bbdbook1q16_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 May, 2016
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

Book Net Income vs. Adjusted Net Income

8

Summarized Analysis of Adjusted Income

8

Capital Ratios - Basel III

19

Economic Environment

20

Main Economic Indicators

21

Guidance

21

Managerial Income vs. Adjusted Income Statement

22

2 - Economic and Financial Analysis

25

Consolidated Statement of Financial Position and Adjusted Income Statement

26

Interest and Non-Interest Earning Portions

27

– Interest Earning Portion

28

• Interest Earning Portion of Credit Intermediation

30

• Interest Earning Portion of Securities/Other

44

• Interest Earning Portion of Insurance

44

– Non-Interest Earning Portion

44

Insurance, Pension Plans and Capitalization Bonds

45

– Bradesco Vida e Previdência

49

– Bradesco Saúde e Mediservice

50

– Bradesco Capitalização

51

– Bradesco Auto/RE and Atlântica Companhia de Seguros

52

Fee and Commission Income

53

Personnel and Administrative Expenses

57

– Operating Coverage Ratio

58

Tax Expenses

59

Equity in the Earnings (Losses) of Affiliates

59

Non-Operating Income

59

3 - Return to Shareholders

61

Corporate Governance

62

Investor Relations area – IR

62

Sustainability

62

Bradesco Shares

63

Market Capitalization

65

Main Indicators

66

Dividends/Interest on Shareholders’ Equity – JCP

67

Weight on Main Stock Indexes

67

4 - Additional Information

69

Market Share of Products and Services

70

Ratings

71

Reserve Requirements

71

Investments in Infrastructure, Information Technology and Telecommunications

72

Risk Management

73

Capital Management

73

Basel Ratio

74

5 - Independent Auditors’ Report

75

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

76

6 - Complete Financial Statements 1st Quarter 2016

79

 

Bradesco    1   

 


 
 

                   Table of Contents

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 - March 2016


 
 


 
 

                   Press Release

Highlights        


The main figures obtained by Bradesco in the first quarter of 2016 are presented below:

1.   Adjusted Net Income(1) for the first quarter of 2016 stood at R$4.113 billion (a 3.8% decrease compared to the R$4.274 billion recorded in the same period of 2015), corresponding to earnings per share of R$3.52 and Return on Average Adjusted Equity(2) of 17.5%(2).

2.   As for the source, the Adjusted Net Income is composed of R$2.733 billion from financial activities, representing 66.4% of the total, and of R$1.380 billion from insurance, pension plans and capitalization bonds operations, which together account for 33.6%.

3.   In March 2016, Bradesco’s market capitalization stood at R$143.720 billion(3).

4.   Total Assets, in March 2016, stood at R$1.102 trillion, an increase of 6.5% over the March 2015 balance. The return on Average Total Assets was 1.5%.

5.   In March 2016, the Expanded Loan Portfolio(4) reached R$463.208 billion, remaining almost stable over March 2015. Operations with individuals totaled R$147.759 billion (an increase of 4.0% over March 2015), while corporate segment operations totaled R$315.449 billion (1.8% decrease over March 2015).

6.   Assets under Management stood at R$1.589 trillion, an 11.1% increase over March 2015.

7.   Shareholders’ Equity totaled R$93.330 billion in March 2016, 11.2% higher than in March 2015. Basel III Ratio, calculated based on the Prudential Conglomerate stood at 16.9% in March 2016, 12.9% of which was classified as Common Equity / Tier I.

8.   A total of R$1.451 billion was paid to shareholders as Interest on Shareholders’ Equity and Dividends for the profit generated in the first quarter of 2016, of which R$273.240 million were paid monthly in the period and R$1.178 billion provisioned.

9.   The Interest Earning Portion of the Net Interest Income stood at R$14.734 billion, an increase of 11.0% compared to the first quarter of 2015.

10. The Delinquency Ratio over 90 days stood at 4.2% in March 2016 (3.6% in March 2015).

11. The Operating Efficiency Ratio (ER)(5) in March 2016 was 37.2% (38.3% in March 2015), while in the “risk-adjusted” concept, it stood at 47.1% (46.9% in March 2015).  

12. Insurance Written Premiums, Pension Plan Contributions and Capitalization Bond Income totaled R$15.186 billion in the first quarter of 2016, up 11.4% when compared to the same period of 2015. Technical Reserves stood at R$182.973 billion, an increase of 16.3% compared to the balance in March 2015.

13. Investments in infrastructure, information technology and telecommunications amounted to R$1.390 billion in the first quarter of 2016, up 5.9% over the same period in the previous year.

14. Taxes and contributions paid or recorded in provision, including social security, totaled R$10.039 billion, of which R$2.675 billion were related to taxes withheld and collected from third parties, and R$7.364 billion were calculated based on activities developed by Organização Bradesco, equivalent to 179.0% of the Adjusted Net Income(1).

15. Bradesco has an extensive Customer Service Network in Brazil, with 4,509 Branches and 3,535 Service Points (PAs). Customers of Bradesco can also count on 739 ATMs located on a company’s premises (PAEs), 41,953 Bradesco Expresso service points, 31,668 Bradesco ATMs, and 18,767 Banco24Horas Network ATMs.

 

 

 

  4  Economic and Financial Analysis Report – March 2016


 
 

                   Press Release

 

Highlights

 

16. Payroll, plus charges and benefits totaled R$3.216 billion. Social benefits provided to all 91,395 employees of Organização Bradesco and their dependents amounted R$820.601 million, while investments in education, training and development programs totaled R$18.870 million.

17. In January 2016, Bradesco informed the market that Bacen approved the acquisition of 100% of the share capital of HSBC Bank Brasil S.A. – Banco Múltiplo and HSBC Serviços e Participações Ltda. ("HSBC"). The completion of the operation is subject to the approval of the other competent regulatory authorities and compliance with legal formalities.

18. In January 2016, Bradesco signed a non-binding Memorandum of Understanding with Banco do Brasil S.A., Banco Santander (Brasil) S.A., Caixa Econômica Federal and Itaú Unibanco S.A., in order to create a holding company of credit intelligence ("GIC"), which will develop a database with the goal of adding, reconciling and handling database and credit-related information, of individuals and legal entities, which expressly authorize their inclusion in the database, as required by the applicable rules.

19. Major Awards and Acknowledgments in the period:

·       Most valuable brand in Brazil in the last 10 years, according to the ranking promoted by IstoÉ Dinheiro magazine in partnership with consultancy firm Kantar Vermeer, linked to the British group WPP;

·       Bradesco BBI was awarded “The best investment bank of Brazil” in 2016 in the 17th edition of "Best Investment Banks of the world" (Global Finance magazine);

·       Considered the best Manager in short-term fund and shares (Fundação Getúlio Vargas (FGV)); and

·       Leads the ranking for large companies most featured in editions of the yearbook "Valor Carreira", considered, 12 times out of the 14 editions on the workplace, the best in people management (Jornal Valor Econômico newspaper in partnership with Aon-Hewitt).

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. 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 Carbon Disclosure Project (CDP).

With a broad social and educational program in place for 59 years, Fundação Bradesco operates 40 schools across Brazil. In 2016, an estimated R$593.360 million budget will benefit approximately 101,566 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 students enrolled in the Basic Education system, numbering approximately 43 thousand, also receive uniforms, school supplies, meals, and medical and dental assistance. With regard to the distance learning system (EaD), it is estimated that more than 550 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 21,490 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).

(1) According to the non-recurring events described on page 8 of this Economic and Financial Analysis Report; (2) As of the first quarter of 2016, the annualized profitability has been calculated on a linear basis, (ROAE of 18.7% in the previous criterion, in the first quarter of 2016), and also, it 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.

Bradesco    5    


 
 

                   Press Release

 

Main Information

 

R$ million

1Q16

4Q15

3Q15

2Q15

1Q15

4Q14

3Q14

2Q14

Variation %

1Q16 x 4Q15

1Q16 x 1Q15

Income Statement for the Period

Book Net Income

4,121

4,353

4,120

4,473

4,244

3,993

3,875

3,778

(5.3)

(2.9)

Adjusted Net Income

4,113

4,562

4,533

4,504

4,274

4,132

3,950

3,804

(9.8)

(3.8)

Total Net Interest Income

14,892

14,512

13,735

13,541

13,599

12,986

12,281

12,066

2.6

9.5

Gross Credit Intermediation Margin

11,486

11,313

10,806

10,427

10,242

10,061

9,798

9,460

1.5

12.1

Net Credit Intermediation Margin

6,038

7,121

6,954

6,877

6,662

6,754

6,450

6,319

(15.2)

(9.4)

Allowance for Loan Losses (ALL) Expenses

(5,448)

(4,192)

(3,852)

(3,550)

(3,580)

(3,307)

(3,348)

(3,141)

30.0

52.2

Fee and Commission Income

6,405

6,597

6,380

6,118

5,744

5,839

5,639

5,328

(2.9)

11.5

Administrative and Personnel Expenses

(7,870)

(8,413)

(7,997)

(7,544)

(7,084)

(7,835)

(7,192)

(7,023)

(6.5)

11.1

Insurance Written Premiums, Pension Plan Contributions and Capitalization Bond Income

15,186

19,130

15,125

16,723

13,634

17,806

12,904

13,992

(20.6)

11.4

Statement of Financial Position

Total Assets (1)

1,101,763

1,079,755

1,050,983

1,029,762

1,034,815

1,032,040

987,364

931,132

2.0

6.5

Securities

414,926

407,584

364,472

356,115

344,430

346,358

343,445

333,200

1.8

20.5

Loan Operations (2)

463,208

474,027

474,488

463,406

463,305

455,127

444,195

435,231

(2.3)

-

- Individuals

147,759

147,749

145,234

143,461

142,051

141,432

138,028

135,068

-

4.0

- Corporate

315,449

326,278

329,253

319,945

321,254

313,695

306,167

300,163

(3.3)

(1.8)

Allowance for Loan Losses (ALL) (3)

(30,497)

(29,499)

(28,670)

(23,801)

(23,618)

(23,146)

(22,623)

(21,791)

3.4

29.1

Total Deposits

189,192

195,760

203,637

195,926

211,702

211,612

211,882

213,270

(3.4)

(10.6)

Technical Reserves

182,973

177,835

168,629

164,566

157,295

153,267

145,969

142,731

2.9

16.3

Shareholders' Equity

93,330

88,907

86,233

86,972

83,937

81,508

79,242

76,800

5.0

11.2

Assets under Management

1,589,307

1,510,396

1,452,528

1,443,989

1,431,090

1,426,099

1,385,135

1,304,690

5.2

11.1

Performance Indicators (%)

Adjusted Net Income per Share - R$ (4) (5)

3.52

3.55

3.47

3.35

3.21

3.05

2.87

2.69

(0.8)

9.7

Book Value per Common and Preferred Share - R$ (5)

18.56

17.68

17.14

17.28

16.67

16.19

15.74

15.25

5.0

11.3

Annualized Return on Average Equity (6) (7)

17.5

20.5

20.7

20.8

20.6

20.1

19.9

19.7

(3.0) p.p.

(3.1) p.p.

Annualized Return on Average Assets (7)

1.5

1.7

1.7

1.7

1.7

1.6

1.6

1.6

(0.2) p.p.

(0.2) p.p.

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

7.5

7.5

7.6

7.6

7.5

7.3

7.1

7.0

-

-

Fixed Asset Ratio (13)

34.0

35.2

38.6

39.6

47.9

47.2

46.8

46.7

(1.2) p.p.

(13.9) p.p.

Combined Ratio - Insurance (8)

86.1

86.5

86.9

86.5

86.8

85.9

86.5

86.3

(0.4) p.p.

(0.7) p.p.

Efficiency Ratio (ER) (4)

37.2

37.5

37.9

37.9

38.3

39.2

39.9

40.9

(0.3) p.p.

(1.1) p.p.

Coverage Ratio (Fee and Commission Income/Administrative and Personnel Expenses) (4)

80.1

80.0

79.1

78.7

77.4

76.7

75.9

74.1

0.1 p.p.

2.7 p.p.

Market Capitalization - R$ million (9)

143,720

100,044

113,288

142,098

150,532

145,536

146,504

134,861

43.7

(4.5)

Loan Portfolio Quality % (10)

 

 

 

 

 

 

 

 

 

 

ALL / Loan Portfolio (3)

8.6

8.0

7.8

6.7

6.7

6.7

6.7

6.6

0.6 p.p.

1.9 p.p.

Non-performing Loans (> 60 days (11) / Loan Portfolio)

5.3

5.0

4.7

4.6

4.5

4.3

4.4

4.4

0.3 p.p.

0.8 p.p.

Delinquency Ratio (> 90 days (11) / Loan Portfolio)

4.2

4.1

3.8

3.7

3.6

3.5

3.6

3.5

0.1 p.p.

0.6 p.p.

Coverage Ratio (> 90 days (11)) (3)

204.2

198.0

205.7

180.4

187.0

189.0

187.2

186.9

6.2 p.p.

17.2 p.p.

Coverage Ratio (> 60 days (11)) (3)

162.9

161.7

168.4

146.5

149.8

156.6

154.2

149.9

1.2 p.p.

13.1 p.p.

Operating Limits %

 

 

 

 

 

 

 

 

 

 

Basel Ratio - Total (12) (13)

16.9

16.8

14.5

16.0

15.2

16.5

16.3

15.8

0.1 p.p.

1.7 p.p.

Tier I Capital

12.9

12.7

11.4

12.8

12.1

12.9

12.6

12.1

0.2 p.p.

0.8 p.p.

- Common Equity

12.9

12.7

11.4

12.8

12.1

12.9

12.6

12.1

0.2 p.p.

0.8 p.p.

Tier II Capital

4.0

4.1

3.0

3.2

3.1

3.6

3.7

3.7

(0.1) p.p.

0.9 p.p.

 

  6  Economic and Financial Analysis Report – March 2016


 
 

                   Press Release

 

Main Information

 

 

Mar16

Dec15

Sept15

Jun15

Mar15

Dec14

Sept14

Jun14

Variation %

Mar16 x Dec15

Mar16 x Mar15

Structural Information - Units

Service Points (14)

63,552

65,851

71,738

74,270

74,917

75,176

74,028

73,208

(3.5)

(15.2)

- Branches

4,509

4,507

4,593

4,628

4,661

4,659

4,659

4,680

0.0

(3.3)

- PAs (15)

3,535

3,511

3,496

3,463

3,502

3,486

3,497

3,497

0.7

0.9

- PAEs (15)

739

736

845

980

1,135

1,145

1,159

1,175

0.4

(34.9)

- External ATM Network - Bradesco (16) (17)

435

627

874

1,112

1,243

1,344

1,398

1,684

(30.6)

(65.0)

- Banco24Horas Network (16)

11,298

11,721

11,917

12,127

12,268

12,450

12,213

12,023

(3.6)

(7.9)

- Bradesco Expresso (Correspondent Banks)

41,953

43,560

48,175

50,042

50,043

50,006

49,020

48,186

(3.7)

(16.2)

- Bradesco Promotora de Vendas

1,069

1,175

1,824

1,904

2,051

2,073

2,068

1,949

(9.0)

(47.9)

- Branches / Subsidiaries Abroad

14

14

14

14

14

13

14

14

-

-

ATMs

50,435

50,467

50,113

49,410

48,941

48,682

48,053

47,612

(0.1)

3.1

- Bradesco Network

31,668

31,527

31,495

31,132

31,091

31,089

31,107

31,509

0.4

1.9

- Banco24Horas Network

18,767

18,940

18,618

18,278

17,850

17,593

16,946

16,103

(0.9)

5.1

Employees (18)

91,395

92,861

93,696

93,902

94,976

95,520

98,849

99,027

(1.6)

(3.8)

Outsourced Employees and Interns

13,009

13,223

13,333

13,111

12,977

12,916

12,896

12,790

(1.6)

0.2

Customers - in millions

Active Account Holders (19) (20)

25.6

26.0

26.4

26.5

26.6

26.5

26.6

26.5

(1.5)

(3.8)

Savings Accounts (21)

55.7

60.1

57.0

57.6

58.1

59.1

52.9

51.8

(7.3)

(4.1)

Insurance Group

50.6

49.8

48.2

47.8

47.8

46.9

46.3

45.5

1.6

5.9

- Policyholders

45.1

44.2

42.5

42.0

42.0

41.1

40.5

39.6

2.0

7.4

- Pension Plan Participants

2.4

2.4

2.4

2.4

2.4

2.4

2.4

2.4

-

-

- Capitalization Bond Customers

3.1

3.2

3.3

3.4

3.4

3.4

3.4

3.5

(3.1)

(8.8)

Bradesco Financiamentos (19)

2.7

2.8

2.8

2.9

3.0

3.1

3.1

3.2

(3.6)

(10.0)

(1)   For more information, please check note 4 – Statement of Financial Position and Statement of Managerial Income, in chapter 6 of this report;

(2)   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;

(3)   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 excess ALL/Worsening of Ratings, considered as an extraordinary event, totaling R$3,704 million; This way, the balance of the excess ALL went from R$4,004 million in June 2015 to R$6,409 million in September 2015;

(4)   In the last 12 months;

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

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

(7)   Year-to-Date Adjusted Net Income. As of the first quarter of 2016, the Annualized Returns have been calculated on a linear basis and for the best effect of comparability, the previous periods have been readjusted;

(8)   Excludes additional reserves;

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

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

(11) Overdue loans;

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

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

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

(15) 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;

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

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

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

(19) Number of individual clients (National Registry of Legal Entities (CNPJ) and Individual Taxpayer Registry (CPF));

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

(21) Number of accounts.

 

Bradesco    7    


 

 

 

                   Press Release

 

Book Net Income vs. Adjusted Net Income

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

R$ million

1Q16

4Q15

1Q15

Book Net Income

4,121

4,353

4,244

Non-recurring events (net of tax effects)

(8)

209

30

- Gains in the Partial Sale of Investments

(90)

-

-

- Reversal of technical reserves

-

(276)

-

- Contingent Liabilities

25

13

30

- Impairment of assets (1)

57

472

-

Adjusted Net Income

4,113

4,562

4,274

 

(1)   In the first quarter of 2016, it refers to the impairment of Shares, in the amount of R$57 million; and in the fourth quarter of 2015, it refers to the impairment of: (i) Permanent/Intangible Assets, in the amount of R$234 million; and (ii) Shares, in the amount of R$238 million.

 

Summarized Analysis of Adjusted Income

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

Adjusted Income Statement - R$ million

1Q16

4Q15

Variation

1Q16

1Q15

Variation

Amount

%

Amount

%

Net Interest Income

14,892

14,512

380

2.6

14,892

13,599

1,293

9.5

NII - Interest Earning Portion

14,734

14,380

354

2.5

14,734

13,273

1,461

11.0

NII - Non-Interest Earning Portion

158

132

26

19.7

158

326

(168)

(51.5)

ALL Expenses

(5,448)

(4,192)

(1,256)

30.0

(5,448)

(3,580)

(1,868)

52.2

Gross Income from Financial Intermediation

9,444

10,320

(876)

(8.5)

9,444

10,019

(575)

(5.7)

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

1,625

1,493

132

8.8

1,625

1,211

414

34.2

Fee and Commission Income

6,405

6,597

(192)

(2.9)

6,405

5,744

661

11.5

Personnel Expenses

(3,754)

(3,839)

85

(2.2)

(3,754)

(3,445)

(309)

9.0

Other Administrative Expenses

(4,116)

(4,574)

458

(10.0)

(4,116)

(3,639)

(477)

13.1

Tax Expenses

(1,418)

(1,650)

232

(14.1)

(1,418)

(1,309)

(109)

8.3

Equity in the Earnings (Losses) of Unconsolidated
Companies

40

93

(53)

(57.0)

40

(20)

60

-

Other Operating Income/ (Expenses)

(1,669)

(1,586)

(83)

5.2

(1,669)

(1,912)

243

(12.7)

Operating Result

6,557

6,854

(297)

(4.3)

6,557

6,649

(92)

(1.4)

Non-Operating Result

(87)

(68)

(19)

27.9

(87)

(68)

(19)

27.9

Income Tax / Social Contribution

(2,311)

(2,183)

(128)

5.9

(2,311)

(2,275)

(36)

1.6

Non-controlling Interest

(46)

(41)

(5)

12.2

(46)

(32)

(14)

43.8

Adjusted Net Income

4,113

4,562

(449)

(9.8)

4,113

4,274

(161)

(3.8)

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

 

  8  Economic and Financial Analysis Report – March 2016

 


 

 

 

                   Press Release

 

Summarized Analysis of Adjusted Income

 

Adjusted Net Income and Profitability

The return on the Average Adjusted Shareholders’ Equity (ROAE), which is calculated on a linear basis, registered 17.5% in March 2016. In this quarter, the reduction of the adjusted net income, which varied -9.8% in the quarterly comparison, and -3.8% in the annual comparison, impacted, largely, by the increase in allowance for loan losses expenses, as a result of: (i) the levelling of provisioning for corporate client operations, particularly a specific case, whose rating worsening had an impact of R$836 million; and (ii) the effect of an increase in delinquency due to the economic slowdown.

The main events that affected adjusted net income are detailed below.

Adjusted net income reached R$4,113 million in the first quarter of 2016, a decrease of R$449 million compared to the previous quarter, mainly due to the increase in allowance for loan losses expenses, for the reasons detailed above. However, it is highlighted: (i) the decrease in administrative expenses; and the increment; (ii) the “interest-earning portion of the NII”; and (iii) in the income of insurance premiums, pension and capitalization bonds.

In the comparison between the first quarter of 2016 and the same period in the previous year, the adjusted net income decreased R$161 million, which reflects the highest revenues in (i) provision for doubtful debts, for the reasons detailed above; and (ii) personnel and administrative expenses. However, it is highlighted the increase of revenues originated from: (i) the interest earning portion; (ii) the services provided; and (iii) the highest operating result of Insurance, Pension Plans and Capitalization Bonds, net of technical reserves, retained claims and others.

Shareholders’ Equity totaled R$93,330 million in March 2016, up 11.2% over March 2015. Basel III Ratio, calculated based on the Prudential Conglomerate, stood at 16.9%, 12.9% of which was classified as Common Equity / Tier I.

Total Assets registered R$1.102 trillion in March 2016, a 6.5% increase over March 2015, driven by the increased turnover. Return on Average Assets (ROAA) reached 1.5%, calculated on a linear basis.

 

 

Bradesco    9    


 
 

                   Press Release

 

Summarized Analysis of Adjusted Income

 

Operating Efficiency Ratio (ER)

The 12-month ER(1) reached 37.2% in the first quarter of 2016, once again registering the best historical level, showing improvement of 0.3 p.p. in comparison to the previous quarter, and 1.1 p.p. in comparison to the same period of the previous year, whereby the main variations were due to the increase in (i) the interest earning portion of the NII; (ii) fee and commission income; (iii) higher income from Insurance, Pension Plans and Capitalization Bonds, net of technical reserves, retained claims and others; offset, largely, by: (iv) the increase in operational expenses in the period.

The  improvement of 3.0 p.p. in the quarterly ER, in the first quarter of 2016, was mainly, due to: (i) lower administrative expenses, arising, basically, (a) from the higher advertising and marketing expenses  and (b) larger volumes of transactions and services, in the fourth quarter of 2015; combined with: (ii) the growth of interest-earning portion of the NII.

The risk adjusted ER, reflects the impact of the risk associated with loan operations(2) and reached 47.1%, impacted by 0.6 p.p., primarily due to levelling of provisions for  corporate clients carried out in the first quarter of 2016.

It is important to mention that the ER performance reflects the strategy of sustainable growth, which includes, among other things, (i) the availability of appropriate products and services for clients through the segmentation of the base and of digital channels, (ii) the optimization of points of service, and (iii) the strict control of operating expenses, arising from the actions of the Efficiency Committee and of investments in Information Technology, in the amount of R$1.390 billion, in the first quarter of 2016.

(1)   ER = (Personnel Expenses – Employee Profit Sharing + Administrative Expenses) / (Net Interest Income + Fee and Commission Income + Income from Insurance + Equity in the Earnings (Losses) of Unconsolidated Companies + Other Operating Income – Other Operating Expenses); and

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

 

 

  10  Economic and Financial Analysis Report – March 2016


 
 

                   Press Release

 

Summarized Analysis of Adjusted Income

 

NII (Net Interest Income)

In the quarterly comparison, the R$380 million, or 2.6%, increase was, mainly, due to: (i) the higher interest-earning portion of the NII, to the value of R$354 million, with emphasis on “Securities/Other” and "Credit Intermediation", a result of an improved management in investment resources and funding operations; and (ii) non-interest-earning portion of the NII, in the amount of R$26 million.

In the comparison between the first quarter of 2016 and the same period in the previous year, the net interest income increased by R$1,293 million, or 9.5%, mainly due to: (i) a higher interest-earning portion of the NII, in the amount of R$1,461 million, particularly in “Credit Intermediation”; and offset by: (ii) the non-interest-earning portion of the NII, in the amount of R$168 million.


NII - Interest Earning Portion – Average Rates in the last 12 months

R$ million

1Q16

1Q15

Interest

Average
Balance

Average Rate

Interest

Average
Balance

Average Rate

Credit Intermediation

11,486

370,414

12.0%

10,242

360,622

11.4%

Insurance

1,475

180,970

3.3%

1,420

155,920

3.2%

Securities/Other

1,773

411,992

1.6%

1,611

371,298

1.6%

 

 

 

 

 

 

 

NII - Interest Earning Portion

14,734

-

7.5%

13,273

-

7.3%

0

           

R$ million

1Q16

4Q15

Interest

Average
Balance

Average Rate

Interest

Average
Balance

Average Rate

Credit Intermediation

11,486

370,414

12.0%

11,313

370,405

11.7%

Insurance

1,475

180,970

3.3%

1,523

174,030

3.4%

Securities/Other

1,773

411,992

1.6%

1,544

395,578

1.6%

 

 

 

 

 

 

 

NII - Interest Earning Portion

14,734

-

7.5%

14,380

-

7.5%

 

The average rate of the NII – interest-earning portion in the last 12 months was 7.5% in the first quarter of 2016. In the year-over-year comparison, the growth of 0.2 p.p. was the reflection of increased profits obtained in the interest earning portions of “Credit Intermediation” and "Insurance”.

 

Bradesco    11    


 

 

 

                   Press Release

 

Summarized Analysis of Adjusted Income

 

Expanded Loan Portfolio(1)

In March 2016, the expanded loan portfolio of Bradesco totaled R$463.2 billion, a 2.3% decrease in comparison to December 2015, impacted, partially, by the exchange rate variation in the quarter. Micro, Small and Medium Sized Enterprises and Corporations presented a reduction of 6.5% and 1.7%, respectively, while the Individual remained stable in the period.

In relation to the last 12 months, the balance of the portfolio remained stable, focused on the growth of: (i) 4.0% in the Individual; and (ii) 2.9% in the Large Companies, favored by the exchange rate variation of the period.

For Individuals, the products that have the strongest growth in the last 12 months were: (i) real estate financing; and (ii) payroll-deductible loans. For the Corporate segment, the highlights were: (i) export financing; and (ii) operations bearing credit risk – commercial portfolio (debentures and promissory notes).

(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) Expenses (1)

In the first quarter of 2016, allowance for loan losses expenses totaled R$5,448 million, registering a variation of 30.0%, or R$1,256 million, over the previous quarter, and a variation of 52.2%, or R$1,868 million, over the same quarter of 2015, mainly impacted by: (i) levelling of provisions for corporate clients, particularly a specific case, whose rating worsening had an impact of R$ 836 million; and (ii) by the higher delinquency rate in the quarter, mainly due to the process of deceleration in economic activity. It is important to note that the balance in credit operations – Bacen concept remained stable in the year and presented a decrease of 3.6% in the quarter.

The effect in the growth of delinquency rates was mitigated by the reinforcement of the credit granting policies, quality of guarantees, as well as the improvement of the credit recovery processes. It is important to highlight that, from this quarter, the effect of an improvement in the guarantee management system, in terms of vehicle operations, did not produce any relevant effect on the allowance for loan losses expenses.

 

For more information, see Chapter 2 of this Report.

 

  12  Economic and Financial Analysis Report – March 2016

 


 

 

 

                   Press Release

 

Summarized Analysis of Adjusted Income

 

Delinquency Ratio(1) (2)

Delinquency over 90 days

As expected, the total delinquency ratio, which refers to operations that are over 90 days past due, increased in the quarter, mainly due: (i) to the continuity of the unfavorable economic situation, which impacted the quality of the credit portfolio, mainly for the Individual and Micro, Small and Medium-Sized Enterprises; and (ii) by the reduction of the credit portfolio in the first quarter of 2016, also including Micro, Small and Medium Sized Enterprises.

Delinquency from 15 to 90 days

In the quarter, short-term delinquency, including operations past due between 15 and 90 days presented growth, impacted, in part, by: (i) seasonal issues of the beginning of the year; and (ii) the individual cases of corporate clients.

(1) As defined by Bacen; and
(2) Portfolios were not sold.

 

Provisioning, Delinquency, ALL and Effective Coverage Ratio

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 March 2015, the net loss in the subsequent 12 months was 3.3%, that is, representing an effective coverage of 203.0%.

It should be highlighted that, considering the losses expected for one year (dotted part), which has a high correlation with E-H non-performing loans, there is an effective coverage of 220.5% for March 2016, which compares well with excess ALL, because it eliminates the effect of any sales of portfolios.

 

 

Bradesco    13    


 
 

                   Press Release

 

Summarized Analysis of Adjusted Income


Income from Insurance, Pension Plans and Capitalization Bonds

Net Income for the first quarter of 2016 totaled R$1.380 billion (R$1.405 billion in the first quarter of 2015), in line with the  previous quarter, presenting an annualized return on Adjusted Shareholder’s Equity of 24.9%(1).

In the comparison between the first quarter of 2016 and the same period of the previous year (R$1.283 billion), the net income increased by 7.6%.

 

R$ million (unless otherwise stated)

1Q16

4Q15

3Q15

2Q15

1Q15

4Q14

3Q14

2Q14

Variation %

1Q16 x 4Q15

1Q16 x 1Q15

Net Income

1,380

1,405

1,317

1,284

1,283

1,236

1,058

1,072

(1.8)

7.6

Insurance Written Premiums, Pension Plan Contributions and Capitalization Bond Income

15,186

19,130

15,125

16,723

13,634

17,806

12,904

13,992

(20.6)

11.4

Technical Reserves

182,973

177,835

168,629

164,566

157,295

153,267

145,969

142,731

2.9

16.3

Financial Assets

200,016

191,921

182,391

179,129

170,395

166,022

158,207

154,261

4.2

17.4

Claims Ratio (%)

72.1

71.9

73.1

71.4

71.7

70.9

72.7

70.2

0.2 p.p.

0.4 p.p.

Combined Ratio (%)

86.1

86.5

86.9

86.5

86.8

85.9

86.5

86.3

(0.4) p.p.

(0.7) p.p.

Policyholders / Participants and Customers (in thousands)

50,570

49,806

48,185

47,758

47,789

46,956

46,303

45,468

1.5

5.8

Employees

6,959

7,023

7,052

7,074

7,082

7,113

7,135

7,152

(0.9)

(1.7)

Market Share of Insurance Written Premiums, Pension Plan Contributions and Capitalization Bond Income (%) (3)

25.3

25.5

24.7

24.8

23.5

24.4

23.3

23.5

(0.2) p.p.

1.8 p.p.

 

(1)   Calculated on linear basis;

(2)   Excluding additional provisions; and

(3)   The first quarter of 2016 includes the latest data released by SUSEP (February/16).

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

 

 

  14  Economic and Financial Analysis Report – March 2016


 

 

 

                   Press Release

 

Summarized Analysis of Adjusted Income

 

Income from Insurance, Pension Plans and Capitalization Bonds

In the first quarter of 2016, the revenue showed an increase of 11.4% in comparison to the same period of the previous year, influenced by “Life and Pension Plans” and “Health Plans” products, which increased 13.6% and 16.8%, respectively.

Due to the concentration of private pension contributions, which occur historically in the last quarter of the financial year, the revenue did not present the same performance, in comparison to the fourth quarter of 2015.

The net income of the first quarter of 2016 remained in line with the results presented in the previous quarter, basically, due to: (i) a decrease of 0.5 p.p. in the commercialization index; (ii) the maintenance of the claims ratio and the administrative efficiency ratio, even considering the collective bargaining agreement in January 2016; partially offset by: (iii) a decrease in revenues; and (iv) a decrease in the financial and equity results.

The net income of the first quarter of 2016 was 7.6% higher than the results presented in the same period last year, basically due to: (i) the growth of 11.4% in revenues; (ii) the decrease of 0.5 p.p. in the commercialization index; (iii) the improvement in the financial and equity results; partially offset by: (iv) the increase of the Social Contribution rate (CSLL), that influenced the first quarter of 2016 results; and (v) the increase of 0.4 p.p. in the claims ratio.

 

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 February 2016 was R$8,539 billion.

 

 

Bradesco    15    


 
 

                   Press Release

 

Summarized Analysis of Adjusted Income

 

 

Fee and Commission Income

In the comparison between the first quarter of 2016 and the same period of the previous year, the increase of R$661 million, or 11.5%, in the revenues of provision of services, was mainly due to: (i) an increase in the volume of operations, which are arising from the continuous investments in service channels and in technology; and (ii) an advance in the client segmentation process for a better offer of products and services. It must be noted that the lines that have most contributed to this result derived from: (i) an increase in the checking account income, mainly due to an improvement in the client segmentation process; (ii) the good performance of the card business, as a result of (a) the increase in the financial volume traded; and (b) the highest volume of transactions performed; and evolution of revenue with: (iii) asset management; (iv) consortium management; and (v) loan operations, especially income from collaterals.

In the first quarter of 2016, fee and commission income totaled R$6,405 million, showing a decrease of R$192 million, or 2.9%, in comparison to the previous quarter, primarily due to the smaller volume of operations/billing, caused by the seasonality of the end of the year and the lower number of business days in the first quarter of 2016, which impacted the revenue generated with: (i) cards; (ii) credit operations; and (iii) checking accounts.

 

Personnel Expenses

In the comparison between the first quarter of 2016 and the same period of the previous year, the increase of R$309 million, or 9.0%, in personnel expenses, is mainly due to the variations in the following expenses: (i) structural portion due to the increase in expenses with payroll, social charges and benefits, impacted by higher salaries, in accordance with the 2015 collective bargaining agreement; and (ii) "non-structural", mainly due to higher expenses with profit sharing to management and employees (EPS) and provision for labor lawsuits.

In the first quarter of 2016(1), the decrease of R$85 million, or 2.2%, compared to the previous quarter is mainly composed of the variations in the following expenses:

·        "structural" – reduction of R$133 million originated, largely, from the higher concentration of vacation, characteristic of the first quarter of each year; and


·         "non-structural" – increase of R$48 million, basically as a consequence of the higher expenses with profit to management and employees (EPS).

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.

 

  16  Economic and Financial Analysis Report – March 2016

 

 


 
 

                   Press Release

 

Summarized Analysis of Adjusted Income

 

Administrative Expenses

In the comparison between the first quarter of 2016 and the same period of the previous year, the 13.1%, or R$477 million increase in administrative expenses, was primarily due to an increase in expenses originated from: (i) higher business volume in the period; (ii) contractual adjustments; (iii) the effect of advertising and marketing actions; and offset by: (iv) the optimization of service channels.

In the first quarter of 2016, the decrease of 10.0%, or R$458 million, over the previous quarter, was mainly due to: (i) the seasonal effect of greater expenses incurred in the fourth quarter of each year, especially in advertising and marketing, due to the higher concentration of actions related to the institutional campaign and to support the offer of products and services; combined with: (ii) the decrease in business volume, caused by the seasonality of the end of the year; and (iii) the fewer number of business days, resulting in less expenses with: (a) outsourced services; (b) asset maintenance; and (c) data processing.

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

Other Operating Income and Expenses

In the first quarter of 2016, other operating expenses, net, totaled R$1,669 million, a R$243 million decrease over the same period of the previous year, primarily due to the constitution of tax provisions, in the first quarter of 2015, relating to the levy of pension plan contributions and IRPJ/CSLL on credit losses, in the amount of R$475 million.

In the comparison between the first quarter of 2016 and the previous quarter, other operating expenses increased by R$83 million, or 5.2%, primarily due to: (i) higher expenses with civil provisions; and (ii) higher operating expenses related to insurance activities and cards.

 

Bradesco    17    

 


 
 

                   Press Release

 

Summarized Analysis of Adjusted Income

 

Income Tax and Social Contribution

Income tax and social contribution expenses, in the quarterly comparison showed an increase of 5.9%, or R$128 million, mainly due to the higher use of tax benefit in the constitution of interest on shareholder’s equity in the fourth quarter of 2015.

In the comparison between the first quarter of 2016 and the same period of the previous year, the increase of 1.6%, or R$36 million, is related to: (i) the increase in the CSLL (social contribution) rate; and partially offset by the: (ii) increase in the TJLP (from 5.5% in the first quarter of 2015 to 7.5% in the first quarter of 2016), which provided a reduction of the tax due to higher values in the constitution of interest on shareholder’s equity in higher values in this quarter.

 

Unrealized Gains

Unrealized gains totaled R$13,097 million at the end of the first quarter of 2016, an R$5,997 million increase over the previous quarter. Such variation was mainly due to: (i) investments, highlighting the shares of Cielo, which appreciated 5.0%; and (ii) securities indexed to fixed income.

 

  18  Economic and Financial Analysis Report – March 2016


 
 

                   Press Release

 

Capital Ratios - Basel III

 

Basel Ratio

In March 2016, the Capital of the Prudential Conglomerate stood at R$100,452 million, against risk-weighted assets totaling R$595,757 million. The Basel Ratio presented an increase of 0.1 p.p., from 16.8% in December 2015 to 16.9% in March 2016, and the Common Equity Tier I ratio from 12.7% in December 2015 to 12.9% in March 2016.

The table below shows the main events that impacted the Common Equity Tier I ratio in the quarter:

It is important to highlight that the impact of the change in phase-in arrangements, from 40% in December 2015 to 60% in January 2016, as defined in CMN Resolution No. 4,192/13, was offset by: (i) an increase in results; (ii) decrease in the credit and market risk-weighted assets; and (iii) the improvement of the mark-to-market adjustments of available for sale securities.

 

Full Impact – Basel III

We calculated a Basel III simulation, considering some of the main future adjustments, which include: (i) the 100% deductions according to the  schedule of phase-in arrangements; (ii) the allocation of resources, obtained via payment of dividends, by our Insurance Group; (iii) the use of tax credits; (iv) the decrease in  market and operational risk multiplier (early adoption), from 9.875% to8%; and (v) the impact of the HSBC’s acquisition of, reaching an 11.0% Common Equity ratio, which, added to funding obtained via subordinated debt, may reach a Common Equity Tier I ratio of approximately 12.5% in the end of 2018.

 

(1)   Published (Schedule 60%);

(2)   Effect of the full impact. Includes the allocation of resources, obtained via payment of dividends, by the Insurance Group;

(3)   Considers the decrease in the market and operational risks multiplier (early adoption), from 9.875% to 8% in 2019;

(4)   Under analysis by the Regulating Agencies;

(5)   Refers to the minimum required. It is important to highlight that Bacen fixed at 0% the tranche of countercyclical capital required, which could reach up to 2.5% in 2019; and

(6)   Considering a possible issuance of additional capital by 2018, according to the Management, depending on market conditions.

 

 

Bradesco    19    


 
 

                   Press Release

 

Economic Environment

The risks present in the international environment intensified at the turn of the year. The loss of the Chinese foreign exchange reserves and devaluation of the Chinese yuan brought back uncertainties regarding the economic conditions of the country. However, the timely action of the main central banks worldwide reduced the volatility of the markets at the end of the first quarter.

China promoted new monetary and fiscal stimuli, while the Japanese central bank adopted a negative interest rate for deposits and Europe intensified its program of purchase of sovereign bonds. At the same time, the Federal Reserve (Fed) signaled that it would reduce the rhythm of monetary normalization. As a result, the dollar lost strength in comparison to other currencies and the price of commodities showed some recovery.

The domestic economy maintained a trajectory of deceleration in the first quarter, although at a slower rate to that recorded in previous periods. The formal labor market should be highlighted, which showed a reduction in the rate of lay-offs. At the same time, the relief of global financial conditions and incipient signs of the decompression of inflation positively impacted the confidence of the local agents.

However, political uncertainties and the slowdown in economic activity continued to hinder the ongoing fiscal adjustment in the short term. Thus, actions to ensure fiscal sustainability in the medium term and the progress on the reform agenda have become even more relevant. Efforts in this direction are a necessary condition to maintain the economic predictability and to increase the level of trust of families and entrepreneurs, enabling the resumption of the trend to increase actual income and productive investments.

Additional actions of a structural nature that leverage future growth are also fundamental. 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 never too much to remember that, in the long term, the main source of economic growth is productivity, a theme that is even more relevant in a global context characterized by increased competition and an economic growth that is still fragile.

The investments tend to have an increasingly important role in the composition of growth in coming years, especially in the process of the recovery of economic activity. This should still be favored by greater participation of the capital market in the financing of these projects. At the same time, despite the cyclical retraction of the consumer market in some segments, structurally, the potential of domestic demand for goods and services is not exhausted.

Bradesco maintains a positive outlook towards Brazil, with favorable perspectives for its operating segments. Credit volume is evolving in sustainable and risk-compatible rates, even in the face of a cyclical upswing in delinquency rates, due to the retraction of the activity and the reduction of the employment level this year. The circumstances are still very promising for Brazilian banking and insurance sectors in the medium and long term.

 

  20  Economic and Financial Analysis Report – March 2016

 


 

 

                   Press Release

 

Main Economic Indicators

 

Main Indicators (%)

1Q16

4Q15

3Q15

2Q15

1Q15

4Q14

3Q14

2Q14

Interbank Deposit Certificate (CDI)

3.27

3.37

3.43

3.03

2.81

2.76

2.72

2.51

Ibovespa

15.47

(3.79)

(15.11)

3.77

2.29

(7.59)

1.78

5.46

USD – Commercial Rate

(8.86)

(1.71)

28.05

(3.29)

20.77

8.37

11.28

(2.67)

General Price Index - Market (IGP-M)

2.96

3.95

1.93

2.27

2.02

1.89

(0.68)

(0.10)

Extended Consumer Price Index (IPCA)

2.62

2.82

1.39

2.26

3.83

1.72

0.83

1.54

Federal Government Long-Term Interest Rate (TJLP)

1.82

1.72

1.59

1.48

1.36

1.24

1.24

1.24

Reference Interest Rate (TR)

0.45

0.53

0.61

0.40

0.23

0.26

0.25

0.15

Savings Account

1.96

2.05

2.13

1.92

1.75

1.77

1.76

1.66

Business Days (number)

61

63

65

61

61

65

66

61

Indicators (Closing Rate)

Mar16

Dec15

Sept15

Jun15

Mar15

Dec14

Sept14

Jun14

USD – Commercial Selling Rate - (R$)

3.5589

3.9048

3.9729

3.1026

3.2080

2.6562

2.4510

2.2025

Euro - (R$)

4.0539

4.2504

4.4349

3.4603

3.4457

3.2270

3.0954

3.0150

Country Risk (points)

409

521

442

304

322

259

239

208

Base Interest Rate - Selic (% p.a.)

14.25

14.25

14.25

13.75

12.75

11.75

11.00

11.00

BM&F Pre Fixed Rate - 1 year (% p.a.)

13.81

15.86

15.56

14.27

13.52

12.96

11.77

10.91

 

 

Projections up to 2018

 

%

2016

2017

2018

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

3.60

3.60

3.60

Extended Consumer Price Index (IPCA)

6.50

4.50

4.50

General Price Index - Market (IGP-M)

6.10

4.85

5.00

Selic (year-end)

12.25

10.25

9.25

Gross Domestic Product (GDP)

(3.50)

1.50

3.00

 

Guidance

Bradesco's Perspective for 2016

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)

1 to 5%

Individuals

4 to 8%

Companies

0 to 4%

NII - Interest Earning Portion

6 to 10%

Fee and Commission Income

7 to 11%

Operating Expenses (2)

4.5 to 8.5%

Insurance Premiums

8 to 12%

ALL Expenses (3)

R$16.5 bi to R$18.5 bi

 

(1)     Expanded Loan Portfolio;

(2)     Administrative and Personnel Expenses; and

(3)     Includes incomes with credit recovery

 

Bradesco    21    


 

 

 

                   Press Release

 

Managerial Income vs. Adjusted Income Statement

 

Analytical Breakdown of Managerial Income(1) vs. Adjusted Income(3) Statement      

First Quarter of 2016 and Fourth Quarter of 2015

R$ million

First Quarter of 2016

 

Fourth Quarter of 2015

Managerial Income Statement (1)

Reclassifications (2)

Non-Recurring Events

Adjusted Income Statement (3)

 

Managerial Income Statement (1)

Reclassifications (2)

Non-Recurring Events

Adjusted Income Statement (3)

 

Net Interest Income

20,397

(5,613)

108

14,892

 

15,771

(1,684)

425

14,512

ALL

(5,919)

471

-

(5,448)

 

(4,799)

607

-

(4,192)

Gross Income from Financial Intermediation

14,478

(5,142)

108

9,444

 

10,972

(1,077)

425

10,320

Income from Insurance, Pension Plans and Capitalization Bonds

1,625

-

-

1,625

 

2,019

-

(526)

1,493

Fee and Commission Income

6,404

1

-

6,405

 

6,573

24

-

6,597

Personnel Expenses

(3,754)

-

-

(3,754)

 

(3,839)

-

-

(3,839)

Other Administrative Expenses

(4,116)

-

-

(4,116)

 

(4,615)

41

-

(4,574)

Tax Expenses

(1,829)

416

(5)

(1,418)

 

(1,749)

80

19

(1,650)

Equity in the Earnings (Losses) of Unconsolidated
Companies

40

-

-

40

 

93

-

-

93

Other Operating Income/Expenses

(2,418)

704

45

(1,669)

 

(1,796)

(24)

234

(1,586)

Operating Result

10,430

(4,021)

148

6,557

 

7,658

(956)

152

6,854

Non-Operating Result

92

(16)

(163)

(87)

 

(344)

94

182

(68)

Income Tax / Social Contribution and Non-controlling Interest

(6,401)

4,037

7

(2,357)

 

(2,961)

862

(125)

(2,224)

Net Income

4,121

-

(8)

4,113

 

4,353

-

209

4,562


(1)  For more information, please check note 4 – Statement of Financial Position and Managerial Income Statement, in chapter 6 of this report;

(2)  Includes reclassifications in items from the income statement which do not affect the Net Income, but allow a better analysis of business items, particularly hedge adjustment, which represents the partial result of derivatives used for hedge investments abroad, which in terms of Net Income, simply cancels the tax effect (IR/CS and PIS/COFINS) of this hedge strategy, in the amount of R$4,429 million in the first quarter of 2016 and R$955 million in the fourth quarter of 2015; and

(3)  It refers to Managerial Income Statement(1) with the reclassifications between lines, which do not affect the Net Income, and without the extraordinary events of the period.

 

  22  Economic and Financial Analysis Report – March 2016

 

 

 

 

                   Press Release

 

Managerial Income vs. Adjusted Income Statement

 

Analytical Breakdown of Managerial Income(1) vs. Adjusted Income(3) Statement

 

First Quarter of 2016 and First Quarter of 2015

R$ million

First Quarter of 2016

 

First Quarter of 2015

Managerial Income Statement (1)

Reclassifications (2)

Non-Recurring Events

Adjusted Income Statement (3)

 

Managerial Income Statement (1)

Reclassifications (2)

Non-Recurring Events

Adjusted Income Statement (3)

 

Net Interest Income

20,397

(5,613)

108

14,892

 

9,281

4,318

-

13,599

ALL

(5,919)

471

-

(5,448)

 

(3,853)

273

-

(3,580)

Gross Income from Financial Intermediation

14,478

(5,142)

108

9,444

 

5,428

4,591

-

10,019

Income from Insurance, Pension Plans and Capitalization Bonds

1,625

-

-

1,625

 

1,211

-

-

1,211

Fee and Commission Income

6,404

1

-

6,405

 

5,701

43

-

5,744

Personnel Expenses

(3,754)

-

-

(3,754)

 

(3,445)

-

-

(3,445)

Other Administrative Expenses

(4,116)

-

-

(4,116)

 

(3,681)

42

-

(3,639)

Tax Expenses

(1,829)

416

(5)

(1,418)

 

(1,017)

(292)

-

(1,309)

Equity in the Earnings (Losses) of Unconsolidated
Companies

40

-

-

40

 

(20)

-

-

(20)

Other Operating Income/Expenses

(2,418)

704

45

(1,669)

 

(2,732)

771

50

(1,912)

Operating Result

10,430

(4,021)

148

6,557

 

1,445

5,155

50

6,649

Non-Operating Result

92

(16)

(163)

(87)

 

(36)

(33)

-

(68)

Income Tax / Social Contribution and Non-controlling Interest

(6,401)

4,037

7

(2,357)

 

2,835

(5,122)

(20)

(2,307)

Net Income

4,121

-

(8)

4,113

 

4,244

-

30

4,274

 

(1)  For more information, please check note 4 – Statement of Financial Position and Managerial Income Statement, in chapter 6 of this report;

(2)  Includes reclassifications in items from the income statement which do not affect the Net Income, but allow a better analysis of business items, particularly hedge adjustment, which represents the partial result of derivatives used for hedge investments abroad, which in terms of Net Income, simply cancels the tax effect (IR/CS and PIS/COFINS) of this hedge strategy, in the amount of  R$4,429 million in the first quarter of 2016 and R$5,398 million in the first quarter of 2015; and

(3)  It refers to Managerial Income Statement(1) with the reclassifications between lines, which do not affect the Net Income, and without the extraordinary events of the period.

Bradesco    23    

 

 

 

 

                   Press Release

 

 

(This page has been left blank intentionally)

 

 


 
 

 

 


 
 

                   Economic and Financial Analysis

 

Consolidated Statement of Financial Position and Adjusted Income Statement

 

Statement of Financial Position (1)

R$ million

Mar16

Dec15

Sept15

Jun15

Mar15

Dec14

Sept14

Jun14

Variation %

1Q16 x 4Q15

1Q16 x 1Q15

Assets

Current and Long-Term Assets

1,082,132

1,059,768

1,031,888

1,010,599

1,015,434

1,016,970

972,315

915,986

2.1

6.6

Cash and Cash Equivalents

18,660

17,457

12,917

11,677

13,683

14,646

11,316

11,535

6.9

36.4

Interbank Investments

165,523

140,457

153,370

176,268

195,746

202,412

181,335

137,654

17.8

(15.4)

Securities and Derivative Financial Instruments

414,926

407,584

364,472

356,115

344,430

346,358

343,445

333,200

1.8

20.5

Interbank and Interdepartmental Accounts

51,474

55,728

54,179

50,800

48,464

52,004

48,540

56,115

(7.6)

6.2

Loan and Leasing Operations

320,417

333,854

336,628

326,204

324,479

318,233

309,264

302,276

(4.0)

(1.3)

Allowance for Loan Losses (ALL) (2)

(29,734)

(28,805)

(27,952)

(23,290)

(23,011)

(22,724)

(22,255)

(21,458)

3.2

29.2

Other Receivables and Assets

140,866

133,493

138,274

112,825

111,643

106,041

100,670

96,664

5.5

26.2

Permanent Assets

19,631

19,987

19,095

19,163

19,381

15,070

15,049

15,146

(1.8)

1.3

Investments

1,520

1,587

1,710

1,669

1,636

1,712

1,931

1,887

(4.2)

(7.1)

Premises and Leased Assets

5,779

5,772

5,000

4,940

4,952

4,887

4,591

4,579

0.1

16.7

Intangible Assets

12,332

12,628

12,385

12,554

12,793

8,471

8,527

8,680

(2.3)

(3.6)

Total

1,101,763

1,079,755

1,050,983

1,029,762

1,034,815

1,032,040

987,364

931,132

2.0

6.5

 

                   

Liabilities

Current and Long-Term Liabilities

1,006,426

988,833

962,811

940,910

949,066

949,846

907,366

853,622

1.8

6.0

Deposits

189,192

195,760

203,637

195,926

211,702

211,612

211,882

213,270

(3.4)

(10.6)

Federal Funds Purchased and Securities Sold under
Agreements to Repurchase

297,350

279,726

257,847

293,730

303,740

320,194

297,814

255,611

6.3

(2.1)

Funds from Issuance of Securities

112,617

109,547

110,987

95,387

88,247

84,825

75,283

69,877

2.8

27.6

Interbank and Interdepartmental Accounts

5,181

6,384

5,463

4,578

4,247

5,958

4,540

5,673

(18.8)

22.0

Borrowing and Onlending

62,849

70,338

69,654

61,369

62,370

58,998

56,561

54,142

(10.6)

0.8

Derivative Financial Instruments

7,664

13,785

14,860

4,832

5,711

3,282

5,076

4,727

(44.4)

34.2

Reserves for Insurance, Pension Plans and Capitalization Bonds

182,973

177,835

168,629

164,566

157,295

153,267

145,969

142,732

2.9

16.3

Other Reserve Requirements

148,600

135,458

131,734

120,522

115,754

111,710

110,241

107,590

9.7

28.4

Deferred Income

488

529

459

399

312

293

266

224

(7.8)

56.4

Non-controlling Interest in Subsidiaries

1,519

1,486

1,480

1,481

1,500

393

490

486

2.2

1.3

Shareholders' Equity

93,330

88,907

86,233

86,972

83,937

81,508

79,242

76,800

5.0

11.2

Total

1,101,763

1,079,755

1,050,983

1,029,762

1,034,815

1,032,040

987,364

931,132

2.0

6.5

(1) For more information, please check note 4 – Statement of Financial Position and Managerial Statement, in chapter 6 of this report; and

(2) Includes the Allowance for Guarantees Provided, in March 2016, Allowance for Loan Losses (ALL) totaled R$30,497 million, which comprises the concept of “excess” ALL. In the third quarter of 2015, includes 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.

 

 

 

  26  Economic and Financial Analysis Report – March 2016


 
 

 

                   Economic and Financial Analysis

 

Consolidated Statement of Financial Position and Adjusted Income Statement

 

Adjusted Income Statement

               
                     

R$ million

1Q16

4Q15

3Q15

2Q15

1Q15

4Q14

3Q14

2Q14

Variation %

1Q16 x 4Q15

1Q16 x 1Q15

Net Interest Income

14,892

14,512

13,735

13,541

13,599

12,986

12,281

12,066

2.6

9.5

NII - Interest Earning Portion

14,734

14,380

13,709

13,415

13,273

12,686

12,162

11,777

2.5

11.0

NII - Non-Interest Earning Portion

158

132

26

126

326

300

119

289

19.7

(51.5)

ALL

(5,448)

(4,192)

(3,852)

(3,550)

(3,580)

(3,307)

(3,348)

(3,141)

30.0

52.2

Gross Income from Financial Intermediation

9,444

10,320

9,883

9,991

10,019

9,679

8,933

8,925

(8.5)

(5.7)

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

1,625

1,493

1,411

1,311

1,211

1,363

1,170

1,270

8.8

34.2

Fee and Commission Income

6,405

6,597

6,380

6,118

5,744

5,839

5,639

5,328

(2.9)

11.5

Personnel Expenses

(3,754)

(3,839)

(3,797)

(3,618)

(3,445)

(3,676)

(3,564)

(3,448)

(2.2)

9.0

Other Administrative Expenses

(4,116)

(4,574)

(4,200)

(3,926)

(3,639)

(4,159)

(3,628)

(3,575)

(10.0)

13.1

Tax Expenses

(1,418)

(1,650)

(1,330)

(1,351)

(1,309)

(1,211)

(1,182)

(1,120)

(14.1)

8.3

Equity in the Earnings (Losses) of Unconsolidated Companies

40

93

38

33

(20)

57

43

35

(57.0)

-

Other Operating Income/ (Expenses)

(1,669)

(1,586)

(1,604)

(1,606)

(1,912)

(1,360)

(1,311)

(1,333)

5.2

(12.7)

Operating Result

6,557

6,854

6,781

6,952

6,649

6,532

6,100

6,082

(4.3)

(1.4)

Non-Operating Result

(87)

(68)

(92)

(55)

(68)

(68)

(45)

(34)

27.9

27.9

Income Tax and Social Contribution

(2,311)

(2,183)

(2,124)

(2,351)

(2,275)

(2,308)

(2,075)

(2,215)

5.9

1.6

Non-controlling Interest

(46)

(41)

(32)

(42)

(32)

(24)

(30)

(29)

12.2

43.8

Adjusted Net Income

4,113

4,562

4,533

4,504

4,274

4,132

3,950

3,804

(9.8)

(3.8)

(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    27       


 

 

 

              Economic and Financial Analysis

 

 

Interest and Non-Interest Earning Portions

 

Average Earning Portion Rate

           

R$ million

1Q16

4Q15

1Q15

Variation

Quarter

12M

Net Interest Income

Interest - due to volume

 

 

 

42

228

Interest - due to spread

 

 

 

312

1,233

- NII - Interest Earning Portion

14,734

14,380

13,273

354

1,461

- NII - Non-Interest Earning Portion

158

132

326

26

(168)

Net Interest Income

14,892

14,512

13,599

380

1,293

Average NIM (1)

7.5%

7.5%

7.5%

 

 

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

In the comparison between the first quarter of 2016 and the previous quarter, the R$380 million increase was due to: (i) the higher interest earning portion, totaling R$354 million, due to the increase of average spread, in the amount of R$312 million; and (ii) the non-interest earning portion increase in the amount of R$26 million.

 

In the comparison between the first quarter of 2016 and the same period of the previous year, the earning portion increased R$1,293 million, reflecting: (i) a R$1,461 million growth in the result of interest earning operations, particularly “Credit Intermediation"; and offset by: (ii) the lower non-interest earning portion results, totaling R$168 million.

Interest Earning Portion

Interest Earning Portion – Breakdown

           

R$ million

1Q16

4Q15

1Q15

Variation

Quarter

12M

NII - Interest Earning Portion Breakdown

Credit Intermediation

11,486

11,313

10,242

173

1,244

Insurance

1,475

1,523

1,420

(48)

55

Securities/Other

1,773

1,544

1,611

229

162

NII - Interest Earning Portion

14,734

14,380

13,273

354

1,461

 

The interest earning portion stood at R$14,734 million in the first quarter of 2016, against R$14,380 million recorded in the fourth quarter of 2015, accounting for an increase of R$354 million. The business line that most contributed to this result was "Securities/Other".

 

In the comparison between the first quarter of 2016 and the same period in the previous year, the interest earning portion recorded a R$1,461 million growth in the interest earning portion, particularly "Credit Intermediation".

  28  Economic and Financial Analysis Report – March 2016

 

 

 

 

              Economic and Financial Analysis

 

 

Interest Earning Portion

 

Interest Earning Portion – Rates

 

The interest earning portion rate in the last 12 months was 7.5% in the first quarter of 2016. In the comparison between the first quarter of 2016 and the same period in the previous year, the growth of 0.2 p.p. was the reflection of increased profits obtained in the interest earning portions of “Credit Intermediation” and "Insurance".

Interest Earning Portion – Average Rates (12 months)

R$ million

1Q16

1Q15

Interest

Average
Balance

Average Rate

Interest

Average
Balance

Average Rate

Credit Intermediation

11,486

370,414

12.0%

10,242

360,622

11.4%

Insurance

1,475

180,970

3.3%

1,420

155,920

3.2%

Securities/Other

1,773

411,992

1.6%

1,611

371,298

1.6%

*

 

 

 

 

 

 

NII - Interest Earning Portion

14,734

-

7.5%

13,273

-

7.3%

*

           

R$ million

1Q16

4Q15

Interest

Average
Balance

Average Rate

Interest

Average
Balance

Average Rate

Credit Intermediation

11,486

370,414

12.0%

11,313

370,405

11.7%

Insurance

1,475

180,970

3.3%

1,523

174,030

3.4%

Securities/Other

1,773

411,992

1.6%

1,544

395,578

1.6%

*

 

 

 

 

 

 

NII - Interest Earning Portion

14,734

-

7.5%

14,380

-

7.5%

 

 

Bradesco    29    


 
 

              Economic and Financial Analysis

 

 

Interest Earning Portion of Credit Intermediation

 

Earning Portion of Credit Intermediation – Breakdown

R$ million

1Q16

4Q15

1Q15

Variation

Quarter

12 months

Net Interest Income - Credit Intermediation

Interest - due to volume

 

 

 

-

101

Interest - due to spread

 

 

 

173

1,143

NII - Interest Earning Portion

11,486

11,313

10,242

173

1,244

 

In the first quarter of 2016, interest earning portion of “Credit Intermediation” reached R$11,486 million, up 1.5% or R$173 million when compared to the fourth quarter of 2015. The variation is, mainly, the result of a R$173 million increase in the average spread due to an improved management in investment resources and funding operations.

 

In the comparison between the first quarter of 2016 and the same period of the previous year, there was an increase of 12.1% or R$1,244 million. The variation is the result of: (i) an increase in the average spread, amounting to R$1,143 million, due to an improved management in investment resources and funding operations; and (ii) a R$101 million increase in the volume of operations.

 

Net Earning Portion of Credit Intermediation

 

The graph beside presents a summary of Credit Intermediation activity. The Gross Margin line refers to interest income from loans, deducted from the client 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 first quarter of 2016, the curve related to the net margin, which presents the result of the net revenue from credit interest of ALL, had a decrease of 15.2% in the quarterly comparison, and 9.4% in the comparison between the first quarter of 2016 and the same period of the previous year, primarily due to the higher delinquency rate in the period, mainly due to: (i) the levelling of provisioning for corporate client operations, particularly a specific client, whose rating worsening had an impact of R$836 million; and (ii) the downturn in economic activities.

 

 

 

(1) Without effect of the levelling of provisioning from a specific corporate client; and

(2) If we ignore the effect of the levelling of provisioning from a specific corporate client, net margin, in the first quarter of 2016 would be R$6,874 million.

 

 

 

  30  Economic and Financial Analysis Report – March 2016

 


 

 

 

              Economic and Financial Analysis

 

 

Interest Earning Portion of Credit Intermediation

 

Expanded Loan Portfolio (1)

In March 2016, the expanded loan portfolio of Bradesco stood at R$463.2 billion, representing a 2.3% decrease compared to December 2015, partially impacted, by the exchange variation in the quarter. Micro, Small and Medium Sized Enterprises and Corporate segment presented a reduction of 6.5% and 1.7%, respectively, while Individuals remained stable during the period.

R$ million

Mar16

Dec15

Mar15

Variation %

Quarter

12M

Customer Profile

Individuals

147,759

147,749

142,051

-

4.0

Companies

315,449

326,278

321,254

(3.3)

(1.8)

Corporations

212,237

215,892

206,338

(1.7)

2.9

SMEs

103,212

110,386

114,916

(6.5)

(10.2)

Total Loan Operations

463,208

474,027

463,305

(2.3)

-

 

(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 Client (Individuals and Corporate)

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

R$ million

Mar16

Dec15

Mar15

Variation %

Quarter

12M

Individuals

Payroll-deductible Loan

35,503

34,565

31,497

2.7

12.7

Credit Card

27,566

28,592

24,586

(3.6)

12.1

Real Estate Financing

23,839

22,781

18,778

4.6

27.0

CDC / Vehicle Leasing

20,654

21,689

23,953

(4.8)

(13.8)

Personal Loans

15,219

15,201

15,882

0.1

(4.2)

Rural Loans

8,045

8,215

10,121

(2.1)

(20.5)

BNDES/Finame Onlending

6,992

7,029

7,324

(0.5)

(4.5)

Overdraft Facilities

4,409

3,905

4,149

12.9

6.3

Sureties and Guarantees

620

707

557

(12.3)

11.3

Other

4,913

5,065

5,204

(3.0)

(5.6)

Total

147,759

147,749

142,051

-

4.0

 
Individuals segment operations remained stable in the quarter and experienced a growth of 4.0% over the last 12 months. The lines highlighted in the quarter were: (i) real estate financing; (ii) payroll-deductible loan; and (iii) banking overdraft. In the last 12 months, the lines that presented significant growth were: (i) real estate financing; and (ii) payroll-deductible loan.

Bradesco    31    


 

 

 

              Economic and Financial Analysis

 

           

Interest Earning Portion of Credit Intermediation

 

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

R$ million

Mar16

Dec15

Mar15

Variation %

Quarter

12M

Companies

Operations Abroad

41,712

48,453

42,139

(13.9)

(1.0)

Working Capital

40,052

42,432

43,277

(5.6)

(7.5)

BNDES/Finame Onlending

28,719

31,129

33,592

(7.7)

(14.5)

Real Estate Financing

26,630

26,508

24,300

0.5

9.6

Export Financing

23,455

23,158

16,841

1.3

39.3

Overdraft Account

9,901

9,794

11,257

1.1

(12.0)

CDC / Leasing

8,623

9,666

11,789

(10.8)

(26.9)

Rural Loans

5,309

5,404

6,451

(1.8)

(17.7)

Sureties and Guarantees

68,800

69,176

73,006

(0.5)

(5.8)

Operations bearing Credit Risk - Commercial Portfolio (1)

37,617

34,319

33,913

9.6

10.9

Other

24,632

26,238

24,689

(6.1)

(0.2)

Total

315,449

326,278

321,254

(3.3)

(1.8)

 

(1) Includes debentures and promissory note operations.

Corporate segment operations decreased by 3.3% in the quarter and 1.8% in the last 12 months. In the quarter as well as in the last 12 months, the operations that showed significant growth were: (i) export financing; and (ii) operations with credit risk – commercial portfolio (debentures and promissory notes).

Expanded Loan Portfolio – Consumer Financing (1)

The graph below shows the types of credit related to Consumer Financing of the Individuals segment, which stood at R$98.9 billion in March 2016, representing a 1.1% decrease  over the quarter and a 3.2% increase over the last 12 months.

The lines highlighted in March 2016 are: (i) personal loans, including payroll-deductible loans, totaling R$50.7 billion; and (ii) credit card, totaling R$27.6 billion. Together, these operations totaled R$78.3 billion, accounting for 79.1% of the Consumer Financing balance.

 

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

 

  32  Economic and Financial Analysis Report – March 2016


 

 

 

              Economic and Financial Analysis

 

 

Interest Earning Portion of Credit Intermediation

 

 

Payroll-deductible Loans

 

In March 2016, payroll-deductible loans operations totaled R$35,503 million, presenting an increase in the quarter-over-quarter comparative of R$938 million, or 2.7%, and in comparison to the same period in the previous year an increase in the amount of R$4,006 million, or 12.7%. The operations with the payroll-deductible loans represented, in March 2016, 70.0% of total personal loans operations.

Real State Financing

In the first quarter of 2016, the origination of real estate financing registered R$3,031 million (R$1,747 million by individuals and R$1,284 million by builders), representing 13,155 properties.

Real state financing operations totaled R$50,469 million in March 2016. The Individuals portfolio increased R$1,058 million, or 4.6%, in the quarter, and R$5,061 million, or 27.0%, in comparison with the same period of the previous year. Corporate operations increased R$122 million, or 0.5%, in the quarter, and R$2,330 million, or 9.6%, in comparison with the same period of the previous year.

Vehicle financing

The variations presented in the portfolio are the reflection of a 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.

In March 2016, vehicle financing operations totaled R$35,226 million, presenting a decrease both in the quarter-over-quarter comparison as well as in comparison with the same period of the previous year. Of the total vehicle portfolio, 75.3% corresponds to "CDC", 22.2% to “Finame”, and 2.5% to "Leasing".


 

Bradesco    33    


 
 

              Economic and Financial Analysis

 

 

Interest Earning Portion of Credit Intermediation

 

Expanded Loan Portfolio Concentration – By Sector

The expanded loan portfolio by economic activity sector remained stable in the share of the sectors that it comprises. In the quarter-over-quarter comparison, there is an increase in the participation of "Individuals" and "Services". In the last 12 months, the "Individuals" and "Public Sector" segments recorded the highest growth.

R$ million

Mar16

%

*

Dec15

%

*

Mar15

%

Activity Sector

 

 

*

 

 

*

 

 

Public Sector

13,130

2.8

*

12,806

2.7

*

8,749

1.9

Private Sector

450,078

97.2

*

461,221

97.3

*

454,556

98.1

 

 

*

 

 

*

 

 

Companies

302,319

65.3

*

313,472

66.1

*

312,505

67.5

Industry

93,194

20.1

*

98,916

20.9

*

94,438

20.4

Commerce

51,984

11.2

*

54,156

11.4

*

57,139

12.3

Financial Intermediaries

6,756

1.5

*

7,562

1.6

*

6,931

1.5

Services

147,075

31.8

*

149,403

31.5

*

150,114

32.4

Agriculture, Cattle Raising, Fishing, Forestry and Forest Exploration

3,310

0.7

*

3,435

0.7

*

3,883

0.8

Individuals

147,759

31.9

*

147,749

31.2

*

142,051

30.7

Total

463,208

100.0

*

474,027

100.0

*

463,305

100.0

 

Expanded Credit Portfolio – Distribution per Business Segment

In relation to the growth of the credit portfolio expanded per "Business Segment", we highlight the evolution of "Corporate" and "Prime" in the last 12 months. In the quarter, the highlight was the "Prime" segment.

R$ million

Mar16

%

Dec15

%

Mar15

%

Variation %

Quarter

12M

Business Segments

 

 

 

Retail

127,893

27.6

130,268

27.5

128,409

27.7

(1.8)

(0.4)

Corporate

213,677

46.1

217,298

45.8

207,340

44.7

(1.7)

3.1

Middle Market

45,399

9.8

48,855

10.3

50,409

10.9

(7.1)

(9.9)

Prime

24,212

5.2

23,893

5.0

22,170

4.8

1.3

9.2

Other / Non-account Holders (1)

52,026

11.2

53,714

11.3

54,976

11.9

(3.1)

(5.4)

Total

463,208

100.0

474,027

100.0

463,305

100.0

(2.3)

-

(1) It consists, mostly, of non-account holders, originating from the financing activities of vehicles, credit cards and payroll-deductible loans.

 

Expanded Credit Portfolio – Per Currency

The balance of loans and indexed on-lending and/or denominated in foreign currency (excluding ACCs) totaled R$47.5 billion in March 2016, presenting a 14.3% decrease in the quarter, reflecting the devaluation of the dollar of 8.9%; and the 2.1% increase in the last 12 months.

In March 2016, the total of credit operations in reais reached R$415.7 billion, representing a 0.7% decrease in the quarter-over-quarter comparison and a 0.2% increase in the last 12 months.

Disregarding the effect of the devaluation of the dollar, the expanded portfolio would have presented a 1.3% decrease in the quarter and 1.0% in the last 12 months.

 
 
 

 34  Economic and Financial Analysis Report – March 2016 


 

 

 

              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$22.6 billion growth in the loan portfolio over the last 12 months, and accounted for 4.9% of the portfolio in March 2016.

(1) Includes new loans contracted in the last 12 months by clients since March 2015.

Changes in the Expanded Loan Portfolio – By Rating

The chart below shows that the vast majority of new borrowers and clients that have remained in the loan portfolio since March 2015 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 between March 2015 and March 2016

Total Credit on
March 2016

x

New customers between April 2015 and
March 2016

x

Remaining Customers from March 2015

R$ million

%

 

R$ million

%

 

R$ million

%

Rating

 

 

 

 

 

 

 

 

AA - C

424,896

91.7

 

21,405

94.6

 

403,491

91.6

D

10,280

2.2

 

302

1.4

 

9,978

2.3

E - H

28,032

6.1

 

910

4.0

 

27,122

6.1

Total

463,208

100.0

 

22,617

100.0

 

440,591

100.0

 

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

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

Customer Profile

 

Mar16

 

 

Dec15

 

 

Mar15

 

By Rating

By Rating

By Rating

AA-C

D

E-H

AA-C

D

E-H

AA-C

D

E-H

Corporations

95.7

1.5

2.8

96.5

2.0

1.5

97.5

0.7

1.7

SMEs

86.1

3.9

10.0

87.4

3.6

9.0

89.7

3.1

7.3

Individuals

90.0

2.0

8.0

90.0

1.9

8.1

91.1

1.7

7.2

Total

91.7

2.2

6.1

92.4

2.3

5.3

93.6

1.6

4.8

 

Bradesco    35       


 
 

              Economic and Financial Analysis

 

 

Interest Earning Portion of Credit Intermediation

 

Expanded Loan Portfolio – By Debtor

The range of the hundred main debtors was more concentrated both in the last quarter and in the last 12 months, although the high quality of credit of these clients should be highlighted.

 
 

Loan Portfolio(1) – By Type

All operations bearing credit risk reached R$495.1 billion, an increase of 0.6% in the last 12 months and a 2.9% decrease in the quarter.

R$ million

Mar16

Dec15

Mar15

Variation %

Quarter

12M

Loans and Discounted Securities

171,475

179,044

171,516

(4.2)

-

Financing

125,614

130,894

125,197

(4.0)

0.3

Rural and Agribusiness Financing

20,586

20,844

23,750

(1.2)

(13.3)

Leasing Operations

2,742

3,073

4,015

(10.8)

(31.7)

Advances on Exchange Contracts

9,087

7,647

7,036

18.8

29.2

Other Loans

24,220

25,493

20,909

(5.0)

15.8

Subtotal Loan Operations (2)

353,723

366,995

352,424

(3.6)

0.4

Sureties and Guarantees Granted (Memorandum Accounts)

69,420

69,883

73,563

(0.7)

(5.6)

Operations bearing Credit Risk - Commercial Portfolio (3)

37,617

34,319

33,913

9.6

10.9

Letters of Credit (Memorandum Accounts)

179

286

502

(37.4)

(64.3)

Advances from Credit Card Receivables

1,046

1,293

1,493

(19.1)

(29.9)

Co-obligation in Loan Assignment CRI (Memorandum Accounts)

1,128

1,160

1,308

(2.8)

(13.8)

Co-obligation in Rural Loan Assignment (Memorandum Accounts)

93

91

102

2.2

(8.8)

Subtotal of Operations bearing Credit Risk - Expanded Portfolio

463,208

474,027

463,305

(2.3)

-

Other Operations Bearing Credit Risk (4)

31,901

36,083

29,067

(11.6)

9.7

Total Operations bearing Credit Risk

495,108

510,109

492,372

(2.9)

0.6

(1) In addition to the Expanded Portfolio, it includes other operations bearing credit risk;
(2) As defined by Bacen;
(3) Includes debentures 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).

 

  36  Economic and Financial Analysis Report – March 2016


 

 

 

              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 client loyalty.

Loan Portfolio(1) – Delinquency

Delinquency over 90 days (2)

 

As predicted, the delinquency ratio, comprising the balance of operations delayed for more than 90 days, showed an increase in the quarter, due to: (i) the continued unfavorable economic environment, with impact on the quality of the credit portfolio, mainly in,  Micro, Small and Medium Sized Enterprises; and (ii) the decrease in loan portfolio in the first quarter of 2016, including in Micro, Small and Medium Sized Enterprises.

 

Delinquency between 15 and 90 days

In the quarter, short-term delinquency, including operations overdue by between 15 and 90 days, presented an increase, impacted, partially, by: (i) seasonal issues at the beginning of each year; and (ii) and the individual cases both in “Small and Medium Sized Enterprises”, and in “Large Enterprises”, besides the effect of reduction of the credit portfolio in the period.

 

Bradesco    37    


 
 

              Economic and Financial Analysis

 

 

Interest Earning Portion of Credit Intermediation

 

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

Composition of the Provision

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$30.5 billion in March 2016, representing 8.6% of the total loan portfolio, comprising: (i) generic provision (client and/or operation rating), mainly, due to the levelling of provisioning of a specific corporate client, in the amount of R$836 million; (ii) specific provision (non-performing loans); and (iii) excess provision (internal criteria, including provision for guarantees provided).

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

 

 


Net Loss of Recovery


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 March 2015, the net loss in the subsequent 12 months was 3.3%, representing an effective coverage of 203.0%.

It should be highlighted that, considering the losses expected for one year (dotted part), which has a high correlation with the operations of abnormal course of the E-H ratings, there is an effective coverage of 220.5% for March 2016, which is an index of good comparability of surplus provisions, because it eliminates the effect of any sales of portfolios.

 

(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 the third quarter of 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.

 

  38  Economic and Financial Analysis Report – March 2016


 
 

              Economic and Financial Analysis

 

 

Interest Earning Portion of Credit Intermediation

 

Coverage Ratio

The graph below presents the behavior of the ratios to cover the provision for doubtful accounts in relation to the default credits exceeding 60 and 90 days. In March 2016, these ratios have presented very comfortable levels, reaching a 162.9% and a 204.2% coverage, respectively.

Bradesco monitors its credit portfolio, as well as its respective risk, using the concept of expanded portfolio. Besides the provision for doubtful accounts required by Bacen, Bradesco has a surplus provision of R$6.4 billion, to cover eventual situations of stress, as well as other operations/commitments with credit risk.

 

 

 

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 %)

Mar16

Dec15

Mar15

Total Loan Operations (1)

353,723

366,995

352,424

- Individuals

146,658

146,540

140,859

- Companies

207,065

220,454

211,565

Total Provision (2)

30,497

29,499

23,618

- Specific

14,365

14,274

12,325

- Generic

9,725

8,815

7,285

- Excess (2)

6,407

6,410

4,008

Specific Provision / Total Provision (2) (%)

47.1

48.4

52.2

Total Provision (2) / Loan Operations (%)

8.6

8.0

6.7

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

90.0

90.6

92.1

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

2.4

2.7

1.9

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

7.6

6.6

6.1

D Rated Loan Operations

8,587

10,027

6,655

Provision for D-rated Operations

2,311

2,432

1,872

D Rated Provision / Loan Operations (%)

26.9

24.3

28.1

D - H Rated Non-Performing Loans

21,495

20,775

17,926

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

141.9

142.0

131.7

E - H Rated Loan Operations

26,842

24,383

21,356

Provision for E-to-H-rated Loan Operations

22,928

21,327

17,965

E - H Rated Provision / Loan Operations (%)

85.4

87.5

84.1

E - H Rated Non-Performing Loans

17,217

17,224

14,703

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

177.1

171.3

160.6

(1) As defined by Bacen; and
(2) Includes provision for guarantees provided, encompassing sureties, guarantees, letters of credit and standby letters of credit, which comprises the concept of “excess” ALL.

 

 

Bradesco    39    


 
 

              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 client 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 clients. 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. It proves that Bradesco is capable of meeting demand for loaning funds through its own funding.

 

R$ million

Mar16

Dec15

Mar15

Variation %

Quarter

12M

Funding vs. Investments

 

Demand Deposits + Sundry Floating

27,716

24,421

36,794

13.5

(24.7)

Savings Deposits

88,261

91,879

91,741

(3.9)

(3.8)

Time Deposits + Debentures (1)

163,228

158,662

155,834

2.9

4.7

Funds from Financial Bills (2)

103,696

100,070

80,171

3.6

29.3

Customer Funds

382,901

375,032

364,540

2.1

5.0

(-) Reserve Requirements

(49,921)

(54,792)

(46,889)

(8.9)

6.5

(-) Available Funds

(8,116)

(9,372)

(10,549)

(13.4)

(23.1)

Customer Funds Net of Reserve Requirements

324,864

310,868

307,102

4.5

5.8

Onlending

39,228

42,101

42,605

(6.8)

(7.9)

Securities Abroad

8,921

9,477

8,076

(5.9)

10.5

Borrowing

23,621

28,237

19,764

(16.3)

19.5

Other (Subordinated Debt + Other Borrowers - Cards)

68,667

69,736

54,712

(1.5)

25.5

Total Funding (A)

465,301

460,419

432,259

1.1

7.6

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

393,788

404,144

389,742

(2.6)

1.0

B/A (%)

84.6

87.8

90.2

(3.2) p.p.

(5.6) 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.

  40  Economic and Financial Analysis Report – March 2016


 

 

 

              Economic and Financial Analysis

 

 

Interest Earning Portion of Credit Intermediation

 

Main Funding Sources

The following table presents the changes in these sources:

R$ million

Mar16

Dec15

Mar15

Variation

Quarter

12M

Amount

%

Amount

%

Demand Deposits

22,590

23,820

30,230

(1,230)

(5.2)

(7,640)

(25.3)

Savings Deposits

88,261

91,879

91,741

(3,618)

(3.9)

(3,480)

(3.8)

Time Deposits

77,754

79,595

89,276

(1,841)

(2.3)

(11,522)

(12.9)

Debentures (1)

85,474

79,067

66,558

6,407

8.1

18,916

28.4

Borrowing and Onlending

62,849

70,338

62,370

(7,489)

(10.6)

479

0.8

Funds from Issuance of Securities (2)

112,617

109,547

88,247

3,070

2.8

24,370

27.6

Subordinated Debts

50,184

50,283

37,990

(99)

(0.2)

12,194

32.1

Total

499,729

504,529

466,412

(4,800)

(1.0)

33,317

7.1

 

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

(2) Includes: Financial Bills, in March 2016, totaling R$72,612 million (R$71,692 million in December 2015 and R$55,146 million in March 2015).

Demand deposits

The reductions of R$1,230 million, or 5.2%, in the first quarter of 2016 in comparison with the previous quarter, and of R$7,640 million, or 25.3%, in comparison with the first quarter of the previous year, were mostly due to new business opportunities offered to clients, because of interest rate fluctuations in that period.

Savings Deposits


Savings deposits totaled R$88,261 million in March 2016, showing a decrease of R$3,618 million or 3.9% in comparison with the previous quarter and R$3,480 million or 3.8% in comparison with the same period of the previous year, mainly due to new business opportunities offered to clients, in virtue of the oscillations of interest rates occurring in the period.

 

 

Bradesco    41       


 

 

 

              Economic and Financial Analysis

 

Interest Earning Portion of Credit Intermediation

 

Time Deposits

At the end of the first quarter of 2016, the balance of time deposits totaled R$77,754 million, registering decreases both in the quarter-over-quarter comparison, of R$1,841 million or 2.3%, and in comparison with the same period of the previous year, of R$11,522 million or 12.9%.

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

 

 

 

 

Debentures

In March 2016, Bradesco’s debentures balance totaled R$85,474 million, registering an increase both in the quarter-over-quarter comparison, of R$6,407 million, or 8.1%, and in comparison with the same period in the previous year of R$18,916 million, or 28.4%.

Such variations refer mainly to the placement of these financial instruments, which are also used as ballast in committed transactions.

Borrowing and On-lending

In March 2016, balance of on-lending registered R$62,849 million, a decrease of R$7,489 million, or 10.6%, in comparison with the previous quarter, mainly due to (i) the decrease of R$4,979 million in the obligations for loans and denominated and/or indexed on-lending in foreign currency; and (ii) the decrease in the volume of funding raised by borrowings and on-lending in the country, mainly through Finame operations and BNDES.

In the comparison between March 2016 and the same period of the previous year, the balance of borrowings and on-lending recorded an increase of R$479 million, or 0.8%, essentially due to: (i) the increase of R$5,727 million in borrowings and on-lending denominated and/or indexed in foreign currency, whose balance changed from R$21,413 million in March 2015 to R$27,140 million in March 2016, primarily due to the positive exchange rate variation of 10.9% in the period; offset by: (ii) the reduction of R$5,248 million, or 12.8%, in the volume of resources captured by borrowingsand on-lending in the country, mainly in the form of Finame operations.


  

 

  42  Economic and Financial Analysis Report – March 2016


 
 

              Economic and Financial Analysis

 

 

Interest Earning Portion of Credit Intermediation

 

Funds from Issuance of Securities

Funds from Issuance of Securities totaled R$112,617 million, presenting an increase of R$3,070 million, or 2.8%, over the previous quarter, primarily due to the increase in the balance of: (i) Letters of Credit for Agribusiness operations, totaling R$1,757 million; (ii) in Real Estate Loan Letters operations, totaling R$956 million; and (iii) in Financial Bills, totaling R$920 million.

In the comparison between March 2016 and the same period of the previous year, the increase of R$24,370 million, or 27.6%, was mainly due to: (i) the increased inventory of Financial Bills, from R$55,146 million in March 2015 to R$72,612 million in March 2016, primarily due to the new issuances in the period; and (ii) the higher volume of Mortgage Bonds, in the amount of R$6,879 million.

 

 

 

 

Subordinated Debt


Subordinated Debt totaled R$50,184 million in March 2016 (R$12,315 million abroad and R$37,869 million in Brazil), presenting a decrease in the quarter-over-quarter comparison, of R$99 million, or 0.2%. In comparison with the same period of the previous year, it presented an increase of R$12,194 million, or 32.1%, mainly due to the issue of new subordinated debts in the periods.

 

 Bradesco    43       


 
 

              Economic and Financial Analysis

 

 

Interest Earning Portion of Securities/Other

 

Earning Portion of Securities/Other – Breakdown

R$ million

1Q16

4Q15

1Q15

Variation

Quarter

12M

Securities/Other Margin - Interest Earning Operations

Interest - due to volume

 

 

 

23

58

Interest - due to spread

 

 

 

206

104

NII - Interest Earning Portion

1,773

1,544

1,611

229

162

 

In the comparison between the first quarter of 2016 and the previous quarter, there was an increase of R$229 million in the interest earning portion of “Securities/Other”, which includes the assets and liabilities management (ALM). The change observed was primarily due to: (i) an increase in the average spread, benefitted by the positions in the pre-fixed portfolios, in the amount of R$206 million; and (ii) an increase in the volume of operations, in the amount of R$23 million.

In the comparison between the first quarter of 2016 and same period of the previous year, the interest earning portion of “Securities/Other”, recorded an increase of R$162 million. This result was due to: (i) an increase of R$104 million in the average spread; and (ii) an increase in the volume of operations, resulting in R$58 million.

 

Interest Earning Portion of Insurance

 

Earning Portion of Insurance – Breakdown

R$ million

1Q16

4Q15

1Q15

Variation

Quarter

12M

Insurance Margin - Interest Earning Operations

Interest - due to volume

 

 

 

19

69

Interest - due to spread

 

 

 

(67)

(14)

NII - Interest Earning Portion

1,475

1,523

1,420

(48)

55

 

Comparing the first quarter of 2016 with the previous quarter, the interest earning portion of insurance operations recorded a R$48 million decrease, or 3.2%, which was due to: (i) an R$67 million decrease in the average spread; offset by: (ii) an increase in the volume of operations, totaling R$19 million.

In the comparison between the first quarter of 2016 and the same period of the previous year, the interest earning portion presented an increase of 3.9%, or R$55 million, due to: (i) a greater volume of operations, in the amount of R$69 million; offset by: (ii) the decrease of the average spread, in the amount of R$14 million.

 

Non-Interest Earning Portion

 

Non-Interest Earning Portion – Breakdown

 

R$ million

1Q16

4Q15

1Q15

Variation

Quarter

12M

NII - Non-Interest Earning Portion

NII - Non-Interest Earning Portion

158

132

326

26

(168)

Non-interest earning portion stood at R$158 million in the first quarter of 2016, showing a R$26 million increase, due to higher gains with arbitration of markets. In the comparison between the first quarter of 2016 and the same period of the previous year, there was a decrease of R$168 million in the non-interest earning portion.

 

  44  Economic and Financial Analysis Report – March 2016

 


 

 

 

              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

Mar16

Dec15

Mar15

Variation %

Mar16 x Dec15

Mar16 x Mar15

Assets

Current and Long-Term Assets

212,967

205,167

182,053

3.8

17.0

Securities

200,016

191,921

170,395

4.2

17.4

Insurance Premiums Receivable

3,227

3,329

2,991

(3.1)

7.9

Other Loans

9,724

9,917

8,667

(1.9)

12.2

Permanent Assets

4,629

5,040

4,900

(8.2)

(5.5)

Total

217,595

210,207

186,953

3.5

16.4

*

         

Liabilities

Current and Long-Term Liabilities

194,090

188,740

165,185

2.8

17.5

Tax, Civil and Labor Contingencies

3,116

3,019

2,596

3.2

20.0

Payables on Insurance, Pension Plan and Capitalization Bond Operations

523

533

536

(1.9)

(2.4)

Other Reserve Requirements

7,478

7,352

4,758

1.7

57.2

Insurance Technical Reserves

13,574

13,341

13,052

1.7

4.0

Life and Pension Plan Technical Reserves

162,579

157,600

137,322

3.2

18.4

Capitalization Bond Technical Reserves

6,820

6,893

6,921

(1.1)

(1.5)

Non-controlling Interest

671

631

631

6.3

6.3

Shareholder's Equity (1)

22,834

20,837

21,137

9.6

8.0

Total

217,595

210,207

186,953

3.5

16.4

 

(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$14,335 million in March 2016.

Consolidated Income Statement

R$ million

1Q16

4Q15

1Q15

Variation %

1Q16 x 4Q15

1Q16 x 1Q15

Insurance Written Premiums, Pension Plan Contributions and Capitalization Bond Income

15,186

19,130

13,634

(20.6)

11.4

Premiums Earned from Insurance, Pension Plan Contribution and Capitalization Bond

9,319

9,396

8,421

(0.8)

10.7

Financial Result from the Operation

1,441

1,463

1,381

(1.5)

4.3

Sundry Operating Income

287

364

158

(21.1)

81.6

Retained Claims

(5,614)

(5,784)

(5,078)

(2.9)

10.6

Capitalization Bond Draws and Redemptions

(1,226)

(1,255)

(1,218)

(2.3)

0.7

Selling Expenses

(833)

(815)

(817)

2.2

2.0

General and Administrative Expenses

(645)

(781)

(553)

(17.4)

16.6

Tax Expenses

(198)

(195)

(173)

1.3

14.5

Other Operating Income/Expenses

(274)

(194)

(171)

40.9

60.2

Operating Result

2,256

2,197

1,950

2.7

15.7

Equity Result

183

233

134

(21.5)

36.6

Income before Taxes and Profit Sharing

2,439

2,431

2,084

0.3

17.0

Income Tax and Contributions

(991)

(977)

(739)

1.4

34.1

Profit Sharing

(30)

(19)

(26)

57.9

15.4

Non-controlling Interest

(39)

(29)

(36)

34.5

8.3

Net Income

1,380

1,405

1,283

(1.8)

7.6

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

Bradesco    45       

 


 

 

 

              Economic and Financial Analysis

 

 

Insurance, Pension Plans and Capitalization Bonds

 

Income Distribution of Grupo Bradesco Seguros e Previdência

R$ million

1Q16

4Q15

3Q15

2Q15

1Q15

4Q14

3Q14

2Q14

Life and Pension Plans

725

727

738

785

762

693

588

698

Health

208

247

139

116

182

201

168

184

Capitalization Bonds

133

125

122

145

152

120

74

119

Basic Lines and Other

313

307

318

238

187

222

228

71

Total

1,380

1,405

1,317

1,284

1,283

1,236

1,058

1,072

 

Performance Ratios

%

1Q16

4Q15

3Q15

2Q15

1Q15

4Q14

3Q14

2Q14

Claims Ratio (1)

72.1

71.9

73.1

71.4

71.7

70.9

72.7

70.2

Expense Ratio (2)

9.9

10.4

10.4

10.7

10.4

10.6

10.5

11.2

Administrative Expenses Ratio (3)

4.2

4.1

4.3

4.0

4.1

4.0

4.6

4.0

Combined Ratio (4) (5)

86.1

86.5

86.9

86.5

86.8

85.9

86.5

86.3

 

(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

Due to the concentration of private pension contributions, which occurred historically in the last quarter of the year, the revenue of the first quarter of 2016 did not demonstrate the same performance, when compared with the fourth quarter of 2015.

In comparison with the same period of the previous year, the turnover presented a growth of 11.4%, influenced by the "Life and Pension" and "Health" products, which presented growths of 13.6% and 16.8%, respectively.

 

 

 

  46  Economic and Financial Analysis Report – March 2016


 

 

 

              Economic and Financial Analysis

 

 

Insurance, Pension Plans and Capitalization Bonds

 

Claims Ratio Indexes per Industry

Indexes of Commercialization of Insurance per Industry

 

 

 

 

Bradesco    47       


 

              Economic and Financial Analysis

 

Insurance, Pension Plans and Capitalization Bonds

 

Efficiency Ratio

General and Administrative Expenses / Billing.

The efficiency ratio of the first quarter of 2016 was in line with that presented both in the fourth quarter of 2015, as in the same period of the previous year, even with the seasonality of billing that occurs in the last quarter of every year and to the collective agreement of the category, which occurred in January 2016.

Technical Reserves

 

  48  Economic and Financial Analysis Report – March 2016

 

 

 

              Economic and Financial Analysis

 

Bradesco Vida e Previdência

 

R$ million (unless otherwise stated)

1Q16

4Q15

3Q15

2Q15

1Q15

4Q14

3Q14

2Q14

Net Income

725

727

738

785

762

693

588

698

Premium and Contribution Income (1)

7,175

11,153

7,112

9,183

6,318

10,644

5,645

7,301

- Income from Pension Plans and VGBL

5,786

9,744

5,739

7,921

5,081

9,371

4,383

6,117

- Income from Life/Personal Accidents Insurance Premiums

1,389

1,409

1,373

1,262

1,237

1,273

1,262

1,184

Technical Reserves

162,579

157,600

148,321

144,337

137,322

133,857

126,858

124,192

Investment Portfolio

168,992

162,686

155,526

152,035

144,426

140,704

132,535

129,193

Claims Ratio

31.2

38.9

35.8

34.4

35.3

35.0

36.6

31.5

Expense Ratio

17.3

17.6

18.7

17.0

18.6

18.7

18.5

20.7

Combined Ratio

56.1

63.6

61.5

59.7

61.1

61.8

63.4

57.8

Participants / Policyholders (in thousands)

33,070

31,985

30,349

29,660

29,306

28,207

27,625

27,789

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

27.1

28.8

26.9

27.2

23.9

28.4

25.4

26.6

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

18.7

17.7

17.6

17.2

17.7

17.3

17.7

17.2

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

(2) The first quarter of 2016 includes the latest data released by SUSEP (February/16).

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

The billing, which for the segment, is concentrated, historically, in the last quarter of the year, did not have the same performance in comparison with the fourth quarter of 2015.  Net income for the first quarter of 2016 remained in line with that presented in the previous quarter, due to: (i) a decrease in the financial income; partially offset by: (ii) a decrease of 7.7 p.p. in the claims ratio; and (iii) a decrease of 0.3 p.p. in the commercialization index.

The revenue for the first quarter of 2016 showed a growth of 13.6% in comparison with the same period of the previous year. Net income for the first quarter of 2016 was 4.9% lower than the results calculated in the same period in the previous year, influenced by the increase of the aliquot of the Social Contribution (CSLL), that affected the quarter results; partially offset by: (i) a decrease of 4.1 p.p. in the claims ratio and (ii) a decrease of 1.3 p.p. in the commercialization index.

In March 2016, technical reserves for Bradesco Vida e Previdência stood at R$162.6 billion, made up of R$154.7 billion from "Pension Plans and VGBL" and R$7.9 billion from "Life, Personal Accidents and Other Lines", resulting in an increase of 3.2% over December 2015.

The Pension Plan and VGBL Investment Portfolio accounted for 29.6% of market funds in February 2016 (source: Fenaprevi).

 

Growth of Participants and Life and Personal Accident Policyholders

In March 2016, the number of Bradesco Vida e Previdência clients exceeded 2.3 million pension plan and VGBL participants, and 30.0 million life and personal accident policyholders. This significant growth was fueled by the strength of the Bradesco brand and the improvement in selling and management policies.

 

 

 

 

Bradesco    49       


 

 

 

              Economic and Financial Analysis

 

Bradesco Saúde and Mediservice

 

R$ million (unless otherwise stated)

1Q16

4Q15

3Q15

2Q15

1Q15

4Q14

3Q14

2Q14

Net Income

208

247

139

116

182

201

168

184

Net Written Premiums

4,909

4,864

4,621

4,376

4,186

4,078

3,851

3,509

Technical Reserves

7,031

6,848

6,806

6,785

6,665

6,453

6,226

6,149

Claims Ratio

87.5

85.7

89.9

89.7

88.5

87.7

87.6

86.1

Expense Ratio

5.3

5.2

5.3

5.4

5.3

5.1

4.8

4.6

Combined Ratio

99.6

99.7

102.3

102.9

101.5

99.5

98.1

97.7

Policyholders (in thousands)

4,394

4,444

4,461

4,472

4,478

4,525

4,475

4,360

Written Premiums Market Share (%) (1)

50.9

49.3

49.3

48.6

48.0

46.1

45.8

45.2

 

 (1) The first quarter of 2016 includes the latest data released by ANS (February/16).

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

Net income for the first quarter of 2016 decreased 15.8% over the results calculated for the previous quarter, mainly due to: (i) an increase of 1.8 p.p. in claims; partially offset by: (ii) an increase of 0.9% in billing; (iii) an improvement in the equity and financial results; and (iv) an improvement in the administrative efficiency ratio, even considering the collective agreement of the category, in January 2016.

Net income for the first quarter of 2016 showed a growth of 14.3% in comparison with the results calculated in the same period of the previous year, mainly due to: (i) the increase of 17.3% in billing; (ii) the decrease of 1.0 p.p. in the claims ratio; (iii) the maintenance of the  commercialization index; (iv) the improvement of the equity and financial results; partially offset by: (v) the increase in the aliquot of the Social Contribution (CSLL), that affected the results of the quarter.

In March 2016, Bradesco Saúde and Mediservice maintained a strong market position in the corporate segment (source: ANS).

Approximately 136 thousand companies in Brazil have Bradesco Saúde insurance and Mediservice plans.

Of the 100 largest companies in Brazil in terms of billing, 49 are Bradesco Saúde and Mediservice customers (source: Exame magazine – "Melhores e Maiores" ranking, July 2015).

 

Number of Bradesco Saúde and Mediservice Policyholders

These two companies have a combined total of more than 4.3 million clients. The large share of corporate insurance in this portfolio (96.2% in March 2016) is proof of its high level of specialization and customization in the provision of group plans.

 

 

  50  Economic and Financial Analysis Report – March 2016


 

 

              Economic and Financial Analysis

Bradesco Capitalização

 

R$ million (unless otherwise stated)

1Q16

4Q15

3Q15

2Q15

1Q15

4Q14

3Q14

2Q14

Net Income

133

125

122

145

152

120

74

119

Capitalization Bond Income

1,343

1,369

1,477

1,323

1,338

1,432

1,416

1,290

Technical Reserves

6,820

6,893

6,985

6,968

6,921

6,708

6,502

6,267

Customers (in thousands)

3,076

3,190

3,287

3,349

3,393

3,433

3,436

3,456

Premium Income Market Share (%) (1)

27.4

25.6

26.4

25.6

27.7

24.4

24.3

23.6

 (1) The first quarter of 2016 includes the latest data released by SUSEP (February/16).

Net income for the first quarter of 2016 recorded an increase of 6.4% over the previous quarter, primarily due to: (i) an increase in financial income; and (ii) an improvement in the administrative efficiency ratio.

Net income in the first quarter of 2016 recorded a decrease of 12.5% over the same period in the previous year, primarily due to: (i) the decrease of financial income; (ii) the increase of the aliquot of the Social Contribution (CSLL) that affected the results of the quarter.

Bradesco Capitalização ended the first two months of 2016 in first place among the capitalization bond companies, showing 2.3% of growth in revenue in comparison with 2015, 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 clients, Bradesco Capitalização has a product portfolio, which ranges in payment method (lump or monthly), contribution term, periodicity and value of premiums that meet the requirements and expectations of the clients.

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 clients the possibility of creating a financial reserve, Capitalization Bonds with the socio-environmental profile seek to raise client’s awareness of 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) Fundação SOS Mata Atlântica (which contributes to the preservation of biological and cultural diversity of the Atlantic Forest, stimulating social and environmental citizenship); (ii) Fundação Amazonas Sustentável (which contributes to the sustainable development, environmental preservation and improvement of the quality of life in communities that benefit from preservation centers in the state of Amazonas); (iii) Instituto Brasileiro de Controle do Câncer (the Brazilian Cancer Control Institute – which contributes to the prevention, early diagnosis and treatment of breast cancer in Brazil); (iv) Tamar Project (created to preserve sea turtles); and (v) Instituto Arara Azul (created to work on the preservation of Blue Macaws in their natural habitat).

 

 

Bradesco    51    


 

 

              Economic and Financial Analysis

 

Bradesco Auto/RE and Atlântica Companhia de Seguros

 

R$ million (unless otherwise stated)

1Q16

4Q15

3Q15

2Q15

1Q15

4Q14

3Q14

2Q14

Net Income

46

52

87

73

42

60

37

38

Net Written Premiums

1,328

1,380

1,548

1,466

1,401

1,319

1,655

1,551

Technical Reserves

5,951

5,955

5,995

5,970

5,910

5,823

5,952

5,689

Claims Ratio

58.4

56.9

56.3

57.3

61.2

62.1

62.8

62.5

Expense Ratio

20.5

20.7

20.8

20.9

19.7

19.5

21.0

21.8

Combined Ratio

106.5

105.1

102.6

103.7

107.3

106.4

105.4

107.6

Policyholders (in thousands)

3,674

3,781

3,762

3,971

4,285

4,480

4,536

3,690

Premium Income Market Share (%) (1)

9.2

9.5

9.7

10.0

9.9

10.1

10.6

10.6

 

(1) The first quarter of 2016 includes the latest data released by SUSEP (February/16).

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 first quarter of 2016 was 11.5% lower than the results presented in the previous quarter, due to: (i) the increase of 1.5 p.p. in the claims ratio; (ii) the decrease in the financial results; partially offset by the: (iii) improvement in the administrative efficiency ratio, even considering the collective agreement of the category, in January 2016.

Net profit in the first quarter of 2016 presented a 9.5% increase in comparison with the same period of the previous year, mainly due to: (i) the decrease of 2.8 p.p. in the claims ratio index; partially offset by: (ii) the decrease in the financial results; and (iii) the increase of the aliquot of the Social Contribution (CSLL), that affected the results of the quarter.

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 Hulls" 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.

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 Auto Assistência Total" (Auto Insurance Total Assistance), exclusively for account holders of Bradesco, which assists with Assistência Dia e Noite services (Day and Night assistance services), for vehicle and residence of insured persons.

Aiming to provide a consistently better service, Bradesco Auto/RE celebrated nine years of network activity of automotive centers Bradesco Auto Center (BAC), which offer policyholders access to a varied range of services in a single place. Since 2007 there have been more than 500 thousand assistances, between claims, provision of spare cars, installation of anti-theft equipment, prior inspections performed and preventative maintenance checks and glass repairs.

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 1.5 million insured homes. Recently, were launched the "Seguro Residencial Mensal" (Monthly Home Insurance), a residential product with monthly billing by direct debit in the current account, and "Bradesco Seguro Simpli Empresa", an easily purchased corporate product is intended for commercial establishments and service providers, such as bakeries, pousadas (personalized hospitality), schools, academies, cafeterias, and beauty salons, among others.

 

  52  Economic and Financial Analysis Report – March 2016


 

 

 

              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:

 

R$ million

1Q16

4Q15

1Q15

Variation

As a %
of 1Q16

Quarter

12M

Amount

%

Amount

%

Fee and Commission Income

Card Income

2,421

2,583

2,208

(162)

(6.3)

213

9.6

37.8

Checking Account

1,364

1,376

1,072

(12)

(0.9)

292

27.2

21.3

Fund Management

674

663

625

11

1.7

49

7.8

10.5

Loan Operations

656

729

635

(73)

(10.0)

21

3.3

10.2

Collection

399

400

387

(1)

(0.2)

12

3.1

6.2

Consortium Management

278

275

244

3

1.1

34

13.9

4.3

Custody and Brokerage Services

150

144

129

6

4.2

21

16.3

2.3

Underwriting / Financial Advisory Services

162

137

149

25

18.2

13

8.7

2.5

Payments

97

97

102

-

-

(5)

(4.9)

1.5

Other

204

193

193

11

5.7

11

5.7

3.2

Total

6,405

6,597

5,744

(192)

(2.9)

661

11.5

100.0

Business Days

61

63

61

(2)

(3.2)

-

-

 

 

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

Card Income

Income from card fees totaled R$2,421 million in the first quarter of 2016, a decrease of R$162 million, or 6.3% over the previous quarter, basically due to: (i) the seasonality of purchases at the end of the year; and (ii) the lower number of business days in this quarter.

In the comparison between the first quarter of 2016 and the same period of the previous year, the R$213 million or 9.6% growth, is primarily due to: (i) the increase in the financial volume traded; and (ii) the increased amount of transactions carried out in the period.

 

 

Bradesco    53    



 

 

 

              Economic and Financial Analysis

 

Fee and Commission Income

 

Checking Account

In the first quarter of 2016, the services revenues from checking accounts presented a slight reduction of 0.9% in comparison with the previous quarter, mainly influenced (i) by the seasonal effect of the fourth quarter of 2015, a period in which there was a substantial increase in the volume of services provided to our account holders; and (ii) by the lower number of business days in this quarter.

In the comparison between the first quarter of 2016 and the same period of the previous year, the income from current account services increased R$292 million, or 27.2%, mainly due to: (i) the expansion of the portfolio of services rendered, with the adhesion of clients for the new segments “Classic” and “Exclusive”; and (ii) the increase in the volume of business.

 

Loan Operations

In the first quarter of 2016, revenues from loan operations totaled R$656 million, which represents a R$73 million, or 10.0%, decrease over the previous quarter, due to: (i) the lower number of business days in this quarter; and (ii) due to the low demand for credit products in the period.

In the comparison between the first quarter of 2016 and the same period of the previous year, the R$21 million or 3.3% increase was substantially due to a higher income from collaterals, which increased 10.1% in the period.

 

 

  54  Economic and Financial Analysis Report – March 2016

 

 

 

              Economic and Financial Analysis

 

Fee and Commission Income

 

Fund Management

In the first quarter of 2016, fund management income totaled R$674 million, presenting an increase of R$11 million, or 1.7%, compared with the previous quarter, mainly due to the 8.4% increase in the volume of funds raised and managed. 

In the comparison between the first quarter of 2016 and the same period of the previous year, the increase of R$49 million, or 7.8%, was basically due to the increase in the volume of funds raised and managed, which grew 21.1% in the period, highlighted investments in fixed income funds, with a growth of 24.0% in the period.

 

R$ million

Mar16

Dec15

Mar15

Variation %

Quarter

12M

Shareholders' Equity

Investment Funds

550,387

506,420

450,815

8.7

22.1

Managed Portfolios

40,400

37,694

34,837

7.2

16.0

Third-Party Fund Quotas

5,653

6,170

6,788

(8.4)

(16.7)

Total

596,440

550,284

492,440

8.4

21.1

R$ million

Mar16

Dec15

Mar15

Variation %

Quarter

12M

Distribution

Investment Funds – Fixed Income

527,264

485,125

425,218

8.7

24.0

Investment Funds – Equities

23,123

21,295

25,597

8.6

(9.7)

Investment Funds – Third-Party Funds

3,486

3,923

4,887

(11.1)

(28.7)

Total - Investment Funds

553,873

510,343

455,702

8.5

21.5

Managed Portfolios - Fixed Income

34,427

32,797

27,697

5.0

24.3

Managed Portfolios – Equities

5,973

4,897

7,140

22.0

(16.3)

Managed Portfolios - Third-Party Funds

2,167

2,247

1,901

(3.6)

14.0

Total - Managed Funds

42,567

39,941

36,738

6.6

15.9

Total Fixed Income

561,691

517,922

452,915

8.5

24.0

Total Equities

29,096

26,192

32,737

11.1

(11.1)

Total Third-Party Funds

5,653

6,170

6,788

(8.4)

(16.7)

Overall Total

596,440

550,284

492,440

8.4

21.1

 

Cash Management Solutions (Payments and Collection)

In the first quarter of 2016, billing and collection income remained stable, compared with the previous quarter.

In the comparison between the first quarter of 2016 and the same period of the previous year, the increase of 1.4%, or R$7 million, was due to the greater volume of processed documents, up from 549 million in the first quarter of 2015 and up to 562 million in the first quarter of 2016, resulting in an increase of 13 million processed documents during the period.

 

Bradesco    55       


 

 

 

              Economic and Financial Analysis

 

 

Fee and Commission Income

 

Consortium Management

In the first quarter of 2016, income from consortium management increased by R$3 million, or 1.1%, compared with the previous quarter, because of the sales made in that period. In March 2016, Bradesco had 1,212 thousand active quotas (1,194 thousand active quotas in December 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 first quarter of 2016 and the same period of the previous year, the 13.9%, or R$34 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 billing on sales, ranging from 1,101 thousand active quotas, in March 2015, to 1,212 thousand active quotas in March 2016, generating an increment of 111 thousand net quotas.

 

Custody and Brokerage Services

In the first quarter of 2016, total earnings from custody and brokerage services presented an increase of R$6 million, or 4.2%, compared with the previous quarter. This trend basically: (i) resulted from the higher volumes traded on BM&FBovespa; and (ii) of the increment of R$72 billion in assets in custody, which had an impact on the revenues with custody and brokerage.

In the comparison between the first quarter of 2016 and the same period of the previous year, the increase of R$21 million, or 16.3%, 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 increase in the quarter-over-quarter comparison, in the amount of R$25 million, or 18.2%, as well as in the comparison with the first quarter of the previous year, in the amount of R$13 million, or 8.7%, refers, mainly, to the higher activity of the capital market in the first quarter of 2016.

 

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

 

 

 

  56  Economic and Financial Analysis Report – March 2016


 

 

              Economic and Financial Analysis

 

 

Personnel and Administrative Expenses

 

R$ million

1Q16

4Q15

1Q15

Variation

As a %
of 1Q16

Quarter

12M

Amount

%

Amount

%

Personnel Expenses

Structural

3,025

3,159

2,813

(133)

(4.2)

212

7.5

38.4

Payroll/Social Charges

2,212

2,309

2,063

(97)

(4.2)

149

7.2

28.1

Benefits

813

850

750

(37)

(4.4)

63

8.4

10.3

Non-Structural

728

680

632

48

7.1

96

15.2

9.3

Management and Employee Profit Sharing

451

390

397

61

15.6

54

13.6

5.7

Provision for Labor Claims

159

187

139

(28)

(15.0)

20

14.4

2.0

Training

19

44

23

(25)

(56.8)

(4)

(17.4)

0.2

Termination Costs

99

59

73

40

67.8

26

35.6

1.3

Total

3,754

3,839

3,445

(85)

(2.2)

309

9.0

47.7

               

Administrative Expenses

Outsourced Services

993

1,142

904

(149)

(13.0)

89

9.8

12.6

Depreciation and Amortization

566

559

506

7

1.3

60

11.9

7.2

Data Processing

446

465

363

(19)

(4.1)

83

22.9

5.7

Communication

419

416

391

3

0.7

28

7.2

5.3

Rental

241

250

230

(9)

(3.6)

11

4.8

3.1

Asset Maintenance

234

274

240

(40)

(14.6)

(6)

(2.5)

3.0

Financial System Services

228

228

198

-

-

30

15.2

2.9

Advertising and Marketing

221

406

133

(185)

(45.6)

88

66.2

2.8

Transportation

166

171

157

(5)

(2.9)

9

5.7

2.1

Security and Surveillance

166

156

149

10

6.4

17

11.4

2.1

Water, Electricity and Gas

103

96

78

7

7.3

25

32.1

1.3

Materials

79

86

78

(7)

(8.1)

1

1.3

1.0

Trips

27

44

29

(17)

(38.6)

(2)

(6.9)

0.3

Other

227

281

183

(54)

(19.2)

44

24.0

2.9

Total

4,116

4,574

3,639

(458)

(10.0)

477

13.1

52.3

Total Personnel and Administrative Expenses

7,870

8,413

7,084

(543)

(6.5)

786

11.1

100.0

Employees

91,395

92,861

94,976

(1,466)

(1.6)

(3,581)

(3.8)

 

Service Points (1)

63,552

65,851

74,917

(2,299)

(3.5)

(11,365)

(15.2)

 

(1) The reduction 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.

The total Personnel and Administrative Expenses amounted to R$7,870 million in the first quarter of 2016, with a decrease of 6.5%, or R$543 million, in comparison with the previous quarter. Compared with the same period of the previous year, total Personnel and Administrative Expenses presented a growth of 11.1%, or R$786 million.

Personnel Expenses

The total personnel expenses amounted to R$3,754 million in the first quarter of 2016, demonstrating a decrease of 2.2%, or R$85 million, in comparison to the previous quarter, due to the "structural" and "non-structural" portion variation. In the "structural" portion, the reduction of expenses by

R$133 million originated, to a large extent, from the higher concentration of vacation, characteristic of the first quarter of each year, with an impact in the amount of R$102 million.

 

Bradesco    57    


 

 

 

              Economic and Financial Analysis

 

 

Personnel and Administrative Expenses


In the "non-structural" portion, the increase of R$48 million substantially reflects higher expenses with the profit sharing of the administrators and employees (PLR), in the amount of R$61 million.

In the comparison between the first quarter of 2016 and the same period of the previous year, the increase of R$309 million, or 9.0%, value that is below the levels of salary readjustments deriving from the collective agreement, was mainly due to: (i) the "structural" portion variation, related to the increase in expenses with payroll, social charges and benefits, totaling R$212 million, that was impacted by higher salaries, in accordance with 2015 collective agreement; and (ii) the "non-structural" portion variation, in the amount of R$96 million, mainly due to higher expenses in: (a) profit sharing of the administrators and employees (PLR), in the amount of R$54 million; and (b) provision for labor lawsuits, in the amount of R$20 million.

Increase in the Number of Employees

 

Administrative Expenses

The administrative expenses totaled R$4,116 million in the first quarter of 2016, presenting a decrease of R$458 million, or 10.0%, compared with the previous quarter, mainly due to (i) the seasonal effect of higher expenses incurred in the fourth quarter of each year, highlighting advertising and publicity, in the amount of R$185 million, due to the higher concentration of actions related to the Institutional Campaign and to support the offer of products and services; combined (ii) lower volume of business and services, as a result of seasonality at the end of the year; and (iii) of the fewer number of business

days, impacting in lower expenses with: (a) outsourced services, totaling R$149 million; (b) maintenance and conservation of goods, totaling R$40 million, and (c) data processing, totaling R$19 million.

The 13.1% increase or R$477 million in the comparison between the first quarter of 2016 and the same period of the previous year, was due, mainly, to the increasing expenses with: (i) growth in business and services volumes in the period; (ii) contractual adjustments; (iii) the effect of the actions of advertising and publicity; and offset: (iv) by optimizing the Service Points.

 

Operating Coverage Ratio (1)

In the quarter, the coverage ratio over the last 12 months remained practically stable in comparison with the previous quarter, mainly due to ongoing cost control efforts, including (a) the initiatives of our Efficiency Committee and (b) investments in Information Technology, which added up to R$1.390 billion in the first quarter of 2016; and (c) measures applied to increase the offer of products and services to the entire client base.


 

  58  Economic and Financial Analysis Report – March 2016


 

 

              Economic and Financial Analysis

 

 

Tax Expenses

 

Tax expenses totaled R$1,418 million  in the first quarter of 2016, presenting a decrease of R$232 million, or 14.1% in relation to the previous quarter,  basically, due to (i) the increase, in the fourth quarter of 2015, of the tax bases of PIS/Cofins, impacted, in part, by higher revenues generated by the receipt of interest on own capital from the companies of Organização Bradesco; and partially offset by: (ii) the increase of expenses with the IPTU due to the advanced payment of this tax.

In the comparison between the first quarter of 2016 and the same period of the previous year, such expenses increased R$109 million, or 8.3%, basically due to the increase in expenses with PIS/Cofins/ISS, derived from the increase in taxable income in the period, mainly, of the fee and commission income and net interest income.


 

 

Equity in the earnings (losses) of affiliates

 

In the first quarter of 2016, equity in the earnings (losses) of affiliates registered R$40 million, a decrease of R$53 million compared with the previous quarter, and an increase of R$60 million compared with the same period of the previous year, basically due to the equity in the earnings (losses) obtained with the affiliated "IRB – Brasil Resseguros".

 

Non-Operating Income

 

In the first quarter of 2016, non-operating income posted a loss of R$87 million, an increase of R$19 million both in comparison with the previous quarter and the first quarter of 2015, essentially, due to greater non-operating expenses (such as losses on sale of foreclosed assets/other) in the period.


 Bradesco    59    


 

              Economic and Financial Analysis

(This page was left intentionally in blank)

 

  60 Economic and Financial Analysis Report – March 2016


 

 

 

           

 



 
 

              Return to Shareholders

 

Corporate Governance

 

Bradesco’s Management is made up of the Board of Directors and the Board of Executive Officers, being the Board of Directors composed of eight members, of which seven external members, including the Chairman (Mr. Lázaro de Mello Brandão), and one internal member (the Chief Executive Officer, Mr. Luiz Carlos Trabuco Cappi), elected at the Annual Shareholders’ Meeting and for whom re-election is eligible. The Board of Directors elects the members of the Board of Executive Officers.

The Board of Directors is advised in its activities, by six (6) Committees, being 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.

As the main oversight agencies of its administrative/operational structure, in addition to the stated Audit Committee, Bradesco counts on the permanent Fiscal Council, elected by the shareholders, and with Internal Audit, subordinate to the Board of Directors.

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.

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

 

Investor Relations area – RI

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 first quarter of 2016, there were 139 events promoted with national and international investors, through conferences, meetings, conference calls and institutional presentations, assisting over 1,500 investors.

Aligned to the best practices of Corporate Governance and seeking to innovate its reporting process, Bradesco launched this quarter, its first Integrated Report, referring to 2015.

The document presents institutional, business and financial information, besides the sustainability practices and initiatives in a single publication, also considering the transformations that have an impact on our business – the global megatrends, economy, sporting events, and the political scenario, among others – and Bradesco’s prospects for the future.

The report follows the aspects proposed through the structure of the integrated report recommended by the International Integrated Reporting Council (IIRC) and advances in the Basic Principles and Elements of Content, for the effective integration of information. The publication is also aligned with the Global Reporting Initiative (GRI) for the 10th consecutive year, considering the premises of the most current version (G4) of the structure for the process of drafting corporate reports. The document is available on the Investor Relations website (www.bradesco.com.br/ri).

 

Sustainability

 

Dow Jones Sustainability Indexes (DJSI)

As part of a continuous process of improvement, discussion of opportunities and innovations, we held for the 5th consecutive year, workshops for the internal public participating in the DJSI (Dow Jones Sustainability Indexes) process, with the coordination of a specialist from RobecoSAM, responsible for the evaluation of the corporate sustainability of companies that compose the indexes.

The themes addressed were: Attraction and Retention of Talents; Eco-efficiency; Fiscal Strategy; Risk and Crisis Management; and Risks and Business Opportunity. The occasion enabled an in-depth understanding of the themes, acknowledgment of the best practices of the companies composing the index, in addition to evaluating opportunities for improvement in our management.

 

  62   Economic and Financial Analysis Report - March 2016


 
 

              Return to Shareholders

 

Bradesco Shares

 

Number of Shares – Common and Preferred Shares

In thousands

Mar16

Dec15

Mar15

Common Shares

2,772,226

2,520,695

2,520,886

Preferred Shares

2,759,659

2,508,781

2,513,583

Subtotal – Outstanding Shares

5,531,885

5,029,476

5,034,469

Treasury Shares

21,717

19,253

14,260

Total

5,553,602

5,048,729

5,048,729

 

In March 2016, Bradesco’s Capital Stock stood at R$51.1 billion, composed of 5,553,602 thousand shares, made up of 2,776,801 thousand common shares and 2,776,801 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 48.5% of voting capital and 24.3% of total capital.

Shareholders of Cidade de Deus Cia. Comercial de Participações belong to the Aguiar Family, Fundação Bradesco and another holding company, Nova Cidade de Deus Participações S.A., a company controlled by Fundação Bradesco and by the BBD Participações S.A., whose shareholders are the majority of the members of the Board of Directors of the Statutory Board of Executive Officers of Bradesco and more senior officers.

 

Number of Shareholders – Domiciled in Brazil and Abroad

 

Mar16

%

Ownership of Capital (%)

Mar15

%

Ownership of Capital (%)

Individuals

326,146

89.9

21.0

322,482

89.7

21.6

Companies

35,744

9.8

45.0

35,937

10.0

45.2

Subtotal Domiciled in Brazil

361,890

99.7

66.0

358,419

99.7

66.8

Domiciled Abroad

1,188

0.3

34.0

1,250

0.3

33.2

Total

363,078

100.0

100.0

359,669

100.0

100.0

 

In March 2016Bradesco had 363,078shareholders, 361,890residing in Brazil representing 99.7% of the total number of shareholders holders of 66.0% shares.

The amount of shareholders residing abroad was 1,188, representing 0.3% of the number of shareholders of 34.0% total shares.

 

Average Daily Trading Volume of Shares

During the first three months of 2016, the average daily trading volume of our shares on the New York Stock Exchange (NYSE) and on BM&FBovespa reached R$768 million, which is the highest value presented in the series below.

This amount was 18.7% higher than the average daily trading volume in the previous year, mainly due to the trading of Bradesco ADRs on the NYSE.

 

 

Bradesco    63       


 

 

 

              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$277 at the end of March 2016, 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)

1Q16

4Q15

Variation %

1Q16

1Q15

Variation %

Adjusted Net Income per Share

0,82

0,91

(9,9)

0,82

0,85

(3,5)

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

0,23

0,27

(14,8)

0,23

0,24

(4,2)

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

0,26

0,30

(13,3)

0,26

0,26

-

 

In R$ (unless otherwise stated)

Mar16

Dec15

Variation %

Mar16

Mar15

Variation %

Book Value per Common and Preferred Share

18.21

17.68

3.0

18.21

16.67

9.2

Last Trading Day Price – Common Shares

30.08

20.50

46.7

30.08

29.98

0.3

Last Trading Day Price – Preferred Shares

27.07

19.28

40.4

27.07

29.52

(8.3)

Last Trading Day Price – ADR ON (US$)

8.60

5.22

64.8

8.60

9.70

(11.3)

Last Trading Day Price – ADR PN (US$)

7.45

4.81

54.9

7.45

9.28

(19.7)

Market Capitalization (R$ million) (2)

143,720

100,044

43.7

143,720

150,532

(4.5)

(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.

 

 64  Economic and Financial Analysis Report - March 2016


 

 

 

              Return to Shareholders

 

Bradesco Shares

 

Recommendation of Market Analysts – Target Price

Market analysts issue periodical recommendations on Bradesco preferred shares (BBDC4). In April 2016, we analyzed six reports prepared by these analysts. Their recommendations and a general consensus on the target price for March 2017 can be found below:

 

 

         

Recommendations %

Target Price in R$ for Mar17

 
 

Buy

50.0

Average

28.2

 

Keep

33.4

Standard Deviation

5.1

 

Sell

16.7

Higher

37.0

 

Under Analysis

-

Lower

22.0

 

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

 

 

 

 

Market Capitalization

 

On March 31, 2016, Bradesco’s market capitalization, considering the closing prices of Common and Preferred shares, was R$143.7 billion, an increase of 43.7% compared to December 2015.

It is worth mentioning that the Ibovespa index increased 15.5% in the same period.

 

 

Bradesco    65       


 
 

              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 to Book Ratio:

Indicates the multiple by which Bradesco’s market capitalization exceeds its book value.

 

Dividend Yield (1) (2):

It is 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.

 

 66  Economic and Financial Analysis Report - March 2016 


 
 

              Return to Shareholders

 

Dividends/Interest on Shareholders’ Equity – JCP

 

During the first three months of 2016, R$1,451 million was assigned to shareholders as interest on shareholders’ equity (JCP) and the total JCP assigned to shareholders accounted for 37.0% of the net profit for the 12-month period and, considering the income tax deduction and JCP assignments, it was equivalent to 32.3% 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.

 

Mar16

In % (1)

Ibovespa

10.2

IBrX-50

10.4

IBrX-100

9.3

IBrA

9.1

IFNC

22.5

ISE

6.7

IGCX

6.9

IGCT

11.4

ITAG

12.1

ICO2

15.0

MLCX

10.0

Source: Bloomberg

 

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

Bradesco    67        67


 
 

              Return to Shareholders

 

(This page was left intentionally in blank)

 

68  Economic and Financial Analysis Report - March 2016


 
 

            

 


 

 

 

              Return to Shareholders

 

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.

Banks – Source : Brazilian Central Bank (Bacen)

Demand Deposits

N/A

7.2

12.2

12.9

Savings Deposits

N/A

13.8

14.0

13.8

Time Deposits

N/A

8.7

10.0

9.6

Loan Operations

9.8 (1) (3)

9.9 (1)

10.1

10.3

Loan Operations - Private Institutions

22.5 (1) (3)

22.3 (1)

22.2

22.2

Loan Operations - Vehicles Individuals (CDC + Leasing)

13.2 (1) (3)

13.3 (1)

13.1

13.3

Payroll-Deductible Loans

12.7 (1) (3)

12.6 (1)

12.1

11.7

Number of Branches

20.1

20.0

20.4

20.4

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

Benefit Payment to Retirees and Pensioners

27.7

27.5

26.8

26.6

Banks – Source: Anbima

Managed Investment Funds and Portfolios

19.3

19.4

18.4

18.8

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

Insurance, Pension Plan and Capitalization Bond Premiums

25.3 (3)

25.5

23.5

24.4

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

24.9 (3)

25.2

22.9

24.1

Life Insurance and Personal Accident Premiums

18.7 (3)

17.7

17.7

17.3

Auto/Basic Lines Insurance Premiums

9.2 (3)

9.5

9.9

10.1

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

11.0 (3)

11.8

12.1

12.7

Health Insurance Premiums

50.9 (3)

49.3

48.0

46.2

Income from Pension Plan Contributions (excluding VGBL)

28.3 (3)

29.5

28.5

30.2

Capitalization Bond Income

27.4 (3)

25.6

27.7

24.4

Technical Reserves for Insurance, Pension Plans and Capitalization Bonds

26.7 (3)

26.8

26.9

27.3

Income from VGBL Premiums

26.9 (3)

28.7

23.2

28.1

Income from Unrestricted Benefits Generating Plans (PGBL) Contributions

23.6 (3)

25.5

23.9

24.1

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

Pension Plan Investment Portfolios (including VGBL)

28.8 (3)

29.2

30.0

30.5

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

Lending Operations

17.1 (2)

17.2

19.2

19.3

Consortia – Source: Bacen

Real Estate

27.9 (3)

28.7

27.7

27.7

Auto

28.8 (3)

28.5

27.7

27.4

Trucks, Tractors and Agricultural Implements

17.5 (3)

17.3

16.3

17.8

International Area – Source: Bacen

Export Market

16.0

15.3

15.0

17.3

Import Market

11.5

12.2

10.1

13.0

 

(1)   SFN data is preliminary;

(2)   Reference Date: Jan/16; and

(3)   Reference Date: Feb/16.

N/A – Not available.

 

  70  Economic and Financial Analysis Report - March 2016 


 

 

 

              Return to Shareholders

 

Market Share of Products and Services

 

Branch Network

Region

Mar16

Market Share

Mar15

Market Share

Bradesco

Market

Bradesco

Market

North

273

1,143

23.9%

276

1,137

24.3%

Northeast

847

3,584

23.6%

846

3,630

23.3%

Midwest

337

1,801

18.7%

345

1,821

18.9%

Southeast

2,320

11,679

19.9%

2,421

11,907

20.3%

South

732

4,235

17.3%

773

4,322

17.9%

Total

4,509

22,442

20.1%

4,661

22,817

20.4%

 

Ratings

Fitch Ratings

International Scale

Domestic Scale

Viability

Support

Domestic Currency

Foreign Currency

Domestic

bbb-

3

Long Term

Short Term

Long Term

Short Term

Long Term

Short Term

BBB-

F3

BBB-

F3

AAA(bra)

F1+(bra)

             

Moody´s Investors Service

International Scale

Domestic Scale

Domestic Currency Deposit

Foreign Currency Deposit

Domestic Currency

Long Term

Short Term

Long Term

Short Term

Long Term

Short Term

Ba2

NP

Ba3

NP

Aa2.br

BR-1

 

                 

Standard & Poor's

Austin Rating

International Scale - Issuer's Credit Rating

Domestic Scale

Corporate Governance

Domestic Scale

Foreign Currency

Domestic Currency

Issuer's Credit Rating

Long Term

Short Term

Long Term

Short Term

Long Term

Short Term

Long Term

Short Term

BB

B

BB

B

brAA-

brA-1

AA+

brAAA

brA-1

 

%

Mar16

Dec15

Sept15

Jun15

Mar15

Dec14

Sept14

Jun14

Demand Deposits

Rate (1)

45

45

45

45

45

45

45

45

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

19

19

Savings Deposits

Rate (4)

24.5

24.5

24.5

24.5

20

20

20

20

Additional (2)

5.5

5.5

5.5

5.5

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

25

25

20

20

20

20

20

Additional (2)

11

11

11

11

11

11

11

11

Free

64

64

64

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;

(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 May 4, 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    71       


 

 

 
  Return to Shareholders

            

Investments in Infrastructure, Information Technology and Telecommunications

 

 

Bradesco, always focused on offering its clients convenience, autonomy and security, Bradesco continues investing in technologies that allow the launch of products and services increasingly appropriate to the needs of its various audiences. We highlight:

·      Launched in 2015, the electronic service via voice command of Fone Fácil (telephone service) has been improved and now it is possible to carry out faster, more secure and simpler DOC and TED transactions, without having to speak to an attendant. The service is interactive and guides the service correctly, until it is completed;

 

·      The Trading application of Bradesco also has novelties. Now, in addition to the services of monitoring orders and gaining access to indexes, indicators and currencies, you can check online quotes, the book of offers, important news on rises and falls in stocks, instant bank payment slip, among other improvements, which have become the most modern and interactive platform for clients interested in investing in shares, future markets and gold;

 

·      Things have also gotten easier for Bradesco Seguros clients with the launch of two new services: the "Disk Portabilidade", a center that provides consultancy to Relationship Managers of branches with the objective of facilitating the process of migrating to a pension plan with Bradesco, and the service, via SMS, offered by Bradesco Saúde, which informs the insured on the progress of their reimbursement request;

 

·      Retirees and pensioners who receive their benefits from INSS through Bradesco and have already registered in the biometrics may use the Banco24Horas network with their INSS Bradesco account card. It is possible to withdraw, check the balance and prove you are still alive;

 

·      For hearing impaired clients, the ATMs provide a digital interpreter in Libras (Brazilian sign language), for withdrawals. The solution provides a step-by-step translation of the operation, from the beginning until its conclusion. The transaction in Libras at the ATM is a novelty in Brazil and is available in a similar form in few banks around the world;

·      In addition to the launches, the period was also of consolidation. Bradesco surpassed the mark of 4 million clients with the cell phone Token, more than 38 million transactions without the use of a card and more than 630 thousand cards from other banks in ATMs;

·      Envisaging this technological update, Bradesco has installed new connectivity equipment, used to interconnect the large computers that process the client transactions, with gains in performance and cost reduction in maintenance, electricity and physical space; and

·      The equipment park for data storage was also updated, aiming to expand the installed capacity, using solid state technology that provides higher speed of access to data in the processing of client transactions. These initiatives assisted in the achievement, in this first quarter, of the highest rate of availability of the Central System in recent years.

As a prerequisite for its continuous expansion, Bradesco has invested R$1,390 million in Infrastructure, Information Technology and Telecommunications in the first quarter of 2016. The total amount invested over recent years, including infrastructure (facilities, restorations, improvements, furniture and fixtures), can be found below:

 

 

R$ million

1Q16

2015

2014

2013

2012

Infrastructure

259

1,268

1,049

501

718

Information Technology and Telecommunications

1,131

4,452

3,949

4,341

3,690

Total

1,390

5,720

4,998

4,842

4,408

  72  Economic and Financial Analysis Report - March 2016 


 
 
  Return to Shareholders

            

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 Bradesco’s complex financial products and activity profile.

Detailed information on the risk management process, Capital, as well as 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 an adequate capital sufficiency planning. This structure is comprised of Executive Committees and one Non-Statutory Committee, which assist the Board of Directors and Board of Executive Officers in the decision-making process.

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

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

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

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

 

 

Bradesco    73              


 
 

            

  Return to Shareholders
 

Basel Ratio

 

In March 2016, the Capital of the Prudential Conglomerate reached the amount of R$100,452 million, compared to assets weighted by the risk of R$595,757 million. The total Basel ratio, in the Prudential Conglomerate, presented an increase of 0.1 p.p., from 16.8% in December 2015 to 16.9% in March 2016, and the Principal Capital from 12.7% in December 2015 to 12.9% in March 2016, impacted, basically due to: (i) the increase of Shareholder's Equity, due to the increment of the results in the quarter; (ii) the decrease of assets weighted by the credit and market risk; and offset: (iii) the increase of prudential adjustments, from R$11,400 million in December 2015, to R$ 16,626 million in March 2016, due to changes in the application of prudential adjustments defined by CMN Resolution No. 4,192/13, from 40% in December 2015 to 60% as of January 2016.

Additionally, it is important to stress that in the first quarter of 2016, Central Bank authorized the use of Subordinated Letters of Credit to compose Tier II, the amount (with interest) of which restated on March 31, 2016 reached R$996 million.

                 

R$ million

Basel III

Prudential Conglomerate (1)

Financial Conglomerate

Mar16

Dec15

Sept15

Jun15

Mar15

Dec14

Sept14

Jun14

Calculation Basis

Capital

100,452

102,825

93,090

97,016

93,608

98,605

95,825

94,090

Tier I

76,704

77,507

73,577

77,503

74,095

77,199

74,127

71,892

Common Equity

76,704

77,507

73,577

77,503

74,095

77,199

74,127

71,892

Shareholders' Equity

93,330

88,907

86,233

86,972

83,937

81,508

79,242

76,800

Prudential Adjustments provided for in CMN Resolution 4,192/13 (2)

(16,626)

(11,400)

(12,656)

(9,469)

(9,842)

(4,309)

(5,115)

(4,908)

Tier II

23,748

25,318

19,513

19,513

19,513

21,406

21,698

22,198

Subordinated debt (before CMN Resolution nº 4,192/13)

16,725

19,513

19,513

19,513

19,513

21,406

21,698

22,198

Subordinated debt (according to CMN Resolution nº 4,192/13) (3)

7,023

5,805

-

-

-

-

-

-

Risk-Weighted Assets (RWA)

595,757

612,217

643,924

607,226

614,577

597,213

588,752

596,457

Credit Risk

543,260

556,441

585,507

552,852

557,018

544,798

534,165

548,600

Operating Risk

38,502

37,107

37,107

39,117

39,117

30,980

30,980

29,853

Market Risk

13,996

18,670

21,310

15,257

18,442

21,435

23,607

18,004

Total Ratio

16.9%

16.8%

14.5%

16.0%

15.2%

16.5%

16.3%

15.8%

Tier I Capital

12.9%

12.7%

11.4%

12.8%

12.1%

12.9%

12.6%

12.1%

Common Equity

12.9%

12.7%

11.4%

12.8%

12.1%

12.9%

12.6%

12.1%

Tier II Capital

4.0%

4.1%

3.0%

3.2%

3.1%

3.6%

3.7%

3.7%

Subordinated debt (before CMN Resolution nº 4,192/13)

2.8%

3.2%

3.0%

3.2%

3.1%

3.6%

3.7%

3.7%

Subordinated debt (according to CMN Resolution nº 4,192/13) (3)

1.2%

0.9%

-

-

-

-

-

-

(1) From October 2013, the Capital started being calculated based on CMN Resolution No. 4,192/13, which establishes that the determination is done based on the Conglomerate Financial Results until December 2014 and the Prudential Conglomerate Results as per January 2015;
(2) Criteria used, as of October 2013 by CMN Resolution No. 4,192/13 (including subsequent amendment); and
(3) In March 2016, the Central Bank authorized the use of Subordinated Letters of Credit to compose Tier II.      

                                                                                                                                                                           

                                                                                                                                                                           

  74  Economic and Financial Analysis Report - March 2016


 
 

 


 
 

          Independent Auditors’ Report

 

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

 

To                                                                                                                                                            

Directors of

Banco Bradesco S.A.

Osasco – SP

 

We were engaged by Banco Bradesco S.A. ("Bradesco") to report on the consolidated supplementary accounting information of Banco Bradesco S.A. as of March 31, 2016 and for the three-month period ended as of March 31, 2016, 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, based 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 consolidated 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 allow for such information that is 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, to the information referred to in the “Criteria for preparing the supplementary accounting information” paragraph.

The procedures selected were based on our understanding of the consolidated 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.

 

  76  Report on Economic and Financial Analysis – March 2016


 
 

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 consolidated supplementary accounting information disclosed within the Economic and Financial Analysis Report, as of March 31, 2016 and for the three-month period ended as of March 31, 2016 has been prepared by the Management of Bradesco, based on the information contained in the March 31, 2016 consolidated financial statements and the accounting criteria described within the Economic and Financial Analysis Report, in order to facilitate additional analysis, without, however, being part of the consolidated financial statements disclosed on 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 became aware of any fact that lead us to believe that the consolidated supplementary accounting information included within the Economic and Financial Analysis Report are not presented accurately, in all material respects, in accordance with the information referred to in the “Criteria for preparing the supplementary accounting information” paragraph.

 

 

Osasco, April 27, 2016

 

 

Blue logo

 

Original report in Portuguese signed by

 

KPMG Auditores Independentes

CRC 2SP028567/O-1 F SP

 

Rodrigo de Mattos Lia

Accountant CRC 1SP252418/O-3

 

 

 

 

 

Bradesco    77     

 


 
 

 

 

                   Independent Auditors’ Report

 

(This page has been left blank intentionally)

 

 

 

 

 

 

  78  Report on Economic and Financial Analysis – March 2016


 

 

 

 

 

 


 
 

Consolidated Financial Statements, Independent Auditors' Report and Fiscal Council’s Report

 

Management Report

 

Dear Shareholders,

We hereby present the Consolidated Financial Statements of Banco Bradesco S.A related to the period ended March 31, 2016, in accordance with the accounting practices adopted in Brazil and applicable to institutions authorized to operate by the Brazilian Central Bank.

The risks present in the world economy remain significant, sustaining expansionist monetary policies by the main central banks. The international deflationary scenario and the weakening of the dollar in relation to other currencies, in conjunction with the slowdown in domestic demand, must contribute to the gradual deceleration of inflation in Brazil. The contraction of the GDP was given more moderately in the first quarter of 2016. The adjustment in the external accounts continues, while the balance of the public accounts remains the main challenge for long-term fiscal sustainability.

The Organization, always committed to the economic and social growth of Brazil, develops its activities with the highest levels of efficiency and transparency, seeking to democratize the banking services, apply the most updated practices of Corporate Governance and achieve the best results, so as to provide greater return to shareholders and investors.

Bradesco recorded, in the quarter, Net Profit of R$4.121 billion, equivalent to R$0.82 per share and profitability of 17.5% over the average Shareholders’ Equity(*). The return on Average Total Assets was 1.6%.

In gross values, regarding Interest on Own Capital, the shareholders received R$1.451 billion, in the period from January to March 2016, whereby R$273.240 million was paid in the form of monthly payments and R$1.178 billion in provisioned payments.

The taxes and contributions, including pensions, paid or provisioned, added up to R$10.039 billion in the period, whereby R$2.675 billion was related to withheld taxes and collected from third parties and R$7.364 billion calculated based on the activities developed by the Organization, equivalent to 178.7% of the Net Profit.

At the end of the quarter, the realized Capital Stock was of R$51.100 billion, which included the increase of R$8 billion, with a bonus of 10% in shares, through the use of part of the account balance "Reserves from Profits – Statutory Reserve", deliberated in the Extraordinary General Meeting held on March 10, 2016 and approved by the Brazilian Central Bank on April 4. With this, the monthly interest on own capital related to the month of May/2016, to be paid on June 1, 2016, will be incremented by 10%. In the same Meeting, the cancellation of the increase of the share capital by the private subscription of shares deliberated in the Extraordinary General Meeting of December 17, 2015 was ratified, in the amount of R$3 billion. Added to the Equity Reserves of R$42.230 billion, it resulted in a Shareholders’ Equity of R$93.330 billion, with a growth of 11.2% in the same period of the previous year, corresponding to the equity value of R$18.56 per share.

Based on the calculation of the price of its shares, the Market Value of Bradesco, on March 31, 2016, reached R$143.720 billion, equivalent to 1.5 times the Accounting Shareholders’ Equity.

Please note that the Managed Shareholders’ Equity is equivalent to 9.2% of the Consolidated Assets, which add up to R$1.024 trillion, with a growth of 6.6% on March 2015. Thus, the index of solvency reached 16.9%, higher, than the minimum of 10.5% established by Resolution No. 4,193/13 of the National Monetary Council, in compliance with the Basel Committee. At the end of the quarter, the immobilization index, regarding the Reference Equity, was of 34.0%, in the Prudential Consolidation, therefore falling into the maximum limit of 50%.

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

In the Organization, on March 31, 2016, the total resources captured and administered totaled R$1.516 trillion, 10.9% higher in comparison to the previous year, thus distributed:

R$413.276   billion in Demand Deposits, Time Deposits, Interbank Deposits, Savings Accounts and Securities Sold Under Agreements to Repurchase;

R$596.440   billion in assets under management, comprising Investment Funds, Managed Portfolios and Third-Party Fund Quotas, a 21.1% increase;

R$274.927   billion in the Exchange Portfolio, Borrowings and On-lendings in Brazil, Working Capital, Tax Payments and Collection and Related Charges, Funds From Issuance of Securities in Brazil, and Subordinated Debt in Brazil, a 21.4% increase;

R$182.973   billion in Technical Reserves for Insurance, Pension Plans and Capitalization Bonds, up by 16.3%; and

R$48.376     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$13.593 billion.

 

 

 

80                 Economic and Financial Analysis Report – March 2016


 
 

Consolidated Financial Statements, Independent Auditors' Report and Fiscal Council’s Report

 

Management Report

 

In the expanded concept, the consolidated credit operations, at the end of the quarter, totaled R$462,475 billion, including in this amount:

R$98.686     billion in Consumption Finance, which includes R$17.540 billion of credit receivables from Credit Cards;

R$69.420     billion of Guarantees and Sureties;

R$29.079     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), excelling as one of the main distributing agent of loans;

R$20.586     billion in business in the Rural Area;

R$9.087       billion in Advances on Exchange Contracts, for an Export Financing portfolio total of US$10.776 billion.

R$2.742       billion in Commercial Lease; and

US$2.390     billion in Import Finance in Foreign Currency operations.

For the activities in Real Estate Loans, the Organization, in the quarter, destined resources to the total of R$3.031 billion for the construction and acquisition of home-ownership, comprising 13,155 properties.

Bradesco BBI, investment bank of the Organization, advises clients on issuing shares, merger and acquisition operations, structuring and distribution of debt instruments, including debentures, promissory notes, CRIs, real estate funds, FIDCs and bonds, in Brazil and Abroad, besides structured corporate finance operations and the financing of projects under the modality of Project Finance. In the quarter, transactions were made with a volume of over R$25.877 billion.

Reaffirming their prominent position in the market in the areas of Insurance, Capitalization and Open Supplementary Pension Plans, Grupo Bradesco Seguros recorded, on March 31, 2016, a Net Profit of R$1.380 billion and a Shareholders’ Equity of R$22.834 billion. The net insurance premiums issued, pension contributions and income from capitalization reached a total of R$15.186 billion, an increase of 11.4% in comparison to the same period last year.

The Organization’s Customer Service Network, present in all the regions of Brazil and in various cities Abroad, on March 31, 2016, with 63,552 points, equipped simultaneously with 31,668 machines of the Rede de Autoatendimento Bradesco (Bradesco Customer Service Network), of which 31,178 operate also on weekends and bank holidays, besides 18,767 machines of the Rede Banco24Horas (24-Hour Auto Teller Machines), available to clients for operations of cash withdrawals, issuing statements, checking balances, requesting loans, payments and transfers between accounts. In the auto segment, with the presence of Bradesco Financiamentos, it counted on 11,181 retail points:

8,044      Branches and PAs (Service Branches) in Brazil (Branches: Bradesco 4,503, Banco Bradesco Cartões 1, Banco Bradesco Financiamentos 2, Banco Bradesco BBI 1, Banco Bradesco BERJ 1, Banco Alvorada 1; and PAs: 3,535);

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);

1,069      Correspondents of Bradesco Promotora, in the segment of consigned credit;

41,953     Bradesco Expresso service points;

739         PAEs – in-company electronic service branches;

435         External Terminals in the Bradesco Network; and

11,298     ATMs in the Banco24Horas Network, with 224 terminals shared by both networks.

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

 

 

 

Bradesco     81


 
 

Consolidated Financial Statements, Independent Auditors' Report and Fiscal Council’s Report

 

Management Report

 

In the area of Human Resources, the Organization emphasizes the evolution of the training programs of UNIBRAD – Universidade Corporativa Bradesco (Bradesco Corporate University), for the professional qualification and development of its employees, so they are in permanent harmony with the market, which is becoming increasingly more demanding and competitive. In the quarter, 483 courses were given, with 54,481 participations. At the end of the period, the welfare benefits comprised 200,292 people, ensuring the well-being, improvement of the quality of life and safety of employees and their dependents.

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-economical deprivation, in all the Brazilian States and in the Federal District. This year, its budget is predicted to be R$593.360 million, whereby R$506.257 million destined to cover Expenses of the Activities and R$87.103 million to the investments in Infrastructure and Educational Technology, that allows the institution to offer free education and of quality to: a) 101,566 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) 550 thousand students who will complete at least one of the distance-learning courses on offer (EaD) through its e-learning portal; and c) 21,490 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). Alimony, medical-dental assistance, school materials and uniform are ensured free-of-charge to the more than 43 thousand students of Basic Education.

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

We recorded, in the quarter, important recognitions of Bradesco:

·       Most valuable brand in Brazil in the last 10 years, according to the ranking promoted by the IstoÉ Dinheiromagazine in partnership with consultancy firm Kantar Vermeer, linked to the British group WPP;

 

·       Best manager in short-term funds and shares, according to the research carried out by Fundação Getúlio Vargas; and

·       Bradesco BBI was recognized as the best investment bank of Brazil in 2016 in the 17th edition of Best Investment Banks of the World of the Global Finance magazine.

The results achieved reaffirm the effort of Bradesco to exceed expectations and always offer the best. For the results obtained, we thank the support and trust of our shareholders and clients and for the dedicated work of our employees and other collaborators.

 

 

 

 

Cidade de Deus, April 27, 2016

 

Board of Directors
and Board of Executive Officers

 

 

 

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

 

 

 

 

82                 Economic and Financial Analysis Report – March 2016


 
 

Consolidated Financial Statements, Independent Auditors' Report and Fiscal Council’s Report

 

Consolidated Statement of Financial Position on March 31 – In thousands of Reais

 

Assets

2016

2015

Current assets

667,917,945

627,919,066

Cash and due from banks (Note 5)

18,527,203

13,353,553

Interbank investments (Notes 3d and 6)

165,338,697

195,114,953

Securities purchased under agreements to resell

155,733,284

188,689,518

Interbank investments

9,622,604

6,453,037

Allowance for losses

(17,191)

(27,602)

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

223,433,839

164,867,181

Own portfolio

187,108,058

143,668,997

Subject to unrestricted repurchase agreements

15,106,592

4,233,822

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

12,696,499

6,374,151

Given in guarantee to the Brazilian Central Bank

64,227

4,917,855

Given in guarantee

8,386,067

5,397,703

Subject to unrestricted repurchase agreements

72,396

274,653

Interbank accounts

50,670,568

47,661,775

Unsettled payments and receipts

694,148

713,903

Reserve requirement (Note 8):

 

 

- Reserve requirement - Brazilian Central Bank

49,920,036

46,889,291

- SFH

6,486

7,707

Correspondent banks

49,898

50,874

Interdepartmental accounts

99,513

180,000

Internal transfer of funds

99,513

180,000

Loans (Notes 3g, 9 and 31b)

133,630,283

145,404,135

Loans:

 

 

- Public sector

1,722,207

1,373,418

- Private sector

150,440,425

158,995,793

Loans transferred under an assignment with recourse

720,441

88,210

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

(19,252,790)

(15,053,286)

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

1,377,758

1,875,566

Leasing receivables:

 

 

- Private sector

2,684,085

3,722,150

Unearned income from leasing

(1,204,893)

(1,697,420)

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

(101,434)

(149,164)

Other receivables

70,565,517

56,056,898

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

166,703

89,170

Foreign exchange portfolio (Note 10a)

26,533,077

13,132,021

Receivables

1,067,496

907,726

Securities trading

1,940,777

886,739

Specific receivables

7,156

4,948

Insurance and reinsurance receivables and reinsurance assets – technical provisions

4,479,902

4,053,536

Sundry (Note 10b)

37,467,821

37,824,236

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

(1,097,415)

(841,478)

Other assets (Note 11)

4,274,567

3,405,005

Other assets

2,354,342

1,790,481

Provision for losses

(926,476)

(669,360)

Prepaid expenses (Notes 3i and 11b)

2,846,701

2,283,884

Long-term receivables

337,473,737

315,863,145

Interbank investments (Notes 3d and 6)

384,858

726,960

Interbank investments

384,858

726,960

 

Bradesco     83


 

 

Consolidated Financial Statements, Independent Auditors' Report and Fiscal Council’s Report

 

Consolidated Statement of Financial Position on March 31 – In thousands of Reais

 

Assets

2016

2015

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

120,143,281

113,240,990

Own portfolio

110,734,402

72,271,310

Subject to unrestricted repurchase agreements

7,154,834

37,095,456

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

103,536

111,710

Given in guarantee to the Brazilian Central Bank

-

1,050,140

Privatization rights

51,517

56,524

Given in guarantee

1,286,593

2,591,958

Subject to unrestricted repurchase agreements

812,399

63,892

Interbank accounts

703,669

622,313

Reserve requirement (Note 8):

 

 

- SFH

703,669

622,313

Loans (Notes 3g, 9 and 31b)

155,155,548

152,860,263

Loans:

 

 

- Public sector

1,055,400

869,381

- Private sector

156,260,561

153,606,796

Loans transferred under an assignment with recourse

6,901,266

5,182,438

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

(9,061,679)

(6,798,352)

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

1,204,550

1,900,942

Leasing receivables:

 

 

- Private sector

2,524,671

4,012,198

Unearned income from leasing

(1,261,416)

(2,022,056)

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

(58,705)

(89,200)

Other receivables

58,671,531

44,970,443

Receivables

14,092

10,250

Securities trading

708,666

878,782

Sundry (Note 10b)

57,970,953

44,093,826

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

(22,180)

(12,415)

Other assets (Note 11)

1,210,300

1,541,234

Prepaid expenses (Notes 3i and 11b)

1,210,300

1,541,234

Permanent assets

18,582,556

17,243,769

Investments (Notes 3j, 12 and 31b)

6,174,390

5,424,315

Earnings (Losses) of Unconsolidated and Jointly Controlled Subsidiaries:

 

 

- In Brazil

6,031,866

5,282,872

- Overseas

2,816

2,391

Other investments

390,792

412,777

Allowance for losses

(251,084)

(273,725)

Premises and equipment (Notes 3k and 13)

5,522,537

4,701,602

Premises

1,896,427

1,499,659

Other premises and equipment

10,488,024

10,337,694

Accumulated depreciation

(6,861,914)

(7,135,751)

Intangible assets (Notes 3l and 14)

6,885,629

7,117,852

Intangible Assets

16,262,352

15,373,420

Accumulated amortization

(9,376,723)

(8,255,568)

Total

1,023,974,238

961,025,980

 

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

84                 Economic and Financial Analysis Report – March 2016

 


 

 

Consolidated Financial Statements, Independent Auditors' Report and Fiscal Council’s Report


Consolidated Statement of Financial Position on March 31 – In thousands of Reais

 

 

Liabilities

2016

2015

Current liabilities

660,273,647

667,408,308

Deposits (Notes 3n and 15a)

146,829,202

168,405,979

Demand deposits

22,590,729

30,092,587

Savings deposits

88,261,256

91,741,025

Interbank deposits

543,806

225,600

Time deposits (Notes 15a and 31b)

35,433,411

46,346,767

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

185,831,083

221,652,549

Own portfolio

69,905,479

90,504,818

Third-party portfolio

114,955,640

130,579,281

Unrestricted portfolio

969,964

568,450

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

58,139,460

50,280,080

Mortgage and real estate notes, letters of credit and others

52,057,741

48,261,329

Securities issued overseas

5,657,815

1,874,486

Structured Operations Certificates

423,904

144,265

Interbank accounts

965,790

1,119,911

Correspondent banks

965,790

1,119,911

Interdepartmental accounts

4,215,354

3,127,482

Third-party funds in transit

4,215,354

3,127,482

Borrowing (Notes 16a and 31b)

19,537,394

16,730,459

Borrowing in Brazil - other institutions

9,266

8,459

Borrowing overseas

19,528,128

16,722,000

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

10,901,417

13,610,287

National treasury

80,766

52,086

BNDES

2,894,652

4,760,258

FINAME

7,918,808

8,785,068

Other institutions

7,191

12,875

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

2,203,520

1,671,809

On-lending overseas

2,203,520

1,671,809

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

10,279,658

5,742,803

Derivative financial instruments

10,279,658

5,742,803

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

157,123,342

133,614,178

Other liabilities

64,247,427

51,452,771

Payment of taxes and other contributions

5,125,998

6,563,356

Foreign exchange portfolio (Note 10a)

17,358,002

4,686,469

Social and statutory

1,387,906

1,440,441

Tax and social security (Note 19a)

2,704,784

3,248,110

Securities trading

2,994,666

2,095,221

Financial and development funds

1,270

1,279

Subordinated debts (Notes 18 and 31b)

2,204,294

2,843,260

Sundry (Note 19b)

32,470,507

30,574,635

Long-term liabilities

269,460,963

208,955,941

Deposits (Notes 3n and 15a)

42,381,690

43,300,388

Interbank deposits

42,707

229,321

Time deposits (Notes 15a and 31b)

42,338,983

43,071,067

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

38,233,741

16,523,964

Own portfolio

38,233,741

16,523,964

Bradesco     85


 

 

Consolidated Financial Statements, Independent Auditors' Report and Fiscal Council’s Report

 

Consolidated Statement of Financial Position on March 31 – In thousands of Reais

 

Liabilities

2016

2015

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

54,477,668

37,967,210

Mortgage and real estate notes, letters of credit and others

51,132,505

31,655,861

Securities issued overseas

3,263,347

6,201,245

Structured Operations Certificates

81,816

110,104

Borrowing (Notes 16a and 31b)

4,083,331

3,033,075

Borrowing in Brazil - other institutions

9,181

14,038

Borrowing overseas

4,074,150

3,019,037

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

24,789,068

27,323,254

BNDES

8,463,873

7,248,033

FINAME

16,325,195

20,069,610

Other institutions

-

5,611

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

1,334,395

-

On-lending overseas

1,334,395

-

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

115,702

178,495

Derivative financial instruments

115,702

178,495

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

25,849,586

23,680,579

Other liabilities

78,195,782

56,948,976

Tax and social security (Note 19a)

14,812,349

9,995,425

Subordinated debts (Notes 18 and 31b)

35,566,258

35,146,366

Eligible Debt Capital Instruments (Notes 18 and 31b)

12,413,000

-

Sundry (Note 19b)

15,404,175

11,807,185

Deferred income

487,785

309,218

Deferred income

487,785

309,218

Non-controlling interests in subsidiaries (Note 21)

421,715

415,037

Shareholders' equity (Note 22)

93,330,128

83,937,476

Capital:

 

 

- Domiciled in Brazil

50,460,629

42,559,695

- Domiciled overseas

639,371

540,305

Capital reserves

11,441

11,441

Profit reserves

45,011,238

41,935,988

Asset valuation adjustments

(2,352,037)

(811,938)

Treasury shares (Notes 22c and 31b)

(440,514)

(298,015)

Attributable to equity holders of the Parent Company

93,751,843

84,352,513

Total

1,023,974,238

961,025,980

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

 

 

86                 Economic and Financial Analysis Report – March 2016

 
 

Consolidated Financial Statements, Independent Auditors' Report and Fiscal Council’s Report

 

Consolidated Statement of Accumulated Income on March 31 – In thousands of Reais

 

 

 

 

2016

2015

Revenue from financial intermediation

37,541,259

31,897,648

Loans (Note 9j)

17,089,433

15,628,336

Leasing (Note 9j)

82,449

141,750

Operations with securities (Note 7h)

9,818,045

10,594,563

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

8,745,312

3,654,969

Derivative financial instruments (Note 7h)

2,405,084

(224,279)

Foreign exchange operations (Note 10a)

(1,920,030)

1,165,618

Reserve requirement (Note 8b)

1,371,642

988,710

Sale or transfer of financial assets

(50,676)

(52,019)

 

 

 

Financial intermediation expenses

22,704,481

26,109,354

Retail and professional market funding (Note 15d)

14,282,354

12,411,920

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

5,413,999

3,584,192

Borrowing and on-lending (Note 16c)

(2,875,467)

6,283,765

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

5,883,595

3,829,477

 

 

 

Gross income from financial intermediation

14,836,778

5,788,294

 

 

 

Other operating income (expenses)

(4,598,822)

(4,494,224)

Fee and commission income (Note 23)

4,912,817

4,481,778

- Other fee and commission income

3,351,744

3,215,755

Income from banking fees

1,561,073

1,266,023

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

15,112,091

13,574,642

- Net premiums written

15,185,588

13,634,448

- Reinsurance premiums paid

(73,497)

(59,806)

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

(5,788,949)

(5,251,460)

Retained claims (Note 3o)

(5,617,094)

(5,077,100)

Capitalization bond prize draws and redemptions (Note 3o)

(1,225,561)

(1,217,928)

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

(856,172)

(816,653)

Payroll and related benefits (Note 24)

(3,583,135)

(3,296,010)

Other administrative expenses (Note 25)

(3,903,882)

(3,503,544)

Tax expenses (Note 26)

(1,705,229)

(919,791)

Equity in the earnings (losses) of unconsolidated and jointly controlled subsidiaries (Note 12b)

405,665

300,459

Other operating income (Note 27)

1,447,024

1,394,256

Other operating expenses (Note 28)

(3,796,397)

(4,162,873)

Operating income

10,237,956

1,294,070

Non-operating income (loss) (Note 29)

95,692

(33,943)

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

10,333,648

1,260,127

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

(6,178,026)

3,012,535

Provision for income tax

(3,121,596)

(1,119,713)

Provision for Social Contribution

(2,440,035)

(607,679)

Deferred Tax Asset

(616,395)

4,739,927

Non-controlling interests in subsidiaries

(34,211)

(28,676)

Net profit

4,121,411

4,243,986

 

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

Bradesco     87


 
 

Consolidated Financial Statements, Independent Auditors' Report and Fiscal Council’s Report

 

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

 

 

Events

Capital

Capital reserves

Profit reserves

Asset valuation adjustment

Treasury shares

Retained earnings

Totais

Paid in Capital

Unpaid Capital

Share premium

Legal

Statutory

Bradesco

Subsidiaries

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

Acquisition of treasury shares

5,000,000

-

-

-

(5,000,000)

-

-

-

-

-

Asset valuation adjustments

-

-

-

-

-

(283,107)

(37,520)

-

-

(320,627)

Net profit

-

-

-

-

-

-

-

-

4,243,986

4,243,986

Allocations:

-   Reserves

-

-

-

212,199

2,537,654

-

-

-

(2,749,853)

-

 

-   Interest on Shareholders’ Equity Paid

-

-

-

-

-

-

-

-

(1,494,133)

(1,494,133)

Balance on March 31, 2015

43,100,000

-

11,441

5,405,666

36,530,322

(688,584)

(123,354)

(298,015)

-

83,937,476

 

 

 

 

 

 

 

 

 

 

 

Balance on December 31, 2015

46,100,000

(3,000,000)

11,441

6,052,949

44,287,857

(1,231,603)

(2,882,952)

(431,048)

-

88,906,644

Cancellation of Capital Increase by Subscription of Shares

(3,000,000)

3,000,000

-

-

-

-

-

-

-

-

Increase of capital stock with reserves

8,000,000

-

-

-

(8,000,000)

-

-

-

-

-

Acquisition of treasury shares

-

-

-

-

-

-

-

(9,466)

-

(9,466)

Asset valuation adjustments

-

-

-

-

-

448,725

1,313,793

-

-

1,762,518

Net profit

-

-

-

-

-

-

-

-

4,121,411

4,121,411

Allocations:

-   Reserves

-

-

-

206,070

2,464,362

-

-

-

(2,670,432)

-

 

-   Interest on Shareholders’ Equity Paid and/or provisioned

-

-

-

-

-

-

-

-

(1,450,979)

(1,450,979)

Balance on March 31, 2016

51,100,000

-

11,441

6,259,019

38,752,219

(782,878)

(1,569,159)

(440,514)

-

93,330,128

 

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

88                 Economic and Financial Analysis Report – March 2016


 
 

Consolidated Financial Statements, Independent Auditors' Report and Fiscal Council’s Report

 

Consolidated Statement of Added Value Accumulated on March 31 – In thousands of Reais

 

Description

2016

%

2015

%

1 – Revenue

36,202,162

228.5

31,206,671

547.8

1.1) Financial intermediation

37,541,259

236.9

31,897,648

559.9

1.2) Fees and commissions

4,912,817

31.0

4,481,778

78.7

1.3) Allowance for loan losses

(5,883,595)

(37.1)

(3,829,477)

(67.2)

1.4) Other

(368,319)

(2.3)

(1,343,278)

(23.6)

2 – Financial intermediation expenses

(16,820,886)

(106.1)

(22,279,877)

(391.1)

3 – Inputs acquired from third-parties

(3,140,759)

(19.9)

(2,778,882)

(48.8)

Outsourced services

(1,048,819)

(6.6)

(948,468)

(16.6)

Communication

(372,182)

(2.3)

(345,859)

(6.1)

Data processing

(337,840)

(2.1)

(279,325)

(4.9)

Financial system services

(235,479)

(1.5)

(205,045)

(3.6)

Asset maintenance

(206,717)

(1.3)

(216,736)

(3.8)

Advertising and marketing

(191,097)

(1.2)

(113,065)

(2.0)

Material, water, electricity and gas

(171,930)

(1.1)

(150,988)

(2.7)

Security and surveillance

(165,024)

(1.0)

(148,699)

(2.6)

Transport

(163,758)

(1.0)

(154,912)

(2.7)

Travel

(25,621)

(0.3)

(26,836)

(0.5)

Other

(222,292)

(1.5)

(188,949)

(3.3)

4 – Gross value added (1-2-3)

16,240,517

102.5

6,147,912

107.9

5 – Depreciation and amortization

(797,639)

(5.0)

(751,330)

(13.2)

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

15,442,878

97.5

5,396,582

94.7

7 – Value added received through transfer

405,665

2.5

300,459

5.3

Equity in the earnings (losses) of unconsolidated and jointly controlled companies

405,665

2.5

300,459

5.3

8 – Value added to distribute (6+7)

15,848,543

100.0

5,697,041

100.0

9 – Value added distributed

15,848,543

100.0

5,697,041

100.0

9.1) Personnel

3,154,829

20.0

2,865,997

50.2

Salaries

1,668,606

10.5

1,514,319

26.6

Benefits

788,425

5.0

723,154

12.7

Government Severance Indemnity Fund for Employees (FGTS)

167,325

1.1

143,110

2.5

Other

530,473

3.4

485,414

8.4

9.2) Tax, fees and contributions

8,311,561

52.4

(1,662,731)

(29.1)

Federal

8,100,901

51.1

(1,841,033)

(32.3)

State

5,394

-

4,111

0.1

Municipal

205,266

1.3

174,191

3.1

9.3) Remuneration for providers of capital

226,531

1.4

221,113

3.9

Rental

223,577

1.4

215,892

3.8

Asset leasing

2,954

-

5,221

0.1

9.4) Value distributed to shareholders

4,155,622

26.2

4,272,662

75.0

Interest on shareholders’ equity

1,450,979

9.2

1,494,133

26.2

Retained earnings

2,670,432

16.8

2,749,853

48.3

Non-controlling interests in retained earnings

34,211

0.2

28,676

0.5

 

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

Bradesco     89


 
 

Consolidated Financial Statements, Independent Auditors' Report and Fiscal Council’s Report

 

Consolidated Cash Flow Statement on March 31In thousands of Reais

 

 

2016

2015

Cash flow from operating activities:

 

 

Net profit before income tax and social contribution

10,333,648

1,260,127

Adjustments to net profit before income tax and social contribution

17,282,365

6,350,720

Effect of Changes in Exchange Rates in Cash and Cash equivalents

3,362,849

(273,627)

Allowance for loan losses

5,883,595

3,829,477

Depreciation and amortization

797,639

751,330

Write-offs through Impairment

108,294

-

Expenses with civil, labor and tax provisions

802,730

1,053,645

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

5,413,999

3,584,192

Equity in the (earnings/losses) of unconsolidated and jointly controlled subsidiaries

(405,665)

(300,459)

(Gain)/loss on sale of investments

(162,665)

-

(Gain)/loss on sale of fixed assets

8,774

4,773

(Gain)/loss on sale of foreclosed assets

54,983

65,871

Foreign exchange variation of assets and liabilities overseas/Other

1,417,832

(2,364,482)

Adjusted net profit before taxes

27,616,013

7,610,847

(Increase)/decrease in interbank investments

602,732

4,234,236

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

(15,868,267)

(26,296,984)

(Increase)/decrease in interbank and interdepartmental accounts

(1,819,946)

(2,205,752)

(Increase)/decrease in loan and leasing

8,855,918

(9,769,699)

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

202

2,714

(Increase)/decrease in other receivables and other assets

(9,444,609)

(25,963)

(Increase)/decrease in reserve requirement - Central Bank

4,871,858

4,035,615

Increase/(decrease) in deposits

(6,573,359)

69,951

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

1,787,048

18,823,484

Increase/(Decrease) in funds from issuance of securities

3,070,580

3,421,857

Increase/(Decrease) in borrowings and on-lending

(7,488,759)

3,370,748

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

(275,494)

443,482

Increase/(Decrease) in other liabilities

13,526,357

3,172,580

Increase/(Decrease) in deferred income

(35,760)

20,488

Income tax and social contribution paid

(3,072,503)

(4,090,534)

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

15,752,011

2,817,070

Cash flow from investing activities:

 

 

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

(742,999)

(534,739)

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

32,403,676

15,479,649

Proceeds from sale of foreclosed assets

129,879

161,028

Sale of investments

67,452

-

Sale of premises and equipment

325,861

96,281

Purchases of available-for-sale securities

(12,507,676)

(18,907,722)

Foreclosed assets received

(416,986)

(313,591)

Investment acquisitions

-

(961,883)

Purchase of premises and equipment

(553,059)

(419,644)

Intangible asset acquisitions

(405,166)

(311,072)

Dividends and interest on shareholders’ equity received

140,751

192,717

Net cash provided by/(used in) investing activities

18,441,733

(5,518,976)

Cash flow from financing activities:

 

 

Increase/(decrease) in subordinated debts

(99,384)

2,167,959

Dividends and interest on shareholders’ equity paid

(3,805,108)

(3,151,529)

Non-controlling interest

(7,574)

(6,195)

Acquisition of own shares

(9,466)

-

Net cash provided by/(used in) financing activities

(3,921,532)

(989,765)

Net increase/(decrease) in cash and cash equivalents

30,272,212

(3,691,671)

Cash and cash equivalents - at the beginning of the period

147,261,434

204,504,469

Effect of Changes in Exchange Rates in Cash and Cash equivalents

(3,362,849)

273,627

Cash and cash equivalents - at the end of the period

174,170,797

201,086,425

Net increase/(decrease) in cash and cash equivalents

30,272,212

(3,691,671)

 

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

 

90                 Economic and Financial Analysis Report – March 2016


 
 

Consolidated Financial Statements, Independent Auditors' Report and Fiscal Council’s Report

 

Index of Notes to the Consolidated Financial Statements

Notes to Bradesco’s Consolidated Financial Statements are as follows:

 

        Page
   
1)   OPERATIONS   92
 
2)   PRESENTATION OF THE CONSOLIDATED FINANCIAL STATEMENTS   92
     
3)   SIGNIFICANT ACCOUNTING PRACTICES   94
 
4)   FINANCIAL STATEMENT AND MANAGERIAL INCOME STATEMENT BY OPERATING SEGMENT   103
     
5)   CASH AND CASH EQUIVALENTS   107
 
6)   INTERBANK INVESTMENTS   108
     
7)   SECURITIES AND DERIVATIVE FINANCIAL INSTRUMENTS   109
 
8)   INTERBANK ACCOUNTS RESERVE REQUIREMENT   121
     
9)   LOANS   122
 
10)   OTHER RECEIVABLES   133
     
11)   OTHER ASSETS   135
 
12)   INVESTMENTS   135
     
13)   PREMISES AND EQUIPMENT   136
 
14)   INTANGIBLE ASSETS   137
     
15)   DEPOSITS, SECURITIES SOLD UNDER AGREEMENTS TO REPURCHASE AND FUNDS FROM ISSUANCE OF SECURITIES   138
 
16)   BORROWING AND ON-LENDING   140
     
17)   PROVISIONS, CONTINGENT ASSETS AND LIABILITIES AND LEGAL LIABILITIES TAX AND SOCIAL SECURITY   141
 
18)   SUBORDINATED DEBT   144
     
19)   OTHER LIABILITIES   145
 
20)   INSURANCE, PENSION PLANS AND CAPITALIZATION BONDS   146
     
21)   NON-CONTROLLING INTERESTS IN SUBSIDIARIES   148
 
22)   SHAREHOLDERS EQUITY (PARENT COMPANY)   148
     
23)   FEE AND COMMISSION INCOME   150
 
24)   PAYROLL AND RELATED BENEFITS   150
     
25)   OTHER ADMINISTRATIVE EXPENSES   150
 
26)   TAX EXPENSES   151
     
27)   OTHER OPERATING INCOME   151
 
28)   OTHER OPERATING EXPENSES   151
     
29)   NON-OPERATING INCOME (LOSS)   151
 
30)   RELATED-PARTY TRANSACTIONS (DIRECT AND INDIRECT)   152
   
31)   FINANCIAL INSTRUMENTS   154
 
32)   EMPLOYEE BENEFITS   160
     
33)   INCOME TAX AND SOCIAL CONTRIBUTION   160
 
34)   OTHER INFORMATION   163

 

 

                                                                                                                               

 

Bradesco     91


 
 

Consolidated Financial Statements, Independent Auditors' Report and Fiscal Council’s Report

 

Notes to the Consolidated Financial Statements

 

1)      OPERATIONS

 

Banco Bradesco S.A. (Bradesco) is a private-sector publicly traded company and universal bank that, 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 Bradesco Organization (Organization), 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 and subsidiaries, in Brazil and overseas and SPEs (Special Purpose Entities). These 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), 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.

For each quarter until September 30, 2015, the consolidated financial statements were prepared in accordance with the specific procedures established by Article 3 of the CMN Resolution No. 2,723/00, in force until March 31, 2015, and other provisions of the Accounting Plan of Financial Institutions – ("Cosif"), having as objective (i) to demonstrate the basis of information used by the Management to evaluate the performance and make decisions regarding the allocation of resources for investments and other purposes, among the Organization’s companies of, as well as (ii) to maintain consistency based on information that was required by the regulator and already disclosed in previous periods. Starting December 31, 2015, for the purposes of preparing the consolidated financial statements, in addition to the provisions of the Accounting Plan of Financial Institutions – ("Cosif"), the consolidation procedures established by Technical Pronouncement CPC 36 were applied, which has certain different criteria from the consolidation previously used, although resulting in the same values of net income and shareholders’ equity and without resulting in other relevant effects on the financial statements as a whole. For the purpose of comparability, the balances of 2014, previously presented in Note 4 according to the CPC 23, are being reclassified and presented in the column "Balance Sheet and Statement of Managerial Income". The investment funds are consolidated where companies of the Organization are the main beneficiaries or detain the main obligations. 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. 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 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 April 27, 2016.

 

 

 

92                 Economic and Financial Analysis Report – March 2016


 
 

Consolidated Financial Statements, Independent Auditors' Report and Fiscal Council’s Report

 

Notes to the Consolidated Financial Statements

 

Below are the significant directly and indirectly owned companies and investment funds included in the consolidated financial statements:

 

  

 

On March 31

Activity

Equity interest

2016

2015

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.

Investment bank

99.80%

99.80%

Banco Boavista Interatlântico 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%

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 (1)

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%

União Participações Ltda.

Holding

100.00%

100.00%

Investment Funds (2)

 

 

 

Bradesco FI RF Master Previdência

Investment Fund

99.59%

100.00%

Bradesco FI RF Master II Previdência

Investment Fund

99.81%

100.00%

Bradesco FI RF Master III Previdência

Investment Fund

94.10%

100.00%

Bradesco FI Referenciado DI União

Investment Fund

99.74%

99.98%

Bradesco FI Referenciado DI Master

Investment Fund

98.90%

100.00%

Bradesco FI Referenciado DI Performance

Investment Fund

100.00%

100.00%

Bradesco FI RF Crédito Privado Master

Investment Fund

96.24%

100.00%

Bradesco Private FIC FI RF PGBL/VGBL Ativo

Investment Fund

100.00%

100.00%

Bradesco F.I.C.F.I. R.F. VGBL F10

Investment Fund

100.00%

100.00%

Bradesco F.I.C.F.I. R.F. VGBL Fix

Investment Fund

100.00%

100.00%

 

(1)    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

(2)    The investment funds in which Bradesco assumes or substantially retains the risks and benefits were consolidated.

 

 

Bradesco     93


 
 

Consolidated Financial Statements, Independent Auditors' Report and Fiscal Council’s Report

 

Notes to the Consolidated Financial Statements

 

3)     SIGNIFICANT ACCOUNTING PRACTICES

 

a)   Functional and presentation currencies

 

Consolidated financial statements are presented in Brazilian reais, which is also Bradesco’s functional currency. Foreign branches and subsidiaries are mainly a continuation of activities in Brazil, and, therefore, assets, liabilities and 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

 

Income and expenses are recognized on an accrual basis in order to determine the net income for the period to which they relate, regardless of when the funds are received or paid.

 

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.

 

The revenue of the capitalization plans are recognized 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.

 

94                 Economic and Financial Analysis Report – March 2016


 
 

Consolidated Financial Statements, Independent Auditors' Report and Fiscal Council’s Report

 

Notes to the Consolidated Financial Statements

 

 

The revenues arising from prescribed capitalization plans are recognized after the prescription period, that is, until November 2003, up to 20 years and five years after this date, for securities and non-redeemed draws. The expenses with commercialization of capitalization plans are classified as “Acquisition Costs” and 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)

 

Derivative 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 or loss or 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:

Bradesco     95


 
 

Consolidated Financial Statements, Independent Auditors' Report and Fiscal Council’s Report

 

Notes to the Consolidated Financial Statements

 

 

·       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.

 

96                 Economic and Financial Analysis Report – March 2016


 
 

Consolidated Financial Statements, Independent Auditors' Report and Fiscal Council’s 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)

 

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, for companies treaded as such and for 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. The rate will revert to 15% in January 2019. For the other companies, the social contribution is calculated considering the rate of 9%.

 

Due to the amendment of the rate, the Organization 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.

 

The changes enacted by Law No. 11,638/07 and subsequent amendments in revenue recognization criteria and costs and expenses included in the net profit for the period, were made fiscally by the new taxation rules in force, as 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 for the origination of credit operations to the banking correspondents related to credit operations originated during the years 2015 and 2016, Bradesco opted to recognize part 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.

 

 

 

Bradesco     97


 
 

Consolidated Financial Statements, Independent Auditors' Report and Fiscal Council’s Report

 

Notes to the Consolidated Financial Statements

 

 

j)    Investments

 

Investments in unconsolidated and jointly controlled subsidiaries, 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.

 

Subsidiaries are consolidated – the composition of the main companies can be found in Note 2. The composition of unconsolidated and jointly controlled subsidiaries, 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; installations, furniture, equipment for use, security systems and communications – 10% per annum; transport systems – 20% per annum; and data-processing systems – 20% 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 of:

 

·       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% 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.

 

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(6).

 

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.

 

98                 Economic and Financial Analysis Report – March 2016


 
 

Consolidated Financial Statements, Independent Auditors' Report and Fiscal Council’s Report

 

Notes to the Consolidated Financial Statements

 

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

 

 

o)   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;

 

-        The mathematical reserve of benefits granted (PMBC) is constituted by the obligations arising from the contractual clauses of remittance of installments, regarding the coverage of health assistance and by the premiums paid by insured participating in the Bradesco Saúde Insurance Plan - "GBS Plan" considering a discount rate of 5.2% per annum;

 

-    For 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 10 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), for life and health insurance, considers all claim notifications received up to the end of the reporting period, including the legal claims and monetarily restated related costs;

 

Bradesco     99


 
 

Consolidated Financial Statements, Independent Auditors' Report and Fiscal Council’s Report

 

Notes to the Consolidated Financial Statements

 

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

 

-        The reserve for related expenses (PDR) is recorded to cover expenses related to estimated claims and benefits. For products structured in self-funding and partial 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;

100                 Economic and Financial Analysis Report – March 2016


 
 

Consolidated Financial Statements, Independent Auditors' Report and Fiscal Council’s Report

 

Notes to the Consolidated Financial Statements

 

 

-        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;

 

-        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:

 

Bradesco     101


 
 

Consolidated Financial Statements, Independent Auditors' Report and Fiscal Council’s Report

 

Notes to the Consolidated Financial Statements

 

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

 

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

 

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

 

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

 

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

 

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.

 

 

102                 Economic and Financial Analysis Report – March 2016


 
 

Consolidated Financial Statements, Independent Auditors' Report and Fiscal Council’s Report

 

Notes to the Consolidated Financial Statements

 

4)     FINANCIAL STATEMENT AND MANAGERIAL INCOME STATEMENT BY OPERATING SEGMENT

 

a)      Conciliation of the Balance Sheet and Statement of Income – Accounting vs. Managerial (1)

 

Management uses a variety of information, including those from financial statements, in accordance with accounting practices adopted in Brazil applicable to institutions authorized to operate by the Central Bank, prepared by consolidation criteria that differ in part from the criteria of CPC 36, as described in Note 2.

 

The main differences of consolidation criteria are shown below, through the Conciliation of the Balance Sheet and the Statement of Income – Accounting vs. Managerial:

 

 

 

 

R$ thousand

On March 31, 2016

On March 31, 2015

 

Accounting
Balance Sheet

Proportional Companies (2)

Adjustments of Consolidation (3)

Managerial
Balance Sheet

Accounting
Balance Sheet

Proportional Companies (2)

Adjustments of Consolidation (3)

Managerial
Balance Sheet (4)

Assets

 

 

 

 

 

 

 

 

Current and long-term assets

1,005,391,682

6,455,113

70,284,113

1,082,130,908

943,782,211

6,480,300

65,171,264

1,015,433,775

Funds available

18,527,203

132,425

-

18,659,628

13,353,553

329,169

-

13,682,722

Interbank investments

165,723,555

366,504

(567,539)

165,522,520

195,841,913

5,028

(101,300)

195,745,641

Securities and derivative financial instruments

343,577,120

479,298

70,869,766

414,926,184

278,108,171

1,008,722

65,312,916

344,429,809

Interbank and interdepartmental accounts

51,473,750

-

-

51,473,750

48,464,088

-

-

48,464,088

Loan and leasing

319,842,747

574,323

-

320,417,070

324,130,908

347,691

-

324,478,599

Allowance for Loan Losses (ALL)

(29,594,203)

(139,568)

-

(29,733,771)

(22,943,895)

(66,912)

-

(23,010,807)

Other receivables and assets

135,841,510

5,042,131

(18,114)

140,865,527

106,827,473

4,856,602

(40,352)

111,643,723

Fixed Assets

18,582,556

1,049,190

-

19,631,746

17,243,769

2,136,908

-

19,380,677

Investments

6,174,390

(4,654,370)

-

1,520,020

5,424,315

(3,788,425)

-

1,635,890

Premises and equipment

5,522,537

256,785

-

5,779,322

4,701,602

250,790

-

4,952,392

Intangible assets

6,885,629

5,446,775

-

12,332,404

7,117,852

5,674,543

-

12,792,395

Total

1,023,974,238

7,504,303

70,284,113

1,101,762,654

961,025,980

8,617,208

65,171,264

1,034,814,452

                 

 

 

Bradesco     103     


 
 

Consolidated Financial Statements, Independent Auditors' Report and Fiscal Council’s Report

 

Notes to the Consolidated Financial Statements

 

 

 

 

 

R$ thousand

On March 31, 2016

On March 31, 2015

 

Accounting
Balance Sheet

Proportional Companies (2)

Adjustments of Consolidation (3)

Managerial
Balance Sheet

Accounting
Balance Sheet

Proportional Companies (2)

Adjustments of Consolidation (3)

Managerial
Balance Sheet (4)

Liabilities

 

 

 

 

 

 

 

 

Current and long-term liabilities

929,734,610

6,406,744

70,284,113

1,006,425,467

876,364,249

7,529,485

65,171,264

949,064,998

Deposits

189,210,892

(19,414)

-

189,191,478

211,706,367

(3,881)

-

211,702,486

Securities sold under agreements to repurchase

224,064,824

-

73,285,656

297,350,480

238,176,513

-

65,563,265

303,739,778

Funds from Issuance of Securities

112,617,128

-

-

112,617,128

88,247,290

-

-

88,247,290

Interbank and interdepartmental accounts

5,181,144

-

-

5,181,144

4,247,393

-

-

4,247,393

Borrowing and on-lending

62,849,125

-

-

62,849,125

62,368,884

-

-

62,368,884

Derivative financial instruments

10,395,360

-

(2,731,548)

7,663,812

5,921,298

-

(210,296)

5,711,002

Provisions for insurance, pension plans and capitalization bonds

182,972,928

-

-

182,972,928

157,294,757

-

-

157,294,757

Other liabilities

142,443,209

6,426,158

(269,995)

148,599,372

108,401,747

7,533,366

(181,705)

115,753,408

Deferred income

487,785

-

-

487,785

309,218

3,220

-

312,438

Non-controlling interests in subsidiaries

421,715

1,097,559

-

1,519,274

415,037

1,084,503

-

1,499,540

Shareholders’ equity

93,330,128

-

-

93,330,128

83,937,476

-

-

83,937,476

Total

1,023,974,238

7,504,303

70,284,113

1,101,762,654

961,025,980

8,617,208

65,171,264

1,034,814,452

                 

 

 

104             Economic and Financial Analysis Report – March 2016


 
 

Consolidated Financial Statements, Independent Auditors' Report and Fiscal Council’s Report

 

Notes to the Consolidated Financial Statements

 

 

R$ thousand

 

Accrued on March 31, 2016

Accrued on March 31, 2015

 

Accounting DRE

Proportional Companies (2)

Adjustments of Consolidation (3)

Managerial DRE

Accounting DRE

Proportional Companies (2)

Adjustments of Consolidation (3)

Managerial DRE (4)

 

Revenue from financial intermediation

37,541,259

107,912

1,024,411

38,673,582

31,897,648

98,984

1,691,110

33,687,742

Financial intermediation expenses

(16,820,886)

-

(1,455,079)

(18,275,965)

(22,279,877)

-

(2,126,977)

(24,406,854)

Net Interest Income

20,720,373

107,912

(430,668)

20,397,617

9,617,771

98,984

(435,867)

9,280,888

ALL

(5,883,595)

(35,769)

-

(5,919,364)

(3,829,477)

(23,586)

-

(3,853,063)

Gross Income from financial intermediation

14,836,778

72,143

(430,668)

14,478,253

5,788,294

75,398

(435,867)

5,427,825

Income from Insurance, Pension Plans and Capitalization Bonds

1,624,315

-

-

1,624,315

1,211,500

-

-

1,211,500

Fee and Commission Income

4,912,817

1,046,602

445,312

6,404,731

4,481,778

815,599

403,304

5,700,681

Personnel Expenses

(3,583,135)

(170,564)

-

(3,753,699)

(3,296,010)

(149,076)

-

(3,445,086)

Other administrative expenses

(3,903,882)

(326,886)

114,518

(4,116,250)

(3,503,544)

(244,929)

67,452

(3,681,021)

Tax expenses

(1,705,229)

(124,018)

-

(1,829,247)

(919,791)

(96,920)

-

(1,016,711)

Equity in the Earnings (Losses) of Affiliates and jointly controlled subsidiaries

405,665

(366,112)

-

39,553

300,459

(320,197)

-

(19,738)

Other Operating Income / Expenses

(2,349,373)

60,927

(129,162)

(2,417,608)

(2,768,616)

71,104

(34,889)

(2,732,401)

Operating Income

10,237,956

192,092

-

10,430,048

1,294,070

150,979

-

1,445,049

Non-Operating Income

95,692

(3,337)

-

92,355

(33,943)

(1,678)

-

(35,621)

IT/SC (Income Tax/Soc. Contrib.) and Non-controlling interests

(6,212,237)

(188,755)

-

(6,400,992)

2,983,859

(149,301)

-

2,834,558

Net Profit

4,121,411

-

-

4,121,411

4,243,986

-

-

4,243,986

 

(1)   With respect to the Cash-flow Statement, the figures related to the first quarter of 2015 do not differ from those previously submitted;

(2)   Refers to the effects of the consolidation adjustments arising from the undertakings consolidated proportionally (Grupo Cielo, Grupo Alelo, Crediare, Leader Card, etc.);

(3)   Refers basically to the effects of the consolidation adjustments arising from the "non-consolidation" of the exclusive funds; and

(4)   For the purpose of comparability, the balances concerning the period of March 31, 2015 are being presented again in the column "Management Balance Sheet" and also the balances related to the first quarter of 2015, as required by CPC 23.

Bradesco     105     


 
 

Consolidated Financial Statements, Independent Auditors' Report and Fiscal Council’s Report

 

Notes to the Consolidated Financial Statements

 

b)      Balance sheet and statement of income by segment – Managerial

In line with CPC 22 (IFRS 8), the managerial information, hereinafter, was prepared based on reports available to the Management to evaluate the performance and make decisions regarding the allocation of resources for investments and other purposes.

 

On March 31 - R$ thousand

Financial (1) (2)

Insurance Group (2) (3)

Other
Activities (2)

Eliminations

(4)

Managerial Consolidated

Brazil

Overseas

Brazil

Overseas

Assets

 

 

 

 

 

 

 

Current and long-term assets

820,252,349

140,475,465

213,197,154

2,502

2,276,359

(94,072,921)

1,082,130,908

Funds available

28,001,062

9,766,200

248,840

999

113,062

(19,470,535)

18,659,628

Interbank investments

161,856,159

3,666,361

-

-

-

-

165,522,520

Securities and derivative financial instruments

199,578,954

16,852,980

199,704,925

1,299

1,041,803

(2,253,777)

414,926,184

Interbank and interdepartmental accounts

51,473,750

-

-

-

-

-

51,473,750

Loan and leasing

277,508,609

109,695,323

-

-

-

(66,786,862)

320,417,070

Allowance for Loan Losses (ALL)

(28,108,810)

(1,624,961)

-

-

-

-

(29,733,771)

Other receivables and assets

129,942,625

2,119,562

13,243,389

204

1,121,494

(5,561,747)

140,865,527

Permanent assets

91,015,536

48,527

4,383,657

8

1,070,057

(76,886,039)

19,631,746

Investments

76,981,867

(5)

1,200,976

-

223,221

(76,886,039)

1,520,020

Premises and equipment

4,092,886

24,326

1,634,827

8

27,275

-

5,779,322

Intangible assets

9,940,783

24,206

1,547,854

-

819,561

-

12,332,404

Total in 2016

911,267,885

140,523,992

217,580,811

2,510

3,346,416

(170,958,960)

1,101,762,654

Total in 2015

855,828,919

128,240,927

186,473,525

3,591

3,191,296

(138,923,806)

1,034,814,452

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

Current and long-term liabilities

813,438,835

91,844,678

194,073,866

1,201

1,045,251

(93,978,364)

1,006,425,467

Deposits

164,686,271

44,425,055

-

-

-

(19,919,848)

189,191,478

Securities sold under agreements to repurchase

294,353,706

3,508,499

-

-

-

(511,725)

297,350,480

Funds from issuance of securities

105,949,044

8,921,162

-

-

-

(2,253,078)

112,617,128

Interbank and interdepartmental accounts

5,181,144

-

-

-

-

-

5,181,144

Borrowing and on-lending

108,461,292

21,174,695

-

-

-

(66,786,862)

62,849,125

Derivative financial instruments

6,888,317

775,495

-

-

-

-

7,663,812

Technical provisions from insurance, pension plans and capitalization bonds

-

-

182,972,131

797

-

-

182,972,928

Other liabilities

127,919,061

13,039,772

11,101,735

404

1,045,251

(4,506,851)

148,599,372

Deferred income

560,196

-

22,146

-

-

(94,557)

487,785

Non-controlling interests in subsidiaries

3,938,726

48,679,314

23,484,799

1,309

2,301,165

(76,886,039)

1,519,274

Shareholders’ equity

93,330,128

-

-

-

-

-

93,330,128

Total in 2016

911,267,885

140,523,992

217,580,811

2,510

3,346,416

(170,958,960)

1,101,762,654

Total in 2015

855,828,919

128,240,927

186,473,525

3,591

3,191,296

(138,923,806)

1,034,814,452

 

106             Economic and Financial Analysis Report – March 2016


 
 

Consolidated Financial Statements, Independent Auditors' Report and Fiscal Council’s Report

 

Notes to the Consolidated Financial Statements

 

 

 

 

Accrued on March 31 - R$ thousand

Financial (1) (2)

Insurance Group (2) (3)

Other
Activities (2)

Eliminations

(4)

Managerial DRE

Brazil

Overseas

Brazil

Overseas

Revenue from financial intermediation

31,024,394

976,069

6,875,263

-

50,022

(252,166)

38,673,582

Financial intermediation expenses

(12,716,892)

(397,240)

(5,413,999)

-

-

252,166

(18,275,965)

Net Interest Income

18,307,502

578,829

1,461,264

-

50,022

-

20,397,617

ALL

(5,015,261)

(904,103)

-

-

-

-

(5,919,364)

Gross Income from financial intermediation

13,292,241

(325,274)

1,461,264

-

50,022

-

14,478,253

Income from Insurance, Pension Plans and Capitalization Bonds

-

-

1,624,336

(21)

-

-

1,624,315

Fee and Commission Income

5,955,418

75,142

407,865

-

83,927

(117,621)

6,404,731

Personnel Expenses

(3,353,889)

(45,920)

(305,004)

(127)

(48,759)

-

(3,753,699)

Other administrative expenses

(3,839,485)

(90,510)

(354,389)

(70)

(50,717)

218,921

(4,116,250)

Tax expenses

(1,558,261)

(8,141)

(245,653)

(40)

(17,152)

-

(1,829,247)

Equity in the Earnings (Losses) of Affiliates and jointly controlled subsidiaries

3,428

-

39,142

-

(3,017)

-

39,553

Other Operating Income / Expenses

(2,072,312)

(37,415)

(240,902)

489

34,067

(101,535)

(2,417,608)

Operating Income

8,427,140

(432,118)

2,386,659

231

48,371

(235)

10,430,048

Non-Operating Income

62,011

3,377

26,686

-

46

235

92,355

IT/SC (Income Tax/Soc. Contrib.) and Non-controlling interests

(5,344,542)

(11,231)

(1,033,668)

(1)

(11,550)

-

(6,400,992)

Net Profit in 2016

3,144,609

(439,972)

1,379,677

230

36,867

-

4,121,411

Net Profit in 2015

3,280,784

(354,823)

1,282,666

(127)

35,486

-

4,243,986

 

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

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

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

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

 

5)     CASH AND CASH EQUIVALENTS

 

On March 31 - R$ thousand

 

2016

2015

Cash and due from banks in domestic currency

7,982,996

10,219,579

Cash and due from banks in foreign currency

10,544,003

3,133,845

Investments in gold

204

129

Total cash and due from banks

18,527,203

13,353,553

Interbank investments (1)

155,643,594

187,732,872

Total cash and cash equivalents

174,170,797

201,086,425

(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     107     


 
 

Consolidated Financial Statements, Independent Auditors' Report and Fiscal Council’s Report

 

Notes to the Consolidated Financial Statements

 

6)     INTERBANK INVESTMENTS

 

a)    Breakdown and maturity

 

 

On March 31 - R$ thousand

1 to 30

days

31 to 180
days

181 to 360
days

More than

360 days

2016

2015

Securities purchased under agreements to resell:

 

 

 

 

 

 

Own portfolio position

44,798,417

-

-

-

44,798,417

56,310,581

● Financial treasury bills

3,910,440

-

-

-

3,910,440

-

● National treasury notes

25,079,888

-

-

-

25,079,888

54,864,917

● National treasury bills

15,431,187

-

-

-

15,431,187

1,416,799

● Debentures

374,469

-

-

-

374,469

-

● Other

2,433

-

-

-

2,433

28,865

Funded position

109,337,424

932,394

-

-

110,269,818

131,819,090

● Financial treasury bills

6,767,293

-

-

-

6,767,293

87,119

● National treasury notes

60,520,402

777,461

-

-

61,297,863

108,532,416

● National treasury bills

42,049,729

154,933

-

-

42,204,662

23,199,555

Short position

200,169

464,880

-

-

665,049

559,847

● National treasury bills

200,169

464,880

-

-

665,049

559,847

Subtotal

154,336,010

1,397,274

-

-

155,733,284

188,689,518

Interest-earning deposits in other banks:

 

 

 

 

 

 

● Interest-earning deposits in other banks:

4,567,843

4,509,387

545,374

384,858

10,007,462

7,179,997

● Provision for losses

(3,734)

(11,213)

(2,244)

-

(17,191)

(27,602)

Subtotal

4,564,109

4,498,174

543,130

384,858

9,990,271

7,152,395

Total in 2016

158,900,119

5,895,448

543,130

384,858

165,723,555

 

%

95.9

3.6

0.3

0.2

100.0

 

Total in 2015

190,366,205

2,843,852

1,904,896

726,960

 

195,841,913

%

97.2

1.4

1.0

0.4

 

100.0

 

b)   Income from interbank investments

 

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

 

  

Accrued on March 31 - R$ thousand

2016

2015

Income from investments in purchase and sale commitments:

 

 

Own portfolio position

132,856

66,811

Funded position

4,547,260

5,220,869

Short position

65,268

79,736

Subtotal

4,745,384

5,367,416

Income from interest-earning deposits in other banks

248,556

133,296

Total (Note 7h)

4,993,940

5,500,712

 

108             Economic and Financial Analysis Report – March 2016


 
 

Consolidated Financial Statements, Independent Auditors' Report and Fiscal Council’s 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 March 31 - R$ thousand

Financial

Insurance and

Capitalization bonds

Pension plans

Other Activities

2016

%

2015

%

Trading securities

40,222,681

13,203,484

116,571,602

568,593

170,566,360

49.5

112,070,898

40.3

- Government securities

17,207,403

7,475,365

85,854,831

41,986

110,579,585

32.1

59,842,071

21.5

- Corporate securities

10,466,223

5,728,119

30,465,791

526,607

47,186,740

13.7

45,742,966

16.4

- Derivative financial instruments (1) (5)

12,549,055

-

250,980

-

12,800,035

3.7

6,485,861

2.4

Available-for-sale securities (2)

109,065,247

11,925,136

11,271,322

5,349

132,267,054

38.5

140,432,525

50.5

- Government securities

53,090,159

10,820,944

9,905,907

-

73,817,010

21.5

80,158,326

28.8

- Corporate securities

55,975,088

1,104,192

1,365,415

5,349

58,450,044

17.0

60,274,199

21.7

Held-to-maturity securities (2)

12,675,862

4,801,149

23,266,695

-

40,743,706

12.0

25,604,748

9.2

- Government securities

29,023

4,801,149

23,266,695

-

28,096,867

8.3

25,604,748

9.2

- Corporate securities

12,646,839

-

-

-

12,646,839

3.7

-

-

Grand total

161,963,790

29,929,769

151,109,619

573,942

343,577,120

100.0

278,108,171

100.0

 

 

 

 

 

 

 

 

 

- Government securities

70,326,585

23,097,458

119,027,433

41,986

212,493,462

61.8

165,605,145

59.5

- Corporate securities

91,637,205

6,832,311

32,082,186

531,956

131,083,658

38.2

112,503,026

40.5

Grand total

161,963,790

29,929,769

151,109,619

573,942

343,577,120

100.0

278,108,171

100.0

 

 

Bradesco     109     


 
 

Consolidated Financial Statements, Independent Auditors' Report and Fiscal Council’s Report

 

Notes to the Consolidated Financial Statements

 

b)      Consolidated classification by category, maturity and operating segment

I)    Trading securities

Securities

On March 31 - R$ thousand

2016

2015

1 to 30

days

31 to 180 days

181 to 360 days

More than 360 days

Fair/book value

(3) (4)

Original amortized cost

Mark-to-market

Fair/book value

(3) (4)

Mark-to-market

- Financial

13,513,010

2,243,018

3,746,518

20,720,135

40,222,681

50,780,980

(10,558,299)

30,558,252

(4,210,486)

National treasury bills

136,445

75,522

98,644

326,635

637,246

629,296

7,950

2,889,565

(3,538)

Financial treasury bills

-

9,258

1,835

9,306,704

9,317,797

9,321,244

(3,447)

4,934,013

(221)

Bank deposit certificates

178,340

339,030

-

-

517,370

517,370

-

578,506

-

Derivative financial instruments (1) (5)

11,791,435

462,589

191,288

103,743

12,549,055

23,073,209

(10,524,154)

6,482,980

(4,361,912)

Debentures

36,361

36,612

234,506

2,390,718

2,698,197

2,839,971

(141,774)

4,171,479

22,213

National treasury notes

-

138,441

11,119

5,648,640

5,798,200

5,662,230

135,970

3,125,744

174,695

Financial bills

-

876,592

1,314,607

2,319,790

4,510,989

4,523,349

(12,360)

5,286,170

(13,975)

Foreign corporate securities

-

203,873

675,223

38,715

917,811

909,271

8,540

966,682

(10,910)

Brazilian foreign debt notes

-

-

1,034,876

4,257

1,039,133

1,034,518

4,615

797,571

(11,857)

Foreign government bonds

45,225

12,181

-

356,831

414,237

412,474

1,763

93,549

4,436

Other

1,325,204

88,920

184,420

224,102

1,822,646

1,858,048

(35,402)

1,231,993

(9,417)

- Insurance companies and capitalization bonds

4,883,304

186,059

52,292

8,081,829

13,203,484

13,200,747

2,737

4,356,270

378

Financial treasury bills

-

13,027

-

7,462,331

7,475,358

7,475,358

-

661,740

-

Bank deposit certificates

17,868

10,246

6,129

14,223

48,466

48,466

-

56,062

-

Debentures

-

-

-

86,987

86,987

86,987

-

102,364

-

Financial bills

-

162,786

46,163

427,678

636,627

636,627

-

703,438

-

Other

4,865,436

-

-

90,610

4,956,046

4,953,309

2,737

2,832,666

378

- Pension plans

18,945,910

3,892,081

2,877,744

90,855,867

116,571,602

116,571,602

-

76,612,786

-

Financial treasury bills

21,920

-

-

47,043,811

47,065,731

47,065,731

-

29,943,751

-

National treasury notes

42,382

113,719

256,232

22,479,778

22,892,111

22,892,111

-

5,772,390

-

National treasury bills

949,494

2,366,593

3,627

12,577,276

15,896,990

15,896,990

-

11,534,952

-

 

110             Economic and Financial Analysis Report – March 2016


 

 

Consolidated Financial Statements, Independent Auditors' Report and Fiscal Council’s Report

 

Notes to the Consolidated Financial Statements

 

Securities

On March 31 - R$ thousand

2016

2015

1 to 30

days

31 to 180 days

181 to 360 days

More than 360 days

Fair/book value

(3) (4)

Original amortized cost

Mark-to-market

Fair/book value

(3) (4)

Mark-to-market

Financial bills

-

1,251,628

1,217,662

6,015,402

8,484,692

8,484,692

-

12,333,040

-

Bank deposit certificates

64,955

159,436

1,390,183

-

1,614,574

1,614,574

-

3,454,458

-

Debentures

8,750

622

9,916

2,354,316

2,373,604

2,373,604

-

2,994,145

-

Other

17,858,409

83

124

385,284

18,243,900

18,243,900

-

10,580,050

-

- Other activities

526,607

-

-

41,986

568,593

555,097

13,496

543,590

-

Financial treasury bills

-

-

-

41,986

41,986

41,986

-

43,559

-

Other

526,607

-

-

-

526,607

513,111

13,496

500,031

-

Grand total

37,868,831

6,321,158

6,676,554

119,699,817

170,566,360

181,108,426

(10,542,066)

112,070,898

(4,210,108)

Derivative financial instruments (liabilities) (5)

(9,797,664)

(332,914)

(149,080)

(115,702)

(10,395,360)

(8,499,583)

(1,895,777)

(5,921,298)

(428,470)

 

Bradesco     111     


 

 

Consolidated Financial Statements, Independent Auditors' Report and Fiscal Council’s Report

 

Notes to the Consolidated Financial Statements

 

II) Available-for-sale securities

 

Securities (6)

On March 31 - R$ thousand

2016

2015

1 to 30

days

31 to 180 days

181 to 360 days

More than 360 days

Fair/book value

(3) (4)

Original amortized cost

Mark-to-market

Fair/book value

(3) (4)

Mark-to-market

- Financial (2)

14,623,016

5,414,267

10,619,070

78,408,894

109,065,247

112,854,462

(3,789,215)

118,879,194

(1,755,641)

National treasury bills

5,896,855

2,246,558

5,739,810

1,144,752

15,027,975

14,990,719

37,256

19,300,913

(639,920)

Foreign corporate securities

46,100

132,709

81,555

11,121,936

11,382,300

13,725,130

(2,342,830)

11,236,954

(895,479)

National treasury notes

-

384,822

2,125,749

33,032,425

35,542,996

36,034,179

(491,183)

40,026,834

(491,028)

Debentures

120,778

1,752,000

208,668

31,117,054

33,198,500

33,821,221

(622,721)

29,358,078

647,482

Shares

7,167,672

-

-

-

7,167,672

7,322,129

(154,457)

3,057,734

(21,505)

Certificates of real estate receivables

-

21,355

-

1,042,057

1,063,412

1,274,049

(210,637)

11,853,935

(348,106)

Foreign government bonds

-

-

1,831,642

-

1,831,642

1,872,776

(41,134)

1,344,384

(23,477)

Promissory Notes

205,216

813,102

631,646

192,472

1,842,436

1,833,423

9,013

559,634

3,636

Other

1,186,395

63,721

-

758,198

2,008,314

1,980,836

27,478

2,140,728

12,756

- Insurance companies and capitalization bonds (2)

1,655,024

1,915,694

1,327,369

7,027,049

11,925,136

12,538,657

(613,521)

11,879,403

(605,430)

National treasury notes

-

234,973

499,105

6,661,066

7,395,144

8,224,483

(829,339)

7,654,572

(765,929)

Shares

1,050,964

-

-

-

1,050,964

807,572

243,392

1,355,422

165,777

National treasury bills

599,680

1,680,721

828,264

301,394

3,410,059

3,417,202

(7,143)

2,795,522

(13,828)

Other

4,380

-

-

64,589

68,969

89,400

(20,431)

73,887

8,550

- Pension plans (2)

1,275,286

-

-

9,996,036

11,271,322

10,890,611

380,711

9,603,405

373,537

Shares

1,265,740

-

-

-

1,265,740

1,195,420

70,320

1,323,053

(21,225)

National treasury notes

-

-

-

9,526,726

9,526,726

9,205,674

321,052

8,118,025

383,694

Debentures

-

-

-

90,130

90,130

92,898

(2,768)

98,521

9,451

Other

9,546

-

-

379,180

388,726

396,619

(7,893)

63,806

1,617

- Other activities

5,349

-

-

-

5,349

18

5,331

70,523

5,233

Other

5,349

-

-

-

5,349

18

5,331

70,523

5,233

Subtotal

17,558,675

7,329,961

11,946,439

95,431,979

132,267,054

136,283,748

(4,016,694)

140,432,525

(1,982,301)

Hedge - cash flow (Note 7f)

-

-

-

-

-

-

209,125

-

308,820

Securities reclassified to “Held-to-maturity securities” (2)

-

-

-

-

-

-

(123,358)

-

320,023

Grand total

17,558,675

7,329,961

11,946,439

95,431,979

132,267,054

136,283,748

(3,930,927)

140,432,525

(1,353,458)

 

 

112             Economic and Financial Analysis Report – March 2016


 

 

Consolidated Financial Statements, Independent Auditors' Report and Fiscal Council’s Report

 

Notes to the Consolidated Financial Statements

 

III) Held-to-maturity securities

 

Securities

On March 31 - R$ thousand

2016

2015

1 to 30

days

31 to 180

days

181 to 360

days

More than 360 days

Original amortized cost (3) (4)

Market Value

Gain (loss) not accounted for

Original amortized cost

(3) (4)

Gain not accounted for

- Financial

-

967

-

12,674,895

12,675,862

10,601,639

(2,074,223)

39,061

7,751

Brazilian foreign debt notes

-

-

-

29,023

29,023

33,226

4,203

39,061

7,751

Certificates of real estate receivables (2)

-

967

-

12,645,872

12,646,839

10,568,413

(2,078,426)

-

-

- Insurance companies and capitalization bonds

-

-

-

4,801,149

4,801,149

4,807,366

6,217

4,335,163

52,716

National treasury notes

-

-

-

4,801,149

4,801,149

4,807,366

6,217

4,335,163

52,716

- Pension plans

-

-

-

23,266,695

23,266,695

24,999,638

1,732,943

21,230,524

1,579,790

National treasury notes

-

-

-

23,266,695

23,266,695

24,999,638

1,732,943

21,230,524

1,579,790

Grand total

-

967

-

40,742,739

40,743,706

40,408,643

(335,063)

25,604,748

1,640,257

 

 

Bradesco     113  


 

 

Consolidated Financial Statements, Independent Auditors' Report and Fiscal Council’s Report

 

Notes to the Consolidated Financial Statements

 

c)      Breakdown of the portfolios by financial statement classification

Securities

On March 31 - R$ thousand

1 to 30

days

31 to 180

days

181 to 360

days

More than

360 days

Total in 2016

(3) (4)

Total in 2015

(3) (4)

Own portfolio

37,349,830

12,309,114

14,969,878

233,213,638

297,842,460

215,940,307

Fixed income securities

27,701,547

12,309,114

14,969,878

233,213,638

288,194,177

209,386,995

● Financial treasury bills

21,920

21,672

787

62,339,236

62,383,615

33,923,642

● National treasury notes

42,382

871,955

2,740,960

89,555,872

93,211,169

55,676,609

● Brazilian foreign debt securities

-

-

1,034,876

36,831

1,071,707

1,129,842

● Bank deposit certificates

261,162

508,712

1,396,312

14,223

2,180,409

4,089,026

● National treasury bills

1,549,174

5,489,707

3,360,943

14,209,421

24,609,245

26,146,490

● Foreign corporate securities

46,100

336,582

756,778

7,193,076

8,332,536

3,804,791

● Debentures

165,889

1,789,234

453,091

36,082,756

38,490,970

36,773,982

● Financial bills

-

2,354,727

2,578,433

8,762,870

13,696,030

18,376,603

● Certificates of real estate receivables

735

22,322

-

13,892,189

13,915,246

12,078,721

Foreign government bonds

45,225

12,181

1,831,642

356,831

2,245,879

1,437,943

● Promissory Notes

205,216

813,102

631,638

192,472

1,842,428

989,385

● Other

25,363,744

88,920

184,418

577,861

26,214,943

14,959,961

Equity securities

9,648,283

-

-

-

9,648,283

6,553,312

● Shares of listed companies (technical provision)

1,268,007

-

-

-

1,268,007

1,633,005

● Shares of listed companies (other)

8,380,276

-

-

-

8,380,276

4,920,307

Restricted securities

6,035,261

807,904

3,461,703

21,744,962

32,049,830

55,343,458

Repurchase agreements

6,033,300

643,429

1,130,891

14,453,806

22,261,426

41,329,278

● National treasury bills

6,033,300

643,429

1,123,989

47,593

7,848,311

2,939,181

● Financial treasury bills

-

-

-

270,165

270,165

234,347

● National treasury notes

-

-

6,902

10,168,473

10,175,375

29,756,906

● Foreign corporate securities

-

-

-

3,967,575

3,967,575

8,398,844

Brazilian Central Bank

-

113

64,114

-

64,227

5,967,995

● National treasury bills

-

113

64,114

-

64,227

4,938,136

● National treasury notes

-

-

-

-

-

1,029,859

Privatization rights

-

-

-

51,517

51,517

56,524

 

 

114             Economic and Financial Analysis Report – March 2016


 

 

Consolidated Financial Statements, Independent Auditors' Report and Fiscal Council’s Report


Notes to the Consolidated Financial Statements

 

 

Securities

On March 31 - R$ thousand

1 to 30

days

31 to 180

days

181 to 360

days

More than

360 days

Total in 2016

(3) (4)

Total in 2015

(3) (4)

Guarantees provided

1,961

164,362

2,266,698

7,239,639

9,672,660

7,989,661

· National treasury bills

-

163,750

2,121,300

29,674

2,314,724

2,158,599

· Financial treasury bills

-

612

1,055

1,935,636

1,937,303

1,979,217

· National treasury notes

-

-

144,343

5,267,399

5,411,742

3,844,915

· Other

1,961

-

-

6,930

8,891

6,930

Derivative financial instruments (1) (5)

12,042,415

462,672

191,412

103,536

12,800,035

6,485,861

Securities subject to unrestricted repurchase agreements

-

72,396

-

812,399

884,795

338,545

· National treasury bills

-

72,396

-

387,657

460,053

338,545

· National treasury notes

-

-

-

424,742

424,742

-

Grand total

55,427,506

13,652,086

18,622,993

255,874,535

343,577,120

278,108,171

%

16.1

4.0

5.4

74.5

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)   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;

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

(4)   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;

(5)   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); and

(6)   In the first quarter of 2016, there were losses through impairment in the amount of R$108,294 thousand, related to the heading “Variable Income Securities".

 

 

Bradesco     115  


 

 

Consolidated Financial Statements, Independent Auditors' Report and Fiscal Council’s 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 on an 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.

 

116             Economic and Financial Analysis Report – March 2016

 


 

 

Consolidated Financial Statements, Independent Auditors' Report and Fiscal Council’s Report

 

 

Notes to the Consolidated Financial Statements

 

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

 

 

On March 31 - R$ thousand

 

2016

2015

 

Reference value

Net amount

Reference value

Net amount

Futures contracts

 

 

 

 

Purchase commitments:

95,106,049

-

96,716,862

-

- Interbank market

60,181,739

24,901,379

72,689,751

37,559,676

- Foreign currency (1)

34,899,405

-

23,729,952

-

- Other

24,905

-

297,159

-

Sale commitments:

75,114,949

-

65,424,013

-

- Interbank market (2)

35,280,360

-

35,130,075

-

- Foreign currency (3)

39,341,918

4,442,513

29,972,922

6,242,970

- Other

492,671

467,766

321,016

23,857

 

 

 

 

 

Option contracts

 

 

 

 

Purchase commitments:

17,318,975

-

10,309,154

-

- Interbank market

12,249,804

288,309

9,251,981

-

- Foreign currency

5,054,044

-

1,050,312

-

- Other

15,127

-

6,861

-

Sale commitments:

22,294,666

-

24,810,225

-

- Interbank market

11,961,495

-

18,069,695

8,817,714

- Foreign currency

10,310,981

5,256,937

6,697,148

5,646,836

- Other

22,190

7,063

43,382

36,521

 

 

 

 

 

Forward contracts

 

 

 

 

Purchase commitments:

9,709,781

-

14,223,330

-

- Foreign currency

9,389,926

-

13,987,766

3,451,496

- Other

319,855

-

235,564

-

Sale commitments:

14,735,671

-

10,791,629

-

- Foreign currency

14,415,588

5,025,662

10,536,270

-

- Other

320,083

228

255,359

19,795

 

 

 

 

 

Swap contracts

 

 

 

 

Assets (long position):

104,084,917

-

59,040,167

-

- Interbank market

30,716,219

5,789,406

17,870,642

1,233,303

- Fixed rate

44,202,808

32,711,443

20,864,707

10,346,042

- Foreign currency

25,441,088

12,038,211

16,546,903

2,380,177

- IGPM

1,336,950

-

1,001,200

-

- Other

2,387,852

-

2,756,715

166,428

Liabilities (short position):

53,956,297

-

45,357,517

-

- Interbank market

24,926,813

-

16,637,339

-

- Fixed rate

11,491,365

-

10,518,665

-

- Foreign currency (3)

13,402,877

-

14,166,726

-

- IGPM

1,445,500

108,550

1,444,500

443,300

- Other

2,689,742

301,890

2,590,287

-

 

Derivatives include operations maturing in D+1.

 

(1)    Includes, on March 31, 2016, the hedging of the firm commitment concerning the purchase and sale of shares agreement, to the sum of R$18,456,455 thousand (Note 34f);

(2)    Includes cash flow hedges to protect CDI-related funding, totaling R$1,133,572 thousand (R$20,674,324 thousand in 2015) (Note 7f); and

(3)    Includes specific hedges to protect assets and liabilities, arising from foreign investments, totaling R$50,099,860 thousand (R$44,912,277 thousand in 2015).

 

 

Bradesco     117  


 

 

Consolidated Financial Statements, Independent Auditors' Report and Fiscal Council’s Report

 

Notes to the Consolidated Financial Statements

 

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

 

 

On March 31 - R$ thousand

 

2016

2015

Original amortized cost

Mark-to-market adjustment

Fair value

Original amortized cost

Mark-to-market adjustment

Fair value

Adjustment receivable - swaps(1)

20,795,347

(10,514,559)

10,280,788

8,876,761

(4,436,530)

4,440,231

Adjustment receivable - future

263,371

-

263,371

8,366

-

8,366

Receivable forward purchases

440,868

-

440,868

1,645,910

-

1,645,910

Receivable forward sales

1,471,423

-

1,471,423

56,258

-

56,258

Premiums on exercisable options

353,180

(9,595)

343,585

260,478

74,618

335,096

Total assets (A)

23,324,189

(10,524,154)

12,800,035

10,847,773

(4,361,912)

6,485,861

Adjustment payables - swaps

(6,833,005)

(1,920,245)

(8,753,250)

(3,523,885)

(362,259)

(3,886,144)

Adjustment payables - future

(7,914)

-

(7,914)

(33,081)

-

(33,081)

Payable forward purchases

(746,025)

-

(746,025)

(1,072,400)

-

(1,072,400)

Payable forward sales/other

(766,818)

-

(766,818)

(758,555)

-

(758,555)

Premiums on written options

(145,821)

24,468

(121,353)

(104,907)

(66,211)

(171,118)

Total liabilities (B)

(8,499,583)

(1,895,777)

(10,395,360)

(5,492,828)

(428,470)

(5,921,298)

 

 

 

 

 

 

 

Net Effect (A-B)

14,824,606

(12,419,931)

2,404,675

5,354,945

(4,790,382)

564,563

 

(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 – (Reference Value)

 

 

On March 31 - R$ thousand

 

1 to 90

days

91 to 180

days

181 to 360

days

More than 360 days

2016

2015

Futures contracts (1) (2)

88,654,590

13,439,781

52,222,791

15,903,836

170,220,998

162,140,875

Option contracts

21,674,672

13,308,195

2,227,010

2,403,764

39,613,641

35,119,379

Forward contracts

15,175,218

3,887,795

4,022,510

1,359,929

24,445,452

25,014,959

Swap contracts (1)

56,609,351

11,609,541

6,951,795

82,870,527

158,041,214

104,397,684

Total in 2016

182,113,831

42,245,312

65,424,106

102,538,056

392,321,305

 

Total in 2015

141,347,253

43,476,063

73,471,560

68,378,021

 

326,672,897

 

(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 March 31, 2016, contract related to the hedge of the firm commitment, concerning the purchase and sale of shares agreement (Note 34f).

 

118             Economic and Financial Analysis Report – March 2016


 

 

Consolidated Financial Statements, Independent Auditors' Report and Fiscal Council’s Report

 

Notes to the Consolidated Financial Statements

 

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

 

 

On March 31 - R$ thousand

2016

2015

Government securities

 

 

National treasury notes

2,994,294

3,692,070

Financial treasury bills

-

5,579

Total

2,994,294

3,697,649

 

V)  Revenues and expenses, net

 

 

Accrued on March 31 - R$ thousand

 

2016

2015

Swap contracts (1)

855,421

144,796

Forward contracts

215,948

(102,461)

Option contracts

63,134

(761)

Futures contracts (1) (2)

3,129,300

(2,150,465)

Foreign exchange variation of assets and liabilities overseas

(1,858,719)

1,884,612

Total (Note 7h)

2,405,084

(224,279)

 

(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 March 31, 2016, 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 34f).

 

VI) Reference values of derivative financial instruments, by trading location and counterparts

 

 

On March 31 - R$ thousand

2016

2015

CETIP (over-the-counter)

138,599,874

81,351,838

BM&FBOVESPA (stock exchange)

215,827,247

205,043,870

Overseas (over-the-counter) (1)

13,811,484

25,234,451

Overseas (stock exchange) (1)

24,082,700

15,042,738

Total

392,321,305

326,672,897

 

(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 March 31, 2016, Bradesco had credit default swaps (CDS) with the following characteristics: the risk received in credit swaps whose underlying assets are “debt securities issued by companies" is R$124,562 thousand (2015 – (i) the amount of risk transferred under credit swaps whose underlying assets are “securities – securities of foreign government debt” is negative R$(1,326,900) thousand; and (ii) the risk received in credit swaps whose underlying assets are “derivative with companies” is R$16,040 thousand, amounting to a total net credit risk value of negative R$(1,310,860) thousand), with an effect on the calculation of required shareholders’ equity of negative R$(13,702) thousand ((R$71,215) thousand in 2015). The contracts related to credit derivatives transactions described above are due in 2020. The mark-to-market of the protection rates that remunerates the counterparty that received the risk totaled R$38 thousand. There were no credit events, as defined in the agreements, during the period.

 

 

 

 

Bradesco     119  


 

 

Consolidated Financial Statements, Independent Auditors' Report and Fiscal Council’s Report

 

Notes to the Consolidated Financial Statements

 

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$1,133,572 thousand (R$20,674,324 thousand in 2015), having as object of hedge captures linked to DI, totaling R$1,197,070 thousand (R$20,908,816 thousand in 2015). The adjustment to market value of these operations recorded in the net worth is R$3,227 thousand (R$308,820 thousand in 2015), net of tax effects is R$1,936 thousand (R$185,292 thousand in 2015).

 

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 the futures contracts, which generated (R$1,831,125 thousand), for protection from the effects of the exchange rate variation of the firm commitment, related to the contract for the purchase and sale of shares (Note 34e), which produced an adjustment at market value of R$1,793,837 thousand. The effect of these operations resulted in the revenue of (R$37,288 thousand).

 

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

 

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

 

 

Accrued on March 31 - R$ thousand

 

2016

2015

Fixed income securities

5,165,614

5,088,590

Interbank investments (Note 6b)

4,993,940

5,500,712

Equity securities (1)

(341,509)

5,261

Subtotal

9,818,045

10,594,563

Income from insurance, pension plans and capitalization bonds

8,745,312

3,654,969

Income from derivative financial instruments (Note 7d V)

2,405,084

(224,279)

Total

20,968,441

14,025,253

 

(1)   In the first quarter of 2016, it includes the losses through impairment to the sum of R$108,294 thousand.

 

 

 

120             Economic and Financial Analysis Report – March 2016

 


 

 

Consolidated Financial Statements, Independent Auditors' Report and Fiscal Council’s Report

 

Notes to the Consolidated Financial Statements

 

8)      INTERBANK ACCOUNTS – RESERVE REQUIREMENT

 

a)       Reserve requirement

 

 

On March 31 - R$ thousand

Remuneration

2016

2015

Reserve requirement – demand deposits

not remunerated

4,428,714

5,421,563

Reserve requirement – savings deposits

savings index

17,711,556

18,167,137

Reserve requirement – time deposits

Selic rate

14,081,761

6,489,620

Additional reserve requirement – savings deposits

Selic rate

4,848,858

9,083,568

Additional reserve requirement – time deposits

Selic rate

8,849,147

7,727,403

Reserve requirement – SFH

TR + interest rate

710,155

630,020

Total

 

50,630,191

47,519,311

 

b)       Revenue from reserve requirement

 

 

Accrued on March 31 - R$ thousand

2016

2015

Reserve requirement – Bacen

1,360,415

983,539

Reserve requirement – SFH

11,227

5,171

Total

1,371,642

988,710

 

 

 

Bradesco     121  


 

 

Consolidated Financial Statements, Independent Auditors' Report and Fiscal Council’s 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 March 31 - 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

2016 (A)

% (5)

Total in

2015 (A)

% (5)

Discounted trade receivables and loans (1)

21,522,308

14,693,360

9,449,715

16,646,130

23,715,250

63,352,965

149,379,728

37.8

152,305,537

37.9

Financing

4,063,383

3,678,338

5,277,120

8,665,755

14,104,432

83,479,400

119,268,428

30.1

119,354,537

29.6

Agricultural and agribusiness loans

627,665

860,408

799,696

4,469,278

4,449,530

8,888,559

20,095,136

5.1

23,334,568

5.8

Subtotal

26,213,356

19,232,106

15,526,531

29,781,163

42,269,212

155,720,924

288,743,292

73.0

294,994,642

73.3

Leasing

143,377

173,091

127,260

337,852

550,222

1,199,093

2,530,895

0.6

3,681,505

0.9

Advances on foreign exchange contracts (2)

1,356,205

993,995

1,467,470

2,628,683

2,348,758

271,590

9,066,701

2.3

7,000,908

1.7

Subtotal

27,712,938

20,399,192

17,121,261

32,747,698

45,168,192

157,191,607

300,340,888

75.9

305,677,055

75.9

Other receivables (3)

7,999,435

5,308,145

1,999,143

3,866,628

3,252,598

1,451,365

23,877,314

6.0

20,713,573

5.1

Total loans

35,712,373

25,707,337

19,120,404

36,614,326

48,420,790

158,642,972

324,218,202

81.9

326,390,628

81.0

Sureties and guarantees (4)

3,126,363

475,855

1,260,811

5,143,052

10,255,735

49,157,753

69,419,569

17.5

73,562,843

18.2

Loan assignment - real estate receivables certificate

45,844

45,843

45,840

131,930

196,892

661,966

1,128,315

0.3

1,308,229

0.3

Co-obligation from assignment of rural loan (4)

-

-

-

-

-

92,910

92,910

-

102,254

-

Loans available for import (4)

39,712

43,419

4,628

7,766

23,752

-

119,277

-

424,303

0.1

Confirmed exports loans (4)

1,956

269

561

6,001

42,875

8,518

60,180

-

77,359

-

Acquisition of credit card receivables

990,751

11,305

13,531

23,358

7,481

-

1,046,426

0.3

1,493,082

0.4

Grand total in 2016

39,916,999

26,284,028

20,445,775

41,926,433

58,947,525

208,564,119

396,084,879

100.0

 

 

Grand total in 2015

38,959,787

26,219,869

19,461,220

46,101,483

64,044,631

208,571,708

 

 

403,358,698

100.0

 

 

122             Economic and Financial Analysis Report – March 2016 


 

 

Consolidated Financial Statements, Independent Auditors' Report and Fiscal Council’s Report

 

Notes to the Consolidated Financial Statements

 

 

On March 31 - 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

2016 (B)

% (5)

Total in

2015 (B)

% (5)

Discounted trade receivables and loans (1)

1,710,768

1,443,300

1,164,716

2,465,052

3,675,336

10,459,172

88.3

9,932,299

88.8

Financing

263,264

210,499

128,089

193,706

143,393

938,951

7.9

861,473

7.7

Agricultural and agribusiness loans

24,886

53,252

11,885

72,549

53,359

215,931

1.8

158,210

1.4

Subtotal

1,998,918

1,707,051

1,304,690

2,731,307

3,872,088

11,614,054

98.0

10,951,982

97.9

Leasing

11,113

9,655

6,685

12,368

8,861

48,682

0.4

72,475

0.6

Advances on foreign exchange contracts (2)

12,057

5,006

1,951

745

205

19,964

0.2

35,000

0.3

Subtotal

2,022,088

1,721,712

1,313,326

2,744,420

3,881,154

11,682,700

98.6

11,059,457

98.8

Other receivables (3)

47,252

14,558

16,288

27,772

65,385

171,255

1.4

131,600

1.2

Grand total in 2016

2,069,340

1,736,270

1,329,614

2,772,192

3,946,539

11,853,955

100.0

 

 

Grand total in 2015

2,978,747

1,466,901

1,399,687

2,285,979

3,059,743

 

 

11,191,057

100.0

 

 

 

On March 31 - 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

2016 (C)

% (5)

Total in

2015 (C)

% (5)

Discounted trade receivables and loans (1)

831,589

718,370

623,536

1,484,083

2,279,519

5,225,390

11,162,487

65.9

9,041,904

62.7

Financing

237,029

222,202

206,455

593,884

987,501

3,058,826

5,305,897

31.4

4,869,819

33.7

Agricultural and agribusiness loans

1,437

3,616

2,110

9,331

45,989

212,087

274,570

1.6

257,689

1.8

Subtotal

1,070,055

944,188

832,101

2,087,298

3,313,009

8,496,303

16,742,954

98.9

14,169,412

98.2

Leasing

10,872

10,270

9,719

26,430

41,417

64,162

162,870

1.0

260,892

1.8

Subtotal

1,080,927

954,458

841,820

2,113,728

3,354,426

8,560,465

16,905,824

99.9

14,430,304

100.0

Other receivables (3)

574

559

504

1,495

2,475

7,098

12,705

0.1

6,781

-

Grand total in 2016

1,081,501

955,017

842,324

2,115,223

3,356,901

8,567,563

16,918,529

100.0

 

 

Grand total in 2015

925,672

828,760

715,146

1,832,205

2,851,228

7,284,074

 

 

14,437,085

100.0

 

 

Bradesco     123  


 

 

Consolidated Financial Statements, Independent Auditors' Report and Fiscal Council’s Report

 

Notes to the Consolidated Financial Statements

 

 

On March 31 - R$ thousand

Grand total

 

Total in 2016

(A+B+C)

% (5)

Total in 2015

(A+B+C)

% (5)

Discounted trade receivables and loans (1)

171,001,387

40.3

171,279,740

40.0

Financing

125,513,276

29.6

125,085,829

29.3

Agricultural and agribusiness loans

20,585,637

4.8

23,750,467

5.5

Subtotal

317,100,300

74.7

320,116,036

74.8

Leasing

2,742,447

0.6

4,014,872

0.9

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

9,086,665

2.1

7,035,908

1.6

Subtotal

328,929,412

77.4

331,166,816

77.3

Other receivables (3)

24,061,274

5.7

20,851,954

4.9

Total loans

352,990,686

83.1

352,018,770

82.2

Sureties and guarantees (4)

69,419,569

16.4

73,562,843

17.1

Loan assignment - real estate receivables certificate

1,128,315

0.3

1,308,229

0.3

Co-obligation from assignment of rural loan (4)

92,910

-

102,254

-

Loans available for import (4)

119,277

-

424,303

0.1

Confirmed exports loans (4)

60,180

-

77,359

-

Acquisition of credit card receivables

1,046,426

0.2

1,493,082

0.3

Grand total in 2016

424,857,363

100.0

 

 

Grand total in 2015

 

 

428,986,840

100.0

(1)    Including credit card loans and advances on credit card receivables of R$16,195,342 thousand (R$16,205,685 thousand in 2015);

(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$19,385,920 thousand (R$17,769,719 thousand in 2015);

(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.

 

124             Economic and Financial Analysis Report – March 2016 


 

 

Consolidated Financial Statements, Independent Auditors' Report and Fiscal Council’s Report

 

Notes to the Consolidated Financial Statements

 

b) By type and levels of risk

 

 

On March 31 - R$ thousand

Levels of risk

AA

A

B

C

D

E

F

G

H

Total in

2016

% (1)

Total in

2015

% (1)

Discounted trade receivables and loans

28,330,384

79,021,127

10,138,184

24,957,251

6,250,932

3,758,200

2,647,892

3,308,130

12,589,287

171,001,387

48.4

171,279,740

48.8

Financing

58,073,943

18,743,541

35,809,840

8,548,849

1,362,437

613,235

380,966

323,221

1,657,244

125,513,276

35.6

125,085,829

35.5

Agricultural and agribusiness loans

2,637,648

2,715,482

8,394,896

5,817,013

526,828

269,511

44,891

40,224

139,144

20,585,637

5.8

23,750,467

6.7

Subtotal

89,041,975

100,480,150

54,342,920

39,323,113

8,140,197

4,640,946

3,073,749

3,671,575

14,385,675

317,100,300

89.8

320,116,036

91.0

Leasing

490,440

400,554

1,555,153

62,865

60,829

31,271

28,392

12,804

100,139

2,742,447

0.8

4,014,872

1.1

Advances on foreign exchange contracts (2)

4,410,758

3,006,438

607,336

939,941

67,180

29,532

2,041

10,556

12,883

9,086,665

2.6

7,035,908

2.0

Subtotal

93,943,173

103,887,142

56,505,409

40,325,919

8,268,206

4,701,749

3,104,182

3,694,935

14,498,697

328,929,412

93.2

331,166,816

94.1

Other receivables

2,764,071

15,685,320

1,760,639

2,884,312

294,290

74,748

57,539

73,380

466,975

24,061,274

6.8

20,851,954

5.9

Grand total in 2016

96,707,244

119,572,462

58,266,048

43,210,231

8,562,496

4,776,497

3,161,721

3,768,315

14,965,672

352,990,686

100.0

 

 

%

27.4

33.9

16.5

12.2

2.4

1.4

0.9

1.1

4.2

100.0

 

 

 

Grand total in 2015

73,118,182

139,591,457

65,328,204

46,061,582

6,641,023

3,830,580

3,668,230

2,053,513

11,725,999

 

 

352,018,770

100.0

%

20.8

39.7

18.5

13.1

1.9

1.1

1.0

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 10a.

Bradesco     125  


 

 

Consolidated Financial Statements, Independent Auditors' Report and Fiscal Council’s Report

 

Notes to the Consolidated Financial Statements

 

c)     Maturity ranges and levels of risk

 

On March 31 - R$ thousand

Levels of risk

Non-performing loans

AA

A

B

C

D

E

F

G

H

Total in 2016

% (1)

Total in 2015

% (1)

Installments not yet due

-

-

2,010,471

3,469,492

2,934,090

1,588,757

1,224,435

995,005

4,696,279

16,918,529

100.0

14,437,085

100.0

1 to 30

-

-

171,501

275,259

153,235

82,430

66,989

55,299

276,788

1,081,501

6.4

925,672

6.4

31 to 60

-

-

130,642

233,209

133,872

76,045

62,449

55,821

262,979

955,017

5.7

828,760

5.7

61 to 90

-

-

131,339

180,032

119,545

80,817

54,549

47,249

228,793

842,324

5.0

715,146

5.0

91 to 180

-

-

206,853

445,945

325,312

230,018

153,562

125,334

628,199

2,115,223

12.5

1,832,205

12.7

181 to 360

-

-

304,580

682,306

592,250

318,785

259,389

205,956

993,635

3,356,901

19.8

2,851,228

19.7

More than 360

-

-

1,065,556

1,652,741

1,609,876

800,662

627,497

505,346

2,305,885

8,567,563

50.6

7,284,074

50.5

Past-due installments (2)

-

-

679,767

1,291,108

1,324,092

950,828

970,572

816,218

5,821,370

11,853,955

100.0

11,191,057

100.0

1 to 14

-

-

12,140

104,314

125,947

41,326

98,824

23,024

123,952

529,527

4.5

1,751,421

15.7

15 to 30

-

-

652,828

344,880

215,865

72,724

41,647

33,111

178,758

1,539,813

13.0

1,227,326

11.0

31 to 60

-

-

14,799

824,733

313,657

147,050

87,270

57,470

291,291

1,736,270

14.6

1,466,901

13.1

61 to 90

-

-

-

12,703

633,303

208,841

112,583

65,684

296,500

1,329,614

11.2

1,399,687

12.5

91 to 180

-

-

-

4,478

35,320

471,370

608,831

618,005

1,034,188

2,772,192

23.4

2,285,979

20.4

181 to 360

-

-

-

-

-

9,517

21,417

18,924

3,821,938

3,871,796

32.7

2,920,038

26.1

More than 360

-

-

-

-

-

-

-

-

74,743

74,743

0.6

139,705

1.2

Subtotal

-

-

2,690,238

4,760,600

4,258,182

2,539,585

2,195,007

1,811,223

10,517,649

28,772,484

 

25,628,142

 

Specific provision

-

-

26,903

142,818

425,818

761,875

1,097,503

1,267,857

10,517,649

14,240,423

 

12,262,242

 

(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.

 

126             Economic and Financial Analysis Report – March 2016 

 


 

 

Consolidated Financial Statements, Independent Auditors' Report and Fiscal Council’s Report

 

Notes to the Consolidated Financial Statements

 

 

On March 31 - R$ thousand

Levels of risk

Performing loans

AA

A

B

C

D

E

F

G

H

Total in

2016

% (1)

Total in

2015

% (1)

Installments not yet due

96,707,244

119,572,462

55,575,810

38,449,631

4,304,314

2,236,912

966,714

1,957,092

4,448,023

324,218,202

100.0

326,390,628

100.0

1 to 30

8,003,040

17,585,240

3,131,721

5,598,312

452,638

131,618

96,417

228,699

484,688

35,712,373

11.0

34,905,484

10.7

31 to 60

5,811,684

11,182,556

2,489,524

4,092,037

245,550

177,766

51,409

1,373,749

283,062

25,707,337

7.9

24,980,164

7.7

61 to 90

7,334,587

6,673,685

1,866,611

2,722,690

200,977

77,138

35,660

25,464

183,592

19,120,404

5.9

17,648,421

5.4

91 to 180

11,089,429

13,373,755

4,591,970

6,203,319

508,790

292,927

121,123

99,873

333,140

36,614,326

11.3

41,346,863

12.7

181 to 360

14,661,949

18,182,464

6,499,801

6,500,927

573,548

314,594

101,305

66,155

1,520,047

48,420,790

14.9

51,971,677

15.9

More than 360

49,806,555

52,574,762

36,996,183

13,332,346

2,322,811

1,242,869

560,800

163,152

1,643,494

158,642,972

49.0

155,538,019

47.6

Generic provision

-

598,143

555,886

1,153,571

430,441

671,096

483,357

1,369,964

4,448,023

9,710,481

 

7,281,932

 

Grand total in 2016 (2)

96,707,244

119,572,462

58,266,048

43,210,231

8,562,496

4,776,497

3,161,721

3,768,315

14,965,672

352,990,686

 

 

 

Existing provision

-

730,420

667,535

3,601,160

2,537,188

2,331,414

2,188,102

3,335,582

14,965,672

30,357,073

 

 

 

Minimum required provision

-

598,143

582,789

1,296,389

856,259

1,432,971

1,580,860

2,637,821

14,965,672

23,950,904

 

 

 

Excess provision (3)

-

132,277

84,746

2,304,771

1,680,929

898,443

607,242

697,761

-

6,406,169

 

 

 

Grand total in 2015 (2)

73,118,182

139,591,457

65,328,204

46,061,582

6,641,023

3,830,580

3,668,230

2,053,513

11,725,999

 

 

352,018,770

 

Existing provision

-

744,658

717,435

2,136,986

1,890,129

1,840,362

2,458,956

2,036,565

11,725,999

 

 

23,551,090

 

Minimum required provision

-

698,015

653,313

1,381,877

664,132

1,149,203

1,834,146

1,437,489

11,725,999

 

 

19,544,174

 

Excess provision (3)

-

46,643

64,122

755,109

1,225,997

691,159

624,810

599,076

-

 

 

4,006,916

 

(1)   Percentage of maturities by type of installment;

(2)   The grand total includes performing loans of R$324,218,202 thousand (R$326,390,628 thousand in 2015) and non-performing loans of R$28,772,484 thousand (R$25,628,142 thousand in 2015); and

(3)   On March 31, 2016, 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$762,870 thousand (R$607,195 thousand in 2015) (Note 19b).

 

 

Bradesco     127  


 

 

Consolidated Financial Statements, Independent Auditors' Report and Fiscal Council’s Report

 

Notes to the Consolidated Financial Statements

 

d)    Concentration of loans

 

On March 31 - R$ thousand

2016

% (1)

2015

% (1)

Largest borrower

10,393,700

2.9

7,496,522

2.1

10 largest borrowers

32,434,092

9.2

27,157,144

7.7

20 largest borrowers

47,766,867

13.5

40,968,276

11.6

50 largest borrowers

69,261,950

19.6

60,546,037

17.2

100 largest borrowers

84,738,678

24.0

74,572,128

21.2

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

 

e)     By economic sector

 

On March 31 - R$ thousand

2016

%

2015

%

Public sector

10,399,314

2.9

7,513,447

2.1

Federal government

10,393,700

2.9

7,496,522

2.1

Petrochemical

10,393,700

2.9

7,496,522

2.1

State government

5,614

-

16,925

-

Production and distribution of electricity

5,614

-

16,925

-

Private sector

342,591,372

97.1

344,505,323

97.9

Manufacturing

59,411,974

16.8

59,167,397

16.8

Food products and beverages

12,456,172

3.5

13,307,370

3.8

Steel, metallurgy and mechanics

10,360,903

2.9

10,111,197

2.9

Light and heavy vehicles

7,944,170

2.3

5,919,850

1.7

Pulp and paper

4,431,581

1.3

4,276,609

1.2

Chemical

4,063,322

1.2

4,810,379

1.4

Textiles and apparel

2,632,757

0.8

3,204,695

0.9

Rubber and plastic articles

2,628,403

0.7

2,887,802

0.8

Extraction of metallic and non-metallic ores

2,597,763

0.7

1,757,544

0.5

Automotive parts and accessories

2,101,859

0.6

2,107,816

0.6

Furniture and wood products

1,916,616

0.5

2,161,238

0.6

Non-metallic materials

1,822,809

0.5

2,118,705

0.6

Oil refining and production of alcohol

1,472,020

0.4

1,727,944

0.5

Electric and electronic products

979,442

0.3

1,304,360

0.4

Leather articles

974,863

0.3

813,458

0.2

Publishing, printing and reproduction

513,583

0.1

567,724

0.2

Other industries

2,515,711

0.7

2,090,706

0.5

Commerce

38,401,034

11.0

42,354,705

12.0

Merchandise in specialty stores

7,026,575

2.0

8,166,095

2.3

Non-specialized retailer

5,568,735

1.6

5,306,610

1.5

Food products, beverages and tobacco

4,497,885

1.3

5,135,086

1.4

Waste and scrap

3,087,894

0.9

3,934,468

1.1

Clothing and footwear

2,937,143

0.8

3,020,703

0.9

Automobile

2,682,477

0.8

3,415,286

1.0

Motor vehicle repairs, parts and accessories

2,659,185

0.8

2,963,463

0.8

Agricultural products

1,872,460

0.5

2,371,394

0.7

Grooming and household articles

1,843,982

0.5

2,178,220

0.6

Fuel

1,761,768

0.5

1,953,602

0.6

 

128             Economic and Financial Analysis Report – March 2016 

 


 

 

Consolidated Financial Statements, Independent Auditors' Report and Fiscal Council’s Report

 

Notes to the Consolidated Financial Statements

 

 

On March 31 - R$ thousand

2016

%

2015

%

Wholesale of goods in general

1,038,611

0.3

1,057,551

0.3

Trading intermediary

882,754

0.3

918,721

0.3

Other commerce

2,541,565

0.7

1,933,506

0.5

Financial intermediaries

3,505,291

1.0

3,956,583

1.1

Services

92,346,402

26.1

94,958,325

27.0

Civil construction

22,689,972

6.4

23,858,082

6.8

Transportation and storage

16,397,911

4.6

18,132,263

5.1

Real estate activities, rentals and corporate services

12,497,441

3.5

13,137,425

3.7

Holding companies, legal, accounting and business advisory services

6,888,017

2.0

7,289,209

2.1

Clubs, leisure, cultural and sport activities

5,334,000

1.5

4,755,328

1.3

Production and distribution of electric power, gas and water

4,653,882

1.3

4,657,443

1.3

Social services, education, health, defense and social security

3,066,698

0.9

3,010,166

0.9

Hotels and catering

2,750,170

0.8

2,924,319

0.8

Telecommunications

422,730

0.1

753,786

0.2

Other services

17,645,581

5.0

16,440,304

4.8

Agriculture, cattle raising, fishing, forestry and timber industry

3,001,312

0.9

3,614,291

1.0

Individuals

145,925,359

41.3

140,454,022

40.0

Total

352,990,686

100.0

352,018,770

100.0

 

 

Bradesco     129  


 

 

Consolidated Financial Statements, Independent Auditors' Report and Fiscal Council’s Report

 

Notes to the Consolidated Financial Statements

 

f)   Breakdown of loans and allowance for loan losses

Level of risk

On March 31 - R$ thousand

Portfolio balance

Non-performing loans

Performing

loans

Total

% (1)

%

2016 YTD (2)

%

2015 YTD (2)

Installments

 past due

Installments

not yet due

Total - non-performing loans

AA

-

-

-

96,707,244

96,707,244

27.4

27.4

20.8

A

-

-

-

119,572,462

119,572,462

33.9

61.3

60.5

B

679,767

2,010,471

2,690,238

55,575,810

58,266,048

16.5

77.8

79.0

C

1,291,108

3,469,492

4,760,600

38,449,631

43,210,231

12.2

90.0

92.1

Subtotal

1,970,875

5,479,963

7,450,838

310,305,147

317,755,985

90.0

 

 

D

1,324,092

2,934,090

4,258,182

4,304,314

8,562,496

2.4

92.4

94.0

E

950,828

1,588,757

2,539,585

2,236,912

4,776,497

1.4

93.8

95.1

F

970,572

1,224,435

2,195,007

966,714

3,161,721

0.9

94.7

96.1

G

816,218

995,005

1,811,223

1,957,092

3,768,315

1.1

95.8

96.7

H

5,821,370

4,696,279

10,517,649

4,448,023

14,965,672

4.2

100.0

100.0

Subtotal

9,883,080

11,438,566

21,321,646

13,913,055

35,234,701

10.0

 

 

Grand total in 2016

11,853,955

16,918,529

28,772,484

324,218,202

352,990,686

100.0

 

 

%

3.4

4.8

8.2

91.8

100.0

 

 

 

Grand total in 2015

11,191,057

14,437,085

25,628,142

326,390,628

352,018,770

 

 

 

%

3.2

4.1

7.3

92.7

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.

 

130             Economic and Financial Analysis Report – March 2016


 
 

Consolidated Financial Statements, Independent Auditors' Report and Fiscal Council’s Report

 

Notes to the Consolidated Financial Statements

 

Level of risk

On March 31 - R$ thousand

Provision

% Minimum

provisioning

required

Minimum required

 

Excess

(2)

Existing

%

2016 YTD (1)

%

2015 YTD (1)

Specific

Generic

Total

Installments

past due

Installments

not yet due

Total specific

AA

-

-

-

-

-

-

-

-

-

-

A

0.5

-

-

-

598,143

598,143

132,277

730,420

0.6

0.5

B

1.0

6,798

20,105

26,903

555,886

582,789

84,746

667,535

1.1

1.1

C

3.0

38,733

104,085

142,818

1,153,571

1,296,389

2,304,771

3,601,160

8.3

4.6

Subtotal

 

45,531

124,190

169,721

2,307,600

2,477,321

2,521,794

4,999,115

1.6

1.1

D

10.0

132,409

293,409

425,818

430,441

856,259

1,680,929

2,537,188

29.6

28.5

E

30.0

285,248

476,627

761,875

671,096

1,432,971

898,443

2,331,414

48.8

48.0

F

50.0

485,286

612,217

1,097,503

483,357

1,580,860

607,242

2,188,102

69.2

67.0

G

70.0

571,353

696,504

1,267,857

1,369,964

2,637,821

697,761

3,335,582

88.5

99.2

H

100.0

5,821,370

4,696,279

10,517,649

4,448,023

14,965,672

-

14,965,672

100.0

100.0

Subtotal

 

7,295,666

6,775,036

14,070,702

7,402,881

21,473,583

3,884,375

25,357,958

72.0

71.5

Grand total in 2016

 

7,341,197

6,899,226

14,240,423

9,710,481

23,950,904

6,406,169

30,357,073

8.6

 

%

 

24.2

22.7

46.9

32.0

78.9

21.1

100.0

 

 

Grand total in 2015

 

6,349,849

5,912,393

12,262,242

7,281,932

19,544,174

4,006,916

23,551,090

 

6.7

%

 

27.0

25.1

52.1

30.9

83.0

17.0

100.0

 

 

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

(2)   On March 31, 2016, 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$762,870 thousand (R$607,195 thousand in 2015) (Note 19b).

Bradesco     131  


 
 

Consolidated Financial Statements, Independent Auditors' Report and Fiscal Council’s Report

 

Notes to the Consolidated Financial Statements

 

g)    Changes in allowance for loan losses

 

 

Accrued on March 31 - R$ thousand

2016

2015

Opening balance

29,416,600

23,068,867

- Specific provision (1)

14,196,821

11,931,414

- Generic provision (2)

8,811,051

7,131,452

- Excess provision (3) (4)

6,408,728

4,006,001

Additions (Note 9h-1)

5,952,282

4,015,076

Net write-offs

(5,011,809)

(3,532,853)

Closing balance

30,357,073

23,551,090

- Specific provision (1)

14,240,423

12,262,242

- Generic provision (2)

9,710,481

7,281,932

- Excess provision (3) (4)

6,406,169

4,006,916

 

(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 March 31, 2016, 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$762,870 thousand (R$607,195 thousand in 2015) (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.

 

 

Accrued on March 31 - R$ thousand

 

2016

2015

Amount recorded (1)

5,952,282

4,015,076

Amount recovered (2)

(1,044,635)

(850,356)

Allowance for Loan Losses expense net of amounts recovered

4,907,647

3,164,720

 

(1)   In the first quarter of 2016, 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$68,687 thousand (R$185,599 thousand in 2015); and

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

 

i)       Changes in the renegotiated portfolio

 

Accrued on March 31 - R$ thousand

2016

2015

Opening balance

12,728,723

10,775,621

Amount renegotiated

3,499,449

2,943,653

Amount received

(1,835,622)

(1,656,458)

Write-offs

(1,314,324)

(962,730)

Closing balance

13,078,226

11,100,086

Allowance for loan losses

8,598,990

7,029,082

Percentage on renegotiated portfolio

65.8%

63.3%

 

132             Economic and Financial Analysis Report – March 2016


 
 

Consolidated Financial Statements, Independent Auditors' Report and Fiscal Council’s Report

 

Notes to the Consolidated Financial Statements

 

j)      Income from loans and leasing

 

Accrued on March 31 - R$ thousand

 

2016

2015

Discounted trade receivables and loans

11,779,971

10,697,866

Financing

3,804,280

3,724,667

Agricultural and agribusiness loans

460,547

355,447

Subtotal

16,044,798

14,777,980

Recovery of credits charged-off as losses

1,044,635

850,356

Subtotal

17,089,433

15,628,336

Leasing, net of expenses

82,449

141,750

Total

17,171,882

15,770,086

 

10)    OTHER RECEIVABLES

 

a)      Foreign exchange portfolio

 

Balances

 

 

On March 31 - R$ thousand

2016

2015

Assets – other receivables

 

 

Exchange purchases pending settlement

13,585,102

10,775,255

Exchange sale receivables

13,098,550

2,595,211

(-) Advances in domestic currency received

(265,065)

(323,028)

Income receivable on advances granted

114,490

84,583

Total

26,533,077

13,132,021

Liabilities – other liabilities

 

 

Exchange sales pending settlement

12,690,769

2,717,521

Exchange purchase payables

13,743,337

8,999,754

(-) Advances on foreign exchange contracts

(9,086,665)

(7,035,908)

Other

10,561

5,102

Total

17,358,002

4,686,469

Net foreign exchange portfolio

9,175,075

8,445,552

Off-balance-sheet accounts:

 

 

-  Loans available for import

119,277

424,303

-  Confirmed exports loans

60,180

77,359

 

Bradesco     133     


 
 

Consolidated Financial Statements, Independent Auditors' Report and Fiscal Council’s Report

 

Notes to the Consolidated Financial Statements

 

Foreign exchange results

 

Adjusted foreign exchange results for presentation purposes

 

 

Accrued on March 31 - R$ thousand

2016

2015

Foreign exchange income

(1,920,030)

1,165,618

Adjustments:

 

 

- Income on foreign currency financing (1)

38,579

129,222

- Income on export financing (1)

490,303

407,639

- Income on foreign investments (2)

1,074

27,161

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

32,679

(942,382)

- Funding expenses (4)

(400,005)

(191,560)

- Other (5)

2,127,371

(329,633)

Total adjustments

2,290,001

(899,553)

Adjusted foreign exchange income

369,971

266,065

 

(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”;

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

(5)    Basically includes the exchange rate variations of resources invested in foreign currency.

 

 

b)   Sundry

 

 

On March 31 - R$ thousand

2016

2015

Deferred tax assets (Note 33c)

48,013,193

37,121,358

Credit card operations

20,432,346

19,262,801

Debtors for escrow deposits

12,758,859

11,546,450

Prepaid taxes

5,737,972

5,924,322

Trade and credit receivables (1)

5,107,531

3,273,027

Other debtors

2,292,546

3,745,606

Payments to be reimbursed

743,513

742,647

Receivables from sale of assets

95,835

87,720

Other

256,979

214,131

Total

95,438,774

81,918,062

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

 

 

 

134             Economic and Financial Analysis Report – March 2016


 
 

Consolidated Financial Statements, Independent Auditors' Report and Fiscal Council’s Report

 

Notes to the Consolidated Financial Statements

 

11)    OTHER ASSETS

 

a)     Foreclosed assets/other

 

On March 31 - R$ thousand

Cost

Provision

for losses

Cost net of provision

2016

2015

Real estate

1,239,383

(203,723)

1,035,660

782,450

Vehicles and similar

680,014

(358,777)

321,237

259,064

Goods subject to special conditions

328,542

(328,542)

-

-

Inventories/warehouse

54,451

-

54,451

65,214

Machinery and equipment

25,379

(16,309)

9,070

8,519

Other

26,573

(19,125)

7,448

5,874

Total in 2016

2,354,342

(926,476)

1,427,866

 

Total in 2015

1,790,481

(669,360)

 

1,121,121

 

b)    Prepaid expenses

 

On March 31 - R$ thousand

2016

2015

Deferred insurance acquisition costs (1)

2,030,926

1,961,970

Commission on the placement of loans and financing (2)

701,321

1,251,319

Advertising and marketing expenses (3)

200,835

193,603

Other (4)

1,123,919

418,226

Total

4,057,001

3,825,118

(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)    It includes, principally, (i) anticipation of commissions concerning the operational agreement to offer credit cards and other products and (ii) card issue costs.

 

12)    INVESTMENTS

 

a)      Composition of investments in the consolidated financial statements

 

Affiliates and Jointly Controlled Subsidiaries

On March 31 - R$ thousand

2016

2015

- Cielo S.A.

3,399,201

2,711,192

- Elo Participações S.A.

829,330

644,597

- IRB-Brasil Resseguros S.A.

589,784

547,378

- Fleury S.A.

515,309

176,352

- Fidelity Processadora e Serviços S.A. (1)

-

272,170

- Aquarius Participações S.A. (1)

264,103

-

- Haitong Banco de Investimento do Brasil S.A.

131,307

131,421

- Integritas Participações S.A. (2)

-

492,974

- Others

305,648

309,179

Total investment in Unconsolidated and Jointly Controlled Subsidiaries – in Brazil and Overseas

6,034,682

5,285,263

- Tax incentives

234,717

239,417

- Other investments

156,075

173,360

Provision for:

 

 

- Tax incentives

(207,933)

(211,931)

- Other investments

(43,151)

(61,794)

Grand total investments

6,174,390

5,424,315

 

(1)    In January 2016, Aquarius Participações S.A. was endowed with the contribution of the investment of Fidelity Processadora e Serviços S.A.; and

(2)    Company incorporated by Bradseg Participações S.A. in October 2015.

 

Bradesco     135 


 
 

Consolidated Financial Statements, Independent Auditors' Report and Fiscal Council’s 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 and Jointly Controlled Subsidiaries”, and correspond in 2016 to R$405,665 thousand (R$300,459 thousand in 2015).

 

Companies

R$ thousand

Capital Stock

Shareholders’ equity adjusted

Number of shares/ quotas held (in thousands)

Equity interest consolidated on capital stock

Adjusted income

Equity accounting adjustments (1)

ON

PN

2016

2015

- Elo Participações S.A. (2)

800,227

1,658,328

372

-

50.01%

116,487

58,255

56,393

- IRB-Brasil Resseguros S.A. (3)

1,453,080

2,875,592

63,727

-

20.51%

181,994

37,327

(8,913)

- Aquarius Participações S.A. (4)

647,671

538,986

317,351

-

49.00%

19,014

9,317

-

- Haitong Banco de Investimento do Brasil S.A.

420,000

656,535

12,734

12,734

20.00%

9,345

1,869

(6,574)

- Fidelity Processadora e Serviços S.A. (4)

-

-

-

-

-

-

-

13,635

- Integritas Participações S.A. (3) (5)

-

-

-

-

-

-

-

(196)

- Others (6)

 

 

 

 

 

 

298,897

246,114

Equity in the earnings (losses) of unconsolidated and jointly controlled subsidiaries

 

 

 

 

 

 

405,665

300,459

(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)   Investment in jointly controlled subsidiaries;

(3)   Based on financial information from the previous month;

(4)   In January 2016, Aquarius Participações S.A. was endowed with the contribution of the investment of Fidelity Processadora e Serviços S.A.;

(5)   Company incorporated by Bradseg Participações S.A. in October 2015; and

(6)   Includes, primarilly, the adjustments resulting from the assessment by the equity equivalence method in public companies (Cielo S.A. and Fleury S.A.).

 

13)    PREMISES AND EQUIPMENT

 

 

On March 31 - R$ thousand

Annual rate

Cost

Depreciation

Cost net of depreciation

2016

2015

Property and equipment:

 

 

 

 

 

- Buildings

4%

1,448,347

(519,310)

929,037

667,369

- Land

-

448,080

-

448,080

370,995

Facilities, furniture and premises and equipment

10%

4,456,201

(2,228,143)

2,228,058

1,868,912

Security and communication systems

10%

270,396

(178,309)

92,087

69,295

Data processing systems

20 to 50%

5,572,961

(3,900,040)

1,672,921

1,333,274

Transportation systems

20%

102,548

(36,112)

66,436

48,491

Fixed Assets in course

-

85,918

-

85,918

343,266

Total in 2016

 

12,384,451

(6,861,914)

5,522,537

 

Total in 2015

 

11,837,353

(7,135,751)

 

4,701,602

 

The fixed assets to net worth ratio is 34.0% when considering only the companies and payment institutions within the economic group (the “Prudential Conglomerate”), where the maximum limit is 50.0%.

136             Economic and Financial Analysis Report – March 2016


 
 

Consolidated Financial Statements, Independent Auditors' Report and Fiscal Council’s Report

 

Notes to the Consolidated Financial Statements

 

 

14)    INTANGIBLE ASSETS

 

a)   Goodwill

The goodwill recorded from investment acquisitions totaled R$2,636,095 thousand, net of accumulated amortization, as applicable, of which: (i) R$1,574,161 thousand recorded in ‘Permanent Assets – Investments’ represents the acquisition of shares of affiliates and of jointly controlled subsidiaries (Cielo/Fleury), which will be amortized as realized; and (ii) R$1,061,934 thousand represented by the acquisition of shares of subsidiaries/shared control, represented by the future profitability/client portfolio, which is amortized in up to twenty years, net of accrued amortizations, if applicable, recorded in the Fixed Assets – Intangible Assets.

 

In the first quarter of 2016, goodwill was amortized totaling R$32,530 thousand (R$32,528 thousand in 2015) (Note 28).

 

b)   Intangible assets

Acquired intangible assets consist of:

 

 

On March 31 - R$ thousand

Rate of Amortization (1)

Cost

Amortization

Cost net of amortization

2016

2015

Acquisition of financial services rights

Contract (4)

4,496,467

(2,409,019)

2,087,448

1,852,204

Software (2)

20%

9,280,033

(5,606,777)

3,673,256

3,701,723

Future profitability/ client portfolio (3)

Up to 20%

1,851,610

(789,676)

1,061,934

1,185,196

Other

Contract

634,242

(571,251)

62,991

378,729

Total in 2016

 

16,262,352

(9,376,723)

6,885,629

 

Total in 2015

 

15,373,420

(8,255,568)

 

7,117,852

 

(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$688,871 thousand, Odontoprev - R$159,033 thousand, Bradescard Mexico - R$19,193 thousand, Europ Assistance Serviços de Assistência Personalizados - R$8,981 thousand and Banco Bradesco BBI S.A. - R$141,276 thousand; and

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

Bradesco     137  


 
 

Consolidated Financial Statements, Independent Auditors' Report and Fiscal Council’s Report

 

Notes to the Consolidated Financial Statements

 

c)   Changes in intangible assets by type

 

 

Accrued on March 31 - R$ thousand

Acquisition of financial services rights

Software

Future profitability/ customer portfolio

Others

2016

2015

Initial balance

2,260,033

3,639,824

1,095,877

76,788

7,072,522

7,272,161

Additions (reductions)

55,932

289,504

(1,413)

33,241

377,264

221,699

Amortization for the period

(228,517)

(256,072)

(32,530)

(47,038)

(564,157)

(376,008)

Closing balance

2,087,448

3,673,256

1,061,934

62,991

6,885,629

7,117,852

 

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

 

a)   Deposits

 

 

On March 31 - R$ thousand

 

1 to 30 days

31 to 180 days

181 to 360 days

More than 360 days

2016

2015

● Demand deposits (1)

22,590,729

-

-

-

22,590,729

30,092,587

● Savings deposits (1)

88,261,256

-

-

-

88,261,256

91,741,025

● Interbank deposits

378,777

164,969

60

42,707

586,513

454,921

● Time deposits (2)

11,841,520

14,446,159

9,145,732

42,338,983

77,772,394

89,417,834

Grand total in 2016

123,072,282

14,611,128

9,145,792

42,381,690

189,210,892

 

%

65.1

7.7

4.8

22.4

100.0

 

Grand total in 2015

142,838,839

19,550,054

6,017,086

43,300,388

 

211,706,367

%

67.5

9.2

2.8

20.5

 

100.0

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

(2)     Considers the actual maturities of investments.

 

138             Economic and Financial Analysis Report – March 2016


 
 

Consolidated Financial Statements, Independent Auditors' Report and Fiscal Council’s Report

 

Notes to the Consolidated Financial Statements

 

b)   Securities sold under agreements to repurchase

 

On March 31 - R$ thousand

 

1 to 30 days

31 to 180 days

181 to 360 days

More than 360 days

2016

2015

Own portfolio

22,755,522

39,368,385

7,781,572

38,233,741

108,139,220

107,028,782

● Government securities

18,172,864

234,603

23,260

4,655

18,435,382

32,622,853

● Debentures of own issuance

2,402,764

39,133,782

7,758,312

36,900,481

86,195,339

66,674,866

● Foreign

2,179,894

-

-

1,328,605

3,508,499

7,731,063

Third-party portfolio (1)

114,955,640

-

-

-

114,955,640

130,579,281

Unrestricted portfolio (1)

494,683

475,281

-

-

969,964

568,450

Grand total in 2016

138,205,845

39,843,666

7,781,572

38,233,741

224,064,824

 

%

61.6

17.8

3.5

17.1

100.0

 

Grand total in 2015

173,038,483

31,878,554

16,735,512

16,523,964

 

238,176,513

%

72.7

13.4

7.0

6.9

 

100.0

(1)    Represented by government securities.

 

c)   Funds from issuance of securities

 

 

On March 31 - R$ thousand

1 to 30

days

31 to 180

days

181 to 360 days

More than 360 days

2016

2015

Securities – Brazil:

 

 

 

 

 

 

- Mortgage bonds

-

-

-

-

-

334,571

- Letters of credit for real estate

1,305,506

6,723,007

5,561,646

7,589,365

21,179,524

14,299,643

- Letters of credit for agribusiness

532,579

4,723,320

2,462,457

1,680,761

9,399,117

10,136,738

- Financial bills

4,099,708

6,928,424

19,721,094

41,862,379

72,611,605

55,146,238

Subtotal

5,937,793

18,374,751

27,745,197

51,132,505

103,190,246

79,917,190

Securities – Overseas:

 

 

 

 

 

 

- MTN Program Issues (1)

130,163

1,535,590

2,919,909

237,641

4,823,303

5,323,721

- Securitization of future flow of money orders received from overseas

9,300

531,427

531,426

3,062,824

4,134,977

2,767,351

- Issuance costs

-

-

-

(37,118)

(37,118)

(15,341)

Subtotal

139,463

2,067,017

3,451,335

3,263,347

8,921,162

8,075,731

Structured operations certificates

29,817

167,375

226,712

81,816

505,720

254,369

Grand total in 2016

6,107,073

20,609,143

31,423,244

54,477,668

112,617,128

 

%

5.4

18.3

27.9

48.4

100.0

 

Grand total in 2015

4,852,387

24,260,020

21,167,673

37,967,210

 

88,247,290

%

5.5

27.5

24.0

43.0

 

100.0

(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 term.

Bradesco     139 


 
 

Consolidated Financial Statements, Independent Auditors' Report and Fiscal Council’s 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

 

Accrued on March 31 - R$ thousand

 

2016

2015

Savings deposits

1,606,048

1,479,138

Time deposits

1,570,269

2,309,400

Securities sold under agreements to repurchase

6,212,048

5,721,249

Funds from issuance of securities

4,783,537

2,785,227

Other funding expenses

110,452

116,906

Subtotal

14,282,354

12,411,920

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

5,413,999

3,584,192

Total

19,696,353

15,996,112

 

16)    BORROWING AND ON-LENDING

 

a)  Borrowing

 

 

On March 31 - R$ thousand

1 to 30

days

31 to 180 days

181 to 360 days

More than 360 days

2016

2015

In Brazil – Other Institutions

9,266

-

-

9,181

18,447

22,497

Overseas

2,879,181

10,297,377

6,351,570

4,074,150

23,602,278

19,741,037

Grand total in 2016

2,888,447

10,297,377

6,351,570

4,083,331

23,620,725

 

%

12.2

43.6

26.9

17.3

100.0

 

Grand total in 2015

1,553,943

9,876,050

5,300,466

3,033,075

 

19,763,534

%

7.9

50.0

26.8

15.3

 

100.0

b)  On-lending

 

On March 31 - R$ thousand

1 to 30

days

31 to 180 days

181 to 360 days

More than 360 days

2016

2015

In Brazil

1,177,674

4,845,359

4,878,384

24,789,068

35,690,485

40,933,541

- National Treasury

-

-

80,766

-

80,766

52,086

- BNDES

434,483

1,298,091

1,162,078

8,463,873

11,358,525

12,008,291

- FINAME

741,946

3,542,614

3,634,248

16,325,195

24,244,003

28,854,678

- Other institutions

1,245

4,654

1,292

-

7,191

18,486

Overseas

34,988

1,210

2,167,322

1,334,395

3,537,915

1,671,809

Grand total in 2016

1,212,662

4,846,569

7,045,706

26,123,463

39,228,400

 

%

3.1

12.4

18.0

66.5

100.0

 

Grand total in 2015

1,186,047

6,023,213

8,072,836

27,323,254

 

42,605,350

%

2.8

14.1

18.9

64.2

 

100.0

 

140             Economic and Financial Analysis Report – March 2016


 
 

Consolidated Financial Statements, Independent Auditors' Report and Fiscal Council’s Report

 

Notes to the Consolidated Financial Statements

 

c)     Borrowing and on-lending expenses

 

Accrued on March 31 – R$ thousand

2016

2015

Borrowing:

 

 

- In Brazil

2,144

6,546

- Overseas

89,476

52,239

Subtotal borrowing

91,620

58,785

On-lending in Brazil:

 

 

- National Treasury

1,830

1,802

- BNDES

226,308

187,993

- FINAME

138,744

237,404

- Other institutions

226

400

On-lending overseas:

 

 

- Payables to foreign bankers (Note 10a)

(32,679)

942,382

- Other expenses with foreign on-lending

(6,326,459)

10,654,034

- Exchange variation from assets and liabilities overseas

3,024,943

(5,799,035)

Subtotal on-lending

(2,967,087)

6,224,980

Total

(2,875,467)

6,283,765

 

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

The Organization 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 for which there has been no official court rule, 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     141  


 
 

Consolidated Financial Statements, Independent Auditors' Report and Fiscal Council’s 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 Organization 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 Organization is disputing the legality and constitutionality of certain taxes and contributions in court, for which provisions have been recorded in full, although there is 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$2,179,158 thousand (R$1,963,859 thousand in 2015): 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 of the Self-employed – R$1,852,851 thousand (R$1,591,091 thousand in 2015): 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;

142             Economic and Financial Analysis Report – March 2016


 
 

Consolidated Financial Statements, Independent Auditors' Report and Fiscal Council’s Report

 

Notes to the Consolidated Financial Statements

 

-          IRPJ/CSLL on losses of credits – R$1,895,099 thousand (R$2,069,323 thousand in 2015): 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$235,699 thousand (R$227,259 thousand in 2015): for the period from July 1997 to February 1998, request to calculate and pay PIS contributions as established by LC 07/70 (PIS Repique) and not as established by EC 17/97 (PIS on Gross Operating Income);

-          PIS – R$329,297 thousand (R$315,880 thousand in 2015): 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$1,102,264 thousand (R$920,790 thousand in 2015): official notifications related to the pension contributions on financial contributions in private pension plans, considered by the fiscalization 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.

In general, the provisions relating to lawsuits are considered as long-term, due to the unpredictable time of duration of the proceedings in the Brazilian justice system, the reason by which the estimate has not been disclosed with relation to the specific year in which these lawsuits will be closed.

 

            IV -   Provisions by nature

 

 

On March 31 - R$ thousand

2016

2015

Labor claims

3,069,356

2,655,454

Civil claims

4,192,052

4,044,829

Subtotal (1)

7,261,408

6,700,283

Provision for tax risks (2)

8,267,684

7,835,221

Total

15,529,092

14,535,504

(1)     Note 19b; and

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

 

              V -   Changes in provisions

 

R$ thousand

2016

Labor

Civil

Tax (1)

Balance on December 31, 2015

3,048,442

4,202,950

8,112,925

Adjustment for inflation

102,210

94,208

170,112

Provisions, net of reversals and write-offs

141,393

272,984

21,823

Payments

(222,689)

(378,090)

(37,176)

Balance on March 31, 2016

3,069,356

4,192,052

8,267,684

 

(1)     Mainly include legal liabilities.

 

c)   Contingent liabilities classified as possible losses

The Organization maintains a system to monitor all administrative and judicial proceedings in which the institution is plaintiff or defendant and, based on the opinion of legal counsel, classifies the lawsuits according to the expectation of loss. Case law trends are periodically analyzed and, if necessary, the related risk is reclassified. In this respect, contingent lawsuits deemed 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$1,942,279 thousand (R$1,884,046 thousand in 2015) 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 to 2010 income tax and social contribution, relating to goodwill amortization being disallowed on the acquisition of investments, for the amount of R$5,307,025 thousand (R$4,281,045 thousand in 2015); c) IRPJ and CSLL deficiency notice relating to the disallowance of loan loss deductions, for the amount of R$1,225,277 thousand (R$979,460 thousand in 2015); 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$928,066 thousand (R$1,247,006 thousand in 2015); and e) IRPJ and CSLL deficiency note, amounting to R$430,502 thousand (R$384,621 thousand in 2015) relating to profit of subsidiaries based overseas, for the calendar years of 2008 and 2009.

Bradesco     143  


 
 

Consolidated Financial Statements, Independent Auditors' Report and Fiscal Council’s Report

 

Notes to the Consolidated Financial Statements

 

 

18)    SUBORDINATED DEBT

 

 

On March 31 - R$ thousand

Original term

in years

Amount of

the operation

2016

2015

In Brazil:

 

 

 

 

Subordinated CDB:

 

 

 

 

2015 (1)

6

-

-

2,785,967

2016 (4)

6

-

-

1,005

2019

10

20,000

51,239

43,305

Financial bills:

 

 

 

 

2016

6

102,018

202,822

173,673

2017

6

8,630,999

10,463,760

9,892,785

2018

6

8,262,799

9,608,992

9,170,267

2019

6

21,858

30,924

27,146

2017

7

40,100

87,419

75,483

2018

7

141,050

268,258

225,801

2019

7

3,172,835

3,487,504

3,397,832

2020

7

1,700

2,442

2,134

2022 (2)

7

4,305,011

4,559,612

-

2023 (5) (6)

7

364,152

377,213

-

2018

8

50,000

102,172

85,420

2019

8

12,735

23,034

20,080

2020

8

28,556

45,232

39,220

2021

8

1,236

1,776

1,555

2023 (2)

8

1,706,846

1,799,480

-

2024 (5) (6)

8

5,641

5,801

-

2021

9

7,000

10,584

9,176

2024 (2)

9

4,924

5,184

-

2025 (2)

9

18,956

19,465

-

2021

10

19,200

34,250

29,324

2022

10

54,143

84,349

73,457

2023

10

688,064

950,631

840,524

2025 (2)

10

284,137

306,981

-

2026 (5) (6)

10

112,252

114,288

-

2026 (2)

11

3,400

3,594

-

Perpetual (2)

-

5,000,000

5,221,380

-

CDB pegged to loans:

 

 

 

 

2016

1

396

599

2,633

Subtotal in Brazil

 

 

37,868,985

26,896,787

 

144             Economic and Financial Analysis Report – March 2016


 
 

Consolidated Financial Statements, Independent Auditors' Report and Fiscal Council’s Report

 

Notes to the Consolidated Financial Statements

 

 

 

On March 31 - R$ thousand

Original term

in years

Amount of

the operation

2016

2015

Overseas:

 

 

 

2019

10

1,333,575

2,670,176

2,406,451

2021

11

2,766,650

5,745,627

5,178,667

2022

11

1,886,720

3,922,431

3,533,990

Issuance costs on funding

 

 

(23,667)

(26,269)

Subtotal overseas

   

12,314,567

11,092,839

Grand total (3)

   

50,183,552

37,989,626

(1)     Subordinated debt transactions that matured in 2015;

(2)     New issues of financial letters in October, November and December 2015, referring to subordinate debts were recorded under the heading "Debt Capital Instruments";

(3)     It includes the amount of R$12,413,000 thousand, referring to subordinate debts recorded in “Eligible Debt Capital Instruments”;

(4)     Maturity of operations of subordinate debts in January 2016;

(5)     New issues of financial letters in January and February 2016, referring to subordinate debts were recorded under the heading "Debt Capital Instruments"; and

(6)    New issues of financial letters in March 2016, referring to subordinate debts were recorded under the heading "Debt Capital Instruments".

 

19)    OTHER LIABILITIES

 

a)   Tax and social security

 

 

On March 31 - R$ thousand

2016

2015

Provision for tax risk (Note 17b IV)

8,267,684

7,835,221

Provision for deferred income tax (Note 33f)

3,533,713

3,278,955

Taxes and contributions on profit payable

4,184,378

1,112,431

Taxes and contributions payable

1,531,358

1,016,928

Total

17,517,133

13,243,535

 

b)   Sundry

 

 

On March 31 - R$ thousand

2016

2015

Credit card operations

18,483,031

16,722,075

Loan assignment obligations

7,621,089

5,263,871

Civil and labor provisions (Note 17b IV)

7,261,408

6,700,283

Provision for payments

5,140,721

5,088,519

Sundry creditors

4,797,679

4,757,796

Liabilities for acquisition of assets and rights

765,756

1,166,220

Obligations by quotas of investment funds

787,811

7,392

Other (1)

3,017,187

2,675,664

Total

47,874,682

42,381,820

(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$762,870 thousand (R$607,195 thousand in 2015) (Note 9g).

Bradesco     145 


 
 

Consolidated Financial Statements, Independent Auditors' Report and Fiscal Council’s Report

 

Notes to the Consolidated Financial Statements

 

20)    INSURANCE, PENSION PLANS AND CAPITALIZATION BONDS

 

a)   Technical provisions by account

 

 

On March 31 - R$ thousand

Insurance (1)

Life and pension plans (2)

Capitalization bonds

Total

2016

2015

2016

2015

2016

2015

2016

2015

Current and long-term liabilities

 

 

 

 

 

 

 

 

Mathematical reserve for unvested benefits

866,645

833,607

148,303,708

123,982,286

-

-

149,170,353

124,815,893

Mathematical reserve for vested benefits

192,709

171,741

8,002,247

7,166,605

-

-

8,194,956

7,338,346

Mathematical reserve for capitalization bonds

-

-

-

-

5,965,026

6,136,379

5,965,026

6,136,379

Reserve for claims incurred but not reported (IBNR)

2,609,201

1,850,688

1,079,499

1,056,088

-

-

3,688,700

2,906,776

Unearned premium reserve

4,108,886

4,057,340

358,203

290,985

-

-

4,467,089

4,348,325

Complementary reserve for coverage

-

-

961,710

1,632,451

-

-

961,710

1,632,451

Reserve for unsettled claims

4,425,016

4,303,460

1,475,646

1,174,711

-

-

5,900,662

5,478,171

Reserve for financial surplus

-

-

531,032

454,891

-

-

531,032

454,891

Reserve for draws and redemptions

-

-

-

-

765,204

687,482

765,204

687,482

Other reserves

1,371,280

1,834,144

1,866,691

1,564,342

90,225

97,557

3,328,196

3,496,043

Total reserves

13,573,737

13,050,980

162,578,736

137,322,359

6,820,455

6,921,418

182,972,928

157,294,757

                                                                                                                                                                                                                                        

 

146             Economic and Financial Analysis Report – March 2016


 
 

Consolidated Financial Statements, Independent Auditors' Report and Fiscal Council’s Report

 

Notes to the Consolidated Financial Statements

 

b)   Guarantees for technical provisions

 

On March 31 - R$ thousand

Insurance

Life and pension plans

Capitalization bonds

Total

2016

2015

2016

2015

2016

2015

2016

2015

Total technical provisions

13,573,737

13,050,980

162,578,736

137,322,359

6,820,455

6,921,418

182,972,928

157,294,757

(-) Commercialization surcharge – extended warranty

(259,715)

(286,928)

-

-

-

-

(259,715)

(286,928)

(-) Portion corresponding to contracted reinsurance

(985,211)

(870,003)

(28,599)

(12,944)

-

-

(1,013,810)

(882,947)

(-) Deposits retained at IRB and court deposits

(2,318)

(2,318)

-

-

-

-

(2,318)

(2,318)

(-) Receivables

(880,766)

(915,249)

-

-

-

-

(880,766)

(915,249)

(-) Unearned premium reserve – Health Insurance (3)

(1,112,112)

(981,963)

-

-

-

-

(1,112,112)

(981,963)

(-) Reserves from DPVAT agreements

(383,289)

(287,601)

-

-

-

-

(383,289)

(287,601)

To be insured

9,950,326

9,706,918

162,550,137

137,309,415

6,820,455

6,921,418

179,320,918

153,937,751

 

 

 

 

 

 

 

 

 

Investment fund quotas (VGBL and PGBL)

-

-

133,015,815

110,601,228

-

-

133,015,815

110,601,228

Investment fund quotas (excluding VGBL and PGBL)

6,476,488

6,308,777

19,805,820

18,342,297

1,356,959

1,326,487

27,639,267

25,977,561

Government securities

5,473,658

5,273,440

14,650,874

12,122,597

5,848,249

5,619,395

25,972,781

23,015,432

Private securities

110,562

104,672

163,527

170,740

43,804

42,175

317,893

317,587

Shares

2,267

2,196

1,265,740

1,323,053

-

307,756

1,268,007

1,633,005

Total technical provision guarantees

12,062,975

11,689,085

168,901,776

142,559,915

7,249,012

7,295,813

188,213,763

161,544,813

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

(2)  “Other reserves” - Life and Pension Plan mainly includes the “Reserve for redemption and other amounts to be settled”, “Reserve for related expenses”; and

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

Bradesco     147    


 
 

Consolidated Financial Statements, Independent Auditors' Report and Fiscal Council’s Report

 

Notes to the Consolidated Financial Statements

 

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

 

Accrued on March 31 - R$ thousand

2016

2015

Written premiums

8,136,853

7,293,480

Pension plan contributions (including VGBL)

5,785,569

5,080,665

Capitalization bond income

1,343,005

1,337,693

Granted coinsurance premiums

(20,500)

(24,021)

Refunded premiums

(59,339)

(53,369)

Net written premiums

15,185,588

13,634,448

Reinsurance premiums

(73,497)

(59,806)

Insurance, pension plan and capitalization bond retained premiums

15,112,091

13,574,642

 

21)    NON-CONTROLLING INTERESTS IN SUBSIDIARIES

 

 

On March 31 - R$ thousand

2016

2015

Banco Bradesco BBI S.A.

14,216

13,094

Other (1)

407,499

401,943

Total

421,715

415,037

 

(1)    Mainly related to the non-controlling interest in the 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 March 31

2016 (1)

2015

Common shares

2,776,801,011

2,524,364,555

Preferred shares

2,776,800,721

2,524,364,292

Subtotal

5,553,601,732

5,048,728,847

Treasury (common shares)

(4,575,045)

(3,478,332)

Treasury (preferred shares)

(17,141,588)

(10,781,844)

Total outstanding shares

5,531,885,099

5,034,468,671

(1)   Considers bonus of shares of 10%.

 

In the Extraordinary General Meeting of March 10, 2015, a deliberation was made 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.

 

In the Extraordinary General Meeting of December 17, 2015, a decision was made to increase the share capital in the amount of R$3,000,000 thousand, raising it from R$43,100,000 thousand to R$46,100,000 thousand. On February 3, 2016, the Board of Directors decided to cancel the Capital Increase by subscription of shares, deliberated in the Extraordinary General Meeting of December 17, 2015, in the amount of R$3,000,000 thousand. The decision was due to the volatility of international and national stock markets, with impacts on the price of quotation of the shares on the Stock Exchange. This cancellation was ratified by the shareholders in the Extraordinary General Meeting on March 10, 2016.

 

148             Economic and Financial Analysis Report – March 2016


 
 

Consolidated Financial Statements, Independent Auditors' Report and Fiscal Council’s Report

 

Notes to the Consolidated Financial Statements

 

 

In the Extraordinary General Meeting of March 10, 2016, the approval was proposed by the Board of Directors to increase the capital stock by R$8,000,000 thousand, increasing it from R$43,100,000 thousand to R$51,100,000 thousand, with a bonus in shares, 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, by issuing 504,872,885 new nominative-book entry shares, with no nominal value, whereby 252,436,456 are common and 252,436,429 are preferred shares, attributed free-of-charge to the shareholders as bonus, to the ratio of 1 new share for every 10 shares of the same type that they own on the base date.

 

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.

 

Interest on shareholders’ equity for the period ended March 31, 2016, is calculated as follows:

 

 

R$ thousand

% (1)

Net profit for the period

4,121,411

 

(-) Legal reserve

206,070

 

Adjusted calculation basis

3,915,341

 

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

1,450,979

 

Withholding income tax on interest on shareholders’ equity

(217,647)

 

Interest on own capital (net) accumulated in 2016

1,233,332

31.50

Interest on own capital (net) accumulated in 2015

1,270,013

31.50

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

 

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

 

Description

R$ thousand

Per share (gross)

Gross amount paid/ recorded
in provision

Withholding Income Tax (IRRF) (15%)

Net amount paid/recorded in provision

Common shares

Preferred shares

Monthly interest on shareholders’ equity paid

0.056454

0.062099

248,666

37,300

211,366

Supplementary interest paid on own capital

0.235624

 

0.259186

1,245,467

186,820

1,058,647

Total accrued on March 31, 2015

0.292078

0.321285

1,494,133

224,120

1,270,013

 

 

 

 

 

 

Monthly interest on shareholders’ equity paid

0.051749

0.056924

273,240

40,986

232,254

Supplementary interest on shareholders’ equity provisioned

0.223062

0.245369

1,177,739

176,661

1,001,078

Total accrued on March 31, 2016

0.274811

0.302293

1,450,979

217,647

1,233,332

 

c)   Treasury shares

 

A total of 4,575,045 common shares and 17,141,588 preferred shares, with the stock dividend effect of 10%, had been acquired, totaling R$440,514 thousand until March 31, 2016, and remain in treasury. The minimum, average and maximum cost per common share is R$19.34962, R$24.55863 and R$27.14350, and per preferred share is R$19.37456, R$26.98306 and R$33.12855, respectively. The fair value was R$30.08 per common share and R$27.07 per preferred share on March 31, 2016.

 

 

Bradesco     149 


 
 

Consolidated Financial Statements, Independent Auditors' Report and Fiscal Council’s Report

 

Notes to the Consolidated Financial Statements

 

 

23)    FEE AND COMMISSION INCOME

 

 

Accrued on March 31 - R$ thousand

2016

2015

Credit card income

1,457,213

1,406,423

Checking account

1,362,939

1,070,765

Loans

655,517

634,944

Collections

399,448

386,775

Consortium management

277,756

243,630

Asset management

234,038

227,035

Underwriting/ Financial Advisory Services

162,328

149,166

Custody and brokerage services

135,958

125,823

Payments

96,770

101,458

Other

130,850

135,759

Total

4,912,817

4,481,778

24)    PAYROLL AND RELATED BENEFITS

 

 

Accrued on March 31 - R$ thousand

2016

2015

Salaries

1,668,606

1,514,319

Benefits

788,425

723,154

Social security charges

595,631

573,123

Employee profit sharing

356,734

328,278

Provision for labor claims

157,205

136,327

Training

16,534

20,809

Total

3,583,135

3,296,010

 

 

25)    OTHER ADMINISTRATIVE EXPENSES

 

 

Accrued on March 31 - R$ thousand

2016

2015

Outsourced services

1,048,819

948,468

Depreciation and amortization

536,592

503,549

Communication

372,182

345,859

Data processing

337,840

279,325

Financial system services

235,479

205,045

Rental

223,577

215,892

Asset maintenance

206,717

216,736

Advertising and marketing

191,097

113,065

Security and surveillance

165,024

148,699

Transport

163,758

154,912

Water, electricity and gas

101,379

76,231

Supplies

70,551

74,757

Travel

25,621

26,836

Other

225,246

194,170

Total

3,903,882

3,503,544

 

150             Economic and Financial Analysis Report – March 2016


 
 

Consolidated Financial Statements, Independent Auditors' Report and Fiscal Council’s Report

 

Notes to the Consolidated Financial Statements

 

 

26)    TAX EXPENSES

 

 

Accrued on March 31 - R$ thousand

2016

2015

Contribution for Social Security Financing (COFINS)

1,214,791

600,151

Social Integration Program (PIS) contribution

199,494

100,090

Tax on Services (ISSQN)

145,331

128,121

Municipal Real Estate Tax (IPTU) expenses

47,167

35,963

Other

98,446

55,466

Total

1,705,229

919,791

 

27)    OTHER OPERATING INCOME

 

 

Accrued on March 31 - R$ thousand

 

2016

2015

Other interest income

619,063

539,471

Reversal of other operating provisions

245,999

195,496

Revenues from recovery of charges and expenses

44,103

43,483

Gains on sale of goods

1,783

896

Other

536,076

614,910

Total

1,447,024

1,394,256

 

28)    OTHER OPERATING EXPENSES

 

 

Accrued on March 31 - R$ thousand

 

2016

2015

Other finance costs

1,236,218

1,096,026

Sundry losses

422,716

406,431

Discount granted

341,232

306,901

Commissions on loans and financing

287,331

380,277

Intangible assets amortization

228,517

215,253

Goodwill amortization (Note 14a)

32,530

32,528

Other (1)

1,247,853

1,725,457

Total

3,796,397

4,162,873

 

(1)    In the first quarter of 2016, it basically includes: (i) 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$68,687 thousand (R$185,599 thousand in 2015) (Note 9h); and (ii) in the first quarter of 2015, includes provision for tax contingency, to the amount of R$475,703 thousand (Note 17b (v)).

 

29)    NON-OPERATING INCOME (LOSS)

 

 

 

Accrued on March 31 - R$ thousand

2016

2015

Gain/loss on sale and write-off of assets and investments (1)

98,908

(70,644)

Recording/reversal of non-operating provisions

(59,714)

19,165

Other

56,498

17,536

Total

95,692

(33,943)

 

(1)    In the first quarter of 2016, it includes, basically, the result in partial divestiture of the shares of the investment in Banco CBSS S.A., in the amount of R$162,665 thousand.

 

Bradesco     151  


 
 

Consolidated Financial Statements, Independent Auditors' Report and Fiscal Council’s 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 March 31 - R$ thousand

 

Controllers (1)

Joint control and affiliated companies (2)

Key management personnel (3)

Total

 

2016

2015

2016

2015

2016

2015

2016

2015

Assets

 

 

 

 

 

 

 

 

Interbank investments

-

-

386,106

202,600

-

-

386,106

202,600

Values receivable from affiliated companies

-

-

2,429

3,262

-

-

2,429

3,262

Other assets

-

-

7,040

7,195

-

-

7,040

7,195

 

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

 

Demand deposits/Savings accounts

45

20

5,396

2,875

14,651

19,638

20,092

22,533

Time deposits

106,015

59,779

42,393

10,288

86,522

85,169

234,930

155,236

Securities sold under agreements to repurchase

1,574,878

811,502

1,477,833

241,375

23,701

54,169

3,076,412

1,107,046

Funds from issuance of securities

5,412,063

-

-

-

665,203

650,036

6,077,266

650,036

Interest on own capital and dividends payable

455,889

410,764

-

-

-

-

455,889

410,764

Other liabilities

-

-

11,064

7,107

-

-

11,064

7,107

 

 

Accrued on March 31 - R$ thousand

 

Controllers (1)

Joint control and affiliated companies (2)

Key management personnel (3)

Total

 

2016

2015

2016

2015

2016

2015

2016

2015

Revenue from financial intermediation

-

-

12,742

5,789

-

-

12,742

5,789

Financial intermediation expenses

(250,853)

(11,583)

(24,175)

(8,713)

(22,912)

(21,890)

(297,940)

(42,186)

Income from services provided

-

-

81,514

77,332

-

-

81,514

77,332

Other expenses net of other operating revenues

(598)

(540)

(62,417)

(60,760)

-

-

(63,015)

(61,300)

 

(1)   Cidade de Deus Cia. Cial. de Participações, Fundação Bradesco, NCF Participações S.A., Titanium Holdings S.A., BBD Participações S.A. and Nova Cidade de Deus Participações S.A.;

(2)   Companies listed in Note 2; and

(3)   Members of the Board of Directors and Executive Board.

 

152             Economic and Financial Analysis Report – March 2016


 
 

Consolidated Financial Statements, Independent Auditors' Report and Fiscal Council’s Report

 

Notes to the Consolidated Financial Statements

 

b)    Compensation for Key Management Personnel

 

Each year, the Annual Shareholders’ Meeting approves:

 

·     The annual 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 Organization.

 

For 2016, the maximum amount of R$439,700 thousand was set for Management compensation and R$247,700 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

 

 

Accrued on March 31 - R$ thousand

2016

2015

Salaries

109,615

78,566

INSS contributions

24,605

17,640

Total

134,220

96,206

 

Post-employment benefits

 

 

Accrued on March 31 - R$ thousand

2016

2015

Defined contribution supplementary pension plans

54,306

81,785

Total

54,306

81,785

 

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 March 31

2016

2015

● Common shares

0.60%

0.72%

● Preferred shares

1.08%

1.05%

● Total shares (1)

0.84%

0.89%

 

(1)    On March 31, 2016, direct and indirect shareholding of the members of Bradesco’s Board of Directors and Board of Executive Officers amounted to 2.92% of common shares, 1.12% of preferred shares and 2.02% of all shares.

 

Bradesco     153  


 
 

Consolidated Financial Statements, Independent Auditors' Report and Fiscal Council’s Report

 

Notes to the Consolidated Financial Statements

 

31)    FINANCIAL INSTRUMENTS

 

Below is the statement of financial position by currency

 

On March 31 - R$ thousand

2016

2015

Balance

Local

Foreign

(1) (2)

Foreign

(1) (2)

Assets

 

 

 

 

Current and long-term assets

1,005,391,682

916,465,552

88,926,130

76,774,726

Funds available

18,527,203

7,983,201

10,544,002

3,133,845

Interbank investments

165,723,555

162,380,159

3,343,396

1,636,699

Securities and derivative financial instruments

343,577,120

326,671,493

16,905,627

16,308,561

Interbank and interdepartmental accounts

51,473,750

51,473,750

-

-

Loan and leasing

291,368,139

248,925,289

42,442,850

42,920,796

Other receivables and assets

134,721,915

119,031,660

15,690,255

12,774,825

Permanent assets

18,582,556

18,518,977

63,579

53,927

Investments

6,174,390

6,159,350

15,040

2,937

Premises and equipment and leased assets

5,522,537

5,498,204

24,333

20,192

Intangible assets

6,885,629

6,861,423

24,206

30,798

Total

1,023,974,238

934,984,529

88,989,709

76,828,653

 

 

 

 

 

Liabilities

 

 

 

 

Current and long-term liabilities

929,734,610

835,465,456

94,269,154

93,040,940

Deposits

189,210,892

164,522,042

24,688,850

37,639,260

Securities sold under agreements to repurchase

224,064,824

220,556,325

3,508,499

7,731,063

Funds from issuance of securities

112,617,128

103,695,966

8,921,162

8,075,731

Interbank and interdepartmental accounts

5,181,144

2,159,055

3,022,089

1,970,497

Borrowing and on-lending

62,849,125

35,261,811

27,587,314

21,781,061

Derivative financial instruments

10,395,360

9,499,724

895,636

1,530,121

Technical provision for insurance, pension plans and capitalization bonds

182,972,928

182,972,131

797

1,023

Other liabilities:

 

 

 

 

- Subordinated debts

50,183,552

37,868,985

12,314,567

11,092,839

- Other

92,259,657

78,929,417

13,330,240

3,219,345

Deferred income

487,785

487,785

-

-

Non-controlling interests in subsidiaries

421,715

421,715

-

-

Shareholders’ equity

93,330,128

93,330,128

-

-

Total

1,023,974,238

929,705,084

94,269,154

93,040,940

 

 

 

 

 

Net position of assets and liabilities

 

 

(5,279,445)

(16,212,287)

Net position of derivatives (2)

 

 

(45,753,512)

(20,368,667)

Other net off-balance-sheet accounts (3)

 

 

103,956

(919,475)

Net exchange position (liability)

 

 

(50,929,001)

(37,500,429)

(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.

 

154             Economic and Financial Analysis Report – March 2016


 
 

Consolidated Financial Statements, Independent Auditors' Report and Fiscal Council’s Report

 

Notes to the Consolidated Financial Statements

 

VaR Internal Model – Trading Portfolio

 

The Trading Portfolio is composed of all the operations made with financial instruments, including derivatives, detained for negotiation or destined to hedge other instruments of the portfolio itself, and that are not subject to the limitation of their negotiability. The operations detained for negotiation are those destined for resale, to obtain benefits based on the variation of effective or expected prices, or for arbitrage.

 

 

Below is the 1-day VaR:

 

Risk factors

On March 31 - R$ thousand

2016

2015

Fixed rates

13,145

17,302

IGPM/IPCA

1,114

1,828

Exchange coupon

924

2,124

Foreign currency

1,874

3,799

Sovereign/Eurobonds and Treasuries

3,947

3,892

Other

7

1,591

Correlation/diversification effect

(4,808)

(12,323)

VaR (Value at Risk)

16,203

18,213

Amounts net of tax.

 

Sensitivity analysis

 

The Trading Portfolio is also monitored through daily sensitivity analyses that measure the effect of market movements 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.

 

Sensitivity analyses were carried out based on scenarios prepared at the respective dates, always considering market data at the time and scenarios that would adversely affect our positions, according to the examples below:

 

Scenario 1: Based on market information (BM&FBOVESPA, Anbima, etc.), stresses were applied for 1 basis point on the interest rate and 1.0% variation on prices. For example: for a Real/US dollar exchange rate of R$3.62 a scenario of R$3.66 was used, while for a 1-year fixed interest rate of 13.62%, a 13.63% scenario was applied;

 

Scenario 2: 25.0% stresses were determined based on market information. For example: for a Real/US dollar exchange rate of R$3.62 a scenario of R$4.53 was used, while for a 1-year fixed interest rate of 13.62%, a 17.03% scenario was applied. The scenarios for other risk factors also accounted for 25.0% stresses in the respective curves or prices; and

 

Scenario 3: 50.0% stresses were determined based on market information. For example: for a Real/US dollar quote of R$3.62 a scenario of R$5.43 was used, while for a 1-year fixed interest rate of 13.62%, a 20.44% scenario was applied. The scenarios for other risk factors also account for 50.0% stresses in the respective curves or prices.

 

The results presented reveal the impacts for each scenario in a static position of the portfolio. The dynamism of the market and portfolios means that these positions change contituously and do not necessarily reflect the position demonstrated here. In addition, the Organization has a continuous market risk management process, which is always searching for ways to mitigate the associated risks, according to the strategy determined by Top Management. Therefore, where there are indicators of deterioration in certain positions, proactive measures are taken to minimize any potential negative impact and maximize the risk/return ratio for the Organization.

Bradesco     155  


 
 

Consolidated Financial Statements, Independent Auditors' Report and Fiscal Council’s Report

 

Notes to the Consolidated Financial Statements

 

Sensitivity Analysis – Trading Portfolio

 

  

On March 31 - R$ thousand

Trading Portfolio (1)

2016

2015

Scenarios

Scenarios

1

2

3

1

2

3

Interest rate in Reais

Exposure subject to variations in fixed interest rates and interest rate coupons

(536)

(179,590)

(349,928)

(988)

(322,750)

(630,289)

Price indexes

Exposure subject to variations in price index coupon rates

(42)

(6,317)

(11,955)

(71)

(10,331)

(18,812)

Exchange coupon

Exposure subject to variations in foreign currency coupon rates

(18)

(1,578)

(3,116)

(68)

(4,234)

(8,430)

Foreign currency

Exposure subject to exchange rate variations

(661)

(16,529)

(33,059)

(1,188)

(29,702)

(59,404)

Sovereign/Eurobonds and Treasuries

Exposure subject to variations in the interest rate of securities traded on the international market

(122)

(4,051)

(8,085)

(292)

(5,437)

(10,860)

Other

Exposure not classified in other definitions

-

-

(1)

(1,063)

(26,564)

(53,128)

Total excluding correlation of risk factors

(1,379)

(208,065)

(406,144)

(3,670)

(399,018)

(780,923)

Total including correlation of risk factors

(652)

(172,109)

(335,149)

(2,494)

(353,426)

(690,371)

 

(1) Amounts net of tax.

 

We have demonstrated below the impacts of the financial exposures also considering the Banking Portfolio (composed of operations not classified in the Trading Portfolio, originating from other business of the Organization and their respective hedges).

 

Sensitivity Analysis – Trading and Banking Portfolios

 

  

On March 31 - R$ thousand

Trading portfolio (1)

2016

2015

Scenarios

Scenarios

1

2

3

1

2

3

Interest rate in Reais

Exposure subject to variations in fixed interest rates and interest rate coupons

(4,505)

(1,428,765)

(2,828,529)

(6,395)

(2,073,480)

(4,042,867)

Price indexes

Exposure subject to variations in price index coupon rates

(8,901)

(1,355,405)

(2,532,483)

(10,594)

(1,441,100)

(2,741,006)

Exchange coupon

Exposure subject to variations in foreign currency coupon rates

(655)

(86,350)

(160,283)

(340)

(31,632)

(59,379)

Foreign currency

Exposure subject to exchange rate variations

(3,153)

(78,815)

(157,629)

(3,186)

(85,863)

(174,632)

Equities

Exposure subject to variation in stock prices

(12,399)

(309,972)

(619,945)

(18,602)

(465,045)

(930,090)

Sovereign/Eurobonds and Treasuries

Exposure subject to variations in the interest rate of securities traded on the international market

(1,992)

(59,991)

(118,201)

(971)

(37,666)

(74,188)

Other

Exposure not classified in other definitions

(851)

(21,265)

(42,531)

(1,168)

(29,205)

(58,409)

Total excluding correlation of risk factors

(32,456)

(3,340,563)

(6,459,601)

(41,256)

(4,163,991)

(8,080,571)

Total including correlation of risk factors

(19,473)

(2,693,363)

(5,211,388)

(28,279)

(3,513,513)

(6,807,285)

(1)  Amounts net of tax.

 

156             Economic and Financial Analysis Report – March 2016


 
 

Consolidated Financial Statements, Independent Auditors' Report and Fiscal Council’s Report

 

Notes to the Consolidated Financial Statements

 

The statement of financial position by maturity is as follows:

 

 

 

On March 31 - 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

533,391,512

84,685,777

55,642,935

331,671,458

-

1,005,391,682

Funds available

18,527,203

-

-

-

-

18,527,203

Interbank investments (1)

159,832,513

4,963,053

543,131

384,858

-

165,723,555

Securities and derivative financial instruments (1) (2)

220,337,689

3,697,154

5,201,275

114,341,002

-

343,577,120

Interbank and interdepartmental accounts

50,770,081

-

-

703,669

-

51,473,750

Loan and leasing

28,363,739

63,694,718

42,949,584

156,360,098

-

291,368,139

Other receivables and assets

55,560,287

12,330,852

6,948,945

59,881,831

-

134,721,915

Permanent assets

240,541

1,202,946

1,300,483

9,216,116

6,622,470

18,582,556

Investments

-

-

-

-

6,174,390

6,174,390

Premises and equipment

73,047

365,241

438,289

4,197,880

448,080

5,522,537

Intangible assets

167,494

837,705

862,194

5,018,236

-

6,885,629

Total in 2016

533,632,053

85,888,723

56,943,418

340,887,574

6,622,470

1,023,974,238

Total in 2015

520,204,323

86,189,076

75,221,895

272,281,802

7,128,884

961,025,980

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

Current and long-term liabilities

496,717,490

95,819,544

67,736,613

269,460,963

-

929,734,610

Deposits (3)

123,072,282

14,611,128

9,145,792

42,381,690

-

189,210,892

Securities sold under agreements to repurchase (1)

138,205,845

39,843,666

7,781,572

38,233,741

-

224,064,824

Funds from issuance of securities

6,107,073

20,609,143

31,423,244

54,477,668

-

112,617,128

Interbank and interdepartmental accounts

5,181,144

-

-

-

-

5,181,144

Borrowing and on-lending

4,101,109

15,143,946

13,397,276

30,206,794

-

62,849,125

Derivative financial instruments

9,797,665

332,914

149,079

115,702

-

10,395,360

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

150,794,579

4,480,365

1,848,398

25,849,586

-

182,972,928

Other liabilities:

59,457,793

798,382

3,991,252

78,195,782

-

142,443,209

- Subordinated debts

65,671

37,718

2,100,905

47,979,258

-

50,183,552

- Other

59,392,122

760,664

1,890,347

30,216,524

-

92,259,657

Deferred income

487,785

-

-

-

-

487,785

Non-controlling interests in subsidiaries

-

-

-

-

421,715

421,715

Shareholders’ equity

-

-

-

-

93,330,128

93,330,128

Total in 2016

497,205,275

95,819,544

67,736,613

269,460,963

93,751,843

1,023,974,238

Total in 2015

503,607,633

99,977,487

61,402,096

211,686,251

84,352,513

961,025,980

 

 

 

 

 

 

 

Net assets in 2016 YTD

36,426,778

26,495,957

15,702,762

87,129,373

 

 

Net assets in 2015 YTD

13,866,381

77,969

13,897,768

77,223,629

 

 

(1)   Repurchase agreements are classified according to the maturity of the transactions;

(2)   Investments in investment funds are classified as 1 to 30 days; 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     157 


 
 

Consolidated Financial Statements, Independent Auditors' Report and Fiscal Council’s Report

 

Notes to the Consolidated Financial Statements

 

Below is the Basel Ratio:

 

Calculation basis - Basel Ratio

On March 31 - R$ thousand

Prudential Conglomerate

2016

2015

Tier I capital

76,704,327

74,094,585

Common equity

76,704,327

74,094,585

Shareholders’ equity

93,330,127

83,937,476

Prudential adjustments (1)

(16,625,800)

(9,842,891)

Tier II capital

23,748,161

19,513,015

Subordinated debts (CMN Resolution No. 4,192/13)

7,022,720

-

Subordinated debts ( previous to CMN Resolution No. 4,192/13)

16,725,441

19,513,015

Capital (a)

100,452,488

93,607,600

 

 

 

- Credit risk

543,259,586

557,015,231

- Market risk

13,995,855

18,441,507

- Operational risk

38,501,528

39,117,366

Risk-weighted assets – RWA (b)

595,756,969

614,574,104

 

 

 

Basel ratio (a/b)

16.9%

15.2%

Tier I capital

12.9%

12.1%

- Principal capital

12.9%

12.1%

Tier II capital

4.0%

3.1%

(1)      As per January 2016, the factor applied to prudential adjustments went from 40% to 60%, 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 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.

 

158             Economic and Financial Analysis Report – March 2016


 
 

Consolidated Financial Statements, Independent Auditors' Report and Fiscal Council’s 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 March 31 - R$ thousand

Unrealized gain/(loss) without tax effects

Book value

Fair value

In income statement

In shareholders’ equity

2016

2016

2015

2016

2015

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

343,577,120

343,242,057

(4,265,990)

286,799

(335,063)

1,640,257

- Adjustment of available-for-sale securities (Note 8bII)

 

 

(3,930,927)

(1,353,458)

-

-

- Adjustment of held-to-maturity securities (Note 7c item 8)

 

 

(335,063)

1,640,257

(335,063)

1,640,257

Loan and leasing (Notes 2, 3g and 9) (1)

352,990,686

346,956,440

(6,034,246)

(1,927,255)

(6,034,246)

(1,927,255)

Investments (Notes 3j and 12) (2)

6,174,390

29,234,058

23,059,668

21,052,478

23,059,668

21,052,478

Treasury shares (Note 22c)

440,514

546,946

-

-

106,432

55,901

Time deposits (Notes 3n and 15a)

77,772,394

77,262,194

510,200

433,953

510,200

433,953

Funds from issuance of securities (Note 15c)

112,617,128

112,822,317

(205,189)

(52,414)

(205,189)

(52,414)

Borrowing and on-lending (Notes 16a and 16b)

62,849,125

62,226,103

623,022

48,289

623,022

48,289

Subordinated debts (Note 18)

50,183,552

50,773,926

(590,374)

(26,372)

(590,374)

(26,372)

Unrealized gains excluding tax

 

 

13,097,091

19,815,478

17,134,450

21,224,837

(1)  Includes advances on foreign exchange contracts, leases and other receivables with lending characteristics; and

(2)  Primarily includes the surplus of interest in subsidiaries, affiliates and jointly controlled subsidiaries (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 Organization for new contracts with similar features. These rates are consistent with the market at the reporting date; and

·       Time deposits, funds from issuance of securities, borrowing and 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     159 


 
 

Consolidated Financial Statements, Independent Auditors' Report and Fiscal Council’s 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). The Plan is managed by Bradesco Vida e Previdência S.A. and BRAM – Bradesco Asset Management S.A. DTVM is responsible for the financial management of the FIEs funds.

 

The Supplementary Pension Plan counts on contributions from employees and administrators of Bradesco and its subsidiaries equivalent to at least 4% of the salary by employees and 5% of the salary, plus the percentage allocated to covers of risk benefits (invalidity and death), by the company. Actuarial obligations of the defined contribution plan are fully covered by the plan assets of the corresponding FIE. In addition to the plan, in 2001, 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 Bec - Cabec, exclusively for former employees of Banco do Estado do Ceará S.A.

 

Expenses related to contributions made in the first quarter of 2016, totaled R$137,171 thousand (R$154,226 thousand in 2015).

 

In addition to this benefit, Bradesco and its subsidiaries offer other benefits to their employees and administrators, including health insurance, dental care, life and personal accident insurance, and professional training. These expenses, including the aforementioned contributions, totaled R$804,959 thousand in the first quarter of 2016 (R$743,963 thousand in 2015).

 

33)    INCOME TAX AND SOCIAL CONTRIBUTION

 

a)  Calculation of income tax and social contribution charges

 

 

Accrued on March 31 - R$ thousand

2016

2015

Income before income tax and social contribution

10,333,648

1,260,127

Total burden of income tax and social contribution at the current rates (1)

(4,650,142)

(504,051)

Effect on the tax calculation:

 

 

Earnings (losses) of affiliates and jointly controlled subsidiaries

182,549

120,184

Net non-deductible expenses of nontaxable income

(22,814)

(31,267)

Interest on shareholders’ equity (paid and payable)

652,941

441,983

Other amounts (2)

(2,340,560)

2,985,686

Income tax and social contribution for the period

(6,178,026)

3,012,535

 

(1)   Current rates: (i) 25% for income tax; (ii) of 15% for the social contribution to financial and companies trated as such, 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); and

(2)   Primarilly, includes, (i) the exchange rate variation of assets and liabilities, derived from investments abroad; (ii) the equalization of the effective rate of social contribution in relation to the rate (45%) shown; and (iii) the deduction incentives.

 

160             Economic and Financial Analysis Report – March 2016


 
 

Consolidated Financial Statements, Independent Auditors' Report and Fiscal Council’s Report

 

Notes to the Consolidated Financial Statements

 

b)   Breakdown of income tax and social contribution in the income statement

 

 

Accrued on March 31 - R$ thousand

2016

2015

Current taxes:

 

 

Income tax and social contribution payable

(5,561,631)

(1,727,392)

Deferred taxes:

 

 

Amount recorded/realized in the period on temporary differences

663,850

3,448,043

Use of opening balances of:

 

 

Social contribution loss

(742,318)

(50,587)

Income tax loss

(956,005)

(41,222)

Constitution in the period on:

 

 

Social contribution loss

178,667

517,023

Income tax loss

239,411

866,670

Total deferred tax assets

(616,395)

4,739,927

Income tax and social contribution for the period

(6,178,026)

3,012,535

 

c)   Deferred income tax and social contribution

 

 

R$ thousand

Balance on

12.31.2015

Amount recorded

Amount realized

Balance on

03.31.2016

Allowance for loan losses

24,012,539

2,519,220

1,389,094

25,142,665

Civil provisions

1,849,816

295,111

302,195

1,842,732

Tax provisions

2,582,217

150,016

28,091

2,704,142

Labor provisions

1,288,565

121,377

112,457

1,297,485

Provision for devaluation of securities and investments

442,287

8,958

16,035

435,210

Provision for devaluation of foreclosed assets

382,672

50,872

26,597

406,947

Adjustment to fair value of trading securities

6,648,651

11,776

1,094,767

5,565,660

Amortization of goodwill

240,052

3,609

2,104

241,557

Provision for interest on own capital (1)

-

529,976

-

529,976

Other

3,118,766

480,898

536,623

3,063,041

Total deductible taxes on temporary differences

40,565,565

4,171,813

3,507,963

41,229,415

Income tax and social contribution losses in Brazil and overseas

5,765,368

418,078

1,698,323

4,485,123

Subtotal (2) (3)

46,330,933

4,589,891

5,206,286

45,714,538

Adjustment to fair value of available-for-sale securities (3)

2,983,663

100,481

899,272

2,184,872

Social contribution - Provisional Measure No. 2,158-35/01

113,783

-

-

113,783

Total deferred tax assets (Note 10b)

49,428,379

4,690,372

6,105,558

48,013,193

Deferred tax liabilities (Note 33f)

2,840,341

867,468

174,096

3,533,713

Deferred tax assets, net of deferred tax liabilities

46,588,038

3,822,904

5,931,462

44,479,480

- Percentage of net deferred tax assets on capital (Note 31)

45.3%

 

 

44.3%

- Percentage of net deferred tax assets over total assets

4.6%

 

 

4.3%

(1)   The tax credit on the interest on own capital is counted up to the allowed tax limit;

(2)    By being framed in the condition established by art. 1, subparagraph I of CMN Resolution No. 3,059/02, with amendments introduced by CMN Resolution No. 4,441/15, Banco Bradesco registered with the Bacen, an authorization request for maintenance of inventory and constitution of new tax credits; 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).

 

Bradesco     161     


 
 

Consolidated Financial Statements, Independent Auditors' Report and Fiscal Council’s Report

 

Notes to the Consolidated Financial Statements

 

d)   Expected realization of deferred tax assets on temporary differences, 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

2016

2,417,489

1,829,223

47,727

40,019

106,097

4,440,555

2017

3,689,317

2,948,507

206,453

248,766

-

7,093,043

2018

3,941,512

3,066,254

577,895

424,815

-

8,010,476

2019

3,837,649

2,342,703

501,274

292,278

-

6,973,904

2020

4,742,816

2,800,462

261,512

151,319

7,686

7,963,795

After 2020

6,022,247

3,591,236

803,778

929,287

-

11,346,548

Total

24,651,030

16,578,385

2,398,639

2,086,484

113,783

45,828,321

 

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$40,620,012 thousand (R$32,966,470 thousand in 2015), of which R$36,637,386 thousand (R$27,511,998 thousand in 2015) relates to temporary differences, R$3,872,045 thousand (R$5,343,390 thousand in 2015) to tax losses and negative basis of social contribution and R$110,581 thousand (R$111,082 thousand in 2015) to deferred social contribution, Provisional Measure No. 2,158-35.

 

e)   Unrecognized deferred tax assets

 

On March 31, 2016, deferred tax assets of R$19,631 thousand (R$1,927 thousand in 2015) 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 March 31 - R$ thousand

2016

2015

Mark-to-market adjustment to securities and derivative financial instruments

1,048,345

971,513

Difference in depreciation

560,938

738,827

Judicial deposit and others

1,924,430

1,568,615

Total

3,533,713

3,278,955

 

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).

 

 

162             Economic and Financial Analysis Report – March 2016


 
 

Consolidated Financial Statements, Independent Auditors' Report and Fiscal Council’s Report

 

Notes to the Consolidated Financial Statements

 

34)    OTHER INFORMATION

 

a)   The Organization manages investment funds and portfolios with net assets which, on March 31, 2016, amounted to R$596,439,933 thousand (R$492,439,837 thousand in 2015).

 

b)   Consortium funds

 

 

On March 31 - R$ thousand

2016

2015

Monthly estimate of funds receivable from consortium members

504,804

450,660

Contributions payable by the group

24,265,997

21,678,694

Consortium members - assets to be included

21,804,335

19,548,333

Credits available to consortium members

4,648,826

4,347,271

 

 

In units

2016

2015

Number of groups managed

3,579

3,491

Number of active consortium members

1,212,290

1,100,513

Number of assets to be included

575,237

529,214

 

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).

 

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 standards issued by the International Accounting Standards Board (IASB). As required by CMN Resolution, on March 7, 2016, Bradesco published its consolidated financial statements for December 31, 2014 and 2015 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).

 

d)   In the first quarter of 2016, Bacen has changed some rules of compulsory collection, however there were no relevant effects for Bradesco.

 

 

Bradesco     163 


 
 

Consolidated Financial Statements, Independent Auditors' Report and Fiscal Council’s Report

 

Notes to the Consolidated Financial Statements

 

e)     In August 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. 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. In January 2016, Bradesco communicated to the market that the Central Bank approved the acquisition of 100% of the capital share of HSBC Bank Brasil S.A. – Banco Múltiplo and of HSBC Serviços e Participações Ltda (“HSBC”). The conclusion of the operation is subject to approval by the other competent regulatory agencies and fulfillment of the legal formalities.

f)      In January 2016, Bradesco signed a non-binding Memorandum of Understanding with Banco do Brasil S.A., Banco Santander (Brasil) S.A., Caixa Econômica Federal and Itaú Unibanco S.A., in order to create a holding company of credit intelligence ("GIC"), which will develop a database with the goal of adding, reconciling and handling database and credit-related information, of individuals and legal entities, which expressly authorize their inclusion in the database, as required by the applicable rules.

 

g)    There were no subsequent events that need to be adjusted or disclosed in the individual financial statements as of March 31, 2016.

 

164             Economic and Financial Analysis Report – March 2016


 
 

Consolidated Financial Statements, Independent Auditors' Report and Fiscal Council’s Report

 

Management Bodies

 

Reference Date: April 11, 2016

   
     

Board of Directors

Department Directors (continued)

Ethical Conduct Committee

 

Layette Lamartine Azevedo Júnior

Milton Matsumoto - Coordinator

Chairman

Lucio Rideki Takahama

Carlos Alberto Rodrigues Guilherme

Lázaro de Mello Brandão

Luiz Carlos Brandão Cavalcanti Junior

Domingos Figueiredo de Abreu

 

Marcelo Frontini

Sérgio Alexandre Figueiredo Clemente

Vice-Chairman

Marcelo Santos Dall’Occo

Alexandre da Silva Glüher

Luiz Carlos Trabuco Cappi

Marcos Aparecido Galende

Josué Augusto Pancini

 

Marcos Daré

Maurício Machado de Minas

Members

Marlos Francisco de Souza Araujo

Marcelo de Araújo Noronha

Denise Aguiar Alvarez

Octavio Manoel Rodrigues de Barros

André Rodrigues Cano

João Aguiar Alvarez

Paulo Aparecido dos Santos

Moacir Nachbar Junior

Carlos Alberto Rodrigues Guilherme

Pedro Bosquiero Junior

Octavio de Lazari Junior

Milton Matsumoto

Roberto de Jesus Paris

Marlene Morán Millan

José Alcides Munhoz

Rogério Pedro Câmara

Clayton Camacho

Aurélio Conrado Boni

Waldemar Ruggiero Júnior

Frederico William Wolf

 

Wilson Reginaldo Martins

Glaucimar Peticov

Board of Executive Officers

 

Joel Antonio Scalabrini

Executive Officers

Directors

Nairo José Martinelli Vidal Júnior

Chief Executive Officer

Antonio Chinellato Neto

 

Luiz Carlos Trabuco Cappi

Antonio Daissuke Tokuriki

Integrated Risk Management

 

Jefferson Ricardo Romon

and Capital Allocation Committee

Executive Vice-Presidents

Marcio Henrique Araujo Parizotto

Alexandre da Silva Glüher - Coordinator

Domingos Figueiredo de Abreu

Paulo Eduardo Waack

Domingos Figueiredo de Abreu

Sérgio Alexandre Figueiredo Clemente

Paulo Manuel Taveira de Oliveira Ferreira

Sérgio Alexandre Figueiredo Clemente

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

Alexandre da Silva Glüher

Deputy Directors

Leandro José Diniz

Josué Augusto Pancini

Cassiano Ricardo Scarpelli

Luis Carlos Furquim Vermieiro

Maurício Machado de Minas

Eurico Ramos Fabri

Osmar Sanches Biscuola

Moacir Nachbar Junior

Marlene Morán Millan

 

 

Renato Ejnisman

Audit Committee

Executive Disclosure Committee

Walkiria Schirrmeister Marchetti

Milton Matsumoto - Coordinator

Luiz Carlos Angelotti - Coordinator

 

Osvaldo Watanabe

Domingos Figueiredo de Abreu

Department Directors

Paulo Roberto Simões da Cunha

Alexandre da Silva Glüher

Alexandre Rappaport

 

Moacir Nachbar Junior

Amilton Nieto

Compensation Committee

Marlene Morán Millan

André Bernardino da Cruz Filho

Lázaro de Mello Brandão - Coordinator

Antonio José da Barbara

Antonio Carlos Melhado

Luiz Carlos Trabuco Cappi

Carlos Wagner Firetti

Antonio Gualberto Diniz

Carlos Alberto Rodrigues Guilherme

Marcelo Santos Dall’Occo

Antonio José da Barbara

Milton Matsumoto

Marcos Aparecido Galende

Aurélio Guido Pagani

Valdirene Soares Secato (non-Manager)

Marlos Francisco de Souza Araujo

Bruno D’Avila Melo Boetger

 

Haydewaldo R. Chamberlain da Costa

Carlos Wagner Firetti

Compliance and Internal Control Committee

 

Clayton Camacho

Milton Matsumoto - Coordinator

Fiscal Council

Edilson Wiggers

Carlos Alberto Rodrigues Guilherme

Sitting Members

Edson Marcelo Moreto

Aurélio Conrado Boni

Luiz Carlos de Freitas - Coordinator

Fernando Antônio Tenório

Domingos Figueiredo de Abreu

Domingos Aparecido Maia

Frederico William Wolf

Sérgio Alexandre Figueiredo Clemente

José Maria Soares Nunes

Gedson Oliveira Santos

Alexandre da Silva Glüher

Ariovaldo Pereira

Glaucimar Peticov

Josué Augusto Pancini

João Carlos de Oliveira

Guilherme Muller Leal

Maurício Machado de Minas

 

Hélio Vivaldo Domingues Dias

Marcelo de Araújo Noronha

Deputy Members

Hiroshi Obuchi

Moacir Nachbar Junior

João Batistela Biazon

João Albino Winkelmann

Frederico William Wolf

Nilson Pinhal

João Carlos Gomes da Silva

Gedson Oliveira Santos

Renaud Roberto Teixeira

Joel Antonio Scalabrini

Joel Antonio Scalabrini

Jorge Tadeu Pinto de Figueiredo

Johan Albino Ribeiro

Johan Albino Ribeiro

Oswaldo de Moura Silveira

José Luis Elias

 

 

José Ramos Rocha Neto

 

 

     
     

General Accounting Department

 

Marcos Aparecido Galende

Ombudsman Department

Accountant - CRC 1SP201309/O-6

Nairo José Martinelli Vidal Júnior - Ombudsman

 

Bradesco     165 


 
 

Consolidated Financial Statements, Independent Auditors' Report and Fiscal Council’s Report

 

Report on the review of interim consolidated financial information

 

To the Board of Directors and Shareholders of

Banco Bradesco S.A.

Osasco - SP

 

 

 

Introduction

We have reviewed the consolidated statement of financial position of Banco Bradesco S.A. (“Bradesco”) as of March 31, 2016 and the related consolidated statements of income, changes in shareholders' equity and cash flows for the three-month period then ended, as well as the summary of significant accounting policies and other explanatory notes (“the interim consolidated financial information”).

 

Management is responsible for the preparation and fair presentation of this interim consolidated financial information in accordance with accounting practices adopted in Brazil, applicable to financial institutions authorized to operate by the Central Bank of Brazil. Our responsibility is to express a conclusion on this interim consolidated financial information based on our review.

 

Scope of review

We conducted our review in accordance with Brazilian and International Standards on Review of Interim Financial Information (NBC TR 2410 - Revisão de Informações Intermediárias Executada pelo Auditor da Entidade and ISRE 2410 - Review of Interim Financial Information Performed by the Independent Auditor of the Entity, respectively). A review of interim financial information consists of making inquiries, primarily of persons responsible for financial and accounting matters, and applying analytical and other review procedures. A review is substantially less in 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 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 consolidated statement of value added (DVA) for the three-month period ended as of March 31, 2016, 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) and is considered a supplementary information in accordance with accounting practices adopted in Brazil applicable to financial institutions authorized to operate by the Central Bank of Brazil that do not require the disclosure of the DVA. 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 financial information take as a whole.

 

Osasco, April 27, 2016

 

Blue logo 

 

 

KPMG Auditores Independentes

CRC 2SP028567/O-1 F

 

Original report in Portuguese signed by

 

Rodrigo de Mattos Lia

Accountant CRC 1SP252418/O-3

 

 

166             Economic and Financial Analysis Report – March 2016


 
 

Consolidated Financial Statements, Independent Auditors' Report and Fiscal Council’s Report

 

Fiscal Council’s Report

 

 

 

The members of the Fiscal Council, in the exercise of their legal and statutory attributes, have examined the Management Report and the Financial Statements of Banco Bradesco S.A. (Bradesco), for first quarter of 2016, and the technical feasibility study for generation of taxable profits, restated at their present value, which has as objective the achievement of the Active Deferred Tax in accordance with CVM Instruction No. 371/02, Resolution No. 3,059/02 of the National Monetary Council, and Circular No. 3,171/02 of the Central Bank of Brazil, and in view of the report of KPMG Auditores Independentes, presented without reservations, are of the opinion that the cited parts, examined in the light of accounting practices adopted in Brazil, applicable to institutions authorized to operate by the Central Bank of Brazil, reflect adequately the equity status and financial situation of the Company.

 

 

 

Cidade de Deus, Osasco, SP, April 27, 2016.

 

 

 

 

 

 

Luiz Carlos de Freitas

 

Domingos Aparecido Maia

 

José Maria Soares Nunes

 

Ariovaldo Pereira

 

João Carlos de Oliveira

 

 

 

 

 

Bradesco     167  

 

 

 
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: May 9, 2016
 
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.