Indicate by check mark whether the registrant by furnishing the information contained in this Form is also thereby furnishing the information to the Commission pursuant to Rule 12g3-2(b) under the Securities Exchange Act of 1934.
Yes _______ No ___X____.
Press Release
Highlights
The main figures of Bradesco in the first quarter of 2013 are presented below: 1. Adjusted Net Income(1) for the first quarter of 2013 stood at R$2.943 billion (a 3.4% increase compared to the R$2.845 billion recorded in the same period of the previous year), corresponding to earnings per share of R$2.77 and Return on Average Adjusted Shareholders’ Equity(2) of 19.5%. 2. Adjusted Net Income is composed of R$2.013 billion from financial activities, representing 68.4% of the total, and R$930 million from insurance, pension plan and capitalization bond operations, which accounted for 31.6%. 3. On March 31, 2013, Bradesco’s market capitalization stood at R$145.584 billion(3), up 28.8% over the same period in 2012. 4. Total Assets stood at R$894.467 billion in March 2013, a 13.3% increase over the same period in 2012. Return on Total Average Assets was 1.3%. 5. The Expanded Loan Portfolio(4) stood at R$391.682 billion in March 2013, up 11.6% during the same period in 2012. Operations with individuals totaled R$119.231 billion (up 8.7% from March 2012), while operations with companies totaled R$272.451 billion (up 13.0% from March 2012). 6. Assets under Management stood at R$1.278 trillion, varying 17.5% from March 2012. 7. Shareholders’ Equity stood at R$69.442 billion in March 2013, up 19.6% from March 2012. Capital Adequacy Ratio stood at 15.6% in March 2013, 11.0% of which fell under Tier I Capital. 8. Interest on Shareholders’ Equity were paid and recorded in provision in the amount of R$1.028 billion for the first quarter of 2013, R$226.271 million of which was paid monthly and R$801.431 million was recorded in provision. 9. Financial Margin stood at R$10.509 billion, up 2.8% in comparison with the first quarter of 2012. 10. The Delinquency Ratio over 90 days stood at 4.0% on March 31, 2013 (4.1% on March 31, 2012). 11. The Efficiency Ratio(5) improved by 1.2 p.p. (from 42.7% in March 2012 to 41.5% in March 2013), and the “adjusted-to-risk” efficiency ratio stood at 52.6% (52.6% in March 2012). 12. Insurance Written Premiums, Pension Plan Contributions and Capitalization Bond Income totaled R$10.953 billion in the first quarter of 2013, up 16.3% over 2012. Technical Reserves stood at R$127.367 billion, up 19.1% from March 2012. 13. Investments in infrastructure, information technology and telecommunications amounted to R$1.078 billion in the first quarter of 2013, up 9.8% over the same period in 2012. 14. Taxes and contributions, including social security, paid or recorded in provision, amounted to R$7.137 billion in the quarter, of which R$1.967 billion referred to taxes withheld and collected from third parties and R$5.170 billion from Bradesco Organization activities, equivalent to 175.7% of Adjusted Net Income (1).
(1) According to non-recurring events described on page 8 of this Report on Economic and Financial Analysis; (2) Excludes mark-to-market effect of available-for-sale securities recorded under Shareholders’ Equity; (3) Number of shares (excluding treasury shares) x 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 Report on Economic and Financial Analysis – March 2013
Press Release
Highlights
15. Bradesco has an extensive customer service network in Brazil, comprising 8,473 Service Points, with 4,687 branches and 3,786 Service Branches - PAs. Customers can also use 1,457 PAEs – ATMs (Automatic Teller Machines) in companies, 43,598 Bradesco Expresso service points, 34,719 Bradesco Dia & Noite ATMS and 13,306 Banco24Horas ATMs. 16. Payroll, plus charges and benefits, totaled R$2.623 billion. Social benefits provided to the 102,793 employees of the Bradesco Organization and their dependents amounted to R$657.366 million, while investments in training and development programs totaled 17. Major Awards and Acknowledgments in the period: · Bradesco stood out as the most valuable brand in Latin America in the banking sector and ranked 16th in the overall ranking. In the insurance sector, Bradesco was ranked first, according to The Banker / Brand Finance magazine; · It is among the world’s most valuable brands in all sectors of the economy, ranking 66th, standing out as the best Brazilian brand in the list (consulting firm Brand Finance); · Bradesco is Brazil’s most valuable brand (IstoÉ Dinheiro magazine – BrandAnalytics/Millward Brown); · Bradesco was granted the Selo Paulista da Diversidade (São Paulo Diversity Seal), in Full 2012 category, for the third consecutive year (Labor and Employment Relations Officer of São Paulo State Government); · It was considered the most profitable bank among the major financial institutions in Latin America and the United States (Economatica); |
· The Bank stood out in corporate governance and transparency, according to the Guia da Transparência Corporativa (Corporate Transparency Guide) (Brasil Econômico newspaper); · It remains among the companies composing the “Carbon Efficient Index (ICO2)” (BM&FBOVESPA and BNDES –Brazilian Development Bank); and · Grupo Bradesco Seguros stood out in eight categories of the 10th Segurador Brasil Award (Brasil Notícias Publisher). 18. With regards to sustainability, Bradesco divides its actions into three pillars: (i) Sustainable Finances, focused on banking inclusion, social and environmental variables for loan approvals and product offerings; (ii) Responsible Management, focused on valuing professionals, improving the workplace and adopting eco-efficient practices; and (iii) Social and Environmental Investments, focused on education, the environment, culture and sports. In this area, we point out Fundação Bradesco, which has a 56-year history of extensive social and educational work, with 40 schools in Brazil. In 2013, an estimated budget of R$460.961 will benefit 106,843 students in its schools, in Basic Education (from Kindergarten to High School and Vocational Training - High School Level), Education for Youth and Adults; and Preliminary and Continuing Qualification focused on the creation of jobs and generation of income. The nearly 47 thousand students in Basic Education are guaranteed free, quality education, uniforms, school supplies, meals and medical and dental assistance. Fundação Bradesco will also assist another 350,000 students through its distance learning programs, found at its e-learning portal “Virtual School.” These students will complete at least one of the many courses offered by the Virtual School. Furthermore, another 68,323 people will benefit from projects and actions in partnerships with CIDs - Digital Inclusion Centers, the Educa+Ação Program and Technology courses (Educar e Aprender – Educate and Learn). |
Bradesco 5
Press Release
|
1Q13 |
4Q12 |
3Q12 |
2Q12 |
1Q12 |
4Q11 |
3Q11 |
2Q11 |
Variation % | |
|
|
|
|
|
|
|
|
|
1Q13 x 4Q12 |
1Q13 x 1Q12 |
Income Statement for the Period - R$ million |
|
|
|
|
|
|
|
|
|
|
Book Net Income |
2,919 |
2,893 |
2,862 |
2,833 |
2,793 |
2,726 |
2,815 |
2,785 |
0.9 |
4.5 |
Adjusted Net Income |
2,943 |
2,918 |
2,893 |
2,867 |
2,845 |
2,771 |
2,864 |
2,825 |
0.9 |
3.4 |
Total Financial Margin |
10,706 |
11,109 |
10,955 |
11,034 |
10,695 |
10,258 |
10,230 |
9,471 |
(3.6) |
0.1 |
Gross Loan Financial Margin |
7,414 |
7,527 |
7,460 |
7,362 |
7,181 |
7,162 |
6,928 |
6,548 |
(1.5) |
3.2 |
Net Loan Financial Margin |
4,305 |
4,317 |
4,157 |
3,955 |
4,087 |
4,501 |
4,149 |
4,111 |
(0.3) |
5.3 |
Allowance for Loan Losses (ALL) Expenses |
(3,109) |
(3,210) |
(3,303) |
(3,407) |
(3,094) |
(2,661) |
(2,779) |
(2,437) |
(3.1) |
0.5 |
Fee and Commission Income |
4,599 |
4,675 |
4,438 |
4,281 |
4,118 |
4,086 |
3,876 |
3,751 |
(1.6) |
11.7 |
Administrative and Personnel Expenses |
(6,514) |
(6,897) |
(6,684) |
(6,488) |
(6,279) |
(6,822) |
(6,285) |
(5,784) |
(5.6) |
3.7 |
Insurance Written Premiums, Pension Plan Contributions and Capitalization Bond Income |
10,953 |
13,216 |
10,104 |
11,570 |
9,418 |
11,138 |
9,025 |
9,628 |
(17.1) |
16.3 |
Balance Sheet - R$ million |
|
|
|
|
|
|
|
|
|
|
Total Assets |
894,467 |
879,092 |
856,288 |
830,520 |
789,550 |
761,533 |
722,289 |
689,307 |
1.7 |
13.3 |
Securities |
300,600 |
315,487 |
319,537 |
322,507 |
294,959 |
265,723 |
244,622 |
231,425 |
(4.7) |
1.9 |
Loan Operations (1) |
391,682 |
385,529 |
371,674 |
364,963 |
350,831 |
345,724 |
332,335 |
319,802 |
1.6 |
11.6 |
- Individuals |
119,231 |
117,540 |
114,536 |
112,235 |
109,651 |
108,671 |
105,389 |
102,915 |
1.4 |
8.7 |
- Corporate |
272,451 |
267,989 |
257,138 |
252,728 |
241,181 |
237,053 |
226,946 |
216,887 |
1.7 |
13.0 |
Allowance for Loan Losses (ALL) |
(21,359) |
(21,299) |
(20,915) |
(20,682) |
(20,117) |
(19,540) |
(19,091) |
(17,365) |
0.3 |
6.2 |
Total Deposits |
205,870 |
211,858 |
212,869 |
217,070 |
213,877 |
217,424 |
224,664 |
213,561 |
(2.8) |
(3.7) |
Technical Reserves |
127,367 |
124,217 |
117,807 |
111,789 |
106,953 |
103,653 |
97,099 |
93,938 |
2.5 |
19.1 |
Shareholders' Equity |
69,442 |
70,047 |
66,047 |
63,920 |
58,060 |
55,582 |
53,742 |
52,843 |
(0.9) |
19.6 |
Assets under Management |
1,277,715 |
1,225,228 |
1,172,008 |
1,130,504 |
1,087,270 |
1,019,790 |
973,194 |
933,960 |
4.3 |
17.5 |
Performance Indicators (%) on Adjusted Net Income (unless otherwise stated) |
|
|
|
|
|
|
|
|
| |
Adjusted Net Income per Share - R$ (2) (3) |
2.77 |
2.74 |
2.71 |
2.70 |
2.69 |
2.67 |
2.65 |
2.56 |
1.1 |
3.0 |
Book Value per Common and Preferred Share - R$ (3) |
16.54 |
16.68 |
15.73 |
15.22 |
13.83 |
13.23 |
12.80 |
12.57 |
(0.8) |
19.6 |
Annualized Return on Average Shareholders' Equity (4) (5) |
19.5 |
19.2 |
19.9 |
20.6 |
21.4 |
21.3 |
22.4 |
23.2 |
0.3 p.p. |
(1.9) p.p. |
Annualized Return on Average Assets (5) |
1.3 |
1.4 |
1.4 |
1.4 |
1.5 |
1.6 |
1.7 |
1.7 |
(0.1) p.p. |
(0.2) p.p. |
Average Rate - Annualized (Adjusted Financial Margin / Total Average Assets - Purchase and Sale Commitments - Permanent Assets) |
7.3 |
7.6 |
7.6 |
7.9 |
7.9 |
7.8 |
8.0 |
7.8 |
(0.3) p.p. |
(0.6) p.p. |
Fixed Assets Ratio - Total Consolidated |
16.5 |
16.9 |
19.0 |
18.2 |
19.9 |
21.0 |
16.7 |
17.3 |
(0.4) p.p. |
(3.4) p.p. |
Combined Ratio - Insurance (6) |
86.0 |
86.6 |
86.5 |
85.0 |
85.6 |
83.6 |
86.2 |
85.8 |
(0.6) p.p. |
0.4 p.p. |
Efficiency Ratio (ER) (2) |
41.5 |
41.5 |
42.1 |
42.4 |
42.7 |
43.0 |
42.7 |
42.7 |
- |
(1.2) p.p. |
Coverage Ratio (Fee and Commission Income/Administrative and Personnel Expenses) (2) |
67.7 |
66.5 |
64.4 |
63.2 |
62.9 |
62.2 |
62.7 |
63.5 |
1.2 p.p. |
4.8 p.p. |
Market Capitalization - R$ million (7) |
145,584 |
131,908 |
113,102 |
104,869 |
113,021 |
106,971 |
96,682 |
111,770 |
10.4 |
28.8 |
Loan Portfolio Quality % (8) |
|
|
|
|
|
|
|
|
|
|
ALL / Loan Portfolio |
7.2 |
7.3 |
7.4 |
7.4 |
7.5 |
7.3 |
7.3 |
6.9 |
(0.1) p.p. |
(0.3) p.p. |
Non-Performing Loans (>60 days (9) / Loan Portfolio) |
4.9 |
5.0 |
5.1 |
5.1 |
5.1 |
4.8 |
4.6 |
4.5 |
(0.1) p.p. |
(0.2) p.p. |
Delinquency Ratio (> 90 days (9) / Loan Portfolio) |
4.0 |
4.1 |
4.1 |
4.2 |
4.1 |
3.9 |
3.8 |
3.7 |
(0.1) p.p. |
(0.1) p.p. |
Coverage Ratio (> 90 days (9)) |
179.4 |
178.2 |
179.0 |
177.4 |
181.7 |
184.4 |
194.0 |
189.3 |
1.2 p.p. |
(2.3) p.p. |
Coverage Ratio (> 60 days (9)) |
146.0 |
147.3 |
144.8 |
144.0 |
146.6 |
151.8 |
159.6 |
154.0 |
(1.3) p.p. |
(0.6) p.p. |
Operating Limits % |
|
|
|
|
|
|
|
|
|
|
Capital Adequacy Ratio - Total Consolidated |
15.6 |
16.1 |
16.0 |
17.0 |
15.0 |
15.1 |
14.7 |
14.7 |
(0.5) p.p. |
0.6 p.p. |
- Tier I |
11.0 |
11.0 |
11.3 |
11.8 |
12.0 |
12.4 |
12.2 |
12.9 |
- |
(1.0) p.p. |
- Tier II |
4.6 |
5.1 |
4.7 |
5.2 |
3.0 |
2.7 |
2.5 |
1.8 |
(0.5) p.p. |
1.6 p.p. |
6 Report on Economic and Financial Analysis – March 2013
Press Release
|
Mar13 |
Dec12 |
Sept12 |
Jun12 |
Mar12 |
Dec11 |
Sept11 |
Jun11 |
Variation % | |
|
|
|
|
|
|
|
|
|
Mar13 x Dec12 |
Mar13 x Mar12 |
Structural Information - Units |
|
|
|
|
|
|
|
|
|
|
Service Points |
69,528 |
68,917 |
67,225 |
65,370 |
62,759 |
59,721 |
55,832 |
53,256 |
0.9 |
10.8 |
- Branches |
4,687 |
4,686 |
4,665 |
4,650 |
4,636 |
4,634 |
3,945 |
3,676 |
- |
1.1 |
- PAs (10) |
3,786 |
3,781 |
3,774 |
3,243 |
2,986 |
2,962 |
2,990 |
2,982 |
0.1 |
26.8 |
- PAEs (10) |
1,457 |
1,456 |
1,456 |
1,476 |
1,497 |
1,477 |
1,589 |
1,587 |
0.1 |
(2.7) |
- External Bradesco ATMs (11) |
3,712 |
3,809 |
3,954 |
3,992 |
3,974 |
3,913 |
3,953 |
3,962 |
(2.5) |
(6.6) |
- Banco24Horas Network ATMs (11) |
10,966 |
10,818 |
10,464 |
10,459 |
10,583 |
10,753 |
10,815 |
10,856 |
1.4 |
3.6 |
- Bradesco Expresso (Correspondent Banks) |
43,598 |
43,053 |
41,713 |
40,476 |
38,065 |
34,839 |
31,372 |
29,263 |
1.3 |
14.5 |
- Bradesco Promotora de Vendas |
1,309 |
1,301 |
1,186 |
1,061 |
1,005 |
1,131 |
1,157 |
919 |
0.6 |
30.2 |
- Branches / Subsidiaries Abroad |
13 |
13 |
13 |
13 |
13 |
12 |
11 |
11 |
- |
- |
ATMs |
48,025 |
47,834 |
47,542 |
47,484 |
47,330 |
46,971 |
45,596 |
45,103 |
0.4 |
1.5 |
- Bradesco Network |
34,719 |
34,859 |
35,128 |
35,226 |
35,007 |
34,516 |
33,217 |
32,714 |
(0.4) |
(0.8) |
- Banco24Horas Network |
13,306 |
12,975 |
12,414 |
12,258 |
12,323 |
12,455 |
12,379 |
12,389 |
2.6 |
8.0 |
Employees |
102,793 |
103,385 |
104,100 |
104,531 |
105,102 |
104,684 |
101,334 |
98,317 |
(0.6) |
(2.2) |
Outsourced Employees and Interns |
13,070 |
12,939 |
13,013 |
12,661 |
12,659 |
11,699 |
10,731 |
10,563 |
1.0 |
3.2 |
Customers - in millions |
|
|
|
|
|
|
|
|
|
|
Active Checking Account Holders (12) (13) |
25.8 |
25.7 |
25.6 |
25.6 |
25.4 |
25.1 |
24.7 |
24.0 |
0.4 |
1.6 |
Savings Accounts (14) |
46.6 |
48.6 |
48.3 |
45.2 |
41.3 |
43.4 |
40.6 |
39.7 |
(4.1) |
12.8 |
Insurance Group |
42.9 |
43.1 |
42.4 |
41.9 |
40.8 |
40.3 |
39.4 |
38.0 |
(0.5) |
5.1 |
- Policyholders |
37.1 |
37.3 |
36.7 |
36.3 |
35.4 |
35.0 |
34.3 |
33.0 |
(0.5) |
4.8 |
- Pension Plan Participants |
2.3 |
2.3 |
2.3 |
2.2 |
2.2 |
2.2 |
2.1 |
2.1 |
- |
4.5 |
- Capitalization Bond Customers |
3.5 |
3.5 |
3.4 |
3.4 |
3.2 |
3.1 |
3.0 |
2.9 |
- |
9.4 |
Bradesco Financiamentos (12) |
3.6 |
3.7 |
3.7 |
3.8 |
3.8 |
3.8 |
4.0 |
4.2 |
(2.7) |
(5.3) |
(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) In the last 12 months;
(3) For comparison purposes, the shares were adjusted according to bonuses and stock splits;
(4) Excluding mark-to-market effect of available-for-sale securities recorded under shareholders’ equity;
(5) Year-to-date adjusted net income;
(6) Excludes additional reserves;
(7) Number of shares (excluding treasury shares) multiplied by the closing price of common and preferred shares on the period’s last trading day;
(8) As defined by the Brazilian Central Bank (Bacen);
(9) Credits overdue;
(10) PA (Service Branch): a result from the consolidation of PAB (Banking Service Branch), PAA (Advanced Service Branch) and Exchange Branches, according to CMN Resolution 4072/12; and PAE: ATM located in the premises of a company;
(11) Including overlapping ATMs within the Bank’s own network and the Banco24Horas network: 1,914 in March 2013; 1,964 in December 2012; 2,039 in September 2012; 2,059 in June 2012; 2,050 in March 2012; 2,019 in December 2011; 2,040 in September 2011 and 2,045 in June 2011;
(12) Number of single customers (Corporate/ Individual Taxpayer ID (CNPJ/CPF);
(13) Refers to 1st and 2nd holders of checking accounts; and
(14) Number of accounts.
Bradesco 7
Ratings
Main Ratings
Fitch Ratings | |||||||||
International Scale |
Domestic Scale | ||||||||
Feasibility |
Support |
Domestic Currency |
Foreign Currency |
Domestic | |||||
a - |
2 |
Long Term A - |
Short Term F1 |
Long Term BBB + |
Short Term F2 |
Long Term AAA (bra) |
Short Term F1 + (bra) | ||
* |
|
|
|
|
|
|
|
|
|
Moody´s Investors Service |
R&I Inc. | ||||||||
Financial Strength / Individual Credit Risk Profile |
International Scale |
Domestic Scale |
International Scale | ||||||
C - / baa1 |
Foreign Currency Senior Debt |
Domestic Currency Deposit |
Foreign Currency Deposit |
Domestic Currency |
Issuer Rating | ||||
Long Term |
Long Term |
Short Term |
Long Term |
Short Term |
Long Term |
Short Term |
BBB | ||
Baa1 |
A3 |
P - 2 |
Baa2 |
P-2 |
Aaa.br |
BR - 1 |
Standard & Poor's |
Austin Rating | |||||||
International Scale - Issuer's Credit Rating |
Domestic Scale |
Corporate Governance |
Domestic Scale | |||||
Foreign Currency |
Domestic Currency |
Issuer's Credit Rating |
Long Term |
Short Term | ||||
Long Term |
Short Term |
Long Term |
Short Term |
Long Term |
Short Term |
brAA+ |
brAAA |
brA -1 |
BBB |
A - 2 |
BBB |
A - 2 |
brAAA |
brA - 1 |
Book Net Income vs. Adjusted Net Income
The main non-recurring events that impacted book net income in the periods below are presented in the following comparative chart:
|
|
|
R$ million |
|
1Q13 |
4Q12 |
1Q12 |
Book Net Income |
2,919 |
2,893 |
2,793 |
|
|
|
|
Non-Recurring Events |
24 |
25 |
52 |
- Earnings from Extended Securities Terms |
- |
(166) |
- |
- Recording of Tax Credits - BERJ |
- |
(1,389) |
- |
- Gains from Sale of Serasa Shares |
- |
(793) |
- |
- Impairment of Assets(1) |
- |
1,470 |
- |
- Full Goodwill Amortization - BERJ |
- |
1,156 |
- |
- Other (2) |
40 |
37 |
86 |
- Tax Effects |
(16) |
(290) |
(34) |
Adjusted Net Income |
2,943 |
2,918 |
2,845 |
| |||
ROAE % (3) |
19.3 |
19.7 |
21.0 |
|
|
|
|
ADJUSTED ROAE % (3) |
19.5 |
19.9 |
21.4 |
(1) Refer mainly to the impairment of: (i) Intangible Assets – Acquisition of Rights to Provide Banking Services, amounting to R$527 million, as a result of the expected return revaluation of said rights; and (ii) Securities – Shares, classified as Available for Sale, amounting to R$890 million, due to the adaptation of past share value to its fair value;
(2) Basically composed of civil provisions; and
(3) Annualized.
8 Report on Economic and Financial Analysis – March 2013
Press Release
Summarized Analysis of Adjusted Income
To provide for better understanding, comparison and analysis of Bradesco’s results, we use the Adjusted Income Statement for analysis and comments contained in this Report on Economic and Financial Analysis, obtained from adjustments made to the Book Income Statement, detailed at the end of this Press Release, which includes adjustments to non-recurring events shown on the previous page. Note that the Adjusted Income Statement serves as the basis for the analysis and comments made in Chapters 1 and 2 of this report.
|
|
|
|
|
|
|
|
R$ million |
|
Adjusted Income Statement | |||||||
|
Variation |
Variation | ||||||
|
1Q13 |
4Q12 |
1Q13 x 4Q12 |
1Q13 |
1Q12 |
1Q13 x 1Q12 | ||
|
|
|
Amount |
% |
|
|
Amount |
% |
Financial Margin |
10,706 |
11,109 |
(403) |
(3.6) |
10,706 |
10,695 |
11 |
0.1 |
- Interest |
10,509 |
10,678 |
(169) |
(1.6) |
10,509 |
10,222 |
287 |
2.8 |
- Non-interest |
197 |
431 |
(234) |
(54.3) |
197 |
473 |
(276) |
(58.4) |
ALL |
(3,109) |
(3,210) |
101 |
(3.1) |
(3,109) |
(3,094) |
(15) |
0.5 |
Gross Income from Financial Intermediation |
7,597 |
7,899 |
(302) |
(3.8) |
7,597 |
7,601 |
(4) |
(0.1) |
Income from Insurance, Pension Plans and Capitalization Bonds (1) |
1,155 |
955 |
200 |
20.9 |
1,155 |
877 |
278 |
31.7 |
Fee and Commission Income |
4,599 |
4,675 |
(76) |
(1.6) |
4,599 |
4,118 |
481 |
11.7 |
Personnel Expenses |
(3,059) |
(3,142) |
83 |
(2.6) |
(3,059) |
(2,878) |
(181) |
6.3 |
Other Administrative Expenses |
(3,455) |
(3,755) |
300 |
(8.0) |
(3,455) |
(3,401) |
(54) |
1.6 |
Tax Expenses |
(1,123) |
(1,098) |
(25) |
2.3 |
(1,123) |
(1,012) |
(111) |
11.0 |
Equity in the Earnings (Losses) of Unconsolidated Companies |
3 |
45 |
(42) |
(93.3) |
3 |
40 |
(37) |
(92.5) |
Other Operating Income/ (Expenses) |
(1,170) |
(1,130) |
(40) |
3.5 |
(1,170) |
(996) |
(174) |
17.5 |
Operating Result |
4,547 |
4,449 |
98 |
2.2 |
4,547 |
4,349 |
198 |
4.6 |
Non-Operating Result |
(38) |
(29) |
(9) |
31.0 |
(38) |
(18) |
(20) |
111.1 |
Income Tax / Social Contribution |
(1,538) |
(1,488) |
(50) |
3.4 |
(1,538) |
(1,468) |
(70) |
4.8 |
Non-controlling Interest |
(28) |
(14) |
(14) |
100.0 |
(28) |
(18) |
(10) |
55.6 |
Adjusted Net Income |
2,943 |
2,918 |
25 |
0.9 |
2,943 |
2,845 |
98 |
3.4 |
(1) Income from Insurance, Pension Plans and Capitalization Bonds = Insurance, Pension Plan and Capitalization Bond Retained Premiums - Variation in Technical Reserves of Insurance, Pension Plans and Capitalization Bonds - Retained Claims - Capitalization Bond Draws and Redemptions - Insurance, Pension Plan and Capitalization Bond Selling Expenses.
Bradesco 9
Press Release
Summarized Analysis of Adjusted Income
Adjusted Net income and Profitability
In the first quarter of 2013, Bradesco posted adjusted net income of R$2,943 million, up 0.9%, or R$25 million, on the previous quarter, mainly driven by: (i) lower operating expenses, thanks to continuous efforts in cost control, pointing out the actions taken by our Efficiency Committee; (ii) higher insurance operating income; (iii) lower allowance for loan loss expenses; (iv) lower financial margin, as a result of reduced interest financial margin, mainly due to the new interest rate policy for the credit card segment, and non-interest financial margin; and (v) lower fee and commission income. In the year-over-year comparison, adjusted net income increased by R$98 million, or 3.4%, in the first quarter of 2013, for Return on Adjusted Average Shareholders’ Equity (ROAE) of 19.5%. Shareholders’ Equity stood at R$69,442 million in March 2013, up 19.6% over the same period of 2012. This increase is partially due to the surplus value of some securities reclassified from Held to Maturity to Available for Sale for adoption of CPCs 38 and 40 by the Insurance Group. The Capital Adequacy Ratio stood at 15.6%, 11.0% of which fell under Tier I Reference Shareholders’ Equity. Total Assets came to R$894,467 million in March 2013, up 13.3% over March 2012, driven by the increase in operations and the expansion of business volume. Return on Average Assets (ROAA) came to 1.3%. |
10 Report on Economic and Financial Analysis – March 2013
Press Release
Summarized Analysis of Adjusted Income
Efficiency Ratio (ER)
The “adjusted to risk” ER, which reflects the impact of risk associated with loan operations(2), reached 52.6% in the first quarter of 2013, a 0.1 p.p. increase over the previous quarter, mainly due to the decrease of delinquency costs in the period. The ER in the last 12 months(1) remained stable at 41.5% over the previous quarter. Quarterly ER decreased from 42.5% in the fourth quarter of 2012 to 40.9% in the first quarter of 2013, mainly due to: (i) lower personnel expenses, chiefly as a result of more vacation requests in the quarter; and (ii) lower administrative expenses, mainly due to: (a) the seasonality in the previous quarter, which affected mainly marketing and advertising expenses; and (b) the continuous cost control in the quarter. |
(1) ER = (Personnel Expenses - Employee Profit Sharing + Administrative Expenses) / (Financial Margin + Fee and Commission Income + Income from Insurance + Equity in the Earnings (Losses) of Unconsolidated Companies + Other Operating Income - Other Operating Expenses). Considering the ratio between: (i) total administrative costs (Personnel Expenses + Administrative Expenses + Other Operating Expenses + Tax Expenses not related to revenue generation + Insurance Selling Expenses) and (ii) revenue net of related taxes (not considering Claims and Selling Expenses from the Insurance Group), our ER in the first quarter of 2013 would be 44.6%; and
(2) Including ALL expenses, adjusted for granted discounts, loan recovery and sale of foreclosed assets, among others.
Bradesco 11
Press Release
Summarized Analysis of Adjusted Income
Financial Margin
The R$403 million decrease between the first quarter of 2013 and the fourth quarter of 2012 was mainly due to lower gains from the: (i) non-interest margin, in the amount of R$234 million, due to lower gains from the market arbitrage; and (ii) interest margin, in the amount of R$169 million, due to lower gains from the “Loan” margin, mainly due to the new interest rate policy for the credit card segment. |
Financial margin posted a R$11 million improvement between the first quarter of 2013 and the same period in 2012, driven by: (i) the R$287 million increase in income from interest-earning operations due to an increase in business volume, mainly from “Loan” and “Securities/Other;” and (ii) the lower result from the non-interest margin, in the amount of R$276 million, due to lower gains from the market arbitrage. |
12 Report on Economic and Financial Analysis – March 2013
Press Release
Summarized Analysis of Adjusted Income
Interest Financial Margin – Annualized Average Rates
|
|
|
|
|
|
R$ million |
|
1Q13 |
4Q12 | ||||
|
Interest |
Average Balance |
Average Rate |
Interest |
Average Balance |
Average Rate |
Loans |
7,414 |
298,495 |
10.3% |
7,527 |
294,694 |
10.6% |
Funding |
949 |
326,424 |
1.2% |
997 |
333,304 |
1.2% |
Insurance |
933 |
125,791 |
3.0% |
912 |
121,638 |
3.0% |
Securities/Other |
1,213 |
303,865 |
1.6% |
1,242 |
307,457 |
1.6% |
|
|
|
|
|
|
|
Financial Margin |
10,509 |
- |
7.2% |
10,678 |
- |
7.3% |
|
|
|
|
|
|
|
|
1Q13 |
1Q12 | ||||
|
Interest |
Average Balance |
Average Rate |
Interest |
Average Balance |
Average Rate |
Loans |
7,414 |
298,495 |
10.3% |
7,181 |
272,481 |
11.0% |
Funding |
949 |
326,424 |
1.2% |
1,168 |
331,186 |
1.4% |
Insurance |
933 |
125,791 |
3.0% |
851 |
105,811 |
3.3% |
Securities/Other |
1,213 |
303,865 |
1.6% |
1,022 |
283,634 |
1.4% |
|
|
|
|
|
|
|
Financial Margin |
10,509 |
- |
7.2% |
10,222 |
- |
7.6% |
The annualized interest financial margin rate stood at 7.2% in the first quarter of 2013, down 0.1 p.p. on the previous quarter, mainly due to the reduction in the average “Loan” margin rate, which was impacted by the decrease in interest rates in effect, together with the change in the mix of the loan portfolio.
Bradesco 13
Press Release
Summarized Analysis of Adjusted Income
Expanded Loan Portfolio(1)
In March 2013, Bradesco’s expanded loan portfolio totaled R$391.7 billion, which was up 1.6% in the quarter, due to: (i) a 1.8% growth in Corporations; (ii) a 1.5% growth in Small and Medium-sized Entities (SMEs); and (iii) a 1.4% growth in Individuals. In the last 12 months, the expanded loan portfolio increased 11.6%, driven by: (i) 15.6% growth in Corporations; (ii) 9.7% growth in SMEs; and (iii) 8.7% growth in Individuals. To the Individuals segment, the products that posted the strongest growth in the last 12 months were: (i) real estate financing; and (ii) payroll-deductible loans. To the Corporate segment, the main products were: (i) export financing; and (ii) real estate financing – corporate plan. |
(1) Includes sureties, guarantees, letters of credit, advances of credit card receivables, debentures, promissory notes, assignment of receivables-backed investment funds and mortgage-backed receivables and rural loan.
For more information, see Chapter 2 of this Report.
Allowance for Loan Losses
In the first quarter of 2013, ALL expenses came to R$3,109 million, down 3.1% from the previous quarter, even considering the 2.4% growth in the loan portfolio – as defined by Bacen in the period. This result was due to the reduction in delinquency level, despite the typical higher delinquency in the first months of the year. In the year-over-year comparison, this expense remained practically stable, even considering the 10.4% increase in loan operations – as defined by Bacen, resulting from the reduced delinquency level in the last 12 months. |
(1) Includes the recognition of exceeding ALL in the total amount of R$1.0 billion. |
14 Report on Economic and Financial Analysis – March 2013
Press Release
Summarized Analysis of Adjusted Income
Delinquency Ratio > 90 days(1)
Total delinquency ratio, which is based on transactions due over 90 days, was down 0.1 p.p. both in the quarter and in the last twelve months, maintaining an improvement in a gradual downward trend. This decrease was mainly influenced by the 0.2 p.p. improvement in the Individuals indicator. |
(1) As defined by Bacen.
Coverage Ratios(1)
The following graph presents the changes in coverage ratio of the Allowance for Loan Losses for loans overdue for more than 60 and 90 days. In March 2013, these ratios stood at 146.0% and 179.4%, respectively, pointing to a comfortable level of provisioning. |
The ALL, totaling R$21.4 billion in March 2013, was made up of: (i) R$17.4 billion required by Bacen; and (ii) R$4.0 billion in excess provisions. |
(1) As defined by Bacen
Bradesco 15
Press Release
Summarized Analysis of Adjusted Income
Income from Insurance, Pension Plans and Capitalization Bonds
Net income for the first quarter of 2013 stood at R$930 million (R$964 million in the fourth quarter of 2012) for annualized Return on Adjusted Shareholders’ Equity of 26.5%. |
In the year-over-year comparison, net income increased by 2.8% in the first quarter of 2013. |
(1) Excluding additional provisions.
|
|
|
|
|
|
R$ million (unless otherwise stated) | ||||
|
1Q13 |
4Q12 |
3Q12 |
2Q12 |
1Q12 |
4Q11 |
3Q11 |
2Q11 |
Variation % | |
|
1Q13 x 4Q12 |
1Q13 x 1Q12 | ||||||||
Net Income |
930 |
964 |
837 |
881 |
905 |
860 |
780 |
800 |
(3.5) |
2.8 |
Insurance Written Premiums, Pension Plan Contributions and Capitalization Bond Income |
10,953 |
13,216 |
10,104 |
11,570 |
9,418 |
11,138 |
9,025 |
9,628 |
(17.1) |
16.3 |
Technical Reserves |
127,367 |
124,217 |
117,807 |
111,789 |
106,953 |
103,653 |
97,099 |
93,938 |
2.5 |
19.1 |
Financial Assets |
141,535 |
141,540 |
133,738 |
128,526 |
122,147 |
116,774 |
110,502 |
106,202 |
- |
15.9 |
Claims Ratio |
69.6 |
70.5 |
70.4 |
71.3 |
71.9 |
68.6 |
71.5 |
72.2 |
(0.9) p.p. |
(2.3) p.p. |
Combined Ratio |
86.0 |
86.6 |
86.5 |
85.0 |
85.6 |
83.6 |
86.2 |
85.8 |
(0.6) p.p. |
0.4 p.p. |
Policyholders / Participants and Customers (in thousands) |
42,941 |
43,065 |
42,363 |
41,898 |
40,785 |
40,304 |
39,434 |
37,972 |
(0.3) |
5.3 |
Employees |
7,510 |
7,554 |
7,545 |
7,478 |
7,574 |
7,608 |
7,571 |
7,594 |
(0.6) |
(0.8) |
Market Share of Insurance Written Premiums, Pension Plan Contributions and Capitalization Bond Income (1) |
22.4 |
24.8 |
24.3 |
24.8 |
23.4 |
25.6 |
24.9 |
25.0 |
(2.4) p.p. |
(1.0) p.p. |
(1) The first quarter of 2013 includes the latest data released by Susep (February 2013).
Note: For comparison purposes, it excludes the effects of non-recurring events.
16 Report on Economic and Financial Analysis – March 2013
Press Release
Summarized Analysis of Adjusted Income
Due to the concentration of pension plan contributions, which historically occur in the last quarter of the year, revenue did not have the same performance as that recorded in the fourth quarter of 2012. Net income for the first quarter of 2013 was down 3.5% over the previous quarter, mainly due to: (i) the 17.1% decrease in revenue, as mentioned above; (ii) the decrease in equity income; and partially impacted by: (iii) the 0.9% decrease in claims ratio; and (iv) the decrease in the general and administrative expenses, already considering the sector’s collective bargaining agreement in January 2013. In the year-over-year comparison, issued premiums, pension plan contributions and capitalization bond income increased by 16.3%, |
driven by the performance of the “Life and Pension Plan,” “Capitalization Bond” and “Health” products, that posted an over two-digit growth in the period. Net income for the first quarter of 2013 was up 2.8% over that of the previous year, due to: (i) a 16.3% increase in revenue; (ii) a 2.3 p.p. decrease in the claims ratio; and (iii) the increase in the administrative efficiency ratio, already considering the sector’s collective bargaining agreement in January 2013. Grupo Bradesco Seguros complies with the regulatory requirements, also complying with global standards (Solvency II), with a leverage of 2.4 times its Shareholders’ Equity in the period. |
Bradesco 17
Press Release
Summarized Analysis of Adjusted Income
Fee and Commission Income
In the first quarter of 2013, fee and commission income came to R$4,599 million, down R$76 million over the previous quarter, mainly due to the excellent performance of underwriting / financial advisory revenues in the fourth quarter of 2012. In the year-over-year comparison, the increase of R$481 million, or 11.7%, in the first quarter of 2013 was mainly due to: (i) the performance of the credit card segment, driven by the growth in revenue and transactions; (ii) higher income from checking accounts, which was a result of a better business volume and an increase in the checking account holder base, which posted net growth of 459 thousand active accounts in the period; (iii) greater income from collections; (iv) greater income from fund management, whose volume of assets and portfolios under management increased by 26.2% in the period; (v) greater income from consortium management; and (vi) expansion and modernization of customer service channels, facilitating access and increasing the number of transactions.
|
18 Report on Economic and Financial Analysis – March 2013
Press Release
Summarized Analysis of Adjusted Income
Personnel Expenses
In the first quarter of 2013, the R$83 million decrease from the previous quarter was mainly composed of the variation in structural expenses, due to the typical concentration of vacations in the first quarter of each year. In the year-over-year comparison, the R$181 million increase in the first quarter of 2013 was mainly due to: · the R$139 million increase in structural expenses, resulting from greater expenses with salaries, social charges and benefits, due to raise in salary levels, as per collective bargaining agreements; and · the R$42 million increase in non-structural expenses, mainly due to greater expenses with: (i) provision for labor claims; and (ii) management and employee profit sharing. |
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.
Bradesco 19
Press Release
Summarized Analysis of Adjusted Income
Administrative Expenses
In the first quarter of 2013, the 8.0% decrease in administrative expenses from the previous quarter was mainly due to: (i) the seasonality in the fourth quarter of 2012, which affected: (a) marketing and advertising expenses; and (b) businesses and services volume; and (ii) continuous efforts in cost control, pointing out the actions taken by our Efficiency Committee. Despite the greater expenses with (i) the opening of 6,769 service points in the period, mainly the opening of 5,533 Bradesco Expresso points, for a total of 69,528 service points on March 31, 2013, and (ii) the increase in businesses and service volume in the period, the administrative expenses increased only 1.6% year over year and quarter over quarter, resulting from the Efficiency Committee efforts to control these expenses. |
Other Operating Income and Expenses
Other operating expenses, net of other operating income, totaled R$1,170 million in the first quarter of 2013, up R$40 million over the previous quarter, and R$174 million in comparison with the same period in 2012. The abovementioned increases were mainly the result of greater expenses with: (i) operating provisions, particularly those for civil contingencies; (ii) amortization of intangible assets; and (iii) sundry losses. |
20 Report on Economic and Financial Analysis – March 2013
Press Release
Summarized Analysis of Adjusted Income
Income Tax and Social Contribution
Income tax and social contribution increased 3.4% in comparison with the previous quarter and 4.8% in the year-over-year comparison, mainly due to the increase in taxable result. |
Unrealized Gains
Unrealized gains totaled R$20,326 million in the first quarter of 2013, a R$4,554 million decrease from the previous quarter. This was mainly due to the depreciation of fixed-income securities due to mark-to-market accounting. |
Bradesco 21
Press Release
Economic Scenario
The beginning of 2013 was characterized by the significant decrease in financial rupture risks felt throughout the past year. The lower probability of occurring extreme events has a positive influence on the economic agents’ expectations, contributing to the world’s economic activity recovery for the coming quarters. At the same time, however, structural issues not yet definitively addressed are cause for concerns. The euro zone remains on the spotlight. The recent difficulties to establish a new government in Italy and the banking crisis in Cyprus fueled the uncertainties about the future. In the United States, the imminent risk of recession was overcome by the partial resolution of the fiscal cliff in the beginning of the year, but the discussions on growth remain under the “budget sequestration” in a moment when the U.S. Congress is in a deep political polarization.
In Brazil, evidence of the economic growth acceleration could be perceived in the first quarter of 2013, thanks to the domestic stimulus arising from the economic policy adopted in the last months. This evidence is even more favorable with the resumption of the productive investments, which strongly dropped in 2012. The return to normal industrial and retail inventories should permit the resumption of manufacturing production in the coming periods, against a backdrop of strong growth in family consumption, fueled by the expansion of jobs and income. The excellent domestic agricultural and livestock prospects, especially the soybean and corn crops, are also worth emphasizing, as is their positive impact on the economies of small and medium-sized cities. The robust agricultural production tends to bring benefits in terms of balance of trade and inflation. |
Brazil continues to make institutional progress, exemplified by the recent adoption of new policies addressing structural issues, such as the infrastructure concession program and production cost reduction. In the coming years, pre-salt exploration and the hosting of major sports events represent a privileged set of opportunities that are only available to a select group of nations, of which Brazil is part. Given all these favorable prospects, it is vital to maintain the kind of healthy macroeconomic policies whose implementation over the past two decades has resulted in decreased volatility and increased growth, providing for a more equitable income distribution and unprecedented social inclusion. Regarding challenges, quality education is one of Brazil’s priorities in an increasingly competitive global environment and labor shortage in several segments. Despite the challenges faced by the domestic economy in pursue of higher sustainable growth rate, Bradesco is maintaining its positive long-term outlook for the country. With interest rates at an all-time low levels, the volume of credit is growing at rates that are both sustainable and risk-compatible, a factor that has set the national financial system apart from those in several other countries. As a result of the intense and ongoing upward social mobility of the last years, the prospects for the banking and insurance sectors remain highly favorable. |
22 Report on Economic and Financial Analysis – March 2013
Press Release
Main Economic Indicators
Main Indicators (%) |
1Q13 |
4Q12 |
3Q12 |
2Q12 |
1Q12 |
4Q11 |
3Q11 |
2Q11 |
Interbank Deposit Certificate (CDI) |
1.61 |
1.70 |
1.91 |
2.09 |
2.45 |
2.67 |
3.01 |
2.80 |
Ibovespa |
(7.55) |
3.00 |
8.87 |
(15.74) |
13.67 |
8.47 |
(16.15) |
(9.01) |
USD – Commercial Rate |
(1.45) |
0.64 |
0.46 |
10.93 |
(2.86) |
1.15 |
18.79 |
(4.15) |
General Price Index - Market (IGP-M) |
0.85 |
0.68 |
3.79 |
2.56 |
0.62 |
0.91 |
0.97 |
0.70 |
Extended Consumer Price Index (IPCA) – Brazilian Institute of Geography and Statistics (IBGE) |
1.94 |
1.99 |
1.42 |
1.08 |
1.22 |
1.46 |
1.06 |
1.40 |
Federal Government Long-Term Interest Rate (TJLP) |
1.24 |
1.36 |
1.36 |
1.48 |
1.48 |
1.48 |
1.48 |
1.48 |
Reference Interest Rate (TR) |
- |
- |
0.03 |
0.07 |
0.19 |
0.22 |
0.43 |
0.31 |
Savings Account (Old Rule) (1) |
1.51 |
1.51 |
1.53 |
1.58 |
1.70 |
1.73 |
1.95 |
1.82 |
Savings Account (New Rule) (1) |
1.25 |
1.26 |
1.40 |
- |
- |
- |
- |
- |
Business Days (number) |
60 |
62 |
64 |
62 |
63 |
62 |
65 |
62 |
Indicators (Closing Rate) |
Mar13 |
Dec12 |
Sept12 |
Jun12 |
Mar12 |
Dec11 |
Sept11 |
Jun11 |
USD – Commercial Selling Rate - (R$) |
2.0138 |
2.0435 |
2.0306 |
2.0213 |
1.8221 |
1.8758 |
1.8544 |
1.5611 |
Euro - (R$) |
2.5853 |
2.6954 |
2.6109 |
2.5606 |
2.4300 |
2.4342 |
2.4938 |
2.2667 |
Country Risk (points) |
189 |
142 |
166 |
208 |
177 |
223 |
275 |
148 |
Basic Selic Rate Copom (% p.a.) |
7.25 |
7.25 |
7.50 |
8.50 |
9.75 |
11.00 |
12.00 |
12.25 |
BM&F Fixed Rate (% p.a.) |
7.92 |
7.14 |
7.48 |
7.57 |
8.96 |
10.04 |
10.39 |
12.65 |
(1) Regarding the new savings account remuneration rule, it was defined that: (i) the existing deposits up to May 3, 2012 will continue to remunerate at TR + interest of 6.17% p.a.; and (ii) for deposits made as of May 4, 2012, the new rules are:
(a) if the Selic rate is higher than 8.5% p.a., the TR + interest of 6.17% p.a. remuneration will be maintained; and (b) when the Selic rate is equal to or lower than 8.5% p.a., the remuneration will be 70% of Selic rate + TR.
Projections through 2015
% |
2013 |
2014 |
2015 |
USD - Commercial Rate (year-end) - R$ |
2.02 |
2.08 |
2.14 |
Extended Consumer Price Index (IPCA) |
5.40 |
5.20 |
5.00 |
General Price Index - Market (IGP-M) |
5.00 |
5.00 |
4.50 |
Selic (year-end) |
8.25 |
8.25 |
8.25 |
Gross Domestic Product (GDP) |
3.00 |
4.00 |
3.50 |
Bradesco 23
Press Release
Guidance
Bradesco’s Outlook for 2013
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 to date.
Loan Portfolio (1) |
13 to 17% |
Individuals |
13 to 17% |
Companies |
13 to 17% |
Financial Margin (2) |
7 to 11% |
Fee and Commission Income |
9 to 13% |
Operating Expenses (3) |
4 to 8% |
Insurance Premiums |
12 to 15% |
(1) Expanded Loan Portfolio;
(2) Under current criterion, Guidance for Interest Financial Margin; and
(3) Administrative and Personnel Expenses.
24 Report on Economic and Financial Analysis – March 2013
Press Release
Book Income vs. Managerial Income vs. Adjusted Income Statement
First Quarter of 2013
|
R$ million | ||||||||||
1Q13 | |||||||||||
Book Income Statement |
Reclassifications |
Fiscal Hedge (7) |
Managerial Income Statement |
Non-recurring Events (8) |
Adjusted Income Statement | ||||||
(1) |
(2) |
(3) |
(4) |
(5) |
(6) | ||||||
Financial Margin |
11,928 |
(299) |
16 |
(41) |
(644) |
- |
- |
(254) |
10,706 |
- |
10,706 |
ALL |
(3,475) |
- |
- |
- |
410 |
(44) |
- |
- |
(3,109) |
- |
(3,109) |
Gross Income from Financial Intermediation |
8,453 |
(299) |
16 |
(41) |
(234) |
(44) |
- |
(254) |
7,597 |
- |
7,597 |
Income from Insurance, Pension Plans and Capitalization Bonds (9) |
1,155 |
- |
- |
- |
- |
- |
- |
- |
1,155 |
- |
1,155 |
Fee and Commission Income |
4,508 |
- |
- |
- |
- |
- |
91 |
- |
4,599 |
- |
4,599 |
Personnel Expenses |
(3,059) |
- |
- |
- |
- |
- |
- |
- |
(3,059) |
- |
(3,059) |
Other Administrative Expenses |
(3,368) |
- |
- |
- |
- |
- |
(87) |
- |
(3,455) |
- |
(3,455) |
Tax Expenses |
(1,140) |
- |
- |
- |
(11) |
- |
- |
28 |
(1,123) |
- |
(1,123) |
Equity in the Earnings (Losses) of Unconsolidated Companies |
3 |
- |
- |
- |
- |
- |
- |
- |
3 |
- |
3 |
Other Operating Income/Expenses |
(1,799) |
299 |
(16) |
41 |
245 |
24 |
(4) |
- |
(1,210) |
40 |
(1,170) |
Operating Result |
4,753 |
- |
- |
- |
- |
(20) |
- |
(226) |
4,507 |
40 |
4,547 |
Non-Operating Result |
(58) |
- |
- |
- |
- |
20 |
- |
- |
(38) |
- |
(38) |
Income Tax / Social Contribution and Non-controlling Interest |
(1,776) |
- |
- |
- |
- |
- |
- |
226 |
(1,550) |
(16) |
(1,566) |
Net Income |
2,919 |
- |
- |
- |
- |
- |
- |
- |
2,919 |
24 |
2,943 |
(1) Expenses with Commission on the Placement of Loans and Financing were reclassified from the item “Other Operating Expenses” to the item “Financial Margin;”
(2) Interest Income/Expenses from the insurance segment were reclassified from the item “Other Operating Income/Expenses” to the item “Financial Margin;”
(3) Interest Income/Expenses from the financial segment were reclassified from the item “Other Operating Income/Expenses” to the item “Financial Margin;”
(4) Income from Loan Recovery classified under the item “Financial Margin,” Expenses with Discounts Granted classified under the item “Other Operating Income/Expenses,” and Expenses with Write-offs of Leasing Operations classified under the item “Financial Margin” were reclassified to the item “ALL Expenses - Allowance for Loan Losses,” and Tax Expenses, classified as “Other Operating Expenses, were reclassified under the item “Tax Expenses;”
(5) Losses/Gains from the Sale of Foreclosed Assets/Investments classified under the item “Non-Operating Result” were reclassified to items “ALL Expenses - Allowance for Loan Losses” / “Other Operating Income/Expenses;”
(6) Income from Card Fees and Commissions, Insurance Premium Commissions and Insurance Policy Fees classified under the item “Other Operating Income/Expenses” were reclassified to the item “Fee and Commission Income;” and Credit Card Operation Interchange Expenses classified under the item “Other Operating Income/Expenses” were reclassified to the item “Other Administrative Expenses;”
(7) Partial result of Derivatives used to hedge investments abroad, which simply cancels the tax effects (Income Tax/Social Contribution (IR/CS) and Social Integration Program/Contribution for Social Security Financing (PIS/Cofins)) of this hedge strategy in terms of Net Income;
(8) For more information see page 8 of this chapter; and
(9) Income from Insurance, Pension Plans and Capitalization Bonds = Insurance, Pension Plan and Capitalization Bond Retained Premiums - Variation in Technical Reserves for Insurance, Pension Plans and Capitalization Bonds – Retained Claims – Capitalization Bond Draws and Redemption - Insurance, Pension Plan and Capitalization Bond Selling Expenses.
Bradesco 25
Book Income vs. Managerial Income vs. Adjusted Income Statement
Fourth Quarter of 2012
|
R$ million | ||||||||||
4Q12 | |||||||||||
Book Income Statement |
Reclassifications |
Fiscal Hedge (7) |
Managerial Income Statement |
Non-recurring Events (8) |
Adjusted Income Statement | ||||||
(1) |
(2) |
(3) |
(4) |
(5) |
(6) | ||||||
Financial Margin |
11,769 |
(282) |
25 |
(63) |
(817) |
- |
- |
125 |
10,757 |
352 |
11,109 |
ALL |
(3,432) |
- |
- |
- |
313 |
(92) |
- |
- |
(3,210) |
- |
(3,210) |
Gross Income from Financial Intermediation |
8,337 |
(282) |
25 |
(63) |
(504) |
(92) |
- |
125 |
7,546 |
352 |
7,899 |
Income from Insurance, Pension Plans and Capitalization Bonds (9) |
1,056 |
- |
- |
- |
- |
- |
- |
- |
1,056 |
(101) |
955 |
Fee and Commission Income |
4,569 |
- |
- |
- |
- |
- |
107 |
- |
4,675 |
- |
4,675 |
Personnel Expenses |
(3,142) |
- |
- |
- |
- |
- |
- |
- |
(3,142) |
- |
(3,142) |
Other Administrative Expenses |
(3,658) |
- |
- |
- |
- |
- |
(131) |
- |
(3,789) |
34 |
(3,755) |
Tax Expenses |
(1,093) |
- |
- |
- |
(11) |
- |
- |
(14) |
(1,118) |
21 |
(1,098) |
Equity in the Earnings (Losses) of Unconsolidated Companies |
45 |
- |
- |
- |
- |
- |
- |
- |
45 |
- |
45 |
Other Operating Income/Expenses |
(4,240) |
282 |
(25) |
63 |
515 |
39 |
24 |
- |
(3,342) |
2,211 |
(1,130) |
Operating Result |
1,874 |
- |
- |
- |
- |
(53) |
- |
111 |
1,932 |
2,517 |
4,449 |
Non-Operating Result |
711 |
- |
- |
- |
- |
53 |
- |
- |
764 |
(793) |
(29) |
Income Tax / Social Contribution and Non-controlling Interest |
309 |
- |
- |
- |
- |
- |
- |
(111) |
198 |
(1,699) |
(1,502) |
Net Income |
2,893 |
- |
- |
- |
- |
- |
- |
- |
2,893 |
25 |
2,918 |
(1) Expenses with Commission on the Placement of Loans and Financing were reclassified from the item “Other Operating Expenses” to the item “Financial Margin;”
(2) Interest Income/Expenses from the insurance segment were reclassified from the item “Other Operating Income/Expenses” to the item “Financial Margin;”
(3) Interest Income/Expenses from the financial segment were reclassified from the item “Other Operating Income/Expenses” to the item “Financial Margin;”
(4) Income from Loan Recovery classified under the item “Financial Margin,” Expenses with Discounts Granted classified under the item “Other Operating Income/Expenses,” and Expenses with Write-offs of Leasing Operations classified under the item “Financial Margin” were reclassified to the item “ALL Expenses - Allowance for Loan Losses,” and Tax Expenses, classified as “Other Operating Expenses, were reclassified under the item “Tax Expenses;”
(5) Losses/Gains from the Sale of Foreclosed Assets/Investments classified under the item “Non-Operating Result” were reclassified to items “ALL Expenses - Allowance for Loan Losses” / “Other Operating Income/Expenses;”
(6) Income from Card Fees and Commissions, Insurance Premium Commissions and Insurance Policy Fees classified under the item “Other Operating Income/Expenses” were reclassified to the item “Fee and Commission Income;” and Credit Card Operation Interchange Expenses classified under the item “Other Operating Income/Expenses” were reclassified to the item “Other Administrative Expenses;”
(7) Partial result of Derivatives used to hedge investments abroad, which simply cancels the tax effects (Income Tax/Social Contribution (IR/CS) and Social Integration Program/Contribution for Social Security Financing (PIS/Cofins)) of this hedge strategy in terms of Net Income;
(8) For more information see page 8 of this chapter; and
(9) Income from Insurance, Pension Plans and Capitalization Bonds = Insurance, Pension Plan and Capitalization Bond Retained Premiums - Variation in Technical Reserves for Insurance, Pension Plans and Capitalization Bonds – Retained Claims – Capitalization Bond Draws and Redemption - Insurance, Pension Plan and Capitalization Bond Selling Expenses.
26 Report on Economic and Financial Analysis – March 2013
Press Release
Book Income vs. Managerial Income vs. Adjusted Income Statement
First Quarter of 2012
|
R$ million | ||||||||||
1Q12 | |||||||||||
Book Income Statement |
Reclassifications |
Fiscal Hedge (7) |
Managerial Income Statement |
Non-recurring Events (8) |
Adjusted Income Statement | ||||||
(1) |
(2) |
(3) |
(4) |
(5) |
(6) | ||||||
Financial Margin |
11,773 |
(186) |
59 |
(70) |
(515) |
29 |
- |
(395) |
10,695 |
- |
10,695 |
ALL |
(3,298) |
- |
- |
- |
265 |
(61) |
- |
|
(3,094) |
- |
(3,094) |
Gross Income from Financial Intermediation |
8,475 |
(186) |
59 |
(70) |
(250) |
(32) |
- |
(395) |
7,601 |
- |
7,601 |
Income from Insurance, Pension Plans and Capitalization Bonds (9) |
877 |
- |
- |
- |
- |
- |
- |
- |
877 |
- |
877 |
Fee and Commission Income |
3,995 |
- |
- |
- |
- |
- |
122 |
- |
4,117 |
- |
4,118 |
Personnel Expenses |
(2,878) |
- |
- |
- |
- |
- |
- |
- |
(2,878) |
- |
(2,878) |
Other Administrative Expenses |
(3,290) |
- |
- |
- |
- |
- |
(110) |
- |
(3,400) |
- |
(3,401) |
Tax Expenses |
(1,122) |
- |
- |
- |
68 |
- |
- |
43 |
(1,011) |
- |
(1,012) |
Equity in the Earnings (Losses) of Unconsolidated Companies |
40 |
- |
- |
- |
- |
- |
- |
- |
40 |
- |
40 |
Other Operating Income/Expenses |
(1,488) |
186 |
(59) |
70 |
182 |
38 |
(12) |
|
(1,083) |
86 |
(996) |
Operating Result |
4,609 |
- |
- |
- |
- |
6 |
- |
(352) |
4,263 |
86 |
4,349 |
Non-Operating Result |
(12) |
- |
- |
- |
- |
(6) |
- |
- |
(18) |
- |
(18) |
Income Tax / Social Contribution and Non-controlling Interest |
(1,804) |
- |
- |
- |
- |
- |
- |
352 |
(1,452) |
(34) |
(1,486) |
Net Income |
2,793 |
- |
- |
- |
- |
- |
- |
- |
2,793 |
52 |
2,845 |
(1) Expenses with Commission on the Placement of Loans and Financing were reclassified from the item “Other Operating Expenses” to the item “Financial Margin;”
(2) Interest Income/Expenses from the insurance segment were reclassified from the item “Other Operating Income/Expenses” to the item “Financial Margin;”
(3) Interest Income/Expenses from the financial segment were reclassified from the item “Other Operating Income/Expenses” to the item “Financial Margin;”
(4) Income from Loan Recovery classified under the item “Financial Margin,” Expenses with Discounts Granted classified under the item “Other Operating Income/Expenses,” and Expenses with Write-offs of Leasing Operations classified under the item “Financial Margin” were reclassified to the item “ALL Expenses - Allowance for Loan Losses;” and Tax Expenses, classified as “Other Operating Expenses, were reclassified under the item “Tax Expenses;”
(5) Losses/Gains from the Sale of Foreclosed Assets/Investments classified under the item “Non-Operating Result” were reclassified to items “ALL Expenses - Allowance for Loan Losses” / “Other Operating Income/Expenses” / “Financial Margin;”
(6) Income from Card Fees and Commissions, Insurance Premium Commissions and Insurance Policy Fees classified under the item “Other Operating Income/Expenses” were reclassified to the item “Fee and Commission Income;” and Credit Card Operation Interchange Expenses classified under the item “Other Operating Income/Expenses” were reclassified to the item “Other Administrative Expenses;”
(7) Partial result of Derivatives used to hedge investments abroad, which simply cancels the tax effects (Income Tax/Social Contribution (IR/CS) and Social Integration Program/Contribution for Social Security Financing (PIS/Cofins)) of this hedge strategy in terms of Net Income;
(8) For more information see page 8 of this chapter; and
(9) Income from Insurance, Pension Plans and Capitalization Bonds = Insurance, Pension Plan and Capitalization Bond Retained Premiums - Variation in Technical Reserves for Insurance, Pension Plans and Capitalization Bonds – Retained Claims – Capitalization Bond Draws and Redemption - Insurance, Pension Plan and Capitalization Bond Selling Expenses.
Bradesco 27
Economic and Financial Analysis
Consolidated Statement of Financial Position and Adjusted Income Statement
Statement of Financial Position
|
|
|
|
|
|
|
|
R$ million |
|
Mar13 |
Dec12 |
Sept12 |
Jun12 |
Mar12 |
Dec11 |
Sept11 |
Jun11 |
Assets |
|
|
|
|
|
|
|
|
Current and Long-Term Assets |
879,192 |
864,279 |
840,295 |
815,063 |
773,896 |
746,090 |
710,238 |
677,571 |
Cash and Cash Equivalents |
11,347 |
12,077 |
12,944 |
13,997 |
25,069 |
22,574 |
10,018 |
7,715 |
Interbank Investments |
171,333 |
151,813 |
126,772 |
92,858 |
84,690 |
82,303 |
85,963 |
86,147 |
Securities and Derivative Financial Instruments |
300,600 |
315,487 |
319,537 |
322,507 |
294,959 |
265,723 |
244,622 |
231,425 |
Interbank and Interdepartmental Accounts |
52,769 |
49,762 |
56,276 |
62,510 |
61,576 |
72,906 |
71,951 |
67,033 |
Loan and Leasing Operations |
276,022 |
267,940 |
262,748 |
258,242 |
250,201 |
248,719 |
241,812 |
231,862 |
Allowance for Loan Losses (ALL) |
(21,359) |
(21,299) |
(20,915) |
(20,682) |
(20,117) |
(19,540) |
(19,091) |
(17,365) |
Other Receivables and Assets |
88,480 |
88,499 |
82,933 |
85,631 |
77,518 |
73,405 |
74,963 |
70,754 |
Permanent Assets |
15,275 |
14,813 |
15,993 |
15,457 |
15,654 |
15,443 |
12,051 |
11,736 |
Investments |
1,867 |
1,865 |
1,907 |
1,889 |
2,076 |
2,052 |
1,721 |
1,699 |
Premises and Leased Assets |
4,550 |
4,678 |
4,500 |
4,523 |
4,551 |
4,413 |
3,812 |
3,658 |
Intangible Assets |
8,858 |
8,270 |
9,586 |
9,045 |
9,027 |
8,978 |
6,518 |
6,379 |
Total |
894,467 |
879,092 |
856,288 |
830,520 |
789,550 |
761,533 |
722,289 |
689,307 |
* |
|
|
|
|
|
|
|
|
Liabilities |
|
|
|
|
|
|
|
|
Current and Long-Term Liabilities |
823,788 |
807,799 |
789,036 |
765,398 |
730,214 |
704,664 |
667,312 |
635,360 |
Deposits |
205,870 |
211,858 |
212,869 |
217,070 |
213,877 |
217,424 |
224,664 |
213,561 |
Federal Funds Purchased and Securities Sold under Agreements to Repurchase |
281,045 |
255,591 |
245,538 |
225,974 |
213,930 |
197,448 |
171,458 |
164,204 |
Funds from Issuance of Securities |
47,832 |
51,359 |
53,810 |
51,158 |
48,482 |
41,522 |
32,879 |
29,044 |
Interbank and Interdepartmental Accounts |
3,815 |
5,667 |
3,649 |
3,618 |
3,231 |
4,614 |
2,974 |
3,037 |
Borrowing and Onlending |
46,209 |
44,187 |
45,399 |
47,895 |
47,112 |
53,247 |
49,057 |
45,207 |
Derivative Financial Instruments |
2,590 |
4,001 |
4,148 |
3,568 |
2,703 |
735 |
1,724 |
1,221 |
Reserves for Insurance, Pension Plans and Capitalization Bonds |
127,367 |
124,217 |
117,807 |
111,789 |
106,953 |
103,653 |
97,099 |
93,938 |
Other Liabilities |
109,060 |
110,919 |
105,816 |
104,326 |
93,926 |
86,021 |
87,457 |
85,148 |
Deferred Income |
632 |
658 |
619 |
615 |
646 |
672 |
622 |
505 |
Non-controlling Interest in Subsidiaries |
605 |
588 |
586 |
587 |
630 |
615 |
613 |
599 |
Shareholders' Equity |
69,442 |
70,047 |
66,047 |
63,920 |
58,060 |
55,582 |
53,742 |
52,843 |
Total |
894,467 |
879,092 |
856,288 |
830,520 |
789,550 |
761,533 |
722,289 |
689,307 |
30 Report on Economic and Financial Analysis – March 2013
Economic and Financial Analysis
Consolidated Statement of Financial Position and Adjusted Income Statement
Adjusted Income Statement
|
|
|
|
|
|
|
|
R$ million |
|
1Q13 |
4Q12 |
3Q12 |
2Q12 |
1Q12 |
4Q11 |
3Q11 |
2Q11 |
Financial Margin |
10,706 |
11,109 |
10,955 |
11,034 |
10,695 |
10,258 |
10,230 |
9,471 |
- Interest |
10,509 |
10,678 |
10,603 |
10,518 |
10,222 |
9,985 |
9,669 |
9,167 |
- Non-interest |
197 |
431 |
352 |
516 |
473 |
273 |
561 |
304 |
ALL |
(3,109) |
(3,210) |
(3,303) |
(3,407) |
(3,094) |
(2,661) |
(2,779) |
(2,437) |
Gross Income from Financial Intermediation |
7,597 |
7,899 |
7,652 |
7,627 |
7,601 |
7,597 |
7,451 |
7,034 |
Income from Insurance, Pension Plans and Capitalization Bonds (1) |
1,155 |
955 |
1,029 |
953 |
877 |
933 |
864 |
788 |
Fee and Commission Income |
4,599 |
4,675 |
4,438 |
4,281 |
4,118 |
4,086 |
3,876 |
3,751 |
Personnel Expenses |
(3,059) |
(3,142) |
(3,119) |
(3,047) |
(2,878) |
(3,140) |
(2,880) |
(2,605) |
Other Administrative Expenses |
(3,455) |
(3,755) |
(3,565) |
(3,441) |
(3,401) |
(3,682) |
(3,405) |
(3,179) |
Tax Expenses |
(1,123) |
(1,098) |
(1,038) |
(991) |
(1,012) |
(1,005) |
(866) |
(913) |
Equity in the Earnings (Losses) of Unconsolidated Companies |
3 |
45 |
45 |
19 |
40 |
53 |
41 |
16 |
Other Operating Income/ (Expenses) |
(1,170) |
(1,130) |
(1,054) |
(1,035) |
(996) |
(808) |
(907) |
(764) |
Operating Result |
4,547 |
4,449 |
4,388 |
4,366 |
4,349 |
4,034 |
4,174 |
4,128 |
Non-Operating Result |
(38) |
(29) |
(20) |
(22) |
(18) |
4 |
10 |
(7) |
Income Tax and Social Contribution |
(1,538) |
(1,488) |
(1,455) |
(1,461) |
(1,468) |
(1,241) |
(1,304) |
(1,271) |
Non-controlling Interest |
(28) |
(14) |
(20) |
(16) |
(18) |
(26) |
(16) |
(25) |
Adjusted Net Income |
2,943 |
2,918 |
2,893 |
2,867 |
2,845 |
2,771 |
2,864 |
2,825 |
(1) Income from Insurance, Pension Plan and Capitalization Bond Operations = Insurance, Pension Plan and Capitalization Bond Retained Premiums – Variation in Technical Reserves for Insurance, Pension Plans and Capitalization Bonds – Retained Claims – Capitalization Bond Draws and Redemption – Insurance, Pension Plan and Capitalization Bond Selling Expenses.
Financial Margin – Interest and Non-Interest
Financial Margin Breakdown
Bradesco 31
Economic and Financial Analysis
Financial Margin - Interest and Non-Interest
Average Financial Margin Rate
|
R$ million | ||||
|
Financial Margin | ||||
|
1Q13 |
4Q12 |
1Q12 |
Variation | |
|
|
|
|
Quarter |
12M |
Interest - due to volume |
|
|
91 |
861 | |
Interest - due to spread |
|
|
|
(260) |
(574) |
- Financial Margin - Interest |
10,509 |
10,678 |
10,222 |
(169) |
287 |
- Financial Margin - Non-Interest |
197 |
431 |
473 |
(234) |
(276) |
Financial Margin |
10,706 |
11,109 |
10,695 |
(403) |
11 |
Average Margin Rate (1) |
7.3% |
7.6% |
7.9% |
|
|
(1) Average Margin Rate = (Financial Margin / Average Assets – Purchase and Sale Commitments – Permanent Assets) Annualized
The first quarter of 2013 had a financial margin of R$10,706 million, down 3.6%, or R$403 million, when compared to the fourth quarter of 2012. This variation was due to: (i) lower non-interest margin, totaling R$234 million, mainly due to lower gains from market arbitrage; and (ii) an R$169 million decrease in interest margin, due to lower results from “Loan” margin, arising from the new interest rate policy for the credit card segment.
Year over year, financial margin for the first quarter of 2013 grew by R$11 million, as a result of: (i) a R$287 million increase in interest margin, of which: (a) R$861 million corresponds to the increase in volume of operations, led by “Securities/Other;” partially minimized by: (b) R$574 million in spread; and partially offset by: (ii) a R$276 million decrease in non-interest financial margin, due to lower gains from market arbitrage.
Financial Margin - Interest
Interest Financial Margin - Breakdown
|
R$ million | ||||
|
Interest Financial Margin Breakdown | ||||
|
1Q13 |
4Q12 |
1Q12 |
Variation | |
|
Quarter |
12M | |||
Loans |
7,414 |
7,527 |
7,181 |
(113) |
233 |
Funding |
949 |
997 |
1,168 |
(48) |
(219) |
Insurance |
933 |
912 |
851 |
21 |
82 |
Securities/Other |
1,213 |
1,242 |
1,022 |
(29) |
191 |
Interest Financial Margin |
10,509 |
10,678 |
10,222 |
(169) |
287 |
In the first quarter of 2013, interest financial margin stood at R$10,509 million, down R$169 million over the R$10,678 million in the fourth quarter of 2012. The business lines that most contributed to this result were: (i) Loan; and (ii) Funding.
Between the first quarter of 2013 and the same period in 2012, interest financial margin increased 2.8%, or R$287 million. The business lines that most contributed to this increase were: (i) Loan; (ii) Insurance; and (ii) Securities/Other.
32 Report on Economic and Financial Analysis – March 2013
Economic and Financial Analysis
Financial Margin - Interest
Interest Financial Margin - Rates
The annualized interest financial margin rate stood at 7.2% in the first quarter of 2013, posting a slight 0.1 p.p. decrease in relation to the previous quarter, mainly due to the decrease in the average “Loan” margin rate, which was impacted by lower interest rates, combined with the change in the loan portfolio mix.
Interest Financial Margin - Annualized Average Rates
|
|
|
|
|
|
R$ million |
|
1Q13 |
4Q12 | ||||
|
Interest |
Average |
Average |
Interest |
Average |
Average |
Loans |
7,414 |
298,495 |
10.3% |
7,527 |
294,694 |
10.6% |
Funding |
949 |
326,424 |
1.2% |
997 |
333,304 |
1.2% |
Insurance |
933 |
125,791 |
3.0% |
912 |
121,638 |
3.0% |
Securities/Other |
1,213 |
303,865 |
1.6% |
1,242 |
307,457 |
1.6% |
|
||||||
Interest Financial Margin |
10,509 |
- |
7.2% |
10,678 |
- |
7.3% |
|
||||||
|
|
1Q13 |
|
|
1Q12 |
|
|
Interest |
Average |
Average |
Interest |
Average |
Average |
Loans |
7,414 |
298,495 |
10.3% |
7,181 |
272,481 |
11.0% |
Funding |
949 |
326,424 |
1.2% |
1,168 |
331,186 |
1.4% |
Insurance |
933 |
125,791 |
3.0% |
851 |
105,811 |
3.3% |
Securities/Other |
1,213 |
303,865 |
1.6% |
1,022 |
283,634 |
1.4% |
|
||||||
Interest Financial Margin |
10,509 |
- |
7.2% |
10,222 |
- |
7.6% |
Bradesco 33
Economic and Financial Analysis
Loan Financial Margin - Interest
Loan Financial Margin - Breakdown
|
R$ million | ||||
|
Financial Margin - Loan | ||||
|
1Q13 |
4Q12 |
1Q12 |
Variation | |
|
Quarter |
12M | |||
Interest - due to volume |
|
|
|
94 |
646 |
Interest - due to spread |
|
|
|
(207) |
(413) |
Interest Financial Margin |
7,414 |
7,527 |
7,181 |
(113) |
233 |
Income |
12,462 |
12,361 |
12,645 |
101 |
(183) |
Expenses |
(5,048) |
(4,834) |
(5,464) |
(214) |
416 |
In the first quarter of 2013, financial margin with loan operations reached R$7,414 million, down 1.5% or R$113 million over the fourth quarter of 2012. The variation is the result of: (i) the decrease in average spread, in the amount of R$207 million, impacted by the new interest rate policy for the credit card segment; and partially offset by: (ii) the increase in average business volume, in the amount of R$94 million.
Year over year, the financial margin for the first quarter of 2013 grew 3.2%, or R$233 million, resulting from: (i) a R$646 million increase in the volume of operations; and offset by (ii) the decrease in average spread, amounting to R$413 million, mainly affected by: (a) the drop in interest rates used; and (b) the change in the loan portfolio mix.
34 Report on Economic and Financial Analysis – March 2013
Economic and Financial Analysis
Loan Financial Margin - Interest
Loan Financial Margin - Net Margin
The graph above presents a summary of loan activity. The Gross Margin line refers to interest income from loans, net of opportunity cost (a specific rate by type of operation and term).
The ALL curve 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 other.
In the first quarter of 2013, the net margin curve, which refers to loan interest income net of ALL, remained virtually stable over the previous quarter. In the year-over-year comparison, the curve was up 5.3%, mainly impacted by: (i) the reduction in delinquency costs; and (ii) the increase in business volume.
Bradesco 35
Economic and Financial Analysis
Loan Financial Margin - Interest
Expanded Loan Portfolio (1)
The expanded loan portfolio amounted to R$391.7 billion in March 2013, up 1.6% in the quarter and 11.6% over the last twelve months, mainly led by Corporations, which grew by 1.8% and 15.6%, respectively. (1) Including sureties, guarantees, letters of credit, advances of credit card receivables, debentures, promissory notes, receivables-backed investment funds - FIDC, mortgage-backed receivables - CRI and rural loans. For further information, refer to page 42 herein. |
Expanded Loan Portfolio Breakdown by Product and Type of Customer (Individual and Corporate)
A breakdown of loan risk products for individuals is presented below:
Individuals |
R$ million |
Variation % | |||
Mar13 |
Dec12 |
Mar12 |
Quarter |
12M | |
CDC / Vehicle Leasing |
30,112 |
31,099 |
32,585 |
(3.2) |
(7.6) |
Payroll-Deductible Loans (1) |
22,448 |
20,757 |
18,398 |
8.1 |
22.0 |
Credit Card |
20,263 |
20,921 |
17,903 |
(3.1) |
13.2 |
Personal Loans |
15,408 |
15,041 |
13,771 |
2.4 |
11.9 |
Real Estate Financing (2) |
10,642 |
10,060 |
7,994 |
5.8 |
33.1 |
Rural Loans |
6,806 |
6,927 |
6,599 |
(1.7) |
3.1 |
BNDES/Finame Onlending |
6,187 |
5,775 |
5,494 |
7.1 |
12.6 |
Overdraft Facilities |
3,424 |
2,989 |
3,217 |
14.6 |
6.4 |
Sureties and Guarantees |
580 |
683 |
598 |
(15.1) |
(3.0) |
Other (3) |
3,360 |
3,289 |
3,091 |
2.2 |
8.7 |
Total |
119,231 |
117,540 |
109,651 |
1.4 |
8.7 |
Including:
(1) Loan assignment (FIDC): R$145 million in March 2013, R$202 million in December 2012 and R$420 million in March 2012;
(2) Loan assignment (CRI): R$141 million in March 2013, R$149 million in December 2012 and R$198 million in March 2012; and
(3) Loan assignment (FIDC) for the acquisition of assets: R$1 million in March 2013, R$1 million in December 2012 and R$2 million in March 2012; and rural loan assignment: R$102 million in March 2013, R$101 million in December 2012 and R$112 million in March 2012.
Operations bearing credit risks for Individuals grew by 1.4% in the quarter and 8.7% in the last 12 months, a result of better performance in: (i) real estate financing; and (ii) payroll-deductible loans.
36 Report on Economic and Financial Analysis – March 2013
Economic and Financial Analysis
Loan Financial Margin - Interest
A breakdown of loan risk products in the corporate segment is presented below:
Corporate |
R$ million |
Variation % | |||
Mar13 |
Dec12 |
Mar12 |
Quarter |
12M | |
Working Capital |
44,992 |
44,811 |
41,551 |
0.4 |
8.3 |
BNDES/Finame Onlending |
31,639 |
29,929 |
29,812 |
5.7 |
6.1 |
Operations Abroad |
24,542 |
25,243 |
21,670 |
(2.8) |
13.3 |
Export Financing |
14,841 |
12,023 |
10,479 |
23.4 |
41.6 |
Credit Card |
13,558 |
13,942 |
13,916 |
(2.8) |
(2.6) |
Real Estate Financing - Corporate Plan (1) |
13,305 |
12,674 |
10,068 |
5.0 |
32.1 |
Overdraft Account |
10,558 |
9,793 |
10,631 |
7.8 |
(0.7) |
Vehicles - CDC |
7,281 |
7,088 |
5,965 |
2.7 |
22.0 |
Leasing |
5,836 |
6,190 |
7,008 |
(5.7) |
(16.7) |
Rural Loans |
4,842 |
4,653 |
4,358 |
4.1 |
11.1 |
Sureties and Guarantees (2) |
59,148 |
59,228 |
50,334 |
(0.1) |
17.5 |
Operations bearing Credit Risk - Commercial Portfolio (3) |
30,833 |
30,874 |
25,403 |
(0.1) |
21.4 |
Other (4) |
11,076 |
11,542 |
9,983 |
(4.0) |
10.9 |
Total |
272,451 |
267,989 |
241,181 |
1.7 |
13.0 |
Including:
(1) Loan assignment (CRI): R$226 million in March 2013, R$230 million in December 2012 and R$280 million in March 2012;
(2) A total of 91.2% of sureties and guarantees from corporate customers were contracted by corporations;
(3) Operations with debentures and promissory notes; and
(4) Letters of credit: R$1,401 million in March 2013, R$1,629 million in December 2012 and R$1,556 million in March 2012.
Operations bearing credit risk for corporate customers grew by 1.7% in the quarter and 13.0% in the last 12 months. The main highlights in the quarter were: (i) export financing and (ii) overdraft account. In the last 12 months, the growth was led by: (i) export financing; and (ii) real estate financing – corporate plan.
Expanded Loan Portfolio - Consumer Financing
The graph below shows the types of credit related to Consumer Financing of individual customers (CDC/vehicle leasing, personal loans, financing of goods, revolving credit card and cash and installment purchases at merchants).
Consumer financing totaled R$88.6 billion, up 0.4% in the quarter and 6.7% in the last 12 months. Growth was led by: (i) vehicle financing (CDC/Leasing) (R$30.1 billion); and (ii) payroll-deductible loans
(R$22.5 billion), which together totaled R$52.6 billion, accounting for 59.3% of the consumer financing balance. Given their guarantees and characteristics, these products provide a rather lower level of credit risk to this group of operations.
Bradesco 37
Economic and Financial Analysis |
Loan Financial Margin - Interest |
Breakdown of the Vehicle Portfolio |
|
R$ million |
Variation % | |||
Mar13 |
Dec12 |
Mar12 |
Quarter |
12M | |
CDC Portfolio |
35,943 |
36,336 |
35,040 |
(1.1) |
2.6 |
Individuals |
28,662 |
29,248 |
29,075 |
(2.0) |
(1.4) |
Corporate |
7,281 |
7,088 |
5,965 |
2.7 |
22.1 |
Leasing Portfolio |
4,078 |
4,774 |
7,222 |
(14.6) |
(43.5) |
Individuals |
1,450 |
1,851 |
3,510 |
(21.7) |
(58.7) |
Corporate |
2,628 |
2,923 |
3,712 |
(10.1) |
(29.2) |
Finame Portfolio |
10,690 |
10,417 |
9,970 |
2.6 |
7.2 |
Individuals |
888 |
938 |
931 |
(5.3) |
(4.6) |
Corporate |
9,802 |
9,479 |
9,039 |
3.4 |
8.4 |
Total |
50,711 |
51,527 |
52,232 |
(1.6) |
(2.9) |
Individuals |
31,000 |
32,037 |
33,516 |
(3.2) |
(7.5) |
Corporate |
19,711 |
19,490 |
18,716 |
1.1 |
5.3 |
Vehicle financing operations (individual and corporate customers) totaled R$50.7 billion in March 2013, presenting a decrease in quarter-over-quarter and year-over-year comparisons. Of the total vehicle portfolio, 70.9% corresponds to CDC, 21.1% to Finame and 8.0% to Leasing. Individuals represented 61.1% of the portfolio, while corporate customers accounted for the remaining 38.9%.
Expanded Loan Portfolio Concentration - by Sector
The share of each economic sector composing the loan portfolio had a slight variation. Industry had the greatest growth, both in the quarter and in the last twelve-month period.
Activity Sector |
R$ million | |||||
Mar13 |
% |
Dec12 |
% |
Mar12 |
% | |
Public Sector |
619 |
0.2 |
1,179 |
0.3 |
1,844 |
0.5 |
Private Sector |
391,063 |
99.8 |
384,350 |
99.7 |
348,987 |
99.5 |
Corporate |
271,832 |
69.4 |
266,810 |
69.2 |
239,336 |
68.2 |
Industry |
88,745 |
22.7 |
83,880 |
21.8 |
75,436 |
21.5 |
Commerce |
57,928 |
14.8 |
57,531 |
14.9 |
54,144 |
15.4 |
Financial Intermediaries |
7,483 |
1.9 |
7,138 |
1.9 |
4,871 |
1.4 |
Services |
113,773 |
29.0 |
114,383 |
29.7 |
101,243 |
28.9 |
Agriculture, Cattle Raising, Fishing, |
3,903 |
1.0 |
3,879 |
1.0 |
3,642 |
1.0 |
Individuals |
119,231 |
30.4 |
117,540 |
30.5 |
109,651 |
31.3 |
Total |
391,682 |
100.0 |
385,529 |
100.0 |
350,831 |
100.0 |
38 Report on Economic and Financial Analysis – March 2013
Economic and Financial Analysis
Loan Financial Margin - Interest
Changes in the Expanded Loan Portfolio
Of the R$40.9 billion growth in the loan portfolio over the last 12 months, new borrowers accounted for R$30.5 billion, or 74.5%, representing 7.8% of the portfolio in March 2013.
(1) Including loans settled and subsequently renewed in the last 12 months.
Bradesco 39 |
Economic and Financial Analysis |
Loan Financial Margin - Interest |
Changes in the Expanded Loan Portfolio - By Rating |
The chart below shows that new borrowers and remaining debtors as of March 2012 (customers that remained in the loan portfolio for at least 12 months) presented a good level of credit quality (AA-C ratings), demonstrating the adequacy and consistency of the loan assignment policy and processes, as well as the quality of guarantees and the credit rating instruments used by Bradesco.
Changes in the Extended Loan Portfolio by Rating from March 2012 to 2013 | ||||||
Rating |
Total Loan as of |
New Customers from |
Remaining Debtors as of March 2012 | |||
R$ million |
% |
R$ million |
% |
R$ million |
% | |
AA - C |
366,329 |
93.5 |
29,145 |
95.7 |
337,184 |
93.3 |
D |
7,807 |
2.0 |
377 |
1.2 |
7,429 |
2.1 |
E - H |
17,546 |
4.5 |
930 |
3.1 |
16,617 |
4.6 |
Total |
391,682 |
100.0 |
30,452 |
100.0 |
361,230 |
100.0 |
Expanded Loan Portfolio - By Customer Profile
The table below presents the changes in the loan portfolio by customer profile:
Customer Profile |
R$ million |
Variation % | |||
Mar13 |
Dec12 |
Mar12 |
Quarter |
12M | |
Corporations |
155,409 |
152,728 |
134,451 |
1.8 |
15.6 |
SMEs |
117,043 |
115,261 |
106,730 |
1.5 |
9.7 |
Individuals |
119,231 |
117,540 |
109,651 |
1.4 |
8.7 |
Total Loan Operations |
391,682 |
385,529 |
350,831 |
1.6 |
11.6 |
Expanded Loan Portfolio - By Customer Profile and Rating (%) |
AA-C rated loans remained stable in comparison with the previous quarter and slightly increased in the year-over-year comparison.
Customer Profile |
By Rating | ||||||||
|
Mar13 |
|
|
Dec12 |
|
|
Mar12 |
| |
AA-C |
D |
E-H |
AA-C |
D |
E-H |
AA-C |
D |
E-H | |
Corporations |
98.5 |
1.0 |
0.5 |
98.7 |
0.9 |
0.4 |
98.5 |
1.0 |
0.5 |
SMEs |
91.3 |
3.1 |
5.6 |
91.3 |
3.1 |
5.6 |
91.6 |
2.8 |
5.6 |
Individuals |
89.2 |
2.2 |
8.6 |
88.9 |
2.3 |
8.8 |
89.0 |
2.3 |
8.7 |
Total |
93.5 |
2.0 |
4.5 |
93.5 |
2.0 |
4.5 |
93.3 |
2.1 |
4.6 |
40 Report on Economic and Financial Analysis – March 2013
|
Economic and Financial Analysis |
Loan Financial Margin - Interest | |
Expanded Loan Portfolio - By Business Segment |
Below is the quarterly and yearly growth in the loan portfolio by business segment, which was led by the Prime and Retail segments.
Business Segments |
R$ million |
Variation % | ||||||
Mar13 |
% |
Dec12 |
% |
Mar12 |
% |
Quarter |
12M | |
Retail |
112,034 |
28.6 |
108,631 |
28.2 |
96,914 |
27.6 |
3.1 |
15.6 |
Corporate (1) |
160,232 |
40.9 |
158,474 |
41.1 |
143,751 |
41.0 |
1.1 |
11.5 |
Middle Market |
50,200 |
12.8 |
49,271 |
12.8 |
44,686 |
12.7 |
1.9 |
12.3 |
Prime |
16,170 |
4.1 |
15,603 |
4.0 |
12,935 |
3.7 |
3.6 |
25.0 |
Other / Non-account holders (2) |
53,046 |
13.6 |
53,551 |
13.9 |
52,546 |
15.0 |
(0.9) |
1.0 |
Total |
391,682 |
100.0 |
385,529 |
100.0 |
350,831 |
100.0 |
1.6 |
11.6 |
(1) Including loans taken out with co-obligation. In the table on page 40, Loan Portfolio - by Customer Profile, these amounts are allocated to individuals; and
(2) Mostly, non-account holders using vehicle financing, credit cards and payroll-deductible loans.
Expanded Loan Portfolio - By Currency
The balance of foreign currency-indexed and/or denominated loan and onlending operations (excluding ACCs - Advances on Foreign Exchange Contracts) totaled US$14.9 billion in March 2013 (US$15.1 billion in December 2012 and US$13.4 billion in March 2012), a 1.3% decrease in the quarter and 11.2% increase in the last 12 months, in dollars. In reais, these same foreign currency operations totaled R$29.9 billion in March 2013 (R$30.9 billion in December 2012 and R$24.4 billion in March 2012), a 3.2% decrease in the quarter and 22.5% growth in the last 12 months. |
In March 2013, total loan operations, in reais, stood at R$361.7 billion (R$354.6 billion in December 2012 and R$326.4 billion in March 2012), up 2.0% on the previous quarter and 10.8% over the last 12 months.
|
Bradesco 41
Economic and Financial Analysis |
Loan Financial Margin - Interest |
Expanded Loan Portfolio - by Debtor |
Credit exposure level among the 100 largest debtors was slightly higher from that in the previous year and the last quarter. The quality of the 100 largest debtors, rated as AA to A, improved in the quarter and in the last 12 months.
Loan Portfolio(1) - By Type |
All operations bearing credit risk stood at R$413.3 billion, up 1.0% in the quarter and 11.4% in the last
12 months.
|
R$ million |
|
Variation % | ||
Mar13 |
Dec12 |
Mar12 |
Quarter |
12M | |
Loans and Discounted Securities |
144,724 |
141,861 |
130,587 |
2.0 |
10.8 |
Financing |
106,780 |
101,361 |
93,491 |
5.3 |
14.2 |
Rural and Agribusiness Financing |
17,238 |
16,683 |
15,609 |
3.3 |
10.4 |
Leasing Operations |
7,280 |
8,035 |
10,514 |
(9.4) |
(30.8) |
Advances on Exchange Contracts |
6,023 |
6,348 |
6,671 |
(5.1) |
(9.7) |
Other Loans |
15,838 |
16,672 |
12,876 |
(5.0) |
23.0 |
Subtotal Loan Operations (2) |
297,883 |
290,960 |
269,749 |
2.4 |
10.4 |
Sureties and Guarantees Granted (Memorandum Accounts) |
59,728 |
59,911 |
50,932 |
(0.3) |
17.3 |
Operations bearing Credit Risk - Commercial Portfolio (3) |
30,833 |
30,874 |
25,403 |
(0.1) |
21.4 |
Letters of Credit (Memorandum Accounts) |
1,401 |
1,629 |
1,556 |
(14.0) |
(10.0) |
Advances from Credit Card Receivables |
1,206 |
1,454 |
2,161 |
(17.1) |
(44.2) |
Co-obligation in Loan Assignment FIDC/CRI (Memorandum Accounts) |
512 |
582 |
899 |
(12.0) |
(43.0) |
Co-obligation in Rural Loan Assignment (Memorandum Accounts) |
119 |
119 |
131 |
0.4 |
(8.8) |
Subtotal of Operations bearing Credit Risk - Expanded Portfolio |
391,682 |
385,529 |
350,831 |
1.6 |
11.6 |
Other Operations Bearing Credit Risk (4) |
21,590 |
23,851 |
20,142 |
(9.5) |
7.2 |
Total Operations bearing Credit Risk |
413,273 |
409,380 |
370,974 |
1.0 |
11.4 |
(1) In addition to the Expanded Portfolio, it includes other operations bearing credit risk;
(2) As defined by Bacen;
(3) Including debenture and promissory note operations; and
(4) Including CDI operations, international treasury, swaps, forward currency contracts and investments in FIDC and CRI.
42 Report on Economic and Financial Analysis – March 2013
Economic and Financial Analysis
Loan Financial Margin - Interest
The charts below refer to the Loan Portfolio, as defined by Bacen.
Loan Portfolio(1) - By Flow of Maturities
The maturities of performing loans were slightly longer in March 2013, mainly due to the higher volume of BNDES onlending and real estate financing. Note that, due to their guarantees and characteristics, these operations are exposed to lower risk, in addition to providing favorable conditions to gain customer loyalty.
(1) As defined by Bacen.
Bradesco 43
Economic and Financial Analysis
Loan Financial Margin - Interest
Loan Portfolio(1) - Delinquency over 90 days
Total delinquency ratio over 90 days had a slight reduction in the quarter and in the last 12 months, maintaining an improvement in a gradual downward trend, mainly due to the 0.2 p.p. decrease in Individuals.
As shown in the graph below, the total delinquency ratio for operations overdue from 61 to 90 days remained stable in the quarter and had a slight decrease over the last 12 months.
(1) As defined by Bacen.
44 Report on Economic and Financial Analysis – March 2013
Economic and Financial Analysis
Loan Financial Margin - Interest
Allowance for Loan Losses (ALL) x Delinquency x Losses(1)
The ALL of R$21.4 billion, representing 7.2% of the total portfolio, comprises the generic provision (customer and/or operation rating), the specific provision (non-performing loans) and the excess provision (internal criteria).
Bradesco has appropriate provisioning levels that are also sufficient to support possible changes in scenarios, such as higher delinquency levels and/or changes in the loan portfolio profile.
It is worth mentioning the assertiveness of adopted provisioning criteria, which is proven by: (i) analyzing historical data on recorded allowances for loan losses; and (ii) effective losses in the subsequent twelve-month period, i.e., for an existing provision of 7.5% of the portfolio(1), in March 2012, the effective gross loss in the subsequent twelve-month period was 4.8%, meaning the existing provision exceeded the loss over the subsequent twelve-month period by more than 56%, as shown in the graph below.
(1) As defined by Bacen.
Bradesco 45
Economic and Financial Analysis
Loan Financial Margin - Interest
Analysis in terms of loss, net of recovery, shows a significant increase in the coverage margin. In March 2012, for an existing provision of 7.5% of the portfolio(1), the net loss in the subsequent twelve-month period was 3.6%, meaning that the existing provision exceeded over twice the loss in the subsequent 12 months.
(1) As defined by Bacen.
46 Report on Economic and Financial Analysis – March 2013
Economic and Financial Analysis
Loan Financial Margin - Interest
Allowance for Loan Losses(1)
The Non-performing Loan ratio (operations overdue for over 60 days) posted a slight decrease in the quarter-over-quarter comparison. Coverage ratios for the allowance for loans overdue from 60 to 90 days stood at very comfortable levels.
(1) As defined by Bacen; and
(2) Loan operations overdue for over 60 days and that do not generate revenue appropriation on an accrual basis.
Bradesco 47
Economic and Financial Analysis
Loan Financial Margin - Interest
Loan Portfolio(1) - Portfolio Indicators
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 %) |
Mar13 |
Dec12 |
Mar12 | |
Total Loan Operations (1) |
297,883 |
290,960 |
269,749 |
- Individuals |
118,263 |
116,404 |
108,321 |
- Corporate |
179,620 |
174,556 |
161,427 |
Existing Provision |
21,359 |
21,299 |
20,117 |
- Specific |
11,268 |
11,182 |
10,576 |
- Generic |
6,080 |
6,106 |
5,530 |
- Excess |
4,010 |
4,010 |
4,012 |
Specific Provision / Existing Provision (%) |
52.8 |
52.5 |
52.6 |
Existing Provision / Loan Operations (%) |
7.2 |
7.3 |
7.5 |
AA - C Rated Loan Operations / Loan Operations (%) |
91.6 |
91.5 |
91.5 |
D Rated Operations under Risk Management / Loan Operations (%) |
2.6 |
2.5 |
2.5 |
E - H Rated Loan Operations / Loan Operations (%) |
5.9 |
6.0 |
6.0 |
D Rated Loan Operations |
7,608 |
7,427 |
6,807 |
Existing Provision for D Rated Loan Operations |
2,079 |
2,039 |
1,871 |
D Rated Provision / Loan Operations (%) |
27.3 |
27.5 |
27.5 |
D - H Rated Non-Performing Loans |
16,616 |
16,414 |
15,400 |
Existing Provision/D - H Rated Non-Performing Loans (%) |
128.5 |
129.8 |
130.6 |
E - H Rated Loan Operations |
17,456 |
17,382 |
16,188 |
Existing Provision for E - H Rated Loan Operations |
15,305 |
15,296 |
14,305 |
E - H Rated Provision / Loan Operations (%) |
87.7 |
88.0 |
88.4 |
E - H Rated Non-Performing Loans |
13,436 |
13,404 |
12,572 |
Existing Provision/E - H Rated Non-Performing Loan (%) |
159.0 |
158.9 |
160.0 |
Non-Performing Loans (2) |
14,628 |
14,455 |
13,718 |
Non-Performing Loans (2) / Loan Operations (%) |
4.9 |
5.0 |
5.1 |
Existing Provision / Non-Performing Loans (2) (%) |
146.0 |
147.3 |
146.6 |
Loan Operations Overdue for over 90 days |
11,904 |
11,955 |
11,070 |
Loan Operations Overdue for over 90 days / Loan Operations (%) |
4.0 |
4.1 |
4.1 |
Existing Provision/Operations Overdue for over 90 days (%) |
179.4 |
178.2 |
181.7 |
(1) As defined by Bacen; and
(2) Loan operations overdue for over 60 days and that do not generate revenue appropriation on an accrual basis.
48 Report on Economic and Financial Analysis – March 2013
Economic and Financial Analysis
Funding Financial Margin- Interest
Funding Financial Margin - Breakdown
|
R$ million | ||||
|
Financial Margin - Funding | ||||
|
1Q13 |
4Q12 |
1Q12 |
Variation | |
|
Quarter |
12M | |||
Interest - due to volume |
|
|
|
(20) |
(14) |
Interest - due to spread |
|
|
|
(28) |
(205) |
Interest Financial Margin |
949 |
997 |
1,168 |
(48) |
(219) |
Quarter over quarter, interest funding financial margin decreased 4.8%, or R$48 million, as a result of: (i) the lower volume of funds raised that negatively affected this margin by R$20 million; and (ii) the R$28 million decrease in average spread, due to the interest rate decrease in the period (Selic). |
In the first quarter of 2013, interest funding financial margin was R$949 million against the R$1,168 million in the same period of 2012, down by 18.8% or R$219 million, mainly driven by: (i) the lower average volume of funds raised, totaling R$14 million; and (ii) the R$205 million decrease in average spread, due to the interest rate decrease in the period (Selic). |
Bradesco 49
Economic and Financial Analysis
Funding Financial Margin - Interest
Loans vs. Funding
To analyze Loan Operations in relation to Funding, it is necessary to deduct from total customer funding (i) the amount committed to reserve requirements at Bacen, (ii) the amount of available funds held at customer service network, as well as (iii) add funds from domestic and foreign lines of credit that finance loan needs. Bradesco depends little on interbank deposits and foreign lines of credit, given its capacity to effectively obtain funding from customers. This is a result of: (i) the outstanding position of its service points; (ii) the extensive diversity of products offered; and (iii) the market’s confidence in the Bradesco brand. Note that the use of funds provides a comfortable margin, which proves that Bradesco is capable of meeting demand for funds for loans using its own funding.
Funding vs. Investments |
R$ million |
Variation % | |||
Mar13 |
Dec12 |
Mar12 |
Quarter |
12M | |
Demand Deposits |
35,714 |
38,412 |
31,955 |
(7.0) |
11.8 |
Sundry Floating |
4,541 |
3,428 |
6,948 |
32.5 |
(34.6) |
Savings Deposits |
70,163 |
69,042 |
59,924 |
1.6 |
17.1 |
Time Deposits + Debentures (1) |
157,708 |
163,832 |
176,927 |
(3.7) |
(10.9) |
Financial Bills |
25,417 |
28,221 |
32,405 |
(9.9) |
(21.6) |
Other |
22,929 |
23,799 |
18,283 |
(3.7) |
25.4 |
Customer Funds |
316,472 |
326,733 |
326,442 |
(3.1) |
(3.1) |
(-) Reserve Requirements/Available Funds (2) |
(56,500) |
(58,291) |
(79,159) |
(3.1) |
(28.6) |
Customer Funds Net of Compulsory Deposits |
259,972 |
268,442 |
247,283 |
(3.2) |
5.1 |
Onlending |
34,922 |
32,744 |
32,490 |
6.7 |
7.5 |
Foreign Lines of Credit |
8,716 |
11,161 |
11,423 |
(21.9) |
(23.7) |
Funding Abroad |
42,936 |
51,411 |
42,648 |
(16.5) |
0.7 |
Total Funding (A) |
346,546 |
363,759 |
333,844 |
(4.7) |
3.8 |
Loan Portfolio/Leasing/Cards (Other Receivables)/Acquired CDI (B) (3) |
341,640 |
335,917 |
308,251 |
1.7 |
10.8 |
B/A (%) |
98.6 |
92.3 |
92.3 |
6.3 |
6.3 |
(1) Debentures mainly used to back purchase and sale commitments;
(2) Excluding government securities tied to savings accounts; and
50 Report on Economic and Financial Analysis – March 2013
Economic and Financial Analysis
Funding Financial Margin - Interest
Main Funding Sources
The following table presents changes in main funding sources:
|
R$ million |
Variation % | |||
|
Mar13 |
Dec12 |
Mar12 |
Quarter |
12M |
Demand Deposits |
35,714 |
38,412 |
31,955 |
(7.0) |
11.8 |
Savings Deposits |
70,163 |
69,042 |
59,924 |
1.6 |
17.1 |
Time Deposits |
99,505 |
104,022 |
121,485 |
(4.3) |
(18.1) |
Debentures (1) |
58,203 |
59,810 |
55,442 |
(2.7) |
5.0 |
Borrowing and Onlending |
46,209 |
44,186 |
47,112 |
4.6 |
(1.9) |
Funds from Issuance of Securities (2) |
47,833 |
51,359 |
48,482 |
(6.9) |
(1.3) |
Subordinated Debts |
35,057 |
34,852 |
30,122 |
0.6 |
16.4 |
Total |
392,684 |
401,683 |
394,522 |
(2.2) |
(0.5) |
(1) Considering only debentures used to back purchase and sale commitments; and
(2) Including: Financial Bills, on March 31, 2013, amounting to R$25,417 million (R$28,221 million on December 31, 2012 and R$32,405 million on March 31, 2012).
Demand Deposits
The R$2,698 million, or 7.0%, decrease in the first quarter of 2013, when compared to the previous quarter, was basically driven by: (i) the use of funds by our customers to pay one-time expenses at the beginning of the year (e.g., IPVA and IPTU taxes), as well as: (ii) the seasonality in the fourth quarter, which contributed to greater amount of funds, with the payment of the Christmas bonus in the period. The R$3,759 million, or 11.8%, increase in comparison with the first quarter of 2012 was mainly due to the improved funding and the increased account holder base. |
(1) Additional installment is not included.
Savings Deposits
Savings deposits increased 1.6% in the quarter-over-quarter comparison and 17.1% in the last 12 months, mainly as a result of: (i) greater funding volume; and (ii) the remuneration of savings account reserve. The new savings remuneration rule determines that: (i) the existing account savings up to May 3, 2012 will continue to remunerate at Bradesco is always increasing its savings accounts base and posted net growth of |
5.3 million new savings accounts over the last 12 months.
|
Bradesco 51
Economic and Financial Analysis |
Loan Financial Margin - Interest |
Time Deposits |
In the first quarter of 2013, time deposits totaled R$99,505 million, decreasing by 4.3% quarter over quarter and 18.1% on the same period of the previous year. Such performance is basically due to the new business opportunities offered to customers. |
Debentures
On March 31, 2013, Bradesco’s debentures amounted to R$58,203 million, a 2.7% decrease in the quarter-over-quarter comparison and a 5.0% increase over the last 12 months. These variations are mainly due to the placement and maturity of the securities, which are also used to back purchase and sale commitments that are, in turn, impacted by the levels of economic activity. |
Borrowing and Onlending
The quarter-over-quarter R$2,023 million increase, or 4.6%, was mainly due to the R$1,978 million increase in the volume of funds raised through loans and onlending in Brazil, especially through Finame and BNDES operations. Year over year, the balance fell R$903 million in the first quarter of 2013, mainly due to: |
million increase in volume of funds raised through loans and onlending in Brazil, especially through Finame and BNDES operations.
|
52 Report on Economic and Financial Analysis – March 2013 |
|
|
Economic and Financial Analysis |
Funding Financial Margin - Interest | |
Funds for the Issuance of Securities |
Funds from issuance of securities totaled R$47,833 million, a 6.9% or R$3,526 million decrease in the quarter, mainly due to: (i) the decreased inventory of Financial Bills, from Between the first quarter of 2012 and 2013, there was a reduction of R$649 million, mainly driven by: (i) the decreased inventory of Financial Bills, amounting to R$6,988 million, mainly due to the redemptions and maturities of these securities; partially offset by: (ii) the increase in volume of securities issued abroad, in the |
amount of R$3,739 million, a result of new issuances carried out in the period and exchange gains of 10.5%;
|
Subordinated Debt
Subordinated Debt totaled R$35,057 million in March 2013 (R$8,597 million abroad and R$26,460 million in Brazil). In the last 12 months, Bradesco issued R$8,948 million in Brazil. Additionally, note that, in the first quarter of 2013, Bacen authorized the use of Subordinated Financial Bills amounting to R$1,234 million (R$2,206 million in the fourth quarter of 2012) to compose Tier II of the Capital Adequacy Ratio, of which only R$27,009 million of total |
|
Bradesco 53 |
Economic and Financial Analysis |
Securities/Other Financial Margin - Interest |
Securities/Other Financial Margin - Breakdown |
|
R$ million | ||||
|
Financial Margin - Securities/Other | ||||
|
1Q13 |
4Q12 |
1Q12 |
Variation | |
|
Quarter |
12M | |||
Interest - due to volume |
|
|
|
(14) |
81 |
Interest - due to spread |
|
|
|
(15) |
110 |
Interest Financial Margin |
1,213 |
1,242 |
1,022 |
(29) |
191 |
Income |
5,863 |
6,862 |
8,599 |
(999) |
(2,736) |
Expenses |
(4,650) |
(5,620) |
(7,577) |
970 |
2,927 |
Quarter over quarter, interest financial margin from Securities/Other was down by R$29 million, mainly due to: (i) the decrease in average spread of operations, amounting to R$15 million; and (ii) decrease in volume of operations, amounting to R$14 million.
Year over year, interest financial margin from “Securities/Other” stood at R$1,213 million, versus R$1,022 million recorded in the same period in 2012, up R$191 million or 18.7%. This result was due to: (i) an increase in the volume of operations which affected the result in R$81 million; and (ii) a R$110 million increase in the average spread.
Insurance Financial Margin - Interest
Insurance Financial Margin - Breakdown
|
R$ million | ||||
|
Financial Margin - Insurance | ||||
|
1Q13 |
4Q12 |
1Q12 |
Variation | |
|
Quarter |
12M | |||
Interest - due to volume |
|
|
|
31 |
148 |
Interest - due to spread |
|
|
|
(10) |
(66) |
Interest Financial Margin |
933 |
912 |
851 |
21 |
82 |
Income |
2,055 |
2,329 |
3,075 |
(274) |
(1,020) |
Expenses |
(1,122) |
(1,417) |
(2,224) |
295 |
1,102 |
In the quarter-over-quarter comparison, interest financial margin from insurance operations increased R$21 million, or 2.3%, due to: (i) the higher volume of operations, totaling R$31 million; and offset by: (ii) the R$10 million decrease in average spread.
In the year-over-year comparison, interest financial margin from insurance operations was up 9.6%, or R$82 million, due to: (i) the higher volume of operations, in the amount of R$148 million; and offset by (ii) the R$66 million decrease in average spread.
54 Report on Economic and Financial Analysis – March 2013 |
Economic and Financial Analysis
Financial Margin - Non-Interest
Non-Interest Financial Margin - Breakdown
|
R$ million | ||||
|
Non-Interest Financial Margin | ||||
|
1Q13 |
4Q12 |
1Q12 |
Variation | |
|
Quarter |
12M | |||
Funding |
(73) |
(73) |
(73) |
- |
- |
Insurance |
75 |
102 |
163 |
(27) |
(88) |
Securities/Other |
195 |
402 |
383 |
(207) |
(188) |
Total |
197 |
431 |
473 |
(234) |
(276) |
The non-interest financial margin in the first quarter of 2013 stood at R$197 million, down R$234 million over the previous quarter. Year over year, non-interest margin decreased R$276 million. The variations in non-interest financial margin were a result of:
· “Insurance,” which is represented by gains/loss from equity securities. The variations in the periods are associated with market conditions, which enabled greater/lower gain opportunity; and
· “Securities/Other,” which had a decrease of R$207 million and R$188 million quarter over quarter and year over year, respectively, due to lower gains from market arbitrage.
Bradesco 55
Economic and Financial Analysis
Insurance, Pension Plans and Capitalization Bonds
Below is the analysis of the Statement of Financial Position and Income Statement of Grupo Bradesco Seguros e Previdência:
Consolidated Statement of Financial Position
|
|
|
R$ million |
|
Mar13 |
Dec12 |
Mar12 |
Assets |
|
|
|
Current and Long-Term Assets |
151,335 |
150,710 |
129,800 |
Securities |
141,535 |
141,540 |
122,147 |
Insurance Premiums Receivable (1) |
2,464 |
1,979 |
1,759 |
Other Loans |
7,336 |
7,191 |
5,894 |
Permanent Assets |
3,777 |
3,661 |
3,235 |
Total |
155,112 |
154,371 |
133,035 |
Liabilities |
|
|
|
Current and Long-Term Liabilities |
136,025 |
133,935 |
114,752 |
Tax, Civil and Labor Contingencies |
2,746 |
2,523 |
2,134 |
Payables on Insurance, Pension Plan and Capitalization Bond Operations |
369 |
367 |
318 |
Other Liabilities |
5,543 |
6,828 |
5,347 |
Insurance Technical Reserves (1) |
11,217 |
10,397 |
8,429 |
Life and Pension Plan Technical Reserves |
110,527 |
108,371 |
93,861 |
Capitalization Bond Technical Reserves |
5,623 |
5,449 |
4,663 |
Non-controlling Interest |
663 |
637 |
663 |
Shareholders' Equity |
18,424 |
19,799 |
17,620 |
Total |
155,112 |
154,371 |
133,035 |
(1) In the first quarter of 2013, in compliance with ANS Normative Resolution 314, of November 23, 2012, Bradesco Saúde reclassified R$597.3 million, corresponding to the early recording of premiums, which was deducted from premiums receivable, to “Technical Reserves – Unearned Premium Reserve,” under liabilities.
Consolidated Income Statement (2)
|
|
|
R$ million |
|
1Q13 |
4Q12 |
1Q12 |
Insurance Written Premiums, Pension Plan Contributions and Capitalization Bond Income |
10,953 |
13,216 |
9,418 |
Premiums Earned from Insurance, Pension Plan Contribution and Capitalization Bond |
6,212 |
6,126 |
5,212 |
Financial Result from the Operation |
979 |
991 |
973 |
Sundry Operating Income |
135 |
232 |
256 |
Retained Claims |
(3,547) |
(3,472) |
(3,080) |
Capitalization Bond Draws and Redemptions |
(872) |
(982) |
(709) |
Selling Expenses |
(636) |
(636) |
(546) |
General and Administrative Expenses |
(475) |
(584) |
(473) |
Other Operating Income/Expenses |
(191) |
(142) |
(100) |
Tax Expenses |
(147) |
(136) |
(115) |
Operating Result |
1,458 |
1,397 |
1,418 |
Equity Result |
101 |
162 |
96 |
Non-Operating Result |
(13) |
(12) |
(9) |
Income before Taxes and Profit Sharing |
1,546 |
1,547 |
1,505 |
Income Tax and Contributions |
(570) |
(547) |
(561) |
Profit Sharing |
(16) |
(17) |
(20) |
Non-controlling Interest |
(30) |
(19) |
(19) |
Net Income |
930 |
964 |
905 |
(2) For comparison purposes, non-recurring events are not considered.
56 Report on Economic and Financial Analysis – March 2013
Economic and Financial Analysis
Insurance, Pension Plans and Capitalization Bonds
Income Distribution of Grupo Bradesco Seguros
|
|
|
|
|
|
|
|
R$ million |
|
1Q13 |
4Q12 |
3Q12 |
2Q12 |
1Q12 |
4Q11 |
3Q11 |
2Q11 |
Life and Pension Plans |
542 |
570 |
493 |
494 |
493 |
535 |
486 |
470 |
Health |
167 |
167 |
133 |
148 |
151 |
181 |
132 |
200 |
Capitalization Bonds |
131 |
103 |
86 |
91 |
104 |
87 |
86 |
79 |
Basic Lines and Other |
90 |
124 |
125 |
148 |
157 |
57 |
76 |
51 |
Total |
930 |
964 |
837 |
881 |
905 |
860 |
780 |
800 |
Performance Ratios
|
|
|
|
|
|
|
|
% |
|
1Q13 |
4Q12 |
3Q12 |
2Q12 |
1Q12 |
4Q11 |
3Q11 |
2Q11 |
Claims Ratio (1) |
69.6 |
70.5 |
70.4 |
71.3 |
71.9 |
68.6 |
71.5 |
72.2 |
Expense Ratio (2) |
11.0 |
11.6 |
11.3 |
11.1 |
11.1 |
11.1 |
10.5 |
10.8 |
Administrative Expenses Ratio (3) |
4.3 |
4.2 |
5.0 |
4.3 |
5.0 |
4.5 |
5.8 |
5.4 |
Combined Ratio (4) (5) |
86.0 |
86.6 |
86.5 |
85.0 |
85.6 |
83.6 |
86.2 |
85.8 |
(1) Retained Claims/Earned Premiums;
(2) Selling Expenses/Earned Premiums;
(3) Administrative Expenses/Net Written Premiums;
(4) (Retained Claims + Selling Expenses + Other Operating Income and Expenses) / Earned Premiums + (Administrative Expenses + Taxes) / Net Written Premiums; and
(5) Excluding 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 quarter-over-quarter and year-over-year comparisons, total revenue did not have the same performance, due to the concentration of pension plan contributions, which are historically paid in the last quarter of every year.
In the first quarter of 2013, written premiums, pension plan contributions and capitalization bond income increased by 16.3% in comparison with the same period of the previous year. Leading growth in the year were the "Life and Pension Plan,” “Capitalization Bond” and “Health" products, which had more than a two-digit growth.
Bradesco 57
Economic and Financial Analysis
Insurance, Pension Plans and Capitalization Bonds
Written Premiums, Pension Plan Contributions and Capitalization Bond Income
58 Report on Economic and Financial Analysis – March 2013
Economic and Financial Analysis
Insurance, Pension Plan and Capitalization Bonds
Retained Claims by Insurance Line
Bradesco 59
Economic and Financial Analysis
Insurance, Pension Plan and Capitalization Bonds
Insurance Expense Ratio by Insurance Line
60 Report on Economic and Financial Analysis – March 2013
Economic and Financial Analysis
Insurance, Pension Plans and Capitalization Bonds
Efficiency Ratio
General and Administrative Expenses/Revenue
The improved administrative efficiency ratio when compared to the first quarter of 2012 was due to: (i) the benefits from cost rationalization; and (ii) the 16.3% increase in revenue in the period.
Bradesco 61
Economic and Financial Analysis
Insurance, Pension Plans and Capitalization Bonds
Insurance Technical Reserves
62 Report on Economic and Financial Analysis – March 2013
Economic and Financial Analysis
Bradesco Vida e Previdência
|
R$ million (unless otherwise stated) | |||||||
|
1Q13 |
4Q12 |
3Q12 |
2Q12 |
1Q12 |
4Q11 |
3Q11 |
2Q11 |
Net Income |
542 |
570 |
493 |
494 |
493 |
535 |
486 |
470 |
Premium and Contribution Income (1) |
5,698 |
8,053 |
5,002 |
6,737 |
5,009 |
6,886 |
4,708 |
5,493 |
- Income from Pension Plans and VGBL |
4,677 |
6,976 |
3,988 |
5,816 |
4,090 |
5,926 |
3,829 |
4,713 |
- Income from Life/Personal Accidents Insurance Premiums |
1,021 |
1,077 |
1,014 |
921 |
919 |
960 |
879 |
780 |
Technical Reserves |
110,527 |
108,371 |
102,425 |
98,199 |
93,861 |
91,008 |
84,788 |
81,991 |
Investment Portfolio |
118,380 |
117,418 |
110,182 |
106,102 |
100,366 |
96,047 |
91,806 |
88,255 |
Claims Ratio |
35.1 |
37.4 |
34.6 |
43.5 |
41.3 |
38.3 |
44.4 |
47.4 |
Expense Ratio |
23.4 |
23.3 |
21.2 |
19.2 |
21.3 |
19.1 |
18.5 |
19.2 |
Combined Ratio |
70.0 |
68.1 |
60.8 |
68.4 |
70.8 |
66.1 |
71.3 |
75.4 |
Participants / Policyholders (in thousands) |
25,722 |
25,837 |
25,295 |
25,257 |
24,534 |
24,582 |
24,051 |
23,109 |
Premium and Contribution Income Market Share (%) (2) |
24.1 |
29.6 |
28.8 |
29.9 |
27.5 |
33.1 |
31.6 |
32.0 |
Life/AP Market Share - Insurance Premiums (%) (2) |
17.0 |
18.0 |
17.8 |
17.4 |
17.3 |
17.6 |
16.9 |
16.3 |
(1) Life/VGBL/PGBL/Traditional; and
(2) 1Q13 includes the latest data released by Susep (February 2013).
Note: For comparison purposes, the non-recurring events are not considered.
Due to its solid structure, a policy of product innovation and customer trust, Bradesco Vida e Previdência leads the segment with a 24.1% market share in terms of pension plan and VGBL income in the period. Segment’s revenue, which are historically concentrated in the last quarter of the year, did not have the same performance seen in the fourth quarter of 2012. The reduction was directly reflected in income from operations, which was partially offset by the 2.3 p.p. decrease in Life product claims ratio. Net income for the first quarter of 2013 was 9.9% higher than the result posted in the same period of the previous year, mainly as a result of: (i) the 13.8% increase in revenue; (ii) the 6.2 p.p. decrease in “Life” product claims ratio; (iii) the increase in the financial result; and (iv) the improved administrative efficiency ratio.
Bradesco 63
Economic and Financial Analysis
Bradesco Vida e Previdência
Bradesco Vida e Previdência's technical reserves stood at R$110.5 billion in March 2013, made up of R$105.0 billion from Pension Plans and VGBL and R$5.5 billion from Life, Personal Accidents and Other Lines, up 17.8% over March 2012. The Pension Plan and VGBL Investment Portfolio totaled R$113.8 billion in February 2013, equal to 33.1% of all market funds (source: Fenaprevi).
Growth of Participants and Life and Personal Accident Policyholders
In March 2013, the number of Bradesco Vida e Previdência customers grew by 4.8% compared to March 2012, reaching a total of 2.3 million pension plan and VGBL plan participants and 23.4 million |
personal accident participants. This impressive growth was fueled by the strength of the Bradesco brand and the improvement of selling and management policies. |
64 Report on Economic and Financial Analysis – March 2013
Economic and Financial Analysis
Bradesco Saúde and Mediservice
|
R$ million (unless otherwise stated) | |||||||
|
1Q13 |
4Q12 |
3Q12 |
2Q12 |
1Q12 |
4Q11 |
3Q11 |
2Q11 |
Net Income |
167 |
167 |
133 |
148 |
151 |
181 |
132 |
200 |
Net Written Premiums |
2,787 |
2,727 |
2,498 |
2,338 |
2,251 |
2,170 |
2,114 |
2,016 |
Technical Reserves |
6,308 |
5,582 |
5,466 |
4,128 |
4,072 |
3,984 |
3,942 |
3,848 |
Claims Ratio |
84.7 |
85.3 |
86.9 |
86.1 |
86.4 |
83.4 |
87.3 |
87.7 |
Expense Ratio |
5.2 |
5.1 |
5.0 |
4.9 |
4.8 |
4.7 |
4.4 |
4.3 |
Combined Ratio |
96.2 |
98.5 |
99.9 |
96.9 |
97.9 |
96.1 |
98.9 |
99.6 |
Policyholders (in thousands) |
3,985 |
3,964 |
3,873 |
3,707 |
3,627 |
3,458 |
3,384 |
3,244 |
Written Premiums Market Share (%) (1) |
48.1 |
45.3 |
46.8 |
46.9 |
46.7 |
47.9 |
47.5 |
47.4 |
(1) 1Q13 considers the latest data released by ANS (February 2013).
Note: For comparison purposes, the non-recurring events are not considered.
Revenue grew 2.2% quarter over quarter. Net income for the first quarter of 2013 is in line with the previous quarter, mainly due to: (i) the 0.6 p.p. decrease in claims ratio; and partially offset by: (ii) the increase in general and administrative expenses. Net income for the quarter was up 10.6% over the same period of the previous year, due to: (i) the 23.8% increase in revenue; (ii) the 1.7 p.p. decrease in claims ratio; (iii) the improved financial and equity result; and (iv) the steady administrative efficiency ratio. In March 2013, Bradesco Saúde and Mediservice maintained strong market position in the corporate segment (source: ANS). Approximately 63 thousand companies in Brazil have Bradesco Saúde insurance and Mediservice plans. Of the 100 largest companies in Brazil in terms of revenue, 50 are Bradesco Saúde and Mediservice customers (source: Exame magazine’s Best and Major Companies (Melhores e Maiores) ranking, July 2012).
Bradesco 65
Economic and Financial Analysis
Bradesco Saúde and Mediservice
Number of Policyholders at Bradesco Saúde and Mediservice
Together, the two companies have over 3.9 million customers. The high share of corporate policies in the overall portfolio (95.2% in March 2013) shows the companies’ high level of specialization and customization in the corporate segment, a major advantage in today’s supplementary health insurance market.
Bradesco Capitalização
|
R$ million (unless otherwise stated) | |||||||
|
1Q13 |
4Q12 |
3Q12 |
2Q12 |
1Q12 |
4Q11 |
3Q11 |
2Q11 |
Net Income |
131 |
103 |
86 |
91 |
104 |
87 |
86 |
79 |
Capitalization Bond Income |
983 |
1,089 |
1,013 |
937 |
795 |
798 |
849 |
751 |
Technical Reserves |
5,623 |
5,449 |
5,165 |
4,886 |
4,663 |
4,571 |
4,329 |
4,096 |
Customers (in thousands) |
3,462 |
3,459 |
3,426 |
3,358 |
3,228 |
3,097 |
3,024 |
2,888 |
Premium Income Market Share (%) (1) |
22.6 |
23.1 |
22.8 |
22.2 |
21.2 |
21.6 |
21.4 |
21.3 |
(1) 1Q13 considers the latest data released by Susep (February 2013).
Net income for the first quarter of 2013 grew 27.2% when comparing to the fourth quarter of 2012, mainly due to: (i) the increase in financial result; and (ii) the decrease in general and administrative expenses.
Net income for the first quarter of 2013 was up 26.0% when compared to the same period of the previous year, as a result of: (i) the 23.6% increase in capitalization bond income; and (ii) improved financial result.
66 Report on Economic and Financial Analysis – March 2013
Economic and Financial Analysis
Bradesco Capitalização
Bradesco Capitalização ended the first quarter of 2013 leading the capitalization bond companies ranking, due to its policy of transparency and of adjusting its products based on potential consumer demand (source: Susep). In order to offer the capitalization bond that best fits the profile and budget of each customer, Bradesco Capitalização has developed several products that vary in accordance with payment method (lump-sum or monthly), contribution term, frequency of draws and premium amounts. This phase was mainly marked by a closer relationship with the public by consolidating Pé Quente Bradesco products. Among these products, it is worth pointing out the performance of the social and environmental products, from which a part of the profit is allocated to socially responsible projects, while also allowing the customer to create a financial reserve. Bradesco Capitalização currently has partnerships with the following social and environmental institutions: (i) Fundação SOS Mata Atlântica (contributes to the conservation of biological and cultural diversity of the Atlantic Forest, stimulating social and environmental citizenship); (ii) Instituto Ayrton Senna (contributes to education and human development, reducing illiteracy rates, school failure and drop-out rates); (iii) Fundação Amazonas Sustentável (contributes to the sustainable development, environmental preservation and improvement to the quality of life of communities that benefit from the preservation centers in the state of Amazonas); (iv) the Brazilian Cancer Control Institute (contributes to the development of projects for the prevention, early diagnosis and treatment of breast cancer in Brazil); and (v) Projeto Tamar (created to save sea turtles). |
Bradesco Capitalização S.A. was the first capitalization bond company in Brazil to receive the ISO 9001 of Quality Management, certification which is held to date. Since 2009, it was certified by Fundação Vanzolini with the ISO 9001 Version 2008 for Management of Bradesco Capitalization Bonds. This attests to the quality of internal processes and confirms the principle targeting good products, services and continuous growth. The portfolio is composed of 22.0 million active bonds, of which: 37.3% are Traditional Bonds sold in the branch network and at Bradesco Dia & Noite service channels, up 9.1% over March 2012; and 62.7% are incentive bonds (assignment of drawing rights), such as partnerships with Bradesco Vida e Previdência and Bradesco Auto/RE, which were up 5.2% over March 2012. Given that the purpose of this type of capitalization bond is to add value to the associated company product or even encourage the performance of its customers, bonds have reduced maturity and grace terms and lower sale price.
|
Bradesco 67
Economic and Financial Analysis
Bradesco Auto/RE
|
R$ million (unless otherwise stated) | |||||||
|
1Q13 |
4Q12 |
3Q12 |
2Q12 |
1Q12 |
4Q11 |
3Q11 |
2Q11 |
Net Income |
28 |
10 |
42 |
26 |
49 |
33 |
50 |
44 |
Net Written Premiums |
1,039 |
1,014 |
1,239 |
1,208 |
967 |
983 |
1,042 |
1,061 |
Technical Reserves |
4,643 |
4,577 |
4,508 |
4,345 |
4,148 |
3,920 |
3,853 |
3,828 |
Claims Ratio |
58.5 |
63.7 |
63.9 |
64.2 |
64.7 |
65.9 |
61.3 |
61.0 |
Expense Ratio |
17.7 |
17.8 |
18.7 |
18.8 |
18.4 |
18.2 |
17.4 |
17.6 |
Combined Ratio |
105.6 |
109.6 |
105.8 |
104.1 |
107.4 |
108.2 |
104.1 |
97.9 |
Policyholders (in thousands) |
3,798 |
3,871 |
3,968 |
3,826 |
3,801 |
3,694 |
3,632 |
3,567 |
Premium Income Market Share (%) (1) |
8.9 |
10.0 |
10.5 |
10.5 |
9.8 |
10.1 |
10.4 |
10.5 |
(1) 1Q13 considers the latest data released by Susep (February 2013).
Net income for the first quarter of 2013 was up by R$18 million from the previous quarter, due to: (i) lower operating expenses, which was affected by tax contingencies in the fourth quarter of 2012; (ii) the 5.2 p.p. decrease in claims ratio; (iii) the improved financial result; and partially offset by: (iv) lower equity result. Net income for the first quarter of 2013 was 42.9% lower than that posted in the same period in 2012, mainly due to: (i) lower financial result; partially offset by (ii) the 6.2 p.p. decrease in claims ratio; and (iii) higher financial result. In the Property Insurance segment, the focus on large brokers and Corporate and Middle Market customers was maintained. This results in renewal of the main accounts, whether in leadership or participation in co-insurance. Also note the excellent performance of the Engineering Risks segment: the partnership with the Real Estate Loan area has enabled new insurance contracts from its customer base. In Aviation and Maritime Hull insurance, the increased exchange with Corporate and Middle Market segments has been drawn on extensively, taking full advantage of the stronger sales of new aircraft and those of the maritime segment. The transportation segment is still the primary focus, with essential investments made to leverage new business, especially in the renewal of reinsurance agreements, which gives insurers the power to assess and cover risk, and consequently increase competitiveness in more profitable businesses such as international transportation insurance for shipping companies involved in international trade. Despite strong competition in the Auto/RCF line, the insurer has increased its customer base, mainly due to improvements to current products and the creation of products for a specific target-public. Among them, it is worth noting the launch of the First Vehicular Protection of Bradesco Seguro (Bradesco Seguro Primeira Proteção Veicular), exclusive to Bradesco’s account holders, which helps, through the Day and Night Support services, new vehicles and vehicles of up to fifteen years of use. For better service, Bradesco Auto/RE currently has 23 Bradesco Auto Centers (BAC), which offer policyholders the greatest variety of services in a single place, including: auto claims services, reserve rental cars, installation of anti-theft equipment, preventative maintenance checks, glass repairs or replacement and environmental vehicle inspections.
68 Report on Economic and Financial Analysis – March 2013
Economic and Financial Analysis
Bradesco Auto/RE
Number of Policyholders at Auto/RE
Mass insurance targets individuals, self-employed professionals and SMEs. The launch of new products combined with the continuous improvement to methods and systems has contributed to maintenance of customer base, which comprises around 3.8 million customers. It is worth pointing out that we continued with a strong strategy for the Residential Insurance segment, with a 16.0% growth in premiums from January to March 2013, totaling more than 2 million insured homes. |
Bradesco 69
Economic and Financial Analysis
Fee and Commission Income
A breakdown of the variation in Fee and Commission Income for the respective periods is presented below:
Fee and Commission Income |
|
|
|
|
R$ million |
1Q13 |
4Q12 |
1Q12 |
Variation | ||
Quarter |
12M | ||||
Card Income |
1,667 |
1,652 |
1,389 |
15 |
278 |
Checking Account |
833 |
866 |
748 |
(33) |
85 |
Fund Management |
550 |
550 |
526 |
- |
24 |
Loan Operations |
517 |
517 |
501 |
- |
16 |
Collection |
344 |
340 |
313 |
4 |
31 |
Consortium Management |
167 |
161 |
144 |
6 |
23 |
Custody and Brokerage Services |
124 |
124 |
117 |
- |
7 |
Underwriting / Financial Advisory Services |
121 |
198 |
109 |
(77) |
12 |
Payments |
79 |
81 |
78 |
(2) |
1 |
Other |
196 |
184 |
193 |
12 |
3 |
Total |
4,599 |
4,675 |
4,118 |
(76) |
481 |
Explanations of the main items that influenced the variation in Fee and Commission Income between periods can be found below.
70 Report on Economic and Financial Analysis – March 2013
Economic and Financial Analysis
Fee and Commission Income
Card Income
In spite of the seasonal effect of the fourth quarter of 2012, characterized by intense economic activity, card income remained practically stable in the period, totaling R$1,667 million in the first quarter of 2013. Year over year, card service revenue was up 20.0%, or R$278 million, in the first quarter of 2013, mainly due to an increase in revenue from purchases and services, resulting from the increase in card revenue and number of transactions.
Bradesco 71
Economic and Financial Analysis
Fee and Commission Income
Checking Account
In the first quarter of 2013, fee and commission income from checking accounts decreased 3.8% in comparison with the previous quarter, mainly due to lower volume of services in the quarter when compared to the previous quarter. Year over year, income grew by R$85 million, or 11.4%, mainly due to: (i) the expansion of the checking account customer base, which posted a net increase of 459 thousand active current account holders (398 thousand individual customers and 61 thousand corporate customers); and (ii) the expansion of the customer service portfolio. |
Loan Operations
In the first quarter of 2013, income from loan operations remained stable in comparison with the previous quarter. Year over year, the 3.2% increase was mainly the result of: (i) greater income from collateral, up 21.4%, mainly deriving from the 17.3% growth in the volume of Sureties and Guarantees; and |
72 Report on Economic and Financial Analysis – March 2013
Economic and Financial Analysis
Fee and Commission Income
Fund Management
In the first quarter of 2013, income from fund management remained stable in comparison with the previous quarter. Year over year, the R$24 million or 4.6% increase was mainly due to: (i) increases in funds and portfolios, which grew by 26.2%; partially offset by (ii) the 12.7% decrease in the Ibovespa index in the period, impacting income from managed funds and portfolios pegged to equities. The highlight was the investments in third-party funds, which grew by 41.1% in the period, followed by the 23.6% increase in fixed-rate funds and the 16.5% increase in equity funds. |
Shareholders' Equity |
R$ million |
Variation % | |||
Mar13 |
Dec12 |
Mar12 |
Quarter |
12M | |
Investment Funds |
425,976 |
397,933 |
346,241 |
7.0 |
23.0 |
Managed Portfolios |
33,324 |
33,875 |
18,169 |
(1.6) |
83.4 |
Third-Party Fund Quotas |
10,625 |
10,024 |
7,856 |
6.0 |
35.2 |
Total |
469,925 |
441,832 |
372,266 |
6.4 |
26.2 |
x |
x |
x |
x |
x |
x |
Distribution |
R$ million |
Variation % | |||
Mar13 |
Dec12 |
Mar12 |
Quarter |
12M | |
Investment Funds – Fixed Income |
392,652 |
369,287 |
317,626 |
6.3 |
23.6 |
Investment Funds – Equities |
33,324 |
28,646 |
28,615 |
16.3 |
16.5 |
Investment Funds – Third-Party Funds |
9,404 |
8,782 |
6,665 |
7.1 |
41.1 |
Total - Investment Funds |
435,380 |
406,715 |
352,906 |
7.0 |
23.4 |
x |
|
|
|
|
|
Managed Portfolios - Fixed Income |
23,693 |
24,573 |
10,183 |
(3.6) |
132.7 |
Managed Portfolios – Equities |
9,631 |
9,302 |
7,986 |
3.5 |
20.6 |
Managed Portfolios - Third-Party Funds |
1,221 |
1,242 |
1,191 |
(1.7) |
2.5 |
Total - Managed Funds |
34,545 |
35,117 |
19,360 |
(1.6) |
78.4 |
x |
|
|
|
|
|
Total Fixed Income |
416,345 |
393,860 |
327,809 |
5.7 |
27.0 |
Total Equities |
42,955 |
37,948 |
36,601 |
13.2 |
17.4 |
Total Third-Party Funds |
10,625 |
10,024 |
7,856 |
6.0 |
35.2 |
Overall Total |
469,925 |
441,832 |
372,266 |
6.4 |
26.2 |
Bradesco 73
Economic and Financial Analysis
Fee and Commission Income
Cash Management Solutions (Payments and Collection)
In the first quarter of 2013, income from payments and collection slightly increased in comparison with the previous quarter, mainly due to new businesses and increase in the number of processed documents. Year over year, the 8.2% or R$32 million increase was mainly due to the greater volume of processed documents, up from 463 million in March 31, 2012 to 511 million in March 31, 2013. |
Consortium Management
In the first quarter of 2013, income from consortium management increased by 3.7% over the previous quarter, mainly due to the segment expansion. On March 31, 2013, Bradesco had 780 thousand active quotas (736 thousand active quotas on December 31, 2012), ensuring a leading position in all the segments it operates (real estate, auto and trucks/tractors). Year over year, there was a 16.0% increase, resulting from: (i) the growth in the volume of bids; (ii) the increase in average ticket; and (iii) the increase in sales of new quotas, from 643 thousand active quotas on March 31, 2012 to 780 thousand active quotas on March 31, 2013, an increase of 137 thousand net quotas. Bradesco’s purpose is to offer the most complete portfolio of products and services to its customers. Therefore, the Organization provides consortium plans for all income groups, covering the different market demands, in real estate, automobile or truck/tractor/machinery/equipment segments. |
To sell the consortium plans, Bradesco has the strength and expertise of several managers, who operate together with customers. Bradesco remains being leader in the three segments due to planning and synergy with the branch network, together with stability and security of the Bradesco brand.
|
74 Report on Economic and Financial Analysis – March 2013
Economic and Financial Analysis
Fee and Commission Income
Custody and Brokerage Services
In the first quarter of 2013, total custody and brokerage service income remained stable in relation to the previous quarter. Year over year, the 6.0% increase in income reflected the increase in custody services, with an R$101 billion gain in assets under custody. |
Underwriting / Financial Advisory Services
The R$77 million decrease in the quarter-over-quarter comparison mainly refers to the excellent performance of the capital market operations in the fourth quarter of 2012. Furthermore, changes in this income are often the result of capital markets’ volatile performance. Year over year, there was an increase of R$12 million, mainly as a result of a greater business volume in the quarter. |
Bradesco 75
Economic and Financial Analysis
Personnel and Administrative Expenses
Personnel and Administrative Expenses |
|
|
|
|
R$ million |
1Q13 |
4Q12 |
1Q12 |
Variation | ||
Quarter |
12M | ||||
Personnel Expenses |
|
|
|
|
|
Structural |
2,490 |
2,569 |
2,351 |
(79) |
139 |
Payroll/Social Charges |
1,840 |
1,917 |
1,769 |
(77) |
71 |
Benefits |
650 |
652 |
582 |
(2) |
68 |
Non-Structural |
569 |
573 |
527 |
(4) |
42 |
Management and Employee Profit Sharing |
336 |
342 |
324 |
(6) |
12 |
Provision for Labor Claims |
164 |
152 |
143 |
12 |
21 |
Training |
12 |
32 |
22 |
(20) |
(10) |
Termination Costs |
57 |
47 |
38 |
10 |
19 |
Total |
3,059 |
3,142 |
2,878 |
(83) |
181 |
x |
|
|
|
|
|
Administrative Expenses |
|
|
|
|
|
Outsourced Services |
828 |
846 |
832 |
(18) |
(4) |
Communication |
393 |
421 |
410 |
(28) |
(17) |
Depreciation and Amortization |
319 |
316 |
301 |
3 |
18 |
Data Processing |
293 |
308 |
262 |
(15) |
31 |
Rental |
212 |
211 |
183 |
1 |
29 |
Transportation |
199 |
225 |
212 |
(26) |
(13) |
Financial System Services |
179 |
168 |
163 |
11 |
16 |
Advertising and Marketing |
161 |
276 |
153 |
(115) |
8 |
Asset Maintenance |
153 |
169 |
146 |
(16) |
7 |
Security and Surveillance |
116 |
111 |
100 |
5 |
16 |
Leased Assets |
77 |
78 |
100 |
(1) |
(23) |
Materials |
69 |
78 |
92 |
(9) |
(23) |
Water, Electricity and Gas |
65 |
66 |
65 |
(1) |
- |
Trips |
27 |
38 |
33 |
(11) |
(6) |
Other |
365 |
443 |
349 |
(78) |
16 |
Total |
3,455 |
3,755 |
3,401 |
(300) |
54 |
x |
|
|
|
|
|
Total Personnel and Administrative Expenses |
6,514 |
6,897 |
6,279 |
(383) |
235 |
x |
|
|
|
|
|
Employees |
102,793 |
103,385 |
105,102 |
(592) |
(2,309) |
Service Points |
69,528 |
68,917 |
62,759 |
611 |
6,769 |
In the first quarter of 2013, total personnel and administrative expenses came to R$6,514 million, down 5.6% in comparison with the previous quarter.
Personnel Expenses
In the first quarter of 2013, personnel expenses came to R$3,059 million, a 2.6% or R$83 million decrease from the previous quarter, mainly driven by the variation in “structural” expenses, which was due to the greater concentration of holidays in the first quarter of every year, which totaled R$71 million.
76 Report on Economic and Financial Analysis – March 2013
Economic and Financial Analysis
Personnel and Administrative Expenses
Personnel Expenses
Year over year, the R$181 million increase in the first quarter of 2013 was mainly due to: (i) the structural expenses totaling R$139 million, related to the increase in expenses with payroll, social charges and benefits, impacted by the raise in salary levels, as determined by collective bargaining agreements; and (ii) non-structural expenses totaling R$42 million, which was mainly a result of higher expenses with: (a) provision for labor claims, amounting to R$21 million;
and (b) employee and management profit sharing amounting to R$12 million.
Bradesco 77
Economic and Financial Analysis
Personnel and Administrative Expenses
Administrative Expenses
In the first quarter of 2013, administrative expenses came to R$3,455 million, down 8.0%, or R$300 million, from the previous quarter, mainly due to: (i) seasonality in the fourth quarter of 2012, which affected: (a) marketing and advertising expenses, totaling R$115 million; and (b) business and service volume; and (ii) continuous efforts in cost control, pointing out the actions taken by our Efficiency Committee.
Despite the greater expenses with (i) the opening of 6,769 service points in the period, mainly the opening of 5,533 Bradesco Expresso points, for a total of 69,528 service points on March 31, 2013 and (ii) the increase in businesses and service volume in the period, administrative expenses increased only by 1.6% year over year, thanks to the Efficiency Committee efforts to control these expenses. Note that, in the last 12 months, the inflation rates Extended Consumer Price Index (IPCA) and General Market Price Index (IGP-M) stood at 6.6% and 8.1% respectively.
78 Report on Economic and Financial Analysis – March 2013
Economic and Financial Analysis
Operating Coverage Ratio (1)
In the quarter, the coverage ratio over the last 12 months maintained its improvement with a 1.2 p.p. growth, mainly due to an increase in fee and commission income, combined with ongoing cost control efforts, pointing out the actions of our Efficiency Committee. It is worth noting that 67.7% is the best rate over the last 17 quarters. |
(1) Fee and Commission Income / Administrative and Personnel Expenses (in the last 12 months). |
Tax Expenses
The R$25 million increase in tax expenses in comparison with the previous quarter was mainly driven by the prepayment of higher Municipal Real Estate Tax (IPTU). Year over year, these expenses increased R$111 million in the first quarter of 2013, mainly due to higher PIS/COFINS/ISS expenses, reflecting the higher taxable income, especially fee and commission income.
Bradesco 79
Economic and Financial Analysis
Equity in the Earnings (Losses) of Unconsolidated Companies
In the quarter-over-quarter and year-over-year comparisons, the reduction in the first quarter of 2013 was mainly due to lower results from the unconsolidated company IRB - Brasil Resseguros. |
Operating Income
Operating income in the first quarter of 2013 was R$4,547 million, up R$98 million from the previous quarter. This result was mainly impacted by: (i) the R$383 million decrease in administrative and personnel expenses; (ii) the R$200 million increase in operating income from Insurance, Pension Plans and Capitalization Bonds; (iii) lower allowance for loan loss expenses, in the amount of R$101 million; partially offset by: (iv) lower financial margin, amounting to R$403 million; (v) decrease in fee and commission income, amounting to R$76 million; and (vi) the reduction in equity in the earnings (losses) of unconsolidated companies, totaling R$42 million. Year over year, the R$198 million or 4.6% increase is basically a result of: (i) the R$481 million increase in fee and commission income; (ii) the R$278 million increase in operating income from Insurance, Pension Plans and Capitalization Bonds, partially offset by: (iii) a R$235 million increase in administrative and personnel expenses; (iv) a R$174 million increase in other operating expenses (net of other income); and (v) a R$111 million increase in tax expenses. |
80 Report on Economic and Financial Analysis – March 2013
Economic and Financial Analysis
Non-Operating Income
In the first quarter of 2013, non-operating income posted a loss of R$38 million, R$9 million more than the previous quarter and R$20 million more than the same period in 2012, due to greater non-operating expenses (such as losses on sale of foreclosed assets/other) in the period. |
Bradesco 81
Return to Shareholders
Sustainability
CDP Supply Chain
The CDP Supply ChainBrazil 2013 discussion round was carried out in the first quarter of 2013, in which Brazil’s 2012 results were announced. CDP Supply Chain is a global program that allows organizations to implement supplier engagement strategy by analyzing risks and opportunities related to climate change and GHG emission management. This is a collaborative and innovative approach that contributes to the sustainable development of the value chain. Bradesco, as signatory of the Carbon Disclosure Project (CDP) since 2006 and disseminator of the Supply Chain Leadership Collaboration (SCLC) since 2008, believes that the initiative is in line with its value chain development strategy, and assists the Organization to manage indirect emissions, which, in 2012, represented 92.8% of total emissions. Additionally, engaging and motivating suppliers to manage and disclose their GHG emissions is one of Bradesco’s objectives, which discuss the matter annually in an event with its suppliers and in CDP Brazil.
Bradesco remains in the Carbon Efficient Index for the fourth consecutive year
Bradesco has been designated for inclusion in the BM&FBovespa’s Carbon Efficient Index (ICO2). For the fourth consecutive year, Bradesco’s preferred shares (BBDC4) have been included in the list. Launched in 2010, the initiative comprises the shares of the companies composing the IBrX-50 index, those which adopt transparent GHG emissions practices. The portfolio takes into consideration the efficiency level of GHG emissions, in addition to their free float (available-for-trade shares). |
The new ICO2 portfolio is composed of 36 shares of 35 companies from different industries.
Bradesco’s shares are also part of the main sustainability indexes of the Brazilian and international capital markets. Since 2006, they are included in the Dow Jones Sustainability Index World (DJSI) and, since 2005, they are among the companies’ shares comprising the BM&FBovespa’s Corporate Sustainability Index. |
Bradesco is placed in the Bronze category of the Dow Jones Sustainability Index World
For one more year, Bradesco has been included in the bronze category of the Dow Jones Sustainability Index World, among the companies with the best corporate sustainability practices. |
Among 26 banks, three of which Brazilian banks, only six institutions reached excellence to meet the criteria to come into the gold, silver and bronze categories. |
84 Report on Economic and Financial Analysis – March 2013
Retorno aos Acionistas
Investor Relations (IR)
In the first quarter of 2013, the Bradesco’s Investor Relations area participated in 91 events. In Brazil, we met several analysts and investors through conferences and meetings in our headquarters, in Osasco. Abroad, it is worth mentioning the conferences held in Miami, Cancun, New York and London. Moreover, the Investor Relations team frequently keeps contact with shareholders, investors and analysts via telephone, email, or in person at Bradesco's headquarters.
Corporate Governance
Bradesco's management is made up of the Board of Directors and the Board of Executive Officers. The former is composed of eight members who serve one-year terms of office and are eligible for reelection, and includes one internal member (Mr. Luiz Carlos Trabuco Cappi, current CEO), seven external members, including the Chairman (Mr. Lázaro de Mello Brandão). The Board members are elected by the Annual Shareholders’ Meeting, which elect the members of the Board of Executive Officers internally. Within its Corporate Governance structure, five Committees are subordinated to Bradesco’s Board of Directors, two of which Statutory Committees (Audit and Compensation) and three Non-Statutory (Ethical Conduct, Internal Controls and Compliance, and Integrated Risk Management and Capital Allocation), in addition to 44 Executive Committees that assist the Board of Executive Officers in performing its duties. |
Bradesco guarantees its shareholders, as a minimum dividend, 30% of adjusted net income, as well as 100% tag-along rights for common shares and 80% for preferred shares. Preferred shares are also entitled to dividends 10% greater than those paid to common shares. In 2001, Bradesco voluntarily adhered to Level 1 Corporate Governance of BM&FBovespa - Securities, Commodities and Futures Exchange. In 2011, it also voluntarily adhered to the Code of Self-Regulation and Best Practices for Publicly-Held Companies, issued by the Brazilian Association of Publicly-Held Companies (Abrasca) based on the best corporate governance practices adopted in Brazil and abroad. Bradesco was rated AA+ (Excellent Corporate Governance Practices) by Austin Rating. On March 11, 2013, all of the matters proposed to the Shareholders’ Meetings were approved. For more information, visit www.bradescori.com.br – Corporate Governance. |
Bradesco 85
Return to Shareholders
Bradesco Shares
Number of Shares - Common and Preferred Shares (1)
|
In thousands | ||
|
Mar13 |
Dec12 |
Mar12 |
Common Shares |
2,100,738 |
1,909,762 |
1,909,839 |
Preferred Shares |
2,098,372 |
1,907,611 |
1,907,931 |
Subtotal – Outstanding Shares |
4,199,110 |
3,817,373 |
3,817,770 |
Treasury Shares |
8,164 |
7,422 |
7,025 |
Total |
4,207,274 |
3,824,795 |
3,824,795 |
(1) Excluding bonuses and stock splits during the periods.
On March 31, 2013, Bradesco’s capital stock stood at R$38.1 billion, composed of 4,207,274 thousand no-par, book-entry shares, of which 2,103,637 thousand were common shares and 2,103,637 thousand were preferred shares. The largest shareholder is the holding company Cidade de Deus Cia. Comercial de Participações, which directly holds 48.7% of voting capital and 24.4% of total capital. |
Cidade de Deus Cia. Comercial de Participações is controlled by the Aguiar Family, Fundação Bradesco and another holding company, Nova Cidade de Deus Participações S.A., which is in turn controlled by Fundação Bradesco and BBD Participações S.A., whose majority of shareholders are members of Bradesco’s Board of Directors, Statutory Board of Executive Officers and management-level employees. |
Number of Shareholders – Domiciled in Brazil and Abroad
On March 31, 2013, there were 363,391 shareholders domiciled in Brazil, accounting for 99.73% of total shareholders and holding 67.32% | of all shares, while a total of 999 shareholders are domiciled abroad, accounting for 0.27% of shareholders and holding 32.68% of shares. |
|
Mar13 |
% |
Ownership of Capital (%) |
Mar12 |
% |
Ownership of Capital (%) |
Individuals |
327,036 |
89.75 |
22.37 |
334,240 |
89.84 |
23.55 |
Companies |
36,355 |
9.98 |
44.95 |
36,896 |
9.92 |
46.69 |
Subtotal Domiciled in Brazil |
363,391 |
99.73 |
67.32 |
371,136 |
99.76 |
70.24 |
Domiciled Abroad |
999 |
0.27 |
32.68 |
885 |
0.24 |
29.76 |
Total |
364,390 |
100.00 |
100.00 |
372,021 |
100.00 |
100.00 |
86 Report on Economic and Financial Analysis – March 2013
Retorno aos Acionistas
Bradesco Shares
Average Daily Trading Volume of Shares (1)
Bradesco shares are traded on BM&FBovespa and the New York Stock Exchange (NYSE). Since November 21, 2001, Bradesco trades its ADRs backed by preferred shares on NYSE. As of March 13, 2012, it has also traded ADRs backed by common shares. |
In the first quarter of 2013, the average trading volume of our shares stood at R$551 million, the highest value since 2001. Year over year, the average daily trading volume increased by 7.8%, boosted by the increased liquidity of our common shares traded on BM&FBovespa. |
(1) Average daily trading volume of shares listed on BM&FBovespa (BBDC3-ON and BBDC4-PN) and NYSE (BBD-ADR PN and BBDO-ADR ON).
Bradesco 87
Return to Shareholders
Bradesco Shares
Appreciation of Preferred Shares - BBDC4 (1)
The graph shows the change in preferred shares due to Bradesco’s dividend reinvestment, compared to the Ibovespa and the CDI - Interbank Deposit Rate. If R$100 were invested in December 2001, Bradesco shares would be worth |
R$1,057 in March 2013, an appreciation above Ibovespa and CDI rates in the same period. |
(1) Including dividend reinvestment.
Share and ADR Performance (1)
|
In R$ (unless otherwise stated) | |||||
1Q13 |
4Q12 |
Variation % |
1Q13 |
1Q12 |
Variation % | |
Adjusted Net Income per Share |
0.70 |
0.69 |
1.3 |
0.70 |
0.68 |
2.7 |
Dividends/Interest on Shareholders' Equity – Common Share (after Income Tax) |
0.198 |
0.196 |
0.9 |
0.198 |
0.189 |
4.8 |
Dividends/Interest on Shareholders' Equity – Preferred Share (after Income Tax) |
0.218 |
0.217 |
0.3 |
0.218 |
0.208 |
4.7 |
|
In R$ (unless otherwise stated) | |||||
Mar13 |
Dec12 |
Variation % |
Mar13 |
Mar12 |
Variation % | |
Book Value per Common and Preferred Share |
16.54 |
16.68 |
(0.8) |
16.54 |
13.83 |
19.6 |
Last Trading Day Price – Common Shares |
35.20 |
30.86 |
14.1 |
35.20 |
24.84 |
41.7 |
Last Trading Day Price – Preferred Shares |
34.14 |
31.97 |
6.8 |
34.14 |
28.99 |
17.8 |
Last Trading Day Price – ADR ON (US$) (2) |
17.19 |
14.11 |
21.8 |
17.19 |
13.56 |
26.7 |
Last Trading Day Price – ADR PN (US$) |
17.02 |
15.79 |
7.8 |
17.02 |
15.91 |
7.0 |
Market Capitalization (R$ million) (3) |
145,584 |
131,908 |
10.4 |
145,584 |
113,021 |
28.8 |
(1) Adjusted for corporate events in the periods;
(2) In March 2012, Bradesco launched a program of Level II ADRs backed by common shares; and
(3) Number of shares (excluding treasury shares) x closing price for common and preferred shares on the last trading day of the period.
88 Report on Economic and Financial Analysis – March 2013
Return to Shareholders
Bradesco Shares
Recommendation of Market Analysts – Target Price
Market analysts issue periodical recommendations on Bradesco preferred shares (BBDC4). We had access to 17 reports prepared |
by these analysts on April 17, 2013. Below are recommendations and a consensus on the target price for December 2013: |
Recommendations % |
Target Price in R$ for Dec13 | ||
Buy |
47.1 |
Average |
39.7 |
Keep |
47.1 |
Standard Deviation |
3.8 |
Sell |
5.8 |
Higher |
45.8 |
Under Analysis |
- |
Lower |
33.0 |
For more information on target price and recommendation of each market analyst that monitors the performance of Bradesco shares, |
visit the IR section at www.bradescori.com.br > Information to Shareholders > Analysts’ Consensus. |
Market Capitalization
In the first quarter of 2013, Bradesco’s market capitalization, considering the closing prices of common and preferred shares, was |
R$145.6 billion, up 28.8% over the same period in 2012. In the year-over-year comparison, the Ibovespa decreased by 12.6%. |
Bradesco 89
Return to Shareholders
Main Indicators
Market Capitalization (Common and Preferred Shares) / Net Income(1): indicates a possible number of years that the investor would recover the capital invested, based on the closing prices of common and preferred shares. |
Market Capitalization (Common and Preferred Shares) / Shareholders' Equity: indicates the multiple by which Bradesco’s market capitalization exceeds its book shareholders’ equity. |
||
Dividend Yield: the ratio between share price and dividends and/or interest on shareholders’ equity paid to shareholders in the last 12 months, which indicates the return on investment represented by the allocation of net income. |
||
90 Report on Economic and Financial Analysis – March 2013
Return to Shareholders
Dividends/Interest on Shareholders’ Equity
In the first quarter of 2013, a total of R$1,028 million was allocated to shareholders as Interest on Shareholders’ Equity and Dividends. In the last twelve months, total Interest on |
Shareholders’ Equity and Dividends allocated to shareholders correspond to 36.3% of book net income, or 31.5% considering withholding income tax deduction therefrom. |
(1) In the last 12 months.
Weight on Main Stock Indexes
Bradesco shares comprises Brazil’s main stock indexes, including IBrX-50 (index that measures the total return of a theoretical portfolio comprising 50 shares selected among the most traded shares on BM&FBovespa), ISE (Corporate Sustainability Index), the ITAG (Special Tag-Along Stock Index), IGC (Special Corporate Governance Stock Index), IFNC (Financial Index which comprises banks, insurance and financial companies), and ICO2 (index comprising shares of the companies that are part of the IBrX-50 index and that accepted to take part in this initiative by adopting transparent greenhouse gas emission practices) and the Mid—Large Cap Index – MLCX (that measures the return of a portfolio composed of the highest cap companies listed). |
Abroad, Bradesco shares are listed on NYSE’s Dow Jones Sustainability World Index and the FTSE Latibex Brazil Index of Madrid Stock Exchange. |
Mar13 |
In % (1) |
Ibovespa |
3.7 |
IBrX-50 |
8.8 |
IBrX |
8.9 |
IFNC |
19.9 |
ISE |
5.6 |
IGC |
6.8 |
ITAG |
12.7 |
ICO2 |
12.0 |
MLCX |
9.4 |
(1) Represents Bradesco’s weight on the portfolio of main Brazilian stock market indexes.
Bradesco 91
Additional Information
Market Share of Products and Services
Market shares held by the Organization in the Banking and Insurance industries and in the Customer Service Network are presented below.
Banks – Source : Brazilian Central Bank (Bacen) |
|
|
|
|
Demand Deposits |
N/A |
16.9 |
16.5 |
16.5 |
Savings Deposits |
N/A |
13.9 |
13.9 |
14.2 |
Time Deposits |
N/A |
11.6 |
12.9 |
13.2 |
Loan Operations |
11.3 (1) (3) |
11.2 (1) |
11.9 |
12.1 |
Loan Operations - Vehicles Individuals (CDC + Leasing) |
14.6 (1) (3) |
14.7 (1) |
15.3 |
15.5 |
Payroll-Deductible Loans |
11.2 (1) (3) |
11.0 (1) |
11.0 |
11.2 |
Number of Branches |
21.3 |
21.4 |
22.0 |
22.2 |
Banks - Source: Federal Revenue Service/ Brazilian Data Processing |
|
|
|
|
Federal Revenue Collection Document (DARF) |
N/A |
20.7 |
21.7 |
22.1 |
Brazilian Unified Tax Collection System Document (DAS) |
N/A |
16.5 |
16.2 |
17.4 |
Banks – Source : Social Security National Institute (INSS)/Dataprev |
|
|
|
|
Social Pension Plan Voucher (GPS) |
N/A |
14.6 |
14.2 |
14.8 |
Benefit Payment to Retirees and Pensioners |
24.9 |
24.7 |
23.9 |
23.8 |
Banks – Source : Anbima |
|
|
|
|
Investment Funds + Portfolios |
18.6 |
19.4 |
17.6 |
17.0 |
Insurance, Pension Plans and Capitalization Bonds – Source: Insurance |
|
|
|
|
Insurance, Pension Plan and Capitalization Bond Premiums |
22.4 (3) |
24.8 |
23.4 |
25.6 |
Insurance Premiums (including Long-Term Life Insurance - VGBL) |
21.8 (3) |
24.6 |
23.2 |
25.7 |
Life Insurance and Personal Accident Premiums |
17.0 (3) |
18.0 |
17.3 |
17.6 |
Auto/Basic Lines (RE) Insurance Premiums |
8.9 (3) |
10.0 |
9.8 |
10.1 |
Auto/Optional Third-Party Liability (RCF) Insurance Premiums |
10.3 (3) |
12.4 |
12.8 |
13.6 |
Health Insurance Premiums |
48.1 (3) |
45.3 |
46.7 |
47.9 |
Income from Pension Plan Contributions (excluding VGBL) |
30.8 (3) |
29.7 |
29.8 |
29.6 |
Capitalization Bond Income |
22.6 (3) |
23.1 |
21.2 |
21.6 |
Technical Reserves for Insurance, Pension Plans and Capitalization Bonds |
29.1 (3) |
29.5 |
29.7 |
29.6 |
Insurance and Pension Plans – Source: National Federation of Life and |
|
|
|
|
Income from VGBL Premiums |
23.1 (3) |
29.5 |
27.0 |
34.0 |
Income from Unrestricted Benefits Generating Plans (PGBL) Contributions |
27.1 (3) |
26.0 |
25.3 |
26.9 |
Pension Plan Investment Portfolios (including VGBL) |
33.1 (3) |
33.4 |
33.1 |
33.5 |
Leasing – Source: Brazilian Association of Leasing Companies (ABEL) |
|
|
|
|
Lending Operations |
19.4 (2) |
19.5 |
18.8 |
18.5 |
Consortia – Source: Bacen |
|
|
|
|
Real Estate |
30.5 (3) |
30.3 |
29.3 |
29.2 |
Auto |
26.1 (3) |
25.6 |
25.4 |
25.5 |
Trucks, Tractors and Agricultural Implements |
19.5 (3) |
19.2 |
17.7 |
17.9 |
International Area – Source: Bacen |
|
|
|
|
Export Market |
17.1 |
19.2 |
19.8 |
20.4 |
Import Market |
15.0 |
16.4 |
18.3 |
17.6 |
(1) Bacen data for December 2012 and February 2013 are preliminary;
(2) Reference date: January 2013; and
(3) Reference date: February 2013.
N/A – Not available.
94 Report on Economic and Financial Analysis – March 2013
Additional Information
Informações Adicionais
Market Share of Products and Services
Branch Network
Region |
Mar13 |
Market Share |
Mar12 |
Market Share | ||
Bradesco |
Market |
Bradesco |
Market | |||
North |
279 |
1,068 |
26.1% |
279 |
982 |
28.4% |
Northeast |
850 |
3,492 |
24.3% |
837 |
3,222 |
26.0% |
Midwest |
346 |
1,693 |
20.4% |
346 |
1,597 |
21.7% |
Southeast |
2,428 |
11,553 |
21.0% |
2,399 |
11,187 |
21.4% |
South |
784 |
4,228 |
18.5% |
775 |
4,058 |
19.1% |
Total |
4,687 |
22,034 |
21.3% |
4,636 |
21,046 |
22.0% |
Reserve Requirements/Liabilities
% |
Mar13 |
Dec12 |
Sept12 |
Jun12 |
Mar12 |
Dec11 |
Sept11 |
Jun11 |
Demand Deposits |
|
|
|
|
|
|
|
|
Rate (2) (6) |
44 |
44 |
44 |
43 |
43 |
43 |
43 |
43 |
Additional (3) |
- |
- |
- |
12 |
12 |
12 |
12 |
12 |
Liabilities (1) |
34 |
34 |
34 |
28 |
28 |
28 |
28 |
29 |
Liabilities (Microfinance) |
2 |
2 |
2 |
2 |
2 |
2 |
2 |
2 |
Free |
20 |
20 |
20 |
15 |
15 |
15 |
15 |
14 |
Savings Deposits |
|
|
|
|
|
|
|
|
Rate (4) |
20 |
20 |
20 |
20 |
20 |
20 |
20 |
20 |
Additional (3) |
10 |
10 |
10 |
10 |
10 |
10 |
10 |
10 |
Liabilities |
65 |
65 |
65 |
65 |
65 |
65 |
65 |
65 |
Free |
5 |
5 |
5 |
5 |
5 |
5 |
5 |
5 |
Time Deposits |
|
|
|
|
|
|
|
|
Rate (3) (5) |
20 |
20 |
20 |
20 |
20 |
20 |
20 |
20 |
Additional (3) |
11 |
11 |
12 |
12 |
12 |
12 |
12 |
12 |
Free |
69 |
69 |
68 |
68 |
68 |
68 |
68 |
68 |
(1) At Banco Bradesco, liabilities are applied to Rural Loans;
(2) Collected in cash and not remunerated;
(3) Collected in cash with the Special Clearance and Custody System (Selic) rate;
(4) Collected in cash with the Reference Interest Rate (TR) + interest of 6.17% p.a. for deposits made until May 3, 2012, and TR + 70% of the Selic rate for deposits made as from May 4, 2012, when the Selic rate is equal to or lower than 8.5% p.a.;
(5) As of the calculation period from March 29, 2010 to April 1, 2010, with compliance on April 9, 2010, liabilities are now exclusively in cash, and may be paid with credits acquired as provided for by legislation in force; and
(6) FGC was prepaid 60 times in August 2008, as of the calculation period from October 20, 2008 to October 31, 2008, with compliance as of October 29, 2008.
Bradesco 95
Additional Information
Informações Adicionais
Investments in Infrastructure, Information Technology and Telecommunication
With a view to providing convenience, facility and security to its customers, Bradesco continuously invests in technology and, 70 years after its foundation, in addition to having Brazil’s largest customer service network, is also recognized for its pioneering and innovative spirit by launching increasingly appropriate products and services to its several customer profiles.
Bradesco made available to undergraduate students the option to invest in shares using the Bradesco Home Broker Universitário, which provides on-line quotation services, Home Broker TV, with daily schedule, analysis, recommendations and on-line courses, in addition to permitting trading through the Bradesco Trading application for iPhone, iPad and iPod Touch. Students are also provided with videos on financial education.
Bradesco Corretora customers can trade on the stock market via mobile phone running Android operational system, through the Bradesco Trading application, which has the same functionalities of the iOS version, currently used by over 40 thousand users.
Bradesco Saúde customers have the option to check the referred network via SMS. They just have to send a message with the card number and first and last names, then a message requiring the neighborhood, city and specialization desired is received. After that, the customer receives three options on its cell phone.
Biometry, which provides the 652 thousand registered customers with convenience and security, is now available to corporate customers. Also, all customers can check their balances and withdraw money without using their cards, only by biometry and a password. In March 2013, a total of 1.8 million transactions were conducted through this technology. |
Also in March, month of Bradesco’s anniversary, Bradesco launched its new Institutional Portal, which currently has 20 million visitors per month. With a contemporary language and new functionalities, the portal integrated the contents of the product and segments websites. Leading the innovations are the smart search, multiplatform websites (operating system and browser), banner for videos to increase sales and call-to-action, a centralized area for promotions, iconography, page signaling, total mouse-over and product comparison filter. Also, the Bank launched the Business Society Portal, a new relationship channel with small- and medium-sized entrepreneurs.
The Bradesco Celular website now has video resources to facilitate and customize the search for products and services available for mobile phones, providing more convenience to customers and their different mobile phone models. The website can also be accessed through a computer or iPads.
All these initiatives, in addition to its capacity to remaining in line with leading edge technology and creating innovative solutions, are responsible for making Bradesco a reference in this area. Bradesco was considered the most connected Bank by Info 2012 award, granted by Info Exame magazine. Also in the first quarter of 2013, Bradesco was considered the most valuable brand in Latin America in the banking sector and was ranked 16th in the overall ranking, according to a survey conducted by The Banker magazine, the most renowned publication in the world’s financial market and by Brand Finance, the largest international brand consulting firm. Bradesco was also ranked first in brand value in the insurance sector. Additionally, the Exame portal placed Bradesco among the 25 brands to follow in social networks, the only bank mentioned by Exame. |
96 Report on Economic and Financial Analysis – March 2013
Additional Information
Investments in Infrastructure, Information Technology and Telecommunication
F.Banking, the first application in Brazil and one of the first in the world that allow customers to access their checking accounts via social network, made available an option to recharge mobile phones and require personal loan limit. The application already enables customers to check balances, investments and credit limits, transfer money among Bradesco accounts, and pay bank payment slips. All transactions are conducted with the same security available at the Internet Banking. |
As a prerequisite for its continuous expansion, Bradesco invested R$1,078 million in Infrastructure, Information Technology and Telecommunications in the first quarter of 2013. The total amount invested over recent years, including infrastructure (facilities, restorations, improvements, furniture and fixtures), can be found below: |
|
R$ million | ||||
|
1Q13 |
2012 |
2011 |
2010 |
2009 |
Infrastructure |
120 |
718 |
1,087 |
716 |
630 |
Information Technology and Telecommunication |
958 |
3,690 |
3,241 |
3,204 |
2,827 |
Total |
1,078 |
4,408 |
4,328 |
3,920 |
3,457 |
Risk Management
Given the growing complexity of products and services and the globalization of the Organization's business, risk management has become a highly strategic activity, which must be constantly enhanced to keep pace with the dynamism of the markets and the pursuit of best practices, exemplified by the fact that Bradesco became the first and only Brazilian bank authorized by the Central Bank to use its own internally-developed market risk management models to calculate regulatory capital as of January 2013. The Organization exercises corporate risk control in an integrated and independent manner, preserving and valuing collegiate decision-making and developing and implementing methodologies, models, and measurement and control tools. It also provides training to employees from all Organization levels, from the business areas to the Board of Directors. |
The management process ensures that risks can be proactively identified, measured, mitigated, monitored and reported as required in line with the complexity of the Organization’s financial products and activity profile. Detailed information on the risk management process, reference shareholders’ equity and required reference shareholders’ equity, as well as the Organization’s risk exposure, can be found in the Risk Management Report on the Investor Relations website, at http://www.bradescori.com.br. |
Bradesco 97
Additional Information
Capital Management
The Capital Management structure enables the Organization to reach its strategic objectives through an appropriate capital sufficiency planning. To comply with the definitions of governance, the Statutory and Executive Committees were considered, for assistance of the Board of Directors and the Board of Executive Officers in management and decision making.
In line with definitions of governance, a new area responsible for the Conglomerate’s capital management was created: the Internal Capital Adequacy Assessment Process (ICAAP) and Capital Management, which acts jointly with the Integrated Risk Control Department, associated companies, business areas and the Organization’s supporting areas. |
Further information on the capital management structure can be found in the Risk Management Report and the 2012 Annual Report on the Investor Relations website: http://www.bradescori.com.br/ |
Capital Adequacy Ratio
In March 2013, Bradesco's Reference Shareholders' Equity amounted to R$96,721 million, versus a Required Reference Shareholders' Equity of R$68,315 million, resulting in a R$28,406 million capital margin. This figure was mostly impacted by the credit risk portion, representing 79.5% of the risk-weighted assets. The Capital Adequacy Ratio decreased by 0.5 p.p., from 16.1% in December 2012 to 15.6% in March 2013, mainly impacted by: (i) the increase in market risk and partially offset by: (iii) the issue of Subordinated Financial Treasury Bills for composing Tier II in the first quarter of 2013, in the amount of R$1,234 million. |
Note that in March 2013 the Brazilian Central Bank disclosed a set of four resolutions and fifteen circular letters, which implement in Brazil the recommendations of the Basel Committee on Banking Supervision on financial institutions’ capital structure, known as “Basel III.” The main purposes are: (i) to improve the financial institutions’ capacity of absorbing shocks arising from the financial system or other industries; (ii) to reduce the impact of the financial sector conditions on the real sector of the economy; (iii) to contribute to the financial stability; and (iv) to foster the sustainable economic growth. The implementation of the new capital structure in Brazil will begin as of October 1, 2013. |
Calculation Basis |
|
|
|
|
|
|
|
R$ million |
Mar13 |
Dec12 |
Sept12 |
Jun12 |
Mar12 |
Dec11 |
Sept11 |
Jun11 | |
Reference Shareholders' Equity |
96,721 |
96,933 |
91,149 |
90,201 |
75,705 |
71,476 |
68,806 |
62,524 |
Tier I |
68,109 |
66,194 |
64,265 |
62,418 |
60,580 |
58,714 |
56,876 |
55,110 |
Shareholders' Equity |
69,442 |
70,047 |
66,047 |
63,920 |
58,059 |
55,582 |
53,742 |
52,843 |
Mark-to-Market Adjustments |
(1,732) |
(4,229) |
(2,150) |
(1,865) |
2,126 |
2,765 |
2,781 |
1,947 |
Reduction of Deferred Assets |
(206) |
(212) |
(218) |
(224) |
(235) |
(248) |
(260) |
(279) |
Non-controlling Shareholders |
605 |
588 |
586 |
587 |
630 |
615 |
613 |
599 |
Tier II |
28,741 |
30,867 |
26,992 |
27,890 |
15,231 |
12,865 |
12,063 |
7,544 |
Mark-to-Market Adjustments |
1,732 |
4,229 |
2,150 |
1,865 |
(2,126) |
(2,765) |
(2,781) |
(1,947) |
Subordinated Debt |
27,009 |
26,638 |
24,842 |
26,025 |
17,357 |
15,630 |
14,844 |
9,491 |
Deduction of Funding Instruments |
(129) |
(128) |
(108) |
(107) |
(107) |
(103) |
(134) |
(130) |
Risk-weighted Assets |
621,043 |
600,520 |
571,377 |
531,871 |
505,934 |
474,173 |
467,206 |
426,007 |
Required Reference Shareholders' Equity |
68,315 |
66,057 |
62,851 |
58,506 |
55,653 |
52,159 |
51,393 |
46,861 |
Credit Risk |
54,343 |
55,345 |
54,213 |
52,050 |
48,718 |
47,422 |
47,183 |
43,324 |
Operating Risk |
3,354 |
3,432 |
3,432 |
3,313 |
3,313 |
2,810 |
2,810 |
2,690 |
Market Risk |
10,617 |
7,281 |
5,207 |
3,143 |
3,622 |
1,927 |
1,400 |
847 |
Margin (Excess/ Reference Shareholders' Equity Insufficiency) |
28,406 |
30,876 |
28,298 |
31,695 |
20,052 |
19,317 |
17,413 |
15,663 |
Leverage Margin |
258,236 |
280,691 |
257,255 |
288,136 |
182,293 |
175,609 |
158,303 |
142,393 |
Capital Adequacy Ratio |
15.6% |
16.1% |
16.0% |
17.0% |
15.0% |
15.1% |
14.7% |
14.7% |
98 Report on Economic and Financial Analysis – March 2013
Independent Auditors’ Report
Limited assurance report from independent auditor on the supplementary accounting information
To
The Directors of
Banco Bradesco S.A.
Osasco - SP
Introduction
We were engaged to apply limited assurance procedures for the supplementary accounting information included in the Economic and Financial Analysis Report of Banco Bradesco S.A. ("Bradesco") as of and for the quarter ended March 31, 2013. Bradesco´s Management is responsible for the preparation and fair presentation of this supplementary accounting information. Our responsibility is to issue a Limited Assurance Report on such supplementary accounting information.
Scope, procedures applied and limitations
The limited assurance procedures were performed in accordance with standard NBC TO 3000 – Assurance Engagements Other than Audit and Review, issued by the Brazilian Federal Accounting Council (CFC – Conselho Federal de Contabilidade) and the ISAE 3000 - International Standard on Assurance Engagements issued by the International Auditing and Assurance Standards Board - IASB, both for assurance engagements other than audits or reviews of historical financial information.
The limited assurance procedures comprised: (a) the planning of the work, considering the relevance of the supplementary financial information and the internal controls systems that served as a basis for the preparation of the Economic and Financial Analysis Report of Bradesco, (b) the understanding of the calculation methodology and the consolidation of indicators through interviews with the management responsible for the preparation of the supplementary accounting information, and (c) the comparison of the financial and accounting indicators with the interim information disclosed at this date and/or accounting records.
The procedures that were applied do not constitute an audit or review in accordance with Brazilian and international auditing and review standards, as well as these procedures and the obtained evidence are more limited than for reasonable assurance procedures. Additionally, our report does not offer limited assurance on the scope of future information (such as goals, expectations and future plans) and descriptive information that is subject to subjective assessment.
Criteria for preparation of the supplementary accounting information
The additional supplementary accounting information disclosed in the Economic and Financial Analysis Report as of and for the quarter ended March 31, 2013 were prepared by Bradesco´s Management, based on the consolidated financial information contained in the interim financial information and on the criteria described in the Economic and Financial Analysis Report, in order to provide additional analysis, but without being part of the interim financial information available in this date.
100 Report on Economic and Financial Analysis – March 2013
Independent Auditors’ Report
Limited assurance report from independent auditor on the supplementary accounting information
Conclusion
Based on our review, we are not aware of any facts that would lead us to believe that the supplementary accounting information in the Economic and Financial Analysis Report as of and for the quarter ended March 31, 2013 are inconsistent, in all material respects, with regard to interim accounting information referred to in the paragraph of criteria for the preparation of supplementary accounting information.
Osasco, April 19, 2013
Original report in Portuguese signed by
KPMG Auditores Independentes
CRC 2SP014428/O-6
Cláudio Rogélio Sertório
Contador CRC 1SP212059/O-0
Bradesco 101
Financial Statements, Independent Auditors’ Report and Fiscal Council’s Report
Management Report
Dear Shareholders, We hereby present the consolidated financial statements of Banco Bradesco S.A. for the period ended March 31, 2013, pursuant to the accounting practices adopted in Brazil and applicable to institutions authorized to operate by the Brazilian Central Bank. In Brazil, evidence of economic growth could be perceived in the end of the first quarter of 2013, reflecting the domestic economic policy stimulus adopted in the last few months, as well as the reduction of risks related to extreme events in the global scenario. The continuance of productive investments, the excellent outlook for Brazil’s agricultural harvest, the normalization of industrial inventories and the maintenance of good income and employment conditions are signs of positive banking business for the coming quarters. At the Bradesco Organization, one of the most important facts for the quarter worth noting is that on March 10 Bradesco celebrated 70 years of activities. Led by realistic strategies, the Bank grew quickly and became a key institution for the Brazilian people. It is currently present in all regions of the Brazilian nation, promoting bank inclusion and social mobility. On such a special date, we remembered all our achievements, in a consisting trajectory, and all the things that are to come. Bradesco’s Net Income for the first quarter of 2013 was R$2.919 billion, corresponding to Earnings per Share of R$0.70 and a Return on Average Shareholders’ Equity(*) of 19.3%. The Return on Average Total Assets stood at 1.3%. Between January and March 2013, R$1.028 billion were allocated to shareholders as Interest on Shareholders' Equity, of which R$226.271 million were paid monthly and R$801.431 million were provisioned. Taxes and contributions, including social security contributions, paid or provisioned in the quarter, totaled R$7.137 billion, of which R$1.967 billion related to taxes withheld and collected from third parties, and R$5.170 billion from activities developed by Bradesco Organization, equivalent to 177.1% of Net Income. At the end of the quarter, paid-in capital came to R$38.100 billion, including the R$8 billion increase with a 10% stock bonus, partially through the capitalization of part of the “Profit Reserves – Statutory Reserve” account, as resolved at the Special Shareholders’ Meeting held on March 11, 2013 and ratified by the Brazilian Central Bank on March 14, 2013. Together with Equity Reserves of R$31.342 billion, Shareholders’ Equity came to R$69.442 billion, up 19.6% over the same period last year and equivalent to a book value of R$16.54 per share. Based on its stock price, Bradesco’s Market Capitalization came to R$145.584 billion on March 31, equivalent to 2.1 times booked Shareholders' Equity. Managed Shareholders’ Equity was equivalent to 7.8% of Consolidated Assets, which totaled R$894.467 billion, 13.3% more than in March 2012. Thus, the Capital Adequacy Ratio stood at 15.6% of the consolidated financial result and 15.6% of the consolidated economic and financial result, which is substantially higher than the 11% minimum established by National Monetary Council Resolution 2099/94, in conformity with the Basel Committee. At the end of the quarter, the total consolidated fixed assets to net worth ratio stood at 43.7%, and the consolidated finance fixed assets to net worth ratio stood at 16.5%, whereas the maximum limit is 50%. In compliance with Article 8 of the Brazilian Central Bank Circular Letter 3068/01, Bradesco declares that it has both the financial capacity and intent to hold until maturity those securities classified under “held-to-maturity securities.” The Bank further declares that the operations of Banco Bradescard S.A., its subsidiary, are in line with the strategic aims defined in the Business Plan, pursuant to Article 11 of the attachment I to National Monetary Council Resolution 4122/12.
On March 31, 2013, funds raised and managed by Bradesco Organization totaled R$1.278 trillion, 17.5% more than in the previous year, and are allocated as follows: R$486.915 billion in demand deposits, time deposits, interbank deposits, open market and savings accounts, up by 13.8%. R$469.925 billion in assets under management, comprising investment funds, managed portfolios and third-party fund quotas, up by 26.2%. R$171.692 billion in the exchange portfolio, borrowings and onlendings, working capital, tax payments and collection and related charges, funds from the issue of securities, subordinated debt in Brazil and other funding, up by 5.6%. R$127.367 billion in technical reserves for insurance, pension plans and capitalization bonds, up by 19.1%; and R$21.817 billion in foreign funding, through public and private issues, subordinated debt and the securitization of future financial flows, equivalent to US$10.834 billion.
Bradesco 103
Financial Statements, Independent Auditors’ Report and Fiscal Council’s Report
Management Report
At the end of the quarter, consolidated loan operations stood at R$391.682 billion, 11.6% higher than in March 2012, broken down as follows: R$6.022 billion in advances on exchange contracts, giving a total export financing portfolio of US$15.601 billion; US$3.958 billion in import financing denominated in foreign currency; R$7.280 billion in leasing operations; R$17.238 billion in rural lending; R$88.580 billion in consumer financing, including R$12.578 billion in credit card receivables; R$59.728 billion in sureties and guarantees; and R$32.714 billion in operations involving the onlending of foreign and domestic funds, originating mainly from the Brazilian Development Bank (BNDES), as one of its main onlending agents. In Real Estate Financing, the Organization allocated R$3.368 billion in the quarter for the construction and acquisition of private homes, corresponding to 16,234 properties. The Organization’s Investment Bank, Bradesco BBI, advises customers on share issues, mergers and acquisitions and the structuring and distribution of debt instruments, including debentures, promissory notes, CRIs, mortgage-backed investment funds, receivables-backed investment funds (FIDCs) and bonds within Brazil and abroad, in addition to structured financing operations for companies and project finance. In the quarter, it carried out operations worth over R$20.649 billion. On March 31, 2013, Grupo Bradesco Seguros, one of the leaders in the Insurance, Capitalization Bond and Pension Plan segments, recorded Net Income of R$929.619 million and Shareholders’ Equity of R$18.424 billion. Net written insurance premiums, pension contributions and capitalization bond income totaled R$10.953 billion, up 16.3% on the same period in 2012. Bradesco Organization’s customer service network is present nationwide and in several locations abroad, with a modern and well-equipped structure in order to offer high-quality and efficient products, services and solutions to customers. On March 31, 2013, it comprised 57,253 service points, with 34,719 terminals in the Bradesco Dia & Noite (Day & Night) Network, of which 34,223 also operate on weekends and holidays; 13,306 terminals in the Banco24Horas (24-Hour Bank) network, through which customers can make withdrawals, transfers and payments, obtain statements, check balances and solicit loans. In the payroll-deductible loan segment, the network had 1,309 Bradesco Promotora correspondent bank branches, and in the vehicle segment, 15,745 Bradesco Financiamento points of sale:
8,473 Branches and Service Branches (PAs) (Branches: Bradesco 4,663, Banco Bradesco Financiamentos 19, Banco Bankpar 2, Banco Bradesco BBI 1, Banco Bradesco Cartões 1 and Banco Alvorada 1; and PAs 3,786) in Brazil; 3 Overseas Branches, 1 of which is in New York and 2 in Grand Cayman; 10 Overseas Subsidiaries (Banco Bradesco Argentina S.A. in Buenos Aires; Banco Bradesco Europa S.A. in Luxembourg; Bradesco North America LLC and Bradesco Securities, Inc. 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; Bradescard Mexico, Sociedad de Responsabilidad Limitada in Mexico); 43,598 Bradesco Expresso service points; 1,457 PAEs – in-company electronic service branches; and 3,712 External Bradesco Dia & Noite ATMs and 10,966 Banco24Horas ATM’s, with 1,914 terminals shared between the networks. In compliance with CVM Rule 381/03, the Bradesco Organization neither contracted from nor had services provided by KPMG Auditores Independentes that were not related to the external audit in the quarter. In accordance with generally accepted international criteria, the policy is designed to preserve the auditors’ Independence, which state that the auditors must not audit their own work, nor perform management duties for their clients nor promote their interests.
The Bradesco Human Resources Management Policy discloses its strategy prioritizing the training and development of employees through investments in training programs, aimed at fostering professional development, as well as improving quality service and efficiency. In the first quarter of 2013, 894 courses were administered to 283,090 employees. Benefits aimed at promoting the quality of life, well-being and security of its staff and their dependents involved 206,398 employees at the end of the period.
104 Report on Economic and Financial Analysis - March 2013
Financial Statements, Independent Auditors’ Report and Fiscal Council’s Report
Management Report
Fundação Bradesco, the Organization’s pioneering social investment vehicle, has developed an extensive social and educational program in 40 schools located throughout all Brazilian states and the Federal District, with a special emphasis on socially and economically underprivileged regions. This year, the estimated budget of R$460.961 million will provide free, high-quality education to: a) 106,843 students enrolled in its schools in the following areas: Basic Education (Kindergarten to High School) and Vocational Training - High School); Youth and Adult Education; and Preliminary and Continuing Vocational Training, which focuses on creating jobs and income; b) 350 thousand students who will complete at least one of the distance-learning courses offered (EaD), through its e-learning portal; and c) 68,323 people through partnership projects and initiatives, including the Digital Inclusion Centers (CIDs), the Educa+Ação program and technology courses (Educar e Aprender). The more than 47 thousand students enrolled in the basic education system also receive uniforms, school supplies, meals, and medical and dental assistance free of charge. The Bradesco Sports and Education Program maintains 17 Training and Specialist Centers in Osasco (SP) to teach women’s basketball and volleyball in the Sports Development Center, Fundação Bradesco schools, Sports Centers and private and public schools. Currently, more than 2 thousand girls from ages 8 to 20 take part in the program, reinforcing the Organization’s social commitment, valuing of talent and full exercise of citizenship, through education, sport and health actions. In the first quarter, Bradesco received several important recognitions, as follows: · Most valuable brand of Latin America in the banking sector and ranked 16th in the overall ranking, according to survey conducted by The Bankermagazine and Brand Finance. It ranked 1st in the insurance sector; · Brazil’s most valuable brand, according to a study prepared by BrandAnalysics/Millward Brown, for the IstoÉ Dinheiro magazine; · One of the most valuable brands among all sectors of the economy, according to a survey carried out by Brand Finance consulting firm. It was ranked 66th in the overall ranking, standing out as the best Brazilian brand in the list; · Best Brazilian and Latin America Bank by Latin Finance; · Most profitable bank in 2012 among Latin America and United States’ financial institutions, according to a survey conducted by Economatica consulting firm; · Was granted the Selo Paulista da Diversidade(São Paulo Diversity Seal), in Full 2012 category, by the Labor and Employment Relations Officer of São Paulo State Government; · Highlight in corporate governance and transparency, according to the Guia da Transparência Corporativa published by the Brasil Econômico newspaper; · Remains on the list of companies composing the Efficiency Carbon Index (ICO2), developed by BM&FBOVESPA and the Brazilian Development Bank (BNDES); and · Grupo Bradesco Seguros stood out in eight categories of the 10th Segurador Brasil Award, promoted by Brasil Notíciaspublisher. Bradesco Organization’s commitment and determination to go beyond expectations and offer quality and efficient products, services and solutions, are confirmed through the results achieved, which would not have been possible without the support and trust of our shareholders and customers, as well as the efficient and dedicated work of all our employees.
Cidade de Deus, April 19, 2013 The Board of Directors and Board of Executive Officers
(*)Excludes the mark-to-market effect of available-for-sale securities recorded under shareholders’ equity.
Bradesco 105
Financial Statements, Independent Auditors’ Report and Fiscal Council’s Report
Consolidated Statement of Financial Position - R$ thousand
Assets |
2013 |
2012 | |
March |
December |
March | |
Current assets |
608,211,993 |
626,948,689 |
553,655,600 |
Cash and due from banks (Note 6) |
11,347,061 |
12,077,018 |
25,068,657 |
Interbank investments (Notes 3d and 7) |
170,272,735 |
150,950,829 |
82,612,073 |
Investments in federal funds purchased and securities sold under agreements to repurchase |
163,869,276 |
142,546,268 |
74,469,240 |
Interbank deposits |
6,404,962 |
8,404,561 |
8,143,328 |
Allowance for loan losses |
(1,503) |
- |
(495) |
Securities and derivative financial instruments (Notes 3e, 3f, 8 and 32b) |
188,849,858 |
231,812,289 |
218,767,488 |
Own portfolio |
163,579,075 |
171,561,707 |
151,034,030 |
Subject to repurchase agreements |
19,131,306 |
42,342,657 |
59,833,355 |
Derivative financial instruments (Notes 3f, 8e II and 32b) |
1,066,093 |
2,580,583 |
2,083,061 |
Subject to the Brazilian Central Bank |
- |
5,195,610 |
1,002,782 |
Underlying guarantee provided |
2,577,329 |
10,127,402 |
3,151,456 |
Securities subject to unrestricted repurchase agreements |
2,496,055 |
4,330 |
1,662,804 |
Interbank accounts |
51,252,878 |
48,064,254 |
60,381,672 |
Unsettled payments and receipts |
910,715 |
28,189 |
951,274 |
Reserve requirement (Note 9): |
|||
- Reserve requirement - Brazilian Central Bank |
50,265,428 |
47,952,417 |
59,378,951 |
- National treasury - rural loans |
578 |
578 |
578 |
- National Housing System (SFH) |
9,911 |
5,186 |
4,183 |
Correspondent banks |
66,246 |
77,884 |
46,686 |
Interdepartmental accounts |
954,193 |
1,142,013 |
657,894 |
Internal transfer of funds |
954,193 |
1,142,013 |
657,894 |
Loans (Notes 3g, 10 and 32b) |
126,861,222 |
124,544,744 |
113,165,127 |
Loans: |
|||
- Public sector |
132,631 |
332,345 |
366,853 |
- Private sector |
139,605,785 |
136,909,456 |
125,191,712 |
Allowance for loan losses (Notes 3g, 10f, 10g and 10h) |
(12,877,194) |
(12,697,057) |
(12,393,438) |
Leasing (Notes 2, 3g, 10 and 32b) |
3,604,404 |
4,001,849 |
5,152,273 |
Leasing receivables: |
|||
- Public sector |
- |
- |
2,799 |
- Private sector |
7,088,876 |
7,839,788 |
9,935,988 |
Unearned income from leasing |
(3,087,619) |
(3,396,060) |
(4,232,441) |
Allowance for leasing losses (Notes 3g, 10f, 10g and 10h) |
(396,853) |
(441,879) |
(554,073) |
Other receivables |
52,457,873 |
51,913,480 |
45,633,903 |
Receivables on sureties and guarantees honored (Note 10a-3) |
20,073 |
10,013 |
12,717 |
Foreign exchange portfolio (Note 11a) |
12,142,061 |
11,556,711 |
12,606,365 |
Receivables |
688,038 |
730,696 |
678,862 |
Securities trading |
3,139,748 |
3,765,737 |
2,302,357 |
Specific receivables |
2,687 |
2,658 |
2,521 |
Insurance premiums receivable |
3,218,301 |
2,710,945 |
2,490,520 |
Sundry (Note 11b) |
34,028,914 |
33,963,552 |
28,211,077 |
Allowance for other loan losses (Notes 3g, 10f, 10g and 10h) |
(781,949) |
(826,832) |
(670,516) |
Other assets (Note 12) |
2,611,769 |
2,442,213 |
2,216,513 |
Other assets |
1,185,967 |
1,101,430 |
1,069,481 |
Provision for losses |
(481,303) |
(475,173) |
(526,964) |
Prepaid expenses (Notes 3i and 12b) |
1,907,105 |
1,815,956 |
1,673,996 |
Long-term receivables |
270,978,988 |
237,330,661 |
220,239,481 |
Interbank investments (Notes 3d and 7) |
1,060,071 |
861,938 |
2,078,310 |
The accompanying Notes are an integral part of these Financial Statements.
106 Report on Economic and Financial Analysis - March 2013
Financial Statements, Independent Auditors’ Report and Fiscal Council’s Report
Consolidated Statement of Financial Position - R$ thousand
Assets |
2013 |
2012 | |
March |
December |
March | |
Interbank investments |
1,060,071 |
861,938 |
2,078,310 |
Securities and derivative financial instruments (Notes 3e, 3f, 8 and 32b) |
111,749,789 |
83,674,776 |
76,191,967 |
Own portfolio |
58,281,287 |
61,072,453 |
44,002,632 |
Subject to repurchase agreements |
45,406,568 |
17,584,243 |
31,447,348 |
Derivative financial instruments (Notes 3f, 8e II and 32b) |
477,474 |
575,482 |
182,324 |
Subject to the Brazilian Central Bank |
- |
1,498,742 |
- |
Privatization currencies |
71,082 |
73,917 |
79,040 |
Underlying guarantees provided |
7,512,742 |
402,819 |
323,526 |
Securities subject to unrestricted repurchase agreements |
636 |
2,467,120 |
157,097 |
Interbank accounts |
562,143 |
555,758 |
535,932 |
Reserve requirement (Note 9): |
|||
- SFH |
562,143 |
555,758 |
535,932 |
Loans (Notes 3g, 10 and 32b) |
121,994,211 |
115,648,226 |
108,044,297 |
Loans: |
|||
- Public sector |
84,158 |
90,835 |
387,833 |
- Private sector |
128,919,437 |
122,572,350 |
113,740,780 |
Allowance for loan losses (Notes 3g, 10f, 10g and 10h) |
(7,009,384) |
(7,014,959) |
(6,084,316) |
Leasing (Notes 2, 3g, 10 and 32b) |
2,994,197 |
3,281,427 |
4,395,335 |
Leasing receivables: |
|||
- Private sector |
6,714,165 |
7,329,630 |
9,529,358 |
Unearned income from leasing |
(3,435,310) |
(3,737,904) |
(4,721,642) |
Allowance for leasing losses (Notes 3g, 10f, 10g and 10h) |
(284,658) |
(310,299) |
(412,381) |
Other receivables |
30,949,376 |
31,742,479 |
27,850,647 |
Receivables |
64,385 |
38,038 |
24,912 |
Securities trading |
222,704 |
240,503 |
381,520 |
Sundry (Note 11b) |
30,670,823 |
31,471,500 |
27,446,930 |
Allowance for loan losses (Notes 3g, 10f, 10g and 10h) |
(8,536) |
(7,562) |
(2,715) |
Other assets (Note 12) |
1,669,201 |
1,566,057 |
1,142,993 |
Other assets |
175 |
164 |
417 |
Prepaid expenses (Notes 3i and 12b) |
1,669,026 |
1,565,893 |
1,142,576 |
Permanent assets |
15,275,796 |
14,812,828 |
15,654,443 |
Investments (Notes 3j, 13 and 32b) |
1,867,383 |
1,864,841 |
2,076,240 |
Equity in the earnings (losses) of unconsolidated companies - In Brazil |
1,361,442 |
1,363,029 |
1,404,157 |
Other investments |
779,944 |
775,815 |
935,070 |
Allowance for losses |
(274,003) |
(274,003) |
(262,987) |
Premises and equipment (Notes 3k and 14) |
4,549,798 |
4,677,858 |
4,551,473 |
Premises |
1,330,237 |
1,313,800 |
1,248,935 |
Other assets |
9,732,401 |
9,638,712 |
8,887,808 |
Accumulated depreciation |
(6,512,840) |
(6,274,654) |
(5,585,270) |
Leased assets (Note 14) |
- |
- |
55 |
Leased assets |
- |
- |
6,218 |
Accumulated depreciation |
- |
- |
(6,163) |
Intangible assets (Notes 3l and 15) |
8,858,615 |
8,270,129 |
9,026,675 |
Intangible assets |
16,855,832 |
16,047,935 |
15,020,711 |
Accumulated amortization |
(7,997,217) |
(7,777,806) |
(5,994,036) |
Total |
894,466,777 |
879,092,178 |
789,549,524 |
The accompanying Notes are an integral part of these Financial Statements.
Bradesco 107
Financial Statements, Independent Auditors’ Report and Fiscal Council’s Report
Consolidated Statement of Financial Position - R$ thousand
Liabilities |
2013 |
2012 | |
March |
December |
March | |
Current liabilities |
613,132,977 |
591,437,924 |
494,029,926 |
Deposits (Notes 3n and 16a) |
143,657,650 |
147,917,594 |
131,568,893 |
Demand deposits |
35,713,633 |
38,411,734 |
31,954,632 |
Savings deposits |
70,162,669 |
69,041,721 |
59,924,012 |
Interbank deposits |
280,896 |
281,900 |
482,386 |
Time deposits (Notes 16a and 32b) |
37,500,452 |
40,182,239 |
39,207,863 |
Federal funds purchased and securities sold under agreements to repurchase (Notes 3n and 16b) |
263,071,874 |
235,321,953 |
181,624,768 |
Own portfolio |
103,173,557 |
97,965,691 |
113,312,597 |
Third-party portfolio |
131,299,482 |
123,819,731 |
61,894,820 |
Unrestricted portfolio |
28,598,835 |
13,536,531 |
6,417,351 |
Funds from issuance of securities (Notes 16c and 32b) |
28,972,765 |
30,219,478 |
19,429,843 |
Mortgage and real estate notes, letters of credit and others |
24,663,405 |
25,072,831 |
18,589,426 |
Securities issued abroad |
4,309,360 |
5,146,647 |
840,417 |
Interbank accounts |
1,008,585 |
1,306,231 |
771,696 |
Correspondent banks |
1,008,585 |
1,306,231 |
771,696 |
Interdepartmental accounts |
2,805,558 |
4,360,998 |
2,458,454 |
Third-party funds in transit |
2,805,558 |
4,360,998 |
2,458,454 |
Borrowing (Notes 17a and 32b) |
7,404,127 |
7,261,939 |
10,292,348 |
Borrowing in Brazil - other institutions |
3,388 |
2,483 |
2,708 |
Borrowing abroad |
7,400,739 |
7,259,456 |
10,289,640 |
Onlending in Brazil - official institutions (Notes 17b and 32b) |
12,852,686 |
12,281,228 |
11,240,822 |
National treasury |
32,029 |
102,688 |
39,279 |
Brazilian Development Bank (BNDES) |
5,412,482 |
5,080,812 |
4,379,583 |
Caixa Econômica Federal - Federal savings bank (CEF) |
20,589 |
20,296 |
18,582 |
Fund for financing the acquisition of industrial machinery and equipment (Finame) |
7,387,586 |
7,076,874 |
6,802,127 |
Other institutions |
- |
558 |
1,251 |
Onlending abroad (Notes 17b and 32b) |
92,385 |
68,539 |
97,006 |
Onlending abroad |
92,385 |
68,539 |
97,006 |
Derivative financial instruments (Notes 3f, 8e II and 32b) |
1,873,385 |
3,126,193 |
2,427,689 |
Derivative financial instruments |
1,873,385 |
3,126,193 |
2,427,689 |
Technical reserves for insurance, pension plans and capitalization bonds (Notes 3o and 21) |
102,582,039 |
99,340,258 |
85,215,151 |
Other liabilities |
48,811,923 |
50,233,513 |
48,903,256 |
Payment of taxes and other contributions |
3,252,662 |
438,752 |
5,539,185 |
Foreign exchange portfolio (Note 11a) |
6,384,384 |
5,070,653 |
5,953,095 |
Social and statutory |
973,367 |
2,479,032 |
940,268 |
Tax and social security (Note 20a) |
5,101,563 |
5,974,933 |
4,504,313 |
Securities trading |
4,544,802 |
5,449,518 |
2,684,708 |
Financial and development funds |
2,368 |
3,110 |
1,227 |
Subordinated debts (Notes 19 and 32b) |
1,524,755 |
2,141,981 |
5,984,383 |
Sundry (Note 20b) |
27,028,022 |
28,675,534 |
23,296,077 |
Long-term liabilities |
210,654,510 |
216,360,954 |
236,184,169 |
Deposits (Notes 3n and 16a) |
62,212,484 |
63,939,930 |
82,307,656 |
Interbank deposits |
207,549 |
100,574 |
30,665 |
Time deposits (Notes 16a and 32b) |
62,004,935 |
63,839,356 |
82,276,991 |
Federal funds purchased and securities sold under agreements to repurchase (Notes 3n and 16b) |
17,973,246 |
20,269,199 |
32,305,271 |
The accompanying Notes are an integral part of these Financial Statements.
108 Report on Economic and Financial Analysis - March 2013
Financial Statements, Independent Auditors’ Report and Fiscal Council’s Report
Consolidated Statement of Financial Position - R$ thousand
Liabilities |
2013 |
2012 | |
March |
December |
March | |
Own portfolio |
17,973,246 |
20,269,199 |
32,305,271 |
Funds from issuance of securities (Notes 16c and 32b) |
18,859,499 |
21,139,829 |
29,052,505 |
Mortgage and real estate notes, letters of credit and others |
9,949,182 |
12,098,236 |
20,411,717 |
Securities issued abroad |
8,910,317 |
9,041,593 |
8,640,788 |
Borrowing (Notes 17a and 32b) |
727,509 |
849,162 |
1,060,699 |
Borrowing in Brazil - other institutions |
6,318 |
8,282 |
6,120 |
Borrowing abroad |
721,191 |
840,880 |
1,054,579 |
Onlending in Brazil - official institutions (Notes 17b and 32b) |
25,132,567 |
23,725,289 |
24,421,368 |
BNDES |
7,713,582 |
7,377,168 |
8,513,856 |
CEF |
32,709 |
37,173 |
47,675 |
FINAME |
17,384,636 |
16,309,696 |
15,859,230 |
Other institutions |
1,640 |
1,252 |
607 |
Derivative financial instruments (Notes 3f, 8e II and 32b) |
716,922 |
875,062 |
275,090 |
Derivative financial instruments |
716,922 |
875,062 |
275,090 |
Technical reserves for insurance, pension plans and capitalization bonds (Notes 3o and 21) |
24,784,559 |
24,877,162 |
21,737,981 |
Other liabilities |
60,247,724 |
60,685,321 |
45,023,599 |
Tax and social security (Note 20a) |
20,807,703 |
21,954,147 |
15,846,927 |
Subordinated debts (Notes 19 and 32b) |
33,532,583 |
32,709,733 |
24,137,868 |
Sundry (Note 20b) |
5,907,438 |
6,021,441 |
5,038,804 |
Deferred income |
632,590 |
657,647 |
646,106 |
Deferred income |
632,590 |
657,647 |
646,106 |
Non-controlling interests in subsidiaries (Note 22) |
604,602 |
588,194 |
630,264 |
Shareholders' equity (Note 23) |
69,442,098 |
70,047,459 |
58,059,059 |
Capital: |
|||
- Domiciled in Brazil |
37,622,481 |
29,722,998 |
29,687,681 |
- Domiciled abroad |
477,519 |
377,002 |
412,319 |
Capital reserves |
11,441 |
11,441 |
11,441 |
Profit reserves |
28,110,194 |
34,218,777 |
28,572,787 |
Asset valuation adjustments |
3,417,764 |
5,914,542 |
(440,234) |
Treasury shares (Notes 23d and 32b) |
(197,301) |
(197,301) |
(184,935) |
Attributable to equity holders of the Parent Company |
70,046,700 |
70,635,653 |
58,689,323 |
Total |
894,466,777 |
879,092,178 |
789,549,524 |
The accompanying Notes are an integral part of these Financial Statements.
Bradesco 109
Financial Statements, Independent Auditors’ Report and Fiscal Council’s Report
Consolidated Income Statement - R$ thousand
|
2013 |
2012 |
| |
1st Quarter |
4th Quarter |
1st Quarter |
| |
Revenue from financial intermediation |
21,209,340 |
22,754,277 |
24,146,477 |
|
Loans (Note 10j) |
12,264,448 |
12,557,215 |
12,171,218 |
|
Leasing (Note 10j) |
206,273 |
264,784 |
362,162 |
|
Operations with securities (Note 8h) |
5,861,280 |
7,008,024 |
7,529,676 |
|
Financial income from insurance, pension plans and capitalization bonds (Note 8h) |
2,060,904 |
2,841,587 |
3,151,543 |
|
Derivative financial instruments (Note 8h) |
(157,174) |
(433,407) |
(611,325) |
|
Foreign exchange operations (Note 11a) |
269,315 |
(190,876) |
269,915 |
|
Reserve requirement (Note 9b) |
662,938 |
664,929 |
1,254,521 |
|
Sale or transfer of financial assets |
41,356 |
42,021 |
18,767 |
|
|
|
|
|
|
Financial intermediation expenses |
12,756,536 |
14,417,112 |
15,670,866 |
|
Federal funds purchased and securities sold under agreements to repurchase (Note 16e) |
7,845,707 |
8,403,541 |
9,720,643 |
|
Adjustment for inflation and interest on technical reserves for insurance, pension plans and capitalization bonds (Note 16e) |
1,068,927 |
1,816,665 |
2,197,321 |
|
Borrowing and onlending (Note 17c) |
366,839 |
764,620 |
454,628 |
|
Allowance for loan losses (Notes 3g, 10g and 10h) |
3,475,063 |
3,432,286 |
3,298,274 |
|
|
|
|
|
|
Gross income from financial intermediation |
8,452,804 |
8,337,165 |
8,475,611 |
|
|
|
|
|
|
Other operating income (expenses) |
(3,699,033) |
(6,463,266) |
(3,866,337) |
|
Fee and commission income (Note 24) |
4,508,215 |
4,568,928 |
3,995,289 |
|
Other fee and commission income |
3,571,118 |
3,598,272 |
3,088,372 |
|
Income from banking fees |
937,097 |
970,656 |
906,917 |
|
Insurance, pension plan and capitalization bond retained premiums (Notes 3o and 21d) |
10,900,830 |
13,140,884 |
9,348,734 |
|
Net premiums written |
10,952,662 |
13,216,388 |
9,417,553 |
|
Reinsurance premiums |
(51,832) |
(75,504) |
(68,819) |
|
Variation in technical reserves for insurance, pension plans and capitalization bonds (Note 3o) |
(4,688,643) |
(6,910,339) |
(4,136,867) |
|
Retained claims (Note 3o) |
(3,549,301) |
(3,471,709) |
(3,080,226) |
|
Capitalization bond draws and redemptions (Note 3o) |
(871,576) |
(981,630) |
(708,690) |
|
Insurance, pension plan and capitalization bond selling expenses |
(636,109) |
(720,774) |
(545,884) |
|
Payroll and related benefits (Note 25) |
(3,059,462) |
(3,142,080) |
(2,878,257) |
|
Other administrative expenses (Note 26) |
(3,368,481) |
(3,657,839) |
(3,290,486) |
|
Tax expenses (Note 27) |
(1,139,974) |
(1,093,369) |
(1,122,377) |
|
Equity in the earnings (losses) of unconsolidated companies (Note 13b) |
3,332 |
44,783 |
40,167 |
|
Other operating income (Note 28) |
863,381 |
809,617 |
885,756 |
|
Other operating expenses (Note 29) |
(2,661,245) |
(5,049,738) |
(2,373,496) |
|
Operating income |
4,753,771 |
1,873,899 |
4,609,274 |
|
Non-operating income (loss) (Note 30) |
(58,484) |
711,174 |
(12,636) |
|
Income before income tax and social contribution and non-controlling interests |
4,695,287 |
2,585,073 |
4,596,638 |
|
Income tax and social contribution (Notes 34a and 34b) |
(1,748,540) |
321,735 |
(1,786,384) |
|
Non-controlling interests in subsidiaries |
(27,628) |
(13,445) |
(17,718) |
|
Net income |
2,919,119 |
2,893,363 |
2,792,536 |
|
The accompanying Notes are an integral part of these Financial Statements.
110 Report on Economic and Financial Analysis - March 2013
Financial Statements, Independent Auditors’ Report and Fiscal Council’s Report
Statement of Changes in Shareholders’ Equity - R$ thousand
Events |
Paid-in Capital |
Capital reserves |
Profit reserves |
Asset valuation adjustment |
Treasury shares |
Retained earnings (accumulated losses) |
Total | |||
Share premium |
Legal |
Statutory |
Bradesco |
Subsidiaries |
| |||||
Balances on December 31, 2011 |
30,100,000 |
11,441 |
3,269,412 |
23,463,119 |
(328,343) |
(750,856) |
(183,109) |
- |
55,581,664 | |
Acquisition of treasury shares |
- |
- |
- |
- |
- |
- |
(1,826) |
- |
(1,826) | |
Asset valuation adjustments |
- |
- |
- |
- |
323,981 |
314,984 |
- |
- |
638,965 | |
Net income |
- |
- |
- |
- |
- |
- |
- |
2,792,536 |
2,792,536 | |
Allocations: |
- Reserves |
- |
- |
139,627 |
1,700,629 |
- |
- |
- |
(1,840,256) |
- |
|
- Interest on shareholders’ equity paid |
- |
- |
- |
- |
- |
- |
- |
(777,420) |
(777.420) |
|
- Dividends paid |
- |
- |
- |
- |
- |
- |
- |
(174,860) |
(174.860) |
Balances on March 31, 2012 |
30,100,000 |
11,441 |
3,409,039 |
25,163,748 |
(4,362) |
(435,872) |
(184,935) |
- |
58,059,059 | |
|
|
|
|
|
|
|
|
|
| |
Balances on September 30, 2012 |
30,100,000 |
11,441 |
3,693,806 |
28,603,228 |
286,696 |
3,549,208 |
(197,301) |
- |
66,047,078 | |
Asset valuation adjustments |
- |
- |
- |
- |
599,993 |
1,478,645 |
- |
- |
2,078,638 | |
Net income |
- |
- |
- |
- |
- |
- |
- |
2,893,363 |
2,893,363 | |
Allocations: |
- Reserves |
- |
- |
144,668 |
1,777,075 |
- |
- |
- |
(1,921,743) |
- |
|
- Interest on shareholders’ equity |
- |
- |
- |
- |
- |
- |
- |
(705,137) |
(705.137) |
|
- Dividends paid |
- |
- |
- |
- |
- |
- |
- |
(266,483) |
(266.483) |
Balances on December 31, 2012 |
30,100,000 |
11,441 |
3,838,474 |
30,380,303 |
886,689 |
5,027,853 |
(197,301) |
- |
70,047,459 | |
Capital increase through reserves |
8,000,000 |
- |
- |
(8,000,000) |
- |
- |
- |
- |
- | |
Asset valuation adjustments |
- |
- |
- |
- |
(792,299) |
(1,704,479) |
- |
- |
(2,496,778) | |
Net income |
- |
- |
- |
- |
- |
- |
- |
2,919,119 |
2,919,119 | |
Allocations: |
- Reserves |
- |
- |
145,956 |
1,745,461 |
- |
- |
- |
(1,891,417) |
- |
|
- Interest on shareholders’ equity paid and/or provisioned |
- |
- |
- |
- |
- |
- |
- |
(1,027,702) |
(1,027,702) |
Balances on March 31, 2013 |
38,100,000 |
11,441 |
3,984,430 |
24,125,764 |
94,390 |
3,323,374 |
(197,301) |
- |
69,442,098 |
The accompanying Notes are an integral part of these Financial Statements.
Bradesco 111
Financial Statements, Independent Auditors’ Report and Fiscal Council’s Report
Value Added Statement - R$ thousand
Description |
2013 |
2012 | ||||
1st Quarter |
% |
4th Quarter |
% |
1st Quarter |
% | |
1) Revenue |
21,853,359 |
239.9 |
22,887,612 |
325.4 |
24,476,405 |
278.6 |
1.1) Financial intermediation |
21,209,340 |
232.8 |
22,754,277 |
323.5 |
24,146,477 |
274.9 |
1.2) Fees and commissions |
4,508,215 |
49.5 |
4,568,928 |
65.0 |
3,995,289 |
45.5 |
1.3) Allowance for loan losses |
(3,475,063) |
(38.1) |
(3,432,286) |
(48.8) |
(3,298,274) |
(37.6) |
1.4) Other |
(389,133) |
(4.3) |
(1,003,307) |
(14.3) |
(367,087) |
(4.2) |
2) Financial intermediation expenses |
(9,281,473) |
(101.9) |
(10,984,826) |
(156.2) |
(12,372,592) |
(140.9) |
3) Inputs acquired from third-parties |
(2,742,102) |
(30.1) |
(3,036,542) |
(43.1) |
(2,707,119) |
(30.7) |
Material, water, electricity and gas |
(134,336) |
(1.5) |
(144,237) |
(2.1) |
(157,351) |
(1.8) |
Outsourced services |
(828,291) |
(9.1) |
(846,328) |
(12.0) |
(832,417) |
(9.5) |
Communication |
(392,545) |
(4.3) |
(420,761) |
(6.0) |
(409,514) |
(4.7) |
Financial system services |
(179,224) |
(2.0) |
(167,903) |
(2.4) |
(163,397) |
(1.9) |
Advertising and marketing |
(160,989) |
(1.8) |
(275,521) |
(3.9) |
(152,510) |
(1.7) |
Transport |
(198,807) |
(2.2) |
(225,490) |
(3.2) |
(212,324) |
(2.4) |
Data processing |
(292,887) |
(3.2) |
(307,715) |
(4.4) |
(262,204) |
(3.0) |
Maintenance and repairs |
(153,184) |
(1.7) |
(168,973) |
(2.4) |
(145,616) |
(1.7) |
Security and surveillance |
(115,541) |
(1.3) |
(111,012) |
(1.6) |
(100,240) |
(1.1) |
Travel |
(27,407) |
(0.3) |
(38,340) |
(0.5) |
(32,926) |
(0.4) |
Other |
(258,891) |
(2.7) |
(330,262) |
(4.6) |
(238,620) |
(2.5) |
4) Gross value added (1-2-3) |
9,829,784 |
107.9 |
8,866,244 |
126.1 |
9,396,694 |
107.0 |
5) Depreciation and amortization |
(723,939) |
(7.9) |
(1,876,902) |
(26.7) |
(654,696) |
(7.5) |
6) Net value added produced by the entity (4-5) |
9,105,845 |
100.0 |
6,989,342 |
99.4 |
8,741,998 |
99.5 |
7) Value added received through transfer |
3,332 |
- |
44,783 |
0.6 |
40,167 |
0.5 |
Equity in the earnings (losses) of unconsolidated companies |
3,332 |
- |
44,783 |
0.6 |
40,167 |
0.5 |
8) Value added to distribute (6+7) |
9,109,177 |
100.0 |
7,034,125 |
100.0 |
8,782,165 |
100.0 |
9) Value added distributed |
9,109,177 |
100.0 |
7,034,125 |
100.0 |
8,782,165 |
100.0 |
9.1) Personnel |
2,665,965 |
29.3 |
2,714,240 |
38.7 |
2,490,642 |
28.4 |
Payroll |
1,435,716 |
15.8 |
1,463,225 |
20.8 |
1,353,564 |
15.4 |
Benefits |
657,366 |
7.2 |
683,538 |
9.7 |
585,851 |
6.7 |
Government Severance Indemnity Fund for Employees (FGTS) |
136,313 |
1.5 |
138,399 |
2.0 |
121,295 |
1.4 |
Other |
436,570 |
4.8 |
429,078 |
6.2 |
429,932 |
4.9 |
9.2) Tax, fees and contributions |
3,282,011 |
36.0 |
1,199,474 |
17.0 |
3,296,376 |
37.5 |
Federal |
3,127,667 |
34.3 |
1,036,704 |
14.7 |
3,156,858 |
35.9 |
State |
1,705 |
- |
14,766 |
0.2 |
1,645 |
- |
Municipal |
152,639 |
1.7 |
148,004 |
2.1 |
137,873 |
1.6 |
9.3) Value distributed to providers of capital |
214,454 |
2.3 |
213,603 |
3.0 |
184,893 |
2.1 |
Rentals |
211,790 |
2.3 |
210,996 |
3.0 |
182,515 |
2.1 |
Asset leasing |
2,664 |
- |
2,607 |
- |
2,378 |
- |
9.4) Value distributed to shareholders |
2,946,747 |
32.4 |
2,906,808 |
41.3 |
2,810,254 |
32.0 |
Interest on shareholders’ equity/dividends |
1,027,702 |
11.3 |
971,620 |
13.8 |
952,280 |
10.8 |
Retained earnings |
1,891,417 |
20.8 |
1,921,743 |
27.3 |
1,840,256 |
21.0 |
Non-controlling interests in retained earnings |
27,628 |
0.3 |
13,445 |
0.2 |
17,718 |
0.2 |
The accompanying Notes are an integral part of these Consolidated Financial Statements.
112 Report on Economic and Financial Analysis - March 2013
Financial Statements, Independent Auditors’ Report and Fiscal Council’s Report
Consolidated Statement of Cash Flows - R$ thousand
|
2013 |
2012 | |
1st Quarter |
4th Quarter |
1st Quarter | |
Cash flow from operating activities: |
|
|
|
Net Income before income tax and social contribution |
4,695,287 |
2,585,073 |
4,596,638 |
Adjustments to net income before income tax and social contribution |
6,595,010 |
9,205,874 |
7,212,042 |
Allowance for loan losses |
3,475,063 |
3,432,286 |
3,298,274 |
Depreciation and amortization |
723,939 |
1,876,902 |
654,696 |
Losses from/provisions for asset impairment |
- |
1,417,416 |
- |
Expenses with civil, labor and tax provisions |
1,261,372 |
1,456,020 |
1,051,791 |
Expenses with adjustment for inflation and interest on technical reserves for insurance, pension plans and capitalization bonds |
1,068,927 |
1,816,665 |
2,197,321 |
Equity in the earnings (losses) of unconsolidated companies |
(3,332) |
(44,783) |
(40,167) |
(Gain)/loss on sale of investments |
69 |
(793,360) |
(29,205) |
(Gain)/loss on sale of fixed assets |
6,786 |
1,942 |
4,646 |
(Gain)/loss on sale of foreclosed assets |
38,475 |
58,004 |
50,355 |
Other |
23,711 |
(15,218) |
24,331 |
Adjusted net income before taxes |
11,290,297 |
11,790,947 |
11,808,680 |
(Increase)/decrease in interbank investments |
(42,290,917) |
(61,397,664) |
16,799,797 |
(Increase)/decrease in trading securities and derivative financial instruments |
29,271,951 |
15,533,298 |
25,598,473 |
(Increase)/decrease in interbank and interdepartmental accounts |
(2,547,264) |
2,261,812 |
(1,885,745) |
(Increase) in loan and leasing |
(11,476,303) |
(8,249,000) |
(4,203,682) |
(Increase)/decrease in insurance premiums receivable |
(507,356) |
70,000 |
(167,925) |
Increase in technical reserves for insurance, pension plans and capitalization bonds |
2,080,251 |
4,593,302 |
1,102,819 |
Increase/(decrease) in deferred income |
(25,057) |
38,255 |
(25,223) |
(Increase)/decrease in other receivables and other assets |
2,696,449 |
(4,475,506) |
(3,253,062) |
(Increase)/decrease in reserve requirement - Brazilian Central Bank |
(2,313,011) |
6,269,992 |
11,831,805 |
(Decrease) in deposits |
(5,987,390) |
(1,012,076) |
(3,547,677) |
Increase in federal funds purchased and securities sold under agreements to repurchase |
25,453,968 |
10,053,534 |
16,481,811 |
Increase/(decrease) in funds from issuance of securities |
(3,527,043) |
(2,450,905) |
6,960,186 |
Increase/(decrease) in borrowings and onlending |
2,023,117 |
(1,212,284) |
(6,134,694) |
Increase/(decrease) in other liabilities |
(2,030,736) |
2,761,815 |
6,254,535 |
Income tax and social contribution paid |
(3,642,291) |
(984,956) |
(3,681,591) |
Net cash provided by/(used in) operating activities |
(1,531,335) |
(26,409,436) |
73,938,507 |
Cash flow from investing activities: |
|
|
|
(Purchases)/proceeds from held-to-maturity securities |
(27,944) |
(42,511) |
47,590 |
Sale of available-for-sale securities |
21,269,839 |
14,042,819 |
8,145,208 |
Proceeds from sale of foreclosed assets |
75,980 |
125,766 |
51,158 |
Sale of investments |
2,060 |
898,569 |
33,096 |
Proceeds from the sale of premises and equipment and operating leased assets |
135,827 |
67,569 |
167,983 |
Purchases of available-for-sale securities |
(39,529,437) |
(24,439,640) |
(60,428,724) |
Foreclosed asset acquisitions |
(218,629) |
(216,701) |
(150,389) |
Investment acquisitions |
(1,331) |
(29,277) |
(1,409) |
Premises and equipment and operating leased asset acquisitions |
(345,975) |
(517,493) |
(546,919) |
Intangible asset acquisitions |
(1,013,263) |
(836,752) |
(427,942) |
Dividends and interest on shareholders' equity received |
36,118 |
24,346 |
9,600 |
Net cash provided by/(used in) investing activities |
(19,616,755) |
(10,923,305) |
(53,100,748) |
Cash flow from financing activities: |
|
|
|
Increase in subordinated debts |
205,624 |
344,972 |
3,212,160 |
Dividends and interest on shareholders’ equity paid |
(2,547,149) |
(226,273) |
(2,364,275) |
Non-controlling interest |
(11,220) |
(11,324) |
(2,712) |
Acquisition of own shares |
- |
- |
(1,826) |
Net cash provided by/(used in) financing activities |
(2,352,745) |
107,375 |
843,347 |
Net increase/(decrease) in cash and cash equivalents |
(23,500,835) |
(37,225,366) |
21,681,106 |
Cash and cash equivalents - at the beginning of the period |
47,555,069 |
84,780,435 |
36,860,152 |
Cash and cash equivalents - at the end of the period |
24,054,234 |
47,555,069 |
58,541,258 |
Net increase/(decrease) in cash and cash equivalents |
(23,500,835) |
(37,225,366) |
21,681,106 |
The accompanying Notes are an integral part of these Consolidated Financial Statements.
Bradesco 113
Financial Statements, Independent Auditors’ Report and Fiscal Council’s Report
Table of Contents of the Notes to the Consolidated Financial Statements
Notes to the Financial Statements of Bradesco are as follows:
Page
1). OPERATIONS |
115 |
2). PRESENTATION OF THE FINANCIAL STATEMENTS |
115 |
3). SIGNIFICANT ACCOUNTING PRACTICES |
117 |
4). INFORMATION FOR COMPARISON PURPOSES |
124 |
5). STATEMENT OF FINANCIAL POSITION AND INCOME STATEMENT ADJUSTED BY OPERATING SEGMENT |
125 |
6). CASH AND CASH EQUIVALENTS |
126 |
7). INTERBANK INVESTMENTS |
127 |
8). SECURITIES AND DERIVATIVE FINANCIAL INSTRUMENTS |
128 |
9). INTERBANK ACCOUNTS - RESERVE REQUIREMENT |
142 |
10) LOANS |
143 |
11) OTHER RECEIVABLES |
154 |
12) OTHER ASSETS |
156 |
13) INVESTMENTS |
156 |
14) PREMISES AND EQUIPMENT AND LEASED ASSETS |
158 |
15) INTANGIBLE ASSETS |
159 |
16) DEPOSITS, FEDERAL FUNDS PURCHASED AND SECURITIES SOLD UNDER AGREEMENTS TO REPURCHASE AND FUNDS FROM ISSUANCE OF SECURITIES |
160 |
17) BORROWING AND ONLENDING |
165 |
18) PROVISIONS, CONTINGENT ASSETS AND LIABILITIES AND LEGAL LIABILITIES - TAX AND SOCIAL SECURITY |
166 |
19) SUBORDINATED DEBT |
170 |
20) OTHER LIABILITIES |
173 |
21) INSURANCE, PENSION PLANS AND CAPITALIZATION BONDS |
174 |
22) NON-CONTROLLING INTERESTS IN SUBSIDIARIES |
177 |
23) SHAREHOLDERS’ EQUITY (PARENT COMPANY) |
177 |
24) FEE AND COMMISSION INCOME |
180 |
25) PAYROLL AND RELATED BENEFITS |
180 |
26) OTHER ADMINISTRATIVE EXPENSES |
181 |
27) TAX EXPENSES |
181 |
28) OTHER OPERATING INCOME |
181 |
29) OTHER OPERATING EXPENSES |
182 |
30) NON-OPERATING INCOME |
182 |
31) RELATED-PARTY TRANSACTIONS (DIRECT AND INDIRECT) |
183 |
32) FINANCIAL INSTRUMENTS |
185 |
33) EMPLOYEE BENEFITS |
196 |
34) INCOME TAX AND SOCIAL CONTRIBUTION |
197 |
35) OTHER INFORMATION |
200 |
114 Report on Economic and Financial Analysis - March 2013
Financial Statements, Independent Auditors’ Report and Fiscal Council’s 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 carries out all types of banking activities that it is authorized to do so through its commercial, foreign exchange, consumer financing and housing loan portfolios. The Bank has a number of other activities, either directly or indirectly, through its subsidiaries, particularly in leasing, investment banking, brokerage, consortium management, credit cards, real estate projects, insurance, pension plans and capitalization bonds. Operations are conducted within the context of the companies within the Bradesco Organization, working together in the market.
2) PRESENTATION OF THE 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 abroad, including SPEs (Special Purpose Entities). They were prepared based on accounting practices issued by Laws 4595/64 (Brazilian Financial System Law) and 6404/76 (Brazilian Corporate Law), along with amendments introduced by Laws 11638/07 and 11941/09 relating to the accounting of operations, associated with 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 leasing companies included in the consolidated information were prepared using finance leases, whereby leased fixed assets are classified as operating leases less the residual value paid in advance.
In the preparation of these consolidated financial statements, intercompany transactions, including investments, assets and liabilities, revenue, expenses and unrealized profit were eliminated and net income and shareholders’ equity attributable to the non-controlling interests were accounted for on 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 on shareholders’ equity of each investee. Goodwill on the acquisition of investments in subsidiary/unconsolidated companies or jointly-controlled entities is included in investments and intangible assets (Note 15a). The foreign exchange variation from foreign branches or investments is presented in the income statement accounts together with changes in the value of the derivative financial instrument, borrowing or onlending operation to eliminate the effect of these investment hedge instruments.
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 and non-financial assets; the calculation of technical reserves for insurance, pension plans and capitalization bonds; and the determination of the useful life of specific assets. Actual results may differ from those established by estimates and assumptions.
Bradesco’s consolidated financial statements were approved by the Board of Directors on April 19, 2013.
Bradesco 115
Financial Statements, Independent Auditors’ Report and Fiscal Council’s Report
Notes to the Consolidated Financial Statements
Below are the primary direct and indirectly owned companies included in the consolidation:
|
Activity |
Equity interest | ||
2013 |
2012 | |||
March 31 |
December 31 |
March 31 | ||
Financial Area - Brazil |
|
|||
Alvorada Cartões, Crédito, Financiamento e Investimento S.A. |
Banking |
100.00% |
100.00% |
100.00% |
Banco Alvorada S.A. (1) |
Banking |
99.99% |
99.95% |
99.95% |
Banco Bradesco Financiamentos S.A. |
Banking |
100.00% |
100.00% |
100.00% |
Banco Bankpar S.A. |
Banking |
100.00% |
100.00% |
100.00% |
Banco Bradesco BBI S.A. |
Investment bank |
98.35% |
98.35% |
98.35% |
Banco Boavista Interatlântico S.A. |
Banking |
100.00% |
100.00% |
100.00% |
Bankpar Arrendamento Mercantil S.A. |
Leasing |
100.00% |
100.00% |
100.00% |
Banco Bradesco Cartões S.A. |
Cards |
100.00% |
100.00% |
100.00% |
Bradesco Administradora de Consórcios Ltda. |
Consortium management |
100.00% |
100.00% |
100.00% |
Banco BERJ S.A. (2) |
Banking |
100.00% |
100.00% |
96.23% |
Bradesco Leasing S.A. Arrendamento Mercantil |
Leasing |
100.00% |
100.00% |
100.00% |
Bradesco S.A. Corretora de Títulos e Valores Mobiliários |
Brokerage |
100.00% |
100.00% |
100.00% |
BRAM - Bradesco Asset Management S.A. DTVM |
Asset management |
100.00% |
100.00% |
100.00% |
Ágora Corretora de Títulos e Valores Mobiliários S.A. |
Brokerage |
100.00% |
100.00% |
100.00% |
Banco Bradescard S.A. (3) |
Cards |
100.00% |
100.00% |
100.00% |
Cielo S.A. (4) |
Services |
28.65% |
28.65% |
28.65% |
Cia. Brasileira de Soluções e Serviços - Alelo (4) |
Services |
50.01% |
50.01% |
50.01% |
Tempo Serviços Ltda. |
Services |
100.00% |
100.00% |
100.00% |
Financial Area - Abroad |
|
|||
Banco Bradesco Argentina S.A. |
Banking |
99.99% |
99.99% |
99.99% |
Banco Bradesco Europa S.A. |
Banking |
100.00% |
100.00% |
100.00% |
Banco Bradesco S.A. Grand Cayman Branch (5) |
Banking |
100.00% |
100.00% |
100.00% |
Banco Bradesco New York Branch |
Banking |
100.00% |
100.00% |
100.00% |
Bradesco Securities, Inc. |
Brokerage |
100.00% |
100.00% |
100.00% |
Bradesco Securities, UK. |
Brokerage |
100.00% |
100.00% |
100.00% |
Insurance, Pension Plan and Capitalization Bond Area |
|
|||
Atlântica Capitalização S.A. (6) |
Capitalization bonds |
- |
- |
100.00% |
Bradesco Argentina de Seguros S.A. |
Insurance |
99.90% |
99.90% |
99.90% |
Bradesco Auto/RE Companhia de Seguros |
Insurance |
100.00% |
100.00% |
100.00% |
Bradesco Capitalização S.A. |
Capitalization bonds |
100.00% |
100.00% |
100.00% |
Bradesco Saúde S.A. |
Insurance/health |
100.00% |
100.00% |
100.00% |
Odontoprev S.A. |
Dental care |
43.50% |
43.50% |
43.50% |
Bradesco Seguros S.A. |
Insurance |
100.00% |
100.00% |
100.00% |
Bradesco Vida e Previdência S.A. |
Pension plan/insurance |
100.00% |
100.00% |
100.00% |
Atlântica Companhia de Seguros |
Insurance |
100.00% |
100.00% |
100.00% |
Other Activities |
|
|||
Andorra Holdings S.A. |
Holding |
100.00% |
100.00% |
100.00% |
Bradseg Participações S.A. |
Holding |
100.00% |
100.00% |
100.00% |
Bradescor Corretora de Seguros Ltda. |
Insurance brokerage |
100.00% |
100.00% |
100.00% |
Bradesplan Participações Ltda. |
Holding |
100.00% |
100.00% |
100.00% |
BSP Empreendimentos Imobiliários S.A. |
Real estate |
100.00% |
100.00% |
100.00% |
Cia. Securitizadora de Créditos Financeiros Rubi |
Credit acquisition |
100.00% |
100.00% |
100.00% |
Columbus Holdings S.A. |
Holding |
100.00% |
100.00% |
100.00% |
Nova Paiol Participações Ltda. |
Holding |
100.00% |
100.00% |
100.00% |
Scopus Tecnologia Ltda. |
Information technology |
100.00% |
100.00% |
100.00% |
União Participações Ltda. |
Holding |
100.00% |
100.00% |
100.00% |
(1) Increase in equity interest through share acquisition in February 2013;
(2) Increase in equity interest through share acquisition in May and June 2012;
(3) Current name of Banco Ibi S.A;
(4) Company proportionally consolidated, pursuant to CMN Resolution 2723/00 and CVM Rule 247/96;
(5) The special purpose entity International Diversified Payment Rights Company is being consolidated. The company takes part in the securitization operation of future flow of payment orders received from overseas (Note 16d); and
(6) Company merged into Bradesco Capitalização in October 2012.
116 Report on Economic and Financial Analysis – March 2013
Financial Statements, Independent Auditors’ Report and Fiscal Council’s 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 income or losses 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 under items “Derivative Financial Instruments” and “Borrowing and Onlending.”
b) Income and Expense Recognition
Income and expenses are recognized on an accrual basis together to determine the net income for the period to which they relate, regardless of receipt or payment of funds.
Fixed rate transactions 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 prorated daily and calculated based on the exponential method, except when they relate to discounted notes or to foreign transactions which are calculated using the straight-line method.
Floating rate or foreign-currency-indexed transactions are adjusted for inflation at the end of the reporting period.
Insurance and coinsurance premiums, net of premiums assigned to coinsurance and reinsurance and corresponding commissions, are recognized as income after the corresponding insurance policies and invoices have been issued, and recognized on a straight-line basis during the policies’ effective period through accrual and reversal of the unearned premium reserve and deferred selling expense (deferred acquisition costs). Revenues from premiums and the corresponding selling expense (deferred acquisition costs), relating to existing risk but with no policy issued, are recorded in the income statement at the beginning of the risk coverage, based on estimated figures.
Income and expenses arising from DPVAT insurance operations are recorded based on information provided by the Seguradora Líder dos Consórcios do Seguro DPVAT S.A.
Accepted coinsurance and retrocession operations are recorded based on the information received from other companies and IRB - Brasil Resseguros S.A., respectively. Reinsurance operations with IRB are recorded based on operating and financial transactions sent by IRB whereas operations with other reinsurance companies are recorded based on their financial records subject to analysis. Deferral of reinsurance premiums granted is consistent to the corresponding reinsurance premium and/or reinsurance contract.
Brokerage and acquisition of new insurance operations are deferred and recorded in the income statement over a 12-month period on a straight-line basis.
Pension plan contributions and life insurance premiums covering survival are recognized in the income statement as they are received. Income from management fees paid by special-purpose investment funds are recognized on the accrual basis at contractual rates.
Income from capitalization bonds is recognized when it is effectively received. Income from expired capitalization plans is recorded after the statute of limitation, under Article 206 of the Brazilian Civil Code. The expenses for placement of capitalization bonds, classified as “Acquisition Costs,” are recognized when they are incurred.
Bradesco 117
Financial Statements, Independent Auditors’ Report and Fiscal Council’s Report
Notes to the Consolidated Financial Statements
c) Cash and cash equivalents
Cash and cash equivalents include: funds available in currency, investments in gold, investments in federal funds purchases and securities sold under agreements to repurchase and interest-earning deposits in other banks, maturing in 90 days or less and present an insignificant risk of change in fair value, that are used by Bradesco to manage its short-term commitments.
Cash and cash equivalents detailed balances are reflected in Note 6.
d) Interbank investments
Unrestricted purchase and sale commitments are stated at their fair value. Other investments are stated at cost, plus income earned up to the end of the reporting period, net of any devaluation allowance, if applicable.
The breakdown, terms and proceeds relating to interbank investments are presented in Note 7.
e) Securities - Classification
· Trading securities - securities acquired for the purpose of being actively and frequently traded. They are recorded at cost, plus income earned and adjusted to market value 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 market value within shareholders' equity, net of tax, which will be recognized in profit or loss only when effectively disposed; and
· Held-to-maturity securities - securities intended and for the financial capacity to be held in the portfolio up to maturity. They are recorded at cost, plus earnings recognized in profit or loss for the period.
Securities classified as trading or available-for-sale, as well as derivative financial instruments, are recorded at their estimated fair value in the consolidated statement of financial position. The fair value is generally based on market prices or quotations for assets or liabilities with similar characteristics. If market prices are not available, fair values are based on traders’ quotations, pricing models, discounted cash flows or similar techniques to determine the fair value and may require judgment or significant estimates by Management.
Classification, breakdown and segmentation of securities are presented in Note 8 (a to d).
f) Derivative financial instruments (assets and liabilities)
Classified according to intended use by Management, on the date that the operation was entered into and considering if it was intended for hedging purposes or not.
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. Gains and losses are recorded in income or expenses accounts of the respective financial instruments.
Derivative financial instruments used to mitigate risk deriving from exposure to variations in the market value of financial assets and liabilities are designated as hedges and are classified according to their nature:
· Market risk hedge: for financial instruments classified in this category as well as the hedge-related financial assets and liabilities, gains and losses, realized or not, are recorded in the income statement; and
118 Report on Economic and Financial Analysis – March 2013
Financial Statements, Independent Auditors’ Report and Fiscal Council’s Report
Notes to the Consolidated Financial Statements
· Cash flow hedge: the effective portion of valuation or devaluation of financial instruments classified in this category is recorded, net of tax, in a specific account under shareholders’ equity. The ineffective portion of the respective hedge is directly recognized in the income statement.
A breakdown of amounts included in derivative financial instruments, in the balance sheet and memorandum accounts, is disclosed in Note 8 (e to h).
g) Loans and leasing, advances on foreign exchange contracts, other receivables with credit characteristics and allowance for loan losses
Loans and leasing, advances on foreign exchange contracts and other receivables with credit characteristics are classified according to their corresponding levels of risk in compliance with:
(i) the parameters established by CMN Resolution 2682/99, with nine levels of risk from “AA” (minimum risk) to “H” (maximum risk); and (ii) Management’s level of risk assessment. 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 period of late payment defined in CMN Resolution 2682/99 is also considered to rate customer risk 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 operations with terms of more than 36 months, past-due periods are doubled, as allowed under CMN Resolution 2682/99.
Interest and inflation adjustments on past-due transactions are only recognized up to the 59th day that they are past due. As from the 60th day, they are recognized in deferred income.
H-rated past-due operations remain at this level for six months, after which they are written-off against the existing allowance and controlled in memorandum accounts for at least five years.
Renegotiated operations are maintained at least at the same level as previously classified. Renegotiations already written-off against the allowance and that were recorded in memorandum 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 assessment to determine credit risk.
Type, values, terms, levels of risk, concentration, economic sector of the activity, renegotiation and income from loans, as well as the breakdown of expenses and statement of financial position accounts for the allowance for loan losses are presented in Note 10.
h) Income tax and social contribution (assets and liabilities)
Income tax and social contribution credits, calculated on income tax losses, social contribution losses and temporary additions are recorded in “Other Receivables - Sundry” and the provisions for deferred tax liabilities on tax differences in leasing depreciation and mark-to-market adjustments on securities are recorded in “Other Liabilities - Tax and Social Security.” The income tax rate only applies to tax differences in leasing depreciation.
Bradesco 119
Financial Statements, Independent Auditors’ Report and Fiscal Council’s Report
Notes to the Consolidated Financial Statements
Tax credits on temporary additions are used and/or reversed against the corresponding provision. Tax credits on income tax and social contribution losses are used when taxable income is generated, under the 30% limit of the taxable profit for the period. Such tax credits are recorded based on current expectations on when the deduction can be used, considering technical studies and analyses carried out by Management.
The provision for income tax is calculated at 15% of taxable income plus a 10% surcharge. Social contribution on net income is calculated at 15% for financial institutions and insurance companies and at 9% for other companies.
Provisions were recorded for other income tax and social contribution in accordance with specific applicable legislation.
Pursuant to Law 11941/09, changes in the criteria to recognize for revenue, costs and expenses included in the net income for the period, enacted by Law 11638/07 and by Articles 37 and 38 of Law 11941/09, shall not affect taxable income, and, for tax purposes, accounting methods and criteria in force on December 31, 2007 are considered. For accounting purposes, the tax effects of adopting the aforementioned laws are recorded in the corresponding deferred tax assets and liabilities.
The breakdown of income tax and social contribution, showing the calculations, the origin and expected use of tax credits, as well as unrecorded tax credits, are presented in Note 34.
i) Prepaid expenses
Prepaid expenses are represented by use of funds for future benefits or services, which are recognized in the profit or loss on an accrual basis.
Incurred costs relating to corresponding assets that will generate revenue in subsequent periods are recorded in the profit or loss according to the terms and the amount of expected benefits and directly written-off in the profit or loss when the corresponding assets or rights are no longer part of the institution’s assets or expected future benefits may no longer be realized.
Prepaid expenses are shown in detail in Note 12b.
j) Investments
Investments in unconsolidated companies, with significant influence over the investee or has at least 20% of the voting rights, under the equity method of accounting.
Tax incentives and other investments are stated at cost, less allowance for losses/impairment, where applicable.
Subsidiaries’ and jointly-controlled companies are consolidated, and a list of the main companies can be found in Note 2. A list of the unconsolidated companies, as well as other investments, is shown in Note 13.
k) Premises and equipment
Relates to the tangible assets used by the Bank in its activities or used for that purpose, including those transactions which transfer risks, benefits and controls of the assets to the entity.
Fixed assets are stated at cost, net of the accumulated depreciation, calculated using the straight-line method according to the estimated economic useful life of the asset, as follows: premises - 4% p.a.; furniture and fixtures, machinery and equipment - 10% p.a.; transport systems - 20% p.a.; and data processing systems - 20% to 50% p.a., and adjusted for impairment, where applicable.
120 Report on Economic and Financial Analysis – March 2013
Financial Statements, Independent Auditors’ Report and Fiscal Council’s Report
Notes to the Consolidated Financial Statements
The breakdown of asset costs and their corresponding depreciation, including those arising from operating leases, as well as the unrecorded surplus value for real estate and fixed asset ratios, is presented in Note 14.
l) Intangible assets
Relates to the right over intangible assets used by the Bank in its activities or used for that purpose.
Intangible assets comprise:
· Future profitability/customer portfolio acquired and acquiring the right to provide banking services: is recorded and amortized, as applicable, over the period in which the asset will directly and indirectly contribute to future cash flows and adjusted through 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 through impairment, where applicable. Internal software development costs are recognized as an intangible asset when it is possible to show the intention and ability to complete such development, as well as reliably measure costs directly attributable to the software, which will be amortized during its estimated useful life, considering the future economic benefits generated.
Goodwill and other intangible assets, including their changes by class, are broken down in Note 15.
m) Impairment
Securities classified as available-for-sale and held-to-maturity, as well as non-financial assets, except other assets and tax credits are tested at least once a year for impairment. If an impairment loss is detected, it must be recognized in the profit or loss for the period when the book value of an asset exceeds its recoverable value calculated by: (i) the potential sale value or realization value less the respective expenses or (ii) the value in use calculated by the cash generating unit, whichever is highest.
A cash generating unit is the smallest identifiable group of assets that generates cash flows substantially independent from other assets and groups.
Impairment losses, when applicable, are presented in Note 15 (b and c).
n) Deposits and federal funds purchased and 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, on a daily prorated basis.
A breakdown of securities recorded in deposits and federal funds purchased and securities sold under agreements to repurchase, as well as terms and amounts recognized in the statement of financial position and income statement, is presented in Note 16.
o) Technical reserves relating to insurance, pension plans and capitalization bonds
· Damage, health and group insurance lines, except life insurance covering survival:
- The unearned premium reserve (PPNG) is calculated on a daily prorated basis, using premiums net of coinsurance assignment, but including reinsurance transfer operations, is comprised of the portion corresponding to the periods of risk not arising from insurance policies, and includes estimates for risks in effect but not issued (RVNE). This reserve also includes risks not yet effective and already issued;
- The mathematical reserve for unvested benefits (PMBaC) is calculated by the difference between the current amount of future benefits and the current amount of future contributions, corresponding to the obligation;
Bradesco 121
Financial Statements, Independent Auditors’ Report and Fiscal Council’s Report
Notes to the Consolidated Financial Statements
- The reserve for unvested benefits relating to the individual health care plan portfolio covers the holder’s dependents for five years upon death, and it is calculated based on the time dependants are expected to remain in the plan up to the end of this five-year period; after this, it is calculated based on costs on the five-year-period plan, excluding payment of premiums;
- The reserve for vested benefits relating to the individual health care plan portfolio comprises obligations under the terms of the contract relating to coverage of the health care plan, and premiums for the payment of insurers participating in the Bradesco Saúde– “GBS Plan” insurance, based on the present value of estimated future expenses with health care provided to dependents whose holders already deceased, as provided for in Normative Resolution 75/04 of ANS;
- The reserve for redemptions and other amounts to be settled (PVR) comprises all amounts relating to redemptions to be settled, premium refunds and portabilities requested not yet transferred to the recipient;
- 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 claims based on half-yearly run-off triangles is prepared to calculate IBNP claims. The run-off triangles consider the historical development of claims paid in the last 14 semesters to determine a future projection per occurrence period;
- For Health Insurance, the reserve for incurred but not reported (IBNR) claims is calculated based on incurred but not paid (IBNP) claims less the balance of the reserve for unsettled claims (PSL) on the calculation date. A final estimate of incurred but not paid claims based on monthly run-off triangles, which consider the claims ratio in the last 12 months, is prepared to calculate IBNP claims;
- The reserve for unsettled claims (PSL) considers all loss notices received up to the end of the reporting period and related costs, such as loss adjustment expenses, loss of suit, among others. The reserve is adjusted for inflation and includes all claims under litigation; and
- Other technical reserves are mainly recorded to cover differences between the premiums future adjustments and the ones necessary to the technical balance of healthcare plan individual portfolio, adopting the formula included in the actuarial technical note approved by ANS.
· Pension plans and life insurance covering survival:
- The unrealized risk premiums (PPNG) is calculated on a daily prorated basis, using premiums net of coinsurance assignment, but including reinsurance transfer operations, is comprised of the portion corresponding to periods of risks not arising from insurance policies and includes an estimate for risks in effect but not issued (RVNE). This reserve also includes risks not yet effective and already issued;
- The mathematical reserve for unvested benefits (PMBaC) refers to participants who have not yet received any benefit. In defined benefit pension plans, the reserve represents the difference between the current value of future benefits and the current 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;
- Mathematical reserves for unvested benefits related to life insurance and unrestricted benefit pension plans (VGBL and PGBL), apart from the defined contribution plans, show the value of participant contributions, net of costs and other contractual charges, plus income from investment in Exclusive Investment Funds (FIEs);
- The reserve for redemptions and other amounts to be settled (PVR) comprises figures related to redemptions to settle, premium refund and portability requested not yet transferred to the recipient;
122 Report on Economic and Financial Analysis – March 2013
Financial Statements, Independent Auditors’ Report and Fiscal Council’s Report
Notes to the Consolidated Financial Statements
- The mathematical reserve for vested benefits (PMBC) refers to participants already benefiting and corresponds to the present value of future obligations related to the payment of ongoing benefits;
- The complementary reserve for coverage (PCC) refers to the amount necessary to complement technical reserves, as calculated through the Liability Adequacy Test (LAT), which is prepared using statistic and actuarial methods based on realistic considerations, taking into account the biometric table BR-EMS of both genders, improvement of G Scale and forward interest rate structures (ETTJ) free from risk and authorized by Susep. The improvement rate is calculated from automatic updates of the biometric table, considering the expected increase in future life expectancy;
- The reserve for related expenses (PDR) is recorded to cover estimated benefit and claims expenses;
- The reserve for financial surplus (PEF) corresponds to the portion of income from investment of reserves that exceeds minimum returns from pension plans that have a financial surplus in the participation clause;
- The reserve for technical surplus (PET) corresponds to the difference between the expected and the actual amounts for events in the period for pension plans that have a technical surplus in the participation clause;
- The reserve for incurred but not reported (IBNR) events, relating to pension plans, is recorded in compliance with Susep Circular Letter 448/12; and
- The reserve for unsettled claims (PSL) considers all loss notices received up to the end of the reporting period and related costs, such as expenses with loss adjustment, loss of suit, among others. The reserve is adjusted for inflation and includes all claims under litigation.
· Capitalization bonds:
- The mathematical reserve for capitalization bond (PMC) is recorded for each active or suspended capitalization bond during the estimated term set forth in the general conditions of the plan, and is calculated according to the methodology set forth in the actuarial technical notes;
- The reserve for redemption (PR) is recorded from capitalization bonds overdue or not yet due where early redemption has been requested by the customer. Reserves are adjusted for inflation based on the indexes provided in each plan; and
- The reserve for draws not yet taken place (PSR) and the reserve for draws payable (PSP) are recorded to cover premiums for future draws (not yet taken place) and also for prize money from draws where customers have already been chosen (payable).
Technical reserves are shown by account, product and segment, as well as amounts and details of plan assets covering these technical reserves, and are shown in Note 21.
p) Provisions, contingent assets and liabilities and legal obligations - tax and social security
Provisions, contingent assets and liabilities, and legal obligations, as defined below, are recognized, measured and disclosed in accordance with the criteria set out in CPC 25, approved by CMN Resolution 3823/09 and CVM Resolution 594/09:
· Contingent assets: these are not recognized in the financial statements, except when Management has control over the situation or when there are real guarantees or favorable judicial decisions, to which no further appeals are applicable, classifying the gain as practically certain by confirming the expectation of receipt or compensation against another liability. Contingent assets with a chance of probable success are disclosed in the notes to the financial statements;
Bradesco 123
Financial Statements, Independent Auditors’ Report and Fiscal Council’s 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 which would cause a probable outflow of funds to settle the obligation and when amounts 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 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, being contested on the grounds of legality or constitutionality, which, regardless of the assessment of the probability of success, are fully recognized in the financial statements.
Details on lawsuits, as well as segregation and changes in amounts recorded, by type, are presented in Note 18.
q) Funding expenses
Expenses related to funding transactions involving the issuance of securities are recognized in the profit or loss over the term of the transaction and reduces the corresponding liability. They are presented in Notes 16c and 19.
r) Other assets and liabilities
Assets are stated at their realizable amounts, including, when applicable, related income and monetary 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 monetary and exchange variations (on a daily prorated basis).
s) Subsequent events
These refer to events occurring from the end of the reporting period to the date they 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.
There were no subsequent events that need to be adjusted or disclosed for these consolidated financial statements as of March 31, 2013.
4) INFORMATION FOR COMPARISON PURPOSES
Reclassifications
There were no reclassifications or other relevant information for previous periods that affect the comparability of the consolidated financial statements for the period ended March 31, 2013.
124 Report on Economic and Financial Analysis – March 2013
Financial Statements, Independent Auditors’ Report and Fiscal Council’s Report
Notes to the Consolidated Financial Statements
5) STATEMENT OF FINANCIAL POSITION AND INCOME STATEMENT ADJUSTED BY OPERATING SEGMENT
a) Statement of financial position
|
R$ thousand | ||||||
Financial (1) (2) |
Insurance Group (2) (3) |
Other Activities (2) |
Eliminations (4) |
Total Consolidated | |||
Brazil |
Abroad |
Brazil |
Abroad | ||||
Assets |
|
|
|
|
|
|
|
Current and long-term assets |
690,287,312 |
81,596,244 |
151,308,769 |
4,804 |
1,164,149 |
(45,170,297) |
879,190,981 |
Cash and due from banks |
9,756,566 |
2,913,464 |
250,218 |
425 |
48,365 |
(1,621,977) |
11,347,061 |
Interbank investments |
170,144,609 |
1,188,197 |
- |
- |
- |
- |
171,332,806 |
Securities and derivative financial instruments |
148,755,126 |
10,946,281 |
141,281,114 |
3,061 |
541,478 |
(927,413) |
300,599,647 |
Interbank and interdepartmental accounts |
52,769,214 |
- |
- |
- |
- |
- |
52,769,214 |
Loan and leasing |
230,568,256 |
66,098,509 |
- |
- |
- |
(41,212,731) |
255,454,034 |
Other receivables and other assets |
78,293,541 |
449,793 |
9,777,437 |
1,318 |
574,306 |
(1,408,176) |
87,688,219 |
Permanent assets |
53,550,356 |
48,423 |
3,102,556 |
155 |
650,053 |
(42,075,747) |
15,275,796 |
Investments |
42,709,850 |
7,466 |
1,208,838 |
144 |
16,832 |
(42,075,747) |
1,867,383 |
Premises and equipment and leased assets |
3,689,823 |
14,745 |
799,965 |
11 |
45,254 |
- |
4,549,798 |
Intangible assets |
7,150,683 |
26,212 |
1,093,753 |
- |
587,967 |
- |
8,858,615 |
Total on March 31, 2013 |
743,837,668 |
81,644,667 |
154,411,325 |
4,959 |
1,814,202 |
(87,246,044) |
894,466,777 |
Total on December 31, 2012 |
730,709,031 |
83,360,345 |
153,702,232 |
5,365 |
1,138,306 |
(89,823,101) |
879,092,178 |
Total on March 31, 2012 |
658,837,379 |
71,945,717 |
127,933,827 |
5,942 |
1,159,187 |
(70,332,528) |
789,549,524 |
|
|
|
|
|
|
| |
Liabilities |
|
|
|
|
|
|
|
Current and long-term liabilities |
672,988,216 |
59,103,574 |
136,021,091 |
1,314 |
843,589 |
(45,170,297) |
823,787,487 |
Deposits |
183,929,888 |
23,598,720 |
- |
- |
- |
(1,658,474) |
205,870,134 |
Federal funds purchased and securities sold under agreements to repurchase |
275,135,421 |
5,948,314 |
- |
- |
- |
(38,615) |
281,045,120 |
Funds from issuance of securities |
35,710,209 |
13,219,677 |
- |
- |
- |
(1,097,622) |
47,832,264 |
Interbank and interdepartmental accounts |
3,813,686 |
457 |
- |
- |
- |
- |
3,814,143 |
Borrowing and onlending |
80,023,812 |
7,177,852 |
- |
- |
- |
(40,992,390) |
46,209,274 |
Derivative financial instruments |
2,484,935 |
105,372 |
- |
- |
- |
- |
2,590,307 |
Technical reserves from insurance, pension plans and capitalization bonds |
- |
- |
127,365,509 |
1,089 |
- |
- |
127,366,598 |
Other liabilities: |
|
|
|
|
|
|
|
- Subordinated debts |
26,460,464 |
8,596,874 |
- |
- |
- |
- |
35,057,338 |
- Other |
65,429,801 |
456,308 |
8,655,582 |
225 |
843,589 |
(1,383,196) |
74,002,309 |
Deferred income |
614,479 |
- |
- |
- |
18,111 |
- |
632,590 |
Non-controlling interests in subsidiaries |
792,875 |
22,541,093 |
18,390,234 |
3,645 |
952,502 |
(42,075,747) |
604,602 |
Shareholders’ equity |
69,442,098 |
- |
- |
- |
- |
- |
69,442,098 |
Total on March 31, 2013 |
743,837,668 |
81,644,667 |
154,411,325 |
4,959 |
1,814,202 |
(87,246,044) |
894,466,777 |
Total on December 31, 2012 |
730,709,031 |
83,360,345 |
153,702,232 |
5,365 |
1,138,306 |
(89,823,101) |
879,092,178 |
Total on March 31, 2012 |
658,837,379 |
71,945,717 |
127,933,827 |
5,942 |
1,159,187 |
(70,332,528) |
789,549,524 |
Bradesco 125
Financial Statements, Independent Auditors’ Report and Fiscal Council’s Report
Notes to the Consolidated Financial Statements
b) Income statement
|
R$ thousand | ||||||
Financial (1) (2) |
Insurance Group (2) (3) |
Other Activities (2) |
Eliminations (4) |
Total Consolidated | |||
Brazil |
Abroad |
Brazil |
Abroad | ||||
Revenues from financial intermediation |
18,722,167 |
581,883 |
2,060,911 |
- |
8,381 |
(164,002) |
21,209,340 |
Expenses from financial intermediation |
11,532,727 |
318,896 |
1,068,927 |
- |
- |
(164,014) |
12,756,536 |
Gross income from financial intermediation |
7,189,440 |
262,987 |
991,984 |
- |
8,381 |
12 |
8,452,804 |
Other operating income/expenses |
(4,254,373) |
(33,839) |
550,009 |
11 |
39,171 |
(12) |
(3,699,033) |
Operating income |
2,935,067 |
229,148 |
1,541,993 |
11 |
47,552 |
- |
4,753,771 |
Non-operating income |
(46,926) |
1,413 |
(13,003) |
- |
32 |
- |
(58,484) |
Income before taxes and non-controlling interest |
2,888,141 |
230,561 |
1,528,990 |
11 |
47,584 |
- |
4,695,287 |
Income tax and social contribution |
(1,160,046) |
(3,789) |
(573,510) |
(8) |
(11,187) |
- |
(1,748,540) |
Non-controlling interests in subsidiaries |
(1,733) |
- |
(25,864) |
- |
(31) |
- |
(27,628) |
Net income for the first quarter of 2013 |
1,726,362 |
226,772 |
929,616 |
3 |
36,366 |
- |
2,919,119 |
Net income for the fourth quarter of 2012 |
1,999,029 |
(103,703) |
964,208 |
(86) |
33,915 |
- |
2,893,363 |
Net income for the first quarter of 2012 |
1,910,426 |
(39,303) |
904,866 |
(131) |
16,678 |
- |
2,792,536 |
(1) The financial segment is comprise of: financial institutions; holding companies (which are mainly responsible for managing financial resources); as well as 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) Related to amounts eliminated among companies from different segments, as well as among operations carried out in Brazil and abroad.
6) CASH AND CASH EQUIVALENTS
R$ thousand | |||
2013 |
2012 | ||
March 31 |
December 31 |
March 31 | |
Cash and due from banks in domestic currency |
8,228,583 |
8,930,306 |
17,254,340 |
Cash and due from banks in foreign currency |
3,118,369 |
3,146,597 |
7,814,216 |
Investments in gold |
109 |
115 |
101 |
Total cash and due from banks |
11,347,061 |
12,077,018 |
25,068,657 |
Interbank investments (1) |
12,707,173 |
35,478,051 |
33,472,601 |
Total cash and cash equivalents |
24,054,234 |
47,555,069 |
58,541,258 |
(1) Refer to operations which mature 90 days or less from the date they were effectively invested and with insignificant risk of change in fair value.
126 Report on Economic and Financial Analysis - March 2013
Financial Statements, Independent Auditors’ Report and Fiscal Council’s Report
Notes to the Consolidated Financial Statements
7) INTERBANK INVESTMENTS
a) Breakdown and maturity
|
R$ thousand | |||||||
2013 |
2012 | |||||||
1 to 30 days |
31 to 180 days |
181 to 360 days |
More than 360 days |
March 31 |
December 31 |
March 31 | ||
Investments in federal funds purchased and securities sold under agreements to repurchase: |
|
|
|
|
|
|
| |
Own portfolio position |
2,702,264 |
357,449 |
- |
- |
3,059,713 |
8,084,545 |
8,568,602 | |
● National treasury notes |
1,306,989 |
188,879 |
- |
- |
1,495,868 |
7,939,683 |
1,042,171 | |
● National treasury bills |
1,379,144 |
168,570 |
- |
- |
1,547,714 |
134,680 |
7,046,560 | |
● Other |
16,131 |
- |
- |
- |
16,131 |
10,182 |
479,871 | |
Funded position |
29,984,372 |
104,639,021 |
- |
- |
134,623,393 |
123,820,302 |
61,368,978 | |
● Financial treasury bills |
52,178 |
- |
- |
- |
52,178 |
28,959 |
5,059,896 | |
● National treasury notes |
13,632,130 |
76,832,371 |
- |
- |
90,464,501 |
75,851,655 |
47,364,191 | |
● National treasury bills |
16,300,064 |
27,806,650 |
- |
- |
44,106,714 |
47,939,688 |
8,944,891 | |
Short position |
12,836,434 |
13,349,736 |
- |
- |
26,186,170 |
10,641,421 |
4,531,660 | |
● National treasury bills |
12,836,434 |
13,349,736 |
- |
- |
26,186,170 |
10,641,421 |
4,531,660 | |
Subtotal |
45,523,070 |
118,346,206 |
- |
- |
163,869,276 |
142,546,268 |
74,469,240 | |
Interest-earning deposits in other banks: |
|
|
|
|
|
|
| |
● Interest-earning deposits in other banks |
2,745,950 |
2,254,838 |
1,404,174 |
1,060,071 |
7,465,033 |
9,266,499 |
10,221,638 | |
● Provision for losses |
(752) |
(411) |
(340) |
- |
(1,503) |
- |
(495) | |
Subtotal |
2,745,198 |
2,254,427 |
1,403,834 |
1,060,071 |
7,463,530 |
9,266,499 |
10,221,143 | |
Total on March 31, 2013 |
48,268,268 |
120,600,633 |
1,403,834 |
1,060,071 |
171,332,806 |
|
| |
% |
28.2 |
70.4 |
0.8 |
0.6 |
100.0 |
|
| |
Total on December 31, 2012 |
59,467,741 |
88,940,044 |
2,543,044 |
861,938 |
|
151,812,767 |
| |
% |
39.1 |
58.6 |
1.7 |
0.6 |
|
100.0 |
| |
Total on March 31, 2012 |
48,511,108 |
31,925,079 |
2,175,886 |
2,078,310 |
|
|
84,690,383 | |
% |
57.2 |
37.7 |
2.6 |
2.5 |
|
|
100.0 | |
b) Income from interbank investments
Classified in the income statement as income on securities transactions.
R$ thousand | |||
2013 |
2012 | ||
1st Quarter |
4th Quarter |
1st Quarter | |
Income from investments in purchase and sale commitments: |
|
|
|
· Own portfolio position |
198,610 |
212,304 |
455,172 |
· Funded position |
2,082,369 |
1,817,339 |
1,508,993 |
· Short position |
1,018,240 |
350,055 |
163,669 |
Subtotal |
3,299,219 |
2,379,698 |
2,127,834 |
Income from interest-earning deposits in other banks |
126,209 |
577,199 |
248,445 |
Total (Note 8h) |
3,425,428 |
2,956,897 |
2,376,279 |
Bradesco 127
Financial Statements, Independent Auditors’ Report and Fiscal Council’s Report
Notes to the Consolidated Financial Statements
8) SECURITIES AND DERIVATIVE FINANCIAL INSTRUMENTS
Information on securities and derivative financial instruments is as follows:
a) Summary of the consolidated classification of securities by business segment and issuer
|
R$ thousand | |||||||||
2013 |
2012 | |||||||||
Financial |
Insurance/ capitalization bonds |
Pension plans |
Other activities |
March 31 |
% |
December 31 |
% |
March 31 |
% | |
Trading securities |
59,470,907 |
3,868,816 |
42,344,743 |
371,244 |
106,055,710 |
46.2 |
131,358,323 |
54.8 |
148,322,028 |
58.5 |
- Government securities |
20,090,227 |
1,338,704 |
12,255 |
180,594 |
21,621,780 |
9.4 |
44,144,117 |
18.4 |
71,892,738 |
28.3 |
- Corporate securities |
37,837,113 |
2,530,112 |
553,845 |
190,650 |
41,111,720 |
17.9 |
43,316,208 |
18.1 |
37,018,709 |
14.7 |
- Derivative financial instruments (1) |
1,543,567 |
- |
- |
- |
1,543,567 |
0.7 |
3,156,065 |
1.3 |
2,265,385 |
0.9 |
- PGBL/VGBL restricted bonds |
- |
- |
41,778,643 |
- |
41,778,643 |
18.2 |
40,741,933 |
17.0 |
37,145,196 |
14.6 |
Available-for-sale securities |
75,194,660 |
15,899,295 |
28,608,577 |
12,787 |
119,715,319 |
52.1 |
104,394,459 |
43.5 |
73,585,205 |
29.0 |
- Government securities |
57,901,319 |
14,063,117 |
26,776,368 |
- |
98,740,804 |
43.0 |
83,697,013 |
34.9 |
56,601,663 |
22.3 |
- Corporate securities |
17,293,341 |
1,836,178 |
1,832,209 |
12,787 |
20,974,515 |
9.1 |
20,697,446 |
8.6 |
16,983,542 |
6.7 |
Held-to-maturity securities (4) |
319,949 |
- |
3,691,089 |
- |
4,011,038 |
1.7 |
3,983,094 |
1.7 |
31,744,269 |
12.5 |
- Government securities |
319,949 |
- |
3,691,089 |
- |
4,011,038 |
1.7 |
3,983,094 |
1.7 |
31,294,478 |
12.3 |
- Corporate securities |
- |
- |
- |
- |
- |
- |
- |
- |
449,791 |
0.2 |
Subtotal |
134,985,516 |
19,768,111 |
74,644,409 |
384,031 |
229,782,067 |
100.0 |
239,735,876 |
100.0 |
253,651,502 |
100.0 |
Purchase and sale commitments (2) |
23,978,709 |
3,247,942 |
43,552,055 |
38,874 |
70,817,580 |
|
75,751,189 |
|
41,307,953 |
|
Overall total |
158,964,225 |
23,016,053 |
118,196,464 |
422,905 |
300,599,647 |
|
315,487,065 |
|
294,959,455 |
|
- Government securities |
78,311,495 |
15,401,821 |
30,479,712 |
180,594 |
124,373,622 |
54.1 |
131,824,224 |
55.0 |
159,788,879 |
63.0 |
- Corporate securities |
56,674,021 |
4,366,290 |
2,386,054 |
203,437 |
63,629,802 |
27.7 |
67,169,719 |
28.0 |
56,717,427 |
22.4 |
- PGBL/VGBL restricted bonds |
- |
- |
41,778,643 |
- |
41,778,643 |
18.2 |
40,741,933 |
17.0 |
37,145,196 |
14.6 |
Subtotal |
134,985,516 |
19,768,111 |
74,644,409 |
384,031 |
229,782,067 |
100.0 |
239,735,876 |
100.0 |
253,651,502 |
100.0 |
Purchase and sale commitments (2) |
23,978,709 |
3,247,942 |
43,552,055 |
38,874 |
70,817,580 |
|
75,751,189 |
|
41,307,953 |
|
Overall total |
158,964,225 |
23,016,053 |
118,196,464 |
422,905 |
300,599,647 |
|
315,487,065 |
|
294,959,455 |
|
128 Report on Economic and Financial Analysis - March 2013
Financial Statements, Independent Auditors’ Report and Fiscal Council’s Report
Notes to the Consolidated Financial Statements
b) Breakdown of the consolidated portfolio by issuer
Securities (3) |
R$ thousand | ||||||||||
2013 |
2012 | ||||||||||
March 31 |
December 31 |
March 31 | |||||||||
1 to 30 days |
31 to 180 days |
181 to 360 days |
More than 360 days |
Fair/book value (5) (6) (7) |
Original amortized cost |
Mark-to-market |
Fair/book value (5) (6) (7) |
Mark-to-market |
Fair/book value (5) (6) (7) |
Mark-to-market | |
Government securities |
3,238,540 |
1,754,783 |
11,498,261 |
107,882,038 |
124,373,622 |
118,575,507 |
5,798,115 |
131,824,224 |
10,107,423 |
159,788,879 |
1,582,174 |
Financial treasury bills |
236,335 |
740,776 |
314,552 |
5,164,083 |
6,455,746 |
6,455,159 |
587 |
7,205,831 |
8,043 |
7,708,980 |
2,829 |
National treasury bills |
1,527,486 |
149,899 |
8,680,374 |
20,495,282 |
30,853,041 |
30,955,781 |
(102,740) |
44,720,499 |
502,987 |
66,035,689 |
790,288 |
National treasury notes |
1,414,230 |
380,587 |
2,493,013 |
81,895,974 |
86,183,804 |
80,361,694 |
5,822,110 |
79,013,862 |
9,499,671 |
84,404,243 |
658,398 |
Brazilian foreign debt notes |
16,414 |
480,688 |
- |
255,340 |
752,442 |
694,698 |
57,744 |
746,578 |
76,363 |
1,443,689 |
120,275 |
Privatization currencies |
- |
- |
- |
71,082 |
71,082 |
59,013 |
12,069 |
73,917 |
12,433 |
79,040 |
10,417 |
Other |
44,075 |
2,833 |
10,322 |
277 |
57,507 |
49,162 |
8,345 |
63,537 |
7,926 |
117,238 |
(33) |
Corporate securities |
13,122,568 |
2,571,710 |
1,949,760 |
45,985,764 |
63,629,802 |
63,842,051 |
(212,249) |
67,169,719 |
1,090,885 |
56,717,427 |
(540,157) |
Bank deposit certificates |
299,938 |
278,290 |
248,937 |
561,805 |
1,388,970 |
1,388,970 |
- |
1,635,130 |
- |
2,487,518 |
- |
Shares |
5,194,704 |
- |
- |
- |
5,194,704 |
5,758,086 |
(563,382) |
6,007,310 |
(321,175) |
4,320,027 |
(1,129,026) |
Debentures |
204,249 |
1,019,134 |
992,918 |
28,755,776 |
30,972,077 |
31,012,467 |
(40,390) |
31,281,665 |
(47,061) |
25,072,384 |
(67,393) |
Promissory notes |
4,657 |
631,793 |
100,526 |
- |
736,976 |
738,525 |
(1,549) |
468,425 |
(1,512) |
807,765 |
(2,497) |
Foreign corporate securities |
145,543 |
238,197 |
138,048 |
7,785,233 |
8,307,021 |
8,008,677 |
298,344 |
8,523,931 |
476,451 |
5,070,851 |
317,218 |
Derivative financial instruments (1) |
831,253 |
152,067 |
82,773 |
477,474 |
1,543,567 |
1,796,174 |
(252,607) |
3,156,065 |
444,655 |
2,265,385 |
92,876 |
Other |
6,442,224 |
252,229 |
386,558 |
8,405,476 |
15,486,487 |
15,139,152 |
347,335 |
16,097,193 |
539,527 |
16,693,497 |
248,665 |
PGBL/VGBL restricted bonds |
5,060,259 |
206,676 |
3,269,141 |
33,242,567 |
41,778,643 |
41,778,643 |
- |
40,741,933 |
- |
37,145,196 |
- |
Subtotal |
21,421,367 |
4,533,169 |
16,717,162 |
187,110,369 |
229,782,067 |
224,196,201 |
5,585,866 |
239,735,876 |
11,198,308 |
253,651,502 |
1,042,017 |
Purchase and sale commitments (2) |
67,106,957 |
3,701,918 |
4,427 |
4,278 |
70,817,580 |
70,817,580 |
- |
75,751,189 |
- |
41,307,953 |
- |
Hedge - cash flow (Note 8g) |
- |
- |
- |
- |
- |
- |
(89,298) |
- |
(130,118) |
- |
(998,291) |
Overall total |
88,528,324 |
8,235,087 |
16,721,589 |
187,114,647 |
300,599,647 |
295,013,781 |
5,496,568 |
315,487,065 |
11,068,190 |
294,959,455 |
43,726 |
Bradesco 129
Financial Statements, Independent Auditors’ Report and Fiscal Council’s Report
Notes to the Consolidated Financial Statements
c) Consolidated classification by category, maturity and business segment
I) Trading securities
Securities (3) |
R$ thousand | ||||||||||
2013 |
2012 | ||||||||||
March 31 |
December 31 |
March 31 | |||||||||
1 to 30 days |
31 to 180 days |
181 to 360 days |
More than 360 days |
Fair/ book value |
Original amortized cost |
Mark-to-market |
Fair/ book value |
Mark-to-market |
Fair/ |
Mark-to-market | |
- Financial |
9,029,858 |
3,298,934 |
2,884,922 |
44,257,193 |
59,470,907 |
59,679,808 |
(208,901) |
86,023,367 |
1,154,727 |
105,124,230 |
809,396 |
National treasury bills |
1,326,142 |
100,451 |
244,330 |
590,341 |
2,261,264 |
2,258,666 |
2,598 |
15,515,482 |
57,128 |
32,610,606 |
547,956 |
Financial treasury bills |
225,513 |
684,781 |
109,253 |
3,524,894 |
4,544,441 |
4,544,247 |
194 |
5,302,414 |
7,752 |
6,429,571 |
2,220 |
Bank deposit certificates |
200,237 |
270,193 |
229,982 |
109,647 |
810,059 |
810,059 |
- |
957,681 |
- |
877,221 |
- |
Derivative financial instruments (1) |
831,253 |
152,067 |
82,773 |
477,474 |
1,543,567 |
1,796,174 |
(252,607) |
3,156,065 |
444,655 |
2,265,385 |
92,876 |
Debentures |
190,450 |
1,019,061 |
954,852 |
27,563,801 |
29,728,164 |
29,798,728 |
(70,564) |
30,306,008 |
(79,048) |
23,617,964 |
(74,708) |
Promissory notes |
- |
631,793 |
100,526 |
- |
732,319 |
733,868 |
(1,549) |
456,269 |
(1,512) |
722,185 |
(2,497) |
National treasury notes |
726,025 |
379,025 |
936,735 |
11,195,572 |
13,237,357 |
13,119,668 |
117,689 |
21,740,503 |
665,673 |
29,198,292 |
245,453 |
Foreign corporate securities |
490 |
2,002 |
8,147 |
649 |
11,288 |
11,129 |
159 |
33,051 |
(54) |
50,403 |
794 |
Shares |
901,836 |
- |
- |
- |
901,836 |
901,202 |
634 |
1,503,657 |
61,839 |
183,500 |
(1,684) |
Other |
4,627,912 |
59,561 |
218,324 |
794,815 |
5,700,612 |
5,706,067 |
(5,455) |
7,052,237 |
(1,706) |
9,169,103 |
(1,014) |
- Insurance companies and capitalization bonds |
1,288,831 |
58,103 |
113,291 |
2,408,591 |
3,868,816 |
3,868,598 |
218 |
3,738,476 |
- |
4,948,539 |
- |
Financial treasury bills |
807 |
52,290 |
51,897 |
1,188,317 |
1,293,311 |
1,293,311 |
- |
1,232,751 |
- |
551,106 |
- |
National treasury bills |
588 |
- |
- |
24,397 |
24,985 |
24,985 |
- |
12,815 |
- |
34,397 |
- |
Bank deposit certificates |
4,796 |
556 |
6,948 |
114,868 |
127,168 |
127,168 |
- |
133,582 |
- |
412,360 |
- |
National treasury notes |
1,473 |
1,562 |
- |
17,374 |
20,409 |
20,409 |
- |
40,682 |
- |
2,665,666 |
- |
Debentures |
- |
- |
- |
128,053 |
128,053 |
128,053 |
- |
141,775 |
- |
- |
- |
Foreign corporate securities |
27,384 |
- |
- |
- |
27,384 |
27,384 |
- |
17,744 |
- |
- |
- |
Other |
1,253,783 |
3,695 |
54,446 |
935,582 |
2,247,506 |
2,247,288 |
218 |
2,159,127 |
- |
1,285,010 |
- |
- Pension plans |
5,539,563 |
206,676 |
3,271,079 |
33,327,425 |
42,344,743 |
42,343,339 |
1,404 |
41,284,314 |
1,870 |
37,942,701 |
825 |
PGBL/VGBL restricted bonds |
5,060,259 |
206,676 |
3,269,141 |
33,242,567 |
41,778,643 |
41,778,643 |
- |
40,741,933 |
- |
37,145,196 |
- |
Other |
479,304 |
- |
1,938 |
84,858 |
566,100 |
564,696 |
1,404 |
542,381 |
1,870 |
797,505 |
825 |
- Other activities |
103,712 |
8,951 |
20,651 |
237,930 |
371,244 |
371,244 |
- |
312,166 |
- |
306,558 |
- |
Financial treasury bills |
9,502 |
3,703 |
381 |
155,268 |
168,854 |
168,854 |
- |
205,331 |
- |
212,994 |
- |
Bank deposit certificates |
23,460 |
1,728 |
12,006 |
5,495 |
42,689 |
42,689 |
- |
18,192 |
- |
16,843 |
- |
National treasury bills |
811 |
318 |
- |
9,123 |
10,252 |
10,252 |
- |
13,157 |
- |
22,354 |
- |
Debentures |
- |
- |
221 |
20,556 |
20,777 |
20,777 |
- |
17,387 |
- |
5,230 |
- |
Other |
69,939 |
3,202 |
8,043 |
47,488 |
128,672 |
128,672 |
- |
58,099 |
- |
49,137 |
- |
Subtotal |
15,961,964 |
3,572,664 |
6,289,943 |
80,231,139 |
106,055,710 |
106,262,989 |
(207,279) |
131,358,323 |
1,156,597 |
148,322,028 |
810,221 |
Purchase and sale commitments (2) |
67,003,122 |
3,701,918 |
4,427 |
4,278 |
70,713,745 |
70,713,745 |
- |
75,150,363 |
- |
41,307,953 |
- |
Financial/other |
24,007,346 |
1,532 |
4,427 |
4,278 |
24,017,583 |
24,017,583 |
- |
29,509,775 |
- |
2,189,926 |
- |
Insurance companies and capitalization bonds |
3,242,762 |
- |
- |
- |
3,242,762 |
3,242,762 |
- |
3,145,613 |
- |
5,353,369 |
- |
Pension plans |
39,753,014 |
3,700,386 |
- |
- |
43,453,400 |
43,453,400 |
- |
42,494,975 |
- |
33,764,658 |
- |
- PGBL/VGBL |
39,238,900 |
3,700,386 |
- |
- |
42,939,286 |
42,939,286 |
- |
42,222,264 |
- |
33,469,510 |
- |
- Funds |
514,114 |
- |
- |
- |
514,114 |
514,114 |
- |
272,711 |
- |
295,148 |
- |
Overall total |
82,965,086 |
7,274,582 |
6,294,370 |
80,235,417 |
176,769,455 |
176,976,734 |
(207,279) |
206,508,686 |
1,156,597 |
189,629,981 |
810,221 |
Derivative financial instruments (liabilities) |
(1,448,089) |
(286,761) |
(138,535) |
(716,922) |
(2,590,307) |
(2,352,479) |
(237,828) |
(4,001,255) |
(637,742) |
(2,702,779) |
(339,191) |
130 Report on Economic and Financial Analysis - March 2013
Financial Statements, Independent Auditors’ Report and Fiscal Council’s Report
Notes to the Consolidated Financial Statements
II) Available-for-sale securities
Securities (3) (8) |
R$ thousand | ||||||||||
2013 |
2012 | ||||||||||
March 31 |
December 31 |
March 31 | |||||||||
1 to 30 days |
31 to 180 days |
181 to 360 days |
More than 360 days |
Fair/ book value |
Original amortized cost |
Mark-to-market |
Fair/ book value |
Mark-to-market |
Fair/ book value |
Mark-to-market | |
- Financial |
1,334,264 |
689,298 |
10,351,032 |
62,820,066 |
75,194,660 |
74,579,317 |
615,343 |
57,879,064 |
2,252,700 |
70,225,201 |
1,028,240 |
National treasury bills |
199,945 |
49,130 |
8,436,044 |
19,871,421 |
28,556,540 |
28,661,876 |
(105,336) |
29,179,045 |
445,858 |
33,368,330 |
242,331 |
Brazilian foreign debt securities |
7,632 |
209,481 |
- |
215,380 |
432,493 |
374,750 |
57,743 |
423,060 |
76,363 |
1,128,269 |
120,479 |
Foreign corporate securities |
117,671 |
236,195 |
129,900 |
7,784,583 |
8,268,349 |
7,970,165 |
298,184 |
8,473,136 |
476,503 |
5,020,449 |
316,425 |
National treasury notes |
- |
- |
1,556,277 |
26,892,031 |
28,448,308 |
28,506,987 |
(58,679) |
10,696,375 |
553,759 |
21,521,219 |
412,119 |
Financial treasury bills |
446 |
- |
112,739 |
269,394 |
382,579 |
382,290 |
289 |
382,795 |
184 |
409,954 |
400 |
Bank deposit certificates |
64,979 |
5,813 |
- |
331,795 |
402,587 |
402,587 |
- |
523,261 |
- |
1,163,284 |
- |
Shares |
911,740 |
- |
- |
- |
911,740 |
898,063 |
13,677 |
1,268,485 |
99,890 |
1,241,078 |
(353,249) |
Other |
31,851 |
188,679 |
116,072 |
7,455,462 |
7,792,064 |
7,382,599 |
409,465 |
6,932,907 |
600,143 |
6,372,618 |
289,735 |
- Insurance companies and capitalization bonds |
1,720,004 |
- |
38,265 |
14,141,026 |
15,899,295 |
15,540,490 |
358,805 |
16,698,112 |
1,418,487 |
1,633,445 |
(305,527) |
National treasury notes |
- |
- |
- |
14,059,498 |
14,059,498 |
13,532,652 |
526,846 |
14,929,544 |
1,550,435 |
- |
- |
Shares |
1,695,960 |
- |
- |
- |
1,695,960 |
1,846,109 |
(150,149) |
1,613,195 |
(114,044) |
1,391,166 |
(286,143) |
Debentures |
10,829 |
- |
37,844 |
72,581 |
121,254 |
101,011 |
20,243 |
118,339 |
18,672 |
198,581 |
7,084 |
Other |
13,215 |
- |
421 |
8,947 |
22,583 |
60,718 |
(38,135) |
37,034 |
(36,576) |
43,698 |
(26,468) |
- Pension plans |
2,383,566 |
- |
37,922 |
26,187,089 |
28,608,577 |
23,794,394 |
4,814,183 |
29,748,214 |
6,365,630 |
1,671,570 |
(490,917) |
Shares |
1,679,703 |
- |
- |
- |
1,679,703 |
2,112,279 |
(432,576) |
1,613,839 |
(373,754) |
1,502,048 |
(487,951) |
National treasury notes |
685,246 |
- |
- |
26,030,093 |
26,715,339 |
21,480,486 |
5,234,853 |
27,919,779 |
6,727,932 |
- |
- |
Debentures |
2,971 |
- |
- |
133,889 |
136,860 |
123,393 |
13,467 |
134,343 |
13,315 |
81,904 |
129 |
Other |
15,646 |
- |
37,922 |
23,107 |
76,675 |
78,236 |
(1,561) |
80,253 |
(1,863) |
87,618 |
(3,095) |
Bradesco 131
Financial Statements, Independent Auditors’ Report and Fiscal Council’s Report
Notes to the Consolidated Financial Statements
Securities (3) (8) |
R$ thousand | ||||||||||
2013 |
2012 | ||||||||||
March 31 |
December 31 |
March 31 | |||||||||
1 to 30 days |
31 to 180 days |
181 to 360 days |
More than 360 days |
Fair/ book value |
Original amortized cost |
Mark-to-market |
Fair/ book value |
Mark-to-market |
Fair/ book value |
Mark-to-market | |
- Other activities |
12,787 |
- |
- |
- |
12,787 |
7,973 |
4,814 |
69,069 |
4,894 |
54,989 |
- |
Bank deposit certificates |
6,467 |
- |
- |
- |
6,467 |
6,467 |
- |
2,414 |
- |
4,864 |
- |
Other |
6,320 |
- |
- |
- |
6,320 |
1,506 |
4,814 |
66,655 |
4,894 |
50,125 |
- |
Subtotal |
5,450,621 |
689,298 |
10,427,219 |
103,148,181 |
119,715,319 |
113,922,174 |
5,793,145 |
104,394,459 |
10,041,711 |
73,585,205 |
231,796 |
Purchase and sale |
103,835 |
- |
- |
- |
103,835 |
103,835 |
- |
600,826 |
- |
- |
- |
Insurance companies and capitalization bonds |
5,180 |
- |
- |
- |
5,180 |
5,180 |
- |
361,081 |
- |
- |
- |
Pension plans |
98,655 |
- |
- |
- |
98,655 |
98,655 |
- |
239,745 |
- |
- |
- |
Subtotal |
5,554,456 |
689,298 |
10,427,219 |
103,148,181 |
119,819,154 |
114,026,009 |
5,793,145 |
104,995,285 |
10,041,711 |
73,585,205 |
231,796 |
Hedge - cash flow (Note 8g) |
- |
- |
- |
- |
- |
- |
(89,298) |
- |
(130,118) |
- |
(998,291) |
Overall total |
5,554,456 |
689,298 |
10,427,219 |
103,148,181 |
119,819,154 |
114,026,009 |
5,703,847 |
104,995,285 |
9,911,593 |
73,585,205 |
(766,495) |
132 Report on Economic and Financial Analysis - March 2013
Financial Statements, Independent Auditors’ Report and Fiscal Council’s Report
Notes to the Consolidated Financial Statements
III) Held-to-maturity securities
Securities (3) |
R$ thousand | ||||||
2013 |
2012 | ||||||
March 31 |
December 31 |
March 31 | |||||
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) |
Original amortized cost (5) (6) | |
Financial |
8,782 |
271,207 |
- |
39,960 |
319,949 |
323,518 |
297,353 |
Brazilian foreign debt notes |
8,782 |
271,207 |
- |
39,960 |
319,949 |
323,518 |
297,353 |
Insurance companies and capitalization bonds |
- |
- |
- |
- |
- |
- |
8,214,450 |
Debentures |
- |
- |
- |
- |
- |
- |
28,921 |
National treasury notes |
- |
- |
- |
- |
- |
- |
8,185,529 |
Pension plans |
- |
- |
- |
3,691,089 |
3,691,089 |
3,659,576 |
23,232,466 |
Debentures |
- |
- |
- |
- |
- |
- |
420,870 |
National treasury notes |
- |
- |
- |
3,691,089 |
3,691,089 |
3,659,576 |
22,811,596 |
Overall total (4) |
8,782 |
271,207 |
- |
3,731,049 |
4,011,038 |
3,983,094 |
31,744,269 |
Bradesco 133
Financial Statements, Independent Auditors’ Report and Fiscal Council’s Report
Notes to the Consolidated Financial Statements
d) Breakdown of the portfolios by financial statement classification
Securities |
R$ thousand | ||||||
2013 |
2012 | ||||||
1 to 30 days |
31 to 180 days |
181 to 360 days |
More than 360 days |
Total on March 31 (3) (5) (6) (7) |
Total on (3) (5) (6) (7) |
Total on March 31 (3) (5) (6) (7) | |
Own portfolio |
87,601,133 |
6,729,580 |
6,562,302 |
120,967,347 |
221,860,362 |
232,634,160 |
195,036,662 |
Fixed income securities |
82,406,429 |
6,729,580 |
6,562,302 |
120,967,347 |
216,665,658 |
226,626,850 |
190,716,635 |
• Financial treasury bills |
235,894 |
444,814 |
123,866 |
3,780,448 |
4,585,022 |
5,203,517 |
5,531,802 |
• Purchase and sale commitments (2) |
67,106,957 |
3,701,918 |
4,427 |
4,278 |
70,817,580 |
75,751,189 |
41,307,953 |
• National treasury notes |
1,414,230 |
1,925 |
11 |
43,820,074 |
45,236,240 |
48,755,775 |
56,194,530 |
• Brazilian foreign debt securities |
4,488 |
74,428 |
- |
255,340 |
334,256 |
329,874 |
482,888 |
• Bank deposit certificates |
299,938 |
278,290 |
248,937 |
561,805 |
1,388,970 |
1,635,130 |
2,487,518 |
• National treasury bills |
1,527,486 |
318 |
1,287,548 |
280,218 |
3,095,570 |
1,660,711 |
1,059,458 |
• Foreign corporate securities |
61,972 |
115,222 |
138,048 |
1,861,088 |
2,176,330 |
4,637,901 |
3,816,406 |
• Debentures |
204,249 |
1,019,134 |
992,918 |
28,755,776 |
30,972,077 |
31,281,665 |
25,072,384 |
• Promissory notes |
4,657 |
631,793 |
100,526 |
- |
736,976 |
468,425 |
807,765 |
• PGBL/VGBL restricted bonds |
5,060,259 |
206,676 |
3,269,141 |
33,242,567 |
41,778,643 |
40,741,933 |
37,145,196 |
• Other |
6,486,299 |
255,062 |
396,880 |
8,405,753 |
15,543,994 |
16,160,730 |
16,810,735 |
Equity securities |
5,194,704 |
- |
- |
- |
5,194,704 |
6,007,310 |
4,320,027 |
• Shares of listed companies (technical provision) |
1,956,213 |
- |
- |
- |
1,956,213 |
1,879,925 |
1,811,145 |
• Shares of listed companies (other) |
3,238,491 |
- |
- |
- |
3,238,491 |
4,127,385 |
2,508,882 |
Restricted securities |
95,938 |
1,353,440 |
7,580,459 |
65,669,190 |
74,699,027 |
77,225,390 |
95,837,507 |
Repurchase agreements |
95,497 |
1,060,081 |
6,641,926 |
56,740,370 |
64,537,874 |
59,926,900 |
91,280,703 |
• National treasury bills |
- |
149,581 |
4,065,039 |
13,209,970 |
17,424,590 |
31,918,884 |
60,570,888 |
• Brazilian foreign debt securities |
11,926 |
406,260 |
- |
- |
418,186 |
416,704 |
960,801 |
• Financial treasury bills |
- |
2,603 |
83,885 |
47,113 |
133,601 |
226,370 |
284,856 |
• National treasury notes |
- |
378,662 |
2,493,002 |
37,559,142 |
40,430,806 |
23,478,912 |
28,209,713 |
• Foreign corporate securities |
83,571 |
122,975 |
- |
5,924,145 |
6,130,691 |
3,886,030 |
1,254,445 |
Brazilian Central Bank |
- |
- |
- |
- |
- |
6,694,352 |
1,002,782 |
• National treasury bills |
- |
- |
- |
- |
- |
6,458,985 |
1,002,782 |
134 Report on Economic and Financial Analysis - March 2013
Financial Statements, Independent Auditors’ Report and Fiscal Council’s Report
Notes to the Consolidated Financial Statements
Securities |
R$ thousand | ||||||
2013 |
2012 | ||||||
1 to 30 days |
31 to 180 days |
181 to 360 days |
More than 360 days |
Total on March 31 (3) (5) (6) (7) |
Total on (3) (5) (6) (7) |
Total on March 31 (3) (5) (6) (7) | |
National treasury notes |
- |
- |
- |
- |
- |
235,367 |
- |
Privatization currencies |
- |
- |
- |
71,082 |
71,082 |
73,917 |
79,040 |
Guarantees provided |
441 |
293,359 |
938,533 |
8,857,738 |
10,090,071 |
10,530,221 |
3,474,982 |
• National treasury bills |
- |
- |
831,732 |
7,004,458 |
7,836,190 |
2,210,469 |
1,600,145 |
• Financial treasury bills |
441 |
293,359 |
106,801 |
1,336,522 |
1,737,123 |
1,775,944 |
1,874,837 |
? National treasury notes |
- |
- |
- |
516,758 |
516,758 |
6,543,808 |
- |
Derivative financial instruments (1) |
831,253 |
152,067 |
82,773 |
477,474 |
1,543,567 |
3,156,065 |
2,265,385 |
Securities subject to unrestricted repurchase agreements |
- |
- |
2,496,055 |
636 |
2,496,691 |
2,471,450 |
1,819,901 |
• National treasury bills |
- |
- |
2,496,055 |
636 |
2,496,691 |
2,471,450 |
1,802,416 |
• Financial treasury bills |
- |
- |
- |
- |
- |
- |
17,485 |
Overall total |
88,528,324 |
8,235,087 |
16,721,589 |
187,114,647 |
300,599,647 |
315,487,065 |
294,959,455 |
% |
29.5 |
2.7 |
5.6 |
62.2 |
100.0 |
100.0 |
100.0 |
(1) Consistent with the criterion adopted by Bacen Circular Letter 3068/01 and due to the characteristics of the securities, we are considering the derivative financial instruments, except those considered as cash flow hedges under the category Trading Securities;
(2) These refer to investment fund resources and managed portfolios applied on purchase and sale commitments with Bradesco, whose owners are consolidated subsidiaries, included in the consolidated financial statements;
(3) The investment fund quotas were distributed according to the instruments composing their portfolios and maintaining the fund category classification;
(4) In compliance with Article 8 of Bacen Circular Letter 3068/01, Bradesco declares that it has financial capacity and intention to maintain held-to-maturity securities up to their maturity dates. This financial capacity is proven in Note 32a, which presents the maturity of asset and liability operations. On June 30, 2012, R$28,501,990 thousand were transferred from “Held to Maturity” to “Available for Sale,” due to reclassification made by the Insurance Group, as a result of adoption of CPCs 38 and 40;
(5) The number of days to maturity was based on the maturity of the instruments, regardless of their accounting classification;
(6) This column reflects book value after mark-to-market in accordance with item (7), except for held-to-maturity instruments, whose market value is higher than the original amortized cost for the amount of R$2,418,145 thousand (R$2,618,956 thousand on December 31, 2012 and R$6,477,950 thousand on March 31, 2012);
(7) The market 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 market value of the respective quotas; and
(8) In the first quarter of 2013 and 2012, other than temporary impairments were not realized (fourth quarter of 2012 – R$889,980 thousand) for available-for-sale securities.
Bradesco 135
Financial Statements, Independent Auditors’ Report and Fiscal Council’s Report
Notes to the Consolidated Financial Statements
e) Derivative financial instruments
Bradesco carries out transactions involving derivative financial instruments, which are recorded in the statement of financial position or in memorandum 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 series 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 estimated 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 the 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 factors swaps. The fair value of forward and futures contracts is also determined based on market price quotations for derivatives traded at the stock exchange or using methodologies similar to those outlined for swaps. The fair values of loan 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 swap and futures operations and are registered at the OTC Clearing House (Cetip) and BM&FBOVESPA.
Operations involving forward contracts of 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 of Chicago and New York, as well as the over-the-counter markets.
136 Report on Economic and Financial Analysis - March 2013
Financial Statements, Independent Auditors’ Report and Fiscal Council’s Report
Notes to the Consolidated Financial Statements
I) Amount of derivative financial instruments recorded in balance sheet and memorandum accounts
|
R$ thousand | |||||
2013 |
2012 | |||||
March 31 |
December 31 |
March 31 | ||||
Overall amount |
Net amount |
Overall amount |
Net amount |
Overall amount |
Net amount | |
Futures contracts |
|
|
|
|
|
|
Purchase commitments: |
223,081,680 |
|
114,745,188 |
|
54,071,485 |
|
- Interbank market |
219,197,444 |
- |
110,914,535 |
- |
39,672,495 |
- |
- Foreign currency |
3,854,591 |
- |
3,804,690 |
- |
14,395,228 |
- |
- Other |
29,645 |
- |
25,963 |
- |
3,762 |
- |
Sale commitments: |
272,893,073 |
|
455,458,080 |
|
132,247,294 |
|
- Interbank market (1) |
248,061,301 |
28,863,857 |
423,475,620 |
312,561,085 |
107,452,629 |
67,780,134 |
- Foreign currency (2) |
23,848,504 |
19,993,913 |
30,645,872 |
26,841,182 |
23,697,830 |
9,302,602 |
- Other |
983,268 |
953,623 |
1,336,588 |
1,310,625 |
1,096,835 |
1,093,073 |
|
|
|
|
|
| |
Option contracts |
|
|
|
|
|
|
Purchase commitments: |
117,143,753 |
|
60,592,930 |
|
38,210,564 |
|
- Interbank market |
115,770,200 |
- |
59,360,715 |
- |
37,016,660 |
14,407,160 |
- Foreign currency |
431,770 |
- |
536,505 |
189,465 |
720,132 |
- |
- Other |
941,783 |
203,616 |
695,710 |
32,740 |
473,772 |
- |
Sale commitments: |
119,377,974 |
|
78,498,249 |
|
24,772,525 |
|
- Interbank market |
117,266,400 |
1,496,200 |
77,488,239 |
18,127,524 |
22,609,500 |
- |
- Foreign currency |
1,373,407 |
941,637 |
347,040 |
- |
1,189,137 |
469,005 |
- Other |
738,167 |
- |
662,970 |
- |
973,888 |
500,116 |
|
|
|
|
|
| |
Forward contracts |
|
|
|
|
|
|
Purchase commitments: |
12,669,557 |
|
20,477,458 |
|
26,149,894 |
|
- Foreign currency |
12,444,930 |
5,499,737 |
20,068,292 |
11,753,943 |
26,033,837 |
9,753,316 |
- Other |
224,627 |
- |
409,166 |
- |
116,057 |
- |
Sale commitments: |
7,343,883 |
|
9,710,879 |
|
17,710,880 |
|
- Foreign currency |
6,945,193 |
- |
8,314,349 |
- |
16,280,521 |
- |
- Other |
398,690 |
174,063 |
1,396,530 |
987,364 |
1,430,359 |
1,314,302 |
|
|
|
|
|
| |
Swap contracts |
|
|
|
|
|
|
Assets (long position): |
36,896,678 |
|
36,165,256 |
|
28,916,794 |
|
- Interbank market |
9,065,548 |
766,346 |
8,072,878 |
- |
6,394,832 |
- |
- Fixed rate |
4,021,502 |
2,086,199 |
3,948,925 |
2,345,178 |
2,182,916 |
- |
- Foreign currency (3) |
20,823,321 |
- |
21,030,812 |
- |
16,670,411 |
- |
- Reference Interest Rate (TR) |
713,347 |
713,347 |
802,735 |
787,110 |
15,000 |
- |
- Special Clearance and Custody System Rate (Selic) |
118,646 |
118,646 |
100,161 |
89,909 |
21,436 |
18,633 |
- General Price Index - Market (IGP-M) |
900,876 |
- |
965,220 |
- |
2,030,873 |
1,348,450 |
- Other |
1,253,438 |
- |
1,244,525 |
- |
1,601,326 |
703,267 |
Liabilities (short position): |
37,174,560 |
|
36,474,330 |
|
29,258,076 |
|
- Interbank market |
8,299,202 |
- |
8,323,993 |
251,115 |
6,891,256 |
496,424 |
- Fixed rate |
1,935,303 |
- |
1,603,747 |
- |
2,676,811 |
493,895 |
- Foreign currency (3) |
22,190,574 |
1,367,253 |
21,527,465 |
496,653 |
16,887,979 |
217,568 |
- TR |
- |
- |
15,625 |
- |
1,218,745 |
1,203,745 |
- Selic |
- |
- |
10,252 |
- |
2,803 |
- |
- IGP-M |
2,398,610 |
1,497,734 |
2,556,053 |
1,590,833 |
682,423 |
- |
- Other |
2,350,871 |
1,097,433 |
2,437,195 |
1,192,670 |
898,059 |
- |
Derivatives include operations maturing in D+1.
(1) Includes cash flow hedges to protect CDI-related funding, for the amount of R$4,115,474 thousand (R$18,233,881 thousand on December 31, 2012 and R$50,521,744 thousand on March 31, 2012) (Note 8g);
(2) Includes specific hedges to protect foreign investments totaling R$22,382,368 thousand (R$22,497,383 thousand on December 31, 2012 and R$19,852,177 thousand on March 31, 2012); and
(3) Includes credit derivative operations (Note 8f).
To obtain greater payment assurance for operations with financial institutions and customers, Bradesco established compensation and settlement agreements for liabilities within the National Financial System, in accordance with CMN Resolution 3263/05.
Bradesco 137
Financial Statements, Independent Auditors’ Report and Fiscal Council’s Report
Notes to the Consolidated Financial Statements
II) Breakdown of derivative financial instruments (assets and liabilities) shown at original amortized cost and market value
|
R$ thousand | ||||||||
2013 |
2012 | ||||||||
March 31 |
December 31 |
March 31 | |||||||
Original amortized cost |
Mark-to-market adjustment |
Market value |
Original amortized cost |
Mark-to-market adjustment |
Market value |
Original amortized cost |
Mark-to-market adjustment |
Market value | |
Adjustment receivables - swaps |
990,432 |
(249,829) |
740,603 |
592,593 |
352,551 |
945,144 |
488,839 |
87,427 |
576,266 |
Receivable forward purchases |
340,611 |
- |
340,611 |
578,648 |
160 |
578,808 |
316,476 |
- |
316,476 |
Receivable forward sales |
414,300 |
3 |
414,303 |
1,476,409 |
406 |
1,476,815 |
1,347,775 |
- |
1,347,775 |
Premiums on exercisable options |
50,831 |
(2,781) |
48,050 |
63,760 |
91,538 |
155,298 |
19,419 |
5,449 |
24,868 |
Total assets |
1,796,174 |
(252,607) |
1,543,567 |
2,711,410 |
444,655 |
3,156,065 |
2,172,509 |
92,876 |
2,265,385 |
Adjustment payables - swaps |
(768,920) |
(249,566) |
(1,018,486) |
(678,947) |
(575,272) |
(1,254,219) |
(568,300) |
(349,249) |
(917,549) |
Payable forward purchases |
(328,832) |
- |
(328,832) |
(532,564) |
(160) |
(532,724) |
(171,988) |
- |
(171,988) |
Payable forward sales |
(1,181,583) |
(3) |
(1,181,586) |
(2,076,903) |
(637) |
(2,077,540) |
(1,562,415) |
- |
(1,562,415) |
Premiums on written options |
(73,144) |
11,741 |
(61,403) |
(75,099) |
(61,673) |
(136,772) |
(60,885) |
10,058 |
(50,827) |
Total liabilities |
(2,352,479) |
(237,828) |
(2,590,307) |
(3,363,513) |
(637,742) |
(4,001,255) |
(2,363,588) |
(339,191) |
(2,702,779) |
III) Futures, options, forward and swap contracts - (Notional)
R$ thousand | |||||||
2013 |
2012 | ||||||
1 to 90 days |
91 to 180 days |
181 to 360 days |
More than 360 days |
Total on March 31 |
Total on December 31 |
Total on March 31 | |
Futures contracts |
131,164,271 |
43,778,363 |
43,193,785 |
277,838,334 |
495,974,753 |
570,203,268 |
186,318,779 |
Option contracts |
2,749,087 |
6,529,440 |
227,120,281 |
122,919 |
236,521,727 |
139,091,179 |
62,983,089 |
Forward contracts |
10,974,011 |
2,913,410 |
2,759,189 |
3,366,830 |
20,013,440 |
30,188,337 |
43,860,774 |
Swap contracts |
9,242,304 |
12,809,772 |
2,061,483 |
12,042,516 |
36,156,075 |
35,220,112 |
28,340,528 |
Total on March 31, 2013 |
154,129,673 |
66,030,985 |
275,134,738 |
293,370,599 |
788,665,995 |
|
|
Total on December 31, 2012 |
389,571,910 |
81,402,292 |
49,649,993 |
254,078,701 |
|
774,702,896 |
|
Total on March 31, 2012 |
124,721,996 |
43,190,624 |
78,875,600 |
74,714,950 |
|
|
321,503,170 |
138 Report on Economic and Financial Analysis - March 2013
Financial Statements, Independent Auditors’ Report and Fiscal Council’s Report
Notes to the Consolidated Financial Statements
IV) Types of margin offered for guarantee for derivative financial instruments, mainly futures contracts
|
R$ thousand | ||
2013 |
2012 | ||
March 31 |
December 31 |
March 31 | |
Government securities |
|
|
|
National treasury notes |
300,928 |
6,536,479 |
143,225 |
Financial treasury bills |
13,647 |
45,041 |
34,038 |
National treasury bills |
7,007,629 |
- |
3,986,464 |
Total |
7,322,204 |
6,581,520 |
4,163,727 |
V) Revenues and expenses, net
R$ thousand | |||
2013 |
2012 | ||
1st Quarter |
4th Quarter |
1st Quarter | |
Swap contracts |
110,900 |
(82,459) |
(100,135) |
Forward contracts |
(57,712) |
(36,574) |
(141,389) |
Option contracts |
(212,904) |
6,744 |
26,743 |
Futures contracts |
42,860 |
(343,680) |
(298,591) |
Foreign exchange variation of investments abroad |
(40,318) |
22,562 |
(97,953) |
Total |
(157,174) |
(433,407) |
(611,325) |
VI) Total value of derivative financial instruments, by trading location and counter parties
|
R$ thousand | ||
2013 |
2012 | ||
March 31 |
December 31 |
March 31 | |
Cetip (over-the-counter) |
40,137,623 |
43,729,867 |
31,858,785 |
BM&FBOVESPA (stock exchange) |
724,863,625 |
695,922,309 |
246,035,902 |
Abroad (over-the-counter) (1) |
17,949,627 |
23,167,873 |
42,410,154 |
Abroad (stock exchange) (1) |
5,715,120 |
11,882,847 |
1,198,329 |
Total |
788,665,995 |
774,702,896 |
321,503,170 |
(1) Comprise operations carried out on the Chicago and New York Stock Exchanges and over-the-counter markets.
A total of 99% of counterparties are corporate entities and 1% is financial institutions on March 31, 2013.
Bradesco 139
Financial Statements, Independent Auditors’ Report and Fiscal Council’s Report
Notes to the Consolidated Financial Statements
f) Credit Default Swaps (CDS)
In general, these represent bilateral agreements in which one of the parties purchases protection against the credit risk of a certain financial instrument (the risk is transferred). The selling counterparty receives remuneration that is usually paid linearly over the term of the agreement.
In the case of a default, the purchasing counterparty will receive a payment to offset the loss incurred on the financial instrument. In this case, the selling counterparty usually receives the underlying asset of the agreement in exchange for the payment.
|
R$ thousand | |||||
Credit risk amount |
Effect on the calculation of capital requirement | |||||
2013 |
2012 |
2013 |
2012 | |||
March 31 |
December 31 |
March 31 |
March 31 |
December 31 |
March 31 | |
Sold protection |
|
|
|
|
|
|
Credit swaps whose underlying assets are: |
|
|
|
|
|
|
● Securities - Brazilian public debt |
(261,794) |
(265,655) |
(528,409) |
- |
- |
- |
● Derivatives with companies |
(4,028) |
(4,087) |
(3,644) |
(222) |
(225) |
(200) |
Purchased protection |
|
|
|
|
|
|
Credit swaps whose underlying assets are: |
|
|
|
|
|
|
● Securities - Brazilian public debt |
- |
- |
628,625 |
- |
- |
- |
● Derivatives with companies |
- |
6,131 |
23,687 |
- |
674 |
2,606 |
Total |
(265,822) |
(263,611) |
120,259 |
(222) |
449 |
2,406 |
Deposited margin |
5,035 |
5,109 |
4,555 |
|
|
|
Bradesco carries out operations involving credit derivatives to better manage its risk exposure and its assets. Contracts related to credit derivatives operations described above have several maturities up to 2013. The mark-to-market rates to protect counterparty risk though remuneration totaled R$(1,018) thousand (R$(332) thousand on December 31, 2012 and R$(993) thousand on March 31, 2012). There were no events to trigger defaults within the contracts during the period.
140 Report on Economic and Financial Analysis - March 2013
Financial Statements, Independent Auditors’ Report and Fiscal Council’s Report
Notes to the Consolidated Financial Statements
g) Cash flow hedge
Bradesco uses cash flow hedges to protect its cash flows from payment of interest rates on funds indexed to Bank Deposit Certificates (CDB), related to variable interest rate risk of Interbank Deposit Rate (DI Cetip), thus registering fixed cash flows.
Bradesco has traded DI Future contracts at BM&FBOVESPA since 2009, using them as cash flow hedges for funding linked to DI. The following table presents the DI Future position, where:
|
R$ thousand | ||
2013 |
2012 | ||
March 31 |
December 31 |
March 31 | |
DI Future with maturity between 2014 and 2017 |
4,115,474 |
18,233,881 |
50,521,744 |
Funding indexed to CDI |
3,806,592 |
17,398,534 |
49,100,823 |
Mark-to-market adjustment recorded in shareholders’ equity (1) |
(89,298) |
(130,118) |
(998,291) |
Ineffective market value recorded in the income statement |
- |
(1,033) |
(453) |
(1) The adjustment in shareholders’ equity is R$(53,579) thousand, net of tax (R$(78,071) thousand on December 31, 2012 and R$(598,975) thousand on March 31, 2012).
The effectiveness of the hedge portfolio was assessed in accordance with Bacen Circular Letter 3082/02.
h) Income from securities, insurance, pension plans and capitalization bonds and derivative financial instruments
|
R$ thousand | ||
2013 |
2012 | ||
1st Quarter |
4th Quarter |
1st Quarter | |
Fixed income securities |
2,511,905 |
4,022,638 |
5,138,381 |
Interbank investments (Note 7b) |
3,425,428 |
2,956,897 |
2,376,279 |
Equity securities |
(76,053) |
28,489 |
15,016 |
Subtotal |
5,861,280 |
7,008,024 |
7,529,676 |
Financial result from insurance, pension plans and capitalization bonds (1) |
2,060,904 |
2,841,587 |
3,151,543 |
Income from derivative financial instruments (Note 8e V) |
(157,174) |
(433,407) |
(611,325) |
Total |
7,765,010 |
9,416,204 |
10,069,894 |
(1) The fourth quarter of 2012 considers the gain from extended terms of the Insurance Group’s available-for-sale securities, amounting to R$166,184 thousand.
Bradesco 141
Financial Statements, Independent Auditors’ Report and Fiscal Council’s Report
Notes to the Consolidated Financial Statements
9) INTERBANK ACCOUNTS - RESERVE REQUIREMENT
a) Reserve requirement
|
R$ thousand | |||
Remuneration |
2013 |
2012 | ||
March 31 |
December 31 |
March 31 | ||
Reserve requirements - demand deposits |
not remunerated |
6,789,398 |
7,890,857 |
8,717,465 |
Reserve requirements - savings deposits |
savings index |
13,977,474 |
13,741,787 |
11,959,479 |
Time reserve requirements (1) |
Selic rate |
10,717,057 |
9,257,923 |
14,918,473 |
Collection of funds from rural loan (2) |
not remunerated |
536 |
536 |
- |
Additional reserve requirements |
Selic rate |
18,780,963 |
17,061,314 |
23,783,534 |
· Savings deposits |
6,985,553 |
6,870,893 |
5,978,759 | |
· Demand deposits (1) |
- |
- |
3,899,553 | |
· Time deposits (1) |
11,795,410 |
10,190,421 |
13,905,222 | |
Restricted deposits - National Housing System (SFH) |
TR + interest rate |
572,054 |
560,944 |
540,115 |
Funds from rural loan |
not remunerated |
578 |
578 |
578 |
Total |
|
50,838,060 |
48,513,939 |
59,919,644 |
(1) For more information regarding new rules on reserve requirement, see Note 35c; and
(2) Pursuant to Bacen’s Circular Letter 3460/09, the banks must collect funds from rural loan (on demand deposits) not lent as of August 2010, to be delivered in August 2013.
b) Revenue from reserve requirement
|
R$ thousand | ||
2013 |
2012 | ||
1st Quarter |
4th Quarter |
1st Quarter | |
Reserve requirement - Bacen |
656,553 |
658,235 |
1,247,263 |
Reserve requirement - SFH |
6,385 |
6,694 |
7,258 |
Total |
662,938 |
664,929 |
1,254,521 |
142 Report on Economic and Financial Analysis - March 2013
Financial Statements, Independent Auditors’ Report and Fiscal Council’s Report
Notes to the Consolidated Financial Statements
10) LOANS
Information relating to loans, including advances on foreign exchange contracts, leasing and other receivables with credit characteristics is shown below:
a) By type and maturity
|
R$ thousand | |||||||||||
Performing loans | ||||||||||||
1 to 30 days |
31 to 60 days |
61 to 90 days |
91 to 180 days |
181 to 360 days |
More than 360 days |
2013 |
2012 | |||||
Total on March 31 (A) |
% (6) |
Total on December 31 (A) |
% (6) |
Total on March 31 (A) |
% (6) | |||||||
Discounted trade receivables and loans (1) |
18,940,546 |
13,024,343 |
9,741,182 |
17,853,126 |
19,586,451 |
50,344,165 |
129,489,813 |
38.3 |
127,417,767 |
38.4 |
116,730,904 |
38.5 |
Financing |
4,680,268 |
3,944,853 |
4,213,501 |
8,588,285 |
14,603,227 |
64,348,423 |
100,378,557 |
29.7 |
95,297,471 |
28.6 |
87,860,803 |
28.9 |
Agricultural and agribusiness financing |
717,363 |
999,226 |
533,889 |
3,433,098 |
3,722,100 |
7,528,545 |
16,934,221 |
5.0 |
16,386,137 |
4.9 |
15,326,288 |
5.0 |
Subtotal |
24,338,177 |
17,968,422 |
14,488,572 |
29,874,509 |
37,911,778 |
122,221,133 |
246,802,591 |
73.0 |
239,101,375 |
71.9 |
219,917,995 |
72.4 |
Leasing |
428,937 |
335,571 |
314,626 |
875,948 |
1,425,724 |
3,008,207 |
6,389,013 |
1.9 |
7,005,968 |
2.1 |
9,065,214 |
3.0 |
Advances on foreign exchange contracts (2) |
655,485 |
757,654 |
674,112 |
2,161,763 |
1,692,573 |
65,943 |
6,007,530 |
1.8 |
6,329,097 |
1.9 |
6,662,093 |
2.2 |
Subtotal |
25,422,599 |
19,061,647 |
15,477,310 |
32,912,220 |
41,030,075 |
125,295,283 |
259,199,134 |
76.7 |
252,436,440 |
75.9 |
235,645,302 |
77.6 |
Other receivables (3) |
5,633,321 |
2,991,546 |
1,434,346 |
2,697,976 |
2,063,688 |
924,333 |
15,745,210 |
4.7 |
16,591,429 |
5.0 |
12,813,396 |
4.2 |
Total Loans |
31,055,920 |
22,053,193 |
16,911,656 |
35,610,196 |
43,093,763 |
126,219,616 |
274,944,344 |
81.4 |
269,027,869 |
80.9 |
248,458,698 |
81.8 |
Sureties and guarantees (4) |
1,967,637 |
1,114,062 |
1,600,042 |
3,316,805 |
4,525,167 |
47,204,207 |
59,727,920 |
17.7 |
59,910,683 |
18.0 |
50,932,177 |
16.7 |
Loan assignment (5) |
17,701 |
16,119 |
14,681 |
36,331 |
45,448 |
14,996 |
145,276 |
- |
202,575 |
0.1 |
421,561 |
0.1 |
Loan assignment - real estate receivables certificate |
14,917 |
14,917 |
14,916 |
42,928 |
64,067 |
215,396 |
367,141 |
0.1 |
379,493 |
0.1 |
477,906 |
0.2 |
Co-obligation in rural loan assignment (4) |
- |
- |
- |
- |
- |
119,145 |
119,145 |
- |
118,676 |
- |
130,616 |
- |
Loans available for import (4) |
202,579 |
510,527 |
93,218 |
127,731 |
73,206 |
372,023 |
1,379,284 |
0.4 |
1,609,758 |
0.5 |
1,486,594 |
0.5 |
Confirmed export credits (4) |
2,697 |
12,374 |
- |
- |
3,327 |
3,075 |
21,473 |
- |
19,401 |
- |
69,182 |
- |
Acquisition of credit card receivables |
321,278 |
143,283 |
102,065 |
265,570 |
300,710 |
72,708 |
1,205,614 |
0.4 |
1,454,303 |
0.4 |
2,161,280 |
0.7 |
Overall total on March 31, 2013 |
33,582,729 |
23,864,475 |
18,736,578 |
39,399,561 |
48,105,688 |
174,221,166 |
337,910,197 |
100.0 |
|
|
|
|
Overall total on December 31, 2012 |
33,763,989 |
25,030,007 |
16,559,728 |
38,914,489 |
50,494,594 |
167,959,951 |
|
|
332,722,758 |
100.0 |
|
|
Overall total on March 31, 2012 |
29,394,686 |
23,803,712 |
17,990,937 |
34,354,418 |
44,056,313 |
154,537,948 |
|
|
|
|
304,138,014 |
100.0 |
Bradesco 143
Financial Statements, Independent Auditors’ Report and Fiscal Council’s Report
Notes to the Consolidated Financial Statements
|
R$ thousand | ||||||||||
Non-performing loans | |||||||||||
Installments past due | |||||||||||
1 to 30 days |
31 to 60 days |
61 to 90 days |
91 to 180 days |
181 to 540 days |
2013 |
2012 | |||||
Total on March 31 (B) |
% (6) |
Total on December 31 (B) |
% (6) |
Total on March 31 (B) |
% (6) | ||||||
Discounted trade receivables and loans (1) |
1,137,694 |
978,967 |
906,315 |
1,726,770 |
2,461,464 |
7,211,210 |
82.9 |
7,148,973 |
83.0 |
7,056,338 |
84.3 |
Financing |
263,479 |
204,390 |
118,680 |
234,471 |
245,723 |
1,066,743 |
12.2 |
1,038,645 |
12.1 |
884,025 |
10.6 |
Agricultural and agribusiness financing |
30,578 |
17,966 |
23,415 |
29,257 |
20,137 |
121,353 |
1.4 |
100,714 |
1.2 |
87,714 |
1.0 |
Subtotal |
1,431,751 |
1,201,323 |
1,048,410 |
1,990,498 |
2,727,324 |
8,399,306 |
96.5 |
8,288,332 |
96.3 |
8,028,077 |
95.9 |
Leasing |
51,179 |
43,801 |
25,675 |
47,125 |
36,559 |
204,339 |
2.3 |
226,771 |
2.6 |
278,699 |
3.3 |
Advances on foreign exchange contracts (2) |
9,838 |
4,187 |
1,305 |
- |
- |
15,330 |
0.2 |
18,758 |
0.2 |
9,209 |
0.1 |
Subtotal |
1,492,768 |
1,249,311 |
1,075,390 |
2,037,623 |
2,763,883 |
8,618,975 |
99.0 |
8,533,861 |
99.1 |
8,315,985 |
99.3 |
Other receivables (3) |
3,387 |
20,045 |
1,896 |
14,454 |
51,122 |
90,904 |
1.0 |
78,498 |
0.9 |
61,300 |
0.7 |
Overall total on March 31, 2013 |
1,496,155 |
1,269,356 |
1,077,286 |
2,052,077 |
2,815,005 |
8,709,879 |
100.0 |
|
|
|
|
Overall total on December 31, 2012 |
1,305,743 |
1,243,176 |
1,034,179 |
2,056,276 |
2,972,985 |
|
|
8,612,359 |
100.0 |
|
|
Overall total on March 31, 2012 |
1,316,989 |
1,200,657 |
1,090,000 |
2,007,449 |
2,762,190 |
|
|
|
|
8,377,285 |
100.0 |
144 Report on Economic and Financial Analysis - March 2013
Financial Statements, Independent Auditors’ Report and Fiscal Council’s Report
Notes to the Consolidated Financial Statements
|
R$ thousand | |||||||||||
Non-performing loans | ||||||||||||
Outstanding Installments | ||||||||||||
1 to 30 days |
31 to 60 days |
61 to 90 days |
91 to 180 days |
181 to 360 days |
More than 360 days |
2013 |
2012 | |||||
Total on March 31 (C) |
% (6) |
Total on December 31 (C) |
% (6) |
Total on March 31 (C) |
% (6) | |||||||
Discounted trade receivables and loans (1) |
608,333 |
581,443 |
456,045 |
1,080,848 |
1,621,734 |
3,674,184 |
8,022,587 |
56.4 |
7,293,936 |
54.8 |
6,800,179 |
52.6 |
Financing |
246,126 |
233,545 |
215,343 |
615,601 |
1,068,084 |
2,956,297 |
5,334,996 |
37.5 |
5,025,088 |
37.7 |
4,746,396 |
36.8 |
Agricultural and agribusiness financing |
7,125 |
1,251 |
1,908 |
6,125 |
14,141 |
151,981 |
182,531 |
1.3 |
196,255 |
1.5 |
194,531 |
1.5 |
Subtotal |
861,584 |
816,239 |
673,296 |
1,702,574 |
2,703,959 |
6,782,462 |
13,540,114 |
95.2 |
12,515,279 |
94.0 |
11,741,106 |
90.9 |
Leasing |
48,319 |
43,650 |
40,579 |
111,737 |
171,827 |
270,648 |
686,760 |
4.8 |
802,715 |
6.0 |
1,170,149 |
9.1 |
Subtotal |
909,903 |
859,889 |
713,875 |
1,814,311 |
2,875,786 |
7,053,110 |
14,226,874 |
100.0 |
13,317,994 |
100.0 |
12,911,255 |
100.0 |
Other receivables (3) |
122 |
123 |
127 |
300 |
434 |
1,165 |
2,271 |
- |
2,126 |
- |
1,285 |
- |
Overall total on March 31, 2013 |
910,025 |
860,012 |
714,002 |
1,814,611 |
2,876,220 |
7,054,275 |
14,229,145 |
100.0 |
|
|
|
|
Overall total on December 31, 2012 |
864,411 |
781,714 |
613,701 |
1,713,663 |
2,675,184 |
6,671,447 |
|
|
13,320,120 |
100.0 |
|
|
Overall total on March 31, 2012 |
817,922 |
788,472 |
648,625 |
1,655,059 |
2,619,249 |
6,383,213 |
|
|
|
|
12,912,540 |
100.0 |
Bradesco 145
Financial Statements, Independent Auditors’ Report and Fiscal Council’s Report
Notes to the Consolidated Financial Statements
|
R$ thousand | |||||
Overall total | ||||||
|
2013 |
2012 | ||||
|
Total on March 31 (A+B+C) |
% (6) |
Total on December 31 |
% (6) |
Total on March 31 (A+B+C) |
% (6) |
Discounted trade receivables and loans (1) |
144,723,610 |
40.1 |
141,860,676 |
39.9 |
130,587,421 |
40.1 |
Financing |
106,780,296 |
29.6 |
101,361,204 |
28.6 |
93,491,224 |
28.7 |
Agricultural and agribusiness financing |
17,238,105 |
4.8 |
16,683,106 |
4.7 |
15,608,533 |
4.8 |
Subtotal |
268,742,011 |
74.5 |
259,904,986 |
73.2 |
239,687,178 |
73.6 |
Leasing |
7,280,112 |
2.0 |
8,035,454 |
2.3 |
10,514,062 |
3.2 |
Advances on foreign exchange contracts (2) - Note 11a |
6,022,860 |
1.7 |
6,347,855 |
1.8 |
6,671,302 |
2.1 |
Subtotal |
282,044,983 |
78.2 |
274,288,295 |
77.3 |
256,872,542 |
78.9 |
Other receivables (3) |
15,838,385 |
4.4 |
16,672,053 |
4.7 |
12,875,981 |
4.0 |
Total Loans |
297,883,368 |
82.6 |
290,960,348 |
82.0 |
269,748,523 |
82.9 |
Sureties and guarantees (4) |
59,727,920 |
16.6 |
59,910,683 |
16.9 |
50,932,177 |
15.7 |
Loan assignment (5) |
145,276 |
- |
202,575 |
0.1 |
421,561 |
0.1 |
Loan assignment - real estate receivables certificate |
367,141 |
0.1 |
379,493 |
0.1 |
477,906 |
0.1 |
Co-obligation in rural loan assignment (4) |
119,145 |
- |
118,676 |
- |
130,616 |
- |
Loans available for imports (4) |
1,379,284 |
0.4 |
1,609,758 |
0.5 |
1,486,594 |
0.5 |
Confirmed exports loans (4) |
21,473 |
- |
19,401 |
- |
69,182 |
- |
Acquisition of credit card receivables |
1,205,614 |
0.3 |
1,454,303 |
0.4 |
2,161,280 |
0.7 |
Overall total on March 31, 2013 |
360,849,221 |
100.0 |
|
|
|
|
Overall total on December 31, 2012 |
|
|
354,655,237 |
100.0 |
|
|
Overall total on March 31, 2012 |
|
|
|
|
325,427,839 |
100.0 |
(1) Including credit card loans and advances on credit card receivables for the amount of R$18,664,697 thousand (R$18,484,104 thousand on December 31, 2012 and R$17,558,714 thousand on March 31, 2012);
(2) Advances on foreign exchange contracts are classified as a deduction from “Other Liabilities”;
(3) Item “Other Receivables” comprises receivables on sureties and guarantees honored, receivables on sale of assets, trade and credit receivables, income from foreign exchange contracts and export contracts receivables and credit card receivables (cash and installment purchases at merchants) for the amount of R$13,951,091 thousand (R$14,925,312 on December 31, 2012 and R$12,098,763 thousand on March 31, 2012);
(4) Recorded in memorandum accounts;
(5) Restated amount of loan assignment up to March 31, 2013, December 31, 2012 and March 31, 2012, respectively, net of installments received; and
(6) Percentage of each type by total loan portfolio, including sureties and guarantee, loan assignment and acquisition of receivables.
146 Report on Economic and Financial Analysis - March 2013
Financial Statements, Independent Auditors’ Report and Fiscal Council’s Report
Notes to the Consolidated Financial Statements
b) By type and levels of risk
|
R$ thousand | ||||||||||||||
Levels of risk | |||||||||||||||
AA |
A |
B |
C |
D |
E |
F |
G |
H |
2013 |
2012 | |||||
Total on March 31 |
% (1) |
Total on December 31 |
% (1) |
Total on March 31 |
% (1) | ||||||||||
Discounted trade receivables and loans |
27,550,577 |
62,332,444 |
9,611,664 |
26,710,030 |
5,606,291 |
1,929,056 |
1,535,002 |
1,342,444 |
8,106,102 |
144,723,610 |
48.6 |
141,860,676 |
48.8 |
130,587,421 |
48.3 |
Financings |
21,184,308 |
40,751,727 |
25,297,299 |
15,474,131 |
1,024,714 |
529,825 |
388,157 |
312,802 |
1,817,333 |
106,780,296 |
35.9 |
101,361,204 |
34.8 |
93,491,224 |
34.7 |
Agricultural and agribusiness financings |
2,060,453 |
3,793,491 |
5,147,824 |
5,500,969 |
352,681 |
152,708 |
131,504 |
23,666 |
74,809 |
17,238,105 |
5.8 |
16,683,106 |
5.7 |
15,608,533 |
5.8 |
Subtotal |
50,795,338 |
106,877,662 |
40,056,787 |
47,685,130 |
6,983,686 |
2,611,589 |
2,054,663 |
1,678,912 |
9,998,244 |
268,742,011 |
90.3 |
259,904,986 |
89.3 |
239,687,178 |
88.8 |
Leasing |
71,585 |
1,222,969 |
1,396,824 |
3,558,534 |
409,889 |
92,266 |
82,153 |
68,120 |
377,772 |
7,280,112 |
2.4 |
8,035,454 |
2.8 |
10,514,062 |
3.9 |
Advances on foreign exchange contracts (2) |
3,154,785 |
1,019,268 |
1,127,529 |
655,375 |
54,355 |
2,674 |
1,593 |
- |
7,281 |
6,022,860 |
2.0 |
6,347,855 |
2.2 |
6,671,302 |
2.5 |
Subtotal |
54,021,708 |
109,119,899 |
42,581,140 |
51,899,039 |
7,447,930 |
2,706,529 |
2,138,409 |
1,747,032 |
10,383,297 |
282,044,983 |
94.7 |
274,288,295 |
94.3 |
256,872,542 |
95.2 |
Other receivables |
263,416 |
11,510,485 |
426,280 |
2,997,249 |
160,506 |
56,593 |
28,457 |
20,825 |
374,574 |
15,838,385 |
5.3 |
16,672,053 |
5.7 |
12,875,981 |
4.8 |
Overall total on March 31, 2013 |
54,285,124 |
120,630,384 |
43,007,420 |
54,896,288 |
7,608,436 |
2,763,122 |
2,166,866 |
1,767,857 |
10,757,871 |
297,883,368 |
100.0 |
|
|
|
|
% |
18.2 |
40.5 |
14.5 |
18.4 |
2.7 |
0.9 |
0.7 |
0.6 |
3.5 |
100.0 |
|
|
|
|
|
Overall total on December 31, 2012 |
51,692,432 |
119,206,443 |
41,482,793 |
53,769,928 |
7,426,881 |
2,725,416 |
2,025,666 |
1,798,297 |
10,832,492 |
|
|
290,960,348 |
100.0 |
|
|
% |
17.8 |
41.0 |
14.3 |
18.5 |
2.5 |
0.9 |
0.7 |
0.6 |
3.7 |
|
|
100.0 |
|
|
|
Overall total on March 31, 2012 |
49,781,909 |
109,389,949 |
39,099,419 |
48,482,781 |
6,806,510 |
2,304,914 |
2,041,722 |
1,736,052 |
10,105,267 |
|
|
|
|
269,748,523 |
100.0 |
% |
18.5 |
40.6 |
14.5 |
18.0 |
2.5 |
0.9 |
0.8 |
0.6 |
3.6 |
|
|
|
|
100.0 |
|
(1) Percentage of each type by total loan portfolio, excluding sureties and guarantee, loan assignment, acquisition of receivables and co-obligation in rural loan assignment; and
(2) See Note 11a.
Bradesco 147
Financial Statements, Independent Auditors’ Report and Fiscal Council’s Report
Notes to the Consolidated Financial Statements
c) Maturity ranges and levels of risk
|
R$ thousand | ||||||||||||||
Levels of risk | |||||||||||||||
Non-performing loans | |||||||||||||||
|
AA |
A |
B |
C |
D |
E |
F |
G |
H |
2013 |
2012 | ||||
|
Total on March 31 |
% (1) |
Total on December 31 |
% (1) |
Total on March 31 |
% (1) | |||||||||
Outstanding installments |
- |
- |
1,725,667 |
3,209,421 |
2,279,841 |
1,284,101 |
983,200 |
786,924 |
3,959,991 |
14,229,145 |
100.0 |
13,320,120 |
100.0 |
12,912,540 |
100.0 |
1 to 30 |
- |
- |
156,212 |
254,689 |
116,025 |
68,287 |
48,692 |
41,290 |
224,830 |
910,025 |
6.4 |
864,411 |
6.5 |
817,922 |
6.3 |
31 to 60 |
- |
- |
129,076 |
207,730 |
139,796 |
66,286 |
49,874 |
40,936 |
226,314 |
860,012 |
6.0 |
781,714 |
5.9 |
788,472 |
6.1 |
61 to 90 |
- |
- |
109,470 |
169,379 |
100,247 |
57,978 |
43,995 |
36,213 |
196,720 |
714,002 |
5.0 |
613,701 |
4.6 |
648,625 |
5.0 |
91 to 180 |
- |
- |
232,542 |
408,254 |
269,791 |
149,927 |
120,414 |
98,477 |
535,206 |
1,814,611 |
12.8 |
1,713,663 |
12.9 |
1,655,059 |
12.8 |
181 to 360 |
- |
- |
353,000 |
636,124 |
436,363 |
238,985 |
194,513 |
162,549 |
854,686 |
2,876,220 |
20.2 |
2,675,184 |
20.1 |
2,619,249 |
20.3 |
More than 360 |
- |
- |
745,367 |
1,533,245 |
1,217,619 |
702,638 |
525,712 |
407,459 |
1,922,235 |
7,054,275 |
49.6 |
6,671,447 |
50.0 |
6,383,213 |
49.5 |
Past due installments (2) |
- |
- |
417,553 |
970,311 |
900,538 |
709,259 |
649,383 |
615,028 |
4,447,807 |
8,709,879 |
100.0 |
8,612,359 |
100.0 |
8,377,285 |
100.0 |
1 to 14 |
- |
- |
55,243 |
148,295 |
86,933 |
41,143 |
23,992 |
18,361 |
120,440 |
494,407 |
5.7 |
398,327 |
4.6 |
322,188 |
3.8 |
15 to 30 |
- |
- |
342,322 |
273,845 |
121,605 |
49,606 |
31,174 |
29,530 |
153,666 |
1,001,748 |
11.5 |
907,416 |
10.5 |
994,801 |
11.9 |
31 to 60 |
- |
- |
19,988 |
530,173 |
241,963 |
123,719 |
66,489 |
45,787 |
241,237 |
1,269,356 |
14.6 |
1,243,176 |
14.4 |
1,200,657 |
14.3 |
61 to 90 |
- |
- |
- |
13,027 |
422,289 |
156,890 |
95,820 |
65,476 |
323,784 |
1,077,286 |
12.4 |
1,034,179 |
12.0 |
1,090,000 |
13.0 |
91 to 180 |
- |
- |
- |
4,971 |
27,748 |
327,272 |
411,302 |
431,177 |
849,607 |
2,052,077 |
23.5 |
2,056,276 |
23.9 |
2,007,449 |
24.0 |
181 to 360 |
- |
- |
- |
- |
- |
10,629 |
20,606 |
24,697 |
2,650,932 |
2,706,864 |
31.1 |
2,862,579 |
33.3 |
2,662,898 |
31.8 |
More than 360 |
- |
- |
- |
- |
- |
- |
- |
- |
108,141 |
108,141 |
1.2 |
110,406 |
1.3 |
99,292 |
1.2 |
Subtotal |
- |
- |
2,143,220 |
4,179,732 |
3,180,379 |
1,993,360 |
1,632,583 |
1,401,952 |
8,407,798 |
22,939,024 |
|
21,932,479 |
|
21,289,825 |
|
Specific provision |
- |
- |
21,434 |
125,392 |
318,038 |
598,008 |
816,291 |
981,366 |
8,407,798 |
11,268,327 |
|
11,181,925 |
|
10,575,790 |
|
(1) Percentage of maturities by type of installment; and
(2) Operations maturing after 36 months have their past-due periods multiplied by two, as allowed by CMN Resolution 2682/99.
148 Report on Economic and Financial Analysis - March 2013
Financial Statements, Independent Auditors’ Report and Fiscal Council’s Report
Notes to the Consolidated Financial Statements
|
R$ thousand | ||||||||||||||
Levels of risk | |||||||||||||||
Performing loans | |||||||||||||||
AA |
A |
B |
C |
D |
E |
F |
G |
H |
2013 |
2012 | |||||
Total on March 31 |
% (1) |
Total on December 31 |
% (1) |
Total on March 31 |
% (1) | ||||||||||
Outstanding installments |
54,285,124 |
120,630,384 |
40,864,200 |
50,716,556 |
4,428,057 |
769,762 |
534,283 |
365,905 |
2,350,073 |
274,944,344 |
100.0 |
269,027,869 |
100.0 |
248,458,698 |
100.0 |
1 to 30 |
5,540,907 |
16,580,329 |
2,338,003 |
5,667,754 |
372,891 |
82,436 |
51,369 |
39,355 |
382,876 |
31,055,920 |
11.3 |
31,302,871 |
11.6 |
27,024,715 |
10.8 |
31 to 60 |
3,643,010 |
11,213,496 |
1,887,219 |
4,676,683 |
252,789 |
51,538 |
34,513 |
25,508 |
268,437 |
22,053,193 |
8.0 |
23,186,396 |
8.6 |
22,745,463 |
9.2 |
61 to 90 |
3,806,318 |
7,563,067 |
1,648,313 |
3,432,328 |
224,490 |
49,973 |
29,111 |
15,447 |
142,609 |
16,911,656 |
6.1 |
14,867,796 |
5.5 |
16,150,987 |
6.5 |
91 to 180 |
6,872,008 |
15,850,647 |
4,538,839 |
7,361,226 |
469,188 |
83,646 |
83,506 |
69,612 |
281,524 |
35,610,196 |
13.0 |
34,687,918 |
12.9 |
30,544,840 |
12.3 |
181 to 360 |
6,704,937 |
21,205,224 |
5,947,294 |
7,866,535 |
653,356 |
162,524 |
63,792 |
51,623 |
438,478 |
43,093,763 |
15.7 |
44,429,736 |
16.5 |
39,268,822 |
15.8 |
More than 360 |
27,717,944 |
48,217,621 |
24,504,532 |
21,712,030 |
2,455,343 |
339,645 |
271,992 |
164,360 |
836,149 |
126,219,616 |
45.9 |
120,553,152 |
44.9 |
112,723,871 |
45.4 |
Generic provision |
- |
603,148 |
408,644 |
1,521,496 |
442,805 |
230,929 |
267,142 |
256,133 |
2,350,073 |
6,080,370 |
|
6,106,477 |
|
5,530,127 |
|
Overall total on March 31, 2013 (2) |
54,285,124 |
120,630,384 |
43,007,420 |
54,896,288 |
7,608,436 |
2,763,122 |
2,166,866 |
1,767,857 |
10,757,871 |
297,883,368 |
|
|
|
|
|
Existing provision |
- |
604,477 |
434,956 |
2,935,240 |
2,079,315 |
1,334,156 |
1,474,716 |
1,737,843 |
10,757,871 |
21,358,574 |
|
|
|
|
|
Minimum required provision |
- |
603,148 |
430,078 |
1,646,888 |
760,843 |
828,937 |
1,083,433 |
1,237,499 |
10,757,871 |
17,348,697 |
|
|
|
|
|
Excess provision |
- |
1,329 |
4,878 |
1,288,352 |
1,318,472 |
505,219 |
391,283 |
500,344 |
- |
4,009,877 |
|
|
|
|
|
Overall total on December 31, 2012 (2) |
51,692,432 |
119,206,443 |
41,482,793 |
53,769,928 |
7,426,881 |
2,725,416 |
2,025,666 |
1,798,297 |
10,832,492 |
|
|
290,960,348 |
|
|
|
Existing provision |
- |
598,479 |
419,317 |
2,945,350 |
2,039,393 |
1,324,638 |
1,374,675 |
1,764,244 |
10,832,492 |
|
|
21,298,588 |
|
|
|
Minimum required provision |
- |
596,031 |
414,829 |
1,613,097 |
742,687 |
817,625 |
1,012,834 |
1,258,807 |
10,832,492 |
|
|
17,288,402 |
|
|
|
Excess provision |
- |
2,448 |
4,488 |
1,332,253 |
1,296,706 |
507,013 |
361,841 |
505,437 |
- |
|
|
4,010,186 |
|
|
|
Overall total on March 31, 2012 (2) |
49,781,909 |
109,389,949 |
39,099,419 |
48,482,781 |
6,806,510 |
2,304,914 |
2,041,722 |
1,736,052 |
10,105,267 |
|
|
|
|
269,748,523 |
|
Existing provision |
- |
549,220 |
396,237 |
2,995,916 |
1,870,726 |
1,121,954 |
1,373,601 |
1,704,518 |
10,105,267 |
|
|
|
|
20,117,439 |
|
Minimum required provision |
- |
546,950 |
390,994 |
1,454,483 |
680,651 |
691,475 |
1,020,861 |
1,215,236 |
10,105,267 |
|
|
|
|
16,105,917 |
|
Excess provision |
- |
2,270 |
5,243 |
1,541,433 |
1,190,075 |
430,479 |
352,740 |
489,282 |
- |
|
|
|
|
4,011,522 |
|
(1) Percentage of maturities by type; and
(2) The overall total includes performing loans for the amount of R$274,944,344 thousand (R$269,027,869 thousand on December 31, 2012 and R$248,458,698 thousand on March 31, 2012) and non-performing loans of R$22,939,024 thousand (R$21,932,479 thousand on December 31, 2012 and R$21,289,825 thousand on March 31, 2012).
Bradesco 149
Financial Statements, Independent Auditors’ Report and Fiscal Council’s Report
Notes to the Consolidated Financial Statements
d) Concentration of loans
|
R$ thousand | |||||
2013 |
2012 | |||||
March 31 |
% (1) |
December 31 |
% (1) |
March 31 |
% (1) | |
Largest borrower |
2,544,047 |
0.9 |
2,554,627 |
0.9 |
2,459,030 |
0.9 |
10 largest borrowers |
15,823,086 |
5.3 |
15,182,091 |
5.2 |
13,390,420 |
5.0 |
20 largest borrowers |
24,278,555 |
8.2 |
23,570,911 |
8.1 |
22,003,023 |
8.2 |
50 largest borrowers |
38,695,745 |
13.0 |
37,326,655 |
12.8 |
35,259,087 |
13.1 |
100 largest borrowers |
51,179,314 |
17.2 |
48,950,857 |
16.8 |
46,021,948 |
17.1 |
(1) In relation to total of the portfolio (Bacen criterion).
e) By economic sector
|
R$ thousand | |||||
2013 |
2012 | |||||
March 31 |
% |
December 31 |
% |
March 31 |
% | |
Public sector |
216,789 |
0.1 |
423,180 |
0.2 |
757,485 |
0.3 |
Federal Government |
56,859 |
- |
260,544 |
0.1 |
473,514 |
0.2 |
Petrochemical |
56,859 |
- |
260,544 |
0.1 |
470,715 |
0.2 |
Financial intermediaries |
- |
- |
- |
- |
2,799 |
- |
State Government |
159,930 |
0.1 |
162,636 |
0.1 |
283,971 |
0.1 |
Production and distribution of electricity |
159,930 |
0.1 |
162,636 |
0.1 |
283,971 |
0.1 |
Private sector |
297,666,579 |
99.9 |
290,537,168 |
99.8 |
268,991,038 |
99.7 |
Manufacturing |
57,657,251 |
19.3 |
54,351,517 |
18.7 |
51,039,199 |
18.9 |
Food products and beverages |
12,776,317 |
4.3 |
12,740,412 |
4.4 |
12,875,597 |
4.8 |
Steel, metallurgy and mechanics |
10,662,879 |
3.6 |
9,322,434 |
3.2 |
8,074,260 |
3.0 |
Chemical |
4,830,701 |
1.6 |
4,669,821 |
1.6 |
3,363,267 |
1.2 |
Pulp and paper |
3,819,967 |
1.2 |
4,104,272 |
1.4 |
3,962,803 |
1.5 |
Oil refining and production of alcohol |
3,826,904 |
1.3 |
3,915,587 |
1.3 |
3,227,648 |
1.2 |
Textiles and apparel |
3,163,119 |
1.1 |
3,118,933 |
1.1 |
3,130,527 |
1.2 |
Rubber and plastic articles |
2,707,106 |
0.9 |
2,630,216 |
0.9 |
2,481,607 |
0.9 |
Light and heavy vehicles |
4,826,133 |
1.6 |
2,994,134 |
1.0 |
2,750,041 |
1.0 |
Furniture and wood products |
2,176,759 |
0.7 |
2,101,274 |
0.7 |
1,962,029 |
0.7 |
Extraction of metallic and non-metallic ores |
1,754,936 |
0.6 |
1,691,074 |
0.6 |
1,716,717 |
0.6 |
Electric and electronic products |
1,953,592 |
0.7 |
2,021,222 |
0.7 |
2,129,878 |
0.8 |
Non-metallic materials |
1,588,808 |
0.5 |
1,669,913 |
0.6 |
1,699,927 |
0.6 |
Automotive parts and accessories |
1,203,034 |
0.4 |
1,096,739 |
0.4 |
1,118,923 |
0.4 |
Leather articles |
761,445 |
0.3 |
793,081 |
0.3 |
728,941 |
0.3 |
Publishing, printing and reproduction |
737,141 |
0.2 |
725,450 |
0.2 |
720,375 |
0.3 |
Other industries |
868,410 |
0.3 |
756,955 |
0.3 |
1,096,659 |
0.4 |
Commerce |
44,565,679 |
15.0 |
44,825,212 |
15.4 |
42,535,683 |
15.8 |
Merchandise in specialty stores |
11,957,566 |
4.0 |
12,155,784 |
4.2 |
11,691,879 |
4.3 |
Food products, beverages and tobacco |
4,906,330 |
1.7 |
5,347,373 |
1.8 |
4,861,639 |
1.8 |
Non-specialized retailer |
4,458,169 |
1.5 |
4,329,835 |
1.5 |
4,023,795 |
1.5 |
Clothing and footwear |
3,419,738 |
1.2 |
3,336,304 |
1.1 |
3,232,515 |
1.2 |
Automobile |
3,446,250 |
1.2 |
3,439,438 |
1.2 |
3,577,564 |
1.3 |
Motor vehicle repairs, parts and accessories |
3,244,927 |
1.1 |
3,205,285 |
1.1 |
3,035,501 |
1.1 |
Grooming and household articles |
2,792,626 |
1.0 |
2,780,625 |
1.0 |
2,403,840 |
0.9 |
Waste and scrap |
2,204,324 |
0.7 |
2,140,835 |
0.7 |
2,027,118 |
0.8 |
Fuel |
1,913,365 |
0.6 |
1,916,698 |
0.7 |
1,863,808 |
0.7 |
Trade intermediary |
1,616,310 |
0.5 |
1,581,767 |
0.5 |
1,619,103 |
0.6 |
Agricultural products |
1,569,833 |
0.5 |
1,491,709 |
0.5 |
1,367,345 |
0.5 |
Wholesale of goods in general |
1,530,563 |
0.5 |
1,624,754 |
0.6 |
1,418,423 |
0.5 |
Other commerce |
1,505,678 |
0.5 |
1,474,805 |
0.5 |
1,413,153 |
0.6 |
Financial intermediaries |
2,186,470 |
0.7 |
2,104,527 |
0.7 |
729,003 |
0.3 |
Services |
71,397,669 |
24.0 |
69,280,472 |
23.8 |
63,031,680 |
23.3 |
Civil construction |
18,276,940 |
6.1 |
17,474,173 |
6.0 |
15,519,003 |
5.8 |
Transportation and storage |
15,762,561 |
5.3 |
15,412,301 |
5.3 |
15,225,315 |
5.6 |
Real estate activities, rentals and corporate services |
12,763,095 |
4.3 |
12,596,530 |
4.3 |
10,845,090 |
4.0 |
Production and distribution of electric power, gas and water |
4,650,816 |
1.6 |
4,633,717 |
1.6 |
4,998,440 |
1.9 |
Holding companies, legal, accounting and business advisory services |
3,182,266 |
1.1 |
3,186,786 |
1.1 |
2,978,407 |
1.1 |
Hotels and catering |
2,763,888 |
0.9 |
2,653,358 |
0.9 |
2,384,461 |
0.9 |
Social services, education, health, defense and social security |
2,348,961 |
0.8 |
2,381,770 |
0.8 |
2,168,343 |
0.8 |
Clubs, leisure, cultural and sport activities |
2,095,370 |
0.7 |
2,116,085 |
0.7 |
1,848,067 |
0.7 |
Telecommunications |
565,025 |
0.2 |
540,476 |
0.2 |
513,688 |
0.2 |
Other services |
8,988,747 |
3.0 |
8,285,276 |
2.9 |
6,550,866 |
2.3 |
Agriculture, cattle raising, fishing, forestry and timber industry |
3,596,360 |
1.2 |
3,571,276 |
1.2 |
3,334,169 |
1.2 |
Individuals |
118,263,150 |
39.7 |
116,404,164 |
40.0 |
108,321,304 |
40.2 |
Total |
297,883,368 |
100.0 |
290,960,348 |
100.0 |
269,748,523 |
100.0 |
150 Report on Economic and Financial Analysis - March 2013
Financial Statements, Independent Auditors’ Report and Fiscal Council’s Report
Notes to the Consolidated Financial Statements
f) Breakdown of loans and allowance for loan losses
Levels of risk |
R$ thousand | ||||||||
Portfolio balance | |||||||||
Non-performing loans |
Performing loans |
Total |
% (1) |
2013 |
2012 | ||||
Past due |
Outstanding |
Total - non-performing loans |
% |
% |
% | ||||
AA |
- |
- |
- |
54,285,124 |
54,285,124 |
18.2 |
18.2 |
17.8 |
18.5 |
A |
- |
- |
- |
120,630,384 |
120,630,384 |
40.5 |
58.7 |
58.8 |
59.1 |
B |
417,553 |
1,725,667 |
2,143,220 |
40,864,200 |
43,007,420 |
14.5 |
73.2 |
73.1 |
73.6 |
C |
970,311 |
3,209,421 |
4,179,732 |
50,716,556 |
54,896,288 |
18.4 |
91.6 |
91.6 |
91.6 |
Subtotal |
1,387,864 |
4,935,088 |
6,322,952 |
266,496,264 |
272,819,216 |
91.6 |
|
|
|
D |
900,538 |
2,279,841 |
3,180,379 |
4,428,057 |
7,608,436 |
2.7 |
94.3 |
94.1 |
94.1 |
E |
709,259 |
1,284,101 |
1,993,360 |
769,762 |
2,763,122 |
0.9 |
95.2 |
95.0 |
95.0 |
F |
649,383 |
983,200 |
1,632,583 |
534,283 |
2,166,866 |
0.7 |
95.9 |
95.7 |
95.8 |
G |
615,028 |
786,924 |
1,401,952 |
365,905 |
1,767,857 |
0.6 |
96.5 |
96.3 |
96.4 |
H |
4,447,807 |
3,959,991 |
8,407,798 |
2,350,073 |
10,757,871 |
3.5 |
100.0 |
100.0 |
100.0 |
Subtotal |
7,322,015 |
9,294,057 |
16,616,072 |
8,448,080 |
25,064,152 |
8.4 |
|
|
|
Overall total on March 31, 2013 |
8,709,879 |
14,229,145 |
22,939,024 |
274,944,344 |
297,883,368 |
100.0 |
|
|
|
% |
2.9 |
4.8 |
7.7 |
92.3 |
100.0 |
|
|
|
|
Overall total on December 31, 2012 |
8,612,359 |
13,320,120 |
21,932,479 |
269,027,869 |
290,960,348 |
|
|
|
|
% |
2.9 |
4.6 |
7.5 |
92.5 |
100.0 |
|
|
|
|
Overall total on March 31, 2012 |
8,377,285 |
12,912,540 |
21,289,825 |
248,458,698 |
269,748,523 |
|
|
|
|
% |
3.1 |
4.8 |
7.9 |
92.1 |
100.0 |
|
|
|
|
(1) Percentage of level of risk of total portfolio; and
(2) Accumulated ratio between level of risk and the total portfolio.
Bradesco 151
Financial Statements, Independent Auditors’ Report and Fiscal Council’s Report
Notes to the Consolidated Financial Statements
Level of risk
|
R$ thousand | ||||||||||
Allowance | |||||||||||
|
Minimum required |
Excess |
Existing |
2013 |
2012 | ||||||
Minimum required provision |
Specific |
Generic |
Total |
% |
% |
% | |||||
Past due |
Outstanding |
Total specific | |||||||||
AA |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
A |
0.5 |
- |
- |
- |
603,148 |
603,148 |
1,329 |
604,477 |
0.5 |
0.5 |
0.5 |
B |
1.0 |
4,176 |
17,258 |
21,434 |
408,644 |
430,078 |
4,878 |
434,956 |
1.0 |
1.0 |
1.0 |
C |
3.0 |
29,109 |
96,283 |
125,392 |
1,521,496 |
1,646,888 |
1,288,352 |
2,935,240 |
5.3 |
5.5 |
6.2 |
Subtotal |
|
33,285 |
113,541 |
146,826 |
2,533,288 |
2,680,114 |
1,294,559 |
3,974,673 |
1.5 |
1.5 |
1.6 |
D |
10.0 |
90,054 |
227,984 |
318,038 |
442,805 |
760,843 |
1,318,472 |
2,079,315 |
27.3 |
27.5 |
27.5 |
E |
30.0 |
212,778 |
385,230 |
598,008 |
230,929 |
828,937 |
505,219 |
1,334,156 |
48.3 |
48.6 |
48.7 |
F |
50.0 |
324,691 |
491,600 |
816,291 |
267,142 |
1,083,433 |
391,283 |
1,474,716 |
68.1 |
67.9 |
67.3 |
G |
70.0 |
430,519 |
550,847 |
981,366 |
256,133 |
1,237,499 |
500,344 |
1,737,843 |
98.3 |
98.1 |
98.2 |
H |
100.0 |
4,447,807 |
3,959,991 |
8,407,798 |
2,350,073 |
10,757,871 |
- |
10,757,871 |
100.0 |
100.0 |
100.0 |
Subtotal |
|
5,505,849 |
5,615,652 |
11,121,501 |
3,547,082 |
14,668,583 |
2,715,318 |
17,383,901 |
69.4 |
69.9 |
70.3 |
Overall total on March 31, 2013 |
|
5,539,134 |
5,729,193 |
11,268,327 |
6,080,370 |
17,348,697 |
4,009,877 |
21,358,574 |
7.2 |
|
|
% |
|
25.9 |
26.8 |
52.7 |
28.5 |
81.2 |
18.8 |
100.0 |
|
|
|
Overall total on December 31, 2012 |
|
5,629,468 |
5,552,457 |
11,181,925 |
6,106,477 |
17,288,402 |
4,010,186 |
21,298,588 |
|
7.3 |
|
% |
|
26.4 |
26.1 |
52.5 |
28.7 |
81.2 |
18.8 |
100.0 |
|
|
|
Overall total on March 31, 2012 |
|
5,399,306 |
5,176,484 |
10,575,790 |
5,530,127 |
16,105,917 |
4,011,522 |
20,117,439 |
|
|
7.5 |
% |
|
26.9 |
25.7 |
52.6 |
27.5 |
80.1 |
19.9 |
100.0 |
|
|
|
(1) Ratio between existing allowance and total portfolio by level of risk.
152 Report on Economic and Financial Analysis - March 2013
Financial Statements, Independent Auditors’ Report and Fiscal Council’s Report
Notes to the Consolidated Financial Statements
g) Changes in allowance for loan losses
|
R$ thousand | ||
|
2013 |
2012 | |
|
1st Quarter |
4th Quarter |
1st Quarter |
Opening balance |
21,298,588 |
20,914,871 |
19,540,448 |
- Specific provision (1) |
11,181,925 |
10,896,854 |
9,875,415 |
- Generic provision (2) |
6,106,477 |
6,007,163 |
5,654,244 |
- Excess provision (3) |
4,010,186 |
4,010,854 |
4,010,789 |
Additions |
3,475,063 |
3,432,286 |
3,298,274 |
Reductions |
(3,415,077) |
(3,048,569) |
(2,721,283) |
Closing balance |
21,358,574 |
21,298,588 |
20,117,439 |
- Specific provision (1) |
11,268,327 |
11,181,925 |
10,575,790 |
- Generic provision (2) |
6,080,370 |
6,106,477 |
5,530,127 |
- Excess provision (3) |
4,009,877 |
4,010,186 |
4,011,522 |
(1) For operations with overdue installments for more than 14 days;
(2) Recorded based on the customer/transaction classification and therefore not included in the preceding item; and
(3) The additional provision is recorded based on Management's experience and the expectation of the loan portfolio, to determine the total provision deemed sufficient to cover specific and general credit risk, together with the provision calculated based on levels of risk and the corresponding minimum percentage in the provision established by CMN Resolution 2682/99. The excess provision per customer was classified according to the corresponding level of risk (Note 10f).
h) Allowance for loan losses (ALL) expenses net of amounts recovered
Expenses with the allowance for loan losses, net of credit write offs recovered, are as follows.
|
R$ thousand | ||
2013 |
2012 | ||
|
1st Quarter |
4th Quarter |
1st Quarter |
Amount recorded |
3,475,063 |
3,432,286 |
3,298,274 |
Amount recovered (1) |
(769,895) |
(813,138) |
(653,185) |
ALL expense net of amounts recovered |
2,705,168 |
2,619,148 |
2,645,089 |
(1) Classified in income from loans (Note 10j).
i) Changes in the renegotiated portfolio
|
R$ thousand | ||
2013 |
2012 | ||
|
1st Quarter |
4th Quarter |
1st Quarter |
Opening balance |
9,643,915 |
9,277,636 |
8,658,167 |
Amount renegotiated |
2,243,140 |
2,365,906 |
1,898,102 |
Amount received |
(1,252,860) |
(1,177,757) |
(970,951) |
Write-offs |
(865,531) |
(821,870) |
(697,206) |
Closing balance |
9,768,664 |
9,643,915 |
8,888,112 |
Allowance for loan losses |
6,274,463 |
6,008,765 |
5,696,825 |
Percentage on renegotiated portfolio |
64.2% |
62.3% |
64.1% |
Bradesco 153
Financial Statements, Independent Auditors’ Report and Fiscal Council’s Report
Notes to the Consolidated Financial Statements
j) Income on loans and leasing
|
R$ thousand | ||
2013 |
2012 | ||
|
1st Quarter |
4th Quarter |
1st Quarter |
Discounted trade receivables and loans |
8,156,372 |
8,316,715 |
8,187,899 |
Financings |
3,098,115 |
3,185,418 |
3,088,048 |
Agricultural and agribusiness loans |
240,066 |
241,944 |
242,086 |
Subtotal |
11,494,553 |
11,744,077 |
11,518,033 |
Recovery of credits charged-off as losses |
769,895 |
813,138 |
653,185 |
Subtotal |
12,264,448 |
12,557,215 |
12,171,218 |
Leasing, net of expenses |
206,273 |
264,784 |
362,162 |
Total |
12,470,721 |
12,821,999 |
12,533,380 |
11) OTHER RECEIVABLES
a) Foreign exchange portfolio
Balances
|
R$ thousand | ||
2013 |
2012 | ||
March 31 |
December 31 |
March 31 | |
Assets - other receivables |
|
|
|
Exchange purchases pending settlement |
9,553,768 |
7,588,824 |
9,635,831 |
Exchange sale receivables |
2,862,547 |
4,098,074 |
3,303,953 |
(-) Advances in local currency received |
(362,797) |
(229,088) |
(423,606) |
Income receivable on advances granted |
88,543 |
98,901 |
90,187 |
Total |
12,142,061 |
11,556,711 |
12,606,365 |
Liabilities - other liabilities |
|
|
|
Exchange sales pending settlement |
2,862,022 |
4,021,260 |
3,297,709 |
Exchange purchase payables |
9,540,280 |
7,391,556 |
9,322,575 |
(-) Advances on foreign exchange contracts |
(6,022,860) |
(6,347,855) |
(6,671,302) |
Other |
4,942 |
5,692 |
4,113 |
Total |
6,384,384 |
5,070,653 |
5,953,095 |
Net foreign exchange portfolio |
5,757,677 |
6,486,058 |
6,653,270 |
Memorandum accounts: |
|
|
|
- Loans available for imports |
1,379,284 |
1,609,758 |
1,486,594 |
- Confirmed exports loans |
21,473 |
19,401 |
69,182 |
154 Report on Economic and Financial Analysis - March 2013
Financial Statements, Independent Auditors’ Report and Fiscal Council’s Report
Notes to the Consolidated Financial Statements
Foreign exchange results
Adjusted foreign exchange results for presentation purposes
|
R$ thousand | ||
2013 |
2012 | ||
1st Quarter |
4th Quarter |
1st Quarter | |
Foreign exchange results |
269,315 |
(190,876) |
269,915 |
Adjustments: |
|
|
|
- Income on foreign currency financing (1) |
27,233 |
14,644 |
39,304 |
- Income on export financing (1) |
133,496 |
129,528 |
124,427 |
- Income on foreign investments (2) |
2,485 |
438,113 |
43,402 |
- Expenses of liabilities with foreign bankers (3) (Note 17c) |
(129,066) |
(118,612) |
(322,765) |
- Funding expenses (4) |
(74,238) |
(88,234) |
(79,729) |
- Other |
(51,305) |
(25,879) |
74,943 |
Total adjustments |
(91,395) |
349,560 |
(120,418) |
Adjusted foreign exchange results |
177,920 |
158,684 |
149,497 |
(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 onlending expenses;” and
(4) Refer to funding expenses of investments in foreign exchange.
b) Sundry
|
R$ thousand | ||
2013 |
2012 | ||
March 31 |
December 31 |
March 31 | |
Tax credits (Note 34c) |
26,021,328 |
24,202,926 |
21,153,537 |
Credit card operations |
15,156,705 |
16,379,615 |
14,260,043 |
Debtors for escrow deposits |
11,449,154 |
11,055,310 |
9,803,380 |
Prepaid taxes |
4,769,829 |
5,533,592 |
5,110,981 |
Other debtors |
3,329,254 |
4,069,500 |
2,765,255 |
Trade and credit receivables (1) |
2,973,376 |
3,089,019 |
1,500,485 |
Advances for Deposit Guarantee Fund (FGC) |
121,774 |
167,439 |
304,435 |
Payments to be reimbursed |
647,027 |
694,404 |
509,825 |
Receivables from sale of assets |
56,022 |
56,061 |
63,464 |
Other |
175,268 |
187,186 |
186,602 |
Total |
64,699,737 |
65,435,052 |
55,658,007 |
(1) Include receivables from the acquisition of financial assets from loans without substantial transfer of risks and benefits.
Bradesco 155
Financial Statements, Independent Auditors’ Report and Fiscal Council’s Report
Notes to the Consolidated Financial Statements
12) OTHER ASSETS
a) Foreclosed assets/other
|
R$ thousand | ||||
Cost |
Provision for losses |
Cost net of provision | |||
2013 |
2012 | ||||
March 31 |
December 31 |
March 31 | |||
Real estate |
420,148 |
(51,264) |
368,884 |
296,390 |
196,442 |
Goods subject to special conditions |
183,663 |
(183,663) |
- |
- |
- |
Vehicles and similar |
447,774 |
(217,862) |
229,912 |
222,765 |
240,313 |
Inventories/warehouse |
92,332 |
- |
92,332 |
93,454 |
94,442 |
Machinery and equipment |
21,116 |
(9,240) |
11,876 |
11,463 |
10,668 |
Other |
21,109 |
(19,274) |
1,835 |
2,349 |
1,069 |
Total on March 31, 2013 |
1,186,142 |
(481,303) |
704,839 |
|
|
Total on December 31, 2012 |
1,101,594 |
(475,173) |
|
626,421 |
|
Total on March 31, 2012 |
1,069,898 |
(526,964) |
|
|
542,934 |
b) Prepaid expenses
|
R$ thousand | ||
2013 |
2012 | ||
March 31 |
December 31 |
March 31 | |
Commission on the placement of loans and financing (1) |
1,727,648 |
1,641,942 |
1,549,871 |
Deferred insurance acquisition costs (2) |
1,330,806 |
1,289,027 |
683,643 |
Advertising and marketing expenses (3) |
91,554 |
51,034 |
112,513 |
Other (4) |
426,123 |
399,846 |
470,545 |
Total |
3,576,131 |
3,381,849 |
2,816,572 |
(1) Commissions paid to storeowners, car dealers and correspondent banks - payroll-deductible loans;
(2) Commissions paid to brokers and representatives on sale of insurance, pension plans and capitalization bond products;
(3) Prepaid expenses of future advertising and marketing campaigns on media; and
(4) Mainly related to card issue costs.
13) INVESTMENTS
a) Changes in investments in the consolidated financial statements
Affiliates |
R$ thousand | ||
2013 |
2012 | ||
March 31 |
December 31 |
March 31 | |
- IRB-Brasil Resseguros S.A. |
531,508 |
532,518 |
508,157 |
- Integritas Participações S.A. |
506,441 |
506,615 |
534,060 |
- BES Investimento do Brasil S.A. |
128,887 |
128,153 |
106,634 |
- Other |
194,606 |
195,743 |
255,306 |
Total investment in affiliates - in Brazil |
1,361,442 |
1,363,029 |
1,404,157 |
- Tax incentives |
239,542 |
239,542 |
239,542 |
- Other investments |
540,402 |
536,273 |
695,528 |
Provision for: |
|
|
|
- Tax incentives |
(212,055) |
(212,055) |
(211,555) |
- Other investments |
(61,948) |
(61,948) |
(51,432) |
Overall total investments |
1,867,383 |
1,864,841 |
2,076,240 |
156 Report on Economic and Financial Analysis - March 2013
Financial Statements, Independent Auditors’ Report and Fiscal Council’s Report
Notes to the Consolidated Financial Statements
b) The adjustments from the equity method accounting of investments were recorded in the income statement, under “Equity in the Earnings (Losses) of Unconsolidated Companies,” and correspond to R$3,332 thousand in the first quarter of 2013 (R$44,783 thousand in the fourth quarter of 2012 and R$40,167 thousand in the first quarter of 2012).
Companies |
R$ thousand | ||||||||
Capital |
Adjusted shareholders’ equity |
Number of shares/quotas held (thousands) |
Consolidated ownership on capital stock |
Adjusted net income |
Equity accounting adjustments (1) | ||||
2013 |
2012 | ||||||||
Common |
Preferred |
1st Quarter |
4th Quarter |
1st Quarter | |||||
IRB-Brasil Resseguros S.A. (2) |
1,350,000 |
2,502,392 |
- |
212 |
21.24% |
1,328 |
282 |
30,987 |
34,461 |
BES Investimento do Brasil S.A. - Banco de Investimento |
420,000 |
644,435 |
12,734 |
12,734 |
20.00% |
3,670 |
734 |
773 |
5,296 |
Integritas Participações S.A. (2) |
615,294 |
895,555 |
22,581 |
- |
22.32% |
(780) |
(174) |
4,050 |
(117) |
Other (2) |
|
|
|
|
|
|
2,490 |
8,973 |
527 |
Equity in the earnings (losses) of unconsolidated companies |
|
|
|
|
|
|
3,332 |
44,783 |
40,167 |
(1) The adjustment considers income calculated periodically by the companies and includes equity variations by the investees not coming from profit or loss, as well as alignment of accounting practice adjustments, where applicable; and
(2) Based on financial information from the previous month.
Bradesco 157
Financial Statements, Independent Auditors’ Report and Fiscal Council’s Report
Notes to the Consolidated Financial Statements
14) PREMISES AND EQUIPMENT AND LEASED ASSETS
|
R$ thousand | |||||
Annual rate of depreciation |
Cost |
Depreciation |
Cost net of depreciation | |||
2013 |
2012 | |||||
March 31 |
December 31 |
March 31 | ||||
Property and equipment: |
|
|
|
|
|
|
- Buildings |
4% |
926,549 |
(375,914) |
550,635 |
538,961 |
486,807 |
- Land |
- |
403,688 |
- |
403,688 |
401,282 |
397,832 |
Facilities, furniture and equipment in use |
10% |
4,805,772 |
(2,661,750) |
2,144,022 |
2,333,304 |
2,281,834 |
Security and communication systems |
10% |
273,976 |
(163,400) |
110,576 |
116,327 |
95,264 |
Data processing systems |
20 to 50% |
4,594,771 |
(3,279,801) |
1,314,970 |
1,263,147 |
1,262,026 |
Transportation systems |
20% |
57,882 |
(31,975) |
25,907 |
24,837 |
27,710 |
Subtotal |
|
11,062,638 |
(6,512,840) |
4,549,798 |
4,677,858 |
4,551,473 |
Leased assets |
|
- |
- |
- |
- |
55 |
Total on March 31, 2013 |
|
11,062,638 |
(6,512,840) |
4,549,798 |
|
|
Total on December 31, 2012 |
|
10,952,512 |
(6,274,654) |
|
4,677,858 |
|
Total on March 31, 2012 |
|
10,142,961 |
(5,591,433) |
|
|
4,551,528 |
The Bradesco Organization’s premises and equipment shows an unrecorded surplus of R$3,740,214 thousand (R$3,488,153 thousand on December 31, 2012 and R$2,974,569 thousand on March 31, 2012). This is due to an increase in their market price, based on valuations by independent experts in 2013, 2012 and 2011.
The total consolidated fixed assets to net worth ratio is 16.5% (16.9% on December 31, 2012 and 19.9% on March 31, 2012), and the consolidated finance fixed assets to net worth ratio is 43.7% (44.6% on December 31, 2012 and 47.7% on March 31, 2012), whereas the maximum limit is 50%.
The difference between the total consolidated and consolidated finance fixed assets to net worth ratios is due to non-financial subsidiaries which have high liquidity and low fixed assets to net worth ratio, with the consequent increase in the consolidated finance fixed assets to net worth ratio. Whenever necessary, we may reallocate funds to the financial companies through the payment of dividends/interest on shareholders’ equity to financial companies or a corporate restructuring between the financial and non-financial companies, thus improving the ratio.
158 Report on Economic and Financial Analysis - March 2013
Financial Statements, Independent Auditors’ Report and Fiscal Council’s Report
Notes to the Consolidated Financial Statements
15) INTANGIBLE ASSETS
a) Goodwill
Goodwill from the acquisition of investments amounted to R$2,788,254 thousand, net of accumulated amortization, where applicable, of which:
(i) R$579,499 thousand represents the difference between the purchase price and the market value of the net assets acquired, which is recorded in Permanent Assets - Investments (BM&FBOVESPA and Integritas/Fleury shares), amortized when disposed; and (ii) R$2,208,755 thousand, net of accumulated amortization, for future performance/customer portfolio, which is amortized over 20 years, where applicable.
In the first quarter of 2013, goodwill amortization amounted to R$67,358 thousand (R$1,225,933 thousand in the fourth quarter of 2012, including R$1,155,674 thousand of full amortization of Banco Berj S.A. goodwill; and R$65,785 thousand in the first quarter of 2012) (Note 29).
b) Intangible assets
Acquired intangible assets consist of:
|
R$ thousand | |||||
Amortization |
Cost |
Amortization |
Cost net of amortization | |||
2013 |
2012 | |||||
March 31 |
December 31 |
March 31 | ||||
Acquisition of banking services rights |
Contract (4) |
5,025,279 |
(2,449,662) |
2,575,617 |
2,586,519 |
3,090,177 |
Software (2) |
20% to 50% |
6,869,620 |
(3,327,953) |
3,541,667 |
3,077,469 |
2,608,139 |
Future profitability/customer portfolio (3) |
Up to 20% |
4,347,560 |
(2,138,805) |
2,208,755 |
2,047,325 |
3,287,321 |
Other (5) |
Contract |
613,373 |
(80,797) |
532,576 |
558,816 |
41,038 |
Total on March 31, 2013 |
|
16,855,832 |
(7,997,217) |
8,858,615 |
|
|
Total on December 31, 2012 |
|
16,047,935 |
(7,777,806) |
|
8,270,129 |
|
Total on March 31, 2012 |
|
15,020,711 |
(5,994,036) |
|
|
9,026,675 |
(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 (currently Banco Ibi) - R$860,381 thousand, Odontoprev - R$286,176 thousand, Ágora Corretora - R$40,962 thousand, Bradescard Mexico (currently Ibi México) - R$23,235 thousand, Europ Assistance Serviços de Assistência Personalizados - R$18,489 thousand, Alelo (CBSS) - R$100,736 thousand, and Cielo/Investees - R$636,802 thousand;
(4) Based on the pay-back of each agreement; and
(5) Mainly refers to the 2016 Olympic Games sponsorship program.
Bradesco 159
Financial Statements, Independent Auditors’ Report and Fiscal Council’s Report
Notes to the Consolidated Financial Statements
c) Changes in intangible assets by type
|
R$ thousand | ||||
Acquisition of banking service rights |
Software |
Future profitability/ customer portfolio |
Other |
Total | |
Balance on December 31, 2012 |
2,586,519 |
3,077,469 |
2,047,325 |
558,816 |
8,270,129 |
Additions (reductions) |
233,754 |
612,404 |
228,788 |
728 |
1,075,674 |
Amortization for the period |
(244,656) |
(148,206) |
(67,358) |
(26,968) |
(487,188) |
Balance on March 31, 2013 |
2,575,617 |
3,541,667 |
2,208,755 |
532,576 |
8,858,615 |
16) DEPOSITS, FEDERAL FUNDS PURCHASED AND SECURITIES SOLD UNDER AGREEMENTS TO REPURCHASE AND FUNDS FROM ISSUANCE OF SECURITIES
a) Deposits
|
R$ thousand | ||||||
2013 |
2012 | ||||||
1 to 30 days |
31 to 180 days |
181 to 360 days |
More than 360 days |
March 31 |
December 31 |
March 31 | |
● Demand deposits (1) |
35,713,633 |
- |
- |
- |
35,713,633 |
38,411,734 |
31,954,632 |
● Savings deposits (1) |
70,162,669 |
- |
- |
- |
70,162,669 |
69,041,721 |
59,924,012 |
● Interbank deposits |
102,051 |
142,014 |
36,831 |
207,549 |
488,445 |
382,474 |
513,051 |
● Time deposits (2) |
14,038,669 |
13,851,536 |
9,610,247 |
62,004,935 |
99,505,387 |
104,021,595 |
121,484,854 |
Overall total on March 31, 2013 |
120,017,022 |
13,993,550 |
9,647,078 |
62,212,484 |
205,870,134 |
|
|
% |
58.3 |
6.8 |
4.7 |
30.2 |
100.0 |
|
|
Overall total on December 31, 2012 |
123,390,103 |
14,471,251 |
10,056,240 |
63,939,930 |
|
211,857,524 |
|
% |
58.3 |
6.8 |
4.7 |
30.2 |
|
100.0 |
|
Overall total on March 31, 2012 |
106,458,943 |
13,355,602 |
11,754,348 |
82,307,656 |
|
|
213,876,549 |
% |
49.8 |
6.2 |
5.5 |
38.5 |
|
|
100.0 |
(1) Classified as “1 to 30 days”, not considering average historical turnover; and
(2) Consider the actual maturities of investments.
160 Report on Economic and Financial Analysis - March 2013
Financial Statements, Independent Auditors’ Report and Fiscal Council’s Report
Notes to the Consolidated Financial Statements
b) Federal funds purchased and securities sold under agreements to repurchase
|
R$ thousand | ||||||
2013 |
2012 | ||||||
1 to 30 days |
31 to 180 days |
181 to 360 days |
More than 360 days |
March 31 |
December 31 |
March 31 | |
Own portfolio |
63,384,360 |
31,254,266 |
8,534,931 |
17,973,246 |
121,146,803 |
118,234,890 |
145,617,868 |
● Government securities |
56,647,372 |
290,712 |
57,443 |
- |
56,995,527 |
54,498,840 |
88,238,994 |
● Debentures of own issuance |
1,578,270 |
30,757,259 |
8,475,374 |
17,392,059 |
58,202,962 |
59,810,132 |
55,441,775 |
● Foreign |
5,158,718 |
206,295 |
2,114 |
581,187 |
5,948,314 |
3,925,918 |
1,937,099 |
Third-party portfolio (1) |
127,761,991 |
3,537,491 |
- |
- |
131,299,482 |
123,819,731 |
61,894,820 |
Unrestricted portfolio (1) |
14,449,169 |
13,325,005 |
824,661 |
- |
28,598,835 |
13,536,531 |
6,417,351 |
Overall total on March 31, 2013 (2) |
205,595,520 |
48,116,762 |
9,359,592 |
17,973,246 |
281,045,120 |
|
|
% |
73.2 |
17.1 |
3.3 |
6.4 |
100.0 |
|
|
Overall total on December 31, 2012 (2) |
175,012,184 |
52,893,062 |
7,416,707 |
20,269,199 |
|
255,591,152 |
|
% |
68.5 |
20.7 |
2.9 |
7.9 |
|
100.0 |
|
Overall total on March 31, 2012 (2) |
154,129,745 |
20,329,313 |
7,165,710 |
32,305,271 |
|
|
213,930,039 |
% |
72.1 |
9.5 |
3.3 |
15.1 |
|
|
100.0 |
(1) Represented by government securities; and
(2) Includes R$70,817,580 thousand (R$75,751,189 thousand on December 31, 2012 and R$41,307,953 thousand on March 31, 2012) of investment funds in purchase and sale commitments with Bradesco, whose quotaholders are subsidiaries included in the consolidated financial statements (Notes 8a, b, c and d).
Bradesco 161
Financial Statements, Independent Auditors’ Report and Fiscal Council’s Report
Notes to the Consolidated Financial Statements
c) Funds from the issuance of securities
|
R$ thousand | ||||||
2013 |
2012 | ||||||
1 to 30 days |
31 to 180 days |
181 to 360 days |
More than 360 days |
March 31 |
December 31 |
March 31 | |
Securities - Brazil: |
|
|
|
|
|
|
|
- Mortgage bonds |
96,336 |
336,217 |
296,563 |
6,025 |
735,141 |
826,843 |
1,282,757 |
- Letters of credit for real estate |
802,958 |
2,000,345 |
1,464,309 |
152,726 |
4,420,338 |
4,229,511 |
2,838,454 |
- Letters of credit for agribusiness |
333,001 |
1,586,515 |
1,123,080 |
997,392 |
4,039,988 |
3,894,203 |
2,474,965 |
- Financial bills |
729,536 |
6,830,586 |
9,063,959 |
8,793,039 |
25,417,120 |
28,220,510 |
32,404,967 |
Subtotal |
1,961,831 |
10,753,663 |
11,947,911 |
9,949,182 |
34,612,587 |
37,171,067 |
39,001,143 |
Securities - abroad: |
|
|
|
|
|
|
|
- MTN Program Issues (1) |
1,261,413 |
1,824,223 |
471,209 |
6,489,675 |
10,046,520 |
10,782,196 |
5,974,216 |
- Securitization of future flow of money orders received from abroad (Note 16d) |
6,538 |
370,471 |
375,506 |
2,439,561 |
3,192,076 |
3,426,626 |
3,530,584 |
- Issuance costs |
- |
- |
- |
(18,919) |
(18,919) |
(20,582) |
(23,595) |
Subtotal |
1,267,951 |
2,194,694 |
846,715 |
8,910,317 |
13,219,677 |
14,188,240 |
9,481,205 |
Overall total on March 31, 2013 |
3,229,782 |
12,948,357 |
12,794,626 |
18,859,499 |
47,832,264 |
|
|
% |
6.8 |
27.1 |
26.7 |
39.4 |
100.0 |
|
|
Overall total on December 31, 2012 |
3,452,154 |
14,657,061 |
12,110,263 |
21,139,829 |
|
51,359,307 |
|
% |
6.7 |
28.5 |
23.6 |
41.2 |
|
100.0 |
|
Overall total on March 31, 2012 |
817,910 |
6,969,178 |
11,642,755 |
29,052,505 |
|
|
48,482,348 |
% |
1.7 |
14.4 |
24.0 |
59.9 |
|
|
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, significantly in the medium and long terms.
162 Report on Economic and Financial Analysis - March 2013
Financial Statements, Independent Auditors’ Report and Fiscal Council’s Report
Notes to the Consolidated Financial Statements
d) Since 2003, Bradesco has used certain agreements to optimize its funding and liquidity management activities by using SPEs - Special Purpose Entities. An SPE, also known as a Diversified Payment Rights Company outside Brazil, is financed with long-term debt and settled through future cash flows from underlying assets which basically include flows from current payment orders and future remittances made by individuals and companies located abroad to beneficiaries in Brazil for which the Bank acts as a paying agent.
Long-term securities issued by the SPE and sold to investors are settled with proceeds from the payment order flows. Bradesco is obliged to redeem these securities in specific cases of delinquency or if the SPE discontinues operations.
Funds from the sale of current and future paymen t order flows, received by the SPE, must be maintained in a specific bank account until a minimum amount has been reached.
Below are the main features of the notes issued by SPEs:
|
R$ thousand | |||||
Date of issue |
Transaction amount |
Maturity |
Total | |||
2013 |
2012 | |||||
March 31 |
December 31 |
March 31 | ||||
Securitization of future flow of payment orders received from abroad |
07.28.2004 |
305,400 |
08.20.2012 |
- |
- |
8,992 |
06.11.2007 |
481,550 |
05.20.2014 |
125,830 |
159,441 |
227,507 | |
06.11.2007 |
481,550 |
05.20.2014 |
125,672 |
159,551 |
227,391 | |
12.20.2007 |
354,260 |
11.20.2014 |
120,663 |
142,842 |
181,892 | |
03.06.2008 |
836,000 |
05.22.2017 |
804,445 |
867,298 |
909,671 | |
12.19.2008 |
1,168,500 |
02.20.2019 |
1,005,379 |
1,020,162 |
909,418 | |
12.17.2009 |
133,673 |
11.20.2014 |
75,268 |
89,103 |
113,469 | |
12.17.2009 |
133,673 |
02.20.2017 |
118,443 |
128,200 |
135,708 | |
12.17.2009 |
89,115 |
02.20.2020 |
96,439 |
101,511 |
90,447 | |
08.20.2010 |
307,948 |
08.21.2017 |
298,680 |
320,885 |
317,852 | |
09.29.2010 |
170,530 |
08.21.2017 |
170,704 |
183,395 |
181,660 | |
11.16.2011 |
88,860 |
11.20.2018 |
99,270 |
100,750 |
90,774 | |
11.16.2011 |
133,290 |
11.22.2021 |
151,283 |
153,488 |
135,803 | |
Total |
|
4,684,349 |
|
3,192,076 |
3,426,626 |
3,530,584 |
Bradesco 163
Financial Statements, Independent Auditors’ Report and Fiscal Council’s Report
Notes to the Consolidated Financial Statements
e) Cost for market funding and inflation and interest adjustments of technical reserves for insurance, pension plans and capitalization bonds
|
R$ thousand | ||
2013 |
2012 | ||
1st Quarter |
4th Quarter |
1st Quarter | |
Savings deposits |
895,940 |
897,346 |
942,386 |
Time deposits |
1,835,739 |
2,026,664 |
2,905,016 |
Federal funds purchased and securities sold under agreements to repurchase |
4,194,433 |
4,429,963 |
4,679,914 |
Funds from issuance of securities |
830,243 |
962,923 |
1,095,909 |
Other funding expenses |
89,352 |
86,645 |
97,418 |
Subtotal |
7,845,707 |
8,403,541 |
9,720,643 |
Cost for inflation and interest adjustment of technical reserves of insurance, pension plans and capitalization bonds |
1,068,927 |
1,816,665 |
2,197,321 |
Total |
8,914,634 |
10,220,206 |
11,917,964 |
164 Report on Economic and Financial Analysis - March 2013
Financial Statements, Independent Auditors’ Report and Fiscal Council’s Report
Notes to the Consolidated Financial Statements
17) BORROWING AND ONLENDING
a) Borrowing
|
R$ thousand | ||||||
2013 |
2012 | ||||||
1 to 30 days |
31 to 180 days |
181 to 360 days |
More than 360 days |
March 31 |
December 31 |
March 31 | |
In Brazil - other institutions |
3,388 |
- |
- |
6,318 |
9,706 |
10,765 |
8,828 |
Abroad |
946,841 |
4,610,913 |
1,842,985 |
721,191 |
8,121,930 |
8,100,336 |
11,344,219 |
Overall total on March 31, 2013 |
950,229 |
4,610,913 |
1,842,985 |
727,509 |
8,131,636 |
|
|
% |
11.7 |
56.7 |
22.7 |
8.9 |
100.0 |
|
|
Overall total on December 31, 2012 |
1,881,160 |
3,818,733 |
1,562,046 |
849,162 |
|
8,111,101 |
|
% |
23.1 |
47.1 |
19.3 |
10.5 |
|
100.0 |
|
Overall total on March 31, 2012 |
1,552,224 |
5,404,628 |
3,335,496 |
1,060,699 |
|
|
11,353,047 |
% |
13.7 |
47.6 |
29.4 |
9.3 |
|
|
100.0 |
b) Onlending
|
R$ thousand | ||||||
2013 |
2012 | ||||||
1 to 30 days |
31 to 180 days |
181 to 360 days |
More than 360 days |
March 31 |
December 31 |
March 31 | |
In Brazil |
1,694,924 |
5,695,392 |
5,462,370 |
25,132,567 |
37,985,253 |
36,006,517 |
35,662,190 |
- National Treasury |
- |
- |
32,029 |
- |
32,029 |
102,688 |
39,279 |
- BNDES |
1,002,165 |
2,521,047 |
1,889,270 |
7,713,582 |
13,126,064 |
12,457,980 |
12,893,439 |
- CEF |
1,847 |
8,524 |
10,218 |
32,709 |
53,298 |
57,469 |
66,257 |
- FINAME |
690,912 |
3,165,821 |
3,530,853 |
17,384,636 |
24,772,222 |
23,386,570 |
22,661,357 |
- Other institutions |
- |
- |
- |
1,640 |
1,640 |
1,810 |
1,858 |
Abroad |
90,385 |
- |
2,000 |
- |
92,385 |
68,539 |
97,006 |
Overall total on March 31, 2013 |
1,785,309 |
5,695,392 |
5,464,370 |
25,132,567 |
38,077,638 |
|
|
% |
4.6 |
15.0 |
14.4 |
66.0 |
100.0 |
|
|
Overall total on December 31, 2012 |
1,126,886 |
6,114,020 |
5,108,861 |
23,725,289 |
|
36,075,056 |
|
% |
3.1 |
16.9 |
14.2 |
65.8 |
|
100.0 |
|
Overall total on March 31, 2012 |
1,255,848 |
5,334,656 |
4,747,324 |
24,421,368 |
|
|
35,759,196 |
% |
3.5 |
14.9 |
13.3 |
68.3 |
100.0 |
Bradesco 165
Financial Statements, Independent Auditors’ Report and Fiscal Council’s Report
Notes to the Consolidated Financial Statements
c) Borrowing and onlending expenses
|
R$ thousand | ||
2013 |
2012 | ||
1st Quarter |
4th Quarter |
1st Quarter | |
Borrowing: |
|
|
|
- In Brazil |
6,734 |
29,093 |
553 |
- Abroad |
29,785 |
34,937 |
33,189 |
Subtotal borrowing |
36,519 |
64,030 |
33,742 |
Onlending in Brazil: |
|
|
|
- National Treasury |
504 |
1,456 |
215 |
- BNDES |
146,243 |
200,140 |
208,903 |
- CEF |
934 |
1,024 |
1,327 |
- FINAME |
223,201 |
255,130 |
303,413 |
- Other institutions |
146 |
914 |
9 |
Onlending abroad: |
|
|
|
- Payables to foreign bankers (Note 11a) |
129,066 |
118,612 |
322,765 |
- Other expenses with foreign onlending |
(469,405) |
267,245 |
(846,201) |
- Exchange variation from investments abroad |
299,631 |
(143,931) |
430,455 |
Subtotal onlending |
330,320 |
700,590 |
420,886 |
Total |
366,839 |
764,620 |
454,628 |
18) PROVISIONS, CONTINGENT ASSETS AND LIABILITIES AND LEGAL LIABILITIES - TAX AND SOCIAL SECURITY
a) Contingent assets
Contingent assets are not recognized in the financial statements, however, there are ongoing proceedings where the chance of success is considered probable, such as: a) Social Integration Program (PIS), claiming to offset PIS against Gross Operating Income, paid under Decree-Laws 2445/88 and 2449/88, regarding the payment that exceeded the amount due under Supplementary Law 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
Bradesco Organization is a party to a number of labor, civil and tax lawsuits, arising from the normal course of business.
Management recorded provisions based on their opinion and of their legal counsel, the nature of the lawsuit, similarity to previous lawsuits, complexity and the courts standing, where the loss is deemed probable.
Management considers that the provision is sufficient to cover losses generated by the respective lawsuits.
Liability related to litigation is held until the conclusion to the lawsuit, represented by judicial decisions, with no further appeals or due to the statute of limitation.
166 Report on Economic and Financial Analysis - March 2013
Financial Statements, Independent Auditors’ Report and Fiscal Council’s Report
Notes to the Consolidated Financial Statements
These are claims brought by former employees and outsourced employees seeking indemnifications, especially for unpaid overtime, according 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 other proceedings, the provision is based on the average of payments made for claims settled over the last 12 months.
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.
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, and 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 cause significant impact on Bradesco Organization’s financial position.
Note that a significant number of legal claims pleading the incidence of inflation rates, which were excluded from inflation adjustments on savings account balances due to economic plans, were part of federal government’s economic policy to reduce inflation. Although the Bank complied with the legal requirements in force at the time, these lawsuits have been recorded as provisions, taking into consideration claims effectively notified and the evaluation of the perspective of the loss, considering the current judicial decision of the Superior Court of Justice (STJ).
Two points are worth noting regarding disputes relating to economic plans: a) the Bank does not expect any significant provisions to be recorded in excess of what has been provided for, as legal new claims cannot be made; and b) the Federal Supreme Court (STF) suspended the analysis of all appeals up until a final decision issued by the court.
The Bradesco Organization is disputing the legality and constitutionality of certain taxes and contributions in court, for which provisions have been recorded in full, although there is good chance of a favorable outcome in the medium to long term, based on the opinion of Management and their legal counsel. The processing of these legal obligations whose risk 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.
Bradesco 167
Financial Statements, Independent Auditors’ Report and Fiscal Council’s Report
Notes to the Consolidated Financial Statements
The main cases are:
- Cofins - R$8,309,636 thousand (R$7,863,875 thousand on December 31, 2012 and R$6,799,780 thousand on March 31, 2012): a request for authorization to calculate and pay Cofins, from October 2005, based on effective income, as set forth in Article 2 of Supplementary Law 70/91, removing the unconstitutional increase in the calculation introduced by paragraph 1 of Article 3 of Law 9718/98;
- INSS Autonomous Brokers - R$1,181,038 thousand (R$1,140,796 thousand on December 31, 2012 and R$1,042,957 thousand on March 31, 2012): we are requesting the impact of social security contribution on remunerations paid to third-party service providers, established by Supplementary Law 84/96 and subsequent regulations/amendments, at the 20% rate and additionally 2.5%, on the grounds that services are not provided to insurance companies but to policyholders, thus being outside the incidence of the contribution provided for in item I, Article 22, of Law 8212/91,as new wording in Law 9876/99;
- IRPJ/Loan Losses - R$802,061 thousand (R$797,811 thousand on December 31, 2012 and R$720,757 thousand on March 31, 2012): we are requesting to deduct from income tax and social contributions payable (IRPJ and CSLL, respectively), total or partial amounts of actual and definite loan losses upon receipt of claims incurred, regardless if they comply with the terms and conditions provided for in Articles 9 to 14 of Law 9430/96 that only apply to temporary losses;
- CSLL - Deductibility on IRPJ calculation basis - R$857,345 thousand (R$684,739 thousand on December 31, 2012 and R$661,192 thousand on March 31, 2012): we are requesting to calculate and pay income tax calculated and paid for 1997 and subsequent years, excluding CSLL in the calculation, under Article 1, of Law 9316/96, since this contribution represents an effective, necessary and mandatory expense to the Company; and
- PIS - R$303,806 thousand (R$302,089 thousand on December 31, 2012 and R$296,023 thousand on March 31, 2012): we are requesting the authorization to offset overpaid amounts in 1994 and 1995 as PIS contribution, corresponding to the surplus on the calculation established in the Constitution, i.e., gross operating income, as defined in the income tax legislation - set out in Article 44 of Law 4506/64, excluding interest income.
|
R$ thousand | ||
2013 |
2012 | ||
March 31 |
December 31 |
March 31 | |
Labor claims |
2,494,006 |
2,496,270 |
2,362,826 |
Civil claims |
3,777,206 |
3,722,404 |
3,424,442 |
Subtotal (1) |
6,271,212 |
6,218,674 |
5,787,268 |
Provision for tax risks (2) |
15,951,570 |
15,071,659 |
13,157,195 |
Total |
22,222,782 |
21,290,333 |
18,944,463 |
(1) Note 20b; and
(2) Classified under “Other liabilities - tax and social security” (Note 20a).
168 Report on Economic and Financial Analysis - March 2013
Financial Statements, Independent Auditors’ Report and Fiscal Council’s Report
Notes to the Consolidated Financial Statements
|
R$ thousand | ||
2013 | |||
Labor |
Civil |
Tax (1) | |
Balance at December 31, 2012 |
2,496,270 |
3,722,404 |
15,071,659 |
Adjustment for inflation |
69,985 |
90,567 |
191,423 |
Provisions, net of reversals and write-offs |
115,017 |
89,144 |
705,236 |
Payments |
(187,266) |
(124,909) |
(16,748) |
Balance at March 31, 2013 |
2,494,006 |
3,777,206 |
15,951,570 |
(1) Mainly include legal liabilities.
c) Contingent liabilities classified as possible losses
The Bradesco Organization 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 with the risk of a possible loss are not recorded as a liability in the financial statements. The main lawsuits classified as such are the following: a) leasing companies’ Tax on Services of any Nature (ISSQN), total lawsuits correspond to R$1,134,548 thousand (R$1,132,804 thousand on December 31, 2012 and R$584,356 thousand on March 31, 2012) which relates to the municipal tax demands other than those where the company is not located and where, under law, tax is collected; b) 2006-2009 income tax and social contribution, relating to goodwill amortization being disallowed on the acquisition of investments, for the amount of R$813,533 thousand (R$711,431 thousand on December 31, 2012 and R$378,551 thousand on March 31, 2012); c) IRPJ and CSLL deficiency notice relating to disallowance of loan loss expenses, for the amount of R$475,693 thousand (R$469,337 thousand on December 31, 2012); and d) IRPJ and CSLL deficiency note relating to disallowance of exclusions of revenues from mark-to-market securities in 2007, amounting to R$227,783 thousand (R$226,145 thousand on December 31, 2012)
Bradesco 169
Financial Statements, Independent Auditors’ Report and Fiscal Council’s Report
Notes to the Consolidated Financial Statements
19) SUBORDINATED DEBT
R$ thousand | |||||||
2013 |
2012 | ||||||
Maturity |
Original term in years |
Amount of the operation |
Currency |
Remuneration |
March 31 |
December 31 |
March 31 |
In Brazil: |
|
||||||
Subordinated CDB: |
|
||||||
100.0% of CDI rate + (0.3440% p.a.- 0.4914% p.a.) |
|||||||
2012 (1) |
5 |
- |
R$ |
IPCA + 7.6320% p.a. |
- |
- |
2,304,322 |
100.0% of CDI rate + 1.0817% p.a. |
|||||||
2013 (7) |
5 |
260,000 |
R$ |
IPCA + (7.9048% p.a.- 8.1863% p.a.) |
440,093 |
972,796 |
906,872 |
2014 |
6 |
1,000,000 |
R$ |
112.0% of CDI rate |
1,582,378 |
1,554,254 |
1,458,985 |
IPCA + (6.92% p.a.- 8.55% p.a.) |
|||||||
2015 |
6 |
1,274,696 |
R$ |
108.0% to 112.0% of CDI rate |
2,111,860 |
2,028,459 |
1,836,063 |
2016 |
6 |
500 |
R$ |
IPCA + 7.1292% p.a. |
762 |
734 |
668 |
100.0% of CDI rate + 0.87% p.a. |
|||||||
2012 (1) |
10 |
- |
R$ |
101.5% of CDI rate |
- |
- |
989,638 |
2019 |
10 |
20,000 |
R$ |
IPCA + (7.76% p.a.) |
32,499 |
31,240 |
28,313 |
Financial notes: |
|||||||
2012 (2) |
5 |
- |
R$ |
103.0% of CDI rate |
- |
- |
1,680,295 |
IGP-M + 6.3874% p.a. |
|||||||
|
|
|
IPCA + (6.7017% p.a. - 6.8784% p.a.) |
||||
|
|
|
|
Fixed rate + 13.0949% p.a. |
|
|
|
2016 |
6 |
102,018 |
R$ |
108.0% to 110.0% of CDI rate |
135,438 |
131,214 |
120,898 |
|
|
|
|
100.0% of CDI rate + (1.2685%p.a. - 1.3656% p.a.) |
|
|
|
|
|
|
|
IGP-M + (5.7745% p.a. - 6.9588% p.a.) |
|
|
|
|
|
|
|
IPCA + (5.6030% p.a. - 7.5482% p.a.) |
|
|
|
|
|
|
|
Fixed rate of (11.7493% p.a. - 13.8609% p.a.) |
|
|
|
2017 |
6 |
8,630,999 |
R$ |
104.0% to 112.5% of CDI rate |
9,149,212 |
9,179,820 |
8,931,042 |
|
|
|
|
100.0% of CDI rate + (0.7855%p.a. - 1.3061% p.a.) |
|
|
|
|
|
|
|
IGP-M + (4.0147% p.a. - 6.2626% p.a.) |
|
|
|
|
|
|
|
IPCA + (3.6712% p.a. - 6.2822% p.a.) |
|
|
|
|
|
|
|
Fixed rate + (9.3991% p.a. - 12.1754% p.a.) |
|
|
|
2018 (3) |
6 |
8,262,799 |
R$ |
105.0% to 112.2% of CDI rate |
8,575,754 |
8,510,932 |
3,294,636 |
170 Report on Economic and Financial Analysis - March 2013
Financial Statements, Independent Auditors’ Report and Fiscal Council’s Report
Notes to the Consolidated Financial Statements
R$ thousand | |||||||
2013 |
2012 | ||||||
Maturity |
Original term in years |
Amount of the operation |
Currency |
Remuneration |
March 31 |
December 31 |
March 31 |
|
|
|
|
IGP-M + (3.6320% p.a. - 4.0735% p.a.) |
|
|
|
|
|
|
|
IPCA + (3.2983% p.a. - 4.4268% p.a.) |
|
|
|
|
|
|
|
Fixed rate (9.3207% p.a. - 10.3107% p.a.) |
|
|
|
2019 (8) |
6 |
21,858 |
R$ |
109.3% to 109.5% of CDI rate |
22,044 |
- |
- |
|
|
|
|
IPCA + 7.4163% p.a. |
|
|
|
2017 |
7 |
40,100 |
R$ |
Fixed rate + 13.1763% p.a. |
57,895 |
55,902 |
50,838 |
|
|
|
|
IGP-M + 6.6945% p.a. |
|
|
|
2018 |
7 |
141,050 |
R$ |
IPCA + (5.9081% p.a. - 7.3743% p.a.) |
175,874 |
170,309 |
152,998 |
|
|
|
|
100.0% of CDI rate + (1.0079% p.a. – 1.0412% p.a.) |
|
|
|
|
|
|
|
IGP-M rate + 4.1768 p.a. |
|
|
|
|
|
|
|
IPCA + (4.0262% p.a. - 6.1757% p.a.) |
|
|
|
|
|
|
|
Fixed rate (10.1304% p.a. - 11.7550% p.a.) |
|
|
|
2019 (4) |
7 |
3,172,835 |
R$ |
110.5% to 112.2% of CDI rate |
3,267,977 |
3,205,153 |
22,071 |
2020 (11) |
7 |
1,700 |
R$ |
IPCA + 4.2620% p.a. |
1,711 |
- |
- |
2018 |
8 |
50,000 |
R$ |
IGP-M + 7.0670% p.a. |
67,224 |
65,517 |
58,043 |
|
|
|
|
IGP-M + 5.8351% p.a. |
|
|
|
|
|
|
|
IPCA + (5.8950% p.a. - 6.3643% p.a.) |
|
|
|
2019 |
8 |
12,735 |
R$ |
Fixed rate + 13.3381% p.a. |
15,577 |
15,080 |
13,731 |
|
|
|
|
IGP-M + 5.5341% p.a. |
|
|
|
|
|
|
|
IPCA + (3.9941% p.a. - 6.1386% p.a.) |
|
|
|
|
|
|
|
Fixed rate of (11.1291% p.a. - 11.8661% p.a.) |
|
|
|
2020 (6) |
8 |
28,556 |
R$ |
110.0% to 110.7% of CDI rate |
31,199 |
30,354 |
13,178 |
2021 (9) |
8 |
1,236 |
R$ |
IPCA + (3.7004% p.a. – 4.3419% p.a.) |
1,257 |
- |
- |
2021 |
9 |
7,000 |
R$ |
111.0% of CDI rate |
7,417 |
7,286 |
- |
2012 (1) |
10 |
- |
R$ |
100.0% to 101.5% of CDI rate |
- |
- |
46,700 |
|
|
|
|
IGP-M + (6.0358% p.a. - 6.6244% p.a.) |
|
|
|
|
|
|
|
IPCA + (5.8789% p.a. - 7.1246% p.a.) |
|
|
|
|
|
|
|
Fixed rate of 12.7513% p.a. |
|
|
|
2021 |
10 |
19,200 |
R$ |
109.0% of CDI rate |
22,878 |
22,117 |
20,212 |
(1) Subordinated debt operations that matured in October and November 2012;
(2) Subordinated debt operations that matured in April 2012;
(3) Issue of financial notes, of which were issued as follows: (i) R$789,635 thousand in April 2012; (ii) R$3,926,706 thousand in May 2012; (iii) R$16,008 thousand in June 2012; (iv) R$56,300 thousand in July 2012; (v) R$30,060 thousand in August 2012; (vi) R$36,825 thousand in September 2012; (vii) R$128,927 thousand in October 2012; (viii) R$300 thousand in November 2012; and
(ix) R$25,135 thousand in December 2012, maturing in 2018;
(4) Issue of financial notes, of which were issued as follows: (i) R$300 thousand in April 2012; (ii) R$27,150 thousand in May 2012; (iii) R$5,800 thousand in June 2012; (iv) R$300 thousand in July 2012;
(v) R$23,633 thousand in August 2012; (vi) R$4,025 in September 2012; (vii) R$922,816 thousand in October 2012; (viii) R$1,100,400 thousand in November 2012; and (ix) R$1,066,700 thousand in December 2012, maturing in 2019;
(5) Issue of financial notes, of which were issued as follows: (i) R$2,400 thousand in April 2012; (ii) R$11,000 thousand in May 2012; (iii) R$10,662 thousand in June 2012; (iv) R$748 thousand in July 2012; (v) R$8,000 thousand in August 2012; (vi) R$7,223 thousand in September 2012; (vii) R$10,600 thousand in October 2012; and (viii) R$1,058 thousand in December 2012, maturing in 2022;
Bradesco 171
Financial Statements, Independent Auditors’ Report and Fiscal Council’s Report
Notes to the Consolidated Financial Statements
R$ thousand | |||||||
2013 |
2012 | ||||||
Maturity |
Original term in years |
Amount of the operation |
Currency |
Remuneration |
March 31 |
December 31 |
March 31 |
|
|
|
|
|
|
|
|
|
|
|
|
IGP-M + (3.9270% p.a. - 4.2994% p.a.) |
|
|
|
|
|
|
|
IPCA + (4.1920% p.a. - 6.0358% p.a.) |
|
|
|
|
|
|
|
Fixed rate of (10.3489% p.a. - 12.4377% p.a.) |
|
|
|
2022 (5) |
10 |
54,143 |
R$ |
110.0% to 111.3% of CDI rate |
58,532 |
56,823 |
2,490 |
|
|
|
|
IGP-M + (3.5855% p.a. – 3.9984% p.a.) |
|
|
|
|
|
|
|
IPCA + (3.9292% p.a. - 4.962% p.a.) |
|
|
|
2023 (10) |
10 |
688,064 |
R$ |
Fixed rate (10.6804% p.a. – 10.8971% p.a.) |
697,232 |
- |
- |
CDB pegged to loans: |
|
|
|
|
|
|
|
2013 to 2016 |
2 to 4 |
5,149 |
R$ |
100.0% of CDI rate |
5,651 |
6,751 |
7,593 |
Subtotal in Brazil |
|
|
|
|
26,460,464 |
26,044,741 |
21,939,586 |
Abroad: |
|
|
|
|
|
|
|
2012 (2) |
10 |
- |
Yen |
Rate of 4.05% p.a. |
- |
- |
394,063 |
2013 |
10 |
1,434,750 |
US$ |
Rate of 8.75% p.a. |
1,044,859 |
1,037,712 |
944,652 |
2014 |
10 |
801,927 |
Euro |
Rate of 8.00% p.a. |
602,339 |
615,651 |
565,161 |
2019 |
10 |
1,333,575 |
US$ |
Rate of 6.75% p.a. |
1,510,917 |
1,559,063 |
1,367,087 |
2021 |
11 |
2,766,650 |
US$ |
Rate of 5.90% p.a. |
3,253,413 |
3,349,356 |
2,943,407 |
2022 |
11 |
1,886,720 |
US$ |
Rate of 5.75% p.a. |
2,219,526 |
2,284,372 |
2,007,515 |
Issuance costs on funding |
|
|
|
|
(34,180) |
(39,181) |
(39,220) |
Subtotal abroad |
|
|
|
|
8,596,874 |
8,806,973 |
8,182,665 |
Overall total |
|
|
|
|
35,057,338 |
34,851,714 |
30,122,251 |
(6) Issue of financial notes, of which were issued as follows: (i) R$8,297 thousand in June 2012; (ii) R$400 thousand in July 2012; (iii) R$300 thousand in August 2012; (iv) R$601 thousand in September 2012; (v) R$5,000 thousand in October 2012; and (vi) R$901 thousand in December 2012, maturing in 2020;
(7) Subordinated debt operations that matured in January and February 2013;
(8) Issue of financial notes, of which were issued as follows: (i) R$3,362 thousand in January 2013; (ii) R$3,731 thousand in February 2013; and (iii) R$14,765 thousand in March 2013, maturing in 2019;
(9) Issue of financial notes, of which were issued as follows: (i) R$736 thousand in January 2013; and (ii) R$500 thousand in March 2013, maturing in 2021;
(10) Issue of financial notes, of which were issued as follows: (i) R$85,180 thousand in January 2013; (ii) R$498,310 thousand in February 2013; and (iii) R$104,574 thousand in March 2013, maturing in 2023; and
(11) Issue of financial notes, of which were issued as follows: (i) R$1,700 thousand in March 2013, maturing in 2020.
172 Report on Economic and Financial Analysis - March 2013
Financial Statements, Independent Auditors’ Report and Fiscal Council’s Report
Notes to the Consolidated Financial Statements
20) OTHER LIABILITIES
a) Tax and social security
|
R$ thousand | ||
2013 |
2012 | ||
March 31 |
December 31 |
March 31 | |
Provision for tax risk (Note 18b IV) |
15,951,570 |
15,071,659 |
13,157,195 |
Provision for deferred income tax (Note 34f) |
5,888,391 |
7,996,282 |
4,483,019 |
Taxes and contributions on profit payable |
2,997,552 |
3,723,933 |
1,747,337 |
Taxes and contributions payable |
1,071,753 |
1,137,206 |
963,689 |
Total |
25,909,266 |
27,929,080 |
20,351,240 |
b) Sundry
|
R$ thousand | ||
2013 |
2012 | ||
March 31 |
December 31 |
March 31 | |
Credit card operations |
13,733,929 |
14,848,920 |
11,687,127 |
Civil and labor provisions (Note 18b IV) |
6,271,212 |
6,218,674 |
5,787,268 |
Provision for payments |
4,401,147 |
5,176,486 |
4,279,589 |
Sundry creditors |
5,304,827 |
5,057,155 |
3,007,301 |
Liabilities for acquisition of assets and rights |
1,938,604 |
2,008,253 |
2,068,566 |
Liabilities for official agreements |
31,091 |
67,921 |
289,884 |
Other |
1,254,650 |
1,319,566 |
1,215,146 |
Total |
32,935,460 |
34,696,975 |
28,334,881 |
Bradesco 173
Financial Statements, Independent Auditors’ Report and Fiscal Council’s Report
Notes to the Consolidated Financial Statements
21) INSURANCE, PENSION PLANS AND CAPITALIZATION BONDS
a) Technical reserves by account
|
R$ thousand | |||||||||||
Insurance (1) |
Life and pension plans (2) (3) |
Capitalization bonds |
Total | |||||||||
2013 |
2012 |
2013 |
2012 |
2013 |
2012 |
2013 |
2012 | |||||
March 31 |
December 31 |
March 31 |
March 31 |
December 31 |
March 31 |
March 31 |
December 31 |
March 31 |
March 31 |
December 31 |
March | |
Current and long-term liabilities |
|
|
|
|
|
|
|
|
|
|
|
|
Mathematical reserve for unvested benefits |
919,682 |
825,848 |
592,880 |
95,183,486 |
92,934,504 |
80,022,922 |
- |
- |
- |
96,103,168 |
93,760,352 |
80,615,802 |
Mathematical reserve for vested benefits |
185,134 |
174,118 |
138,900 |
6,089,372 |
5,946,677 |
5,496,631 |
- |
- |
- |
6,274,506 |
6,120,795 |
5,635,531 |
Mathematical reserve for capitalization bonds |
- |
- |
- |
- |
- |
- |
4,895,041 |
4,731,038 |
3,983,424 |
4,895,041 |
4,731,038 |
3,983,424 |
Reserve for claims incurred but not reported (IBNR) |
1,474,547 |
1,281,188 |
1,174,948 |
1,045,151 |
942,521 |
834,063 |
- |
- |
- |
2,519,698 |
2,223,709 |
2,009,011 |
Unearned premium reserve (4) |
2,794,696 |
2,072,355 |
1,931,012 |
211,247 |
187,868 |
170,545 |
- |
- |
- |
3,005,943 |
2,260,223 |
2,101,557 |
Complementary reserve for coverage (5) |
- |
- |
- |
5,154,742 |
5,530,786 |
4,176,696 |
- |
- |
- |
5,154,742 |
5,530,786 |
4,176,696 |
Reserve for unsettled claims |
3,198,678 |
3,093,533 |
2,826,465 |
1,149,433 |
1,025,489 |
1,014,185 |
- |
- |
- |
4,348,111 |
4,119,022 |
3,840,650 |
Reserve for financial surplus |
- |
- |
- |
372,154 |
368,032 |
399,843 |
- |
- |
- |
372,154 |
368,032 |
399,843 |
Reserve for draws and redemptions |
- |
- |
- |
- |
- |
- |
556,193 |
539,893 |
510,542 |
556,193 |
539,893 |
510,542 |
Other reserves |
2,644,302 |
2,950,296 |
1,764,919 |
1,321,039 |
1,435,504 |
1,745,828 |
171,701 |
177,770 |
169,329 |
4,137,042 |
4,563,570 |
3,680,076 |
Total reserves |
11,217,039 |
10,397,338 |
8,429,124 |
110,526,624 |
108,371,381 |
93,860,713 |
5,622,935 |
5,448,701 |
4,663,295 |
127,366,598 |
124,217,420 |
106,953,132 |
(1) “Other reserves” - Insurance basically refers to the technical reserves of the “personal health” portfolio recorded to (i) cover the differences of future premium adjustments and those required for the portfolio technical balance and (ii) adapt to current interest rate scenarios;
(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” and “Reserve for related expenses;”
(4) In the first quarter of 2013, in compliance with ANS Normative Resolution 314, Bradesco Saúde reclassified R$597,280 thousand, corresponding to the early recording of premiums, which was deducted from premiums receivable, to “Technical Reserves – Unearned Premium Reserve,” under liabilities; and
(5) As of the first quarter of 2013, in compliance with CNSP Resolution 281/13 and SUSEP Circular Letter 462/13, the “Contribution Deficiency Reserve” and the “Premium Deficiency Reserve” of Life and Pension Plan segment are now recorded in the item “Complementary reserve for coverage.”
174 Report on Economic and Financial Analysis - March 2013
Financial Statements, Independent Auditors’ Report and Fiscal Council’s Report
Notes to the Consolidated Financial Statements
b) Technical reserves by product
|
R$ thousand | |||||||||||
Insurance |
Life and pension plans |
Capitalization bonds |
Total | |||||||||
2013 |
2012 |
2013 |
2012 |
2013 |
2012 |
2013 |
2012 | |||||
March 31 |
December 31 |
March 31 |
March 31 |
December 31 |
March 31 |
March 31 |
December 31 |
March 31 |
March 31 |
December 31 |
March 31 | |
Health |
6,380,755 |
5,650,060 |
4,126,700 |
- |
- |
- |
- |
- |
- |
6,380,755 |
5,650,060 |
4,126,700 |
Auto/RCF |
2,642,862 |
2,698,750 |
2,493,288 |
- |
- |
- |
- |
- |
- |
2,642,862 |
2,698,750 |
2,493,288 |
DPVAT/Retrocession |
177,132 |
154,702 |
138,920 |
396,306 |
341,040 |
343,449 |
- |
- |
- |
573,438 |
495,742 |
482,369 |
Life |
16,075 |
15,575 |
15,605 |
5,068,647 |
4,884,623 |
4,188,576 |
- |
- |
- |
5,084,722 |
4,900,198 |
4,204,181 |
Basic lines |
2,000,215 |
1,878,251 |
1,654,611 |
- |
- |
- |
- |
- |
- |
2,000,215 |
1,878,251 |
1,654,611 |
Unrestricted Benefits Generating Plan - PGBL to be granted |
- |
- |
- |
18,000,032 |
17,943,880 |
15,720,477 |
- |
- |
- |
18,000,032 |
17,943,880 |
15,720,477 |
Long-Term Life Insurance - VGBL - to be granted |
- |
- |
- |
66,717,897 |
65,020,316 |
54,894,227 |
- |
- |
- |
66,717,897 |
65,020,316 |
54,894,227 |
Pension plans |
- |
- |
- |
20,343,742 |
20,181,522 |
18,713,984 |
- |
- |
- |
20,343,742 |
20,181,522 |
18,713,984 |
Capitalization bonds |
- |
- |
- |
- |
- |
- |
5,622,935 |
5,448,701 |
4,663,295 |
5,622,935 |
5,448,701 |
4,663,295 |
Total technical reserves |
11,217,039 |
10,397,338 |
8,429,124 |
110,526,624 |
108,371,381 |
93,860,713 |
5,622,935 |
5,448,701 |
4,663,295 |
127,366,598 |
124,217,420 |
106,953,132 |
Bradesco 175
Financial Statements, Independent Auditors’ Report and Fiscal Council’s Report
Notes to the Consolidated Financial Statements
c) Guarantees for technical reserves
|
R$ thousand | ||||||||||||
Insurance |
Life and pension plans |
Capitalization bonds |
Total | ||||||||||
2013 |
2012 |
2013 |
2012 |
2013 |
2012 |
2013 |
2012 | ||||||
March 31 |
December 31 |
March 31 |
March 31 |
December 31 |
March 31 |
March 31 |
December 31 |
March 31 |
March 31 |
December 31 |
March 31 |
| |
Total technical reserves |
11,217,039 |
10,397,338 |
8,429,124 |
110,526,624 |
108,371,381 |
93,860,713 |
5,622,935 |
5,448,701 |
4,663,295 |
127,366,598 |
124,217,420 |
106,953,132 |
|
(-) Loading on insurance sales – extended guarantee |
(79,094) |
(34,822) |
- |
- |
- |
- |
- |
- |
- |
(79,094) |
(34,822) |
- |
|
(-) Portion corresponding to contracted reinsurance |
(882,212) |
(865,364) |
(844,548) |
(8,843) |
(9,730) |
(6,918) |
- |
- |
- |
(891,055) |
(875,094) |
(851,466) |
|
(-) Deposits retained at IRB and court deposits |
(25,437) |
(23,484) |
(23,500) |
(56,844) |
(59,436) |
(65,461) |
- |
- |
- |
(82,281) |
(82,920) |
(88,961) |
|
(-) Receivables |
(715,884) |
(750,921) |
(739,682) |
- |
- |
- |
- |
- |
- |
(715,884) |
(750,921) |
(739,682) |
|
(-) Unearned premium reserve – Health Insurance (1) |
(597,280) |
- |
- |
- |
- |
- |
- |
- |
- |
(597,280) |
- |
- |
|
(-) Reserves from DPVAT agreements |
(170,696) |
(148,167) |
(90,008) |
(392,259) |
(338,049) |
(340,346) |
- |
- |
- |
(562,955) |
(486,216) |
(430,354) |
|
To be insured |
8,746,436 |
8,574,580 |
6,731,386 |
110,068,678 |
107,964,166 |
93,447,988 |
5,622,935 |
5,448,701 |
4,663,295 |
124,438,049 |
121,987,447 |
104,842,669 |
|
Investment fund quotas (VGBL and PGBL) |
- |
- |
- |
84,717,929 |
82,964,196 |
70,614,704 |
- |
- |
- |
84,717,929 |
82,964,196 |
70,614,704 |
|
Investment fund quotas (excluding VGBL and PGBL) |
2,929,908 |
2,452,318 |
6,908,576 |
13,968,480 |
13,297,865 |
16,247,133 |
3,322,135 |
3,148,904 |
4,182,004 |
20,220,523 |
18,899,087 |
27,337,713 |
|
Government securities |
6,170,641 |
6,691,646 |
- |
9,788,831 |
10,174,124 |
4,793,943 |
1,930,331 |
2,014,443 |
- |
17,889,803 |
18,880,213 |
4,793,943 |
|
Private securities |
104,884 |
105,279 |
38,909 |
208,431 |
212,432 |
581,760 |
116,240 |
114,383 |
229,891 |
429,555 |
432,094 |
850,560 |
|
Shares |
5,314 |
4,710 |
3,193 |
1,566,817 |
1,504,244 |
1,406,511 |
384,082 |
370,971 |
401,440 |
1,956,213 |
1,879,925 |
1,811,144 |
|
Total technical reserve guarantees |
9,210,747 |
9,253,953 |
6,950,678 |
110,250,488 |
108,152,861 |
93,644,051 |
5,752,788 |
5,648,701 |
4,813,335 |
125,214,023 |
123,055,515 |
105,408,064 |
|
(1) Deduction set forth in Article 4 of ANS Resolution 314/12.
176 Report on Economic and Financial Analysis - March 2013
Financial Statements, Independent Auditors’ Report and Fiscal Council’s Report
Notes to the Consolidated Financial Statements
d) Insurance, pension plan contribution and capitalization bond retained premiums
|
R$ thousand | ||
2013 |
2012 | ||
1st Quarter |
4th Quarter |
1st Quarter | |
Written premiums |
5,361,395 |
5,226,795 |
4,623,551 |
Pension plan contributions (including VGBL) |
4,676,875 |
6,976,575 |
4,090,324 |
Capitalization bond income |
982,856 |
1,088,663 |
795,493 |
Granted coinsurance premiums |
(29,126) |
(28,567) |
(60,353) |
Refunded premiums |
(39,338) |
(47,078) |
(31,462) |
Net written premiums |
10,952,662 |
13,216,388 |
9,417,553 |
Reinsurance premiums |
(51,832) |
(75,504) |
(68,819) |
Insurance, pension plan and capitalization bond retained premiums |
10,900,830 |
13,140,884 |
9,348,734 |
22) NON-CONTROLLING INTERESTS IN SUBSIDIARIES
|
R$ thousand | ||
2013 |
2012 | ||
March 31 |
December 31 |
March 31 | |
Banco Bradesco BBI S.A. |
125,600 |
123,903 |
118,823 |
Other (1) |
479,002 |
464,291 |
511,441 |
Total |
604,602 |
588,194 |
630,264 |
(1) Mainly related to the non-controlling interest in Odontoprev S.A.
23) SHAREHOLDERS’ EQUITY (PARENT COMPANY)
a) Capital stock in number of shares
Fully subscribed and paid-in capital stock comprises non-par, registered, book-entry shares.
2013 |
2012 | ||
March 31 |
December 31 |
March 31 | |
Common shares |
2,103,637,129 |
1,912,397,390 |
1,912,397,390 |
Preferred shares |
2,103,636,910 |
1,912,397,191 |
1,912,397,191 |
Subtotal |
4,207,274,039 |
3,824,794,581 |
3,824,794,581 |
Treasury (common shares) |
(2,898,610) |
(2,635,100) |
(2,559,000) |
Treasury (preferred shares) |
(5,265,370) |
(4,786,700) |
(4,466,400) |
Total outstanding shares |
4,199,110,059 |
3,817,372,781 |
3,817,769,181 |
b) Changes in capital stock in number of shares
Common |
Preferred |
Total | |
Number of outstanding shares as of December 31, 2012 |
1,909,762,290 |
1,907,610,491 |
3,817,372,781 |
Capital increase through share issue – 10% bonus (1) |
191,239,739 |
191,239,719 |
382,479,458 |
Increase in treasury shares – 10% bonus |
(263,510) |
(478,670) |
(742,180) |
Number of outstanding shares as of March 31, 2013 |
2,100,738,519 |
2,098,371,540 |
4,199,110,059 |
(1) Paid to shareholders of record as at March 25, 2013.
Bradesco 177
Financial Statements, Independent Auditors’ Report and Fiscal Council’s Report
Notes to the Consolidated Financial Statements
The Special Shareholders’ Meeting held on March 11, 2013 deliberated on the capital increase of R$8,000,000 thousand, from R$30,100,000 thousand to R$38,100,000 thousand, through the capitalization of a portion of the “Profit Reserves – Statutory Reserve” account, in compliance with Article 169 of Law 6404/76, with a 10% stock bonus, through the issue of 382,479,458 new no-par registered, book-entry shares, of which 191,239,739 are common shares and 191,239,719 are preferred shares, paid free of charge to shareholders as bonus, at the proportion of one (1) new share for every ten (10) new shares of the same type they hold, benefiting Bradesco’s shareholders of record as at March 25, 2013.
Simultaneously to the operation in the Brazilian Market and at the same proportion, the ADRs – American Depositary Receipts at the U.S. Market (NYSE) and GDRs – Global Depositary Receipts at the European Market (Latibex) were granted bonus, and shareholders received one (1) new DR for every ten (10) DRs they held as at March 28, 2013.
c) Interest on shareholders’ equity/dividends
Preferred shares have no voting rights, but are entitled to all other rights and advantages given to common shares and, in compliance with Bradesco’s Bylaws, have priority for repayment of capital and an additional ten percent (10%) interest on shareholders’ equity and/or dividends, in accordance with the provisions of Paragraph 1, item II, of Article 17 of Law 6404/76, amended by Law 10303/01.
According to Bradesco’s Bylaws, shareholders are entitled to interest on shareholders’ equity and/or dividends amounting to at least 30% of the net income for the year, adjusted in accordance with Brazilian Corporate Law.
Interest on shareholders’ equity is calculated based on the shareholders’ equity limited to the variation in the Federal Government Long-Term Interest Rates (TJLP), subject to available profits before deductions, or transfer to retained earnings or profit reserves for the amounts equivalent or greater than twice its value.
Bradesco’s capital remuneration policy aims to distribute interest on shareholders’ equity at the maximum amount calculated under current legislation, and this is included, net of Withholding Income Tax, in the calculation for mandatory dividends for the year under the Company’s Bylaws.
The Board of Directors’ Meeting held on June 20, 2012 approved the Board of Executive Officers’ proposal to pay Company’s shareholders monthly interest on shareholders’ equity, replacing monthly dividends. Shareholders now receive R$0.018817992 (net of 15% withholding income tax - R$0.015995293) per common share and R$0.020699791 (net of 15% withholding income tax - R$0.017594822) per preferred share, in effect from July 2012, to be paid as of August 1, 2012.
The Board of Directors’ meeting held on June 27, 2012 approved the Board of Executive Officers’ proposal to pay shareholders interim interest on shareholders’ equity for the first half of 2012, for the amount of R$754,300 thousand, at R$0.188184678 (net of 15% withholding income tax - R$0.159956976) per common share and R$0.207003146 (net of 15% withholding income tax - R$0.175952674) per preferred share, which was paid on July 18, 2012.
The Board of Directors’ Meeting held on December 21, 2012 approved the Board of Executive Officers’ proposal to pay shareholders supplementary interest on shareholders’ equity for 2012, for the amount of R$2,054,400 thousand, at R$0.512557736 (net of 15% withholding income tax - R$0.435674076) per common share and R$0.563813510 (net of 15% withholding income tax - R$0.479241484) per preferred share, which was paid on March 7, 2013.
178 Report on Economic and Financial Analysis - March 2013
Financial Statements, Independent Auditors’ Report and Fiscal Council’s Report
Notes to the Consolidated Financial Statements
The Board of Directors’ Meeting held on February 5, 2013 approved the Board of Executive Officers’ proposal to pay shareholders supplementary interest on shareholders’ equity for 2012, for the amount of R$266,483 thousand, at R$0.066485657 per common share and R$0.073134223 per preferred share, which was paid on March 7, 2013.
The Board of Directors’ Meeting held on March 11, 2013 approved the Board of Executive Officers’ proposal to maintain the monthly interest on shareholders’ equity at R$0.018817992 (net of 15% withholding income tax - R$0.015995293) per common share and R$0.020699791 (net of 15% withholding income tax - R$0.017594822) per preferred share, as of the payment of interest on shareholders' equity for April 2013, to be made on May 2, 2013. The amounts monthly paid to shareholders increased by 10% after the inclusion of new shares in shareholders’ positions.
Interest on shareholders’ equity and dividends for the period ended March 31, 2013 is calculated as follows:
|
R$ thousand |
% (1) |
Net income for the quarter |
2,919,119 |
|
(-) Legal reserve |
(145,956) |
|
Adjusted calculation basis |
2,773,163 |
|
Supplementary and monthly interest on shareholders’ equity (gross), paid and/or provisioned |
1,027,702 |
|
Withholding income tax on interest on shareholders’ equity |
(154,155) |
|
Interest on shareholders’ equity (net) on March 31, 2013 |
873,547 |
31.50 |
Interest on shareholders’ equity (net) and dividends on March 31, 2012 |
835,667 |
31.50 |
(1) Percentage of interest on shareholders’ equity/dividends after adjustments.
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 dividends paid |
0.043624 |
0.047986 |
174,860 |
- |
174,860 |
Supplementary interest on shareholders’ equity paid |
0.193579 |
0.212937 |
777,420 |
116,613 |
660,807 |
Total on March 31, 2012 YTD |
0.237203 |
0.260923 |
952,280 |
116,613 |
835,667 |
Monthly interest on shareholders’ equity paid |
0.056454 |
0.062099 |
226,271 |
33,941 |
192,330 |
Supplementary interest on shareholders’ equity provisioned (1) |
0.181774 |
0.199951 |
801,431 |
120,214 |
681,217 |
Total on March 31, 2013 YTD |
0.238228 |
0.262050 |
1,027,702 |
154,155 |
873,547 |
(1) Including the 10% stock bonus in March 2013.
d) Treasury shares
The Board of Directors’ meeting held on December 20, 2010 authorized a share buyback of up to 15,000,000 no-par, registered book-entry shares issued by Bradesco, of which 7,500,000 are common shares and 7,500,000 are preferred shares, to be held in treasury and later sold or cancelled, without reducing capital stock. It was valid until June 21, 2011. The Board of Directors’ meeting held on June 20, 2011 approved the renewal of the share buyback term based on the same previous conditions. It was valid up to December 22, 2011. The Board of Directors’ meeting held on December 21, 2011 resolved to renew the term for the share buyback, based on the previous conditions. It was valid up to June 23, 2012. The Board of Directors’ meeting held on June 21, 2012 resolved to renew the term for the share buyback, based on the previous conditions. It was valid up to December 25, 2012. The Board of Directors’ Meeting held on December 20, 2012 resolved to renew the term for the share buyback, based on the previous conditions. It is valid until June 26, 2013.
Bradesco 179
Financial Statements, Independent Auditors’ Report and Fiscal Council’s Report
Notes to the Consolidated Financial Statements
A total of 2,898,610 common shares and 5,265,370 preferred shares had been acquired, totaling R$197,301 thousand up to March 31, 2013, and remain in treasury. The minimum, average and maximum cost per common share is R$23.62221, R$25.41203 and R$27.14350, respectively, and R$26.20576, R$27.22915 and R$33.12855 per preferred share, respectively. The market value was R$35.20 per common share and R$34.14 per preferred share on March 31, 2013.
24) FEE AND COMMISSION INCOME
|
R$ thousand | ||
2013 |
2012 | ||
1st Quarter |
4th Quarter |
1st Quarter | |
Credit card income |
1,595,658 |
1,579,551 |
1,333,831 |
Checking account |
833,310 |
866,355 |
747,981 |
Asset management |
550,408 |
550,206 |
526,094 |
Loans |
518,580 |
519,172 |
504,554 |
Collections |
343,647 |
339,940 |
313,456 |
Consortium management |
167,232 |
160,829 |
143,611 |
Custody and brokerage services |
124,189 |
124,100 |
116,927 |
Underwriting / financial advisory services |
120,876 |
198,255 |
109,070 |
Payments |
78,789 |
81,179 |
78,184 |
Other |
175,526 |
149,341 |
121,581 |
Total |
4,508,215 |
4,568,928 |
3,995,289 |
25) PAYROLL AND RELATED BENEFITS
|
R$ thousand | ||
2013 |
2012 | ||
1st Quarter |
4th Quarter |
1st Quarter | |
Payroll |
1,435,716 |
1,463,225 |
1,353,564 |
Benefits |
657,366 |
683,538 |
585,851 |
Social security charges |
529,810 |
566,239 |
508,910 |
Employee profit sharing |
259,876 |
244,638 |
265,321 |
Provision for labor claims |
163,705 |
152,065 |
142,646 |
Training |
12,989 |
32,375 |
21,965 |
Total |
3,059,462 |
3,142,080 |
2,878,257 |
180 Report on Economic and Financial Analysis – March 2013
Financial Statements, Independent Auditors’ Report and Fiscal Council’s Report
Notes to the Consolidated Financial Statements
26) OTHER ADMINISTRATIVE EXPENSES
|
R$ thousand | ||
2013 |
2012 | ||
1st Quarter |
4th Quarter |
1st Quarter | |
Outsourced services |
828,291 |
846,328 |
832,417 |
Communication |
392,545 |
420,761 |
409,514 |
Depreciation and amortization |
411,925 |
407,694 |
398,474 |
Data processing |
292,887 |
307,715 |
262,204 |
Advertising and marketing |
160,989 |
275,521 |
152,510 |
Transport |
198,807 |
225,490 |
212,324 |
Rental |
211,790 |
210,996 |
182,515 |
Asset maintenance |
153,184 |
168,973 |
145,616 |
Financial system services |
179,224 |
167,903 |
163,397 |
Supplies |
69,285 |
78,342 |
91,882 |
Security and surveillance |
115,541 |
111,012 |
100,240 |
Water, electricity and gas |
65,051 |
65,895 |
65,469 |
Travel |
27,407 |
38,340 |
32,926 |
Other |
261,555 |
332,869 |
240,998 |
Total |
3,368,481 |
3,657,839 |
3,290,486 |
27) TAX EXPENSES
|
R$ thousand | ||
2013 |
2012 | ||
|
1st Quarter |
4th Quarter |
1st Quarter |
Contribution for Social Security Financing (Cofins) |
803,023 |
777,122 |
735,812 |
Social Integration Program (PIS) contribution |
134,545 |
131,473 |
123,635 |
Tax on Services (ISS) |
122,814 |
130,626 |
109,340 |
Municipal Real Estate Tax (IPTU) expenses |
21,011 |
9,603 |
19,719 |
Other |
58,581 |
44,545 |
133,871 |
Total |
1,139,974 |
1,093,369 |
1,122,377 |
28) OTHER OPERATING INCOME
|
R$ thousand | ||
2013 |
2012 | ||
1st Quarter |
4th Quarter |
1st Quarter | |
Other interest income |
343,525 |
356,728 |
432,113 |
Reversal of other operating provisions |
198,716 |
140,230 |
112,577 |
Gains on sale of goods |
19,172 |
21,057 |
14,991 |
Revenues from recovery of charges and expenses |
21,783 |
33,262 |
105,544 |
Other |
280,185 |
258,340 |
220,531 |
Total |
863,381 |
809,617 |
885,756 |
Bradesco 181
Financial Statements, Independent Auditors’ Report and Fiscal Council’s Report
Notes to the Consolidated Financial Statements
29) OTHER OPERATING EXPENSES
|
R$ thousand | ||
2013 |
2012 | ||
1st Quarter |
4th Quarter |
1st Quarter | |
Other finance costs |
1,017,722 |
1,134,468 |
911,938 |
Sundry losses |
371,684 |
495,172 |
344,898 |
Commissions on loans and financing (1) |
299,110 |
403,623 |
186,256 |
Discount granted |
230,158 |
358,514 |
236,907 |
Intangible assets amortization |
244,656 |
243,275 |
190,437 |
Goodwill amortization (Note 15a) (2) |
67,358 |
1,225,933 |
65,785 |
Other (3) |
430,557 |
1,188,753 |
437,275 |
Total |
2,661,245 |
5,049,738 |
2,373,496 |
(1) Includes the revised prepaid expense amortization methodology in the fourth quarter of 2012, amounting to R$122,123 thousand;
(2) Includes Banco Berj S.A. full goodwill amortization in the fourth quarter of 2012, amounting to R$1,155,674 thousand; and
(3) Includes impairment analysis expenses in the fourth quarter of 2012, mainly intangible assets – acquisition of rights to provide banking services, amounting to R$527,436 thousand.
30) NON-OPERATING INCOME (LOSS)
|
R$ thousand | ||
2013 |
2012 | ||
1st Quarter |
4th Quarter |
1st Quarter | |
Gain/loss on sale and write-off of assets and investments (1) |
(45,330) |
733,414 |
(25,796) |
Recording/reversal of non-operating provisions |
(31,886) |
(28,310) |
4,750 |
Others |
18,732 |
6,070 |
8,410 |
Total |
(58,484) |
711,174 |
(12,636) |
(1) Includes: (i) gain/loss on sale of Serasa shares in the fourth quarter of 2012, amounting to R$793,360 thousand; and (ii) gain/loss on sale of Cetip shares in the first quarter of 2012, amounting to R$29,205 thousand.
182 Report on Economic and Financial Analysis – March 2013
Financial Statements, Independent Auditors’ Report and Fiscal Council’s Report
Notes to the Consolidated Financial Statements
31) RELATED-PARTY TRANSACTIONS (DIRECT AND INDIRECT)
a) Related party transactions (direct and indirect) are carried out under conditions and at rates consistent with those entered into with third parties, when applicable, and effective on the dates of the operations. The transactions are as follows:
|
R$ thousand | |||||
2013 |
2012 |
2013 |
2012 | |||
March 31 |
December 31 |
March 31 |
1st Quarter |
4th Quarter |
1st Quarter | |
Assets (liabilities) |
Assets (liabilities) |
Assets (liabilities) |
Revenues (expenses) |
Revenues (expenses) |
Revenues (expenses) | |
Interest on shareholders’ equity and dividends: |
(292,469) |
(735,902) |
(257,388) |
- |
- |
- |
Cidade de Deus Companhia Comercial de Participações |
(215,403) |
(541,990) |
(189,566) |
- |
- |
- |
Fundação Bradesco |
(77,066) |
(193,912) |
(67,822) |
- |
- |
- |
Demand deposits/Savings accounts: |
(22,184) |
(17,057) |
(17,043) |
(136) |
(129) |
(123) |
Fundação Bradesco |
- |
- |
(70) |
- |
- |
- |
BBD Participações S.A. |
(9) |
(5) |
(5) |
- |
- |
- |
Nova Cidade de Deus Participações S.A. |
(7) |
(9) |
(3) |
- |
- |
- |
Cidade de Deus Companhia Comercial de Participações |
(8) |
(7) |
(8) |
- |
- |
- |
Key Management Personnel |
(22,160) |
(17,036) |
(16,957) |
(136) |
(129) |
(123) |
Time deposits: |
(172,106) |
(164,099) |
(223,861) |
(1,719) |
(2,055) |
(3,442) |
Cidade de Deus Companhia Comercial de Participações |
(42,124) |
(24,975) |
(30,061) |
(10) |
(36) |
(11) |
Key Management Personnel |
(129,982) |
(139,124) |
(193,800) |
(1,709) |
(2,019) |
(3,431) |
Federal funds purchased and securities sold under agreements to repurchase: |
(230,091) |
(233,551) |
(278,386) |
(4,005) |
(4,176) |
(6,867) |
BBD Participações S.A. |
(4,404) |
- |
- |
(256) |
- |
- |
Key Management Personnel |
(225,687) |
(233,551) |
(278,386) |
(3,749) |
(4,176) |
(6,867) |
Funds from issuance of securities: |
(565,432) |
(374,709) |
(316,391) |
(6,886) |
(6,634) |
(7,922) |
Key Management Personnel |
(565,432) |
(374,709) |
(316,391) |
(6,886) |
(6,634) |
(7,922) |
Rental of branches: |
- |
- |
- |
(352) |
(326) |
(326) |
Fundação Bradesco |
- |
- |
- |
(352) |
(326) |
(326) |
Subordinated debts: |
(709) |
(698) |
(15,006) |
(11) |
(87) |
(1,555) |
Cidade de Deus Companhia Comercial de Participações |
- |
- |
- |
- |
- |
(633) |
Fundação Bradesco |
(709) |
(698) |
(15,006) |
(11) |
(87) |
(922) |
Bradesco 183
Financial Statements, Independent Auditors’ Report and Fiscal Council’s Report
Notes to the Consolidated Financial Statements
b) Compensation for key Management personnel
Each year, the Annual Shareholders’ Meeting approves:
· The annual overall 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 Bradesco Organization.
For 2013, the maximum amount of R$329,600 thousand was set for Management compensation and R$325,600 thousand to finance defined contribution pension plans.
The current policy on Management compensation sets forth that 50% of net variable compensation, if any, must be allocated to the acquisition of preferred shares of Banco Bradesco S.A., which must be traded in three equal, annual and successive installments, the first of which maturing in the year following the payment date. This procedure complies with CMN Resolution 3921/10, that sets forth a management compensation policy for financial institutions
Short-term Management benefits
|
R$ thousand | ||
2013 |
2012 | ||
1st Quarter |
4th Quarter |
1st Quarter | |
Salaries |
82,151 |
81,488 |
93,355 |
INSS contributions |
18,455 |
18,240 |
20,964 |
Total |
100,606 |
99,728 |
114,319 |
Post-employment benefits
|
R$ thousand | ||
2013 |
2012 | ||
1st Quarter |
4th Quarter |
1st Quarter | |
Defined contribution supplementary pension plans |
81,750 |
105,437 |
58,027 |
Total |
81,750 |
105,437 |
58,027 |
Bradesco does not offer long-term benefits related to severance pay or share-based compensation, pursuant to CPC 10 – Share-Based Payment, approved by CMN Resolution 3989/11, to its key Management personnel.
Other information
I) Under current law, financial institutions are not allowed to grant loans or advances to:
a) Officers and members of the advisory, administrative, fiscal or similar councils, as well as to their respective spouses and family members up to the second degree;
b) Individuals or corporations that own more than 10% of their capital; and
c) Corporations of which the financial institution itself, any officers or administrators of the institution, as well as their spouses and respective family members up to the second degree own more than 10%.
Therefore, no loans or advances are granted by financial institutions to any subsidiary, members of the Board of Directors or Board of Executive Officers and their relatives.
184 Report on Economic and Financial Analysis – March 2013
Financial Statements, Independent Auditors’ Report and Fiscal Council’s Report
Notes to the Consolidated Financial Statements
II) Shareholding
Together, Members of the Board of Directors and Board of Executive Officers had the following shareholding in Bradesco:
2013 |
2012 | ||
March 31 |
December 31 |
March 31 | |
● Common shares |
0.73% |
0.73% |
0.74% |
● Preferred shares |
1.00% |
1.00% |
0.99% |
● Total shares (1) |
0.86% |
0.86% |
0.86% |
(1) On March 31, 2013, direct and indirect shareholding of the members of Bradesco’s Board of Directors and Board of Executive Officers amounted to 3.15% of common shares, 1.05% of preferred shares and 2.10% of all shares.
32) FINANCIAL INSTRUMENTS
Risk management is highly strategic due to the increasing complexity of services and products and the globalization of the Organization’s business. The dynamic markets lead Bradesco to an ongoing improvement of this activity in the pursuit of best practices. For that reason, Bradesco was authorized by Bacen to use its internal market risk models, which were already in force, to calculate regulatory capital as of January 2013.
The Organization controls risk management in an integrated and independent manner, preserving and valuing the Board's decisions, developing and implementing methodologies, models, and measurement and control tools. It also provides training to employees from all Organization levels, from the business areas to the Board of Directors.
The management process allows the risks to be proactively identified, measured, mitigated, monitored and reported, which is necessary in view of the Organization’s complex financial products and activity profile.
Credit risk management
Credit risk refers to the possibility of losses associated to the non-compliance by the borrower or counterparty for their respective financial obligations under agreed terms, as well as to the reduction of the value of a loan agreement resulting from a deterioration of the borrower’s risk rating, reduced earnings or remuneration, the advantages in renegotiation, recovery costs and other values related to the counterparty’s non-compliance with its financial obligations.
Credit risk management in the Organization is a continuous and evolving process of mapping, development, assessment and diagnosis through the use of models, instruments and procedures that require a high degree of discipline and control during the analysis of operations to preserve the integrity and autonomy of the processes.
The Organization carefully controls its exposure to credit risk, which mainly results from loans, securities and derivative financial instruments. Credit risk also stems from financial obligations related to loan commitments or financial guarantees.
Bradesco 185
Financial Statements, Independent Auditors’ Report and Fiscal Council’s Report
Notes to the Consolidated Financial Statements
Market risk management
Market risk is represented by the possibility of financial losses due to fluctuating prices and interest rates of the Organization’s financial assets as its asset and liability portfolios may have mismatched maturities, currencies and indexes.
Market risk is carefully identified, measured, mitigated and controlled. The Organization has a conservative exposure profile to market risk, with the guidelines and limits monitored independently on a daily basis.
Market risk is controlled for all of the Organization’s companies in a corporate and centralized manner. All activities exposed to market risk are mapped, measured and classified by probability and importance, with their respective mitigation plans duly approved by the corporate governance structure.
186 Report on Economic and Financial Analysis – March 2013
Financial Statements, Independent Auditors’ Report and Fiscal Council’s Report
Notes to the Consolidated Financial Statements
Below is the statement of financial position by currency
R$ thousand | |||||
2013 |
2012 | ||||
March 31 |
December 31 |
March 31 | |||
Balance |
Local |
Foreign |
Foreign | ||
Assets |
|
|
|
|
|
Current and long-term assets |
879,190,981 |
827,081,323 |
52,109,658 |
51,782,498 |
52,960,686 |
Funds available |
11,347,061 |
8,142,043 |
3,205,018 |
3,146,597 |
7,814,216 |
Interbank investments |
171,332,806 |
170,094,553 |
1,238,253 |
1,619,256 |
2,075,712 |
Securities and derivative financial instruments |
300,599,647 |
288,903,856 |
11,695,791 |
12,192,021 |
9,278,177 |
Interbank and interdepartmental accounts |
52,769,214 |
52,769,214 |
- |
- |
- |
Loans and leasing |
255,454,034 |
229,490,151 |
25,963,883 |
26,636,996 |
23,027,787 |
Other receivables and assets |
87,688,219 |
77,681,506 |
10,006,713 |
8,187,628 |
10,764,794 |
Permanent assets |
15,275,796 |
15,234,510 |
41,286 |
42,078 |
42,997 |
Investments |
1,867,383 |
1,867,065 |
318 |
325 |
253 |
Premises and equipment and leased assets |
4,549,798 |
4,535,042 |
14,756 |
15,811 |
16,385 |
Intangible assets |
8,858,615 |
8,832,403 |
26,212 |
25,942 |
26,359 |
Total |
894,466,777 |
842,315,833 |
52,150,944 |
51,824,576 |
53,003,683 |
|
|
|
|
|
|
Liabilities |
|
|
|
|
|
Current and long-term liabilities |
823,787,487 |
760,162,870 |
63,624,617 |
65,586,848 |
61,234,116 |
Deposits |
205,870,134 |
183,672,519 |
22,197,615 |
23,713,560 |
24,074,351 |
Federal funds purchased and securities sold under agreements to repurchase |
281,045,120 |
275,096,806 |
5,948,314 |
3,925,918 |
1,937,100 |
Funds from issuance of securities |
47,832,264 |
34,612,587 |
13,219,677 |
14,188,239 |
9,481,205 |
Interbank and interdepartmental accounts |
3,814,143 |
2,177,054 |
1,637,089 |
1,593,626 |
1,430,196 |
Borrowing and onlending |
46,209,274 |
37,749,609 |
8,459,665 |
8,433,743 |
11,729,172 |
Derivative financial instruments |
2,590,307 |
2,423,921 |
166,386 |
298,041 |
454,256 |
Technical reserve for insurance, pension plans and capitalization bonds |
127,366,598 |
127,365,509 |
1,089 |
1,099 |
1,229 |
Other liabilities: |
|
|
|
|
|
- Subordinated debt |
35,057,338 |
26,460,464 |
8,596,874 |
8,806,973 |
8,182,665 |
- Other |
74,002,309 |
70,604,401 |
3,397,908 |
4,625,649 |
3,943,942 |
Deferred income |
632,590 |
632,590 |
- |
- |
- |
Non-controlling interests in subsidiaries |
604,602 |
604,602 |
- |
- |
- |
Shareholders’ equity |
69,442,098 |
69,442,098 |
- |
- |
- |
Total |
894,466,777 |
830,842,160 |
63,624,617 |
65,586,848 |
61,234,116 |
Net position of assets and liabilities |
|
|
(11,473,673) |
(13,762,272) |
(8,230,433) |
Net position of derivatives (2) |
|
|
(5,535,144) |
(5,643,860) |
(4,977,227) |
Other net memorandum accounts (3) |
|
|
(194,004) |
(47,668) |
(14,292) |
Net exchange position (liability) |
|
|
(17,202,821) |
(19,453,800) |
(13,221,952) |
(1) Amounts expressed 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 memorandum accounts.
Bradesco 187
Financial Statements, Independent Auditors’ Report and Fiscal Council’s Report
Notes to the Consolidated Financial Statements
VaR Internal Model - Trading Portfolio
Risk factors |
R$ thousand | ||
2013 |
2012 | ||
March 31 |
December 31 |
March 31 | |
Fixed rates |
349,574 |
94,956 |
96,438 |
Exchange coupon |
11,666 |
11,553 |
11,257 |
Foreign currency |
2,243 |
23,641 |
20,183 |
IGP-M/IPCA |
394,024 |
116,608 |
76,518 |
Equities |
18,909 |
9,209 |
22,699 |
Sovereign/Eurobonds and Treasuries |
41,834 |
19,760 |
24,890 |
Other |
2,353 |
4,245 |
6,525 |
Correlation/diversification effect |
(182,379) |
(79,700) |
(90,084) |
VaR (Value at Risk) |
638,224 |
200,272 |
168,426 |
Sensitivity analysis
The Trading Portfolio is also monitored daily by 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 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. Also, due to our strong presence in the insurance and pension plan market, most of the assets are adjusted for price indexes, linked to the corresponding technical reserves.
188 Report on Economic and Financial Analysis – March 2013
Financial Statements, Independent Auditors’ Report and Fiscal Council’s Report
Notes to the Consolidated Financial Statements
Sensitivity Analysis - Trading and Banking Portfolios
|
R$ thousand | |||||||||
Trading and Banking portfolios (1) | ||||||||||
2013 |
2012 | |||||||||
March 31 |
December 31 |
March 31 | ||||||||
1 |
2 |
3 |
1 |
2 |
3 |
1 |
2 |
3 | ||
Interest rate in Reais |
Exposure subject to variations in fixed interest rates and interest rate coupons |
(17,407) |
(3,545,969) |
(6,895,059) |
(11,099) |
(2,128,929) |
(4,115,092) |
(9,399) |
(2,144,816) |
(4,148,883) |
Price indexes |
Exposure subject to variations in price index coupon rates |
(18,876) |
(1,819,418) |
(3,375,792) |
(22,273) |
(1,902,223) |
(3,448,019) |
(12,379) |
(1,414,756) |
(2,557,358) |
Exchange coupon |
Exposure subject to variations in foreign currency coupon rates |
(826) |
(75,742) |
(142,887) |
(661) |
(58,363) |
(109,978) |
(538) |
(54,940) |
(101,807) |
Foreign currency |
Exposure subject to exchange variations |
(1,143) |
(19,163) |
(40,581) |
(11,347) |
(164,807) |
(305,127) |
(14,453) |
(361,320) |
(722,641) |
Equities |
Exposure subject to variation in stock prices |
(19,192) |
(477,562) |
(954,884) |
(19,079) |
(469,601) |
(934,884) |
(15,578) |
(389,458) |
(778,916) |
Sovereign/ Eurobonds and Treasuries |
Exposure subject to variations in the interest rate of securities traded on the international market |
(1,344) |
(51,212) |
(100,660) |
(1,115) |
(44,355) |
(87,136) |
(2,966) |
(82,162) |
(164,769) |
Other |
Exposure not classified in previous definitions |
(58) |
(1,450) |
(2,899) |
(82) |
(2,056) |
(4,112) |
(78) |
(1,865) |
(3,730) |
Total excluding correlation of risk factors |
(58,846) |
(5,990,516) |
(11,512,762) |
(65,656) |
(4,770,334) |
(9,004,348) |
(55,391) |
(4,449,317) |
(8,478,104) | |
Total including correlation of risk factors |
(38,709) |
(4,887,562) |
(9,378,843) |
(36,642) |
(3,712,361) |
(6,979,548) |
(22,055) |
(3,060,487) |
(5,828,858) |
(1) Amounts net of tax.
Bradesco 189
Financial Statements, Independent Auditors’ Report and Fiscal Council’s Report
Notes to the Consolidated Financial Statements
The sensitivity analysis of the Trading Portfolio, which represents exposures that may have a material impact on the Organization’s results, is presented below. Note that results show the impact for each scenario on a static portfolio position. The market dynamism results in continuous changes in these positions and does not necessarily reflect the current position. Moreover, as previously mentioned, the Organization has an ongoing process of market risk management, which constantly looks for market dynamism to mitigate related risks according to the strategy determined by Senior Management. Therefore, in cases of deterioration indicators in a certain position, proactive measures are taken to minimize any potential negative impact, aimed at maximizing the risk/return ratio for the Organization.
Sensitivity Analysis - Trading Portfolio
|
|
R$ thousand | ||||||||
Trading portfolio (1) | ||||||||||
|
|
2013 |
2012 | |||||||
|
|
March 31 |
December 31 |
March 31 | ||||||
|
|
1 |
2 |
3 |
1 |
2 |
3 |
1 |
2 |
3 |
Interest rate in Reais |
Exposure subject to variations in fixed interest rates and interest rate coupons |
(5,440) |
(1,052,299) |
(2,065,253) |
(1,596) |
(300,144) |
(577,467) |
(2,668) |
(610,822) |
(1,189,560) |
Price indexes |
Exposure subject to variations in price index coupon rates |
(7,339) |
(706,289) |
(1,351,585) |
(2,864) |
(256,727) |
(489,707) |
(2,401) |
(270,680) |
(523,434) |
Exchange coupon |
Exposure subject to variations in foreign currency coupon rates |
(831) |
(74,728) |
(141,002) |
(649) |
(55,701) |
(104,875) |
(537) |
(52,316) |
(97,262) |
Foreign currency |
Exposure subject to exchange variations |
(1,326) |
(32,834) |
(65,648) |
(12,312) |
(216,083) |
(418,084) |
(8,610) |
(215,241) |
(430,482) |
Equities |
Exposure subject to variation in stock prices |
(1,949) |
(46,893) |
(93,591) |
(1,537) |
(31,882) |
(60,427) |
(1,818) |
(45,441) |
(90,881) |
Sovereign/ Eurobonds and Treasuries |
Exposure subject to variations in the interest rate of securities traded on the international market |
(1,316) |
(47,571) |
(92,786) |
(1,001) |
(41,733) |
(81,194) |
(2,569) |
(65,844) |
(130,716) |
Other |
Exposure not classified in previous definitions |
(45) |
(1,142) |
(2,284) |
(49) |
(1,232) |
(2,464) |
- |
(278) |
(556) |
Total excluding correlation of risk factors |
(18,246) |
(1,961,756) |
(3,812,149) |
(20,008) |
(903,502) |
(1,734,218) |
(18,603) |
(1,260,622) |
(2,462,891) | |
Total including correlation of risk factors |
(11,528) |
(1,513,203) |
(2,935,318) |
(13,585) |
(580,483) |
(1,111,507) |
(8,716) |
(855,158) |
(1,663,126) |
(1) Amounts net of tax.
190 Report on Economic and Financial Analysis – March 2013
Financial Statements, Independent Auditors’ Report and Fiscal Council’s Report
Notes to the Consolidated Financial Statements
Sensitivity analyses were carried out based on scenarios prepared for 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% variation on prices. For example, in the scenario applied to positions on March 31, 2013, the Real/Dollar exchange rate was R$2.04. The rate applied on the positions on March 31, 2013 was 7.94% p.a. for the 1-year fixed interest rate scenario,
Scenario 2: 25% stresses were determined based on market information. For instance, in the scenario applied to positions on March 31, 2013, the Real/Dollar exchange rate was R$2.52. For the interest rate scenario, the 1-year fixed interest rate applied to positions on March 31, 2013 was 9.91% p.a. Scenarios for other risk factors also represented a 25% stress on the respective curves or prices, and
Scenario 3: 50% stresses were determined based on market information. For instance, in the scenario applied to positions on March 31, 2013, the Real/Dollar exchange rate was R$3.03. For the interest rate scenario, the 1-year fixed interest rate applied to positions on March 31, 2013 was 11.89% p.a. Scenarios for other risk factors also represented a 50% stress on the respective curves or prices.
Liquidity Risk
Liquidity Risk is represented by the possibility of the institution not being able to efficiently meet its obligations, without affecting its daily operations and incurring significant losses, as well as the possibility of the institution not being able to trade a position at market price due to its high amount when compared to the usually traded volume or due to some market discontinuation.
One of the objectives of the Organization’s Policy on Market and Liquidity Risk Management, approved by the Board of Directors, is to lay down the rules, criteria and procedures that guarantee the establishment of the Minimum Liquidity Reserve (RML) for the Organization, as well as the strategy and action plans for liquidity crisis situations. As part of the criteria and procedures approved, the Organization also establishes a minimum liquidity reserve to be recorded daily and the types of assets eligible for making up the resources available. Moreover, instruments for managing liquidity in a normal scenario and in a crisis scenario and the strategies to be implemented in each case are established.
The liquidity risk is managed in a corporate and centralized manner, by daily monitoring of the composition of available resources, compliance with the minimum level of liquidity and contingency plans for stress situations.
Bradesco 191
Financial Statements, Independent Auditors’ Report and Fiscal Council’s Report
Notes to the Consolidated Financial Statements
The statement of financial position by maturity is as follows
|
R$ thousand | |||||
1 to 30 days |
31 to 180 days |
181 to 360 days |
More than 360 days |
Maturity |
Total | |
Assets |
|
|
|
|
|
|
Current and long-term assets |
510,442,522 |
99,626,539 |
54,287,395 |
214,834,525 |
- |
879,190,981 |
Funds available |
11,347,061 |
- |
- |
- |
- |
11,347,061 |
Interbank investments (2) |
149,337,973 |
19,530,928 |
1,403,834 |
1,060,071 |
- |
171,332,806 |
Securities and derivative financial instruments (1) (2) |
235,190,656 |
3,383,175 |
6,420,490 |
55,605,326 |
- |
300,599,647 |
Interbank and interdepartmental accounts |
52,207,071 |
- |
- |
562,143 |
- |
52,769,214 |
Loan and leasing |
27,420,206 |
63,608,038 |
39,437,382 |
124,988,408 |
- |
255,454,034 |
Other receivables and assets |
34,939,555 |
13,104,398 |
7,025,689 |
32,618,577 |
- |
87,688,219 |
Permanent assets |
356,662 |
1,648,266 |
1,309,402 |
9,053,593 |
2,907,873 |
15,275,796 |
Investments |
- |
- |
- |
- |
1,867,383 |
1,867,383 |
Premises and equipment and leased assets |
59,409 |
297,044 |
356,453 |
3,433,204 |
403,688 |
4,549,798 |
Intangible assets |
297,253 |
1,351,222 |
952,949 |
5,620,389 |
636,802 |
8,858,615 |
Total on March 31, 2013 |
510,799,184 |
101,274,805 |
55,596,797 |
223,888,118 |
2,907,873 |
894,466,777 |
Total on December 31, 2012 |
495,127,151 |
100,217,648 |
51,751,930 |
229,321,312 |
2,674,137 |
879,092,178 |
Total on March 31, 2012 |
431,881,797 |
106,021,705 |
50,124,859 |
197,532,394 |
3,988,769 |
789,549,524 |
|
|
|
|
|
|
|
Liabilities |
|
|
|
|
|
|
Current and long-term liabilities |
476,450,348 |
91,275,038 |
45,407,591 |
210,654,510 |
- |
823,787,487 |
Deposits (3) |
120,017,022 |
13,993,550 |
9,647,078 |
62,212,484 |
- |
205,870,134 |
Federal funds purchased and securities sold under agreements to repurchase (2) |
205,595,520 |
48,116,762 |
9,359,592 |
17,973,246 |
- |
281,045,120 |
Funds from issuance of securities |
3,229,782 |
12,948,357 |
12,794,626 |
18,859,499 |
- |
47,832,264 |
Interbank and interdepartmental accounts |
3,814,143 |
- |
- |
- |
- |
3,814,143 |
Borrowing and onlending |
2,735,538 |
10,306,305 |
7,307,355 |
25,860,076 |
- |
46,209,274 |
Derivative financial instruments |
1,448,089 |
286,761 |
138,535 |
716,922 |
- |
2,590,307 |
Technical reserves for insurance, pension plans and capitalization bonds (3) |
98,285,873 |
3,162,508 |
1,133,658 |
24,784,559 |
- |
127,366,598 |
Other liabilities: |
|
|
|
|
|
|
- Subordinated debts |
115,444 |
402,006 |
1,007,305 |
33,532,583 |
- |
35,057,338 |
- Other |
41,208,937 |
2,058,789 |
4,019,442 |
26,715,141 |
- |
74,002,309 |
Deferred income |
632,590 |
- |
- |
- |
- |
632,590 |
Non-controlling interests in subsidiaries |
- |
- |
- |
- |
604,602 |
604,602 |
Shareholders’ equity |
- |
- |
- |
- |
69,442,098 |
69,442,098 |
Total on March 31, 2013 |
477,082,938 |
91,275,038 |
45,407,591 |
210,654,510 |
70,046,700 |
894,466,777 |
Total on December 31, 2012 |
450,962,629 |
99,715,386 |
41,417,556 |
216,360,954 |
70,635,653 |
879,092,178 |
Total on March 31, 2012 |
389,674,925 |
56,423,424 |
48,577,683 |
236,184,169 |
58,689,323 |
789,549,524 |
Net assets on March 31, 2013 YTD |
33,716,246 |
43,716,013 |
53,905,219 |
67,138,827 |
- |
- |
Net assets on December 31, 2012 YTD |
44,164,522 |
44,666,784 |
55,001,158 |
67,961,516 |
- |
- |
Net assets on March 31, 2012 YTD |
42,206,872 |
91,805,153 |
93,352,329 |
54,700,554 |
- |
- |
(1) Investments in investment funds are classified as 1 to 30 days;
(2) Repurchase agreements are classified according to the maturity of the operation; and
(3) Demand and savings deposits and technical reserves for insurance, pension plans and capitalization bonds comprising VGBL and PGBL products are classified as 1 to 30 days, without considering average historical turnover.
192 Report on Economic and Financial Analysis – March 2013
Financial Statements, Independent Auditors’ Report and Fiscal Council’s Report
Notes to the Consolidated Financial Statements
Operational Risk
Operational risk is represented by losses from internal processes, personnel and inadequate systems or failures and external events. This definition includes legal risk, but excludes Strategy and Reputation Risk.
Operational risk management is essential to generate added value. Risk is controlled centrally through identification, measurement, mitigation plans and monitoring, on a consolidated basis and for each of the Organization’s companies.
Among plans to mitigate operational risk, the most important is business continuity management, which consists of formal plans to be adopted during moments of crisis to guarantee the recovery and continuation of business as well as preventing loss.
Capital Management
The capital management process is performed to provide the conditions necessary to meet the Organization’s strategic objectives, considering the economic and commercial environment in which it operates. This process is compatible with the nature of operations, complexity of service and products and extent of the Organization's exposure to risks.
Under Bacen regulations, financial institutions are required to permanently maintain capital (Reference Shareholders’ Equity) consistent with the risks of their activities, represented by Required Reference Shareholders’ Equity (PRE). The PRE calculation considers, at least, the sum of credit risk, market risk and operating risk.
Adjusting to Reference Shareholders' Equity is done daily and aims to ensure that the Organization has a solid capital base to support development of activities and cope with risk, either in normal or in extreme market conditions, as well as meeting capital regulatory requirements.
Bradesco 193
Financial Statements, Independent Auditors’ Report and Fiscal Council’s Report
Notes to the Consolidated Financial Statements
Below is the Capital Adequacy Ratio:
Calculation basis - Capital Adequacy Ratio |
R$ thousand | |||||
2013 |
2012 | |||||
March 31 |
December 31 |
March 31 | ||||
Financial |
Economic-financial |
Financial |
Economic-financial |
Financial |
Economic-financial | |
Shareholders’ equity |
69,442,098 |
69,442,098 |
70,047,459 |
70,047,459 |
58,059,059 |
58,059,059 |
Reduction of deferred assets - CMN Resolution 3444/07 |
(112,918) |
(206,332) |
(120,784) |
(211,584) |
(152,488) |
(234,795) |
Decrease in gains/losses of mark-to-market adjustments in available for sale and derivatives - CMN Resolution 3444/07 |
(1,731,929) |
(1,731,929) |
(4,228,707) |
(4,228,707) |
2,126,070 |
2,126,070 |
Non-controlling interests/other |
185,778 |
604,602 |
189,066 |
588,194 |
187,583 |
630,228 |
Reference shareholders’ equity - Tier I |
67,783,029 |
68,108,439 |
65,887,034 |
66,195,362 |
60,220,224 |
60,580,562 |
Total of gains/losses of adjustments to market value in available for sale and derivatives - CMN Resolution 3444/07 |
1,731,929 |
1,731,929 |
4,228,707 |
4,228,707 |
(2,126,070) |
(2,126,070) |
Subordinated debt/other |
27,008,547 |
27,008,547 |
26,637,742 |
26,637,742 |
17,356,806 |
17,356,806 |
Reference shareholders’ equity - Tier II |
28,740,476 |
28,740,476 |
30,866,449 |
30,866,449 |
15,230,736 |
15,230,736 |
Total reference shareholders’ equity (Tier I + Tier II) |
96,523,505 |
96,848,915 |
96,753,483 |
97,061,811 |
75,450,960 |
75,811,298 |
Deduction of instruments for funding - CMN Resolution 3444/07 |
(128,887) |
(128,887) |
(128,153) |
(128,153) |
(106,636) |
(106,636) |
Reference shareholders’ equity (a) |
96,394,618 |
96,720,028 |
96,625,330 |
96,933,658 |
75,344,324 |
75,704,662 |
Capital allocation (by risk) |
|
|
|
|
|
|
- Credit risk |
55,043,902 |
54,343,075 |
55,944,947 |
55,344,916 |
49,597,579 |
48,718,051 |
- Market risk |
10,617,396 |
10,617,396 |
7,238,821 |
7,280,700 |
3,622,168 |
3,622,168 |
- Operational risk |
2,397,142 |
3,354,289 |
2,543,272 |
3,431,636 |
2,543,458 |
3,312,555 |
Required reference shareholders’ equity (b) |
68,058,440 |
68,314,760 |
65,727,040 |
66,057,252 |
55,763,205 |
55,652,774 |
Margin (a-b) |
28,336,178 |
28,405,268 |
30,898,290 |
30,876,406 |
19,581,119 |
20,051,888 |
Risk-weighted assets (c) |
618,713,096 |
621,043,272 |
597,518,554 |
600,520,477 |
506,938,219 |
505,934,297 |
Capital adequacy ratio (a/c) |
15.6% |
15.6% |
16.2% |
16.1% |
14.9% |
15.0% |
194 Report on Economic and Financial Analysis – March 2013
Financial Statements, Independent Auditors’ Report and Fiscal Council’s Report
Notes to the Consolidated Financial Statements
The book value, net of loss provisions on the main financial instruments is shown below:
Portfolio |
R$ thousand | |||||||
Unrealized gain/(loss) without tax effects | ||||||||
Book value |
Market value |
In income statement |
In shareholders’ equity | |||||
2013 |
2013 |
2012 |
2013 |
2012 | ||||
March |
March |
December |
March |
March |
December |
March | ||
Securities and derivative financial instruments (Notes 3e, 3f and 8) |
300,599,647 |
303,017,792 |
8,121,992 |
12,530,549 |
5,711,455 |
2,418,145 |
2,618,956 |
6,477,950 |
- Adjustment of available-for-sale securities (Note 8 cII) |
|
|
5,703,847 |
9,911,593 |
(766,495) |
- |
- |
- |
- Adjustment of held-to-maturity securities (Note 8d item 6) |
|
|
2,418,145 |
2,618,956 |
6,477,950 |
2,418,145 |
2,618,956 |
6,477,950 |
Loan and leasing (Notes 2, 3g and 10) (1) |
297,883,368 |
299,216,961 |
1,333,593 |
1,670,767 |
(159,812) |
1,333,593 |
1,670,767 |
(159,812) |
Investments (Notes 3j and 13) (2) |
1,867,383 |
13,976,595 |
12,109,212 |
12,042,266 |
11,316,168 |
12,109,212 |
12,042,266 |
11,316,168 |
Treasury shares (Note 23d) |
197,301 |
281,791 |
- |
- |
- |
84,490 |
60,483 |
27,410 |
Time deposits (Notes 3n and 16a) |
99,505,387 |
99,267,153 |
238,234 |
193,401 |
204,609 |
238,234 |
193,401 |
204,609 |
Funds from issuance of securities (Note 16c) |
47,832,264 |
47,993,849 |
(161,585) |
(194,078) |
(290,699) |
(161,585) |
(194,078) |
(290,699) |
Borrowing and onlending (Notes 17a and 17b) |
46,209,274 |
46,346,874 |
(137,600) |
134,504 |
82,817 |
(137,600) |
134,504 |
82,817 |
Subordinated debts (Note 19) |
35,057,338 |
36,234,934 |
(1,177,596) |
(1,497,435) |
(734,789) |
(1,177,596) |
(1,497,435) |
(734,789) |
Unrealized gains excluding tax |
|
|
20,326,250 |
24,879,974 |
16,129,749 |
14,706,893 |
15,028,864 |
16,923,654 |
(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) and other investments (BM&FBOVESPA).
Bradesco 195
Financial Statements, Independent Auditors’ Report and Fiscal Council’s Report
Notes to the Consolidated Financial Statements
Determination of the market 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, estimate amounts are 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 Bradesco Organization 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 onlending were calculated by discounting the difference between the cash flows under the contract terms and the prevailing market rates at the reporting date.
33) EMPLOYEE BENEFITS
Bradesco and its subsidiaries sponsor a unrestricted benefit pension plan (PGBL) for employees and directors which is a private defined contribution pension plan that allows financial resources to be accumulated by participants throughout their careers by means of employee and employer contributions and invested in an Exclusive Investment Fund (FIE).
The PGBL is managed by Bradesco Vida e Previdência S.A. and BRAM - Bradesco Asset Management S.A. The Securities Dealer Company (DTVM) is responsible for the financial management of FIE.
Contributions made by employees and directors of Bradesco and its subsidiaries are for the equivalent of at least 4% of their salary, except for participants who chose to migrate from the defined benefit plan to a defined contribution plan (PGBL) in 2001, whose contributions to the PGBL were maintained at the levels that prevailed for the defined benefit plan when they migrated, always respecting the 4% minimum.
Actuarial obligations of the defined contribution plan (PGBL) are fully covered by the plan assets of the corresponding FIE.
In addition to the aforementioned plan (PGBL), participants who chose to migrate from the defined benefit plan are guaranteed a proportional deferred benefit, corresponding to their accumulated rights in the plan. For participants of the defined benefit plan, whether they migrated to the PGBL plan or not, for retirees and pensioners, the present value of the actuarial plan obligation is fully covered by the plan assets.
Banco Alvorada S.A. (successor from the 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 BBI S.A. (formally Banco BEM S.A.) sponsor both defined benefit and defined contribution retirement plans, through Caixa de Assistência e Aposentadoria dos Funcionários do Banco do Estado do Maranhão (Capof).
Alvorada Cartões, Crédito, Financiamento e Investimento S.A. (Alvorada CCFI) (merging company of Banco BEC S.A.) sponsors a defined benefit plan through Caixa de Previdência Privada do Banco do Estado do Ceará (Cabec).
The assets of pension plans are invested in compliance with the applicable legislation (government securities and private securities, listed company shares and real estate properties).
196 Report on Economic and Financial Analysis - March 2013
Financial Statements, Independent Auditors’ Report and Fiscal Council’s Report
Notes to the Consolidated Financial Statements
On December 31, 2012, according to CPC 33 – Employee Benefit, as approved by CVM Resolution 600/09, Bradesco and its subsidiaries, as sponsors of these plans, taking into consideration the economic and actuarial study, recalculated their actuarial commitments using a real interest rate that reflects the new real interest rate scenario, recognizing their obligations in the financial statements.
Bradesco’s foreign branches and subsidiaries provide their employees and directors with a pension plan in accordance with standards set locally by the authorities so accumulating funds throughout the participant’s career.
Expenses relating to contributions made in the first quarter of 2013 totaled R$158,043 thousand (R$181,159 thousand in the fourth quarter of 2012 and R$117,074 thousand in the first quarter of 2012).
In addition to this benefit, Bradesco and its subsidiaries offer their employees and management other benefits including: health insurance, dental care, life and personal accident insurance, as well as professional training, whose expenses, including the aforementioned contributions, amounted to R$670,355 thousand in the first quarter of 2013 (R$715,913 thousand in the fourth quarter of 2012 and R$607,816 thousand in the first quarter of 2012).
34) INCOME TAX AND SOCIAL CONTRIBUTION
a) Calculation of income tax and social contribution charges
|
R$ thousand | ||
2013 |
2012 | ||
|
1st Quarter |
4th Quarter |
1st Quarter |
Income before income tax and social contribution |
4,695,287 |
2,585,073 |
4,596,638 |
Total income tax and social contribution at rates of 25% and 15%, respectively (1) |
(1,878,115) |
(1,034,029) |
(1,838,655) |
Effect on the tax calculation: |
|
|
|
Equity in the earnings (losses) of unconsolidated companies |
1,333 |
17,913 |
16,067 |
Non-deductible expenses, net of non-taxable income |
(102,806) |
(130,051) |
(118,382) |
Tax credits recorded from previous periods (2) |
- |
1,464,112 |
- |
Interest on shareholders’ equity (3) |
316,666 |
318,972 |
310,968 |
Other amounts (4) |
(85,618) |
(315,182) |
(156,382) |
Income tax and social contribution for the period |
(1,748,540) |
321,735 |
(1,786,384) |
(1) The social contribution rate for companies of the financial and insurance sectors was increased to 15%, according to Law 11727/08, remaining at 9% for other companies (Note 3h);
(2) Basically refers to the recording of Banco Berj S.A.’s tax credit, which, after compliance with all regulatory aspects and consequent capital stock increase, started to show effective realization perspectives;
(3) Includes paid and payable interest on shareholders’ equity; and
(4) Primarily includes the exchange variation on investments made abroad and bringing the effective social contribution rate to the 40% rate.
Bradesco 197
Financial Statements, Independent Auditors’ Report and Fiscal Council’s Report
Notes to the Consolidated Financial Statements
b) Breakdown of income tax and social contribution in the income statement
|
R$ thousand | ||
2013 |
2012 | ||
|
1st Quarter |
4th Quarter |
1st Quarter |
Current taxes: |
|
|
|
Income tax and social contribution payable |
(3,554,148) |
(639,939) |
(2,570,281) |
Deferred taxes: |
|
|
|
Amount recorded/realized in the period on temporary additions |
2,014,332 |
(606,938) |
885,753 |
Use of opening balances of: |
|
|
|
Social contribution loss |
(189,707) |
(61,528) |
(76,594) |
Income tax loss |
(69,914) |
(62,206) |
(97,650) |
Tax credit recorded from previous periods: |
|
|
|
Social contribution loss |
- |
545,427 |
- |
Income tax loss |
- |
705,792 |
- |
Temporary additions |
- |
212,893 |
- |
Recording in the period on: |
|
|
|
Social contribution loss |
35,064 |
139,576 |
24,721 |
Income tax loss |
15,833 |
88,658 |
47,667 |
Total deferred taxes |
1,805,608 |
961,674 |
783,897 |
Income tax and social contribution for the period |
(1,748,540) |
321,735 |
(1,786,384) |
c) Deferred income tax and social contribution
|
R$ thousand | ||||
|
Balance on 12.31.2012 |
Amount recorded |
Amount realized |
Balance on 3.31.2013 |
Balance on 3.31.2012 |
Allowance for loan losses |
12,175,635 |
1,727,558 |
645,295 |
13,257,898 |
11,032,375 |
Civil provisions |
1,473,051 |
83,756 |
56,491 |
1,500,316 |
1,312,682 |
Tax provisions |
4,953,069 |
313,164 |
9,222 |
5,257,011 |
4,352,786 |
Labor provisions |
987,394 |
118,765 |
120,769 |
985,390 |
934,209 |
Provision for devaluation of securities and investments |
411,399 |
670 |
162 |
411,907 |
404,768 |
Provision for devaluation of foreclosed assets |
185,942 |
30,008 |
27,305 |
188,645 |
83,167 |
Adjustment to market value of trading securities |
15,072 |
183,449 |
2,451 |
196,070 |
16,880 |
Amortization of goodwill |
356,837 |
985 |
19,913 |
337,909 |
392,057 |
Provision for interest on shareholders’ equity (1) |
- |
226,158 |
- |
226,158 |
310,968 |
Other |
1,697,152 |
470,395 |
258,968 |
1,908,579 |
1,436,456 |
Total deductible taxes on temporary differences |
22,255,551 |
3,154,908 |
1,140,576 |
24,269,883 |
20,276,348 |
Income tax and social contribution losses in Brazil and abroad |
1,697,087 |
50,897 |
259,621 |
1,488,363 |
411,540 |
Subtotal (2) |
23,952,638 |
3,205,805 |
1,400,197 |
25,758,246 |
20,687,888 |
Adjustment to fair value of available-for-sale |
109,446 |
38,743 |
25,949 |
122,240 |
324,807 |
Social contribution - Provisional Measure |
140,842 |
- |
- |
140,842 |
140,842 |
Total deferred tax assets (Note 11b) |
24,202,926 |
3,244,548 |
1,426,146 |
26,021,328 |
21,153,537 |
Deferred tax liabilities (Note 34f) |
7,996,282 |
155,445 |
2,263,336 |
5,888,391 |
4,483,019 |
Deferred tax assets, net of deferred tax liabilities |
16,206,644 |
3,089,103 |
(837,190) |
20,132,937 |
16,670,518 |
- Percentage of net deferred tax assets on reference shareholders’ equity (Note 32a) |
16.7% |
|
|
20.8% |
22.0% |
- Percentage of net deferred tax assets over total assets |
1.8% |
|
|
2.3% |
2.1% |
(1) Deferred taxes on interest on shareholders’ equity is recorded up to the authorized tax limit; and
(2) Deferred taxes from companies in the financial and insurance sectors were recorded considering the increase in the social contribution rate, established by Law 11727/08 (Note 3h); and
(3) Up to the end of 2013, the amount of R$54,876 thousand should be realized, which will be recorded when effectively used (item d).
198 Report on Economic and Financial Analysis - March 2013
Financial Statements, Independent Auditors’ Report and Fiscal Council’s Report
Notes to the Consolidated Financial Statements
d) Expected realization of deferred tax assets on temporary differences, income tax and social contribution losses and deductible social contribution - Provisional Measure 2158-35
|
R$ thousand | |||||
Temporary differences |
Income tax and social contribution losses |
Social contribution 2158-35 |
Total | |||
Income tax |
Social contribution |
Income tax |
Social contribution | |||
2013 |
4,059,058 |
2,385,202 |
181,742 |
121,487 |
54,876 |
6,802,365 |
2014 |
4,652,312 |
2,735,507 |
316,329 |
203,035 |
85,966 |
7,993,149 |
2015 |
4,426,126 |
2,590,027 |
196,019 |
168,906 |
- |
7,381,078 |
2016 |
785,203 |
449,186 |
32,329 |
76,771 |
- |
1,343,489 |
2017 |
1,426,699 |
745,974 |
127,449 |
62,968 |
- |
2,363,090 |
2018 (1st quarter) |
9,181 |
5,408 |
41 |
1,287 |
- |
15,917 |
Total |
15,358,579 |
8,911,304 |
853,909 |
634,454 |
140,842 |
25,899,088 |
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 rate, net of tax effects, amounts to R$24,667,235 thousand (R$22,846,106 thousand on December 31, 2012 and R$19,515,087 thousand on March 31, 2012), of which R$23,119,253 thousand (R$21,104,063 thousand on December 31, 2012 and R$19,011,880 thousand on March 31, 2012) refers to temporary differences, R$1,410,832 thousand (R$1,605,688 thousand on December 31, 2012 and R$376,515 thousand on March 31, 2012) to income tax and social contribution losses and R$137,150 thousand (R$136,355 thousand on December 31, 2012 and R$126,692 thousand on March 31, 2012) of social contribution tax credit, pursuant to Provisional Measure 2158-35.
e) Unrecognized deferred tax assets
On March 31, 2013, deferred tax assets of R$1,984 thousand (R$1,958 on December 31, 2012 and R$1,467,381 thousand on March 31, 2012) has not been recorded in the financial statements, and will be recorded when they meet with regulatory demands and/or present the probable prospects to be realized according to studies and analyses prepared by the Management and in accordance with Bacen regulations.
f) Deferred tax liabilities
|
R$ thousand | ||
2013 |
2012 | ||
March 31 |
December 31 |
March 31 | |
Mark-to-market adjustment of derivative financial instruments |
2,410,511 |
4,267,397 |
225,753 |
Difference in depreciation |
2,131,802 |
2,390,590 |
3,204,221 |
Judicial deposit and others |
1,346,078 |
1,338,295 |
1,053,045 |
Total |
5,888,391 |
7,996,282 |
4,483,019 |
The deferred tax liabilities of companies in the financial and insurance sector were established considering the increased social contribution rate, established by Law 11727/08 (Note 3h).
Bradesco 199
Financial Statements, Independent Auditors’ Report and Fiscal Council’s Report
Notes to the Consolidated Financial Statements
35) OTHER INFORMATION
a) The Bradesco Organization manages investment funds and portfolios with net assets of
R$469,924,747 thousand as at March 31, 2013 (R$441,831,211 thousand on December 31, 2012 and R$372,265,465 thousand on March 31, 2012).
b) Consortia funds
|
R$ thousand | ||
2013 |
2012 | ||
March 31 |
December 31 |
March 31 | |
Monthly estimate of funds receivable from consortium members |
313,651 |
296,347 |
278,565 |
Contributions payable by the group |
15,830,920 |
15,224,883 |
14,656,304 |
Consortium members - assets to be included |
14,085,985 |
13,580,081 |
13,155,303 |
Credits available to consortium members |
3,487,634 |
3,315,241 |
3,159,144 |
|
In units | ||
2013 |
2012 | ||
March 31 |
December 31 |
March 31 | |
Number of groups managed |
2,972 |
2,859 |
2,696 |
Number of active consortium members |
780,098 |
736,202 |
642,790 |
Number of assets to be included |
398,264 |
384,747 |
356,347 |
c) In the fourth quarter of 2012, Bacen amended and redefined the regulations relating to reserve requirement on funds repayable for short exchange position and on demand and in installments, with the purpose of making flexible the compulsory collection and reducing financial intermediation costs. It showed the following effects:
Description |
Current regulation |
Previous regulation |
Reserve requirement on funds repayable in installments |
Acquisitions of financial institutions with Reference Shareholders’ Equity below R$3.5 billion can now be deducted from reserve requirement. |
Acquisitions of financial institutions with Reference Shareholders’ Equity below R$2.2 billion could be deducted from reserve requirement. |
Reserve requirement on short exchange position |
The base is calculated and US$3 billion is reduced. |
The base was calculated and US$1 billion was reduced. |
Reserve requirement on funds payable on demand |
It allows the deduction of up to 20% on the reserve requirement if loan operations are carried out, as per Federal Government’s Resolution 4170/12 to BNDES and FINEP. |
This type of deduction was not allowed. |
d) As part of the convergence process with international accounting standards, the Brazilian Accounting Pronouncements Committee (CPC) issued several accounting pronouncements, as well as their interpretations and guidelines, which are applicable to financial institutions only after approval by CMN.
The accounting standards which have been approved by CMN include the following:
· Resolution 3566/08 - Impairment of Assets (CPC 01);
· Resolution 3604/08 - Statement of Cash Flows (CPC 03);
· Resolution 3750/09 - Related Party Disclosures (CPC 05);
· Resolution 3823/09 - Provisions, Contingent Liabilities and Contingent Assets (CPC 25);
· Resolution 3973/11 - Subsequent Events (CPC 24);
· Resolution 3989/11 - Share-based Payment (CPC 10);
200 Report on Economic and Financial Analysis – March 2013
Financial Statements, Independent Auditors’ Report and Fiscal Council’s Report
Notes to the Consolidated Financial Statements
· Resolution 4007/11 - Accounting Policies, Changes in Accounting Estimates and Errors (CPC 23); and
· Resolution 4144/12 - Framework (R1).
Presently, it is not possible to estimate when the CMN will approve the other CPC pronouncements or if they will be used prospectively or retrospectively
CMN Resolution 3786/09 and Bacen Circular Letters 3472/09 and 3516/10 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, as from December 31, 2010, annually prepare and publish their consolidated financial statements in up to 90 days from the reference date December 31, prepared under the International Financial Reporting Standards (IFRS), in compliance with standards issued by the International Accounting Standards Board (IASB).
As required by CMN Resolution, on March 28, 2013, Bradesco published its consolidated financial statements for December 31, 2012 and 2011 on its website, in accordance with IFRS standards. According to Management, net income and shareholders’ equity as at March 31, 2013 are compatible with the amounts in IFRS, considering the current business scenario.
Bradesco 201
Financial Statements, Independent Auditors’ Report and Fiscal Council’s Report
Management Bodies
Reference Date: April 18, 2013
Board of Directors |
Department Directors (continued) |
Audit Committee |
|
Guilherme Muller Leal |
Carlos Alberto Rodrigues Guilherme - Coordinator |
Chairman |
João Albino Winkelmann |
José Lucas Ferreira de Melo |
Lázaro de Mello Brandão |
João Carlos Gomes da Silva |
Romulo Nagib Lasmar |
|
Joel Antonio Scalabrini |
Osvaldo Watanabe |
Vice-Chairman |
Johan Albino Ribeiro |
|
Antônio Bornia |
Jorge Pohlmann Nasser |
Compliance and Internal Control Committee |
|
José Luis Elias |
Mário da Silveira Teixeira Júnior – Coordinator |
Members |
José Luiz Rodrigues Bueno |
Carlos Alberto Rodrigues Guilherme |
Mário da Silveira Teixeira Júnior |
José Ramos Rocha Neto |
Milton Matsumoto |
João Aguiar Alvarez |
Júlio Alves Marques |
Julio de Siqueira Carvalho de Araujo |
Denise Aguiar Alvarez |
Laércio Carlos de Araújo Filho |
Domingos Figueiredo de Abreu |
Luiz Carlos Trabuco Cappi |
Layette Lamartine Azevedo Júnior |
Marco Antonio Rossi |
Carlos Alberto Rodrigues Guilherme |
Lúcio Rideki Takahama |
Alexandre da Silva Glüher |
Milton Matsumoto |
Luiz Alves dos Santos |
Clayton Camacho |
|
Luiz Carlos Brandão Cavalcanti Junior |
Frederico William Wolf |
|
Marcelo Santos Dall’Occo |
Roberto Sobral Hollander |
Board of Executive Officers |
Marcos Aparecido Galende |
Rogério Pedro Câmara |
|
Marcos Bader |
|
Executive Officers |
Marcos Daré |
Executive Disclosure Committee |
|
Marlene Morán Millan |
Luiz Carlos Angelotti - Coordinator |
Chief Executive Officer |
Marlos Francisco de Souza Araújo |
Julio de Siqueira Carvalho de Araujo |
Luiz Carlos Trabuco Cappi |
Nobuo Yamazaki |
Domingos Figueiredo de Abreu |
|
Octavio Manoel Rodrigues de Barros |
Marco Antonio Rossi |
Executive Vice-Presidents |
Paulo Aparecido dos Santos |
Alexandre da Silva Glüher |
Julio de Siqueira Carvalho de Araujo |
Paulo Faustino da Costa |
Moacir Nachbar Junior |
Domingos Figueiredo de Abreu |
Roberto Sobral Hollander |
Antonio José da Barbara |
José Alcides Munhoz |
Rogério Pedro Câmara |
Marcelo Santos Dall’Occo |
Aurélio Conrado Boni |
Waldemar Ruggiero Júnior |
Marcos Aparecido Galende |
Sérgio Alexandre Figueiredo Clemente |
Walkiria Schirrmeister Marquetti |
Paulo Faustino da Costa |
Marco Antonio Rossi |
|
Haydewaldo R. Chamberlain da Costa |
|
Directors |
|
Managing Directors |
Antonio Chinellato Neto |
Ethical Conduct Committee |
Maurício Machado de Minas |
Cláudio Borges Cassemiro |
Milton Matsumoto - Coordinator |
Alexandre da Silva Glüher |
João Sabino |
Carlos Alberto Rodrigues Guilherme |
Alfredo Antônio Lima de Menezes |
Osmar Roncolato Pinho |
Julio de Siqueira Carvalho de Araujo |
André Rodrigues Cano |
Paulo Manuel Taveira de Oliveira Ferreira |
Domingos Figueiredo de Abreu |
Josué Augusto Pancini |
Roberto de Jesus Paris |
Marco Antonio Rossi |
Luiz Carlos Angelotti |
|
Alexandre da Silva Glüher |
Marcelo de Araújo Noronha |
Regional Officers |
André Rodrigues Cano |
Nilton Pelegrino Nogueira |
Alex Silva Braga |
Josué Augusto Pancini |
|
Almir Rocha |
Clayton Camacho |
Deputy Directors |
Antonio Gualberto Diniz |
Frederico William Wolf |
Altair Antônio de Souza |
Antonio Piovesan |
Glaucimar Peticov |
André Marcelo da Silva Prado |
Carlos Alberto Alástico |
José Luiz Rodrigues Bueno |
Denise Pauli Pavarina |
Delvair Fidêncio de Lima |
Júlio Alves Marques |
Luiz Fernando Peres |
Francisco Aquilino Pontes Gadelha |
Rogério Pedro Câmara |
Moacir Nachbar Junior |
Francisco Assis da Silveira Junior |
|
Octávio de Lazari Júnior |
Geraldo Dias Pacheco |
Integrated Risk Management and Capital Allocation Committee |
|
João Alexandre Silva |
Julio de Siqueira Carvalho de Araujo - Coordinator |
Department Directors |
José Sergio Bordin |
Domingos Figueiredo de Abreu |
Adineu Santesso |
Leandro José Diniz |
José Alcides Munhoz |
Amilton Nieto |
Luis Carlos Furquim Vermieiro |
Aurélio Conrado Boni |
André Bernardino da Cruz Filho |
Mauricio Gomes Maciel |
Sérgio Alexandre Figueiredo Clemente |
Antonio Carlos Melhado |
Volnei Wulff |
Marco Antonio Rossi |
Antonio José da Barbara |
Wilson Reginaldo Martins |
Alexandre da Silva Glüher |
Arnaldo Nissental |
|
Alfredo Antônio Lima de Menezes |
Aurélio Guido Pagani |
Compensation Committee |
Luiz Carlos Angelotti |
Cassiano Ricardo Scarpelli |
Lázaro de Mello Brandão - Coordinator |
Marlos Francisco de Souza Araújo |
Clayton Camacho |
Antônio Bornia |
Roberto Sobral Hollander |
Diaulas Morize Vieira Marcondes Junior |
Mário da Silveira Teixeira Júnior |
|
Douglas Tevis Francisco |
Luiz Carlos Trabuco Cappi |
Fiscal Council |
Edilson Wiggers |
Carlos Alberto Rodrigues Guilherme |
Sitting Members |
Eurico Ramos Fabri |
Milton Matsumoto |
Nelson Lopes de Oliveira - Coordinator |
Fernando Antônio Tenório |
Sérgio Nonato Rodrigues |
João Carlos de Oliveira |
Fernando Roncolato Pinho |
|
Domingos Aparecido Maia |
Frederico William Wolf |
|
Deputy Members |
Glaucimar Peticov |
|
Jorge Tadeu Pinto de Figueiredo |
|
|
Renaud Roberto Teixeira |
|
|
João Batistela Biazon |
General Accounting Department |
| |
Marcos Aparecido Galende |
Ombudsman Department | |
Accountant-CRC 1SP201309/O-6 |
Júlio Alves Marques – Ombudsman | |
|
| |
|
202 Report on Economic and Financial Analysis – March 2013
Financial Statements, Independent Auditors’ Report and Fiscal Council’s Report
Report on the Review of the Interim Consolidated Financial Information
To the Board of Directors and Shareholders of
Banco Bradesco S.A.
Osasco - SP
Introduction
We have reviewed the consolidated statement of financial position of Banco Bradesco S.A. (“Bradesco”) as of March 31, 2013 and the related consolidated statements of income, changes in shareholders' equity and cash flows for the quarter then ended, as well as the summary of significant accounting policies and other explanatory notes (“the consolidated interim financial statements”).
Management is responsible for the preparation and fair presentation of this interim consolidated financial information in accordance with accounting practices adopted in Brazil, applicable to financial institutions authorized to operate by the Brazilian Central Bank (BACEN). 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 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 score 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 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 Brazilian Central Bank.
Bradesco 203
Financial Statements, Independent Auditors’ Report and Fiscal Council’s Report
Report on the Review of the Interim Consolidated Financial Information
Other matters
Interim consolidated statements of Value Added
We also reviewed the interim consolidated statement of Value Added (DVA) for the quarter ended March 31, 2013, 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 they were not prepared, in all material respects, in relation to the other interim consolidated financial information taken as a whole.
Osasco, April 19, 2013
Original report in Portuguese signed by
KPMG Auditores Independentes
CRC 2SP014428/O-6
Cláudio Rogélio Sertório
Contador CRC 1SP212059/O-0
204 Report on Economic and Financial Analysis – March 2013
Financial Statements, Independent Auditors’ Report and Fiscal Council’s Report
Fiscal Council’s Report
The undersigned members of the Fiscal Council of Banco Bradesco S.A., in the exercise of their legal and statutory duties, having examined the Management Report and the Parent Company Financial Statements, as well as the Consolidated Financial Statements for the first quarter of 2013, and the technical feasibility study of taxable income generation, brought at present value, which has the purpose of recording the Deferred Tax Assets pursuant to the CVM Rule 371/02, Resolution 3059/02 of the National Monetary Council, and Bacen Circular Letter 3171/02, and in view of the unqualified report prepared by KPMG Auditores Independentes, are of the opinion that the aforementioned documents, based on the accounting practices adopted in Brazil, applicable to entities that the Brazilian Central Bank authorizes to operate, fairly reflect the Company’s equity and financial position.
Cidade de Deus, Osasco, São Paulo, April 19, 2013
Nelson Lopes de Oliveira
Domingos Aparecido Maia
João Carlos de Oliveira
Bradesco 205
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.