bbdbook1q13_6k.htm - Generated by SEC Publisher for SEC Filing

 


 
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
 
 
FORM 6-K
 
REPORT OF FOREIGN PRIVATE ISSUER PURSUANT TO RULE 13a-16 OR 15d-16 UNDER THE
SECURITIES EXCHANGE ACT OF 1934
 
For the month of April, 2013
Commission File Number 1-15250
 


 
BANCO BRADESCO S.A. 
(Exact name of registrant as specified in its charter)
 
BANK BRADESCO
(Translation of Registrant's name into English)
 
Cidade de Deus, s/n, Vila Yara
06029-900 - Osasco - SP
Federative Republic of Brazil
(Address of principal executive office)
 
Indicate by check mark whether the registrant files or will file annual reports under cover Form 20-F or Form 40-F.  Form 20-F ___X___ Form 40-F _______

 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
R$12.989 million.

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 

Main Information
 
 

 

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                       

 

Main Information
 

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                 


 

 

                 Press Release 

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 China, the future performance of the real estate market is still the focus of attention to analysts, despite the calm political transition and the signs that the worst phase of the economic slowdown has passed.

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  

 
Analytical Breakdown of 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
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%

 

           

Interest 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%

 

            

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,
Forestry and Forest Exploration

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
March 2013

New Customers from
April 2012 to
March 2013

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

(3) Comprising amounts relative to card operations (cash and installment purchases at merchants), amounts related to CDI to rebate from reserve requirements and debentures.

   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
TR + 0.5% p.m.; 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 + 0.5% p.m. 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.

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:
(i) the R$3,227 million decrease in foreign-currency-denominated and/or indexed borrowing and onlending, from R$11,441 million in March 2012 to R$8,214 million in March 2013, mainly due to: (a) the settlement of operations; partially offset by: (b) the exchange gain of 10.5% in the period; and partially offset by: (ii) the R$2,324

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
R$28,221 million in December 2012 to R$25,417 million in March 2013, mainly due to the redemptions and maturities of these securities; and (ii) the lower volume of securities issued abroad, in the amount of R$968 million.

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%;
(iii) the higher volume of Mortgage Bonds, in the amount of R$1,582 million; and (iv) the higher volume of Letters of Credit for Agribusiness, in the amount of R$1,565 million.

  

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
subordinated debt is used to calculate the Capital
Adequacy Ratio, given their maturity terms.

 

 

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
(ii) an increase in volume of other operations in the period.


 

 

 

   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
Service (Serpro)

 

 

 

 

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
Superintendence (Susep) and National Agency for Supplementary Healthcare (ANS)

 

 

 

 

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
Pension Plans (Fenaprevi)

 

 

 

 

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
(Note 3o)

(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
(5) (6) (7)

Original amortized cost

Mark-to-market

Fair/ book value
(5) (6) (7)

Mark-to-market

Fair/
book value (5) (6) (7)

Mark-to-market

- Financial

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
(5) (6) (7)

Original amortized cost

Mark-to-market

Fair/ book value
(5) (6) (7)

Mark-to-market

Fair/ book value
(5) (6) (7)

Mark-to-market

- Financial

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
(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

- 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
commitments (2)

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
December 31

(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
December 31

(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
(A+B+C)

%

(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

%
March 31
YTD (2)

%
December 31
YTD (2)

%
March 31
YTD (2)

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

%
March 31
YTD (1)

%
December 31
YTD (1)

%
March 31
YTD (1)

Past due

Outstanding

Total specific

AA

-

-

-

-

-

-

-

-

-

-

-

A

0.5

-

-

-

603,148

603,148

1,329

604,477

0.5

0.5

0.5

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

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

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
stock

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
rate

(1)

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

 

               I -   Labor claims

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.

              II -   Civil claims

These are claims for pain and suffering and property damages, mainly relating to protests, returned checks, the inclusion of information about debtors in the credit restriction registry and the replacement of inflation adjustments excluded as a result of government economic plans. These lawsuits are individually controlled using a computer-based system and provisioned whenever the loss is deemed as probable, considering the opinion of Management and their legal counsel, the nature of the lawsuits, 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.

             III -   Legal obligations - provision for tax risks

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.

            IV -       Provisions by nature

 

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

 

              V -       Changes in provisions

 

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
31

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
in provision

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

a)      Risk management

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
(1) (2)

Foreign
(1) (2)

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
not stated

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

 

b)      Market value

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
31

March
31

December
31

March
31

March
31

December
31

March
31

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
securities (2)

109,446

38,743

25,949

122,240

324,807

Social contribution - Provisional Measure
2158-35/01 (3)

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           


 

 

 
 
SIGNATURES
 
 
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.
Date: April 29, 2013
 
BANCO BRADESCO S.A.
By:
 
/S/ Luiz Carlos Angelotti

    Luiz Carlos Angelotti 
Executive Managing Officer and
Investor Relations Officer
 
 
FORWARD-LOOKING STATEMENTS

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.