |
- |
- |
125,139 |
174,353 |
108,120 |
64,961 |
53,947 |
44,268 |
218,840 |
789,628 |
5.2 |
687,051 |
5.3 |
91 to 180 |
- |
- |
250,508 |
386,775 |
296,081 |
168,646 |
137,828 |
114,894 |
573,475 |
1,928,207 |
12.8 |
1,698,146 |
13.0 |
181 to 360 |
- |
- |
340,766 |
591,194 |
532,540 |
261,827 |
227,226 |
179,471 |
1,092,186 |
3,225,210 |
21.3 |
2,626,841 |
20.1 |
More than 360 |
- |
- |
738,363 |
1,362,150 |
1,286,498 |
696,922 |
637,577 |
418,070 |
2,094,269 |
7,233,849 |
47.9 |
6,420,853 |
49.2 |
Past-due installments (2) |
- |
- |
497,689 |
1,204,870 |
1,166,927 |
1,015,258 |
941,452 |
790,832 |
5,701,303 |
11,318,331 |
100.0 |
9,294,036 |
100.0 |
1 to 14 |
- |
- |
12,479 |
103,035 |
73,857 |
33,441 |
81,892 |
25,462 |
265,602 |
595,768 |
5.3 |
501,074 |
5.4 |
15 to 30 |
- |
- |
472,389 |
307,275 |
219,153 |
59,652 |
37,116 |
31,642 |
151,873 |
1,279,100 |
11.3 |
1,005,785 |
10.8 |
31 to 60 |
- |
- |
12,821 |
771,990 |
267,563 |
275,024 |
81,416 |
55,817 |
307,079 |
1,771,710 |
15.7 |
1,289,280 |
13.9 |
61 to 90 |
- |
- |
- |
16,202 |
583,115 |
172,301 |
134,938 |
66,217 |
338,000 |
1,310,773 |
11.6 |
1,081,735 |
11.6 |
91 to 180 |
- |
- |
- |
6,368 |
23,239 |
466,851 |
587,561 |
593,036 |
1,018,038 |
2,695,093 |
23.8 |
2,349,224 |
25.3 |
181 to 360 |
- |
- |
- |
- |
- |
7,989 |
18,529 |
18,658 |
3,524,686 |
3,569,862 |
31.5 |
2,977,519 |
32.0 |
More than 360 |
- |
- |
- |
- |
- |
- |
- |
- |
96,025 |
96,025 |
0.8 |
89,419 |
1.0 |
Subtotal |
- |
- |
2,307,971 |
4,177,221 |
3,640,677 |
2,352,865 |
2,113,874 |
1,642,527 |
10,194,204 |
26,429,339 |
|
22,343,385 |
|
Specific provision |
- |
- |
23,080 |
125,317 |
364,068 |
705,860 |
1,056,937 |
1,149,768 |
10,194,204 |
13,619,234 |
|
11,589,687 |
|
(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.
Bradesco 147
Consolidated Financial Statements and Independent Auditors’ Report
Notes to the Consolidated Financial Statements
|
On September 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 |
82,719,400 |
142,321,687 |
61,782,836 |
39,440,940 |
6,240,274 |
1,364,733 |
1,070,864 |
417,244 |
4,267,643 |
339,625,621 |
100.0 |
313,560,418 |
100.0 |
1 to 30 |
6,393,991 |
19,304,768 |
3,886,043 |
6,994,328 |
2,479,944 |
233,140 |
86,505 |
75,254 |
1,624,050 |
41,078,023 |
12.1 |
32,860,051 |
10.5 |
31 to 60 |
4,129,558 |
11,862,848 |
2,617,903 |
4,232,239 |
223,047 |
73,411 |
47,682 |
32,601 |
290,333 |
23,509,622 |
6.9 |
25,064,623 |
8.0 |
61 to 90 |
5,737,426 |
8,251,168 |
2,210,528 |
3,082,588 |
226,609 |
87,548 |
40,285 |
29,489 |
206,902 |
19,872,543 |
5.9 |
17,671,577 |
5.6 |
91 to 180 |
9,557,749 |
16,881,504 |
4,687,700 |
4,847,005 |
548,029 |
221,115 |
152,104 |
53,635 |
518,983 |
37,467,824 |
11.0 |
34,867,741 |
11.1 |
181 to 360 |
14,413,110 |
23,022,439 |
7,842,783 |
7,209,616 |
516,338 |
158,771 |
115,755 |
62,900 |
416,790 |
53,758,502 |
15.8 |
49,396,955 |
15.8 |
More than 360 |
42,487,566 |
62,998,960 |
40,537,879 |
13,075,164 |
2,246,307 |
590,748 |
628,533 |
163,365 |
1,210,585 |
163,939,107 |
48.3 |
153,699,471 |
49.0 |
Generic provision |
- |
711,666 |
617,828 |
1,183,228 |
624,027 |
409,420 |
535,432 |
292,071 |
4,267,643 |
8,641,315 |
|
7,024,534 |
|
Grand total in 2015 (2) |
82,719,400 |
142,321,687 |
64,090,807 |
43,618,161 |
9,880,951 |
3,717,598 |
3,184,738 |
2,059,771 |
14,461,847 |
366,054,960 |
|
|
|
Existing provision |
- |
813,650 |
747,032 |
4,020,158 |
2,570,852 |
1,837,861 |
2,175,373 |
2,043,060 |
14,461,847 |
28,669,833 |
|
|
|
Minimum required provision |
- |
711,666 |
640,908 |
1,308,545 |
988,095 |
1,115,280 |
1,592,369 |
1,441,839 |
14,461,847 |
22,260,549 |
|
|
|
Excess provision (3) |
- |
101,984 |
106,124 |
2,711,613 |
1,582,757 |
722,581 |
583,004 |
601,221 |
- |
6,409,284 |
|
|
|
Grand total in 2014 (2) |
61,921,549 |
141,002,907 |
64,908,844 |
42,069,704 |
5,733,675 |
4,421,263 |
2,314,151 |
1,968,350 |
11,563,360 |
|
|
335,903,803 |
|
Existing provision |
- |
784,664 |
739,733 |
2,392,543 |
1,605,168 |
1,989,578 |
1,603,445 |
1,944,041 |
11,563,360 |
|
|
22,622,532 |
|
Minimum required provision |
- |
705,014 |
649,089 |
1,262,090 |
573,368 |
1,326,379 |
1,157,075 |
1,377,846 |
11,563,360 |
|
|
18,614,221 |
|
Excess provision (3) |
- |
79,650 |
90,644 |
1,130,453 |
1,031,800 |
663,199 |
446,370 |
566,195 |
- |
|
|
4,008,311 |
|
(1) Percentage of maturities by type of installment;
(2) The grand total includes performing loans of R$339,625,621 thousand (R$313,560,418 thousand in 2014) and non-performing loans of R$26,429,339 thousand (R$22,343,385 thousand in 2014);and
(3) On September 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$717,537 thousand (R$367,495 thousand in 2014) (Note 19b).
148 Economic and Financial Analysis Report – September 2015
Consolidated Financial Statements and Independent Auditors’ Report
Notes to the Consolidated Financial Statements
d) Concentration of loans
|
On September 30 - R$ thousand | |||
2015 |
% (1) |
2014 |
% (1) | |
Largest borrower |
11,551,104 |
3.2 |
6,507,899 |
1.9 |
10 largest borrowers |
35,369,908 |
9.7 |
23,079,668 |
6.9 |
20 largest borrowers |
50,125,946 |
13.7 |
33,329,222 |
9.9 |
50 largest borrowers |
70,853,917 |
19.4 |
47,074,862 |
14.0 |
100 largest borrowers |
86,827,784 |
23.7 |
59,473,648 |
17.7 |
(1) Percentage on total portfolio (as defined by Bacen).
e) By economic sector
|
On September 30 - R$ thousand | |||
2015 |
% |
2014 |
% | |
Public sector |
11,562,701 |
3.2 |
6,532,669 |
1.9 |
Federal government |
11,551,104 |
3.2 |
6,507,899 |
1.9 |
Petrochemical |
11,551,104 |
3.2 |
6,507,899 |
1.9 |
State government |
11,597 |
- |
24,770 |
- |
Production and distribution of electricity |
11,597 |
- |
24,770 |
- |
Private sector |
354,492,259 |
96.8 |
329,371,134 |
98.1 |
Manufacturing |
67,020,616 |
18.3 |
55,198,366 |
16.4 |
Food products and beverages |
13,878,951 |
3.8 |
13,454,972 |
4.0 |
Steel, metallurgy and mechanics |
11,691,839 |
3.2 |
9,923,948 |
3.0 |
Light and heavy vehicles |
8,204,156 |
2.2 |
4,805,455 |
1.4 |
Chemical |
6,078,793 |
1.7 |
4,167,542 |
1.2 |
Pulp and paper |
4,685,762 |
1.3 |
3,927,123 |
1.2 |
Textiles and apparel |
3,248,457 |
0.9 |
3,196,658 |
1.0 |
Rubber and plastic articles |
2,967,307 |
0.8 |
2,632,399 |
0.8 |
Furniture and wood products |
2,169,055 |
0.6 |
2,164,086 |
0.6 |
Non-metallic materials |
2,104,358 |
0.6 |
2,062,333 |
0.6 |
Automotive parts and accessories |
2,281,971 |
0.6 |
2,024,612 |
0.6 |
Oil refining and production of alcohol |
1,757,355 |
0.5 |
1,880,897 |
0.6 |
Electric and electronic products |
1,455,677 |
0.4 |
1,170,395 |
0.3 |
Extraction of metallic and non-metallic ores |
2,021,517 |
0.5 |
1,192,009 |
0.3 |
Leather articles |
851,704 |
0.2 |
745,669 |
0.2 |
Publishing, printing and reproduction |
571,106 |
0.2 |
558,084 |
0.2 |
Other industries |
3,052,608 |
0.8 |
1,292,184 |
0.4 |
Commerce |
41,160,294 |
11.3 |
41,924,436 |
12.5 |
Merchandise in specialty stores |
7,813,865 |
2.1 |
8,164,431 |
2.4 |
Food products, beverages and tobacco |
4,945,327 |
1.4 |
5,258,839 |
1.6 |
Non-specialized retailer |
5,618,809 |
1.5 |
4,868,638 |
1.4 |
Waste and scrap |
3,550,689 |
1.0 |
3,589,833 |
1.1 |
Automobile |
2,940,713 |
0.8 |
3,570,877 |
1.1 |
Clothing and footwear |
3,394,404 |
0.9 |
2,897,603 |
0.9 |
Motor vehicle repairs, parts and accessories |
2,897,411 |
0.8 |
3,108,441 |
0.9 |
Agricultural products |
2,243,929 |
0.6 |
2,228,705 |
0.6 |
Grooming and household articles |
2,022,979 |
0.6 |
2,182,439 |
0.6 |
Fuel |
1,848,132 |
0.5 |
1,932,338 |
0.6 |
Bradesco 149
Consolidated Financial Statements and Independent Auditors’ Report
Notes to the Consolidated Financial Statements
|
On September 30 - R$ thousand | |||
2015 |
% |
2014 |
% | |
Trading intermediary |
943,431 |
0.3 |
861,314 |
0.3 |
Wholesale of goods in general |
1,089,089 |
0.3 |
1,247,184 |
0.4 |
Other commerce |
1,851,516 |
0.5 |
2,013,794 |
0.6 |
Financial intermediaries |
3,761,470 |
1.0 |
4,068,361 |
1.2 |
Services |
95,159,800 |
26.0 |
87,748,836 |
26.2 |
Civil construction |
23,575,002 |
6.4 |
23,785,230 |
7.1 |
Transportation and storage |
16,751,125 |
4.6 |
17,706,831 |
5.3 |
Real estate activities, rentals and corporate services |
12,358,296 |
3.4 |
12,293,481 |
3.7 |
Holding companies, legal, accounting and business advisory services |
7,370,057 |
2.0 |
5,987,641 |
1.8 |
Clubs, leisure, cultural and sport activities |
5,563,380 |
1.5 |
4,449,487 |
1.3 |
Production and distribution of electric power, gas and water |
4,926,302 |
1.4 |
3,901,047 |
1.2 |
Social services, education, health, defense and social security |
3,067,661 |
0.8 |
2,756,121 |
0.8 |
Hotels and catering |
2,873,700 |
0.8 |
2,832,888 |
0.8 |
Telecommunications |
437,728 |
0.1 |
747,989 |
0.2 |
Other services |
18,236,549 |
5.0 |
13,288,121 |
4.0 |
Agriculture, cattle raising, fishing, forestry and timber industry |
3,449,365 |
0.9 |
3,485,486 |
1.0 |
Individuals |
143,940,714 |
39.3 |
136,945,649 |
40.8 |
Total |
366,054,960 |
100.0 |
335,903,803 |
100.0 |
150 Economic and Financial Analysis Report – September 2015
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 |
On September 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 |
- |
- |
- |
82,719,400 |
82,719,400 |
22.6 |
22.6 |
18.5 |
A |
- |
- |
- |
142,321,687 |
142,321,687 |
38.9 |
61.5 |
60.5 |
B |
497,689 |
1,810,282 |
2,307,971 |
61,782,836 |
64,090,807 |
17.5 |
79.0 |
79.8 |
C |
1,204,870 |
2,972,351 |
4,177,221 |
39,440,940 |
43,618,161 |
11.9 |
90.9 |
92.3 |
Subtotal |
1,702,559 |
4,782,633 |
6,485,192 |
326,264,863 |
332,750,055 |
90.9 |
|
|
D |
1,166,927 |
2,473,750 |
3,640,677 |
6,240,274 |
9,880,951 |
2.7 |
93.6 |
94.0 |
E |
1,015,258 |
1,337,607 |
2,352,865 |
1,364,733 |
3,717,598 |
1.0 |
94.6 |
95.3 |
F |
941,452 |
1,172,422 |
2,113,874 |
1,070,864 |
3,184,738 |
0.9 |
95.5 |
96.0 |
G |
790,832 |
851,695 |
1,642,527 |
417,244 |
2,059,771 |
0.6 |
96.1 |
96.6 |
H |
5,701,303 |
4,492,901 |
10,194,204 |
4,267,643 |
14,461,847 |
3.9 |
100.0 |
100.0 |
Subtotal |
9,615,772 |
10,328,375 |
19,944,147 |
13,360,758 |
33,304,905 |
9.1 |
|
|
Grand total in 2015 |
11,318,331 |
15,111,008 |
26,429,339 |
339,625,621 |
366,054,960 |
100.0 |
|
|
% |
3.1 |
4.1 |
7.2 |
92.8 |
100.0 |
|
|
|
Grand total in 2014 |
9,294,036 |
13,049,349 |
22,343,385 |
313,560,418 |
335,903,803 |
|
|
|
% |
2.8 |
3.9 |
6.7 |
93.3 |
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 151
Consolidated Financial Statements and Independent Auditors’ Report
Notes to the Consolidated Financial Statements
Level of risk |
On September 30 - R$ thousand | |||||||||
Provision | ||||||||||
% Minimum provisioning required |
Minimum required |
Excess (2) |
Existing |
% 2015 YTD (1) |
% 2014 YTD (1) | |||||
Specific |
Generic |
Total | ||||||||
Installments past due |
Installments not yet due |
Total specific | ||||||||
AA |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
A |
0.5 |
- |
- |
- |
711,666 |
711,666 |
101,984 |
813,650 |
0.6 |
0.6 |
B |
1.0 |
4,977 |
18,103 |
23,080 |
617,828 |
640,908 |
106,124 |
747,032 |
1.2 |
1.1 |
C |
3.0 |
36,146 |
89,171 |
125,317 |
1,183,228 |
1,308,545 |
2,711,613 |
4,020,158 |
9.2 |
5.7 |
Subtotal |
|
41,123 |
107,274 |
148,397 |
2,512,722 |
2,661,119 |
2,919,721 |
5,580,840 |
1.7 |
1.3 |
D |
10.0 |
116,693 |
247,375 |
364,068 |
624,027 |
988,095 |
1,582,757 |
2,570,852 |
26.0 |
28.0 |
E |
30.0 |
304,578 |
401,282 |
705,860 |
409,420 |
1,115,280 |
722,581 |
1,837,861 |
49.4 |
45.0 |
F |
50.0 |
470,726 |
586,211 |
1,056,937 |
535,432 |
1,592,369 |
583,004 |
2,175,373 |
68.3 |
69.3 |
G |
70.0 |
553,582 |
596,186 |
1,149,768 |
292,071 |
1,441,839 |
601,221 |
2,043,060 |
99.2 |
98.8 |
H |
100.0 |
5,701,303 |
4,492,901 |
10,194,204 |
4,267,643 |
14,461,847 |
- |
14,461,847 |
100.0 |
100.0 |
Subtotal |
|
7,146,882 |
6,323,955 |
13,470,837 |
6,128,593 |
19,599,430 |
3,489,563 |
23,088,993 |
69.3 |
71.9 |
Grand total in 2015 |
|
7,188,005 |
6,431,229 |
13,619,234 |
8,641,315 |
22,260,549 |
6,409,284 |
28,669,833 |
7.8 |
|
% |
|
25.1 |
22.4 |
47.5 |
30.1 |
77.6 |
22.4 |
100.0 |
|
|
Grand total in 2014 |
|
6,053,961 |
5,535,726 |
11,589,687 |
7,024,534 |
18,614,221 |
4,008,311 |
22,622,532 |
|
6.7 |
% |
|
26.8 |
24.5 |
51.3 |
31.0 |
82.3 |
17.7 |
100.0 |
|
|
(1) Percentage of existing provision in relation to total portfolio, by level of risk; and
(2) On September 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$717,537 thousand (R$367,495 thousand in 2014) (Note 19b).
152 Economic and Financial Analysis Report – September 2015
Consolidated Financial Statements and Independent Auditors’ Report
Notes to the Consolidated Financial Statements
g) Changes in allowance for loan losses
|
September 30 YTD - R$ thousand | |
2015 |
2014 | |
Opening balance |
23,145,828 |
21,687,029 |
- Specific provision (1) |
12,003,974 |
10,851,170 |
- Generic provision (2) |
7,135,012 |
6,800,157 |
- Excess provision (3) (4) |
4,006,842 |
4,035,702 |
Additions (Note 9h-1) |
16,219,242 |
10,700,728 |
Net write-offs |
(10,695,237) |
(9,765,225) |
Closing balance |
28,669,833 |
22,622,532 |
- Specific provision (1) |
13,619,234 |
11,589,687 |
- Generic provision (2) |
8,641,315 |
7,024,534 |
- Excess provision (3) (4) |
6,409,284 |
4,008,311 |
(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 Resolution No. 2,682/99. The excess provision per customer was classified according to the level of risk in Note 9f; and
(4) On September 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$717,537 thousand (R$367,495 thousand in 2014) (Note 19b).
h) Allowance for Loan Losses expense net of amounts recovered
Expenses with the allowance for loan losses, net of credit write-offs recovered, are as follows.
|
September 30 YTD - R$ thousand | |
2015 |
2014 | |
Amount recorded (1) |
16,219,242 |
10,700,728 |
Amount recovered (2) |
(3,012,176) |
(2,881,616) |
Allowance for Loan Losses expense net of amounts recovered |
13,207,066 |
7,819,112 |
(1) In the accrued of September 30, 2015 includes amount recorded 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$295,942 thousand (R$29,870 thousand in 2014); and
(2) Classified in income from loans (Note 9j).
i) Changes in the renegotiated portfolio
|
September 30 YTD - R$ thousand | |
2015 |
2014 | |
Opening balance |
10,777,178 |
10,191,901 |
Amount renegotiated |
9,743,654 |
7,758,143 |
Amount received |
(5,305,476) |
(4,426,546) |
Write-offs |
(3,122,866) |
(2,983,821) |
Closing balance |
12,092,490 |
10,539,677 |
Allowance for loan losses |
7,760,894 |
6,696,368 |
Percentage on renegotiated portfolio |
64.2% |
63.5% |
Bradesco 153
Consolidated Financial Statements and Independent Auditors’ Report
Notes to the Consolidated Financial Statements
j) Income from loans and leasing
|
September 30 YTD - R$ thousand | |
|
2015 |
2014 |
Discounted trade receivables and loans |
34,033,506 |
29,516,731 |
Financing |
11,510,346 |
9,844,223 |
Agricultural and agribusiness loans |
1,123,543 |
833,172 |
Subtotal |
46,667,395 |
40,194,126 |
Recovery of credits charged-off as losses |
3,012,176 |
2,881,616 |
Subtotal |
49,679,571 |
43,075,742 |
Leasing, net of expenses |
399,397 |
500,999 |
Total |
50,078,968 |
43,576,741 |
a) Foreign exchange portfolio
Balances
|
On September 30 - R$ thousand | |
2015 |
2014 | |
Assets – other receivables |
|
|
Exchange purchases pending settlement |
16,404,870 |
8,810,585 |
Exchange sale receivables |
6,566,414 |
3,058,962 |
(-) Advances in domestic currency received |
(710,767) |
(367,038) |
Income receivable on advances granted |
104,693 |
62,065 |
Total |
22,365,210 |
11,564,574 |
Liabilities – other liabilities |
|
|
Exchange sales pending settlement |
6,524,192 |
3,063,448 |
Exchange purchase payables |
14,044,835 |
8,357,656 |
(-) Advances on foreign exchange contracts |
(8,273,205) |
(5,813,554) |
Other |
6,272 |
3,512 |
Total |
12,302,094 |
5,611,062 |
Net foreign exchange portfolio |
10,063,116 |
5,953,512 |
Off-balance-sheet accounts: |
|
|
- Loans available for import |
345,790 |
455,778 |
- Confirmed exports loans |
70,490 |
51,209 |
154 Economic and Financial Analysis Report – September 2015
Consolidated Financial Statements and Independent Auditors’ Report
Notes to the Consolidated Financial Statements
Foreign exchange results
Adjusted foreign exchange results for presentation purposes
|
September 30 YTD - R$ thousand | |
2015 |
2014 | |
Foreign exchange income |
5,281,554 |
629,937 |
Adjustments: |
|
|
- Income on foreign currency financing (1) |
343,994 |
101,351 |
- Income on export financing (1) |
1,355,936 |
748,909 |
- Income on foreign investments (2) |
60,409 |
15,418 |
- Expenses of liabilities with foreign bankers (3) (Note 16c) |
(2,479,581) |
(487,794) |
- Funding expenses (4) |
(788,449) |
(476,339) |
- Other |
(2,928,324) |
105,604 |
Total adjustments |
(4,436,015) |
7,149 |
Adjusted foreign exchange income |
845,539 |
637,086 |
(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
|
On September 30 - R$ thousand | |
2015 |
2014 | |
Deferred tax assets (Note 33c) |
52,370,049 |
31,318,166 |
Credit card operations |
19,367,544 |
18,952,698 |
Debtors for escrow deposits |
12,385,905 |
11,083,884 |
Prepaid taxes |
6,498,612 |
5,550,096 |
Other debtors |
6,372,209 |
5,286,592 |
Trade and credit receivables (1) |
3,687,564 |
4,232,970 |
Payments to be reimbursed |
668,761 |
683,835 |
Receivables from sale of assets |
103,496 |
78,754 |
Other |
626,493 |
510,677 |
Total |
102,080,633 |
77,697,672 |
(1) Primarily includes receivables from the acquisition of loans without substantial transfer of risks and benefits.
Bradesco 155
Consolidated Financial Statements and Independent Auditors’ Report
Notes to the Consolidated Financial Statements
11) OTHER ASSETS
a) Foreclosed assets/other
|
On September 30 - R$ thousand | |||
Cost |
Provision for losses |
Cost net of provision | ||
2015 |
2014 | |||
Real estate |
1,068,181 |
(160,335) |
907,846 |
682,366 |
Vehicles and similar |
575,181 |
(318,082) |
257,099 |
313,087 |
Goods subject to special conditions |
268,165 |
(268,165) |
- |
- |
Inventories/warehouse |
62,441 |
- |
62,441 |
79,767 |
Machinery and equipment |
15,714 |
(9,499) |
6,215 |
6,795 |
Other |
25,807 |
(19,858) |
5,949 |
2,592 |
Total in 2015 |
2,015,489 |
(775,939) |
1,239,550 |
|
Total in 2014 |
1,737,929 |
(653,322) |
|
1,084,607 |
b) Prepaid expenses
|
On September 30 - R$ thousand | |
2015 |
2014 | |
Deferred insurance acquisition costs (1) |
2,024,165 |
1,897,239 |
Commission on the placement of loans and financing (2) |
881,241 |
1,499,814 |
Advertising and marketing expenses (3) |
63,815 |
43,756 |
Other (4) |
494,356 |
372,762 |
Total |
3,463,577 |
3,813,571 |
(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.
a) Composition of investments in the consolidated financial statements
Affiliates |
On September 30 - R$ thousand | |
2015 |
2014 | |
- IRB-Brasil Resseguros S.A. |
610,920 |
579,916 |
- Integritas Participações S.A. |
497,339 |
498,137 |
- Haitong Banco de Investimento do Brasil S.A. (1) |
131,797 |
136,831 |
- Other |
305,717 |
299,966 |
Total investment in affiliates – in Brazil |
1,545,773 |
1,514,850 |
- Tax incentives |
234,717 |
239,418 |
- Other investments |
180,136 |
450,735 |
Provision for: |
|
|
- Tax incentives |
(207,733) |
(211,930) |
- Other investments |
(42,931) |
(61,798) |
Grand total investments |
1,709,962 |
1,931,275 |
(1) New denomination of BES Investimento do Brasil S.A.
156 Economic and Financial Analysis Report – September 2015
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 period ended September 30, 2015 to R$49,860 thousand (R$130,479 thousand in 2014).
Companies |
On September 30 - R$ 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) | |||
Common |
Preferred |
2015 |
2014 | |||||
IRB-Brasil Resseguros S.A. (2) |
1,453,080 |
2,978,645 |
63,727 |
- |
20.51% |
258,883 |
53,097 |
108,974 |
Haitong Banco de Investimento do Brasil S.A. (3) |
420,000 |
658,985 |
12,734 |
12,734 |
20.00% |
(30,730) |
(6,146) |
8,053 |
Integritas Participações S.A. (2) |
545,638 |
757,990 |
22,581 |
- |
25.17% |
18,983 |
4,778 |
4,479 |
Other (2) |
|
|
|
|
|
|
(1,869) |
8,973 |
Equity in the earnings (losses) of unconsolidated companies |
|
|
|
|
|
|
49,860 |
130,479 |
(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;
(2) Based on financial information from the previous month; and
(3) New denomination of BES Investimento do Brasil S.A.
On September 30 - R$ thousand | |||||
Annual rate |
Cost |
Depreciation |
Cost net of depreciation | ||
2015 |
2014 | ||||
Property and equipment: |
|
|
|
| |
- Buildings |
4% |
1,079,234 |
(506,975) |
572,259 |
562,717 |
- Land |
- |
448,018 |
- |
448,018 |
406,110 |
Facilities, furniture and equipment in use |
10% |
4,782,611 |
(2,614,605) |
2,168,006 |
2,019,285 |
Security and communication systems |
10% |
684,308 |
(192,600) |
491,708 |
258,136 |
Data processing systems |
20 to 50% |
5,149,155 |
(3,873,335) |
1,275,820 |
1,296,644 |
Transportation systems |
20% |
93,033 |
(48,642) |
44,391 |
48,393 |
Total in 2015 |
12,236,359 |
(7,236,157) |
5,000,202 |
| |
Total in 2014 |
11,811,698 |
(7,220,413) |
|
4,591,285 |
The Organização Bradesco’s premises and equipment have an unrecorded surplus of R$5,168,084 thousand (R$5,297,410 thousand in 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 38.6% when considering only the companies and payment institutions within the economic group (the “Prudential Consolidation”), where the maximum limit of 50.0%.
Bradesco 157
Consolidated Financial Statements and Independent Auditors’ Report
Notes to the Consolidated Financial Statements
14) INTANGIBLE ASSETS
a) Goodwill
The goodwill recorded from investment acquisitions totaled R$3,243,078 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$2,833,105 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 period ended September 30, 2015, goodwill was amortized totaling R$172,399 thousand (R$126,577 thousand in 2014) (Note 28).
b) Intangible assets
Acquired intangible assets consist of:
|
On September 30 - R$ thousand | ||||
Rate of Amortization (1) |
Cost |
Amortization |
Cost net of amortization | ||
2015 |
2014 | ||||
Acquisition of financial services rights |
Contract (4) |
4,439,845 |
(2,867,060) |
1,572,785 |
2,088,851 |
Software (2) |
20% to 50% |
9,908,436 |
(5,618,042) |
4,290,394 |
4,127,653 |
Future profitability/customer portfolio (3) |
Up to 20% |
3,864,077 |
(1,030,972) |
2,833,105 |
1,808,277 |
Other (5) |
Contract |
4,227,826 |
(539,277) |
3,688,549 |
503,075 |
Total in 2015 |
|
22,440,184 |
(10,055,351) |
12,384,833 |
|
Total in 2014 |
|
16,203,331 |
(7,675,475) |
|
8,527,856 |
(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$731,344 thousand, Odontoprev - R$180,246 thousand, Bradescard Mexico - R$19,867 thousand, Europ Assistance Serviços de Assistência Personalizados - R$10,565 thousand and Cielo/Investees - R$1,560,434 thousand and Banco Bradesco BBI S.A. - R$149,426 thousand;
(4) Based on the pay-back of each agreement; and
(5) It primarily includes (a) the sponsorship program for the 2016 Olympic Games and (b) the operational agreement between Cielo, which is our jointly-controlled subsidiary, and Banco do Brasil, signed in the first quarter of 2015, in order to create an association, to manage the transactions arising from credit card operations, which will be amortized within up to 30 years.
158 Economic and Financial Analysis Report – September 2015
Consolidated Financial Statements and Independent Auditors’ Report
Notes to the Consolidated Financial Statements
c) Changes in intangible assets by type
|
September 30 YTD - R$ thousand | |||||
Acquisition of financial services rights |
Software |
Future profitability/ customer portfolio/ market value |
Others |
2015 |
2014 | |
Initial balance |
2,025,940 |
4,082,155 |
1,938,141 |
424,758 |
8,470,994 |
9,145,939 |
Additions (reductions) (1) (2) |
211,202 |
1,037,613 |
1,067,363 |
3,470,701 |
5,786,879 |
917,216 |
Amortization for the period |
(664,357) |
(829,374) |
(172,399) |
(206,910) |
(1,873,040) |
(1,535,299) |
Closing balance |
1,572,785 |
4,290,394 |
2,833,105 |
3,688,549 |
12,384,833 |
8,527,856 |
(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.
15) DEPOSITS, SECURITIES SOLD UNDER AGREEMENTS TO REPURCHASE AND FUNDS FROM ISSUANCE OF SECURITIES
a) Deposits
|
On September 30 - R$ thousand | |||||
1 to 30 days |
31 to 180 days |
181 to 360 days |
More than 360 days |
2015 |
2014 | |
● Demand deposits (1) |
24,266,863 |
- |
- |
- |
24,266,863 |
33,299,639 |
● Savings deposits (1) |
89,616,088 |
- |
- |
- |
89,616,088 |
87,293,425 |
● Interbank deposits |
562,251 |
160,511 |
51,132 |
243,078 |
1,016,972 |
673,585 |
● Time deposits (2) |
18,785,770 |
17,395,474 |
11,130,521 |
41,424,908 |
88,736,673 |
90,614,718 |
Grand total in 2015 |
133,230,972 |
17,555,985 |
11,181,653 |
41,667,986 |
203,636,596 |
|
% |
65.4 |
8.6 |
5.5 |
20.5 |
100.0 |
|
Grand total in 2014 |
136,516,526 |
20,343,730 |
7,600,175 |
47,420,936 |
|
211,881,367 |
% |
64.4 |
9.6 |
3.6 |
22.4 |
|
100.0 |
(1) Classified as “1 to 30 days”, not considering average historical turnover; and
(2) Considers the actual maturities of investments.
Bradesco 159
Consolidated Financial Statements and Independent Auditors’ Report
Notes to the Consolidated Financial Statements
b) Securities sold under agreements to repurchase
|
On September 30 - R$ thousand | |||||
1 to 30 days |
31 to 180 days |
181 to 360 days |
More than 360 days |
2015 |
2014 | |
Own portfolio |
54,423,551 |
37,799,771 |
10,898,272 |
17,007,453 |
120,129,047 |
129,775,173 |
● Government securities |
47,574,759 |
204,638 |
27,447 |
2,038 |
47,808,882 |
58,051,338 |
● Debentures of own issuance |
1,442,108 |
37,595,133 |
10,870,825 |
15,835,455 |
65,743,521 |
66,960,759 |
● Foreign |
5,406,684 |
- |
- |
1,169,960 |
6,576,644 |
4,763,076 |
Third-party portfolio (1) |
136,509,554 |
- |
- |
- |
136,509,554 |
167,151,431 |
Unrestricted portfolio (1) |
- |
619,720 |
- |
588,576 |
1,208,296 |
887,559 |
Grand total in 2015 (2) |
190,933,105 |
38,419,491 |
10,898,272 |
17,596,029 |
257,846,897 |
|
% |
74.1 |
14.9 |
4.2 |
6.8 |
100.0 |
|
Grand total in 2014 (2) |
230,958,336 |
32,064,122 |
11,907,161 |
22,884,544 |
|
297,814,163 |
% |
77.5 |
10.8 |
4.0 |
7.7 |
|
100.0 |
(1) Represented by government securities; and
(2) Includes R$49,282,432 thousand (R$95,092,298 thousand in 2014) of investment funds in purchase and sale commitments with Bradesco, whose quota holders are subsidiaries included in the consolidated financial statements (Notes 7a, b and c).
160 Economic and Financial Analysis Report – September 2015
Consolidated Financial Statements and Independent Auditors’ Report
Notes to the Consolidated Financial Statements
c) Funds from issuance of securities
|
On September 30 - R$ thousand | |||||
1 to 30 days |
31 to 180 days |
181 to 360 days |
More than 360 days |
2015 |
2014 | |
Securities – Brazil: |
|
|
|
|
|
|
- Mortgage bonds |
44,054 |
9,277 |
- |
- |
53,331 |
505,994 |
- Letters of credit for real estate |
234,412 |
3,196,518 |
9,659,031 |
5,898,448 |
18,988,409 |
11,647,542 |
- Letters of credit for agribusiness |
1,171,047 |
2,121,176 |
1,838,871 |
2,007,999 |
7,139,093 |
4,676,898 |
- Financial bills |
804,064 |
13,879,077 |
10,568,321 |
49,375,584 |
74,627,046 |
49,671,559 |
Subtotal |
2,253,577 |
19,206,048 |
22,066,223 |
57,282,031 |
100,807,879 |
66,501,993 |
Securities – Overseas: |
|
|
|
|
|
|
- MTN Program Issues (1) |
290,093 |
1,440,759 |
1,705,421 |
3,427,684 |
6,863,957 |
6,063,411 |
- Securitization of future flow of money orders received from overseas |
6,757 |
593,247 |
593,247 |
1,641,937 |
2,835,188 |
2,479,639 |
- Issuance costs |
- |
- |
- |
(15,017) |
(15,017) |
(13,888) |
Subtotal |
296,850 |
2,034,006 |
2,298,668 |
5,054,604 |
9,684,128 |
8,529,162 |
Structured operations certificates |
16,787 |
119,851 |
130,247 |
227,398 |
494,283 |
251,703 |
Grand total in 2015 |
2,567,214 |
21,359,905 |
24,495,138 |
62,564,033 |
110,986,290 |
|
% |
2.3 |
19.2 |
22.1 |
56.4 |
100.0 |
|
Grand total in 2014 |
1,394,831 |
16,349,007 |
24,500,874 |
33,038,146 |
|
75,282,858 |
% |
1.9 |
21.7 |
32.5 |
43.9 |
|
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 161
Consolidated Financial Statements and Independent Auditors’ Report
Notes to the Consolidated Financial Statements
d) Cost for market funding and inflation and interest adjustments of technical provisions for insurance, pension plans and capitalization bonds
|
September 30 YTD - R$ thousand | |
2015 |
2014 | |
Savings deposits |
4,786,609 |
3,987,318 |
Time deposits |
7,081,929 |
7,228,784 |
Securities sold under agreements to repurchase |
23,666,630 |
18,062,525 |
Funds from issuance of securities |
9,408,190 |
5,140,275 |
Other funding expenses |
367,467 |
343,653 |
Subtotal |
45,310,825 |
34,762,555 |
Cost for inflation and interest adjustment of technical provisions of insurance, pension plans and capitalization bonds |
10,975,830 |
7,510,153 |
Total |
56,286,655 |
42,272,708 |
a) Borrowing
|
On September 30 - R$ thousand | |||||
1 to 30 days |
31 to 180 days |
181 to 360 days |
More than 360 days |
2015 |
2014 | |
In Brazil – Other Institutions |
9,537 |
- |
- |
8,638 |
18,175 |
20,009 |
Overseas |
3,212,829 |
11,237,970 |
8,058,578 |
5,441,129 |
27,950,506 |
15,052,353 |
Grand total in 2015 |
3,222,366 |
11,237,970 |
8,058,578 |
5,449,767 |
27,968,681 |
|
% |
11.5 |
40.2 |
28.8 |
19.5 |
100.0 |
|
Grand total in 2014 |
2,098,768 |
6,940,385 |
4,108,899 |
1,924,310 |
|
15,072,362 |
% |
13.9 |
46.0 |
27.3 |
12.8 |
|
100.0 |
b) On-lending
|
On September 30 - R$ thousand | |||||
1 to 30 days |
31 to 180 days |
181 to 360 days |
More than 360 days |
2015 |
2014 | |
In Brazil |
1,152,179 |
5,675,686 |
5,649,319 |
24,990,953 |
37,468,137 |
41,251,702 |
- National Treasury |
- |
- |
145,419 |
- |
145,419 |
128,451 |
- BNDES |
323,881 |
2,209,608 |
1,472,848 |
6,793,167 |
10,799,504 |
12,127,892 |
- FINAME |
826,008 |
3,461,271 |
4,024,970 |
18,197,786 |
26,510,035 |
28,969,006 |
- Other institutions |
2,290 |
4,807 |
6,082 |
- |
13,179 |
26,353 |
Overseas |
30,481 |
2,199,006 |
1,200 |
1,986,100 |
4,216,787 |
237,093 |
Grand total in 2015 |
1,182,660 |
7,874,692 |
5,650,519 |
26,977,053 |
41,684,924 |
|
% |
2.8 |
18.9 |
13.6 |
64.7 |
100.0 |
|
Grand total in 2014 |
1,179,150 |
5,189,937 |
6,576,002 |
28,543,706 |
|
41,488,795 |
% |
2.8 |
12.5 |
15.9 |
68.8 |
|
100.0 |
162 Economic and Financial Analysis Report – September 2015
Consolidated Financial Statements and Independent Auditors’ Report
Notes to the Consolidated Financial Statements
c) Borrowing and on-lending expenses
September 30 YTD - R$ thousand | ||
2015 |
2014 | |
Borrowing: |
|
|
- In Brazil |
324 |
5,291 |
- Overseas |
189,423 |
97,828 |
Subtotal borrowing |
189,747 |
103,119 |
On-lending in Brazil: |
|
|
- National Treasury |
3,739 |
2,327 |
- BNDES |
553,942 |
522,814 |
- FINAME |
683,995 |
521,128 |
- Other institutions |
1,121 |
1,552 |
On-lending overseas: |
|
|
- Payables to foreign bankers (Note 10a) |
2,479,581 |
487,794 |
- Other expenses with foreign on-lending |
25,620,345 |
2,353,955 |
- Exchange variation from assets and liabilities overseas |
(13,622,270) |
(1,344,653) |
Subtotal on-lending |
15,720,453 |
2,544,917 |
Total |
15,910,200 |
2,648,036 |
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.
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.
Bradesco 163
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$2,065,189 thousand (R$1,649,507 thousand in 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$1,723,904 thousand (R$1,471,067 thousand in 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$2,156,067 thousand (R$1,881,757 thousand 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;
164 Economic and Financial Analysis Report – September 2015
Consolidated Financial Statements and Independent Auditors’ Report
Notes to the Consolidated Financial Statements
- PIS – EC 17/97 - R$231,455 thousand (R$318,357 thousand in 2014): 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$322,505 thousand (R$317,246 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$1,059,482 thousand (R$471,512 thousand in 2014): official notifications related to the pension contributions on financial contributions in private pension plans, considered by the audit as compensatory sums subject to the incidence of such financial contributions and isolated fine for not withholding tax of the IRRF on the related financial contributions.
IV - Provisions by nature
|
On September 30 - R$ thousand | |
2015 |
2014 | |
Labor claims |
3,017,284 |
2,859,976 |
Civil claims |
4,138,658 |
3,999,740 |
Subtotal (1) |
7,155,942 |
6,859,716 |
Provision for tax risks (2) |
8,572,896 |
7,371,100 |
Total |
15,728,838 |
14,230,816 |
(1) Note 19b; and
(2) Classified under “Other liabilities - tax and social security” (Note 19a).
V - Changes in provisions
|
R$ thousand | ||
2015 | |||
Labor (1) |
Civil |
Tax (2) (3) | |
Balance on December 31, 2014 |
2,737,447 |
3,941,689 |
7,571,986 |
Adjustment for inflation |
271,018 |
284,485 |
538,516 |
Provisions, net of reversals and write-offs |
710,111 |
670,154 |
472,330 |
Payments |
(701,292) |
(757,670) |
(9,936) |
Balance on September 30, 2015 |
3,017,284 |
4,138,658 |
8,572,896 |
(1) Includes, the constitution of labor provisions, concerning the improvement of the calculation methodology, totaling R$267,253 thousand;
(2) Includes 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
(3) 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) leasing companies’ Tax on Services of any Nature (ISSQN), total lawsuits correspond to R$1,871,554 thousand (R$1,794,587 thousand in 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$4,814,380 thousand (R$3,831,988 thousand in 2014); c) IRPJ and CSLL deficiency notice relating to the disallowance of loan loss deductions, for the amount of R$1,175,066 thousand (R$550,255 thousand in 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$888,714 thousand (R$473,869 thousand in 2014); and e) IRPJ and CSLL deficiency note, amounting to R$411,392 thousand relating to profit of subsidiaries based overseas, for the calendar years of 2008 and 2009.
Bradesco 165
Consolidated Financial Statements and Independent Auditors’ Report
Notes to the Consolidated Financial Statements
On September 30 - R$ thousand | ||||
Original term in years |
Amount of the operation |
2015 |
2014 | |
In Brazil: |
|
| ||
Subordinated CDB: |
|
| ||
2014 (1) |
6 |
- |
- |
1,844,433 |
2015 (2) |
6 |
7,554 |
15,637 |
2,581,348 |
2016 |
6 |
500 |
1,079 |
919 |
2019 |
10 |
20,000 |
46,711 |
39,526 |
Financial bills: |
|
|
|
|
2016 |
6 |
102,018 |
186,654 |
160,837 |
2017 |
6 |
8,630,999 |
10,169,563 |
9,662,731 |
2018 |
6 |
8,262,799 |
9,399,725 |
8,999,864 |
2019 |
6 |
21,858 |
28,810 |
25,446 |
2017 |
7 |
40,100 |
80,905 |
69,987 |
2018 |
7 |
141,050 |
243,310 |
209,223 |
2019 |
7 |
3,172,835 |
3,450,943 |
3,364,164 |
2020 |
7 |
1,700 |
2,263 |
1,980 |
2018 |
8 |
50,000 |
92,175 |
79,417 |
2019 |
8 |
12,735 |
21,430 |
18,715 |
2020 |
8 |
28,556 |
41,943 |
36,614 |
2021 |
8 |
1,236 |
1,649 |
1,447 |
2021 |
9 |
7,000 |
9,846 |
8,633 |
2021 |
10 |
19,200 |
31,414 |
27,098 |
2022 |
10 |
54,143 |
78,230 |
68,373 |
2023 |
10 |
688,064 |
887,542 |
788,248 |
CDB pegged to loans: |
|
|
|
|
2015 to 2016 |
from 1 to 2 |
1,188 |
1,683 |
3,489 |
Subtotal in Brazil |
|
|
24,791,512 |
27,992,492 |
Overseas: |
|
|
|
|
2019 |
10 |
1,333,575 |
2,980,233 |
1,838,939 |
2021 |
11 |
2,766,650 |
6,415,287 |
3,961,673 |
2022 |
11 |
1,886,720 |
4,377,669 |
2,702,858 |
Issuance costs on funding |
|
|
(29,629) |
(31,565) |
Subtotal overseas |
|
|
13,743,560 |
8,471,905 |
Grand total |
|
|
38,535,072 |
36,464,397 |
(1) Subordinated debt transactions that matured in November 2014; and
(2) Subordinated debt transactions that matured in February, March, April, May, June, July, August and September 2015.
166 Economic and Financial Analysis Report – September 2015
Consolidated Financial Statements and Independent Auditors’ Report
Notes to the Consolidated Financial Statements
19) OTHER LIABILITIES
a) Tax and social security
|
On September 30 - R$ thousand | |
2015 |
2014 | |
Provision for tax risk (Note 17b IV) |
8,572,896 |
7,371,100 |
Provision for deferred income tax (Note 33f) |
3,219,576 |
3,240,207 |
Taxes and contributions on profit payable |
3,524,695 |
3,706,387 |
Taxes and contributions payable |
1,018,818 |
1,030,787 |
Total |
16,335,985 |
15,348,481 |
b) Sundry
|
On September 30 - R$ thousand | |
2015 |
2014 | |
Credit card operations |
17,360,407 |
16,050,168 |
Sundry creditors |
12,305,109 |
7,515,246 |
Loan assignment obligations |
7,366,427 |
4,320,900 |
Civil and labor provisions (Note 17b IV) |
7,155,942 |
6,859,716 |
Provision for payments |
6,836,852 |
6,123,946 |
Liabilities for acquisition of assets and rights |
738,416 |
971,602 |
Other (1) |
2,938,538 |
2,302,303 |
Total |
54,701,691 |
44,143,881 |
(1) Includes 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, totaling R$717,537 thousand (R$367,495 thousand in 2014) (Note 9g).
Bradesco 167
Consolidated Financial Statements and Independent Auditors’ Report
Notes to the Consolidated Financial Statements
20) INSURANCE, PENSION PLANS AND CAPITALIZATION BONDS
a) Technical provisions by account
|
On September 30 - R$ thousand | |||||||
Insurance (1) |
Life and pension plans (2) (3) |
Capitalization bonds |
Total | |||||
2015 |
2014 |
2015 |
2014 |
2015 |
2014 |
2015 |
2014 | |
Current and long-term liabilities |
|
|
|
|
|
|
|
|
Mathematical reserve for unvested benefits |
836,013 |
788,329 |
134,382,188 |
113,064,451 |
- |
- |
135,218,201 |
113,852,780 |
Mathematical reserve for vested benefits |
178,891 |
171,336 |
7,441,009 |
6,804,196 |
- |
- |
7,619,900 |
6,975,532 |
Mathematical reserve for capitalization bonds |
- |
- |
- |
- |
6,162,057 |
5,747,032 |
6,162,057 |
5,747,032 |
Reserve for claims incurred but not reported (IBNR) |
2,477,908 |
1,534,700 |
882,214 |
1,131,405 |
- |
- |
3,360,122 |
2,666,105 |
Unearned premium reserve |
4,247,886 |
4,134,330 |
320,632 |
292,181 |
- |
- |
4,568,518 |
4,426,511 |
Complementary reserve for coverage |
- |
- |
1,679,647 |
1,366,643 |
- |
- |
1,679,647 |
1,366,643 |
Reserve for unsettled claims |
4,216,704 |
4,081,312 |
1,330,113 |
1,018,470 |
- |
- |
5,546,817 |
5,099,782 |
Reserve for financial surplus |
- |
- |
484,958 |
414,861 |
- |
- |
484,958 |
414,861 |
Reserve for draws and redemptions |
- |
- |
- |
- |
728,934 |
660,552 |
728,934 |
660,552 |
Other reserves |
1,365,979 |
1,898,713 |
1,800,684 |
2,766,160 |
93,488 |
94,372 |
3,260,151 |
4,759,245 |
Total reserves |
13,323,381 |
12,608,720 |
148,321,445 |
126,858,367 |
6,984,479 |
6,501,956 |
168,629,305 |
145,969,043 |
168 Economic and Financial Analysis Report – September 2015
Consolidated Financial Statements and Independent Auditors’ Report
Notes to the Consolidated Financial Statements
b) Guarantees for technical provisions
|
On September 30 - R$ thousand | |||||||
Insurance |
Life and pension plans |
Capitalization bonds |
Total | |||||
2015 |
2014 |
2015 |
2014 |
2015 |
2014 |
2015 |
2014 | |
Total technical provisions |
13,323,381 |
12,608,720 |
148,321,445 |
126,858,367 |
6,984,479 |
6,501,956 |
168,629,305 |
145,969,043 |
(-) Deferred acquisition costs that reduce unearned premium reserve (PPNG) |
(289,889) |
(263,639) |
- |
- |
- |
- |
(289,889) |
(263,639) |
(-) Portion corresponding to contracted reinsurance |
(919,559) |
(908,629) |
(13,631) |
(14,532) |
- |
- |
(933,190) |
(923,161) |
(-) Deposits retained at IRB and court deposits |
(2,318) |
(2,318) |
- |
- |
- |
- |
(2,318) |
(2,318) |
(-) Receivables |
(969,829) |
(1,011,577) |
- |
- |
- |
- |
(969,829) |
(1,011,577) |
(-) Unearned premium reserve – Health Insurance (4) |
(1,070,172) |
(905,676) |
- |
- |
- |
- |
(1,070,172) |
(905,676) |
(-) Reserves from DPVAT agreements |
(323,650) |
(255,477) |
- |
- |
- |
- |
(323,650) |
(255,477) |
To be insured |
9,747,964 |
9,261,404 |
148,307,814 |
126,843,835 |
6,984,479 |
6,501,956 |
165,040,257 |
142,607,195 |
|
|
|
|
|
|
|
|
|
Investment fund quotas (VGBL and PGBL) |
- |
- |
120,161,866 |
100,526,341 |
- |
- |
120,161,866 |
100,526,341 |
Investment fund quotas (excluding VGBL and PGBL) |
5,605,602 |
6,121,178 |
17,875,350 |
16,084,846 |
1,297,337 |
4,144,227 |
24,778,289 |
26,350,251 |
Government securities |
5,250,702 |
4,117,080 |
12,078,997 |
10,024,497 |
6,033,636 |
2,004,487 |
23,363,335 |
16,146,064 |
Private securities |
104,079 |
105,872 |
171,937 |
174,185 |
41,339 |
41,885 |
317,355 |
321,942 |
Shares |
1,846 |
4,487 |
1,164,243 |
1,364,333 |
66,177 |
328,248 |
1,232,266 |
1,697,068 |
Total technical provision guarantees |
10,962,229 |
10,348,617 |
151,452,393 |
128,174,202 |
7,438,489 |
6,518,847 |
169,853,111 |
145,041,666 |
(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.
Bradesco 169
Consolidated Financial Statements and Independent Auditors’ Report
Notes to the Consolidated Financial Statements
c) Insurance, pension plan contribution and capitalization bond retained premiums
|
September 30 YTD - R$ thousand | |
2015 |
2014 | |
Written premiums |
22,837,234 |
20,315,448 |
Pension plan contributions (including VGBL) |
18,740,297 |
14,398,334 |
Capitalization bond income |
4,138,193 |
3,910,479 |
Granted coinsurance premiums |
(67,086) |
(111,558) |
Refunded premiums |
(166,888) |
(166,710) |
Net written premiums |
45,481,750 |
38,345,993 |
Reinsurance premiums |
(238,948) |
(280,978) |
Insurance, pension plan and capitalization bond retained premiums |
45,242,802 |
38,065,015 |
21) NON-CONTROLLING INTERESTS IN SUBSIDIARIES
|
On September 30 - R$ thousand | |
2015 |
2014 | |
Cateno Gestão de Contas de Pagamento S.A. (1) |
1,092,704 |
- |
Banco Bradesco BBI S.A. |
13,983 |
104,134 |
Other (2) |
373,614 |
385,506 |
Total |
1,480,301 |
489,640 |
(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.
22) 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.
|
On September 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) |
(15,066,762) |
(8,984,870) |
Total outstanding shares |
5,029,992,153 |
4,195,390,559 |
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.
170 Economic and Financial Analysis Report – September 2015
Consolidated Financial Statements and Independent Auditors’ Report
Notes to the Consolidated Financial Statements
b) Interest on shareholders’ equity/dividends
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 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.
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$0.189892011 per preferred share, which was paid on July 17, 2015.
Interest on shareholders’ equity and dividends for the period of nine months ended September 30, 2015, is calculated as follows:
|
R$ thousand |
% (1) |
Net profit for the period |
12,836,976 |
|
(-) Legal reserve |
(641,849) |
|
Adjusted calculation basis |
12,195,127 |
|
Monthly and supplementary interest on shareholders’ equity (gross), paid and/or provisioned |
3,446,430 |
|
Withholding income tax on interest on shareholders’ equity |
(516,965) |
|
Interim Dividends Paid (2) |
912,000 |
|
Interest on own capital (net)/dividends accumulated in September 2015 |
3,841,465 |
31.50 |
Interest on own capital (net)/dividends accumulated in September 2014 |
3,320,339 |
31.50 |
(1) Percentage of interest on shareholders’ equity/dividends after adjustments; and
(2) Paid on July 17, 2015.
Bradesco 171
Consolidated Financial Statements and Independent Auditors’ Report
Notes to the Consolidated Financial Statements
Interest on shareholders’ equity and dividends were 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 |
0.169362 |
0.186298 |
746,042 |
111,906 |
634,136 |
Supplementary interest paid on own capital |
0.496031 |
0.545634 |
2,184,945 |
327,742 |
1,857,203 |
Interim Dividends Paid |
0.188201 |
0.207022 |
829,000 |
- |
829,000 |
Total accrued on September 30, 2014 |
0.853594 |
0.938954 |
3,759,987 |
439,648 |
3,320,339 |
|
|
|
|
|
|
Monthly interest on shareholders’ equity paid |
0.159960 |
0.175956 |
795,487 |
119,323 |
676,164 |
Supplementary interest on shareholders’ equity provisioned (1) |
0.501749 |
0.551924 |
2,650,943 |
397,642 |
2,253,301 |
Interim Dividends Paid (2) |
0.172629 |
0.189892 |
912,000 |
- |
912,000 |
Total accrued on September 30, 2015 |
0.834338 |
0.917772 |
4,358,430 |
516,965 |
3,841,465 |
(1) It considers the bonus of 20% of shares occurring in March 2015; and
(2) Paid on July 17, 2015.
c) Treasury shares
A total of 3,669,932 common shares and 15,066,762 preferred shares had been acquired with the effect of the 20% share split, totaling R$421,041 thousand until September 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$27.29029 and R$33.12855, respectively. The fair value was R$23.62 per common share and R$21.42 per preferred share on September 30, 2015.
|
September 30 YTD - R$ thousand | |
2015 |
2014 | |
Credit card income |
7,037,343 |
5,672,986 |
Checking account |
3,570,227 |
2,940,903 |
Loans |
2,071,576 |
1,887,076 |
Asset management |
1,954,181 |
1,792,474 |
Collections |
1,174,160 |
1,167,651 |
Consortium management |
765,363 |
640,399 |
Custody and brokerage services |
413,091 |
383,879 |
Underwriting / Financial Advisory Services |
404,032 |
515,542 |
Payments |
286,110 |
285,637 |
Other |
493,855 |
716,200 |
Total |
18,169,938 |
16,002,747 |
172 Economic and Financial Analysis Report – September 2015
Consolidated Financial Statements and Independent Auditors’ Report
Notes to the Consolidated Financial Statements
24) PAYROLL AND RELATED BENEFITS
September 30 YTD - R$ thousand | ||
2015 |
2014 | |
Salaries |
5,056,950 |
4,733,066 |
Benefits |
2,303,957 |
2,140,383 |
Social security charges |
1,876,032 |
1,796,526 |
Employee profit sharing |
1,004,880 |
947,231 |
Provision for labor claims (1) |
784,924 |
1,068,314 |
Training |
100,913 |
93,760 |
Total |
11,127,656 |
10,779,280 |
(1) Includes constitution of labor provisions concerning the improvement of the calculation methodology to the sum of R$267,253 thousand (R$488,300 thousand in 2014).
25) OTHER ADMINISTRATIVE EXPENSES
September 30 YTD - R$ thousand | ||
2015 |
2014 | |
Outsourced services |
2,982,400 |
2,833,158 |
Depreciation and amortization |
1,609,730 |
1,397,128 |
Communication |
1,237,234 |
1,136,008 |
Data processing |
1,134,674 |
1,002,350 |
Asset maintenance |
759,539 |
500,188 |
Rental |
691,806 |
654,999 |
Advertising and marketing |
658,028 |
532,836 |
Financial system services |
606,709 |
580,422 |
Transport |
471,275 |
595,386 |
Security and surveillance |
453,357 |
417,265 |
Supplies |
249,176 |
252,942 |
Water, electricity and gas |
248,495 |
172,504 |
Travel |
123,895 |
101,736 |
Other |
663,370 |
609,103 |
Total |
11,889,688 |
10,786,025 |
|
September 30 YTD - R$ thousand | |
2015 |
2014 | |
Contribution for Social Security Financing (COFINS) |
2,322,713 |
2,148,454 |
Social Integration Program (PIS) contribution |
395,547 |
390,484 |
Tax on Services (ISSQN) |
463,542 |
424,354 |
Municipal Real Estate Tax (IPTU) expenses |
62,307 |
52,598 |
Other |
234,286 |
204,459 |
Total |
3,478,395 |
3,220,349 |
Bradesco 173
Consolidated Financial Statements and Independent Auditors’ Report
Notes to the Consolidated Financial Statements
27) OTHER OPERATING INCOME
|
September 30 YTD - R$ thousand | |
2015 |
2014 | |
Other interest income |
1,821,243 |
1,390,411 |
Reversal of other operating provisions (1) |
457,902 |
1,811,635 |
Revenues from recovery of charges and expenses |
157,105 |
98,715 |
Gains on sale of goods |
1,614 |
8,412 |
Other |
720,209 |
760,190 |
Total |
3,158,073 |
4,069,363 |
(1) Includes, in the accrued of September 30, 2014, the reversal of the tax provision related to the Cofins process, whose subject matter had its closure favorable to the Organization, to the sum of R$1,378,103 thousand.
September 30 YTD - R$ thousand | ||
2015 |
2014 | |
Other finance costs |
4,410,809 |
3,519,837 |
Sundry losses |
1,333,266 |
1,282,881 |
Commissions on loans and financing |
1,038,076 |
984,182 |
Discount granted |
1,029,523 |
984,367 |
Intangible assets amortization |
664,357 |
625,040 |
Goodwill amortization (Note 14a) |
172,399 |
126,577 |
Other (1) |
2,561,910 |
1,442,887 |
Total |
11,210,340 |
8,965,771 |
(1) In the accrued of September 30, 2015, it basically includes: (i) provision for the tax contingency, to the sum of R$570,835 thousand (Note 17b (v)); (ii) constitution of provision for guarantees provided, encompassing guarantees, sureties, letters of credit and standby letter of credit, which was highlighted from the provision surplus, to the sum of R$295,942 thousand (R$29,870 thousand in 2014) (Note 9h); and (iii) constitution of a provision for contingent liabilities, originating in the obligation by assignment of credits, to the sum of R$558,010 thousand and, in the accrued of September 30, 2014, the constitution of tax provisions, related to the PIS process – EC 17/97, to the sum of R$212,888 thousand.
29) NON-OPERATING INCOME (LOSS)
|
September 30 YTD - R$ thousand | |
2015 |
2014 | |
Gain/loss on sale and write-off of assets and investments |
(233,825) |
(234,086) |
Recording/reversal of non-operating provisions |
(98,368) |
(152,600) |
Other |
75,918 |
48,574 |
Total |
(256,275) |
(338,112) |
174 Economic and Financial Analysis Report – September 2015
Consolidated Financial Statements and Independent Auditors’ Report
Notes to the Consolidated Financial Statements
30) 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:
|
On September 30 - R$ thousand | |||
2015 |
2014 |
2015 |
2014 | |
Assets (liabilities) |
Assets (liabilities) |
Revenues (expenses) |
Revenues (expenses) | |
Interest on shareholders’ equity and dividends: |
(845,209) |
(696,563) |
- |
- |
Cidade de Deus Companhia Comercial de Participações |
(622,495) |
(513,017) |
- |
- |
Fundação Bradesco |
(222,714) |
(183,546) |
- |
- |
Demand deposits/Savings accounts: |
(16,260) |
(19,035) |
(538) |
(620) |
BBD Participações S.A. |
(4) |
(2) |
- |
- |
Nova Cidade de Deus Participações S.A. |
(6) |
(9) |
- |
- |
Cidade de Deus Companhia Comercial de Participações |
(12) |
(11) |
- |
- |
Key Management Personnel |
(16,238) |
(19,013) |
(538) |
(620) |
Time deposits: |
(171,239) |
(119,773) |
(6,341) |
(6,511) |
Cidade de Deus Companhia Comercial de Participações |
(113,218) |
(50,824) |
(67) |
(52) |
Key Management Personnel |
(58,021) |
(68,949) |
(6,274) |
(6,459) |
Securities sold under agreements to repurchase: |
(881,127) |
(451,122) |
(54,279) |
(49,591) |
Cidade de Deus Companhia Comercial de Participações |
(778,435) |
(282,611) |
(42,150) |
(27,124) |
BBD Participações S.A. |
(59,478) |
(54,125) |
(9,122) |
(12,486) |
Key Management Personnel |
(43,214) |
(114,386) |
(3,007) |
(9,981) |
Funds from issuance of securities: |
(600,110) |
(631,864) |
(54,667) |
(43,286) |
Key Management Personnel |
(600,110) |
(631,864) |
(54,667) |
(43,286) |
Rental of branches: |
- |
- |
(1,620) |
(1,114) |
Fundação Bradesco |
- |
- |
(1,620) |
(1,114) |
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$353,000 thousand to finance defined contribution pension plans.
The current policy on Management compensation sets forth that 50% of net variable compensation, if any, must be allocated to the acquisition of preferred shares of Banco Bradesco S.A., which vest in three equal, annual and successive installments, the first of which is in the year following the payment date. This procedure complies with CMN Resolution No. 3,921/10, which sets forth a management compensation policy for financial institutions.
Bradesco 175
Consolidated Financial Statements and Independent Auditors’ Report
Notes to the Consolidated Financial Statements
Short-term Management benefits
|
September 30 YTD - R$ thousand | |
2015 |
2014 | |
Salaries |
234,079 |
244,436 |
INSS contributions |
52,475 |
54,800 |
Total |
286,554 |
299,236 |
Post-employment benefits
|
September 30 YTD - R$ thousand | |
2015 |
2014 | |
Defined contribution supplementary pension plans |
238,097 |
240,685 |
Total |
238,097 |
240,685 |
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.
Shareholding
Together, members of the Board of Directors and Board of Executive Officers had the following shareholding in Bradesco:
|
On September 30 | |
2015 |
2014 | |
● Common shares |
0.72% |
0.72% |
● Preferred shares |
1.08% |
1.04% |
● Total shares (1) |
0.90% |
0.88% |
(1) On September 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, 1.12% of preferred shares and 2.11% of all shares.
176 Economic and Financial Analysis Report – September 2015
Consolidated Financial Statements and Independent Auditors’ Report
Notes to the Consolidated Financial Statements
31) FINANCIAL INSTRUMENTS
Below is the statement of financial position by currency
On September 30 - R$ thousand | ||||
2015 |
2014 | |||
Balance |
Local |
Foreign (1) (2) |
Foreign (1) (2) | |
Assets |
|
|
|
|
Current and long-term assets |
1,031,888,079 |
929,301,220 |
102,586,859 |
62,861,510 |
Funds available |
12,917,355 |
7,543,662 |
5,373,693 |
3,719,338 |
Interbank investments |
153,370,079 |
148,422,384 |
4,947,695 |
376,055 |
Securities and derivative financial instruments |
364,471,441 |
344,555,380 |
19,916,061 |
14,755,092 |
Interbank and interdepartmental accounts |
54,178,744 |
54,178,744 |
- |
- |
Loan and leasing |
309,734,737 |
257,937,620 |
51,797,117 |
34,229,293 |
Other receivables and assets |
137,215,723 |
116,663,430 |
20,552,293 |
9,781,732 |
Permanent assets |
19,094,997 |
18,942,334 |
152,663 |
40,241 |
Investments |
1,709,962 |
1,709,358 |
604 |
2,774 |
Premises and equipment and leased assets |
5,000,202 |
4,972,061 |
28,141 |
13,820 |
Intangible assets |
12,384,833 |
12,260,915 |
123,918 |
23,647 |
Total |
1,050,983,076 |
948,243,554 |
102,739,522 |
62,901,751 |
|
|
|
|
|
Liabilities |
|
|
|
|
Current and long-term liabilities |
962,810,867 |
849,248,500 |
113,562,367 |
74,538,988 |
Deposits |
203,636,596 |
165,167,393 |
38,469,203 |
28,313,491 |
Securities sold under agreements to repurchase |
257,846,897 |
251,270,253 |
6,576,644 |
4,763,076 |
Funds from issuance of securities |
110,986,290 |
101,301,611 |
9,684,679 |
8,529,162 |
Interbank and interdepartmental accounts |
5,463,347 |
2,266,681 |
3,196,666 |
2,216,677 |
Borrowing and on-lending |
69,653,605 |
36,953,419 |
32,700,186 |
15,590,658 |
Derivative financial instruments |
14,860,348 |
13,426,911 |
1,433,437 |
3,223,980 |
Technical provision for insurance, pension plans and capitalization bonds |
168,629,305 |
168,628,025 |
1,280 |
798 |
Other liabilities: |
|
|
|
|
- Subordinated debts |
38,535,072 |
24,791,512 |
13,743,560 |
8,471,905 |
- Other |
93,199,407 |
85,442,695 |
7,756,712 |
3,429,241 |
Deferred income |
459,168 |
459,168 |
- |
- |
Non-controlling interests in subsidiaries |
1,480,302 |
1,480,302 |
- |
- |
Shareholders’ equity |
86,232,739 |
86,232,739 |
- |
- |
Total |
1,050,983,076 |
937,420,709 |
113,562,367 |
74,538,988 |
|
|
|
|
|
Net position of assets and liabilities |
|
|
(10,822,845) |
(11,637,237) |
Net position of derivatives (2) |
|
|
(19,735,802) |
(14,907,527) |
Other net off-balance-sheet accounts (3) |
|
|
52,196 |
(1,019,834) |
Net exchange position (liability) |
|
|
(30,506,451) |
(27,564,598) |
(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.
Bradesco 177
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 |
On September 30 - R$ thousand | |
2015 |
2014 | |
Fixed rates |
72,173 |
28,488 |
IGPM/IPCA |
679 |
25,317 |
Exchange coupon |
1,243 |
4,897 |
Foreign currency |
1,243 |
1,866 |
Equities |
- |
8 |
Sovereign/Eurobonds and Treasuries |
6,724 |
3,341 |
Other |
73 |
1,504 |
Correlation/diversification effect |
(10,003) |
(12,345) |
VaR (Value at Risk) |
72,132 |
53,076 |
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.
178 Economic and Financial Analysis Report – September 2015
Consolidated Financial Statements and Independent Auditors’ Report
Notes to the Consolidated Financial Statements
Sensitivity Analysis – Trading and Banking Portfolios
|
On September 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 |
(4,754) |
(1,720,443) |
(3,367,196) |
(6,383) |
(1,843,646) |
(3,560,810) |
Price indexes |
Exposure subject to variations in price index coupon rates |
(6,556) |
(1,235,844) |
(2,344,941) |
(10,742) |
(1,488,367) |
(2,778,693) |
Exchange coupon |
Exposure subject to variations in foreign currency coupon rates |
(483) |
(60,003) |
(111,376) |
(508) |
(51,455) |
(96,819) |
Foreign currency |
Exposure subject to exchange rate variations |
(5,037) |
(127,652) |
(258,482) |
(2,551) |
(37,923) |
(70,130) |
Equities |
Exposure subject to variation in stock prices |
(11,332) |
(283,312) |
(566,625) |
(16,414) |
(410,359) |
(820,718) |
Sovereign/Eurobonds and Treasuries |
Exposure subject to variations in the interest rate of securities traded on the international market |
(1,449) |
(56,127) |
(110,669) |
(535) |
(28,158) |
(54,696) |
Other |
Exposure not classified in other definitions |
(213) |
(5,323) |
(10,647) |
(1,286) |
(32,162) |
(64,324) |
Total excluding correlation of risk factors |
(29,824) |
(3,488,704) |
(6,769,936) |
(38,419) |
(3,892,070) |
(7,446,190) | |
Total including correlation of risk factors |
(16,201) |
(2,944,144) |
(5,693,479) |
(28,873) |
(3,549,489) |
(6,795,077) |
(1) Amounts net of tax.
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.
Bradesco 179
Consolidated Financial Statements and Independent Auditors’ Report
Notes to the Consolidated Financial Statements
Sensitivity Analysis – Trading Portfolio
|
On September 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 |
(888) |
(337,501) |
(653,560) |
(951) |
(283,265) |
(549,986) |
Price indexes |
Exposure subject to variations in price index coupon rates |
(10) |
(1,714) |
(3,143) |
(976) |
(126,606) |
(246,050) |
Exchange coupon |
Exposure subject to variations in foreign currency coupon rates |
(20) |
(2,065) |
(4,070) |
(495) |
(51,874) |
(97,405) |
Foreign currency |
Exposure subject to exchange rate variations |
(384) |
(8,598) |
(14,560) |
(995) |
(25,172) |
(50,386) |
Equities |
Exposure subject to variation in stock prices |
- |
- |
- |
(2) |
(49) |
(97) |
Sovereign/Eurobonds and Treasuries |
Exposure subject to variations in the interest rate of securities traded on the international market |
(256) |
(5,972) |
(11,913) |
(368) |
(25,898) |
(49,878) |
Other |
Exposure not classified in other definitions |
- |
(1) |
(1) |
(1,052) |
(26,293) |
(52,586) |
Total excluding correlation of risk factors |
(1,558) |
(355,851) |
(687,247) |
(4,839) |
(539,157) |
(1,046,388) | |
Total including correlation of risk factors |
(1,285) |
(344,449) |
(665,324) |
(2,030) |
(397,300) |
(769,569) |
(1) Amounts net of tax.
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$4.03 a scenario of R$4.07 was used, while for a 1-year fixed interest rate of 15.79%, a 15.80% 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$4.03 a scenario of R$5.04 was used, while for a 1-year fixed interest rate of 15.79%, a 19.7% 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$4.03 a scenario of R$6.05 was used, while for a 1-year fixed interest rate of 15.79%, a 23.7% scenario was applied. The scenarios for other risk factors also account for 50.0% stresses in the respective curves or prices.
180 Economic and Financial Analysis Report – September 2015
Consolidated Financial Statements and Independent Auditors’ Report
Notes to the Consolidated Financial Statements
The statement of financial position by maturity is as follows
|
On September 30 - R$ 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 |
582,006,010 |
97,791,223 |
59,586,661 |
292,504,185 |
- |
1,031,888,079 |
Funds available |
12,917,355 |
- |
- |
- |
- |
12,917,355 |
Interbank investments (2) |
146,183,762 |
5,345,904 |
1,290,026 |
550,387 |
- |
153,370,079 |
Securities and derivative financial instruments (1) (2) |
279,448,094 |
12,486,874 |
2,748,293 |
69,788,180 |
- |
364,471,441 |
Interbank and interdepartmental accounts |
53,530,162 |
- |
- |
648,582 |
- |
54,178,744 |
Loan and leasing |
32,827,058 |
67,023,116 |
47,819,185 |
162,065,378 |
- |
309,734,737 |
Other receivables and assets |
57,099,579 |
12,935,329 |
7,729,157 |
59,451,658 |
- |
137,215,723 |
Permanent assets |
369,202 |
1,521,349 |
1,740,092 |
12,239,305 |
3,225,049 |
19,094,997 |
Investments |
- |
- |
- |
- |
1,709,962 |
1,709,962 |
Premises and equipment |
122,329 |
312,760 |
375,311 |
3,741,784 |
448,018 |
5,000,202 |
Intangible assets |
246,873 |
1,208,589 |
1,364,781 |
8,497,521 |
1,067,069 |
12,384,833 |
Total in 2015 |
582,375,212 |
99,312,572 |
61,326,753 |
304,743,490 |
3,225,049 |
1,050,983,076 |
Total in 2014 |
577,071,401 |
90,256,649 |
57,006,604 |
260,284,360 |
2,745,398 |
987,364,412 |
|
|
|
|
|
|
|
Liabilities |
|
|
|
|
|
|
Current and long-term liabilities |
548,297,579 |
103,361,024 |
64,343,263 |
246,809,001 |
- |
962,810,867 |
Deposits (3) |
133,230,972 |
17,555,985 |
11,181,653 |
41,667,986 |
- |
203,636,596 |
Securities sold under agreements to repurchase (2) |
190,933,105 |
38,419,491 |
10,898,272 |
17,596,029 |
- |
257,846,897 |
Funds from issuance of securities |
2,567,214 |
21,359,905 |
24,495,138 |
62,564,033 |
- |
110,986,290 |
Interbank and interdepartmental accounts |
5,463,347 |
- |
- |
- |
- |
5,463,347 |
Borrowing and on-lending |
4,405,026 |
19,112,662 |
13,709,097 |
32,426,820 |
- |
69,653,605 |
Derivative financial instruments |
13,578,110 |
805,730 |
290,061 |
186,447 |
- |
14,860,348 |
Technical provisions for insurance, pension plans and capitalization bonds (3) |
137,513,104 |
4,387,900 |
1,641,080 |
25,087,221 |
- |
168,629,305 |
Other liabilities: |
60,606,701 |
1,719,351 |
2,127,962 |
67,280,465 |
- |
131,734,479 |
- Subordinated debts |
123,231 |
935 |
1,017 |
38,409,889 |
- |
38,535,072 |
- Other |
60,483,470 |
1,718,416 |
2,126,945 |
28,870,576 |
- |
93,199,407 |
Deferred income |
459,168 |
- |
- |
- |
- |
459,168 |
Non-controlling interests in subsidiaries |
- |
- |
- |
- |
1,480,302 |
1,480,302 |
Shareholders’ equity |
- |
- |
- |
- |
86,232,739 |
86,232,739 |
Total in 2015 |
548,756,747 |
103,361,024 |
64,343,263 |
246,809,001 |
87,713,041 |
1,050,983,076 |
Total in 2014 |
549,185,052 |
90,222,680 |
60,724,046 |
207,500,878 |
79,731,756 |
987,364,412 |
|
|
|
|
|
|
|
Net assets in 2015 YTD |
33,618,465 |
29,570,013 |
26,553,503 |
84,487,992 |
- |
- |
Net assets in 2014 YTD |
27,886,349 |
27,920,318 |
24,202,876 |
76,986,358 |
- |
- |
(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.
Bradesco 181
Consolidated Financial Statements and Independent Auditors’ Report
Notes to the Consolidated Financial Statements
Below is the Basel Ratio:
Calculation basis - Basel Ratio (1) |
On September 30 - R$ thousand | |
Prudential |
Financial | |
2015 |
2014 | |
Tier I capital |
73,577,076 |
74,127,110 |
Common equity |
73,577,076 |
74,127,110 |
Shareholders’ equity |
86,232,739 |
79,242,116 |
Prudential adjustments (2) |
(12,655,663) |
(5,115,006) |
Tier II capital |
19,513,015 |
21,698,075 |
Subordinated debt |
19,513,015 |
21,698,075 |
Capital (a) |
93,090,091 |
95,825,185 |
|
| |
- Credit risk |
585,507,055 |
534,165,459 |
- Market risk |
21,310,030 |
23,607,303 |
- Operational risk |
37,106,556 |
30,979,716 |
Risk-weighted assets – RWA (b) |
643,923,641 |
588,752,478 |
|
| |
Basel ratio (a/b) |
14.5% |
16.3% |
Tier I capital |
11.4% |
12.6% |
- Principal capital |
11.4% |
12.6% |
Tier II capital |
3.0% |
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 Article11 of CMN Resolution No. 4,192/13.
a) 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.
182 Economic and Financial Analysis Report – September 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 |
On September 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) |
364,471,441 |
362,903,631 |
(8,435,103) |
2,243,680 |
(1,567,810) |
2,336,821 |
- Adjustment of available-for-sale securities (Note 7b II) |
|
|
(6,867,293) |
(93,141) |
- |
- |
- Adjustment of held-to-maturity securities (Note 7c item 7) |
|
|
(1,567,810) |
2,336,821 |
(1,567,810) |
2,336,821 |
Loan and leasing (Notes 2, 3g and 9) (1) |
366,054,960 |
363,715,773 |
(2,339,187) |
(1,351,853) |
(2,339,187) |
(1,351,853) |
Investments (Notes 3j and 12) (2) |
1,709,962 |
21,279,069 |
19,569,107 |
18,157,445 |
19,569,107 |
18,157,445 |
Treasury shares (Note 22c) |
421,041 |
409,414 |
- |
- |
(11,627) |
116,469 |
Time deposits (Notes 3n and 15a) |
88,736,673 |
88,184,533 |
552,140 |
378,430 |
552,140 |
378,430 |
Funds from issuance of securities (Note 15c) |
110,986,290 |
111,086,839 |
(100,549) |
(220,831) |
(100,549) |
(220,831) |
Borrowing and on-lending (Notes 16a and 16b) |
69,653,605 |
69,574,609 |
78,996 |
(44,621) |
78,996 |
(44,621) |
Subordinated debts (Note 18) |
38,535,072 |
37,742,715 |
792,357 |
(164,112) |
792,357 |
(164,112) |
Unrealized gains excluding tax |
|
|
10,117,761 |
18,998,138 |
16,973,427 |
19,207,748 |
(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 183
Consolidated Financial Statements and Independent Auditors’ Report
Notes to the Consolidated Financial Statements
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).
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.
Expenses related to contributions made in the period of nine months ended September 30, 2015, totaled R$451,265 thousand (R$463,322 thousand in 2014).
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$2,399,159 thousand in the period of nine months ended September 30, 2015 (R$2,234,143 thousand in 2014).
184 Economic and Financial Analysis Report – September 2015
Consolidated Financial Statements and Independent Auditors’ Report
Notes to the Consolidated Financial Statements
33) INCOME TAX AND SOCIAL CONTRIBUTION
a) Calculation of income tax and social contribution charges
|
September 30 YTD - R$ thousand | |
2015 |
2014 | |
Income before income tax and social contribution |
2,289,190 |
16,060,437 |
Total burden of income tax and social contribution at the current rates (1) |
(915,676) |
(6,424,175) |
Effect on the tax calculation: |
|
|
Earnings (losses) of affiliates |
19,944 |
52,192 |
Net non-deductible expenses of nontaxable income |
58,881 |
(86,987) |
Net tax credit of deferred liabilities (2) |
2,341,220 |
- |
Interest on shareholders’ equity (paid and payable) |
1,378,572 |
1,078,904 |
Other amounts (3) |
7,770,355 |
504,077 |
Income tax and social contribution for the period |
10,653,296 |
(4,875,989) |
(1) Current rates: (i) 25% for income tax; (ii) of 15% for the social contribution to financial and equated companies, and of the insurance industry, and of 20%, from September 2015 to December 2018, in accordance with Law No. 13,169/15; and (iii) of 9% for the other companies (Note 3h);
(2) Constitution of tax credit, net of deferred liabilities, related to the increase in the social contribution tax rate, according to Law No. 13,169/15; and
(3) Basically, includes, (i) the exchange rate variation of assets and liabilities, derived from investments abroad; (ii) the effect of the rise in the rate of the social contribution on profits, in accordance with Law No. 13,169/15; and (iii) the deduction incentives.
b) Breakdown of income tax and social contribution in the income statement
|
September 30 YTD - R$ thousand | |
2015 |
2014 | |
Current taxes: |
|
|
Income tax and social contribution payable |
(7,371,103) |
(7,339,033) |
Deferred taxes: |
|
|
Amount recorded/realized in the period on temporary differences |
12,738,572 |
3,089,597 |
Use of opening balances of: |
|
|
Social contribution loss |
(161,393) |
(360,221) |
Income tax loss |
(76,413) |
(631,525) |
Constitution in the period on: |
|
|
Social contribution loss |
1,186,788 |
133,457 |
Income tax loss |
1,862,944 |
231,736 |
Activation of the tax credit – Law No. 13,169/15: |
|
|
Social contribution losses |
422,853 |
- |
Temporary differences |
2,051,048 |
- |
Total deferred taxes |
18,024,399 |
2,463,044 |
Income tax and social contribution for the period |
10,653,296 |
(4,875,989) |
Bradesco 185
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 (1) |
Amount realized |
Balance on 09.30.2015 |
Balance on 09.30.2014 | |
Allowance for loan losses |
18,052,846 |
8,029,907 |
2,972,394 |
23,110,359 |
17,906,350 |
Civil provisions |
1,570,222 |
687,563 |
508,913 |
1,748,872 |
1,592,675 |
Tax provisions |
2,195,186 |
537,618 |
62,534 |
2,670,270 |
2,090,760 |
Labor provisions |
1,096,117 |
520,761 |
334,023 |
1,282,855 |
1,146,917 |
Provision for devaluation of securities and investments |
429,566 |
48,339 |
31,591 |
446,314 |
452,778 |
Provision for devaluation of foreclosed assets |
277,856 |
169,983 |
107,561 |
340,278 |
259,569 |
Adjustment to fair value of trading securities |
216,956 |
6,790,442 |
162,343 |
6,845,055 |
4,395 |
Amortization of goodwill |
278,407 |
13,895 |
8,340 |
283,962 |
286,740 |
Provision for interest on shareholders’ equity (2) |
- |
1,192,924 |
- |
1,192,924 |
780,487 |
Other |
2,529,410 |
2,091,836 |
1,105,949 |
3,515,297 |
2,546,718 |
Total deductible taxes on temporary differences |
26,646,566 |
20,083,268 |
5,293,648 |
41,436,186 |
27,067,389 |
Income tax and social contribution losses in Brazil and overseas |
4,532,371 |
3,472,585 |
237,806 |
7,767,150 |
3,418,729 |
Subtotal (3) |
31,178,937 |
23,555,853 |
5,531,454 |
49,203,336 |
30,486,118 |
Adjustment to fair value of available-for-sale securities (3) |
1,055,334 |
2,141,671 |
144,075 |
3,052,930 |
718,265 |
Social contribution - Provisional Measure No. 2,158-35/01 |
113,783 |
- |
- |
113,783 |
113,783 |
Total deferred tax assets (Note 10b) |
32,348,054 |
25,697,524 |
5,675,529 |
52,370,049 |
31,318,166 |
Deferred tax liabilities (Note 33f) |
3,291,978 |
1,008,882 |
1,081,284 |
3,219,576 |
3,240,207 |
Deferred tax assets, net of deferred tax liabilities |
29,056,076 |
24,688,642 |
4,594,245 |
49,150,473 |
28,077,959 |
- Percentage of net deferred tax assets on capital (Note 31) |
29.5% |
|
|
52.8% |
29.3% |
- Percentage of net deferred tax assets over total assets |
2.8% |
|
|
4.7% |
2.8% |
(1) Includes the sum of R$2,473,901 thousand, concerning the increase of the rate of the social contribution on the temporary additions and negative basis provisioned for completion by December 2018, based on technical studies and analyses carried out by the Management, according to Law No. 13,169/15;
(2) Deferred taxes on interest on shareholders’ equity is recorded up to the authorized tax limit; and
(3) Deferred tax assets from financial companies and similar companies, and insurance companies were established considering the increase in the social contribution rate, determined by Law No. 11,727/08 and Law No. 13,169/15 (Note 3h).
186 Economic and Financial Analysis Report – September 2015
Consolidated Financial Statements and Independent Auditors’ Report
Notes to the Consolidated Financial Statements
d) Expected realization of deferred tax assets on temporary differences, tax loss and
negative basis of social contribution and deferred social contribution – Provisional Measure No. 2,158-35
R$ 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 |
2,500,099 |
1,489,519 |
34,821 |
23,247 |
39 |
4,047,725 |
2016 |
4,076,660 |
2,649,485 |
435,757 |
493,417 |
106,097 |
7,761,416 |
2017 |
4,295,212 |
2,814,385 |
513,470 |
570,808 |
- |
8,193,875 |
2018 |
3,296,621 |
2,038,090 |
603,034 |
651,062 |
- |
6,588,807 |
2019 |
5,278,157 |
4,017,367 |
1,208,280 |
901,192 |
- |
11,404,996 |
2020 (nine months) |
4,950,145 |
4,030,446 |
1,444,107 |
887,955 |
7,647 |
11,320,300 |
Total |
24,396,894 |
17,039,292 |
4,239,469 |
3,527,681 |
113,783 |
49,317,119 |
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$44,808,964 thousand (R$29,306,102 thousand in 2014), of which R$37,758,765 thousand (R$26,039,308 thousand in 2014) relates to temporary differences, R$6,940,662 thousand (R$3,159,509 thousand in 2014) to tax losses and negative basis of social contribution and R$109,537 thousand (R$107,285 thousand in 2014) to deferred social contribution, Provisional Measure No. 2,158-35.
e) Unrecognized deferred tax assets
On September 30, 2015, deferred tax assets of R$1,927 thousand (R$1,927 thousand in 2014) were not recognized, and will only be registered when they meet the regulatory requirements and/or present prospects of realization according to technical studies and analyses prepared by the Management and in accordance with Bacen regulations.
f) Deferred tax liabilities
|
On September 30 - R$ thousand | |
2015 |
2014 | |
Mark-to-market adjustment to securities and derivative financial instruments |
709,589 |
826,877 |
Difference in depreciation |
638,520 |
880,682 |
Judicial deposit and others (1) |
1,871,467 |
1,532,648 |
Total |
3,219,576 |
3,240,207 |
(1) Includes, in 2015, the sum of R$132,681 thousand, related to the increase of the CSLL rate, in accordance with Law No. 13,169/15.
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 and Law No. 13,169/15 (Note 3h).
a) The Organização Bradesco manages investment funds and portfolios with net assets which, on September 30, 2015, amounted to R$518,637,734 thousand (R$486,941,677 thousand in 2014).
Bradesco 187
Consolidated Financial Statements and Independent Auditors’ Report
Notes to the Consolidated Financial Statements
b) Consortium funds
On September 30 - R$ thousand | ||
2015 |
2014 | |
Monthly estimate of funds receivable from consortium members |
468,896 |
411,457 |
Contributions payable by the group |
22,646,869 |
20,067,816 |
Consortium members - assets to be included |
20,288,611 |
18,007,206 |
Credits available to consortium members |
4,562,324 |
4,054,089 |
|
In Units | |
2015 |
2014 | |
Number of groups managed |
3,570 |
3,390 |
Number of active consortium members |
1,153,655 |
1,020,435 |
Number of assets to be included |
538,077 |
483,962 |
c) 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 profit and shareholders’ 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 period of nine months ended September 30, 2015 will also not be materially different in the two GAAPs.
188 Economic and Financial Analysis Report – September 2015
Consolidated Financial Statements and Independent Auditors’ Report
Notes to the Consolidated Financial Statements
d) On August 3, 2015, Bradesco informed the market that it had signed the Purchase and Sale of Shares Agreement with HSBC Latin America Holdings Limited for the acquisition of 100% of the share capital of HSBC Bank Brasil S.A. - Banco Múltiplo and HSBC Serviços e Participações Ltda. ("HSBC"), for the value of US$5.2 billion. The price shall be adjusted by the equity variation of HSBC as per 12.31.2014 and will be paid on the date of completion of the operation, which is subject to the approval of the competent regulatory authorities and compliance with the legal formalities. With the acquisition, Bradesco will assume all operations of HSBC in Brazil, including retail, insurance and asset management, as well as all the branches and clients.
e) There were no subsequent events that need to be adjusted or disclosed for the consolidated financial statements as of September 30, 2015.
Bradesco 189
Consolidated Financial Statements and Independent Auditors’ Report
Report on the Review of Interim Consolidated Financial Information
To the Board of Directors and Management of
Banco Bradesco S.A.
Osasco - SP
Introduction
We have reviewed the consolidated statement of financial position of the Economic-Financial Consolidated (Consolidado Econômico Financeiro - CONEF) of Banco Bradesco S.A. (“Bradesco”), as at September 30, 2015 and the related consolidated statements of income, changes in shareholders' equity and cash flows for nine-month period then ended, as well as the summary of significant accounting policies and other explanatory notes. Management is responsible for the preparation and fair presentation of this interim consolidated financial information of the Economic-Financial Consolidated in accordance with Article 3rd of Resolution 2,723, dated May 31, 2000, of the National Monetary Council (Conselho Monetário Nacional – CMN) and supplementary regulations of the Chart of Accounts for Financial Institutions (Plano Contábil de Instituições Financeiras – Cosif) described in the explanatory note 2. Our responsibility is to express a conclusion on this interim consolidated financial information based on our review.
Scope of review
We conducted our review in accordance with Brazilian and International Standards on Review. A review of interim financial information consists of making inquiries, primarily of persons responsible for financial and accounting matters, and applying analytical and other review procedures. A review is substantially less in scope than an audit conducted in accordance with auditing standards and consequently does not enable us to obtain assurance that we would become aware of all significant matters that might be identified in an audit. Therefore, we do not express an audit opinion.
Conclusion
Based on our review, we are not aware of any facts that would lead us to believe that the interim consolidated financial information mentioned above were not prepared, in all material aspects, in accordance with the Article 3rd of the Resolution no 2,723, of the National Monetary Council (Conselho Monetário Nacional - CMN) and supplementary regulations of the Chart of Accounts for Financial Institutions (Plano Contabil de Instituições Financeiras - Cosif), as described in explanatory note 2 to the interim consolidated financial information, based on the evidences obtained.
Emphasis
Basis of preparation of the interim consolidated financial information of the Economic-Financial Consolidated
We draw attention to the explanatory note 2 to the interim consolidated financial information which describes the basis of preparation of the interim consolidated financial information of the Economic-Financial Consolidated. These interim consolidated financial information were prepared in accordance with the Article 3rd of Resolution 2,723, of the CMN. Consequently, the interim consolidated financial information may not be appropriate for other purposes. Our conclusion does not have a qualification related to this matter.
Other matters
We also reviewed the interim statement of value added (DVA) for nine-month period ended as at September 30, 2015, which was prepared under Bradesco’s Management responsibility and is being presented as supplementary information. This statement was subject to the same review procedures described above and based on our review, we are not aware of any facts that would lead us to believe it was not prepared, in all material respects, consistently with the interim consolidated financial information.
190 Economic and Financial Analysis Report – September 2015
Consolidated Financial Statements and Independent Auditors’ Report
Report on the Review of Consolidated Interim Financial Information
Bradesco has prepared a separate set of stand-alone financial statements for general purposes for the three and nine-month periods ended September 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 a unqualified limited review report, on October 28, 2015.
Osasco, October 28, 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 191
Consolidated Financial Statements and Independent Auditors’ Report
Notes to the Consolidated Financial Statements
(This page was left blank intentionally)
192 Economic and Financial Analysis Report – September 2015
Individual Financial Statements, Independent Auditors’ Report and Fiscal Council’s Report
Management Report
Dear Shareholders, We hereby present the Individual Financial Statements of Banco Bradesco S.A related to the period ended on September 30, 2015, prepared in accordance with the accounting practices adopted in Brazil and applicable to institutions authorized to operate by the Brazilian Central Bank. Despite pressures on the exchange rate, the prospect of inflation control next year has led the Central Bank to interrupt the cycle of higher interest rates. At the same time, the adjustment of the Brazilian economy follows course, with the challenges, still present, to re-balance the public accounts. With this, the Country searches for basis for sustainable forward development, guided by opportunities for investment and recovery of household consumption. In the Organization, among the developments that marked the quarter, we highlight the dissemination, on August 3, of the signature of the Purchase of Shares Agreement with HSBC Latin America Holdings (UK) Limited for the acquisition of 100% of the share capital of HSBC Bank Brasil S.A. – Banco Múltiplo and HSBC Serviços e Participações Ltda., and consequently to assume all the operations of HSBC in Brazil. Subject to the approval of the competent regulatory bodies and the fulfillment of the legal formalities, the operation reaffirms the goals of Bradesco to strengthen its presence and activity in the market, thus increasing gains in efficiency and scale, besides adding value to its shareholders. Also important, we highlight the following: · on August 6, the launch of the Espaço Bradesco Next Móvel at Shopping Iguatemi, in São Paulo. The objective of this new configuration, itinerant in form will mark our presence in different localities, taking to the public the experience of the latest technologies and innovations, as well as expanding the conquest of new business; · on September 14, once again Bradesco was selected to integrate the Dow Jones Sustainability Index – DJSI, of the New York Stock Exchange, in the Dow Jones Sustainability World Index and Dow Jones Sustainability Emerging Markets portfolios. The DJSI is composed of actions of a select list of companies with best practices for sustainable development; and · since September, Bradesco Clients can withdraw cash and check their balance without the use of the card, in the whole Banco24Horas network, using biometric authentication. From January 1 to September 30, 2015, Bradesco recorded a Net Profit of R$12.837 billion, 15.7% higher in comparison to the same period last year, equivalent to R$2.55 per share and profitability of 20.4% over the average Shareholders’ Equity(*). The annualized return on Average Total Assets was 1.7%. R$4.358 billion was destined to the shareholders, in the period, as Interest on Own Capital and Dividends, of which R$1.707 billion was paid in the form of monthly and intermediaries and R$2.651 billion provisioned. The taxes and contributions, including pensions, paid or provisioned, totaled R$9.934 billion in the first nine months, whereby R$6.963 billion was related to withheld taxes and collected from third parties and R$2.971 billion calculated based on the activities developed by the Bank equivalent to 23.1% of the Net Profit. At the end of the quarter, the realized Capital Stock was of R$43.100 billion. Added to the Equity Reserves of R$43.133 billion, it resulted in a Shareholders’ Equity of R$86.233 billion, with a growth of 8.8% as compared to the same period of 2014, corresponding to the equity value of R$17.14 per share. Calculated on the basis of the listing of its shares, the Market Value of Bradesco reached R$113.288 billion on September 30, 2015, equivalent to 1.3 times the Shareholders’ Equity. The Shareholders’ Managed Equity represents 8.9% of the Total Assets, which amounted to R$969.653 billion, with a growth of 3.9% in September 2014. Thus, the index of solvency was 14.5% 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. The immobilization index, at the end of the quarter, regarding the Reference Equity in the Prudential Consolidated was of 38.6%, therefore within the maximum limit of 50%. Bradesco, in compliance with Article 8 of Brazilian Central Bank Circular Letter No. 3,068/01, declares that it has the financial capacity and the intention of holding to maturity those securities classified under “held-to-maturity securities”. The total funds obtained and managed by the Bank, on September 30, 2015, totaled R$1.196 trillion, 3.1% higher than same period of the previous year, distributed as follows: R$589.398 billion in Demand Deposits, Time Deposits, Interbank Deposits, Savings Accounts and Securities Sold Under Agreements to Repurchase; R$365.516 billion in assets under management, comprising Investment Funds, Managed Portfolios and Third-Party Fund Quotas, a 6.9% increase; R$186.715 billion in the Exchange Portfolio, Borrowings and On-lendings in Brazil, Tax Payments and Collection and Related Charges, Funds From Issuance of Securities in Brazil, and Subordinated Debt in Brazil, a 21.8% growth; and
Bradesco 193
Individual Financial Statements, Independent Auditors’ Report and Fiscal Council’s Report
Management Report
R$53.991 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$13.590 billion.
The balance of loan operations, at the end of the period, recorded a balance of R$287.607 billion, an increase of 9.1% in comparison to September 2014, including in this sum:
R$8.274 billion in Advances on Exchange Contracts, for a total Export Financing portfolio of US$10.942 billion;
US$3.388 billion operations in Import Finance in Foreign Currencies;
R$21.496 billion in business in the Rural Area;
R$42.361 billion in Consumption Finance, which includes R$2.686 billion of credit receivables from Credit Cards; and
R$30.856 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.
For the activities of Real Estate Credit, in the period from January to September, the Organização Bradesco devoted the sum of R$10.575 billion in resources for the construction and acquisition of 'own house', comprising 41,713 properties.
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 period, comprised 71,738 points. Simultaneously, provided 31,495 machines of the Rede de Autoatendimento Bradesco (Bradesco ATMs), of which 31,004 operate also on weekends and bank holidays, besides 18,618 machines of the Banco24Horas network (24-Hour ATMs), 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 10,883 retail points:
8,089 Branches and PAs (Service Branches) in Brazil (Branches: Bradesco 4,587, Banco Bradesco Cartões 1, Banco Bradesco Financiamentos 2, Banco Bradesco BBI 1, Banco Bradesco BERJ 1, Banco Alvorada 1; and PAs: 3,496); |
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);
1,824 Correspondents of Bradesco Promotora, in the segment of consigned credit;
48,175 Bradesco Expresso service points;
845 PAEs – in-company electronic service branches;
874 External terminals in the Bradesco ATMs; and
11,917 ATMs in the Banco24Horas network, with 450 terminals shared by both networks.
The Organização Bradesco, according to the provision in Instruction No. 381/03, of the Brazilian Securities and Exchange Commission, in the period of January to September 2015, 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 evaluation of the Audit Committee.
In the context of People Management, the Organization has emphasized that each year the evolution of training programs of UNIBRAD - Bradesco Corporate University oriented to the training and development of staff, aiming at its qualification so it can always offer to the Bradesco Client excellence in customer service. In the period of January to September 2015, 1,720 courses were given, with 534,277 participations. The assistance benefits, aiming at ensuring the well-being, the improvement in the quality of life and safety of employees and their dependents, covered, at the end of the quarter, 166,827 people. |
194 Economic and Financial Analysis Report – September 2015
Individual Financial Statements, Independent Auditors’ Report and Fiscal Council’s Report
Management Report
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 quality education free-of-charge 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). Around 44 thousand students of Basic Education, are ensured free-of-charge education, alimony, medical-dental assistance, school materials and uniform.
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 are developed in their own Sports Development Center, in the Fundação Bradesco schools, Sports Centers of the City Hall, and private schools and in a leisure club. Currently, two thousand girls are assisted by this program, from the age of eight, reaffirming the social commitment and valuation of talent and plain exercise of citizenship, with intervention in education, sports and health.
In the period, we registered important acknowledgments to Bradesco, of which we highlight:
· Most valuable Bank Brand in Latin America, according to a survey conducted by consultancy BrandAnalytics of Millward Brown for the 2015 edition of the BrandZ Top 50 Most Valuable Brands in Latin America. It also appears in fourth place in the general ranking among all segments with the value of US$5.2 billion;
· It integrates, for the 16th time in the annual list of the 135 Best Companies to Work For in Brazil, in a research performed by the Época magazine, assessed as a Great Place to Work; |
· Highlight in the 2015 edition of the Anuário Valor 1000 (Yearbook) published by the newspaper Valor Econômico, integrating the ranking of the largest Banks; and
· Highlight of the Prêmio Ouvidoria Brasil (Ombudsman Award), the Ombudsman Services of Bradesco, for the fourth consecutive time, were elected among the 10 Best in the Country, in a survey of the Associação Brasileira de Ouvidores – ABO (Brazilian Association of Ombudsmen) and the Associação Brasileira das Relações Empresa-Cliente – Abrarec (Brazilian Association of Company-Client Relations), with the support from the Consumidor Moderno magazine.
The performance and the results that have been obtained confirmed the commitment of Bradesco of always offering excellent products and services. Convinced that this is the safe path to expand horizons and contribute towards the development of the country, we renewed our thanks to our shareholders and clients, for their support and trust, and to our employees and other collaborators, for their efficient and dedicated work.
Cidade de Deus, October 28, 2015
Board of Directors and the Board of Executive Officers
(*) Excluding mark-to-market effect of Available-for-sale Securities recorded under Shareholders’ Equity. |
Bradesco 195
Individual Financial Statements, Independent Auditors’ Report and Fiscal Council’s Report
Individual Financial Position on September 30 – In thousands of Reais
Assets |
2015 |
2014 |
Current liabilities |
507,048,487 |
562,228,134 |
Cash and due from banks (Note 4) |
12,413,758 |
10,837,771 |
Interbank investments (Notes 3d and 5) |
221,339,333 |
244,229,966 |
Securities purchased under agreements to resell |
163,069,065 |
193,664,637 |
Interest-earning deposits in other banks |
58,314,538 |
50,598,031 |
Provision for losses |
(44,270) |
(32,702) |
Securities and derivative financial instruments (Notes 3e, 3f, 6 and 28b) |
59,571,351 |
113,298,942 |
Own portfolio |
18,433,324 |
12,255,917 |
Subject to unrestricted repurchase agreements |
23,103,908 |
94,179,624 |
Derivative financial instruments (Notes 3f, 6d II and 28b) |
13,473,420 |
4,021,228 |
Given in guarantee to the Brazilian Central Bank |
22,201 |
- |
Given in guarantee |
4,471,206 |
2,842,173 |
Subject to unrestricted repurchase agreements |
67,292 |
- |
Interbank accounts |
52,129,113 |
46,810,268 |
Unsettled payments and receipts |
1,086,496 |
998,461 |
Reserve requirement (Note 7): |
|
|
- Reserve requirement - Brazilian Central Bank |
51,030,568 |
45,799,941 |
- SFH |
6,345 |
5,551 |
Correspondent banks |
5,704 |
6,315 |
Interdepartmental accounts |
161,110 |
257,535 |
Internal transfer of funds |
161,110 |
257,535 |
Loans (Notes 3g, 8 and 28b) |
114,449,361 |
108,944,643 |
Loans: |
|
|
- Public sector |
3,657,829 |
79,078 |
- Private sector |
125,378,032 |
119,633,615 |
Loans transferred under an assignment with recourse |
134,279 |
- |
Allowance for loan losses (Notes 3g, 8f, 8g and 8h) |
(14,720,779) |
(10,768,050) |
Leasing (Notes 3g, 8 and 28b) |
(608) |
(1,832) |
Leasing receivables: |
|
|
- Private sector |
1,001 |
3,783 |
Unearned income from leasing |
(1,001) |
(3,286) |
Allowance for leasing losses (Notes 3g, 8f, 8g and 8h) |
(608) |
(2,329) |
Other receivables |
45,662,443 |
36,865,460 |
Receivables on sureties and guarantees honored (Note 8a-3) |
67,337 |
36,057 |
Foreign exchange portfolio (Note 9a) |
22,365,210 |
11,564,574 |
Receivables |
4,155,497 |
3,872,002 |
Securities trading |
764,489 |
460,827 |
Sundry (Note 9b) |
18,720,585 |
21,210,875 |
Allowance for other loan losses (Notes 3g, 8f, 8g and 8h) |
(410,675) |
(278,875) |
Other assets (Note 10) |
1,322,626 |
985,381 |
Other assets |
1,456,432 |
1,005,455 |
Provision for losses |
(472,818) |
(285,720) |
Prepaid expenses (Notes 3i and 10b) |
339,012 |
265,646 |
Long-term receivables |
341,555,943 |
245,614,873 |
Interbank investments (Notes 3d and 5) |
24,357,051 |
22,078,387 |
Interest-earning deposits in other banks |
24,357,051 |
22,078,387 |
Securities and derivative financial instruments (Notes 3e, 3f, 6 and 28b) |
139,340,381 |
80,629,572 |
Own portfolio |
24,343,198 |
20,560,509 |
Subject to unrestricted repurchase agreements |
112,578,963 |
56,610,393 |
Derivative financial instruments (Notes 3f, 6d II and 28b) |
228,188 |
1,331,163 |
Given in guarantee to the Brazilian Central Bank |
- |
20,104 |
196 Economic and Financial Analysis Report – September 2015
Individual Financial Statements, Independent Auditors’ Report and Fiscal Council’s Report
Individual Financial Position on September 30 – In thousands of Reais
Assets |
2015 |
2014 |
Privatization rights |
6,104 |
6,542 |
Given in guarantee |
1,521,054 |
1,713,726 |
Subject to unrestricted repurchase agreements |
662,874 |
387,135 |
Interbank accounts |
648,582 |
608,461 |
Reserve requirement (Note 7): |
|
|
- SFH |
648,582 |
608,461 |
Loans (Notes 3g, 8 and 28b) |
137,573,702 |
126,336,694 |
Loans: |
|
|
- Public sector |
460,277 |
2,141,863 |
- Private sector |
137,469,774 |
126,252,590 |
Loans transferred under an assignment with recourse |
7,232,732 |
4,311,728 |
Allowance for loan losses (Notes 3g, 8f, 8g and 8h) |
(7,589,081) |
(6,369,487) |
Leasing (Notes 3g, 8 and 28b) |
(117) |
(1,049) |
Leasing receivables: |
|
|
- Private sector |
477 |
1,760 |
Unearned income from leasing |
(393) |
(1,760) |
Allowance for leasing losses (Notes 3g, 8f, 8g and 8h) |
(201) |
(1,049) |
Other receivables |
39,510,293 |
15,863,170 |
Receivables |
251,977 |
- |
Securities trading |
1,515,641 |
411,429 |
Sundry (Note 9b) |
37,782,621 |
15,463,987 |
Allowance for other loan losses (Notes 3g, 8f, 8g and 8h) |
(39,946) |
(12,246) |
Other assets (Note 10) |
126,051 |
99,638 |
Prepaid expenses (Notes 3i and 10b) |
126,051 |
99,638 |
Permanent assets |
121,048,084 |
125,258,645 |
Investments (Notes 3j, 11 and 28b) |
114,345,680 |
117,668,449 |
Earnings (losses) of affiliates: |
|
|
- In Brazil |
111,741,571 |
116,112,175 |
- Overseas |
2,595,844 |
1,551,760 |
Other investments |
51,614 |
47,863 |
Provision for losses |
(43,349) |
(43,349) |
Premises and equipment (Notes 3k and 12) |
2,579,749 |
2,569,798 |
Premises |
17,415 |
43,108 |
Other premises and equipment |
6,696,077 |
6,436,507 |
Accumulated depreciation |
(4,133,743) |
(3,909,817) |
Leased Fixed Assets |
78,260 |
202,411 |
Leased Assets |
147,500 |
372,484 |
Accumulated depreciation |
(69,240) |
(170,073) |
Intangible assets (Notes 3l and 13) |
4,044,395 |
4,817,987 |
Intangible Assets |
9,432,738 |
8,633,893 |
Accumulated amortization |
(5,388,343) |
(3,815,906) |
Total |
969,652,514 |
933,101,652 |
The accompanying Notes are an integral part of these Individual Financial Statements.
Bradesco 197
Individual Financial Statements, Independent Auditors’ Report and Fiscal Council’s Report
Individual Financial Position on September 30 – In thousands of Reais
Liabilities |
2015 |
2014 |
Current liabilities |
662,653,440 |
620,084,656 |
Deposits (Notes 3n and 14a) |
251,770,221 |
200,901,251 |
Demand deposits |
23,202,317 |
33,549,139 |
Savings deposits |
89,616,088 |
87,293,425 |
Interbank deposits |
90,347,469 |
36,901,370 |
Time deposits (Notes 14a and 28b) |
48,604,347 |
43,157,317 |
Securities sold under agreements to repurchase (Notes 3n and 14b) |
274,425,695 |
311,214,596 |
Own portfolio |
113,954,185 |
120,257,317 |
Third-party portfolio |
159,780,255 |
190,006,199 |
Unrestricted portfolio |
691,255 |
951,080 |
Funds from issuance of securities (Notes 14c and 28b) |
48,422,257 |
42,244,712 |
Mortgage and real estate notes, letters of credit and others |
43,525,848 |
38,891,494 |
Securities issued overseas |
4,629,524 |
3,177,342 |
Structured operations certificates |
266,885 |
175,876 |
Interbank accounts |
1,300,859 |
1,244,970 |
Unsettled payments and receipts |
70,390 |
100,505 |
Correspondent banks |
1,230,469 |
1,144,465 |
Interdepartmental accounts |
4,221,028 |
3,378,113 |
Third-party funds in transit |
4,221,028 |
3,378,113 |
Borrowing (Notes 15a and 28b) |
21,073,742 |
11,884,325 |
Borrowing overseas |
21,073,742 |
11,884,325 |
On-lending in Brazil - official institutions (Notes 15b and 28b) |
12,430,634 |
12,634,500 |
National treasury |
145,419 |
128,451 |
BNDES |
4,006,337 |
3,870,102 |
FINAME |
8,266,978 |
8,622,098 |
Other institutions |
11,900 |
13,849 |
On-lending overseas (Notes 15b and 28b) |
2,231,320 |
251,048 |
On-lending overseas |
2,231,320 |
251,048 |
Derivative financial instruments (Notes 3f, 6d II and 28b) |
14,728,285 |
4,160,792 |
Derivative financial instruments |
14,728,285 |
4,160,792 |
Other liabilities |
32,049,399 |
32,170,349 |
Payment of taxes and other contributions |
3,557,325 |
3,809,613 |
Foreign exchange portfolio (Note 9a) |
12,302,087 |
5,611,062 |
Social and statutory |
2,832,331 |
2,350,644 |
Tax and social security (Note 18a) |
432,380 |
392,781 |
Securities trading |
906,236 |
1,107,813 |
Financial and development funds |
163 |
1,315 |
Subordinated debts (Notes 17 and 28b) |
154,813 |
4,474,256 |
Sundry (Note 18b) |
11,864,064 |
14,422,865 |
Long-term liabilities |
220,700,746 |
233,752,195 |
Deposits (Notes 3n and 14a) |
42,307,500 |
92,527,064 |
Interbank deposits |
1,048,427 |
45,310,622 |
Time deposits (Notes 14a and 28b) |
41,259,073 |
47,216,442 |
Securities sold under agreements to repurchase (Notes 3n and 14b) |
20,894,768 |
28,843,544 |
Own portfolio |
20,306,192 |
28,843,544 |
Unrestricted portfolio |
588,576 |
- |
Funds from issuance of securities (Notes 14c and 28b) |
69,966,688 |
41,053,025 |
Mortgage and real estate notes, letters of credit and others |
64,669,669 |
35,611,490 |
Securities issued overseas |
5,069,621 |
5,365,708 |
Structured operations certificates |
227,398 |
75,827 |
Borrowing (Notes 15a and 28b) |
5,205,847 |
1,886,784 |
198 Economic and Financial Analysis Report – September 2015
Individual Financial Statements, Independent Auditors’ Report and Fiscal Council’s Report
Individual Financial Position on September 30 – In thousands of Reais
Liabilities |
2015 |
2014 |
Borrowing overseas |
5,205,847 |
1,886,784 |
On-lending in Brazil - official institutions (Notes 15b and 28b) |
24,943,616 |
28,451,386 |
BNDES |
6,793,167 |
8,257,790 |
FINAME |
18,150,449 |
20,182,353 |
Other institutions |
- |
11,243 |
On-lending overseas (Notes 15b and 28b) |
2,007,756 |
- |
On-lending overseas |
2,007,756 |
- |
Derivative financial instruments (Notes 3f, 6d II and 28b) |
140,925 |
940,761 |
Derivative financial instruments |
140,925 |
940,761 |
Other liabilities |
55,233,646 |
40,049,631 |
Tax and social security (Note 18a) |
4,042,421 |
3,145,069 |
Subordinated debts (Notes 17 and 28b) |
38,409,889 |
32,021,706 |
Sundry (Note 18b) |
12,781,336 |
4,882,856 |
Deferred income |
65,589 |
22,685 |
Deferred income |
65,589 |
22,685 |
Shareholders' equity (Note 19) |
86,232,739 |
79,242,116 |
Capital: |
|
|
- Domiciled in Brazil |
42,559,621 |
37,622,388 |
- Domiciled overseas |
540,379 |
477,612 |
Capital reserves |
11,441 |
11,441 |
Profit reserves |
47,664,681 |
41,487,446 |
Asset valuation adjustments - Available-for-sale Securities |
(4,122,342) |
(58,756) |
Treasury shares (Notes 19c and 28b) |
(421,041) |
(298,015) |
Total |
969,652,514 |
933,101,652 |
The accompanying Notes are an integral part of these Individual Financial Statements.
Bradesco 199
Individual Financial Statements, Independent Auditors’ Report and Fiscal Council’s Report
Individual Statement of Accumulated Income on September 30 – In thousands of Reais
|
2015 |
2014 |
Financial Intermediation Income |
81,451,723 |
69,023,602 |
Loans (Note 8j) |
38,748,482 |
32,399,952 |
Leasing (Note 8j) |
83,306 |
634,902 |
Operations with securities (Note 6h) |
43,206,596 |
32,325,767 |
Derivative financial instruments (Note 6d-v) |
(8,747,402) |
(251,972) |
Foreign exchange operations (Note 9a) |
5,277,388 |
628,968 |
Reserve requirement (Note 7b) |
3,179,640 |
3,274,321 |
Sale or transfer of financial assets |
(296,287) |
11,664 |
|
|
|
Financial Intermediation Expenses |
99,589,059 |
59,212,621 |
Retail and professional market funding (Note 14d) |
57,192,816 |
46,472,047 |
Borrowing and on-lending (Note 15c) |
29,516,708 |
3,980,776 |
Leasing (Note 8j) |
79,408 |
629,223 |
Allowance for loan losses (Notes 3g, 8g and 8h) |
12,800,127 |
8,130,575 |
|
|
|
Gross Income From Financial Intermediation |
(18,137,336) |
9,810,981 |
|
|
|
Other Operating Income/Expenses |
15,173,317 |
(166,164) |
Fee and commission income (Note 20) |
8,943,408 |
7,854,171 |
Other fee and commission income |
5,314,971 |
4,813,110 |
Income from banking fees |
3,628,437 |
3,041,061 |
Payroll and related benefits (Note 21) |
(8,826,949) |
(8,526,631) |
Other administrative expenses (Note 22) |
(9,330,942) |
(8,621,304) |
Tax expenses (Note 23) |
(1,423,597) |
(1,537,208) |
Equity in the earnings (losses) of affiliates and subsidiary (Note 11a) |
28,899,014 |
12,688,379 |
Other operating income (Note 24) |
952,190 |
771,178 |
Other operating expenses (Note 25) |
(4,039,807) |
(2,794,749) |
Operating Income |
(2,964,019) |
9,644,817 |
Non-Operating Income (LOSS) (Note 26) |
(283,316) |
(170,799) |
Income Before Taxes and Non-Controlling Interest |
(3,247,335) |
9,474,018 |
Income Tax and Social Contribution (Notes 30a and 30b) |
16,084,311 |
1,621,518 |
Net Profit |
12,836,976 |
11,095,536 |
Interest on shareholders’ equity and dividends (Note 19b) |
4,358,430 |
3,759,987 |
Number of outstanding shares (Note 19a) |
5,029,992,153 |
4,195,390,559 |
Earnings per share R$ |
2.55 |
2.64 |
The accompanying Notes are an integral part of these Individual Financial Statements.
200 Economic and Financial Analysis Report – September 2015
Individual Financial Statements, Independent Auditors’ Report 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 | |||
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 |
- |
- |
- |
- |
697,678 |
298,009 |
- |
- |
995,687 | |
Net profit |
- |
- |
- |
- |
- |
- |
- |
11,095,536 |
11,095,536 | |
Allocations: |
- Reserves |
- |
- |
554,777 |
6,780,772 |
- |
- |
- |
(7,335,549) |
- |
|
- Interest on Shareholders’ Equity Paid |
- |
- |
- |
- |
- |
- |
- |
(2,930,987) |
(2,930,987) |
|
- Interim Dividends Paid |
- |
- |
- |
- |
- |
- |
- |
(829,000) |
(829,000) |
Balance on September 30, 2014 |
38,100,000 |
11,441 |
4,993,802 |
36,493,644 |
(167,695) |
108,939 |
(298,015) |
- |
79,242,116 | |
|
|
|
|
|
|
|
|
|
| |
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 |
- |
- |
- |
- |
- |
- |
(123,026) |
- |
(123,026) | |
Asset valuation adjustments |
- |
- |
- |
- |
(1,011,301) |
(2,619,730) |
- |
- |
(3,631,031) | |
Net profit |
- |
- |
- |
- |
- |
- |
- |
12,836,976 |
12,836,976 | |
Allocations: |
- Reserves |
- |
- |
641,849 |
7,836,697 |
- |
- |
- |
(8,478,546) |
- |
|
- Interest on Shareholders’ Equity Paid and/or Provisioned |
- |
- |
- |
- |
- |
- |
- |
(3,446,430) |
(3,446,430) |
|
- Interim Dividends Paid |
- |
- |
- |
- |
- |
- |
- |
(912,000) |
(912,000) |
Balance on September 30, 2015 |
43,100,000 |
11,441 |
5,835,316 |
41,829,365 |
(1,416,778) |
(2,705,564) |
(421,041) |
- |
86,232,739 |
The accompanying Notes are an integral part of these Individual Financial Statements.
Bradesco 201
Individual Financial Statements, Independent Auditors’ Report and Fiscal Council’s Report
Statement of Added Value Accumulated on September 30 – In thousands of Reais
Description |
2015 |
% |
2014 |
% |
1 - Revenue |
74,270,451 |
882.8 |
66,599,297 |
320.0 |
1.1) Financial intermediation |
81,451,723 |
968.2 |
69,023,602 |
331.6 |
1.2) Services |
8,943,408 |
106.3 |
7,854,171 |
37.7 |
1.3) Allowance for loan losses |
(12,800,127) |
(152.2) |
(8,130,575) |
(39.1) |
1.4) Other |
(3,324,553) |
(39.5) |
(2,147,901) |
(10.2) |
2 - Financial intermediation expenses |
(86,788,932) |
(1,031.7) |
(51,082,046) |
(245.4) |
3 – Inputs acquired from third-parties |
(5,571,299) |
(66.1) |
(5,252,022) |
(25.3) |
Outsourced services |
(1,416,552) |
(16.8) |
(1,314,132) |
(6.3) |
Communication |
(694,012) |
(8.2) |
(668,056) |
(3.2) |
Asset maintenance |
(664,893) |
(7.9) |
(655,943) |
(3.2) |
Data processing |
(628,970) |
(7.5) |
(599,827) |
(2.9) |
Financial system services |
(466,686) |
(5.5) |
(449,812) |
(2.2) |
Security and surveillance |
(447,838) |
(5.3) |
(412,760) |
(2.0) |
Advertising and marketing |
(417,780) |
(5.0) |
(320,829) |
(1.5) |
Transport |
(411,983) |
(4.9) |
(506,555) |
(2.4) |
Material, water, electricity and gas |
(382,676) |
(4.5) |
(319,109) |
(1.5) |
Other |
(39,909) |
(0.5) |
(4,999) |
(0.1) |
4 – Gross value added (1-2-3) |
(18,089,780) |
(215.0) |
10,265,229 |
49.3 |
5 – Depreciation and amortization |
(2,396,648) |
(28.5) |
(2,136,983) |
(10.3) |
6 – Net value added produced by the entity (4-5) |
(20,486,428) |
(243.5) |
8,128,246 |
39.0 |
7 – Value added received through transfer |
28,899,014 |
343.5 |
12,688,379 |
61.0 |
Equity in the earnings (losses) of affiliates |
28,899,014 |
343.5 |
12,688,379 |
61.0 |
8 - Value added to distribute (6+7) |
8,412,586 |
100.0 |
20,816,625 |
100.0 |
9 – Value added distributed |
8,412,586 |
100.0 |
20,816,625 |
100.0 |
9.1) Personnel |
7,656,532 |
91.1 |
7,420,869 |
35.7 |
Salaries |
3,962,952 |
47.1 |
3,677,603 |
17.7 |
Benefits |
1,835,029 |
21.8 |
1,678,609 |
8.1 |
Government Severance Indemnity Fund for Employees (FGTS) |
388,013 |
4.6 |
358,601 |
1.7 |
Other |
1,470,538 |
17.6 |
1,706,056 |
8.2 |
9.2) Tax, fees and contributions |
(13,490,297) |
(160.4) |
1,021,452 |
4.9 |
Federal |
(13,856,708) |
(164.7) |
702,708 |
3.4 |
State |
3,114 |
- |
1,716 |
- |
Municipal |
363,297 |
4.3 |
317,028 |
1.5 |
9.3) Remuneration for providers of capital |
1,409,375 |
16.7 |
1,278,768 |
6.1 |
Rental |
968,124 |
11.5 |
899,474 |
4.3 |
Asset leasing |
441,251 |
5.2 |
379,294 |
1.8 |
9.4) Value distributed to shareholders |
12,836,976 |
152.6 |
11,095,536 |
53.3 |
Interest on shareholders’ equity/dividends |
4,358,430 |
51.8 |
3,759,987 |
18.1 |
Retained earnings |
8,478,546 |
100.8 |
7,335,549 |
35.2 |
The accompanying Notes are an integral part of these Individual Financial Statements.
202 Economic and Financial Analysis Report – September 2015
Individual Financial Statements, Independent Auditors’ Report and Fiscal Council’s Report
Cash Flow Statement Accumulated on September 30 – In thousands of Reais
|
2015 |
2014 |
Cash flow from operating activities: |
|
|
Net Income before income tax and social contribution |
(3,247,335) |
9,474,018 |
Adjustments to net income before income tax and social contribution |
(4,819,474) |
1,179,996 |
Effect of Changes in Exchange Rates in Cash and Cash equivalents |
(3,070,855) |
(218,122) |
Allowance for loan losses |
12,800,127 |
8,130,575 |
Depreciation and amortization |
2,396,648 |
2,136,983 |
Expenses with civil, labor and tax provisions |
1,825,175 |
1,948,930 |
Equity in the earnings (losses) of affiliates and subsidiary |
(28,899,014) |
(12,688,379) |
(Gain)/loss on sale of fixed assets |
20,907 |
12,774 |
(Gain)/loss on sale of foreclosed assets |
122,629 |
80,790 |
Exchange rate variation/Other |
9,984,909 |
1,776,445 |
Adjusted Net Income before income tax and social contribution |
(8,066,809) |
10,654,014 |
(Increase)/decrease in interbank investments |
(3,501,385) |
14,754,070 |
(Increase)/decrease in trading securities and derivative financial instruments |
17,467,832 |
4,189,559 |
(Increase)/decrease in interbank and interdepartmental accounts |
(1,242,216) |
(2,589,831) |
(Increase)/Decrease in loan and leasing |
(21,768,811) |
(19,324,695) |
(Increase)/decrease in other receivables and other assets |
(16,620,860) |
(2,670,756) |
(Increase)/decrease in reserve requirement - Brazilian Central Bank |
(921,216) |
9,160,046 |
Increase/(decrease) in deposits |
(11,779,504) |
(36,352,357) |
Increase/(Decrease) in securities sold under agreements to repurchase |
(68,083,342) |
51,206,953 |
Increase/(Decrease) in funds from issuance of securities |
26,740,354 |
19,629,295 |
Increase/(Decrease) in borrowings and on-lending |
10,094,198 |
460,281 |
Increase/(decrease) in deferred income |
38,554 |
1,938 |
Increase/(Decrease) in other liabilities |
31,123,602 |
6,208,175 |
Income tax and social contribution paid |
(136,669) |
(670,724) |
Net cash provided by/used in operating activities |
(46,656,272) |
54,655,968 |
Cash flow from investing activities: |
|
|
(Increase)/Decrease in held-to-maturity securities |
110,445 |
(9,141) |
Sale of available-for-sale securities |
18,381,461 |
22,378,396 |
Proceeds from sale of foreclosed assets |
228,624 |
130,846 |
Sale of investments |
42,342 |
- |
Disposal of premises and equipment and leased assets |
250,618 |
711,553 |
Purchases of available-for-sale securities |
(22,751,480) |
(24,416,999) |
Foreclosed assets received |
(828,561) |
(529,333) |
Investment acquisitions |
(629) |
- |
Acquisition of premises and equipment and leased assets |
(1,150,158) |
(564,951) |
Intangible asset acquisitions |
(818,948) |
(475,930) |
Dividends and interest on shareholders’ equity received |
2,182,709 |
14,762,785 |
Net cash provided by/used in investing activities |
(4,353,577) |
11,987,226 |
Cash flow from financing activities: |
|
|
Increase/(decrease) in subordinated debts |
2,720,347 |
577,248 |
Dividends and interest on shareholders’ equity paid |
(4,602,146) |
(3,672,985) |
Acquisition of own shares |
(123,026) |
(28,922) |
Net cash provided by/used in financing activities |
(2,004,825) |
(3,124,659) |
Net increase in cash and cash equivalents |
(53,014,674) |
63,518,535 |
Cash and cash equivalents - at the beginning of the period |
204,722,408 |
117,145,206 |
Effect of Changes in Exchange Rates in Cash and Cash equivalents |
3,070,855 |
218,122 |
Cash and cash equivalents - at the end of the period |
154,778,589 |
180,881,863 |
Net increase in cash and cash equivalents |
(53,014,674) |
63,518,535 |
The accompanying Notes are an integral part of these Individual Financial Statements.
Bradesco 203
Individual Financial Statements, Independent Auditors’ Report 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 |
205 |
2) PRESENTATION OF THE INDIVIDUAL FINANCIAL STATEMENTS |
205 |
3) SIGNIFICANT ACCOUNTING PRACTICES |
205 |
4) CASH AND CASH EQUIVALENTS |
211 |
5) INTERBANK INVESTMENTS |
212 |
6) SECURITIES AND DERIVATIVE FINANCIAL INSTRUMENTS |
213 |
7) INTERBANK ACCOUNTS – RESERVE REQUIREMENT |
220 |
8) LOANS |
221 |
9) OTHER RECEIVABLES |
232 |
10) OTHER ASSETS |
234 |
11) INVESTMENTS |
235 |
12) PREMISES AND EQUIPMENT AND LEASED ASSETS |
236 |
13) INTANGIBLE ASSETS |
236 |
14) DEPOSITS, SECURITIES SOLD UNDER AGREEMENTS TO REPURCHASE AND FUNDS FROM ISSUANCE OF SECURITIES |
237 |
15) BORROWING AND ON-LENDING |
238 |
16) PROVISIONS, CONTINGENT ASSETS AND LIABILITIES AND LEGAL LIABILITIES – TAX AND SOCIAL SECURITY |
239 |
17) SUBORDINATED DEBT |
242 |
18) OTHER LIABILITIES |
243 |
19) SHAREHOLDERS’ EQUITY |
243 |
20) FEE AND COMMISSION INCOME |
245 |
21) PAYROLL AND RELATED BENEFITS |
245 |
22) OTHER ADMINISTRATIVE EXPENSES |
245 |
23) TAX EXPENSES |
246 |
24) OTHER OPERATING INCOME |
246 |
25) OTHER OPERATING EXPENSES |
246 |
26) NON-OPERATING INCOME (LOSS) |
247 |
27) RELATED-PARTY TRANSACTIONS (DIRECT AND INDIRECT) |
247 |
28) FINANCIAL INSTRUMENTS |
250 |
29) EMPLOYEE BENEFITS |
255 |
30) INCOME TAX AND SOCIAL CONTRIBUTION |
255 |
31) OTHER INFORMATION |
257 |
204 Economic and Financial Analysis Report – September 2015
Individual Financial Statements, Independent Auditors’ Report 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 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), including 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) and 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 October 28, 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 4.
Bradesco 205
Individual Financial Statements, Independent Auditors’ Report 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 5.
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 6 (a to c).
f) Derivative financial instruments (assets and liabilities)
Derivate instruments are classified in accordance with the aims of Management 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 6 (d to g).
206 Economic and Financial Analysis Report – September 2015
Individual Financial Statements, Independent Auditors’ Report 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 8.
Bradesco 207
Individual Financial Statements, Independent Auditors’ Report and Fiscal Council’s Report
Notes to the Individual Financial Statements
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.
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 8k).
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 8k).
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.
208 Economic and Financial Analysis Report – September 2015
Individual Financial Statements, Independent Auditors’ Report and Fiscal Council’s Report
Notes to the Individual Financial Statements
The provision for income tax is calculated at 15% of taxable income plus a 10% surcharge. The social contribution on the profit was calculated until August 2015, considering the rate of 15%. For the period between September 2015 and December 2018, the rate was changed to 20%, according to Law No. 13,169/15, returning to the rate of 15% as from January 2019.
By virtue of the amendment of the rate, the Organização Bradesco constituted, in September 2015, a supplement to the tax credit of social contribution, considering the annual expectations of achievement and their respective rates in force in each period, according to the technical study conducted.
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 profit 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 30.
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 10b.
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 11.
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.
Bradesco 209
Individual Financial Statements, Independent Auditors’ Report and Fiscal Council’s Report
Notes to the Individual Financial Statements
The breakdown of asset costs and their corresponding depreciation are presented in Note 12.
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 13.
m) Impairment
Financial and non-financial assets are tested for impairment.
Impairment evidence may comprise the non-payment or payment delay by the debtor, a 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 14.
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;
210 Economic and Financial Analysis Report – September 2015
Individual Financial Statements, Independent Auditors’ Report and Fiscal Council’s Report
Notes to the Individual Financial Statements
· 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 that 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 16.
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 31.
|
On September 30 – R$ thousand | |
|
2015 |
2014 |
Cash and due from banks in domestic currency |
7,239,630 |
7,221,106 |
Cash and due from banks in foreign currency |
5,174,072 |
3,616,627 |
Investments in gold |
56 |
38 |
Total cash and due from banks |
12,413,758 |
10,837,771 |
Interbank investments (1) |
142,364,831 |
170,044,092 |
Total cash and cash equivalents |
154,778,589 |
180,881,863 |
(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 211
Individual Financial Statements, Independent Auditors’ Report and Fiscal Council’s Report
Notes to the Individual Financial Statements
5) INTERBANK INVESTMENTS
a) Breakdown and maturity
|
September 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 |
490,700 |
- |
- |
- |
490,700 |
454,099 |
· Financial treasury bills |
- |
- |
- |
- |
- |
110,640 |
· National treasury notes |
467,430 |
- |
- |
- |
467,430 |
329,766 |
· Other |
23,270 |
- |
- |
- |
23,270 |
13,693 |
Funded position |
144,500,342 |
12,181,481 |
5,368,403 |
- |
162,050,226 |
192,641,048 |
· Financial treasury bills |
12,896,004 |
- |
- |
- |
12,896,004 |
18,073,749 |
· National treasury notes |
111,632,049 |
1,021,344 |
- |
- |
112,653,393 |
77,727,720 |
· National treasury bills |
15,853,993 |
- |
- |
- |
15,853,993 |
75,653,055 |
· Debentures |
4,118,296 |
11,160,137 |
5,368,403 |
- |
20,646,836 |
20,820,001 |
· Other |
- |
- |
- |
- |
- |
366,523 |
Short position |
- |
528,139 |
- |
- |
528,139 |
569,490 |
· National treasury bills |
- |
528,139 |
- |
- |
528,139 |
569,490 |
Subtotal |
144,991,042 |
12,709,620 |
5,368,403 |
- |
163,069,065 |
193,664,637 |
|
|
|
|
|
|
|
Interest-earning deposits in other banks: |
|
|
|
|
|
|
· Interest-earning deposits in other banks |
6,590,466 |
39,005,812 |
12,718,260 |
24,357,051 |
82,671,589 |
72,676,418 |
· Provision for losses |
(13,367) |
(5,266) |
(25,637) |
- |
(44,270) |
(32,702) |
Subtotal |
6,577,099 |
39,000,546 |
12,692,623 |
24,357,051 |
82,627,319 |
72,643,716 |
Total 2015 |
151,568,141 |
51,710,166 |
18,061,026 |
24,357,051 |
245,696,384 |
|
% |
61.7 |
21.0 |
7.4 |
9.9 |
100.0 |
|
Total 2014 |
178,297,169 |
48,504,941 |
17,427,856 |
22,078,387 |
|
266,308,353 |
% |
67.0 |
18.2 |
6.5 |
8.3 |
|
100.0 |
b) Income from interbank investments
Classified in the income statement as income from operations with securities.
|
September 30 YTD – R$ thousand | |
|
2015 |
2014 |
Income from investments in purchase and sale commitments: |
|
|
Own portfolio position |
21,976 |
63,025 |
Funded position |
17,836,927 |
11,316,724 |
Short position |
329,904 |
316,113 |
Subtotal |
18,188,807 |
11,695,862 |
Income from interest-earning deposits in other banks |
7,314,481 |
5,181,750 |
Total (Note 6h) |
25,503,288 |
16,877,612 |
212 Economic and Financial Analysis Report – September 2015
Individual Financial Statements, Independent Auditors’ Report and Fiscal Council’s Report
Notes to the Individual Financial Statements
6) SECURITIES AND DERIVATIVE FINANCIAL INSTRUMENTS
Information on securities and derivative financial instruments is as follows:
a) Summary of the classification of securities
|
On September 30 – R$ thousand | |||
|
2015 |
% |
2014 |
% |
Trading securities |
107,500,605 |
54.4 |
113,504,273 |
58.7 |
- Government securities |
7,106,518 |
3.6 |
17,699,945 |
9.1 |
- Private securities |
86,692,479 |
43.9 |
90,451,937 |
46.8 |
- Derivative financial instruments (1) (8) |
13,701,608 |
6.9 |
5,352,391 |
2.8 |
Available-for-sale securities (4) (10) |
77,789,743 |
39.3 |
79,966,379 |
41.3 |
- Government securities |
59,327,405 |
30.0 |
56,793,554 |
29.3 |
- Private securities |
18,462,338 |
9.3 |
23,172,825 |
12.0 |
Held-to-maturity securities (4) |
12,559,574 |
6.3 |
34,775 |
- |
- Government securities |
40,389 |
- |
34,775 |
- |
- Private securities |
12,519,185 |
6.3 |
- |
- |
Subtotal |
197,849,922 |
100.0 |
193,505,427 |
100.0 |
Purchase and sale commitments (2) |
1,061,810 |
- |
423,087 |
- |
Grand total |
198,911,732 |
100.0 |
193,928,514 |
100.0 |
|
|
|
|
|
- Government securities |
66,474,312 |
33.7 |
74,528,274 |
38.5 |
- Private securities |
131,375,610 |
66.3 |
118,977,153 |
61.5 |
Subtotal |
197,849,922 |
100.0 |
193,505,427 |
100.0 |
Purchase and sale commitments (2) |
1,061,810 |
- |
423,087 |
- |
Grand total |
198,911,732 |
100.0 |
193,928,514 |
100.0 |
Bradesco 213
Individual Financial Statements, Independent Auditors’ Report and Fiscal Council’s Report
Notes to the Individual Financial Statements
b) Breakdown of the portfolio by issuer
Títulos (3) |
On September 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 |
1,532,463 |
19,756,701 |
3,777,396 |
41,407,752 |
66,474,312 |
68,970,511 |
(2,496,199) |
74,528,274 |
(183,846) |
Financial treasury bills |
- |
- |
2,371 |
1,362,012 |
1,364,383 |
1,364,437 |
(54) |
1,495,810 |
(199) |
National treasury bills |
1,511,255 |
18,327,119 |
2,184,564 |
3,816,500 |
25,839,438 |
26,233,874 |
(394,436) |
22,923,915 |
(748,757) |
National treasury notes |
- |
- |
1,590,390 |
33,444,775 |
35,035,165 |
37,046,459 |
(2,011,294) |
49,760,767 |
573,444 |
Brazilian foreign debt securities |
21,208 |
- |
- |
1,073,948 |
1,095,156 |
1,103,830 |
(8,674) |
341,057 |
(8,166) |
Privatization rights |
- |
- |
- |
6,104 |
6,104 |
6,224 |
(120) |
6,542 |
(140) |
Other |
- |
1,429,582 |
71 |
1,704,413 |
3,134,066 |
3,215,687 |
(81,621) |
183 |
(28) |
Private securities |
13,731,851 |
3,028,048 |
6,008,993 |
108,606,718 |
131,375,610 |
143,652,707 |
(12,277,097) |
118,977,153 |
483,083 |
Bank deposit certificates |
930 |
536,342 |
- |
- |
537,272 |
537,272 |
- |
564,395 |
- |
Shares |
215,836 |
- |
- |
- |
215,836 |
245,431 |
(29,595) |
327,561 |
(53,536) |
Debentures (9) |
45,188 |
13,526 |
4,877,804 |
79,501,785 |
84,438,303 |
84,436,286 |
2,017 |
85,880,793 |
(62,581) |
Foreign corporate securities |
245,297 |
824,487 |
122,385 |
12,063,602 |
13,255,771 |
16,566,855 |
(3,311,084) |
9,463,729 |
(199,620) |
Derivative financial instruments (1) (8) |
11,856,263 |
1,205,288 |
411,869 |
228,188 |
13,701,608 |
22,493,569 |
(8,791,961) |
5,352,391 |
957,553 |
Other |
1,368,337 |
448,405 |
596,935 |
16,813,143 |
19,226,820 |
19,373,294 |
(146,474) |
17,388,284 |
(158,733) |
Subtotal |
15,264,314 |
22,784,749 |
9,786,389 |
150,014,470 |
197,849,922 |
212,623,218 |
(14,773,296) |
193,505,427 |
299,237 |
Purchase and sale commitments (2) |
1,061,810 |
- |
- |
- |
1,061,810 |
1,061,810 |
- |
423,087 |
- |
Hedge - cash flow (Note 6f) |
- |
- |
- |
- |
- |
- |
223,211 |
- |
173,026 |
Securities reclassified to “Held-to-maturity securities” (4) |
- |
- |
- |
- |
- |
- |
(362,366) |
- |
- |
Grand total |
16,326,124 |
22,784,749 |
9,786,389 |
150,014,470 |
198,911,732 |
213,685,028 |
(14,912,451) |
193,928,514 |
472,263 |
Derivative financial instruments (liabilities) (8) |
(13,622,037) |
(812,130) |
(294,118) |
(140,925) |
(14,869,210) |
(10,760,871) |
(4,108,339) |
(5,101,553) |
(332,258) |
214 Economic and Financial Analysis Report – September 2015
Individual Financial Statements, Independent Auditors’ Report and Fiscal Council’s Report
Notes to the Individual Financial Statements
c) Breakdown of the portfolios by financial statement classification
Securities |
On September 30 – R$ thousand | |
2015 (3) (5) (6) (7) |
2014 (3) (5) (6) (7) | |
Own portfolio |
42,776,522 |
32,816,426 |
Fixed income securities |
42,560,686 |
32,488,865 |
· Financial treasury bills |
- |
25,443 |
· National treasury notes |
1,253 |
231,997 |
· Brazilian foreign debt securities |
1,095,156 |
341,057 |
· Bank deposit certificates |
537,272 |
564,395 |
· National treasury bills |
4,485,310 |
4,674,085 |
· Foreign corporate securities |
6,745,758 |
4,287,007 |
· Debentures (9) |
6,280,005 |
4,561,966 |
· Purchase and sale commitments (2) |
1,061,810 |
423,087 |
· Other |
22,354,122 |
17,379,828 |
Equity securities |
215,836 |
327,561 |
· Shares of listed companies |
215,836 |
327,561 |
|
|
|
Restricted securities |
141,703,436 |
155,372,562 |
Repurchase agreements |
135,682,871 |
150,790,017 |
· National treasury bills |
17,957,752 |
16,291,859 |
· Financial treasury bills |
356,563 |
421,752 |
· National treasury notes |
32,700,245 |
47,580,857 |
· Foreign corporate securities |
6,510,013 |
5,176,722 |
· Debentures (9) |
78,158,298 |
81,318,827 |
Brazilian Central Bank |
22,201 |
20,104 |
· National treasury bills |
22,201 |
20,104 |
Privatization rights |
6,104 |
6,542 |
Guarantees provided |
5,992,260 |
4,555,899 |
· National treasury bills |
2,644,009 |
1,550,733 |
· Financial treasury bills |
1,007,820 |
1,048,615 |
· National treasury notes |
2,333,667 |
1,947,912 |
· Other |
6,764 |
8,639 |
Derivative financial instruments (1) (8) |
13,701,608 |
5,352,391 |
Securities subject to unrestricted repurchase agreements |
730,166 |
387,135 |
· National treasury bills |
730,166 |
387,135 |
Grand total |
198,911,732 |
193,928,514 |
(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. The mark-to-market of securities, which were transferred from the category "Securities Available for Sale" to the category of "Securities Held to Maturity", in June 2015, was maintained in the shareholders’ equity and will be recognized in the results for the remaining term of these securities, according to Bacen Circular 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 lower than the original amortized cost by R$1,198,632 thousand (R$7,750 thousand higher than the original amortized cost in 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;
Bradesco 215
Individual Financial Statements, Independent Auditors’ Report and Fiscal Council’s Report
Notes to the Individual Financial Statements
(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 6d 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 accrued of September 30, 2015 and 2014, there were no impairment losses related to “Equity Securities”, for the bonds classified under “Available-for-sale securities”.
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.
216 Economic and Financial Analysis Report – September 2015
Individual Financial Statements, Independent Auditors’ Report 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
|
On September 30 – R$ thousand | |||
|
2015 |
2014 | ||
|
Grand total amount |
Net amount |
Grand total amount |
Net amount |
Futures contracts |
|
|
|
|
Purchase commitments: |
105,246,225 |
- |
86,475,277 |
- |
- Interbank market |
70,789,253 |
45,530,070 |
56,943,311 |
- |
- Foreign currency (1) |
34,398,324 |
- |
26,942,049 |
4,879,976 |
- Other |
58,648 |
- |
2,589,917 |
2,256,841 |
Sale commitments: |
63,549,918 |
- |
124,711,067 |
- |
- Interbank market (2) |
25,259,183 |
- |
102,315,918 |
45,372,607 |
- Foreign currency (3) |
38,219,803 |
3,821,479 |
22,062,073 |
- |
- Other |
70,932 |
12,284 |
333,076 |
- |
|
|
|
|
|
Option contracts |
|
|
|
|
Purchase commitments: |
40,594,296 |
- |
26,970,863 |
- |
- Interbank market |
37,798,272 |
18,982,882 |
23,142,200 |
- |
- Foreign currency |
2,772,050 |
- |
3,369,626 |
- |
- Other |
23,974 |
- |
459,037 |
- |
Sale commitments: |
25,135,931 |
- |
29,830,352 |
- |
- Interbank market |
18,815,390 |
- |
24,979,780 |
1,837,580 |
- Foreign currency |
6,292,950 |
3,520,900 |
4,302,259 |
932,633 |
- Other |
27,591 |
3,617 |
548,313 |
89,276 |
|
|
|
|
|
Forward contracts |
|
|
|
|
Purchase commitments: |
16,931,309 |
- |
29,735,284 |
- |
- Foreign currency |
16,836,501 |
- |
29,574,469 |
15,623,207 |
- Other |
94,808 |
- |
160,815 |
- |
Sale commitments: |
22,799,669 |
- |
14,392,571 |
- |
- Foreign currency |
22,681,439 |
5,844,938 |
13,951,262 |
- |
- Other |
118,230 |
23,422 |
441,309 |
280,494 |
|
|
|
|
|
Swap contracts |
|
|
|
|
Assets (long position): |
128,490,988 |
- |
54,338,760 |
- |
- Interbank market |
17,825,491 |
7,713,657 |
11,153,625 |
- |
- Fixed rate |
47,961,475 |
19,388,733 |
6,025,915 |
2,657,903 |
- Foreign currency |
56,519,846 |
- |
29,929,330 |
1,589,776 |
- IGPM |
1,556,517 |
- |
1,604,655 |
- |
- Other |
4,627,659 |
- |
5,625,235 |
- |
Liabilities (short position): |
127,976,963 |
- |
53,505,576 |
- |
- Interbank market |
10,111,834 |
- |
13,043,668 |
1,890,043 |
- Fixed rate |
28,572,742 |
- |
3,368,012 |
- |
- Foreign currency (2) |
81,737,973 |
25,218,127 |
28,339,554 |
- |
- IGPM |
1,950,349 |
393,832 |
2,233,716 |
629,061 |
- Other |
5,604,065 |
976,406 |
6,520,626 |
895,391 |
Derivatives include operations maturing in D+1.
(1) Includes, on September 30, 2015, the hedging of the firm commitment concerning the purchase and sale of shares agreement, to the sum of R$19,716,414 thousand (Note 31b);
(2) Includes cash flow hedges to protect CDI-related funding, totaling R$21,569,738 thousand (R$20,827,421 thousand in 2014) (Note 6f); and
(3) Includes specific hedges to protect foreign investments, totaling R$55,520,146 thousand (R$34,319,069 thousand in 2014).
Bradesco 217
Individual Financial Statements, Independent Auditors’ Report and Fiscal Council’s Report
Notes to the Individual Financial Statements
II) Breakdown of derivative financial instruments (assets and liabilities), shown at original amortized cost and fair value
|
On September 30 – R$ 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) |
19,380,793 |
(8,795,875) |
10,584,918 |
3,384,952 |
952,444 |
4,337,396 |
Receivable forward purchases |
2,744,444 |
- |
2,744,444 |
754,164 |
- |
754,164 |
Receivable forward sales |
245,534 |
- |
245,534 |
103,280 |
- |
103,280 |
Premiums on exercisable options |
122,798 |
3,914 |
126,712 |
152,442 |
5,109 |
157,551 |
Total assets (A) |
22,493,569 |
(8,791,961) |
13,701,608 |
4,394,838 |
957,553 |
5,352,391 |
Adjustment payables - swaps |
(5,971,473) |
(4,099,421) |
(10,070,894) |
(3,149,185) |
(355,027) |
(3,504,212) |
Payable forward purchases |
(663,289) |
- |
(663,289) |
(120,090) |
- |
(120,090) |
Payable forward sales/other |
(3,972,794) |
- |
(3,972,794) |
(1,308,645) |
- |
(1,308,645) |
Premiums on written options |
(153,315) |
(8,918) |
(162,233) |
(191,375) |
22,769 |
(168,606) |
Total liabilities (B) |
(10,760,871) |
(4,108,339) |
(14,869,210) |
(4,769,295) |
(332,258) |
(5,101,553) |
|
|
|
|
|
|
|
Net Effect (A-B) |
11,732,698 |
(12,900,300) |
(1,167,602) |
(374,457) |
625,295 |
250,838 |
(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)
|
On September 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) (2) |
53,258,459 |
67,651,307 |
24,459,785 |
23,426,592 |
168,796,143 |
211,186,344 |
Option contracts |
56,078,019 |
467,883 |
5,587,325 |
3,597,000 |
65,730,227 |
56,801,215 |
Forward contracts |
28,572,761 |
6,309,551 |
3,305,925 |
1,542,741 |
39,730,978 |
44,127,855 |
Swap contracts (1) |
8,927,987 |
12,724,922 |
10,295,990 |
85,957,171 |
117,906,070 |
50,001,364 |
Grand total in 2015 |
146,837,226 |
87,153,663 |
43,649,025 |
114,523,504 |
392,163,418 |
|
Grand total in 2014 |
126,723,981 |
114,677,582 |
50,121,047 |
70,594,168 |
|
362,116,778 |
(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; and
(2) Includes, on September 30, 2015, a contract related to the hedge of the firm commitment, concerning the purchase and sale of shares agreement (Note 31b).
IV) Types of margin offered in guarantee of derivative financial instruments, mainly futures contracts
|
On September 30 – R$ thousand | |
2015 |
2014 | |
Government securities: |
|
|
National treasury notes |
2,758,830 |
2,155,504 |
Total |
2,758,830 |
2,155,504 |
218 Economic and Financial Analysis Report – September 2015
Individual Financial Statements, Independent Auditors’ Report and Fiscal Council’s Report
Notes to the Individual Financial Statements
V) Revenues and expenses, net
|
September 30 YTD – R$ thousand | |
2015 |
2014 | |
Swap contracts (1) |
(331,325) |
(217,105) |
Forward contracts |
(1,068,160) |
(840,373) |
Option contracts |
121,539 |
(21,389) |
Futures contracts (1) (2) |
(7,469,456) |
826,895 |
Total (Note 6h) |
(8,747,402) |
(251,972) |
(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; and
(2) Includes, on September 30, 2015, the results and respective adjustment to the market value of the hedge of the firm commitment, concerning the purchase and sale of shares agreement, which was offset, completely, by the adjustment of the market value of the hedge object (Note 31b).
VI) Total value of derivative financial instruments, by trading location and counterparties
|
On September 30 – R$ thousand | |
2015 |
2014 | |
CETIP (over-the-counter) |
148,077,686 |
48,738,639 |
BM&FBOVESPA (stock exchange) |
197,046,033 |
253,739,584 |
Overseas (over-the-counter) (1) |
19,329,863 |
47,033,965 |
Overseas (stock exchange) (1) |
27,709,836 |
12,604,590 |
Total |
392,163,418 |
362,116,778 |
(1) Comprised of operations carried out on the Chicago and New York Stock Exchanges and over-the-counter markets.
e) Credit Default Swaps (CDS)
On September 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$(1,366,629) thousand; and (ii) the risk received in credit swaps whose underlying assets are “derivative with companies” is R$139,052 thousand, amounting to a total net credit risk value of negative R$(1,227,577) thousand, with an effect on the calculation of required shareholders’ equity of negative R$(59,869) thousand. The contracts related to credit derivatives transactions described above are due in 2019. The mark-to-market of the protection rates that remunerates the counterparty that received the risk totaled R$(116) thousand. There were no credit events, as defined in the agreements, during the period.
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.
Bradesco has traded DI Future contracts on BM&FBOVESPA since 2009, using them as cash flow hedges totaling R$21,569,750 thousand (2014 - R$20,827,421 thousand), having as object of hedge captures linked to DI, totaling R$21,960,291 thousand (2014 - R$20,852,335 thousand). The adjustment to market value of these operations recorded in the net worth is R$223,211 thousand (2014 - R$173,026 thousand), net of tax effects is R$133,927 thousand (2014 - R$103,816 thousand) and the non-effective market value recorded in the results is of R$2 thousand.
The effectiveness of the hedge portfolio was assessed in accordance with Bacen Circular Letter No. 3,082/02.
Bradesco 219
Individual Financial Statements, Independent Auditors’ Report and Fiscal Council’s Report
Notes to the Individual Financial Statements
g) Hedge against market risk
Bradesco constituted a hedge against market risk, using futures contracts, which generated R$2,103,707 thousand, for protection against the effects of the exchange rate variation of the firm commitment concerning the purchase and sale of shares agreement (Note 31b), which produced an adjustment to the market value of (R$2,115,130 thousand). The effect of these operations recorded a revenue of (R$11,423 thousand).
The effectiveness of the hedge portfolio was assessed in accordance with Bacen Circular Letter No. 3,082/02.
h) Income from securities and derivative financial instruments
|
September 30 YTD – R$ thousand | |
2015 |
2014 | |
Fixed income securities |
17,703,543 |
15,443,062 |
Interbank investments (Note 5b) |
25,503,288 |
16,877,612 |
Equity securities |
(235) |
5,093 |
Subtotal |
43,206,596 |
32,325,767 |
Income from derivative financial instruments (Note 6d V) |
(8,747,402) |
(251,972) |
Total |
34,459,194 |
32,073,795 |
7) INTERBANK ACCOUNTS – RESERVE REQUIREMENT
a) Reserve requirement
|
Remuneration |
On September 30 – R$ thousand | |
|
2015 |
2014 | |
Reserve requirement – demand deposits |
not remunerated |
3,393,034 |
6,140,688 |
Reserve requirement – savings deposits |
savings index |
20,399,169 |
17,359,784 |
Reserve requirement – time deposits |
Selic rate |
13,502,103 |
5,733,169 |
Additional Reserve requirement – savings deposits |
|
4,924,995 |
8,679,892 |
Additional Reserve requirement – time deposits |
|
8,811,267 |
7,886,408 |
Reserve requirement – SFH |
TR + interest rate |
654,927 |
614,012 |
Total |
|
51,685,495 |
46,413,953 |
b) Revenue from reserve requirement
|
September 30 YTD – R$ thousand | |
2015 |
2014 | |
Reserve requirement – Bacen |
3,166,071 |
3,249,456 |
Reserve requirement – SFH |
13,569 |
24,865 |
Total |
3,179,640 |
3,274,321 |
220 Economic and Financial Analysis Report – September 2015
Individual Financial Statements, Independent Auditors’ Report and Fiscal Council’s Report
Notes to the Individual Financial Statements
8) 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
|
On September 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 in 2015 (A) |
% (5) |
Total in 2014 (A) |
% (5) |
Discounted trade receivables and loans (1) |
20,744,979 |
11,763,743 |
9,690,798 |
14,886,673 |
16,980,427 |
54,740,047 |
128,806,667 |
36.4 |
115,473,795 |
35.7 |
Financing |
2,722,300 |
2,158,691 |
3,823,866 |
8,700,709 |
12,539,883 |
75,280,957 |
105,226,406 |
29.6 |
97,372,969 |
30.1 |
Agricultural and agribusiness loans |
2,544,436 |
923,677 |
852,662 |
1,799,498 |
5,767,952 |
9,124,055 |
21,012,280 |
5.9 |
23,501,894 |
7.2 |
Subtotal |
26,011,715 |
14,846,111 |
14,367,326 |
25,386,880 |
35,288,262 |
139,145,059 |
255,045,353 |
71.9 |
236,348,658 |
73.0 |
Leasing |
95 |
67 |
66 |
177 |
240 |
220 |
865 |
- |
3,087 |
- |
Advances on foreign exchange contracts (2) |
1,415,054 |
1,138,293 |
886,569 |
1,855,770 |
2,929,054 |
5,439 |
8,230,179 |
2.3 |
5,797,896 |
1.8 |
Subtotal |
27,426,864 |
15,984,471 |
15,253,961 |
27,242,827 |
38,217,556 |
139,150,718 |
263,276,397 |
74.2 |
242,149,641 |
74.8 |
Other receivables (3) |
883,401 |
645,046 |
354,300 |
878,116 |
1,191,475 |
877,738 |
4,830,076 |
1.4 |
5,271,260 |
1.6 |
Total loans |
28,310,265 |
16,629,517 |
15,608,261 |
28,120,943 |
39,409,031 |
140,028,456 |
268,106,473 |
75.6 |
247,420,901 |
76.4 |
Sureties and guarantees (4) |
4,790,472 |
620,449 |
835,971 |
5,398,675 |
10,915,223 |
61,534,596 |
84,095,386 |
23.7 |
73,780,156 |
22.7 |
Loan assignment - real estate receivables certificate |
50,296 |
50,296 |
50,293 |
144,745 |
216,018 |
726,269 |
1,237,917 |
0.3 |
1,383,140 |
0.4 |
Co-obligation from assignment of rural loan (4) |
- |
- |
- |
- |
- |
102,034 |
102,034 |
- |
111,708 |
- |
Loans available for import (4) |
80,784 |
46,306 |
48,082 |
132,605 |
32,236 |
5,777 |
345,790 |
0.1 |
455,778 |
0.1 |
Confirmed exports loans (4) |
20,637 |
20,210 |
50 |
5,416 |
2,476 |
21,701 |
70,490 |
- |
51,209 |
- |
Acquisition of credit card receivables |
251,898 |
112,341 |
80,024 |
208,220 |
235,771 |
57,007 |
945,261 |
0.3 |
1,457,278 |
0.4 |
Grand total in 2015 |
33,504,352 |
17,479,119 |
16,622,681 |
34,010,604 |
50,810,755 |
202,475,840 |
354,903,351 |
100.0 |
|
|
Grand total in 2014 |
25,575,870 |
19,555,334 |
15,113,144 |
30,365,634 |
46,370,790 |
187,679,398 |
|
|
324,660,170 |
100.0 |
Bradesco 221
Individual Financial Statements, Independent Auditors’ Report and Fiscal Council’s Report
Notes to the Individual Financial Statements
|
On September 30 – R$ thousand | ||||||||
Non-performing loans | |||||||||
Past-due installments | |||||||||
|
1 to 30 days |
1 to 60 days |
61 to 90 days |
91 to 180 days |
181 to 540 days |
Total in 2015 (A) |
% (5) |
Total in 2014 (A) |
% (5) |
Discounted trade receivables and loans (1) |
1,078,444 |
1,068,023 |
713,668 |
1,431,140 |
1,916,726 |
6,208,001 |
86.2 |
5,103,060 |
89.0 |
Financing |
129,749 |
107,258 |
80,693 |
117,717 |
138,281 |
573,698 |
8.0 |
402,033 |
7.0 |
Agricultural and agribusiness loans |
20,535 |
30,053 |
97,627 |
37,409 |
31,059 |
216,683 |
3.0 |
132,477 |
2.3 |
Subtotal |
1,228,728 |
1,205,334 |
891,988 |
1,586,266 |
2,086,066 |
6,998,382 |
97.2 |
5,637,570 |
98.3 |
Leasing |
39 |
26 |
17 |
23 |
48 |
153 |
- |
1,348 |
- |
Advances on foreign exchange contracts (2) |
6,825 |
5,681 |
19,621 |
8,097 |
2,802 |
43,026 |
0.6 |
15,658 |
0.3 |
Subtotal |
1,235,592 |
1,211,041 |
911,626 |
1,594,386 |
2,088,916 |
7,041,561 |
97.8 |
5,654,576 |
98.6 |
Other receivables (3) |
1,065 |
35,857 |
7,959 |
66,116 |
49,769 |
160,766 |
2.2 |
79,289 |
1.4 |
Grand total in 2015 |
1,236,657 |
1,246,898 |
919,585 |
1,660,502 |
2,138,685 |
7,202,327 |
100.0 |
|
|
Grand total in 2014 |
955,153 |
851,626 |
751,265 |
1,464,196 |
1,711,625 |
|
|
5,733,865 |
100.0 |
|
On September 30 – R$ thousand | |||||||||
Non-performing loans | ||||||||||
Installments not yet due | ||||||||||
|
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 (A) |
% (5) |
Total in 2014 (A) |
% (5) |
Discounted trade receivables and loans (1) |
765,065 |
591,378 |
518,547 |
1,195,382 |
2,020,995 |
3,814,981 |
8,906,348 |
72.4 |
7,629,614 |
73.1 |
Financing |
116,737 |
106,559 |
106,130 |
298,170 |
500,326 |
1,987,585 |
3,115,507 |
25.3 |
2,583,226 |
24.7 |
Agricultural and agribusiness loans |
2,176 |
1,637 |
1,917 |
6,449 |
39,996 |
215,158 |
267,333 |
2.2 |
219,806 |
2.1 |
Subtotal |
883,978 |
699,574 |
626,594 |
1,500,001 |
2,561,317 |
6,017,724 |
12,289,188 |
99.9 |
10,432,646 |
99.9 |
Leasing |
34 |
29 |
29 |
78 |
108 |
97 |
375 |
- |
1,526 |
- |
Subtotal |
884,012 |
699,603 |
626,623 |
1,500,079 |
2,561,425 |
6,017,821 |
12,289,563 |
99.9 |
10,434,172 |
99.9 |
Other receivables (3) |
349 |
348 |
339 |
941 |
1,529 |
5,451 |
8,957 |
0.1 |
6,233 |
0.1 |
Grand total in 2015 |
884,361 |
699,951 |
626,962 |
1,501,020 |
2,562,954 |
6,023,272 |
12,298,520 |
100.0 |
|
|
Grand total in 2014 |
668,975 |
615,437 |
536,547 |
1,294,994 |
2,005,862 |
5,318,590 |
|
|
10,440,405 |
100.0 |
222 Economic and Financial Analysis Report – September 2015
Individual Financial Statements, Independent Auditors’ Report and Fiscal Council’s Report
Notes to the Individual Financial Statements
On September 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) |
143,921,016 |
38.5 |
128,206,469 |
37.7 |
Financing |
108,915,611 |
29.1 |
100,358,228 |
29.5 |
Agricultural and agribusiness loans |
21,496,296 |
5.7 |
23,854,177 |
7.0 |
Subtotal |
274,332,923 |
73.3 |
252,418,874 |
74.2 |
Leasing |
1,393 |
- |
5,961 |
- |
Advances on foreign exchange contracts (2) (Note 9a) |
8,273,205 |
2.2 |
5,813,554 |
1.7 |
Subtotal |
282,607,521 |
75.5 |
258,238,389 |
75.9 |
Other receivables (3) |
4,999,799 |
1.3 |
5,356,782 |
1.6 |
Total loans |
287,607,320 |
76.8 |
263,595,171 |
77.5 |
Sureties and guarantees (4) |
84,095,386 |
22.5 |
73,780,156 |
21.6 |
Loan assignment - real estate receivables certificate |
1,237,917 |
0.3 |
1,383,140 |
0.4 |
Co-obligation from assignment of rural loan (4) |
102,034 |
- |
111,708 |
- |
Loans available for import (4) |
345,790 |
0.1 |
455,778 |
0.1 |
Confirmed exports loans (4) |
70,490 |
- |
51,209 |
- |
Acquisition of credit card receivables |
945,261 |
0.3 |
1,457,278 |
0.4 |
Grand total in 2015 |
374,404,198 |
100.0 |
|
|
Grand total in 2014 |
|
|
340,834,440 |
100.0 |
(1) Including credit card loans and advances on credit card receivables of R$8,400,948 thousand (R$10,174,870 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$2,685,302 thousand (R$2,467,797 thousand in 2014);
(4) Recorded in off-balance sheet accounts; and
(5) Percentage of each type in relation to the total loan portfolio, including sureties and guarantee, loan assignment and acquisition of receivables.
Bradesco 223
Individual Financial Statements, Independent Auditors’ Report and Fiscal Council’s Report
Notes to the Individual Financial Statements
b) By type and levels of risk
|
On September 30 – R$ 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 |
27,915,486 |
58,814,361 |
9,853,386 |
24,279,193 |
7,488,159 |
2,452,584 |
2,202,603 |
1,296,992 |
9,618,252 |
143,921,016 |
50.0 |
128,206,469 |
48.6 |
Financing |
35,141,651 |
23,894,891 |
39,022,355 |
7,860,702 |
777,439 |
361,603 |
321,173 |
200,532 |
1,335,265 |
108,915,611 |
37.9 |
100,358,228 |
38.1 |
Agricultural and agribusiness loans |
2,706,081 |
2,846,247 |
8,828,903 |
6,243,245 |
507,755 |
193,667 |
46,264 |
25,634 |
98,500 |
21,496,296 |
7.5 |
23,854,177 |
9.1 |
Subtotal |
65,763,218 |
85,555,499 |
57,704,644 |
38,383,140 |
8,773,353 |
3,007,854 |
2,570,040 |
1,523,158 |
11,052,017 |
274,332,923 |
95.4 |
252,418,874 |
95.8 |
Leasing |
- |
66 |
36 |
226 |
238 |
90 |
229 |
67 |
441 |
1,393 |
- |
5,961 |
- |
Advances on foreign exchange contracts (2) |
3,643,990 |
2,790,574 |
896,468 |
799,175 |
76,489 |
30,870 |
3,524 |
4,555 |
27,560 |
8,273,205 |
2.9 |
5,813,554 |
2.2 |
Subtotal |
69,407,208 |
88,346,139 |
58,601,148 |
39,182,541 |
8,850,080 |
3,038,814 |
2,573,793 |
1,527,780 |
11,080,018 |
282,607,521 |
98.3 |
258,238,389 |
98.0 |
Other receivables |
146,469 |
4,400,097 |
77,518 |
105,854 |
18,694 |
9,076 |
5,899 |
33,735 |
202,457 |
4,999,799 |
1.7 |
5,356,782 |
2.0 |
Grand total in 2015 |
69,553,677 |
92,746,236 |
58,678,666 |
39,288,395 |
8,868,774 |
3,047,890 |
2,579,692 |
1,561,515 |
11,282,475 |
287,607,320 |
100.0 |
|
|
% |
24.2 |
32.2 |
20.4 |
13.7 |
3.1 |
1.1 |
0.9 |
0.5 |
3.9 |
100.0 |
|
|
|
Grand total in 2014 |
57,005,792 |
89,219,571 |
58,828,343 |
37,994,667 |
4,851,354 |
3,800,260 |
1,804,569 |
1,512,252 |
8,578,363 |
|
|
263,595,171 |
100.0 |
% |
21.6 |
33.9 |
22.3 |
14.4 |
1.8 |
1.4 |
0.7 |
0.6 |
3.3 |
|
|
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 9a.
224 Economic and Financial Analysis Report – September 2015
Individual Financial Statements, Independent Auditors’ Report and Fiscal Council’s Report
Notes to the Individual Financial Statements
c) Maturity ranges and levels of risk
|
On September 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 |
- |
- |
1,029,399 |
2,328,277 |
2,152,705 |
1,138,660 |
1,011,597 |
738,280 |
3,899,602 |
12,298,520 |
100.0 |
10,440,405 |
100.0 |
1 to 30 |
- |
- |
152,770 |
206,501 |
119,591 |
64,328 |
52,171 |
42,408 |
246,592 |
884,361 |
7.2 |
668,975 |
6.4 |
31 to 60 |
- |
- |
112,997 |
171,327 |
92,179 |
55,501 |
44,284 |
37,022 |
186,641 |
699,951 |
5.7 |
615,437 |
5.9 |
61 to 90 |
- |
- |
83,516 |
137,061 |
89,905 |
53,268 |
45,050 |
37,153 |
181,009 |
626,962 |
5.1 |
536,547 |
5.1 |
91 to 180 |
- |
- |
136,949 |
286,618 |
248,298 |
138,177 |
114,684 |
96,715 |
479,579 |
1,501,020 |
12.2 |
1,294,994 |
12.4 |
181 to 360 |
- |
- |
157,873 |
437,459 |
460,573 |
216,760 |
183,451 |
153,284 |
953,554 |
2,562,954 |
20.8 |
2,005,862 |
19.2 |
More than 360 |
- |
- |
385,294 |
1,089,311 |
1,142,159 |
610,626 |
571,957 |
371,698 |
1,852,227 |
6,023,272 |
49.0 |
5,318,590 |
51.0 |
Past-due installments (2) |
- |
- |
182,435 |
768,158 |
817,881 |
680,445 |
599,551 |
479,090 |
3,674,767 |
7,202,327 |
100.0 |
5,733,865 |
100.0 |
1 to 14 |
- |
- |
6,069 |
71,389 |
54,890 |
24,135 |
50,639 |
20,634 |
242,124 |
469,880 |
6.5 |
381,168 |
6.6 |
15 to 30 |
- |
- |
171,125 |
214,145 |
186,213 |
42,529 |
25,880 |
23,107 |
103,778 |
766,777 |
10.6 |
573,985 |
10.0 |
31 to 60 |
- |
- |
5,241 |
466,125 |
203,094 |
241,035 |
59,498 |
40,620 |
231,285 |
1,246,898 |
17.3 |
851,626 |
14.9 |
61 to 90 |
- |
- |
- |
11,809 |
355,813 |
126,363 |
110,297 |
48,780 |
266,523 |
919,585 |
12.8 |
751,265 |
13.1 |
91 to 180 |
- |
- |
- |
4,690 |
17,871 |
240,664 |
337,915 |
330,281 |
729,081 |
1,660,502 |
23.1 |
1,464,196 |
25.5 |
181 to 360 |
- |
- |
- |
- |
- |
5,719 |
15,322 |
15,668 |
2,010,673 |
2,047,382 |
28.4 |
1,629,809 |
28.5 |
More than 360 |
- |
- |
- |
- |
- |
- |
- |
- |
91,303 |
91,303 |
1.3 |
81,816 |
1.4 |
Subtotal |
- |
- |
1,211,834 |
3,096,435 |
2,970,586 |
1,819,105 |
1,611,148 |
1,217,370 |
7,574,369 |
19,500,847 |
|
16,174,270 |
|
Specific provision |
- |
- |
12,118 |
92,893 |
297,059 |
545,732 |
805,574 |
852,159 |
7,574,369 |
10,179,904 |
|
8,477,676 |
|
(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.
Bradesco 225
Individual Financial Statements, Independent Auditors’ Report and Fiscal Council’s Report
Notes to the Individual Financial Statements
|
On September 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 |
69,553,677 |
92,746,236 |
57,466,832 |
36,191,961 |
5,898,187 |
1,228,786 |
968,543 |
344,145 |
3,708,106 |
268,106,473 |
100.0 |
247,420,901 |
100.0 |
1 to 30 |
4,752,419 |
11,125,452 |
2,936,831 |
5,491,391 |
2,338,126 |
180,608 |
51,863 |
47,597 |
1,385,978 |
28,310,265 |
10.6 |
22,327,047 |
9.0 |
31 to 60 |
3,031,339 |
7,235,781 |
2,186,729 |
3,712,657 |
176,463 |
53,938 |
33,735 |
20,679 |
178,196 |
16,629,517 |
6.2 |
18,072,356 |
7.3 |
61 to 90 |
4,592,952 |
5,701,152 |
1,963,560 |
2,843,823 |
202,243 |
78,730 |
33,769 |
23,952 |
168,080 |
15,608,261 |
5.8 |
13,797,421 |
5.6 |
91 to 180 |
7,751,739 |
10,597,604 |
4,083,873 |
4,367,619 |
496,232 |
200,805 |
135,408 |
41,876 |
445,787 |
28,120,943 |
10.5 |
26,218,297 |
10.6 |
181 to 360 |
9,812,861 |
14,578,206 |
7,102,164 |
6,795,453 |
466,697 |
139,628 |
103,837 |
53,725 |
356,460 |
39,409,031 |
14.7 |
38,093,403 |
15.4 |
More than 360 |
39,612,367 |
43,508,041 |
39,193,675 |
12,981,018 |
2,218,426 |
575,077 |
609,931 |
156,316 |
1,173,605 |
140,028,456 |
52.2 |
128,912,377 |
52.1 |
Generic provision |
- |
463,731 |
574,668 |
1,085,759 |
589,819 |
368,636 |
484,271 |
240,902 |
3,708,106 |
7,515,892 |
|
5,860,983 |
|
Grand Total in 2015 (2) |
69,553,677 |
92,746,236 |
58,678,666 |
39,288,396 |
8,868,773 |
3,047,891 |
2,579,691 |
1,561,515 |
11,282,475 |
287,607,320 |
|
|
|
Existing provision |
- |
562,919 |
688,546 |
3,800,428 |
2,291,746 |
1,517,860 |
1,773,979 |
1,558,854 |
11,282,475 |
23,476,807 |
|
|
|
Minimum required provision |
- |
463,731 |
586,786 |
1,178,652 |
886,878 |
914,368 |
1,289,845 |
1,093,061 |
11,282,475 |
17,695,796 |
|
|
|
Excess provision (3) |
- |
99,188 |
101,760 |
2,621,776 |
1,404,868 |
603,492 |
484,134 |
465,793 |
- |
5,781,011 |
|
|
|
Grand Total in 2014 (2) |
57,005,792 |
89,219,571 |
58,828,343 |
37,994,667 |
4,851,354 |
3,800,260 |
1,804,569 |
1,512,252 |
8,578,363 |
|
|
263,595,171 |
|
Existing provision |
- |
507,340 |
674,717 |
2,213,716 |
1,366,137 |
1,695,163 |
1,259,315 |
1,503,586 |
8,578,363 |
|
|
17,798,337 |
|
Minimum required provision |
- |
446,098 |
588,283 |
1,139,840 |
485,135 |
1,140,078 |
902,285 |
1,058,577 |
8,578,363 |
|
|
14,338,659 |
|
Excess provision (3) |
- |
61,242 |
86,434 |
1,073,876 |
881,002 |
555,085 |
357,030 |
445,009 |
- |
|
|
3,459,678 |
|
(1) Percentage of maturities by type of installment;
(2) The grand total includes loans not past due of R$268,106,473 thousand (R$247,420,901 thousand in 2014) and loans past due of R$19,500,847 thousand (R$16,174,270 thousand in 2014); and
(3) On September 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$715,517 thousand (R$366,301 thousand in 2014) (Note 18b).
226 Economic and Financial Analysis Report – September 2015
Individual Financial Statements, Independent Auditors’ Report and Fiscal Council’s Report
Notes to the Individual Financial Statements
d) Concentration of loans
|
On September 30 – R$ thousand | |||
|
2015 |
% (1) |
2014 |
% (1) |
Largest borrower |
11,473,521 |
4.0 |
6,507,899 |
2.5 |
10 largest borrowers |
34,653,543 |
12.0 |
22,199,683 |
8.4 |
20 largest borrowers |
48,634,324 |
16.9 |
31,955,148 |
12.1 |
50 largest borrowers |
66,318,243 |
23.1 |
45,550,158 |
17.3 |
100 largest borrowers |
80,523,640 |
28.0 |
57,627,895 |
21.9 |
(1) Percentage on total portfolio (as defined by Bacen).
e) By economic sector
|
September 30 – R$ thousand | |||
|
2015 |
% |
2014 |
% |
Public sector |
11,485,118 |
4.0 |
6,532,669 |
2.5 |
Federal government |
11,473,521 |
4.0 |
6,507,899 |
2.5 |
Petrochemical |
11,473,521 |
4.0 |
6,507,899 |
2.5 |
State government |
11,597 |
- |
24,770 |
- |
Production and distribution of electricity |
11,597 |
- |
24,770 |
- |
Private sector |
276,122,202 |
96.0 |
257,062,502 |
97.5 |
Manufacturing |
60,094,215 |
20.9 |
52,227,897 |
19.8 |
Food products and beverages |
13,175,922 |
4.6 |
13,091,104 |
5.0 |
Steel, metallurgy and mechanics |
10,623,447 |
3.7 |
9,365,831 |
3.6 |
Light and heavy vehicles |
6,907,895 |
2.4 |
4,759,847 |
1.4 |
Pulp and paper |
4,622,124 |
1.6 |
3,871,000 |
1.5 |
Chemical |
4,727,262 |
1.6 |
3,739,132 |
1.5 |
Textiles and apparel |
2,760,365 |
0.9 |
2,963,666 |
1.1 |
Rubber and plastic articles |
2,489,906 |
0.9 |
2,300,247 |
0.9 |
Furniture and wood products |
1,942,688 |
0.7 |
2,027,636 |
0.8 |
Automotive parts and accessories |
2,195,878 |
0.8 |
1,936,848 |
0.8 |
Non-metallic materials |
1,653,749 |
0.5 |
1,871,177 |
0.7 |
Oil refining and production of alcohol |
1,718,499 |
0.6 |
1,855,898 |
0.7 |
Extraction of metallic and non-metallic ores |
1,927,604 |
0.7 |
1,067,982 |
0.4 |
Electric and electronic products |
1,185,144 |
0.4 |
1,017,238 |
0.4 |
Leather articles |
788,862 |
0.3 |
712,558 |
0.3 |
Publishing, printing and reproduction |
433,302 |
0.2 |
421,400 |
0.2 |
Other industries |
2,941,568 |
1.0 |
1,226,333 |
0.5 |
Commerce |
37,044,568 |
12.9 |
39,229,753 |
14.9 |
Merchandise in specialty stores |
7,298,113 |
2.5 |
7,532,952 |
2.9 |
Food products, beverages and tobacco |
4,630,412 |
1.6 |
4,918,897 |
1.9 |
Non-specialized retailer |
4,911,167 |
1.7 |
4,601,848 |
1.7 |
Waste and scrap |
3,176,784 |
1.1 |
3,357,353 |
1.3 |
Automobile |
2,836,695 |
1.0 |
3,447,827 |
1.3 |
Motor vehicle repairs, parts and accessories |
2,630,718 |
0.9 |
2,887,913 |
1.1 |
Clothing and footwear |
2,533,430 |
0.9 |
2,707,279 |
1.0 |
Agricultural products |
2,226,067 |
0.8 |
2,210,472 |
0.8 |
Grooming and household articles |
1,778,614 |
0.6 |
1,976,166 |
0.8 |
Fuel |
1,788,660 |
0.6 |
1,864,434 |
0.7 |
Bradesco 227
Individual Financial Statements, Independent Auditors’ Report and Fiscal Council’s Report
Notes to the Individual Financial Statements
|
September 30 – R$ thousand | |||
|
2015 |
% |
2014 |
% |
Trading intermediary |
852,818 |
0.3 |
798,417 |
0.3 |
Wholesale of goods in general |
811,591 |
0.3 |
1,149,949 |
0.4 |
Other commerce |
1,569,499 |
0.6 |
1,776,246 |
0.7 |
Financial intermediaries |
3,247,520 |
1.1 |
3,766,144 |
1.4 |
Services |
84,567,185 |
29.4 |
79,109,457 |
30.0 |
Civil construction |
22,595,942 |
7.9 |
22,730,527 |
8.6 |
Transportation and storage |
15,511,108 |
5.4 |
16,429,151 |
6.2 |
Real estate activities, rentals and corporate services |
10,091,984 |
3.5 |
9,782,326 |
3.7 |
Holding companies, legal, accounting and business advisory services |
6,432,699 |
2.2 |
5,509,469 |
2.1 |
Production and distribution of electric power, gas and water |
4,568,839 |
1.6 |
3,829,892 |
1.4 |
Clubs, leisure, cultural and sport activities |
5,315,336 |
1.8 |
4,150,618 |
1.6 |
Social services, education, health, defense and social security |
2,734,977 |
1.0 |
2,513,320 |
1.0 |
Hotels and catering |
2,682,146 |
0.9 |
2,634,371 |
1.0 |
Telecommunications |
365,751 |
0.1 |
674,808 |
0.3 |
Other services |
14,268,403 |
5.0 |
10,854,975 |
4.1 |
Agriculture, cattle raising, fishing, forestry and timber industry |
3,199,609 |
1.1 |
3,292,684 |
1.3 |
Individuals |
87,969,105 |
30.6 |
79,436,567 |
30.1 |
Total |
287,607,320 |
100.0 |
263,595,171 |
100.0 |
228 Economic and Financial Analysis Report – September 2015
Individual Financial Statements, Independent Auditors’ Report and Fiscal Council’s Report
Notes to the Individual Financial Statements
f) Breakdown of loans and allowance for loan losses
Level of risk |
On September 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 |
- |
- |
- |
69,553,677 |
69,553,677 |
24.2 |
24.2 |
21.6 |
A |
- |
- |
- |
92,746,236 |
92,746,236 |
32.2 |
56.4 |
55.5 |
B |
182,435 |
1,029,399 |
1,211,834 |
57,466,832 |
58,678,666 |
20.4 |
76.8 |
77.8 |
C |
768,158 |
2,328,277 |
3,096,435 |
36,191,961 |
39,288,396 |
13.7 |
90.5 |
92.2 |
Subtotal |
950,593 |
3,357,676 |
4,308,269 |
255,958,706 |
260,266,975 |
90.5 |
|
|
D |
817,881 |
2,152,705 |
2,970,586 |
5,898,187 |
8,868,773 |
3.1 |
93.6 |
94.0 |
E |
680,445 |
1,138,660 |
1,819,105 |
1,228,786 |
3,047,891 |
1.1 |
94.7 |
95.4 |
F |
599,551 |
1,011,597 |
1,611,148 |
968,543 |
2,579,691 |
0.9 |
95.6 |
96.1 |
G |
479,090 |
738,280 |
1,217,370 |
344,145 |
1,561,515 |
0.5 |
96.1 |
96.7 |
H |
3,674,767 |
3,899,602 |
7,574,369 |
3,708,106 |
11,282,475 |
3.9 |
100.0 |
100.0 |
Subtotal |
6,251,734 |
8,940,844 |
15,192,578 |
12,147,767 |
27,340,345 |
9.5 |
|
|
Grand total in 2015 |
7,202,327 |
12,298,520 |
19,500,847 |
268,106,473 |
287,607,320 |
100.0 |
|
|
% |
2.5 |
4.3 |
6.8 |
93.2 |
100.0 |
|
|
|
Grand total in 2014 |
5,733,865 |
10,440,405 |
16,174,270 |
247,420,901 |
263,595,171 |
|
|
|
% |
2.2 |
4.0 |
6.2 |
93.8 |
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 229
Individual Financial Statements, Independent Auditors’ Report and Fiscal Council’s Report
Notes to the Individual Financial Statements
September 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 |
- |
- |
- |
463,731 |
463,731 |
99,188 |
562,919 |
0.6 |
0.6 |
B |
1.0 |
1,824 |
10,294 |
12,118 |
574,668 |
586,786 |
101,760 |
688,546 |
1.2 |
1.1 |
C |
3.0 |
23,045 |
69,848 |
92,893 |
1,085,759 |
1,178,652 |
2,621,776 |
3,800,428 |
9.7 |
5.8 |
Subtotal |
|
24,869 |
80,142 |
105,011 |
2,124,158 |
2,229,169 |
2,822,724 |
5,051,893 |
1.9 |
1.4 |
D |
10.0 |
81,788 |
215,271 |
297,059 |
589,819 |
886,878 |
1,404,868 |
2,291,746 |
25.8 |
28.2 |
E |
30.0 |
204,134 |
341,598 |
545,732 |
368,636 |
914,368 |
603,492 |
1,517,860 |
49.8 |
44.6 |
F |
50.0 |
299,775 |
505,799 |
805,574 |
484,271 |
1,289,845 |
484,134 |
1,773,979 |
68.8 |
69.8 |
G |
70.0 |
335,363 |
516,796 |
852,159 |
240,902 |
1,093,061 |
465,793 |
1,558,854 |
99.8 |
99.4 |
H |
100.0 |
3,674,767 |
3,899,602 |
7,574,369 |
3,708,106 |
11,282,475 |
- |
11,282,475 |
100.0 |
100.0 |
Subtotal |
|
4,595,827 |
5,479,066 |
10,074,893 |
5,391,734 |
15,466,627 |
2,958,287 |
18,424,914 |
67.4 |
|
Grand total in 2015 |
|
4,620,696 |
5,559,208 |
10,179,904 |
7,515,892 |
17,695,796 |
5,781,011 |
23,476,807 |
8.2 |
|
% |
|
19.7 |
23.7 |
43.4 |
32.0 |
75.4 |
24.6 |
100.0 |
|
|
Grand total in 2014 |
|
3,784,715 |
4,692,961 |
8,477,676 |
5,860,983 |
14,338,659 |
3,459,678 |
17,798,337 |
|
6.8 |
% |
|
21.3 |
26.4 |
47.7 |
32.9 |
80.6 |
19.4 |
100.0 |
|
|
(1) Percentage of existing provision in relation to total portfolio, by level of risk; and
(2) On September 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$715,517 thousand (R$366,301 thousand in 2014) (Note 18b).
230 Economic and Financial Analysis Report – September 2015
Individual Financial Statements, Independent Auditors’ Report and Fiscal Council’s Report
Notes to the Individual Financial Statements
g) Changes in allowance for loan losses
|
September 30 YTD – R$ 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 8h-1) |
13,095,342 |
8,160,210 |
Net write-offs |
(7,974,582) |
(6,983,325) |
Closing balance |
23,476,807 |
17,798,337 |
- Specific provision (1) |
10,179,904 |
8,477,676 |
- Generic provision (2) |
7,515,892 |
5,860,983 |
- Excess provision (3) (4) |
5,781,011 |
3,459,678 |
(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 8f; and
(4) On September 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$715,517 thousand (R$366,301 thousand in 2014)) (Note 18b).
h) Allowance for Loan Losses expense net of amounts recovered
Expenses with the allowance for loan losses, net of credit write offs recovered, are as follows.
|
September 30 YTD – R$ thousand | |
2015 |
2014 | |
Amount recorded (1) |
13,095,342 |
8,160,210 |
Amount recovered (2) |
(2,272,074) |
(1,974,419) |
Allowance for Loan Losses expense net of amounts recovered |
10,823,268 |
6,185,791 |
(1) On September 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$295,215 thousand (R$29,635 thousand in 2014); and
(2) Classified in income from loans (Note 8j).
i) Changes in the renegotiated portfolio
|
September 30 YTD – R$ thousand | |
2015 |
2014 | |
Opening balance |
9,548,703 |
8,983,189 |
Amount renegotiated |
8,222,621 |
6,341,957 |
Amount received |
(4,301,332) |
(3,362,590) |
Write-offs |
(2,764,494) |
(2,653,428) |
Closing balance |
10,705,498 |
9,309,128 |
Allowance for loan losses |
6,902,064 |
5,936,114 |
Percentage on renegotiated portfolio |
64.5% |
63.8% |
Bradesco 231
Individual Financial Statements, Independent Auditors’ Report and Fiscal Council’s Report
Notes to the Individual Financial Statements
j) Income from loans and leasing
|
September 30 YTD – R$ thousand | |
2015 |
2014 | |
Discounted trade receivables and loans |
26,624,190 |
22,722,185 |
Financing |
8,728,675 |
6,870,175 |
Agricultural and agribusiness loans |
1,123,543 |
833,173 |
Subtotal |
36,476,408 |
30,425,533 |
Recovery of credits charged-off as losses |
2,272,074 |
1,974,419 |
Subtotal |
38,748,482 |
32,399,952 |
Leasing, net of expenses |
3,898 |
5,679 |
Total |
38,752,380 |
32,405,631 |
k) Conciliation of the composition of the portfolio of financial leasing, at present value, with the accounting balances (Notes 3g and 8b):
|
September 30 – R$ thousand | |
|
2015 |
2014 |
Financial leases receivable |
1,478 |
5,543 |
Income to be appropriated for financial leases receivable |
(1,394) |
(5,046) |
Financial leased assets and losses in leases (net) |
147,500 |
372,484 |
Accrued depreciation on asset financial leases: |
(69,240) |
(170,073) |
- Accumulated depreciation |
(147,500) |
(372,484) |
- Difference in depreciation |
78,260 |
202,411 |
Anticipated guaranteed residual value (Note 18b) |
(76,951) |
(196,947) |
Total of the present value |
1,393 |
5,961 |
a) Foreign exchange portfolio
Balances
|
On September 30 – R$ thousand | |
2015 |
2014 | |
Assets – other receivables |
|
|
Exchange purchases pending settlement |
16,404,870 |
8,810,585 |
Exchange sale receivables |
6,566,414 |
3,058,962 |
(-) Advances in domestic currency received |
(710,767) |
(367,038) |
Income receivable on advances granted |
104,693 |
62,065 |
Total |
22,365,210 |
11,564,574 |
Liabilities – other liabilities |
|
|
Exchange sales pending settlement |
6,524,185 |
3,063,448 |
Exchange purchase payables |
14,044,835 |
8,357,656 |
(-) Advances on foreign exchange contracts |
(8,273,205) |
(5,813,554) |
Other |
6,272 |
3,512 |
Total |
12,302,087 |
5,611,062 |
Net foreign exchange portfolio |
10,063,123 |
5,953,512 |
Off-balance-sheet accounts: |
|
|
Loans available for import |
345,790 |
455,778 |
Confirmed exports loans |
70,490 |
51,209 |
232 Economic and Financial Analysis Report – September 2015
Individual Financial Statements, Independent Auditors’ Report and Fiscal Council’s Report
Notes to the Individual Financial Statements
Foreign exchange results
Adjusted foreign exchange results for presentation purposes
|
September 30 YTD – R$ thousand | |
2015 |
2014 | |
Foreign exchange income |
5,277,388 |
628,968 |
Adjustments: |
|
|
Income on foreign currency financing (1) |
306,541 |
80,832 |
Income on export financing (1) |
1,355,936 |
748,909 |
Income on foreign investments (2) |
60,409 |
15,418 |
Expenses of liabilities with foreign bankers (3) (Note 15c) |
(2,479,562) |
(487,780) |
Funding expenses (4) |
(788,449) |
(476,339) |
Other |
(2,928,324) |
105,604 |
Total adjustments |
(4,473,449) |
(13,356) |
Adjusted foreign exchange income |
803,939 |
615,612 |
(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
|
On September 30 – R$ thousand | |
2015 |
2014 | |
Deferred tax assets (Note 30c) |
41,491,705 |
21,794,550 |
Debtors for escrow deposits |
3,800,794 |
3,592,178 |
Credit card operations |
3,630,563 |
3,925,075 |
Prepaid taxes |
3,217,377 |
2,990,394 |
Trade and credit receivables (1) |
2,308,413 |
2,924,571 |
Other debtors |
1,447,400 |
936,603 |
Payments to be reimbursed |
273,869 |
307,812 |
Receivables from sale of assets |
75,127 |
50,370 |
Other |
257,958 |
153,309 |
Total |
56,503,206 |
36,674,862 |
(1) Primarily includes receivables from the acquisition of loans without substantial transfer of risks and benefits.
Bradesco 233
Individual Financial Statements, Independent Auditors’ Report and Fiscal Council’s Report
Notes to the Individual Financial Statements
10) OTHER ASSETS
a) Foreclosed assets/other
|
On September 30 – R$ thousand | |||
Cost |
Provision for losses |
Cost net of provision | ||
2015 |
2014 | |||
Real estate |
1,022,036 |
(149,596) |
872,440 |
622,700 |
Vehicles and similar |
228,944 |
(143,414) |
85,530 |
68,252 |
Goods subject to special conditions |
178,999 |
(178,999) |
- |
- |
Inventories/warehouse |
22,203 |
- |
22,203 |
27,354 |
Machinery and equipment |
3,850 |
(683) |
3,167 |
1,254 |
Other |
400 |
(126) |
274 |
175 |
Grand total in 2015 |
1,456,432 |
(472,818) |
983,614 |
|
Grand total in 2014 |
1,005,455 |
(285,720) |
|
719,735 |
b) Prepaid expenses
|
On September 30 – R$ thousand | |
2015 |
2014 | |
Commission on the placement of loans and financing (1) |
150,057 |
97,608 |
Contract for the provision of banking services |
67,185 |
78,974 |
Advertising and marketing expenses (2) |
63,815 |
43,756 |
Other |
184,006 |
144,946 |
Total |
465,063 |
365,284 |
(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.
234 Economic and Financial Analysis Report – September 2015
Individual Financial Statements, Independent Auditors’ Report and Fiscal Council’s Report
Notes to the Individual Financial Statements
11) 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 corresponded in the first nine months of 2015 to R$28,899,014 thousand (R$12,688,379 thousand in 2014).
Companies |
R$ 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 |
September 30, 2015 |
September 30, 2015 YTD |
September 30, 2014 YTD | ||||||
A) Financial Sector |
|
|
|
|
|
|
|
|
91,059,507 |
25,130,372 |
9,546,326 |
Banco Alvorada S.A. (1) |
11,176,393 |
18,342,119 |
209 |
- |
- |
99.999% |
99.999% |
1,868,794 |
18,342,031 |
1,868,785 |
1,492,914 |
Banco Bradesco BBI S.A. (1) (3) |
4,537,929 |
6,964,370 |
4,649,714 |
- |
- |
98.354% |
99.799% |
623,580 |
6,849,746 |
613,316 |
518,616 |
Banco Boavista Interatlântico S.A (1) |
1,350,000 |
2,350,766 |
2,569,275 |
- |
- |
100.000% |
100.000% |
80,178 |
2,350,766 |
80,178 |
102,861 |
Banco Bradesco Argentina S.A. (1) |
116,729 |
222,559 |
94,549 |
- |
- |
100.000% |
100.000% |
19,595 |
222,559 |
19,595 |
22,873 |
Banco Bradesco Europa S.A. (1) |
1,066,128 |
1,722,632 |
4 |
- |
- |
99.973% |
100.000% |
55,601 |
1,722,165 |
55,586 |
25,508 |
Banco Bradesco Financiamentos S.A. (1) (4) |
7,010,000 |
10,251,372 |
24,730,835 |
- |
- |
100.000% |
100.000% |
1,019,170 |
10,251,372 |
1,019,170 |
2,692,632 |
Bradesco Administradora de Consórcios Ltda. (1) |
1,300,000 |
2,916,859 |
- |
- |
1,299,999 |
100.000% |
100.000% |
602,392 |
2,916,859 |
602,392 |
447,319 |
Bradesco Leasing S.A. Arrendamento Mercantil (1) |
2,290,000 |
3,103,488 |
23 |
- |
- |
100.000% |
100.000% |
146,962 |
3,103,488 |
146,962 |
352,229 |
Banco Bradesco Cartões S.A. (1) |
38,049,468 |
45,092,500 |
1,151,883 |
1,151,883 |
- |
100.000% |
100.000% |
2,684,683 |
45,092,500 |
2,684,683 |
2,524,258 |
Bradport – S.G.P.S. Sociedade Unipessoal Lda. (1) |
1,291,434 |
10,325 |
1 |
- |
- |
100.000% |
100.000% |
(51) |
10,325 |
(51) |
(549,097) |
Foreign exchange gain/loss of branches abroad and other financial companies (1) |
- |
- |
- |
- |
- |
- |
- |
- |
197,696 |
18,039,756 |
1,916,213 |
B) Insurance Industry and Pension |
|
|
|
|
|
|
|
|
21,363,569 |
3,690,496 |
3,069,090 |
Bradseg Participações S.A. (1) |
11,200,000 |
22,005,695 |
7,456,226 |
- |
- |
97.082% |
100.000% |
3,801,421 |
21,363,569 |
3,690,496 |
3,069,090 |
C) Other activities |
|
|
|
|
|
|
|
|
1,914,339 |
78,146 |
72,963 |
Serel Participações em Imóveis S.A. (1) |
320,000 |
1,804,886 |
7,074 |
- |
- |
48.984% |
100.000% |
111,424 |
870,625 |
54,579 |
45,608 |
Other subsidiaries |
- |
- |
- |
- |
- |
- |
- |
- |
1,043,714 |
23,567 |
27,355 |
Total |
|
|
|
|
|
|
|
|
114,337,415 |
28,899,014 |
12,688,379 |
(1) Data related to September 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%; and
(4) Reduction of capital on March 31, 2015, to the sum of R$15,000,000 thousand.
Bradesco 235
Individual Financial Statements, Independent Auditors’ Report and Fiscal Council’s Report
Notes to the Individual Financial Statements
b) Composition of investments in the financial statements
On September 30 – R$ thousand | ||
2015 |
2014 | |
Tax incentives |
28,339 |
28,339 |
Other investments |
23,275 |
19,524 |
Provision for: |
|
|
Tax incentives |
(28,339) |
(28,339) |
Other investments |
(15,010) |
(15,010) |
Grand total |
8,265 |
4,514 |
12) PREMISES AND EQUIPMENT AND LEASED ASSETS
|
September 30 – R$ thousand | ||||
|
Annual rate of depreciation |
Cost |
Depreciation |
Cost net of depreciation | |
|
2015 |
2014 | |||
Property and equipment: |
|
|
|
|
|
- Buildings |
4% |
14,645 |
(2,204) |
12,441 |
24,582 |
- Land |
- |
2,770 |
- |
2,770 |
15,150 |
Facilities, furniture and equipment in use |
10% |
3,675,453 |
(1,944,569) |
1,730,884 |
1,690,563 |
Security and communication systems |
10% |
221,446 |
(159,761) |
61,685 |
51,233 |
Data processing systems |
20 a 50% |
2,711,729 |
(1,981,314) |
730,415 |
742,820 |
Transportation systems |
20% |
87,449 |
(45,895) |
41,554 |
45,450 |
Subtotal |
|
6,713,492 |
(4,133,743) |
2,579,749 |
2,569,798 |
Leased fixed assets |
|
147,500 |
(69,240) |
78,260 |
202,411 |
Grand total in 2015 |
|
6,860,992 |
(4,202,983) |
2,658,009 |
|
Grand total in 2014 |
|
6,852,099 |
(4,079,890) |
|
2,772,209 |
13) INTANGIBLE ASSETS
a) Intangible assets
Acquired intangible assets consist of:
|
Amortization rate (1) |
On September 30 – R$ thousand | |||
|
Cost |
Amortization |
Cost net of amortization | ||
|
2015 |
2014 | |||
Acquisition of financial services rights |
Contract (3) |
4,255,121 |
(2,763,494) |
1,491,627 |
1,999,831 |
Software (2) |
20% to 50% |
4,558,921 |
(2,214,034) |
2,344,887 |
2,415,631 |
Other (4) |
Contract |
618,696 |
(410,815) |
207,881 |
402,525 |
Grand total in 2015 |
|
9,432,738 |
(5,388,343) |
4,044,395 |
|
Grand total in 2014 |
|
8,633,893 |
(3,815,906) |
|
4,817,987 |
(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.
236 Economic and Financial Analysis Report – September 2015
Individual Financial Statements, Independent Auditors’ Report and Fiscal Council’s Report
Notes to the Individual Financial Statements
b) Changes in intangible assets by type
|
September 30 YTD – R$ thousand | ||||
|
Acquisition of financial services rights |
Software |
Other |
2015 |
2014 |
Balance at the beginning of the period |
1,940,367 |
2,308,427 |
332,609 |
4,581,403 |
5,373,200 |
Additions / (reductions) |
163,073 |
549,327 |
- |
712,400 |
549,314 |
Amortization for the period |
(611,813) |
(512,867) |
(124,728) |
(1,249,408) |
(1,104,527) |
Balance at the end of the period |
1,491,627 |
2,344,887 |
207,881 |
4,044,395 |
4,817,987 |
14) DEPOSITS, SECURITIES SOLD UNDER AGREEMENTS TO REPURCHASE AND FUNDS FROM ISSUANCE OF SECURITIES
a) Deposits
|
On September 30 – R$ thousand | |||||
|
1 to 30 days |
31 to 180 days |
181 to 360 days |
More than 360 days |
2015 |
2014 |
Demand deposits (1) |
23,202,317 |
- |
- |
- |
23,202,317 |
33,549,139 |
Savings deposits (1) |
89,616,088 |
- |
- |
- |
89,616,088 |
87,293,425 |
Interbank deposits |
2,280,251 |
87,976,934 |
90,284 |
1,048,427 |
91,395,896 |
82,211,992 |
Time deposits (2) |
20,358,125 |
17,231,717 |
11,014,505 |
41,259,073 |
89,863,420 |
90,373,759 |
Grand total in 2015 |
135,456,781 |
105,208,651 |
11,104,789 |
42,307,500 |
294,077,721 |
|
% |
46.0 |
35.8 |
3.8 |
14.4 |
100.0 |
|
Grand total in 2014 |
137,406,633 |
55,892,545 |
7,602,073 |
92,527,064 |
|
293,428,315 |
% |
46.9 |
19.0 |
2.6 |
31.5 |
|
100.0 |
(1) Classified as “1 to 30 days”, not considering average historical turnover; and
(2) Considers the actual maturities of investments.
b) Securities sold under agreements to repurchase
|
On September 30 – R$ thousand | |||||
|
1 to 30 days |
31 to 180 days |
181 to 360 days |
More than 360 days |
2015 |
2014 |
Own portfolio |
57,340,407 |
42,713,609 |
13,900,169 |
20,306,192 |
134,260,377 |
149,100,861 |
Government securities |
50,078,175 |
204,638 |
27,447 |
2,038 |
50,312,298 |
63,397,799 |
Debentures of own issuance |
1,855,548 |
42,508,971 |
13,872,722 |
19,134,194 |
77,371,435 |
80,939,986 |
Foreign |
5,406,684 |
- |
- |
1,169,960 |
6,576,644 |
4,763,076 |
Third-party portfolio (1) |
143,251,715 |
11,160,137 |
5,368,403 |
- |
159,780,255 |
190,006,199 |
Unrestricted portfolio (1) |
- |
619,720 |
71,535 |
588,576 |
1,279,831 |
951,080 |
Grand total in 2015 |
200,592,122 |
54,493,466 |
19,340,107 |
20,894,768 |
295,320,463 |
|
% |
67.9 |
18.5 |
6.5 |
7.1 |
100.0 |
|
Grand total in 2014 |
242,828,081 |
49,393,155 |
18,993,360 |
28,843,544 |
|
340,058,140 |
% |
71.4 |
14.5 |
5.6 |
8.5 |
|
100.0 |
Bradesco 237
Individual Financial Statements, Independent Auditors’ Report and Fiscal Council’s Report
Notes to the Individual Financial Statements
c) Funds from issuance of securities
|
On September 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 |
44,054 |
9,277 |
- |
- |
53,331 |
505,993 |
· Letters of credit for real estate |
234,412 |
3,196,519 |
9,659,031 |
5,898,448 |
18,988,410 |
11,647,542 |
· Letters of credit for agribusiness |
1,171,047 |
2,121,175 |
1,838,871 |
2,007,999 |
7,139,092 |
4,676,898 |
· Financial bills |
804,064 |
13,879,077 |
10,568,321 |
56,763,222 |
82,014,684 |
57,672,551 |
Subtotal |
2,253,577 |
19,206,048 |
22,066,223 |
64,669,669 |
108,195,517 |
74,502,984 |
Securities - Overseas: |
|
|
|
|
|
|
· MTN Program Issues (1) |
290,093 |
1,440,759 |
1,705,421 |
3,427,684 |
6,863,957 |
6,063,411 |
· Securitization of future flow of money orders received from overseas |
6,757 |
593,247 |
593,247 |
1,641,937 |
2,835,188 |
2,479,639 |
Subtotal |
296,850 |
2,034,006 |
2,298,668 |
5,069,621 |
9,699,145 |
8,543,050 |
Structured operations certificates |
16,787 |
119,851 |
130,247 |
227,398 |
494,283 |
251,703 |
Grand total in 2015 |
2,567,214 |
21,359,905 |
24,495,138 |
69,966,688 |
118,388,945 |
|
% |
2.2 |
18.0 |
20.7 |
59.1 |
100.0 |
|
Grand total in 2014 |
1,394,830 |
16,349,008 |
24,500,874 |
41,053,025 |
|
83,297,737 |
% |
1.7 |
19.6 |
29.4 |
49.3 |
|
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) Cost for market funding
|
September 30 YTD - R$ thousand | |
2015 |
2014 | |
Savings deposits |
4,786,609 |
3,987,318 |
Time deposits |
7,079,511 |
7,236,847 |
Securities sold under agreements to repurchase |
27,215,343 |
20,816,391 |
Funds from issuance of securities |
10,072,480 |
5,664,595 |
Other funding expenses |
8,038,873 |
8,766,896 |
Total |
57,192,816 |
46,472,047 |
a) Borrowing
|
On September 30 – R$ thousand | |||||
1 to 30 days |
31 to 180 days |
181 to 360 days |
More than 360 days |
2015 |
2014 | |
Overseas |
3,155,605 |
9,987,993 |
7,930,144 |
5,205,847 |
26,279,589 |
13,771,109 |
Grand total in 2015 |
3,155,605 |
9,987,993 |
7,930,144 |
5,205,847 |
26,279,589 |
|
% |
12.0 |
38.0 |
30.2 |
19.8 |
100.0 |
|
Grand total in 2014 |
1,568,224 |
6,313,588 |
4,002,513 |
1,886,784 |
|
13,771,109 |
% |
11.4 |
45.8 |
29.1 |
13.7 |
|
100.0 |
238 Economic and Financial Analysis Report – September 2015
Individual Financial Statements, Independent Auditors’ Report and Fiscal Council’s Report
Notes to the Individual Financial Statements
b) On-lending
|
On September 30 – R$ thousand | |||||
1 to 30 days |
31 to 180 days |
181 to 360 days |
More than 360 days |
2015 |
2014 | |
In Brazil |
1,146,079 |
5,654,391 |
5,630,164 |
24,943,616 |
37,374,250 |
41,085,886 |
- National treasury |
- |
- |
145,419 |
- |
145,419 |
128,451 |
- BNDES |
323,882 |
2,209,608 |
1,472,847 |
6,793,167 |
10,799,504 |
12,127,892 |
- FINAME |
821,186 |
3,439,976 |
4,005,816 |
18,150,449 |
26,417,427 |
28,804,451 |
- Other institutions |
1,011 |
4,807 |
6,082 |
- |
11,900 |
25,092 |
Overseas |
31,114 |
2,199,006 |
1,200 |
2,007,756 |
4,239,076 |
251,048 |
Grand total in 2015 |
1,177,193 |
7,853,397 |
5,631,364 |
26,951,372 |
41,613,326 |
|
% |
2.8 |
18.9 |
13.5 |
64.8 |
100.0 |
|
Grand total in 2014 |
1,185,712 |
5,157,560 |
6,542,276 |
28,451,386 |
|
41,336,934 |
% |
2.9 |
12.5 |
15.8 |
68.8 |
|
100.0 |
c) Borrowing and on-lending expenses
|
September 30 YTD - R$ thousand | |
2015 |
2014 | |
Borrowing: |
|
|
- In Brazil |
51 |
4.972 |
- Overseas |
176,058 |
90,616 |
Subtotal borrowing |
176,109 |
95,588 |
On-lending in Brazil: |
|
|
- National treasury |
3,739 |
2,327 |
- BNDES |
553,926 |
522,807 |
- FINAME |
681,385 |
527,665 |
- Other institutions |
1,106 |
1,546 |
On-lending overseas: |
|
|
- Payables to foreign bankers (Note 9a) |
2,479,562 |
487,780 |
- Other expenses with foreign on-lending |
25,620,881 |
2,343,063 |
Subtotal on-lending |
29,340,599 |
3,885,188 |
Total |
29,516,708 |
3,980,776 |
16) 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.
Bradesco 239
Individual Financial Statements, Independent Auditors’ Report and Fiscal Council’s Report
Notes to the Individual Financial Statements
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.
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.
240 Economic and Financial Analysis Report – September 2015
Individual Financial Statements, Independent Auditors’ Report and Fiscal Council’s Report
Notes to the Individual Financial Statements
The main cases are:
- IRPJ/CSLL on losses of credits – R$1,364,679 thousand (R$1,266,887 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$204,268 thousand (R$197,523 in 2014): 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$322,505 thousand (R$310,217 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$968,634 thousand (R$448,972 thousand in 2014): official notifications related to the pension contributions on financial contributions in private pension plans, considered by the audit as compensatory sums subject to the incidence of such financial contributions and isolated fine for not withholding tax of the IRRF on the related financial contributions.
IV - Provisions by nature
|
On September 30 – R$ thousand | |
2015 |
2014 | |
Labor claims |
2,696,613 |
2,514,233 |
Civil claims |
2,705,999 |
2,728,826 |
Subtotal (1) |
5,402,612 |
5,243,059 |
Provision for tax risks (2) |
2,897,678 |
2,306,142 |
Total |
8,300,290 |
7,549,201 |
(1) Note 18b; and
(2) Classified under “Other liabilities - tax and social security” (Note 18a).
V - Changes in provisions
|
On September 30 – R$ thousand | ||
Labor (1) |
Civil |
Tax (2) (3) | |
Balance at the beginning of the period |
2,407,741 |
2,674,721 |
2,302,509 |
Adjustment for inflation |
245,207 |
243,245 |
140,478 |
Provisions, net of reversals and write-offs |
578,776 |
153,904 |
463,565 |
Payments |
(535,111) |
(365,871) |
(8,874) |
Balance at the end of the period |
2,696,613 |
2,705,999 |
2,897,678 |
(1) Includes, the constitution of labor provisions, concerning the improvement of the calculation methodology, totaling R$267,253 thousand;
(2) Includes 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
(3) Mainly include legal liabilities.
Bradesco 241
Individual Financial Statements, Independent Auditors’ Report and Fiscal Council’s Report
Notes to the Individual 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) IRPJ and CSLL deficiency notice relating to the disallowance of loan loss deductions, for the amount of R$974,580 thousand (R$519,075 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, expenses of depreciation of leased goods and operating expenses and income, amounting to R$693,557 thousand (R$241,456 thousand in 2014).
On September 30 – R$ thousand | ||||
Original term in years |
Amount of the operation |
2015 |
2014 | |
In Brazil: |
|
| ||
Subordinated CDB: |
|
| ||
2014 (1) |
6 |
- |
- |
1,844,433 |
2015 (2) |
6 |
7,554 |
15,637 |
2,581,348 |
2016 |
6 |
500 |
1,079 |
919 |
2019 |
10 |
20,000 |
46,711 |
39,526 |
Financial bills: |
|
|
|
|
2016 |
6 |
102,018 |
186,654 |
160,837 |
2017 |
6 |
8,630,999 |
10,169,563 |
9,662,731 |
2018 |
6 |
8,262,799 |
9,399,725 |
8,999,864 |
2019 |
6 |
21,858 |
28,810 |
25,446 |
2017 |
7 |
40,100 |
80,905 |
69,987 |
2018 |
7 |
141,050 |
243,310 |
209,223 |
2019 |
7 |
3,172,835 |
3,450,943 |
3,364,164 |
2020 |
7 |
1,700 |
2,263 |
1,980 |
2018 |
8 |
50,000 |
92,175 |
79,417 |
2019 |
8 |
12,735 |
21,430 |
18,715 |
2020 |
8 |
28,556 |
41,943 |
36,614 |
2021 |
8 |
1,236 |
1,649 |
1,447 |
2021 |
9 |
7,000 |
9,846 |
8,633 |
2021 |
10 |
19,200 |
31,414 |
27,098 |
2022 |
10 |
54,143 |
78,230 |
68,373 |
2023 |
10 |
688,064 |
887,542 |
788,248 |
CDB pegged to loans: |
|
|
|
|
2015 to 2016 |
from 1 to 2 |
1,188 |
1,683 |
3,489 |
Subtotal in Brazil |
|
|
24,791,512 |
27,992,492 |
Overseas: |
|
|
|
|
2019 |
10 |
1,333,575 |
2,980,233 |
1,838,939 |
2021 |
11 |
2,766,650 |
6,415,287 |
3,961,673 |
2022 |
11 |
1,886,720 |
4,377,669 |
2,702,858 |
Subtotal overseas |
|
|
13,773,189 |
8,503,470 |
Grand total |
|
|
38,564,701 |
36,495,962 |
(1) Subordinated debt transactions that matured in November 2014; and
(2) Subordinated debt transactions that matured in February, March, April, May, June, July, August and September 2015.
242 Economic and Financial Analysis Report – September 2015
Individual Financial Statements, Independent Auditors’ Report and Fiscal Council’s Report
Notes to the Individual Financial Statements
18) OTHER LIABILITIES
a) Tax and social security
|
On September 30 – R$ thousand | |
2015 |
2014 | |
Provision for tax risk (Note 16b IV) |
2,897,678 |
2,306,142 |
Provision for deferred income tax (Note 30e) |
1,155,536 |
897,954 |
Taxes and contributions payable |
421,587 |
333,754 |
Total |
4,474,801 |
3,537,850 |
b) Sundry
|
On September 30 – R$ thousand | |
2015 |
2014 | |
Loan assignment obligations |
7,366,427 |
4,320,900 |
Civil and labor provisions (Note 16b IV) |
5,402,612 |
5,243,059 |
Sundry creditors |
3,603,895 |
2,134,988 |
Provision for payments |
3,395,096 |
3,424,728 |
Credit card operations |
1,960,130 |
1,616,502 |
Liabilities for acquisition of assets and rights |
163,227 |
280,592 |
Creditors by anticipation of residual value (Note 8k) |
76,951 |
196,947 |
Other (1) |
2,677,062 |
2,088,005 |
Total |
24,645,400 |
19,305,721 |
(1) 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$715,517 thousand (R$366,301 thousand in 2014) (Note 8g).
a) Capital stock in number of shares
Fully subscribed and paid-in capital stock comprises non-par, registered, book-entry shares.
|
On September 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) |
(15,066,762) |
(8,984,870) |
Total outstanding shares |
5,029,992,153 |
4,195,390,559 |
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.
Bradesco 243
Individual Financial Statements, Independent Auditors’ Report and Fiscal Council’s Report
Notes to the Individual Financial Statements
b) Interest on shareholders’ equity/dividends
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 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.
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$0.189892011 per preferred share, which was paid on July 17, 2015.
Interest on shareholders’ equity and dividends for the period of nine months ended September 30, 2015 is calculated as follows:
|
R$ thousand |
% (1) |
Net profit for the period |
12,836,976 |
|
(-) Legal reserve |
(641,849) |
|
Adjusted calculation basis |
12,195,127 |
|
Monthly and supplementary interest on shareholders’ equity (gross), paid and/or provisioned |
3,446,430 |
|
Withholding income tax on interest on shareholders’ equity |
(516,965) |
|
Interim Dividends Paid (2) |
912,000 |
|
Interest on own capital (net) /dividends accrued in September 2015 |
3,841,465 |
31.50 |
Interest on own capital (net) /dividends accrued in September 2014 |
3,320,339 |
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 and dividends, 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 |
0.169362 |
0,186298 |
746,042 |
111,906 |
634,136 |
Supplementary interest paid on own capital |
0.496031 |
0,545634 |
2,184,945 |
327,742 |
1,857,203 |
Interim Dividends Paid |
0.188201 |
0,207022 |
829,000 |
- |
829,000 |
Total accrued on September 30, 2014 |
0.853594 |
0,938954 |
3,759,987 |
439,648 |
3,320,339 |
|
|
|
|
|
|
Monthly interest on shareholders’ equity paid |
0.159960 |
0,175956 |
795,487 |
119,323 |
676,164 |
Supplementary interest on shareholders’ equity provisioned (1) |
0.501749 |
0,551924 |
2,650,943 |
397,642 |
2,253,301 |
Interim Dividends Paid (2) |
0.172629 |
0,189892 |
912,000 |
- |
912,000 |
Total accrued on September 30, 2015 |
0.834338 |
0,917772 |
4,358,430 |
516,965 |
3,841,465 |
(1) It considers the bonus of 20% of shares occurring in March 2015; and
(2) Paid on July 17, 2015.
244 Economic and Financial Analysis Report – September 2015
Individual Financial Statements, Independent Auditors’ Report and Fiscal Council’s Report
Notes to the Individual Financial Statements
c) Treasury shares
A total of 3,669,932 common shares and 15,066,762 preferred shares had been acquired with the effect of the 20% share split, totaling R$421,041 thousand until September 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$27.29029 and R$33.12855, respectively. The fair value was R$23.62 per common share and R$21.42 per preferred share on September 30, 2015.
20) FEE AND COMMISSION INCOME
|
September 30 YTD - R$ thousand | |
|
2015 |
2014 |
Checking account |
3,561,336 |
2,932,934 |
Loans |
1,934,253 |
1,680,697 |
Collections |
1,094,970 |
1,102,328 |
Credit card income |
912,767 |
786,312 |
Asset management |
717,383 |
652,287 |
Payments |
285,683 |
285,617 |
Custody and brokerage services |
241,783 |
226,025 |
Other |
195,233 |
187,971 |
Total |
8,943,408 |
7,854,171 |
21) PAYROLL AND RELATED BENEFITS
|
September 30 YTD - R$ thousand | |
|
2015 |
2014 |
Salaries |
3,962,952 |
3,677,603 |
Benefits |
1,835,029 |
1,678,609 |
Social security charges |
1,558,430 |
1,464,363 |
Employee profit sharing |
815,000 |
750,650 |
Provision for labor claims (1) |
578,778 |
885,060 |
Training |
76,760 |
70,346 |
Total |
8,826,949 |
8,526,631 |
(1) Includes the constitution of labor provisions concerning the improvement of the methodology of calculation, to the sum of R$267,253 thousand (2014 – R$488,300 thousand).
22) OTHER ADMINISTRATIVE EXPENSES
|
September 30 YTD - R$ thousand | |
|
2015 |
2014 |
Depreciation and amortization |
2,350,268 |
2,090,514 |
Outsourced services |
1,416,552 |
1,314,132 |
Rental |
968,124 |
899,474 |
Communication |
694,012 |
668,056 |
Asset maintenance |
664,893 |
655,943 |
Data processing |
628,970 |
599,827 |
Financial system services |
466,686 |
449,812 |
Security and surveillance |
447,838 |
412,760 |
Advertising and marketing |
417,780 |
320,829 |
Transport |
411,983 |
506,555 |
Water, electricity and gas |
231,002 |
159,036 |
Supplies |
151,674 |
160,073 |
Other |
481,160 |
384,293 |
Total |
9,330,942 |
8,621,304 |
Bradesco 245
Individual Financial Statements, Independent Auditors’ Report and Fiscal Council’s Report
Notes to the Individual Financial Statements
23) TAX EXPENSES
|
September 30 YTD - R$ thousand | |
2015 |
2014 | |
Contribution for Social Security Financing (COFINS) |
859,054 |
990,001 |
Social Integration Program (PIS) contribution |
139,741 |
160,948 |
Tax on Services (ISSQN) |
301,917 |
265,754 |
Municipal Real Estate Tax (IPTU) expenses |
58,221 |
49,558 |
Other |
64,664 |
70,947 |
Total |
1,423,597 |
1,537,208 |
|
September 30 YTD - R$ thousand | |
|
2015 |
2014 |
Other interest income |
331,991 |
282,242 |
Reversal of other operating provisions |
120,877 |
125,349 |
Revenues from recovery of charges and expenses |
83,424 |
67,220 |
Other |
415,898 |
296,367 |
Total |
952,190 |
771,178 |
|
September 30 YTD - R$ thousand | |
|
2015 |
2014 |
Other finance costs |
561,903 |
605,514 |
Sundry losses |
221,064 |
222,242 |
Discount granted |
737,914 |
676,459 |
Intangible assets amortization |
46,380 |
46,469 |
Other (1) |
2,472,546 |
1,244,065 |
Total |
4,039,807 |
2,794,749 |
(1) Includes, in the accrued of September 2015, (i) constitution of provision for tax contingency, to the sum of R$482,427 thousand (Note 16b (v)); (ii) constitution of provision for guarantees provided, encompassing guarantees, sureties, letters of credit and standby letter of credit, which was highlighted from the provision surplus, to the sum of R$295,215 thousand (R$29,635 thousand in 2014) (Note 8h); and (iii) constitution of provision for contingent liabilities, originating in the obligation by assignment of credits, to the sum of R$558,010 thousand and, in the accrued of September 30, 2014, the constitution of tax provisions, related to the PIS process – EC 17/97, to the sum of R$197,523 thousand.
Individual Financial Statements, Independent Auditors’ Report and Fiscal Council’s Report
Notes to the Individual Financial Statements
26) NON-OPERATING INCOME (LOSS)
|
September 30 YTD - R$ thousand | |
|
2015 |
2014 |
Gain/loss on sale and write-off of assets and investments |
(143,536) |
(93,564) |
Recording/reversal of non-operating provisions |
(146,979) |
(133,206) |
Other |
7,199 |
55,971 |
Total |
(283,316) |
(170,799) |
27) 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:
|
On September 30 – R$ thousand | |||
|
2015 |
2014 | ||
|
Assets (liabilities) |
Revenues (expenses) |
Assets (liabilities) |
Revenues (expenses) |
Interest on shareholders’ equity and dividends: |
3,136,791 |
621,762 |
2,860,837 |
1,254,000 |
Cidade de Deus Companhia Comercial de Participações (1) |
(622,495) |
- |
(513,017) |
- |
Fundação Bradesco (1) |
(222,714) |
- |
(183,456) |
- |
Banco Alvorada S.A. (2) |
644,807 |
50,000 |
310,109 |
100,000 |
Banco Bradesco Financiamentos S.A. (2) |
272,000 |
219,000 |
797,236 |
927,000 |
Banco Bradesco Cartões S.A. (2) |
136,000 |
270,000 |
82,851 |
80,000 |
Bradesco Leasing S.A. Arrendamento Mercantil (2) |
25,500 |
26,700 |
168,048 |
147,000 |
Elba Holdings Ltda. (2) |
200,182 |
- |
200,182 |
- |
Bradseg Participações S.A. (2) |
2,293,358 |
- |
1,911,852 |
- |
Banco Bradesco BBI S.A. (2) |
326,044 |
56,062 |
3,219 |
- |
Other controllers, subsidiaries and of shared control |
84,109 |
- |
83,813 |
- |
Demand deposits/Savings accounts: |
(154,531) |
(538) |
(940,321) |
(620) |
Bradesco Vida e Previdência S.A. (2) |
(116,461) |
- |
(106,954) |
- |
Banco Bradesco Cartões S.A. (2) |
(374) |
- |
(71,589) |
- |
Brasília Cayman Investments II Limited (2) |
- |
- |
(194,550) |
- |
Key Management Personnel (4) |
(16,238) |
(538) |
(19,013) |
(620) |
Other controllers, subsidiaries and of shared control |
(21,458) |
- |
(548,215) |
- |
Time deposits: |
(1,888,206) |
(8,432) |
(166,095) |
(80,612) |
Cidade de Deus Companhia Comercial de Participações (1) |
(113,218) |
(67) |
(50,824) |
(52) |
Banco Bradesco Europa S.A. (2) |
(1,121,138) |
- |
- |
- |
Banco Bradesco Cartões S.A. (2) |
(173,557) |
- |
- |
- |
Brasília Cayman Investments II Limited (2) |
(315,338) |
- |
- |
- |
Fidelity Processadora e Serviços S.A.(3) |
- |
(1,356) |
(1,330) |
(9,528) |
Key Management Personnel (4) |
(58,021) |
(6,274) |
(68,949) |
(6,459) |
Other controllers, subsidiaries and of shared control |
(106,934) |
(735) |
(44,992) |
(64,573) |
Deposits abroad in foreign currencies: |
80,871 |
- |
94,163 |
- |
Banco Bradesco Europa S.A. (2) |
80,871 |
- |
94,157 |
- |
Banco Bradesco Argentina S.A. (2) |
- |
- |
6 |
- |
Investments in foreign currencies: |
3,546 |
18,784 |
2,655,517 |
25,860 |
Banco Bradesco Europa S.A. (2) |
3,546 |
18,784 |
2,655,517 |
25,860 |
Captures/investments in interbank deposits: |
|
|
|
|
Captures: |
(90,437,144) |
(7,671,573) |
(81,545,596) |
(8,430,232) |
Banco Alvorada S.A. (2) |
(353,947) |
(33,976) |
(454,596) |
(70,680) |
Banco Bradesco Financiamentos S.A. (2) |
(10,861,634) |
(1,394,623) |
(26,018,508) |
(2,027,433) |
Banco Boavista Interatlântico S.A. (2) |
(633,542) |
(23,541) |
(272,956) |
(44,929) |
Bradesco 247
Individual Financial Statements, Independent Auditors’ Report and Fiscal Council’s Report
Notes to the Individual Financial Statements
|
On September 30 – R$ thousand | |||
|
2015 |
2014 | ||
|
Assets (liabilities) |
Revenues (expenses) |
Assets (liabilities) |
Revenues (expenses) |
Banco Bradesco BBI S.A. (2) |
- |
(141,585) |
(902,165) |
(212,564) |
Banco Ibi S.A. (2) |
(299,670) |
(29,940) |
(408,705) |
(28,582) |
Bradesco Leasing S.A. Arrendamento Mercantil (2) |
(28,426,698) |
(1,815,765) |
(7,352,299) |
(2,279,810) |
Banco Bradesco BERJ S.A. (2) |
(46,296,344) |
(4,192,281) |
(44,883,022) |
(3,702,213) |
Other controllers, subsidiaries and of shared control |
(3,565,309) |
(39,862) |
(1,253,345) |
(64,021) |
Investments: |
72,050,131 |
6,960,408 |
61,415,727 |
4,708,677 |
Banco Bradesco Financiamentos S.A. (2) |
34,856,874 |
2,968,857 |
38,683,761 |
3,032,180 |
Banco Bradesco Cartões S.A. (2) |
21,703,984 |
2,000,682 |
22,438,558 |
1,579,338 |
Banco Bradesco Europa S.A. (2) |
13,103,788 |
72,332 |
- |
- |
Banco Bradesco BBI S.A. (2) |
2,022,870 |
22,870 |
- |
- |
Banco Bradesco BERJ S.A. (2) |
- |
1,855,427 |
- |
- |
Other controllers, subsidiaries and of shared control |
362,615 |
40,240 |
293,408 |
97,159 |
Captures/investments on the open market: |
|
|
|
|
Captures: |
(38,354,693) |
(3,602,828) |
(42,689,646) |
(2,706,507) |
Ágora CTVM S.A. (2) |
(304,600) |
(31,138) |
(359,000) |
(33,117) |
Alvorada Serviços e Negócios Ltda. (2) |
(484,197) |
(42,508) |
(440,875) |
(34,373) |
Banco Bradesco Financiamentos S.A. (2) |
(235,821) |
(20,086) |
(119,663) |
(16,186) |
Banco Bradesco Cartões S.A. (2) |
(177,229) |
(36,062) |
(219,329) |
(31,934) |
Tempo Serviços Ltda. (2) |
(335,211) |
(48,148) |
(75,656) |
(5,494) |
Banco Bradesco BBI S.A. (2) |
(72,610) |
(14,894) |
(177,028) |
(10,542) |
Bradesco Leasing S.A. Arrendamento Mercantil (2) |
(26,814,506) |
(2,568,506) |
(33,189,644) |
(2,130,256) |
Bradesco S.A. – CTVM (2) |
(1,148,100) |
(58,267) |
(428,000) |
(24,748) |
Embaúba Holdings Ltda. (2) |
- |
(40,013) |
(736,840) |
(53,505) |
STVD Holdings S.A (2) |
(673,483) |
(58,931) |
(623,155) |
(16,530) |
Serel Participações em Imóveis S.A. (2) |
(536,604) |
(46,765) |
(488,761) |
(35,491) |
Quixabá Empreendimentos e Participações Ltda. (2) |
(1,702,752) |
(148,422) |
- |
- |
Bradesplan Participações Ltda. (2) |
(1,110,599) |
(97,176) |
(1,070,752) |
(18,683) |
Cia. Securitizadora de Créditos Financeiros Rubi (2) |
(458,551) |
(40,527) |
(426,954) |
(31,002) |
Key Management Personnel (4) |
(43,214) |
(3,007) |
(114,386) |
(9,981) |
Other controllers, subsidiaries and of shared control |
(4,257,216) |
(348,378) |
(4,219,603) |
(254,665) |
Investments: |
20,646,836 |
2,006,015 |
21,186,525 |
1,483,888 |
Banco Bradesco BERJ S.A. (2) |
20,646,836 |
2,006,015 |
21,186,525 |
1,483,888 |
Funds from issuance of securities: |
(600,110) |
(54,667) |
(631,864) |
(43,286) |
Key Management Personnel (4) |
(600,110) |
(54,667) |
(631,864) |
(43,286) |
Derivative financial instruments (Swap): |
(40,262) |
(63,392) |
(38,878) |
(56,479) |
Tempo Serviços Ltda. (2) |
(8,976) |
(11,723) |
(750) |
3,173 |
Banco Bradesco BBI S.A. (2) |
13 |
(30,821) |
(26,007) |
(49,937) |
Banco Bradesco Cartões S.A. (2) |
(31,299) |
(20,848) |
(12,121) |
(12,121) |
Other controllers, subsidiaries and of shared control |
- |
- |
- |
2,406 |
Borrowing and on-lending overseas: |
(70,533) |
(1,432) |
(74,469) |
(1,330) |
Banco Bradesco Europa S.A. (2) |
(70,533) |
(1,432) |
(74,469) |
(1,330) |
Services: |
(21,124) |
(97,731) |
(15,734) |
(355,663) |
Scopus Tecnologia Ltda. (2) |
- |
- |
(6,745) |
(306,476) |
Scopus Soluções em TI S.A. (2) |
(18,960) |
(92,453) |
(37,836) |
(19,936) |
Fidelity Processadora e Serviços S.A. (3) |
(5,142) |
(89,951) |
(3,360) |
(81,182) |
Cia Brasileira de Soluções e Serviços - Alelo (3) |
4,920 |
19,123 |
5,550 |
6,309 |
Cia. Brasileira de Meios de Pagamento – Cielo S.A. (3) |
- |
65,010 |
- |
14,167 |
Other controllers, subsidiaries and of shared control |
(1,942) |
540 |
26,657 |
31,455 |
Rental of branches: |
- |
(362,113) |
- |
(336,841) |
Fundação Bradesco (1) |
- |
(1,620) |
- |
(1,114) |
Other controllers, subsidiaries and of shared control |
- |
(360,493) |
- |
(335,727) |
Securities: |
78,310,443 |
7,099,356 |
78,416,470 |
5,739,939 |
Individual Financial Statements, Independent Auditors’ Report and Fiscal Council’s Report
Notes to the Individual Financial Statements
|
On September 30 – R$ thousand | |||
|
2015 |
2014 | ||
|
Assets (liabilities) |
Revenues (expenses) |
Assets (liabilities) |
Revenues (expenses) |
Bradesco Leasing S.A. Arrendamento Mercantil (2) |
78,310,443 |
7,099,356 |
78,416,470 |
5,739,939 |
Obligations by issuing financial bills: |
(7,387,637) |
(674,915) |
(8,000,992) |
(565,188) |
Bradesplan Participações Ltda. (2) |
(3,077,245) |
(279,611) |
(2,720,094) |
(205,810) |
STVD Holdings S.A. (2) |
(1,023,043) |
(92,557) |
(904,502) |
(96,924) |
Tempo Serviços Ltda. (2) |
(230,548) |
(20,905) |
(1,427,285) |
(95,388) |
Cia. Securitizadora de Créditos Financeiros Rubi (2) |
(1,073,360) |
(97,322) |
(962,250) |
(72,559) |
Quixabá Empreendimentos e Participações Ltda. |
- |
- |
(233,056) |
(17,492) |
Bradesco Administradora de Consórcios Ltda. (2) |
(864,699) |
(78,947) |
(763,601) |
(13,601) |
Alvorada Serviços e Negócios Ltda. (2) |
(449,130) |
(41,099) |
(396,502) |
(26,862) |
Alvorada Administradora de Cartões Ltda. (2) |
(369,609) |
(33,592) |
(335,791) |
(25,087) |
Other controllers, subsidiaries and of shared control |
(300,003) |
(30,882) |
(257,911) |
(11,465) |
(1) Controllers;
(2) Subsidiaries and Affiliates;
(3) Shared Control; and
(4) Key Management Personnel.
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$353,000 thousand to finance defined contribution pension plans.
The current policy on Management compensation sets forth that 50% of net variable compensation, if any, must be allocated to the acquisition of preferred shares of Banco Bradesco S.A., which vest in three equal, annual and successive installments, the first of which is in the year following the payment date. This procedure complies with CMN Resolution No. 3,921/10, which sets forth a management compensation policy for financial institutions.
Short-term Management benefits
|
September 30 YTD - R$ thousand | |
2015 |
2014 | |
Salaries |
234,079 |
244,436 |
INSS contributions |
52,475 |
54,800 |
Total |
286,554 |
299,236 |
Post-employment benefits
|
September 30 YTD - R$ thousand | |
2015 |
2014 | |
Defined contribution supplementary pension plans |
238,097 |
240,685 |
Total |
238,097 |
240,685 |
Individual Financial Statements, Independent Auditors’ Report and Fiscal Council’s Report
Notes to the Individual Financial Statements
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.
Shareholding
Together, members of the Board of Directors and Board of Executive Officers had the following shareholding in Bradesco:
|
On September 30 | |
2015 |
2014 | |
·Common shares |
0.72% |
0.72% |
·Preferred shares |
1.08% |
1.04% |
·Total shares (1) |
0.90% |
0.88% |
(1) On September 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, 1.12% of preferred shares and 2.11% of all shares.
VaR Internal Model – Trading Portfolio
Below is the 1-day VaR:
Fatores de riscosRisk factors |
On September 30 – R$ thousand | |
2015 |
2014 | |
Fixed rates |
72,173 |
28,488 |
IGPM/IPCA |
679 |
25,317 |
Exchange coupon |
1,243 |
4,897 |
Foreign currency |
1,243 |
1,866 |
Equities |
- |
8 |
Sovereign/Eurobonds and Treasuries |
6,724 |
3,341 |
Other |
73 |
1,504 |
Correlation/diversification effect |
(10,003) |
(12,345) |
VaR (Value at Risk) |
72,132 |
53,076 |
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.
Individual Financial Statements, Independent Auditors’ Report and Fiscal Council’s Report
Notes to the Individual Financial Statements
Sensitivity Analysis – Trading and Banking Portfolios
|
On September 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 |
(4,754) |
(1,720,443) |
(3,367,196) |
(6,383) |
(1,843,646) |
(3,560,810) |
Price indexes |
Exposure subject to variations in price index coupon rates |
(6,556) |
(1,235,844) |
(2,344,941) |
(10,742) |
(1,488,367) |
(2,778,693) |
Exchange coupon |
Exposure subject to variations in foreign currency coupon rates |
(483) |
(60,003) |
(111,376) |
(508) |
(51,455) |
(96,819) |
Foreign currency |
Exposure subject to exchange rate variations |
(5,037) |
(127,652) |
(258,482) |
(2,551) |
(37,923) |
(70,130) |
Equities |
Exposure subject to variation in stock prices |
(11,332) |
(283,312) |
(566,625) |
(16,414) |
(410,359) |
(820,718) |
Sovereign/Eurobonds and Treasuries |
Exposure subject to variations in the interest rate of securities traded on the international market |
(1,449) |
(56,127) |
(110,669) |
(535) |
(28,158) |
(54,696) |
Other |
Exposure not classified in other definitions |
(213) |
(5,323) |
(10,647) |
(1,286) |
(32,162) |
(64,324) |
Total excluding correlation of risk factors |
(29,824) |
(3,488,704) |
(6,769,936) |
(38,419) |
(3,892,070) |
(7,446,190) | |
Total including correlation of risk factors |
(16,201) |
(2,944,144) |
(5,693,479) |
(28,873) |
(3,549,489) |
(6,795,077) |
(1) Amounts net of tax.
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.
Individual Financial Statements, Independent Auditors’ Report and Fiscal Council’s Report
Notes to the Individual Financial Statements
Sensitivity Analysis – Trading Portfolio
|
On September 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 |
(888) |
(337,501) |
(653,560) |
(951) |
(283,265) |
(549,986) |
Price indexes |
Exposure subject to variations in price index coupon rates |
(10) |
(1,714) |
(3,143) |
(976) |
(126,606) |
(246,050) |
Exchange coupon |
Exposure subject to variations in foreign currency coupon rates |
(20) |
(2,065) |
(4,070) |
(495) |
(51,874) |
(97,405) |
Foreign currency |
Exposure subject to exchange rate variations |
(384) |
(8,598) |
(14,560) |
(995) |
(25,172) |
(50,386) |
Equities |
Exposure subject to variation in stock prices |
- |
- |
- |
(2) |
(49) |
(97) |
Sovereign/Eurobonds and Treasuries |
Exposure subject to variations in the interest rate of securities traded on the international market |
(256) |
(5,972) |
(11,913) |
(368) |
(25,898) |
(49,878) |
Other |
Exposure not classified in other definitions |
- |
(1) |
(1) |
(1,052) |
(26,293) |
(52,586) |
Total excluding correlation of risk factors |
(1,558) |
(355,851) |
(687,247) |
(4,839) |
(539,157) |
(1,046,388) | |
Total including correlation of risk factors |
(1,285) |
(344,449) |
(665,324) |
(2,030) |
(397,300) |
(769,569) |
(1) Amounts net of tax.
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$4.03 a scenario of R$4.07 was used, while for a 1-year fixed interest rate of 15.79%, a 15.80% 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$4.03 a scenario of R$5.04 was used, while for a 1-year fixed interest rate of 15.79%, a 19.7% 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$4.03 a scenario of R$6.05 was used, while for a 1-year fixed interest rate of 15.79%, a 23.7% scenario was applied; The scenarios for other risk factors also account for 50.0% stresses in the respective curves or prices.
252 Economic and Financial Analysis Report – September 2015
Individual Financial Statements, Independent Auditors’ Report and Fiscal Council’s Report
Notes to the Individual Financial Statements
Below is the Basel Ratio:
Calculation Basis - Basel Ratio (1) |
On September 30 – R$ thousand | |
Prudential |
Financial | |
2015 |
2014 | |
Tier I capital |
73,577,076 |
74,127,110 |
Common equity |
73,577,076 |
74,127,110 |
Shareholders’ equity |
86,232,739 |
79,242,116 |
Prudential adjustments (2) |
(12,655,663) |
(5,115,006) |
Tier II capital |
19,513,015 |
21,698,075 |
Subordinated debt |
19,513,015 |
21,698,075 |
Capital (a) |
93,090,091 |
95,825,185 |
|
| |
- Credit risk |
585,507,055 |
534,165,459 |
- Market risk |
21,310,030 |
23,607,303 |
- Operational risk |
37,106,556 |
30,979,716 |
Risk-weighted assets – RWA (b) |
643,923,641 |
588,752,478 |
|
| |
Basel ratio (a/b) |
14.5% |
16.3% |
Tier I capital |
11.4% |
12.6% |
- Common equity |
11.4% |
12.6% |
Tier II capital |
3.0% |
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 Article11 of CMN Resolution No. 4,192/13.
a) 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.
Individual Financial Statements, Independent Auditors’ Report 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:
Portfolio (1) |
On September 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 |
364,471,441 |
362,903,631 |
(8,435,103) |
2,243,680 |
(1,567,810) |
2,336,821 |
- Adjustment of available-for-sale securities |
|
|
(6,867,293) |
(93,141) |
- |
- |
- Adjustment of held-to-maturity securities |
|
|
(1,567,810) |
2,336,821 |
(1,567,810) |
2,336,821 |
Loan and leasing (2) |
366,054,960 |
363,715,773 |
(2,339,187) |
(1,351,853) |
(2,339,187) |
(1,351,853) |
Investments (3) |
1,709,962 |
21,279,069 |
19,569,107 |
18,157,445 |
19,569,107 |
18,157,445 |
Treasury shares |
421,041 |
409,414 |
- |
- |
(11,627) |
116,469 |
Time deposits |
88,736,673 |
88,184,533 |
552,140 |
378,430 |
552,140 |
378,430 |
Funds from issuance of securities |
110,986,290 |
111,086,839 |
(100,549) |
(220,831) |
(100,549) |
(220,831) |
Borrowing and on-lending |
69,653,605 |
69,574,609 |
78,996 |
(44,621) |
78,996 |
(44,621) |
Subordinated debts |
38,535,072 |
37,742,715 |
792,357 |
(164,112) |
792,357 |
(164,112) |
Unrealized gains excluding tax |
|
|
10,117,761 |
18,998,138 |
16,973,427 |
19,207,748 |
(1) For the purpose of presenting the market value, consolidated balances are considered;
(2) Includes advances on foreign exchange contracts, leases and other receivables with lending characteristics; and
(3) 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.
254 Economic and Financial Analysis Report – September 2015
Individual Financial Statements, Independent Auditors’ Report and Fiscal Council’s Report
Notes to the Individual Financial Statements
29) 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).
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.
Expenses related to contributions made in the period of 2015 totaled – R$330,196 thousand (R$349,209 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. These expenses, including the aforementioned contributions, totaled – R$1,906,150 thousand in the period of 2015 (R$1,748.955 thousand in 2014).
30) INCOME TAX AND SOCIAL CONTRIBUTION
a) Calculation of income tax and social contribution charges
|
September 30 YTD - R$ thousand | |
2015 |
2014 | |
Income before income tax and social contribution |
(3,247,335) |
9,474,018 |
Total burden of income tax and social contribution at the current rates (1) |
1,298,934 |
(3,789,607) |
Effect on the tax calculation: |
|
|
Equity in the Earnings (Losses) of Affiliates and Subsidiary |
11,559,606 |
5,082,819 |
Net non-deductible expenses of nontaxable income |
11,866 |
(26,112) |
Net tax credit of deferred liabilities (2) |
1,820,781 |
- |
Interest on shareholders’ equity (paid and payable) |
1,378,572 |
1,078,904 |
Interest on shareholders’ equity (received and receivable) |
(248,705) |
(501,600) |
Other amounts (3) |
263,257 |
(222,886) |
Income tax and social contribution for the period |
16,084,311 |
1,621,518 |
(1) Current rates: (i) 25% for income tax; (ii) of 15% for the social contribution until August 2015, and of 20%, from September 2015 to December 2018, in accordance with Law No. 13,169/15 (Note 3h);
(2) Constitution of tax credit, net of deferred liabilities, related to the increase in the social contribution tax rate, according to Law No. 13,169/15; and
(3) Basically, includes the effect of the rise in the rate of the social contribution on profits, in accordance with Law No. 13,169/15.
Individual Financial Statements, Independent Auditors’ Report and Fiscal Council’s Report
Notes to the Financial Statements
b) Breakdown of income tax and social contribution in the income statement
|
September 30 YTD - R$ thousand | |
2015 |
2014 | |
Current taxes: |
|
|
Income tax and social contribution payable |
(485,861) |
(1,613,603) |
Deferred taxes: |
|
|
Amount recorded in the period on temporary differences |
11,886,710 |
3,360,377 |
Use of opening balances of: |
|
|
Social contribution loss |
(19,805) |
(127,491) |
Income tax loss |
(33,007) |
(250,974) |
Recording in the period on: |
|
|
Social contribution loss |
1,107,519 |
94,953 |
Income tax loss |
1,727,919 |
158,256 |
Activation of the tax credit - Law No. 13,169/15: |
|
|
Social contribution losses |
411,882 |
- |
Temporary differences |
1,488,954 |
- |
Total deferred taxes |
16,570,172 |
3,235,121 |
Income tax and social contribution for the period |
16,084,311 |
1,621,518 |
c) Deferred income tax and social contribution
R$ thousand | ||||
|
Balance on 12.31.2014 |
Amount recorded (1) |
Amount realized |
Balance on 09.30.2015 |
Allowance for loan losses |
14,129,932 |
5,878,481 |
1,582,615 |
18,425,798 |
Civil provisions |
1,069,888 |
238,801 |
155,577 |
1,153,112 |
Tax provisions |
537,326 |
213,804 |
407 |
750,723 |
Labor provisions |
963,096 |
466,811 |
282,117 |
1,147,790 |
Provision for devaluation of securities and investments |
33,965 |
32,364 |
22,794 |
43,535 |
Provision for devaluation of foreclosed assets |
132,667 |
112,804 |
38,084 |
207,387 |
Adjustment to fair value of trading securities |
- |
6,781,276 |
- |
6,781,276 |
Amortization of goodwill |
150,287 |
5,684 |
5,540 |
150,431 |
Provision for interest on shareholders’ equity (2) |
- |
1,192,924 |
- |
1,192,924 |
Other |
1,305,310 |
1,137,742 |
597,893 |
1,845,159 |
Total deductible taxes on temporary differences |
18,322,471 |
16,060,691 |
2,685,027 |
31,698,135 |
Income tax and social contribution losses in Brazil and overseas |
4,234,758 |
3,247,320 |
52,812 |
7,429,266 |
Subtotal |
22,557,229 |
19,308,011 |
2,737,839 |
39,127,401 |
Adjustment to fair value of available-for-sale securities |
508,537 |
1,749,670 |
- |
2,258,207 |
Social contribution - Provisional Measure No. 2,158-35/01 |
106,097 |
- |
- |
106,097 |
Total deferred tax assets (Note 9b) |
23,171,863 |
21,057,681 |
2,737,839 |
41,491,705 |
Deferred tax liabilities (Note 30e) |
907,042 |
463,368 |
214,874 |
1,155,536 |
Deferred tax assets, net of deferred tax liabilities |
22,264,821 |
20,594,313 |
2,522,965 |
40,336,169 |
- Percentage of net deferred tax assets on capital (Note 28) |
22.6% |
|
|
43.3% |
- Percentage of net deferred tax assets over total assets |
2.3% |
|
|
4.2% |
(1) Includes the sum of R$1,900,836 thousand, concerning the increase of the rate of the social contribution on the temporary additions and negative basis provisioned for completion by December 2018, based on technical studies and analyses carried out by the Management, according to Law No. 13,169/15; and
(2) Deferred taxesThe tax credit on interest on shareholders’ equity is recorded up to the authorized tax limit.
256 Economic and Financial Analysis Report – September 2015
Individual Financial Statements, Independent Auditors’ Report and Fiscal Council’s Report
Notes to the Individual Financial Statements
d) Expected realization of deferred tax assets on temporary differences, tax loss and negative basis of social contribution and deferred social contribution – Provisional Measure No. 2,158-35.
|
R$ 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 |
1,827,914 |
1,095,088 |
- |
- |
- |
2,923,002 |
2016 |
2,773,847 |
1,662,322 |
379,062 |
463,039 |
106,097 |
5,384,367 |
2017 |
2,773,847 |
1,662,322 |
465,377 |
543,387 |
- |
5,444,933 |
2018 |
2,733,162 |
1,637,911 |
579,251 |
640,018 |
- |
5,590,342 |
2019 |
4,283,595 |
3,540,520 |
1,169,404 |
881,288 |
- |
9,874,807 |
2020 (nine months) |
4,213,187 |
3,494,420 |
1,427,152 |
881,288 |
- |
10,016,047 |
Total |
18,605,552 |
13,092,583 |
4,020,246 |
3,409,020 |
106,097 |
39,233,498 |
The projected realization of deferred tax assets is an estimate and it is not directly related to the expected accounting income.
R$35,458,662 thousand (R$20,664,030 thousand in 2014), of which R$28,731,022 thousand (R$18,024,320 thousand in 2014) relates to temporary differences, R$6,624,649 thousand (R$2,541,104 thousand in 2014) to tax losses and negative basis of social contribution and R$102,991 thousand (R$98,606 thousand in 2014) to deferred social contribution, Provisional Measure No. 2,158-35.
e) Deferred tax liabilities
|
On September 30 – R$ thousand | |
2015 |
2014 | |
Mark-to-market adjustment to securities and derivative financial instruments |
291,895 |
113,257 |
Difference in depreciation |
19,565 |
50,603 |
Judicial deposit and others (1) |
844,076 |
734,094 |
Total |
1,155,536 |
897,954 |
(1) Includes, in 2015, the sum of R$80,056 thousand, related to the increase of the CSLL rate, in accordance with Law No. 13,169/15.
a) 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).
Individual Financial Statements, Independent Auditors’ Report and Fiscal Council’s Report
Notes to the Individual Financial Statements
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 profit and shareholders’ 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 period of nine months ended September 30, 2015, will also not be materially different in the two GAAPs.
b) On August 3, 2015, Bradesco informed the market that it had signed the Purchase and Sale of Shares Agreement with HSBC Latin America Holdings Limited for the acquisition of 100% of the share capital of HSBC Bank Brasil S.A. - Banco Múltiplo and HSBC Serviços e Participações Ltda. ("HSBC"), for the value of US$5.2 billion. The price shall be adjusted by the equity variation of HSBC as per 12.31.2014 and will be paid on the date of completion of the operation, which is subject to the approval of the competent regulatory authorities and compliance with the legal formalities. With the acquisition, Bradesco will assume all operations of HSBC in Brazil, including retail, insurance and asset management, as well as all the branches and clients.
c) There were no subsequent events that need to be adjusted or disclosed for the individual financial statements as of September 30, 2015.
258 Economic and Financial Analysis Report – September 2015
Individual Financial Statements, Independent Auditors’ Report and Fiscal Council’s Report
Notes to the Individual Financial Statements
Reference Date: October 19, 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 |
Carlos Alberto Rodrigues Guilherme |
Paulo Aparecido dos Santos |
Octavio de Lazari Junior |
Milton Matsumoto |
Pedro Bosquiero Junior |
Marlene Morán Millan |
José Alcides Munhoz |
Roberto de Jesus Paris |
Clayton Camacho |
Aurélio Conrado Boni |
Rogério Pedro Câmara |
Frederico William Wolf |
Waldemar Ruggiero Júnior |
Glaucimar Peticov | |
Board of Executive Officers |
Wilson Reginaldo Martins |
Joel Antonio Scalabrini |
Executive Officers |
Nairo José Martinelli Vidal Júnior | |
Chief Executive Officer |
Directors |
|
Luiz Carlos Trabuco Cappi |
Antonio Chinellato Neto |
Integrated Risk Management |
Antonio Daissuke Tokuriki |
and Capital Allocation Committee | |
Executive Vice-Presidents |
João Sabino |
Alexandre da Silva Glüher - Coordinator |
Domingos Figueiredo de Abreu |
Marcio Henrique Araujo Parizotto |
Domingos Figueiredo de Abreu |
Sérgio Alexandre Figueiredo Clemente |
Paulo Eduardo Waack |
Sérgio Alexandre Figueiredo Clemente |
Marco Antonio Rossi |
Paulo Manuel Taveira de Oliveira Ferreira |
Marco Antonio Rossi |
Alexandre da Silva Glüher |
Josué Augusto Pancini | |
Josué Augusto Pancini |
Regional Officers |
Maurício Machado de Minas |
Maurício Machado de Minas |
Alex Silva Braga |
Marcelo de Araújo Noronha |
Marcelo de Araújo Noronha |
Almir Rocha |
Luiz Carlos Angelotti |
Altair Naumann |
Moacir Nachbar Junior | |
Managing Directors |
Amadeu Emilio Suter Neto |
Gedson Oliveira Santos |
André Rodrigues Cano |
André Ferreira Gomes |
|
Luiz Carlos Angelotti |
Antonio Piovesan |
Sustainability Committee |
Nilton Pelegrino Nogueira |
Carlos Alberto Alástico |
Luiz Carlos Angelotti - Coordinator |
André Marcelo da Silva Prado |
Delvair Fidêncio de Lima |
Carlos Alberto Rodrigues Guilherme |
Altair Antônio de Souza |
Francisco Aquilino Pontes Gadelha |
Milton Matsumoto |
Denise Pauli Pavarina |
Francisco Assis da Silveira Junior |
Domingos Figueiredo de Abreu |
Moacir Nachbar Junior |
Geraldo Dias Pacheco |
Aurélio Conrado Boni |
Octavio de Lazari Junior |
João Alexandre Silva |
Sérgio Alexandre Figueiredo Clemente |
José Flávio Ferreira Clemente |
Marco Antonio Rossi | |
Deputy Directors |
Leandro José Diniz |
Alexandre da Silva Glüher |
Cassiano Ricardo Scarpelli |
Luis Carlos Furquim Vermieiro |
Josué Augusto Pancini |
Eurico Ramos Fabri |
Osmar Sanches Biscuola |
Maurício Machado de Minas |
Marlene Morán Millan |
Moacir Nachbar Junior | |
Renato Ejnisman |
Audit Committee |
|
Walkiria Schirrmeister Marchetti |
Milton Matsumoto - Coordinator |
Executive Disclosure Committee |
Osvaldo Watanabe |
Luiz Carlos Angelotti - Coordinator | |
Department Directors |
Paulo Roberto Simões da Cunha |
Domingos Figueiredo de Abreu |
Alexandre Rappaport |
Marco Antonio Rossi | |
Amilton Nieto |
Compensation Committee |
Alexandre da Silva Glüher |
André Bernardino da Cruz Filho |
Lázaro de Mello Brandão - Coordinator |
Moacir Nachbar Junior |
Antonio Carlos Melhado |
Luiz Carlos Trabuco Cappi |
Marlene Morán Millan |
Antonio Gualberto Diniz |
Antônio Bornia |
Antonio José da Barbara |
Antonio José da Barbara |
Carlos Alberto Rodrigues Guilherme |
Carlos Wagner Firetti |
Arnaldo Nissental |
Milton Matsumoto |
Marcelo Santos Dall’Occo |
Aurélio Guido Pagani |
Valdirene Soares Secato (non-Manager) |
Marcos Aparecido Galende |
Bruno D’Avila Melo Boetger |
Marlos Francisco de Souza Araujo | |
Carlos Wagner Firetti |
Compliance and Internal Control Committee |
Haydewaldo R. Chamberlain da Costa |
Clayton Camacho |
Milton Matsumoto - Coordenador |
|
Edilson Wiggers |
Carlos Alberto Rodrigues Guilherme |
Fiscal Council |
Edson Marcelo Moreto |
Aurélio Conrado Boni |
Sitting Members |
Fernando Antônio Tenório |
Domingos Figueiredo de Abreu |
José Maria Soares Nunes - Coordinator |
Frederico William Wolf |
Sérgio Alexandre Figueiredo Clemente |
João Carlos de Oliveira |
Gedson Oliveira Santos |
Marco Antonio Rossi |
Domingos Aparecido Maia |
Glaucimar Peticov |
Alexandre da Silva Glüher |
Nelson Lopes de Oliveira |
Guilherme Muller Leal |
Josué Augusto Pancini |
Luiz Carlos de Freitas |
Hélio Vivaldo Domingues Dias |
Maurício Machado de Minas |
|
Hiroshi Obuchi |
Marcelo de Araújo Noronha |
Deputy Members |
João Albino Winkelmann |
Moacir Nachbar Junior |
Nilson Pinhal |
João Carlos Gomes da Silva |
Frederico William Wolf |
Renaud Roberto Teixeira |
Joel Antonio Scalabrini |
Gedson Oliveira Santos |
Jorge Tadeu Pinto de Figueiredo |
Johan Albino Ribeiro |
Joel Antonio Scalabrini |
João Batistela Biazon |
Jorge Pohlmann Nasser |
Johan Albino Ribeiro |
Oswaldo de Moura Silveira |
|
|
|
General Accounting Department |
||
Marcos Aparecido Galende |
Ombudsman Department | |
Accountant - CRC 1SP201309/O-6 |
Nairo José Martinelli Vidal Júnior -Ombudsman |
Bradesco 259
Individual Financial Statements, Independent Auditors’ Report and Fiscal Council’s Report
Independent Auditors’ Report on the Interim Financial Information
To the Board of Directors and Shareholders of
Banco Bradesco S.A.
Osasco - SP
Introduction
We have reviewed the statement of financial position of Banco Bradesco S.A. (“Bradesco”) as at September 30, 2015 and the related statements of income, changes in shareholders' equity and cash flows for nine-month period then ended, as well as the summary of significant accounting policies and other explanatory notes (“the interim financial information”).
Management is responsible for the preparation and fair presentation of this interim financial information in accordance with accounting practices adopted in Brazil, applicable to financial institutions authorized to operate by the Central Bank of Brazil. Our responsibility is to express a conclusion on this interim financial information based on our review.
Scope of review
We conducted our review in accordance with Brazilian and International Standards on Review of Interim Financial Information (NBC TR 2410 - Revisão de Informações Intermediárias Executada pelo Auditor da Entidade and ISRE 2410 - Review of Interim Financial Information Performed by the Independent Auditor of the Entity, respectively). A review of interim financial information consists of making inquiries, primarily of persons responsible for financial and accounting matters, and applying analytical and other review procedures. A review is substantially less in scope than an audit conducted in accordance with auditing standards and consequently does not enable us to obtain assurance that we would become aware of all significant matters that might be identified in an audit. Therefore, we do not express an audit opinion.
Conclusion
Based on our review, we are not aware of any facts that would lead us to believe that the interim financial information mentioned above were not prepared, in all material aspects, in accordance with accounting practices adopted in Brazil applicable to financial institutions authorized to operate by the Central Bank of Brazil.
Other matters
Interim statement of value added
We also reviewed the interim statement of value added (DVA) for nine-month period ended as at September 30, 2015, which was prepared under Bradesco’s Management responsibility and which presentation is required under the rules issued by the Securities and Exchange Commission of Brazil (CVM). This statement was subject to the same review procedures described above and based on our review, we are not aware of any facts that would lead us to believe it was not prepared, in all material respects, consistently with the interim financial information.
Osasco, October 28, 2015
Original report in Portuguese signed by
KPMG Auditores Independentes
CRC 2SP028567/O-1 F-SP
Cláudio Rogélio Sertório
Accountant CRC 1SP212059/O-0
260 Economic and Financial Analysis Report – September 2015
Individual Financial Statements, Independent Auditors’ Report and Fiscal Council’s Report
Management Bodies
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 third quarter 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. 317/02, 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, October 28, 2015
José Maria Soares Nunes
João Carlos de Oliveira
Domingos Aparecido Maia
Nelson Lopes de Oliveira
Luiz Carlos de Freitas
Bradesco 261
For further information, please contact:
Board of Executive Officers
Luiz Carlos Angelotti
Managing Director and Investor Relations Officer
Phone: (11) 3681-4011
Fax: (11) 3684-4630
4000.diretoria@bradesco.com.br
Market Relations Department
Carlos Wagner Firetti
Phone: (11) 2194-0921
Cidade de Deus, s/nº - Prédio Vermelho - 3º andar
Osasco - SP
Brazil
www.bradesco.com.br/ir
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.