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____.
|
Sumário
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 |
63 |
Bradesco Shares |
63 |
Market Capitalization |
66 |
Main Indicators |
67 |
Dividends/Interest on Shareholders’ Equity – JCP |
68 |
Weight on Main Stock Indexes |
68 |
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 |
Independent Reasonable Assurance Report on the Supplementary Accounting information included within the Economic and Financial Analysis Report |
76 |
6 - Complete Financial Statements 1st semester of 2016 |
79 |
Bradesco 1
|
Sumário
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 semester of 2016 are presented below: 1. Adjusted Net Income(1) for the first semester of 2016 stood at R$8.274 billion (a 5.7% decrease compared to the R$8.778 billion recorded in the same period of 2015), corresponding to earnings per share of R$3.14 and Return on Average Adjusted Shareholders’ Equity(2) of 17.4%(2). 2. As for the source, the Adjusted Net Income is composed of R$5.730 billion from financial activities, representing 69.3% of the total, and of R$2.544 billion from insurance, pension plans and capitalization bonds operations, which together account for 30.7%. 3. In June 2016, Bradesco’s market capitalization stood at R$144.366 billion(3). 4. Total Assets, in June 2016, stood at R$1.105 trillion, an increase of 7.3% over the June 2015 balance. The return on Average Total Assets was 1.5%. 5. In June 2016, the Expanded Loan Portfolio(4) reached R$447.492 billion, a decrease of 3.4% over June 2015. Operations with individuals totaled R$148.919 billion (an increase of 3.8% over June 2015), while corporate section operations totaled R$298.573 billion (a 6.7% decrease over June 2015). 6. Assets under Management stood at R$1.589 trillion, an 10.1% increase over June 2015. 7. Shareholders’ Equity totaled R$96.358 billion in June 2016, 10.8% higher than in June 2015. The calculated Basel III Ratio, based on the Prudential Conglomerate stood at 17.7% in June 2016, 13.7% of which was classified as Common Equity/Tier I. 8. A total of R$2.906 billion was paid to shareholders as Interest on Shareholders’ Equity for the profit generated in the first semester of 2016, of which R$1.567 billion was paid in the form of monthly and intermediaries and R$1.339 billion provisioned. 9. The Interest Earning Portion of the Net Interest Income stood at R$29.517 billion, an increase of 10.6% compared with the first semester of 2015. 10. The Delinquency Ratio over 90 days stood at 4.6% in June 2016 (3.7% in June 2015). 11. The Operating Efficiency Ratio (ER)(5) in June 2016 was 37.4% (37.9% in June 2015), while in the “risk-adjusted” concept, it stood at 48.1% (46.5% in June 2015). 12. Written Insurance Premiums, Pension Plan Contributions and Capitalization Bond Income totaled R$32.439 billion in the first semester of 2016, up 6.9% when compared with the same period of 2015. Technical Reserves stood at R$190.649 billion, an increase of 15.8% compared with the balance in June 2015. 13. Investments in infrastructure, information technology and telecommunications amounted to R$2.993 billion in the first semester of 2016, up 10.6% over the same period of the previous year. 14. Taxes and contributions paid or recorded in provision, including social security, totaled R$20.155 billion in the first semester of 2016, of which R$6.527 billion was related to taxes withheld and collected from third parties, and R$13.628 billion was calculated based on activities developed by the Bradesco Organization, equivalent to 164.7% of the Adjusted Net Income(1). 15. Bradesco has an extensive Customer Service Network in Brazil, with 4,483 Branches and 3,485 Service Points (PAs). Customers of Bradesco can also count on 726 ATMs located on company premises (PAEs), 40,452 Bradesco Expresso service points, 31,761 Bradesco ATMs, and 19,075 Banco24Horas Network ATMs. 16. Payroll, plus charges and benefits totaled R$6.497 billion in the first semester of 2016. Social benefits provided to all 89,424 employees of the Bradesco Organization and their dependents amounted to R$1.634 billion, while investments in education, training and development programs totaled R$51.124 million.
4 Economic and Financial Analysis Report – June 2016
|
Press Release
Highlights
17. In July 2016, Bradesco informed the market that the acquisition of 100% of the share capital of HSBC Bank Brasil S.A. – Banco Múltiplo and HSBC Serviços e Participações Ltda. (together, known as "HSBC Brasil") had been completed and the amount paid to HSBC Latin America Holdings Limited was R$16.0 billion. This value is subject to adjustment post-closing based on the balance sheet of HSBC Brasil (IFRS based). 18. Major Awards and Acknowledgments in the period: · Voted, for the fifth consecutive time, as the "Best Bank in the country," and Bradesco BBI was recognized for the second time as the "Best Investment Bank in Brazil" in the edition of "Awards for Excellence 2016" (Euromoney magazine); · Bradesco was awarded “Best Bank of the Year” in efinance 2016, by Executivos Financeiros (Financial Executives magazine), with 14 awards; · Bradesco Asset Management (Bram) received from Standard & Poor's, the level AMP-1 (very strong), which is the highest in the scale of quality management of S&P Global Ratings; and · Featured in the "Global Finance 2016" awards, receiving two awards: Receba Fácil, in the Trade Finance category and “Novo Net Empresa” for cell phones, in the Transaction Services (Global Finance magazine) category. Bradesco Organization is fully committed to the socio-economic development of the country. We set our business guidelines and strategies with a view to incorporating the best corporate sustainability practices, considering the context and the potential of each region, thus contributing to the generation of shared value in the long-term. To reinforce this positioning, we highlight the adherence to corporate initiatives recognized worldwide, such as the Global Compact, the Equator Principles, CDP, Principles for Responsible Investment (PRI), GHG Protocol Program and Empresas pelo Clima (EPC - Business for the Climate Platform). Our governance structure includes the Sustainability Committee, responsible for advising the Board of Directors on establishing guidelines and corporate actions for this area, and with the multi-departmental Committee responsible for coordinating the strategy´s implementation. Excellence in business management is recognized by the main indexes of Sustainability, such as the Dow Jones Sustainability Index (DJSI), of the New York Stock Exchange, the Corporate Sustainability Index (ISE), and the Carbon Efficient Index (ICO2), both of BM&FBOVESPA. With a broad social and educational program in place for 59 years, Fundação Bradesco operates 40 schools across Brazil. In 2016, an estimated budget of R$593.360 million 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 to be free, quality education, the students enrolled in the Basic Education system, numbering over 43 thousand, also receive uniforms, school supplies, meals, 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 18.1% in the previous criterion, in the first semester 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 |
2Q16 |
1Q16 |
4Q15 |
3Q15 |
2Q15 |
1Q15 |
4Q14 |
3Q14 |
Variation % | |
2Q16 x 1Q16 |
2Q16 x 2Q15 | |||||||||
Income Statement for the Period | ||||||||||
Book Net Income |
4,134 |
4,121 |
4,353 |
4,120 |
4,473 |
4,244 |
3,993 |
3,875 |
0.3 |
(7.6) |
Adjusted Net Income |
4,161 |
4,113 |
4,562 |
4,533 |
4,504 |
4,274 |
4,132 |
3,950 |
1.2 |
(7.6) |
Total Net Interest Income |
14,962 |
14,892 |
14,512 |
13,735 |
13,541 |
13,599 |
12,986 |
12,281 |
0.5 |
10.5 |
Gross Credit Intermediation Margin |
11,408 |
11,486 |
11,313 |
10,806 |
10,427 |
10,242 |
10,061 |
9,798 |
(0.7) |
9.4 |
Net Credit Intermediation Margin |
6,384 |
6,038 |
7,121 |
6,954 |
6,877 |
6,662 |
6,754 |
6,450 |
5.7 |
(7.2) |
Provision for Loan Losses (ALL) Expenses |
(5,024) |
(5,448) |
(4,192) |
(3,852) |
(3,550) |
(3,580) |
(3,307) |
(3,348) |
(7.8) |
41.5 |
Fee and Commission Income |
6,624 |
6,405 |
6,597 |
6,380 |
6,118 |
5,744 |
5,839 |
5,639 |
3.4 |
8.3 |
Administrative and Personnel Expenses |
(8,152) |
(7,870) |
(8,413) |
(7,997) |
(7,544) |
(7,084) |
(7,835) |
(7,192) |
3.6 |
8.1 |
Insurance Written Premiums, Pension Plan Contributions and Capitalization Bond Income |
17,253 |
15,186 |
19,130 |
15,125 |
16,723 |
13,634 |
17,806 |
12,904 |
13.6 |
3.2 |
Statement of Financial Position | ||||||||||
Total Assets (1) |
1,105,244 |
1,101,763 |
1,079,755 |
1,050,983 |
1,029,762 |
1,034,815 |
1,032,040 |
987,364 |
0.3 |
7.3 |
Securities |
437,580 |
414,926 |
407,584 |
364,472 |
356,115 |
344,430 |
346,358 |
343,445 |
5.5 |
22.9 |
Loan Operations (2) |
447,492 |
463,208 |
474,027 |
474,488 |
463,406 |
463,305 |
455,127 |
444,195 |
(3.4) |
(3.4) |
- Individuals |
148,919 |
147,759 |
147,749 |
145,234 |
143,461 |
142,051 |
141,432 |
138,028 |
0.8 |
3.8 |
- Corporate |
298,573 |
315,449 |
326,278 |
329,253 |
319,945 |
321,254 |
313,695 |
306,167 |
(5.3) |
(6.7) |
Allowance for Loan Losses (ALL) (3) |
(31,875) |
(30,497) |
(29,499) |
(28,670) |
(23,801) |
(23,618) |
(23,146) |
(22,623) |
4.5 |
33.9 |
Total Deposits |
179,436 |
189,192 |
195,760 |
203,637 |
195,926 |
211,702 |
211,612 |
211,882 |
(5.2) |
(8.4) |
Technical Reserves |
190,649 |
182,973 |
177,835 |
168,629 |
164,566 |
157,295 |
153,267 |
145,969 |
4.2 |
15.8 |
Shareholders' Equity |
96,358 |
93,330 |
88,907 |
86,233 |
86,972 |
83,937 |
81,508 |
79,242 |
3.2 |
10.8 |
Assets under Management |
1,589,319 |
1,589,307 |
1,510,396 |
1,452,528 |
1,443,989 |
1,431,090 |
1,426,099 |
1,385,135 |
- |
10.1 |
Performance Indicators (%) | ||||||||||
Adjusted Net Income per Share - R$ (4) (5) |
3.14 |
3.20 |
3.23 |
3.15 |
3.05 |
2.92 |
2.77 |
2.60 |
(1.9) |
3.0 |
Book Value per Common and Preferred Share - R$ (5) |
17.42 |
16.87 |
16.07 |
15.59 |
15.71 |
15.16 |
14.72 |
14.31 |
3.3 |
10.9 |
Annualized Return on Average Equity (6) (7) |
17.4 |
17.5 |
20.5 |
20.7 |
20.8 |
20.6 |
20.1 |
19.9 |
(0.1) p.p. |
(3.4) p.p. |
Annualized Return on Average Assets (7) |
1.5 |
1.5 |
1.7 |
1.7 |
1.7 |
1.7 |
1.6 |
1.6 |
- |
(0.2) p.p. |
Average Rates - 12 months = (Adjusted Net Interest Income / Total Average Assets - Repos - Permanent Assets) (NIM) |
7.5 |
7.5 |
7.5 |
7.6 |
7.6 |
7.5 |
7.3 |
7.1 |
- |
(0.1) p.p. |
Fixed Asset Ratio (13) |
33.8 |
34.0 |
35.2 |
38.6 |
39.6 |
47.9 |
47.2 |
46.8 |
(0.2) p.p. |
(5.8) p.p. |
Combined Ratio - Insurance (8) |
89.6 |
86.1 |
86.5 |
86.9 |
86.5 |
86.8 |
85.9 |
86.5 |
3.5 p.p. |
3.1 p.p. |
Efficiency Ratio (ER) (4) |
37.4 |
37.2 |
37.5 |
37.9 |
37.9 |
38.3 |
39.2 |
39.9 |
0.2 p.p. |
(0.5) p.p. |
Coverage Ratio (Fee and Commission Income/Administrative and Personnel Expenses) (4) |
80.2 |
80.1 |
80.0 |
79.1 |
78.7 |
77.4 |
76.7 |
75.9 |
0.1 p.p. |
1.5 p.p. |
Market Capitalization - R$ million (9) |
144,366 |
143,720 |
100,044 |
113,288 |
142,098 |
150,532 |
145,536 |
146,504 |
0.4 |
1.6 |
Loan Portfolio Quality % (10) |
|
|
|
|
|
|
|
|
|
|
ALL / Loan Portfolio (3) |
9.3 |
8.6 |
8.0 |
7.8 |
6.7 |
6.7 |
6.7 |
6.7 |
0.7 p.p. |
2.6 p.p. |
Non-performing Loans (> 60 days (11) / Loan Portfolio) |
5.8 |
5.3 |
5.0 |
4.7 |
4.6 |
4.5 |
4.3 |
4.4 |
0.5 p.p. |
1.2 p.p. |
Delinquency Ratio (> 90 days (11) / Loan Portfolio) |
4.6 |
4.2 |
4.1 |
3.8 |
3.7 |
3.6 |
3.5 |
3.6 |
0.4 p.p. |
0.9 p.p. |
Coverage Ratio (> 90 days (11)) (3) |
201.0 |
204.2 |
198.0 |
205.7 |
180.4 |
187.0 |
189.0 |
187.2 |
(3.2) p.p. |
20.6 p.p. |
Coverage Ratio (> 60 days (11)) (3) |
160.7 |
162.9 |
161.7 |
168.4 |
146.5 |
149.8 |
156.6 |
154.2 |
(2.2) p.p. |
14.2 p.p. |
Operating Limits % |
|
|
|
|
|
|
|
|
|
|
Basel Ratio - Total (12) (13) |
17.7 |
16.9 |
16.8 |
14.5 |
16.0 |
15.2 |
16.5 |
16.3 |
0.8 p.p. |
1.7 p.p. |
Tier I Capital |
13.7 |
12.9 |
12.7 |
11.4 |
12.8 |
12.1 |
12.9 |
12.6 |
0.8 p.p. |
0.9 p.p. |
- Common Equity |
13.7 |
12.9 |
12.7 |
11.4 |
12.8 |
12.1 |
12.9 |
12.6 |
0.8 p.p. |
0.9 p.p. |
Tier II Capital |
4.0 |
4.0 |
4.1 |
3.0 |
3.2 |
3.1 |
3.6 |
3.7 |
- |
0.8 p.p. |
6 Economic and Financial Analysis Report – June 2016
|
Press Release
Main Information
|
Jun16 |
Mar16 |
Dec15 |
Sept15 |
Jun15 |
Mar15 |
Dec14 |
Sept14 |
Variation % | |
Jun16 x Mar16 |
Jun16 x Jun15 | |||||||||
Structural Information - Units | ||||||||||
Service Points (14) |
61,565 |
63,552 |
65,851 |
71,738 |
74,270 |
74,917 |
75,176 |
74,028 |
(3.1) |
(17.1) |
- Branches |
4,483 |
4,509 |
4,507 |
4,593 |
4,628 |
4,661 |
4,659 |
4,659 |
(0.6) |
(3.1) |
- PAs (15) |
3,485 |
3,535 |
3,511 |
3,496 |
3,463 |
3,502 |
3,486 |
3,497 |
(1.4) |
0.6 |
- PAEs (15) |
726 |
739 |
736 |
845 |
980 |
1,135 |
1,145 |
1,159 |
(1.8) |
(25.9) |
- External ATM Network - Bradesco (16) (17) |
342 |
435 |
627 |
874 |
1,112 |
1,243 |
1,344 |
1,398 |
(21.4) |
(69.2) |
- Banco24Horas Network (16) |
11,127 |
11,298 |
11,721 |
11,917 |
12,127 |
12,268 |
12,450 |
12,213 |
(1.5) |
(8.2) |
- Bradesco Expresso (Correspondent Banks) |
40,452 |
41,953 |
43,560 |
48,175 |
50,042 |
50,043 |
50,006 |
49,020 |
(3.6) |
(19.2) |
- Bradesco Promotora de Vendas |
936 |
1,069 |
1,175 |
1,824 |
1,904 |
2,051 |
2,073 |
2,068 |
(12.4) |
(50.8) |
- Branches / Subsidiaries Abroad |
14 |
14 |
14 |
14 |
14 |
14 |
13 |
14 |
- |
- |
ATMs |
50,836 |
50,435 |
50,467 |
50,113 |
49,410 |
48,941 |
48,682 |
48,053 |
0.8 |
2.9 |
- Bradesco Network |
31,761 |
31,668 |
31,527 |
31,495 |
31,132 |
31,091 |
31,089 |
31,107 |
0.3 |
2.0 |
- Banco24Horas Network |
19,075 |
18,767 |
18,940 |
18,618 |
18,278 |
17,850 |
17,593 |
16,946 |
1.6 |
4.4 |
Employees (18) |
89,424 |
91,395 |
92,861 |
93,696 |
93,902 |
94,976 |
95,520 |
98,849 |
(2.2) |
(4.8) |
Outsourced Employees and Interns |
12,978 |
13,009 |
13,223 |
13,333 |
13,111 |
12,977 |
12,916 |
12,896 |
(0.2) |
(1.0) |
Customers - in millions | ||||||||||
Active Account Holders (19) (20) |
25.2 |
25.6 |
26.0 |
26.4 |
26.5 |
26.6 |
26.5 |
26.6 |
(1.6) |
(4.9) |
Savings Accounts (21) |
55.4 |
55.7 |
60.1 |
57.0 |
57.6 |
58.1 |
59.1 |
52.9 |
(0.5) |
(3.8) |
Insurance Group |
49.6 |
50.6 |
49.8 |
48.2 |
47.8 |
47.8 |
46.9 |
46.3 |
(2.0) |
3.8 |
- Policyholders |
44.2 |
45.1 |
44.2 |
42.5 |
42.0 |
42.0 |
41.1 |
40.5 |
(2.0) |
5.2 |
- Pension Plan Participants |
2.4 |
2.4 |
2.4 |
2.4 |
2.4 |
2.4 |
2.4 |
2.4 |
- |
- |
- Capitalization Bond Customers |
3.0 |
3.1 |
3.2 |
3.3 |
3.4 |
3.4 |
3.4 |
3.4 |
(3.2) |
(11.8) |
Bradesco Financiamentos (19) |
2.6 |
2.7 |
2.8 |
2.8 |
2.9 |
3.0 |
3.1 |
3.1 |
(3.7) |
(10.3) |
(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/ Ratings Downgrade, 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 |
1H16 |
1H15 |
2Q16 |
1Q16 |
Book Net Income |
8,255 |
8,717 |
4,134 |
4,121 |
Non-recurring events (net of tax effects) |
19 |
61 |
27 |
(8) |
- Gains in the Partial Sale of Investments |
(90) |
- |
- |
(90) |
- Contingent Liabilities |
52 |
61 |
27 |
25 |
- Impairment of assets (1) |
57 |
- |
- |
57 |
Adjusted Net Income |
8,274 |
8,778 |
4,161 |
4,113 |
(1) It refers to the impairment of Shares.
Summarized Analysis of Adjusted Income
To provide for better understanding and for 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 |
1H16 |
1H15 |
Variation |
2Q16 |
1Q16 |
Variation | ||
Amount |
% |
Amount |
% | |||||
Net Interest Income |
29,854 |
27,140 |
2,714 |
10.0 |
14,962 |
14,892 |
70 |
0.5 |
NII - Interest Earning Portion |
29,517 |
26,688 |
2,829 |
10.6 |
14,783 |
14,734 |
49 |
0.3 |
NII - Non-Interest Earning Portion |
337 |
452 |
(115) |
(25.4) |
179 |
158 |
21 |
13.3 |
ALL |
(10,472) |
(7,130) |
(3,342) |
46.9 |
(5,024) |
(5,448) |
424 |
(7.8) |
Gross Income from Financial Intermediation |
19,382 |
20,010 |
(628) |
(3.1) |
9,938 |
9,444 |
494 |
5.2 |
Income from Insurance Premiums, Pension Plans and Capitalization bonds, minus Variation of Technical Reserves, Retained Claims and others (1) |
2,709 |
2,522 |
187 |
7.4 |
1,084 |
1,625 |
(541) |
(33.3) |
Fee and Commission Income |
13,029 |
11,862 |
1,167 |
9.8 |
6,624 |
6,405 |
219 |
3.4 |
Personnel Expenses |
(7,636) |
(7,063) |
(573) |
8.1 |
(3,882) |
(3,754) |
(128) |
3.4 |
Other Administrative Expenses |
(8,386) |
(7,565) |
(821) |
10.9 |
(4,270) |
(4,116) |
(154) |
3.7 |
Tax Expenses |
(2,744) |
(2,660) |
(84) |
3.2 |
(1,326) |
(1,418) |
92 |
(6.5) |
Equity in the Earnings (Losses) of Unconsolidated |
62 |
13 |
49 |
376.9 |
22 |
40 |
(18) |
(45.0) |
Other Operating Income/ (Expenses) |
(3,684) |
(3,518) |
(166) |
4.7 |
(2,015) |
(1,669) |
(346) |
20.7 |
Operating Result |
12,732 |
13,601 |
(869) |
(6.4) |
6,175 |
6,557 |
(382) |
(5.8) |
Non-Operating Result |
(143) |
(123) |
(20) |
16.3 |
(56) |
(87) |
31 |
(35.6) |
Income Tax / Social Contribution |
(4,232) |
(4,626) |
394 |
(8.5) |
(1,921) |
(2,311) |
390 |
(16.9) |
Non-controlling Interest |
(83) |
(74) |
(9) |
12.2 |
(37) |
(46) |
9 |
(19.6) |
Adjusted Net Income |
8,274 |
8,778 |
(504) |
(5.7) |
4,161 |
4,113 |
48 |
1.2 |
8 Economic and Financial Analysis Report – June 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 17.4% in June 2016. The adjusted net income decreased 5.7% in the comparative study between semesters, impacted, largely, by the increase in allowance for loan losses expenses, as a result of: (i) the leveling of provisioning for certain corporate client operations, particularly a specific case, whose downgraded rating had an impact of R$1,201 million; and (ii) the increase in delinquency due to the escalating economic slowdown. The main events that affected adjusted net income are detailed below. Adjusted net income reached R$4,161 million in the second quarter of 2016, an increase of R$48 million, or 1.2%, compared to the previous quarter, mainly due to: (i) the decrease in allowance for loan losses expenses due to the impact produced by the downgraded rating in the particular case of a corporate client, whose effect in the second quarter of 2016 was R$365 million whereas in the first quarter of 2016 it was R$836 million; (ii) the increase in (a) fee and commission income and (b) the “interest-earning portion of the NII” and the “non-interest-earning portion of the NII”, partly offset by: (iii) a decrease in the income of insurance premiums, pension and capitalization bonds; (iv) higher other net operating expenses; and (v) higher personnel and administrative expenses. In the comparison between the first semester of 2016 and the same period in the previous year, the adjusted net income decreased R$504 million, which reflects an increase in (i) allowance for loan losses expenses, for the reasons detailed above; and (ii) personnel and administrative expenses. However, it’s important to highlight the increase in: (i) the interest-earning portion of the NII; (ii) fee and commission income; and (iii) income from Insurance Premiuns, Pension Plans and Capitalization Bonds, net of technical reserves, retained claims and others. Shareholders’ Equity totaled R$96,358 million in June 2016, up 10.8% over June 2015. Based on the Prudential Conglomerate, the Basel III Ratio was calculated at 17.7%, 13.7% of which is classified as Common Equity/ Tier I. Total Assets registered R$1.105 trillion in June 2016, a 7.3% increase over June 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
The 12-month ER(1) recorded 37.4%, a 0.2 p.p. increase as compared with the previous quarter, partially impacted by: (i) higher operating expenses, mainly administrative expenses, originated from: (a) advertising and marketing; and (b) outsourced services; partially offset by: (ii) the growth of (a) the fee and commission income, originated by the increase in the volume of business and services provided; and (b) the net interest income. In the annual comparison, such indicator showed and improvement of 0.5 p.p. mainly due to the increase in (i) the interest-earning portion of the NII; (ii) fee and commission income; and (iii) income from Insurance Premiums, Pension Plans and Capitalization Bonds, net of technical reserves, retained claims and others; offset, largely, by: (iv) the increase in operating expenses during the period. In the ER – quarterly, the indicator was partially impacted by: (i) higher administrative expenses, largely, due to the same reason detailed above; (ii) lower income from Insurance Premiums, Pension Plans and Capitalization Bonds, net of technical reserves, retained claims and others; (iii) higher net operating expenses of other operating revenues; and offset by: (iv) the growth of the fee and commission income, originated by the increase in the volume of business and services provided. The risk adjusted ER reflects the impact of the risk associated with loan operations(2) and reached 48.1%, impacted primarily by the leveling of provisions for corporate clients carried out in the first semester 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, to the amount of R$2.993 billion in the first semester 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 – June 2016
|
Press Release
Summarized Analysis of Adjusted Income
NII (Net Interest Income)
In the quarterly comparison, the R$70 million, or 0.5%, increase was, mainly, due to: (i) the higher interest-earning portion of the NII, to the value of R$49 million, with emphasis on “Securities/ Other”", 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$21 million. |
In the comparison between the first semester of 2016 and the same period in the previous year, net interest income increased by R$2,714 million, or 10.0%, due to: (i) a higher interest-earning portion of the NII, to the amount of R$2,829 million, particularly in “Credit Intermediation”; and offset by: (ii) the non-interest-earning portion of the NII, to the amount of R$115 million. |
Interest-Earning Portion of the NII – Average Rates in the last 12 months
R$ million |
1H16 |
1H15 | ||||
Interest |
Average |
Average Rate |
Interest |
Average |
Average Rate | |
Credit Intermediation |
22,894 |
363,302 |
12.3% |
20,669 |
362,088 |
11.5% |
Insurance |
2,890 |
184,336 |
3.2% |
2,685 |
158,943 |
3.2% |
Securities/Other |
3,733 |
420,766 |
1.6% |
3,334 |
384,467 |
1.7% |
0 |
|
|
|
|
|
|
NII - Interest Earning Portion |
29,517 |
- |
7.4% |
26,688 |
- |
7.4% |
0 |
||||||
R$ million |
2Q16 |
1Q16 | ||||
Interest |
Average |
Average Rate |
Interest |
Average |
Average Rate | |
Credit Intermediation |
11,408 |
356,190 |
12.3% |
11,486 |
370,414 |
12.0% |
Insurance |
1,415 |
187,701 |
3.2% |
1,475 |
180,970 |
3.3% |
Securities/Other |
1,960 |
429,540 |
1.6% |
1,773 |
411,992 |
1.6% |
0 |
|
|
|
|
|
|
NII - Interest Earning Portion |
14,783 |
- |
7.4% |
14,734 |
- |
7.5% |
The average rate of the NII – interest-earning portion in the last 12 months was 7.4% in the second quarter of 2016 and in the first semester of 2016, remaining stable in the comparison between semesters and decreasing by 0.1 p.p. in the comparison between quarters.
Bradesco 11
|
Press Release
Summarized Analysis of Adjusted Income
Expanded Loan Portfolio(1) In June 2016, the expanded loan portfolio of Bradesco totaled R$447.5 billion, a 3.4% decrease in comparison with the previous quarter, impacted, partially, by the exchange rate variation. Micro, Small and Medium-sized Companies and Large Companies presented a reduction of 5.7% and 5.2%, respectively, while the loans to individuals increased 0.8% during the period. In relation to the last 12 months, the portfolio also decreased 3.4%. The Legal Entities registered a decline of 6.7%, impacted mainly by the segment of Micro, Small and Medium-sized Companies, but credits allocated to Individuals grew 3.8%. For Individuals, the products that had the strongest growth in the last 12 months were: (i) real estate financing; and (ii) credit card. For the Legal Entity, the notable products 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 semester of 2016, allowance for loan losses expenses totaled R$10,472 million, registering a variation of 46.9%, or It is important to note the balance in credit operations – the Bacen concept, presented a 3.7% decrease in the annual comparison and a 3.4% decrease in the quarterly comparison. 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.
R$3,342 million, over the same period of the previous year, mainly impacted by: (i) the levelling of provisions for certain corporate clients, particularly a specific case, whose downgraded rating had an impact of R$1,201 million in the first semester (this operation is 100% provisioned); and (ii) by the higher delinquency rate, mainly due to the escalating economic slowdown in the period. In the second quarter of 2016, this expenditure was reduced by 7.8%, or R$424 million, primarily due to the lower impact produced by the specific case, stated above, the effect of which, during the second quarter of 2016, was of R$365 million and, in the first quarter of 2016, in which it was R$836 million.
For more information, see Chapter 2 of this Report.
12 Economic and Financial Analysis Report – June 2016
|
Press Release
Summarized Analysis of Adjusted Income
Delinquency Ratio(1) (2) Delinquency over 90 days The total delinquency ratio, which refers to operations that are over 90 days past due, maintained its increase 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 Companies; and (ii) by the reduction of the credit portfolio for both segments of Legal Entities, in the second quarter of 2016. Delinquency from 15 to 90 days In the quarter, short-term delinquency, including operations between 15 and 90 days overdue presented growth due to a specific client from the Large Companies section, as mentioned beforehand. We highlight the positive performance of the Individual portfolio. (1) As defined by Bacen; and |
||
|
||
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 June 2015, the net loss in the subsequent 12 months was 3.3%, this represents an effective coverage of 200.6%. It should be highlighted that, considering the losses expected for one year (dotted part), which has a high correlation with E-H non-performing ratings, there is an effective coverage of 233.9% for June 2016, which compares well with excess ALL.
|
Bradesco 13
|
Press Release
Summarized Analysis of Adjusted Income
Income from Insurance, Pension Plans and Capitalization Bonds Net Income for the second quarter of 2016 totaled R$1.164 billion (R$1.380 billion in the first quarter of 2016), a decrease of 15.7% in comparison with the previous quarter, presenting an annualized return on Adjusted Shareholder’s Equity of 20.5%(1). In the first semester of 2016, the Net Income totaled R$2.544 billion, in line with the result presented in the same period of the previous year (R$2.566 billion), with an annualized return on the Adjusted Shareholders’ Equity of 22.4%(1).
R$ million (unless otherwise stated) |
2Q16 |
1Q16 |
4Q15 |
3Q15 |
2Q15 |
1Q15 |
4Q14 |
3Q14 |
Variation % | |
2Q16 x 1Q16 |
2Q16 x 2Q15 | |||||||||
Net Income |
1,164 |
1,380 |
1,405 |
1,317 |
1,284 |
1,283 |
1,236 |
1,058 |
(15.7) |
(9.3) |
Insurance Written Premiums, Pension Plan Contributions and Capitalization Bond Income |
17,253 |
15,186 |
19,130 |
15,125 |
16,723 |
13,634 |
17,806 |
12,904 |
13.6 |
3.2 |
Technical Reserves |
190,649 |
182,973 |
177,835 |
168,629 |
164,566 |
157,295 |
153,267 |
145,969 |
4.2 |
15.8 |
Financial Assets |
205,230 |
200,016 |
191,921 |
182,391 |
179,129 |
170,395 |
166,022 |
158,207 |
2.6 |
14.6 |
Claims Ratio (%) |
76.8 |
72.1 |
71.9 |
73.1 |
71.4 |
71.7 |
70.9 |
72.7 |
4.7 p.p. |
5.4 p.p. |
Combined Ratio (%) |
89.6 |
86.1 |
86.5 |
86.9 |
86.5 |
86.8 |
85.9 |
86.5 |
3.5 p.p. |
3.1 p.p. |
Policyholders / Participants and Customers (in thousands) |
49,576 |
50,570 |
49,806 |
48,185 |
47,758 |
47,789 |
46,956 |
46,303 |
(2.0) |
3.8 |
Employees |
6,713 |
6,959 |
7,023 |
7,052 |
7,074 |
7,082 |
7,113 |
7,135 |
(3.5) |
(5.1) |
Market Share of Insurance Written Premiums, Pension Plan Contributions and Capitalization Bond Income (%) (3) |
24.3 |
24.8 |
25.5 |
24.7 |
24.8 |
23.5 |
24.4 |
23.3 |
(0.5) p.p. |
(0.5) p.p. |
(1) Calculated on linear basis;
(2) Excluding additional provisions; and
(3) The second quarter of 2016 includes the latest data released by SUSEP (May/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 – June 2016
|
Press Release
Summarized Analysis of Adjusted Income
Income from Insurance, Pension Plans and Capitalization Bonds In the second quarter of 2016, in comparison with the previous quarter, revenue showed an increase of 13.6%, driven by the "Life and Pension", "Auto/RE", "Capitalization" and "Health" products, which grew by 22.0%, 16.6%, 6.1% and 4.2%, respectively. In the first semester of 2016, this section registered an increase of 6.9% in comparison with the same period of the previous year, influenced by the “Health” and “Capitalization” products, which increased by 16.7% and 4.0%, respectively. Net earnings for the second quarter of 2016 were 15.7% lower than the results presented in the previous quarter, largely due to: (i) the introduction of a supplemental coverage provision, whose methodology of calculation takes into account the discount of the projected cash flow of the insurance contracts in force, based on the interest rates’ fixed-term structure (ETTJ). These curves present approximately 1.0 p.p. of variation between the dates of the calculation base, resulting in an increase of R$144 million, the SCP (Supplemental Coverage Provision), with the other compensations, net of tax, of R$79.2 million; (ii) the increase of 4.7 p.p. in the claims ratio index; partially offset by: (iii) the increase of 13.6% in revenue; (iv) by the maintenance of the commercialization index; (v) by the improvement in the administrative efficiency index; and (vi) by the increase in financial and equity earnings. Net income for the first semester of 2016 remained in line with the earnings presented in the same semester of the previous year, largely due to: (i) the turnover growth of 6.9%; (ii) maintenance of the commercialization index and of the administrative efficiency index, considering the collective bargaining of the category in January 2016; (iii) the increase in financial and equity results, offset by (iv) the constitution of a supplemental coverage provision, as previously mentioned in the preceding paragraph (v) by the increase of 3.0 p.p. in the claims ratio index; and (vi) by the increase in the Social Contribution rate (CSLL).
Minimum Capital Required – Grupo Bradesco Seguros According to CNSP Resolution No. 321/15, corporations should adjust 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 adjust 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 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 May 2016 was R$8.684 billion.
Bradesco 15
|
Press Release
Summarized Analysis of Adjusted Income
Fee and Commission Income In the comparison between the first semester of 2016 and the same period of the previous year, the increase of R$1,167 million, or 9.8%, in the revenues of provision of services, was mainly due to: (i) an increase in the volume of operations arising from continuous investment in service channels and in technology; and (ii) an advance in the client segmentation process improving the ability to offer products and services. It must be noted that the sources that have significantly contributed to this result derived from: (i) an increase in 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 financial volume traded; and (b) the highest volume of transactions performed; and increase in revenue in the areas of: (iii) fund management; (iv) consortium management; (v) underwriting / financial advisory services; and (vi) custody and brokerage services. In the second quarter of 2016, fee and commission income totaled R$6,624 million, showing an increase of R$219 million, or 3.4%, in comparison with the previous quarter, primarily due to the increase in the volume of operations and the higher number of business days, with emphasis on the performance of revenue generated with: (i) loan operations, particularly income from collaterals; (ii) checking accounts; (iii) underwriting / financial advisory services; (iv) cards; (v) fund management; and (vi) custody and brokerage services.
Personnel Expenses In the comparison between the first semester of 2016 and the same period of the previous year, the increase of R$573 million, or 8.1%, in personnel expenses, a figure below the levels of salary readjustments deriving from the collective agreement, 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 (a) costs deriving from the termination of employment contracts and (b) profit sharing between management and employees (EPS). |
In the second quarter of 2016, the increase of R$128 million, or 3.4%, compared to the previous
|
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 – June 2016
|
Press Release
Summarized Analysis of Adjusted Income
Administrative Expenses In the comparison between the first semester of 2016 and the same period of the previous year, the 10.9%, or R$821 million increase in administrative expenses, was primarily due to an increase in expenses originated from: (i) higher business volume in the period; (ii) the effect of advertising and marketing actions; (iii) contractual adjustments; and offset by: (iv) the optimization of service channels. In the second quarter of 2016, the increase of 3.7%, or R$154 million, in administrative expenses over the previous quarter, was mainly due to: the increase in the business volume occurred in the period, consequently, impacting in higher expenses with: (i) outsourced services; (ii) advertising and marketing; (iii) asset maintenance and conservation; and (iv) communications; being offset, in part, by: (v) less expenses involving data processing, affected by the devaluation of the dollar in the period.
(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 semester of 2016, other net operating expenses totaled R$3,684 million, a R$166 million increase, or 4.7%, over the same period of the previous year, primarily due to: (i) the constitution of the expense allowance for tax contingency, net of reversal, in the first half of 2016, in the amount of R$485 million; (ii) the constitution of the expense allowance for contingent liabilities, originating from the obligation through assignment of claims (FCVS), in the first half of 2016, in the amount of R$200 million; (iii) increased expenditure on civil provisions; offset by: (iv) the constitution of the provision expense for tax contingency, in the first semester of 2015, in the amount of R$571 million. In the comparison between the second quarter of 2016 and the previous quarter, other operating expenses increased R$346 million, or 20.7%, partially due to: (i) the constitution of the expense allowance for tax contingency, net of reversal, in the first half of 2016, in the amount of R$485 million; (ii) the constitution of the expense allowance for contingent liabilities, originating from the obligation through assignment of claims (FCVS), in the first half of 2016, in the amount of R$200 million; offset by: (iii) lower operating expenses related to activities of cards and insurance, in the period.
Bradesco 17
|
Press Release
Summarized Analysis of Adjusted Income
Income Tax and Social Contribution In the comparison between the first semester of 2016 and the same period of the previous year, the 8.5%, or R$394 million, decrease is related to: (i) an increase in provisioning/payment of interest on shareholder’s equity, due to the increase in the Long-Term Interest Rate (TJLP) in the period (from 5.7% in the first semester of 2015 to 7.5% in the first semester of 2016); (ii) a lower taxable income, being partially offset by: (iii) the increase in the Social Contribution (CSLL) rate. Income tax and social contribution expenses in the quarterly comparison showed a decrease of 16.9%, or R$390 million, mainly due to the reduction of the taxable income, impacted by higher nontaxable income. Unrealized Gains Unrealized gains totaled R$18,175 million at the end of the second quarter of 2016, an
R$5,078 million increase over the previous quarter. Such variation was mainly due to the market valuation in: (i) investments, particularly being the shares of Cielo, which appreciated 16.2%; and (ii) securities indexed to fixed income.
|
Press Release
Capital Ratios - Basel III
Basel Ratio In June 2016, the Capital of the Prudential Conglomerate stood at R$102,548 million, against risk-weighted assets totaling R$580,568 million. The Basel Ratio showed an increase of 0.8 p.p., from 16.9%, in March 2016, to 17.7%, in June 2016, and the Common Equity Tier I ratio from 12.9%, in March 2016, to 13.7%, in June 2016.
The table below shows the main events that impacted the Common Equity Tier I ratio in this quarter:
Additionally, it is worth stating that in the second quarter of 2016, the Brazilian Central Bank authorized the Subordinated Letters of Credit to compose Tier II, whose restated total, on June 30, 2016, reached R$1,107 million. Full Impact – Basel III We calculated a Basel III simulation, considering some of the main future adjustments, which include: (i) deductions of 100% 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 the market and operational risk multiplier (early adoption), from 9.875% to 8%; and (v) the impact of the acquisition of HSBC Brasil, reaching a Common Equity ratio of 11.3%, which, added to funding obtained via subordinated debt, may reach a Common Equity Tier I ratio of approximately 12.8% at 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) 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
(5) 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 related to the international environment remain present, however it can be said that there is a certain moderation in them. On the one hand the loss of the Chinese foreign exchange reserves stagnated, which had brought uncertainties regarding the economic conditions of this country in the first quarter. On the other hand, it is worth acknowledging the continuity of timely actions by the main central banks worldwide, mainly, the European Central Bank (ECB), Bank of Japan and the Federal Reserve (Fed). The Brexit episode can contribute to the continuity of these actions, bearing in mind that its main consequence will be the moderation of growth in the UK and Europe. In the Euro area, the ECB, in addition to expanding its balance sheet with the purchase of sovereign bonds, added assets from private companies to its purchase program. In the same direction, the Bank of Japan, as well as adopting negative nominal interest rates, continues to be committed to expanding its stimulus package. The Fed, in turn, indicated a more piecemeal posture to the rhythm of monetary normalization, in response to the moderation of economic activity. As a result, the dollar lost strength in comparison with other currencies and the price of commodities showed recovery, with emphasis on the prices of agriculture, which reacted more specifically to the prospects of an unfavorable climate and the possibility of a smaller harvest in the USA. With regards to the domestic economy we highlight the increasing confidence of consumers and business, favoring the likelihood of economic stabilization and potential recovery in subsequent quarters. The labor market’s performance is notable, with a reduction in the rate of lay-offs of formal jobs. However, in the short term the slowdown in economic activity continues to hinder ongoing fiscal adjustment. Thus, actions to ensure fiscal sustainability in the medium term, and progress on the reform agenda have become even more relevant. Efforts in this direction are necessary to maintain the economic predictability and to increase families’ and entrepreneurs’ trust, enabling the trend of increases in actual income and productive investments to resume. At the same time, moderation in the economy will allow the inflation to reach the set target more quickly, enabling the conditions to initiate a process of flexibility in monetary policy this year. With the macroeconomic adjustments made, additional actions of a structural nature that can affect potential future growth continue to be essential. 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 should be remembered 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. Investments will tend to play an increasingly important role in the composition of growth in coming years, especially in the process of the recovery of economic activity. This would benefit more from greater participation of the capital market in financing these projects. At the same time, despite the cyclical retraction of the consumer market in some sectors, structurally, the potential of the domestic demand for goods and services is not exhausted. Bradesco maintains a positive outlook towards Brazil, with favorable perspectives for its operating sections. Credit volume is evolving at sustainable and risk-compatible rates, even when faced with a cyclical upswing in delinquency rates, due to the reduction of activity and the increase of the employment rate 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 – June 2016
|
Press Release
Main Economic Indicators
Main Indicators (%) |
2Q16 |
1Q16 |
4Q15 |
3Q15 |
2Q15 |
1Q15 |
4Q14 |
3Q14 |
x |
1H16 |
1H15 |
Interbank Deposit Certificate (CDI) |
3.37 |
3.27 |
3.37 |
3.43 |
3.03 |
2.81 |
2.76 |
2.72 |
6.72 |
5.92 | |
Ibovespa |
2.94 |
15.47 |
(3.79) |
(15.11) |
3.77 |
2.29 |
(7.59) |
1.78 |
18.86 |
6.15 | |
USD – Commercial Rate |
(9.81) |
(8.86) |
(1.71) |
28.05 |
(3.29) |
20.77 |
8.37 |
11.28 |
(17.80) |
16.81 | |
General Price Index - Market (IGP-M) |
2.86 |
2.96 |
3.95 |
1.93 |
2.27 |
2.02 |
1.89 |
(0.68) |
5.91 |
4.33 | |
Extended Consumer Price Index (IPCA) |
1.75 |
2.62 |
2.82 |
1.39 |
2.26 |
3.83 |
1.72 |
0.83 |
4.42 |
6.17 | |
Federal Government Long-Term Interest Rate (TJLP) |
1.82 |
1.82 |
1.72 |
1.59 |
1.48 |
1.36 |
1.24 |
1.24 |
3.68 |
2.85 | |
Reference Interest Rate (TR) |
0.49 |
0.45 |
0.53 |
0.61 |
0.40 |
0.23 |
0.26 |
0.25 |
0.94 |
0.64 | |
Savings Account |
2.00 |
1.96 |
2.05 |
2.13 |
1.92 |
1.75 |
1.77 |
1.76 |
4.00 |
3.70 | |
Business Days (number) |
63 |
61 |
63 |
65 |
61 |
61 |
65 |
66 |
124 |
122 | |
Indicators (Closing Rate) |
Jun16 |
Mar16 |
Dec15 |
Sept15 |
Jun15 |
Mar15 |
Dec14 |
Sept14 |
Jun16 |
Jun15 | |
USD – Commercial Selling Rate - (R$) |
3.2098 |
3.5589 |
3.9048 |
3.9729 |
3.1026 |
3.2080 |
2.6562 |
2.4510 |
3.2098 |
3.1026 | |
Euro - (R$) |
3.5414 |
4.0539 |
4.2504 |
4.4349 |
3.4603 |
3.4457 |
3.2270 |
3.0954 |
3.5414 |
3.4603 | |
Country Risk (points) |
349 |
409 |
521 |
442 |
304 |
322 |
259 |
239 |
349 |
304 | |
Basic Selic Rate Copom (% p.a.) |
14.25 |
14.25 |
14.25 |
14.25 |
13.75 |
12.75 |
11.75 |
11.00 |
14.25 |
13.75 | |
BM&F Fixed Rate (% p.a.) |
13.36 |
13.81 |
15.86 |
15.56 |
14.27 |
13.52 |
12.96 |
11.77 |
13.36 |
14.27 |
Projections up to 2018
% |
2016 |
2017 |
2018 |
USD - Commercial Rate (year-end) - R$ |
3.20 |
3.30 |
3.40 |
Extended Consumer Price Index (IPCA) |
6.90 |
5.00 |
4.50 |
General Price Index - Market (IGP-M) |
8.50 |
5.00 |
5.00 |
Selic (year-end) |
13.25 |
10.25 |
9.25 |
Gross Domestic Product (GDP) |
(3.00) |
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. It is important to stress that this guidance does not include expectations related to operations of HSBC Brasil.
|
Previous |
Revised |
Loan Portfolio (1) |
1 to 5% |
-4 to 0% |
Individuals |
4 to 8% |
1 to 5% |
Companies |
0 to 4% |
-7 to -3% |
NII - Interest Earning Portion |
6 to 10% |
7 to 11% |
Fee and Commission Income |
7 to 11% |
7 to 11% |
Operating Expenses (2) |
4.5 to 8.5% |
4 to 8% |
Insurance Premiums |
8 to 12% |
8 to 12% |
ALL Expenses (3) |
R$ 16.5 bi to R$ 18.5 bi |
R$ 18.0 bi to R$ 20.0 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
Second Quarter of 2016 and First Quarter of 2016
R$ million |
Second Quarter of 2016 |
x |
First Quarter of 2016 | ||||||
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 |
20,743 |
(5,781) |
- |
14,962 |
20,397 |
(5,613) |
108 |
14,892 | |
ALL |
(4,719) |
(305) |
- |
(5,024) |
(5,919) |
471 |
- |
(5,448) | |
Gross Income from Financial Intermediation |
16,024 |
(6,086) |
- |
9,938 |
14,478 |
(5,142) |
108 |
9,444 | |
Income from Insurance, Pension Plans and Capitalization Bonds |
1,084 |
- |
- |
1,084 |
1,625 |
- |
- |
1,625 | |
Fee and Commission Income |
6,632 |
(8) |
- |
6,624 |
6,404 |
1 |
- |
6,405 | |
Personnel Expenses |
(3,882) |
- |
- |
(3,882) |
(3,754) |
- |
- |
(3,754) | |
Other Administrative Expenses |
(4,340) |
70 |
- |
(4,270) |
(4,116) |
- |
- |
(4,116) | |
Tax Expenses |
(1,762) |
436 |
- |
(1,326) |
(1,829) |
416 |
(5) |
(1,418) | |
Equity in the Earnings (Losses) of Unconsolidated |
22 |
- |
- |
22 |
40 |
- |
- |
40 | |
Other Operating Income/Expenses |
(4,027) |
1,963 |
49 |
(2,015) |
(2,418) |
704 |
45 |
(1,669) | |
Operating Result |
9,751 |
(3,625) |
49 |
6,175 |
10,430 |
(4,021) |
148 |
6,557 | |
Non-Operating Result |
(115) |
59 |
- |
(56) |
92 |
(16) |
(163) |
(87) | |
Income Tax / Social Contribution and Non-controlling Interest |
(5,502) |
3,566 |
(22) |
(1,958) |
(6,401) |
4,037 |
7 |
(2,357) | |
Net Income |
4,134 |
- |
27 |
4,161 |
4,121 |
- |
(8) |
4,113 |
(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$4,533 million in the second quarter of 2016 and R$4,429 million in the first quarter of 2016; and
(3) It refers to Managerial Income Statement(1) with the reclassifications between lines, which do not affect the Net Income, and without the extraordinary events of the period.
22 Economic and Financial Analysis Report – June 2016
|
Press Release
Managerial Income vs. Adjusted Income Statement
Analytical Breakdown of Managerial Income(1) vs. Adjusted Income(3) Statement
First Semester of 2016 and First Semester of 2015
R$ million |
First semester of 2016 |
x |
First semester 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 |
41,140 |
(11,394) |
108 |
29,854 |
25,355 |
1,785 |
- |
27,140 | |
ALL |
(10,638) |
166 |
- |
(10,472) |
(7,979) |
849 |
- |
(7,130) | |
Gross Income from Financial Intermediation |
30,502 |
(11,228) |
108 |
19,382 |
17,376 |
2,634 |
- |
20,010 | |
Income from Insurance, Pension Plans and Capitalization Bonds |
2,709 |
- |
- |
2,709 |
2,522 |
- |
- |
2,522 | |
Fee and Commission Income |
13,036 |
(7) |
- |
13,029 |
11,808 |
54 |
- |
11,862 | |
Personnel Expenses |
(7,636) |
- |
- |
(7,636) |
(7,063) |
- |
- |
(7,063) | |
Other Administrative Expenses |
(8,456) |
70 |
- |
(8,386) |
(7,648) |
84 |
- |
(7,565) | |
Tax Expenses |
(3,591) |
852 |
(5) |
(2,744) |
(2,538) |
(122) |
- |
(2,660) | |
Equity in the Earnings (Losses) of Unconsolidated |
62 |
- |
- |
62 |
13 |
- |
- |
13 | |
Other Operating Income/Expenses |
(6,445) |
2,667 |
94 |
(3,684) |
(5,101) |
1,483 |
101 |
(3,518) | |
Operating Result |
20,181 |
(7,646) |
197 |
12,732 |
9,367 |
4,133 |
101 |
13,601 | |
Non-Operating Result |
(23) |
43 |
(163) |
(143) |
(125) |
2 |
- |
(123) | |
Income Tax / Social Contribution and Non-controlling Interest |
(11,903) |
7,603 |
(15) |
(4,315) |
(525) |
(4,135) |
(40) |
(4,700) | |
Net Income |
8,255 |
- |
19 |
8,274 |
8,717 |
- |
61 |
8,778 |
(1) For more information, please check note 4 – Statement of Financial Position and Managerial Income Statement, in chapter 6 of this report;
(2) Includes management reclassifications between the lines of results, which do not affect the Net Income, but allow a better analysis of the lines of business, highlighting the tax hedge adjustment, which represents the partial result of the derivatives used for the effect of hedging investments Abroad, which in terms of Net Income simply annuls the tax effect (IR/CS and PIS/COFINS) of this hedge strategy, to the sum of R$8,962 million in the first semester of 2016 and R$4,229 million in the first semester 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)
24 Economic and Financial Analysis Report – June 2016
Economic and Financial Analysis
Consolidated Statement of Financial Position and Adjusted Income Statement
Statement of Financial Position (1)
(1) For more information, please see note 4 – Statement of Financial Position and Managerial Statement, in chapter 6 of this report; and
(2) Includes the Allowance for Guarantees Provided, in June 2016, the Allowance for Loan Losses (ALL) totaled R$31,875 million, which comprises the concept of the ALL “excess”. 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$6,409 million in September 2015.
26 Economic and Financial Analysis Report – June 2016
Economic and Financial Analysis |
Consolidated Statement of Financial Position and Adjusted Income Statement
Adjusted Income Statement
R$ million |
2Q16 |
1Q16 |
4Q15 |
3Q15 |
2Q15 |
1Q15 |
4Q14 |
3Q14 |
Variation % | |
2Q16 x 1Q16 |
2Q16 x 2Q15 | |||||||||
Net Interest Income |
14,962 |
14,892 |
14,512 |
13,735 |
13,541 |
13,599 |
12,986 |
12,281 |
0.5 |
10.5 |
NII - Interest Earning Portion |
14,783 |
14,734 |
14,380 |
13,709 |
13,415 |
13,273 |
12,686 |
12,162 |
0.3 |
10.2 |
NII - Non-Interest Earning Portion |
179 |
158 |
132 |
26 |
126 |
326 |
300 |
119 |
13.3 |
42.1 |
ALL |
(5,024) |
(5,448) |
(4,192) |
(3,852) |
(3,550) |
(3,580) |
(3,307) |
(3,348) |
(7.8) |
41.5 |
Gross Income from Financial Intermediation |
9,938 |
9,444 |
10,320 |
9,883 |
9,991 |
10,019 |
9,679 |
8,933 |
5.2 |
(0.5) |
Income from Insurance Premiums, Pension Plans and Capitalization bonds, minus Variation of Technical Reserves, Retained Claims and others (1) |
1,084 |
1,625 |
1,493 |
1,411 |
1,311 |
1,211 |
1,363 |
1,170 |
(33.3) |
(17.3) |
Fee and Commission Income |
6,624 |
6,405 |
6,597 |
6,380 |
6,118 |
5,744 |
5,839 |
5,639 |
3.4 |
8.3 |
Personnel Expenses |
(3,882) |
(3,754) |
(3,839) |
(3,797) |
(3,618) |
(3,445) |
(3,676) |
(3,564) |
3.4 |
7.3 |
Other Administrative Expenses |
(4,270) |
(4,116) |
(4,574) |
(4,200) |
(3,926) |
(3,639) |
(4,159) |
(3,628) |
3.7 |
8.8 |
Tax Expenses |
(1,326) |
(1,418) |
(1,650) |
(1,330) |
(1,351) |
(1,309) |
(1,211) |
(1,182) |
(6.5) |
(1.9) |
Equity in the Earnings (Losses) of Unconsolidated Companies |
22 |
40 |
93 |
38 |
33 |
(20) |
57 |
43 |
(45.0) |
(33.3) |
Other Operating Income/ (Expenses) |
(2,015) |
(1,669) |
(1,586) |
(1,604) |
(1,606) |
(1,912) |
(1,360) |
(1,311) |
20.7 |
25.5 |
Operating Result |
6,175 |
6,557 |
6,854 |
6,781 |
6,952 |
6,649 |
6,532 |
6,100 |
(5.8) |
(11.2) |
Non-Operating Result |
(56) |
(87) |
(68) |
(92) |
(55) |
(68) |
(68) |
(45) |
(35.6) |
1.8 |
Income Tax and Social Contribution |
(1,921) |
(2,311) |
(2,183) |
(2,124) |
(2,351) |
(2,275) |
(2,308) |
(2,075) |
(16.9) |
(18.3) |
Non-controlling Interest |
(37) |
(46) |
(41) |
(32) |
(42) |
(32) |
(24) |
(30) |
(19.6) |
(11.9) |
Adjusted Net Income |
4,161 |
4,113 |
4,562 |
4,533 |
4,504 |
4,274 |
4,132 |
3,950 |
1.2 |
(7.6) |
(1) “Others” includes: Capitalization Bond Draws and Redemption; and Insurance, Pension Plan and Capitalization Bond Sales Expenses.
Interest and Non-Interest Earning Portions
Bradesco 27
Economic and Financial Analysis |
Interest and Non-Interest Earning Portions
Average Earning Portion Rate
R$ million |
1H16 |
1H15 |
2Q16 |
1Q16 |
Variation | |
Semester |
Quarter | |||||
Net Interest Income | ||||||
Interest - due to volume |
|
|
|
|
133 |
(108) |
Interest - due to spread |
|
|
|
|
2,696 |
157 |
- NII - Interest Earning Portion |
29,517 |
26,688 |
14,783 |
14,734 |
2,829 |
49 |
- NII - Non-Interest Earning Portion |
337 |
452 |
179 |
158 |
(115) |
21 |
Net Interest Income |
29,854 |
27,140 |
14,962 |
14,892 |
2,714 |
70 |
Average NIM (1) |
7.5% |
7.6% |
7.5% |
7.5% |
|
|
(1) Average Rate in 12 months = (Earning Portion / Total Average Assets – Repos – Permanent Assets)
In the comparison between the second quarter of 2016 and the previous quarter, the R$70 million increase was due to: (i) the higher interest earning portion, totaling R$49 million, with emphasis on “Securities/Other”, a result of an improved management in investment resources and funding operations; and (ii) non-interest in the amount of R$21 million. |
In the comparison between the first semester of 2016 and the same period of the previous year, the earning portion increased by R$2,714 million, reflecting: (i) a R$2,829 million growth as a result of interest earning operations, particularly “Credit Intermediation"; offset by: (ii) the lower non-interest earning portion results, totaling R$115 million. |
Interest Earning Portion
Interest Earning Portion – Breakdown
R$ million |
1H16 |
1H15 |
2Q16 |
1Q16 |
Variation | |
Semester |
Quarter | |||||
NII - Interest Earning Portion Breakdown | ||||||
Credit Intermediation |
22,894 |
20,669 |
11,408 |
11,486 |
2,225 |
(78) |
Insurance |
2,890 |
2,685 |
1,415 |
1,475 |
205 |
(60) |
Securities/Other |
3,733 |
3,334 |
1,960 |
1,773 |
399 |
187 |
NII - Interest Earning Portion |
29,517 |
26,688 |
14,783 |
14,734 |
2,829 |
49 |
The interest earning portion stood at R$14,783 million in the second quarter of 2016, against R$14,734 million recorded in the first quarter of 2016, accounting for an increase of R$49 million. The business line that most contributed to this result was “Securities/Other”.
In the comparison between the first semester of 2016 and the same period of the previous year, the interest earning portion recorded a
R$2,829 million growth, particularly in “Credit Intermediation”.
28 Economic and Financial Analysis Report – June 2016
Economic and Financial Analysis |
Interest Earning Portion
Interest Earning Portion – Rates
The NII - interest earning portion rate in the last 12 months was of 7.4% in the second quarter of 2016 and in the first semester of 2016, remaining stable in the comparison between the semesters and decreasing by 0.1 p.p. in the comparison between quarters.
Interest Earning Portion – Average Rates (12 months)
Bradesco 29
Economic and Financial Analysis |
Earning Portion of Credit Intermediation – Breakdown
R$ million |
1H16 |
1H15 |
2Q16 |
1Q16 |
Variation | |
Semester |
Quarter | |||||
Net Interest Income - Credit Intermediation | ||||||
Interest - due to volume |
|
|
|
|
13 |
(152) |
Interest - due to spread |
|
|
|
|
2,212 |
74 |
NII - Interest Earning Portion |
22,894 |
20,669 |
11,408 |
11,486 |
2,225 |
(78) |
Allowance for loan losses (ALL) expenses |
(10,472) |
(7,130) |
(5,024) |
(5,448) |
(3,342) |
424 |
Net Margin of ALL |
12,422 |
13,539 |
6,384 |
6,038 |
(1,117) |
346 |
In the second quarter of 2016, the interest earning portion of “Credit Intermediation” reached R$11,408 million, a decrease of 0.7% or R$78 million when compared with the first quarter of 2016. The variation is mainly the result of: (i) a R$152 million decrease in the average volume of business, offset by: (ii) the average spread increase, in the amount of R$74 million. |
In the comparison between the first semester of 2016 and the same period of the previous year, there was an increase of 10.8% or R$2,225 million. The variation is the result of: (i) an increase in the average spread, amounting to R$2,212 million, due to improved management in investment resources and funding operations; and (ii) a R$13 million increase in the volume of operations. | |
|
||
Net Earning Portion of Credit Intermediation The graph to the right 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 second quarter of 2016, the curve relating to the net margin, which presents the result of the net revenue from credit interest of the ALL, experienced an increase of 5.7% in the quarterly comparison, and a 8.3% decrease in the comparison between the first semester of 2016 and the same period of the previous year, due to the higher delinquency rate in the period, mainly as a result of: (i) the leveling of provisioning for corporate client operations, particularly one specific client, whose rating worsening had an impact of R$836 million in the first quarter of 2016, and of R$ 365 million, in the second quarter of 2016 (disregarding this effect, the net margin would have evolved 0.6%); and (ii) the intensification of the downturn in economic activities. |
(1) Without effect of the leveling of provisioning from one specific corporate client; and (2) If we ignore the effect of the leveling of provisioning from one specific corporate client, net margin, in the second quarter of 2016 would be R$6,749 million, and in the first quarter of 2016 would be R$6,874 million. |
30 Economic and Financial Analysis Report – June 2016
Economic and Financial Analysis |
Interest Earning Portion of Credit Intermediation
Expanded Loan Portfolio (1)
In June 2016, the expanded loan portfolio of Bradesco stood at R$447.5 billion, representing a 3.4% decrease compared with the previous quarter, partially impacted by the exchange variation. Micro, Small and Medium-sized Companies and Large Companies showed a reduction of 5.7% and 5.2%, respectively, while Individuals increased by 0.8% during the period.
R$ million |
Jun16 |
Mar16 |
Jun15 |
Variation % | |
Quarter |
12M | ||||
Customer Profile | |||||
Individuals |
148,919 |
147,759 |
143,461 |
0.8 |
3.8 |
Companies |
298,573 |
315,449 |
319,945 |
(5.3) |
(6.7) |
Corporations |
201,228 |
212,237 |
208,173 |
(5.2) |
(3.3) |
SMEs |
97,345 |
103,212 |
111,772 |
(5.7) |
(12.9) |
Total Loan Operations |
447,492 |
463,208 |
463,406 |
(3.4) |
(3.4) |
(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 Legal Entities)
A breakdown of expanded loan portfolio products for the Individuals section is presented below:
R$ million |
Jun16 |
Mar16 |
Jun15 |
Variation % | |
Quarter |
12M | ||||
Individuals | |||||
Payroll-deductible Loan |
36,220 |
35,503 |
32,783 |
2.0 |
10.5 |
Credit Card |
28,757 |
27,566 |
25,411 |
4.3 |
13.2 |
Real Estate Financing |
24,674 |
23,839 |
19,668 |
3.5 |
25.5 |
CDC / Vehicle Leasing |
19,662 |
20,654 |
23,166 |
(4.8) |
(15.1) |
Personal Loans |
15,250 |
15,219 |
15,752 |
0.2 |
(3.2) |
Rural Loans |
7,687 |
8,045 |
9,662 |
(4.4) |
(20.4) |
BNDES/Finame Onlending |
6,789 |
6,992 |
7,170 |
(2.9) |
(5.3) |
Overdraft Facilities |
4,324 |
4,409 |
4,268 |
(1.9) |
1.3 |
Sureties and Guarantees |
551 |
620 |
623 |
(11.2) |
(11.6) |
Other |
5,006 |
4,913 |
4,959 |
1.9 |
0.9 |
Total |
148,919 |
147,759 |
143,461 |
0.8 |
3.8 |
Operations in the individuals section increased 0.8% in the quarter and 3.8% over the last 12 months. The lines that showed significant growth in the period were: (i) real estate financing; and (ii) credit cards.
Bradesco 31
Economic and Financial Analysis |
Interest Earning Portion of Credit Intermediation
A breakdown of expanded loan portfolio products for Legal Entities is presented below:
R$ million |
Jun16 |
Mar16 |
Jun15 |
Variation % | |
Quarter |
12M | ||||
Companies | |||||
Working Capital |
38,608 |
40,052 |
42,324 |
(3.6) |
(8.8) |
Operations Abroad |
33,890 |
41,712 |
41,090 |
(18.8) |
(17.5) |
Real Estate Financing |
27,122 |
26,630 |
25,568 |
1.8 |
6.1 |
BNDES/Finame Onlending |
27,010 |
28,719 |
32,091 |
(6.0) |
(15.8) |
Export Financing |
23,541 |
23,455 |
21,340 |
0.4 |
10.3 |
Overdraft Account |
9,192 |
9,901 |
11,108 |
(7.2) |
(17.2) |
CDC / Leasing |
7,984 |
8,623 |
11,050 |
(7.4) |
(27.7) |
Rural Loans |
5,077 |
5,309 |
6,059 |
(4.4) |
(16.2) |
Sureties and Guarantees |
65,929 |
68,800 |
71,334 |
(4.2) |
(7.6) |
Operations bearing Credit Risk - Commercial Portfolio (1) |
36,792 |
37,617 |
33,418 |
(2.2) |
10.1 |
Other |
23,429 |
24,632 |
24,563 |
(4.9) |
(4.6) |
Total |
298,573 |
315,449 |
319,945 |
(5.3) |
(6.7) |
(1) Includes debentures and promissory note operations.
Legal Entities operations decreased by 5.3% in the quarter and 6.7% in the last 12 months. In the periods compared, the operations that showed significant growth were: (i) export financing; and (ii) real estate financing. We highlight: (i) the growth of operations with credit risk – commercial portfolio (debentures and promissory notes); and (ii) export financing, in the space of 12 months.
Expanded Loan Portfolio – Consumer Financing(1)
The graph below shows the types of credit related to Consumer Financing of the Individuals section, which stood at R$99.9 billion in June 2016, representing a 1.0% increase over the quarter and a 2.9% over the last 12 months.
The lines highlighted in June 2016 are: (i) personal loans, including payroll-deductible loans, totaling R$51.5 billion; and (ii) credit card, totaling R$28.7 billion. Together, these operations totaled R$80.2 billion, accounting for 80.3% of the Consumer Financing balance.
(1) Includes vehicle CDC/leasing, personal loans, revolving credit card and cash, ans installment purchases at merchants operations.
32 Economic and Financial Analysis Report – June 2016
Economic and Financial Analysis |
Interest Earning Portion of Credit Intermediation
Payroll-deductible Loans In June 2016, payroll-deductible loans operations totaled R$36,220 million, showing an increase in the quarter-over-quarter comparison of
Real Estate Financing Real estate financing operations totaled In the first semester of 2016, the origination of real estate financing registered R$5,441 million (R$3,298 million by individuals and
Vehicle financing In June 2016, vehicle financing operations totaled R$32,715 million, showing 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, 77.0% corresponds to "CDC", 20.9% to “Finame” and 2.1% to "Leasing". The variations presented in the portfolio are reflective 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.
R$717 million, or 2.0%, and, in comparison to the same period in the previous year, an increase in the amount of R$3,437 million, or 10.5%. The operations with the payroll-deductible loans represented, in June 2016, 70.4% of total personal loans operations.
R$51,796 million in June 2016. The Individuals portfolio increased R$835 million, or 3.5%, in the quarter, and R$5,006 million, or 25.5%, in comparison with the same period of the previous year. Legal entities operations increased
R$492 million, or 1.8%, in the quarter, and R$1,554 million, or 6.1%, in comparison with the same period of the previous year.
R$2,143 million by builders), representing 24,550 properties in the period.
Bradesco 33
Economic and Financial Analysis |
Interest Earning Portion of Credit Intermediation
Expanded Loan Portfolio Concentration – By Sector
The expanded loan portfolio by economic activity sector remained stable in the share of the sectors that it comprises. Both in the quarter-over-quarter comparison as well as in comparison with the last 12 months, there was an increase in the participation of "Individuals".
R$ million |
Jun16 |
% |
* |
Mar16 |
% |
* |
Jun15 |
% |
Activity Sector |
|
|
* |
|
|
* |
|
|
Public Sector |
10,993 |
2.5 |
* |
13,130 |
2.8 |
* |
12,339 |
2.7 |
Private Sector |
436,499 |
97.5 |
* |
450,078 |
97.2 |
* |
451,067 |
97.3 |
0 |
|
|
* |
|
|
* |
|
|
Companies |
287,580 |
64.3 |
* |
302,319 |
65.3 |
* |
307,606 |
66.3 |
Industry |
88,389 |
19.8 |
* |
93,194 |
20.1 |
* |
94,305 |
20.4 |
Commerce |
49,625 |
11.1 |
* |
51,984 |
11.2 |
* |
55,662 |
12.0 |
Financial Intermediaries |
4,517 |
1.0 |
* |
6,756 |
1.5 |
* |
5,798 |
1.3 |
Services |
141,814 |
31.7 |
* |
147,075 |
31.8 |
* |
148,098 |
32.0 |
Agriculture, Cattle Raising, Fishing, Forestry and Forest Exploration |
3,235 |
0.7 |
* |
3,310 |
0.7 |
* |
3,743 |
0.8 |
Individuals |
148,919 |
33.3 |
* |
147,759 |
31.9 |
* |
143,461 |
31.0 |
Total |
447,492 |
100.0 |
* |
463,208 |
100.0 |
* |
463,406 |
100.0 |
Expanded Credit Portfolio – Distribution per Business Sector
The expanded credit portfolio showed a contraction of 3.4% in the annual and quarterly comparison. We positively highlight the evolution of the "Prime" sector in the periods analyzed.
R$ million |
Jun16 |
% |
Mar16 |
% |
Jun15 |
% |
Variation % | |
Quarter |
12M | |||||||
Business Segments |
|
|
| |||||
Retail |
124,990 |
27.9 |
127,893 |
27.6 |
129,191 |
27.9 |
(2.3) |
(3.3) |
Corporate |
202,967 |
45.4 |
213,677 |
46.1 |
209,317 |
45.2 |
(5.0) |
(3.0) |
Middle Market |
43,236 |
9.7 |
45,399 |
9.8 |
48,772 |
10.5 |
(4.8) |
(11.4) |
Prime |
24,738 |
5.5 |
24,212 |
5.2 |
22,473 |
4.8 |
2.2 |
10.1 |
Other / Non-account Holders (1) |
51,562 |
11.5 |
52,026 |
11.2 |
53,654 |
11.6 |
(0.9) |
(3.9) |
Total |
447,492 |
100.0 |
463,208 |
100.0 |
463,406 |
100.0 |
(3.4) |
(3.4) |
(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$38.8 billion in June 2016, showing a 18.2% decrease in the quarter, partially reflecting the 9.8% devaluation of the dollar. In the last 12 months, the 17.5% decrease reflects mainly a decrease in the volume of foreign currency credit operations.
|
Disregarding the effect of the devaluation of the dollar, the expanded portfolio would have shown a 2.5% decrease in the quarter and 3.7% in the last 12 months. | |
In June 2016, the total number of credit operations in reais reached R$408.7 billion, presenting a 1.7% decrease in the quarter-over-quarter comparison and a decrease of 1.9% in the last 12 months. |
|
34 Economic and Financial Analysis Report – June 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$21.3 billion growth in the loan portfolio over the last 12 months, and accounted for 4.8% of the portfolio in June 2016.
(1) Includes new loans contracted in the last 12 months by clients since June 2015.
Changes in the Expanded Loan Portfolio – By Rating
The chart below shows that the majority of new borrowers and clients that have remained in the loan portfolio since June 2015 received ratings between AA and C, demonstrating the suitability and consistency of the loan policy and processes (assignment and monitoring), as well as the quality of guarantees.
Changes in Expanded Loan Portfolio by Rating between June 2015 and June 2016 |
Total Credit on June 2016 |
x |
New customers between July 2015 and June 2016 |
x |
Remaining customers from June 2015 | |||
R$ million |
% |
R$ million |
% |
R$ million |
% | |||
Rating |
|
|
|
|
|
| ||
AA - C |
401,504 |
89.7 |
|
20,306 |
95.2 |
|
381,198 |
89.4 |
D |
12,998 |
2.9 |
|
273 |
1.3 |
|
12,725 |
3.0 |
E - H |
32,990 |
7.4 |
|
749 |
3.5 |
|
32,241 |
7.6 |
Total |
447,492 |
100.0 |
|
21,328 |
100.0 |
|
426,164 |
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 at comfortable levels.
Customer Profile |
|
Jun16 |
|
|
Mar16 |
|
|
Jun15 |
|
By Rating |
By Rating |
By Rating | |||||||
AA-C |
D |
E-H |
AA-C |
D |
E-H |
AA-C |
D |
E-H | |
Corporations |
92.2 |
3.0 |
4.8 |
95.7 |
1.5 |
2.8 |
97.9 |
0.6 |
1.5 |
SMEs |
84.9 |
4.1 |
11.0 |
86.1 |
3.9 |
10.0 |
89.0 |
3.5 |
7.5 |
Individuals |
89.5 |
2.1 |
8.5 |
90.0 |
2.0 |
8.0 |
90.7 |
1.9 |
7.4 |
Total |
89.7 |
2.9 |
7.4 |
91.7 |
2.2 |
6.1 |
93.6 |
1.7 |
4.7 |
Bradesco 35
Economic and Financial Analysis |
Interest Earning Portion of Credit Intermediation
Expanded Loan Portfolio – By Debtor
All concentration ranges show a decrease compared to the previous quarter. The classification of ratings is aligned to the context of the current economic scenario.
Loan Portfolio(1) – By Type
All operations bearing credit risk amounted to R$473.7 billion, showing a 4.3% decrease in the quarter and 3.5% in the last 12 months.
R$ million |
Jun16 |
Mar16 |
Jun15 |
Variation % | |
Quarter |
12M | ||||
Loans and Discounted Securities |
164,924 |
171,475 |
172,004 |
(3.8) |
(4.1) |
Financing |
121,728 |
125,614 |
127,662 |
(3.1) |
(4.6) |
Rural and Agribusiness Financing |
19,822 |
20,586 |
22,879 |
(3.7) |
(13.4) |
Leasing Operations |
2,467 |
2,742 |
3,660 |
(10.0) |
(32.6) |
Advances on Exchange Contracts |
8,419 |
9,087 |
7,835 |
(7.4) |
7.5 |
Other Loans |
24,461 |
24,220 |
20,985 |
1.0 |
16.6 |
Subtotal Loan Operations (2) |
341,821 |
353,723 |
355,024 |
(3.4) |
(3.7) |
Sureties and Guarantees Granted (Memorandum Accounts) |
66,480 |
69,420 |
71,958 |
(4.2) |
(7.6) |
Operations bearing Credit Risk - Commercial Portfolio (3) |
36,792 |
37,617 |
33,418 |
(2.2) |
10.1 |
Letters of Credit (Memorandum Accounts) |
157 |
179 |
347 |
(12.2) |
(54.7) |
Advances from Credit Card Receivables |
1,054 |
1,046 |
1,283 |
0.8 |
(17.8) |
Co-obligation in Loan Assignment CRI (Memorandum Accounts) |
1,095 |
1,128 |
1,274 |
(2.9) |
(14.0) |
Co-obligation in Rural Loan Assignment (Memorandum Accounts) |
92 |
93 |
103 |
(1.1) |
(10.7) |
Subtotal of Operations bearing Credit Risk - Expanded Portfolio |
447,492 |
463,208 |
463,406 |
(3.4) |
(3.4) |
Other Operations Bearing Credit Risk (4) |
26,214 |
31,901 |
27,500 |
(17.8) |
(4.7) |
Total Operations bearing Credit Risk |
473,706 |
495,108 |
490,906 |
(4.3) |
(3.5) |
(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 – June 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 presence 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. (1) As defined by Bacen; and (2) Only performing loans. |
| |
Loan Portfolio(1) – Delinquency Delinquency over 90 days (2) The delinquency ratio, comprising of the balance of operations delayed for more than 90 days, maintained a trajectory of increase in this quarter, mainly due to: (i) the continued unfavorable economic environment, impacting the quality of the credit portfolio, mainly in, Micro, Small and Medium-sized Companies; and (ii) the decrease in loan portfolio for both sectors of Legal Entities in the second quarter of 2016. (1) As defined by Bacen; and (2) Portfolios were not sold. |
| |
Delinquency between 15 and 90 days In the quarter, short-term delinquency, including operations overdue by between 15 and 90 days, showed an increase, due to a specific client from the Large Companies section, as mentioned in chapter 1. We note the positive performance of the Individuals portfolio. |
|
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$31.9 billion in June 2016, representing 9.3% of the total loan portfolio, comprising of: (i) generic provision (client and/or operation rating); (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.
Provisioning, Delinquency, PDD and Effective Coverage Index The strength of the provisioning criteria adopted must be mentioned, which is proven by: (i) historical data analysis of 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 June 2015, the net loss in the subsequent 12 months was 3.3%, representing an effective coverage of 200.6%. 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 233.9% for June 2016, which is an index of good comparability of surplus provisions.
(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 – June 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 default credits exceeding 60 and 90 days. In June 2016, these ratios showed very comfortable levels, reaching coverages of 160.7% and 201.0%, respectively. Bradesco monitors its credit portfolio, as well as its respective risk, using the expanded portfolio concept. Besides the provision for doubtful accounts required by Bacen, Bradesco has a surplus provision of
R$6.4 billion, to cover possible stress scenarios, as well as other operations/commitments with credit risk.
Loan Portfolio – Portfolio Indicators
With the aim of facilitating the monitoring of the quantitative and qualitative performance of Bradesco’s loan portfolio, a comparative summary of the main figures and indicators is presented below:
(1) As defined by Bacen; and
(2) Includes provision for guarantees provided, encompassing sureties, guarantees, letters of credit and standby letters of credit, which comprises the concept of ALL “excess”.
Bradesco 39
Economic and Financial Analysis |
Interest Earning Portion of Credit Intermediation
Loans vs. Funding In order to analyze Loan Operations in relation to Funding, the following should be deducted from the total client funding: (i) the amount committed to reserve requirements at Bacen, (ii) the amount of available funds within the customer service network, along with the addition of, (iii) funds from domestic and foreign lines of credit that finance the demand for loans. Bradesco shows low dependency on interbank deposits and foreign lines of credit, given its capacity to effectively obtain funding from clients. This is a result of: (i) the prominent position of its Service Points; (ii) the broad diversity of products offered; and (iii) the market’s confidence in the Bradesco brand. Note that the use of funds provides a comfortable margin. It proves that Bradesco is capable of meeting demands for loaning funds through its own funding.
R$ million |
Jun16 |
Mar16 |
Jun15 |
Variation % | |
Quarter |
12M | ||||
Funding vs. Investments |
| ||||
Demand Deposits + Sundry Floating |
26,659 |
27,716 |
29,550 |
(3.8) |
(9.8) |
Savings Deposits |
87,209 |
88,261 |
91,008 |
(1.2) |
(4.2) |
Time Deposits + Debentures (1) |
152,867 |
163,228 |
144,463 |
(6.3) |
5.8 |
Funds from Financial Bills (2) |
106,520 |
103,696 |
87,288 |
2.7 |
22.0 |
Customer Funds |
373,255 |
382,901 |
352,309 |
(2.5) |
5.9 |
(-) Reserve Requirements |
(48,164) |
(49,921) |
(48,913) |
(3.5) |
(1.5) |
(-) Available Funds |
(7,554) |
(8,116) |
(7,961) |
(6.9) |
(5.1) |
Customer Funds Net of Reserve Requirements |
317,537 |
324,864 |
295,435 |
(2.3) |
7.5 |
Onlending |
33,751 |
39,228 |
39,232 |
(14.0) |
(14.0) |
Securities Abroad |
6,298 |
8,921 |
8,099 |
(29.4) |
(22.2) |
Borrowing |
23,781 |
23,621 |
22,137 |
0.7 |
7.4 |
Other (Subordinated Debt + Other Borrowers - Cards) |
69,623 |
68,667 |
54,200 |
1.4 |
28.5 |
Total Funding (A) |
450,990 |
465,301 |
419,104 |
(3.1) |
7.6 |
Expanded Loan Portfolio (Excluding Sureties and Guarantees) (B) |
381,012 |
393,788 |
391,448 |
(3.2) |
(2.7) |
B/A (%) |
84.5 |
84.6 |
93.4 |
(0.1) p.p. |
(8.9) 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 – June 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 |
Jun16 |
Mar16 |
Jun15 |
Variation | |||
Quarter |
12M | ||||||
Amount |
% |
Amount |
% | ||||
Demand Deposits |
23,217 |
22,590 |
26,125 |
627 |
2.8 |
(2,908) |
(11.1) |
Savings Deposits |
87,209 |
88,261 |
91,008 |
(1,052) |
(1.2) |
(3,799) |
(4.2) |
Time Deposits |
68,499 |
77,754 |
78,062 |
(9,255) |
(11.9) |
(9,563) |
(12.3) |
Debentures (1) |
84,368 |
85,474 |
66,401 |
(1,106) |
(1.3) |
17,967 |
27.1 |
Borrowing and Onlending |
57,532 |
62,849 |
61,369 |
(5,317) |
(8.5) |
(3,837) |
(6.3) |
Funds from Issuance of Securities (2) |
112,817 |
112,617 |
95,387 |
200 |
0.2 |
17,430 |
18.3 |
Subordinated Debts |
50,952 |
50,184 |
37,426 |
768 |
1.5 |
13,526 |
36.1 |
Total |
484,594 |
499,729 |
455,778 |
(15,135) |
(3.0) |
28,816 |
6.3 |
(1) Considering mostly debentures used to back repos; and
(2) Includes: Financial Bills, in June 2016, totaling R$74,079 million (R$72,612 million in March 2016 and R$60,608 million in June 2015).
Demand deposits In June 2016, demand deposits totaled In the comparison between June 2016 and the same period of the previous year, demand deposits showed a decrease of R$2,908 million or 11.1%, primarily due to new business opportunities offered to clients. |
(1) Additional installment is not included. | |
Savings Deposits Savings deposits totaled R$87,209 million in June 2016, showing a decrease of R$1,052 million or 1.2% in comparison with the previous quarter and R$3,799 million or 4.2% in comparison with the same period of the previous year, mainly due to new business opportunities offered to clients, in virtue of the interest rate oscillations occurring in the period. |
(1) Additional installment is not included; and (2) Includes the effects of the redefinition of the rules adopted by Bacen during the first semester of 2015. |
Bradesco 41
Economic and Financial Analysis |
Interest Earning Portion of Credit Intermediation
Time Deposits At the end of June 2016, the balance of time deposits totaled R$68,499 million, registering decreases both in the quarter-over-quarter comparison in the amount of R$9,255 million, or 11.9%, and in comparison with the same period of the previous year, of R$9,563 million or 12.3%. This performance was primarily due to the interest rate oscillations occurring in the period and to the new investment alternatives available to clients.
Debentures In June 2016, Bradesco’s debentures balance totaled R$84,368 million, registering a decrease of R$1,106 million, or 1.3%, in comparison with the previous quarter. In the comparison between June 2016 and the same period of the previous year, the debentures balance showed an increase of R$17,967 million, or 27.1%. 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 June 2016, the balance of on-lending registered at R$57,532 million, a decrease of In the comparison between June 2016 and the same period of the previous year, the balance of borrowings and on-lending recorded a decrease of R$3,837 million, or 6.3%, essentially due to: (i) a decrease of R$5,479 million or 14.0%, in the volume of funds raised by borrowings and on-lending in the country, mainly in the form of Finame operations; offset by: (ii) an increase of R$1,642 million in borrowings and on-lending denominated and/or indexed in foreign currency, whose balance changed from R$22,120 million in June 2015 to R$23,762 million, in June 2016, partially due to the positive exchange rate variation of 3.5% in the period.
R$5,317 million, or 8.5%, in comparison with the previous quarter, mainly due to: (i) the decrease of R$3,378 million in the obligations for loans and denominated and/or indexed on-lending in foreign currency; and (ii) the decrease in the volume of funds raised by borrowings and on-lending in the country, mainly through Finame operations.
42 Economic and Financial Analysis Report – June 2016
Economic and Financial Analysis |
Interest Earning Portion of Credit Intermediation
Funds from Issuance of Securities In June 2016, Funds from Issuance of Securities totaled R$112,817 million, remaining stable in relation to the end of the previous quarter. In the comparison between June 2016 and the same period of the previous year, the increase of R$17,430 million, or 18.3%, was mainly due to: (i) the increased inventory of Financial Bills, from R$60,608 million in June 2015 to R$74,079 million in June 2016, as a result of the new issuances in the period; and (ii) the higher volume of Mortgage Bonds, in the amount of R$6,339 million. |
(1) Considering: Mortgage Notes, Letters of Credit for Agribusiness, MTN Program Issues, Securitization of Payment Order Flow, Cost of issuances over funding and Structured Operations Certificates. | |
Subordinated Debt Subordinated Debt totaled R$50,952 million in June 2016 (R$11,276 million abroad and R$39,676 million in Brazil), showing an increase in the quarter-over-quarter comparison of R$768 million, or 1.5%. In comparison with the same period of the previous year, it showed an increase of R$13,526 million, or 36.1%, mainly due to the issue of new subordinated debts in the periods. |
(1) Includes the amount of R$13,877 million, relating to subordinated debts recorded under the heading “Eligible Debt Capital Instrument”. |
Bradesco 43
Economic and Financial Analysis |
Interest Earning Portion of Securities/Other
Earning Portion of Securities/Other – Breakdown
R$ million |
1H16 |
1H15 |
2Q16 |
1Q16 |
Variation | |
Semester |
Quarter | |||||
Securities/Other Margin - Interest Earning Operations | ||||||
Interest - due to volume |
|
|
|
|
53 |
27 |
Interest - due to spread |
|
|
|
|
346 |
160 |
NII - Interest Earning Portion |
3,733 |
3,334 |
1,960 |
1,773 |
399 |
187 |
In the comparison between the second quarter of 2016 and the previous quarter, there was an increase of R$187 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$160 million; and (ii) an increase in the volume of operations, in the amount of R$27 million. In the comparison between the first semester of 2016 and the same period of the previous year, the interest earning portion of “Securities/Other”, recorded an increase of R$399 million. This result was due to: (i) an increase of R$346 million in the average spread; and (ii) an increase in the volume of operations, resulting in R$53 million. |
Interest Earning Portion of Insurance
Earning Portion of Insurance – Breakdown
R$ million |
1H16 |
1H15 |
2Q16 |
1Q16 |
Variation | |
Semester |
Quarter | |||||
Insurance Margin - Interest Earning Operations | ||||||
Interest - due to volume |
|
|
|
|
67 |
17 |
Interest - due to spread |
|
|
|
|
138 |
(77) |
NII - Interest Earning Portion |
2,890 |
2,685 |
1,415 |
1,475 |
205 |
(60) |
Comparing the second quarter of 2016 with the previous quarter, the interest earning portion of insurance operations recorded a R$60 million decrease, or 4.1%, which was due to: (i) a R$77 million decrease in the average spread; offset by: (ii) an increase in the volume of operations, totaling R$17 million. |
In the comparison between the first semester of 2016 and the same period of the previous year, the interest earning portion showed an increase of 7.6%, or R$205 million, due to: (i) an increase in the average spread, in the amount of R$138 million; and (ii) an increased volume of operations, in the amount of R$67 million. |
Non-Interest Earning Portion
Non-Interest Earning Portion – Breakdown
R$ million |
1H16 |
1H15 |
2Q16 |
1Q16 |
Variation | |
Semester |
Quarter | |||||
NII - Non-Interest Earning Portion | ||||||
NII - Non-Interest Earning Portion |
337 |
452 |
179 |
158 |
(115) |
21 |
Non-interest earning portion stood at R$179 million in the second quarter of 2016, showing a R$21 million increase, due to higher gains with arbitration of markets. In the comparison between the first semester of 2016 and the same period of the previous year, there was a decrease of R$115 million in the non-interest earning portion.
44 Economic and Financial Analysis Report – June 2016
Economic and Financial Analysis |
Insurance, Pension Plans and Capitalization Bonds
Below is an analysis of Grupo Bradesco Seguros’ Statement of Financial Position and Income Statement:
Consolidated Statement of Financial Position
R$ million |
Jun16 |
Mar16 |
Jun15 |
Variation % | |
Jun16 x Mar16 |
Jun16 x Jun15 | ||||
Assets | |||||
Current and Long-Term Assets |
218,690 |
212,967 |
191,343 |
2.7 |
14.3 |
Securities |
205,230 |
200,016 |
179,129 |
2.6 |
14.6 |
Insurance Premiums Receivable |
3,559 |
3,227 |
3,308 |
10.3 |
7.6 |
Other Loans |
9,901 |
9,724 |
8,906 |
1.8 |
11.2 |
Permanent Assets |
4,693 |
4,629 |
5,000 |
1.4 |
(6.1) |
Total |
223,383 |
217,595 |
196,343 |
2.7 |
13.8 |
* |
|||||
Liabilities | |||||
Current and Long-Term Liabilities |
198,823 |
194,090 |
173,544 |
2.4 |
14.6 |
Tax, Civil and Labor Contingencies |
3,184 |
3,116 |
2,804 |
2.2 |
13.6 |
Payables on Insurance, Pension Plan and Capitalization Bond Operations |
532 |
523 |
545 |
1.7 |
(2.4) |
Other Reserve Requirements |
4,458 |
7,478 |
5,629 |
(40.4) |
(20.8) |
Insurance Technical Reserves |
14,039 |
13,574 |
13,261 |
3.4 |
5.9 |
Life and Pension Plan Technical Reserves |
169,885 |
162,579 |
144,337 |
4.5 |
17.7 |
Capitalization Bond Technical Reserves |
6,725 |
6,820 |
6,968 |
(1.4) |
(3.5) |
Non-controlling Interest |
542 |
671 |
612 |
(19.2) |
(11.4) |
Shareholder's Equity (1) |
24,018 |
22,834 |
22,187 |
5.2 |
8.3 |
Total |
223,383 |
217,595 |
196,343 |
2.7 |
13.8 |
(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$15,584 million in June 2016.
Consolidated Income Statement
R$ million |
1H16 |
1H15 |
2Q16 |
1Q16 |
Variation % | |
1H16 x 1H15 |
2Q16 x 1Q16 | |||||
Insurance Written Premiums, Pension Plan Contributions and Capitalization Bond Income |
32,439 |
30,357 |
17,253 |
15,186 |
6.9 |
13.6 |
Premiums Earned from Insurance, Pension Plan Contribution and Capitalization Bond |
18,732 |
16,873 |
9,413 |
9,319 |
11.0 |
1.0 |
Financial Result from the Operation |
2,906 |
2,691 |
1,465 |
1,441 |
8.0 |
1.7 |
Sundry Operating Income |
635 |
421 |
348 |
287 |
50.8 |
21.3 |
Retained Claims |
(11,770) |
(10,199) |
(6,156) |
(5,614) |
15.4 |
9.7 |
Capitalization Bond Draws and Redemptions |
(2,527) |
(2,416) |
(1,301) |
(1,226) |
4.6 |
6.1 |
Selling Expenses |
(1,710) |
(1,641) |
(877) |
(833) |
4.2 |
5.3 |
General and Administrative Expenses |
(1,326) |
(1,201) |
(681) |
(645) |
10.4 |
5.6 |
Tax Expenses |
(369) |
(418) |
(171) |
(198) |
(11.7) |
(13.6) |
Other Operating Income/Expenses |
(467) |
(326) |
(193) |
(274) |
43.3 |
(29.6) |
Operating Result |
4,104 |
3,784 |
1,847 |
2,256 |
8.5 |
(18.1) |
Equity Result |
347 |
306 |
164 |
183 |
13.4 |
(10.4) |
Income before Taxes and Profit Sharing |
4,451 |
4,090 |
2,011 |
2,439 |
8.8 |
(17.5) |
Income Tax and Contributions |
(1,785) |
(1,404) |
(794) |
(991) |
27.1 |
(19.9) |
Profit Sharing |
(53) |
(47) |
(23) |
(30) |
12.8 |
(23.3) |
Non-controlling Interest |
(69) |
(73) |
(30) |
(39) |
(5.5) |
(23.1) |
Net Income |
2,544 |
2,566 |
1,164 |
1,380 |
(0.9) |
(15.7) |
Note: For comparison purposes, the effects of non-recurring events 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 |
2Q16 |
1Q16 |
4Q15 |
3Q15 |
2Q15 |
1Q15 |
4Q14 |
3Q14 |
Life and Pension Plans |
644 |
725 |
727 |
738 |
785 |
762 |
693 |
588 |
Health |
57 |
208 |
247 |
139 |
116 |
182 |
201 |
168 |
Capitalization Bonds |
111 |
133 |
125 |
122 |
145 |
152 |
120 |
74 |
Basic Lines and Other |
352 |
313 |
307 |
318 |
238 |
187 |
222 |
228 |
Total |
1,164 |
1,380 |
1,405 |
1,317 |
1,284 |
1,283 |
1,236 |
1,058 |
Performance Ratios
% |
2Q16 |
1Q16 |
4Q15 |
3Q15 |
2Q15 |
1Q15 |
4Q14 |
3Q14 |
Claims Ratio (1) |
76.8 |
72.1 |
71.9 |
73.1 |
71.4 |
71.7 |
70.9 |
72.7 |
Expense Ratio (2) |
10.1 |
9.9 |
10.4 |
10.4 |
10.7 |
10.4 |
10.6 |
10.5 |
Administrative Expenses Ratio (3) |
4.0 |
4.2 |
4.1 |
4.3 |
4.0 |
4.1 |
4.0 |
4.6 |
Combined Ratio (4) (5) |
89.6 |
86.1 |
86.5 |
86.9 |
86.5 |
86.8 |
85.9 |
86.5 |
(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 effects of non-recurring events are not considered.
Written Premiums, Pension Plan Contributions and Capitalization Bond Income
In comparison with the previous quarter, the turnover in the second quarter of 2016, showed a growth of 13.6%, driven by the "Life and Pension", "Auto/RE", "Capitalization" and "Health" products, which showed growths of 22.0%, 16.6%, 6.1% and 4.2%, respectively.
In the first semester of 2016, the production recorded a growth of 6.9% in comparison with the same period of the previous year influenced by "Health" and “Capitalization” products, which presented growth of 16.7% and 4.0%, respectively.
46 Economic and Financial Analysis Report – June 2016
Economic and Financial Analysis |
Insurance, Pension Plans and Capitalization Bonds
Indexes of Claims Ratio 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.
Improvement of administrative efficiency ratio, in the comparison between the second quarter of 2016 and the previous quarter, is due to: (i) the benefits generated with the rationalization of expenditures; and (ii) the increase of 13.6% in the revenue of the period.
Technical Reserves
48 Economic and Financial Analysis Report – June 2016
Economic and Financial Analysis |
Bradesco Vida e Previdência
R$ million (unless otherwise stated) |
2Q16 |
1Q16 |
4Q15 |
3Q15 |
2Q15 |
1Q15 |
4Q14 |
3Q14 |
Net Income |
644 |
725 |
727 |
738 |
785 |
762 |
693 |
588 |
Premium and Contribution Income (1) |
8,755 |
7,175 |
11,153 |
7,112 |
9,183 |
6,318 |
10,644 |
5,645 |
- Income from Pension Plans and VGBL |
7,337 |
5,786 |
9,744 |
5,739 |
7,921 |
5,081 |
9,371 |
4,383 |
- Income from Life/Personal Accidents Insurance Premiums |
1,418 |
1,389 |
1,409 |
1,373 |
1,262 |
1,237 |
1,273 |
1,262 |
Technical Reserves |
169,885 |
162,579 |
157,600 |
148,321 |
144,337 |
137,322 |
133,857 |
126,858 |
Investment Portfolio |
177,599 |
168,992 |
162,686 |
155,526 |
152,035 |
144,426 |
140,704 |
132,535 |
Claims Ratio |
38.0 |
31.2 |
38.9 |
35.8 |
34.4 |
35.3 |
35.0 |
36.6 |
Expense Ratio |
17.4 |
17.3 |
17.6 |
18.7 |
17.0 |
18.6 |
18.7 |
18.5 |
Combined Ratio |
61.1 |
56.1 |
63.6 |
61.5 |
59.7 |
61.1 |
61.8 |
63.4 |
Participants / Policyholders (in thousands) |
32,570 |
33,070 |
31,985 |
30,349 |
29,660 |
29,306 |
28,207 |
27,625 |
Premium and Contribution Income Market Share (%) (2) |
24.4 |
26.0 |
28.8 |
26.9 |
27.2 |
23.9 |
28.4 |
25.4 |
Life/AP Market Share - Insurance Premiums (%) (2) |
18.8 |
19.1 |
17.7 |
17.6 |
17.2 |
17.7 |
17.3 |
17.7 |
(1) Life/VGBL/PGBL/Traditional; and
(2) The second quarter of 2016 includes the latest data released by SUSEP (May/16).
Note: For comparison purposes, the effects of non-recurring events are not considered.
Net income for the second quarter of 2016 was 11.2% lower compared with the results from the previous quarter, influenced by the following factors: (i) the constitution of a supplemental coverage provision, whose calculation methodology considers the discount of the projected cash flow of the insurance contracts in force, based on the fixed-term structure of the interest rates (ETTJ). These curves showed approximately 1.0 p.p. of variation between the dates of the calculation base, resulting in an increase in the SCP (Supplemental Coverage Provision) in the order of R$144 million, with the reflex, net of tax, of The net income for the first semester of 2016 was 11.5% lower than the results from the same period of |
the previous year, influenced by the following factors: (i) the constitution of a supplemental coverage provision, as mentioned in the previous paragraph; (ii) an increase in the administrative efficiency index; (iii) an increase in the aliquot of the Social Contribution (CSLL); partially offset by: (iv) an increase of 2.8% in the revenue; (v) the maintenance of the claims ratio; and (vi) an increase in financial results.
In June 2016, technical reserves for Bradesco Vida e Previdência stood at R$169.9 billion, made up of R$161.4 billion from "Pension Plans and VGBL" and R$8.5 billion from "Life, Personal Accidents and other lines", resulting in an increase of 17.7% over June 2015. The Pension Plan and VGBL Investment Portfolio accounted for 28.9% of market funds in May 2016 (source: Fenaprevi). |
Growth of Participants and Life and Personal Accident Policyholders
|
| |
In June 2016, the number of Bradesco Vida e Previdência clients exceeded the 2.3 million mark of pension plan and VGBL participants, and 30.1 million life and personal accident policyholders. |
Such performance is fueled by the strength of the Bradesco brand and the improvement in selling and management policies. |
Bradesco 49
Economic and Financial Analysis |
Bradesco Saúde and Mediservice
R$ million (unless otherwise stated) |
2Q16 |
1Q16 |
4Q15 |
3Q15 |
2Q15 |
1Q15 |
4Q14 |
3Q14 |
Net Income |
57 |
208 |
247 |
139 |
116 |
182 |
201 |
168 |
Net Written Premiums |
5,119 |
4,909 |
4,864 |
4,621 |
4,376 |
4,186 |
4,078 |
3,851 |
Technical Reserves |
7,378 |
7,031 |
6,848 |
6,806 |
6,785 |
6,665 |
6,453 |
6,226 |
Claims Ratio |
94.2 |
87.5 |
85.7 |
89.9 |
89.7 |
88.5 |
87.7 |
87.6 |
Expense Ratio |
5.0 |
5.3 |
5.2 |
5.3 |
5.4 |
5.3 |
5.1 |
4.8 |
Combined Ratio |
104.2 |
99.6 |
99.7 |
102.3 |
102.9 |
101.5 |
99.5 |
98.1 |
Policyholders (in thousands) |
4,246 |
4,394 |
4,444 |
4,461 |
4,472 |
4,478 |
4,525 |
4,475 |
Written Premiums Market Share (%) (1) |
49.6 |
49.1 |
49.3 |
49.3 |
48.6 |
48.0 |
46.1 |
45.8 |
(1) The second quarter of 2016 includes the latest data released by ANS (May/16).
Note: For comparison purposes, effects of non-recurring events are not considered.
Net income for the second quarter of 2016 decreased by 72.6% in relation to the results calculated for the previous quarter, mainly due to: (i) an increase of 6.7 p.p. in claims; (ii) a decrease of financial and equity earnings; partially offset by: (iii) an increase of 4.3% in billing; and (iv) maintaining the administrative efficiency ratio. Net income for the first semester of 2016 showed a decrease of 11.1% in comparison with the results calculated in the same period of the previous year, mainly due to: (i) the increase of 1.8 p.p. in the claims ratio; (ii) the increase in the aliquot of the Social Contribution (CSLL); partially offset by: (iii) an increase of 17.1% in revenue; (iv) |
maintaining the commercialization index; and (v) the improvement in equity and financial results. In June 2016, Bradesco Saúde and Mediservice maintained a strong market position in the corporate sector (source: ANS). Approximately 139 thousand companies in Brazil have Bradesco Saúde insurance and Mediservice plans. Of the 100 largest companies in Brazil in terms of billing, 43 are Bradesco Saúde and Mediservice customers (source: Exame magazine – "Melhores e Maiores" ranking, July 2016). |
Number of Bradesco Saúde and Mediservice Policyholders
These two companies have a combined total of more than 4.2 million clients. The large share of corporate insurance in this portfolio (96.1% in June 2016) is proof of its high level of specialization and customization in providing group coverage plans. |
|
50 Economic and Financial Analysis Report – June 2016
Economic and Financial Analysis |
Bradesco Capitalização
R$ million (unless otherwise stated) |
2Q16 |
1Q16 |
4Q15 |
3Q15 |
2Q15 |
1Q15 |
4Q14 |
3Q14 |
Net Income |
111 |
133 |
125 |
122 |
145 |
152 |
120 |
74 |
Capitalization Bond Income |
1,425 |
1,343 |
1,369 |
1,477 |
1,323 |
1,338 |
1,432 |
1,416 |
Technical Reserves |
6,725 |
6,820 |
6,893 |
6,985 |
6,968 |
6,921 |
6,708 |
6,502 |
Customers (in thousands) |
2,995 |
3,076 |
3,190 |
3,287 |
3,349 |
3,393 |
3,433 |
3,436 |
Premium Income Market Share (%) (1) |
27.2 |
27.5 |
25.6 |
26.4 |
25.6 |
27.7 |
24.4 |
24.3 |
(1) The second quarter of 2016 includes the latest data released by SUSEP (May/16).
Net income for the second quarter of 2016 recorded a decrease of 16.5% over the previous quarter, primarily due to: (i) a decrease in financial income; partially offset by: (ii) the growth of 6.1% in revenue; and (iii) an improvement in the administrative efficiency ratio. Net income in the first semester of 2016 recorded a decrease of 17.8% 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); partially offset by: (iii) the 4.0% growth in the revenue; and (iv) maintaining the administrative efficiency ratio. Bradesco Capitalização reached first place among the capitalization bond companies, presenting a 4.0% growth in revenue during the period between January and May of 2016, in comparison with the same period of 2015, thanks to its transparency policy and by adjusting its products based on potential consumer demand, consistent with 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 that are concerned with socio-environmental causes, from which part of the revenue goes towards projects with such purpose. In addition to offering clients |
the opportunity to create a financial reserve, Capitalization Bonds with this socio-environmental profile seek to raise the client’s awareness of this subject’s importance and permit them to participate in a good cause that benefits society. Bradesco Capitalização currently has partnerships with the following institutions: (i) Fundação SOS Mata Atlântica (which contributes to preserving the biological and cultural diversity of the Atlantic Forest, encouraging 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 conservation 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 towards the conservation 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) |
2Q16 |
1Q16 |
4Q15 |
3Q15 |
2Q15 |
1Q15 |
4Q14 |
3Q14 |
Net Income |
41 |
46 |
52 |
87 |
73 |
42 |
60 |
37 |
Net Written Premiums |
1,549 |
1,328 |
1,380 |
1,548 |
1,466 |
1,401 |
1,319 |
1,655 |
Technical Reserves |
6,025 |
5,951 |
5,955 |
5,995 |
5,970 |
5,910 |
5,823 |
5,952 |
Claims Ratio |
56.3 |
58.4 |
56.9 |
56.3 |
57.3 |
61.2 |
62.1 |
62.8 |
Expense Ratio |
20.5 |
20.5 |
20.7 |
20.8 |
20.9 |
19.7 |
19.5 |
21.0 |
Combined Ratio |
102.3 |
106.5 |
105.1 |
102.6 |
103.7 |
107.3 |
106.4 |
105.4 |
Policyholders (in thousands) |
3,446 |
3,675 |
3,781 |
3,762 |
3,971 |
4,285 |
4,480 |
4,536 |
Premium Income Market Share (%) (1) |
9.3 |
9.1 |
9.5 |
9.7 |
10.0 |
9.9 |
10.1 |
10.6 |
(1) The second quarter of 2016 includes the latest data released by SUSEP (May/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 income in the second quarter of 2016 was 10.9% lower than the results presented in the previous quarter, due to: (i) the decrease in the financial results; partially offset by the: (ii) growth of 16.6% in revenue;(iii) decrease of 2.1 p.p. in the claims ratio; (iv) maintaining the commercialization index; and (v) improvement in the administrative efficiency ratio. Net income in the first semester of 2016 was 24.3% lower than in the same period of the previous year, mainly due to: (i) the decrease in financial and equity earnings; (ii) the increase of the Social Contribution (CSLL) aliquot; partially offset by: (iii) the decrease of 1.9 p.p. in the claims ratio; and (iv) maintaining the commercialization index. Bradesco Auto/RE is present in 40 of the 100 largest groups in the country, as the insurer of its equities. And, to ensure the retention of clients, the company has invested in the revision of its services, in both claims assistance and claims, in search of greater efficiency and quality in the provision of services. Despite the strong competition in the "Auto/RCF" sector, the insurance company has maintained its collection of around 1.5 million items, confirming its continued competitiveness. This achievement primarily originated from a more refined and segmented pricing strategy that helped to reduce the claims ratio and significant margin recovery, above the market average. In addition, strong investment in technology in this area has aided the simplification of internal processes, making the purchase of insurance more agile. With 31 units spread across the country, the network activity of the automotive centers of Bradesco Auto Center (BAC) offers 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, preventative maintenance checks and glass repairs. Mass insurance targets individual clients, self-employed professionals and SMEs. With a strategy focused on the “home insurance” segment, totaling more than 1.3 million insured homes, Bradesco Auto/RE is expanding the "monthly residential" products line into new distribution channels. Recently, "Bradesco Seguro Simpli Empresa", an easily purchased corporate product intended for commercial establishments and service providers, such as bakeries, pousadas (personalized hospitality), schools, gyms, cafeterias, and beauty salons, was launched. In a few months, its sale had already surpassed the mark of 28 thousand insurance policies. The simplified home and business insurance products stand out for their significant contribution to the results.
|
52 Economic and Financial Analysis Report – June 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 |
1H16 |
1H15 |
2Q16 |
1Q16 |
Variation |
As a % of 1H16 | |||
Semester |
Quarter | ||||||||
Amount |
% |
Amount |
% | ||||||
Fee and Commission Income | |||||||||
Card Income |
4,880 |
4,581 |
2,459 |
2,421 |
299 |
6.5 |
38 |
1.6 |
37.5 |
Checking Account |
2,774 |
2,276 |
1,410 |
1,364 |
498 |
21.9 |
46 |
3.4 |
21.3 |
Fund Management |
1,375 |
1,262 |
701 |
674 |
113 |
9.0 |
27 |
4.0 |
10.6 |
Loan Operations |
1,366 |
1,333 |
710 |
656 |
33 |
2.5 |
54 |
8.2 |
10.5 |
Collection |
811 |
778 |
412 |
399 |
33 |
4.2 |
13 |
3.3 |
6.2 |
Consortium Management |
568 |
499 |
290 |
278 |
69 |
13.8 |
12 |
4.3 |
4.4 |
Underwriting / Financial Advisory Services |
366 |
298 |
204 |
162 |
68 |
22.8 |
42 |
25.9 |
2.8 |
Custody and Brokerage Services |
321 |
264 |
171 |
150 |
57 |
21.6 |
21 |
14.0 |
2.5 |
Payments |
187 |
197 |
90 |
97 |
(10) |
(5.1) |
(7) |
(7.2) |
1.4 |
Other |
381 |
374 |
177 |
204 |
7 |
1.9 |
(27) |
(13.2) |
2.9 |
Total |
13,029 |
11,862 |
6,624 |
6,405 |
1,167 |
9.8 |
219 |
3.4 |
100.0 |
Business Days |
124 |
122 |
63 |
61 |
2 |
1.6 |
2 |
3.3 |
|
Explanations of the main items that influenced the variation in Fee and Commission Income between the periods can be found below.
Card Income Income from card fees totaled R$2,459 million in the second quarter of 2016, an increase of In the comparison between the first semester of 2016 and the same period of the previous year, the R$299 million or 6.5% 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 second quarter of 2016, the service revenues from checking accounts showed an increase of R$46 million, or 3.4%, in comparison with the previous quarter, mainly influenced by the greater number of business days in this quarter. In the comparison between the first semester of 2016 and the same period of the previous year, the income from current account services increased by R$498 million, or 21.9%, mainly due to: (i) the expansion of the portfolio of services rendered, with the inclusion of clients for the new “Classic” and “Exclusive” sections; and (ii) the increase in the volume of business.
Loan Operations Revenues from loan operations recorded an increase of 8.2%, or R$54 million, in the quarter-over-quarter comparison, and 2.5%, or R$33 million, in the comparison between the accrued semesters, originating mainly from higher income from collaterals, which increased 21.2% and 14.4%, respectively.
54 Economic and Financial Analysis Report – June 2016
Economic and Financial Analysis |
Fee and Commission Income
Fund Management In the second quarter of 2016, fund management income totaled R$701 million, showing an increase of R$27 million, or 4.0%, compared with the previous quarter, mainly due to the 1.2% increase in the volume of funds raised and managed. In the comparison between the first semester of 2016 and the same period of the previous year, the increase of R$113 million, or 9.0%, was primarily due to the increase in the volume of funds raised and managed, which grew 17.2% over the period, investments in fixed income funds being notable, with a growth of 18.1%.
R$ million |
Jun16 |
Mar16 |
Jun15 |
Variation % | |
Quarter |
12M | ||||
Shareholders' Equity | |||||
Investment Funds |
550,640 |
550,387 |
469,591 |
- |
17.3 |
Managed Portfolios |
44,306 |
40,400 |
38,898 |
9.7 |
13.9 |
Third-Party Fund Quotas |
8,502 |
5,653 |
6,239 |
50.4 |
36.3 |
Total |
603,448 |
596,440 |
514,728 |
1.2 |
17.2 |
x |
x |
x |
x |
x |
x |
R$ million |
Jun16 |
Mar16 |
Jun15 |
Variation % | |
Quarter |
12M | ||||
Distribution | |||||
Investment Funds – Fixed Income |
524,159 |
527,264 |
443,788 |
(0.6) |
18.1 |
Investment Funds – Equities |
26,481 |
23,123 |
25,803 |
14.5 |
2.6 |
Investment Funds – Third-Party Funds |
6,114 |
3,486 |
4,342 |
75.4 |
40.8 |
Total - Investment Funds |
556,754 |
553,873 |
473,933 |
0.5 |
17.5 |
Managed Portfolios - Fixed Income |
37,883 |
34,427 |
30,421 |
10.0 |
24.5 |
Managed Portfolios – Equities |
6,423 |
5,973 |
8,477 |
7.5 |
(24.2) |
Managed Portfolios - Third-Party Funds |
2,388 |
2,167 |
1,897 |
10.2 |
25.9 |
Total - Managed Funds |
46,694 |
42,567 |
40,795 |
9.7 |
14.5 |
Total Fixed Income |
562,042 |
561,691 |
474,209 |
0.1 |
18.5 |
Total Equities |
32,904 |
29,096 |
34,280 |
13.1 |
(4.0) |
Total Third-Party Funds |
8,502 |
5,653 |
6,239 |
50.4 |
36.3 |
Overall Total |
603,448 |
596,440 |
514,728 |
1.2 |
17.2 |
Cash Management Solutions (Payments and Collection) In the second quarter of 2016, billing and collection income presented a variation of In the comparison between the first semester of 2016 and the same period of the previous year, the increase of R$23 million or 2.4%, was due to the greater volume of processed documents, up from 1,095 million in the first semester of 2015 to 1,131 million in the first semester of 2016.
R$6 million or 1.2%, stable in comparison with the previous quarter.
Bradesco 55
Economic and Financial Analysis |
Fee and Commission Income
Consortium Management In the second quarter of 2016, total earnings from custody and brokerage services presented an increase of R$21 million, or 14.0%, compared with the previous quarter. This trend basically resulted: (i) from the higher volumes traded on BM&FBovespa; and (ii) from the increase of R$17 billion in assets in custody, which had an impact on custody and brokerage revenues. In the comparison between the first semester of 2016 and the same period of the previous year, the R$69 million or 13.8% 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 1,127 thousand active quotas, in June 2015, to 1,216 thousand active quotas in June 2016, generating an increase of 89 thousand net quotas.
Custody and Brokerage Services In the second quarter of 2016, total earnings from custody and brokerage services presented an increase of R$21 million, or 14.0%, compared with the previous quarter. This trend basically resulted: (i) from the higher volumes traded on BM&FBovespa; and (ii) from the increase of In the comparison between the first semester of 2016 and the same period of the previous year, the increase of R$57 million, or 21.6%, in income from custody and brokerage services, reflected the increase in the average volume of assets under custody in the period. Underwriting/Financial Advisory Services The increase in the quarter-over-quarter comparison, to the amount of R$42 million, or 25.9%, as well as in the comparison with the first semester of the previous year, to the amount of R$68 million, or 22.8%, refers, mainly, to increased activity on the capital market in the second quarter of 2016. It is important to note that variations recorded in this income derive from the capital market’s volatile performance.
R$17 billion in assets in custody, which had an impact on custody and brokerage revenues.
56 Economic and Financial Analysis Report – June 2016
Economic and Financial Analysis |
Personnel and Administrative Expenses
1H16 |
1H15 |
2Q16 |
1Q16 |
Variation |
As a % of 1H16 | ||||
Semester |
Quarter | ||||||||
Amount |
% |
Amount |
% | ||||||
Personnel Expenses | |||||||||
Structural |
6,041 |
5,708 |
3,016 |
3,025 |
333 |
5.8 |
(9) |
(0.3) |
37.7 |
Payroll/Social Charges |
4,422 |
4,214 |
2,210 |
2,212 |
208 |
4.9 |
(2) |
(0.1) |
27.6 |
Benefits |
1,619 |
1,494 |
806 |
813 |
125 |
8.4 |
(7) |
(0.9) |
10.1 |
Non-Structural |
1,595 |
1,355 |
866 |
728 |
240 |
17.7 |
137 |
19.0 |
10.0 |
Management and Employee Profit Sharing |
901 |
787 |
450 |
451 |
114 |
14.5 |
(1) |
(0.2) |
5.6 |
Provision for Labor Claims |
369 |
351 |
210 |
159 |
18 |
5.1 |
51 |
32.1 |
2.3 |
Training |
51 |
59 |
32 |
19 |
(8) |
(13.6) |
13 |
68.4 |
0.3 |
Termination Costs |
273 |
158 |
174 |
99 |
115 |
72.8 |
75 |
75.8 |
1.7 |
Total |
7,636 |
7,063 |
3,882 |
3,754 |
573 |
8.1 |
128 |
3.4 |
47.7 |
x |
|||||||||
Administrative Expenses | |||||||||
Outsourced Services |
2,060 |
1,918 |
1,067 |
993 |
142 |
7.4 |
74 |
7.5 |
12.9 |
Depreciation and Amortization |
1,147 |
1,024 |
581 |
566 |
123 |
12.0 |
15 |
2.7 |
7.2 |
Communication |
869 |
812 |
450 |
419 |
57 |
7.0 |
31 |
7.4 |
5.4 |
Data Processing |
829 |
730 |
383 |
446 |
99 |
13.6 |
(63) |
(14.1) |
5.2 |
Advertising and Marketing |
506 |
340 |
285 |
221 |
166 |
48.8 |
64 |
29.0 |
3.2 |
Asset Maintenance |
502 |
503 |
268 |
234 |
(1) |
(0.2) |
34 |
14.5 |
3.1 |
Rental |
472 |
459 |
231 |
241 |
13 |
2.8 |
(10) |
(4.1) |
2.9 |
Financial System Services |
448 |
393 |
220 |
228 |
55 |
14.0 |
(8) |
(3.5) |
2.8 |
Transportation |
334 |
312 |
168 |
166 |
22 |
7.1 |
2 |
1.2 |
2.1 |
Security and Surveillance |
334 |
299 |
168 |
166 |
35 |
11.7 |
2 |
1.2 |
2.1 |
Water, Electricity and Gas |
196 |
165 |
93 |
103 |
31 |
18.8 |
(10) |
(9.7) |
1.2 |
Materials |
154 |
164 |
75 |
79 |
(10) |
(6.1) |
(4) |
(5.1) |
1.0 |
Trips |
65 |
72 |
37 |
27 |
(7) |
(9.7) |
10 |
37.0 |
0.4 |
Other |
470 |
374 |
244 |
227 |
96 |
25.7 |
17 |
7.5 |
2.9 |
Total |
8,386 |
7,565 |
4,270 |
4,116 |
821 |
10.9 |
154 |
3.7 |
52.3 |
Total Personnel and Administrative Expenses |
16,022 |
14,628 |
8,152 |
7,870 |
1,394 |
9.5 |
282 |
3.6 |
100.0 |
Employees |
89,424 |
93,902 |
89,424 |
91,395 |
(4,478) |
(4.8) |
(1,971) |
(2.2) |
|
Service Points (1) |
61,565 |
74,270 |
61,565 |
63,552 |
(12,705) |
(17.1) |
(1,987) |
(3.1) |
|
(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) the decrease of the Bradesco Expresso correspondents.
Total Personnel and Administrative Expenses amounted to R$8,152 million in the second quarter of 2016, with an increase of 3.6%, or R$282 million, in comparison with the previous quarter. In the comparison between the first semester of 2016 and the same period of the previous year, total Personnel and Administrative Expenses showed an increase of 9.5%, or R$1,394 million.
Personnel Expenses Total personnel expenses amounted to R$3,882 million in the second quarter of 2016, showing an increase of 3.4%, or R$128 million, in comparison with the previous quarter, mainly due to the variation of R$137 million or 19.0% in the "non-structural" portion, mainly due to higher |
expenses of: (i) costs resulting from the termination of employment contracts, to the amount of R$75 million; and (ii) provision for labor lawsuits, to the amount of R$51 million. |
Bradesco 57
Economic and Financial Analysis |
Personnel and Administrative Expenses
In the comparison between the first semester of 2016 and the same period of the previous year, the increase of R$573 million, or 8.1% in personnel expenses, a 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 relating to payroll, social charges and benefits, that was affected by higher salaries, in accordance with the 2015 collective agreement; and (ii) the "non-structural" portion variation, mainly due to higher expenses of: (a) costs resulting from the termination of employment contracts, to the amount of R$115 million and (b) profits shared between the administrators and employees (PLR), to the amount of R$114 million.
(1) The reduction in the fourth quarter of 2014 includes, mainly, the transfer of 2,431 employees of Scopus Tecnologia to IBM Brasil. Administrative Expenses The increase of 3.7% or R$154 million in administrative expenses in the second quarter of 2016, compared with the previous quarter, was mainly due to the increase in the volume of business and services concentrated in this period which, consequently, resulted in higher expenses of: (i) outsourced services, to the amount of The 10.9% increase, or R$821 million, in administrative expenses in the comparison between the first semester of 2016 and the same period of the previous year, was due, mainly, to the increasing expenses of: (i) growth in business and services volumes in the period; (ii) advertising and publicity campaigns; (iii) contractual adjustments; and offset: (iv) by optimization of Service Points.
R$74 million; (ii) advertising and publicity, to the amount of R$64 million; (iii) asset maintenance and conservation, to the amount of R$34 million; and (iv) communication, to the amount of
R$31 million; partially offset by: (v) lower data processing expenses, in the amount of
R$63 million, affected by dollar devaluation in the period.
Operating Coverage Ratio (1)
In this quarter, the coverage ratio over the last
12 months remained stable in comparison with the previous quarter, mainly due to ongoing cost control efforts, including (a) the Efficiency Committee’s initiatives; (b) investments in Information Technology, which totaled R$2,993 billion in the first semester of 2016; and (c) measures applied to increase the offer of products and services available to the entire client base.
58 Economic and Financial Analysis Report – June 2016
Economic and Financial Analysis |
Tax Expenses
Tax expenses totaled R$1,326 million in the second quarter of 2016, showing a decrease of R$92 million, or 6.5%, in relation to the previous quarter, primarily due to (i) the increase, in the first quarter of 2016, of IPTU expenses due to the advanced payment of this tax; and (ii) the reduction of expenses with PIS/Cofins, derived from the decrease in taxable income in the quarter. In the comparison between the first semester of 2016 and the same period of the previous year, such expenses increased by R$84 million, or 3.2%, primarily due to the increase in expenses with PIS/Cofins/ISS, derived from the increase in |
taxable income in the period, mainly of fee and commission income and net interest income.
|
Equity in the earnings (losses) of affiliates
In the second quarter of 2016, equity in the earnings (losses) of affiliates registered at R$22 million, a decrease of R$18 million compared with the previous quarter, and an increase of R$49 million compared with the first semester of the previous year, primarily due to the equity in the earnings (losses) obtained with the "IRB – Brasil Resseguros" affiliate. |
|
Non-Operating Income
In the second quarter of 2016, non-operating income recorded a loss of R$56 million, showing a decrease of R$31 million, or 35.6%, in comparison with the previous quarter, and an increase of R$20 million, or 16.3%, in comparison with the first semester of the previous year, essentially due to the variation of non-operating expenses (such as losses on sale of foreclosed assets/other) in each period.
Bradesco 59
Economic and Financial Analysis |
(This page was left intentionally blank)
60 Economic and Financial Analysis Report – June 2016
Return to Shareholders |
Corporate Governance
Bradesco’s Management is made up of the Board of Directors and the Statutory Board of Executive Officers. The Board of Directors being composed of eight members, seven of which are external members, including the Chairman (Mr. Lázaro de Mello Brandão), and one of which is an internal member (the Chief Executive Officer, Mr. Luiz Carlos Trabuco Cappi), who was elected at the Annual Shareholders’ Meeting and who is eligible for reelection. The Board of Directors elects the members of the Board of Executive Officers. The Board of Directors is advised in its activities, by seven (7) Committees, two (2) of which are Statutory Committees (Audit and Compensation) and five (5) of which are Non-Statutory Committees (Ethical Conduct, Internal Controls and Compliance, Integrated Risk Management and Capital Allocation, Nomination and Sustainability). Several Executive Committees report to the Board of Executive Officers. |
In addition to the stated Audit Committee, Bradesco also makes use of the permanent Fiscal Council, elected by the shareholders, and the Internal Audit, which reports to the Board of Directors, as the main oversight agencies of its administrative/operational structure. 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 (bradescori.com.br – Corporate Governance Section). |
Investor Relations area – RI
The commitment to transparency, democratization of information, punctuality and the pursuit of the best practices are essential factors that are constantly reinforced by Bradesco’s Investor Relations area. In the second quarter of 2016, there were 106 events promoted with national and international investors, through conferences, meetings, conference calls and institutional presentations, assisting over 1,107 investors. During the period, there was also the 3rd Bradesco Insurance Day, which gathered 93 investors at Bradesco Seguros’ headquarters in Alphaville. At this event, a presentation was given regarding the positioning, operational strategy, structure and the main lines of growth of Grupo Bradesco Seguros, the national market leader in insurance. |
Reaffirming the commitment to transparency in the disclosure of information, the online version of the Integrated Report 2015 was launched for the first time. Through this single-environment virtual platform, the user can navigate institutional, business and financial information, as well as sustainability practices and initiatives more easily and dynamically. The site is also fully accessible, allowing it to be accessed by all our audiences, including those with a visual impairment, through the Virtual Vision tool, software that reads the screen out loud to clients free of charge, enabling, in addition to the reading of the document, account access in order to perform transactions, the use of the Office Package, internet browsing and use of all the computer’s functions. The Online version is available at the following website: bradescori.com.br/relatoriointegrado2015. |
62 Economic and Financial Analysis Report - June 2016
Return to Shareholders |
Sustainability
Inventory of GHG Emissions and ISO 14064 For the eighth consecutive year, Bradesco has reported the direct and indirect greenhouse gas (GHG) emissions of all companies over which it maintains operational control. The 2015 inventory was prepared and verified according to ABNT-NBR ISO 14064 and constitutes the main |
instrument of quantification, monitoring and verification of GHG emissions by Bradesco. When performing the inventory, we identify and learn about our emissions sources, setting goals and strategies to mitigate them. | |
Corporate Social Investment Benchmarking (BISC) On May 27, we concluded our participation in the 8th edition of BISC. The research was created for the annual monitoring of private social investments in Brazil, providing single mapping of the country, displaying major trends in this area. |
Participation allows us to demonstrate the different dimensions and overall profile of the social projects performed by Bradesco, according to legal requirements. |
Bradesco Shares
Number of Shares – Common and Preferred Shares
In thousands |
Jun16 |
Mar16 |
Jun15 |
Common Shares |
2,772,226 |
2,772,226 |
2,520,695 |
Preferred Shares |
2,759,659 |
2,759,659 |
2,511,189 |
Subtotal – Outstanding Shares |
5,531,885 |
5,531,885 |
5,031,884 |
Treasury Shares |
21,717 |
21,717 |
16,845 |
Total |
5,553,602 |
5,553,602 |
5,048,729 |
In June 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 BBD Participações S.A., whose shareholders constitute the majority of the members of the Board of Directors of the Statutory Board of Executive Officers of Bradesco and more senior officers. |
Bradesco 63
Return to Shareholders |
Bradesco Shares
Number of Shareholders – Domiciled in Brazil and Abroad
|
Jun16 |
% |
Ownership of |
Jun15 |
% |
Ownership of |
Individuals |
326,493 |
89.9 |
20.5 |
326,318 |
89.8 |
21.6 |
Companies |
35,738 |
9.8 |
45.3 |
35,845 |
9.9 |
45.0 |
Subtotal Domiciled in Brazil |
362,231 |
99.7 |
65.8 |
362,163 |
99.7 |
66.6 |
Domiciled Abroad |
1,198 |
0.3 |
34.2 |
1,246 |
0.3 |
33.4 |
Total |
363,429 |
100.0 |
100.0 |
363,409 |
100.0 |
100.0 |
In June 2016 Bradesco had 363,429 shareholders, 362,231 residing in Brazil, representing 99.7% of the total number of shareholders with 65.8% of the Company’s share |
capital. The amount of shareholders residing abroad was 1,198, representing 0.3% of the number of shareholders with 34.2% of the share capital. | |
Average Daily Trading Volume of Shares During the first semester of 2016 the average daily trading volume of our shares on the New York Stock Exchange (NYSE) and on BM&FBovespa reached R$718 million, which is the highest value presented in the series below. |
This amount was 11.0% higher than the average daily trading volume in the previous year, mainly due to the trading of Bradesco ADRs on the NYSE. |
(1) BBDC3 “Common Shares” and BBDC4 “Preferred Shares”; and
(2) BBD “Preferred Shares” and BBDO “Common Shares” (as of March 2012).
64 Economic and Financial Analysis Report - June 2016
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, in late December 2005, R$100 were invested, Bradesco’s shares would be worth approximately R$286 at the end of June 2016, which is a higher appreciation compared to that which was presented by the Ibovespa within the same period. |
Share and ADR Performance (1)
In R$ (unless otherwise stated) |
2Q16 |
1Q16 |
Variation % |
1H16 |
1H15 |
Variation % |
Adjusted Net Income per Share |
0.75 |
0.74 |
1.2 |
1.50 |
1.59 |
(5.7) |
Dividends/Interest on Shareholders' Equity – Common Share (after Income Tax) |
0.21 |
0.21 |
0.3 |
0.42 |
0.45 |
(5.2) |
Dividends/Interest on Shareholders' Equity – Preferred Share (after Income Tax) |
0.23 |
0.23 |
0.3 |
0.47 |
0.49 |
(5.2) |
In R$ (unless otherwise stated) |
Jun16 |
Mar16 |
Variation % |
Jun16 |
Jun15 |
Variation % |
Book Value per Common and Preferred Share |
17.42 |
16.87 |
3.2 |
17.42 |
15.71 |
10.9 |
Last Trading Day Price – Common Shares |
27.01 |
27.35 |
(1.2) |
27.01 |
25.31 |
6.7 |
Last Trading Day Price – Preferred Shares |
25.18 |
24.61 |
2.3 |
25.18 |
25.78 |
(2.3) |
Last Trading Day Price – ADR ON (US$) |
8.09 |
7.82 |
3.5 |
8.09 |
7.64 |
5.9 |
Last Trading Day Price – ADR PN (US$) |
7.81 |
6.77 |
15.4 |
7.81 |
8.33 |
(6.2) |
Market Capitalization (R$ million) (2) |
144,366 |
143,720 |
0.4 |
144,366 |
142,098 |
1.6 |
(1) Adjusted for corporate events in the periods; and
(2) Number of shares (excluding treasury shares) vs. closing price for common and preferred shares on the last trading day of the period.
Bradesco 65
Return to Shareholders |
Bradesco Shares
Recommendation of Market Analysts – Target Price |
||
Market analysts issue periodical recommendations on Bradesco’s preferred shares (BBDC4). In July 2016, we analyzed seven reports prepared by these analysts. Their |
recommendations and a general consensus on the target price for June 2017 can be found below: |
Recommendations % |
Target Price in R$ for Jun17 | ||
Buy |
57.1 |
Average |
29.13 |
Keep |
42.9 |
Standard Deviation |
3.72 |
Sell |
- |
Higher |
34.00 |
Under Analysis |
- |
Lower |
23.00 |
For more information on the target price and the recommendations of each market analyst that monitors the performance of Bradesco’s shares, go to our Shareholders Relationship website at: bradescori.com.br > Information for Shareholders > Analysts’ Consensus.
Market Capitalization
On June 30, 2016, Bradesco’s market capitalization, in view of the closing prices of Common and Preferred shares, was R$144.4 billion, an increase of 1.6% compared with June |
2015. It is worth mentioning that the Ibovespa index decreased 2.9% in the same period. |
66 Economic and Financial Analysis Report - June 2016
Return to Shareholders |
Main Indicators
Price/Earnings Ratio(1): Indicates the possible number of years within which the investor would recover the capital invested, based on the closing prices of common and preferred shares.
(1) Twelve-month adjusted net profit. Price to Book Ratio: Indicates the multiple by which Bradesco’s market capitalization exceeds its book value. Dividend Yield(1) (2): The ratio between share price and dividends and/or interest on shareholders’ equity paid to shareholders in the last 12 months, which indicates the return on investment represented by the allocation of net profit. (1) Source: Economatica; and (2) Calculated by the share with highest liquidity.
Bradesco 67
Return to Shareholders |
Dividends/Interest on Shareholders’ Equity – JCP
During the first six months of 2016, R$2,906 million was assigned to shareholders as interest on shareholders’ equity (JCP) and the total JCP assigned to shareholders accounted for 38.0% 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.
(1) In the last 12 months.
Weight on Main Stock Indexes
Bradesco shares are listed on 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 the companies listed on the IBrX-50 index and that choose to adopt transparent greenhouse gas emission practices in order to take part in this initiative) 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 NYSE’s Dow Jones Sustainability World Index and on the Madrid Stock Exchange’s FTSE Latibex Brazil Index.
Jun16 |
In % (1) |
Ibovespa |
9.6 |
IBrX-50 |
10.2 |
IBrX-100 |
9.1 |
IBrA |
8.9 |
IFNC |
20.3 |
ISE |
5.2 |
IGCX |
6.8 |
IGCT |
11.1 |
ITAG |
11.9 |
ICO2 |
14.9 |
MLCX |
9.8 |
(1) Represents the Bradesco shares’ weight on Brazil’s main stock indexes.
68 Economic and Financial Analysis Report - June 2016
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:
|
Jun16 |
Mar16 |
Jun15 |
Mar15 |
Banks – Source : Brazilian Central Bank (Bacen) | ||||
Demand Deposits |
N/A |
7.3 |
10.4 |
12.2 |
Savings Deposits |
N/A |
13.5 |
13.9 |
14.0 |
Time Deposits |
N/A |
8.4 |
9.0 |
10.0 |
Loan Operations |
9.8 (1) (2) |
9.8 (1) |
10.1 |
10.1 |
Loan Operations - Private Institutions |
22.6 (1) (2) |
22.6 (1) |
22.4 |
22.2 |
Loan Operations - Vehicles Individuals (CDC + Leasing) |
13.1 (1) (2) |
13.1 (1) |
13.2 |
13.1 |
Payroll-Deductible Loans |
12.7 (1) (2) |
12.7 (1) |
12.3 |
12.1 |
Number of Branches |
20.0 |
20.1 |
20.3 |
20.4 |
Banks – Source : Social Security National Institute (INSS)/Dataprev | ||||
Benefit Payment to Retirees and Pensioners |
28.0 |
27.7 |
27.2 |
26.8 |
Banks – Source : Anbima | ||||
Managed Investment Funds and Portfolios |
20.0 (2) |
20.2 |
18.7 |
18.4 |
Insurance, Pension Plans and Capitalization Bonds – Source: Insurance Superintendence (Susep) and National Agency for Supplementary Healthcare (ANS) | ||||
Insurance, Pension Plan and Capitalization Bond Premiums |
24.3 (2) |
24.8 |
24.8 |
23.5 |
Insurance Premiums (including Long-Term Life Insurance - VGBL) |
23.9 (2) |
24.4 |
24.4 |
22.9 |
Life Insurance and Personal Accident Premiums |
18.8 (2) |
19.1 |
17.2 |
17.7 |
Auto/Basic Lines Insurance Premiums |
9.3 (2) |
9.1 |
10.0 |
9.9 |
Auto/Optional Third-Party Liability (RCF) Insurance Premiums |
11.9 (2) |
11.1 |
12.5 |
12.1 |
Health Insurance Premiums |
49.6 (2) |
49.1 |
48.6 |
48.0 |
Income from Pension Plan Contributions (excluding VGBL) |
28.5 (2) |
28.8 |
30.5 |
28.5 |
Capitalization Bond Income |
27.2 (2) |
27.5 |
25.6 |
27.7 |
Technical Reserves for Insurance, Pension Plans and Capitalization Bonds |
26.3 (2) |
26.6 |
26.9 |
26.9 |
Income from VGBL Premiums |
23.9 (2) |
25.6 |
27.0 |
23.2 |
Income from Unrestricted Benefits Generating Plans (PGBL) Contributions |
22.8 (2) |
23.3 |
26.6 |
23.9 |
Insurance and Pension Plans – Source: National Federation of Life and Pension Plans (Fenaprevi) | ||||
Pension Plan Investment Portfolios (including VGBL) |
28.5 (2) |
28.7 |
30.0 |
30.0 |
Leasing – Source: Brazilian Association of Leasing Companies (ABEL) | ||||
Lending Operations |
17.1 (2) |
16.7 |
18.6 |
19.2 |
Consortia – Source: Bacen | ||||
Real Estate |
27.6 (2) |
27.9 |
28.0 |
27.7 |
Auto |
29.6 (2) |
29.2 |
27.8 |
27.7 |
Trucks, Tractors and Agricultural Implements |
17.8 (2) |
17.6 |
16.7 |
16.3 |
International Area – Source: Bacen | ||||
Export Market |
17.0 |
16.0 |
15.8 |
15.0 |
Import Market |
13.7 |
11.5 |
12.2 |
10.1 |
(1) SFN data is preliminary; and
(2) Reference Date: May/16.
N/A – Not available.
70 Economic and Financial Analysis Report - June 2016
Market Share of Products and Services
Branch Network
Region |
Jun16 |
Market Share |
Jun15 |
Market Share | ||
Bradesco |
Market |
Bradesco |
Market | |||
North |
273 |
1,151 |
23.7% |
276 |
1,144 |
24.1% |
Northeast |
843 |
3,578 |
23.6% |
847 |
3,629 |
23.3% |
Midwest |
337 |
1,799 |
18.7% |
344 |
1,820 |
18.9% |
Southeast |
2,315 |
11,636 |
19.9% |
2,393 |
11,858 |
20.2% |
South |
715 |
4,197 |
17.0% |
768 |
4,315 |
17.8% |
Total |
4,483 |
22,361 |
20.0% |
4,628 |
22,766 |
20.3% |
Ratings
Fitch Ratings | |||||||
International Scale |
Domestic Scale | ||||||
Viability |
Support |
Domestic Currency |
Foreign Currency |
Domestic | |||
bb+ |
3 |
Long Term |
Short Term |
Long Term |
Short Term |
Long Term |
Short Term |
bb+ |
B |
bb+ |
B |
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 |
Aa1.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 |
Reserve Requirements
% |
Jun16 |
Mar16 |
Dec15 |
Sept15 |
Jun15 |
Mar15 |
Dec14 |
Sept14 |
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 |
24.5 |
20 |
20 |
20 |
Additional (2) |
5.5 |
5.5 |
5.5 |
5.5 |
5.5 |
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 |
25 |
20 |
20 |
20 |
20 |
Additional (2) |
11 |
11 |
11 |
11 |
11 |
11 |
11 |
11 |
Free |
64 |
64 |
64 |
64 |
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 May 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
Investments in Infrastructure, Information Technology and Telecommunications
In an increasingly digital world, Bradesco demonstrates its pioneering spirit in innovation and technologies that make the lives of its clients increasingly simpler and give them more autonomy. In view of this objective, we highlight:
· Stock market clients can view information on regarding their assets in real time and make purchase/sale orders of shares directly on the new Home Broker website, where a visible payment bill with an auto-fill option appears. This platform gives clients agility and a unique negotiation experience;
· Poupa Troco Bradesco, which allows the investor to automatically transfer the sum of cents remaining from debits in their current account, plus a predetermined value to a savings account;
· The Digital Check Deposit service, offered to the LE public, among other features, allows clients to deposit checks from any Bank, via the image and data capture of the checks, using a scanner, and to transmit them to the Bank using Bradesco Net Empresa. This operation is quick and safe, and can be conducted at any time, every day of the week, without having to go into a Branch;
· Online, via Internet Banking, Individual clients can renegotiate their debts, simulate the payment in installments, choose the date for the first payment and also choose options for the payment of the full amount or in installments via direct debit or collection voucher;
· The Bradesco Saúde application has been launched, which allows clients to check details |
of the contracted plan, access the electronic version of the card, track reimbursement status, in addition to locating clinics, pharmacies and doctors using the application. Now also available for devices using the Android operating system;
· Bradesco Seguros has been recognized as one of the 10 most innovative insurers in the 2016 Efma Global Innovator Insurance Award. The "Calamity Operation" innovation project was awarded the "Silver Award Trophy" in the Claims Management category in the Efma Innovation in Insurance awards; and
· Another innovative solution of note is the Pulseira para Pagamentos (Payment Wristband), which utilizes proximity communication technologies and allows the payment for purchases simply and quickly, just by approaching a terminal equipped with a reader for this technology whilst wearing this device. The wristband, launched in partnership with Visa, is being tested by selected people and during the 2016 Rio Olympic Games will be accepted at all of the sports stadia’s payment terminals. To use it, the user tops up credits –as with a pre-paid card – by means of an application, which can also monitor their transaction history, view balances and block the wristband in the case of theft or loss.
As a prerequisite for its continuous expansion, Bradesco invested R$2,993 million in Infrastructure, Information Technology and Telecommunications in the first semester of 2016. |
R$ million |
1H16 |
2015 |
2014 |
2013 |
2012 |
Infrastructure |
442 |
1,268 |
1,049 |
501 |
718 |
Information Technology and Telecommunications |
2,551 |
4,452 |
3,949 |
4,341 |
3,690 |
Total |
2,993 |
5,720 |
4,998 |
4,842 |
4,408 |
72 Economic and Financial Analysis Report - June 2016
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 market’s dynamism encourages Bradesco to engage in the continuous improvement of this activity in pursuit of better practices, leading Bradesco to use its internal market risk models, which have been used to calculate regulatory capital since January 2013. Bradesco controls corporate 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 at every level of the organization, from business areas to the Board of Directors.
The management process results in the proactive identification, measurement, mitigation, monitoring and reporting of risks, which is necessary when taking into account 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: 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 Bradesco’s supporting areas. On an annual basis, the capital plan is devised by Bradesco, 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: bradescori.com.br. |
Bradesco 73
Basel Ratio
In June 2016, the Capital of the Prudential Conglomerate reached the amount of R$102,548 million, compared to assets weighted by the risk of R$580,568 million. The total Basel ratio, in the Prudential Conglomerate, presented an increase of 0.8 p.p., from 16.9% in March 2016, to 17.7%, in June 2016, and the Principal Capital from 12.9% in March 2016 to 13.7% in June 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 risk; and offset: (iii) the increase of prudential adjustments, from R$16,626 million, in March 2016, to R$16,999 million, in June 2016. Additionally, it is important to stress that in the second quarter of 2016 the Central Bank authorized the use of Subordinated Letters of Credit to compose Tier II, the amount (with interest) of which, restated on June 30, 2016, reached R$1,107 million. |
R$ million |
Basel III | |||||||
Prudential Conglomerate (1) |
Financial Conglomerate | |||||||
Jun16 |
Mar16 |
Dec15 |
Sept15 |
Jun15 |
Mar15 |
Dec14 |
Sept14 | |
Calculation Basis | ||||||||
Capital |
102,548 |
100,452 |
102,825 |
93,090 |
97,016 |
93,608 |
98,605 |
95,825 |
Tier I |
79,377 |
76,704 |
77,507 |
73,577 |
77,503 |
74,095 |
77,199 |
74,127 |
Common Equity |
79,377 |
76,704 |
77,507 |
73,577 |
77,503 |
74,095 |
77,199 |
74,127 |
Shareholders' Equity |
96,358 |
93,330 |
88,907 |
86,233 |
86,972 |
83,937 |
81,508 |
79,242 |
Non-controlling/Other |
18 |
- |
- |
- |
- |
- |
- |
- |
Prudential Adjustments provided for in CMN Resolution 4192/13 (2) |
(16,999) |
(16,626) |
(11,400) |
(12,656) |
(9,469) |
(9,842) |
(4,309) |
(5,115) |
Tier II |
23,171 |
23,748 |
25,318 |
19,513 |
19,513 |
19,513 |
21,406 |
21,698 |
Subordinated debt (before CMN Resolution nº 4,192/13) |
14,796 |
16,725 |
19,513 |
19,513 |
19,513 |
19,513 |
21,406 |
21,698 |
Subordinated debt (according to CMN Resolution nº 4,192/13) (3) |
8,375 |
7,023 |
5,805 |
- |
- |
- |
- |
- |
Risk-Weighted Assets (RWA) |
580,568 |
595,757 |
612,217 |
643,924 |
607,226 |
614,577 |
597,213 |
588,752 |
Credit Risk |
527,254 |
543,260 |
556,441 |
585,507 |
552,852 |
557,018 |
544,798 |
534,165 |
Operating Risk |
38,502 |
38,502 |
37,107 |
37,107 |
39,117 |
39,117 |
30,980 |
30,980 |
Market Risk |
14,813 |
13,996 |
18,670 |
21,310 |
15,257 |
18,442 |
21,435 |
23,607 |
Total Ratio |
17.7% |
16.9% |
16.8% |
14.5% |
16.0% |
15.2% |
16.5% |
16.3% |
Tier I Capital |
13.7% |
12.9% |
12.7% |
11.4% |
12.8% |
12.1% |
12.9% |
12.6% |
Common Equity |
13.7% |
12.9% |
12.7% |
11.4% |
12.8% |
12.1% |
12.9% |
12.6% |
Tier II Capital |
4.0% |
4.0% |
4.1% |
3.0% |
3.2% |
3.1% |
3.6% |
3.7% |
Subordinated debt (before CMN Resolution nº 4,192/13) |
2.6% |
2.8% |
3.2% |
3.0% |
3.2% |
3.1% |
3.6% |
3.7% |
Subordinated debt (according to CMN Resolution nº 4,192/13) (3) |
1.4% |
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 performed based on the Conglomerate Financial Results until December 2014 and the Prudential Conglomerate Results from January 2015;
(2) Criteria used, as of October 2013 by CMN Resolution No. 4,192/13 (including subsequent amendment); and
(3) In June 2016, Bacen authorized the use of Subordinated Letters of Credit to compose Tier II.
74 Economic and Financial Analysis Report - June 2016
Independent Auditors’ Report |
Independent Reasonable Assurance Report on the 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 supplementary accounting information of Banco Bradesco S.A. for the six-month period ended as at June 30, 2016 in the form of reasonable assurance conclusion that based on our work, described within this report, the supplementary accounting information included within the Economic and Financial Analysis Report is 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 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 determines are 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 examine the supplementary accounting information included within the Economic and Financial Analysis Report prepared by Bradesco and to report thereon in the form of a reasonable 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 reasonable assurance about whether the supplementary accounting information included within the Economic and Financial Analysis Report is 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 judgment, including the assessment of risks of material misstatement in the supplementary accounting information of Banco Bradesco S.A. whether due to fraud or error, however, this does not include the search and identification of fraud or error.
In making those risk assessments, we have considered internal controls relevant to the preparation and presentation of supplementary accounting information in order to design assurance procedures that are appropriate in the circumstances, but not for the purposes of expressing a conclusion as to the effectiveness of Bradesco’s internal control over the preparation and presentation of the supplementary accounting information. Our engagement also includes the assessment of the appropriateness of the reasonableness of the supplementary accounting information within the Economic and Financial Analysis Report in the circumstances of the engagement, evaluating the appropriateness of the procedures used in the preparation of the supplementary accounting information and the reasobleness of estimates made by Bradesco and evaluating the overall presentation of the supplementary accounting information. The reasonable assurance level is less than an audit.
76 Report on Economic and Financial Analysis – June 2016
Independent Auditors’ Report |
Independent Reasonable Assurance Report on 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 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.
Criteria for preparing the supplementary accounting information
The supplementary accounting information disclosed within the Economic and Financial Analysis Report, for the six-month period ended June 30, 2016 has been prepared by the Management of Bradesco, based on the information contained in the consolidated financial statements on June 30, 2016 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 that date.
Conclusion
Our conclusion has been formed on the basis of, and is limited to the matters outlined in this report.
We believe that the evidence we have obtained is sufficient and appropriate to provide a basis for our conclusion. In our opinion, the supplementary accounting information included within the Economic and Financial Analysis Information Report is presented, in all material respects, in accordance with the information referred to in the “Criteria for preparing the supplementary accounting information” paragraph.
Osasco, July 27, 2016
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
78 Report on Economic and Financial Analysis – June 2016
Consolidated Financial Statements, Independent Auditors' Report, Audit Committee Report Summary and Fiscal Council’s Report
Management Report
Dear Shareholders, We hereby present the Consolidated Financial Statements of Banco Bradesco S.A related to the first semester of 2016, in accordance with the accounting practices used in Brazil and applicable to institutions authorized to operate by the Brazilian Central Bank. Founded in 1943, Bradesco is one of the largest financial groups in Brazil, it is present in all regions of the country and always committed to the economic growth and social development of the country, besides being in constant pursuit of excellence in all services, including customer service, and in profitability for its shareholders and investors. Among Bradesco Organization’s significant milestones during the period is Banco Bradesco’s acquisition operation, in July 1st, 2016, of 100% of the equity of HSBC Bank Brasil S.A. – Banco Múltiplo and HSBC Serviços e Participações Ltda., with the formal approval of the competent authorities. The clients of HSBC Brasil will continue being served in the branches as usual and now count on products, services and convenience offered by Bradesco. This acquisition is the largest ever held by Bradesco, which consolidates its position in the domestic financial market. Economic Comment The moderate rate of growth of the American economy, confirmed mainly by recent data from the labor market and investments, resulted in a more gradual approach from the Federal Reserve. The more direct implication of this event is the depreciation of the US dollar in relation to other currencies and the decreasing trend in global interest. This situation favors the prices of Brazilian assets and is strengthened by the appreciation of the main agricultural commodities exported by the country. Consumer and business confidence is already being restored, which should result in the recovery of the domestic economic activity over the subsequent quarters. The adjustment in external accounts continues, while the stabilization of the debt/GDP in the medium term remains the main challenge for the new government. 1. Result for the Period In the first semester of 2016, Bradesco’s Net Income reached R$8.255 billion, equivalent to R$1.49 per share and profitability of 17.3% over the average Shareholders’ Equity(*). The annualized return on Average Total Assets was 1.5%. The taxes and contributions, including pensions, paid or provisioned, reached R$20.155 billion in the semester, whereby R$6.527 billion was related to withheld taxes and those collected from third parties and R$13.628 billion calculated based on the activities developed by the Bradesco Organization, equivalent to 165.1% of the Net Income. For the shareholders, in the first semester, R$2.906 billion was destined as Interest on Own Capital, in gross value, of which R$1.567 billion was paid monthly in intermediaries and R$1.339 billion was provisioned. The intermediate Interest on Shareholders’ Equity paid on July 18, 2016 represents approximately 10 times the value of monthly Interest paid (net of Withholding Income Tax). 2. Capital and Reserves At the end of the semester, the paid-in Capital Stock was of R$51.100 billion. Added to the Equity Reserves of R$45.258 billion, it resulted in a Shareholders’ Equity of R$96.358 billion, with a growth of 10.8% in the same period of the previous year, corresponding to the equity value of R$17.42 per share. Bradesco’s Market Value, calculated on the basis of its shares listing, reached R$144.366 billion on June 30, 2016, equivalent to 1.5 times the Shareholders’ Equity. The Managed Shareholders’ Equity is equivalent to 9.3% of the Consolidated Assets, which add up to R$1.042 trillion, with a growth of 9.9% on June 2015. Thus, the index of solvency reached 17.7%, 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 semester, the immobilization index, with regard to the Reference Equity, was of 33.8% in the Prudential Consolidation, falling under the maximum limit of 50%. Securities classified under “Held to Maturity Securities” In compliance with Article 8 of the Brazilian Central Bank Circular Letter No. 3,068/01, Bradesco declares that it has the financial capacity and the intention of holding to maturity the securities classified under “held to maturity securities”. 3. Funding and Management of Resources On June 30, 2016, the total resources funded and administered by the Bradesco Organization amounted to R$1.528 trillion, 11.5% higher in comparison to the previous year, distributed as follows: R$405.712 billion in Demand Deposits, Time Deposits, Interbank Deposits, Savings Accounts and Securities Sold Under Agreements to Repurchase; R$603.448 billion in assets under management, comprising Investment Funds, Managed Portfolios and Third-Party Fund Quotas, a 17.2% increase; R$286.951 billion in the Exchange Portfolio, Borrowings and On-lendings in Brazil, Working Capital, Tax Payments and Collection and Related Charges, Funds
80 Economic and Financial Analysis Report – June 2016
Consolidated Financial Statements, Independent Auditors' Report, Audit Committee Report Summary and Fiscal Council’s Report
Management Report
From Issuance of Securities in Brazil, and Subordinated Debt in Brazil, a 22.2% increase; R$190.649 billion in Technical Reserves for Insurance, Pension Plans and Capitalization Bonds, up by 15.8%; and R$41.336 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$12.878 billion. 4. Loan Operations In the expanded concept, at the end of the semester, the balance of the consolidated credit operations totaled R$446,933 billion, included in this amount: R$8.420 billion in Advances on Exchange Contracts, for a total Export Financing portfolio of US$11.607 billion; US$1.262 billion in operations in Import Finance in Foreign Currencies; R$2.467 billion in Leasing; R$19.822 billion in business in the Rural Area; R$99.507 billion in Consumption Finance, which includes R$19.942 billion of credit receivables from Credit Cards and R$36.067 billion of Payroll-deductible loans; R$66.480 billion of Guarantees and Sureties; and R$27.218 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 loans agents. For activities in Real Estate Loans, the Bradesco Organization destined a total of R$5.440 billion to resources for construction and promotion of home-ownership in the semester, comprising 24,550 properties. The consolidated balance of provision for credit losses amounted to R$31.790 billion, an increase of 34.0% in comparison to the same period from the previous year, equivalent to 9.3% of the total volume of credit operations, with R$6.410 billion of surplus provision in relation to the minimum required by the Brazilian Central Bank. |
5. Bradesco’s Customer Service Network At the end of the semester, the Organization’s Customer Service Network, constantly at the disposal of customers and users present in all the regions of Brazil and Abroad, comprised 61,565 points. Furthermore, it provided 31,761 Rede de Autoatendimento Bradesco machines (Bradesco Auto Teller Machines), of which 31,270 also operate on weekends and bank holidays, as well as 19,075 Rede Banco24Horas machines (24-Hour Auto Teller Machines), available to clients for operations of cash withdrawals, issuing statements, checking balances, requesting loans, payments, transfers between accounts and other services. In the vehicle segment, it also counted with the presence of Bradesco Financiamentos at 11,422 retail points: 7,968 Branches and PAs (Service Branches) in Brazil (Branches: 4,477 Bradesco, one Banco Bradesco Cartões, two Banco Bradesco Financiamentos, one Banco Bradesco BBI, one Banco Bradesco BERJ, one Banco Alvorada; and PAs: 3,485); 3 Branches abroad, with one Bradesco in New York, one Bradesco in Grand Cayman and one subsidiary Banco Bradesco Europa in London; 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; Bradesco Trade Services Limited in Hong Kong; and Bradesco Services Co., Ltd., in Tokyo; Cidade Capital Markets Ltd. in Grand Cayman; and Bradescard Mexico, Sociedad de Responsabilidad Limitada in Mexico); 936 Correspondents of Bradesco Promotora, in the consigned credit section; 40,452 Bradesco Expresso service points; 726 PAEs – in-company electronic service branches; 342 External Terminals in the Bradesco Network; and 11,127 ATMs in the Banco24Horas Network, with 176 terminals shared by both networks. |
Bradesco 81
Consolidated Financial Statements, Independent Auditors' Report, Audit Committee Report Summary and Fiscal Council’s Report
Management Report
6. Banco Bradesco BBI
The 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, as well as structured corporate finance operations and the financing of projects under the modality of Project Finance. In the semester, Bradesco BBI conducted transactions with a volume of more than R$68.430 billion. 7. Grupo Bradesco Seguros With a prominent position in the market in the areas of Insurance, Capitalization and Open Supplementary Pension Plans, Grupo Bradesco Seguros, on June 30, 2016, recorded a Net Income of R$2.544 billion and Shareholders’ Equity of R$24.018 billion. The net insurance premiums issued, pension contributions and income from capitalization reached a total of R$32.439 billion, an increase of 6.9% in comparison to the same period of 2015. 8. Corporate Governance Bradesco’s shares began to be traded on the Stock Exchange in Brazil in 1946, three years after its foundation, and Banco Bradesco has been operating in the US capital markets since 1997, negotiating initially Tier I ADRs (American Depositary Receipts) backed by preferred shares and, from 2001 to 2012, Tier II ADRs backed, respectively, by preferred and common shares. Since 2001, it has also negotiated GDRs (Global Depositary Receipts) on the European market (Latibex). Among the practices adopted, we note the listing of the Bank, since 2001, at Tier I of Corporate Governance of the BM&FBOVESPA and, since 2011, adhering to the Code of Self-regulation and Best Practices of Open Capital Companies of Abrasca. Also with an AA+ rating (very good level of adaptation to the best practices of corporate governance), assigned by the Austin Rating. The Management of Banco Bradesco comprises the Board of Directors, which has its own set of bylaws, currently composed of 8 advisers, and of its Board of Executive Officers, with 82 members, with no fulfillment of the posts of Chairman of these Boards since 1999, with statutory provision since 2012, whereby the majority of the members is formed in the Institution itself. Seven committees advise the Board of Directors, whereby Audit and Remuneration are statutory and Ethical Conduct, Internal Controls and Compliance, Integrated Management of Risks and Allocation of Capital and Sustainability are non-statutory, while various executive committees assist the activities of the Board of Executive Officers, among them the Executive Committees of Dissemination and of Corporate Governance. They are regulated by their own set of bylaws. |
Permanent supervisory body, the Fiscal Council is currently composed of five effective members and an equal number of alternate members, two of which are effective members and their respective alternates are chosen, respectively, by minority preferred shareholders and by non-controlling shareholders, holders of common shares. In accordance with Instruction No. 381/03 of the Brazilian Securities and Exchange Commission, the Organization, in the first semester of 2016, 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, primarily financial, fiscal and actuarial information. The Bank’s policy is in line with the principles of preserving the auditors’ independence, which is 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. 8.1. Policies of Transparency and Disclosure of Information In the first semester of 2016, Bradesco promoted 245 events with national and international investors, through conferences, meetings, conference calls and institutional presentations, assisting over 2,700 investors. They also held two resulting teleconferences with institutional investors and, additionally, the 3rd Bradesco Insurance Day at Bradesco Seguros’ headquarters in Alphaville, which was attended by more than 90 participants. On the Investor Relations website – bradesco.com.br/ri – there is information available related to the Bradesco Organization, such as its profile, history, equity stake, management report, financial results, recent acquisitions, APIMECs meetings, Report on Economic and Financial Analysis and the Additional Information, Integrated Report, in addition to other information regarding the financial market. 8.2. Other facts In May 31, 2016, Bradesco became aware of the indictment of three members of its Executive Board of Directors by the Federal Police, in the scope of the so-called "Operation Zealots". For this reason, the Management conducted a thorough internal evaluation on the records and documents related to the indictment and ensured that no illegality was practiced by the Bank’s representatives. |
82 Economic and Financial Analysis Report – June 2016
Consolidated Financial Statements, Independent Auditors' Report, Audit Committee Report Summary and Fiscal Council’s Report
Management Report
The facts and evidence that confirm the absolute innocence of executives of Bradesco will be presented to the authorities responsible, when requested to do so. Due to these news published in the media, related to Operation Zealots, a class action was filed against Bradesco in the United States District Court for the Southern District of New York on June 3, 2016, to which Bradesco has not yet been summoned. According to the demand, investors who purchased American Depository Shares (“ADS”) from Bradesco between April 30, 2012 and May 31, 2016 would have suffered losses provoked by Bradesco in view of the alleged violation regarding the American law of capital markets. The deadline for investors expressing an interest to join the Class Action as Lead Plaintiff, until August 2, 2016. As the Class Action is still in a preliminary stage of pertinence, it is not possible to make an estimate of the value of risk and/or the probability of loss. 9. Integrated Risk Control 9.1. Risk Management Risk management is strategically highly important due to the increasing complexity of services and products and the globalization of the Organization’s business. The Organization 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 all Organization levels, from business areas to the Board of Directors. The Organization, taking into account the complexity and the range of products and services offered to its customers in all market sectors, is exposed to various types of risks, either due to internal or external factors. Therefore, it is crucial to adopt continuous monitoring in order to give security and comfort to all the interested parties. Among the main types of monitored risks, we highlight: Credit, Counterpart Credit, Market, Operational, Subscription, Liquidity, Concentration, Socio-environmental, Strategy, Legal or Compliance, Legal Unpredictability (Regulatory Risk), Reputation, Model and Contagion. 9.2. Internal Controls The effectiveness of the Organization’s internal controls is sustained by qualified professionals, well defined and implemented processes and technology compatible with business needs. |
At Bradesco, the methodology of internal controls applied in the Organization is in line with the guidelines of the Committee of Sponsoring Organizations of the Treadway Commission (COSO) – version 2013, which supplies a model for internal controls, management of corporate risks and fraud, in order to improve performance and organizational supervision. The existence, implementation and effectiveness of the controls that ensure acceptable levels of risk in the Organization’s processes are certified by the responsible area, and the results are reported to the Audit Committee and Internal Controls and Compliance Committee, as well as to the Board of Directors, with the purpose of providing security for the correct running of the business and to reach the objectives established in accordance with applicable laws and regulations, external policies, internal standards and procedures, in addition to codes of conduct and applicable self-regulation. Prevention against Illicit Acts At Bradesco, business and relationships are conducted with ethics and transparency, concepts that permeate the organizational culture, whose values and principles are ratified in the Codes of Conduct. Prevention and combat against illicit acts are exercised continuously. These risks are mitigated through policies, standards, procedures, training programs for professionals and automated controls that seek to promptly detect any operations and situations with indications of links to illegal activities. This model is constantly being improved, seeking adherence to the laws and regulations in force and applicable to the subject. In this sense, we note the actions that have been taken in recent months, such as strengthening training on ethics, prevention of money laundering and terrorism financing, anti-Corruption and bribery, in addition to the revision of procedures and the strengthening of controls in dealing with public agents or with politically exposed people. Independent Validation of Models of Management and Measurement of Risks and Capital Bradesco relies on an independent validation process, whose main aim is to verify if the models operate according to the objectives envisaged, as well as if its results are suitable for the uses for which they are intended. This validation occurs through the application of a rigorous testing program that deals with aspects including the suitability of processes, governance and construction of models and their assumptions, where the results are reported to the managers, to the Internal Audit, to Committees of Internal Controls and Compliance and to the Integrated Management of Risks and Capital Allocation. |
Bradesco 83
Consolidated Financial Statements, Independent Auditors' Report, Audit Committee Report Summary and Fiscal Council’s Report
Management Report
Information Security The Security of Information in the Bradesco Organization is composed of a set of controls, represented by procedures, processes, organizational structures, policies, standards and technology solutions. It intends to meet the basic principles of information security related to confidentiality, integrity and availability. The Management Bodies of the Organization are involved in decisions on Information Security, by means of the Executive Committee of Corporate Security and a Security Commission. 10. Human Resources The model of Human Resource Management, at the Bradesco Organization is invariably guided by the egalitarian appreciation of people, without any kind of discrimination. In the permanent quest to evolve the quality of customer care and the level of services rendered, Bradesco, through UniBrad – Bradesco Corporate University, maintains its purpose of promoting further education and enhancing the development and training of its staff. Thus, employees have access to an integrated set of learning solutions that provides the development of competencies aligned with the Organization’s business. In this semester, 1,000 courses were given, with 101,187 participations. Additionally, it is worth noting that at the end of this period, assistance benefits included 194,166 people, ensuring well-being, better quality of life and security of employees and their dependents. 11. Sustainability at the Bradesco Organization Since its founding, the Bradesco Organization has been committed to the socioeconomic development of the country. Business guidelines and strategies are oriented in such a way as to promote the incorporation of the best practices of corporate sustainability, taking into account each region’s context and potential in the long-term, contributing to the concept of shared value. To reinforce this position, we highlight the adherence to corporate initiatives recognized worldwide, such as Global Compact Initiatives, Equator Principles, Carbon Disclosure Project (CDP), Principles for Responsible Investment (PRI), GHG Protocol Program and Empresas pelo Clima (EPC). At the Organization, the governance structure includes the Sustainability Committee, responsible for advising the Board of Directors on establishing guidelines and corporate actions for this area, and with the multi-departmental Committee responsible for coordinating the strategy’s .implementation Excellence in business management is recognized by the main indexes of Sustainability, like the Dow Jones Sustainability Indexes (DJSI) of the New York Stock Exchange, the Corporate Sustainability Index (ISE) and the Carbon Efficient Index (ICO2), both of the BM&FBOVESPA. For more information about Bradesco’s initiatives, visit bradescosustentabilidade.com.br and bradesco.com.br/ri. Fundação Bradesco The organization’s social initiatives are mainly focused on educational and assistance programs developed through Fundação Bradesco, which maintains 40 of its own Schools installed as a priority in regions of accentuated socio-economical deprivation in all Brazilian States and in the Federal District. This year, its budget is predicted to be R$593.360 million, whereby R$506.257 million is destined to cover Expenses of such Activities and R$87.103 million to constitute investments in Infrastructure and Educational Technology, that allows the institution to offer free, quality education to: a) 101,566 students enrolled in its schools at 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). Food expenses, medical-dental assistance, school materials and uniform are ensured free-of-charge to the more than 43 thousand students in Basic Education. The "National Day of Voluntary Action", promoted for the 14th consecutive year, on May 14, 2016, brought together 17,347 volunteers in 69 different locations in Brazil, including the Schools of Fundação Bradesco and points of service close to the school units. In total, it involved 255,761 participants in the areas of education, health, leisure, sports and environment, once again serving as an example of citizenship and solidarity. Programa Bradesco Esportes e Educação (Bradesco Sports and Education Program) The Bradesco Sports and Education Program, in the Municipal District of Osasco, SP, has Qualification and Specialist Centers to teach the modules in Women's Volleyball and Basketball. The activities occur in their own Sports Development Center, in Fundação Bradesco’s schools, in Municipal Sports Centers, in private schools and in a leisure club. Currently, two thousand girls take part, from the age of eight, reaffirming the Organization’s social commitment and displaying how it values talent, citizenship, as well as education, sport and health.
84 Economic and Financial Analysis Report – June 2016
Consolidated Financial Statements, Independent Auditors' Report, Audit Committee Report Summary and Fiscal Council’s Report
Management Report
12. Recognitions Rankings – We note the following recognitions of Bradesco’s activities in this period: · Most valuable brand in Brazil in the last 10 years, according to the ranking published by IstoÉ Dinheiro magazine in partnership with consultancy firm Kantar Vermeer, linked to the British group WPP; · Best Bank of the Year in efinance 2016, Executivos Financeiros (Financial Executives) magazine, with 14 awards; · Best manager in short-term funds and shares, according to the research carried out by Fundação Getúlio Vargas. The bank also featured in the ranking prepared by the Investidor Institucional (Institutional Investor) magazine based on the study by the Luz Soluções Financeiras consultancy firm, which features the best managers of institutional funds in 2015; · Voted Best Bank in Brazil, for the 5th consecutive time, in the category of Best Bank in Brazil, for the Awards for Excellence 2016, awarded by the British magazine Euromoney. Bradesco BBI, was also recognized at the awards, for the second time, as the Best Investment Bank in Brazil. · 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; · Bram – Bradesco Asset Management received from Standard & Poor's, the biggest credit rating agency in the world, level AMP-1 (very strong), which is the highest in the scale of quality management of S&P Global Ratings; · Global Finance Award, with two awards: Receba Fácil, in the Trade Finance category, such as product and innovative process, and Novo Net Empresa for cell phones, in the Transaction Services category, as an innovative product; and · ShopFácil.com, best e-commerce in 2016, the Braspag eAwards award, granted by eWorld company, editor of eShow Magazine, a professional e-commerce and online marketing magazine. Ratings – In this semester, among the assessment indexes assigned to the country’s Banks by Branches and national and international Entities, we recorded that: |
· the credit rating agency Moody's Investors Service (“Moody’s”), due to the downgrading of the sovereign rating, changed (i) the long-term deposit rating in local currency rating, from ‘Baa3’ to ‘Ba2’; (ii) the long-term deposit rating in foreign currency, from ‘Baa3’ to ‘Ba3’; and (iii) the deposit in local currency and short-term foreign currency, from ‘P-3’ to ‘NP’. In addition, as a result of the update of the methodology of Moody's national ratings, the agency has changed our long-term rating on a national scale from 'Aa2.br' to 'Aa1.br'; · Standard & Poor's credit rating agency, due to the downgrading of the sovereign rating, changed the credit rating of issuer of: (i) long-term in foreign currency and in local currency – global scale, from ‘BB+’ to ‘BB’; and (ii) long-term in local currency – local scale, from ‘brAA+’ to ‘brAA-’; · Fitch Ratings’ credit rating agency, due to the downgrading of the sovereign rating, changed: (i) the issuer's default rating (IDRs) of long term in local and foreign currency, from ‘BBB-’ to ‘BB+’; the short-term IDRs in local and foreign currency from ‘F3’ to ‘B’; and (ii) the feasibility rating, from ‘bbb-’ to ‘bb+’; and · the Austin Rating credit rating agency affirmed all the Organization’s ratings. 13. Acknowledgements The positions achieved reaffirm the correction of the expansion strategy of the Bradesco Organization, always based on the quality of services, consistent ethical principles, increasing competitiveness and constantly striving to offer the best customer service. For the results obtained, we thank the support and trust of our shareholders and clients and the dedicated work of our employees and other collaborators.
Cidade de Deus, July 27, 2016 Board of Directors (*) Excluding fair value effect of Available-for-sale Securities recorded under Shareholders’ Equity.
|
Bradesco 85
Consolidated Financial Statements, Independent Auditors' Report, Audit Committee Report Summary and Fiscal Council’s Report
Management Report
.
86 Economic and Financial Analysis Report – June 2016
Consolidated Financial Statements, Independent Auditors' Report, Audit Committee Report Summary and Fiscal Council’s Report
Consolidated Statement of Financial Position on June 30 – In thousands of Reais
Assets |
2016 |
2015 |
Current assets |
676,295,186 |
613,038,668 |
Cash and due from banks (Note 5) |
32,363,576 |
11,304,341 |
Interbank investments (Notes 3d and 6) |
138,409,373 |
175,842,689 |
Securities purchased under agreements to resell |
131,267,968 |
171,327,568 |
Interbank investments |
7,152,715 |
4,534,263 |
Allowance for losses |
(11,310) |
(19,142) |
Securities and derivative financial instruments (Notes 3e, 3f, 7 and 31b) |
247,755,553 |
167,130,834 |
Own portfolio |
198,969,822 |
141,360,521 |
Subject to repurchase agreements |
11,528,071 |
14,102,662 |
Derivative financial instruments (Notes 3f, 7d II and 31b) |
21,928,750 |
6,195,101 |
Given in guarantee to the Brazilian Central Bank |
64,738 |
20,096 |
Given in guarantee |
12,029,539 |
5,452,454 |
Securities under resale agreements with free movement |
3,234,633 |
- |
Interbank accounts |
49,204,190 |
50,006,086 |
Unsettled payments and receipts |
971,017 |
997,126 |
Reserve requirement (Note 8): |
|
|
- Reserve requirement - Brazilian Central Bank |
48,164,352 |
48,913,046 |
- SFH |
5,046 |
8,828 |
Correspondent banks |
63,775 |
87,086 |
Interdepartmental accounts |
101,863 |
167,646 |
Internal transfer of funds |
101,863 |
167,646 |
Loans (Notes 3g, 9 and 31b) |
125,144,189 |
144,032,366 |
Loans: |
|
|
- Public sector |
235,771 |
2,936,020 |
- Private sector |
143,691,130 |
156,175,793 |
Loans transferred under an assignment with recourse |
751,501 |
132,808 |
Allowance for loan losses (Notes 3g, 9f, 9g and 9h) |
(19,534,213) |
(15,212,255) |
Leasing (Notes 2, 3g, 9 and 31b) |
1,243,966 |
1,723,035 |
Leasing receivables: |
|
|
- Private sector |
2,446,019 |
3,423,199 |
Unearned income from leasing |
(1,092,329) |
(1,562,597) |
Allowance for leasing losses (Notes 3g, 9f, 9g and 9h) |
(109,724) |
(137,567) |
Other receivables |
78,372,068 |
59,522,723 |
Receivables on sureties and guarantees honored (Note 9a-3) |
140,621 |
59,143 |
Foreign exchange portfolio (Note 10a) |
33,575,617 |
16,245,509 |
Receivables |
1,682,601 |
974,557 |
Securities trading |
1,642,897 |
828,559 |
Specific receivables |
7,807 |
5,623 |
Insurance and reinsurance receivables and reinsurance assets – technical provisions |
4,809,652 |
4,385,695 |
Sundry (Note 10b) |
37,694,392 |
37,845,438 |
Allowance for other loan losses (Notes 3g, 9f, 9g and 9h) |
(1,181,519) |
(821,801) |
Other assets (Note 11) |
3,700,408 |
3,308,948 |
Other assets |
2,503,533 |
1,880,863 |
Provision for losses |
(950,061) |
(719,931) |
Prepaid expenses (Notes 3i and 11b) |
2,146,936 |
2,148,016 |
Long-term receivables |
346,864,621 |
317,408,134 |
Interbank investments (Notes 3d and 6) |
295,645 |
526,925 |
Interbank investments |
295,645 |
526,925 |
Bradesco 87
Consolidated Financial Statements, Independent Auditors' Report, Audit Committee Report Summary and Fiscal Council’s Report
Consolidated Statement of Financial Position on June 30 – In thousands of Reais
Securities and derivative financial instruments (Notes 3e, 3f, 7 and 31b) |
132,593,744 |
114,333,431 |
Own portfolio |
105,089,993 |
93,605,349 |
Subject to repurchase agreements |
22,271,646 |
16,963,824 |
Derivative financial instruments (Notes 3f, 7d II and 31b) |
79,199 |
826,204 |
Privatization rights |
50,565 |
55,667 |
Given in guarantee |
3,615,291 |
2,559,790 |
Securities under resale agreements with free movement |
1,487,050 |
322,597 |
Interbank accounts |
715,319 |
626,090 |
Reserve requirement (Note 8): |
|
|
- SFH |
715,319 |
626,090 |
Loans (Notes 3g, 9 and 31b) |
152,320,437 |
156,016,929 |
Loans: |
|
|
- Public sector |
3,000,000 |
3,002,840 |
- Private sector |
151,037,708 |
152,874,174 |
Loans transferred under an assignment with recourse |
7,312,944 |
7,073,084 |
Allowance for loan losses (Notes 3g, 9f, 9g and 9h) |
(9,030,215) |
(6,933,169) |
Leasing (Notes 2, 3g, 9 and 31b) |
1,052,656 |
1,713,268 |
Leasing receivables: |
|
|
- Private sector |
2,241,340 |
3,621,769 |
Unearned income from leasing |
(1,127,930) |
(1,822,840) |
Allowance for leasing losses (Notes 3g, 9f, 9g and 9h) |
(60,754) |
(85,661) |
Other receivables |
58,238,771 |
42,759,528 |
Receivables |
10,205 |
11,022 |
Securities trading |
659,808 |
419,437 |
Sundry (Note 10b) |
57,586,021 |
42,353,987 |
Allowance for other loan losses (Notes 3g, 9f, 9g and 9h) |
(17,263) |
(24,918) |
Other assets (Note 11) |
1,648,049 |
1,431,963 |
Prepaid expenses (Notes 3i and 11b) |
1,648,049 |
1,431,963 |
Permanent assets |
18,655,075 |
17,237,686 |
Investments (Notes 3j, 12 and 31b) |
6,401,464 |
5,637,259 |
Equity in the earnings (losses) of unconsolidated and jointly controlled companies: |
|
|
- In Brazil |
6,258,210 |
5,494,915 |
- Overseas |
3,004 |
3,415 |
Other investments |
388,566 |
408,457 |
Allowance for losses |
(248,316) |
(269,528) |
Premises and equipment (Notes 3k and 13) |
5,446,015 |
4,660,433 |
Premises |
1,913,860 |
1,517,840 |
Other premises and equipment |
10,466,269 |
9,762,223 |
Accumulated depreciation |
(6,934,114) |
(6,619,630) |
Intangible assets (Notes 3l and 14) |
6,807,596 |
6,939,994 |
Intangible Assets |
16,753,267 |
15,747,600 |
Accumulated amortization |
(9,945,671) |
(8,807,606) |
Total |
1,041,814,882 |
947,684,488 |
The accompanying Notes are an integral part of these Consolidated Financial Statements.
88 Economic and Financial Analysis Report – June 2016
Consolidated Financial Statements, Independent Auditors' Report, Audit Committee Report Summary and Fiscal Council’s Report
Consolidated Statement of Financial Position on June 30 – In thousands of Reais
Liabilities |
2016 |
2015 |
Current liabilities |
683,461,306 |
642,339,369 |
Deposits (Notes 3n and 15a) |
136,933,136 |
156,002,963 |
Demand deposits |
23,222,153 |
26,125,828 |
Savings deposits |
87,209,226 |
91,008,482 |
Interbank deposits |
511,175 |
518,490 |
Time deposits (Notes 15a and 31b) |
25,990,582 |
38,350,163 |
Securities sold under agreements to repurchase (Notes 3n and 15b) |
185,827,306 |
205,260,623 |
Own portfolio |
78,321,393 |
82,810,039 |
Third-party portfolio |
102,855,740 |
120,386,765 |
Unrestricted portfolio |
4,650,173 |
2,063,819 |
Funds from issuance of securities (Notes 15c and 31b) |
69,885,771 |
44,634,746 |
Mortgage and real estate notes, letters of credit and others |
65,912,036 |
40,552,530 |
Securities issued overseas |
3,617,986 |
3,830,280 |
Structured Operations Certificates |
355,749 |
251,936 |
Interbank accounts |
1,209,399 |
1,185,434 |
Correspondent banks |
1,209,399 |
1,185,434 |
Interdepartmental accounts |
3,628,749 |
3,392,800 |
Third-party funds in transit |
3,628,749 |
3,392,800 |
Borrowing (Notes 16a and 31b) |
19,105,759 |
18,589,290 |
Borrowing in Brazil - other institutions |
8,545 |
10,075 |
Borrowing overseas |
19,097,214 |
18,579,215 |
On-lending in Brazil - official institutions (Notes 16b and 31b) |
10,104,784 |
13,155,180 |
National treasury |
44,438 |
30,931 |
BNDES |
2,684,048 |
4,543,794 |
FINAME |
7,373,289 |
8,567,451 |
Other institutions |
3,009 |
13,004 |
On-lending overseas (Notes 16b and 31b) |
1,250 |
3,738 |
On-lending overseas |
1,250 |
3,738 |
Derivative financial instruments (Notes 3f, 7d II and 31b) |
18,024,155 |
5,475,255 |
Derivative financial instruments |
18,024,155 |
5,475,255 |
Technical provisions for insurance, pension plans and capitalization bonds (Notes 3o and 20) |
163,882,007 |
140,299,475 |
Other liabilities |
74,858,990 |
54,339,865 |
Payment of taxes and other contributions |
3,442,072 |
3,424,650 |
Foreign exchange portfolio (Note 10a) |
25,425,824 |
8,142,031 |
Social and statutory |
2,600,313 |
2,651,789 |
Tax and social security (Note 19a) |
3,107,070 |
4,315,204 |
Securities trading |
2,581,651 |
2,111,138 |
Financial and development funds |
1,277 |
1,512 |
Subordinated debts (Notes 18 and 31b) |
4,397,959 |
2,321,182 |
Sundry (Note 19b) |
33,302,824 |
31,372,359 |
Long-term liabilities |
261,078,372 |
217,593,335 |
Deposits (Notes 3n and 15a) |
42,525,409 |
39,944,249 |
Interbank deposits |
- |
212,502 |
Time deposits (Notes 15a and 31b) |
42,525,409 |
39,731,747 |
Securities sold under agreements to repurchase (Notes 3n and 15b) |
40,425,634 |
13,958,211 |
Own portfolio |
40,425,634 |
13,958,211 |
Funds from issuance of securities (Notes 15c and 31b) |
42,931,362 |
50,752,157 |
Mortgage and real estate notes, letters of credit and others |
40,170,787 |
46,331,783 |
Securities issued overseas |
2,679,532 |
4,268,389 |
Structured Operations Certificates |
81,043 |
151,985 |
Bradesco 89
Consolidated Financial Statements, Independent Auditors' Report, Audit Committee Report Summary and Fiscal Council’s Report
Consolidated Statement of Financial Position on June 30 – In thousands of Reais
Borrowing (Notes 16a and 31b) |
4,675,157 |
3,547,886 |
Borrowing in Brazil - other institutions |
11,340 |
10,691 |
Borrowing overseas |
4,663,817 |
3,537,195 |
On-lending in Brazil - official institutions (Notes 16b and 31b) |
23,646,199 |
26,073,014 |
BNDES |
8,496,979 |
6,955,178 |
FINAME |
15,149,220 |
19,114,996 |
Other institutions |
- |
2,840 |
Derivative financial instruments (Notes 3f, 7d II and 31b) |
157,173 |
126,448 |
Derivative financial instruments |
157,173 |
126,448 |
Technical provisions for insurance, pension plans and capitalization bonds (Notes 3o and 20) |
26,767,090 |
24,266,624 |
Other liabilities |
79,950,348 |
58,924,746 |
Tax and social security (Note 19a) |
16,713,365 |
10,045,659 |
Subordinated debts (Notes 18 and 31b) |
32,677,397 |
35,104,386 |
Eligible Debt Capital Instruments (Notes 18 and 31b) |
13,876,948 |
- |
Sundry (Note 19b) |
16,682,638 |
13,774,701 |
Deferred income |
502,970 |
395,287 |
Deferred income |
502,970 |
395,287 |
Non-controlling interests in subsidiaries (Note 21) |
414,348 |
384,931 |
Shareholders' equity (Note 22) |
96,357,886 |
86,971,566 |
Capital: |
|
|
- Domiciled in Brazil |
50,460,500 |
42,559,829 |
- Domiciled overseas |
639,500 |
540,171 |
Capital reserves |
11,441 |
11,441 |
Profit reserves |
47,689,760 |
44,995,397 |
Asset valuation adjustments |
(2,002,801) |
(764,260) |
Treasury shares (Notes 22d and 31b) |
(440,514) |
(371,012) |
Attributable to equity holders of the Parent Company |
96,772,234 |
87,356,497 |
Total |
1,041,814,882 |
947,684,488 |
The accompanying Notes are an integral part of these Consolidated Financial Statements.
90 Economic and Financial Analysis Report – June 2016
Consolidated Financial Statements, Independent Auditors' Report, Audit Committee Report Summary and Fiscal Council’s Report
Consolidated Statement of Accumulated Income on June 30 – In thousands of Reais
|
2016 |
2015 |
Revenue from financial intermediation |
76,201,357 |
63,972,203 |
Loans (Note 9j) |
34,483,751 |
31,709,960 |
Leasing (Note 9j) |
160,744 |
268,904 |
Operations with securities (Note 7h) |
20,396,506 |
19,576,179 |
Financial income from insurance, pension plans and capitalization bonds (Note 7h) |
17,512,049 |
8,632,162 |
Derivative financial instruments (Note 7h) |
5,039,143 |
656,147 |
Foreign exchange operations (Note 10a) |
(3,832,063) |
1,252,100 |
Reserve requirement (Note 8b) |
2,574,665 |
2,035,409 |
Sale or transfer of financial assets |
(133,438) |
(158,658) |
|
|
|
Financial intermediation expenses |
44,817,279 |
45,875,777 |
Retail and professional market funding (Note 15d) |
29,098,184 |
24,674,966 |
Adjustment for inflation and interest on technical provisions for insurance, pension plans and capitalization bonds (Note 15d) |
10,542,746 |
7,590,050 |
Borrowing and on-lending (Note 16c) |
(5,323,134) |
5,685,856 |
Allowance for loan losses (Notes 3g, 9g and 9h) |
10,499,483 |
7,924,905 |
|
|
|
Gross income from financial intermediation |
31,384,078 |
18,096,426 |
|
|
|
Other operating income (expenses) |
(11,462,168) |
(9,050,060) |
Fee and commission income (Note 23) |
9,969,990 |
9,189,863 |
- Other fee and commission income |
6,811,791 |
6,519,303 |
Income from banking fees |
3,158,199 |
2,670,560 |
Retained premium from insurance, pension plans and capitalization bonds (Notes 3o and 20c) |
32,291,058 |
30,223,412 |
- Net premiums written |
32,438,972 |
30,356,617 |
- Reinsurance premiums paid |
(147,914) |
(133,205) |
Variation in technical provisions for insurance, pension plans and capitalization bonds (Note 3o) |
(13,553,969) |
(13,446,736) |
Retained claims (Note 3o) |
(11,793,136) |
(10,199,532) |
Capitalization bond prize draws and redemptions (Note 3o) |
(2,527,370) |
(2,416,491) |
Selling expenses from insurance, pension plans and capitalization bonds (Note 3o) |
(1,708,119) |
(1,639,262) |
Payroll and related benefits (Note 24) |
(7,291,701) |
(6,758,818) |
Other administrative expenses (Note 25) |
(7,989,218) |
(7,261,153) |
Tax expenses (Note 26) |
(3,348,845) |
(2,335,763) |
Equity in the earnings (losses) of unconsolidated and jointly controlled companies (Note 12b) |
785,133 |
664,053 |
Other operating income (Note 27) |
2,900,594 |
2,523,363 |
Other operating expenses (Note 28) |
(9,196,585) |
(7,592,996) |
Operating income |
19,921,910 |
9,046,366 |
Non-operating income (loss) (Note 29) |
(16,460) |
(123,453) |
Income before income tax and social contribution and non-controlling interests |
19,905,450 |
8,922,913 |
Income tax and social contribution (Notes 33a and 33b) |
(11,590,346) |
(146,216) |
Current income tax |
(5,530,139) |
(3,206,047) |
Current Social Contribution |
(4,035,333) |
(1,614,214) |
Deferred Tax Asset |
(2,024,874) |
4,674,045 |
Non-controlling interests in subsidiaries |
(59,795) |
(59,343) |
Net income |
8,255,309 |
8,717,354 |
The accompanying Notes are an integral part of these Consolidated Financial Statements.
Bradesco 91
Consolidated Financial Statements, Independent Auditors' Report, Audit Committee Report Summary 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 |
Total | ||||
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 | |
Capital increase with reserves |
5,000,000 |
- |
- |
- |
(5,000,000) |
- |
- |
- |
- |
- | |
Acquisition of treasury shares |
- |
- |
- |
- |
- |
- |
- |
(72,997) |
- |
(72,997) | |
Asset valuation adjustments |
- |
- |
- |
- |
- |
(421,620) |
148,671 |
- |
- |
(272,949) | |
Net income |
- |
- |
- |
- |
- |
- |
- |
- |
8,717,354 |
8,717,354 | |
Allocations: |
- Reserves |
- |
- |
- |
435,867 |
5,373,395 |
- |
- |
- |
(5,809,262) |
- |
|
- Interest on Shareholders’ Equity Paid |
- |
- |
- |
- |
- |
- |
- |
- |
(1,996,092) |
(1,996,092) |
|
- Interim Dividends Paid |
- |
- |
- |
- |
- |
- |
- |
- |
(912,000) |
(912,000) |
Balance on June 30, 2015 |
43,100,000 |
- |
11,441 |
5,629,334 |
39,366,063 |
(827,097) |
62,837 |
(371,012) |
- |
86,971,566 | |
|
|
|
|
|
|
|
|
|
|
| |
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 |
- |
- |
- |
- |
- |
- |
- |
- | |
Capital increase with reserves |
8,000,000 |
- |
- |
- |
(8,000,000) |
- |
- |
- |
- |
- | |
Acquisition of treasury shares |
- |
- |
- |
- |
- |
- |
- |
(9,466) |
- |
(9,466) | |
Asset valuation adjustments |
- |
- |
- |
- |
- |
456,523 |
1,655,231 |
- |
- |
2,111,754 | |
Net income |
- |
- |
- |
- |
- |
- |
- |
- |
8,255,309 |
8,255,309 | |
Allocations: |
- Reserves |
- |
- |
- |
412,765 |
4,936,189 |
- |
- |
- |
(5,348,954) |
- |
|
- Interest on Shareholders’ Equity Paid and/or provisioned |
- |
- |
- |
- |
- |
- |
- |
- |
(2,906,355) |
(2,906,355) |
Balance on June 30, 2016 |
51,100,000 |
- |
11,441 |
6,465,714 |
41,224,046 |
(775,080) |
(1,227,721) |
(440,514) |
- |
96,357,886 |
The accompanying Notes are an integral part of these Consolidated Financial Statements.
92 Economic and Financial Analysis Report – June 2016
Consolidated Financial Statements, Independent Auditors' Report, Audit Committee Report Summary and Fiscal Council’s Report
Consolidated Statement of Added Value Accumulated on June 30 – In thousands of Reais
Description |
2016 |
% |
2015 |
% |
1 – Revenue |
72,595,902 |
234.3 |
63,068,244 |
341.7 |
1.1) Financial intermediation |
76,201,357 |
245.9 |
63,972,203 |
346.5 |
1.2) Fees and commissions |
9,969,990 |
32.2 |
9,189,863 |
49.8 |
1.3) Allowance for loan losses |
(10,499,483) |
(33.9) |
(7,924,905) |
(42.9) |
1.4) Other |
(3,075,962) |
(9.9) |
(2,168,917) |
(11.7) |
2 – Financial intermediation expenses |
(34,317,796) |
(110.7) |
(37,950,872) |
(205.6) |
3 – Inputs acquired from third-parties |
(6,457,011) |
(20.9) |
(5,800,480) |
(31.5) |
Outsourced services |
(2,167,007) |
(7.0) |
(2,017,990) |
(10.9) |
Communication |
(749,550) |
(2.4) |
(694,460) |
(3.8) |
Data processing |
(683,054) |
(2.2) |
(555,105) |
(3.0) |
Financial system services |
(459,305) |
(1.5) |
(408,584) |
(2.2) |
Asset maintenance |
(448,809) |
(1.4) |
(455,132) |
(2.5) |
Advertising and marketing |
(438,087) |
(1.4) |
(295,468) |
(1.6) |
Material, water, electricity and gas |
(336,171) |
(1.1) |
(317,861) |
(1.7) |
Security and surveillance |
(331,807) |
(1.1) |
(298,485) |
(1.6) |
Transport |
(329,110) |
(1.1) |
(307,160) |
(1.7) |
Travel |
(60,891) |
(0.2) |
(67,720) |
(0.4) |
Other |
(453,220) |
(1.5) |
(382,515) |
(2.1) |
4 – Gross value added (1-2-3) |
31,821,095 |
102.7 |
19,316,892 |
104.6 |
5 – Depreciation and amortization |
(1,616,730) |
(5.2) |
(1,519,870) |
(8.2) |
6 – Net value added produced by the entity (4-5) |
30,204,365 |
97.5 |
17,797,022 |
96.4 |
7 – Value added received through transfer |
785,133 |
2.5 |
664,053 |
3.6 |
Equity in the earnings (losses) of unconsolidated and jointly controlled companies |
785,133 |
2.5 |
664,053 |
3.6 |
8 – Value added to distribute (6+7) |
30,989,498 |
100.0 |
18,461,075 |
100.0 |
9 – Value added distributed |
30,989,498 |
100.0 |
18,461,075 |
100.0 |
9.1) Personnel |
6,421,251 |
20.7 |
5,877,968 |
31.9 |
Salaries |
3,356,492 |
10.8 |
3,092,086 |
16.7 |
Benefits |
1,569,914 |
5.1 |
1,437,944 |
7.8 |
Government Severance Indemnity Fund for Employees (FGTS) |
376,125 |
1.2 |
295,314 |
1.6 |
Other |
1,118,720 |
3.6 |
1,052,624 |
5.8 |
9.2) Tax, fees and contributions |
15,809,641 |
51.0 |
3,362,829 |
18.1 |
Federal |
15,424,865 |
49.8 |
3,018,091 |
16.3 |
State |
6,542 |
- |
5,112 |
- |
Municipal |
378,234 |
1.2 |
339,626 |
1.8 |
9.3) Remuneration for providers of capital |
443,502 |
1.4 |
443,581 |
2.4 |
Rental |
437,452 |
1.4 |
431,258 |
2.3 |
Asset leasing |
6,050 |
- |
12,323 |
0.1 |
9.4) Value distributed to shareholders |
8,315,104 |
26.9 |
8,776,697 |
47.6 |
Interest on shareholders’ equity |
2,906,355 |
9.4 |
2,908,092 |
15.8 |
Retained earnings |
5,348,954 |
17.3 |
5,809,262 |
31.5 |
Non-controlling interests in retained earnings |
59,795 |
0.2 |
59,343 |
0.3 |
The accompanying Notes are an integral part of these Consolidated Financial Statements.
Bradesco 93
Consolidated Financial Statements, Independent Auditors' Report and Fiscal Council’s Report
|
2016 |
2015 |
Cash flow from operating activities: |
|
|
Income before income tax and social contribution and non-controlling interests |
19,905,450 |
8,922,913 |
Adjustments to net income before income tax and social contribution |
32,544,361 |
16,383,118 |
Effect of Changes in Exchange Rates in Cash and Cash equivalents |
6,044,961 |
(102,452) |
Allowance for loan losses |
10,499,483 |
7,924,905 |
Depreciation and amortization |
1,616,730 |
1,519,870 |
Write-offs through Impairment |
108,294 |
- |
Expenses with civil, labor and tax provisions |
2,118,801 |
1,934,513 |
Expenses with adjustment for inflation and interest on technical provisions for insurance, pension plans and capitalization bonds |
10,542,746 |
7,590,050 |
Equity in the (earnings)/losses of unconsolidated and jointly controlled companies |
(785,133) |
(664,053) |
(Gain)/loss on sale of investments |
(164,518) |
11,451 |
(Gain)/loss on sale of fixed assets |
16,382 |
1,298 |
(Gain)/loss on sale of foreclosed assets |
151,162 |
106,317 |
Foreign exchange variation of assets and liabilities overseas/Other |
2,395,453 |
(1,938,781) |
Adjusted net income before taxes |
52,449,811 |
25,306,031 |
(Increase)/Decrease in interbank investments |
2,484,845 |
1,557,581 |
(Increase)/Decrease in trading securities and derivative financial instruments |
(27,149,001) |
(30,646,010) |
(Increase)/Decrease in interbank and interdepartmental accounts |
(2,466,248) |
(2,186,890) |
(Increase)/Decrease in loan and leasing |
15,930,160 |
(15,234,144) |
(Increase)/Decrease in insurance and reinsurance receivables and reinsurance assets |
(329,643) |
(328,676) |
(Increase)/Decrease in other receivables and other assets |
(16,832,153) |
(1,180,219) |
(Increase)/Decrease in reserve requirement - Central Bank |
6,627,542 |
2,011,860 |
Increase/(Decrease) in deposits |
(16,325,706) |
(15,689,204) |
Increase/(Decrease) in securities sold under agreements to repurchase |
3,975,164 |
(134,195) |
Increase/(Decrease) in funds from issuance of securities |
3,270,585 |
10,561,470 |
Increase/(Decrease) in borrowings and on-lending |
(12,804,735) |
2,370,972 |
Increase/(Decrease) in technical provisions for insurance, pension plans and capitalization bonds |
2,271,928 |
3,708,966 |
Increase/(Decrease) in other liabilities |
20,686,588 |
4,627,534 |
Increase/(Decrease) in deferred income |
(20,575) |
106,557 |
Income tax and social contribution paid |
(5,710,894) |
(5,112,594) |
Net cash provided by/(used in) by operating activities |
26,057,668 |
(20,260,961) |
Cash flow from investing activities: |
|
|
(Increase)/Decrease in held-to-maturity securities |
(1,794,741) |
(742,999) |
Sale of/maturity of and interest on available-for-sale securities |
49,973,554 |
32,768,651 |
Proceeds from sale of foreclosed assets |
292,047 |
353,249 |
Sale of investments |
67,323 |
2,154 |
Sale of premises and equipment |
383,608 |
96,983 |
Purchases of available-for-sale securities |
(47,544,068) |
(35,356,689) |
Foreclosed assets received |
(904,286) |
(721,138) |
Investment acquisitions |
(10,548) |
(990,731) |
Purchase of premises and equipment |
(909,978) |
(696,766) |
Intangible asset acquisitions |
(788,964) |
(759,772) |
Dividends and interest on shareholders’ equity received |
300,720 |
542,192 |
Net cash provided by/(used in) investing activities |
(935,333) |
(5,504,866) |
Cash flow from financing activities: |
|
|
Increase/(decrease) in subordinated debts |
669,368 |
1,603,901 |
Dividends and interest on shareholders’ equity paid |
(4,087,439) |
(3,416,771) |
Non-controlling interest |
(40,525) |
(66,968) |
Acquisition of own shares |
(9,466) |
(72,997) |
Net cash provided by/(used in) financing activities |
(3,468,062) |
(1,952,835) |
Net increase/(decrease) in cash and cash equivalents |
21,654,273 |
(27,718,662) |
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 |
(6,044,961) |
102,452 |
Cash and cash equivalents - at the end of the period |
162,870,746 |
176,888,259 |
Net increase/(decrease) in cash and cash equivalents |
21,654,273 |
(27,718,662) |
The accompanying Notes are an integral part of these Consolidated Financial Statements.
94 Economic and Financial Analysis Report – June 2016
Consolidated Financial Statements, Independent Auditors' Report, Audit Committee Report Summary and Fiscal Council’s Report
Notes to Bradesco’s Consolidated Financial Statements are as follows:
Page | ||
1) | OPERATIONS | 98 |
2) | PRESENTATION OF THE CONSOLIDATED FINANCIAL STATEMENTS | 98 |
3) | SIGNIFICANT ACCOUNTING PRACTICES | 100 |
4) | MANAGERIAL STATEMENT OF FINANCIAL POSITION AND INCOME STATEMENT BY OPERATING SEGMENT | 109 |
5) | CASH AND CASH EQUIVALENTS | 113 |
6) | INTERBANK INVESTMENTS | 114 |
7) | SECURITIES AND DERIVATIVE FINANCIAL INSTRUMENTS | 115 |
8) | INTERBANK ACCOUNTS – RESERVE REQUIREMENT | 125 |
9) | LOANS | 126 |
10) | OTHER RECEIVABLES | 138 |
11) | OTHER ASSETS | 140 |
12) | INVESTMENTS | 140 |
13) | PREMISES AND EQUIPMENT | 141 |
14) | INTANGIBLE ASSETS | 142 |
15) | DEPOSITS, SECURITIES SOLD UNDER AGREEMENTS TO REPURCHASE AND FUNDS FROM ISSUANCE OF SECURITIES | 143 |
16) | BORROWING AND ON-LENDING | 145 |
17) | PROVISIONS, CONTINGENT ASSETS AND LIABILITIES AND LEGAL LIABILITIES – TAX AND SOCIAL SECURITY | 146 |
18) | SUBORDINATED DEBT | 149 |
19) | OTHER LIABILITIES | 150 |
20) | INSURANCE, PENSION PLANS AND CAPITALIZATION BONDS | 151 |
21) | NON-CONTROLLING INTERESTS IN SUBSIDIARIES | 153 |
22) | SHAREHOLDERS’ EQUITY (PARENT COMPANY) | 153 |
23) | FEE AND COMMISSION INCOME | 155 |
24) | PAYROLL AND RELATED BENEFITS | 155 |
25) | OTHER ADMINISTRATIVE EXPENSES | 156 |
26) | TAX EXPENSES | 156 |
27) | OTHER OPERATING INCOME | 156 |
28) | OTHER OPERATING EXPENSES | 157 |
29) | NON-OPERATING INCOME (LOSS) | 157 |
30) | RELATED-PARTY TRANSACTIONS (DIRECT AND INDIRECT) | 158 |
31) | FINANCIAL INSTRUMENTS | 160 |
32) | EMPLOYEE BENEFITS | 167 |
33) | INCOME TAX AND SOCIAL CONTRIBUTION | 167 |
34) | OTHER INFORMATION | 170 |
Bradesco 95
Consolidated Financial Statements, Independent Auditors' Report, Audit Committee Report Summary 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 for which it has authorization. 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 manner 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) and investment funds of which the Organization's companies are the main beneficiaries or holders of the principal obligations. 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), 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 are reclassified.
Up to 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 companies of the Organization, 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 it was applied, in addition to the provisions of the Accounting Plan of Financial Institutions (“Cosif”), the consolidation procedures established by Technical Pronouncement CPC 36, 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 presented in the column “Managerial Statement of Financial Position and Managerial Income Statement" column. Intercompany transactions, including investments, assets and liabilities, revenue, expenses and unrealized profit were eliminated and net income and shareholders’ equity attributable to the non-controlling interests were accounted for in a separate line. Goodwill on the acquisition of investments in subsidiary/associate companies or jointly controlled companies 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 July 27, 2016.
96 Economic and Financial Analysis Report – June 2016
Consolidated Financial Statements, Independent Auditors' Report, Audit Committee Report Summary and Fiscal Council’s Report
Below are the significant directly and indirectly owned companies and investment funds included in the consolidated financial statements:
|
On June 30 | ||
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. (1) |
Investment bank |
99.81% |
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 (2) |
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 (3) |
|
| |
Bradesco FI RF Master Previdência |
Investment Fund |
100.00% |
100.00% |
Bradesco FI RF Master II Previdência |
Investment Fund |
100.00% |
100.00% |
Bradesco FI RF Master IV Previdência (4) |
Investment Fund |
100.00% |
- |
Bradesco FI Referenciado DI União |
Investment Fund |
99.92% |
99.92% |
Bradesco FI Referenciado DI Performance |
Investment Fund |
100.00% |
100.00% |
Bradesco FI RF Crédito Privado Master |
Investment Fund |
100.00% |
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 F15 |
Investment Fund |
100.00% |
100.00% |
Bradesco F.I.C.F.I. R.F. VGBL Fix |
Investment Fund |
100.00% |
100.00% |
(1) Increased participation through the subscription of shares in June 2016;
(2) 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;
(3) The investment funds in which Bradesco assumes or substantially retains the risks and benefits were consolidated; and
(4) Consolidation of the fund from April 2016.
Bradesco 97
Consolidated Financial Statements, Independent Auditors' Report, Audit Committee Report Summary 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 through 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 corresponding insurance policy’s activation, 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.
98 Economic and Financial Analysis Report – June 2016
Consolidated Financial Statements, Independent Auditors' Report, Audit Committee Report Summary and Fiscal Council’s Report
Notes to the Consolidated Financial Statements
The revenue of the capitalization bonds 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.
The revenues arising from unclaimed and expired capitalization bonds (securities and non-redeemed draws) are recognized after the prescription period, that is, until November 2003, up to 20 years and five years after this date as established by law. The expenses with commercialization of capitalization bonds 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, from the time of the acquisition, 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.
Consolidated Financial Statements, Independent Auditors' Report, Audit Committee Report Summary and Fiscal Council’s Report
Notes to the Consolidated Financial Statements
Derivative financial instruments used to mitigate risk deriving from exposure to variations in the fair value of financial assets and liabilities are designated as hedges when they meet the criteria for hedge accounting and are classified according to their nature:
· Market risk hedge: the gains and losses, realized or not, of the financial instruments classified in this category as well as the financial assets and liabilities, that are the object of the hedge, are recorded in the Income Statement; and
· Cash flow hedge: the effective portion of valuation or devaluation of the financial instruments classified in this category is recorded, net of taxes, in a specific account in shareholders’ equity. The ineffective portion of the hedge is recognized directly in the Income Statement.
A breakdown of amounts included as derivative financial instruments, in the balance sheet and off-balance-sheet accounts, is disclosed in Note 7 (d to g).
g) Loans and leasing, advances on foreign exchange contracts, other receivables with credit characteristics and allowance for loan losses
Loans and leasing, advances on foreign exchange contracts and other receivables with credit characteristics are classified by risk level, based on: (i) the parameters established by CMN Resolution No.2,682/99, which requires risk ratings to have nine levels, from “AA” (minimum risk) to
“H” (maximum risk); and (ii) Management’s assessment of the risk level. This assessment, which is carried out regularly, considers current economic conditions and past experience with loan losses, as well as specific and general risks relating to operations, debtors and guarantors. Moreover, the days-past-due is also considered in the rating of customer risk as per CMN Resolution No. 2,682/99, as follows:
Past-due period (1) |
Customer rating |
· from 15 to 30 days |
B |
· from 31 to 60 days |
C |
· from 61 to 90 days |
D |
· from 91 to 120 days |
E |
· from 121 to 150 days |
F |
· from 151 to 180 days |
G |
· more than 180 days |
H |
(1) For transactions with terms of more than 36 months, past-due periods are doubled, as permitted by CMN Resolution No. 2,682/99.
Interest and inflation adjustments on past-due transactions are only recognized in the Income Statement up to the 59th day that they are past due. As from the 60th day, they are recognized in off-balance sheet accounts and are only recognized in the Income Statement when received.
H-rated past-due transactions remain at this level for six months, after which they are written-off against the existing allowance and controlled in off-balance-sheet accounts for at least five years.
Renegotiated transactions are held at the same rating as on the date of the renegotiation or classified in a higher risk rating. Renegotiations already written-off against the allowance and that were recorded in off-balance-sheet accounts, are rated as level “H” and any possible gains derived from their renegotiation are recognized only when they are effectively received. When there is a significant repayment on the operation or when new material facts justify a change in the level of risk, the operation may be reclassified to a lower risk category.
The estimated allowance for loan losses is calculated to sufficiently cover probable losses, considering CMN and Bacen standards and instructions, together with Management’s assessment of the credit risk.
100 Economic and Financial Analysis Report – June 2016
Consolidated Financial Statements, Independent Auditors' Report, Audit Committee Report Summary 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), fair value adjustments on securities, restatement of judicial deposits, among others, are recorded in “Other Liabilities - Tax and Social Security”, in which for the additional depreciation only the income tax rate is applied.
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 considered 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, Bradesco recognized, in September 2015, an incremental amount to the deferred tax of social contribution, considering the annual expectations of realization and their respective rates in force in each period, according to the technical study produced.
Provisions were recorded for other income tax and social contribution in accordance with specific applicable legislation.
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, is 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 or leasing to the banking correspondents related to credit operations originated during 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.
j) Investments
Investments in unconsolidated and jointly controlled companies, where Bradesco has significant influence over the investee or holds at least 20% of the voting rights, are accounted for using the equity method.
Bradesco 101
Consolidated Financial Statements, Independent Auditors' Report, Audit Committee Report Summary and Fiscal Council’s Report
Notes to the Consolidated Financial Statements
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 companies, as well as other investments, can be found in Note 12.
k) Premises and equipment
Relates to the tangible assets used by the Bank in its activities, including those resulting from transactions that transfer risks, benefits and control of the assets to the Bank.
Premises and equipment are stated at acquisition cost, net of accumulated depreciation, calculated by the straight-line method based on the assets’ estimated economic useful life, using the following rates: real estate – 4% per annum; installations, furniture, equipment for use, security systems and communications – 10% per annum; transport systems – 20% per annum; and data-processing systems – 20% to 40% per annum, and adjusted for impairment, when applicable.
The breakdown of asset costs and their corresponding depreciation, as well as the unrecorded surplus value for real estate and the fixed asset ratios, are presented in Note 13.
l) Intangible assets
Relates to the right over intangible assets used by the Bank in its activities.
Intangible assets comprise:
· Future profitability/acquired client portfolio and acquisition of right to provide banking services: they are recorded and amortized over the period in which the asset will directly and indirectly contribute to future cash flows and adjusted for impairment, where applicable; and
· Software: stated at cost less amortization calculated on a straight-line basis over the estimated useful life (20% 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) and 7h(1).
n) Securities sold under agreements to repurchase
These are recognized at the value of the liabilities and include, when applicable, related charges up to the end of the reporting period, calculated on a daily pro-rata basis.
A breakdown of the contracts recorded in deposits and securities sold under agreements to repurchase, as well as terms and amounts recognized in the statement of financial position and income statement, is presented in Note 15.
o) Technical provisions relating to insurance, pension plans and capitalization bonds
102 Economic and Financial Analysis Report – June 2016
Consolidated Financial Statements, Independent Auditors' Report, Audit Committee Report Summary and Fiscal Council’s Report
Notes to the Consolidated Financial Statements
· 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, including amounts ceded through reinsurance, and is comprised of the portion corresponding to the remaining period of coverage less initial contracting costs, except for health and personal insurance. The portion of these reserves corresponding to the estimate for risks in effect but not yet contracted is designated ‘PPNG-RVNE’;
- The unearned premium or contribution reserve (PPCNG) is calculated on a daily pro-rata basis based on the portion of health insurance premiums corresponding to the remaining period of coverage, of the currently effective contracts;
- The mathematical reserve for unvested benefits (PMBaC) is calculated as the difference between the current value of future benefits and the current value of future contributions, on obligations already assumed by Bradesco;
- The mathematical reserve for unvested benefits (PMBaC) relates to the individual health care plan portfolio and covers the risk related to the cover for the holder’s dependents for five years following the death of the holder. It is calculated using a 5.2% annual discount rate, the time holders are expected to remain in the plan up to their death, and the projected costs of the
five-year-period cover, excluding payment of premiums;
- For health insurance, 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". The calculation is based in the presented value of estimated future expenditure with the costs of health care of dependents of holders already decreased, as provided for in the ANS Normative Resolution No. 75/04, and 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 semesters 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 semesters 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;
- 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) for insurance of persons 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;
Bradesco 103
Consolidated Financial Statements, Independent Auditors' Report, Audit Committee Report Summary and Fiscal Council’s Report
Notes to the Consolidated Financial Statements
- For damage insurance, the reserve for related expenses 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 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 (FIEs);
- The reserve for redemptions and other amounts to be settled (PVR) comprises figures related to redemptions to settle, premium refunds owed and portability requested but not yet transferred to the recipient insurer;
- The mathematical reserve for vested benefits (PMBC) is recognized for participants already receiving benefits and corresponds to the present value of future obligations related to the payment of those on-going benefits;
- The complementary reserve for coverage (PCC) refers to the amount necessary to complement technical provisions, as calculated in the Liability Adequacy Test (LAT), which is prepared semi-annually using statistical and actuarial methods based on realistic assumptions, taking into account the biometric table BR-EMS of both genders, improvement of G Scale and forward interest rate curves (ETTJ) free from risk as authorized by SUSEP. The improvement rate is calculated from automatic updates of the biometric table, considering the expected increase in future life expectancy;
104 Economic and Financial Analysis Report – June 2016
Consolidated Financial Statements, Independent Auditors' Report, Audit Committee Report Summary and Fiscal Council’s Report
Notes to the Consolidated Financial Statements
- The reserve for related expenses (PDR) is recorded to cover expenses related to estimated claims and benefits. For products structured in self-funding and partially regimes, the reserve covers claims incurred. For plans structured under a capitalization regime, the reserve is made to cover the expected expenses related to incurred claims and also claims expected to be incurred in the future;
- The reserve for financial surplus (PEF) corresponds to the portion of income from investment of reserves that exceeds the minimum returns due to policyholders of pension plans that have a profit share clause;
- The reserve for incurred and not reported (IBNR) events is constituted for claims incurred but not reported and is based on run-off triangles, which consider the loss development of claims in the previous 96 months to set forth a future projection by occurrence period; and
- The reserve for unsettled claims (PSL) considers all loss notices received up to the end of the reporting period. The provision is updated for inflation and includes all claims in litigation.
· Capitalization bonds:
- The mathematical reserve for capitalization bond (PMC) is recorded for each active or suspended capitalization bond over the term set forth in the general conditions of the plan, and is calculated using the capitalization percentage, applicable to each payments made, plus the monthly accrual calculated using the inflation index and the interest rate established in the plan until the bond is redeemed or canceled;
- The reserve for redemption (PR) comprises the values of matured and early-terminated capitalization bonds and is calculated by updating the balance of bonds whose terms have expired or canceled using the inflation index until the holder receives the redemption payment;
- Reserve for ‘draws to be held’ (PSR) is recorded to cover premiums for future prize draws, and the balance represents the present value of the draws that have already been funded but have not yet been held. The calculation methodology consists of the accumulation of the prize draw percentage applicable to each payment, as established in the plan, less the amounts related to prize draws that have already occurred. The percentages of payments designated for the prize draws is defined in advance in the actuarial technical note, and is not modified during the term of the bond;
- Reserve for draws payable (PSP) consists of the value of unpaid prize draw amounts, adjusted for inflation for the period between the date of the drawing and its effective settlement; and
- Reserve for administrative expense (PDA) is recorded to cover the cost of maintaining the single payment (PU) capitalization bonds.
Technical provisions shown by account, product and segment, as well as amounts and details of plan assets covering these technical provisions, are shown in Note 20.
p) Provisions, contingent assets and liabilities and legal obligations – tax and social security
Provisions, contingent assets and liabilities, and legal obligations, as defined below, are recognized, measured and disclosed in accordance with the criteria set out in CPC 25, approved by
CMN Resolution No. 3,823/09 and CVM Resolution No. 594/09:
· Contingent Assets: these are not recognized in the financial statements, except to the extent that there are real guarantees or favorable judicial decisions, to which no further appeals are applicable, and confirmation of the capacity of the counterparty to pay or the ability of Bradesco to realize the asset via compensation against another liability upon which the gain is considered practically certain. Contingent assets with a chance of probable success are disclosed in the notes to the financial statements;
· 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;
Bradesco 105
Consolidated Financial Statements, Independent Auditors' Report, Audit Committee Report Summary and Fiscal Council’s Report
Notes to the Consolidated Financial Statements
· Contingent Liabilities: according to CPC 25, the term “contingent” is used for liabilities that are not recognized because their existence will only be confirmed by the occurrence of one or more uncertain future events beyond Management’s control. Contingent liabilities do not meet the criteria for recognition because they are considered as possible losses 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.
106 Economic and Financial Analysis Report – June 2016
Consolidated Financial Statements, Independent Auditors' Report, Audit Committee Report Summary and Fiscal Council’s Report
Notes to the Consolidated Financial Statements
4) MANAGERIAL STATEMENT OF FINANCIAL POSITION AND INCOME STATEMENT BY OPERATING SEGMENT
a) Reconciliation of the Statement of Financial Position and Statement of Income – Accounting vs. Managerial (1)
Management uses a variety of information, including those from financial statements, prepared 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 Reconciliation of the Balance Sheet and the Statement of Income – Accounting vs. Managerial:
|
R$ thousand | |||||||
On June 30, 2016 |
On June 30, 2015 | |||||||
Accounting |
Proportional Companies (2) |
Adjustments of Consolidation (3) |
Managerial |
Accounting |
Proportional Companies (2) |
Adjustments of Consolidation (3) |
Managerial | |
Assets |
|
|
|
|
|
|
|
|
Current and long-term assets |
1,023,159,807 |
6,567,501 |
56,152,957 |
1,085,880,265 |
930,446,802 |
6,944,032 |
73,207,552 |
1,010,598,386 |
Funds available |
32,363,576 |
85,494 |
- |
32,449,070 |
11,304,341 |
372,220 |
- |
11,676,561 |
Interbank investments |
138,705,018 |
332,053 |
(220,155) |
138,816,916 |
176,369,614 |
9,859 |
(111,496) |
176,267,977 |
Securities and derivative financial instruments |
380,349,297 |
684,007 |
56,546,451 |
437,579,755 |
281,464,265 |
1,015,907 |
73,634,459 |
356,114,631 |
Interbank and interdepartmental accounts |
50,021,372 |
- |
- |
50,021,372 |
50,799,822 |
- |
- |
50,799,822 |
Loan and leasing |
308,496,154 |
445,009 |
- |
308,941,163 |
325,854,250 |
349,822 |
- |
326,204,072 |
Allowance for Loan Losses (ALL) |
(29,933,688) |
(85,289) |
- |
(30,018,977) |
(23,215,371) |
(74,653) |
- |
(23,290,024) |
Other receivables and assets |
143,158,078 |
5,106,227 |
(173,339) |
148,090,966 |
107,869,881 |
5,270,877 |
(315,411) |
112,825,347 |
Fixed Assets |
18,655,075 |
708,613 |
- |
19,363,688 |
17,237,686 |
1,926,039 |
- |
19,163,725 |
Investments |
6,401,464 |
(4,863,616) |
- |
1,537,848 |
5,637,259 |
(3,968,426) |
- |
1,668,833 |
Premises and equipment |
5,446,015 |
235,645 |
- |
5,681,660 |
4,660,433 |
279,995 |
- |
4,940,428 |
Intangible assets |
6,807,596 |
5,336,584 |
- |
12,144,180 |
6,939,994 |
5,614,470 |
- |
12,554,464 |
Total |
1,041,814,882 |
7,276,114 |
56,152,957 |
1,105,243,953 |
947,684,488 |
8,870,071 |
73,207,552 |
1,029,762,111 |
Bradesco 107
Consolidated Financial Statements, Independent Auditors' Report, Audit Committee Report Summary and Fiscal Council’s Report
Notes to the Consolidated Financial Statements
|
R$ thousand | |||||||
On June 30, 2016 |
On June 30, 2015 | |||||||
Accounting |
Proportional Companies (2) |
Adjustments of Consolidation (3) |
Managerial |
Accounting |
Proportional Companies (2) |
Adjustments of Consolidation (3) |
Managerial | |
Liabilities |
|
|
|
|
|
|
|
|
Current and long-term liabilities |
944,539,678 |
6,184,929 |
56,152,957 |
1,006,877,564 |
859,932,704 |
7,771,223 |
73,207,552 |
940,911,479 |
Deposits |
179,458,545 |
(22,847) |
- |
179,435,698 |
195,947,212 |
(20,765) |
- |
195,926,447 |
Securities sold under agreements to repurchase |
226,252,940 |
- |
60,864,469 |
287,117,409 |
219,218,834 |
- |
74,511,632 |
293,730,466 |
Funds from Issuance of Securities |
112,817,133 |
- |
- |
112,817,133 |
95,386,903 |
- |
- |
95,386,903 |
Interbank and interdepartmental accounts |
4,838,148 |
- |
- |
4,838,148 |
4,578,234 |
- |
- |
4,578,234 |
Borrowing and on-lending |
57,533,149 |
- |
- |
57,533,149 |
61,369,108 |
- |
- |
61,369,108 |
Derivative financial instruments |
18,181,328 |
- |
(4,461,167) |
13,720,161 |
5,601,703 |
- |
(769,605) |
4,832,098 |
Provisions for insurance, pension plans and capitalization bonds |
190,649,097 |
- |
- |
190,649,097 |
164,566,099 |
- |
- |
164,566,099 |
Other liabilities |
154,809,338 |
6,207,776 |
(250,345) |
160,766,769 |
113,264,611 |
7,791,988 |
(534,475) |
120,522,124 |
Deferred income |
502,970 |
- |
- |
502,970 |
395,287 |
3,234 |
- |
398,521 |
Non-controlling interests in subsidiaries |
414,348 |
1,091,185 |
- |
1,505,533 |
384,931 |
1,095,614 |
- |
1,480,545 |
Shareholders’ equity |
96,357,886 |
- |
- |
96,357,886 |
86,971,566 |
- |
- |
86,971,566 |
Total |
1,041,814,882 |
7,276,114 |
56,152,957 |
1,105,243,953 |
947,684,488 |
8,870,071 |
73,207,552 |
1,029,762,111 |
108 Economic and Financial Analysis Report – June 2016
Consolidated Financial Statements, Independent Auditors' Report, Audit Committee Report Summary and Fiscal Council’s Report
Notes to the Consolidated Financial Statements
R$ thousand | ||||||||
Accrued on June 30, 2016 |
Accrued on June 30, 2015 | |||||||
Accounting Statement of Income |
Proportional Companies (2) |
Adjustments of Consolidation (3) |
Managerial Statement of Income |
Accounting Statement of Income |
Proportional Companies (2) |
Adjustments of Consolidation (3) |
Managerial Statement of Income (4) | |
Revenue from financial intermediation |
76,201,357 |
136,332 |
2,441,226 |
78,778,915 |
63,972,203 |
359,301 |
3,062,737 |
67,394,241 |
Financial intermediation expenses |
(34,317,796) |
- |
(3,321,120) |
(37,638,916) |
(37,950,872) |
- |
(4,088,381) |
(42,039,253) |
Net Interest Income |
41,883,561 |
136,332 |
(879,894) |
41,139,999 |
26,021,331 |
359,301 |
(1,025,644) |
25,354,988 |
Allowance for loan losses |
(10,499,483) |
(138,657) |
- |
(10,638,140) |
(7,924,905) |
(54,397) |
- |
(7,979,302) |
Gross Income from financial intermediation |
31,384,078 |
(2,325) |
(879,894) |
30,501,859 |
18,096,426 |
304,904 |
(1,025,644) |
17,375,686 |
Income from Insurance, Pension Plans and Capitalization Bonds |
2,708,464 |
- |
- |
2,708,464 |
2,521,391 |
- |
- |
2,521,391 |
Fee and Commission Income |
9,969,990 |
2,165,263 |
901,134 |
13,036,387 |
9,189,863 |
1,906,169 |
712,090 |
11,808,122 |
Personnel Expenses |
(7,291,701) |
(344,195) |
- |
(7,635,896) |
(6,758,818) |
(304,425) |
- |
(7,063,243) |
Other administrative expenses |
(7,989,218) |
(674,503) |
208,184 |
(8,455,537) |
(7,261,153) |
(607,391) |
220,904 |
(7,647,640) |
Tax expenses |
(3,348,845) |
(242,642) |
- |
(3,591,487) |
(2,335,763) |
(202,006) |
- |
(2,537,769) |
Equity in the Earnings (Losses) of Affiliates and jointly controlled companies |
785,133 |
(723,681) |
- |
61,452 |
664,053 |
(651,992) |
- |
12,061 |
Other Operating Income / Expenses |
(6,295,991) |
81,224 |
(229,424) |
(6,444,191) |
(5,069,633) |
(124,220) |
92,650 |
(5,101,203) |
Operating Income |
19,921,910 |
259,141 |
- |
20,181,051 |
9,046,366 |
321,039 |
- |
9,367,405 |
Non-Operating Income |
(16,460) |
(6,055) |
- |
(22,515) |
(123,453) |
(1,948) |
- |
(125,401) |
IT/SC (Income Tax/Soc. Contrib.) and Non-controlling interests |
(11,650,141) |
(253,086) |
- |
(11,903,227) |
(205,559) |
(319,091) |
- |
(524,650) |
Net Income |
8,255,309 |
- |
- |
8,255,309 |
8,717,354 |
- |
- |
8,717,354 |
(1) With respect to the Cash-flow Statement, the figures related to the first semester 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, 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 June 30, 2015 are being presented again in the column "Management Balance Sheet" and also the balances related to the first semester of 2015, as required by CPC 23.
Bradesco 109
Consolidated Financial Statements, Independent Auditors' Report, Audit Committee Report Summary and Fiscal Council’s Report
Notes to the Consolidated Financial Statements
b) Statement of Financial Position and statement of income by segment – Managerial
In line with CPC 22, 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 June 30 - R$ thousand | ||||||
Financial (1) (2) |
Insurance Group (2) (3) |
Other Activities (2) |
Eliminations (4) |
Managerial Accounting Statement of Financial Position | |||
Brazil |
Overseas |
Brazil |
Overseas | ||||
Assets |
|
|
|
|
|
|
|
Current and long-term assets |
820,579,807 |
136,713,510 |
218,901,105 |
8,947 |
2,264,483 |
(92,587,587) |
1,085,880,265 |
Funds available |
38,908,337 |
24,230,278 |
495,895 |
769 |
81,371 |
(31,267,580) |
32,449,070 |
Interbank investments |
134,854,969 |
3,961,947 |
- |
- |
- |
- |
138,816,916 |
Securities and derivative financial instruments |
217,965,681 |
15,998,523 |
204,657,246 |
1,032 |
1,018,880 |
(2,061,607) |
437,579,755 |
Interbank and interdepartmental accounts |
50,021,372 |
- |
- |
- |
- |
- |
50,021,372 |
Loan and leasing |
274,004,128 |
92,663,304 |
- |
- |
- |
(57,726,269) |
308,941,163 |
Allowance for Loan Losses (ALL) |
(28,002,932) |
(2,016,045) |
- |
- |
- |
- |
(30,018,977) |
Other receivables and assets |
132,828,252 |
1,875,503 |
13,747,964 |
7,146 |
1,164,232 |
(1,532,131) |
148,090,966 |
Permanent assets |
87,424,671 |
39,569 |
11,160,743 |
5 |
966,291 |
(80,227,591) |
19,363,688 |
Investments |
73,444,673 |
- |
8,119,845 |
- |
200,921 |
(80,227,591) |
1,537,848 |
Premises and equipment |
4,170,134 |
20,547 |
1,462,545 |
5 |
28,429 |
- |
5,681,660 |
Intangible assets |
9,809,864 |
19,022 |
1,578,353 |
- |
736,941 |
- |
12,144,180 |
Total in 2016 |
908,004,478 |
136,753,079 |
230,061,848 |
8,952 |
3,230,774 |
(172,815,178) |
1,105,243,953 |
Total in 2015 |
850,275,864 |
124,584,718 |
195,926,040 |
3,261 |
3,214,780 |
(144,242,552) |
1,029,762,111 |
|
|
|
|
|
|
| |
Liabilities |
|
|
|
|
|
|
|
Current and long-term liabilities |
806,946,530 |
92,667,591 |
198,808,102 |
1,040 |
979,865 |
(92,525,564) |
1,006,877,564 |
Deposits |
164,473,595 |
46,263,214 |
- |
- |
- |
(31,301,111) |
179,435,698 |
Securities sold under agreements to repurchase |
277,572,396 |
10,111,165 |
- |
- |
- |
(566,152) |
287,117,409 |
Funds from issuance of securities |
108,614,940 |
6,297,519 |
- |
- |
- |
(2,095,326) |
112,817,133 |
Interbank and interdepartmental accounts |
4,838,148 |
- |
- |
- |
- |
- |
4,838,148 |
Borrowing and on-lending |
97,752,637 |
17,506,781 |
- |
- |
- |
(57,726,269) |
57,533,149 |
Derivative financial instruments |
13,342,005 |
378,156 |
- |
- |
- |
- |
13,720,161 |
Technical provisions from insurance, pension plans and capitalization bonds |
- |
- |
190,648,380 |
717 |
- |
- |
190,649,097 |
Other liabilities |
140,352,809 |
12,110,756 |
8,159,722 |
323 |
979,865 |
(836,706) |
160,766,769 |
Deferred income |
542,847 |
- |
22,146 |
- |
- |
(62,023) |
502,970 |
Non-controlling interests in subsidiaries |
4,157,215 |
44,085,488 |
31,231,600 |
7,912 |
2,250,909 |
(80,227,591) |
1,505,533 |
Shareholders’ equity |
96,357,886 |
- |
- |
- |
- |
- |
96,357,886 |
Total in 2016 |
908,004,478 |
136,753,079 |
230,061,848 |
8,952 |
3,230,774 |
(172,815,178) |
1,105,243,953 |
Total in 2015 |
850,275,864 |
124,584,718 |
195,926,040 |
3,261 |
3,214,780 |
(144,242,552) |
1,029,762,111 |
110 Economic and Financial Analysis Report – June 2016
Consolidated Financial Statements, Independent Auditors' Report, Audit Committee Report Summary and Fiscal Council’s Report
Notes to the Consolidated Financial Statements
|
Accrued on June 30, 2016 - R$ thousand | ||||||
Financial (1) (2) |
Insurance Group (2) (3) |
Other Activities (2) |
Eliminations (4) |
Managerial DRE | |||
Brazil |
Overseas |
Brazil |
Overseas | ||||
Revenue from financial intermediation |
63,675,474 |
1,976,219 |
13,502,987 |
- |
102,472 |
(478,237) |
78,778,915 |
Financial intermediation expenses |
(26,837,107) |
(737,300) |
(10,542,746) |
- |
- |
478,237 |
(37,638,916) |
Net Interest Income |
36,838,367 |
1,238,919 |
2,960,241 |
- |
102,472 |
- |
41,139,999 |
Allowance for loan losses |
(9,266,838) |
(1,371,302) |
- |
- |
- |
- |
(10,638,140) |
Gross Income from financial intermediation |
27,571,529 |
(132,383) |
2,960,241 |
- |
102,472 |
- |
30,501,859 |
Income from Insurance, Pension Plans and Capitalization Bonds |
- |
- |
2,708,489 |
(55) |
- |
30 |
2,708,464 |
Fee and Commission Income |
12,129,019 |
119,034 |
829,323 |
- |
165,762 |
(206,751) |
13,036,387 |
Personnel Expenses |
(6,821,841) |
(73,890) |
(627,882) |
(236) |
(112,047) |
- |
(7,635,896) |
Other administrative expenses |
(7,867,476) |
(170,647) |
(725,917) |
(131) |
(98,763) |
407,397 |
(8,455,537) |
Tax expenses |
(3,080,037) |
(10,725) |
(466,188) |
(75) |
(34,462) |
- |
(3,591,487) |
Equity in the Earnings (Losses) of Affiliates and jointly controlled companies |
(3,872) |
- |
70,843 |
- |
(5,519) |
- |
61,452 |
Other Operating Income / Expenses |
(5,887,261) |
(48,715) |
(374,832) |
488 |
66,805 |
(200,676) |
(6,444,191) |
Operating Income |
16,040,061 |
(317,326) |
4,374,077 |
(9) |
84,248 |
- |
20,181,051 |
Non-Operating Income |
(54,540) |
7,206 |
24,757 |
- |
62 |
- |
(22,515) |
IT/SC (Income Tax/Soc. Contrib.) and Non-controlling interests |
(9,905,497) |
(121,827) |
(1,854,858) |
(8) |
(21,037) |
- |
(11,903,227) |
Net Income in 2016 |
6,080,024 |
(431,947) |
2,543,976 |
(17) |
63,273 |
- |
8,255,309 |
Net Income in 2015 |
5,929,479 |
143,823 |
2,565,868 |
(310) |
78,494 |
- |
8,717,354 |
(1) The financial segment is comprised of financial institutions, holding companies which are mainly responsible for managing financial resources, and credit card, consortium and asset management companies;
(2) The asset, liability, income and expense balances among companies from the same segment are eliminated;
(3) The Insurance Group segment comprises insurance, pension plan and capitalization bond companies; and
(4) Refers to amounts eliminated among companies from different segments, as well as among operations carried out in Brazil and overseas.
On June 30 - R$ thousand | ||
2016 |
2015 | |
Cash and due from banks in domestic currency |
7,468,164 |
7,588,492 |
Cash and due from banks in foreign currency (1) |
24,895,215 |
3,715,726 |
Investments in gold |
197 |
123 |
Total cash and due from banks |
32,363,576 |
11,304,341 |
Interbank investments (2) |
130,507,170 |
165,583,918 |
Total cash and cash equivalents |
162,870,746 |
176,888,259 |
(1) On June 30, 2016, it includes availability in foreign currency on the purchase and sale of shares agreement, for which payment was made on July 1, 2016 (Note 34f); and
(2) 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 111
Consolidated Financial Statements, Independent Auditors' Report, Audit Committee Report Summary and Fiscal Council’s Report
Notes to the Consolidated Financial Statements
6) INTERBANK INVESTMENTS
a) Breakdown and maturity
On June 30 - 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 |
27,889,020 |
- |
- |
- |
27,889,020 |
48,389,377 |
● Financial treasury bills |
150,461 |
- |
- |
- |
150,461 |
6,118,966 |
● National treasury notes |
23,256,594 |
- |
- |
- |
23,256,594 |
23,696,413 |
● National treasury bills |
4,478,872 |
- |
- |
- |
4,478,872 |
18,372,568 |
● Other |
3,093 |
- |
- |
- |
3,093 |
201,430 |
Funded position |
102,323,195 |
609,047 |
- |
- |
102,932,242 |
120,866,981 |
● Financial treasury bills |
18,253,786 |
- |
- |
- |
18,253,786 |
19,595,124 |
● National treasury notes |
42,617,000 |
609,047 |
- |
- |
43,226,047 |
35,066,779 |
● National treasury bills |
41,452,409 |
- |
- |
- |
41,452,409 |
66,205,078 |
Short position |
295,125 |
151,581 |
- |
- |
446,706 |
2,071,210 |
● National treasury bills |
295,125 |
151,581 |
- |
- |
446,706 |
2,071,210 |
Subtotal |
130,507,340 |
760,628 |
- |
- |
131,267,968 |
171,327,568 |
Interest-earning deposits in other banks: |
|
|
|
|
|
|
● Interest-earning deposits in other banks: |
4,963,314 |
1,952,329 |
237,072 |
295,645 |
7,448,360 |
5,061,188 |
● Provision for losses |
(2,239) |
(6,589) |
(2,482) |
- |
(11,310) |
(19,142) |
Subtotal |
4,961,075 |
1,945,740 |
234,590 |
295,645 |
7,437,050 |
5,042,046 |
Total in 2016 |
135,468,415 |
2,706,368 |
234,590 |
295,645 |
138,705,018 |
|
% |
97.7 |
1.9 |
0.2 |
0.2 |
100.0 |
|
Total in 2015 |
166,002,840 |
7,522,109 |
2,317,740 |
526,925 |
|
176,369,614 |
% |
94.1 |
4.3 |
1.3 |
0.3 |
|
100.0 |
b) Income from interbank investments
Classified in the income statement as income from operations with securities.
|
Accrued on June 30 - R$ thousand | |
2016 |
2015 | |
Income from investments in purchase and sale commitments: |
|
|
• Own portfolio position |
235,620 |
102,715 |
• Funded position |
9,579,930 |
10,293,911 |
• Short position |
139,624 |
187,010 |
Subtotal |
9,955,174 |
10,583,636 |
Income from interest-earning deposits in other banks |
423,976 |
225,984 |
Total (Note 7h) |
10,379,150 |
10,809,620 |
112 Economic and Financial Analysis Report – June 2016
Consolidated Financial Statements, Independent Auditors' Report, Audit Committee Report Summary 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 June 30 - R$ thousand | |||||||
Financial |
Insurance and Capitalization bonds |
Pension plans |
Other Activities |
2016 |
% |
2015 |
% | |
Trading securities |
53,830,655 |
7,932,597 |
127,336,757 |
426,722 |
189,526,731 |
49.8 |
116,793,343 |
41.5 |
- Government securities |
21,929,385 |
4,467,916 |
108,868,943 |
15,316 |
135,281,560 |
35.5 |
65,677,975 |
23.4 |
- Corporate securities |
9,915,821 |
3,463,703 |
18,446,292 |
411,406 |
32,237,222 |
8.5 |
44,094,063 |
15.6 |
- Derivative financial instruments (1) (5) |
21,985,449 |
978 |
21,522 |
- |
22,007,949 |
5.8 |
7,021,305 |
2.5 |
Available-for-sale securities (2) |
122,660,083 |
13,880,409 |
12,386,744 |
102,820 |
149,030,056 |
39.2 |
126,200,218 |
44.8 |
- Government securities |
69,459,641 |
12,515,156 |
10,772,498 |
31,163 |
92,778,458 |
24.4 |
78,522,866 |
27.9 |
- Corporate securities |
53,200,442 |
1,365,253 |
1,614,246 |
71,657 |
56,251,598 |
14.8 |
47,677,352 |
16.9 |
Held-to-maturity securities (2) |
12,720,737 |
4,928,128 |
24,143,645 |
- |
41,792,510 |
11.0 |
38,470,704 |
13.7 |
- Government securities |
27,175 |
4,928,128 |
24,143,645 |
- |
29,098,948 |
7.7 |
26,051,701 |
9.3 |
- Corporate securities |
12,693,562 |
- |
- |
- |
12,693,562 |
3.3 |
12,419,003 |
4.4 |
Total |
189,211,475 |
26,741,134 |
163,867,146 |
529,542 |
380,349,297 |
100.0 |
281,464,265 |
100.0 |
|
|
|
|
|
|
|
|
|
- Government securities |
91,416,201 |
21,911,200 |
143,785,086 |
46,479 |
257,158,966 |
67.6 |
170,252,542 |
60.5 |
- Corporate securities |
97,795,274 |
4,829,934 |
20,082,060 |
483,063 |
123,190,331 |
32.4 |
111,211,723 |
39.5 |
Total |
189,211,475 |
26,741,134 |
163,867,146 |
529,542 |
380,349,297 |
100.0 |
281,464,265 |
100.0 |
Bradesco 113
Consolidated Financial Statements, Independent Auditors' Report, Audit Committee Report Summary 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 June 30 - 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) |
Amortized cost |
Fair Value Adjustment |
Fair/book value (3) (4) |
Fair Value Adjustment | |
- Financial |
23,170,739 |
2,368,433 |
3,714,017 |
24,577,466 |
53,830,655 |
64,571,874 |
(10,741,219) |
33,871,933 |
(5,523,465) |
National treasury bills |
466,731 |
36,371 |
19,743 |
503,462 |
1,026,307 |
1,025,220 |
1,087 |
2,992,215 |
(847) |
Financial treasury bills |
7,243 |
10,162 |
2,481 |
13,235,861 |
13,255,747 |
13,259,161 |
(3,414) |
5,172,054 |
(221) |
Derivative financial instruments (1) (5) |
20,932,862 |
737,597 |
235,791 |
79,199 |
21,985,449 |
32,577,289 |
(10,591,840) |
7,019,138 |
(5,445,716) |
Debentures |
30,580 |
42,905 |
119,740 |
2,103,109 |
2,296,334 |
2,444,823 |
(148,489) |
3,851,250 |
(9,109) |
National treasury notes |
- |
156,233 |
160,950 |
5,521,700 |
5,838,883 |
5,761,579 |
77,304 |
2,876,895 |
(25,580) |
Financial bills |
587,873 |
590,401 |
1,380,451 |
2,024,513 |
4,583,238 |
4,576,530 |
6,708 |
5,149,928 |
3,922 |
Brazilian foreign debt notes |
- |
- |
1,390,189 |
41,598 |
1,431,787 |
1,422,948 |
8,839 |
918,633 |
(21,624) |
Other |
1,145,450 |
794,764 |
404,672 |
1,068,024 |
3,412,910 |
3,504,324 |
(91,414) |
5,891,820 |
(24,290) |
- Insurance companies and capitalization bonds |
2,721,515 |
29,502 |
104,734 |
5,076,846 |
7,932,597 |
7,930,033 |
2,564 |
2,578,315 |
1,532 |
Financial treasury bills |
- |
13,450 |
- |
4,345,199 |
4,358,649 |
4,358,649 |
- |
614,013 |
- |
Financial bills |
116,976 |
15,200 |
104,734 |
419,654 |
656,564 |
656,564 |
- |
789,796 |
- |
Other |
2,604,539 |
852 |
- |
311,993 |
2,917,384 |
2,914,820 |
2,564 |
1,174,506 |
1,532 |
- Pension plans |
5,025,420 |
2,182,138 |
3,429,027 |
116,700,172 |
127,336,757 |
127,331,511 |
5,246 |
79,909,417 |
- |
Financial treasury bills |
- |
- |
- |
50,761,328 |
50,761,328 |
50,761,328 |
- |
31,491,870 |
- |
National treasury notes |
- |
284,262 |
60,464 |
32,017,534 |
32,362,260 |
32,362,260 |
- |
8,780,364 |
- |
National treasury bills |
2,445,251 |
- |
3,745 |
23,296,359 |
25,745,355 |
25,740,109 |
5,246 |
12,705,994 |
- |
Financial bills |
1,082,942 |
393,245 |
3,291,110 |
7,878,927 |
12,646,224 |
12,646,224 |
- |
8,575,791 |
- |
Debentures |
645 |
9,576 |
72,236 |
2,567,421 |
2,649,878 |
2,649,878 |
- |
2,474,406 |
- |
Other |
1,496,582 |
1,495,055 |
1,472 |
178,603 |
3,171,712 |
3,171,712 |
- |
15,880,992 |
- |
- Other activities |
411,408 |
- |
- |
15,314 |
426,722 |
426,722 |
- |
433,678 |
(3,295) |
Financial treasury bills |
- |
- |
- |
14,994 |
14,994 |
14,994 |
- |
44,973 |
- |
Other |
411,408 |
- |
- |
320 |
411,728 |
411,728 |
- |
388,705 |
(3,295) |
Total |
31,329,082 |
4,580,073 |
7,247,778 |
146,369,798 |
189,526,731 |
200,260,140 |
(10,733,409) |
116,793,343 |
(5,525,228) |
Derivative financial instruments (liabilities) (5) |
(17,284,372) |
(518,993) |
(220,790) |
(157,173) |
(18,181,328) |
(16,381,396) |
(1,799,932) |
(5,601,703) |
(245,851) |
114 Economic and Financial Analysis Report – June 2016
Consolidated Financial Statements, Independent Auditors' Report, Audit Committee Report Summary and Fiscal Council’s Report
Notes to the Consolidated Financial Statements
II) Available-for-sale securities
Securities (6) |
On June 30 - 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) |
Amortized cost |
Fair Value Adjustment |
Fair/book value (3) (4) |
Fair Value Adjustment | |
- Financial |
9,735,501 |
5,964,209 |
9,172,577 |
97,787,796 |
122,660,083 |
126,399,508 |
(3,739,425) |
102,608,614 |
(1,518,768) |
National treasury bills |
1,865,967 |
2,071,552 |
3,855,708 |
20,874,506 |
28,667,733 |
28,610,675 |
57,058 |
20,349,415 |
(551,456) |
Foreign corporate securities |
169,102 |
189,711 |
37,208 |
10,172,514 |
10,568,535 |
12,270,583 |
(1,702,048) |
10,879,312 |
(657,769) |
National treasury notes |
- |
190,027 |
4,485,311 |
32,996,419 |
37,671,757 |
37,912,664 |
(240,907) |
35,412,292 |
(679,334) |
Debentures |
228,830 |
684,588 |
582,115 |
31,453,348 |
32,948,881 |
33,782,238 |
(833,357) |
28,859,748 |
494,516 |
Shares |
6,127,154 |
- |
- |
- |
6,127,154 |
6,939,194 |
(812,040) |
1,777,059 |
(29,597) |
Certificates of real estate receivables |
20,717 |
- |
- |
997,597 |
1,018,314 |
1,251,233 |
(232,919) |
1,233,701 |
(94,233) |
Foreign government bonds |
- |
1,891,118 |
- |
- |
1,891,118 |
1,921,444 |
(30,326) |
1,382,181 |
(21,870) |
Promissory Notes |
594,524 |
858,181 |
201,151 |
- |
1,653,856 |
1,642,280 |
11,576 |
628,089 |
5,751 |
Other |
729,207 |
79,032 |
11,084 |
1,293,412 |
2,112,735 |
2,069,197 |
43,538 |
2,086,817 |
15,224 |
- Insurance companies and capitalization bonds |
3,064,308 |
243,413 |
1,357,782 |
9,214,906 |
13,880,409 |
14,272,972 |
(392,563) |
12,824,369 |
(572,343) |
National treasury notes |
- |
243,413 |
515,255 |
7,570,659 |
8,329,327 |
8,990,751 |
(661,424) |
7,628,906 |
(731,911) |
Shares |
1,311,577 |
- |
- |
- |
1,311,577 |
1,042,293 |
269,284 |
1,406,533 |
188,080 |
National treasury bills |
1,749,078 |
- |
842,527 |
1,577,954 |
4,169,559 |
4,148,416 |
21,143 |
3,720,301 |
(30,307) |
Other |
3,653 |
- |
- |
66,293 |
69,946 |
91,512 |
(21,566) |
68,629 |
1,795 |
- Pension plans |
1,523,747 |
- |
- |
10,862,997 |
12,386,744 |
11,590,571 |
796,173 |
10,692,023 |
587,539 |
Shares |
1,523,747 |
- |
- |
- |
1,523,747 |
1,409,904 |
113,843 |
1,402,835 |
27,529 |
National treasury notes |
- |
- |
- |
10,473,164 |
10,473,164 |
9,790,846 |
682,318 |
8,822,752 |
555,197 |
Debentures |
- |
- |
- |
90,498 |
90,498 |
93,122 |
(2,624) |
96,442 |
6,365 |
Other |
- |
- |
- |
299,335 |
299,335 |
296,699 |
2,636 |
369,994 |
(1,552) |
- Other activities |
71,657 |
- |
- |
31,163 |
102,820 |
97,422 |
5,398 |
75,212 |
5,418 |
Other |
71,657 |
- |
- |
31,163 |
102,820 |
97,422 |
5,398 |
75,212 |
5,418 |
Subtotal |
14,395,213 |
6,207,622 |
10,530,359 |
117,896,862 |
149,030,056 |
152,360,473 |
(3,330,417) |
126,200,218 |
(1,498,154) |
Hedge - cash flow (Note 7f) |
- |
- |
- |
- |
- |
- |
122,649 |
- |
299,179 |
Securities reclassified to “Held-to-maturity securities” (2) |
- |
- |
- |
- |
- |
- |
(147,687) |
- |
(74,589) |
Total |
14,395,213 |
6,207,622 |
10,530,359 |
117,896,862 |
149,030,056 |
152,360,473 |
(3,355,455) |
126,200,218 |
(1,273,564) |
Bradesco 115
Consolidated Financial Statements, Independent Auditors' Report, Audit Committee Report Summary and Fiscal Council’s Report
Notes to the Consolidated Financial Statements
III) Held-to-maturity securities
Securities (2) |
On June 30 - R$ thousand | ||||||||
2016 |
2015 | ||||||||
1 to 30 days |
31 to 180 days |
181 to 360 days |
More than 360 days |
Amortized cost (3) |
Fair Value (4) |
Gain (loss) not accounted for |
Amortized cost (3) |
Gain not accounted for | |
- Financial |
- |
- |
- |
12,720,737 |
12,720,737 |
10,851,221 |
(1,869,516) |
12,458,024 |
7,549 |
Brazilian foreign debt notes |
- |
- |
- |
27,175 |
27,175 |
29,054 |
1,879 |
39,021 |
4,756 |
Certificates of real estate receivables |
- |
- |
- |
12,693,562 |
12,693,562 |
10,822,167 |
(1,871,395) |
12,419,003 |
2,793 |
- Insurance companies and capitalization bonds |
- |
- |
- |
4,928,128 |
4,928,128 |
5,168,902 |
240,774 |
4,509,431 |
195,590 |
National treasury notes |
- |
- |
- |
4,928,128 |
4,928,128 |
5,168,902 |
240,774 |
4,509,431 |
195,590 |
- Pension plans |
- |
- |
- |
24,143,645 |
24,143,645 |
26,564,265 |
2,420,620 |
21,503,249 |
1,819,587 |
National treasury notes |
- |
- |
- |
24,143,645 |
24,143,645 |
26,564,265 |
2,420,620 |
21,503,249 |
1,819,587 |
Total |
- |
- |
- |
41,792,510 |
41,792,510 |
42,584,388 |
791,878 |
38,470,704 |
2,022,726 |
116 Economic and Financial Analysis Report – June 2016
Consolidated Financial Statements, Independent Auditors' Report, Audit Committee Report Summary and Fiscal Council’s Report
Notes to the Consolidated Financial Statements
c) Breakdown of the portfolios by financial statement classification
Securities |
On June 30 - 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 |
22,360,125 |
9,132,942 |
11,839,896 |
260,726,852 |
304,059,815 |
234,965,870 |
Fixed income securities |
11,699,106 |
9,132,942 |
11,839,896 |
260,726,852 |
293,398,796 |
228,377,795 |
● Financial treasury bills |
7,243 |
22,987 |
1,390 |
65,817,230 |
65,848,850 |
35,754,645 |
● National treasury notes |
- |
873,879 |
3,167,944 |
100,017,448 |
104,059,271 |
77,200,107 |
● Brazilian foreign debt securities |
- |
- |
1,390,420 |
78,263 |
1,468,683 |
1,159,835 |
● Bank deposit certificates |
137,537 |
1,816,035 |
1,472 |
17,724 |
1,972,768 |
3,661,235 |
● National treasury bills |
4,281,070 |
1,349,657 |
1,086,872 |
32,219,077 |
38,936,676 |
22,367,526 |
● Foreign corporate securities |
22,988 |
222,010 |
341,226 |
826,150 |
1,412,374 |
4,432,292 |
● Debentures |
260,055 |
737,069 |
774,091 |
36,352,443 |
38,123,658 |
35,430,561 |
● Financial bills |
1,787,792 |
1,064,968 |
4,776,295 |
10,323,094 |
17,952,149 |
14,572,878 |
● Certificates of real estate receivables |
21,054 |
- |
- |
13,895,984 |
13,917,038 |
13,864,738 |
● Foreign government bonds |
55,329 |
1,891,118 |
- |
320,529 |
2,266,976 |
1,455,346 |
● Promissory Notes |
594,524 |
858,181 |
201,151 |
- |
1,653,856 |
1,073,081 |
● Other |
4,531,514 |
297,038 |
99,035 |
858,910 |
5,786,497 |
17,405,551 |
Equity securities |
10,661,019 |
- |
- |
- |
10,661,019 |
6,588,075 |
● Shares of listed companies (technical provision) |
1,525,981 |
- |
- |
- |
1,525,981 |
1,681,302 |
● Shares of listed companies (other) |
9,135,038 |
- |
- |
- |
9,135,038 |
4,906,773 |
Restricted securities |
2,408,807 |
192,499 |
3,192,474 |
43,766,070 |
49,559,850 |
39,154,493 |
Repurchase agreements |
2,400,630 |
164,404 |
14,073 |
31,220,610 |
33,799,717 |
31,066,486 |
● National treasury bills |
2,245,959 |
6,146 |
685 |
10,626,687 |
12,879,477 |
15,120,598 |
● Brazilian external debt bonds |
- |
- |
10,853 |
504,470 |
515,323 |
- |
● Financial treasury bills |
- |
- |
- |
1,038,481 |
1,038,481 |
233,162 |
● National treasury notes |
- |
57 |
918 |
9,656,916 |
9,657,891 |
8,544,524 |
● Foreign corporate securities |
154,671 |
158,201 |
1,617 |
9,394,056 |
9,708,545 |
7,168,202 |
Brazilian Central Bank |
- |
27,463 |
27,966 |
9,309 |
64,738 |
20,096 |
● National treasury bills |
- |
27,463 |
27,966 |
4,233 |
59,662 |
20,096 |
● Other |
- |
- |
- |
5,076 |
5,076 |
- |
Privatization rights |
- |
- |
- |
50,565 |
50,565 |
55,667 |
Guarantees provided |
8,177 |
632 |
3,150,435 |
12,485,586 |
15,644,830 |
8,012,244 |
● National treasury bills |
- |
- |
2,499,172 |
2,400,353 |
4,899,525 |
2,239,039 |
● National treasury notes |
- |
- |
650,172 |
7,883,972 |
8,534,144 |
3,796,273 |
● Other |
8,177 |
632 |
1,091 |
2,201,261 |
2,211,161 |
1,976,932 |
Derivative financial instruments (1) (5) |
20,955,363 |
737,597 |
235,790 |
79,199 |
22,007,949 |
7,021,305 |
Securities subject to unrestricted repurchase agreements |
- |
724,657 |
2,509,977 |
1,487,049 |
4,721,683 |
322,597 |
● National treasury bills |
- |
724,657 |
1,107,029 |
1,316,605 |
3,148,291 |
322,597 |
● National treasury notes |
- |
- |
1,402,948 |
170,444 |
1,573,392 |
- |
Total |
45,724,295 |
10,787,695 |
17,778,137 |
306,059,170 |
380,349,297 |
281,464,265 |
% |
12.0 |
2.8 |
4.7 |
80.5 |
100.0 |
100.0 |
Bradesco 117
Consolidated Financial Statements, Independent Auditors' Report, Audit Committee Report Summary and Fiscal Council’s Report
Notes to the Consolidated Financial Statements
(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 semester of 2016, there was constitution of provision for impairment losses in the amount of R$108,294 thousand, related to the heading “Variable Income Securities" (first semester of 2015 there was no constitution of provision for impairment losses).
118 Economic and Financial Analysis Report – June 2016
Consolidated Financial Statements, Independent Auditors' Report, Audit Committee Report Summary 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.
Bradesco 119
Consolidated Financial Statements, Independent Auditors' Report, Audit Committee Report Summary and Fiscal Council’s Report
Notes to the Consolidated Financial Statements
I) Amount of derivative financial instruments recorded in off-balance-sheet accounts
|
On June 30 - R$ thousand | |||
2016 |
2015 | |||
Reference value |
Net amount |
Reference value |
Net amount | |
Futures contracts |
|
|
|
|
Purchase commitments: |
103,752,719 |
- |
96,921,364 |
- |
- Interbank market |
75,873,880 |
14,673,056 |
76,106,831 |
36,940,599 |
- Foreign currency |
27,863,377 |
- |
20,546,198 |
- |
- Other |
15,462 |
10,155 |
268,335 |
107,446 |
Sale commitments: |
124,595,817 |
- |
73,858,092 |
- |
- Interbank market (1) |
61,200,824 |
- |
39,166,232 |
- |
- Foreign currency (2) |
63,389,686 |
35,526,309 |
34,530,971 |
13,984,773 |
- Other |
5,307 |
- |
160,889 |
- |
|
|
|
| |
Option contracts |
|
|
|
|
Purchase commitments: |
14,015,824 |
- |
40,472,694 |
- |
- Interbank market |
8,229,897 |
138,142 |
38,705,347 |
- |
- Foreign currency |
5,785,927 |
3,840,657 |
1,751,740 |
2,493 |
- Other |
- |
- |
15,607 |
- |
Sale commitments: |
10,037,071 |
- |
70,020,081 |
- |
- Interbank market |
8,091,755 |
- |
62,898,795 |
24,193,448 |
- Foreign currency |
1,945,270 |
- |
1,749,247 |
- |
- Other |
46 |
46 |
5,372,039 |
5,356,432 |
|
|
|
| |
Forward contracts |
|
|
|
|
Purchase commitments: |
20,342,333 |
- |
10,832,256 |
- |
- Foreign currency |
16,927,882 |
5,521,851 |
10,665,967 |
- |
- Other |
3,414,451 |
1,997,865 |
166,289 |
- |
Sale commitments: |
12,822,617 |
- |
12,577,142 |
- |
- Foreign currency |
11,406,031 |
- |
12,130,743 |
1,464,776 |
- Other |
1,416,586 |
- |
446,399 |
280,110 |
|
|
|
| |
Swap contracts |
|
|
|
|
Assets (long position): |
73,777,502 |
- |
46,129,791 |
- |
- Interbank market |
18,652,848 |
5,209,314 |
20,688,317 |
1,603,232 |
- Fixed rate |
43,907,461 |
18,799,095 |
9,856,510 |
- |
- Foreign currency |
8,964,476 |
1,580,632 |
12,573,163 |
- |
- IGPM |
1,121,950 |
- |
1,111,200 |
- |
- Other |
1,130,767 |
- |
1,900,601 |
- |
Liabilities (short position): |
50,552,939 |
- |
64,567,460 |
- |
- Interbank market |
13,443,534 |
- |
19,085,085 |
- |
- Fixed rate |
25,108,366 |
- |
12,860,082 |
3,003,572 |
- Foreign currency |
7,383,844 |
- |
28,492,693 |
15,919,530 |
- IGPM |
1,223,500 |
101,550 |
1,377,500 |
266,300 |
- Other |
3,393,695 |
2,262,928 |
2,752,100 |
851,499 |
Derivatives include operations maturing in D+1.
(1) Includes cash flow hedges to protect CDI-related funding, totaling R$1,171,885 thousand (R$20,814,738 thousand in 2015) (Note 7f); and
(2) Includes specific hedges to protect assets and liabilities, arising from foreign investments, totaling R$45,106,549 thousand (R$43,909,631 thousand in 2015).
120 Economic and Financial Analysis Report – June 2016
Consolidated Financial Statements, Independent Auditors' Report, Audit Committee Report Summary and Fiscal Council’s Report
Notes to the Consolidated Financial Statements
II) Breakdown of derivative financial instruments (assets and liabilities) shown at original amortized cost and fair value
|
On June 30 - R$ 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) |
20,204,175 |
(10,605,802) |
9,598,373 |
10,623,733 |
(5,477,349) |
5,146,384 |
Adjustment receivable - future |
4,215,103 |
- |
4,215,103 |
8,462 |
- |
8,462 |
Receivable forward purchases |
5,279,291 |
- |
5,279,291 |
1,225,943 |
- |
1,225,943 |
Receivable forward sales |
2,693,312 |
- |
2,693,312 |
419,321 |
- |
419,321 |
Premiums on exercisable options |
207,908 |
13,962 |
221,870 |
189,562 |
31,633 |
221,195 |
Total assets (A) |
32,599,789 |
(10,591,840) |
22,007,949 |
12,467,021 |
(5,445,716) |
7,021,305 |
Adjustment payables - swaps |
(5,857,842) |
(1,794,671) |
(7,652,513) |
(4,088,655) |
(241,374) |
(4,330,029) |
Adjustment payables - future |
(4,461,156) |
- |
(4,461,156) |
(29,818) |
- |
(29,818) |
Payable forward purchases |
(4,321,914) |
- |
(4,321,914) |
(548,133) |
- |
(548,133) |
Payable forward sales/other |
(1,554,787) |
- |
(1,554,787) |
(549,085) |
- |
(549,085) |
Premiums on written options |
(185,697) |
(5,261) |
(190,958) |
(140,161) |
(4,477) |
(144,638) |
Total liabilities (B) |
(16,381,396) |
(1,799,932) |
(18,181,328) |
(5,355,852) |
(245,851) |
(5,601,703) |
|
|
|
|
|
| |
Net Effect (A-B) |
16,218,393 |
(12,391,772) |
3,826,621 |
7,111,169 |
(5,691,567) |
1,419,602 |
(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 June 30 - R$ thousand | ||||||
1 to 90 days |
91 to 180 days |
181 to 360 days |
More than 360 days |
2016 |
2015 | |
Futures contracts (1) |
125,541,017 |
4,526,714 |
45,212,808 |
53,067,997 |
228,348,536 |
170,779,456 |
Option contracts |
19,401,173 |
620,878 |
1,905,529 |
2,125,315 |
24,052,895 |
110,492,775 |
Forward contracts |
19,484,751 |
4,573,516 |
3,249,424 |
5,857,259 |
33,164,950 |
23,409,398 |
Swap contracts (1) |
28,462,871 |
9,397,724 |
4,763,346 |
81,706,500 |
124,330,441 |
110,697,251 |
Total in 2016 |
192,889,812 |
19,118,832 |
55,131,107 |
142,757,071 |
409,896,822 |
|
Total in 2015 |
119,927,955 |
93,767,412 |
99,579,692 |
102,103,821 |
|
415,378,880 |
(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.
Bradesco 121
Consolidated Financial Statements, Independent Auditors' Report, Audit Committee Report Summary 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 June 30 - R$ thousand | |
2016 |
2015 | |
Government securities |
|
|
National treasury bills |
1,625,552 |
- |
National treasury notes |
4,999,565 |
3,620,092 |
Financial treasury bills |
50,407 |
5,691 |
Total |
6,675,524 |
3,625,783 |
V) Revenues and expenses, net
Accrued on June 30 - R$ thousand | ||
2016 |
2015 | |
Swap contracts (1) |
1,415,481 |
162,615 |
Forward contracts |
302,631 |
175,539 |
Option contracts |
(202,221) |
(13,606) |
Futures contracts (1) (2) |
7,242,970 |
(1,205,277) |
Foreign exchange variation of assets and liabilities overseas |
(3,719,718) |
1,536,876 |
Total (Note 7h) |
5,039,143 |
656,147 |
(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, in 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 (Note 34f).
VI) Reference values of derivative financial instruments, by trading location and counterparts
|
On June 30 - R$ thousand | |
2016 |
2015 | |
CETIP (over-the-counter) |
125,207,553 |
91,936,669 |
BM&FBOVESPA (stock exchange) |
254,084,035 |
289,153,152 |
Overseas (over-the-counter) (1) |
18,840,877 |
16,934,059 |
Overseas (stock exchange) (1) |
11,764,357 |
17,355,000 |
Total |
409,896,822 |
415,378,880 |
(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 June 30, 2016, Bradesco had credit default swaps (CDS) with the following characteristics: the risk received in credit swaps whose underlying assets are: (a) “debt securities issued by companies", in the amount of R$128,392 thousand and (b) “public debt bonds issued by the Brazilian government”, in the amount of R$144,441 thousand (in 2015 – (i) the amount of risk transferred under credit swaps whose underlying assets are “securities – securities of foreign government debt” is negative R$(1,326,900) thousand; and (ii) the risk received in credit swaps whose underlying assets are “derivative with companies” is R$81,071 thousand, amounting to a total net credit risk value of negative R$(1,245,829) thousand), with an effect on the calculation of required shareholders’ equity of negative R$(14,123) thousand ((R$64,062) thousand in 2015). The contracts related to credit derivatives transactions described above are due in 2021. The mark-to-market of the protection rates that remunerates the counterparty that received the risk totaled R$90 thousand. There were no credit events, as defined in the agreements, during the period.
f) Cash flow hedge
Bradesco uses cash flow hedges to protect: i) its cash flows from payment of interest rates on funds, regarding the floating interest rate of DI, being traded DI Future contracts on BM&FBOVESPA totaling R$1,171,885 thousand (R$20,814,738 thousand in 2015), having as object of hedge captures linked to DI, totaling R$1,242,274 thousand (R$21,133,663 thousand in 2015), converting to fixed cash flows; and ii) the cash flow receipts of interest on investments in securities, regarding the floating interest rate of DI through DI Future contracts, totaling R$19,962,802 thousand, having as object of hedge DI-backed securities , totaling R$19,588,712 thousand, converting to fixed cash flows. The adjustment to market value of these operations recorded in the net worth is R$(4,447) thousand (R$299,179 thousand in 2015), net of tax effects is R$(2,668) thousand (R$179,507 thousand in 2015) and R$127,096 thousand, net of tax effects is R$76,257 thousand, respectively. The effectiveness of the hedge portfolio was assessed in accordance with Bacen Circular Letter No. 3,082/02.
122 Economic and Financial Analysis Report – June 2016
Consolidated Financial Statements, Independent Auditors' Report, Audit Committee Report Summary and Fiscal Council’s Report
Notes to the Consolidated Financial Statements
g) Hedge against market risk
Bradesco constituted a hedge against market risk using the futures contracts and, later, with cash in foreign currencies (Note 5) which generated R$(3,588,875) 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 34f), which produced an adjustment at market value of R$3,551,597 thousand. The effect of these operations resulted in the revenue of R$(37,278) 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 June 30 - R$ thousand | |
2016 |
2015 | |
Fixed income securities |
10,085,476 |
8,736,717 |
Interbank investments (Note 6b) |
10,379,150 |
10,809,620 |
Equity securities (1) |
(68,120) |
29,842 |
Subtotal |
20,396,506 |
19,576,179 |
Income from insurance, pension plans and capitalization bonds |
17,512,049 |
8,632,162 |
Income from derivative financial instruments (Note 7d V) |
5,039,143 |
656,147 |
Total |
42,947,698 |
28,864,488 |
(1) In the first semester of 2016, it includes the losses through impairment to the sum of R$108,294 thousand.
8) INTERBANK ACCOUNTS – RESERVE REQUIREMENT
a) Reserve requirement
On June 30 - R$ thousand | |||
Remuneration |
2016 |
2015 | |
Compulsory deposit – demand deposits |
not remunerated |
4,022,563 |
5,064,554 |
Compulsory deposit – savings deposits |
savings index |
17,476,005 |
21,918,497 |
Compulsory deposit – time deposits |
Selic rate |
13,472,464 |
8,301,343 |
Additional compulsory deposit – savings deposits |
Selic rate |
4,784,372 |
4,968,442 |
Additional compulsory deposit – time deposits |
Selic rate |
8,408,948 |
8,660,210 |
Reserve requirement – SFH |
TR + interest rate |
720,365 |
634,918 |
Total |
|
48,884,717 |
49,547,964 |
b) Revenue from reserve requirement
Accrued on June 30 - R$ thousand | ||
2016 |
2015 | |
Reserve requirement – Bacen (Compulsory deposit) |
2,551,760 |
2,026,427 |
Reserve requirement – SFH |
22,905 |
8,982 |
Total |
2,574,665 |
2,035,409 |
Bradesco 123
Consolidated Financial Statements, Independent Auditors' Report, Audit Committee Report Summary 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 June 30 - R$ thousand | |||||||||
Performing loans | ||||||||||
1 to 30 days |
31 to 60 days |
61 to 90 days |
91 to 180 days |
181 to 360 days |
More than 360 days |
Total in 2016 (A) |
% (5) |
Total in 2015 (A) |
% (5) | |
Discounted trade receivables and loans (1) |
19,860,242 |
12,514,863 |
8,401,318 |
16,889,424 |
21,248,210 |
61,848,391 |
140,762,448 |
37.2 |
152,913,501 |
37.8 |
Financing |
3,486,520 |
3,383,632 |
3,102,993 |
7,879,566 |
15,522,442 |
81,984,538 |
115,359,691 |
30.4 |
121,969,364 |
30.2 |
Agricultural and agribusiness loans |
1,859,623 |
1,677,949 |
723,976 |
3,514,028 |
2,756,272 |
8,841,785 |
19,373,633 |
5.1 |
22,456,953 |
5.6 |
Subtotal |
25,206,385 |
17,576,444 |
12,228,287 |
28,283,018 |
39,526,924 |
152,674,714 |
275,495,772 |
72.7 |
297,339,818 |
73.6 |
Leasing |
130,308 |
172,727 |
109,263 |
309,125 |
489,451 |
1,041,136 |
2,252,010 |
0.6 |
3,381,637 |
0.8 |
Advances on foreign exchange contracts (2) |
2,214,142 |
1,015,149 |
767,544 |
2,028,503 |
2,353,343 |
- |
8,378,681 |
2.2 |
7,795,886 |
1.9 |
Subtotal |
27,550,835 |
18,764,320 |
13,105,094 |
30,620,646 |
42,369,718 |
153,715,850 |
286,126,463 |
75.5 |
308,517,341 |
76.3 |
Other receivables (3) |
8,036,935 |
5,286,973 |
2,136,986 |
3,908,825 |
3,374,630 |
1,361,495 |
24,105,844 |
6.4 |
20,827,884 |
5.2 |
Total loans |
35,587,770 |
24,051,293 |
15,242,080 |
34,529,471 |
45,744,348 |
155,077,345 |
310,232,307 |
81.9 |
329,345,225 |
81.5 |
Sureties and guarantees (4) |
2,858,099 |
729,967 |
949,855 |
4,300,138 |
8,984,887 |
48,656,776 |
66,479,722 |
17.5 |
71,957,650 |
17.8 |
Loan assignment - real estate receivables certificate |
44,506 |
44,505 |
44,503 |
128,079 |
191,146 |
642,648 |
1,095,387 |
0.3 |
1,274,278 |
0.3 |
Co-obligation from assignment of rural loan (4) |
- |
- |
- |
- |
- |
92,179 |
92,179 |
- |
102,510 |
- |
Loans available for import (4) |
8,049 |
13,171 |
5,347 |
39,682 |
- |
- |
66,249 |
- |
276,225 |
0.1 |
Confirmed exports loans (4) |
4,004 |
2,550 |
964 |
22,297 |
58,687 |
2,499 |
91,001 |
- |
70,619 |
- |
Acquisition of credit card receivables |
421,758 |
253,325 |
154,978 |
176,254 |
48,055 |
- |
1,054,370 |
0.3 |
1,283,166 |
0.3 |
Total in 2016 |
38,924,186 |
25,094,811 |
16,397,727 |
39,195,921 |
55,027,123 |
204,471,447 |
379,111,215 |
100.0 |
|
|
Total in 2015 |
40,702,021 |
27,882,521 |
18,079,856 |
46,478,568 |
59,873,901 |
211,292,806 |
|
|
404,309,673 |
100.0 |
124 Economic and Financial Analysis Report – June 2016
Consolidated Financial Statements, Independent Auditors' Report, Audit Committee Report Summary and Fiscal Council’s Report
Notes to the Consolidated Financial Statements
|
On June 30 - R$ thousand | ||||||||
Non-performing loans | |||||||||
Past-due installments | |||||||||
1 to 30 days |
31 to 60 days |
61 to 90 days |
91 to 180 days |
181 to 540 days |
Total in 2016 (B) |
% (5) |
Total in 2015 (B) |
% (5) | |
Discounted trade receivables and loans (1) |
2,835,193 |
1,490,078 |
1,218,558 |
2,907,575 |
3,845,985 |
12,297,389 |
89.4 |
9,228,274 |
88.1 |
Financing |
291,893 |
200,874 |
130,760 |
205,285 |
130,491 |
959,303 |
7.0 |
905,509 |
8.6 |
Agricultural and agribusiness loans |
33,098 |
38,997 |
23,285 |
30,118 |
62,318 |
187,816 |
1.4 |
150,244 |
1.4 |
Subtotal |
3,160,184 |
1,729,949 |
1,372,603 |
3,142,978 |
4,038,794 |
13,444,508 |
97.8 |
10,284,027 |
98.1 |
Leasing |
11,373 |
9,310 |
7,050 |
10,998 |
8,269 |
47,000 |
0.3 |
63,335 |
0.6 |
Advances on foreign exchange contracts (2) |
8,074 |
14,018 |
6,486 |
11,405 |
603 |
40,586 |
0.3 |
39,565 |
0.4 |
Subtotal |
3,179,631 |
1,753,277 |
1,386,139 |
3,165,381 |
4,047,666 |
13,532,094 |
98.4 |
10,386,927 |
99.1 |
Other receivables (3) |
27,049 |
36,517 |
53,480 |
82,577 |
22,829 |
222,452 |
1.6 |
91,205 |
0.9 |
Total in 2016 |
3,206,680 |
1,789,794 |
1,439,619 |
3,247,958 |
4,070,495 |
13,754,546 |
100.0 |
|
|
Total in 2015 |
1,948,553 |
1,487,696 |
1,188,222 |
2,788,977 |
3,064,684 |
|
|
10,478,132 |
100.0 |
|
On June 30 - R$ thousand | |||||||||
Non-performing loans | ||||||||||
Installments not yet due | ||||||||||
1 to 30 days |
31 to 60 days |
61 to 90 days |
91 to 180 days |
181 to 360 days |
More than 360 days |
Total in 2016 (C) |
% (5) |
Total in 2015 (C) |
% (5) | |
Discounted trade receivables and loans (1) |
832,112 |
717,253 |
630,897 |
1,620,220 |
2,326,527 |
5,386,685 |
11,513,694 |
66.6 |
9,619,554 |
65.1 |
Financing |
232,728 |
210,669 |
207,718 |
599,135 |
981,474 |
3,082,764 |
5,314,488 |
30.8 |
4,679,197 |
31.6 |
Agricultural and agribusiness loans |
1,221 |
1,901 |
1,810 |
10,493 |
38,678 |
206,489 |
260,592 |
1.5 |
272,123 |
1.8 |
Subtotal |
1,066,061 |
929,823 |
840,425 |
2,229,848 |
3,346,679 |
8,675,938 |
17,088,774 |
98.9 |
14,570,874 |
98.5 |
Leasing |
10,592 |
10,018 |
9,407 |
25,963 |
39,836 |
72,274 |
168,090 |
1.0 |
214,559 |
1.5 |
Subtotal |
1,076,653 |
939,841 |
849,832 |
2,255,811 |
3,386,515 |
8,748,212 |
17,256,864 |
99.9 |
14,785,433 |
100.0 |
Other receivables (3) |
1,047 |
1,005 |
1,024 |
2,924 |
4,318 |
8,166 |
18,484 |
0.1 |
7,365 |
- |
Total in 2016 |
1,077,700 |
940,846 |
850,856 |
2,258,735 |
3,390,833 |
8,756,378 |
17,275,348 |
100.0 |
|
|
Total in 2015 |
1,032,174 |
846,754 |
781,369 |
1,933,547 |
2,962,696 |
7,236,258 |
|
|
14,792,798 |
100.0 |
Bradesco 125
Consolidated Financial Statements, Independent Auditors' Report, Audit Committee Report Summary and Fiscal Council’s Report
Notes to the Consolidated Financial Statements
|
On June 30 - R$ thousand | |||
Total | ||||
|
Total in 2016 (A+B+C) |
% (5) |
Total in 2015 (A+B+C) |
% (5) |
Discounted trade receivables and loans (1) |
164,573,531 |
40.1 |
171,761,329 |
39.9 |
Financing |
121,633,482 |
29.7 |
127,554,070 |
29.7 |
Agricultural and agribusiness loans |
19,822,041 |
4.8 |
22,879,320 |
5.3 |
Subtotal |
306,029,054 |
74.6 |
322,194,719 |
74.9 |
Leasing |
2,467,100 |
0.6 |
3,659,531 |
0.9 |
Advances on foreign exchange contracts (2) (Note 10a) |
8,419,267 |
2.1 |
7,835,451 |
1.8 |
Subtotal |
316,915,421 |
77.3 |
333,689,701 |
77.6 |
Other receivables (3) |
24,346,780 |
5.9 |
20,926,454 |
4.9 |
Total loans |
341,262,201 |
83.2 |
354,616,155 |
82.5 |
Sureties and guarantees (4) |
66,479,722 |
16.2 |
71,957,650 |
16.8 |
Loan assignment - real estate receivables certificate |
1,095,387 |
0.3 |
1,274,278 |
0.3 |
Co-obligation from assignment of rural loan (4) |
92,179 |
- |
102,510 |
- |
Loans available for import (4) |
66,249 |
- |
276,225 |
0.1 |
Confirmed exports loans (4) |
91,001 |
- |
70,619 |
- |
Acquisition of credit card receivables |
1,054,370 |
0.3 |
1,283,166 |
0.3 |
Total in 2016 |
410,141,109 |
100.0 |
|
|
Total in 2015 |
|
|
429,580,603 |
100.0 |
(1) Including credit card loans and advances on credit card receivables of R$16,444,207 thousand (R$16,831,170 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$19,942,174 thousand (R$18,016,951 thousand in 2015);
(4) Recorded in off-balance sheet accounts; and
(5) Percentage of each type in relation to the total loan portfolio, including sureties and guarantee, loan assignment and acquisition of receivables.
126 Economic and Financial Analysis Report – June 2016
Consolidated Financial Statements, Independent Auditors' Report, Audit Committee Report Summary and Fiscal Council’s Report
Notes to the Consolidated Financial Statements
b) By type and levels of risk
|
On June 30 - R$ 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 |
22,244,669 |
77,342,318 |
10,938,316 |
22,809,504 |
7,700,699 |
4,175,806 |
2,814,375 |
2,251,916 |
14,295,928 |
164,573,531 |
48.2 |
171,761,329 |
48.4 |
Financing |
49,850,220 |
20,874,066 |
37,488,227 |
8,581,229 |
1,642,950 |
774,876 |
429,114 |
321,386 |
1,671,414 |
121,633,482 |
35.7 |
127,554,070 |
36.0 |
Agricultural and agribusiness loans |
2,674,691 |
2,519,942 |
7,931,863 |
5,673,314 |
585,860 |
219,015 |
39,920 |
48,739 |
128,697 |
19,822,041 |
5.8 |
22,879,320 |
6.5 |
Subtotal |
74,769,580 |
100,736,326 |
56,358,406 |
37,064,047 |
9,929,509 |
5,169,697 |
3,283,409 |
2,622,041 |
16,096,039 |
306,029,054 |
89.7 |
322,194,719 |
90.9 |
Leasing |
411,488 |
388,046 |
1,378,105 |
45,030 |
59,076 |
23,332 |
23,678 |
37,067 |
101,278 |
2,467,100 |
0.7 |
3,659,531 |
1.0 |
Advances on foreign exchange contracts (2) |
3,413,525 |
2,809,194 |
1,141,564 |
878,420 |
100,726 |
42,865 |
3,406 |
4,766 |
24,801 |
8,419,267 |
2.5 |
7,835,451 |
2.2 |
Subtotal |
78,594,593 |
103,933,566 |
58,878,075 |
37,987,497 |
10,089,311 |
5,235,894 |
3,310,493 |
2,663,874 |
16,222,118 |
316,915,421 |
92.9 |
333,689,701 |
94.1 |
Other receivables |
2,854,264 |
15,831,510 |
1,784,730 |
2,980,453 |
175,920 |
82,317 |
62,998 |
84,216 |
490,372 |
24,346,780 |
7.1 |
20,926,454 |
5.9 |
Total in 2016 |
81,448,857 |
119,765,076 |
60,662,805 |
40,967,950 |
10,265,231 |
5,318,211 |
3,373,491 |
2,748,090 |
16,712,490 |
341,262,201 |
100.0 |
|
|
% |
23.9 |
35.1 |
17.8 |
12.0 |
3.0 |
1.5 |
1.0 |
0.8 |
4.9 |
100.0 |
|
|
|
Total in 2015 |
77,583,637 |
139,577,843 |
62,838,919 |
46,055,838 |
7,153,249 |
3,831,380 |
3,568,531 |
2,134,040 |
11,872,718 |
|
|
354,616,155 |
100.0 |
% |
21.9 |
39.4 |
17.7 |
13.0 |
2.0 |
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 127
Consolidated Financial Statements, Independent Auditors' Report, Audit Committee Report Summary and Fiscal Council’s Report
Notes to the Consolidated Financial Statements
c) Maturity ranges and levels of risk
|
On June 30 - 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 |
- |
- |
1,889,054 |
3,330,937 |
2,937,689 |
2,051,406 |
1,264,560 |
1,115,464 |
4,686,238 |
17,275,348 |
100.0 |
14,792,798 |
100.0 |
1 to 30 |
- |
- |
173,942 |
260,049 |
146,459 |
87,118 |
71,825 |
59,285 |
279,022 |
1,077,700 |
6.2 |
1,032,174 |
7.0 |
31 to 60 |
- |
- |
132,553 |
211,128 |
134,791 |
102,503 |
65,573 |
51,547 |
242,751 |
940,846 |
5.4 |
846,754 |
5.7 |
61 to 90 |
- |
- |
114,801 |
164,896 |
121,276 |
90,512 |
63,060 |
49,471 |
246,840 |
850,856 |
4.9 |
781,369 |
5.3 |
91 to 180 |
- |
- |
203,035 |
418,097 |
344,677 |
349,351 |
169,139 |
135,604 |
638,832 |
2,258,735 |
13.1 |
1,933,547 |
13.1 |
181 to 360 |
- |
- |
299,193 |
631,033 |
539,258 |
387,771 |
260,633 |
272,916 |
1,000,029 |
3,390,833 |
19.6 |
2,962,696 |
20.0 |
More than 360 |
- |
- |
965,530 |
1,645,734 |
1,651,228 |
1,034,151 |
634,330 |
546,641 |
2,278,764 |
8,756,378 |
50.8 |
7,236,258 |
48.9 |
Past-due installments (2) |
- |
- |
510,612 |
1,199,835 |
1,362,306 |
1,167,239 |
1,107,077 |
1,053,853 |
7,353,624 |
13,754,546 |
100.0 |
10,478,132 |
100.0 |
1 to 14 |
- |
- |
24,096 |
123,962 |
85,207 |
82,945 |
65,759 |
74,658 |
1,370,047 |
1,826,674 |
13.3 |
682,157 |
6.5 |
15 to 30 |
- |
- |
475,130 |
321,693 |
169,363 |
139,502 |
50,557 |
34,127 |
189,634 |
1,380,006 |
10.0 |
1,266,396 |
12.1 |
31 to 60 |
- |
- |
11,386 |
733,424 |
385,081 |
163,424 |
98,931 |
83,470 |
314,078 |
1,789,794 |
13.0 |
1,487,696 |
14.2 |
61 to 90 |
- |
- |
- |
16,472 |
667,046 |
200,631 |
118,371 |
88,969 |
348,130 |
1,439,619 |
10.5 |
1,188,222 |
11.3 |
91 to 180 |
- |
- |
- |
4,284 |
55,609 |
569,600 |
750,432 |
751,291 |
1,116,742 |
3,247,958 |
23.6 |
2,788,977 |
26.6 |
181 to 360 |
- |
- |
- |
- |
- |
11,137 |
23,027 |
21,338 |
3,938,489 |
3,993,991 |
29.0 |
2,944,129 |
28.1 |
More than 360 |
- |
- |
- |
- |
- |
- |
- |
- |
76,504 |
76,504 |
0.6 |
120,555 |
1.2 |
Subtotal |
- |
- |
2,399,666 |
4,530,772 |
4,299,995 |
3,218,645 |
2,371,637 |
2,169,317 |
12,039,862 |
31,029,894 |
|
25,270,930 |
|
Specific provision |
- |
- |
23,997 |
135,923 |
430,000 |
965,594 |
1,185,818 |
1,518,521 |
12,039,862 |
16,299,715 |
|
12,628,921 |
|
(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.
128 Economic and Financial Analysis Report – June 2016
Consolidated Financial Statements, Independent Auditors' Report, Audit Committee Report Summary and Fiscal Council’s Report
Notes to the Consolidated Financial Statements
|
On June 30 - 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 |
81,448,857 |
119,765,076 |
58,263,139 |
36,437,178 |
5,965,236 |
2,099,566 |
1,001,854 |
578,773 |
4,672,628 |
310,232,307 |
100.0 |
329,345,225 |
100.0 |
1 to 30 |
7,163,938 |
16,770,000 |
3,615,035 |
6,182,115 |
695,279 |
368,805 |
132,300 |
73,155 |
587,143 |
35,587,770 |
11.5 |
37,327,570 |
11.3 |
31 to 60 |
4,478,907 |
11,465,178 |
2,506,883 |
4,454,980 |
558,478 |
193,387 |
50,377 |
67,273 |
275,830 |
24,051,293 |
7.8 |
26,679,556 |
8.1 |
61 to 90 |
3,871,843 |
6,695,769 |
1,706,810 |
2,460,687 |
168,572 |
59,216 |
51,759 |
53,524 |
173,900 |
15,242,080 |
4.9 |
16,898,539 |
5.1 |
91 to 180 |
9,003,570 |
13,441,481 |
4,429,463 |
5,627,949 |
370,508 |
163,669 |
121,091 |
72,177 |
1,299,563 |
34,529,471 |
11.1 |
39,883,979 |
12.1 |
181 to 360 |
13,923,290 |
19,347,318 |
5,631,937 |
5,239,239 |
573,016 |
375,021 |
109,846 |
73,491 |
471,190 |
45,744,348 |
14.7 |
49,958,680 |
15.2 |
More than 360 |
43,007,309 |
52,045,330 |
40,373,011 |
12,472,208 |
3,599,383 |
939,468 |
536,481 |
239,153 |
1,865,002 |
155,077,345 |
50.0 |
158,596,901 |
48.2 |
Generic provision |
- |
598,910 |
582,631 |
1,093,115 |
596,524 |
629,870 |
500,927 |
405,141 |
4,672,628 |
9,079,746 |
|
7,094,631 |
|
Total in 2016 (2) |
81,448,857 |
119,765,076 |
60,662,805 |
40,967,950 |
10,265,231 |
5,318,211 |
3,373,491 |
2,748,090 |
16,712,490 |
341,262,201 |
|
|
|
Existing provision |
- |
869,637 |
848,599 |
2,603,314 |
3,066,808 |
2,652,866 |
2,357,241 |
2,679,000 |
16,712,490 |
31,789,955 |
|
|
|
Minimum required provision |
- |
598,910 |
606,628 |
1,229,038 |
1,026,524 |
1,595,464 |
1,686,745 |
1,923,662 |
16,712,490 |
25,379,461 |
|
|
|
Excess provision (3) |
- |
270,727 |
241,971 |
1,374,276 |
2,040,284 |
1,057,402 |
670,496 |
755,338 |
- |
6,410,494 |
|
|
|
Total in 2015 (2) |
77,583,637 |
139,577,843 |
62,838,919 |
46,055,838 |
7,153,249 |
3,831,380 |
3,568,531 |
2,134,040 |
11,872,718 |
|
|
354,616,155 |
|
Existing provision |
- |
745,113 |
689,216 |
2,089,738 |
2,035,106 |
1,899,985 |
2,281,244 |
2,113,647 |
11,872,718 |
|
|
23,726,767 |
|
Minimum required provision |
- |
697,938 |
628,389 |
1,381,673 |
715,325 |
1,149,414 |
1,784,266 |
1,493,829 |
11,872,718 |
|
|
19,723,552 |
|
Excess provision (3) |
- |
47,175 |
60,827 |
708,065 |
1,319,781 |
750,571 |
496,978 |
619,818 |
- |
|
|
4,003,215 |
|
(1) Percentage of maturities by type of installment;
(2) The total includes performing loans of R$310,232,307 thousand (R$329,345,225 thousand in 2015) and non-performing loans of R$31,029,894 thousand (R$25,270,930 thousand in 2015); and
(3) On June 30, 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$1,856,267 thousand (R$511,396 thousand in 2015) (Note 19b).
Bradesco 129
Consolidated Financial Statements, Independent Auditors' Report, Audit Committee Report Summary and Fiscal Council’s Report
Notes to the Consolidated Financial Statements
d) Concentration of loans
On June 30 - R$ thousand | ||||
2016 |
% (1) |
2015 |
% (1) | |
Largest borrower |
8,329,219 |
2.4 |
10,487,111 |
3.0 |
10 largest borrowers |
30,349,969 |
8.9 |
30,940,260 |
8.7 |
20 largest borrowers |
45,140,006 |
13.2 |
44,833,721 |
12.6 |
50 largest borrowers |
65,199,798 |
19.1 |
64,535,133 |
18.2 |
100 largest borrowers |
79,677,403 |
23.3 |
78,955,517 |
22.2 |
(1) Percentage on total portfolio (as defined by Bacen).
e) By economic sector
On June 30 - R$ thousand | ||||
2016 |
% |
2015 |
% | |
Public sector |
8,331,289 |
2.4 |
10,501,385 |
3.0 |
Federal government |
8,329,219 |
2.4 |
10,487,111 |
3.0 |
Petrochemical |
8,329,219 |
2.4 |
10,487,111 |
3.0 |
State government |
2,070 |
- |
14,274 |
- |
Production and distribution of electricity |
2,070 |
- |
14,274 |
- |
Private sector |
332,930,912 |
97.6 |
344,114,770 |
97.0 |
Manufacturing |
56,002,155 |
16.4 |
60,439,431 |
17.1 |
Food products and beverages |
11,894,117 |
3.5 |
13,197,221 |
3.7 |
Steel, metallurgy and mechanics |
9,717,853 |
2.8 |
10,249,347 |
2.9 |
Light and heavy vehicles |
8,127,333 |
2.4 |
6,695,148 |
1.9 |
Pulp and paper |
4,318,828 |
1.3 |
4,132,986 |
1.2 |
Chemical |
3,172,113 |
0.9 |
4,726,080 |
1.3 |
Rubber and plastic articles |
2,481,221 |
0.7 |
2,824,796 |
0.8 |
Textiles and apparel |
2,480,670 |
0.8 |
3,206,813 |
0.9 |
Extraction of metallic and non-metallic ores |
2,310,935 |
0.7 |
2,295,786 |
0.6 |
Automotive parts and accessories |
2,042,977 |
0.6 |
2,073,083 |
0.6 |
Non-metallic materials |
1,831,101 |
0.5 |
2,063,372 |
0.6 |
Furniture and wood products |
1,809,580 |
0.5 |
2,150,036 |
0.6 |
Oil refining and production of alcohol |
1,230,881 |
0.4 |
1,710,494 |
0.5 |
Leather articles |
883,652 |
0.3 |
836,662 |
0.2 |
Electric and electronic products |
802,681 |
0.2 |
1,332,202 |
0.4 |
Publishing, printing and reproduction |
458,823 |
0.1 |
537,606 |
0.2 |
Other industries |
2,439,390 |
0.7 |
2,407,799 |
0.7 |
Commerce |
36,299,850 |
10.6 |
41,283,922 |
11.7 |
Merchandise in specialty stores |
6,905,409 |
2.0 |
7,869,890 |
2.2 |
Non-specialized retailer |
4,540,792 |
1.3 |
5,519,345 |
1.6 |
Food products, beverages and tobacco |
4,273,878 |
1.3 |
4,856,149 |
1.4 |
Clothing and footwear |
2,904,007 |
0.9 |
3,057,929 |
0.9 |
Waste and scrap |
2,831,642 |
0.8 |
3,626,012 |
1.0 |
Automobile |
2,747,575 |
0.8 |
3,101,390 |
0.9 |
Motor vehicle repairs, parts and accessories |
2,590,635 |
0.8 |
2,905,800 |
0.8 |
Agricultural products |
1,875,368 |
0.5 |
2,536,933 |
0.7 |
Grooming and household articles |
1,822,872 |
0.5 |
2,109,805 |
0.6 |
Fuel |
1,656,070 |
0.5 |
1,859,280 |
0.5 |
130 Economic and Financial Analysis Report – June 2016
Consolidated Financial Statements, Independent Auditors' Report, Audit Committee Report Summary and Fiscal Council’s Report
Notes to the Consolidated Financial Statements
Wholesale of goods in general |
946,248 |
0.3 |
1,036,086 |
0.3 |
Trading intermediary |
835,470 |
0.2 |
974,347 |
0.3 |
Other commerce |
2,369,884 |
0.7 |
1,830,956 |
0.5 |
Financial intermediaries |
2,648,302 |
0.8 |
2,647,761 |
0.7 |
Services |
87,607,630 |
25.7 |
94,453,347 |
26.5 |
Civil construction |
22,544,707 |
6.6 |
23,144,521 |
6.5 |
Transportation and storage |
16,022,150 |
4.7 |
17,174,880 |
4.8 |
Real estate activities, rentals and corporate services |
13,365,041 |
3.9 |
12,716,032 |
3.6 |
Holding companies, legal, accounting and business advisory services |
7,127,961 |
2.1 |
7,010,479 |
2.0 |
Clubs, leisure, cultural and sport activities |
5,166,934 |
1.5 |
5,329,362 |
1.5 |
Production and distribution of electric power, gas and water |
4,429,341 |
1.3 |
4,929,125 |
1.4 |
Social services, education, health, defense and social security |
2,982,320 |
0.9 |
2,968,776 |
0.8 |
Hotels and catering |
2,836,159 |
0.8 |
2,872,518 |
0.8 |
Telecommunications |
307,456 |
0.1 |
754,612 |
0.2 |
Other services |
12,825,561 |
3.8 |
17,553,042 |
4.9 |
Agriculture, cattle raising, fishing, forestry and timber industry |
3,020,419 |
0.9 |
3,466,653 |
1.0 |
Individuals |
147,352,556 |
43.2 |
141,823,656 |
40.0 |
Total |
341,262,201 |
100.0 |
354,616,155 |
100.0 |
Bradesco 131
Consolidated Financial Statements, Independent Auditors' Report, Audit Committee Report Summary and Fiscal Council’s Report
Notes to the Consolidated Financial Statements
f) Breakdown of loans and allowance for loan losses
Level of risk |
On June 30 - 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 |
- |
- |
- |
81,448,857 |
81,448,857 |
23.9 |
23.9 |
21.8 |
A |
- |
- |
- |
119,765,076 |
119,765,076 |
35.1 |
59.0 |
61.2 |
B |
510,612 |
1,889,054 |
2,399,666 |
58,263,139 |
60,662,805 |
17.8 |
76.8 |
78.9 |
C |
1,199,835 |
3,330,937 |
4,530,772 |
36,437,178 |
40,967,950 |
12.0 |
88.8 |
91.9 |
Subtotal |
1,710,447 |
5,219,991 |
6,930,438 |
295,914,250 |
302,844,688 |
88.8 |
|
|
D |
1,362,306 |
2,937,689 |
4,299,995 |
5,965,236 |
10,265,231 |
3.0 |
91.8 |
93.9 |
E |
1,167,239 |
2,051,406 |
3,218,645 |
2,099,566 |
5,318,211 |
1.5 |
93.3 |
95.0 |
F |
1,107,077 |
1,264,560 |
2,371,637 |
1,001,854 |
3,373,491 |
1.0 |
94.3 |
96.0 |
G |
1,053,853 |
1,115,464 |
2,169,317 |
578,773 |
2,748,090 |
0.8 |
95.1 |
96.6 |
H |
7,353,624 |
4,686,238 |
12,039,862 |
4,672,628 |
16,712,490 |
4.9 |
100.0 |
100.0 |
Subtotal |
12,044,099 |
12,055,357 |
24,099,456 |
14,318,057 |
38,417,513 |
11.2 |
|
|
Total in 2016 |
13,754,546 |
17,275,348 |
31,029,894 |
310,232,307 |
341,262,201 |
100.0 |
|
|
% |
4.0 |
5.1 |
9.1 |
90.9 |
100.0 |
|
|
|
Total in 2015 |
10,478,132 |
14,792,798 |
25,270,930 |
329,345,225 |
354,616,155 |
|
|
|
% |
2.9 |
4.2 |
7.1 |
92.9 |
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.
132 Economic and Financial Analysis Report – June 2016
Consolidated Financial Statements, Independent Auditors' Report, Audit Committee Report Summary and Fiscal Council’s Report
Notes to the Consolidated Financial Statements
Level of risk |
On June 30 - 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 |
- |
- |
- |
598,910 |
598,910 |
270,727 |
869,637 |
0.7 |
0.5 |
B |
1.0 |
5,106 |
18,891 |
23,997 |
582,631 |
606,628 |
241,971 |
848,599 |
1.4 |
1.1 |
C |
3.0 |
35,995 |
99,928 |
135,923 |
1,093,115 |
1,229,038 |
1,374,276 |
2,603,314 |
6.4 |
4.5 |
Subtotal |
|
41,101 |
118,819 |
159,920 |
2,274,656 |
2,434,576 |
1,886,974 |
4,321,550 |
1.4 |
1.1 |
D |
10.0 |
136,231 |
293,769 |
430,000 |
596,524 |
1,026,524 |
2,040,284 |
3,066,808 |
29.9 |
28.5 |
E |
30.0 |
350,172 |
615,422 |
965,594 |
629,870 |
1,595,464 |
1,057,402 |
2,652,866 |
49.9 |
49.6 |
F |
50.0 |
553,538 |
632,280 |
1,185,818 |
500,927 |
1,686,745 |
670,496 |
2,357,241 |
69.9 |
63.9 |
G |
70.0 |
737,697 |
780,824 |
1,518,521 |
405,141 |
1,923,662 |
755,338 |
2,679,000 |
97.5 |
99.0 |
H |
100.0 |
7,353,624 |
4,686,238 |
12,039,862 |
4,672,628 |
16,712,490 |
- |
16,712,490 |
100.0 |
100.0 |
Subtotal |
|
9,131,262 |
7,008,533 |
16,139,795 |
6,805,090 |
22,944,885 |
4,523,520 |
27,468,405 |
71.5 |
70.7 |
Total in 2016 |
|
9,172,363 |
7,127,352 |
16,299,715 |
9,079,746 |
25,379,461 |
6,410,494 |
31,789,955 |
9.3 |
|
% |
|
28.8 |
22.4 |
51.2 |
28.6 |
79.8 |
20.2 |
100.0 |
|
|
Total in 2015 |
|
6,539,170 |
6,089,751 |
12,628,921 |
7,094,631 |
19,723,552 |
4,003,215 |
23,726,767 |
|
6.7 |
% |
|
27.5 |
25.7 |
53.2 |
29.9 |
83.1 |
16.9 |
100.0 |
|
|
(1) Percentage of existing provision in relation to total portfolio, by level of risk; and
(2) On June 30, 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$1,856,267 thousand (R$511,396 thousand in 2015) (Note 19b).
Bradesco 133
Consolidated Financial Statements, Independent Auditors' Report, Audit Committee Report Summary and Fiscal Council’s Report
Notes to the Consolidated Financial Statements
g) Changes in allowance for loan losses
Accrued on June 30 - R$ 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) |
11,661,567 |
8,014,705 |
Net write-offs/other |
(9,288,212) |
(7,356,805) |
Closing balance |
31,789,955 |
23,726,767 |
- Specific provision (1) |
16,299,715 |
12,628,921 |
- Generic provision (2) |
9,079,746 |
7,094,631 |
- Excess provision (3) (4) |
6,410,494 |
4,003,215 |
(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 June 30, 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$1,856,267 thousand (R$511,396 thousand in 2015) (Note 19b).
h) Allowance for Loan Losses expense net of amounts recovered
Expenses with the allowance for loan losses, net of credit write-offs recovered, are as follows.
|
Accrued on June 30 - R$ thousand | |
|
2016 |
2015 |
Amount recorded (1) |
11,661,567 |
8,014,705 |
Amount recovered (2) |
(2,328,863) |
(1,891,007) |
Allowance for Loan Losses expense net of amounts recovered |
9,332,704 |
6,123,698 |
(1) In the first semester 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$1,162,084 thousand (R$89,800 thousand in 2015); and
(2) Classified in income from loans (Note 9j).
i) Changes in the renegotiated portfolio
|
Accrued on June 30 - R$ thousand | |
2016 |
2015 | |
Opening balance |
12,728,723 |
10,775,621 |
Amount renegotiated |
7,189,551 |
6,250,184 |
Amount received |
(3,513,892) |
(3,414,646) |
Write-offs |
(2,535,123) |
(2,047,465) |
Closing balance |
13,869,259 |
11,563,694 |
Allowance for loan losses |
9,084,751 |
7,137,054 |
Percentage on renegotiated portfolio |
65.5% |
61.7% |
134 Economic and Financial Analysis Report – June 2016
Consolidated Financial Statements, Independent Auditors' Report, Audit Committee Report Summary and Fiscal Council’s Report
Notes to the Consolidated Financial Statements
j) Income from loans and leasing
|
Accrued on June 30 - R$ thousand | |
|
2016 |
2015 |
Discounted trade receivables and loans |
23,663,897 |
21,882,730 |
Financing |
7,577,322 |
7,210,050 |
Agricultural and agribusiness loans |
913,669 |
726,173 |
Subtotal |
32,154,888 |
29,818,953 |
Recovery of credits charged-off as losses |
2,328,863 |
1,891,007 |
Subtotal |
34,483,751 |
31,709,960 |
Leasing, net of expenses |
160,744 |
268,904 |
Total |
34,644,495 |
31,978,864 |
a) Foreign exchange portfolio
Balances
On June 30 - R$ thousand | ||
2016 |
2015 | |
Assets – other receivables |
|
|
Exchange purchases pending settlement |
8,658,659 |
12,307,567 |
Exchange sale receivables |
25,208,159 |
4,316,796 |
(-) Advances in domestic currency received |
(392,366) |
(452,988) |
Income receivable on advances granted |
101,165 |
74,134 |
Total |
33,575,617 |
16,245,509 |
Liabilities – other liabilities |
|
|
Exchange sales pending settlement |
24,411,712 |
4,361,675 |
Exchange purchase payables |
9,422,529 |
11,611,070 |
(-) Advances on foreign exchange contracts |
(8,419,267) |
(7,835,451) |
Other |
10,850 |
4,737 |
Total |
25,425,824 |
8,142,031 |
Net foreign exchange portfolio |
8,149,793 |
8,103,478 |
Off-balance-sheet accounts: |
|
|
- Loans available for import |
66,249 |
276,225 |
- Confirmed exports loans |
91,001 |
70,619 |
Bradesco 135
Consolidated Financial Statements, Independent Auditors' Report, Audit Committee Report Summary and Fiscal Council’s Report
Notes to the Consolidated Financial Statements
Foreign exchange results
Adjusted foreign exchange results for presentation purposes
Accrued on June 30 - R$ thousand | ||
2016 |
2015 | |
Foreign exchange income |
(3,832,063) |
1,252,100 |
Adjustments: |
|
|
- Income on foreign currency financing (1) |
66,736 |
139,402 |
- Income on export financing (1) |
989,057 |
685,895 |
- Income on foreign investments (2) |
1,772 |
26,940 |
- Expenses of liabilities with foreign bankers (3) (Note 16c) |
66,308 |
(769,822) |
- Funding expenses (4) |
(806,526) |
(424,604) |
- Other (5) |
4,270,806 |
(408,682) |
Total adjustments |
4,588,153 |
(750,871) |
Adjusted foreign exchange income |
756,090 |
501,229 |
(1) Recognized in “Income from loans”;
(2) Recognized in “Income from operations with securities”;
(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) Primarilly includes the exchange rate variations of resources invested in foreign currency.
b) Sundry
On June 30 - R$ thousand | ||
2016 |
2015 | |
Deferred tax assets (Note 33c) |
46,694,004 |
36,668,175 |
Credit card operations |
20,996,544 |
19,300,117 |
Debtors for escrow deposits |
13,047,277 |
11,629,462 |
Prepaid taxes |
5,864,726 |
5,155,285 |
Trade and credit receivables (1) |
4,882,144 |
3,284,289 |
Other debtors |
2,422,838 |
2,977,834 |
Payments to be reimbursed |
778,728 |
653,936 |
Receivables from sale of assets |
92,359 |
92,741 |
Other |
501,793 |
437,586 |
Total |
95,280,413 |
80,199,425 |
(1) Primarily includes receivables from the acquisition of loans without substantial transfer of risks and benefits.
136 Economic and Financial Analysis Report – June 2016
Consolidated Financial Statements, Independent Auditors' Report, Audit Committee Report Summary and Fiscal Council’s Report
Notes to the Consolidated Financial Statements
11) OTHER ASSETS
a) Foreclosed assets/other
|
On June 30 - R$ thousand | |||
Cost |
Provision for losses |
Cost net of provision | ||
2016 |
2015 | |||
Real estate |
1,398,188 |
(232,118) |
1,166,070 |
821,984 |
Vehicles and similar |
670,065 |
(353,433) |
316,632 |
277,021 |
Goods subject to special conditions |
327,352 |
(327,352) |
- |
- |
Inventories/warehouse |
53,853 |
- |
53,853 |
51,642 |
Machinery and equipment |
27,692 |
(18,025) |
9,667 |
4,501 |
Other |
26,383 |
(19,133) |
7,250 |
5,784 |
Total in 2016 |
2,503,533 |
(950,061) |
1,553,472 |
|
Total in 2015 |
1,880,863 |
(719,931) |
|
1,160,932 |
b) Prepaid expenses
On June 30 - R$ thousand | ||
2016 |
2015 | |
Deferred insurance acquisition costs (1) |
2,008,798 |
1,980,613 |
Commission on the placement of loans and financing (2) |
536,610 |
1,055,567 |
Advertising and marketing expenses (3) |
139,898 |
104,403 |
Other (4) |
1,109,679 |
439,396 |
Total |
3,794,985 |
3,579,979 |
(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.
a) Composition of investments in the consolidated financial statements
Associates and Jointly Controlled Companies |
On June 30 - R$ thousand | |
2016 |
2015 | |
- Cielo S.A. |
3,538,118 |
2,818,687 |
- Elo Participações S.A. (1) |
882,820 |
707,055 |
- IRB-Brasil Resseguros S.A. |
602,231 |
573,074 |
- Fleury S.A. |
520,714 |
176,705 |
- Fidelity Processadora e Serviços S.A. (2) |
- |
287,751 |
- Aquarius Participações S.A. (2) |
278,093 |
- |
- Haitong Banco de Investimento do Brasil S.A. |
131,128 |
131,012 |
- Integritas Participações S.A. (3) |
- |
493,642 |
- Others |
308,110 |
310,404 |
Total investment in Associates and Jointly Controlled Companies – in Brazil and Overseas |
6,261,214 |
5,498,330 |
- Tax incentives |
234,717 |
234,717 |
- Other investments |
153,849 |
173,740 |
Provision for: |
|
|
- Tax incentives |
(207,933) |
(207,733) |
- Other investments |
(40,383) |
(61,795) |
Total investments |
6,401,464 |
5,637,259 |
(1) A jointly-owned, parent company of Cia. Brasileira de Soluções e Serviços - Alelo, which acquired, through its subsidiaries, 100% of Banco CBSS S.A., whereby the only portion corresponding to the divestiture of third party shares is recognized as the income for the period.
(2) In January 2016, Aquarius Participações S.A. was endowed with the contribution of the investment of Fidelity Processadora e Serviços S.A.; and
(3) Company incorporated by Bradseg Participações S.A. in October 2015.
Bradesco 137
Consolidated Financial Statements, Independent Auditors' Report, Audit Committee Report Summary 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 Companies”, and correspond in the first semester of 2016 to R$785,133 thousand (R$664,053 thousand in the first semester of 2015).
Companies |
Accrued on June 30 - R$ thousand | |||||||
Capital Stock |
Shareholders’ equity adjusted |
Number of shares/ quotas held (in thousands) |
Equity interest consolidated on capital stock |
Adjusted income |
Equity accounting adjustments (1) | |||
ON |
PN |
2016 |
2015 | |||||
- Elo Participações S.A. (2) |
800,227 |
1,765,287 |
372 |
- |
50.01% |
223,473 |
111,759 |
118,851 |
- IRB-Brasil Resseguros S.A. (3) |
1,453,080 |
2,936,280 |
63,727 |
- |
20.51% |
257,977 |
52,911 |
17,909 |
- Aquarius Participações S.A. (4) |
647,671 |
567,537 |
317,351 |
- |
49.00% |
47,565 |
23,307 |
- |
- Haitong Banco de Investimento do Brasil S.A. |
420,000 |
655,640 |
12,734 |
12,734 |
20.00% |
17,725 |
3,545 |
(6,957) |
- Fidelity Processadora e Serviços S.A. (4) |
- |
- |
- |
- |
- |
- |
- |
29,216 |
- Integritas Participações S.A. (3) (5) |
- |
- |
- |
- |
- |
- |
- |
1,156 |
- Others (6) |
- |
- |
- |
- |
- |
- |
593,611 |
503,878 |
Equity in the earnings (losses) of unconsolidated and jointly controlled companies |
|
|
|
|
|
|
785,133 |
664,053 |
(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 companies;
(3) Based on financial information from the previous month;
(4) In January 2016, Aquarius Participações S.A. was capitalized by 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, primarily, the adjustments resulting from the assessment by the equity equivalence method in public company (Cielo S.A. and Fleury S.A.).
On June 30 - R$ thousand | |||||
Annual rate |
Cost |
Depreciation |
Cost net of depreciation | ||
2016 |
2015 | ||||
Property and equipment: |
|
|
|
| |
- Buildings |
4% |
1,464,942 |
(528,308) |
936,634 |
568,508 |
- Land |
- |
448,918 |
- |
448,918 |
448,019 |
Facilities, furniture and premises and equipment |
10% |
4,307,689 |
(2,198,971) |
2,108,718 |
1,845,316 |
Security and communication systems |
10% |
275,874 |
(180,990) |
94,884 |
81,991 |
Data processing systems |
20 to 40% |
5,676,026 |
(3,986,422) |
1,689,604 |
1,284,969 |
Transportation systems |
20% |
102,777 |
(39,423) |
63,354 |
46,429 |
Fixed Assets in course |
- |
103,903 |
- |
103,903 |
385,201 |
Total in 2016 |
12,380,129 |
(6,934,114) |
5,446,015 |
| |
Total in 2015 |
11,280,063 |
(6,619,630) |
|
4,660,433 |
138 Economic and Financial Analysis Report – June 2016
Consolidated Financial Statements, Independent Auditors' Report, Audit Committee Report Summary and Fiscal Council’s Report
Notes to the Consolidated Financial Statements
The fixed assets to net worth ratio is 33.8% when considering only the companies and payment institutions within the economic group (the “Prudential Conglomerate”), where the maximum limit is 50.0%.
a) Goodwill
The goodwill recorded from investment acquisitions totaled R$2,603,643 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 companies (Cielo/Fleury), which will be amortized as realized; and (ii) R$1,029,482 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 Fixed Assets – Intangible Assets.
In the first semester of 2016, goodwill was amortized totaling R$64,982 thousand (R$65,502 thousand in the first semester of 2015) (Note 28).
b) Intangible assets
Acquired intangible assets consist of:
|
On June 30 - R$ thousand | ||||
Rate of Amortization (1) |
Cost |
Amortization |
Cost net of amortization | ||
2016 |
2015 | ||||
Acquisition of financial services rights |
Contract (4) |
4,558,575 |
(2,616,099) |
1,942,476 |
1,673,240 |
Software (2) |
20% |
9,648,730 |
(5,875,828) |
3,772,902 |
3,779,134 |
Future profitability/ client portfolio (3) |
Up to 20% |
1,851,610 |
(822,128) |
1,029,482 |
1,152,672 |
Other |
Contract |
694,352 |
(631,616) |
62,736 |
334,948 |
Total in 2016 |
|
16,753,267 |
(9,945,671) |
6,807,596 |
|
Total in 2015 |
|
15,747,600 |
(8,807,606) |
|
6,939,994 |
(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$676,193 thousand, Odontoprev - R$148,437 thousand, Bradescard Mexico - R$18,857 thousand, Europ Assistance Serviços de Assistência Personalizados - R$8,188 thousand and Banco Bradesco BBI S.A. - R$137,200 thousand; and
(4) Based on the pay-back of each agreement.
Bradesco 139
Consolidated Financial Statements, Independent Auditors' Report, Audit Committee Report Summary and Fiscal Council’s Report
Notes to the Consolidated Financial Statements
c) Changes in intangible assets by type
|
Accrued on June 30 - R$ 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) |
145,486 |
563,791 |
(1,413) |
81,100 |
788,964 |
759,772 |
Amortization for the period |
(463,043) |
(430,713) |
(64,982) |
(95,152) |
(1,053,890) |
(1,091,939) |
Closing balance |
1,942,476 |
3,772,902 |
1,029,482 |
62,736 |
6,807,596 |
6,939,994 |
15) DEPOSITS, SECURITIES SOLD UNDER AGREEMENTS TO REPURCHASE AND FUNDS FROM ISSUANCE OF SECURITIES
a) Deposits
|
On June 30 - R$ thousand | |||||
1 to 30 days |
31 to 180 days |
181 to 360 days |
More than 360 days |
2016 |
2015 | |
● Demand deposits (1) |
23,222,153 |
- |
- |
- |
23,222,153 |
26,125,828 |
● Savings deposits (1) |
87,209,226 |
- |
- |
- |
87,209,226 |
91,008,482 |
● Interbank deposits |
272,200 |
238,761 |
214 |
- |
511,175 |
730,992 |
● Time deposits (2) |
6,662,719 |
11,565,075 |
7,762,788 |
42,525,409 |
68,515,991 |
78,081,910 |
Total in 2016 |
117,366,298 |
11,803,836 |
7,763,002 |
42,525,409 |
179,458,545 |
|
% |
65.4 |
6.6 |
4.3 |
23.7 |
100.0 |
|
Total in 2015 |
132,396,283 |
15,299,083 |
8,307,597 |
39,944,249 |
|
195,947,212 |
% |
67.6 |
7.8 |
4.2 |
20.4 |
|
100.0 |
(1) Classified as 1 to 30 days, not considering average historical turnover; and
(2) Considers the actual maturities of investments.
(3)
140 Economic and Financial Analysis Report – June 2016
Consolidated Financial Statements, Independent Auditors' Report, Audit Committee Report Summary and Fiscal Council’s Report
Notes to the Consolidated Financial Statements
b) Securities sold under agreements to repurchase
|
On June 30 - R$ thousand | |||||
1 to 30 days |
31 to 180 days |
181 to 360 days |
More than 360 days |
2016 |
2015 | |
Own portfolio |
32,019,051 |
36,238,368 |
10,063,974 |
40,425,634 |
118,747,027 |
96,768,250 |
● Government securities |
23,484,873 |
219,324 |
21,173 |
5,148 |
23,730,518 |
23,772,409 |
● Debentures of own issuance |
2,251,008 |
33,392,737 |
10,042,801 |
39,218,798 |
84,905,344 |
66,462,209 |
● Foreign |
6,283,170 |
2,626,307 |
- |
1,201,688 |
10,111,165 |
6,533,632 |
Third-party portfolio (1) |
102,855,740 |
- |
- |
- |
102,855,740 |
120,386,765 |
Unrestricted portfolio (1) |
4,500,908 |
149,265 |
- |
- |
4,650,173 |
2,063,819 |
Total in 2016 |
139,375,699 |
36,387,633 |
10,063,974 |
40,425,634 |
226,252,940 |
|
% |
61.6 |
16.1 |
4.4 |
17.9 |
100.0 |
|
Total in 2015 |
151,497,415 |
34,781,291 |
18,981,917 |
13,958,211 |
|
219,218,834 |
% |
69.0 |
15.9 |
8.7 |
6.4 |
|
100.0 |
(1) Represented by government securities.
c) Funds from issuance of securities
|
On June 30 - R$ thousand | |||||
1 to 30 days |
31 to 180 days |
181 to 360 days |
More than 360 days |
2016 |
2015 | |
Securities – Brazil: |
|
|
|
|
|
|
- Mortgage bonds |
- |
- |
- |
- |
- |
198,635 |
- Letters of credit for real estate |
1,609,698 |
5,516,291 |
10,464,786 |
6,172,101 |
23,762,876 |
17,424,427 |
- Letters of credit for agribusiness |
1,932,168 |
3,805,700 |
993,899 |
1,508,986 |
8,240,753 |
8,652,897 |
- Financial bills |
425,246 |
18,797,064 |
22,367,184 |
32,489,700 |
74,079,194 |
60,608,354 |
Subtotal |
3,967,112 |
28,119,055 |
33,825,869 |
40,170,787 |
106,082,823 |
86,884,313 |
Securities – Overseas: |
|
|
|
|
|
|
- MTN Program Issues (1) |
67,163 |
80,078 |
2,513,781 |
178,177 |
2,839,199 |
5,666,606 |
- Securitization of future flow of money orders received from overseas |
11,039 |
479,298 |
466,627 |
2,533,653 |
3,490,617 |
2,445,378 |
- Issuance costs |
- |
- |
- |
(32,298) |
(32,298) |
(13,315) |
Subtotal |
78,202 |
559,376 |
2,980,408 |
2,679,532 |
6,297,518 |
8,098,669 |
Structured operations certificates |
52,856 |
153,129 |
149,764 |
81,043 |
436,792 |
403,921 |
Total in 2016 |
4,098,170 |
28,831,560 |
36,956,041 |
42,931,362 |
112,817,133 |
|
% |
3.6 |
25.6 |
32.7 |
38.1 |
100.0 |
|
Total in 2015 |
5,068,354 |
16,727,462 |
22,838,930 |
50,752,157 |
|
95,386,903 |
% |
5.3 |
17.5 |
23.9 |
53.3 |
|
100.0 |
(1) Issuance of securities on the international market to invest in foreign exchange transactions, pre-export financing, import financing and working capital financing, predominately in the medium and long term.
Bradesco 141
Consolidated Financial Statements, Independent Auditors' Report, Audit Committee Report Summary 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 June 30 - R$ thousand | |
2016 |
2015 | |
Savings deposits |
3,210,335 |
3,063,380 |
Time deposits |
3,176,017 |
4,632,859 |
Securities sold under agreements to repurchase |
12,753,792 |
11,292,112 |
Funds from of securities issued |
9,748,027 |
5,455,950 |
Other funding expenses |
210,013 |
230,665 |
Subtotal |
29,098,184 |
24,674,966 |
Cost for inflation and interest adjustment of technical provisions of insurance, pension plans and capitalization bonds |
10,542,746 |
7,590,050 |
Total |
39,640,930 |
32,265,016 |
a) Borrowing
|
On June 30 - R$ thousand | |||||
1 to 30 days |
31 to 180 days |
181 to 360 days |
More than 360 days |
2016 |
2015 | |
In Brazil – Other Institutions |
8,545 |
- |
- |
11,340 |
19,885 |
20,766 |
Overseas |
3,152,077 |
9,928,538 |
6,016,599 |
4,663,817 |
23,761,031 |
22,116,410 |
Total in 2016 |
3,160,622 |
9,928,538 |
6,016,599 |
4,675,157 |
23,780,916 |
|
% |
13.3 |
41.7 |
25.3 |
19.7 |
100.0 |
|
Total in 2015 |
2,889,227 |
9,588,641 |
6,111,422 |
3,547,886 |
|
22,137,176 |
% |
13.1 |
43.3 |
27.6 |
16.0 |
|
100.0 |
b) On-lending
|
On June 30 - R$ thousand | |||||
1 to 30 days |
31 to 180 days |
181 to 360 days |
More than 360 days |
2016 |
2015 | |
In Brazil |
992,099 |
4,545,385 |
4,567,300 |
23,646,199 |
33,750,983 |
39,228,194 |
- National Treasury |
- |
44,438 |
- |
- |
44,438 |
30,931 |
- BNDES |
259,570 |
1,270,400 |
1,154,078 |
8,496,979 |
11,181,027 |
11,498,972 |
- FINAME |
731,762 |
3,229,604 |
3,411,923 |
15,149,220 |
22,522,509 |
27,682,447 |
- Other institutions |
767 |
943 |
1,299 |
- |
3,009 |
15,844 |
Overseas |
- |
1,250 |
- |
- |
1,250 |
3,738 |
Total in 2016 |
992,099 |
4,546,635 |
4,567,300 |
23,646,199 |
33,752,233 |
|
% |
2.9 |
13.5 |
13.5 |
70.1 |
100.0 |
|
Total in 2015 |
1,452,536 |
5,430,031 |
6,276,351 |
26,073,014 |
|
39,231,932 |
% |
3.7 |
13.8 |
16.0 |
66.5 |
|
100.0 |
142 Economic and Financial Analysis Report – June 2016
Consolidated Financial Statements, Independent Auditors' Report, Audit Committee Report Summary and Fiscal Council’s Report
Notes to the Consolidated Financial Statements
c) Borrowing and on-lending expenses
Accrued on June 30 - R$ thousand | ||
2016 |
2015 | |
Borrowing: |
|
|
- In Brazil |
162,998 |
11,537 |
- Overseas |
165,350 |
95,724 |
Subtotal borrowing |
328,348 |
107,261 |
On-lending in Brazil: |
|
|
- National Treasury |
2,865 |
1,927 |
- BNDES |
445,977 |
373,773 |
- FINAME |
273,252 |
391,935 |
- Other institutions |
34 |
779 |
On-lending overseas: |
|
|
- Payables to foreign bankers (Note 10a) |
(66,308) |
769,822 |
- Other expenses with foreign on-lending |
(12,470,174) |
8,707,167 |
- Exchange variation from assets and liabilities overseas |
6,162,872 |
(4,666,808) |
Subtotal on-lending |
(5,651,482) |
5,578,595 |
Total |
(5,323,134) |
5,685,856 |
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), Bradesco has made a claim 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 decision, 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 143
Consolidated Financial Statements, Independent Auditors' Report, Audit Committee Report Summary 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 the Organization’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$2,217,502 thousand (R$2,012,866 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 Autonomous Brokers – R$1,905,312 thousand (R$1,653,683 thousand in 2015): The Bradesco Organization is questioning 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. During the semester, there was a favorable evolution of the subsidiary Bradesco Saúde S/A process with STJ and STF, which after formalizing and addressing a few actions, culminated with the release of judicial deposits, in the amount of R$1,081,528 thousand, at the end of July 2016;
144 Economic and Financial Analysis Report – June 2016
Consolidated Financial Statements, Independent Auditors' Report, Audit Committee Report Summary and Fiscal Council’s Report
Notes to the Consolidated Financial Statements
- IRPJ/CSLL on losses of credits – R$1,754,262 thousand (R$2,108,335 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$237,874 thousand (R$229,245 thousand in 2015): The Bradesco Organization, for the period from July 1997 to February 1998, is requesting 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$332,776 thousand (R$318,994 thousand in 2015): The Bradesco Organization is requesting 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$1,124,593 thousand (R$1,036,392 thousand in 2015): official notifications related to the pension contributions on financial contributions in private pension plans, considered by the authorities to be compensatory sums subject to the incidence of pension contributions and to a isolated fine for not withholding IRRF on the financial contributions.
In general, the provisions relating to lawsuits are classified as non-current, due to the unpredictability of the duration of the proceedings in the Brazilian justice system. For this reason, the estimate has not been disclosed with relation to the specific year in which these lawsuits will be closed.
IV - Provisions by nature
|
On June 30 - R$ thousand | |
2016 |
2015 | |
Labor claims |
3,108,037 |
2,700,889 |
Civil claims |
4,253,870 |
4,091,505 |
Subtotal (1) |
7,361,907 |
6,792,394 |
Provision for tax risks (2) |
8,943,522 |
8,078,131 |
Total |
16,305,429 |
14,870,525 |
(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 |
206,232 |
187,300 |
344,533 |
Provisions, net of reversals and write-offs |
337,094 |
518,695 |
524,947 |
Payments |
(483,731) |
(655,075) |
(38,883) |
Balance on June 30, 2016 |
3,108,037 |
4,253,870 |
8,943,522 |
(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$1,993,543 thousand (R$1,872,384 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$5,359,668 thousand (R$4,772,072 thousand in 2015); c) IRPJ and CSLL deficiency notice relating to the disallowance of loan loss deductions, for the amount of R$1,078,527 thousand (R$1,046,158 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$949,232 thousand (R$1,287,426 thousand in 2015); and e) IRPJ and CSLL deficiency note, amounting to R$440,293 thousand (R$400,696 thousand in 2015) relating to profit of subsidiaries based overseas, for the calendar years of 2008 and 2009.
Bradesco 145
Consolidated Financial Statements, Independent Auditors' Report, Audit Committee Report Summary and Fiscal Council’s Report
Notes to the Consolidated Financial Statements
|
On June 30 - R$ thousand | |||
Original term in years |
Amount of the operation |
2016 |
2015 | |
In Brazil: |
|
| ||
Subordinated CDB: |
|
| ||
2015 (1) |
6 |
- |
- |
2,100,767 |
2016 (4) |
6 |
- |
- |
1,046 |
2019 |
10 |
20,000 |
53,130 |
45,152 |
Financial bills: |
|
| ||
2016 (4) |
6 |
100,879 |
207,698 |
180,560 |
2017 |
6 |
8,630,999 |
10,780,359 |
10,168,842 |
2018 |
6 |
8,262,799 |
9,660,366 |
9,219,976 |
2019 |
6 |
21,858 |
31,837 |
28,027 |
2017 |
7 |
40,100 |
90,400 |
78,327 |
2018 |
7 |
141,050 |
278,304 |
235,261 |
2019 |
7 |
3,172,835 |
3,402,969 |
3,331,045 |
2020 |
7 |
1,700 |
2,511 |
2,207 |
2022 (2) |
7 |
4,305,011 |
4,708,635 |
- |
2023 (5) |
7 |
1,280,502 |
1,335,741 |
- |
2018 |
8 |
50,000 |
106,835 |
88,886 |
2019 |
8 |
12,735 |
23,783 |
20,773 |
2020 |
8 |
28,556 |
46,740 |
40,625 |
2021 |
8 |
1,236 |
1,825 |
1,609 |
2023 (2) |
8 |
1,706,846 |
1,869,274 |
- |
2024 (5) |
8 |
10,741 |
11,282 |
- |
2021 |
9 |
7,000 |
10,979 |
9,484 |
2024 (2) |
9 |
4,924 |
5,390 |
- |
2025 (5) |
9 |
22,356 |
23,768 |
- |
2021 |
10 |
19,200 |
35,392 |
30,477 |
2022 |
10 |
54,143 |
86,964 |
76,026 |
2023 |
10 |
688,064 |
978,979 |
871,969 |
2025 (2) |
10 |
284,137 |
319,350 |
- |
2026 (5) |
10 |
150,896 |
157,936 |
- |
2026 (2) |
11 |
3,400 |
3,739 |
- |
Perpetual (2) |
- |
5,000,000 |
5,441,835 |
- |
CDB pegged to loans: |
|
| ||
2016 (4) |
1 |
- |
- |
2,170 |
Subtotal in Brazil |
|
39,676,021 |
26,533,229 | |
Overseas: |
|
| ||
2019 |
10 |
1,333,575 |
2,448,877 |
2,366,654 |
2021 |
11 |
2,766,650 |
5,258,519 |
5,082,457 |
2022 |
11 |
1,886,720 |
3,588,849 |
3,467,347 |
Issuance costs on funding |
|
|
(19,962) |
(24,119) |
Subtotal overseas |
11,276,283 |
10,892,339 | ||
Total (3) |
50,952,304 |
37,425,568 |
146 Economic and Financial Analysis Report – June 2016
Consolidated Financial Statements, Independent Auditors' Report, Audit Committee Report Summary and Fiscal Council’s Report
Notes to the Consolidated Financial Statements
(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 "Eligible Debt Capital Instruments";
(3) It includes the amount of R$13,876,948 thousand, referring to subordinate debts recorded in “Eligible Debt Capital Instruments”;
(4) Maturity of operations of subordinate debts in January 2016; and
(5) New issues of financial letters between January and June 2016, referring to subordinate debts were recorded under the heading " Eligible Debt Capital Instruments".
a) Tax and social security
On June 30 - R$ thousand | ||
2016 |
2015 | |
Provision for tax risk (Note 17b IV) |
8,943,522 |
8,078,131 |
Provision for deferred income tax (Note 33f) |
3,723,705 |
3,301,579 |
Taxes and contributions on profit payable |
5,723,832 |
1,847,814 |
Taxes and contributions payable |
1,429,376 |
1,133,339 |
Total |
19,820,435 |
14,360,863 |
b) Sundry
On June 30 - R$ thousand | ||
2016 |
2015 | |
Credit card operations |
18,670,657 |
16,774,533 |
Loan assignment obligations |
8,063,811 |
7,206,040 |
Civil and labor provisions (Note 17b IV) |
7,361,907 |
6,792,394 |
Sundry creditors (1) |
5,386,850 |
4,940,287 |
Provision for payments |
5,562,274 |
5,813,687 |
Liabilities for acquisition of assets and rights |
722,423 |
964,139 |
Obligations by quotas of investment funds |
258,033 |
35,723 |
Other (2) |
3,959,507 |
2,620,257 |
Total |
49,985,462 |
45,147,060 |
(1) Includes provision for contingent liabilities, originating from obligations for transfer of credits, totaling R$200,442 thousand (Note 28); and
(2) Includes provision for guarantees provided, comprising sureties, letters of credit and standby letter of credit, which is presented here within the balance for excess provision, totaling R$1,856,267 thousand (R$511,396 thousand in 2015) (Notes 9g and 28).
Bradesco 147
Consolidated Financial Statements, Independent Auditors' Report, Audit Committee Report Summary and Fiscal Council’s Report
Notes to the Consolidated Financial Statements
20) INSURANCE, PENSION PLANS AND CAPITALIZATION BONDS
a) Technical provisions by account
On June 30 - R$ 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 |
878,376 |
847,622 |
155,075,008 |
130,731,288 |
- |
- |
155,953,384 |
131,578,910 |
Mathematical reserve for vested benefits |
189,020 |
177,605 |
8,227,237 |
7,357,236 |
- |
- |
8,416,257 |
7,534,841 |
Mathematical reserve for capitalization bonds |
- |
- |
- |
- |
5,852,531 |
6,137,315 |
5,852,531 |
6,137,315 |
Reserve for claims incurred but not reported (IBNR) |
2,674,337 |
1,855,451 |
1,084,735 |
950,419 |
- |
- |
3,759,072 |
2,805,870 |
Unearned premium reserve |
4,219,738 |
4,099,224 |
344,674 |
293,686 |
- |
- |
4,564,412 |
4,392,910 |
Complementary reserve for coverage |
- |
- |
1,076,295 |
1,655,162 |
- |
- |
1,076,295 |
1,655,162 |
Reserve for unsettled claims |
4,707,780 |
4,442,343 |
1,505,837 |
1,233,531 |
- |
- |
6,213,617 |
5,675,874 |
Reserve for financial surplus |
- |
- |
553,872 |
470,506 |
- |
- |
553,872 |
470,506 |
Reserve for draws and redemptions |
- |
- |
- |
- |
782,097 |
735,935 |
782,097 |
735,935 |
Other reserves |
1,370,011 |
1,838,389 |
2,016,848 |
1,645,580 |
90,701 |
94,807 |
3,477,560 |
3,578,776 |
Total reserves |
14,039,262 |
13,260,634 |
169,884,506 |
144,337,408 |
6,725,329 |
6,968,057 |
190,649,097 |
164,566,099 |
148 Economic and Financial Analysis Report – June 2016
Consolidated Financial Statements, Independent Auditors' Report, Audit Committee Report Summary and Fiscal Council’s Report
Notes to the Consolidated Financial Statements
b) Guarantees for technical provisions
On June 30 - R$ thousand | ||||||||
Insurance |
Life and pension plans |
Capitalization bonds |
Total | |||||
2016 |
2015 |
2016 |
2015 |
2016 |
2015 |
2016 |
2015 | |
Total technical provisions |
14,039,262 |
13,260,634 |
169,884,506 |
144,337,408 |
6,725,329 |
6,968,057 |
190,649,097 |
164,566,099 |
(-) Commercialization surcharge – extended warranty |
(248,582) |
(279,218) |
- |
- |
- |
- |
(248,582) |
(279,218) |
(-) Portion corresponding to contracted reinsurance |
(1,014,413) |
(900,638) |
(30,718) |
(16,000) |
- |
- |
(1,045,131) |
(916,638) |
(-) Deposits retained at IRB and court deposits |
(2,318) |
(2,318) |
- |
- |
- |
- |
(2,318) |
(2,318) |
(-) Receivables |
(1,001,511) |
(972,699) |
- |
- |
- |
- |
(1,001,511) |
(972,699) |
(-) Unearned premium reserve – Health Insurance (3) |
(1,123,484) |
(1,010,850) |
- |
- |
- |
- |
(1,123,484) |
(1,010,850) |
(-) Reserves from DPVAT agreements |
(434,638) |
(320,124) |
- |
- |
- |
- |
(434,638) |
(320,124) |
To be insured |
10,214,316 |
9,774,787 |
169,853,788 |
144,321,408 |
6,725,329 |
6,968,057 |
186,793,433 |
161,064,252 |
|
|
|
|
|
|
|
|
|
Investment fund quotas (VGBL and PGBL) |
- |
- |
139,297,893 |
116,900,064 |
- |
- |
139,297,893 |
116,900,064 |
Investment fund quotas (excluding VGBL and PGBL) |
6,082,909 |
6,378,447 |
20,876,807 |
19,172,652 |
1,110,277 |
1,006,349 |
28,069,993 |
26,557,448 |
Government securities |
5,942,595 |
5,535,648 |
16,031,406 |
12,947,664 |
6,160,800 |
6,061,067 |
28,134,801 |
24,544,379 |
Private securities |
111,975 |
106,606 |
166,215 |
170,150 |
44,193 |
43,410 |
322,383 |
320,166 |
Shares |
2,233 |
2,262 |
1,523,747 |
1,402,835 |
- |
276,205 |
1,525,980 |
1,681,302 |
Total technical provision guarantees |
12,139,712 |
12,022,963 |
177,896,068 |
150,593,365 |
7,315,270 |
7,387,031 |
197,351,050 |
170,003,359 |
(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 149
Consolidated Financial Statements, Independent Auditors' Report, Audit Committee Report Summary and Fiscal Council’s Report
Notes to the Consolidated Financial Statements
c) Insurance, pension plan contribution and capitalization bond retained premiums
|
Accrued on June 30 - R$ thousand | |
2016 |
2015 | |
Written premiums |
16,701,976 |
14,836,520 |
Pension plan contributions (including VGBL) |
13,122,184 |
13,001,966 |
Capitalization bond income |
2,768,014 |
2,660,878 |
Granted coinsurance premiums |
(33,056) |
(43,883) |
Refunded premiums |
(120,146) |
(98,864) |
Net written premiums |
32,438,972 |
30,356,617 |
Reinsurance premiums |
(147,914) |
(133,205) |
Insurance, pension plan and capitalization bond retained premiums |
32,291,058 |
30,223,412 |
21) NON-CONTROLLING INTERESTS IN SUBSIDIARIES
On June 30 - R$ thousand | ||
2016 |
2015 | |
Banco Bradesco BBI S.A. |
15,170 |
13,625 |
Other (1) |
399,178 |
371,306 |
Total |
414,348 |
384,931 |
(1) Primarily relates 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 June 30 | |
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) |
(3,669,932) |
Treasury (preferred shares) |
(17,141,588) |
(13,175,162) |
Total outstanding shares |
5,531,885,099 |
5,031,883,753 |
(1) Includes effect of bonus of shares of 10%.
b) Transactions of share capital involving quantities of shares
Common |
Preferred |
Total | |
Number of outstanding shares as at December 31, 2015 |
2,520,694,623 |
2,508,781,030 |
5,029,475,653 |
Increase of capital stock with issuing of shares – bonus of 10% (1) |
252,436,456 |
252,436,429 |
504,872,885 |
Increase of shares in treasury – bonus of 10% |
(415,913) |
(1,558,326) |
(1,974,239) |
Shares acquired and not canceled |
(489,200) |
- |
(489,200) |
Number of outstanding shares as at June 30, 2016 |
2,772,225,966 |
2,759,659,133 |
5,531,885,099 |
(1) Benefited the shareholders registered in the records of Bradesco on April 15, 2016.
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.
150 Economic and Financial Analysis Report – June 2016
Consolidated Financial Statements, Independent Auditors' Report, Audit Committee Report Summary and Fiscal Council’s Report
Notes to the Consolidated Financial Statements
c) Interest on shareholders’ equity/dividends
Bradesco’s capital remuneration policy aims to distribute interest on shareholders’ equity at the maximum amount calculated under current legislation, and this is included, net of Withholding Income Tax, in the calculation for mandatory dividends for the year under the Company’s Bylaws.
The Board of Directors’ Meeting held on June 22, 2016, approved the Board of Executive Officers’ proposal to pay to the shareholders intermediary interest on shareholder’s equity for the first semester of 2016, to the value of R$1,002,000 thousand, of which R$0.172525087 are per common share and R$0.189777596 per preferred share, whose payment was made on July 18, 2016.
Interest on shareholders’ equity for the first semester of 2016, is calculated as follows:
|
R$ thousand |
% (1) |
Net income for the period |
8,255,309 |
|
(-) Legal reserve |
412,765 |
|
Adjusted calculation basis |
7,842,544 |
|
Monthly, intermediaries and supplementary interest on shareholders’ equity (gross), paid and/or provisioned |
2,906,355 |
|
Withholding income tax on interest on shareholders’ equity |
(435,953) |
|
Interest on own capital (net) accumulated in the first semester of 2016 |
2,470,402 |
31.50 |
Interest on own capital (net)/dividends accumulated in the first semester of 2015 |
2,608,678 |
31.50 |
(1) Percentage of interest on shareholders’ equity after adjustments.
Interest on shareholders’ equity were paid or recorded in provisions, as follows:
Description |
R$ thousand | ||||
Per share (gross) |
Gross amount paid/ recorded |
Withholding Income Tax (IRRF) (15%) |
Net amount paid/recorded in provision | ||
Common shares |
Preferred shares | ||||
Monthly interest on shareholders’ equity paid |
0.108211 |
0.119031 |
522,175 |
(78,326) |
443,849 |
Supplementary interest paid on own capital |
0.278866 |
0.306753 |
1,473,917 |
(221,088) |
1,252,829 |
Interim dividends paid |
0.172629 |
0.189892 |
912,000 |
- |
912,000 |
Total accrued on June 30, 2015 |
0.559706 |
0.615676 |
2,908,092 |
(299,414) |
2,608,678 |
|
|
|
|
|
|
Monthly interest on shareholders’ equity paid |
0.103499 |
0.113849 |
564,681 |
(84,702) |
479,979 |
Intermediary interest on shareholders’ equity paid (2) |
0.172525 |
0.189778 |
1,002,000 |
(150,300) |
851,700 |
Supplementary interest on shareholders’ equity provisioned |
0.230666 |
0.253733 |
1,339,674 |
(200,951) |
1,138,723 |
Total accrued on June 30, 2016 |
0.506690 |
0.557360 |
2,906,355 |
(435,953) |
2,470,402 |
(2) Paid on July 18, 2016.
Bradesco 151
Consolidated Financial Statements, Independent Auditors' Report, Audit Committee Report Summary and Fiscal Council’s Report
Notes to the Consolidated Financial Statements
d) Treasury shares
A total of 4,575,045 common shares and 17,141,588 preferred shares, with the share bonus effect of 10%, had been acquired, totaling R$440,514 thousand until June 30, 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$27.01 per common share and R$25.18 per preferred share on June 30, 2016.
24) PAYROLL AND RELATED BENEFITS
Accrued on June 30 - R$ thousand | ||
2016 |
2015 | |
Salaries |
3,356,492 |
3,092,086 |
Benefits |
1,569,914 |
1,437,944 |
Social security charges |
1,246,575 |
1,176,164 |
Employee profit sharing |
707,813 |
652,277 |
Provision for labor claims |
364,018 |
346,227 |
Training |
46,889 |
54,120 |
Total |
7,291,701 |
6,758,818 |
152 Economic and Financial Analysis Report – June 2016
Consolidated Financial Statements, Independent Auditors' Report, Audit Committee Report Summary and Fiscal Council’s Report
Notes to the Consolidated Financial Statements
25) OTHER ADMINISTRATIVE EXPENSES
Accrued on June 30 - R$ thousand | ||
2016 |
2015 | |
Outsourced services |
2,167,007 |
2,017,990 |
Depreciation and amortization |
1,088,705 |
1,017,092 |
Communication |
749,550 |
694,460 |
Data processing |
683,054 |
555,105 |
Financial system services |
459,305 |
408,584 |
Asset maintenance |
448,809 |
455,132 |
Advertising and marketing |
438,087 |
295,468 |
Rental |
437,452 |
431,258 |
Security and surveillance |
331,807 |
298,485 |
Transport |
329,110 |
307,160 |
Water, electricity and gas |
193,140 |
162,201 |
Supplies |
143,031 |
155,660 |
Travel |
60,891 |
67,720 |
Other |
459,270 |
394,838 |
Total |
7,989,218 |
7,261,153 |
|
Accrued on June 30 - R$ thousand | |
2016 |
2015 | |
Contribution for Social Security Financing (COFINS) |
2,415,572 |
1,609,936 |
Social Integration Program (PIS) contribution |
398,595 |
266,782 |
Tax on Services (ISSQN) |
297,876 |
267,426 |
Municipal Real Estate Tax (IPTU) expenses |
58,983 |
49,532 |
Other |
177,819 |
142,087 |
Total |
3,348,845 |
2,335,763 |
Accrued on June 30 - R$ thousand | ||
2016 |
2015 | |
Other interest income |
1,140,235 |
1,103,647 |
Reversal of other operating provisions |
490,966 |
397,113 |
Revenues from recovery of charges and expenses |
98,680 |
87,751 |
Gains on sale of goods |
2,141 |
1,489 |
Other (1) |
1,168,572 |
933,363 |
Total |
2,900,594 |
2,523,363 |
(1) In the first semester of 2016, it includes, the reversal of the provision for tax contingency, in the amount of R$180,804 thousand (Note 17b (v)).
Bradesco 153
Consolidated Financial Statements, Independent Auditors' Report, Audit Committee Report Summary and Fiscal Council’s Report
Notes to the Consolidated Financial Statements
28) OTHER OPERATING EXPENSES
Accrued on June 30 - R$ thousand | ||
2016 |
2015 | |
Other finance costs |
2,448,101 |
1,919,768 |
Sundry losses |
849,583 |
903,880 |
Discount granted |
676,810 |
705,205 |
Commissions on loans and financing |
545,583 |
762,514 |
Intangible assets amortization |
463,043 |
437,276 |
Goodwill amortization (Note 14a) |
64,982 |
65,502 |
Other (1) |
4,148,483 |
2,798,851 |
Total |
9,196,585 |
7,592,996 |
(1) In the first semester of 2016, it includes: (i) provision for guarantees provided, encompassing guarantees, sureties, letters of credit and standby letter of credit, which is presented here within the balance for excess provision (Note 9h); (ii) provision for contingent liabilities, originating from obligations for transfer of credits – FCVS (Note 19b); and (iii) provision for tax contingency, in the amount of R$665,031 thousand (R$570,835 thousand in 2015) (Note 17b (v)).
29) NON-OPERATING INCOME (LOSS)
|
Accrued on June 30 - R$ thousand | |
2016 |
2015 | |
Gain/loss on sale and write-off of assets and investments (1) |
(3,026) |
(119,066) |
Recording/reversal of non-operating provisions |
(93,643) |
(38,475) |
Other |
80,209 |
34,088 |
Total |
(16,460) |
(123,453) |
(1) In the first semester of 2016, it includes primarily the result in divestiture of the shares of Banco CBSS S.A., in the amount of R$162,665 thousand.
154 Economic and Financial Analysis Report – June 2016
Consolidated Financial Statements, Independent Auditors' Report, Audit Committee Report Summary and Fiscal Council’s Report
Notes to the Consolidated Financial Statements
30) RELATED-PARTY TRANSACTIONS (DIRECT AND INDIRECT)
a) Related party transactions (direct and indirect) are carried out under conditions and at rates consistent with those entered into with third parties, when applicable, and effective on the dates of the operations. The transactions are as follows:
|
|
|
On June 30 - R$ thousand | |||||
|
Controllers (1) |
Joint control and associated companies (2) |
Key management personnel (3) |
Total | ||||
|
2016 |
2015 |
2016 |
2015 |
2016 |
2015 |
2016 |
2015 |
Assets |
|
|
|
|
|
|
|
|
Interbank investments |
- |
- |
433,594 |
221,750 |
- |
- |
433,594 |
221,750 |
Receivable from associated companies |
- |
- |
- |
1,528 |
- |
- |
- |
1,528 |
Other assets |
- |
- |
3,707 |
8,418 |
- |
- |
3,707 |
8,418 |
|
|
|
|
|
|
|
|
|
Liabilities |
|
|
|
|
|
|
|
|
Demand deposits/Savings accounts |
41 |
20 |
10,977 |
2,380 |
14,100 |
16,220 |
25,118 |
18,620 |
Time deposits |
92,725 |
91,883 |
70,832 |
41,212 |
67,136 |
61,784 |
230,693 |
194,879 |
Securities sold under repurchase agreements |
1,523,845 |
142,656 |
1,033,361 |
117,702 |
18,449 |
43,008 |
2,575,655 |
303,366 |
Securities issued |
5,639,266 |
592,765 |
- |
- |
714,699 |
586,171 |
6,353,965 |
1,178,936 |
Derivative financial instruments |
15,186 |
- |
- |
- |
- |
- |
15,186 |
- |
Interest on own capital and dividends payable |
878,212 |
763,187 |
- |
- |
- |
- |
878,212 |
763,187 |
Other liabilities |
- |
- |
3,385 |
19,048 |
- |
- |
3,385 |
19,048 |
Accrued on June 30 - R$ thousand | ||||||||
|
Controllers (1) |
Joint control and associated companies (2) |
Key management personnel (3) |
Total | ||||
|
2016 |
2015 |
2016 |
2015 |
2016 |
2015 |
2016 |
2015 |
Revenue from financial intermediation |
- |
- |
26,396 |
12,387 |
- |
- |
26,396 |
12,387 |
Financial intermediation expenses |
(529,010) |
(23,049) |
(61,749) |
(15,071) |
(53,469) |
(43,510) |
(644,228) |
(81,630) |
Income from services provided |
- |
- |
163,587 |
157,377 |
- |
- |
163,587 |
157,377 |
Expenses in operations with derivatives |
(15,186) |
- |
- |
- |
- |
- |
(15,186) |
- |
Other expenses net of other operating revenues |
(1,195) |
(1,080) |
(114,639) |
(122,824) |
- |
- |
115,834 |
(123,904) |
(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.
Bradesco 155
Consolidated Financial Statements, Independent Auditors' Report, Audit Committee Report Summary 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 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$441,700 thousand was set for Management compensation and R$248,900 thousand to finance defined contribution pension plans.
The current policy on Management compensation sets forth that 50% of net variable compensation, if any, must be allocated to the acquisition of preferred shares of Banco Bradesco S.A., which vest in three equal, annual and successive installments, the first of which is in the year following the payment date. This procedure complies with CMN Resolution No. 3,921/10, which sets forth a management compensation policy for financial institutions.
Short-term Management benefits
|
Accrued on June 30 - R$ thousand | |
2016 |
2015 | |
Salaries |
218,932 |
156,530 |
INSS contributions |
49,082 |
35,143 |
Total |
268,014 |
191,673 |
Post-employment benefits
|
Accrued on June 30 - R$ thousand | |
2016 |
2015 | |
Defined contribution supplementary pension plans |
126,044 |
160,110 |
Total |
126,044 |
160,110 |
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 June 30 - R$ thousand | |
2016 |
2015 | |
● Common shares |
0.60% |
0.72% |
● Preferred shares |
1.08% |
1.05% |
● Total shares (1) |
0.85% |
0.89% |
(1) On June 30, 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.
156 Economic and Financial Analysis Report – June 2016
Consolidated Financial Statements, Independent Auditors' Report, Audit Committee Report Summary and Fiscal Council’s Report
Notes to the Consolidated Financial Statements
31) FINANCIAL INSTRUMENTS
Below is the statement of financial position by currency
On June 30 - R$ thousand | ||||
2016 |
2015 | |||
Balance |
Local |
Foreign (1) (2) |
Foreign (1) (2) | |
Assets |
|
|
|
|
Current and long-term assets |
1,023,159,807 |
933,622,538 |
89,537,269 |
76,638,576 |
Funds available |
32,363,576 |
7,468,362 |
24,895,214 |
3,715,725 |
Interbank investments |
138,705,018 |
134,693,501 |
4,011,517 |
1,126,283 |
Securities and derivative financial instruments |
380,349,297 |
364,064,467 |
16,284,830 |
15,892,753 |
Interbank and interdepartmental accounts |
50,021,372 |
50,021,372 |
- |
- |
Loan and leasing |
279,761,248 |
245,957,965 |
33,803,283 |
42,137,876 |
Other receivables and assets |
141,959,296 |
131,416,871 |
10,542,425 |
13,765,939 |
Permanent assets |
18,655,075 |
18,612,497 |
42,578 |
47,772 |
Investments |
6,401,464 |
6,398,460 |
3,004 |
1,333 |
Premises and equipment and leased assets |
5,446,015 |
5,425,463 |
20,552 |
19,267 |
Intangible assets |
6,807,596 |
6,788,574 |
19,022 |
27,172 |
Total |
1,041,814,882 |
952,235,035 |
89,579,847 |
76,686,348 |
|
|
|
|
|
Liabilities |
|
|
|
|
Current and long-term liabilities |
944,539,678 |
849,027,708 |
95,511,970 |
85,910,261 |
Deposits |
179,458,545 |
164,103,802 |
15,354,743 |
28,055,505 |
Securities sold under agreements to repurchase |
226,252,940 |
216,141,775 |
10,111,165 |
6,533,632 |
Funds from issuance of securities |
112,817,133 |
106,519,614 |
6,297,519 |
9,650,737 |
Interbank and interdepartmental accounts |
4,838,148 |
2,214,265 |
2,623,883 |
2,259,647 |
Borrowing and on-lending |
57,533,149 |
33,379,711 |
24,153,438 |
22,505,552 |
Derivative financial instruments |
18,181,328 |
17,680,182 |
501,146 |
1,038,370 |
Technical provision for insurance, pension plans and capitalization bonds |
190,649,097 |
190,648,380 |
717 |
1,003 |
Other liabilities: |
|
|
|
|
- Subordinated debts |
50,952,304 |
39,676,021 |
11,276,283 |
10,892,339 |
- Other |
103,857,034 |
78,663,958 |
25,193,076 |
4,973,476 |
Deferred income |
502,970 |
502,970 |
- |
- |
Non-controlling interests in subsidiaries |
414,348 |
414,348 |
- |
- |
Shareholders’ equity |
96,357,886 |
96,357,886 |
- |
- |
Total |
1,041,814,882 |
946,302,912 |
95,511,970 |
85,910,261 |
|
|
|
|
|
Net position of assets and liabilities |
|
|
(5,932,123) |
(9,223,913) |
Net position of derivatives (2) |
|
|
(39,127,497) |
(24,944,441) |
Other net off-balance-sheet accounts (3) |
|
|
(92,469) |
(963,565) |
Net exchange position (liability) |
|
|
(45,152,089) |
(35,131,919) |
(1) Amounts originally recorded and/or indexed mainly in USD;
(2) Excluding operations maturing in D+1, to be settled at the rate on the last day of the month; and
(3) Other commitments recorded in off-balance-sheet accounts.
Bradesco 157
Consolidated Financial Statements, Independent Auditors' Report, Audit Committee Report Summary 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, retained 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 June 30 - R$ thousand | |
2016 |
2015 | |
Fixed rates |
29,835 |
18,826 |
IGPM/IPCA |
794 |
5,028 |
Exchange coupon |
628 |
515 |
Foreign currency |
1,668 |
3,737 |
Variable income |
21 |
73 |
Sovereign/Eurobonds and Treasuries |
4,421 |
2,816 |
Other |
399 |
1,027 |
Correlation/diversification effect |
(3,930) |
(12,365) |
VaR (Value at Risk) |
33,836 |
19,657 |
Amounts net of tax.
Sensitivity analysis
The Trading Portfolio is also monitored through daily sensitivity analyses that measure the effect of market movements of market and price curves on our positions. Furthermore, a sensitivity analysis of the Organization’s financial exposures (Trading and Banking Portfolio) is performed on a quarterly basis, in compliance with CVM Rule No. 475/08.
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$3.24 a scenario of R$3.27 was used, while for a 1-year fixed interest rate of 13.26%, a 13.27% 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$3.24 a scenario of R$4.05 was used, while for a 1-year fixed interest rate of 13.26%, a 16.58% 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$3.24 a scenario of R$4.86 was used, while for a 1-year fixed interest rate of 13.26%, a 19.90% scenario was applied. The scenarios for other risk factors also account for 50.0% stresses in the respective curves or prices.
The results presented reveal the impacts for each scenario in a static position of the portfolio. The dynamism of the market and portfolios means that these positions change continuously and do not necessarily reflect the position demonstrated here. In addition, the Organization has a continuous market risk management process, which is always searching for ways to mitigate the associated risks, according to the strategy determined by Top Management. Therefore, where there are indicators of deterioration in certain positions, proactive measures are taken to minimize any potential negative impact and maximize the risk/return ratio for the Organization.
158 Economic and Financial Analysis Report – June 2016
Consolidated Financial Statements, Independent Auditors' Report, Audit Committee Report Summary and Fiscal Council’s Report
Notes to the Consolidated Financial Statements
Sensitivity Analysis – Trading Portfolio
|
On June 30 - R$ 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 |
(922) |
(291,141) |
(564,082) |
(1,150) |
(420,519) |
(818,132) |
Price indexes |
Exposure subject to variations in price index coupon rates |
(28) |
(3,929) |
(7,332) |
(267) |
(42,409) |
(81,997) |
Exchange coupon |
Exposure subject to variations in foreign currency coupon rates |
(18) |
(1,590) |
(3,121) |
(22) |
(749) |
(1,491) |
Foreign currency |
Exposure subject to exchange rate variations |
(573) |
(14,316) |
(28,632) |
(1,510) |
(34,734) |
(67,366) |
Variable income |
Exposure subject to variation in stock prices |
(8) |
(201) |
(402) |
(8) |
(196) |
(392) |
Sovereign/Eurobonds and Treasuries |
Exposure subject to variations in the interest rate of securities traded on the international market |
(76) |
(4,711) |
(9,420) |
(315) |
(5,375) |
(10,733) |
Other |
Exposure not classified in other definitions |
- |
(2) |
(3) |
(6) |
(148) |
(297) |
Total excluding correlation of risk factors |
(1,625) |
(315,890) |
(612,992) |
(3,278) |
(504,130) |
(980,408) | |
Total including correlation of risk factors |
(853) |
(288,971) |
(559,409) |
(1,486) |
(380,364) |
(741,098) |
(1) Amounts net of tax.
Bradesco 159
Consolidated Financial Statements, Independent Auditors' Report, Audit Committee Report Summary and Fiscal Council’s Report
Notes to the Consolidated Financial Statements
Presented below are 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 June 30 - R$ thousand | ||||||
Trading and Banking Portfolios (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 |
(5,376) |
(1,751,968) |
(3,409,808) |
(5,654) |
(1,897,116) |
(3,698,210) |
Price indexes |
Exposure subject to variations in price index coupon rates |
(8,547) |
(1,302,634) |
(2,447,408) |
(8,283) |
(1,323,547) |
(2,529,868) |
Exchange coupon |
Exposure subject to variations in foreign currency coupon rates |
(480) |
(62,324) |
(115,774) |
(422) |
(41,942) |
(78,246) |
Foreign currency |
Exposure subject to exchange rate variations |
(3,176) |
(71,534) |
(143,068) |
(5,545) |
(134,247) |
(263,657) |
Equities |
Exposure subject to variation in stock prices |
(16,383) |
(409,569) |
(819,137) |
(16,051) |
(401,276) |
(802,552) |
Sovereign/Eurobonds and Treasuries |
Exposure subject to variations in the interest rate of securities traded on the international market |
(1,396) |
(31,551) |
(62,107) |
(748) |
(34,875) |
(68,372) |
Other |
Exposure not classified in other definitions |
(6) |
(149) |
(298) |
(423) |
(10,581) |
(21,162) |
Total excluding correlation of risk factors |
(35,364) |
(3,629,729) |
(6,997,600) |
(37,126) |
(3,843,584) |
(7,462,067) | |
Total including correlation of risk factors |
(22,920) |
(3,018,921) |
(5,812,415) |
(22,374) |
(3,141,404) |
(6,093,603) |
(1) Amounts net of tax.
160 Economic and Financial Analysis Report – June 2016
Consolidated Financial Statements, Independent Auditors' Report, Audit Committee Report Summary and Fiscal Council’s Report
Notes to the Consolidated Financial Statements
The statement of financial position by maturity is as follows:
|
On June 30 - R$ thousand | |||||
1 to 30 days |
31 to 180 days |
181 to 360 days |
More than 360 days |
Maturity not stated |
Total | |
Assets |
|
|
|
|
|
|
Current and long-term assets |
563,380,388 |
80,573,473 |
53,407,636 |
325,798,310 |
- |
1,023,159,807 |
Funds available |
32,363,576 |
- |
- |
- |
- |
32,363,576 |
Interbank investments (1) |
136,077,462 |
2,097,322 |
234,589 |
295,645 |
- |
138,705,018 |
Securities and derivative financial instruments (1) (2) |
255,023,433 |
5,934,488 |
7,863,943 |
111,527,433 |
- |
380,349,297 |
Interbank and interdepartmental accounts |
49,306,053 |
- |
- |
715,319 |
- |
50,021,372 |
Loan and leasing |
28,111,815 |
58,573,313 |
39,703,027 |
153,373,093 |
- |
279,761,248 |
Other receivables and assets |
62,498,049 |
13,968,350 |
5,606,077 |
59,886,820 |
- |
141,959,296 |
Permanent assets |
249,089 |
1,242,696 |
1,210,442 |
9,102,466 |
6,850,382 |
18,655,075 |
Investments |
- |
- |
- |
- |
6,401,464 |
6,401,464 |
Premises and equipment |
72,685 |
363,437 |
436,124 |
4,124,851 |
448,918 |
5,446,015 |
Intangible assets |
176,404 |
879,259 |
774,318 |
4,977,615 |
- |
6,807,596 |
Total in 2016 |
563,629,477 |
81,816,169 |
54,618,078 |
334,900,776 |
6,850,382 |
1,041,814,882 |
Total in 2015 |
491,577,428 |
88,703,491 |
65,530,934 |
295,787,357 |
6,085,278 |
947,684,488 |
|
|
|
|
|
|
|
Liabilities |
|
|
|
|
|
|
Current and long-term liabilities |
512,287,371 |
97,697,620 |
73,476,315 |
261,078,372 |
- |
944,539,678 |
Deposits (3) |
117,366,298 |
11,803,836 |
7,763,002 |
42,525,409 |
- |
179,458,545 |
Securities sold under agreements to repurchase (1) |
139,375,699 |
36,387,633 |
10,063,974 |
40,425,634 |
- |
226,252,940 |
Funds from issuance of securities |
4,098,170 |
28,831,560 |
36,956,041 |
42,931,362 |
- |
112,817,133 |
Interbank and interdepartmental accounts |
4,838,148 |
- |
- |
- |
- |
4,838,148 |
Borrowing and on-lending |
4,152,721 |
14,475,173 |
10,583,899 |
28,321,356 |
- |
57,533,149 |
Derivative financial instruments |
17,284,372 |
518,993 |
220,790 |
157,173 |
- |
18,181,328 |
Technical provisions for insurance, pension plans and capitalization bonds (3) |
157,625,266 |
4,617,014 |
1,639,727 |
26,767,090 |
- |
190,649,097 |
Other liabilities: |
|
|
|
|
|
|
- Subordinated debts |
225,590 |
207,698 |
3,964,671 |
46,554,345 |
- |
50,952,304 |
- Other |
67,321,107 |
855,713 |
2,284,211 |
33,396,003 |
- |
103,857,034 |
Deferred income |
502,970 |
- |
- |
- |
- |
502,970 |
Non-controlling interests in subsidiaries |
- |
- |
- |
- |
414,348 |
414,348 |
Shareholders’ equity |
- |
- |
- |
- |
96,357,886 |
96,357,886 |
Total in 2016 |
512,790,341 |
97,697,620 |
73,476,315 |
261,078,372 |
96,772,234 |
1,041,814,882 |
Total in 2015 |
487,379,499 |
88,203,352 |
67,151,805 |
217,593,335 |
87,356,497 |
947,684,488 |
|
|
|
|
|
|
|
Net assets in 2016 YTD |
50,839,136 |
34,957,685 |
16,099,448 |
89,921,852 |
|
|
Net assets in 2015 YTD |
4,197,929 |
4,698,068 |
3,077,197 |
81,271,219 |
|
|
(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 161
Consolidated Financial Statements, Independent Auditors' Report, Audit Committee Report Summary and Fiscal Council’s Report
Notes to the Consolidated Financial Statements
Below is the Basel Ratio:
Calculation basis - Basel Ratio |
On June 30 - R$ thousand | |
Prudential Conglomerate | ||
2016 |
2015 | |
Tier I capital |
79,376,929 |
77,501,950 |
Common equity |
79,376,929 |
77,501,950 |
Shareholders’ equity |
96,357,886 |
86,971,566 |
Minority / Other |
17,954 |
- |
Prudential adjustments (1) |
(16,998,911) |
(9,469,616) |
Tier II capital |
23,170,917 |
19,513,015 |
Subordinated debts (CMN Resolution No. 4,192/13) |
8,374,696 |
- |
Subordinated debts ( previous to CMN Resolution No. 4,192/13) |
14,796,221 |
19,513,015 |
Reference Equity (a) |
102,547,846 |
97,014,965 |
|
| |
- Credit risk |
527,253,659 |
552,851,291 |
- Market risk |
14,813,287 |
15,257,485 |
- Operational risk |
38,501,528 |
39,117,366 |
Risk-weighted assets – RWA (b) |
580,568,474 |
607,226,142 |
|
| |
Basel ratio (a/b) |
17.7% |
16.0% |
Tier I capital |
13.7% |
12.8% |
- Principal capital |
13.7% |
12.8% |
Tier II capital |
4.0% |
3.2% |
(1) As from 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 Basel Index is part of the set of indicators that are monitored and evaluated in the process of Capital Management, and is intended to measure the sufficiency of capital in relation to the exposure to risks. The table above shows the composition of the Reference Equity and of the Risk Weighted Assets, according to the standards of Bacen. During the period, Bradesco has fulfilled all the minimum regulatory requirements.
162 Economic and Financial Analysis Report – June 2016
Consolidated Financial Statements, Independent Auditors' Report, Audit Committee Report Summary 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 June 30 - 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) |
380,349,297 |
381,141,175 |
(2,563,577) |
749,162 |
791,878 |
2,022,726 |
- Adjustment of available-for-sale securities (Note 8bII) |
|
|
(3,355,455) |
(1,273,564) |
- |
- |
- Adjustment of held-to-maturity securities (Note 7c item 8) |
|
|
791,878 |
2,022,726 |
791,878 |
2,022,726 |
Loan and leasing (Notes 2, 3g and 9) (1) |
341,262,201 |
335,478,116 |
(5,784,085) |
(1,965,261) |
(5,784,085) |
(1,965,261) |
Investments (Notes 3j and 12) (2) |
6,401,464 |
33,353,208 |
26,951,744 |
24,254,467 |
26,951,744 |
24,254,467 |
Treasury shares (Note 22d) |
440,514 |
555,197 |
- |
- |
114,683 |
107,165 |
Time deposits (Notes 3n and 15a) |
68,515,991 |
68,039,310 |
476,681 |
429,185 |
476,681 |
429,185 |
Funds from issuance of securities (Note 15c) |
112,817,133 |
113,089,174 |
(272,041) |
(82,558) |
(272,041) |
(82,558) |
Borrowing and on-lending (Notes 16a and 16b) |
57,533,149 |
57,557,313 |
(24,164) |
(16,775) |
(24,164) |
(16,775) |
Subordinated debts (Note 18) |
50,952,304 |
51,561,678 |
(609,374) |
4,790 |
(609,374) |
4,790 |
Unrealized gains excluding tax |
|
|
18,175,184 |
23,373,010 |
21,645,322 |
24,753,739 |
(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 companies (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 163
Consolidated Financial Statements, Independent Auditors' Report, Audit Committee Report Summary 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, now closed to new members, 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., having requested the withdrawal of the sponsorship in March 2016, in course.
Expenses related to contributions made in the first semester of 2016, totaled R$274,898 thousand (R$299,661 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$1,616,803 thousand in the first semester of 2016 (R$1,492,064 thousand in 2015).
33) INCOME TAX AND SOCIAL CONTRIBUTION
a) Calculation of income tax and social contribution charges
|
Accrued on June 30 - R$ thousand | |
2016 |
2015 | |
Income before income tax and social contribution |
19,905,450 |
8,922,913 |
Total burden of income tax and social contribution at the current rates (1) |
(8,957,453) |
(3,569,165) |
Effect on the tax calculation: |
|
|
Earnings (losses) of affiliates and jointly controlled companies |
353,310 |
265,621 |
Net non-deductible expenses of nontaxable income |
402,559 |
7,528 |
Interest on shareholders’ equity (paid and payable) |
1,307,860 |
798,437 |
Other amounts (2) |
(4,696,622) |
2,351,363 |
Income tax and social contribution for the period |
(11,590,346) |
(146,216) |
(1) Current rates: (i) 25% for income tax; (ii) of 15% for the social contribution to financial and companies treated 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) Primarily, 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.
164 Economic and Financial Analysis Report – June 2016
Consolidated Financial Statements, Independent Auditors' Report, Audit Committee Report Summary 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 June 30 - R$ thousand | |
2016 |
2015 | |
Current taxes: |
|
|
Income tax and social contribution payable |
(9,792,412) |
(4,518,607) |
Deferred taxes: |
|
|
Amount recorded/realized in the period on temporary differences |
526,065 |
4,750,388 |
Use of opening balances of: |
|
|
Social contribution loss |
(1,196,000) |
(236,275) |
Income tax loss |
(1,543,756) |
(287,759) |
Constitution in the period on: |
|
|
Social contribution loss |
168,535 |
50,625 |
Income tax loss |
247,222 |
95,412 |
Total deferred tax assets |
(1,797,934) |
4,372,391 |
Income tax and social contribution for the period |
(11,590,346) |
(146,216) |
c) Deferred income tax and social contribution
|
R$ thousand | |||
Balance on 12.31.2015 |
Amount recorded |
Amount realized |
Balance on 06.30.2016 | |
Allowance for loan losses |
24,012,539 |
4,520,012 |
3,650,710 |
24,881,841 |
Civil provisions |
1,849,816 |
891,792 |
825,975 |
1,915,633 |
Tax provisions |
2,582,217 |
526,099 |
51,556 |
3,056,760 |
Labor provisions |
1,288,565 |
259,962 |
235,440 |
1,313,087 |
Provision for devaluation of securities and investments |
442,287 |
8,416 |
18,661 |
432,042 |
Provision for devaluation of foreclosed assets |
382,672 |
97,098 |
62,549 |
417,221 |
Adjustment to fair value of trading securities |
6,648,651 |
38,645 |
1,973,471 |
4,713,825 |
Amortization of goodwill |
240,052 |
6,659 |
3,658 |
243,053 |
Provision for interest on own capital (1) |
- |
602,853 |
- |
602,853 |
Other |
3,118,766 |
1,533,667 |
1,137,118 |
3,515,315 |
Total deductible taxes on temporary differences |
40,565,565 |
8,485,203 |
7,959,138 |
41,091,630 |
Income tax and social contribution losses in Brazil and overseas |
5,765,368 |
415,757 |
2,739,756 |
3,441,369 |
Subtotal (2) (3) |
46,330,933 |
8,900,960 |
10,698,894 |
44,532,999 |
Adjustment to fair value of available-for-sale securities (3) |
2,983,663 |
440,045 |
1,304,152 |
2,119,556 |
Social contribution - Provisional Measure No. 2,158-35/01 |
113,783 |
- |
72,334 |
41,449 |
Total deferred tax assets (Note 10b) |
49,428,379 |
9,341,005 |
12,075,380 |
46,694,004 |
Deferred tax liabilities (Note 33f) |
2,840,341 |
1,237,779 |
354,415 |
3,723,705 |
Deferred tax assets, net of deferred tax liabilities |
46,588,038 |
8,103,226 |
11,720,965 |
42,970,299 |
- Percentage of net deferred tax assets on capital (Note 31) |
45.3% |
|
|
41.9% |
- Percentage of net deferred tax assets over total assets |
4.6% |
|
|
4.1% |
(1) The tax credit on the interest on own capital is recognized up to the allowed tax limit;
(2) As a result of the criteria 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 deferred tax assets; and
(3) Deferred tax assets from financial companies and similar companies, and insurance companies were calculated considering the increase in the social contribution rate, determined by Law No. 11,727/08 and Law No. 13,169/15 (Note 3h).
Bradesco 165
Consolidated Financial Statements, Independent Auditors' Report, Audit Committee Report Summary 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 |
5,563,915 |
3,748,096 |
439,314 |
507,129 |
33,763 |
10,292,217 |
2017 |
3,609,457 |
2,402,716 |
425,269 |
459,039 |
- |
6,896,481 |
2018 |
3,683,655 |
2,505,966 |
205,402 |
240,347 |
- |
6,635,370 |
2019 |
3,237,308 |
2,024,825 |
218,311 |
148,241 |
- |
5,628,685 |
2020 |
4,002,836 |
2,302,703 |
96,120 |
63,174 |
7,686 |
6,472,519 |
After 2020 |
4,575,035 |
3,435,118 |
433,896 |
205,127 |
- |
8,649,176 |
Total |
24,672,206 |
16,419,424 |
1,818,312 |
1,623,057 |
41,449 |
44,574,448 |
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$41,249,924 thousand (R$32,663,821 thousand in 2015), of which R$37,997,974 thousand (R$28,753,685 thousand in 2015) relates to temporary differences, R$3,211,705 thousand (R$3,798,443 thousand in 2015) to tax losses and negative basis of social contribution and R$40,245 thousand (R$111,693 thousand in 2015) to deferred social contribution, Provisional Measure No. 2,158-35.
e) Unrecognized deferred tax assets
On June 30, 2016, deferred tax assets of R$13,713 thousand (R$2,077 thousand in 2015) were not recognized, and will only be registered when they meet the regulatory requirements and/or present prospects of realization according to technical studies and analyses prepared by the Management and in accordance with Bacen regulations.
f) Deferred tax liabilities
|
On June 30 - R$ thousand | |
2016 |
2015 | |
Fair value adjustment to securities and derivative financial instruments |
1,150,273 |
951,642 |
Difference in depreciation |
523,657 |
685,794 |
Judicial deposit and others |
2,049,775 |
1,664,143 |
Total |
3,723,705 |
3,301,579 |
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).
166 Economic and Financial Analysis Report – June 2016
Consolidated Financial Statements, Independent Auditors' Report, Audit Committee Report Summary 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 June 30, 2016, amounted to R$603,447,785 thousand (R$514,728,562 thousand in 2015).
b) Consortium funds
On June 30 - R$ thousand | ||
2016 |
2015 | |
Monthly estimate of funds receivable from consortium members |
511,283 |
459,481 |
Contributions payable by the group |
24,199,299 |
22,078,126 |
Consortium members - assets to be included |
21,577,943 |
19,805,945 |
Credits available to consortium members |
4,719,394 |
4,468,878 |
In units | ||
2016 |
2015 | |
Number of groups managed |
3,551 |
3,537 |
Number of active consortium members |
1,216,208 |
1,126,619 |
Number of assets to be included |
557,071 |
531,429 |
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 income 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 semester of 2016, Bacen changed the value of the deduction allowed on the reserve requirement collection on resources in savings deposits, according to the following table:
Bradesco 167
Consolidated Financial Statements, Independent Auditors' Report, Audit Committee Report Summary and Fiscal Council’s Report
Notes to the Consolidated Financial Statements
Description |
Previous Rule |
Current Rule |
Resources from savings deposits |
Deduction of R$200 million based on the calculation of the Savings Reserve Requirement until June 24, 2016 for Financial Institutions with Reference Assets (PR, in Portuguese), Level I, of less than R$5 billion. |
Extending the deduction of R$200 million until December 30, 2016 and the deduction changed to R$100 million from January 2, 2017 to December 29, 2017 for Financial Institutions with Reference Assets (PR), Level I, of less than R$5 billion. |
e) 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.
f) In July, 2016, Bradesco announced to the market the completion of the acquisition of 100% of the equity of HSBC Bank Brasil S.A. - Banco Múltiplo and HSBC Serviços e Participações Ltda. (together, known as "HSBC Brasil"), was completed and the total amount paid to HSBC Latin America Holdings Limited was of R$16.0 billion. This value is subject to adjustment post-closing based on the balance sheet of HSBC Brasil (IFRS based).
g) Bradesco is aware of the publication of news about certain North American law firms, who are looking for plaintiffs for a possible class action for damages allegedly suffered by investors, by virtue of an alleged violation of the American law of capital markets. It is worth noting that, until the date of disclosure of these financial statements, it was not possible to neither measure the amounts involved nor indicate whether this case was assessed as a remote, possible and likely risk, since we have not yet been notified officially and we have not had access to the complete proceedings.
h) There were no subsequent events that need to be adjusted or disclosed in the individual financial statements as of June 30, 2016.
168 Economic and Financial Analysis Report – June 2016
Consolidated Financial Statements, Independent Auditors' Report, Audit Committee Report Summary and Fiscal Council’s Report
Reference Date: July 11, 2016 |
||
Board of Directors |
Department Directors (continued) |
Integrated Risk Management |
Roberto de Jesus Paris |
and Capital Allocation Committee | |
Chairman |
Rogério Pedro Câmara |
Alexandre da Silva Glüher - Coordinator |
Lázaro de Mello Brandão |
Waldemar Ruggiero Júnior |
José Alcides Munhoz |
Wilson Reginaldo Martins |
Aurélio Conrado Boni | |
Vice-Chairman |
Domingos Figueiredo de Abreu | |
Luiz Carlos Trabuco Cappi |
Directors |
Sérgio Alexandre Figueiredo Clemente |
*Alexandre Cesar Pinheiro Quercia |
Josué Augusto Pancini | |
Members |
Antonio Chinellato Neto |
Maurício Machado de Minas |
Denise Aguiar Alvarez |
Antonio Daissuke Tokuriki |
Marcelo de Araújo Noronha |
João Aguiar Alvarez |
*Edmir José Domingues |
Luiz Carlos Angelotti |
Carlos Alberto Rodrigues Guilherme |
Jefferson Ricardo Romon |
Moacir Nachbar Junior |
Milton Matsumoto |
Marcio Henrique Araujo Parizotto |
Gedson Oliveira Santos |
José Alcides Munhoz |
Paulo Eduardo Waack |
|
Aurélio Conrado Boni |
Paulo Manuel Taveira de Oliveira Ferreira |
Nominating Committee |
Lázaro de Mello Brandão - Coordinator | ||
Board of Executive Officers |
Regional Officers |
Luiz Carlos Trabuco Cappi |
Executive Officers |
Alex Silva Braga |
Carlos Alberto Rodrigues Guilherme |
Chief Executive Officer |
Almir Rocha |
Milton Matsumoto |
Luiz Carlos Trabuco Cappi |
Altair Naumann |
Alexandre da Silva Glüher |
Amadeu Emilio Suter Neto |
André Rodrigues Cano | |
Executive Vice-Presidents |
André Ferreira Gomes |
Glaucimar Peticov |
Domingos Figueiredo de Abreu |
Antonio Piovesan |
|
Sérgio Alexandre Figueiredo Clemente |
Carlos Alberto Alástico |
Sustainability Committee |
Alexandre da Silva Glüher |
Delvair Fidêncio de Lima |
Luiz Carlos Angelotti - Coordinator |
Josué Augusto Pancini |
Francisco Aquilino Pontes Gadelha |
Carlos Alberto Rodrigues Guilherme |
Maurício Machado de Minas |
Francisco Assis da Silveira Junior |
Milton Matsumoto |
Marcelo de Araújo Noronha |
Geraldo Dias Pacheco |
Aurélio Conrado Boni |
João Alexandre Silva |
Domingos Figueiredo de Abreu | |
Managing Directors |
José Flávio Ferreira Clemente |
Sérgio Alexandre Figueiredo Clemente |
André Rodrigues Cano |
Leandro José Diniz |
Alexandre da Silva Glüher |
Luiz Carlos Angelotti |
Luis Carlos Furquim Vermieiro |
Josué Augusto Pancini |
Nilton Pelegrino Nogueira |
Osmar Sanches Biscuola |
Maurício Machado de Minas |
André Marcelo da Silva Prado |
Moacir Nachbar Junior | |
Altair Antônio de Souza |
Audit Committee |
|
Denise Pauli Pavarina |
Milton Matsumoto - Coordinator |
Executive Disclosure Committee |
Moacir Nachbar Junior |
Osvaldo Watanabe |
Luiz Carlos Angelotti - Coordinator |
Octavio de Lazari Junior |
Paulo Roberto Simões da Cunha |
Domingos Figueiredo de Abreu |
Alexandre da Silva Glüher | ||
Deputy Directors |
Compensation Committee |
Moacir Nachbar Junior |
Cassiano Ricardo Scarpelli |
Lázaro de Mello Brandão - Coordinator |
Marlene Morán Millan |
Eurico Ramos Fabri |
Luiz Carlos Trabuco Cappi |
Antonio José da Barbara |
Marlene Morán Millan |
Carlos Alberto Rodrigues Guilherme |
Carlos Wagner Firetti |
Renato Ejnisman |
Milton Matsumoto |
Marcelo Santos Dall’Occo |
Walkiria Schirrmeister Marchetti |
Valdirene Soares Secato (Non-Manager) |
Marcos Aparecido Galende |
Marlos Francisco de Souza Araujo | ||
Department Directors |
Compliance and Internal Control Committee |
Haydewaldo R. Chamberlain da Costa |
Alexandre Rappaport |
Milton Matsumoto - Coordinator |
|
Amilton Nieto |
Carlos Alberto Rodrigues Guilherme |
Fiscal Council |
André Bernardino da Cruz Filho |
Aurélio Conrado Boni |
Sitting Members |
Antonio Carlos Melhado |
Domingos Figueiredo de Abreu |
Luiz Carlos de Freitas - Coordinator |
Antonio Gualberto Diniz |
Sérgio Alexandre Figueiredo Clemente |
Domingos Aparecido Maia |
Antonio José da Barbara |
Alexandre da Silva Glüher |
José Maria Soares Nunes |
Aurélio Guido Pagani |
Josué Augusto Pancini |
Ariovaldo Pereira |
Bruno D’Avila Melo Boetger |
Maurício Machado de Minas |
João Carlos de Oliveira |
Carlos Wagner Firetti |
Marcelo de Araújo Noronha |
|
Clayton Camacho |
Moacir Nachbar Junior |
Deputy Members |
Edilson Wiggers |
Frederico William Wolf |
João Batistela Biazon |
Edson Marcelo Moreto |
Gedson Oliveira Santos |
Nilson Pinhal |
Fernando Antônio Tenório |
Joel Antonio Scalabrini |
Renaud Roberto Teixeira |
Frederico William Wolf |
Johan Albino Ribeiro |
Jorge Tadeu Pinto de Figueiredo |
Gedson Oliveira Santos |
Oswaldo de Moura Silveira | |
Glaucimar Peticov |
||
Guilherme Muller Leal |
Ethical Conduct Committee |
Ombudsman Department |
Hélio Vivaldo Domingues Dias |
Milton Matsumoto - Coordinator |
Nairo José Martinelli Vidal Júnior - Ombudsman |
Hiroshi Obuchi |
Carlos Alberto Rodrigues Guilherme |
|
João Albino Winkelmann |
Domingos Figueiredo de Abreu |
|
João Carlos Gomes da Silva |
Sérgio Alexandre Figueiredo Clemente |
|
Joel Antonio Scalabrini |
Alexandre da Silva Glüher |
|
Johan Albino Ribeiro |
Josué Augusto Pancini |
|
José Luis Elias |
Maurício Machado de Minas |
|
José Ramos Rocha Neto |
Marcelo de Araújo Noronha |
|
Layette Lamartine Azevedo Júnior |
André Rodrigues Cano |
|
Lucio Rideki Takahama |
Moacir Nachbar Junior |
|
Luiz Carlos Brandão Cavalcanti Junior |
Octavio de Lazari Junior |
|
Marcelo Frontini |
Marlene Morán Millan |
|
Marcelo Santos Dall’Occo |
Randal Luiz Zanetti |
|
Marcos Aparecido Galende |
Clayton Camacho |
|
Marcos Daré |
Frederico William Wolf |
|
Marlos Francisco de Souza Araujo |
Gedson Oliveira Santos |
|
Octavio Manoel Rodrigues de Barros |
Glaucimar Peticov |
General Accounting Department |
Paulo Aparecido dos Santos |
Joel Antonio Scalabrini |
Marcos Aparecido Galende |
Pedro Bosquiero Junior |
Nairo José Martinelli Vidal Júnior |
Accountant - CRC 1SP201309/O-6 |
|
|
|
* The process is currently under the approval of Bacen.
Bradesco 169
Consolidated Financial Statements, Independent Auditors' Report, Audit Committee Report Summary and Fiscal Council’s Report
|
|
To the Board of Directors and Shareholders Banco Bradesco S.A.
Osasco – SP
We have audited the accompanying consolidated financial statements of Banco Bradesco S.A. (“Bradesco”), which comprise the consolidated statement of financial position as at June 30, 2016, the statements of income, changes in equity and cash flows for the six-month period then ended, and notes, comprising a summary of significant accounting policies and other explanatory information.
Management’s Responsibility for the Financial Statements
Bradesco’s Management is responsible for the preparation and fair presentation of these financial statements in accordance with accounting practices adopted in Brazil applicable to institutions authorized to operate by the Brazilian Central Bank and for such internal control as management determines is necessary to enable the preparation of the financial statements that are free from material misstatement, whether due to fraud or error.
Independent Auditors’ responsibility
Our responsibility is to express an opinion on these financial statements based on our audit. We conducted our audit in accordance with Brazilian and International Standards on Auditing. Those standards require that we comply with ethical requirements and plan and perform the audit to obtain reasonable assurance about whether the financial statements are free from material misstatement.
An audit involves performing procedures to obtain audit evidence about the amounts and disclosures in the financial statements. The procedures selected depend on the auditors’ judgment, including the assessment of the risks of material misstatement of the financial statements, whether due to fraud or error. In making those risk assessments, we consider internal controls relevant to the Bradesco’s preparation and fair presentation of the financial statements in order to design audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness of the Bradesco’s internal control. An audit also includes evaluating the appropriateness of accounting policies used and the reasonableness of accounting estimates made by management, as well as evaluating the overall presentation of the financial statements taken as a whole.
We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our audit opinion.
Opinion
In our opinion, the consolidated financial statements, above mentioned, present fairly, in all material respects, the consolidated financial position of Banco Bradesco S.A., as at June 30, 2016, and its consolidated financial performance and its consolidated cash flows for the six-month period then ended in accordance with accounting practices adopted in Brazil applicable to institutions authorized to operate by the Brazilian Central Bank.
Other matters
Consolidated statement of value added
We have also audited the consolidated statement of value added (DVA), for the six-month period ended June 30, 2016, preparation of which is the responsibility of the Banco Bradesco S.A’s Management, that is being presented as supplemental information. The aforementioned statement was subject to the same auditing procedures described above and, in our opinion, are fairly presented, in all material respects, in relation to the financial statements taken as a whole.
Osasco, July 27, 2016
Original report in Portuguese signed by
KPMG Auditores Independentes
CRC 2SP028567/O-1 F SP
Rodrigo de Mattos Lia
Accountant CRC 1SP252418/O-3
170 Economic and Financial Analysis Report – June 2016
Consolidated Financial Statements, Independent Auditors' Report, Audit Committee Report Summary and Fiscal Council’s Report
Corporate Governance and the Respective Responsibilities
The Board of Directors of Banco Bradesco S.A. has opted for a single Audit Committee for all of the companies that are members of the Financial Conglomerate, including those in Grupo Bradesco Seguros.
The Audit Committee is a statutory advisory body, associated directly to the Board of Directors. It is currently composed of one board member and two more members, appointed each year by the Board of Directors, which takes into account the criteria set out in the applicable laws and regulations.
The Board is responsible for the definition and implementation of processes and procedures in order to collect data for the preparation of the financial statements of the companies that make up the Bradesco Organization, as well as financial reports, in compliance with the accounting practices adopted in Brazil, applicable to institutions authorized to operate by the Brazilian Central Bank, and to the standards of the National Monetary Council, the Brazilian Central Bank, the Brazilian Securities Commission – CVM, the National Council of Private Insurance – CNSP, the Superintendency of Private Insurance – Susep and the National Supplementary Health Agency – ANS, as well as the International Accounting Standards – IFRS.
The Board is also responsible for processes, policies and internal control procedures to ensure the safeguarding of assets, the timely recognition of liabilities and the mitigation to acceptable levels of risk factors of the Bradesco Organization.
The Independent Audit is responsible for reviewing the financial statements and issuing a report on their adherence to the accounting principles. In addition, as a result of their work for the purpose of issuing the aforementioned report, it produces a report of recommendations on accounting procedures and internal controls, without prejudice to other reports that it is also responsible for preparing, like those of limited reviews of quarterly information required by the CVM.
The Internal Audit (Department of General Inspectorate) has as duties to assess the quality of the systems of internal controls of the Bradesco Organization and compliance with the policies and procedures defined by the Board, including those adopted in the preparation of accounting and financial reports.
It is up to the Audit Committee to assess the quality and effectiveness of the Internal and Independent Audits, based on a formal process, the effectiveness and sufficiency of internal control systems of the Bradesco Organization and analyze financial statements, issuing, when applicable, the relevant recommendations.
Among the duties of the Audit Committee are also those required by American Law Sarbanes-Oxley for companies registered with the U.S. Securities and Exchange Commission and listed on the New York Stock Exchange.
The Audit Committee discloses its rules on the site www.bradesco.com.br/ri, area of Corporate Governance.
Activities related to the first semester of 2016
The Committee has participated in 113 meetings with the areas of business, information technology, control and risk management and the internal and independent auditors, checking, through different sources, information about the aspects considered relevant or critical. The meetings were divided in the following manner:
Area of Institutions authorized to operate by the Brazilian Central Bank: 89
Area of Insurance, Pension and Capitalization: 17
Health: 7
Concerning further education, the Committee participated in conferences, seminars and courses that total 80 hours in the semester.
The work plan of the Audit Committee for the financial year of 2016 had as its focus the main processes and products inherent to the business of the Bradesco Organization. Among the aspects considered most relevant, we highlight:
· processes for the preparation and dissemination of financial reports to shareholders and external users of accounting and financial information;
· impairment of loans and advances: loans and advances portfolio (including guarantees, debentures etc), evaluating the estimated loss on impairment of its operations;
Bradesco 171
Consolidated Financial Statements, Independent Auditors' Report, Audit Committee Report Summary and Fiscal Council’s Report
· fair value of financial instruments: derivative financial instruments, available-for-sale securities and securities classified as trading securities measured at fair value;
· provisions and contingent liabilities – tax, civil and labor;
· recoverable value of assets: assets relating to tax credits, goodwill on the purchase of investments and intangible assets of indefinite lifecycle, which is supported by estimates of future profitability based on the business plan and budget prepared by the Management;
· technical reserves for insurance: liabilities related to insurance contracts called technical provisions;
· information technology: information security, Business Continuity Plan (BCP) etc;
· customer care: claims, ombudsman, compliance etc;
· money laundering prevention.
Internal Control Systems
Based on the work plan and the agenda defined for 2016, the Audit Committee was informed about the major processes in the Organization, evaluating their quality and the commitment of the leaders with its continuous improvement.
As a result of the meetings with the areas of the Bradesco Organization, the Audit Committee had the opportunity to offer to the Board of Directors suggestions for improvement in processes, as well as to monitor the implementations of recommendations for improvement, identified in the course of the audit assignments, in the demands of regulators and in discussions with the business and controls areas.
Based on the information and comments collected, the Audit Committee believes that the system of internal controls of the Bradesco Organization is appropriate to the size and complexity of its business and is structured so as to ensure the efficiency of its operations, of the systems that generate the financial reports, as well as the compliance with internal and external standards to which the transactions are subjected.
Independent Audit
The planning of the assignments of independent audit for the financial year 2016 was discussed with KPMG Auditores Independentes (KPMG) and, during the first semester of 2016, the audit teams responsible for services presented the results and main conclusions to the Audit Committee.
The relevant points highlighted in the report on the study and evaluation of accounting systems and internal controls, prepared in connection with the examination of the financial statements and their recommendations for the improvement of these systems, were discussed with the Committee, which requested monitoring of implementations of the improvements in the areas responsible.
Based on the planning submitted by the auditors and in subsequent discussions on the results, the Committee considers that the work carried out by the teams were appropriate to the business of the Organization.
Internal Audit
The Committee has asked the Internal Audit to consider, in its planning for the first half of 2016, several studies in line with the topics covered in the agenda of the Committee.
During the first semester of 2016, the teams responsible for implementing the planned jobs reported and discussed with the Audit Committee the main conclusions regarding processes, and inherent and residual risks.
On the basis of the discussions on the planning of the work of the Internal Audit, focused on risks, processes and the assessment of their results, the Audit Committee believes that the Internal Audit has responded adequately to the demands of the Committee and to the needs and requirements of the Organization and the regulatory bodies.
Financial Statements of Banco Bradesco S.A.
The Committee met with the areas of General Accounting, Planning, Budget and Control, and General Inspectorate and with the Independent Audit (KPMG) to evaluate the monthly, quarterly and half-yearly financial statements. In these meetings, the aspects of preparation of balance sheets and individual and consolidated balance sheets, the explanatory notes and the financial reports published with the financial statements were analyzed and evaluated.
172 Economic and Financial Analysis Report – June 2016
Consolidated Financial Statements, Independent Auditors' Report, Audit Committee Report Summary and Fiscal Council’s Report
The accounting practices adopted by Bradesco were also considered in preparing the financial statements and their compliance with the accounting practices adopted in Brazil, applicable to institutions authorized to operate by the Brazilian Central Bank, as well as the compliance with the applicable law.
Before the disclosure of the Quarterly Information (ITR Form) and the half-yearly balance sheet, the Committee met with KPMG to assess the aspects of independence of auditors and the control environment in generating the figures for disclosure.
Based on the reviews and discussions referred to above, the Audit Committee recommends to the Board of Directors, the approval of the financial statements, audited for the period ended June 30, 2016.
Cidade de Deus, Osasco, SP, July 27, 2016
MILTON MATSUMOTO
(Coordinator)
OSVALDO WATANABE
PAULO ROBERTO SIMÕES DA CUNHA
(Financial Specialist)
Bradesco 173
Consolidated Financial Statements, Independent Auditors' Report, Audit Committee Report Summary and 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., for the first semester of 2016, and the technical feasibility study of generation of taxable profits, restated at present value, in order to establish the Deferred Tax Asset according to CVM Instruction No. 371/02, Resolution No. 3.059/02, of the National Monetary Council and Circular No. 3.171/02, of the Brazilian Central Bank, and in view of the report of KPMG Independent Auditors, presented without reservations, are of the opinion that the stated documents, examined in light of the accounting practices adopted in Brazil, applicable to the institutions authorized to operate by the Brazilian Central Bank, appropriately reflect the assets and liabilities and financial status of the Society.
Cidade de Deus, Osasco, SP, July 27, 2016.
Luiz Carlos de Freitas
Domingos Aparecido Maia
José Maria Soares Nunes
Ariovaldo Pereira
João Carlos de Oliveira
174 Economic and Financial Analysis Report – June 2016
BANCO BRADESCO S.A. | ||
By: |
/S/ Luiz Carlos Angelotti
| |
Luiz Carlos Angelotti Executive Managing Officer and Investor Relations Officer |
This press release may contain forward-looking statements. These statements are statements that are not historical facts, and are based on management's current view and estimates of future economic circumstances, industry conditions, company performance and financial results. The words "anticipates", "believes", "estimates", "expects", "plans" and similar expressions, as they relate to the company, are intended to identify forward-looking statements. Statements regarding the declaration or payment of dividends, the implementation of principal operating and financing strategies and capital expenditure plans, the direction of future operations and the factors or trends affecting financial condition, liquidity or results of operations are examples of forward-looking statements. Such statements reflect the current views of management and are subject to a number of risks and uncertainties. There is no guarantee that the expected events, trends or results will actually occur. The statements are based on many assumptions and factors, including general economic and market conditions, industry conditions, and operating factors. Any changes in such assumptions or factors could cause actual results to differ materially from current expectations.