bbdbook3q13_6k.htm - Generated by SEC Publisher for SEC Filing

 
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
 

 
FORM 6-K
 
REPORT OF FOREIGN PRIVATE ISSUER PURSUANT TO RULE 13a-16 OR 15d-16 UNDER THE
SECURITIES EXCHANGE ACT OF 1934
 
For the month of October, 2013
Commission File Number 1-15250
 

 
BANCO BRADESCO S.A. 
(Exact name of registrant as specified in its charter)
 
BANK BRADESCO
(Translation of Registrant's name into English)
 
Cidade de Deus, s/n, Vila Yara
06029-900 - Osasco - SP
Federative Republic of Brazil
(Address of principal executive office)
 

Indicate by check mark whether the registrant files or will file annual reports under cover Form 20-F or Form 40-F.  Form 20-F ___X___ Form 40-F _______

 Indicate by check mark whether the registrant by furnishing the information contained in this Form is also thereby furnishing the information to the Commission pursuant to Rule 12g3-2(b) under the Securities Exchange Act of 1934.  

Yes _______ No ___X____

 .


 
 
 

Table of Contents     

 

Table of Contents

1 - Press Release

3

Highlights

4

Main Information

6

Ratings

8

Book Net Income vs. Adjusted Net Income

8

Summarized Analysis of Adjusted Income

9

Economic Scenario

22

Main Economic Indicators

23

Guidance

24

Book Income vs. Managerial Income vs. Adjusted Income Statement

25

2 - Economic and Financial Analysis

29

Statement of Financial Position

30

Adjusted Income Statement

31

Financial Margin – Interest and Non-Interest

31

– Financial Margin – Interest

32

• Loan Financial Margin – Interest

34

• Funding Financial Margin – Interest

49

• Securities / Other Financial Margin – Interest

54

• Insurance Financial Margin – Interest

54

– Financial Margin – Non-Interest

55

Insurance, Pension Plans and Capitalization Bonds

56

– Bradesco Vida e Previdência

63

– Bradesco Saúde and Mediservice

65

– Bradesco Capitalização

66

– Bradesco Auto/RE

68

Fee and Commission Income

70

Personnel and Administrative Expenses

76

– Operating Coverage Ratio

79

Tax Expenses

79

Equity in the Earnings (Losses) of Unconsolidated Companies

80

Operating Income

80

Non-Operating Income

81

3 - Return to Shareholders

83

Sustainability

84

Investor Relations Area – IR

85

Corporate Governance

85

Bradesco Shares

86

Market Capitalization

89

Main Indicators

90

Dividends / Interest on Shareholders’ Equity

91

Weight on Main Stock Indexes

91

4 - Additional Information

93

Market Share of Products and Services

94

Reserve Requirements/Liabilities

95

Investments in Infrastructure, Information Technology and Telecommunications

96

Risk Management

98

Capital Management

99

Capital Adequacy Ratio

99

5 - Independent Auditors’ Report

101

Limited assurance report from independent auditor on the supplementary financial information

102

6 - Financial Statements, Independent Auditors’ Report on the Consolidated Interim Financial Statements and Fiscal Council’s Report

105

 

Bradesco      1          


 

Forward-Looking Statements

 

This Report on Economic and Financial Analysis contains forward-looking statements relating to our business. Such statements are based on management’s current expectations, estimates and projections about future events and financial trends, which could affect our business. Words such as: “believes,” “anticipates,” “plans,” “expects,” “intends,” “aims,” “evaluates,” “predicts,” “foresees,” “projects,” “guidelines,” “should” and similar expressions are intended to identify forward-looking statements. These statements, however, do not guarantee future performance and involve risks and uncertainties, which could be beyond our control. Furthermore, certain forward-looking statements are based on assumptions that, depending on future events, may prove to be inaccurate. Therefore, actual results may differ materially from the plans, objectives, expectations, projections and intentions expressed or implied in such statements.

Factors which could modify actual results include, among others, changes in regional, national and international commercial and economic conditions; inflation rates; increase in customer delinquency on the account of borrowers in loan operations, with the consequent increase in the allowance for loan losses; loss of funding capacity; loss of customers or revenues; our capacity to sustain and improve performance; changes in interest rates which could, among other events, adversely affect our margins; competition in the banking sector, financial services, credit card services, insurance, asset management and other related sectors; government regulations and fiscal matters; disputes or adverse legal proceedings or rulings; as well as credit risks and other loan and investment activity risks.

Accordingly, the reader should not rely excessively on these forward-looking statements. These statements are valid only as at the date they were prepared. Except as required under applicable legislation, we assume no obligation whatsoever to update these statements, whether as a result of new information, future events or for any other reason.

 

 

 

 

 

Few numbers of this Report were submitted to rounding adjustments.

Therefore, amounts indicated as total in certain charts may not correspond to the arithmetic

sum of figures preceding them.

 

   2   Report on Economic and Financial Analysis – September 2013 


 

  


 
 
Highlights

 

The main figures obtained by Bradesco in the first nine months of 2013 are presented below:

1.   Adjusted Net Income(1) for the first nine months of 2013 stood at R$9.003 billion (a 4.6% increase compared to the R$8.605 billion recorded in the same period last year), corresponding to earnings per share of R$2.84 in the last 12 months, and Return on Average Adjusted Shareholders’ Equity(2) of 18.4%.

2.   Adjusted Net Income is composed of R$6.264 billion from financial activities, representing 69.6% of the total, and R$2.739 billion from insurance, pension plan and capitalization bond operations, which accounted for 30.4%.

3.     On September 30, 2013, Bradesco’s market capitalization stood at R$136.131 billion(3), up 20.4% over the same period in 2012. As of May 2013, Bradesco common shares compose the Ibovespa index

4.   Total Assets stood at R$907.694 billion in September 2013, a 6.0% increase over the same period in 2012. Return on Total Average Assets was 1.3%.

5.   The Expanded Loan Portfolio(4) stood at R$412.559 billion in September 2013, up 11.0% during the same period in 2012. Operations with individuals totaled R$127.068 billion (up 10.9% on September 2012), while operations with companies totaled R$285.491 billion (up 11.0% on September 2012).

6.   Assets under Management stood at R$1.256 trillion, a 7.2% increase from September 2012.

7.   Shareholders’ Equity stood at R$67.033 billion in September 2013, up 1.5% on September 2012. Capital Adequacy Ratio stood at 16.4% in September 2013, 12.7% of which fell under Tier I Capital.

8.     Interest on Shareholders’ Equity were paid and recorded in provision to shareholders in the amount of R$3.145 billion for the first nine

months of 2013, R$1.554 billion of which was paid as monthly and interim interest and R$1.591 billion was recorded in provision.

9.     Interest Financial Margin stood at R$31.700 billion, up 1.1% in comparison with the first nine months of 2012

10. The Delinquency Ratio over 90 days dropped 0.5 p.p. in the last 12 months and stood at 3.6% on September 30, 2013 (4.1% on September 30, 2012).

11. The Efficiency Ratio(5) in September 2013 remained stable (42.1%) when compared to September 2012, whereas the “adjusted to risk” ratio stood at 52.5%, for a 0.6 p.p. improvement (53.1% in September 2012).

12. Insurance Written Premiums, Pension Plan Contributions and Capitalization Bond Income totaled R$35.260 billion in the first nine months of 2013, up 13.4% over the same period in 2012. Technical Reserves stood at R$133.554 billion, up 13.4% on September 2012.

13. Investments in infrastructure, information technology and telecommunications amounted to R$3.498 billion in the first nine months of 2013, up 17.9% over the same period last year.

14. Taxes and contributions, including social security, paid or recorded in provision, amounted to R$18.096 billion in the first nine months of 2013, of which R$7.039 billion referred to taxes withheld and collected from third parties and R$11.057 billion from Bradesco Organization activities, equivalent  to 122.8% of Adjusted Net Income (1).

15. Bradesco has an extensive customer service network in Brazil, with 4,697 Branches and 3,760 Service Branches - PAs. Customers can also use 1,421 PAEs – ATMs (Automatic Teller Machines) in companies, 45,614 Bradesco Expresso  service points, 33,933 Bradesco Dia & Noite ATMs and 14,036 Banco24Horas  ATMs.

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

 

   4   Report on Economic and Financial Analysis – September 2013 


 
 

Press Release                       

Highlights

 

16. Payroll, plus charges and benefits, totaled R$8.143 billion. Social benefits provided to the 101,410 employees of the Bradesco Organization and their dependents amounted to R$1.991 billion, while investments in training and development programs totaled R$72.259 million.

17.  Bradesco was once again included in the Dow Jones Sustainability Index, a select NYSE trading list that includes only those companies with the best sustainable development practices.

18.  Bradesco BBI was among the lead managers in the raising of capital to the North-American automaker Ford, in a transaction which amounted to US$1 billion. For the first time a Brazilian bank participated as lead manager of such operation for a North-American company in the United States. BBI was also authorized by Tokyo Stock Exchange to operate in the Japanese market as manager of a yen bond offering, which makes Bradesco the first Latin-American bank to operate in the Japanese debt market.

19.  Bradesco, through its subsidiary Bradesco Saúde S.A., entered into an agreement that establishes the terms and conditions for a reorganization of its ownership interest held in Odontoprev, through which Bradesco Saúde will acquire 6.5% of the voting capital of Odontoprev. The operation is subject to approval from the Brazilian Central Bank. After the acquisition, Bradesco Saúde will hold approximately 50.01% of Odontoprev.

20. Major Awards and Acknowledgments in the period:

·      Bradesco was considered the most profitable private bank in Latin America and the United States (Economatica); 

·      Bradesco was considered Brazil’s most valuable brand, according to 2013 ranking (Brand Finance);

·      Bradesco is the most valuable brand in Latin America (BrandAnalytics/ Millward Brown consulting firm, published in Financial Times newspaper);

·       Bradesco received the 2012 Publicly-held Company Award, promoted by Apimec. It acknowledges companies that have invested in long-term relationship and open dialogue with their investors;

·       Bradesco was granted the 2013 Highlight of the Sector Award, in the Banks and Credits category, with the best case in value creation in 2012 (Abrasca);

·       Bradesco stood out as the best Bank to Work for in Brazil (Guia 2013 Você S/A – As Melhores Empresas para Você Trabalhar); 

·       For the seventh consecutive time, Grupo Bradesco Seguros ranked first in the Brazilian insurance company category (2012 Valor  1000  list of Valor Econômico newspaper); and

·       BRAM – Bradesco Asset Management was considered the best fund manager (“Guia Exame de Investimentos Pessoais 2013” –Exame magazine). 

21. With regards to sustainability, Bradesco divides its actions into three pillars:
(i) Sustainable Finances, focused on banking inclusion, social and environmental variables for loan approvals and product offerings; (ii) Responsible Management, focused on valuing professionals, improving the workplace and adopting eco-efficient practices; and (iii) Social and Environmental Investments, focused on education, the environment, culture and sports. In this area, we point out Fundação Bradesco, which has a 56-year history of extensive social and educational work, with 40 schools in Brazil. In 2013, an estimated budget of R$460.961 million will benefit 106,843 students in its schools, in Basic Education (from Kindergarten to High School and Vocational Training - High School Level), Education for Youth and Adults; and Preliminary and Continuing Qualification focused on the creation of jobs and generation of income.

 

Bradesco      5          


 
 

        Press Release 

Main Information
 

 

3Q13

2Q13

1Q13

4Q12

3Q12

2Q12

1Q12

4Q11

Variation %

 

3Q13 x 2Q13

3Q13 x 3Q12

Income Statement for the Period - R$ million

 

 

 

 

 

 

 

 

 

 

Book Net Income

3,064

2,949

2,919

2,893

2,862

2,833

2,793

2,726

3.9

7.1

Adjusted Net Income

3,082

2,978

2,943

2,918

2,893

2,867

2,845

2,771

3.5

6.5

Total Financial Margin

10,729

10,587

10,706

11,109

10,955

11,034

10,695

10,258

1.3

(2.1)

Gross Loan Financial Margin

7,793

7,634

7,414

7,527

7,460

7,362

7,181

7,162

2.1

4.5

Net Loan Financial Margin

4,912

4,540

4,305

4,317

4,157

3,955

4,087

4,501

8.2

18.2

Allowance for Loan Losses (ALL) Expenses

(2,881)

(3,094)

(3,109)

(3,210)

(3,303)

(3,407)

(3,094)

(2,661)

(6.9)

(12.8)

Fee and Commission Income

4,977

4,983

4,599

4,675

4,438

4,281

4,118

4,086

(0.1)

12.1

Administrative and Personnel Expenses

(6,977)

(6,769)

(6,514)

(6,897)

(6,684)

(6,488)

(6,279)

(6,822)

3.1

4.4

Insurance Written Premiums, Pension Plan Contributions and Capitalization Bond Income

11,069

13,238

10,953

13,216

10,104

11,570

9,418

11,138

(16.4)

9.6

Statement of Financial Position - R$ million

 

 

 

 

 

 

 

 

 

 

Total Assets

907,694

896,697

894,467

879,092

856,288

830,520

789,550

761,533

1.2

6.0

Securities

313,679

309,027

300,600

315,487

319,537

322,507

294,959

265,723

1.5

(1.8)

Loan Operations (1)

412,559

402,517

391,682

385,529

371,674

364,963

350,831

345,724

2.5

11.0

- Individuals

127,068

123,562

119,231

117,540

114,536

112,235

109,651

108,671

2.8

10.9

- Corporate

285,491

278,955

272,451

267,989

257,138

252,728

241,181

237,053

2.3

11.0

Allowance for Loan Losses (ALL)

(21,476)

(21,455)

(21,359)

(21,299)

(20,915)

(20,682)

(20,117)

(19,540)

0.1

2.7

Total Deposits

216,778

208,485

205,870

211,858

212,869

217,070

213,877

217,424

4.0

1.8

Technical Reserves

133,554

131,819

127,367

124,217

117,807

111,789

106,953

103,653

1.3

13.4

Shareholders' Equity

67,033

66,028

69,442

70,047

66,047

63,920

58,060

55,582

1.5

1.5

Assets under Management

1,256,220

1,233,546

1,243,170

1,225,228

1,172,008

1,130,504

1,087,270

1,019,790

1.8

7.2

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

 

 

 

 

 

 

 

 

Adjusted Net Income per Share - R$ (2) (3)

2.84

2.79

2.77

2.74

2.71

2.70

2.69

2.67

1.8

4.8

Book Value per Common and Preferred Share - R$ (3)

15.97

15.72

16.54

16.68

15.73

15.22

13.83

13.23

1.6

1.5

Annualized Return on Average Shareholders' Equity (4) (5)

18.4

18.8

19.5

19.2

19.9

20.6

21.4

21.3

(0.4) p.p.

(1.5) p.p.

Annualized Return on Average Assets (5)

1.3

1.3

1.3

1.4

1.4

1.4

1.5

1.6

-

(0.1) p.p.

Average Rate - Annualized (Adjusted Financial Margin / Total Average Assets - Purchase and Sale Commitments - Permanent Assets)

7.1

7.2

7.3

7.6

7.6

7.9

7.9

7.8

(0.1) p.p.

(0.5) p.p.

Fixed Assets Ratio - Total Consolidated

17.4

17.3

16.5

16.9

19.0

18.2

19.9

21.0

0.1 p.p.

(1.6) p.p.

Combined Ratio - Insurance (6)

86.9

85.5

86.0

86.6

86.5

85.0

85.6

83.6

1.4 p.p.

0.4 p.p.

Efficiency Ratio (ER) (2)

42.1

41.8

41.5

41.5

42.1

42.4

42.7

43.0

0.3 p.p.

-

Coverage Ratio (Fee and Commission Income/Administrative and Personnel Expenses) (2)

70.8

69.6

67.7

66.5

64.4

63.2

62.9

62.2

1.2 p.p.

6.4 p.p.

Market Capitalization - R$ million (7)

136,131

124,716

145,584

131,908

113,102

104,869

113,021

106,971

9.2

20.4

Loan Portfolio Quality % (8)

 

 

 

 

 

 

 

 

 

 

ALL / Loan Portfolio

6.9

7.0

7.2

7.3

7.4

7.4

7.5

7.3

(0.1) p.p.

(0.5) p.p.

Non-Performing Loans (> 60 days (9) / Loan Portfolio)

4.4

4.6

4.9

5.0

5.1

5.1

5.1

4.8

(0.2) p.p.

(0.7) p.p.

Delinquency Ratio (> 90 days (9) / Loan Portfolio)

3.6

3.7

4.0

4.1

4.1

4.2

4.1

3.9

(0.1) p.p.

(0.5) p.p.

Coverage Ratio (> 90 days (9))

190.3

188.6

179.4

178.2

179.0

177.4

181.7

184.4

1.7 p.p.

11.3 p.p.

Coverage Ratio (> 60 days (9))

156.8

153.5

146.0

147.3

144.8

144.0

146.6

151.8

3.3 p.p.

12.0 p.p.

Operating Limits %

 

 

 

 

 

 

 

 

 

 

Capital Adequacy Ratio - Total Consolidated

16.4

15.4

15.6

16.1

16.0

17.0

15.0

15.1

1.0 p.p.

0.4 p.p.

- Tier I

12.7

11.6

11.0

11.0

11.3

11.8

12.0

12.4

1.1 p.p.

1.4 p.p

- Tier II

3.7

3.8

4.6

5.1

4.7

5.2

3.0

2.7

(0.1) p.p.

(1.0) p.p.

   6   Report on Economic and Financial Analysis – September 2013 


 
 

Press Release                       

Main Information
 
 

Sept13

Jun13

Mar13

Dec12

Sept12

Jun12

Mar12

Dec11

Variation %

 

Sept13 x Jun13

Sept13 x Sept12

Structural Information - Units

 

 

 

 

 

 

 

 

 

 

Service Points

71,724

70,829

69,528

68,917

67,225

65,370

62,759

59,721

1.3

6.7

- Branches

4,697

4,692

4,687

4,686

4,665

4,650

4,636

4,634

0.1

0.7

- PAs (10)

3,760

3,795

3,786

3,781

3,774

3,243

2,986

2,962

(0.9)

(0.4)

- PAEs (10)

1,421

1,454

1,457

1,456

1,456

1,476

1,497

1,477

(2.3)

(2.4)

- External Bradesco ATMs (11)

3,298

3,498

3,712

3,809

3,954

3,992

3,974

3,913

(5.7)

(16.6)

- Banco24Horas Network ATMs (11)

11,229

11,154

10,966

10,818

10,464

10,459

10,583

10,753

0.7

7.3

- Bradesco Expresso (Correspondent Banks)

45,614

44,819

43,598

43,053

41,713

40,476

38,065

34,839

1.8

9.4

- Bradesco Promotora de Vendas

1,692

1,404

1,309

1,301

1,186

1,061

1,005

1,131

20.5

42.7

- Branches / Subsidiaries Abroad

13

13

13

13

13

13

13

12

-

-

ATMs

47,969

47,972

48,025

47,834

47,542

47,484

47,330

46,971

-

0.9

- Bradesco Network

33,933

34,322

34,719

34,859

35,128

35,226

35,007

34,516

(1.1)

(3.4)

- Banco24Horas Network

14,036

13,650

13,306

12,975

12,414

12,258

12,323

12,455

2.8

13.1

Employees

101,410

101,951

102,793

103,385

104,100

104,531

105,102

104,684

(0.5)

(2.6)

Outsourced Employees and Interns

12,699

12,647

13,070

12,939

13,013

12,661

12,659

11,699

0.4

(2.4)

Customers - in millions

 

 

 

 

 

 

 

 

 

 

Active Checking Account Holders (12) (13)

26.4

26.2

25.8

25.7

25.6

25.6

25.4

25.1

0.8

3.1

Savings Accounts (14)

48.3

47.7

46.6

48.6

48.3

45.2

41.3

43.4

1.3

-

Insurance Group

45.3

44.2

42.9

43.1

42.4

41.9

40.8

40.3

2.5

6.8

- Policyholders

39.5

38.4

37.1

37.3

36.7

36.3

35.4

35.0

2.9

7.6

- Pension Plan Participants

2.4

2.4

2.3

2.3

2.3

2.2

2.2

2.2

-

4.3

- Capitalization Bond Customers

3.4

3.4

3.5

3.5

3.4

3.4

3.2

3.1

-

-

Bradesco Financiamentos (12)

3.4

3.5

3.6

3.7

3.7

3.8

3.8

3.8

(2.9)

(8.1)

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

(2)     In the last 12 months;

(3)     For comparison purposes, the shares were adjusted according to bonuses and stock splits;

(4)     Excluding mark-to-market effect of available-for-sale securities recorded under shareholders’ equity;

(5)     Year-to-date adjusted net income;

(6)     Excludes additional reserves;

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

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

(9)     Credits overdue;

(10)   PA (Service Branch): a result from the consolidation of PAB (Banking Service Branch), PAA (Advanced Service Branch) and Exchange Branches, according to CMN Resolution 4072/12; and PAE: ATM located in the premises of a company;

(11)   Including overlapping ATMs within the Bank’s own network and the Banco24Horas  network: 1,701 in September 2013; 1,804 in June 2013; 1,914 in March 2013; 1,964 in December 2012; 2,039 in September 2012; 2,059 in June 2012; 2,050 in March 2012 and 2,019 in December 2011;

(12)   Number of customers (Corporate/ Individual Taxpayer ID (CNPJ/CPF);

(13)   Refers to 1st and 2nd holders of checking accounts; and

(14)   Number of accounts.

Bradesco      7          


 

 

Press Release                       

Ratings
 
Main Ratings 

 

Fitch Ratings

International Scale

Domestic Scale

Feasibility

Support

Domestic Currency

Foreign Currency

Domestic

a -

2

Long Term

Short Term

Long Term

Short Term

Long Term

Short Term

A -

F1

BBB +

F2

AAA (bra)

F1 + (bra)

*

 

 

 

 

 

 

 

   

Moody´s Investors Service

R&I Inc.

Financial Strength / Individual Credit Risk Profile

International Scale

Domestic Scale

International Scale

C - / baa1

Foreign Currency Senior Debt

Domestic Currency Deposit

Foreign Currency Deposit

Domestic Currency

Issuer Rating

Long Term

Long Term

Short Term

Long Term

Short Term

Long Term

Short Term

BBB

Baa1

Baa1

P - 2

Baa2

P-2

Aaa.br

BR - 1

*

               

 

Standard & Poor's

Austin Rating

 

International Scale - Issuer's Credit Rating

Domestic Scale

Corporate Governance

Domestic Scale

 

Foreign Currency

Domestic Currency

Issuer's Credit Rating

Long Term

Short Term

 

Long Term

Short Term

Long Term

Short Term

Long Term

Short Term

brAA+

brAAA

brA -1

 

BBB

A - 2

BBB

A - 2

brAAA

brA - 1

 

                                     

 

 

 

 

Book Net Income vs. Adjusted Net Income

The main non-recurring events that impacted book net income in the periods below are presented in the following comparative chart:


R$ million

9M13

9M12

3Q13

2Q13

Book Net Income

8,932

8,488

3,064

2,949

Non-Recurring Events

71

117

18

29

- Earnings from Extended Securities Terms

-

(2,116)

-

-

- Additional Technical Reserve due to Real Interest Rate Reduction

-

2,116

-

-

- Civil Provisions

118

195

30

48

- Tax Effects

(47)

(78)

(12)

(19)

Adjusted Net Income

9,003

8,605

3,082

2,978

0

 

 

 

 

ROAE % (1)

18.3

19.6

19.1

18.9

0

 

 

 

 

ADJUSTED ROAE % (1)

18.4

19.9

19.2

19.1

(1)  Annualized. 

 

   8   Report on Economic and Financial Analysis – September 2013 


 

 
Summarized Analysis of Adjusted Income


To provide for better understanding, comparison and analysis of Bradesco’s results, we use the Adjusted Income Statement for analysis and comments contained in this Report on Economic and Financial Analysis, obtained from adjustments made to the Book Income Statement, detailed at the end of this Press Release, which includes adjustments to non-recurring events shown on the previous page. Note that the Adjusted Income Statement serves as the basis for the analysis and comments made in Chapters 1 and 2 of this report.

 

 

 

 

 

 

 

 

R$ million

 

Adjusted Income Statement

 

9M13

9M12

Variation

3Q13

2Q13

Variation

 

9M13 x 9M12

3Q13 x 2Q13

 

Amount

%

Amount

%

Financial Margin

32,022

32,684

(662)

(2.0)

10,729

10,587

142

1.3

- Interest

31,700

31,343

357

1.1

10,622

10,569

53

0.5

- Non-interest

322

1,341

(1,019)

(76.0)

107

18

89

494.4

ALL

(9,084)

(9,804)

720

(7.3)

(2,881)

(3,094)

213

(6.9)

Gross Income from Financial Intermediation

22,938

22,880

58

0.3

7,848

7,493

355

4.7

Income from Insurance, Pension Plans and Capitalization Bonds (1)

3,283

2,859

424

14.8

1,100

1,028

72

7.0

Fee and Commission Income

14,559

12,837

1,722

13.4

4,977

4,983

(6)

(0.1)

Personnel Expenses

(9,596)

(9,044)

(552)

6.1

(3,346)

(3,191)

(155)

4.9

Other Administrative Expenses

(10,664)

(10,407)

(257)

2.5

(3,631)

(3,578)

(53)

1.5

Tax Expenses

(3,127)

(3,041)

(86)

2.8

(987)

(1,017)

30

(2.9)

Equity in the Earnings (Losses) of Unconsolidated Companies

17

104

(87)

(83.7)

2

12

(10)

(83.3)

Other Operating Income/ (Expenses)

(3,511)

(3,085)

(426)

13.8

(1,194)

(1,147)

(47)

4.1

Operating Result

13,899

13,103

796

6.1

4,769

4,583

186

4.1

Non-Operating Result

(89)

(60)

(29)

48.3

(27)

(24)

(3)

12.5

Income Tax / Social Contribution

(4,729)

(4,384)

(345)

7.9

(1,638)

(1,553)

(85)

5.5

Non-controlling Interest

(78)

(54)

(24)

44.4

(22)

(28)

6

(21.4)

Adjusted Net Income

9,003

8,605

398

4.6

3,082

2,978

104

3.5

(1)  Income from Insurance, Pension Plans and Capitalization Bonds = Insurance, Pension Plan and Capitalization Bond Retained Premiums - Variation in Technical Reserves of Insurance, Pension Plans and Capitalization Bonds - Retained Claims - Capitalization Bond Draws and Redemptions - Insurance, Pension Plan and Capitalization Bond Selling Expenses.

Bradesco      9          


 

 

 

Press Release                       

Summarized Analysis of Adjusted Income

Adjusted Net Income and Profitability

 

In the third quarter of 2013, Bradesco posted adjusted net income of R$3,082 million, up 3.5%, or R$104 million over the previous quarter, mainly due to: (i) lower allowance for loan loss expenses, resulting from reduced delinquency levels; (ii) greater financial margin revenue; (iii) higher insurance, pension plan and capitalization bond operating income; and offset by: (iv) higher personnel expenses, which were chiefly a result of the collective bargaining agreement.

In the year-over-year comparison, adjusted net income increased by 4.6% or R$398 million in the first nine months of 2013, for Return on Adjusted Average Shareholders’ Equity (ROAE) of 18.4%.

Shareholders’ Equity stood at R$67,033 million in September 2013, up 1.5% over the same period of 2012. The Capital Adequacy Ratio stood at 16.4%, 12.7% of which fell under Tier I Capital.

Total Assets came to R$907,694 million in September 2013, up 6.0% over September 2012, driven by the increase in operations and greater business volume. Return on Average Assets (ROAA) came to 1.3%.

   10   Report on Economic and Financial Analysis – September 2013 


 
 

        Press Release 

Summarized Analysis of Adjusted Income

Efficiency Ratio (ER)

The “adjusted to risk” ER, which reflects the impact of risk associated with loan operations(1), improved by 0.1 p.p., totaling 52.5% in the third quarter of 2013. This result was in line with Bradesco’s allowance for loan loss expenses, which were lower for the fifth consecutive quarter, due to the decrease in delinquency ratio.

ER in the last 12 months(2) and quarterly ER increased by 0.3 p.p. and 0.8 p.p. in the third quarter of 2013 from the previous quarter, reaching 42.1% and 42.9%, respectively. The higher ER in the last 12 months was mainly due to (i) the reduction in non-interest financial margin, due to lower gains from the market arbitrage,and (ii) the impact of the 2012 and 2013 collective bargaining agreements, whereas the variation in quarterly ER is a result of the 2013 collective bargaining agreement.

 

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

(2) ER = (Personnel Expenses - Employee Profit Sharing + Administrative Expenses) / (Financial Margin + Fee and Commission Income + Income from Insurance + Equity in the Earnings (Losses) of Unconsolidated Companies + Other Operating Income - Other Operating Expenses). Considering the ratio between: (i) total administrative costs (Personnel Expenses + Administrative Expenses + Other Operating Expenses + Tax Expenses not related to revenue generation + Insurance Selling Expenses) and (ii) revenue net of related taxes (not considering Claims and Selling Expenses from the Insurance Group), Bradesco’s ER in the last 12 months up to September 30, 2013 is 44.8%.

 

Bradesco      11          


 
 

Press Release                       

Summarized Analysis of Adjusted Income

Financial Margin

 

The R$142 million increase quarter over quarter was mainly due to: (i) higher interest margin, totaling R$53 million, due to better Loan and Funding margins; and (ii) higher non-interest margin, totaling R$89 million, as a result of higher gains from the market arbitrage.

In the first nine months 2013, financial margin came to R$32,022 million, a R$662 million decrease from the same period in 2012, due to: (i) lower result from the non-interest margin, in the amount of R$1,019 million, due to lower gains from the market arbitrage, and offset by: (ii) the R$357 million increase in income from interest-earning operations due to an increase in business volume, led by Loan and Insurance.

 

   12   Report on Economic and Financial Analysis – September 2013 


 
 

        Press Release 

Summarized Analysis of Adjusted Income

Interest Financial Margin – Annualized Average Rates

 

 

 

 

 

 

 

R$ million

 

9M13

9M12

 

Interest

Average
Balance

Average
Rate

Interest

Average
Balance

Average
Rate

Loans

22,841

307,983

10.0%

22,003

280,666

10.6%

Funding

3,332

333,559

1.3%

3,228

333,543

1.3%

Insurance

2,651

129,721

2.7%

2,271

110,526

2.7%

Securities/Other

2,876

307,431

1.2%

3,841

288,773

1.8%

0

 

 

 

 

 

 

Financial Margin

31,700

-

6.9%

31,343

-

7.4%

0

           

 

3Q13

2Q13

 

Interest

Average
Balance

Average
Rate

Interest

Average
Balance

Average
Rate

Loans

7,793

316,413

10.2%

7,634

309,040

10.3%

Funding

1,271

343,296

1.5%

1,112

330,956

1.4%

Insurance

823

132,502

2.5%

895

130,868

2.8%

Securities/Other

735

312,586

0.9%

928

305,841

1.2%

0

 

 

 

 

 

 

Financial Margin

10,622

-

7.0%

10,569

-

7.2%

 

The annualized interest financial margin rate stood at 7.0% in the third quarter of 2013, a 0.2 p.p. decrease over the previous quarter, mainly due to Securities/Other and Insurance interest margins.

   

Bradesco      13          


 
 

Press Release                       

Summarized Analysis of Adjusted Income

Expanded Loan Portfolio(1)

 

In September 2013, Bradesco’s expanded loan portfolio totaled R$412.6 billion, a 2.5% increase over the previous quarter due to: (i) a 2.8% growth in Individuals; (ii) a 2.7% growth in SMEs; and (iii) a 2.0% growth in Corporations.

In the last 12 months, the expanded loan portfolio increased 11.0%, driven by: (i) the 12.0% growth in SMEs; (ii) the 10.9% growth in Individuals; and (iii) the 10.3% growth in Corporations.

To the Corporate segment, the products that posted the strongest growth in the last 12 months were: (i) real estate financing – corporate plan; and (ii) export financing. To the Individuals segment, the main highlights were: (i) real estate financing; and (ii) payroll-deductible loans.

 

 

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

For more information, see Chapter 2 of this Report.

 

Allowance for Loan Losses (ALL)

For the fifth consecutive quarter, ALL expenses reduced to R$2,881 million in the third quarter of 2013, down 6.9% from the previous quarter, even considering the 2.0% growth in the loan portfolio – as defined by Bacen in the quarter. This result was due to the reduction in delinquency level, thanks to the adaptation and consistency of loan granting policy and processes, quality of guarantees obtained, as well as the loan recovery process improvement.

In the year-over-year comparison, this expense reduced by 7.3%, even considering the 9.6% increase in loan operations – as defined by Bacen, resulting from the reduced delinquency level in the last 12 months.

 

   14   Report on Economic and Financial Analysis – September 2013 


 
 

        Press Release 

Summarized Analysis of Adjusted Income

Delinquency Ratio > 90 days(1)

 

Total delinquency ratio, which is based on transactions due over 90 days, had a decrease in the quarter and in the last twelve months, thanks especially to the drop in delinquency ratio among individual customers.

 

(1) As defined by Bacen.  

 

Coverage Ratios(1)

 

The following graph presents the changes in coverage ratio of the Allowance for Loan Losses for loans overdue for more than 60 and 90 days. In September 2013, these ratios stood at 156.8% and 190.3%, respectively, the highest ratios of the series.

The ALL, totaling R$21.5 billion in September 2013, which remained flat when compared to the previous quarter, was made up of: (i)  R$17.5 billion required by Bacen; and (ii)  R$4.0 billion in excess provisions.

 

(1) As defined by Bacen  

Bradesco      15          


 
 

Press Release                       

Summarized Analysis of Adjusted Income

Income from Insurance, Pension Plans and Capitalization Bonds

Net income for the third quarter of 2013 stood at R$878 million (R$931 million in the second quarter of 2013), for annualized Return on Adjusted Shareholders’ Equity of 24.1%.

Year to date, Net Income came to R$2.739 billion, up 4.4% from Net Income posted in the first nine months of 2012 (R$2.623 billion), for a return on Adjusted Shareholders’ Equity of 23.7%.

 

  

(1)    Excluding additional provisions.

 

 

 

 

 

 

 

 

 

 

R$ million (unless otherwise stated)

 

3Q13

2Q13

1Q13

4Q12

3Q12

2Q12

1Q12

4Q11

Variation %

 

3Q13 x 2Q13

3Q13 x 3Q12

Net Income

878

931

930

964

837

881

905

860

(5.7)

4.9

Insurance Written Premiums, Pension Plan Contributions and Capitalization Bond Income

11,069

13,238

10,953

13,216

10,104

11,570

9,418

11,138

(16.4)

9.6

Technical Reserves

133,554

131,819

127,367

124,217

117,807

111,789

106,953

103,653

1.3

13.4

Financial Assets

143,423

141,984

141,535

141,540

133,738

128,526

122,147

116,774

1.0

7.2

Claims Ratio

72.7

71.1

69.6

70.5

70.4

71.3

71.9

68.6

1.6 p.p.

2.3 p.p.

Combined Ratio

86.9

85.5

86.0

86.6

86.5

85.0

85.6

83.6

1.4 p.p.

0.4 p.p.

Policyholders / Participants and Customers (in thousands)

45,292

44,215

42,941

43,065

42,363

41,898

40,785

40,304

2.4

6.9

Employees

7,462

7,493

7,510

7,554

7,545

7,478

7,574

7,608

(0.4)

(1.1)

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

23.6

24.0

22.4

24.8

24.3

24.8

23.4

25.6

(0.4) p.p.

(0.7) p.p.

 (1) The third quarter of 2013 includes the latest data released by Susep (August/13). 
 Note: For comparison purposes, non-recurring events’ effects are not considered.

   16   Report on Economic and Financial Analysis – September 2013 

 

 

 
Summarized Analysis of Adjusted Income

 

Given the better performance of Life and Pension Plan products and the seasonality of the insurance segment in the second quarter of 2013, revenue in the third quarter of 2013 stood at R$11.1 billion, lower than the previous quarter (R$13.2 billion), but 9.6% higher in comparison with the third quarter of 2012 (R$10.1 billion).

Net income for the third quarter of 2013 was 5.7% lower than the previous quarter, mainly due to: (i) the 16.4% decrease in revenue, as mentioned above; (ii) the 1.6 p.p. increase in claims ratio; and (iii) the reduction in financial income.

In comparison with the third quarter of 2012, net income was up 4.9% of 2012, as a result of: (i) the 9.6% growth in revenue; and (ii) slight improvement in the administrative efficiency ratio.

In first nine months of 2013, production was up 13.4% from the same period in 2012, led by Health, Capitalization Bond and Life and Pension Plan products, which increased 23.9%, 21.8% and 8.7%, respectively.

Net income for the first nine months of 2013 exceeded by 4.4% that of the previous year, due to: (i) a 13.4% increase in revenue; (ii) the improved financial and equity income; and (iii) the stability of administrative efficiency ratio.

Grupo Bradesco Seguros’ capital levels are in compliance with the regulatory requirements and the global standards (Solvency II), with a leverage of 2.8 times its Shareholders’ Equity in the period.

 

Bradesco      17          


 
 

        Press Release 

Summarized Analysis of Adjusted Income

Fee and Commission Income

 

In the third quarter of 2013, fee and commission income came to R$4,977 million, down R$6 million over the previous quarter, mainly due to the excellent performance of underwriting / financial advisory revenues in the second quarter of 2013, which was partially offset by the positive results in the third quarter of 2013 of revenues from: (i) cards; (ii) checking accounts; and (iii) fund management.

In the year-over-year comparison, the increase of R$1,722 million, or 13.4%, in the first nine months of 2013 was due to ongoing investments in customer service channels and technology, which mainly resulted in: (i) the excellent performance of the credit card segment, driven by the growth in revenue and transactions; (ii) higher income from checking accounts, which was a result of a better business volume and an increase in the checking account holder base, which posted net growth of 758 thousand active accounts in the period; (iii) greater income from collections; (iv) greater income from fund management, whose volume of assets and portfolios under management increased by 8.4% in the period; (v) higher gains from capital market operations (underwriting / financial advisory); and (vi) higher income from loan operations, due to greater volume of contracted operations and sureties and guarantees in the period.

 

   18   Report on Economic and Financial Analysis – September 2013 


 
 
Summarized Analysis of Adjusted Income

Personnel Expenses

 

In the third quarter of 2013, the R$155 million increase from the previous quarter is a result of variations in:

·     structural expenses – increase of  R$127 million, mainly due to raise in salary levels and adjustments to labor obligations, as per the collective bargaining agreement; and

·      non-structural expenses – increase of  R$28 million, mainly due to greater employee and management profit sharing expenses.

In the year-over-year comparison, the R$552 million increase in the first nine months of 2013 was mainly due to:

·    the R$410 million, or 5.6%, of structural expenses, resulting from greater expenses with salaries, social charges and benefits, due to raise in salary levels, as per the 2012 and 2013 collective bargaining agreements (adjustments of 7.5% and 8.0%, respectively); and

·   the R$142 million increase in non-structural expenses, mainly due to greater expenses with provision for labor claims.

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

Non-Structural Expenses = Employee and Management Profit Sharing + Training + Labor Provision + Costs with Termination of Employment Contracts.

 

Bradesco      19          


 
 

        Press Release 

Summarized Analysis of Adjusted Income

Administrative Expenses

Despite the higher expenses with (i) the opening of 4,499 service points in the period, mainly Bradesco Expresso points, for a total of 71,724 service points on September 30, 2013, and (ii) the increase in business and service volume in the period, the administrative expenses increased only 2.5% between the first nine months of 2012 and 2013, as a result of the continued efforts to reduce costs, led by our Efficiency Committee. It is worth noting that IPCA and IGP-M inflation indexes reached 5.9% and 4.4% respectively, in the last 12 months.

In the third quarter of 2013, the increase in administrative expenses over the previous quarter was mainly due to the greater business and service volume in the quarter which, consequently, increased expenses with: (i) outsourced services; (ii) data processing; and (iii) transportation.

 

Other Operating Income and Expenses

Other operating expenses, net of other operating income, totaled R$1,194 million in the third quarter of 2013, a R$47 million increase over the previous quarter, mainly due to greater expenses with civil contingencies.

Year over year, other operating expenses, net of other operating income, increased by R$426 million in the first nine months of 2013, mainly as a result of greater expenses with: (i) operating provisions, particularly those for civil contingencies; (ii) amortization of intangible assets; and (iii) sundry losses.

 

   20   Report on Economic and Financial Analysis – September 2013 


 
 
Summarized Analysis of Adjusted Income

Income Tax and Social Contribution

Income tax and social contribution increased 5.5% in comparison with the previous quarter and 7.9% from the first nine months of 2012, mainly due to the increase in taxable result.

The effective rate came to 41.7% in the third quarter of 2013, remaining stable over the previous quarters

 

Unrealized Gains

Unrealized gains totaled R$10,035 million in the third quarter of 2013, an R$1,971 million decrease from the previous quarter. This was mainly due to: (i) the fixed-income securities subject to mark-to-market accounting; (ii) the lower unrealized gain of loan and leasing operations; and partially offset by the appreciation of: (iii) investments, mainly Cielo shares; and (iv) equity securities.

 

Bradesco      21          


 
 

        Press Release 

Economic Scenario

In the third quarter of 2013, expectations that the U.S. would begin reducing its monetary stimuli had a substantial impact on the price of global financial assets. The consequent appreciation of the dollar and the increase in long-term interest rates led to a reallocation of international market portfolios, mainly affecting the emerging countries. Even though these expectations were frustrated in September, the signals coming from the Federal Reserve indicate that it has merely postponed the decision while it waits for clearer signs of a U.S. economic recovery. The current concerns with the world’s leading economy are chiefly related to fiscal aspects against a background of political polarization in Congress.

The most recent news from China suggests a certain leveling off of growth at around 7.5%, dissipating worries of an abrupt slowdown. However, there is still a general belief that the growth pace will decline in the coming years, which is linked to a schedule of structural reforms, whose content will become clearer as of November after the Chinese Communist Party meeting.

Given the dollar’s upward tendency, slower Chinese growth and the strong expansion in supply in certain segments, commodity prices are likely to fall in the coming months. This scenario, together with the resumption of discussions concerning a reduction in the U.S. monetary stimuli, albeit with no certain date as yet, poses a number of serious challenges for the emerging nations, so it is imperative that they adopt initiatives to strengthen their economic resilience.

Brazil’s economy is better prepared than before to face the global economy’s current transition phase and the resulting challenges to domestic economic policy management. This view is supported by improved macroeconomic fundamentals and the institutional advances recorded in the last few years.

The recovery of economic activity in recent months has been chiefly fueled by investments in production, which will tend to increase further as they reap the benefits of the ongoing public concessions program. This program, together with the major sporting events scheduled for the next three years, represents a unique opportunity for Brazil to improve its infrastructure, which is absolutely essential in order to enhance perception of the economy’s growth potential.

Despite the risks to the scenario and the challenges faced by the Brazilian economy in the pursuit of higher sustainable growth in the near future, Bradesco is maintaining a positive outlook, with favorable prospects in its operational segments. The volume of credit is growing at rates that are both sustainable and risk-compatible, while delinquency has been showing signs of a decline. Thanks to the intense and ongoing upward social mobility of recent years, the scenario for the banking and insurance sectors remains highly favorable.

 

   22   Report on Economic and Financial Analysis – September 2013 


 
 

Press Release                       

Main Economic Indicators

Main Indicators (%)

3Q13

2Q13

1Q13

4Q12

3Q12

2Q12

1Q12

4Q11

9M13

9M12

Interbank Deposit Certificate (CDI)

2.12

1.79

1.61

1.70

1.91

2.09

2.45

2.67

5.62

6.59

Ibovespa

10.29

(15.78)

(7.55)

3.00

8.87

(15.74)

13.67

8.47

(14.13)

4.27

USD – Commercial Rate

0.65

10.02

(1.45)

0.64

0.46

10.93

(2.86)

1.15

9.13

8.25

General Price Index - Market (IGP-M)

1.92

0.90

0.85

0.68

3.79

2.56

0.62

0.91

3.70

7.10

Extended Consumer Price Index (IPCA) – Brazilian Institute of Geography and Statistics (IBGE)

0.62

1.18

1.94

1.99

1.42

1.08

1.22

1.46

3.78

3.77

Federal Government Long-Term Interest Rate (TJLP)

1.24

1.24

1.24

1.36

1.36

1.48

1.48

1.48

3.75

4.37

Reference Interest Rate (TR)

0.03

-

-

-

0.03

0.07

0.19

0.22

0.03

0.29

Savings Account (Old Rule) (1)

1.54

1.51

1.51

1.51

1.53

1.58

1.70

1.73

4.62

4.89

Savings Account (New Rule) (1)

1.47

1.30

1.25

1.26

1.40

-

-

-

4.07

1.89

Business Days (number)

66

63

60

62

64

62

63

62

189

189

Indicators (Closing Rate)

Sept13

Jun13

Mar13

Dec12

Sept12

Jun12

Mar12

Dec11

Sept13

Sept12

USD – Commercial Selling Rate - (R$)

2.2300

2.2156

2.0138

2.0435

2.0306

2.0213

1.8221

1.8758

2.2300

2.0306

Euro - (R$)

3.0181

2.8827

2.5853

2.6954

2.6109

2.5606

2.4300

2.4342

3.0181

2.6109

Country Risk (points)

236

237

189

142

166

208

177

223

236

166

Basic Selic Rate Copom (% p.a.)

9.00

8.00

7.25

7.25

7.50

8.50

9.75

11.00

9.00

7.50

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

10.07

9.39

7.92

7.14

7.48

7.57

8.96

10.04

10.07

7.48

                 

 

 

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

 

Projections through 2015

 

%

2013

2014

2015

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

2.25

2.35

2.45

Extended Consumer Price Index (IPCA)

5.90

5.80

5.60

General Price Index - Market (IGP-M)

5.60

5.00

5.00

Selic (year-end)

10.00

10.25

10.25

Gross Domestic Product (GDP)

2.40

2.10

3.00

Bradesco      23          


 

 

 

Guidance

 

Bradesco’s Outlook for 2013

 

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

 

Loan Portfolio (1)

11 to 15%

Individuals

11 to 15%

Companies

11 to 15%

Interest Financial Margin (2)

1 to 3%

Fee and Commission Income

12 to 16%

Operating Expenses (3)

2 to 6%

Insurance Premiums

12 to 15%

 

(1)     Expanded Loan Portfolio;

(2)     Changed from 4%— 8% to 1%—3%; and

(3)     Administrative and Personnel Expenses.

 

 

   24   Report on Economic and Financial Analysis – September 2013    


 
 

Book Income vs. Managerial Income vs. Adjusted Income Statement  

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

Third Quarter of 2013

 

 

 

 

 

 

 

 

 

 

 

R$ million

 

3Q13

 

Book Income Statement

Reclassifications

Fiscal Hedge (7)

Managerial Income Statement

Non-recurring Events (8)

Adjusted Income Statement

 

(1)

(2)

(3)

(4)

(5)

(6)

Financial Margin

11,733

(355)

16

(97)

(740)

30

-

141

10,729

-

10,729

ALL

(3,260)

-

-

-

511

(132)

-

-

(2,881)

-

(2,881)

Gross Income from Financial Intermediation

8,473

(355)

16

(97)

(229)

(102)

-

141

7,848

-

7,848

Income from Insurance, Pension Plans and Capitalization Bonds(9)

1,100

-

-

-

-

-

-

-

1,100

-

1,100

Fee and Commission Income

4,908

-

-

-

-

-

68

-

4,977

-

4,977

Personnel Expenses

(3,346)

-

-

-

-

-

-

-

(3,346)

-

(3,346)

Other Administrative Expenses

(3,601)

-

-

-

-

-

(30)

-

(3,631)

-

(3,631)

Tax Expenses

(964)

-

-

-

(8)

-

-

(15)

(987)

-

(987)

Equity in the Earnings (Losses) of Unconsolidated Companies

2

-

-

-

-

-

-

-

2

-

2

Other Operating Income/Expenses

(1,882)

355

(16)

97

237

25

(38)

-

(1,224)

30

(1,194)

Operating Result

4,691

-

-

-

-

(77)

-

126

4,739

30

4,769

Non-Operating Result

(104)

-

-

-

-

77

-

-

(27)

-

(27)

Income Tax / Social Contribution and Non-controlling Interest

(1,523)

-

-

-

-

-

-

(126)

(1,649)

(12)

(1,660)

Net Income

3,064

-

-

-

-

-

-

-

3,064

18

3,082

(1)     Expenses with Commission on the Placement of Loans and Financing were reclassified from the item “Other Operating Expenses” to the item “Financial Margin;”

(2)     Interest Income/Expenses from the insurance segment were reclassified from the item “Other Operating Income/Expenses” to the item “Financial Margin;”

(3)     Interest Income/Expenses from the financial segment were reclassified from the item “Other Operating Income/Expenses” to the item “Financial Margin;”

(4)     Income from Loan Recovery classified under the item “Financial Margin,” Expenses with Discounts Granted classified under the item “Other Operating Income/Expenses,” and Expenses with Write-offs of Leasing Operations classified under the item “Financial Margin” were reclassified to the item “Allowance for Loan Loss (ALL) Expenses,” and Tax Expenses, classified as “Other Operating Expenses,” were reclassified under the item “Tax Expenses;”

(5)     Losses/Gains from the Sale of Foreclosed Assets/Investments classified under the item “Non-Operating Result” were reclassified to items “Allowance for Loan Loss (ALL) Expenses” / “Other Operating Income/Expenses”/”Financial Margin;”

(6)     Income from Card Fees and Commissions, Insurance Premium Commissions and Insurance Policy Fees classified under the item “Other Operating Income/Expenses” were reclassified to the item “Fee and Commission Income;” and Credit Card Operation Interchange Expenses classified under the item “Other Operating Income/Expenses” were reclassified to the item “Other Administrative Expenses;”

(7)     Partial result of Derivatives used to hedge investments abroad, which simply annuls the tax effects (Income Tax/Social Contribution (IR/CS) and Social Integration Program/Contribution for Social Security Financing (PIS/Cofins)) of this hedge strategy in terms of Net Income;

(8)     For more information see page 8 of this chapter; and

(9)     Income from Insurance, Pension Plans and Capitalization Bonds = Insurance, Pension Plan and Capitalization Bond Retained Premiums - Variation in Technical Reserves for Insurance, Pension Plans and Capitalization Bonds – Retained Claims – Capitalization Bond Draws and Redemption - Insurance, Pension Plan and Capitalization Bond Selling Expenses.

Bradesco      25          


 

 

 

Book Income vs. Managerial Income vs. Adjusted Income Statement

Second Quarter of 2013

 

 

 

 

 

 

 

 

 

 

 

R$ million

 

2Q13

 

Book Income Statement

Reclassifications

Fiscal Hedge (7)

Managerial Income Statement

Non-recurring Events (8)

Adjusted Income Statement

 

(1)

(2)

(3)

(4)

(5)

(6)

Financial Margin

10,005

(353)

37

(42)

(876)

168

-

1,648

10,587

-

10,587

ALL

(3,608)

-

-

-

605

(91)

-

-

(3,094)

-

(3,094)

Gross Income from Financial Intermediation

6,397

(353)

37

(42)

(271)

77

-

1,648

7,493

-

7,493

Income from Insurance, Pension Plans and Capitalization Bonds(9)

1,028

-

-

-

-

-

-

-

1,028

-

1,028

Fee and Commission Income

4,886

-

-

-

-

-

97

-

4,983

-

4,983

Personnel Expenses

(3,191)

-

-

-

-

-

-

-

(3,191)

-

(3,191)

Other Administrative Expenses

(3,530)

-

-

-

-

-

(48)

-

(3,578)

-

(3,578)

Tax Expenses

(829)

-

-

-

(9)

-

-

(179)

(1,017)

-

(1,017)

Equity in the Earnings (Losses) of Unconsolidated Companies

12

-

-

-

-

-

-

-

12

-

12

Other Operating Income/Expenses

(1,809)

353

(37)

42

280

24

(49)

-

(1,196)

48

(1,147)

Operating Result

2,966

-

-

-

-

101

-

1,469

4,534

48

4,583

Non-Operating Result

77

-

-

-

-

(101)

-

-

(24)

-

(24)

Income Tax / Social Contribution and Non-controlling Interest

(93)

-

-

-

-

-

-

(1,469)

(1,562)

(19)

(1,581)

Net Income

2,949

-

-

-

-

-

-

-

2,949

29

2,978

(1)     Expenses with Commission on the Placement of Loans and Financing were reclassified from the item “Other Operating Expenses” to the item “Financial Margin;”

(2)     Interest Income/Expenses from the insurance segment were reclassified from the item “Other Operating Income/Expenses” to the item “Financial Margin;”

(3)     Interest Income/Expenses from the financial segment were reclassified from the item “Other Operating Income/Expenses” to the item “Financial Margin;”

(4)     Income from Loan Recovery classified under the item “Financial Margin,” Expenses with Discounts Granted classified under the item “Other Operating Income/Expenses,” and Expenses with Write-offs of Leasing Operations classified under the item “Financial Margin” were reclassified to the item “Allowance for Loan Loss (ALL) Expenses,” and Tax Expenses, classified as “Other Operating Expenses,” were reclassified under the item “Tax Expenses;”

(5)     Losses/Gains from the Sale of Foreclosed Assets/Investments classified under the item “Non-Operating Result” were reclassified to items “Allowance for Loan Loss (ALL) Expenses” / “Other Operating Income/Expenses’ / “Financial Margin;”

(6)     Income from Card Fees and Commissions, Insurance Premium Commissions and Insurance Policy Fees classified under the item “Other Operating Income/Expenses” were reclassified to the item “Fee and Commission Income;” and Credit Card Operation Interchange Expenses classified under the item “Other Operating Income/Expenses” were reclassified to the item “Other Administrative Expenses;”

(7)     Partial result of Derivatives used to hedge investments abroad, which simply annuls the tax effects (Income Tax/Social Contribution (IR/CS) and Social Integration Program/Contribution for Social Security Financing (PIS/Cofins)) of this hedge strategy in terms of Net Income;

(8)     For more information see page 8 of this chapter; and

(9)     Income from Insurance, Pension Plans and Capitalization Bonds = Insurance, Pension Plan and Capitalization Bond Retained Premiums - Variation in Technical Reserves for Insurance, Pension Plans and Capitalization Bonds – Retained Claims – Capitalization Bond Draws and Redemption - Insurance, Pension Plan and Capitalization Bond Selling Expenses.

   26   Report on Economic and Financial Analysis – September 2013 


 

 

 

Book Income vs. Managerial Income vs. Adjusted Income Statement

First Nine Months of 2013

 

 

 

 

 

 

 

 

 

 

 

R$ million

 

9M13

 

Book Income Statement

Reclassifications

Fiscal Hedge (7)

Managerial Income Statement

Non-recurring Events (8)

Adjusted Income Statement

 

(1)

(2)

(3)

(4)

(5)

(6)

Financial Margin

33,666

(1,007)

69

(180)

(2,260)

198

-

1,535

32,022

-

32,022

ALL

(10,343)

-

-

-

1,526

(267)

-

-

(9,084)

-

(9,084)

Gross Income from Financial Intermediation

23,322

(1,007)

69

(180)

(734)

(69)

-

1,535

22,938

-

22,938

Income from Insurance, Pension Plans and Capitalization Bonds(9)

3,283

-

-

-

-

-

-

-

3,283

-

3,283

Fee and Commission Income

14,303

-

-

-

-

-

256

-

14,559

-

14,559

Personnel Expenses

(9,596)

-

-

-

-

-

-

-

(9,596)

-

(9,596)

Other Administrative Expenses

(10,499)

-

-

-

-

-

(165)

-

(10,664)

-

(10,664)

Tax Expenses

(2,933)

-

-

-

(28)

-

-

(166)

(3,127)

-

(3,127)

Equity in the Earnings (Losses) of Unconsolidated Companies

17

-

-

-

-

-

-

-

17

-

17

Other Operating Income/Expenses

(5,489)

1,007

(69)

180

762

73

(91)

-

(3,629)

118

(3,511)

Operating Result

12,410

-

-

-

-

4

-

1,369

13,781

118

13,899

Non-Operating Result

(86)

-

-

-

-

(4)

-

-

(89)

-

(89)

Income Tax / Social Contribution and Non-controlling Interest

(3,393)

-

-

-

-

-

-

(1,369)

(4,760)

(47)

(4,807)

Net Income

8,932

-

-

-

-

-

-

-

8,932

71

9,003

(1)     Expenses with Commission on the Placement of Loans and Financing were reclassified from the item “Other Operating Expenses” to the item “Financial Margin;”

(2)     Interest Income/Expenses from the insurance segment were reclassified from the item “Other Operating Income/Expenses” to the item “Financial Margin;”

(3)     Interest Income/Expenses from the financial segment were reclassified from the item “Other Operating Income/Expenses” to the item “Financial Margin;”

(4)     Income from Loan Recovery classified under the item “Financial Margin,” Expenses with Discounts Granted classified under the item “Other Operating Income/Expenses,” and Expenses with Write-offs of Leasing Operations classified under the item “Financial Margin” were reclassified to the item “Allowance for Loan Loss (ALL) Expenses;” and Tax Expenses, classified as “Other Operating Expenses,” were reclassified under the item “Tax Expenses;”

(5)     Losses/Gains from the Sale of Foreclosed Assets/Investments classified under the item “Non-Operating Result” were reclassified to items “Allowance for Loan Loss (ALL) Expenses” / “Other Operating Income/Expenses” / “Financial Margin;”

(6)     Income from Card Fees and Commissions, Insurance Premium Commissions and Insurance Policy Fees classified under the item “Other Operating Income/Expenses” were reclassified to the item “Fee and Commission Income;” and Credit Card Operation Interchange Expenses classified under the item “Other Operating Income/Expenses” were reclassified to the item “Other Administrative Expenses;”

(7)     Partial result of Derivatives used to hedge investments abroad, which simply annuls the tax effects (Income Tax/Social Contribution (IR/CS) and Social Integration Program/Contribution for Social Security Financing (PIS/Cofins)) of this hedge strategy in terms of Net Income;

(8)     For more information see page 8 of this chapter; and

(9)     Income from Insurance, Pension Plans and Capitalization Bonds = Insurance, Pension Plan and Capitalization Bond Retained Premiums - Variation in Technical Reserves for Insurance, Pension Plans and Capitalization Bonds – Retained Claims – Capitalization Bond Draws and Redemption - Insurance, Pension Plan and Capitalization Bond Selling Expenses.

Bradesco      27          


 

 

 

Book Income vs. Managerial Income vs. Adjusted Income Statement

First Nine Months of 2012

 

 

 

 

 

 

 

 

 

 

 

R$ million

 

9M12

 

Book Income Statement

Reclassifications

Fiscal Hedge (7)

Managerial Income Statement

Non-recurring Events (8)

Adjusted Income Statement

 

(1)

(2)

(3)

(4)

(5)

(6)

Financial Margin

35,921

(747)

141

(30)

(1,748)

29

-

1,235

34,801

(2,116)

32,684

ALL

(10,501)

-

-

-

955

(258)

-

-

(9,804)

-

(9,804)

Gross Income from Financial Intermediation

25,420

(747)

141

(30)

(793)

(229)

-

1,235

24,997

(2,116)

22,880

Income from Insurance, Pension Plans and Capitalization Bonds(9)

743

-

-

-

-

-

-

-

743

2,116

2,859

Fee and Commission Income

12,501

-

-

-

-

-

336

-

12,837

-

12,837

Personnel Expenses

(9,044)

-

-

-

-

-

-

-

(9,044)

-

(9,044)

Other Administrative Expenses

(10,060)

-

-

-

-

-

(347)

-

(10,407)

-

(10,407)

Tax Expenses

(2,957)

-

-

-

50

-

-

(135)

(3,041)

-

(3,041)

Equity in the Earnings (Losses) of Unconsolidated Companies

104

-

-

-

-

-

-

-

104

-

104

Other Operating Income/Expenses

(4,746)

747

(141)

30

743

78

11

-

(3,279)

195

(3,085)

Operating Result

11,961

-

-

-

-

(151)

-

1,100

12,909

195

13,103

Non-Operating Result

(211)

-

-

-

-

151

-

-

(60)

-

(60)

Income Tax / Social Contribution and Non-controlling Interest

(3,262)

-

-

-

-

-

-

(1,100)

(4,361)

(78)

(4,438)

Net Income

8,488

-

-

-

-

-

-

-

8,488

117

8,605

(1)     Expenses with Commission on the Placement of Loans and Financing were reclassified from the item “Other Operating Expenses” to the item “Financial Margin;”

(2)     Interest Income/Expenses from the insurance segment were reclassified from the item “Other Operating Income/Expenses” to the item “Financial Margin;”

(3)     Interest Income/Expenses from the financial segment were reclassified from the item “Other Operating Income/Expenses” to the item “Financial Margin;”

(4)     Income from Loan Recovery classified under the item “Financial Margin,” Expenses with Discounts Granted classified under the item “Other Operating Income/Expenses,” and Expenses with Write-offs of Leasing Operations classified under the item “Financial Margin” were reclassified to the item “Allowance for Loan Loss (ALL) Expenses;” and Tax Expenses, classified as “Other Operating Expenses,” were reclassified under the item “Tax Expenses;”

(5)     Losses/Gains from the Sale of Foreclosed Assets/Investments classified under the item “Non-Operating Result” were reclassified to items “Allowance for Loan Loss (ALL) Expenses” / “Other Operating Income/Expenses” / “Financial Margin;”

(6)     Income from Card Fees and Commissions, Insurance Premium Commissions and Insurance Policy Fees classified under the item “Other Operating Income/Expenses” were reclassified to the item “Fee and Commission Income;” and Credit Card Operation Interchange Expenses classified under the item “Other Operating Income/Expenses” were reclassified to the item “Other Administrative Expenses;”

(7)     Partial result of Derivatives used to hedge investments abroad, which simply annuls the tax effects (Income Tax/Social Contribution (IR/CS) and Social Integration Program/Contribution for Social Security Financing (PIS/Cofins)) of this hedge strategy in terms of Net Income;

(8)     For more information see page 8 of this chapter; and

(9)     Income from Insurance, Pension Plans and Capitalization Bonds = Insurance, Pension Plan and Capitalization Bond Retained Premiums - Variation in Technical Reserves for Insurance, Pension Plans and Capitalization Bonds – Retained Claims – Capitalization Bond Draws and Redemption - Insurance, Pension Plan and Capitalization Bond Selling Expenses.

 

   28   Report on Economic and Financial Analysis – September 2013 


 
 

 



 

        Economic and Financial Analysis 


Consolidated Statement of Financial Position and Adjusted Income Statement


Statement of Financial Position

 

 

 

 

 

 

 

 

 

R$ million

 

Sept13

Jun13

Mar13

Dec12

Sept12

Jun12

Mar12

Dec11

Assets

 

 

 

 

 

 

 

 

Current and Long-Term Assets

892,363

881,121

879,192

864,279

840,295

815,063

773,896

746,090

Cash and Cash Equivalents

16,427

16,180

11,347

12,077

12,944

13,997

25,069

22,574

Interbank Investments

144,967

147,485

171,333

151,813

126,772

92,858

84,690

82,303

Securities and Derivative Financial Instruments

313,679

309,027

300,600

315,487

319,537

322,507

294,959

265,723

Interbank and Interdepartmental Accounts

52,121

52,150

52,769

49,762

56,276

62,510

61,576

72,906

Loan and Leasing Operations

286,899

281,982

276,022

267,940

262,748

258,242

250,201

248,719

Allowance for Loan Losses (ALL)

(21,476)

(21,455)

(21,359)

(21,299)

(20,915)

(20,682)

(20,117)

(19,540)

Other Receivables and Assets

99,746

95,752

88,480

88,499

82,933

85,631

77,518

73,405

Permanent Assets

15,331

15,576

15,275

14,813

15,993

15,457

15,654

15,443

Investments

1,910

1,920

1,867

1,865

1,907

1,889

2,076

2,052

Premises and Leased Assets

4,392

4,464

4,550

4,678

4,500

4,523

4,551

4,413

Intangible Assets

9,029

9,192

8,858

8,270

9,586

9,045

9,027

8,978

Total

907,694

896,697

894,467

879,092

856,288

830,520

789,550

761,533

*

               

Liabilities

 

 

 

 

 

 

 

 

Current and Long-Term Liabilities

839,393

829,426

823,788

807,799

789,036

765,398

730,214

704,664

Deposits

216,778

208,485

205,870

211,858

212,869

217,070

213,877

217,424

Federal Funds Purchased and Securities Sold under
Agreements to Repurchase

258,580

266,825

281,045

255,591

245,538

225,974

213,930

197,448

Funds from Issuance of Securities

55,427

53,821

47,832

51,359

53,810

51,158

48,482

41,522

Interbank and Interdepartmental Accounts

4,806

3,793

3,815

5,667

3,649

3,618

3,231

4,614

Borrowing and Onlending

51,307

49,121

46,209

44,187

45,399

47,895

47,112

53,247

Derivative Financial Instruments

3,238

3,141

2,590

4,001

4,148

3,568

2,703

735

Reserves for Insurance, Pension Plans and Capitalization Bonds

133,554

131,819

127,367

124,217

117,807

111,789

106,953

103,653

Other Liabilities

115,703

112,421

109,060

110,919

105,816

104,326

93,926

86,021

Deferred Income

676

661

632

658

619

615

646

672

Non-controlling Interest in Subsidiaries

592

582

605

588

586

587

630

615

Shareholders' Equity

67,033

66,028

69,442

70,047

66,047

63,920

58,060

55,582

Total

907,694

896,697

894,467

879,092

856,288

830,520

789,550

761,533

 

 

 

   30   Report on Economic and Financial Analysis – September 2013 


 
 

Economic and Financial Analysis                  


Consolidated Statement of Financial Position and Adjusted Income Statement


Adjusted Income Statement

 

 

 

 

 

 

 

 

 

R$ million

 

3Q13

2Q13

1Q13

4Q12

3Q12

2Q12

1Q12

4Q11

Financial Margin

10,729

10,587

10,706

11,109

10,955

11,034

10,695

10,258

- Interest

10,622

10,569

10,509

10,678

10,603

10,518

10,222

9,985

- Non-interest

107

18

197

431

352

516

473

273

ALL

(2,881)

(3,094)

(3,109)

(3,210)

(3,303)

(3,407)

(3,094)

(2,661)

Gross Income from Financial Intermediation

7,848

7,493

7,597

7,899

7,652

7,627

7,601

7,597

Income from Insurance, Pension Plans and Capitalization Bonds (1)

1,100

1,028

1,155

955

1,029

953

877

933

Fee and Commission Income

4,977

4,983

4,599

4,675

4,438

4,281

4,118

4,086

Personnel Expenses

(3,346)

(3,191)

(3,059)

(3,142)

(3,119)

(3,047)

(2,878)

(3,140)

Other Administrative Expenses

(3,631)

(3,578)

(3,455)

(3,755)

(3,565)

(3,441)

(3,401)

(3,682)

Tax Expenses

(987)

(1,017)

(1,123)

(1,098)

(1,038)

(991)

(1,012)

(1,005)

Equity in the Earnings (Losses) of Unconsolidated Companies

2

12

3

45

45

19

40

53

Other Operating Income/ (Expenses)

(1,194)

(1,147)

(1,170)

(1,130)

(1,054)

(1,035)

(996)

(808)

Operating Result

4,769

4,583

4,547

4,449

4,388

4,366

4,349

4,034

Non-Operating Result

(27)

(24)

(38)

(29)

(20)

(22)

(18)

4

Income Tax and Social Contribution

(1,638)

(1,553)

(1,538)

(1,488)

(1,455)

(1,461)

(1,468)

(1,241)

Non-controlling Interest

(22)

(28)

(28)

(14)

(20)

(16)

(18)

(26)

Adjusted Net Income

3,082

2,978

2,943

2,918

2,893

2,867

2,845

2,771

(1) Income from Insurance, Pension Plan and Capitalization Bond Operations = Insurance, Pension Plan and Capitalization Bond Retained Premiums – Variation in Technical Reserves for Insurance, Pension Plans and Capitalization Bonds – Retained Claims – Capitalization Bond Draws and Redemption – Insurance, Pension Plan and Capitalization Bond Selling Expenses.

 

Financial Margin – Interest and Non-Interest


Financial Margin Breakdown

Bradesco
     31          


 

 

 

        Economic and Financial Analysis 

 

Financial Margin - Interest and Non-Interest


Average Financial Margin Rate

 

 

R$ million

 

Financial Margin

 

9M13

9M12

3Q13

2Q13

Variation

 

YTD

Quarter

Interest - due to volume

 

 

 

 

2,593

253

Interest - due to spread

 

 

 

 

(2,236)

(200)

- Financial Margin - Interest

31,700

31,343

10,622

10,569

357

53

- Financial Margin - Non-Interest

322

1,341

107

18

(1,019)

89

Financial Margin

32,022

32,684

10,729

10,587

(662)

142

Average Margin Rate (1)

7.0%

7.7%

7.1%

7.2%

 

 

 (1) Average Margin Rate = (Financial Margin / Average Assets – Purchase and Sale Commitments – Permanent Assets) Annualized


Quarter over quarter, the increase of R$142 million in the third quarter of 2013 was a result of: (i) the non-interest margin growth of R$89 million, due to higher gains from market arbitrage; and (ii) the R$53 million in interest margin, thanks to greater Funding and Loan margins.

In the nine months of 2013, financial margin stood at R$32,022 million, a R$662 million decrease year over year, due to: (i) lower results from non-interest margin, totaling R$1,019 million, due to lower gains from ,market arbitrage; and partially offset: (ii) by higher results from interest-earning operations, amounting to R$357 million, arising from greater business volume, with highlight to Loan and Insurance

Financial Margin - Interest


Interest Financial Margin - Breakdown

 

 

R$ million

 

Interest Financial Margin Breakdown

 

9M13

9M12

3Q13

2Q13

Variation

 

YTD

Quarter

Loans

22,841

22,003

7,793

7,634

838

159

Funding

3,332

3,228

1,271

1,112

104

159

Insurance

2,651

2,271

823

895

380

(72)

Securities/Other

2,876

3,841

735

928

(965)

(193)

Interest Financial Margin

31,700

31,343

10,622

10,569

357

53

 

In the third quarter of 2013, interest financial margin stood at R$10,622 million, versus R$10,569 million in the second quarter of 2013, for an increase of R$53 million. The business lines that most contributed to this result were Loan and Funding, broken down under items Loan Financial Margin – Interest and Funding Financial Margin – Interest.

Between the nine months of 2013 and the same period in 2012, interest financial margin increased R$357 million. The business lines that most contributed to this increase were Loan and Insurance.

 

   32   Report on Economic and Financial Analysis – September 2013 


 
 
 
 

Economic and Financial Analysis                  

 

Financial Margin - Interest


Interest Financial Margin – Rates

 

The annualized interest financial margin rate stood at 7.0% in the third quarter of 2013, down 0.2 p.p. on the previous quarter, mainly due to the results obtained from Securities/Other and Insurance interest margins.

Interest Financial Margin – Annualized Average Rates

 

 

 

 

 

 

 

R$ million

 

9M13

9M12

 

Interest

Average
Balance

Average
Rate

Interest

Average
Balance

Average
Rate

Loans

22,841

307,983

10.0%

22,003

280,666

10.6%

Funding

3,332

333,559

1.3%

3,228

333,543

1.3%

Insurance

2,651

129,721

2.7%

2,271

110,526

2.7%

Securities/Other

2,876

307,431

1.2%

3,841

288,773

1.8%

*

           

Interest Financial Margin

31,700

-

6.9%

31,343

-

7.4%

*

           

 

 

3Q13

 

 

2Q13

 

 

Interest

Average
Balance

Average
Rate

Interest

Average
Balance

Average
Rate

Loans

7,793

316,413

10.2%

7,634

309,040

10.3%

Funding

1,271

343,296

1.5%

1,112

330,956

1.4%

Insurance

823

132,502

2.5%

895

130,868

2.8%

Securities/Other

735

312,586

0.9%

928

305,841

1.2%

*

           

Interest Financial Margin

10,622

-

7.0%

10,569

-

7.2%

 

Bradesco      33          


 
 

        Economic and Financial Analysis 

 

Loan Financial Margin - Interest


Loan Financial Margin - Breakdown

 

 

R$ million

 

Financial Margin - Loan

 

9M13

9M12

3Q13

2Q13

Variation

 

YTD

Quarter

Interest - due to volume

 

 

 

 

2,026

182

Interest - due to spread

 

 

 

 

(1,188)

(23)

Interest Financial Margin

22,841

22,003

7,793

7,634

838

159

Income

40,424

38,875

13,946

14,016

1,549

(70)

Expenses

(17,583)

(16,872)

(6,153)

(6,382)

(711)

229

In the third quarter of 2013, financial margin with loan operations reached R$7,793 million, up 2.1% or R$159 million over the second quarter of 2013. The variation is the result of: (i) the increase in average business volume, in the amount of R$182 million; and offset by: (ii) the decrease in average spread, in the amount of R$23 million

Year over year, the financial margin for the nine months of 2013 grew 3.8%, or R$838 million, resulting from: (i) a R$2,026 million increase in the volume of operations; and partially offset by: (ii) the decrease in average spread, amounting to R$1,188 million, mainly affected by the drop in interest rates used and the change in loan portfolio mix.

   34   Report on Economic and Financial Analysis – September 2013 


 
 
 

Economic and Financial Analysis                  


Loan Financial Margin - Interest


Loan Financial Margin - Net Margin

The graph above presents a summary of loan activity. The Gross Margin line refers to interest income from loans, net of opportunity cost (a specific rate by type of operation and term).

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

In the third quarter of 2013, the net margin curve, which refers to loan interest income net of ALL, grew 8.2% over the previous quarter and 12.8% over the first nine months of 2012, mainly driven by: (i) the increase in business volume; and (ii) the reduction in delinquency costs.

 

 

 

Bradesco      35          


 
 

        Economic and Financial Analysis 


Loan Financial Margin - Interest

Expanded Loan Portfolio(1)

 

The expanded loan portfolio amounted to
R$412.6 billion in September 2013, up 2.5% in the quarter and 11.0% over the last 12 months.

The results were mainly led by Individuals and SMEs both in the quarter and the last 12-month period, which grew by 2.8% and 2.7% in the quarter and 10.9% and 12.0% in the last 12 months, respectively.

(1) In addition to the loan portfolio, includes sureties, guarantees, letters of credit, advances of credit card receivables, debentures, promissory notes, co-obligation in receivables-backed investment funds - FIDC, mortgage-backed receivables – CRI and rural loans.

For further information, refer to page 42 herein.

 

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

A breakdown of loan risk products for individuals is presented below:

Individuals (1)

R$ million

Variation %

 

Sept13

Jun13

Sept12

Quarter

12M

CDC / Vehicle Leasing

28,232

29,303

31,860

(3.7)

(11.4)

Payroll-deductible Loan

25,919

24,262

19,956

6.8

29.9

Credit Card

21,866

21,156

18,850

3.4

16.0

Personal Loans

16,556

16,049

14,929

3.2

10.9

Real Estate Financing

12,576

11,543

9,452

9.0

33.1

Rural Loans

7,832

6,752

6,528

16.0

20.0

BNDES/Finame Onlending

6,534

6,421

5,628

1.8

16.1

Overdraft Facilities

3,604

3,455

3,198

4.3

12.7

Sureties and Guarantees

191

662

685

(71.2)

(72.1)

Other

3,757

3,959

3,450

(5.1)

8.9

Total

127,068

123,562

114,536

2.8

10.9

           

(1) Including co-obligation in loan granting (FIDC), mortgage-backed receivables – CRI and rural loans).

 

The Individual segment operations grew by 2.8% in the quarter, led by the following lines: (i) rural loan; (ii) real estate financing; and (iii) payroll-deductible loan. In the last 12 months, the operations grew by 10.9% and the lines that most contributed to this increase were: (i) real estate financing; (ii) payroll-deductible loan; and (iii) rural loan.

   36   Report on Economic and Financial Analysis – September 2013 


 
 
 

Economic and Financial Analysis                  

Loan Financial Margin - Interest

A breakdown of loan risk products in the corporate segment is presented below:

 

Companies (1)

R$ million

Variation %

Sept13

Jun13

Sept12

Quarter

12M

Working Capital

44,255

44,207

42,416

0.1

4.3

BNDES/Finame Onlending

32,483

31,345

29,160

3.6

11.4

Operations Abroad

27,530

26,638

24,748

3.3

11.2

Export Financing

15,620

16,024

12,974

(2.5)

20.4

Real Estate Financing - Corporate Plan

15,069

14,168

12,059

6.4

25.0

Credit Card

13,516

13,590

13,984

(0.5)

(3.3)

Overdraft Account

10,651

10,540

10,546

1.1

1.0

Vehicles - CDC

7,814

7,613

6,677

2.6

17.0

Leasing

5,228

5,550

6,416

(5.8)

(18.5)

Rural Loans

4,964

4,953

4,553

0.2

9.0

Sureties and Guarantees

65,157

62,721

54,048

3.9

20.6

Operations bearing Credit Risk - Commercial Portfolio (2)

32,917

30,942

28,587

6.4

15.1

Other

10,287

10,664

10,970

(3.5)

(6.2)

Total

285,490

278,955

257,138

2.3

11.0

Including:

(1) Including co-obligation in loan granting (mortgage-backed receivables – CRI and rural loans); and

(2) Operations with debentures and promissory notes.

 

Corporate segment operations grew by 2.3% in the quarter and 11.0% in the last 12 months, mainly led by: (i) real estate financing – corporate plan; (ii) operations bearing credit risk – commercial portfolio, composed of debentures and promissory notes; and (iii) BNDES/Finame onlending. In the last 12 months, the lines that most contributed to the growth were: (i) real estate financing – corporate plan; (ii) export financing; and (iii) operations with sureties and guarantees.

Expanded Loan Portfolio - Consumer Financing(1)

The graph below shows the types of credit related to consumer financing of individual customers, which stood at R$92.8 billion in September 2013, up 1.9% over the quarter and 8.0% over the last 12 months.

Growth was led by: (i) personal loans (payroll-deductible loans are included); and (ii) credit card, which together totaled R$64.3 billion, accounting for 69.3% of the consumer financing balance.

 

(1)  Including vehicle CDC/leasing, personal loans, financing of goods, revolving credit card and cash and installment purchases at merchants operations.

 

Bradesco      37          


 
 

        Economic and Financial Analysis 

 

Loan Financial Margin - Interest


Breakdown of the Vehicle Portfolio

 

 

R$ million

Variation %

 

Sept13

Jun13

Sept12

Quarter

12M

CDC Portfolio

35,192

35,805

36,217

(1.7)

(2.8)

Individuals

27,378

28,192

29,540

(2.9)

(7.3)

Corporate

7,814

7,613

6,677

2.6

17.0

Leasing Portfolio

3,051

3,517

5,492

(13.2)

(44.4)

Individuals

854

1,111

2,320

(23.1)

(63.2)

Corporate

2,197

2,406

3,172

(8.7)

(30.7)

Finame Portfolio

11,396

11,029

10,308

3.3

10.6

Individuals

832

857

989

(2.9)

(15.9)

Corporate

10,564

10,172

9,319

3.9

13.4

Total

49,639

50,351

52,017

(1.4)

(4.6)

Individuals

29,064

30,160

32,849

(3.6)

(11.5)

Corporate

20,575

20,191

19,168

1.9

7.3

           

Vehicle financing operations (individual and corporate customers) totaled R$49.6 billion in September 2013, presenting a decrease in quarter-over-quarter and year-over-year comparisons. Of the total vehicle portfolio, 70.9% corresponds to CDC, 23.0% to Finame and 6.1% to Leasing. Individuals represented 58.6% of the portfolio, while corporate customers accounted for the remaining 41.4%

Expanded Loan Portfolio Concentration - by Sector

The share of each economic sector composing the loan portfolio had a slight variation. Services had the greatest growth, both in the quarter and in the last twelve-month period.

Activity Sector

 

 

 

 

 

R$ million

 

Sept13

%

Jun13

%

Sept12

%

Public Sector

1,204

0.3

716

0.2

1,086

0.3

Private Sector

411,355

99.7

401,801

99.8

370,588

99.7

Corporate

284,287

68.9

278,239

69.1

256,052

68.9

Industry

88,217

21.4

88,495

22.0

82,531

22.2

Commerce

57,797

14.0

57,615

14.3

58,786

15.8

Financial Intermediaries

8,727

2.1

7,749

1.9

6,617

1.8

Services

125,444

30.4

120,239

29.9

104,200

28.0

Agriculture, Cattle Raising, Fishing,

Forestry and Forest Exploration

4,102

1.0

4,141

1.0

3,918

1.1

Individuals

127,068

30.8

123,562

30.7

114,536

30.8

Total

412,559

100.0

402,517

100.0

371,674

100.0

   38   Report on Economic and Financial Analysis – September 2013 


 
 
 

Economic and Financial Analysis                  


Loan Financial Margin - Interest


Changes in the Expanded Loan Portfolio

Of the R$40.9 billion growth in the loan portfolio over the last 12 months, new borrowers accounted for R$30.4 billion, or 74.4%, representing 7.4% of the portfolio in September 2013.

(1) Including new loans contracted in the last 12 months by customers since September 2012.

Bradesco      39          


 
 

        Economic and Financial Analysis 


Loan Financial Margin - Interest


Changes in the Expanded Loan Portfolio - By Rating  

The chart below shows that new borrowers and remaining debtors as of September 2012 (customers that remained in the loan portfolio for at least 12 months) presented a good level of credit quality (AA-C ratings), demonstrating the adequacy and consistency of the loan assignment policy and processes, as well as the quality of guarantees.

Changes in the Extended Loan Portfolio by Rating between September 2012 and 2013

Rating

Total Loan as at
September 2013

New Customers from
October 2012 and
September 2013

Remaining Debtors as at September 2012

R$ million

%

R$ million

%

R$ million

%

AA - C

384,397

93.2

29,382

96.6

355,015

92.9

D

10,698

2.6

272

0.9

10,426

2.7

E - H

17,464

4.2

752

2.5

16,712

4.4

Total

412,559

100.0

30,406

100.0

382,153

100.0

 

Expanded Loan Portfolio - By Customer Profile

The table below presents the changes in the loan portfolio by customer profile:

Customer Profile

R$ million

Variation %

Sept13

Jun13

Sept12

Quarter

12M

Corporations

161,043

157,818

146,033

2.0

10.3

SMEs

124,448

121,138

111,106

2.7

12.0

Individuals

127,068

123,562

114,536

2.8

10.9

Total Loan Operations

412,559

402,517

371,674

2.5

11.0

 

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

AA-C rated loans had a slight percentage reduction in the last 12 months and a slight improvement in the quarter.

Customer Profile

By Rating

Sept13

Jun13

Sept12

AA-C

D

E-H

AA-C

D

E-H

AA-C

D

E-H

Corporations

96.7

2.8

0.5

97.0

2.5

0.5

98.8

0.8

0.5

SMEs

91.7

3.0

5.3

91.5

3.0

5.5

91.2

3.1

5.7

Individuals

90.3

1.9

7.8

89.7

2.1

8.2

88.8

2.4

8.8

Total

93.2

2.6

4.2

93.1

2.5

4.4

93.4

2.0

4.6

 

   40   Report on Economic and Financial Analysis – September 2013 


 

 

 

Economic and Financial Analysis                  

 

Loan Financial Margin - Interest


Expanded Loan Portfolio - By Business Segment

Below is the quarterly and yearly growth in the expanded loan portfolio by business segment, which was led by the Prime, Middle Market and Retail segments.

Business Segments

R$ million

Variation %

Sept13

%

Jun13

%

Sept12

%

Quarter

12M

Retail

121,836

29.5

117,913

29.3

104,405

28.1

3.3

16.7

Corporate

164,157

39.8

161,731

40.2

152,850

41.1

1.5

7.4

Middle Market

54,291

13.2

52,126

12.9

46,693

12.6

4.2

16.3

Prime

18,091

4.4

17,082

4.2

14,718

4.0

5.9

22.9

Other / Non-account Holders (1)

54,184

13.1

53,665

13.4

53,008

14.2

1.0

2.2

Total

412,559

100.0

402,517

100.0

371,674

100.0

2.5

11.0

 

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

 

Expanded Loan Portfolio - By Currency

The balance of foreign currency-indexed and/or denominated loan and onlending operations (excluding ACCs - Advances on Foreign Exchange Contracts) totaled US$14.9 billion in September 2013 (US$14.4 billion in June 2013 and US$15.0 billion in September 2012), a 3.5% increase in the quarter and remaining stable in the last 12 months. In reais, these same foreign currency operations totaled R$33.2 billion in September 2013 (R$31.9 billion in June 2013 and R$30.4 billion in September 2012), growths of 4.1% and 9.2% in the quarter and in the last 12 months, respectively.

In September 2013, total loan operations, in reais, stood at R$379.4 billion (R$370.6 billion in June 2013 and R$341.3 billion in September 2012), up 2.4% on the previous quarter and 11.2% over the last 12 months

 


Bradesco      41          


 
 
 

        Economic and Financial Analysis 


Loan Financial Margin - Interest


Expanded Loan Portfolio - by Debtor

Credit concentration level among the largest debtors was slightly lower when compared to the previous quarter, except for the largest debtor range, which remained stable in the period.

 

Loan Portfolio(1) - By Type

All operations bearing credit risk stood at R$432.5 billion, up 2.1% in the quarter and 10.1% in the last
12 months.

 

R$ million

Variation %

 

Sept13

Jun13

Sept12

Quarter

12M

Loans and Discounted Securities

151,823

149,406

138,417

1.6

9.7

Financing

110,176

108,341

99,631

1.7

10.6

Rural and Agribusiness Financing

18,823

17,580

15,968

7.1

17.9

Leasing Operations

6,077

6,656

8,731

(8.7)

(30.4)

Advances on Exchange Contracts

6,239

6,646

7,360

(6.1)

(15.2)

Other Loans

18,517

16,945

14,258

9.3

29.9

Subtotal Loan Operations (2)

311,655

305,574

284,367

2.0

9.6

Sureties and Guarantees Granted (Memorandum Accounts)

65,348

63,383

54,732

3.1

19.4

Operations bearing Credit Risk - Commercial Portfolio (3)

32,917

30,942

28,587

6.4

15.1

Letters of Credit (Memorandum Accounts)

751

966

1,569

(22.3)

(52.1)

Advances from Credit Card Receivables

871

1,084

1,623

(19.6)

(46.3)

Co-obligation in Loan Assignment FIDC/CRI (Memorandum Accounts)

897

449

666

99.8

34.7

Co-obligation in Rural Loan Assignment (Memorandum Accounts)

120

120

130

-

(7.7)

Subtotal of Operations bearing Credit Risk - Expanded Portfolio

412,559

402,517

371,674

2.5

11.0

Other Operations Bearing Credit Risk (4)

21,962

23,086

22,928

(4.9)

(4.2)

Total Operations bearing Credit Risk

434,521

425,603

394,602

2.1

10.1

           


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

(2) As defined by Bacen;

(3) Including debenture and promissory note operations; and

(4) Including CDI operations, international treasury, swaps, forward currency contracts and investments in FIDC and CRI.  

   42   Report on Economic and Financial Analysis – September 2013 


 
 
 

Economic and Financial Analysis                  

 

Loan Financial Margin - Interest


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

Loan Portfolio(1) - By Flow of Maturities

 

The maturities of performing loans were longer in September 2013, mainly due to BNDES onlending and real estate financing. Note that, due to their guarantees and characteristics, these operations, in addition to being exposed to lower risk, provide favorable conditions to gain customer loyalty.

           

(1) As defined by Bacen.

 

Bradesco      43          


 
 

        Economic and Financial Analysis 

 

Loan Financial Margin - Interest


Loan Portfolio(1) - Delinquency over 90 days

Delinquency ratio over 90 days had a reduction in the quarter and in the last 12 months. This positive result is mainly a result of the drop in delinquency ratio among individual customers.

 

 

As shown in the graph below, the total delinquency ratio for operations overdue from 61 to 90 days had a slight decrease in the quarter and in the last 12 months, mainly due to the decline in the delinquency ratio among individual customers.

 

 

(1) As defined by Bacen.

 

   44   Report on Economic and Financial Analysis – September 2013 


 
 

Economic and Financial Analysis                  

 

Loan Financial Margin - Interest


Allowance for Loan Losses (ALL) x Delinquency x Losses(1)

The ALL of R$21.5 billion in September 2013, which remained flat when compared to the previous quarter, representing 6.9% of the total loan portfolio, comprises the generic provision (customer and/or operation rating), the specific provision (non-performing loans) and the excess provision (internal criteria).

Bradesco has appropriate provisioning levels sufficient to support possible changes in scenarios, such as higher delinquency levels and/or changes in the loan portfolio profile.

It is worth mentioning the assertiveness of adopted provisioning criteria, which is proven by: (i) analyzing historical data on recorded allowances for loan losses; and (ii) effective losses in the subsequent twelve-month period, i.e., for an existing provision of 7.4% of the portfolio(1), in September 2012, the effective gross loss in the subsequent twelve-month period was 4.6%, meaning that the existing provision exceeded the loss over the subsequent twelve-month period by more than 58%, as shown in the graph below.

(1) As defined by Bacen.

Bradesco      45          


 
 

        Economic and Financial Analysis 

 

Loan Financial Margin - Interest

Analysis in terms of loss, net of recovery, shows a significant increase in the coverage margin. In September 2012, for an existing provision of 7.4% of the portfolio(1), the net loss in the subsequent twelve-month period was 3.4%, meaning that the existing provision exceeded over 115% the loss in the subsequent 12 months.

It is important to highlight that both gross and net loss write-offs had a decrease in comparison with the previous quarter.

(1) As defined by Bacen.

 

   46   Report on Economic and Financial Analysis – September 2013 


 
 

Economic and Financial Analysis                  

 

Loan Financial Margin - Interest


Allowance for Loan Losses(1)

The Non-performing Loan ratio (operations overdue for over 60 days), as well as the coverage ratio, posted an increase in the quarter-over-quarter and year-over-year comparisons.

 

 

 

 

(1) As defined by Bacen; and

(2) Loan operations overdue for over 60 days and that do not generate revenue appropriation on an accrual basis.

Bradesco      47          


 
 

        Economic and Financial Analysis 

 

Loan Financial Margin - Interest

Loan Portfolio(1) - Portfolio Indicators

 

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

 

 

 

R$ million (except %)

Sept13

Jun13

Sept12

Total Loan Operations (1)

311,655

305,574

284,367

- Individuals

126,116

122,571

113,308

- Corporate

185,539

183,002

171,058

Existing Provision

21,476

21,455

20,915

- Specific

10,790

10,879

10,897

- Generic

6,678

6,568

6,007

- Excess

4,009

4,008

4,011

Specific Provision / Existing Provision (%)

50.2

50.7

52.1

Existing Provision / Loan Operations (%)

6.9

7.0

7.4

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

91.3

91.3

91.5

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

3.1

3.0

2.5

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

5.6

5.8

6.0

D Rated Loan Operations

9,590

9,070

7,192

Existing Provision for D Rated Loan Operations

2,467

2,356

1,982

D Rated Provision / Loan Operations (%)

25.7

26.0

27.6

D - H Rated Non-Performing Loans

15,664

16,015

16,262

Existing Provision/D - H Rated Non-Performing Loans (%)

137.1

134.0

128.6

E - H Rated Loan Operations

17,369

17,577

17,032

Existing Provision for E - H Rated Loan Operations

15,215

15,380

14,999

E - H Rated Provision / Loan Operations (%)

87.6

87.5

88.1

E - H Rated Non-Performing Loans

12,856

13,029

13,017

Existing Provision/E - H Rated Non-Performing Loan (%)

167.0

164.7

160.7

Non-Performing Loans (2)

13,693

13,980

14,447

Non-Performing Loans (2) / Loan Operations (%)

4.4

4.6

5.1

Existing Provision / Non-Performing Loans (2) (%)

156.8

153.5

144.8

Loan Operations Overdue for over 90 days

11,283

11,374

11,684

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

3.6

3.7

4.1

Existing Provision/Operations Overdue for over 90 days (%)

190.3

188.6

179.0


(1) As defined by Bacen; and

(2) Loan operations overdue for over 60 days and that do not generate revenue appropriation on an accrual basis

 

 

   48   Report on Economic and Financial Analysis – September 2013 


 
 
 

Economic and Financial Analysis                  


Funding Financial Margin- Interest


Funding Financial Margin - Breakdown

 

 

R$ million

 

Financial Margin - Funding

 

9M13

9M12

3Q13

2Q13

Variation

 

YTD

Quarter

Interest - due to volume

 

 

 

 

-

46

Interest - due to spread

 

 

 

 

104

113

Interest Financial Margin

3,332

3,228

1,271

1,112

104

159

 

Quarter over quarter, interest funding financial margin increased 14.3%, or R$159 million, in the third quarter of 2013 as a result of: (i) the R$113 million increase in average spread, due to the interest rate increase in the period (Selic); and (ii) the greater volume of operations, which amounted to R$46 million.

In the year over year comparison, interest funding financial margin improved by 3.2% or R$104 million in the nine months of 2013, mainly driven by the increase in average spread, due to higher interest rate in the period (Selic).

 

 

Bradesco      43          


 
 

        Economic and Financial Analysis 


Funding Financial Margin - Interest


Loans vs. Funding


To analyze Loan Operations in relation to Funding, it is necessary to deduct from total customer funding (i) the amount committed to reserve requirements at Bacen, (ii) the amount of available funds held at customer service network, as well as (iii) add funds from domestic and foreign lines of credit that finance loan needs.

Bradesco depends little on interbank deposits and foreign lines of credit, given its capacity to effectively obtain funding from customers. This is

a result of: (i) the outstanding position of its service points; (ii) the extensive diversity of products offered; and (iii) the market’s confidence in the Bradesco brand.

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

Funding vs. Investments

R$ million

Variation %

Sept13

Jun13

Sept12

Quarter

12M

Demand Deposits + Sundry Floating

43,008

39,965

36,855

7.6

16.7

Savings Deposits

76,488

72,627

65,540

5.3

16.7

Time Deposits + Debentures (1)

157,356

158,650

168,702

(0.8)

(6.7)

Funds from Financial Bills (2)

43,952

41,700

39,813

5.4

10.4

Customer Funds

320,803

312,942

310,910

2.5

3.2

(-) Reserve Requirements

(49,473)

(50,246)

(54,222)

(1.5)

(8.8)

(-) Available Funds

(12,708)

(11,618)

(7,079)

9.4

79.5

Customer Funds Net of Reserve Requirements

258,622

251,078

249,609

3.0

3.6

Onlending

39,317

38,033

35,247

3.4

11.5

Securities Abroad

11,475

12,121

13,997

(5.3)

(18.0)

Borrowing

11,990

11,088

10,151

8.1

18.1

Other (Subordinated Debt + Other Borrowers (Cards))

50,723

50,403

47,238

0.6

7.4

Total Funding (A)

372,127

362,723

356,242

2.6

4.5

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

347,210

339,134

316,941

2.4

9.6

B/A (%)

93.3

93.5

89.0

(0.2) p.p.

4.3 p.p.

           


(1)  Debentures mainly used to back purchase and sale commitments; and
(2) Including Collateral Mortgage Notes, Mortgage Bonds, Letters of Credit for Agribusiness and Financial Bills.

 

 

   50   Report on Economic and Financial Analysis – September 2013 


 
 

Economic and Financial Analysis                  


Funding Financial Margin - Interest


Main Funding Sources

The following table presents changes in main funding sources:

 

R$ million

Variation %

 

Sept13

Jun13

Sept12

Quarter

12M

Demand Deposits

39,456

36,586

33,627

7.8

17.3

Savings Deposits

76,488

72,627

65,540

5.3

16.7

Time Deposits

99,993

98,573

113,379

1.4

(11.8)

Debentures (1)

57,363

60,077

55,323

(4.5)

3.7

Borrowing and Onlending

51,307

49,121

45,399

4.5

13.0

Funds from Issuance of Securities (2)

55,427

53,821

53,810

3.0

3.0

Subordinated Debts

36,135

36,222

34,507

(0.2)

4.7

Total

416,169

407,027

401,585

2.2

3.6

 

(1) Considering basically debentures used to back purchase and sale commitments; and

(2) Including: Financial Bills, on September 30, 2013, amounting to R$34,242 million (R$31,878 million on June 30, 2013 and R$31,234 million on September 30, 2012).

Demand Deposits

 

Demand deposits totaled R$39,456 million in the third quarter of 2013, up 7.8% on previous quarter and 17.3% when compared to the same period in the previous year, basically driven by the improved funding and the increased account holder base in the period.
(1) Additional installment is not included.

 

 

Savings Deposits


Savings deposits increased 5.3% in the quarter-over-quarter comparison and 16.7% in the last 12 months, mainly as a result of: (i) greater funding volume; and (ii) the remuneration of savings account reserve.

The new savings remuneration rule determines that: (i) the existing account savings up to May 3, 2012 will continue to remunerate at TR + 0.5% p.m.; and (ii) for deposits made as of May 4, 2012, the new rules are: (a) if the Selic rate is higher than 8.5% p.a., the TR + 0.5% p.m. remuneration will be maintained; and (b) when the Selic rate is equal to or lower than 8.5% p.a., the remuneration will be 70% of Selic rate + TR.

Bradesco is always increasing its savings accounts base, posting net growth of
600 thousand new savings accounts over the last quarter.

 (1) Additional installment is not included.


 

Bradesco      51          


 
 
 

        Economic and Financial Analysis 

 

Funding Financial Margin - Interest


Time Deposits


In the third quarter of 2013, time deposits totaled R$99,993 million, remaining practically stable quarter over quarter and decreasing by 11.8% on the same period of the previous year.

Such performance is basically due to the new business opportunities offered to customers


(1) As defined by Bacen.

Debentures


 

On September 30, 2013, Bradesco’s debentures amounted to R$57,363 million, a 4.5% decrease in the quarter-over-quarter comparison and a 3.7% increase over the last 12 months.

These variations are mainly due to the placement and maturity of the securities, which are also used to back purchase and sale commitments that are, in turn, impacted by the levels of economic activity.

 

 

Borrowing and Onlending


 

The quarter-over-quarter increase of R$2,186 million, or 4.5%, was mainly due to: (i) the R$1,258 million increase in volume of funds raised through borrowing and onlending in Brazil, led by Finame operations; and (ii) the R$928 million increase in foreign-currency-denominated and/or indexed borrowing and onlending.

Year over year, the balance was up R$5,908 million in the first nine months of 2013, mainly due to: (i) the R$4,033 million increase in volume of funds raised through borrowing and onlending in Brazil, especially through Finame operations; and (ii) the R$1,875 million increase in foreign-currency-denominated and/or indexed borrowing and onlending, from R$10,267 million in

September 2012 to R$12,142 million in September 2013, mainly due to the exchange gain of 9.8% in the period.

 

   52   Report on Economic and Financial Analysis – September 2013 


 
 

Economic and Financial Analysis                   

 

Funding Financial Margin - Interest


Funds for the Issuance of Securities


Funds from issuance of securities totaled R$55,427 million, a 3.0% or R$1,606 million increase in the quarter, mainly due to the increased inventory of Financial Bills, from R$31,878 million in June 2013 to R$34,242 million in September 2013, mainly due to the new issuances in the period.

Between September 2012 and 2013, there was an increase of R$1,617 million, mainly driven by: (i) the new issuances of Financial Bills, whose amount increased R$3,009 million; and (ii) the higher volume of Mortgage Bonds, in the amount of R$1,058 million; partially offset: (iii) by the R$2,522 million reduction in volume of securities issued abroad.


(1) Considering Collateral Mortgage Notes, Mortgage Bonds, Letters of Credit for Agribusiness, Debentures, Medium Term Note - MTN Program Issues and the cost of issuances over funding.

 


Subordinated Debt

Subordinated Debt totaled R$36,135 million in September 2013 (R$9,561 million abroad and R$26,574 million in Brazil), remaining practically stable when compared with the previous quarter and increasing 4.7% over the previous year.

Additionally, note that R$25,741 million of total subordinated debt is used to compose the Tier II of the Capital Adequacy Ratio, given their maturity terms.


 

 

Bradesco      53             

 


 
 

        Economic and Financial Analysis 

 

Securities/Other Financial Margin - Interest


Securities/Other Financial Margin - Breakdown


 

R$ million

 

Financial Margin - Securities/Other

 

9M13

9M12

3Q13

2Q13

Variation

 

YTD

Quarter

Interest - due to volume

 

 

 

 

175

16

Interest - due to spread

 

 

 

 

(1,140)

(209)

Interest Financial Margin

2,876

3,841

735

928

(965)

(193)

Income

22,495

24,758

8,050

8,582

(2,263)

(532)

Expenses

(19,619)

(20,917)

(7,315)

(7,654)

1,298

339



Quarter over quarter, interest financial margin from Securities/Other was down by R$193 million, mainly due to the decrease in average spread of operations of R$209 million, as a result of the lower gain from fixed-rate commercial portfolio management and the lower IPCA in the quarter.

Year over year, interest financial margin from Securities/Other decreased 25.1% or R$965 million in the first nine months of 2013. This result was due to: (i) the decrease in the average spread of R$1,140 million, driven by the lower gain from fixed-rate commercial portfolio management; and partially offset: (ii) by the greater volume of operations, which affected the result in R$175 million.

Insurance Financial Margin - Interest


Insurance Financial Margin - Breakdown


 

R$ million

 

Financial Margin - Insurance

 

9M13

9M12

3Q13

2Q13

Variation

 

YTD

Quarter

Interest - due to volume

 

 

 

 

392

10

Interest - due to spread

 

 

 

 

(12)

(82)

Interest Financial Margin

2,651

2,271

823

895

380

(72)

Income

6,085

8,546

2,258

1,772

(2,461)

486

Expenses

(3,434)

(6,275)

(1,435)

(877)

2,841

(558)

In the quarter-over-quarter comparison, interest financial margin from insurance operations decreased R$72 million, or 8.0%, impacted by: (i) the R$82 million decrease in average spread, which was due to: (a) the variation in IPCA and IGPM; and (b) the performance of multimarket funds; and partially offset: (ii) by the higher volume of operations, totaling R$10 million.

In the year-over-year comparison, interest financial margin from insurance operations was up 16.7% or R$380 million in the first nine months of 2013 due to: (i) the higher volume of operations, in the amount of R$392 million; and offset: (ii) by the R$12 million decrease in average spread.

 

   54   Report on Economic and Financial Analysis – September 2013 


 
 
 

Economic and Financial Analysis                  


Financial Margin – Non-Interest


Non-Interest Financial Margin – Breakdown


 

R$ million

 

Non-Interest Financial Margin

 

9M13

9M12

3Q13

2Q13

Variation

 

YTD

Quarter

Funding

(221)

(218)

(75)

(73)

(3)

(2)

Insurance

32

266

(30)

(13)

(234)

(17)

Securities/Other

511

1,293

212

104

(782)

108

Total

322

1,341

107

18

(1,019)

89

The non-interest financial margin in the third quarter of 2013 stood at R$107 million versus the R$18 million of the previous quarter, an improvement of R$89 million mainly due to the best results from Securities/Other. Year over year, non-interest financial margin decreased R$1,019 million in the nine months of 2013. The variations in non-interest financial margin were basically a result of:

·       Insurance - which is represented by gains/loss from equity securities, and the variations in the periods are associated with market conditions, which enabled greater/lower gain opportunity; and

 

·       Securities/Other - which had a decrease of R$782 million between the nine months of 2013 and the same period in the previous year, mostly due to lower gains from market arbitrage. In the third quarter of 2013, gains from market arbitrage totaling R$108 million was higher than that recorded in the previous year. Also in the quarter, the R$30 million gained from the partial sale of shares on BM&FBovespa contributed to the result, versus the R$148 million obtained in the previous quarter.


 

Bradesco      55          


 
 

        Economic and Financial Analysis 


Insurance, Pension Plans and Capitalization Bonds


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

Consolidated Statement of Financial Position

 

R$ million

 

Sept13

Jun13

Sept12

Assets

 

 

 

Current and Long-Term Assets

154,464

152,459

142,288

Securities

143,423

141,984

133,738

Insurance Premiums Receivable (1)

2,623

2,546

1,995

Other Loans

8,418

7,929

6,555

Permanent Assets

4,040

3,936

3,456

Total

158,504

156,395

145,744

Liabilities

 

 

 

Current and Long-Term Liabilities

141,531

139,412

127,194

Tax, Civil and Labor Contingencies

2,920

2,792

2,266

Payables on Insurance, Pension Plan and Capitalization Bond Operations

374

355

340

Other Liabilities

4,683

4,446

6,781

Insurance Technical Reserves (1)

11,978

11,698

10,217

Life and Pension Plan Technical Reserves

115,814

114,383

102,425

Capitalization Bond Technical Reserves

5,762

5,738

5,165

Non-controlling Interest

647

641

631

Shareholders' Equity

16,326

16,342

17,919

Total

158,504

156,395

145,744

 

(1) In the third quarter of 2013, in compliance with ANS Normative Resolution 314, of November 23, 2012, the amount of R$753.7 million was reclassified (R$715.4 million in the second quarter of 2013), corresponding to the early recording of premiums, which was deducted from premiums receivable, to “Technical Reserves – Unearned Premium Reserve,” under liabilities.

Consolidated Income Statement


 

 

R$ million

 

9M13

9M12

3Q13

2Q13

Insurance Written Premiums, Pension Plan Contributions and Capitalization Bond Income

35,260

31,092

11,069

13,238

Premiums Earned from Insurance, Pension Plan Contribution and Capitalization Bond

19,612

16,388

7,007

6,393

Financial Result from the Operation

2,510

2,452

682

849

Sundry Operating Income

699

815

289

275

Retained Claims

(11,375)

(9,470)

(4,104)

(3,724)

Capitalization Bond Draws and Redemptions

(2,992)

(2,400)

(1,109)

(1,011)

Selling Expenses

(1,879)

(1,738)

(613)

(630)

General and Administrative Expenses

(1,571)

(1,441)

(547)

(548)

Tax Expenses

(424)

(346)

(144)

(133)

Other Operating Income/Expenses

(320)

(211)

(98)

(32)

Operating Result

4,260

4,049

1,363

1,439

Equity Result

329

313

111

117

Non-Operating Result

(34)

(29)

(14)

(7)

Income before Taxes and Profit Sharing

4,555

4,333

1,460

1,549

Income Tax and Contributions

(1,681)

(1,592)

(540)

(571)

Profit Sharing

(51)

(58)

(18)

(17)

Non-controlling Interest

(84)

(60)

(24)

(30)

Net Income

2,739

2,623

878

931

 

   56   Report on Economic and Financial Analysis – September 2013 

 


 
 

Economic and Financial Analysis                   

 

Insurance, Pension Plans and Capitalization Bonds

Income Distribution of Grupo Bradesco Seguros e Previdência

 

R$ million

 

3Q13

2Q13

1Q13

4Q12

3Q12

2Q12

1Q12

4Q11

Life and Pension Plans

552

564

542

570

493

494

493

535

Health

139

155

167

167

133

148

151

181

Capitalization Bonds

105

97

131

103

86

91

104

87

Basic Lines and Other

82

115

90

124

125

148

157

57

Total

878

931

930

964

837

881

905

860

 

Performance Ratios


 

%

 

3Q13

2Q13

1Q13

4Q12

3Q12

2Q12

1Q12

4Q11

Claims Ratio (1)

72.7

71.1

69.6

70.5

70.4

71.3

71.9

68.6

Expense Ratio (2)

10.4

10.9

11.0

11.6

11.3

11.1

11.1

11.1

Administrative Expenses Ratio (3)

4.9

4.1

4.3

4.2

5.0

4.3

5.0

4.5

Combined Ratio (4) (5)

86.9

85.5

86.0

86.6

86.5

85.0

85.6

83.6

(1) Retained Claims/Earned Premiums;
(2) Selling Expenses/Earned Premiums;
(3) Administrative Expenses/Net Written Premiums;
(4) (Retained Claims + Selling Expenses + Other Operating Income and Expenses) / Earned Premiums + (Administrative Expenses + Taxes) / Net Written Premiums; and
(5) Excluding additional reserves.
Note: For comparison purposes, the non-recurring events’ effects are not considered.

Written Premiums, Pension Plan Contributions and Capitalization Bond Income

Given the better performance of Life and Pension Plan products in the second quarter of 2013 and the seasonality of the insurance segment, revenue for the third quarter of 2013 totaled R$11.1 billion, lower than the previous quarter (R$13.2 billion), but 9.6% higher in comparison with the third quarter of 2012 (R$10.1 billion).

In 2013 YTD, production increased 13.4% when compared to the same period in the previous year, led by Health, Capitalization Bond and Life and Pension Plan products, which grew 23.9%, 21.8% and 8.7%, respectively.

Bradesco      57             

 


 
 
 
 

        Economic and Financial Analysis 

 

Insurance, Pension Plans and Capitalization Bonds


Written Premiums, Pension Plan Contributions and Capitalization Bond Income

 

 

   58   Report on Economic and Financial Analysis – September 2013 

 


 
 

Economic and Financial Analysis                  


Insurance, Pension Plan and Capitalization Bonds


Retained Claims by Insurance Line

 

 

Bradesco      59          


 
 

        Economic and Financial Analysis 

 

Insurance, Pension Plan and Capitalization Bonds


Insurance Expense Ratio by Insurance Line

 


 

 

   60   Report on Economic and Financial Analysis – September 2013 

 


 
 

Economic and Financial Analysis                  


Insurance, Pension Plans and Capitalization Bonds


Efficiency Ratio

General and Administrative Expenses/Revenue

The improved administrative efficiency ratio when compared to the third quarter of 2012 was due to: (i) the benefits from cost rationalization; and (ii) the 9.6% increase in revenue in the period. In the quarter-over-quarter comparison, the decline in the administrative efficiency ratio is mainly due to the 16.4% reduction in revenue, as previously mentioned.

 

 

 

Bradesco      61          


 
 

        Economic and Financial Analysis 

 

Insurance, Pension Plans and Capitalization Bonds


Technical Reserves


 

 

 

   62   Report on Economic and Financial Analysis – September 2013 

 


 
 

        Economic and Financial Analysis 

 

Bradesco Vida e Previdência


 

R$ million (unless otherwise stated)

 

3Q13

2Q13

1Q13

4Q12

3Q12

2Q12

1Q12

4Q11

Net Income

552

564

542

570

493

494

493

535

Premium and Contribution Income (1)

4,971

7,535

5,698

8,053

5,002

6,737

5,009

6,886

- Income from Pension Plans and VGBL

3,838

6,475

4,677

6,976

3,988

5,816

4,090

5,926

- Income from Life/Personal Accidents Insurance Premiums

1,133

1,060

1,021

1,077

1,014

921

919

960

Technical Reserves

115,814

114,383

110,527

108,371

102,425

98,199

93,861

91,008

Investment Portfolio

121,211

119,842

118,380

117,418

110,182

106,102

100,366

96,047

Claims Ratio

43.3

37.3

35.1

37.4

34.6

43.5

41.3

38.3

Expense Ratio

21.8

18.8

23.4

23.3

21.2

19.2

21.3

19.1

Combined Ratio

72.6

61.0

70.0

68.1

60.8

68.4

70.8

66.1

Participants / Policyholders (in thousands)

28,044

27,030

25,722

25,837

25,295

25,257

24,534

24,582

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

28.5

28.8

24.6

29.6

28.8

29.9

27.5

33.1

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

16.7

16.3

16.4

18.0

17.8

17.4

17.3

17.6

                 

(1) Life/VGBL/PGBL/Traditional; and
(2) 3Q13 includes the latest data released by Susep (August 2013).
Note: For comparison purposes, the non-recurring events’ effects are not considered.

Due to its solid structure, a policy of product innovation and customer trust, Bradesco Vida e Previdência held a 28.5% market share in terms of pension plan and VGBL income in the period (source: Susep – August/13).

Net income for the third quarter of 2013 was 2.1%, lower than the previous quarter, as a result of: (i) the 6.0 p.p. increase in Life product claims ratio, partially offset by: (ii) the decrease in general and administrative expenses.

Net income for the nine months of 2013 was 12.0%, higher than the result posted in the same period of the previous year, mainly as a result of: (i) the 8.7% increase in revenue; (ii) the 0.8 p.p. decrease in Life product claims ratio; (iii) the increase in the financial result; and (iv) the improved administrative efficiency ratio.

 

 

 

 

 

Bradesco      63          


 
 

        Economic and Financial Analysis 

 

Bradesco Vida e Previdência


Bradesco Vida e Previdência's technical reserves stood at R$115.8 billion in September 2013, made up of R$109.9 billion from Pension Plans and VGBL and R$5.9 billion from Life, Personal Accidents and Other Lines, up 13.1% over September 2012. The Pension Plan and VGBL Investment Portfolio totaled R$114.6 billion in August 2013, equal to 32.3% of all market funds (source: Fenaprevi).

 

  

Growth of Participants and Life and Personal Accident Policyholders

 



In September 2013, the number of Bradesco Vida e Previdência customers grew by 10.9% compared to September 2012, surpassing a total of 2.3 million pension plan and VGBL plan participants and 25.6 million life and personal

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

 

 

 

 

 

   64   Report on Economic and Financial Analysis – September 2013 

 


 
 

Economic and Financial Analysis                  


Bradesco Saúde and Mediservice

 

 

R$ million (unless otherwise stated)

 

3Q13

2Q13

1Q13

4Q12

3Q12

2Q12

1Q12

4Q11

Net Income

139

155

167

167

133

148

151

181

Net Written Premiums

3,154

2,926

2,787

2,727

2,498

2,338

2,251

2,170

Technical Reserves

6,585

6,503

6,308

5,582

5,466

4,128

4,072

3,984

Claims Ratio

89.8

87.3

84.7

85.3

86.9

86.1

86.4

83.4

Expense Ratio

5.4

5.4

5.2

5.1

5.0

4.9

4.8

4.7

Combined Ratio

99.6

98.9

96.2

98.5

99.9

96.9

97.9

96.1

Policyholders (in thousands)

4,117

4,082

3,985

3,964

3,873

3,707

3,627

3,458

Written Premiums Market Share (%) (1)

46.0

48.8

48.2

45.3

46.8

46.9

46.7

47.9

                 

(1) 3Q13 considers the latest data released by ANS (August 2013).
Note: For comparison purposes, the non-recurring events’ effects are not considered.

Net income for the third quarter of 2013 had a decrease of 10.3% over the second quarter of 2013, mainly due to: (i) the 2.5 p.p. increase in claims ratio; (ii) the decrease in financial result; partially offset by: (iii) the 7.8% increase in revenue; and (iv) the improvement in the administrative efficiency ratio.

Net income for the first nine months of 2013 was up 6.7% over the same period of the previous year, due to: (i) the 25.1% increase in revenue; (ii) the improved financial and equity result; partially offset: (iii) by the 0.9 p.p. increase in claims ratios; and (iv) higher general and administrative expenses.

In September 2013, Bradesco Saúde and Mediservice maintained strong market position in the corporate segment (source: ANS).

Over 75 thousand companies in Brazil have Bradesco Saúde insurance and Mediservice plans.

Of the 100 largest companies in Brazil in terms of revenue, 52 are Bradesco Saúde and Mediservice customers (source: Exame magazine’s Best and Major Companies (Melhores e Maiores) ranking, July 2013).

 

 

 

Bradesco      65          


 
 

        Economic and Financial Analysis 

 

Bradesco Saúde and Mediservice

Number of Policyholders at Bradesco Saúde and Mediservice


Together, the two companies have over 4.1 million customers. The high share of corporate policies in the overall portfolio (95.4% in September 2013) shows the companies’ high level of specialization and customization in the corporate segment, a major advantage in today’s supplementary health insurance market.

 

Bradesco Capitalização

 

R$ million (unless otherwise stated)

 

 

 

 

3Q13

2Q13

1Q13

4Q12

3Q12

2Q12

1Q12

4Q11

Net Income

105

97

131

103

86

91

104

87

Capitalization Bond Income

1,234

1,126

983

1,089

1,013

937

795

798

Technical Reserves

5,762

5,738

5,623

5,449

5,165

4,886

4,663

4,571

Customers (in thousands)

3,428

3,439

3,462

3,459

3,426

3,358

3,228

3,097

Premium Income Market Share (%) (1)

21.6

20.9

22.1

23.1

22.8

22.2

21.2

21.6

 (1) 3Q13 considers the latest data released by Susep (August 2013).

 

In the third quarter of 2013, net income grew 8.2% over the previous quarter, due to: (i) the 9.6% increase in capitalization bonds; and (ii) the stability of administrative efficiency ratio. Net income in the nine months of 2013 was up 18.5% when compared to the same period of the previous year, as a result of: (i) the 21.8% increase in capitalization bond income; and (ii) the steady administrative efficiency ratio.

 

   66   Report on Economic and Financial Analysis – September 2013 

 


 
 

Economic and Financial Analysis                  


Bradesco Capitalização


Bradesco Capitalização ended the third quarter of 2013 leading the capitalization bond companies ranking, due to its policy of transparency and of adjusting its products based on potential consumer demand.

In order to offer the capitalization bond that best fits the profile and budget of each customer, Bradesco Capitalização has developed several products that vary in accordance with payment method (lump-sum or monthly), contribution term, frequency of draws and premium amounts. This phase was mainly marked by a closer relationship with the public by consolidating Pé Quente Bradesco products.

Among these products, it is worth pointing out the performance of the social and environmental products, from which a part of the profit is allocated to socially responsible projects, while also allowing the customer to create a financial reserve. Bradesco Capitalização currently has partnerships with the following social and environmental institutions: (i) SOS Mata Atlântica Foundation (contributes to the conservation of biological and cultural diversity of the Atlantic Forest, stimulating social and environmental citizenship); (ii) Ayrton Senna Institute (contributes to education and human development, reducing illiteracy rates, school failure and drop-out rates); (iii) Amazonas Sustentável Foundation (contributes to the sustainable development, environmental preservation and improvement to the quality of life of communities that benefit from the preservation centers in the state of Amazonas); (iv) the Brazilian Cancer Control Institute (contributes to the development of projects for the prevention, early diagnosis and treatment of breast cancer in Brazil); and (v) Tamar Project (created to save sea turtles).

Bradesco Capitalização was the first capitalization bond company in Brazil to receive the ISO 9001 of Quality Management, certification which is held to date. Since 2009, it was certified by Vanzolini Foundation with the ISO 9001 Version 2008 for Management of Bradesco Capitalization Bonds. This attests to the quality of internal processes and confirms the principle targeting good products, services and continuous growth.

The portfolio is composed of 23.8 million active bonds, of which: 34.1% are Traditional Bonds sold in the branch network and at Bradesco Dia & Noite service channels, and 65.9% are incentive bonds (assignment of drawing rights), such as partnerships with Bradesco Vida e Previdência and Bradesco Auto/RE, which were up 19.8% over September 2012. Given that the purpose of this type of capitalization bond is to add value to the associated company product or even encourage the performance of its customers, bonds have reduced maturity and grace terms and lower sale price.



 

 

Bradesco      67          


 
 

        Economic and Financial Analysis 


Bradesco Auto/RE


 

R$ million (unless otherwise stated)

 

3Q13

2Q13

1Q13

4Q12

3Q12

2Q12

1Q12

4Q11

Net Income

25

43

28

10

42

26

49

33

Net Written Premiums

1,276

1,204

1,039

1,014

1,239

1,208

967

983

Technical Reserves

5,003

4,817

4,643

4,577

4,508

4,345

4,148

3,920

Claims Ratio

59.5

58.6

58.5

63.7

63.9

64.2

64.7

65.9

Expense Ratio

18.9

18.0

17.7

17.8

18.7

18.8

18.4

18.2

Combined Ratio

101.6

100.8

105.6

109.6

105.8

104.1

107.4

108.2

Policyholders (in thousands)

3,631

3,652

3,798

3,871

3,968

3,826

3,801

3,694

Premium Income Market Share (%) (1)

9.2

9.1

8.8

10.0

10.5

10.5

9.8

10.1

                 
(1) 3Q13 considers the latest data released by Susep (August 2013).
 

Net income for the third quarter of 2013 was down by 41.9% from the previous quarter, due to: (i) the 0.9 p.p. increase in claims ratio; (ii) lower equity result; (iii) greater operating expenses; and partially offset by: (iv) lower general and administrative expenses.

Net income in the nine months of 2013 was 17.9% lower than that posted in the same period in 2012, due to: (i) lower equity result; (ii) drop in operating revenues; and partially offset by: (iii) the decrease in claims and expense ratio; (iv) higher financial result; and (v) lower general and administrative expenses.

In the Property Insurance segment, the focus on large brokers and Corporate and Middle Market customers was maintained. This results in renewal of the main accounts, whether in leadership or participation in co-insurance. Also note the excellent performance of the Engineering Risks segment: the partnership with the Real Estate Loan area has enabled new insurance contracts from its customer base.

In Aviation and Maritime Hull insurance, the increased exchange with Corporate and Middle Market segments has been drawn on extensively, taking full advantage of the stronger sales of new aircraft and those of the maritime segment.

The transportation segment is still the primary focus, with essential investments made to

leverage new business, especially in the renewal of reinsurance agreements, which gives insurers the power to assess and cover risk, and consequently increase competitiveness in more profitable businesses such as international transportation insurance for shipping companies involved in international trade.

Despite strong competition in the Auto/RCF line, the insurer still has its fleet of approximately 1.3 million vehicles—which proves its power of competitiveness, mainly due to improvements to current products and the creation of products for a specific target-public. Among them, it is worth noting the launch of the First Vehicular Protection of Bradesco Seguro (Bradesco Seguro Primeira Proteção Veicular), exclusive to Bradesco’s account holders, which helps, through the Day and Night Support services, new vehicles and vehicles of up to 15 years of use.

 

For better service, Bradesco Auto/RE currently has 23 Bradesco Auto Centers (BAC), which offer policyholders the greatest variety of services in a single place, including: auto claims services, reserve rental cars, installation of anti-theft equipment, preventative maintenance checks, glass repairs or replacement and environmental vehicle inspections.

 

 

 

   68   Report on Economic and Financial Analysis – September 2013 


 
 

Economic and Financial Analysis                  


Bradesco Auto/RE

Number of Policyholders at Auto/RE

 

Mass insurance targets individuals, self-employed professionals and SMEs. The launch of new products combined with the continuous improvement to methods and systems has contributed to maintenance of customer base, which comprises around 3.6 million customers in the last 12 months.

It is worth pointing out that we continued with a strong strategy for the Residential Insurance segment, with a 17.4% growth in premiums from January to September 2013 when compared to the same period in the previous year, totaling more than1.9 million insured homes.


 


Bradesco      69          


 
 

        Economic and Financial Analysis 


Fee and Commission Income

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

Fee and Commission Income

 

 

 

 

 

R$ million

9M13

9M12

3Q13

2Q13

Variation

YTD

Quarter

Card Income

5,207

4,373

1,808

1,732

834

76

Checking Account

2,655

2,378

933

889

277

44

Fund Management

1,735

1,622

604

581

113

23

Loan Operations

1,644

1,563

553

573

81

(20)

Collection

1,091

974

381

367

117

14

Consortium Management

526

452

182

177

74

5

Underwriting / Financial Advisory Services

415

318

69

225

97

(156)

Custody and Brokerage Services

387

359

127

136

28

(9)

Payments

254

238

87

87

16

-

Other

644

561

232

217

83

15

Total

14,559

12,837

4,977

4,983

1,722

(6)

 

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

 

   70   Report on Economic and Financial Analysis – September 2013 


 
 

Economic and Financial Analysis                  


Fee and Commission Income


Card Income

 

For the sixth consecutive quarter, card income grew R$76 million when compared to the previous quarter, for a total of R$1,808 million, mainly due to the volume of transactions in the period and the increased revenue.

Year over year, card service revenue was up 19.1%, or R$834 million, in the nine months of 2013, mainly due to an increase in revenue from purchases and services, resulting from the 16.0% increase in card revenue, which reached R$86.5 billion (R$74.6 billion in the nine months of 2012), and the increase in the number of transactions in the period.


  

 

Bradesco      71          


 
 

Fee and Commission Income


Checking Account

 

In the third quarter of 2013, fee and commission income from checking accounts increased 4.9% in comparison with the previous quarter, mainly due to: (i) the net increase of 134 thousand new checking accounts; (ii) the expansion of the customer service portfolio; and (iii) the adjustment of certain fees.

Year over year, income grew by R$277 million, or 11.6%, in the nine months of 2013, mainly due to: (i) the expansion of the checking account customer base, which posted a net increase of 758 thousand active current account holders (749 thousand individual customers and 9 thousand corporate customers); and (ii) the expansion of the customer service portfolio.

 

Loan Operations

 

In the third quarter of 2013, income from loan operations totaled R$553 million, down 3.5% in comparison with the previous quarter, mainly driven by the lower volume of operations in the period.

 

Year over year, the 5.2% increase in the nine months of 2013 was mainly the result of the greater income from collaterals, up 17.0%, mainly deriving from the 19.4% growth in the volume of Sureties and Guarantees.


 

   72   Report on Economic and Financial Analysis – September 2013 


 
 

Economic and Financial Analysis                  


Fee and Commission Income


Fund Management

 

In the third quarter of 2013, income from fund management totaled R$604 million, up R$23 million in comparison with the previous quarter, mainly due to the 2.6% growth in the volume of funds and portfolios raised and managed.

Year over year, the R$113 million or 7.0% increase in the first nine months of 2013 was mainly due to: (i) increases in funds and portfolios, which grew by 8.4%; partially offset by (ii) the 11.6% decrease in the Ibovespa index in the period, impacting income from managed funds and portfolios pegged to equities.

The highlight was the investments in fixed-rate funds, which grew by 8.9% in the period, followed by the 5.0% increase in third-party funds.


 

Shareholders' Equity

R$ million

Variation %

 

Sept13

Jun13

Sept12

Quarter

12M

Investment Funds

397,156

387,172

366,451

2.6

8.4

Managed Portfolios

31,639

31,350

29,924

0.9

5.7

Third-Party Fund Quotas

9,475

8,715

8,068

8.7

17.4

Total

438,270

427,237

404,443

2.6

8.4

x

x

x

x

x

x

Distribution

R$ million

Variation %

 

Sept13

Jun13

Sept12

Quarter

12M

Investment Funds – Fixed Income

368,766

359,835

338,495

2.5

8.9

Investment Funds – Equities

28,390

27,337

27,956

3.9

1.6

Investment Funds – Third-Party Funds

7,199

6,851

6,854

5.1

5.0

Total - Investment Funds

404,355

394,023

373,305

2.6

8.3

x

 

 

 

 

 

Managed Portfolios - Fixed Income

22,970

23,053

21,305

(0.4)

7.8

Managed Portfolios – Equities

8,669

8,297

8,619

4.5

0.6

Managed Portfolios - Third-Party Funds

2,276

1,864

1,214

22.1

87.5

Total - Managed Funds

33,915

33,214

31,138

2.1

8.9

x

 

 

 

 

 

Total Fixed Income

391,736

382,888

359,800

2.3

8.9

Total Equities

37,059

35,634

36,575

4.0

1.3

Total Third-Party Funds

9,475

8,715

8,068

8.7

17.4

Overall Total

438,270

427,237

404,443

2.6

8.4

           

 

 

 

Bradesco      73          


 
 

        Economic and Financial Analysis 


Fee and Commission Income


Cash Management Solutions (Payments and Collection)

 

In the third quarter of 2013, income from payments and collection increased 3.1% in comparison with the previous quarter, mainly due to new businesses and increase in the number of processed documents in the period.

Year over year, the 11.0% or R$133 million increase in the nine months of 2013 was mainly due to the greater volume of processed documents, up from 1,422 million in the first nine months of 2012 to 1,577 million in the first nine months of 2013.

Consortium Management

 

In the third quarter of 2013, income from consortium management increased by 2.8% over the previous quarter, driven by the segment expansion. On September 30, 2013, Bradesco had 876 thousand active quotas (821 thousand active quotas on June 30, 2013), ensuring a leading position in all the segments it operates (real estate, auto and trucks/tractors/machinery and equipment).

Year over year, there was a 16.4% increase in the first nine months of 2013, resulting from: (i) the growth in the volume of bids; (ii) the increase in average ticket; and (iii) the increase in sales of new quotas, from 707 thousand active quotas on September 30, 2012 to 876 thousand active quotas on September 30, 2013, an increase of 169 thousand net quotas.


   74   Report on Economic and Financial Analysis – September 2013 


 
 
 
 

Economic and Financial Analysis                  


Fee and Commission Income


Custody and Brokerage Services

 

In the third quarter of 2013, total custody and brokerage service income had a decrease of R$9 million in relation to the previous quarter, basically due to the decrease in brokerage income, due to lower volume of trading on BM&FBovespa.

Year over year, the 7.8% increase in the nine months of 2013 reflected the increase in custody services, with a R$69 billion gain in assets under custody.

Underwriting / Financial Advisory Services

 

The R$156 million decrease in the quarter-over-quarter comparison mainly refers to the performance of the capital market operations in the second quarter of 2013. Furthermore, changes in this income are often the result of capital markets’ volatile performance.

Year over year, there was an increase of R$97 million in the first nine months of 2013, mainly as a result of a greater business volume in the nine months of 2013.



 

Bradesco      75          


 
 

        Economic and Financial Analysis 


Personnel and Administrative Expenses


Personnel and Administrative Expenses

 

 

 

 

R$ million

 

9M13

9M12

3Q13

2Q13

Variation

 

 

 

 

 

 

YTD

Quarter

Personnel Expenses

 

 

 

 

 

 

Structural

7,745

7,335

2,690

2,563

410

127

Payroll/Social Charges

5,773

5,509

2,017

1,915

264

102

Benefits

1,972

1,826

673

648

146

25

Non-Structural

1,851

1,709

656

628

142

28

Management and Employee Profit Sharing

1,022

993

351

336

29

15

Provision for Labor Claims

583

499

210

210

84

-

Training

72

100

33

26

(28)

7

Termination Costs

174

117

62

56

57

6

Total

9,596

9,044

3,346

3,191

552

155

x

 

 

 

 

 

 

Administrative Expenses

 

 

 

 

 

 

Outsourced Services

2,602

2,561

900

873

41

27

Communication

1,195

1,241

399

403

(46)

(4)

Depreciation and Amortization

991

915

340

331

76

9

Data Processing

945

808

330

315

137

15

Transportation

619

641

215

205

(22)

10

Rental

616

571

209

204

45

5

Financial System Services

555

488

187

189

67

(2)

Advertising and Marketing

493

523

163

169

(30)

(6)

Asset Maintenance

484

439

168

162

45

6

Security and Surveillance

363

317

124

124

46

-

Leased Assets

239

284

81

82

(45)

(1)

Materials

227

245

81

76

(18)

5

Water, Electricity and Gas

170

188

51

54

(18)

(3)

Trips

99

101

38

33

(2)

5

Other

1,066

1,087

344

356

(21)

(12)

Total

10,664

10,407

3,631

3,578

257

53

x

 

 

 

 

 

 

Total Personnel and Administrative Expenses

20,260

19,451

6,977

6,769

809

208

x

 

 

 

 

 

 

Employees

101,410

104,100

101,410

101,951

(2,690)

(541)

Service Points

71,724

67,225

71,724

70,829

4,499

895

               

In the third quarter of 2013, total personnel and administrative expenses came to R$6,977 million, up 3.1% in comparison with the previous quarter.

Personnel Expenses

 

In the third quarter of 2013, personnel expenses came to R$3,346 million, a 4.9% or R$155 million variation from the previous quarter.

The increase in structural expenses of R$127 million was due to raise in salary levels, as per collective bargaining agreement, which impacted expenses by R$122 million,

of which R$44 million refer to the increase in recurring monthly payroll as of September 2013.

The increase in non-structural expenses of R$28 million was mainly due to greater expenses with employee and management profit sharing, totaling R$15 million.


    76   Report on Economic and Financial Analysis – September 2013 


 
 
 

Economic and Financial Analysis                  


Personnel and Administrative Expenses

Personnel Expenses

 

Year over year, the R$552 million increase in the nine months of 2013 was due to: (i) the structural expenses totaling R$410 million, related to the increase in expenses with payroll, social charges and benefits, impacted by the raise in salary levels (2012 and 2013 collective bargaining agreements); and (ii) the increase in non-structural expenses of R$142 million, which was mainly a result of greater expenses with provision for labor claims, totaling R$84 million.



 

Bradesco      77          


 
 

        Economic and Financial Analysis 


Personnel and Administrative Expenses

 


Administrative Expenses

 

In the third quarter of 2013, administrative expenses came to R$3,631 million, up R$53 million, from the previous quarter, mainly due to greater business and service volume in the quarter, consequently increasing expenses with: (i) outsourced services, totaling R$27 million; (ii) data processing, totaling R$15 million; and (iii) transportation, totaling R$10 million.

Despite the greater expenses with (i) the opening of 4,499 service points in the period, mainly Bradesco Expresso points, for a total of 71,724 service points on September 30, 2013 and

(ii) the increase in business and service volume in the period, administrative expenses increased only by 2.5% between the first nine months of 2013 and the same period in 2012, thanks to the Efficiency Committee efforts to control these expenses. Note that, in the last 12 months, the inflation rates Extended Consumer Price Index (IPCA) and General Market Price Index (IGP-M) stood at 5.9% and 4.4%, respectively.

 

 

   78   Report on Economic and Financial Analysis – September 2013 


 
 

Economic and Financial Analysis                  


Operating Coverage Ratio(1)

 

In the quarter, the coverage ratio over the last 12 months maintained its improvement with a 1.2 p.p. growth, mainly due to an increase in fee and commission income, combined with ongoing cost control efforts, including the initiatives of our Efficiency Committee.

It is worth noting that 70.8% is the best rate over the last five years.


(1) Fee and Commission Income / Administrative and Personnel Expenses (in the last 12 months).

Tax Expenses

 

The R$30 million decrease in tax expenses in comparison with the previous quarter was mainly driven by the decrease in PIS/Cofins/ISS taxable income in the third quarter of 2013.

Year over year, these expenses increased R$86 million in the first nine months of 2013, mainly due to higher PIS/Cofins/ISS expenses, reflecting the higher taxable income, especially fee and commission income.

 

 

Bradesco      79          


 
 

        Economic and Financial Analysis 


Equity in the Earnings (Losses) of Unconsolidated Companies

 

In the third quarter of 2013, the equity in the earnings (losses) of unconsolidated companies was R$2 million. The R$10 million decrease over the previous quarter was basically due to lower results from the unconsolidated company IRB Brasil Resseguros.

 

In the year-over-year comparison, the reduction in the first nine months of 2013 was mainly due to lower results from the unconsolidated company IRB – Brasil Resseguros, offset by lower gains from the unconsolidated company Integritas Participações.

 

Operating Income

 

Operating income in the third quarter of 2013 was R$4,769 million, up R$186 million from the previous quarter. This result was mainly due to: (i) lower allowance for loan loss expenses, totaling R$213 million; (ii) greater financial margin, amounting to R$142 million; (iii) the R$72 million increase in operating income from Insurance, Pension Plans and Capitalization Bonds; and partially offset: (iv) by the R$208 million increase in personnel and administrative expenses.

Year over year, the R$796 million or 6.1% increase in the nine months of 2013 is mostly a result of: (i) the R$1,722 million increase in fee and commission income; (ii) lower allowance for loan loss expenses, totaling R$720 million; (iii) R$424 million increase in operating income from Insurance, Pension Plans and Capitalization Bonds; partially offset by: (iv) a R$809 million

increase in personnel and administrative expenses; (v) lower financial margin, amounting to R$662 million; and (vi) the R$426 million increase in other operating expenses (net of other income).


 

 

   80   Report on Economic and Financial Analysis – September 2013 


 
 

Economic and Financial Analysis                  


Non-Operating Income

 

In the third quarter of 2013, non-operating income posted a loss of R$27 million, R$3 million more than the previous quarter and R$29 million more than the nine months of 2012, due to greater non-operating expenses (such as losses on sale of foreclosed assets/other) in the period.


 

Bradesco      81         

 

 


 


 



        Economic and Financial Analysis 


Sustainability  


Bradesco was once again included in the Dow Jones Sustainability World Index

Bradesco was once again included in the NYSE’s Dow Jones Sustainability World Index (DJSI), a select list that includes the companies with the best sustainable development practices.

The 2013/2014 DJSI World portfolio is composed of 333 companies that put in the best sustainability performance, selected according to the following factors: financial performance, corporate governance practices, risk management, climate change mitigation and management, human capital development and supply chain standards.

Besides Bradesco, only two Brazilian banks were included in the list.

Since 1999, the Dow Jones Sustainability World Index is recognized by the capital market as the first world index that gives unique value to companies consistently showing their long-term corporate sustainability initiatives and strategies. In addition to the Dow Jones Sustainability World Index, Bradesco is also part of the Dow Jones Sustainability Emerging Markets Index, created at the beginning of 2013.

 

Bradesco provides the Education and Technology module at the 2013 Ethos conference

On September 3, 4 and 5, Bradesco was present in the Ethos conference, whose theme was “Sustainable and Responsible Business: opportunities to the companies and to Brazil,” offering a structured schedule that tests how profitable sustainable businesses can be.

With an innovative format, the 2013 conference was structured to offer not only traditional debates, lectures and conceptual discussions, but also a comprehensive schedule comprising sustainability topics immediately applied to sustainable business models.

Bradesco was in line with the new format and, in addition to sponsoring the conference, provided three important debates that raised the audience’s awareness on topics such as financial education, technology and corporate education.

Further details on the three panels “The power of debt: Who pays the bill?”, “How Corporate Education can help a nation’s social and economic development?” and “Technology and Innovation for the Inclusion” may be found at Bradesco’s Sustainability website www.bancodoplaneta.com.br or at the Conference website www.ethos.org.br.

 

   84   Report on Economic and Financial Analysis – September 2013 


 
 

Economic and Financial Analysis                  


Investor Relations (IR)

In the third quarter of 2013, Bradesco was granted the 2012 Publicly-held Company Award. In its 40th edition, it is promoted by the Association of Analysts and Capital Market Professionals (Apimec) and acknowledges companies that have invested in long-term relationship and open dialogue with their investors, contributing to the strengthening of the Brazilian capital market. The awarded companies were analyzed based on concepts such as Transparence, Good Governance Practices, Market Information Quality and Relationship with Shareholders, Analysts and Investment Professionals.

In the period, the Investor Relations department participated in nine events abroad, in the cities of London, New York, Boston and Paris. The local

calendar of events in Brazil included seven Apimec meetings in the cities of Salvador, Brasília, Rio de Janeiro, São Paulo, Recife and Fortaleza, with 1,955 participants, including investors, shareholders and market analysts.

Bradesco was also present in three editions of Expo Money, the largest financial education event in Latin America, which took place in Salvador, Brasília and São Paulo, in two of these cities—Salvador and São Paulo—there were also Bradesco Apimec presentations.

The Investor Relations team frequently keeps contact with shareholders, investors and analysts via telephone, email, or at Bradesco's headquarters.


Corporate Governance

 

 

Bradesco's management is made up of the Board of Directors and the Statutory Board of Executive Officers. The former is composed of eight members who are eligible for reelection, and includes seven external members, including the Chairman (Mr. Lázaro de Mello Brandão) and one internal member (The Chief Executive Officer, Mr. Luiz Carlos Trabuco Cappi). The Board members are elected by the Annual Shareholders’ Meeting, which elect the members of the Board of Executive Officers.

 

Bradesco’s Corporate Governance structure includes six (6) Committees subordinated to the Board of Directors, two (2) of which Statutory Committees (Audit and Compensation) and four (4) Non-Statutory Committees (Ethical Conduct, Internal Controls and Compliance, Integrated Risk Management and Capital Allocation and Sustainability), in addition to forty-three (43) Executive Committees subordinated to the Board

of Executive Officers, assisting it in performing its duties.

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

Bradesco voluntarily adhered to Level 1 Corporate Governance of BM&FBovespa in 2001, and 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.

Bradesco was rated AA+ (Excellent Corporate Governance Practices) by Austin Rating.

Further information is available at the Bradesco’s Investor Relations website www.bradescori.com.br – Corporate Governance.

 

 

 

Bradesco      85          


 
 

        Economic and Financial Analysis 


Bradesco Shares


Number of Shares - Common and Preferred Shares (1)

 

 

In thousands

 

Sept13

Jun13

Sept12

Common Shares

2,100,738

2,100,738

1,909,762

Preferred Shares

2,096,007

2,098,372

1,907,611

Subtotal – Outstanding Shares

4,196,745

4,199,110

3,817,373

Treasury Shares

10,529

8,164

7,422

Total

4,207,274

4,207,274

3,824,795

(1) Excluding bonuses and stock splits during the periods.

On September 30, 2013, Bradesco’s capital stock stood at R$38.1 billion, composed of 4,207,274 thousand no-par, book-entry shares, of which 2,103,637 thousand were common shares and 2,103,637 thousand were preferred shares. The largest shareholder is the holding company Cidade de Deus Cia. Comercial de Participações, which directly holds 48.7% of voting capital and 24.4% of total capital. Cidade de Deus Cia. Comercial de Participações is controlled by the Aguiar Family, Fundação Bradesco and another holding company, Nova Cidade de Deus Participações S.A., which is in turn controlled by Fundação Bradesco and BBD Participações S.A., whose majority of shareholders are members of Bradesco’s Board of Directors, Statutory Board of Executive Officers and management-level employees.

Number of Shareholders – Domiciled in Brazil and Abroad

On September 30, 2013, there were 364,127 shareholders domiciled in Brazil, accounting for 99.71% of total shareholders and holding 67.24% of all shares, while a total of 1,054 shareholders are domiciled abroad, accounting for 0.29% of shareholders and holding 32.76% of shares.

 

 

Sept13

%

Ownership of Capital (%)

Sept12

%

Ownership of Capital (%)

Individuals

327,903

89.79

22.42

329,141

89.77

23.22

Companies

36,224

9.92

44.82

36,558

9.97

46.01

Subtotal Domiciled in Brazil

364,127

99.71

67.24

365,699

99.74

69.23

Domiciled Abroad

1,054

0.29

32.76

969

0.26

30.77

Total

365,181

100.00

100.00

366,668

100.00

100.00

                                                                                                                  

 

   86   Report on Economic and Financial Analysis – September 2013 


 
 

Economic and Financial Analysis                  


Bradesco Shares


Average Daily Trading Volume of Shares

Bradesco shares are traded on BM&FBovespa (São Paulo) and the New York Stock Exchange (NYSE). Since November 21, 2001, Bradesco trades its ADRs backed by preferred shares on NYSE. As of March 13, 2012, it has also traded ADRs backed by common shares. In the first nine months of 2013, the average trading volume of our shares stood at R$547 million, the highest value in the series below. Year over year, the average daily trading volume increased by 7.0%, boosted by the increased liquidity of our shares traded on BM&FBovespa.

 

Bradesco      87          


 
 

        Economic and Financial Analysis 


Bradesco Shares


Appreciation of Preferred Shares - BBDC4  

The graph shows the change in preferred shares due to Bradesco’s dividend reinvestment, compared to the Ibovespa and the CDI - Interbank Deposit Rate. If R$100 were invested in December 2001, Bradesco shares would be worth R$952 in September 2013, an appreciation that exceeds twice the Ibovespa and CDI rates in the same period.

 

 

 

Share and ADR Performance (1)  

 

 

In R$ (unless otherwise stated)

3Q13

2Q13

Variation %

9M13

9M12

Variation %

Adjusted Net Income per Share

0.73

0.71

2.8

2.14

2.05

4.4

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

0.208

0.201

3.5

0.611

0.575

6.3

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

0.229

0.220

4.1

0.672

0.633

6.2

 

 

In R$ (unless otherwise stated)

Sept13

Jun13

Variation %

Sept13

Sept12

Variation %

Book Value per Common and Preferred Share

15.97

15.72

1.6

15.97

15.73

1.5

Last Trading Day Price – Common Shares

34.49

30.60

12.7

34.49

24.26

42.2

Last Trading Day Price – Preferred Shares

30.38

28.80

5.5

30.38

29.61

2.6

Last Trading Day Price – ADR ON (US$)

15.75

13.86

13.6

15.75

12.34

27.6

Last Trading Day Price – ADR PN (US$)

13.88

13.01

6.7

13.88

14.61

(5.0)

Market Capitalization (R$ million) (2)

136,131

124,716

9.2

136,131

113,102

20.4

(1) Adjusted for corporate events in the periods; and
(2) Number of shares (excluding treasury shares) x closing price for common and preferred shares on the last trading day of the period.

 

   88   Report on Economic and Financial Analysis – September 2013 


 
 
 

Return to Shareholders                   

 

Bradesco Shares

Recommendation of Market Analysts – Target Price

Market analysts issue periodical recommendations on Bradesco preferred shares (BBDC4). We had access to nine reports prepared by these analysts on October 17, 2013. Below are recommendations and a consensus on the target price for December 2013:

 

Recommendations %

Target Price in R$ for Dec13

Buy

44.4

Average

38.3

Keep

44.4

Standard Deviation

3.5

Sell

-

Higher

45.0

Under Analysis

11.1

Lower

33.7

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

 

Market Capitalization

In September 2013, Bradesco’s market capitalization, considering the closing prices of common and preferred

shares, was R$136.1 billion, up 20.4% over the same period in 2012. In the year-over-year comparison, the Ibovespa decreased by 11.6%.



Bradesco      89         


 
 

             Return to Shareholders 

 

Main Indicators

 

Market Capitalization (Common and Preferred Shares) / Net Income (1): indicates a possible number of years that the investor would recover the capital invested, based on the closing prices of common and preferred shares.

(1) In the last 12 months.

 

 

 

 

Market Capitalization (Common and Preferred Shares) / Shareholders' Equity: indicates the multiple by which Bradesco’s market capitalization exceeds its book shareholders’ equity.

 

 

 

 

 

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

(1) Source: Economatica.

 

 

 

   90   Report on Economic and Financial Analysis – September 2013


 
 

Return to Shareholders                   

Dividends/Interest on Shareholders’ Equity

 

In the first nine months of 2013, a total of R$3,145 million was allocated to shareholders as Interest on Shareholders’ Equity. In the last twelve months, total Interest on Shareholders’ Equity and Dividends allocated to shareholders correspond to 36.6% of net income, or 31.5% considering withholding income tax deduction therefrom.

 

(1) In the last 12 months.

 

Weight on Main Stock Indexes

 

 

Bradesco shares comprises Brazil’s main stock indexes, including IBrX-50 (index that measures the total return of a theoretical portfolio comprising 50 shares selected among the most traded shares on BM&FBovespa), ISE (Corporate Sustainability Index), the ITAG (Special Tag-Along Stock Index), IGC (Special Corporate Governance Stock Index), IFNC (Financial Index which comprises banks, insurance and financial companies), the ICO2 (index comprising shares of the companies that are part of the IBrX-50 index and that accepted to

take part in this initiative by adopting transparent greenhouse gas emission practices) and the Mid-Large Cap Index – MLCX (that measures the return of a portfolio composed of the highest cap companies listed).

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

 

 

Sept13

In % (1)

Ibovespa

4.8

IBrX-50

9.7

IBrX

8.2

IFNC

20.3

ISE

5.6

IGC

6.2

ITAG

11.6

ICO2

13.4

MLCX

8.7

(1)    Represents Bradesco’s weight on the portfolio of main Brazilian stock market indexes.

 

Bradesco      91         


 
 
 

 



        Economic and Financial Analysis 


Market Share of Products and Services


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

 

Sept13

Jun13

Sept12

Jun12

Banks – Source : Brazilian Central Bank (Bacen)

 

 

 

 

Demand Deposits

N/A

16.0

17.1

16.6

Savings Deposits

N/A

13.4

13.8

13.8

Time Deposits

N/A

11.0

12.1

12.8

Loan Operations

10.9 (1) (3)

11.0 (1)

11.5

11.7

Loan Operations - Private Institutions

22.2 (1) (3)

22.1 (1)

21.5

21.4

Loan Operations - Vehicles Individuals (CDC + Leasing)

14.0 (1) (3)

14.2 (1)

15.1

15.2

Payroll-Deductible Loans

11.9 (1) (3)

11.6 (1)

10.9

10.9

Number of Branches

21.0

21.1

21.7

21.9

Banks - Source: Federal Revenue Service/ Brazilian Data
Processing Service (Serpro)

 

 

 

 

Federal Revenue Collection Document (DARF)

N/A

N/A

20.6

20.6

Brazilian Unified Tax Collection System Document (DAS)

N/A

N/A

16.5

16.4

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

 

 

 

 

Social Pension Plan Voucher (GPS)

N/A

N/A

14.5

14.4

Benefit Payment to Retirees and Pensioners

25.4

25.1

24.4

24.1

Banks – Source : Anbima

 

 

 

 

Investment Funds + Portfolios

18.2 (3)

18.0

18.3

18.0

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

 

 

 

 

Insurance, Pension Plan and Capitalization Bond Premiums

23.6 (3)

24.0

24.3

24.8

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

23.4 (3)

23.9

24.1

24.8

Life Insurance and Personal Accident Premiums

16.7 (3)

16.3

17.8

17.4

Auto/Basic Lines Insurance Premiums

9.2 (3)

9.1

10.5

10.5

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

11.0 (3)

11.0

13.4

13.9

Health Insurance Premiums

46.0 (3)

48.8

46.8

46.9

Income from Pension Plan Contributions (excluding VGBL)

31.0 (3)

30.9

30.1

29.3

Capitalization Bond Income

21.6 (3)

20.9

22.8

22.2

Technical Reserves for Insurance, Pension Plans and Capitalization Bonds

29.0 (3)

29.5

29.6

29.5

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

 

 

 

 

Income from VGBL Premiums

28.2 (3)

28.5

28.5

30.0

Income from Unrestricted Benefits Generating Plans (PGBL) Contributions

25.6 (3)

25.7

26.5

25.3

Pension Plan Investment Portfolios (including VGBL)

32.3 (3)

32.6

33.6

33.9

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

 

 

 

 

Lending Operations

19.8 (2)

19.7

19.2

19.2

Consortia – Source: Bacen

 

 

 

 

Real Estate

30.4 (2)

30.3

30.0

29.3

Auto

26.8 (2)

26.7

25.9

25.6

Trucks, Tractors and Agricultural Implements

18.9 (2)

18.9

18.5

17.7

International Area – Source: Bacen

 

 

 

 

Export Market

18.1

17.4

19.7

19.3

Import Market

15.8

15.4

17.2

17.8


(1)
Bacen data for June 2013 and August 2013 are preliminary;

(2) Reference date: July 2013; and

(3) Reference date: August 2013.

N/A – Not Available.

   94   Report on Economic and Financial Analysis – September 2013 


 
 
 

Additional Information                  

Informações Adicionais        

Market Share of Products and Services

Branch Network

 

Region

Sept13

 

Market Share

Sept12

 

Market Share

 

Bradesco

Market

 

Bradesco

Market

 

North

280

1,092

25.6%

279

1,028

27.1%

Northeast

850

3,537

24.0%

844

3,334

25.3%

Midwest

346

1,752

19.7%

346

1,641

21.1%

Southeast

2,433

11,684

20.8%

2,417

11,320

21.4%

South

788

4,294

18.4%

779

4,130

18.9%

Total

4,697

22,359

21.0%

4,665

21,453

21.7%

 

Reserve Requirements/Liabilities

 

%

Sept13

Jun13

Mar13

Dec12

Sept12

Jun12

Mar12

Dec11

Demand Deposits

 

 

 

 

 

 

 

 

Rate (2) (6)

44

44

44

44

44

43

43

43

Additional (3)

-

-

-

-

-

12

12

12

Liabilities (1)

34

34

34

34

34

28

28

28

Liabilities (Microfinance)

2

2

2

2

2

2

2

2

Free

20

20

20

20

20

15

15

15

Savings Deposits

 

 

 

 

 

 

 

 

Rate (4)

20

20

20

20

20

20

20

20

Additional (3)

10

10

10

10

10

10

10

10

Liabilities

65

65

65

65

65

65

65

65

Free

5

5

5

5

5

5

5

5

Time Deposits

 

 

 

 

 

 

 

 

Rate (3) (5)

20

20

20

20

20

20

20

20

Additional (3)

11

11

11

11

12

12

12

12

Free

69

69

69

69

68

68

68

68

 
(1) At Banco Bradesco, liabilities are applied to Rural Loans;
(2) Collected in cash and not remunerated;             

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

(4) Collected in cash with the Reference Interest Rate (TR) + interest of 6.17% p.a. for deposits made until May 3, 2012, and TR + 70% of the Selic rate for deposits made as from May 4, 2012, when the Selic rate is equal to or lower than 8.5% p.a.;

(5) As of the calculation period from March 29, 2010 to April 1, 2010, with compliance on April 9, 2010, liabilities are now exclusively in cash, and may be paid with credits acquired as provided for by legislation in force; and

(6) FGC was prepaid 60 times in August 2008, as of the calculation period from October 20, 2008 to October 31, 2008, with compliance as of October 29, 2008.

 

Bradesco      95         


 
 
 

        Economic and Financial Analysis 


Investments in Infrastructure, Information Technology and Telecommunication


Bradesco has always seen technology as an essential pillar for its business. With the constant purpose of improving the daily lives of its thousands of customers, Bradesco increasingly invests in new products and services.

In August, it launched the new iPad Integrator App, which allows accessing all Bradesco’s apps in a single place at the App Store. The integrator, available for iPhones since December 2011, allows customers to view available updates for apps already downloaded and get to know other apps.

Bradesco also launched new versions of the Bradesco Exclusive and Prime apps for iPhones. In addition to offering easy access to checking account and two new functionalities (check deposit through the smartphone and an icon to dial Fone Fácil number), the app may be used in iOS 7, the new version of the Apple operating system.

There are several facilities to improve customers’ lives. From now on, it is possible to make transfers between Bradesco accounts (DOC) and to other banks (TED) in the 14,000 Banco24Horas ATMs, which offer the same daily limits of Bradesco ATMS. Services such as execution, scheduling, scheduling cancellation, consultation of scheduled but not executed transaction and copies of statements are also available.

With an eye on the 2016 Olympic Games in Rio de Janeiro, Bradesco, the official sponsor, has launched a Business Portal, a website developed to multiply potential business related to the Olympic and Paralympic Games. At the website bradesco.com.br/rio2016, Bradesco provides those interested in supplying goods and services to the Games’ Organizing Committee with business solutions in a single place. Small, medium and large entrepreneurs have access to the Supply Portal, where they can pre-register to future bids.

In the third quarter, Bradesco renewed some of its websites. The new Net Empresa, which is now more modern and suitable to customers’ needs, was made available in September. The new functionalities allow for better cash flow management, increased interaction between users and Bradesco, and agility for companies to conclude their transactions.

The website Bradesco Universitários was also totally renovated to follow Bradesco Portal’s standards: it is now more modern and easily browsing, in addition to providing exclusive content, such as promotions and partnerships specially developed to students. The website Click Conta was also revamped to a more user-friendly and contemporary layout that allows for better visualization of the products and services offered, which also makes available specific content for its target-public.

ShopFácil website has also undergone changes. The website, which allows customers to purchase diverse trip-related products and services in several stores, is more practical by offering an intelligent search tool for price comparison.

The website Bradesco Fornecedores was completely reformulated and now has a fresh layout. Through this channel, engaged companies and future partners have access to exclusive areas that provide information on purchase processes, among others.

Bradesco Saúde also innovated by launching the Meu Doutor (My Doctor) Program. In order to facilitate access to services, the tool allows policyholders to book online consultations with accredited general practitioners as soon as possible, even for the same day. Initially, this service will be available for some cities in São Paulo and Greater São Paulo, but it should cover other Brazilian regions and specialties.

 

 

 

   96   Report on Economic and Financial Analysis – September 2013 


 
 

Economic and Financial Analysis                  


Investments in Infrastructure, Information Technology and Telecommunication

 

In addition to the news, we continue working to improve the solutions we already offer. Biometry, the pioneering innovative technology launched by Bradesco in 2006, reached 13.1 million registrations in July, providing customers with security and allowing them to make transactions in ATMs, such as withdrawals, without the need to use their cards. From November 2012 to August 15, 2013, transactions worth more than R$1 billion were made through the ATMs.

 

Another important landmark is the over 500 thousand active customers registered with Bradesco Security Key – Mobile Phone Token. Not only customers benefited from technologic news, but also the Bank’s employees. In August, Bradesco launched a version of the Portal Voluntários for Android and iPhone. Volunteers can now take pictures in the actions they are registered and easily post them in the app. Moreover, it is also possible to see all the pictures added.

The Bradesco Corporate University – Unibrad portal brings learning solutions, including a new arrangement of the TreiNet catalog and the launch of a virtual library with important business books. It is also possible to clarify doubts on the corporate university model and check for learning trails that suggest education alternatives that will make the employees’ career planning easier.

The Bank also made available to its employees two new Fast Guides on TreiNet quality: Ação Bom-Dia Bradesco (Good Morning Bradesco Initiative) and Atendimento Telefônico (Phone Service).

The branches now have an important supporting tool to achieve results in the Sales Force Automation (AFVD) system. Now, the campaigns inserted in the Action Treatment option will be distributed so that managers are capable of selecting what is more appropriate for their customers, based on each profile. In addition, the branches can consult a new customer base with pre-approved limit for Global Credit, Personal Credit Limit, Overdraft, and Special Credit products.

In order to help branches to promote the Internet Banking among customers and encourage its use, the Bank made available a navigation simulator in the Intranet, so that the teams can expand their knowledge on the products and services available in the channel and clarify customers’ doubts more easily.

After all this, our innovative attitude was recognized. For the third consecutive year, Bradesco was considered in B2C as the Most Innovative Company in Providing Customer Services in Brazil. The study, conducted by DOM Strategy Partners and published by the Consumidor Moderno magazine, took into consideration the Bank’s strong digital performance, its efforts in redesigning the branches and the launch of multichannel services to improve customers’ experience. It also highlighted Bradesco Next, which celebrated its first anniversary in August. In this period, more than 120 thousand people visited Bradesco Next room, which also presented several new products and services to customers, such as the possibility of withdrawing money without using a card and making check deposits through a mobile phone and the launch of Bradesco app for iPhone 5.

The strong relation with youth was recognized by an article published on Forbes magazine, which emphasized Bradesco’s presence in social networks. The American publication, specialized in business and economy, discusses the increase in the number of Brazilians with access to the web and users in social networking sites and reaffirms the work of companies, such as Bradesco, that has made great use of these channels and their profiles to expand their relationship with people.

 

 

 

Bradesco      97          


 
 

        Economic and Financial Analysis 


Informações Adicionais 

Investments in Infrastructure, Information Technology and Telecommunication

 

Given our concern and initiatives towards social inclusion, we were also paid homage for the 15 years of Virtual Vision in the 11th edition of the Brazil Learning & Performance Award, promoted by Micropower with the support of ABRH-SP, ADVB-SP, FENADVB, Abes, with institutional support of the Fiesp System and National ABRH. The software is an internationally renowned and pioneering solution that allows visually impaired people to use, with autonomy, different Internet resources. Bradesco’s interest for this solution started in 1995, when the Bank received a letter from a visually impaired customer that needed to access the account through the Internet. The idea

motivated the Executive Officers and the suggestion began to become reality through a partnership between Bradesco, Scopus and MicroPower. The Internet Banking for Visually Impaired People, an unmatched service in Brazil, was launched in 1998.

As a prerequisite for its continuous expansion, Bradesco invested R$3,498 million in Infrastructure, Information Technology and Telecommunications in the first nine months of 2013. The total amount invested over recent years, including infrastructure (facilities, restorations, improvements, furniture and fixtures), can be found below:

 

 

R$ million

 

9M13

2012

2011

2010

2009

Infrastructure

317

718

1,087

716

630

Information Technology and Telecommunication

3,181

3,690

3,241

3,204

2,827

Total

3,498

4,408

4,328

3,920

3,457

 

 

Risk Management

 

Given the growing complexity of products and services and the globalization of the Organization's business, risk management has become a highly strategic activity, which must be constantly enhanced to keep pace with the dynamism of the markets and the pursuit of best practices, exemplified by the fact that Bradesco became the first and only Brazilian bank authorized by the Central Bank to use its own internally-developed market risk management models to calculate regulatory capital since January 2013.

The Organization exercises corporate risk control in an integrated and independent manner, preserving and valuing collegiate decision-making and developing and implementing methodologies, models, and measurement and control tools.

It also provides training to employees from all Organization levels, from the business areas to the Board of Directors.

The management process ensures that risks can be proactively identified, measured, mitigated, monitored and reported as required in line with the complexity of the Organization’s financial products and activity profile.

Detailed information on the risk management process, capital and capital requirement, as well as the Organization’s risk exposure, can be found in the Risk Management Report on the Investor Relations website, at www.bradescori.com.br.


 

 

 

   98   Report on Economic and Financial Analysis – September 2013 

 


 
 

Economic and Financial Analysis                  


Capital Management

The Capital Management structure enables the Organization to reach its strategic objectives through an appropriate capital sufficiency planning. This structure is composed of the Statutory, Non-Statutory and Executive Committees, which assist the Board of Directors and the Board of Executive Officers in decision making.

In addition to the Committee structure, the Organization has a department responsible for the centralization of the conglomerate’s capital

management, named Capital Management and Internal Capital Adequacy Assessment Process (ICAAP), which acts jointly with the Integrated Risk Control Department, associated companies, business areas and the Organization’s supporting areas.

Further information on the capital management structure can be found in the Risk Management Report and the 2012 Annual Report on the Investor Relations website: www.bradescori.com.br.



Capital Adequacy Ratio


In September 2013, Bradesco's Capital amounted to R$93,064 million, versus a Capital Requirement of R$62,348 million, resulting in a R$30,716 million capital margin. This figure was mostly impacted by the credit risk portion, representing 85.1% of the risk-weighted assets. The Capital Adequacy Ratio increased by 1.0 p.p., from 15.4% in June 2013 to 16.4% in September 2013, mainly impacted by: (i) the reduced exposure limits in the market risk portion; and partially offset by: (ii) the maturity of subordinated debts eligible to tier II capital.

 

Note that in March 2013 the Brazilian Central Bank disclosed a set of four resolutions and

fifteen circular letters, which implement in Brazil the recommendations of the Basel Committee on Banking Supervision on financial institutions’ capital structure, known as “Basel III.” The main purposes are: (i) to improve the financial institutions’ capacity of absorbing shocks arising from the financial system or other industries; (ii) to reduce the impact of the financial sector conditions on the real sector of the economy; (iii) to contribute to the financial stability; and (iv) to foster the sustainable economic growth. The implementation of the new capital structure in Brazil began on October 1, 2013.

 

 

Calculation Basis

 

 

 

 

 

 

 

R$ million

 

Sept13

Jun13

Mar13

Dec12

Sept12

Jun12

Mar12

Dec11

Capital

93,064

92,629

96,721

96,933

91,149

90,201

75,705

71,476

Tier I

71,962

69,998

68,109

66,194

64,265

62,418

60,580

58,714

Shareholders' Equity

67,033

66,028

69,442

70,047

66,047

63,920

58,059

55,582

Mark-to-Market Adjustments

4,508

3,593

(1,732)

(4,229)

(2,150)

(1,865)

2,126

2,765

Reduction of Deferred Assets

(171)

(205)

(206)

(212)

(218)

(224)

(235)

(248)

Non-controlling Shareholders

592

582

605

588

586

587

630

615

Tier II

21,234

22,761

28,741

30,867

26,992

27,890

15,231

12,865

Mark-to-Market Adjustments

(4,508)

(3,593)

1,732

4,229

2,150

1,865

(2,126)

(2,765)

Subordinated Debt

25,741

26,354

27,009

26,638

24,842

26,025

17,357

15,630

Deduction of Funding Instruments

(132)

(130)

(129)

(128)

(108)

(107)

(107)

(103)

Risk-weighted Assets

566,797

603,541

621,043

600,520

571,377

531,871

505,934

474,173

Capital Requirement

62,348

66,389

68,315

66,057

62,851

58,506

55,653

52,159

Credit Risk

53,057

52,714

54,343

55,345

54,213

52,050

48,718

47,422

Operating Risk

3,641

3,354

3,354

3,432

3,432

3,313

3,313

2,810

Market Risk

5,650

10,321

10,617

7,281

5,207

3,143

3,622

1,927

Margin (Excess/ Capital Insufficiency)

30,716

26,240

28,406

30,876

28,298

31,695

20,052

19,317

Leverage Margin

279,234

238,545

258,236

280,691

257,255

288,136

182,293

175,609

Capital Adequacy Ratio

16.4%

15.4%

15.6%

16.1%

16.0%

17.0%

15.0%

15.1%

Tier I

12.7%

11.6%

11.0%

11.0%

11.3%

11.8%

12.0%

12.4%

Tier II

3.7%

3.8%

4.6%

5.1%

4.7%

5.2%

3.0%

2.7%

 

Bradesco      99          


 



 

 

             Independent Auditors’ Report

 

Limited assurance report from independent auditor on the supplementary accounting information

 

To

The Directors of

Banco Bradesco S.A.

Osasco – SP

 

 

Introduction

We were engaged to apply limited assurance procedures for the supplementary accounting information included in the Economic and Financial Analysis Report of Banco Bradesco S.A. ("Bradesco") as of September 30, 2013 and for the three and nine month periods then ended. Bradesco´s Management is responsible for the preparation and fair presentation of this supplementary accounting information. Our responsibility is to issue a Limited Assurance Report on such supplementary accounting information.

 

 

Scope, procedures applied and limitations

The limited assurance procedures were performed in accordance with standard NBC TO 3000 – Assurance Engagements Other than Audit and Review, issued by the Brazilian Federal Accounting Council (CFC – Conselho Federal de Contabilidade) and the ISAE 3000 - International Standard on Assurance Engagements issued by the International Auditing and Assurance Standards Board - IASB, both for assurance engagements other than audits or reviews of historical financial information.

 

The limited assurance procedures comprised: (a) the planning of the work, considering the relevance of the supplementary financial information and the internal controls systems that served as a basis for the preparation of the Economic and Financial Analysis Report of Bradesco, (b) the understanding of the calculation methodology and the consolidation of indicators through interviews with the management responsible for the preparation of the supplementary accounting information, and (c) the comparison of the financial and accounting indicators with the interim information disclosed at this date and/or accounting records.

 

The procedures that were applied do not constitute an audit or review in accordance with Brazilian and international auditing and review standards, as well as these procedures and the obtained evidence are more limited than for reasonable assurance procedures. Additionally, our report does not offer limited assurance on the scope of future information (such as goals, expectations and future plans) and descriptive information that is subject to subjective assessment.

 

 

Criteria for preparation of the supplementary accounting information

The additional supplementary accounting information disclosed in the Economic and Financial Analysis Report as of September 30, 2013 and for the three and nine month periods then ended were prepared by Bradesco´s Management, based on the consolidated financial information contained in the interim financial information and on the criteria described in the Economic and Financial Analysis Report, in order to provide additional analysis, but without being part of the interim financial information available in this date.

 

 

   101   Report on Economic and Financial Analysis – September 2013 

 

 


 

             Independent Auditors’ Report

 

Limited assurance report from independent auditor on the supplementary accounting information

 

Conclusion

Based on our review, we are not aware of any facts that would lead us to believe that the supplementary accounting information included in the Economic and Financial Analysis Report as of September 30, 2013 and for the three and nine month periods then ended are inconsistent, in all material respects, with regard to interim accounting information referred to in the paragraph of criteria for the preparation of supplementary accounting information.

 

 

Osasco, October 18, 2013

  

 

Blue logo

 

Original report in Portuguese signed by

KPMG Auditores Independentes

CRC 2SP014428/O-6

 

Cláudio Rogélio Sertório

Accountant CRC 1SP212059/O-0

 

Bradesco      102        

 

 


  

 

 


 

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

 

Management Report

 

Dear Shareholders,

We hereby present the consolidated financial statements of Banco Bradesco S.A., for the period ended September 30, 2013, prepared in accordance with the accounting practices adopted in Brazil and applicable to institutions authorized to operate by the Brazilian Central Bank.

The ongoing recovery of the Brazilian economy should gain momentum from the opportunities generated by the federal government’s infrastructure concession program. In addition to contributing to sustainable GDP growth in the midterm, the results of this program are expected to generate income and jobs in the coming quarters. Given the likely maintenance of macroeconomic predictability, Brazil is fully prepared to face the challenges of a global economy in transition, maintaining the benefits of the intense upward social mobility in recent years.

Bradesco is consolidating its 70 years of operations, exemplified by its integral presence in Brazilian life, its permanent encouragement of the democratization of banking products and services, and its constant willingness to expand its business horizons.

Among the quarterly highlights, it is particularly worth noting that Bradesco was once again included in the Dow Jones Sustainability World Index - DJSI, a select NYSE trading list that includes only those companies with the best sustainable development practices, as well as the Dow Jones Sustainability Emerging Markets Index, a portfolio created at the beginning of the year, which includes companies with a DJSI performance among the best 10% in their respective sectors.

In the first nine months of 2013, Bradesco posted Net Income of R$8.932 billion, corresponding to earnings per share of R$2.13 and a return on average Shareholders’ Equity(*) of 18.3%. The annualized Return on Average Total Assets stood at 1.3%.

A total of R$3.145 billion was allocated to shareholders as Interest on Shareholders’ Equity and Dividends in the period, of which R$1.554 billion was paid as monthly and interim dividends and R$1.591 billion was provisioned.

In the same period, taxes and contributions, including social security contributions, paid or provisioned, came to R$18.096 billion, of which R$7.039 billion related to taxes withheld and collected from third parties, and R$11.057 billion from activities developed by the Bradesco Organization, equivalent to 123.8% of Net Income.

At the end of the quarter, paid-in capital came to R$38.100 billion. Together with Equity Reserves of R$28.933 billion, Shareholders’ Equity came to R$67.033 billion, 1.5% up on the same period in 2012 and equivalent to a book value of R$15.97 per share.

Based on its stock price, Bradesco’s Market Capitalization came to R$136.131 billion on September 30, 2013, equivalent to two times Shareholders' Equity.

Managed Shareholders’ Equity was equivalent to 7.5% of Consolidated Assets, which totaled
R$907.694 billion, 6.0% more than in September 2012. Accordingly, the Capital Adequacy Ratio stood at 16.5% of the consolidated financial result and 16.4% of the consolidated economic and financial result, which is substantially higher than the 11% minimum established by National Monetary Council Resolution 2099/94, in conformity with the Basel Committee. At the end of the quarter, the fixed asset ratio in relation to Consolidated Reference Assets, was 45.1% in the consolidated financial result and 17.5% in the consolidated economic and financial result, well within the 50% limit.      

In compliance with Article 8 of Brazilian Central Bank Circular Letter 3068/01, Bradesco declares that it has the financial capacity and the intention of holding to maturity those securities classified under “held-to-maturity securities.” Bradesco further declares that the operations of Banco Bradescard S.A., its subsidiary, are sufficient to cover the strategic goals defined in the business plan, pursuant to Article 11 of Regulatory Attachment I to National Monetary Council Resolution 4122/12. 

On September 30, 2013, total funding raised and assets under management totaled R$1.256 trillion, 7.2% more than in the same period in 2012, broken down as follows:

 R$475.358  billion in demand deposits, time deposits, interbank deposits, open market and savings accounts, up by 3.7%;

R$438,270   billion in assets under management, comprising investment funds, managed portfolios and third-party fund quotas, an 8.4% increase;

R$188.002   billion in the exchange portfolio, borrowings and onlendings, working capital, tax payments and collection and related charges, funds from the issue of securities, subordinated debt in Brazil and other funding, an 11.5% expansion;

R$133.554   billion in technical reserves for insurance, pension plans and capitalization bonds, up by 13.4%; and

R$21.036     billion in foreign funding, through public and private issues, subordinated debt and the securitization of future financial flows, equivalent to US$9.433 billion.

At the end of the period, consolidated loan operations came to R$412.559 billion, 11.0% up on September 2012, broken down as follows:

 

 

104             Report on Economic and Financial Analysis – September 2013 


 

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

 

Management Report

 

R$6.239     billion in advances on exchange contracts, giving a total export financing portfolio of US$13.343 billion;

US$3.299  billion in import financing denominated in foreign currency;

R$6.077     billion in leasing operations;

R$18.823   billion in rural lending;

R$92.846   billion in consumer financing, including R$14.043 billion in credit card receivables;

R$65.348   billion in sureties and guarantees; and

R$33.504   billion in operations involving the onlending of foreign and domestic funds, originating mainly from the Brazilian Development Bank (BNDES), as one of its main onlending agents.

In the real estate financing segment, the Bradesco Organization allocated R$11.450 billion between January and September to the construction and acquisition of homes, corresponding to 51,036 properties.

Bradesco BBI, the Bradesco Organization’s investment bank, advises customers on share issues, merger and acquisition transactions and the structuring and distribution of debt instruments, including debentures, promissory notes, CRIs, mortgage-backed investment funds, receivables-backed investment funds (FIDCs) and bonds in Brazil and abroad, in addition to structured financing operations for companies and project finance.

In the third quarter of 2013, Bradesco BBI was one of the lead managers of a US$1 billion funding operation by the U.S. vehicle manufacturer Ford. This was the first time a Brazilian bank had led a funding transaction by an American company in the United States. Bradesco BBI was also authorized by the Tokyo Stock Exchange to operate in the Japanese market as the coordinator of a so-called samurai bond offering. Bradesco is also the first Latin American bank to operate in the Japanese debt market.

From January to September 2013, Bradesco BBI executed operations worth over R$78.340 billion.

On September 30, 2013, Grupo Bradesco Seguros, one of the leaders in the Insurance, Capitalization Bond and Pension Plan segments, posted Net Income of R$2.739 billion and Shareholders’ Equity of
R$16.326 billion. Net written insurance premiums, pension contributions and capitalization bond income came to R$35.260 billion, 13.4% up on the same period in 2012.

On October 14, 2013, Bradesco Saúde S.A., company of Grupo Bradesco Seguros, acquired indirectly 6.5%

of Odontoprev S.A.’s voting capital, and now holds approximately 50.01% of the company. The acquisition is pending approval of the Brazilian Central Bank.

The Bank provides its customers and users with highly efficient top-quality secure products, services and solutions through its vast service network, which is present in all Brazilian regions and several localities abroad. At the end of the period, it comprised 58,803 service points, 33,933 terminals in the Bradesco Dia & Noite Network, 33,434 of which also operating on weekends and holidays, 14,036 terminals in the Banco24Horas  (24-Hour Bank) network, through which customers can make withdrawals, transfers and payments, obtain statements, check balances and solicit loans. In the payroll-deductible loan segment, the network had 1,692 Bradesco Promotora correspondent bank branches and, in the vehicle segment, 14,768 Bradesco Financiamentos points of sale:

8,457    Branches and PAs (Service Branches) in Brazil (Branches: Bradesco 4,672, Banco Bradesco Financiamentos 19, Banco Bankpar 2, Banco Bradesco BBI 1, Banco Bradesco Cartões 1, Banco Alvorada 1, Banco Bradesco BERJ 1; and PAs 3,760);

3          Overseas Branches, one in New York and two in Grand Cayman;

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

45,614  Bradesco Expresso service points;

1,421    PAEs – in-company electronic service branches; and

3,298   External terminals in the Bradesco Dia & Noite network and 11,229 ATM’s in the Banco24Horas  network, with 1,701 terminals shared by both networks.

In compliance with CVM Rule 381/03, from January to September 2013, the Bradesco Organization neither contracted from nor had services provided by KPMG Auditores Independentes that were not related to the external audit, in an amount higher than 5% of total fees relating to the external audit. Other services provided by external auditors comprised agreed-upon procedures to review financial information, draws and system diagnosis. The Bank’s policy is in line with the principles of preserving the auditors’ independence,

 

 

 

Bradesco 105            


 

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

 

Management Report

 

which are based on generally accepted international criteria, i.e. the auditors should not audit their own work, perform managerial duties for their clients or promote their clients’ interests.

In the Human Resources Area, strengthened by UNIBRAD – Bradesco Corporate University, the Organization maintained its strategy of promoting the professional development of its employees through heavy investments in training programs. The outcome of these polices is reflected in the increasing quality and efficiency of our services. In the first nine months of 2013, approximately 2,100 courses were administered to 1 million employees.

In order to improve the learning experience throughout Brazil, Fundação Bradesco, the Organization’s pioneer initiative with 40 schools located in all Brazilian states and the Federal District, with a special emphasis on socially and economically underprivileged regions, has developed an extensive social and educational program. This year, the estimated budget of R$460.961 million will provide free, high-quality education to: a) 106,843 students enrolled in its schools in the following levels: basic education (kindergarten to high school) and vocational training - high school, youth and adult education; and preliminary and continuing vocational training, which focuses on creating jobs and income; b) around 350 thousand students who will complete at least one of the distance-learning courses (EaD) available on the e-learning portal; and c) 68,323 beneficiaries in partnership projects and initiatives, including the Digital Inclusion Centers (CIDs), the Educa+Ação  program and technology courses (Educar and Aprender). The approximately 47 thousand students enrolled in the basic education system also receive uniforms, school supplies, meals, and medical and dental assistance free of charge.

The Bradesco Sports and Education Program has been supporting the social inclusion and citizenship of children and teenagers through sports, combining education, health and well-being projects, for more than 26 years. In Osasco (SP), it maintains 16 Training and Specialist Centers to teach women’s basketball and volleyball in its Sports Development Center, Fundação Bradesco schools, private schools and municipal sports centers. Currently, around 2 thousand girls aged between 8 and 20 are taking part in the program, reinforcing Bradesco’s commitment to defending a country that is giving increasing value to recognizing talent, effort and the full exercise of citizenship.

Bradesco received the following honors in the period:

·       Brazil’s most valuable brand, according to the 2013 ranking of the consulting firm Brand Finance;

·       Most valuable brand in Latin America, according to a survey by the consulting firm BrandAnalytics/Millward Brown published in the Financial Times

·       Most profitable private bank in Latin America and the United States, according to a survey by the consulting firm Economatica;

·       For the second consecutive year, Bradesco was elected the Best Bank in Brazil in the 2013 Excellence Awards, the most important international award in the financial sector granted by Euromoney magazine; 

·       Best ranked Brazilian private institution in the Fortune  magazine ranking, which lists the world’s 500 largest companies;

·       Brazilian bank with the best service in the country, including in credit cards, according to a survey by Exame magazine in association with the Brazilian Institute of Customer Relations – IBRC; and

·       Best Bank to Work For in Brazil, according to Guia 2013 Você S/A – The Best Companies to Work For. It was also elected one of Best Companies to Work For in Brazil, according to a survey by Época magazine, assessed by the Great Place to Work Institute, the world’s leading people management advisory firm.

These achievements confirm the Bradesco Organization’s commitment to and strategy of exceeding expectations and always offering highly effective products, services and solutions with the highest standards of quality. We would like to thank our shareholders and customers for their trust and support, as well as our employees and other personnel for their dedicated efforts.

 

Cidade de Deus, October 18, 2013

The Board of Directors and
Board of Executive Officers

(*) Excludes the mark-to-market effect of available-for- sale  securities recorded under shareholders' equity.

 


106             Report on Economic and Financial Analysis – September 2013 


 

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

Consolidated Statement of Financial Position - R$ thousand

 

Assets

2013

2012

September

June

September

Current assets

618,954,672

601,883,754

612,443,567

Cash and due from banks (Note 6)

16,427,082

16,179,775

12,943,991

Interbank investments (Notes 3d and 7)

144,036,291

146,391,618

125,892,805

Investments in federal funds purchased and securities sold under agreements to repurchase

137,096,987

139,789,912

117,856,744

Interbank deposits

6,971,607

6,602,636

8,037,180

Allowance for loan losses

(32,303)

(930)

(1,119)

Securities and derivative financial instruments (Notes 3e, 3f, 8 and 32b)

212,018,338

197,622,811

241,899,736

Own portfolio

191,265,444

165,330,778

176,499,275

Subject to repurchase agreements

16,755,937

27,292,429

57,957,328

Derivative financial instruments (Notes 3f, 8e II and 32b)

2,549,820

2,374,661

2,585,305

Underlying guarantee provided

1,447,137

1,784,978

4,008,664

Securities subject to unrestricted repurchase agreements

-

839,965

849,164

Interbank accounts

50,930,902

50,930,612

55,071,776

Unsettled payments and receipts

1,335,700

608,839

768,037

Reserve requirement (Note 9):

     

- Reserve requirement - Brazilian Central Bank

49,472,675

50,247,046

54,222,409

- National treasury - rural loans

578

578

578

- National Housing System (SFH)

4,092

3,025

2,243

Correspondent banks

117,857

71,124

78,509

Interdepartmental accounts

614,459

649,691

654,931

Internal transfer of funds

614,459

649,691

654,931

Loans (Notes 3g, 10 and 32b)

126,525,046

125,590,039

121,870,197

Loans:

     

- Public sector

100,163

106,606

338,055

- Private sector

139,582,729

138,529,404

134,108,179

Allowance for loan losses (Notes 3g, 10f, 10g and 10h)

(13,157,846)

(13,045,971)

(12,576,037)

Leasing (Notes 2, 3g, 10 and 32b)

2,913,101

3,247,669

4,370,926

Leasing receivables:

     

- Private sector

5,819,479

6,418,871

8,516,508

Unearned income from leasing

(2,594,056)

(2,825,360)

(3,663,648)

Allowance for leasing losses (Notes 3g, 10f, 10g and 10h)

(312,322)

(345,842)

(481,934)

Other receivables

62,491,742

58,441,498

47,273,435

Receivables on sureties and guarantees honored (Note 10a-3)

20,605

22,539

7,230

Foreign exchange portfolio (Note 11a)

16,763,694

12,603,475

11,243,408

Receivables

771,582

747,051

678,519

Securities trading

1,326,546

4,180,999

3,309,379

Specific receivables

2,737

2,761

2,503

Insurance and reinsurance receivables and reinsurance assets – technical reserves

3,534,583

3,462,377

2,780,945

Sundry (Note 11b)

40,957,046

38,288,768

29,976,066

Allowance for other loan losses (Notes 3g, 10f, 10g and 10h)

(885,051)

(866,472)

(724,615)

Other assets (Note 12)

2,997,711

2,830,041

2,465,770

Other assets

1,438,684

1,293,444

1,259,762

Provision for losses

(540,394)

(519,587)

(621,824)

Prepaid expenses (Notes 3i and 12b)

2,099,421

2,056,184

1,827,832

Long-term receivables

273,408,836

279,237,449

227,852,187

Interbank investments (Notes 3d and 7)

930,315

1,093,041

879,572

 

 

 

 

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

 

 

Bradesco 107            


 

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

 

Consolidated Statement of Financial Position - R$ thousand

 

 

Assets

2013

2012

September

June

September

Interbank investments

930,315

1,093,041

879,572

Securities and derivative financial instruments (Notes 3e, 3f, 8 and 32b)

101,660,955

111,404,163

77,637,517

Own portfolio

41,864,953

52,647,547

51,751,401

Subject to repurchase agreements

53,982,800

49,069,201

24,498,921

Derivative financial instruments (Notes 3f, 8e II and 32b)

758,543

862,972

514,354

Subject to the Brazilian Central Bank

-

47,224

-

Privatization currencies

66,741

69,604

75,222

Underlying guarantees provided

4,370,674

8,100,563

797,619

Securities subject to unrestricted repurchase agreements

617,244

607,052

-

Interbank accounts

575,787

569,016

549,063

Reserve requirement (Note 9):

     

- SFH

575,787

569,016

549,063

Loans (Notes 3g, 10 and 32b)

134,228,511

129,753,104

112,785,040

Loans:

     

- Public sector

71,233

75,531

138,620

- Private sector

141,067,976

136,614,551

119,431,942

Allowance for loan losses (Notes 3g, 10f, 10g and 10h)

(6,910,698)

(6,936,978)

(6,785,522)

Leasing (Notes 2, 3g, 10 and 32b)

2,652,319

2,810,710

3,537,135

Leasing receivables:

     

- Private sector

5,824,715

6,261,672

7,865,903

Unearned income from leasing

(2,972,858)

(3,198,846)

(3,987,493)

Allowance for leasing losses (Notes 3g, 10f, 10g and 10h)

(199,538)

(252,116)

(341,275)

Other receivables

31,648,241

31,949,379

30,832,996

Receivables

63,831

27,011

39,265

Securities trading

277,994

269,650

131,178

Sundry (Note 11b)

31,317,322

31,660,540

30,668,041

Allowance for loan losses (Notes 3g, 10f, 10g and 10h)

(10,906)

(7,822)

(5,488)

Other assets (Note 12)

1,712,708

1,658,036

1,630,864

Other assets

-

-

164

Prepaid expenses (Notes 3i and 12b)

1,712,708

1,658,036

1,630,700

Permanent assets

15,330,618

15,576,165

15,992,229

Investments (Notes 3j, 13 and 32b)

1,909,648

1,920,417

1,907,178

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

1,430,183

1,440,183

1,415,539

Other investments

753,355

754,227

765,592

Allowance for losses

(273,890)

(273,993)

(273,953)

Premises and equipment (Notes 3k and 14)

4,392,074

4,464,008

4,499,596

Premises

1,358,294

1,342,235

1,289,384

Other assets

10,038,106

9,881,431

9,252,973

Accumulated depreciation

(7,004,326)

(6,759,658)

(6,042,761)

Intangible assets (Notes 3l and 15)

9,028,896

9,191,740

9,585,455

Intangible assets

17,142,670

17,581,168

16,094,453

Accumulated amortization

(8,113,774)

(8,389,428)

(6,508,998)

Total

907,694,126

896,697,368

856,287,983

 

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

 

 

108             Report on Economic and Financial Analysis - September 2013 


 

 

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

 

Consolidated Statement of Financial Position - R$ thousand

 

Liabilities

2013

2012

September

June

September

Current liabilities

616,862,601

610,203,074

565,085,672

Deposits (Notes 3n and 16a)

159,535,717

149,275,466

140,689,185

Demand deposits

39,455,794

36,586,408

33,627,630

Savings deposits

76,487,681

72,627,265

65,540,064

Interbank deposits

630,881

485,693

252,806

Time deposits (Notes 16a and 32b)

42,961,361

39,576,100

41,268,685

Federal funds purchased and securities sold under agreements to repurchase (Notes 3n and 16b)

240,169,812

248,966,584

222,559,493

Own portfolio

108,060,765

117,565,530

113,035,061

Third-party portfolio

123,414,339

110,974,509

97,004,669

Unrestricted portfolio

8,694,708

20,426,545

12,519,763

Funds from issuance of securities (Notes 16c and 32b)

23,427,331

24,842,697

28,364,747

Mortgage and real estate notes, letters of credit and others

19,297,444

20,388,900

23,388,301

Securities issued abroad

4,129,887

4,453,797

4,976,446

Interbank accounts

1,690,733

1,014,942

902,062

Correspondent banks

1,690,733

1,014,942

902,062

Interdepartmental accounts

3,114,624

2,777,590

2,747,108

Third-party funds in transit

3,114,624

2,777,590

2,747,108

Borrowing (Notes 17a and 32b)

11,394,227

10,050,917

9,248,622

Borrowing in Brazil - other institutions

4,481

3,776

2,140

Borrowing abroad

11,389,746

10,047,141

9,246,482

Onlending in Brazil - official institutions (Notes 17b and 32b)

11,949,437

11,570,961

13,792,651

National treasury

36,673

17,444

116,773

Brazilian Development Bank (BNDES)

3,833,412

3,744,213

5,093,958

Caixa Econômica Federal - Federal savings bank (CEF)

21,193

20,900

19,789

Fund for financing the acquisition of industrial machinery and equipment (Finame)

8,058,159

7,788,404

8,560,879

Other institutions

-

-

1,252

Onlending abroad (Notes 17b and 32b)

163,889

136,862

124,399

Onlending abroad

163,889

136,862

124,399

Derivative financial instruments (Notes 3f, 8e II and 32b)

2,383,241

2,368,516

3,418,049

Derivative financial instruments

2,383,241

2,368,516

3,418,049

Technical reserves for insurance, pension plans and capitalization bonds (Notes 3o and 21)

107,688,061

106,516,946

93,179,728

Other liabilities

55,345,529

52,681,593

50,059,628

Payment of taxes and other contributions

3,551,787

3,379,189

3,228,428

Foreign exchange portfolio (Note 11a)

10,322,654

5,601,398

3,765,147

Social and statutory

1,806,690

1,770,785

1,748,713

Tax and social security (Note 20a)

6,020,478

5,360,436

5,857,307

Securities trading

1,913,416

5,804,401

4,880,677

Financial and development funds

4,125

1,230

1,230

Subordinated debts (Notes 19 and 32b)

1,884,933

2,311,545

4,397,055

Sundry (Note 20b)

29,841,446

28,452,609

26,181,071

Long-term liabilities

222,530,298

219,223,705

223,949,769

Deposits (Notes 3n and 16a)

57,241,678

59,210,059

72,180,416

Interbank deposits

210,254

213,191

69,878

Time deposits (Notes 16a and 32b)

57,031,424

58,996,868

72,110,538

Federal funds purchased and securities sold under agreements to repurchase (Notes 3n and 16b)

18,410,121

17,858,536

22,978,124

 

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

 

Bradesco 109            


 

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

 

Consolidated Statement of Financial Position - R$ thousand

 

Liabilities

2013

2012

September

June

September

Own portfolio

18,410,121

17,858,536

22,978,124

Funds from issuance of securities (Notes 16c and 32b)

31,999,325

28,977,913

25,445,465

Mortgage and real estate notes, letters of credit and others

24,654,400

21,311,125

16,424,785

Securities issued abroad

7,344,925

7,666,788

9,020,680

Borrowing (Notes 17a and 32b)

595,639

1,036,810

902,896

Borrowing in Brazil - other institutions

7,717

6,879

7,277

Borrowing abroad

587,922

1,029,931

895,619

Onlending in Brazil - official institutions (Notes 17b and 32b)

27,203,641

26,325,469

21,329,874

BNDES

8,206,431

8,116,776

7,124,721

CEF

23,320

28,165

40,962

FINAME

18,972,244

18,178,885

14,163,607

Other institutions

1,646

1,643

584

Derivative financial instruments (Notes 3f, 8e II and 32b)

854,494

772,057

729,662

Derivative financial instruments

854,494

772,057

729,662

Technical reserves for insurance, pension plans and capitalization bonds (Notes 3o and 21)

25,865,604

25,301,917

24,627,726

Other liabilities

60,359,796

59,740,944

55,755,606

Tax and social security (Note 20a)

19,906,794

19,695,567

20,199,624

Subordinated debts (Notes 19 and 32b)

34,250,390

33,910,561

30,109,686

Sundry (Note 20b)

6,202,612

6,134,816

5,446,296

Deferred income

676,195

661,074

619,391

Deferred income

676,195

661,074

619,391

Non-controlling interests in subsidiaries (Note 22)

591,640

582,002

586,073

Shareholders' equity (Note 23)

67,033,392

66,027,513

66,047,078

Capital:

     

- Domiciled in Brazil

37,622,511

37,622,549

29,721,739

- Domiciled abroad

477,489

477,451

378,261

Capital reserves

11,441

11,441

11,441

Profit reserves

32,006,076

30,020,791

32,297,034

Asset valuation adjustments

(2,821,876)

(1,907,418)

3,835,904

Treasury shares (Notes 23d and 32b)

(262,249)

(197,301)

(197,301)

Attributable to equity holders of the Parent Company

67,625,032

66,609,515

66,633,151

Total

907,694,126

896,697,368

856,287,983

 

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

 


110             Report on Economic and Financial Analysis - September 2013 


 

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

 

Consolidated Income Statement - R$ thousand

 

 

2013

2012

3rd Quarter

2nd Quarter

September

September

Revenue from financial intermediation

25,116,565

23,155,110

69,481,015

73,910,089

Loans (Note 10j)

13,400,305

13,104,591

38,769,344

37,656,167

Leasing (Note 10j)

192,437

201,649

600,359

949,581

Operations with securities (Note 8h)

7,542,339

7,960,885

21,364,504

22,679,170

Financial income from insurance, pension plans and capitalization bonds (Note 8h)

2,624,719

1,685,479

6,371,102

10,682,664

Derivative financial instruments (Note 8h)

(67,050)

(1,446,665)

(1,670,889)

(2,222,182)

Foreign exchange operations (Note 11a)

529,507

903,619

1,702,441

919,606

Reserve requirement (Note 9b)

835,016

699,612

2,197,566

3,170,405

Sale or transfer of financial assets

59,292

45,940

146,588

74,678

 

 

 

 

 

Financial intermediation expenses

16,644,148

16,757,928

46,158,612

48,489,842

Federal funds purchased and securities sold under agreements to repurchase (Note 16e)

10,582,395

9,651,675

28,079,777

27,911,151

Adjustment for inflation and interest on technical reserves for insurance, pension plans and capitalization bonds (Note 16e)

1,923,706

840,150

3,832,783

6,173,700

Borrowing and onlending (Note 17c)

877,674

2,658,178

3,902,691

3,904,454

Allowance for loan losses (Notes 3g, 10g and 10h)

3,260,373

3,607,925

10,343,361

10,500,537

 

 

 

 

 

Gross income from financial intermediation

8,472,417

6,397,182

23,322,403

25,420,247

 

 

 

 

 

Other operating income (expenses)

(3,781,335)

(3,431,635)

(10,912,003)

(13,458,920)

Fee and commission income (Note 24)

4,908,469

4,886,403

14,303,087

12,500,913

Other fee and commission income

3,850,828

3,882,630

11,304,576

9,656,513

Income from banking fees

1,057,641

1,003,773

2,998,511

2,844,400

Insurance, pension plan and capitalization bond retained premiums (Notes 3o and 21d)

11,006,622

13,188,684

35,096,136

30,870,015

Net premiums written

11,069,123

13,238,499

35,260,284

31,091,862

Reinsurance premiums

(62,501)

(49,815)

(164,148)

(221,847)

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

(4,077,542)

(6,798,003)

(15,564,188)

(16,419,439)

Retained claims (Note 3o)

(4,106,563)

(3,724,791)

(11,380,655)

(9,652,124)

Capitalization bond draws and redemptions (Note 3o)

(1,108,278)

(1,011,808)

(2,991,662)

(2,399,993)

Insurance, pension plan and capitalization bond selling expenses (Note 3o)

(612,786)

(626,249)

(1,875,144)

(1,656,432)

Payroll and related benefits (Note 25)

(3,345,552)

(3,191,052)

(9,596,066)

(9,044,412)

Other administrative expenses (Note 26)

(3,600,659)

(3,529,562)

(10,498,702)

(10,059,508)

Tax expenses (Note 27)

(964,050)

(828,512)

(2,932,536)

(2,956,775)

Equity in the earnings (losses) of unconsolidated companies (Note 13b)

2,007

11,888

17,227

103,367

Other operating income (Note 28)

869,670

862,505

2,595,556

2,453,998

Other operating expenses (Note 29)

(2,752,673)

(2,671,138)

(8,085,056)

(7,198,530)

Operating income

4,691,082

2,965,547

12,410,400

11,961,327

Non-operating income (loss) (Note 30)

(104,012)

76,617

(85,879)

(211,585)

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

4,587,070

3,042,164

12,324,521

11,749,742

Income tax and social contribution (Notes 34a and 34b)

(1,500,818)

(64,550)

(3,313,908)

(3,207,801)

Non-controlling interests in subsidiaries

(22,262)

(28,895)

(78,785)

(54,060)

Net income

3,063,990

2,948,719

8,931,828

8,487,881

                                                                                                                                                                                             

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

Bradesco 111            


 

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

 

Statement of Changes in Shareholders’ Equity - R$ thousand

 

Events

Paid-in Capital

Capital reserves

Profit reserves

Asset valuation adjustments

Treasury shares

Retained earnings (accumulated losses)

 

Total

Share premium

Legal

Statutory

Bradesco

Subsidiaries

 

Balances on December 31, 2011

30,100,000

11,441

3,269,412

23,463,119

(328,343)

(750,856)

(183,109)

-

55,581,664

Acquisition of treasury shares

-

-

-

-

-

-

(14,192)

-

(14,192)

Asset valuation adjustments

-

-

-

-

615,039

4,300,064

-

-

4,915,103

Net income

-

-

-

-

-

-

-

8,487,881

8,487,881

Allocations:

-   Reserves 

-

-

424,394

5,140,109

-

-

-

(5,564,503)

-

 

-   Interest on shareholders’ equity paid

-

-

-

-

-

-

-

(2,556,170)

(2.556.170)

 

-   Dividends paid

-

-

-

-

-

-

-

(367,208)

(367.208)

Balances on September 30, 2012

30,100,000

11,441

3,693,806

28,603,228

286,696

3,549,208

(197,301)

-

66,047,078

 

 

 

 

 

 

 

 

 

 

Balances on March 31, 2013

38,100,000

11,441

3,984,430

24,125,764

94,390

3,323,374

(197,301)

-

69,442,098

Asset valuation adjustments

-

-

-

-

(2,095,078)

(3,230,104)

-

-

(5,325,182)

Net income

-

-

-

-

-

-

-

2,948,719

2,948,719

Allocations: - Reserves 

-

-

147,436

1,763,161

-

-

-

(1,910,597)

-

- Interest on shareholders’ equity paid and/or provisioned

-

-

-

-

-

-

-

(1,038,122)

(1,038,122)

Balances on June 30, 2013

38,100,000

11,441

4,131,866

25,888,925

(2,000,688)

93,270

(197,301)

-

66,027,513

Acquisition of treasury shares

-

-

-

-

-

-

(64,948)

-

(64,948)

Asset valuation adjustments

-

-

-

-

(326,975)

(587,483)

-

-

(914,458)

Net income

-

-

-

-

-

-

-

3,063,990

3,063,990

Allocations:

-   Reserves 

-

-

153,199

1,832,086

-

-

-

(1,985,285)

-

 

-   Interest on shareholders’ equity paid and/or provisioned

-

-

-

-

-

-

-

(1,078,705)

(1.078.705)

Balances on September 30, 2013

38,100,000

11,441

4,285,065

27,721,011

(2,327,663)

(494,213)

(262,249)

-

67,033,392

 

 

 

 

 

 

 

 

 

 

Balances on December 31, 2012

30,100,000

11,441

3,838,474

30,380,303

886,689

5,027,853

(197,301)

-

70,047,459

Capital increase through reserves

8,000,000

-

-

(8,000,000)

-

-

-

-

-

Acquisition of treasury shares

-

-

-

-

-

-

(64,948)

-

(64,948)

Asset valuation adjustments

-

-

-

-

(3,214,352)

(5,522,066)

-

-

(8,736,418)

Net income

-

-

-

-

-

-

-

8,931,828

8,931,828

Allocations:

-   Reserves 

-

-

446,591

5,340,708

-

-

-

(5,787,299)

-

 

-   Interest on shareholders’ equity paid and/or provisioned

-

-

-

-

-

-

-

(3,144,529)

(3.144.529)

Balances on September 30, 2013

38,100,000

11,441

4,285,065

27,721,011

(2,327,663)

(494,213)

(262,249)

-

67,033,392

 

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

 

112             Report on Economic and Financial Analysis - September 2013 


 

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

 

Value Added Statements - R$ thousand

 

Description

2013

2012

3rd Quarter

%

2nd Quarter

%

September

%

September

%

1 - Revenue

26,147,007

287.0

24,003,995

330.3

72,004,361

282.6

72,521,485

298.0

1.1) Financial intermediation

25,116,565

275.7

23,155,110

318.6

69,481,015

272.7

73,910,089

303.8

1.2) Fees and commissions

4,908,469

53.9

4,886,403

67.2

14,303,087

56.1

12,500,913

51.4

1.3) Allowance for loan losses

(3,260,373)

(35.8)

(3,607,925)

(49.6)

(10,343,361)

(40.6)

(10,500,537)

(43.2)

1.4) Other

(617,654)

(6.8)

(429,593)

(5.9)

(1,436,380)

(5.6)

(3,388,980)

(14.0)

2 - Financial intermediation expenses

(13,383,775)

(146.9)

(13,150,003)

(180.9)

(35,815,251)

(140.6)

(37,989,305)

(156.1)

3 - Inputs acquired from third-parties

(2,946,135)

(32.3)

(2,891,625)

(39.9)

(8,586,369)

(33.7)

(8,277,539)

(34.0)

Material, water, electricity and gas

(132,107)

(1.5)

(130,625)

(1.8)

(397,068)

(1.6)

(432,170)

(1.8)

Outsourced services

(900,261)

(9.9)

(873,488)

(12.0)

(2,602,040)

(10.2)

(2,561,582)

(10.5)

Communication

(399,368)

(4.4)

(402,904)

(5.5)

(1,194,817)

(4.7)

(1,241,179)

(5.1)

Financial system services

(186,591)

(2.0)

(188,826)

(2.6)

(554,641)

(2.2)

(488,069)

(2.0)

Advertising and marketing

(162,713)

(1.8)

(169,129)

(2.3)

(492,831)

(1.9)

(522,969)

(2.1)

Transport

(214,966)

(2.4)

(205,298)

(2.8)

(619,071)

(2.4)

(641,641)

(2.6)

Data processing

(329,952)

(3.6)

(315,817)

(4.3)

(945,163)

(3.7)

(807,632)

(3.3)

Maintenance and repairs

(168,298)

(1.8)

(162,396)

(2.2)

(483,878)

(1.9)

(438,953)

(1.8)

Security and surveillance

(123,968)

(1.4)

(123,850)

(1.7)

(363,359)

(1.4)

(317,011)

(1.3)

Travel

(38,144)

(0.4)

(33,571)

(0.5)

(99,122)

(0.4)

(100,542)

(0.4)

Other

(289,767)

(3.1)

(285,721)

(4.2)

(834,379)

(3.3)

(725,791)

(3.1)

4 -   Gross value added (1-2-3)

9,817,097

107.8

7,962,367

109.5

27,602,741

108.3

26,254,641

107.9

5 -   Depreciation and amortization

(710,277)

(7.8)

(706,599)

(9.7)

(2,140,815)

(8.4)

(2,028,827)

(8.3)

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

9,106,820

100.0

7,255,768

99.8

25,461,926

99.9

24,225,814

99.6

7 -   Value added received through transfer

2,007

-

11,888

0.2

17,227

0.1

103,367

0.4

Equity in the earnings (losses) of unconsolidated companies

2,007

-

11,888

0.2

17,227

0.1

103,367

0.4

8 -   Value added to distribute (6+7)

9,108,827

100.0

7,267,656

100.0

25,479,153

100.0

24,329,181

100.0

9 -   Value added distributed

9,108,827

100.0

7,267,656

100.0

25,479,153

100.0

24,329,181

100.0

9.1) Personnel 

2,902,340

32.0

2,769,554

38.1

8,337,859

32.9

7,828,526

32.3

Payroll

1,552,440

17.0

1,476,967

20.3

4,465,123

17.5

4,220,312

17.3

Benefits

679,317

7.5

654,054

9.0

1,990,737

7.8

1,839,552

7.6

Government Severance Indemnity Fund for Employees (FGTS)

151,782

1.7

140,390

1.9

428,485

1.7

384,358

1.6

Other

518,801

5.8

498,143

6.9

1,453,514

5.9

1,384,304

5.8

9.2) Tax, fees and contributions

2,908,080

31.9

1,314,560

18.1

7,504,651

29.4

7,380,462

30.3

Federal

2,753,469

30.2

1,154,155

15.9

7,035,307

27.6

6,962,144

28.6

State

3,436

-

2,688

-

7,829

-

7,680

-

Municipal

151,175

1.7

157,717

2.2

461,515

1.8

410,638

1.7

9.3) Value distributed to providers of capital

212,155

2.3

205,928

2.8

626,030

2.4

578,252

2.3

Rentals

209,355

2.3

203,295

2.8

617,933

2.4

570,172

2.3

Asset leasing

2,800

-

2,633

-

8,097

-

8,080

-

9.4) Value distributed to shareholders

3,086,252

33.8

2,977,614

41.0

9,010,613

35.3

8,541,941

35.1

Interest on shareholders’ equity/dividends

1,078,705

11.8

1,038,122

14.3

3,144,529

12.3

2,923,378

12.0

Retained earnings

1,985,285

21.8

1,910,597

26.3

5,787,299

22.7

5,564,503

22.9

Non-controlling interests in retained earnings

22,262

0.2

28,895

0.4

78,785

0.3

54,060

0.2

 

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


Bradesco 113            


 

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

 

Consolidated Statement of Cash Flows - R$ thousand

 

 

2013

2012

3rd Quarter

2nd Quarter

September

September

Cash flow from operating activities:

 

 

 

 

Net Income before income tax and social contribution

4,587,070

3,042,164

12,324,521

11,749,742

Adjustments to net income before income tax and social contribution

6,822,328

5,952,793

19,370,131

21,728,025

Allowance for loan losses

3,260,373

3,607,925

10,343,361

10,500,537

Depreciation and amortization

710,277

706,599

2,140,815

2,028,827

Expenses with civil, labor and tax provisions

829,836

914,548

3,005,756

2,846,728

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

1,923,706

840,150

3,832,783

6,173,700

Equity in the earnings (losses) of unconsolidated companies

(2,007)

(11,888)

(17,227)

(103,367)

(Gain)/loss on sale of investments

(30,205)

(166,635)

(196,771)

(33,419)

(Gain)/loss on sale of fixed assets

5,241

4,967

16,994

6,992

(Gain)/loss on sale of foreclosed assets

105,347

48,031

191,853

145,881

Other

19,760

9,096

52,567

162,146

Adjusted net income before taxes

11,409,398

8,994,957

31,694,652

33,477,767

Decrease in interbank investments

19,875,882

102,958,517

80,543,482

13,081,022

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

(17,675,342)

1,260,439

12,857,048

(5,515,055)

(Increase)/decrease in interbank and interdepartmental accounts

266,625

579,902

(1,700,737)

(1,323,538)

(Increase) in loan and leasing

(8,153,457)

(9,431,490)

(29,061,250)

(23,144,554)

(Increase) in insurance and reinsurance receivables and reinsurance assets – technical reserves

(72,206)

(244,076)

(823,638)

(455,829)

(Increase)/decrease in technical reserves for insurance, pension plans and capitalization bonds

(188,904)

3,612,115

5,503,462

7,980,762

Increase/(decrease) in deferred income

15,121

28,484

18,548

(51,938)

(Increase) in other receivables and other assets

(3,181,788)

(5,227,708)

(5,713,047)

(5,677,072)

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

774,371

18,382

(1,520,258)

16,988,347

Increase/(decrease) in deposits

8,291,870

2,615,391

4,919,871

(4,554,626)

Increase/(decrease) in federal funds purchased and securities sold under agreements to repurchase

(8,245,187)

(14,220,000)

2,988,781

48,089,391

Increase in funds from issuance of securities

1,606,046

5,988,346

4,067,349

12,288,049

Increase/(decrease) in borrowings and onlending

2,185,814

2,911,743

7,120,676

(7,848,496)

Increase/(decrease) in other liabilities

1,824,483

(809,084)

(1,015,337)

8,719,902

Income tax and social contribution paid

(814,901)

(794,197)

(5,251,389)

(5,241,759)

Net cash provided by/(used in) operating activities

7,917,825

98,241,721

104,628,211

86,812,373

Cash flow from investing activities:

 

 

 

 

(Purchases)/proceeds from held-to-maturity securities

(64,537)

217,907

125,426

(592,086)

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

17,991,837

6,689,094

45,950,770

82,470,195

Proceeds from sale of foreclosed assets

170,783

128,631

375,394

140,562

Sale of investments

39,212

196,375

237,647

130,964

Proceeds from the sale of premises and equipment and operating leased assets

92,159

128,471

356,457

328,133

Purchases of available-for-sale securities

(6,374,890)

(21,348,433)

(67,252,760)

(121,800,183)

Foreclosed asset acquisitions

(460,577)

(309,936)

(989,142)

(592,276)

Investment acquisitions

(8,829)

(75,111)

(85,271)

(9,480)

Premises and equipment and operating leased asset acquisitions

(250,722)

(231,470)

(828,167)

(1,209,325)

Intangible asset acquisitions

(299,091)

(709,957)

(2,022,311)

(1,809,198)

Dividends and interest on shareholders' equity received

95,203

143,873

275,194

71,511

Net cash provided by/(used in) investing activities

10,930,548

(15,170,556)

(23,856,763)

(42,871,183)

Cash flow from financing activities:

 

 

 

 

Increase/(decrease) in subordinated debts

(86,783)

1,164,768

1,283,609

7,596,650

Dividends and interest on shareholders’ equity paid

(1,078,882)

(241,354)

(3,867,385)

(3,520,120)

Non-controlling interest

(12,624)

(51,495)

(75,339)

(83,245)

Acquisition of own shares

(64,948)

-

(64,948)

(14,192)

Net cash provided by/(used in) financing activities

(1,243,237)

871,919

(2,724,063)

3,979,093

Net increase/(decrease) in cash and cash equivalents

17,605,136

83,943,084

78,047,385

47,920,283

Cash and cash equivalents - at the beginning of the period

107,997,318

24,054,234

47,555,069

36,860,152

Cash and cash equivalents - at the end of the period

125,602,454

107,997,318

125,602,454

84,780,435

Net increase/(decrease) in cash and cash equivalents

17,605,136

83,943,084

78,047,385

47,920,283

 

The accompanying Notes are an integral part of these Financial Statements

 

114             Report on Economic and Financial Analysis - September 2013 



 

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

 

Notes to the Financial Statements Index

 

Notes to the Financial Statements of Bradesco are as follows:

Page

1) OPERATIONS

116

2) PRESENTATION OF THE FINANCIAL STATEMENTS

116

3) SIGNIFICANT ACCOUNTING PRACTICES

118

4) INFORMATION FOR COMPARISON PURPOSES

126

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

127

6) CASH AND CASH EQUIVALENTS

128

7) INTERBANK INVESTMENTS

129

8) SECURITIES AND DERIVATIVE FINANCIAL INSTRUMENTS

130

9) INTERBANK ACCOUNTS - RESERVE REQUIREMENT

143

10) LOANS

144

11) OTHER RECEIVABLES

156

12) OTHER ASSETS

158

13) INVESTMENTS

158

14) PREMISES AND EQUIPMENT

160

15) INTANGIBLE ASSETS

161

16) DEPOSITS, FEDERAL FUNDS PURCHASED AND SECURITIES SOLD UNDER AGREEMENTS TO REPURCHASE AND FUNDS FROM ISSUANCE OF SECURITIES

162

17) BORROWING AND ONLENDING

166

18) PROVISIONS, CONTINGENT ASSETS AND LIABILITIES AND LEGAL LIABILITIES - TAX AND SOCIAL SECURITY

167

19) SUBORDINATED DEBT

171

20) OTHER LIABILITIES

174

21) INSURANCE, PENSION PLANS AND CAPITALIZATION BONDS

175

22) NON-CONTROLLING INTERESTS IN SUBSIDIARIES

178

23) SHAREHOLDERS’ EQUITY (PARENT COMPANY)

178

24) FEE AND COMMISSION INCOME

181

25) PAYROLL AND RELATED BENEFITS

181

26) OTHER ADMINISTRATIVE EXPENSES

182

27) TAX EXPENSES

182

28) OTHER OPERATING INCOME

182

29) OTHER OPERATING EXPENSES

183

30) NON-OPERATING INCOME

183

31) RELATED-PARTY TRANSACTIONS (DIRECT AND INDIRECT)

184

32) FINANCIAL INSTRUMENTS

186

33) EMPLOYEE BENEFITS

197

34) INCOME TAX AND SOCIAL CONTRIBUTION

198

35) OTHER INFORMATION

202


Bradesco 115            


 

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

 

Notes to the Consolidated Financial Statements

 

1)   OPERATIONS 

Banco Bradesco S.A. (Bradesco) is a private-sector publicly traded company and Universal Bank that carries out all types of banking activities that it is authorized to do so through its commercial, foreign exchange, consumer financing and housing loan portfolios. The Bank has a number of other activities, either directly or indirectly, through its subsidiaries, particularly in leasing, investment banking, brokerage, consortium management, credit cards, real estate projects, insurance, pension plans and capitalization bonds. Operations are conducted within the context of the companies within the Bradesco Organization, working together in the market.

 

2)   PRESENTATION OF THE FINANCIAL STATEMENTS

Bradesco’s consolidated financial statements include the financial statements for Banco Bradesco, its foreign branches, subsidiaries and jointly-controlled entities, in Brazil and abroad, including SPEs (Special Purpose Entities). They were prepared based on accounting practices issued by Laws 4595/64 (Brazilian Financial System Law) and 6404/76 (Brazilian Corporate Law), along with amendments introduced by Laws 11638/07 and 11941/09 relating to the accounting of operations, associated with rules and instructions of the National Monetary Council (CMN) and the Brazilian Central Bank (Bacen), Brazilian Securities and Exchange Commission (CVM), where applicable, National Private Insurance Council (CNSP), Insurance Superintendence (Susep) and National Supplementary Healthcare Agency (ANS). The financial statements of leasing companies included in the consolidated information were prepared using finance leases, whereby leased fixed assets are classified as operating leases less the residual value paid in advance.

 

In the preparation of these consolidated financial statements, intercompany transactions, including investments, assets and liabilities, revenue, expenses and unrealized profit were eliminated and net income and shareholders’ equity attributable to the non-controlling interests were accounted for on a separate line. For jointly-controlled investments with other shareholders, assets, liabilities and income and loss were proportionally consolidated in the consolidated financial statements according to the interest on shareholders’ equity of each investee. Goodwill on the acquisition of investments in subsidiary/unconsolidated companies or jointly-controlled entities is included in investments and intangible assets (Note 15a). The foreign exchange variation from foreign branches or investments is presented in the income statement accounts together with changes in the value of the derivative financial instrument, borrowing or onlending operation to eliminate the effect of these investment hedge instruments.

 

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

 

Bradesco’s consolidated financial statements were approved by the Board of Directors on October 18, 2013.

 

116             Report on Economic and Financial Analysis – September 2013 


 

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

 

Notes to the Consolidated Financial Statements

 

Below are the primary direct and indirectly owned companies included in the consolidation:

 

Activity

Equity interest

2013

2012

September 30

June
30

September 30

Financial Area - Brazil

 

     

Alvorada Cartões, Crédito, Financiamento e Investimento S.A.

Banking

100.00%

100.00%

100.00%

Banco Alvorada S.A. (1)

Banking

99.99%

99.99%

99.95%

Banco Bradesco Financiamentos S.A.

Banking

100.00%

100.00%

100.00%

Banco Bankpar S.A.

Banking

100.00%

100.00%

100.00%

Banco Bradesco BBI S.A.

Investment bank

98.35%

98.35%

98.35%

Banco Boavista Interatlântico S.A.

Banking

100.00%

100.00%

100.00%

Bankpar Arrendamento Mercantil S.A.

Leasing

100.00%

100.00%

100.00%

Banco Bradesco Cartões S.A.

Cards

100.00%

100.00%

100.00%

Bradesco Administradora de Consórcios Ltda.

Consortium management

100.00%

100.00%

100.00%

Banco Bradesco BERJ S.A. (2)

Banking

100.00%

100.00%

100.00%

Bradesco Leasing S.A. Arrendamento Mercantil

Leasing

100.00%

100.00%

100.00%

Bradesco S.A. Corretora de Títulos e Valores Mobiliários

Brokerage

100.00%

100.00%

100.00%

BRAM - Bradesco Asset Management S.A. DTVM

Asset management

100.00%

100.00%

100.00%

Ágora Corretora de Títulos e Valores Mobiliários S.A.

Brokerage

100.00%

100.00%

100.00%

Banco Bradescard S.A.

Cards

100.00%

100.00%

100.00%

Cielo S.A. (3)

Services

28.65%

28.65%

28.65%

Cia. Brasileira de Soluções e Serviços - Alelo (3)

Services

50.01%

50.01%

50.01%

Tempo Serviços Ltda.

Services

100.00%

100.00%

100.00%

Financial Area - Abroad

 

     

Banco Bradesco Argentina S.A.

Banking

99.99%

99.99%

99.99%

Banco Bradesco Europa S.A.

Banking

100.00%

100.00%

100.00%

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

Banking

100.00%

100.00%

100.00%

Banco Bradesco New York Branch

Banking

100.00%

100.00%

100.00%

Bradesco Securities, Inc.

Brokerage

100.00%

100.00%

100.00%

Bradesco Securities, UK.

Brokerage

100.00%

100.00%

100.00%

Insurance, Pension Plan and Capitalization Bond Area

 

     

Atlântica Capitalização S.A. (5)

Capitalization bonds

-

-

100.00%

Bradesco Argentina de Seguros S.A.

Insurance

99.90%

99.90%

99.90%

Bradesco Auto/RE Companhia de Seguros

Insurance

100.00%

100.00%

100.00%

Bradesco Capitalização S.A.

Capitalization bonds

100.00%

100.00%

100.00%

Bradesco Saúde S.A.

Insurance/health

100.00%

100.00%

100.00%

Odontoprev S.A.

Dental care

43.50%

43.50%

43.50%

Bradesco Seguros S.A.

Insurance

100.00%

100.00%

100.00%

Bradesco Vida e Previdência S.A.

Pension plan/insurance

100.00%

100.00%

100.00%

Atlântica Companhia de Seguros

Insurance

100.00%

100.00%

100.00%

Other Activities

 

     

Andorra Holdings S.A.

Holding

100.00%

100.00%

100.00%

Bradseg Participações S.A.

Holding

100.00%

100.00%

100.00%

Bradescor Corretora de Seguros Ltda.

Insurance brokerage

100.00%

100.00%

100.00%

Bradesplan Participações Ltda.

Holding

100.00%

100.00%

100.00%

BSP Empreendimentos Imobiliários S.A.

Real estate

100.00%

100.00%

100.00%

Cia. Securitizadora de Créditos Financeiros Rubi

Credit acquisition

100.00%

100.00%

100.00%

Columbus Holdings S.A.

Holding

100.00%

100.00%

100.00%

Nova Paiol Participações Ltda.

Holding

100.00%

100.00%

100.00%

Scopus Tecnologia Ltda.

Information technology

100.00%

100.00%

100.00%

União Participações Ltda.

Holding

100.00%

100.00%

100.00%

(1)     Increase in equity interest through share acquisition in February 2013;

(2)     Currently Banco Berj S.A.;

(3)     Company proportionally consolidated, pursuant to CMN Resolution 2723/00 and CVM Rule 247/96;

(4)     The special purpose entity International Diversified Payment Rights Company is being consolidated. The company takes part in the securitization operation of future flow of payment orders received from overseas (Note 16d); and

(5)     Company merged into Bradesco Capitalização in October 2012.

Bradesco 117             


 

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

 

Notes to the Consolidated Financial Statements

 

3)   SIGNIFICANT ACCOUNTING PRACTICES

a)   Functional and Presentation Currencies

 

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

 

b)   Income and Expense Recognition

 

Income and expenses are recognized on an accrual basis together to determine the net income for the period to which they relate, regardless of receipt or payment of funds.

 

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

 

Floating rate or foreign-currency-indexed transactions are adjusted for inflation at the end of the reporting period.

 

Insurance and coinsurance premiums, net of premiums assigned to coinsurance and corresponding commissions, are recorded upon the issue of the related policies/certificates/indorsements and invoices, or upon the beginning of the effectiveness of risk in cases in which the risk begins before the issue, and recognized on a straight-line basis during the policies’ effective period through accrual and reversal of the unearned premium reserve of deferred acquisition costs. Revenues from premiums and the corresponding deferred acquisition costs, relating to existing risk but with no policy issued, are recorded in the income statement at the beginning of the risk coverage, based on estimated figures.

 

Income and expenses  arising from DPVAT insurance operations are recorded based on information provided by the Seguradora Líder dos Consórcios do Seguro DPVAT S.A.

 

Accepted coinsurance and retrocession operations are recorded based on the information received from other companies and IRB - Brasil Resseguros S.A., respectively. Reinsurance operations are recorded based on their financial records subject to analysis. Deferral of reinsurance premiums granted is consistent to the corresponding reinsurance premium and/or reinsurance contract.

 

Brokerage and acquisition of new health insurance operations are deferred and recorded in the income statement on a straight-line basis according to the average time beneficiaries stay in a plan, as measured by a technical study, as provided for in ANS Normative Rule 314/12.

 

Pension plan contributions and life insurance premiums covering survival are recognized in the income statement as they are received. Income from management fees paid by special-purpose investment funds are recognized on the accrual basis at contractual rates.

 

Income from capitalization bonds is recognized when it is effectively received. Income from expired capitalization plans is recorded after the statute of limitation, under Article 206 of the Brazilian Civil Code. The expenses for placement of capitalization bonds, classified as “Acquisition Costs,” are recognized when they are incurred. Technical reserves are recorded when the respective revenues are registered in books.

 

 

118             Report on Economic and Financial Analysis – September 2013 


 

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

 

Notes to the Consolidated Financial Statements

 

c)   Cash and cash equivalents

 

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

 

Cash and cash equivalents detailed balances are reflected in Note 6.

 

d)   Interbank investments

 

Unrestricted purchase and sale commitments are stated at their fair value. Other investments are stated at cost, plus income earned up to the end of the reporting period, net of any devaluation allowance, if applicable.

 

The breakdown, terms and proceeds relating to interbank investments are presented in Note 7.

 

e)   Securities - Classification

  

·       Trading securities - securities acquired for the purpose of being actively and frequently traded. They are recorded at cost, plus income earned and adjusted to market value recognized in profit or loss for the period;

 

·       Available-for-sale securities - securities that are not specifically intended for trading purposes or to be held to maturity. They are recorded at cost, plus income earned, which is recorded in profit or loss in the period and adjusted to market value within shareholders' equity, net of tax, which will be recognized in profit or loss only when effectively disposed; and

 

·       Held-to-maturity securities - securities intended and for the financial capacity to be held in the portfolio up to maturity. They are recorded at cost, plus earnings recognized in profit or loss for the period.

 

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

 

Classification, breakdown and segmentation of securities are presented in Note 8 (a to d).

 

f)    Derivative financial instruments (assets and liabilities)

 

Classified according to intended use by Management, on the date that the operation was contracted and considering if it was intended for hedging purposes or not.

 

Operations involving derivative financial instruments are designed to meet the Bank’s own needs in order to manage overall exposure, as well as to meet customer requests to manage their positions. Gains and losses are recorded in income or expenses accounts of the respective financial instruments.

 

Derivative financial instruments used to mitigate risk deriving from exposure to variations in the market value of financial assets and liabilities are designated as hedges and are classified according to their nature:

 

·       Market risk hedge: for financial instruments classified in this category as well as the hedge-related financial assets and liabilities, gains and losses, realized or not, are recorded in the income statement; and

 

Bradesco 119             


 

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

 

Notes to the Consolidated Financial Statements

 

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

 

A breakdown of amounts included in derivative financial instruments, in the balance sheet and off-balance-sheet accounts, is disclosed in Note 8 (e to h).

 

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

 

Loans and leasing, advances on foreign exchange contracts and other receivables with credit characteristics are classified according to their corresponding levels of risk in compliance with:
(i) the parameters established by CMN Resolution 2682/99, with nine levels of risk from “AA” (minimum risk) to “H” (maximum risk); and (ii) Management’s level of risk assessment. This assessment, which is carried out regularly, considers current economic conditions and past experience with loan losses, as well as specific and general risks relating to operations, debtors and guarantors. Moreover, the period of late payment defined in CMN Resolution 2682/99 is also considered to rate customer risk as follows:

 

Past-due period (1)

Customer rating

● from 15 to 30 days

B

● from 31 to 60 days

C

● from 61 to 90 days

D

● from 91 to 120 days

E

● from 121 to 150 days

F

● from 151 to 180 days

G

● more than 180 days

H

 

(1)  For transactions with terms of more than 36 months, past-due periods are doubled, as allowed under CMN Resolution 2682/99.

 

Interest and inflation adjustments on past-due transactions are only recognized up to the 59th day that they are past due. As from the 60th day, they are recognized in deferred income.

 

H-rated past-due 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 maintained at least at the same level as previously classified. 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 assessment to determine credit risk.

 

Type, values, terms, levels of risk, concentration, economic sector of the activity, renegotiation and income from loans, as well as the breakdown of expenses and statement of financial position accounts for the allowance for loan losses are presented in Note 10.

 

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

 

Income tax and social contribution credits, calculated on income tax losses, social contribution losses and temporary additions are recorded in “Other Receivables - Sundry” and the provisions for deferred tax liabilities on tax differences in leasing depreciation and mark-to-market adjustments on securities are recorded in “Other Liabilities - Tax and Social Security.” The income tax rate only applies to tax differences in leasing depreciation.

 

120             Report on Economic and Financial Analysis – September 2013 


 

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

 

Notes to the Consolidated Financial Statements

 

Tax credits on temporary additions are used and/or reversed against the corresponding provision. Tax credits on income tax and social contribution losses are used when taxable income is generated, under the 30% limit of the taxable profit for the period. Such tax credits are recorded based on current expectations on when the deduction can be used, considering technical studies and analyses carried out by Management.

 

The provision for income tax is calculated at 15% of taxable income plus a 10% surcharge. Social contribution on net income is calculated at 15% for financial institutions and insurance companies and at 9% for other companies.

 

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

 

Pursuant to Law 11941/09, changes in the criteria to recognize for revenue, costs and expenses included in the net income for the period, enacted by Law 11638/07 and by Articles 37 and 38 of
Law 11941/09, shall not affect taxable income, and, for tax purposes, accounting methods and criteria in force on December 31, 2007 are considered. For accounting purposes, the tax effects of adopting the aforementioned laws are recorded in the corresponding deferred tax assets and liabilities.

 

The breakdown of income tax and social contribution, showing the calculations, the origin and expected use of tax credits, as well as unrecorded tax credits, are presented in Note 34.

 

i)    Prepaid expenses

 

Prepaid expenses are represented by use of funds for future benefits or services, which are recognized in the profit or loss on an accrual basis.

 

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

 

Prepaid expenses are shown in details in Note 12b.

 

j)    Investments 

 

Investments in unconsolidated companies, with significant influence over the investee or with at least 20% of the voting rights, stated under the equity method of accounting.

 

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

 

Subsidiaries and jointly-controlled companies are consolidated, and a list of the main companies can be found in Note 2. A list of the unconsolidated companies, as well as other investments, is shown in Note 13.

 

k)   Premises and equipment

 

Relates to the tangible assets used by the Bank in its activities or used for that purpose, including those transactions which transfer risks, benefits and controls of the assets to the entity.

  

Premises and equipment are stated at cost, net of the accumulated depreciation, calculated using the straight-line method according to the estimated economic useful life of the asset, as follows: premises - 4% p.a.; furniture and fixtures, machinery and equipment - 10% p.a.; transport systems - 20% p.a.; and data processing systems - 20% to 50% p.a., and adjusted for impairment, where applicable.

 

The breakdown of asset costs and their corresponding depreciation, as well as the unrecorded surplus value for real estate and fixed asset ratios, is presented in Note 14.

 

 

Bradesco 121             


 

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

 

Notes to the Consolidated Financial Statements

 

l)    Intangible assets

 

Relates to the right over intangible assets used by the Bank in its activities or used for that purpose.

 

Intangible assets comprise:

 

·       Future profitability/customer portfolio acquired and acquiring the right to provide banking services: is recorded and amortized, as applicable, over the period in which the asset will directly and indirectly contribute to future cash flows and adjusted through impairment, where applicable; and

 

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

 

Goodwill and other intangible assets, including their changes by class, are broken down in Note 15.

 

m) Impairment  

 

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 even significant or extended decline in 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, when applicable, are presented in Note 15 (b and c).

 

n)   Deposits and federal funds purchased and securities sold under agreements to repurchase

 

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

 

A breakdown of securities recorded in deposits and federal funds purchased and securities sold under agreements to repurchase, as well as terms and amounts recognized in the statement of financial position and income statement, is presented in Note 16.

 

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

 

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

 

-        The unearned premium reserve (PPNG) is calculated on a daily prorated basis, using premiums net of coinsurance assignment, but including reinsurance transfer operations, is comprised of the portion corresponding to the periods of risk not arising from insurance policies less initial contracting costs, except for health insurance, and includes estimates for risks in effect but not issued (RVNE).

 

-        The unearned premium or contribution reserve (PPCNG) is calculated on a daily prorated basis considering health insurance premiums and recorded by the portion corresponding to the insurance contract risk periods to be elapsed, whose effectiveness has already started;

 

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

 

 

122             Report on Economic and Financial Analysis – September 2013 


 

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

 

Notes to the Consolidated Financial Statements

 

-       The reserve for unvested benefits relating to the individual health care plan portfolio covers the holder’s dependents for five years upon death, and it is calculated based on the time dependents are expected to remain in the plan up to the end of this five-year period; after this, it is calculated based on costs on the five-year-period plan, excluding payment of premiums;

 

-       The reserve for vested benefits relating to the individual health care plan portfolio comprises obligations under the terms of the contract relating to coverage of the health care plan, and premiums for the payment of insurers participating in the Bradesco Saúde – “GBS Plan” insurance, based on the present value of estimated future expenses with health care provided to dependents whose holders already deceased, as provided for in ANS Normative Resolution 75/04;

 

-       For Health Insurance, the reserve for incurred but not reported (IBNR) claims is calculated based on incurred but not paid (IBNP) claims less the balance of the reserve for unsettled claims (PSL) on the calculation date. A final estimate of IBNP claims based on monthly run-off triangles, which consider the claims ratio in the last 12 months, is prepared to calculate IBNP claims;

 

-       For other lines, the reserve for incurred but not reported (IBNR) claims is calculated based on incurred but not paid (IBNP) claims less the balance of the reserve for unsettled claims (PSL) on the calculation date. A final estimate of IBNP claims based on run-off triangles is prepared to calculate IBNP claims. The run-off triangles consider the historical development of claims paid in the last 14 semesters to determine a future projection per occurrence period;

 

-       The reserve for unsettled claims (PSL) considers all loss notices received up to the end of the reporting period and related costs, such as loss adjustment expenses, loss of suit, among others. The reserve is adjusted for inflation and includes all claims under litigation;

 

-       The reserve for redemptions and other amounts to be settled (PVR) comprises figures related to redemptions to settle and premium refund not yet paid;

 

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

 

-       Other technical reserves are mainly recorded to cover differences between the premiums future adjustments and the ones necessary to the technical balance of healthcare plan individual portfolio, adopting the formula included in the actuarial technical note approved by ANS.

 

·       Pension plans and life insurance covering survival:

 

-       The unrealized risk premiums (PPNG) is calculated on a daily prorated basis, using premiums net of coinsurance assignment, but including reinsurance transfer operations, is comprised of the portion corresponding to periods of risks not arising from insurance policies and includes an estimate for risks in effect but not issued (RVNE).

 

-       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 current value of future benefits and the current value of future contributions, corresponding to obligations in the form of retirement, disability, pension and annuity plans. The reserve is calculated using methodologies and assumptions set forth in the actuarial technical notes;

 

 

Bradesco 123             


 

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

 

Notes to the Consolidated Financial Statements

 

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

 

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

 

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

 

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

 

-       The reserve for related expenses (PDR) is recorded to cover estimated benefit and claims expenses;

 

-      The reserve for financial surplus (PEF) corresponds to the portion of income from investment of reserves that exceeds minimum returns from pension plans that have a financial surplus in the participation clause

 

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

 

-      The reserve for incurred but not reported (IBNR) events, relating to pension plans, is recorded in compliance with Susep Circular Letter 448/12;

 

-      The reserve for unsettled claims (PSL) considers all loss notices received up to the end of the reporting period and related costs, such as loss adjustment expenses, loss of suit, among others. The reserve is adjusted for inflation and includes all claims under litigation; and

 

-      Other technical reserves (OTP) comprise the amounts required by Susep Circular Letter 462/13.

 

·       Capitalization bonds:

 

-       The mathematical reserve for capitalization bond (PMC) is recorded for each active or suspended capitalization bond during the estimated term set forth in the general conditions of the plan, and is calculated according to the methodology set forth in the actuarial technical notes;

 

-      The reserve for redemption (PR) is recorded from capitalization bonds overdue or not yet due where early redemption has been requested by the customer. Reserves are adjusted for inflation based on the indexes provided in each plan;

 

-      The reserve for draws not yet taken place (PSR) and the reserve for draws payable (PSP) are recorded to cover premiums for future draws (not yet taken place) and also for prize money from draws where customers have already been chosen (payable);

 

-       The complementary draw reserve (PCS) is recorded to cover possible insufficiency for payment of draw premiums; and

 

124             Report on Economic and Financial Analysis – September 2013 


 

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

 

Notes to the Consolidated Financial Statements

 

-       The reserve for administrative expense (PDA) is recorded to cover the plan’s expenses with placement and disclosure, brokerage and others, and complies with the methodology established in actuarial technical note.

 

Technical reserves are shown by account, product and segment, as well as amounts and details of plan assets covering these technical reserves, and are shown in Note 21.

 

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

 

Provisions, contingent assets and liabilities, and legal obligations, as defined below, are recognized, measured and disclosed in accordance with the criteria set out in CPC 25, approved by
CMN Resolution 3823/09 and CVM Resolution 594/09:

 

·       Contingent assets: these are not recognized in the financial statements, except when Management has control over the situation or when there are real guarantees or favorable judicial decisions, to which no further appeals are applicable, classifying the gain as practically certain by confirming the expectation of receipt or compensation against another liability. Contingent assets with a chance of probable success are disclosed in the notes to the financial statements;

 

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

 

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

 

·       Legal obligations - provision for tax risks: results from judicial proceedings, being contested on the grounds of legality or constitutionality, which, regardless of the assessment of the probability of success, are fully recognized in the financial statements.

 

Details on lawsuits, as well as segregation and changes in amounts recorded, by type, are presented in Note 18.

 

q)   Funding expenses

 

Expenses related to funding transactions involving the issuance of securities are recognized in the profit or loss over the term of the transaction and reduces the corresponding liability. They are presented in Notes 16c and 19.

 

 

r)    Other assets and liabilities

 

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

 

 

s)   Subsequent events

 

These refer to events occurring from the end of the reporting period to the date they are authorized to be issued.

 

 

Bradesco 125             


 

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

 

Notes to the Consolidated Financial Statements

 

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.

 

Except for the raise in salary levels, referring to the 2013 collective bargaining agreement, under item “personnel expenses”, there were no subsequent events that need to be adjusted or disclosed for these consolidated financial statements as at September 30, 2013.

 

 

4)   INFORMATION FOR COMPARISON PURPOSES

 

Reclassifications

 

There were no reclassifications or other relevant information for previous periods that affect the comparability of the consolidated financial statements for the period ended September 30, 2013.

 

126             Report on Economic and Financial Analysis – September 2013 


 

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

 

Notes to the Consolidated Financial Statements

 

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

a)   Statement of financial position

 

R$ thousand

Financial (1) (2)

Insurance Group (2) (3)

Other Activities (2)

Eliminations

(4)

Total Consolidated

Brazil

Abroad

Brazil

Abroad

Assets

 

 

 

 

 

 

 

Current and long-term assets

694,638,213

87,521,134

154,459,696

3,442

1,654,641

(45,913,618)

892,363,508

Cash and due from banks

13,699,441

2,956,164

301,145

1,118

61,268

(592,054)

16,427,082

Interbank investments

142,944,558

2,022,048

-

-

-

-

144,966,606

Securities and derivative financial instruments

158,882,501

11,766,800

143,117,891

2,278

940,314

(1,030,491)

313,679,293

Interbank and interdepartmental accounts

52,121,148

-

-

-

-

-

52,121,148

Loan and leasing

238,500,129

70,134,039

-

-

-

(42,315,191)

266,318,977

Other receivables and other assets

88,490,436

642,083

11,040,660

46

653,059

(1,975,882)

98,850,402

Permanent assets

55,166,935

39,607

3,041,170

185

679,818

(43,597,097)

15,330,618

Investments

44,503,729

-

985,936

151

16,929

(43,597,097)

1,909,648

Premises and equipment

3,472,842

14,595

857,387

34

47,216

-

4,392,074

Intangible assets

7,190,364

25,012

1,197,847

-

615,673

-

9,028,896

Total on September 30, 2013

749,805,148

87,560,741

157,500,866

3,627

2,334,459

(89,510,715)

907,694,126

Total on June 30, 2013

744,706,198

90,148,233

155,703,103

3,953

1,908,754

(95,772,873)

896,697,368

Total on September 30, 2012

712,501,683

83,680,470

145,737,656

6,033

1,260,550

(86,898,409)

856,287,983

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

Current and long-term liabilities

681,267,624

61,519,236

141,547,442

1,316

970,899

(45,913,618)

839,392,899

Deposits

190,432,503

27,025,327

-

-

-

(680,435)

216,777,395

Federal funds purchased and securities sold under agreements to repurchase

256,415,961

2,205,428

-

-

-

(41,456)

258,579,933

Funds from issuance of securities

45,161,266

11,474,811

-

-

-

(1,209,421)

55,426,656

Interbank and interdepartmental accounts

4,803,711

1,646

-

-

-

-

4,805,357

Borrowing and onlending

83,019,959

10,358,172

-

-

-

(42,071,298)

51,306,833

Derivative financial instruments

3,119,416

118,396

-

-

-

(77)

3,237,735

Technical reserves from insurance, pension plans and capitalization bonds

-

-

133,552,562

1,103

-

-

133,553,665

Other liabilities:

 

 

 

 

 

 

 

- Subordinated debts

26,573,764

9,561,559

-

-

-

-

36,135,323

- Other

71,741,044

773,897

7,994,880

213

970,899

(1,910,931)

79,570,002

Deferred income

655,337

-

-

-

20,858

-

676,195

Non-controlling interests in subsidiaries

848,795

26,041,505

15,953,424

2,311

1,342,702

(43,597,097)

591,640

Shareholders’ equity

67,033,392

-

-

-

-

-

67,033,392

Total on September 30, 2013

749,805,148

87,560,741

157,500,866

3,627

2,334,459

(89,510,715)

907,694,126

Total on June 30, 2013

744,706,198

90,148,233

155,703,103

3,953

1,908,754

(95,772,873)

896,697,368

Total on September 30, 2012

712,501,683

83,680,470

145,737,656

6,033

1,260,550

(86,898,409)

856,287,983

Bradesco 127             


 

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

 

Notes to the Consolidated Financial Statements

 

b)   Income statement

 

 

 

R$ thousand

Financial (1) (2)

Insurance Group

(2) (3)

Other Activities (2)

Eliminations

(4)

Total Consolidated

Brazil

Abroad

Brazil

Abroad

Revenues from financial intermediation

60,504,129

3,116,192

6,371,495

-

34,393

(545,194)

69,481,015

Expenses from financial intermediation

41,674,330

1,196,723

3,832,783

-

-

(545,224)

46,158,612

Gross income from financial intermediation

18,829,799

1,919,469

2,538,712

-

34,393

30

23,322,403

Other operating income/expenses

(12,850,194)

(170,106)

2,017,170

(986)

92,143

(30)

(10,912,003)

Operating income

5,979,605

1,749,363

4,555,882

(986)

126,536

-

12,410,400

Non-operating income

(56,731)

5,098

(34,240)

-

(6)

-

(85,879)

Income before taxes and non-controlling interest

5,922,874

1,754,461

4,521,642

(986)

126,530

-

12,324,521

Income tax and social contribution

(1,552,482)

(13,047)

(1,711,103)

(441)

(36,835)

-

(3,313,908)

Non-controlling interests in subsidiaries

(8,465)

-

(70,226)

-

(94)

-

(78,785)

Net income for September 30, 2013 YTD

4,361,927

1,741,414

2,740,313

(1,427)

89,601

-

8,931,828

Net income for September 30, 2012 YTD

5,526,296

273,288

2,622,914

(395)

65,778

-

8,487,881

Net income for the third quarter of 2013

1,264,336

883,319

878,234

(60)

38,161

-

3,063,990

Net income for the second quarter of 2013

1,371,229

631,323

932,463

(1,370)

15,074

-

2,948,719

 

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

 

6)   CASH AND CASH EQUIVALENTS

 

  

R$ thousand

2013

2012

September 30

June 30

September 30

Cash and due from banks in domestic currency

12,707,782

11,618,039

7,079,302

Cash and due from banks in foreign currency

3,719,201

4,561,643

5,864,567

Investments in gold

99

93

122

Total cash and due from banks

16,427,082

16,179,775

12,943,991

Interbank investments (1)

109,175,372

91,817,543

71,836,444

Total cash and cash equivalents

125,602,454

107,997,318

84,780,435

 

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

 

128             Report on Economic and Financial Analysis - September 2013 


 

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

 

Notes to the Consolidated Financial Statements

 

7)   INTERBANK INVESTMENTS

a)   Breakdown and maturity

 

 

R$ thousand

2013

2012

1 to 30 days

31 to 180 days

181 to 360 days

More than 360 days

September
30

June 30

September 30

Investments in federal funds purchased and securities sold under agreements to repurchase:

 

 

 

 

 

 

 

Own portfolio position

5,116,331

-

-

-

5,116,331

7,521,888

9,464,044

National treasury notes

1,768,691

-

-

-

1,768,691

34,943

3,178,221

National treasury bills

3,322,044

-

-

-

3,322,044

7,459,846

6,264,764

Other 

25,596

-

-

-

25,596

27,099

21,059

Funded position

109,444,752

12,371,231

1,999,991

-

123,815,974

112,438,501

96,971,122

Financial treasury bills

58,097

-

-

-

58,097

656,670

11,639,022

National treasury notes

41,597,307

6,372,281

1,499,991

-

49,469,579

96,005,941

53,931,636

National treasury bills

67,789,348

5,998,950

500,000

-

74,288,298

15,775,890

31,400,464

Short position

4,726,095

3,438,587

-

-

8,164,682

19,829,523

11,421,578

National treasury bills

4,726,095

3,438,587

-

-

8,164,682

19,829,523

11,421,578

Subtotal

119,287,178

15,809,818

1,999,991

-

137,096,987

139,789,912

117,856,744

Interest-earning deposits in other banks

 

 

 

 

 

 

 

● Interest-earning deposits in other banks

2,795,950

1,248,255

2,927,402

930,315

7,901,922

7,695,677

8,916,752

Provision for losses

(232)

(15)

(32,056)

-

(32,303)

(930)

(1,119)

Subtotal

2,795,718

1,248,240

2,895,346

930,315

7,869,619

7,694,747

8,915,633

Total on September 30, 2013

122,082,896

17,058,058

4,895,337

930,315

144,966,606

 

 

%

84.2

11.8

3.4

0.6

100.0

 

 

Total on June 30, 2013

126,416,867

18,949,723

1,025,028

1,093,041

 

147,484,659

 

%

85.8

12.8

0.7

0.7

 

100.0

 

Total on September 30, 2012

74,981,478

48,906,496

2,004,831

879,572

 

 

126,772,377

%

59.1

38.6

1.6

0.7

 

 

100.0

               

 

b)   Income from interbank investments

 

Classified in the income statement as income on securities transactions.

 

 

R$ thousand

2013

2012

3rd Quarter

2nd Quarter

September 30
YTD

September 30 YTD

Income from investments in purchase and sale commitments:

 

 

 

 

·    Own portfolio position

109,500

148,376

456,486

1,062,456

·    Funded position

2,450,207

1,943,522

6,476,098

4,583,974

·    Short position

1,680,803

2,470,294

5,169,337

804,927

Subtotal

4,240,510

4,562,192

12,101,921

6,451,357

Income from interest-earning deposits in other banks

87,379

130,758

344,347

596,108

Total (Note 8h)

4,327,889

4,692,950

12,446,268

7,047,465

 

 

Bradesco 129            


 

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

 

Notes to the Consolidated Financial Statements

 

8)   SECURITIES AND DERIVATIVE FINANCIAL INSTRUMENTS

Information on securities and derivative financial instruments is as follows:

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

 

R$ thousand

2013

2012

Financial

Insurance/

capitalization bonds

Pension

plans

Other

activities

September 30

%

June 30

%

September 30

%

Trading securities

63,392,756

3,989,538

49,103,288

722,186

117,207,768

49.3

108,837,466

44.9

145,554,743

60.1

- Government securities

21,081,353

1,429,412

9,508

480,692

23,000,965

9.7

20,575,819

8.5

67,492,124

27.8

- Corporate securities

39,003,040

2,560,126

730,609

241,494

42,535,269

17.9

41,903,168

17.3

40,024,273

16.6

- Derivative financial instruments (1)

3,308,363

-

-

-

3,308,363

1.4

3,237,633

1.3

3,099,659

1.3

- PGBL/VGBL restricted bonds

-

-

48,363,171

-

48,363,171

20.3

43,120,846

17.8

34,938,687

14.4

Available-for-sale securities

76,691,110

14,262,623

25,734,403

10,619

116,698,755

49.1

129,897,824

53.6

92,880,960

38.3

- Government securities

57,208,984

12,686,811

24,071,907

-

93,967,702

39.5

108,401,488

44.7

71,816,455

29.6

- Corporate securities

19,482,126

1,575,812

1,662,496

10,619

22,731,053

9.6

21,496,336

8.9

21,064,505

8.7

Held-to-maturity securities (4)

40,610

-

3,817,058

-

3,857,668

1.6

3,793,131

1.5

3,939,008

1.6

- Government securities

40,610

-

3,817,058

-

3,857,668

1.6

3,793,131

1.5

3,939,008

1.6

Subtotal

140,124,476

18,252,161

78,654,749

732,805

237,764,191

100.0

242,528,421

100.0

242,374,711

100.0

Purchase and sale commitments (2)

29,647,098

3,747,796

42,446,801

73,407

75,915,102

 

66,498,553

 

77,162,542

 

Overall total

169,771,574

21,999,957

121,101,550

806,212

313,679,293

 

309,026,974

 

319,537,253

 

- Government securities

78,330,947

14,116,223

27,898,473

480,692

120,826,335

50.9

132,770,438

54.7

143,247,587

59.1

- Corporate securities

61,793,529

4,135,938

2,393,105

252,113

68,574,685

28.8

66,637,137

27.5

64,188,437

26.5

- PGBL/VGBL restricted bonds

-

-

48,363,171

-

48,363,171

20.3

43,120,846

17.8

34,938,687

14.4

Subtotal

140,124,476

18,252,161

78,654,749

732,805

237,764,191

100.0

242,528,421

100.0

242,374,711

100.0

Purchase and sale commitments (2)

29,647,098

3,747,796

42,446,801

73,407

75,915,102

 

66,498,553

 

77,162,542

 

Overall total

169,771,574

21,999,957

121,101,550

806,212

313,679,293

 

309,026,974

 

319,537,253

 

                     

 

130             Report on Economic and Financial Analysis - September 2013 


 

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

 

Notes to the Consolidated Financial Statements

 

b)   Breakdown of the consolidated portfolio by issuer

Securities (3)

R$ thousand

2013

2012

September 30

June 30

September 30

1 to 30 days

31 to 180 days

181 to 360 days

More than 360 days

Fair/book value

(5) (6) (7)

Original amortized cost

Mark-to-market

Fair/book value

(5) (6) (7)

Mark-to-market

Fair/book value

(5) (6) (7)

Mark-to-market

Government securities

202,151

725,898

3,047,500

116,850,786

120,826,335

124,505,477

(3,679,142)

132,770,438

(1,904,768)

143,247,587

8,297,504

Financial treasury bills

60,221

260,699

1,192,727

5,543,430

7,057,077

7,047,888

9,189

7,009,615

1,146

8,163,483

8,059

National treasury bills

90,321

380,825

400,388

22,465,515

23,337,049

24,281,005

(943,956)

31,136,033

(905,129)

61,920,102

678,228

National treasury notes

-

3,387

1,451,433

88,420,585

89,875,405

92,654,408

(2,779,003)

94,326,447

(1,031,672)

72,007,120

7,450,743

Brazilian foreign debt notes

1,622

-

2,886

157,363

161,871

153,585

8,286

160,237

9,247

1,002,157

141,250

Privatization currencies

-

-

-

66,741

66,741

55,255

11,486

69,604

11,741

75,222

12,666

Other

49,987

80,987

66

197,152

328,192

313,336

14,856

68,502

9,899

79,503

6,558

Corporate securities

13,232,335

2,888,896

2,707,941

49,745,513

68,574,685

69,500,487

(925,802)

66,637,137

(1,091,165)

64,188,437

(100,300)

Bank deposit certificates

177,291

652,892

127,123

184,973

1,142,279

1,142,279

-

1,401,686

-

2,578,137

-

Shares

4,168,851

-

-

-

4,168,851

4,990,944

(822,093)

4,487,032

(1,211,411)

6,081,238

(1,409,930)

Debentures

34,096

736,646

1,804,060

30,316,564

32,891,366

32,994,054

(102,688)

30,790,387

(58,667)

27,475,905

(50,384)

Promissory notes

151,751

579,111

170,997

-

901,859

904,492

(2,633)

1,058,120

(838)

1,399,896

(3,426)

Foreign corporate securities

155,420

121,212

16,316

8,414,974

8,707,922

9,019,510

(311,588)

8,884,754

(328,112)

8,046,240

502,972

Derivative financial instruments (1)

1,982,515

384,860

182,445

758,543

3,308,363

3,048,002

260,361

3,237,633

406,021

3,099,659

382,531

Other

6,562,411

414,175

407,000

10,070,459

17,454,045

17,401,206

52,839

16,777,525

101,842

15,507,362

477,937

PGBL/VGBL restricted bonds

3,366,623

3,210,174

6,937,314

34,849,060

48,363,171

48,363,171

-

43,120,846

-

34,938,687

-

Subtotal

16,801,109

6,824,968

12,692,755

201,445,359

237,764,191

242,369,135

(4,604,944)

242,528,421

(2,995,933)

242,374,711

8,197,204

Purchase and sale commitments (2)

75,883,508

23,068

649

7,877

75,915,102

75,915,102

-

66,498,553

-

77,162,542

-

Hedge - cash flow (Note 8g)

-

-

-

-

-

-

(48,089)

-

(7,045)

-

(687,346)

Overall total

92,684,617

6,848,036

12,693,404

201,453,236

313,679,293

318,284,237

(4,653,033)

309,026,974

(3,002,978)

319,537,253

7,509,858

                                                                                                                                                                                                                                                  

Bradesco 131            


 

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

 

Notes to the Consolidated Financial Statements

 

c)   Consolidated classification by category, maturity and operating segment

I)    Trading securities

Securities (3)

R$ thousand

2013

2012

September 30

June 30

September 30

1 to 30 days

31 to 180 days

181 to 360 days

More than 360 days

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

Original amortized cost

Mark-to-market

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

Mark-to-market

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

Mark-to-market

- Financial

7,379,525

3,175,386

3,977,531

48,860,314

63,392,756

63,367,402

25,354

60,697,211

158,625

106,322,657

1,105,427

National treasury bills

11,562

309,049

281,048

3,781,379

4,383,038

4,391,870

(8,832)

2,912,987

(34,064)

41,577,771

449,796

Financial treasury bills

55,483

137,015

750,469

3,859,951

4,802,918

4,793,891

9,027

5,146,997

656

6,373,657

7,812

Bank deposit certificates

101,548

618,446

99,506

14,780

834,280

834,280

-

834,733

-

1,120,717

-

Derivative financial instruments (1)

1,982,515

384,860

182,445

758,543

3,308,363

3,048,002

260,361

3,237,633

406,021

3,099,659

382,531

Debentures

29,356

700,848

1,452,999

26,419,607

28,602,810

28,716,466

(113,656)

27,896,986

(81,400)

26,622,635

(79,395)

Promissory notes

151,751

579,111

170,997

-

901,859

904,492

(2,633)

1,052,960

(837)

1,387,275

(3,426)

National treasury notes

-

3,385

832,109

10,745,917

11,581,411

11,685,364

(103,953)

11,007,259

(130,126)

18,028,174

402,693

Other

5,047,310

442,672

207,958

3,280,137

8,978,077

8,993,037

(14,960)

8,607,656

(1,625)

8,112,769

(54,584)

- Insurance companies and capitalization bonds

1,193,478

56,620

482,723

2,256,717

3,989,538

3,982,017

7,521

3,897,427

7,249

3,359,582

-

Financial treasury bills

-

8,278

304,765

1,085,443

1,398,486

1,398,486

-

1,241,984

-

1,121,981

-

National treasury bills

-

-

85

14,998

15,083

15,083

-

8,452

-

11,954

-

Bank deposit certificates

2,907

7,270

15,677

101,656

127,510

127,510

-

126,483

-

133,542

-

National treasury notes

-

-

404

15,440

15,844

15,844

-

2,156

-

64,818

-

Debentures

804

1,086

5,178

120,813

127,881

127,881

-

127,646

-

-

-

Other

1,189,767

39,986

156,614

918,367

2,304,734

2,297,213

7,521

2,390,706

7,249

2,027,287

-

- Pension plans

4,018,794

3,212,971

6,940,681

34,930,842

49,103,288

49,103,288

-

43,864,766

649

35,519,720

1,566

PGBL/VGBL restricted bonds

3,366,623

3,210,174

6,937,314

34,849,060

48,363,171

48,363,171

-

43,120,846

-

34,938,687

-

Other

652,171

2,797

3,367

81,782

740,117

740,117

-

743,920

649

581,033

1,566

- Other activities

176,163

47,002

69,876

429,145

722,186

722,186

-

378,062

-

352,784

-

Financial treasury bills

4,739

10,541

51,562

311,503

378,345

378,345

-

169,543

-

203,073

-

Bank deposit certificates

-

27,155

11,729

398

39,282

39,282

-

31,972

-

23,676

-

National treasury bills

78,758

3,332

-

20,257

102,347

102,347

-

9,818

-

20,319

-

Debentures

3,937

194

154

41,912

46,197

46,197

-

20,795

-

4,185

-

Other

88,729

5,780

6,431

55,075

156,015

156,015

-

145,934

-

101,531

-

Subtotal

12,767,961

6,491,978

11,470,811

86,477,018

117,207,768

117,174,893

32,875

108,837,466

166,523

145,554,743

1,106,993

Purchase and sale commitments (2)

75,613,824

23,068

649

7,877

75,645,418

75,645,418

-

66,387,014

-

76,633,696

-

Financial/other

29,689,560

23,068

-

7,877

29,720,505

29,720,505

-

17,502,100

-

28,733,038

-

Insurance companies and capitalization bonds

3,672,990

-

649

-

3,673,639

3,673,639

-

3,165,942

-

5,542,615

-

Pension plans  

42,251,274

-

-

-

42,251,274

42,251,274

-

45,718,972

-

42,358,043

-

- PGBL/VGBL

40,375,123

-

-

-

40,375,123

40,375,123

-

44,797,390

-

42,285,582

-

- Funds

1,876,151

-

-

-

1,876,151

1,876,151

-

921,582

-

72,461

-

Overall total

88,381,785

6,515,046

11,471,460

86,484,895

192,853,186

192,820,311

32,875

175,224,480

166,523

222,188,439

1,106,993

Derivative financial instruments (liabilities)

(1,902,226)

(325,786)

(155,229)

(854,494)

(3,237,735)

(2,671,187)

(566,548)

(3,140,573)

(293,996)

(4,147,711)

(508,084)

 

132             Report on Economic and Financial Analysis - September 2013 


 

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

 

Notes to the Consolidated Financial Statements

 

II)   Available-for-sale securities

 

Securities (3)

R$ thousand

2013

2012

September 30

June 30

September 30

1 to 30 days

31 to 180 days

181 to 360 days

More than 360 days

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

Original amortized cost

Mark-to-market

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

Mark-to-market

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

Mark-to-market

- Financial

1,016,941

259,774

552,216

74,862,179

76,691,110

80,868,362

(4,177,252)

88,678,564

(3,761,964)

50,321,398

1,328,886

National treasury bills

-

68,444

119,256

18,648,881

18,836,581

19,771,703

(935,122)

28,204,774

(871,066)

20,310,059

228,433

Brazilian foreign debt securities

863

-

2,886

117,512

121,261

112,976

8,285

114,151

9,247

674,554

141,251

Foreign corporate securities

155,053

112,192

16,316

8,414,270

8,697,831

9,009,423

(311,592)

8,875,067

(328,118)

7,964,334

502,742

National treasury notes

-

-

-

37,762,992

37,762,992

40,595,677

(2,832,685)

41,764,409

(2,443,914)

11,273,861

394,128

Financial treasury bills

-

63,372

60,660

283,189

407,221

407,131

90

384,394

395

381,331

123

Bank deposit certificates

67,118

22

210

68,140

135,490

135,490

-

402,501

-

1,298,805

-

Debentures

-

-

316,823

3,569,544

3,886,367

3,905,390

(19,023)

2,494,650

(8,357)

552,819

-

Shares

793,329

-

-

-

793,329

981,188

(187,859)

730,993

(262,315)

1,526,294

(474,455)

Other

578

15,744

36,065

5,997,651

6,050,038

5,949,384

100,654

5,707,625

142,164

6,339,341

536,664

- Insurance companies and capitalization bonds

1,469,548

34,519

640,503

12,118,053

14,262,623

15,829,478

(1,566,855)

14,877,373

(1,198,156)

13,928,108

594,880

National treasury notes

-

-

618,919

12,064,934

12,683,853

14,100,658

(1,416,805)

13,160,901

(876,624)

12,211,066

934,946

Shares

1,459,079

-

-

-

1,459,079

1,610,287

(151,208)

1,573,349

(325,157)

1,566,900

(320,858)

Debentures

-

34,519

18,646

47,731

100,896

83,423

17,473

122,195

18,189

112,841

16,361

Other

10,469

-

2,938

5,388

18,795

35,110

(16,315)

20,928

(14,564)

37,301

(35,569)

- Pension plans

1,535,281

38,697

29,225

24,131,200

25,734,403

24,632,999

1,101,404

26,329,512

1,797,664

28,624,671

5,163,351

Shares

1,521,974

-

-

-

1,521,974

2,004,113

(482,139)

1,500,326

(630,182)

1,599,571

(563,900)

National treasury notes

-

-

-

24,014,245

24,014,245

22,439,807

1,574,438

24,630,297

2,418,343

26,798,320

5,717,411

Debentures

-

-

10,260

116,955

127,215

114,698

12,517

126,509

12,902

145,202

13,374

Other

13,307

38,697

18,965

-

70,969

74,381

(3,412)

72,380

(3,399)

81,578

(3,534)

- Other activities

10,619

-

-

-

10,619

5,735

4,884

12,375

-

6,783

3,094

Bank deposit certificates

5,717

-

-

-

5,717

5,717

-

5,995

-

1,397

-

Other

4,902

-

-

-

4,902

18

4,884

6,380

-

5,386

3,094

Subtotal

4,032,389

332,990

1,221,944

111,111,432

116,698,755

121,336,574

(4,637,819)

129,897,824

(3,162,456)

92,880,960

7,090,211

 

 

 

Bradesco 133            


 

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

 

Notes to the Consolidated Financial Statements

 

Securities (3)

R$ thousand

2013

2012

September 30

June 30

September 30

1 to 30 days

31 to 180 days

181 to 360 days

More than 360 days

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

Original amortized cost

Mark-to-market

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

Mark-to-market

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

Mark-to-market

Purchase and sale
commitments (2)

269,684

-

-

-

269,684

269,684

-

111,539

-

528,846

-

Insurance companies and capitalization bonds

74,157

-

-

-

74,157

74,157

-

3,934

-

475,582

-

Pension plans

195,527

-

-

-

195,527

195,527

-

107,605

-

53,264

-

Subtotal

4,302,073

332,990

1,221,944

111,111,432

116,968,439

121,606,258

(4,637,819)

130,009,363

(3,162,456)

93,409,806

7,090,211

Hedge - cash flow (Note 8g)

-

-

-

-

-

-

(48,089)

-

(7,045)

-

(687,346)

Overall total

4,302,073

332,990

1,221,944

111,111,432

116,968,439

121,606,258

(4,685,908)

130,009,363

(3,169,501)

93,409,806

6,402,865

 

 

III)           Held-to-maturity securities

 

Securities (3)

R$ thousand

2013

2012

September 30

June 30

September 30

1 to 30

days

31 to 180
days

181 to 360

days

More than 360 days

Original amortized cost (5) (6)

Original amortized cost (5) (6)

Original amortized cost (5) (6)

Financial

-

-

-

40,610

40,610

46,086

327,604

Brazilian foreign debt notes

-

-

-

40,610

40,610

46,086

327,604

Pension plans

-

-

-

3,817,058

3,817,058

3,747,045

3,611,404

National treasury notes

-

-

-

3,817,058

3,817,058

3,747,045

3,611,404

Overall total (4)

-

-

-

3,857,668

3,857,668

3,793,131

3,939,008

 

134             Report on Economic and Financial Analysis - September 2013 


 

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

 

Notes to the Consolidated Financial Statements

 

d)   Breakdown of the portfolios by financial statement classification

 

Securities

R$ thousand

2013

2012

1 to 30

days

31 to 180 days

181 to 360

days

More than 360 days

Total on

September 30

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

Total on
June 30

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

Total on

September 30

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

Own portfolio

90,515,330

5,932,642

10,913,179

125,769,246

233,130,397

217,978,325

228,250,676

Fixed income securities

86,346,479

5,932,642

10,913,179

125,769,246

228,961,546

213,491,293

222,169,438

● Financial treasury bills

60,221

161,433

993,108

3,566,231

4,780,993

4,902,311

6,060,044

● National treasury notes

-

-

619,761

39,920,643

40,540,404

42,494,397

42,723,486

● Brazilian foreign debt securities

1,478

-

2,886

143,768

148,132

160,237

211,206

● Bank deposit certificates

177,291

652,892

127,123

184,973

1,142,279

1,401,686

2,578,137

● National treasury bills

90,321

3,881

4,893

277,819

376,914

1,888,855

11,279,352

● Foreign corporate securities

120,546

121,212

16,316

6,234,700

6,492,774

4,329,874

2,753,318

● Debentures

34,096

736,646

1,804,060

30,316,564

32,891,366

30,790,387

27,475,905

● Purchase and sale commitments (2)

75,883,508

23,068

649

7,877

75,915,102

66,498,553

77,162,542

● PGBL/VGBL restricted bonds

3,366,623

3,210,174

6,937,314

34,849,060

48,363,171

43,120,846

34,938,687

● Other

6,612,395

1,023,336

407,069

10,267,611

18,310,411

17,904,147

16,986,761

Equity securities

4,168,851

-

-

-

4,168,851

4,487,032

6,081,238

● Shares of listed companies (technical reserve)

1,720,257

-

-

-

1,720,257

1,775,308

1,748,139

● Shares of listed companies (other)

2,448,594

-

-

-

2,448,594

2,711,724

4,333,099

Restricted securities

186,628

530,534

1,597,780

74,308,347

76,623,289

86,363,999

87,337,754

Repurchase agreements

186,628

467,162

1,408,379

68,676,568

70,738,737

76,361,630

82,456,249

● National treasury bills

-

376,944

395,495

18,112,458

18,884,897

20,384,734

46,971,020

● Brazilian foreign debt securities

-

-

-

13,739

13,739

-

790,951

● Financial treasury bills

-

35,894

10,218

472,795

518,907

355,340

303,577

● National treasury notes

-

3,373

831,672

47,897,302

48,732,347

51,066,676

29,097,779

● Foreign corporate securities

34,874

-

-

2,180,274

2,215,148

4,554,880

5,292,922

● Promissory notes

151,754

50,951

170,994

-

373,699

-

-

Brazilian Central Bank

-

-

-

-

-

47,224

-

· National treasury notes

-

-

-

-

-

47,224

-

Privatization currencies

-

-

-

66,741

66,741

69,604

75,222

Guarantees provided

-

63,372

189,401

5,565,038

5,817,811

9,885,541

4,806,283

● National treasury bills

-

-

-

3,457,994

3,457,994

7,415,427

2,838,732

● Financial treasury bills

-

63,372

189,401

1,504,404

1,757,177

1,751,964

1,781,696

National treasury notes

-

-

-

602,640

602,640

718,150

185,855

Derivative financial instruments (1)

1,982,515

384,860

182,445

758,543

3,308,363

3,237,633

3,099,659

Securities subject to unrestricted repurchase agreements

-

-

-

617,244

617,244

1,447,017

849,164

● National treasury bills

-

-

-

617,244

617,244

1,447,017

830,998

● Financial treasury bills

-

-

-

-

-

-

18,166

Overall total

92,684,473

6,848,036

12,693,404

201,453,380

313,679,293

309,026,974

319,537,253

%

29.5

2.2

4.0

64.3

100.0

100.0

100.0

(1)  Consistent with the criterion adopted by Bacen Circular Letter 3068/01 and due to the characteristics of the securities, we are considering the derivative financial instruments, except those considered as cash flow hedges under the category Trading Securities;

(2)  These refer to investment fund resources and managed portfolios applied on purchase and sale commitments with Bradesco, whose owners are consolidated subsidiaries, included in the consolidated financial statements;

(3)  The investment fund quotas were distributed according to the instruments composing their portfolios and maintaining the fund category classification;

(4)  In compliance with Article 8 of Bacen Circular Letter 3068/01, Bradesco declares that it has financial capacity and intention to maintain held-to-maturity securities up to their maturity dates. This financial capacity is proven in Note 32a, which presents the maturity of asset and liability operations;

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

(6)  This column reflects book value after mark-to-market in accordance with item (7), except for held-to-maturity instruments, whose market value is higher than the original amortized cost for the amount of R$1,753,311 thousand (R$1,834,739 thousand on June 30, 2013 and R$2,484,697 thousand on September 30, 2012); and

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

 

Bradesco 135            


 

 

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

 

 

Notes to the Consolidated Financial Statements

 

e)   Derivative financial instruments

Bradesco carries out transactions involving derivative financial instruments, which are recorded in the statement of financial position or in 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 series of derivatives, including interest rate swaps, currency swaps, futures and options. Bradesco’s risk management policy is based on the utilization of derivative financial instruments mainly to mitigate the risks from operations carried out by the Bank and its subsidiaries.

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

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

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

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

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

 

136             Report on Economic and Financial Analysis - September 2013 


 

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

 

Notes to the Consolidated Financial Statements

 

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

 

 

R$ thousand

2013

2012

September 30

June 30

September 30

Overall amount

Net

amount

Overall amount

Net

amount

Overall amount

Net

amount

Futures contracts

 

 

 

 

 

 

Purchase commitments:

145,560,495

 

196,616,218

 

88,984,078

 

- Interbank market

136,868,520

-

185,532,147

-

75,350,210

-

- Foreign currency

8,615,349

-

11,034,161

-

13,602,498

-

- Other

76,626

-

49,910

-

31,370

-

Sale commitments

287,122,209

 

341,422,889

 

454,440,256

 

- Interbank market (1) 

251,479,293

114,610,773

297,055,555

111,523,408

414,762,926

339,412,716

- Foreign currency (2) 

35,526,825

26,911,476

44,218,058

33,183,897

38,369,038

24,766,540

- Other 

116,091

39,465

149,276

99,366

1,308,292

1,276,922

 

 

 

 

 

 

 

Option contracts

 

 

 

 

 

 

Purchase commitments:

186,569,850

 

90,312,574

 

56,582,443

 

- Interbank market

184,029,021

-

89,252,700

-

55,513,695

-

- Foreign currency

1,985,187

-

548,201

-

461,033

-

- Other 

555,642

220,557

511,673

141,128

607,715

-

Sale commitments:

201,396,028

 

96,395,214

 

74,550,857

 

- Interbank market

198,260,255

14,231,234

94,879,622

5,626,922

73,062,914

17,549,219

- Foreign currency

2,800,688

815,501

1,145,047

596,846

527,174

66,141

- Other 

335,085

-

370,545

-

960,769

353,054

 

 

 

 

 

 

 

Forward contracts

 

 

 

 

 

 

Purchase commitments:

15,107,686

 

23,085,324

 

28,500,273

 

- Foreign currency

14,388,071

6,085,234

22,605,990

11,547,741

27,678,801

19,286,759

- Other 

719,615

-

479,334

-

821,472

-

Sale commitments:

9,307,402

 

11,539,330

 

10,403,618

 

- Foreign currency

8,302,837

-

11,058,249

-

8,392,042

-

- Other 

1,004,565

284,950

481,081

1,747

2,011,576

1,190,104

 

 

 

 

 

 

 

Swap contracts

 

 

 

 

 

 

Assets (long position):

62,720,276

 

46,696,235

 

35,514,483

 

- Interbank market

10,774,736

667,087

10,671,693

1,843,102

7,622,947

-

- Fixed rate

4,548,907

1,380,945

4,087,314

1,326,802

3,935,344

2,064,278

- Foreign currency (3)

24,814,187

-

24,296,479

-

21,092,590

-

- General Price Index - Market (IGP-M)

1,308,023

-

1,206,371

-

943,351

-

- Other

21,274,423

-

6,434,378

-

1,920,251

-

Liabilities (short position):

62,623,437

 

46,250,410

 

35,699,787

 

- Interbank market

10,107,649

-

8,828,591

-

7,658,651

35,704

- Fixed rate

3,167,962

-

2,760,512

-

1,871,066

-

- Foreign currency (3)

25,227,009

412,822

25,827,340

1,530,861

21,528,936

436,346

- IGP-M

2,369,528

1,061,505

2,335,778

1,129,407

2,391,720

1,448,369

- Other

21,751,289

476,866

6,498,189

63,811

2,249,414

329,163

 

Derivatives include operations maturing in D+1.            

 

(1)  Includes cash flow hedges to protect CDI-related funding, for the amount of R$21,603,443 thousand (R$17,479,586 thousand on June 30, 2013 and R$28,790,922 thousand on September 30, 2012) (Note 8g);

(2)  Includes specific hedges to protect foreign investments totaling R$26,289,036 thousand (R$25,216,431 thousand on June 30, 2013 and R$22,434,605 thousand on September 30, 2012); and

(3)  Includes credit derivative operations (Note 8f).

 

To obtain greater payment assurance for operations with financial institutions and customers, Bradesco established compensation and settlement agreements for liabilities within the National Financial System, in accordance with CMN Resolution 3263/05.

 

Bradesco 137            


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

 

 

Notes to the Consolidated Financial Statements

 

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

 

 

R$ thousand

2013

2012

September 30

June 30

September 30

Original amortized cost

Mark-to-market adjustment

Market

value

Original amortized cost

Mark-to-market adjustment

Market

value

Original amortized cost

Mark-to-market adjustment

Market

Value

Adjustment receivables - swaps

1,222,623

253,531

1,476,154

1,253,464

408,380

1,661,844

567,325

308,218

875,543

Receivable forward purchases

854,312

-

854,312

1,135,483

-

1,135,483

1,085,101

-

1,085,101

Receivable forward sales

817,905

-

817,905

395,778

-

395,778

1,009,626

-

1,009,626

Premiums on exercisable options

153,162

6,830

159,992

46,887

(2,359)

44,528

55,076

74,313

129,389

Total assets

3,048,002

260,361

3,308,363

2,831,612

406,021

3,237,633

2,717,128

382,531

3,099,659

Adjustment payables - swaps

(830,172)

(549,067)

(1,379,239)

(928,184)

(287,835)

(1,216,019)

(598,389)

(462,459)

(1,060,848)

Payable forward purchases

(686,504)

-

(686,504)

(385,462)

-

(385,462)

(903,637)

-

(903,637)

Payable forward sales

(933,726)

-

(933,726)

(1,423,146)

-

(1,423,146)

(2,056,218)

-

(2,056,218)

Premiums on written options

(220,785)

(17,481)

(238,266)

(109,785)

(6,161)

(115,946)

(81,383)

(45,625)

(127,008)

Total liabilities

(2,671,187)

(566,548)

(3,237,735)

(2,846,577)

(293,996)

(3,140,573)

(3,639,627)

(508,084)

(4,147,711)

 

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

 

  

R$ thousand

2013

2012

1 to 90 days

91 to 180 days

181 to 360 days

More than

360 days

Total on

September 30

Total on

June 30

Total on

September 30

Futures contracts

54,128,397

177,170,586

99,010,261

102,373,460

432,682,704

538,039,107

543,424,334

Option contracts

17,569,114

369,416,359

348,201

632,204

387,965,878

186,707,788

131,133,300

Forward contracts

15,098,611

2,857,171

3,585,231

2,874,075

24,415,088

34,624,654

38,903,891

Swap contracts

16,075,649

25,673,123

5,338,035

14,157,315

61,244,122

45,034,391

34,638,939

Total on September 30, 2013

102,871,771

575,117,239

108,281,728

120,037,054

906,307,792

 

 

Total on June 30, 2013

226,219,873

49,004,397

341,874,692

187,306,978

 

804,405,940

 

Total on September 30, 2012

102,965,890

472,798,520

20,440,962

151,895,092

 

 

748,100,464

 

 

138             Report on Economic and Financial Analysis - September 2013 


 

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

 

Notes to the Consolidated Financial Statements

 

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

 

 

R$ thousand

2013

2012

September 30

June 30

September 30

Government securities

 

 

 

National treasury notes

572,424

691,568

3,126,530

Financial treasury bills

5,999

7,837

35,374

National treasury bills

2,316,774

6,477,872

2,716,542

Total

2,895,197

7,177,277

5,878,446

 

V)  Revenues and expenses, net

 

 

R$ thousand

2013

2012

3rd Quarter

2nd Quarter

September 30 YTD

September 30 YTD

Swap contracts

(882,053)

484,777

(286,376)

(645,234)

Forward contracts

532,263

345,224

819,776

132,795

Option contracts

26,802

(54,220)

(240,322)

54,464

Futures contracts

228,066

(2,475,372)

(2,204,447)

(2,058,213)

Foreign exchange variation of investments abroad

27,872

252,926

240,480

294,006

Total

(67,050)

(1,446,665)

(1,670,889)

(2,222,182)

 

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

 

 

R$ thousand

2013

2012

September 30

June 30

September 30

Cetip (over-the-counter)

63,502,069

51,097,837

49,209,296

BM&FBOVESPA (stock exchange)

806,538,208

707,114,043

660,123,142

Abroad (over-the-counter) (1)

23,954,215

30,006,844

25,667,435

Abroad (stock exchange) (1)

12,313,300

16,187,216

13,100,591

Total

906,307,792

804,405,940

748,100,464

 

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

 

A total of 96.0% of counterparties are corporate entities and 4.0% are financial institutions on September 30, 2013.

Bradesco 139            


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

 

 

Notes to the Consolidated Financial Statements

 

f)    Credit Default Swaps (CDS)

In general, these represent bilateral agreements in which one of the parties purchases protection against the credit risk of a certain financial instrument (the risk is transferred). The selling counterparty receives remuneration that is usually paid linearly over the term of the agreement.

In the case of a default, the purchasing counterparty will receive a payment to offset the loss incurred on the financial instrument. In this case, the selling counterparty usually receives the underlying asset of the agreement in exchange for the payment.

Bradesco carried out operations involving credit derivatives to better manage its risk exposure and its assets. As at September 30, 2013, it did not have credit derivative agreements.

 

g)   Cash flow hedge

Bradesco uses cash flow hedges to protect its cash flows from payment of interest rates on funds indexed to Bank Deposit Certificates (CDB), related to floating interest rate risk of Interbank Deposit Rate (DI Cetip), thus registering fixed cash flows.

Bradesco has traded DI Future contracts at BM&FBOVESPA since 2009, using them as cash flow hedges for funding linked to DI. The following table presents the DI Future position, where:

 

R$ thousand

2013

2012

September 30

June 30

September 30

DI Future with maturity between 2014 and 2017

21,603,443

17,479,586

28,790,922

Funding indexed to CDI

21,540,722

17,170,617

27,387,491

Mark-to-market adjustment recorded in shareholders’ equity (1)  

(48,089)

(7,045)

(687,346)

Ineffective market value recorded in profit or loss

-

-

(56)

 

(1)  The adjustment in shareholders’ equity is R$(28,853) thousand, net of taxes (R$(4,227) thousand on June 30, 2013 and R$(412,408) thousand on September 30, 2012).

 

The effectiveness of the hedge portfolio was assessed in accordance with Bacen Circular Letter 3082/02.        

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

 

R$ thousand

2013

2012

3rd Quarter

2nd Quarter

September 30 YTD

September 30 YTD

Fixed income securities

3,217,950

3,166,415

8,896,271

15,717,966

Interbank investments (Note 7b)

4,327,889

4,692,950

12,446,268

7,047,465

Equity securities

(3,500)

101,520

21,965

(86,261)

Subtotal

7,542,339

7,960,885

21,364,504

22,679,170

Income from insurance, pension plans and capitalization bonds

2,624,719

1,685,479

6,371,102

10,682,664

Income from derivative financial instruments (Note 8e V)

(67,050)

(1,446,665)

(1,670,889)

(2,222,182)

Total

10,100,008

8,199,699

26,064,717

31,139,652

 

 

 

 

140             Report on Economic and Financial Analysis - September 2013 


 

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

 

Notes to the Consolidated Financial Statements

 

9)   INTERBANK ACCOUNTS - RESERVE REQUIREMENT

a)   Reserve requirement

 

R$ thousand

Remuneration

2013

2012

September 30

June 30

September 30

Reserve requirement - demand deposits

not remunerated

7,309,622

7,467,661

8,870,316

Reserve requirement - savings deposits

savings index

15,264,221

14,387,520

13,033,172

Reserve requirement – time deposits

Selic rate

9,173,472

10,533,404

10,716,402

Collection of funds from rural loan (1)

not remunerated

-

536

536

Additional reserve requirement

Selic rate

17,725,360

17,857,925

21,601,983

·     Savings deposits

 

7,625,238

7,191,501

6,514,538

·     Demand deposits

 

-

-

2,125,654

·     Time deposits

 

10,100,122

10,666,424

12,961,791

Reserve requirement - National Housing System (SFH)

TR + interest rate

579,879

572,041

551,306

Funds from rural loan

not remunerated

578

578

578

Total (2)

 

50,053,132

50,819,665

54,774,293

 

(1)  Pursuant to Bacen Circular Letter 3460/09, the banks must collect funds from rural loan (on demand deposits) not lent as of August 2010, for return in August 2013; and

(2)  For further information regarding new rules on reserve requirement, see Note 35c.

 

b)   Revenue from reserve requirement

 

R$ thousand

2013

2012

3rd Quarter

2nd Quarter

September 30 YTD

September 30 YTD

Reserve requirement – Bacen

828,243

692,739

2,177,535

3,150,007

Reserve requirement - SFH  

6,773

6,873

20,031

20,398

Total

835,016

699,612

2,197,566

3,170,405

 

 

Bradesco 141            


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

 

 

Notes to the Consolidated Financial Statements

 

10)    LOANS 

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

a)   By type and maturity

 

R$ thousand

Performing loans

1 to 30 days

31 to 60 days

61 to 90 days

91 to 180 days

181 to 360 days

More than 360 days

2013

2012

Total on

September 30

(A)

%

(6)

Total on

June 30

(A)

%

(6)

Total on

September 30

(A)

%

(6)

Discounted trade receivables and loans (1)

20,019,310

14,207,535

9,689,505

16,856,941

19,780,138

56,462,084

137,015,513

38.3

134,572,342

38.5

123,461,721

38.5

Financing

3,670,291

3,514,354

3,318,561

10,334,930

14,450,914

69,663,771

104,952,821

29.4

102,684,948

29.4

93,633,985

29.2

Agricultural and agribusiness financing

1,765,926

683,713

708,040

1,500,135

5,064,938

8,852,437

18,575,189

5.2

17,321,736

4.9

15,703,023

4.9

Subtotal

25,455,527

18,405,602

13,716,106

28,692,006

39,295,990

134,978,292

260,543,523

72.9

254,579,026

72.8

232,798,729

72.6

Leasing

322,994

273,743

273,209

760,200

1,202,290

2,678,587

5,511,023

1.5

5,937,605

1.7

7,576,535

2.4

Advances on foreign exchange contracts (2) 

1,000,266

897,361

586,159

2,243,448

1,467,304

31,909

6,226,447

1.7

6,639,087

1.9

7,349,818

2.3

Subtotal

26,778,787

19,576,706

14,575,474

31,695,654

41,965,584

137,688,788

272,280,993

76.1

267,155,718

76.4

247,725,082

77.3

Other receivables (3)

6,001,430

3,773,098

1,684,052

2,987,233

2,394,355

1,579,384

18,419,552

5.1

16,844,419

4.8

14,192,879

4.4

Total loans

32,780,217

23,349,804

16,259,526

34,682,887

44,359,939

139,268,172

290,700,545

81.2

284,000,137

81.2

261,917,961

81.7

Sureties and guarantees (4)

2,161,807

978,128

1,361,577

3,998,785

6,471,075

50,377,026

65,348,398

18.2

63,382,724

18.1

54,732,292

17.1

Loan assignment (5)  

10,127

9,041

8,132

19,216

10,414

6,472

63,402

-

98,458

-

266,175

0.1

Loan assignment - real estate receivables certificate

33,851

33,849

33,848

97,415

145,382

488,786

833,131

0.2

351,096

0.1

399,620

0.1

Co-obligation in rural loan assignment (4)

-

-

-

-

-

119,569

119,569

-

119,528

-

130,458

-

Loans available for import (4)

72,235

105,916

23,719

161,684

326,959

-

690,513

0.2

912,461

0.3

1,555,524

0.5

Confirmed export loans (4)

8,308

223

2,854

3,116

44,747

1,368

60,616

-

53,786

-

13,525

-

Acquisition of credit card receivables

232,030

103,481

73,712

191,797

217,176

52,510

870,706

0.2

1,083,850

0.3

1,622,806

0.5

Overall total on September 30, 2013

35,298,575

24,580,442

17,763,368

39,154,900

51,575,692

190,313,903

358,686,880

100.0

 

 

 

 

Overall total on June 30, 2013

35,543,634

24,235,524

17,749,713

38,991,338

48,864,754

184,617,077

 

 

350,002,040

100.0

 

 

Overall total on September 30, 2012

31,487,927

22,918,388

18,783,272

36,003,346

50,347,031

161,098,397

 

 

 

 

320,638,361

100.0

 

 

142             Report on Economic and Financial Analysis - September 2013 


 

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

 

Notes to the Consolidated Financial Statements

 

 

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

2013

2012

Total on

September 30

(B)

%

(6)

Total on

June 30

(B)

%

(6)

Total on

September 30

(B)

%

(6)

Discounted trade receivables and loans (1)

1,043,322

940,125

834,834

1,716,277

2,506,708

7,041,266

85.1

7,075,168

84.1

7,162,929

83.7

Financing

210,522

177,093

111,089

207,735

191,774

898,213

10.8

945,812

11.2

992,968

11.6

Agricultural and agribusiness financing

6,513

16,713

34,042

25,861

22,506

105,635

1.3

115,927

1.4

94,600

1.1

Subtotal

1,260,357

1,133,931

979,965

1,949,873

2,720,988

8,045,114

97.2

8,136,907

96.7

8,250,497

96.4

Leasing

32,907

25,956

16,190

30,721

28,309

134,083

1.6

169,498

2.0

242,848

2.8

Advances on foreign exchange contracts (2)  

2,035

1,293

4,806

4,180

-

12,314

0.1

7,280

0.1

10,567

0.1

Subtotal

1,295,299

1,161,180

1,000,961

1,984,774

2,749,297

8,191,511

98.9

8,313,685

98.8

8,503,912

99.3

Other receivables (3)  

3,382

1,221

2,789

4,288

82,798

94,478

1.1

97,213

1.2

63,295

0.7

Overall total on September 30, 2013

1,298,681

1,162,401

1,003,750

1,989,062

2,832,095

8,285,989

100.0

 

 

 

 

Overall total on June 30, 2013

1,375,295

1,204,275

1,025,559

2,117,588

2,688,181

 

 

8,410,898

100.0

 

 

Overall total on September 30, 2012

1,380,543

1,228,028

1,042,268

2,095,481

2,820,887

 

 

 

 

8,567,207

100.0

 

 

Bradesco 143            


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

 

 

Notes to the Consolidated Financial Statements

 

 

 

R$ thousand

Non-performing loans

Outstanding Installments

1 to 30 days

31 to 60 days

61 to 90 days

91 to 180 days

181 to 360 days

More than 360 days

2013

2012

Total on

September 30

(C)

%

(6)

Total on

June 30

(C)

%

(6)

Total on

September 30

(C)

%

(6)

Discounted trade receivables and loans (1)

597,451

476,659

446,220

1,028,343

1,526,503

3,691,159

7,766,335

61.4

7,758,252

58.9

7,792,387

56.1

Financing

205,180

181,851

185,673

522,766

880,474

2,348,669

4,324,613

34.1

4,710,034

35.8

5,004,350

36.1

Agricultural and agribusiness financing

1,467

751

1,118

2,292

15,799

121,089

142,516

1.1

141,873

1.1

170,833

1.2

Subtotal

804,098

659,261

633,011

1,553,401

2,422,776

6,160,917

12,233,464

96.6

12,610,159

95.8

12,967,570

93.4

Leasing

30,163

27,068

27,290

71,542

102,841

173,270

432,174

3.4

549,234

4.2

911,887

6.6

Subtotal

834,261

686,329

660,301

1,624,943

2,525,617

6,334,187

12,665,638

100.0

13,159,393

100.0

13,879,457

100.0

Other receivables (3)  

247

244

244

591

619

848

2,793

-

3,123

-

1,979

-

Overall total on September 30, 2013

834,508

686,573

660,545

1,625,534

2,526,236

6,335,035

12,668,431

100.0

 

 

 

 

Overall total on June 30, 2013

864,874

743,551

679,576

1,742,370

2,664,416

6,467,729

 

 

13,162,516

100.0

 

 

Overall total on September 30, 2012

1,025,854

827,346

726,277

1,761,934

2,729,095

6,810,930

 

 

 

 

13,881,436

100.0

 

144             Report on Economic and Financial Analysis - September 2013 

 

 

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

 

Notes to the Consolidated Financial Statements

 

 

R$ thousand

Overall total

2013

2012

Total on September 30

(A+B+C)

%

(6)

Total on June 30

(A+B+C)

%

(6)

Total on September 30

(A+B+C)

%

(6)

Discounted trade receivables and loans (1)

151,823,114

40.1

149,405,762

40.2

138,417,037

40.3

Financing

110,175,647

29.0

108,340,794

29.2

99,631,303

29.0

Agricultural and agribusiness financing

18,823,340

5.0

17,579,536

4.7

15,968,456

4.7

Subtotal

280,822,101

74.1

275,326,092

74.1

254,016,796

74.0

Leasing

6,077,280

1.6

6,656,337

1.8

8,731,270

2.5

Advances on foreign exchange contracts (2) (Note 11a)

6,238,761

1.6

6,646,367

1.8

7,360,385

2.1

Subtotal

293,138,142

77.3

288,628,796

77.7

270,108,451

78.6

Other receivables (3)  

18,516,823

4.9

16,944,755

4.6

14,258,153

4.2

Total loans   

311,654,965

82.2

305,573,551

82.3

284,366,604

82.8

Sureties and guarantees (4)

65,348,398

17.2

63,382,724

17.1

54,732,292

16.0

Loan assignment (5)  

63,402

-

98,458

-

266,175

0.1

Loan assignment - real estate receivables certificate

833,131

0.2

351,096

0.1

399,620

0.1

Co-obligation in rural loan assignment (4)

119,569

-

119,528

-

130,458

-

Loans available for import (4) 

690,513

0.2

912,461

0.2

1,555,524

0.5

Confirmed exports loans (4)

60,616

-

53,786

-

13,525

-

Acquisition of credit card receivables

870,706

0.2

1,083,850

0.3

1,622,806

0.5

Overall total on September 30, 2013

379,641,300

100.0

 

 

 

 

Overall total on June 30, 2013

 

 

371,575,454

100.0

 

 

Overall total on September 30, 2012

 

 

 

 

343,087,004

100.0

 

(1)  Including credit card loans and advances on credit card receivables for the amount of R$18,909,033 thousand (R$18,833,944 thousand on June 30, 2013 and R$18,402,052 thousand on September 30, 2012);

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

(3)  Item “Other Receivables” comprises receivables on sureties and guarantees honored, receivables on sale of assets, trade and credit receivables, income from foreign exchange contracts and export contracts receivables and credit card receivables (cash and installment purchases at merchants) for the amount of R$15,602,420 thousand (R$14,829,123 thousand on June 30, 2013 and R$12,809,844 thousand on September 30, 2012);

(4)  Recorded in off-balance sheet accounts;

(5)  Amount of loan assignment up to September 30, 2013, June 30, 2013 and September 30, 2012, respectively, net of installments repaid; and

(6)  Percentage of each type on total loan portfolio, including sureties and guarantee, loan assignment and acquisition of receivables.

 

Bradesco 145            


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

 

 

Notes to the Consolidated Financial Statements

 

b)   By type and levels of risk

 

R$ thousand

Levels of risk

AA

A

B

C

D

E

F

G

H

2013

2012

Total on

September 30

%

(1)

Total on

June 30

%

(1)

Total on

September 30

%

(1)

Discounted trade receivables and loans

26,414,540

69,159,187

8,678,250

26,637,739

7,466,421

2,002,165

1,692,748

1,320,378

8,451,686

151,823,114

48.7

149,405,762

48.8

138,417,037

48.7

Financing

19,226,297

43,457,192

36,358,151

7,347,699

1,220,761

424,771

309,315

258,312

1,573,149

110,175,647

35.4

108,340,794

35.5

99,631,303

35.0

Agricultural and agribusiness financing

1,843,460

4,132,147

5,706,069

6,449,924

353,467

142,470

116,463

13,953

65,387

18,823,340

6.0

17,579,536

5.8

15,968,456

5.6

Subtotal

47,484,297

116,748,526

50,742,470

40,435,362

9,040,649

2,569,406

2,118,526

1,592,643

10,090,222

280,822,101

90.1

275,326,092

90.1

254,016,796

89.3

Leasing

88,622

777,889

1,316,615

3,116,465

317,538

71,905

75,301

42,781

270,164

6,077,280

2.0

6,656,337

2.2

8,731,270

3.1

Advances on foreign exchange contracts (2)

2,748,621

1,619,913

920,733

876,662

57,175

9,622

88

-

5,947

6,238,761

2.0

6,646,367

2.2

7,360,385

2.6

Subtotal

50,321,540

119,146,328

52,979,818

44,428,489

9,415,362

2,650,933

2,193,915

1,635,424

10,366,333

293,138,142

94.1

288,628,796

94.5

270,108,451

95.0

Other receivables

290,493

13,581,775

452,620

3,495,168

174,644

42,288

31,293

23,723

424,819

18,516,823

5.9

16,944,755

5.5

14,258,153

5.0

Overall total on September 30, 2013

50,612,033

132,728,103

53,432,438

47,923,657

9,590,006

2,693,221

2,225,208

1,659,147

10,791,152

311,654,965

100.0

 

 

 

 

%

16.2

42.6

17.1

15.4

3.1

0.9

0.7

0.5

3.5

100.0

 

 

 

 

 

Overall total on June 30, 2013

50,062,923

128,691,764

52,842,730

47,328,927

9,070,477

2,635,834

2,451,871

1,859,068

10,629,957

 

 

305,573,551

100.0

 

 

%

16.4

42.1

17.3

15.5

3.0

0.9

0.8

0.6

3.4

 

 

100.0

 

 

 

Overall total on September 30, 2012

51,487,394

116,583,636

39,817,262

52,254,469

7,191,662

2,548,269

2,138,674

1,809,752

10,535,486

 

 

 

 

284,366,604

100.0

%

18.1

41.0

14.0

18.4

2.6

0.9

0.8

0.6

3.6

 

 

 

 

100.0

 

(1)  Percentage of each type on total loan portfolio, excluding sureties and guarantee, loan assignment, acquisition of receivables and co-obligation in rural loan assignment; and

(2)  See Note 11a.

146             Report on Economic and Financial Analysis - September 2013 


 

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

 

Notes to the Consolidated Financial Statements

 

c)   Maturity ranges and levels of risk

 

R$ thousand

Levels of risk

Non-performing loans

AA

A

B

C

D

E

F

G

H

2013

2012

Total on

September 30

%

(1)

Total on

June 30

%

(1)

Total on

September 30

%

(1)

Outstanding installments

-

-

1,542,396

2,540,848

1,996,109

1,142,547

956,985

746,964

3,742,582

12,668,431

100.0

13,162,516

100.0

13,881,436

100.0

1 to 30

-

-

143,235

207,974

108,628

64,088

48,868

42,568

219,147

834,508

6.6

864,874

6.6

1,025,854

7.4

31 to 60

-

-

112,523

159,132

88,970

53,873

41,363

35,921

194,791

686,573

5.4

743,551

5.6

827,346

6.0

61 to 90

-

-

103,344

145,043

87,760

51,817

40,824

34,598

197,159

660,545

5.2

679,576

5.2

726,277

5.2

91 to 180

-

-

200,984

341,335

229,652

138,770

108,784

94,293

511,716

1,625,534

12.8

1,742,370

13.2

1,761,934

12.7

181 to 360

-

-

302,337

503,910

376,705

219,438

170,351

147,999

805,496

2,526,236

19.9

2,664,416

20.2

2,729,095

19.7

More than 360

-

-

679,973

1,183,454

1,104,394

614,561

546,795

391,585

1,814,273

6,335,035

50.1

6,467,729

49.2

6,810,930

49.0

Past-due installments (2)

-

-

396,998

810,477

811,235

682,565

616,408

596,522

4,371,784

8,285,989

100.0

8,410,898

100.0

8,567,207

100.0

1 to 14

-

-

8,675

85,943

70,145

27,594

48,386

16,723

107,287

364,753

4.4

439,289

5.2

454,195

5.3

15 to 30

-

-

375,453

217,806

121,121

44,961

26,350

20,256

127,981

933,928

11.3

936,006

11.1

926,348

10.8

31 to 60

-

-

12,870

491,255

228,282

103,716

59,135

41,258

225,885

1,162,401

14.0

1,204,275

14.3

1,228,028

14.3

61 to 90

-

-

-

11,730

367,034

139,463

83,083

90,342

312,098

1,003,750

12.1

1,025,559

12.2

1,042,268

12.2

91 to 180

-

-

-

3,743

24,653

358,758

383,563

408,389

809,956

1,989,062

24.0

2,117,588

25.2

2,095,481

24.5

181 to 360

-

-

-

-

-

8,073

15,891

19,554

2,691,030

2,734,548

33.0

2,610,232

31.1

2,718,853

31.7

More than 360

-

-

-

-

-

-

-

-

97,547

97,547

1.2

77,949

0.9

102,034

1.2

Subtotal

-

-

1,939,394

3,351,325

2,807,344

1,825,112

1,573,393

1,343,486

8,114,366

20,954,420

 

21,573,414

 

22,448,643

 

Specific provision

-

-

19,394

100,539

280,735

547,534

786,696

940,440

8,114,366

10,789,704

 

10,879,179

 

10,896,854

 

 

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

(2)  Transactions maturing after 36 months have their past-due periods multiplied by two, as allowed by CMN Resolution 2682/99.

 

Bradesco 147            


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

 

 

Notes to the Consolidated Financial Statements

 

 

R$ thousand

Levels of risk

Performing loans

AA

A

B

C

D

E

F

G

H

2013

2012

Total on

September 30

%

(1)

Total on

June 30

%

(1)

Total on

September 30

%

(1)

Outstanding installments

50,612,033

132,728,103

51,493,044

44,572,332

6,782,662

868,109

651,815

315,661

2,676,786

290,700,545

100.0

284,000,137

100.0

261,917,961

100.0

1 to 30

4,195,689

18,005,930

2,534,115

6,894,335

486,013

113,209

66,401

47,196

437,329

32,780,217

11.3

33,331,836

11.7

29,038,709

11.1

31 to 60

3,825,252

12,552,817

2,031,989

4,290,077

262,638

51,900

33,922

27,055

274,154

23,349,804

8.0

22,792,800

8.0

21,809,068

8.3

61 to 90

2,666,449

8,096,589

1,658,760

3,384,459

213,875

38,608

29,387

18,855

152,544

16,259,526

5.6

16,187,881

5.7

16,703,402

6.4

91 to 180

7,035,578

15,627,982

4,154,976

6,187,154

1,012,354

160,816

86,465

41,372

376,190

34,682,887

11.9

35,486,322

12.5

32,127,285

12.3

181 to 360

5,952,773

22,091,362

6,505,739

8,405,511

764,195

104,704

74,204

51,324

410,127

44,359,939

15.3

41,826,817

14.7

44,930,235

17.2

More than 360

26,936,292

56,353,423

34,607,465

15,410,796

4,043,587

398,872

361,436

129,859

1,026,442

139,268,172

47.9

134,374,481

47.4

117,309,262

44.7

Generic provision

-

663,633

514,930

1,337,170

678,266

260,432

325,908

220,961

2,676,786

6,678,086

 

6,567,587

 

6,007,163

 

Overall total on September 30,
2013 (2)

50,612,033

132,728,103

53,432,438

47,923,657

9,590,006

2,693,221

2,225,208

1,659,147

10,791,152

311,654,965

 

 

 

 

 

Existing provision

-

664,850

540,413

2,588,618

2,467,044

1,301,647

1,489,567

1,633,070

10,791,152

21,476,361

 

 

 

 

 

Minimum required provision

-

663,633

534,324

1,437,709

959,001

807,966

1,112,604

1,161,401

10,791,152

17,467,790

 

 

 

 

 

Excess provision

-

1,217

6,089

1,150,909

1,508,043

493,681

376,963

471,669

-

4,008,571

 

 

 

 

 

Overall total on June 30, 2013 (2)

50,062,923

128,691,764

52,842,730

47,328,927

9,070,477

2,635,834

2,451,871

1,859,068

10,629,957

 

 

305,573,551

 

 

 

Existing provision

-

644,673

533,493

2,540,954

2,355,932

1,272,700

1,645,472

1,832,020

10,629,957

 

 

21,455,201

 

 

 

Minimum required provision

-

643,433

528,427

1,419,868

907,047

790,750

1,225,935

1,301,349

10,629,957

 

 

17,446,766

 

 

 

Excess provision

-

1,240

5,066

1,121,086

1,448,885

481,950

419,537

530,671

-

 

 

4,008,435

 

 

 

Overall total on September 30,
2012 (2)

51,487,394

116,583,636

39,817,262

52,254,469

7,191,662

2,548,269

2,138,674

1,809,752

10,535,486

 

 

 

 

284,366,604

 

Existing provision

-

584,941

404,105

2,944,703

1,982,150

1,239,155

1,450,459

1,773,872

10,535,486

 

 

 

 

20,914,871

 

Minimum required provision

-

582,914

398,173

1,567,634

719,167

764,480

1,069,337

1,266,826

10,535,486

 

 

 

 

16,904,017

 

Excess provision

-

2,027

5,932

1,377,069

1,262,983

474,675

381,122

507,046

-

 

 

 

 

4,010,854

 

                               

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

(2)   The overall total includes performing loans for the amount of R$290,700,545 thousand (R$284,000,137 thousand on June 30, 2013 and R$261,917,961 thousand on September 30, 2012) and non-performing loans of R$20,954,420 thousand (R$21,573,414 thousand on June 30, 2013 and R$22,448,643 thousand on September 30, 2012).

 

148             Report on Economic and Financial Analysis - September 2013 

 

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

 

Notes to the Consolidated Financial Statements

 

d)   Concentration of loans

 

R$ thousand

2013

2012

September 30

% (1)

June 30

% (1)

September 30

% (1)

Largest borrower

2,161,358

0.7

2,653,726

0.9

2,645,817

0.9

10 largest borrowers

16,194,668

5.2

16,673,201

5.5

15,099,201

5.3

20 largest borrowers

25,130,780

8.1

25,606,826

8.4

24,011,491

8.4

50 largest borrowers

38,604,572

12.4

38,951,215

12.7

38,103,908

13.4

100 largest borrowers

50,453,815

16.2

50,703,348

16.6

49,377,994

17.4

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

 

e)   By economic sector

  

R$ thousand

2013

2012

September 30

%

June 30

%

September 30

%

Public sector

171,396

0.1

182,137

0.1

476,675

0.2

Federal government

84,901

-

81,755

-

267,205

0.1

Petrochemical

84,901

-

81,755

-

267,205

0.1

State government

86,495

0.1

100,382

0.1

209,470

0.1

Production and distribution of electricity

86,495

0.1

100,382

0.1

209,470

0.1

Private sector

311,483,569

99.9

305,391,414

99.9

283,889,929

99.8

Manufacturing

57,843,593

18.6

58,457,476

19.1

54,479,456

19.2

Food products and beverages

13,043,639

4.2

13,082,089

4.3

13,542,844

4.8

Steel, metallurgy and mechanics

10,240,027

3.3

10,282,364

3.3

8,741,915

3.1

Chemical

4,781,018

1.5

5,114,521

1.7

4,346,824

1.5

Light and heavy vehicles

4,572,219

1.5

4,746,005

1.5

2,522,051

0.9

Oil refining and production of alcohol

3,562,880

1.1

4,405,724

1.4

3,668,168

1.3

Pulp and paper

3,541,276

1.1

3,594,634

1.2

4,118,333

1.4

Textiles and apparel

3,242,843

1.0

3,337,393 

1.1

3,181,096

1.1

Rubber and plastic articles

3,015,194

1.0

2,926,953

1.0

2,769,131

1.0

Furniture and wood products

2,243,716

0.7

2,224,189

0.7

2,059,756

0.7

Non-metallic materials

2,078,569

0.7

1,622,821

0.5

1,737,880

0.6

Electric and electronic products

1,740,024

0.6

1,688,102

0.6

1,873,618

0.7

Extraction of metallic and non-metallic ores

1,731,284

0.6

1,775,627

0.6

1,883,402

0.7

Automotive parts and accessories

1,220,210

0.4

1,147,929

0.4

986,222

0.3

Leather articles

853,322

0.3

785,982

0.3

753,651

0.3

Publishing, printing and reproduction

755,967

0.2

752,544

0.2

750,206

0.3

Other industries

1,221,405

0.4

970,599

0.3

1,544,359

0.5

Commerce

44,207,084

14.1

44,220,564

14.4

44,272,247

15.5

Merchandise in specialty stores

11,006,438

3.5

11,280,428

3.7

12,163,859

4.3

Food products, beverages and tobacco

5,271,886

1.7

5,014,337

1.6

5,101,171

1.8

Non-specialized retailer

4,425,552

1.4

4,472,544

1.5

4,428,277

1.6

Automobile

3,620,592

1.2

3,535,938

1.1

3,262,242

1.1

Clothing and footwear

3,534,580

1.1

3,554,765

1.2

3,286,916

1.2

Motor vehicle repairs, parts and accessories

3,353,545

1.1

3,378,071

1.1

3,136,848

1.1

Grooming and household articles

2,832,652

0.9

2,746,418

0.9

2,755,170

1.0

Waste and scrap

2,295,360

0.7

2,253,624

0.7

2,136,696

0.8

 

Bradesco 149            


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

 

 

Notes to the Consolidated Financial Statements

 

 

R$ thousand

2013

2012

September 30

%

June 30

%

September 30

%

Fuel

1,888,427

0.6

1,895,653

0.6

1,867,896

0.7

Trading intermediary

1,544,208

0.5

1,610,529

0.5

1,580,972

0.6

Agricultural products

1,457,742

0.5

1,526,084

0.5

1,560,901

0.5

Wholesale of goods in general

1,392,009

0.4

1,403,926

0.5

1,502,587

0.5

Other commerce

1,584,093

0.5

1,548,247

0.5

1,488,712

0.3

Financial intermediaries

3,134,692

1.0

2,344,360

0.8

1,566,510

0.6

Services

76,369,267

24.5

73,963,484

24.2

66,654,102

23.4

Civil construction

20,126,835

6.5

19,348,282

6.3

17,099,439

6.0

Transportation and storage

16,433,546

5.3

16,133,782

5.3

15,089,836

5.3

Real estate activities, rentals and corporate services

13,152,095

4.2

12,948,977

4.2

11,409,373

4.0

Production and distribution of electric power, gas and water

4,526,541

1.5

4,502,781

1.5

5,045,713

1.8

Holding companies, legal, accounting and business advisory services

3,619,145

1.2

2,747,230

0.9

2,834,435

1.0

Hotels and catering

2,811,480

0.9

2,811,560

0.9

2,547,015

0.9

Social services, education, health, defense and social security

2,376,011

0.8

2,325,442

0.8

2,186,997

0.8

Clubs, leisure, cultural and sport activities

2,165,908

0.7

2,223,570

0.7

2,020,641

0.7

Telecommunications

498,548

0.2

532,590

0.2

549,670

0.2

Other services

10,659,158

3.2

10,389,270

3.4

7,870,983

2.7

Agriculture, cattle raising, fishing, forestry and timber industry

3,812,649

1.2

3,834,426

1.3

3,609,323

1.3

Individuals

126,116,284

40.5

122,571,104

40.1

113,308,291

39.8

Total

311,654,965

100.0

305,573,551

100.0

284,366,604

100.0

 

150             Report on Economic and Financial Analysis - September 2013 

 

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

 

Notes to the Consolidated Financial Statements

 

f)    Breakdown of loans and allowance for loan losses

 

Levels of risk

R$ thousand

Portfolio balance

Non-performing loans

Performing loans

Total

%

(1)

2013

2012

Past due

Outstanding

Total - non-performing loans

%

September 30
YTD (2)

%
June 30
YTD (2)

%

September 30
YTD (2)

AA

-

-

-

50,612,033

50,612,033

16.2

16.2

16.4

18.1

A

-

-

-

132,728,103

132,728,103

42.6

58.8

58.5

59.1

B

396,998

1,542,396

1,939,394

51,493,044

53,432,438

17.1

75.9

75.8

73.1

C

810,477

2,540,848

3,351,325

44,572,332

47,923,657

15.4

91.3

91.3

91.5

Subtotal

1,207,475

4,083,244

5,290,719

279,405,512

284,696,231

91.3

 

 

 

D

811,235

1,996,109

2,807,344

6,782,662

9,590,006

3.1

94.4

94.3

94.1

E

682,565

1,142,547

1,825,112

868,109

2,693,221

0.9

95.3

95.2

95.0

F

616,408

956,985

1,573,393

651,815

2,225,208

0.7

96.0

96.0

95.8

G

596,522

746,964

1,343,486

315,661

1,659,147

0.5

96.5

96.6

96.4

H

4,371,784

3,742,582

8,114,366

2,676,786

10,791,152

3.5

100.0

100.0

100.0

Subtotal

7,078,514

8,585,187

15,663,701

11,295,033

26,958,734

8.7

 

 

 

Overall total on September 30, 2013

8,285,989

12,668,431

20,954,420

290,700,545

311,654,965

100.0

 

 

 

%

2.6

4.1

6.7

93.3

100.0

 

 

 

 

Overall total on June 30, 2013

8,410,898

13,162,516

21,573,414

284,000,137

305,573,551

 

 

 

 

%

2.8

4.3

7.1

92.9

100.0

 

 

 

 

Overall total on September 30, 2012

8,567,207

13,881,436

22,448,643

261,917,961

284,366,604

 

 

 

 

%

3.0

4.9

7.9

92.1

100.0

 

 

 

 

 

(1)    Percentage of level of risk on total portfolio; and

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

 

Bradesco 151            


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

 

 

Notes to the Consolidated Financial Statements

 

 

Level of risk  

 

R$ thousand

Allowance

 

Minimum required

Excess

Existing

2013

2012

Minimum required

provision - %

Specific

Generic

Total

%

September 30
YTD (1)

%
June 30
YTD (1)

%

September 30
YTD (1)

Past due

Outstanding

Total specific

AA

-

-

-

-

-

-

-

-

-

-

-

A

0.5

-

-

-

663,633

663,633

1,217

664,850

0.5

0.5

0.5

B

1.0

3,970

15,424

19,394

514,930

534,324

6,089

540,413

1.0

1.0

1.0

C

3.0

24,314

76,225

100,539

1,337,170

1,437,709

1,150,909

2,588,618

5.4

5.4

5.6

Subtotal

 

28,284

91,649

119,933

2,515,733

2,635,666

1,158,215

3,793,881

1.3

1.3

1.5

D

10.0

81,124

199,611

280,735

678,266

959,001

1,508,043

2,467,044

25.7

26.0

27.6

E

30.0

204,770

342,764

547,534

260,432

807,966

493,681

1,301,647

48.3

48.3

48.6

F

50.0

308,204

478,492

786,696

325,908

1,112,604

376,963

1,489,567

66.9

67.1

67.8

G

70.0

417,565

522,875

940,440

220,961

1,161,401

471,669

1,633,070

98.4

98.5

98.0

H

100.0

4,371,784

3,742,582

8,114,366

2,676,786

10,791,152

-

10,791,152

100.0

100.0

100.0

Subtotal

 

5,383,447

5,286,324

10,669,771

4,162,353

14,832,124

2,850,356

17,682,480

65.6

66.6

70.1

Overall total on September 30, 2013

 

5,411,731

5,377,973

10,789,704

6,678,086

17,467,790

4,008,571

21,476,361

6.9

 

 

%

 

25.2

25.0

50.2

31.1

81.3

18.7

100.0

 

 

 

Overall total on June 30, 2013

 

5,395,075

5,484,104

10,879,179

6,567,587

17,446,766

4,008,435

21,455,201

 

7.0

 

%

 

25.1

25.6

50.7

30.6

81.3

18.7

100.0

 

 

 

Overall total on September 30, 2012

 

5,484,830

5,412,024

10,896,854

6,007,163

16,904,017

4,010,854

20,914,871

 

 

7.4

%

 

26.2

25.9

52.1

28.7

80.8

19.2

100.0

 

 

 

 

(1)  Percentage of existing provision on total portfolio, by level of risk.

152             Report on Economic and Financial Analysis - September 2013 


 

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

 

Notes to the Consolidated Financial Statements

 

g)   Changes in allowance for loan losses

 


 

R$ thousand

2013

2012

3rd Quarter

2nd Quarter

September 30 YTD

September 30 YTD

Opening balance

21,455,201

21,358,574

21,298,588

19,540,448

- Specific provision (1)

10,879,179

11,268,327

11,181,925

9,875,415

- Generic provision (2)

6,567,587

6,080,370

6,106,477

5,654,244

- Excess provision (3)

4,008,435

4,009,877

4,010,186

4,010,789

Additions

3,260,373

3,607,925

10,343,361

10,500,537

Reductions

(3,239,213)

(3,511,298)

(10,165,588)

(9,126,114)

Closing balance

21,476,361

21,455,201

21,476,361

20,914,871

- Specific provision (1)

10,789,704

10,879,179

10,789,704

10,896,854

- Generic provision (2)

6,678,086

6,567,587

6,678,086

6,007,163

- Excess provision (3)

4,008,571

4,008,435

4,008,571

4,010,854

         

 

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

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

(3)  The additional provision is recorded based on Management's experience and the expectation of the loan portfolio, to determine the total provision deemed sufficient to cover specific and general credit risk, together with the provision calculated based on levels of risk and the corresponding minimum percentage in the provision established by CMN Resolution 2682/99. The excess provision per customer was classified according to the corresponding level of risk (Note 10f).

 

h)   Allowance for loan losses (ALL) expenses net of amounts recovered

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

 

 

R$ thousand

2013

2012

3rd Quarter

2nd Quarter

September 30 YTD

September 30 YTD

Amount recorded

3,260,373

3,607,925

10,343,361

10,500,537

Amount recovered (1)

(963,573)

(978,609)

(2,712,077)

(2,187,766)

ALL expense net of amounts recovered

2,296,800

2,629,316

7,631,284

8,312,771

 

(1)  Classified in income from loans (Note 10j).

 

i)    Changes in the renegotiated portfolio

 

R$ thousand

2013

2012

3rd Quarter

2nd Quarter

September 30 YTD

September 30

YTD

Opening balance

9,980,123

9,768,664

9,643,915

8,658,167

Amount renegotiated

2,546,174

2,615,075

7,404,389

6,204,863

Amount received

(1,532,372)

(1,394,411)

(4,179,643)

(2,787,442)

Write-offs

(912,966)

(1,009,205)

(2,787,702)

(2,797,952)

Closing balance

10,080,959

9,980,123

10,080,959

9,277,636

Allowance for loan losses

6,516,664

6,418,706

6,516,664

5,841,680

Percentage on renegotiated portfolio

64.6%

64.3%

64.6%

63.0%

 

 

 

Bradesco 153            


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

 

 

Notes to the Consolidated Financial Statements

 

j)    Income from loans and leasing

 

 

R$ thousand

2013

2012

3rd Quarter

2nd Quarter

September 30 YTD

September 30 YTD

Discounted trade receivables and loans

8,983,005

8,657,839

25,797,216

25,101,167

Financing

3,175,729

3,227,716

9,501,559

9,522,958

Agricultural and agribusiness loans

277,998

240,427

758,492

844,276

Subtotal

12,436,732

12,125,982

36,057,267

35,468,401

Recovery of credits charged-off as losses

963,573

978,609

2,712,077

2,187,766

Subtotal

13,400,305

13,104,591

38,769,344

37,656,167

Leasing, net of expenses

192,437

201,649

600,359

949,581

Total

13,592,742

13,306,240

39,369,703

38,605,748

 

11)    OTHER RECEIVABLES

 

a)   Foreign exchange portfolio

 

Balances

 

 

R$ thousand

2013

2012

September 30

June 30

September 30

Assets - other receivables

 

 

 

Exchange purchases pending settlement

10,857,359

10,278,732

9,504,538

Exchange receivables and time documents in foreign currencies

5,154

-

-

Exchange sale receivables

6,271,626

2,606,505

1,934,434

(-) Advances in domestic currency received

(448,318)

(378,286)

(297,717)

Income receivable on advances granted

77,873

96,524

102,153

Total

16,763,694

12,603,475

11,243,408

Liabilities - other liabilities

 

 

 

Exchange sales pending settlement

5,981,054

2,634,426

1,939,452

Exchange purchase payables

10,574,786

9,608,158

9,180,925

(-) Advances on foreign exchange contracts

(6,238,761)

(6,646,367)

(7,360,385)

Other

5,575

5,181

5,155

Total

10,322,654

5,601,398

3,765,147

Net foreign exchange portfolio

6,441,040

7,002,077

7,478,261

Off-balance-sheet accounts:

 

 

 

- Loans available for import

690,513

912,461

1,555,524

- Confirmed exports loans

60,616

53,786

13,525

 

 

 

154             Report on Economic and Financial Analysis - September 2013 


 

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

 

Notes to the Consolidated Financial Statements

 

Foreign exchange results

 

Adjusted foreign exchange results for presentation purposes

 

 

R$ thousand

2013

2012

3rd Quarter

2nd Quarter

September 30 YTD

September 30 YTD

Foreign exchange results

529,507

903,619

1,702,441

919,606

Adjustments:

 

 

 

 

- Income on foreign currency financing (1)  

15,720

65,887

108,840

102,268

- Income on export financing (1)  

224,053

216,790

574,339

468,881

- Income on foreign investments (2)  

3,879

18,160

24,524

66,412

- Expenses of liabilities with foreign bankers (3) (Note 17c)

(44,559)

(611,465)

(785,090)

(1,034,502)

- Funding expenses (4)  

(113,795)

(95,416)

(283,450)

(255,992)

- Other

(401,926)

(294,177)

(747,407)

267,524

Total adjustments

(316,628)

(700,221)

(1,108,244)

(385,409)

Adjusted foreign exchange results

212,879

203,398

594,197

534,197

(1)  Recognized in “Income from loans;”

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

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

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

 

b)   Sundry  

 

R$ thousand

2013

2012

September 30

June 30

September 30

Tax credits (Note 34c)

30,568,606

29,814,523

23,530,620

Credit card operations

16,473,126

15,912,973

14,432,649

Debtors for escrow deposits

11,730,726

11,436,069

10,734,851

Prepaid taxes

4,049,623

4,237,065

5,123,178

Other debtors

4,190,533

4,111,909

3,484,493

Trade and credit receivables (1)

4,224,361

3,404,431

2,233,365

Advances for Deposit Guarantee Fund (FGC)

30,443

76,109

213,104

Payments to be reimbursed

517,703

505,518

524,794

Receivables from sale of assets

78,109

61,745

55,846

Other

411,138

388,966

311,207

Total

72,274,368

69,949,308

60,644,107

       

 

(1)  Include receivables from the acquisition of financial assets from loans without substantial transfer of risks and benefits.

 

 

 

Bradesco 155            


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

 

 

Notes to the Consolidated Financial Statements

 

12)    OTHER ASSETS

a)   Foreclosed assets/other

 

R$ thousand

Cost

Provision for losses

Cost net of provision

2013

2012

September 30

June 30

September 30

Real estate

560,158

(64,466)

495,692

387,774

276,552

Goods subject to special conditions

178,779

(178,779)

-

-

-

Vehicles and similar

567,796

(268,481)

299,315

276,947

242,557

Inventories/warehouse

90,773

-

90,773

95,980

108,357

Machinery and equipment

20,058

(9,190)

10,868

11,406

9,717

Other

21,120

(19,478)

1,642

1,750

919

Total on September 30, 2013

1,438,684

(540,394)

898,290

 

 

Total on June 30, 2013

1,293,444

(519,587)

 

773,857

 

Total on September 30, 2012

1,259,926

(621,824)

 

 

638,102

 

b)   Prepaid expenses

 

R$ thousand

2013

2012

September 30

June 30

September 30

Commission on the placement of loans and financing (1)  

1,770,820

1,765,184

1,787,851

Deferred insurance acquisition costs (2)

1,513,195

1,380,471

1,178,271

Advertising and marketing expenses (3) 

67,637

55,475

49,843

Other (4)

460,477

513,090

442,567

Total

3,812,129

3,714,220

3,458,532

 

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

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

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

(4)  Mainly related to card issue costs.

 

13)   INVESTMENTS 

a)     Changes in investments in the consolidated financial statements

 

Affiliates

R$ thousand

2013

2012

September 30

June 30

September 30

- IRB-Brasil Resseguros S.A.

525,750

531,719

523,700

- Integritas Participações S.A.

506,353

508,889

503,346

- BES Investimento do Brasil S.A.

131,872

129,858

108,080

- Other

266,208

269,717

280,413

Total investment in affiliates - in Brazil

1,430,183

1,440,183

1,415,539

- Tax incentives

239,533

239,533

239,542

- Other investments

513,822

514,694

526,050

Provision for:

 

 

 

- Tax incentives

(212,045)

(212,045)

(212,055)

- Other investments

(61,845)

(61,948)

(61,898)

Overall total investments

1,909,648

1,920,417

1,907,178

 

156             Report on Economic and Financial Analysis - September 2013 


 

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

 

Notes to the Consolidated Financial Statements

 

b)   The adjustments from the equity method accounting of investments were recorded in the income statement, under “Equity in the Earnings (Losses) of Unconsolidated Companies,” and correspond to R$17,227 thousand in the period ended September 30, 2013 (R$103,367 thousand on September 30, 2012) and R$2,007 thousand in the third quarter of 2013 (R$11,888 thousand in the second quarter of 2013).

 

Companies

R$ thousand

Capital
stock

Adjusted shareholders’ equity

Number of shares/quotas held (thousands)

Consolidated ownership on capital stock

Adjusted net income

Equity accounting adjustments (1) 

2013

2012

Common

Preferred

3rd Quarter

2nd Quarter

September 30 YTD

September 30 YTD

IRB-Brasil Resseguros S.A. (2)

1,453,080

2,574,682

212

-

20.42%

(12,502)

(4,208)

1,373

(2,553)

94,921

BES Investimento do Brasil S.A. - Banco de Investimento

420,000

659,355

12,734

12,734

20.00%

24,245

2,014

2,101

4,849

8,543

Integritas Participações S.A. (2)

615,294

793,802

22,581

-

25.17%

19,356

2,598

2,448

4,872

(27,260)

Other (2)

 

 

 

 

 

 

1,603

5,966

10,059

27,163

Equity in the earnings (losses) of unconsolidated companies

 

 

 

 

 

 

2,007

11,888

17,227

103,367

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

(2)  Based on financial information from the previous month.

 

 

 

Bradesco 157            


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

 

 

Notes to the Consolidated Financial Statements

 

14)    PREMISES AND EQUIPMENT

 

R$ thousand

Annual rate of depreciation

Cost

Depreciation

Cost net of depreciation

2013

2012

September 30

June 30

September 30

Property and equipment:

 

 

 

 

 

 

- Buildings

4%

952,558

(382,894)

569,664

556,827

518,554

- Land

-

405,736

-

405,736

405,672

400,358

Facilities, furniture and equipment in use

10%

4,854,772

(2,846,277)

2,008,495

2,057,121

2,260,988

Security and communication systems

10%

308,012

(171,008)

137,004

122,170

114,132

Data processing systems

20 to 50%

4,816,424

(3,570,221)

1,246,203

1,296,890

1,179,466

Transportation systems

20%

58,898

(33,926)

24,972

25,328

26,098

Total on September 30, 2013

 

11,396,400

(7,004,326)

4,392,074

 

 

Total on June 30, 2013

 

11,223,666

(6,759,658)

 

4,464,008

 

Total on September 30, 2012

 

10,542,357

(6,042,761)

 

 

4,499,596

 

The Bradesco Organization’s premises and equipment shows an unrecorded surplus of R$5,381,586 thousand (R$5,266,042 thousand on June 30, 2013 and R$3,363,214 thousand on September 30, 2012). This is due to an increase in their market price, based on valuations by independent experts in 2013, 2012 and 2011.

The total consolidated fixed assets to net worth ratio is 17.5% (17.3% on June 30, 2013 and 18.9% on September 30, 2012), and the consolidated finance fixed assets to net worth ratio is 45.1% (44.3% on June 30, 2013 and 45.0% on September 30, 2012), whereas the maximum limit is 50%.

The difference between the total consolidated and consolidated finance fixed assets to net worth ratios is due to non-financial subsidiaries which have high liquidity and low fixed assets to net worth ratio, with the consequent increase in the consolidated finance fixed assets to net worth ratio. Whenever necessary, we may reallocate funds to the financial companies through the payment of dividends/interest on shareholders’ equity to financial companies or a corporate restructuring between the financial and non-financial companies, thus improving the ratio.

 

158             Report on Economic and Financial Analysis - September 2013 

 

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

 

Notes to the Consolidated Financial Statements

 

15)    INTANGIBLE ASSETS

a)   Goodwill 

Goodwill from the acquisition of investments amounted to R$2,642,761 thousand, net of accumulated amortization, where applicable, of which:
(i) R$613,086 thousand represents the difference between the purchase price and the market value of the net assets acquired, which is recorded in Permanent Assets - Investments (BM&FBOVESPA and Integritas/Fleury shares), amortized when disposed; and (ii) R$2,029,675 thousand, net of accumulated amortization, for future performance/customer portfolio, which is amortized over 20 years, where applicable.

In the period ended September 30, 2013, goodwill amortization amounted to R$181,747 thousand (R$199,674 thousand on September 30, 2012) and R$49,168 thousand in the third quarter of 2013 (R$65,221 thousand in the second quarter of 2013) (Note 29).

b)   Intangible assets

Acquired intangible assets consist of:

 

 

R$ thousand

Amortization
rate

(1)

Cost

Amortization

Cost net of amortization

2013

2012

September 30

June 30

September 30

Acquisition of banking services rights

Contract (4)

5,486,000

(2,699,343)

2,786,657

2,923,617

2,840,001

Software (2)

20% to 50%

7,317,085

(3,647,163)

3,669,922

3,565,492

2,889,705

Future profitability/customer portfolio (3)  

Up to 20%

3,679,162

(1,649,487)

2,029,675

2,159,975

3,277,120

Other (5)

Contract

660,423

(117,781)

542,642

542,656

578,629

Total on September 30, 2013

 

17,142,670

(8,113,774)

9,028,896

 

 

Total on June 30, 2013

 

17,581,168

(8,389,428)

 

9,191,740

 

Total on September 30, 2012

 

16,094,453

(6,508,998)

 

 

9,585,455

 

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

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

(3)  Mainly composed of goodwill on the acquisition of equity interest in Banco Bradescard (currently Banco Ibi) - R$834,573 thousand, Odontoprev - R$264,908 thousand, Bradescard Mexico (currently Ibi México) - R$22,562 thousand, Europ Assistance Serviços de Assistência Personalizados - R$16,904 thousand and Cielo/Investees - R$661,335 thousand. In the third quarter of 2013, the goodwill on the acquisition of equity interest in Ágora Corretora was fully amortized;  

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

(5)  Mainly refers to the 2016 Olympic Games sponsorship program.

 

 

Bradesco 159            


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

 

 

Notes to the Consolidated Financial Statements

 

c)   Changes in intangible assets by type

 

 

 

 

R$ thousand

Acquisition of banking service rights

Software

Future profitability/

customer portfolio

Other

Total

Balance on December 31, 2012

2,586,519

3,077,469

2,047,325

558,816

8,270,129

Additions (reductions)

872,903

1,026,903

164,097

56,401

2,120,304

Amortization for the period

(672,765)

(434,450)

(181,747)

(72,575)

(1,361,537)

Balance on September 30, 2013

2,786,657

3,669,922

2,029,675

542,642

9,028,896

 

16)    DEPOSITS, FEDERAL FUNDS PURCHASED AND SECURITIES SOLD UNDER AGREEMENTS TO REPURCHASE AND FUNDS FROM ISSUANCE OF SECURITIES

a)   Deposits 

 

 

R$ thousand

2013

2012

1 to 30 days

31 to 180 days

181 to 360 days

More than 360 days

September 30

June 30

September 30

● Demand deposits (1)

39,455,794

-

-

-

39,455,794

36,586,408

33,627,630

● Savings deposits (1)

76,487,681

-

-

-

76,487,681

72,627,265

65,540,064

● Interbank deposits

265,256

331,998

33,627

210,254

841,135

698,884

322,684

● Time deposits (2)

16,817,268

14,343,693

11,800,400

57,031,424

99,992,785

98,572,968

113,379,223

Overall total on September 30, 2013

133,025,999

14,675,691

11,834,027

57,241,678

216,777,395

 

 

%

61.4

6.8

5.4

26.4

100.0

 

 

Overall total on June 30, 2013

123,031,147

15,610,811

10,633,508

59,210,059

 

208,485,525

 

%

59.0

7.5

5.1

28.4

 

100.0

 

Overall total on September 30, 2012

112,054,550

16,942,092

11,692,543

72,180,416

 

 

212,869,601

%

52.6

8.0

5.5

33.9

 

 

100.0

 

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

(2)  Considers the actual maturities of investments.  

 

 

 

160             Report on Economic and Financial Analysis - September 2013 

 

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

Notes to the Consolidated Financial Statements

 

b)   Federal funds purchased and securities sold under agreements to repurchase

  

R$ thousand

2013

2012

1 to 30 days

31 to 180 days

181 to 360 days

More than 360 days

September 30

June 30

September 30

Own portfolio

69,016,394

28,369,156

10,675,215

18,410,121

126,470,886

135,424,066

136,013,185

● Government securities

66,633,753

192,903

75,335

674

66,902,665

70,952,832

75,214,166

Debentures of own issuance

2,015,404

28,176,253

10,598,787

16,572,349

57,362,793

60,076,720

55,322,678

● Foreign

367,237

-

1,093

1,837,098

2,205,428

4,394,514

5,476,341

Third-party portfolio (1)  

120,381,263

3,033,076

-

-

123,414,339

110,974,509

97,004,669

Unrestricted portfolio (1) 

4,659,747

4,034,961

-

-

8,694,708

20,426,545

12,519,763

Overall total on September 30, 2013 (2)

194,057,404

35,437,193

10,675,215

18,410,121

258,579,933

 

 

%

75.1

13.7

4.1

7.1

100.0

 

 

Overall total on June 30, 2013 (2)

201,698,323

36,649,541

10,618,720

17,858,536

 

266,825,120

 

%

75.6

13.7

4.0

6.7

 

100.0

 

Overall total on September 30, 2012 (2)

176,133,964

37,411,461

9,014,068

22,978,124

 

 

245,537,617

%

71.7

15.2

3.7

9.4

 

 

100.0

 

(1)  Represented by government securities; and

(2)  Includes R$75,915,102 thousand (R$66,498,553 thousand on June 30, 2013 and R$77,162,542 thousand on September 30, 2012) of investment funds in purchase and sale commitments with Bradesco, whose quotaholders are subsidiaries included in the consolidated financial statements (Notes 8a, b, c and d). 

 

Bradesco 161            


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

 

 

Notes to the Consolidated Financial Statements

 

c)   Funds from the issuance of securities

 

R$ thousand

2013

2012

1 to 30

days

31 to 180

days

181 to 360 days

More than

360 days

September 30

June 30

September 30

Securities - Brazil:

 

 

 

 

 

 

 

- Mortgage bonds

88,292

209,915

328,619

6,035

632,861

682,676

999,129

- Letters of credit for real estate

353,574

1,074,129

3,351,113

91,079

4,869,895

4,789,420

3,811,518

- Letters of credit for agribusiness

244,448

1,544,690

901,131

1,516,433

4,206,702

4,349,457

3,768,765

- Financial bills

2,851,539

6,667,908

1,682,086

23,040,853

34,242,386

31,878,472

31,233,674

Subtotal

3,537,853

9,496,642

6,262,949

24,654,400

43,951,844

41,700,025

39,813,086

Securities - abroad:

 

 

 

 

 

 

 

- MTN Program Issues (1)

300,302

824,277

2,119,169

5,123,129

8,366,877

8,831,091

10,432,238

- Securitization of future flow of money orders received from abroad (Note 16d)

7,112

415,820

463,207

2,239,544

3,125,683

3,308,621

3,587,028

- Issuance costs

-

-

-

(17,748)

(17,748)

(19,127)

(22,140)

Subtotal

307,414

1,240,097

2,582,376

7,344,925

11,474,812

12,120,585

13,997,126

Overall total on September 30, 2013

3,845,267

10,736,739

8,845,325

31,999,325

55,426,656

 

 

%

6.9

19.4

16.0

57.7

100.0

 

 

Overall total on June 30, 2013

2,456,190

11,178,066

11,208,441

28,977,913

 

53,820,610

 

%

4.6

20.8

20.8

53.8

 

100.0

 

Overall total on September 30, 2012

1,434,426

13,208,215

13,722,106

25,445,465

 

 

53,810,212

%

2.7

24.5

25.5

47.3

 

 

100.0

 

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

 

162             Report on Economic and Financial Analysis - September 2013 

 

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

 

Notes to the Consolidated Financial Statements

 

d)   Since 2003, Bradesco has used certain agreements to optimize its funding and liquidity management activities by using SPEs - Special Purpose Entities. An SPE, also known as a Diversified Payment Rights Company outside Brazil, is financed with long-term debt and settled through future cash flows from underlying assets which basically include flows from current payment orders and future remittances made by individuals and companies located abroad to beneficiaries in Brazil for which the Bank acts as a paying agent.

Long-term securities issued by the SPE and sold to investors are settled with proceeds from the payment order flows. Bradesco is obliged to redeem these securities in specific cases of delinquency or if the SPE discontinues operations.

Funds from the sale of current and future payment order flows, received by the SPE, must be maintained in a specific bank account until a minimum amount has been reached.

Below are the main features of the notes issued by SPEs:

 

R$ thousand

Date of

issue

Transaction amount

Maturity

Total

2013

2012

September
30

June
30

September 30

Securitization of future flow of payment orders received from abroad

06.11.2007

481,550

05.20.2014

69,935

103,975

190,174

06.11.2007

481,550

05.20.2014

69,530

103,624

190,074

12.20.2007

354,260

11.20.2014

89,076

110,626

162,180

03.06.2008

836,000

05.22.2017

779,478

829,738

912,349

12.19.2008

1,168,500

02.20.2019

1,113,328

1,106,175

1,013,637

12.17.2009

133,673

11.20.2014

55,554

69,000

101,168

12.17.2009

133,673

02.20.2017

113,728

121,644

135,213

12.17.2009

89,115

02.20.2020

98,931

102,139

100,841

08.20.2010

307,948

08.21.2017

291,826

309,268

336,499

09.29.2010

170,530

08.21.2017

166,787

176,756

192,319

 

11.16.2011

88,860

11.20.2018

109,938

109,230

100,124

 

11.16.2011

133,290

11.22.2021

167,572

166,446

152,450

Total

 

4,378,949

 

3,125,683

3,308,621

3,587,028

 

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

 

R$ thousand

2013

2012

3rd Quarter

2nd Quarter

September 30 YTD

September 30 YTD

Savings deposits

1,066,334

932,755

2,895,029

2,726,590

Time deposits

2,170,663

1,928,385

5,934,787

7,858,546

Federal funds purchased and securities sold under agreements to repurchase

6,083,572

5,629,963

15,907,968

13,701,955

Funds from issuance of securities

1,160,255

1,057,910

3,048,408

3,336,609

Other funding expenses

101,571

102,662

293,585

287,451

Subtotal

10,582,395

9,651,675

28,079,777

27,911,151

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

1,923,706

840,150

3,832,783

6,173,700

Total

12,506,101

10,491,825

31,912,560

34,084,851

 

Bradesco 163            


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

 

 

Notes to the Consolidated Financial Statements

 

17)    BORROWING AND ONLENDING

a)   Borrowing 

 

 

R$ thousand

2013

2012

1 to 30 days

31 to 180 days

181 to 360 days

More than 360 days

September 30

June 30

September 30

In Brazil - other institutions

4,481

-

-

7,717

12,198

10,655

9,417

Abroad

1,700,143

5,313,129

4,376,474

587,922

11,977,668

11,077,072

10,142,101

Overall total on September 30, 2013

1,704,624

5,313,129

4,376,474

595,639

11,989,866

 

 

%

14.2

44.3

36.5

5.0

100.0

 

 

Overall total on June 30, 2013

2,433,011

4,265,564

3,352,342

1,036,810

 

11,087,727

 

%

21.9

38.5

30.2

9.4

 

100.0

 

Overall total on September 30, 2012

1,235,667

5,495,857

2,517,098

902,896

 

 

10,151,518

%

12.2

54.1

24.8

8.9

 

 

100.0

 

b)   Onlending 

 

 

R$ thousand

2013

2012

1 to 30 days

31 to 180 days

181 to 360 days

More than 360 days

September 30

June 30

September 30

In Brazil

1,126,451

5,328,419

5,494,567

27,203,641

39,153,078

37,896,430

35,122,525

- National Treasury

-

-

36,673

-

36,673

17,444

116,773

- BNDES

363,157

2,050,046

1,420,209

8,206,431

12,039,843

11,860,989

12,218,679

- CEF

1,874

8,806

10,513

23,320

44,513

49,065

60,751

- FINAME

761,420

3,269,567

4,027,172

18,972,244

27,030,403

25,967,289

22,724,486

- Other institutions

-

-

-

1,646

1,646

1,643

1,836

Abroad

7,236

156,653

-

-

163,889

136,862

124,399

Overall total on September 30, 2013

1,133,687

5,485,072

5,494,567

27,203,641

39,316,967

 

 

%

2.9

14.0

14.0

69.1

100.0

 

 

Overall total on June 30, 2013

1,246,376

4,766,262

5,695,185

26,325,469

 

38,033,292

 

%

3.3

12.5

15.0

69.2

 

100.0

 

Overall total on September 30, 2012

2,754,907

4,396,646

6,765,497

21,329,874

 

 

35,246,924

%

7.8

12.5

19.2

60.5

   

100.0

 

164             Report on Economic and Financial Analysis - September 2013 


 

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

 

Notes to the Consolidated Financial Statements

 

c)   Borrowing and onlending expenses

 

R$ thousand

2013

2012

3rd Quarter

2nd Quarter

September 30
YTD

September 30 YTD

Borrowing:

 

 

 

 

- In Brazil

4,369

15,896

26,999

11,498

- Abroad

30,784

32,354

92,923

107,440

Subtotal borrowing

35,153

48,250

119,922

118,938

Onlending in Brazil:

 

 

 

 

- National Treasury

123

110

737

2,618

- BNDES

179,197

187,460

512,900

608,468

- CEF

765

835

2,534

3,598

- FINAME

213,015

225,876

662,092

918,776

- Other institutions

8

147

301

162

Onlending abroad:

 

 

 

 

- Payables to foreign bankers (Note 11a)

44,559

611,465

785,090

1,034,502

- Other expenses with foreign onlending

566,140

3,535,002

3,631,737

2,573,891

- Exchange variation from investments abroad

(161,286)

(1,950,967)

(1,812,622)

(1,356,499)

Subtotal onlending

842,521

2,609,928

3,782,769

3,785,516

Total

877,674

2,658,178

3,902,691

3,904,454

 

18)    PROVISIONS, CONTINGENT ASSETS AND LIABILITIES AND LEGAL LIABILITIES - TAX AND SOCIAL SECURITY

a)   Contingent assets

Contingent assets are not recognized in the financial statements, however, there are ongoing proceedings where the chance of success is considered probable, such as: a) Social Integration Program (PIS), claiming to offset PIS against Gross Operating Income, paid under Decree-Laws 2445/88 and 2449/88, regarding the payment that exceeded the amount due under Supplementary Law 07/70 (PIS Repique); and b) other taxes, the legality and/or constitutionality of which is being challenged, where the decision may lead to reimbursement of amounts paid.

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

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

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

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

Liability related to litigation is held until the conclusion to the lawsuit, represented by judicial decisions, with no further appeals or due to the statute of limitation.

 

Bradesco 165            


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


 

Notes to the Consolidated Financial Statements

 

               I -   Labor claims

These are claims brought by former employees and outsourced employees seeking indemnifications, especially for unpaid overtime, according to Article 224 of the Consolidation of Labor Laws (CLT). In proceedings in which a judicial deposit is used to guarantee the execution of the judgment, the labor provision is made considering the estimated loss of these deposits. For other proceedings, the provision is based on the average of payments made for claims settled over the last 12 months.

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

              II -   Civil claims

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

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

Note that a significant number of legal claims pleading the incidence of inflation rates, which were excluded from inflation adjustments on savings account balances due to economic plans, were part of federal government’s economic policy to reduce inflation. Although the Bank complied with the legal requirements in force at the time, these lawsuits have been recorded as provisions, taking into consideration claims effectively notified and the evaluation of the perspective of the loss, considering the current judicial decision of the Superior Court of Justice (STJ).

Two points are worth noting regarding disputes relating to economic plans: a) the Bank does not expect any significant provisions to be recorded in excess of what has been provided for, as legal new claims cannot be made; and b) the Federal Supreme Court (STF) suspended the analysis of all appeals up until a final decision issued by the court.

             III -   Legal obligations - provision for tax risks

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

 

 

166             Report on Economic and Financial Analysis - September 2013 


 

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

 

Notes to the Consolidated Financial Statements

 

The main cases are:

-   Cofins - R$10,292,466 thousand (R$9,993,073 thousand on June 30, 2013 and R$8,598,942 thousand on September 30, 2012): a request for authorization to calculate and pay Cofins based on effective income, as set forth in Article 2 of Supplementary Law 70/91, removing the unconstitutional increase in the calculation for other revenues other than income;

-   INSS Autonomous Brokers - R$1,267,188 thousand (R$1,221,705 thousand on June 30, 2013 and R$1,100,748 thousand on September 30, 2012): we are requesting the impact of social security contribution on remunerations paid to third-party service providers, established by Supplementary Law 84/96 and subsequent regulations/amendments, at the 20.0% rate and additionally 2.5%, on the grounds that services are not provided to insurance companies but to policyholders, thus being outside the incidence of the contribution provided for in item I, Article 22, of Law 8212/91,as new wording in Law 9876/99;

-   IRPJ/Loan Losses - R$1,735,719 thousand (R$1,713,111 thousand on June 30, 2013 and R$1,310,993 thousand on September 30, 2012): 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 upon receipt of claims incurred, regardless if they comply with the terms and conditions provided for in Articles 9 to 14 of Law 9430/96 that only apply to temporary losses;

-   CSLL - Deductibility on IRPJ calculation basis - R$879,712 thousand (R$867,168 thousand on June 30, 2013 and R$673,782 thousand on September 30, 2012): we are requesting to calculate and pay income tax calculated and paid for 1997 and subsequent years, excluding CSLL in the calculation, under Article 1, of Law 9316/96, since this contribution represents an effective, necessary and mandatory expense to the Company; and

-    PIS - R$307,783 thousand (R$305,648 thousand on June 30, 2013 and R$300,310 thousand on September 30, 2012): we are requesting the authorization to offset overpaid amounts in 1994 and 1995 as PIS contribution, corresponding to the surplus on the calculation established in the Constitution, i.e., gross operating income, as defined in the income tax legislation - set out in Article 44 of Law 4506/64, excluding interest income.

Law 12865/13, edited on October 9, 2013, provided for the possibility of payment of federal tax debts with discount. Bradesco Organization, closely monitoring this possibility, will examine the existing cases and will decide on them on a timely basis, and the respective financial and accounting effects will be analyzed at the moment, both in case of compliance and in case of possibility of favorable outcome or alteration in processing of the case.

            IV -       Provisions by nature

 

R$ thousand

2013

2012

September 30

June 30

September 30

Labor claims

2,507,604

2,471,717

2,459,580

Civil claims

3,856,399

3,765,509

3,609,648

Subtotal (1)

6,364,003

6,237,226

6,069,228

Provision for tax risks (2)

16,784,877

16,452,731

14,061,296

Total

23,148,880

22,689,957

20,130,524

(1)  Note 20b; and

(2)  Classified under “Other liabilities - tax and social security” (Note 20a).

 

Bradesco 167            


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

 

 

Notes to the Consolidated Financial Statements

 

              V -       Changes in provisions

 

R$ thousand

2013

Labor

Civil

Tax (1)

Balance at December 31, 2012

2,496,270

3,722,404

15,071,659

Adjustment for inflation

216,551

259,105

617,490

Provisions, net of reversals and write-offs

393,410

354,148

1,165,052

Payments

(598,627)

(479,258)

(69,324)

Balance at September 30, 2013

2,507,604

3,856,399

16,784,877

(1)  Mainly include legal liabilities.

c)   Contingent liabilities classified as possible losses

The Bradesco Organization maintains a system to monitor all administrative and judicial proceedings in which the institution is plaintiff or defendant and, based on the opinion of legal counsel, classifies the lawsuits according to the expectation of loss. Case law trends are periodically analyzed and, if necessary, the related risk is reclassified. In this respect, contingent lawsuits deemed with the risk of a possible loss are not recorded as a liability in the financial statements. The main lawsuits classified as such are the following: a) leasing companies’ Tax on Services of any Nature (ISSQN), total lawsuits correspond to R$1,167,543 thousand (R$1,151,684 thousand on June 30, 2013 and R$1,102,267 thousand on September 30, 2012) which relates to the municipal tax demands other than those where the company is not located and where, under law, tax is collected; b) 2006-2010 income tax and social contribution, relating to goodwill amortization being disallowed on the acquisition of investments, for the amount of R$844,849 thousand (R$838,399 thousand on June 30, 2013 and R$709,665 thousand on September 30, 2012); c) IRPJ and CSLL deficiency notice relating to disallowance of loan loss expenses, for the amount of R$490,422 thousand (R$482,515 thousand on June 30, 2013 and R$295,717 thousand on September 30, 2012); d) IRPJ and CSLL deficiency note relating to disallowance of exclusions of revenues from mark-to-market securities in 2007, amounting to R$231,612 thousand (R$229,556 thousand on June 30, 2013); and e) IRPJ, CSLL, PIS and COFINS deficiency note, amounting to R$337,348 thousand (R$334,433 thousand on June 30, 2013), on alleged tax-exempt gain, when Bovespa shares were merged into Nova Bolsa (BM&FBovespa), in 2008.

 

 

168             Report on Economic and Financial Analysis - September 2013 


 

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

 

Notes to the Consolidated Financial Statements

 

19)     SUBORDINATED DEBT

 

 

R$ thousand

 

2013

2012

Maturity

Original term in years

Amount of the operation

Currency

Remuneration

September 30

June 30

September 30

In Brazil:

     

 

     

Subordinated CDB:

     

 

     
       

100.0% of CDI rate + (0.3440% p.a.- 0.4914% p.a.)

     

 2012 (1)

5

-

R$

IPCA + 7.6320% p.a.

-

-

2,411,641

 2013 (6)

5

-

R$

100.0% of CDI rate + 1.0817% p.a.

-

389,701

950,695

2014

6

1,000,000

R$

112.0% of CDI rate

1,652,333

1,614,055

1,525,232

       

IPCA + (6.92% p.a.- 8.55% p.a.)

     

 2015

6

1,274,696

R$

108.0% to 112.0% of CDI rate

2,237,989

2,181,647

1,952,563

2016

6

500

R$

IPCA + 7.1292% p.a.

803

785

707

       

100.0% of CDI rate + 0.87% p.a.

     

 2012 (1)

10

-

R$

101.5% of CDI rate

-

-

908,369

2019

10

20,000

R$

IPCA + 7.76% p.a.

34,372

33,539

30,074

Financial notes:

             
       

IGP-M + 6.3874% p.a.

     

 

 

 

 

IPCA + (6.7017% p.a. - 6.8784% p.a.)

     

 

 

 

 

Fixed rate of 13.0949% p.a.

 

 

 

 2016

6

102,018

R$

108.0% to 110.0% of CDI rate

142,232

139,081

127,333

 

 

 

 

100.0% of CDI rate + (1.2685%p.a. - 1.3656% p.a.)

 

 

 

 

 

 

 

IGP-M + (5.7745% p.a. - 6.9588% p.a.)

 

 

 

 

 

 

 

IPCA + (5.6030% p.a. - 7.5482% p.a.)

 

 

 

 

 

 

 

Fixed rate of (11.7493% p.a. - 13.8609% p.a.)

 

 

 

 2017

6

8,630,999

R$

104.0% to 112.5% of CDI rate

9,294,582

9,299,086

9,038,822

 

 

 

 

100.0% of CDI rate + (0.7855%p.a. - 1.3061% p.a.)

 

 

 

 

 

 

 

IGP-M + (4.0147% p.a. - 6.2626% p.a.)

 

 

 

 

 

 

 

IPCA + (3.6712% p.a. - 6.2822% p.a.)

 

 

 

 

 

 

 

Fixed rate of (9.3991% p.a. - 12.1754% p.a.)

 

 

 

 2018 (2)

6

8,262,799

R$

105.0% to 112.2% of CDI rate

8,701,345

8,598,215

8,360,073

 

 

 

 

IGP-M + (3.6320% p.a. - 4.0735% p.a.)

 

 

 

 

 

 

 

IPCA + (3.2983% p.a. - 4.4268% p.a.)

 

 

 

 

 

 

 

Fixed rate of (9.3207% p.a. - 10.3107% p.a.)

 

 

 

 

Bradesco 169            


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

 

Notes to the Consolidated Financial Statements

 

 

 

R$ thousand

 

2013

2012

Maturity

Original term in years

Amount of the operation

Currency

Remuneration

September 30

June 30

September 30

2019 (7)

6

21,858

R$

109.3% to 109.5% of CDI rate

22,970

22,529

-

 

 

 

 

IPCA + 7.4163% p.a.

 

 

 

 2017

7

40,100

R$

Fixed rate of 13.1763% p.a.

61,399

59,726

54,018

 

 

 

 

IGP-M + 6.6945% p.a.

 

 

 

2018

7

141,050

R$

IPCA + (5.9081% p.a. - 7.3743% p.a.)

185,692

180,548

165,296

 

 

 

 

100.0% of CDI rate + (1.0079% p.a. – 1.0412% p.a.)

 

 

 

 

 

 

 

IGP-M rate + 4.1768 p.a.

 

 

 

 

 

 

 

IPCA + (4.0262% p.a. - 6.1757% p.a.)

 

 

 

 

 

 

 

Fixed rate of (10.1304% p.a. - 11.7550% p.a.)

 

 

 

2019 (3)

7

3,172,835

R$

110.5% to 112.2% of CDI rate

3,298,428

3,223,683

85,857

2020 (10)

7

1,700

R$

IPCA + 4.2620% p.a.

1,780

1,750

-

2018

8

50,000

R$

IGP-M + 7.0670% p.a.

71,507

68,985

63,936

 

 

 

 

IGP-M + 5.8351% p.a.

 

 

 

 

 

 

 

IPCA + (5.8950% p.a. - 6.3643% p.a.)

 

 

 

2019

8

12,735

R$

Fixed rate of 13.3381% p.a.

16,509

16,049

14,598

 

 

 

 

IGP-M + 5.5341% p.a.

 

 

 

 

 

 

 

IPCA + (3.9941% p.a. - 6.1386% p.a.)

 

 

 

 

 

 

 

Fixed rate of (11.1291% p.a. - 11.8661% p.a.)

 

 

 

2020 (5)

8

28,556

R$

110.0% to 110.7% of CDI rate

32,673

31,961

23,711

2021 (8)

8

1,236

R$

IPCA + (3.7004% p.a. – 4.3419% p.a.)

1,305

1,286

-

2021

9

7,000

R$

111.0% of CDI rate

7,742

7,564

7,151

 

 

 

 

IGP-M + (6.0358% p.a. - 6.6244% p.a.)

 

 

 

 

 

 

 

IPCA + (5.8789% p.a. - 7.1246% p.a.)

 

 

 

 

 

 

 

Fixed rate of 12.7513% p.a.

 

 

 

2021

10

19,200

R$

109.0% of CDI rate

24,017

23,491

21,419

 

 

 

 

IGP-M + (3.9270% p.a. - 4.2994% p.a.)

 

 

 

 

 

 

 

IPCA + (4.1920% p.a. - 6.0358% p.a.)

 

 

 

 

 

 

 

Fixed rate of (10.3489% p.a. - 12.4377% p.a.)

 

 

 

2022 (4)

10

54,143

R$

110.0% to 111.3% of CDI rate

61,180

59,969

43,634

 

 

 

 

IGP-M + (3.5855% p.a. – 3.9984% p.a.)

 

 

 

 

 

 

 

IPCA + (3.9292% p.a. - 4.9620% p.a.)

 

 

 

 

 

170             Report on Economic and Financial Analysis - September 2013 


 

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

 

Notes to the Consolidated Financial Statements

 

 

 

R$ thousand

 

2013

2012

Maturity

Original term in years

Amount of the operation

Currency

Remuneration

September 30

June 30

September 30

2023 (9)

10

688,064

R$

Fixed rate (10.6804% p.a. – 10.8971% p.a.)

719,936

714,738

-

CDB pegged to loans:

 

 

 

 

 

 

 

2013 to 2016

2 to 4

4,357

R$

100.0% of CDI rate

4,970

5,310

7,059

Subtotal in Brazil

 

 

 

 

26,573,764

26,673,698

25,792,188

Abroad:

 

 

 

 

 

 

 

2013

10

1,434,750

US$

Rate of 8.75% p.a.

1,157,491

1,125,555

1,053,162

2014

10

801,927

Euro

Rate of 8.00% p.a.

703,626

658,875

607,785

2019

10

1,333,575

US$

Rate of 6.75% p.a.

1,672,814

1,690,364

1,574,921

2021

11

2,766,650

US$

Rate of 5.90% p.a.

3,603,285

3,632,012

3,280,021

2022

11

1,886,720

US$

Rate of 5.75% p.a.

2,458,259

2,477,196

2,237,638

Issuance costs on funding

 

 

 

 

(33,916)

(35,594)

(38,974)

Subtotal abroad

 

 

 

 

9,561,559

9,548,408

8,714,553

Overall total

 

 

 

 

36,135,323

36,222,106

34,506,741

 

(1)   Subordinated debt transactions that matured in October and November 2012;

(2)   Issue of financial notes, of which were issued as follows: (i) R$128,927 thousand in October 2012; (ii) R$300 thousand in November 2012; and (iii) R$25,135 thousand in December 2012, maturing in 2018;

(3)   Issue of financial notes, of which were issued as follows: (i) R$922,816 thousand in October 2012; (ii) R$1,100,400 thousand in November 2012; and (iii) R$1,066,700 thousand in December 2012, maturing in 2019;

(4)   Issue of financial notes, of which were issued as follows: (i) R$10,600 thousand in October 2012; and (ii) R$1,058 thousand in December 2012, maturing in 2022;

(5)   Issue of financial notes, of which were issued as follows: R$901 thousand in December 2012, maturing in 2020;

(6)   Subordinated debt transactions that matured in January, February, April, May and July 2013;

(7)   Issue of financial notes, of which were issued as follows: (i) R$3,362 thousand in January 2013; (ii) R$3,731 thousand in February 2013; and (iii) R$14,765 thousand in March 2013, maturing in 2019;

(8)   Issue of financial notes, of which were issued as follows: (i) R$736 thousand in January 2013; and (ii) R$500 thousand in March 2013, maturing in 2021;

(9)   Issue of financial notes, of which were issued as follows: (i) R$85,180 thousand in January 2013; (ii) R$498,310 thousand in February 2013; and (iii) R$104,574 thousand in March 2013, maturing in  2023; and

(10)   Issue of financial notes, of which were issued as follows: (i) R$1,700 thousand in March 2013, maturing in 2020.

 

 

Bradesco 171            


 

 

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

 

Notes to the Consolidated Financial Statements

 

20)    OTHER LIABILITIES

a)   Tax and social security

 

 

R$ thousand

2013

2012

September 30

June 30

September 30

Provision for tax risk (Note 18b IV)

16,784,877

16,452,731

14,061,296

Provision for deferred income tax (Note 34f)

4,130,802

4,255,124

7,276,170

Taxes and contributions on profit payable

3,959,519

3,320,455

3,676,197

Taxes and contributions payable

1,052,074

1,027,693

1,043,268

Total

25,927,272

25,056,003

26,056,931

 

b)   Sundry 

 

 

R$ thousand

2013

2012

September 30

June 30

September 30

Credit card operations

14,588,493

14,180,731

12,731,148

Civil and labor provisions (Note 18b IV)

6,364,003

6,237,226

6,069,228

Provision for payments

5,500,774

4,849,547

5,142,469

Sundry creditors

6,425,706

5,792,748

3,920,112

Liabilities for acquisition of assets and rights

1,295,255

1,805,985

1,869,645

Liabilities for official agreements

390,252

321,700

329,603

Other

1,479,575

1,399,488

1,565,162

Total

36,044,058

34,587,425

31,627,367

 

172             Report on Economic and Financial Analysis - September 2013 


 

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

 

Notes to the Consolidated Financial Statements

 

21)    INSURANCE, PENSION PLANS AND CAPITALIZATION BONDS

a)   Technical reserves by account

 

R$ thousand

Insurance (1)

Life and pension plans (2) (3)

Capitalization bonds

Total

2013

2012

2013

2012

2013

2012

2013

2012

September 30

June
30

September 30

September 30

June
30

September 30

September 30

June
30

September 30

September 30

June
30

September 30

Current and long-term liabilities

 

 

 

 

 

 

 

 

 

 

 

 

Mathematical reserve for unvested benefits

943,187

931,421

814,580

99,799,217

98,622,773

87,108,269

-

-

-

100,742,404

99,554,194

87,922,849

Mathematical reserve for vested benefits

191,662

189,915

170,036

6,293,796

6,174,238

5,867,678

-

-

-

6,485,458

6,364,153

6,037,714

Mathematical reserve for capitalization bonds

-

-

-

-

-

-

5,056,765

4,976,376

4,447,917

5,056,765

4,976,376

4,447,917

Reserve for claims incurred but not reported (IBNR)

1,356,631

1,392,704

1,364,104

1,228,389

1,191,230

906,594

-

-

-

2,585,020

2,583,934

2,270,698

Unearned premium reserve (4)

3,199,369

3,025,645

2,207,390

213,560

212,528

173,046

-

-

-

3,412,929

3,238,173

2,380,436

Complementary reserve for coverage  

-

-

-

5,109,315

4,978,649

5,475,975

-

-

-

5,109,315

4,978,649

5,475,975

Reserve for unsettled claims

3,652,180

3,516,427

2,839,064

1,196,088

1,170,537

1,029,862

-

-

-

4,848,268

4,686,964

3,868,926

Reserve for financial surplus

-

-

-

388,393

378,511

383,858

-

-

-

388,393

378,511

383,858

Reserve for draws and redemptions

-

-

-

-

-

-

623,838

584,435

541,309

623,838

584,435

541,309

Other reserves

2,634,609

2,642,031

2,822,711

1,585,052

1,654,392

1,479,751

81,614

177,051

175,310

4,301,275

4,473,474

4,477,772

Total reserves

11,977,638

11,698,143

10,217,885

115,813,810

114,382,858

102,425,033

5,762,217

5,737,862

5,164,536

133,553,665

131,818,863

117,807,454

(1)  “Other reserves” - Insurance basically refers to the technical reserves of the “personal health” portfolio recorded to: (i) cover  the differences of future premium adjustments and those required for the portfolio technical balance; and (ii) adapt to current interest rate scenarios;

(2)  Includes personal insurance and pension plans;

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

(4)  As of the first quarter of 2013, in compliance with ANS Normative Resolution 314/12, Bradesco Saúde reclassified R$753,652 thousand (R$715,409 thousand on June 30, 2013), corresponding to the early recording of premiums, which was deducted from premiums receivable, to “Technical Reserves – Unearned Premium Reserve,” under liabilities.

 

 

 

 

Bradesco 173            


 

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

 
Notes to the Consolidated Financial Statements

 

b)   Technical reserves by product

 

R$ thousand

Insurance

Life and pension plans

Capitalization bonds

Total

2013

2012

2013

2012

2013

2012

2013

2012

September 30

June
30

September 30

September 30

June
30

September 30

September 30

June
30

September 30

September 30

June
30

September 30

Health

6,740,112

6,649,640

5,528,534

-

-

-

-

-

-

6,740,112

6,649,640

5,528,534

Auto/RCF

2,791,724

2,739,910

2,775,797

-

-

-

-

-

-

2,791,724

2,739,910

2,775,797

DPVAT/Retrocession

220,298

215,639

163,975

583,342

572,318

362,199

-

-

-

803,640

787,957

526,174

Life

14,643

16,223

17,247

5,284,022

5,218,269

4,630,786

-

-

-

5,298,665

5,234,492

4,648,033

Basic lines

2,210,861

2,076,731

1,732,332

-

-

-

-

-

-

2,210,861

2,076,731

1,732,332

Unrestricted Benefits Generating Plan - PGBL to be granted

-

-

-

18,661,867

18,222,159

16,987,593

-

-

-

18,661,867

18,222,159

16,987,593

Long-Term Life Insurance - VGBL - to be granted

-

-

-

70,076,427

69,696,077

60,236,676

-

-

-

70,076,427

69,696,077

60,236,676

Pension plans

-

-

-

21,208,152

20,674,035

20,207,779

-

-

-

21,208,152

20,674,035

20,207,779

Capitalization bonds

-

-

-

-

-

-

5,762,217

5,737,862

5,164,536

5,762,217

5,737,862

5,164,536

Total technical reserves

11,977,638

11,698,143

10,217,885

115,813,810

114,382,858

102,425,033

5,762,217

5,737,862

5,164,536

133,553,665

131,818,863

117,807,454

 

 

174             Report on Economic and Financial Analysis - September 2013 


 

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

 

Notes to the Consolidated Financial Statements

 

c)   Guarantees for technical reserves

 

R$ thousand

Insurance

Life and pension plans

Capitalization bonds

Total

2013

2012

2013

2012

2013

2012

2013

2012

September 30

June

30

September 30

September 30

June

30

September 30

September 30

June

30

September 30

September 30

June

30

September 30

Total technical reserves

11,977,638

11,698,143

10,217,885

115,813,810

114,382,858

102,425,033

5,762,217

5,737,862

5,164,536

133,553,665

131,818,863

117,807,454

(-) Loading on insurance sales – extended guarantee

(138,436)

(94,676)

-

-

-

-

-

-

-

(138,436)

(94,676)

-

(-) Portion corresponding to contracted reinsurance

(827,723)

(819,881)

(853,813)

(7,074)

(11,377)

(11,604)

-

-

-

(834,797)

(831,258)

(865,417)

(-) Deposits retained at IRB and court deposits

(8,179)

(26,611)

(23,614)

(53,676)

(55,836)

(60,668)

-

-

-

(61,855)

(82,447)

(84,282)

(-) Receivables

(808,675)

(831,130)

(863,821)

-

-

-

-

-

-

(808,675)

(831,130)

(863,821)

(-) Unearned premium reserve – Health Insurance (1)

(753,652)

(715,409)

-

-

-

-

-

-

-

(753,652)

(715,409)

-

(-) Reserves from DPVAT agreements

(213,929)

(209,831)

(157,280)

(579,156)

(568,063)

(358,842)

-

-

-

(793,085)

(777,894)

(516,122)

To be insured

9,227,044

9,000,605

8,319,357

115,173,904

113,747,582

101,993,919

5,762,217

5,737,862

5,164,536

130,163,165

128,486,049

115,477,812

Investment fund quotas (VGBL and PGBL)

-

-

-

88,738,294

87,918,236

77,224,269

-

-

-

88,738,294

87,918,236

77,224,269

Investment fund quotas (excluding VGBL and PGBL)

3,233,527

3,436,152

3,253,651

15,609,846

14,878,511

13,669,265

3,394,508

3,484,916

3,392,262

22,237,881

21,799,579

20,315,178

Government securities

6,527,460

6,655,086

5,460,538

9,448,779

9,707,320

9,619,474

2,027,321

1,867,972

1,513,166

18,003,560

18,230,378

16,593,178

Private securities

104,310

101,566

102,836

202,429

199,594

221,369

94,504

115,976

108,843

401,243

417,136

433,048

Shares

5,859

5,544

3,775

1,443,174

1,424,865

1,444,057

271,223

347,371

300,307

1,720,256

1,777,780

1,748,139

Total technical reserve guarantees

9,871,156

10,198,348

8,820,800

115,442,522

114,128,526

102,178,434

5,787,556

5,816,235

5,314,578

131,101,234

130,143,109

116,313,812

 

(1)    Deduction set forth in Article 4 of ANS Resolution 314/12.

 

 

 

Bradesco 175            


 

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

 

Notes to the Consolidated Financial Statements

 

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

 

R$ thousand

2013

2012

3rd Quarter

2nd Quarter

September 30 YTD

September 30 YTD

Written premiums

6,093,004

5,764,672

17,219,071

14,719,264

Pension plan contributions (including VGBL)

3,838,473

6,474,635

14,989,983

13,893,650

Capitalization bond income

1,234,398

1,126,065

3,343,319

2,745,492

Granted coinsurance premiums

(41,855)

(47,282)

(118,263)

(169,717)

Refunded premiums

(54,897)

(79,591)

(173,826)

(96,827)

Net written premiums

11,069,123

13,238,499

35,260,284

31,091,862

Reinsurance premiums

(62,501)

(49,815)

(164,148)

(221,847)

Insurance, pension plan and capitalization bond retained premiums  

11,006,622

13,188,684

35,096,136

30,870,015

 

22)    NON-CONTROLLING INTERESTS IN SUBSIDIARIES

 

R$ thousand

2013

2012

September 30

June 30

September 30

Banco Bradesco BBI S.A.

132,282

129,036

122,411

Other (1)

459,358

452,966

463,662

Total

591,640

582,002

586,073

 

(1)   Mainly related to the non-controlling interest in Odontoprev S.A.

 

23)    SHAREHOLDERS’ EQUITY (PARENT COMPANY)

 

a)   Capital stock in number of shares

 

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

 

  

2013

2012

September 30

June 30

September 30

Common shares

2,103,637,129

2,103,637,129

1,912,397,390

Preferred shares

2,103,636,910

2,103,636,910

1,912,397,191

Subtotal

4,207,274,039

4,207,274,039

3,824,794,581

Treasury (common shares)

(2,898,610)

(2,898,610)

(2,635,100)

Treasury (preferred shares)

(7,630,270)

(5,265,370)

(4,786,700)

Total outstanding shares

4,196,745,159

4,199,110,059

3,817,372,781

 

b)   Changes in capital stock in number of shares

 

 

Common

Preferred

Total

Number of outstanding shares as at December 31, 2012

1,909,762,290

1,907,610,491

3,817,372,781

Capital increase through share issue – 10% bonus (1)

191,239,739

191,239,719

382,479,458

Increase in treasury shares – 10% bonus

(263,510)

(478,670)

(742,180)

Shares acquired and not cancelled

-

(2,364,900)

(2,364,900)

Number of outstanding shares as at September 30, 2013

2,100,738,519

2,096,006,640

4,196,745,159

 

(1)   Paid to shareholders of record as at March 25, 2013.

 

 

 

176             Report on Economic and Financial Analysis - September 2013 


 

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

 

Notes to the Consolidated Financial Statements

 

The Special Shareholders’ Meeting held on March 11, 2013 deliberated on the capital increase of R$8,000,000 thousand, from R$30,100,000 thousand to R$38,100,000 thousand, through the capitalization of a portion of the “Profit Reserves – Statutory Reserve” account, in compliance with Article 169 of Law 6404/76, with a 10% stock bonus, through the issue of 382,479,458 new no-par registered, book-entry shares, of which 191,239,739 are common shares and 191,239,719 are preferred shares, paid free of charge to shareholders as bonus, at the proportion of one (1) new share for every ten (10) new shares of the same type they hold, benefiting Bradesco’s shareholders of record as at March 25, 2013.

 

Simultaneously to the operation in the Brazilian Market and at the same proportion, the ADRs – American Depositary Receipts at the U.S. Market (NYSE) and GDRs – Global Depositary Receipts at the European Market (Latibex) were granted bonus, and shareholders received one (1) new DR for every ten (10) DRs they held as at March 28, 2013.

 

c)     Interest on shareholders’ equity/dividends

Preferred shares have no voting rights, but are entitled to all other rights and advantages given to common shares and, in compliance with Bradesco’s Bylaws, have priority for repayment of capital and an additional ten percent (10%) interest on shareholders’ equity and/or dividends, in accordance with the provisions of Paragraph 1, item II, of Article 17 of Law 6404/76, amended by Law 10303/01.

According to Bradesco’s Bylaws, shareholders are entitled to interest on shareholders’ equity and/or dividends amounting to at least 30% of the net income for the year, adjusted in accordance with Brazilian Corporate Law.

Interest on shareholders’ equity is calculated based on the shareholders’ equity limited to the variation in the Federal Government Long-Term Interest Rates (TJLP), subject to available profits before deductions, or transfer to retained earnings or profit reserves for the amounts equivalent or greater than twice its value.

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

The Board of Directors’ Meeting held on December 21, 2012 approved the Board of Executive Officers’ proposal to pay shareholders supplementary interest on shareholders’ equity for 2012, for the amount of R$2,054,400 thousand, at R$0.512557736 (net of 15% withholding income tax - R$0.435674076) per common share and R$0.563813510 (net of 15% withholding income tax - R$0.479241484) per preferred share, which was paid on March 7, 2013.

The Board of Directors’ Meeting held on February 5, 2013 approved the Board of Executive Officers’ proposal to pay shareholders supplementary interest on shareholders’ equity for 2012, for the amount of R$266,483 thousand, at R$0.066485657 per common share and R$0.073134223 per preferred share, which was paid on March 7, 2013.

The Board of Directors’ Meeting held on March 11, 2013 approved the Board of Executive Officers’ proposal to maintain the monthly interest on shareholders’ equity at R$0.018817992 (net of 15% withholding income tax - R$0.015995293) per common share and R$0.020699791 (net of 15% withholding income tax - R$0.017594822) per preferred share, as of the payment of interest on shareholders' equity for April 2013, to be made on May 2, 2013. The amounts monthly paid to shareholders increased by 10% after the inclusion of new shares in shareholders’ positions.

The Board of Directors’ Meeting held on June 27, 2013 approved the Board of Executive Officers’ proposal to pay shareholders interim interest on shareholders’ equity for the first half of 2013, for the amount of R$830,000 thousand, at R$0.188253558 (net of 15% withholding income tax - R$0.160015524) per common share and R$0.207078914 (net of 15% withholding income tax - R$0.176017077) per preferred share, which was paid on July 18, 2013.

 

Bradesco 177            


 

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

 

Notes to the Consolidated Financial Statements

 

Interest on shareholders’ equity for the nine-month period ended September 30, 2013 is calculated as follows:

 

 

R$ thousand

% (1)

Net income for the period

8,931,828

 

(-) Legal reserve

(446,591)

 

Adjusted calculation basis

8,485,237

 

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

3,144,529

 

Withholding income tax on interest on shareholders’ equity

(471,679)

 

Interest on shareholders’ equity (net) on September 30, 2013 YTD

2,672,850

31.50

Interest on shareholders’ equity (net) and dividends on September 30, 2012 YTD

2,539,953

31.50

 

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

 

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

 

Description

R$ thousand

Per share (gross)

Gross amount paid / recorded
in provision

Withholding Income Tax (IRRF)

(15%)

Net amount paid / recorded in provision

Common shares

Preferred shares

Monthly interest on shareholders’ equity paid

0.056454

0.062099

226,287

33,943

192,344

Monthly dividends paid

0.091610

0.100770

367,208

-

367,208

Interim interest on shareholders’ equity paid

0.188185

0.207003

754,300

113,145

641,155

Supplementary interest on shareholders’ equity paid

0.392709

0.431980

1,575,583

236,337

1,339,246

Total on September 30, 2012 YTD

0.728958

0.801852

2,923,378

383,425

2,539,953

Monthly interest on shareholders’ equity paid (1)

0.169361

0.186298

724,003

108,600

615,403

Interim interest on shareholders’ equity paid (1) (2)

0.188254

0.207078

830,000

124,500

705,500

Supplementary interest on shareholders’ equity provisioned (1)

0.360962

0.397058

1,590,526

238,579

1,351,947

Total on September 30, 2013 YTD

0.718577

0.790434

3,144,529

471,679

2,672,850

(1) Including the 10% stock bonus in March 2013; and

(2) Paid on July 18, 2013.

 

d)         Treasury shares

The Board of Directors’ meeting held on December 21, 2011 resolved to renew the term for the share buyback, based on the previous conditions. It was valid up to June 23, 2012. The Board of Directors’ meeting held on June 21, 2012 resolved to renew the term for the share buyback, based on the previous conditions. It was valid up to December 25, 2012. The Board of Directors’ Meeting held on December 20, 2012 resolved to renew the term for the share buyback, based on the previous conditions. It was valid up to June 26, 2013. The Board of Directors’ Meeting held on June 25, 2013 resolved to renew the term for the share buyback, based on the previous conditions. It is valid until June 26, 2014.

A total of 2,898,610 common shares and 7,630,270 preferred shares had been acquired, totaling R$262,249 thousand up to September 30, 2013, and remain in treasury. The minimum, average and maximum cost per common share is R$23.62221, R$25.41203 and R$27.14350, respectively, and R$26.10848, R$27.30658 and R$33.12855 per preferred share, respectively. The market value was R$34.49 per common share and R$30.38 per preferred share on September 30, 2013.

 

178             Report on Economic and Financial Analysis – September 2013 


 

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

 

Notes to the Consolidated Financial Statements

 

24)    FEE AND COMMISSION INCOME

 

 

R$ thousand

2013

2012

3rd Quarter

2nd Quarter

September 30 YTD

September 30 YTD

Credit card income

1,755,010

1,652,411

5,003,079

4,174,354

Checking account

933,269

888,694

2,655,273

2,378,496

Asset management

603,624

580,827

1,734,859

1,622,241

Loans

554,148

573,733

1,646,461

1,571,860

Collections

380,555

366,833

1,091,035

973,725

Consortium management

182,385

176,583

526,200

452,406

Custody and brokerage services

126,690

136,022

386,901

358,783

Underwriting / financial advisory services

69,340

224,995

415,211

318,301

Payments

87,424

87,033

253,246

237,619

Other

216,024

199,272

590,822

413,128

Total

4,908,469

4,886,403

14,303,087

12,500,913

 

25)    PAYROLL AND RELATED BENEFITS

 

 

R$ thousand

2013

2012

3rd Quarter

2nd Quarter

September 30 YTD

September 30 YTD

Payroll

1,552,440

1,476,967

4,465,123

4,220,312

Benefits

679,317

654,054

1,990,737

1,839,552

Social security charges

594,994

561,888

1,686,692

1,600,244

Employee profit sharing

275,708

261,859

797,443

786,258

Provision for labor claims

209,896

210,211

583,812

497,827

Training

33,197

26,073

72,259

100,219

Total

3,345,552

3,191,052

9,596,066

9,044,412

 

Bradesco 179            


 

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

 

Notes to the Consolidated Financial Statements

 

26)    OTHER ADMINISTRATIVE EXPENSES

 

  

R$ thousand

2013

2012

3rd Quarter

2nd Quarter

September 30 YTD

September 30 YTD

Outsourced services

900,261

873,488

2,602,040

2,561,582

Communication

399,368

402,904

1,194,817

1,241,179

Depreciation and amortization

442,369

432,009

1,286,303

1,203,717

Data processing

329,952

315,817

945,163

807,632

Advertising and marketing

162,713

169,129

492,831

522,969

Transport

214,966

205,298

619,071

641,641

Rental

209,355

203,295

617,933

570,172

Asset maintenance

168,298

162,396

483,878

438,953

Financial system services

186,591

188,826

554,641

488,069

Supplies

81,093

76,327

226,705

243,826

Security and surveillance

123,968

123,850

363,359

317,011

Water, electricity and gas

51,014

54,298

170,363

188,344

Travel

38,144

33,571

99,122

100,542

Other

292,567

288,354

842,476

733,871

Total

3,600,659

3,529,562

10,498,702

10,059,508

 

27)    TAX EXPENSES

 

 

R$ thousand

2013

2012

3rd Quarter

2nd Quarter

September 30 YTD

September 30 YTD

Contribution for Social Security Financing (Cofins)

648,772

535,418

1,987,213

1,984,023

Social Integration Program (PIS) contribution

122,738

92,199

349,482

335,307

Tax on Services (ISS)

132,000

137,352

392,166

346,053

Municipal Real Estate Tax (IPTU) expenses

10,903

11,425

43,339

39,834

Other

49,637

52,118

160,336

251,558

Total

964,050

828,512

2,932,536

2,956,775

 

28)    OTHER OPERATING INCOME

 

 

R$ thousand

2013

2012

3rd Quarter

2nd Quarter

September 30 YTD

September 30 YTD

Other interest income

445,613

372,092

1,161,230

1,191,005

Reversal of other operating provisions

140,252

193,096

532,064

331,522

Gains on sale of goods

26,707

22,243

68,122

51,270

Revenues from recovery of charges and expenses

25,070

23,767

70,620

143,802

Other

232,028

251,307

763,520

736,399

Total

869,670

862,505

2,595,556

2,453,998

 

 

180             Report on Economic and Financial Analysis – September 2013 


 

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

 

Notes to the Consolidated Financial Statements

 

29)    OTHER OPERATING EXPENSES

 

 

R$ thousand

2013

2012

3rd Quarter

2nd Quarter

September 30 YTD

September 30 YTD

Other finance costs

1,176,541

1,108,520

3,302,783

2,813,589

Sundry losses

427,358

432,208

1,231,250

1,138,484

Commissions on loans and financing

354,955

352,793

1,006,858

747,179

Discount granted

300,612

270,639

801,409

751,206

Intangible assets amortization

218,740

209,369

672,765

625,436

Goodwill amortization (Note 15a)

49,168

65,221

181,747

199,674

Other

225,299

232,388

888,244

922,962

Total

2,752,673

2,671,138

8,085,056

7,198,530

 

30)    NON-OPERATING INCOME (LOSS)

 

 

 

R$ thousand

2013

2012

3rd Quarter

2nd Quarter

September 30 YTD

September 30 YTD

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

(80,383)

113,637

(12,076)

(119,454)

Recording/reversal of non-operating provisions

(53,028)

(49,723)

(134,637)

(127,760)

Others

29,399

12,703

60,834

35,629

Total

(104,012)

76,617

(85,879)

(211,585)

 

(1)   Including: (i) gain/loss on sale of BM&FBovespa shares in the third quarter of 2013, amounting to R$30,247 thousand
(R$148,397 thousand in the second quarter of 2013) and R$178,644 thousand on September 30, 2013 YTD, and (ii) gain/loss on sale of CETIP shares on September 30, 2012 YTD, amounting to R$29,205 thousand. 

  

Bradesco 181            


 

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

 

Notes to the Consolidated Financial Statements

 

31)    RELATED-PARTY TRANSACTIONS (DIRECT AND INDIRECT)

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

 

R$ thousand

2013

2012

2013

2012

September 30

June 30

September 30

3rd Quarter

2nd Quarter

September 30 YTD

September 30 YTD

Assets (liabilities)

Assets (liabilities)

Assets (liabilities)

Revenues (expenses)

Revenues (expenses)

Revenues (expenses)

Revenues (expenses)

Interest on shareholders’ equity and dividends

(512,815)

(512,566)

(505,457)

-

-

-

-

Cidade de Deus Companhia Comercial de Participações

(377,687)

(377,504)

(372,268)

-

-

-

-

Fundação Bradesco

(135,128)

(135,062)

(133,189)

-

-

-

-

Demand deposits/Savings accounts:

(19,945)

(17,687)

(18,969)

(153)

(133)

(422)

(342)

Fundação Bradesco

-

-

(121)

-

-

-

-

BBD Participações S.A.

(2)

(4)

(6)

-

-

-

-

Nova Cidade de Deus Participações S.A.

(9)

(1)

(3)

-

-

-

-

Cidade de Deus Companhia Comercial de Participações

(8)

(10)

(3)

-

-

-

-

Key Management Personnel

(19,926)

(17,672)

(18,836)

(153)

(133)

(422)

(342)

Time deposits:

(132,026)

(125,632)

(169,878)

(1,688)

(1,581)

(4,988)

(8,453)

Cidade de Deus Companhia Comercial de Participações

(39,848)

(34,522)

(30,042)

(13)

(10)

(33)

(171)

Key Management Personnel

(92,178)

(91,110)

(139,836)

(1,675)

(1,571)

(4,955)

(8,282)

Federal funds purchased and securities sold under agreements to repurchase:

(772,097)

(839,669)

(249,182)

(16,880)

(9,700)

(30,585)

(17,819)

Cidade de Deus Companhia Comercial de Participações

(566,993)

(555,251)

-

(11,743)

(5,635)

(17,378)

-

BBD Participações S.A.

(8,606)

(68,762)

-

(884)

(140)

(1,280)

-

Key Management Personnel

(196,498)

(215,656)

(249,182)

(4,253)

(3,925)

(11,927)

(17,819)

Funds from issuance of securities:

(542,950)

(559,731)

(394,679)

(9,289)

(7,997)

(24,172)

(23,896)

Key Management Personnel

(542,950)

(559,731)

(394,679)

(9,289)

(7,997)

(24,172)

(23,896)

Rental of branches:

-

-

-

(352)

(352)

(1,056)

(977)

Fundação Bradesco

-

-

-

(352)

(352)

(1,056)

(977)

Subordinated debts:

(737)

(722)

(15,621)

(15)

(13)

(39)

(2,171)

Fundação Bradesco

(737)

(722)

(15,621)

(15)

(13)

(39)

(1,538)

Cidade de Deus Companhia Comercial de Participações

-

-

-

-

-

-

(633)

 

182             Report on Economic and Financial Analysis – September 2013 


 

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

 

Notes to the Consolidated Financial Statements

 

b)  Compensation for key Management personnel

 

Each year, the Annual Shareholders’ Meeting approves:

 

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

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

 

For 2013, the maximum amount of R$329,600 thousand was set for Management compensation and R$325,600 thousand to finance defined contribution pension plans.

 

The current policy on Management compensation sets forth that 50% of net variable compensation, if any, must be allocated to the acquisition of preferred shares of Banco Bradesco S.A., which must be traded in three equal, annual and successive installments, the first of which maturing in the year following the payment date. This procedure complies with CMN Resolution 3921/10, that sets forth a management compensation policy for financial institutions.

 

Short-term Management benefits

 

 

R$ thousand

2013

2012

3rd Quarter

2nd Quarter

September 30
YTD

September 30 YTD

Salaries

81,364

81,425

244,940

255,424

INSS contributions

18,278

18,290

55,023

57,269

Total

99,642

99,715

299,963

312,693

 

Post-employment benefits

 

 

R$ thousand

2013

2012

3rd Quarter

2nd Quarter

September 30 YTD

September 30 YTD

Defined contribution supplementary pension plans

80,399

80,364

242,513

218,694

Total

80,399

80,364

242,513

218,694

 

Bradesco does not offer long-term benefits related to severance pay or share-based compensation, pursuant to CPC 10 – Share-Based Payment, approved by CMN Resolution 3989/11, to its key Management personnel.

 

Other information

 

I)    Under current law, financial institutions are not allowed to grant loans or advances to:

 

a)   Officers and members of the advisory, administrative, fiscal or similar councils, as well as to their respective spouses and family members up to the second degree;

 

b)   Individuals or corporations that own more than 10% of their capital; and

 

c)   Corporations of which the financial institution itself, any officers or administrators of the institution, as well as their spouses and respective family members up to the second degree own more than 10%.

 

Therefore, no loans or advances are granted by financial institutions to any subsidiary, members of the Board of Directors or Board of Executive Officers and their relatives.

Bradesco 183            


 

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

 

Notes to the Consolidated Financial Statements

 

II)   Shareholding 

 

Together, members of the Board of Directors and Board of Executive Officers had the following shareholding in Bradesco:

 

 

2013

2012

September 30

June 30

September 30

● Common shares

0.73%

0.73%

0.73%

● Preferred shares

0.99%

1.01%

1.01%

● Total shares (1)

0.86%

0.87%

0.87%

 

(1)  On September 30, 2013, direct and indirect shareholding of the members of Bradesco’s Board of Directors and Board of Executive Officers amounted to 3.13% of common shares, 1.04% of preferred shares and 2.08% of all shares.

 

32)    FINANCIAL INSTRUMENTS

a)      Risk management

Risk management is highly strategic due to the increasing complexity of services and products and the globalization of the Organization’s business. The dynamic markets lead Bradesco to an ongoing improvement of this activity in the pursuit of best practices. For that reason, Bradesco was authorized by Bacen to use its internal market risk models, which were already in force, to calculate regulatory capital as of January 2013.

 

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

 

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

Credit risk management

Credit risk refers to the possibility of losses associated to the non-compliance by the borrower or counterparty for their respective financial obligations under agreed terms, as well as to the reduction of the value of a loan agreement resulting from a deterioration of the borrower’s risk rating, reduced earnings or remuneration, the advantages in renegotiation, recovery costs and other values related to the counterparty’s non-compliance with its financial obligations.

 

Credit risk management in the Organization is a continuous and evolving process of mapping, development, assessment and diagnosis through the use of models, instruments and procedures that require a high degree of discipline and control during the analysis of operations to preserve the integrity and autonomy of the processes.

 

The Organization carefully controls its exposure to credit risk, which mainly results from loans, securities and derivative financial instruments. Credit risk also stems from financial obligations related to loan commitments or financial guarantees.

 

 

184             Report on Economic and Financial Analysis – September 2013 


 

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

 

Notes to the Consolidated Financial Statements

 

Market risk management

 

Market risk is represented by the possibility of financial losses due to fluctuating prices and interest rates of the Organization’s financial assets as its asset and liability operations may have mismatched maturities, currencies and indexes.

 

Market risk is carefully identified, measured, mitigated, controlled and reported. The Organization’s exposure to market risk profile is in line with the guidelines established by the governance process, with limits independently monitored.

 

Market risk is controlled for all of the Organization’s companies in a corporate and centralized manner. All operations exposing the Organization to market risk are mapped, measured and classified by probability and importance, and the whole process is approved by the corporate governance structure.

 

Bradesco 185            


 

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

 

Notes to the Consolidated Financial Statements

 

Below is the statement of financial position by currency

  

R$ thousand

2013

2012

September 30

June 30

September 30

Balance

Local

Foreign
(1) (2)

Foreign
(1) (2)

Assets

 

 

 

 

 

Current and long-term assets

892,363,508

833,673,304

58,690,204

57,184,476

55,589,053

Funds available

16,427,082

12,707,881

3,719,201

4,561,643

5,864,567

Interbank investments

144,966,606

142,900,045

2,066,561

1,418,992

1,483,170

Securities and derivative financial instruments

313,679,293

301,274,639

12,404,654

12,205,657

11,829,261

Interbank and interdepartmental accounts

52,121,148

52,121,148

-

-

-

Loans and leasing

266,318,977

237,353,597

28,965,380

27,994,179

26,206,957

Other receivables and assets

98,850,402

87,315,994

11,534,408

11,004,005

10,205,098

Permanent assets

15,330,618

15,290,633

39,985

41,965

44,423

Investments

1,909,648

1,909,304

344

352

319

Premises and equipment and leased assets

4,392,074

4,377,445

14,629

15,249

16,621

Intangible assets

9,028,896

9,003,884

25,012

26,364

27,483

Total

907,694,126

848,963,937

58,730,189

57,226,441

55,633,476

 

 

 

 

 

 

Liabilities

 

 

 

 

 

Current and long-term liabilities

839,392,899

768,138,734

71,254,165

66,777,698

67,423,186

Deposits

216,777,395

190,215,425

26,561,970

23,878,471

24,204,747

Federal funds purchased and securities sold under agreements to repurchase

258,579,933

256,374,505

2,205,428

4,394,514

5,476,342

Funds from issuance of securities

55,426,656

43,951,845

11,474,811

12,120,585

13,997,126

Interbank and interdepartmental accounts

4,805,357

2,971,558

1,833,799

1,704,398

1,655,437

Borrowing and onlending

51,306,833

38,914,908

12,391,925

11,469,912

10,530,882

Derivative financial instruments

3,237,735

2,881,576

356,159

242,161

268,575

Technical reserve for insurance, pension plans and capitalization bonds

133,553,665

133,552,562

1,103

1,132

1,177

Other liabilities:

 

 

 

 

 

- Subordinated debt

36,135,323

26,573,764

9,561,559

9,548,408

8,714,553

- Other

79,570,002

72,702,591

6,867,411

3,418,117

2,574,347

Deferred income

676,195

676,195

-

-

-

Non-controlling interests in subsidiaries

591,640

591,640

-

-

-

Shareholders’ equity

67,033,392

67,033,392

-

-

-

Total

907,694,126

836,439,961

71,254,165

66,777,698

67,423,186

Net position of assets and liabilities

 

 

(12,523,976)

(9,551,257)

(11,789,710)

Net position of derivatives (2)

 

 

(6,797,966)

(9,525,820)

(6,332,245)

Other net off-balance-sheet accounts (3)

 

 

91,879

85,572

198,472

Net exchange position (liability)

 

 

(19,230,063)

(18,991,505)

(17,923,483)

                                                                                                                                                                                                     

(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.

 

186             Report on Economic and Financial Analysis – September 2013 


 

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

 

Notes to the Consolidated Financial Statements

 

VaR Internal Model - Trading Portfolio

Below is the 1-day VaR, excluding liquidity risk adjustment of positions and net of tax:

 

Risk factors

R$ thousand

2013

2012

September 30

June 30

September 30

Fixed rates

36,461

202,022

52,467

Exchange coupon

9,412

13,752

10,042

Foreign currency

6,701

573

8,658

IGP-M/IPCA

9,033

97,424

31,948

Equities

756

6,425

5,505

Sovereign/Eurobonds and Treasuries

6,396

16,668

9,173

Other

1,412

1,009

2,121

Correlation/diversification effect

(28,365)

(176,289)

(41,120)

VaR (Value at Risk)

41,806

161,584

78,794

 

Amounts net of tax.

The VaR adjusted by the market liquidity risk, which includes the period necessary to exclude existing positions (holding period), is shown in the table below:

Risk factors

R$ thousand

2013

2012

September 30

June 30

September 30

Fixed rates

67,177

659,820

127,015

Exchange coupon

18,847

22,920

16,737

Foreign currency

11,169

955

14,430

IGP-M/IPCA

16,252

296,798

117,583

Equities

1,363

11,839

9,497

Sovereign/Eurobonds and Treasuries

10,473

50,604

20,645

Other

2,354

1,681

3,536

Correlation/diversification effect

(50,618)

(536,609)

(88,704)

VaR (Value at Risk)

77,017

508,008

220,739

 

Amounts gross of tax.

Sensitivity analysis

The Trading Portfolio is also monitored daily by sensitivity analyses that measure the effect of movements of market and price curves on our positions. Furthermore, a sensitivity analysis of the Organization’s financial exposures (Trading and Banking Portfolio) is performed on a quarterly basis, in compliance with CVM Rule 475/08.

Note that the impact of the financial exposure on the Banking Portfolio (notably interest rates and price indexes) do not necessarily represent a potential accounting loss for the Organization because a portion of loans held in the Banking Portfolio are financed by demand and/or savings deposits, which are “natural hedges” for future variations in interest rates, moreover, interest rate variations do not represent a material impact on the Institution’s result, as Loans are held to maturity. Also, due to our strong presence in the insurance and pension plan market, most of the assets are adjusted for price indexes, linked to the corresponding technical reserves.

Bradesco 187            


 

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

 

Notes to the Consolidated Financial Statements

 

Sensitivity Analysis - Trading and Banking Portfolios

 

 

 

 

 

 

 

R$ thousand

Trading and Banking portfolios (1)

2013

2012

September 30

June 30

September 30

1

2

3

1

2

3

1

2

3

Interest rate in Reais

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

(7,525)

(1,919,121)

(3,643,803)

(12,145)

(3,485,901)

(6,717,621)

(13,466)

(2,725,809)

(5,278,555)

Price indexes

Exposure subject to variations in price index coupon rates

(16,969)

(2,150,739)

(3,979,143)

(19,747)

(2,364,773)

(4,371,129)

(18,997)

(1,787,571)

(3,222,822)

Exchange coupon

Exposure subject to variations in foreign currency coupon rates

(616)

(73,880)

(136,883)

(818)

(92,321)

(172,375)

(763)

(69,951)

(131,006)

Foreign currency

Exposure subject to exchange variations

(4,166)

(72,975)

(120,780)

(7,138)

(165,505)

(311,594)

(3,742)

(93,553)

(187,106)

Equities

Exposure subject to variation in stock prices

(18,422)

(453,263)

(905,578)

(20,290)

(506,537)

(1,012,880)

(17,078)

(426,958)

(853,915)

Sovereign/

Eurobonds and

Treasuries

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

(1,413)

(87,560)

(169,680)

(1,243)

(72,262)

(140,443)

(1,032)

(39,215)

(74,808)

Other

Exposure not classified in previous definitions

(158)

(3,980)

(7,960)

(164)

(4,152)

(8,305)

(62)

(1,560)

(3,120)

Total excluding correlation of risk factors

(49,269)

(4,761,518)

(8,963,827)

(61,545)

(6,691,451)

(12,734,347)

(55,140)

(5,144,617)

(9,751,332)

Total including correlation of risk factors

(35,152)

(3,996,258)

(7,477,156)

(41,020)

(5,625,938)

(10,706,105)

(32,238)

(4,049,217)

(7,654,738)

 

(1)  Amounts net of tax

 

188             Report on Economic and Financial Analysis – September 2013 


 

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

 

Notes to the Consolidated Financial Statements

 

The sensitivity analysis of the Trading Portfolio, which represents exposures that may have a material impact on the Organization’s results, is presented below. Note that results show the impact for each scenario on a static portfolio position. The market dynamism results in continuous changes in these positions and does not necessarily reflect the current position. Moreover, as previously mentioned, the Organization has an ongoing process of market risk management, which constantly looks for market dynamism to mitigate related risks according to the strategy determined by Senior Management. Therefore, in cases of deterioration indicators in a certain position, proactive measures are taken to minimize any potential negative impact, aimed at maximizing the risk/return ratio for the Organization.

Sensitivity Analysis - Trading Portfolio

 



 

R$ thousand

Trading portfolio (1)

2013

2012

September 30

June 30

September 30

1

2

3

1

2

3

1

2

3

Interest rate in Reais

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

(1,169)

(301,752)

(580,956)

(5,111)

(1,244,357)

(2,426,654)

(3,947)

(759,846)

(1,485,438)

Price indexes

Exposure subject to variations in price index coupon rates

(358)

(46,051)

(89,573)

(2,856)

(331,650)

(590,663)

(2,505)

(242,361)

(461,637)

Exchange coupon

Exposure subject to variations in foreign currency coupon rates

(587)

(72,050)

(133,240)

(784)

(90,108)

(167,965)

(735)

(66,978)

(125,370)

Foreign currency

Exposure subject to exchange variations

(953)

(27,996)

(56,832)

(823)

(22,802)

(45,875)

(6,960)

(174,006)

(348,012)

Equities

Exposure subject to variation in stock prices

(1,060)

(23,502)

(46,752)

(1,894)

(46,631)

(93,068)

(1,039)

(25,980)

(51,961)

Sovereign/

Eurobonds and

Treasuries

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

(668)

(44,918)

(86,497)

(954)

(56,064)

(108,720)

(1,124)

(39,529)

(74,873)

Other

Exposure not classified in previous definitions

(191)

(4,815)

(9,630)

(197)

(4,967)

(9,934)

(26)

(658)

(1,317)

Total excluding correlation of risk factors

(4,986)

(521,084)

(1,003,480)

(12,619)

(1,796,579)

(3,442,879)

(16,336)

(1,309,358)

(2,548,608)

Total including correlation of risk factors

(1,666)

(331,675)

(634,185)

(4,187)

(1,113,743)

(2,180,501)

(9,433)

(949,418)

(1,846,745)

 

(1)  Amounts net of tax.

Bradesco 189            


 

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

 

Notes to the Consolidated Financial Statements

 

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

 

Scenario 1:    Based on market information (BM&FBOVESPA, Anbima, etc.), stresses were applied for 1 basis point on the interest rate and 1% variation on prices. For example, in the scenario applied to positions on September 30, 2013, the Real/Dollar exchange rate was R$2.24. The rate applied on the positions on September 30, 2013 was 10.09% p.a. for the 1-year fixed interest rate scenario;

 

Scenario 2:    25% stresses were determined based on market information. For instance, in the scenario applied to positions on September 30, 2013, the Real/Dollar exchange rate was R$2.77. For the interest rate scenario, the 1-year fixed interest rate applied to positions on September 30, 2013 was 12.60% p.a. Scenarios for other risk factors also represented a 25% stress on the respective curves or prices; and

 

Scenario 3:    50% stresses were determined based on market information. For instance, in the scenario applied to positions on September 30, 2013, the Real/Dollar exchange rate was R$3.33. For the interest rate scenario, the 1-year fixed interest rate applied to positions on September 30, 2013 was 15.12% p.a. Scenarios for other risk factors also represented a 50% stress on the respective curves or prices.

 

Liquidity Risk

Liquidity Risk is represented by the possibility of the institution not being able to efficiently meet its obligations, without affecting its daily operations and incurring significant losses, as well as the possibility of the institution not being able to trade a position at market price due to its high amount when compared to the usually traded volume or due to some market discontinuation.

One of the objectives of the Organization’s Policy on Market and Liquidity Risk Management, approved by the Board of Directors, is to lay down the rules, criteria and procedures that guarantee the establishment of the Minimum Liquidity Reserve (RML) for the Organization, as well as the strategy and action plans for liquidity crisis situations. As part of the criteria and procedures approved, the Organization also establishes a minimum liquidity reserve to be recorded daily and the types of assets eligible for making up the resources available. Moreover, instruments for managing liquidity in a normal scenario and in a crisis scenario and the strategies to be implemented in each case are established.  

The liquidity risk is managed in a corporate and centralized manner, by daily monitoring of the composition of available resources, compliance with the minimum level of liquidity and contingency plans for stress situations.

190             Report on Economic and Financial Analysis – September 2013 


 

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

 

Notes to the Consolidated Financial Statements

 

The statement of financial position by maturity is as follows

 

 

R$ thousand

1 to 30 days

31 to 180 days

181 to 360 days

More than 360 days

Maturity
not stated

Total

Assets

 

 

 

 

 

 

Current and long-term assets

529,455,438

87,822,370

53,778,969

221,306,731

-

892,363,508

Funds available

16,427,082

-

-

-

-

16,427,082

Interbank investments (2)

133,422,738

7,218,208

3,395,345

930,315

-

144,966,606

Securities and derivative financial instruments (1) (2)

259,047,760

2,697,962

2,374,721

49,558,850

-

313,679,293

Interbank and interdepartmental accounts

51,545,361

-

-

575,787

-

52,121,148

Loan and leasing

27,705,691

61,287,384

40,445,072

136,880,830

-

266,318,977

Other receivables and assets

41,306,806

16,618,816

7,563,831

33,360,949

-

98,850,402

Permanent assets

223,196

1,130,857

1,363,024

9,636,822

2,976,719

15,330,618

Investments

-

-

-

-

1,909,648

1,909,648

Premises and equipment

56,541

282,709

339,251

3,307,837

405,736

4,392,074

Intangible assets

166,655

848,148

1,023,773

6,328,985

661,335

9,028,896

Total on September 30, 2013

529,678,634

88,953,227

55,141,993

230,943,553

2,976,719

907,694,126

Total on June 30, 2013

510,475,106

92,994,775

49,731,536

240,510,163

2,985,788

896,697,368

Total on September 30, 2012

451,934,025

126,694,637

60,743,634

213,044,463

3,871,224

856,287,983

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

Current and long-term liabilities

488,895,174

78,491,572

49,475,855

222,530,298

-

839,392,899

Deposits (3)

133,025,999

14,675,691

11,834,027

57,241,678

-

216,777,395

Federal funds purchased and securities sold under agreements to repurchase (2)

194,057,404

35,437,193

10,675,215

18,410,121

-

258,579,933

Funds from issuance of securities

3,845,267

10,736,739

8,845,325

31,999,325

-

55,426,656

Interbank and interdepartmental accounts

4,805,357

-

-

-

-

4,805,357

Borrowing and onlending

2,838,311

10,798,201

9,871,041

27,799,280

-

51,306,833

Derivative financial instruments

1,902,226

325,786

155,229

854,494

-

3,237,735

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

103,165,527

3,185,167

1,337,367

25,865,604

-

133,553,665

Other liabilities:

 

 

 

 

 

 

- Subordinated debts

89,757

753

1,794,423

34,250,390

-

36,135,323

- Other

45,165,326

3,332,042

4,963,228

26,109,406

-

79,570,002

Deferred income

676,195

-

-

-

-

676,195

Non-controlling interests in subsidiaries

-

-

-

-

591,640

591,640

Shareholders’ equity

-

-

-

-

67,033,392

67,033,392

Total on September 30, 2013

489,571,369

78,491,572

49,475,855

222,530,298

67,625,032

907,694,126

Total on June 30, 2013

483,729,359

79,065,257

48,069,532

219,223,705

66,609,515

896,697,368

Total on September 30, 2012

430,803,103

87,564,487

47,337,473

223,949,769

66,633,151

856,287,983

Net assets on September 30, 2013 YTD

40,107,265

50,568,920

56,235,058

64,648,313

-

-

Net assets on June 30, 2013 YTD

26,745,747

40,675,265

42,337,269

63,623,727

-

-

Net assets on September 30, 2012 YTD

21,130,922

60,261,072

73,667,233

62,761,927

-

-

 

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

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

(3)    Demand and savings deposits and technical reserves for insurance, pension plans and capitalization bonds comprising VGBL and PGBL products are classified as 1 to 30 days, without considering average historical turnover.

Bradesco 191            


 

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

 

Notes to the Consolidated Financial Statements

 

Operational Risk

Operational risk is represented by losses from internal processes, personnel and inadequate systems or failures and external events. This definition includes legal risk, but excludes Strategy and Reputation Risk.

Operational risk management is essential to generate added value. Risk is controlled centrally through identification, measurement, mitigation plans and monitoring, on a consolidated basis and for each of the Organization’s companies.

Among plans to mitigate operational risk, the most important is business continuity management, which consists of formal plans to be adopted during moments of crisis to guarantee the recovery and continuation of business as well as preventing loss.

Capital Management

The Capital Management structure aims to meet the Organization’s strategic objectives through an appropriate capital sufficiency planning. This structure is composed of the Statutory, Non-Statutory and Executive Committees that assist the Board of Directors and the Board of Executive Officers in decision making.

Under Bacen regulations, financial institutions are required to permanently maintain capital consistent with the risks of their activities, represented by Capital Requirement (PRE). The PRE calculation considers, at least, the sum of credit risk, market risk and operating risk.

Adjusting to capital is done daily and aims to ensure that the Organization has a solid capital base to support development of activities and cope with risk, either in normal or in extreme market conditions, as well as meeting capital regulatory requirements.

192             Report on Economic and Financial Analysis – September 2013 


 

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

 

Notes to the Consolidated Financial Statements

 

Below is the Capital Adequacy Ratio:

 

Calculation basis - Capital Adequacy Ratio

R$ thousand

2013

2012

September 30

June 30

September 30

Financial

Economic-financial

Financial

Economic-financial

Financial

Economic-financial

Shareholders’ equity

67,033,392

67,033,392

66,027,513

66,027,513

66,047,078

66,047,078

Reduction of deferred assets - CMN Resolution 3444/07

(104,846)

(170,637)

(108,124)

(205,192)

(130,667)

(218,299)

Decrease in gains/losses of mark-to-market adjustments in available for sale and derivatives - CMN Resolution 3444/07

4,507,711

4,507,711

3,593,253

3,593,253

(2,150,068)

(2,150,068)

Non-controlling interests/other

195,712

591,640

189,226

582,002

186,345

586,073

Tier I capital

71,631,969

71,962,106

69,701,868

69,997,576

63,952,688

64,264,784

Total of gains/losses of adjustments to market value in available for sale and derivatives - CMN Resolution 3444/07

(4,507,711)

(4,507,711)

(3,593,253)

(3,593,253)

2,150,068

2,150,068

Subordinated debt/other

25,741,337

25,741,337

26,354,543

26,354,543

24,842,348

24,842,348

Tier II capital

21,233,626

21,233,626

22,761,290

22,761,290

26,992,416

26,992,416

Total capital (Tier I + Tier II)

92,865,595

93,195,732

92,463,158

92,758,866

90,945,104

91,257,200

Deduction of instruments for funding - CMN Resolution 3444/07

(131,872)

(131,872)

(129,858)

(129,858)

(108,080)

(108,080)

Capital (a)

92,733,723

93,063,860

92,333,300

92,629,008

90,837,024

91,149,120

Capital allocation (by risk)

 

 

 

 

 

 

- Credit risk

53,901,274

53,056,948

53,435,935

52,713,838

55,221,654

54,212,999

- Market risk

5,649,690

5,649,690

10,321,359

10,321,359

5,206,827

5,206,827

- Operational risk

2,566,832

3,641,036

2,397,142

3,354,289

2,543,272

3,431,636

Capital requirement (b)

62,117,796

62,347,674

66,154,436

66,389,485

62,971,753

62,851,462

Margin (a-b)

30,615,927

30,716,186

26,178,864

26,239,523

27,865,271

28,297,658

Risk-weighted assets (c)

564,707,236

566,797,036

601,403,964

603,540,777

572,470,483

571,376,930

Capital adequacy ratio (a/c)

16.4%

16.4%

15.4%

15.4%

15.9%

16.0%

 

 

 

 

 

Bradesco 193            


 

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

 

Notes to the Consolidated Financial Statements

 

b)      Market value

The book value, net of loss provisions on the main financial instruments is shown below:

Portfolio

R$ thousand

Unrealized gain/(loss) without tax effects

Book

value

Market value

In income statement

In shareholders’ equity

2013

2013

2012

2013

2012

September
30

September
30

June
30

September
30

September
30

June
30

September
30

Securities and derivative financial instruments (Notes 3e, 3f and 8)

313,679,293

315,432,604

(2,932,597)

(1,334,762)

8,887,562

1,753,311

1,834,739

2,484,697

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

 

 

(4,685,908)

(3,169,501)

6,402,865

-

-

-

- Adjustment of held-to-maturity securities (Note 8d item 6)

 

 

1,753,311

1,834,739

2,484,697

1,753,311

1,834,739

2,484,697

Loan and leasing (Notes 2, 3g and 10) (1)

311,654,965

311,090,213

(564,752)

879,219

1,494,293

(564,752)

879,219

1,494,293

Investments (Notes 3j and 13) (2)

1,909,648

15,972,904

14,063,256

13,200,924

11,852,205

14,063,256

13,200,924

11,852,205

Treasury shares (Note 23d)

262,249

331,781

-

-

-

69,532

43,039

28,933

Time deposits (Notes 3n and 16a)

99,992,785

99,655,807

336,978

297,383

195,394

336,978

297,383

195,394

Funds from issuance of securities (Note 16c)

55,426,656

55,585,445

(158,789)

(175,277)

(223,148)

(158,789)

(175,277)

(223,148)

Borrowing and onlending (Notes 17a and 17b)

51,306,833

51,477,861

(171,028)

(170,112)

81,561

(171,028)

(170,112)

81,561

Subordinated debts (Note 19)

36,135,323

36,673,205

(537,882)

(691,144)

(1,191,479)

(537,882)

(691,144)

(1,191,479)

Unrealized gains excluding tax  

 

 

10,035,186

12,006,231

21,096,388

14,790,626

15,218,771

14,722,456

                 

 

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

(2)  Primarily includes the surplus of interest in subsidiaries and affiliates (Cielo, Odontoprev and Fleury) and other investments (BM&FBOVESPA).

 

 

 

194             Report on Economic and Financial Analysis - September 2013 


 

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

 

Notes to the Consolidated Financial Statements

 

Determination of the market value of financial instruments:

·   Securities and derivative financial instruments, investments, subordinated debts and treasury shares are based on the market price at the reporting date. If no quoted market price is available, estimate amounts are based on the dealer quotations, pricing models, quotation models or quotations for instruments with similar characteristics;

·   Fixed rate loans were determined by discounting estimated cash flows, using interest rates applied by the Bradesco Organization for new contracts with similar features. These rates are consistent with the market at the reporting date; and

·   Time deposits, funds from issuance of securities, borrowing and onlending were calculated by discounting the difference between the cash flows under the contract terms and our prevailing market rates for the same product at the reporting date.

33)    EMPLOYEE BENEFITS

Bradesco and its subsidiaries sponsor a unrestricted benefit pension plan (PGBL) for employees and directors which is a private defined contribution pension plan that allows financial resources to be accumulated by participants throughout their careers by means of employee and employer contributions and invested in an Exclusive Investment Fund (FIE).

The PGBL is managed by Bradesco Vida e Previdência S.A. and BRAM - Bradesco Asset Management S.A. The Securities Dealer Company (DTVM) is responsible for the financial management of FIES.

Contributions made by employees and directors of Bradesco and its subsidiaries are for the equivalent of at least 4% of their salary, except for participants who chose to migrate from the defined benefit plan to a defined contribution plan (PGBL) in 2001, whose contributions to the PGBL were maintained at the levels that prevailed for the defined benefit plan when they migrated, always respecting the 4% minimum.

Actuarial obligations of the defined contribution plan (PGBL) are fully covered by the plan assets of the corresponding FIES.

In addition to the aforementioned plan (PGBL), participants who chose to migrate from the defined benefit plan are guaranteed a proportional deferred benefit, corresponding to their accumulated rights in the plan. For participants of the defined benefit plan, whether they migrated to the PGBL plan or not, for retirees and pensioners, the present value of the actuarial plan obligation is fully covered by the plan assets.

Banco Alvorada S.A. (successor from the 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 BBI S.A. (formally Banco BEM S.A.) sponsors both defined benefit and defined contribution retirement plans, through Caixa de Assistência e Aposentadoria dos Funcionários do Banco do Estado do Maranhão (Capof).

Alvorada Cartões, Crédito, Financiamento e Investimento S.A. (Alvorada CCFI) (merging company of Banco BEC S.A.) sponsors a defined benefit plan through Caixa de Previdência Privada do Banco do Estado do Ceará (Cabec).

The assets of pension plans are invested in compliance with the applicable legislation (government securities and private securities, listed company shares and real estate properties).

 

 

Bradesco 195            


 

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

 

Notes to the Consolidated Financial Statements

 

On December 31, 2012, according to CPC 33 – Employee Benefit, as approved by CVM Resolution 600/09, Bradesco and its subsidiaries, as sponsors of these plans, taking into consideration the economic and actuarial study, recalculated their actuarial commitments using a real interest rate that reflects the new real interest rate scenario, recognizing their obligations in the financial statements.

Bradesco’s foreign branches and subsidiaries provide their employees and directors with a pension plan in accordance with standards set locally by the authorities accumulating funds throughout the participant’s career.

Expenses relating to contributions made in the nine-month period ended September 30, 2013 totaled R$458,229 thousand (R$409,748 thousand on September 30, 2012) and R$150,329 thousand in the third quarter of 2013 (R$149,857 thousand in the second quarter of 2013).

In addition to this benefit, Bradesco and its subsidiaries offer their employees and management other benefits including: health insurance, dental care, life and personal accident insurance, as well as professional training, whose expenses, including the aforementioned contributions, amounted to R$2,062,996 thousand in the nine-month period ended September 30, 2013 (R$1,939,771 thousand on September 30, 2012) and R$712,514 thousand in the third quarter of 2013 (R$680,127 thousand in the second quarter of 2013).

 

34)  INCOME TAX AND SOCIAL CONTRIBUTION

 

a)   Calculation of income tax and social contribution charges

 

 

R$ thousand

2013

2012

3rd Quarter

2nd Quarter

September 30 YTD

September 30 YTD

Income before income tax and social contribution

4,587,070

3,042,164

12,324,521

11,749,742

Total income tax and social contribution at rates of 25% and 15%, respectively (1)

(1,834,828)

(1,216,865)

(4,929,808)

(4,699,897)

Effect on the tax calculation:

 

 

 

 

Equity in the earnings (losses) of unconsolidated companies

803

4,755

6,891

41,347

Non-deductible expenses, net of non-taxable income

(114,014)

(111,161)

(327,981)

(371,007)

Interest on shareholders’ equity (2)

324,305

320,553

961,524

985,551

Other amounts (3)

122,916

938,168

975,466

836,205

Income tax and social contribution for the period

(1,500,818)

(64,550)

(3,313,908)

(3,207,801)

 

(1)  The social contribution rate for companies of the financial and insurance sectors was increased to 15%, according to Law 11727/08, remaining at 9% for other companies (Note 3h);

(2)  Includes paid and payable interest on shareholders’ equity; and

(3)  Primarily includes the exchange variation on investments made abroad and bringing the effective social contribution rate to the (40%) rate.

 

196             Report on Economic and Financial Analysis - September 2013 


 

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

 

Notes to the Consolidated Financial Statements

 

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

 

 

 

R$ thousand

2013

2012

3rd Quarter

2nd Quarter

September 30 YTD

September 30 YTD

Current taxes:

 

 

 

 

Income tax and social contribution payable

(1,926,107)

(1,964,143)

(7,444,398)

(6,294,774)

Deferred taxes:

 

 

 

 

Amount recorded/realized in the period on temporary additions

565,754

1,991,765

4,571,851

3,259,001

Use of opening balances of:

 

 

 

 

Social contribution loss

(64,677)

(42,791)

(269,823)

(90,592)

Income tax loss

(90,138)

(72,104)

(232,156)

(116,802)

Recording in the period on:

 

 

 

 

Social contribution loss

4,422

6,181

18,315

12,322

Income tax loss

9,928

16,542

42,303

23,044

Total deferred taxes

425,289

1,899,593

4,130,490

3,086,973

Income tax and social contribution for the period

(1,500,818)

(64,550)

(3,313,908)

(3,207,801)

 

 

Bradesco 197            


 

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

 

Notes to the Consolidated Financial Statements

 

c)   Deferred income tax and social contribution

 


 

R$ thousand

Balance on

12.31.2012

Amount
recorded

Amount
realized

Balance on
9.30.2013

Balance on
6.30.2013

Balance on
9.30.2012

Allowance for loan losses

12,175,635

4,406,770

1,895,585

14,686,820

14,271,269

12,510,637

Civil provisions

1,473,051

331,021

254,450

1,549,622

1,496,226

1,400,549

Tax provisions

4,953,069

714,458

27,677

5,639,850

5,451,214

4,693,617

Labor provisions

987,394

358,242

356,675

988,961

975,415

972,201

Provision for devaluation of securities and investments

411,399

13,241

682

423,958

411,367

415,282

Provision for devaluation of foreclosed assets

185,942

111,668

84,740

212,870

203,555

119,738

Adjustment to market value of trading securities

15,072

1,743

4,005

12,810

30,481

12,612

Amortization of goodwill

356,837

748

36,282

321,303

328,018

353,806

Provision for interest on shareholders’ equity (1)

-

339,924

-

339,924

127,152

593,297

Other

1,697,152

1,510,384

556,252

2,651,284

2,966,951

1,577,857

Total deductible taxes on temporary differences

22,255,551

7,788,199

3,216,348

26,827,402

26,261,648

22,649,596

Income tax and social contribution losses in Brazil and abroad

1,697,087

60,618

501,979

1,255,726

1,396,191

341,368

Subtotal (2)

23,952,638

7,848,817

3,718,327

28,083,128

27,657,839

22,990,964

Adjustment to fair value of available-for-sale securities (2)

109,446

2,278,435

43,245

2,344,636

2,015,842

398,814

Social contribution - Provisional Measure 2158-35/01

140,842

-

-

140,842

140,842

140,842

Total deferred tax assets (Note 11b)

24,202,926

10,127,252

3,761,572

30,568,606

29,814,523

23,530,620

Deferred tax liabilities (Note 34f)

7,996,282

1,221,104

5,086,584

4,130,802

4,255,124

7,276,170

Deferred tax assets, net of deferred tax liabilities

16,206,644

8,906,148

(1,325,012)

26,437,804

25,559,399

16,254,450

- Percentage of net deferred tax assets on capital (Note 32a)

16.7%

 

 

28.4%

27.6%

17.8%

- Percentage of net deferred tax assets over total assets

1.8%

 

 

2.9%

2.9%

1.9%

             

 

(1)  Deferred taxes on interest on shareholders’ equity is recorded up to the authorized tax limit; and

(2)  Deferred taxes from companies in the financial and insurance sectors were recorded considering the increase in the social contribution rate, established by Law 11727/08 (Note 3h).

 

198             Report on Economic and Financial Analysis – September 2013 


 

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

 

Notes to the Consolidated Financial Statements

 

d)   Expected realization of deferred tax assets on temporary differences, income tax and social contribution losses and deductible social contribution - Provisional Measure 2158-35

 

R$ thousand

Temporary differences

Income tax and social contribution losses

Social
contribution
2158-35

Total

Income

tax

Social
contribution

Income

tax

Social
contribution

2013

3,107,778

1,827,961

26,767

22,366

54,876

5,039,748

2014

5,403,619

3,177,099

337,358

198,568

85,966

9,202,610

2015

5,331,978

3,117,379

195,289

168,525

-

8,813,171

2016

1,538,820

892,482

31,723

76,621

-

2,539,646

2017

1,501,893

787,727

126,986

71,453

-

2,488,059

2018 (nine months)

87,939

52,727

14

56

-

140,736

Total

16,972,027

9,855,375

718,137

537,589

140,842

28,223,970

 

The projected realization of deferred tax assets is an estimate and it is not directly related to the expected accounting income.

The present value of deferred tax assets, calculated based on the average funding rate, net of tax effects, amounts to R$26,842,448 thousand (R$26,429,024 thousand on June 30, 2013 and R$22,080,701 thousand on September 30, 2012), of which R$25,520,181 thousand
(R$24,973,521 thousand on June 30, 2013 and R$21,633,221 thousand on September 30, 2012) refers to temporary differences, R$1,183,887 thousand (R$1,317,754 thousand on June 30, 2013 and R$316,968 thousand on September 30, 2012) to income tax and social contribution losses and R$138,380 thousand (R$137,749 thousand on June 30, 2013 and R$130,512 thousand on September 30, 2012) of social contribution tax credit, pursuant to Provisional Measure 2158-35.

 

e)   Unrecognized deferred tax assets

On September 30, 2013, deferred tax assets of R$464,284 thousand (R$464,284 thousand on June 30, 2013 and R$1,466,070 thousand on September 30, 2012) has not been recorded in the financial statements, and will be recorded when they meet with regulatory demands and/or present the probable prospects to be realized according to studies and analyses prepared by the Management and in accordance with Bacen regulations.

f)    Deferred tax liabilities

 

 

 

R$ thousand

2013

2012

September 30

June 30

September 30

Mark-to-market adjustment of derivative financial instruments

500,351

757,879

3,299,822

Difference in depreciation

1,539,207

1,823,987

2,648,338

Judicial deposit and others

2,091,244

1,673,258

1,328,010

Total

4,130,802

4,255,124

7,276,170

 

The deferred tax liabilities of companies in the financial and insurance sector were established considering the increased social contribution rate, established by Law 11727/08 (Note 3h).

 

 

 

Bradesco 199            


 

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

 

Notes to the Consolidated Financial Statements

 

35)    OTHER INFORMATION

a)   The Bradesco Organization manages investment funds and portfolios with net assets of
R$438,268,979 thousand as at
September  30, 2013 (R$427,237,752 thousand on June 30, 2013 and R$404,442,213 thousand on September  30, 2012).

 

b)   Consortia funds

 

 

R$ thousand

2013

2012

September 30

June 30

September 30

Monthly estimate of funds receivable from consortium members

343,387

326,415

284,353

Contributions payable by the group

16,836,122

16,119,602

14,863,508

Consortium members - assets to be included

15,059,398

14,388,684

13,287,433

Credits available to consortium members

3,624,438

3,565,510

3,195,231

 

 

In units

2013

2012

September 30

June 30

September 30

Number of groups managed

3,163

3,054

2,772

Number of active consortium members

876,126

821,004

706,752

Number of assets to be included

432,418

407,524

189,141

 

c)   In the third quarter of 2013, Bacen redefined the regulations relating to reserve requirement on time deposits, anticipating the remuneration schedule. It showed the following effects:

 

Description

Previous regulation

Current regulation

Reserve requirement on time deposits

Bacen used to remunerate balance, limited to the lower among the following amounts:

I – the requirement discounted from deductions of up to 64%;

II – the requirement multiplied by the percentage of:

- 64% as of the calculation period started between June 22, 2013 to February 20, 2014;

- 73% as of the calculation period started between February 21 to April 24, 2014;

- 82% as of the calculation period started between April 25 to June 19, 2014; and

- 100% as of the calculation period started on June 20, 2014.

 

Bacen will remunerate balance, limited to the lower among the following amounts:

I – the requirement discounted from deductions of up to 64%;

II – the requirement multiplied by the percentage of:

- 64% as of the calculation period started between July 1 to 12, 2013;

- 73% as of the calculation period started between November 11 to 22, 2013;

- 82% as of the calculation period started between January 13 to 24, 2014; and

- 100% as of the calculation period started between March 17 to 28, 2014.

 

 

 

d)   As part of the convergence process with international accounting standards, the Brazilian Accounting Pronouncements Committee (CPC) issued several accounting pronouncements, as well as their interpretations and guidelines, which are applicable to financial institutions only after approval by CMN.

 

The accounting standards which have been approved by CMN include the following:

 

·       Resolution 3566/08 - Impairment of Assets (CPC 01);

 

·       Resolution 3604/08 - Statement of Cash Flows (CPC 03);

 

·       Resolution 3750/09 - Related Party Disclosures (CPC 05);

 

·       Resolution 3823/09 - Provisions, Contingent Liabilities and Contingent Assets (CPC 25);

 

·       Resolution 3973/11 - Subsequent Events (CPC 24);

 

200             Report on Economic and Financial Analysis – September 2013 


 

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

 

Notes to the Consolidated Financial Statements

 

 

·       Resolution 3989/11 - Share-based Payment (CPC 10);

 

·       Resolution 4007/11 - Accounting Policies, Changes in Accounting Estimates and Errors (CPC 23); and

 

·       Resolution 4144/12 - Framework (R1).

 

Presently, it is not possible to estimate when the CMN will approve the other CPC pronouncements or if they will be used prospectively or retrospectively.

 

CMN Resolution 3786/09 and Bacen Circular Letters 3472/09 and 3516/10 establish that financial institutions and other entities authorized by Bacen to operate, which are publicly-held companies or which are required to establish an Audit Committee shall, as from December 31, 2010, annually prepare and publish their consolidated financial statements in up to 90 days from the reference date December 31, prepared under the International Financial Reporting Standards (IFRS), in compliance with standards issued by the International Accounting Standards Board (IASB).

As required by CMN Resolution, on March 28, 2013, Bradesco published its consolidated financial statements for December 31, 2012 and 2011 on its website, in accordance with IFRS standards. Management believes that net income and shareholders´ equity as at September 30, 2013 do not differ significantly from the nature or amounts disclosed on December 31, 2012 under IFRS, as issued by the IASB.

 

e)     On October 14, 2013, Bradesco, through its indirect subsidiary Bradesco Saúde S.A. (Bradesco Saúde), entered into an agreement with Randal Luiz Zanetti (Mr. Randal) that establishes the terms and conditions for a reorganization of ownership interest held in Odontoprev, through which Bradesco Saúde will acquire from Mr. Randal 6.5% of the voting capital held in Odontoprev.

 

 

 

Bradesco 201            


 

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

 
Management Bodies

 

Reference Date: October 8, 2013

 

Board of Directors

Department Directors (continued)

Audit Committee

.

Frederico William Wolf 

Carlos Alberto Rodrigues Guilherme - Coordinator

Chairman

Glaucimar Peticov

José Lucas Ferreira de Melo

Lázaro de Mello Brandão

Guilherme Muller Leal 

Romulo Nagib Lasmar

.

João Albino Winkelmann 

Osvaldo Watanabe

Vice-Chairman

João Carlos Gomes da Silva

.

Antônio Bornia

Joel Antonio Scalabrini

Compliance and Internal Control Committee

.

Johan Albino Ribeiro

Mário da Silveira Teixeira Júnior – Coordinator

Members  

Jorge Pohlmann Nasser

Carlos Alberto Rodrigues Guilherme

Mário da Silveira Teixeira Júnior

José Luis Elias

Milton Matsumoto

João Aguiar Alvarez

José Luiz Rodrigues Bueno

Julio de Siqueira Carvalho de Araujo

Denise Aguiar Alvarez

José Ramos Rocha Neto

Domingos Figueiredo de Abreu

Luiz Carlos Trabuco Cappi

Júlio Alves Marques

Marco Antonio Rossi

Carlos Alberto Rodrigues Guilherme

Laércio Carlos de Araújo Filho

Alexandre da Silva Glüher

Milton Matsumoto

Layette Lamartine Azevedo Júnior

Clayton Camacho

.

Lúcio Rideki Takahama

Frederico William Wolf

.

Luiz Alves dos Santos

Roberto Sobral Hollander

Board of Executive Officers

Luiz Carlos Brandão Cavalcanti Junior

Rogério Pedro Câmara

.

Marcelo Santos Dall’Occo

    

Executive Officers

Marcos Aparecido Galende

.

.

Marcos Bader

Executive Disclosure Committee

Chief Executive Officer

Marcos Daré

Luiz Carlos Angelotti - Coordinator

Luiz Carlos Trabuco Cappi

Marlene Morán Millan

Julio de Siqueira Carvalho de Araujo

.

Marlos Francisco de Souza Araújo

Domingos Figueiredo de Abreu

Executive Vice-Presidents

Nobuo Yamazaki

Marco Antonio Rossi

Julio de Siqueira Carvalho de Araujo

Octavio Manoel Rodrigues de Barros

Alexandre da Silva Glüher

Domingos Figueiredo de Abreu

Paulo Aparecido dos Santos

Moacir Nachbar Junior

José Alcides Munhoz

Paulo Faustino da Costa

Antonio José da Barbara

Aurélio Conrado Boni

Roberto Sobral Hollander

Marcelo Santos Dall’Occo

Sérgio Alexandre Figueiredo Clemente

Rogério Pedro Câmara

Marcos Aparecido Galende

Marco Antonio Rossi

Waldemar Ruggiero Júnior

Paulo Faustino da Costa

.

Walkiria Schirrmeister Marquetti

Haydewaldo R. Chamberlain da Costa

Managing Directors

        

     

Maurício Machado de Minas

Directors

Ethical Conduct Committee

Alexandre da Silva Glüher

Antonio Chinellato Neto

Milton Matsumoto - Coordinator

Alfredo Antônio Lima de Menezes

Cláudio Borges Cassemiro

Carlos Alberto Rodrigues Guilherme

André Rodrigues Cano

João Sabino

Julio de Siqueira Carvalho de Araujo

Josué Augusto Pancini

Paulo Manuel Taveira de Oliveira Ferreira

Domingos Figueiredo de Abreu

Luiz Carlos Angelotti

Roberto de Jesus Paris

Marco Antonio Rossi

Marcelo de Araújo Noronha

.

Alexandre da Silva Glüher

Nilton Pelegrino Nogueira

Regional Officers

André Rodrigues Cano

      

Alex Silva Braga

Josué Augusto Pancini

Deputy Directors

Almir Rocha

Clayton Camacho

Altair Antônio de Souza

Antonio Gualberto Diniz

Frederico William Wolf

André Marcelo da Silva Prado

Antonio Piovesan

Glaucimar Peticov

Denise Pauli Pavarina

Carlos Alberto Alástico

José Luiz Rodrigues Bueno

Luiz Fernando Peres

Delvair Fidêncio de Lima

Júlio Alves Marques

Moacir Nachbar Junior

Francisco Aquilino Pontes Gadelha

Rogério Pedro Câmara

Octávio de Lazari Júnior

Francisco Assis da Silveira Junior

.

     

Geraldo Dias Pacheco

Integrated Risk Management and Capital Allocation Committee

Department Directors

João Alexandre Silva

Julio de Siqueira Carvalho de Araujo - Coordinator

Adineu Santesso

José Sergio Bordin

Domingos Figueiredo de Abreu

Amilton Nieto

Leandro José Diniz

José Alcides Munhoz

André Bernardino da Cruz Filho

Luis Carlos Furquim Vermieiro

Aurélio Conrado Boni

Antonio Carlos Melhado

Mauricio Gomes Maciel

Sérgio Alexandre Figueiredo Clemente

Antonio José da Barbara

Volnei Wulff

Marco Antonio Rossi

Arnaldo Nissental

Wilson Reginaldo Martins

Alexandre da Silva Glüher

Aurélio Guido Pagani

     

Alfredo Antônio Lima de Menezes

Cassiano Ricardo Scarpelli

Compensation Committee

Luiz Carlos Angelotti

Clayton Camacho

Lázaro de Mello Brandão - Coordinator

Marlos Francisco de Souza Araújo

Diaulas Morize Vieira Marcondes Junior

Antônio Bornia

Roberto Sobral Hollander

Douglas Tevis Francisco

Mário da Silveira Teixeira Júnior

     

Edilson Wiggers

Luiz Carlos Trabuco Cappi

Fiscal Council

Eurico Ramos Fabri

Carlos Alberto Rodrigues Guilherme

Sitting Members

Fernando Antônio Tenório

Milton Matsumoto

Nelson Lopes de Oliveira - Coordinator

Fernando Roncolato Pinho

Sérgio Nonato Rodrigues

João Carlos de Oliveira

.

.

Domingos Aparecido Maia

.

.

Deputy Members

.

.

Jorge Tadeu Pinto de Figueiredo

.

.

Renaud Roberto Teixeira

.

   

João Batistela Biazon

    General Accounting Department

    

 Marcos Aparecido Galende

Ombudsman Department

Accountant -CRC 1SP201309/O-6

Júlio Alves Marques – Ombudsman

 

202             Report on Economic and Financial Analysis – September 2013 


 

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

 

Report on the Review of the Interim Consolidated Financial Information

 

To the Board of Directors and Shareholders of

Banco Bradesco S.A.

Osasco - SP

 

Introduction

 

We have reviewed the consolidated statement of financial position of Banco Bradesco S.A. (“Bradesco”) as of September 30, 2013 and the related consolidated statements of income, changes in shareholders' equity and cash flows for the three and nine month periods then ended, as well as the summary of significant accounting policies and other explanatory notes (“the consolidated interim financial statements”).

 

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

 

Scope of review

 

We conducted our review in accordance with Brazilian and International Standards on Review of Interim Financial Information (NBC TR 2410 – Revisão de Informações Intermediárias Executada pelo Auditor da Entidade and ISRE 2410 – Review of Interim Financial Information Performed by the Independent Auditor of the Entity, respectively). A review of interim financial information consists of making inquiries, primarily of persons responsible for financial and accounting matters and applying analytical and other review procedures. A review is substantially less in score than an audit conducted in accordance with auditing standards and consequently, does not enable us to obtain assurance that we would become aware of all significant matters that might be identified in an audit. Therefore, we do not express an audit opinion.

 

Conclusion

 

Based on our review, we are not aware of any facts that would lead us to believe that the interim consolidated financial information above were not prepared, in all material aspects, in accordance with accounting practices adopted in Brazil applicable to financial institutions authorized to operate by the Brazilian Central Bank.

 

Other matters

 

Interim consolidated statements of Value Added

 

We also reviewed the interim consolidated statements of Value Added (DVA) for the three and nine month periods ended September 30, 2013, which were prepared under Bradesco’s Management responsibility and which presentation is required under the rules issued by the Securities and Exchange Commission of Brazil (CVM). These statements were subject to the same review procedures described above and based on our review, we are not aware of any facts that would lead us to believe they were not prepared, in all material respects, in relation to the interim consolidated financial information taken as a whole.

 

 

Osasco, October 18, 2013

 

 

Blue logo

 

Original report in Portuguese signed by

KPMG Auditores Independentes

CRC 2SP014428/O-6

 

Cláudio Rogélio Sertório

Accountant CRC 1SP212059/O-

 

Bradesco 203            


 

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

 
Fiscal Council’s Report

 

 

 

The undersigned members of the Fiscal Council of Banco Bradesco S.A., in the exercise of their legal and statutory duties, having examined the Management Report and the Financial Statements related to the third quarter of 2013, and the technical feasibility study of taxable income generation, brought at present value, which has the purpose of recording the Deferred Tax Assets pursuant to the CVM Rule 371/02, Resolution 3059/02 of the National Monetary Council, and Bacen Circular Letter 3171/02, and in view of the unqualified report prepared by KPMG Auditores Independentes, are of the opinion that the aforementioned documents, based on the accounting practices adopted in Brazil, applicable to entities that the Brazilian Central Bank authorizes to operate, fairly reflect the Company’s equity and financial position.

 

 

 

 

 

 

 

 

 

 

 

Cidade de Deus, Osasco, São Paulo, October 18, 2013

 

 

 

 

Nelson Lopes de Oliveira

 

Domingos Aparecido Maia

 

João Carlos de Oliveira

 

 

 

 

 

 

 

 


 
SIGNATURES
 
 
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.
Date: October 25, 2013
 
BANCO BRADESCO S.A.
By:
 
/S/ Luiz Carlos Angelotti

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

This press release may contain forward-looking statements. These statements are statements that are not historical facts, and are based on management's current view and estimates of future economic circumstances, industry conditions, company performance and financial results. The words "anticipates", "believes", "estimates", "expects", "plans" and similar expressions, as they relate to the company, are intended to identify forward-looking statements. Statements regarding the declaration or payment of dividends, the implementation of principal operating and financing strategies and capital expenditure plans, the direction of future operations and the factors or trends affecting financial condition, liquidity or results of operations are examples of forward-looking statements. Such statements reflect the current views of management and are subject to a number of risks and uncertainties. There is no guarantee that the expected events, trends or results will actually occur. The statements are based on many assumptions and factors, including general economic and market conditions, industry conditions, and operating factors. Any changes in such assumptions or factors could cause actual results to differ materially from current expectations.