bbdbook1q15_6k.htm - Generated by SEC Publisher for SEC Filing
 
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
 

 
FORM 6-K
 
REPORT OF FOREIGN PRIVATE ISSUER PURSUANT TO RULE 13a-16 OR 15d-16 UNDER THE
SECURITIES EXCHANGE ACT OF 1934
 
For the month of May, 2015
Commission File Number 1-15250
 

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

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

Yes _______ No ___X____

 .


 
 

Table of Contents         

 

Table of Contents

1 - Press Release

3

Highlights

4

Main Information

6

Ratings

8

Book Net Income vs. Adjusted Net Income

8

Summarized Analysis of Adjusted Income

9

Capital Ratios - Basel III

23

Economic Scenario

24

Main Economic Indicators

25

Guidance

26

Book Income vs. Managerial Income vs. Adjusted Income Statement

27

2 - Economic and Financial Analysis

31

Statement of Financial Position

32

Adjusted Income Statement

33

NII - Interest and Non-Interest Earning Portions

33

– NII – Interest Earning Portion

34

• Credit Intermediation Margin – Interest Earning Portion

36

• Securities/Other Margin – Interest Earning Portion

55

• Insurance Margin – Interest Earning Portion

55

– NII - Non-Interest Earning Portion

56

Insurance, Pension Plans and Capitalization Bonds

57

– Bradesco Vida e Previdência

64

– Bradesco Saúde and Mediservice

66

– Bradesco Capitalização

67

– Bradesco Auto/RE and Atlântica Companhia de Seguros

69

Fee and Commission Income

71

Personnel and Administrative Expenses

77

– Operating Coverage Ratio

80

Tax Expenses

80

Equity in the Earnings (Losses) of Unconsolidated Companies

80

Operating Income

81

Non-Operating Income

81

Glossary – Net Interest Income – Breakdown and Methodology

82

3 - Return to Shareholders

83

Corporate Governance

84

Investor Relations – IR

84

Sustainability

85

Bradesco Shares

85

Market Capitalization

88

Main Indicators

89

Dividends/Interest on Shareholders’ Equity – JCP

90

Weight on Main Stock Indexes

90

4 - Additional Information

91

Market Share of Products and Services

92

Reserve Requirements

93

Investments in Infrastructure, Information Technology and Telecommunications

94

Risk Management

95

Capital Management

96

Basel Ratio

97

5 - Independent Auditors’ Report

99

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

100

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

103

Bradesco    1    

 


 
 

Table of Contents         

 

Forward-Looking Statements

 

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

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

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

 

 

 

 

 

 

 

 

 

 

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

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

of the preceding numbers.

Bradesco    2    

 


 

 


 
 

       Press Release

 

Highlights

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

1.   Adjusted Net Income(1) for the first quarter of 2015 stood at R$ 4.274 billion (a 23.1% increase compared to the R$ 3.473 billion recorded in the same period of 2014), corresponding to earnings per share of R$ 3.21 and Return on Average Adjusted Equity(2) of 22.3%.

2.   As for the source, the Adjusted Net Income is composed of R$ 2.991 billion from financial activities, representing 70.0% of the total, and of R$ 1.283 billion from insurance, pension plans and capitalization bonds operations, which together account for 30.0%.

3.   On March 31, 2015, Bradesco market value stood at R$ 150.532 billion(3), showing a growth of 10.7% over March 31, 2013.

4.   Total Assets, in March 2015, stood at R$ 1.035 trillion, an increase of 12.2% over the March 2014 balance. The return on Average Total Assets was 1.7%, an increase of 0.2 p.p. over March 2014 (1.5%).

5.   In March 2015, the Expanded Loan Portfolio(4) reached R$ 463.305 billion, up 7.2% over March 2014. Operations with individuals totaled R$ 142.051 billion (an increase of 7.1% over March 2014), while corporate segment operations totaled R$ 321.254 billion (up 7.2% over March 2014).

6.   Assets under Management stood at R$ 1.431 trillion, a 12.0% increase over March 2014.

7.   Shareholders’ Equity totaled R$ 83.937 billion in March 2015, 14.5% higher than in March 2014. Basel III Ratio, calculated based on the Prudential Consolidated stood at 15.2% in March 2015, 12.1% of which was classified as Common Equity/Tier I.

8.   A total of R$ 1.494 billion was paid to shareholders as Interest on Shareholders’ Equity for the first quarter of 2015, of which R$ 248.666 million were paid in monthly and interim installments and R$ 1.245 billion were provisioned.

9.   The Interest Earning Portion of the Net Interest Income stood at R$ 13.273 billion, up 22.1% compared to the first quarter of 2014.

10. The Delinquency Ratio over 90 days stood at 3.6% on March 31, 2015.

11. The Operating Efficiency Ratio (ER)(5) in March 2015 was 38.3% (41.9% in March 2014), while in the “risk-adjusted” concept, it stood at 46.9% (51.4% in March 2014). It is important to note that, in the first quarter of 2015, we had the best quarterly ER ever registered (36.3%).

12. Insurance Written Premiums, Pension Plan Contributions and Capitalization Bond Income totaled R$ 13.634 billion in the first quarter of 2015, up 19.1% when compared to the same period in 2014. Technical Reserves stood at R$ 157.295 billion, an increase of 14.2% compared to the balance in March 2014.

13.Investments in infrastructure, information technology and telecommunications amounted to R$ 1.313 billion in the first quarter of 2015, up 15.6% over the same period in the previous year.

14.Taxes and contributions paid or recorded in provision, including social security, totaled R$ 5.826 billion, of which R$ 2.644 billion were related to taxes withheld and collected from third parties, and R$ 3.182 billion were calculated based on activities developed by Bradesco Organization, equivalent to 74.5% of the Adjusted Net Income(1).

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

  4  Economic and Financial Analysis Report – March 2015


 
 

Press Release                       

 

Highlights

15. Bradesco has an extensive Customer Service Network in Brazil, with 4,661 Branches and 3,502 Service Points (PAs). Customers can also count on 1,135 ATMs, 50,043 Bradesco Expresso service points, 31,091 Bradesco Dia & Noite ATMs, and 17,850 Banco24Horas Network ATMs.

16. Payroll, plus charges and benefits, totaled R$ 2.950 billion. Social benefits provided to all 94,976 employees of Bradesco Organization and their dependents amounted to R$ 752.497 million, while investments in education, training and development programs totaled R$ 22.663 million.

17. Major Awards and Acknowledgments in the period:

·       Bradesco was considered the most valuable banking brand in Latin America and the 15th in the global ranking (The Banker Magazine / Brand Finance);

·       Leading bank in the general ranking of assets under custody, exceeding the amount of R$ 1 trillion, for the first time, in November 2014 (Investidor Institucional Magazine / Anbima);

·       It was a highlight in the list of “Investment Funds of the Century”, figuring with three funds among the 20 best in profitability, between 2000 and 2014 (Valor Econômico Newspaper, in a study conducted by the Center of Finance Studies at Fundação Getúlio Vargas); and

·       Bradesco Saúde was elected the most promising company for 2015, in the “Pharmaceutical and Health” segment. (Forbes Brasil Magazine, in a research conducted with market consultants, economists and private equity executives).

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

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

Bradesco    5      


 
 

       Press Release

 

Main Information

 

 

1Q15

4Q14

3Q14

2Q14

1Q14

4Q13

3Q13

2Q13

Variation %

 

1Q15 x 4Q14

1Q15 x 1Q14

Income Statement for the Period - R$ million

 

 

 

 

 

 

 

 

 

 

Book Net Income

4,244

3,993

3,875

3,778

3,443

3,079

3,064

2,949

6.3

23.3

Adjusted Net Income

4,274

4,132

3,950

3,804

3,473

3,199

3,082

2,978

3.4

23.1

Total Net Interest Income

13,599

12,986

12,281

12,066

10,962

11,264

10,729

10,587

4.7

24.1

Gross Credit Intermediation Margin

10,242

10,061

9,798

9,460

9,048

9,175

8,989

8,673

1.8

13.2

Net Credit Intermediation Margin

6,662

6,754

6,450

6,319

6,187

6,214

6,108

5,579

(1.4)

7.7

Provision for Loan Losses (ALL) Expenses

(3,580)

(3,307)

(3,348)

(3,141)

(2,861)

(2,961)

(2,881)

(3,094)

8.3

25.1

Fee and Commission Income

5,744

5,839

5,639

5,328

5,283

5,227

4,977

4,983

(1.6)

8.7

Administrative and Personnel Expenses

(7,084)

(7,835)

(7,192)

(7,023)

(6,765)

(7,313)

(6,977)

(6,769)

(9.6)

4.7

Insurance Written Premiums, Pension Plan Contributions and Capitalization Bond Income

13,634

17,806

12,904

13,992

11,450

14,492

11,069

13,238

(23.4)

19.1

Statement of Financial Position - R$ million

 

 

 

 

 

 

 

 

 

 

Total Assets

1,034,815

1,032,040

987,364

931,132

922,229

908,139

907,694

896,697

0.3

12.2

Securities

344,430

346,358

343,445

333,200

321,970

313,327

313,679

309,027

(0.6)

7.0

Loan Operations (1)

463,305

455,127

444,195

435,231

432,297

427,273

412,559

402,517

1.8

7.2

- Individuals

142,051

141,432

138,028

135,068

132,652

130,750

127,068

123,260

0.4

7.1

- Corporate

321,254

313,695

306,167

300,163

299,645

296,523

285,490

279,257

2.4

7.2

Allowance for Loan Losses (ALL) (2)

(23,618)

(23,146)

(22,623)

(21,791)

(21,407)

(21,687)

(21,476)

(21,455)

2.0

10.3

Total Deposits

211,702

211,612

211,882

213,270

218,709

218,063

216,778

208,485

-

(3.2)

Technical Reserves

157,295

153,267

145,969

142,731

137,751

136,229

133,554

131,819

2.6

14.2

Shareholders' Equity

83,937

81,508

79,242

76,800

73,326

70,940

67,033

66,028

3.0

14.5

Assets under Management

1,431,090

1,426,099

1,385,135

1,304,690

1,277,670

1,260,056

1,256,220

1,233,546

0.3

12.0

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

 

 

 

 

 

 

 

 

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

3.21

3.05

2.87

2.69

2.53

2.42

2.37

2.33

5.2

26.9

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

16.67

16.19

15.74

15.25

14.56

14.09

13.31

13.10

3.0

14.5

Annualized Return on Average Equity (5) (6)

22.3

20.1

20.4

20.7

20.5

18.0

18.4

18.8

2.2 p.p.

1.8 p.p.

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

25.3

24.2

22.8

21.4

20.1

-

-

-

1.1 p.p.

5.2 p.p.

Annualized Return on Average Assets (6)

1.7

1.6

1.6

1.6

1.5

1.4

1.3

1.3

0.1 p.p.

0.2 p.p.

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

7.5

7.3

7.1

7.0

6.9

7.0

7.1

7.2

0.2 p.p.

0.6 p.p.

Fixed Asset Ratio (12)

47.9

47.2

46.8

46.7

47.1

45.4

45.1

44.3

0.7 p.p.

0.8 p.p.

Combined Ratio - Insurance (7)

86.8

85.9

86.5

86.3

86.4

86.1

86.9

85.5

0.9 p.p.

0.4 p.p.

Efficiency Ratio (ER) (3)

38.3

39.2

39.9

40.9

41.9

42.1

42.1

41.8

(0.9) p.p.

(3.6) p.p.

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

77.4

76.7

75.9

74.1

73.6

71.8

70.8

69.6

0.7 p.p.

3.8 p.p.

Market Capitalization - R$ million (8)

150,532

145,536

146,504

134,861

135,938

128,085

136,131

124,716

3.4

10.7

Loan Portfolio Quality % (9)

 

 

 

 

 

 

 

 

 

 

ALL / Loan Portfolio (2)

6.7

6.7

6.7

6.6

6.5

6.7

6.9

7.0

-

0.2 p.p.

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

4.5

4.3

4.4

4.4

4.2

4.2

4.4

4.6

0.2 p.p

0.3 p.p.

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

3.6

3.5

3.6

3.5

3.4

3.5

3.6

3.7

0.1 p.p.

0.2 p.p.

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

187.0

189.0

187.2

186.9

193.8

192.3

190.3

188.6

(2.0) p.p.

(6.8) p.p.

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

149.8

156.6

154.2

149.9

153.7

158.9

156.8

153.5

(6.8) p.p.

(3.9) p.p.

Operating Limits %

 

 

 

 

 

 

 

 

 

 

Basel Ratio - Total (11) (12)

15.2

16.5

16.3

15.8

15.7

16.6

16.4

15.4

(1.3) p.p.

(0.5) p.p.

Tier I Capital

12.1

12.9

12.6

12.1

11.9

12.3

12.7

11.6

(0.8) p.p.

0.2 p.p.

- Common Equity

12.1

12.9

12.6

12.1

11.9

12.3

-

-

(0.8) p.p.

0.2 p.p.

Tier II Capital

3.1

3.6

3.7

3.7

3.8

4.3

3.7

3.8

(0.5) p.p.

(0.7) p.p.

  6  Economic and Financial Analysis Report – March 2015


 
 

Press Release                       

Main Information

 
 

Mar15

Dec14

Sept14

Jun14

Mar14

Dec13

Sept13

Jun13

Variation %

 

Mar15 x Dec14

Mar15 x Mar14

Structural Information - Units

 

 

 

 

 

 

 

 

 

 

Service Points (13)

74,917

75,176

74,028

73,208

73,320

72,736

71,724

70,829

(0.3)

2.2

- Branches

4,661

4,659

4,659

4,680

4,678

4,674

4,697

4,692

-

(0.4)

- PAs (14)

3,502

3,486

3,497

3,497

3,484

3,586

3,760

3,795

0.5

0.5

- PAEs (14)

1,135

1,145

1,159

1,175

1,186

1,180

1,421

1,454

(0.9)

(4.3)

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

1,243

1,344

1,398

1,684

2,701

3,003

3,298

3,498

(7.5)

(54.0)

- Assisted Banco24Horas Network Points (15)

12,268

12,450

12,213

12,023

11,873

11,583

11,229

11,154

(1.5)

3.3

- Bradesco Expresso (Correspondent Banks)

50,043

50,006

49,020

48,186

47,430

46,851

45,614

44,819

0.1

5.5

- Bradesco Promotora de Vendas

2,051

2,073

2,068

1,949

1,955

1,846

1,692

1,404

(1.1)

4.9

- Branches / Subsidiaries Abroad

14

13

14

14

13

13

13

13

7.7

7.7

ATMs

48,941

48,682

48,053

47,612

48,295

48,203

47,969

47,972

0.5

1.3

- Bradesco Network

31,091

31,089

31,107

31,509

32,909

33,464

33,933

34,322

-

(5.5)

- Banco24Horas Network

17,850

17,593

16,946

16,103

15,386

14,739

14,036

13,650

1.5

16.0

Employees (17)

94,976

95,520

98,849

99,027

99,545

100,489

101,410

101,951

(0.6)

(4.6)

Outsourced Employees and Interns

12,977

12,916

12,896

12,790

12,671

12,614

12,699

12,647

0.5

2.4

Customers - in millions

 

 

 

 

 

 

 

 

 

 

Active Account Holders (18) (19)

26.6

26.5

26.6

26.5

26.6

26.4

26.4

26.2

0.4

-

Savings Accounts (20)

58.1

59.1

52.9

51.8

49.0

50.9

48.3

47.7

(1.7)

18.6

Insurance Group

47.8

46.9

46.3

45.5

45.3

45.7

45.3

44.2

1.9

5.5

- Policyholders

42.0

41.1

40.5

39.6

39.4

39.8

39.5

38.4

2.2

6.6

- Pension Plan Participants

2.4

2.4

2.4

2.4

2.4

2.4

2.4

2.4

-

-

- Capitalization Bond Customers

3.4

3.4

3.4

3.5

3.5

3.5

3.4

3.4

-

(2.9)

Bradesco Financiamentos (18)

3.0

3.1

3.1

3.2

3.2

3.3

3.4

3.5

(3.2)

(6.3)

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

(2)   Includes provision for guarantees provided, encompassing sureties, guarantees, letters of credit, and standby letter of credit, which comprises the concept of “excess” ALL;

(3)   In the last 12 months;

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

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

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

(7)   Excludes additional reserves;

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

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

(10) Overdue Loans;

(11) Since October 2013, the Basel Ratio calculation has followed regulatory guidelines set forth in CMN Resolutions No. 4.192/13 and 4193/13 (Basel III);

(12) As of March 2015, the ratio calculated based on the Prudential Consolidated is included, as set forth in CMN Resolution No. 4.192/13. It is important to note that the Prudential Consolidated is calculated in accordance with the regulatory guidelines set forth in CMN Resolution No. 4.280/13;

(13) The decrease in March 2015 relates to (i) the migration of “External ATM Network Points – Bradesco” to “Banco24Horas Network” and (ii) the deactivation of ATMs from “Assisted Banco24Horas Network Points”;

(14) PA (Service Branch): a result of the consolidation of PAB (Banking Service Branch), PAA (Advanced Service Branch) and Exchange Branches, according to CMN Resolution No. 4.072/12; and PAEs – ATMs located on a company’s premises;

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

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

(17) The decrease in December 2014 includes the transfer of 2,431 employees from Scopus Tecnologia to IBM Brazil;

(18) Number of individual customers (Corporate Tax IDs (CNPJs) and Individual Taxpayer IDs (CPFs));

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

(20) Number of accounts.

Bradesco    7      


 
 

       Press Release

 

Ratings

Main Ratings

 

Fitch Ratings (1)

International Scale

Domestic Scale

Feasibility

Support

Domestic Currency

Foreign Currency

Domestic

bbb+

2

Long Term

Short Term

Long Term

Short Term

Long Term

Short Term

bbb+

F2

BBB +

F2

AAA (bra)

F1 + (bra)

*

 

 

 

 

 

 

 

Moody's Investors Service (2)

International Scale

Domestic Scale

Foreign Currency Senior Debt

Domestic Currency Deposit

Foreign Currency Deposit

Domestic Currency

Long Term

Long Term

Short Term

Long Term

Short Term

Long Term

Short Term

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

AA+

brAAA

brA -1

BBB -

A - 3

BBB -

A - 3

brAAA

brA - 1 +

(1)     In April 2015, since Brazil’s long-term sovereign credit rating outlook was downgraded from stable to negative, Fitch Ratings changed the following Bradesco’s ratings: (i) feasibility rating from “a-” to “bbb+”; (ii) long-term IDR in local currency from “A-” to “BBB+”; and (iii) short-term IDR in local currency from “F1” to “F2”; and

(2)    In March 2015, Moody´s Investors Service published its new bank rating methodology and, according to this new methodology, the Bank Financial Strength Rating (BFSR) was discontinued.

  8  Economic and Financial Analysis Report – March 2015


 
 

Press Release                       

 

Book Net Income vs. Adjusted Net Income

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

 

 

 

R$ million

 

1Q15

4Q14

1Q14

Book Net Income

4,244

3,993

3,443

 

 

 

Non-Recurring Events

30

139

30

- Asset Impairment (1)

-

702

-

- Reversal of Technical Reserves (2)

-

(754)

-

- Other (3)

50

127

50

- Tax Effects

(20)

64

(20)

 

 

 

Adjusted Net Income

4,274

4,132

3,473

0

   

 

ROAE % (4)

22.1

21.5

20.3

 0

 

 

 

ROAE (ADJUSTED) % (4)

22.3

22.3

20.5

(1)   In the fourth quarter of 2014, it includes the impairment of: (i) Securities – Shares, classified as Available for Sale, totaling R$ 617 million; and (ii) Software, totaling R$ 85 million;

(2)   In the fourth quarter of 2014, it includes the reversal of technical reserves (OPT - Other Technical Reserves), in accordance with SUSEP Circular No. 462/13, net of the constitution of other technical reserves (PCC - Complementary Reserve for Coverage, and PDR - Related Expense Reserve);

(3)   It contemplates, primarily, the constitution of civil provisions; and

(4)   Annualized.

 

Summarized Analysis of Adjusted Income

To provide for better understanding, comparison and analysis of Bradesco results, we use the Adjusted Income Statement for analysis and comments contained in this Economic and Financial Analysis Report, 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

 

1Q15

4Q14

Variation

1Q15

1Q14

Variation

 

1Q15 x 4Q14

1Q15 x 1Q14

 

Amount

%

Amount

%

Net Interest Income

13,599

12,986

613

4.7

13,599

10,962

2,637

24.1

- Interest Earning Portion

13,273

12,686

587

4.6

13,273

10,872

2,401

22.1

- Non-Interest Earning Portion

326

300

26

8.7

326

90

236

-

ALL

(3,580)

(3,307)

(273)

8.3

(3,580)

(2,861)

(719)

25.1

Gross Income from Financial Intermediation

10,019

9,679

340

3.5

10,019

8,101

1,918

23.7

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

1,211

1,363

(152)

(11.2)

1,211

1,244

(33)

(2.7)

Fee and Commission Income

5,744

5,839

(95)

(1.6)

5,744

5,283

461

8.7

Personnel Expenses

(3,445)

(3,676)

231

(6.3)

(3,445)

(3,279)

(166)

5.1

Other Administrative Expenses

(3,639)

(4,159)

520

(12.5)

(3,639)

(3,486)

(153)

4.4

Tax Expenses

(1,309)

(1,211)

(98)

8.1

(1,309)

(1,114)

(195)

17.5

Companies

(20)

57

(77)

-

(20)

52

(72)

-

Other Operating Income/ (Expenses)

(1,912)

(1,360)

(552)

40.6

(1,912)

(1,391)

(521)

37.5

Operating Result

6,649

6,532

117

1.8

6,649

5,410

1,239

22.9

Non-Operating Result

(68)

(68)

-

-

(68)

(36)

(32)

88.9

Income Tax / Social Contribution

(2,275)

(2,308)

33

(1.4)

(2,275)

(1,871)

(404)

21.6

Non-controlling Interest

(32)

(24)

(8)

33.3

(32)

(30)

(2)

6.7

Adjusted Net Income

4,274

4,132

142

3.4

4,274

3,473

801

23.1

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

Bradesco    9      


 

 

 

 

       Press Release

Summarized Analysis of Adjusted Income

Adjusted Net Income and Profitability

The return on the Average Adjusted Shareholder’s Equity (ROAE) stood at 22.3% in March 2015. Such performance stems from the growth of adjusted net income, which increased by 3.4% quarter-over-quarter and 23.1% compared with the same period in the previous year. The main events that affected adjusted net income are detailed below.

Adjusted net income reached R$ 4,274 million in the first quarter of 2015, up R$ 142 million or 3.4% compared to the previous quarter, mainly due to (i) lower personnel and administrative expenses, primarily due to the seasonality of higher expenses being concentrated in the last quarter of every year; (ii) a higher net interest income, due to increased “interest” earning portion, which includes the effect of the performance of the IPCA; and partially impacted by: (iii) higher other operating expenses, net of other operating expenses; (iv) higher allowance for loan losses expenses; and (v) lower income from insurance, pension plans and capitalization bonds.

In the comparison between the first quarter of 2015 and the same period in the previous year, the adjusted net income increased R$ 801 million or 23.1%, which reflects the highest revenues due to: (i) the interest earning portion, partially due to the effect of the assets and liabilities management (ALM); (ii) the services provided; being partially offset by: (iii) higher allowance for loan losses expenses; (iv) increased operating expenses, net of other operating income; and (v) higher personnel and administrative expenses.

Shareholders’ Equity stood at R$ 83,937 million in March 2015, up 14.5% over March 2014. Basel III Ratio, calculated based on the Prudential Consolidated, stood at 15.2%, 12.1% of which was classified as Common Equity/Tier I.

Total Assets reached R$ 1.035 trillion in March 2015, a 12.2% increase over March 2014, driven by the increased turnover. Return on Average Assets (ROAA) reached 1.7%.

 

 

  10  Economic and Financial Analysis Report – March 2015

 

 


 

 

Press Release                       

 

Summarized Analysis of Adjusted Income

Efficiency Ratio (ER)

The 12-month accumulated ER(1) reached 38.3% in the first quarter of 2015, again registering his best historical level. This result reflects: (i) investments in organic growth, which enabled an increase in income; and (ii) the continued efforts to control expenses, including our Efficiency Committee actions and investments in Information Technology, which have improved internal systems and processes. It should be mentioned that the 0.9 p.p. improvement compared to the previous quarter was primarily due to: (i) a higher net interest income and revenues from fee and commission; and (ii) the strict control of our operating expenses, which were held below inflation; all these factors also contributed to the improvement of the ER in the “risk-adjusted” concept, reflecting the impact of the risk associated with loan operations(2), which reached 46.9%, an improvement of 1.0 p.p. in the quarter.

The improvement in the quarterly ER was, mainly, due to: (i) lower administrative expenses, primarily due to the seasonal effect of the previous quarter, which impacted mainly advertising expenses and outsourced services; (ii) lower personnel expenses, partially due to a higher number of employees on vacation in this quarter; and (iii) the increase in the net interest income. This indicator showed an improvement of 3.8 p.p., when compared with the same period in the previous year, primarily, due to the increase in the interest earning portion and in the fees and commission income.

 

(1)   ER = (Personnel Expenses – Employee Profit Sharing + Administrative Expenses)/(Net Interest Income + Fee and Commission Income + Income from Insurance + Equity in the Earnings (Losses) of Unconsolidated Companies + Other Operating Income – Other Operating Expenses). If we considered the ratio between (i) total administrative costs (Personnel Expenses + Administrative Expenses + Other Operating Expenses + Tax Expenses not related to income generation + Insurance Sales Expenses) and (ii) net income generation of related taxes (not considering Insurance Claims and Sales Expenses), our ER accumulated in the last 12 months in the first quarter of 2015 would be 42.5%; and

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

 

Bradesco    11


 
 

       Press Release

 

Summarized Analysis of Adjusted Income

Net Interest Income

In the comparison between the first quarter of 2015 and the fourth quarter of 2014, the R$ 613 million growth was, mainly, due to an increased income from interest earning portion, totaling R$ 587 million, particularly in “Securities/Other”, which includes the effect of the IPCA performance in the quarter.

In the year-over-year comparison, net interest income was up R$ 2,637 million, primarily due to: (i) a higher interest earning portion income, totaling R$ 2,401 million, due to a growth in business volume and an increase in Selic in the period, with regard to the effect of the assets and liabilities management (ALM), particularly in the “Credit Intermediation” and “Securities/Other”; and (ii) an increase in the non-interest earning portion, totaling R$ 236 million.

 

  12  Economic and Financial Analysis Report – March 2015


 
 

Press Release                       

 

Summarized Analysis of Adjusted Income

NII - Interest Earning Portion (1) – Average Rates (12 months)

 

 

 

 

 

 

 

R$ million

 

1Q15

1Q14

 

Interest

Average
Balance

Average Rate

Interest

Average
Balance

Average Rate

Credit Intermediation

10,242

360,622

11.4%

9,048

335,187

11.1%

Insurance

1,420

155,920

3.2%

964

136,692

2.7%

Securities/Other

1,611

371,298

1.6%

860

345,490

1.0%

0

 

 

 

 

 

 

Interest Earning Portion

13,273

-

7.3%

10,872

-

6.8%

0

           

 

1Q15

4Q14

 

Interest

Average
Balance

Average Rate

Interest

Average
Balance

Average Rate

Credit Intermediation

10,242

360,622

11.4%

10,061

350,957

11.2%

Insurance

1,420

155,920

3.2%

1,253

150,537

3.0%

Securities/Other

1,611

371,298

1.6%

1,372

360,410

1.4%

0

 

 

 

 

 

 

Interest Earning Portion

13,273

-

7.3%

12,686

-

7.1%

(1)   As of the first quarter of 2015, we will adopt the new presentation of the Interest Earning Portion, which will be demonstrated in 3 sub-items (Credit Intermediation, Insurance and Securities/Other), as communicated to the market on April 20, 2015. For more information, see page 82 of
Chapter 2.

The interest earning portion rate in the last 12 months stood at 7.3% in the first quarter of 2015, up 0.2 p.p. over the previous quarter, primarily due to the interest earning portion income of “Securities/Others” and “Credit Intermediation”.

 

 

 

Bradesco    13     


 
 

       Press Release

 

Summarized Analysis of Adjusted Income

Expanded Loan Portfolio(1)

In March 2015, Bradesco’s expanded loan portfolio totaled R$ 463.3 billion. The increase of 1.8% in the quarter was largely due to Corporations, which increased 4.6%.

In the last twelve months, the portfolio increased by 7.2%, broken down by: (i) 10.4% in Corporations; (ii) 7.1% in Individuals; and (iii) 1.9% in SMEs.  

In the Corporate segment, the products that posted the strongest growth in the last 12 months were: (i) operations abroad; and (ii) real estate financing. For Individuals, the highlights were: (i) real estate financing; and (ii) payroll-deductible loan.

 

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

For more information, see Chapter 2 of this Report.

 

Allowance for Loan Losses (ALL) (1)

 

In the first quarter of 2015, allowance for loan losses (ALL) stood at R$ 3,580 million, registering a variation of 8.3% over the previous quarter, and 25.1% over the first quarter of 2014, largely due to the alignment of the allowance level relating to the current expectation of loss in certain transactions with corporate customers. It is important to note that loan operations, as defined by Bacen, increased 1.7% in the quarter and 7.4% in the last 12 months.

 

(1)   Includes provision for guarantees provided, encompassing sureties, guarantees, letters of credit, and standby letter of credit, which comprises the concept of “excess” ALL.

For more information, see Chapter 2 of this Report.

 

  14  Economic and Financial Analysis Report – March 2015


 
 

Press Release                       

 

Summarized Analysis of Adjusted Income

Delinquency Ratio(1)

 

The total delinquency ratio, which contemplates operations that are over 90 days past due, had a slight increase in the year-over-year and quarter-over-quarter comparison, mainly due to the downturn in economy, which impacted the growth of the portfolio of the SMEs segment.

Short-term delinquency, including operations past due between 15 and 90 days, increased both for Individuals and Corporations, which has already been expected, due to the seasonal nature of the quarter, with a possibility of recovering the historical standard, according to the following graph.

In the year-over-year comparison, this ratio remained stable, being favored due to an increase in the Individual segment.

 

 

 

Bradesco    15     


 
 

       Press Release

 

Summarized Analysis of Adjusted Income

Coverage Ratios

 

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

 

The following graph presents the performance of the Allowance for Loan Losses (ALL) coverage ratios, with regard to loans past due for more than 60 and 90 days. In March, 2015, these ratios stood at comfortable levels, reaching 149.8% and 187.0%, respectively.

 

 

  16  Economic and Financial Analysis Report – March 2015


 
 

Press Release                       

 

Summarized Analysis of Adjusted Income

Income from Insurance, Pension Plans and Capitalization Bonds

 

Net income for the first quarter of 2015 totaled R$ 1.283 billion (R$ 1.236 billion in the fourth quarter of 2014), up 3.8% when compared to the previous quarter, and an annualized return on Adjusted Shareholder’s Equity of 27.3%.

 

In the comparison between the first quarter of 2015 and the same period of previous year (R$ 1.040 billion), the net income increased 23.4%.

 

 

 

 

R$ million (unless otherwise stated)

 

1Q15

4Q14

3Q14

2Q14

1Q14

4Q13

3Q13

2Q13

Variation %

 

1Q15 x 4Q14

1Q15 x 1Q14

Net Income

1,283

1,236

1,058

1,072

1,040

1,001

878

931

3.8

23.4

Insurance Written Premiums, Pension Plan Contributions and Capitalization Bond Income

13,634

17,806

12,904

13,992

11,450

14,492

11,069

13,238

(23.4)

19.1

Technical Reserves

157,295

153,267

145,969

142,731

137,751

136,229

133,554

131,819

2.6

14.2

Financial Assets

170,395

166,022

158,207

154,261

147,725

146,064

143,423

141,984

2.6

15.3

Claims Ratio (%)

71.7

70.9

72.7

70.2

70.1

71.1

72.7

71.1

0.8 p.p.

1.6 p.p.

Combined Ratio (%)

86.8

85.9

86.5

86.3

86.4

86.1

86.9

85.5

0.9 p.p.

0.4 p.p.

Policyholders / Participants and Customers (in thousands)

47,789

46,956

46,303

45,468

45,260

45,675

45,292

44,215

1.8

5.6

Employees (unit)

7,082

7,113

7,135

7,152

7,265

7,383

7,462

7,493

(0.4)

(2.5)

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

24.1

24.4

23.3

23.5

23.4

24.2

23.8

24.0

(0.3) p.p.

0.7 p.p.

(1)   The first quarter of 2015 includes the latest data released by SUSEP (February 2015).

Note: For purposes of comparison between the indexes for the aforementioned periods, the effects of non-recurring events have not been included.

Bradesco    17     


 

 

         Press Release 

 

Summarized Analysis of Adjusted Income

The revenue increased 19.4% over the same period in the previous year, without including DPVAT insurance, mainly due to "Life and Pension", "Health" and "Capitalization" products, which were increased 26.5%, 19.7% and 11.0%, respectively.

Due to the large amount of pension plan contributions, which are historically paid in the last quarter of the financial year, the revenue of the first quarter of 2015 did not present the same result, when compared with the fourth quarter of 2014.

Net income for the first quarter of 2015 was 3.8% higher compared to the previous quarter, primarily due to: (i) an improvement in the expense ratio; (ii) a growth in income; (iii) lower general and administrative expenses, even considering the collective bargaining agreement, in January 2015; partially offset by: (iv) a decrease in equity; and (v) a 0.8 p.p. increase in the claims ratio.

Net income for the first quarter of 2015 was 23.4% higher compared to the same period in the previous year, primarily due to: (i) an increase in revenue; (ii) maintenance of the expense ratio; (iii) an improvement in income; (iv) a decrease in the administrative efficiency ratio, even considering the collective bargaining agreement, in January 2015; partially offset by: (v) a 1.6 p.p. increase in the claims ratio; and (vi) a decrease in the equity result.

 

 

Minimum Capital Required – Grupo Bradesco Seguros

According to CNSP Resolution No.316/14, corporations should have adjusted shareholder’s equity (ASE) equal to or higher than the minimum capital required (MCR). MCR is equivalent to the highest value between the base capital and the risk capital. For companies regulated by the ANS, Normative Resolution No.209/09 establishes that corporations should have adjusted shareholder’s equity (ASE) equal to or higher than the Solvency Margin.

The capital adjustment and management process is continuously monitored, and aims to ensure that Grupo Bradesco Seguros keeps a solid capital base to support the development of activities and cope with the risks in any market situation, in compliance with regulatory requirements and/or Corporate Governance principles. Companies must permanently maintain a capital compatible with the risks for their activities and transactions, according to the characteristics and peculiarities of each company belonging to Grupo Bradesco Seguros, represented by adequate capital levels. Grupo Bradesco Seguros permanently observes the limits required by the respective regulatory entities. The Minimum Capital Required in February 2015 was R$ 7.656 billion.


  18  Economic and Financial Analysis Report – March 2015

 


 
 

 

Press Release                       

 

Summarized Analysis of Adjusted Income

Fee and Commission Income

 

In the comparison between the first quarter of 2015 and the same period in the previous year, the increase of R$ 461 million, or 8.7%, was primarily due to: (i) an increase in the volume of operations, due to continuous investments in technology and service channels; and (ii) progress in the customer segmentation process, allowing for a more adequate offer of products and services. It must be noted that the incomes that have most contributed to this result derived from: (i) the good performance of the cards activity, as a result of (a) an increased revenue (credit and debit cards); (b) increase of cards base; an increase in the incomes that resulted from: (ii) checking accounts, primarily due to a growth in businesses; (iii) fund management; (iv) loan operations, due to an increase in the volume of loan drawdowns and transactions involving sureties and guaranties within the period; (v) consortium management; and partially offset by: (vi) lower stock-market gains (underwriting/ financial advisory services).

In the first quarter of 2015, fee and commission income totaled R$ 5,744 million, with a decrease of R$ 95 million, or 1.6%, over the previous quarter, primarily due to fewer working days, which impacted on the income generated with loan operations, fund management and collection.

 

 

 

Bradesco    19     


 

 

       Press Release

 

Summarized Analysis of Adjusted Income

Personnel Expenses  

In the comparison between the first quarter of 2015 and the same period in the previous year, the increase of R$ 166 million, or 5.1%, was primarily due to the variation in the “structural” portion, related to higher expenses with payroll, social charges and benefits, affected by increased wage levels, in accordance with 2014 collective agreements (readjustment of 8.5%).

In the first quarter of 2015, the decrease of R$ 231 million, or 6.3%, from the previous quarter, is a result of variations in:

·         structural expenses – a decrease of R$ 120 million, mainly due to a higher number of employees on vacation, which is common in the first quarter of every year; and

 

·         non-structural expenses – a decrease of R$ 111 million, primarily due to lower expenses with: (i) provision for labor claims; (ii) training; and (iii) costs with termination and charges of employment contracts.

 

 

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.

(1)   The decrease in the fourth quarter of 2014 includes the transfer of 2,431 employees from Scopus Tecnologia to IBM Brazil.

 

  20  Economic and Financial Analysis Report – March 2015

 


 
 

Press Release                       

Summarized Analysis of Adjusted Income

Administrative Expenses

In the comparison between the first quarter of 2015 and the same period in the previous year, the 4.4% increase was primarily due to a consistent cost control, despite increasing expenses with: (i) growth in turnover and services in the period; (ii) contractual adjustments; and (iii) expansion of 1,597 Service Points in the period, bringing the total number of Service Points to 74,917 on March 31, 2015. The inflation index (IPCA) performance over the past 12 months should also be highlighted, since it reached 8.1%.

In the first quarter of 2015, the decrease of 12.5% or R$ 520 million, in the administrative expenses over the previous quarter, was mainly due to lower expenses with: (i) advertising and marketing, due to the reinforcement of investments in actions to maintain the institutional positioning and support the offer of products, carried out at the end of 2014; and (ii) outsourced services, which are largely impacted by the seasonal effect of the increase in transactions and services mainly in the fourth quarter of each year.

 

(1)   The decrease in March 2015 relates to (i) the migration of “External ATM Network Points – Bradesco” to “Banco24Horas Network” and (ii) the deactivation of ATMs from “Assisted Banco24Horas Network Points”.

 

Other Operating Income and Expenses


 

Other operating expenses, net of other operating income, totaled R$ 1,912 million in the first quarter of 2015, a R$ 552 million increase over the previous quarter, and R$ 521 million over the first quarter of 2014, largely due to the constitution of tax provisions, relating to the levy of pension plan contributions and IRPJ/CSLL on credit losses, in the amount of R$ 475 million.

 

 

 

Bradesco    21     


 
 

       Press Release

 

Summarized Analysis of Adjusted Income

Income Tax and Social Contribution

The expenses with income tax and social contribution remained practically stable in the first quarter of 2015 over the previous quarter, and increased 21.6%, when compared to the same period of 2014, mainly due to the highest taxable results in the period.

 

 

Unrealized Gains

Unrealized gains totaled R$ 19,815 million in the first quarter of 2015, a R$ 472 million increase over the previous quarter. Such variation is mainly due to: (i) the appreciation of investments, particularly Cielo and Odontoprev shares, which increased by 9.6% and 10.2% respectively, in the quarter;partially offset by (ii) the devaluation of fixed income securities.

 

 

  22  Economic and Financial Analysis Report – March 2015


 
 

Press Release                       

 

Capital Ratios - Basel III

Basel Ratio

The implementation of the new capital structure in Brazil began in October 2013. Through the CMN Resolution No. 4.192/13, Bacen provided a new methodology to calculate Capital, replacing CMN Resolution No. 3.444/07. Since then, the Capital started being calculated based on CMN Resolution No. 4.192/13, which established that the calculation must be made based on the "Prudential Consolidated", as of January 2015.

In March 2015, the Capital of the Prudential Consolidated stood at R$ 93,608 million, against risk-weighted assets totaling R$ 614,574 million. The total Basel Ratio stood at 15.2% in the Prudential Consolidated, and 12.1% for the Common Equity.

The difference in the comparison between the current method to calculate the Prudential Consolidated, and the previous Financial Consolidated, is mainly due to the consolidation of companies that are similar to financial institutions (Bradesco Consórcios, Cielo, among others) and investment funds, which became the scope, according to the current legislation.

It is worth noting that the decrease in the first quarter of 2015 is, largely, due to: (i) the change to the factor that has been applied to the prudential adjustments, according to CMN Resolution No. 4.192/13, which went from 20% in December 2014, to 40% as of January 2015; and (ii) the effect of the purchase of intangible assets by our subsidiary Cielo.

 

Full Impact – Basel III


 

We included a Basel III simulation, considering the opening of some of the main future adjustments, which include: (i) the application of 100% of the deductions provided in the implementation schedule; (ii) the allocation of resources, obtained via payment of dividends, of our Insurance Group; and (iii) the realization of tax credits arising from tax losses up to December 2018, for a rate of 12.0% of common equity, which, added to funding obtained via subordinated debt, may amount to an approximate Tier I ratio of 13.5%, in the end of 2018.

 

(1)   Includes the allocation of resources, obtained via payment of dividends, of the Insurance Group.

 

Buffer Capital/Return on the Common Equity at 11%


 

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

The Governance structure responsible for the evaluations and approvals of buffer capital is composed of a Committee subordinated to the Board of Directors, and Committees that report to the Board of Executive Officers.

This structure decided to maintain a minimum buffer capital of approximately 27%, considering the minimum regulatory capital of 11%.

Considering the minimum required Common Equity of 11% according to the full interpretation of Basel III rules, profitability would be 25.3% in the first quarter of 2015.

 

 

 

Bradesco    23     


 
 

       Press Release

 

Economic Scenario

The international volatility remained high during the first quarter of the year, especially in the foreign-exchange market. The persistence of the movement of decline in the prices of commodities was added to the frustration with the performance of the Chinese economy, with a direct (and negative) impact on emerging economies. At the same time, the expectation of proximity of the beginning of monetary normalization in the USA was consolidated, which sustained the trend of appreciation of the dollar in relation to the other currencies. Finally, the risks that the persistently low inflation in the area of the Euro frustrates the resuming of the block, which led the European Central Bank (ECB) to expand their asset purchase program, including sovereign securities of the member countries of the European block.

Although the growth of the North American economy has shown some accommodation in the first three months of the year, the trajectory of recovery persists. Thus, the Federal Reserve (Fed) intensified the signal that it will start the process of monetary normalization. As a result, the dollar deepened its trend of strengthening in relation to the other countries.

The international volatility was also influenced negatively by the renewed political risk in Europe, in face of the difficulty of extending the Greek adjustment program. Even so, the performance of the economic activity of the block was positively surprising in the first quarter. On the other hand, China showed more intense deceleration than expected, compatible with the rate of growth of the GDP inferior to the target of 7.0%, established by the government of the country.

The loss of exchange terms due to the dropping prices of commodities on a world level, and the trend of international appreciation of the dollar create challenges to emerging nations’ management of economic policy. On the other hand, this very same global scenario also creates some valuable opportunities for countries that adopt effective economic and institutional differentiation measures.

Under this context, the macroeconomic adjustments adopted by the Brazilian government since the beginning of the year reinforce their commitment with sustainable policies. Efforts in this direction represent a requirement for the maintenance of the economic predictability and income gains, in addition to raising the confidence level of families and business people.

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

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

Bradesco maintains a positive outlook towards Brazil, with favorable perspectives for its operating segments. Credit volume is growing at sustainable and risk-compatible rates, whereas delinquency rates are stabilized at historically low and controlled levels. The scenario is still very promising for the Brazilian banking and insurance sectors.

 

 

 

  24  Economic and Financial Analysis Report – March 2015


 
 

Press Release                       

 

Main Economic Indicators

 

Main Indicators (%)

1Q15

4Q14

3Q14

2Q14

1Q14

4Q13

3Q13

2Q13

Interbank Deposit Certificate (CDI)

2.81

2.76

2.72

2.51

2.40

2.31

2.12

1.79

Ibovespa

2.29

(7.59)

1.78

5.46

(2.12)

(1.59)

10.29

(15.78)

USD – Commercial Rate

20.77

8.37

11.28

(2.67)

(3.40)

5.05

0.65

10.02

General Price Index - Market (IGP-M)

2.02

1.89

(0.68)

(0.10)

2.55

1.75

1.92

0.90

Institute of Geography and Statistics (IBGE)

3.83

1.72

0.83

1.54

2.18

2.04

0.62

1.18

Federal Government Long-Term Interest Rate (TJLP)

1.36

1.24

1.24

1.24

1.24

1.24

1.24

1.24

Reference Interest Rate (TR)

0.23

0.26

0.25

0.15

0.19

0.16

0.03

-

Savings Account (Old Rule) (1)

1.75

1.77

1.76

1.66

1.70

1.67

1.54

1.51

Savings Account (New Rule) (1)

1.75

1.77

1.76

1.66

1.70

1.67

1.47

1.30

Business Days (number)

61

65

66

61

61

64

66

63

Indicators (Closing Rate)

Mar15

Dec14

Sept14

Jun14

Mar14

Dec13

Sept13

Jun13

USD – Commercial Selling Rate - (R$)

3.2080

2.6562

2.4510

2.2025

2.2630

2.3426

2.2300

2.2156

Euro - (R$)

3.4457

3.2270

3.0954

3.0150

3.1175

3.2265

3.0181

2.8827

Country Risk (points)

322

259

239

208

228

224

236

237

Basic Selic Rate Copom (% p.a.)

12.75

11.75

11.00

11.00

10.75

10.00

9.00

8.00

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

13.52

12.96

11.77

10.91

11.38

10.57

10.07

9.39

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

 

Projections for 2017

 

%

2015

2016

2017

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

3.00

3.10

3.20

Extended Consumer Price Index (IPCA)

8.0

5.7

5.0

General Price Index - Market (IGP-M)

5.60

5.50

5.00

Selic (year-end)

13.00

11.50

10.50

Gross Domestic Product (GDP)

(1.50)

1.00

2.00

 

Bradesco    25     


 
 

       Press Release 

 

Guidance

 

Bradesco's Outlook for 2015

 

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

 

Loan Portfolio (1)

5 to 9 %

Individuals

8 to 12 %

Companies

4 to 8 %

NII - Interest Earning Portion

6 to 10 %

Fee and Commission Income

8 to 12 %

Operating Expenses (2)

5 to 7 %

Insurance Premiums

12 to 15 %

(1)   Expanded Loan Portfolio; and

(2)   Administrative and Personnel Expenses.

 

    26  Economic and Financial Analysis Report – March 2015

 


 
 

Press Release                       

 

Book Income vs. Managerial Income vs. Adjusted Income Statement

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

First quarter of 2015

 

 

 

 

 

R$ million

 

1Q15

 

Book Income Statement

Managerial Reclassifications (1)

Income Statement prior to Non-recurring Events

Non-Recurring Events

Adjusted Income Statement

 

Net Interest Income

9,281

4,318

13,599

-

13,599

ALL

(3,853)

273

(3,580)

-

(3,580)

Gross Income from Financial Intermediation

5,428

4,591

10,019

-

10,019

Income from Insurance, Pension Plans and Capitalization Bonds

1,211

-

1,211

-

1,211

Fee and Commission Income

5,701

43

5,744

-

5,744

Personnel Expenses

(3,445)

-

(3,445)

-

(3,445)

Other Administrative Expenses

(3,681)

42

(3,639)

-

(3,639)

Tax Expenses

(1,017)

(292)

(1,309)

-

(1,309)

Companies

(20)

-

(20)

-

(20)

Other Operating Income/Expenses

(2,732)

771

(1,962)

50

(1,912)

Operating Result

1,445

5,155

6,599

50

6,649

Non-Operating Result

(36)

(33)

(68)

-

(68)

Income Tax / Social Contribution and Non-controlling Interest

2,835

(5,122)

(2,287)

(20)

(2,307)

Net Income

4,244

-

4,244

30

4,274

(1)   Includes managerial reclassifications in items from the income statement, which allow a better analysis of business items, particularly hedge adjustment, which represents the partial result of derivatives used for hedge investments abroad, which in terms of Net income, simply cancels the tax effect (IR/CS and PIS/COFINS) of this hedge strategy, in the amount of R$ 5,398 million.

Bradesco    27     


 
 

       Press Release

 

Book Income vs. Managerial Income vs. Adjusted Income Statement

 

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

Fourth quarter of 2014

 

 

 

 

 

R$ million

 

4Q14

 

Book Income Statement

Managerial Reclassifications (1)

Income Statement prior to Non-recurring Events

Non-Recurring Events

Adjusted Income Statement

 

Net Interest Income

11,524

845

12,369

617

12,986

ALL

(3,780)

473

(3,307)

-

(3,307)

Gross Income from Financial Intermediation

7,743

1,318

9,061

617

9,679

Income from Insurance, Pension Plans and Capitalization Bonds

2,117

-

2,117

(754)

1,363

Fee and Commission Income

5,787

52

5,839

-

5,839

Personnel Expenses

(3,676)

-

(3,676)

-

(3,676)

Other Administrative Expenses

(4,229)

70

(4,159)

-

(4,159)

Tax Expenses

(1,012)

(239)

(1,251)

40

(1,211)

Companies

57

-

57

-

57

Other Operating Income/Expenses

(2,134)

562

(1,572)

212

(1,360)

Operating Result

4,655

1,763

6,418

115

6,532

Non-Operating Result

(178)

110

(68)

-

(68)

Income Tax / Social Contribution and Non-controlling Interest

(484)

(1,872)

(2,356)

24

(2,332)

Net Income

3,993

-

3,993

139

4,132

(1)   Includes managerial reclassifications in items from the income statement, which allow a better analysis of business items, particularly hedge adjustment, which represents the partial result of derivatives used for hedge investments abroad, which in terms of Net income, simply cancels the tax effect (IR/CS and PIS/COFINS) of this hedge strategy, in the amount of R$ 2,100 million.

  28  Economic and Financial Analysis Report – March 2015


 

 

 

 

Press Release                       

 

Book Income vs. Managerial Income vs. Adjusted Income Statement

 

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

First quarter of 2014

 

 

 

 

 

R$ million

 

1Q14

 

Book Income Statement

Managerial Reclassifications (1)

Income Statement prior to Non-recurring Events

Non-Recurring Events

Adjusted Income Statement

 

Net Interest Income

12,770

(1,808)

10,962

-

10,962

ALL

(3,251)

390

(2,861)

-

(2,861)

Gross Income from Financial Intermediation

9,519

(1,418)

8,101

-

8,101

Income from Insurance, Pension Plans and Capitalization Bonds

1,244

-

1,244

-

1,244

Fee and Commission Income

5,190

93

5,283

-

5,283

Personnel Expenses

(3,279)

-

(3,279)

-

(3,279)

Other Administrative Expenses

(3,515)

29

(3,486)

-

(3,486)

Tax Expenses

(1,141)

27

(1,114)

-

(1,114)

Companies

52

-

52

-

52

Other Operating Income/Expenses

(2,052)

612

(1,441)

50

(1,391)

Operating Result

6,018

(657)

5,360

50

5,410

Non-Operating Result

(109)

73

(36)

-

(36)

Income Tax / Social Contribution and Non-controlling Interest

(2,465)

584

(1,881)

(20)

(1,901)

Net Income

3,443

-

3,443

30

3,473

(1)   Includes managerial reclassifications in items from the income statement, which allow a better analysis of business items, particularly hedge adjustment, which represents the partial result of derivatives used for hedge investments abroad, which in terms of Net income, simply cancels the tax effect (IR/CS and PIS/COFINS) of this hedge strategy, in the amount of R$ 623 million.

 

Bradesco    29     


 

 

 

(This page was intentionally left blank)         

       Press Release

 

 

 

 

 

 

 

 

  30  Economic and Financial Analysis Report – March 2015


 

 


 

 

       Economic and Financial Analysis

 

Consolidated Statement of Financial Position and Adjusted Income Statement

Statement of Financial Position

 

 

 

 

 

 

 

 

 

R$ million

 

Mar15

Dec14

Sept14

Jun14

Mar14

Dec13

Sept13

Jun13

Assets

 

 

 

 

 

 

 

 

Current and Long-Term Assets

1,015,434

1,016,970

972,315

915,986

906,760

892,495

892,363

881,121

Cash and Cash Equivalents

13,683

14,646

11,316

11,535

12,110

12,196

16,427

16,180

Interbank Investments

195,746

202,412

181,335

137,654

127,014

135,456

144,967

147,485

Securities and Derivative Financial Instruments

344,430

346,358

343,445

333,200

321,970

313,327

313,679

309,027

Interbank and Interdepartmental Accounts

48,464

52,004

48,540

56,115

61,740

56,995

52,121

52,150

Loan and Leasing Operations

324,479

318,233

309,264

302,276

301,914

296,629

286,899

281,982

Allowance for Loan Losses (ALL) (1)

(23,011)

(22,724)

(22,255)

(21,458)

(21,051)

(21,349)

(21,476)

(21,455)

Other Receivables and Assets

111,643

106,041

100,670

96,664

103,063

99,241

99,746

95,752

Permanent Assets

19,381

15,070

15,049

15,146

15,469

15,644

15,331

15,576

Investments

1,636

1,712

1,931

1,887

1,871

1,830

1,910

1,920

Premises and Leased Assets

4,952

4,887

4,591

4,579

4,597

4,668

4,392

4,464

Intangible Assets

12,793

8,471

8,527

8,680

9,001

9,146

9,029

9,192

Total

1,034,815

1,032,040

987,364

931,132

922,229

908,139

907,694

896,697

*

               

Liabilities

 

 

 

 

 

 

 

 

Current and Long-Term Liabilities

949,066

949,846

907,366

853,622

847,794

835,917

839,393

829,426

Deposits

211,702

211,612

211,882

213,270

218,709

218,063

216,778

208,485

Federal Funds Purchased and Securities Sold under
Agreements to Repurchase

303,740

320,194

297,814

255,611

250,716

256,279

258,580

266,825

Funds from Issuance of Securities

88,247

84,825

75,283

69,877

64,511

57,654

55,427

53,821

Interbank and Interdepartmental Accounts

4,247

5,958

4,540

5,673

5,343

6,864

4,806

3,793

Borrowing and Onlending

62,370

58,998

56,561

54,142

56,724

56,095

51,307

49,121

Derivative Financial Instruments

5,711

3,282

5,076

4,727

3,894

1,808

3,238

3,141

Reserves for Insurance, Pension Plans and Capitalization Bonds

157,295

153,267

145,969

142,732

137,751

136,229

133,554

131,819

Other Reserve Requirements

115,754

111,710

110,241

107,590

110,146

102,925

115,703

112,421

Deferred Income

312

293

266

224

560

677

676

661

Non-controlling Interest in Subsidiaries

1,500

393

490

486

549

605

592

582

Shareholders' Equity

83,937

81,508

79,242

76,800

73,326

70,940

67,033

66,028

Total

1,034,815

1,032,040

987,364

931,132

922,229

908,139

907,694

896,697

(1) Including the allowance for guarantees provided, in March 2015, Allowance for Loan Losses (ALL) totaled R$ 23,618 million.

 

 

  32  Economic and Financial Analysis Report – March 2015


 

 

Economic and Financial Analysis                              

 

Consolidated Statement of Financial Position and Adjusted Income Statement

Adjusted Income Statement

 

 

 

 

 

 

 

 

R$ million

 

1Q15

4Q14

3Q14

2Q14

1Q14

4Q13

3Q13

2Q13

Net Interest Income

13,599

12,986

12,281

12,066

10,962

11,264

10,729

10,587

- Interest Earning Portion

13,273

12,686

12,162

11,777

10,872

10,910

10,547

10,496

- Non-Interest Earning Portion

326

300

119

289

90

354

182

91

ALL

(3,580)

(3,307)

(3,348)

(3,141)

(2,861)

(2,961)

(2,881)

(3,094)

Gross Income from Financial Intermediation

10,019

9,679

8,933

8,925

8,101

8,303

7,848

7,493

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

1,211

1,363

1,170

1,270

1,244

1,188

1,100

1,028

Fee and Commission Income

5,744

5,839

5,639

5,328

5,283

5,227

4,977

4,983

Personnel Expenses

(3,445)

(3,676)

(3,564)

(3,448)

(3,279)

(3,465)

(3,346)

(3,191)

Other Administrative Expenses

(3,639)

(4,159)

(3,628)

(3,575)

(3,486)

(3,848)

(3,631)

(3,578)

Tax Expenses

(1,309)

(1,211)

(1,182)

(1,120)

(1,114)

(1,254)

(987)

(1,017)

Equity in the Earnings (Losses) of Unconsolidated Companies

(20)

57

43

35

52

26

2

12

Other Operating Income/ (Expenses)

(1,912)

(1,360)

(1,311)

(1,333)

(1,391)

(1,232)

(1,194)

(1,147)

Operating Result

6,649

6,532

6,100

6,082

5,410

4,945

4,769

4,583

Non-Operating Result

(68)

(68)

(45)

(34)

(36)

(31)

(27)

(24)

Income Tax and Social Contribution

(2,275)

(2,308)

(2,075)

(2,215)

(1,871)

(1,696)

(1,638)

(1,553)

Non-controlling Interest

(32)

(24)

(30)

(29)

(30)

(19)

(22)

(28)

Adjusted Net Income

4,274

4,132

3,950

3,804

3,473

3,199

3,082

2,978

(1) 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 Sales Expenses.

NII - Interest and Non-Interest Earning Portions (1)


Net Interest Income Breakdown

 

Bradesco    33      


 
 

       Economic and Financial Analysis

 

NII - Interest and Non-Interest Earning Portions


Average Net Interest Margin


 

R$ million

 

Net Interest Income

 

1Q15

4Q14

1Q14

Variation

 

Quarter

12M

Interest - due to volume

 

 

 

124

336

Interest - due to spread

 

 

 

463

2,065

- NII - Interest Earning Portion

13,273

12,686

10,872

587

2,401

- NII - Non-Interest Earning Portion

326

300

90

26

236

Net Interest Income

13,599

12,986

10,962

613

2,637

Average NIM (1)

7.5%

7.3%

6.9%

 

 

 (1) Average Margin in 12 months = (Net Interest Income / Total Average Assets – Repos – Permanent Assets)

In the comparison between the first quarter of 2015 over the previous quarter, the R$ 613 million increase was due to the greater: (i) interest earning portion, totaling R$ 587 million; and (ii) the non-interest earning portion, totaling R$ 26 million.

In the first quarter of 2015, net interest income reached R$ 13,599 million, increasing R$ 2,637 million compared with the same period of previous year, reflecting: (i) a R$ 2,401 million growth in the result of interest earning operations, particularly “Credit Intermediation Margins” and “Securities/Other”; and (ii) R$ 236 million for the non-interest earning portion.

NII - Interest Earning Portion


NII - Interest Earning Portion – Breakdown


 

R$ million

 

Interest Earning Portion Breakdown

 

1Q15

4Q14

1Q14

Variation

 

Quarter

12M

Credit Intermediation

10,242

10,061

9,048

181

1,194

Insurance

1,420

1,253

964

167

456

Securities/Other

1,611

1,372

860

239

751

Interest Earning Portion

13,273

12,686

10,872

587

2,401

 

The interest earning portion stood at R$ 13,273 million in the first quarter of 2015, against R$ 12,686 million recorded in the fourth quarter of 2014, accounting for an increase of R$ 587 million. The business line that most contributed to this result was “Securities/Other”, due to the IPCA performance in the quarter.

In the comparison between the first quarter of 2015 over the same period in the previous year, the interest earning portion recorded a R$ 2,401 million growth in the interest earning portion, particularly the lines of “Credit Intermediation”, result of a better capital-raising management, and “Securities/Other”, which includes the effect of the assets and liabilities management (ALM).

  34  Economic and Financial Analysis Report – March 2015


 

 

 

Economic and Financial Analysis                              

 

NII - Interest Earning Portion


NII - Interest Earning Portion – Rates

 

The interest earning portion rate in the last 12 months stood at 7.3% in the first quarter of 2015, an increase of 0.2 p.p. from the previous quarter, primarily due to the income from the interest earning portion from “Securities/Other” and “Credit Intermediation”.

NII - Interest Earning Portion – Average Rates (12 months)


 

 

 

 

 

 

R$ million

 

1Q15

 

1Q14

 

 

Interest

Average
Balance

Average Rate

Interest

Average
Balance

Average Rate

Credit Intermediation

10,242

360,622

11.4%

9,048

335,187

11.1%

Insurance

1,420

155,920

3.2%

964

136,692

2.7%

Securities/Other

1,611

371,298

1.6%

860

345,490

1.0%

*

 

 

 

 

 

 

Interest Earning Portion

13,273

-

7.3%

10,872

-

6.8%

*

           

 

 

1Q15

 

4Q14

 

Interest

Average
Balance

Average Rate

Interest

Average
Balance

Average Rate

Credit Intermediation

10,242

360,622

11.4%

10,061

350,957

11.2%

Insurance

1,420

155,920

3.2%

1,253

150,537

3.0%

Securities/Other

1,611

371,298

1.6%

1,372

360,410

1.4%

*

 

 

 

 

 

 

Interest Earning Portion

13,273

-

7.3%

12,686

-

7.1%

 

Bradesco    35      


 
 

       Economic and Financial Analysis

 

Credit Intermediation Margin – Interest Earning Portion


Credit Intermediation Margin – Breakdown


 

R$ million

 

Net Interest Income - Credit Intermediation

 

1Q15

4Q14

1Q14

Variation

 

Quarter

12M

Interest - due to volume

 

 

 

92

241

Interest - due to spread

 

 

 

90

953

Interest Earning Portion

10,242

10,061

9,048

181

1,194

Income

16,730

15,921

13,662

809

3,068

Expenses

(6,488)

(5,860)

(4,614)

(628)

(1,874)

 

In the first quarter of 2015, interest earning portion of “Credit Intermediation” reached R$ 10,242 million, up 1.8% or R$ 181 million over the fourth quarter of 2014. The variation is the result of: (i) a R$ 92 million growth in the average business volume; and (ii) a R$ 90 million increase in the average spread.

In comparison with the same period in the previous year, there was an increase of 13.2% or R$ 1,194 million. The variation is the result of: (i) a R$ 241 million increase in the volume of operations; and (ii) an increase in the average spread, amounting to R$ 953 million, result of a better capital-raising management.

 

  36  Economic and Financial Analysis Report – March 2015


 

 

 

Economic and Financial Analysis                              

 

Credit Intermediation Margin – Interest Earning Portion


Net Credit Intermediation Margin


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

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

The curve relating to the Net Margin in the first quarter of 2015 was of R$ 6,662 million, down 1.4% in relation to the fourth quarter of 2014, mainly, due to an increase in the allowance for loan losses expenses, which was largely due to: (i) the alignment of the allowance level in relation to the current expectation of loss of certain operations with corporate clients; and (ii) the seasonal nature of the concentration of tax payments and expenses relating to the end of the year, which tend to impact our customers' ability to pay in a negative way.

In year-over-year comparison, the net interest income recorded a 7.7% growth due to an increase: (i) in the average spread; (ii) average volume of business; and was offset by (iii) delinquency performance in the period, mainly due to the downturn in economic activities.

 

Bradesco    37      

 


 

 

       Economic and Financial Analysis

 

Credit Intermediation Margin – Interest Earning Portion


Expanded Loan Portfolio(1)


In March 2015, the expanded loan portfolio of Bradesco stood at R$ 463.3 billion, up 1.8% in the quarter was, mainly, due to a 4.6% increase in Large Corporations.

In the last 12 months, the portfolio presented a growth of 7.2%, due to: (i) Large Corporations, 10.4%; (ii) Individuals, 7.1%; and (iii) SMEs, 1.9%.

In the Corporate segment, the products that posted the strongest growth in the last 12 months were: (i) operations abroad; and (ii) real estate financing. For Individuals, the highlights were: (i) real estate financing; and (ii) payroll-deductible loan.

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

 

 

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

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

Individuals

R$ million

Variation %

Mar15

Dec14

Mar14

Quarter

12M

Payroll-deductible Loan

31,497

29,619

28,100

6.3

12.1

Credit Card

24,586

26,233

23,290

(6.3)

5.6

CDC / Vehicle Leasing

23,953

24,858

26,030

(3.6)

(8.0)

Real Estate Financing

18,778

17,919

14,521

4.8

29.3

Personal Loans

15,882

16,354

16,602

(2.9)

(4.3)

Rural Loans

10,121

10,300

8,813

(1.7)

14.8

BNDES/Finame Onlending

7,324

7,334

7,014

(0.1)

4.4

Overdraft Facilities

4,149

3,666

3,792

13.2

9.4

Sureties and Guarantees

557

458

282

21.6

97.5

Other

5,204

4,693

4,208

10.9

23.7

Total

142,051

141,432

132,652

0.4

7.1

 

Individual segment operations grew by 0.4% in the quarter and 7.1% over the last 12 months. The lines highlighted both in the quarter and in the last 12 months were: (i) payroll-deductible loan; and (ii) real estate financing.

  38  Economic and Financial Analysis Report – March 2015


 

 

 

Economic and Financial Analysis                              

 

Credit Intermediation Margin – Interest Earning Portion

A breakdown of expanded loan portfolio products for Corporations is presented below:

Corporate

R$ million

Variation %

Mar15

Dec14

Mar14

Quarter

12M

Working Capital

43,277

45,004

43,304

(3.8)

(0.1)

Operations Abroad

42,139

36,119

31,778

16.7

32.6

BNDES/Finame Onlending

33,592

34,835

33,771

(3.6)

(0.5)

Real Estate Financing

24,300

23,560

20,900

3.1

16.3

Export Financing

16,841

15,839

15,814

6.3

6.5

CDC / Leasing

11,789

12,388

12,840

(4.8)

(8.2)

Credit Card

11,495

12,225

13,053

(6.0)

(11.9)

Overdraft Account

11,257

10,462

11,060

7.6

1.8

Rural Loans

6,451

6,657

6,054

(3.1)

6.6

Sureties and Guarantees

73,006

71,611

67,235

1.9

8.6

Operations bearing Credit Risk - Commercial Portfolio (1)

33,913

33,185

33,342

2.2

1.7

Other

13,195

11,810

10,495

11.7

25.7

Total

321,254

313,695

299,645

2.4

7.2

(1) Including debenture and promissory note operations.

Corporate segment operations grew by 2.4% in the quarter and 7.2% in the last 12 months. The highlights of the quarter were the following lines: (i) operations abroad; (ii) export financing; and (iii) overdraft account. In the last 12 months, the lines that showed significant growth were: (i) operations abroad; and (ii) real estate financing.

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$ 95.9 billion in March 2015, down 1.2% over the quarter and up 2.0% over the last 12 months.

The lines highlighted in March 2015 are: (i) personal loans, including payroll-deductible loans, totaling R$ 47.4 billion; and (ii) Vehicle CDC/leasing, totaling R$ 23.9 billion. Together, these operations totaled R$ 71.3 billion, accounting for 74.4% of the Consumer Financing balance.

Bradesco    39      


 

 

 

       Economic and Financial Analysis

 

Credit Intermediation Margin – Interest Earning Portion


Breakdown of Vehicle Portfolio


 

R$ million

Variation %

Mar15

Dec14

Mar14

Quarter

12M

CDC Portfolio

31,726

32,924

33,596

(3.6)

(5.6)

Individuals

23,654

24,539

25,487

(3.6)

(7.2)

Corporate

8,072

8,385

8,109

(3.7)

(0.5)

Leasing Portfolio

1,514

1,682

2,358

(10.0)

(35.8)

Individuals

299

319

543

(6.3)

(44.9)

Corporate

1,215

1,363

1,815

(10.9)

(33.1)

Finame Portfolio

10,356

11,295

11,404

(8.3)

(9.2)

Individuals

551

615

757

(10.4)

(27.2)

Corporate

9,805

10,680

10,647

(8.2)

(7.9)

Total

43,596

45,901

47,358

(5.0)

(7.9)

Individuals

24,504

25,473

26,787

(3.8)

(8.5)

Corporate

19,092

20,428

20,571

(6.5)

(7.2)

Vehicle financing operations (individual and corporate customers) totaled R$ 43.6 billion in March 2015, recording a decrease in quarter-over-quarter and year-over-year comparisons. Of the total vehicle portfolio, 72.8% corresponds to CDC, 23.8% to FINAME, and 3.4% to Leasing. Individuals represented 56.2% of the portfolio, while Corporate customers accounted for the remaining 43.8%.

The variations in the portfolio are a reflection of a shrinking financing market, and Bradesco’s search for less risky and more profitable operations.

Expanded Loan Portfolio Concentration – By Sector

The expanded loan portfolio by economic activity sector showed a slight variation in the share of the sectors that it comprises. In the quarter-over-quarter comparison, highlight is given to the increase in participation of the “Industry” and “Services” sectors. In the last 12 months, the “Services” sector posted the highest growth.

Activity Sector

 

 

 

 

 

R$ million

Mar15

%

Dec14

%

Mar14

%

Public Sector

8,749

1.9

7,916

1.7

7,052

1.6

Private Sector

454,556

98.1

447,211

98.3

425,245

98.4

0

           

Corporate

312,505

67.4

305,779

67.2

292,593

67.7

Industry

94,438

20.4

91,311

20.1

90,744

21.0

Commerce

57,139

12.3

57,382

12.6

55,117

12.7

Financial Intermediaries

6,931

1.5

6,774

1.5

9,510

2.2

Services

150,114

32.4

146,569

32.2

133,696

30.9

Agriculture, Cattle Raising, Fishing, Forestry and Forest Exploration

3,883

0.8

3,743

0.8

3,526

0.8

Individuals

142,051

30.7

141,432

31.1

132,652

30.7

Total

463,305

100.0

455,127

100.0

432,297

100.0

 

 

  40  Economic and Financial Analysis Report – March 2015


 

 

 

Economic and Financial Analysis                              

 

Credit Intermediation Margin – Interest Earning Portion


Changes to the Expanded Loan Portfolio


New borrowers in the expanded loan portfolio were responsible for the R$ 25.7 billion growth in the loan portfolio over the last 12 months, and accounted for 5.6% of the portfolio in March 2015.

 

 

Bradesco    41      


 
 

       Economic and Financial Analysis

 

Credit Intermediation Margin – Interest Earning Portion


Changes in the Expanded Loan Portfolio – By Rating


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

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

Rating

Total Credit in
March 2015

New customers between April 2014 and
March 2015

Remaining Customers from March 2014

R$ million

%

R$ million

%

R$ million

%

AA - C

433,712

93.6

24,636

95.8

409,076

93.5

D

7,450

1.6

322

1.2

7,128

1.6

E - H

22,143

4.8

767

3.0

21,376

4.9

Total

463,305

100.0

25,725

100.0

437,580

100.0

 

Expanded Loan Portfolio – By Customer Profile

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

Customer Profile

R$ million

Variation %

Mar15

Dec14

Mar14

Quarter

12M

Corporations

206,338

197,188

186,865

4.6

10.4

SMEs

114,916

116,507

112,780

(1.4)

1.9

Individuals

142,051

141,432

132,652

0.4

7.1

Total Loan Operations

463,305

455,127

432,297

1.8

7.2

 

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

Loans rated between AA and C presented a slight decrease both in the quarter and in the last 12 months.

Customer Profile

By Rating

 

Mar15

 

 

Dec14

 

 

Mar14

 

AA-C

D

E-H

AA-C

D

E-H

AA-C

D

E-H

Corporations

97.5

0.7

1.7

98.1

0.5

1.5

98.0

0.9

1.1

SMEs

89.7

3.1

7.3

90.2

2.8

7.0

90.6

2.9

6.4

Individuals

91.1

1.7

7.2

91.2

1.6

7.2

91.1

1.7

7.2

Total

93.6

1.6

4.8

93.9

1.4

4.7

93.9

1.7

4.4

  42  Economic and Financial Analysis Report – March 2015


 
 

Economic and Financial Analysis                              

Credit Intermediation Margin – Interest Earning Portion


Expanded Loan Portfolio - By Business Segment


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

Business Segments

R$ million

Variation %

Mar15

%

Dec14

%

Mar14

%

Quarter

12M

Retail

128,409

27.7

128,949

28.4

120,032

27.8

(0.4)

7.0

Corporate

207,340

44.7

197,996

43.5

189,040

43.7

4.7

9.7

Middle Market

50,409

10.9

50,083

11.0

48,333

11.2

0.7

4.3

Prime

22,170

4.8

21,956

4.8

19,641

4.5

1.0

12.9

Other / Non-account Holders (1)

54,976

11.9

56,143

12.3

55,251

12.8

(2.1)

(0.5)

Total

463,305

100.0

455,127

100.0

432,297

100.0

1.8

7.2

(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$ 15.1 billion in March 2015 (US$ 15.7 billion in December 2014 and US$ 16.2 billion in March 2014), down 3.8% in the quarter and 6.8% over the last 12 months, in U.S. Dollars. In Brazilian Reais, such operations totaled R$ 48.5 billion in March 2015 (R$ 41.8 billion in December 2014 and R$ 36.7 billion in March 2014), up 16.0% in the quarter and 32.2% over the last 12 months.

In March 2015, total loan operations in Reais stood at R$ 414.8 billion (R$ 413.3 billion in December 2014 and R$ 395.6 billion in March 2014), up 0.4% in the quarter and 4.9% in the last 12 months.

 

 

Bradesco    43      


 
 

       Economic and Financial Analysis

 

Credit Intermediation Margin – Interest Earning Portion


Expanded Loan Portfolio – by Debtor


The range of the hundred main debtors was more concentrated in the quarter, and it presented a good quality since most of the loans are related to clients with ratings between AA and A.

 

 

Loan Portfolio(1) – By Type

All operations bearing credit risk stood at R$ 492.4 billion, up 2.3% in the quarter and 7.6% in the last 12 months.

 

R$ million

Variation %

 

Mar15

Dec14

Mar14

Quarter

12M

Loans and Discounted Securities

171,516

165,239

157,271

3.8

9.1

Financing

125,197

124,593

117,900

0.5

6.2

Rural and Agribusiness Financing

23,750

24,083

21,474

(1.4)

10.6

Leasing Operations

4,015

4,319

5,271

(7.0)

(23.8)

Advances on Exchange Contracts

7,036

5,876

6,459

19.7

8.9

Other Loans

20,909

22,535

19,884

(7.2)

5.2

Subtotal Loan Operations (2)

352,424

346,644

328,257

1.7

7.4

Sureties and Guarantees Granted (Memorandum Accounts)

73,563

72,070

67,518

2.1

9.0

Operations bearing Credit Risk - Commercial Portfolio (3)

33,913

33,185

33,342

2.2

1.7

Letters of Credit (Memorandum Accounts)

502

336

445

49.2

12.8

Advances from Credit Card Receivables

1,493

1,441

1,100

3.6

35.7

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

1,308

1,351

1,525

(3.2)

(14.2)

Co-obligation in Rural Loan Assignment (Memorandum Accounts)

102

101

111

1.1

(8.1)

Subtotal of Operations bearing Credit Risk - Expanded Portfolio

463,305

455,127

432,297

1.8

7.2

Other Operations Bearing Credit Risk (4)

29,067

25,985

25,230

11.9

15.2

Total Operations bearing Credit Risk

492,372

481,112

457,527

2.3

7.6

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

  44  Economic and Financial Analysis Report – March 2015


 

 

 

Economic and Financial Analysis                              

 

Credit Intermediation Margin – Interest Earning Portion


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

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


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

 

 

Bradesco    45      

 

 


 

 

       Economic and Financial Analysis

 

Credit Intermediation Margin – Interest Earning Portion


Loan Portfolio(1) – Delinquency


The delinquency ratio, composed of the balance of operations more than 90 days past due, showed a slight increase year-over-year and quarter-over-quarter, mainly due to the downturn in the economic activities, which impacted the growth of the portfolio of the SMEs segment.

Short-term delinquency, including operations past due between 15 and 90 days, increased for both Individuals and Corporations, which has already been expected, due to the seasonal nature of the quarter, with a possibility of recovering the historical standard, according to the following graph.

In the year-over-year comparison, this ratio remained stable, being favored in the Individual Segment.

 

 

  46  Economic and Financial Analysis Report – March 2015

 

 


 
 

 

Economic and Financial Analysis                              

 

Credit Intermediation Margin – Interest Earning Portion


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


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

Allowance for Loan Losses (ALL) totaled R$ 23.6 billion in March 2015, representing 6.7% of the total loan portfolio, comprising: (i) generic provision (customer and/or operation rating); (ii) specific provision (non-performing loans); and (iii) excess provision (internal criteria, including provision for guarantees provided).

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

 

 

 

Bradesco    47      


 
 

       Economic and Financial Analysis

 

Credit Intermediation Margin – Interest Earning Portion

It is worth mentioning the assertiveness of the provisioning criteria adopted, which is proven by: (i) analyzing historical data on recorded allowances for loan losses; and (ii) effective losses in the subsequent 12-month period. When analyzed in terms of loss net of recovery, for an existing provision of 6.5% of the portfolio(1) in March 2014, the net loss in the subsequent 12 months was 2.8%, that is, the existing provision exceeded over 133% the loss occurred in the subsequent 12 months.

In March 2014, for an existing provision of 6.5% of the portfolio(1), the gross loss in the subsequent 12-month period was 4.0%, meaning that the existing provision exceeded over 63% the loss in the subsequent 12 months, as illustrated in the graph below.

 

  48  Economic and Financial Analysis Report – March 2015

 

 


 
 

Economic and Financial Analysis                              

Credit Intermediation Margin – Interest Earning Portion


Allowance for Loan Losses (ALL)(1)


Allowance for Loan Losses ratios have presented very comfortable levels in relation to loans over 60 and 90 days past due, and reached a 149.8% and a 187.0% coverage, respectively.

 

 

The Non-Performing Loans ratio (operations over 60 days past due) presented a slight increase in the quarter-over-quarter comparison, largely, due to the downturn in the economic activities and the seasonal nature of the quarter.

(1) As defined by Bacen;

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

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

 

Bradesco    49      

 

 

 


 

 

       Economic and Financial Analysis

 

Credit Intermediation Margin – Interest Earning Portion


Loan Portfolio – Portfolio Indicators


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

 

 

 

R$ million (except %)

Mar15

Dec14

Mar14

Total Loan Operations (1)

352,424

346,644

328,257

- Individuals

140,859

140,309

131,553

- Corporate

211,565

206,335

196,704

Total Provision (2)

23,618

23,146

21,407

- Specific

12,325

12,004

10,778

- Generic

7,285

7,135

6,621

- Excess (2)

4,008

4,007

4,008

Specific Provision / Total Provision (2) (%)

52.2

51.9

50.3

Total Provision (2) / Loan Operations (%)

6.7

6.7

6.5

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

92.1

92.2

92.2

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

1.9

1.8

2.1

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

6.1

6.0

5.7

D Rated Loan Operations

6,655

6,077

7,013

Provision for D-rated Operations

1,872

1,709

1,910

D Rated Provision / Loan Operations (%)

28.1

28.1

27.2

D - H Rated Non-Performing Loans

17,926

17,184

16,293

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

131.7

134.7

131.4

E - H Rated Loan Operations

21,356

20,954

18,714

Provision for E-to-H-rated Loan Operations

17,965

17,546

15,560

E - H Rated Provision / Loan Operations (%)

84.1

83.7

83.1

E - H Rated Non-Performing Loans

14,703

14,355

12,987

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

160.6

161.2

164.8

Non-performing Loans (3)

15,770

14,779

13,928

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

4.5

4.3

4.2

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

149.8

156.6

153.7

Loan Operations Overdue for over 90 days

12,631

12,246

11,048

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

3.6

3.5

3.4

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

187.0

189.0

193.8

(1) As defined by Bacen;
(2) Includes provision for guarantees provided, encompassing sureties, guarantees, letters of credit and standby letters of credit, which comprises the concept of “excess” ALL; and
(3) Loan operations overdue for over 60 days and that do not generate revenue appropriation on accrual accounting.

 

  50  Economic and Financial Analysis Report – March 2015


 

 

 

Economic and Financial Analysis                              

 

Credit Intermediation Margin – Interest Earning Portion


Loans vs. Funding


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

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 location of its service points; (ii) the broad diversity of products offered; and (iii) the market’s confidence in the Bradesco brand.

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

Funding vs. Investments

R$ million

Variation %

Mar15

Dec14

Mar14

Quarter

12M

Demand Deposits + Sundry Floating

36,794

33,464

42,411

10.0

(13.2)

Savings Deposits

91,741

92,155

82,098

(0.4)

11.7

Time Deposits + Debentures (1)

155,834

154,632

161,210

0.8

(3.3)

Funds from Financial Bills (2)

80,171

76,059

54,115

5.4

48.1

Customer Funds

364,540

356,310

339,834

2.3

7.3

(-) Reserve Requirements

(46,889)

(50,925)

(58,919)

(7.9)

(20.4)

(-) Available Funds

(10,549)

(10,940)

(7,250)

(3.6)

45.5

Customer Funds Net of Reserve Requirements

307,102

294,445

273,665

4.3

12.2

Onlending

42,605

43,779

41,057

(2.7)

3.8

Securities Abroad

8,076

8,766

10,395

(7.9)

(22.3)

Borrowing

19,764

15,219

15,667

29.9

26.2

Other (Subordinated Debt + Other Borrowers - Cards)

54,712

53,916

51,046

1.5

7.2

Total Funding (A)

432,259

416,125

391,830

3.9

10.3

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

389,742

383,057

364,779

1.7

6.8

B/A (%)

90.2

92.1

93.1

(1.9) p.p.

(2.9) p.p.

(1)  Debentures mainly used to back repos; and
(2) Including: Collateral Mortgage Notes, Mortgage Bonds, Letters of Credit for Agribusiness, Financial Bills and Structured Operations Certificate.

Bradesco    51      


 

 

 

       Economic and Financial Analysis

 

Credit Intermediation Margin - Interest Earning Portion


Main Funding Sources


The following table presents changes in main funding sources:

 

R$ million

Variation %

 

Mar15

Dec14

Mar14

Quarter

12M

Demand Deposits

30,230

33,029

38,569

(8.5)

(21.6)

Savings Deposits

91,741

92,155

82,098

(0.4)

11.7

Time Deposits

89,276

85,787

97,387

4.1

(8.3)

Debentures (1)

66,558

68,845

63,823

(3.3)

4.3

Borrowing and Onlending

62,370

58,998

56,724

5.7

10.0

Funds from Issuance of Securities (2)

88,247

84,825

64,511

4.0

36.8

Subordinated Debts

37,990

35,822

35,840

6.1

6.0

Total

466,412

459,461

438,952

1.5

6.3

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

(2) Including: Financial Bills, on March 31, 2015, totaling R$ 55,146 million (December 31, 2014 – R$ 54,961 million and March 31, 2014 – R$ 41,688 million).

Demand deposits


The reduction of R$ 2,799 million, or 8.5% in the quarter-over-quarter comparison, was largely due to: (i) the use of these resources by part of our customers, for payment some specific expenses at the beginning of the year (e.g. IPVA and IPTU); combined with: (ii) the seasonality of the fourth quarter, which contributed towards a higher volume of resources, considering the payment of the 13th salary.

In the comparison between the first quarter of 2015 over the same period of previous year, the R$ 8,339 million or 21.6% reduction were mostly due to new business opportunities offered to customers, because of interest rate fluctuations in the period.

 

 

Savings Deposits


Savings deposits totaled R$ 91,741 million in the end of the first quarter of 2015, remained practically stable compared with the end of the previous quarter.

In the comparison between the first quarter of 2015 over the same period of previous year, the increase of R$ 9,643 million or 11.7% originated substantially: (i) increase in voluntary deposits by customers; e (ii) the yield of savings account reserve.

Bradesco is always increasing its savings accounts base, posting a net growth of 9.1 million new savings accounts over the last 12 months.

 

 

 

  52  Economic and Financial Analysis Report – March 2015


 

 

 

Economic and Financial Analysis           

 

Credit Intermediation Margin - Interest Earning Portion


Time Deposits


In the first quarter of 2015, time deposits totaled R$ 89,276 million, with an increase of R$ 3,489 million or 4.1% over the end of the fourth quarter of 2014, and reduction of R$ 8,111 million, or 8.3%, over the same period of the previous year.

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

 

 

Debentures

 

In March 31, 2015, the Bradesco’s debentures balance totaled R$ 66.558 million, up R$ 2,287 million or 3.3% quarter-over-quarter and growth of R$ 2,735 million or 4.3% in the last twelve months.

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

 

 

Borrowing and Onlending

 

The increase of R$ 3,372 million or 5.7% in the quarter-over-quarter comparison was essentially a result of: (i) the increase of R$ 4,731 million in foreign-currency-denominated and/or indexed borrowing and onlending bonds, a result of the positive exchange rate fluctuation of 20.8% in the period; and partially offset by: (ii) the decrease of R$ 1,359 million in the volume of funding raised by borrowings and onlending in the country, especially through FINAME operations.

In the comparison between the end of first quarter of 2015 over the same period of previous year, the balance of loans and onlending recorded a R$ 5,646 million or 10.0% increase, substantially due to increase of: (i) 5,587 million increase in loans and onlending denominated and/or indexed in foreign currency, whose balance was rose from R$ 15,826 million in March 2014 to R$ 21,413 million in March 2015, primarily, due to the positive exchange rate variation of 41.8% in the period.

 

 

Bradesco    53           

 


 
 

       Economic and Financial Analysis

 

Credit Intermediation Margin - Interest Earning Portion


Funds from the Issuance of Securities


 

Funds from Issuance of Securities totaled R$ 88,247 million, a R$ 3,422 million or 4.0% increase  over the previous quarter, primarily due to: (i) the increase in the Real Estate Loan Letters operations, totaling R$ 2,437 million; (ii) the increase in Letters of Credit for Agribusiness operations, totaling R$ 1,567 million.

In the comparison between the end of first quarter of 2015 over the same period of previous year, the R$ 23,736 million or 36.8%  increase was essentially due to: (i) increased inventory of Financial Bills, from R$ 41,688 million in March 2014 to R$ 55,146 million in March 2015, primarily due to new issuances in the period; (ii) higher volume of Mortgage Bonds, in the amount of R$ 7,276 million; (iii) higher volume of Letters of Credit for Agribusiness operations, totaling R$ 5,494 million; and partially offset by: (iv) a R$ 2,320 million reduction in the volume of securities issued overseas.

 

 

Subordinated Debt

 

Subordinated Debt totaled R$ 37,990 million in March 2015 (R$ 11,093 million abroad and R$ 26,897 million in Brazil), up 6.1% or R$ 2,168 million in the quarter-over-quarter and 6.0% or R$ 2,150 million in the year-over-year, reflection of the exchange rate variation of the periods, partially offset by the maturity of debts.

 

 

  54  Economic and Financial Analysis Report – March 2015


 
 

Economic and Financial Analysis           

 

Securities/Other Margin – Interest Earning Portion


Securities/Other Margin – Breakdown


 

R$ million

 

Securities/Other Margin - Interest Earning Operations

 

1Q15

4Q14

1Q14

Variation

 

Quarter

12M

Interest - due to volume

 

 

 

16

37

Interest - due to spread

 

 

 

223

714

Interest Earning Portion

1,611

1,372

860

239

751

Income

17,205

13,220

7,667

3,985

9,538

Expenses

(15,594)

(11,848)

(6,807)

(3,746)

(8,787)

 

In the comparison between the first quarter of 2015 over the previous quarter, there was an increase of R$ 239 million in the interest earning portion with Securities/Other. The change observed was primarily due to: (i) an increase of the average spread in the amount of R$ 223 million, reflection of IPCA performance in the quarter; and (ii) an increase in the volume of operations, in the amount of R$ 16 million.

In the comparison between the first quarter of 2015 over the same period of previous year, the interest earning portion with Securities/Other recorded an R$ 751 million growth. This result was due to: (i) a R$ 714 million increase in the average spread, resulting from the assets and liabilities management (ALM); and (ii) an increase in the volume of operations, resulting in R$ 37 million.

Insurance Margin - Interest Earning Portion


Insurance Margin – Breakdown


 

R$ million

 

Insurance Margin - Interest Earning Operations

 

1Q15

4Q14

1Q14

Variation

 

Quarter

12M

Interest - due to volume

 

 

 

16

58

Interest - due to spread

 

 

 

151

398

Interest Earning Portion

1,420

1,253

964

167

456

Income

5,155

3,666

3,448

1,489

1,707

Expenses

(3,735)

(2,413)

(2,484)

(1,322)

(1,251)

Comparing the first quarter of 2015 with the previous quarter, the interest earning portion with Insurance operations recorded a R$ 167 million growth, or 13.3%, which was due to: (i) a R$ 151 million increase in the average spread; reflecting, primarily, IPCA and IGP-M performance in the quarter and (ii) an increase in the volume of operations, totaling R$ 16 million.

When it is compared with the same period of previous year, net interest income increased 47.3%, or R$ 456 million, mostly due to: (i) growth of the average spread, in the amount of R$ 398 million; and (ii) a greater volume of operations, in the amount of R$ 58 million.

Bradesco    55           

 


 

 

 

 

       Economic and Financial Analysis

 

NII - Non-Interest Earning Portion


NII - Non-Interest Earning Portion – Breakdown


 

R$ million

 

NII - Non-Interest Earning Portion

 

1Q15

4Q14

1Q14

Variation

 

Quarter

12M

Non-Interest Earning Portion

326

300

90

26

236

 

Non-interest earning portion stood at R$ 326 million in the first quarter of 2015, compared to R$ 300 million in the previous quarter, for a R$ 26 million increase. In the year-over-year comparison, there was a R$ 236 million increase in the non-interest earning portion. These results reflect higher gains from market arbitrage.

 

  56  Economic and Financial Analysis Report – March 2015

 


 
 

 

Economic and Financial Analysis           

 

Insurance, Pension Plans and Capitalization Bonds


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

Consolidated Statement of Financial Position


 

R$ million

 

Mar15

Dec14

Mar14

Assets

 

 

 

Current and Long-Term Assets

182,053

177,655

158,370

Securities

170,395

166,022

147,725

Insurance Premiums Receivable

2,991

2,991

2,779

Other Loans

8,667

8,642

7,866

Permanent Assets

4,900

4,747

4,342

Total

186,953

182,402

162,712

Liabilities

 

 

 

Current and Long-Term Liabilities

165,185

161,367

144,495

Tax, Civil and Labor Contingencies

2,596

2,458

2,317

Payables on Insurance, Pension Plan and Capitalization Bond Operations

536

558

412

Other Reserve Requirements

4,758

5,084

4,015

Insurance Technical Reserves

13,052

12,702

11,728

Life and Pension Plan Technical Reserves

137,322

133,857

119,942

Capitalization Bond Technical Reserves

6,921

6,708

6,081

Non-controlling Interest

631

602

615

Shareholder's Equity (1)

21,137

20,433

17,602

Total

186,953

182,402

162,712

(1) Considering the shareholders’ equity of Bradesco Seguros S.A, which controls the operating companies (insurance, pension plans and capitalization bonds), it would amount to R$ 14,864 million.

 

Consolidated Income Statement


 

 

 

R$ million

 

1Q15

4Q14

1Q14

Insurance Written Premiums, Pension Plan Contributions and Capitalization Bond Income

13,634

17,806

11,450

Premiums Earned from Insurance, Pension Plan Contribution and Capitalization Bond

8,421

8,200

7,091

Financial Result from the Operation

1,381

1,268

1,010

Sundry Operating Income

158

397

195

Retained Claims

(5,078)

(4,816)

(4,082)

Capitalization Bond Draws and Redemptions

(1,218)

(1,339)

(1,087)

Selling Expenses

(817)

(781)

(680)

General and Administrative Expenses

(553)

(679)

(538)

Tax Expenses

(173)

(166)

(160)

Other Operating Income/Expenses

(171)

(101)

(173)

Operating Result

1,950

1,983

1,576

Equity Result

134

178

164

Non-Operating Result

-

(8)

(12)

Income before Taxes and Profit Sharing

2,084

2,153

1,728

Income Tax and Contributions

(739)

(869)

(632)

Profit Sharing

(26)

(21)

(24)

Non-controlling Interest

(36)

(27)

(32)

Net Income

1,283

1,236

1,040

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

Bradesco    57           


 

 

 

       Economic and Financial Analysis

 

Insurance, Pension Plans and Capitalization Bonds


Income Distribution of Grupo Bradesco Seguros e Previdência


 

 

 

 

 

 

 

 

R$ million

 

1Q15

4Q14

3Q14

2Q14

1Q14

4Q13

3Q13

2Q13

Life and Pension Plans

762

693

588

698

639

582

552

564

Health

182

201

168

184

192

175

139

155

Capitalization Bonds

152

120

74

119

110

101

105

97

Basic Lines and Other

187

222

228

71

99

143

82

115

Total

1,283

1,236

1,058

1,072

1,040

1,001

878

931

 

Performance Ratios


 

%

 

1Q15

4Q14

3Q14

2Q14

1Q14

4Q13

3Q13

2Q13

Claims Ratio (1)

71.7

70.9

72.7

70.2

70.1

71.1

72.7

71.1

Expense Ratio (2)

10.4

10.6

10.5

11.2

10.4

10.9

10.4

10.9

Administrative Expenses Ratio (3)

4.1

4.0

4.6

4.0

4.7

4.3

4.9

4.1

Combined Ratio (4) (5)

86.8

85.9

86.5

86.3

86.4

86.1

86.9

85.5

(1) Retained Claims/Earned Premiums;

(2) Sales Expenses/Earned Premiums;

(3) Administrative Expenses/Net Written Premiums;

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

(5) Excluding additional reserves.

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

Written Premiums, Pension Plan Contributions and Capitalization Bond Income

   

 

Due to the concentration of private pension plan contributions, which historically occur in the last quarter of the financial year, the revenues did not present the same performance, over the fourth quarter of 2014.

Considering the same period of previous year, the growth was 19.4% disregarding the DPVAT agreement, influenced by “Life and Pension Plans”, “Health” and “Capitalization Bonds” products, which increased 26.5%, 19.7%, and 11.0%, respectively.

 

  58  Economic and Financial Analysis Report – March 2015


 

 

 

 

Economic and Financial Analysis           

 

Insurance, Pension Plans and Capitalization Bonds


Written Premiums, Pension Plan Contributions and Capitalization Bond Income


 

(*) In January 2014, Bradesco Vida e Previdência requested the shutdown of DPVAT insurance consortia. The DPVAT agreement share dropped from 18.4% to 5.4%, a decrease of 13 p.p. over December 2013.

 

Bradesco    59            


 

 

       Economic and Financial Analysis

 

Insurance, Pension Plans and Capitalization Bonds


Retained Claims by Insurance Line


 

  60  Economic and Financial Analysis Report – March 2015

 


 
 

       Economic and Financial Analysis

 

Insurance, Pension Plans and Capitalization Bonds


Insurance Expense Ratio by Segment


 

 

Bradesco    61            

 


 
 

Economic and Financial Analysis           

 

Insurance, Pension Plans and Capitalization Bonds


Efficiency Ratio


 

The 0.6 p.p. improvement in the administrative efficiency ratio between the first quarter of 2015 and the first quarter of previous year is a result of: (i) the benefits generated with cost-cutting measures; and (ii) a
19.1% increase in revenues for the period.

 

 

 

  62  Economic and Financial Analysis Report – March 2015

 

 


 
 

       Economic and Financial Analysis

 

Insurance, Pension Plans and Capitalization Bonds


Technical Reserves


 

 

Bradesco    63           

 

 


 
 

Economic and Financial Analysis           

 

Bradesco Vida e Previdência


 

R$ million (unless otherwise stated)

 

1Q15

4Q14

3Q14

2Q14

1Q14

4Q13

3Q13

2Q13

Net Income

762

693

588

698

639

582

552

564

Premium and Contribution Income (1)

6,318

10,644

5,645

7,301

4,994

8,505

4,971

7,535

- Income from Pension Plans and VGBL

5,081

9,371

4,383

6,117

3,898

7,317

3,838

6,475

- Income from Life/Personal Accidents Insurance Premiums

1,237

1,273

1,262

1,184

1,096

1,188

1,133

1,060

Technical Reserves

137,322

133,857

126,858

124,192

119,942

119,228

115,814

114,383

Investment Portfolio

144,426

140,704

132,535

129,193

126,001

124,655

121,211

119,842

Claims Ratio

35.3

35.0

36.6

31.5

29.9

37.3

43.3

37.3

Expense Ratio

18.6

18.7

18.5

20.7

21.8

21.2

21.8

18.8

Combined Ratio

61.1

61.8

63.4

57.8

58.6

67.3

72.6

61.0

Participants / Policyholders (in thousands)

29,306

28,207

27,625

27,789

27,451

28,256

28,044

27,030

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

25.8

28.4

25.4

26.6

26.1

30.2

29.1

28.8

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

18.2

17.3

17.7

17.2

17.6

17.0

16.9

16.3

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

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

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

Because of its solid structure, innovative product policy and the trust it has earned in the market, Bradesco Vida e Previdência accounted for 25.8% of the pension plan and VGBL income. (Source: SUSEP - February 2015).

The revenues, which for the segment is historically concentrated in the last quarter of the year, did not present the same performance over the fourth quarter of 2014. The net profit of the quarter increased by 10.0% over the previous quarter, due to: (i) an improved financial income; and (ii) the improvement in the administrative efficiency ratio, even considering the collective bargaining agreement, in January 2015.

Net income for the first quarter of 2015 was up 19.2% over the same period in the previous year, mainly due to: (i) a 26.5% increase in revenue; (ii) a 3.2 p.p. reduction in the expense ratio; (iii) an improved financial income; (iv) improvement in the administrative efficiency ratio, even considering the collective bargaining agreement, in January 2015; partially offset by: (v) a 5.4 p.p. increase in the claims ratio; and (vi) a decrease in the equity result.

 

 

  64  Economic and Financial Analysis Report – March 2015

 

 

 


 
 

       Economic and Financial Analysis

 

Bradesco Vida e Previdência


In March 2015, technical reserves for Bradesco Vida e Previdência stood at R$ 137.3 billion, made up of R$ 130.6 billion from Pension Plans and VGBL and R$ 6.7 billion from Life, Personal Accidents and Other Lines, resulting a growth of 2.6% over December 2014.

The Pension Plan and VGBL Investment Portfolio accounted for 32.0% of market funds in February 2015 (Source: Fenaprevi).

 

Growth of Participants and Life and Personal Accident Policyholders

 

 

 

In March 2015, the number of Bradesco Vida e Previdência customers surpassed 2.4 million pension plan and VGBL participants, and 26.9 million life and personal accident policyholders.

 

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


 

 

Bradesco    65           

 

 


 
 

Economic and Financial Analysis           

 

Bradesco Saúde and Mediservice


 

R$ million (unless otherwise stated)

 

1Q15

4Q14

3Q14

2Q14

1Q14

4Q13

3Q13

2Q13

Net Income

182

201

168

184

192

175

139

155

Net Written Premiums

4,186

4,078

3,851

3,509

3,372

3,274

3,154

2,926

Technical Reserves

6,665

6,453

6,226

6,149

5,794

5,726

6,585

6,503

Claims Ratio

88.5

87.7

87.6

86.1

86.9

88.5

89.8

87.3

Expense Ratio

5.3

5.1

4.8

4.6

4.1

5.4

5.4

5.4

Combined Ratio

101.5

99.5

98.1

97.7

96.9

99.5

99.6

98.9

Policyholders (in thousands)

4,478

4,525

4,475

4,360

4,273

4,173

4,117

4,082

Written Premiums Market Share (%) (1)

46.7

46.1

45.8

45.2

45.4

46.0

45.6

48.8

(1) The first quarter of 2015 includes the latest data released by ANS (February 2015).

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

 

Net income for the first quarter of 2015 was down 9.5% over the results recorded in the previous quarter, mainly due to: (i) a 0.8 p.p. increase in the claims ratio; (ii) increased operating expenses related to the constitution of civil contingencies and provision for premiums in arrears; partially offset by: (iii) a 2.6% growth in revenues; and (iv) an improvement in the financial and equity results.

Net income for the first quarter of 2015 was down 5.2% over the same period of previous year, mainly due to: (i) a 1.6 p.p. increase in the claims ratio and 1.2 p.p. in the expense ratio; (ii) an increase in the operating expenses related to the constitution of civil contingencies and provision for premiums in arrears; partially offset by: (iii) a 24.1% growth in revenues; and (iv) an improvement in the financial results.

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

Approximately 110 thousand companies in Brazil have Bradesco Saúde insurance and Mediservice plans.

Of the 100 largest companies in Brazil in terms of revenue, 54 are Bradesco Saúde and Mediservice customers (Source: Exame magazine’s Melhores e Maiores ranking, June 2014).

 

  66  Economic and Financial Analysis Report – March 2015

 

 


 
 

       Economic and Financial Analysis

 

Bradesco Saúde and Mediservice


Number of Bradesco Saúde and Mediservice Policyholders


The companies have a combined total of, approximately, 4.5 million customers. The large share of corporate insurance in this portfolio (96.0% in March 2015) is proof of its high level of specialization and customization in the provision of group plans.

We highlight the Small and Mid-Sized Group Insurance (SPG) portfolio, which covered 955 thousand lives in March 2015.

 

Bradesco Capitalização


 

R$ million (unless otherwise stated)

 

1Q15

4Q14

3Q14

2Q14

1Q14

4Q13

3Q13

2Q13

Net Income

152

120

74

119

110

101

105

97

Capitalization Bond Income

1,338

1,432

1,416

1,290

1,205

1,296

1,234

1,126

Technical Reserves

6,921

6,708

6,502

6,267

6,081

5,900

5,762

5,738

Customers (in thousands)

3,393

3,433

3,436

3,456

3,485

3,475

3,428

3,439

Premium Income Market Share (%) (1)

27.7

24.4

24.3

23.6

24.3

22.1

21.8

20.9

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

 

Net income for the first quarter of 2015 recorded a 26.7% growth over the results recorded in the previous quarter, primarily due to: (i) improved financial income; and (ii) the decrease in the administrative efficiency ratio, even considering the collective bargaining agreement, in January 2015.

Net income for the first quarter of 2015 recorded a 38.2% growth over the same period in 2014, primarily due to: (i) an 11.0% growth in revenues; and (ii) improved financial income; and (iii) improvement in the administrative efficiency ratio, even considering the collective bargaining agreement, in January 2015.

 

Bradesco    67      

 

 


 
 

Economic and Financial Analysis           

 

Bradesco Capitalização

 

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

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

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

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

The portfolio is composed of 23.6 million active bonds. Of this total, 34.8% are represented by “Traditional Bonds”, sold at the Branch Network and at Bradesco Dia&Noite service channels. The other 65.2% of the portfolio is represented by “Incentive” bonds (assignment of drawing rights), such as partnerships with Bradesco Vida e Previdência and Bradesco Auto/RE. Given that the purpose of this type of capitalization bond is to add value to the product of a partner company or even to encourage timely payment by its customers, the bonds have reduced maturity and grace terms and lower sale price.

 

 

 

  68  Economic and Financial Analysis Report – March 2015

 


 
 

       Economic and Financial Analysis

 

Bradesco Auto/RE and Atlântica Companhia de Seguros


 

R$ million (unless otherwise stated)

 

1Q15

4Q14

3Q14

2Q14

1Q14

4Q13

3Q13

2Q13

Net Income

42

60

37

38

86

71

25

43

Net Written Premiums

1,401

1,319

1,655

1,551

1,399

1,108

1,276

1,204

Technical Reserves

5,910

5,823

5,952

5,689

5,314

4,998

5,003

4,817

Claims Ratio

61.2

62.1

62.8

62.5

58.0

59.1

59.5

58.6

Expense Ratio

19.7

19.5

21.0

21.8

20.9

19.6

18.9

18.0

Combined Ratio

107.3

106.4

105.4

107.6

103.6

104.5

101.6

100.8

Policyholders (in thousands)

4,285

4,480

4,536

3,690

3,882

3,613

3,631

3,652

Premium Income Market Share (%) (1)

9.8

10.1

10.6

10.6

10.3

8.8

9.1

9.1

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

Note: We are considering Atlântica Companhia de Seguros as of the first quarter of 2014.

 

In the first quarter of 2015, the revenues posted a 6.2% growth over the previous quarter. The net profit of the first quarter of 2015 was 30.0% less than the results calculated in the last quarter, due to: (i) the decrease in the equity results; partially offset by: (ii) a 0.9 p.p. decrease in the claims ratio; (iii) the improvement in the financial results; and (iv) the improvement in the administrative efficiency ratio, even considering the collective bargaining agreement, in January 2015.

The net profit in the first quarter of 2015 posted a 51.2% decrease over the same period of the previous year, primarily due to: (i) the decrease in the equity results; (ii) a 3.2 p.p. increase in the claims ratio; partially offset by: (iii) a 1.2 p.p. decrease in the expense ratio; and (iv) the improvement in the financial results.

In the Property Insurance segment, the focus on large brokers and Corporate and Middle Market customers was maintained. It results in a renewal of the main accounts, whether as the leading company or through participation in co-insurance. 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.

Despite strong competition in the Auto/RCF line, the insurer maintained its fleet at approximately 1.6 million vehicles, guaranteed by the maintenance of competitiveness, mainly due to the establishment of a refined and segmented quoting process. Another important fact relates to improvements to current products and the creation of products for a specific target market. 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.

In order to provide its customers with a better service, Bradesco Auto/RE currently counts with 31 Bradesco Auto Centers (BAC), which offer policyholders the greatest variety of services in a single place. Some of the services offered include: auto claims services, rental car reservations, installation of anti-theft equipment, preventative maintenance checks, glass repairs or replacement and environmental vehicle inspections.

 

 

Bradesco    69      

 

 


 
 

       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.

It is worth pointing out that we continue with a strong strategy for the “home insurance” segment, totaling more than 1.3 million insured homes. We recently launched the Monthly Home Insurance; a product that can be billed monthly billing via checking account debit.

 

 

  70  Economic and Financial Analysis Report – March 2015


 
 

Economic and Financial Analysis                               

Fee and Commission Income

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

Fee and Commission Income

 

 

 

 

R$ million

1Q15

4Q14

1Q14

Variation

Quarter

12M

Card Income

2,208

2,205

1,936

3

272

Checking Account

1,072

1,080

944

(8)

128

Loan Operations

635

695

573

(60)

62

Fund Management

625

657

562

(32)

63

Collection

387

398

380

(11)

7

Consortium Management

244

240

199

4

45

Underwriting / Financial Advisory Services

149

121

221

28

(72)

Custody and Brokerage Services

129

136

125

(7)

4

Payments

102

87

96

15

6

Other

193

220

247

(27)

(54)

Total

5,744

5,839

5,283

(95)

461

Business Days

61

65

61

(4)

-

 

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

 

Bradesco    71      


 
 

       Economic and Financial Analysis

Fee and Commission Income


Card Income


 

Income from card fees totaled R$ 2,208 million in the first quarter of 2015 remained practically stable over the previous quarter.

In the comparison between the first quarter of 2015 over the same period of previous year, the 14.0% growth, or R$ 272 million, is primarily due to: (i) an increase in revenue of credit and debit cards; and (ii) increase of cards base.

               

 

  72  Economic and Financial Analysis Report – March 2015


 
 

Economic and Financial Analysis                               

Fee and Commission Income


Checking Account

 

Checking account service revenues remained practically stable in the first quarter of 2015, compared to the previous quarter, even considering the seasonal effect of the fourth quarter of 2014, period in which there is a substantial increase in the volume of services provided to our checking account holders.

In the comparison between the first quarter of 2015 and the same period of previous year, the income from checking account services increased R$ 128 million, or 13.6%, primarily due to: (i) an expanded portfolio of services provided to our clients; and (ii) the increase in business volume.

 

 

Loan Operations

 

In the first quarter of 2015, revenues from loan operations totaled R$ 635 million, which represent a R$ 60 million or 8.6% decrease over the previous quarter, largely due to the increased volume of operations contracted in the fourth quarter of 2014.

In the comparison between the first quarter of 2015 and the same period of previous year, the R$ 62 million or 10.8% increase was substantially due to: (i) higher income from collaterals, which increased 17.0%, deriving mostly from a 9.0% growth in the volume of “Sureties and Guarantees” operations; and (ii) the increase in the volume of the other operations contracted in the period.


 

Bradesco    73      

 


 
 

       Economic and Financial Analysis

Fee and Commission Income


Fund Management

 

In the first quarter of 2015, fund management income totaled R$ 625 million, presenting a reduction of R$ 32 million or 4.9% compared to previous quarter due to the lower number of business days in the quarter.

In the comparison between the first quarter of 2015 over the same period of previous year, the increase of R$ 63 million or 11.2%, was basically due to the increase in the volume of funds raised and managed, which grew 12.1% in the period.

Investments in fixed income funds led the segment, with growth of 13.4% in the period.

 

 

Shareholders' Equity

R$ million

Variation %

Mar15

Dec14

Mar14

Quarter

12M

Investment Funds

450,815

446,787

402,449

0.9

12.0

Managed Portfolios

34,837

34,672

28,649

0.5

21.6

Third-Party Fund Quotas

6,788

7,271

8,078

(6.6)

(16.0)

Total

492,440

488,730

439,176

0.8

12.1

x

x

x

x

x

x

Distribution

R$ million

Variation %

Mar15

Dec14

Mar14

Quarter

12M

Investment Funds – Fixed Income

425,218

419,768

375,054

1.3

13.4

Investment Funds – Equities

25,597

27,019

27,395

(5.3)

(6.6)

Investment Funds – Third-Party Funds

4,887

5,316

5,828

(8.1)

(16.1)

Total - Investment Funds

455,702

452,103

408,277

0.8

11.6

x

 

 

 

 

 

Managed Portfolios - Fixed Income

27,697

26,542

20,297

4.4

36.5

Managed Portfolios – Equities

7,140

8,130

8,352

(12.2)

(14.5)

Managed Portfolios - Third-Party Funds

1,901

1,955

2,250

(2.8)

(15.5)

Total - Managed Funds

36,738

36,627

30,899

0.3

18.9

x

 

 

 

 

 

Total Fixed Income

452,915

446,310

395,351

1.5

14.6

Total Equities

32,737

35,149

35,747

(6.9)

(8.4)

Total Third-Party Funds

6,788

7,271

8,078

(6.6)

(16.0)

Overall Total

492,440

488,730

439,176

0.8

12.1

  74  Economic and Financial Analysis Report– March 2015


 
 

Economic and Financial Analysis                     

Fee and Commission Income


Cash Management Solutions (Payments and Collection)

 

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

In the comparison between the first quarter of 2015 over the same period of previous year, the annual increase of 2.7%, or R$ 13 million, was mainly due to the greater volume of processed documents, up from 545 million in the first quarter of 2014 to 549 million in the first quarter of 2015, resulting an increase of 4 million of processed documents for the period.

 

Consortium Management

 

In the first quarter of 2015, income from consortium management increased R$ 4 million or 1.7% compared to the previous quarter, as a result of the sales made in that period. On March 31, 2015, Bradesco had 1,101 thousand active quotas (1,062 thousand active quotas on December 31, 2014), ensuring a leading position in all the segments it operates (real estate, auto and trucks/machinery and equipment).

In the comparison between the first quarter of 2015 over the same period of previous year, the 22.6% or R$ 45 million increase in income from consortium management was mainly driven by: (i) a higher volume of received bids; (ii) the increase in the average ticket; and (iii) the increase in sales of new quotas, ranging from 957 thousand active quotas on March 31, 2014, to 1,101 thousand active quotas on March 31, 2015, an increase of 144 thousand net quotas.

 

Bradesco    75      


 
 

       Economic and Financial Analysis

Fee and Commission Income


Custody and Brokerage Services

 

In the first quarter of 2015, total earnings with custody and brokerage services presented a reduction of R$ 7 million or 5.1% compared to the previous quarter. Such performance was, primarily, due to the lower number of business days in the quarter.

In the comparison between the first quarter of 2015 over the same period of previous year, the increase of R$ 4 million or 3.2%, reflected the growth in income from custody services, considering the increase in the average volume of assets under custody in the period.

 

 

Underwriting / Financial Advisory Services

 

The R$ 28 million or 23.1% increase in the quarter-over-quarter comparison resulted primarily from the increased activity in the capital market during the first quarter of 2015.

In the comparison between the first quarter of 2015 over the same period of the previous year, the reduction of R$ 72 million, or 32.6%, refers, essentially, to the higher volume of business made in the first quarter of 2014, highlighting the Structured Operations and Project Finance.

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

  76  Economic and Financial Analysis Report– March 2015


 


 
 

Economic and Financial Analysis                 

Personnel and Administrative Expenses


Personnel and Administrative Expenses

 

 

 

 

 

 

R$ million

1Q15

4Q14

1Q14

Variation

1Q15 x 4Q14

1Q15 x 1Q14

Amount

%

Amount

%

Personnel Expenses

 

 

 

 

 

 

 

Structural

2,813

2,933

2,646

(120)

(4.1)

167

6.3

Payroll/Social Charges

2,063

2,156

1,954

(93)

(4.3)

109

5.6

Benefits

750

777

692

(27)

(3.5)

58

8.4

Non-Structural

632

743

633

(111)

(14.9)

(1)

(0.2)

Management and Employee Profit Sharing

397

385

360

12

3.1

37

10.3

Provision for Labor Claims

139

213

182

(74)

(34.7)

(43)

(23.6)

Training

23

51

17

(28)

(54.9)

6

35.3

Termination Costs

73

94

74

(21)

(22.3)

(1)

(1.4)

Total

3,445

3,676

3,279

(231)

(6.3)

166

5.1

x

 

 

 

 

 

 

 

Administrative Expenses

 

 

 

 

 

 

 

Outsourced Services

904

1,109

903

(205)

(18.5)

1

0.1

Depreciation and Amortization

506

502

452

4

0.8

54

11.9

Communication

391

388

376

3

0.8

15

4.0

Data Processing

363

369

306

(6)

(1.6)

57

18.6

Asset Maintenance

240

200

152

40

20.0

88

57.9

Rental

230

240

214

(10)

(4.2)

16

7.5

Financial System Services

198

193

197

5

2.6

1

0.5

Transportation

157

181

203

(24)

(13.3)

(46)

(22.7)

Security and Surveillance

149

141

138

8

5.7

11

8.0

Advertising and Marketing

133

401

178

(268)

(66.8)

(45)

(25.3)

Materials

78

89

77

(11)

(12.4)

1

1.3

Water, Electricity and Gas

78

65

61

13

20.0

17

27.9

Trips

29

54

30

(25)

(46.3)

(1)

(3.3)

Other

183

227

198

(44)

(19.4)

(15)

(7.6)

Total

3,639

4,159

3,486

(520)

(12.5)

153

4.4

x

 

 

 

 

 

 

 

Total Personnel and Administrative Expenses

7,084

7,835

6,765

(751)

(9.6)

319

4.7

x

 

 

 

0

-

0

-

Employees (1)

94,976

95,520

99,545

(544)

(0.6)

(4,569)

(4.6)

Service Points (2)

74,917

75,176

73,320

(259)

(0.3)

1,597

2.2

(1) The reduction in the fourth quarter of 2014 includes the transfer of 2,431 employees of Scopus Tecnologia to IBM Brazil; and
(2) The reduction, in March 2015, refers to (i) the migration of “External ATM Network Points – Bradesco” to “Banco24Horas Network” and (ii) the deactivation of ATMs from “Assisted Banco24Horas Network Points”.

 

In the first quarter of 2015, total Personnel and Administrative Expenses amounted to R$ 7,084 million, with reduction of 9.6% or R$ 751 million, in comparison with the previous quarter. In the comparison with the same period of the previous year, total Personnel and Administrative Expenses presented a growth of 4.7% or R$ 319 million.

Personnel Expenses

 

In the first quarter of 2015, personnel expenses totaled R$ 3,445 million, with reduction of 6.3% or R$ 231 million compared to the previous quarter.

The R$ 120 million decrease in structural expenses was largely due to a higher number of employees on vacation, which is common in the first quarter of every year, with an impact in the amount of R$ 77 million.

The R$ 111 million decrease in non-structural expenses is, primarily, due to lower expenses with: (i) provision for labor claims, amounting to R$ 74 million; (ii) training, amounting to R$ 28 million; and (iii) cost of terminations and charges, totaling R$ 21 million.

 

Bradesco    77      


 

 

 

       Economic and Financial Analysis

Personnel and Administrative Expenses


Personnel Expenses


In the comparison between the first quarter of 2015 over the same period of previous year, the increase of R$ 166 million, or 5.1%, was essentially due to the structural portion due to the increase in expenses with payroll, social charges and benefits, impacted by higher salaries, in accordance with the 2014 collective agreements (increase of 8.5%).

 

 

 

  78  Economic and Financial Analysis Report – March 2015

 


 
 

Economic and Financial Analysis                               

Personnel and Administrative Expenses

 

 

Administrative Expenses

 

In the first quarter of 2015, the reduction of administrative expenses of R$ 520 million or 12.5% compared to the previous quarter, which was primarily due to lower  expenses with: (i) advertising, in the amount of R$ 268 million, due to the investments made to support institutional positioning and product offerings, made at the end of 2014; and (ii) third-party services, in the amount of R$ 205 million, largely affected by the seasonal effect of the increase of transactions and services, which is common in the fourth quarter of every year.

In the comparison between the first quarter of 2015 and the same period of previous year, the increase of 4.4% and R$ 153 million, was due to a consistent cost control, despite increasing expenses with: (i) growth in business and services volumes in the period; (ii) contractual adjustments; and (iii) expansion of 1,597 Service Points in the period totaling 74,917 Service Points on March 31, 2015. We should note the performance of inflation index (IPCA) over the past 12 months, which reached 8.1%.

 

 

Bradesco    79      

 


 
 

       Economic and Financial Analysis

Operating Coverage Ratio (1)

 

In the quarter, the coverage ratio over the last 12 months maintained its improvement with a 0.7 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 and measures applied to increase the offer of products and services to the entire client base.

It should be pointed out that 77.4% is the best rate over the last six years.


 

Tax Expenses

 

The increase of R$ 98 million or 8.1% in tax expenses compared to the previous quarter, was largely due to: (i) an increase in expenses with Cofins, derived from the increase in taxable income; and (ii) an increase in expenses with IPTU, due to the prepayment of this tax.

In the comparison between the first quarter of 2015 over the same period of previous year, such expenses increased R$ 195 million, or 17.5%, due to the increase in expenses with PIS/Cofins, derived from the increase in taxable income.

 

Equity in the earnings (losses) of unconsolidated companies

 

In the first quarter of 2015, the equity in the earnings (losses) of unconsolidated companies presented a reduction, both in the quarter-over-quarter and year-over-year comparisons, due to lower results with the unconsolidated company “IRB – Brasil Resseguros”.

 

 

  80  Economic and Financial Analysis Report – March 2015


 
 

Economic and Financial Analysis                               

Operating Income

 

Operating income totaled R$ 6,649 million in the first quarter of 2015, a R$ 117 million or 1.8% increase from the previous quarter. This performance was, substantially, driven: (i) by lower personnel and administrative expenses, amounting to R$ 751 million; (ii) the higher result with the net interest income, amounting to R$ 613 million; partially offset by: (iii) an increase in other operating expenses (net of other incomes), amounting to R$ 552 million; (iv) higher expenses with allowance for loan losses, amounting to R$ 273 million; (v) a lower operating result from Insurance, Pension Plans and Capitalization Bonds, amounting to R$ 152 million; (vi) an increase in tax expenses, amounting to R$ 98 million; and (vii) the reduction of the fees and commission income, amounting to R$ 95 million.

In the comparison between the first quarter of 2015 over the same period of previous year, the increase of R$ 1,239 million or 22.9%, was mainly driven by: (i) the R$ 2,637 million increase net interest income results; (ii) increase in fees and commission income, totaling R$ 461 million; offset by: (iii) higher expenses with allowance for loan losses , in the amount of R$ 719 million; (iv) an increase in other operating expenses (net of other income), totaling R$ 521 million; (v) increased personnel and administrative expenses, in the amount of R$ 319 million; and (vi) an increase in tax expenses, totaling R$ 195 million.

 

Non-Operating Income

 

In the first quarter of 2015, non-operating income posted a loss of R$ 68 million, remained stable from the previous quarter, and presented an increase of R$ 32 million from the same period of the previous year, essentially, due to greater non-operating expenses (such as losses on sale of foreclosed assets/other) in the period.

 

 

Bradesco    81      


 
 

       Economic and Financial Analysis

Glossary – Net Interest Income – Breakdown and Methodology

In order to facilitate the understanding of the items that compose the Net Interest Income, as well as provide a clearer observation of its trend, we present the breakdown of the Interest Earning Portion and the Non-Interest Earning Portion:

Interest Earning Portion

x

 

Credit Intermediation Margin

Breakdown:

Calculation Methodology:

Loan and Leasing Operations

Remunerated at rate applied for client less funding cost for deposits, including legal remunerations for liabilities and Credit Guarantee Fund (FGC); and remuneration of PDD stock at market rate

x

 

Insurance Margin

Breakdown:

Calculation Methodology:

Technical / Mathematical Reserves (balance sheet account)

Spread between rates on securities / assets collateralizing provisions and cost of updating provisions + remuneration on Insurance Group shareholders equity at market rate.

x

 

Securities/Other Margin

Breakdown:

Calculation Methodology:

Shareholder's Equity (Except for Insurance Group) + Subordinated Debt

Shareholder's Equity + Liabilities (-) Other Assets - Permanent Assets at market rate;
Subordinated Debt: Rate paid to Customers - Market rate; and
ALMs: result from mismatches at market rate.

+ Liabilities (-) Other Assets

(-) Permanent Assets

+ ALMs

x

 

NII - Non-Interest Earning Portion

x

 

Income from market operations

 

 

 

  82  Economic and Financial Analysis Report– March 2015


 

 

 

 

 

 


 
 

         Return to Shareholders 

 

Corporate Governance

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

Bradesco’s Board of Directors is supported by six Committees, two of which are Statutory Committees (Audit and Compensation) and four of which are Non-Statutory Committees (Ethical Conduct, Internal Controls and Compliance, Integrated Risk Management and Capital Allocation and Sustainability), while the Board of Executive Officers is supported by several Executive Committees.

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

In 2001, Bradesco voluntarily adhered to Level 1 Corporate Governance of BM&FBovespa, as well as to the Code of Self-Regulation and Best Practices for Publicly Held Companies, issued by the Brazilian Association of Publicly Held Companies (Abrasca), in 2011. In December 2014, Austin Rating held its AA+ Corporate Governance rating attributed to Bradesco, which reflects the company’s commitment to corporate governance practices that adhere to the best practices defined by the Austin Rating, based on the main codes published on this topic.

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

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

Investor Relations IR

 

The commitment with transparency, the democratization of information, the timeliness and search for best practices are essential factors and constantly reinforced by the area of Investor Relations of Bradesco. In the first quarter of 2015, Bradesco promoted 102 events with national and international investors, through conferences, meetings, conference calls and institutional presentations, assisting a total of 1,557 investors.

In the disclosure of quarterly results, teleconferences were held in Portuguese and English, clarifying doubts and counting on the participation of approximately 577 people.

We also highlight the publication of the 2014 Annual Report, which follows the G4 version of the Global Reporting Initiative (GRI), and presents, in a single document, the business performance, the economic-financial information and of sustainability, and performance indicators and perspectives of the Organization. The continuous improvement of the reporting process lead, in this document, to the incorporation of aspects proposed by the International Structure for Integrated Reporting - published by the International Integrated Reporting Council (IIRC), in order to evolve in the path of effective integration of management and disclosure of financial and non-financial information.

 

  84  Economic and Financial Analysis Report – March 2015

 


 
 

 

Return to Shareholders           

 

Sustainability


Corporate Sustainability


In the continuous search for enhancing the organizational structures, Bradesco created its Corporate Sustainability area integrated to the strategic planning structure of the Organization, reinforcing the transversal treatment of the theme in our business.

 

Implementation of the Socio-Environmental Responsibility Policy (PRSA, abbrev. in Portuguese)

Bradesco reviewed and published a new Sustainability Policy of the Organization and Norm of Socio-Environmental Responsibility in line with Resolution No. 4.327/14 - Bacen, which regulates the socio-environmental practices of the financial institutions. The bank also constituted an action plan to improve the practices and meet the new market requisites.

Bradesco Shares


Number of Shares – Common and Preferred Shares

 

 

In thousands

 

Mar15

Dec14

Mar14

Common Shares

2,520,886

2,100,738

2,100,738

Preferred Shares

2,513,583

2,094,652

2,094,652

Subtotal – Outstanding Shares

5,034,469

4,195,391

4,195,391

Treasury Shares

14,260

11,883

11,883

Total

5,048,729

4,207,274

4,207,274

 

On March 31, 2015, Bradesco’s Capital Stock stood at R$ 43.1 billion, composed of 5,048,729 thousand shares, made up of 2,524,365 thousand common shares and 2,524,364 thousand preferred shares, as book entries and without par value. 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 shareholders are the majority of Bradesco’s Board of Directors, Statutory Board of Executive Officers and management-level employees.

 

 

 

Bradesco    85     

 


 

 

         Return to Shareholders

 

Bradesco Shares


Number of Shareholders – Domiciled in Brazil and Abroad

 

 

Mar15

%

Ownership of Capital (%)

Mar14

%

Ownership of Capital (%)

Individuals

322,482

89.7

21.6

327,273

89.8

22.5

Companies

35,937

10.0

45.2

36,119

9.9

45.5

Subtotal Domiciled in Brazil

358,419

99.7

66.8

363,392

99.7

68.0

Domiciled Abroad

1,250

0.3

33.2

1,062

0.3

32.0

Total

359,669

100.0

100.0

364,454

100.0

100.0

Regarding Bradesco’s shareholders, residing either in Brazil or abroad, there were 358,419 shareholders domiciled in Brazil on March 31, 2015, accounting for 99.7% of all shareholders and 66.8% of shares. The number of shareholders residing abroad was 1,250, accounting for 0.3% of the total number of shareholders and 33.2% of shares.

 

Bradesco Shares


Average Daily Trading of Shares

 

Bradesco shares are traded on BM&FBovespa (São Paulo) and on the New York Stock Exchange (NYSE). Since November 21, 2001, Bradesco trades its ADRs backed by preferred shares on NYSE.

During the first quarter of 2015, the average daily trading volume of our shares reached R$ 642 million, the highest number in the series below. This amount was 3.2% higher than the average volume daily traded in 2014, mainly due to the higher trading volume of our ADRs, which are traded on the NYSE.

 

 

 

  86  Economic and Financial Analysis Report – March 2015

 


 

 

 

Return to Shareholders           

 

Bradesco Shares


Appreciation of Preferred Shares - BBDC4


The graph shows the change in Bradesco’s preferred shares, taking into account the reinvestment of dividends (it includes Interest on the Stockholders’ Equity), compared to the Ibovespa and the Interbank Deposit Rate (CDI). If, by late December 2004, R$ 100 were invested Bradesco’s shares would be worth approximately R$ 621 by the end of March 2015, which is a substantially higher appreciation compared to that presented by Ibovespa and CDI within the same period.

 

 

Share and ADR Performance (1)

 

 

In R$ (unless otherwise stated)

1Q15

4Q14

Variation %

1Q15

1Q14

Variation %

Adjusted Net Income per Share

0.85

0.82

3.4

0.85

0.69

23.1

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

0.24

0.23

6.3

0.24

0.19

23.3

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

0.26

0.25

6.3

0.26

0.21

23.3

 

 

In R$ (unless otherwise stated)

Mar15

Dec14

Variation %

Mar15

Mar14

Variation %

Book Value per Common and Preferred Share

16.67

16.19

3.0

16.67

14.56

14.5

Last Trading Day Price – Common Shares

30.13

28.60

5.3

30.13

28.01

7.6

Last Trading Day Price – Preferred Shares

29.67

29.22

1.5

29.67

25.99

14.2

Last Trading Day Price – ADR ON (US$)

9.70

10.78

(10.0)

9.70

12.39

(21.7)

Last Trading Day Price – ADR PN (US$)

9.28

11.14

(16.7)

9.28

11.39

(18.5)

Market Capitalization (R$ million) (2)

150,532

145,536

3.4

150,532

135,938

10.7

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

 

Bradesco    87     


 

 

 

 

         Return to Shareholders

 

Bradesco Shares


Recommendation of Market Analysts – Target Price


Market analysts issue periodical recommendations on Bradesco preferred shares (BBDC4).

In April 2015, we analyzed nine reports prepared by these analysts. Their recommendations and a general consensus on the target price for December 2015 can be found below:

       

Recommendations %

Target Price in R$ for Dec15

Buy

66.7

Average

42.2

Keep

33.3

Standard Deviation

3.8

Sell

-

Higher

47.0

Under Analysis

-

Lower

35.0

 

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

Market Capitalization

On March 31, 2015, Bradesco’s market value, considering the closing prices of Common and Preferred shares, was R$ 150.5 billion, a growth of 10.7% compared to March 31, 2014. It should be mentioned that, in the same period, Ibovespa recorded a 1.6% increase.

 

 

 

  88  Economic and Financial Analysis Report – March 2015


 
 

 

Return to Shareholders           

 

Main Indicators


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

 

 

 

 

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

 

 

 

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

 


  

Bradesco    89     

 

 


 
 

         Return to Shareholders 

 

Dividends/Interest on Shareholders’ Equity – JCP

 

For the first quarter of 2015, R$ 1,494 million were assigned to shareholders as interest on shareholders’ equity (JCP) and  the total JCP assigned to shareholders accounted for 37.1% of the net income for the fiscal year and, considering the income tax deduction and JCP assignments, it was equivalent to 31.5% of the net income.

 

 

Weight on Main Stock Indexes

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

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

Mar15

In % (1)

Ibovespa

10.1

IBrX-50

10.8

IBrX-100

9.5

IBrA

9.2

IFNC

19.5

ISE

5.7

IGCX

7.0

IGCT

11.3

ITAG

12.4

ICO2

15.0

MLCX

10.1

 

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

 

  90  Economic and Financial Analysis Report – March 2015


 

 

 

 


 
 

          Additional Information

 

Market Share of Products and Services


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

 

Mar15

Dec14

Mar14

Dec13

Banks – Source: Brazilian Central Bank (Bacen)

 

 

 

 

Demand Deposits

N/A

12.9

15.7

16.4

Savings Deposits

N/A

13.8

13.3

13.4

Time Deposits

N/A

9.6

10.8

10.8

Loan Operations

10.1 (1)

10.3

10.7

10.7

Loan Operations - Private Institutions

22.2 (1)

22.2

22.4

21.9

Loan Operations - Vehicles Individuals (CDC + Leasing)

13.1 (1)

13.3

13.3

13.6

Payroll-Deductible Loans

12.2 (1)

11.7

12.2

12.1

Number of Branches

20.4

20.4

20.6

20.7

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

 

 

 

 

Benefit Payment to Retirees and Pensioners

26.8

26.6

25.8

25.6

Banks – Source: Anbima

 

 

 

 

Managed Investment Funds and Portfolios

18.4

18.8

18.0

18.1

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

Insurance, Pension Plan and Capitalization Bond Premiums

24.1 (3)

24.4

23.4

24.2

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

23.5 (3)

24.0

22.6

23.9

Life Insurance and Personal Accident Premiums

18.2 (3)

17.3

17.6

17.0

Auto/Basic Lines Insurance Premiums

9.8 (3)

10.1

10.3

8.8

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

11.7 (3)

10.5

12.9

10.9

Health Insurance Premiums

46.7 (3)

46.1

47.3

46.0

Income from Pension Plan Contributions (excluding VGBL)

29.3 (3)

30.2

31.8

31.2

Capitalization Bond Income

27.7 (3)

24.4

24.3

22.1

Technical Reserves for Insurance, Pension Plans and Capitalization Bonds

27.1 (3)

27.6

28.3

29.1

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

 

 

Income from VGBL Premiums

25.3 (3)

28.1

24.9

29.5

Income from Unrestricted Benefits Generating Plans (PGBL) Contributions

25.1 (3)

23.8

25.8

25.4

Pension Plan Investment Portfolios (including VGBL)

32.0 (3)

30.5

31.8

31.5

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

 

 

 

 

Lending Operations

19.3 (2)

19.3

20.0

19.7

Consortia – Source: Bacen

 

 

 

 

Real Estate

27.8 (2)

27.7

29.9

30.7

Auto

27.2 (2)

27.4

28.2

28.6

Trucks, Tractors and Agricultural Implements

16.5 (2)

17.8

18.5

20.4

International Area – Source: Bacen

 

 

 

 

Export Market

15.0

17.3

20.2

18.1

Import Market

10.1

13.0

15.0

15.6

(1)   SFN data is preliminary;

(2)   Reference Date: Jan/15; and

(3)   Reference Date: Feb/15.

N/A – Not Available.

 

  92  Economic and Financial Analysis Report – March 2015

 


 

 

 

Additional Information             

Informações Adicionais           

Market Share of Products and Services


Branch Network


Region

Mar15

Market Share

Mar14

Market Share

Bradesco

Market

Bradesco

Market

North

276

1,137

24.3%

278

1,100

25.3%

Northeast

846

3,630

23.3%

847

3,602

23.5%

Midwest

345

1,821

18.9%

346

1,797

19.3%

Southeast

2,421

11,907

20.3%

2,427

11,855

20.5%

South

773

4,322

17.9%

780

4,319

18.1%

Total

4,661

22,817

20.4%

4,678

22,673

20.6%

 

Reserve Requirements

%

Mar15

Dec14

Sept14

Jun14

Mar14

Dec13

Sept13

Jun13

Demand Deposits

 

 

 

 

 

 

 

 

Rate (1)

45

45

45

45

44

44

44

44

Reserve Requirements (3)

34

34

34

34

34

34

34

34

Reserve Requirements (Microfinance)

2

2

2

2

2

2

2

2

Free

19

19

19

19

20

20

20

20

Savings Deposits

 

 

 

 

 

 

 

 

Rate (4)

20

20

20

20

20

20

20

20

Additional (2)

10

10

10

10

10

10

10

10

Reserve Requirements

65

65

65

65

65

65

65

65

Free

5

5

5

5

5

5

5

5

Time Deposits

 

 

 

 

 

 

 

 

Rate (2)

20

20

20

20

20

20

20

20

Additional (2)

11

11

11

11

11

11

11

11

Free

69

69

69

69

69

69

69

69

(1) Collected in cash and not remunerated;
(2) Collected in cash with the Special Clearance and Custody System (Selic) rate;
(3) At Bradesco, reserve requirements are applied to Rural Loans; and
(4) Collected in cash with the Reference Interest Rate (TR) + interest of 6.17% p.a. for deposits made until 05/03/2012, and TR + 70% of the Selic rate for deposits made as of 05/04/2012, when the Selic rate is equal to or lower than 8.5% p.a.
Note: On 07/24/14, the Central Bank issued Circular Letter No. 3.712/14, allowing the use of certain credit transactions in the reduction of Reserve Requirements.

Bradesco    93     


 

 

 

          Additional Information

 

Informações Adicionais           

Investments in Infrastructure, Information Technology and Telecommunications


The first quarter of 2015 was highlighted by the continuous advance of Bradesco in the offer of innovative products and services, bringing even more convenience, peace-of-mind and safety to its clients.

In the field of mobility, Bradesco launched an unprecedented solution in Brazil, which allows the client to make a check deposit using mobile devices, eliminating the need to deliver the check at the Branch. All you have to do is capture the image of the app of Bradesco, installed on the cell phone (iPhone or Android), and send it by the app. Everything is done digitally, where the client becomes the trustee of the operation.

We have achieved the mark of 2 million active clients in the Token on the cell phone, which provides more security and convenience to clients, like the possibility of having differentiated limits, and autonomy to register favorite accounts, among others.

We have presented the Carro Conectado (Connected Car) project, showing the integration of the Exclusive Bradesco App with Ford SYNC®, which allows the top up of prepaid cell phones and finding of Branches and of ATMs, by voice command, on the dashboard.

The pioneer app, Bradesco Seguros for iPad was launched on the market, which unifies the information of the sectors: auto, residential, capitalization, health, life and pension. The client can verify information on their policies and purchase products of capitalization and private pension plans of the Insurance Group.

The ATMs are even better. New functionalities were enabled, like a more modern design, accessibility for people with disability, differentiated menu and activation of a credit card with a chip, using a security device (biometry, physical token or token on the cell phone).

Focusing on the young audience, the clients of Click Conta and Bradesco Universitário now count on the access to a new visual identity of Internet Banking, and new features for better interactivity. These sites help their financial life cycle and favor the relationship of this public with Bradesco, with the visualization of targeted campaigns, with offers of products and services.

Bradesco was winner of the “2015 Brill Awards” promoted by the “UpTime Institute” in the category of “Operational Data Center Upgrade” due to the implementation of the project of expansion and modernization of its secondary data center located in Alphaville, extending the life cycle of the IT infrastructure by more than 10 years.

Besides the continuous search to innovate in products and services to clients, to increase the levels of availability and performance, Bradesco implemented new technologies of servers and discs for storage in the internet environment. It expanded and updated its central computers to support the new products and the increasing volume of transactions made in our various service channels available to our clients.

In line with the guidelines of sustainability, the procedure was implemented for the automatic shutdown of workstations outside the working hours of employees, with an estimated reduction in consumption of 8,000,000 kwh/year.

Additionally, Bradesco has been expanding the use of video conference. In 2014, 101 video conference points were available, used in 33 thousand hours of conversation, generating an average saving of 21 million tons of CO2 emission, avoiding the travel time of employees dispersed geographically and with expressive gains in productivity and speed in making decisions.

As a prerequisite for its continuous expansion, Bradesco has invested R$ 1,313 million in Infrastructure, Information Technology and Telecommunications in the first quarter of 2015. The total amount invested over recent years, including infrastructure (facilities, restorations, improvements, furniture and fixtures), can be found below:

 

R$ million

 

1Q15

2014

2013

2012

2011

Infrastructure

234

1,049

501

718

1,087

Information Technology and Telecommunications

1,079

3,949

4,341

3,690

3,241

Total

1,313

4,998

4,842

4,408

4,328

 

  94  Economic and Financial Analysis Report – March 2015


 

 

Additional Information             

 

Risk Management

 

Risk management activity is highly strategic due to the increasing complexity of services and products and the globalization of the Organization’s business. The dynamic aspect of markets forces Bradesco to engage in continuous improvement of this activity in pursuit of best practices. That has allowed Bradesco to use its internal market risk models, which were already in force, to calculate regulatory capital, since 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 form all Organization levels, from 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.

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

 

 

 

Bradesco    95     

 


 

 

          Additional Information

 

Capital Management

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

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

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

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

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

 

  96  Economic and Financial Analysis Report – March 2015


 

 

 

Additional Information             

 

Basel Ratio


The implementation of the new capital structure in Brazil began in October 2013. Through the CMN Resolution No. 4.192/13, Bacen provided a new methodology to assess Capital, replacing CMN Resolution No. 3.444/07.

Since then, the Capital started being calculated based on CMN Resolution No. 4.192/13, which established that the elaboration must be made based on the "Prudential Consolidated", as of January 2015.

In March 2015, the Capital of the Prudential Consolidated reached the amount of R$ 93,608 million, compared to assets weighted by the risk of R$ 614,574 million. The total Basel ratio, in the Prudential Consolidated, closed at 15.2% and 12.1% for the Common Equity.

The difference in the comparison between the current form of calculation of the Prudential Consolidated and the previous Financial Consolidated is, essentially, a reflection of the Consolidation of companies that are similar to financial institutions (Bradesco Consórcios, Cielo, among others) and investment funds, which became the scope, according to the regulation in force.

It is worth noting that the decrease in the first quarter of 2015 is, largely, due to: (i) the change to the factor that has been applied to the prudential adjustments, according to CMN Resolution No. 4.192/13, which went from 20% in December 2014, to 40% as of January 2015; and (ii) the effect of the purchase of intangible assets by our subsidiary Cielo.


 

           

R$ million

Calculation Basis

Basel III

Prudential Consolidated (1)

Financial Consolidated

Mar15

Dec14

Sept14

Jun14

Mar14

Dec13

Capital

93,608

98,605

95,825

94,090

92,235

95,804

Tier I

74,095

77,199

74,127

71,892

69,934

70,808

Common Equity

74,095

77,199

74,127

71,892

69,934

70,808

Shareholders' Equity

83,937

81,508

79,242

76,800

73,326

70,940

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

(9,842)

(4,309)

(5,115)

(4,908)

(3,392)

(132)

Tier II

19,513

21,406

21,698

22,198

22,301

24,996

Subordinated Debt (3)

19,513

21,406

21,698

22,198

22,301

24,996

Risk-Weighted Assets (RWA)

614,574

597,213

588,752

596,457

585,991

576,777

Credit Risk

557,015

544,798

534,165

548,600

534,885

526,108

Operating Risk

39,117

30,980

30,980

29,853

29,853

23,335

Market Risk

18,442

21,435

23,607

18,004

21,253

27,334

Total Ratio

15.2%

16.5%

16.3%

15.8%

15.7%

16.6%

Tier I Capital

12.1%

12.9%

12.6%

12.1%

11.9%

12.3%

Common Equity

12.1%

12.9%

12.6%

12.1%

11.9%

12.3%

Tier II Capital

3.1%

3.6%

3.7%

3.7%

3.8%

4.3%

(1) Includes data related to the entities listed below, located in Brazil or abroad, on which the institution detains direct or indirect control, according to CMN Resolution No. 4.280/13. They are: (i) financial institutions; (ii) institutions authorized to operate by the Central Bank of Brazil; (iii) administrators of consortia; (iv) payment institutions; (v) firms which carry out acquisition of credit operations, including real estate, or of credit rights, for example, factoring companies, securitization companies of exclusive object; and (vi) other legal entities headquartered in Brazil, which have the exclusive social objective of participation in the entities mentioned in the previous items. In addition to the investment funds, in which the participating entities of the Prudential Consolidated, in any form, substantially assume or retain risks and benefits should be incorporated into the financial statements stated in CMN Resolution No. 4.280/13;

(2) Criteria used, as of October 2013 by CMN Resolution No. 4.192/13 (including subsequent amendment); and

(3) Additionally, it is important to stress that from the total amount of subordinated debt, R$ 19,513 million will be used to compose the Tier II of the Basel Ratio, calculated as per CMN Resolution No. 4.192/13 (including amendments thereof), effective as of October 2013.

Bradesco    97     


 

 

 

          Additional Information

 

(This page was intentionally left blank)

 

 

 

 

 

 

 

  98  Economic and Financial Analysis Report – March 2015


 

 

 


 

Independent Auditors’ Report

 

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

 

To                                                                                                                                                            

The Directors of

Banco Bradesco S.A.

Osasco – SP

 

 

Introduction

We were engaged by Banco Bradesco S.A. ("Bradesco") to report on the supplementary accounting information of Banco Bradesco S.A. as at March 31, 2015 and for the quarter ended as at March 31, 2015, in the form of a limited assurance conclusion if, based on our engagement performed, nothing has come to our attention that causes us to believe that the supplementary accounting information included within the Economic and Financial Analysis Report are not presented, in all material respects, based on the information referred to in the “Criteria for preparing the supplementary accounting information” paragraph.

 

Responsibilities of the Management of Bradesco

 

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

 

Independent Auditor´s Responsibility

 

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

 

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

 

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

 

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



 

 

  100  Report on Economic and Financial Analysis – March 2015

 


 

Independent Auditors’ Report

 

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

 

Criteria for preparing the supplementary accounting information

 

The supplementary accounting information disclosed within the Economic and Financial Analysis Report, as at March 31, 2015 and for the quarter ended March 31, 2015 has been prepared by the Management of Bradesco, based on the information contained in the March 31, 2015 consolidated financial statements and the accounting criteria described within the Economic and Financial Analysis Report, in order to facilitate additional analysis, without, however, being part of the consolidated financial statements disclosed on this date.

 

Conclusion

 

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

 

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

 

 

Osasco, April 28, 2015

 

 

Blue logo

 

Original report in Portuguese signed by

 

KPMG Auditores Independentes

CRC 2SP028567/O-1 F SP

 

Cláudio Rogélio Sertório

Accountant CRC 1SP212059/O-0

 

 

 

 

 

Bradesco    101         

 

 

 

 


 
 

 

 
 

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

 

Management Report

 

Dear Shareholders,

 

We hereby present the Consolidated Financial Statements of Banco Bradesco S.A., for the fiscal year ended March 31, 2015, prepared in accordance with the accounting practices adopted in Brazil and applicable to institutions authorized to operate by the Brazilian Central Bank.

 

The reduction of the difference of the growth rhythm between the developing and emerging economies, lower prices of the commodities, especially oil, and the strengthening of the dollar have had a decisive influence on the global economic scenario. The resuming of the USA economy has been consolidated, which strengthens the expectancy of normalization of the monetary policy. China, on the other hand, has entered a new phase of development, with a more moderate expansion. The Brazilian economy is facing a period of adjustments, reacting to the international scenario and seeking the internal recovery. For this, measures are required to strengthen the national economic policy, contributing towards resuming the trust of the economic agents and sustainable growth of Brazil.

 

Organization Bradesco, always committed to the economic and social growth of Brazil, develops its activities with the highest levels of efficiency and transparency, seeking to democratize the banking services, apply the modern practices of Corporate Governance and achieve the best results, to enable the higher returns to shareholders and investors.

 

In the quarter, Bradesco recorded a Net Profit of R$4.244 billion, equivalent to R$0.84 per share and profitability of 22.1% over the average Shareholders’ Equity(*). The return on Average Total Assets was 1.7%.

 

Regarding Interest on Own Capital, the shareholders received, a gross sum of R$1.494 billion, in the period from January to March 2015, whereby R$248.666 million was paid in the form of monthly payments and R$1.245 billion provisioned payments.

 

The taxes and contributions, including pensions, paid or provisioned, added up to R$5.826 billion in the period, whereby R$2.644 billion was related to withheld taxes and collected from third parties and R$3.182 billion calculated based on the activities developed by Organização Bradesco, equivalent to 75.0% of the Net Profit.

 

At the end of the quarter, the realized Capital Stock was of R$43.100 billion, which included the increase of R$5 billion, with a bonus of 20% in shares, through the use of part of the account balance "Reserves from Profits – Statutory Reserve", deliberated in the Extraordinary General Meeting held on March 10, 2015 and approved by the Brazilian Central Bank on the 17th of the same month. Added to the Equity Reserves of R$40.837 billion, resulted in a Shareholders’ Equity of R$83.937 billion, with a growth of 14.5% on the same period of the previous year, corresponding to the equity value of R$16.67 per share.

On March 31, 2015, based on the calculation of the price of its shares, the Market Value of Bradesco reached R$150.532 billion, equivalent to 1.8 times the Shareholders’ Accounting Equity.

 

Please note that the Shareholders’ Managed Equity is equivalent to 8.3% of the Consolidated Assets, which add up to R$1.035 trillion, with a growth of 12.2% on March 2014. Thus, the index of solvency was 15.6% higher, therefore, at the minimum of 11% established by Resolution No. 4.193/13 of the National Monetary Council, in compliance with the Basel Committee. At the end of the quarter, the immobilization index, regarding the Reference Equity in the Prudential Consolidated was of 47.9%, and of 49.8% in the Financial Consolidated, therefore falling into the maximum limit of 50%.

 

In compliance with Article 8 of Brazilian Central Bank Circular Letter No. 3.068/01, Bradesco declares that it has the financial capacity and the intention of holding to maturity those securities classified under “held-to-maturity securities”.

 

The total funds obtained and managed by Organização Bradesco totaled R$1.431 trillion on March 31, 12.0% higher than the previous year, distributed as follows:

 

R$515.442    billion in demand deposits, time deposits, interbank deposits, savings accounts and securities sold under agreements to repurchase;

 

R$492.440    billion in assets under management, comprising Investment Funds, Managed Portfolios and Third-Party Fund Quotas, a 12.1% increase;

 

R$225.331    billion in the exchange portfolio, borrowings and on-lendings in Brazil, working capital, tax payments and collection and related charges, funds from issuance of securities in Brazil, and subordinated debt in Brazil, a 14.6% growth;

 

R$157.295    billion in technical reserves for insurance, pension plans and capitalization bonds, up by 14.2%; and

 

R$40.582     billion in foreign funding, through public and private issues, subordinated debt overseas, securitization of future financial flows and borrowings and on-lendings overseas, equivalent to  US$12.650 billion.

 

The consolidated loan operations, in the expanded concept, at the end of the quarter, added up to R$463.305 billion, an evolution of 7.2% in comparison to March 2014, including in this sum:

 

 

104             Economic and Financial Analysis Report – March 2015


 
 

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

 

Management Report

 

R$95.918     billion in Consumption Finance, which includes R$16.199 billion of credit receivables from Credit Cards;

 

R$73.563     billion of Guarantees and Sureties;

 

R$34.330     billion related to operations of transfer of internal and external resources, originating mainly from the BNDES - National Bank for Social and Economic Development, exceeding as one of the main distributing agent of loans;

 

R$23.750     billion in business in the Rural Area;

 

R$7.036       billion in advances on exchange contracts, for a total export financing portfolio of US$10.704 billion;

 

R$4.014       billion in Commercial Lease; and

 

US$3.452     billion operations in Import Finance in Foreign Currencies.

 

The Organization, in the quarter, for the activities in Real Estate Loans, destined resources to the total of R$3.304 billion for construction and promotion of home-ownership, comprising 11,315 properties. 

 

Bradesco BBI, investment bank of the Organization, advises clients on issuing shares, merger and acquisition operations, structuring and distribution of debt instruments, including debentures, promissory notes, CRIs, real estate funds, FIDCs and bonds, in Brazil and Abroad, besides structured corporate finance operations and the financing of projects under the modality of Project Finance.  In the quarter, transactions were made with a volume of over R$11.818 billion.

 

Grupo Bradesco Seguros, on March 31, 2015, reaffirming their prominent position on the market in the areas of Insurance, Capitalization and Open Supplementary Pension Plans, recorded a Net Profit of R$1.283 billion and Shareholders’ Equity of R$21.137 billion. The net insurance premiums issued, pension contributions and income from capitalization reached a total of R$13.634 billion, an increase of 19.1% in comparison to the same period last year.

 

On March 31, 2015, the Customer Service Network of Organização Bradesco, present in all the regions of Brazil and in various cities Abroad, with 74,917 points, doted simultaneously of 31,091 machines of the Rede de Autoatendimento Bradesco Dia & Noite (Bradesco Day & Night Auto Teller Machines), of which 30,578 operate also on weekends and bank holidays, besides 17,850 machines of the Rede Banco24Horas (24-Hour Auto Teller Machines), available to clients for operations of cash withdrawals, issuing statements, checking balances, requesting loans, payments and transfers between accounts. In the vehicle segment, with the presence of Bradesco Financiamentos, it counted on 11,873 retail points:

8,163      Branches and PAs (Service Branches) in Brazil (Branches: Bradesco 4,653, Banco Bradesco Cartões 3, Banco Bradesco Financiamentos 2, Banco Bradesco BBI 1, Banco Bradesco BERJ 1, Banco Alvorada 1; and PAs: 3,502);

 

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

 

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

 

2,051      Correspondents of Bradesco Promotora, in the segment of consigned credit;

 

50,043     Bradesco Expresso service points;

 

1,135      PAEs – in-company electronic service branches;

 

1,243      External terminals in the Bradesco Dia & Noite network; and

 

12,268     ATMs in the Banco24Horas network, with 641 terminals shared by both networks.

 

We highlight the inauguration, on February 26, of the Bradesco Branch in the archipelago of Fernando de Noronha, PE, one of the main tourist destinations in Brazil and the world.

 

In compliance with CVM Rule No. 381/03, in the quarter, the Bradesco Organization neither contracted from nor had services provided by KPMG Auditores Independentes that were not related to the external audit. The Bank’s policy is in line with the principles of preserving the auditors’ independence, which are based on generally accepted international criteria, i.e. the auditors should not audit their own work, perform managerial duties for their clients or promote their customers’ interests.

 

 

Bradesco     105

 


 
 

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

 

Management Report

 

 

In the area of Human Resources, the Organization emphasizes the evolution of the training programs of UNIBRAD – Universidade Corporativa Bradesco (Bradesco Corporate University), for the professional qualification and development of its employees, so they are in permanent harmony with the market, which is becoming increasingly more demanding and competitive. In the quarter, 1,033 courses were given, with 204,003 participations. At the end of the period, the assistance benefits included 203,910 people, ensuring well-being, better quality of life and security of employees and their dependents.

 

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

 

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

 

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

 

·                Most valuable brand in the banking sector in Latin America and 15th in the global ranking, according to a study conducted by the magazines The Banker and Brand Finance;

·                Leader of the overall ranking of the assets under custody, exceeding, for the first time, the amount of R$1 trillion in November 2014, according to a survey published in the magazine Investidor Nacional, based on data provided by the Brazilian Association of Entities of the Financial and Capital Markets – Anbima;

·               Highlight of the list of investment funds of the century, in a study conducted by the Center of Studies in Finance of Fundação Getúlio Vargas, disseminated in the newspaper Valor Econômico;

·              Bradesco Seguros conquers the trophy Top Empreendedor Nacional (Top National Entrepreneur), the award promoted by the magazine Top of Business to recognize companies that contribute towards the development of Brazil, with incentive for the talent, productivity and capacity of the entrepreneur; and

·               Bradesco Saúde is elected the most promising company for 2015, in the Pharmaceutical and Health segment, according to the magazine Forbes Brasil, in a research conducted with market consultants, economists and executives of private equity.

 

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

   

Cidade de Deus, April 28, 2015

 

Board of Directors

and the Board of Executive Officers

 

 

 

 

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

 

 

 

106             Economic and Financial Analysis Report – March 2015


 
 

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

 

Consolidated Statement of Financial Position – In thousands of Reais

 

Assets

2015

2014

March

December

March

Current assets

693,832,762

695,062,459

597,002,155

Cash and due from banks (Note 6)

13,682,722

14,645,611

12,110,067

Interbank investments (Notes 3d and 7)

195,018,681

201,639,262

126,320,146

Securities purchased under agreements to resell

188,694,546

194,179,112

115,741,455

Interbank investments

6,351,737

7,488,540

10,618,597

Allowance for losses

(27,602)

(28,390)

(39,906)

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

226,261,202

221,915,819

193,114,514

Own portfolio

208,752,712

204,308,668

160,506,063

Subject to unrestricted repurchase agreements

6,770,008

11,226,840

26,121,894

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

6,170,600

2,909,135

3,778,562

Given in guarantee

4,293,229

3,471,176

2,458,066

Subject to unrestricted repurchase agreements

274,653

-

249,929

Interbank accounts

47,661,775

50,998,901

60,599,096

Unsettled payments and receipts

713,903

63,204

1,575,879

Reserve requirement (Note 9):

 

 

 

- Reserve requirement - Brazilian Central Bank

46,889,292

50,924,906

58,919,160

- SFH

7,707

4,981

5,961

Correspondent banks

50,873

5,810

98,096

Interdepartmental accounts

180,000

387,921

548,957

Internal transfer of funds

180,000

387,921

548,957

Loans (Notes 3g, 10 and 32b)

145,684,234

140,463,139

133,771,326

Loans:

 

 

 

- Public sector

1,461,628

1,180,391

42,639

- Private sector

159,309,092

153,881,076

146,955,377

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

(15,086,486)

(14,598,328)

(13,226,690)

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

1,875,566

2,032,435

2,477,965

Leasing receivables:

 

 

 

- Private sector

3,722,150

4,020,476

4,989,529

Unearned income from leasing

(1,697,420)

(1,831,672)

(2,255,345)

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

(149,164)

(156,369)

(256,219)

Other receivables

60,038,237

59,771,985

64,770,782

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

89,170

38,498

31,862

Foreign exchange portfolio (Note 11a)

13,132,021

11,774,294

18,133,644

Receivables

809,095

773,817

731,351

Securities trading

888,190

1,226,827

997,323

Specific receivables

4,948

4,179

3,046

Insurance and reinsurance receivables and reinsurance assets – technical reserves

4,053,536

4,057,019

3,777,433

Sundry (Note 11b)

41,936,467

42,783,007

41,899,947

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

(875,190)

(885,656)

(803,824)

Other assets (Note 12)

3,430,345

3,207,386

3,289,302

Other assets

1,790,755

1,766,194

1,565,634

Provision for losses

(669,360)

(698,981)

(603,368)

Prepaid expenses (Notes 3i and 12b))

2,308,950

2,140,173

2,327,036

Long-term receivables

321,601,013

321,906,888

309,758,601

Interbank investments (Notes 3d and 7)

726,960

772,794

693,875

Interbank investments

726,960

772,794

693,875

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 – In thousands of Reais

 

Assets

2015

2014

March

December

March

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

118,168,607

124,442,147

128,855,866

Own portfolio

63,611,747

66,573,948

75,535,850

Subject to unrestricted repurchase agreements

45,764,782

53,160,711

48,280,299

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

111,710

1,652,713

594,395

Given in guarantee to the Brazilian Central Bank

5,967,994

19,764

2,694

Privatization rights

56,524

58,928

63,052

Given in guarantee

2,591,958

2,646,248

4,322,077

Subject to unrestricted repurchase agreements

63,892

329,835

57,499

Interbank accounts

622,313

617,154

591,868

Reserve requirement (Note 9):

 

 

 

- SFH

622,313

617,154

591,868

Loans (Notes 3g, 10 and 32b)

152,894,655

151,876,620

143,060,489

Loans:

 

 

 

- Public sector

869,381

756,820

2,069,028

- Private sector

153,641,188

153,184,040

143,554,018

Loans transferred under an assignment with recourse

5,182,438

4,911,791

4,023,119

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

(6,798,352)

(6,976,031)

(6,585,676)

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

1,900,942

2,034,837

2,368,402

Leasing receivables:

 

 

 

- Private sector

4,012,198

4,304,809

5,169,314

Unearned income from leasing

(2,022,056)

(2,174,464)

(2,632,691)

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

(89,200)

(95,508)

(168,221)

Other receivables

45,741,551

40,446,130

32,537,264

Receivables

10,250

8,988

16,393

Securities trading

878,782

398,032

177,378

Sundry (Note 11b)

44,864,934

40,051,450

32,354,294

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

(12,415)

(12,340)

(10,801)

Other assets (Note 12)

1,545,985

1,717,206

1,650,837

Prepaid expenses (Notes 3i and 12b)

1,545,985

1,717,206

1,650,837

Permanent assets

19,380,677

15,070,604

15,467,997

Investments (Notes 3j, 13 and 32b)

1,635,890

1,712,465

1,870,597

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

1,472,970

1,553,065

1,456,636

Other investments

436,645

433,255

687,804

Allowance for losses

(273,725)

(273,855)

(273,843)

Premises and equipment (Notes 3k and 14)

4,952,392

4,887,145

4,596,795

Premises

1,500,732

1,478,224

1,449,649

Other premises and equipment

10,969,116

10,737,991

10,378,734

Accumulated depreciation

(7,517,456)

(7,329,070)

(7,231,588)

Intangible assets (Notes 3l and 15)

12,792,395

8,470,994

9,000,605

Intangible Assets

21,535,567

16,740,371

16,260,103

Accumulated amortization

(8,743,172)

(8,269,377)

(7,259,498)

Total

1,034,814,452

1,032,039,951

922,228,753

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

108             Economic and Financial Analysis Report – March 2015


 
 

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

 

Consolidated Statement of Financial Position – In thousands of Reais

 

Liabilities

2015

2014

March

December

March

Current liabilities

743,525,666

743,261,397

633,058,763

Deposits (Notes 3n and 16a)

168,402,098

166,519,168

168,041,497

Demand deposits

30,230,056

33,029,201

38,569,323

Savings deposits

91,741,025

92,154,815

82,098,295

Interbank deposits

225,600

395,919

455,468

Time deposits (Notes 16a and 32b)

46,205,417

40,939,233

46,918,411

Securities sold under agreements to repurchase (Notes 3n and 16b)

287,304,229

298,056,349

228,518,684

Own portfolio

101,336,361

109,784,393

114,875,410

Third-party portfolio

185,055,289

187,098,495

112,795,792

Unrestricted portfolio

912,579

1,173,461

847,482

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

50,280,080

46,647,805

26,558,538

Mortgage and real estate notes, letters of credit and others

48,261,329

43,302,030

21,293,057

Securities issued overseas

1,874,486

3,182,337

5,138,381

Structured Operations Certificates

144,265

163,438

127,100

Interbank accounts

1,119,911

1,068,712

1,690,041

Correspondent banks

1,119,911

1,068,712

1,690,041

Interdepartmental accounts

3,127,482

4,888,707

3,653,373

Third-party funds in transit

3,127,482

4,888,707

3,653,373

Borrowing (Notes 17a and 32b)

16,730,459

13,123,331

14,695,954

Borrowing in Brazil - other institutions

8,459

8,415

5,738

Borrowing overseas

16,722,000

13,114,916

14,690,216

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

13,610,287

13,134,627

11,794,019

National treasury

52,086

151,096

2,289

BNDES

4,760,258

4,056,723

3,129,109

CEF

11,298

11,871

18,863

FINAME

8,785,068

8,913,365

8,642,502

Other institutions

1,577

1,572

1,256

On-lending overseas (Notes 17b and 32b)

1,671,809

1,483,967

173,694

On-lending overseas

1,671,809

1,483,967

173,694

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

5,532,507

2,138,117

3,197,880

Derivative financial instruments

5,532,507

2,138,117

3,197,880

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

133,614,178

129,922,136

114,366,561

Other liabilities

62,132,626

66,278,478

60,368,522

Payment of taxes and other contributions

6,563,753

434,579

3,842,269

Foreign exchange portfolio (Note 11a)

4,686,469

5,385,332

11,995,335

Social and statutory

1,459,964

3,105,598

1,157,261

Tax and social security (Note 20a)

3,614,681

6,210,864

3,942,229

Securities trading

1,972,732

2,606,970

1,605,227

Financial and development funds

1,279

2,213

2,956

Subordinated debts (Notes 19 and 32b)

2,843,260

2,862,116

2,514,553

Sundry (Note 20b)

40,990,488

45,670,806

35,308,692

Long-term liabilities

205,539,332

206,585,123

214,734,626

Deposits (Notes 3n and 16a)

43,300,388

45,093,390

50,667,998

Interbank deposits

229,321

245,285

199,353

  Time deposits (Notes 16a and 32b)

43,071,067

44,848,105

50,468,645

 
  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 – In thousands of Reais

 

Liabilities

2015

2014

March

December

March

Securities sold under agreements to repurchase (Notes 3n and 16b)

16,435,549

22,137,746

22,197,346

Own portfolio

16,435,549

22,137,746

22,197,346

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

37,967,210

38,177,628

37,952,071

Mortgage and real estate notes, letters of credit and others

31,655,861

32,497,232

32,652,954

Securities issued overseas

6,201,245

5,583,788

5,256,747

Structured Operations Certificates

110,104

96,608

42,370

Borrowing (Notes 17a and 32b)

3,033,075

2,095,261

971,137

Borrowing in Brazil - other institutions

14,038

11,743

8,761

Borrowing overseas

3,019,037

2,083,518

962,376

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

27,323,254

29,160,950

29,089,213

BNDES

7,248,033

8,216,720

8,590,501

CEF

5,611

8,262

16,058

FINAME

20,069,610

20,935,968

20,482,285

Other institutions

-

-

369

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

178,495

1,143,746

695,983

Derivative financial instruments

178,495

1,143,746

695,983

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

23,680,579

23,344,947

23,384,244

Other liabilities

53,620,782

45,431,455

49,776,634

Tax and social security (Note 20a)

10,382,453

9,985,276

10,675,088

Subordinated debts (Notes 19 and 32b)

35,146,366

32,959,551

33,325,359

Sundry (Note 20b)

8,091,963

2,486,628

5,776,187

Deferred income

312,438

292,669

560,099

Deferred income

312,438

292,669

560,099

Non-controlling interests in subsidiaries (Note 22)

1,499,540

392,512

549,269

Shareholders' equity (Note 23)

83,937,476

81,508,250

73,325,996

Capital:

 

 

 

- Domiciled in Brazil

42,559,695

37,622,363

37,622,312

- Domiciled overseas

540,305

477,637

477,688

Capital reserves

11,441

11,441

11,441

Profit reserves

41,935,988

44,186,135

36,382,872

Asset valuation adjustments

(811,938)

(491,311)

(870,302)

Treasury shares (Notes 23d and 32b)

(298,015)

(298,015)

(298,015)

Attributable to equity holders of the Parent Company

85,437,016

81,900,762

73,875,265

Total

1,034,814,452

1,032,039,951

922,228,753

 

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

 

110             Economic and Financial Analysis Report – March 2015


 
 

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

 

Consolidated Statement of Financial Position – In thousands of Reais

 

 

 

2015

2014

1st quarter

4th quarter

1st quarter

Revenue from financial intermediation

33,687,742

31,025,858

25,599,441

Loans (Note 10j)

15,689,633

15,326,585

13,666,972

Leasing (Note 10j)

141,750

148,401

176,592

Operations with securities (Note 8h)

11,899,786

10,822,755

7,231,372

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

4,935,661

3,649,960

3,263,448

Derivative financial instruments (Note 8h)

(1,081,397)

(556,580)

133,550

Foreign exchange operations (Note 11a)

1,165,618

665,291

(7,526)

Reserve requirement (Note 9b)

988,710

995,162

1,082,075

Sale or transfer of financial assets

(52,019)

(25,716)

52,958

 

 

 

 

Financial intermediation expenses

28,259,917

23,282,529

16,080,203

Retail and professional market funding (Note 16e)

14,545,331

14,111,513

10,465,246

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

3,584,192

2,866,282

2,580,982

Borrowing and on-lending (Note 17c)

6,277,331

2,524,398

(217,324)

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

3,853,063

3,780,336

3,251,299

 

 

 

 

Gross income from financial intermediation

5,427,825

7,743,329

9,519,238

 

 

 

 

Other operating income (expenses)

(3,982,776)

(3,088,340)

(3,501,428)

Fee and commission income (Note 24)

5,700,681

5,787,337

5,190,428

Other fee and commission income

4,433,698

4,482,900

4,142,058

Income from banking fees

1,266,983

1,304,437

1,048,370

Retained premium from insurance, pension plans and capitalization bonds (Notes 3o and 21d)

13,574,642

17,732,532

11,382,058

Net premiums written

13,634,448

17,805,595

11,449,495

Reinsurance premiums paid

(59,806)

(73,063)

(67,437)

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

(5,251,460)

(8,549,949)

(4,147,182)

Retained claims (Note 3o)

(5,077,100)

(4,943,054)

(4,216,031)

Capitalization bond prize draws and redemptions (Note 3o)

(1,217,928)

(1,339,730)

(1,086,733)

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

(816,653)

(782,322)

(687,865)

Payroll and related benefits (Note 25)

(3,445,086)

(3,675,979)

(3,279,147)

Other administrative expenses (Note 26)

(3,681,021)

(4,228,996)

(3,515,337)

Tax expenses (Note 27)

(1,016,711)

(1,011,510)

(1,141,275)

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

(19,738)

57,188

51,763

Other operating income (Note 28)

1,089,599

1,068,094

811,285

Other operating expenses (Note 29)

(3,822,001)

(3,201,951)

(2,863,392)

Operating income

1,445,049

4,654,989

6,017,810

Non-operating income (loss) (Note 30)

(35,621)

(177,652)

(109,445)

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

1,409,428

4,477,337

5,908,365

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

2,866,910

(460,175)

(2,435,388)

Non-controlling interests in subsidiaries

(32,352)

(23,880)

(29,801)

Net income

4,243,986

3,993,282

3,443,176

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 – In thousands of Reais

 

Events

Paid- up Capital

Capital reserves

Profit reserves

Asset valuation adjustment

Treasury shares

Retained earnings (accumulated losses)

Total

Share premium

Legal

Statutory

Bradesco

Subsidiaries

Balance on December 31, 2013

38,100,000

11,441

4,439,025

29,712,872

(865,373)

(189,070)

(269,093)

-

70,939,802

Acquisition of treasury shares

-

-

-

-

-

-

(28,922)

-

(28,922)

Asset valuation adjustments

-

-

-

-

(5,420)

189,561

-

-

184,141

Net income

-

-

-

-

-

-

-

3,443,176

3,443,176

Allocations:

- Reserves

-

-

172,159

2,058,816

-

-

-

(2,230,975)

-

 

- Interest on shareholders’ equity paid

-

-

-

-

-

-

-

(1,212,201)

(1,212,201)

Balance on March 31, 2014

38,100,000

11,441

4,611,184

31,771,688

(870,793)

491

(298,015)

-

73,325,996

 

 

 

 

 

 

 

 

 

 

Balance on September 30, 2014

38,100,000

11,441

4,993,802

36,493,644

(167,695)

108,939

(298,015)

-

79,242,116

Asset valuation adjustments

-

-

-

-

(237,782)

(194,773)

-

-

(432,555)

Net income

-

-

-

-

-

-

-

3,993,282

3,993,282

Allocations:

- Reserves

-

-

199,665

2,499,024

-

-

-

(2,698,689)

-

 

- Interest on Shareholders’ Equity Paid

-

-

-

-

-

-

-

(664,021)

(664,021)

 

- Dividends Paid

-

-

-

-

-

-

-

(630,572)

(630,572)

Balance on December 31, 2014

38,100,000

11,441

5,193,467

38,992,668

(405,477)

(85,834)

(298,015)

-

81,508,250

Increase of capital stock with reserves

5,000,000

-

-

(5,000,000)

-

-

-

-

-

Asset valuation adjustments

-

-

-

-

(283,107)

(37,520)

-

-

(320,627)

Net income

-

-

-

-

-

-

-

4,243,986

4,243,986

Allocations:

- Reserves

-

-

212,199

2,537,654

-

-

-

(2,749,853)

-

 

- Interest on Shareholders’ Equity Paid and/or provisioned

-

-

-

-

-

-

-

(1,494,133)

(1,494,133)

Balance on March 31, 2015

43,100,000

11,441

5,405,666

36,530,322

(688,584)

(123,354)

(298,015)

-

83,937,476

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

112             Economic and Financial Analysis Report – March 2015


 
 

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

 

Statement of value added - In thousands of Reais

 

Description

2015

2014

1st quarter

%

4th quarter

%

1st quarter

%

1 - Revenue

34,244,869

560.9

33,112,018

351.9

26,854,472

254.6

1.1) Financial intermediation

33,687,742

551.7

31,025,858

329.8

25,599,441

242.7

1.2) Fees and commissions

5,700,681

93.4

5,787,337

61.5

5,190,428

49.2

1.3) Allowance for loan losses

(3,853,063)

(63.1)

(3,780,336)

(40.2)

(3,251,299)

(30.8)

1.4) Other

(1,290,491)

(21.1)

79,159

0.8

(684,098)

(6.5)

2 - Financial intermediation expenses

(24,406,854)

(399.7)

(19,502,193)

(207.3)

(12,828,904)

(121.6)

3 - Inputs acquired from third-parties

(2,923,714)

(48.0)

(3,450,727)

(36.6)

(2,849,666)

(27.1)

Material, water, electricity and gas

(155,446)

(2.5)

(153,483)

(1.6)

(138,637)

(1.3)

Outsourced services

(903,731)

(14.8)

(1,109,245)

(11.8)

(903,415)

(8.6)

Communication

(391,252)

(6.4)

(388,008)

(4.1)

(375,505)

(3.6)

Financial system services

(197,941)

(3.2)

(193,428)

(2.1)

(197,048)

(1.9)

Advertising and marketing

(132,911)

(2.2)

(401,346)

(4.3)

(178,249)

(1.7)

Transport

(157,387)

(2.6)

(180,833)

(1.9)

(202,885)

(1.9)

Data processing

(363,339)

(6.0)

(369,313)

(3.9)

(335,694)

(3.2)

Asset maintenance

(239,849)

(3.9)

(200,031)

(2.1)

(151,507)

(1.4)

Security and surveillance

(149,306)

(2.4)

(141,399)

(1.5)

(138,307)

(1.3)

Travel

(28,901)

(0.5)

(53,814)

(0.6)

(30,252)

(0.3)

Other

(203,651)

(3.5)

(259,827)

(2.7)

(198,167)

(1.9)

4 – Gross value added (1-2-3)

6,914,301

113.2

10,159,098

108.0

11,175,902

105.9

5 - Depreciation and amortization

(788,492)

(12.9)

(809,063)

(8.6)

(679,403)

(6.4)

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

6,125,809

100.3

9,350,035

99.4

10,496,499

99.5

7 - Value added received through transfer

(19,738)

(0.3)

57,188

0.6

51,763

0.5

Equity in the earnings (losses) of unconsolidated companies

(19,738)

(0.3)

57,188

0.6

51,763

0.5

8 - Value added to distribute (6+7)

6,106,071

100.0

9,407,223

100.0

10,548,262

100.0

9 – Value added distributed

6,106,071

100.0

9,407,223

100.0

10,548,262

100.0

9.1) Personnel

3,000,312

49.1

3,204,204

34.0

2,850,300

27.1

Salaries

1,602,763

26.2

1,682,819

17.9

1,516,258

14.4

Benefits

752,497

12.3

778,614

8.3

697,236

6.6

Government Severance Indemnity Fund for Employees (FGTS)

150,191

2.5

166,194

1.8

143,606

1.4

Other

494,861

8.1

576,577

6.0

493,200

4.7

9.2) Tax, fees and contributions

(1,405,425)

(23.0)

1,943,460

20.7

4,005,510

37.9

Federal

(1,597,825)

(26.2)

1,775,492

18.9

3,818,750

36.2

State

4,105

0.1

2,779

-

3,216

-

Municipal

188,295

3.1

165,189

1.8

183,544

1.7

9.3) Remuneration for providers of capital

234,846

3.9

242,397

2.5

219,475

2.0

Rental

229,625

3.8

239,621

2.5

213,903

2.0

Asset leasing

5,221

0.1

2,776

-

5,572

-

9.4) Value distributed to shareholders

4,276,338

70.0

4,017,162

42.8

3,472,977

33.0

Interest on shareholders’ equity/dividends

1,494,133

24.5

1,294,593

13.8

1,212,201

11.5

Retained earnings

2,749,853

45.0

2,698,689

28.7

2,230,975

21.2

Non-controlling interests in retained earnings

32,352

0.5

23,880

0.3

29,801

0.3

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

Bradesco     113


 
 

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

 

Consolidated Cash Flow Statement – In thousands of Reais

 

 

2015

2014

 

1st quarter

4th quarter

1st quarter

Cash flow from operating activities:

 

 

 

Net Income before income tax and social contribution

1,409,428

4,477,337

5,908,365

Adjustments to net income before income tax and social contribution

7,086,765

7,794,496

7,606,227

Allowance for loan losses

3,853,063

3,780,336

3,251,299

Depreciation and amortization

788,492

809,063

679,403

Impairment charges

-

702,291

-

Expenses with civil, labor and tax provisions

1,118,134

657,816

799,809

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

3,584,192

2,866,282

2,580,982

Equity in the earnings (losses) of unconsolidated companies

19,738

(57,188)

(51,763)

(Gain)/loss on sale of investments

(1)

29,196

(4)

(Gain)/loss on sale of fixed assets

6,474

26,416

3,127

(Gain)/loss on sale of foreclosed assets

65,873

77,031

62,899

Other

(2,349,200)

(1,096,747)

280,475

Adjusted net income before taxes

8,496,193

12,271,833

13,514,592

(Increase)/decrease in interbank investments

4,233,200

(951,805)

15,613,632

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

9,276,898

4,365,686

(68,310)

(Increase)/decrease in interbank and interdepartmental accounts

(2,205,752)

2,164,252

(2,726,528)

(Increase) in loan and leasing

(9,794,369)

(12,227,967)

(8,794,161)

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

3,483

202,311

(279,231)

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

443,482

4,431,758

(1,059,288)

Increase/(decrease) in deferred income

19,769

30,010

(116,634)

(Increase) in other receivables and other assets

(800,764)

(5,194,744)

(3,618,405)

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

4,035,614

(4,212,090)

(3,538,171)

Increase/(Decrease) in deposits

89,928

(268,809)

646,450

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

(16,454,317)

22,379,932

(5,562,766)

Increase in funds from issuance of securities

3,421,857

9,542,575

6,856,616

Increase in borrowings and on-lending

3,370,748

2,436,979

629,165

Increase in other liabilities

4,815,314

751,281

7,747,175

Income tax and social contribution paid

(4,109,609)

(949,073)

(2,839,584)

Net cash provided by/(used in) operating activities

4,841,675

34,772,129

16,404,552

Cash flow from investing activities:

 

 

 

(Increase) in held-to-maturity securities

(496,550)

(486,873)

(561,866)

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

12,251,001

7,737,024

10,632,545

Proceeds from sale of foreclosed assets

161,035

204,718

131,827

Sale of investments

756

234,510

2,277

Sale of premises and equipment

197,510

278,849

176,261

Purchases of available-for-sale securities

(14,816,163)

(16,794,172)

(16,569,919)

Foreclosed assets received

(314,437)

(345,992)

(309,650)

Investment acquisitions

(144,014)

(1,645)

(1,440)

Purchase of premises and equipment

(453,336)

(794,541)

(263,981)

Intangible asset acquisitions

(4,778,190)

(572,680)

(168,778)

Dividends and interest on shareholders’ equity received

63,503

236,445

119,882

Net cash provided by/(used in) investing activities

(8,328,885)

(10,304,357)

(6,812,842)

Cash flow from financing activities:

 

 

 

Increase/(decrease) in subordinated debts

2,167,959

(642,730)

(45,091)

Dividends and interest on shareholders’ equity paid

(3,151,529)

(248,665)

(2,346,657)

Non-controlling interest

1,074,676

(121,008)

(85,967)

Acquisition of own shares

-

-

(28,922)

Net cash provided by/(used in) financing activities

91,106

(1,012,403)

(2,506,637)

Net increase/(decrease) in cash and cash equivalents

(3,396,104)

23,455,369

7,085,073

Cash and cash equivalents - at the beginning of the period

204,811,698

181,356,329

117,824,922

Cash and cash equivalents - at the end of the period

201,415,594

204,811,698

124,909,995

Net increase/(decrease) in cash and cash equivalents

(3,396,104)

23,455,369

7,085,073

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

114             Economic and Financial Analysis Report – March 2015


 
 

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

 

Index of Notes to the Financial Statements

 

Notes to Bradesco’s Financial Statements are as follows:

Page

1)  OPERATIONS  116
2)  PRESENTATION OF THE FINANCIAL STATEMENTS  116
3)  SIGNIFICANT ACCOUNTING PRACTICES  118
4)  COMPARATIVE AMOUNTS  126
5)  STATEMENT OF FINANCIAL POSITION AND ADJUSTED INCOME STATEMENT 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, SECURITIES SOLD UNDER AGREEMENTS TO REPURCHASE AND FUNDS FROM ISSUANCE OF SECURITIES 162
17)  BORROWING AND ON-LENDING  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  181
27)  TAX EXPENSES  182
28)  OTHER OPERATING INCOME  182
29)  OTHER OPERATING EXPENSES  182
30)  NON-OPERATING INCOME (LOSS)  182
31)  RELATED-PARTY TRANSACTIONS (DIRECT AND INDIRECT)  183
32)  FINANCIAL INSTRUMENTS  185
33)  EMPLOYEE BENEFITS  196
34)  INCOME TAX AND SOCIAL CONTRIBUTION  197
35)  OTHER INFORMATION  199

                                                                                                                             

 

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 through its commercial, foreign exchange, consumer financing and housing loan portfolios carries out all the types of banking activities that it is authorized to do so. The Bank is involved in a number of other activities, either directly or indirectly, through its subsidiaries, specifically leasing, investment banking, brokerage, consortium management, credit cards, real estate projects, insurance, pension plans and capitalization bonds. All these activities are undertaken by the various companies in the Bradesco Organization, working together in an integrated fashion 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 overseas, including SPEs (Special Purpose Entities). They were prepared using accounting practices in compliance with Laws No.  4.595/64 (Brazilian Financial System Law) and No. 6.404/76 (Brazilian Corporate Law), along with amendments introduced by Laws No. 11.638/07 and No. 11.941/09, as they relate to the accounting for operations, complemented by the rules and instructions of the National Monetary Council (CMN) and the Brazilian Central Bank (Bacen), Brazilian Securities and Exchange Commission (CVM), where applicable, National Private Insurance Council (CNSP), Insurance Superintendence (Susep) and National Supplementary Healthcare Agency (ANS). The financial statements of the leasing companies included in the consolidated information were prepared using the finance lease method, under which the book value of leased fixed assets less the residual value paid in advance is presented with the leasing installments due in a single balance sheet line.

 

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 in a separate line. For jointly controlled investments with other shareholders, assets, liabilities and income and loss were proportionally consolidated in the consolidated financial statements according to the interest held in the shareholders’ equity of each investee. Goodwill on the acquisition of investments in subsidiary/associate companies or jointly controlled entities is presented in the investments and intangible assets lines (Note 15a). The foreign exchange variation from foreign branches and investments is presented in the income statement accounts used for changes in the value of the derivative financial instrument and borrowing and on-lending operations in order to offset these results with the hedges of these investments.

 

The financial statements include estimates and assumptions, such as: the calculation of estimated loan losses; fair value estimates of certain financial instruments; civil, tax and labor provisions; impairment losses of securities classified as available-for-sale and held-to-maturity securities and non-financial assets; the calculation of technical 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 April 28, 2015.

 

 

116             Economic and Financial Analysis Report – March 2015


 
 

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

 

Notes to the Consolidated Financial Statements

 

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

 

  

Activity

Equity interest

2015

2014

March 31

December 31

March 31

Financial Sector – Brazil

 

 

 

 

Alvorada Cartões, Crédito, Financiamento e Investimento S.A. (1)

Banking

-

-

100.00%

Banco Alvorada S.A.

Banking

99.99%

99.99%

99.99%

Banco Bradesco Financiamentos S.A.

Banking

100.00%

100.00%

100.00%

Banco Bankpar S.A. (2)

Banking

-

-

100.00%

Banco Bradesco BBI S.A. (3)

Investment bank

99.80%

99.80%

98.35%

Banco Boavista Interatlântico S.A.

Banking

100.00%

100.00%

100.00%

Banco CBSS S.A.

Banking

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.

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. (4) (5)

Services

30.06%

28.65%

28.65%

Cia. Brasileira de Soluções e Serviços - Alelo (4)

Services

50.01%

50.01%

50.01%

Tempo Serviços Ltda.

Services

100.00%

100.00%

100.00%

Financial Sector – Overseas

 

 

 

 

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 (6)

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 Sector

 

 

 

 

Bradesco Argentina de Seguros S.A.

Insurance

99.92%

99.92%

99.92%

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

50.01%

50.01%

50.01%

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. (7)

Information technology

-

-

100.00%

União Participações Ltda.

Holding

100.00%

100.00%

100.00%

(1)  Company merged into Banco Bradesco BERJ S.A. in April 2014;

(2)  Company merged into Banco Bradesco Cartões S.A. in June 2014;

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

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

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

(6)  The special purpose entity International Diversified Payment Rights Company is being consolidated. The company is part of a structure set up for the securitization of future flow of payment orders received overseas (Note 16d); and

(7)  Company divested in December 2014.

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 loss are translated into Brazilian reais using the appropriate currency exchange rate to comply with accounting practices adopted in Brazil. Foreign currency translation incomes and losses arising are recognized in the period’s income statement in the lines “Derivative Financial Instruments” and “Borrowing and On-lending”.

 

b)   Income and Expense Recognition

 

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

 

Fixed rate 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 using the compounding method, except when they relate to discounted notes or to foreign transactions, which are calculated using the straight-line method.

 

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

 

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

 

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

 

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

 

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

 

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

 

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

 

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

 

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

 

Income from capitalization bonds is recognized in the month it is received. Technical reserves are recorded when the respective revenues are recognized.

 

118             Economic and Financial Analysis Report – March 2015


 
 

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

 

Notes to the Consolidated Financial Statements

 

Income from expired capitalization bonds is recognized after the statute of limitation, as per Article 206 of the Brazilian Civil Code. The expenses for placement of capitalization bonds, classified as “Acquisition Costs”, are recognized as incurred.

 

c)   Cash and cash equivalents

 

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

 

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

 

d)   Interbank investments

 

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

 

The breakdown, terms and proceeds relating to interbank investments are presented in Note 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 fair value with movements recognized in the Income Statement for the period;

 

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

 

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

 

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

 

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

 

f)    Derivative financial instruments (assets and liabilities)

 

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

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

                  

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

 

Bradesco     119


 
 

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

 

Notes to the Consolidated Financial Statements

 

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

 

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

 

A breakdown of amounts included as derivative financial instruments, in the balance sheet and off-balance-sheet accounts, is disclosed in Note 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 by risk level, based on: (i) the parameters established by CMN Resolution No. 2.682/99, which requires risk ratings to have nine levels, from “AA” (minimum risk) to “H” (maximum risk); and (ii) Management’s assessment of the risk level. This assessment, which is carried out regularly, considers current economic conditions and past experience with loan losses, as well as specific and general risks relating to operations, debtors and guarantors. Moreover, the days-past-due is also considered to rate customer risk as per CMN Resolution No. 2.682/99, as follows:

 

Past-due period (1)

Customer rating

·  from 15 to 30 days

B

·  from 31 to 60 days

C

·  from 61 to 90 days

D

·  from 91 to 120 days

E

·  from 121 to 150 days

F

·  from 151 to 180 days

G

·  more than 180 days

H

(1)  For transactions with terms of more than 36 months, past-due periods are doubled, as permitted by CMN Resolution No. 2.682/99.

 

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

 

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

 

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

 

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

 

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

 

120             Economic and Financial Analysis Report – March 2015


 
 

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

 

Notes to the Consolidated Financial Statements

 

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

 

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

 

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

 

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

 

Changes in the criteria to recognize revenue, costs and expenses included in the net income for the period, enacted by Law No. 11.638/07 and subsequent amendments were made fiscally by the new regime of the taxation in force instituted by Law No. 12.973/14.

 

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

 

i)    Prepaid expenses

 

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

 

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

 

In the case of the remuneration paid to the banking correspondents related to the credit operations originated in 2015, Bradesco opted to activate 2/3 of the value of these compensations, according to the faculty provisioned in Bacen Circular No. 3.738/14.

 

Prepaid expenses are shown in detail in Note 12b.

 

j)    Investments

 

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

 

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

 

Subsidiaries and jointly controlled entities are consolidated - the composition of the main companies can be found in Note 2. The composition of unconsolidated companies, as well as other investments, can be found in Note 13.

 

Bradesco     121


 
 

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

 

Notes to the Consolidated Financial Statements

 

k)   Premises and equipment

 

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

 

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

 

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

 

l)    Intangible assets

 

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

 

Intangible assets comprise:

 

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

 

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

 

Goodwill and other intangible assets and the movement on these balances by class, are presented 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 the significant or extended decline in an asset value.

 

An impairment loss of a financial or non-financial asset is recognized in the profit or loss for the period if the book value of an asset or cash-generating unit exceeds its recoverable value.

 

Impairment losses are presented in Note 8d(10).

 

n)   Securities sold under agreements to repurchase

 

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

 

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

 

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

 

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

 

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

122             Economic and Financial Analysis Report – March 2015


 
 

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

 

Notes to the Consolidated Financial Statements

 

 

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

 

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

 

-        The mathematical reserve for unvested benefits (PMBaC) relates to the individual health care plan portfolio and covers the risk related to the cover for the holder’s dependents for five years following the death of the holder. It is calculated using a 4.9% annual discount rate, the time holders are expected to remain in the plan up to their death, and the projected costs of the five-year-period cover, excluding payment of premiums;

 

-        The reserve for vested benefits (PMBC) relating to the individual health care plan portfolio comprises obligations under the terms of the contract for the provision of health care, to dependents whose policyholders are already deceased, and is based on the present value of estimated future expenses, as provided for in ANS Normative Resolution No. 75/04, discounted using an annual discount rate of 4.9%;

 

-        For health insurance, the reserve for claims ‘incurred but not reported’ (IBNR) is calculated on an actuarial basis to quantify the number of claims that have occurred but have not been reported to policyholders/beneficiaries. The methodology uses the historical behavior observed in the last 12 months to project future payments for claims related to events that took place prior to the calculation date. The IBNR reserve is calculated by deducting the total reserves for unsettled claims (PSL) from this projected value;

 

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

 

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

 

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

 

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

 

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

 

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

Bradesco     123


 
 

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

 

Notes to the Consolidated Financial Statements

 

 

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

 

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

 

-        Other reserves are recorded for the individual health portfolio to address the differences between the expected present value of future indemnities and related expenses and the expected present value of future premiums, using an annual discount rate of 4.9%.

 

·       Pension plans and life insurance with survival coverage:

 

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

 

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

 

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

 

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

 

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

 

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

 

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

 

124             Economic and Financial Analysis Report – March 2015


 
 

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

 

Notes to the Consolidated Financial Statements

 

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

 

-        The reserve for 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 participation clause;

 

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

 

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

 

·       Capitalization bonds:

 

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

 

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

 

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

 

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

 

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

 

Technical reserves shown by account, product and segment, as well as amounts and details of plan assets covering these technical reserves, 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 No. 3.823/09 and CVM Resolution No. 594/09:

 

·       Contingent assets: these are not recognized in the financial statements, except to the extent that there are real guarantees or favorable judicial decisions, to which no further appeals are applicable, 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, it requires a probable outflow of funds to settle the obligation and when the amount can be reliably measured;

Bradesco     125


 
 

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

 

Notes to the Consolidated Financial Statements

 

 

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

 

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

 

Details on lawsuits, as well as segregation and changes in amounts recorded, by type, are presented in Note 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 inflation and exchange variations (on a daily prorated basis), less provision for losses, when deemed appropriate. Liabilities include known or measurable amounts, including related charges and inflation and exchange variations (on a daily prorated basis).

 

s)   Subsequent events

 

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

 

They comprise the following:

 

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

 

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

 

Subsequent events, if any, are described in Note 35.

 

4)     COMPARATIVE AMOUNTS

 

Reclassifications

 

There were no reclassifications or other relevant information for previous periods that affect the comparability of the consolidated financial statements for the period ended March 31, 2015.

 

 

126             Economic and Financial Analysis Report – March 2015


 
 

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

 

Notes to the Consolidated Financial Statements

 

5)     STATEMENT OF FINANCIAL POSITION AND ADJUSTED INCOME STATEMENT 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

Overseas

Brazil

Overseas

Assets

 

 

 

 

 

 

 

Current and long-term assets

770,834,425

128,189,946

182,382,569

3,397

2,161,956

(68,138,518)

1,015,433,775

Funds available

11,617,835

2,761,631

189,877

1,005

123,097

(1,010,723)

13,682,722

Interbank investments

194,194,681

1,550,960

-

-

-

-

195,745,641

Securities and derivative financial instruments

158,651,595

16,573,002

170,202,006

1,944

1,401,722

(2,400,460)

344,429,809

Interbank and interdepartmental accounts

48,464,088

-

-

-

-

-

48,464,088

Loan and leasing

260,632,121

105,307,353

-

-

-

(63,584,077)

302,355,397

Other receivables and assets

97,274,105

1,997,000

11,990,686

448

637,137

(1,143,258)

110,756,118

Permanent assets

84,994,494

50,981

4,090,956

194

1,029,340

(70,785,288)

19,380,677

Investments

70,941,685

-

1,297,657

185

181,651

(70,785,288)

1,635,890

Premises and equipment

3,699,067

20,183

1,204,439

9

28,694

-

4,952,392

Intangible assets

10,353,742

30,798

1,588,860

-

818,995

-

12,792,395

Total on March 31, 2015

855,828,919

128,240,927

186,473,525

3,591

3,191,296

(138,923,806)

1,034,814,452

Total on December 31, 2014

858,378,742

108,834,188

181,861,644

3,152

2,843,052

(119,880,827)

1,032,039,951

Total on March 31, 2014

762,482,404

97,476,143

162,282,709

2,667

2,861,315

(102,876,485)

922,228,753

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

Current and long-term liabilities

767,006,204

83,873,768

165,213,082

1,324

1,109,138

(68,138,518)

949,064,998

Deposits

174,213,699

38,544,500

-

-

-

(1,055,713)

211,702,486

Securities sold under agreements to repurchase

296,668,854

7,731,063

-

-

-

(660,139)

303,739,778

Funds from issuance of securities

81,961,920

8,075,731

-

-

-

(1,790,361)

88,247,290

Interbank and interdepartmental accounts

4,247,393

-

-

-

-

-

4,247,393

Borrowing and on-lending

109,386,054

16,573,189

-

-

-

(63,590,359)

62,368,884

Derivative financial instruments

4,351,896

1,359,106

-

-

-

-

5,711,002

Technical reserves from insurance, pension plans and capitalization bonds

-

-

157,293,734

1,023

-

-

157,294,757

Other liabilities:

 

 

 

 

 

 

 

- Subordinated debts

26,896,787

11,092,839

-

-

-

-

37,989,626

- Other

69,279,601

497,340

7,919,348

301

1,109,138

(1,041,946)

77,763,782

Deferred income

290,292

-

22,146

-

-

-

312,438

Non-controlling interests in subsidiaries

4,594,947

44,367,159

21,238,297

2,267

2,082,158

(70,785,288)

1,499,540

Shareholders’ equity

83,937,476

-

-

-

-

-

83,937,476

Total on March 31, 2015

855,828,919

128,240,927

186,473,525

3,591

3,191,296

(138,923,806)

1,034,814,452

Total on December 31, 2014

858,378,742

108,834,188

181,861,644

3,152

2,843,052

(119,880,827)

1,032,039,951

Total on March 31, 2014

762,482,404

97,476,143

162,282,709

2,667

2,861,315

(102,876,485)

922,228,753

 

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

Overseas

Brazil

Overseas

Revenues from financial intermediation

28,595,839

375,797

4,936,524

-

40,781

(261,199)

33,687,742

Expenses from financial intermediation

24,287,417

649,514

3,584,192

-

-

(261,206)

28,259,917

Gross income from financial intermediation

4,308,422

(273,717)

1,352,332

-

40,781

7

5,427,825

Other operating income/expenses

(4,618,910)

(75,425)

702,970

(125)

8,721

(7)

(3,982,776)

Operating income

(310,488)

(349,142)

2,055,302

(125)

49,502

-

1,445,049

Non-operating income

(38,338)

2,698

457

-

(438)

-

(35,621)

Income before taxes and non-controlling interest

(348,826)

(346,444)

2,055,759

(125)

49,064

-

1,409,428

Income tax and social contribution

3,633,540

(8,379)

(744,693)

(2)

(13,556)

-

2,866,910

Non-controlling interests in subsidiaries

(3,930)

-

(28,400)

-

(22)

-

(32,352)

Net income for the 1st quarter of 2015

3,280,784

(354,823)

1,282,666

(127)

35,486

-

4,243,986

Net income for the 4th quarter of 2014

2,231,682

472,107

1,235,234

212

54,047

-

3,993,282

Net income for the 1st quarter of 2014

2,149,560

192,886

1,040,351

(89)

60,468

-

3,443,176

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

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

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

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

 

6)     CASH AND CASH EQUIVALENTS

 

 

R$ thousand

2015

2014

March 31

December 31

March 31

Cash and due from banks in domestic currency

10,548,692

10,940,389

7,249,718

Cash and due from banks in foreign currency

3,133,901

3,705,116

4,860,251

Investments in gold

129

106

98

Total cash and due from banks

13,682,722

14,645,611

12,110,067

Interbank investments (1)

187,732,872

190,166,087

112,799,928

Total cash and cash equivalents

201,415,594

204,811,698

124,909,995

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

 

128             Economic and Financial Analysis Report – March 2015


 
 

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

2015

2014

 

1 to 30 days

31 to 180 days

181 to 360 days

More than 360 days

March 31

December 31

March 31

Securities purchased under agreements to resell:

 

 

 

 

 

 

 

Own portfolio position

1,839,601

-

-

-

1,839,601

4,468,303

2,381,044

● National treasury notes

395,800

-

-

-

395,800

-

375,535

● National treasury bills

1,409,908

-

-

-

1,409,908

4,402,034

1,969,854

● Other

33,893

-

-

-

33,893

66,269

35,655

Funded position

184,792,657

1,502,441

-

-

186,295,098

188,850,745

112,825,954

● Financial treasury bills

87,119

-

-

-

87,119

22,250,866

114,606

● National treasury notes

161,499,092

1,502,441

-

-

163,001,533

110,926,919

82,300,503

● National treasury bills

23,206,446

-

-

-

23,206,446

55,672,960

30,410,845

Short position

559,847

-

-

-

559,847

860,064

534,457

● National treasury bills

559,847

-

-

-

559,847

860,064

534,457

Subtotal

187,192,105

1,502,441

-

-

188,694,546

194,179,112

115,741,455

Interest-earning deposits in other banks:

 

 

 

 

 

 

 

● Interest-earning deposits in other banks

3,089,431

1,356,187

1,906,119

726,960

7,078,697

8,261,334

11,312,472

● Provision for losses

(11,603)

(14,776)

(1,223)

-

(27,602)

(28,390)

(39,906)

Subtotal

3,077,828

1,341,411

1,904,896

726,960

7,051,095

8,232,944

11,272,566

Total on March 31, 2015

190,269,933

2,843,852

1,904,896

726,960

195,745,641

 

 

%

97.2

1.4

1.0

0.4

100.0

 

 

Total on December 31, 2014

195,992,777

4,437,072

1,209,413

772,794

 

202,412,056

 

%

96.8

2.2

0.6

0.4

 

100.0

 

Total on March 31, 2014

118,351,059

5,257,676

2,711,411

693,875

 

 

127,014,021

%

93.2

4.1

2.1

0.6

 

 

100.0

 

b)   Income from interbank investments

 

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

 

  

R$ thousand

2015

2014

 

1st Quarter

4th Quarter

1st Quarter

Income from investments in purchase and sale commitments:

 

 

 

Own portfolio position

66,869

76,923

79,367

Funded position

5,220,869

5,247,691

2,715,544

Short position

79,736

100,220

120,712

Subtotal

5,367,474

5,424,834

2,915,623

Income from interest-earning deposits in other banks

130,055

130,103

128,668

Total (Note 8h)

5,497,529

5,554,937

3,044,291

 

 

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

2015

2014

Financial

Insurance/

Capitalization bonds

Pension plans

Other Activities

March 31

%

December 31

%

March 31

%

Trading securities

32,590,281

3,304,963

73,576,215

548,898

110,020,357

39.9

79,666,180

33.2

110,774,207

43.4

- Government securities

11,699,827

597,874

314,947

417,629

13,030,277

4.7

21,213,622

8.9

35,301,647

13.9

- Corporate securities

14,608,144

2,707,089

128,109

131,269

17,574,611

6.4

17,547,552

7.3

26,051,935

10.2

- Derivative financial instruments (1) (8)

6,282,310

-

-

-

6,282,310

2.3

4,561,848

1.9

4,372,957

1.7

- PGBL/VGBL restricted bonds

-

-

73,133,159

-

73,133,159

26.5

36,343,158

15.1

45,047,668

17.6

Available-for-sale securities (4)

118,342,744

11,881,023

9,601,786

102,196

139,927,749

50.8

135,381,459

56.4

121,094,631

47.4

- Government securities

62,391,902

10,464,846

8,170,897

27

81,027,672

29.4

76,189,128

31.7

75,121,878

29.4

- Corporate securities

55,950,842

1,416,177

1,430,889

102,169

58,900,077

21.4

59,192,331

24.7

45,972,753

18.0

Held-to-maturity securities (4)

39,061

4,335,164

21,230,523

-

25,604,748

9.3

25,071,032

10.4

23,528,116

9.2

- Government securities

39,061

4,335,164

21,230,523

-

25,604,748

9.3

25,071,032

10.4

23,528,116

9.2

Subtotal

150,972,086

19,521,150

104,408,524

651,094

275,552,854

100.0

240,118,671

100.0

255,396,954

100.0

Purchase and sale commitments (2)

22,503,155

6,241,713

39,959,284

172,803

68,876,955

 

106,239,295

 

66,573,426

 

Grand total

173,475,241

25,762,863

144,367,808

823,897

344,429,809

 

346,357,966

 

321,970,380

 

 

 

 

 

 

 

 

 

 

 

 

- Government securities

74,130,790

15,397,884

29,716,367

417,656

119,662,697

43.5

122,473,782

51.0

133,951,641

52.5

- Corporate securities

76,841,296

4,123,266

1,558,998

233,438

82,756,998

30.0

81,301,731

33.9

76,397,645

29.9

- PGBL/VGBL restricted bonds

-

-

73,133,159

-

73,133,159

26.5

36,343,158

15.1

45,047,668

17.6

Subtotal

150,972,086

19,521,150

104,408,524

651,094

275,552,854

100.0

240,118,671

100.0

255,396,954

100.0

Purchase and sale commitments (2)

22,503,155

6,241,713

39,959,284

172,803

68,876,955

 

106,239,295

 

66,573,426

 

Grand total

173,475,241

25,762,863

144,367,808

823,897

344,429,809

 

346,357,966

 

321,970,380

 

 

130             Economic and Financial Analysis Report – March 2015


 
 

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

2015

2014

March 31

December 31

March 31

1 to 30 days

31 to 180 days

181 to 360 days

More than 360 days

Fair/book value

(5) (6) (7)

Original amortized cost

Mark-to-market

Fair/book value

(5) (6) (7)

Mark-to-market

Fair/book value

(5) (6) (7)

Mark-to-market

Government securities

2,647,798

4,958,778

19,793,598

92,262,523

119,662,697

121,046,138

(1,383,441)

122,473,782

(803,823)

133,951,641

(1,906,165)

Financial treasury bills

29,820

1,773,190

315,845

5,234,047

7,352,902

7,352,467

435

6,869,426

(539)

11,942,762

4,161

National treasury bills

2,568,841

4,606

18,133,360

4,617,081

25,323,888

25,981,175

(657,287)

25,115,557

(768,668)

28,101,159

(1,055,663)

National treasury notes

4,827

3,101,399

-

81,240,420

84,346,646

85,045,212

(698,566)

89,627,191

(45,809)

93,558,686

(889,744)

Brazilian foreign debt notes

16,084

-

-

1,113,758

1,129,842

1,161,445

(31,603)

719,335

(13,735)

264,992

12,024

Privatization rights

-

-

-

56,524

56,524

46,637

9,887

58,928

10,144

63,052

10,899

Other

28,226

79,583

1,344,393

693

1,452,895

1,459,202

(6,307)

83,345

14,784

20,990

12,158

Private securities

16,337,665

4,654,272

1,896,252

59,868,809

82,756,998

87,565,966

(4,808,968)

81,301,731

288,194

76,397,645

26,079

Bank deposit certificates

123,415

581,424

8,641

63,524

777,004

777,004

-

802,593

-

1,004,165

-

Shares

4,313,932

-

-

-

4,313,932

4,185,652

128,280

4,666,126

241,357

5,702,062

300,144

Debentures (9)

107,439

1,836,139

335,407

31,529,366

33,808,351

33,113,323

695,028

32,992,675

(144,803)

33,638,779

(123,748)

Promissory notes

402,414

31,538

125,803

-

559,755

556,120

3,635

637,495

(6,025)

745,968

(3,743)

Foreign corporate securities

180,499

-

370,815

11,652,322

12,203,636

13,110,024

(906,388)

11,415,734

(617,985)

8,856,829

(42,974)

Derivative financial instruments (1) (8)

5,436,115

446,651

287,834

111,710

6,282,310

10,644,222

(4,361,912)

4,561,848

955,792

4,372,957

279,363

Other

5,773,851

1,758,520

767,752

16,511,887

24,812,010

25,179,621

(367,611)

26,225,260

(140,142)

22,076,885

(382,963)

PGBL/VGBL restricted bonds

4,007,193

3,060,704

4,003,325

62,061,937

73,133,159

73,133,159

-

36,343,158

-

45,047,668

-

Subtotal

22,992,656

12,673,754

25,693,175

214,193,269

275,552,854

281,745,263

(6,192,409)

240,118,671

(515,629)

255,396,954

(1,880,086)

Purchase and sale commitments (2)

68,876,955

-

-

-

68,876,955

68,876,955

-

106,239,295

-

66,573,426

-

Hedge - cash flow (Note 8g)

-

-

-

-

-

-

308,820

-

311,683

-

269,156

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

-

-

-

-

-

-

320,023

-

351,824

-

443,371

Grand total

91,869,611

12,673,754

25,693,175

214,193,269

344,429,809

350,622,218

(5,563,566)

346,357,966

147,878

321,970,380

(1,167,559)

                                                                                                                                                                                                                                                

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

2015

2014

March 31

December 31

March 31

1 to 30 days

31 to 180 days

181 to 360 days

More than 360 days

Fair/book value

(5) (6) (7)

Original amortized cost

Mark-to-market

Fair/book value

(5) (6) (7)

Mark-to-market

Fair/book value

(5) (6) (7)

Mark-to-market

- Financial (5)

10,829,590

4,574,751

1,791,952

15,393,988

32,590,281

36,800,767

(4,210,486)

39,367,808

963,056

60,885,211

274,591

National treasury bills

2,069,079

4,606

93,029

336,623

2,503,337

2,506,875

(3,538)

3,183,922

(6,119)

8,319,114

(11,211)

Financial treasury bills

24,803

1,544,081

270,171

3,992,251

5,831,306

5,831,527

(221)

5,503,417

(356)

9,962,498

3,919

Bank deposit certificates

3,205

577,461

5,232

26,954

612,852

612,852

-

668,676

-

682,302

-

Derivative financial instruments (1) (8)

5,436,115

446,651

287,834

111,710

6,282,310

10,644,222

(4,361,912)

4,561,848

955,792

4,372,957

279,363

Debentures

87,386

208,285

283,753

3,577,999

4,157,423

4,135,210

22,213

4,097,124

(62,625)

12,735,928

(71,418)

Promissory notes

-

122

-

-

122

122

-

246

-

223,016

(958)

National treasury notes

4,827

63,922

-

2,404,549

2,473,298

2,298,603

174,695

11,081,094

111,625

15,347,683

83,095

Other

3,204,175

1,729,623

851,933

4,943,902

10,729,633

10,771,356

(41,723)

10,271,481

(35,261)

9,241,713

(8,199)

- Insurance companies and capitalization bonds

1,356,318

253,421

189,176

1,506,048

3,304,963

3,304,585

378

3,300,539

2,291

3,992,001

1,827

Financial treasury bills

-

149,186

-

448,688

597,874

597,874

-

538,396

-

1,104,815

-

Bank deposit certificates

1,936

-

-

18,637

20,573

20,573

-

19,992

-

130,434

-

Debentures

-

-

-

125,273

125,273

125,273

-

123,421

-

132,698

-

Other

1,354,382

104,235

189,176

913,450

2,561,243

2,560,865

378

2,618,730

2,291

2,624,054

1,827

- Pension plans

4,061,925

3,065,631

4,003,325

62,445,334

73,576,215

73,576,215

-

36,486,166

-

45,192,882

-

PGBL/VGBL restricted bonds

4,007,193

3,060,704

4,003,325

62,061,937

73,133,159

73,133,159

-

36,343,158

-

45,047,668

-

Other

54,732

4,927

-

383,397

443,056

443,056

-

143,008

-

145,214

-

- Other activities

40,841

159,202

56,979

291,876

548,898

548,898

-

511,667

-

704,113

-

Financial treasury bills

-

33,900

43,301

219,487

296,688

296,688

-

252,687

-

445,867

-

Bank deposit certificates

31,758

3,962

32

-

35,752

35,752

-

33

-

20,376

-

National treasury bills

-

-

936

504

1,440

1,440

-

15,491

-

25,043

-

Debentures

6,553

-

-

23,054

29,607

29,607

-

30,092

-

52,900

-

Other

2,530

121,340

12,710

48,831

185,411

185,411

-

213,364

-

159,927

-

Subtotal

16,288,674

8,053,005

6,041,432

79,637,246

110,020,357

114,230,465

(4,210,108)

79,666,180

965,347

110,774,207

276,418

 

132             Economic and Financial Analysis Report – March 2015


 
 

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

 

Notes to the Consolidated Financial Statements

 

Securities (3)

R$ thousand

2015

2014

March 31

December 31

March 31

1 to 30 days

31 to 180 days

181 to 360 days

More than 360 days

Fair/book value

(5) (6) (7)

Original amortized cost

Mark-to-market

Fair/book value

(5) (6) (7)

Mark-to-market

Fair/book value

(5) (6) (7)

Mark-to-market

Purchase and sale commitments (2)

68,769,535

-

-

-

68,769,535

68,769,535

-

105,999,447

-

66,405,750

-

Financial/other

22,675,958

-

-

-

22,675,958

22,675,958

-

25,904,337

-

10,968,541

-

Insurance companies and capitalization bonds

6,146,115

-

-

-

6,146,115

6,146,115

-

6,346,494

-

3,433,133

-

Pension plans

39,947,462

-

-

-

39,947,462

39,947,462

-

73,748,616

-

52,004,076

-

- PGBL/VGBL

37,468,068

-

-

-

37,468,068

37,468,068

-

71,551,221

-

49,282,052

-

- Funds

2,479,394

-

-

-

2,479,394

2,479,394

-

2,197,395

-

2,722,024

-

Grand total

85,058,209

8,053,005

6,041,432

79,637,246

178,789,892

183,000,000

(4,210,108)

185,665,627

965,347

177,179,957

276,418

Derivative financial instruments (liabilities) (8)

(4,935,383)

(399,782)

(197,342)

(178,495)

(5,711,002)

(5,282,532)

(428,470)

(3,281,863)

(441,653)

(3,893,863)

(155,967)

 

Bradesco     133      


 
 

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

 

Notes to the Consolidated Financial Statements

 

II)   Available-for-sale securities

 

Securities (3) (10)

R$ thousand

2015

2014

March 31

December 31

March 31

1 to 30 days

31 to 180 days

181 to 360 days

More than 360 days

Fair/book value

(5) (6) (7)

Original amortized cost

Mark-to-market

Fair/book value

(5) (6) (7)

Mark-to-market

Fair/book value

(5) (6) (7)

Mark-to-market

- Financial

3,897,980

3,985,993

18,844,498

91,614,273

118,342,744

120,098,385

(1,755,641)

114,569,422

(1,604,945)

101,808,234

(1,453,894)

National treasury bills

499,763

-

17,232,279

1,983,076

19,715,118

20,355,038

(639,920)

19,694,577

(758,703)

19,744,405

(1,044,452)

Brazilian foreign debt notes

3,611

-

-

289,599

293,210

312,956

(19,746)

261,900

(10,801)

228,335

12,024

Foreign corporate securities

170,831

-

83,341

10,982,782

11,236,954

12,132,433

(895,479)

11,044,527

(606,555)

8,856,250

(42,970)

National treasury notes

-

2,324,357

-

38,091,208

40,415,565

40,906,593

(491,028)

37,774,426

(72,105)

38,481,837

(330,516)

Financial treasury bills

5,013

-

2,372

545,528

552,913

552,254

659

500,667

(308)

348,682

198

Bank deposit certificates

60,180

-

3,378

17,933

81,491

81,491

-

87,888

-

143,356

-

Debentures (9)

-

1,627,854

51,534

27,665,271

29,344,659

28,697,177

647,482

28,593,173

(108,928)

20,518,175

(80,932)

Shares

1,583,894

-

-

-

1,583,894

1,605,399

(21,505)

1,701,725

50,792

2,730,646

347,421

Other

1,574,688

33,782

1,471,594

12,038,876

15,118,940

15,455,044

(336,104)

14,910,539

(98,337)

10,756,548

(314,667)

- Insurance companies and capitalization bonds (4)

1,372,756

329,339

807,126

9,371,802

11,881,023

12,484,833

(603,810)

11,234,412

(414,424)

10,001,678

(914,947)

National treasury notes

-

328,519

-

7,326,053

7,654,572

8,420,501

(765,929)

7,583,700

(634,484)

8,340,967

(816,540)

Shares

1,355,422

-

-

-

1,355,422

1,189,645

165,777

1,365,755

212,839

1,566,712

(91,455)

National treasury bills

-

-

807,116

1,988,405

2,795,521

2,809,349

(13,828)

2,209,652

(3,846)

-

-

Other

17,334

820

10

57,344

75,508

65,338

10,170

75,305

11,067

93,999

(6,952)

- Pension plans (4)

1,332,368

40,276

-

8,229,142

9,601,786

9,229,869

371,917

9,482,323

533,627

9,194,508

207,487

Shares

1,323,053

-

-

-

1,323,053

1,344,278

(21,225)

1,296,157

(26,415)

1,179,048

26,114

National treasury notes

-

-

-

8,118,025

8,118,025

7,734,331

383,694

8,022,431

549,154

7,828,166

174,216

Other

9,315

40,276

-

111,117

160,708

151,260

9,448

163,735

10,888

187,294

7,157

- Other activities

100,878

-

119

1,199

102,196

96,963

5,233

95,302

4,765

90,211

4,850

Bank deposit certificates

26,336

-

-

-

26,336

26,336

-

26,006

-

27,697

-

Other

74,542

-

119

1,199

75,860

70,627

5,233

69,296

4,765

62,514

4,850

Subtotal

6,703,982

4,355,608

19,651,743

109,216,416

139,927,749

141,910,050

(1,982,301)

135,381,459

(1,480,977)

121,094,631

(2,156,504)

 

134             Economic and Financial Analysis Report – March 2015


 
 

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

 

Notes to the Consolidated Financial Statements

 

 

Securities (3) (10)

R$ thousand

2015

2014

March 31

December 31

March 31

1 to 30 days

31 to 180 days

181 to 360 days

More than 360 days

Fair/book value

(5) (6) (7)

Original amortized cost

Mark-to-market

Fair/book value

(5) (6) (7)

Mark-to-market

Fair/book value

(5) (6) (7)

Mark-to-market

Purchase and sale commitments (2)

22,685

-

-

-

22,685

22,685

-

117,947

-

58,574

-

Insurance companies and capitalization bonds

19,102

-

-

-

19,102

19,102

-

30,370

-

44,871

-

Pension plans

3,583

-

-

-

3,583

3,583

-

87,577

-

13,703

-

Subtotal

6,726,667

4,355,608

19,651,743

109,216,416

139,950,434

141,932,735

(1,982,301)

135,499,406

(1,480,977)

121,153,205

(2,156,504)

Hedge - cash flow (Note 8g)

-

-

-

-

-

-

308,820

-

311,683

-

269,156

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

-

-

-

-

-

-

320,023

-

351,824

-

443,371

Grand total

6,726,667

4,355,608

19,651,743

109,216,416

139,950,434

141,932,735

(1,353,458)

135,499,406

(817,470)

121,153,205

(1,443,977)

 

III)   Held-to-maturity securities

 

Securities (3)

R$ thousand

2015

2014

March 31

December 31

March 31

1 to 30 days

31 to 180 days

181 to 360 days

More than 360 days

Original amortized cost (6) (7)

Original amortized cost (6) (7)

Original amortized cost (6) (7)

Financial

-

-

-

39,061

39,061

38,874

36,657

Brazilian foreign debt notes

-

-

-

39,061

39,061

38,874

36,657

Insurance companies and capitalization bonds

-

-

-

4,335,164

4,335,164

4,249,491

4,017,513

National treasury notes

-

-

-

4,335,164

4,335,164

4,249,491

4,017,513

Pension plans

-

265,141

-

20,965,382

21,230,523

20,782,667

19,473,946

National treasury notes

-

265,141

-

20,965,382

21,230,523

20,782,667

19,473,946

Subtotal

-

265,141

-

25,339,607

25,604,748

25,071,032

23,528,116

Purchase and sale commitments (2)

84,735

-

-

-

84,735

121,901

109,102

Insurance companies and capitalization bonds

76,496

-

-

-

76,496

2,686

68,676

Pension plans

8,239

-

-

-

8,239

119,215

40,426

Grand total (4)

84,735

265,141

-

25,339,607

25,689,483

25,192,933

23,637,218

 

 

Bradesco     135      


 
 

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

2015

2014

1 to 30 days

31 to 180 days

181 to 360 days

More than 360 days

Total on March 31

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

Total on December 31

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

Total on March 31

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

Own portfolio

84,289,841

9,206,341

17,389,863

161,478,414

272,364,459

270,882,616

236,041,913

Fixed income securities

79,975,909

9,206,341

17,389,863

161,478,414

268,050,527

266,216,490

230,339,851

● Financial treasury bills

29,820

1,145,080

304,705

3,598,361

5,077,966

4,574,515

4,447,730

● National treasury notes

4,827

713,353

-

40,887,213

41,605,393

43,061,600

41,533,689

● Brazilian foreign debt securities

16,084

-

-

1,113,758

1,129,842

719,335

264,992

● Bank deposit certificates

123,415

581,424

8,641

63,524

777,004

802,593

1,004,165

● National treasury bills

568,898

-

10,129,022

2,322,949

13,020,869

10,651,720

7,027,383

● Foreign corporate securities

45,250

-

370,815

3,388,726

3,804,791

3,894,786

7,977,571

● Debentures (9)

105,905

1,836,139

335,407

31,529,366

33,806,817

32,990,919

33,625,914

● Purchase and sale commitments (2)

68,876,955

-

-

-

68,876,955

106,239,295

66,573,426

● PGBL/VGBL restricted bonds

4,007,193

3,060,704

4,003,325

62,061,937

73,133,159

36,343,158

45,047,668

● Other

6,197,562

1,869,641

2,237,948

16,512,580

26,817,731

26,938,569

22,837,313

Equity securities

4,313,932

-

-

-

4,313,932

4,666,126

5,702,062

● Shares of listed companies (technical reserve)

1,633,005

-

-

-

1,633,005

1,604,294

1,495,226

● Shares of listed companies (other)

2,680,927

-

-

-

2,680,927

3,061,832

4,206,836

Restricted securities

2,143,655

3,020,762

7,740,825

52,539,253

65,444,495

70,583,667

81,248,082

Repurchase agreements

136,783

2,430,602

3,361,160

46,606,245

52,534,790

64,387,551

74,402,193

● National treasury bills

-

4,606

3,358,801

2,110,425

5,473,832

12,358,500

16,447,494

● Financial treasury bills

-

37,950

2,359

255,409

295,718

427,176

5,057,592

● National treasury notes

-

2,388,046

-

35,976,815

38,364,861

44,079,171

52,004,984

● Foreign corporate securities

135,249

-

-

8,263,596

8,398,845

7,520,948

879,258

● Debentures (9)

1,534

-

-

-

1,534

1,756

12,865

Brazilian Central Bank

1,999,943

-

2,938,192

1,029,859

5,967,994

19,764

2,694

● National treasury notes

-

-

-

1,029,859

1,029,859

-

2,694

● National treasury bills

1,999,943

-

2,938,192

-

4,938,135

19,764

-

Privatization rights

-

-

-

56,524

56,524

58,928

63,052

 

136             Economic and Financial Analysis Report – March 2015


 
 

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

 

Notes to the Consolidated Financial Statements

 

Securities

R$ thousand

2015

2014

1 to 30 days

31 to 180 days

181 to 360 days

More than 360 days

Total on March 31

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

Total on December 31

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

Total on March 31

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

Guarantees provided

6,929

590,160

1,441,473

4,846,625

6,885,187

6,117,424

6,780,143

● National treasury bills

-

-

1,432,692

119,815

1,552,507

1,755,738

4,318,854

● Financial treasury bills

-

590,160

8,781

1,380,277

1,979,218

1,867,735

2,437,440

● National treasury notes

-

-

-

3,346,533

3,346,533

2,486,420

-

● Other

6,929

-

-

-

6,929

7,531

23,849

Derivative financial instruments (1) (8)

5,436,115

446,651

287,834

111,710

6,282,310

4,561,848

4,372,957

Securities subject to unrestricted repurchase agreements

-

-

274,653

63,892

338,545

329,835

307,428

● National treasury bills

-

-

274,653

63,892

338,545

329,835

307,428

Grand total

91,869,611

12,673,754

25,693,175

214,193,269

344,429,809

346,357,966

321,970,380

%

26.7

3.7

7.4

62.2

100.0

100.0

100.0

(1)     Consistent with the criteria in Bacen Circular Letter No. 3.068/01 and due to the characteristics of the securities, we are classifying the derivative financial instruments, except those considered as cash flow hedges in the category Trading Securities;

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

(3)     The investment fund quotas are presented according to the instruments composing their portfolios and maintaining the classification used in the fund;

(4)     In compliance with Article 8 of Bacen Circular Letter No. 3.068/01, Bradesco declares that it has the financial capacity and intention to maintain held-to-maturity securities until their maturity dates. This financial capacity is demonstrated in Note 32a, which presents the maturity of asset and liability operations. In December 2013, the mark-to-market of securities reclassified from the “Available-for-Sale Securities” category to the “Held-to-Maturity Securities” category is maintained in Shareholders’ Equity, and is being transferred to the income statement over the remaining term of the securities, pursuant to Bacen Circular Letter No. 3.068/01;

(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 accounting in accordance with item (7), Fair value is higher than the original amortized cost by R$1,640,257 thousand (R$2,070,497 thousand on December 31, 2014 and R$1,184,811 thousand on March 31, 2014);

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

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

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

(10)   In the first quarter of 2014 and 2015, there were not impairment losses, related to “Equity Securities”, classified under “Available-for-sale securities” (R$616,683 thousand in the fourth quarter of 2014).

 

 

 

Bradesco     137      


 
 

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 range of derivatives, including interest rate swaps, currency swaps, futures and options. Bradesco’s risk management policy is based on the utilization of derivative financial instruments mainly to mitigate the risks from operations carried out by the Bank and its subsidiaries.

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

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

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

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

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

138             Economic and Financial Analysis Report – March 2015


 
 

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

2015

2014

March 31

December 31

March 31

Grand total amount

Net amount

Grand total amount

Net amount

Grand total amount

Net amount

Futures contracts

 

 

 

 

 

 

Purchase commitments:

93,393,638

 

74,047,979

 

53,172,445

 

- Interbank market

69,366,527

47,776,119

54,679,815

-

39,923,775

-

- Foreign currency

23,729,952

-

16,145,870

-

13,157,160

-

- Other

297,159

-

3,222,294

2,984,059

91,510

-

Sale commitments:

51,884,346

 

128,106,136

 

83,728,418

 

- Interbank market (1)

21,590,408

-

101,826,154

47,146,339

55,682,741

15,758,966

- Foreign currency (2)

29,972,922

6,242,970

26,041,747

9,895,877

27,887,625

14,730,465

- Other

321,016

23,857

238,235

-

158,052

66,542

 

 

 

   

 

 

Option contracts

 

 

   

 

 

Purchase commitments:

10,309,154

 

26,201,474

 

113,588,878

 

- Interbank market

9,251,981

-

23,572,355

-

107,447,000

-

- Foreign currency

1,050,312

-

2,190,621

479,247

5,318,145

-

- Other

6,861

-

438,498

314,801

823,733

297,317

Sale commitments:

24,810,225

 

32,429,075

 

124,656,009

 

- Interbank market

18,069,695

8,817,714

30,594,004

7,021,649

116,216,213

8,769,213

- Foreign currency

6,697,148

5,646,836

1,711,374

-

7,913,380

2,595,235

- Other

43,382

36,521

123,697

-

526,416

-

 

 

 

   

 

 

Forward contracts

 

 

   

 

 

Purchase commitments:

14,223,307

 

8,484,127

 

11,153,831

 

- Foreign currency

13,987,766

3,451,496

8,372,687

-

10,627,591

2,207,146

- Other

235,541

-

111,440

-

526,240

102,346

Sale commitments:

10,791,629

 

9,697,207

 

8,844,339

 

- Foreign currency

10,536,270

-

9,280,704

908,017

8,420,445

-

- Other

255,359

19,818

416,503

305,063

423,894

-

 

 

 

   

 

 

Swap contracts

 

 

   

 

 

Assets (long position):

78,862,295

 

54,224,000

 

54,981,579

 

- Interbank market

11,563,500

-

12,238,607

307,430

11,398,956

452,971

- Fixed rate

23,106,135

8,595,455

6,315,588

1,459,415

5,759,545

2,775,745

- Foreign currency

38,094,548

-

29,305,345

37,596

25,150,383

-

- IGPM

1,673,788

-

1,654,190

-

1,428,579

-

- Other

4,424,324

-

4,710,270

-

11,244,116

-

Liabilities (short position):

78,326,178

 

53,486,394

 

54,514,974

 

- Interbank market

11,633,982

70,482

11,931,177

-

10,945,985

-

- Fixed rate

14,510,680

-

4,856,173

-

2,983,800

-

- Foreign currency (2)

44,868,486

6,773,938

29,267,749

-

26,939,690

1,789,307

- IGPM

2,192,663

518,875

2,190,829

536,639

2,194,830

766,251

- Other

5,120,367

696,043

5,240,466

530,196

11,450,669

206,553

Derivatives include operations maturing in D+1.

(1)  Includes cash flow hedges to protect CDI-related funding, totaling R$20,674,324 thousand (R$21,107,308 thousand on December 31, 2014 and R$19,630,750 thousand on March 31, 2014) (Note 8g); and

(2)  Includes specific hedges to protect assets and liabilities, arising from foreign investments, totaling R$44,912,277 thousand (R$57,598,682 thousand on December 31, 2014 and R$28,375,218 thousand on March 31, 2014).

 

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 No. 3.263/05.

 

 

Bradesco     139      


 
 

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

 

Notes to the Consolidated Financial Statements

 

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

 

 

R$ thousand

2015

2014

March 31

December 31

March 31

Original amortized cost

Mark-to-market adjustment

Fair value

Original amortized cost

Mark-to-market adjustment

Fair value

Original amortized cost

Mark-to-market adjustment

Fair value

Adjustment receivables – swaps (1)

8,681,576

(4,436,530)

4,245,046

1,952,660

922,950

2,875,610

2,842,785

277,862

3,120,647

Receivable forward purchases

1,645,910

-

1,645,910

1,038,259

-

1,038,259

755,171

-

755,171

Receivable forward sales

56,258

-

56,258

320,431

-

320,431

403,170

-

403,170

Premiums on exercisable options

260,478

74,618

335,096

294,706

32,842

327,548

92,468

1,501

93,969

Total assets (A)

10,644,222

(4,361,912)

6,282,310

3,606,056

955,792

4,561,848

4,093,594

279,363

4,372,957

Adjustment payables - swaps

(3,346,670)

(362,259)

(3,708,929)

(1,697,878)

(440,124)

(2,138,002)

(2,453,263)

(200,778)

(2,654,041)

Payable forward purchases

(1,072,400)

-

(1,072,400)

(461,901)

-

(461,901)

(752,287)

-

(752,287)

Payable forward sales

(758,555)

-

(758,555)

(548,864)

-

(548,864)

(322,802)

-

(322,802)

Premiums on written options

(104,907)

(66,211)

(171,118)

(131,567)

(1,529)

(133,096)

(209,544)

44,811

(164,733)

Total liabilities (B)

(5,282,532)

(428,470)

(5,711,002)

(2,840,210)

(441,653)

(3,281,863)

(3,737,896)

(155,967)

(3,893,863)

 

 

 

 

     

 

 

 

Net Effect (A-B)

5,361,690

(4,790,382)

571,308

765,846

514,139

1,279,985

355,698

123,396

479,094

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

 

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

 

 

R$ thousand

2015

2014

1 to 90 days

91 to 180 days

181 to 360 days

More than 360 days

Total on

March 31

Total on December 31

Total on

March 31

Futures contracts (1)

42,349,771

21,840,519

65,127,209

15,960,485

145,277,984

202,154,115

136,900,863

Option contracts

24,934,835

4,093,998

477,735

5,612,811

35,119,379

58,630,549

238,244,887

Forward contracts

18,520,295

2,541,180

2,732,682

1,220,779

25,014,936

18,181,334

19,998,170

Swap contracts (1)

8,899,003

15,000,366

5,133,934

45,583,946

74,617,249

51,348,390

51,860,932

Total on March 31, 2015

94,703,904

43,476,063

73,471,560

68,378,021

280,029,548

 

 

Total on December 31, 2014

172,960,455

44,752,159

49,124,630

63,477,144

 

330,314,388

 

Total on March 31, 2014

69,384,342

242,160,798

56,958,455

78,501,257

 

 

447,004,852

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

140             Economic and Financial Analysis Report – March 2015


 
 

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

 

Notes to the Consolidated Financial Statements

 

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

 

 

 R$ thousand

2015

2014

March 31

December 31

March 31

Government securities

 

   

National treasury notes

3,692,070

2,736,940

-

Financial treasury bills

5,579

5,426

6,281

National treasury bills

-

50,002

3,271,471

Total

3,697,649

2,792,368

3,277,752

 

V)  Revenues and expenses, net

 

 

R$ thousand

2015

2014

1st quarter

4th quarter

1st quarter

Swap contracts (1)

129,763

49,721

(408,459)

Forward contracts

(691,480)

(64,936)

(153,911)

Option contracts

(764)

59,721

10,623

Futures contracts (1)

(2,403,528)

(1,245,672)

907,329

Foreign exchange variation of assets and liabilities overseas

1,884,612

644,586

(222,032)

Total (Note 8h)

(1,081,397)

(556,580)

133,550

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

 

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

 

 

 R$ thousand

2015

2014

March 31

December 31

March 31

CETIP (over-the-counter)

81,351,838

50,424,057

55,101,366

BM&FBOVESPA (stock exchange)

158,400,521

244,301,539

357,719,400

Overseas (over-the-counter) (1)

25,234,451

22,088,743

18,358,656

Overseas (stock exchange) (1)

15,042,738

13,500,049

15,825,430

Total

280,029,548

330,314,388

447,004,852

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

 

As of March 31, 2015, a total of 89.8% of counterparties are corporate entities and 10.2% are financial institutions.

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     141      


 
 

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

 

Notes to the Consolidated Financial Statements

 

On March 31, 2015, Bradesco had credit default swaps (CDS) with the following characteristics: (i) the amount of risk transferred under credit swaps whose underlying assets are “Brazilian government securities” is R$(1,326,900) thousand; and (ii) the risk received in credit swaps whose underlying assets are “derivative with companies” is R$16,040 thousand, amounting to a total net credit risk value of R$(1,310,860) thousand, with an effect on the calculation of required shareholders’ equity of R$(71,215) thousand.

 

Bradesco carries out operations involving credit derivatives to better manage its risk exposure and its assets. The contracts related to credit derivatives transactions described above are due in 2019. The mark-to-market of the protection rates that remunerates the counterparty that received the risk totaled R$(149) thousand. There were no credit events, as defined in the agreements, during the first quarter of 2015.

 

g)    Cash flow hedge

 

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

Bradesco has traded DI Future contracts 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

2015

2014

March 31

December 31

March 31

DI Future with maturity between 2015 and 2017

20,674,324

21,107,308

19,630,750

Funding indexed to CDI

20,908,816

19,969,423

19,788,753

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

308,820

311,683

269,156

Ineffective fair value recorded in profit or loss

3

19,374

140

(1)  The adjustment in shareholders’ equity is R$185,292 thousand, net of taxes (R$187,010 thousand on December 31, 2014 and R$161,494 thousand on March 31, 2014.).

 

The effectiveness of the hedge portfolio was assessed in accordance with Bacen Circular Letter No. 3.082/02.

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

 

 

R$ thousand

2015

2014

 

1st quarter

4th quarter

1st quarter

Fixed income securities

6,342,338

5,087,475

4,187,245

Interbank investments (Note 7b)

5,497,529

5,554,937

3,044,291

Equity securities

59,919

180,343

(164)

Subtotal

11,899,786

10,822,755

7,231,372

Income from insurance, pension plans and capitalization bonds (1)

4,935,661

3,649,960

3,263,448

Income from derivative financial instruments (Note 8e V)

(1,081,397)

(556,580)

133,550

Total

15,754,050

13,916,135

10,628,370

(1)  In the fourth quarter of 2014, it includes the write-offs for impairment of shares, to the sum of R$616,683 thousand.

 

142             Economic and Financial Analysis Report – March 2015

 

 
 

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

2015

2014

March 31

December 31

March 31

Reserve requirement – demand deposits

not remunerated

5,421,564

6,663,664

6,949,702

Reserve requirement – savings deposits

savings index

18,167,137

18,141,287

16,339,408

Reserve requirement – time deposits

Selic rate  

6,489,620

7,175,649

14,789,408

Additional reserve requirement

Selic rate

16,810,971

18,944,306

20,840,642

·  Savings deposits

 

9,083,568

9,070,643

8,169,704

·  Time deposits

 

7,727,403

9,873,663

12,670,938

Reserve requirement – SFH

TR + interest rate

630,020

622,135

597,829

Total (1)

 

47,519,312

51,547,041

59,516,989

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

 

b)   Revenue from reserve requirement

 

R$ thousand

2015

2014

1st quarter

4th Quarter

1st quarter

Reserve requirement – Bacen

983,539

986,458

1,073,825

Reserve requirement – SFH

5,171

8,704

8,250

Total

988,710

995,162

1,082,075

 

 

Bradesco     143      


 
 

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

2015

2014

Total on March 31

(A)

%

(6)

Total on December 31

(A)

%

(6)

Total on March 31

(A)

%

(6)

Discounted trade receivables and loans (1)

21,381,055

14,341,110

10,176,515

20,567,320

22,825,925

63,184,906

152,476,831

37.9

148,686,212

37.3

140,777,982

37.5

Financing

4,051,587

3,753,748

3,900,020

9,384,730

18,264,672

80,092,344

119,447,101

29.6

119,500,494

29.9

112,583,233

29.9

Agricultural and agribusiness loans

1,421,916

984,446

830,661

5,415,304

5,432,293

9,249,948

23,334,568

5.8

23,680,025

5.9

21,229,159

5.6

Subtotal

26,854,558

19,079,304

14,907,196

35,367,354

46,522,890

152,527,198

295,258,500

73.3

291,866,731

73.1

274,590,374

73.0

Leasing

199,645

177,796

170,692

475,059

783,952

1,874,361

3,681,505

0.9

3,978,911

1.0

4,766,236

1.3

Advances on foreign exchange contracts (2)

1,080,637

972,876

898,480

2,177,359

1,868,077

3,479

7,000,908

1.7

5,868,095

1.5

6,447,175

1.7

Subtotal

28,134,840

20,229,976

15,976,368

38,019,772

49,174,919

154,405,038

305,940,913

75.9

301,713,737

75.6

285,803,785

76.0

Other receivables (3)

6,896,535

4,779,575

1,690,930

3,368,370

2,835,581

1,166,811

20,737,802

5.1

22,404,715

5.6

19,811,018

5.3

Total loans

35,031,375

25,009,551

17,667,298

41,388,142

52,010,500

155,571,849

326,678,715

81.0

324,118,452

81.2

305,614,803

81.3

Sureties and guarantees (4)

3,527,962

895,274

1,541,083

4,171,783

11,377,533

52,049,208

73,562,843

18.2

72,069,547

18.0

67,517,631

17.9

Loan assignment (5)

-

-

-

-

-

-

-

-

-

-

18,536

-

Loan assignment - real estate receivables certificate

53,155

53,152

53,150

152,966

228,287

767,519

1,308,229

0.3

1,350,643

0.3

1,506,112

0.4

Co-obligation in rural loan assignment (4)

-

-

-

-

-

102,254

102,254

-

100,919

-

111,035

-

Loans available for import (4)

61,224

113,232

90,900

100,042

54,241

4,664

424,303

0.1

304,917

0.1

364,638

0.1

Confirmed exports loans (4)

14,078

599

1,265

936

40,481

20,000

77,359

-

31,466

-

80,227

-

Acquisition of credit card receivables

397,884

177,448

126,401

328,893

372,412

90,044

1,493,082

0.4

1,441,024

0.4

1,099,867

0.3

Grand total on March 31, 2015

39,085,678

26,249,256

19,480,097

46,142,762

64,083,454

208,605,538

403,646,785

100.0

 

 

 

 

Grand total on December 31, 2014

38,040,400

27,708,773

18,381,507

42,541,754

62,658,014

210,086,520

 

 

399,416,968

100.0

 

 

Grand total on March 31, 2014

36,744,557

25,537,505

17,566,272

41,985,432

54,617,824

199,861,259

 

 

 

 

376,312,849

100.0

 

144             Economic and Financial Analysis Report – March 2015

 

 
 

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

2015

2014

Total on

March 31

(B)

%

(6)

Total on December 31

(B)

%

(6)

Total on

March 31

(B)

%

(6)

Discounted trade receivables and loans (1)

2,695,144

1,191,887

1,268,343

2,010,979

2,829,340

9,995,693

88.5

8,034,352

87.4

7,589,263

87.2

Financing

235,438

182,031

103,483

212,983

135,930

869,865

7.7

805,388

8.8

840,441

9.6

Agricultural and agribusiness loans

26,416

35,126

9,592

58,286

28,790

158,210

1.4

147,206

1.6

95,434

1.1

Subtotal

2,956,998

1,409,044

1,381,418

2,282,248

2,994,060

11,023,768

97.6

8,986,946

97.8

8,525,138

97.9

Leasing

16,482

14,592

9,913

18,284

13,204

72,475

0.6

72,993

0.8

107,416

1.2

Advances on foreign exchange contracts (2)

9,994

7,676

15,358

1,972

-

35,000

0.3

7,599

0.1

11,457

0.1

Subtotal

2,983,474

1,431,312

1,406,689

2,302,504

3,007,264

11,131,243

98.5

9,067,538

98.7

8,644,011

99.2

Other receivables (3)

6,393

46,695

5,116

11,080

95,369

164,653

1.5

122,988

1.3

66,507

0.8

Grand total on March 31, 2015

2,989,867

1,478,007

1,411,805

2,313,584

3,102,633

11,295,896

100.0

 

 

 

 

Grand total on December 31, 2014

1,426,803

1,262,119

1,050,599

2,195,417

3,255,588

 

 

9,190,526

100.0

 

 

Grand total on March 31, 2014

1,458,130

1,537,921

1,124,936

1,961,826

2,627,705

 

 

 

 

8,710,518

100.0

 

 

 

Bradesco     145      


 
 

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 360 days

More than

360 days

2015

2014

Total on March 31

(C)

%

(6)

Total on December 31

(C)

%

(6)

Total on March 31

(C)

%

(6)

Discounted trade receivables and loans (1)

698,585

610,647

510,376

1,238,066

1,841,872

4,144,349

9,043,895

62.6

8,517,993

63.9

8,903,597

63.9

Financing

211,892

203,868

189,739

548,681

917,026

2,808,669

4,879,875

33.8

4,286,726

32.1

4,476,095

32.1

Agricultural and agribusiness loans

1,017

793

2,216

8,963

31,909

212,791

257,689

1.8

255,722

1.9

148,977

1.1

Subtotal

911,494

815,308

702,331

1,795,710

2,790,807

7,165,809

14,181,459

98.2

13,060,441

97.9

13,528,669

97.1

Leasing

16,068

14,965

13,980

38,673

61,425

115,781

260,892

1.8

267,245

2.0

397,155

2.9

Subtotal

927,562

830,273

716,311

1,834,383

2,852,232

7,281,590

14,442,351

100.0

13,327,686

99.9

13,925,824

100.0

Other receivables (3)

457

436

437

1,067

1,337

3,047

6,781

-

6,933

0.1

6,101

-

Grand total on March 31, 2015

928,019

830,709

716,748

1,835,450

2,853,569

7,284,637

14,449,132

100.0

 

 

 

 

Grand total on December 31, 2014

884,269

747,168

642,300

1,655,041

2,669,692

6,736,149

 

 

13,334,619

100.0

 

 

Grand total on March 31, 2014

936,488

783,522

691,084

1,783,634

2,810,508

6,926,689

 

 

 

 

13,931,925

100.0

 

 

146             Economic and Financial Analysis Report – March 2015


 
 

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

 

Notes to the Consolidated Financial Statements

 

 

R$ thousand

Grand total

 

2015

2014

 

Total on March 31 (A+B+C)

%

(6)

Total on December 31 (A+B+C)

%

(6)

Total on March 31 (A+B+C)

%

(6)

Discounted trade receivables and loans (1)

171,516,419

40.0

165,238,557

39.3

157,270,842

39.4

Financing

125,196,841

29.3

124,592,608

29.5

117,899,769

29.6

Agricultural and agribusiness loans

23,750,467

5.5

24,082,953

5.7

21,473,570

5.4

Subtotal

320,463,727

74.8

313,914,118

74.5

296,644,181

74.4

Leasing

4,014,872

0.9

4,319,149

1.0

5,270,807

1.3

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

7,035,908

1.6

5,875,694

1.4

6,458,632

1.6

Subtotal

331,514,507

77.3

324,108,961

76.9

308,373,620

77.3

Other receivables (3)

20,909,236

4.9

22,534,636

5.3

19,883,626

5.0

Total loans

352,423,743

82.2

346,643,597

82.2

328,257,246

82.3

Sureties and guarantees (4)

73,562,843

17.1

72,069,547

17.1

67,517,631

16.9

Loan assignment (5)

-

-

-

-

18,536

-

Loan assignment - real estate receivables certificate

1,308,229

0.3

1,350,643

0.3

1,506,112

0.4

Co-obligation in rural loan assignment (4)

102,254

-

100,919

-

111,035

-

Loans available for import (4)

424,303

0.1

304,917

0.1

364,638

0.1

Confirmed exports loans (4)

77,359

-

31,466

-

80,227

-

Acquisition of credit card receivables

1,493,082

0.3

1,441,024

0.3

1,099,867

0.3

Grand total on March 31, 2015

429,391,813

100.0

 

 

 

 

Grand total on December 31, 2014

 

 

421,942,113

100.0

 

 

Grand total on March 31, 2014

 

 

 

 

398,955,292

100.0

(1)  Including credit card loans and advances on credit card receivables of R$16,627,064 thousand (R$17,422,034 thousand on December 31, 2014 and R$18,504,679 thousand on March 31, 2014);

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

(3)  The item “Other Receivables” comprises receivables on sureties and guarantees honored, receivables on sale of assets, securities and credits receivable, income receivable from foreign exchange contracts and export contracts and credit card receivables (cash and installment purchases at merchants) totaling R$17,961,648 thousand (R$19,594,184 thousand on December 31, 2014 and R$16,737,909 thousand on March 31, 2014);

(4)  Recorded in off-balance sheet accounts;

(5)  Amount of loan assignment up to March 31, 2014, net of installments repaid; and

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

 

Bradesco     147      


 
 

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

2015

2014

Total on

March 31

%

(1)

Total on December 31

%

(1)

Total on

March 31

%

(1)

Discounted trade receivables and loans

32,927,429

77,563,865

10,565,332

27,797,366

5,293,628

2,870,412

3,056,747

1,683,046

9,758,594

171,516,419

48.8

165,238,557

47.8

157,270,842

47.9

Financing

32,384,155

41,440,706

40,090,965

7,830,751

857,022

507,244

475,991

272,451

1,337,556

125,196,841

35.5

124,592,608

35.9

117,899,769

35.9

Agricultural and agribusiness loans

3,280,436

3,087,021

9,467,332

7,156,454

247,598

343,938

36,122

33,091

98,475

23,750,467

6.7

24,082,953

6.9

21,473,570

6.5

Subtotal

68,592,020

122,091,592

60,123,629

42,784,571

6,398,248

3,721,594

3,568,860

1,988,588

11,194,625

320,463,727

91.0

313,914,118

90.6

296,644,181

90.3

Leasing

89,770

510,815

3,039,866

49,310

58,867

38,246

71,893

26,198

129,907

4,014,872

1.1

4,319,149

1.2

5,270,807

1.6

Advances on foreign exchange contracts (2)

3,243,810

2,089,507

850,303

731,830

65,293

33,175

3,479

11,360

7,151

7,035,908

2.0

5,875,694

1.7

6,458,632

2.0

Subtotal

71,925,600

124,691,914

64,013,798

43,565,711

6,522,408

3,793,015

3,644,232

2,026,146

11,331,683

331,514,507

94.1

324,108,961

93.5

308,373,620

93.9

Other receivables

1,192,588

15,179,057

1,333,047

2,511,374

132,220

48,650

33,810

36,051

442,439

20,909,236

5.9

22,534,636

6.5

19,883,626

6.1

Grand total on March 31, 2015

73,118,188

139,870,971

65,346,845

46,077,085

6,654,628

3,841,665

3,678,042

2,062,197

11,774,122

352,423,743

100.0

 

 

 

 

%

20.8

39.7

18.5

13.1

1.9

1.1

1.0

0.6

3.3

100.0

 

 

 

 

 

Grand total on December 31, 2014

67,545,322

143,449,578

65,580,194

43,036,762

6,077,430

4,775,807

2,329,463

1,931,411

11,917,630

 

 

346,643,597

100.0

 

 

%

19.5

41.4

18.9

12.4

1.7

1.4

0.7

0.6

3.4

 

 

100.0

 

 

 

March total on March 31, 2014

59,809,242

135,682,050

61,152,811

45,885,781

7,013,465

4,357,870

2,220,070

1,739,372

10,396,585

 

 

 

 

328,257,246

100.0

%

18.2

41.3

18.7

14.0

2.1

1.3

0.7

0.5

3.2

 

 

 

 

100.0

 

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

(2)  See Note 11a.

 

148             Economic and Financial Analysis Report – March 2015


 
 

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

2015

2014

Total on March 31

%

(1)

Total on December 31

%

(1)

Total on March 31

%

(1)

Outstanding installments

-

-

1,651,091

3,329,156

2,207,639

1,333,771

1,014,516

810,275

4,102,684

14,449,132

100.0

13,334,619

100.0

13,931,925

100.0

1 to 30

-

-

151,087

243,695

129,490

68,780

56,824

46,696

231,447

928,019

6.4

884,269

6.6

936,488

6.7

31 to 60

-

-

133,862

209,051

110,632

64,561

52,641

43,047

216,915

830,709

5.7

747,168

5.6

783,522

5.6

61 to 90

-

-

110,555

168,017

98,447

61,496

46,732

38,280

193,221

716,748

5.0

642,300

4.8

691,084

5.0

91 to 180

-

-

215,097

410,618

272,303

158,641

131,219

105,938

541,634

1,835,450

12.7

1,655,041

12.4

1,783,634

12.8

181 to 360

-

-

312,551

622,068

439,614

249,272

208,837

175,963

845,264

2,853,569

19.7

2,669,692

20.0

2,810,508

20.2

More than 360

-

-

727,939

1,675,707

1,157,153

731,021

518,263

400,351

2,074,203

7,284,637

50.5

6,736,149

50.6

6,926,689

49.7

Past-due installments (2)

-

-

479,087

2,359,223

1,015,807

778,451

793,728

889,464

4,980,136

11,295,896

100.0

9,190,526

100.0

8,710,518

100.0

1 to 14

-

-

11,435

1,306,584

55,469

33,684

21,631

17,497

305,222

1,751,522

15.5

468,180

5.1

437,410

5.0

15 to 30

-

-

453,206

326,011

133,452

60,423

42,942

32,844

189,467

1,238,345

11.0

958,623

10.4

1,020,720

11.7

31 to 60

-

-

14,446

709,151

242,239

121,039

77,135

61,580

252,417

1,478,007

13.1

1,262,119

13.7

1,537,921

17.7

61 to 90

-

-

-

12,190

562,980

153,694

102,300

253,009

327,632

1,411,805

12.5

1,050,599

11.4

1,124,936

12.9

91 to 180

-

-

-

5,287

21,667

399,864

532,309

504,078

850,379

2,313,584

20.5

2,195,417

23.9

1,961,826

22.5

181 to 360

-

-

-

-

-

9,747

17,411

20,456

2,915,286

2,962,900

26.2

3,142,308

34.3

2,566,104

29.5

More than 360

-

-

-

-

-

-

-

-

139,733

139,733

1.2

113,280

1.2

61,601

0.7

Subtotal

-

-

2,130,178

5,688,379

3,223,446

2,112,222

1,808,244

1,699,739

9,082,820

25,745,028

 

22,525,145

 

22,642,443

 

Specific provision

-

-

21,302

170,650

322,345

633,666

904,122

1,189,818

9,082,820

12,324,723

 

12,003,974

 

10,778,385

 

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

(2)  For transactions with terms of more than 36 months, past-due periods are doubled, as permitted by CMN Resolution No. 2.682/99.

 

Bradesco     149      


 
 

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

2015

2014

Total on March 31

%

(1)

Total on December 31

%

(1)

Total on March 31

%

(1)

Outstanding installments

73,118,188

139,870,971

63,216,667

40,388,706

3,431,182

1,729,443

1,869,798

362,458

2,691,302

326,678,715

100.0

324,118,452

100.0

305,614,803

100.0

1 to 30

5,950,447

18,823,841

3,356,868

5,767,205

396,704

143,450

73,032

53,636

466,192

35,031,375

10.7

34,151,921

10.5

33,485,188

11.0

31 to 60

4,939,445

12,582,417

2,775,526

3,952,637

195,770

69,914

154,522

52,611

286,709

25,009,551

7.7

26,353,143

8.1

24,265,784

7.9

61 to 90

3,419,746

8,237,791

2,295,417

3,152,691

154,841

222,597

23,015

16,525

144,675

17,667,298

5.4

17,393,046

5.4

16,036,425

5.2

91 to 180

9,041,064

16,616,462

5,855,966

7,362,114

547,532

381,942

1,213,659

55,945

313,458

41,388,142

12.7

37,538,081

11.6

38,229,433

12.5

181 to 360

11,857,806

23,278,063

8,216,615

7,419,983

519,383

183,429

107,338

54,717

373,166

52,010,500

15.9

53,204,158

16.4

46,728,478

15.3

More than 360

37,909,680

60,332,397

40,716,275

12,734,076

1,616,952

728,111

298,232

129,024

1,107,102

155,571,849

47.6

155,478,103

48.0

146,869,495

48.1

Generic provision

-

699,413

632,196

1,211,691

343,148

518,863

934,929

253,750

2,691,302

7,285,292

 

7,135,012

 

6,621,018

 

Grand total on March 31, 2015 (2)

73,118,188

139,870,971

65,346,845

46,077,085

6,654,628

3,841,665

3,678,042

2,062,197

11,774,122

352,423,743

 

 

 

 

 

Existing provision

-

746,597

717,741

2,137,774

1,891,501

1,843,690

2,463,861

2,042,716

11,774,122

23,618,002

 

 

 

 

 

Minimum required provision

-

699,413

653,498

1,382,341

665,493

1,152,529

1,839,051

1,443,568

11,774,122

19,610,015

 

 

 

 

 

Excess provision (3)

-

47,184

64,243

755,433

1,226,008

691,161

624,810

599,148

-

4,007,987

 

 

 

 

 

Grand total on December 31, 2014 (2)

67,545,322

143,449,578

65,580,194

43,036,762

6,077,430

4,775,807

2,329,463

1,931,411

11,917,630

 

 

346,643,597

 

 

 

Existing provision

-

789,074

786,083

2,253,858

1,736,391

2,142,282

1,593,169

1,927,341

11,917,630

 

 

23,145,828

 

 

 

Minimum required provision

-

717,247

655,802

1,291,103

607,743

1,432,742

1,164,732

1,351,987

11,917,630

 

 

19,138,986

 

 

 

Excess provision (3)

-

71,827

130,281

962,755

1,128,648

709,540

428,437

575,354

-

 

 

4,006,842

 

 

 

Grand total on March 31, 2014 (2)

59,809,242

135,682,050

61,152,811

45,885,781

7,013,465

4,357,870

2,220,070

1,739,372

10,396,585

 

 

 

 

328,257,246

 

Existing provision

-

760,369

691,184

2,370,453

1,975,728

1,942,485

1,549,980

1,720,126

10,396,585

 

 

 

 

21,406,910

 

Minimum required provision

-

678,414

611,528

1,376,573

701,346

1,307,361

1,110,035

1,217,561

10,396,585

 

 

 

 

17,399,403

 

Excess provision (3)

-

81,955

79,656

993,880

1,274,382

635,124

439,945

502,565

-

 

 

 

 

4,007,507

 

(1)    Percentage of maturities by type of installment;

(2)    The grand total includes performing loans of R$326,678,715 thousand (R$324,118,452 thousand on December 31, 2014 and R$305,614,803 thousand on March 31, 2014) and non-performing loans of R$25,745,028 thousand (R$22,525,145 thousand on December 31, 2014 and R$22,642,443 thousand on March 31, 2014);and

(3)    On March31, 2015, it includes a provision for guarantees provided, comprising sureties, letters of credit and standby letter of credit, which was identified within the excess provision, and totals R$607,195 thousand (421,596 thousand on December 31, 2014 and R$355,479 thousand on March 31, 2014) (Note 20b).

 

150             Economic and Financial Analysis Report – March 2015


 
 

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

 

Notes to the Consolidated Financial Statements

 

d)    Concentration of loans

 

R$ thousand

2015

2014

March 31

% (1)

December 31

% (1)

March 31

% (1)

Largest borrower

7,496,522

2.1

6,828,851

2.0

6,099,815

1.9

10 largest borrowers

27,157,144

7.7

24,043,751

6.9

21,085,268

6.4

20 largest borrowers

40,968,276

11.6

35,072,065

10.1

30,068,823

9.2

50 largest borrowers

60,546,037

17.2

49,656,653

14.3

44,709,536

13.6

100 largest borrowers

74,572,128

21.2

62,286,978

18.0

56,765,490

17.3

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

 

e)     By economic sector

 

R$ thousand

2015

2014

March 31

%

December 31

%

March 31

%

Public sector

7,513,447

2.1

6,849,002

2.0

6,134,786

1.9

Federal government

7,496,522

2.1

6,828,851

2.0

6,099,815

1.9

Petrochemical

7,496,522

2.1

6,828,851

2.0

6,099,815

1.9

State government

16,925

-

20,151

-

34,971

-

Production and distribution of electricity

16,925

-

20,151

-

34,971

-

Private sector

344,910,296

97.9

339,794,595

98.0

322,122,460

98.1

Manufacturing

59,167,397

16.8

56,650,811

16.3

57,248,281

17.4

Food products and beverages

13,307,370

3.8

13,640,472

3.9

13,702,865

4.2

Steel, metallurgy and mechanics

10,111,197

2.9

10,092,436

2.9

10,996,178

3.3

Light and heavy vehicles

5,919,850

1.7

5,353,212

1.5

4,517,481

1.4

Chemical

4,810,379

1.4

4,521,503

1.3

4,088,839

1.2

Pulp and paper

4,276,609

1.2

3,886,237

1.1

4,114,570

1.3

Textiles and apparel

3,204,695

0.9

3,138,214

0.9

3,326,775

1.0

Rubber and plastic articles

2,887,802

0.8

2,810,330

0.8

2,775,948

0.8

Furniture and wood products

2,161,238

0.6

2,205,150

0.7

2,106,729

0.6

Non-metallic materials

2,118,705

0.6

2,081,481

0.6

2,493,783

0.8

Automotive parts and accessories

2,107,816

0.6

1,998,093

0.6

2,095,009

0.6

Oil refining and production of alcohol

1,727,944

0.5

1,816,990

0.5

1,589,035

0.5

Electric and electronic products

1,304,360

0.4

1,237,125

0.4

1,485,312

0.5

Extraction of metallic and non-metallic ores

1,757,544

0.5

1,166,969

0.3

1,248,043

0.4

Leather articles

813,458

0.2

791,083

0.2

797,573

0.2

Publishing, printing and reproduction

567,724

0.2

578,718

0.2

575,642

0.2

Other industries

2,090,706

0.5

1,332,798

0.4

1,334,499

0.4

Commerce

42,354,705

12.0

42,849,384

12.5

42,766,588

13.1

Merchandise in specialty stores

8,166,095

2.3

8,317,266

2.4

8,503,002

2.6

Food products, beverages and tobacco

5,135,086

1.4

5,553,398

1.6

4,598,418

1.4

Non-specialized retailer

5,306,610

1.5

5,405,122

1.5

5,310,128

1.6

Waste and scrap

3,934,468

1.1

3,679,167

1.1

3,741,842

1.1

Automobile

3,415,286

1.0

3,364,449

1.0

3,531,935

1.1

Clothing and footwear

3,020,703

0.9

3,079,345

0.9

2,948,678

0.9

Motor vehicle repairs, parts and accessories

2,963,463

0.8

3,065,933

0.9

3,188,407

1.0

 

Bradesco     151      


 
 

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

 

Notes to the Consolidated Financial Statements

 

 

R$ thousand

2015

2014

March 31

%

December 31

%

March 31

%

Agricultural products

2,371,394

0.7

2,285,594

0.7

2,210,533

0.7

Grooming and household articles

2,178,220

0.6

2,211,096

0.6

2,265,792

0.7

Fuel

1,953,602

0.6

1,970,667

0.6

1,936,686

0.6

Trading intermediary

918,721

0.3

967,834

0.3

917,216

0.3

Wholesale of goods in general

1,057,551

0.3

942,695

0.3

1,183,990

0.4

Other commerce

1,933,506

0.5

2,006,818

0.6

2,429,961

0.7

Financial intermediaries

3,956,583

1.1

3,736,254

1.1

3,443,588

1.0

Services

94,958,325

27.0

92,787,584

26.6

83,861,711

25.5

Civil construction

23,858,082

6.8

24,567,839

7.1

23,525,719

7.2

Transportation and storage

18,132,263

5.1

18,319,498

5.3

18,312,306

5.6

Real estate activities, rentals and corporate services

13,137,425

3.7

12,482,678

3.6

11,790,085

3.6

Holding companies, legal, accounting and business advisory services

7,289,209

2.1

6,758,937

1.8

5,713,522

1.7

Clubs, leisure, cultural and sport activities

4,755,328

1.3

4,826,010

1.4

2,077,567

0.6

Production and distribution of electric power, gas and water

4,657,443

1.3

4,616,014

1.3

4,373,182

1.3

Social services, education, health, defense and social security

3,010,166

0.9

3,112,357

0.9

2,802,166

0.9

Hotels and catering

2,924,319

0.8

2,919,739

0.8

2,798,469

0.9

Telecommunications

753,786

0.2

774,953

0.2

431,011

0.1

Other services

16,440,304

4.8

14,409,559

4.2

12,037,684

3.6

Agriculture, cattle raising, fishing, forestry and timber industry

3,614,291

1.0

3,461,945

1.0

3,249,237

1.0

Individuals

140,858,995

40.0

140,308,617

40.5

131,553,055

40.1

Total

352,423,743

100.0

346,643,597

100.0

328,257,246

100.0

 

152             Economic and Financial Analysis Report – March 2015


 
 

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

 

Notes to the Consolidated Financial Statements

 

f)   Breakdown of loans and allowance for loan losses

Level of risk

R$ thousand

Portfolio balance

Non-performing loans

Performing loans

Total

%

(1)

2015

2014

Installments past due

Installments not yet due

Total - non-performing loans

% March 31

YTD (2)

% December 31 YTD (2)

% March 31

YTD (2)

AA

-

-

-

73,118,188

73,118,188

20.8

20.8

19.5

18.2

A

-

-

-

139,870,971

139,870,971

39.7

60.5

60.9

59.5

B

479,087

1,651,091

2,130,178

63,216,667

65,346,845

18.5

79.0

79.8

78.2

C

2,359,223

3,329,156

5,688,379

40,388,706

46,077,085

13.1

92.1

92.2

92.2

Subtotal

2,838,310

4,980,247

7,818,557

316,594,532

324,413,089

92.1

 

 

 

D

1,015,807

2,207,639

3,223,446

3,431,182

6,654,628

1.9

94.0

93.9

94.3

E

778,451

1,333,771

2,112,222

1,729,443

3,841,665

1.1

95.1

95.3

95.6

F

793,728

1,014,516

1,808,244

1,869,798

3,678,042

1.0

96.1

96.0

96.3

G

889,464

810,275

1,699,739

362,458

2,062,197

0.6

96.7

96.6

96.8

H

4,980,136

4,102,684

9,082,820

2,691,302

11,774,122

3.3

100.0

100.0

100.0

Subtotal

8,457,586

9,468,885

17,926,471

10,084,183

28,010,654

7.9

 

 

 

Grand total on March 31, 2015

11,295,896

14,449,132

25,745,028

326,678,715

352,423,743

100.0

 

 

 

%

3.2

4.1

7.3

92.7

100.0

 

 

 

 

Grand total on December 31, 2014

9,190,526

13,334,619

22,525,145

324,118,452

346,643,597

 

 

 

 

%

2.7

3.8

6.5

93.5

100.0

 

 

 

 

Grand total on March 31, 2014

8,710,518

13,931,925

22,642,443

305,614,803

328,257,246

 

 

 

 

%

2.6

4.3

6.9

93.1

100.0

 

 

 

 

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

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

 

Bradesco     153      


 
 

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

 

Notes to the Consolidated Financial Statements

 

Level of risk

R$ thousand

Provision

% Minimum

provisioning

required

Minimum required

 

Excess (2)

 

Existing

2015

2014

Specific

Generic

Total

% March 31 YTD (1)

% December 31 YTD (1)

% March 31 YTD (1)

Installments past due

Installments not yet due

Total specific

AA

-

-

-

-

-

-

-

-

-

-

-

A

0.5

-

-

-

699,413

699,413

47,184

746,597

0.5

0.6

0.6

B

1.0

4,791

16,511

21,302

632,196

653,498

64,243

717,741

1.1

1.2

1.1

C

3.0

70,776

99,874

170,650

1,211,691

1,382,341

755,433

2,137,774

4.6

5.2

5.2

Subtotal

 

75,567

116,385

191,952

2,543,300

2,735,252

866,860

3,602,112

1.1

1.2

1.3

D

10.0

101,581

220,764

322,345

343,148

665,493

1,226,008

1,891,501

28.4

28.6

28.2

E

30.0

233,535

400,131

633,666

518,863

1,152,529

691,161

1,843,690

48.0

44.9

44.6

F

50.0

396,864

507,258

904,122

934,929

1,839,051

624,810

2,463,861

67.0

68.4

69.8

G

70.0

622,625

567,193

1,189,818

253,750

1,443,568

599,148

2,042,716

99.1

99.8

98.9

H

100.0

4,980,136

4,102,684

9,082,820

2,691,302

11,774,122

-

11,774,122

100.0

100.0

100.0

Subtotal

 

6,334,741

5,798,030

12,132,771

4,741,992

16,874,763

3,141,127

20,015,890

71.5

71.5

68.4

Grand total on March 31, 2015

 

6,410,308

5,914,415

12,324,723

7,285,292

19,610,015

4,007,987

23,618,002

6.7

 

 

%

 

27.1

25.1

52.2

30.8

83.0

17.0

100.0

 

 

 

Grand total on December 31, 2014

 

6,165,412

5,838,562

12,003,974

7,135,012

19,138,986

4,006,842

23,145,828

 

6.7

 

%

 

26.7

25.2

51.9

30.8

82.7

17.3

100.0

 

 

 

Grand total on March 31, 2014

 

5,289,592

5,488,793

10,778,385

6,621,018

17,399,403

4,007,507

21,406,910

 

 

6.5

%

 

24.7

25.7

50.4

30.9

81.3

18.7

100.0

 

 

 

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

(2)  On March 31, 2015, it includes a provision for guarantees provided, comprising sureties, letters of credit and standby letter of credit, which was identified within the excess provision, and totals R$607,195 thousand (R$421,596 thousand on December 31, 2014 and R$355,479 on March 31, 2014) (Note 20b).

 

154             Economic and Financial Analysis Report – March 2015


 
 

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

 

2015

2014

 

1st Quarter

4th Quarter

1st Quarter

Opening balance

23,145,828

22,622,532

21,687,029

- Specific provision (1)

12,003,974

11,589,687

10,851,170

- Generic provision (2)

7,135,012

7,024,534

6,800,157

- Excess provision (3) (4)

4,006,842

4,008,311

4,035,702

Additions (Note 10h-1)

4,038,662

3,834,438

3,269,154

Net write-offs

(3,566,488)

(3,311,142)

(3,549,273)

Closing balance

23,618,002

23,145,828

21,406,910

- Specific provision (1)

12,324,723

12,003,974

10,778,385

- Generic provision (2)

7,285,292

7,135,012

6,621,018

- Excess provision (3) (4)

4,007,987

4,006,842

4,007,507

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

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

(3)  The additional provision is recorded based on Management’s experience and the expectation in relation to the loan portfolio, to determine the total provision deemed sufficient to cover specific and general credit risk, when considered together with the provision calculated based on levels of risk and the corresponding minimum percentage in the provision established by
CMN Resolution No. 2.682/99. The excess provision per customer was classified according to the level of risk in Note 10f; and

(4)  In the first quarter 2015, it includes provision for guarantees provided, comprising sureties, letters of credit and standby letter of credit, which was identified within the excess provision, and totals R$607,195 thousand (R$421,596 thousand on December 31, 2014, and R$355,479 thousand on March 31, 2014) (Note 20b).

 

h)    Allowance for Loan Losses (ALL) expense net of amounts recovered

 

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

 

 

R$ thousand

2015

2014

 

1st Quarter

4th Quarter

1st Quarter

Amount recorded (1)

4,038,662

3,834,438

3,269,154

Amount recovered (2)

(855,208)

(1,062,602)

(866,378)

Allowance for Loan Losses (ALL) expense net of amounts recovered

3,183,454

2,771,836

2,402,776

(1)  The first quarter of 2015 includes provision for guarantees provided, comprising sureties, guarantees, letters of credit and standby letter of credit, which are included in the “excess” ALL concept, totaling R$185,599 thousand, (R$54,102 thousand in the
fourth quarter of 2014 and R$17,855 thousand in the first quarter of 2014), respectively; and

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

 

i)      Changes in the renegotiated portfolio

 

 

R$ thousand

2015

2014

 

1st Quarter

4th Quarter

1st Quarter

Opening balance

10,777,178

10,539,677

10,191,901

Amount renegotiated

2,944,164

2,725,969

2,249,910

Amount received

(1,656,756)

(1,439,028)

(1,272,713)

Write-offs

(962,834)

(1,049,440)

(1,062,684)

Closing balance

11,101,752

10,777,178

10,106,414

Allowance for loan losses

7,030,103

6,902,438

6,513,453

Percentage on renegotiated portfolio

63.3%

64.0%

64.4%

 

Bradesco     155      


 
 

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

 

Notes to the Consolidated Financial Statements

 

j)      Income from loans and leasing

 

R$ thousand

2015

2014

 

1st Quarter

4th Quarter

1st Quarter

Discounted trade receivables and loans

10,741,687

10,377,003

9,356,022

Financing

3,737,291

3,535,171

3,142,621

Agricultural and agribusiness loans

355,447

351,809

301,951

Subtotal

14,834,425

14,263,983

12,800,594

Recovery of credits charged-off as losses

855,208

1,062,602

866,378

Subtotal

15,689,633

15,326,585

13,666,972

Leasing, net of expenses

141,750

148,401

176,592

Total

15,831,383

15,474,986

13,843,564

 

11)  OTHER RECEIVABLES

 

a)   Foreign exchange portfolio

 

Balances

 

 

R$ thousand

2015

2014

March 31

December 31

March 31

Assets - other receivables

 

   

Exchange purchases pending settlement

10,775,255

8,481,157

10,607,491

Exchange sale receivables

2,595,211

3,456,757

7,846,747

(-) Advances in domestic currency received

(323,028)

(228,496)

(384,564)

Income receivable on advances granted

84,583

64,876

63,970

Total

13,132,021

11,774,294

18,133,644

Liabilities - other liabilities

 

 

 

Exchange sales pending settlement

2,717,521

3,463,430

7,699,812

Exchange purchase payables

8,999,754

7,792,842

10,749,928

(-) Advances on foreign exchange contracts

(7,035,908)

(5,875,694)

(6,458,632)

Other

5,102

4,754

4,227

Total

4,686,469

5,385,332

11,995,335

Net foreign exchange portfolio

8,445,552

6,388,962

6,138,309

Off-balance-sheet accounts:

 

 

 

-  Loans available for import

424,303

304,917

364,638

-  Confirmed exports loans

77,359

31,466

80,227

 

 

156             Economic and Financial Analysis Report – March 2015


 
 

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

2015

2014

1st Quarter

4th Quarter

1st Quarter

Foreign exchange income

1,165,618

665,291

(7,526)

Adjustments:

 

 

 

- Income on foreign currency financing (1)

129,222

68,243

16,725

- Income on export financing (1)

407,639

297,408

224,711

- Income on foreign investments (2)

27,161

14,797

76

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

(942,382)

(402,929)

18,573

- Funding expenses (4)

(191,560)

(176,994)

(166,987)

- Other

(329,633)

(225,727)

110,271

Total adjustments

(899,553)

(425,202)

203,369

Adjusted foreign exchange income

266,065

240,089

195,843

(1)  Recognized in “Income from loans”;

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

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

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

 

b)   Sundry

 

 

R$ thousand

2015

2014

 

March 31

December 31

March 31

Deferred tax assets (Note 34c)

37,524,948

32,348,054

29,213,684

Credit card operations

19,454,730

21,035,208

17,837,776

Debtors for escrow deposits

11,917,840

11,628,728

11,080,960

Prepaid taxes

6,094,044

6,655,315

5,186,611

Other debtors

6,963,047

6,110,259

5,169,051

Trade and credit receivables (1)

3,652,856

3,923,247

4,083,798

Payments to be reimbursed

742,579

782,996

1,224,772

Receivables from sale of assets

87,720

85,064

80,123

Other

363,637

265,586

377,466

Total

86,801,401

82,834,457

74,254,241

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

 

 

 

Bradesco     157      


 
 

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

2015

2014

March 31

December 31

March 31

Real estate

929,118

(146,642)

782,476

704,548

555,303

Vehicles and similar

545,974

(286,850)

259,124

287,401

315,225

Goods subject to special conditions

204,090

(204,090)

-

-

-

Inventories/warehouse

65,402

-

65,402

60,657

78,186

Machinery and equipment

20,429

(11,910)

8,519

7,365

12,214

Other

25,742

(19,868)

5,874

7,242

1,338

Total on March 31, 2015

1,790,755

(669,360)

1,121,395

 

 

Total on December 31, 2014

1,766,194

(698,981)

 

1,067,213

 

Total on March 31, 2014

1,565,634

(603,368)

 

 

962,266

 

b)    Prepaid expenses

 

R$ thousand

2015

2014

March 31

December 31

March 31

Deferred insurance acquisition costs (1)

1,961,970

1,925,847

1,727,490

Commission on the placement of loans and financing (2)

1,251,319

1,486,198

1,763,712

Advertising and marketing expenses (3)

193,603

111,376

80,353

Other (4)

448,043

333,958

406,318

Total

3,854,935

3,857,379

3,977,873

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

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

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

(4)  Mainly related to card issue costs.

 

13)  INVESTMENTS

 

a)     Composition of investments in the consolidated financial statements

 

Affiliates

R$ thousand

2015

2014

March 31

December 31

March 31

- IRB-Brasil Resseguros S.A.

547,378

618,527

546,691

- Integritas Participações S.A.

492,974

492,242

503,719

- BES Investimento do Brasil S.A.

131,421

138,002

134,986

- Other

301,197

304,294

271,240

Total investment in affiliates - in Brazil

1,472,970

1,553,065

1,456,636

- Tax incentives

239,417

239,547

239,533

- Other investments

197,228

193,708

448,271

Provision for:

 

 

 

- Tax incentives

(211,930)

(212,060)

(212,045)

- Other investments

(61,795)

(61,795)

(61,798)

Grand total investments

1,635,890

1,712,465

1,870,597

 

 

158             Economic and Financial Analysis Report – March 2015


 
 

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

 

Notes to the Consolidated Financial Statements

 

b)   The income/expense from the equity method accounting of investments was recorded in the income statement, under “Equity in the Earnings (Losses) of Unconsolidated Companies”, and correspond in the first quarter of 2015 to R$(19,738) thousand (R$57,188 thousand in the fourth quarter of 2014 and R$51,763 thousand in the first quarter of 2014).

 

Companies

R$ thousand

Capital

Stock

Shareholders’ equity

adjusted

Number of shares/

quotas held

(in thousands)

Equity interest

consolidated on capital stock

Adjusted income

Equity accounting adjustments (1)

2015

2014

Common

Preferred

1st Quarter

4th Quarter

1st Quarter

IRB-Brasil Resseguros S.A. (2)

1,453,080

2,668,835

212

-

20.51%

(43,457)

(8,913)

39,900

43,738

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

420,000

657,105

12,734

12,734

20.00%

(32,870)

(6,574)

2,838

4,160

Integritas Participações S.A. (2)

545,638

740,649

22,581

-

25.17%

(783)

(197)

3,403

(193)

Other (2)

 

 

 

 

 

 

(4,054)

11,047

4,058

Equity in the earnings (losses) of unconsolidated companies

 

 

 

 

 

 

(19,738)

57,188

51,763

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

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

 

 

 

 

 

Bradesco     159      


 
 

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

2015

2014

March 31

December 31

March 31

Property and equipment:

 

 

 

 

 

 

- Buildings

4%

1,129,737

(461,438)

668,299

562,013

588,418

- Land

-

370,995

-

370,995

406,095

405,434

Facilities, furniture and equipment in use

10%

4,600,888

(2,509,167)

2,091,721

2,151,295

2,027,776

Security and communication systems

10%

587,060

(186,562)

400,498

323,170

188,388

Data processing systems

20 a 50%

5,688,986

(4,317,296)

1,371,690

1,398,625

1,363,375

Transportation systems

20%

92,182

(42,993)

49,189

45,947

23,404

Total on March 31, 2015

 

12,469,848

(7,517,456)

4,952,392

 

 

Total on December 31, 2014

 

12,216,215

(7,329,070)

 

4,887,145

 

Total on March 31, 2014

 

11,828,383

(7,231,588)

 

 

4,596,795

 

The Bradesco Organization’s premises and equipment have an unrecorded surplus of R$5,180,003 thousand (R$5,284,088 thousand on December 31, 2014 and R$5,302,970 thousand on March 31, 2014). This is due to an increase in their market price, based on valuations by independent experts in 2014, 2013 and 2012.

The immobilization index, regarding the "prudential consolidated" reference equity was of 47.9% and in the "financial consolidated" was of 49.8%, where the maximum limit of 50%.

The difference between the fixed assets to net worth ratios in the prudential consolidated and in the financial consolidated is due to the inclusion, in the economic-financial consolidated, of non-financial subsidiaries which have high liquidity and low fixed assets to net worth ratio with the consequent decrease in the 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 or a corporate restructuring, with the aim of managing this ratio.

 

160             Economic and Financial Analysis Report – March 2015


 
 

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

 

Notes to the Consolidated Financial Statements

 

15)  INTANGIBLE ASSETS

 

a)   Goodwill

The goodwill recorded from investment acquisitions totaled R$3,238,633 thousand, net of accumulated amortization, as applicable, of which: (i) R$409,973 thousand recorded in ‘Permanent Assets – Investments’ represents the acquisition of shares of  affiliates (Integritas/Fleury shares), which will be amortized as realized; and (ii) R$2,828,660 thousand represented by the acquisition of shares of subsidiaries/shared control, represented by the future profitability/client portfolio/market value, which is amortized in up to twenty years, net of accrued amortizations, if applicable, recorded in the Fixed Assets – Intangible Assets.

 

In the first quarter of 2015, goodwill was amortized totaling R$50,778 thousand (R$50,069 thousand in the fourth quarter of 2014 and R$28,306 thousand in the first quarter of 2014) (Note 29).

b)   Intangible assets

Acquired intangible assets consist of:

 

 

R$ thousand

Rate of

Amortization

(1)

Cost

Amortization

Cost net of amortization

2015

2014

March 31

December 31

March 31

Acquisition of financial services rights

Contract (4)

4,274,720

(2,422,516)

1,852,204

2,025,940

2,437,077

Software (2)

20% to 50%

9,336,130

(5,072,124)

4,264,006

4,082,155

4,088,092

Future profitability/customer portfolio/market value (3)

Up to 20%

3,687,583

(858,923)

2,828,660

1,938,141

1,973,753

Other (5)

Contract

4,237,134

(389,609)

3,847,525

424,758

501,683

Total on March 31, 2015

 

21,535,567

(8,743,172)

12,792,395

 

 

Total on December 31, 2014

 

16,740,371

(8,269,377)

 

8,470,994

 

Total on March 31, 2014

 

16,260,103

(7,259,498)

 

 

9,000,605

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

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

(3)  Mainly composed of goodwill on the acquisition of equity interest in Banco Bradescard - R$757,152 thousand, Odontoprev - R$201,439 thousand, Bradescard Mexico - R$20,541 thousand, Europ Assistance Serviços de Assistência Personalizados - R$12,150 thousand and Cielo/Investees - R$1,490,489 thousand and Banco Bradesco BBI S.A. - R$157,577 thousand;

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

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

Bradesco     161          


 
 

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 financial service rights

Software

Future profitability/ customer portfolio/market value

Other

Total

Balance on December 31, 2014

2,025,940

4,082,155

1,938,141

424,758

8,470,994

Additions (reductions) (1) (2)

41,517

457,567

941,297

3,474,005

4,914,386

Amortization for the period

(215,253)

(275,716)

(50,778)

(51,238)

(592,985)

Balance on March 31, 2015

1,852,204

4,264,006

2,828,660

3,847,525

12,792,395

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

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

 

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

 

a)   Deposits

 

 

R$ thousand

2015

2014

1 to 30 days

31 to 180 days

181 to 360 days

More than

360 days

March 31

December 31

March 31

● Demand deposits (1)

30,230,056

-

-

-

30,230,056

33,029,201

38,569,323

● Savings deposits (1)

91,741,025

-

-

-

91,741,025

92,154,815

82,098,295

● Interbank deposits

82,878

94,334

48,388

229,321

454,921

641,204

654,821

● Time deposits (2)

20,784,378

19,451,418

5,969,621

43,071,067

89,276,484

85,787,338

97,387,056

Grand total on March 31, 2015

142,838,337

19,545,752

6,018,009

43,300,388

211,702,486

 

 

%

67.5

9.2

2.8

20.5

100.0

 

 

Grand total on December 31, 2014

141,202,339

19,607,628

5,709,201

45,093,390

 

211,612,558

 

%

66.7

9.3

2.7

21.3

 

100.0

 

Grand total on March 31, 2014

136,664,471

19,483,137

11,893,889

50,667,998

 

 

218,709,495

%

62.5

8.9

5.4

23.2

 

 

100.0

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

(2)    Considers the actual maturities of investments.

162             Economic and Financial Analysis Report – March 2015


 
 

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

 

Notes to the Consolidated Financial Statements

 

b)   Securities sold under agreements to repurchase

 

R$ thousand

2015

2014

1 to 30 days

31 to 180 days

181 to 360 days

More than

360 days

March 31

December 31

March 31

Own portfolio

52,749,275

31,874,154

16,712,932

16,435,549

117,771,910

131,922,139

137,072,756

● Government securities

43,243,710

173,522

61,784

3,685

43,482,701

56,118,537

72,360,296

● Debentures of own issuance

2,633,351

31,700,632

16,650,956

15,573,207

66,558,146

68,844,776

63,822,962

● Foreign

6,872,214

-

192

858,657

7,731,063

6,958,826

889,498

Third-party portfolio (1)

185,055,289

-

-

-

185,055,289

187,098,495

112,795,792

Unrestricted portfolio (1)

568,450

344,129

-

-

912,579

1,173,461

847,482

Grand total on March 31, 2015 (2)

238,373,014

32,218,283

16,712,932

16,435,549

303,739,778

 

 

%

78.5

10.6

5.5

5.4

100.0

 

 

Grand total on December 31, 2014 (2)

252,106,371

39,351,832

6,598,146

22,137,746

 

320,194,095

 

%

78.7

12.3

2.1

6.9

 

100.0

 

Grand total on March 31, 2014 (2)

187,205,689

32,306,134

9,006,861

22,197,346

 

 

250,716,030

%

74.7

12.9

3.6

8.8

 

 

100.0

(1) Represented by government securities; and

(2) Includes R$68,876,955 thousand (R$106,239,295 thousand on December 31, 2014 and R$66,573,426 thousand on March 31, 2014) of investment funds in purchase and sale commitments with Bradesco, whose quota holders are subsidiaries included in the consolidated financial statements (Notes 8a, b, c and d).

 

Bradesco     163          


 
 

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

 

Notes to the Consolidated Financial Statements

 

c)   Funds from issuance of securities

 

R$ thousand

2015

2014

1 to 30

days

31 to 180

days

181 to 360 days

More than

360 days

March 31

December 31

March 31

Securities -Brazil:

 

 

 

 

 

 

 

- Mortgage bonds

68,068

211,018

55,485

-

334,571

404,915

591,165

- Letters of credit for real estate

1,446,190

4,942,945

3,622,731

4,287,777

14,299,643

11,862,705

7,023,452

- Letters of credit for agribusiness

664,660

4,539,178

2,680,847

2,252,053

10,136,738

8,570,579

4,643,358

- Financial bills

2,601,816

13,691,320

13,737,071

25,116,031

55,146,238

54,961,063

41,688,036

Subtotal

4,780,734

23,384,461

20,096,134

31,655,861

79,917,190

75,799,262

53,946,011

Securities - Overseas:

 

 

 

 

 

 

 

- MTN Program Issues (1)

57,377

359,392

493,806

4,413,146

5,323,721

6,290,306

7,722,808

- Securitization of future flow of money orders received from overseas (Note 16d)

5,853

479,029

479,029

1,803,440

2,767,351

2,489,511

2,687,724

- Issuance costs

-

-

-

(15,341)

(15,341)

(13,692)

(15,404)

Subtotal

63,230

838,421

972,835

6,201,245

8,075,731

8,766,125

10,395,128

Structured operations certificates

8,423

37,138

98,704

110,104

254,369

260,046

169,470

Grand total on March 31, 2015

4,852,387

24,260,020

21,167,673

37,967,210

88,247,290

 

 

%

5.5

27.5

24.0

43.0

100.0

 

 

Grand total on December 31, 2014

3,192,652

25,163,194

18,291,959

38,177,628

 

84,825,433

 

%

3.8

29.7

21.6

44.9

 

100.0

 

Grand total on March 31, 2014

1,719,026

8,023,374

16,816,138

37,952,071

 

 

64,510,609

%

2.7

12.4

26.1

58.8

 

 

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.

 

164             Economic and Financial Analysis Report – March 2015


 
 

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

 

Notes to the Consolidated Financial Statements

 

d)    Since 2003, Bradesco has been party to certain agreements to optimize its funding and liquidity management activities by using an SPE - Special Purpose Entity. This SPE, known as International Diversified Payment Rights Company, is financed with long-term debt and settled through future cash flows from underlying assets which primarily include flows from current payment orders and future remittances made by individuals and companies located overseas 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 the SPE:

 

R$ thousand

Date of issue

Amount of the operation

Maturity

Total

2015

2014

March 31

December 31

March 31

Securitization of future flow of payment orders received from overseas

20.12.2007

354,260

20.11.2014

-

-

45,176

17.12.2009

133,673

20.11.2014

-

-

28,163

06.3.2008

836,000

22.5.2017

640,711

596,861

678,021

19.12.2008

1,168,500

20.2.2019

1,201,071

1,060,833

1,073,198

17.12.2009

133,673

20.2.2017

87,939

83,280

97,503

17.12.2009

89,115

20.2.2020

108,015

94,204

92,230

20.8.2010

307,948

21.8.2017

251,834

231,696

256,633

29.9.2010

170,530

21.8.2017

143,931

132,422

146,674

16.11.2011

88,860

20.11.2018

109,412

99,260

105,858

16.11.2011

133,290

22.11.2021

224,438

190,955

164,268

Total

 

3,415,849

 

2,767,351

2,489,511

2,687,724

 

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

 

R$ thousand

 

2015

2014

 

1st Quarter

4th Quarter

1st Quarter

Savings deposits

1,479,138

1,452,945

1,281,055

Time deposits

2,321,734

2,362,566

2,406,574

Securities sold under agreements to repurchase

7,842,326

7,879,859

5,271,917

Funds from issuance of securities

2,785,227

2,295,328

1,395,769

Other funding expenses

116,906

120,815

109,931

Subtotal

14,545,331

14,111,513

10,465,246

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

3,584,192

2,866,282

2,580,982

Total

18,129,523

16,977,795

13,046,228

 

Bradesco     165          


 
 

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

 

Notes to the Consolidated Financial Statements

 

17)  BORROWING AND ON-LENDING

a)     Borrowing

 

R$ thousand

2015

2014

1 to 30 days

31 to 180 days

181 to 360 days

More than

360 days

March 31

December 31

March 31

In Brazil - other institutions

8,459

-

-

14,038

22,497

20,158

14,499

Overseas

1,545,484

9,876,050

5,300,466

3,019,037

19,741,037

15,198,434

15,652,592

Grand total on March 31, 2015

1,553,943

9,876,050

5,300,466

3,033,075

19,763,534

 

 

%

7.9

50.0

26.8

15.3

100.0

 

 

Grand total on December 31, 2014

2,590,751

6,749,480

3,783,100

2,095,261

 

15,218,592

 

%

17.0

44.3

24.9

13.8

 

100.0

 

Grand total on March 31, 2014

3,314,866

8,415,226

2,965,862

971,137

 

 

15,667,091

%

21.2

53.7

18.9

6.2

 

 

100.0

 

b)    On-lending

 

R$ thousand

2015

2014

1 to 30 days

31 to 180 days

181 to 360 days

More than

360 days

March 31

December 31

March 31

In Brazil

1,175,433

6,023,213

6,411,641

27,323,254

40,933,541

42,295,577

40,883,232

- National Treasury

-

-

52,086

-

52,086

151,096

2,289

- BNDES

407,652

2,142,944

2,209,662

7,248,033

12,008,291

12,273,443

11,719,610

- CEF

1,011

4,676

5,611

5,611

16,909

20,133

34,921

- FINAME

766,770

3,875,593

4,142,705

20,069,610

28,854,678

29,849,333

29,124,787

- Other institutions

-

-

1,577

-

1,577

1,572

1,625

Overseas

10,614

-

1,661,195

-

1,671,809

1,483,967

173,694

Grand total on March 31, 2015

1,186,047

6,023,213

8,072,836

27,323,254

42,605,350

 

 

%

2.8

14.1

18.9

64.2

100.0

 

 

Grand total on December 31, 2014

1,151,547

5,702,212

7,764,835

29,160,950

 

43,779,544

 

%

2.6

13.0

17.7

66.7

 

100.0

 

Grand total on March 31, 2014

1,333,700

5,008,263

5,625,750

29,089,213

 

 

41,056,926

%

3.2

12.2

13.7

70.9

 

 

100.0

 

166             Economic and Financial Analysis Report – March 2015


 
 

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

 

Notes to the Consolidated Financial Statements

 

c)     Borrowing and on-lending expenses

 

 

R$ thousand

2015

2014

 

1st Quarter

4th Quarter

1st Quarter

Borrowing:

 

 

 

- In Brazil

112

4,762

113

- Overseas

52,239

40,537

31,940

Subtotal borrowing

52,351

45,299

32,053

On-lending in Brazil:

 

 

 

- National Treasury

1,802

2,921

240

- BNDES

187,993

180,271

178,574

- CEF

393

418

631

- FINAME

237,404

189,717

174,849

- Other institutions

7

28

13

On-lending overseas:

 

 

 

- Payables to foreign bankers (Note 11a)

942,382

402,929

(18,573)

- Other expenses with foreign on-lending

10,654,034

3,865,456

(1,329,516)

- Exchange variation from assets and liabilities overseas

(5,799,035)

(2,162,641)

744,405

Subtotal on-lending

6,224,980

2,479,099

(249,377)

Total

6,277,331

2,524,398

(217,324)

 

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 No. 2.445/88 and No. 2.449/88, regarding the payment that exceeded the amount due under Supplementary Law No. 07/70 (PIS Repique); and b) other taxes, the legality and/or constitutionality of which is being challenged, where the decision may lead to reimbursement of amounts paid.

 

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

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

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

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

Liability related to litigation is held until the conclusion of the lawsuit, represented by judicial decisions, with no further appeals or due to the statute of limitation.

               I -   Labor claims

These are claims brought by former employees and outsourced employees seeking indemnifications, most significantly for unpaid “overtime”, pursuant to Article 224 of the Consolidation of Labor Laws (CLT). In proceedings in which a judicial deposit is used to guarantee the execution of the judgment, the labor provision is made considering the estimated loss of these deposits. For proceedings with similar characteristics, the provision is recorded based on the average calculated value of payments made for labor complaints settled in the past 12 months; and for proceedings originating from acquired banks, with unique characteristics, the calculation and assessment of the required balance is conducted periodically, based on the updated recent loss history.

Bradesco     167          


 
 

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

 

Notes to the Consolidated Financial Statements

 

 

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

 

              II -   Civil claims

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

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

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

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

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

 

             III -   Legal obligations - provision for tax risks

The 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 a good chance of a favorable outcome, based on the opinion of Management and their legal counsel. The processing of these legal obligations and the provisions for cases for which the risk of loss is deemed as probable is regularly monitored in the legal court. During or after the conclusion of each case, a favorable outcome may arise for the Organization, resulting in the reversal of the related provisions.

 

The main cases are:

-          PIS and Cofins – R$1,963,859 thousand (R$1,818,412 thousand on December 31, 2014 and R$2,422,013 thousand on March 31, 2014): a request for authorization to calculate and pay PIS and COFINS based on effective billing, as set forth in Article 2 of Supplementary Law No. 70/91, removing from the calculation base the unconstitutional inclusion of other revenues other than those billed;

-        INSS Autonomous Brokers – R$1,591,091 thousand (R$1,531,540 thousand on December 31, 2014 and R$1,367.973 thousand on March 31, 2014): discussing the charging of social security contribution on remunerations paid to third-party service providers, established by Supplementary Law No. 84/96 and subsequent regulations/amendments, at 20.0% with an additional 2.5%, on the grounds that services are not provided to insurance companies but to policyholders, thus being outside the scope of such a contribution as provided for in item I, Article 22 of Law No. 8.212/91, as new wording in Law No. 9.876/99;

168             Economic and Financial Analysis Report – March 2015


 
 

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

 

Notes to the Consolidated Financial Statements

 

-        IRPJ/CSLL on losses of credits – R$2,069,323 thousand (R$2,059,542 thousand on December 31, 2014 and R$1,881,607 thousand on March 31, 2014): we are requesting to deduct from income tax and social contributions payable (IRPJ and CSLL, respectively) amounts of actual and definite loan losses related to unconditional discounts granted during collections, regardless of compliance with the terms and conditions provided for in Articles 9 to 14 of Law No. 9.430/96 that only apply to temporary losses;

-        PIS – EC 17/97 - R$227,259 thousand (R$321,748 thousand on December 31, 2014): for the period from July 1997 to February 1998, request to calculate and pay PIS contributions as established by LC 07/70 (PIS Repique) and not as established by EC 17/97 (PIS on Gross Operating Income);

-        PIS – R$315,880 thousand (R$320,067 thousand on December 31, 2014 and R$312,670 thousand on March 31, 2014): we are requesting the authorization to offset overpaid amounts in 1994 and 1995 as PIS contribution, corresponding to the surplus paid over that calculated on the tax base established in the Constitution, i.e., gross operating income, as defined in the income tax legislation (set out in Article 44 of Law No. 4.506/64), which excludes interest income; and

-        Pension Contributions - R$920,790 thousand (R$484,960 thousand on December 31, 2014 and R$457,157 thousand on March 31, 2014): official notifications related to the pension contributions on financial contributions in private pension plans, considered by the audit as compensatory sums subject to the incidence of such financial contributions and isolated fine for not withholding tax of the IRRF on the related financial contributions.

            IV -   Provisions by nature

 

R$ thousand

2015

2014

March 31

December 31

March 31

Labor claims

2,690,980

2,737,447

2,507,534

Civil claims

4,054,011

3,941,689

3,808,201

Subtotal (1)

6,744,991

6,679,136

6,315,735

Provision for tax risks (2)

8,216,554

7,571,986

8,087,164

Total

14,961,545

14,251,122

14,402,899

(1)  Note 20b; and

(2)  Classified under “Other liabilities - tax and social security” (Note 20a).

 

              V -   Changes in provisions

 

R$ thousand

2015

Labor

Civil

Tax (1) (2)

Balance on December 31, 2014

2,737,447

3,941,689

7,571,986

Adjustment for inflation

84,561

95,152

167,670

Provisions, net of reversals and write-offs

102,097

187,877

480,777

Payments

(233,125)

(170,707)

(3,879)

Balance on March 31, 2015

2,690,980

4,054,011

8,216,554

(1)    Includes, in the first quarter of 2015, constitution of tax provision: (i) related to the incidence of pension contributions on financial contributions in private pension plans, to the sum of R$428,158 thousand; and (7ii) IRPJ/CSLL on losses of credits, totaling R$47,545 thousand; and

(2)    Mainly include legal liabilities.

 

Bradesco     169      


 
 

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

 

Notes to the Consolidated Financial Statements

 

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 to have a possible risk of loss are not recorded as a liability in the financial statements. The main proceedings in this category are the following: a) leasing companies’ Tax on Services of any Nature (ISSQN), total lawsuits correspond to R$1,884,046 thousand (R$1,840,272 thousand on December 31, 2014 and R$1,728,473 thousand on March 31, 2014) which relates to the municipal tax demands from municipalities other than those in which the company is located and where, under law, tax is collected; b) 2006-2010 income tax and social contribution, relating to goodwill amortization being disallowed on the acquisition of investments, for the amount of R$4,339,317 thousand (R$4,264,479 thousand on December 31, 2014 and R$1,562,363 thousand on March 31, 2014); c) IRPJ and CSLL deficiency notice relating to the disallowance of loan loss deductions, for the amount of R$979,460 thousand (R$1,034,018 thousand on December 31, 2014, and R$544,185 thousand on March 31, 2014);
d) IRPJ and CSLL deficiency note relating to disallowance of exclusions of revenues from the mark-to-market of securities from 2007 to 2010, and differences in depreciation and operating expenses and income, amounting to R$1,247,006 thousand (R$1,226,665 thousand on December 31, 2014 and R$464,734 thousand on March 31, 2014); and e) IRPJ and CSLL deficiency note, amounting to R$384,621 thousand (R$378,664 thousand on December 31, 2014) relating to profit of subsidiaries based overseas, for the calendar years of 2008 and 2009.

 

 

 

 

170             Economic and Financial Analysis Report – March 2015


 
 

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

 

Notes to the Consolidated Financial Statements

 

19)  SUBORDINATED DEBT

 

 

R$ thousand

 

2015

2014

Maturity

Original term in years

Amount of the

operation

Currency

Remuneration

March 31

December 31

March 31

In Brazil:

     

 

 

 

 

Subordinated CDB:

     

 

 

 

 

2014 (2)

6

-

R$

112.0% of CDI rate

-

-

1,740,701

   

 

 

IPCA + (6.92% p.a. - 8.55% p.a.)

 

 

 

 2015 (3)

6

1,252,857

R$

108.0% to 112.0% of CDI rate

2,785,967

2,677,464

2,418,670

2016

6

500

R$

IPCA + 7.1292% p.a.

1,005

952

866

2019

10

20,000

R$

IPCA + 7.76% p.a.

43,305

40,986

37,133

Financial bills:

 

 

   

 

 

 

   

 

 

IGPM + 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

173,673

166,069

151,814

 

 

 

 

100.0% of CDI rate + (1.2685%p.a. - 1.3656% p.a.)

 

 

 

 

 

 

 

IGPM + (5.7745% p.a. - 6.9588% p.a.)

 

 

 

 

 

 

 

IPCA + (5.6030% p.a. - 7.5482% p.a.)

 

 

 

 

 

 

 

Fixed rate (11.7493% p.a. – 13.8609% p.a.)

 

 

 

 2017

6

8,630,999

R$

104.0% to 112.5% of CDI rate

9,892,785

9,904,746

9,472,766

 

 

 

 

100.0% of CDI rate + (0.7855%p.a. - 1.3061% p.a.)

 

 

 

 

 

 

 

IGPM + (4.0147% p.a. – 6.2626% p.a.)

 

 

 

 

 

 

 

IPCA + (3.6712% p.a. - 6.2822% p.a.)

 

 

 

 

 

 

 

Fixed rate (9.3991% p.a. – 12.1754% p.a.)

 

 

 

 2018

6

8,262,799

R$

105.0% to 112.2% of CDI rate

9,170,267

9,036,475

8,851,047

 

 

 

 

IGPM + (3.6320% p.a. – 4.0735% p.a.)

 

 

 

 

 

 

 

IPCA + (3.2983% p.a. - 4.4268% p.a.)

 

 

 

 

 

 

 

Fixed rate (9.3207% p.a. – 10.3107% p.a.)

 

 

 

 2019

6

21,858

R$

109.3% to 109.5% of CDI rate

27,146

26,148

24,288

Bradesco     171      


 
 

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

 

Notes to the Consolidated Financial Statements

 

 

 

R$ thousand

 

2015

2014

Maturity

Original term in years

Amount of the

operation

Currency

Remuneration

March 31

December 31

March 31

 

 

 

 

IPCA + 7.4163% p.a.

 

 

 

 2017

7

40,100

R$

Fixed rate of 13.1763% p.a.

75,483

72,358

65,770

 

 

 

 

IGPM + 6.6945% p.a.

 

 

 

2018

7

141,050

R$

IPCA + (5.9081% p.a. - 7.3743% p.a.)

225,801

216,409

200,017

 

 

 

 

100.0% of CDI rate + (1.0079% p.a. - 1.0412% p.a.)

 

 

 

 

 

 

 

IGPM + 4.1768 p.a.

 

 

 

 

 

 

 

IPCA + (4.0262% p.a. - 6.1757% p.a.)

 

 

 

 

 

 

 

Fixed rate (10.1304% p.a. - 11.7550% p.a.)

 

 

 

2019

7

3,172,835

R$

110.5% to 112.2% of CDI rate

3,397,832

3,294,514

3,337,420

2020

7

1,700

R$

IPCA + 4.2620% p.a.

2,134

2,036

1,891

2018

8

50,000

R$

IGPM + 7.0670% p.a.

85,420

82,323

77,230

 

 

 

 

IGPM + 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.

20,080

19,329

17,635

 

 

 

 

IGPM + 5.5341% p.a.

 

 

 

 

 

 

 

IPCA + (3.9941% p.a. - 6.1386% p.a.)

 

 

 

 

 

 

 

Fixed rate (11.1291% p.a. - 11.8661% p.a.)

 

 

 

2020

8

28,556

R$

110.0% to 110.7% of CDI rate

39,220

37,726

34,667

2021

8

1,236

R$

IPCA + (3.7004% p.a. - 4.3419% p.a.)

1,555

1,486

1,384

2021

9

7,000

R$

111.0% of CDI rate

9,176

8,898

8,152

 

 

 

 

IGPM + (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

29,324

27,976

25,733

 

 

 

 

IGPM + (3.9270% p.a. - 4.2994% p.a.)

 

 

 

 

 

 

 

IPCA + (4.1920% p.a. - 6.0358% p.a.)

 

 

 

 

 

 

 

Fixed rate (10.3489% p.a. - 12.4377% p.a.)

 

 

 

2022

10

54,143

R$

110.0% to 111.3% of CDI rate

73,457

70,401

65,003

 

 

 

 

 

 

 

 

 

172             Economic and Financial Analysis Report – March 2015


 
 

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

 

Notes to the Consolidated Financial Statements

 

 

 

R$ thousand

 

2015

2014

Maturity

Original term in years

Amount of the

operation

Currency

Remuneration

March 31

December 31

March 31

 

 

 

 

IGPM + (3.5855% p.a. - 3.9984% p.a.)

 

 

 

 

 

 

 

IPCA + (3.9292% p.a. - 4.9620% p.a.)

 

 

 

2023

10

688,064

R$

Fixed rate (10.6804% p.a. - 10.8971% p.a.)

840,524

810,721

757,952

CDB pegged to loans:

 

 

 

 

 

 

 

2015 a 2016

de 1 a 2

1,980

R$

100.0% of CDI rate

2,633

3,073

4,260

Subtotal in Brazil

 

 

 

 

26,896,787

26,500,090

27,294,399

Overseas:

 

 

 

 

 

 

 

2014 (1)

10

-

Euro

Rate of 8.00% p.a.

-

-

727,278

2019

10

1,333,575

US$

Rate of 6.75% p.a.

2,406,451

2,026,515

1,697,568

2021

11

2,766,650

US$

Rate of 5.90% p.a.

5,178,667

4,349,977

3,657,202

2022

11

1,886,720

US$

Rate of 5.75% p.a.

3,533,990

2,967,773

2,495,087

Issuance costs on funding

 

 

 

 

(26,269)

(22,688)

(31,622)

Subtotal overseas

 

 

 

 

11,092,839

9,321,577

8,545,513

Grand total

 

 

 

 

37,989,626

35,821,667

35,839,912

(1)  Subordinated debt transactions that matured in April 2014;

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

(3)  Subordinated debt transactions that matured in February and March 2015.

 

 

Bradesco     173      


 
 

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

2015

2014

March 31

December 31

March 31

Provision for tax risk (Note 18b IV)

8,216,554

7,571,986

8,087,164

Provision for deferred income tax (Note 34f)

3,297,632

3,291,978

3,324,071

Taxes and contributions on profit payable

1,402,128

4,290,860

1,960,189

Taxes and contributions payable

1,080,820

1,041,316

1,245,893

Total

13,997,134

16,196,140

14,617,317

 

b)   Sundry

 

 

R$ thousand

2015

2014

March 31

December 31

March 31

Credit card operations

16,722,075

18,094,072

15,205,642

Sundry creditors

11,174,883

9,053,390

7,665,135

Civil and labor provisions (Note 18b IV)

6,744,991

6,679,136

6,315,735

Provision for payments

5,325,795

5,894,823

4,959,783

Loan assignment obligations

5,263,871

4,948,920

4,020,680

Liabilities for acquisition of assets and rights

1,166,220

1,054,651

1,159,209

Other (1)

2,684,616

2,432,442

1,758,695

Total

49,082,451

48,157,434

41,084,879

(1)  On March 31, 2015, it includes provision for guarantees provided, comprising sureties, letters of credit and standby letter of credit, which was identified within the excess provision, and totaling R$607,195 thousand (R$421,596 thousand on December 31, 2014 and R$355,479 on March 31, 2014) (Note 10g).

 

 

174             Economic and Financial Analysis Report – March 2015


 
 

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

Capitalization bonds

 

2015

2014

2015

2014

2015

2014

2015

2014

 

March 31

December 31

March 31

March 31

December 31

March 31

March 31

December 31

March 31

March 31

December 31

March 31

Current and long-term liabilities

 

 

 

 

 

 

 

 

 

 

 

 

Mathematical reserve for unvested benefits

833,607

798,859

767,362

123,982,286

120,906,070

106,417,460

-

-

-

124,815,893

121,704,929

107,184,822

Mathematical reserve for vested benefits

171,741

171,416

169,205

7,166,605

6,985,943

6,767,511

-

-

-

7,338,346

7,157,359

6,936,716

Mathematical reserve for capitalization bonds

-

-

-

-

-

-

6,136,379

5,979,268

5,350,899

6,136,379

5,979,268

5,350,899

Reserve for claims incurred but not reported (IBNR)

1,850,688

1,606,139

1,680,781

1,056,088

1,056,836

1,108,440

-

-

-

2,906,776

2,662,975

2,789,221

Unearned premium reserve

4,057,340

4,066,840

3,471,271

290,985

277,958

289,380

-

-

-

4,348,325

4,344,798

3,760,651

Complementary reserve for coverage

-

-

-

1,632,451

1,624,285

712,108

-

-

-

1,632,451

1,624,285

712,108

Reserve for unsettled claims

4,303,460

4,161,997

3,747,572

1,174,711

1,097,502

983,040

-

-

-

5,478,171

5,259,499

4,730,612

Reserve for financial surplus

-

-

-

454,891

426,239

409,116

-

-

-

454,891

426,239

409,116

Reserve for draws and redemptions

-

-

-

-

-

-

687,482

631,378

644,133

687,482

631,378

644,133

Other reserves

1,834,144

1,897,000

1,890,968

1,564,342

1,482,137

3,255,400

97,557

97,216

86,159

3,496,043

3,476,353

5,232,527

Total reserves

13,050,980

12,702,251

11,727,159

137,322,359

133,856,970

119,942,455

6,921,418

6,707,862

6,081,191

157,294,757

153,267,083

137,750,805

                                                                                                                                                                                                                                        

 

 

 

Bradesco     175      


 
 

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

2015

2014

2015

2014

2015

2014

2015

2014

March 31

December 31

March 31

March 31

December 31

March 31

March 31

December 31

March 31

March 31

December 31

March 31

Health

6,832,265

6,622,586

6,079,164

-

-

-

-

-

-

6,832,265

6,622,586

6,079,164

Auto/RCF

3,214,167

3,195,820

2,926,741

-

-

-

-

-

-

3,214,167

3,195,820

2,926,741

DPVAT/Retrocession

293,611

242,246

318,434

4,014

3,955

3,915

-

-

-

297,625

246,201

322,349

Life

15,590

14,726

16,053

6,750,827

6,410,820

6,044,904

-

-

-

6,766,417

6,425,546

6,060,957

Basic lines

2,695,347

2,626,873

2,386,767

-

-

-

-

-

-

2,695,347

2,626,873

2,386,767

Unrestricted Benefits Generating Plan - PGBL - in contribution phase

-

-

-

20,864,239

20,916,893

19,311,853

-

-

-

20,864,239

20,916,893

19,311,853

Long-Term Life Insurance - VGBL - in contribution phase

-

-

-

89,736,989

86,977,487

75,017,867

-

-

-

89,736,989

86,977,487

75,017,867

Pension plans

-

-

-

19,966,290

19,547,815

19,563,916

-

-

-

19,966,290

19,547,815

19,563,916

Capitalization bonds

-

-

-

-

-

-

6,921,418

6,707,862

6,081,191

6,921,418

6,707,862

6,081,191

Total technical reserves

13,050,980

12,702,251

11,727,159

137,322,359

133,856,970

119,942,455

6,921,418

6,707,862

6,081,191

157,294,757

153,267,083

137,750,805

 

176             Economic and Financial Analysis Report – March 2015


 
 

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

2015

2014

2015

2014

2015

2014

2015

2014

March 31

December 31

March 31

March 31

December 31

March 31

March 31

December 31

March 31

March 31

December 31

March 31

Total technical reserves

13,050,980

12,702,251

11,727,159

137,322,359

133,856,970

119,942,455

6,921,418

6,707,862

6,081,191

157,294,757

153,267,083

137,750,805

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

(286,928)

(270,631)

(245,778)

-

-

-

-

-

-

(286,928)

(270,631)

(245,778)

(-) Portion corresponding to contracted reinsurance

(870,003)

(871,011)

(856,699)

(12,944)

(12,612)

(5,664)

-

-

-

(882,947)

(883,623)

(862,363)

(-) Deposits retained at IRB and court deposits

(2,318)

(2,318)

(2,318)

-

-

(55,827)

-

-

-

(2,318)

(2,318)

(58,145)

(-) Receivables

(915,249)

(891,065)

(909,355)

-

-

-

-

-

-

(915,249)

(891,065)

(909,355)

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

(981,963)

(949,029)

(795,412)

-

-

-

-

-

-

(981,963)

(949,029)

(795,412)

(-) Reserves from DPVAT agreements

(287,601)

(236,239)

(312,117)

-

-

-

-

-

-

(287,601)

(236,239)

(312,117)

To be insured

9,706,918

9,481,958

8,605,480

137,309,415

133,844,358

119,880,964

6,921,418

6,707,862

6,081,191

153,937,751

150,034,178

134,567,635

 

 

 

 

 

 

 

 

 

 

 

 

 

Investment fund quotas (VGBL and PGBL)

-

-

-

110,601,228

107,894,380

94,329,720

-

-

-

110,601,228

107,894,380

94,329,720

Investment fund quotas (excluding VGBL and PGBL)

6,308,777

7,980,702

6,619,315

18,342,297

20,080,415

16,174,067

1,326,487

1,825,193

3,750,073

25,977,561

29,886,310

26,543,455

Government securities

5,273,440

5,046,582

4,042,444

12,122,597

10,228,007

9,026,894

5,619,395

5,177,471

1,990,274

23,015,432

20,452,060

15,059,612

Private securities

104,672

105,943

154,456

170,740

173,684

189,985

42,175

42,729

60,711

317,587

322,356

405,152

Shares

2,196

2,956

4,324

1,323,053

1,296,157

1,119,968

307,756

305,184

370,933

1,633,005

1,604,297

1,495,225

Total technical reserve guarantees

11,689,085

13,136,183

10,820,539

142,559,915

139,672,643

120,840,634

7,295,813

7,350,577

6,171,991

161,544,813

160,159,403

137,833,164

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

(2)     Includes personal insurance and pension plans;

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

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

 

Bradesco     177      


 
 

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

2015

2014

 

1st Quarter

4th Quarter

1st Quarter

Written premiums

7,293,480

7,075,823

6,436,107

Pension plan contributions (including VGBL)

5,080,665

9,371,359

3,898,491

Capitalization bond income

1,337,693

1,432,086

1,204,915

Granted coinsurance premiums

(24,021)

(24,171)

(40,728)

Refunded premiums

(53,369)

(49,502)

(49,290)

Net written premiums

13,634,448

17,805,595

11,449,495

Reinsurance premiums

(59,806)

(73,063)

(67,437)

Insurance, pension plan and capitalization bond retained premiums

13,574,642

17,732,532

11,382,058

 

22)  NON-CONTROLLING INTERESTS IN SUBSIDIARIES

 

R$ thousand

2015

2014

March 31

December 31

Mach 31

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

1,084,526

-

-

Banco Bradesco BBI S.A.

13,094

12,838

134,734

Other (2)

401,920

379,674

414,535

Total

1,499,540

392,512

549,269

(1)  A company originated from the operational agreement between Cielo, which is our subsidiary of shared control, and Banco do Brasil, for the creation of an association aiming to manage the transactions arising from credit card operations; and

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

 

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.

 

 

2015

2014

March 31

December 31

March 31

Common shares

2,524,364,555

2,103,637,129

2,103,637,129

Preferred shares

2,524,364,292

2,103,636,910

2,103,636,910

Subtotal

5,048,728,847

4,207,274,039

4,207,274,039

Treasury (common shares)

(3,478,332)

(2,898,610)

(2,898,610)

Treasury (preferred shares)

(10,781,844)

(8,984,870)

(8,984,870)

Total outstanding shares

5,034,468,671

4,195,390,559

4,195,390,559

 

 

178             Economic and Financial Analysis Report – March 2015


 
 

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

 

Notes to the Consolidated Financial Statements

 

b)    Changes in capital stock in number of shares

 

 

Common shares

Preferred shares

Total

Number of outstanding shares as at December 31, 2014

2,100,738,519

2,094,652,040

4,195,390,559

Increase of capital stock with issuing of shares – bonus of 20% (1)

420,727,426

420,727,382

841,454,808

Increase of shares in treasury – bonus of 20%

(579,722)

(1,796,974)

(2,376,696)

Number of outstanding shares as at March 31, 2015

2,520,886,223

2,513,582,448

5,034,468,671

(1) Benefited the shareholders registered in the records of Bradesco on March 26, 2015.

 

In the Extraordinary General Meeting of March 10, 2015, deliberation was made to increase the Capital Stock by R$5,000,000 thousand, increasing it from R$38,100,000 thousand to R$43,100,000 thousand, through the capitalization of part of the balance of the account “Profit Reserves - Statutory Reserve”, of compliance with the provisions in Article 169 of Law No. 6.404/76, with a bonus of 20% in shares, by issuing 841,454,808 new nominative-book entry shares, with no nominal value, whereby 420,727,426 common and 420,727,382 preferred shares, attributed free-of-charge to the shareholders as bonus, to the ratio of two (2) new shares for every ten (10) shares of the same type that they own, benefiting the shareholders registered on March 26, 2015.

 

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 No. 6.404/76, amended by Law No. 10.303/01.

 

According to Bradesco’s Bylaws, shareholders are entitled to interest on shareholders’ equity and/or dividends amounting to at least 30% of the net income for the year, adjusted in accordance with Brazilian Corporate Law.

 

Interest on shareholders’ equity is calculated based on the shareholders’ equity limited to the variation in the Federal Government Long-Term Interest Rates (TJLP), subject to available profits before deductions, or transfer to retained earnings or profit reserves for the amounts equivalent or greater than twice its value.

 

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

 

The Board of Directors’ Meeting held on June 24, 2014 approved the Board of Executive Officers’ proposal to pay shareholders’ supplementary interest on shareholders’ equity and dividends for the first half-year of 2014, totaling R$829,000 thousand, at R$0.188201395 per common share and R$0.207021535 per preferred share, which was paid on July 18, 2014.

 

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

 

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

Bradesco     179      


 
 

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

 

Notes to the Consolidated Financial Statements

 

Interest on shareholders’ equity and dividends for the year ending March 31, 2015 is calculated as follows:

 

 

R$ thousand

% (1)

Net income for the quarter

4,243,986

 

(-) Legal reserve

(212,199)

 

Adjusted calculation basis

4,031,787

 

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

1,494,133

 

Withholding income tax on interest on shareholders’ equity

(224,120)

 

Interest on shareholders’ equity (net) in March 31, 2015

1,270,013

31.50

I Interest on shareholders’ equity (net) in March 31, 2014

1,030,371

31.50

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

 

Interest on shareholders’ equity was paid or recorded in provisions, as follows:

 

Description

R$ thousand

Per share (gross)

Gross amount paid/
recorded
in provision

Withholding Income Tax (IRRF)

(15%)

Net amount paid/recorded in provision

Common shares

Preferred shares

Monthly interest on shareholders’ equity paid

0.056454

0.062099

248,712

37,307

211,405

Supplementary paid interest on own capital

0.218733

0.240607

963,489

144,523

818,966

March 31, 2014 YTD Total

0.275187

0.302706

1,212,201

181,830

1,030,371

Monthly interest on shareholders’ equity paid

0.056454

0.062099

248,666

37,300

211,366

Supplementary interest on shareholders’ equity provisioned (1)

0.235624

 

0.259186

1,245,467

186,820

1,058,647

March 31, 2015 Total

0.292078

0.321285

1,494,133

224,120

1,270,013

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

 

d)     Treasury shares

 

The Board of Directors’ Meeting held on June 25, 2013 resolved to renew the term for the share buy-back program based on the previous conditions, which remained in force until June 26, 2014. The Board of Directors’ Meeting held on June 24, 2014 resolved to renew the term for the share buy-back program, based on the previous conditions. It is valid until June 26, 2015.

 

A total of 3,478,332 common shares and 10,781,844 preferred shares had been acquired with the effect of the 20% subsidy on shares, totaling R$298,015 thousand until March 31, 2014, and remain in treasury. The minimum, average and maximum cost per common share is R$23.62221, R$25.41203 and R$27.14350, and per preferred share is R$25.23185, R$27.16272 and R$33.12855, respectively. The fair value was R$30.13 per common share and R$29.67 per preferred share on March 31, 2015.

 

180             Economic and Financial Analysis Report – March 2015


 
 

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

 

Notes to the Consolidated Financial Statements

 

24)  FEE AND COMMISSION INCOME

 

 

R$ thousand

2015

2014

1st Quarter

4th Quarter

1st quarter

Credit card income

2,190,120

2,130,809

1,833,681

Checking account

1,071,797

1,079,804

943,995

Loans

634,954

694,596

573,368

Asset management

624,571

657,344

561,812

Collections

386,775

398,057

379,961

Consortium management

243,630

239,974

198,925

Underwriting / Financial Advisory Services

149,166

120,865

220,942

Custody and brokerage services

129,230

136,410

124,789

Payments

101,787

86,568

96,433

Other

168,651

242,910

256,522

Total

5,700,681

5,787,337

5,190,428

 

25)  PAYROLL AND RELATED BENEFITS

 

 

R$ thousand

2015

2014

1st Quarter

4th Quarter

1st Quarter

Salaries

1,602,763

1,682,819

1,516,258

Benefits

752,497

778,614

697,236

Social security charges

594,965

637,969

572,453

Employee profit sharing

333,214

309,196

293,259

Provision for labor claims

138,984

216,482

182,491

Training

22,663

50,899

17,450

Total

3,445,086

3,675,979

3,279,147

 

26)  OTHER ADMINISTRATIVE EXPENSES

 

 

R$ thousand

2015

2014

1st Quarter

4th Quarter

1st Quarter

Outsourced services

903,731

1,109,245

903,415

Depreciation and amortization

522,461

535,872

446,196

Communication

391,252

388,008

375,505

Data processing

363,339

369,313

335,694

Advertising and marketing

132,911

401,346

178,249

Rental

229,625

239,621

213,903

Transport

157,387

180,833

202,885

Financial system services

197,941

193,428

197,048

Asset maintenance

239,849

200,031

151,507

Security and surveillance

149,306

141,399

138,307

Supplies

77,897

88,569

77,160

Water, electricity and gas

77,549

64,914

61,477

Travel

28,901

53,814

30,252

Other

208,872

262,603

203,739

Total

3,681,021

4,228,996

3,515,337

 

 

Bradesco     181      


 
 

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

 

Notes to the Consolidated Financial Statements

 

27)  TAX EXPENSES

 

 

R$  thousand

2015

2014

 

1st Quarter

4th Quarter

1stQuarter

Contribution for Social Security Financing (COFINS)

661,982

678,936

766,001

Social Integration Program (PIS) contribution

113,524

113,059

145,986

Tax on Services (ISSQN)

141,941

147,496

142,543

Municipal Real Estate Tax (IPTU) expenses

36,208

8,195

30,891

Other

63,056

63,824

55,854

Total

1,016,711

1,011,510

1,141,275

 

28)  OTHER OPERATING INCOME

 

 

R$ thousand

2015

2014

 

1st Quarter

4th Quarter

1stQuarter

Other interest income

564,730

526,504

428,668

Reversal of other operating provisions

196,879

165,316

114,161

Gains on sale of goods

896

1,858

6,244

Revenues from recovery of charges and expenses

43,483

80,593

26,971

Other

283,611

293,823

235,241

Total

1,089,599

1,068,094

811,285

 

29)  OTHER OPERATING EXPENSES

 

 

R$ thousand

2015

2014

 

1st Quarter

4th Quarter

1stQuarter

Other finance costs

1,465,154

1,390,841

1,174,765

Sundry losses

407,346

472,348

383,073

Commissions on loans and financing

380,282

355,149

331,678

Discount granted

307,016

344,825

289,597

Intangible assets amortization

215,253

223,122

204,901

Goodwill amortization (Note 15a)

50,778

50,069

28,306

Other (1)

996,172

365,597

451,072

Total

3,822,001

3,201,951

2,863,392

(1)     In the first quarter of 2015, it primarily includes: (i) provision for tax contingency, to the sum of R$475,703 thousand (Note 18b (v)); and (ii) provision for guarantees given, including guarantees, deposits, letters of credit and standby letter of credit, of which the exceeding provision was highlighted, to the sum of R$185,599 thousand, (fourth quarter of 2014 – R$54,102 thousand and first quarter of 2014 – R$17,855 thousand) (Note 10h).

 

30)  NON-OPERATING INCOME (LOSS)

 

 

R$ thousand

2015

2014

1st Quarter

4th Quarter

1stQuarter

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

(72,346)

(132,643)

(66,022)

Recording/reversal of non-operating provisions

19,164

(59,041)

(59,310)

Other

17,561

14,032

15,887

Total

(35,621)

(177,652)

(109,445)

 

 

182             Economic and Financial Analysis Report – March 2015


 
 

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

2015

2014

2015

2014

March 31

December 31

March 31

1st Quarter

4th Quarter

1stQuarter

Assets

(liabilities)

Assets

(liabilities)

Assets

(liabilities)

Revenues (expenses)

Revenues (expenses)

Revenues (expenses)

Interest on shareholders’ equity and dividends:

(410,764)

(1,019,589)

(319,325)

-

-

-

Cidade de Deus Companhia Comercial de Participações

(302,527)

(750,925)

(235,182)

-

-

-

Fundação Bradesco

(108,237)

(268,664)

(84,143)

-

-

-

Demand deposits/Savings accounts:

(19,656)

(19,670)

(22,175)

(167)

(178)

(199)

BBD Participações S.A.

(2)

(8)

(2)

-

-

-

Nova Cidade de Deus Participações S.A.

(8)

(6)

(10)

-

-

-

Cidade de Deus Companhia Comercial de Participações

(8)

(5)

(10)

-

-

-

Key Management Personnel

(19,638)

(19,651)

(22,153)

(167)

(178)

(199)

Time deposits:

(144,948)

(133,122)

(143,923)

(2,137)

(1,933)

(2,522)

Cidade de Deus Companhia Comercial de Participações

(59,779)

(59,941)

(58,638)

(20)

(19)

(20)

Key Management Personnel

(85,169)

(73,181)

(85,285)

(2,117)

(1,914)

(2,502)

Securities sold under agreements to repurchase:

(865,671)

(411,574)

(732,486)

(13,358)

(10,795)

(20,365)

Cidade de Deus Companhia Comercial de Participações

(575,365)

(290,413)

(338,965)

(8,775)

(7,802)

(12,168)

BBD Participações S.A.

(236,137)

(29,118)

(251,584)

(2,788)

(555)

(4,300)

Key Management Personnel

(54,169)

(92,043)

(141,937)

(1,795)

(2,438)

(3,897)

Funds from issuance of securities:

(650,036)

(619,551)

(625,146)

(17,811)

(16,460)

(13,688)

Key Management Personnel

(650,036)

(619,551)

(625,146)

(17,811)

(16,460)

(13,688)

Rental of branches:

-

-

-

(540)

(371)

(371)

Fundação Bradesco

-

-

-

(540)

(371)

(371)

Subordinated debts:

-

-

(773)

-

-

(18)

Fundação Bradesco

-

-

(773)

-

-

(18)

 

 

Bradesco     183      


 
 

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

 

Notes to the Consolidated Financial Statements

 

b)   Compensation for Key Management Personnel

                                                                                                     

Each year, the Annual Shareholders’ Meeting approves:

 

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

 

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

 

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

 

The current policy on Management compensation sets forth that 50% of net variable compensation, if any, must be allocated to the acquisition of preferred shares of Banco Bradesco S.A., which vest in three equal, annual and successive installments, the first of which is in the year following the payment date. This procedure complies with CMN Resolution No. 3.921/10, which sets forth a management compensation policy for financial institutions.

 

Short-term Management benefits

 

 

R$ thousand

2015

2014

1st Quarter

4th Quarter

1stQuarter

Salaries

78,566

75,307

81,275

INSS contributions

17,640

16,811

18,250

Total

96,206

92,118

99,525

 

Post-employment benefits

 

 

R$ thousand

2015

2014

1st Quarter

4th Quarter

1stQuarter

Defined contribution supplementary pension plans

81,785

82,040

81,266

Total

81,785

82,040

81,266

 

Bradesco does not offer its Key Management Personnel long-term benefits related to severance pay or share-based compensation, pursuant to CPC 10 – Share-Based Payment, approved by CMN Resolution No. 3.989/11.

 

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 in 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% of equity.

 

184             Economic and Financial Analysis Report – March 2015


 
 

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

 

Notes to the Consolidated Financial Statements

 

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.

 

II)   Shareholding

 

Together, members of the Board of Directors and Board of Executive Officers had the following shareholding in Bradesco:

 

 

2015

2014

March 31

December 31

March 31

● Common shares

0.72%

0.72%

0.72%

● Preferred shares

1.05%

1.04%

1.01%

● Total shares (1)

0.89%

0.88%

0.87%

(1)  On March 31, 2015, direct and indirect shareholding of the members of Bradesco’s Board of Directors and Board of Executive Officers amounted to 3.09% of common shares, 1.10% of preferred shares and 2.09% of all shares.

 

32)  FINANCIAL INSTRUMENTS

 

a)      Risk Management

Risk management is strategically highly important due to the increasing complexity of services and products and the globalization of the Organization’s business. The dynamism of the markets ensures that Bradesco continuously acts to improve this activity in the pursuit of best practices. For that reason, Bradesco use its internal market risk models, which were already in force, to calculate regulatory capital since 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 as a result of the non-compliance by the borrower or counterparty with their financial obligations under agreed terms, as well as to the reduction in the value of a loan agreement resulting from a deterioration of the borrower’s risk rating, reduced earnings or remuneration, the advantageous terms / conditions given in a 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 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 credit commitments or financial guarantees.

 

In order not to compromise the quality of the portfolio, it includes all aspects related to the lending process, concentration, guarantee requirement, terms, among others.

 

 

Bradesco     185      


 
 

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

 

Notes to the Consolidated Financial Statements

 

The Organization continuously maps all activities that can generate exposure to credit risk, with their respective ratings related to probability and magnitude, as well as the identification of their managers, measurement and mitigation plans.

Market risk management

 

Market risk is the possibility of financial losses due to fluctuating prices and interest rates of the Organization’s financial instruments, as its asset and liability portfolios may have mismatched maturities, currencies and indexes.

 

Market risk is carefully identified, measured, mitigated, controlled and reported. The Organization’s market risk exposure profile is in line with the guidelines established by the governance process, with limits monitored independently on a timely basis.

 

All transactions 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.

 

The process of market risk management is performed at the corporate level. This process involves several areas, with specific assignments, ensuring an efficient structure, with the measurement and control of market risk being performed centrally and independently. The management process, approved by the Board of Directors, is reviewed at least annually by the Committees and by the Board of Directors.

 

In line with the Corporate Governance practices, aiming to preserve and strengthen the management of market and liquidity risks in the Organization, and to meet the provisions of CMN Resolution No. 3.464/07, the Board of Directors approved the Market and Liquidity Risk Management Policy, which is reviewed at least annually by the competent Committees and by the Board of Directors, providing the main guidelines for acceptance, control and management of market and liquidity risks. In addition to this policy, the Organization has specific rules to regulate the market and liquidity risk management process.

 

 

186             Economic and Financial Analysis Report – March 2015


 
 

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

2015

2014

March 31

December 31

March 31

Balance

Local

Foreign

(1) (2)

Foreign

(1) (2)

Assets

 

 

 

 

 

Current and long-term assets

1,015,433,775

938,469,520

76,964,255

65,788,444

66,944,724

Funds available

13,682,722

10,548,820

3,133,902

3,705,116

4,860,251

Interbank investments

195,745,641

194,108,942

1,636,699

828,956

2,434,958

Securities and derivative financial instruments

344,429,809

328,121,248

16,308,561

14,024,139

14,396,296

Interbank and interdepartmental accounts

48,464,088

48,464,088

-

-

-

Loan and leasing

302,355,397

259,434,601

42,920,796

37,042,133

32,877,311

Other receivables and assets

110,756,118

97,791,821

12,964,297

10,188,100

12,375,908

Permanent assets

19,380,677

19,245,334

135,343

105,955

39,327

Investments

1,635,890

1,632,953

2,937

2,653

325

Premises and equipment and leased assets

4,952,392

4,928,569

23,823

18,570

13,326

Intangible assets

12,792,395

12,683,812

108,583

84,732

25,676

Total

1,034,814,452

957,714,854

77,099,598

65,894,399

66,984,051

 

 

 

 

 

 

Liabilities

 

 

 

 

 

Current and long-term liabilities

949,064,998

855,769,885

93,295,113

78,780,467

76,330,450

Deposits

211,702,486

174,063,270

37,639,216

29,950,742

27,819,114

Securities sold under agreements to repurchase

303,739,778

296,008,715

7,731,063

6,958,826

889,497

Funds from issuance of securities

88,247,290

80,171,559

8,075,731

8,766,126

10,395,128

Interbank and interdepartmental accounts

4,247,393

2,276,896

1,970,497

1,757,393

2,356,701

Borrowing and on-lending

62,368,884

40,587,823

21,781,061

17,001,662

16,029,860

Derivative financial instruments

5,711,002

4,180,881

1,530,121

820,843

1,993,977

Technical reserve for insurance, pension plans and capitalization bonds

157,294,757

157,293,734

1,023

845

848

Other liabilities:

 

 

 

 

 

- Subordinated debts

37,989,626

26,896,787

11,092,839

9,321,577

8,545,513

- Other

77,763,782

74,290,220

3,473,562

4,202,453

8,299,812

Deferred income

312,438

312,438

-

-

-

Non-controlling interests in subsidiaries

1,499,540

1,499,540

-

-

-

Shareholders’ equity

83,937,476

83,937,476

-

-

-

Total

1,034,814,452

941,519,339

93,295,113

78,780,467

76,330,450

 

 

 

 

 

 

Net position of assets and liabilities

 

 

(16,195,515)

(12,886,068)

(9,346,399)

Net position of derivatives (2)

 

 

(20,368,667)

(17,327,187)

(11,380,712)

Other net off-balance-sheet accounts (3)

 

 

(919,475)

(1,012,215)

(658,411)

Net exchange position (liability)

 

 

(37,483,657)

(31,225,470)

(21,385,522)

(1)  Amounts originally recorded and/or indexed mainly in USD;

(2)  Excluding operations maturing in D+1, to be settled at the rate on the last day of the month; and

(3)  Other commitments recorded in off-balance-sheet accounts.

 

Bradesco     187      


 
 

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:

 

Risk factors

R$ thousand

2015

2014

March 31

December 31

March 31

Fixed rates

17,302

20,368

9,529

IGPM/IPCA

1,828

10,495

31,671

Exchange coupon

2,124

6,048

5,526

Foreign currency

3,799

8,640

8,866

Equities

-

3,737

273

Sovereign/Eurobonds and Treasuries

3,892

5,526

5,910

Other

1,591

1,995

3,746

Correlation/diversification effect

(12,323)

(20,260)

(29,109)

VaR (Value at Risk)

18,213

36,549

36,412

Amounts net of tax.

 

Sensitivity analysis

 

The Trading Portfolio is also monitored through daily sensitivity analyses that measure the effect of movements of market and price curves on our positions. Furthermore, a sensitivity analysis of the Organization’s financial exposures (Trading and Banking Portfolio) is performed on a quarterly basis, in compliance with CVM Rule No. 475/08.

 

Note that the impact of the financial exposure on the Banking Portfolio (notably interest rates and price indexes) do not necessarily represent a potential accounting loss for the Organization because a portion of loans held in the Banking Portfolio are financed by demand and/or savings deposits, which are “natural hedges” for future variations in interest rates, moreover, interest rate variations do not represent a material impact on the Institution’s result, as Loans are held to maturity. In addition, due to our strong presence in the insurance and pension plan market, Bradesco holds a large volume of assets on which price adjustments would also have an offsetting impact on the linked technical reserves.

 

188             Economic and Financial Analysis Report – March 2015


 
 

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)

2015

2014

March 31

December 31

March 31

Scenarios

Scenarios

Scenarios

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

(6,395)

(2,073,480)

(4,042,867)

(6,653)

(2,026,998)

(3,924,153)

(6,295)

(1,743,384)

(3,340,753)

Price indexes

Exposure subject to variations in price index coupon rates

(10,594)

(1,441,100)

(2,741,006)

(9,382)

(1,370,926)

(2,568,347)

(15,190)

(2,205,392)

(4,059,293)

Exchange coupon

Exposure subject to variations in foreign currency coupon rates

(340)

(31,632)

(59,379)

(526)

(57,069)

(106,625)

(379)

(43,523)

(80,664)

Foreign currency

Exposure subject to exchange rate variations

(3,186)

(85,863)

(174,632)

(7,430)

(142,382)

(272,480)

(2,325)

(63,173)

(164,705)

Equities

Exposure subject to variation in stock prices

(18,602)

(465,045)

(930,090)

(17,898)

(447,446)

(894,892)

(21,908)

(547,706)

(1,095,413)

Sovereign/Eurobonds and Treasuries

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

(971)

(37,666)

(74,188)

(898)

(40,715)

(79,422)

(663)

(39,807)

(77,128)

Other

Exposure not classified in other definitions

(1,168)

(29,205)

(58,409)

(1,100)

(28,795)

(57,591)

(235)

(5,954)

(11,908)

Total excluding correlation of risk factors

(41,256)

(4,163,991)

(8,080,571)

(43,887)

(4,114,331)

(7,903,510)

(46,995)

(4,648,939)

(8,829,864)

Total including correlation of risk factors

(28,279)

(3,513,513)

(6,807,285)

(32,947)

(3,412,335)

(6,546,331)

(33,055)

(3,785,764)

(7,092,958)

(1)  Amounts net of tax.

Bradesco     189      


 
 

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

 

Notes to the Consolidated Financial Statements

 

The sensitivity analysis of the Trading Portfolio, which represents exposures that may have a material impact on the Organization’s results, is presented below. Note that results show the impact for each scenario on a static portfolio position. However, the market is highly dynamic which results in continuous changes in these positions. Moreover, as previously mentioned, the Organization has an ongoing process of market risk management, which constantly seeks to adjust positions to mitigate related risks according to the strategy determined by Senior Management. Therefore, where there are indicators of deterioration in a certain position, proactive measures are taken to minimize any potential negative impact and maximize the risk/return ratio for the Organization.

Sensitivity Analysis – Trading Portfolio

 

  

R$ thousand

Trading portfolio (1)

2015

2014

March 31

December 31

March 31

Scenarios

Scenarios

Scenarios

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

(988)

(322,750)

(630,289)

(1,171)

(366,067)

(712,658)

(634)

(173,364)

(340,458)

Price indexes

Exposure subject to variations in price index coupon rates

(71)

(10,331)

(18,812)

(569)

(80,643)

(157,231)

(1,144)

(160,778)

(313,408)

Exchange coupon

Exposure subject to variations in foreign currency coupon rates

(68)

(4,234)

(8,430)

(435)

(47,993)

(89,385)

(379)

(43,063)

(79,904)

Foreign currency

Exposure subject to exchange rate variations

(1,188)

(29,702)

(59,404)

(3,418)

(85,185)

(170,367)

(2,256)

(56,412)

(112,824)

Equities

Exposure subject to variation in stock prices

-

-

-

(651)

(16,264)

(32,529)

(946)

(23,645)

(47,290)

Sovereign/Eurobonds and Treasuries

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

(292)

(5,437)

(10,860)

(574)

(29,250)

(56,730)

(455)

(33,506)

(64,449)

Other

Exposure not classified in other definitions

(1,063)

(26,564)

(53,128)

(1,121)

(27,687)

(55,374)

(99)

(2,614)

(5,229)

Total excluding correlation of risk factors

(3,670)

(399,018)

(780,923)

(7,939)

(653,089)

(1,274,274)

(5,913)

(493,382)

(963,562)

Total including correlation of risk factors

(2,494)

(353,426)

(690,371)

(5,250)

(434,142)

(843,678)

(2,750)

(280,144)

(551,645)

(1)  Amounts net of tax.

 

190             Economic and Financial Analysis Report – March 2015


 
 

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 at the respective dates, always considering market data at the time and scenarios that would adversely affect our positions, according to the examples below:

 

Scenario 1:  Based on market information (BM&FBOVESPA, Anbima, etc.), stresses were applied for 1 basis point on the interest rate and 1% variation on prices. For example: for a Real/US dollar exchange rate of R$3.22 a scenario of R$3.25 was used, while for a 1-year fixed interest rate of 13.60%, a 13.61% scenario was applied;

 

Scenario 2:  25% stresses were determined based on market information. For example: for a Real/US dollar exchange rate of R$3.22 a scenario of R$4.03 was used, while for a 1-year fixed interest rate of 13.60%, a 17.00% scenario was applied. The scenarios for other risk factors also accounted for 25% stresses in the respective curves or prices; and

 

Scenario 3:  50% stresses were determined based on market information. For example: for a Real/US dollar quote of R$3.22 a scenario of R$4.83 was used, while for a 1-year fixed interest rate of 13.60%, a 20.40% scenario was applied; The scenarios for other risk factors also account for 50% stresses in the respective curves or prices.

 

Liquidity Risk

 

Liquidity Risk is the possibility of the institution not being able to fully 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 significant size when compared to the usually traded volume or due to some market discontinuation.

 

It is crucial to measure and monitor this risk, so that the Organization can settle its obligations in a timely and reliable way.

 

The process of liquidity risk management is performed at the corporate level. It involves several areas with specific assignments, ensuring an efficient structure. Liquidity risk is measured and controlled centrally and independently and includes the daily monitoring of the composition of available funds, compliance with the minimum liquidity level, and the contingency plan for stress situations.

 

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 establishes a minimum liquidity reserve to be held and the types of assets eligible for this reserve. 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.

 

Bradesco     191      


 
 

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

 

Notes to the Consolidated Financial Statements

 

The statement of financial position by maturity is as follows

 

 

 

 R$ thousand

1 to 30 days

31 to 180 days

181 to 360 days

More than 360 days

Maturity not stated

Total

Assets

 

 

 

 

 

 

Current and long-term assets

582,071,760

95,489,968

71,409,137

266,462,910

-

1,015,433,775

Funds available

13,682,722

-

-

-

-

13,682,722

Interbank investments (2)

191,772,375

1,341,410

1,904,896

726,960

-

195,745,641

Securities and derivative financial instruments (1) (2)

253,671,679

12,634,002

15,093,624

63,030,504

-

344,429,809

Interbank and interdepartmental accounts

47,841,775

-

-

622,313

-

48,464,088

Loan and leasing

30,675,224

69,288,884

47,595,692

154,795,597

-

302,355,397

Other receivables and assets

44,427,985

12,225,672

6,814,925

47,287,536

-

110,756,118

Permanent assets

301,835

1,508,582

1,784,258

12,480,643

3,305,359

19,380,677

Investments

-

-

-

-

1,635,890

1,635,890

Premises and equipment

63,825

319,118

382,941

3,815,513

370,995

4,952,392

Intangible assets

238,010

1,189,464

1,401,317

8,665,130

1,298,474

12,792,395

Total on March 31, 2015

582,373,595

96,998,550

73,193,395

278,943,553

3,305,359

1,034,814,452

Total on December 31, 2014

600,476,748

97,975,082

62,765,860

268,295,688

2,526,573

1,032,039,951

Total on March 31, 2014

514,604,797

89,612,495

60,157,066

254,916,051

2,938,344

922,228,753

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

Current and long-term liabilities

573,926,179

100,312,915

61,380,489

213,445,415

-

949,064,998

Deposits (3)

142,838,337

19,545,752

6,018,009

43,300,388

-

211,702,486

Securities sold under agreements to repurchase (2)

238,373,014

32,218,283

16,712,932

16,435,549

-

303,739,778

Funds from issuance of securities

4,852,387

24,260,020

21,167,673

37,967,210

-

88,247,290

Interbank and interdepartmental accounts

4,247,393

-

-

-

-

4,247,393

Borrowing and on-lending

2,739,990

15,899,263

13,373,302

30,356,329

-

62,368,884

Derivative financial instruments

4,935,383

399,782

197,342

178,495

-

5,711,002

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

127,615,000

4,326,942

1,672,236

23,680,579

-

157,294,757

Other liabilities:

 

 

 

 

 

 

- Subordinated debts

56,172

2,768,454

18,634

35,146,366

-

37,989,626

- Other

48,268,503

894,419

2,220,361

26,380,499

-

77,763,782

Deferred income

312,438

-

-

-

-

312,438

Non-controlling interests in subsidiaries

-

-

-

-

1,499,540

1,499,540

Shareholders’ equity

-

-

-

-

83,937,476

83,937,476

Total on March 31, 2015

574,238,617

100,312,915

61,380,489

213,445,415

85,437,016

1,034,814,452

Total on December 31, 2014

593,978,780

102,648,699

46,926,587

206,585,123

81,900,762

1,032,039,951

Total on March 31, 2014

502,681,642

79,077,399

51,859,821

214,734,626

73,875,265

922,228,753

 

 

 

 

 

 

 

Net assets on March 31, 2015 YTD

8,134,978

4,820,613

16,633,519

82,131,657

-

-

Net assets on December 31, 2014 YTD

6,497,968

1,824,351

17,663,624

79,374,189

-

-

Net assets on March 31, 2014 YTD

11,923,155

22,458,251

30,755,496

70,936,921

-

-

(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.

 

192             Economic and Financial Analysis Report – March 2015


 
 

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

 

Notes to the Consolidated Financial Statements

 

Operational Risk

Operational risk is the possibility of losses resulting from failure, deficiency or inadequacy of internal processes, people and systems, or from external events. This definition includes legal risk associated with the activities undertaken by the Organization.

The process of operational risk management is performed at the corporate level. This process involves several areas, with specific assignments, ensuring an efficient structure, with the measurement and control of operational risk being performed centrally and independently.

Among the plans to mitigate operational risk, we highlight that 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.

Internal Controls

The effectiveness of the internal controls of the Organization is sustained by qualified professionals, well-defined and implemented processes and technology compatible with the business needs.

The methodology of internal controls applied in the Organization is in line with the guidelines of the Committee of Sponsoring Organizations of the Treadway Commission (COSO) – version 2013, which has the purpose of supplying a model for internal controls, management of corporate risks and fraud, in order to improve the performance and organizational supervision.

The existence, the execution, and the effectiveness of controls that ensure acceptable risk levels in the Organization's processes are certified by the department in charge, and the results are reported to the Audit Committee and to the Compliance and Internal Controls Committee, as well as to the Board of Directors, aiming to provide assurance regarding the proper conduct of business and the achievement of the established goals, in accordance with applicable external laws and regulations, policies, internal rules and procedures, and codes of conduct and self-regulation.

 

Bradesco     193      


 
 

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

 

Notes to the Consolidated Financial Statements

 

Below is the Basel Ratio:

 

Calculation basis - Basel Ratio (1)

R$ thousand

Prudential

Financial

2015

2014

March 31

December 31

March 31

Tier I capital

74,094,585

77,198,803

69,934,147

Common equity

74,094,585

77,198,803

69,934,147

Shareholders’ equity

83,937,476

81,508,250

73,325,996

Non-controlling interests

3,929

-

203,858

Prudential adjustments (2)

(9,846,820)

(4,309,447)

(3,595,707)

Tier II capital

19,513,015

21,405,720

22,300,588

Subordinated debt

19,513,015

21,405,720

22,300,588

Capital (a)

93,607,600

98,604,523

92,234,735

 

 

 

 

- Credit risk

557,015,231

544,797,829

534,884,413

- Market risk

18,441,507

21,435,660

21,253,243

- Operational risk

39,117,366

30,979,716

29,852,953

Risk-weighted assets – RWA (b)

614,574,104

597,213,205

585,990,609

 

 

 

 

Basel ratio (a/b)

15.2%

16.5%

15.7%

Tier I capital

12.1%

12.9%

11.9%

- Principal capital

12.1%

12.9%

11.9%

Tier II capital

3.1%

3.6%

3.8%

(1)    As per January 2015, the Basel Ratio started to be calculated based on the "Prudential Consolidated", according to Resolution No. 4.192/13 of CMN; and

(2)    As per January 2015, the factor applied on prudential adjustments went from 20% to 40%, according to the timeline for application of deductions of prudential adjustments, defined in Art.11 of CMN Resolution No. 4.192/13.

 

194             Economic and Financial Analysis Report – March 2015


 
 

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

 

Notes to the Consolidated Financial Statements

 

b)      Fair value

The book value, net of loss provisions of the principal financial instruments is shown below:

Portfolio

R$ thousand

Unrealized gain/(loss) without tax effects

Book value

Fair value

In income statement

In shareholders’ equity

2015

2015

2014

2015

2014

March 31

March 31

December 31

March 31

March 31

December 31

March 31

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

344,429,809

346,070,066

286,799

1,253,027

(259,166)

1,640,257

2,070,497

1,184,811

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

 

 

(1,353,458)

(817,470)

(1,443,977)

-

-

-

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

 

 

1,640,257

2,070,497

1,184,811

1,640,257

2,070,497

1,184,811

Loan and leasing (Notes 2, 3g and 10) (1)

352,423,743

350,496,488

(1,927,255)

(1,362,086)

(1,298,667)

(1,927,255)

(1,362,086)

(1,298,667)

Investments (Notes 3j and 13) (2)

1,635,890

22,688,368

21,052,478

19,206,740

16,702,955

21,052,478

19,206,740

16,702,955

Treasury shares (Note 23d)

298,015

353,916

-

-

-

55,901

116,475

79,645

Time deposits (Notes 3n and 16a)

89,276,484

88,842,531

433,953

408,188

375,778

433,953

408,188

375,778

Funds from issuance of securities (Note 16c)

88,247,290

88,299,704

(52,414)

(159,682)

(175,531)

(52,414)

(159,682)

(175,531)

Borrowing and on-lending (Notes 17a and 17b)

62,368,884

62,320,595

48,289

65,084

(124,054)

48,289

65,084

(124,054)

Subordinated debts (Note 19)

37,989,626

38,015,998

(26,372)

(68,561)

(243,200)

(26,372)

(68,561)

(243,200)

Unrealized gains excluding tax

 

 

19,815,478

19,342,710

14,978,115

21,224,837

20,276,655

16,501,737

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

(2)  Primarily includes the surplus of interest in subsidiaries and affiliates (Cielo, Odontoprev and Fleury).

 

Determination of the fair value of financial instruments:

·       Securities and derivative financial instruments, investments, subordinated debts and treasury shares are based on the market price at the reporting date. If no quoted market price is available, amounts are estimated based on the dealer quotations, pricing models, quotation models or quotations for instruments with similar characteristics;

·       Fixed rate loans were determined by discounting estimated cash flows, using interest rates applied by the 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 on lending were calculated by discounting the difference between the cash flows under the contract terms and our prevailing market rates for the same product at the reporting date.

Bradesco     195      


 
 

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

 

Notes to the Consolidated Financial Statements

 

c)      Capital Management

The primary objective of the Capital Management structure is to provide the necessary conditions for a continuous process of capital assessment, monitoring and control, contributing to the achievement of the Organization’s strategic objectives. It considers the current business environment and a prospective and consistent vision for capital adequacy planning. This structure is composed of the Statutory, Non-Statutory and Executive Committees that assist the Board of Directors and the Board of Executive Officers in decision making.

 

The process of assessing capital adequacy is carried out so as to ensure that the Organization has a Reference Equity base composition to support the development of activities and provide sufficient protection against risks, whether in normal or in extreme market conditions, as well as meeting managerial and regulatory requirements in relation to capital management.

 

33)  EMPLOYEE BENEFITS

 

Bradesco and its subsidiaries sponsor an Unrestricted Benefit Pension Plan (PGBL) for employees and directors. PGBL 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 scheme 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 the FIE funds.

 

The PGBL Supplementary Pension Plan was reformulated in October 2014, with contributions from employees and directors of Bradesco and its subsidiaries equal to at least 4% of their salaries. Contributions from Bradesco and its subsidiaries increased from 4% to 5% of salary, plus the percentage destined for death and disability coverage. The contributions belonging to participants who, in 2001, chose to migrate from the benefit plan defined for PGBL were maintained at the same levels of the previous benefit plan.

 

Actuarial obligations of the defined contribution plan (PGBL) are fully covered by the plan assets of the corresponding FIE.

 

In addition to the aforementioned plan (PGBL), participants who chose to migrate from the defined benefit plan are guaranteed a proportional deferred benefit, corresponding to their accumulated rights in the plan. For participants of the defined benefit plan (retirees and pensioners), whether they migrated to the PGBL plan or not, 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. (formerly 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).

 

Bradesco sponsors a defined benefit plan through Caixa de Previdência Privada do Banco do Estado do Ceará (Cabec), exclusively for former employees of Banco BEC S.A.

 

In accordance with CPC 33 (R1) – Employee Benefit, as approved by CVM Resolution No. 600/09, Bradesco and its subsidiaries, as sponsors of these plans, taking into consideration the economic and actuarial study, calculated their actuarial commitments using a real interest rate and recognizing their obligations in the financial statements.

 

The assets of pension plans are invested in compliance with the applicable legislation (government securities and private securities, listed company shares and real estate properties).

 

196             Economic and Financial Analysis Report – March 2015


 
 

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

 

Notes to the Consolidated Financial Statements

 

Expenses related to contributions made in the first quarter of 2015 totaled R$155,522 thousand (R$159,485 in the fourth quarter of 2014 and R$158,470 thousand in the first quarter of 2014).

 

In addition to this benefit, Bradesco and its subsidiaries offer other benefits to their employees and administrators, including health insurance, dental care, life and personal accident insurance, and professional training. These expenses, including the aforementioned contributions, totaled R$775,160 thousand in the first quarter of 2015 (R$829,512 thousand in the fourth quarter of 2014 and R$714,686 thousand in the first quarter of 2014).

 

34)  INCOME TAX AND SOCIAL CONTRIBUTION

 

a)  Calculation of income tax and social contribution charges

 

 

R$ thousand

2015

2014

 

1st Quarter

4th Quarter

1st Quarter

Income before income tax and social contribution

1,409,428

4,477,337

5,908,365

Total income tax and social contribution at rates of 25% and 15%, respectively (1)

(563,771)

(1,790,935)

(2,363,346)

Effect on the tax calculation:

 

 

 

Equity in the earnings (losses) of unconsolidated companies

(7,895)

22,875

20,705

Net non-deductible expenses of nontaxable income

(29,136)

(36,346)

(34,083)

Interest on shareholders’ equity (paid and payable)

441,983

359,099

355,257

Other amounts (2)

3,025,729

985,132

(413,921)

Income tax and social contribution for the period

2,866,910

(460,175)

(2,435,388)

(1)  The social contribution rate for financial companies and similar companies and insurance sectors was increased to 15%, in accordance with Law No. 11.727/08, remaining at 9% for other companies (Note 3h); and

(2)  Includes, primarily, (i) the exchange variation of assets and liabilities, arising from foreign investments and (ii) tax incentives.

 

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

 

 

R$ thousand

2015

2014

 

1st Quarter

4th Quarter

1st Quarter

Current taxes:

 

 

 

Income tax and social contribution payable

(1,971,290)

(1,152,994)

(2,265,576)

Deferred taxes:

 

 

 

Amount recorded/realized in the period on temporary differences

3,544,775

(420,823)

145,778

Use of opening balances of:

 

 

 

Social contribution loss

(50,617)

11,129

(139,862)

Income tax loss

(41,294)

80,210

(239,798)

Recording in the period on:

 

 

 

Social contribution loss

517,387

456,737

18,887

Income tax loss

867,949

565,566

45,183

Total deferred taxes

4,838,200

692,819

(169,812)

Income tax and social contribution for the period

2,866,910

(460,175)

(2,435,388)

 

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

12.31.2014

Amount recorded

Amount
realized

Balance on

3.31.2015

Balance on

3.31.2014

Allowance for loan losses

18,052,846

1,823,138

721,863

19,154,121

15,782,322

Civil provisions

1,570,222

189,939

149,767

1,610,394

1,511,062

Tax provisions

2,195,186

179,049

4,572

2,369,663

2,397,131

Labor provisions

1,096,117

121,281

139,877

1,077,521

995,908

Provision for devaluation of securities and investments

429,566

12,330

13,084

428,812

459,747

Provision for devaluation of foreclosed assets

277,856

33,653

45,492

266,017

237,826

Adjustment to fair value of trading securities

216,956

1,964,367

26,931

2,154,392

15,908

Amortization of goodwill

278,407

34

1,589

276,852

303,239

Provision for interest on shareholders’ equity (1)

-

342,517

-

342,517

255,772

Other

2,529,410

464,394

482,752

2,511,052

2,164,655

Total deductible taxes on temporary differences

26,646,566

5,130,702

1,585,927

30,191,341

24,123,570

Income tax and social contribution losses in Brazil and overseas

4,532,371

1,385,336

91,911

5,825,796

3,729,692

Subtotal (2)

31,178,937

6,516,038

1,677,838

36,017,137

27,853,262

Adjustment to fair value of available-for-sale securities (2)

1,055,334

426,350

87,656

1,394,028

1,220,225

Social contribution - Provisional Measure No. 2.158-35/01

113,783

-

-

113,783

140,197

Total deferred tax assets (Note 11b)

32,348,054

6,942,388

1,765,494

37,524,948

29,213,684

Deferred tax liabilities (Note 34f)

3,291,978

439,440

433,786

3,297,632

3,324,071

Deferred tax assets, net of deferred tax liabilities

29,056,076

6,502,948

1,331,708

34,227,316

25,889,613

- Percentage of net deferred tax assets on capital (Note 32a)

29.5%

 

 

36.6%

28.1%

- Percentage of net deferred tax assets over total assets

2.8%

 

 

3.3%

2.8%

(1)  Deferred taxes on interest on shareholders’ equity is recorded up to the authorized tax limit; and

(2)  Deferred tax assets from financial companies and similar companies, and insurance companies were established considering the increase in the social contribution rate, determined by Law No. 11.727/08 (Note 3h).

 

                                                                                                                                                                                                                                                        

198             Economic and Financial Analysis Report – March 2015


 
 

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

 

Notes to the Consolidated Financial Statements

 

d)   Expected realization of deferred tax assets on temporary differences, tax loss and negative basis of social contribution and deferred social contribution – Provisional Measure No. 2.158-35

 

 

R$ thousand

Temporary differences

Income tax and social contribution losses

Social contribution - Provisional Measure No. 2158-35

Total

Income tax

Social contribution

Income tax

Social contribution

2015

3,449,271

2,046,307

403,543

292,555

80,528

6,272,204

2016

4,093,761

2,439,745

561,189

342,997

32,733

7,470,425

2017

4,089,843

2,420,826

965,523

544,819

522

8,021,533

2018

3,092,943

1,830,888

1,313,823

896,501

-

7,134,155

2019

4,226,393

2,393,466

23,006

464,033

-

7,106,898

2020 (1st quarter)

67,673

40,225

12,509

5,298

-

125,705

Total

19,019,884

11,171,457

3,279,593

2,546,203

113,783

36,130,920

                       

The projected realization of deferred tax assets is an estimate and it is not directly related to the expected accounting income.

The present value of deferred tax assets, calculated based on the average funding interest rate, net of tax effects, amounts to R$33,329,714 thousand (R$28,650,754 thousand on December 31, 2014 and R$26,463,506  thousand on March 31, 2014), of which R$27,869,148  thousand (R$24,427,619 thousand on December 31, 2014 and R$22,918,033 thousand on March 31, 2014) refers to temporary differences, R$5,349,483 thousand (R$4,112,722 thousand on December 31, 2014 and R$3,414,250 thousand on March 31, 2014) to tax losses and negative basis of social contribution and R$111,083 thousand (R$110,413 thousand on December 31, 2014 and R$131,223 thousand on March 31, 2014) to deferred social contribution, Provisional Measure No. 2.158-35.

 

e)   Unrecognized deferred tax assets

 

On March 31, 2015, deferred tax assets of R$1,927 thousand (R$1,927 thousand on December 31, 2014 and R$2,077 thousand on March 31, 2014) were not recorded, but they will be when they meet the regulatory requirements and/or present prospects of realization according to studies and analyses prepared by the Management and in accordance with Bacen regulations.

 

f)    Deferred tax liabilities

 

 

 

R$ thousand

2015

2014

March 31

December 31

March 31

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

971,513

969,078

733,737

Difference in depreciation

738,827

784,378

1,162,771

Judicial deposit and others

1,587,292

1,538,522

1,427,563

Total

3,297,632

3,291,978

3,324,071

 

The deferred tax liabilities of companies in the financial and insurance sectors were established considering the increased social contribution rate, established by Law No. 11.727/08 (Note 3h).

 

35)  OTHER INFORMATION

 

a)   The Bradesco Organization manages investment funds and portfolios with net assets of R$492,439,837 thousand as of March 31, 2015 (R$488,730,084 thousand at December 31, 2014 and R$439,175,700 thousand on March 31, 2014).

 

Bradesco     199      


 
 

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

 

Notes to the Consolidated Financial Statements

 

b)    Consortium funds

 

 

R$ thousand

2015

2014

March 31

December 31

March 31

Monthly estimate of funds receivable from consortium members

450,660

429,312

383,836

Contributions payable by the group

21,678,694

20,816,191

18,635,721

Consortium members - assets to be included

19,548,333

18,741,580

16,714,437

Credits available to consortium members

4,347,271

4,133,159

3,950,264

 

 

In units

2015

2014

March 31

December 31

March 31

Number of groups managed

3,491

3,429

3,326

Number of active consortium members

1,100,513

1,061,848

957,771

Number of assets to be included

529,214

531,378

461,854

 

c)     In the first quarter of 2015, there were no alterations related to the rules of compulsory collection.

 

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 No. 3.566/08 – Impairment of Assets (CPC 01);

 

·       Resolution No. 3.604/08 – Statement of Cash Flows (CPC 03);

 

·       Resolution No. 3.750/09 – Related Party Disclosures (CPC 05);

 

·       Resolution No. 3.823/09 – Provisions, Contingent Liabilities and Contingent Assets (CPC 25);

 

·       Resolution No. 3.973/11 – Subsequent Event (CPC 24);

 

·       Resolution No. 3.989/11 – Share-based Payment (CPC 10);

 

·       Resolution No. 4.007/11 – Accounting Policies, Changes in Estimates and Error Correction (CPC 23); and

 

·       Resolution No. 4.144/12 – Conceptual Framework for Preparing and Presenting Financial Statements.

 

Presently, it is not possible to estimate when the CMN will approve the other CPC pronouncements or if they will be applied prospectively or retrospectively.

 

CMN Resolution No. 3.786/09 and Bacen Circular Letters No. 3.472/09 and No. 3.516/10 establish that financial institutions and other entities authorized by Bacen to operate, which are publicly-held companies or which are required to establish an Audit Committee shall, since December 31, 2010, annually prepare and publish in up to 90 days after the reference date of December 31 their consolidated financial statements, prepared under the International Financial Reporting Standards (IFRS), in compliance with international standards issued by the International Accounting Standards Board (IASB).

 

As required by CMN Resolution, on March 31, 2015, Bradesco published its consolidated financial statements for December 31, 2013 and 2014 on its website, in accordance with IFRS standards. The net income and equity of the financial statements disclosed in IFRS were not substantially different from those presented in the financial statements prepared in accordance with the accounting practices adopted in Brazil and applicable to institutions authorized to operate by the Brazilian Central Bank (Bacen). As there were no substantial differences between the two sets of financial statements (GAAPs) in the year ended December 31, 2014, Management expects that the net profit and net equity for the quarter ended March 31, 2015 will also not be materially different in the two GAAPs.

 

200             Economic and Financial Analysis Report – March 2015


 
 

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

 

Notes to the Consolidated Financial Statements

 

 

e)     On May 14, 2014, Law No. 12.973/14 was published, which converted Provisional Measure No. 627/13. This Law amends the Federal Tax Legislation regarding Corporate Income Tax - IRPJ, the Social Contribution on Net Profits - CSLL, the Contribution to PIS/PASEP and the Contribution to the Social Security Financing - COFINS. These are the main issues contemplated by Law No. 12.973/14:

 

       revocation of the Transition Tax System (RTT), controlling the adjustments arising from new accounting methods and criteria following the alignment of Brazilian accounting rules to the international standards;

•       taxation of companies domiciled in Brazil for increases in the equity of overseas subsidiaries and unconsolidated companies resulting from profit within these entities; and

•       special installment payment of PIS/PASEP and COFINS Contributions.

The aforementioned Law was regulated through Normative Instructions No. 1.515/14 and No. 1.520/14. Our assessment shows that there will be no significant future impacts on our Consolidated Financial Statements.

 

f)      On January 1, 2015, for the non-opting, Law No. 12.973/14 came into force, ending the period of the Transition Tax Regime (RTT) and enforcing a new tax regime in Brazil. Among other subjects, the related Law revoked the RTT, disciplining the adjustments resulting from the new accounting methods and criteria, introduced due to the convergence of the Brazilian accounting standards to the international standards and altered the Federal Tax Legislation related to the Legal Entity Tax Return - IRPJ, to the Social Contribution on the Net Profit - CSLL, to the Contribution for the PIS/PASEP and to the Contribution for the Financing of Social Security – COFINS.

 

g)    On January 20, 2015, Law No. 13.097/15 was published, which converted the
Provisional Measure No. 656/14. Among other things, this legislation changes the limits on the deductibility criteria for credit losses on contracts that become past-due after October 8, 2014
(Article 9 of Law No. 9.430/96). The limits remain the same for contracts that were past-due on or before October 7, 2014.

 

h)    There were no subsequent events that need to be adjusted or disclosed for the consolidated financial statements as of March 31, 2015.

 

 

Bradesco     201      


 
 

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

 

Management Bodies

 

Reference Date: April 10, 2015

      
        

Board of Directors

Department Directors (continued)

Ethical Conduct Committee

 

Jorge Pohlmann Nasser

Milton Matsumoto - Coordinator

Chairman

José Luis Elias

Carlos Alberto Rodrigues Guilherme

Lázaro de Mello Brandão

José Ramos Rocha Neto

Domingos Figueiredo de Abreu

 

Layette Lamartine Azevedo Júnior

Sérgio Alexandre Figueiredo Clemente

Vice-Chairman

Lúcio Rideki Takahama

Marco Antonio Rossi

Luiz Carlos Trabuco Cappi

Luiz Carlos Brandão Cavalcanti Junior

Alexandre da Silva Glüher

 

Marcelo Frontini

Josué Augusto Pancini

Members

Marcelo Santos Dall’Occo

Maurício Machado de Minas

Antônio Bornia

Marcos Aparecido Galende

Marcelo de Araújo Noronha

Mário da Silveira Teixeira Júnior

Marcos Daré

André Rodrigues Cano

João Aguiar Alvarez

Marlos Francisco de Souza Araujo

Moacir Nachbar Junior

Denise Aguiar Alvarez

Octavio Manoel Rodrigues de Barros

Octavio de Lazari Junior

Carlos Alberto Rodrigues Guilherme

Paulo Aparecido dos Santos

Marlene Morán Millan

Milton Matsumoto

Pedro Bosquiero Junior

Clayton Camacho

José Alcides Munhoz

Roberto de Jesus Paris

Frederico William Wolf

Aurélio Conrado Boni

Rogério Pedro Câmara

Glaucimar Peticov

 

Waldemar Ruggiero Júnior

Joel Antonio Scalabrini

Board of Executive Officers

Wilson Reginaldo Martins

Nairo José Martinelli Vidal Júnior

Executive Officers

   

Chief Executive Officer

Directors

Integrated Risk Management

Luiz Carlos Trabuco Cappi

Antonio Chinellato Neto

and Capital Allocation Committee

 

Antonio Daissuke Tokuriki

Alexandre da Silva Glüher - Coordinator

Executive Vice-Presidents

Cláudio Borges Cassemiro

Domingos Figueiredo de Abreu

Domingos Figueiredo de Abreu

João Sabino

Sérgio Alexandre Figueiredo Clemente

Sérgio Alexandre Figueiredo Clemente

Marcio Henrique Araujo Parizotto

Marco Antonio Rossi

Marco Antonio Rossi

Paulo Eduardo Waack

Josué Augusto Pancini

Alexandre da Silva Glüher

Paulo Manuel Taveira de Oliveira Ferreira

Maurício Machado de Minas

Josué Augusto Pancini

 

Marcelo de Araújo Noronha

Maurício Machado de Minas

Regional Officers

Luiz Carlos Angelotti

Marcelo de Araújo Noronha

Alex Silva Braga

Moacir Nachbar Junior

 

Almir Rocha

Gedson Oliveira Santos

Managing Directors

Altair Naumann

 

André Rodrigues Cano

Amadeu Emilio Suter Neto

Sustainability Committee

Luiz Carlos Angelotti

André Ferreira Gomes

Luiz Carlos Angelotti - Coordinator

Nilton Pelegrino Nogueira

Antonio Piovesan

Carlos Alberto Rodrigues Guilherme

André Marcelo da Silva Prado

Carlos Alberto Alástico

Milton Matsumoto

Luiz Fernando Peres

Delvair Fidêncio de Lima

Domingos Figueiredo de Abreu

Altair Antônio de Souza

Francisco Aquilino Pontes Gadelha

Aurélio Conrado Boni

Denise Pauli Pavarina

Francisco Assis da Silveira Junior

Sérgio Alexandre Figueiredo Clemente

Moacir Nachbar Junior

Geraldo Dias Pacheco

Marco Antonio Rossi

Octavio de Lazari Junior

João Alexandre Silva

Alexandre da Silva Glüher

 

José Flávio Ferreira Clemente

Josué Augusto Pancini

Deputy Directors

Leandro José Diniz

Maurício Machado de Minas

Cassiano Ricardo Scarpelli

Luis Carlos Furquim Vermieiro

Moacir Nachbar Junior

Eurico Ramos Fabri

Osmar Sanches Biscuola

 

Marlene Morán Millan

 

Executive Disclosure Committee

Renato Ejnisman

Compensation Committee

Luiz Carlos Angelotti - Coordinator

Walkiria Schirrmeister Marchetti

Carlos Alberto Rodrigues Guilherme - Coordinator

Domingos Figueiredo de Abreu

 

Milton Matsumoto

Marco Antonio Rossi

Department Directors

Osvaldo Watanabe

Alexandre da Silva Glüher

Alexandre Rappaport

Paulo Roberto Simões da Cunha

Moacir Nachbar Junior

Amilton Nieto

 

Marlene Morán Millan

André Bernardino da Cruz Filho

Audit Committee

Antonio José da Barbara

Antonio Carlos Melhado

Lázaro de Mello Brandão - Coordinator

Carlos Wagner Firetti

Antonio Gualberto Diniz

Luiz Carlos Trabuco Cappi

Marcelo Santos Dall’Occo

Antonio José da Barbara

Antônio Bornia

Marcos Aparecido Galende

Arnaldo Nissental

Mário da Silveira Teixeira Júnior

Marlos Francisco de Souza Araujo

Aurélio Guido Pagani

Carlos Alberto Rodrigues Guilherme

Haydewaldo R. Chamberlain da Costa

Bruno D’Avila Melo Boetger

Milton Matsumoto

 

Carlos Wagner Firetti

Sérgio Nonato Rodrigues (non-Manager)

Fiscal Council

Clayton Camacho

 

Sitting Members

Edilson Wiggers

Compliance and Internal Control Committee

José Maria Soares Nunes - Coordinator

Edson Marcelo Moreto

Mário da Silveira Teixeira Júnior - Coordinator

João Carlos de Oliveira

Fernando Antônio Tenório

Carlos Alberto Rodrigues Guilherme

Domingos Aparecido Maia

Frederico William Wolf

Milton Matsumoto

Nelson Lopes de Oliveira

Gedson Oliveira Santos

Domingos Figueiredo de Abreu

Luiz Carlos de Freitas

Glaucimar Peticov

Marco Antonio Rossi

 

Guilherme Muller Leal

Alexandre da Silva Glüher

Deputy Members

Hélio Vivaldo Domingues Dias

Maurício Machado de Minas

Nilson Pinhal

Hiroshi Obuchi

Moacir Nachbar Junior

Renaud Roberto Teixeira

João Albino Winkelmann

Frederico William Wolf

Jorge Tadeu Pinto de Figueiredo

João Carlos Gomes da Silva

Gedson Oliveira Santos

João Batistela Biazon

Joel Antonio Scalabrini

Johan Albino Ribeiro

Oswaldo de Moura Silveira

Johan Albino Ribeiro

Joel Antonio Scalabrini

 

 

 

 

General Accounting Department

 

Marcos Aparecido Galende

Ombudsman Department

Accountant - CRC 1SP201309/O-6

Nairo José Martinelli Vidal Júnior -Ombudsman

 

202             Economic and Financial Analysis Report – March 2015


 
 

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 at March 31, 2015 and the related consolidated statements of income, changes in shareholders' equity and cash flows for three month period 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. Our responsibility is to express a conclusion on this interim consolidated financial information based on our review.

 

Scope of review

We conducted our review in accordance with Brazilian and International Standards on Review of Interim Financial Information (NBC TR 2410 - Revisão de Informações Intermediárias Executada pelo Auditor da Entidade and ISRE 2410 - Review of Interim Financial Information Performed by the Independent Auditor of the Entity, respectively). A review of interim financial information consists of making inquiries, primarily of persons responsible for financial and accounting matters, and applying analytical and other review procedures. A review is substantially less in scope than an audit conducted in accordance with auditing standards and consequently does not enable us to obtain assurance that we would become aware of all significant matters that might be identified in an audit. Therefore, we do not express an audit opinion.

 

Conclusion

Based on our review, we are not aware of any facts that would lead us to believe that the interim consolidated financial information mentioned above were not prepared, in all material aspects, in accordance with accounting practices adopted in Brazil applicable to financial institutions authorized to operate by the Brazilian Central Bank.

 

Other meters

 

Interim consolidated statements of Value Added

We also reviewed the interim consolidated statements of Value Added (DVA) for the three-month period ended as at March 31, 2015, 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, April 28, 2015

 

 

 

Original report in Portuguese signed by KPMG Auditores Independentes

CRC 2SP028567/O-1 F SP

 

Cláudio Rogélio Sertório

Accountant CRC 1SP212059/O-0

 

Bradesco     203      


 
 

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

 

Fiscal Council's Report

 

 

 

 

The undersigned members of the Supervisory Board of Banco Bradesco S.A., in the exercise of their legal and statutory powers, having analyzed the Management Report and the Individual Financial Statements, as well as the Consolidated Financial Statements for the first quarter of 2015, and the technical feasibility study for generation of taxable profits, restated at their present value, which aims to the achievement of the Deferred Tax Asset, in accordance with CVM Instruction No. 371/02, Resolution No. 3.059/02 of the National Monetary Council, and Circular No. 3.171/02 of Bacen, and, in view of the report issued by KPMG Auditores Independentes, presented without reservations, they are of the opinion that the mentioned parts, examined in the light of the accounting practices adopted in Brazil, applicable to institutions authorized to operate by Bacen, reflect, adequately, the equity status and financial situation of the Company.

 

Cidade de Deus, Osasco, SP, April 28, 2015.

 

 

José Maria Soares Nunes

 

João Carlos de Oliveira

 

Domingos Aparecido Maia

 

Nelson Lopes de Oliveira

 

Luiz Carlos de Freitas

 

204             Economic and Financial Analysis Report – March 2015


 
SIGNATURES
 
 
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.
Date: May 6, 2015
 
BANCO BRADESCO S.A.
By:
 
/S/ Luiz Carlos Angelotti

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

This press release may contain forward-looking statements. These statements are statements that are not historical facts, and are based on management's current view and estimates of future economic circumstances, industry conditions, company performance and financial results. The words "anticipates", "believes", "estimates", "expects", "plans" and similar expressions, as they relate to the company, are intended to identify forward-looking statements. Statements regarding the declaration or payment of dividends, the implementation of principal operating and financing strategies and capital expenditure plans, the direction of future operations and the factors or trends affecting financial condition, liquidity or results of operations are examples of forward-looking statements. Such statements reflect the current views of management and are subject to a number of risks and uncertainties. There is no guarantee that the expected events, trends or results will actually occur. The statements are based on many assumptions and factors, including general economic and market conditions, industry conditions, and operating factors. Any changes in such assumptions or factors could cause actual results to differ materially from current expectations.