bbdbook3q15_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 November, 2015
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____

 .


 



 
 

Table of Contents         

 

Table of Contents

1 - Press Release

3

Highlights

4

Main Information

6

Ratings

8

Book Net Income vs. Adjusted Net Income

8

Summarized Analysis of Adjusted Income

9

Capital Ratios - Basel III

23

Economic Scenario

24

Main Economic Indicators

25

Guidance

26

Book Income vs. Managerial Income vs. Adjusted Income Statement

27

2 - Economic and Financial Analysis

31

Statement of Financial Position

32

Adjusted Income Statement

33

Interest and Non-Interest Earning Portions

33

– Interest Earning Portion

34

• Interest Earning Portion of Credit Intermediation

36

• Interest Earning Portion of Securities/Other

55

• Interest Earning Portion of Insurance

55

– Non-Interest Earning Portion

56

Insurance, Pension Plans and Capitalization Bonds

57

– Bradesco Vida e Previdência

64

– Bradesco Saúde and Mediservice

66

– Bradesco Capitalização

67

– Bradesco Auto/RE and Atlântica Companhia de Seguros

69

Fee and Commission Income

71

Personnel and Administrative Expenses

77

– Operating Coverage Ratio

80

Tax Expenses

80

Equity in the Earnings (Losses) of Affiliates

80

Operating Income

81

Non-Operating Income

81

3 - Return to Shareholders

83

Corporate Governance

84

Investor Relations – IR

84

Sustainability

85

Bradesco Shares

85

Market Value

88

Main Indicators

89

Dividends/Interest on Shareholders’ Equity – JCP

90

Weight on Main Stock Indexes

90

4 - Additional Information

91

Market Share of Products and Services

92

Reserve Requirements

93

Investments in Infrastructure, Information Technology and Telecommunications

94

Risk Management

95

Capital Management

95

Basel Ratio

96

5 - Independent Auditors’ Report

97

Limited assurance report from independent auditors about supplementary accounting information included within the Economic and Financial Analysis Report

98

6 - Individual and Consolidated Financial Statements, Independent Auditors' Report on the Financial Statements and Fiscal Council's Report

101

 

Bradesco    1    

 


 
 

         

 

Forward-Looking Statements

 

This Economic and Financial Analysis Report contains forward-looking statements related to our business. Such statements are based on management’s current expectations, estimates and projections concerning future events and financial trends that may affect our business. Words such as “believe”, “anticipate”, “plan”, “expect”, “intend”, “goal”, “estimate”, “forecast”, “predict”, “project”, “guidelines”, “should” and other similar expressions are used to indicate predicting statements. However, forward-looking statements are not guarantees of future performance and involve certain risks and uncertainties that may be beyond our control. In addition, some forward-looking statements are based on assumptions which, depending on future events, may prove not to be accurate. Therefore, actual results may differ significantly from the plans, goals, expectations, projections and intentions expressed or implied in such statements.

The factors that may impact the actual results include, among others, changes in regional, national and international trade and economic policies; inflation; an increased number of defaults by borrowers in loan operations, with a consequent increase in the allowance for losses from loan operations; loss of ability to receive deposits; loss of customers or revenues; our ability to sustain and improve performance; changes in interest rates which may, among other things, adversely affect our margins; competition in the banking industry, financial services, credit card services, insurance, asset management and other related industries; government regulation and fiscal affairs; disputes or adverse legal proceedings or regulations; and credit and other risks involved in lending and investment activities.

As a result, one should not rely excessively on these forward-looking statements. The statements are valid only for the date on which they were drafted. Except as required by applicable law, we do not assume any obligation to update these statements as a result of new information, future developments or any other matters which may arise.

 

 

 

 

 

 

 

Some numbers included in this Report have been subjected to rounding adjustments.

As a result, some amounts indicated as total amounts in some charts may not be the arithmetic sum

of the preceding numbers.

 

                                                           

  2   Economic and Financial Analysis Report – September 2015


 
 


 
 

       Press Release

 

Highlights

The main figures obtained by Bradesco in the first nine months of 2015 are presented below:

1.       Adjusted Net Income(1) for the first nine months of 2015 stood at R$13.311 billion (an 18.6% increase compared to the R$11.227 billion recorded in the same period of 2014), corresponding to earnings per share of R$3.47, in the last 12 months, and Return on Average Adjusted Equity(2) of 21.2%.

2.    As for the source, the Adjusted Net Income is composed of R$9.428 billion from financial activities, representing 70.8% of the total, and of R$3.883 billion from insurance, pension plans and capitalization bonds operations, which together account for 29.2%.

3.     In September 2015, Bradesco’s market value stood at R$113.288 billion(3).

4.     Total Assets, in September 2015, stood at R$1.051 trillion, an increase of 6.4% over the September 2014 balance. The return on Average Total Assets was 1.7%, an increase of 0.1 p.p. over September 2014 (1.6%).

5.      In September 2015, the Expanded Loan Portfolio(4) reached R$474.488 billion, up 6.8% over September 2014. Operations with individuals totaled R$145.234 billion (an increase of 5.2% over September 2014), while corporate segment operations totaled R$329.253 billion (up 7.5% over September 2014).

6.       Assets under Management stood at R$1.453 trillion, a 4.9% increase over September 2014.

7.       Shareholders’ Equity totaled R$86.233 billion in September 2015, 8.8% higher than in September 2014. Basel III Ratio, calculated based on the Prudential Consolidated stood at 14.5% in September 2015, 11.4% of which was classified as Common Equity / Tier I.

8.       A total of R$4.358 billion was paid to shareholders as Interest on Shareholders’ Equity and Dividends for the first nine months of 2015, of which R$1.707 billion were paid in monthly and interim installments and R$2.651 billion were provisioned.

9.     The Interest Earning Portion of the Net Interest Income stood at R$40.397 billion, an increase of 16.0% compared to the first nine months of 2014.

10.  The Delinquency Ratio over 90 days stood at 3.8% in September 2015 (3.6% in September 2014).

11. The Operating Efficiency Ratio (ER)(5) in September 2015 was 37.9% (39.9% in September 2014), while in the “risk-adjusted” concept, it stood at 46.6% (48.7% in September 2014).

12.  Insurance Written Premiums, Pension Plan Contributions and Capitalization Bond Income totaled R$45.482 billion in the period of nine months of 2015, up 18.6% when compared to the same period in 2014. Technical Reserves stood at R$168.629 billion, an increase of 15.5% compared to the balance in September 2014.

13. Investments in infrastructure, information technology and telecommunications amounted to R$4.044 billion in the period of nine months of 2015, up 16.5% over the same period in the previous year.

14.  Taxes and contributions paid or recorded in provision, including social security, totaled R$19.225 billion, of which R$8.690 billion were related to taxes withheld and collected from third parties, and R$10.535 billion were calculated based on activities developed by Organização Bradesco, equivalent to 79.1% of the Adjusted Net Income(1).

15.  Bradesco has an extensive Customer Service Network in Brazil, with 4,593 Branches and 3,496 Service Points (PAs). Customers of Bradesco can also count on 845 ATMs, 48,175 Bradesco Expresso service points, 31,495 Bradesco ATMs, and 18,618 Banco24Horas Network ATMs.

16. Payroll, plus charges and benefits, totaled R$9.237 billion. Social benefits provided to all 93,696 employees of Organização Bradesco and their dependents amounted to R$2.304 billion, while investments in education, training and development programs totaled R$100.913 million.

(1) According to the non-recurring events described on page 8 of this Economic and Financial Analysis Report; (2) Excludes mark-to-market effect of Available-for-Sale Securities recorded under Shareholders’ Equity; (3) Number of shares (excluding treasury shares) multiplied by the closing price for common and preferred shares on the last trading day of the period; (4) Includes sureties and guarantees, letters of credit, advances of credit card receivables, co-obligations in loan assignments (receivables-backed investment funds and mortgage-backed receivables), co-obligations in rural loan assignments and operations bearing credit risk – commercial portfolio, which includes debentures and promissory notes; and (5) In the last 12 months.

 

  4  Economic and Financial Analysis Report – September 2015


 
 

Press Release                  

 

Highlights

17.   In August 2015, Bradesco informed the market that it had signed a Purchase Contract of Shares with HSBC Latin America Holdings Limited for the acquisition of 100% of the share capital of HSBC Bank Brasil S.A. – Banco Múltiplo and HSBC Serviços e Participações Ltda. ("HSBC"), for the value of US$5.2 billion. The price will be adjusted by the equity variation of HSBC as per December, 2014 and will be paid on the date of completion of the operation, which is subject to the approval of the competent regulatory authorities and in compliance with the legal formalities. With the acquisition, Bradesco will assume all operations of HSBC in Brazil, including retail, insurance and asset management, as well as all the branches and clients.

18.   In September 2015, Bradesco was selected for the 10th consecutive year, to integrate the Dow Jones Sustainability Index (DJSI), in the portfolios “Dow Jones Sustainability World Index" and "Dow Jones Sustainability Emerging Markets".

19.  Major Awards and Acknowledgments in the period:

·   Bradesco was considered the most valuable Bank brand in Latin America and obtained 4th place in the general ranking amongst all sectors with a value of US$5.2 billion (BrandAnalytics / Millward Brown);

·   It was a highlight in the 2015 edition of the "Anuário Valor 1000" (Yearbook) integrating the ranking of the largest banks and occupying the 1st place among insurers, with Bradesco Seguros, Bradesco Vida e Previdência and Bradesco Saúde (Valor Econômico newspaper); and

·   For the 16th time, it was part of the list of “135 Melhores Empresas para Trabalhar no Brasil” ("135 Best Companies to Work For in Brazil"), (Época magazine, assessed as Great Place to Work).

Organização Bradesco is fully committed to internationally recognized sustainability and corporate governance initiatives, particularly: Global Compact, PRI (Principles for Responsible Investment), and Equator Principles. We set our guidelines and strategies with a view to incorporating the best sustainability practices into our businesses, considering the context and the potential of each region, thus contributing to the generation of value in the Organization. The driving force behind our engagement is inclusion via education, democratization and presence, innovation, sustainability and continuity of our businesses. Our management process adopts economic and socio-environmental indexes developed in Brazil and abroad, such as the Dow Jones Sustainability Index (DJSI), the Corporate Sustainability Index (ISE, of BM&FBovespa), and the Carbon Efficient Index (ICO2, also of BM&FBovespa), as well as the guidelines and indexes of the Global Reporting Initiative (GRI) and the CDP.

With a broad social and educational program in place for 58 years, Fundação Bradesco operates 40 schools across Brazil. In 2015, an estimated R$537.311 million budget will benefit approximately 101,609 students enrolled in its schools at the following levels: basic education (from kindergarten to high school and higher secondary technical-professional education), youth and adult education; and preliminary and continuing vocational training, which focuses on creating jobs and income. In addition to being guaranteed free quality education, the approximately 44 thousand students enrolled in the Basic Education system also receive uniforms, school supplies, meals, and medical and dental assistance. With regard to the distance learning system (EaD), it is estimated that 380 thousand students will benefit from it, through its e-learning portal Escola Virtual (Virtual School). These students will conclude, at least, one of the various courses offered in its schedule, and another 17 thousand students will benefit from projects and initiatives carried out in partnership with Centers for Digital Inclusion (CDIs), the Educa+Ação Program, and from Technology courses (Educar e Aprender - Educating and Learning).

Bradesco    5      


 
 

       Press Release

 

Main Information

 

 

3Q15

2Q15

1Q15

4Q14

3Q14

2Q14

1Q14

4Q13

Variation %

 

3Q15 x 2Q15

3Q15 x 3Q14

Income Statement for the Period - R$ million

 

 

 

 

 

 

 

 

 

 

Book Net Income

4,120

4,473

4,244

3,993

3,875

3,778

3,443

3,079

(7.9)

6.3

Adjusted Net Income

4,533

4,504

4,274

4,132

3,950

3,804

3,473

3,199

0.6

14.8

Total Net Interest Income

13,735

13,541

13,599

12,986

12,281

12,066

10,962

11,264

1.4

11.8

Gross Credit Intermediation Margin

10,806

10,427

10,242

10,061

9,798

9,460

9,048

9,175

3.6

10.3

Net Credit Intermediation Margin

6,954

6,877

6,662

6,754

6,450

6,319

6,187

6,214

1.1

7.8

Provision for Loan Losses (ALL) Expenses

(3,852)

(3,550)

(3,580)

(3,307)

(3,348)

(3,141)

(2,861)

(2,961)

8.5

15.1

Fee and Commission Income

6,380

6,118

5,744

5,839

5,639

5,328

5,283

5,227

4.3

13.1

Administrative and Personnel Expenses

(7,997)

(7,544)

(7,084)

(7,835)

(7,192)

(7,023)

(6,765)

(7,313)

6.0

11.2

Insurance Written Premiums, Pension Plan Contributions and Capitalization Bond Income

15,125

16,723

13,634

17,806

12,904

13,992

11,450

14,492

(9.6)

17.2

Statement of Financial Position - R$ million

 

 

 

 

 

 

 

 

 

 

Total Assets

1,050,983

1,029,762

1,034,815

1,032,040

987,364

931,132

922,229

908,139

2.1

6.4

Securities

364,472

356,115

344,430

346,358

343,445

333,200

321,970

313,327

2.3

6.1

Loan Operations (1)

474,488

463,406

463,305

455,127

444,195

435,231

432,297

427,273

2.4

6.8

- Individuals

145,234

143,461

142,051

141,432

138,028

135,068

132,652

130,750

1.2

5.2

- Corporate

329,253

319,945

321,254

313,695

306,167

300,163

299,645

296,523

2.9

7.5

Allowance for Loan Losses (ALL) (2)

(28,670)

(23,801)

(23,618)

(23,146)

(22,623)

(21,791)

(21,407)

(21,687)

20.5

26.7

Total Deposits

203,637

195,926

211,702

211,612

211,882

213,270

218,709

218,063

3.9

(3.9)

Technical Reserves

168,629

164,566

157,295

153,267

145,969

142,731

137,751

136,229

2.5

15.5

Shareholders' Equity

86,233

86,972

83,937

81,508

79,242

76,800

73,326

70,940

(0.8)

8.8

Assets under Management

1,452,528

1,443,989

1,431,090

1,426,099

1,385,135

1,304,690

1,277,670

1,260,056

0.6

4.9

Performance Indicators (%) on Adjusted Net Income (unless otherwise stated)

 

 

 

 

 

 

 

 

Adjusted Net Income per Share - R$ (3) (4)

3.47

3.35

3.21

3.05

2.87

2.69

2.53

2.42

3.6

20.9

Book Value per Common and Preferred Share - R$ (4)

17.14

17.28

16.67

16.19

15.74

15.25

14.56

14.09

(0.8)

8.9

Annualized Return on Average Equity (5) (6)

21.2

21.9

22.3

20.1

20.4

20.7

20.5

18.0

(0.7) p.p.

0.8 p.p.

Annualized Return on Common Equity to 11% - BIS III (3)

26.9

26.3

25.3

24.2

22.8

21.4

20.1

-

0.6 p.p.

4.1 p.p.

Annualized Return on Average Assets (6)

1.7

1.7

1.7

1.6

1.6

1.6

1.5

1.4

-

0.1 p.p.

Average Rates - 12 months = (Adjusted Net Interest Income / Total Average Assets - Repos - Permanent Assets)

7.6

7.6

7.5

7.3

7.1

7.0

6.9

7.0

-

0.5 p.p.

Fixed Asset Ratio (12)

38.6

39.6

47.9

47.2

46.8

46.7

47.1

45.4

(1.0) p.p.

(8.2) p.p.

Combined Ratio - Insurance (7)

86.9

86.5

86.8

85.9

86.5

86.3

86.4

86.1

0.4 p.p.

0.4 p.p.

Efficiency Ratio (ER) (3)

37.9

37.9

38.3

39.2

39.9

40.9

41.9

42.1

-

(2.0) p.p.

Coverage Ratio (Fee and Commission Income/Administrative and Personnel Expenses) (3)

79.1

78.7

77.4

76.7

75.9

74.1

73.6

71.8

0.4 p.p.

3.2 p.p.

Market Capitalization - R$ million (8)

113,288

142,098

150,532

145,536

146,504

134,861

135,938

128,085

(20.3)

(22.7)

Loan Portfolio Quality % (9)

 

 

 

 

 

 

 

 

 

 

ALL / Loan Portfolio (2)

7.8

6.7

6.7

6.7

6.7

6.6

6.5

6.7

1.1 p.p.

1.1 p.p.

Non-performing Loans (> 60 days (10) / Loan Portfolio)

4.7

4.6

4.5

4.3

4.4

4.4

4.2

4.2

0.1 p.p

0.3 p.p.

Delinquency Ratio (> 90 days (10) / Loan Portfolio)

3.8

3.7

3.6

3.5

3.6

3.5

3.4

3.5

0.1 p.p.

0.2 p.p.

Coverage Ratio (> 90 days (10)) (2)

205.7

180.4

187.0

189.0

187.2

186.9

193.8

192.3

25.3 p.p.

18.5 p.p.

Coverage Ratio (> 60 days (10)) (2)

168.4

146.5

149.8

156.6

154.2

149.9

153.7

158.9

21.9 p.p.

14.2 p.p.

Operating Limits %

 

 

 

 

 

 

 

 

 

 

Basel Ratio - Total (11) (12)

14.5

16.0

15.2

16.5

16.3

15.8

15.7

16.6

(1.5) p.p.

(1.8) p.p.

Capital Nível I

11.4

12.8

12.1

12.9

12.6

12.1

11.9

12.3

(1.4) p.p.

(1.2) p.p.

- Common Equity

11.4

12.8

12.1

12.9

12.6

12.1

11.9

12.3

(1.4) p.p.

(1.2) p.p.

Capital Nível II

3.0

3.2

3.1

3.6

3.7

3.7

3.8

4.3

(0.2) p.p.

(0.7) p.p.

 

  6  Economic and Financial Analysis Report – September 2015


 
 

Press Release                  

 

Main Information

 

 

Sept15

Jun15

Mar15

Dec14

Sept14

Jun14

Mar14

Dec13

Variation %

 

Sept15 x Jun15

Sept15 x Sept14

Structural Information - Units

 

 

 

 

 

 

 

 

 

 

Service Points (13)

71,738

74,270

74,917

75,176

74,028

73,208

73,320

72,736

(3.4)

(3.1)

- Branches

4,593

4,628

4,661

4,659

4,659

4,680

4,678

4,674

(0.8)

(1.4)

- PAs (14)

3,496

3,463

3,502

3,486

3,497

3,497

3,484

3,586

1.0

-

- PAEs (14)

845

980

1,135

1,145

1,159

1,175

1,186

1,180

(13.8)

(27.1)

- External Terminals in Bradesco ATMs (15) (16)

874

1,112

1,243

1,344

1,398

1,684

2,701

3,003

(21.4)

(37.5)

- Assisted Banco24Horas Network Points (15)

11,917

12,127

12,268

12,450

12,213

12,023

11,873

11,583

(1.7)

(2.4)

- Bradesco Expresso (Correspondent Banks)

48,175

50,042

50,043

50,006

49,020

48,186

47,430

46,851

(3.7)

(1.7)

- Bradesco Promotora de Vendas

1,824

1,904

2,051

2,073

2,068

1,949

1,955

1,846

(4.2)

(11.8)

- Branches / Subsidiaries Abroad

14

14

14

13

14

14

13

13

-

-

ATMs

50,113

49,410

48,941

48,682

48,053

47,612

48,295

48,203

1.4

4.3

- Bradesco Network

31,495

31,132

31,091

31,089

31,107

31,509

32,909

33,464

1.2

1.2

- Banco24Horas Network

18,618

18,278

17,850

17,593

16,946

16,103

15,386

14,739

1.9

9.9

Employees (17)

93,696

93,902

94,976

95,520

98,849

99,027

99,545

100,489

(0.2)

(5.2)

Outsourced Employees and Interns

13,333

13,111

12,977

12,916

12,896

12,790

12,671

12,614

1.7

3.4

Customers - in millions

 

 

 

 

 

 

 

 

 

 

Active Account Holders (18) (19)

26.4

26.5

26.6

26.5

26.6

26.5

26.6

26.4

(0.4)

(0.8)

Savings Accounts (20)

57.0

57.6

58.1

59.1

52.9

51.8

49.0

50.9

(1.0)

7.8

Insurance Group

48.2

47.8

47.8

46.9

46.3

45.5

45.3

45.7

0.8

4.1

- Policyholders

42.5

42.0

42.0

41.1

40.5

39.6

39.4

39.8

1.2

4.9

- Pension Plan Participants

2.4

2.4

2.4

2.4

2.4

2.4

2.4

2.4

-

-

- Capitalization Bond Customers

3.3

3.4

3.4

3.4

3.4

3.5

3.5

3.5

(2.9)

(2.9)

Bradesco Financiamentos (18)

2.8

2.9

3.0

3.1

3.1

3.2

3.2

3.3

(3.4)

(9.7)

 

(1)   Expanded Loan Portfolio: includes sureties and guarantees, letters of credit, advances of credit card receivables, co-obligations in loan assignments (receivables-backed investment funds and mortgage-backed receivables), co-obligations in rural loan assignments and operations bearing credit risk – commercial portfolio, covering debentures and promissory notes;

(2)   Includes provision for guarantees provided, encompassing sureties, guarantees, letters of credit, and standby letter of credit, which comprises the concept of “excess” ALL. In the third quarter of 2015, includes an ALL Surplus/Deficit Rating, considered as an extraordinary event, totaling R$3,704 million; This way, the balance of the ALL - Surplus provision went from R$4,004 million in June 2015 to R$6,409 million in September 2015;

(3)   In the last 12 months;

(4)   For comparison purposes, shares were adjusted in accordance with bonuses and stock splits;

(5)   Excluding mark-to-market effect of Available-for-Sale Securities recorded under Shareholders’ Equity;

(6)   Year-to-Date Adjusted Net Income;

(7)   Excludes additional reserves;

(8)   Number of shares (excluding treasury shares) multiplied by the closing price for common and preferred shares on the period’s last trading day;

(9)   As defined by the Brazilian Central Bank (Bacen);

(10) Overdue loans;

(11) Since October 2013, the Basel Ratio calculation has followed regulatory guidelines set forth in CMN Resolutions No. 4,192/13 and 4,193/13 (Basel III);

(12) As of March 2015, the ratio calculated based on the Prudential Consolidated is included, as set forth in CMN Resolution No. 4,192/13. It is important to note that the Prudential Consolidated is calculated in accordance with the regulatory guidelines set forth in CMN Resolution No. 4,280/13;

(13) The decrease as of March 2015 is related to (i) the migration of “External ATM Network Points – Bradesco” to “Banco24Horas Network”; (ii) the deactivation of ATMs from “Assisted Banco24Horas Network Points”; and (iii) the reduction of Bradesco Expresso correspondents;

(14) PA (Service Branch): a result of the consolidation of PAB (Banking Service Branch), PAA (Advanced Service Branch) and Exchange Branches, according to CMN Resolution No. 4,072/12; and PAEs – ATMs located on a company’s premises;

(15) Including overlapping ATMs within the Bank’s own network and the Banco24Horas Network;

(16) This decrease is related to the sharing of external network ATMs by the Banco24Horas Network ATMs;

(17) The decrease in the fourth quarter of  2014 includes, primarily, the transfer of 2,431 employees from Scopus Tecnologia to IBM Brasil;

(18) Number of individual customers (National Registry of Legal Entities (CNPJ) and Individual Taxpayer Registry (CPF));

(19) Refers to first and second checking account holders; and

(20) Number of accounts.

 

Bradesco    7      


 
 

       Press Release

 

Ratings

Main Ratings

 

Fitch Ratings(1)

International Scale

Domestic Scale

Feasibility

Support

Domestic Currency

Foreign Currency

Domestic

bbb

3

Long Term

Short Term

Long Term

Short Term

Long Term

Short Term

BBB

F2

BBB

F2

AAA(bra)

F1+(bra)

 

 

 

 

 

 

 

Moody´s Investors Service (1)

International Scale

Domestic Scale

Domestic Currency Deposit

Foreign Currency Deposit

Domestic Currency

Long Term

Short Term

Long Term

Short Term

Long Term

Short Term

Baa3

P-3

Baa3

P-3

Aaa.br

BR-1

 

 

Standard & Poor's (1)

Austin Rating

International Scale - Issuer's Credit Rating

Domestic Scale

Corporate Governance

Domestic Scale

Foreign Currency

Domestic Currency

Issuer's Credit Rating

Long Term

Short Term

Long Term

Short Term

Long Term

Short Term

Long Term

Short Term

AA+

brAAA

brA-1

BB+

B

BB+

B

brAA+

brA-1

 

(1)     Due to the lowering of the sovereign rating, the rating agencies Standard & Poor's and Moody's Investors Service and Fitch Ratings have lowered the ratings of Bradesco and of other Brazilian financial institutions.

 

Book Net Income vs. Adjusted Net Income

The main non-recurring events that affected Book Net Profit in the periods below are presented in the following comparative chart:

 

  

R$ million

 

9M15

9M14

3Q15

2Q15

Book Net Income

12,837

11,096

4,120

4,473

  

   

   

   

   

Non-recurring events (net of tax effects)

474

131

413

31

- Tax liability

(2,341)

-

(2,341)

-

- ALL Surplus/Deficit Rating

2,222

-

2,222

-

- Contingent assets

530

(227)

469

31

- Other (1)

63

359

63

-

  

   

   

   

    

Adjusted Net Income

13,311

11,227

4,533

4,504

     

                   

ROAE % (2)

20.4

20.2

20.0

22.6

  

       

      

 

 

ROAE (ADJUSTED) % (2)

21.2

20.4

22.1

22.7

 

(1)   In 9M15 and 3Q15, it basically refers to the constitution of other operational provisions; and, in 9M14, it refers to the impairment of Securities and Bonds – Shares, classified as Available for Sale, originating from the recognition of permanent loss in shares of Banco Espírito Santo S.A. (BES); and

(2)   Annualized.

 

  8  Economic and Financial Analysis Report – September 2015


 
 

Press Release                  

 

Summarized Analysis of Adjusted Income

To provide for better understanding and comparison of Bradesco results, we use in the comments of chapters 1 and 2 of this report the Adjusted Income Statement, obtained from adjustments made to the Book Income Statement, detailed at the end of this Press Release.

 

 

 

 

 

 

 

 

R$ million

 

Adjusted Income Statement

 

9M15

9M14

Variation

3Q15

2Q15

Variation

 

9M15 x 9M14

3Q15 x 2Q15

 

Amount

%

Amount

%

Net Interest Income

40,875

35,309

5,566

15.8

13,735

13,541

194

1.4

- Interest Earning Portion

40,397

34,811

5,586

16.0

13,709

13,415

294

2.2

- Non-Interest Earning Portion

478

498

(20)

(4.0)

26

126

(100)

-

ALL

(10,982)

(9,350)

(1,632)

17.5

(3,852)

(3,550)

(302)

8.5

Gross Income from Financial Intermediation

29,893

25,959

3,934

15.2

9,883

9,991

(108)

(1.1)

Income from Insurance Premiums, Pension Plans and Capitalization bonds, minus Variation of Technical Reserves, Retained Claims and others (1)

3,933

3,684

249

6.8

1,411

1,311

100

7.6

Fee and Commission Income

18,242

16,250

1,992

12.3

6,380

6,118

262

4.3

Personnel Expenses

(10,860)

(10,291)

(569)

5.5

(3,797)

(3,618)

(179)

4.9

Other Administrative Expenses

(11,765)

(10,689)

(1,076)

10.1

(4,200)

(3,926)

(274)

7.0

Tax Expenses

(3,990)

(3,416)

(574)

16.8

(1,330)

(1,351)

21

(1.6)

Companies

51

130

(79)

(60.8)

38

33

5

15.2

Other Operating Income/ (Expenses)

(5,122)

(4,035)

(1,087)

26.9

(1,604)

(1,606)

2

(0.1)

Operating Result

20,382

17,592

2,790

15.9

6,781

6,952

(171)

(2.5)

Non-Operating Result

(215)

(115)

(100)

87.0

(92)

(55)

(37)

67.3

Income Tax / Social Contribution

(6,750)

(6,161)

(589)

9.6

(2,124)

(2,351)

227

(9.7)

Non-controlling Interest

(106)

(89)

(17)

19.1

(32)

(42)

10

(23.8)

Adjusted Net Income

13,311

11,227

2,084

18.6

4,533

4,504

29

0.6

 

(1)   In “Others”, it includes: Capitalization Bond Draws and Redemption – Insurance, Pension Plan and Capitalization Bond Sales Expenses.

 

Bradesco    9      


 
 

       Press Release

 

Summarized Analysis of Adjusted Income

Adjusted Net Profit and Profitability

The return on the Average Adjusted Shareholder’s Equity (ROAE) stood at 21.2% in September 2015. Such performance stems from the growth of adjusted net income, which increased by 0.6% quarter-over-quarter and 18.6% comparing the nine months of 2015 with the same period in the previous year. The main events that affected adjusted net income are detailed below.

Adjusted net income reached R$4,533 million in the third quarter of 2015, up R$29 million or 0.6% compared to the previous quarter, mainly due to (i) the largest revenues for services provided; (ii) the increment of the “interest” earning portion; (iii) the highest operating result of Insurance, Pension Plans and Capitalization Bonds, net of technical reserves, retained claims and others; (iv) lower expenses with income tax and social contribution, which reflects, in part, the increased use of the tax benefit on the constitution of interest on own capital; and impacted, partly, by higher: (v) cost of the provision for doubtful accounts; and (vi) administrative and staff expenditure.

In the comparison between the nine months of 2015 and the same period in the previous year, the adjusted net profit increased R$2,084 million or 18.6%, which reflects the highest revenues due to: (i) the interest earning portion, partially due to the effect the margin of intermediation and of the assets and liabilities management (ALM); and (ii) the services provided; being partially offset by: (iii) higher allowance for loan losses expenses; (iv) increased operating expenses, net; (v) higher tax expenses; and (vi) higher personnel and administrative expenses, whose variation was below the index of inflation (IPCA) in the period.

Shareholders’ Equity totaled R$86,233 million in September 2015, up 8.8% over September 2014. Basel III Ratio, calculated based on the Prudential Consolidated, stood at 14.5%, 11.4% of which was classified as Common Equity / Tier I.

Total Assets registered R$1.051 trillion in September 2015, a 6.4% increase over September 2014, driven by the increased turnover. Return on Average Assets (ROAA) reached 1.7%.

 

 

 

  10  Economic and Financial Analysis Report – September 2015


 
 

Press Release                  

 

Summarized Analysis of Adjusted Income

Operating Efficiency Ratio (ER)

 

The 12-month accumulated ER(1) remained at 37.9%, stable in comparison to the previous quarter, and presented improvement of 2.0 p.p. in comparison to the same period of the previous year, proportionate, largely to: (i) by the increase in earning portion and revenues from fee and commission; and (ii) the strict control of our operating expenses, arising from the actions of our Efficiency Committee and of investments in Information Technology. The ER in the “risk-adjusted” concept, reflecting the impact of the risk associated with loan operations(2), reached 46.6%.

In the ER – quarterly, the indicator was partially impacted by: (i) higher administrative expenses, primarily due to the increase of (a) expenses with advertising and (b) outsourced services; (ii) by the increase in staff expenditure, in virtue of the collective convention of 2015; and partially offset by: (iii) the increase of the Fee and Commission Income and the interest earning portion.

 

 

(1)   ER = (Personnel Expenses – Employee Profit Sharing + Administrative Expenses) / (Earning Portion + Fee and Commission Income + Income from Insurance + Equity in the Earnings (Losses) of Unconsolidated Companies + Other Operating Income – Other Operating Expenses). If we considered the ratio between (i) total administrative costs (Personnel Expenses + Administrative Expenses + Other Operating Expenses + Tax Expenses not related to income generation + Insurance Sales Expenses); and (ii) net income generation of related taxes (not considering Insurance Claims and Sales Expenses), our ER accumulated in the last 12 months in the third quarter of 2015 would be 42.2%; and

(2)   Including ALL expenses, adjusted for discounts granted, loan recovery and sale of foreclosed assets, among others.

 

Bradesco    11      


 
 

       Press Release

 

Summarized Analysis of Adjusted Income

Earning Portion

In the quarterly comparison, the R$194 million, or 1.4%, increase was, mainly, due to: (i) by the higher result obtained with the "interest" earning portion, to the value of R$294 million, with emphasis on "Credit Intermediation"; and offset: (ii) by the lower result obtained with the non-interest earning portion, in the amount of R$100 million.

In the comparison between the nine months of 2015 and the same period in the previous year, earning portion has increased by R$5,566 million, or 15.8%, primarily due to a higher interest earning portion income, in the amount of R$5,586 million, particularly in “Credit Intermediation” and “Securities/Other”.

 

  12  Economic and Financial Analysis Report – September 2015


 
 

Press Release                  

 

Summarized Analysis of Adjusted Income

Interest Earning Portion – Average Rates in the last 12 months

 

 

 

 

 

 

 

R$ million

 

9M15

9M14

 

 

 

Interest

Average
Balance

Average Rate

Interest

Average
Balance

Average Rate

Credit Intermediation

31,475

364,533

11.5%

28,305

338,308

11.2%

Insurance

4,034

161,849

3.3%

3,050

140,896

2.9%

Securities/Other

4,888

396,002

1.6%

3,456

336,617

1.3%

 

 

 

 

 

 

 

Interest Earning Portion

40,397

-

7.5%

34,811

-

7.0%

  

           

 

3Q15

2Q15

 

Interest

Average
Balance

Average Rate

Interest

Average
Balance

Average Rate

Credit Intermediation

10,806

369,422

11.5%

10,427

363,554

11.5%

Insurance

1,349

167,661

3.3%

1,265

161,967

3.2%

Securities/Other

1,554

419,074

1.6%

1,723

397,635

1.7%

  

 

 

 

 

 

 

Interest Earning Portion

13,709

-

7.5%

13,415

-

7.4%

 

The interest earning portion rate in the last 12 months stood at 7.5% in the third quarter of 2015, up 0.1 p.p. over the previous quarter, primarily due to the interest earning portion income of “Insurance”. In the annual comparative, the growth of 0.5 p.p. was the reflection of increased profits obtained in the interest earning portions of “Insurance”, “Credit Intermediation” and “TVM/Other”.

 

 

 

Bradesco    13      


 
 

       Press Release

 

Summarized Analysis of Adjusted Income

Expanded Loan Portfolio(1)

In September 2015, the expanded loan portfolio of Bradesco totaled R$474.5 billion, registering in the quarter an increase of 2.4%. In the quarter, (i) the Large Companies accounts showed a growth of 4.5% and (ii) Individual accounts of 1.2%.

In the last 12 months, the portfolio increased by 6.8% primarily represented by: (i) 12.8% in Corporations; and (ii) 5.2% in Individuals.

For Individuals, the products that have the strongest growth in the last 12 months were: (i) real estate financing; and (ii) payroll-deductible loan. While for the Corporate segment, the highlights were: (i) operations abroad; and (ii) export financing, influenced, mainly due to the exchange rate variation in the period.

 

(1)   In addition to Bacen loan portfolio, it includes sureties, guarantees, letters of credit, advances of credit card receivables, debentures, promissory notes, co-obligation in mortgage-backed receivables, and farm loans.

For more information, see Chapter 2 of this Report.

Allowance for Loan Losses (ALL)(1)

In the third quarter of 2015, allowance for loan losses totaled R$3,852 million, registering an increase of 8.5% over the previous quarter due to: (i) the delinquency rate in the period, mainly resulting from the deceleration of economic activity; and (ii) by the effect of the dollar variation on the ALL expenditure, originating from operations abroad. It is important to note that loan operations, as defined by Bacen, increased 3.1% in the quarter.

In the comparison between the nine months of 2015 and the same period of the previous year, these expenses presented a variation of 17.5%, impacted, mainly by: (i) the effect of the alignment of the allowance level of certain operations with corporate clients; (ii) the higher delinquency rate in the period; (iii) the increase in credit operations - Bacen concept, which presented an evolution of 9.0% in the last 12 months; and (iv) by the effect of the dollar variation on the ALL expenditure, originating from operations abroad.

The worsening of delinquency rates was mitigated by the reinforcement of the loan assignment and monitoring policy and processes, quality of guarantees, as well as the improvement of the credit recovery processes.

 

 

(1)   Includes provision for guarantees provided, encompassing sureties, guarantees, letters of credit, and standby letter of credit, which comprises the concept of “excess” ALL. In the third quarter of 2015, includes an ALL Surplus/Deficit Rating, considered as an extraordinary event, totaling R$3,704 million. This way, the balance of the ALL - Surplus provision went from R$4,004 million in June 2015 to R$6,409 million in September 2015.

For more information, see Chapter 2 of this Report.

  14  Economic and Financial Analysis Report – September 2015


 
 

Press Release                  

 

Summarized Analysis of Adjusted Income

Delinquency Ratio(1)

 

 

The total delinquency ratio, which refers to operations that are over 90 days past due, had a slight increase mainly due to the downturn in the economy, which impacted the growth of the loan portfolio, highlighting the retraction of the portfolio of the SMEs segment.

In the quarter, short-term delinquency, including operations past due between 15 and 90 days, had a slight decrease, influenced mainly by Legal Entities.

 

 

Bradesco    15      


 
 

       Press Release

 

Summarized Analysis of Adjusted Income

Coverage Ratios

The following graph presents the performance of the Allowance for Loan Losses (ALL) coverage ratios, with regard to loans past due for more than 60 and 90 days. In September 2015, these ratios stood at comfortable levels, reaching 168.4% and 205.7%, respectively.

The increase of the coverage ratios in the quarter is associated with: (i) the strengthening of the general provision for clients of specific industries; and (ii) the increment of the surplus provision, as a prudential measure, due to the deceleration of the economic activity.

Bradesco monitors the loan portfolio, as well as respective risks, by internally applying the expanded portfolio concept. In addition to the allowance for loan losses (ALL) required by Bacen, Bradesco has excess of R$6.4 billion, result of an increase of 60.1% of this amount in the third quarter of 2015, to support potential stress scenarios, as well as other operations/commitments bearing credit risks.

 

(1)   Includes provision for guarantees provided, encompassing sureties, guarantees, letters of credit, and standby letter of credit, which comprises the concept of “excess” ALL. In September 2015, it includes the ALL Surplus/Deficit Rating, considered as an extraordinary event, totaling R$3,704 million. This way, the balance of the ALL - Surplus provision went from R$4,004 million in June 2015 to R$6,409 million in September 2015.

 

  16  Economic and Financial Analysis Report – September 2015


 
 

Press Release                  

 

Summarized Analysis of Adjusted Income

Income from Insurance, Pension Plans and Capitalization Bonds

Net Profit for the third quarter of 2015 totaled R$1.317 billion (R$1.284 billion in the second quarter of 2015), in line with the result presented in the previous quarter and an annualized return on Adjusted Shareholder’s Equity of 26.8%.

Accumulated by September 2015, the Net Profit totaled R$3.883 billion, which exceeds by 22.5% the Net Profit in the same period of the previous year (R$3.170 billion), presenting a return on the Adjusted Shareholder’s Equity of 24.7%.


 

 

 

 

 

R$ million (unless otherwise stated)

 

3Q15

2Q15

1Q15

4Q14

3Q14

2Q14

1Q14

4Q13

Variation %

 

3Q15 x 2Q15

3Q15 x 3Q14

Net Income

1,317

1,284

1,283

1,236

1,058

1,072

1,040

1,001

2.6

24.5

Insurance Written Premiums, Pension Plan Contributions and Capitalization Bond Income

15,125

16,723

13,634

17,806

12,904

13,992

11,450

14,492

(9.6)

17.2

Technical Reserves

168,629

164,566

157,295

153,267

145,969

142,731

137,751

136,229

2.5

15.5

Financial Assets

182,391

179,129

170,395

166,022

158,207

154,261

147,725

146,064

1.8

15.3

Claims Ratio (%)

73.1

71.4

71.7

70.9

72.7

70.2

70.1

71.1

1.7 p.p.

0.4 p.p.

Combined Ratio (%)

86.9

86.5

86.8

85.9

86.5

86.3

86.4

86.1

0.4 p.p.

0.4 p.p.

Policyholders / Participants and Customers (in thousands)

48,185

47,758

47,789

46,956

46,303

45,468

45,260

45,675

0.9

4.1

Employees (unit)

7,052

7,074

7,082

7,113

7,135

7,152

7,265

7,383

(0.3)

(1.2)

Market Share of Insurance Written Premiums, Pension Plan Contributions and Capitalization Bond Income (%) (1)

24.7

24.8

23.5

24.4

23.3

23.5

23.4

24.2

(0.1) p.p.

1.4 p.p.

(1)   The third quarter of 2015 includes the latest data released by SUSEP (August 2015).

Note: For comparability between the indexes in the periods demonstrated above, we disregarded extraordinary effects from the calculation.

 

 

Bradesco    17      


 
 

       Press Release

 

Summarized Analysis of Adjusted Income

In the comparative study between the third quarter of 2015 and the same period of the previous year, there was an increase of 17.2% in premiums issued, pension contribution and capitalization revenue. In relation to the second quarter of 2015, it showed a reduction of 9.6%, as a result of the growth of 45.3% in the previous quarter, of the "Life and Pension" products.

In the accrued, the production registered an increase of 18.6% over the same period in the previous year, influenced by “Life and Pension Plans” and “Health Bonds” products, which increased 26.0% and 20.7%, respectively.

The net profit of the third quarter of 2015 was 24.5% higher than the results presented in the same period last year, basically due to: (i) the growth of 17.2% in the turnover; (ii) the improvement in the financial and equity results; (iii) the improvement in the index of administrative efficiency, compensated, partly; (iv) by the increase of 0.4 p.p. in the claims ratio index.

The net profit accrued as of September 2015 was 22.5% higher compared to the same period in the previous year, due to: (i) an increase in revenue; (ii) the improvement of the financial and equity results; (iii) the improvement of the administrative efficiency index; and compensated , partly: (iv) by the increase of 1.0 p.p. in the claims ratio index.

The net profit of the third quarter of 2015 was 2.6% higher than the results calculated in the previous quarter, basically, due to: (i) an increase in operating income and equity results; compensated, partly: (ii) by reducing the turnover; and (iii) by the increase of 1.7 p.p. in the claims ratio index.

 

Minimum Capital Required – Grupo Bradesco Seguros

According to CNSP Resolution No. 321/15, corporations should have adjusted shareholder’s equity (ASE) equal to or higher than the minimum capital required (MCR). MCR is equivalent to the highest value between the base capital and the risk capital. For companies regulated by the ANS, Normative Resolution No. 373/15 establishes that corporations should have adjusted shareholder’s equity (ASE) equal to or higher than the Solvency Margin.

The capital adjustment and management process is continuously monitored and aims to ensure that Grupo Bradesco Seguros keeps a solid capital base to support the development of activities and cope with the risks in any market situation, in compliance with regulatory requirements and/or Corporate Governance principles. Companies must permanently maintain a capital compatible with the risks for their activities and operations, according to the characteristics and peculiarities of each company belonging to Grupo Bradesco Seguros, represented by adequate capital levels. Grupo Bradesco Seguros permanently observes the limits required by the respective regulatory entities. The Minimum Capital Required in August 2015 was R$7.872 billion.

  18  Economic and Financial Analysis Report – September 2015


 
 

Press Release                  

 

Summarized Analysis of Adjusted Income

Fee and Commission Income

In the first nine months of 2015 fee and commission income totaled R$18,242 million, presenting an increase of R$1,992 million, or 12.3%, compared to the same period in the previous year, primarily due to: (i) an increase in the volume of operations, due to continuous investments in technology and service channels; and (ii) the progress in the customer segmentation process, allowing for a more adequate offer of products and services. It must be noted that the incomes that have most contributed to this result derived from: (i) the good performance of the cards activity, as a result of (a) an increased revenue; (b) an increase of the base of cards; and (c) the higher volume of transactions performed; (ii) an increase in the incomes of checking accounts, due to an improvement in the customer segmentation process; (iii) the largest revenue with credit operations, resulting from the increase in the volume of operations of sureties and guarantees in the period; and evolution of revenue with: (iv) fund management; and (v) consortium management; being compensated in part: (vi) by the smaller gains in the capital markets (underwriting / financial advisory services).

In the quarter-over-quarter comparison, an increase of R$262 million, or 4.3%, was provided, mainly due to the increase of offering of products and services. The revenues that most contributed to this result were those arising from: (i) checking account; (ii) card income; (iii) fund management; and (iv) loan operations.

 


 

 

Bradesco    19      


 
 

       Press Release

 

Summarized Analysis of Adjusted Income

Personnel Expenses

In the comparison between the nine months of 2015 and the same period in the previous year, the increase of R$569 million, or 5.5%, was primarily due to the variation in the “structural” portion, related to higher expenses with payroll, social charges and benefits, affected by increased wage levels, in accordance with 2014 and 2015 collective agreements.

In the third quarter of 2015, the increase of R$179 million, or 4.9%, over the previous quarter, is a result of variations in the following expenses:

  • “structural” – an increase of R$223 million, mainly due to the increase of wage levels and restatement of labor obligations, according to the collective convention; and
  • “non-structural” – a decrease of R$44 million, primarily due to lower expenses with provision for labor claims.
 

Note: Structural Expenses = Salaries + Social Charges + Benefits + Pension Plans.

Non-Structural Expenses = Employee and Management Profit Sharing + Training + Labor Provision + Costs with termination of employment contracts.

 

 

  20  Economic and Financial Analysis Report – September 2015


 
 

Press Release                  

 

Summarized Analysis of Adjusted Income

Administrative Expenses

In the comparison between the nine months of 2015 and the same period in the previous year, the 10.1%, or R$1,076 million, increase was primarily due to an increase of expenses originated: (i) by the growth in turnover and services in the period; (ii) by contractual adjustments; (iii) by the dollar performance over the past 12 months since it reached 62.1% of recovery against the Brazilian real; and mitigated: (iv) by the optimization of the customer service center.

In the third quarter of 2015, the increase of 7.0%, or R$274 million, in the administrative expenses over the previous quarter, was mainly due to higher expenses with: (i) advertising and marketing; (ii) outsourced services; (iii) data processing; (iv) depreciation and amortization; and (v) financial system services.

 

(1)   The decrease as of March 2015 is related to (i) the migration of “External ATM Network Points – Bradesco” to “Banco24Horas Network”; (ii) the deactivation of ATMs from “Assisted Banco24Horas Network Points”; and (iii) the decrease of Bradesco Expresso correspondents.

 

Other Operating Income and Expenses

In the first nine months of 2015, other operating expenses, net, totaled R$5,122 million, a R$1,087 million increase over the same period in the previous year, primarily due to: (i) the constitution of tax provisions, in the first semester of 2015, relating to the levy of pension plan contributions and IRPJ/CSLL on credit losses, in the amount of R$570 million; (ii) higher expenses related to: (a) the constitution of civil provisions; and (b) various losses; (iii) the impact of the creation of a services joint venture (Cateno) in Cielo; and (iv) the amortization of goodwill.

In the third quarter of 2015, other net operating expenses totaled R$1,604 million, remaining stable over the previous quarter.

 

Bradesco    21      


 
 

       Press Release

 

Summarized Analysis of Adjusted Income

Income Tax and Social Contribution

The expenditure with income tax and social contribution, in the quarterly comparison showed a reduction of 9.7%, or R$227 million, reflecting, in part: (i) the reduction of the taxable result; (ii) by non-use, in the second quarter of 2015, of the full tax benefit, due to the constitution of interim dividends, which resulted in an increased use of the tax benefit on the constitution of interest on own capital in the third quarter of 2015; and (iii) of the quarterly increase of the TJLP, from 6.0% to 6.5%. In the annual comparative, the increase of 9.6%, or R$589 million, is related: (i) to the greater taxable result in the period, compensated, in part by the: (ii) increased use of the tax benefit on the constitution of interest on own capital in the nine months of 2015, in comparison to the same period of the previous year.

 

 

 

Unrealized Gains

Unrealized gains totaled R$10,118 million at the end of the third quarter of 2015, a R$13,255 million decrease over the end of the previous quarter. Such variation is mainly due to the devaluation of: (i) the fixed income securities; and (ii) investments, impacted mainly by the actions of Cielo, which devalued 16.3%.

 

 

  22  Economic and Financial Analysis Report – September 2015


 
 

Press Release                  

Capital Ratios - Basel III

Basel Ratio

 

In September 2015, the Capital of the Prudential Consolidated stood at R$93,090 million, against risk-weighted assets totaling R$643,924 million. The total Basel Ratio of the Prudential Consolidated presented a decrease of 1.5 p.p, from 16.0% in June 2015 to 14.5% in September 2015, and the Principal Capital from 12.8% in June 2015 to 11.4% in September 2015, basically due to: (i) an increase of 6.0% in assets weighted by risk, impacted mainly by the assets of credit risk and market; and (ii) the increase of prudential adjustments, which increased from R$9,469 million in June 2015, to R$12,656 million in September 2015, impacted by the growth of the tax credits arising from temporary differences of tax losses and negative basis of social contribution.

 

 

Full Impact – Basel III

 

We included a Basel III simulation, considering the opening of some of the main future adjustments, which include: (i) the application of 100% of the deductions provided in the implementation schedule; (ii) the allocation of resources, obtained via payment of dividends, of our Insurance Group; and (iii) the realization of tax credits arising from tax losses up to December 2018, and (iv) the impact of the acquisition of HSBC, for a rate of 9.1% of Common Equity, which, added to funding obtained via subordinated debt, may amount to an approximate Tier I Basel Ratio of 10.6%, in the end of 2018.

 

 

Buffer Capital/Return on the Common Equity at 11%

 

Bradesco has improved its measurement methodology, and has structured processes for buffer capital, so that it can maintain enough capital available to cope with the risks incurred.

The Governance structure responsible for the evaluations and approvals of capital decided to maintain a minimum buffer capital of approximately 27%, considering the minimum regulatory capital of 11%.

Considering the minimum required Common Equity of 11% according to the full interpretation of Basel III rules, profitability would be 26.9% in the period of 12 months ended in September 2015.

 

 

Bradesco    23      


 
 

       Press Release

 

Economic Scenario

 

The risks present in the international scenario have intensified once again in the third quarter of this year, in particular in relation to the emerging economies (especially China). As a result, the currencies of these countries have suffered significant depreciation against the dollar in the period. After some accommodation of Chinese economic growth in the second quarter, the economy of the country has weakened once again.

In addition to this, the falling stock exchange and the change of the exchange rate regime, announced by the government of the country, have increased the uncertainties in relation to way economic policy is being conducted. With this, there is an increase in the risks of deceleration of China having an impact on the economic activity in other emerging market countries.

At the same time, the North American economy showed some signs of accommodation, in particular, in the creation of new jobs. This deceleration of the labor market, in turn, may postpone the initial monetary standardization by the Federal Reserve (Fed), which allowed some relief from the volatility in international markets in September. Finally, once the impasse of the Greek crisis was resolved, the growth of the GDP in the Euro area stabilized at a level close to 1.5% per annum.

There have been advances in relevant ongoing adjustments of the domestic economy, especially in relation to the external accounts and to combating inflation. However, in the third quarter, the domestic economy continued on the downward trajectory displayed in the first half of the year. Even if the intensity of the retraction has decreased in the last three months, the behavior of economic activity has had an unfavorable impact on the collection of the public sector, and thus on the fiscal results.

However, the actions to guarantee the tax sustainability in the medium term and the progress in the agenda of reforms are more important. Efforts in this direction represent a requirement for the maintenance of economic predictability and to raise the confidence level of families and business people, in order to resume the trend of an actual income and productive investments increase.

The weakening of domestic economic activity highlights the relevance of structural initiatives aimed at promoting future growth. The constant search for excellence in education is Brazil’s front line in its struggle to become more competitive and to expedite its efforts to upgrade infrastructure. It is always important to remember that, in the long term, the main source of economic growth is productivity, which becomes an even more relevant topic within a global context characterized by high levels of efficiency.

Investments tend to play an increasingly relevant role in the breakdown of growth over the next few years, which should be favored by the increased share of the capital market in the funding of these projects. At the same time, despite the shift in consumer market expansion levels in some segments, the potential of domestic demand for goods and services has yet to be depleted, and there is still much room for growth.

Bradesco maintains a positive outlook towards Brazil, with favorable perspectives for its operating segments. Credit volume is growing at sustainable and risk-compatible rates, whereas delinquency rates are stabilized at historically controlled levels, in spite of a cyclic elevation due to the retraction of the activity and of the reduction of the employment level this year. The scenario is still very promising for Brazilian banking and insurance sectors in the medium and long term. 

 

  24  Economic and Financial Analysis Report – September 2015


 
 

Press Release                  

 

Main Economic Indicators

 

Main Indicators (%)

3Q15

2Q15

1Q15

4Q14

3Q14

2Q14

1Q14

4Q13

 

9M15

9M14

 

Interbank Deposit Certificate (CDI)

3.43

3.03

2.81

2.76

2.72

2.51

2.40

2.31

 

9.56

7.83

Ibovespa

(15.11)

3.77

2.29

(7.59)

1.78

5.46

(2.12)

(1.59)

 

(9.89)

5.06

USD – Commercial Rate

28.05

(3.29)

20.77

8.37

11.28

(2.67)

(3.40)

5.05

 

49.57

4.63

General Price Index - Market (IGP-M)

1.93

2.27

2.02

1.89

(0.68)

(0.10)

2.55

1.75

 

6.34

1.75

Institute of Geography and Statistics (IBGE)

1.39

2.26

3.83

1.72

0.83

1.54

2.18

2.04

    

7.64

4.61

Federal Government Long-Term Interest Rate (TJLP)

1.59

1.48

1.36

1.24

1.24

1.24

1.24

1.24

   

4.49

3.75

Reference Interest Rate (TR)

0.61

0.40

0.23

0.26

0.25

0.15

0.19

0.16

 

1.25

0.60

Savings Account (Old Rule) (1)

2.13

1.92

1.75

1.77

1.76

1.66

1.70

1.67

 

5.90

5.21

Savings Account (New Rule) (1)

2.13

1.92

1.75

1.77

1.76

1.66

1.70

1.67

 

5.90

5.20

Business Days (number)

65

61

61

65

66

61

61

64

 

187

188

Indicators (Closing Rate)

Sept15

Jun15

Mar15

Dec14

Sept14

Jun14

Mar14

Dec13

 

Sept15

Sept14

USD – Commercial Selling Rate - (R$)

3.9729

3.1026

3.2080

2.6562

2.4510

2.2025

2.2630

2.3426

 

3.9729

2.4510

Euro - (R$)

4.4349

3.4603

3.4457

3.2270

3.0954

3.0150

3.1175

3.2265

 

4.4349

3.0954

Country Risk (points)

442

304

322

259

239

208

228

224

 

442

239

Basic Selic Rate Copom (% p.a.)

14.25

13.75

12.75

11.75

11.00

11.00

10.75

10.00

 

14.25

11.00

BM&F Fixed Rate (% p.a.)

15.56

14.27

13.52

12.96

11.77

10.91

11.38

10.57

  

15.56

11.77

 

(1)  Regarding the new savings account yield rule, it was defined that: (i) existing deposits up to May 3, 2012 will continue to yield at TR + interest of 6.17% p.a.; and (ii) for deposits made as of May 4, 2012, the new rules are: (a) if the Selic rate is higher than 8.5% p.a., a yield of TR + 6.17% p.a. interest will be maintained; and (b) if the Selic rate is equal or lower than 8.5% p.a. the yield will be 70% of the Selic  rate + TR.

 

Projections up to 2017

 

%

2015

2016

2017

USD - Commercial Rate (year-end) - R$

3.70

3.80

3.90

Extended Consumer Price Index (IPCA)

9.60

5.90

5.00

General Price Index - Market (IGP-M)

9.44

5.50

5.00

Selic (year-end)

14.25

13.00

12.00

Gross Domestic Product (GDP)

(3.00)

(1.50)

1.50

 

Bradesco    25      


 
 

       Press Release

 

Guidance

 

Bradesco's Perspective for 2015

 

This guidance contains forward-looking statements that are subject to risks and uncertainties, as they are based on Management’s expectations and assumptions and information available to the market as of the date hereof.

 

Loan Portfolio (1)

5 to 9 %

Individuals

8 to 12 %

Companies

4 to 8 %

NII - Interest Earning Portion

10 to 14 %

Fee and Commission Income

8 to 12 %

Operating Expenses (2)

5 to 7 %

Insurance Premiums

12 to 15 %

 

(1)   Expanded Loan Portfolio; and

(2)   Administrative and Personnel Expenses.

 

 

  26  Economic and Financial Analysis Report – September 2015


 
 

Press Release                  

 

Book Income vs. Managerial Income vs. Adjusted Income Statement

Analytical Breakdown of Book Income vs. Managerial Income vs. Adjusted Income Statement                                          

Third Quarter of 2015

 

 

 

 

 

R$ million

 

3Q15

 

Book Income Statement

Managerial Reclassifications (1)

Income Statement prior to Non-recurring Events

Non-Recurring Events

Adjusted Income Statement

 

Net Interest Income

5,510

8,225

13,735

-

13,735

ALL

(7,944)

388

(7,556)

3,704

(3,852)

Gross Income from Financial Intermediation

(2,434)

8,613

6,179

3,704

9,883

Income from Insurance, Pension Plans and Capitalization Bonds

1,411

-

1,411

-

1,411

Fee and Commission Income

6,362

18

6,380

-

6,380

Personnel Expenses

(4,064)

-

(4,064)

267

(3,797)

Other Administrative Expenses

(4,242)

42

(4,200)

-

(4,200)

Tax Expenses

(941)

(389)

(1,330)

-

(1,330)

Companies

38

-

38

-

38

Other Operating Income/Expenses

(2,950)

648

(2,302)

699

(1,604)

Operating Result

(6,820)

8,932

2,111

4,670

6,781

Non-Operating Result

(131)

38

(92)

-

(92)

Income Tax / Social Contribution and Non-controlling Interest

11,071

(8,970)

2,101

(4,257)

(2,156)

Net Income

4,120

-

4,120

413

4,533

 

(1)   Includes managerial reclassifications in items from the income statement, which allow a better analysis of business items, particularly hedge adjustment, which represents the partial result of derivatives used for hedge investments abroad, which in terms of Net Profit, simply cancels the tax effect (IR/CS and PIS/COFINS) of this hedge strategy, in the amount of R$9,216 million.

Bradesco    27      


 
 

       Press Release

 

Book Income vs. Managerial Income vs. Adjusted Income Statement

 

Analytical Breakdown of Book Income vs. Managerial Income vs. Adjusted Income Statement                                          

Second Quarter of 2015

 

 

 

 

 

 

R$ million

 

2Q15

 

Book Income Statement

Managerial Reclassifications (1)

Income Statement prior to Non-recurring Events

Non-Recurring Events

Adjusted Income Statement

 

Net Interest Income

16,074

(2,533)

13,541

-

13,541

ALL

(4,126)

576

(3,550)

-

(3,550)

Gross Income from Financial Intermediation

11,948

(1,957)

9,991

-

9,991

Income from Insurance, Pension Plans and Capitalization Bonds

1,311

-

1,311

-

1,311

Fee and Commission Income

6,107

11

6,118

-

6,118

Personnel Expenses

(3,618)

-

(3,618)

-

(3,618)

Other Administrative Expenses

(3,967)

42

(3,926)

-

(3,926)

Tax Expenses

(1,521)

170

(1,351)

-

(1,351)

Companies

33

-

33

-

33

Other Operating Income/Expenses

(2,369)

712

(1,657)

51

(1,606)

Operating Result

7,922

(1,022)

6,901

51

6,952

Non-Operating Result

(90)

35

(55)

-

(55)

Income Tax / Social Contribution and Non-controlling Interest

(3,359)

987

(2,373)

(20)

(2,393)

Net Income

4,473

-

4,473

31

4,504

 

(1)   Includes managerial reclassifications in items from the income statement, which allow a better analysis of business items, particularly hedge adjustment, which represents the partial result of derivatives used for hedge investments abroad, which in terms of Net Profit, simply cancels the tax effect (IR/CS and PIS/COFINS) of this hedge strategy, in the amount of R$1,169 million.

 

 

  28  Economic and Financial Analysis Report – September 2015


 
 

Press Release                  

 

Book Income vs. Managerial Income vs. Adjusted Income Statement

 

Analytical Breakdown of Book Income vs. Managerial Income vs. Adjusted Income Statement                                          

Nine months of 2015

 

 

 

 

 

R$ million

 

9M15

 

Book Income Statement

Managerial Reclassifications (1)

Income Statement prior to Non-recurring Events

Non-Recurring Events

Adjusted Income Statement

 

Net Interest Income

30,865

10,010

40,875

-

40,875

ALL

(15,923)

1,237

(14,686)

3,704

(10,982)

Gross Income from Financial Intermediation

14,942

11,247

26,189

3,704

29,893

Income from Insurance, Pension Plans and Capitalization Bonds

3,933

-

3,933

-

3,933

Fee and Commission Income

18,170

72

18,242

-

18,242

Personnel Expenses

(11,127)

-

(11,127)

267

(10,860)

Other Administrative Expenses

(11,890)

126

(11,765)

-

(11,765)

Tax Expenses

(3,479)

(511)

(3,990)

-

(3,990)

Companies

51

-

51

-

51

Other Operating Income/Expenses

(8,053)

2,131

(5,922)

800

(5,122)

Operating Result

2,545

13,065

15,611

4,771

20,382

Non-Operating Result

(256)

40

(215)

-

(215)

Income Tax / Social Contribution and Non-controlling Interest

10,548

(13,105)

(2,559)

(4,297)

(6,856)

Net Income

12,837

-

12,837

474

13,311

 

(1)   Includes managerial reclassifications in items from the income statement, which allow a better analysis of business items, particularly hedge adjustment, which represents the partial result of derivatives used for hedge investments abroad, which in terms of Net Income, simply cancels the tax effect (IR/CS and PIS/COFINS) of this hedge strategy, in the amount of R$13,445 million.

Bradesco    29      


 
 

       Press Release

 

Book Income vs. Managerial Income vs. Adjusted Income Statement

 

Analytical Breakdown of Book Income vs. Managerial Income vs. Adjusted Income Statement                                          

Nine months of 2014

 

 

 

 

 

 

R$ million

 

9M14

 

Book Income Statement

Managerial Reclassifications (1)

Income Statement prior to Non-recurring Events

Non-Recurring Events

Adjusted Income Statement

 

Net Interest Income

36,933

(2,222)

34,711

598

35,309

ALL

(10,671)

1,321

(9,350)

-

(9,350)

Gross Income from Financial Intermediation

26,262

(901)

25,361

598

25,959

Income from Insurance, Pension Plans and Capitalization Bonds

3,685

-

3,684

-

3,684

Fee and Commission Income

16,003

247

16,250

-

16,250

Personnel Expenses

(10,779)

-

(10,779)

488

(10,291)

Other Administrative Expenses

(10,786)

96

(10,689)

-

(10,689)

Tax Expenses

(3,220)

(210)

(3,429)

13

(3,416)

Companies

130

-

130

-

130

Other Operating Income/Expenses

(4,896)

1,720

(3,175)

(860)

(4,035)

Operating Result

16,399

952

17,353

239

17,592

Non-Operating Result

(338)

224

(115)

-

(115)

Income Tax / Social Contribution and Non-controlling Interest

(4,965)

(1,176)

(6,142)

(108)

(6,250)

Net Income

11,096

-

11,096

131

11,227

(1)   Includes managerial reclassifications in items from the income statement, which allow a better analysis of business items, particularly hedge adjustment, which represents the partial result of derivatives used for hedge investments abroad, which in terms of Net Income, simply cancels the tax effect (IR/CS and PIS/COFINS) of this hedge strategy, in the amount of R$1,352 million.

  30  Economic and Financial Analysis Report – September 2015

 


 
 

 

 

 


 
 

                   Economic and Financial Analysis

 

Consolidated Statement of Financial Position and Adjusted Income Statement

Statement of Financial Position

 

 

 

 

 

 

 

 

 

R$ million

 

Sept15

Jun15

Mar15

Dec14

Sept14

Jun14

Mar14

Dec13

Assets

 

 

 

 

 

 

 

 

Current and Long-Term Assets

1,031,888

1,010,599

1,015,434

1,016,970

972,315

915,986

906,760

892,495

Cash and Cash Equivalents

12,917

11,677

13,683

14,646

11,316

11,535

12,110

12,196

Interbank Investments

153,370

176,268

195,746

202,412

181,335

137,654

127,014

135,456

Securities and Derivative Financial Instruments

364,472

356,115

344,430

346,358

343,445

333,200

321,970

313,327

Interbank and Interdepartmental Accounts

54,179

50,800

48,464

52,004

48,540

56,115

61,740

56,995

Loan and Leasing Operations

336,628

326,204

324,479

318,233

309,264

302,276

301,914

296,629

Allowance for Loan Losses (ALL) (1)

(27,952)

(23,290)

(23,011)

(22,724)

(22,255)

(21,458)

(21,051)

(21,349)

Other Receivables and Assets

138,274

112,825

111,643

106,041

100,670

96,664

103,063

99,241

Permanent Assets

19,095

19,163

19,381

15,070

15,049

15,146

15,469

15,644

Investments

1,710

1,669

1,636

1,712

1,931

1,887

1,871

1,830

Premises and Leased Assets

5,000

4,940

4,952

4,887

4,591

4,579

4,597

4,668

Intangible Assets

12,385

12,554

12,793

8,471

8,527

8,680

9,001

9,146

Total

1,050,983

1,029,762

1,034,815

1,032,040

987,364

931,132

922,229

908,139

*

               

Liabilities

 

 

 

 

 

 

 

 

Current and Long-Term Liabilities

962,811

940,910

949,066

949,846

907,366

853,622

847,794

835,917

Deposits

203,637

195,926

211,702

211,612

211,882

213,270

218,709

218,063

Federal Funds Purchased and Securities Sold under
Agreements to Repurchase

257,847

293,730

303,740

320,194

297,814

255,611

250,716

256,279

Funds from Issuance of Securities

110,987

95,387

88,247

84,825

75,283

69,877

64,511

57,654

Interbank and Interdepartmental Accounts

5,463

4,578

4,247

5,958

4,540

5,673

5,343

6,864

Borrowing and Onlending

69,654

61,369

62,370

58,998

56,561

54,142

56,724

56,095

Derivative Financial Instruments

14,860

4,832

5,711

3,282

5,076

4,727

3,894

1,808

Reserves for Insurance, Pension Plans and Capitalization Bonds

168,629

164,566

157,295

153,267

145,969

142,732

137,751

136,229

Other Reserve Requirements

131,734

120,522

115,754

111,710

110,241

107,590

110,146

102,925

Deferred Income

459

399

312

293

266

224

560

677

Non-controlling Interest in Subsidiaries

1,480

1,481

1,500

393

490

486

549

605

Shareholders' Equity

86,233

86,972

83,937

81,508

79,242

76,800

73,326

70,940

Total

1,050,983

1,029,762

1,034,815

1,032,040

987,364

931,132

922,229

908,139

(1) Includes the Allowance for Guarantees Provided, in September 2015, Allowance for Loan Losses (ALL) totaled R$28,670 million, which takes into account an ALL Surplus/Deficit Rating, considered as an extraordinary event, totaling R$3,704 million. Thus, the balance of the ALL – Surplus provision went from R$4,004 million in June 2015 to R$6,409 million in September 2015.

 

  32    Economic and Financial Analysis Report – September 2015


 
 

Economic and Financial Analysis                              

 

Consolidated Statement of Financial Position and Adjusted Income Statement

Adjusted Income Statement

 

 

 

 

 

 

 

 

 

R$ million

 

3Q15

2Q15

1Q15

4Q14

3Q14

2Q14

1Q14

4Q13

Net Interest Income

13,735

13,541

13,599

12,986

12,281

12,066

10,962

11,264

- Interest Earning Portion

13,709

13,415

13,273

12,686

12,162

11,777

10,872

10,910

- Non-Interest Earning Portion

26

126

326

300

119

289

90

354

ALL

(3,852)

(3,550)

(3,580)

(3,307)

(3,348)

(3,141)

(2,861)

(2,961)

Gross Income from Financial Intermediation

9,883

9,991

10,019

9,679

8,933

8,925

8,101

8,303

Income from Insurance Premiums, Pension Plans and Capitalization bonds, minus Variation of Technical Reserves, Retained Claims and others (1)

1,411

1,311

1,211

1,363

1,170

1,270

1,244

1,188

Fee and Commission Income

6,380

6,118

5,744

5,839

5,639

5,328

5,283

5,227

Personnel Expenses

(3,797)

(3,618)

(3,445)

(3,676)

(3,564)

(3,448)

(3,279)

(3,465)

Other Administrative Expenses

(4,200)

(3,926)

(3,639)

(4,159)

(3,628)

(3,575)

(3,486)

(3,848)

Tax Expenses

(1,330)

(1,351)

(1,309)

(1,211)

(1,182)

(1,120)

(1,114)

(1,254)

Equity in the Earnings (Losses) of Unconsolidated Companies

38

33

(20)

57

43

35

52

26

Other Operating Income/ (Expenses)

(1,604)

(1,606)

(1,912)

(1,360)

(1,311)

(1,333)

(1,391)

(1,232)

Operating Result

6,781

6,952

6,649

6,532

6,100

6,082

5,410

4,945

Non-Operating Result

(92)

(55)

(68)

(68)

(45)

(34)

(36)

(31)

Income Tax and Social Contribution

(2,124)

(2,351)

(2,275)

(2,308)

(2,075)

(2,215)

(1,871)

(1,696)

Non-controlling Interest

(32)

(42)

(32)

(24)

(30)

(29)

(30)

(19)

Adjusted Net Income

4,533

4,504

4,274

4,132

3,950

3,804

3,473

3,199

(1) In “Others”, it includes: Capitalization Bond Draws and Redemption; and Insurance, Pension Plan and Capitalization Bond Sales Expenses.

Interest and Non-Interest Earning Portions

Earning Portion Breakdown

 

 

 

Bradesco    33      


 
 

                   Economic and Financial Analysis

 

Interest and Non-Interest Earning Portions

Average Earning Portion Rate

 

 

R$ million

 

Net Interest Income

 

9M15

9M14

3Q15

2Q15

Variation

 

12 months

Quarter

Interest - due to volume

 

 

 

 

391

99

Interest - due to spread

 

 

 

 

5,195

195

- NII - Interest Earning Portion

40,397

34,811

13,709

13,415

5,586

294

- NII - Non-Interest Earning Portion

478

498

26

126

(20)

(100)

Net Interest Income

40,875

35,309

13,735

13,541

5,566

194

Average NIM (1)

7.6%

7.1%

7.6%

7.6%

 

 

 (1) Average Rate in 12 months = (Earning Portion / Total Average Assets – Repos – Permanent Assets)

In the comparison between the third quarter of 2015 over the previous quarter, the R$194 million increase was due to: (i) the higher interest earning portion, totaling R$294 million, due to the increase of: (a) average spread, in the amount of R$195 million; and (b) the average volume of business in the amount of R$99 million; and offset by: (ii) the non-interest earning portion reduction  in the amount of R$100 million.

In the comparison between the nine months of 2015, the earning portion reached R$40,875 million, increasing R$5,566 million compared with the same period of the previous year, reflecting: (i) a R$5,586 million growth in the result of interest earning operations, particularly “Credit Intermediation" portions and “Securities/Other”; and offset by: (ii) the lower non-interest earning portion results, totaling R$20 million.

Interest Earning Portion

Interest Earning Portion – Breakdown

 

 

R$ million

 

Interest Earning Portion Breakdown

 

9M15

9M14

3Q15

2Q15

Variation

 

12 months

Quarter

Credit Intermediation

31,475

28,305

10,806

10,427

3,170

379

Insurance

4,034

3,050

1,349

1,265

984

84

Securities/Other

4,888

3,456

1,554

1,723

1,432

(169)

Interest Earning Portion

40,397

34,811

13,709

13,415

5,586

294

 

The interest earning portion stood at R$13,709 million in the third quarter of 2015, against R$13,415 million recorded in the second quarter of 2015, accounting for an increase of R$294 million. The business line that most contributed to this result was “Credit Intermediation”.

In the comparison between the nine months of 2015 over the same period in the previous year, the interest earning portion recorded a R$5,586 million growth in the interest earning portion, particularly the lines of “Credit Intermediation” and “Securities/Other”.

 

  34    Economic and Financial Analysis Report – September 2015


 
 

Economic and Financial Analysis                              

 

Interest Earning Portion

Interest Earning Portion – Rates

 

The interest earning portion rate in the last 12 months stood at 7.5% in the third quarter of 2015, an increase of 0.1 p.p. over the previous quarter, primarily due to the income from the interest earning portion from "Insurance". In the annual comparative, the growth of 0.5 p.p. was the reflection of increased profits obtained in the interest earning portions of “Insurance”, “Credit Intermediation” and “TVM/Other”.

Interest Earning Portion – Average Rates (12 months)

 

 

 

 

 

 

 

R$ million

 

9M15

 

9M14

 

 

Interest

Average
Balance

Average Rate

Interest

Average
Balance

Average Rate

Credit Intermediation

31,475

364,533

11.5%

28,305

338,308

11.2%

Insurance

4,034

161,849

3.3%

3,050

140,896

2.9%

Securities/Other

4,888

396,002

1.6%

3,456

336,617

1.3%

*

 

 

 

 

 

 

Interest Earning Portion

40,397

-

7.5%

34,811

-

7.0%

*

           

 

3Q15

2Q15

 

Interest

Average
Balance

Average Rate

Interest

Average
Balance

Average Rate

Credit Intermediation

10,806

369,422

11.5%

10,427

363,554

11.5%

Insurance

1,349

167,661

3.3%

1,265

161,967

3.2%

Securities/Other

1,554

419,074

1.6%

1,723

397,635

1.7%

*

 

 

 

 

 

 

Interest Earning Portion

13,709

-

7.5%

13,415

-

7.4%

 

 

Bradesco    35      



 
 

                   Economic and Financial Analysis

 

Interest Earning Portion of Credit Intermediation

Earning Portion of Credit Intermediation – Breakdown

 

 

R$ million

 

Net Interest Income - Credit Intermediation

 

9M15

9M14

3Q15

2Q15

Variation

 

12 months

Quarter

Interest - due to volume

 

 

 

 

252

57

Interest - due to spread

 

 

 

 

2,918

322

Interest Earning Portion

31,475

28,305

10,806

10,427

3,170

379

Income

53,604

43,271

21,044

15,829

10,333

5,215

Expenses

(22,129)

(14,966)

(10,238)

(5,402)

(7,163)

(4,836)

 

In the third quarter of 2015, interest earning portion of “Credit Intermediation” reached R$10,806 million, up 3.6% or R$379 million when compared to the second quarter of 2015. The variation is the result of: (i) a R$322 million increase in the average spread due to an improved management in investment resources and funding operations; and (ii) a R$57 million growth in the average business volume.

In comparison between the nine months of 2015 and the same period in the previous year, there was an increase of 11.2% or R$3,170 million. The variation is the result of: (i) an increase in the average spread, amounting to R$2,918 million, due to an improved management in investment resources and funding operations; and (ii) a R$252 million increase in the volume of operations.

 

 

  36    Economic and Financial Analysis Report – September 2015


 
 

Economic and Financial Analysis                              

 

Interest Earning Portion of Credit Intermediation

Net Earning Portion of Credit Intermediation

The graph above presents a summary of Credit Intermediation activity. The Gross Margin line refers to interest income from loans, deducted from the customer acquisition costs.

The curve relating to the ALL shows delinquency costs, which are represented by Allowance for Loan Losses (ALL) Expenses, plus discounts granted in transactions net of loan recoveries, arising from the sale of foreclosed assets, among others.

In the third quarter of 2015, the curve related to the net margin, which presents the result of the net revenue from credit interest of ALL, had a growth of 1.1% in the quarterly comparison, primarily due to: (i) the increase in the average spread; partially offset by: (ii) the higher delinquency rate in the period, mainly due to downturn in the economic activities; and (iii) due to the dollar exchange rate variation on ALL expenses, originating from operations abroad.

In the comparison between the nine months of 2015 over the same period of the previous year, the net margin recorded a 8.1% growth due to an increase of: (i) the average spread; (ii) the average volume of business; was offset: (iii) by the effect of aligning the level of provision of certain transactions with corporate customers; (iv) the higher delinquency rate in the period; and (v) due to the dollar exchange rate variation on ALL expenses, originating from operations abroad.

 

 

Bradesco    37      


 
 

                   Economic and Financial Analysis

 

Interest Earning Portion of Credit Intermediation

Expanded Loan Portfolio(1)

In September 2015, the expanded loan portfolio of Bradesco stood at R$474.5 billion, registering in the quarter an increase of 2.4%. In the quarter, (i) Corporate segment showed a growth of 4.5% and (ii) the Individual of 1.2%.

In the last 12 months, the portfolio presented an increase of 6.8% primarily represented by: (i) 12.8% in the Corporate segment; and (ii) 5.2% in Individuals.

For Individuals, the products that presented the strongest growth in the last 12 months were: (i) real estate financing; and (ii) payroll-deductible loan.  In the Corporate segment, the highlights were: (i) operations abroad; and (ii) export financing, influenced, mainly, by the exchange rate variation in the period.

(1) In addition to Bacen loan portfolio, it includes sureties, guarantees, letters of credit, advances of credit card receivables, debentures, promissory notes, co-obligation (receivables-backed investment funds, mortgage-backed receivables, and farm loans).

 

 

Expanded Loan Portfolio Breakdown by Product and Type of Customer (Individual and Corporate)

A breakdown of expanded loan portfolio products for the Individual segment is presented below:

Individuals

R$ million

Variation %

Sept15

Jun15

Sept14

Quarter

12M

Payroll-deductible Loan

33,905

32,783

29,225

3.4

16.0

Credit Card

25,969

25,411

24,273

2.2

7.0

CDC / Vehicle Leasing

22,483

23,166

25,043

(2.9)

(10.2)

Real Estate Financing

21,181

19,668

16,730

7.7

26.6

Personal Loans

15,662

15,752

16,753

(0.6)

(6.5)

Rural Loans

8,717

9,662

9,876

(9.8)

(11.7)

BNDES/Finame Onlending

7,098

7,170

7,224

(1.0)

(1.7)

Overdraft Facilities

4,369

4,268

3,956

2.4

10.5

Sureties and Guarantees

715

623

381

14.8

87.7

Other

5,134

4,959

4,568

3.5

12.4

Total

145,234

143,461

138,028

1.2

5.2

 

Individual segment operations grew by 1.2% in the quarter and 5.2% over the last 12 months. The lines highlighted both in the quarter and in the last 12 months were: (i) real estate financing; and (ii) payroll-deductible loan.

 

  38    Economic and Financial Analysis Report – September 2015


 
 

Economic and Financial Analysis                              

 

Interest Earning Portion of Credit Intermediation

A breakdown of expanded loan portfolio products for the Corporate segment is presented below:

 

Corporate

R$ million

Variation %

Sept15

Jun15

Sept14

Quarter

12M

Operations Abroad

51,441

41,090

33,474

25.2

53.7

Working Capital

42,096

42,324

42,802

(0.5)

(1.6)

BNDES/Finame Onlending

30,279

32,091

33,872

(5.6)

(10.6)

Real Estate Financing

25,951

25,568

22,527

1.5

15.2

Export Financing

23,061

21,340

15,469

8.1

49.1

Overdraft Account

10,317

11,108

10,704

(7.1)

(3.6)

Credit Card

10,406

11,065

12,468

(6.0)

(16.5)

CDC / Leasing

10,391

11,050

12,686

(6.0)

(18.1)

Rural Loans

5,588

6,059

7,048

(7.8)

(20.7)

Sureties and Guarantees

71,904

71,334

69,899

0.8

2.9

Operations bearing Credit Risk - Commercial Portfolio (1)

33,111

33,418

34,553

(0.9)

(4.2)

Other

14,708

13,497

10,665

9.0

37.9

Total

329,253

319,945

306,167

2.9

7.5

(1) Includes debenture and promissory note operations.

Corporate segment operations increased by 2.9% in the quarter and 7.5% in the last 12 months. Both in the quarter and in the last 12 months, the lines that showed significant growth were: (i) operations abroad; and (ii) export financing, influenced, mainly, by the exchange variation rate in the period.

Expanded Loan Portfolio – Consumer Financing(1)

The graph below shows the types of credit related to Consumer Financing of the Individual segment, which stood at R$98.0 billion in September 2015, an increase of 0.9% over the quarter and 2.9% over the last 12 months.

The lines highlighted in September 2015 are: (i) personal loans, including payroll-deductible loans, totaling
R$49.6 billion; and (ii) credit card, totaling R$26.0 billion. Together, these operations totaled R$75.5 billion, accounting for 77.1% of the Consumer Financing balance.

 

(1) Includes vehicle CDC/Leasing, personal loans, revolving credit card and cash, and installment purchases at merchants operations.

 

Bradesco    39      


 
 

                   Economic and Financial Analysis

 

Interest Earning Portion of Credit Intermediation

Breakdown of Vehicle Portfolio

 

 

R$ million

Variation %

Sept15

Jun15

Sept14

Quarter

12M

CDC Portfolio

29,443

30,556

33,117

(3.6)

(11.1)

Individuals

22,260

22,906

24,674

(2.8)

(9.8)

Corporate

7,183

7,650

8,443

(6.1)

(14.9)

Leasing Portfolio

1,175

1,334

1,842

(11.9)

(36.2)

Individuals

223

260

368

(14.2)

(39.4)

Corporate

952

1,074

1,474

(11.4)

(35.4)

Finame Portfolio

10,831

12,101

11,173

(10.5)

(3.1)

Individuals

397

476

659

(16.6)

(39.8)

Corporate

10,434

11,625

10,514

(10.2)

(0.8)

Total

41,449

43,991

46,132

(5.8)

(10.2)

Individuals

22,880

23,642

25,701

(3.2)

(11.0)

Corporate

18,569

20,349

20,431

(8.7)

(9.1)

 

Vehicle financing operations (individual and corporate) totaled R$41.4 billion in September 2015, presenting a decrease both in the quarter-over-quarter and year-over-year comparison. Of the total vehicle portfolio, 71.0% corresponds to CDC, 26.1% to “Finame”, and 2.9% to Leasing. Individuals represented, in September 2015, 55.2% of the portfolio, while the Corporate segment accounted for the remaining 44.8%.

The variations presented in the portfolio are the reflection of a more reduced financing market and of Bradesco’s search for lower risk and more profitable operations, due to the demand for higher value of entry for these financing operations.

Expanded Loan Portfolio Concentration – By Sector

The "Industry" was the economic activity sector that increased its participation even more in the expanded loan portfolio, mainly, due to, exchange variation rate in the period.

 

Activity Sector

 

 

 

 

 

R$ million

Sept15

%

Jun15

%

Sept14

%

Public Sector

13,644

2.9

12,339

2.7

7,797

1.8

Private Sector

460,844

97.1

451,067

97.3

436,398

98.2

0

           

Corporate

315,610

66.5

307,606

66.3

298,370

67.2

Industry

101,068

21.3

94,305

20.4

89,607

20.2

Commerce

54,746

11.5

55,662

12.0

55,223

12.4

Financial Intermediaries

7,099

1.5

5,798

1.3

9,017

2.0

Services

148,970

31.4

148,098

32.0

140,763

31.7

Agriculture, Cattle Raising, Fishing,
Forestry and Forest Exploration

3,727

0.8

3,743

0.8

3,760

0.8

Individuals

145,234

30.6

143,461

31.0

138,028

31.0

Total

474,488

100.0

463,406

100.0

444,195

100.0

 

 

  40    Economic and Financial Analysis Report – September 2015


 
 

Economic and Financial Analysis                              

 

Interest Earning Portion of Credit Intermediation

Changes to the Expanded Loan Portfolio

New borrowers in the expanded loan portfolio were responsible for the R$23.2 billion growth in the loan portfolio over the last 12 months, and accounted for 4.9% of the portfolio in September 2015.

 

Bradesco    41      


 
 

                   Economic and Financial Analysis

 

Interest Earning Portion of Credit Intermediation

Changes in the Expanded Loan Portfolio – By Rating

The chart below shows that the vast majority of new borrowers and customers that remained in the loan portfolio since September 2014 received ratings between AA and C, demonstrating the adequacy and consistency of the loan policy and processes (assignment and monitoring), as well as the quality of guarantees.

Changes in Expanded Loan Portfolio by Rating from September 2014 through September 2015

Rating

Total Credit on
September 2015

New customers between October 2014 and
September 2015

Remaining Customers from September 2014

R$ million

%

R$ million

%

R$ million

%

AA - C

439,450

92.6

22,105

95.2

417,345

92.5

D

10,915

2.3

266

1.2

10,649

2.4

E - H

24,123

5.1

840

3.6

23,283

5.1

Total

474,488

100.0

23,211

100.0

451,277

100.0

 

Expanded Loan Portfolio – By Customer Profile

The chart below presents the evolution in the expanded loan portfolio by customer profile:

Customer Profile

R$ million

Variation %

Sept15

Jun15

Sept14

Quarter

12M

Corporations

217,524

208,173

192,810

4.5

12.8

SMEs

111,729

111,772

113,357

-

(1.4)

Individuals

145,234

143,461

138,028

1.2

5.2

Total Loan Operations

474,488

463,406

444,195

2.4

6.8

 

Expanded Loan Portfolio – By Customer Profile and Rating (%)

Although a slight decrease was registered in comparison to the previous years, the range represented by credits classified between AA and C remained in very comfortable levels.

Customer Profile

By Rating

 

Sept15

 

 

Jun15

 

 

Sept14

 

AA-C

D

E-H

AA-C

D

E-H

AA-C

D

E-H

Corporations

96.3

2.0

1.7

97.9

0.6

1.5

98.2

0.5

1.3

SMEs

88.2

3.5

8.3

89.0

3.5

7.5

90.3

2.7

7.0

Individuals

90.4

1.9

7.7

90.7

1.9

7.4

91.2

1.5

7.3

Total

92.6

2.3

5.1

93.6

1.7

4.7

94.0

1.4

4.6

 

 

  42    Economic and Financial Analysis Report – September 2015


 
 

Economic and Financial Analysis                              

 

Interest Earning Portion of Credit Intermediation

Expanded Loan Portfolio – By Business Segment

Regarding the growth of the expanded loan portfolio by "Business Segment", we highlight the growth of the Corporate and Prime segments, in the quarter and in the last 12 months.

Business Segments

R$ million

Variation %

Sept15

%

Jun15

%

Sept14

%

Quarter

12M

Retail

130,415

27.5

129,191

27.9

124,715

28.1

0.9

4.6

Corporate

218,654

46.1

209,317

45.2

194,102

43.7

4.5

12.6

Middle Market

48,991

10.3

48,772

10.5

48,603

10.9

0.4

0.8

Prime

23,080

4.9

22,473

4.8

21,176

4.8

2.7

9.0

Other / Non-account Holders (1)

53,348

11.2

53,654

11.6

55,599

12.5

(0.6)

(4.0)

Total

474,488

100.0

463,406

100.0

444,195

100.0

2.4

6.8

(1) Mostly, non-account holders using vehicle financing, credit cards and payroll-deductible loans.

Expanded Loan Portfolio – By Currency

The balance of foreign currency-indexed and/or denominated loan and on-lending operations (excluding ACCs – Advances on Foreign Exchange Contracts) totaled US$14.8 billion in September 2015 (US$15.2 billion in June 2015 and US$15.8 billion in September 2014), a decrease of 2.6% as compared to the previous quarter and a reduction of 6.3% over the last 12 months, in U.S. Dollars. In Brazilian reais, such operations totaled R$58.9 billion in September 2015 (R$47.0 billion in June 2015 and R$38.8 billion in September 2014), an increase of 25.3% in the quarter and 51.8% over the last 12 months.

In September 2015, total loan operations in reais reached R$415.5 billion (R$416.4 billion in June 2015 and R$405.4 billion in September 2014), a decrease of 0.2% in the quarter-over-quarter comparison and an increase of 2.5% in the last 12 months.

 

 

 

Bradesco    43      


 
 

                   Economic and Financial Analysis

 

Interest Earning Portion of Credit Intermediation

Expanded Loan Portfolio – By Debtor

The range of the hundred main debtors was slightly more concentrated in the quarter and in the last 12 months. Most of the clients held ratings of AA and A, presenting excellent quality of credit.

 

 

Loan Portfolio(1) – By Type

All operations bearing credit risk reached R$510.0 billion, an increase of 3.9% in the quarter and 8.5% in the last 12 months, mainly, due to exchange variation rate in the period.

 

R$ million

Variation %

 

Sept15

Jun15

Sept14

Quarter

12M

Loans and Discounted Securities

181,369

172,004

159,876

5.4

13.4

Financing

130,405

127,662

120,926

2.1

7.8

Rural and Agribusiness Financing

21,496

22,879

23,854

(6.0)

(9.9)

Leasing Operations

3,357

3,660

4,608

(8.3)

(27.1)

Advances on Exchange Contracts

8,273

7,835

5,814

5.6

42.3

Other Loans

21,154

20,985

20,826

0.8

1.6

Subtotal Loan Operations (2)

366,055

355,024

335,904

3.1

9.0

Sureties and Guarantees Granted (Memorandum Accounts)

72,620

71,958

70,280

0.9

3.3

Operations bearing Credit Risk - Commercial Portfolio (3)

33,111

33,418

34,553

(0.9)

(4.2)

Letters of Credit (Memorandum Accounts)

416

347

507

20.0

(17.9)

Advances from Credit Card Receivables

945

1,283

1,457

(26.3)

(35.1)

Co-obligation in Loan Assignment CRI (Memorandum Accounts)

1,238

1,274

1,383

(2.8)

(10.5)

Co-obligation in Rural Loan Assignment (Memorandum Accounts)

102

103

112

(0.9)

(8.9)

Subtotal of Operations bearing Credit Risk - Expanded Portfolio

474,488

463,406

444,195

2.4

6.8

Other Operations Bearing Credit Risk (4)

35,478

27,500

25,639

29.0

38.4

Total Operations bearing Credit Risk

509,966

490,906

469,834

3.9

8.5

(1) In addition to the Expanded Portfolio, it includes other operations bearing credit risk;

(2) As defined by Bacen;

(3) Includes debenture and promissory note operations; and

(4) Includes CDI operations, rural DI, international treasury, swap, non-deliverable forward transaction and investments in FIDC, Certificate of Agribusiness Credit Rights (CDCA) and Certificates of Real Estate Receivables (CRI).

 

  44    Economic and Financial Analysis Report – September 2015


 
 

Economic and Financial Analysis                              

 

Interest Earning Portion of Credit Intermediation

The charts below refer to the Loan Portfolio, as defined by Bacen.

Loan Portfolio(1) – By Flow of Maturities(2)

The loan portfolio by flow of maturities of operations has, as one of its features, a longer profile, mainly due to the representativeness of real estate financing and payroll-deductible loans operations. It must be noted that, due to their guarantees and characteristics, these operations are not only exposed to lower risk, but they also provide favorable conditions to gain customer loyalty.

 

(1) As defined by Bacen; and

(2) Only performing loans.

 

Bradesco    45      


 
 

                   Economic and Financial Analysis

 

 

Interest Earning Portion of Credit Intermediation

Loan Portfolio(1) – Delinquency

The delinquency ratio, comprising the balance of operations in delays for more than 90 days, showed a slight increase, mainly due to the process of deceleration in economic activity, with an impact on the growth rate of the credit portfolio. The reduction of the delinquency ratio in the segment of Large Companies is noteworthy.

In the quarter, short-term delinquency, including operations past due between 15 and 90 days, decreased slightly, primarily influenced by the Corporate segment.

 

(1) As defined by Bacen.

 

  46    Economic and Financial Analysis Report – September 2015


 
 

Economic and Financial Analysis                              

 

Interest Earning Portion of Credit Intermediation

Allowance for Loan Losses (ALL) vs. Delinquency vs. Losses(1)

Bradesco monitors the development of its loan portfolio, as well as respective risks, by internally applying the expanded portfolio concept. In addition to the allowance for loan losses required by Bacen, Bradesco has excess ALL to support potential stress scenarios, as well as other operations/commitments bearing credit risks.

Allowance for Loan Losses totaled R$28.7 billion in September 2015, representing 7.8% of the total loan portfolio, comprising: (i) generic provision (customer and/or operation rating); (ii) specific provision
(non-performing loans); and (iii) excess provision (internal criteria, including provision for guarantees provided).

The increase of the Coverage Ratios in the quarter is associated to: (i) the strengthening of the general provision for clients of specific industries; and (ii) the increment of the surplus provision, as a prudential measure, due to the deceleration of the economic activity.

Provisioning levels are deemed appropriate and sufficient to support possible changes in scenarios, such as higher delinquency levels and/or changes in the loan portfolio profile.

(1) As defined by Bacen; and

(2) Includes provision for guarantees provided, encompassing sureties, guarantees, letters of credit and standby letters of credit, which comprises the concept of “excess” ALL. In September 2015, includes the ALL Surplus/Deficit Rating, considered as an extraordinary event, totaling R$3,704 million. Thus, the balance of the ALL – Surplus provision went from R$4,004 million in June 2015 to R$6,409 million in September 2015.

 

 

Bradesco    47      


 
 

                   Economic and Financial Analysis

 

Interest Earning Portion of Credit Intermediation

Allowance for Loan Losses (ALL) vs. Delinquency vs. Loss(1)

The assertiveness of the provisioning criteria adopted must be mentioned, which is proven by: (i) analyzing historical data on recorded allowances for loan losses; and (ii) effective losses in the subsequent
12-month period. When analyzed in terms of net loss of recovery, for an existing provision of 6.7% of the portfolio(1) in September 2014, the net loss in the subsequent 12 months was 3.0%, that is, the existing provision exceeded over 127% the loss occurred in the subsequent 12 months.

(1) As defined by Bacen; and

(2) Includes provision for guarantees provided, encompassing sureties, guarantees, letters of credit and standby letters of credit, which comprises the concept of “excess” ALL. In September 2015, includes the ALL Surplus/Deficit Rating, considered as an extraordinary event, totaling R$3,704 million. Thus, the balance of the ALL – Surplus provision went from R$4,004 million in June 2015 to R$6,409 million in September 2015.

 

  48    Economic and Financial Analysis Report – September 2015


 
 

Economic and Financial Analysis                              

 

Interest Earning Portion of Credit Intermediation

Provision for Allowance for Loan Losses (1)

Allowance for loan losses ratios have presented very comfortable levels in relation to loans over 60 and 90 days past due, and reached a 168.4% and a 205.7% coverage, respectively.

 

The Non-Performing Loans ratio (operations over 60 days past due) presented a slight increase in the quarter-over-quarter comparison and year-over-year comparison, mainly due to the downturn in economic activity and its impact.

(1) As defined by Bacen;

(2) Includes provision for guarantees provided, encompassing sureties, guarantees, letters of credit and standby letters of credit, which comprises the concept of “excess” ALL. In September 2015, includes the ALL Surplus/Deficit Rating, considered as an extraordinary event, totaling R$3,704 million; Thus, the balance of the ALL – Surplus provision went from R$4,004 million in June 2015 to R$6,409 million in September 2015; and

(3) Loan operations overdue for over 60 days and that do not generate revenue appropriation on accrual accounting.

 

 

Bradesco    49      


 
 

                   Economic and Financial Analysis

 

Interest Earning Portion of Credit Intermediation

Loan Portfolio – Portfolio Indicators

With a view to facilitate the monitoring of the quantitative and qualitative performance of Bradesco’s loan portfolio, a comparative summary of the main figures and indicators is presented below:

 

 

 

R$ million (except %)

Sept15

Jun15

Sept14

Total Loan Operations (1)

366,055

355,024

335,904

- Individuals

143,941

142,232

136,946

- Corporate

222,114

212,792

198,958

Total Provision (2)

28,670

23,801

22,623

- Specific

13,619

12,699

11,590

- Generic

8,641

7,098

7,025

- Excess (2)

6,409

4,004

4,008

Specific Provision / Total Provision (2) (%)

47.5

53.4

51.2

Total Provision (2) / Loan Operations (%)

7.8

6.7

6.7

AA - C Rated Loan Operations / Loan Operations (%)

90.9

91.9

92.3

D Rated Operations under Risk Management / Loan Operations (%)

2.7

2.0

1.7

E - H Rated Loan Operations / Loan Operations (%)

6.4

6.1

6.0

D Rated Loan Operations

9,881

7,167

5,734

Provision for D-rated Operations

2,383

2,017

1,591

D Rated Provision / Loan Operations (%)

24.1

28.1

27.8

D - H Rated Non-Performing Loans

19,944

18,773

16,601

Total Provision (2) / D-to-H-rated Non-performing Loans (%)

143.8

126.8

136.3

E - H Rated Loan Operations

23,424

21,497

20,267

Provision for E-to-H-rated Loan Operations

20,478

18,181

17,044

E - H Rated Provision / Loan Operations (%)

87.4

84.6

84.1

E - H Rated Non-Performing Loans

16,303

15,185

13,960

Total Provision (2) / E-to-H-rated Non-performing Loans (%)

175.9

156.7

162.1

Non-performing Loans (3)

17,025

16,246

14,669

Non-performing Loans (3) / Loan Operations (%)

4.7

4.6

4.4

Coverage Ratio - Total Provision (2) / Non Performing Loans (3) (%)

168.4

146.5

154.2

Loan Operations Overdue for over 90 days

13,935

13,195

12,082

Loan Operations Overdue for over 90 days / Loan Operations (%)

3.8

3.7

3.6

Coverage Ratio - Total Provision (2) / Operations Overdue for over 90 days (%)

205.7

180.4

187.2

(1) As defined by Bacen;

(2) Includes provision for guarantees provided, encompassing sureties, guarantees, letters of credit and standby letters of credit, which comprises the concept of “excess” ALL. In September 2015, includes the ALL Surplus/Deficit Rating, considered as an extraordinary event, totaling R$3,704 million; Thus, the balance of the ALL – Surplus provision went from R$4,004 million in June 2015 to R$6,409 million in September 2015; and

(3) Loan operations overdue for over 60 days and that do not generate revenue appropriation on accrual accounting.

 

 

  50    Economic and Financial Analysis Report – September 2015


 
 

Economic and Financial Analysis                              

 

Interest Earning Portion of Credit Intermediation

Loans vs. Funding

To analyze Loan Operations in relation to Funding, the following should be deducted from total customer funding: (i) the amount committed to reserve requirements at Bacen, (ii) the amount of available funds held at customer service network, as well as add (iii) funds from domestic and foreign lines of credit that finance the demand for loans.

Bradesco presents low dependency on interbank deposits and foreign lines of credit, given its capacity to effectively obtain funding from customers. This is a result of: (i) the outstanding location of its Service Points; (ii) the broad diversity of products offered; and (iii) the market’s confidence in the Bradesco brand.

Note that the use of funds provides a comfortable margin, which proves that Bradesco is capable of meeting demand for loaning funds through its own funding.

 

 

Funding vs. Investments

R$ million

Variation %

Sept15

Jun15

Sept14

Quarter

12M

Demand Deposits + Sundry Floating

27,948

29,550

37,227

(5.4)

(24.9)

Savings Deposits

89,616

91,008

87,293

(1.5)

2.7

Time Deposits + Debentures (1)

154,481

144,463

157,576

6.9

(2.0)

Funds from Financial Bills (2)

101,303

87,288

66,754

16.1

51.8

Customer Funds

373,348

352,309

348,850

6.0

7.0

(-) Reserve Requirements

(52,269)

(48,913)

(46,713)

6.9

11.9

(-) Available Funds

(7,544)

(7,961)

(7,596)

(5.2)

(0.7)

Customer Funds Net of Reserve Requirements

313,535

295,435

294,541

6.1

6.4

Onlending

41,685

40,905

41,489

1.9

0.5

Securities Abroad

9,684

8,099

8,529

19.6

13.5

Borrowing

27,969

20,465

15,072

36.7

85.6

Other (Subordinated Debt + Other Borrowers - Cards)

55,895

54,200

52,515

3.1

6.4

Total Funding (A)

448,768

419,104

412,146

7.1

8.9

Expanded Loan Portfolio (Excluding Sureties and Guarantees) (B)

401,868

391,448

373,915

2.7

7.5

B/A (%)

89.5

93.4

90.7

(3.9) p.p.

(1.2) p.p.

(1)  Debentures mainly used to back repos; and

(2) Includes: Collateral Mortgage Notes, Mortgage Bonds, Letters of Credit for Agribusiness, Financial Bills and Structured Operations Certificate.

 

Bradesco    51      


 
 

                   Economic and Financial Analysis

 

Interest Earning Portion of Credit Intermediation

Main Funding Sources

The following table presents the changes in these sources:

 

 

R$ million

Variation %

 

Sept15

Jun15

Sept14

Quarter

12M

Demand Deposits

24,267

26,125

33,300

(7.1)

(27.1)

Savings Deposits

89,616

91,008

87,293

(1.5)

2.7

Time Deposits

88,737

78,062

90,615

13.7

(2.1)

Debentures (1)

65,744

66,401

66,961

(1.0)

(1.8)

Borrowing and Onlending

69,654

61,369

56,561

13.5

23.1

Funds from Issuance of Securities (2)

110,987

95,387

75,283

16.4

47.4

Subordinated Debts

38,535

37,426

36,464

3.0

5.7

Total

487,540

455,778

446,477

7.0

9.2

(1) Considering mostly debentures used to back repos; and

(2) Includes: Financial Bills, in September 2015, totaling R$74,628 million (June 2015 – R$60,608 million and September 2014 – R$49,671 million).

Demand deposits

The reductions of R$1,858 million, or 7.1%, in the third quarter of 2015 as compared to the previous quarter, and of R$9,033 million, or 27.1%, as compared to the same period of the previous year, were mostly due to new business opportunities offered to customers, because of interest rate fluctuations in that period.

 

 

Savings Deposits

 

Savings deposits totaled R$89,616 million in the end of the third quarter of 2015, showing a reduction of 1.5% as compared to the end of the previous quarter.

In the comparison between September 2015 over the same period of the previous year, the increase of R$2,323 million, or 2.7%, substantially originated by: (i) the increase in deposits by customers; and (ii) the yield of savings deposits reserve.

Bradesco is always increasing its savings accounts base, posting a net growth of 4.1 million new savings accounts over the last 12 months.

 

 

 

  52    Economic and Financial Analysis Report – September 2015


 
 

Economic and Financial Analysis                              

 

Interest Earning Portion of Credit Intermediation

Time Deposits

At the end of September 2015, the balance of time deposits totaled R$88,737 million, registering increase in the quarter-over-quarter comparison, of 13.7%, or R$10,675 million and decrease in the year-over-year comparison, 2.1%, or R$1,878 million.

This performance was primarily due to the oscillations of the interest rates occurring in the period and to the new investment alternatives available to customers.

 

 

Debentures

 

On September 30, 2015, Bradesco’s debentures balance totaled R$65,744 million, registering decreases both in the quarter-over-quarter comparison, of 1.0% or R$657 million, and year-over-year comparison, of 1.8% or R$1,217 million.

 

 

Borrowing and On-lending

 

In September 2015, balance of on-lending achieved R$69,654 million, an increase of R$8,285 million, or 13.5%, as compared to the previous quarter, mainly due to: (i) the increase of R$10,047 million in borrowings and on-lending denominated and/or indexed in foreign currency, mainly due to positive exchange rate of 28.1% in the period; and partially offset by: (ii) the reduction of R$1,762 million or 4.5%, in the volume of funding raised by borrowings and on-lending in the country, mainly through operations of Finame.

In the comparison between September 2015 over the same period of the previous year, the balance of borrowings and on-lending recorded an increase of R$13,093 million, or 23.1%, primarily due to: (i) the increase of R$16,878 million in borrowings and on-lending denominated and/or indexed in foreign currency, whose balance changed from R$15,289 million in September 2014 to R$32,167 million in September 2015, primarily due to the positive exchange rate variation of 62.1% in the period; offset by: (ii) the reduction of R$3,785 million, or 9.2%, in the volume of resources captured by borrowings and on-lending in the country, mainly in the form of Finame and BNDES operations.

 

 

 

Bradesco    53      


 
 

                   Economic and Financial Analysis

 

Interest Earning Portion of Credit Intermediation

Funds from Issuance of Securities

Funds from Issuance of Securities totaled R$110,987 million, an increase of R$15,600 million, or 16.4%, over the previous quarter, primarily due to: (i) the increase in the Financial Bills operations, totaling R$14,020 million; (ii) the increase in operations abroad, totaling R$1,585 million; (iii) the increase in Real Estate Loan Letters operations, totaling R$1,565 million; partially offset by: (iv) the reduction in Letters of Credit for Agribusiness operations, totaling R$1,514 million.

In the comparison between September 2015 over the same period of the previous year, the increase of R$35,704 million, or 47.4%, was essentially due to: (i) the increased inventory of Financial Bills, from R$49,671 million in September 2014 to R$74,628 million in September 2015, primarily due to the new issuances in the period; (ii) the higher volume of Mortgage Bonds, in the amount of R$7,341 million; and (iii) the higher volume of Letters of Credit for Agribusiness operations, totaling R$2,462 million; and (iv) the increase of R$1,155 million in the volume of transactions in securities issued abroad.

 

Subordinated Debt

 

Subordinated Debt totaled R$38,535 million in September 2015 (R$13,743 million abroad and R$24,792 million in Brazil), presenting an increase both in the quarter-over-quarter comparison, of 3.0% or R$1,109 million, and in the year-over-year, of 5.7% or R$2,071 million, mainly due to exchange variation rate, and partially offset by maturity of debts incurred in the previous periods.

 

 

  54    Economic and Financial Analysis Report – September 2015


 
 

Economic and Financial Analysis                              

 

Interest Earning Portion of Securities/Other

Earning Portion of Securities/Other – Breakdown

 

 

R$ million

 

Securities/Other Margin - Interest Earning Operations

 

9M15

9M14

3Q15

2Q15

Variation

 

12 months

Quarter

Interest - due to volume

 

 

 

 

82

27

Interest - due to spread

 

 

 

 

1,350

(196)

Interest Earning Portion

4,888

3,456

1,554

1,723

1,432

(169)

Income

47,638

29,342

19,386

11,047

18,296

8,339

Expenses

(42,750)

(25,886)

(17,832)

(9,324)

(16,864)

(8,508)

 

In the comparison between the third quarter of 2015 over the previous quarter, there was a decrease of R$169 million in the interest earning portion of “Securities/Other”, which includes the assets and liabilities management (ALM). The change observed was primarily due to: (i) a decrease of the average spread in the amount of R$196 million; and partially offset by: (ii) the increase in the volume of operations, in the amount of R$27 million.

In the comparison between the nine months of 2015 over the same period of the previous year, the interest earning portion of “Securities/Other”, which includes the assets and liabilities management (ALM), recorded an increase of R$1,432 million. This result was due to: (i) an increase of R$1,350 million in the average spread; and (ii) an increase in the volume of operations, resulting in R$82 million.

Interest Earning Portion of Insurance

Earning Portion of Insurance – Breakdown

 

 

R$ million

 

Insurance Margin - Interest Earning Operations

 

9M15

9M14

3Q15

2Q15

Variation

 

12 months

Quarter

Interest - due to volume

 

 

 

 

58

15

Interest - due to spread

 

 

 

 

926

69

Interest Earning Portion

4,034

3,050

1,349

1,265

984

84

Income

15,395

10,535

4,820

5,420

4,860

(600)

Expenses

(11,361)

(7,485)

(3,471)

(4,155)

(3,876)

684

 

Comparing the third quarter of 2015 with the previous quarter, the interest earning portion of insurance operations recorded a R$84 million increase, or 6.6%, which was due to: (i) an R$69 million increase in the average spread; and (ii) an increase in the volume of operations, totaling R$15 million.

In the comparison between the nine months of 2015 and the same period of the previous year, the earning portion presented an increase of 32.3%, or R$984 million, due to: (i) the growth of the average spread, in the amount of R$926 million; reflecting, primarily, IPCA and IGP-M performance in the quarter; and (ii) a greater volume of operations, in the amount of R$58 million.

 

Bradesco    55      


 
 

                   Economic and Financial Analysis

 

Non-Interest Earning Portion

Non-Interest Earning Portion – Breakdown

 

 

R$ million

 

NII - Non-Interest Earning Portion

 

9M15

9M14

3Q15

2Q15

Variation

 

12 months

Quarter

Non-Interest Earning Portion

478

498

26

126

(20)

(100)

 

Non-interest earning portion stood at R$26 million in the third quarter of 2015, compared to R$126 million in the previous quarter, showing a R$100 million reduction, due to minor gains with arbitration of markets. In the comparison between the nine months of 2015 and the same period in the previous year, there was a decrease of R$20 million in the non-interest earning portion.

 

 

  56    Economic and Financial Analysis Report – September 2015


 
 

Economic and Financial Analysis                              

 

Insurance, Pension Plans and Capitalization Bonds

Below is the analysis of the Statement of Financial Position and Income Statement of Grupo Bradesco Seguros:

Consolidated Statement of Financial Position

 

 

R$ million

 

Sept15

Jun15

Sept14

Assets

 

 

    

Current and Long-Term Assets

195,183

191,343

169,512

Securities

182,391

179,129

158,207

Insurance Premiums Receivable

3,389

3,308

3,118

Other Loans

9,403

8,906

8,187

Permanent Assets

5,155

5,000

4,589

Total

200,338

196,343

174,101

Liabilities

 

 

 

Current and Long-Term Liabilities

177,735

173,544

153,993

Tax, Civil and Labor Contingencies

2,890

2,804

2,438

Payables on Insurance, Pension Plan and Capitalization Bond Operations

589

545

475

Other Reserve Requirements

5,627

5,629

5,111

Insurance Technical Reserves

13,323

13,261

12,609

Life and Pension Plan Technical Reserves

148,321

144,337

126,858

Capitalization Bond Technical Reserves

6,985

6,968

6,502

Non-controlling Interest

623

612

601

Shareholder's Equity (1)

21,980

22,187

19,507

Total

200,338

196,343

174,101

(1) Considering the shareholders’ equity of Bradesco Seguros S.A, which controls the operating companies (insurance, pension plans and capitalization bonds), it would amount to R$12,296 million in September 2015.

Consolidated Income Statement

 

 

 

 

 

R$ million

 

9M15

9M14

3Q15

2Q15

Insurance Written Premiums, Pension Plan Contributions and Capitalization Bond Income

45,482

38,346

15,125

16,723

Premiums Earned from Insurance, Pension Plan Contribution and Capitalization Bond

25,783

22,449

8,910

8,452

Financial Result from the Operation

3,978

3,127

1,287

1,310

Sundry Operating Income

779

707

358

263

Retained Claims

(15,645)

(13,053)

(5,446)

(5,121)

Capitalization Bond Draws and Redemptions

(3,752)

(3,555)

(1,336)

(1,198)

Selling Expenses

(2,485)

(2,152)

(844)

(824)

General and Administrative Expenses

(1,873)

(1,706)

(672)

(648)

Tax Expenses

(577)

(463)

(159)

(245)

Other Operating Income/Expenses

(458)

(591)

(132)

(155)

Operating Result

5,749

4,763

1,965

1,834

Equity Result

505

500

196

175

Non-Operating Result

8

(25)

11

(3)

Income before Taxes and Profit Sharing

6,262

5,238

2,172

2,006

Income Tax and Contributions

(2,209)

(1,907)

(805)

(664)

Profit Sharing

(69)

(65)

(22)

(21)

Non-controlling Interest

(102)

(96)

(29)

(37)

Net Income

3,883

3,170

1,317

1,284

Note: For comparison purposes, the non-recurring events’ effects are not considered.

 

Bradesco    57      


 
 

                   Economic and Financial Analysis

 

Insurance, Pension Plans and Capitalization Bonds

Income Distribution of Grupo Bradesco Seguros e Previdência

 

 

 

 

 

 

 

 

R$ million

 

3Q15

2Q15

1Q15

4Q14

3Q14

2Q14

1Q14

4Q13

Life and Pension Plans

738

785

762

693

588

698

639

582

Health

139

116

182

201

168

184

192

175

Capitalization Bonds

122

145

152

120

74

119

110

101

Basic Lines and Other

318

238

187

222

228

71

99

143

Total

1,317

1,284

1,283

1,236

1,058

1,072

1,040

1,001

 

Performance Ratios

 

 

%

 

3Q15

2Q15

1Q15

4Q14

3Q14

2Q14

1Q14

4Q13

Claims Ratio (1)

73.1

71.4

71.7

70.9

72.7

70.2

70.1

71.1

Expense Ratio (2)

10.4

10.7

10.4

10.6

10.5

11.2

10.4

10.9

Administrative Expenses Ratio (3)

4.3

4.0

4.1

4.0

4.6

4.0

4.7

4.3

Combined Ratio (4) (5)

86.9

86.5

86.8

85.9

86.5

86.3

86.4

86.1

(1) Retained Claims/Earned Premiums;

(2) Sales Expenses/Earned Premiums;

(3) Administrative Expenses/Net Written Premiums;

(4) (Retained Claims + Sales Expenses + Other Operating Income and Expenses) / Earned Premiums + (Administrative Expenses + Taxes) / Net Written Premiums; and

(5) Excludes additional reserves.

Note: For comparison purposes, the non-recurring events’ effects are not considered.

Written Premiums, Pension Plan Contributions and Capitalization Bond Income

In the third quarter of 2015, the billing, in comparison to the previous quarter, presented a reduction of 9.6%, influenced by the product "Life and Pension", due to an exceptional growth of 45.3% in the previous quarter.

In the accrued until September 2015, the production registered a growth of 18.6% compared to the same period in the previous year, influenced the "Life and Pension" and "Health" products, which presented growths of 26.0% and 20.7%, respectively.

 

 

  58    Economic and Financial Analysis Report – September 2015


 
 

Economic and Financial Analysis                              

 

Insurance, Pension Plans and Capitalization Bonds

Written Premiums, Pension Plan Contributions and Capitalization Bond Income

Bradesco    59      


 
 

                   Economic and Financial Analysis

 

Insurance, Pension Plans and Capitalization Bonds

Retained Claims by Insurance Line

  60    Economic and Financial Analysis Report – September 2015


 
 

Economic and Financial Analysis                              

 

Insurance, Pension Plans and Capitalization Bonds

Insurance Expense Ratio by Segment

 

Bradesco    61      


 
 

                   Economic and Financial Analysis

 

Insurance, Pension Plans and Capitalization Bonds

Efficiency Ratio

General and Administrative Expenses / Billing

The improvement in the administrative efficiency ratio between the third quarter of 2015 and the same period of previous year is a result of: (i) the benefits generated with cost-cutting measures; and (ii) an increase of 17.2% in billing for the period. There has been a decrease of 0.3 p.p. in the efficiency ratio in the third quarter of 2015 as compared to the previous quarter, primarily due to the reduction of 9.6% in billing.

 

 

  62    Economic and Financial Analysis Report – September 2015


 
 

Economic and Financial Analysis                              

 

Insurance, Pension Plans and Capitalization Bonds

Technical Reserves

 

Bradesco    63      


 
 

                   Economic and Financial Analysis

 

Bradesco Vida e Previdência

 

 

R$ million (unless otherwise stated)

 

3Q15

2Q15

1Q15

4Q14

3Q14

2Q14

1Q14

4Q13

Net Income

738

785

762

693

588

698

639

582

Premium and Contribution Income (1)

7,112

9,183

6,318

10,644

5,645

7,301

4,994

8,505

- Income from Pension Plans and VGBL

5,739

7,921

5,081

9,371

4,383

6,117

3,898

7,317

- Income from Life/Personal Accidents Insurance Premiums

1,373

1,262

1,237

1,273

1,262

1,184

1,096

1,188

Technical Reserves

148,321

144,337

137,322

133,857

126,858

124,192

119,942

119,228

Investment Portfolio

155,526

152,035

144,426

140,704

132,535

129,193

126,001

124,655

Claims Ratio

35.8

34.4

35.3

35.0

36.6

31.5

29.9

37.3

Expense Ratio

18.7

17.0

18.6

18.7

18.5

20.7

21.8

21.2

Combined Ratio

61.5

59.7

61.1

61.8

63.4

57.8

58.6

67.3

Participants / Policyholders (in thousands)

30,349

29,660

29,306

28,207

27,625

27,789

27,451

28,256

Premium and Contribution Income Market Share (%) (2)

26.9

27.2

23.9

28.4

25.4

26.6

26.1

30.2

Life/AP Market Share - Insurance Premiums (%) (2)

17.5

17.2

17.7

17.3

17.7

17.2

17.6

17.0

(1) Life/VGBL/PGBL/Traditional; and

(2) The third quarter of 2015 includes the latest data released by SUSEP (August/15).

Note:  For comparison purposes, the non-recurring events’ effects are not considered.

Because of its solid structure, innovative product policy and the trust it has earned in the market, Bradesco Vida e Previdência accounted for 26.9% of the pension plan and VGBL income. (Source: SUSEP - August/2015).

Net income for the third quarter of 2015 was 6.0% below the result presented in the previous quarter, influenced by the following factors: (i) a growth of 1.4 p.p. in the claims ratio index; (ii) an increase of 1.7 p.p. in the commercialization index; and (iii) a reduction in the financial results.

Net income accrued until September 2015 was up 18.7% over the same period in the previous year, influenced by the following factors: (i) an increase of 26.0% in billing; (ii) a decrease of 2.2 p.p. in the expense ratio; (iii) an improved financial income; partially offset by: (iv) an increase of 2.3 p.p. in the claims ratio; and (v) a decrease in the equity result.

 

  64    Economic and Financial Analysis Report – September 2015



 
 

Economic and Financial Analysis                              

 

Bradesco Vida e Previdência

 

In September 2015, technical reserves for Bradesco Vida e Previdência stood at R$148.3 billion, made up of R$141.0 billion from "Pension Plans and VGBL" and R$7.3 billion from "Life, Personal Accidents and Other Lines", resulting an increase of 16.9% over September 2014.

The Pension Plan and VGBL Investment Portfolio accounted for 29.8% of market funds in August 2015 (source: Fenaprevi).

 

 

Growth of Participants and Life and Personal Accident Policyholders

 

In September 2015, the number of Bradesco Vida e Previdência customers was 2.4 million pension plan and VGBL participants, and was up 27.9  million life and personal accident policyholders.

 

This growth was fueled by the strength of the Bradesco brand and the improvement of selling and management policies.

 

 

Bradesco    65      


 
 

                   Economic and Financial Analysis

 

Bradesco Saúde and Mediservice

 

 

R$ million (unless otherwise stated)

 

3Q15

2Q15

1Q15

4Q14

3Q14

2Q14

1Q14

4Q13

Net Income

139

116

182

201

168

184

192

175

Net Written Premiums

4,621

4,376

4,186

4,078

3,851

3,509

3,372

3,274

Technical Reserves

6,806

6,785

6,665

6,453

6,226

6,149

5,794

5,726

Claims Ratio

89.9

89.7

88.5

87.7

87.6

86.1

86.9

88.5

Expense Ratio

5.3

5.4

5.3

5.1

4.8

4.6

4.1

5.4

Combined Ratio

102.3

102.9

101.5

99.5

98.1

97.7

96.9

99.5

Policyholders (in thousands)

4,461

4,472

4,478

4,525

4,475

4,360

4,273

4,173

Written Premiums Market Share (%) (1)

49.1

48.6

48.0

46.1

45.8

45.2

45.4

46.0

(1) The third quarter of 2015 includes the latest data released by ANS (August/15).

Note: For comparison purposes, the non-recurring events’ effects are not considered.

Net income for the third quarter of 2015 increased 19.8% over the previous quarter, mainly due to: (i) an increase of 5.6% in billing; (ii) a decrease in operating expenses; and (iii) the improvement in the administrative efficiency ratio.

Net income accrued until September 2015 was down 19.7% over the same period of the previous year, mainly due to: (i) the increase in the combined index, which was impacted, in part by: (a) an increase of 2.5 p.p. in the claims ratio; and (b) an increase in the operating expenses related to the constitution of civil contingencies offset by: (ii) an increase of 22.8% in billing; and (iii) an improvement in the financial results.

In September 2015, Bradesco Saúde and Mediservice maintained a strong market position in the corporate segment (source: ANS).

Approximately 123 thousand companies in Brazil have Bradesco Saúde insurance and Mediservice plans.

Of the 100 largest companies in Brazil in terms of billing, 51 are Bradesco Saúde and Mediservice customers (source: Exame magazine – "Melhores e Maiores" ranking, July 2015).

 

  66    Economic and Financial Analysis Report – September 2015


 
 

Economic and Financial Analysis                              

 

Bradesco Saúde and Mediservice

Number of Bradesco Saúde and Mediservice Policyholders

These two companies have a combined total of approximately 4.5 million customers. The large share of corporate insurance in this portfolio (96.1% in September 2015) is proof of its high level of specialization and customization in the provision of group plans.

 

 

Bradesco Capitalização

 

 

R$ million (unless otherwise stated)

 

3Q15

2Q15

1Q15

4Q14

3Q14

2Q14

1Q14

4Q13

Net Income

122

145

152

120

74

119

110

101

Capitalization Bond Income

1,477

1,323

1,338

1,432

1,416

1,290

1,205

1,296

Technical Reserves

6,985

6,968

6,921

6,708

6,502

6,267

6,081

5,900

Customers (in thousands)

3,287

3,349

3,393

3,433

3,436

3,456

3,485

3,475

Premium Income Market Share (%) (1)

26.5

25.6

27.7

24.4

24.3

23.6

24.3

22.1

 (1) The third quarter of 2015 includes the latest data released by SUSEP (August/15).

 

Net income for the third quarter of 2015 recorded a reduction of 15.9% over the previous quarter, primarily due to: (i) a decrease in financial income; partially offset by: (ii) an increase of 11.6% in billing.

Net income accrued until September 2015 recorded an increase of 38.3% over the same period in the previous year, primarily due to: (i) an increase of 5.8% in billing; and (ii) the improved financial income.

 

 

Bradesco    67      


 
 

                   Economic and Financial Analysis

 

Bradesco Capitalização

Bradesco Capitalização ended August 2015 in first place among the capitalization bond private companies, due to its policy of transparency and by adjusting its products based on potential consumer demand consistent with the market changes.

Concerned with providing products that better fit the most varied profiles and budgets of its customers, Bradesco Capitalização has a product portfolio ranging by payment method (lump or monthly), contribution term, periodicity and value of premiums that meet the requirements and expectations of the customers.

Combining a pioneering spirit with a business-minded strategic view, Bradesco Capitalização has launched products onto the market concerned with socio-environmental causes, in which part of the revenue goes to projects with this purpose. In addition to offering customers the possibility of creating a financial reserve, Capitalization Bonds with the socio-environmental profile seek to raise customer’s awareness about the importance of this subject and allow them to participate in a noble cause that benefits society.

Bradesco Capitalização currently has partnerships with the following institutions: (i) SOS Mata Atlântica Foundation (which contributes to the preservation of biological and cultural diversity of the Atlantic Forest, stimulating social and environmental citizenship); (ii) Amazonas Sustentável Foundation (which contributes to the sustainable development, environmental preservation and improvement of life quality in communities that benefit from preservation centers in the state of Amazonas); (iii) the Brazilian Cancer Control Institute (which contributes to the prevention, early diagnosis and treatment of breast cancer in Brazil); and (iv) Tamar Project (created to preserve sea turtles).

The portfolio is composed of 21.9 million active bonds. Of this total, 36.2% are represented by “Traditional Bonds”, sold at the Branch Network and at Bradesco Dia&Noite service channels. The other 63.8% of the portfolio is represented by “Incentive” bonds (assignment of drawing rights), such as partnerships with Bradesco Vida e Previdência and Bradesco Auto/RE. Given that the purpose of this type of capitalization bond is to add value to the product of a partner company or even to encourage timely payment by its customers. The bonds have reduced maturity and grace terms and lower sale price.

 

 

 

  68    Economic and Financial Analysis Report – September 2015


 
 

Economic and Financial Analysis                              

 

Bradesco Auto/RE and Atlântica Companhia de Seguros

 

 

R$ million (unless otherwise stated)

 

3Q15

2Q15

1Q15

4Q14

3Q14

2Q14

1Q14

4Q13

Net Income

87

73

42

60

37

38

86

71

Net Written Premiums

1,548

1,466

1,401

1,319

1,655

1,551

1,399

1,108

Technical Reserves

5,995

5,970

5,910

5,823

5,952

5,689

5,314

4,998

Claims Ratio

56.3

57.3

61.2

62.1

62.8

62.5

58.0

59.1

Expense Ratio

20.8

20.9

19.7

19.5

21.0

21.8

20.9

19.6

Combined Ratio

102.6

103.7

107.3

106.4

105.4

107.6

103.6

104.5

Policyholders (in thousands)

3,762

3,971

4,285

4,480

4,536

3,690

3,882

3,613

Premium Income Market Share (%) (1)

9.9

10.0

9.9

10.1

10.6

10.6

10.3

8.8

(1) The third quarter of 2015 includes the latest data released by SUSEP (August/15).

Note: (i) we are considering Atlântica Companhia de Seguros as of the first quarter of 2014; and (ii) in August 2015, we transferred the investment in the IRB – Brasil Resseguro S.A. to Bradesco Seguros.

 

Net profit in the third quarter of 2015 presented a growth of 19.2% as compared to the previous quarter, primarily due to: (i) the growth of 5.6% in billing; (ii) the decline of 1.0 p.p. in the claims ratio index; (iii) the administrative efficiency ratio maintenance; and (iv) the improvement in the financial results; partially offset by: (v) a decrease in the equity results.

Net profit accrued until September 2015 presented a 25.5% increase over the results calculated in the same period of the previous year, primarily due to: (i) the decrease of 2.9 p.p. in the claims ratio index of 0.7 p.p. in the commercialization ratio; (ii) the improvement in the financial results; partially offset by: (iii) the decrease in the equity results; and (iv) the increase in operating and administrative expenses.

In the Property Insurance field, we maintained the focus on large brokers and clients of the "Corporate" and "Companies" segments, which has provided renewals of the main accounts, either in leadership or through participation in co-insurance. In the "Aeronautical" and "Maritime Cases" insurance, the interchange with the "Corporate" and "Companies" segments has been heavily used, leveraging the increment of market in the sale of new aircraft, as well as in the "Maritime" segment.

The division of "Transport" continues being the priority focus, with fundamental investments to leverage new business.

Despite the strong competition in the field of "Auto/RCF", the insurance company has maintained its fleet of around 1.5 million items, guaranteed by the maintenance of competitiveness. Such a fact originated, mainly, from more refined and segmented pricing. Another important aspect refers to the improvement of current products and the creation of products intended for specific audiences. Among these, we can highlight the launch of the product "Bradesco Seguro Primeira Proteção Veicular" (First Car Protection), exclusively for account holders of Bradesco, which assists with Assistência Dia e Noite services (Day and Night assistance services), new and used vehicles with up to 15 years of use.

Aiming to provide a consistently better service, Bradesco Auto/RE currently maintains 31 Bradesco Auto Centers (BAC), which offer policyholders access to a varied range of services  in a single place. Some of the services offered include: auto claims services, rental car reservations, installation of anti-theft equipment, preventative maintenance checks, glass repairs or replacement and Vehicular Environmental Review.

 

 

 

Bradesco    69      


 
 

                   Economic and Financial Analysis

 

Bradesco Auto/RE

Number of Policyholders at Auto/RE

 

Mass insurance targets individuals, self-employed professionals and SMEs.

It must be pointed out that the company continues with a strong strategy for the “home insurance” segment, totaling more than 1.3 million insured homes. Recently, the "Seguro Residencial Mensal" (Monthly Home Insurance) was launched, a residential product with monthly billing by direct debit in the current account.

 

  70    Economic and Financial Analysis Report – September 2015


 
 

Economic and Financial Analysis                              

 

Fee and Commission Income

A breakdown of the variation in Fee and Commission Income for the respective periods is presented below:

Fee and Commission Income

 

 

 

 

 

R$ million

9M15

9M14

3Q15

2Q15

Variation

12 months

Quarter

Card Income

7,029

5,924

2,448

2,373

1,105

75

Checking Account

3,570

2,941

1,294

1,204

629

90

Loan Operations

2,072

1,887

739

698

185

41

Fund Management

1,954

1,792

692

637

162

55

Collection

1,174

1,168

397

391

6

6

Consortium Management

765

640

267

255

125

12

Custody and Brokerage Services

413

384

149

135

29

14

Underwriting / Financial Advisory Services

404

516

105

149

(112)

(44)

Payments

286

286

90

95

-

(5)

Other

574

712

199

181

(138)

18

Total

18,242

16,250

6,380

6,118

1,992

262

Business Days

187

188

65

61

(1)

4

 

Explanations of the main items that influenced the variation in Fee and Commission Income between periods can be found below.

 

 

Bradesco    71      


 
 

                   Economic and Financial Analysis

 

Fee and Commission Income

Card Income

 

Income from card fees totaled R$2,448 million in the third quarter of 2015, an increase of R$75 million, or 3.2% over the previous quarter, basically due to: (i) the increase in the volume of transactions carried out in the period; and (ii) the increase in billing.

In the comparison between the nine months of 2015 over the same period of previous year, the 18.7% growth, or R$1,105 million, is primarily due to: (i) the increase in transactions effected and (ii) billing in the period; and (iii) the increase of the base of cards.

 

 

  72    Economic and Financial Analysis Report – September 2015


 
 

Economic and Financial Analysis                              

 

Fee and Commission Income

Checking Account

 

The revenues of current accounts presented increments both in the quarterly comparative, of 7.5% or R$90 million, accrued in the last nine months of 21.4% or R$629 million, due primarily: (i) to the increase in the volume of business; and (ii) by the expansion of the portfolio of services rendered, with the adhesion of clients for the new segments “Classic” and “Exclusive”.

 

 

Loan Operations

 

In the third quarter of 2015, revenues from loan operations totaled R$739 million, which represent a R$41 million or 5.9% increase over the previous quarter, due to the increased volume of operations contracted by Individuals and Corporate segment in the quarter.

In the comparison between the nine months of 2015 and the same period of previous year, the R$185 million or 9.8% increase was substantially due to a higher income from collaterals, which increased 22.2%, deriving mostly from a 3.3% growth in the volume of “Sureties and Guarantees” operations.


 

 

Bradesco    73      



 
 

                   Economic and Financial Analysis

 

Fee and Commission Income

Fund Management

 

In the third quarter of 2015, fund management income totaled R$692 million, presenting an increase of R$55 million or 8.6% compared to the previous quarter, mainly due to a 0.8% growth in volume of funds and portfolios raised and managed.

In the comparison between the nine months of 2015 over the same period of previous year, the increase of R$162 million or 9.0%, was basically due to the increase in the volume of funds raised and managed, which grew 6.5% in the period.

Investments in fixed income funds led the segment, with growth of 6.4% in the period.

Shareholders' Equity

R$ million

Variation %

Sept15

Jun15

Sept14

Quarter

12M

Investment Funds

475,203

469,591

449,440

1.2

5.7

Managed Portfolios

37,129

38,898

31,164

(4.5)

19.1

Third-Party Fund Quotas

6,306

6,239

6,337

1.1

(0.5)

Total

518,638

514,728

486,941

0.8

6.5

x

x

x

x

x

x

Distribution

R$ million

Variation %

Sept15

Jun15

Sept14

Quarter

12M

Investment Funds – Fixed Income

448,229

443,788

421,227

1.0

6.4

Investment Funds – Equities

26,974

25,803

28,213

4.5

(4.4)

Investment Funds – Third-Party Funds

4,453

4,342

4,419

2.6

0.8

Total - Investment Funds

479,656

473,933

453,859

1.2

5.7

x

 

 

 

 

 

Managed Portfolios - Fixed Income

30,876

30,421

22,606

1.5

36.6

Managed Portfolios – Equities

6,253

8,477

8,558

(26.2)

(26.9)

Managed Portfolios - Third-Party Funds

1,853

1,897

1,918

(2.3)

(3.4)

Total - Managed Funds

38,982

40,795

33,082

(4.4)

17.8

x

 

 

 

 

 

Total Fixed Income

479,105

474,209

443,833

1.0

7.9

Total Equities

33,227

34,280

36,771

(3.1)

(9.6)

Total Third-Party Funds

6,306

6,239

6,337

1.1

(0.5)

Overall Total

518,638

514,728

486,941

0.8

6.5

 

  74    Economic and Financial Analysis Report – September 2015


 
 

Economic and Financial Analysis                              

 

Fee and Commission Income

Cash Management Solutions (Payments and Collection)

 

In the third quarter of 2015, billing and collection income remained stable compared to the previous quarter.

In the comparison between the nine months of 2015 over the same period of previous year, the increase of 0.4%, or R$6 million, was due to the greater volume of processed documents, up from 1,632 million in the nine months of 2014 to 1,654 million in the nine months of 2015, resulting an increase of 22 million of processed documents for the period.

 

Consortium Management

 

In the third quarter of 2015, income from consortium management increased by R$12 million or 4.7% compared to the previous quarter, because of the sales made in that period. In September 2015, Bradesco had 1,153 thousand active quotas (1,127 thousand active quotas in June 2015), ensuring a leading position in all the segments in which it operates (real estate, auto and trucks/machinery and equipment).

In the comparison between the nine months of 2015 over the same period of previous year, the 19.5% or R$125 million increase in income from consortium management was mainly driven by: (i) a higher volume of received bids; (ii) the increase in the average ticket; and (iii) the increase in sales of new quotas, ranging from 1,020 thousand active quotas in September 2014, to 1,153 thousand active quotas in September 2015, an increase of 133 thousand net quotas.

 

Bradesco    75      


 
 

                   Economic and Financial Analysis

 

Fee and Commission Income

Custody and Brokerage Services

 

In the third quarter of 2015, total earnings from custody and brokerage services presented an increase of R$14 million or 10.4% compared to the previous quarter. Such a trend basically resulted, from the largest volumes traded on BM&FBovespa and of the higher number of working days in the quarter.

In the comparison between the nine months of 2015 over the same period of previous year, the increase of R$29 million or 7.6%, in income from custody and brokerage services, reflected the increase in the average volume of assets under custody in the period.

 

 

Underwriting / Financial Advisory Services

 

The reduction of R$44 million, or 29.5% in the quarter-over-quarter comparison refers, mainly, to lower activity of the capital market in the third quarter of 2015.

In the comparison between the nine months of 2015 over the same period of the previous year, the reduction of R$112 million or 21.7% refers, essentially, to the higher volume of business done in 2014, highlighting the Structured Operations and Project Finance.

It is important to note that variations recorded in this income derive from the volatile performance of the capital market.


 

 

  76    Economic and Financial Analysis Report – September 2015

 


 
 

Economic and Financial Analysis                              

 

Personnel and Administrative Expenses

 

 

Personnel and Administrative Expenses

 

 

 

 

 

 

 

R$ million

9M15

 

3Q15

2Q15

Variation

9M14

12 months

Quarter

 

Amount

%

Amount

%

Personnel Expenses

 

 

 

 

 

 

 

 

Structural

8,826

8,254

3,118

2,895

571

6.9

223

7.7

Payroll/Social Charges

6,527

6,126

2,313

2,151

401

6.5

162

7.5

Benefits

2,299

2,128

805

744

171

8.0

61

8.2

Non-Structural

2,034

2,037

679

723

(3)

(0.1)

(44)

(6.1)

Management and Employee Profit Sharing

1,188

1,150

401

390

38

3.3

11

2.8

Provision for Labor Claims

518

580

167

212

(62)

(10.7)

(45)

(21.2)

Training

101

94

42

36

7

7.4

6

16.7

Termination Costs

227

213

69

85

14

6.6

(16)

(18.8)

Total

10,860

10,291

3,797

3,618

569

5.5

179

4.9

 

 

 

 

 

 

 

 

 

Administrative Expenses

 

 

 

 

 

 

 

 

Outsourced Services

2,982

2,833

1,064

1,014

149

5.3

50

4.9

Depreciation and Amortization

1,562

1,404

538

518

158

11.3

20

3.9

Communication

1,237

1,136

425

421

101

8.9

4

1.0

Data Processing

1,135

972

405

367

163

16.8

38

10.4

Asset Maintenance

759

500

256

263

259

51.8

(7)

(2.7)

Rental

692

656

233

229

36

5.5

4

1.7

Advertising and Marketing

658

533

318

207

125

23.5

111

53.6

Financial System Services

607

580

214

195

27

4.7

19

9.7

Transportation

471

595

159

155

(124)

(20.8)

4

2.6

Security and Surveillance

453

417

154

150

36

8.6

4

2.7

Materials

250

253

86

86

(3)

(1.2)

-

-

Water, Electricity and Gas

249

173

84

87

76

43.9

(3)

(3.4)

Trips

124

102

52

43

22

21.6

9

20.9

Other

586

535

212

191

51

9.5

21

11.0

Total

11,765

10,689

4,200

3,926

1,076

10.1

274

7.0

  

 

 

 

 

 

 

 

 

Total Personnel and Administrative Expenses

22,625

20,980

7,997

7,544

1,645

7.8

453

6.0

  

 

 

 

 

 

  

 

   

Employees

93,696

98,849

93,696

93,902

(5,153)

(5.2)

(206)

(0.2)

Service Points (1)

71,738

74,028

71,738

74,270

(2,290)

(3.1)

(2,532)

(3.4)

(1) The reduction, as of March 2015, refers to (i) the migration of “External ATM Network Points – Bradesco” to “Banco24Horas Network”; (ii) the deactivation of ATMs from “Assisted Banco24Horas Network Points”; and (iii) to the decrease of the Bradesco Expresso correspondents.

In the third quarter of 2015, total Personnel and Administrative Expenses amounted to R$7,997 million, with growth of 6.0% or R$453 million, in comparison with the previous quarter. In the comparison with the nine months of 2015 and the same period of the previous year, total Personnel and Administrative Expenses presented a growth of 7.8% or R$1,645 million.

Personnel Expenses

In the third quarter of 2015, personnel expenses totaled R$3,797 million, with variation of 4.9% or R$179 million compared to the previous quarter.

The R$223 million increase in structural expenses was largely due to an increase  in wage levels and restatement of the labor obligations, according to the collective agreement, whose impact was worth R$181 million, of which R$64 million is related to the increase of the recurrent monthly payroll, from September 2015.

The R$44 million decrease in non-structural expenses is, primarily, due to lower expenses with provision for labor claims, amounting to R$45 million.


 

Bradesco    77      


 
 

                   Economic and Financial Analysis

 

Personnel and Administrative Expenses

Personnel Expenses

 

In the comparison between the nine months of 2015 over the same period of previous year, the increase of R$569 million, or 5.5%, was mainly due to the structural portion due to the increase in expenses with payroll, social charges and benefits, impacted by higher salaries, in accordance with the 2014 and 2015 collective agreements.

 

 

 

 

  78    Economic and Financial Analysis Report – September 2015


 

 
 

Economic and Financial Analysis                              

 

Personnel and Administrative Expenses

 

 

Administrative Expenses

In the third quarter of 2015, the operating expenses totaled R$4,200 million, presenting an increase of R$274 million, or 7.0%, compared to the previous quarter, mainly due to higher expenses with: (i) advertising and publicity, to the sum of R$111 million; (ii) outsourced services, totaling R$50 million; (iii) data processing, to the sum of R$38 million; and (iv) depreciation and amortization, to the sum of R$20 million; and (v) financial system services, to the sum of R$19 million.

In the comparison between the nine months of 2015 and the same period of previous year, the increase of 10.1% or R$1,076 million, was due mainly to the increasing expenses with: (i) growth in business and services volumes in the period; (ii) contractual adjustments; (iii) behavior of the dollar in the last 12 months, which reached 62.1% of recovery against the Brazilian real; and mitigated: (iv) by the optimization of the service points.

 

 

 

Bradesco    79      


 
 

                   Economic and Financial Analysis

 

Operating Coverage Ratio (1)

In the quarter, the coverage ratio over the last 12 months maintained its improvement with a 0.4 p.p. growth, mainly due to an increase in fee and commission income, combined with ongoing cost control efforts, including (a) the initiatives of our Efficiency Committee and (b) measures applied to increase the offer of products and services to the entire client base.

 

Tax Expenses

 

The decrease of R$21 million or 1.6%, in the third quarter of 2015 compared to the previous quarter, was largely due to lower taxable income in the period.

In the comparison between the nine months of 2015 over the same period of previous year, such expenses increased R$574 million, or 16.8%, due to the increase in expenses with Cofins/ISS/PIS, derived from the increase in taxable income.

 

 

Equity in the earnings (losses) of affiliates

 

Equity in the earnings (losses) of affiliates presented, in the third quarter of 2015, an increase of R$5 million or 15.2% compared to the previous quarter, and a reduction of R$79 million or 60.8% in the comparison between the nine months of 2015 and the same period of the previous year, basically due to the equity in the earnings (losses) obtained with the affiliated "IRB – Brasil Resseguros".

 

 

 

  80    Economic and Financial Analysis Report – September 2015


 
 

Economic and Financial Analysis                              

 

Operating Income

 

Operating income totaled R$6,781 million in the third quarter of 2015, a R$171 million or 2.5% decrease from the previous quarter. This performance was, substantially, driven: (i) by the increase in personnel and administrative expenses, to the sum of R$453 million; (ii) higher allowance for loan losses expenses, in the amount of R$302 million; partially offset by: (iii) the increase in fee and commission income, in the amount of R$262 million; (iv) for the highest result with the financial margin, to the sum of R$194 million; and (v) a higher operating result from Insurance, Pension Plans and Capitalization Bonds, net of variation of technical reserves, retained claims and others, amounting to R$100 million.

In the comparison between the nine months of 2015 over the same period of previous year, the increase of R$2,790 million or 15.9%, was mainly driven by: (i) the R$5,566 million increase net interest income results; (ii) the increase in fees and commission income, totaling R$1,992 million; offset by: (iii) the increase in personnel and administrative expenses, in the amount of R$1,645 million; (iv) higher expenses with allowance for loan losses, in the amount of R$1,632 million; (v) an increase in other operating expenses, net, totaling R$1,087 million; and (vi) higher tax expenses, totaling R$574 million.

 

 

Non-Operating Income

 

In the third quarter of 2015, non-operating income posted a loss of R$92 million, an increase of R$37 million as compared to the previous quarter, and an increase of R$100 million in the comparison between the period of nine months of 2015 and the same period of 2014, essentially, due to greater non-operating expenses (such as losses on sale of foreclosed assets/other) in the period.

 

 

 

Bradesco    81      


 
 

                   Economic and Financial Analysis

 

(This page has been left blank intentionally)

 

 

 

 

 

 

 

 

 

 

  82    Economic and Financial Analysis Report – September 2015


 
 

     

    

  


 

 
 

            Return to Shareholders

 

Corporate Governance

Bradesco’s Management is made up of the Board of Directors and the Statutory Board of Executive Officers. The Board of Directors is composed of ten members who are eligible for re-election. There are nine external members, including the Chairman (Mr. Lázaro de Mello Brandão), and one internal member (the Chief Executive Officer, Mr. Luiz Carlos Trabuco Cappi). The Board members, who elect the members of the Board of Executive Officers, are themselves elected at the Annual Shareholders’ Meeting.

To advise in its activities, six (6) Committees report to Bradesco’s Board of Directors, two (2) of which are Statutory Committees (Audit and Compensation) and four (4) of which are Non-Statutory Committees (Ethical Conduct, Internal Controls and Compliance, Integrated Risk Management and Capital Allocation and Sustainability). Several Executive Committees report to the Board of Executive Officers.

Bradesco guarantees to its shareholders, as a mandatory minimum dividend, 30% of adjusted net income, as well as 100% tag-along rights for common shares and 80% for preferred shares. Moreover, preferred shares are entitled to dividends 10% greater than those paid to common shares.

In 2001, Bradesco voluntarily adhered to Level 1 Corporate Governance of BM&FBovespa, as well as to the Code of Self-Regulation and Best Practices for Publicly Held Companies, issued by the Brazilian Association of Publicly Held Companies (ABRASCA), in 2011. On the basis of the main codes published on the subject, in December 2014, Austin Rating retained its AA+ Corporate Governance Rating (very good level of adaptation to the best practices of corporate governance) attributed to Bradesco.

All matters proposed for the General Meetings held on March 10, 2015 were approved.

Further information is available on the Bradesco’s Investor Relations website (www.bradescori.com.br – Corporate Governance Section).

 

Investor Relations area – IR

 

The commitment to transparency, the democratization of information, punctuality and search for better practices are essential factors and are constantly reinforced by Bradesco’s Investor Relations area.

In the third semester of 2015, there were over 30 events promoted with national and international investors, through conferences, meetings, conference calls and institutional presentations, assisting over 300 investors.

The schedule of events in Brazil also promoted 2 Apimec Meetings in the cities of Belo Horizonte and Porto Alegre, comprising an audience of more than 200 participants.

During the period, there was also a teleconference on the acquisition of HSBC which was attended by over 600 national and foreign participants.

In the accrued nine months of 2015, there were 335 events promoted that assisted 4,234 investors.

The Investor Relations area also provides services frequently to its target audience of interest by phone, e-mail and in their headquarters.

 

 

  84  Economic and Financial Analysis Report – September 2015


 

 
 

Return to Shareholders   

    

Sustainability

Corporate Sustainability

In the continuous endeavor to enhance organizational structures, Bradesco created its Corporate Sustainability area integrated with the strategic planning structure of the Organization, reinforcing the transversal treatment of the issue in our business.

 

Dow Jones Sustainability World Index (DSJI)

 

Bradesco was selected to compose the portfolios DJSI World and DJSI Emerging Markets of the index of sustainability of the New York Stock Exchange (Dow Jones Sustainability Index – DJSI), whose new portfolios are composed of 317 and 92 companies, respectively.

The participation of Bradesco in the index for the tenth consecutive year reaffirms its commitment to the principles that govern corporate sustainability, like ethical and transparent conduct in all activities, the effectiveness of the risk management process and the adoption of action that considers the impact of the activities of the Organization and contributes towards the development of the business and of society.

 

 

Bradesco Shares

Number of Shares – Common and Preferred Shares

 

 

In thousands

 

Sept15

Jun15

Sept14

Common Shares

2,520,695

2,520,695

2,100,738

Preferred Shares

2,509,297

2,511,189

2,094,652

Subtotal – Outstanding Shares

5,029,992

5,031,884

4,195,391

Treasury Shares

18,737

16,845

11,883

Total

5,048,729

5,048,729

4,207,274

 

In September 2015, Bradesco’s Capital Stock stood at R$43.1 billion, composed of 5,048,729 thousand shares, made up of 2,524,365 thousand common shares and 2,524,364 thousand preferred shares, as book entries and without par value. Cidade de Deus Cia. Comercial de Participações is Bradesco’s largest shareholder, which directly holds 48.7% of voting capital and 24.4% of total capital.

The referred company has as its shareholders, in the last level of control, direct/indirectly, the Aguiar Family with 21.64%, Fundação Bradesco with 66.61% and BBD Participações with 11.74%. Only members of the Board of Directors and Statutory Board can hold shares in BBD, as well as qualified staff of Bradesco, of Bradespar or of our subsidiaries, and non-profit organizations or national companies controlled by them, which have as administrators, exclusively, employees and/or administrators of Organização Bradesco.



 

Bradesco    85        


 
 

            Return to Shareholders

 

Bradesco Shares

Number of Shareholders – Domiciled in Brazil and Abroad

 

 

Sept15

%

Ownership of

Capital (%)

Sept14

%

Ownership of

Capital (%)

Individuals

328,240

89.9

21.5

320,511

89.6

21.8

Companies

35,892

9.8

45.3

35,915

10.1

45.4

Subtotal Domiciled in Brazil

364,132

99.7

66.7

356,426

99.7

67.2

Domiciled Abroad

1,190

0.3

33.3

1,189

0.3

32.8

Total

365,322

100.0

100.0

357,615

100.0

100.0

 

In September 2015 Bradesco had 365,322 shareholders, 364,132 residing in Brazil (99.7% of the total number of shareholders holders of 66.7% total shares) and 1,190 shareholders residing abroad (0.3% of the total number of shareholders holders of 33.3% total shares).

 

 

Average Daily Trading Volume of Shares

 

Bradesco shares are traded on BM&FBovespa (São Paulo) and its ADRs on the New York Stock Exchange (NYSE).

In first nine months of 2015, the average daily trading volume of our shares reached R$618 million. This amount was 9.4% higher than the average daily trading volume in the same period in the previous year, mainly due to the trading of Bradesco ADRs on the NYSE.

 

 

 

 

  86  Economic and Financial Analysis Report – September 2015


 
 

Return to Shareholders   

    

Bradesco Shares

Appreciation of Preferred Shares – BBDC4

 

The graph shows the change in Bradesco’s preferred shares, taking into account the reinvestment of dividends (it includes Interest on the Stockholders’ Equity), compared to the Ibovespa. If, by late December 2005, R$100 were invested, Bradesco’s shares would be worth approximately R$208 at the end of September 2015, which is a higher appreciation compared to that which was presented by Ibovespa within the same period.

 

 

 

 

Share and ADR Performance (1)

 

 

In R$ (unless otherwise stated)

3Q15

2Q15

Variation %

9M15

9M14

Variation %

Adjusted Net Income per Share

0.90

0.90

-

2.65

2.23

18.8

Dividends/Interest on Shareholders' Equity – Common Share (after Income Tax)

0.23

0.25

(8.0)

0.73

0.63

15.9

Dividends/Interest on Shareholders' Equity – Preferred Share (after Income Tax)

0.26

0.28

(7.1)

0.80

0.69

15.9

 

 

 

In R$ (unless otherwise stated)

Sept15

Jun15

Variation %

Sept15

Sept14

Variation %

Book Value per Common and Preferred Share

17.14

17.28

(0.8)

17.14

18.89

(9.3)

Last Trading Day Price – Common Shares

23.62

27.98

(15.6)

23.62

35.00

(32.5)

Last Trading Day Price – Preferred Shares

21.42

28.50

(24.8)

21.42

34.84

(38.5)

Last Trading Day Price – ADR ON (US$)

6.18

8.40

(26.4)

6.18

14.32

(56.8)

Last Trading Day Price – ADR PN (US$)

5.36

9.16

(41.5)

5.36

14.25

(62.4)

Market Capitalization (R$ million) (2)

113,288

142,098

(20.3)

113,288

146,504

(22.7)

(1) Adjusted for corporate events in the periods; and

(2) Number of shares (excluding treasury shares) vs. closing price for common and preferred shares on the last trading day of the period.

 

Bradesco    87        


 
 

 

Return to Shareholders

      

Bradesco Shares

 

Recommendation of Market Analysts – Target Price

 

Market analysts issue periodical recommendations on Bradesco preferred shares (BBDC4). In October 2015, we analyzed five reports prepared by these analysts. Their recommendations and a general consensus on the target price for September 2016 can be found below:

 

 

Recommendations %

Target Price in R$ for Sept16

Buy

20.0

Average

30.0

Keep

40.0

Standard Deviation

5.3

Sell

40.0

Higher

38.5

Under Analysis

-

Lower

26.0

 

For more information on target price and the recommendation of each market analyst that monitors the performance of Bradesco shares, go to our Shareholder Relationship website at: www.bradescori.com.br > Information to Shareholders > Analysts’ Consensus.

 

Market Value

 

In September 2015, Bradesco’s market value, considering the closing prices of Common and Preferred shares, was R$113.3 billion, a decrease of 22.7% compared to September 2014, following the decreasing trend of the Ibovespa index.

 

 

 

88 Economic and Financial Analysis Report – September 2015



 
 

            Return to Shareholders

 

Main Indicators

 

Price/Earnings Ratio(1): indicates a possible number of years within which the investor would recover the capital invested, based on the closing prices of common and preferred shares.

 

Price/Book Ratio: indicates the multiple by which Bradesco’s market capitalization exceeds its book value.

 

 

 

 

Dividend Yield(1) (2): the ratio between share price and dividends and/or interest on shareholders’ equity paid to shareholders in the last 12 months, which indicates the return on investment represented by the allocation of net profit.

 

 

 

 

Bradesco    89       



 

 

Return to Shareholders

      

Dividends/Interest on Shareholders’ Equity – JCP

 

In the first nine months of 2015, R$4,358 million was assigned to shareholders as interest on shareholders’ equity (JCP) and dividends, and the total JCP and dividends assigned to shareholders accounted for 35.4% of the net profit for the fiscal year and, considering the income tax deduction and JCP assignments, it was equivalent to 31.5% of the net profit.

 

 

 

Weight on Main Stock Indexes

 

 

Bradesco shares are listed in Brazil’s main stock indexes, including IBrX-50 and IBrX-100 (indexes that measure the total return of a theoretical portfolio composed of 50 and 100 shares, respectively, selected from among the most traded shares on BM&FBovespa), IBrA (Broad Brazil Index), IFNC (Financial Index, composed of banks, insurance companies and financial institutions), ISE (Corporate Sustainability Index), IGCX (Special Corporate Governance Stock Index), IGCT (Corporate Governance Trade Index), ITAG (Special Tag-Along Stock Index), ICO2 (index composed of shares of companies listed in the IBrX-50 index and that accepted taking part in this initiative by adopting transparent greenhouse gas emission practices) and the Mid-Large Cap Index – MLCX (which measures the return of a portfolio composed of the highest capitalization companies listed).

Abroad, Bradesco shares are listed on the Dow Jones Sustainability World Index of the NYSE, and on the FTSE Latibex Brazil Index of the Madrid Stock Exchange.

 

 

Sept15

In % (1)

Ibovespa

8.6

IBrX-50

8.9

IBrX-100

7.7

IBrA

7.6

IFNC

19.7

ISE

5.2

IGCX

5.7

IGCT

9.5

ITAG

10.3

ICO2

12.5

MLCX

8.4

(1) Represents the Bradesco shares’ weight on Brazil’s main stock indexes.

 

90 Economic and Financial Analysis Report – September 2015


 
 

 


 
 

Additional InformationAdditional Information         

Market Share of Products and Services


Market shares held by Bradesco in the Banking and Insurance industries and in the Customer Service Network are presented below.

 

Sept15

Jun15

Sept14

Jun14

Banks – Source : Brazilian Central Bank (Bacen)

 

 

 

 

Demand Deposits

N/A

10.4

13.8

14.9

Savings Deposits

N/A

13.9

13.5

13.4

Time Deposits

N/A

9.0

10.0

10.2

Loan Operations

9.9 (1)

10.1

10.4

10.6

Loan Operations - Private Institutions

22.3 (1)

22.4

22.3

22.4

Loan Operations - Vehicles Individuals (CDC + Leasing)

13.3 (1)

13.2

13.3

13.2

Payroll-Deductible Loans

12.5 (1)

12.3

11.9

12.1

Number of Branches

20.3

20.3

20.6

20.6

Banks – Source : Social Security National Institute (INSS)/Dataprev

 

 

 

 

Benefit Payment to Retirees and Pensioners

27.2

27.2

26.3

26.1

Banks – Source : Anbima

 

 

 

 

Managed Investment Funds and Portfolios

18.5

18.7

19.0

18.5

Insurance, Pension Plans and Capitalization Bonds – Source: Insurance Superintendence (Susep) and National Agency for Supplementary Healthcare (ANS)

Insurance, Pension Plan and Capitalization Bond Premiums

24.7 (3)

24.8

23.3

23.5

Insurance Premiums (including Long-Term Life Insurance - VGBL)

24.2 (3)

24.4

22.7

23.0

Life Insurance and Personal Accident Premiums

17.5 (3)

17.2

17.7

17.2

Auto/Basic Lines Insurance Premiums

9.9 (3)

10.0

10.6

10.6

Auto/Optional Third-Party Liability (RCF) Insurance Premiums

12.3 (3)

12.5

13.0

13.6

Health Insurance Premiums

49.1 (3)

48.6

45.8

46.7

Income from Pension Plan Contributions (excluding VGBL)

30.6 (3)

30.5

31.5

32.2

Capitalization Bond Income

26.5 (3)

25.6

24.3

23.6

Technical Reserves for Insurance, Pension Plans and Capitalization Bonds

26.7 (3)

26.9

27.4

27.9

Insurance and Pension Plans – Source: National Federation of Life and Pension Plans (Fenaprevi)

 

 

 

 

Income from VGBL Premiums

26.6

27.0

24.4

25.7

Income from Unrestricted Benefits Generating Plans (PGBL) Contributions

26.7

26.6

24.1

24.8

Pension Plan Investment Portfolios (including VGBL)

29.8

30.0

30.5

31.3

Leasing – Source: Brazilian Association of Leasing Companies (ABEL)

 

 

 

 

Lending Operations

18.5 (2)

18.6

19.4

19.9

Consortia – Source: Bacen

 

 

 

 

Real Estate

28.4 (3)

28.0

27.1

27.6

Auto

28.0 (3)

27.8

27.1

28.8

Trucks, Tractors and Agricultural Implements

16.6 (3)

16.7

17.9

18.2

International Area – Source: Bacen

 

 

 

 

Export Market

15.9

15.8

18.1

18.4

Import Market

12.4

12.2

13.6

14.3

(1)   SFN data is preliminary;

(2)   Reference Date: Jul/15;

(3)   Reference Date: Aug/15; and

N/A – Not available.

 

92  Economic and Financial Analysis Report – September 2015

 
 

Additional Information         

Additional Information         

Market Share of Products and Services

Branch Network

 

Region

Sept15

Market Share

Sept14

Market Share

Bradesco

Market

Bradesco

Market

North

276

1,142

24.2%

276

1,112

24.8%

Northeast

846

3,580

23.6%

843

3,606

23.4%

Midwest

343

1,805

19.0%

344

1,804

19.1%

Southeast

2,367

11,815

20.0%

2,423

11,843

20.5%

South

761

4,285

17.8%

773

4,304

18.0%

Total

4,593

22,627

20.3%

4,659

22,669

20.6%

 

Reserve Requirements

 

%

Sept15

Jun15

Mar15

Dec14

Sept14

Jun14

Mar14

Dec13

Demand Deposits

 

 

 

 

 

 

 

 

Rate (1)

45

45

45

45

45

45

44

44

Reserve Requirements (3)

34

34

34

34

34

34

34

34

Reserve Requirements (Microfinance)

2

2

2

2

2

2

2

2

Free

19

19

19

19

19

19

20

20

Savings Deposits

 

 

 

 

 

 

 

 

Rate (4)

24.5

24.5

20

20

20

20

20

20

Additional (2)

5.5

5.5

10

10

10

10

10

10

Reserve Requirements

65

65

65

65

65

65

65

65

Free

5

5

5

5

5

5

5

5

Time Deposits

 

 

 

 

 

 

 

 

Rate (2) (5)

25

20

20

20

20

20

20

20

Additional (2)

11

11

11

11

11

11

11

11

Free

64

69

69

69

69

69

69

69

(1) Collected in cash and not remunerated;

(2) Collected in cash with the Special Clearance and Custody System (Selic) rate;

(3) At Bradesco, reserve requirements are applied to Rural Loans; and

(4) Collected in cash with the Reference Interest Rate (TR) + interest of 6.17% p.a. for deposits made until 05/03/2012, and TR + 70% of the Selic rate for deposits made as of 05/04/2012, when the Selic rate is equal to or lower than 8.5% p.a.; and

(5) Amendment of the rate from the calculation period of August 31 to September 4, 2015, according to Circular No. 3,756/15 of the Central Bank.

 

Bradesco    93        


 

 

Additional Information

 

Investments in Infrastructure, Information Technology and Telecommunications

 

The constant change in the market and increasing competition requires a more dynamic IT, to monitor the evolution of the business of Bradesco. In this sense, Bradesco counts on a continuous improvement process that provides, among other results, an increase in the speed and quality of deliveries, highlighting the following:

·        The new application Bradesco Net Empresa for cell phone, which allows banking transactions to be made, without time restrictions. On the Internet site, the content destined to Legal Entity clients was reformulated, providing improved access for user interaction;

·          In July 2015, Bradesco launched the “Receba Fácil", a pioneer product on the market, which enables product distributors to receive payment at sight, on the act of delivery of goods, by means of an online transfer, using the SMS texting service;

·          In the month of August 2015, Carteira Digital Bradesco Seguros (the Digital Portfolio of Bradesco Seguros) was launched. The application for iOS and Android smartphones offers virtual cards of the following segments of operation: home, auto, capitalization, health and pension, offering the insured, practical, simple and fast access to its products and benefits, without the need to use the physical card;

·         Another launch was the Carteira Digital Stelo, for clients of the Bradesco credit cards. With the solution, on choosing Stelo as the form of payment, there is no need to enter the data from the card to make purchases in e-commerce;

·         The network of capture of transactions of Amex and Elo credit cards, which occurred only under Cielo, was enlarged, and began to be authorized by other credit card companies, providing greater acceptance of these brands on the market;

·        To facilitate the day-to-day of our customers, withdrawals and balance checks can be made in the Banco24Horas machines, using only biometrics, already available in the entire ATM network;

·        Bradesco inaugurated the Espaço Bradesco Next Móvel, an evolution of the concept with the objective of marking presence in different locations. The new model was developed based on the suggestions and experiences of more than 300 thousand people who used the facility, launched in 2012 at Shopping JK Iguatemi, in São Paulo. Bradesco Next Móvel is an open and inviting site, which allows people to have a differentiated experience in contact with the digital solutions of the Bank; and

·         Bradesco has closed, in the 3rd quarter of 2015, the first stage of the program of open innovation in partnership with startups, the inovaBRA, focused on creating new business models, products and services. As fruits of this edition, we highlight the platform "quero quitar" (I want to settle), with which it is possible to pay debts online, and the learning solution b.quest, an application that leverages the self-development of employees, in a ludic and interactive form, by means of questions and answers about Bradesco and general themes, using the concepts of gamefication and social learning.

As a prerequisite for its continuous expansion, Bradesco has invested R$4,044 million in Infrastructure, Information Technology and Telecommunications in the first nine months of 2015. The total amount invested over recent years, including infrastructure (facilities, restorations, improvements, furniture and fixtures), can be found below.

 

 

R$ million

 

9M15

2014

2013

2012

2011

Infrastructure

759

1,049

501

718

1,087

Information Technology and Telecommunications

3,285

3,949

4,341

3,690

3,241

Total

4,044

4,998

4,842

4,408

4,328

 
 
 
94  Economic and Financial Analysis Report – September 2015

 

   

 

Additional Information

Risk Management

 

Risk management activity is highly strategic due to the increasing complexity of services and products and the globalization of Bradesco’s business. The dynamism of the market forces Bradesco to engage in the continuous improvement of this activity in pursuit of better practices, which has allowed Bradesco to use its internal market risk models, which were already in force, to calculate regulatory capital, since January 2013.

Bradesco controls corporative risk management in an integrated and independent manner, preserving and valuing the Board's decisions, developing and implementing methodologies,models, and measurement and control tools. It also provides training to employees from every level of the organization, from the business areas to the Board of Directors.

The management process allows the risks to be proactively identified, measured, mitigated, monitored and reported, which is necessary in view of the Bradesco’s complex financial products and activity profile.

Detailed information on the risk management process, Capital, as well as the Bradesco’s risk exposure, can be found in the Risk Management Report, available on the Investor Relations website: www.bradescori.com.br.

 

Capital Management

 

 

The Capital Management structure aims to provide conditions for capital monitoring and control, contributing to the achievement of goals set in the strategic objectives defined by Bradesco, through adequate capital sufficiency planning. This structure is comprised of Executive Committees and one Non-Statutory Committee, which assist the Board of Directors and Board of Executive Officers in the decision-making process.

In addition to the Committee structure, Bradesco has a department responsible for the capital management centralization, the Capital Management and Internal Capital Adequacy Assessment Process (ICAAP), subordinate to the Department of Planning, Budget and Control, which acts jointly with the Integrated Risk Control Department, associated companies, business areas and Bradesco’s supporting areas.

The capital plan is devised on an annual basis and approved by the Board of Executive Officers and Board of Directors. It is also aligned with the strategic plan and encompasses a prospective outlook of at least three years. The process of developing this plan considers threats and opportunities, market share and development goals, capital requirement projections based on risks, as well as capital held by Bradesco. Such projections are constantly monitored and controlled by the capital management team.

With the implementation of the capital management structure, an internal process has been established to assess capital adequacy (ICAAP), which provides conditions to assess capital sufficiency in accordance with the base and stress scenarios, in a prospective outlook to identify capital and contingency actions to be taken in the respective scenarios. Capital adequacy and sufficiency information represent essential tools to manage and support the decision-making process.

Additional information on the capital management structure is available in the Risk Management Report – Pillar 3, and in the 2014 Annual Report, on the Investor Relations website: www.bradescori.com.br.

 

Bradesco    95        

 


 

 

 

Additional Information

Basel Ratio


 

The implementation of the new capital structure in Brazil began in October 2013. Through the CMN Resolution No. 4,192/13, Bacen provided a new methodology to assess Capital, replacing CMN Resolution No. 3,444/07. Since then, the Capital started being calculated based on CMN Resolution No. 4,192/13, which established that the elaboration must be made based on the "Prudential Consolidated", as of January 2015.

In September 2015, the Capital of the Prudential Consolidated reached the amount of R$93,090 million, compared to assets weighted by the risk of R$643,924 million. The total Basel ratio, in the Prudential Consolidated, presented a decrease of 1.5 p.p., from 16.0% in June 2015 to 14.5% in September 2015, and the Principal Capital from 12.8% in June 2015 to 11.4% in September 2015, basically due to: (i) an increase of 6.0% in assets weighted by risk, impacted mainly by the assets of credit risk and market; and (ii) the increase of prudential adjustments, which increased from R$9,469 million in June 2015, to R$12,656 million in September 2015, impacted by the growth of the tax credits arising from temporary differences of tax losses and negative basis of social contribution.

             

R$ million

Calculation Basis

Basel III

Prudential Consolidated (1)

Financial Consolidated

Sept15

Jun15

Mar15

Dec14

Sept14

Jun14

Mar14

Capital

93,090

97,016

93,608

98,605

95,825

94,090

92,235

Tier I

73,577

77,503

74,095

77,199

74,127

71,892

69,934

Common Equity

73,577

77,503

74,095

77,199

74,127

71,892

69,934

Shareholders' Equity

86,233

86,972

83,937

81,508

79,242

76,800

73,326

Prudential Adjustments provided for in CMN Resolution 4192/13 (2)

(12,656)

(9,469)

(9,842)

(4,309)

(5,115)

(4,908)

(3,392)

Tier II

19,513

19,513

19,513

21,406

21,698

22,198

22,301

Subordinated Debt (3)

19,513

19,513

19,513

21,406

21,698

22,198

22,301

Risk-Weighted Assets (RWA)

643,924

607,226

614,577

597,213

588,752

596,457

585,991

Credit Risk

585,507

552,852

557,018

544,798

534,165

548,600

534,885

Operating Risk

37,107

39,117

39,117

30,980

30,980

29,853

29,853

Market Risk

21,310

15,257

18,442

21,435

23,607

18,004

21,253

Total Ratio

14.5%

16.0%

15.2%

16.5%

16.3%

15.8%

15.7%

Capital Nivel I

11.4%

12.8%

12.1%

12.9%

12.6%

12.1%

11.9%

Common Equity

11.4%

12.8%

12.1%

12.9%

12.6%

12.1%

11.9%

Capital Nivel II

3.0%

3.2%

3.1%

3.6%

3.7%

3.7%

3.8%

(1) Includes data related to the entities listed below, located in Brazil or abroad, on which the institution detains direct or indirect control, according to CMN Resolution No. 4,280/13. They are: (i) financial institutions; (ii) institutions authorized to operate by the Central Bank of Brazil; (iii) administrators of consortia; (iv) payment institutions; (v) firms which carry out acquisition of credit operations, including real estate, or of credit rights, for example, factoring companies, securitization companies of exclusive object; and (vi) other legal entities headquartered in Brazil, which have the exclusive social objective of participation in the entities mentioned in the previous items. In addition to the investment funds, in which the participating entities of the Prudential Consolidated, in any form, substantially assume or retain risks and benefits should be incorporated into the financial statements stated in CMN Resolution No. 4,280/13;

(2) Criteria used, as of October 2013 by CMN Resolution No. 4,192/13 (including subsequent amendment); and

(3) Additionally, it is important to stress that from the total amount of subordinated debt, R$19,513 million will be used to compose the Tier II of the Basel Ratio, calculated as per CMN Resolution No. 4,192/13 (including amendments thereof), effective as of October 2013.

 

 

96  Economic and Financial Analysis Report – September 2015

 

 


 

Independent Auditors’ Report

 

Limited Assurance Report about Supplementary Accounting information included within the Economic and Financial Analysis Report

 

To                                                                                                                                                            

The Directors of

Banco Bradesco S.A.

Osasco – SP

 

 

We were engaged by Banco Bradesco S.A. ("Bradesco") to report on the supplementary accounting information of Banco Bradesco S.A. as at September 30, 2015 and for the three and nine-month periods ended as at September 30, 2015, in the form of a limited assurance conclusion if, based on our engagement performed, nothing has come to our attention that causes us to believe that the supplementary accounting information included within the Economic and Financial Analysis Report are not presented, in all material respects, in accordance to on the information referred to in the “Criteria for preparing the supplementary accounting information” paragraph.

 

Responsibilities of the Management of Bradesco

 

Management of Bradesco is responsible for preparing and adequately presenting the supplementary accounting information included within the Economic and Financial Analysis Report based on the criteria for the preparation of the supplementary accounting information described below, and for other information contained within this report, as well as the design, implementation and maintenance of internal controls that management determined as necessary to enable for such information to be free from material misstatement, whether due to fraud or error.

 

Independent Auditor´s Responsibility

 

Our responsibility is to review the supplementary accounting information included within the Economic and Financial Analysis Report prepared by Bradesco and to report thereon in the form of a limited assurance conclusion based on the evidence obtained. We conducted our engagement in accordance with the NBC TO 3000 - Assurance Engagement Other than Audit and Review (ISAE 3000). That standard requires that we comply with ethical requirements, including independence requirements, and plan and perform our procedures to obtain a meaningful level of limited assurance about whether we did not became aware of any fact that could lead us to believe that the supplementary accounting information included within the Economic and Financial Analysis Report are not presented, in all material respects, in accordance with the information referred to in the “Criteria for preparing the supplementary accounting information” paragraph.

 

The procedures selected were based on our understanding of the supplementary accounting information included within the Economic and Financial Analysis Report, as well as other circumstances of our work and our consideration of other areas that may contain material misstatements.

 

Limited assurance is less than absolute assurance and reasonable assurance. Procedures to gather information to a limited assurance engagement are more limited than to a reasonable assurance engagement and, therefore, we obtain less assurance than a reasonable assurance engagement; consequentely, we do not express neither an audit opinion nor a reasonable assurance over the supplementary accounting information included within the Economic and Financial Analysis Report.

 

Our conclusion does not contemplate aspects related to any prospective information contained within the Economic and Financial Analysis Report, nor offers any guarantee if the assumptions used by Management to provide a reasonable basis for the projections presented. Therefore, our report does not offer any type of assurance on the scope of future information (such as goals, expectations and ambitions) and descriptive information that is subject to subjective assessment.


 

  98  Report on Economic and Financial Analysis – September 2015

 


 

Independent Auditors’ Report

 

Limited Assurance Report about Supplementary Accounting information included within the Economic and Financial Analysis Report

 

Criteria for preparing the supplementary accounting information

 

The supplementary accounting information disclosed within the Economic and Financial Analysis Report, as at September 30, 2015 and for the three and nine-month periods ended September 30, 2015 has been prepared by the Management of Bradesco, based on the information contained in the September 30, 2015 consolidated financial statements and the criteria described within the Economic and Financial Analysis Report, in order to facilitate additional analysis, without, however, being part of the consolidated financial statements disclosed on this date.

 

 

Conclusion

 

Our conclusion has been formed on the basis of, and is limited to the matters outlined in this report.

 

Based on the procedures performed we did not become aware of any fact that lead us to believe that the supplementary accounting information included within the Economic and Financial Analysis Report are not presented, in all relevant respects, in accordance with the information referred to in the “Criteria for preparing the supplementary accounting information” paragraph.

 

 

 

 

Osasco, October 28, 2015

 

 

 

Original report in Portuguese signed by

 

KPMG Auditores Independentes

CRC 2SP028567/O-1 F-SP

 

 

Cláudio Rogélio Sertório

Accountant CRC 1SP212059/O-0

 

 

 

 

 

Bradesco    99     

 

 


 

Independent Auditors’ Report

 

This page intentionally left blank.

 

 

 

 

 

 

 

 

 

 

  100  Report on Economic and Financial Analysis – September 2015

 


 
 

  


 
 

Consolidated Financial Statements and Independent Auditors’ Report

 

Management Report

 

Dear Shareholders,

 

We hereby present the Consolidated Financial Statements of Banco Bradesco S.A related to the period ended September 30, 2015, in accordance with the accounting practices adopted in Brazil and applicable to institutions authorized to operate by the Brazilian Central Bank.

 

Despite pressures on the exchange rate, the prospect of inflation control next year has led the Central Bank to interrupt the cycle of higher interest rates. At the same time, the adjustment of the Brazilian economy follows course, with the challenges, still present, to re-balance the public accounts. With this, the Country searches for basis for sustainable forward development, guided by opportunities for investment and resumption of household consumption.

 

In the Organization, among the developments that marked the quarter, we highlight the dissemination, on August 3, of the signature of the Purchase of Shares Agreement with HSBC Latin America Holdings (UK) Limited for the acquisition of 100% of the share capital of HSBC Bank Brasil S.A. – Banco Múltiplo and HSBC Serviços e Participações Ltda., and consequently to assume all the operations of HSBC in Brazil. Subject to the approval of the competent regulatory bodies and the fulfillment of the legal formalities, the operation reaffirms the goals of Bradesco to strengthen its presence and activity in the market, thus increasing gains in efficiency and scale, besides adding value to its shareholders.

 

Also important, we highlight the following:

 

·      on August 6, the launch of the Espaço Bradesco Next Móvel at Shopping Iguatemi, in São Paulo. The objective of this new configuration, itinerant in form will mark our presence in different localities, taking to the public the experience of the latest technologies and innovations, as well as expanding the conquest of new business;

 

·      on August 31, the inauguration of the new premises of Grupo Bradesco Seguros in Alphaville – São Paulo, with a modern and sustainable architectural structure, where it will centralize the operations of all its segments. The integration extends further the synergy between the areas, generating gains in productivity and quality, in addition to improving assistance to the Branches and to the clients;

·      on September 14, once again Bradesco was selected to integrate the Dow Jones Sustainability Index – DJSI, of the New York Stock Exchange, in the Dow Jones Sustainability World Index and Dow Jones Sustainability Emerging Markets portfolios. The DJSI is composed of actions of a select list of companies with best practices for sustainable development; and

 

·      since September, Bradesco Clients can withdraw cash and check their balance without the use of the card, in the whole Banco24Horas network, using biometric authentication.

 

From January 1 to September 30, 2015, Bradesco recorded a Net Profit of R$12.837 billion, 15.7% higher in comparison to the same period last year, equivalent to R$2.55 per share and profitability of 20.4% over the average Shareholders’ Equity(*). The annualized return on Average Total Assets was 1.7%.

 

R$4.358 billion was destined to the shareholders, in the period, as Interest on Own Capital and Dividends, of which R$1.707 billion was paid in the form of monthly and intermediaries and R$2.651 billion provisioned.

 

The taxes and contributions, including pensions, paid or provisioned, totaled R$19.225 billion in the first nine months of the year, whereby R$8.690 billion was related to withheld taxes and collected from third parties and R$10.535 billion was calculated based on the activities developed by Organização Bradesco, equivalent to 82.1% of the Net Profit.

 

At the end of the quarter, the realized Capital Stock was R$43.100 billion. Added to the Equity Reserves of R$43.133 billion, it resulted in a Shareholders’ Equity of R$86.233 billion, with a growth of 8.8% as compared the same period of 2014, corresponding to the equity value of R$17.14 per share.

 

Calculated on the basis of the listing of its shares, the Market Value of Bradesco reached R$113.288 billion on September 30, 2015, equivalent to 1.3 times the Shareholders’ Equity.

 

The Shareholders’ Managed Equity represents 8.3% of the Consolidated Assets, which amounted to R$1.051 trillion, with a growth of 6.4% in September 2014. Thus, the index of solvency was 14.5% higher, therefore, at the minimum of 11% established by Resolution No. 4,193/13 of the National Monetary Council, in compliance with the Basel Committee. The immobilization index, at the end of the quarter, regarding the Reference Equity in the Prudential Consolidated was of 38.6%, therefore within the maximum limit of 50%.


104             Economic and Financial Analysis Report – September 2015


 
 

Consolidated Financial Statements and Independent Auditors’ Report

 

Management Report

 

Bradesco, in compliance with Article 8 of Brazilian Central Bank Circular Letter No. 3,068/01, declares that it has the financial capacity and the intention of holding to maturity those securities classified under
“held-to-maturity securities”.

 

The total funds obtained and managed by Organização Bradesco, on September 30, 2015, totaled R$1.453 trillion, 4.9% higher than the same period of the previous year, distributed as follows:

 

R$461.484   billion in Demand Deposits, Time Deposits, Interbank Deposits, Savings Accounts and Securities Sold Under Agreements to Repurchase;

 

R$518.638   billion in assets under management, comprising Investment Funds, Managed Portfolios and Third-Party Fund Quotas, a 6.5% increase;

 

R$248.183   billion in the Exchange Portfolio, Borrowings and On-lendings in Brazil, Working Capital, Tax Payments and Collection and Related Charges, Funds From Issuance of Securities in Brazil, and Subordinated Debt in Brazil, a 18.0% growth.

 

R$168.629    billion in Technical Reserves for Insurance, Pension Plans and Capitalization Bonds, up by 15.5%; and

 

R$55.594    billion in Foreign Funding, through public and private issues, Subordinated Debt Overseas, Securitization of Future Financial Flows and Borrowings and On-lendings Overseas, equivalent to US$13.993 billion.

 

The consolidated loan operations, in a broader sense, recorded a balance of R$474.488 billion at the end of the period, an increase of 6.8% in comparison to September 2014, including in this sum:

 

R$8.274       billion in Advances on Exchange Contracts, for a total Export Financing portfolio of US$10.942 billion;

 

US$3.388     billion operations in Import Finance in Foreign Currencies;

 

R$3.357       billion in Commercial Lease;

 

R$21.496     billion in business in the Rural Area;

 

R$98.019    billion in Consumption Finance, which includes R$16.582 billion of credit receivables from Credit Cards;

 

R$72.620     billion of Guarantees and Sureties; and

 

R$30.856     billion related to operations of the transfer of internal and external resources, originating mainly from the BNDES - Banco Nacional de Desenvolvimento Econômico e Social (National Bank for Social and Economic Development), exceeding as one of the main distributing agent of loans.

 

For the activities of Real Estate Credit, in the period from January to September, the Organização Bradesco devoted the sum of R$10.575 billion in resources for the construction and acquisition of 'own house', comprising 41,713 properties.

 

Bradesco BBI, the Investment Bank of the Organization, advises clients on issuing shares, merger and acquisition operations, structuring and distribution of debt instruments, including debentures, promissory notes, CRIs, real estate funds, FIDCs and bonds, in Brazil and Abroad, besides structured corporate finance operations and the financing of projects under the modality of Project Finance. In the period from January to September 2015, transactions were made to the volume of R$1.430 billion.

 

On September 30, 2015, reaffirming their prominent position in the areas of Insurance, Capitalization and Open Supplementary Pension Plans, Grupo Bradesco Seguros recorded a Net Profit of R$3.883 billion and a Shareholders’ Equity of R$21.980 billion. The net insurance premiums issued, pension contributions and income from capitalization reached a total of R$45.482 billion, an increase of 18.6% in comparison to the same period last year.

 

Bradesco Administradora de Consórcios is leader in the segments of real estate, cars and trucks, tractors, machines and equipment. In the period from January to September 2015, it marketed 300,358 new quotas, resulting in more than 1.153 million active quota holders, with accrued revenues of R$48.145 billion.

 

The Customer Service Network of Organização Bradesco, held at the disposal of customers and users present in all the regions of Brazil and in various cities Abroad, at the end of the period, comprised 71,738 points. Simultaneously, provided 31,495 machines of the Rede de Autoatendimento Bradesco (Bradesco ATMs), of which 31,004 operate also on weekends and bank holidays, besides 18,618 machines of the Banco24Horas network (24-Hour ATMs), available to clients for operations of cash withdrawals, issuing statements, checking balances, requesting loans, payments and transfers between accounts. In the vehicle segment, with the presence of Bradesco Financiamentos, it counted on 10,883 retail points:

 

Bradesco     105

 


 
 

Consolidated Financial Statements and Independent Auditors’ Report

 

Management Report

 

8,089      Branches and PAs (Service Branches) in Brazil (Branches: Bradesco 4,587, Banco Bradesco Cartões 1, Banco Bradesco Financiamentos 2, Banco Bradesco BBI 1, Banco Bradesco BERJ 1, Banco Alvorada 1; and PAs: 3,496);

 

3            Branches abroad, with one in New York and one in Grand Cayman of Bradesco and one in London of the subsidiary Banco Bradesco Europa;

 

11          Overseas Subsidiaries (Banco Bradesco Argentina S.A. in Buenos Aires; Banco Bradesco Europa S.A. in Luxembourg; Bradesco North America LLC, Bradesco Securities, Inc., and BRAM US LLC in New York; Bradesco Securities UK Limited in London, Bradesco Securities Hong Kong Limited and Bradesco Trade Services Limited in Hong Kong; Bradesco Services Co. Ltd. in Tokyo; Cidade Capital Markets Ltd. in Grand Cayman; and Bradescard Mexico, Sociedad de Responsabilidad Limitada in Mexico);

 

1,824      Correspondents of Bradesco Promotora, in the segment of consigned credit;

 

48,175    Bradesco Expresso service points;

 

845        PAEs – in-company electronic service branches;

 

874        External Terminals in the Bradesco Network; and

 

11,917    ATMs in the Banco24Horas Network, with 450 terminals shared by both networks.

 

The Organização Bradesco, according to the provision in Instruction No. 381/03, of the Brazilian Securities and Exchange Commission, in the period of January to September 2015, neither contracted from nor had services provided by KPMG Auditores Independentes that were not related to the external audit, at a level greater than 5% of the total fees related to external audit services. Other services provided by the external auditors were the previously-agreed procedures for reviews of, substantial, financial, fiscal and actuarial information. The Bank’s policy is in line with the principles of preserving the auditors’ independence, which are based on generally accepted international criteria, i.e. the auditors should not audit their own work, perform managerial duties for their clients or promote their customers’ interests. It is noteworthy that any eventual services not related to the external audit are submitted prior to the evaluation of the Audit Committee.

 

In the context of People Management, the Organization has emphasized that each year the evolution of training programs of UNIBRAD - Bradesco Corporate University oriented to the training and development of staff, aiming at its qualification so it can always offer to the Bradesco Client excellence in customer service. In the period of January to September 2015, 2,179 courses were given, with 597,576 participations. The assistance benefits, aiming at ensuring the well-being, the improvement in the quality of life and safety of employees and their dependents, covered, at the end of the quarter, 203,173 people.

 

The social action of the Organization is mainly focused on educational and assistance programs developed through Fundação Bradesco, which maintains 40 Schools installed as a priority in regions of accentuated socio-economic deprivation, in all the Brazilian States and in the Federal District. This year, its budget is predicted to be R$537.311 million, whereby R$463.246 million destined to cover Expenses of the Activities and R$74.065 million to the investments in Infrastructure and Educational Technology, that allows it to offer quality education free-of-charge to the: a) 101,609 students enrolled in its schools in the following levels: Basic Education (Kindergarten to High School) and Vocational Training (High School level); Youth and Adult Education; and Preliminary and Continuing Vocational Training, focused on creating jobs and income; b) 380 thousand students who will complete at least one of the distance-learning courses on offer (EaD) through its e-learning portal; and c) 17,346 people who will benefit through partnership projects and initiatives, including the Digital Inclusion Centers (CIDs), the Educa+Ação program and Technology courses (Educar e Aprender). Around 44 thousand students of Basic Education, are ensured free-of-charge education, alimony, medical-dental assistance, school materials and uniform.

 

In the Municipal District of Osasco, SP, Programa Bradesco Esportes e Educação has Qualification and Specialist Centers to teach the modalities of Women's Volleyball and Basketball. The activities are developed in their own Sports Development Center, in the Fundação Bradesco schools, Sports Centers of the City Hall, and private schools and in a leisure club. Currently, two thousand girls are assisted by this program, from the age of eight, reaffirming the social commitment and valuation of talent and plain exercise of citizenship, with intervention in education, sports and health.

 

106             Economic and Financial Analysis Report – September 2015


 
 

Consolidated Financial Statements and Independent Auditors’ Report

 

Management Report

 

In the period, we registered important acknowledgments to Bradesco, of which we highlight:

 

·     Most valuable Bank Brand in Latin America, according to a survey conducted by consultancy BrandAnalytics of Millward Brown for the 2015 edition of the BrandZ Top 50 Most Valuable Brands in Latin America. It also appears in fourth place in the general ranking among all segments with the value of US$5.2 billion;

 

·       It integrates, for the 16th time in the annual list of the 135 Best Companies to Work For in Brazil, in a research performed by the Época magazine, assessed as a Great Place to Work;

 

·      Highlight in the 2015 edition of the Anuário Valor 1000 (Yearbook) published by the newspaper Valor Econômico, in which, in addition to integrating the ranking of the largest Banks, it also occupies the first place among the insurers, with Bradesco Seguros, Bradesco Vida e Previdência and Bradesco Saúde;

 

·      Highlight of the Prêmio Ouvidoria Brasil (Ombudsman Award), the Ombudsman Services of Bradesco and of Grupo Bradesco Seguros, for the fourth consecutive time, were elected among the 10 Best in the Country, in a survey of the Associação Brasileira de Ouvidores – ABO (Brazilian Association of Ombudsmen) and the Associação Brasileira das Relações Empresa-Cliente – Abrarec (Brazilian Association of Company-Client Relations), with the support from the Consumidor Moderno magazine; and

·      Grupo Bradesco Seguros, for the fourth consecutive time, is the leader in the category of Insurance of the Anuário Época Negócios 360º (Yearbook), according to the survey conducted in partnership with Fundação Dom Cabral. Bradesco Saúde and Odontoprev obtained a placement in the upper maximum range in the Performance Index of the Supplementary Health (IDSS), of the Qualification of Operators program 2015 (based in 2014), organized by Agência Nacional de Saúde Suplementa – ANS (National Supplementary Health Agency).

 

The performance and the results that have been obtained confirmed the commitment of Bradesco of always offering excellent products and services. Convinced that this is the safe path to expand horizons and contribute towards the development of the country, we renewed our thanks to our shareholders and clients, for their support and trust, and to our employees and other collaborators, for their efficient and dedicated work.

 

 

 

Cidade de Deus, October 28, 2015

 

Board of Directors

and the Board of Executive Officers

 

(*)  Excluding mark-to-market effect of Available-for-sale Securities recorded under Shareholders’ Equity.


Bradesco     107

 


 
 

Consolidated Financial Statements and Independent Auditors’ Report

 

Consolidated Statement of Financial Position on September 30 – In thousands of Reais

 

Assets

2015

2014

Current assets

715,129,381

664,064,302

Cash and due from banks (Note 5)

12,917,355

11,315,727

Interbank investments (Notes 3d and 6)

152,819,692

180,754,970

Securities purchased under agreements to resell

142,667,502

172,478,113

Interbank investments

10,196,460

8,309,559

Allowance for losses

(44,270)

(32,702)

Securities and derivative financial instruments (Notes 3e, 3f, 7 and 31b)

270,428,748

221,372,749

Own portfolio

235,691,498

196,970,917

Subject to unrestricted repurchase agreements

16,033,613

16,697,492

Derivative financial instruments (Notes 3f, 7d II and 31b)

13,666,449

4,112,977

Given in guarantee to the Brazilian Central Bank

22,201

-

Given in guarantee

4,947,695

3,591,363

Subject to unrestricted repurchase agreements

67,292

-

Interbank accounts

53,368,854

47,673,247

Unsettled payments and receipts

1,016,258

897,884

Reserve requirement (Note 8):

 

 

- Reserve requirement - Brazilian Central Bank

52,269,125

46,712,816

- SFH

6,345

5,551

Correspondent banks

77,126

56,996

Interdepartmental accounts

161,308

257,849

Internal transfer of funds

161,308

257,849

Loans (Notes 3g, 9 and 31b)

146,060,913

134,076,293

Loans:

 

 

- Public sector

3,735,413

79,078

- Private sector

160,760,769

148,282,452

Loans transferred under an assignment with recourse

134,279

-

Allowance for loan losses (Notes 3g, 9f, 9g and 9h)

(18,569,548)

(14,285,237)

Leasing (Notes 2, 3g, 9 and 31b)

1,608,446

2,159,103

Leasing receivables:

 

 

- Private sector

3,187,840

4,278,182

Unearned income from leasing

(1,451,628)

(1,955,260)

Allowance for leasing losses (Notes 3g, 9f, 9g and 9h)

(127,766)

(163,819)

Other receivables

74,425,731

63,248,433

Receivables on sureties and guarantees honored (Note 9a-3)

67,337

36,057

Foreign exchange portfolio (Note 10a)

22,365,210

11,564,574

Receivables

913,473

677,736

Securities trading

2,057,440

1,113,535

Specific receivables

6,615

3,650

Insurance and reinsurance receivables and reinsurance assets – technical provisions

4,556,118

4,259,330

Sundry (Note 10b)

45,477,445

46,445,835

Allowance for other loan losses (Notes 3g, 9f, 9g and 9h)

(1,017,907)

(852,284)

Other assets (Note 11)

3,338,334

3,205,931

Other assets

2,015,489

1,737,929

Provision for losses

(775,939)

(653,322)

Prepaid expenses (Notes 3i and 11b)

2,098,784

2,121,324

 

108             Economic and Financial Analysis Report – September 2015


 
 

Consolidated Financial Statements and Independent Auditors’ Report

 

Consolidated Statement of Financial Position on September 30 – In thousands of Reais

 

Assets

2015

2014

Long-term receivables

316,758,698

308,249,694

Interbank investments (Notes 3d and 6)

550,387

579,795

Interbank investments

550,387

579,795

Securities and derivative financial instruments (Notes 3e, 3f, 7 and 31b)

94,042,693

122,072,195

Own portfolio

52,178,310

71,012,203

Subject to unrestricted repurchase agreements

38,987,556

47,439,782

Derivative financial instruments (Notes 3f, 7d II and 31b)

274,024

1,337,436

Given in guarantee to the Brazilian Central Bank

-

20,104

Privatization rights

53,370

59,893

Given in guarantee

1,958,094

1,879,163

Subject to unrestricted repurchase agreements

591,339

323,614

Interbank accounts

648,582

608,461

Reserve requirement (Note 8):

 

 

- SFH

648,582

608,461

Loans (Notes 3g, 9 and 31b)

160,525,035

149,451,323

Loans:

 

 

- Public sector

460,277

2,141,863

- Private sector

160,946,891

149,840,848

Loans transferred under an assignment with recourse

7,232,732

4,311,728

Allowance for loan losses (Notes 3g, 9f, 9g and 9h)

(8,114,865)

(6,843,116)

Leasing (Notes 2, 3g, 9 and 31b)

1,540,343

2,188,198

Leasing receivables:

 

 

- Private sector

3,260,630

4,631,331

Unearned income from leasing

(1,639,375)

(2,345,931)

Allowance for leasing losses (Notes 3g, 9f, 9g and 9h)

(80,912)

(97,202)

Other receivables

58,086,865

31,657,475

Receivables

9,334

7,588

Securities trading

1,515,641

411,429

Sundry (Note 10b)

56,603,188

31,251,837

Allowance for other loan losses (Notes 3g, 9f, 9g and 9h)

(41,298)

(13,379)

Other assets (Note 11)

1,364,793

1,692,247

Prepaid expenses (Notes 3i and 11b)

1,364,793

1,692,247

Permanent assets

19,094,997

15,050,416

Investments (Notes 3j, 12 and 31b)

1,709,962

1,931,275

Equity in the earnings (losses) of unconsolidated companies - In Brazil

1,545,773

1,514,850

Other investments

414,853

690,153

Allowance for losses

(250,664)

(273,728)

Premises and equipment (Notes 3k and 13)

5,000,202

4,591,285

Premises

1,527,252

1,472,902

Other premises and equipment

10,709,107

10,338,796

Accumulated depreciation

(7,236,157)

(7,220,413)

Intangible assets (Notes 3l and 14)

12,384,833

8,527,856

Intangible Assets

22,440,184

16,203,331

Accumulated amortization

(10,055,351)

(7,675,475)

Total

1,050,983,076

987,364,412

The accompanying Notes are an integral part of these Consolidated Financial Statements.

Bradesco     109


 
 

Consolidated Financial Statements and Independent Auditors’ Report

 

Consolidated Statement of Financial Position on September 30 – In thousands of Reais

 

Liabilities

2015

2014

Current liabilities

716,001,866

699,866,046

Deposits (Notes 3n and 15a)

161,968,610

164,460,431

Demand deposits

24,266,863

33,299,639

Savings deposits

89,616,088

87,293,425

Interbank deposits

773,894

505,401

Time deposits (Notes 15a and 31b)

47,311,765

43,361,966

Securities sold under agreements to repurchase (Notes 3n and 15b)

240,250,868

274,929,619

Own portfolio

103,121,594

106,890,629

Third-party portfolio

136,509,554

167,151,431

Unrestricted portfolio

619,720

887,559

Funds from issuance of securities (Notes 15c and 31b)

48,422,257

42,244,712

Mortgage and real estate notes, letters of credit and others

43,525,848

38,891,494

Securities issued overseas

4,629,524

3,177,342

Structured Operations Certificates

266,885

175,876

Interbank accounts

1,239,217

1,159,475

Correspondent banks

1,239,217

1,159,475

Interdepartmental accounts

4,224,130

3,381,363

Third-party funds in transit

4,224,130

3,381,363

Borrowing (Notes 16a and 31b)

22,518,914

13,148,052

Borrowing in Brazil - other institutions

9,537

6,485

Borrowing overseas

22,509,377

13,141,567

On-lending in Brazil - official institutions (Notes 16b and 31b)

12,477,184

12,707,996

National treasury

145,419

128,451

BNDES

4,006,337

3,870,102

FINAME

8,312,249

8,694,333

Other institutions

13,179

15,110

On-lending overseas (Notes 16b and 31b)

2,230,687

237,093

On-lending overseas

2,230,687

237,093

Derivative financial instruments (Notes 3f, 7d II and 31b)

14,673,901

4,155,241

Derivative financial instruments

14,673,901

4,155,241

Technical provisions for insurance, pension plans and capitalization bonds (Notes 3o and 20)

143,542,084

122,133,351

Other liabilities

64,454,014

61,308,713

Payment of taxes and other contributions

3,680,587

3,926,928

Foreign exchange portfolio (Note 10a)

12,302,094

5,611,062

Social and statutory

2,888,807

2,437,492

Tax and social security (Note 19a)

4,663,835

5,477,382

Securities trading

3,288,821

2,306,418

Financial and development funds

1,422

2,554

Subordinated debts (Notes 18 and 31b)

125,183

4,442,691

Sundry (Note 19b)

37,503,265

37,104,186

Long-term liabilities

246,809,001

207,500,878

Deposits (Notes 3n and 15a)

41,667,986

47,420,936

Interbank deposits

243,078

168,184

Time deposits (Notes 15a and 31b)

41,424,908

47,252,752

Securities sold under agreements to repurchase (Notes 3n and 15b)

17,596,029

22,884,544

Own portfolio

17,007,453

22,884,544

Unrestricted portfolio

588,576

-

 

110             Economic and Financial Analysis Report – September 2015


 
 

Consolidated Financial Statements and Independent Auditors’ Report

 

Consolidated Statement of Financial Position on September 30 – In thousands of Reais

 

Liabilities

2015

2014

Funds from issuance of securities (Notes 15c and 31b)

62,564,033

33,038,146

Mortgage and real estate notes, letters of credit and others

57,282,031

27,610,499

Securities issued overseas

5,054,604

5,351,820

Structured Operations Certificates

227,398

75,827

Borrowing (Notes 16a and 31b)

5,449,767

1,924,310

Borrowing in Brazil - other institutions

8,638

13,524

Borrowing overseas

5,441,129

1,910,786

On-lending in Brazil - official institutions (Notes 16b and 31b)

24,990,953

28,543,706

BNDES

6,793,167

8,257,790

FINAME

18,197,786

20,274,673

Other institutions

-

11,243

On-lending overseas (Notes 16b and 31b)

1,986,100

-

On-lending overseas

1,986,100

-

Derivative financial instruments (Notes 3f, 7d II and 31b)

186,447

921,044

Derivative financial instruments

186,447

921,044

Technical provisions for insurance, pension plans and capitalization bonds (Notes 3o and 20)

25,087,221

23,835,692

Other liabilities

67,280,465

48,932,500

Tax and social security (Note 19a)

11,672,150

9,871,099

Subordinated debts (Notes 18 and 31b)

38,409,889

32,021,706

Sundry (Note 19b)

17,198,426

7,039,695

Deferred income

459,168

265,732

Deferred income

459,168

265,732

Non-controlling interests in subsidiaries (Note 21)

1,480,302

489,640

Shareholders' equity (Note 22)

86,232,739

79,242,116

Capital:

 

 

- Domiciled in Brazil

42,559,621

37,622,388

- Domiciled overseas

540,379

477,612

Capital reserves

11,441

11,441

Profit reserves

47,664,681

41,487,446

Asset valuation adjustments

(4,122,342)

(58,756)

Treasury shares (Notes 22c and 31b)

(421,041)

(298,015)

Attributable to equity holders of the Parent Company

87,713,041

79,731,756

Total

1,050,983,076

987,364,412

The accompanying Notes are an integral part of these Consolidated Financial Statements.

 

Bradesco     111


 
 

Consolidated Financial Statements and Independent Auditors’ Report

 

Consolidated Statement of Accumulated Income on September 30 – In thousands of Reais

 

 

 

2015

2014

Revenue from financial intermediation

103,061,884

81,853,795

Loans (Note 9j)

49,679,571

43,075,742

Leasing (Note 9j)

399,397

500,999

Operations with securities (Note 7h)

33,542,908

23,858,659

Financial income from insurance, pension plans and capitalization bonds (Note 7h)

14,861,043

10,271,026

Derivative financial instruments (Note 7h)

(3,671,413)

180,193

Foreign exchange operations (Note 10a)

5,281,554

629,937

Reserve requirement (Note 8b)

3,254,552

3,315,759

Sale or transfer of financial assets

(285,728)

21,480

 

 

 

Financial intermediation expenses

88,120,155

55,591,602

Retail and professional market funding (Note 15d)

45,310,825

34,762,555

Adjustment for inflation and interest on technical provisions for insurance, pension plans and capitalization bonds (Note 15d)

10,975,830

7,510,153

Borrowing and on-lending (Note 16c)

15,910,200

2,648,036

Allowance for loan losses (Notes 3g, 9g and 9h)

15,923,300

10,670,858

 

 

 

Gross income from financial intermediation

14,941,729

26,262,193

 

 

 

Other operating income (expenses)

(12,396,264)

(9,863,644)

Fee and commission income (Note 23)

18,169,938

16,002,747

- Other fee and commission income

14,007,386

12,405,714

Income from banking fees

4,162,552

3,597,033

Retained premium from insurance, pension plans and capitalization bonds (Notes 3o and 20c)

45,242,802

38,065,015

- Net premiums written

45,481,750

38,345,993

- Reinsurance premiums paid

(238,948)

(280,978)

Variation in technical provisions for insurance, pension plans and capitalization bonds (Note 3o)

(19,028,561)

(15,470,548)

Retained claims (Note 3o)

(16,049,709)

(13,200,633)

Capitalization bond prize draws and redemptions (Note 3o)

(3,751,840)

(3,554,689)

Selling expenses from insurance, pension plans and capitalization bonds (Note 3o)

(2,480,748)

(2,153,953)

Payroll and related benefits (Note 24)

(11,127,656)

(10,779,280)

Other administrative expenses (Note 25)

(11,889,688)

(10,786,025)

Tax expenses (Note 26)

(3,478,395)

(3,220,349)

Equity in the earnings (losses) of unconsolidated companies (Note 12b)

49,860

130,479

Other operating income (Note 27)

3,158,073

4,069,363

Other operating expenses (Note 28)

(11,210,340)

(8,965,771)

Operating income

2,545,465

16,398,549

Non-operating income (loss) (Note 29)

(256,275)

(338,112)

Income before income tax and social contribution and non-controlling interests

2,289,190

16,060,437

Income tax and social contribution (Notes 33a and 33b)

10,653,296

(4,875,989)

Non-controlling interests in subsidiaries

(105,510)

(88,912)

Net profit

12,836,976

11,095,536

The accompanying Notes are an integral part of these Consolidated Financial Statements.

 

112             Economic and Financial Analysis Report – September 2015


 
 

Consolidated Financial Statements and Independent Auditors’ Report

 

Statement of Changes in Shareholders’ Equity – In thousands of Reais

 

Events

Paid-up Capital

Capital reserves

Profit reserves

Asset valuation adjustment

Treasury shares

Retained earnings

Total

Share premium

Legal

Statutory

Bradesco

Subsidiaries

Balance on December 31, 2013

38,100,000

11,441

4,439,025

29,712,872

(865,373)

(189,070)

(269,093)

-

70,939,802

Acquisition of treasury shares

-

-

-

-

-

-

(28,922)

-

(28,922)

Asset valuation adjustments

-

-

-

-

697,678

298,009

-

-

995,687

Net profit

-

-

-

-

-

-

-

11,095,536

11,095,536

Allocations:

-   Reserves

-

-

554,777

6,780,772

-

-

-

(7,335,549)

-

 

-   Interest on shareholders’ equity paid

-

-

-

-

-

-

-

(2,930,987)

(2,930,987)

 

-   Interim Dividends Paid

-

-

-

-

-

-

-

(829,000)

(829,000)

Balance on September 30, 2014

38,100,000

11,441

4,993,802

36,493,644

(167,695)

108,939

(298,015)

-

79,242,116

 

 

 

 

 

 

 

 

 

 

Balance on December 31, 2014

38,100,000

11,441

5,193,467

38,992,668

(405,477)

(85,834)

(298,015)

-

81,508,250

Increase of capital stock with reserves

5,000,000

-

-

(5,000,000)

-

-

-

-

-

Acquisition of treasury shares

-

-

-

-

-

-

(123,026)

-

(123,026)

Asset valuation adjustments

-

-

-

-

(1,011,301)

(2,619,730)

-

-

(3,631,031)

Net profit

-

-

-

-

-

-

-

12,836,976

12,836,976

Allocations:

-   Reserves

-

-

641,849

7,836,697

-

-

-

(8,478,546)

-

 

-   Interest on Shareholders’ Equity Paid and/or provisioned

-

-

-

-

-

-

-

(3,446,430)

(3,446,430)

 

-   Interim Dividends Paid

-

-

-

-

-

-

-

(912,000)

(912,000)

Balance on September 30, 2015

43,100,000

11,441

5,835,316

41,829,365

(1,416,778)

(2,705,564)

(421,041)

-

86,232,739

The accompanying Notes are an integral part of these Consolidated Financial Statements.

Bradesco     113


 
 

Consolidated Financial Statements and Independent Auditors’ Report

 

Consolidated Statement of Added Value Accumulated on September 30 – In thousands of Reais

 

Description

2015

%

2014

%

1 – Revenue

101,768,680

578.0

86,387,973

281.2

1.1) Financial intermediation

103,061,884

585.4

81,853,795

266.4

1.2) Fees and commissions

18,169,938

103.2

16,002,747

52.1

1.3) Allowance for loan losses

(15,923,300)

(90.5)

(10,670,858)

(34.7)

1.4) Other

(3,539,842)

(20.1)

(797,711)

(2.6)

2 – Financial intermediation expenses

(72,196,855)

(410.1)

(44,920,744)

(146.2)

3 – Inputs acquired from third-parties

(9,570,757)

(54.3)

(8,722,051)

(28.4)

Outsourced services

(2,982,400)

(16.9)

(2,833,158)

(9.2)

Communication

(1,237,234)

(7.0)

(1,136,008)

(3.7)

Data processing

(1,134,674)

(6.4)

(1,002,350)

(3.3)

Asset maintenance

(759,539)

(4.3)

(500,188)

(1.6)

Advertising and marketing

(658,028)

(3.7)

(532,836)

(1.7)

Financial system services

(606,709)

(3.4)

(580,422)

(1.9)

Material, water, electricity and gas

(497,671)

(2.8)

(425,446)

(1.4)

Transport

(471,275)

(2.7)

(595,386)

(1.9)

Security and surveillance

(453,357)

(2.6)

(417,265)

(1.4)

Travel

(123,895)

(0.7)

(101,736)

(0.3)

Other

(645,975)

(3.8)

(597,256)

(2.0)

4 – Gross value added (1-2-3)

20,001,068

113.6

32,745,178

106.6

5 – Depreciation and amortization

(2,446,486)

(13.9)

(2,148,745)

(7.0)

6 – Net value added produced by the entity (4-5)

17,554,582

99.7

30,596,433

99.6

7 – Value added received through transfer

49,860

0.3

130,479

0.4

Equity in the earnings (losses) of unconsolidated companies

49,860

0.3

130,479

0.4

8 – Value added to distribute (6+7)

17,604,442

100.0

30,726,912

100.0

9 – Value added distributed

17,604,442

100.0

30,726,912

100.0

9.1) Personnel

9,723,465

55,1

9,425,562

30.8

Salaries

5,056,950

28.7

4,733,066

15.4

Benefits

2,303,957

13.1

2,140,383

7.0

Government Severance Indemnity Fund for Employees (FGTS)

471,841

2.7

442,808

1.4

Other

1,890,717

10.6

2,109,305

7.0

9.2) Tax, fees and contributions

(5,770,710)

(32.7)

9,450,056

30.7

Federal

(6,339,112)

(36.0)

8,923,893

29.0

State

9,859

0.1

20,956

0.1

Municipal

558,543

3.2

505,207

1.6

9.3) Remuneration for providers of capital

709,201

4.0

666,846

2.1

Rental

691,806

3.9

654,999

2.1

Asset leasing

17,395

0.1

11,847

-

9.4) Value distributed to shareholders

12,942,486

73.6

11,184,448

36.4

Interest on shareholders’ equity/dividends

4,358,430

24.8

3,759,987

12.2

Retained earnings

8,478,546

48.2

7,335,549

23.9

Non-controlling interests in retained earnings

105,510

0.6

88,912

0.3

 

The accompanying Notes are an integral part of these Consolidated Financial Statements.

 

114             Economic and Financial Analysis Report – September 2015


 
 

Consolidated Financial Statements and Independent Auditors’ Report

 

Consolidated Cash Flow Statement Accumulated on September 30In thousands of Reais

 

 

2015

2014

Cash flow from operating activities:

 

 

Net profit before income tax and social contribution

2,289,190

16,060,437

Adjustments to net profit before income tax and social contribution

23,456,091

22,224,987

Effect of Changes in Exchange Rates in Cash and Cash equivalents

(2,965,831)

(135,052)

Allowance for loan losses

15,923,300

10,670,858

Depreciation and amortization

2,446,486

2,148,745

Write-offs through Impairment

-

598,087

Expenses with civil, labor and tax provisions

2,946,614

1,769,075

Expenses with adjustment for inflation and interest on technical provisions for insurance, pension plans and capitalization bonds

10,975,830

7,510,153

Equity in the (earnings/losses) of unconsolidated companies

(49,860)

(130,479)

(Gain)/loss on sale of investments

1,332

1,862

(Gain)/loss on sale of fixed assets

30,282

(131)

(Gain)/loss on sale of foreclosed assets

202,211

232,355

Exchange rate variation/Other

(6,054,273)

(440,486)

Adjusted net profit before taxes

25,745,281

38,285,424

(Increase)/decrease in interbank investments

1,258,454

18,533,561

(Increase)/decrease in trading securities and derivative financial instruments

(2,879,033)

(18,147,458)

(Increase)/decrease in interbank and interdepartmental accounts

(1,324,621)

(2,535,084)

(Increase)/decrease in loan and leasing

(28,935,310)

(22,344,097)

(Increase)/decrease in insurance and reinsurance receivables and reinsurance assets

(499,099)

(761,128)

(Increase)/decrease in other receivables and other assets

(14,643,550)

1,500,568

(Increase)/decrease in reserve requirement - Brazilian Central Bank

(1,344,219)

8,668,173

Increase/(decrease) in deposits

(7,975,962)

(6,181,678)

Increase/(Decrease) in securities sold under agreements to repurchase

(62,347,198)

41,535,367

Increase/(Decrease) in funds from issuance of securities

26,160,857

17,628,865

Increase/(Decrease) in borrowings and on-lending

10,655,469

466,305

Increase/(Decrease) in technical provisions for insurance, pension plans and capitalization bonds

4,386,392

2,229,779

Increase/(Decrease) in other liabilities

18,990,232

2,629,151

Increase/(Decrease) in deferred income

166,499

(414,074)

Income tax and social contribution paid

(6,302,617)

(5,537,549)

Net cash provided by/(used in) by operating activities

(38,888,425)

75,556,125

Cash flow from investing activities:

 

 

(Increase)/Decrease in held-to-maturity securities

(1,371,440)

(1,630,103)

Sale of/maturity of and interests on available-for-sale securities

41,093,357

38,822,184

Proceeds from sale of foreclosed assets

513,835

459,392

Sale of investments

20,997

3,860

Sale of premises and equipment

475,302

453,716

Purchases of available-for-sale securities

(45,651,704)

(44,403,235)

Foreclosed assets received

(1,150,399)

(1,044,540)

Investment acquisitions

(33,316)

(7,073)

Purchase of premises and equipment

(1,210,592)

(945,789)

Intangible asset acquisitions

(5,549,410)

(703,712)

Dividends and interest on shareholders’ equity received

303,672

162,751

Net cash provided by/(used in) investing activities

(12,559,698)

(8,832,549)

Cash flow from financing activities:

 

 

Increase/(decrease) in subordinated debts

2,713,405

579,394

Dividends and interest on shareholders’ equity paid

(4,602,146)

(3,672,986)

Non-controlling interest

982,280

(204,707)

Acquisition of own shares

(123,026)

(28,922)

Net cash provided by/(used in) financing activities

(1,029,487)

(3,327,221)

Net increase/(decrease) in cash and cash equivalents

(52,477,610)

63,396,355

Cash and cash equivalents - at the beginning of the period

204,811,698

117,824,922

Effect of Changes in Exchange Rates in Cash and Cash equivalents

2,965,831

135,052

Cash and cash equivalents - at the end of the period

155,299,919

181,356,329

Net increase/(decrease) in cash and cash equivalents

(52,477,610)

63,396,355

The accompanying Notes are an integral part of these Consolidated Financial Statements. Notes to Bradesco’s Consolidated Financial Statements are as follows:

Bradesco     115


 
 

Consolidated Financial Statements and Independent Auditors’ Report

 

Index of Notes to the Consolidated Financial Statements

 

Page
 

1)            OPERATIONS

117

2)            PRESENTATION OF THE CONSOLIDATED FINANCIAL STATEMENTS

117

3)            SIGNIFICANT ACCOUNTING PRACTICES

119

4)            STATEMENT OF FINANCIAL POSITION AND ADJUSTED INCOME STATEMENT BY OPERATING SEGMENT

128

5)            CASH AND CASH EQUIVALENTS

129

6)            INTERBANK INVESTMENTS

130

7)            SECURITIES AND DERIVATIVE FINANCIAL INSTRUMENTS

131

8)            INTERBANK ACCOUNTS – RESERVE REQUIREMENT

142

9)            LOANS

143

10)          OTHER RECEIVABLES

154

11)          OTHER ASSETS

156

12)          INVESTMENTS

156

13)          PREMISES AND EQUIPMENT

157

14)          INTANGIBLE ASSETS

158

15)          DEPOSITS, SECURITIES SOLD UNDER AGREEMENTS TO REPURCHASE AND FUNDS FROM ISSUANCE OF SECURITIES

159

16)          BORROWING AND ON-LENDING

162

17)          PROVISIONS, CONTINGENT ASSETS AND LIABILITIES AND LEGAL LIABILITIES – TAX AND SOCIAL SECURITY

163

18)          SUBORDINATED DEBT

166

19)          OTHER LIABILITIES

167

20)          INSURANCE, PENSION PLANS AND CAPITALIZATION BONDS

168

21)          NON-CONTROLLING INTERESTS IN SUBSIDIARIES

170

22)          SHAREHOLDERS’ EQUITY (PARENT COMPANY)

170

23)          FEE AND COMMISSION INCOME

172

24)          PAYROLL AND RELATED BENEFITS

173

25)          OTHER ADMINISTRATIVE EXPENSES

173

26)          TAX EXPENSES

173

27)          OTHER OPERATING INCOME

174

28)          OTHER OPERATING EXPENSES

174

29)          NON-OPERATING INCOME (LOSS)

174

30)          RELATED-PARTY TRANSACTIONS (DIRECT AND INDIRECT)

175

31)          FINANCIAL INSTRUMENTS

177

32)          EMPLOYEE BENEFITS

184

33)          INCOME TAX AND SOCIAL CONTRIBUTION

185

34)          OTHER INFORMATION

187

 

116             Economic and Financial Analysis Report – September 2015


 
 

Consolidated Financial Statements and Independent Auditors’ Report

 

Notes to the Consolidated Financial Statements

 

1)      OPERATIONS

 

Banco Bradesco S.A. (Bradesco) is a private-sector publicly traded company and universal bank that through its commercial, foreign exchange, consumer financing and housing loan portfolios carries out all the types of banking activities that it is authorized to do so. The Bank is involved in a number of other activities, either directly or indirectly, through its subsidiaries, specifically leasing, investment banking, brokerage, consortium management, credit cards, real estate projects, insurance, pension plans and capitalization bonds. All these activities are undertaken by the various companies in the Organização Bradesco, working together in an integrated fashion in the market.

 

2)      PRESENTATION OF THE CONSOLIDATED FINANCIAL STATEMENTS

 

Bradesco’s consolidated financial statements include the financial statements for Banco Bradesco, its foreign branches, subsidiaries and jointly controlled entities, in Brazil and overseas, including SPEs (Special Purpose Entities). They were prepared using accounting practices in compliance with Laws No.  4,595/64 (Brazilian Financial System Law) and No. 6,404/76 (Brazilian Corporate Law), including amendments introduced by Laws No. 11,638/07 and No. 11,941/09, as they relate to the accounting for operations, complemented by the rules and instructions of the National Monetary Council (CMN) and the Brazilian Central Bank (Bacen), Brazilian Securities and Exchange Commission (CVM), where applicable, National Private Insurance Council (CNSP), Insurance Superintendence (Susep) and National Supplementary Healthcare Agency (ANS). The financial statements of the leasing companies included in the consolidated financial statements were prepared using the finance lease method, under which the book value of leased fixed assets less the residual value paid in advance.

 

In the preparation of these consolidated financial statements, which were drawn up in accordance with the specific procedures laid down by Article 3 of CMN Resolution No. 2,723/00, in effect until March 26, 2015, and other provisions of the Accounting Plan of Financial Institutions – (“Cosif”), having as objective to demonstrate the adequate financial situation and the results of operations of the group of companies of the Organização Bradesco, as well as maintain consistency with the information already disclosed in previous periods. Additionally, intercompany transactions, including investments, assets and liabilities, revenue, expenses and unrealized profit were eliminated and net profit and shareholders’ equity attributable to the non-controlling interests were accounted for in a separate line. For jointly controlled investments with other shareholders, assets, liabilities and income and loss were proportionally consolidated in the consolidated financial statements according to the interest held in the shareholders’ equity of each investee. Goodwill on the acquisition of investments in subsidiary/associate companies or jointly controlled entities is presented in the investments and intangible assets lines (Note 14a). The foreign exchange variation from foreign branches and, also, from investments, is presented in the income statement accounts used for changes in the value of the derivative financial instrument and borrowing and on-lending operations in order to offset these results with the hedges of these investments.

 

The financial statements include estimates and assumptions, such as: the calculation of estimated loan losses; fair value estimates of certain financial instruments; civil, tax and labor provisions; impairment losses of securities classified as available-for-sale and held-to-maturity securities and non-financial assets; the calculation of technical provisions for insurance, pension plans and capitalization bonds; and the determination of the useful life of specific assets. Actual results may differ from those based on estimates and assumptions.

 

Bradesco’s consolidated financial statements were approved by the Board of Directors on October 28, 2015.

 

Bradesco     117


 
 

Consolidated Financial Statements and Independent Auditors’ Report

 

Notes to the Consolidated Financial Statements

 

Below are the significant directly and indirectly owned companies included in the consolidation:

 

  

On September 30

Activity

Equity interest

2015

2014

Financial Sector – Brazil

 

 

 

Banco Alvorada S.A.

Banking

99.99%

99.99%

Banco Bradesco Financiamentos S.A.

Banking

100.00%

100.00%

Banco Bradesco BBI S.A. (1)

Investment bank

99.80%

98.35%

Banco Boavista Interatlântico S.A.

Banking

100.00%

100.00%

Banco CBSS S.A.

Banking

100.00%

100.00%

Banco Bradesco Cartões S.A.

Cards

100.00%

100.00%

Bradesco Administradora de Consórcios Ltda.

Consortium management

100.00%

100.00%

Banco Bradesco BERJ S.A.

Banking

100.00%

100.00%

Bradesco Leasing S.A. Arrendamento Mercantil

Leasing

100.00%

100.00%

Bradesco S.A. Corretora de Títulos e Valores Mobiliários

Brokerage

100.00%

100.00%

BRAM - Bradesco Asset Management S.A. DTVM

Asset management

100.00%

100.00%

Ágora Corretora de Títulos e Valores Mobiliários S.A.

Brokerage

100.00%

100.00%

Banco Bradescard S.A.

Cards

100.00%

100.00%

Cielo S.A. (2) (3)

Services

30.06%

28.65%

Cia. Brasileira de Soluções e Serviços - Alelo (2)

Services

50.01%

50.01%

Tempo Serviços Ltda.

Services

100.00%

100.00%

Financial Sector – Overseas

 

 

 

Banco Bradesco Argentina S.A.

Banking

99.99%

99.99%

Banco Bradesco Europa S.A.

Banking

100.00%

100.00%

Banco Bradesco S.A. Grand Cayman Branch (4)

Banking

100.00%

100.00%

Banco Bradesco New York Branch

Banking

100.00%

100.00%

Bradesco Securities, Inc.

Brokerage

100.00%

100.00%

Bradesco Securities, UK.

Brokerage

100.00%

100.00%

Insurance, Pension Plan and Capitalization Bond Sector

 

 

 

Bradesco Argentina de Seguros S.A.

Insurance

99.92%

99.92%

Bradesco Auto/RE Companhia de Seguros

Insurance

100.00%

100.00%

Bradesco Capitalização S.A.

Capitalization bonds

100.00%

100.00%

Bradesco Saúde S.A.

Insurance/health

100.00%

100.00%

Odontoprev S.A.

Dental care

50.01%

50.01%

Bradesco Seguros S.A.

Insurance

100.00%

100.00%

Bradesco Vida e Previdência S.A.

Pension plan/insurance

100.00%

100.00%

Atlântica Companhia de Seguros

Insurance

100.00%

100.00%

Other Activities

 

 

 

Andorra Holdings S.A.

Holding

100.00%

100.00%

Bradseg Participações S.A.

Holding

100.00%

100.00%

Bradescor Corretora de Seguros Ltda.

Insurance brokerage

100.00%

100.00%

Bradesplan Participações Ltda.

Holding

100.00%

100.00%

BSP Empreendimentos Imobiliários S.A.

Real estate

100.00%

100.00%

Cia. Securitizadora de Créditos Financeiros Rubi

Credit acquisition

100.00%

100.00%

Columbus Holdings S.A.

Holding

100.00%

100.00%

Nova Paiol Participações Ltda.

Holding

100.00%

100.00%

Scopus Tecnologia Ltda. (5)

Information technology

-

100.00%

União Participações Ltda.

Holding

100.00%

100.00%

 

(1)  Increase in equity interest through share acquisition in December 2014;

(2)  Company proportionally consolidated, pursuant to CVM Rule No. 247/96;

(3)  Increase in equity interest through share acquisition in February and March 2015;

(4)  The special purpose entity International Diversified Payment Rights Company is being consolidated. The company is part of a structure set up for the securitization of the future flow of payment orders received overseas; and

(5)  Company divested in December 2014.

118             Economic and Financial Analysis Report – September 2015


 
 

Consolidated Financial Statements and Independent Auditors’ Report

 

Notes to the Consolidated Financial Statements

 

3)     SIGNIFICANT ACCOUNTING PRACTICES

 

a)   Functional and presentation currencies

 

Consolidated financial statements are presented in Brazilian reais, which is also Bradesco’s functional currency. Foreign branches and subsidiaries are mainly a continuation of activities in Brazil, and, therefore, assets, liabilities and profit or loss are translated into Brazilian reais using the appropriate currency exchange rate to comply with accounting practices adopted in Brazil. Foreign currency translation gains and losses arising are recognized in the period’s income statement in the lines “Derivative Financial Instruments” and “Borrowing and On-lending”.

 

b)   Income and expense recognition

 

The result is calculated according to the regime of competence, which establishes that the revenues and expenses should be included in the calculation of the results for the periods in which they occur, always simultaneously when they are correlated, regardless of being a receipt or payment.

 

Fixed rate contracts are recorded at their redemption value with the income or expense relating to future periods being recorded as a deduction from the corresponding asset or liability. Finance income and costs are recognized daily on a pro-rata basis and calculated using the compounding method, except when they relate to discounted notes or to foreign transactions, which are calculated using the straight-line method.

 

Floating rate and foreign-currency-indexed contracts are adjusted for interest and foreign exchange rates applicable at the end of the reporting period.

 

Insurance and coinsurance premiums, net of premiums paid for coinsurance and related commissions, are recorded upon the issue of the related policies/certificates/endorsements and invoices, or upon the beginning of the exposure to risk in cases in which the risk begins before the issue, and recognized on a straight-line basis over the policies’ effective period through the upfront recognition and subsequent reversal though the income statement of the unearned premium reserve and the deferred acquisition costs. Revenues from premiums and the corresponding deferred acquisition costs, relating to existing risk for which no policy has been issued, are recorded in the income statement at the beginning of the risk exposure, based on estimated figures.

 

Recognition of health insurance premiums commences with the effectiveness of the corresponding insurance policy, and is recognized in proportion to the portion of the term elapsed.

 

Income and expenses arising from Mandatory Insurance For Personal Injury Caused by Motor Vehicles (DPVAT) insurance operations are recorded based on information provided by Seguradora Líder dos Consórcios do Seguro DPVAT S.A.

 

Accepted coinsurance and retrocession operations are recorded based on the information received from other insurers and IRB - Brasil Resseguros S.A. (IRB), respectively.

 

Reinsurance operations are recorded based on the premium and claims information provided which is subject to the analysis of the re-insurers. The deductions of reinsurance premiums granted are consistent with the recognition of the corresponding insurance premium and/or terms of the reinsurance contract.

 

Acquisition costs, relative to the insurance commission, are deferred and recognized in profit or loss in proportion to the amount of premium recognized.

 

Contributions and agency fees are deferred and recognized in the income statement on a straight-line basis over a period of 24 months for health insurance operations, and 12 months for other operations.

 

Pension plan contributions and life insurance premiums with survival coverage are recognized in the income statement as they are received.

 

Bradesco     119


 
 

Consolidated Financial Statements and Independent Auditors’ Report

 

Notes to the Consolidated Financial Statements

 

The revenue of the capitalization plans are recognized in the accounts in the month in which they are issued, according to the types of collection, which may be in monthly payments or in a single payment. Each security has a nominal value, which is restated monetarily by the Reference Rate (TR) + 0.5% interest per month. Technical provisions are recorded when the respective revenues are recognized.

 

The revenues with prescribed capitalization plans are recognized after the period of prescription, according to the Brazilian legislation, that is up to 20 years for securities and draws not redeemed until November 2003 and of five years after this date. The expenses for placement of capitalization bonds, classified as “Acquisition Costs”, are recognized in the income statement as incurred.

 

c)   Cash and cash equivalents

 

Cash and cash equivalents include: funds available in currency, investments in gold, securities sold under agreements to repurchase and interest-earning deposits in other banks, maturing in 90 days or less, which are exposed to insignificant risk of change in fair value. These funds are used by Bradesco to manage its short-term commitments.

 

Cash and cash equivalents detailed balances are presented in Note 5.

 

d)   Interbank investments

 

Unrestricted repurchase and reverse repurchase agreements are stated at their fair value. All other interbank investments are stated at cost, plus income earned up to the end of the reporting period, net of any devaluation allowance, if applicable.

 

The breakdown, terms and proceeds relating to interbank investments are presented in Note 6.

 

e)   Securities – Classification

 

·       Trading securities – securities acquired for the purpose of being actively and frequently traded. They are recorded at cost, plus income earned and adjusted to fair value with movements recognized in the Income Statement for the period;

 

·       Available-for-sale securities – securities that are not specifically intended for trading purposes or to be held to maturity. They are recorded at cost, plus income earned, which is recorded in profit or loss in the period and adjusted to fair value with movements recognized in shareholders’ equity, net of tax, which will be transferred to the Income Statement only when effectively realized; and

 

·       Held-to-maturity securities – securities for which there is positive intent and financial capacity to hold to maturity. They are recorded at cost, plus income earned recognized in the Income Statement for the period.

 

Securities classified as trading and available-for-sale, as well as derivative financial instruments, are recognized in the consolidated statement of financial position at their fair value. Fair value is generally based on quoted market prices or quotations for assets or liabilities with similar characteristics. If market prices are not available, fair values are based on traders’ quotations, pricing models, discounted cash flows or similar techniques to determine the fair value and may require judgment or significant estimates by Management.

 

Classification, breakdown and segmentation of securities are presented in Note 7 (a to c).

 

f)    Derivative financial instruments (assets and liabilities)

 

Derivate instruments are classified based on the objective for which  the underlying instrument was acquired at the date of purchase, taking into consideration its use for possible hedging purposes.

Operations involving derivative financial instruments are designed to meet the Bank’s own needs in order to manage overall exposure, as well as to meet customer requests to manage their positions. The gains or losses are recorded in profit-and-loss and shareholders’ equity accounts.

 

120             Economic and Financial Analysis Report – September 2015


 
 

Consolidated Financial Statements and Independent Auditors’ Report

 

Notes to the Consolidated Financial Statements

 

Derivative financial instruments used to mitigate risk deriving from exposure to variations in the fair value of financial assets and liabilities are designated as hedges when they meet the criteria for hedge accounting and are classified according to their nature:

 

·       Market risk hedge: the gains and losses, realized or not, of the financial instruments classified in this category as well as the financial assets and liabilities, that are the object of the hedge, are recorded in the Income Statement; and

 

·       Cash flow hedge: the effective portion of valuation or devaluation of the financial instruments classified in this category is recorded, net of taxes, in a specific account in shareholders’ equity. The ineffective portion of the hedge is recognized directly in the Income Statement.

 

A breakdown of amounts included as derivative financial instruments, in the balance sheet and off-balance-sheet accounts, is disclosed in Note 7 (d to g).

 

g)   Loans and leasing, advances on foreign exchange contracts, other receivables with credit characteristics and allowance for loan losses

 

Loans and leasing, advances on foreign exchange contracts and other receivables with credit characteristics are classified by risk level, based on: (i) the parameters established by CMN Resolution No. 2,682/99, which requires risk ratings to have nine levels, from “AA” (minimum risk) to “H” (maximum risk); and (ii) Management’s assessment of the risk level. This assessment, which is carried out regularly, considers current economic conditions and past experience with loan losses, as well as specific and general risks relating to operations, debtors and guarantors. Moreover, the days-past-due is also considered in the rating of customer risk as per CMN Resolution No. 2,682/99, as follows:

 

Past-due period (1)

Customer rating

·  from 15 to 30 days

B

·  from 31 to 60 days

C

·  from 61 to 90 days

D

·  from 91 to 120 days

E

·  from 121 to 150 days

F

·  from 151 to 180 days

G

·  more than 180 days

H

 

(1)  For transactions with terms of more than 36 months, past-due periods are doubled, as permitted by CMN Resolution No. 2,682/99.

 

Interest and inflation adjustments on past-due transactions are only recognized in the Income Statement up to the 59th day that they are past due. As from the 60th day, they are recognized in off-balance sheet accounts and are only recognized in the Income Statement when received.

 

H-rated past-due transactions remain at this level for six months, after which they are written-off against the existing allowance and controlled in off-balance-sheet accounts for at least five years.

 

Renegotiated transactions are held at the same rating as on the date of the renegotiation or classified in a higher risk rating. Renegotiations already written-off against the allowance and that were recorded in off-balance-sheet accounts, are rated as level “H” and any possible gains derived from their renegotiation are recognized only when they are effectively received. When there is a significant repayment on the operation or when new material facts justify a change in the level of risk, the operation may be reclassified to a lower risk category.

 

The estimated allowance for loan losses is calculated to sufficiently cover probable losses, considering CMN and Bacen standards and instructions, together with Management’s assessment of the credit risk.

 

Bradesco     121


 
 

Consolidated Financial Statements and Independent Auditors’ Report

 

Notes to the Consolidated Financial Statements

 

Type, values, terms, levels of risk, concentration, economic sector of client’s activity, renegotiation and income from loans, as well as the breakdown of expenses and statement of financial position accounts for the allowance for loan losses are presented in Note 9.

 

h)   Income tax and social contribution (assets and liabilities)

 

Income tax and social contribution deferred tax assets, calculated on income tax losses, social contribution losses and temporary differences, are recorded in “Other Receivables - Sundry” and the deferred tax liabilities on tax differences in leasing depreciation (applicable only for income tax), mark-to-market adjustments on securities, restatement of judicial deposits, among others, are recorded in “Other Liabilities - Tax and Social Security”.

 

Deferred tax assets on temporary differences are realized when the difference between the accounting treatment and the income tax treatment reverses. Deferred tax assets on income tax and social contribution losses are realizable when taxable income is generated, up to the 30% limit of the taxable profit for the period. Deferred tax assets are recorded based on current expectations of realization considering technical studies and analyses carried out by Management.

 

The provision for income tax is calculated at 15% of taxable income plus a 10% surcharge. For financial companies, equated and of the insurance industry, the social contribution on the profit was calculated until August 2015, considering the rate of 15%. For the period between September 2015 and December 2018, the rate was changed to 20%, according to Law No. 13,169/15, returning to the rate of 15% as from January 2019. For the other companies, the social contribution is calculated considering the rate of 9%.

 

By virtue of the amendment of the rate, the Organização Bradesco constituted, in September 2015, a supplement to the tax credit of social contribution, considering the annual expectations of achievement and their respective rates in force in each period, according to the technical study conducted.

 

Provisions were recorded for other income tax and social contribution in accordance with specific applicable legislation.

 

Changes in the criteria to recognize revenue, costs and expenses included in the net profit for the period, enacted by Law No. 11,638/07 and subsequent amendments were made fiscally by the new regime of the taxation in force instituted by Law No. 12,973/14.

 

The breakdown of income tax and social contribution, showing the calculations, the origin and expected use of deferred tax assets, as well as unrecorded deferred tax assets, are presented in Note 33.

 

i)    Prepaid expenses

 

Prepaid expenses consist of funds already disbursed for future benefits or services, which are recognized in the profit or loss on an accrual basis.

 

Incurred costs relating to assets that will generate revenue in subsequent periods are recorded in the Income Statement according to the terms and the amount of expected benefits and directly written-off in the Income Statement when the corresponding assets or rights are no longer part of the institution’s assets or when future benefits are no longer expected.

 

In the case of the remuneration paid by the origination of credit operations to the banking correspondents related to credit operations originated during 2015, Bradesco opted to recognize 2/3 of the total value of compensation, pursuant to the provisions of Bacen Circular No. 3,738/14.

 

Prepaid expenses are shown in detail in Note 11b.

 

j)    Investments

 

Investments in unconsolidated companies, where Bradesco has significant influence over the investee or holds at least 20% of the voting rights, are accounted for using the equity method.

 

122             Economic and Financial Analysis Report – September 2015


 
 

Consolidated Financial Statements and Independent Auditors’ Report

 

Notes to the Consolidated Financial Statements

 

 

Tax incentives and other investments are stated at cost, less allowance for losses/impairment, where applicable.

 

Subsidiaries and jointly controlled entities are consolidated – the composition of the main companies can be found in Note 2. The composition of unconsolidated companies, as well as other investments, can be found in Note 12.

 

k)   Premises and equipment

 

Relates to the tangible assets used by the Bank in its activities, including those resulting from transactions that transfer risks, benefits and control of the assets to the Bank.

 

Premises and equipment are stated at acquisition cost, net of accumulated depreciation, calculated by the straight-line method based on the assets’ estimated economic useful life, using the following rates: real estate – 4% per annum; furniture and utensils and machinery and equipment – 10% per annum; transport systems – 20% per annum; and data-processing systems – 20% to 50% per annum, and adjusted for impairment, when applicable.

 

The breakdown of asset costs and their corresponding depreciation, as well as the unrecorded surplus value for real estate and the fixed asset ratios, are presented in Note 13.

 

l)    Intangible assets

 

Relates to the right over intangible assets used by the Bank in its activities.

 

Intangible assets comprise:

 

·       Future profitability/acquired client portfolio and acquisition of right to provide banking services: they are recorded and amortized over the period in which the asset will directly and indirectly contribute to future cash flows and adjusted for impairment, where applicable; and

 

·       Software: stated at cost less amortization calculated on a straight-line basis over the estimated useful life (20% to 50% p.a.), from the date it is available for use and adjusted for impairment, where applicable. Internal software development costs are recognized as an intangible asset when it is possible to show the intent and ability to complete and use the software, as well as to reliably measure costs directly attributable to the intangible asset. These costs are amortized during the software’s estimated useful life, considering the expected future economic benefits.

 

Goodwill and other intangible assets and the movement in these balances by class, are presented in Note 14.

 

m) Impairment

 

Financial and non-financial assets are tested for impairment.

 

Impairment evidence may comprise the non-payment or payment delay by the debtor, possible bankruptcy process or the significant or extended decline in an asset value.

 

An impairment loss of a financial or non-financial asset is recognized in the profit or loss for the period if the book value of an asset or cash-generating unit exceeds its recoverable value. Impairment losses are presented in Note 7c(10).

 

n)   Securities sold under agreements to repurchase

 

These are recognized at the value of the liabilities and include, when applicable, related charges up to the end of the reporting period, calculated on a daily pro-rata basis.

 

A breakdown of the contracts recorded in deposits and securities sold under agreements to repurchase, as well as terms and amounts recognized in the statement of financial position and income statement, is presented in Note 15.

Bradesco     123


 
 

Consolidated Financial Statements and Independent Auditors’ Report

 

Notes to the Consolidated Financial Statements

 

 

o)   Technical provisions relating to insurance, pension plans and capitalization bonds

 

·       Damage, health and group insurance lines, except life insurance with survival coverage:

 

-       The unearned premium reserve (PPNG) is calculated on a daily pro-rata basis, using premiums net of coinsurance, but including amounts ceded through reinsurance, and is comprised of the portion corresponding to the remaining period of coverage less initial contracting costs, except for health and personal insurance. The portion of these reserves corresponding to the estimate for risks in effect but not yet contracted is designated ‘PPNG-RVNE’;

 

-      The unearned premium or contribution reserve (PPCNG) is calculated on a daily pro-rata basis based on the portion of health insurance premiums corresponding to the remaining period of coverage, of the currently effective contracts;

 

-      The mathematical reserve for unvested benefits (PMBaC) is calculated as the difference between the current value of future benefits and the current value of future contributions, on obligations already assumed by Bradesco;

 

-      The mathematical reserve for unvested benefits (PMBaC) relates to the individual health care plan portfolio and covers the risk related to the cover for the holder’s dependents for five years following the death of the holder. It is calculated using a 5.2% annual discount rate, the time holders are expected to remain in the plan up to their death, and the projected costs of the five-year-period cover, excluding payment of premiums;

 

-       For the health insurance, the mathematical reserve of benefits granted (PMBC) is constituted by the obligations arising from the contractual clauses of remission of installments in cash, regarding the coverage of health assistance and by the premiums through payment of insured persons participating in the Bradesco Saúde insurance - "GBS Plan", taking as a basis the present value of estimated future expenditure with the costs of health care of dependents of holders already deceased, as provided for in the ANS Normative Resolution No. 75/04, and considering a discount rate of 5.2% per annum;

 

-       For the health insurance, the reserve for claims incurred but not reported (IBNR) is calculated from the final estimate of claims already incurred and still not reported, based on the run-off triangles, monthly that consider the historical development of claims advised in the last 12 months to establish a future projection per period of occurrence;

 

-        For non-life insurance, the reserve for ‘incurred but not reported’ (IBNR) claims is calculated based on incurred but not paid’ (IBNP) claims less the balance of the reserve for ‘unsettled’ claims (PSL) on the calculation date. A final estimate of IBNP is calculated using semi-annual run-off triangles. The run-off triangles consider the historical development of claims paid in the previous 14 half-year periods to determine a future projection per occurrence period, and considers the estimated claims ‘incurred but not sufficient’ reported (IBNER), reflecting the changing expectation of the amount provisioned along the regulatory process;

 

-       For other life insurance, the reserve for ‘incurred but not reported’ (IBNR) claims is calculated based on incurred but not paid (IBNP) claims less the reserve for unsettled claims (PSL) on the calculation date. A final estimate of IBNP claims is calculated using semi-annual run-off triangles. The run-off triangles consider the historical development of claims paid in the previous 16 half-year periods to determine a future projection per occurrence period;

 

-        The reserve for unsettled claims (PSL) considers all claim notifications received up to the end of the reporting period. The reserve is adjusted for inflation and includes all claims in litigation;

 

-       For non-life insurance, the reserve for unsettled claims (PSL) is determined based on the indemnity payment estimates, considering all administrative and judicial claims existing at the reporting date, net of the expected payments to be received;

 

124             Economic and Financial Analysis Report – September 2015


 
 

Consolidated Financial Statements and Independent Auditors’ Report

 

Notes to the Consolidated Financial Statements

 

-       The reserve for related expenses (PDR) is recorded to cover expenses related to estimated claims and benefits. For products structured in self-funding and partially regimes, the reserve covers claims incurred. For plans structured under a capitalization regime, the reserve is made to cover the expected expenses related to incurred claims and also claims expected to be incurred in the future;

 

-       For damage insurance, the reserve for related expenses (PDR) is calculated on a monthly basis to cover the expenses related to indemnity payment, and it covers the expenses allocated individually to each claim, as well as expenses related to claims that have not been itemized, that is, those at the level of the portfolio;

 

-       The reserve for redemptions and other amounts to be settled (PVR) comprises figures related to redemptions to settle, premium refunds owed and portability (transfer-outs) requested but not yet transferred to the recipient insurer;

 

-       The reserve for technical surplus (PET) corresponds to the difference between the expected and the observed amounts for events in the period for personal insurance that have a technical surplus participation clause;

 

-      The complementary reserve for coverage (PCC) refers to the amount necessary to complement technical provisions, as calculated in the Liability Adequacy Test (LAT), which is prepared using statistical and actuarial methods based on realistic assumptions, taking into account the biometric table BR-EMS of both genders, improvement of G Scale and forward interest rate curves (ETTJ) free from risk as authorized by SUSEP. The improvement rate is calculated from automatic updates of the biometric table, considering the expected increase in future life expectancy; and

 

-       Other reserves are recorded for the individual health portfolio to address the differences between the expected present value of future premiums and the expected present value of indemnities and related expenses, using an annual discount rate of 5.2%.

 

·       Pension plans and life insurance with survival coverage:

 

-       The unearned premium reserve (PPNG) is calculated on a daily prorated basis using net premiums, and is comprised of the portion corresponding to the remaining period of coverage and includes an estimate for risks covered but not yet issued (RVNE);

 

-      The mathematical reserve for unvested benefits (PMBaC) is recorded for participants who have not yet received any benefit. In defined benefit pension plans, the reserve represents the difference between the present value of future benefits and the present value of future contributions, corresponding to obligations in the form of retirement, disability, pension and annuity plans. The reserve is calculated using methodologies and assumptions set forth in the actuarial technical notes;

 

-       The mathematical reserve for unvested benefits (PMBaC) related to life insurance and unrestricted benefit pension plans (VGBL and PGBL), as well as the defined contribution plans, shows the value of participant contributions, net of costs and other contractual charges, plus income from investment in specially constituted investment funds (FIE);

 

-        The reserve for redemptions and other amounts to be settled (PVR) comprises figures related to redemptions to settle, premium refunds owed and portability requested but not yet transferred to the recipient insurer;

 

-        The mathematical reserve for vested benefits (PMBC) is recognized for participants already receiving benefits and corresponds to the present value of future obligations related to the payment of those on-going benefits;

 

-        The complementary reserve for coverage (PCC) refers to the amount necessary to complement technical provisions, as calculated in the Liability Adequacy Test (LAT), which is prepared semi-annually using statistical and actuarial methods based on realistic assumptions, taking into account the biometric table BR-EMS of both genders, improvement of G Scale and forward interest rate curves (ETTJ) free from risk as authorized by SUSEP. The improvement rate is calculated from automatic updates of the biometric table, considering the expected increase in future life expectancy;

Bradesco     125


 
 

Consolidated Financial Statements and Independent Auditors’ Report

 

Notes to the Consolidated Financial Statements

 

 

-        The reserve for related expenses (PDR) is recorded to cover expenses related to estimated claims and benefits. For products structured in self-funding and partially regimes, the reserve covers claims incurred. For plans structured under a capitalization regime, the reserve is made to cover the expected expenses related to incurred claims and also claims expected to be incurred in the future;

 

-        The reserve for financial surplus (PEF) corresponds to the portion of income from investment of reserves that exceeds the minimum returns due to policyholders of pension plans that have a profit share clause;

 

-        The reserve for incurred and not reported (IBNR) events is constituted for claims incurred but not reported and is based on run-off triangles, which consider the loss development of claims in the previous 96 months to set forth a future projection by occurrence period; and

 

-        The reserve for unsettled claims (PSL) considers all loss notices received up to the end of the reporting period. The provision is updated for inflation and includes all claims in litigation.

 

·       Capitalization bonds:

 

-        The mathematical reserve for capitalization bond (PMC) is recorded for each active or suspended capitalization bond over the term set forth in the general conditions of the plan, and is calculated using the capitalization percentage, applicable to each payments made, plus the monthly accrual calculated using the inflation index and the interest rate established in the plan until the bond is redeemed or canceled;

 

-        The reserve for redemption (PR) comprises the values of matured and early-terminated capitalization bonds and is calculated by updating the balance of bonds whose terms have expired or canceled using the inflation index until the holder receives the redemption payment;

 

-        Reserve for ‘draws to be held’ (PSR) is recorded to cover premiums for future prize draws, and the balance represents the present value of the draws that have already been funded but have not yet been held. The calculation methodology consists of the accumulation of the prize draw percentage applicable to each payment, as established in the plan, less the amounts related to prize draws that have already occurred. The percentages of payments designated for the prize draws is defined in advance in the actuarial technical note, and is not modified during the term of the bond;

 

-        Reserve for draws payable (PSP) consists of the value of unpaid prize draw amounts, adjusted for inflation for the period between the date of the drawing and its effective settlement; and

 

-        Reserve for administrative expense (PDA) is recorded to cover the cost of maintaining the single payment (PU) capitalization bonds.

 

Technical provisions shown by account, product and segment, as well as amounts and details of plan assets covering these technical provisions, are shown in Note 20.

 

p)   Provisions, contingent assets and liabilities and legal obligations – tax and social security

 

Provisions, contingent assets and liabilities, and legal obligations, as defined below, are recognized, measured and disclosed in accordance with the criteria set out in CPC 25, approved by CMN Resolution No. 3,823/09 and CVM Resolution No. 594/09:

 

·       Contingent Assets: these are not recognized in the financial statements, except to the extent that there are real guarantees or favorable judicial decisions, to which no further appeals are applicable, and confirmation of the capacity of the counterparty to pay or the ability of Bradesco to realize the asset via compensation against another liability upon which the gain is considered practically certain. Contingent assets with a chance of probable success are disclosed in the notes to the financial statements;

 

126             Economic and Financial Analysis Report – September 2015


 
 

Consolidated Financial Statements and Independent Auditors’ Report

 

Notes to the Consolidated Financial Statements

 

·       Provisions: these are recorded taking into consideration the opinion of legal counsel, the nature of the lawsuits, similarity with previous lawsuits, complexity and positioning of the courts, whenever the loss is deemed probable, it requires a probable outflow of funds to settle the obligation and when the amount can be reliably measured;

 

·       Contingent Liabilities: according to CPC 25, the term “contingent” is used for liabilities that are not recognized because their existence will only be confirmed by the occurrence of one or more uncertain future events beyond Management’s control. Contingent liabilities do not meet the criteria for recognition because they are considered as possible losses should only be disclosed in the notes when relevant. Obligations deemed remote are not recorded as a provision nor disclosed; and

 

·       Legal Obligations – Provision for Tax Risks: results from judicial proceedings, which contest the applicability of tax laws on the grounds of legality or constitutionality, which, regardless of the assessment of the probability of success, are fully provided for in the financial statements.

 

Details on lawsuits, as well as segregation and changes in amounts recorded, by type, are presented in Note 17.

 

q)   Funding expenses

 

Expenses related to funding transactions involving the issuance of securities reduce the corresponding liability and are recognized in the profit or loss over the term of the transaction. They are presented in Notes 15c and 18.

 

r)    Other assets and liabilities

 

Assets are stated at their realizable amounts, including, when applicable, related income and inflation and exchange variations (on a daily prorated basis), less provision for losses, when deemed appropriate. Liabilities include known or measurable amounts, including related charges and inflation and exchange variations (on a daily prorated basis).

 

s)   Subsequent events

 

These refer to events occurring between the reporting date and the date the financial statements are authorized to be issued.

 

They comprise the following:

 

·       Events resulting in adjustments: events relating to conditions already existing at the end of the reporting period; and

 

·       Events not resulting in adjustments: events relating to conditions not existing at the end of the reporting period.

 

Subsequent events, if any, are described in Note 34.

 

Bradesco     127


 
 

Consolidated Financial Statements and Independent Auditors’ Report

 

Notes to the Consolidated Financial Statements

 

4)     STATEMENT OF FINANCIAL POSITION AND ADJUSTED INCOME STATEMENT BY OPERATING SEGMENT

 

a)      Statement of financial position

 

 

On September 30 - R$ thousand

Financial (1) (2)

Insurance Group (2) (3)

Other Activities (2)

Eliminations

(4)

Total Consolidated

Brazil

Overseas

Brazil

Overseas

Assets

 

 

 

 

 

 

 

Current and long-term assets

771,790,079

162,932,847

195,507,455

4,457

2,319,510

(100,666,269)

1,031,888,079

Funds available

22,765,256

4,818,079

192,865

1,716

117,013

(14,977,574)

12,917,355

Interbank investments

148,667,278

4,702,801

-

-

-

-

153,370,079

Securities and derivative financial instruments

164,902,797

18,766,567

182,194,398

1,984

795,124

(2,189,429)

364,471,441

Interbank and interdepartmental accounts

54,178,744

-

-

-

-

-

54,178,744

Loan and leasing

259,309,968

130,768,383

-

-

-

(80,343,614)

309,734,737

Other receivables and assets

121,966,036

3,877,017

13,120,192

757

1,407,373

(3,155,652)

137,215,723

Permanent assets

94,421,024

54,418

4,382,026

16

1,193,753

(80,956,240)

19,094,997

Investments

81,054,571

-

1,376,876

-

234,755

(80,956,240)

1,709,962

Premises and equipment

3,575,883

23,629

1,371,410

16

29,264

-

5,000,202

Intangible assets

9,790,570

30,789

1,633,740

-

929,734

-

12,384,833

Total in 2015

866,211,103

162,987,265

199,889,481

4,473

3,513,263

(181,622,509)

1,050,983,076

Total in 2014

820,189,355

101,399,377

173,653,363

2,768

2,858,742

(110,739,193)

987,364,412

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

Current and long-term liabilities

775,032,721

109,456,460

177,760,732

2,307

1,224,916

(100,666,269)

962,810,867

Deposits

165,323,348

53,308,567

-

-

-

(14,995,319)

203,636,596

Securities sold under agreements to repurchase

251,987,208

6,576,644

-

-

-

(716,955)

257,846,897

Funds from issuance of securities

103,487,732

9,684,128

-

-

-

(2,185,570)

110,986,290

Interbank and interdepartmental accounts

5,463,347

-

-

-

-

-

5,463,347

Borrowing and on-lending

126,055,439

23,941,780

-

-

-

(80,343,614)

69,653,605

Derivative financial instruments

13,585,567

1,274,781

-

-

-

-

14,860,348

Technical provisions from insurance, pension plans and capitalization bonds

-

-

168,628,025

1,280

-

-

168,629,305

Other liabilities:

 

 

 

 

 

 

 

- Subordinated debts

24,791,512

13,743,560

-

-

-

-

38,535,072

- Other

84,338,568

927,000

9,132,707

1,027

1,224,916

(2,424,811)

93,199,407

Deferred income

437,022

-

22,146

-

-

-

459,168

Non-controlling interests in subsidiaries

4,508,621

53,530,805

22,106,603

2,166

2,288,347

(80,956,240)

1,480,302

Shareholders’ equity

86,232,739

-

-

-

-

-

86,232,739

Total in 2015

866,211,103

162,987,265

199,889,481

4,473

3,513,263

(181,622,509)

1,050,983,076

Total in 2014

820,189,355

101,399,377

173,653,363

2,768

2,858,742

(110,739,193)

987,364,412

 

128             Economic and Financial Analysis Report – September 2015


 
 

Consolidated Financial Statements and Independent Auditors’ Report

 

Notes to the Consolidated Financial Statements

 

b)      Income statement

 

 

 

September 30 YTD - R$ thousand

Financial (1) (2)

Insurance Group (2) (3)

Other Activities (2)

Eliminations

(4)

Total Consolidated

Brazil

Overseas

Brazil

Overseas

Revenue from financial intermediation

86,815,530

2,195,300

14,865,904

-

140,531

(955,381)

103,061,884

Financial intermediation expenses

75,707,205

2,392,501

10,975,830

-

-

(955,381)

88,120,155

Gross income from financial intermediation

11,108,325

(197,201)

3,890,074

-

140,531

-

14,941,729

Other operating income/expenses

(14,319,455)

(270,983)

2,171,901

(593)

15,662

7,204

(12,396,264)

Operating income

(3,211,130)

(468,184)

6,061,975

(593)

156,193

7,204

2,545,465

Non-operating income

(276,475)

11,762

12,953

-

2,689

(7,204)

(256,275)

Income before taxes and non-controlling interest

(3,487,605)

(456,422)

6,074,928

(593)

158,882

-

2,289,190

Income tax and social contribution

12,831,320

(24,070)

(2,113,646)

(20)

(40,288)

-

10,653,296

Non-controlling interests in subsidiaries

(27,792)

-

(77,718)

-

-

-

(105,510)

Net profit in 2015

9,315,923

(480,492)

3,883,564

(613)

118,594

-

12,836,976

Net profit in 2014

8,255,204

(461,113)

3,170,364

(32)

131,113

-

11,095,536

(1)  The financial segment is comprised of financial institutions, holding companies which are mainly responsible for managing financial resources, and credit card, consortium and asset management companies;

(2)  The asset, liability, income and expense balances among companies from the same segment are eliminated;

(3)  The Insurance Group segment comprises insurance, pension plan and capitalization bond companies; and

(4)  Refers to amounts eliminated among companies from different segments, as well as among operations carried out in Brazil and overseas.

 

5)     CASH AND CASH EQUIVALENTS

 

 

On September 30 - R$ thousand

 

2015

2014

Cash and due from banks in domestic currency

7,543,514

7,596,289

Cash and due from banks in foreign currency

5,373,693

3,719,338

Investments in gold

148

100

Total cash and due from banks

12,917,355

11,315,727

Interbank investments (1)

142,382,564

170,040,602

Total cash and cash equivalents

155,299,919

181,356,329

(1)  Refers to operations that mature in 90 days or less from the date they were effectively invested and with insignificant risk of change in fair value.

Bradesco     129      


 
 

Consolidated Financial Statements and Independent Auditors’ Report

 

Notes to the Consolidated Financial Statements

 

6)     INTERBANK INVESTMENTS

 

a)    Breakdown and maturity

 

 

On September 30 - R$ thousand

1 to 30

days

31 to 180 days

181 to 360 days

More than 360 days

2015

2014

Securities purchased under agreements to resell:

 

 

 

 

 

 

Own portfolio position

3,359,839

-

-

-

3,359,839

2,122,343

Financial treasury bills

-

-

-

-

-

110,640

● National treasury notes

1,615,531

-

-

-

1,615,531

329,766

● National treasury bills

1,475,766

-

-

-

1,475,766

1,668,244

● Bank deposit certificate

232,045

-

-

-

232,045

-

● Debentures

13,227

-

-

-

13,227

-

● Other

23,270

-

-

-

23,270

13,693

Funded position

137,758,180

1,021,344

-

-

138,779,524

169,786,280

● Financial treasury bills

12,896,004

-

-

-

12,896,004

18,073,749

● National treasury notes

110,483,949

1,021,344

-

-

111,505,293

77,727,720

● National treasury bills

14,378,227

-

-

-

14,378,227

73,984,811

Short position

-

528,139

-

-

528,139

569,490

● National treasury bills

-

528,139

-

-

528,139

569,490

Subtotal

141,118,019

1,549,483

-

-

142,667,502

172,478,113

Interest-earning deposits in other banks:

           

● Interest-earning deposits in other banks:

4,057,767

4,823,030

1,315,663

550,387

10,746,847

8,889,354

● Provision for losses

(13,367)

(5,266)

(25,637)

-

(44,270)

(32,702)

Subtotal

4,044,400

4,817,764

1,290,026

550,387

10,702,577

8,856,652

Total in 2015

145,162,419

6,367,247

1,290,026

550,387

153,370,079

 

%

94.6

4.2

0.8

0.4

100.0

 

Total in 2014

172,351,614

5,869,689

2,533,667

579,795

 

181,334,765

%

95.1

3.2

1.4

0.3

 

100.0

 

b)   Income from interbank investments

 

Classified in the income statement as income from operations with securities.

 

  

September 30 YTD - R$ thousand

2015

2014

Income from investments in purchase and sale commitments:

 

 

Own portfolio position

249,402

215,698

Funded position

15,606,259

9,680,172

Short position

329,904

316,113

Subtotal

16,185,565

10,211,983

Income from interest-earning deposits in other banks

347,611

470,298

Total (Note 7h)

16,533,176

10,682,281

 

130             Economic and Financial Analysis Report – September 2015


 
 

Consolidated Financial Statements and Independent Auditors’ Report

 

Notes to the Consolidated Financial Statements

 

7)     SECURITIES AND DERIVATIVE FINANCIAL INSTRUMENTS

 

Information on securities and derivative financial instruments is as follows:

a)    Summary of the consolidated classification of securities by operating segment and issuer

 

On September 30 - R$ thousand

Financial

Insurance/

Capitalization bonds

Pension plans

Other Activities

2015

%

2014

%

Trading securities

43,969,283

7,639,396

96,222,802

464,337

148,295,818

47.0

96,966,012

39.0

- Government securities

12,386,367

4,682,798

2,688,706

325,440

20,083,311

6.4

23,191,266

9.3

- Corporate securities

17,642,443

2,956,598

126,249

138,897

20,864,187

6.6

20,607,349

8.3

- Derivative financial instruments (1) (8)

13,940,473

-

-

-

13,940,473

4.4

5,450,413

2.2

- PGBL/VGBL restricted bonds

-

-

93,407,847

-

93,407,847

29.6

47,716,984

19.2

Available-for-sale securities (4)

106,184,145

12,108,670

9,646,559

35,962

127,975,336

40.6

126,923,055

51.1

- Government securities

59,969,735

11,018,439

8,378,915

1,408

79,368,497

25.2

72,181,631

29.1

- Corporate securities

46,214,410

1,090,231

1,267,644

34,554

48,606,839

15.4

54,741,424

22.0

Held-to-maturity securities (4)

12,559,574

4,511,050

21,847,231

-

38,917,855

12.4

24,463,579

9.9

- Government securities

40,389

4,511,050

21,847,231

-

26,398,670

8.4

24,463,579

9.9

- Corporate securities

12,519,185

-

-

-

12,519,185

4.0

-

-

Subtotal

162,713,002

24,259,116

127,716,592

500,299

315,189,009

100.0

248,352,646

100.0

Purchase and sale commitments (2)

18,957,934

2,498,279

27,714,850

111,369

49,282,432

 

95,092,298

 

Grand total

181,670,936

26,757,395

155,431,442

611,668

364,471,441

 

343,444,944

 

 

 

 

 

 

 

 

 

 

- Government securities

72,396,491

20,212,287

32,914,852

326,848

125,850,478

40.0

119,836,476

48.3

- Corporate securities

90,316,511

4,046,829

1,393,893

173,451

95,930,684

30.4

80,799,186

32.5

- PGBL/VGBL restricted bonds

-

-

93,407,847

-

93,407,847

29.6

47,716,984

19.2

Subtotal

162,713,002

24,259,116

127,716,592

500,299

315,189,009

100.0

248,352,646

100.0

Purchase and sale commitments (2)

18,957,934

2,498,279

27,714,850

111,369

49,282,432

 

95,092,298

 

Grand total

181,670,936

26,757,395

155,431,442

611,668

364,471,441

 

343,444,944

 

 

 

Bradesco     131      


 
 

Consolidated Financial Statements and Independent Auditors’ Report

 

Notes to the Consolidated Financial Statements

 

b)      Consolidated classification by category, maturity and operating segment

I)    Trading securities

 

Securities (3)

On September 30 - R$ thousand

2015

2014

1 to 30

days

31 to 180 days

181 to 360 days

More than 360 days

Fair/book value

(5) (6) (7)

Original amortized cost

Mark-to-market

Fair/book value

(5) (6) (7)

Mark-to-market

- Financial

22,023,365

3,408,833

1,675,612

16,861,473

43,969,283

53,222,973

(9,253,690)

45,016,907

950,636

National treasury bills

1,511,255

12,756

116,723

160,038

1,800,772

1,808,896

(8,124)

3,963,362

(12,749)

Financial treasury bills

10,484

312,597

220,580

5,568,910

6,112,571

6,112,668

(97)

5,439,141

(280)

Bank deposit certificates

963

542,423

22,709

10,414

576,509

576,509

-

595,363

-

Derivative financial instruments (1) (8)

12,049,332

1,205,248

411,869

274,024

13,940,473

22,738,918

(8,798,445)

5,450,413

957,240

Debentures (9)

45,188

14,430

52,829

3,096,141

3,208,588

3,291,226

(82,638)

5,744,418

(65,117)

Promissory notes

238,563

-

-

-

238,563

238,546

17

77,063

(388)

National treasury notes

5,635

-

103,652

2,822,715

2,932,002

3,250,701

(318,699)

12,640,335

149,810

Other

8,161,945

1,321,379

747,250

4,929,231

15,159,805

15,205,509

(45,704)

11,106,812

(77,880)

- Insurance companies and capitalization bonds

1,855,618

157,816

191,811

5,434,151

7,639,396

7,640,078

(682)

3,506,996

2,646

Financial treasury bills

-

-

14,326

4,668,472

4,682,798

4,682,798

-

597,371

-

Bank deposit certificates

12,578

-

-

19,414

31,992

31,992

-

105,234

-

Debentures

-

-

231

120,782

121,013

121,013

-

127,953

-

Other

1,843,040

157,816

177,254

625,483

2,803,593

2,804,275

(682)

2,676,438

2,646

- Pension plans

1,952,504

4,134,670

5,759,339

84,376,289

96,222,802

96,224,257

(1,455)

47,855,780

-

PGBL/VGBL restricted bonds

1,904,395

4,134,670

5,432,823

81,935,959

93,407,847

93,407,847

-

47,716,984

-

Other

48,109

-

326,516

2,440,330

2,814,955

2,816,410

(1,455)

138,796

-

- Other activities

205,573

24,844

18,261

215,659

464,337

464,337

-

586,329

-

Financial treasury bills

505

12,461

8,704

185,921

207,591

207,591

-

404,836

-

Bank deposit certificates

22

16

-

-

38

38

-

4,816

-

National treasury bills

-

95

-

520

615

615

-

19,768

-

Debentures

-

52

513

13,951

14,516

14,516

-

34,231

-

Other

205,046

12,220

9,044

15,267

241,577

241,577

-

122,678

-

Subtotal

26,037,060

7,726,163

7,645,023

106,887,572

148,295,818

157,551,645

(9,255,827)

96,966,012

953,282

 

132             Economic and Financial Analysis Report – September 2015


 
 

Consolidated Financial Statements and Independent Auditors’ Report

 

Notes to the Consolidated Financial Statements

 

 

Securities (3)

On September 30 - R$ thousand

2015

2014

1 to 30

days

31 to 180 days

181 to 360 days

More than 360 days

Fair/book value

(5) (6) (7)

Original amortized cost

Mark-to-market

Fair/book value

(5) (6) (7)

Mark-to-market

Purchase and sale commitments (2)

49,196,449

3,574

56

-

49,200,079

49,200,079

-

94,735,470

-

Financial/other

19,065,673

3,574

56

-

19,069,303

19,069,303

-

31,039,381

-

Insurance companies and capitalization bonds

2,419,379

-

-

-

2,419,379

2,419,379

-

9,095,456

-

Pension plans

 

 

 

 

 

 

 

 

 

- PGBL/VGBL

26,754,018

-

-

-

26,754,018

26,754,018

-

52,809,358

-

- Funds

957,379

-

-

-

957,379

957,379

-

1,791,275

-

Grand total

75,233,509

7,729,737

7,645,079

106,887,572

197,495,897

206,751,724

(9,255,827)

191,701,482

953,282

Derivative financial instruments (liabilities) (8)

(13,578,110)

(805,730)

(290,061)

(186,447)

(14,860,348)

(10,758,534)

(4,101,814)

(5,076,285)

(334,651)

 

Bradesco     133      


 
 

Consolidated Financial Statements and Independent Auditors’ Report

 

Notes to the Consolidated Financial Statements

 

II)   Available-for-sale securities

 

Securities (3) (10)

On September 30 - R$ thousand

2015

2014

1 to 30

days

31 to 180 days

181 to 360 days

More than 360 days

Fair/book value

(5) (6) (7)

Original amortized cost

Mark-to-market

Fair/book value

(5) (6) (7)

Mark-to-market

- Financial (4)

3,187,759

21,570,220

5,765,619

75,660,547

106,184,145

111,313,668

(5,129,523)

108,828,441

(650,460)

National treasury bills

-

18,317,827

2,088,164

3,666,793

24,072,784

24,459,116

(386,332)

19,430,940

(736,014)

Brazilian foreign debt notes

-

-

-

4,945

4,945

4,725

220

231,677

(6,837)

Foreign corporate securities

222,788

111,179

84,013

11,709,595

12,127,575

15,412,016

(3,284,441)

9,213,518

(196,045)

National treasury notes

-

-

1,486,827

30,623,479

32,110,306

33,802,902

(1,692,596)

37,125,703

424,193

Financial treasury bills

-

-

-

580,926

580,926

579,975

951

388,995

(161)

Bank deposit certificates

72,441

-

2,277

15,396

90,114

90,114

-

100,815

-

Debentures (9)

-

1,159,877

1,801,517

26,138,057

29,099,451

28,646,046

453,405

28,017,308

(102,928)

Shares

1,766,595

-

-

-

1,766,595

1,795,975

(29,380)

1,874,354

84,888

Other

1,125,935

1,981,337

302,821

2,921,356

6,331,449

6,522,799

(191,350)

12,445,131

(117,556)

- Insurance companies and capitalization bonds (4)

1,048,095

856,291

3,348,798

6,855,486

12,108,670

13,348,710

(1,240,040)

8,479,469

(557,819)

National treasury notes

-

-

1,250,461

5,944,647

7,195,108

8,387,179

(1,192,071)

6,921,402

(538,404)

Shares

1,037,614

-

-

-

1,037,614

1,023,889

13,725

1,480,628

(34,460)

Other

10,481

856,291

2,098,337

910,839

3,875,948

3,937,642

(61,694)

77,439

15,045

- Pension plans (4)

1,173,846

-

-

8,472,713

9,646,559

10,277,093

(630,534)

9,513,377

566,145

Shares

1,164,243

-

-

-

1,164,243

1,387,397

(223,154)

1,395,690

(71,956)

National treasury notes

-

-

-

8,038,801

8,038,801

8,424,377

(385,576)

7,941,176

624,967

Debentures

-

-

-

93,798

93,798

90,321

3,477

109,907

12,929

Other

9,603

-

-

340,114

349,717

374,998

(25,281)

66,604

205

- Other activities

34,554

-

-

1,408

35,962

30,452

5,510

101,768

4,569

Bank deposit certificates

27,276

-

-

-

27,276

27,276

-

26,154

-

Other

7,278

-

-

1,408

8,686

3,176

5,510

75,614

4,569

Subtotal

5,444,254

22,426,511

9,114,417

90,990,154

127,975,336

134,969,923

(6,994,587)

126,923,055

(637,565)

Purchase and sale commitments (2)

2,689

-

-

-

2,689

2,689

-

114,347

-

Insurance companies and capitalization bonds

664

-

-

-

664

664

-

63,537

-

Pension plans

2,025

-

-

-

2,025

2,025

-

50,810

-

Subtotal

5,446,943

22,426,511

9,114,417

90,990,154

127,978,025

134,972,612

(6,994,587)

127,037,402

(637,565)

Hedge - cash flow (Note 7f)

-

-

-

-

-

-

223,211

-

173,026

Securities reclassified to “Held-to-maturity securities” (4)

-

-

-

-

-

-

(95,917)

-

371,398

Grand total

5,446,943

22,426,511

9,114,417

90,990,154

127,978,025

134,972,612

(6,867,293)

127,037,402

(93,141)

 

134             Economic and Financial Analysis Report – September 2015


 
 

Consolidated Financial Statements and Independent Auditors’ Report

 

Notes to the Consolidated Financial Statements

 

III) Held-to-maturity securities

 

Securities (3)

On September 30 - R$ thousand

2015

2014

1 to 30

days

31 to 180

days

181 to 360

days

More than 360 days

Original amortized cost (5) (6)

Original amortized cost (5) (6)

Financial

-

-

2,026

12,557,548

12,559,574

34,775

Brazilian foreign debt notes

-

-

-

40,389

40,389

34,775

Certificates of real estate receivables (4)

-

-

2,026

12,517,159

12,519,185

-

Insurance companies and capitalization bonds

-

-

-

4,511,050

4,511,050

4,111,813

National treasury notes

-

-

-

4,511,050

4,511,050

4,111,813

Pension plans

-

-

-

21,847,231

21,847,231

20,316,991

National treasury notes

-

-

-

21,847,231

21,847,231

20,316,991

Subtotal

-

-

2,026

38,915,829

38,917,855

24,463,579

Purchase and sale commitments (2)

79,664

-

-

-

79,664

242,481

Insurance companies and capitalization bonds

78,236

-

-

-

78,236

143,302

Pension plans

1,428

-

-

-

1,428

99,179

Grand total

79,664

-

2,026

38,915,829

38,997,519

24,706,060

 

Bradesco     135      


 
 

Consolidated Financial Statements and Independent Auditors’ Report

 

Notes to the Consolidated Financial Statements

 

c)      Breakdown of the portfolios by financial statement classification

 

Securities

On September 30 - R$ thousand

1 to 30

days

31 to 180

days

181 to 360

days

More than 360 days

Total in 2015

(3) (5) (6) (7)

Total in 2014

(3) (5) (6) (7)

Own portfolio

67,066,819

17,612,607

12,572,328

190,618,054

287,869,808

267,983,120

Fixed income securities

63,045,484

17,612,607

12,572,328

190,618,054

283,848,473

262,849,603

● Financial treasury bills

10,988

325,058

241,239

11,159,371

11,736,656

4,514,710

● National treasury notes

122,859

-

1,250,549

40,344,399

41,717,807

39,542,997

● Brazilian foreign debt securities

21,208

-

-

1,073,948

1,095,156

341,057

● Bank deposit certificates

113,280

542,438

24,986

45,224

725,928

832,382

● National treasury bills

-

7,848,577

2,445,175

1,224,114

11,517,866

10,588,879

● Foreign corporate securities

119,366

824,487

122,385

5,713,326

6,779,564

4,314,878

● Debentures (9)

53,030

1,174,358

1,855,090

29,499,727

32,582,205

34,086,719

● Purchase and sale commitments (2)

49,278,802

3,574

56

-

49,282,432

95,092,298

● PGBL/VGBL restricted bonds

1,904,395

4,134,670

5,432,823

81,935,959

93,407,847

47,716,984

● Other

11,421,556

2,759,445

1,200,025

19,621,986

35,003,012

25,818,699

Equity securities

4,021,335

-

-

-

4,021,335

5,133,517

● Shares of listed companies (technical provision)

1,232,265

-

-

-

1,232,265

1,697,068

● Shares of listed companies (other)

2,789,070

-

-

-

2,789,070

3,436,449

 

 

 

 

 

 

 

Restricted securities

1,643,965

11,338,393

3,710,033

45,310,138

62,002,529

69,687,797

Repurchase agreements

1,637,201

8,967,691

3,451,012

40,965,265

55,021,169

64,137,274

● National treasury bills

1,511,255

8,967,691

1,858,824

3,116,566

15,454,336

10,942,240

● Financial treasury bills

-

-

1,798

354,765

356,563

424,924

● National treasury notes

-

-

1,590,390

31,109,867

32,700,257

47,580,857

● Foreign corporate securities

125,946

-

-

6,384,067

6,510,013

5,176,722

● Debentures (9)

-

-

-

-

-

12,531

Brazilian Central Bank

-

22,201

-

-

22,201

20,104

● National treasury bills

-

22,201

-

-

22,201

20,104

Privatization rights

-

-

-

53,370

53,370

59,893

Guarantees provided

6,764

2,348,501

259,021

4,291,503

6,905,789

5,470,526

● National treasury bills

-

2,348,501

258,448

37,059

2,644,008

1,550,733

● Financial treasury bills

-

-

573

1,920,777

1,921,350

1,963,242

● National treasury notes

-

-

-

2,333,667

2,333,667

1,947,912

● Other

6,764

-

-

-

6,764

8,639

 

136             Economic and Financial Analysis Report – September 2015


 
 

Consolidated Financial Statements and Independent Auditors’ Report

 

Notes to the Consolidated Financial Statements

 

Securities

On September 30 - R$ thousand

1 to 30

days

31 to 180

days

181 to 360

days

More than 360 days

Total in 2015

(3) (5) (6) (7)

Total in 2014

(3) (5) (6) (7)

Derivative financial instruments (1) (8)

12,049,332

1,205,248

411,869

274,024

13,940,473

5,450,413

Securities subject to unrestricted repurchase agreements

-

-

67,292

591,339

658,631

323,614

● National treasury bills

-

-

67,292

591,339

658,631

323,614

Grand total

80,760,116

30,156,248

16,761,522

236,793,555

364,471,441

343,444,944

%

22.2

8.3

4.6

64.9

100.0

100.0

(1)    Consistent with the criteria in Bacen Circular Letter No. 3,068/01 and due to the characteristics of the securities, we are classifying the derivative financial instruments, except those considered as cash flow hedges in the category Trading Securities;

(2)    These refer to investment fund and managed portfolio resources invested  in  purchase contracts with a commitment to re-sell with Bradesco, whose owners are consolidated subsidiaries, included in the consolidated financial statements;

(3)    The investment fund quotas are presented based on the instruments comprising their portfolios and maintaining the classification used in the fund;

(4)    In compliance with Article 8 of Bacen Circular Letter No. 3,068/01, Bradesco declares that it has the financial capacity and intention to maintain held-to-maturity securities until their maturity dates.  The mark-to-market of securities, which were transferred from the category "Securities Available for Sale" to the category of "Securities Held to Maturity", in June 2015 and in December 2013, was maintained in the shareholders’ equity and will be recognized in the results for the remaining term of these securities, according to Bacen Circular No. 3,068/01;

(5)    The number of days to maturity was based on the contractual maturity of the instruments, regardless of their accounting classification;

(6)    This column reflects book value after mark-to-market accounting in accordance with item (7), except for securities classified as securities held to maturity, which fair value is less than the original amortized cost by R$1,567,810 thousand (higher than amortized cost value to the amount of R$2,336,828 thousand in 2014);

(7)    The fair value of securities is determined based on the market price available at the end of the reporting period. If no market price quotation is available at the end of the reporting period, amounts are estimated based on the prices quoted by dealers, pricing models, quotation models or price quotations for instruments with similar characteristics. For investment funds, the original amortized cost reflects the fair value of the respective quotas;

(8)    Includes hedge for protection of assets and liabilities, denominated in or indexed to foreign currency, primarily, arising from foreign investments, eliminating the effects of exchange variation of these assets and liabilities. For a better analysis of these items, consider the net exposure (Note 7d II);

(9)    In March 2015, there was a  modification in the calculation method of the market capitalization of debentures, using  market parameters (Brazilian Association of Entities of the Financial and Capital Markets – Anbima); and

(10)  In the accrued of September 30, 2015, there were no losses through impairment, related to the heading 'Variable Income Securities", classified in the category "Securities Available for Sale", and accrued of September 30, 2014, there were losses through impairment, to the sum of R$598,087 thousand, related to the heading 'Variable Income Securities", for bonds classified in the category "Securities Available for Sale", regarding the shares of Banco Espírito Santo (BES), due to the corporate restructuring in August 2014.

 

Bradesco     137      


 
 

Consolidated Financial Statements and Independent Auditors’ Report

 

Notes to the Consolidated Financial Statements

 

d)      Derivative financial instruments

 

Bradesco carries out transactions involving derivative financial instruments, which are recorded in the statement of financial position or in off-balance-sheet accounts, to meet its own needs in managing its global exposure, as well as to meet its customer’s requests, in order to manage their exposure. These operations involve a range of derivatives, including interest rate swaps, currency swaps, futures and options. Bradesco’s risk management policy is based on the utilization of derivative financial instruments mainly to mitigate the risks from operations carried out by the Bank and its subsidiaries.

Securities classified as trading and available-for-sale, as well as derivative financial instruments, are recognized in the consolidated statement of financial position at their fair value. Fair value is generally based on quoted market prices or quotations for assets or liabilities with similar characteristics. Should market prices not be available, fair values are based on dealer quotations, pricing models, discounted cash flows or similar techniques for which the determination of fair value may require judgment or significant estimates by Management.

Quoted market prices are used to determine the fair value of derivative financial instruments. The fair value of swaps is determined by using discounted cash flow modeling techniques that use yield curves, reflecting adequate risk factors. The information to build yield curves is mainly obtained from the Securities, Commodities and Futures Exchange (BM&FBOVESPA) and the domestic and international secondary market. These yield curves are used to determine the fair value of currency swaps, interest rate and other risk factor swaps. The fair value of forward and futures contracts is also determined based on market price quotations for derivatives traded at the exchange or using methodologies similar to those outlined for swaps. The fair values of credit derivative instruments are determined based on market price quotation or from specialized entities. The fair value of options is determined based on mathematical models, such as Black & Scholes, using yield curves, implied volatilities and the fair value of corresponding assets. Current market prices are used to calculate volatility.

Derivative financial instruments in Brazil mainly refer to swaps and futures and are registered at the OTC Clearing House (Cetip) and BM&FBOVESPA.

Operations involving forward contracts of interest rates, indexes and currencies are contracted by Management to hedge Bradesco’s overall exposures and to meet customer needs.

Foreign derivative financial instruments refer to swap, forward, options, credit and futures operations and are mainly carried out at the stock exchanges in Chicago and New York, as well as the over-the-counter (OTC) markets.

138             Economic and Financial Analysis Report – September 2015


 
 

Consolidated Financial Statements and Independent Auditors’ Report

 

Notes to the Consolidated Financial Statements

 

I)    Amount of derivative financial instruments recorded in balance sheet and off-balance-sheet accounts

 

 

On September 30 - R$ thousand

 

2015

2014

 

Grand total amount

Net amount

Grand total amount

Net amount

Futures contracts

 

 

 

 

Purchase commitments:

105,246,225

-

86,475,277

-

- Interbank market

70,789,253

45,529,820

56,943,311

-

- Foreign currency (1)

34,398,324

-

26,942,049

4,879,976

- Other

58,648

-

2,589,917

2,256,841

Sale commitments:

63,550,169

-

124,711,299

-

- Interbank market (2)

25,259,433

-

102,316,150

45,372,839

- Foreign currency (3)

38,219,803

3,821,479

22,062,073

-

- Other

70,933

12,285

333,076

-

 

 

 

 

 

Option contracts

 

 

 

 

Purchase commitments:

40,677,446

-

27,495,157

-

- Interbank market

37,798,273

18,982,884

23,256,803

-

- Foreign currency

2,855,199

-

3,369,626

-

- Other

23,974

-

868,728

320,415

Sale commitments:

25,201,279

-

29,830,352

-

- Interbank market

18,815,389

-

24,979,780

1,722,977

- Foreign currency

6,358,298

3,503,099

4,302,259

932,633

- Other

27,592

3,618

548,313

-

 

 

 

 

 

Forward contracts

 

 

 

 

Purchase commitments:

16,470,820

-

29,239,084

-

- Foreign currency

16,376,012

-

29,078,269

15,931,379

- Other

94,808

-

160,815

-

Sale commitments:

21,447,072

-

13,588,199

-

- Foreign currency

21,327,612

4,951,600

13,146,890

-

- Other

119,460

24,652

441,309

280,494

 

 

 

 

 

Swap contracts

 

 

 

 

Assets (long position):

129,240,140

-

54,846,993

-

- Interbank market

17,925,738

7,772,442

11,153,625

-

- Fixed rate

47,961,474

19,388,732

6,025,915

2,657,903

- Foreign currency

57,165,229

-

29,929,330

1,084,533

- IGPM

1,560,040

-

1,608,077

-

- Other

4,627,659

-

6,130,046

-

Liabilities (short position):

128,666,983

-

54,017,994

-

- Interbank market

10,153,296

-

13,085,130

1,931,505

- Fixed rate

28,572,742

-

3,368,012

-

- Foreign currency (3)

82,383,039

25,217,810

28,844,797

-

- IGPM

1,953,841

393,801

2,237,113

629,036

- Other

5,604,065

976,406

6,482,942

352,896

Derivatives include operations maturing in D+1.

 

(1)  Includes, on September 30, 2015, the hedging of the firm commitment concerning the purchase and sale of shares agreement, to the sum of R$19,716,414 thousand (Note 34d);

(2)  Includes cash flow hedges to protect CDI-related funding, totaling R$21,569,750 thousand (R$20,827,421 thousand in 2014) (Note 7f); and

(3)  Includes specific hedges to protect assets and liabilities, arising from foreign investments, totaling R$55,520,146 thousand (R$34,319,069 thousand in 2014).

 

 

Bradesco     139      


 
 

Consolidated Financial Statements and Independent Auditors’ Report

 

Notes to the Consolidated Financial Statements

 

II)     Breakdown of derivative financial instruments (assets and liabilities) shown at original amortized cost and fair value

 

 

On September 30 - R$ thousand

 

2015

2014

Original amortized cost

Mark-to-market adjustment

Fair value

Original amortized cost

Mark-to-market adjustment

Fair value

Adjustment receivables – swaps (1)

19,491,943

(8,802,359)

10,689,584

3,391,772

952,130

4,343,902

Receivable forward purchases

2,731,765

-

2,731,765

732,260

-

732,260

Receivable forward sales

244,164

-

244,164

102,096

-

102,096

Premiums on exercisable options

271,046

3,914

274,960

267,045

5,110

272,155

Total assets (A)

22,738,918

(8,798,445)

13,940,473

4,493,173

957,240

5,450,413

Adjustment payables - swaps

(6,023,530)

(4,092,896)

(10,116,426)

(3,157,482)

(357,421)

(3,514,903)

Payable forward purchases

(661,179)

-

(661,179)

(120,007)

-

(120,007)

Payable forward sales/other

(3,920,510)

-

(3,920,510)

(1,272,770)

-

(1,272,770)

Premiums on written options

(153,315)

(8,918)

(162,233)

(191,375)

22,770

(168,605)

Total liabilities (B)

(10,758,534)

(4,101,814)

(14,860,348)

(4,741,634)

(334,651)

(5,076,285)

 

 

 

 

 

 

 

Net Effect (A-B)

11,980,384

(12,900,259)

(919,875)

(248,461)

622,589

374,128

(1)  Includes receivable adjustments relating to hedge of assets and liabilities, designated and/or indexed in foreign currency, primarily, arising from foreign investments, eliminating the effects of exchange variation of these assets and liabilities.

 

III)    Futures, options, forward and swap contracts – (Notional)

 

 

On September 30 - R$ thousand

 

1 to 90

days

91 to 180

days

181 to 360

days

More than 360 days

2015

2014

Futures contracts (1) (2)

53,258,458

67,651,307

24,459,785

23,426,844

168,796,394

211,186,576

Option contracts

56,226,517

467,883

5,587,325

3,597,000

65,878,725

57,325,509

Forward contracts

26,771,082

6,306,454

3,296,385

1,543,971

37,917,892

42,827,283

Swap contracts (1)

9,489,534

12,724,922

10,295,990

86,040,110

118,550,556

50,503,091

Total in 2015

145,745,591

87,150,566

43,639,485

114,607,925

391,143,567

 

Total in 2014

126,324,199

114,673,269

50,071,761

70,773,230

 

361,842,459

(1)  Includes contracts relating to hedges for the protection of assets and liabilities, designated and/or indexed in foreign currency, primarily, arising from foreign investments, eliminating the effects of exchange variation of these assets and liabilities; and

(2)  Includes, on September 30, 2015, contract related to the hedge of the firm commitment, concerning the purchase and sale of shares agreement (Note 34d).

140             Economic and Financial Analysis Report – September 2015


 
 

Consolidated Financial Statements and Independent Auditors’ Report

 

Notes to the Consolidated Financial Statements

 

IV) Types of margin offered in guarantee of derivative financial instruments, mainly futures contracts

 

 

 On September 30 - R$ thousand

2015

2014

Government securities

 

 

National treasury notes

2,758,830

2,155,504

Financial treasury bills

535

5,281

Total

2,759,365

2,160,785

 

V)  Revenues and expenses, net

 

 

September 30 YTD - R$ thousand

 

2015

2014

Swap contracts (1)

(331,561)

(217,744)

Forward contracts

(948,155)

(850,970)

Option contracts

274,839

93,215

Futures contracts (1) (2)

(7,465,601)

826,895

Foreign exchange variation of assets and liabilities overseas

4,799,065

328,797

Total (Note 7h)

(3,671,413)

180,193

(1)  Includes the gain (loss) and the respective adjustment to the market capitalization of the hedge for protection of the assets and liabilities, designated and/or indexed in foreign currency, primarily, arising from foreign investments; and

(2)  Includes, on September 30, 2015, the results and respective adjustment to the market value of the hedge of the firm commitment, concerning the purchase and sale of shares agreement, which was offset, completely, by the adjustment of the market value of the hedge object (Nota 34d).

 

VI) Total value of derivative financial instruments, by trading location and counterparties

 

 

 On September 30 - R$ thousand

2015

2014

CETIP (over-the-counter)

146,496,039

48,003,382

BM&FBOVESPA (stock exchange)

197,046,283

253,739,816

Overseas (over-the-counter) (1)

19,891,409

47,494,671

Overseas (stock exchange) (1)

27,709,836

12,604,590

Total

391,143,567

361,842,459

(1)  Comprised of operations carried out on the Chicago and New York Stock Exchanges and over-the-counter markets.

 

e)      Credit Default Swaps (CDS)

 

On September 30, 2015, Bradesco had credit default swaps (CDS) with the following characteristics: (i) the amount of risk transferred under credit swaps whose underlying assets are “Brazilian government securities” is negative R$(1,366,629) thousand; and (ii) the risk received in credit swaps whose underlying assets are “derivative with companies” is R$139,052 thousand, amounting to a total net credit risk value of negative R$(1,227,577) thousand, with an effect on the calculation of required shareholders’ equity of negative R$(59,869) thousand. The contracts related to credit derivatives transactions described above are due in 2019. The mark-to-market of the protection rates that remunerates the counterparty that received the risk totaled negative R$(116) thousand. There were no credit events, as defined in the agreements, during the period.

 

f)       Cash flow hedge

 

Bradesco uses cash flow hedges to protect its cash flows from payment of interest rates on funds, which have a floating interest rate - the Interbank Deposit Rate (DI Cetip), thus converting them to fixed cash flows.

Bradesco has traded DI Future contracts on BM&FBOVESPA since 2009, using them as cash flow hedges totaling R$21,569,750 thousand (2014 - R$20,827,421 thousand), having as object of hedge captures linked to DI, totaling R$21,960,291 thousand (2014 - R$20,852,335 thousand). The adjustment to market value of these operations recorded in the net worth is R$223,211 thousand (2014 - R$173,026 thousand), net of tax effects is R$133,927 thousand (2014 - R$103,816 thousand) and the non-effective market value recorded in the results is of R$2 thousand.

Bradesco     141      


 
 

Consolidated Financial Statements and Independent Auditors’ Report

 

Notes to the Consolidated Financial Statements

 

The effectiveness of the hedge portfolio was assessed in accordance with Bacen Circular Letter No. 3,082/02.

g)      Hedge against market risk

 

Bradesco constituted a hedge against market risk, using futures contracts, which generated R$2,103,707 thousand, for protection against the effects of the exchange rate variation of the firm commitment concerning the purchase and sale of shares agreement (Note 34d), which produced an adjustment to the market value of (R$2,115,130 thousand). The effect of these operations recorded a revenue of (R$11,423 thousand).

The efectiveness of the hedge portfolio was assessed in accordance with Bacen Cicular Letter No. 3,082/02.

h)      Income from securities, insurance, pension plans and capitalization bonds, and derivative financial instruments

 

 

September 30 YTD - R$ thousand

 

2015

2014

Fixed income securities

16,787,568

13,749,572

Interbank investments (Note 6b)

16,533,176

10,682,281

Equity securities (1)

222,164

(573,194)

Subtotal

33,542,908

23,858,659

Income from insurance, pension plans and capitalization bonds

14,861,043

10,271,026

Income from derivative financial instruments (Note 7d V)

(3,671,413)

180,193

Total

44,732,538

34,309,878

 

(1)  In the accrued of September 30, 2014, it includes the losses through impairment regarding the shares of Banco Espírito Santo (BES), due to the corporate restructuring in August 2014, to the sum of R$598,087 thousand.

 

8)      INTERBANK ACCOUNTS – RESERVE REQUIREMENT

 

a)       Reserve requirement

 

 

 On September 30 - R$ thousand

Remuneration

2015

2014

Reserve requirement – demand deposits

not remunerated

3,529,230

6,174,583

Reserve requirement – savings deposits

savings index

20,399,169

17,359,784

Reserve requirement – time deposits

Selic rate

14,132,652

6,101,466

Additional reserve requirement – savings deposits

 

4,924,995

8,679,892

Additional reserve requirement – time deposits

 

9,283,079

8,397,091

Reserve requirement – SFH

TR + interest rate

654,927

614,012

Total

 

52,924,052

47,326,828

 

b)       Revenue from reserve requirement

 

 

September 30 YTD - R$ thousand

2015

2014

Reserve requirement – Bacen

3,240,983

3,290,894

Reserve requirement – SFH

13,569

24,865

Total

3,254,552

3,315,759

 

142             Economic and Financial Analysis Report – September 2015


 
 

Consolidated Financial Statements and Independent Auditors’ Report

 

Notes to the Consolidated Financial Statements

 

9)      LOANS

 

Information relating to loans, including advances on foreign exchange contracts, leasing and other receivables with credit characteristics is shown below:

 

a)   By type and maturity

 

 On September 30 - R$ thousand

Performing loans

1 to 30

days

31 to 60

days

61 to 90

days

91 to 180

days

181 to 360 days

More than

360 days

Total in

2015 (A)

% (5)

Total in

2014 (A)

% (5)

Discounted trade receivables and loans (1)

24,829,972

14,073,390

11,165,491

18,449,784

23,639,690

69,406,258

161,564,585

39.0

143,285,890

37.0

Financing

4,043,042

3,272,495

5,037,943

11,649,790

17,810,670

82,976,650

124,790,590

30.1

116,015,463

30.0

Agricultural and agribusiness loans

2,544,436

923,677

852,662

1,799,498

5,767,952

9,124,055

21,012,280

5.1

23,501,894

6.1

Subtotal

31,417,450

18,269,562

17,056,096

31,899,072

47,218,312

161,506,963

307,367,455

74.2

282,803,247

73.1

Leasing

171,933

148,354

160,597

408,276

670,268

1,525,906

3,085,334

0.7

4,266,642

1.1

Advances on foreign exchange contracts (2)

1,415,054

1,138,293

886,569

1,855,770

2,929,054

5,439

8,230,179

2.0

5,797,896

1.5

Subtotal

33,004,437

19,556,209

18,103,262

34,163,118

50,817,634

163,038,308

318,682,968

76.9

292,867,785

75.7

Other receivables (3)

8,073,586

3,953,413

1,769,281

3,304,706

2,940,868

900,799

20,942,653

5.0

20,692,633

5.3

Total loans

41,078,023

23,509,622

19,872,543

37,467,824

53,758,502

163,939,107

339,625,621

81.9

313,560,418

81.0

Sureties and guarantees (4)

5,156,855

620,449

835,971

5,398,675

10,915,223

49,692,504

72,619,677

17.5

70,280,083

18.1

Loan assignment - real estate receivables certificate

50,296

50,296

50,293

144,745

216,018

726,269

1,237,917

0.3

1,383,140

0.4

Co-obligation from assignment of rural loan (4)

-

-

-

-

-

102,034

102,034

-

111,708

-

Loans available for import (4)

80,784

46,306

48,082

132,605

32,236

5,777

345,790

0.1

455,778

0.1

Confirmed exports loans (4)

20,637

20,210

50

5,416

2,476

21,701

70,490

-

51,209

-

Acquisition of credit card receivables

251,898

112,341

80,024

208,220

235,771

57,007

945,261

0.2

1,457,278

0.4

Grand total in 2015

46,638,493

24,359,224

20,886,963

43,357,485

65,160,226

214,544,399

414,946,790

100.0

 

 

Grand total in 2014

36,347,712

26,547,601

18,987,300

39,015,078

57,674,343

208,727,580

 

 

387,299,614

100.0

 

 

Bradesco     143      


 
 

Consolidated Financial Statements and Independent Auditors’ Report

 

Notes to the Consolidated Financial Statements

 

 

On September 30 - R$ thousand

Non-performing loans

Past-due installments

1 to 30

days

31 to 60

days

61 to 90

days

91 to 180

days

181 to 540

days

Total in

2015 (B)

% (5)

Total in

2014 (B)

% (5)

Discounted trade receivables and loans (1)

1,588,175

1,498,945

1,051,206

2,375,651

3,342,187

9,856,164

87.1

8,143,865

87.6

Financing

244,432

189,089

126,835

192,113

187,459

939,928

8.3

797,007

8.6

Agricultural and agribusiness loans

20,535

30,053

97,627

37,409

31,059

216,683

1.9

132,477

1.4

Subtotal

1,853,142

1,718,087

1,275,668

2,605,173

3,560,705

11,012,775

97.3

9,073,349

97.6

Leasing

13,730

11,961

7,474

15,418

12,154

60,737

0.5

78,576

0.8

Advances on foreign exchange contracts (2)

6,825

5,681

19,621

8,097

2,802

43,026

0.4

15,658

0.2

Subtotal

1,873,697

1,735,729

1,302,763

2,628,688

3,575,661

11,116,538

98.2

9,167,583

98.6

Other receivables (3)

1,171

35,981

8,010

66,405

90,226

201,793

1.8

126,453

1.4

Grand total in 2015

1,874,868

1,771,710

1,310,773

2,695,093

3,665,887

11,318,331

100.0

 

 

Grand total in 2014

1,506,859

1,289,280

1,081,735

2,349,224

3,066,938

 

 

9,294,036

100.0

 

 

 

On September 30 - R$ thousand

Non-performing loans

Installments not yet due

1 to 30

days

31 to 60

days

61 to 90

days

91 to 180

days

181 to 360 days

More than

360 days

Total in

2015 (C)

% (5)

Total in

2014 (C)

% (5)

Discounted trade receivables and loans (1)

836,903

651,596

575,462

1,342,301

2,246,526

4,295,403

9,948,191

65.8

8,446,011

64.7

Financing

218,326

197,996

200,158

547,305

888,446

2,622,376

4,674,607

30.9

4,113,556

31.5

Agricultural and agribusiness loans

2,176

1,637

1,917

6,449

39,996

215,158

267,333

1.8

219,806

1.7

Subtotal

1,057,405

851,229

777,537

1,896,055

3,174,968

7,132,937

14,890,131

98.5

12,779,373

97.9

Leasing

12,734

11,879

11,713

31,117

48,604

95,349

211,396

1.4

263,104

2.0

Subtotal

1,070,139

863,108

789,250

1,927,172

3,223,572

7,228,286

15,101,527

99.9

13,042,477

99.9

Other receivables (3)

440

427

378

1,035

1,638

5,563

9,481

0.1

6,872

0.1

Grand total in 2015

1,070,579

863,535

789,628

1,928,207

3,225,210

7,233,849

15,111,008

100.0

 

 

Grand total in 2014

848,961

767,497

687,051

1,698,146

2,626,841

6,420,853

 

 

13,049,349

100.0

 

 

144             Economic and Financial Analysis Report – September 2015


 
 

Consolidated Financial Statements and Independent Auditors’ Report

 

Notes to the Consolidated Financial Statements

 

 

On September 30 - R$ thousand

Grand total

 

Total in 2015

(A+B+C)

% (5)

Total in 2014

(A+B+C)

% (5)

Discounted trade receivables and loans (1)

181,368,940

41.0

159,875,766

39.1

Financing

130,405,125

29.5

120,926,026

29.5

Agricultural and agribusiness loans

21,496,296

4.9

23,854,177

5.8

Subtotal

333,270,361

75.4

304,655,969

74.4

Leasing

3,357,467

0.8

4,608,322

1.1

Advances on foreign exchange contracts (2) (Note 10a)

8,273,205

1.9

5,813,554

1.4

Subtotal

344,901,033

78.1

315,077,845

76.9

Other receivables (3)

21,153,927

4.8

20,825,958

5.1

Total loans

366,054,960

82.9

335,903,803

82.0

Sureties and guarantees (4)

72,619,677

16.5

70,280,083

17.2

Loan assignment - real estate receivables certificate

1,237,917

0.3

1,383,140

0.3

Co-obligation from assignment of rural loan (4)

102,034

-

111,708

-

Loans available for import (4)

345,790

0.1

455,778

0.1

Confirmed exports loans (4)

70,490

-

51,209

-

Acquisition of credit card receivables

945,261

0.2

1,457,278

0.4

Grand total in 2015

441,376,129

100.0

 

 

Grand total in 2014

 

 

409,642,999

100.0

(1)  Including credit card loans and advances on credit card receivables of R$16,807,631 thousand (R$17,788,217 thousand in 2014);

(2)  Advances on foreign exchange contracts are classified as a deduction from “Other Liabilities”;

(3)  The item “Other Receivables” comprises receivables on sureties and guarantees honored, receivables on sale of assets, securities and credits receivable, income receivable from foreign exchange contracts and export contracts and credit card receivables (cash and installment purchases at merchants) totaling R$18,422,283 thousand (R$17,495,420 thousand in 2014);

(4)  Recorded in off-balance sheet accounts; and

(5)  Percentage of each type in relation to the total loan portfolio, including sureties and guarantee, loan assignment and acquisition of receivables.

Bradesco     145      


 
 

Consolidated Financial Statements and Independent Auditors’ Report

 

Notes to the Consolidated Financial Statements

 

b) By type and levels of risk

 

 

On September 30 - R$ thousand

Levels of risk

AA

A

B

C

D

E

F

G

H

Total in

2015

% (1)

Total in

2014

% (1)

Discounted trade receivables and loans

36,379,173

81,334,939

10,823,165

25,470,686

8,097,437

2,917,799

2,645,819

1,684,711

12,015,211

181,368,940

49.5

159,875,766

47.7

Financing

38,578,072

39,885,858

39,684,894

8,402,456

994,278

495,240

412,272

270,193

1,681,862

130,405,125

35.6

120,926,026

36.0

Agricultural and agribusiness loans

2,706,081

2,846,247

8,828,903

6,243,245

507,755

193,667

46,264

25,634

98,500

21,496,296

5.9

23,854,177

7.1

Subtotal

77,663,326

124,067,044

59,336,962

40,116,387

9,599,470

3,606,706

3,104,355

1,980,538

13,795,573

333,270,361

91.0

304,655,969

90.8

Leasing

87,653

499,470

2,451,821

50,493

51,362

25,834

39,100

17,109

134,625

3,357,467

0.9

4,608,322

1.4

Advances on foreign exchange contracts (2)

3,643,990

2,790,574

896,468

799,175

76,489

30,870

3,524

4,555

27,560

8,273,205

2.3

5,813,554

1.6

Subtotal

81,394,969

127,357,088

62,685,251

40,966,055

9,727,321

3,663,410

3,146,979

2,002,202

13,957,758

344,901,033

94.2

315,077,845

93.8

Other receivables

1,324,431

14,964,599

1,405,556

2,652,106

153,630

54,188

37,759

57,569

504,089

21,153,927

5.8

20,825,958

6.2

Grand total in 2015

82,719,400

142,321,687

64,090,807

43,618,161

9,880,951

3,717,598

3,184,738

2,059,771

14,461,847

366,054,960

100.0

 

 

%

22.6

38.9

17.5

11.9

2.7

1.0

0.9

0.6

3.9

100.0

 

 

 

Grand total in 2014

61,921,549

141,002,907

64,908,844

42,069,704

5,733,675

4,421,263

2,314,151

1,968,350

11,563,360

 

 

335,903,803

100.0

%

18.5

42.0

19.3

12.5

1.7

1.3

0.7

0.6

3.4

 

 

100.0

 

(1)  Percentage of each type in relation to the total loan portfolio, excluding sureties and guarantees, loan assignments, acquisition of receivables and co-obligation in rural loan assignments; and

(2)  See Note 10a.

146             Economic and Financial Analysis Report – September 2015


 
 

Consolidated Financial Statements and Independent Auditors’ Report

 

Notes to the Consolidated Financial Statements

 

c)     Maturity ranges and levels of risk

 

 

On September 30 - R$ thousand

Levels of risk

Non-performing loans

AA

A

B

C

D

E

F

G

H

Total in 2015

% (1)

Total in 2014

% (1)

Installments not yet due

-

-

1,810,282

2,972,351

2,473,750

1,337,607

1,172,422

851,695

4,492,901

15,111,008

100.0

13,049,349

100.0

1 to 30

-

-

199,497

249,971

140,300

77,940

62,508

50,719

289,644

1,070,579

7.1

848,961

6.5

31 to 60

-

-

156,009

207,908

110,211

67,311

53,336

44,273

224,487

863,535

5.7

767,497

5.9

61 to 90

-

-

125,139

174,353

108,120

64,961

53,947

44,268

218,840

789,628

5.2

687,051

5.3

91 to 180

-

-

250,508

386,775

296,081

168,646

137,828

114,894

573,475

1,928,207

12.8

1,698,146

13.0

181 to 360

-

-

340,766

591,194

532,540

261,827

227,226

179,471

1,092,186

3,225,210

21.3

2,626,841

20.1

More than 360

-

-

738,363

1,362,150

1,286,498

696,922

637,577

418,070

2,094,269

7,233,849

47.9

6,420,853

49.2

Past-due installments (2)

-

-

497,689

1,204,870

1,166,927

1,015,258

941,452

790,832

5,701,303

11,318,331

100.0

9,294,036

100.0

1 to 14

-

-

12,479

103,035

73,857

33,441

81,892

25,462

265,602

595,768

5.3

501,074

5.4

15 to 30

-

-

472,389

307,275

219,153

59,652

37,116

31,642

151,873

1,279,100

11.3

1,005,785

10.8

31 to 60

-

-

12,821

771,990

267,563

275,024

81,416

55,817

307,079

1,771,710

15.7

1,289,280

13.9

61 to 90

-

-

-

16,202

583,115

172,301

134,938

66,217

338,000

1,310,773

11.6

1,081,735

11.6

91 to 180

-

-

-

6,368

23,239

466,851

587,561

593,036

1,018,038

2,695,093

23.8

2,349,224

25.3

181 to 360

-

-

-

-

-

7,989

18,529

18,658

3,524,686

3,569,862

31.5

2,977,519

32.0

More than 360

-

-

-

-

-

-

-

-

96,025

96,025

0.8

89,419

1.0

Subtotal

-

-

2,307,971

4,177,221

3,640,677

2,352,865

2,113,874

1,642,527

10,194,204

26,429,339

 

22,343,385

 

Specific provision

-

-

23,080

125,317

364,068

705,860

1,056,937

1,149,768

10,194,204

13,619,234

 

11,589,687

 

(1)  Percentage of maturities by type of installment; and

(2)  For transactions with terms of more than 36 months, past-due periods are doubled, as permitted by CMN Resolution No. 2,682/99.

 

Bradesco     147      


 
 

Consolidated Financial Statements and Independent Auditors’ Report

 

Notes to the Consolidated Financial Statements

 

 

On September 30 - R$ thousand

Levels of risk

Performing loans

AA

A

B

C

D

E

F

G

H

Total in

2015

% (1)

Total in

2014

% (1)

Installments not yet due

82,719,400

142,321,687

61,782,836

39,440,940

6,240,274

1,364,733

1,070,864

417,244

4,267,643

339,625,621

100.0

313,560,418

100.0

1 to 30

6,393,991

19,304,768

3,886,043

6,994,328

2,479,944

233,140

86,505

75,254

1,624,050

41,078,023

12.1

32,860,051

10.5

31 to 60

4,129,558

11,862,848

2,617,903

4,232,239

223,047

73,411

47,682

32,601

290,333

23,509,622

6.9

25,064,623

8.0

61 to 90

5,737,426

8,251,168

2,210,528

3,082,588

226,609

87,548

40,285

29,489

206,902

19,872,543

5.9

17,671,577

5.6

91 to 180

9,557,749

16,881,504

4,687,700

4,847,005

548,029

221,115

152,104

53,635

518,983

37,467,824

11.0

34,867,741

11.1

181 to 360

14,413,110

23,022,439

7,842,783

7,209,616

516,338

158,771

115,755

62,900

416,790

53,758,502

15.8

49,396,955

15.8

More than 360

42,487,566

62,998,960

40,537,879

13,075,164

2,246,307

590,748

628,533

163,365

1,210,585

163,939,107

48.3

153,699,471

49.0

Generic provision

-

711,666

617,828

1,183,228

624,027

409,420

535,432

292,071

4,267,643

8,641,315

 

7,024,534

 

Grand total in 2015 (2)

82,719,400

142,321,687

64,090,807

43,618,161

9,880,951

3,717,598

3,184,738

2,059,771

14,461,847

366,054,960

 

 

 

Existing provision

-

813,650

747,032

4,020,158

2,570,852

1,837,861

2,175,373

2,043,060

14,461,847

28,669,833

 

 

 

Minimum required provision

-

711,666

640,908

1,308,545

988,095

1,115,280

1,592,369

1,441,839

14,461,847

22,260,549

 

 

 

Excess provision (3)

-

101,984

106,124

2,711,613

1,582,757

722,581

583,004

601,221

-

6,409,284

 

 

 

Grand total in 2014 (2)

61,921,549

141,002,907

64,908,844

42,069,704

5,733,675

4,421,263

2,314,151

1,968,350

11,563,360

 

 

335,903,803

 

Existing provision

-

784,664

739,733

2,392,543

1,605,168

1,989,578

1,603,445

1,944,041

11,563,360

 

 

22,622,532

 

Minimum required provision

-

705,014

649,089

1,262,090

573,368

1,326,379

1,157,075

1,377,846

11,563,360

 

 

18,614,221

 

Excess provision (3)

-

79,650

90,644

1,130,453

1,031,800

663,199

446,370

566,195

-

 

 

4,008,311

 

(1)  Percentage of maturities by type of installment;

(2)  The grand total includes performing loans of R$339,625,621 thousand (R$313,560,418 thousand in 2014) and non-performing loans of R$26,429,339 thousand (R$22,343,385 thousand in 2014);and

(3)  On September 30, 2015, it includes a provision for guarantees provided, comprising sureties, letters of credit and standby letter of credit, which is presented here within the balance for  the excess provision, and totals R$717,537 thousand (R$367,495 thousand in 2014)  (Note 19b).

 

148             Economic and Financial Analysis Report – September 2015


 
 

Consolidated Financial Statements and Independent Auditors’ Report

 

Notes to the Consolidated Financial Statements

 

d)    Concentration of loans

 

On September 30 - R$ thousand

2015

% (1)

2014

% (1)

Largest borrower

11,551,104

3.2

6,507,899

1.9

10 largest borrowers

35,369,908

9.7

23,079,668

6.9

20 largest borrowers

50,125,946

13.7

33,329,222

9.9

50 largest borrowers

70,853,917

19.4

47,074,862

14.0

100 largest borrowers

86,827,784

23.7

59,473,648

17.7

(1)  Percentage on total portfolio (as defined by Bacen).

 

e)     By economic sector

 

On September 30 - R$ thousand

2015

%

2014

%

Public sector

11,562,701

3.2

6,532,669

1.9

Federal government

11,551,104

3.2

6,507,899

1.9

Petrochemical

11,551,104

3.2

6,507,899

1.9

State government

11,597

-

24,770

-

Production and distribution of electricity

11,597

-

24,770

-

Private sector

354,492,259

96.8

329,371,134

98.1

Manufacturing

67,020,616

18.3

55,198,366

16.4

Food products and beverages

13,878,951

3.8

13,454,972

4.0

Steel, metallurgy and mechanics

11,691,839

3.2

9,923,948

3.0

Light and heavy vehicles

8,204,156

2.2

4,805,455

1.4

Chemical

6,078,793

1.7

4,167,542

1.2

Pulp and paper

4,685,762

1.3

3,927,123

1.2

Textiles and apparel

3,248,457

0.9

3,196,658

1.0

Rubber and plastic articles

2,967,307

0.8

2,632,399

0.8

Furniture and wood products

2,169,055

0.6

2,164,086

0.6

Non-metallic materials

2,104,358

0.6

2,062,333

0.6

Automotive parts and accessories

2,281,971

0.6

2,024,612

0.6

Oil refining and production of alcohol

1,757,355

0.5

1,880,897

0.6

Electric and electronic products

1,455,677

0.4

1,170,395

0.3

Extraction of metallic and non-metallic ores

2,021,517

0.5

1,192,009

0.3

Leather articles

851,704

0.2

745,669

0.2

Publishing, printing and reproduction

571,106

0.2

558,084

0.2

Other industries

3,052,608

0.8

1,292,184

0.4

Commerce

41,160,294

11.3

41,924,436

12.5

Merchandise in specialty stores

7,813,865

2.1

8,164,431

2.4

Food products, beverages and tobacco

4,945,327

1.4

5,258,839

1.6

Non-specialized retailer

5,618,809

1.5

4,868,638

1.4

Waste and scrap

3,550,689

1.0

3,589,833

1.1

Automobile

2,940,713

0.8

3,570,877

1.1

Clothing and footwear

3,394,404

0.9

2,897,603

0.9

Motor vehicle repairs, parts and accessories

2,897,411

0.8

3,108,441

0.9

Agricultural products

2,243,929

0.6

2,228,705

0.6

Grooming and household articles

2,022,979

0.6

2,182,439

0.6

Fuel

1,848,132

0.5

1,932,338

0.6

 

Bradesco     149      


 
 

Consolidated Financial Statements and Independent Auditors’ Report

 

Notes to the Consolidated Financial Statements

 

 

On September 30 - R$ thousand

2015

%

2014

%

Trading intermediary

943,431

0.3

861,314

0.3

Wholesale of goods in general

1,089,089

0.3

1,247,184

0.4

Other commerce

1,851,516

0.5

2,013,794

0.6

Financial intermediaries

3,761,470

1.0

4,068,361

1.2

Services

95,159,800

26.0

87,748,836

26.2

Civil construction

23,575,002

6.4

23,785,230

7.1

Transportation and storage

16,751,125

4.6

17,706,831

5.3

Real estate activities, rentals and corporate services

12,358,296

3.4

12,293,481

3.7

Holding companies, legal, accounting and business advisory services

7,370,057

2.0

5,987,641

1.8

Clubs, leisure, cultural and sport activities

5,563,380

1.5

4,449,487

1.3

Production and distribution of electric power, gas and water

4,926,302

1.4

3,901,047

1.2

Social services, education, health, defense and social security

3,067,661

0.8

2,756,121

0.8

Hotels and catering

2,873,700

0.8

2,832,888

0.8

Telecommunications

437,728

0.1

747,989

0.2

Other services

18,236,549

5.0

13,288,121

4.0

Agriculture, cattle raising, fishing, forestry and timber industry

3,449,365

0.9

3,485,486

1.0

Individuals

143,940,714

39.3

136,945,649

40.8

Total

366,054,960

100.0

335,903,803

100.0

 

 

150             Economic and Financial Analysis Report – September 2015


 
 

Consolidated Financial Statements and Independent Auditors’ Report

 

Notes to the Consolidated Financial Statements

 

f)   Breakdown of loans and allowance for loan losses

Level of risk

On September 30 - R$ thousand

Portfolio balance

Non-performing loans

Performing loans

Total

% (1)

%

2015 YTD (2)

%

2014 YTD (2)

Installments past due

Installments not yet due

Total - non-performing loans

AA

-

-

-

82,719,400

82,719,400

22.6

22.6

18.5

A

-

-

-

142,321,687

142,321,687

38.9

61.5

60.5

B

497,689

1,810,282

2,307,971

61,782,836

64,090,807

17.5

79.0

79.8

C

1,204,870

2,972,351

4,177,221

39,440,940

43,618,161

11.9

90.9

92.3

Subtotal

1,702,559

4,782,633

6,485,192

326,264,863

332,750,055

90.9

 

 

D

1,166,927

2,473,750

3,640,677

6,240,274

9,880,951

2.7

93.6

94.0

E

1,015,258

1,337,607

2,352,865

1,364,733

3,717,598

1.0

94.6

95.3

F

941,452

1,172,422

2,113,874

1,070,864

3,184,738

0.9

95.5

96.0

G

790,832

851,695

1,642,527

417,244

2,059,771

0.6

96.1

96.6

H

5,701,303

4,492,901

10,194,204

4,267,643

14,461,847

3.9

100.0

100.0

Subtotal

9,615,772

10,328,375

19,944,147

13,360,758

33,304,905

9.1

 

 

Grand total in 2015

11,318,331

15,111,008

26,429,339

339,625,621

366,054,960

100.0

 

 

%

3.1

4.1

7.2

92.8

100.0

 

 

 

Grand total in 2014

9,294,036

13,049,349

22,343,385

313,560,418

335,903,803

 

 

 

%

2.8

3.9

6.7

93.3

100.0

 

 

 

(1)  Percentage of level of risk in relation to the total portfolio; and

(2)  Cumulative percentage of level of risk on total portfolio.

 

Bradesco     151      


 
 

Consolidated Financial Statements and Independent Auditors’ Report

 

Notes to the Consolidated Financial Statements

 

Level of risk

On September 30 - R$ thousand

Provision

% Minimum

provisioning

required

Minimum required

 

Excess (2)

 

Existing

%

2015 YTD (1)

%

2014 YTD (1)

Specific

Generic

Total

Installments past due

Installments not yet due

Total specific

AA

-

-

-

-

-

-

-

-

-

-

A

0.5

-

-

-

711,666

711,666

101,984

813,650

0.6

0.6

B

1.0

4,977

18,103

23,080

617,828

640,908

106,124

747,032

1.2

1.1

C

3.0

36,146

89,171

125,317

1,183,228

1,308,545

2,711,613

4,020,158

9.2

5.7

Subtotal

 

41,123

107,274

148,397

2,512,722

2,661,119

2,919,721

5,580,840

1.7

1.3

D

10.0

116,693

247,375

364,068

624,027

988,095

1,582,757

2,570,852

26.0

28.0

E

30.0

304,578

401,282

705,860

409,420

1,115,280

722,581

1,837,861

49.4

45.0

F

50.0

470,726

586,211

1,056,937

535,432

1,592,369

583,004

2,175,373

68.3

69.3

G

70.0

553,582

596,186

1,149,768

292,071

1,441,839

601,221

2,043,060

99.2

98.8

H

100.0

5,701,303

4,492,901

10,194,204

4,267,643

14,461,847

-

14,461,847

100.0

100.0

Subtotal

 

7,146,882

6,323,955

13,470,837

6,128,593

19,599,430

3,489,563

23,088,993

69.3

71.9

Grand total in 2015

 

7,188,005

6,431,229

13,619,234

8,641,315

22,260,549

6,409,284

28,669,833

7.8

 

%

 

25.1

22.4

47.5

30.1

77.6

22.4

100.0

 

 

Grand total in 2014

 

6,053,961

5,535,726

11,589,687

7,024,534

18,614,221

4,008,311

22,622,532

 

6.7

%

 

26.8

24.5

51.3

31.0

82.3

17.7

100.0

 

 

(1)  Percentage of existing provision in relation to total portfolio, by level of risk; and

(2)  On September 30, 2015, it includes a provision for guarantees provided, comprising sureties, letters of credit and standby letter of credit, which is presented here within the balance for excess provision, and totals R$717,537 thousand (R$367,495 thousand in 2014) (Note 19b).

 

152             Economic and Financial Analysis Report – September 2015


 
 

Consolidated Financial Statements and Independent Auditors’ Report

 

Notes to the Consolidated Financial Statements

 

g)    Changes in allowance for loan losses

 

 

September 30 YTD - R$ thousand

2015

2014

Opening balance

23,145,828

21,687,029

- Specific provision (1)

12,003,974

10,851,170

- Generic provision (2)

7,135,012

6,800,157

- Excess provision (3) (4)

4,006,842

4,035,702

Additions (Note 9h-1)

16,219,242

10,700,728

Net write-offs

(10,695,237)

(9,765,225)

Closing balance

28,669,833

22,622,532

- Specific provision (1)

13,619,234

11,589,687

- Generic provision (2)

8,641,315

7,024,534

- Excess provision (3) (4)

6,409,284

4,008,311

(1)  For contracts with installments past due for more than 14 days;

(2)  Recorded based on the customer/transaction classification and therefore not included in the preceding item;

(3)  The additional provision is recorded based on Management’s experience and the expectation in relation to the loan portfolio, to determine the total provision deemed sufficient to cover specific and general credit risk, when considered together with the provision calculated based on levels of risk and the corresponding minimum percentage in the provision established by Resolution No. 2,682/99. The excess provision per customer was classified according to the level of risk in Note 9f; and

(4)  On September 30, 2015, it includes the provision for guarantees provided, comprising sureties, letters of credit and standby letter of credit, which is presented here within the balance for excess provision, and totals R$717,537 thousand (R$367,495 thousand in 2014) (Note 19b).

 

h)      Allowance for Loan Losses expense net of amounts recovered

 

Expenses with the allowance for loan losses, net of credit write-offs recovered, are as follows.

 

 

September 30 YTD - R$ thousand

2015

2014

Amount recorded (1)

16,219,242

10,700,728

Amount recovered (2)

(3,012,176)

(2,881,616)

Allowance for Loan Losses expense net of amounts recovered

13,207,066

7,819,112

(1)  In the accrued of September 30, 2015 includes amount recorded of the provision of guarantees offered, comprising sureties, guarantees, letters of credit and standby letter of credit, which are presented in the “excess” provision, totaling R$295,942 thousand (R$29,870 thousand in 2014); and

(2)  Classified in income from loans (Note 9j).

 

i)       Changes in the renegotiated portfolio

 

September 30 YTD - R$ thousand

2015

2014

Opening balance

10,777,178

10,191,901

Amount renegotiated

9,743,654

7,758,143

Amount received

(5,305,476)

(4,426,546)

Write-offs

(3,122,866)

(2,983,821)

Closing balance

12,092,490

10,539,677

Allowance for loan losses

7,760,894

6,696,368

Percentage on renegotiated portfolio

64.2%

63.5%

 

Bradesco     153      


 
 

Consolidated Financial Statements and Independent Auditors’ Report

 

Notes to the Consolidated Financial Statements

 

j)      Income from loans and leasing

 

 

September 30 YTD - R$ thousand

 

2015

2014

Discounted trade receivables and loans

34,033,506

29,516,731

Financing

11,510,346

9,844,223

Agricultural and agribusiness loans

1,123,543

833,172

Subtotal

46,667,395

40,194,126

Recovery of credits charged-off as losses

3,012,176

2,881,616

Subtotal

49,679,571

43,075,742

Leasing, net of expenses

399,397

500,999

Total

50,078,968

43,576,741

 

10)    OTHER RECEIVABLES

 

a)      Foreign exchange portfolio

 

Balances

 

 

On September 30 - R$ thousand

2015

2014

Assets other receivables

 

 

Exchange purchases pending settlement

16,404,870

8,810,585

Exchange sale receivables

6,566,414

3,058,962

(-) Advances in domestic currency received

(710,767)

(367,038)

Income receivable on advances granted

104,693

62,065

Total

22,365,210

11,564,574

Liabilities – other liabilities

 

 

Exchange sales pending settlement

6,524,192

3,063,448

Exchange purchase payables

14,044,835

8,357,656

(-) Advances on foreign exchange contracts

(8,273,205)

(5,813,554)

Other

6,272

3,512

Total

12,302,094

5,611,062

Net foreign exchange portfolio

10,063,116

5,953,512

Off-balance-sheet accounts:

 

 

-  Loans available for import

345,790

455,778

-  Confirmed exports loans

70,490

51,209

 

154             Economic and Financial Analysis Report – September 2015


 
 

Consolidated Financial Statements and Independent Auditors’ Report

 

Notes to the Consolidated Financial Statements

 

Foreign exchange results

 

Adjusted foreign exchange results for presentation purposes

 

 

September 30 YTD - R$ thousand

2015

2014

Foreign exchange income

5,281,554

629,937

Adjustments:

 

 

- Income on foreign currency financing (1)

343,994

101,351

- Income on export financing (1)

1,355,936

748,909

- Income on foreign investments (2)

60,409

15,418

- Expenses of liabilities with foreign bankers (3) (Note 16c)

(2,479,581)

(487,794)

- Funding expenses (4)

(788,449)

(476,339)

- Other

(2,928,324)

105,604

Total adjustments

(4,436,015)

7,149

Adjusted foreign exchange income

845,539

637,086

(1)  Recognized in “Income from loans”;

(2)  Recognized in “Income from security transactions”;

(3)  Related to funds for financing of advances on foreign exchange contracts and import financing, recognized in “Borrowing and
on-lending expenses”; and

(4)  Refers to funding expenses of investments in foreign exchange.

 

b)   Sundry

 

 

On September 30 - R$ thousand

2015

2014

Deferred tax assets (Note 33c)

52,370,049

31,318,166

Credit card operations

19,367,544

18,952,698

Debtors for escrow deposits

12,385,905

11,083,884

Prepaid taxes

6,498,612

5,550,096

Other debtors

6,372,209

5,286,592

Trade and credit receivables (1)

3,687,564

4,232,970

Payments to be reimbursed

668,761

683,835

Receivables from sale of assets

103,496

78,754

Other

626,493

510,677

Total

102,080,633

77,697,672

(1)  Primarily includes receivables from the acquisition of loans without substantial transfer of risks and benefits.

 

 

Bradesco     155      


 
 

Consolidated Financial Statements and Independent Auditors’ Report

 

Notes to the Consolidated Financial Statements

 

11)    OTHER ASSETS

 

a)     Foreclosed assets/other

 

On September 30 - R$ thousand

Cost

Provision

for losses

Cost net of provision

2015

2014

Real estate

1,068,181

(160,335)

907,846

682,366

Vehicles and similar

575,181

(318,082)

257,099

313,087

Goods subject to special conditions

268,165

(268,165)

-

-

Inventories/warehouse

62,441

-

62,441

79,767

Machinery and equipment

15,714

(9,499)

6,215

6,795

Other

25,807

(19,858)

5,949

2,592

Total in 2015

2,015,489

(775,939)

1,239,550

 

Total in 2014

1,737,929

(653,322)

 

1,084,607

 

b)    Prepaid expenses

 

On September 30 - R$ thousand

2015

2014

Deferred insurance acquisition costs (1)

2,024,165

1,897,239

Commission on the placement of loans and financing (2)

881,241

1,499,814

Advertising and marketing expenses (3)

63,815

43,756

Other (4)

494,356

372,762

Total

3,463,577

3,813,571

(1)  Commissions paid to brokers and representatives on sale of insurance, pension plans and capitalization bond products;

(2)  Commissions paid to storeowners, car dealers and correspondent banks – payroll-deductible loans;

(3)  Prepaid expenses of future advertising and marketing campaigns on media; and

(4)  Mainly related to card issue costs.

 

12)    INVESTMENTS

 

a)      Composition of investments in the consolidated financial statements

 

Affiliates

On September 30 - R$ thousand

2015

2014

- IRB-Brasil Resseguros S.A.

610,920

579,916

- Integritas Participações S.A.

497,339

498,137

- Haitong Banco de Investimento do Brasil S.A. (1)

131,797

136,831

- Other

305,717

299,966

Total investment in affiliates – in Brazil

1,545,773

1,514,850

- Tax incentives

234,717

239,418

- Other investments

180,136

450,735

Provision for:

 

 

- Tax incentives

(207,733)

(211,930)

- Other investments

(42,931)

(61,798)

Grand total investments

1,709,962

1,931,275

  (1)  New denomination of BES Investimento do Brasil S.A.

 

156             Economic and Financial Analysis Report – September 2015


 
 

Consolidated Financial Statements and Independent Auditors’ Report

 

Notes to the Consolidated Financial Statements

 

b)   The income/expense from the equity method accounting of investments was recorded in the income statement, under “Equity in the Earnings (Losses) of Unconsolidated Companies”, and correspond in the period ended September 30, 2015 to R$49,860 thousand (R$130,479 thousand in 2014).

 

Companies

On September 30 - R$ thousand

Capital Stock

Shareholders’ equity adjusted

Number of shares/ quotas held (in thousands)

Equity interest consolidated on capital stock

Adjusted income

Equity accounting adjustments (1)

Common

Preferred

2015

2014

IRB-Brasil Resseguros S.A. (2)

1,453,080

2,978,645

63,727

-

20.51%

258,883

53,097

108,974

Haitong Banco de Investimento do Brasil S.A. (3)

420,000

658,985

12,734

12,734

20.00%

(30,730)

(6,146)

8,053

Integritas Participações S.A. (2)

545,638

757,990

22,581

-

25.17%

18,983

4,778

4,479

Other (2)

 

 

 

 

 

 

(1,869)

8,973

Equity in the earnings (losses) of unconsolidated companies

 

 

 

 

 

 

49,860

130,479

(1)  The adjustment considers income calculated periodically by the companies and includes equity variations recorded by the investees not recognized in profit or loss, as well as alignment of accounting practice adjustments, where applicable;

(2)  Based on financial information from the previous month; and

(3)  New denomination of BES Investimento do Brasil S.A.

 

13)    PREMISES AND EQUIPMENT

 

 

On September 30 - R$ thousand

Annual rate

Cost

Depreciation

Cost net of depreciation

2015

2014

Property and equipment:

 

 

 

 

 

- Buildings

4%

1,079,234

(506,975)

572,259

562,717

- Land

-

448,018

-

448,018

406,110

Facilities, furniture and equipment in use

10%

4,782,611

(2,614,605)

2,168,006

2,019,285

Security and communication systems

10%

684,308

(192,600)

491,708

258,136

Data processing systems

20 to 50%

5,149,155

(3,873,335)

1,275,820

1,296,644

Transportation systems

20%

93,033

(48,642)

44,391

48,393

Total in 2015

 

12,236,359

(7,236,157)

5,000,202

 

Total in 2014

 

11,811,698

(7,220,413)

 

4,591,285

 

The Organização Bradesco’s premises and equipment have an unrecorded surplus of R$5,168,084 thousand (R$5,297,410 thousand in 2014). This is due to an increase in their market price, based on valuations by independent experts in 2015, 2014 and 2013.

 

The fixed assets to net worth ratio is 38.6% when considering only the companies and payment institutions within the economic group (the “Prudential Consolidation”), where the maximum limit of 50.0%.

 

Bradesco     157          


 
 

Consolidated Financial Statements and Independent Auditors’ Report

 

Notes to the Consolidated Financial Statements

 

14)    INTANGIBLE ASSETS

 

a)   Goodwill

 

The goodwill recorded from investment acquisitions totaled R$3,243,078 thousand, net of accumulated amortization, as applicable, of which: (i) R$409,973 thousand recorded in ‘Permanent Assets – Investments’ represents the acquisition of shares of  affiliates (Integritas/Fleury shares), which will be amortized as realized; and (ii) R$2,833,105 thousand represented by the acquisition of shares of subsidiaries/shared control, represented by the future profitability/client portfolio, which is amortized in up to twenty years, net of accrued amortizations, if applicable, recorded in the Fixed Assets – Intangible Assets.

 

In the period ended September 30, 2015, goodwill was amortized totaling R$172,399 thousand (R$126,577 thousand in 2014) (Note 28).

b)   Intangible assets

Acquired intangible assets consist of:

 

 

On September 30 - R$ thousand

Rate of Amortization (1)

Cost

Amortization

Cost net of amortization

2015

2014

Acquisition of financial services rights

Contract (4)

4,439,845

(2,867,060)

1,572,785

2,088,851

Software (2)

20% to 50%

9,908,436

(5,618,042)

4,290,394

4,127,653

Future profitability/customer portfolio (3)

Up to 20%

3,864,077

(1,030,972)

2,833,105

1,808,277

Other (5)

Contract

4,227,826

(539,277)

3,688,549

503,075

Total in 2015

 

22,440,184

(10,055,351)

12,384,833

 

Total in 2014

 

16,203,331

(7,675,475)

 

8,527,856

(1)  Intangible assets are amortized over an estimated period of economic benefit and recognized in “other administrative expenses” and “other operating expenses”, where applicable;

(2)  Software acquired and/or developed by specialized companies;

(3)  Mainly composed of goodwill on the acquisition of equity interest in Banco Bradescard - R$731,344 thousand, Odontoprev - R$180,246 thousand, Bradescard Mexico - R$19,867 thousand, Europ Assistance Serviços de Assistência Personalizados - R$10,565 thousand and Cielo/Investees - R$1,560,434 thousand and Banco Bradesco BBI S.A. - R$149,426 thousand;

(4)  Based on the pay-back of each agreement; and

(5)  It primarily includes (a) the sponsorship program for the 2016 Olympic Games and (b) the operational agreement between Cielo, which is our jointly-controlled subsidiary, and Banco do Brasil, signed in the first quarter of 2015, in order to create an association, to manage the transactions arising from credit card operations, which will be amortized within up to 30 years.

 

158             Economic and Financial Analysis Report – September 2015


 
 

Consolidated Financial Statements and Independent Auditors’ Report

 

Notes to the Consolidated Financial Statements

 

c)   Changes in intangible assets by type

 

 

 

 

September 30 YTD - R$ thousand

Acquisition of financial services rights

Software

Future profitability/ customer portfolio/ market value

Others

2015

2014

Initial balance

2,025,940

4,082,155

1,938,141

424,758

8,470,994

9,145,939

Additions (reductions) (1) (2)

211,202

1,037,613

1,067,363

3,470,701

5,786,879

917,216

Amortization for the period

(664,357)

(829,374)

(172,399)

(206,910)

(1,873,040)

(1,535,299)

Closing balance

1,572,785

4,290,394

2,833,105

3,688,549

12,384,833

8,527,856

(1)  Under the heading “Future profitability/client portfolio/market value” includes the intangible asset generated by the acquisition of shares of Cielo; and

(2)  Under the heading “Others” includes the operational agreement between Cielo, our jointly-controlled subsidiary and Banco do Brasil, signed in the first quarter of 2015, which created an association, to manage the transactions originating from credit and debit card operations, which will be amortized within up to 30 years.

 

15)    DEPOSITS, SECURITIES SOLD UNDER AGREEMENTS TO REPURCHASE AND FUNDS FROM ISSUANCE OF SECURITIES

 

a)   Deposits

 

 

On September 30 - R$ thousand

 

1 to 30 days

31 to 180 days

181 to 360 days

More than 360 days

2015

2014

● Demand deposits (1)

24,266,863

-

-

-

24,266,863

33,299,639

● Savings deposits (1)

89,616,088

-

-

-

89,616,088

87,293,425

● Interbank deposits

562,251

160,511

51,132

243,078

1,016,972

673,585

● Time deposits (2)

18,785,770

17,395,474

11,130,521

41,424,908

88,736,673

90,614,718

Grand total in 2015

133,230,972

17,555,985

11,181,653

41,667,986

203,636,596

 

%

65.4

8.6

5.5

20.5

100.0

 

Grand total in 2014

136,516,526

20,343,730

7,600,175

47,420,936

 

211,881,367

%

64.4

9.6

3.6

22.4

 

100.0

(1)  Classified as “1 to 30 days”, not considering average historical turnover; and

(2)  Considers the actual maturities of investments.

Bradesco     159          


 
 

Consolidated Financial Statements and Independent Auditors’ Report

 

Notes to the Consolidated Financial Statements

 

b)   Securities sold under agreements to repurchase

 

On September 30 - R$ thousand

 

1 to 30 days

31 to 180 days

181 to 360 days

More than 360 days

2015

2014

Own portfolio

54,423,551

37,799,771

10,898,272

17,007,453

120,129,047

129,775,173

● Government securities

47,574,759

204,638

27,447

2,038

47,808,882

58,051,338

● Debentures of own issuance

1,442,108

37,595,133

10,870,825

15,835,455

65,743,521

66,960,759

● Foreign

5,406,684

-

-

1,169,960

6,576,644

4,763,076

Third-party portfolio (1)

136,509,554

-

-

-

136,509,554

167,151,431

Unrestricted portfolio (1)

-

619,720

-

588,576

1,208,296

887,559

Grand total in 2015 (2)

190,933,105

38,419,491

10,898,272

17,596,029

257,846,897

 

%

74.1

14.9

4.2

6.8

100.0

 

Grand total in 2014 (2)

230,958,336

32,064,122

11,907,161

22,884,544

 

297,814,163

%

77.5

10.8

4.0

7.7

 

100.0

(1)  Represented by government securities; and

(2)  Includes R$49,282,432 thousand (R$95,092,298 thousand in 2014) of investment funds in purchase and sale commitments with Bradesco, whose quota holders are subsidiaries included in the consolidated financial statements (Notes 7a, b and c).

 

160             Economic and Financial Analysis Report – September 2015


 
 

Consolidated Financial Statements and Independent Auditors’ Report

 

Notes to the Consolidated Financial Statements

 

c)   Funds from issuance of securities

 

On September 30 - R$ thousand

1 to 30

days

31 to 180

days

181 to 360 days

More than 360 days

2015

2014

Securities Brazil:

 

 

 

 

 

 

- Mortgage bonds

44,054

9,277

-

-

53,331

505,994

- Letters of credit for real estate

234,412

3,196,518

9,659,031

5,898,448

18,988,409

11,647,542

- Letters of credit for agribusiness

1,171,047

2,121,176

1,838,871

2,007,999

7,139,093

4,676,898

- Financial bills

804,064

13,879,077

10,568,321

49,375,584

74,627,046

49,671,559

Subtotal

2,253,577

19,206,048

22,066,223

57,282,031

100,807,879

66,501,993

Securities Overseas:

 

 

 

 

 

 

- MTN Program Issues (1)

290,093

1,440,759

1,705,421

3,427,684

6,863,957

6,063,411

- Securitization of future flow of money orders received from overseas

6,757

593,247

593,247

1,641,937

2,835,188

2,479,639

- Issuance costs

-

-

-

(15,017)

(15,017)

(13,888)

Subtotal

296,850

2,034,006

2,298,668

5,054,604

9,684,128

8,529,162

Structured operations certificates

16,787

119,851

130,247

227,398

494,283

251,703

Grand total in 2015

2,567,214

21,359,905

24,495,138

62,564,033

110,986,290

 

%

2.3

19.2

22.1

56.4

100.0

 

Grand total in 2014

1,394,831

16,349,007

24,500,874

33,038,146

 

75,282,858

%

1.9

21.7

32.5

43.9

 

100.0

(1)  Issuance of securities on the international market to invest in foreign exchange transactions, pre-export financing, import financing and working capital financing, predominately in the medium and long terms.

 

Bradesco     161          


 
 

Consolidated Financial Statements and Independent Auditors’ Report

 

Notes to the Consolidated Financial Statements

 

d)   Cost for market funding and inflation and interest adjustments of technical provisions for insurance, pension plans and capitalization bonds

 

September 30 YTD - R$ thousand

 

2015

2014

Savings deposits

4,786,609

3,987,318

Time deposits

7,081,929

7,228,784

Securities sold under agreements to repurchase

23,666,630

18,062,525

Funds from issuance of securities

9,408,190

5,140,275

Other funding expenses

367,467

343,653

Subtotal

45,310,825

34,762,555

Cost for inflation and interest adjustment of technical provisions of insurance, pension plans and capitalization bonds

10,975,830

7,510,153

Total

56,286,655

42,272,708

 

16)    BORROWING AND ON-LENDING

a)  Borrowing

 

On September 30 - R$ thousand

1 to 30

days

31 to 180 days

181 to 360 days

More than 360 days

2015

2014

In Brazil Other Institutions

9,537

-

-

8,638

18,175

20,009

Overseas

3,212,829

11,237,970

8,058,578

5,441,129

27,950,506

15,052,353

Grand total in 2015

3,222,366

11,237,970

8,058,578

5,449,767

27,968,681

 

%

11.5

40.2

28.8

19.5

100.0

 

Grand total in 2014

2,098,768

6,940,385

4,108,899

1,924,310

 

15,072,362

%

13.9

46.0

27.3

12.8

 

100.0

b)  On-lending

 

On September 30 - R$ thousand

1 to 30

days

31 to 180 days

181 to 360 days

More than 360 days

2015

2014

In Brazil

1,152,179

5,675,686

5,649,319

24,990,953

37,468,137

41,251,702

- National Treasury

-

-

145,419

-

145,419

128,451

- BNDES

323,881

2,209,608

1,472,848

6,793,167

10,799,504

12,127,892

- FINAME

826,008

3,461,271

4,024,970

18,197,786

26,510,035

28,969,006

- Other institutions

2,290

4,807

6,082

-

13,179

26,353

Overseas

30,481

2,199,006

1,200

1,986,100

4,216,787

237,093

Grand total in 2015

1,182,660

7,874,692

5,650,519

26,977,053

41,684,924

 

%

2.8

18.9

13.6

64.7

100.0

 

Grand total in 2014

1,179,150

5,189,937

6,576,002

28,543,706

 

41,488,795

%

2.8

12.5

15.9

68.8

 

100.0

 

162             Economic and Financial Analysis Report – September 2015


 
 

Consolidated Financial Statements and Independent Auditors’ Report

 

Notes to the Consolidated Financial Statements

 

c)     Borrowing and on-lending expenses

 

 

September 30 YTD - R$ thousand

2015

2014

Borrowing:

 

 

- In Brazil

324

5,291

- Overseas

189,423

97,828

Subtotal borrowing

189,747

103,119

On-lending in Brazil:

 

 

- National Treasury

3,739

2,327

- BNDES

553,942

522,814

- FINAME

683,995

521,128

- Other institutions

1,121

1,552

On-lending overseas:

 

 

- Payables to foreign bankers (Note 10a)

2,479,581

487,794

- Other expenses with foreign on-lending

25,620,345

2,353,955

- Exchange variation from assets and liabilities overseas

(13,622,270)

(1,344,653)

Subtotal on-lending

15,720,453

2,544,917

Total

15,910,200

2,648,036

 

17)    PROVISIONS, CONTINGENT ASSETS AND LIABILITIES AND LEGAL LIABILITIES – TAX AND SOCIAL SECURITY

 

a)   Contingent assets

Contingent assets are not recognized in the financial statements. However, there are ongoing proceedings where the chance of success is considered probable, such as: a) Social Integration Program (PIS), claiming to offset PIS against Gross Operating Income, paid under Decree-Laws No. 2,445/88 and No. 2,449/88, regarding the payment that exceeded the amount due under Supplementary Law No. 07/70 (PIS Repique); and b) other taxes, the legality and/or constitutionality of which is being challenged, where the decision may lead to reimbursement of amounts paid.

 

b)   Provisions classified as probable losses and legal obligations – tax and social security

Organização Bradesco is a party to a number of labor, civil and tax lawsuits, arising from the normal course of business.

Management recorded provisions where, based on their opinion and that of their legal counsel, the nature of the lawsuit, similarity to previous lawsuits, complexity and the courts standing, the loss is deemed probable.

Management considers that the provision is sufficient to cover the future losses generated by the respective lawsuits.

Provisions related to legal obligations are maintained until the conclusion of the lawsuit, represented by judicial decisions with no further appeals or due to the statute of limitation.

               I -   Labor claims

These are claims brought by former employees and outsourced employees seeking indemnifications, most significantly for unpaid “overtime”, pursuant to Article 224 of the Consolidation of Labor Laws (CLT). In proceedings in which a judicial deposit is used to guarantee the execution of the judgment, the labor provision is made considering the estimated loss of these deposits. For proceedings with similar characteristics and not judged, the provision is recorded based on the average calculated value of payments made for labor complaints settled in the past 12 months; and for proceedings originating from acquired banks, with unique characteristics, the calculation and assessment of the required balance is conducted periodically, based on the updated recent loss history.

Bradesco     163          


 
 

Consolidated Financial Statements and Independent Auditors’ Report

 

Notes to the Consolidated Financial Statements

 

 

Overtime is monitored by using electronic time cards and paid regularly during the employment contract and, accordingly, the claims filed by former employees do not represent significant amounts.

 

              II -   Civil claims

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

Most of these lawsuits are brought to the Special Civil Court (JEC), in which the claims are limited to 40 times the minimum wage and do not have a significant impact on Organização Bradesco’s financial position.

There are a significant number of legal claims pleading alleged differences in adjustment for inflation on savings account balances due to the implementation of economic plans that were part of the federal government’s economic policy to reduce inflation in the ‘80s and ‘90s.

Although Bradesco complied with the law and regulation in force at the time, these lawsuits have been recorded in provisions, taking into consideration the claims where the Bank is the defendant and the perspective of loss, which is considered after the analysis of each demand, based on the current decision of the Superior Court of Justice (STJ).

Note that, regarding disputes relating to economic plans, the Federal Supreme Court (STF) suspended the prosecution of all lawsuits at the cognizance stage, until the Court issues a final decision on the right under litigation.

 

             III -   Legal obligations – provision for tax risks

The Organização Bradesco is disputing the legality and constitutionality of certain taxes and contributions in court, for which provisions have been recorded in full, although there is a good chance of a favorable outcome, based on the opinion of Management and their legal counsel. The processing of these legal obligations and the provisions for cases for which the risk of loss is deemed as probable is regularly monitored in the legal court. During or after the conclusion of each case, a favorable outcome may arise for the Organization, resulting in the reversal of the related provisions.

 

The main cases are:

-          PIS and COFINS – R$2,065,189 thousand (R$1,649,507 thousand in 2014): a request for authorization to calculate and pay PIS and COFINS based on effective billing, as set forth in Article 2 of Supplementary Law No. 70/91, removing from the calculation base the unconstitutional inclusion of other revenues other than those billed;

-          INSS Autonomous Brokers – R$1,723,904 thousand (R$1,471,067 thousand in 2014): discussing the charging of social security contribution on remunerations paid to third-party service providers, established by Supplementary Law No. 84/96 and subsequent regulations/amendments, at 20.0% with an additional 2.5%, on the grounds that services are not provided to insurance companies but to policyholders, thus being outside the scope of such a contribution as provided for in item I, Article 22 of Law No. 8,212/91, as new wording in Law No. 9,876/99;

-          IRPJ/CSLL on losses of credits – R$2,156,067 thousand (R$1,881,757 thousand in 2014): we are requesting to deduct from income tax and social contributions payable (IRPJ and CSLL, respectively) amounts of actual and definite loan losses related to unconditional discounts granted during collections, regardless of compliance with the terms and conditions provided for in Articles 9 to 14 of Law No. 9,430/96 that only apply to temporary losses;

164             Economic and Financial Analysis Report – September 2015


 
 

Consolidated Financial Statements and Independent Auditors’ Report

 

Notes to the Consolidated Financial Statements

 

-          PIS – EC 17/97 - R$231,455 thousand (R$318,357 thousand in 2014): for the period from July 1997 to February 1998, request to calculate and pay PIS contributions as established by LC 07/70 (PIS Repique) and not as established by EC 17/97 (PIS on Gross Operating Income);

-          PIS – R$322,505 thousand (R$317,246 thousand in 2014): we are requesting the authorization to offset overpaid amounts in 1994 and 1995 as PIS contribution, corresponding to the surplus paid over that calculated on the tax base established in the Constitution, i.e., gross operating income, as defined in the income tax legislation (set out in Article 44 of Law No. 4,506/64), which excludes interest income; and

-          Pension Contributions – R$1,059,482 thousand (R$471,512 thousand in 2014): official notifications related to the pension contributions on financial contributions in private pension plans, considered by the audit as compensatory sums subject to the incidence of such financial contributions and isolated fine for not withholding tax of the IRRF on the related financial contributions.

            IV -   Provisions by nature

 

On September 30 - R$ thousand

2015

2014

Labor claims

3,017,284

2,859,976

Civil claims

4,138,658

3,999,740

Subtotal (1)

7,155,942

6,859,716

Provision for tax risks (2)

8,572,896

7,371,100

Total

15,728,838

14,230,816

(1)   Note 19b; and

(2)   Classified under “Other liabilities - tax and social security” (Note 19a).

 

              V -   Changes in provisions

 

R$ thousand

2015

Labor (1)

Civil

Tax (2) (3)

Balance on December 31, 2014

2,737,447

3,941,689

7,571,986

Adjustment for inflation

271,018

284,485

538,516

Provisions, net of reversals and write-offs

710,111

670,154

472,330

Payments

(701,292)

(757,670)

(9,936)

Balance on September 30, 2015

3,017,284

4,138,658

8,572,896

(1)   Includes, the constitution of labor provisions, concerning the improvement of the calculation methodology, totaling R$267,253 thousand;

(2)   Includes constitution of tax provision: (i) related to the incidence of pension contributions on financial contributions in private pension plans, in the amount of R$523,290 thousand; and (ii) IRPJ/CSLL on losses of credits, totaling R$47,545 thousand; and

(3)   Mainly include legal liabilities.

 

c)   Contingent liabilities classified as possible losses

The Organização Bradesco maintains a system to monitor all administrative and judicial proceedings in which the institution is plaintiff or defendant and, based on the opinion of legal counsel, classifies the lawsuits according to the expectation of loss. Case law trends are periodically analyzed and, if necessary, the related risk is reclassified. In this respect, contingent lawsuits deemed to have a possible risk of loss are not recorded as a liability in the financial statements. The main proceedings in this category are the following: a) leasing companies’ Tax on Services of any Nature (ISSQN), total lawsuits correspond to R$1,871,554 thousand (R$1,794,587 thousand in 2014) which relates to the municipal tax demands from municipalities other than those in which the company is located and where, under law, tax is collected; b) 2006-2010 income tax and social contribution, relating to goodwill amortization being disallowed on the acquisition of investments, for the amount of R$4,814,380 thousand (R$3,831,988 thousand in 2014); c) IRPJ and CSLL deficiency notice relating to the disallowance of loan loss deductions, for the amount of R$1,175,066 thousand (R$550,255 thousand in 2014); d) IRPJ and CSLL deficiency note relating to disallowance of exclusions of revenues from the mark-to-market of securities from 2007 to 2010, and differences in depreciation and operating expenses and income, amounting to R$888,714 thousand (R$473,869 thousand in 2014); and e) IRPJ and CSLL deficiency note, amounting to R$411,392 thousand relating to profit of subsidiaries based overseas, for the calendar years of 2008 and 2009.

Bradesco     165          


 
 

Consolidated Financial Statements and Independent Auditors’ Report

 

Notes to the Consolidated Financial Statements

 

 

18)    SUBORDINATED DEBT

 

 

On September 30 - R$ thousand

 

Original term

in years

Amount of

the operation

2015

2014

In Brazil:

   

 

 

Subordinated CDB:

   

 

 

2014 (1)

6

-

-

1,844,433

2015 (2)

6

7,554

15,637

2,581,348

2016

6

500

1,079

919

2019

10

20,000

46,711

39,526

Financial bills:

 

 

 

 

2016

6

102,018

186,654

160,837

2017

6

8,630,999

10,169,563

9,662,731

2018

6

8,262,799

9,399,725

8,999,864

2019

6

21,858

28,810

25,446

2017

7

40,100

80,905

69,987

2018

7

141,050

243,310

209,223

2019

7

3,172,835

3,450,943

3,364,164

2020

7

1,700

2,263

1,980

2018

8

50,000

92,175

79,417

2019

8

12,735

21,430

18,715

2020

8

28,556

41,943

36,614

2021

8

1,236

1,649

1,447

2021

9

7,000

9,846

8,633

2021

10

19,200

31,414

27,098

2022

10

54,143

78,230

68,373

2023

10

688,064

887,542

788,248

CDB pegged to loans:

 

 

 

 

2015 to 2016

from 1 to 2

1,188

1,683

3,489

Subtotal in Brazil

 

 

24,791,512

27,992,492

Overseas:

 

 

 

 

2019

10

1,333,575

2,980,233

1,838,939

2021

11

2,766,650

6,415,287

3,961,673

2022

11

1,886,720

4,377,669

2,702,858

Issuance costs on funding

 

 

(29,629)

(31,565)

Subtotal overseas

 

 

13,743,560

8,471,905

Grand total

 

 

38,535,072

36,464,397

(1)  Subordinated debt transactions that matured in November 2014; and

(2)  Subordinated debt transactions that matured in February, March, April, May, June, July, August and September 2015.

 

166             Economic and Financial Analysis Report – September 2015


 
 

Consolidated Financial Statements and Independent Auditors’ Report

 

Notes to the Consolidated Financial Statements

 

19)    OTHER LIABILITIES

 

a)   Tax and social security

 

 

On September 30 - R$ thousand

2015

2014

Provision for tax risk (Note 17b IV)

8,572,896

7,371,100

Provision for deferred income tax (Note 33f)

3,219,576

3,240,207

Taxes and contributions on profit payable

3,524,695

3,706,387

Taxes and contributions payable

1,018,818

1,030,787

Total

16,335,985

15,348,481

 

b)   Sundry

 

 

On September 30 - R$ thousand

2015

2014

Credit card operations

17,360,407

16,050,168

Sundry creditors

12,305,109

7,515,246

Loan assignment obligations

7,366,427

4,320,900

Civil and labor provisions (Note 17b IV)

7,155,942

6,859,716

Provision for payments

6,836,852

6,123,946

Liabilities for acquisition of assets and rights

738,416

971,602

Other (1)

2,938,538

2,302,303

Total

54,701,691

44,143,881

(1)  Includes provision for guarantees provided, comprising sureties, letters of credit and standby letter of credit, which is registered in this account but also presented within the excess provision, totaling R$717,537 thousand (R$367,495 thousand in 2014) (Note 9g).

 

Bradesco     167          


 
 

Consolidated Financial Statements and Independent Auditors’ Report

 

Notes to the Consolidated Financial Statements

 

20)    INSURANCE, PENSION PLANS AND CAPITALIZATION BONDS

 

a)   Technical provisions by account

 

 

On September 30 - R$ thousand

Insurance (1)

Life and pension plans (2) (3)

Capitalization bonds

Total

2015

2014

2015

2014

2015

2014

2015

2014

Current and long-term liabilities

 

 

 

 

 

 

 

 

Mathematical reserve for unvested benefits

836,013

788,329

134,382,188

113,064,451

-

-

135,218,201

113,852,780

Mathematical reserve for vested benefits

178,891

171,336

7,441,009

6,804,196

-

-

7,619,900

6,975,532

Mathematical reserve for capitalization bonds

-

-

-

-

6,162,057

5,747,032

6,162,057

5,747,032

Reserve for claims incurred but not reported (IBNR)

2,477,908

1,534,700

882,214

1,131,405

-

-

3,360,122

2,666,105

Unearned premium reserve

4,247,886

4,134,330

320,632

292,181

-

-

4,568,518

4,426,511

Complementary reserve for coverage

-

-

1,679,647

1,366,643

-

-

1,679,647

1,366,643

Reserve for unsettled claims

4,216,704

4,081,312

1,330,113

1,018,470

-

-

5,546,817

5,099,782

Reserve for financial surplus

-

-

484,958

414,861

-

-

484,958

414,861

Reserve for draws and redemptions

-

-

-

-

728,934

660,552

728,934

660,552

Other reserves

1,365,979

1,898,713

1,800,684

2,766,160

93,488

94,372

3,260,151

4,759,245

Total reserves

13,323,381

12,608,720

148,321,445

126,858,367

6,984,479

6,501,956

168,629,305

145,969,043

 

 

168             Economic and Financial Analysis Report – September 2015


 
 

Consolidated Financial Statements and Independent Auditors’ Report

 

Notes to the Consolidated Financial Statements

 

b)   Guarantees for technical provisions

 

 

On September 30 - R$ thousand

Insurance

Life and pension plans

Capitalization bonds

Total

2015

2014

2015

2014

2015

2014

2015

2014

Total technical provisions

13,323,381

12,608,720

148,321,445

126,858,367

6,984,479

6,501,956

168,629,305

145,969,043

(-) Deferred acquisition costs that reduce unearned premium reserve (PPNG)

(289,889)

(263,639)

-

-

-

-

(289,889)

(263,639)

(-) Portion corresponding to contracted reinsurance

(919,559)

(908,629)

(13,631)

(14,532)

-

-

(933,190)

(923,161)

(-) Deposits retained at IRB and court deposits

(2,318)

(2,318)

-

-

-

-

(2,318)

(2,318)

(-) Receivables

(969,829)

(1,011,577)

-

-

-

-

(969,829)

(1,011,577)

(-) Unearned premium reserve – Health Insurance (4)

(1,070,172)

(905,676)

-

-

-

-

(1,070,172)

(905,676)

(-) Reserves from DPVAT agreements

(323,650)

(255,477)

-

-

-

-

(323,650)

(255,477)

To be insured

9,747,964

9,261,404

148,307,814

126,843,835

6,984,479

6,501,956

165,040,257

142,607,195

 

 

 

 

 

 

 

 

 

Investment fund quotas (VGBL and PGBL)

-

-

120,161,866

100,526,341

-

-

120,161,866

100,526,341

Investment fund quotas (excluding VGBL and PGBL)

5,605,602

6,121,178

17,875,350

16,084,846

1,297,337

4,144,227

24,778,289

26,350,251

Government securities

5,250,702

4,117,080

12,078,997

10,024,497

6,033,636

2,004,487

23,363,335

16,146,064

Private securities

104,079

105,872

171,937

174,185

41,339

41,885

317,355

321,942

Shares

1,846

4,487

1,164,243

1,364,333

66,177

328,248

1,232,266

1,697,068

Total technical provision guarantees

10,962,229

10,348,617

151,452,393

128,174,202

7,438,489

6,518,847

169,853,111

145,041,666

(1)  “Other reserves” - Insurance primarily refers to technical provisions of the “personal health” portfolio;

(2)  Includes personal insurance and pension plans;

(3)  “Other reserves” - Life and Pension Plan mainly includes the “Reserve for redemption and other amounts to be settled”, “Reserve for related expenses”. In 2014, in compliance with SUSEP Circular Letter No. 462/13, the “Other Technical provisions (OPT)” balance was reversed; and

(4)  Deduction set forth in Article 4 of ANS Normative Resolution No. 314/12.

 

Bradesco     169          


 
 

Consolidated Financial Statements and Independent Auditors’ Report

 

Notes to the Consolidated Financial Statements

 

c)   Insurance, pension plan contribution and capitalization bond retained premiums

 

September 30 YTD - R$ thousand

2015

2014

Written premiums

22,837,234

20,315,448

Pension plan contributions (including VGBL)

18,740,297

14,398,334

Capitalization bond income

4,138,193

3,910,479

Granted coinsurance premiums

(67,086)

(111,558)

Refunded premiums

(166,888)

(166,710)

Net written premiums

45,481,750

38,345,993

Reinsurance premiums

(238,948)

(280,978)

Insurance, pension plan and capitalization bond retained premiums

45,242,802

38,065,015

 

21)    NON-CONTROLLING INTERESTS IN SUBSIDIARIES

 

 

On September 30 - R$ thousand

2015

2014

Cateno Gestão de Contas de Pagamento S.A. (1)

1,092,704

-

Banco Bradesco BBI S.A.

13,983

104,134

Other (2)

373,614

385,506

Total

1,480,301

489,640

(1)  A company originated from the operational agreement between Cielo, which is our jointly-controlled subsidiary and Banco do Brasil, which created an association  to manage the transactions arising from credit card operations; and

(2)  Mainly related to the non-controlling interest in our subsidiary Odontoprev.

 

22)    SHAREHOLDERS’ EQUITY (PARENT COMPANY)

 

a)   Capital stock in number of shares

 

Fully subscribed and paid-in capital stock comprises non-par, registered, book-entry shares.

 

 

On September 30

2015

2014

Common shares

2,524,364,555

2,103,637,129

Preferred shares

2,524,364,292

2,103,636,910

Subtotal

5,048,728,847

4,207,274,039

Treasury (common shares)

(3,669,932)

(2,898,610)

Treasury (preferred shares)

(15,066,762)

(8,984,870)

Total outstanding shares

5,029,992,153

4,195,390,559

 

In the Extraordinary General Meeting of March 10, 2015, a deliberation was taken to increase the Capital Stock by R$5,000,000 thousand, increasing it from R$38,100,000 thousand to R$43,100,000 thousand. This was effected through the capitalization of part of the balance of the account “Profit Reserves - Statutory Reserve”, in compliance with the provisions in Article 169 of Law No. 6,404/76, with a stock-split of 20% in shares, by issuing 841,454,808 new nominative-book entry shares, with no nominal value, of which 420,727,426 were common shares and 420,727,382 were preferred shares. These were attributed free-of-charge to the shareholders registered on March 26, 2015 as bonus, in the ratio of two (2) new shares for every ten (10) shares of the same type that they own.

 

170             Economic and Financial Analysis Report – September 2015


 
 

Consolidated Financial Statements and Independent Auditors’ Report

 

Notes to the Consolidated Financial Statements

 

b)    Interest on shareholders’ equity/dividends

 

Bradesco’s capital remuneration policy aims to distribute interest on shareholders’ equity at the maximum amount calculated under current legislation, and this is included, net of Withholding Income Tax, in the calculation for mandatory dividends for the year under the Company’s Bylaws.

 

The Board of Directors’ Meeting held on December 22, 2014 approved the Board of Executive Officers’ proposal to pay shareholders supplementary interest on shareholders’ equity for 2014, for the amount of R$2,600,300 thousand, at R$0.590325800 (net of 15% withholding income tax - R$0.501776930) per common share and R$0.649358380 (net of 15% withholding income tax - R$0.551954623) per preferred share, which was paid on March 6, 2015.

 

The Board of Directors’ Meeting held on February 9, 2015 approved the Board of Executive Officers’ proposal to pay shareholders’ supplementary interest on shareholders’ equity and dividends for the period of 2014, totaling R$630,572 thousand, at R$0.143153921 per common share and R$0.157469313 per preferred share, which was paid on March 6, 2015.

The Board of Directors’ Meeting held on June 22, 2015 approved the Board of Executive Officers’ proposal to pay shareholders’ supplementary interest on shareholders’ equity and dividends for the first semester of 2015, totaling R$912,000 thousand, at R$0.172629101 per common share and R$0.189892011 per preferred share, which was paid on July 17, 2015.

Interest on shareholders’ equity and dividends for the period of nine months ended September 30, 2015, is calculated as follows:

 

 

R$ thousand

% (1)

Net profit for the period

12,836,976

 

(-) Legal reserve

(641,849)

 

Adjusted calculation basis

12,195,127

 

Monthly and supplementary interest on shareholders’ equity (gross), paid and/or provisioned

3,446,430

 

Withholding income tax on interest on shareholders’ equity

(516,965)

 

Interim Dividends Paid (2)

912,000

 

Interest on own capital (net)/dividends accumulated in September 2015

3,841,465

31.50

Interest on own capital (net)/dividends accumulated in September 2014

3,320,339

31.50

(1)  Percentage of interest on shareholders’ equity/dividends after adjustments; and

(2)  Paid on July 17, 2015.

 

Bradesco     171      


 
 

Consolidated Financial Statements and Independent Auditors’ Report

 

Notes to the Consolidated Financial Statements

 

Interest on shareholders’ equity and dividends were paid or recorded in provisions, as follows:

 

Description

R$ thousand

Per share (gross)

Gross amount paid/ recorded
in provision

Withholding Income Tax (IRRF) (15%)

Net amount paid/recorded in provision

Common shares

Preferred shares

Monthly interest on shareholders’ equity paid

0.169362

0.186298

746,042

111,906

634,136

Supplementary interest paid on own capital

0.496031

0.545634

2,184,945

327,742

1,857,203

Interim Dividends Paid

0.188201

0.207022

829,000

-

829,000

Total accrued on September 30, 2014

0.853594

0.938954

3,759,987

439,648

3,320,339

 

 

 

 

 

 

Monthly interest on shareholders’ equity paid

0.159960

0.175956

795,487

119,323

676,164

Supplementary interest on shareholders’ equity provisioned (1)

0.501749

0.551924

2,650,943

397,642

2,253,301

Interim Dividends Paid (2)

0.172629

0.189892

912,000

-

912,000

Total accrued on September 30, 2015

0.834338

0.917772

4,358,430

516,965

3,841,465

(1)  It considers the bonus of 20% of shares occurring in March 2015; and

(2)  Paid on July 17, 2015.

 

c)     Treasury shares

 

A total of 3,669,932 common shares and 15,066,762 preferred shares had been acquired with the effect of the 20% share split, totaling R$421,041 thousand until September 30, 2015, and remain in treasury. The minimum, average and maximum cost per common share is R$23.62221, R$25.46012 and R$27.14350, and per preferred share is R$25.23185, R$27.29029 and R$33.12855, respectively. The fair value was R$23.62 per common share and R$21.42 per preferred share on September 30, 2015.

 

23)    FEE AND COMMISSION INCOME

 

 

September 30 YTD - R$ thousand

2015

2014

Credit card income

7,037,343

5,672,986

Checking account

3,570,227

2,940,903

Loans

2,071,576

1,887,076

Asset management

1,954,181

1,792,474

Collections

1,174,160

1,167,651

Consortium management

765,363

640,399

Custody and brokerage services

413,091

383,879

Underwriting / Financial Advisory Services

404,032

515,542

Payments

286,110

285,637

Other

493,855

716,200

Total

18,169,938

16,002,747

 

172             Economic and Financial Analysis Report – September 2015


 
 

Consolidated Financial Statements and Independent Auditors’ Report

 

Notes to the Consolidated Financial Statements

 

24)    PAYROLL AND RELATED BENEFITS

 

 

September 30 YTD - R$ thousand

2015

2014

Salaries

5,056,950

4,733,066

Benefits

2,303,957

2,140,383

Social security charges

1,876,032

1,796,526

Employee profit sharing

1,004,880

947,231

Provision for labor claims (1)

784,924

1,068,314

Training

100,913

93,760

Total

11,127,656

10,779,280

 

(1)  Includes constitution of labor provisions concerning the improvement of the calculation methodology  to the sum of R$267,253 thousand (R$488,300 thousand in 2014).

 

25)    OTHER ADMINISTRATIVE EXPENSES

 

 

September 30 YTD - R$ thousand

2015

2014

Outsourced services

2,982,400

2,833,158

Depreciation and amortization

1,609,730

1,397,128

Communication

1,237,234

1,136,008

Data processing

1,134,674

1,002,350

Asset maintenance

759,539

500,188

Rental

691,806

654,999

Advertising and marketing

658,028

532,836

Financial system services

606,709

580,422

Transport

471,275

595,386

Security and surveillance

453,357

417,265

Supplies

249,176

252,942

Water, electricity and gas

248,495

172,504

Travel

123,895

101,736

Other

663,370

609,103

Total

11,889,688

10,786,025

 

26)    TAX EXPENSES

 

 

September 30 YTD - R$ thousand

2015

2014

Contribution for Social Security Financing (COFINS)

2,322,713

2,148,454

Social Integration Program (PIS) contribution

395,547

390,484

Tax on Services (ISSQN)

463,542

424,354

Municipal Real Estate Tax (IPTU) expenses

62,307

52,598

Other

234,286

204,459

Total

3,478,395

3,220,349

 

Bradesco     173      


 
 

Consolidated Financial Statements and Independent Auditors’ Report

 

Notes to the Consolidated Financial Statements

 

27)    OTHER OPERATING INCOME

 

 

September 30 YTD - R$ thousand

 

2015

2014

Other interest income

1,821,243

1,390,411

Reversal of other operating provisions (1)

457,902

1,811,635

Revenues from recovery of charges and expenses

157,105

98,715

Gains on sale of goods

1,614

8,412

Other

720,209

760,190

Total

3,158,073

4,069,363

(1)  Includes, in the accrued of September 30, 2014, the reversal of the tax provision related to the Cofins process, whose subject matter had its closure favorable to the Organization, to the sum of R$1,378,103 thousand.

28)    OTHER OPERATING EXPENSES

 

 

September 30 YTD - R$ thousand

 

2015

2014

Other finance costs

4,410,809

3,519,837

Sundry losses

1,333,266

1,282,881

Commissions on loans and financing

1,038,076

984,182

Discount granted

1,029,523

984,367

Intangible assets amortization

664,357

625,040

Goodwill amortization (Note 14a)

172,399

126,577

Other (1)

2,561,910

1,442,887

Total

11,210,340

8,965,771

(1)  In the accrued of September 30, 2015, it basically includes: (i) provision for the tax contingency, to the sum of R$570,835 thousand (Note 17b (v)); (ii) constitution of provision for guarantees provided, encompassing guarantees, sureties, letters of credit and standby letter of credit, which was highlighted from the provision surplus, to the sum of R$295,942 thousand (R$29,870 thousand in 2014) (Note 9h); and (iii) constitution of a provision for contingent liabilities, originating in the obligation by assignment of credits, to the sum of R$558,010 thousand and, in the accrued of September 30, 2014, the constitution of tax provisions, related to the PIS process – EC 17/97, to the sum of R$212,888 thousand.

 

29)    NON-OPERATING INCOME (LOSS)

 

 

September 30 YTD - R$ thousand

2015

2014

Gain/loss on sale and write-off of assets and investments

(233,825)

(234,086)

Recording/reversal of non-operating provisions

(98,368)

(152,600)

Other

75,918

48,574

Total

(256,275)

(338,112)

 

174             Economic and Financial Analysis Report – September 2015


 
 

Consolidated Financial Statements and Independent Auditors’ Report

 

Notes to the Consolidated Financial Statements

 

30)    RELATED-PARTY TRANSACTIONS (DIRECT AND INDIRECT)

 

a)    Related party transactions (direct and indirect) are carried out under conditions and at rates consistent with those entered into with third parties, when applicable, and effective on the dates of the operations. The transactions are as follows:

 

On September 30 - R$ thousand

2015

2014

2015

2014

Assets

(liabilities)

Assets

(liabilities)

Revenues (expenses)

Revenues (expenses)

Interest on shareholders’ equity and dividends:

(845,209)

(696,563)

-

-

Cidade de Deus Companhia Comercial de Participações

(622,495)

(513,017)

-

-

Fundação Bradesco

(222,714)

(183,546)

-

-

Demand deposits/Savings accounts:

(16,260)

(19,035)

(538)

(620)

BBD Participações S.A.

(4)

(2)

-

-

Nova Cidade de Deus Participações S.A.

(6)

(9)

-

-

Cidade de Deus Companhia Comercial de Participações

(12)

(11)

-

-

Key Management Personnel

(16,238)

(19,013)

(538)

(620)

Time deposits:

(171,239)

(119,773)

(6,341)

(6,511)

Cidade de Deus Companhia Comercial de Participações

(113,218)

(50,824)

(67)

(52)

Key Management Personnel

(58,021)

(68,949)

(6,274)

(6,459)

Securities sold under agreements to repurchase:

(881,127)

(451,122)

(54,279)

(49,591)

Cidade de Deus Companhia Comercial de Participações

(778,435)

(282,611)

(42,150)

(27,124)

BBD Participações S.A.

(59,478)

(54,125)

(9,122)

(12,486)

Key Management Personnel

(43,214)

(114,386)

(3,007)

(9,981)

Funds from issuance of securities:

(600,110)

(631,864)

(54,667)

(43,286)

Key Management Personnel

(600,110)

(631,864)

(54,667)

(43,286)

Rental of branches:

-

-

(1,620)

(1,114)

Fundação Bradesco

-

-

(1,620)

(1,114)

 

b)    Compensation for Key Management Personnel

 

Each year, the Annual Shareholders’ Meeting approves:

 

·    The annual grand total amount of Management compensation, set forth at the Board of Directors Meetings, to be paid to board members and members of the Board of Executive Officers, as determined by the Company’s Bylaws; and

 

·     The amount allocated to finance Management pension plans, within the Employee and Management pension plan of the Organização Bradesco.

 

For 2015, the maximum amount of R$349,900 thousand was set for Management compensation and R$353,000 thousand to finance defined contribution pension plans.

 

The current policy on Management compensation sets forth that 50% of net variable compensation, if any, must be allocated to the acquisition of preferred shares of Banco Bradesco S.A., which vest in three equal, annual and successive installments, the first of which is in the year following the payment date. This procedure complies with CMN Resolution No. 3,921/10, which sets forth a management compensation policy for financial institutions.

 

Bradesco     175      


 
 

Consolidated Financial Statements and Independent Auditors’ Report

 

Notes to the Consolidated Financial Statements

 

Short-term Management benefits

 

 

September 30 YTD - R$ thousand

2015

2014

Salaries

234,079

244,436

INSS contributions

52,475

54,800

Total

286,554

299,236

 

Post-employment benefits

 

 

September 30 YTD - R$ thousand

2015

2014

Defined contribution supplementary pension plans

238,097

240,685

Total

238,097

240,685

 

Bradesco does not offer its Key Management Personnel long-term benefits related to severance pay or share-based compensation, pursuant to CPC 10 – Share-Based Payment, approved by CMN Resolution No. 3,989/11.

 

Shareholding

 

Together, members of the Board of Directors and Board of Executive Officers had the following shareholding in Bradesco:

 

 

On September 30

 

2015

2014

● Common shares

0.72%

0.72%

● Preferred shares

1.08%

1.04%

● Total shares (1)

0.90%

0.88%

(1)  On September 30, 2015, direct and indirect shareholding of the members of Bradesco’s Board of Directors and Board of Executive Officers amounted to 3.10% of common shares, 1.12% of preferred shares and 2.11% of all shares.

 

176             Economic and Financial Analysis Report – September 2015


 
 

Consolidated Financial Statements and Independent Auditors’ Report

 

Notes to the Consolidated Financial Statements

 

31)    FINANCIAL INSTRUMENTS

 

Below is the statement of financial position by currency

 

On September 30 - R$ thousand

2015

2014

Balance

Local

Foreign

(1) (2)

Foreign

(1) (2)

Assets

 

 

 

 

Current and long-term assets

1,031,888,079

929,301,220

102,586,859

62,861,510

Funds available

12,917,355

7,543,662

5,373,693

3,719,338

Interbank investments

153,370,079

148,422,384

4,947,695

376,055

Securities and derivative financial instruments

364,471,441

344,555,380

19,916,061

14,755,092

Interbank and interdepartmental accounts

54,178,744

54,178,744

-

-

Loan and leasing

309,734,737

257,937,620

51,797,117

34,229,293

Other receivables and assets

137,215,723

116,663,430

20,552,293

9,781,732

Permanent assets

19,094,997

18,942,334

152,663

40,241

Investments

1,709,962

1,709,358

604

2,774

Premises and equipment and leased assets

5,000,202

4,972,061

28,141

13,820

Intangible assets

12,384,833

12,260,915

123,918

23,647

Total

1,050,983,076

948,243,554

102,739,522

62,901,751

 

 

 

 

 

Liabilities

 

 

 

 

Current and long-term liabilities

962,810,867

849,248,500

113,562,367

74,538,988

Deposits

203,636,596

165,167,393

38,469,203

28,313,491

Securities sold under agreements to repurchase

257,846,897

251,270,253

6,576,644

4,763,076

Funds from issuance of securities

110,986,290

101,301,611

9,684,679

8,529,162

Interbank and interdepartmental accounts

5,463,347

2,266,681

3,196,666

2,216,677

Borrowing and on-lending

69,653,605

36,953,419

32,700,186

15,590,658

Derivative financial instruments

14,860,348

13,426,911

1,433,437

3,223,980

Technical provision for insurance, pension plans and capitalization bonds

168,629,305

168,628,025

1,280

798

Other liabilities:

 

 

 

 

- Subordinated debts

38,535,072

24,791,512

13,743,560

8,471,905

- Other

93,199,407

85,442,695

7,756,712

3,429,241

Deferred income

459,168

459,168

-

-

Non-controlling interests in subsidiaries

1,480,302

1,480,302

-

-

Shareholders’ equity

86,232,739

86,232,739

-

-

Total

1,050,983,076

937,420,709

113,562,367

74,538,988

 

 

 

 

 

Net position of assets and liabilities

 

 

(10,822,845)

(11,637,237)

Net position of derivatives (2)

 

 

(19,735,802)

(14,907,527)

Other net off-balance-sheet accounts (3)

 

 

52,196

(1,019,834)

Net exchange position (liability)

 

 

(30,506,451)

(27,564,598)

(1)  Amounts originally recorded and/or indexed mainly in USD;

(2)  Excluding operations maturing in D+1, to be settled at the rate on the last day of the month; and

(3)  Other commitments recorded in off-balance-sheet accounts.

 

Bradesco     177      


 
 

Consolidated Financial Statements and Independent Auditors’ Report

 

Notes to the Consolidated Financial Statements

 

VaR Internal Model – Trading Portfolio

 

Below is the 1-day VaR:

 

Risk factors

On September 30 - R$ thousand

2015

2014

Fixed rates

72,173

28,488

IGPM/IPCA

679

25,317

Exchange coupon

1,243

4,897

Foreign currency

1,243

1,866

Equities

-

8

Sovereign/Eurobonds and Treasuries

6,724

3,341

Other

73

1,504

Correlation/diversification effect

(10,003)

(12,345)

VaR (Value at Risk)

72,132

53,076

Amounts net of tax.

 

Sensitivity analysis

 

The Trading Portfolio is also monitored through daily sensitivity analyses that measure the effect of movements of market and price curves on our positions. Furthermore, a sensitivity analysis of the Organization’s financial exposures (Trading and Banking Portfolio) is performed on a quarterly basis, in compliance with CVM Rule No. 475/08.

 

Note that the impact of the financial exposure on the Banking Portfolio (notably interest rates and price indexes) do not necessarily represent a potential accounting loss for the Organization because a portion of loans held in the Banking Portfolio are financed by demand and/or savings deposits, which are “natural hedges” for future variations in interest rates, moreover, interest rate variations do not represent a material impact on the Institution’s result, as Loans are held to maturity. In addition, due to our strong presence in the insurance and pension plan market, Bradesco holds a large volume of assets on which price adjustments would also have an offsetting impact on the linked technical provisions.

 

178             Economic and Financial Analysis Report – September 2015


 
 

Consolidated Financial Statements and Independent Auditors’ Report

 

Notes to the Consolidated Financial Statements

 

Sensitivity Analysis – Trading and Banking Portfolios

 

  

On September 30 - R$ thousand

Trading and Banking portfolios (1)

2015

2014

Scenarios

Scenarios

1

2

3

1

2

3

Interest rate in Reais

Exposure subject to variations in fixed interest rates and interest rate coupons

(4,754)

(1,720,443)

(3,367,196)

(6,383)

(1,843,646)

(3,560,810)

Price indexes

Exposure subject to variations in price index coupon rates

(6,556)

(1,235,844)

(2,344,941)

(10,742)

(1,488,367)

(2,778,693)

Exchange coupon

Exposure subject to variations in foreign currency coupon rates

(483)

(60,003)

(111,376)

(508)

(51,455)

(96,819)

Foreign currency

Exposure subject to exchange rate variations

(5,037)

(127,652)

(258,482)

(2,551)

(37,923)

(70,130)

Equities

Exposure subject to variation in stock prices

(11,332)

(283,312)

(566,625)

(16,414)

(410,359)

(820,718)

Sovereign/Eurobonds and Treasuries

Exposure subject to variations in the interest rate of securities traded on the international market

(1,449)

(56,127)

(110,669)

(535)

(28,158)

(54,696)

Other

Exposure not classified in other definitions

(213)

(5,323)

(10,647)

(1,286)

(32,162)

(64,324)

Total excluding correlation of risk factors

(29,824)

(3,488,704)

(6,769,936)

(38,419)

(3,892,070)

(7,446,190)

Total including correlation of risk factors

(16,201)

(2,944,144)

(5,693,479)

(28,873)

(3,549,489)

(6,795,077)

(1)  Amounts net of tax.

 

The sensitivity analysis of the Trading Portfolio, which represents exposures that may have a material impact on the Organization’s results, is presented below. Note that results show the impact for each scenario on a static portfolio position. However, the market is highly dynamic which results in continuous changes in these positions. Moreover, as previously mentioned, the Organization has an ongoing process of market risk management, which constantly seeks to adjust positions to mitigate related risks according to the strategy determined by Senior Management. Therefore, where there are indicators of deterioration in a certain positions, proactive measures are taken to minimize any potential negative impact and maximize the risk/return ratio for the Organization.

Bradesco     179      


 
 

Consolidated Financial Statements and Independent Auditors’ Report

 

Notes to the Consolidated Financial Statements

 

Sensitivity Analysis – Trading Portfolio

 

  

On September 30 - R$ thousand

Trading portfolio (1)

2015

2014

Scenarios

Scenarios

1

2

3

1

2

3

Interest rate in Reais

Exposure subject to variations in fixed interest rates and interest rate coupons

(888)

(337,501)

(653,560)

(951)

(283,265)

(549,986)

Price indexes

Exposure subject to variations in price index coupon rates

(10)

(1,714)

(3,143)

(976)

(126,606)

(246,050)

Exchange coupon

Exposure subject to variations in foreign currency coupon rates

(20)

(2,065)

(4,070)

(495)

(51,874)

(97,405)

Foreign currency

Exposure subject to exchange rate variations

(384)

(8,598)

(14,560)

(995)

(25,172)

(50,386)

Equities

Exposure subject to variation in stock prices

-

-

-

(2)

(49)

(97)

Sovereign/Eurobonds and Treasuries

Exposure subject to variations in the interest rate of securities traded on the international market

(256)

(5,972)

(11,913)

(368)

(25,898)

(49,878)

Other

Exposure not classified in other definitions

-

(1)

(1)

(1,052)

(26,293)

(52,586)

Total excluding correlation of risk factors

(1,558)

(355,851)

(687,247)

(4,839)

(539,157)

(1,046,388)

Total including correlation of risk factors

(1,285)

(344,449)

(665,324)

(2,030)

(397,300)

(769,569)

(1)  Amounts net of tax.

 

Sensitivity analyses were carried out based on scenarios prepared at the respective dates, always considering market data at the time and scenarios that would adversely affect our positions, according to the examples below:

 

Scenario 1:   Based on market information (BM&FBOVESPA, Anbima, etc.), stresses were applied for 1 basis point on the interest rate and 1.0% variation on prices. For example: for a Real/US dollar exchange rate of R$4.03 a scenario of R$4.07 was used, while for a 1-year fixed interest rate of 15.79%, a 15.80% scenario was applied;

 

Scenario 2:   25.0% stresses were determined based on market information. For example: for a Real/US dollar exchange rate of R$4.03 a scenario of R$5.04 was used, while for a 1-year fixed interest rate of 15.79%, a 19.7% scenario was applied. The scenarios for other risk factors also accounted for 25.0% stresses in the respective curves or prices; and

 

Scenario 3:    50.0% stresses were determined based on market information. For example: for a Real/US dollar quote of R$4.03 a scenario of R$6.05 was used, while for a 1-year fixed interest rate of 15.79%, a 23.7% scenario was applied. The scenarios for other risk factors also account for 50.0% stresses in the respective curves or prices.

 

180             Economic and Financial Analysis Report – September 2015


 
 

Consolidated Financial Statements and Independent Auditors’ Report

 

Notes to the Consolidated Financial Statements

 

The statement of financial position by maturity is as follows

 

 

 

On September 30 - R$ thousand

1 to 30

days

31 to 180

days

181 to 360

days

More than 360 days

Maturity not stated

Total

Assets

 

 

 

 

 

 

Current and long-term assets

582,006,010

97,791,223

59,586,661

292,504,185

-

1,031,888,079

Funds available

12,917,355

-

-

-

-

12,917,355

Interbank investments (2)

146,183,762

5,345,904

1,290,026

550,387

-

153,370,079

Securities and derivative financial instruments (1) (2)

279,448,094

12,486,874

2,748,293

69,788,180

-

364,471,441

Interbank and interdepartmental accounts

53,530,162

-

-

648,582

-

54,178,744

Loan and leasing

32,827,058

67,023,116

47,819,185

162,065,378

-

309,734,737

Other receivables and assets

57,099,579

12,935,329

7,729,157

59,451,658

-

137,215,723

Permanent assets

369,202

1,521,349

1,740,092

12,239,305

3,225,049

19,094,997

Investments

-

-

-

-

1,709,962

1,709,962

Premises and equipment

122,329

312,760

375,311

3,741,784

448,018

5,000,202

Intangible assets

246,873

1,208,589

1,364,781

8,497,521

1,067,069

12,384,833

Total in 2015

582,375,212

99,312,572

61,326,753

304,743,490

3,225,049

1,050,983,076

Total in 2014

577,071,401

90,256,649

57,006,604

260,284,360

2,745,398

987,364,412

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

Current and long-term liabilities

548,297,579

103,361,024

64,343,263

246,809,001

-

962,810,867

Deposits (3)

133,230,972

17,555,985

11,181,653

41,667,986

-

203,636,596

Securities sold under agreements to repurchase (2)

190,933,105

38,419,491

10,898,272

17,596,029

-

257,846,897

Funds from issuance of securities

2,567,214

21,359,905

24,495,138

62,564,033

-

110,986,290

Interbank and interdepartmental accounts

5,463,347

-

-

-

-

5,463,347

Borrowing and on-lending

4,405,026

19,112,662

13,709,097

32,426,820

-

69,653,605

Derivative financial instruments

13,578,110

805,730

290,061

186,447

-

14,860,348

Technical provisions for insurance, pension plans and capitalization bonds (3)

137,513,104

4,387,900

1,641,080

25,087,221

-

168,629,305

Other liabilities:

60,606,701

1,719,351

2,127,962

67,280,465

-

131,734,479

- Subordinated debts

123,231

935

1,017

38,409,889

-

38,535,072

- Other

60,483,470

1,718,416

2,126,945

28,870,576

-

93,199,407

Deferred income

459,168

-

-

-

-

459,168

Non-controlling interests in subsidiaries

-

-

-

-

1,480,302

1,480,302

Shareholders’ equity

-

-

-

-

86,232,739

86,232,739

Total in 2015

548,756,747

103,361,024

64,343,263

246,809,001

87,713,041

1,050,983,076

Total in 2014

549,185,052

90,222,680

60,724,046

207,500,878

79,731,756

987,364,412

 

 

 

 

 

 

 

Net assets in 2015 YTD

33,618,465

29,570,013

26,553,503

84,487,992

-

-

Net assets in 2014 YTD

27,886,349

27,920,318

24,202,876

76,986,358

-

-

(1)  Investments in investment funds are classified as 1 to 30 days;

(2)  Repurchase agreements are classified according to the maturity of the transactions; and

(3)  Demand and savings deposits and technical provisions for insurance, pension plans and capitalization bonds comprising “VGBL” and “PGBL” products are classified as 1 to 30 days, without considering average historical turnover.

 

Bradesco     181      


 
 

Consolidated Financial Statements and Independent Auditors’ Report

 

Notes to the Consolidated Financial Statements

 

Below is the Basel Ratio:

 

Calculation basis - Basel Ratio (1)

On September 30 - R$ thousand

Prudential

Financial

2015

2014

Tier I capital

73,577,076

74,127,110

Common equity

73,577,076

74,127,110

Shareholders’ equity

86,232,739

79,242,116

Prudential adjustments (2)

(12,655,663)

(5,115,006)

Tier II capital

19,513,015

21,698,075

Subordinated debt

19,513,015

21,698,075

Capital (a)

93,090,091

95,825,185

 

 

 

- Credit risk

585,507,055

534,165,459

- Market risk

21,310,030

23,607,303

- Operational risk

37,106,556

30,979,716

Risk-weighted assets – RWA (b)

643,923,641

588,752,478

 

 

 

Basel ratio (a/b)

14.5%

16.3%

Tier I capital

11.4%

12.6%

- Principal capital

11.4%

12.6%

Tier II capital

3.0%

3.7%

(1)  As per January 2015, the Basel Ratio started to be calculated based on the "Prudential Consolidated", in accordance with CMN Resolution No. 4,192/13; and

(2)  As per January 2015, the factor applied to prudential adjustments went from 20% to 40%, according to the timeline for application of deductions of prudential adjustments, defined in Article11 of CMN Resolution No. 4,192/13.

 

a)      Capital Management

The primary objective of the Capital Management structure is to provide the necessary conditions for a continuous process of capital assessment, monitoring and control, contributing to the achievement of the Organization’s strategic objectives. It considers the current business environment and a prospective and consistent vision for capital adequacy planning. This structure is composed of the Statutory, Non-Statutory and Executive Committees that assist the Board of Directors and the Board of Executive Officers in decision making.

 

The internal process of assessing capital adequacy is carried out so as to ensure that the Organization has a Reference Equity base composition to support the development of activities and provide sufficient protection against risks, whether in normal or in extreme market conditions, as well as meeting managerial and regulatory requirements in relation to capital management.

 

182             Economic and Financial Analysis Report – September 2015


 
 

Consolidated Financial Statements and Independent Auditors’ Report

 

Notes to the Consolidated Financial Statements

 

b)      Fair value

The book value, net of loss provisions of the principal financial instruments is shown below:

Portfolio

On September 30 - R$ thousand

Unrealized gain/(loss) without tax effects

Book value

Fair value

In income statement

In shareholders’ equity

2015

2015

2014

2015

2014

Securities and derivative financial instruments (Notes 3e, 3f and 7)

364,471,441

362,903,631

(8,435,103)

2,243,680

(1,567,810)

2,336,821

- Adjustment of available-for-sale securities (Note 7b II)

 

 

(6,867,293)

(93,141)

-

-

- Adjustment of held-to-maturity securities (Note 7c item 7)

 

 

(1,567,810)

2,336,821

(1,567,810)

2,336,821

Loan and leasing (Notes 2, 3g and 9) (1)

366,054,960

363,715,773

(2,339,187)

(1,351,853)

(2,339,187)

(1,351,853)

Investments (Notes 3j and 12) (2)

1,709,962

21,279,069

19,569,107

18,157,445

19,569,107

18,157,445

Treasury shares (Note 22c)

421,041

409,414

-

-

(11,627)

116,469

Time deposits (Notes 3n and 15a)

88,736,673

88,184,533

552,140

378,430

552,140

378,430

Funds from issuance of securities (Note 15c)

110,986,290

111,086,839

(100,549)

(220,831)

(100,549)

(220,831)

Borrowing and on-lending (Notes 16a and 16b)

69,653,605

69,574,609

78,996

(44,621)

78,996

(44,621)

Subordinated debts (Note 18)

38,535,072

37,742,715

792,357

(164,112)

792,357

(164,112)

Unrealized gains excluding tax

 

 

10,117,761

18,998,138

16,973,427

19,207,748

(1)  Includes advances on foreign exchange contracts, leases and other receivables with lending characteristics; and

(2)  Primarily includes the surplus of interest in subsidiaries and affiliates (Cielo, Odontoprev and Fleury).

 

Determination of the fair value of financial instruments:

·       Securities and derivative financial instruments, investments, subordinated debts and treasury shares are based on the market price at the reporting date. If no quoted market price is available, amounts are estimated based on the dealer quotations, pricing models, quotation models or quotations for instruments with similar characteristics;

·       Fixed rate loans were determined by discounting estimated cash flows, using interest rates applied by the Organização Bradesco for new contracts with similar features. These rates are consistent with the market at the reporting date; and

·       Time deposits, funds from issuance of securities, borrowing and on lending were calculated by discounting the difference between the cash flows under the contract terms and our prevailing market rates for the same product at the reporting date.

Bradesco     183      


 
 

Consolidated Financial Statements and Independent Auditors’ Report

 

Notes to the Consolidated Financial Statements

 

32)    EMPLOYEE BENEFITS

 

Bradesco and its subsidiaries sponsor a private defined contribution pension for employees and directors, that allows financial resources to be accumulated by participants throughout their careers by means of employee and employer contributions and invested in an Exclusive Investment Fund (FIE).

 

Actuarial obligations of the defined contribution plan are fully covered by the plan assets of the corresponding FIE.

 

In addition to the aforementioned plan, participants who chose to migrate from the defined benefit plan are guaranteed a proportional deferred benefit, corresponding to their accumulated rights in that plan. For the active participants, retirees and pensioners of the defined benefit plan, in extinction, the present value of the actuarial obligations of the plan is completely secured by collateral assets.

 

Banco Alvorada S.A. (successor from the spin-off of Banco Baneb S.A.) maintains defined contribution and defined benefit retirement plans, through Fundação Baneb de Seguridade Social - Bases (related to the former employees of Baneb).

 

Banco Bradesco’s sponsors both defined benefit and defined contribution retirement plans, through Caixa de Assistência e Aposentadoria dos Funcionários do Banco do Estado do Maranhão (Capof), especially to employees originating from Banco BEM S.A.

 

Bradesco sponsors a defined benefit plan through Caixa de Previdência Privada do Banco do Estado do Ceará (Cabec), exclusively for former employees of Banco BEC S.A.

 

Expenses related to contributions made in the period of nine months ended September 30, 2015, totaled R$451,265 thousand (R$463,322 thousand in 2014).

 

In addition to this benefit, Bradesco and its subsidiaries offer other benefits to their employees and administrators, including health insurance, dental care, life and personal accident insurance, and professional training. These expenses, including the aforementioned contributions, totaled R$2,399,159 thousand in the period of nine months ended September 30, 2015 (R$2,234,143 thousand in 2014).

 

184             Economic and Financial Analysis Report – September 2015


 
 

Consolidated Financial Statements and Independent Auditors’ Report

 

Notes to the Consolidated Financial Statements

 

33)    INCOME TAX AND SOCIAL CONTRIBUTION

 

a)  Calculation of income tax and social contribution charges

 

 

September 30 YTD - R$ thousand

2015

2014

Income before income tax and social contribution

2,289,190

16,060,437

Total burden of income tax and social contribution at the current rates (1)

(915,676)

(6,424,175)

Effect on the tax calculation:

 

 

Earnings (losses) of affiliates

19,944

52,192

Net non-deductible expenses of nontaxable income

58,881

(86,987)

Net tax credit of deferred liabilities (2)

2,341,220

-

Interest on shareholders’ equity (paid and payable)

1,378,572

1,078,904

Other amounts (3)

7,770,355

504,077

Income tax and social contribution for the period

10,653,296

(4,875,989)

(1)  Current rates: (i) 25% for income tax; (ii) of 15% for the social contribution to financial and equated companies, and of the insurance industry, and of 20%, from September 2015 to December 2018, in accordance with Law No. 13,169/15; and (iii) of 9% for the other companies (Note 3h);

(2)  Constitution of tax credit, net of deferred liabilities, related to the increase in the social contribution tax rate, according to Law No. 13,169/15; and

(3)  Basically, includes, (i) the exchange rate variation of assets and liabilities, derived from investments abroad; (ii) the effect of the rise in the rate of the social contribution on profits, in accordance with Law No. 13,169/15; and (iii) the deduction incentives.

 

b)   Breakdown of income tax and social contribution in the income statement

 

 

September 30 YTD - R$ thousand

2015

2014

Current taxes:

 

 

Income tax and social contribution payable

(7,371,103)

(7,339,033)

Deferred taxes:

 

 

Amount recorded/realized in the period on temporary differences

12,738,572

3,089,597

Use of opening balances of:

 

 

Social contribution loss

(161,393)

(360,221)

Income tax loss

(76,413)

(631,525)

Constitution in the period on:

 

 

Social contribution loss

1,186,788

133,457

Income tax loss

1,862,944

231,736

Activation of the tax credit – Law No. 13,169/15:

 

 

Social contribution losses

422,853

-

Temporary differences

2,051,048

-

Total deferred taxes

18,024,399

2,463,044

Income tax and social contribution for the period

10,653,296

(4,875,989)

 

Bradesco     185      


 

 
 

Consolidated Financial Statements and Independent Auditors’ Report

 

Notes to the Consolidated Financial Statements

 

c)   Deferred income tax and social contribution

 

 

R$ thousand

Balance on

12.31.2014

Amount recorded

(1)

Amount realized

Balance on

09.30.2015

Balance on

09.30.2014

Allowance for loan losses

18,052,846

8,029,907

2,972,394

23,110,359

17,906,350

Civil provisions

1,570,222

687,563

508,913

1,748,872

1,592,675

Tax provisions

2,195,186

537,618

62,534

2,670,270

2,090,760

Labor provisions

1,096,117

520,761

334,023

1,282,855

1,146,917

Provision for devaluation of securities and investments

429,566

48,339

31,591

446,314

452,778

Provision for devaluation of foreclosed assets

277,856

169,983

107,561

340,278

259,569

Adjustment to fair value of trading securities

216,956

6,790,442

162,343

6,845,055

4,395

Amortization of goodwill

278,407

13,895

8,340

283,962

286,740

Provision for interest on shareholders’ equity (2)

-

1,192,924

-

1,192,924

780,487

Other

2,529,410

2,091,836

1,105,949

3,515,297

2,546,718

Total deductible taxes on temporary differences

26,646,566

20,083,268

5,293,648

41,436,186

27,067,389

Income tax and social contribution losses in Brazil and overseas

4,532,371

3,472,585

237,806

7,767,150

3,418,729

Subtotal (3)

31,178,937

23,555,853

5,531,454

49,203,336

30,486,118

Adjustment to fair value of available-for-sale securities (3)

1,055,334

2,141,671

144,075

3,052,930

718,265

Social contribution - Provisional Measure No. 2,158-35/01

113,783

-

-

113,783

113,783

Total deferred tax assets (Note 10b)

32,348,054

25,697,524

5,675,529

52,370,049

31,318,166

Deferred tax liabilities (Note 33f)

3,291,978

1,008,882

1,081,284

3,219,576

3,240,207

Deferred tax assets, net of deferred tax liabilities

29,056,076

24,688,642

4,594,245

49,150,473

28,077,959

- Percentage of net deferred tax assets on capital (Note 31)

29.5%

 

 

52.8%

29.3%

- Percentage of net deferred tax assets over total assets

2.8%

 

 

4.7%

2.8%

(1)  Includes the sum of R$2,473,901 thousand, concerning the increase of the rate of the social contribution on the temporary additions and negative basis provisioned for completion by December 2018, based on technical studies and analyses carried out by the Management, according to Law No. 13,169/15;

(2)  Deferred taxes on interest on shareholders’ equity is recorded up to the authorized tax limit; and

(3)  Deferred tax assets from financial companies and similar companies, and insurance companies were established considering the increase in the social contribution rate, determined by Law No. 11,727/08 and Law No. 13,169/15 (Note 3h).

 

                                                                                                                                                                                                                                                        

186             Economic and Financial Analysis Report – September 2015


 
 

Consolidated Financial Statements and Independent Auditors’ Report

 

Notes to the Consolidated Financial Statements

 

d)   Expected realization of deferred tax assets on temporary differences, tax loss and
negative basis of social contribution and deferred social contribution – Provisional Measure No. 2,158-35

 

 

R$ thousand

Temporary differences

Income tax and social contribution losses

Social contribution - Provisional Measure No. 2,158-35

Total

Income tax

Social contribution

Income tax

Social contribution

2015

2,500,099

1,489,519

34,821

23,247

39

4,047,725

2016

4,076,660

2,649,485

435,757

493,417

106,097

7,761,416

2017

4,295,212

2,814,385

513,470

570,808

-

8,193,875

2018

3,296,621

2,038,090

603,034

651,062

-

6,588,807

2019

5,278,157

4,017,367

1,208,280

901,192

-

11,404,996

2020 (nine months)

4,950,145

4,030,446

1,444,107

887,955

7,647

11,320,300

Total

24,396,894

17,039,292

4,239,469

3,527,681

113,783

49,317,119

                      

The projected realization of deferred tax assets is an estimate and it is not directly related to the expected accounting income.

The present value of deferred tax assets, calculated based on the average funding interest rate, net of tax effects, amounts to R$44,808,964 thousand (R$29,306,102 thousand in 2014), of which R$37,758,765 thousand (R$26,039,308 thousand in 2014) relates to temporary differences, R$6,940,662 thousand (R$3,159,509 thousand in 2014) to tax losses and negative basis of social contribution and R$109,537 thousand (R$107,285 thousand in 2014) to deferred social contribution, Provisional Measure No. 2,158-35.

 

e)   Unrecognized deferred tax assets

 

On September 30, 2015, deferred tax assets of R$1,927 thousand (R$1,927 thousand in 2014) were not recognized, and will only be registered when they meet the regulatory requirements and/or present prospects of realization according to technical studies and analyses prepared by the Management and in accordance with Bacen regulations.

 

f)    Deferred tax liabilities

 

 

On September 30 - R$ thousand

2015

2014

Mark-to-market adjustment to securities and derivative financial instruments

709,589

826,877

Difference in depreciation

638,520

880,682

Judicial deposit and others (1)

1,871,467

1,532,648

Total

3,219,576

3,240,207

(1)  Includes, in 2015, the sum of R$132,681 thousand, related to the increase of the CSLL rate, in accordance with Law No. 13,169/15.

 

The deferred tax liabilities of companies in the financial and insurance sectors were established considering the increased social contribution rate, established by Law No. 11,727/08 and Law No. 13,169/15 (Note 3h).

 

34)    OTHER INFORMATION

 

a)   The Organização Bradesco manages investment funds and portfolios with net assets which, on September 30, 2015, amounted to R$518,637,734 thousand (R$486,941,677 thousand in 2014).

 

Bradesco     187      


 
 

Consolidated Financial Statements and Independent Auditors’ Report

 

Notes to the Consolidated Financial Statements

 

b)   Consortium funds

 

 

On September 30 - R$ thousand

2015

2014

Monthly estimate of funds receivable from consortium members

468,896

411,457

Contributions payable by the group

22,646,869

20,067,816

Consortium members - assets to be included

20,288,611

18,007,206

Credits available to consortium members

4,562,324

4,054,089

 

 

In Units

2015

2014

Number of groups managed

3,570

3,390

Number of active consortium members

1,153,655

1,020,435

Number of assets to be included

538,077

483,962

 

c)     As part of the convergence process with international accounting standards, the Brazilian Accounting Pronouncements Committee (CPC) issued several accounting pronouncements, as well as their interpretations and guidelines, which are applicable to financial institutions only after approval by CMN. The accounting standards which have been approved by CMN include the following:

 

·       Resolution No. 3,566/08 – Impairment of Assets (CPC 01);

·       Resolution No. 3,604/08 – Statement of Cash Flows (CPC 03);

·       Resolution No. 3,750/09 – Related Party Disclosures (CPC 05);

·       Resolution No. 3,823/09 – Provisions, Contingent Liabilities and Contingent Assets (CPC 25);

·       Resolution No. 3,973/11 – Subsequent Event (CPC 24);

·       Resolution No. 3,989/11 – Share-based Payment (CPC 10);

·       Resolution No. 4,007/11 – Accounting Policies, Changes in Estimates and Error Correction (CPC 23);

·       Resolution No. 4,144/12 – Conceptual Framework for Preparing and Presenting Financial Statements; and

·       Resolution No. 4,424/15 – Employee Benefits (CPC 33 – shall take effect as from January 1, 2016).

 

Presently, it is not possible to estimate when the CMN will approve the other CPC pronouncements or if they will be applied prospectively or retrospectively.

 

CMN Resolution No. 3,786/09 and Bacen Circular Letters No. 3,472/09 and No. 3,516/10 establish that financial institutions and other entities authorized by Bacen to operate, which are publicly-held companies or which are required to establish an Audit Committee shall, since December 31, 2010, annually prepare and publish in up to 90 days after the reference date of December 31 their consolidated financial statements, prepared under the International Financial Reporting Standards (IFRS), in compliance with international standards issued by the International Accounting Standards Board (IASB).

 

As required by CMN Resolution, on March 31, 2015, Bradesco published its consolidated financial statements for December 31, 2013 and 2014 on its website, in accordance with IFRS standards. The net profit and shareholders’ equity of the financial statements disclosed in IFRS were not substantially different from those presented in the financial statements prepared in accordance with the accounting practices adopted in Brazil and applicable to institutions authorized to operate by the Brazilian Central Bank (Bacen). As there were no substantial differences between the two sets of financial statements (GAAPs) in the year ended December 31, 2014, Management expects that the net profit and shareholders’ equity for the period of nine months ended September 30, 2015 will also not be materially different in the two GAAPs.

 

188             Economic and Financial Analysis Report – September 2015


 
 

Consolidated Financial Statements and Independent Auditors’ Report

 

Notes to the Consolidated Financial Statements

 

d)     On August 3, 2015, Bradesco informed the market that it had signed the Purchase and Sale of Shares Agreement with HSBC Latin America Holdings Limited for the acquisition of 100% of the share capital of HSBC Bank Brasil S.A. - Banco Múltiplo and HSBC Serviços e Participações Ltda. ("HSBC"), for the value of US$5.2 billion. The price shall be adjusted by the equity variation of HSBC as per 12.31.2014 and will be paid on the date of completion of the operation, which is subject to the approval of the competent regulatory authorities and compliance with the legal formalities. With the acquisition, Bradesco will assume all operations of HSBC in Brazil, including retail, insurance and asset management, as well as all the branches and clients.

 

e)     There were no subsequent events that need to be adjusted or disclosed for the consolidated financial statements as of September 30, 2015.

 

Bradesco     189      


 
 

Consolidated Financial Statements and Independent Auditors’ Report

 

Report on the Review of Interim Consolidated Financial Information

 

 

To the Board of Directors and Management of

Banco Bradesco S.A.

Osasco - SP

 

 

Introduction

 

We have reviewed the consolidated statement of financial position of the Economic-Financial Consolidated (Consolidado Econômico Financeiro - CONEF) of Banco Bradesco S.A. (“Bradesco”), as at September 30, 2015 and the related consolidated statements of income, changes in shareholders' equity and cash flows for nine-month period then ended, as well as the summary of significant accounting policies and other explanatory notes. Management is responsible for the preparation and fair presentation of this interim consolidated financial information of the Economic-Financial Consolidated in accordance with Article 3rd of Resolution 2,723, dated May 31, 2000, of the National Monetary Council (Conselho Monetário Nacional – CMN) and supplementary regulations of the Chart of Accounts for Financial Institutions (Plano Contábil de Instituições Financeiras – Cosif) described in the explanatory note 2. Our responsibility is to express a conclusion on this interim consolidated financial information based on our review.

 

Scope of review

 

We conducted our review in accordance with Brazilian and International Standards on Review. A review of interim financial information consists of making inquiries, primarily of persons responsible for financial and accounting matters, and applying analytical and other review procedures. A review is substantially less in scope than an audit conducted in accordance with auditing standards and consequently does not enable us to obtain assurance that we would become aware of all significant matters that might be identified in an audit. Therefore, we do not express an audit opinion.

 

Conclusion

 

Based on our review, we are not aware of any facts that would lead us to believe that the interim consolidated financial information mentioned above were not prepared, in all material aspects, in accordance with the Article 3rd of the Resolution no 2,723, of the National Monetary Council (Conselho Monetário Nacional - CMN) and supplementary regulations of the Chart of Accounts for Financial Institutions (Plano Contabil de Instituições Financeiras - Cosif), as described in explanatory note 2 to the interim consolidated financial information, based on the evidences obtained.

 

Emphasis

 

Basis of preparation of the interim consolidated financial information of the Economic-Financial Consolidated

 

We draw attention to the explanatory note 2 to the interim consolidated financial information which describes the basis of preparation of the interim consolidated financial information of the Economic-Financial Consolidated. These interim consolidated financial information were prepared in accordance with the Article 3rd of Resolution 2,723, of the CMN. Consequently, the interim consolidated financial information may not be appropriate for other purposes. Our conclusion does not have a qualification related to this matter.

 

Other matters

 

We also reviewed the interim statement of value added (DVA) for nine-month period ended as at September 30, 2015, which was prepared under Bradesco’s Management responsibility and is being presented as supplementary information. This statement was subject to the same review procedures described above and based on our review, we are not aware of any facts that would lead us to believe it was not prepared, in all material respects, consistently with the interim consolidated financial information.

 

190             Economic and Financial Analysis Report – September 2015


 
 

Consolidated Financial Statements and Independent Auditors’ Report

 

Report on the Review of Consolidated Interim Financial Information

 

Bradesco has prepared a separate set of stand-alone financial statements for general purposes for the three and nine-month periods ended September 30, 2015, in accordance with accounting practices adopted in Brazil applicable to institutions authorized to operate by the Central Bank of Brazil, on which we issued a unqualified limited review report, on October 28, 2015.

 

 

 

 

 

 

 

Osasco, October 28, 2015

 

 

 

Original report in Portuguese signed by

KPMG Auditores Independentes

CRC 2SP028567/O-1 F SP

 

Cláudio Rogélio Sertório

Accountant CRC 1SP212059/O-0

 

 

 

 

Bradesco     191      


 
 

Consolidated Financial Statements and Independent Auditors’ Report

 

Notes to the Consolidated Financial Statements

 

(This page was left blank intentionally)

 

 

 

 

 

 

 

 

192             Economic and Financial Analysis Report – September 2015


 
 

Individual Financial Statements, Independent Auditors’ Report and Fiscal Council’s Report

 

Management Report

Dear Shareholders,

 

We hereby present the Individual Financial Statements of Banco Bradesco S.A related to the period ended on September 30, 2015, prepared in accordance with the accounting practices adopted in Brazil and applicable to institutions authorized to operate by the Brazilian Central Bank.

 

Despite pressures on the exchange rate, the prospect of inflation control next year has led the Central Bank to interrupt the cycle of higher interest rates. At the same time, the adjustment of the Brazilian economy follows course, with the challenges, still present, to re-balance the public accounts. With this, the Country searches for basis for sustainable forward development, guided by opportunities for investment and recovery of household consumption.

 

In the Organization, among the developments that marked the quarter, we highlight the dissemination, on August 3, of the signature of the Purchase of Shares Agreement with HSBC Latin America Holdings (UK) Limited for the acquisition of 100% of the share capital of HSBC Bank Brasil S.A. – Banco Múltiplo and HSBC Serviços e Participações Ltda., and consequently to assume all the operations of HSBC in Brazil. Subject to the approval of the competent regulatory bodies and the fulfillment of the legal formalities, the operation reaffirms the goals of Bradesco to strengthen its presence and activity in the market, thus increasing gains in efficiency and scale, besides adding value to its shareholders.

 

Also important, we highlight the following:

 

·       on August 6, the launch of the Espaço Bradesco Next Móvel at Shopping Iguatemi, in São Paulo. The objective of this new configuration, itinerant in form will mark our presence in different localities, taking to the public the experience of the latest technologies and innovations, as well as expanding the conquest of new business;

 

·       on September 14, once again Bradesco was selected to integrate the Dow Jones Sustainability Index – DJSI, of the New York Stock Exchange, in the Dow Jones Sustainability World Index and Dow Jones Sustainability Emerging Markets portfolios. The DJSI is composed of actions of a select list of companies with best practices for sustainable development; and

 

·       since September, Bradesco Clients can withdraw cash and check their balance without the use of the card, in the whole Banco24Horas network, using biometric authentication.

 

From January 1 to September 30, 2015, Bradesco recorded a Net Profit of R$12.837 billion, 15.7% higher in comparison to the same period last year, equivalent to R$2.55 per share and profitability of 20.4% over the average Shareholders’ Equity(*). The annualized return on Average Total Assets was 1.7%.

R$4.358 billion was destined to the shareholders, in the period, as Interest on Own Capital and Dividends, of which R$1.707 billion was paid in the form of monthly and intermediaries and R$2.651 billion provisioned.

 

The taxes and contributions, including pensions, paid or provisioned, totaled R$9.934 billion in the first nine months, whereby R$6.963 billion was related to withheld taxes and collected from third parties and R$2.971 billion calculated based on the activities developed by the Bank equivalent to 23.1% of the Net Profit.

 

At the end of the quarter, the realized Capital Stock was of R$43.100 billion. Added to the Equity Reserves of R$43.133 billion, it resulted in a Shareholders’ Equity of R$86.233 billion, with a growth of 8.8% as compared to the same period of 2014, corresponding to the equity value of R$17.14 per share.

 

Calculated on the basis of the listing of its shares, the Market Value of Bradesco reached R$113.288 billion on September 30, 2015, equivalent to 1.3 times the Shareholders’ Equity.

 

The Shareholders’ Managed Equity represents 8.9% of the Total Assets, which amounted to R$969.653 billion, with a growth of 3.9% in September 2014. Thus, the index of solvency was 14.5% higher, therefore, at the minimum of 11% established by Resolution No. 4,193/13 of the National Monetary Council, in compliance with the Basel Committee. The immobilization index, at the end of the quarter, regarding the Reference Equity in the Prudential Consolidated was of 38.6%, therefore within the maximum limit of 50%.

 

Bradesco, in compliance with Article 8 of Brazilian Central Bank Circular Letter No. 3,068/01, declares that it has the financial capacity and the intention of holding to maturity those securities classified under “held-to-maturity securities”.

 

The total funds obtained and managed by the Bank, on September 30, 2015, totaled R$1.196 trillion, 3.1% higher than same period of the previous year, distributed as follows:

 

R$589.398   billion in Demand Deposits, Time Deposits, Interbank Deposits, Savings Accounts and Securities Sold Under Agreements to Repurchase;

 

R$365.516   billion in assets under management, comprising Investment Funds, Managed Portfolios and Third-Party Fund Quotas, a 6.9% increase;

 

R$186.715   billion in the Exchange Portfolio, Borrowings and On-lendings in Brazil,  Tax Payments and Collection and Related Charges, Funds From Issuance of Securities in Brazil, and Subordinated Debt in Brazil, a 21.8% growth; and

 

 

Bradesco     193


 
 

Individual Financial Statements, Independent Auditors’ Report and Fiscal Council’s Report

 

Management Report

 

R$53.991     billion in foreign funding, through public and private issues, subordinated debt overseas, securitization of future financial flows and borrowings and on-lendings overseas, equivalent to US$13.590 billion.

 

The balance of loan operations, at the end of the period, recorded a balance of R$287.607 billion, an increase of 9.1% in comparison to September 2014, including in this sum:

 

R$8.274       billion in Advances on Exchange Contracts, for a total Export Financing portfolio of US$10.942 billion;

 

US$3.388     billion operations in Import Finance in Foreign Currencies;

 

R$21.496     billion in business in the Rural Area;

 

R$42.361     billion in Consumption Finance, which includes R$2.686 billion of credit receivables from Credit Cards; and

 

R$30.856     billion related to operations of transfer of internal and external resources, originating mainly from the BNDES - Banco Nacional de Desenvolvimento Econômico e Social (National Bank for Social and Economic Development), exceeding as one of the main distributing agent of loans.

 

For the activities of Real Estate Credit, in the period from January to September, the Organização Bradesco devoted the sum of R$10.575 billion in resources for the construction and acquisition of 'own house', comprising 41,713 properties.

 

The Customer Service Network of Organização Bradesco, held at the disposal of customers and users present in all the regions of Brazil and in various cities Abroad, at the end of the period, comprised 71,738 points. Simultaneously, provided 31,495 machines of the Rede de Autoatendimento Bradesco  (Bradesco ATMs), of which 31,004 operate also on weekends and bank holidays, besides 18,618 machines of the Banco24Horas network (24-Hour ATMs), available to clients for operations of cash withdrawals, issuing statements, checking balances, requesting loans, payments and transfers between accounts. In the vehicle segment, with the presence of Bradesco Financiamentos, it counted on 10,883 retail points:

 

8,089          Branches and PAs (Service Branches) in Brazil (Branches: Bradesco 4,587, Banco Bradesco Cartões 1, Banco Bradesco Financiamentos 2, Banco Bradesco BBI 1, Banco Bradesco BERJ 1, Banco Alvorada 1; and PAs: 3,496);

3                 Branches abroad, with one in New York and one in Grand Cayman of Bradesco and one in London of the subsidiary Banco Bradesco Europa;

 

11               Overseas Subsidiaries (Banco Bradesco Argentina S.A. in Buenos Aires; Banco Bradesco Europa S.A. in Luxembourg; Bradesco North America LLC, Bradesco Securities, Inc., and BRAM US LLC in New York; Bradesco Securities UK Limited in London, Bradesco Securities Hong Kong Limited and Bradesco Trade Services Limited in Hong Kong; Bradesco Services Co. Ltd., in Tokyo; Cidade Capital Markets Ltd. in Grand Cayman; and Bradescard Mexico, Sociedad de Responsabilidad Limitada in Mexico);

 

1,824          Correspondents of Bradesco Promotora, in the segment of consigned credit;

 

48,175         Bradesco Expresso service points;

 

845             PAEs – in-company electronic service branches;

 

874             External terminals in the Bradesco ATMs; and

 

11,917        ATMs in the Banco24Horas network, with 450 terminals shared by both networks.

 

The Organização Bradesco, according to the provision in Instruction No. 381/03, of the Brazilian Securities and Exchange Commission, in the period of January to September 2015, neither contracted from nor had services provided by KPMG Auditores Independentes that were not related to the external audit, at a level greater than 5% of the total fees related to external audit services. Other services provided by the external auditors were the previously-agreed procedures for reviews of, substantially, financial, fiscal and actuarial information. The Bank’s policy is in line with the principles of preserving the auditors’ independence, which are based on generally accepted international criteria, i.e. the auditors should not audit their own work, perform managerial duties for their clients or promote their customers’ interests. It is noteworthy that any eventual services not related to the external audit are submitted prior to the evaluation of the Audit Committee.

 

In the context of People Management, the Organization has emphasized that each year the evolution of training programs of UNIBRAD - Bradesco Corporate University oriented to the training and development of staff, aiming at its qualification so it can always offer to the Bradesco Client excellence in customer service. In the period of January to September 2015, 1,720 courses were given, with 534,277 participations. The assistance benefits, aiming at ensuring the well-being, the improvement in the quality of life and safety of employees and their dependents, covered, at the end of the quarter, 166,827 people.

 

194             Economic and Financial Analysis Report – September 2015


 
 

Individual Financial Statements, Independent Auditors’ Report and Fiscal Council’s Report

 

Management Report

 

The social action of the Organization is mainly focused on educational and assistance programs developed through Fundação Bradesco, which maintains 40 own Schools installed as a priority in regions of accentuated socio-economic deprivation, in all the Brazilian States and in the Federal District. This year, its budget is predicted to be R$537.311 million, whereby R$463.246 million destined to cover Expenses of the Activities and R$74.065 million to the investments in Infrastructure and Educational Technology, that allows it to offer quality education free-of-charge to the: a) 101,609 students enrolled in its schools in the following levels: Basic Education (Kindergarten to High School) and Vocational Training (High School level); Youth and Adult Education; and Preliminary and Continuing Vocational Training, focused on creating jobs and income; b) 380 thousand students who will complete at least one of the distance-learning courses on offer (EaD) through its e-learning portal; and c) 17,346 people who will benefit through partnership projects and initiatives, including the Digital Inclusion Centers (CIDs), the Educa+Ação program and Technology courses (Educar e Aprender). Around 44 thousand students of Basic Education, are ensured free-of-charge education, alimony, medical-dental assistance, school materials and uniform.

 

In the Municipal District of Osasco, SP, Programa Bradesco Esportes e Educação has Qualification and Specialist Centers to teach the modalities of Women's Volleyball and Basketball. The activities are developed in their own Sports Development Center, in the Fundação Bradesco schools, Sports Centers of the City Hall, and private schools and in a leisure club. Currently, two thousand girls are assisted by this program, from the age of eight, reaffirming the social commitment and valuation of talent and plain exercise of citizenship, with intervention in education, sports and health.

 

In the period, we registered important acknowledgments to Bradesco, of which we highlight:

 

·      Most valuable Bank Brand in Latin America, according to a survey conducted by consultancy BrandAnalytics of Millward Brown for the 2015 edition of the BrandZ Top 50 Most Valuable Brands in Latin America. It also appears in fourth place in the general ranking among all segments with the value of US$5.2 billion;

 

·       It integrates, for the 16th time in the annual list of the 135 Best Companies to Work For in Brazil, in a research performed by the Época magazine, assessed as a Great Place to Work;

·      Highlight in the 2015 edition of the Anuário Valor 1000 (Yearbook) published by the newspaper Valor Econômico, integrating the ranking of the largest Banks; and

 

·      Highlight of the Prêmio Ouvidoria Brasil (Ombudsman Award), the Ombudsman Services of Bradesco, for the fourth consecutive time, were elected among the 10 Best in the Country, in a survey of the Associação Brasileira de Ouvidores – ABO (Brazilian Association of Ombudsmen) and the Associação Brasileira das Relações Empresa-Cliente – Abrarec (Brazilian Association of Company-Client Relations), with the support from the Consumidor Moderno magazine.

 

The performance and the results that have been obtained confirmed the commitment of Bradesco of always offering excellent products and services. Convinced that this is the safe path to expand horizons and contribute towards the development of the country, we renewed our thanks to our shareholders and clients, for their support and trust, and to our employees and other collaborators, for their efficient and dedicated work.

 

 

 

Cidade de Deus, October 28, 2015

 

Board of Directors

and the Board of Executive Officers

 

 

 

 

(*)    Excluding mark-to-market effect of Available-for-sale Securities recorded under Shareholders’ Equity.

 

Bradesco     195


 
 

Individual Financial Statements, Independent Auditors’ Report and Fiscal Council’s Report

 

Individual Financial Position on September 30 – In thousands of Reais

 

Assets

2015

2014

Current liabilities

507,048,487

562,228,134

Cash and due from banks (Note 4)

12,413,758

10,837,771

Interbank investments (Notes 3d and 5)

221,339,333

244,229,966

Securities purchased under agreements to resell

163,069,065

193,664,637

Interest-earning deposits in other banks

58,314,538

50,598,031

Provision for losses

(44,270)

(32,702)

Securities and derivative financial instruments (Notes 3e, 3f, 6 and 28b)

59,571,351

113,298,942

Own portfolio

18,433,324

12,255,917

Subject to unrestricted repurchase agreements

23,103,908

94,179,624

Derivative financial instruments (Notes 3f, 6d II and 28b)

13,473,420

4,021,228

Given in guarantee to the Brazilian Central Bank

22,201

-

Given in guarantee

4,471,206

2,842,173

Subject to unrestricted repurchase agreements

67,292

-

Interbank accounts

52,129,113

46,810,268

Unsettled payments and receipts

1,086,496

998,461

Reserve requirement (Note 7):

 

 

- Reserve requirement - Brazilian Central Bank

51,030,568

45,799,941

- SFH

6,345

5,551

Correspondent banks

5,704

6,315

Interdepartmental accounts

161,110

257,535

Internal transfer of funds

161,110

257,535

Loans (Notes 3g, 8 and 28b)

114,449,361

108,944,643

Loans:

 

 

- Public sector

3,657,829

79,078

- Private sector

125,378,032

119,633,615

Loans transferred under an assignment with recourse

134,279

-

Allowance for loan losses (Notes 3g, 8f, 8g and 8h)

(14,720,779)

(10,768,050)

Leasing (Notes 3g, 8 and 28b)

(608)

(1,832)

Leasing receivables:

 

 

- Private sector

1,001

3,783

Unearned income from leasing

(1,001)

(3,286)

Allowance for leasing losses (Notes 3g, 8f, 8g and 8h)

(608)

(2,329)

Other receivables

45,662,443

36,865,460

Receivables on sureties and guarantees honored (Note 8a-3)

67,337

36,057

Foreign exchange portfolio (Note 9a)

22,365,210

11,564,574

Receivables

4,155,497

3,872,002

Securities trading

764,489

460,827

Sundry (Note 9b)

18,720,585

21,210,875

Allowance for other loan losses (Notes 3g, 8f, 8g and 8h)

(410,675)

(278,875)

Other assets (Note 10)

1,322,626

985,381

Other assets

1,456,432

1,005,455

Provision for losses

(472,818)

(285,720)

Prepaid expenses (Notes 3i and 10b)

339,012

265,646

Long-term receivables

341,555,943

245,614,873

Interbank investments (Notes 3d and 5)

24,357,051

22,078,387

Interest-earning deposits in other banks

24,357,051

22,078,387

Securities and derivative financial instruments (Notes 3e, 3f, 6 and 28b)

139,340,381

80,629,572

Own portfolio

24,343,198

20,560,509

Subject to unrestricted repurchase agreements

112,578,963

56,610,393

Derivative financial instruments (Notes 3f, 6d II and 28b)

228,188

1,331,163

Given in guarantee to the Brazilian Central Bank

-

20,104

 

196             Economic and Financial Analysis Report – September 2015


 
 

Individual Financial Statements, Independent Auditors’ Report and Fiscal Council’s Report

 

Individual Financial Position on September 30In thousands of Reais

 

 

Assets

2015

2014

Privatization rights

6,104

6,542

Given in guarantee

1,521,054

1,713,726

Subject to unrestricted repurchase agreements

662,874

387,135

Interbank accounts

648,582

608,461

Reserve requirement (Note 7):

 

 

- SFH

648,582

608,461

Loans (Notes 3g, 8 and 28b)

137,573,702

126,336,694

Loans:

 

 

- Public sector

460,277

2,141,863

- Private sector

137,469,774

126,252,590

Loans transferred under an assignment with recourse

7,232,732

4,311,728

Allowance for loan losses (Notes 3g, 8f, 8g and 8h)

(7,589,081)

(6,369,487)

Leasing (Notes 3g, 8 and 28b)

(117)

(1,049)

Leasing receivables:

 

 

- Private sector

477

1,760

Unearned income from leasing

(393)

(1,760)

Allowance for leasing losses (Notes 3g, 8f, 8g and 8h)

(201)

(1,049)

Other receivables

39,510,293

15,863,170

Receivables

251,977

-

Securities trading

1,515,641

411,429

Sundry (Note 9b)

37,782,621

15,463,987

Allowance for other loan losses (Notes 3g, 8f, 8g and 8h)

(39,946)

(12,246)

Other assets (Note 10)

126,051

99,638

Prepaid expenses (Notes 3i and 10b)

126,051

99,638

Permanent assets

121,048,084

125,258,645

Investments (Notes 3j, 11 and 28b)

114,345,680

117,668,449

Earnings (losses) of affiliates:

 

 

- In Brazil

111,741,571

116,112,175

- Overseas

2,595,844

1,551,760

Other investments

51,614

47,863

Provision for losses

(43,349)

(43,349)

Premises and equipment (Notes 3k and 12)

2,579,749

2,569,798

Premises

17,415

43,108

Other premises and equipment

6,696,077

6,436,507

Accumulated depreciation

(4,133,743)

(3,909,817)

Leased Fixed Assets

78,260

202,411

Leased Assets

147,500

372,484

Accumulated depreciation

(69,240)

(170,073)

Intangible assets (Notes 3l and 13)

4,044,395

4,817,987

Intangible Assets

9,432,738

8,633,893

Accumulated amortization

(5,388,343)

(3,815,906)

Total

969,652,514

933,101,652

The accompanying Notes are an integral part of these Individual Financial Statements.

Bradesco     197


 
 

Individual Financial Statements, Independent Auditors’ Report and Fiscal Council’s Report

 

Individual Financial Position on September 30 – In thousands of Reais

 

Liabilities

2015

2014

Current liabilities

662,653,440

620,084,656

Deposits (Notes 3n and 14a)

251,770,221

200,901,251

Demand deposits

23,202,317

33,549,139

Savings deposits

89,616,088

87,293,425

Interbank deposits

90,347,469

36,901,370

Time deposits (Notes 14a and 28b)

48,604,347

43,157,317

Securities sold under agreements to repurchase (Notes 3n and 14b)

274,425,695

311,214,596

Own portfolio

113,954,185

120,257,317

Third-party portfolio

159,780,255

190,006,199

Unrestricted portfolio

691,255

951,080

Funds from issuance of securities (Notes 14c and 28b)

48,422,257

42,244,712

Mortgage and real estate notes, letters of credit and others

43,525,848

38,891,494

Securities issued overseas

4,629,524

3,177,342

Structured operations certificates

266,885

175,876

Interbank accounts

1,300,859

1,244,970

Unsettled payments and receipts

70,390

100,505

Correspondent banks

1,230,469

1,144,465

Interdepartmental accounts

4,221,028

3,378,113

Third-party funds in transit

4,221,028

3,378,113

Borrowing (Notes 15a and 28b)

21,073,742

11,884,325

Borrowing overseas

21,073,742

11,884,325

On-lending in Brazil - official institutions (Notes 15b and 28b)

12,430,634

12,634,500

National treasury

145,419

128,451

BNDES

4,006,337

3,870,102

FINAME

8,266,978

8,622,098

Other institutions

11,900

13,849

On-lending overseas (Notes 15b and 28b)

2,231,320

251,048

On-lending overseas

2,231,320

251,048

Derivative financial instruments (Notes 3f, 6d II and 28b)

14,728,285

4,160,792

Derivative financial instruments

14,728,285

4,160,792

Other liabilities

32,049,399

32,170,349

Payment of taxes and other contributions

3,557,325

3,809,613

Foreign exchange portfolio (Note 9a)

12,302,087

5,611,062

Social and statutory

2,832,331

2,350,644

Tax and social security (Note 18a)

432,380

392,781

Securities trading

906,236

1,107,813

Financial and development funds

163

1,315

Subordinated debts (Notes 17 and 28b)

154,813

4,474,256

Sundry (Note 18b)

11,864,064

14,422,865

Long-term liabilities

220,700,746

233,752,195

Deposits (Notes 3n and 14a)

42,307,500

92,527,064

Interbank deposits

1,048,427

45,310,622

Time deposits (Notes 14a and 28b)

41,259,073

47,216,442

Securities sold under agreements to repurchase (Notes 3n and 14b)

20,894,768

28,843,544

Own portfolio

20,306,192

28,843,544

Unrestricted portfolio

588,576

-

Funds from issuance of securities (Notes 14c and 28b)

69,966,688

41,053,025

Mortgage and real estate notes, letters of credit and others

64,669,669

35,611,490

Securities issued overseas

5,069,621

5,365,708

Structured operations certificates

227,398

75,827

Borrowing (Notes 15a and 28b)

5,205,847

1,886,784

 

198             Economic and Financial Analysis Report – September 2015


 
 

Individual Financial Statements, Independent Auditors’ Report and Fiscal Council’s Report

 

Individual Financial Position on September 30In thousands of Reais

 

Liabilities

2015

2014

Borrowing overseas

5,205,847

1,886,784

On-lending in Brazil - official institutions (Notes 15b and 28b)

24,943,616

28,451,386

BNDES

6,793,167

8,257,790

FINAME

18,150,449

20,182,353

Other institutions

-

11,243

On-lending overseas (Notes 15b and 28b)

2,007,756

-

On-lending overseas

2,007,756

-

Derivative financial instruments (Notes 3f, 6d II and 28b)

140,925

940,761

Derivative financial instruments

140,925

940,761

Other liabilities

55,233,646

40,049,631

Tax and social security (Note 18a)

4,042,421

3,145,069

Subordinated debts (Notes 17 and 28b)

38,409,889

32,021,706

Sundry (Note 18b)

12,781,336

4,882,856

Deferred income

65,589

22,685

Deferred income

65,589

22,685

Shareholders' equity (Note 19)

86,232,739

79,242,116

Capital:

 

 

- Domiciled in Brazil

42,559,621

37,622,388

- Domiciled overseas

540,379

477,612

Capital reserves

11,441

11,441

Profit reserves

47,664,681

41,487,446

Asset valuation adjustments - Available-for-sale Securities

(4,122,342)

(58,756)

Treasury shares (Notes 19c and 28b)

(421,041)

(298,015)

Total

969,652,514

933,101,652

The accompanying Notes are an integral part of these Individual Financial Statements.

 

Bradesco     199


 
 

Individual Financial Statements, Independent Auditors’ Report and Fiscal Council’s Report

 

Individual Statement of Accumulated Income on September 30 – In thousands of Reais

 

 

 

2015

2014

Financial Intermediation Income

81,451,723

69,023,602

Loans (Note 8j)

38,748,482

32,399,952

Leasing (Note 8j)

83,306

634,902

Operations with securities (Note 6h)

43,206,596

32,325,767

Derivative financial instruments (Note 6d-v)

(8,747,402)

(251,972)

Foreign exchange operations (Note 9a)

5,277,388

628,968

Reserve requirement (Note 7b)

3,179,640

3,274,321

Sale or transfer of financial assets

(296,287)

11,664

 

 

 

Financial Intermediation Expenses

99,589,059

59,212,621

Retail and professional market funding (Note 14d)

57,192,816

46,472,047

Borrowing and on-lending (Note 15c)

29,516,708

3,980,776

Leasing (Note 8j)

79,408

629,223

Allowance for loan losses (Notes 3g, 8g and 8h)

12,800,127

8,130,575

 

 

 

Gross Income From Financial Intermediation

(18,137,336)

9,810,981

 

 

 

Other Operating Income/Expenses

15,173,317

(166,164)

Fee and commission income (Note 20)

8,943,408

7,854,171

Other fee and commission income

5,314,971

4,813,110

Income from banking fees

3,628,437

3,041,061

Payroll and related benefits (Note 21)

(8,826,949)

(8,526,631)

Other administrative expenses (Note 22)

(9,330,942)

(8,621,304)

Tax expenses (Note 23)

(1,423,597)

(1,537,208)

Equity in the earnings (losses) of affiliates and subsidiary (Note 11a)

28,899,014

12,688,379

Other operating income (Note 24)

952,190

771,178

Other operating expenses (Note 25)

(4,039,807)

(2,794,749)

Operating Income

(2,964,019)

9,644,817

Non-Operating Income (LOSS) (Note 26)

(283,316)

(170,799)

Income Before Taxes and Non-Controlling Interest

(3,247,335)

9,474,018

Income Tax and Social Contribution (Notes 30a and 30b)

16,084,311

1,621,518

Net Profit

12,836,976

11,095,536

Interest on shareholders’ equity and dividends (Note 19b)

4,358,430

3,759,987

Number of outstanding shares (Note 19a)

5,029,992,153

4,195,390,559

Earnings per share R$

2.55

2.64

The accompanying Notes are an integral part of these Individual Financial Statements.

 

200             Economic and Financial Analysis Report – September 2015


 
 

Individual Financial Statements, Independent Auditors’ Report and Fiscal Council’s Report

 

Statement of Changes in Shareholders’ Equity – In thousands of Reais

 

Events

Paid- up Capital

Capital reserves

Profit reserves

Asset valuation adjustment

Treasury shares

Retained earnings (accumulated losses)

Total

Share premium

Share premium

Legal

Statutory

Bradesco

Subsidiaries

Balance on December 31, 2013

38,100,000

11,441

4,439,025

29,712,872

(865,373)

(189,070)

(269,093)

-

70,939,802

Acquisition of treasury shares

-

-

-

-

-

-

(28,922)

-

(28,922)

Asset valuation adjustments

-

-

-

-

697,678

298,009

-

-

995,687

Net profit

-

-

-

-

-

-

-

11,095,536

11,095,536

Allocations:

-   Reserves

-

-

554,777

6,780,772

-

-

-

(7,335,549)

-

 

-   Interest on Shareholders’ Equity Paid

-

-

-

-

-

-

-

(2,930,987)

(2,930,987)

 

-   Interim Dividends Paid

-

-

-

-

-

-

-

(829,000)

(829,000)

Balance on September 30, 2014

38,100,000

11,441

4,993,802

36,493,644

(167,695)

108,939

(298,015)

-

79,242,116

 

 

 

 

 

 

 

 

 

 

Balance on December 31, 2014

38,100,000

11,441

5,193,467

38,992,668

(405,477)

(85,834)

(298,015)

-

81,508,250

Increase of capital stock with reserves

5,000,000

-

-

(5,000,000)

-

-

-

-

-

Acquisition of treasury shares

-

-

-

-

-

-

(123,026)

-

(123,026)

Asset valuation adjustments

-

-

-

-

(1,011,301)

(2,619,730)

-

-

(3,631,031)

Net profit

-

-

-

-

-

-

-

12,836,976

12,836,976

Allocations:

-   Reserves

-

-

641,849

7,836,697

-

-

-

(8,478,546)

-

 

-   Interest on Shareholders’ Equity Paid and/or Provisioned

-

-

-

-

-

-

-

(3,446,430)

(3,446,430)

 

-   Interim Dividends Paid

-

-

-

-

-

-

-

(912,000)

(912,000)

Balance on September 30, 2015

43,100,000

11,441

5,835,316

41,829,365

(1,416,778)

(2,705,564)

(421,041)

-

86,232,739

The accompanying Notes are an integral part of these Individual Financial Statements.

Bradesco     201


 
 

Individual Financial Statements, Independent Auditors’ Report and Fiscal Council’s Report

 

Statement of Added Value Accumulated on September 30 – In thousands of Reais

 

Description

2015

%

2014

%

1 - Revenue

74,270,451

882.8

66,599,297

320.0

1.1) Financial intermediation

81,451,723

968.2

69,023,602

331.6

1.2) Services

8,943,408

106.3

7,854,171

37.7

1.3) Allowance for loan losses

(12,800,127)

(152.2)

(8,130,575)

(39.1)

1.4) Other

(3,324,553)

(39.5)

(2,147,901)

(10.2)

2 - Financial intermediation expenses

(86,788,932)

(1,031.7)

(51,082,046)

(245.4)

3 – Inputs acquired from third-parties

(5,571,299)

(66.1)

(5,252,022)

(25.3)

Outsourced services

(1,416,552)

(16.8)

(1,314,132)

(6.3)

Communication

(694,012)

(8.2)

(668,056)

(3.2)

Asset maintenance

(664,893)

(7.9)

(655,943)

(3.2)

Data processing

(628,970)

(7.5)

(599,827)

(2.9)

Financial system services

(466,686)

(5.5)

(449,812)

(2.2)

Security and surveillance

(447,838)

(5.3)

(412,760)

(2.0)

Advertising and marketing

(417,780)

(5.0)

(320,829)

(1.5)

Transport

(411,983)

(4.9)

(506,555)

(2.4)

Material, water, electricity and gas

(382,676)

(4.5)

(319,109)

(1.5)

Other

(39,909)

(0.5)

(4,999)

(0.1)

4 – Gross value added (1-2-3)

(18,089,780)

(215.0)

10,265,229

49.3

5 – Depreciation and amortization

(2,396,648)

(28.5)

(2,136,983)

(10.3)

6 – Net value added produced by the entity (4-5)

(20,486,428)

(243.5)

8,128,246

39.0

7 – Value added received through transfer

28,899,014

343.5

12,688,379

61.0

Equity in the earnings (losses) of affiliates

28,899,014

343.5

12,688,379

61.0

8 - Value added to distribute (6+7)

8,412,586

100.0

20,816,625

100.0

9 – Value added distributed

8,412,586

100.0

20,816,625

100.0

9.1) Personnel

7,656,532

91.1

7,420,869

35.7

Salaries

3,962,952

47.1

3,677,603

17.7

Benefits

1,835,029

21.8

1,678,609

8.1

Government Severance Indemnity Fund for Employees (FGTS)

388,013

4.6

358,601

1.7

Other

1,470,538

17.6

1,706,056

8.2

9.2) Tax, fees and contributions

(13,490,297)

(160.4)

1,021,452

4.9

Federal

(13,856,708)

(164.7)

702,708

3.4

State

3,114

-

1,716

-

Municipal

363,297

4.3

317,028

1.5

9.3) Remuneration for providers of capital

1,409,375

16.7

1,278,768

6.1

Rental

968,124

11.5

899,474

4.3

Asset leasing

441,251

5.2

379,294

1.8

9.4) Value distributed to shareholders

12,836,976

152.6

11,095,536

53.3

Interest on shareholders’ equity/dividends

4,358,430

51.8

3,759,987

18.1

Retained earnings

8,478,546

100.8

7,335,549

35.2

 

The accompanying Notes are an integral part of these Individual Financial Statements.

 

202             Economic and Financial Analysis Report – September 2015


 
 

Individual Financial Statements, Independent Auditors’ Report and Fiscal Council’s Report

 

Cash Flow Statement Accumulated on September 30 – In thousands of Reais

 

 

2015

2014

Cash flow from operating activities:

 

 

Net Income before income tax and social contribution

(3,247,335)

9,474,018

Adjustments to net income before income tax and social contribution

(4,819,474)

1,179,996

Effect of Changes in Exchange Rates in Cash and Cash equivalents

(3,070,855)

(218,122)

Allowance for loan losses

12,800,127

8,130,575

Depreciation and amortization

2,396,648

2,136,983

Expenses with civil, labor and tax provisions

1,825,175

1,948,930

Equity in the earnings (losses) of affiliates and subsidiary

(28,899,014)

(12,688,379)

(Gain)/loss on sale of fixed assets

20,907

12,774

(Gain)/loss on sale of foreclosed assets

122,629

80,790

Exchange rate variation/Other

9,984,909

1,776,445

Adjusted Net Income before income tax and social contribution

(8,066,809)

10,654,014

(Increase)/decrease in interbank investments

(3,501,385)

14,754,070

(Increase)/decrease in trading securities and derivative financial instruments

17,467,832

4,189,559

(Increase)/decrease in interbank and interdepartmental accounts

(1,242,216)

(2,589,831)

(Increase)/Decrease in loan and leasing

(21,768,811)

(19,324,695)

(Increase)/decrease in other receivables and other assets

(16,620,860)

(2,670,756)

(Increase)/decrease in reserve requirement - Brazilian Central Bank

(921,216)

9,160,046

Increase/(decrease) in deposits

(11,779,504)

(36,352,357)

Increase/(Decrease) in securities sold under agreements to repurchase

(68,083,342)

51,206,953

Increase/(Decrease) in funds from issuance of securities

26,740,354

19,629,295

Increase/(Decrease) in borrowings and on-lending

10,094,198

460,281

Increase/(decrease) in deferred income

38,554

1,938

Increase/(Decrease) in other liabilities

31,123,602

6,208,175

Income tax and social contribution paid

(136,669)

(670,724)

Net cash provided by/used in operating activities

(46,656,272)

54,655,968

Cash flow from investing activities:

 

 

(Increase)/Decrease in held-to-maturity securities

110,445

(9,141)

Sale of available-for-sale securities

18,381,461

22,378,396

Proceeds from sale of foreclosed assets

228,624

130,846

Sale of investments

42,342

-

Disposal of premises and equipment and leased assets

250,618

711,553

Purchases of available-for-sale securities

(22,751,480)

(24,416,999)

Foreclosed assets received

(828,561)

(529,333)

Investment acquisitions

(629)

-

Acquisition of premises and equipment and leased assets

(1,150,158)

(564,951)

Intangible asset acquisitions

(818,948)

(475,930)

Dividends and interest on shareholders’ equity received

2,182,709

14,762,785

Net cash provided by/used in investing activities

(4,353,577)

11,987,226

Cash flow from financing activities:

 

 

Increase/(decrease) in subordinated debts

2,720,347

577,248

Dividends and interest on shareholders’ equity paid

(4,602,146)

(3,672,985)

Acquisition of own shares

(123,026)

(28,922)

Net cash provided by/used in financing activities

(2,004,825)

(3,124,659)

Net increase in cash and cash equivalents

(53,014,674)

63,518,535

Cash and cash equivalents - at the beginning of the period

204,722,408

117,145,206

Effect of Changes in Exchange Rates in Cash and Cash equivalents

3,070,855

218,122

Cash and cash equivalents - at the end of the period

154,778,589

180,881,863

Net increase in cash and cash equivalents

(53,014,674)

63,518,535

 

The accompanying Notes are an integral part of these Individual Financial Statements.

 

Bradesco     203


 
 

Individual Financial Statements, Independent Auditors’ Report and Fiscal Council’s Report

 

Index of Notes to the Individual Financial Statements

 

Explanatory Notes to Bradesco’s Individual Financial Statements are as follows:

Page

1)            OPERATIONS

205

2)            PRESENTATION OF THE INDIVIDUAL FINANCIAL STATEMENTS

205

3)            SIGNIFICANT ACCOUNTING PRACTICES

205

4)            CASH AND CASH EQUIVALENTS

211

5)            INTERBANK INVESTMENTS

212

6)            SECURITIES AND DERIVATIVE FINANCIAL INSTRUMENTS

213

7)            INTERBANK ACCOUNTS – RESERVE REQUIREMENT

220

8)            LOANS

221

9)            OTHER RECEIVABLES

232

10)          OTHER ASSETS

234

11)          INVESTMENTS

235

12)          PREMISES AND EQUIPMENT AND LEASED ASSETS

236

13)          INTANGIBLE ASSETS

236

14)          DEPOSITS, SECURITIES SOLD UNDER AGREEMENTS TO REPURCHASE AND FUNDS FROM ISSUANCE OF SECURITIES

237

15)          BORROWING AND ON-LENDING

238

16)          PROVISIONS, CONTINGENT ASSETS AND LIABILITIES AND LEGAL LIABILITIES – TAX AND SOCIAL SECURITY

239

17)          SUBORDINATED DEBT

242

18)          OTHER LIABILITIES

243

19)          SHAREHOLDERS’ EQUITY

243

20)          FEE AND COMMISSION INCOME

245

21)          PAYROLL AND RELATED BENEFITS

245

22)          OTHER ADMINISTRATIVE EXPENSES

245

23)          TAX EXPENSES

246

24)          OTHER OPERATING INCOME

246

25)          OTHER OPERATING EXPENSES

246

26)          NON-OPERATING INCOME (LOSS)

247

27)          RELATED-PARTY TRANSACTIONS (DIRECT AND INDIRECT)

247

28)          FINANCIAL INSTRUMENTS

250

29)          EMPLOYEE BENEFITS

255

30)          INCOME TAX AND SOCIAL CONTRIBUTION

255

31)          OTHER INFORMATION

257

                                                                                                                              

204             Economic and Financial Analysis Report – September 2015


 
 

Individual Financial Statements, Independent Auditors’ Report and Fiscal Council’s Report

 

Notes to the Individual Financial Statements

 

1)     OPERATIONS

 

Banco Bradesco S.A. (Bradesco) is a private-sector publicly traded company and universal bank that through its commercial, foreign exchange, consumer financing and housing loan portfolios carries out all the types of banking activities that it is authorized to do so.

2)     PRESENTATION OF INDIVIDUAL FINANCIAL STATEMENTS

 

Bradesco’s individual financial statements were prepared using accounting practices in compliance with Laws No. 4,595/64 (Brazilian Financial System Law) and No. 6,404/76 (Brazilian Corporate Law), including amendments introduced by Laws No. 11,638/07 and No. 11,941/09, as they relate to the accounting for operations, complemented by the rules and instructions of the National Monetary Council (CMN) and the Brazilian Central Bank (Bacen) and Brazilian Securities and Exchange Commission (CVM), where applicable.

Bradesco’s individual financial statements include estimates and assumptions, such as: the calculation of estimated loan losses; fair value estimates of certain financial instruments; civil, tax and labor provisions; impairment losses of securities classified as available-for-sale and held-to-maturity securities and non-financial assets; the calculation of technical provisions for insurance, pension plans and capitalization bonds; and the determination of the useful life of specific assets. Actual results may differ from those based on estimates and assumptions.

Bradesco’s individual financial statements were approved by the Board of Directors on October 28, 2015.

3)     SIGNIFICANT ACCOUNTING PRACTICES

 

a)   Functional and presentation currencies

 

Individual financial statements are presented in Brazilian reais, which is also Bradesco’s functional currency. Foreign branches and subsidiaries are mainly a continuation of activities in Brazil, and, therefore, assets, liabilities and profit or loss are translated into Brazilian reais using the appropriate currency exchange rate to comply with accounting practices adopted in Brazil.

 

b)   Income and expense recognition

 

The result is calculated according to the regime of competence, which establishes that the revenues and expenses should be included in the calculation of the results for the periods in which they occur, always simultaneously when they are correlated, regardless of being a receipt or payment.

 

Fixed rate contracts are recorded at their redemption value with the income or expense relating to future periods being recorded as a deduction from the corresponding asset or liability. Finance income and costs are recognized daily on a pro-rata basis and calculated using the compounding method, except when they relate to discounted notes or to foreign transactions, which are calculated using the straight-line method.

 

Floating rate and foreign-currency-indexed contracts are adjusted for interest and foreign exchange rates applicable at the end of the reporting period.

 

c)   Cash and cash equivalents

 

     Cash and cash equivalents include: funds available in currency, investments in gold, securities sold under agreements to repurchase and interest-earning deposits in other banks, maturing in 90 days or less, which are exposed to insignificant risk of change in fair value. These funds are used by Bradesco to manage its short-term commitments.

 

     Cash and cash equivalents detailed balances are presented in Note 4.

 

Bradesco     205


 
 

Individual Financial Statements, Independent Auditors’ Report and Fiscal Council’s Report

 

Notes to the Individual Financial Statements

 

 

d)   Interbank investments

 

     Unrestricted repurchase and reverse repurchase agreements are stated at their fair value. All other interbank investments are stated at cost, plus income earned up to the end of the reporting period, net of any devaluation allowance, if applicable.

 

     The breakdown, terms and proceeds relating to interbank investments are presented in Note 5.

 

e)   Securities – Classification

 

·   Trading securities – securities acquired for the purpose of being actively and frequently traded. They are recorded at cost, plus income earned and adjusted to fair value with movements recognized in the Income Statement for the period;

 

·   Available-for-sale securities – securities that are not specifically intended for trading purposes or to be held to maturity. They are recorded at cost, plus income earned, which is recorded in profit or loss in the period and adjusted to fair value with movements recognized in shareholders’ equity, net of tax, which will be transferred to the Income Statement only when effectively realized; and

 

·   Held-to-maturity securities – securities for which there is positive intent and financial capacity to hold to maturity. They are recorded at cost, plus income earned recognized in the Income Statement for the period.

 

     Securities classified as trading and available-for-sale, as well as derivative financial instruments, are recognized in the individual statement of financial position at their fair value. Fair value is generally based on quoted market prices or quotations for assets or liabilities with similar characteristics. If market prices are not available, fair values are based on traders’ quotations, pricing models, discounted cash flows or similar techniques to determine the fair value and may require judgment or significant estimates by Management.

 

     Classification, breakdown and segmentation of securities are presented in Note 6 (a to c).

 

f)    Derivative financial instruments (assets and liabilities)

 

     Derivate instruments are classified in accordance with the aims of Management for which the underlying instrument was acquired at the date of purchase, taking into consideration its use for possible hedging purposes.

     Operations involving derivative financial instruments are designed to meet the Bank’s own needs in order to manage overall exposure, as well as to meet customer requests to manage their positions. The gains or losses are recorded in profit-and-loss and shareholders’ equity accounts.

 

     Derivative financial instruments used to mitigate risk deriving from exposure to variations in the fair value of financial assets and liabilities are designated as hedges when they meet the criteria for hedge accounting and are classified according to their nature:

 

·    Market risk hedge: the gains and losses, realized or not, of the financial instruments classified in this category as well as the financial assets and liabilities, that are the object of the hedge, are recorded in the Income Statement; and

·    Cash flow hedge: the effective portion of valuation or devaluation of the financial instruments classified in this category is recorded, net of taxes, in a specific account in shareholders’ equity. The ineffective portion of the hedge is recognized directly in the Income Statement.

 

     A breakdown of amounts included as derivative financial instruments, in the balance sheet and off-balance-sheet accounts, is disclosed in Note 6 (d to g).

 

 

206             Economic and Financial Analysis Report – September 2015


 
 

Individual Financial Statements, Independent Auditors’ Report and Fiscal Council’s Report

 

Notes to the Individual Financial Statements

 

 

g)   Loans and leasing, advances on foreign exchange contracts, other receivables with credit characteristics and allowance for loan losses

 

     Loans and leasing, advances on foreign exchange contracts and other receivables with credit characteristics are classified by risk level, based on: (i) the parameters established by CMN Resolution No. 2,682/99, which requires risk ratings to have nine levels, from “AA” (minimum risk) to “H” (maximum risk); and (ii) Management’s assessment of the risk level. This assessment, which is carried out regularly, considers current economic conditions and past experience with loan losses, as well as specific and general risks relating to operations, debtors and guarantors. Moreover, the days-past-due is also considered in the rating of customer risk as per CMN Resolution No. 2,682/99, as follows:

 

Past-due period (1)

Customer rating

·       from 15 to 30 days

B

·       from 31 to 60 days

C

·       from 61 to 90 days

D

·       from 91 to 120 days

E

·       from 121 to 150 days

F

·       from 151 to 180 days

G

·       more than 180 days

H

 

(1)     For transactions with terms of more than 36 months, past-due periods are doubled, as permitted by CMN Resolution No. 2,682/99.

 

     Interest and inflation adjustments on past-due transactions are only recognized in the Income Statement up to the 59th day that they are past due. As from the 60th day, they are recognized in off-balance sheet accounts and are only recognized in the Income Statement when received.

 

     H-rated past-due transactions remain at this level for six months, after which they are written-off against the existing allowance and controlled in off-balance-sheet accounts for at least five years.

 

     Renegotiated transactions are held at the same rating as on the date of the renegotiation or classified in a higher risk rating. Renegotiations already written-off against the allowance and that were recorded in off-balance-sheet accounts, are rated as level “H” and any possible gains derived from their renegotiation are recognized only when they are effectively received. When there is a significant repayment on the operation or when new material facts justify a change in the level of risk, the operation may be reclassified to a lower risk category.

 

     The estimated allowance for loan losses is calculated to sufficiently cover probable losses, considering CMN and Bacen standards and instructions, together with Management’s assessment of the credit risk.

 

     Type, values, terms, levels of risk, concentration, economic sector of client’s activity, renegotiation and income from loans, as well as the breakdown of expenses and statement of financial position accounts for the allowance for loan losses are presented in Note 8.

 

 

Bradesco     207


 
 

Individual Financial Statements, Independent Auditors’ Report and Fiscal Council’s Report

 

Notes to the Individual Financial Statements

 

Leasing operations

 

The portfolio of leasing operations consists of contracts firmed with the support of Decree No. 140/84, of the Ministry of Finance, which contains clauses of: (a) non-cancellation; (b) purchase option; and c) post-fixed or fixed restatement and are accounted for in accordance with the standards established by Bacen, as follows:

 

I-      Leasing receivables

 

     Reflect the balance of installments receivable, restated according to the indexes and criteria established by contractual agreement.

 

II-    Unearned revenues from leases and Guaranteed Residual Value (GRV)

 

     Recorded at the contractual amount, conversely to adjusted accounts of unearned Revenues from leasing and residual Value to balance, both submitted through negotiated conditions. The GRV received in advance is recorded in Other Liabilities – Creditors by Anticipation of the Residual Value until the date of contractual termination. The adjustment at present value of the lease payments and the GRV receivable from the financial leasing operations is recognized as excessive/insufficient depreciation on leased assets, in order to reconcile the accounting practices. In operations in arrears equal to or greater than 60 days, the appropriation to the result occurs upon receipt of contractual installments, in accordance with CMN Resolution No. 2,682/99.

 

III-  Fixed assets for leasing operations

 

     It is recorded at acquisition cost, minus the accrued depreciations. The depreciation is calculated using the linear method, with the benefit of a 30% reduction in the normal life cycle of the asset, provisioned in the current legislation. The main annual rates of depreciation used, as base for this reduction, are the following: vehicles and related, 20%; furniture and utensils, 10%; machinery and equipment, 10%; and other assets, 10% and 20%.

 

IV-  Losses on leases

 

     The losses recorded in the sale of leased assets are deferred and amortized over the remaining normal life cycle of assets, and are shown along with the Leased Fixed Assets (Note 8k).

 

V-    Excessive (insufficient) depreciation

 

     The accounting records of leasing operations are maintained as legal requirements, specific for this type of operation. The procedures adopted and summarized in items "II" to "IV" above differ from the accounting practices provisioned in the Brazilian corporate law, especially concerning the regime of competence in the record of revenue and expenses related to lease contracts. As a result, in accordance with Bacen Circular No. 1,429/89, the present value of outstanding leasing installments was calculated, using the internal rate of return of each contract, recording a leasing revenue or expenditure, conversely to the entries of excessive or insufficient depreciation, respectively, recorded in Permanent Assets, with the objective of adapting the leasing operations to the regime of competence (Note 8k).

 

h)   Income tax and social contribution (assets and liabilities)

 

Income tax and social contribution deferred tax assets, calculated on income tax losses, social contribution losses and temporary differences, are recorded in “Other Receivables - Sundry” and the deferred tax liabilities on tax differences in leasing depreciation (applicable only for income tax), mark-to-market adjustments on securities, restatement of judicial deposits, among others, are recorded in “Other Liabilities - Tax and Social Security”.

 

Deferred tax assets on temporary differences are realized when the difference between the accounting treatment and the income tax treatment reverses. Deferred tax assets on income tax and social contribution losses are realizable when taxable income is generated, up to the 30% limit of the taxable profit for the period. Deferred tax assets are recorded based on current expectations of realization considering technical studies and analyses carried out by Management.

208             Economic and Financial Analysis Report – September 2015


 
 

Individual Financial Statements, Independent Auditors’ Report and Fiscal Council’s Report

 

Notes to the Individual Financial Statements

 

 

The provision for income tax is calculated at 15% of taxable income plus a 10% surcharge. The social contribution on the profit was calculated until August 2015, considering the rate of 15%. For the period between September 2015 and December 2018, the rate was changed to 20%, according to Law No. 13,169/15, returning to the rate of 15% as from January 2019.

 

By virtue of the amendment of the rate, the Organização Bradesco constituted, in September 2015, a supplement to the tax credit of social contribution, considering the annual expectations of achievement and their respective rates in force in each period, according to the technical study conducted.

 

Provisions were recorded for other income tax and social contribution in accordance with specific applicable legislation.

 

Changes in the criteria to recognize revenue, costs and expenses included in the net profit for the period, enacted by Law No. 11,638/07 and subsequent amendments were made fiscally by the new regime of the taxation in force instituted by Law No. 12,973/14.

 

The breakdown of income tax and social contribution, showing the calculations, the origin and expected use of deferred tax assets, as well as unrecorded deferred tax assets, are presented in Note 30.

 

i)    Prepaid expenses

 

Prepaid expenses consist of funds already disbursed for future benefits or services, which are recognized in the profit or loss on an accrual basis.

 

Incurred costs relating to assets that will generate revenue in subsequent periods are recorded in the Income Statement according to the terms and the amount of expected benefits and directly written-off in the Income Statement when the corresponding assets or rights are no longer part of the institution’s assets or when future benefits are no longer expected.

 

In the case of the remuneration paid by the origination of credit operations to the banking correspondents related to credit operations originated during 2015, Bradesco opted to recognize 2/3 of the total value of compensation, pursuant to the provisions of Bacen Circular No. 3,738/14.

 

Prepaid expenses are shown in detail in Note 10b.

 

j)    Investments

 

Investments in affiliates, where Bradesco has significant influence over the investee or holds at least 20% of the voting rights, are accounted for using the equity method.

 

Tax incentives and other investments are stated at cost, less allowance for losses/impairment, where applicable.

 

The composition of affiliates, as well as other investments, can be found in Note 11.

 

k)   Premises and equipment

 

Relates to the tangible assets used by the Bank in its activities, including those resulting from transactions that transfer risks, benefits and control of the assets to the Bank.

 

Premises and equipment are stated at acquisition cost, net of accumulated depreciation, calculated by the straight-line method based on the assets’ estimated economic useful life, using the following rates: real estate - 4% per annum; furniture and utensils and machinery and equipment - 10% per annum; transport systems - 20% per annum; and data-processing systems - 20% to 50% per annum, and adjusted for impairment, when applicable.

 

Bradesco     209


 
 

Individual Financial Statements, Independent Auditors’ Report and Fiscal Council’s Report

 

Notes to the Individual Financial Statements

 

The breakdown of asset costs and their corresponding depreciation are presented in Note 12.

 

l)    Intangible assets

 

Relates to the right over intangible assets used by the Bank in its activities.

 

Intangible assets comprise:

 

·       Future profitability/acquired client portfolio and acquisition of right to provide banking services: they are recorded and amortized over the period in which the asset will directly and indirectly contribute to future cash flows and adjusted for impairment, where applicable; and

 

·       Software: stated at cost less amortization calculated on a straight-line basis over the estimated useful life (20% to 50% p.a.), from the date it is available for use and adjusted for impairment, where applicable. Internal software development costs are recognized as an intangible asset when it is possible to show the intent and ability to complete and use the software, as well as to reliably measure costs directly attributable to the intangible asset. These costs are amortized during the software’s estimated useful life, considering the expected future economic benefits.

 

Goodwill and other intangible assets and the movement in these balances by class, are presented in Note 13.

 

m) Impairment

 

Financial and non-financial assets are tested for impairment.

 

Impairment evidence may comprise the non-payment or payment delay by the debtor, a possible bankruptcy process or the significant or extended decline in an asset value.

 

An impairment loss of a financial or non-financial asset is recognized in the profit or loss for the period if the book value of an asset or cash-generating unit exceeds its recoverable value.

 

n)   Securities sold under agreements to repurchase

 

These are recognized at the value of the liabilities and include, when applicable, related charges up to the end of the reporting period, calculated on a daily pro-rata basis.

 

A breakdown of the contracts recorded in deposits and securities sold under agreements to repurchase, as well as terms and amounts recognized in the statement of financial position and income statement, is presented in Note 14.

 

o)   Provisions, contingent assets and liabilities and legal obligations – tax and social security

 

Provisions, contingent assets and liabilities, and legal obligations, as defined below, are recognized, measured and disclosed in accordance with the criteria set out in CPC 25, approved by
CMN Resolution No. 3,823/09 and CVM Resolution No. 594/09:

 

·        Contingent Assets: these are not recognized in the financial statements, except to the extent that there are real guarantees or favorable judicial decisions, to which no further appeals are applicable, and confirmation of the capacity of the counterparty to pay or the ability of Bradesco to realize the asset via compensation against another liability upon which the gain is considered practically certain. Contingent assets with a chance of probable success are disclosed in the notes to the financial statements;

 

·        Provisions: these are recorded taking into consideration the opinion of legal counsel, the nature of the lawsuits, similarity with previous lawsuits, complexity and positioning of the courts, whenever the loss is deemed probable, it requires a probable outflow of funds to settle the obligation and when the amount can be reliably measured;

 

210             Economic and Financial Analysis Report – September 2015


 
 

Individual Financial Statements, Independent Auditors’ Report and Fiscal Council’s Report

 

Notes to the Individual Financial Statements

 

·        Contingent Liabilities: according to CPC 25, the term “contingent” is used for liabilities that are not recognized because their existence will only be confirmed by the occurrence of one or more uncertain future events beyond Management’s control. Contingent liabilities do not meet the criteria for recognition because they are considered as possible losses that should only be disclosed in the notes when relevant. Obligations deemed remote are not recorded as a provision nor disclosed; and

 

·        Legal Obligations – provision for tax risks: results from judicial proceedings, which contest the applicability of tax laws on the grounds of legality or constitutionality, which, regardless of the assessment of the probability of success, are fully provided for in the financial statements.

 

Details on lawsuits, as well as segregation and changes in amounts recorded, by type, are presented in Note 16.

 

p)   Other assets and liabilities

 

Assets are stated at their realizable amounts, including, when applicable, related income and inflation and exchange variations (on a daily prorated basis), less provision for losses, when deemed appropriate. Liabilities include known or measurable amounts, including related charges and inflation and exchange variations (on a daily prorated basis).

 

q)   Subsequent events

 

These refer to events occurring between the reporting date and the date the individual financial statements are authorized to be issued.

 

They comprise the following:

 

·        Events resulting in adjustments: events relating to conditions already existing at the end of the reporting period; and

 

·        Events not resulting in adjustments: events relating to conditions not existing at the end of the reporting period.

 

Subsequent events, if any, are described in Note 31.

 

4)     CASH AND CASH EQUIVALENTS

 

 

On September 30 – R$ thousand

 

2015

2014

Cash and due from banks in domestic currency

7,239,630

7,221,106

Cash and due from banks in foreign currency

5,174,072

3,616,627

Investments in gold

56

38

Total cash and due from banks

12,413,758

10,837,771

Interbank investments (1)

142,364,831

170,044,092

Total cash and cash equivalents

154,778,589

180,881,863

 

(1)  Refers to operations that mature in 90 days or less from the date they were effectively invested and with insignificant risk of change in fair value.

Bradesco     211


 
 

Individual Financial Statements, Independent Auditors’ Report and Fiscal Council’s Report

 

Notes to the Individual Financial Statements

 

5)     INTERBANK INVESTMENTS

 

a)   Breakdown and maturity

 

 

September 30 – R$ thousand

 

1 to 30

days

31 to 180

days

181 to 360

days

More than

360 days

2015

2014

Securities purchased under agreements to resell:

 

 

 

 

 

 

Own portfolio position

490,700

-

-

-

490,700

454,099

· Financial treasury bills

-

-

-

-

-

110,640

· National treasury notes

467,430

-

-

-

467,430

329,766

· Other

23,270

-

-

-

23,270

13,693

Funded position

144,500,342

12,181,481

5,368,403

-

162,050,226

192,641,048

· Financial treasury bills

12,896,004

-

-

-

12,896,004

18,073,749

· National treasury notes

111,632,049

1,021,344

-

-

112,653,393

77,727,720

· National treasury bills

15,853,993

-

-

-

15,853,993

75,653,055

· Debentures

4,118,296

11,160,137

5,368,403

-

20,646,836

20,820,001

· Other

-

-

-

-

-

366,523

Short position

-

528,139

-

-

528,139

569,490

· National treasury bills

-

528,139

-

-

528,139

569,490

Subtotal

144,991,042

12,709,620

5,368,403

-

163,069,065

193,664,637

 

 

 

 

 

 

 

Interest-earning deposits in other banks:

 

 

 

 

 

 

·  Interest-earning deposits in other banks

6,590,466

39,005,812

12,718,260

24,357,051

82,671,589

72,676,418

· Provision for losses

(13,367)

(5,266)

(25,637)

-

(44,270)

(32,702)

Subtotal

6,577,099

39,000,546

12,692,623

24,357,051

82,627,319

72,643,716

Total 2015

151,568,141

51,710,166

18,061,026

24,357,051

245,696,384

 

%

61.7

21.0

7.4

9.9

100.0

 

Total 2014

178,297,169

48,504,941

17,427,856

22,078,387

 

266,308,353

%

67.0

18.2

6.5

8.3

 

100.0

 

b)   Income from interbank investments

 

Classified in the income statement as income from operations with securities.

 

 

September 30 YTD – R$ thousand

 

2015

2014

Income from investments in purchase and sale commitments:

 

 

Own portfolio position

21,976

63,025

Funded position

17,836,927

11,316,724

Short position

329,904

316,113

Subtotal

18,188,807

11,695,862

Income from interest-earning deposits in other banks

7,314,481

5,181,750

Total (Note 6h)

25,503,288

16,877,612

 

212             Economic and Financial Analysis Report – September 2015


 
 

Individual Financial Statements, Independent Auditors’ Report and Fiscal Council’s Report

 

Notes to the Individual Financial Statements

 

6)     SECURITIES AND DERIVATIVE FINANCIAL INSTRUMENTS

 

Information on securities and derivative financial instruments is as follows:

a)     Summary of the classification of securities

 

 

On September 30 – R$ thousand

 

2015

%

2014

%

Trading securities

107,500,605

54.4

113,504,273

58.7

- Government securities

7,106,518

3.6

17,699,945

9.1

- Private securities

86,692,479

43.9

90,451,937

46.8

- Derivative financial instruments (1) (8)

13,701,608

6.9

5,352,391

2.8

Available-for-sale securities (4) (10)

77,789,743

39.3

79,966,379

41.3

- Government securities

59,327,405

30.0

56,793,554

29.3

- Private securities

18,462,338

9.3

23,172,825

12.0

Held-to-maturity securities (4)

12,559,574

6.3

34,775

-

- Government securities

40,389

-

34,775

-

- Private securities

12,519,185

6.3

-

-

Subtotal

197,849,922

100.0

193,505,427

100.0

Purchase and sale commitments (2)

1,061,810

-

423,087

-

Grand total

198,911,732

100.0

193,928,514

100.0

 

 

 

 

 

- Government securities

66,474,312

33.7

74,528,274

38.5

- Private securities

131,375,610

66.3

118,977,153

61.5

Subtotal

197,849,922

100.0

193,505,427

100.0

Purchase and sale commitments (2)

1,061,810

-

423,087

-

Grand total

198,911,732

100.0

193,928,514

100.0

 

Bradesco     213


 
 

Individual Financial Statements, Independent Auditors’ Report and Fiscal Council’s Report

 

Notes to the Individual Financial Statements

 

b)    Breakdown of the portfolio by issuer

Títulos

(3)

On September 30 – R$ thousand

2015

2014

1 to 30

days

31 to 180

days

181 to 360

days

More than

360 days

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

Original amortized

cost

Mark-to-market

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

Mark-to-market

Government securities

1,532,463

19,756,701

3,777,396

41,407,752

66,474,312

68,970,511

(2,496,199)

74,528,274

(183,846)

Financial treasury bills

-

-

2,371

1,362,012

1,364,383

1,364,437

(54)

1,495,810

(199)

National treasury bills

1,511,255

18,327,119

2,184,564

3,816,500

25,839,438

26,233,874

(394,436)

22,923,915

(748,757)

National treasury notes

-

-

1,590,390

33,444,775

35,035,165

37,046,459

(2,011,294)

49,760,767

573,444

Brazilian foreign debt securities

21,208

-

-

1,073,948

1,095,156

1,103,830

(8,674)

341,057

(8,166)

Privatization rights

-

-

-

6,104

6,104

6,224

(120)

6,542

(140)

Other

-

1,429,582

71

1,704,413

3,134,066

3,215,687

(81,621)

183

(28)

Private securities

13,731,851

3,028,048

6,008,993

108,606,718

131,375,610

143,652,707

(12,277,097)

118,977,153

483,083

Bank deposit certificates

930

536,342

-

-

537,272

537,272

-

564,395

-

Shares

215,836

-

-

-

215,836

245,431

(29,595)

327,561

(53,536)

Debentures (9)

45,188

13,526

4,877,804

79,501,785

84,438,303

84,436,286

2,017

85,880,793

(62,581)

Foreign corporate securities

245,297

824,487

122,385

12,063,602

13,255,771

16,566,855

(3,311,084)

9,463,729

(199,620)

Derivative financial instruments (1) (8)

11,856,263

1,205,288

411,869

228,188

13,701,608

22,493,569

(8,791,961)

5,352,391

957,553

Other

1,368,337

448,405

596,935

16,813,143

19,226,820

19,373,294

(146,474)

17,388,284

(158,733)

Subtotal

15,264,314

22,784,749

9,786,389

150,014,470

197,849,922

212,623,218

(14,773,296)

193,505,427

299,237

Purchase and sale commitments (2)

1,061,810

-

-

-

1,061,810

1,061,810

-

423,087

-

Hedge - cash flow (Note 6f)

-

-

-

-

-

-

223,211

-

173,026

Securities reclassified to “Held-to-maturity securities” (4)

-

-

-

-

-

-

(362,366)

-

-

Grand total

16,326,124

22,784,749

9,786,389

150,014,470

198,911,732

213,685,028

(14,912,451)

193,928,514

472,263

Derivative financial instruments (liabilities) (8)

(13,622,037)

(812,130)

(294,118)

(140,925)

(14,869,210)

(10,760,871)

(4,108,339)

(5,101,553)

(332,258)

 

214             Economic and Financial Analysis Report – September 2015


 
 

Individual Financial Statements, Independent Auditors’ Report and Fiscal Council’s Report

 

Notes to the Individual Financial Statements

 

c)     Breakdown of the portfolios by financial statement classification

 

Securities

On September 30 – R$ thousand

2015

(3) (5) (6) (7)

2014

(3) (5) (6) (7)

Own portfolio

42,776,522

32,816,426

Fixed income securities

42,560,686

32,488,865

· Financial treasury bills

-

25,443

· National treasury notes

1,253

231,997

· Brazilian foreign debt securities

1,095,156

341,057

· Bank deposit certificates

537,272

564,395

· National treasury bills

4,485,310

4,674,085

· Foreign corporate securities

6,745,758

4,287,007

· Debentures (9)

6,280,005

4,561,966

· Purchase and sale commitments (2)

1,061,810

423,087

· Other

22,354,122

17,379,828

Equity securities

215,836

327,561

· Shares of listed companies

215,836

327,561

 

 

 

Restricted securities

141,703,436

155,372,562

Repurchase agreements

135,682,871

150,790,017

· National treasury bills

17,957,752

16,291,859

· Financial treasury bills

356,563

421,752

· National treasury notes

32,700,245

47,580,857

· Foreign corporate securities

6,510,013

5,176,722

· Debentures (9)

78,158,298

81,318,827

Brazilian Central Bank

22,201

20,104

· National treasury bills

22,201

20,104

Privatization rights

6,104

6,542

Guarantees provided

5,992,260

4,555,899

· National treasury bills

2,644,009

1,550,733

· Financial treasury bills

1,007,820

1,048,615

· National treasury notes

2,333,667

1,947,912

· Other

6,764

8,639

Derivative financial instruments (1) (8)

13,701,608

5,352,391

Securities subject to unrestricted repurchase agreements

730,166

387,135

· National treasury bills

730,166

387,135

Grand total

198,911,732

193,928,514

(1)     Consistent with the criteria in Bacen Circular Letter No. 3,068/01 and due to the characteristics of the securities, we are classifying the derivative financial instruments, except those considered as cash flow hedges in the category Trading Securities;

(2)     These refer to investment fund and managed portfolio resources invested  in  purchase contracts with a commitment to re-sell with Bradesco, whose owners are consolidated subsidiaries, included in the financial statements;

(3)     The investment fund quotas are presented based on the instruments comprising their portfolios and maintaining the classification used in the fund;

(4)     In compliance with Article 8 of Bacen Circular Letter No. 3,068/01, Bradesco declares that it has the financial capacity and intention to maintain held-to-maturity securities until their maturity dates.  The mark-to-market of securities, which were transferred from the category "Securities Available for Sale" to the category of "Securities Held to Maturity", in June 2015, was maintained in the shareholders’ equity and will be recognized in the results for the remaining term of these securities, according to Bacen Circular No. 3,068/01;

(5)     The number of days to maturity was based on the contractual maturity of the instruments, regardless of their accounting classification;

(6)     This column reflects book value after mark-to-market accounting in accordance with item (7), except for securities classified as securities held to maturity, which fair value is lower than the original amortized cost by R$1,198,632 thousand (R$7,750 thousand higher than the original amortized cost in 2014);

(7)     The fair value of securities is determined based on the market price available at the end of the reporting period. If no market price quotation is available at the end of the reporting period, amounts are estimated based on the prices quoted by dealers, pricing models, quotation models or price quotations for instruments with similar characteristics. For investment funds, the original amortized cost reflects the fair value of the respective quotas;

Bradesco     215


 
 

Individual Financial Statements, Independent Auditors’ Report and Fiscal Council’s Report

 

Notes to the Individual Financial Statements

 

(8)     Includes hedge for protection of assets and liabilities, denominated in or indexed to foreign currency, primarily, arising from foreign investments, eliminating the effects of exchange variation of these assets and liabilities. For a better analysis of these items, consider the net exposure (Note 6d II);

(9)     In March 2015, there was a  modification in the calculation method of the market capitalization of debentures, using  market parameters (Brazilian Association of Entities of the Financial and Capital Markets – Anbima); and

(10)   In the accrued of September 30, 2015 and 2014, there were no impairment losses related to “Equity Securities”, for the bonds classified under “Available-for-sale securities”.

 

d)   Derivative financial instruments

Bradesco carries out transactions involving derivative financial instruments, which are recorded in the statement of financial position or in off-balance-sheet accounts, to meet its own needs in managing its global exposure, as well as to meet its customer’s requests, in order to manage their exposure. These operations involve a range of derivatives, including interest rate swaps, currency swaps, futures and options. Bradesco’s risk management policy is based on the utilization of derivative financial instruments mainly to mitigate the risks from operations carried out by the Bank and its subsidiaries.

Securities classified as trading and available-for-sale, as well as derivative financial instruments, are recognized in the individual statement of financial position at their fair value. Fair value is generally based on quoted market prices or quotations for assets or liabilities with similar characteristics. Should market prices not be available, fair values are based on dealer quotations, pricing models, discounted cash flows or similar techniques for which the determination of fair value may require judgment or significant estimates by Management.

Quoted market prices are used to determine the fair value of derivative financial instruments. The fair value of swaps is determined by using discounted cash flow modeling techniques that use yield curves, reflecting adequate risk factors. The information to build yield curves is mainly obtained from the Securities, Commodities and Futures Exchange (BM&FBOVESPA) and the domestic and international secondary market. These yield curves are used to determine the fair value of currency swaps, interest rate and other risk factor swaps. The fair value of forward and futures contracts is also determined based on market price quotations for derivatives traded at the exchange or using methodologies similar to those outlined for swaps. The fair values of credit derivative instruments are determined based on market price quotation or from specialized entities. The fair value of options is determined based on mathematical models, such as Black & Scholes, using yield curves, implied volatilities and the fair value of corresponding assets. Current market prices are used to calculate volatility.

Derivative financial instruments in Brazil mainly refer to swaps and futures and are registered at the OTC Clearing House (Cetip) and BM&FBOVESPA.

Operations involving forward contracts of interest rates, indexes and currencies are contracted by Management to hedge Bradesco’s overall exposures and to meet customer needs.

Foreign derivative financial instruments refer to swap, forward, options, credit and futures operations and are mainly carried out at the stock exchanges in Chicago and New York, as well as the over-the-counter (OTC) markets.

216             Economic and Financial Analysis Report – September 2015


 
 

Individual Financial Statements, Independent Auditors’ Report and Fiscal Council’s Report

 

Notes to the Individual Financial Statements

 

I)    Amount of derivative financial instruments recorded in balance sheet and off-balance-sheet accounts

 

 

On September 30 – R$ thousand

 

2015

2014

 

Grand total amount

Net amount

Grand total amount

Net amount

Futures contracts

 

 

 

 

Purchase commitments:

105,246,225

-

86,475,277

-

- Interbank market

70,789,253

45,530,070

56,943,311

-

- Foreign currency (1)

34,398,324

-

26,942,049

4,879,976

- Other

58,648

-

2,589,917

2,256,841

Sale commitments:

63,549,918

-

124,711,067

-

- Interbank market (2)

25,259,183

-

102,315,918

45,372,607

- Foreign currency (3)

38,219,803

3,821,479

22,062,073

-

- Other

70,932

12,284

333,076

-

 

 

 

 

 

Option contracts

 

 

 

 

Purchase commitments:

40,594,296

-

26,970,863

-

- Interbank market

37,798,272

18,982,882

23,142,200

-

- Foreign currency

2,772,050

-

3,369,626

-

- Other

23,974

-

459,037

-

Sale commitments:

25,135,931

-

29,830,352

-

- Interbank market

18,815,390

-

24,979,780

1,837,580

- Foreign currency

6,292,950

3,520,900

4,302,259

932,633

- Other

27,591

3,617

548,313

89,276

 

 

 

 

 

Forward contracts

 

 

 

 

Purchase commitments:

16,931,309

-

29,735,284

-

- Foreign currency

16,836,501

-

29,574,469

15,623,207

- Other

94,808

-

160,815

-

Sale commitments:

22,799,669

-

14,392,571

-

- Foreign currency

22,681,439

5,844,938

13,951,262

-

- Other

118,230

23,422

441,309

280,494

 

 

 

 

 

Swap contracts

 

 

 

 

Assets (long position):

128,490,988

-

54,338,760

-

- Interbank market

17,825,491

7,713,657

11,153,625

-

- Fixed rate

47,961,475

19,388,733

6,025,915

2,657,903

- Foreign currency

56,519,846

-

29,929,330

1,589,776

- IGPM

1,556,517

-

1,604,655

-

- Other

4,627,659

-

5,625,235

-

Liabilities (short position):

127,976,963

-

53,505,576

-

- Interbank market

10,111,834

-

13,043,668

1,890,043

- Fixed rate

28,572,742

-

3,368,012

-

- Foreign currency (2)

81,737,973

25,218,127

28,339,554

-

- IGPM

1,950,349

393,832

2,233,716

629,061

- Other

5,604,065

976,406

6,520,626

895,391

 

Derivatives include operations maturing in D+1.

 

(1)  Includes, on September 30, 2015, the hedging of the firm commitment concerning the purchase and sale of shares agreement, to the sum of R$19,716,414 thousand (Note 31b);

(2)  Includes cash flow hedges to protect CDI-related funding, totaling R$21,569,738 thousand (R$20,827,421 thousand in 2014) (Note 6f); and

(3)  Includes specific hedges to protect foreign investments, totaling R$55,520,146 thousand (R$34,319,069 thousand in 2014).

Bradesco     217


 
 

Individual Financial Statements, Independent Auditors’ Report and Fiscal Council’s Report

 

Notes to the Individual Financial Statements

 

 

II)  Breakdown of derivative financial instruments (assets and liabilities), shown at original amortized cost and fair value

 

 

 

 

On September 30 – R$ thousand

2015

2014

Original amortized cost

Mark-to-market adjustment

Fair value

Original amortized cost

Mark-to-market adjustment

Fair value

Adjustment receivables – swaps (1)

19,380,793

(8,795,875)

10,584,918

3,384,952

952,444

4,337,396

Receivable forward purchases

2,744,444

-

2,744,444

754,164

-

754,164

Receivable forward sales

245,534

-

245,534

103,280

-

103,280

Premiums on exercisable options

122,798

3,914

126,712

152,442

5,109

157,551

Total assets (A)

22,493,569

(8,791,961)

13,701,608

4,394,838

957,553

5,352,391

Adjustment payables - swaps

(5,971,473)

(4,099,421)

(10,070,894)

(3,149,185)

(355,027)

(3,504,212)

Payable forward purchases

(663,289)

-

(663,289)

(120,090)

-

(120,090)

Payable forward sales/other

(3,972,794)

-

(3,972,794)

(1,308,645)

-

(1,308,645)

Premiums on written options

(153,315)

(8,918)

(162,233)

(191,375)

22,769

(168,606)

Total liabilities (B)

(10,760,871)

(4,108,339)

(14,869,210)

(4,769,295)

(332,258)

(5,101,553)

 

 

 

 

 

 

 

Net Effect (A-B)

11,732,698

(12,900,300)

(1,167,602)

(374,457)

625,295

250,838

 

(1)  Includes receivable adjustments relating to hedge for protection of assets and liabilities, designated and/or indexed in foreign currency, primarily, arising from foreign investments, eliminating the effects of exchange variation of these assets and liabilities.

 

III)    Futures, options, forward and swap contracts – (Notional)

 

 

On September 30 – R$ thousand

 

1 to 90

days

91 to 180

days

181 to 360

days

More than

360 days

Total

 

2015

2014

Futures contracts (1) (2)

53,258,459

67,651,307

24,459,785

23,426,592

168,796,143

211,186,344

Option contracts

56,078,019

467,883

5,587,325

3,597,000

65,730,227

56,801,215

Forward contracts

28,572,761

6,309,551

3,305,925

1,542,741

39,730,978

44,127,855

Swap contracts (1)

8,927,987

12,724,922

10,295,990

85,957,171

117,906,070

50,001,364

Grand total in 2015

146,837,226

87,153,663

43,649,025

114,523,504

392,163,418

 

Grand total in 2014

126,723,981

114,677,582

50,121,047

70,594,168

 

362,116,778

 

(1)  Includes contracts relating to hedges for the protection of assets and liabilities, designated and/or indexed in foreign currency, primarily, arising from foreign investments, eliminating the effects of exchange variation of these assets and liabilities; and

(2)  Includes, on September 30, 2015, a contract related to the hedge of the firm commitment, concerning the purchase and sale of shares agreement (Note 31b).

IV) Types of margin offered in guarantee of derivative financial instruments, mainly futures contracts

 

 

On September 30 – R$ thousand

2015

2014

Government securities:

 

 

National treasury notes

2,758,830

2,155,504

Total

2,758,830

2,155,504

 

 

218             Economic and Financial Analysis Report – September 2015


 
 

Individual Financial Statements, Independent Auditors’ Report and Fiscal Council’s Report

 

Notes to the Individual Financial Statements

 

V)  Revenues and expenses, net

 

 

September 30 YTD – R$ thousand

2015

2014

Swap contracts (1)

(331,325)

(217,105)

Forward contracts

(1,068,160)

(840,373)

Option contracts

121,539

(21,389)

Futures contracts (1) (2)

(7,469,456)

826,895

Total (Note 6h)

(8,747,402)

(251,972)

(1)   Includes the gain (loss) and the respective adjustment to the market capitalization of the hedge for protection of the assets and liabilities, designated and/or indexed in foreign currency, primarily, arising from foreign investments; and

(2)   Includes, on September 30, 2015, the results and respective adjustment to the market value of the hedge of the firm commitment, concerning the purchase and sale of shares agreement, which was offset, completely, by the adjustment of the market value of the hedge object (Note 31b).

 

VI) Total value of derivative financial instruments, by trading location and counterparties

 

 

On September 30 – R$ thousand

2015

2014

CETIP (over-the-counter)

148,077,686

48,738,639

BM&FBOVESPA (stock exchange)

197,046,033

253,739,584

Overseas (over-the-counter) (1)

19,329,863

47,033,965

Overseas (stock exchange) (1)

27,709,836

12,604,590

Total

392,163,418

362,116,778

(1)  Comprised of operations carried out on the Chicago and New York Stock Exchanges and over-the-counter markets.

 

e)   Credit Default Swaps (CDS)

 

On September 30, 2015, Bradesco had credit default swaps (CDS) with the following characteristics: (i) the amount of risk transferred under credit swaps whose underlying assets are “Brazilian government securities” is negative R$(1,366,629) thousand; and (ii) the risk received in credit swaps whose underlying assets are “derivative with companies” is R$139,052 thousand, amounting to a total net credit risk value of negative R$(1,227,577) thousand, with an effect on the calculation of required shareholders’ equity of negative R$(59,869) thousand. The contracts related to credit derivatives transactions described above are due in 2019. The mark-to-market of the protection rates that remunerates the counterparty that received the risk totaled R$(116) thousand. There were no credit events, as defined in the agreements, during the period.

 

f)    Cash flow hedge

 

Bradesco uses cash flow hedges to protect its cash flows from payment of interest rates on funds, which have a floating interest rate - the Interbank Deposit Rate (DI Cetip), thus converting them to fixed cash flows.

Bradesco has traded DI Future contracts on BM&FBOVESPA since 2009, using them as cash flow hedges totaling R$21,569,750 thousand (2014 - R$20,827,421 thousand), having as object of hedge captures linked to DI, totaling R$21,960,291 thousand (2014 - R$20,852,335 thousand). The adjustment to market value of these operations recorded in the net worth is R$223,211 thousand (2014 - R$173,026 thousand), net of tax effects is R$133,927 thousand (2014 - R$103,816 thousand) and the non-effective market value recorded in the results is of R$2 thousand.

     The effectiveness of the hedge portfolio was assessed in accordance with Bacen Circular Letter No. 3,082/02.

Bradesco     219


 
 

Individual Financial Statements, Independent Auditors’ Report and Fiscal Council’s Report

 

Notes to the Individual Financial Statements

 

g)   Hedge against market risk

 

     Bradesco constituted a hedge against market risk, using futures contracts, which generated R$2,103,707 thousand, for protection against the effects of the exchange rate variation of the firm commitment concerning the purchase and sale of shares agreement (Note 31b), which produced an adjustment to the market value of (R$2,115,130 thousand). The effect of these operations recorded a revenue of (R$11,423 thousand).

     The effectiveness of the hedge portfolio was assessed in accordance with Bacen Circular Letter No. 3,082/02.

h)   Income from securities and derivative financial instruments

 

 

 

September 30 YTD – R$ thousand

2015

2014

Fixed income securities

17,703,543

15,443,062

Interbank investments (Note 5b)

25,503,288

16,877,612

Equity securities

(235)

5,093

Subtotal

43,206,596

32,325,767

Income from derivative financial instruments (Note 6d V)

(8,747,402)

(251,972)

Total

34,459,194

32,073,795

 

7)     INTERBANK ACCOUNTS – RESERVE REQUIREMENT

 

a)   Reserve requirement

 

Remuneration

On September 30 – R$ thousand

 

2015

2014

Reserve requirement – demand deposits

not remunerated

3,393,034

6,140,688

Reserve requirement – savings deposits

savings index

20,399,169

17,359,784

Reserve requirement – time deposits

Selic rate

13,502,103

5,733,169

Additional Reserve requirement – savings deposits

 

4,924,995

8,679,892

Additional Reserve requirement – time deposits

 

8,811,267

7,886,408

Reserve requirement – SFH

TR + interest rate

654,927

614,012

Total

 

51,685,495

46,413,953

 

b)   Revenue from reserve requirement

 

September 30 YTD – R$ thousand

2015

2014

Reserve requirement – Bacen

3,166,071

3,249,456

Reserve requirement – SFH

13,569

24,865

Total

3,179,640

3,274,321

 

220             Economic and Financial Analysis Report – September 2015


 
 

Individual Financial Statements, Independent Auditors’ Report and Fiscal Council’s Report

 

Notes to the Individual Financial Statements

 

8)     LOANS

 

Information relating to loans, including advances on foreign exchange contracts, leasing and other receivables with credit characteristics is shown below:

a)   By type and maturity

 

On September 30 – R$ thousand

Performing loans

 

1 to 30

days

31 to 60

days

61 to 90

days

91 to

180 days

181 to 360 days

More than 360 days

Total in 2015 (A)

%

(5)

Total in 2014 (A)

%

(5)

Discounted trade receivables and loans (1)

20,744,979

11,763,743

9,690,798

14,886,673

16,980,427

54,740,047

128,806,667

36.4

115,473,795

35.7

Financing

2,722,300

2,158,691

3,823,866

8,700,709

12,539,883

75,280,957

105,226,406

29.6

97,372,969

30.1

Agricultural and agribusiness loans

2,544,436

923,677

852,662

1,799,498

5,767,952

9,124,055

21,012,280

5.9

23,501,894

7.2

Subtotal

26,011,715

14,846,111

14,367,326

25,386,880

35,288,262

139,145,059

255,045,353

71.9

236,348,658

73.0

Leasing

95

67

66

177

240

220

865

-

3,087

-

Advances on foreign exchange contracts (2)

1,415,054

1,138,293

886,569

1,855,770

2,929,054

5,439

8,230,179

2.3

5,797,896

1.8

Subtotal

27,426,864

15,984,471

15,253,961

27,242,827

38,217,556

139,150,718

263,276,397

74.2

242,149,641

74.8

Other receivables (3)

883,401

645,046

354,300

878,116

1,191,475

877,738

4,830,076

1.4

5,271,260

1.6

Total loans

28,310,265

16,629,517

15,608,261

28,120,943

39,409,031

140,028,456

268,106,473

75.6

247,420,901

76.4

Sureties and guarantees (4)

4,790,472

620,449

835,971

5,398,675

10,915,223

61,534,596

84,095,386

23.7

73,780,156

22.7

Loan assignment - real estate receivables certificate

50,296

50,296

50,293

144,745

216,018

726,269

1,237,917

0.3

1,383,140

0.4

Co-obligation from assignment of rural loan (4)

-

-

-

-

-

102,034

102,034

-

111,708

-

Loans available for import (4)

80,784

46,306

48,082

132,605

32,236

5,777

345,790

0.1

455,778

0.1

Confirmed exports loans (4)

20,637

20,210

50

5,416

2,476

21,701

70,490

-

51,209

-

Acquisition of credit card receivables

251,898

112,341

80,024

208,220

235,771

57,007

945,261

0.3

1,457,278

0.4

Grand total in 2015

33,504,352

17,479,119

16,622,681

34,010,604

50,810,755

202,475,840

354,903,351

100.0

 

 

Grand total in 2014

25,575,870

19,555,334

15,113,144

30,365,634

46,370,790

187,679,398

 

 

324,660,170

100.0

 

 

Bradesco     221


 
 

Individual Financial Statements, Independent Auditors’ Report and Fiscal Council’s Report

 

Notes to the Individual Financial Statements

 

 

On September 30 – R$ thousand

Non-performing loans

Past-due installments

 

1 to 30

days

1 to 60

days

61 to 90

days

91 to 180

days

181 to 540

days

Total in 2015 (A)

%

(5)

Total in 2014 (A)

%

(5)

Discounted trade receivables and loans (1)

1,078,444

1,068,023

713,668

1,431,140

1,916,726

6,208,001

86.2

5,103,060

89.0

Financing

129,749

107,258

80,693

117,717

138,281

573,698

8.0

402,033

7.0

Agricultural and agribusiness loans

20,535

30,053

97,627

37,409

31,059

216,683

3.0

132,477

2.3

Subtotal

1,228,728

1,205,334

891,988

1,586,266

2,086,066

6,998,382

97.2

5,637,570

98.3

Leasing

39

26

17

23

48

153

-

1,348

-

Advances on foreign exchange contracts (2)

6,825

5,681

19,621

8,097

2,802

43,026

0.6

15,658

0.3

Subtotal

1,235,592

1,211,041

911,626

1,594,386

2,088,916

7,041,561

97.8

5,654,576

98.6

Other receivables (3)

1,065

35,857

7,959

66,116

49,769

160,766

2.2

79,289

1.4

Grand total in 2015

1,236,657

1,246,898

919,585

1,660,502

2,138,685

7,202,327

100.0

 

 

Grand total in 2014

955,153

851,626

751,265

1,464,196

1,711,625

 

 

5,733,865

100.0

 

 

On September 30 – R$ thousand

Non-performing loans

Installments not yet due

 

1 to 30

days

31 to 60

days

61 to 90

days

91 to 180

days

181 to 360 days

More than 360 days

Total in 2015 (A)

%

(5)

Total in 2014 (A)

%

(5)

Discounted trade receivables and loans (1)

765,065

591,378

518,547

1,195,382

2,020,995

3,814,981

8,906,348

72.4

7,629,614

73.1

Financing

116,737

106,559

106,130

298,170

500,326

1,987,585

3,115,507

25.3

2,583,226

24.7

Agricultural and agribusiness loans

2,176

1,637

1,917

6,449

39,996

215,158

267,333

2.2

219,806

2.1

Subtotal

883,978

699,574

626,594

1,500,001

2,561,317

6,017,724

12,289,188

99.9

10,432,646

99.9

Leasing

34

29

29

78

108

97

375

-

1,526

-

Subtotal

884,012

699,603

626,623

1,500,079

2,561,425

6,017,821

12,289,563

99.9

10,434,172

99.9

Other receivables (3)

349

348

339

941

1,529

5,451

8,957

0.1

6,233

0.1

Grand total in 2015

884,361

699,951

626,962

1,501,020

2,562,954

6,023,272

12,298,520

100.0

 

 

Grand total in 2014

668,975

615,437

536,547

1,294,994

2,005,862

5,318,590

 

 

10,440,405

100.0

 

222             Economic and Financial Analysis Report – September 2015


 
 

Individual Financial Statements, Independent Auditors’ Report and Fiscal Council’s Report

 

Notes to the Individual Financial Statements

 

On September 30 – R$ thousand

Grand total

 

Total in 2015 (A+B+C)

%

(5)

Total in 2014

(A+B+C)

%

(5)

Discounted trade receivables and loans (1)

143,921,016

38.5

128,206,469

37.7

Financing

108,915,611

29.1

100,358,228

29.5

Agricultural and agribusiness loans

21,496,296

5.7

23,854,177

7.0

Subtotal

274,332,923

73.3

252,418,874

74.2

Leasing

1,393

-

5,961

-

Advances on foreign exchange contracts (2) (Note 9a)

8,273,205

2.2

5,813,554

1.7

Subtotal

282,607,521

75.5

258,238,389

75.9

Other receivables (3)

4,999,799

1.3

5,356,782

1.6

Total loans

287,607,320

76.8

263,595,171

77.5

Sureties and guarantees (4)

84,095,386

22.5

73,780,156

21.6

Loan assignment - real estate receivables certificate

1,237,917

0.3

1,383,140

0.4

Co-obligation from assignment of rural loan (4)

102,034

-

111,708

-

Loans available for import (4)

345,790

0.1

455,778

0.1

Confirmed exports loans (4)

70,490

-

51,209

-

Acquisition of credit card receivables

945,261

0.3

1,457,278

0.4

Grand total in 2015

374,404,198

100.0

 

 

Grand total in 2014

 

 

340,834,440

100.0

(1)  Including credit card loans and advances on credit card receivables of R$8,400,948 thousand (R$10,174,870 thousand in 2014);

(2)  Advances on foreign exchange contracts are classified as a deduction from “Other Liabilities”;

(3)  The item “Other Receivables” comprises receivables on sureties and guarantees honored, receivables on sale of assets, securities and credits receivable, income receivable from foreign exchange contracts and export contracts and credit card receivables (cash and installment purchases at merchants) totaling R$2,685,302 thousand (R$2,467,797 thousand in 2014);

(4)  Recorded in off-balance sheet accounts; and

(5)  Percentage of each type in relation to the total loan portfolio, including sureties and guarantee, loan assignment and acquisition of receivables.

Bradesco     223


 
 

Individual Financial Statements, Independent Auditors’ Report and Fiscal Council’s Report

 

Notes to the Individual Financial Statements

 

b) By type and levels of risk

 

 

On September 30 – R$ thousand

Levels of risk

AA

A

B

C

D

E

F

G

H

Total in

2015

%

(1)

Total in

2014

%

(1)

Discounted trade receivables and loans

27,915,486

58,814,361

9,853,386

24,279,193

7,488,159

2,452,584

2,202,603

1,296,992

9,618,252

143,921,016

50.0

128,206,469

48.6

Financing

35,141,651

23,894,891

39,022,355

7,860,702

777,439

361,603

321,173

200,532

1,335,265

108,915,611

37.9

100,358,228

38.1

Agricultural and agribusiness loans

2,706,081

2,846,247

8,828,903

6,243,245

507,755

193,667

46,264

25,634

98,500

21,496,296

7.5

23,854,177

9.1

Subtotal

65,763,218

85,555,499

57,704,644

38,383,140

8,773,353

3,007,854

2,570,040

1,523,158

11,052,017

274,332,923

95.4

252,418,874

95.8

Leasing

-

66

36

226

238

90

229

67

441

1,393

-

5,961

-

Advances on foreign exchange contracts (2)

3,643,990

2,790,574

896,468

799,175

76,489

30,870

3,524

4,555

27,560

8,273,205

2.9

5,813,554

2.2

Subtotal

69,407,208

88,346,139

58,601,148

39,182,541

8,850,080

3,038,814

2,573,793

1,527,780

11,080,018

282,607,521

98.3

258,238,389

98.0

Other receivables

146,469

4,400,097

77,518

105,854

18,694

9,076

5,899

33,735

202,457

4,999,799

1.7

5,356,782

2.0

Grand total in 2015

69,553,677

92,746,236

58,678,666

39,288,395

8,868,774

3,047,890

2,579,692

1,561,515

11,282,475

287,607,320

100.0

 

 

%

24.2

32.2

20.4

13.7

3.1

1.1

0.9

0.5

3.9

100.0

 

 

 

Grand total in 2014

57,005,792

89,219,571

58,828,343

37,994,667

4,851,354

3,800,260

1,804,569

1,512,252

8,578,363

 

 

263,595,171

100.0

%

21.6

33.9

22.3

14.4

1.8

1.4

0.7

0.6

3.3

 

 

100.0

 

(1)  Percentage of each type in relation to the total loan portfolio, excluding sureties and guarantees, loan assignments, acquisition of receivables and co-obligation in rural loan assignments; and

(2)  See Note 9a.

224             Economic and Financial Analysis Report – September 2015


 
 

Individual Financial Statements, Independent Auditors’ Report and Fiscal Council’s Report

 

Notes to the Individual Financial Statements

 

c)     Maturity ranges and levels of risk

 

On September 30 – R$ thousand

Levels of risk

Non-performing loans

 

 

AA

 

A

 

B

 

C

 

D

 

E

 

F

 

G

 

H

Total in

2015

%

(1)

Total in

2014

%

(1)

Installments not yet due

-

-

1,029,399

2,328,277

2,152,705

1,138,660

1,011,597

738,280

3,899,602

12,298,520

100.0

10,440,405

100.0

1 to 30

-

-

152,770

206,501

119,591

64,328

52,171

42,408

246,592

884,361

7.2

668,975

6.4

31 to 60

-

-

112,997

171,327

92,179

55,501

44,284

37,022

186,641

699,951

5.7

615,437

5.9

61 to 90

-

-

83,516

137,061

89,905

53,268

45,050

37,153

181,009

626,962

5.1

536,547

5.1

91 to 180

-

-

136,949

286,618

248,298

138,177

114,684

96,715

479,579

1,501,020

12.2

1,294,994

12.4

181 to 360

-

-

157,873

437,459

460,573

216,760

183,451

153,284

953,554

2,562,954

20.8

2,005,862

19.2

More than 360

-

-

385,294

1,089,311

1,142,159

610,626

571,957

371,698

1,852,227

6,023,272

49.0

5,318,590

51.0

Past-due installments (2)

-

-

182,435

768,158

817,881

680,445

599,551

479,090

3,674,767

7,202,327

100.0

5,733,865

100.0

1 to 14

-

-

6,069

71,389

54,890

24,135

50,639

20,634

242,124

469,880

6.5

381,168

6.6

15 to 30

-

-

171,125

214,145

186,213

42,529

25,880

23,107

103,778

766,777

10.6

573,985

10.0

31 to 60

-

-

5,241

466,125

203,094

241,035

59,498

40,620

231,285

1,246,898

17.3

851,626

14.9

61 to 90

-

-

-

11,809

355,813

126,363

110,297

48,780

266,523

919,585

12.8

751,265

13.1

91 to 180

-

-

-

4,690

17,871

240,664

337,915

330,281

729,081

1,660,502

23.1

1,464,196

25.5

181 to 360

-

-

-

-

-

5,719

15,322

15,668

2,010,673

2,047,382

28.4

1,629,809

28.5

More than 360

-

-

-

-

-

-

-

-

91,303

91,303

1.3

81,816

1.4

Subtotal

-

-

1,211,834

3,096,435

2,970,586

1,819,105

1,611,148

1,217,370

7,574,369

19,500,847

 

16,174,270

 

Specific provision

-

-

12,118

92,893

297,059

545,732

805,574

852,159

7,574,369

10,179,904

 

8,477,676

 

(1)  Percentage of maturities by type of installment; and

(2)  For transactions with terms of more than 36 months, past-due periods are doubled, as permitted by CMN Resolution No. 2,682/99.

 

Bradesco     225


 
 

Individual Financial Statements, Independent Auditors’ Report and Fiscal Council’s Report

 

Notes to the Individual Financial Statements

 

 

On September 30 – R$ thousand

Levels of risk

Performing loans

 

 

AA

 

A

 

B

 

C

 

D

 

E

 

F

 

G

 

H

Total in

2015

%

(1)

Total in

2014

%

(1)

Installments not yet due

69,553,677

92,746,236

57,466,832

36,191,961

5,898,187

1,228,786

968,543

344,145

3,708,106

268,106,473

100.0

247,420,901

100.0

1 to 30

4,752,419

11,125,452

2,936,831

5,491,391

2,338,126

180,608

51,863

47,597

1,385,978

28,310,265

10.6

22,327,047

9.0

31 to 60

3,031,339

7,235,781

2,186,729

3,712,657

176,463

53,938

33,735

20,679

178,196

16,629,517

6.2

18,072,356

7.3

61 to 90

4,592,952

5,701,152

1,963,560

2,843,823

202,243

78,730

33,769

23,952

168,080

15,608,261

5.8

13,797,421

5.6

91 to 180

7,751,739

10,597,604

4,083,873

4,367,619

496,232

200,805

135,408

41,876

445,787

28,120,943

10.5

26,218,297

10.6

181 to 360

9,812,861

14,578,206

7,102,164

6,795,453

466,697

139,628

103,837

53,725

356,460

39,409,031

14.7

38,093,403

15.4

More than 360

39,612,367

43,508,041

39,193,675

12,981,018

2,218,426

575,077

609,931

156,316

1,173,605

140,028,456

52.2

128,912,377

52.1

Generic provision

-

463,731

574,668

1,085,759

589,819

368,636

484,271

240,902

3,708,106

7,515,892

 

5,860,983

 

Grand Total in 2015 (2)

69,553,677

92,746,236

58,678,666

39,288,396

8,868,773

3,047,891

2,579,691

1,561,515

11,282,475

287,607,320

 

 

 

Existing provision

-

562,919

688,546

3,800,428

2,291,746

1,517,860

1,773,979

1,558,854

11,282,475

23,476,807

 

 

 

Minimum required provision

-

463,731

586,786

1,178,652

886,878

914,368

1,289,845

1,093,061

11,282,475

17,695,796

 

 

 

Excess provision (3)

-

99,188

101,760

2,621,776

1,404,868

603,492

484,134

465,793

-

5,781,011

 

 

 

Grand Total in 2014 (2)

57,005,792

89,219,571

58,828,343

37,994,667

4,851,354

3,800,260

1,804,569

1,512,252

8,578,363

 

 

263,595,171

 

Existing provision

-

507,340

674,717

2,213,716

1,366,137

1,695,163

1,259,315

1,503,586

8,578,363

 

 

17,798,337

 

Minimum required provision

-

446,098

588,283

1,139,840

485,135

1,140,078

902,285

1,058,577

8,578,363

 

 

14,338,659

 

Excess provision (3)

-

61,242

86,434

1,073,876

881,002

555,085

357,030

445,009

-

 

 

3,459,678

 

(1)     Percentage of maturities by type of installment;

(2)     The grand total includes loans not past due of R$268,106,473 thousand (R$247,420,901 thousand in 2014) and loans past due of R$19,500,847 thousand (R$16,174,270 thousand in 2014); and

(3)     On September 30, 2015, it includes a provision for guarantees provided, comprising sureties, letters of credit and standby letter of credit, which is presented here within the balance for  the excess provision, and totals R$715,517 thousand (R$366,301 thousand in 2014) (Note 18b).

 

226             Economic and Financial Analysis Report – September 2015


 
 

Individual Financial Statements, Independent Auditors’ Report and Fiscal Council’s Report

 

Notes to the Individual Financial Statements

 

d)    Concentration of loans

 

On September 30 – R$ thousand

 

2015

% (1)

2014

% (1)

Largest borrower

11,473,521

4.0

6,507,899

2.5

10 largest borrowers

34,653,543

12.0

22,199,683

8.4

20 largest borrowers

48,634,324

16.9

31,955,148

12.1

50 largest borrowers

66,318,243

23.1

45,550,158

17.3

100 largest borrowers

80,523,640

28.0

57,627,895

21.9

(1)  Percentage on total portfolio (as defined by Bacen).

 

e)     By economic sector

 

September 30 – R$ thousand

 

2015

%

2014

%

Public sector

11,485,118

4.0

6,532,669

2.5

Federal government

11,473,521

4.0

6,507,899

2.5

Petrochemical

11,473,521

4.0

6,507,899

2.5

State government

11,597

-

24,770

-

Production and distribution of electricity

11,597

-

24,770

-

Private sector

276,122,202

96.0

257,062,502

97.5

Manufacturing

60,094,215

20.9

52,227,897

19.8

Food products and beverages

13,175,922

4.6

13,091,104

5.0

Steel, metallurgy and mechanics

10,623,447

3.7

9,365,831

3.6

Light and heavy vehicles

6,907,895

2.4

4,759,847

1.4

Pulp and paper

4,622,124

1.6

3,871,000

1.5

Chemical

4,727,262

1.6

3,739,132

1.5

Textiles and apparel

2,760,365

0.9

2,963,666

1.1

Rubber and plastic articles

2,489,906

0.9

2,300,247

0.9

Furniture and wood products

1,942,688

0.7

2,027,636

0.8

Automotive parts and accessories

2,195,878

0.8

1,936,848

0.8

Non-metallic materials

1,653,749

0.5

1,871,177

0.7

Oil refining and production of alcohol

1,718,499

0.6

1,855,898

0.7

Extraction of metallic and non-metallic ores

1,927,604

0.7

1,067,982

0.4

Electric and electronic products

1,185,144

0.4

1,017,238

0.4

Leather articles

788,862

0.3

712,558

0.3

Publishing, printing and reproduction

433,302

0.2

421,400

0.2

Other industries

2,941,568

1.0

1,226,333

0.5

Commerce

37,044,568

12.9

39,229,753

14.9

Merchandise in specialty stores

7,298,113

2.5

7,532,952

2.9

Food products, beverages and tobacco

4,630,412

1.6

4,918,897

1.9

Non-specialized retailer

4,911,167

1.7

4,601,848

1.7

Waste and scrap

3,176,784

1.1

3,357,353

1.3

Automobile

2,836,695

1.0

3,447,827

1.3

Motor vehicle repairs, parts and accessories

2,630,718

0.9

2,887,913

1.1

Clothing and footwear

2,533,430

0.9

2,707,279

1.0

Agricultural products

2,226,067

0.8

2,210,472

0.8

Grooming and household articles

1,778,614

0.6

1,976,166

0.8

Fuel

1,788,660

0.6

1,864,434

0.7

 

Bradesco     227


 
 

Individual Financial Statements, Independent Auditors’ Report and Fiscal Council’s Report

 

Notes to the Individual Financial Statements

 

 

September 30 – R$ thousand

 

2015

%

2014

%

Trading intermediary

852,818

0.3

798,417

0.3

Wholesale of goods in general

811,591

0.3

1,149,949

0.4

Other commerce

1,569,499

0.6

1,776,246

0.7

Financial intermediaries

3,247,520

1.1

3,766,144

1.4

Services

84,567,185

29.4

79,109,457

30.0

Civil construction

22,595,942

7.9

22,730,527

8.6

Transportation and storage

15,511,108

5.4

16,429,151

6.2

Real estate activities, rentals and corporate services

10,091,984

3.5

9,782,326

3.7

Holding companies, legal, accounting and business advisory services

6,432,699

2.2

5,509,469

2.1

Production and distribution of electric power, gas and water

4,568,839

1.6

3,829,892

1.4

Clubs, leisure, cultural and sport activities

5,315,336

1.8

4,150,618

1.6

Social services, education, health, defense and social security

2,734,977

1.0

2,513,320

1.0

Hotels and catering

2,682,146

0.9

2,634,371

1.0

Telecommunications

365,751

0.1

674,808

0.3

Other services

14,268,403

5.0

10,854,975

4.1

Agriculture, cattle raising, fishing, forestry and timber industry

3,199,609

1.1

3,292,684

1.3

Individuals

87,969,105

30.6

79,436,567

30.1

Total

287,607,320

100.0

263,595,171

100.0

 

 

228             Economic and Financial Analysis Report – September 2015


 
 

Individual Financial Statements, Independent Auditors’ Report and Fiscal Council’s Report

 

Notes to the Individual Financial Statements

 

f)   Breakdown of loans and allowance for loan losses

Level of risk

On September 30 – R$ thousand

Portfolio balance

Non-performing loans

Performing loans

Total

%

(1)

%

2015 YTD (2)

%

2014 YTD (2)

Installments past due

Installments not yet due

Total - non-performing loans

AA

-

-

-

69,553,677

69,553,677

24.2

24.2

21.6

A

-

-

-

92,746,236

92,746,236

32.2

56.4

55.5

B

182,435

1,029,399

1,211,834

57,466,832

58,678,666

20.4

76.8

77.8

C

768,158

2,328,277

3,096,435

36,191,961

39,288,396

13.7

90.5

92.2

Subtotal

950,593

3,357,676

4,308,269

255,958,706

260,266,975

90.5

 

 

D

817,881

2,152,705

2,970,586

5,898,187

8,868,773

3.1

93.6

94.0

E

680,445

1,138,660

1,819,105

1,228,786

3,047,891

1.1

94.7

95.4

F

599,551

1,011,597

1,611,148

968,543

2,579,691

0.9

95.6

96.1

G

479,090

738,280

1,217,370

344,145

1,561,515

0.5

96.1

96.7

H

3,674,767

3,899,602

7,574,369

3,708,106

11,282,475

3.9

100.0

100.0

Subtotal

6,251,734

8,940,844

15,192,578

12,147,767

27,340,345

9.5

 

 

Grand total in 2015

7,202,327

12,298,520

19,500,847

268,106,473

287,607,320

100.0

 

 

%

2.5

4.3

6.8

93.2

100.0

 

 

 

Grand total in 2014

5,733,865

10,440,405

16,174,270

247,420,901

263,595,171

 

 

 

%

2.2

4.0

6.2

93.8

100.0

 

 

 

(1)  Percentage of level of risk in relation to the total portfolio; and

(2)  Cumulative percentage of level of risk on total portfolio.

 

Bradesco     229


 
 

Individual Financial Statements, Independent Auditors’ Report and Fiscal Council’s Report

 

Notes to the Individual Financial Statements

 

September 30 – R$ thousand

Provision

Minimum required

 

Excess

(2)

Existing

%

2015

(1)

%

2014

(1)

Level of risk

% Minimum provisioning required

Specific

Generic

Total

Installments past due

Installments not yet due

Total specific

AA

-

-

-

-

-

-

-

-

-

-

A

0.5

-

-

-

463,731

463,731

99,188

562,919

0.6

0.6

B

1.0

1,824

10,294

12,118

574,668

586,786

101,760

688,546

1.2

1.1

C

3.0

23,045

69,848

92,893

1,085,759

1,178,652

2,621,776

3,800,428

9.7

5.8

Subtotal

 

24,869

80,142

105,011

2,124,158

2,229,169

2,822,724

5,051,893

1.9

1.4

D

10.0

81,788

215,271

297,059

589,819

886,878

1,404,868

2,291,746

25.8

28.2

E

30.0

204,134

341,598

545,732

368,636

914,368

603,492

1,517,860

49.8

44.6

F

50.0

299,775

505,799

805,574

484,271

1,289,845

484,134

1,773,979

68.8

69.8

G

70.0

335,363

516,796

852,159

240,902

1,093,061

465,793

1,558,854

99.8

99.4

H

100.0

3,674,767

3,899,602

7,574,369

3,708,106

11,282,475

-

11,282,475

100.0

100.0

Subtotal

 

4,595,827

5,479,066

10,074,893

5,391,734

15,466,627

2,958,287

18,424,914

67.4

 

Grand total in 2015

 

4,620,696

5,559,208

10,179,904

7,515,892

17,695,796

5,781,011

23,476,807

8.2

 

%

 

19.7

23.7

43.4

32.0

75.4

24.6

100.0

 

 

Grand total in 2014

 

3,784,715

4,692,961

8,477,676

5,860,983

14,338,659

3,459,678

17,798,337

 

6.8

%

 

21.3

26.4

47.7

32.9

80.6

19.4

100.0

 

 

(1)  Percentage of existing provision in relation to total portfolio, by level of risk; and

(2)  On September 30, 2015, it includes a provision for guarantees provided, comprising sureties, letters of credit and standby letter of credit, which is presented here within the balance for excess provision, and totals R$715,517 thousand (R$366,301 thousand in 2014) (Note 18b).

 

230             Economic and Financial Analysis Report – September 2015


 
 

Individual Financial Statements, Independent Auditors’ Report and Fiscal Council’s Report

 

Notes to the Individual Financial Statements

 

g)    Changes in allowance for loan losses

 

 

September 30 YTD – R$ thousand

2015

2014

Opening balance

18,356,047

16,621,452

- Specific provision (1)

8,950,587

7,572,259

- Generic provision (2)

5,935,511

5,565,620

- Excess provision (3)

3,469,949

3,483,573

Additions (Note 8h-1)

13,095,342

8,160,210

Net write-offs

(7,974,582)

(6,983,325)

Closing balance

23,476,807

17,798,337

- Specific provision (1)

10,179,904

8,477,676

- Generic provision (2)

7,515,892

5,860,983

- Excess provision (3) (4)

5,781,011

3,459,678

(1)  For contracts with installments past due for more than 14 days;

(2)  Recorded based on the customer/transaction classification and therefore not included in the preceding item;

(3)  The additional provision is recorded based on Management’s experience and the expectation in relation to the loan portfolio, to determine the total provision deemed sufficient to cover specific and general credit risk, when considered together with the provision calculated based on levels of risk and the corresponding minimum percentage in the provision established by CMN Resolution No. 2,682/99. The excess provision per customer was classified according to the level of risk in Note 8f; and

(4)  On September 30, 2015, it includes the provision for guarantees provided, comprising sureties, letters of credit and standby letter of credit, which is presented here within the balance for excess provision, and totals R$715,517 thousand (R$366,301 thousand in 2014)) (Note 18b).

 

h)    Allowance for Loan Losses expense net of amounts recovered

 

Expenses with the allowance for loan losses, net of credit write offs recovered, are as follows.

 

 

September 30 YTD – R$ thousand

2015

2014

Amount recorded (1)

13,095,342

8,160,210

Amount recovered (2)

(2,272,074)

(1,974,419)

Allowance for Loan Losses expense net of amounts recovered

10,823,268

6,185,791

(1)  On September 30, 2015 includes provisioning of guarantees offered, comprising sureties, guarantees, letters of credit and standby letter of credit, which are presented in the “excess” provision, totaling R$295,215 thousand (R$29,635 thousand in 2014); and

(2)  Classified in income from loans (Note 8j).

 

i)      Changes in the renegotiated portfolio

 

 

September 30 YTD – R$ thousand

2015

2014

Opening balance

9,548,703

8,983,189

Amount renegotiated

8,222,621

6,341,957

Amount received

(4,301,332)

(3,362,590)

Write-offs

(2,764,494)

(2,653,428)

Closing balance

10,705,498

9,309,128

Allowance for loan losses

6,902,064

5,936,114

Percentage on renegotiated portfolio

64.5%

63.8%

 

Bradesco     231


 
 

Individual Financial Statements, Independent Auditors’ Report and Fiscal Council’s Report

 

Notes to the Individual Financial Statements

 

j)      Income from loans and leasing

 

September 30 YTD – R$ thousand

2015

2014

Discounted trade receivables and loans

26,624,190

22,722,185

Financing

8,728,675

6,870,175

Agricultural and agribusiness loans

1,123,543

833,173

Subtotal

36,476,408

30,425,533

Recovery of credits charged-off as losses

2,272,074

1,974,419

Subtotal

38,748,482

32,399,952

Leasing, net of expenses

3,898

5,679

Total

38,752,380

32,405,631

 

k)   Conciliation of the composition of the portfolio of financial leasing, at present value, with the accounting balances (Notes 3g and 8b):

 

 

September 30 – R$ thousand

 

2015

2014

Financial leases receivable

1,478

5,543

Income to be appropriated for financial leases receivable

(1,394)

(5,046)

Financial leased assets and losses in leases (net)

147,500

372,484

Accrued depreciation on asset financial leases:

(69,240)

(170,073)

- Accumulated depreciation

(147,500)

(372,484)

- Difference in depreciation

78,260

202,411

Anticipated guaranteed residual value (Note 18b)

(76,951)

(196,947)

Total of the present value

1,393

5,961

 

9)     OTHER RECEIVABLES

 

a)   Foreign exchange portfolio

 

Balances

 

 

On September 30 – R$ thousand

2015

2014

Assets other receivables

 

 

Exchange purchases pending settlement

16,404,870

8,810,585

Exchange sale receivables

6,566,414

3,058,962

(-) Advances in domestic currency received

(710,767)

(367,038)

Income receivable on advances granted

104,693

62,065

Total

22,365,210

11,564,574

Liabilities other liabilities

 

 

Exchange sales pending settlement

6,524,185

3,063,448

Exchange purchase payables

14,044,835

8,357,656

(-) Advances on foreign exchange contracts

(8,273,205)

(5,813,554)

Other

6,272

3,512

Total

12,302,087

5,611,062

Net foreign exchange portfolio

10,063,123

5,953,512

Off-balance-sheet accounts:

 

 

Loans available for import

345,790

455,778

Confirmed exports loans

70,490

51,209

 

232             Economic and Financial Analysis Report – September 2015


 
 

Individual Financial Statements, Independent Auditors’ Report and Fiscal Council’s Report

 

Notes to the Individual Financial Statements

 

Foreign exchange results

 

Adjusted foreign exchange results for presentation purposes

 

September 30 YTD – R$ thousand

2015

2014

Foreign exchange income

5,277,388

628,968

Adjustments:

 

 

Income on foreign currency financing (1)

306,541

80,832

Income on export financing (1)

1,355,936

748,909

Income on foreign investments (2)

60,409

15,418

Expenses of liabilities with foreign bankers (3) (Note 15c)

(2,479,562)

(487,780)

Funding expenses (4)

(788,449)

(476,339)

Other

(2,928,324)

105,604

Total adjustments

(4,473,449)

(13,356)

Adjusted foreign exchange income

803,939

615,612

(1)   Recognized in “Income from loans”;

(2)   Recognized in “Income from security transactions”;

(3)   Related to funds for financing of advances on foreign exchange contracts and import financing, recognized in “Borrowing and
on-lending expenses”; and

(4)   Refers to funding expenses of investments in foreign exchange.

 

b)   Sundry

 

 

On September 30 – R$ thousand

2015

2014

Deferred tax assets (Note 30c)

41,491,705

21,794,550

Debtors for escrow deposits

3,800,794

3,592,178

Credit card operations

3,630,563

3,925,075

Prepaid taxes

3,217,377

2,990,394

Trade and credit receivables (1)

2,308,413

2,924,571

Other debtors

1,447,400

936,603

Payments to be reimbursed

273,869

307,812

Receivables from sale of assets

75,127

50,370

Other

257,958

153,309

Total

56,503,206

36,674,862

(1)    Primarily includes receivables from the acquisition of loans without substantial transfer of risks and benefits.

 

Bradesco     233


 
 

Individual Financial Statements, Independent Auditors’ Report and Fiscal Council’s Report

 

Notes to the Individual Financial Statements

 

10)  OTHER ASSETS

 

a)     Foreclosed assets/other

 

On September 30 – R$ thousand

Cost

Provision for losses

Cost net of provision

2015

2014

Real estate

1,022,036

(149,596)

872,440

622,700

Vehicles and similar

228,944

(143,414)

85,530

68,252

Goods subject to special conditions

178,999

(178,999)

-

-

Inventories/warehouse

22,203

-

22,203

27,354

Machinery and equipment

3,850

(683)

3,167

1,254

Other

400

(126)

274

175

Grand total in 2015

1,456,432

(472,818)

983,614

 

Grand total in 2014

1,005,455

(285,720)

 

719,735

 

b)    Prepaid expenses

 

On September 30 – R$ thousand

2015

2014

Commission on the placement of loans and financing (1)

150,057

97,608

Contract for the provision of banking services

67,185

78,974

Advertising and marketing expenses (2)

63,815

43,756

Other

184,006

144,946

Total

465,063

365,284

(1)  Commissions paid to storeowners, car dealers and correspondent banks – payroll-deductible loans; and

(2)  Prepaid expenses of future advertising and marketing campaigns on media.

 

234             Economic and Financial Analysis Report – September 2015


 
 

Individual Financial Statements, Independent Auditors’ Report and Fiscal Council’s Report

 

Notes to the Individual Financial Statements

 

11)  INVESTMENTS

 

a)     The income/expense from the equity method accounting of investments was recorded in the income statement, under “Equity in the Earnings (Losses) of Affiliates and Subsidiary”, and corresponded in the first nine months of 2015 to R$28,899,014 thousand (R$12,688,379 thousand in 2014).

 

Companies

R$ thousand

Capital

Stock

Adjusted Shareholders’ Equity

Number of shares/quotas held (in thousands)

Direct Participation in Capital Stock

Equity interest consolidated on capital stock

Adjusted income

Book Value

Equity accounting

adjustments (2)

Common

Preferred

Quotas

September 30, 2015

September 30, 2015 YTD

September 30, 2014 YTD

A) Financial Sector

 

 

 

 

 

 

 

 

91,059,507

25,130,372

9,546,326

Banco Alvorada S.A. (1)

11,176,393

18,342,119

209

-

-

99.999%

99.999%

1,868,794

18,342,031

1,868,785

1,492,914

Banco Bradesco BBI S.A. (1) (3)

4,537,929

6,964,370

4,649,714

-

-

98.354%

99.799%

623,580

6,849,746

613,316

518,616

Banco Boavista Interatlântico S.A (1)

1,350,000

2,350,766

2,569,275

-

-

100.000%

100.000%

80,178

2,350,766

80,178

102,861

Banco Bradesco Argentina S.A. (1)

116,729

222,559

94,549

-

-

100.000%

100.000%

19,595

222,559

19,595

22,873

Banco Bradesco Europa S.A. (1)

1,066,128

1,722,632

4

-

-

99.973%

100.000%

55,601

1,722,165

55,586

25,508

Banco Bradesco Financiamentos S.A. (1) (4)

7,010,000

10,251,372

24,730,835

-

-

100.000%

100.000%

1,019,170

10,251,372

1,019,170

2,692,632

Bradesco Administradora de Consórcios Ltda. (1)

1,300,000

2,916,859

-

-

1,299,999

100.000%

100.000%

602,392

2,916,859

602,392

447,319

Bradesco Leasing S.A. Arrendamento Mercantil (1)

2,290,000

3,103,488

23

-

-

100.000%

100.000%

146,962

3,103,488

146,962

352,229

Banco Bradesco Cartões S.A. (1)

38,049,468

45,092,500

1,151,883

1,151,883

-

100.000%

100.000%

2,684,683

45,092,500

2,684,683

2,524,258

Bradport – S.G.P.S. Sociedade Unipessoal Lda. (1)

1,291,434

10,325

1

-

-

100.000%

100.000%

(51)

10,325

(51)

(549,097)

Foreign exchange gain/loss of branches abroad and other financial companies (1)

-

-

-

-

-

-

-

-

197,696

18,039,756

1,916,213

B) Insurance Industry and Pension

 

 

 

 

 

 

 

 

21,363,569

3,690,496

3,069,090

Bradseg Participações S.A. (1)

11,200,000

22,005,695

7,456,226

-

-

97.082%

100.000%

3,801,421

21,363,569

3,690,496

3,069,090

C) Other activities

 

 

 

 

 

 

 

 

1,914,339

78,146

72,963

Serel Participações em Imóveis S.A. (1)

320,000

1,804,886

7,074

-

-

48.984%

100.000%

111,424

870,625

54,579

45,608

Other subsidiaries

-

-

-

-

-

-

-

-

1,043,714

23,567

27,355

Total

 

 

 

 

 

 

 

 

114,337,415

28,899,014

12,688,379

(1)    Data related to September 30, 2015;

(2)    The adjustment considers income calculated periodically by the companies and includes equity variations recorded by the investees not recognized in profit or loss, as well as alignment of accounting practice adjustments, where applicable;

(3)    In December 2014, the consolidated participation was increased to 99.79%; and

(4)    Reduction of capital on March 31, 2015, to the sum of R$15,000,000 thousand.

 

Bradesco     235


 
 

Individual Financial Statements, Independent Auditors’ Report and Fiscal Council’s Report

 

Notes to the Individual Financial Statements

 

b)    Composition of investments in the financial statements

 

 

On September 30 – R$ thousand

2015

2014

Tax incentives

28,339

28,339

Other investments

23,275

19,524

Provision for:

 

 

Tax incentives

(28,339)

(28,339)

Other investments

(15,010)

(15,010)

Grand total

8,265

4,514

 

12)  PREMISES AND EQUIPMENT AND LEASED ASSETS

 

 

September 30 – R$ thousand

 

Annual rate of depreciation

Cost

Depreciation

Cost net of depreciation

 

2015

2014

Property and equipment:

 

 

 

 

 

- Buildings

4%

14,645

(2,204)

12,441

24,582

- Land

-

2,770

-

2,770

15,150

Facilities, furniture and equipment in use

10%

3,675,453

(1,944,569)

1,730,884

1,690,563

Security and communication systems

10%

221,446

(159,761)

61,685

51,233

Data processing systems

20 a 50%

2,711,729

(1,981,314)

730,415

742,820

Transportation systems

20%

87,449

(45,895)

41,554

45,450

Subtotal

 

6,713,492

(4,133,743)

2,579,749

2,569,798

Leased fixed assets

 

147,500

(69,240)

78,260

202,411

Grand total in 2015

 

6,860,992

(4,202,983)

2,658,009

 

Grand total in 2014

 

6,852,099

(4,079,890)

 

2,772,209

13)  INTANGIBLE ASSETS

 

a)   Intangible assets

 

Acquired intangible assets consist of:

 

 

Amortization rate

(1)

On September 30 – R$ thousand

 

Cost

Amortization

Cost net of amortization

 

2015

2014

Acquisition of financial services rights

Contract (3)

4,255,121

(2,763,494)

1,491,627

1,999,831

Software (2)

20% to 50%

4,558,921

(2,214,034)

2,344,887

2,415,631

Other (4)

Contract

618,696

(410,815)

207,881

402,525

Grand total in 2015

 

9,432,738

(5,388,343)

4,044,395

 

Grand total in 2014

 

8,633,893

(3,815,906)

 

4,817,987

(1)  Intangible assets are amortized over an estimated period of economic benefit and recognized in “other administrative expenses” and “other operating expenses”, where applicable;

(2)  Software acquired and/or developed by specialized companies;

(3)  Based on the pay-back of each agreement; and

(4)  It refers to the sponsorship program for the 2016 Olympic Games.

 

 

236             Economic and Financial Analysis Report – September 2015


 
 

Individual Financial Statements, Independent Auditors’ Report and Fiscal Council’s Report

 

Notes to the Individual Financial Statements

 

b)   Changes in intangible assets by type

 

 

September 30 YTD – R$ thousand

 

Acquisition of financial services rights

Software

Other

2015

2014

Balance at the beginning of the period

1,940,367

2,308,427

332,609

4,581,403

5,373,200

Additions / (reductions)

163,073

549,327

-

712,400

549,314

Amortization for the period

(611,813)

(512,867)

(124,728)

(1,249,408)

(1,104,527)

Balance at the end of the period

1,491,627

2,344,887

207,881

4,044,395

4,817,987

 

 

14)  DEPOSITS, SECURITIES SOLD UNDER AGREEMENTS TO REPURCHASE AND FUNDS FROM ISSUANCE OF SECURITIES

 

a)   Deposits

 

On September 30 – R$ thousand

 

1 to 30

days

31 to 180

days

181 to 360 days

More than

360 days

2015

2014

Demand deposits (1)

23,202,317

-

-

-

23,202,317

33,549,139

Savings deposits (1)

89,616,088

-

-

-

89,616,088

87,293,425

Interbank deposits

2,280,251

87,976,934

90,284

1,048,427

91,395,896

82,211,992

Time deposits (2)

20,358,125

17,231,717

11,014,505

41,259,073

89,863,420

90,373,759

Grand total in 2015

135,456,781

105,208,651

11,104,789

42,307,500

294,077,721

 

%

46.0

35.8

3.8

14.4

100.0

 

Grand total in 2014

137,406,633

55,892,545

7,602,073

92,527,064

 

293,428,315

%

46.9

19.0

2.6

31.5

 

100.0

(1)  Classified as “1 to 30 days”, not considering average historical turnover; and

(2)  Considers the actual maturities of investments.

 

b)    Securities sold under agreements to repurchase

 

On September 30 – R$ thousand

 

1 to 30

days

31 to 180

days

181 to 360

days

More than

360 days

2015

2014

Own portfolio

57,340,407

42,713,609

13,900,169

20,306,192

134,260,377

149,100,861

Government securities

50,078,175

204,638

27,447

2,038

50,312,298

63,397,799

Debentures of own issuance

1,855,548

42,508,971

13,872,722

19,134,194

77,371,435

80,939,986

Foreign

5,406,684

-

-

1,169,960

6,576,644

4,763,076

Third-party portfolio (1)

143,251,715

11,160,137

5,368,403

-

159,780,255

190,006,199

Unrestricted portfolio (1)

-

619,720

71,535

588,576

1,279,831

951,080

Grand total in 2015

200,592,122

54,493,466

19,340,107

20,894,768

295,320,463

 

%

67.9

18.5

6.5

7.1

100.0

 

Grand total in 2014

242,828,081

49,393,155

18,993,360

28,843,544

 

340,058,140

%

71.4

14.5

5.6

8.5

 

100.0

(1)  Represented by government securities.

 

Bradesco     237


 
 

Individual Financial Statements, Independent Auditors’ Report and Fiscal Council’s Report

 

Notes to the Individual Financial Statements

 

c)   Funds from issuance of securities

 

On September 30 – R$ thousand

 

1 to 30

days

31 to 180

days

181 to 360

days

More than

360 days

2015

2014

Securities - Brazil:

 

 

 

 

 

 

·   Mortgage bonds

44,054

9,277

-

-

53,331

505,993

·   Letters of credit for real estate

234,412

3,196,519

9,659,031

5,898,448

18,988,410

11,647,542

·   Letters of credit for agribusiness

1,171,047

2,121,175

1,838,871

2,007,999

7,139,092

4,676,898

·   Financial bills

804,064

13,879,077

10,568,321

56,763,222

82,014,684

57,672,551

Subtotal

2,253,577

19,206,048

22,066,223

64,669,669

108,195,517

74,502,984

Securities - Overseas:

 

 

 

 

 

 

·   MTN Program Issues (1)

290,093

1,440,759

1,705,421

3,427,684

6,863,957

6,063,411

·   Securitization of future flow of money orders received from overseas

6,757

593,247

593,247

1,641,937

2,835,188

2,479,639

Subtotal

296,850

2,034,006

2,298,668

5,069,621

9,699,145

8,543,050

Structured operations certificates

16,787

119,851

130,247

227,398

494,283

251,703

Grand total in 2015

2,567,214

21,359,905

24,495,138

69,966,688

118,388,945

 

%

2.2

18.0

20.7

59.1

100.0

 

Grand total in 2014

1,394,830

16,349,008

24,500,874

41,053,025

 

83,297,737

%

1.7

19.6

29.4

49.3

 

100.0

(1)  Issuance of securities on the international market to invest in foreign exchange transactions, pre-export financing, import financing and working capital financing, predominately in the medium and long terms.

 

d)    Cost for market funding

 

September 30 YTD - R$ thousand

2015

2014

Savings deposits

4,786,609

3,987,318

Time deposits

7,079,511

7,236,847

Securities sold under agreements to repurchase

27,215,343

20,816,391

Funds from issuance of securities

10,072,480

5,664,595

Other funding expenses

8,038,873

8,766,896

Total

57,192,816

46,472,047

 

15)  BORROWING AND ON-LENDING

a)     Borrowing

 

On September 30 – R$ thousand

1 to 30

days

31 to 180

days

181 to 360

days

More than

360 days

2015

2014

Overseas

3,155,605

9,987,993

7,930,144

5,205,847

26,279,589

13,771,109

Grand total in 2015

3,155,605

9,987,993

7,930,144

5,205,847

26,279,589

 

%

12.0

38.0

30.2

19.8

100.0

 

Grand total in 2014

1,568,224

6,313,588

4,002,513

1,886,784

 

13,771,109

%

11.4

45.8

29.1

13.7

 

100.0

 

238             Economic and Financial Analysis Report – September 2015


 
 

Individual Financial Statements, Independent Auditors’ Report and Fiscal Council’s Report

 

Notes to the Individual Financial Statements

 

b)    On-lending

 

 

On September 30 – R$ thousand

1 to 30

days

31 to 180

days

181 to 360

days

More than

360 days

2015

2014

In Brazil

1,146,079

5,654,391

5,630,164

24,943,616

37,374,250

41,085,886

- National treasury

-

-

145,419

-

145,419

128,451

- BNDES

323,882

2,209,608

1,472,847

6,793,167

10,799,504

12,127,892

- FINAME

821,186

3,439,976

4,005,816

18,150,449

26,417,427

28,804,451

- Other institutions

1,011

4,807

6,082

-

11,900

25,092

Overseas

31,114

2,199,006

1,200

2,007,756

4,239,076

251,048

Grand total in 2015

1,177,193

7,853,397

5,631,364

26,951,372

41,613,326

 

%

2.8

18.9

13.5

64.8

100.0

 

Grand total in 2014

1,185,712

5,157,560

6,542,276

28,451,386

 

41,336,934

%

2.9

12.5

15.8

68.8

 

100.0

c)     Borrowing and on-lending expenses

 

 

September 30 YTD - R$ thousand

2015

2014

Borrowing:

 

 

- In Brazil

51

4.972

- Overseas

176,058

90,616

Subtotal borrowing

176,109

95,588

On-lending in Brazil:

 

 

- National treasury

3,739

2,327

- BNDES

553,926

522,807

- FINAME

681,385

527,665

- Other institutions

1,106

1,546

On-lending overseas:

 

 

- Payables to foreign bankers (Note 9a)

2,479,562

487,780

- Other expenses with foreign on-lending

25,620,881

2,343,063

Subtotal on-lending

29,340,599

3,885,188

Total

29,516,708

3,980,776

 

16)  PROVISIONS, CONTINGENT ASSETS AND LIABILITIES AND LEGAL LIABILITIES – TAX AND SOCIAL SECURITY

 

a)   Contingent assets

 

Contingent assets are not recognized in the financial statements. However, there are ongoing proceedings where the chance of success is considered probable, such as: a) Social Integration Program (PIS), claiming to offset PIS against Gross Operating Income, paid under Decree-Laws No. 2,445/88 and No. 2,449/88, regarding the payment that exceeded the amount due under Supplementary Law No. 07/70 (PIS Repique); and b) other taxes, the legality and/or constitutionality of which is being challenged, where the decision may lead to reimbursement of amounts paid.

 

b)   Provisions classified as probable losses and legal obligations – tax and social security

 

Organização Bradesco is a party to a number of labor, civil and tax lawsuits, arising from the normal course of business.

 

Bradesco     239


 
 

Individual Financial Statements, Independent Auditors’ Report and Fiscal Council’s Report

 

Notes to the Individual Financial Statements

 

Management recorded provisions where, based on their opinion and that of their legal counsel, the nature of the lawsuit, similarity to previous lawsuits, complexity and the courts standing, the loss is deemed probable.

Management considers that the provision is sufficient to cover the future losses generated by the respective lawsuits.

Provisions related to legal obligations are maintained until the conclusion of the lawsuit, represented by judicial decisions with no further appeals or due to the statute of limitation.

                      I -       Labor claims

     These are claims brought by former employees and outsourced employees seeking indemnifications, most significantly for unpaid “overtime”, pursuant to Article 224 of the Consolidation of Labor Laws (CLT). In proceedings in which a judicial deposit is used to guarantee the execution of the judgment, the labor provision is made considering the estimated loss of these deposits. For proceedings with similar characteristics and not judged, the provision is recorded based on the average calculated value of payments made for labor complaints settled in the past 12 months; and for proceedings originating from acquired banks, with unique characteristics, the calculation and assessment of the required balance is conducted periodically, based on the updated recent loss history.

 

     Overtime is monitored by using electronic time cards and paid regularly during the employment contract and, accordingly, the claims filed by former employees do not represent significant amounts.

 

                    II -       Civil claims

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

     Most of these lawsuits are brought to the Special Civil Court (JEC), in which the claims are limited to 40 times the minimum wage and do not have a significant impact on Organização Bradesco’s financial position.

     There are a significant number of legal claims pleading alleged differences in adjustment for inflation on savings account balances due to the implementation of economic plans that were part of the federal government’s economic policy to reduce inflation in the ‘80s and ‘90s.

     Although Bradesco complied with the law and regulation in force at the time, these lawsuits have been recorded in provisions, taking into consideration the claims where the Bank is the defendant and the perspective of loss, which is considered after the analysis of each demand, based on the current decision of the Superior Court of Justice (STJ).

     Note that, regarding disputes relating to economic plans, the Federal Supreme Court (STF) suspended the prosecution of all lawsuits at the cognizance stage, until the Court issues a final decision on the right under litigation.

 

                   III -       Legal obligations – provision for tax risks

 

     The Organização Bradesco is disputing the legality and constitutionality of certain taxes and contributions in court, for which provisions have been recorded in full, although there is a good chance of a favorable outcome, based on the opinion of Management and their legal counsel. The processing of these legal obligations and the provisions for cases for which the risk of loss is deemed as probable is regularly monitored in the legal court. During or after the conclusion of each case, a favorable outcome may arise for the Organization, resulting in the reversal of the related provisions.

240             Economic and Financial Analysis Report – September 2015


 
 

Individual Financial Statements, Independent Auditors’ Report and Fiscal Council’s Report

 

Notes to the Individual Financial Statements

 

 

     The main cases are:

-            IRPJ/CSLL on losses of credits – R$1,364,679 thousand (R$1,266,887 in 2014): we are requesting to deduct from income tax and social contributions payable (IRPJ and CSLL, respectively) amounts of actual and definite loan losses related to unconditional discounts granted during collections, regardless of compliance with the terms and conditions provided for in Articles 9 to 14 of Law No. 9,430/96 that only apply to temporary losses;

-            PIS – EC 17/97 – R$204,268 thousand (R$197,523 in 2014): for the period from July 1997 to February 1998, request to calculate and pay PIS contributions as established by LC 07/70 (PIS Repique) and not as established by EC 17/97 (PIS on Gross Operating Income);

-            PIS – R$322,505 thousand (R$310,217 thousand in 2014): we are requesting the authorization to offset overpaid amounts in 1994 and 1995 as PIS contribution, corresponding to the surplus paid over that calculated on the tax base established in the Constitution, i.e., gross operating income, as defined in the income tax legislation (set out in Article 44 of Law No. 4,506/64), which excludes interest income; and

-            Pension Contributions – R$968,634 thousand (R$448,972 thousand in 2014): official notifications related to the pension contributions on financial contributions in private pension plans, considered by the audit as compensatory sums subject to the incidence of such financial contributions and isolated fine for not withholding tax of the IRRF on the related financial contributions.

                   IV -       Provisions by nature

 

On September 30 – R$ thousand

2015

2014

Labor claims

2,696,613

2,514,233

Civil claims

2,705,999

2,728,826

Subtotal (1)

5,402,612

5,243,059

Provision for tax risks (2)

2,897,678

2,306,142

Total

8,300,290

7,549,201

(1)  Note 18b; and

(2)  Classified under “Other liabilities - tax and social security” (Note 18a).

 

                    V -      Changes in provisions

 

On September 30 – R$ thousand

 

Labor (1)

Civil

Tax (2) (3)

Balance at the beginning of the period

2,407,741

2,674,721

2,302,509

Adjustment for inflation

245,207

243,245

140,478

Provisions, net of reversals and write-offs

578,776

153,904

463,565

Payments

(535,111)

(365,871)

(8,874)

Balance at the end of the period

2,696,613

2,705,999

2,897,678

(1)  Includes, the constitution of labor provisions, concerning the improvement of the calculation methodology, totaling R$267,253 thousand;

(2)  Includes constitution of tax provision: (i) related to the incidence of pension contributions on financial contributions in private pension plans, in the amount of R$467,488 thousand; and (ii) IRPJ/CSLL on losses of credits, totaling R$14,939 thousand; and

(3)  Mainly include legal liabilities.



 

Bradesco     241


 
 

Individual Financial Statements, Independent Auditors’ Report and Fiscal Council’s Report

 

Notes to the Individual Financial Statements

 

 

c)   Contingent liabilities classified as possible losses

 

The Organização Bradesco maintains a system to monitor all administrative and judicial proceedings in which the institution is plaintiff or defendant and, based on the opinion of legal counsel, classifies the lawsuits according to the expectation of loss. Case law trends are periodically analyzed and, if necessary, the related risk is reclassified. In this respect, contingent lawsuits deemed to have a possible risk of loss are not recorded as a liability in the financial statements. The main proceedings in this category are the following: a) IRPJ and CSLL deficiency notice relating to the disallowance of loan loss deductions, for the amount of R$974,580 thousand (R$519,075 thousand in 2014); and b) IRPJ and CSLL deficiency note relating to disallowance of exclusions of revenues from the mark-to-market of securities from 2007 to 2010, expenses of depreciation of leased goods and operating expenses and income, amounting to R$693,557 thousand (R$241,456 thousand in 2014).

 

17)  SUBORDINATED DEBT

 

 

On September 30 – R$ thousand

 

Original term in years

Amount of the

operation

2015

2014

In Brazil:

   

 

 

Subordinated CDB:

   

 

 

2014 (1)

6

-

-

1,844,433

2015 (2)

6

7,554

15,637

2,581,348

2016

6

500

1,079

919

2019

10

20,000

46,711

39,526

Financial bills:

 

 

 

 

2016

6

102,018

186,654

160,837

2017

6

8,630,999

10,169,563

9,662,731

2018

6

8,262,799

9,399,725

8,999,864

2019

6

21,858

28,810

25,446

2017

7

40,100

80,905

69,987

2018

7

141,050

243,310

209,223

2019

7

3,172,835

3,450,943

3,364,164

2020

7

1,700

2,263

1,980

2018

8

50,000

92,175

79,417

2019

8

12,735

21,430

18,715

2020

8

28,556

41,943

36,614

2021

8

1,236

1,649

1,447

2021

9

7,000

9,846

8,633

2021

10

19,200

31,414

27,098

2022

10

54,143

78,230

68,373

2023

10

688,064

887,542

788,248

CDB pegged to loans:

 

 

 

 

2015 to 2016

from 1 to 2

1,188

1,683

3,489

Subtotal in Brazil

 

 

24,791,512

27,992,492

Overseas:

 

 

 

 

2019

10

1,333,575

2,980,233

1,838,939

2021

11

2,766,650

6,415,287

3,961,673

2022

11

1,886,720

4,377,669

2,702,858

Subtotal overseas

 

 

13,773,189

8,503,470

Grand total

 

 

38,564,701

36,495,962

(1)  Subordinated debt transactions that matured in November 2014; and

(2)  Subordinated debt transactions that matured in February, March, April, May, June, July, August and September 2015.

 

242             Economic and Financial Analysis Report – September 2015


 
 

Individual Financial Statements, Independent Auditors’ Report and Fiscal Council’s Report

 

Notes to the Individual Financial Statements

 

18)  OTHER LIABILITIES

 

a)   Tax and social security

 

 

On September 30 – R$ thousand

2015

2014

Provision for tax risk (Note 16b IV)

2,897,678

2,306,142

Provision for deferred income tax (Note 30e)

1,155,536

897,954

Taxes and contributions payable

421,587

333,754

Total

4,474,801

3,537,850

 

b)   Sundry

 

On September 30 – R$ thousand

2015

2014

Loan assignment obligations

7,366,427

4,320,900

Civil and labor provisions (Note 16b IV)

5,402,612

5,243,059

Sundry creditors

3,603,895

2,134,988

Provision for payments

3,395,096

3,424,728

Credit card operations

1,960,130

1,616,502

Liabilities for acquisition of assets and rights

163,227

280,592

Creditors by anticipation of residual value (Note 8k)

76,951

196,947

Other (1)

2,677,062

2,088,005

Total

24,645,400

19,305,721

(1)  Includes a provision for guarantees provided, comprising sureties, letters of credit and standby letter of credit, which is registered in this account but also presented within the excess provision, and totals R$715,517 thousand (R$366,301 thousand in 2014) (Note 8g).

 

19)  SHAREHOLDERS’ EQUITY

 

a)   Capital stock in number of shares

 

Fully subscribed and paid-in capital stock comprises non-par, registered, book-entry shares.

 

 

On September 30

2015

2014

Common shares

2,524,364,555

2,103,637,129

Preferred shares

2,524,364,292

2,103,636,910

Subtotal

5,048,728,847

4,207,274,039

Treasury (common shares)

(3,669,932)

(2,898,610)

Treasury (preferred shares)

(15,066,762)

(8,984,870)

Total outstanding shares

5,029,992,153

4,195,390,559

 

 

In the Extraordinary General Meeting of March 10, 2015, a deliberation was taken to increase the Capital Stock by R$5,000,000 thousand, increasing it from R$38,100,000 thousand to R$43,100,000 thousand. This was effected through the capitalization of part of the balance of the account “Profit Reserves - Statutory Reserve”, in compliance with the provisions in Article 169 of Law No. 6,404/76, with a stock-split of 20% in shares, by issuing 841,454,808 new nominative-book entry shares, with no nominal value, of which 420,727,426 were common shares and 420,727,382 were preferred shares. These were attributed free-of-charge to the shareholders  registered on March 26, 2015 as bonus, in the ratio of two (2) new shares for every ten (10) shares of the same type that they own.

 

Bradesco     243


 
 

Individual Financial Statements, Independent Auditors’ Report and Fiscal Council’s Report

 

Notes to the Individual Financial Statements


 

b)    Interest on shareholders’ equity/dividends

 

Bradesco’s capital remuneration policy aims to distribute interest on shareholders’ equity at the maximum amount calculated under current legislation, and this is included, net of Withholding Income Tax, in the calculation for mandatory dividends for the year under the Company’s Bylaws.

 

The Board of Directors’ Meeting held on December 22, 2014 approved the Board of Executive Officers’ proposal to pay shareholders supplementary interest on shareholders’ equity for 2014, for the amount of R$2,600,300 thousand, at R$0.590325800 (net of 15% withholding income tax - R$0.501776930) per common share and R$0.649358380 (net of 15% withholding income tax - R$0.551954623) per preferred share, which was paid on March 6, 2015.

 

The Board of Directors’ Meeting held on February 9, 2015 approved the Board of Executive Officers’ proposal to pay shareholders’ supplementary interest on shareholders’ equity and dividends for the period of 2014, totaling R$630,572 thousand, at R$0.143153921 per common share and R$0.157469313 per preferred share, which was paid on March 6, 2015.

The Board of Directors’ Meeting held on June 22, 2015 approved the Board of Executive Officers’ proposal to pay shareholders’ supplementary interest on shareholders’ equity and dividends for the first semester of 2015, totaling R$912,000 thousand, at R$0.172629101 per common share and R$0.189892011 per preferred share, which was paid on July 17, 2015.

Interest on shareholders’ equity and dividends for the period of nine months ended September 30, 2015 is calculated as follows:

 

 

R$ thousand

% (1)

Net profit for the period

12,836,976

 

(-) Legal reserve

(641,849)

 

Adjusted calculation basis

12,195,127

 

Monthly and supplementary interest on shareholders’ equity (gross), paid and/or provisioned

3,446,430

 

Withholding income tax on interest on shareholders’ equity

(516,965)

 

Interim Dividends Paid (2)

912,000

 

Interest on own capital (net) /dividends accrued in September 2015

3,841,465

31.50

Interest on own capital (net) /dividends accrued in September 2014

3,320,339

31.50

(1)  Percentage of interest on shareholders’ equity/dividends after adjustments; and

(2)  Paid on July 17, 2015.

 

Interest on shareholders’ equity was paid or recorded in provisions and dividends, as follows:

 

Description

R$ thousand

Per share (gross)

Gross amount paid/

Withholding Income Tax (IRRF)

(15%)

Net amount paid/recorded in provision

Common shares

Preferred shares

Monthly interest on shareholders’ equity paid

0.169362

0,186298

746,042

111,906

634,136

Supplementary interest paid on own capital

0.496031

0,545634

2,184,945

327,742

1,857,203

Interim Dividends Paid

0.188201

0,207022

829,000

-

829,000

Total accrued on September 30, 2014

0.853594

0,938954

3,759,987

439,648

3,320,339

 

 

 

 

 

 

Monthly interest on shareholders’ equity paid

0.159960

0,175956

795,487

119,323

676,164

Supplementary interest on shareholders’ equity provisioned (1)

0.501749

0,551924

2,650,943

397,642

2,253,301

Interim Dividends Paid (2)

0.172629

0,189892

912,000

-

912,000

Total accrued on September 30, 2015

0.834338

0,917772

4,358,430

516,965

3,841,465

(1)  It considers the bonus of 20% of shares occurring in March 2015; and

(2)  Paid on July 17, 2015.

 

244             Economic and Financial Analysis Report – September 2015


 
 

Individual Financial Statements, Independent Auditors’ Report and Fiscal Council’s Report

 

Notes to the Individual Financial Statements

 

 

c)     Treasury shares

 

A total of 3,669,932 common shares and 15,066,762 preferred shares had been acquired with the effect of the 20% share split, totaling R$421,041 thousand until September 30, 2015, and remain in treasury. The minimum, average and maximum cost per common share is R$23.62221, R$25.46012 and R$27.14350, and per preferred share is R$25.23185, R$27.29029 and R$33.12855, respectively. The fair value was R$23.62 per common share and R$21.42 per preferred share on September 30, 2015.

 

20)  FEE AND COMMISSION INCOME

 

 

September 30 YTD - R$ thousand

 

2015

2014

Checking account

3,561,336

2,932,934

Loans

1,934,253

1,680,697

Collections

1,094,970

1,102,328

Credit card income

912,767

786,312

Asset management

717,383

652,287

Payments

285,683

285,617

Custody and brokerage services

241,783

226,025

Other

195,233

187,971

Total

8,943,408

7,854,171

 

21)  PAYROLL AND RELATED BENEFITS

 

 

September 30 YTD - R$ thousand

 

2015

2014

Salaries

3,962,952

3,677,603

Benefits

1,835,029

1,678,609

Social security charges

1,558,430

1,464,363

Employee profit sharing

815,000

750,650

Provision for labor claims (1)

578,778

885,060

Training

76,760

70,346

Total

8,826,949

8,526,631

(1)     Includes the constitution of labor provisions concerning the improvement of the methodology of calculation, to the sum of R$267,253 thousand (2014 – R$488,300 thousand).

 

22)  OTHER ADMINISTRATIVE EXPENSES

 

 

September 30 YTD - R$ thousand

 

2015

2014

Depreciation and amortization

2,350,268

2,090,514

Outsourced services

1,416,552

1,314,132

Rental

968,124

899,474

Communication

694,012

668,056

Asset maintenance

664,893

655,943

Data processing

628,970

599,827

Financial system services

466,686

449,812

Security and surveillance

447,838

412,760

Advertising and marketing

417,780

320,829

Transport

411,983

506,555

Water, electricity and gas

231,002

159,036

Supplies

151,674

160,073

Other

481,160

384,293

Total

9,330,942

8,621,304

 

Bradesco     245


 

 

 

Individual Financial Statements, Independent Auditors’ Report and Fiscal Council’s Report

 

Notes to the Individual Financial Statements

 

23)  TAX EXPENSES

 

 

September 30 YTD - R$ thousand

2015

2014

Contribution for Social Security Financing (COFINS)

859,054

990,001

Social Integration Program (PIS) contribution

139,741

160,948

Tax on Services (ISSQN)

301,917

265,754

Municipal Real Estate Tax (IPTU) expenses

58,221

49,558

Other

64,664

70,947

Total

1,423,597

1,537,208

 

 

24)  OTHER OPERATING INCOME

 

 

September 30 YTD - R$ thousand

 

2015

2014

Other interest income

331,991

282,242

Reversal of other operating provisions

120,877

125,349

Revenues from recovery of charges and expenses

83,424

67,220

Other

415,898

296,367

Total

952,190

771,178

 

 

25)  OTHER OPERATING EXPENSES

 

 

September 30 YTD - R$ thousand

 

2015

2014

Other finance costs

561,903

605,514

Sundry losses

221,064

222,242

Discount granted

737,914

676,459

Intangible assets amortization

46,380

46,469

Other (1)

2,472,546

1,244,065

Total

4,039,807

2,794,749

(1)     Includes, in the accrued of September 2015, (i) constitution of provision for tax contingency, to the sum of R$482,427 thousand (Note 16b (v)); (ii) constitution of provision for guarantees provided, encompassing guarantees, sureties, letters of credit and standby letter of credit, which was highlighted from the provision surplus, to the sum of R$295,215 thousand (R$29,635 thousand in 2014) (Note 8h); and (iii) constitution of provision for contingent liabilities, originating in the obligation by assignment of credits, to the sum of R$558,010 thousand and, in the accrued of September 30, 2014, the constitution of tax provisions, related to the PIS process – EC 17/97, to the sum of R$197,523 thousand.

 

246             Economic and Financial Analysis Report – September 2015


 
 

Individual Financial Statements, Independent Auditors’ Report and Fiscal Council’s Report

 

Notes to the Individual Financial Statements

 

26)  NON-OPERATING INCOME (LOSS)

 

 

September 30 YTD - R$ thousand

 

2015

2014

Gain/loss on sale and write-off of assets and investments

(143,536)

(93,564)

Recording/reversal of non-operating provisions

(146,979)

(133,206)

Other

7,199

55,971

Total

(283,316)

(170,799)

 

27)  RELATED-PARTY TRANSACTIONS (DIRECT AND INDIRECT)

 

a)       Related party transactions (direct and indirect) are carried out under conditions and at rates consistent with those entered into with third parties, when applicable, and effective on the dates of the operations. The transactions are as follows:

 

On September 30 – R$ thousand

 

2015

2014

 

Assets (liabilities)

Revenues (expenses)

Assets (liabilities)

Revenues (expenses)

Interest on shareholders’ equity and dividends:

3,136,791

621,762

2,860,837

1,254,000

Cidade de Deus Companhia Comercial de Participações (1)

(622,495)

-

(513,017)

-

Fundação Bradesco (1)

(222,714)

-

(183,456)

-

Banco Alvorada S.A. (2)

644,807

50,000

310,109

100,000

Banco Bradesco Financiamentos S.A. (2)

272,000

219,000

797,236

927,000

Banco Bradesco Cartões S.A. (2)

136,000

270,000

82,851

80,000

Bradesco Leasing S.A. Arrendamento Mercantil (2)

25,500

26,700

168,048

147,000

Elba Holdings Ltda. (2)

200,182

-

200,182

-

Bradseg Participações S.A. (2)

2,293,358

-

1,911,852

-

Banco Bradesco BBI S.A. (2)

326,044

56,062

3,219

-

Other controllers, subsidiaries and of shared control

84,109

-

83,813

-

Demand deposits/Savings accounts:

(154,531)

(538)

(940,321)

(620)

Bradesco Vida e Previdência S.A. (2)

(116,461)

-

(106,954)

-

Banco Bradesco Cartões S.A. (2)

(374)

-

(71,589)

-

Brasília Cayman Investments II Limited (2)

-

-

(194,550)

-

Key Management Personnel (4)

(16,238)

(538)

(19,013)

(620)

Other controllers, subsidiaries and of shared control

(21,458)

-

(548,215)

-

Time deposits:

(1,888,206)

(8,432)

(166,095)

(80,612)

Cidade de Deus Companhia Comercial de Participações (1)

(113,218)

(67)

(50,824)

(52)

Banco Bradesco Europa S.A. (2)

(1,121,138)

-

-

-

Banco Bradesco Cartões S.A. (2)

(173,557)

-

-

-

Brasília Cayman Investments II Limited (2)

(315,338)

-

-

-

Fidelity Processadora e Serviços S.A.(3)

-

(1,356)

(1,330)

(9,528)

Key Management Personnel (4)

(58,021)

(6,274)

(68,949)

(6,459)

Other controllers, subsidiaries and of shared control

(106,934)

(735)

(44,992)

(64,573)

Deposits abroad in foreign currencies:

80,871

-

94,163

-

Banco Bradesco Europa S.A. (2)

80,871

-

94,157

-

Banco Bradesco Argentina S.A. (2)

-

-

6

-

Investments in foreign currencies:

3,546

18,784

2,655,517

25,860

Banco Bradesco Europa S.A. (2)

3,546

18,784

2,655,517

25,860

Captures/investments in interbank deposits:

 

 

 

 

Captures:

(90,437,144)

(7,671,573)

(81,545,596)

(8,430,232)

Banco Alvorada S.A. (2)

(353,947)

(33,976)

(454,596)

(70,680)

Banco Bradesco Financiamentos S.A. (2)

(10,861,634)

(1,394,623)

(26,018,508)

(2,027,433)

Banco Boavista Interatlântico S.A. (2)

(633,542)

(23,541)

(272,956)

(44,929)

 

Bradesco     247


 
    

Individual Financial Statements, Independent Auditors’ Report and Fiscal Council’s Report


Notes to the Individual Financial Statements

 

 

On September 30 – R$ thousand

 

2015

2014

 

Assets (liabilities)

Revenues (expenses)

Assets (liabilities)

Revenues (expenses)

Banco Bradesco BBI S.A. (2)

-

(141,585)

(902,165)

(212,564)

Banco Ibi S.A. (2)

(299,670)

(29,940)

(408,705)

(28,582)

Bradesco Leasing S.A. Arrendamento Mercantil (2)

(28,426,698)

(1,815,765)

(7,352,299)

(2,279,810)

Banco Bradesco BERJ S.A. (2)

(46,296,344)

(4,192,281)

(44,883,022)

(3,702,213)

Other controllers, subsidiaries and of shared control

(3,565,309)

(39,862)

(1,253,345)

(64,021)

Investments:

72,050,131

6,960,408

61,415,727

4,708,677

Banco Bradesco Financiamentos S.A. (2)

34,856,874

2,968,857

38,683,761

3,032,180

Banco Bradesco Cartões S.A. (2)

21,703,984

2,000,682

22,438,558

1,579,338

Banco Bradesco Europa S.A. (2)

13,103,788

72,332

-

-

Banco Bradesco BBI S.A. (2)

2,022,870

22,870

-

-

Banco Bradesco BERJ S.A. (2)

-

1,855,427

-

-

Other controllers, subsidiaries and of shared control

362,615

40,240

293,408

97,159

Captures/investments on the open market:

 

 

 

 

Captures:

(38,354,693)

(3,602,828)

(42,689,646)

(2,706,507)

Ágora CTVM S.A. (2)

(304,600)

(31,138)

(359,000)

(33,117)

Alvorada Serviços e Negócios Ltda. (2)

(484,197)

(42,508)

(440,875)

(34,373)

Banco Bradesco Financiamentos S.A. (2)

(235,821)

(20,086)

(119,663)

(16,186)

Banco Bradesco Cartões S.A. (2)

(177,229)

(36,062)

(219,329)

(31,934)

Tempo Serviços Ltda. (2)

(335,211)

(48,148)

(75,656)

(5,494)

Banco Bradesco BBI S.A. (2)

(72,610)

(14,894)

(177,028)

(10,542)

Bradesco Leasing S.A. Arrendamento Mercantil (2)

(26,814,506)

(2,568,506)

(33,189,644)

(2,130,256)

Bradesco S.A. – CTVM (2)

(1,148,100)

(58,267)

(428,000)

(24,748)

Embaúba Holdings Ltda. (2)

-

(40,013)

(736,840)

(53,505)

STVD Holdings S.A (2)

(673,483)

(58,931)

(623,155)

(16,530)

Serel Participações em Imóveis S.A. (2)

(536,604)

(46,765)

(488,761)

(35,491)

Quixabá Empreendimentos e Participações Ltda. (2)

(1,702,752)

(148,422)

-

-

Bradesplan Participações Ltda. (2)

(1,110,599)

(97,176)

(1,070,752)

(18,683)

Cia. Securitizadora de Créditos Financeiros Rubi (2)

(458,551)

(40,527)

(426,954)

(31,002)

Key Management Personnel (4)

(43,214)

(3,007)

(114,386)

(9,981)

Other controllers, subsidiaries and of shared control

(4,257,216)

(348,378)

(4,219,603)

(254,665)

Investments:

20,646,836

2,006,015

21,186,525

1,483,888

Banco Bradesco BERJ S.A. (2)

20,646,836

2,006,015

21,186,525

1,483,888

Funds from issuance of securities:

(600,110)

(54,667)

(631,864)

(43,286)

Key Management Personnel (4)

(600,110)

(54,667)

(631,864)

(43,286)

Derivative financial instruments (Swap):

(40,262)

(63,392)

(38,878)

(56,479)

Tempo Serviços Ltda. (2)

(8,976)

(11,723)

(750)

3,173

Banco Bradesco BBI S.A. (2)

13

(30,821)

(26,007)

(49,937)

Banco Bradesco Cartões S.A. (2)

(31,299)

(20,848)

(12,121)

(12,121)

Other controllers, subsidiaries and of shared control

-

-

-

2,406

Borrowing and on-lending overseas:

(70,533)

(1,432)

(74,469)

(1,330)

Banco Bradesco Europa S.A. (2)

(70,533)

(1,432)

(74,469)

(1,330)

Services:

(21,124)

(97,731)

(15,734)

(355,663)

Scopus Tecnologia Ltda. (2)

-

-

(6,745)

(306,476)

Scopus Soluções em TI S.A. (2)

(18,960)

(92,453)

(37,836)

(19,936)

Fidelity Processadora e Serviços S.A. (3)

(5,142)

(89,951)

(3,360)

(81,182)

Cia Brasileira de Soluções e Serviços - Alelo (3)

4,920

19,123

5,550

6,309

Cia. Brasileira de Meios de Pagamento – Cielo S.A. (3)

-

65,010

-

14,167

Other controllers, subsidiaries and of shared control

(1,942)

540

26,657

31,455

Rental of branches:

-

(362,113)

-

(336,841)

Fundação Bradesco (1)

-

(1,620)

-

(1,114)

Other controllers, subsidiaries and of shared control

-

(360,493)

-

(335,727)

Securities:

78,310,443

7,099,356

78,416,470

5,739,939

 

 

248             Economic and Financial Analysis Report – September 2015


 

 

Individual Financial Statements, Independent Auditors’ Report and Fiscal Council’s Report


Notes to the Individual Financial Statements

 

 

On September 30 – R$ thousand

 

2015

2014

 

Assets (liabilities)

Revenues (expenses)

Assets (liabilities)

Revenues (expenses)

Bradesco Leasing S.A. Arrendamento Mercantil (2)

78,310,443

7,099,356

78,416,470

5,739,939

Obligations by issuing financial bills:

(7,387,637)

(674,915)

(8,000,992)

(565,188)

Bradesplan Participações Ltda. (2)

(3,077,245)

(279,611)

(2,720,094)

(205,810)

STVD Holdings S.A. (2)

(1,023,043)

(92,557)

(904,502)

(96,924)

Tempo Serviços Ltda. (2)

(230,548)

(20,905)

(1,427,285)

(95,388)

Cia. Securitizadora de Créditos Financeiros Rubi (2)

(1,073,360)

(97,322)

(962,250)

(72,559)

Quixabá Empreendimentos e Participações Ltda.

-

-

(233,056)

(17,492)

Bradesco Administradora de Consórcios Ltda. (2)

(864,699)

(78,947)

(763,601)

(13,601)

Alvorada Serviços e Negócios Ltda. (2)

(449,130)

(41,099)

(396,502)

(26,862)

Alvorada Administradora de Cartões Ltda. (2)

(369,609)

(33,592)

(335,791)

(25,087)

Other controllers, subsidiaries and of shared control

(300,003)

(30,882)

(257,911)

(11,465)

(1) Controllers;

(2) Subsidiaries and Affiliates;

(3) Shared Control; and

(4) Key Management Personnel.

 

b)   Compensation for Key Management Personnel

                                                                                                     

Each year, the Annual Shareholders’ Meeting approves:

 

·      The annual grand total amount of management compensation, set forth at the Board of Directors Meetings, to be paid to board members and members of the Board of Executive Officers, as determined by the Company’s Bylaws; and

 

·      The amount allocated to finance Management pension plans, within the Employee and Management pension plan of the Organização Bradesco.

 

For 2015, the maximum amount of R$349.900 thousand was set for Management compensation and R$353,000 thousand to finance defined contribution pension plans.

 

The current policy on Management compensation sets forth that 50% of net variable compensation, if any, must be allocated to the acquisition of preferred shares of Banco Bradesco S.A., which vest in three equal, annual and successive installments, the first of which is in the year following the payment date. This procedure complies with CMN Resolution No. 3,921/10, which sets forth a management compensation policy for financial institutions.

 

Short-term Management benefits

 

 

September 30 YTD - R$ thousand

2015

2014

Salaries

234,079

244,436

INSS contributions

52,475

54,800

Total

286,554

299,236

 

Post-employment benefits

 

 

September 30 YTD - R$ thousand

2015

2014

Defined contribution supplementary pension plans

238,097

240,685

Total

238,097

240,685

 

Bradesco     249


 
 

Individual Financial Statements, Independent Auditors’ Report and Fiscal Council’s Report


 

Notes to the Individual Financial Statements

 

Bradesco does not offer its Key Management Personnel long-term benefits related to severance pay or share-based compensation, pursuant to CPC 10 – Share-Based Payment, approved by CMN Resolution No. 3,989/11.

Shareholding

 

Together, members of the Board of Directors and Board of Executive Officers had the following shareholding in Bradesco:

 

 

On September 30

2015

2014

·Common shares

0.72%

0.72%

·Preferred shares

1.08%

1.04%

·Total shares (1)

0.90%

0.88%

 

(1)  On September 30, 2015, direct and indirect shareholding of the members of Bradesco’s Board of Directors and Board of Executive Officers amounted to 3.10% of common shares, 1.12% of preferred shares and 2.11% of all shares.

 

28)  FINANCIAL INSTRUMENTS

 

VaR Internal Model – Trading Portfolio

 

Below is the 1-day VaR:

 

Fatores de riscosRisk factors

On September 30 – R$ thousand

2015

2014

Fixed rates

72,173

28,488

IGPM/IPCA

679

25,317

Exchange coupon

1,243

4,897

Foreign currency

1,243

1,866

Equities

-

8

Sovereign/Eurobonds and Treasuries

6,724

3,341

Other

73

1,504

Correlation/diversification effect

(10,003)

(12,345)

VaR (Value at Risk)

72,132

53,076

Amounts net of tax.

 

Sensitivity analysis

 

The Trading Portfolio is also monitored through daily sensitivity analyses that measure the effect of movements of market and price curves on our positions. Furthermore, a sensitivity analysis of the Organization’s financial exposures (Trading and Banking Portfolio) is performed on a quarterly basis, in compliance with CVM Rule No. 475/08.

 

Note that the impact of the financial exposure on the Banking Portfolio (notably interest rates and price indexes) do not necessarily represent a potential accounting loss for the Organization because a portion of loans held in the Banking Portfolio are financed by demand and/or savings deposits, which are “natural hedges” for future variations in interest rates, moreover, interest rate variations do not represent a material impact on the Institution’s result, as Loans are held to maturity. In addition, due to our strong presence in the insurance and pension plan market, Bradesco holds a large volume of assets on which price adjustments would also have an offsetting impact on the linked technical provisions.

 

250             Economic and Financial Analysis Report – September 2015


 
 

Individual Financial Statements, Independent Auditors’ Report and Fiscal Council’s Report

 

Notes to the Individual Financial Statements

 

Sensitivity Analysis – Trading and Banking Portfolios

 

  

On September 30 – R$ thousand

Trading and Banking portfolios (1)

2015

2014

Scenarios

Scenarios

1

2

3

1

2

3

Interest rate in Reais

Exposure subject to variations in fixed interest rates and interest rate coupons

(4,754)

(1,720,443)

(3,367,196)

(6,383)

(1,843,646)

(3,560,810)

Price indexes

Exposure subject to variations in price index coupon rates

(6,556)

(1,235,844)

(2,344,941)

(10,742)

(1,488,367)

(2,778,693)

Exchange coupon

Exposure subject to variations in foreign currency coupon rates

(483)

(60,003)

(111,376)

(508)

(51,455)

(96,819)

Foreign currency

Exposure subject to exchange rate variations

(5,037)

(127,652)

(258,482)

(2,551)

(37,923)

(70,130)

Equities

Exposure subject to variation in stock prices

(11,332)

(283,312)

(566,625)

(16,414)

(410,359)

(820,718)

Sovereign/Eurobonds and Treasuries

Exposure subject to variations in the interest rate of securities traded on the international market

(1,449)

(56,127)

(110,669)

(535)

(28,158)

(54,696)

Other

Exposure not classified in other definitions

(213)

(5,323)

(10,647)

(1,286)

(32,162)

(64,324)

Total excluding correlation of risk factors

(29,824)

(3,488,704)

(6,769,936)

(38,419)

(3,892,070)

(7,446,190)

Total including correlation of risk factors

(16,201)

(2,944,144)

(5,693,479)

(28,873)

(3,549,489)

(6,795,077)

(1)  Amounts net of tax.

The sensitivity analysis of the Trading Portfolio, which represents exposures that may have a material impact on the Organization’s results, is presented below. Note that results show the impact for each scenario on a static portfolio position. However, the market is highly dynamic which results in continuous changes in these positions. Moreover, as previously mentioned, the Organization has an ongoing process of market risk management, which constantly seeks to adjust positions to mitigate related risks according to the strategy determined by Senior Management. Therefore, where there are indicators of deterioration in a certain positions, proactive measures are taken to minimize any potential negative impact and maximize the risk/return ratio for the Organization.

 

Bradesco     251


 
 

Individual Financial Statements, Independent Auditors’ Report and Fiscal Council’s Report

 

Notes to the Individual Financial Statements

 

Sensitivity Analysis – Trading Portfolio

 

  

On September 30 – R$ thousand

Trading portfolio (1)

2015

2014

Scenarios

Scenarios

1

2

3

1

2

3

Interest rate in Reais

Exposure subject to variations in fixed interest rates and interest rate coupons

(888)

(337,501)

(653,560)

(951)

(283,265)

(549,986)

Price indexes

Exposure subject to variations in price index coupon rates

(10)

(1,714)

(3,143)

(976)

(126,606)

(246,050)

Exchange coupon

Exposure subject to variations in foreign currency coupon rates

(20)

(2,065)

(4,070)

(495)

(51,874)

(97,405)

Foreign currency

Exposure subject to exchange rate variations

(384)

(8,598)

(14,560)

(995)

(25,172)

(50,386)

Equities

Exposure subject to variation in stock prices

-

-

-

(2)

(49)

(97)

Sovereign/Eurobonds and Treasuries

Exposure subject to variations in the interest rate of securities traded on the international market

(256)

(5,972)

(11,913)

(368)

(25,898)

(49,878)

Other

Exposure not classified in other definitions

-

(1)

(1)

(1,052)

(26,293)

(52,586)

Total excluding correlation of risk factors

(1,558)

(355,851)

(687,247)

(4,839)

(539,157)

(1,046,388)

Total including correlation of risk factors

(1,285)

(344,449)

(665,324)

(2,030)

(397,300)

(769,569)

(1)  Amounts net of tax.

 

Sensitivity analyses were carried out based on scenarios prepared at the respective dates, always considering market data at the time and scenarios that would adversely affect our positions, according to the examples below:

 

Scenario 1:   Based on market information (BM&FBOVESPA, Anbima, etc.), stresses were applied for 1 basis point on the interest rate and 1.0% variation on prices. For example: for a Real/US dollar exchange rate of R$4.03 a scenario of R$4.07 was used, while for a 1-year fixed interest rate of 15.79%, a 15.80% scenario was applied;

 

Scenario 2:   25.0% stresses were determined based on market information. For example: for a Real/US dollar exchange rate of R$4.03 a scenario of R$5.04 was used, while for a 1-year fixed interest rate of 15.79%, a 19.7% scenario was applied. The scenarios for other risk factors also accounted for 25.0% stresses in the respective curves or prices; and

 

Scenario 3:    50.0% stresses were determined based on market information. For example: for a Real/US dollar quote of R$4.03 a scenario of R$6.05 was used, while for a 1-year fixed interest rate of 15.79%, a 23.7% scenario was applied; The scenarios for other risk factors also account for 50.0% stresses in the respective curves or prices.

 

 

252             Economic and Financial Analysis Report – September 2015


 
 

Individual Financial Statements, Independent Auditors’ Report and Fiscal Council’s Report

 

Notes to the Individual Financial Statements

 

Below is the Basel Ratio:

 

Calculation Basis - Basel Ratio (1)

On September 30 – R$ thousand

Prudential

Financial

2015

2014

Tier I capital

73,577,076

74,127,110

Common equity

73,577,076

74,127,110

Shareholders’ equity

86,232,739

79,242,116

Prudential adjustments (2)

(12,655,663)

(5,115,006)

Tier II capital

19,513,015

21,698,075

Subordinated debt

19,513,015

21,698,075

Capital (a)

93,090,091

95,825,185

 

 

 

- Credit risk

585,507,055

534,165,459

- Market risk

21,310,030

23,607,303

- Operational risk

37,106,556

30,979,716

Risk-weighted assets – RWA (b)

643,923,641

588,752,478

 

 

 

Basel ratio (a/b)

14.5%

16.3%

Tier I capital

11.4%

12.6%

- Common equity

11.4%

12.6%

Tier II capital

3.0%

3.7%

(1)   As per January 2015, the Basel Ratio started to be calculated based on the "Prudential Consolidated", in accordance with CMN Resolution No. 4,192/13; and

(2)   As per January 2015, the factor applied to prudential adjustments went from 20% to 40%, according to the timeline for application of deductions of prudential adjustments, defined in Article11 of CMN Resolution No. 4,192/13.

 

 

a)      Capital Management

The primary objective of the Capital Management structure is to provide the necessary conditions for a continuous process of capital assessment, monitoring and control, contributing to the achievement of the Organization’s strategic objectives. It considers the current business environment and a prospective and consistent vision for capital adequacy planning. This structure is composed of the Statutory, Non-Statutory and Executive Committees that assist the Board of Directors and the Board of Executive Officers in decision making.

 

The internal process of assessing capital adequacy is carried out so as to ensure that the Organization has a Reference Equity base composition to support the development of activities and provide sufficient protection against risks, whether in normal or in extreme market conditions, as well as meeting managerial and regulatory requirements in relation to capital management.

 

Bradesco     253


 
 

Individual Financial Statements, Independent Auditors’ Report and Fiscal Council’s Report

 

Notes to the Individual Financial Statements

 

b)      Fair value

The book value, net of loss provisions of the principal financial instruments is shown below:

Portfolio (1)

On September 30 – R$ thousand

Unrealized gain/(loss) without tax effects

Book

value

Fair value

In income statement

In shareholders’ equity

2015

2015

2014

2015

2014

Securities and derivative financial instruments

364,471,441

362,903,631

(8,435,103)

2,243,680

(1,567,810)

2,336,821

- Adjustment of available-for-sale securities

 

 

(6,867,293)

(93,141)

-

-

- Adjustment of held-to-maturity securities

 

 

(1,567,810)

2,336,821

(1,567,810)

2,336,821

Loan and leasing (2)

366,054,960

363,715,773

(2,339,187)

(1,351,853)

(2,339,187)

(1,351,853)

Investments (3)

1,709,962

21,279,069

19,569,107

18,157,445

19,569,107

18,157,445

Treasury shares

421,041

409,414

-

-

(11,627)

116,469

Time deposits

88,736,673

88,184,533

552,140

378,430

552,140

378,430

Funds from issuance of securities

110,986,290

111,086,839

(100,549)

(220,831)

(100,549)

(220,831)

Borrowing and on-lending

69,653,605

69,574,609

78,996

(44,621)

78,996

(44,621)

Subordinated debts

38,535,072

37,742,715

792,357

(164,112)

792,357

(164,112)

Unrealized gains excluding tax

 

 

10,117,761

18,998,138

16,973,427

19,207,748

(1)  For the purpose of presenting the market value, consolidated balances are considered;

(2)  Includes advances on foreign exchange contracts, leases and other receivables with lending characteristics; and

(3)  Primarily includes the surplus of earnings (losses) of subsidiaries and affiliates (Cielo, Odontoprev and Fleury).

 

Determination of the fair value of financial instruments:

·       Securities and derivative financial instruments, investments, subordinated debts and treasury shares are based on the market price at the reporting date. If no quoted market price is available, amounts are estimated based on the dealer quotations, pricing models, quotation models or quotations for instruments with similar characteristics;

·       Fixed rate loans were determined by discounting estimated cash flows, using interest rates applied by the Organização Bradesco for new contracts with similar features. These rates are consistent with the market at the reporting date; and

·       Time deposits, funds from issuance of securities, borrowing and on lending were calculated by discounting the difference between the cash flows under the contract terms and our prevailing market rates for the same product at the reporting date.

 

254             Economic and Financial Analysis Report – September 2015


 
 

Individual Financial Statements, Independent Auditors’ Report and Fiscal Council’s Report

 

Notes to the Individual Financial Statements

 

29)  EMPLOYEE BENEFITS

 

Bradesco and its subsidiaries sponsor a private defined contribution pension for employees and directors, that allows financial resources to be accumulated by participants throughout their careers by means of employee and employer contributions and invested in an Exclusive Investment Fund (FIE).

 

Actuarial obligations of the defined contribution plan are fully covered by the plan assets of the corresponding FIE.

 

In addition to the aforementioned plan, participants who chose to migrate from the defined benefit plan are guaranteed a proportional deferred benefit, corresponding to their accumulated rights in that plan. For the active participants, retirees and pensioners of the defined benefit plan, in extinction, the present value of the actuarial obligations of the plan is completely secured by collateral assets.

 

Bradesco sponsors supplemental defined benefit pension plans and of defined contribution, through Caixa de Assistência e Aposentadoria dos Funcionários do Banco do Estado do Maranhão – Capof, especially for employees originating from Banco BEM S.A.

 

Bradesco sponsors the defined benefit plan through Caixa de Previdência Privada do Banco do Estado do Ceará – Cabec, especially for employees originating from Banco BEC S.A.

 

Expenses related to contributions made in the period of 2015 totaled – R$330,196 thousand (R$349,209 thousand in 2014).

 

In addition to this benefit, Bradesco offers other benefits to their employees and administrators, including health insurance, dental care, life and personal accident insurance, and professional training. These expenses, including the aforementioned contributions, totaled – R$1,906,150 thousand in the period of 2015 (R$1,748.955 thousand in 2014).

 

30)  INCOME TAX AND SOCIAL CONTRIBUTION

 

a)  Calculation of income tax and social contribution charges

 

 

September 30 YTD - R$ thousand

2015

2014

Income before income tax and social contribution

(3,247,335)

9,474,018

Total burden of income tax and social contribution at the current rates (1)

1,298,934

(3,789,607)

Effect on the tax calculation:

 

 

Equity in the Earnings (Losses) of Affiliates and Subsidiary

11,559,606

5,082,819

Net non-deductible expenses of nontaxable income

11,866

(26,112)

Net tax credit of deferred liabilities (2)

1,820,781

-

Interest on shareholders’ equity (paid and payable)

1,378,572

1,078,904

Interest on shareholders’ equity (received and receivable)

(248,705)

(501,600)

Other amounts (3)

263,257

(222,886)

Income tax and social contribution for the period

16,084,311

1,621,518

(1)   Current rates: (i) 25% for income tax; (ii) of 15% for the social contribution until August 2015, and of 20%, from September 2015 to December 2018, in accordance with Law No. 13,169/15 (Note 3h);

(2)   Constitution of tax credit, net of deferred liabilities, related to the increase in the social contribution tax rate, according to Law No. 13,169/15; and

(3)   Basically, includes the effect of the rise in the rate of the social contribution on profits, in accordance with Law No. 13,169/15.

 

 

Bradesco     255


 
 

Individual Financial Statements, Independent Auditors’ Report and Fiscal Council’s Report

 

Notes to the Financial Statements

 

b)   Breakdown of income tax and social contribution in the income statement

 

 

September 30 YTD - R$ thousand

2015

2014

Current taxes:

 

 

Income tax and social contribution payable

(485,861)

(1,613,603)

Deferred taxes:

 

 

Amount recorded in the period on temporary differences

11,886,710

3,360,377

Use of opening balances of:

 

 

Social contribution loss

(19,805)

(127,491)

Income tax loss

(33,007)

(250,974)

Recording in the period on:

 

 

Social contribution loss

1,107,519

94,953

Income tax loss

1,727,919

158,256

Activation of the tax credit - Law No. 13,169/15:

 

 

Social contribution losses

411,882

-

Temporary differences

1,488,954

-

Total deferred taxes

16,570,172

3,235,121

Income tax and social contribution for the period

16,084,311

1,621,518

 

c)   Deferred income tax and social contribution

 

R$ thousand

 

Balance on 12.31.2014

Amount recorded

(1)

Amount realized

Balance on 09.30.2015

Allowance for loan losses

14,129,932

5,878,481

1,582,615

18,425,798

Civil provisions

1,069,888

238,801

155,577

1,153,112

Tax provisions

537,326

213,804

407

750,723

Labor provisions

963,096

466,811

282,117

1,147,790

Provision for devaluation of securities and investments

33,965

32,364

22,794

43,535

Provision for devaluation of foreclosed assets

132,667

112,804

38,084

207,387

Adjustment to fair value of trading securities

-

6,781,276

-

6,781,276

Amortization of goodwill

150,287

5,684

5,540

150,431

Provision for interest on shareholders’ equity (2)

-

1,192,924

-

1,192,924

Other

1,305,310

1,137,742

597,893

1,845,159

Total deductible taxes on temporary differences

18,322,471

16,060,691

2,685,027

31,698,135

Income tax and social contribution losses in Brazil and overseas

4,234,758

3,247,320

52,812

7,429,266

Subtotal

22,557,229

19,308,011

2,737,839

39,127,401

Adjustment to fair value of available-for-sale securities

508,537

1,749,670

-

2,258,207

Social contribution - Provisional Measure No. 2,158-35/01

106,097

-

-

106,097

Total deferred tax assets (Note 9b)

23,171,863

21,057,681

2,737,839

41,491,705

Deferred tax liabilities (Note 30e)

907,042

463,368

214,874

1,155,536

Deferred tax assets, net of deferred tax liabilities

22,264,821

20,594,313

2,522,965

40,336,169

- Percentage of net deferred tax assets on capital (Note 28)

22.6%

 

 

43.3%

- Percentage of net deferred tax assets over total assets

2.3%

 

 

4.2%

(1)   Includes the sum of R$1,900,836 thousand, concerning the increase of the rate of the social contribution on the temporary additions and negative basis provisioned for completion by December 2018, based on technical studies and analyses carried out by the Management, according to Law No. 13,169/15; and

(2)   Deferred taxesThe tax credit on interest on shareholders’ equity is recorded up to the authorized tax limit.

 

 

256             Economic and Financial Analysis Report – September 2015


 
 

Individual Financial Statements, Independent Auditors’ Report and Fiscal Council’s Report

 

Notes to the Individual Financial Statements

 

d)   Expected realization of deferred tax assets on temporary differences, tax loss and negative basis of social contribution and deferred social contribution – Provisional Measure No. 2,158-35.

 

 

R$ thousand

Temporary differences

Income tax and social contribution losses

Social contribution - Provisional Measure No. 2,158-35

Total

Income

tax

Social contribution

Income

tax

Social contribution

2015

1,827,914

1,095,088

-

-

-

2,923,002

2016

2,773,847

1,662,322

379,062

463,039

106,097

5,384,367

2017

2,773,847

1,662,322

465,377

543,387

-

5,444,933

2018

2,733,162

1,637,911

579,251

640,018

-

5,590,342

2019

4,283,595

3,540,520

1,169,404

881,288

-

9,874,807

2020 (nine months)

4,213,187

3,494,420

1,427,152

881,288

-

10,016,047

Total

18,605,552

13,092,583

4,020,246

3,409,020

106,097

39,233,498

 

The projected realization of deferred tax assets is an estimate and it is not directly related to the expected accounting income.

R$35,458,662 thousand (R$20,664,030 thousand in 2014), of which R$28,731,022 thousand (R$18,024,320 thousand in 2014) relates to temporary differences, R$6,624,649 thousand (R$2,541,104 thousand in 2014) to tax losses and negative basis of social contribution and R$102,991 thousand (R$98,606 thousand in 2014) to deferred social contribution, Provisional Measure No. 2,158-35.

e)   Deferred tax liabilities

 

 

On September 30 – R$ thousand

2015

2014

Mark-to-market adjustment to securities and derivative financial instruments

291,895

113,257

Difference in depreciation

19,565

50,603

Judicial deposit and others (1)

844,076

734,094

Total

1,155,536

897,954

(1)    Includes, in 2015, the sum of R$80,056 thousand, related to the increase of the CSLL rate, in accordance with Law No. 13,169/15.

 

 

31)  OTHER INFORMATION

 

a)   As part of the convergence process with international accounting standards, the Brazilian Accounting Pronouncements Committee (CPC) issued several accounting pronouncements, as well as their interpretations and guidelines, which are applicable to financial institutions only after approval by CMN. The accounting standards which have been approved by CMN include the following:

 

·       Resolution No. 3,566/08 – Impairment of Assets (CPC 01);

·       Resolution No. 3,604/08 – Statement of Cash Flows (CPC 03);

·       Resolution No. 3,750/09 – Related Party Disclosures (CPC 05);

·       Resolution No. 3,823/09 – Provisions, Contingent Liabilities and Contingent Assets (CPC 25);

·       Resolution No. 3,973/11 – Subsequent Event (CPC 24);

·       Resolution No. 3,989/11 – Share-based Payment (CPC 10);

·       Resolution No. 4,007/11 – Accounting Policies, Changes in Estimates and Error Correction (CPC 23);

·       Resolution No. 4,144/12 – Conceptual Framework for Preparing and Presenting Financial Statements; and

·       Resolution No. 4,424/15 – Employee Benefits (CPC 33 – shall take effect as from January 1, 2016).

 

Bradesco     257


 
 

Individual Financial Statements, Independent Auditors’ Report and Fiscal Council’s Report

 

Notes to the Individual Financial Statements

 

Presently, it is not possible to estimate when the CMN will approve the other CPC pronouncements or if they will be applied prospectively or retrospectively.

 

CMN Resolution No. 3,786/09 and Bacen Circular Letters No. 3,472/09 and No. 3,516/10 establish that financial institutions and other entities authorized by Bacen to operate, which are publicly-held companies or which are required to establish an Audit Committee shall, since December 31, 2010, annually prepare and publish in up to 90 days after the reference date of December 31 their consolidated financial statements, prepared under the International Financial Reporting Standards (IFRS), in compliance with international standards issued by the International Accounting Standards Board (IASB).

 

As required by CMN Resolution, on March 31, 2015, Bradesco published its consolidated financial statements for December 31, 2013 and 2014 on its website, in accordance with IFRS standards. The net profit and shareholders’ equity of the financial statements disclosed in IFRS were not substantially different from those presented in the financial statements prepared in accordance with the accounting practices adopted in Brazil and applicable to institutions authorized to operate by the Brazilian Central Bank (Bacen). As there were no substantial differences between the two sets of financial statements (GAAPs) in the year ended December 31, 2014, Management expects that the net profit and shareholders’ equity for the period of nine months ended September 30, 2015, will also not be materially different in the two GAAPs.

 

b)    On August 3, 2015, Bradesco informed the market that it had signed the Purchase and Sale of Shares Agreement with HSBC Latin America Holdings Limited for the acquisition of 100% of the share capital of HSBC Bank Brasil S.A. - Banco Múltiplo and HSBC Serviços e Participações Ltda. ("HSBC"), for the value of US$5.2 billion. The price shall be adjusted by the equity variation of HSBC as per 12.31.2014 and will be paid on the date of completion of the operation, which is subject to the approval of the competent regulatory authorities and compliance with the legal formalities. With the acquisition, Bradesco will assume all operations of HSBC in Brazil, including retail, insurance and asset management, as well as all the branches and clients.

 

c)     There were no subsequent events that need to be adjusted or disclosed for the individual financial statements as of September 30, 2015.

 

 

258             Economic and Financial Analysis Report – September 2015


 
 

Individual Financial Statements, Independent Auditors’ Report and Fiscal Council’s Report

 

Notes to the Individual Financial Statements

 

Reference Date: October 19, 2015

                                
                                 

Board of Directors

Department Directors (continued)

Ethical Conduct Committee

     

José Luis Elias

Milton Matsumoto - Coordinator

Chairman

José Ramos Rocha Neto

Carlos Alberto Rodrigues Guilherme

Lázaro de Mello Brandão

Layette Lamartine Azevedo Júnior

Domingos Figueiredo de Abreu

     

Lúcio Rideki Takahama

Sérgio Alexandre Figueiredo Clemente

Vice-Chairman

Luiz Carlos Brandão Cavalcanti Junior

Marco Antonio Rossi

Luiz Carlos Trabuco Cappi

Marcelo Frontini

Alexandre da Silva Glüher

     

Marcelo Santos Dall’Occo

Josué Augusto Pancini

Members

Marcos Aparecido Galende

Maurício Machado de Minas

Denise Aguiar Alvarez

Marcos Daré

Marcelo de Araújo Noronha

João Aguiar Alvarez

Marlos Francisco de Souza Araujo

André Rodrigues Cano

Antônio Bornia

Octavio Manoel Rodrigues de Barros

Moacir Nachbar Junior

Carlos Alberto Rodrigues Guilherme

Paulo Aparecido dos Santos

Octavio de Lazari Junior

Milton Matsumoto

Pedro Bosquiero Junior

Marlene Morán Millan

José Alcides Munhoz

Roberto de Jesus Paris

Clayton Camacho

Aurélio Conrado Boni

Rogério Pedro Câmara

Frederico William Wolf

   

Waldemar Ruggiero Júnior

Glaucimar Peticov

Board of Executive Officers

Wilson Reginaldo Martins

Joel Antonio Scalabrini

Executive Officers

           

Nairo José Martinelli Vidal Júnior

Chief Executive Officer

Directors

          

Luiz Carlos Trabuco Cappi

Antonio Chinellato Neto

Integrated Risk Management

               

Antonio Daissuke Tokuriki

and Capital Allocation Committee

Executive Vice-Presidents

João Sabino

Alexandre da Silva Glüher - Coordinator

Domingos Figueiredo de Abreu

Marcio Henrique Araujo Parizotto

Domingos Figueiredo de Abreu

Sérgio Alexandre Figueiredo Clemente

Paulo Eduardo Waack

Sérgio Alexandre Figueiredo Clemente

Marco Antonio Rossi

Paulo Manuel Taveira de Oliveira Ferreira

Marco Antonio Rossi

Alexandre da Silva Glüher

          

Josué Augusto Pancini

Josué Augusto Pancini

Regional Officers

Maurício Machado de Minas

Maurício Machado de Minas

Alex Silva Braga

Marcelo de Araújo Noronha

Marcelo de Araújo Noronha

Almir Rocha

Luiz Carlos Angelotti

            

Altair Naumann

Moacir Nachbar Junior

Managing Directors

Amadeu Emilio Suter Neto

Gedson Oliveira Santos

André Rodrigues Cano

André Ferreira Gomes

             

Luiz Carlos Angelotti

Antonio Piovesan

Sustainability Committee

Nilton Pelegrino Nogueira

Carlos Alberto Alástico

Luiz Carlos Angelotti - Coordinator

André Marcelo da Silva Prado

Delvair Fidêncio de Lima

Carlos Alberto Rodrigues Guilherme

Altair Antônio de Souza

Francisco Aquilino Pontes Gadelha

Milton Matsumoto

Denise Pauli Pavarina

Francisco Assis da Silveira Junior

Domingos Figueiredo de Abreu

Moacir Nachbar Junior

Geraldo Dias Pacheco

Aurélio Conrado Boni

Octavio de Lazari Junior

João Alexandre Silva

Sérgio Alexandre Figueiredo Clemente

                 

José Flávio Ferreira Clemente

Marco Antonio Rossi

Deputy Directors

Leandro José Diniz

Alexandre da Silva Glüher

Cassiano Ricardo Scarpelli

Luis Carlos Furquim Vermieiro

Josué Augusto Pancini

Eurico Ramos Fabri

Osmar Sanches Biscuola

Maurício Machado de Minas

Marlene Morán Millan

               

Moacir Nachbar Junior

Renato Ejnisman

Audit Committee

                

Walkiria Schirrmeister Marchetti

Milton Matsumoto - Coordinator

Executive Disclosure Committee

              

Osvaldo Watanabe

Luiz Carlos Angelotti - Coordinator

Department Directors

Paulo Roberto Simões da Cunha

Domingos Figueiredo de Abreu

Alexandre Rappaport

            

Marco Antonio Rossi

Amilton Nieto

Compensation Committee

Alexandre da Silva Glüher

André Bernardino da Cruz Filho

Lázaro de Mello Brandão - Coordinator

Moacir Nachbar Junior

Antonio Carlos Melhado

Luiz Carlos Trabuco Cappi

Marlene Morán Millan

Antonio Gualberto Diniz

Antônio Bornia

Antonio José da Barbara

Antonio José da Barbara

Carlos Alberto Rodrigues Guilherme

Carlos Wagner Firetti

Arnaldo Nissental

Milton Matsumoto

Marcelo Santos Dall’Occo

Aurélio Guido Pagani

Valdirene Soares Secato (non-Manager)

Marcos Aparecido Galende

Bruno D’Avila Melo Boetger

             

Marlos Francisco de Souza Araujo

Carlos Wagner Firetti

Compliance and Internal Control Committee

Haydewaldo R. Chamberlain da Costa

Clayton Camacho

Milton Matsumoto - Coordenador

              

Edilson Wiggers

Carlos Alberto Rodrigues Guilherme

Fiscal Council

Edson Marcelo Moreto

Aurélio Conrado Boni  

Sitting Members

Fernando Antônio Tenório

Domingos Figueiredo de Abreu

José Maria Soares Nunes - Coordinator

Frederico William Wolf

Sérgio Alexandre Figueiredo Clemente

João Carlos de Oliveira

Gedson Oliveira Santos

Marco Antonio Rossi

Domingos Aparecido Maia

Glaucimar Peticov

Alexandre da Silva Glüher

Nelson Lopes de Oliveira

Guilherme Muller Leal

Josué Augusto Pancini

Luiz Carlos de Freitas

Hélio Vivaldo Domingues Dias

Maurício Machado de Minas

          

Hiroshi Obuchi

Marcelo de Araújo Noronha

Deputy Members

João Albino Winkelmann

Moacir Nachbar Junior

Nilson Pinhal

João Carlos Gomes da Silva

Frederico William Wolf

Renaud Roberto Teixeira

Joel Antonio Scalabrini

Gedson Oliveira Santos

Jorge Tadeu Pinto de Figueiredo

Johan Albino Ribeiro

Joel Antonio Scalabrini

João Batistela Biazon

Jorge Pohlmann Nasser

Johan Albino Ribeiro

Oswaldo de Moura Silveira

                                       

        

            

 

General Accounting Department

              

Marcos Aparecido Galende

Ombudsman Department

Accountant - CRC 1SP201309/O-6

Nairo José Martinelli Vidal Júnior -Ombudsman

 

Bradesco     259


 
 

Individual Financial Statements, Independent Auditors’ Report and Fiscal Council’s Report

 

Independent Auditors’ Report on the Interim Financial Information

 

 

 

To the Board of Directors and Shareholders of

Banco Bradesco S.A.

Osasco - SP

 

 

 

Introduction

 

We have reviewed the statement of financial position of Banco Bradesco S.A. (“Bradesco”) as at September 30, 2015 and the related statements of income, changes in shareholders' equity and cash flows for nine-month period then ended, as well as the summary of significant accounting policies and other explanatory notes (“the interim financial information”).

 

Management is responsible for the preparation and fair presentation of this interim financial information in accordance with accounting practices adopted in Brazil, applicable to financial institutions authorized to operate by the Central Bank of Brazil. Our responsibility is to express a conclusion on this interim financial information based on our review.

 

Scope of review

 

We conducted our review in accordance with Brazilian and International Standards on Review of Interim Financial Information (NBC TR 2410 - Revisão de Informações Intermediárias Executada pelo Auditor da Entidade and ISRE 2410 - Review of Interim Financial Information Performed by the Independent Auditor of the Entity, respectively). A review of interim financial information consists of making inquiries, primarily of persons responsible for financial and accounting matters, and applying analytical and other review procedures. A review is substantially less in scope than an audit conducted in accordance with auditing standards and consequently does not enable us to obtain assurance that we would become aware of all significant matters that might be identified in an audit. Therefore, we do not express an audit opinion.

 

Conclusion

 

Based on our review, we are not aware of any facts that would lead us to believe that the interim  financial information mentioned above were not prepared, in all material aspects, in accordance with accounting practices adopted in Brazil applicable to financial institutions authorized to operate by the Central Bank of Brazil.

 

Other matters

Interim statement of value added

 

We also reviewed the interim statement of value added (DVA) for nine-month period ended as at September 30, 2015, which was prepared under Bradesco’s Management responsibility and which presentation is required under the rules issued by the Securities and Exchange Commission of Brazil (CVM). This statement was subject to the same review procedures described above and based on our review, we are not aware of any facts that would lead us to believe it was not prepared, in all material respects, consistently with the interim financial information.

 

 

 

 

 

 

Osasco, October 28, 2015

 

 

Original report in Portuguese signed by

KPMG Auditores Independentes

CRC 2SP028567/O-1 F-SP

 

Cláudio Rogélio Sertório

Accountant CRC 1SP212059/O-0

 

 

260             Economic and Financial Analysis Report – September 2015


 
 

Individual Financial Statements, Independent Auditors’ Report and Fiscal Council’s Report

 

Management Bodies

 

 

The undersigned, members of the Board of Directors of Banco Bradesco S.A., in the exercise of their legal and statutory duties, having examined the Management Report and Individual Financial Statements related to the third quarter of 2015, as well as the technical feasibility study of generation of taxable profits, restated at present value, in order to establish the Deferred Tax Asset according to CVM Instruction No. 317/02, Resolution No. 3,059/02, of the National Monetary Council and Circular No. 3,171/02, of the Brazilian Central Bank, and in view of the report of KPMG Independent Auditors, presented without reservations, are of the opinion that the stated documents, examined in light of the accounting practices adopted in Brazil, applicable to the institutions authorized to operate by the Brazilian Central Bank, appropriately reflect the assets and liabilities and financial status of the Society.

 

 

 

 

Cidade de Deus, Osasco, SP, October 28, 2015

 

 

 

 

 

 

José Maria Soares Nunes

 

João Carlos de Oliveira

 

Domingos Aparecido Maia

 

Nelson Lopes de Oliveira

 

Luiz Carlos de Freitas

 

Bradesco     261


 

For further information, please contact:

Board of Executive Officers

Luiz Carlos Angelotti

Managing Director and Investor Relations Officer

Phone: (11) 3681-4011

 Fax: (11) 3684-4630

4000.diretoria@bradesco.com.br

 

Market Relations Department

Carlos Wagner Firetti

Phone: (11) 2194-0921

 

Cidade de Deus, s/nº - Prédio Vermelho - 3º andar

Osasco - SP

Brazil

 

www.bradesco.com.br/ir

 


 
 
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: November 9, 2015
 
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.