bbdbook3q16_6k.htm - Generated by SEC Publisher for SEC Filing

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

 
FORM 6-K
 
REPORT OF FOREIGN PRIVATE ISSUER PURSUANT TO RULE 13a-16 OR 15d-16 UNDER THE
SECURITIES EXCHANGE ACT OF 1934
 
For the month of November, 2016
Commission File Number 1-15250
 

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

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

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

Yes _______ No ___X____

 .


 
 

 


 
 
                   Press Release

Highlights        

 

The main figures reported by Bradesco in the first nine months of 2016, with emphasis on the consolidation, from July 1, 2016, of information on HSBC Bank Brasil S.A. and its subsidiaries (HSBC Brasil):

1.   Adjusted Net Income(1) for the first nine months of 2016 stood at R$12.736 billion (a 4.3% decrease compared to the Adjusted Net Income of R$13.311 billion recorded in the same period of 2015), corresponding to earnings per share of R$3.13 and Return on Average Adjusted Equity(2) of 17.6%(2).

2.   As for the source, the Adjusted Net Income is composed of R$8.690 billion from financial activities, representing 68.2% of the total, and of R$4.046 billion from insurance, pension plans and capitalization bonds operations, which together account for 31.8%.

3.   In September 2016, Bradesco’s market capitalization stood at R$160.472 billion(3), showing a growth of 41.6% over September 2015.

4.   Total Assets, in September 2016, stood at R$1.270 trillion (R$161.2 billion related to the consolidation of HSBC Brasil), an increase of 20.9% over the September 2015 balance. The return on Average Assets was 1.5%.

5.   In September 2016, the Expanded Loan Portfolio(4) reached R$521.771 billion (R$79.8 billion related to the consolidation of HSBC Brasil), an increase of 10.0% over September 2015. Operations with individuals totaled R$171.067 billion (an increase of 17.8% over September 2015), while operations with companies totaled R$350.704 billion (a 6.5% increase over September 2015).

6.   Assets under Management stood at R$1.866 trillion (R$207.6 billion related to the consolidation of HSBC Brasil), a 28.4% increase over September 2015.

7.   Shareholders’ Equity totaled R$98.550 billion in September 2016, 14.3% higher than in September 2015. The calculated Basel III Ratio, based on the Prudential Conglomerate stood at 15.3%(5) in September 2016, 11.9%(5) of which is  Tier I Capital.

8.   A total of R$5.184 billion was paid to shareholders as Interest on Shareholders’ Equity for the profit generated in the first nine months of 2016, of which R$1.867 billion was paid in the form of monthly and intermediaries and R$3.317 billion provisioned as extraordinary, to be paid on March 8, 2017.

9.   The Interest-earning portion of the NII stood at R$46.316 billion (R$2.423 billion related to the consolidation of HSBC Brasil), an increase of 14.7% compared with the first nine months of 2015.

10. The 90-day Delinquency Ratio stood at 5.4% in September 2016 (3.8% in September 2015). Disregarding the effect of the consolidation of HSBC Brasil, this ratio would be at 5.2%.

11. The Operating Efficiency Ratio (ER)(6) in September 2016 was 38.2% (37.9% in September 2015), while the “risk-adjusted” ratio, it stood at 49.9% (46.6% in September 2015). Disregarding the effect of the consolidation of HSBC Brasil, these ratios would be 37.6% and 48.8%, respectively.

12. Insurance Written Premiums, Pension Plan Contributions and Capitalization Bond Income totaled R$50.172 billion (R$711 million related to the consolidation of HSBC Brasil) in the first nine months of 2016, up 10.3% when compared with the same period of 2015. Technical provisions stood at R$213.608 billion, an increase of 26.7% compared with the balance in September 2015.

13. Investments in infrastructure, information technology and telecommunications amounted to R$4.514 billion in the first nine months of 2016, up 11.6% over the same period of the previous year.

14. Taxes and contributions paid or recorded in provision, including social security, totaled R$23.363 billion in the first nine months of 2016, of which R$8.876 billion was related to taxes withheld and collected from third parties, and R$14.487 billion (R$1.449 billion related to the consolidation of HSBC Brasil), was calculated based on activities developed by the Bradesco Organization, equivalent to 113.7% of the Adjusted Net Income(1).

15. Bradesco has an extensive Customer Service Network in Brazil, with 5,337 Branches and 3,902 Customer Service Points (PAs). Customers of Bradesco can also count on 1,049 ATMs located on company premises (PAEs), 39,885 Bradesco Expresso customer service points, 34,230 Bradesco ATMs, and 19,584 Banco24Horas Network ATMs.

16. Payroll, plus charges and benefits totaled R$11.084 billion in the first nine months of 2016. Social benefits provided to all 109,922 employees of the Bradesco Organization and their dependents amounted to R$2.649 billion, while investments in education, training and development programs totaled R$117.048 million.

 

 

 

  4  Economic and Financial Analysis Report – September 2016


 
 
                   Press Release

Highlights

 

17. In September 2016, Bradesco was selected to integrate the Dow Jones Sustainability Index (DJSI), in the Dow Jones Sustainability Emerging Markets portfolio.

18. In October 2016, Bradesco Seguros S.A. ("Bradesco Seguros") and Swiss Re Corporate Solutions Ltd. (“Swiss Re Corso”), signed a business deal by which: (i) Swiss Re Corporate Solutions Brasil Seguros S/A ("Swiss Re Corporate Solutions Brasil") will take over Bradesco Seguro’s P&C (Property and Casualty) and transportation operations ("Large Risks Insurance") thus having exclusive access to Bradesco clients to exploit the marketing of Large Risks Insurance; and (ii) Bradesco Seguros will hold an equity stake of 40% in Swiss Re Corporate Solutions Brasil and the other 60% stake will remain with its controller Swiss Re Corso. The transaction is subject to approval by the competent authorities and other contractual terms commonly used for this type of transaction.

19. In October 2016, the partial spin-off of HSBC Brasil was approved in the Extraordinary General Meeting, through the absorption of portions of its assets by companies of the Organization, enabling progress with the integration of operating and technological platforms, resulting in the replacement of the HSBC brand in its service network, which is now Bradesco. Therefore, Bradesco started operating with a unified platform (branches, ATMs and systems), to which all clients will have access. Bradesco aggregates, from now on, to the products and services already offered to clients of HSBC Brasil, a service network of national coverage, a modern technological platform and a broader portfolio of products and services.

20. In November 2016, Bacen authorized fund raising based on issuance of Financial Bills, under subordination clause, in the amount of R$5,0 billion, to be considered eligible to compose the Additional Tier I Capital of the Reference Equity, as set forth in CMN Resolution No. 4,192/13.

21. Major Awards and Acknowledgments in the period:

·       For the 17th time, it was part of the list of “150 Melhores Empresas para Trabalhar no Brasil” ("150 Best Companies to Work For in Brazil"), (Época magazine, in partnership with the Great Place to Work Institute);

·       For the 1st time, Bradesco won the "Latinoamérica Verde" (award), in the category of "Sustainable Finance" with the case "Financial Inclusion and Sustainable Development in the Amazon" (Latin American Development Bank – CAF);

·       Best gain in "Market Capitalization" among banks in Brazil (Economatica); and

·       Best profitability and payment of dividends, in the banking sector, to shareholders in Latin America and in the USA (preferred shares), leading, again, the ranking of dividend yield.

Bradesco Organization is fully committed to the socio-economic development of the country. We set our business guidelines and strategies with a view of incorporating the best corporate sustainability practices, considering the context and the potential of each region, thus contributing to the generation of shared value in the long term. To reinforce this positioning, we highlight the adherence to corporate initiatives recognized worldwide, such as the Global Compact, the Equator Principles, CDP, Principles for Responsible Investment (PRI), GHG Protocol Program and Empresas pelo Clima (EPC - Business for the Climate Platform). Our governance structure includes the Sustainability Committee, responsible for advising the Board of Directors on establishing guidelines and corporate actions for this area, and with the multi-departmental Committee responsible for coordinating the strategy´s implementation. Excellence in business management is recognized by the main indexes of Sustainability, such as the Dow Jones Sustainability Index (DJSI) – “Emerging Markets”, of the New York Stock Exchange, the Corporate Sustainability Index (ISE), and the Carbon Efficient Index (ICO2), both of BM&FBOVESPA.

With a broad social and educational program put in place 60 years ago, Fundação Bradesco operates 40 schools across Brazil. In 2016, an estimated budget of R$593.360 million will benefit approximately 101,566 students enrolled in its schools at the following levels: basic education (from kindergarten to high school and higher secondary technical-professional education), youth and adult education; and preliminary and continued vocational training, focused on creating jobs and income. In addition to the guarantee of free, quality education, the students enrolled in the Basic Education system, numbering over 43 thousand, also receive uniforms, school supplies, meals, and medical and dental assistance. With regard to the distance learning system (EaD), it is estimated that more than 550 thousand students will benefit from it through its e-learning portal "Escola Virtual" (Virtual School). These students will conclude at least one of the various courses offered in its schedule, and another 21,490 students will benefit from projects and initiatives carried out in partnership with Centers for Digital Inclusion (CDIs), the Educa+Ação Program, and from Technology courses (Educar e Aprender – Educating and Learning).

 

(1) According to the non-recurring events described on page 8 of this Economic and Financial Analysis Report; (2) As of the first quarter of 2016, the annualized profitability has been calculated on a linear basis, (ROAE of 18.0% in the previous criterion, in the first nine months of 2016), and also, it excludes mark-to-market effect of Available-for-Sale Securities recorded under Shareholders’ Equity; (3) Number of shares (excluding treasury shares) multiplied by the closing price for common and preferred shares on the last trading day of the period; (4) Includes sureties and guarantees, letters of credit, advances on credit card receivables, co-obligations in loan assignments (receivables-backed investment funds and mortgage-backed receivables), co-obligations in rural loan assignments and operations bearing credit risk – commercial portfolio, which includes debentures and promissory notes; (5) In September 2016, it considers the subordinated debts authorized by the Central Bank, in November 2016, to compose Tier I Capital; and (6) In the last 12 months.

 

Bradesco    5    


 
 
                   Press Release

Main Information

 

R$ million

3Q16

3Q16

2Q16

1Q16

4Q15

3Q15

2Q15

1Q15

4Q14

Variation %

HSBC
Brasil

3Q16 x 2Q16

3Q16 x 3Q15

Income Statement for the Period

Book Net Income

90

3,236

4,134

4,121

4,353

4,120

4,473

4,244

3,993

(21.7)

(21.5)

Adjusted Net Income

148

4,462

4,161

4,113

4,562

4,533

4,504

4,274

4,132

7.2

(1.6)

Total Net Interest Income

2,454

16,931

14,962

14,892

14,512

13,735

13,541

13,599

12,986

13.2

23.3

Gross Credit Intermediation Margin

2,335

13,600

11,408

11,486

11,313

10,806

10,427

10,242

10,061

19.2

25.9

Net Credit Intermediation Margin

1,146

7,858

6,384

6,038

7,121

6,954

6,877

6,662

6,754

23.1

13.0

Allowance for Loan Losses (ALL) Expenses

(1,189)

(5,742)

(5,024)

(5,448)

(4,192)

(3,852)

(3,550)

(3,580)

(3,307)

14.3

49.1

Fee and Commission Income

703

7,450

6,624

6,405

6,597

6,380

6,118

5,744

5,839

12.5

16.8

Administrative and Personnel Expenses

(1,826)

(10,267)

(8,152)

(7,870)

(8,413)

(7,997)

(7,544)

(7,084)

(7,835)

25.9

28.4

Insurance Written Premiums, Pension Plan Contributions and Capitalization Bond Income

711

17,733

17,253

15,186

19,130

15,125

16,723

13,634

17,806

2.8

17.2

Statement of Financial Position

Total Assets (1)

161,194

1,270,139

1,105,244

1,101,763

1,079,755

1,050,983

1,029,762

1,034,815

1,032,040

14.9

20.9

Securities

46,082

509,184

437,580

414,926

407,584

364,472

356,115

344,430

346,358

16.4

39.7

Loan Operations (2)

79,779

521,771

447,492

463,208

474,027

474,488

463,406

463,305

455,127

16.6

10.0

- Individuals

22,718

171,067

148,919

147,759

147,749

145,234

143,461

142,051

141,432

14.9

17.8

- Companies

57,061

350,704

298,573

315,449

326,278

329,253

319,945

321,254

313,695

17.5

6.5

Allowance for Loan Losses (ALL) (3)

(6,667)

(40,416)

(31,875)

(30,497)

(29,499)

(28,670)

(23,801)

(23,618)

(23,146)

26.8

41.0

Total Deposits

64,876

239,937

179,436

189,192

195,760

203,637

195,926

211,702

211,612

33.7

17.8

Technical Provisions

15,296

213,608

190,649

182,973

177,835

168,629

164,566

157,295

153,267

12.0

26.7

Shareholders' Equity

7,776

98,550

96,358

93,330

88,907

86,233

86,972

83,937

81,508

2.3

14.3

Assets under Management

207,557

1,865,755

1,589,319

1,589,307

1,510,396

1,452,528

1,443,989

1,431,090

1,426,099

17.4

28.4

Performance Indicators (%)

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

N/A

3.13

3.14

3.20

3.23

3.15

3.05

2.92

2.77

(0.3)

(0.6)

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

N/A

17.81

17.42

16.87

16.07

15.59

15.71

15.16

14.72

2.2

14.2

Annualized Return on Average Equity (6) (7)

N/A

17.6

17.4

17.5

20.5

20.7

20.8

20.6

20.1

0.2 p.p.

(3.1) p.p.

Annualized Return on Average Assets (7)

N/A

1.5

1.5

1.5

1.7

1.7

1.7

1.7

1.6

-

(0.2) p.p.

12-month net interest margin - NIM = Adjusted net interest income /Average Assets – Repos – Permanent Assets

N/A

7.6

7.5

7.5

7.5

7.6

7.6

7.5

7.3

0.1 p.p.

-

Fixed Asset Ratio (13)

N/A

44.4

33.8

34.0

35.2

38.6

39.6

47.9

47.2

10.6 p.p.

5.8 p.p.

Combined Ratio - Insurance (8)

N/A

90.0

89.6

86.1

86.5

86.9

86.5

86.8

85.9

0.4 p.p.

3.1 p.p.

Efficiency Ratio (ER) (4)

N/A

38.2

37.4

37.2

37.5

37.9

37.9

38.3

39.2

0.8 p.p.

0.3 p.p.

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

N/A

78.0

80.2

80.1

80.0

79.1

78.7

77.4

76.7

(2.2) p.p.

(1.1) p.p.

Market Capitalization - R$ million (9)

N/A

160,472

144,366

143,720

100,044

113,288

142,098

150,532

145,536

11.2

41.6

Loan Portfolio Quality % (10)

 

 

 

 

 

 

 

 

 

 

 

ALL / Loan Portfolio (3)

10.8

10.1

9.3

8.6

8.0

7.8

6.7

6.7

6.7

0.8 p.p.

2.3 p.p.

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

6.9

6.4

5.8

5.3

5.0

4.7

4.6

4.5

4.3

0.6 p.p.

1.7 p.p.

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

6.0

5.4

4.6

4.2

4.1

3.8

3.7

3.6

3.5

0.8 p.p.

1.6 p.p.

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

178.3

189.1

201.0

204.2

198.0

205.7

180.4

187.0

189.0

(11.9) p.p.

(16.6) p.p.

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

155.7

158.3

160.7

162.9

161.7

168.4

146.5

149.8

156.6

(2.4) p.p.

(10.1) p.p.

Operating Limits %

 

 

 

 

 

 

 

 

 

 

 

Basel Ratio - Total (12) (13)

N/A

15.3

17.7

16.9

16.8

14.5

16.0

15.2

16.5

(2.4) p.p.

0.8 p.p.

Tier I Capital

N/A

11.9

13.7

12.9

12.7

11.4

12.8

12.1

12.9

(1.8) p.p.

0.5 p.p.

- Common Equity

N/A

11.1

13.7

12.9

12.7

11.4

12.8

12.1

12.9

(2.6) p.p.

(0.3) p.p.

- Additional Capital

N/A

0.8

-

-

-

-

-

-

-

-

-

Tier II Capital

N/A

3.4

4.0

4.0

4.1

3.0

3.2

3.1

3.6

(0.6) p.p.

0.4 p.p.

 

  6  Economic and Financial Analysis Report – September 2016


 
 
                   Press Release

Main Information

 

 

 

Sept16
HSBC
Brasil

Sept16

June16

Mar16

Dec15

Sept15

June15

Mar15

Dec14

Variation %

Sept16 x June16

Sept16 x Sept15

Structural Information - Units

Customer Service Points (14)

2,551

62,535

61,565

63,552

65,851

71,738

74,270

74,917

75,176

1.6

(12.8)

- Branches

851

5,337

4,483

4,509

4,507

4,593

4,628

4,661

4,659

19.0

16.2

- PAs (15)

410

3,902

3,485

3,535

3,511

3,496

3,463

3,502

3,486

12.0

11.6

- PAEs (15)

318

1,049

726

739

736

845

980

1,135

1,145

44.5

24.1

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

15

280

342

435

627

874

1,112

1,243

1,344

(18.1)

(68.0)

- Banco24Horas Network (16)

-

11,147

11,127

11,298

11,721

11,917

12,127

12,268

12,450

0.2

(6.5)

- Bradesco Expresso (Correspondent Banks)

893

39,885

40,452

41,953

43,560

48,175

50,042

50,043

50,006

(1.4)

(17.2)

- Bradesco Promotora de Vendas

-

857

936

1,069

1,175

1,824

1,904

2,051

2,073

(8.4)

(53.0)

- Customer Service Points Losango

63

63

-

-

-

-

-

-

-

-

-

- Branches / Subsidiaries Abroad

1

15

14

14

14

14

14

14

13

7.1

7.1

ATMs

2,782

53,814

50,836

50,435

50,467

50,113

49,410

48,941

48,682

5.9

7.4

- Onsite Network - Bradesco

2,782

34,230

31,761

31,668

31,527

31,495

31,132

31,091

31,089

7.8

8.7

- Banco24Horas Network (16)

-

19,584

19,075

18,767

18,940

18,618

18,278

17,850

17,593

2.7

5.2

Employees

21,016

109,922

89,424

91,395

92,861

93,696

93,902

94,976

95,520

22.9

17.3

Outsourced Employees and Interns

3,982

16,790

12,978

13,009

13,223

13,333

13,111

12,977

12,916

29.4

25.9

.

Active Account Holders (18) (19)

3.4

28.2

25.2

25.6

26.0

26.4

26.5

26.6

26.5

11.9

6.8

Savings Accounts (20)

3.0

58.8

55.4

55.7

60.1

57.0

57.6

58.1

59.1

6.1

3.2

Insurance Group

1.3

49.9

49.6

50.6

49.8

48.2

47.8

47.8

46.9

0.6

3.5

- Policyholders

0.8

44.2

44.2

45.1

44.2

42.5

42.0

42.0

41.1

-

4.0

- Pension Plan Participants

0.2

2.6

2.4

2.4

2.4

2.4

2.4

2.4

2.4

8.3

8.3

- Capitalization Bond Customers

0.3

3.1

3.0

3.1

3.2

3.3

3.4

3.4

3.4

3.3

(6.1)

Bradesco Financiamentos (18)

-

2.6

2.6

2.7

2.8

2.8

2.9

3.0

3.1

-

(7.1)

(1)   For more information, please see note 5 – Managerial Statement of Financial Position and Income Statement by Operating Segment, in chapter 6 of this report;

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

(3)   Includes provision for guarantees provided, encompassing sureties, guarantees, letters of credit, and standby letter of credit, which comprises the concept of “excess” provision. In the third quarter of 2015, includes an excess provision/ Ratings Downgrade, considered as a non-recurring event, totaling R$3,704 million, whose balance of the excess provision went from R$4,004 million, in June 2015, to R$6,409 million, in September 2015. In September 2016, the excess provision totaled R$7,491 million, impacted by the effect of the consolidation of HSBC Brasil (R$1,072 million);

(4)   In the last 12 months;

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

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

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

(8)   Excludes additional reserves;

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

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

(11) Overdue loans;

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

(13) As of March 2015, the calculated ratio based on the Prudential Conglomerate is included, as set forth in CMN Resolution No. 4,192/13. It is important to note that the Prudential Conglomerate is calculated in accordance with the regulatory guidelines set forth in CMN Resolution No. 4,280/13. In September 2016, it considers the subordinated debts authorized by the Central Bank, in November 2016, to compose Tier I Capital;

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

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

(16) Including overlapping ATMs and customer service points within the Bank’s own network and the Banco24Horas Network, reason for which the ATMs and customer service points of Banco24Horas relating to the consolidation of HSBC Brasil were not highlighted;

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

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

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

(20) Number of accounts.

 

Bradesco   7    

 
 
                   Press Release

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

9M16

9M15

3Q16

2Q16

Book Net Income

11,492

12,837

3,236

4,134

Non-recurring events (net of tax effects)

1,245

474

1,226

27

- Tax liability

-

(2,341)

-

-

- Excess Provision/Rating Downgrade/Carryover (HSBC Brasil)

716

2,222

716

-

- Technical Provisions (1)

592

-

592

-

- Contingent Liabilities (2)

(523)

530

(575)

27

- Goodwill amortization - HSBC Brasil (gross value - taxes - R$427) (3)

235

-

235

-

- Lump-sum bonus to employees (4)

191

-

191

-

Other (5)

34

63

67

-

Adjusted Net Income

12,736

13,311

4,462

4,161

(1)   Refers basically to the constitution of: (i) provision for insufficiency of premium (PIP); and (ii) provision for claims incurred but not reported (IBNR), both related to the "Health" segment;

(2)   Refers, largely, to the reversion of the provision of contingent liabilities related to the levying of social security contributions (INSS) on the remuneration paid to self-employed service providers (doctors), because of its favorable decision by STJ and STF;

(3)   The value of the goodwill recorded in the acquisition of HSBC Brazil, on July 1, 2016, amounted to R$9,649 million, whereby the approximate average term of amortization will be 5 years;

(4)   Includes R$40 million recorded in HSBC Brasil; and

(5)   In the first nine months of 2016, it refers to: (i) impairment of shares, in the amount of R$57 million; and (ii) gain in the partial disposal of investments, to the value of R$90 million; and, in the third quarter of 2016, it refers to: (iii) costs of migration/integration of HSBC Brasil, to the value of R$67 million (R$18 million recorded in HSBC Brasil). In the first nine months of 2015, it basically refers to the constitution of other operating expenses.

 

Summarized Analysis of Adjusted Income

 

From July 1, 2016, we began to consolidate the financial statements of HSBC Brasil, and for better effect of comparability of this Report of Economic and Financial Analysis, we highlight, where relevant, their respective effects. Therefore, for the accounts of the Adjusted Income Statement, we considered three months ending on September 30, 2016, for HSBC Brasil. In addition, at the end of chapter 2 of this report, we are

providing, as additional information, the historical series of "pro-forma" financial statements of HSBC Brasil.

The other analyses contained in this report remain unchanged and are made based on the Adjusted Income Statement, which is obtained from adjustments made to the Managerial Income Statement, detailed at the end of this Press Release.

 

 

Bradesco (without HSBC Brasil)

Bradesco (with HSBC Brasil)

Adjusted Income Statement - R$ million

3Q16

2Q16

9M16

9M15

Variation

3Q16
HSBC
Brasil

3Q16

9M16

Variation

Quarter

Year

Quarter

Year

Amount

%

Amount

%

Amount

%

Amount

%

Net Interest Income

14,477

14,962

44,331

40,875

(485)

(3.2)

3,456

8.5

2,454

16,931

46,785

1,969

13.2

5,910

14.5

NII - Interest Earning Portion

14,376

14,783

43,893

40,397

(407)

(2.8)

3,496

8.7

2,423

16,799

46,316

2,016

13.6

5,919

14.7

NII - Non-Interest Earning Portion

101

179

438

478

(78)

(43.6)

(40)

(8.4)

31

132

469

(47)

(26.3)

(9)

(1.9)

ALL Expenses

(4,553)

(5,024)

(15,025)

(10,982)

471

(9.4)

(4,043)

36.8

(1,189)

(5,742)

(16,214)

(718)

14.3

(5,232)

47.6

Gross Income from Financial Intermediation

9,924

9,938

29,306

29,893

(14)

(0.1)

(587)

(2.0)

1,265

11,189

30,571

1,251

12.6

678

2.3

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

1,183

1,084

3,892

3,933

99

9.1

(41)

(1.0)

97

1,280

3,989

196

18.1

56

1.4

Fee and Commission Income

6,747

6,624

19,776

18,242

123

1.9

1,534

8.4

703

7,450

20,479

826

12.5

2,237

12.3

Personnel Expenses

(3,866)

(3,882)

(11,502)

(10,860)

16

(0.4)

(642)

5.9

(1,064)

(4,930)

(12,566)

(1,048)

27.0

(1,706)

15.7

Other Administrative Expenses

(4,575)

(4,270)

(12,961)

(11,765)

(305)

7.1

(1,196)

10.2

(762)

(5,337)

(13,723)

(1,067)

25.0

(1,958)

16.6

Tax Expenses

(1,358)

(1,326)

(4,102)

(3,990)

(32)

2.4

(112)

2.8

(243)

(1,601)

(4,345)

(275)

20.7

(355)

8.9

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

78

22

140

51

56

254.5

89

174.5

30

108

170

86

390.9

119

233.3

Other Operating Income/ (Expenses)

(1,786)

(2,015)

(5,469)

(5,122)

229

(11.4)

(347)

6.8

88

(1,698)

(5,381)

317

(15.7)

(259)

5.1

Operating Income

6,346

6,175

19,079

20,382

171

2.8

(1,303)

(6.4)

115

6,461

19,194

286

4.6

(1,188)

(5.8)

Non-Operating Income

(47)

(56)

(190)

(215)

9

(16.1)

25

(11.6)

23

(24)

(167)

32

(57.1)

48

(22.3)

Income Tax / Social Contribution

(1,959)

(1,921)

(6,192)

(6,750)

(38)

2.0

558

(8.3)

11

(1,948)

(6,181)

(27)

1.4

569

(8.4)

Non-controlling interests in subsidiaries

(26)

(37)

(109)

(106)

11

(29.7)

(3)

2.8

(1)

(27)

(110)

10

(27.0)

(4)

3.8

Adjusted Net Income

4,314

4,161

12,588

13,311

153

3.7

(723)

(5.4)

148

4,462

12,736

301

7.2

(575)

(4.3)

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

 

 

  8  Economic and Financial Analysis Report – September 2016


 
 
                   Press Release

Summarized Analysis of Adjusted Income

 

Adjusted Net Income and Profitability

The return on the Average Adjusted Shareholders’ Equity (ROAE), which is calculated on a linear basis, registered 17.6% in September 2016. The adjusted net income amounted to R$12,736 million in the first nine months of 2016, a decrease of 4.3% compared to the same period of the previous year. Disregarding the effect of the consolidation of HSBC Brasil, the reduction was 5.4%, impacted, largely, by the increase in allowance for loan losses expenses, as a result of: (i) the increase in delinquency due to the escalating economic slowdown in the period; and (ii) the leveling of provisioning for certain corporate client operations in the first semester of 2016, particularly a specific case, whose downgrade to the H rating had an impact of R$1,201 million.

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

Adjusted net income reached R$4,462 million in the third quarter of 2016, an increase of R$301 million, or 7.2%, compared to the previous quarter. Disregarding the effect of the consolidation of HSBC Brasil, the increase was by R$153 million, or 3.7%, mainly due to: (i) the decrease in allowance for loan losses expenses due to the impact, in the second quarter of 2016, produced by the downgraded rating in the particular case of a corporate client; (ii) the decrease in other net operating expenses; (iii) the increase in fee and commission income; (iv) the increase in the income of insurance premiums, pension and capitalization bonds; partly offset by: (v) the decrease of the NII; and (vi) higher administrative expenses.

In the comparison between the first nine months of 2016 and the same period in the previous year, the adjusted net income decreased R$575 million or 4.3%. Disregarding the effect of the consolidation of HSBC Brasil, the decrease was of R$723 million, or 5.4%, which reflects an increase in (i) allowance for loan losses expenses, for the reasons detailed above; (ii) personnel and administrative expenses; and (iii) other net operating expenses. However, it’s important to highlight the increase in: (i) the interest-earning portion of the NII; and (ii) fee and commission income.

Shareholders’ Equity totaled R$98,550 million in September 2016, up 14.3% over September 2015. Based on the Prudential Conglomerate, the Basel III Ratio was calculated at 15.3%, 11.9% of which is classified as Tier I Capital. It is important to mention that, in September 2016, it considers the subordinated debts authorized by the Central Bank, in November 2016, to compose Tier I Capital.

Total Assets registered R$1.270 trillion in September 2016, a 20.9% increase over September 2015, driven by the increased turnover and by the consolidation of HSBC Brasil, which contributed with an increase of R$161.2 billion in total assets. Return on Average Assets (ROAA) stood at 1.5%, calculated on a linear basis.

 

 

 

 

 

 

Bradesco   9    

 

 

 
                   Press Release

Summarized Analysis of Adjusted Income

 

Operating Efficiency Ratio (ER)

In September 2016, the 12-month ER(1) reached 38.2%, a 0.8 p.p. increase compared to the previous quarter and a 0.3 p.p. increase in the annual comparison. Disregarding the effect of the consolidation of HSBC Brasil, this indicator totaled 37,6%, an increase of 0.2 p.p. in the quarterly comparison, partially impacted by: (i) higher operating expenses, mainly administrative expenses, originated from: (a) higher advertising and marketing expense , mainly related to the "Rio 2016 Olympic and Paralympic Games"; and (b) outsourced services; partially offset by: (ii) the growth of (a) the fee and commission income, prompted by the increase in the volume of business and services provided; and (b) the net interest income. In the annual comparison, such indicator showed an improvement of 0.3 p.p. mainly due to the increase in (i) the net interest income; (ii) fee and commission income; and offset, largely, by: (iii) the increase in operating expenses during the period.

The quarterly ER reached 41.1%, but disregarding the effect of the consolidation of HSBC Brasil, the indicator totaled 39.4%, impacted by: (i) higher administrative expenses, largely, due to the same reason detailed above; (ii) lower net interest income; and offset by: (iii) the growth of the fee and commission income, originated by the increase in the volume of business and services provided; (iv) higher income from Insurance Premiums, Pension Plans and Capitalization Bonds, net of technical provisions, retained claims and others; and (v) lower net operating expenses.

The risk adjusted ER reflects the impact of the risk associated with loan operations(2) and reached 49.9% (48.8% without HSBC Brasil), impacted primarily by the leveling of provisions for corporate clients carried out in the first semester of 2016.

It is important to mention that the ER performance reflects the strategy of sustainable growth, which includes, among other things, (i) the availability of appropriate products and services for clients through the segmentation of the base and of digital channels, (ii) the optimization of points of service, and (iii) the strict control of operating expenses, arising from the actions of the Efficiency Committee and of investments in Information Technology, to the amount of R$4.514 billion in the first nine months of 2016. In this sense, once the integration process of HSBC Brasil is concluded, emphasis is placed on the provision of a unified platform (branches, ATMs and systems) and an even broader portfolio of products and services to all clients of Bradesco.

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

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

 

 

  10  Economic and Financial Analysis Report – September 2016


 
 
                   Press Release

Summarized Analysis of Adjusted Income

 

NII (Net Interest Income)

In the third quarter of 2016, net interest income recorded a growth of R$1,969 million, or 13.2%, compared with the previous quarter. Disregarding the effect of the consolidation of HSBC Brasil, there was a decrease of R$485 million, or 3.2%, due to the lower results in: (i) the interest-earning portion of the NII, in the value of R$407 million, influenced, mainly, by the decrease in “Securities/ Other”; and (ii) non-interest-earning portion of the NII, in the amount of R$78 million.

In the comparison between the first nine months of 2016 and the same period of the previous year, net interest income increased by R$5,910 million, or 14.5%. Disregarding the effect of the consolidation of HSBC Brasil, the increase was of R$3,456 million, or 8.5%, due to: (i) a higher interest-earning portion of the NII, to the amount of R$3,496 million, particularly in “Credit Intermediation”; and partly offset by: (ii) the lower non-interest-earning portion of the NII, to the amount of R$40 million.

 

Interest-Earning Portion of the NII – 12-Month Average Rates

 

R$ million

3Q16
HSBC
Brasil

9M16

9M15

Interest

Average Balance

Average Rate

Interest

Average Balance

Average Rate

Credit Intermediation

2,335

36,494

378,054

12.7%

31,475

364,533

11.5%

Insurance

77

4,424

193,350

3.2%

4,034

161,849

3.3%

Securities/Other

11

5,398

431,011

1.6%

4,888

396,002

1.6%

0

 

 

 

 

 

 

 

NII - Interest-earning Portion

2,423

46,316

-

7.5%

40,397

-

7.5%

 

 

 

 

 

 

 

R$ million

3Q16
HSBC
Brasil

3Q16

2Q16

Interest

Average Balance

Average Rate

Interest

Average Balance

Average Rate

Credit Intermediation

2,335

13,600

407,559

12.7%

11,408

356,190

12.3%

Insurance

77

1,534

211,380

3.2%

1,415

187,701

3.2%

Securities/Other

11

1,665

451,501

1.6%

1,960

429,540

1.6%

0

 

 

 

 

 

 

 

NII - Interest-earning Portion

2,423

16,799

-

7.5%

14,783

-

7.4%

 

The 12-month interest-earning portion NIM was 7.5% in the third quarter of 2016 and in the first nine months of 2016, remaining stable in the comparison between the accrued of the periods and increasing by 0.1 p.p. in the comparison between quarters. Disregarding the effect of the consolidation of HSBC Brasil, the 12-month interest-earning portion NIM was of 7.4% in the third quarter of 2016, remaining stable in comparison with the previous quarter.

Bradesco   11    

 
 
                   Press Release

Summarized Analysis of Adjusted Income

 

Expanded Loan Portfolio (1)

In September 2016, the expanded loan portfolio of Bradesco totaled R$521.8 billion. Disregarding the effect of the consolidation of HSBC Brasil, the portfolio presented a 1.2% decrease in comparison with the previous quarter, impacted by the lower credit demand in the third quarter of 2016. Micro, Small and Medium-sized Enterprises, Large Corporates and Individuals presented a reduction of 4.9%, 0.1% and 0.4%, respectively, during the period.

In relation to the last 12 months, excluding HSBC Brasil, the portfolio also decreased 6.8%. Companies registered a decline of 10.8%, impacted mainly by the segment of Micro, Small and Medium-sized Enterprises, while loans to Individuals grew 2.1%. For Individuals, the products that had the strongest growth in the last 12 months were: (i) real estate financing; and (ii) credit card. For Companies, the notable products were: (i) operations bearing credit risk – commercial portfolio (debentures and promissory notes); and (ii) real estate financing.

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

 

For more information about the Expanded Loan Portfolio, see Chapter 2 of this Report.

 

  12  Economic and Financial Analysis Report – September 2016


 
 
                   Press Release

Summarized Analysis of Adjusted Income

 

Allowance for Loan Losses (ALL) Expenses

In the nine months of 2016, allowance for loan losses expenses totaled R$16,214 million, registering a variation of 47.6%, or R$5,232 million, compared with the same period of the previous year. Disregarding the effect of the consolidation of HSBC Brasil, allowance for loan losses expenses amounted to R$15,025 million, an increase of R$4,043 million, or 36.8%, which was mainly originated by the: (i) higher delinquency ratio, mainly due to the further worsening of economic conditions in the period; and (ii) leveling of provisions for certain corporate clients, particularly a specific case, whose downgraded rating had an impact of R$1,201 million in the first semester of 2016 (this operation is 100% provisioned).

In the third quarter of 2016, disregarding the effect of the consolidation of HSBC Brasil, allowance for loan losses expenses amounted to R$4,553 million, a decrease of 9.4%, or R$471 million, mainly due to the: (i) impact produced by the specific case, stated above, in the second quarter of 2016; and mitigated by the: (ii) increase in the delinquency rate, resulted from the weak performance of the economy in the quarter. It is important to highlight that, from this quarter, the effect of an improvement in the guarantee management system, for the provisioning of the real estate financing operations, did not produce any relevant effect on the allowance for loan losses expenses.

It is important to note that the balance of the loan operations – the Bacen concept, disregarding the operations resulting from HSBC Brasil, presented a 7.8% decrease in the annual comparison and a 1.3% decrease in the quarterly comparison.

The reinforcement of the credit granting policies, quality of guarantees, as well as the improvement of the credit recovery processes mitigated the effect in the growth of delinquency rates.

For more information on the Allowance for Loan Losses Expenses, see Chapter 2 of this Report.

 

Bradesco   13    

 
 
                   Press Release

Summarized Analysis of Adjusted Income

 

Delinquency Ratio (1) (2)

90-day Delinquency Ratio

The total delinquency ratio, which refers to operations that are more than 90 days overdue, increased in the quarter, mainly due to the low demand for credit and the delay of a specific client of the Large Corporates segment.

The graphs on the right-hand side  present the effects in the ratios considering HSBC Brasil as well as excluding its effect.

15-90 Day Delinquency Ratio

In the third quarter of 2016, short-term delinquency, including operations between 15 and 90 days overdue, declined, largely due to a specific client, of the Large Corporate segment, having migrated from a delinquency range to another, returning to the levels of the first quarter of 2016.

(1) As defined by Bacen; and

(2) Portfolios were not sold.

 

Provisioning, Delinquency, ALL and Effective Coverage Ratio

The graph on the right-hand side  shows the behavior of the Bradesco portfolio, considering the consolidation of HSBC Brasil in the third quarter of 2016.

The assertiveness of the provisioning criteria adopted must be mentioned, which is proven by: (i) analyzing historical data on recorded allowance for loan losses; and (ii) effective losses in the subsequent 12-month period. When analyzed in terms of credit losses, net of recoveries, for an existing provision of 7.8% of the portfolio(1) in September 2015, the net loss in the subsequent 12 months was 3.6%, this represents an effective coverage ratio of 220.0%.

It should be highlighted that, considering the losses expected for one year (dotted part), which has a high correlation with E-H non-performing ratings, there is an effective coverage ratio of 213.7% for September 2016.

 

 

 

 


  14  Economic and Financial Analysis Report – September 2016


 
 
                   Press Release
 

 

 

 

 

 


 

Bradesco    15              


 
 
                   Press Release

Summarized Analysis of Adjusted Income

 

NPL Creation 90 days x Write-offs

(1) Effect of a specific corporate client.

The NPL creation reached R$7,402 million in the third quarter of 2016, representing 1.9% of the Bacen loan portfolio. Disregarding the effect of the consolidation of HSBC Brasil and a specific corporate client, the NPL creation reached R$5,166 million, presenting a reduction of 3.5% compared to the previous quarter and representing 1.5% of the Bacen loan portfolio, a lower representativeness than that presented in the second quarter of 2016, which was 1.6%.

 

  16  Economic and Financial Analysis Report – September 2016


 
 
                   Press Release

Summarized Analysis of Adjusted Income

 

Income from Insurance, Pension Plans and Capitalization Bonds

Net Income for the third quarter of 2016 totaled R$1.502 billion (R$1.164 billion in the second quarter of 2016), an increase of 29.0% in comparison with the previous quarter, presenting an annualized return on Adjusted  Equity of 25.6%(1). Disregarding HSBC Brasil insurance companies, the Net Income totaled R$1.429 billion, 22.8% higher than the same period in the previous quarter.

In the nine months for 2016, the Net Income totaled R$4.046 billion, 4.2% higher than the Net Income presented in the same period of the previous year (R$3.883 billion), with an annualized return on the Adjusted Equity of 23.0%(1). Disregarding HSBC Brasil insurance companies, the Net Income in the nine months, totaled R$3.973 billion, 2.3% higher than the same period in the previous year.

 

 

 

 

R$ million (unless otherwise stated)

3Q16

3Q16

2Q16

1Q16

4Q15

3Q15

2Q15

1Q15

4Q14

Variation %

HSBC
Brasil

3Q16 x 2Q16

3Q16 x 3Q15

Net Income

73

1,502

1,164

1,380

1,405

1,317

1,284

1,283

1,236

29.0

14.0

Insurance Written Premiums, Pension Plan Contributions and Capitalization Bond Income

711

17,733

17,253

15,186

19,130

15,125

16,723

13,634

17,806

2.8

17.2

Technical Provisions

15,296

213,608

190,649

182,973

177,835

168,629

164,566

157,295

153,267

12.0

26.7

Financial Assets

16,102

230,787

205,230

200,016

191,921

182,391

179,129

170,395

166,022

12.5

26.5

Claims Ratio (%)

41.5

77.1

76.8

72.1

71.9

73.1

71.4

71.7

70.9

0.3 p.p.

4.0 p.p.

Combined Ratio (%)

86.2

90.0

89.6

86.1

86.5

86.9

86.5

86.8

85.9

0.4 p.p.

3.1 p.p.

Policyholders / Participants and Customers (in thousands)

1,343

49,880

49,576

50,570

49,806

48,185

47,758

47,789

46,956

0.6

3.5

Number of Employees

N/A

6,625

6,713

6,959

7,023

7,052

7,074

7,082

7,113

(1.3)

(6.1)

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

1.1

25.7

24.3

24.8

25.5

24.7

24.8

23.5

24.4

1.4 p.p.

1.0 p.p.

 

(1)   Calculated on linear basis;

(2)   Excluding additional provisions; and

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

 

Note: For comparability between the ratios in the periods demonstrated above, we disregarded non-returning events from the calculation.

 

 

Bradesco    17              


 
 
                   Press Release

Summarized Analysis of Adjusted Income

Income from Insurance, Pension Plans and Capitalization Bonds

In the third quarter of 2016, in comparison with the previous quarter, revenues showed an increase of 2.8%, driven by the "Capitalization Bonds", "Health" and "Life and Pension" products, which grew by 10.8%, 4.3% and 1.6%, respectively. Disregarding HSBC Brasil insurance companies, the revenues of the third quarter of 2016 presented a decrease of 1.3% compared with the previous quarter, influenced by “Life and Pension Plans” product, which decreased 5.0%.

In the nine months of 2016, the revenues registered an increase of 10.3% in comparison with the same period of the previous year, influenced by “Health”, "Life and Pension" and “Capitalization Bonds” products, which increased by 16.2%, 9.8% and 5.1%, respectively. Disregarding HSBC Brasil insurance companies, the growth in the accrued comparison was 8.7%, influenced by the products detailed above.

Net income for the third quarter of 2016 was 29.0% higher than the results presented in the previous quarter. Disregarding HSBC Brasil companies of the insurance segment, net income for the third quarter of 2016 was 22.8% higher than the results presented in the previous quarter, largely due to: (i) the improvement in the financial

and equity results; (ii) the improvement in the commercialization index; (iii) maintenance of the administrative efficiency index; and partly offset by: (iv) the increase of 1.2 p.p. in the claims ratio index.

Net income accrued in the first nine months of 2016 was 4.2% higher than the results presented in the same period of the previous year. Disregarding HSBC Brasil companies, of the insurance segment, the increase was of 2.3%, largely due to: (i) the increase of 8.7% in revenue; (ii) the decrease in the commercialization index; (iii) the maintenance of the administrative efficiency index, considering the collective bargaining of the category in January 2016; (iv) the increase in financial and equity results, partly offset by: (v) the increase of 3.6 p.p. in the claims ratio index; and (vi) by the introduction of a supplemental coverage provision, whose methodology of calculation takes into account the discount of the projected cash flow of the insurance contracts in force, based on the interest rates’ fixed-term structure (ETTJ). These curves present approximately 1 p.p. of variation between the dates of the calculation basis, resulting in an increase of the Supplemental Coverage Provision (SCP).

 

Minimum Capital Required – Grupo Bradesco Seguros

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

The capital adjustment and management process is continuously monitored and aims to ensure that Grupo Bradesco Seguros keeps a solid capital

base to support the development of activities and cope with the risks in any market situation, in compliance with regulatory requirements and/or Corporate Governance principles. Companies must permanently maintain capital compatible with the risks for their activities and operations, according to the characteristics and peculiarities of each company belonging to Grupo Bradesco Seguros, represented by adequate capital levels. Grupo Bradesco Seguros permanently observes the limits required by the respective regulatory entities. The Minimum Capital Required in August 2016 was R$8.899 billion.

 

  18  Economic and Financial Analysis Report – September 2016


 
 
                   Press Release

Summarized Analysis of Adjusted Income

 

Fee and Commission Income

 

In the comparison between the first nine months of 2016 and the same period of the previous year, fee and commission income presented an increase of R$2,237 million, or 12.3%. Disregarding the effect of the consolidation of HSBC Brasil, the increase was of R$1,534 million, or 8.4%, mainly due to: (i) an increase in the volume of operations arising from continuous investment in service channels and in technology; and (ii) an advance in the client segmentation process improving the ability to offer products and services. It must be noted that the sources that have significantly contributed to this result were derived from: (i) an increase in checking account fees, mainly due to an improvement in the client segmentation process; (ii) the good performance of the card business, as a result of (a) the increase in financial volume traded; and (b) the highest volume of transactions performed; and increased fees arising from: (iii) asset management; (iv) consortium management; (v) underwriting / financial advisory services; (vi) custody and brokerage services; and (vii) collections.

In the third quarter of 2016, fee and commission income totaled R$7,450 million, showing an increase of R$826 million, or 12.5%, in comparison with the previous quarter. Disregarding the effect of the consolidation of

HSBC Brasil, the increase of R$123 million, or 1.9%, was mainly due to: (i) the increase in the volume of operations in the period; and (ii) the higher number of business days, with emphasis on the performance of fees arising from: (a) cards; (b) asset management; (c) checking accounts; and (d) consortium management.

 

(1) HSBC Brasil.

 

 

 

 

Bradesco    19              


 
 
                   Press Release

Summarized Analysis of Adjusted Income

 

Personnel Expenses

In the comparison between the first nine months of 2016 and the same period of the previous year, personnel expenses presented an increase of R$1,706 million, or 15.7%. Disregarding the effect of the consolidation of HSBC Brasil, the increase was of R$642 million, or 5.9%, a percentage below the inflation rates, mainly due to the variations in the following expenses: (i) "structural" portion due to the increase in expenses with payroll, social charges and benefits, impacted by higher salaries, in accordance with the 2015 and 2016 collective bargaining agreements; and (ii) "non-structural" portion, mainly due to higher expenses with (a) employment termination costs; (b) employee and management profit sharing; and (c) provision for labor claims.

In the third quarter of 2016, personnel expenses totaled R$4,930 million, a variation of 27.0%, or R$1,048 million, compared to the previous

quarter. Disregarding the effect of the consolidation of HSBC Brasil, such expenses decreased by R$16 million, or 0.4%, mainly originated from: (i) the variation in the “non-structural” portion, in the amount of R$195 million, or 22.5%, due to lower expenses with (a) employment termination; (b) employee and management profit sharing; and (c) provision for labor claims; and partly offset by: (ii) the increase in the “structural” portion, in the amount of R$179 million, or 5.9%, related to the increase in expenses relating to payroll, social charges and benefits, affected by higher salaries, in accordance with the 2016 collective bargaining agreement.

 

 

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

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

 

 

  20  Economic and Financial Analysis Report – September 2016


 
 
                   Press Release

Summarized Analysis of Adjusted Income

 

Administrative Expenses

In the comparison between the first nine months of 2016 and the same period of the previous year, administrative expenses presented an increase of 16.6%, or R$1,958 million. Disregarding the effect of the consolidation of HSBC Brasil, the increase was of 10.2%, or R$1,196 million, or reflecting, primarily, an increase in expenses originated from: (i) the effect of the actions of advertising and marketing, mainly related to the "Rio 2016 Olympic and Paralympic Games"; (ii) higher business and services volume in the period; and (iii) contractual adjustments.

In the third quarter of 2016, administrative expenses totaled R$5,337 million, with a variation of 25.0%, or R$1,067 million, over the previous quarter. Disregarding the effect of the consolidation of HSBC Brasil, such expenses increased by 7.1%, or R$305 million, mainly impacted by: (i) higher expenses with advertising and marketing, mainly related to the "Rio 2016 Olympic and Paralympic Games"; and (ii) by the increase in the business and services volume concentrated in the period, which resulted in higher expenses with: (a) data processing; (b) outsourced services; and (c) depreciation and amortization.

 

 

(1)   The decrease as of March 2015, disregarding the effect of the consolidation of HSBC Brasil, is related to: (i) the migration of “Offsite ATM Network – Bradesco)” to “Banco24Horas Network”; (ii) the deactivation of ATMs from “Banco24Horas Network”; and (iii) the decrease of Bradesco Expresso (Correspondent Banks); and

(2)   HSBC Brasil.

 

 

Bradesco    21              


 
 
                   Press Release

Summarized Analysis of Adjusted Income

 

Other Operating Income and Expenses

In the first nine months of 2016, other net operating expenses totaled R$5,381 million, an R$259 million increase, or 5.1%, over the same period of the previous year. Disregarding the effect of the consolidation of HSBC Brasil, there was an increase of R$347 million, or 6.8%, primarily due to: (i) tax contingency expenses, net of reversal, in the first semester of 2016, in the amount of R$485 million; (ii) contingent liabilities expenses, originating from the obligation in loan assignment, in the first semester of 2016, in the amount of R$200 million; and (iii) the increase in civil provision expenses. In the first semester of 2015, expenses were impacted by the constitution of provision for tax contingency, in the amount of R$571 million.

In the comparison between the third quarter of 2016 and the previous quarter, other net operating expenses decreased R$317 million, or 15.7%. Disregarding the effect of the consolidation of HSBC Brasil, the decrease was of R$229 million, or 11.4%, due to the constitution of the provision expense in the second quarter of 2016 for: (i) tax contingency, net of reversal, in the amount of

R$485 million; (ii) contingent liabilities, originating from the obligation in loan  assignment, in the amount of R$200 million; offset by (iii) increased civil provision expenses; and (iv) increased expenditure on operating provisions related to activities of cards and insurance, in the third quarter of 2016.

 

 

 

  22  Economic and Financial Analysis Report – September 2016


 
 
                   Press Release

Summarized Analysis of Adjusted Income

 

Income Tax and Social Contribution

In the comparison between the first nine months of 2016 and the same period of the previous year, the 8.4%, or R$569 million, decrease is related to: (i) an increase in provisioning/payment of interest on shareholders’ equity, due to the increase in the Federal Government Long-Term Interest Rate (TJLP) in the period (from an average of 6.0%,  in the first nine months of 2015 to 7.5% in the first nine months of 2016); (ii) a lower taxable income, impacted by higher nontaxable income; being partially offset by: (iii) the increase in the Social Contribution (CSLL) rate. It is worth noting that, under this heading, there was no significant impact on the effect of consolidation of HSBC Brasil.

In the third quarter of 2016, income tax and social contribution expenses totaled R$1,948 million, remaining stable as compared to the second quarter of 2016.

 

Unrealized Gains

Unrealized gains totaled R$20,360 million at the end of the third quarter of 2016, an increase of R$2,185 million, or 12.0%, over the previous quarter. Such variation was mainly due to the market valuation in securities. It is worth noting that there was no significant impact on the effect of consolidation of HSBC Brasil in the third quarter of 2016.


 

 

Bradesco    23              


 
 
                   Press Release

Capital Ratios - Basel III

 

Basel Ratio

 

In September 2016, the Regulatory Capital of the Prudential Conglomerate stood at R$100,056 million, against risk-weighted assets totaling R$657,148 million. The Basel Ratio showed a decrease of 2.4 p.p., from 17.7%, in June 2016, to 15.3%, in September 2016, and the Tier I Capital ratio from 13.7%, in June 2016, to 11.9%, in September 2016, impacted, mainly by: (i) the effect of the consolidation of HSBC Brasil, which influenced: (a) the risk-weighted assets; (b) goodwill / intangible assets; and (c) the other prudential adjustments; partly offset by: (ii) the use of Subordinated Bonds, authorized in November 2016, by the Central Bank to compose Tier I Capital, whose amount reached R$5.0 billion.

The table below shows the main events that impacted the Tier I Capital ratio in the third quarter of 2016.

 

(1) Includes the amount of R$5.0 billion related to subordinated debts authorized by the Central Bank to compose Tier I Capital, in November 2016.

Full Impact – Basel III

We calculated a Basel III simulation, considering some of the main future adjustments, which include: (i) deductions of 100% according to the schedule of phase-in arrangements; (ii) the allocation of resources, obtained via payment of dividends, by our Insurance Group; (iii) the use of tax credits; (iv) the decrease in the market and operational risk multiplier (early adoption), from

9.875% to 8% and the impact of CMN Resolution No. 4,517/16; and (v) the impact of the acquisition of HSBC Brasil (amortization of goodwill / intangible assets and synergy in the process of integration), reaching a Tier I Capital ratio of 12.1%, which, added to funding obtained via subordinated debt, may reach a Tier I Capital ratio of approximately 12.8% at the end of 2018.

 

 

(1)   Published (Schedule 60%);

(2)   Effect of the full impact. Also includes, the Goodwill / Intangible assets stock paid for the acquisition of HSBC Brasil, net of amortizations and the allocation of resources, obtained via payment of dividends, by the Insurance Group;

(3)   Considers the decrease in the market and operational risks multiplier (early adoption), from 9.875% to 8% in 2019; and the change of the rule for the consolidation of proportionate companies, in accordance with CMN Resolution No. 4,517/16;

(4)   Refers to the minimum required, in accordance with Bacen Circulars No. 3,768/15 and No. 3,769/15. It is important to highlight that Bacen fixed at 0% the tranche of countercyclical capital required, which could reach up to 2.5% in 2019, and includes 1% for the tranche of systemic importance in 2019; and

 

 

  24  Economic and Financial Analysis Report – September 2016


 

 

 
                   Press Release

Economic Environment

 

The international scenario remains complex, because of the risks of deflation and uncertainties in relation to the pace of growth in relevant economies. The financial markets showed moderation of volatility in the quarter, except for specific moments of questioning about the health of the European financial system. It is worth mentioning that the effects of the United Kingdom leaving the European Union on global markets have been modest (exception made for assets in the UK, evidently). This is due, largely, to the continuity of timely actions by the main central banks worldwide, such as the European Central Bank (ECB), Bank of Japan (BoJ) and the Federal Reserve (Fed).

In the Euro area, the BCE maintained the program for the purchase of securities of € 80 billion per month, until March 2017, reiterating that it may, if necessary, require going further. In a similar direction, the Bank of Japan innovated and established a goal of interest rate for the 10-year government securities. With this, the BoJ wants to signal commitment to maintaining actual negative interest rates over a long period, thus producing inflation. The Fed, in turn, continues to indicate a very piecemeal posture to the rhythm of monetary normalization. Even so, the improvement of economic conditions and of the labor market reinforces the expectation that the rise in interest rates will occur soon. In short, due to actions and significant signs of major central banks worldwide, it can be said that an environment of lower aversion to risk ended up prevailing in the external scenario, guaranteed by ample conditions of liquidity. This has favored, in large measure, the prices of assets of emerging economies.

The domestic scenario, in the third quarter, was marked by the maintenance of the resumption of trust and the reduction of the uncertainties coming from the political environment. Although there are important proceedings in progress, the economic agenda shows a correct sense of urgency in relation to what needs to be done to restore the growth in the economy and offer of jobs. It is worth mentioning that the resumption of confidence of consumers and entrepreneurs has favored the likelihood of economic stabilization and potential recovery in subsequent quarters. However, it should be noted that the performance of the economy is still weak, suggesting a slower recovery than previously expected. In other

words, the GDP should resume growth only in the first quarter of 2017.

Therefore, the weakness of the economic activity continues limiting part of the advancement of the tax adjustment in the short term. Thus, actions to ensure fiscal sustainability in the medium term, and progress on the reform agenda have become even more relevant. Efforts in this direction are necessary to maintain the economic predictability, enabling the trend of increases in actual income and productive investments to resume. At the same time, moderation in the economy will allow the inflation to reach the set target more quickly, enabling the conditions to initiate a process of flexibility in monetary policy this year.

With the macroeconomic adjustments made, additional actions of a structural nature that can affect potential future growth continue to be essential. The constant search for excellence in education is Brazil’s front line in its struggle to become more competitive and to expedite its efforts to upgrade infrastructure. It should be remembered that, in the long term, the main source of economic growth is productivity, a theme that is even more relevant in a global context characterized by increased competition and an economic growth that is still fragile. Investments will tend to play an increasingly important role in the composition of growth in coming years, especially in the process of the recovery of economic activity. This would benefit more from greater participation of the capital market in financing these projects. At the same time, despite the cyclical retraction of the consumer market in some sectors, structurally, the potential of the domestic demand for goods and services is not exhausted.

Bradesco maintains a positive outlook towards Brazil, with favorable perspectives for its operating sections. Credit volume is evolving at risk-compatible rates, even when faced with a cyclical upswing in delinquency rates, due to the reduction of activity and the increase of the unemployment rate this year. The circumstances are still very promising for Brazilian banking and insurance sectors in the medium and long term.

 

 

Bradesco    25              

 


 
 
                   Press Release

Main Economic Indicators

 

Main Indicators (%)

3Q16

2Q16

1Q16

4Q15

3Q15

2Q15

1Q15

4Q14

x

9M16

9M15

 

Interbank Deposit Certificate (CDI)

3.47

3.37

3.27

3.37

3.43

3.03

2.81

2.76

 

10.42

9.56

Ibovespa

13.27

2.94

15.47

(3.79)

(15.11)

3.77

2.29

(7.59)

 

34.64

(9.89)

USD – Commercial Rate

1.13

(9.81)

(8.86)

(1.71)

28.05

(3.29)

20.77

8.37

 

(16.87)

49.57

General Market Price Index (IGP-M)

0.53

2.86

2.96

3.95

1.93

2.27

2.02

1.89

 

6.47

6.34

Extended Consumer Price Index (IPCA)

1.04

1.75

2.62

2.82

1.39

2.26

3.83

1.72

 

5.51

7.64

Federal Government Long-Term Interest Rate (TJLP)

1.82

1.82

1.82

1.72

1.59

1.48

1.36

1.24

 

5.57

4.49

Reference Interest Rate (TR)

0.58

0.49

0.45

0.53

0.61

0.40

0.23

0.26

 

1.51

1.25

Savings Account

2.09

2.00

1.96

2.05

2.13

1.92

1.75

1.77

 

6.18

5.90

Business Days (#)

65

63

61

63

65

61

61

65

 

189

187

Indicators (Closing Rate)

Sept16

June16

Mar16

Dec15

Sept15

June15

Mar15

Dec14

 

Sept16

Sept15

USD – Commercial Selling Rate - (R$)

3.2462

3.2098

3.5589

3.9048

3.9729

3.1026

3.2080

2.6562

 

3.2462

3.9729

Euro - (R$)

3.6484

3.5414

4.0539

4.2504

4.4349

3.4603

3.4457

3.2270

 

3.6484

4.4349

Country Risk (points)

319

349

409

521

442

304

322

259

 

319

442

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

14.25

14.25

14.25

14.25

14.25

13.75

12.75

11.75

 

14.25

14.25

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

12.50

13.36

13.81

15.86

15.56

14.27

13.52

12.96

 

12.50

15.56

 

Projections up to 2018

 

%

2016

2017

2018

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

3.20

3.30

3.40

Extended Consumer Price Index (IPCA)

6.80

4.70

4.50

General Market Price Index (IGP-M)

7.40

4.50

5.00

Selic (year-end)

13.75

10.25

9.25

Gross Domestic Product (GDP)

(3.40)

1.00

3.00

 

Guidance

Bradesco's Perspectives for 2016

This guidance contains forward-looking statements that are subject to risks and uncertainties, as they are based on Management’s expectations and assumptions and information available to the market as of the date hereof. The new guidance does not incur in relevant changes in the expected annual results based on the previous projection.

 

 

 

(1)   Expanded Loan Portfolio;

(2)   Administrative and Personnel Expenses; and

(3)   Includes incomes with credit recovery.

 

 

  26  Economic and Financial Analysis Report – September 2016

 

 
 
                   Press Release

Managerial Income Statement vs. Adjusted Income Statement

 

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

Third Quarter of 2016 and Second Quarter of 2016

 

R$ million

Third Quarter of 2016

x

Second Quarter of 2016

Managerial Income Statement (1)

Reclassifications (2)

Non-Recurring Events

Adjusted Income Statement (3)

 

Managerial Income Statement (1)

Reclassifications (2)

Non-Recurring Events

Adjusted Income Statement (3)

 

Net Interest Income

17,425

(494)

-

16,931

 

20,743

(5,781)

-

14,962

ALL

(7,502)

566

1,194

(5,742)

 

(4,719)

(305)

-

(5,024)

Gross Income from Financial Intermediation

9,923

72

1,194

11,189

 

16,024

(6,086)

-

9,938

Income from Insurance, Pension Plans and Capitalization Bonds

205

-

1,075

1,280

 

1,084

-

-

1,084

Fee and Commission Income

7,458

(8)

-

7,450

 

6,632

(8)

-

6,624

Personnel Expenses

(5,272)

-

342

(4,930)

 

(3,882)

-

-

(3,882)

Other Administrative Expenses

(5,411)

12

62

(5,337)

 

(4,340)

70

-

(4,270)

Tax Expenses

(1,549)

(52)

-

(1,601)

 

(1,762)

436

-

(1,326)

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

108

-

-

108

 

22

-

-

22

Other Operating Income/Expenses

(1,452)

316

(562)

(1,698)

 

(4,027)

1,963

49

(2,015)

Operating Income

4,010

340

2,111

6,461

 

9,751

(3,625)

49

6,175

Non-Operating Income

(375)

351

-

(24)

 

(115)

59

-

(56)

Income Tax / Social Contribution and Non-controlling Interest

(399)

(691)

(885)

(1,975)

 

(5,502)

3,566

(22)

(1,958)

Net Income

3,236

-

1,226

4,462

 

4,134

-

27

4,161

 

(1)  For more information, please see note 5 – Managerial Statement of Financial Position and Income Statement by Operating Segment, in chapter 6 of this report;

(2)  Includes reclassifications in items from the income statement which do not affect the Net Income, but allow a better analysis of business items, particularly hedge adjustment, which represents the partial result of derivatives used for hedge investments abroad, which in terms of Net Income, simply cancels the tax effect (IR/CS and PIS/COFINS) of this hedge strategy, in the amount of R$450 million in the third quarter of 2016 and R$4,533 million in the second quarter of 2016; and

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

 

Bradesco    27              


 
 
                   Press Release

Managerial Income Statement vs. Adjusted Income Statement

 

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

First Nine Months of 2016 and First Nine Months of 2015

R$ million

Nine months of 2016

x

Nine months of 2015

Managerial Income Statement (1)

Reclassifications (2)

Non-Recurring Events

Adjusted Income Statement (3)

 

Managerial Income Statement (1)

Reclassifications (2)

Non-Recurring Events

Adjusted Income Statement (3)

 

Net Interest Income

58,565

(11,888)

108

46,785

 

30,865

10,010

-

40,875

ALL

(18,140)

732

1,194

(16,214)

 

(15,923)

1,237

3,704

(10,982)

Gross Income from Financial Intermediation

40,425

(11,156)

1,302

30,571

 

14,942

11,247

3,704

29,893

Income from Insurance, Pension Plans and Capitalization Bonds

2,914

-

1,075

3,989

 

3,933

-

-

3,933

Fee and Commission Income

20,494

(15)

-

20,479

 

18,170

72

-

18,242

Personnel Expenses

(12,908)

-

342

(12,566)

 

(11,127)

-

267

(10,860)

Other Administrative Expenses

(13,867)

82

62

(13,723)

 

(11,890)

126

-

(11,765)

Tax Expenses

(5,140)

800

(5)

(4,345)

 

(3,479)

(511)

-

(3,990)

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

170

-

-

170

 

51

-

-

51

Other Operating Income/Expenses

(7,897)

2,984

(468)

(5,381)

 

(8,053)

2,131

800

(5,122)

Operating Income

24,191

(7,305)

2,308

19,194

 

2,545

13,065

4,771

20,382

Non-Operating Income

(398)

394

(163)

(167)

 

(256)

40

-

(215)

Income Tax / Social Contribution and Non-controlling Interest

(12,302)

6,911

(900)

(6,291)

 

10,548

(13,105)

(4,297)

(6,856)

Net Income

11,492

-

1,245

12,736

 

12,837

-

474

13,311

 

(1) For more information, please see note 5 – Managerial Statement of Financial Position and Income Statement by Operating Segment, in chapter 6 of this report;

(2) Includes management reclassifications between the lines of results, which do not affect the Net Income, but allow a better analysis of the lines of business, highlighting the tax hedge adjustment, which represents the partial result of the derivatives used for the effect of hedging investments Abroad, which in terms of Net Income simply annuls the tax effect (IR/CS and PIS/COFINS) of this hedge strategy, to the sum of R$8,512 million in the first nine months of 2016 and R$13,445 million in the first nine months of 2015; and

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

 

 

  28  Economic and Financial Analysis Report – September 2016


 
 
                   Press Release

 

(This page has been left blank intentionally)

 

Bradesco    29              


 
 

 


 
 

 

              Economic and Financial Analysis

 

Consolidated Statement of Financial Position and Statement of Adjusted Income

From July 1, 2016, we began to consolidate the financial statements of HSBC Brasil, and for better effect of comparability of this Report of Economic and Financial Analysis, we highlight, where relevant, their respective effects. Therefore, for the accounts of the Adjusted Income Statement, we considered three months ended on September 30, 2016, for HSBC Brasil.

Statement of Financial Position (1)

R$ million

Sept16
HSBC Brasil

Sept16

June16

Mar16

Dec15

Sept15

June15

Mar15

Dec14

Variation %

Sept16
x
June16

Sept16
x
Sept15

Assets

Current and Long-Term Assets

159,475

1,239,479

1,085,880

1,082,132

1,059,768

1,031,888

1,010,599

1,015,434

1,016,970

14.1

20.1

funds available

1,774

13,013

32,449

18,660

17,457

12,917

11,677

13,683

14,646

(59.9)

0.7

Interbank Investments

17,455

177,168

138,817

165,523

140,457

153,370

176,268

195,746

202,412

27.6

15.5

Securities and Derivative Financial Instruments

46,082

509,184

437,580

414,926

407,584

364,472

356,115

344,430

346,358

16.4

39.7

Interbank and Interdepartmental Accounts

17,042

64,721

50,022

51,474

55,728

54,179

50,800

48,464

52,004

29.4

19.5

Loan and Leasing Operations

50,854

356,419

308,940

320,417

333,854

336,628

326,204

324,479

318,233

15.4

5.9

Allowance for Loan Losses (ALL) (2)

(6,404)

(38,148)

(30,019)

(29,734)

(28,805)

(27,952)

(23,290)

(23,011)

(22,724)

27.1

36.5

Other Receivables and Assets

32,672

157,122

148,091

140,866

133,493

138,274

112,825

111,643

106,041

6.1

13.6

Permanent Assets

1,719

30,660

19,364

19,631

19,987

19,095

19,163

19,381

15,070

58.3

60.6

Investments

44

1,638

1,538

1,520

1,587

1,710

1,669

1,636

1,712

6.5

(4.2)

Premises and Equipment and Leased Assets

1,208

6,931

5,682

5,779

5,772

5,000

4,940

4,952

4,887

22.0

38.6

Intangible Assets

467

22,091

12,144

12,332

12,628

12,385

12,554

12,793

8,471

81.9

78.4

Total

161,194

1,270,139

1,105,244

1,101,763

1,079,755

1,050,983

1,029,762

1,034,815

1,032,040

14.9

20.9

*

                     

Liabilities

Current and Long-Term Liabilities

153,392

1,169,589

1,006,877

1,006,426

988,833

962,811

940,910

949,066

949,846

16.2

21.5

Deposits

64,876

239,937

179,436

189,192

195,760

203,637

195,926

211,702

211,612

33.7

17.8

Securities sold under agreements to repurchase

5,009

320,556

287,117

297,350

279,726

257,847

293,730

303,740

320,194

11.6

24.3

Funds from Issuance of Securities

37,571

153,976

112,817

112,617

109,547

110,987

95,387

88,247

84,825

36.5

38.7

Interbank and Interdepartmental Accounts

1,262

5,621

4,838

5,181

6,384

5,463

4,578

4,247

5,958

16.2

2.9

Borrowings and Onlendings

5,702

62,805

57,532

62,849

70,338

69,654

61,369

62,370

58,998

9.2

(9.8)

Derivative Financial Instruments

2,247

11,189

13,720

7,664

13,785

14,860

4,832

5,711

3,282

(18.4)

(24.7)

Technical provisions for insurance, pension plans and capitalization bonds

15,296

213,608

190,649

182,973

177,835

168,629

164,566

157,295

153,267

12.0

26.7

Other liabilities

21,429

161,897

160,768

148,600

135,458

131,734

120,522

115,754

111,710

0.7

22.9

Deferred Income

6

473

503

488

529

459

399

312

293

(6.0)

3.1

Non-controlling Interest in Subsidiaries

20

1,527

1,506

1,519

1,486

1,480

1,481

1,500

393

1.4

3.2

Shareholders' Equity

7,776

98,550

96,358

93,330

88,907

86,233

86,972

83,937

81,508

2.3

14.3

Total

161,194

1,270,139

1,105,244

1,101,763

1,079,755

1,050,983

1,029,762

1,034,815

1,032,040

14.9

20.9

(1) For more information, please see note 5 – Managerial Statement of Financial Position and Income Statement, in chapter 6 of this report; and

(2) Including the Allowance for Guarantees Provided, in September 2016, the Allowance for Loan Losses (ALL) totaled R$40,416 million (R$33,749 million – disregarding the effect of the consolidation of HSBC Brasil), which comprises the concept of the ALL “excess”, whose balance of the ALL – Surplus provision went from R$6,410 million in June 2016 to R$7,491 million in September 2016, a result of the consolidation of HSBC Brasil (R$1,072 million).

 

  30  Economic and Financial Analysis Report – September 2016


 
 

 

              Economic and Financial Analysis

 

Consolidated Statement of Financial Position and Statement of Adjusted Income


Statement of Adjusted Income

R$ million

3Q16
HSBC Brasil

3Q16

2Q16

1Q16

4Q15

3Q15

2Q15

1Q15

4Q14

Variation %

3Q16
x
2Q16

3Q16
x
3Q15

Net Interest Income

2,454

16,931

14,962

14,892

14,512

13,735

13,541

13,599

12,986

13.2

23.3

NII - Interest Earning Portion

2,423

16,799

14,783

14,734

14,380

13,709

13,415

13,273

12,686

13.6

22.5

NII - Non-Interest Earning Portion

31

132

179

158

132

26

126

326

300

(26.3)

407.7

ALL

(1,189)

(5,742)

(5,024)

(5,448)

(4,192)

(3,852)

(3,550)

(3,580)

(3,307)

14.3

49.1

Gross Income from Financial Intermediation

1,265

11,189

9,938

9,444

10,320

9,883

9,991

10,019

9,679

12.6

13.2

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

97

1,280

1,084

1,625

1,493

1,411

1,311

1,211

1,363

18.1

(9.3)

Fee and Commission Income

703

7,450

6,624

6,405

6,597

6,380

6,118

5,744

5,839

12.5

16.8

Personnel Expenses

(1,064)

(4,930)

(3,882)

(3,754)

(3,839)

(3,797)

(3,618)

(3,445)

(3,676)

27.0

29.8

Other Administrative Expenses

(762)

(5,337)

(4,270)

(4,116)

(4,574)

(4,200)

(3,926)

(3,639)

(4,159)

25.0

27.1

Tax Expenses

(243)

(1,601)

(1,326)

(1,418)

(1,650)

(1,330)

(1,351)

(1,309)

(1,211)

20.7

20.4

Equity in the Earnings (Losses) of Unconsolidated Companies

30

108

22

40

93

38

33

(20)

57

390.9

184.2

Other Operating Income/ (Expenses)

88

(1,698)

(2,015)

(1,669)

(1,586)

(1,604)

(1,606)

(1,912)

(1,360)

(15.7)

5.9

Operating Income

115

6,461

6,175

6,557

6,854

6,781

6,952

6,649

6,532

4.6

(4.7)

Non-Operating Income

23

(24)

(56)

(87)

(68)

(92)

(55)

(68)

(68)

(57.1)

(73.9)

Income Tax and Social Contribution

11

(1,948)

(1,921)

(2,311)

(2,183)

(2,124)

(2,351)

(2,275)

(2,308)

1.4

(8.3)

Non-controlling interests in subsidiaries

(1)

(27)

(37)

(46)

(41)

(32)

(42)

(32)

(24)

(27.0)

(15.6)

Adjusted Net Income

148

4,462

4,161

4,113

4,562

4,533

4,504

4,274

4,132

7.2

(1.6)

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

NII – Interest-Earning and Non-Interest Earning Portions


Net Interest Income Breakdown

 

 

Bradesco    31    


 
 

 

              Economic and Financial Analysis

 

NII – Interest-Earning and Non-Interest Earning Portions


Average Net Interest Income Rate

R$ million

3Q16
HSBC Brasil

9M16

9M15

3Q16

2Q16

Variation

12 months

Quarter

Net Interest Income

NII -Interest-earning portion - due to volume

 

 

 

 

 

2,612

2,101

NII - Interest-earning portion - due to spread

 

 

 

 

 

3,307

(85)

- NII - Interest Earning Portion

2,423

46,316

40,397

16,799

14,783

5,919

2,016

- NII - Non-Interest Earning Portion

31

469

478

132

179

(9)

(47)

Net Interest Income

2,454

46,785

40,875

16,931

14,962

5,910

1,969

Average NIM (1)

6.3%

7.6%

7.6%

7.6%

7.5%

 

 

 

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

 

In the comparison between the third quarter of 2016 and the previous quarter, net interest income increased 13.2% or R$1,969 million. Disregarding the effect of the consolidation of HSBC Brasil, the decrease of R$485 million was due to the lower results in: (i) the interest-earning portion, totaling R$407 million; and (ii) non-interest-earning portion in the amount of R$78 million.

In the comparison between the first nine months of 2016 and the same period of the previous year, the earning portion increased by 14.5%, or R$5,910 million. Disregarding the effect of the consolidation of HSBC Brasil, there was an increase of R$3,456 million, due to: (i) a R$3,496 million growth as a result of interest-earning operations, particularly “Credit Intermediation"; partly offset by: (ii) the lower non-interest-earning portion results, totaling R$40 million.

 

NII - Interest-Earning Portion


NII - Interest-Earning Portion – Breakdown

R$ million

3Q16
HSBC Brasil

9M16

9M15

3Q16

2Q16

Variation

With HSBC Brasil

Without HSBC Brasil

12 months

Quarter

12 months

Quarter

NII - Interest-earning Portion Breakdown

Credit Intermediation

2,335

36,494

31,475

13,600

11,408

5,019

2,192

2,684

(143)

Insurance

77

4,424

4,034

1,534

1,415

390

119

313

42

Securities/Other

11

5,398

4,888

1,665

1,960

510

(295)

499

(306)

NII - Interest-earning Portion

2,423

46,316

40,397

16,799

14,783

5,919

2,016

3,496

(407)

 

The interest-earning portion of the NII stood at R$16,799 million in the third quarter of 2016, a growth of 13.6%, or R$2,016 million. Disregarding the effect of the consolidation of HSBC Brasil, the decrease of R$407 million was due to lower results in: (i) “Securities/Other”, in the amount of R$306 million; and (ii) “Credit Intermediation”, in the amount of R$143 million.

In the comparison between the first nine months of 2016 and the same period of the previous year, the interest-earning portion of the NII recorded a R$5,919 million growth, or 14.7%. Disregarding the effect of the consolidation of HSBC Brasil, there was an increase of R$3,496 million, with emphasis on the growth in “Credit Intermediation” in the amount of R$2,684 million.

 

  32  Economic and Financial Analysis Report – September 2016


 
 

 

              Economic and Financial Analysis

NII - Interest-Earning Portion

Interest-Earning Portion – Rates

 

In the third quarter of 2016, the NII - interest-earning portion rate in the last 12 months was of 7.5%. Disregarding the effect of the consolidation of HSBC Brasil, the rate was of 7.4%, remaining stable in the quarterly comparison and decreasing by 0.1 p.p. in the annual comparison.

 

Interest-Earning Portion – Average Rates (12 months)

 

R$ million

3Q16
HSBC Brasil

9M16

9M15

Interest

Average Balance

Average Rate

Interest

Average Balance

Average Rate

Credit Intermediation

2,335

36,494

378,054

12.7%

31,475

364,533

11.5%

Insurance

77

4,424

193,350

3.2%

4,034

161,849

3.3%

Securities/Other

11

5,398

431,011

1.6%

4,888

396,002

1.6%

NII - Interest-earning Portion

2,423

46,316

-

7.5%

40,397

-

7.5%

,

             

R$ million

3Q16
HSBC Brasil

3Q16

2Q16

Interest

Average Balance

Average Rate

Interest

Average Balance

Average Rate

Credit Intermediation

2,335

13,600

407,559

12.7%

11,408

356,190

12.3%

Insurance

77

1,534

211,380

3.2%

1,415

187,701

3.2%

Securities/Other

11

1,665

451,501

1.6%

1,960

429,540

1.6%

NII - Interest-earning Portion

2,423

16,799

-

7.5%

14,783

-

7.4%

 

Bradesco    33    


 
 

 

              Economic and Financial Analysis

 

Interest-Earning Portion of Credit Intermediation


Earning Portion of Credit Intermediation – Breakdown

R$ million

3Q16
HSBC Brasil

9M16

9M15

3Q16

2Q16

Variation

12 months

Quarter

NII - Interest-earning portion - Credit Intermediation

NII -Interest-earning portion - due to volume

 

 

 

 

 

1,453

1,847

NII - Interest-earning portion - due to spread

 

 

 

 

 

3,566

345

NII - Interest-earning Portion

2,335

36,494

31,475

13,600

11,408

5,019

2,192

Allowance for loan losses (ALL) expenses

(1,189)

(16,214)

(10,982)

(5,742)

(5,024)

(5,232)

(718)

Net Margin of ALL

1,146

20,280

20,493

7,858

6,384

(213)

1,474

 

In the third quarter of 2016, the NII - interest-earning portion of “Credit Intermediation” reached R$13,600 million, an increase of 19.2% or R$2,192 million. Disregarding the effect of the consolidation of HSBC Brasil, the decrease of R$143 million was mainly the result of: (i) a R$488 million decrease in the average volume of business, offset by: (ii) the average spread increase, in the amount of R$345 million.

In the comparison between the first nine months of 2016 and the same period of the previous year, there was an increase of 15.9% or R$5,019 million. Disregarding the effect of the consolidation of HSBC Brasil, the R$2,684 million growth was mainly due to the increase in average spread, amounting to R$3,566 million, due to improved management in investment resources and funding operations.

Net Earning Portion of Credit Intermediation

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

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

In the third quarter of 2016, the bar relating to the net margin, which presents the result of the net revenue from credit interest of the ALL, increased 23.1% in the quarterly comparison, and experienced a decrease of 1.0% in the comparison between the first nine months of 2016 and the same period of the previous year. Disregarding the effect of the consolidation of HSBC Brasil, in the quarterly comparison there was an increase of 5.1% reflecting the decrease in allowance for loan losses expenses due to the impact produced by the downgraded rating in the particular case of a corporate client, in the second quarter of 2016. In the comparison between the first nine months of 2016 and the same period of the previous year, there was a decrease of 6.6%, mainly due to: (i) the higher delinquency rate, mainly as a result of the intensification of the downturn in economic activities in the period; and (ii) the impact produced by the specific case,

stated above, the effect of which, during the first semester of 2016, was of R$1,201 million (this operation is 100% provisioned).

(1) Without effect of the leveling of provisioning from one specific corporate client; and

(2) If we ignore the effect of the leveling of provisioning from one specific corporate client, net margin, in the second quarter of 2016 would be R$6,749 million, and in the first quarter of 2016 would be R$6,874 million.

 

 

 

  34  Economic and Financial Analysis Report – September 2016


 
 

 

              Economic and Financial Analysis

 

Interest-Earning Portion of Credit Intermediation


Expanded Loan Portfolio (1)

In September 2016, the expanded loan portfolio of Bradesco stood at R$521.8 billion, presenting a 16.6% increase compared with the previous quarter and 10.0% in the last 12 months. Disregarding the effect of the consolidation of HSBC Brasil, there was a decrease of 1.2% in the quarterly comparison and 6.8% compared to the same period of the previous year.

R$ million

Sept16
HSBC Brasil

Sept16

June16

Sept15

Variation %

With HSBC Brasil

Without HSBC Brasil

Quarter

12 months

Quarter

12 months

Customer Profile

Individuals

22,718

171,067

148,919

145,234

14.9

17.8

(0.4)

2.1

Companies

57,061

350,704

298,573

329,253

17.5

6.5

(1.7)

(10.8)

Large Corporates

39,072

240,119

201,228

217,524

19.3

10.4

(0.1)

(7.6)

Micro, Small and Medium-Sized Enterprises

17,988

110,584

97,345

111,729

13.6

(1.0)

(4.9)

(17.1)

Total Loan Operations

79,779

521,771

447,492

474,488

16.6

10.0

(1.2)

(6.8)

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

Expanded Loan Portfolio Breakdown by Product and Type of Client (Individuals and Companies)

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

R$ million

Sept16
HSBC Brasil

Sept16

June16

Sept15

Variation %

With HSBC Brasil

Without HSBC Brasil

Quarter

12 months

Quarter

12 months

Individuals

Payroll-deductible Loans

1,468

38,133

36,220

33,905

5.3

12.5

1.2

8.1

Credit Card

4,302

33,469

28,757

25,969

16.4

28.9

1.4

12.3

Real Estate Financing

6,255

31,719

24,674

21,181

28.5

49.8

3.2

20.2

CDC / Vehicle Leasing

1,422

20,513

19,662

22,483

4.3

(8.8)

(2.9)

(15.1)

Personal Loans

3,631

18,623

15,250

15,662

22.1

18.9

(1.7)

(4.3)

Rural Loans

1,086

7,738

7,687

8,717

0.7

(11.2)

(13.5)

(23.7)

BNDES/Finame Onlendings

37

6,641

6,789

7,098

(2.2)

(6.4)

(2.7)

(7.0)

Overdraft Facilities

1,005

5,237

4,324

4,369

21.1

19.9

(2.1)

(3.1)

Sureties and Guarantees

512

1,061

551

715

92.6

48.3

(0.4)

(23.3)

Other

2,999

7,936

5,006

5,134

58.5

54.6

(1.4)

(3.8)

Total

22,718

171,067

148,919

145,234

14.9

17.8

(0.4)

2.1

 

Operations in the Individuals section increased 14.9% in the quarter and 17.8% over the last 12 months. Disregarding the effect of the consolidation of HSBC Brasil, in the quarterly comparison, there was a decrease of 0.4%, and an increase of 2.1%, over the last 12 months. In the annual comparison, the categories highlighted were “real estate financing” and “credit cards”, which increased 20.2% and 12.3%, respectively.

 

 

Bradesco    35    


 
 

 

              Economic and Financial Analysis

 

Interest-Earning Portion of Credit Intermediation


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

R$ million

Sept16
HSBC Brasil

Sept16

June16

Sept15

Variation %

With HSBC Brasil

Without HSBC Brasil

Quarter

12 months

Quarter

12 months

Companies

 

 

 

 

 

 

 

 

Working Capital

11,756

48,207

38,608

42,096

24.9

14.5

(5.6)

(13.4)

Operations Abroad

6,308

39,564

33,890

51,441

16.7

(23.1)

(1.9)

(35.4)

Export Financing

7,358

30,634

23,541

23,061

30.1

32.8

(1.1)

0.9

BNDES/Finame Onlendings

2,556

30,345

27,010

30,279

12.3

0.2

2.9

(8.2)

Real Estate Financing

1,645

29,215

27,122

25,951

7.7

12.6

1.7

6.2

Overdraft Account

1,260

9,577

9,192

10,317

4.2

(7.2)

(9.5)

(19.4)

CDC / Leasing

973

8,513

7,984

10,391

6.6

(18.1)

(5.6)

(27.4)

Rural Loans

1,600

6,462

5,077

5,588

27.3

15.6

(4.2)

(13.0)

Sureties and Guarantees

10,783

75,263

65,929

71,904

14.2

4.7

(2.2)

(10.3)

Operations bearing Credit Risk - Commercial Portfolio (1)

6,412

43,506

36,792

33,111

18.2

31.4

0.8

12.0

Other

6,409

29,417

23,429

25,113

25.6

17.1

(1.8)

(8.4)

Total

57,061

350,704

298,573

329,253

17.5

6.5

(1.7)

(10.8)

(1) Includes debentures and promissory note operations.

Companies’ operations increased by 17.5% in the quarter and 6.5% in the last 12 months. Disregarding the effect of the consolidation of HSBC Brasil, there was a decrease of 1.7% in the quarter and 10.8% in the last 12 months. In the annual comparison, the categories highlighted were “operations with credit risk” and “real estate financing”, which showed an increase of 12.0% and 6.2%, respectively.

Expanded Loan Portfolio – Consumer Financing(1)

The graph below shows the types of credit related to Consumer Financing of the Individuals section, which stood at R$110.7 billion, in September 2016, representing a 10.9% increase over the quarter and a 13.0% increase over the last 12 months. Disregarding the effect of the consolidation of HSBC Brasil, credits related to Consumer Financing would add up to R$99.9 billion, in September 2016, presenting stability in the quarter and an increase of 1.9% over the last 12 months.

The categories highlighted in September 2016 are: (i) personal loans, including payroll-deductible loans, totaling R$56.8 billion; and (ii) credit card, totaling R$33.5 billion.

 

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

 

 

 

  36  Economic and Financial Analysis Report – September 2016


 
 

 

              Economic and Financial Analysis

 

Interest-Earning Portion of Credit Intermediation

Payroll-deductible Loans

 

In September 2016, payroll-deductible loans operations totaled R$38,133 million, showing an increase of R$1,913 million in the quarterly comparison, or 5.3%, and, in comparison with September of the previous year, an increase in the amount of R$4,228 million, or 12.5%. Payroll-deductible loans operations represented, in September 2016, 67.2% of total personal loans operations.

Disregarding the effect of the consolidation of HSBC Brasil, there was an increase in the quarterly comparison of R$445 million, or 1.2%, and R$2,760 million, or 8.1%, compared with September of the previous year.

Real Estate Financing

Real estate financing operations totaled R$60,934 million in September 2016. Disregarding the effect of the consolidation of HSBC Brasil, such operations totaled R$53,034 million, presenting an increase in the Individuals portfolio of R$790 million, or 3.2%, in the quarter, and R$4,283 million, or 20.2%, in comparison with September of the previous year. Companies’ operations increased R$448 million, or 1.7%, in the quarter, and R$1,619 million, or 6.2%, in comparison with September of the previous year.

In the first nine months of 2016, the origination of real estate financing registered R$7,830 million. Disregarding the effect of the consolidation of HSBC Brasil, this origination totaled R$7,522 million (R$4,787 million by individuals and R$2,735 million by builders), representing 34,787 properties in the period.

Vehicle financing

In September 2016, vehicle financing operations totaled R$33,169 million. Disregarding the effect of the consolidation of HSBC Brasil, there was a decrease both in the quarterly comparison as well as in comparison with September of the previous year. Of the total vehicle portfolio, 79.1% corresponds to "CDC", 18.9% to “Finame” and 2.0% to "Leasing".

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

 

Bradesco    37    


 
 

 

              Economic and Financial Analysis

 

Interest-Earning Portion of Credit Intermediation

Expanded Loan Portfolio Concentration – By Economic Sector

The expanded loan portfolio by the economic activity sector remained stable in the share of the sectors that it comprises. In the quarterly comparison, there was an increase in the participation of "Industry"; and in the last 12 months, there was an increase in the participation of "Individuals".

R$ million

Sept16
HSBC Brasil

%

Sept16

%

June16

%

Sept15

%

Economic Sector

 

 

 

 

 

 

 

 

Public Sector

544

0.7

12,211

2.3

10,993

2.5

13,644

2.7

Private Sector

79,234

99.3

509,560

97.7

436,499

97.5

460,844

97.3

Companies

56,516

70.8

338,493

64.9

287,580

64.3

315,610

66.3

Manufacturing

20,709

26.0

107,698

20.6

88,389

19.8

101,068

20.4

Commerce

14,506

18.2

61,507

11.8

49,625

11.1

54,746

12.0

Financial Intermediaries

275

0.3

4,098

0.8

4,517

1.0

7,099

1.3

Services

19,834

24.9

160,613

30.8

141,814

31.7

148,970

32.0

Agriculture, Cattle Raising, Fishing, Forestry and Forest Exploration

1,193

1.5

4,577

0.9

3,235

0.7

3,727

0.8

Individuals

22,718

28.5

171,067

32.8

148,919

33.3

145,234

31.0

Total

79,779

100.0

521,771

100.0

447,492

100.0

474,488

100.0

 

Expanded Loan Portfolio – Distribution per Business Sector

The expanded loan portfolio showed an increase of 10.0% in the annual comparison and 16.6% in the last quarter. We positively highlight the evolution of the "Prime" sector in the periods analyzed.

R$ million

Sept16

%

June16

%

Sept15

%

Variation %

Quarter

12 months

Business Segments

Retail

121,790

23.3

124,990

27.9

130,415

27.5

(2.6)

(6.6)

Corporate

202,960

38.9

202,967

45.4

218,654

46.1

-

(7.2)

Middle Market

41,982

8.0

43,236

9.7

48,991

10.3

(2.9)

(14.3)

Prime

25,104

4.8

24,738

5.5

23,080

4.9

1.5

8.8

Other / Non-checking account Holders (1)

50,156

9.7

51,562

11.5

53,348

11.2

(2.7)

(6.0)

Subtotal (without HSBC Brasil)

441,992

84.7

447,492

100.0

474,488

100.0

(1.2)

(6.8)

HSBC Brasil

79,779

15.3

-

-

-

-

-

-

Total (with HSBC Brasil)

521,771

100.0

447,492

100.0

474,488

100.0

16.6

10.0

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

 

Expanded Loan Portfolio – Per Currency

The balance of loans and indexed on-lending and/or denominated in foreign currency (excluding ACCs) totaled R$46.0 billion in September 2016, showing an 18.6% increase in the quarter and a 21.9% decrease in the last 12 months. Disregarding the effect of the consolidation of HSBC Brasil, there was a decrease of 1.8%, in the quarterly comparison, and 35.3% in the last 12 months, reflecting mainly the devaluation of 18.3% of the dollar. In September 2016, the total number of credit operations in reais reached R$475.8 billion, presenting an increase of 16.4% in the quarterly comparison and 14.5% in the last 12 months. Disregarding the effect of the consolidation of HSBC Brasil, there was a decrease of 1.2% in the quarter and 2.8% in the last 12 months.

 

 

  38  Economic and Financial Analysis Report – September 2016


 
 

 

              Economic and Financial Analysis

 

 

Interest-Earning Portion of Credit Intermediation

Changes to the Expanded Loan Portfolio

New borrowers in the expanded loan portfolio, disregarding the effect of the consolidation of HSBC Brasil, were responsible for the R$21.1 billion growth in the loan portfolio over the last 12 months, and accounted for 4.8% of the portfolio in September 2016.

(1) Includes new loans contracted in the last 12 months by clients with operations in September 2015; and

(2) HSBC Brasil.

 

Changes in the Expanded Loan Portfolio – By Rating

The chart below shows that the majority of new borrowers and clients that have remained in the loan portfolio since September 2015 received ratings between AA and C, demonstrating the suitability and consistency of the loan policy and processes (assignment and monitoring), as well as the quality of guarantees.

Changes in Expanded Loan Portfolio by Rating between September 2015 and September 2016

Total Credit on September 2016

New clients in the periods and HSBC Brasil consolidation

Remaining customers from September 2015

R$ million

%

R$ million

%

R$ million

%

Rating

 

 

 

 

 

 

AA - C

465,172

89.2

89,919

89.2

375,253

89.2

D

15,562

3.0

3,348

3.3

12,214

2.9

E - H

41,037

7.8

7,592

7.5

33,445

7.9

Total

521,771

100.0

100,859

100.0

420,912

100.0

 

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

The range represented by credits classified between AA and C remained at comfortable levels.

Customer Profile

 

Sept16

 

 

June16

 

 

Sept15

 

By Rating

By Rating

By Rating

AA-C

D

E-H

AA-C

D

E-H

AA-C

D

E-H

Large Corporates

92.2

2.9

4.9

92.2

3.0

4.8

96.3

2.0

1.7

Micro, Small and Medium-Sized Enterprises

84.9

3.9

11.1

84.9

4.1

11.0

88.2

3.5

8.3

Individuals

88.3

2.2

9.5

89.5

2.1

8.5

90.4

1.9

7.7

Total

89.2

3.0

7.8

89.7

2.9

7.4

92.6

2.3

5.1

 

 

 

Bradesco    39    


 
 

 

              Economic and Financial Analysis

 

Interest-Earning Portion of Credit Intermediation

Expanded Loan Portfolio – By Debtor

All concentration ranges show a decrease compared to the previous quarter.

 

 

Loan Portfolio(1) – By Type

All operations carrying credit risk amounted to R$551.6 billion, showing an increase in the quarter and in the last 12 months, 16.4% and 8.2%, respectively, taking the consolidation of HSBC Brasil into account.

 

R$ million

Sept16
HSBC Brasil

Sept16

June16

Sept15

Variation %

With HSBC Brasil

Without HSBC Brasil

Quarter

12 months

Quarter

12 months

Discounted trade receivables and loans

25,798

187,292

164,924

181,369

13.6

3.3

(2.1)

(11.0)

Financing

21,235

144,665

121,728

130,405

18.8

10.9

1.4

(5.3)

Agricultural and agribusiness loans

3,050

21,475

19,822

21,496

8.3

(0.1)

(7.0)

(14.3)

Leasing Operations

771

2,987

2,467

3,357

21.1

(11.0)

(10.2)

(34.0)

Advances on Foreign Exchange Contracts

2,760

10,079

8,419

8,273

19.7

21.8

(13.1)

(11.5)

Other Loans

8,272

32,911

24,461

21,154

34.5

55.6

0.7

16.5

Subtotal Loan Operations (2)

61,886

399,409

341,821

366,055

16.8

9.1

(1.3)

(7.8)

Sureties and Guarantees Granted (Memorandum Accounts)

11,295

76,324

66,480

72,620

14.8

5.1

(2.2)

(10.5)

Operations bearing Credit Risk - Commercial Portfolio (3)

6,412

43,506

36,792

33,111

18.2

31.4

0.8

12.0

Letters of Credit (Memorandum Accounts)

186

486

157

416

208.9

16.8

90.6

(27.9)

advances on credit card receivables

-

890

1,054

945

(15.6)

(5.8)

(15.6)

(5.8)

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

-

1,064

1,095

1,238

(2.8)

(14.0)

(2.8)

(14.0)

Co-obligation in Rural Loan Assignment (Memorandum Accounts)

-

92

92

102

(0.2)

(10.0)

(0.2)

(10.0)

Subtotal of Operations bearing Credit Risk - Expanded Portfolio

79,779

521,771

447,492

474,488

16.6

10.0

(1.2)

(6.8)

Other Operations Bearing Credit Risk (4)

6,640

29,852

26,214

35,478

13.9

(15.9)

(11.5)

(34.6)

Total Operations bearing Credit Risk

86,418

551,622

473,706

509,966

16.4

8.2

(1.8)

(8.8)

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

(2) As defined by Bacen;

(3) Includes debentures and promissory note operations; and

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

 

 

 

  40  Economic and Financial Analysis Report – September 2016


 
 

 

              Economic and Financial Analysis

 

Interest-Earning Portion of Credit Intermediation

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

 

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

The loan portfolio by flow of maturities of operations has, as one of its features, a longer profile, mainly due to the presence of real estate financing and payroll-deductible loans operations. It must be noted that, due to their guarantees and characteristics, these operations are not only exposed to lower risk, but they also provide favorable conditions to gain client loyalty. It is worth noting that there was no significant impact on the effect of consolidation of HSBC Brasil in the third quarter of 2016.

(1) As defined by Bacen; and
(2) Only performing loans.

Loan Portfolio(1) – Delinquency

90-day Delinquency Ratio (2)

The delinquency ratio, comprising of the balance of operations delayed for more than 90 days, showed an increase in this quarter, mainly due to the low demand for credit and the delay of a specific client from the Large Corporates segment.

The graphs at the side present the effects of the indexes considering HSBC Brasil, as well as, excluding its effect.

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

15-90 Day Delinquency Ratio

In the third quarter of 2016, short-term delinquency, including operations overdue by between 15 and 90 days, showed a decrease, mainly due to a specific client from the Large Corporates segment having migrated from a delinquency range to another, returning to the levels of the first quarter of 2016.

 

 

Bradesco    41    


 
 

 

              Economic and Financial Analysis

 

 

Interest-Earning Portion of Credit Intermediation

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

Composition of the Provision

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

Allowance for Loan Losses totaled R$40.4 billion in September 2016, representing 10.1% of the total loan portfolio, comprising of: (i) generic provision (client and/or operation rating); (ii) specific provision (non-performing loans); and (iii) excess provision (internal criteria, including provision for guarantees provided).

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

Provisioning, Delinquency, PDD and Effective Coverage Ratio

The graph below shows the behavior of the Bradesco portfolio, considering the consolidation of HSBC Brasil in the third quarter of 2016.

The strength of the provisioning criteria adopted must be mentioned, which is proven by: (i) historical data analysis of recorded allowances for loan losses; and (ii) effective losses in the subsequent 12-month period. When analyzed in terms of net loss of recovery, for an existing provision of 7.8% of the portfolio(1), in September 2015, the net loss in the subsequent 12 months was 3.6%, representing an effective coverage of 220.0%.

It should be highlighted that, considering the losses expected for one year (dotted part), which has a high correlation with the operations of abnormal course of the E-H ratings, there is an effective coverage of 213.7% for September 2016.

 

(1) As defined by Bacen; and

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

 

 

  42  Economic and Financial Analysis Report – September 2016


 
 

 

              Economic and Financial Analysis

 

Interest-Earning Portion of Credit Intermediation

Coverage Ratio

The graph below presents the behavior of the ratios to cover the provision for doubtful accounts in relation to default credits exceeding 60 and 90 days, considering HSBC Brasil. In September 2016, these ratios showed very comfortable levels, reaching coverages of 158.3% and 189.1%, respectively. Disregarding the effect of HSBC Brasil and the effect of a specific corporate client, these indexes would be 162.3% and 198.1%.

Bradesco monitors its credit portfolio, as well as its respective risk, using the expanded portfolio concept. Besides the provision for doubtful accounts required by Bacen, Bradesco has a surplus provision of R$7.5 billion, to cover possible stress scenarios, as well as other operations/ commitments with credit risk.

 

 

 

NPL Creation 90 days x Write-offs

The NPL creation reached R$7,402 million in the third quarter of 2016, representing 1.9% of the Bacen loan portfolio. Disregarding the effect of the consolidation of HSBC Brasil and a specific corporate customer, the NPL creation reached

R$5,166 million, presenting a reduction of 3.5% compared to the previous quarter and representing 1.5% of the Bacen loan portfolio, representativeness of less than that presented in the second quarter of 2016, which was 1.6%.

 

 

 

(1) Effect of a specific client of the Large Corporates segment.

Bradesco    43    


 
 

 

              Economic and Financial Analysis

 

Interest-Earning Portion of Credit Intermediation

Loan Portfolio – Portfolio Indicators

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

R$ million (except %)

Sept16
HSBC
Brasil

Sept16

June16

Sept15

Total Loan Operations (1)

61,886

399,409

341,821

366,055

- Individuals

22,206

169,571

147,911

143,941

- Companies

39,680

229,838

193,910

222,114

Total Provision (2)

6,667

40,416

31,875

28,670

- Specific

3,700

21,254

16,373

13,619

- Generic

1,894

11,672

9,091

8,641

- Excess (2)

1,072

7,491

6,410

6,409

Specific Provision / Total Provision (2) (%)

55.5

52.6

51.4

47.5

Total Provision (2) / Loan Operations (%)

10.8

10.1

9.3

7.8

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

86.8

87.9

88.7

90.9

D-rated Operations under Risk Management / Loan Operations (%)

3.8

3.1

3.0

2.7

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

9.4

9.1

8.3

6.4

D-rated loan operations

2,343

12,228

10,282

9,881

Provision for D-rated loans

519

3,191

2,652

2,383

Provision / D-rated loans (%)

22.2

26.1

25.8

24.1

D-H rated Non-Performing Loans

4,851

29,242

24,209

19,944

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

137.4

138.2

131.7

143.8

E-H Rated Loan Operations

5,812

36,243

28,264

23,424

Provision for E-H rated loans

5,206

32,087

24,382

20,478

Provision / E-H rated loans (%)

89.6

88.5

86.3

87.4

E-H rated Non-Performing Loans

4,189

24,767

19,896

16,303

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

159.1

163.2

160.2

175.9

(1) As defined by Bacen; and

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

 

 

 

  44  Economic and Financial Analysis Report – September 2016


 
 

 

              Economic and Financial Analysis

 

Interest-Earning Portion of Credit Intermediation

Loans vs. Funding

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

 

Bradesco shows low dependency on interbank deposits and foreign lines of credit, given its

capacity to effectively obtain funding from clients. This is a result of: (i) the prominent position of its Service Points; (ii) the broad diversity of products offered; and (iii) the market’s confidence in the Bradesco brand.

 

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

 

R$ million

Sept16
HSBC Brasil

Sept16

June16

Sept15

Variation %

With HSBC Brasil

Without HSBC Brasil

Quarter

12 months

Quarter

12 months

Funding vs. Investments

 

 

 

 

 

Demand Deposits + Sundry Floating

9,220

36,427

26,659

27,948

36.6

30.3

2.1

(2.7)

Savings Deposits

5,286

93,289

87,209

89,616

7.0

4.1

0.9

(1.8)

Time Deposits + Debentures (1)

40,847

195,377

152,867

154,481

27.8

26.5

1.1

-

Funds from Financial Bills (2)

37,446

147,789

106,520

101,303

38.7

45.9

3.6

8.9

Customer Funds

92,799

472,882

373,255

373,348

26.7

26.7

1.8

1.8

(-) Reserve Requirements

(16,668)

(62,570)

(48,164)

(52,269)

29.9

19.7

(4.7)

(12.2)

(-) Available Funds

(1,516)

(10,556)

(7,554)

(7,544)

39.7

39.9

19.7

19.8

Customer Funds Net of Reserve Requirements

74,615

399,756

317,537

313,535

25.9

27.5

2.4

3.7

Onlending

2,475

36,986

33,751

37,471

9.6

(1.3)

2.3

(7.9)

Securities Abroad

125

6,187

6,298

9,684

(1.8)

(36.1)

(3.7)

(37.4)

Borrowing

3,227

25,819

23,781

32,183

8.6

(19.8)

(5.0)

(29.8)

Other (Subordinated Debt + Other Borrowers - Cards)

1,452

72,753

69,623

55,895

4.5

30.2

2.4

27.6

Total Funding (A)

81,894

541,501

450,990

448,768

20.1

20.7

1.9

2.4

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

68,485

445,447

381,012

401,868

16.9

10.8

(1.1)

(6.2)

B/A (%)

83.6

82.3

84.5

89.5

(2.2) p.p.

(7.2) p.p.

(2.5) p.p.

(7.5) p.p.

(1) Debentures mainly used to back repos; and

(2) Includes: Mortgage Notes, Real Estate Credit Notes, Agribusiness Notes, Financial Bills and Structured Operations Certificate.

 

Bradesco    45    


 
 

 

              Economic and Financial Analysis

 

Interest-Earning Portion of Credit Intermediation

Main Funding Sources

The following table presents the changes in these sources:

R$ million

Sept16
HSBC Brasil

Sept16

June16

Sept15

Variation

With HSBC Brasil

Without HSBC Brasil

Quarter

12 months

Quarter

12 months

Amount

%

Amount

%

Amount

%

Amount

%

Demand Deposits

8,773

32,678

23,217

24,267

9,461

40.8

8,411

34.7

688

3.0

(362)

(1.5)

Savings Deposits

5,286

93,289

87,209

89,616

6,080

7.0

3,673

4.1

794

0.9

(1,613)

(1.8)

Time Deposits

40,847

113,214

68,499

88,737

44,715

65.3

24,477

27.6

3,868

5.6

(16,370)

(18.4)

Debentures (1)

-

82,163

84,368

65,744

(2,205)

(2.6)

16,419

25.0

(2,205)

(2.6)

16,419

25.0

Borrowing and Onlending

5,702

62,805

57,532

69,654

5,273

9.2

(6,849)

(9.8)

(429)

(0.7)

(12,551)

(18.0)

Funds from Issuance of Securities (2)

37,571

153,976

112,817

110,987

41,159

36.5

42,989

38.7

3,588

3.2

5,418

4.9

Subordinated Debts

1,452

53,843

50,952

38,535

2,891

5.7

15,308

39.7

1,439

2.8

13,856

36.0

Total

99,631

591,968

484,594

487,540

107,374

22.2

104,428

21.4

7,743

1.6

4,797

1.0

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

(2) Includes: Financial Bills, in September 2016, totaling R$110,885 million (R$74,079 million in June 2016 and R$74,628 million in September 2015).

 

Demand Deposits

In September 2016, demand deposits totaled R$32,678 million, showing an increase of R$9,461 million or 40.8% in the quarterly comparison. Disregarding the effect of the consolidation of HSBC Brasil, the increase was of R$688 million, or 3.0% in the quarter.

In the comparison between September 2016 and September of the previous year, demand deposits showed an increase of R$8,411 million, or 34.7%. Disregarding the effect of the consolidation of HSBC Brasil, the decrease of R$362 million or 1.5%, is primarily due to new business opportunities offered to clients.

(1) Additional installment is not included; and
(2) HSBC Brasil.

Savings Deposits

Savings deposits totaled R$93.289 million in September 2016, showing an increase of R$6,080 million or 7.0% in the quarterly comparison. Disregarding the effect of the consolidation of HSBC Brasil, the increase was of R$794 million, or 0.9% compared with the previous quarter.

In the comparison between September 2016 and September of the previous year, it showed an increase of R$3,673 million, or 4.1%. Disregarding the effect of the consolidation of HSBC Brasil, the decrease was of R$1,613 million, or 1.8%, mainly due to new business opportunities offered to clients, in virtue of the interest rate oscillations occurring in the period.

(1) Additional installment is not included;

(2) Includes the effects of the redefinition of the rules adopted by Bacen during the first semester of 2015; and

(3) HSBC Brasil.

 

 

 

  46  Economic and Financial Analysis Report – September 2016


 
 

 

              Economic and Financial Analysis

 

Interest-Earning Portion of Credit Intermediation

Time Deposits

At the end of September 2016, the balance of time deposits totaled R$113,214 million, presenting an increase in the amount of R$44,715 million, or 65.3%, in the quarterly comparison, and R$24,477 million, or 27.6% compared with September of the previous year. Disregarding the effect of the consolidation of HSBC Brasil, the increase was of R$3,868 million, or 5.6% in the quarterly comparison, and decrease in the amount of R$16,370 million or 18.4% compared with September of the previous year.

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

(1) HSBC Brasil.

Debentures

In September 2016, Bradesco’s debentures balance totaled R$82,163 million, registering a decrease of R$2,205 million, or 2.6%, in comparison with the previous quarter. In the comparison between September 2016 and September of the previous year, the debentures balance showed an increase of R$16,419 million, or 25.0%.

Such variations refer mainly to the placement of these financial instruments, which are also used as ballast in committed transactions. In September 2016, HSBC Brasil had no balance in debentures.

Borrowing and On-lending

In September 2016, the balance of on-lending registered at R$62,805 million, an increase of R$5,273 million, or 9.2%, in the quarterly comparison. Disregarding the effect of the consolidation of HSBC Brasil, there was a decrease in the amount of R$429 million, or 0.7% mainly due to: (i) the decrease in borrowings and onlendings denominated and/or indexed in foreign currency; offset by: (ii) the increase in the volume of funds raised by borrowings and on-lending in the country, mainly through BNDES operations.

In the comparison between September 2016 and September of the previous year, the balance of borrowings and on-lending recorded a decrease in the amount of R$6,849 million, or 9.8%. Disregarding the effect of the consolidation of HSBC Brasil, the decrease of R$12,551 million, or 18.0%, was essentially due to: (i) a decrease of R$9,611 million, or 29.9% in borrowings and

onlendings denominated and/or indexed in foreign currency, whose balance changed from R$32,167 million in September 2015 to R$22,556 million, in September 2016, partially due to the negative exchange rate variation of 18.3% in the period; and (ii) a decrease in the volume of funds raised by borrowings and on-lending in the country, mainly in the form of Finame operations.

 

 

 

Bradesco    47    


 
 

 

              Economic and Financial Analysis

 

Interest-Earning Portion of Credit Intermediation

Funds from Issuance of Securities

In September 2016, funds from issuance of securities totaled R$153.976 million, presenting an increase in the amount of R$41,159 million, or 36.5%, in the quarterly comparison. Disregarding the effect of the consolidation of HSBC Brasil, the increase was of R$3,588 million, or 3.2%, mainly due to: (i) the increased inventory of Financial Bills, in the amount of R$5,381 million; mainly offset by: (ii) the decreased inventory of Agribusiness Notes, in the amount of R$1,648 million.

In the comparison between September 2016 and September of the previous year, showed increase in the amount of R$42,989 million, or 38.7%. Disregarding the effect of the consolidation of HSBC Brasil, the increase of R$5,418 million, or 4.9%, was mainly due to: (i) the increased inventory of Financial Bills, from R$74,628 million in September 2015 to R$79,460 million in September 2016, as a result of the new issuances in the period; and (ii) the higher volume of Real Estate Credit Notes, in the amount of R$4,775 million.

(1) Considering: Mortgage Notes, Agribusiness Notes, MTN Program Issues, Securitization of Payment Order Flow, Cost of issuances over funding, Certificate of Deposit and Structured Operations Certificate.

 

Subordinated Debts

Subordinated debts totaled R$53,843 million in September 2016, showing an increase in the amount of R$2,891 million, or 5.7%, in the third quarter of 2016, and R$15,308 million, or 39.7%, in the comparison between September 2016 and September of the previous year. Disregarding the effect of the consolidation of HSBC Brasil, the increase, in the third quarter of 2016, was of R$1,439 million, or 2.8%, and compared to September of the previous year, it was of R$13,856 million, or 36.0%, mainly due to the issue of new subordinated debts in the period.

(1) Includes the amount of R$15,058 million, relating to subordinated debts recorded under the heading “Eligible Debt Capital Instrument”; and

(2) HSBC Brasil (total abroad operations).

 

 

 

 

  48  Economic and Financial Analysis Report – September 2016


 
 

 

              Economic and Financial Analysis

 

Interest-Earning Portion of Securities/Other

Earning Portion of Securities/Other – Breakdown

R$ million

3Q16
HSBC Brasil

9M16

9M15

3Q16

2Q16

Variation

12 months

Quarter

NII - Interest-earning portion - Securities/Other

NII -Interest-earning portion - due to volume

 

 

 

 

 

438

82

NII - Interest-earning portion - due to spread

 

 

 

 

 

72

(377)

NII - Interest-earning Portion

11

5,398

4,888

1,665

1,960

510

(295)

 

In the comparison between the third quarter of 2016 and the previous quarter, there was a decrease of R$295 million in the NII - interest-earning portion of “Securities/Other”, which includes the assets and liabilities management (ALM). Disregarding the effect of the consolidation of HSBC Brasil, the R$306 million decrease was mainly due to: (i) a decrease in the average spread, impacted by the positions in the pre-fixed portfolios, in the amount of R$377 million; offset: (ii) an increase in the volume of operations, in the

amount of R$71 million. In the comparison between the first nine months of 2016 and the same period of the previous year, the NII - interest-earning portion of “Securities/Other”, recorded an increase of R$510 million. Disregarding the effect of the consolidation of HSBC Brasil, there was a R$499 million growth due to: (i) an increase in the volume of operations, resulting in R$427 million; and (ii) an increase of R$72 million in the average spread.

 

 

Interest-Earning Portion of Insurance

Earning Portion of Insurance – Breakdown

R$ million

3Q16
HSBC Brasil

9M16

9M15

3Q16

2Q16

Variation

12 months

Quarter

NII - Interest-earning portion - insurance

NII -Interest-earning portion - due to volume

 

 

 

 

 

722

172

NII - Interest-earning portion - due to spread

 

 

 

 

 

(332)

(53)

NII - Interest-earning Portion

77

4,424

4,034

1,534

1,415

390

119

 

Comparing the third quarter of 2016 with the previous quarter, the NII - interest-earning portion of “Insurance” operations recorded an R$119 million increase. Disregarding the effect of the consolidation of HSBC Brasil, there was a R$42 million growth due to an increase in the volume of operations, totaling R$95 million.

In the comparison between the first nine months of 2016 and the same period of the previous year, the NII - interest-earning portion showed an increase of R$390 million. Disregarding the effect of the consolidation of HSBC Brasil, there was a R$313 million growth due to an increase in the volume of operations, totaling R$645 million.

 

 

Non-Interest-Earning Portion

Non-Interest-Earning Portion – Breakdown

R$ million

3Q16
HSBC Brasil

9M16

9M15

3Q16

2Q16

Variation

12 months

Quarter

NII - Non-Interest-earning Portion

NII - Non-Interest Earning Portion

31

469

478

132

179

(9)

(47)

 

Non-interest-earning portion of the NII stood at R$132 million in the third quarter of 2016, showing a R$47 million decrease. Disregarding the effect of the consolidation of HSBC Brasil, there was a R$78 million decrease due to lower gains with arbitration of markets. In the comparison between the first nine months of 2016 and the same period of the previous year, there was a decrease of R$9 million in the non-interest-earning portion of the NII; disregarding the effect of the consolidation of HSBC Brasil, the reduction was of R$40 million.

 

Bradesco    49    


 
 

 

              Economic and Financial Analysis

 

Insurance, Pension Plans and Capitalization Bonds

Below is an analysis of Grupo Bradesco Seguros’ statement of financial position and statement of income. From July 1, 2016, we began to consolidate the financial statements of companies of the insurance segment of HSBC Brasil, and for better effect of comparability, we highlight, where relevant, their respective effects.

Consolidated Statement of Financial Position

R$ million

Sept16
HSBC Brasil

Sept16

June16

Sept15

Variation %

Sept16 x June16

Sept16 x Sept15

Assets

Current and Long-Term Assets

16,960

243,870

218,690

195,183

11.5

24.9

Securities

16,102

230,787

205,230

182,391

12.5

26.5

Insurance Premiums Receivable

342

4,000

3,559

3,389

12.4

18.0

Other Loans

516

9,083

9,901

9,403

(8.3)

(3.4)

Permanent Assets

41

4,987

4,693

5,155

6.3

(3.3)

Total

17,000

248,857

223,383

200,338

11.4

24.2

*

 

         

Liabilities

Current and Long-Term Liabilities

15,990

222,000

198,823

177,735

11.7

24.9

Tax, Civil and Labor Contingencies

111

2,278

3,184

2,890

(28.5)

(21.2)

Payables on Insurance, Pension Plan and Capitalization Bond Operations

79

870

532

589

63.5

47.7

Other liabilities

503

5,244

4,458

5,627

17.6

(6.8)

Insurance Technical Provisions

-

14,978

14,039

13,323

6.7

12.4

Life and Pension Plan Technical Provisions

14,530

191,161

169,885

148,321

12.5

28.9

Capitalization Bond Technical Provisions

766

7,469

6,725

6,985

11.1

6.9

Non-controlling Interest

-

547

542

623

0.9

(12.2)

Shareholder's Equity (1)

1,010

26,310

24,018

21,980

9.5

19.7

Total

17,000

248,857

223,383

200,338

11.4

24.2

(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$14,885 million in September 2016.

 

Consolidated Income Statement

R$ million

3Q16
HSBC Brasil

9M16

9M15

3Q16

2Q16

Variation %

9M16 x 9M15

3Q16 x
2Q16

Insurance Written Premiums, Pension Plan Contributions and Capitalization Bond Income

711

50,172

45,482

17,733

17,253

10.3

2.8

Premiums Earned from Insurance, Pension Plan Contribution and Capitalization Bond Income

246

28,854

25,783

10,122

9,413

11.9

7.5

Financial Results

105

4,599

3,978

1,693

1,465

15.6

15.6

Sundry Operating Income

-

985

779

350

348

26.4

0.6

Retained Claims

(86)

(18,263)

(15,645)

(6,493)

(6,156)

16.7

5.5

Capitalization Bond Draws and Redemptions

(4)

(3,974)

(3,752)

(1,447)

(1,301)

5.9

11.2

Selling Expenses

(47)

(2,618)

(2,485)

(908)

(877)

5.4

3.5

General and Administrative Expenses

(56)

(2,098)

(1,873)

(772)

(681)

12.0

13.4

Tax Expenses

(15)

(544)

(577)

(175)

(171)

(5.7)

2.3

Other Operating Income/Expenses

(10)

(648)

(458)

(181)

(193)

41.5

(6.2)

Operating Income

133

6,294

5,749

2,190

1,847

9.5

18.6

Equity Results

3

708

513

361

164

38.0

120.1

Income before Taxes and Profit Sharing

136

7,002

6,262

2,551

2,011

11.8

26.9

Taxes and Contributions

(63)

(2,796)

(2,209)

(1,011)

(794)

26.6

27.3

Profit Sharing

-

(75)

(69)

(22)

(23)

8.7

(4.3)

Non-controlling interests in subsidiaries

-

(85)

(102)

(16)

(30)

(16.7)

(46.7)

Net Income

73

4,046

3,883

1,502

1,164

4.2

29.0

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

 

 

  50  Economic and Financial Analysis Report – September 2016


 
 

 

              Economic and Financial Analysis

 

Insurance, Pension Plans and Capitalization Bonds

Income Distribution of Grupo Bradesco Seguros e Previdência

R$ million

3Q16
HSBC Brasil

3Q16

2Q16

1Q16

4Q15

3Q15

2Q15

1Q15

4Q14

Life and Pension Plans

50

894

644

725

727

738

785

762

693

Health

-

108

57

208

247

139

116

182

201

Capitalization Bonds

23

118

111

133

125

122

145

152

120

Property & Casualty and Others

-

382

352

313

307

318

238

187

222

Total

73

1,502

1,164

1,380

1,405

1,317

1,284

1,283

1,236

 

Performance Ratios

%

3Q16
HSBC Brasil

3Q16

2Q16

1Q16

4Q15

3Q15

2Q15

1Q15

4Q14

Claims Ratio (1)

41.5

77.1

76.8

72.1

71.9

73.1

71.4

71.7

70.9

Expense Ratio (2)

21.1

10.2

10.1

9.9

10.4

10.4

10.7

10.4

10.6

Administrative Expenses Ratio (3)

8.0

4.0

4.0

4.2

4.1

4.3

4.0

4.1

4.0

Combined Ratio (4) (5)

86.2

90.0

89.6

86.1

86.5

86.9

86.5

86.8

85.9

(1) Retained Claims/Earned Premiums;

(2) Sales Expenses/Earned Premiums;

(3) Administrative Expenses/Net Written Premiums;

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

(5) Excludes additional reserves.

 

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

Written Premiums, Pension Plan Contributions and Capitalization Bond Income

 

 

In comparison with the previous quarter, the turnover in the third quarter of 2016, showed a growth of 2.8%. Disregarding HSBC Brasil companies of the insurance segment, there was a decrease of 1.3%, influenced by the product of "Life and Pension", which reduced 5.0% in the quarter.

In the accrued for the first nine months of 2016, the production recorded a growth of 10.3% in comparison with the same period of the previous year. Disregarding HSBC Brasil companies of the insurance segment, there was a 8.7% growth, influenced by "Health", "Life and Pension" and “Capitalization Bonds” products, which presented growths of 16.2%, 7.2% and 2.0%, respectively.

 

 

 

Bradesco    51    


 
 

 

              Economic and Financial Analysis

 

Insurance, Pension Plans and Capitalization Bonds

Indexes of Claims Ratio per Industry

 

Note: There was no significant impact on the claims ratio with the consolidation of the HSBC Brasil companies of the insurance segment, in the third quarter of 2016.

Indexes of Commercialization of Insurance per Industry

 

Note: There was no significant impact on the commercialization ratio with the consolidation of the HSBC Brasil companies of the insurance segment, in the third quarter of 2016.

 

 

 

  52  Economic and Financial Analysis Report – September 2016


 
 

 

              Economic and Financial Analysis

 

Insurance, Pension Plans and Capitalization Bonds

Administrative Efficiency Ratio

General and Administrative Expenses / Billing.

Improvement of administrative efficiency ratio, in the comparison between the third quarter of 2016 and the same period of previous year, is due to: (i) the benefits generated with the rationalization of expenditures; and (ii) the increase of 17.2% in the period’s revenue. It is worth noting that there was no change as a result of the consolidation of companies of the insurance segment of HSBC Brasil, in the third quarter of 2016.

Technical Provisions

 

 

 

Bradesco    53    


 
 

 

              Economic and Financial Analysis

 

Bradesco Vida e Previdência

 

R$ million (unless otherwise stated)

3Q16
HSBC Brasil

3Q16

2Q16

1Q16

4Q15

3Q15

2Q15

1Q15

4Q14

Net Income

50

894

644

725

727

738

785

762

693

Premium and Contribution Income (1)

586

8,899

8,755

7,175

11,153

7,112

9,183

6,318

10,644

- Income from Pension Plans and VGBL

399

7,289

7,337

5,786

9,744

5,739

7,921

5,081

9,371

- Income from Life/Personal Accidents Insurance Premiums

188

1,610

1,418

1,389

1,409

1,373

1,262

1,237

1,273

Technical Provisions

14,530

191,161

169,885

162,579

157,600

148,321

144,337

137,322

133,857

Investment Portfolio

15,085

200,162

177,599

168,992

162,686

155,526

152,035

144,426

140,704

Claims Ratio

41.5

42.0

38.0

31.2

38.9

35.8

34.4

35.3

35.0

Expense Ratio

21.1

18.2

17.4

17.3

17.6

18.7

17.0

18.6

18.7

Combined Ratio

86.2

67.9

61.1

56.1

63.6

61.5

59.7

61.1

61.8

Participants / Policyholders (in thousands)

1,088

33,351

32,570

33,070

31,985

30,349

29,660

29,306

28,207

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

1.5

26.5

24.6

26.0

28.8

26.9

27.2

23.9

28.4

Life/Personal Accident Market Share - Insurance Premiums (%) (2)

2.1

21.3

18.6

19.1

17.7

17.6

17.2

17.7

17.3

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

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

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

 

Net income for the third quarter of 2016 was 38.8% higher compared with the results from the previous quarter. Disregarding HSBC Brasil companies of the insurance segment, the net income was 31.1% compared with the results of the previous quarter, influenced by the following factors: (i) an increase in financial results; and partially offset by: (ii) a decrease of 5.0% in revenue; (iii) the increase of 4.0 p.p. in the claims ratio; and (iv) the increase of 0.2 p.p. in the commercialization ratio.

Net income accrued for the first nine months of 2016 was 1.0% lower compared with the results from the same period of the previous year. Disregarding HSBC Brasil companies of the insurance segment, the net income was 3.2% lower than the results for the same period in the previous year, influenced by the following factors: (i) an increase of 2.0 p.p. in the claims ratio; (ii) the constitution of a supplemental coverage provision, whose calculation methodology

considers the discount of the projected cash flow of the insurance contracts in force, based on the fixed-term structure of the interest rates (ETTJ). These curves showed approximately 1.0 p.p. of variation between the dates of the calculation basis, resulting in an increase in the Supplemental Coverage Provision (SCP) in the order of R$144 million, partially offset by: (iii) an increase of 7.2% in revenue; (iv) the maintenance of the commercialization index; (v) an increase in financial results; and (vi) an increase in the aliquot of the Social Contribution (CSLL).

In September 2016, technical provisions for Bradesco Vida e Previdência, disregarding HSBC Brasil companies of the insurance segment, stood at R$176.6 billion, made up of R$167.9 billion from "Pension Plans and VGBL" and R$8.7 billion from "Life, Personal Accidents and other lines", resulting in an increase of 19.1% over September 2015.

Growth of Participants and Life and Personal Accident Policyholders

In September 2016, the number of Bradesco Vida e Previdência clients exceeded the 2.5 million mark of pension plan and VGBL participants, and 30.7 million life and personal accident

policyholders. Such performance is fueled by the strength of the Bradesco brand and the improvement in selling and management policies.

 

 

 

  54  Economic and Financial Analysis Report – September 2016


 
 

 

              Economic and Financial Analysis

 

Bradesco Saúde and Mediservice

 

R$ million (unless otherwise stated)

3Q16

2Q16

1Q16

4Q15

3Q15

2Q15

1Q15

4Q14

Net Income

108

57

208

247

139

116

182

201

Net Written Premiums

5,347

5,119

4,909

4,864

4,621

4,376

4,186

4,078

Technical Provisions

8,331

7,378

7,031

6,848

6,806

6,785

6,665

6,453

Claims Ratio

92.7

94.2

87.5

85.7

89.9

89.7

88.5

87.7

Expense Ratio

5.0

5.0

5.3

5.2

5.3

5.4

5.3

5.1

Combined Ratio

103.6

104.2

99.6

99.7

102.3

102.9

101.5

99.5

Policyholders (in thousands)

4,210

4,246

4,394

4,444

4,461

4,472

4,478

4,525

Written Premiums Market Share (%) (1)

50.3

49.9

49.1

49.3

49.3

48.6

48.0

46.1

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

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

Net income for the third quarter of 2016 increased by 89.5% in relation to the results calculated for the previous quarter, mainly due to: (i) an increase of 4.5% in revenue; (ii) a decrease of 1.5 p.p. in the claims ratio; (iii) the maintenance of the commercialization index and administrative efficiency ratio; (iv) the improvement in financial results; and partially offset by: (v) the reduction in the equity results.

Net income accrued for the first nine months of 2016 showed a decrease of 14.6% in comparison with the results calculated in the same period of the previous year, mainly due to: (i) the increase of 2.1 p.p. in the claims ratio; (ii) the increase in the aliquot of the Social Contribution (CSLL); partially offset by: (iii) an increase of 16.6% in

revenue; (iv) maintaining the commercialization index; and (v) the improvement in equity and financial results.

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

Approximately 142 thousand companies in Brazil have Bradesco Saúde insurance and Mediservice plans.

Of the 100 largest companies in Brazil in terms of billing, 43 are Bradesco Saúde and Mediservice customers (source: Exame magazine – "Melhores e Maiores" ranking, July 2016).

Number of Bradesco Saúde and Mediservice Policyholders

These two companies have a combined total of more than 4.2 million clients. The large share of corporate insurance in this portfolio (96.1% in September 2016) is proof of its high level of specialization and customization in providing group coverage plans.

 

 

Bradesco    55    


 
 

 

              Economic and Financial Analysis

 

Bradesco Capitalização

 

R$ million (unless otherwise stated)

3Q16
HSBC Brasil

3Q16

2Q16

1Q16

4Q15

3Q15

2Q15

1Q15

4Q14

Net Income

23

118

111

133

125

122

145

152

120

Capitalization Bond Income

125

1,579

1,425

1,343

1,369

1,477

1,323

1,338

1,432

Technical Provisions

766

7,469

6,725

6,820

6,893

6,985

6,968

6,921

6,708

Customers (in thousands)

255

3,135

2,995

3,076

3,190

3,287

3,349

3,393

3,433

Premium Income Market Share (%) (1)

2.4

30.1

27.1

27.5

25.6

26.4

25.6

27.7

24.4

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

 

Net income for the third quarter of 2016 recorded an increase of 6.3% over the previous quarter. Disregarding HSBC Brasil companies of the insurance segment, there was a decrease of 14.4% primarily due to: (i) a decrease in financial income; (ii) a decrease in the administrative efficiency ratio, partly offset by: (iii) an increase of 2.0% in revenue.

Net income accrued for the first nine months of 2016 recorded a decrease of 13.6% over the same period in the previous year. Disregarding HSBC Brasil companies of the insurance segment, there was a reduction of 19.1% primarily due to: (i) the decrease of financial income; (ii) the increase of the aliquot of the Social Contribution (CSLL); partially offset by: (iii) the 2.0% growth in revenue; and (iv) maintaining the administrative efficiency ratio.

Bradesco Capitalização reached first place among companies in the capitalization market, with 2.0% growth in revenue during the period between January and August 2016, in comparison with the same period of 2015, thanks to its transparency policy and by adjusting its products based on potential consumer demand, consistent with market changes.

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

Combining a pioneering spirit with a business-minded strategic view, Bradesco Capitalização has launched products onto the market that are concerned with socio-environmental causes, from

which part of the revenue goes towards projects with such purpose. In addition to offering clients the opportunity to create a financial reserve, Capitalization Bonds with this socio-environmental profile seek to raise the client’s awareness of this subject’s importance and permit them to participate in a good cause that benefits society.

Bradesco Capitalização currently has partnerships with the following institutions: (i) Fundação SOS Mata Atlântica (which contributes to preserving the biological and cultural diversity of the Atlantic Forest, encouraging social and environmental citizenship); (ii) Fundação Amazonas Sustentável (which contributes to the sustainable development, environmental preservation and improvement of the quality of life in communities that benefit from conservation centers in the state of Amazonas); (iii) Instituto Brasileiro de Controle do Câncer (the Brazilian Cancer Control Institute – which contributes to the prevention, early diagnosis and treatment of breast cancer in Brazil); (iv) Tamar Project (created to preserve sea turtles); and (v) Instituto Arara Azul (created to work towards the conservation of Blue Macaws in their natural habitat).

 

 

 

  56  Economic and Financial Analysis Report – September 2016


 
 

 

              Economic and Financial Analysis

 

Bradesco Auto/P&C and Atlântica Companhia de Seguros

 

R$ million (unless otherwise stated)

3Q16

2Q16

1Q16

4Q15

3Q15

2Q15

1Q15

4Q14

Net Income

26

41

46

52

87

73

42

60

Net Written Premiums

1,510

1,549

1,328

1,380

1,548

1,466

1,401

1,319

Technical Provisions

5,963

6,025

5,951

5,955

5,995

5,970

5,910

5,823

Claims Ratio

57.7

56.3

58.4

56.9

56.3

57.3

61.2

62.1

Expense Ratio

20.4

20.5

20.5

20.7

20.8

20.9

19.7

19.5

Combined Ratio

105.9

102.3

106.5

105.1

102.6

103.7

107.3

106.4

Policyholders (in thousands)

2,952

3,446

3,675

3,781

3,762

3,971

4,285

4,480

Premium Income Market Share (%) (1)

9.4

9.4

9.1

9.5

9.7

10.0

9.9

10.1

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

Note: In August 2015, we transferred the investment in the IRB – Brasil Resseguro S.A. to Bradesco Seguros.

 

Net income in the third quarter of 2016 was 36.6% lower than the results presented in the previous quarter, due to: (i) the decrease of 2.5% in revenue; (ii) the increase of 1.4 p.p. in the claims ratio; (iii) the decrease of administrative efficiency ratio; partially offset by: (iv) the increase in the financial results; and (v) the maintenance of the commercialization index.

Net income accrued for the first nine months of 2016 was 44.1% lower than in the same period of the previous year, mainly due to: (i) the decrease in revenue; (ii) the decrease in financial and equity earnings; (iii) the increase of the Social Contribution (CSLL) aliquot; partially offset by: (iv) the decrease of 0.8 p.p. in the claims ratio; and (v) maintaining the commercialization index.

Bradesco Auto/P&C is present in 40 of the 100 largest groups in the country, as the insurer of its assets. And, to ensure the retention of clients, the company has invested in the revision of its internal processes, mainly, in the areas dedicated to customer service and the analysis and regulation of claims, in search of greater efficiency and quality in the provision of services.

In order to give clients more freedom to customize their Vehicle insurance according to their needs, Bradesco Auto/P&C has been investing in the flexibility of contracting coverage and services. In mass market insurance of Property & Casualty, the heavy investment in technology, particularly in the online services, has aided the simplification of internal processes, making the purchase of

insurance more agile. With 30 units spread across the country, the network activity of the automotive centers of Bradesco Auto Center (BAC) offers policyholders access to a varied range of services in a single place. Since 2007 there have been more than 500 thousand assistances, between claims, provision of spare cars, installation of anti-theft equipment, prior inspections performed, preventative maintenance checks and glass repairs.

Mass insurance targets individual clients, self-employed professionals and SMEs.

In spite of the unfavorable economic scenario and decline of approximately 20% in the sale of new vehicles, the fleet insured in the line of vehicles remained stable, confirming the effectiveness of the strategies of retention of Bradesco Auto/P&C.

The simplified home and business insurance products stand out for their significant contribution to the results.

 

 

 

 

 

Bradesco    57    


 
 

 

              Economic and Financial Analysis

 

Fee and Commission Income

 

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

R$ million

Bradesco (without HSBC Brasil)

Bradesco (with HSBC Brasil)

3Q16

2Q16

9M16

9M15

Variation

3Q16
HSBC Brasil

3Q16

9M16

Variation

As a %
of 9M16

Quarterly

Year

Quarterly

Year

Amount

%

Amount

%

Amount

%

Amount

%

Fee and Commission Income

Card Income

2,542

2,459

7,422

7,029

83

3.4

393

5.6

61

2,603

7,483

144

5.9

454

6.5

36.5

Checking Account

1,445

1,410

4,219

3,570

35

2.5

649

18.2

243

1,688

4,462

278

19.7

892

25.0

21.8

Fund Management

748

701

2,123

1,954

47

6.7

169

8.6

116

864

2,239

163

23.3

285

14.6

10.9

Loan Operations

699

710

2,065

2,072

(11)

(1.5)

(7)

(0.3)

68

767

2,133

57

8.0

61

2.9

10.4

Collections

421

412

1,232

1,174

9

2.2

58

4.9

68

489

1,300

77

18.7

126

10.7

6.3

Consortium Management

311

290

879

765

21

7.2

114

14.9

36

347

915

57

19.7

150

19.6

4.5

Custody and Brokerage Services

181

171

502

413

10

5.8

89

21.5

20

201

522

30

17.5

109

26.4

2.5

Underwriting / Financial Advisory Services

137

204

503

404

(67)

(32.8)

99

24.5

10

147

513

(57)

(27.9)

109

27.0

2.5

Payments

90

90

277

286

-

-

(9)

(3.1)

3

93

280

3

3.3

(6)

(2.1)

1.4

Other

173

177

554

574

(4)

(2.3)

(20)

(3.5)

78

251

632

74

41.8

58

10.1

3.1

Total

6,747

6,624

19,776

18,242

123

1.9

1,534

8.4

703

7,450

20,479

826

12.5

2,237

12.3

100.0

Business Days

65

63

189

187

2

-

2

-

65

65

189

2

-

2

-

-

 

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

Card Income

Income from card fees totaled R$2,603 million in the third quarter of 2016, an increase of R$144 million, or 5.9%, compared with the previous quarter. Disregarding the effect of the consolidation of HSBC Brasil, the increase was of R$83 million, or 3.4%, mainly due to: (i) the increase in volume traded; and (ii) greater number of business days.

In the comparison between the first nine months of 2016 and the same period of the previous year, the growth was R$454 million or 6.5%. Disregarding the effect of the consolidation of HSBC Brasil, the increase was of R$393 million, or 5.6%, primarily due to: (i) the increase in the financial volume traded; (ii) the increased amount of transactions carried out in the period; and (iii) greater number of business days.

 

(1) HSBC Brasil.

(1) HSBC Brasil.

 

 

  58  Economic and Financial Analysis Report – September 2016


 
 

 

              Economic and Financial Analysis

 

Fee and Commission Income

Checking Account

 

In the third quarter of 2016, the service revenues from checking accounts showed an increase of R$278 million, or 19.7%, in comparison with the previous quarter. Disregarding the effect of the consolidation of HSBC Brasil, the increase of R$35 million, or 2.5%, mainly influenced by the greater number of business days in this quarter.

In the comparison between the first nine months of 2016 and the same period of the previous year, the income from checking account services increased by R$892 million, or 25.0%. Disregarding the effect of the consolidation of HSBC Brasil, the increase was of R$649 million, or 18.2%, mainly due to: (i) the expansion of the portfolio of services rendered, with the inclusion of clients for the new “Classic” and “Exclusive” sections; and (ii) the increase in the volume of business.

Loan Operations

Revenues from loan operations recorded an increase of R$57 million, or 8.0% in the quarterly comparison. Disregarding the effect of the consolidation of HSBC Brasil, there was a decrease of R$11 million, or 1.5%.

In the comparison between the accrued first nine months of 2016 and 2015, the growth was of R$61 million, or 2.9%. Disregarding the effect of the consolidation of HSBC Brasil, the decrease was of R$7 million, or 0.3%, mainly, due to: (i) the low demand for credit products in the period; offset by: (ii) the increment of revenues with guarantees provided, which evolved 12.1% in the period.

 

 

 

Bradesco    59    


 
 

 

              Economic and Financial Analysis

 

Fee and Commission Income

Fund Management

In the third quarter of 2016, fund management income totaled R$864 million, showing an increase of R$163 million, or 23.3%, compared with the previous quarter. Disregarding the effect of the consolidation of HSBC Brasil, there was an increase of R$47 million, or 6.7%.

In the comparison between the first nine months of 2016 and the same period of the previous year, there was an increase of R$285 million, or 14.6%. Disregarding the effect of the consolidation of HSBC Brasil, the increase was of R$169 million, or 8.6%, primarily due to the increase in the volume of funds raised and managed, which grew 29.5% over the period, investments in fixed income funds being notable, that increased 31.0%.

 

 

R$ million

Sept16
HSBC Brasil

Sept16

June16

Sept15

Variation %

With HSBC Brasil

Without HSBC Brasil

Quarter

12 months

Quarter

12 months

Shareholders' Equity

Investment Funds

55,145

670,993

550,640

475,203

21.9

41.2

11.8

29.6

Managed Portfolios

4,708

46,839

44,306

37,129

5.7

26.2

(4.9)

13.5

Third-Party Fund Quotas

2,397

15,925

8,502

6,306

87.3

152.5

59.1

114.5

Total

62,250

733,757

603,448

518,638

21.6

41.5

11.3

29.5

x

 

x

x

x

 

 

x

x

R$ million

Sept16
HSBC Brasil

Sept16

June16

Sept15

Variation %

With HSBC Brasil

Without HSBC Brasil

Quarter

12 months

Quarter

12 months

Distribution

Investment Funds – Fixed Income

54,101

641,082

524,159

448,229

22.3

43.0

12.0

31.0

Investment Funds – Equities

1,044

29,911

26,481

26,974

13.0

10.9

9.0

7.0

Investment Funds – Third-Party Funds

2,383

8,409

6,114

4,453

37.5

88.8

(1.4)

35.3

Total - Investment Funds

57,528

679,402

556,754

479,656

22.0

41.6

11.7

29.6

Managed Portfolios - Fixed Income

4,594

39,516

37,883

30,876

4.3

28.0

(7.8)

13.1

Managed Portfolios – Equities

114

7,323

6,423

6,253

14.0

17.1

12.2

15.3

Managed Portfolios - Third-Party Funds

14

7,516

2,388

1,853

214.7

305.6

214.2

304.9

Total - Managed Portfolios

4,722

54,355

46,694

38,982

16.4

39.4

6.3

27.3

Total - Fixed Income

58,695

680,598

562,042

479,105

21.1

42.1

10.7

29.8

Total - Equities

1,158

37,234

32,904

33,227

13.2

12.1

9.6

8.6

Total - Third-Party Funds

2,397

15,925

8,502

6,306

87.3

152.5

59.1

114.5

Overall Total

62,250

733,757

603,448

518,638

21.6

41.5

11.3

29.5

 

Cash Management Solutions (Payments and Collection)

In the third quarter of 2016, payments and collection income presented a variation of R$80 million or 15.9%. Disregarding the effect of the consolidation of HSBC Brasil, this income recorded a variation of R$9 million or 1.8%.

In the comparison between the first nine months of 2016 and the same period of the previous year, there was an increase of R$120 million or 8.2%. Disregarding the effect of the consolidation of HSBC Brasil, the increase was of R$49 million or 3.4%, due to the greater volume of processed documents, up from 1,654 million in the first nine months of 2015 to 1,717 million in the first nine months of 2016.

 

 

 

  60  Economic and Financial Analysis Report – September 2016


 
 

 

              Economic and Financial Analysis

 

Fee and Commission Income

Consortium Management

In the third quarter of 2016, income from consortium management increased by R$57 million, or 19.7%, compared with the previous quarter. Disregarding the effect of the consolidation of HSBC Brasil, the increase was of R$21 million, or 7.2%, because of the sales made in that period, which had 1,238 thousand active quotas, ensuring a leading position in all the sectors in which it operates (real estate, auto and trucks/machinery and equipment).

In the comparison between the first nine months of 2016 and the same period of the previous year, there was an increase of R$150 million or 19.6% in income from consortium management. Disregarding the effect of the consolidation of HSBC Brasil, the increase was of R$114 million, or 14.9%, due to a higher volume of: (i) received bids; (ii) average ticket; and (iii) billing on sales,

ranging from 1,153 thousand active quotas, in September 2015, to 1,238 thousand active quotas in September 2016, generating an increase of 85 thousand net quotas.

Custody and Brokerage Services

In the third quarter of 2016, total earnings from custody and brokerage services presented an increase of R$30 million, or 17.5%, compared with the previous quarter and an increase of R$109 million or 26.4%, in the comparison between the first nine months of 2016 and the same period of the previous year, mainly due to the increase in total assets in custody (includes the effect of consolidation of HSBC Brasil), in the amount of R$171 billion in the last quarter and R$268 billion, in the last 12 months.

 

Disregarding the effect of the consolidation of HSBC Brasil, the total revenue with custody services and brokerage showed an increase of R$10 million, or 5.8% in the quarterly comparison

and R$89 million or 21.5%, in the comparison between the first nine months of 2016 and the same period of the previous year.

Underwriting/Financial Advisory Services

In the quarterly comparison, the decrease of R$57 million, or 27.9%, refers, mainly, to increased activity on the capital market in the second quarter of 2016. Disregarding the effect of the consolidation of HSBC Brasil, there was a decrease of R$67 million, or 32.8%.

In the comparison between the first nine months of the previous year, the revenues with underwriting / financial advisory services showed an increase in the amount of R$109 million, or 27.0%. Disregarding the effect of the consolidation of HSBC Brasil, there was an increase of R$99 million, or 24.5%.

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

 

Bradesco    61    


 
 

 

              Economic and Financial Analysis

 

Personnel and Administrative Expenses

 

R$ million

Bradesco (without HSBC Brasil)

Bradesco (with HSBC Brasil)

3Q16

2Q16

9M16

9M15

Variation

3Q16
HSBC Brasil

3Q16

9M16

Variation

As a %
of 9M16

Quarterly

Year

Quarterly

Year

Amount

%

Amount

%

Amount

%

Amount

%

Personnel Expenses

Structural

3,195

3,016

9,237

8,826

179

5.9

411

4.7

884

4,079

10,121

1,063

35.2

1,295

14.7

38.5

Payroll/Social Charges

2,351

2,210

6,773

6,527

141

6.4

246

3.8

722

3,073

7,495

863

39.0

968

14.8

28.5

Benefits

844

806

2,464

2,299

38

4.7

165

7.2

162

1,006

2,626

200

24.8

327

14.2

10.0

Non-Structural

671

866

2,265

2,034

(195)

(22.5)

231

11.4

180

851

2,445

(15)

(1.7)

411

20.2

9.3

Management and Employee Profit Sharing

384

450

1,285

1,188

(66)

(14.7)

97

8.2

75

459

1,360

9

2.0

172

14.5

5.2

Provision for Labor Claims

182

210

551

518

(28)

(13.3)

33

6.4

68

250

619

40

19.0

101

19.5

2.4

Training

46

32

97

101

14

43.8

(4)

(4.0)

20

66

117

34

106.3

16

15.8

0.4

Termination Costs

59

174

332

227

(115)

(66.1)

105

46.3

17

76

349

(98)

(56.3)

122

53.7

1.3

Total

3,866

3,882

11,502

10,860

(16)

(0.4)

642

5.9

1,064

4,930

12,566

1,048

27.0

1,706

15.7

47.8

x

 

 

 

 

 

 

 

 

 

             

Administrative Expenses

Outsourced Services

1,123

1,067

3,184

2,982

56

5.2

202

6.8

182

1,305

3,366

238

22.3

384

12.9

12.8

Depreciation and Amortization

613

581

1,759

1,562

32

5.5

197

12.6

66

679

1,825

98

16.9

263

16.8

6.9

Data Processing

459

383

1,291

1,135

76

19.8

156

13.7

134

593

1,425

210

54.8

290

25.6

5.4

Communication

436

450

1,305

1,237

(14)

(3.1)

68

5.5

55

491

1,360

41

9.1

123

9.9

5.2

Advertising and Marketing

397

285

904

658

112

39.3

246

37.4

22

419

926

134

47.0

268

40.7

3.5

Asset Maintenance

271

268

774

759

3

1.1

15

2.0

51

322

825

54

20.1

66

8.7

3.1

Rent

245

231

717

692

14

6.1

25

3.6

67

312

784

81

35.1

92

13.3

3.0

Financial System Services

233

220

682

607

13

5.9

75

12.4

82

315

764

95

43.2

157

25.9

2.9

Security and Surveillance

168

168

501

453

-

-

48

10.6

36

204

537

36

21.4

84

18.5

2.0

Transportation

172

168

507

471

4

2.4

36

7.6

22

194

529

26

15.5

58

12.3

2.0

Utilities (Water, Electricity and Gas)

78

93

274

249

(15)

(16.1)

25

10.0

16

94

290

1

1.1

41

16.5

1.1

Materials

91

75

245

250

16

21.3

(5)

(2.0)

7

98

252

23

30.7

2

0.8

1.0

travel

48

37

113

124

11

29.7

(11)

(8.9)

4

52

117

15

40.5

(7)

(5.6)

0.4

Other

241

244

705

586

(3)

(1.2)

119

20.3

18

259

723

15

6.1

137

23.4

2.8

Total

4,575

4,270

12,961

11,765

305

7.1

1,196

10.2

762

5,337

13,723

1,067

25.0

1,958

16.6

52.2

Total Personnel and Administrative Expenses

8,441

8,152

24,463

22,625

289

3.5

1,838

8.1

1,826

10,267

26,289

2,115

25.9

3,664

16.2

100.0

Employees

88,906

89,424

88,906

93,696

(518)

(0.6)

(4,790)

(5.1)

21,016

109,922

109,922

20,498

22.9

16,226

17.3

-

Service Points (1)

59,984

61,565

59,984

71,738

(1,581)

(2.6)

(11,754)

(16.4)

2,551

62,535

62,535

970

1.6

(9,203)

(12.8)

-

(1) Disregarding the effect of the consolidation of HSBC Brasil, the reduction refers to: (i) the migration of “External ATM Network Points – Bradesco” to “Banco24Horas Network”; (ii) the deactivation of ATMs from “Assisted Banco24Horas Network Points”; and (iii) the decrease of the Bradesco Expresso correspondents.

Total Personnel and Administrative Expenses amounted to R$10,267 million in the third quarter of 2016, with an increase of 25.9%, or R$2,115 million, in comparison with the previous quarter. In the comparison between the first nine months of 2016 and the same period of the previous year, total Personnel and Administrative Expenses showed an increase of 16.2%, or R$3,664 million. Disregarding the effect of the consolidation of HSBC Brasil, there was an increase of 3.5%, or R$289 million, in the quarterly comparison, and 8.1%, or R$1,838 million, in the comparison between the first nine months of 2016 and the same period of the previous year.

Personnel Expenses

Total personnel expenses amounted to R$4,930 million in the third quarter of 2016, showing an increase of 27.0%, or R$1,048 million, in comparison with the previous quarter. Disregarding the effect of the consolidation of HSBC Brasil, such expenses showed a decrease of R$16 million, or 0.4%, mainly due to: (i) the decrease in the "non-structural" portion, in the amount of R$195 million, or 22.5%, due to the lower expenses of: (a) costs resulting from the

termination of employment contracts; (b) participation in profits and results of the administrators and employees (PLR) and (c) provision for labor claims, and partially offset by: (ii) the increase in the "structural" portion in the amount of R$179 million, or 5.9%, related to the increase of expenditure with proceeds, social costs and benefits, impacted by the increase in wage levels, according to the collective convention of 2016.

 

 

 

  62  Economic and Financial Analysis Report – September 2016


 
 

 

              Economic and Financial Analysis

 

Personnel and Administrative Expenses

 

In the comparison between the first nine months of 2016 and the same period of the previous year, personnel expenses showed an increase of R$1,706 million, or 15.7%. Disregarding the effect of the consolidation of HSBC Brasil, the increase was of R$642 million or 5.9%, percentage below the inflation indexes, being justified, mainly due to variations in the portions: (i) the "structural" portion variation, related to the increase in expenses relating to payroll, social charges and benefits, that was affected by higher salaries, in accordance with the 2016 and 2015 collectives agreements; and (ii) the "non-structural" portion variation, mainly due to higher expenses of: (a) costs resulting from the termination of employment contracts, to the amount of R$105 million, (b) profits shared between the administrators and employees (PLR), to the

amount of R$97 million, and (c) provision for labor claims, in the amount of R$33 million.

 

Administrative Expenses

In the third quarter of 2016, administrative expenses totaled R$5,337 million, showing an increase of R$1,067 million or 25.0%. Disregarding the effect of the consolidation of HSBC Brasil, such expenses registered an increase of R$305 million or 7.1%, mainly due to: (i) higher expenses of advertising and marketing, in the amount of R$112 million, mainly related to "The Rio 2016 Olympic and Paralympic Games"; and (ii) the increase in the volume of business and services concentrated in this period which resulted in higher expenses of (a) data processing in the amount of R$76 million; outsourced services in the amount of R$56 million, and (c) depreciation and amortization in the amount of R$32 million.

In the comparison between the first nine months of 2016 and the same period of the previous year, administrative expenses showed an increase of 16.6%, or R$1,958 million. Disregarding the effect of the consolidation of HSBC Brasil, the increase was of R$1,196 million, or 10.2%, basically reflecting, the increment of the expenses originated: (i) the effect of the actions of advertising and marketing, in the amount of R$246 million, related to "The Rio 2016 Olympic and Paralympic Games"; (ii) the growth in business and services volumes in the period; and (iii) the contractual adjustments.

 

Operating Coverage Ratio (1)

 

In this quarter, the coverage ratio over the last 12 months recorded 78.0%. Disregarding the effect of the consolidation of HSBC Brasil, the coverage ratio remained stable in comparison with the previous quarter, mainly due to ongoing cost control efforts, including (a) the Efficiency Committee’s initiatives; (b) investments in Information Technology, which totaled R$4,514 billion in the first nine months of 2016; and (c) measures applied to increase the offer of products and services available to the entire client base.

 

 

Bradesco    63    


 
 

 

              Economic and Financial Analysis

 

Tax Expenses

 

Tax expenses totaled R$1,601 million in the third quarter of 2016, showing an increase of R$275 million, or 20.7%, in relation to the previous quarter. Disregarding the effect of the consolidation of HSBC Brasil, the increase of R$32 million, or 2.4%, was primarily due to the increase in taxable income in the quarter.

In the comparison between the first nine months of 2016 and the same period of the previous year, such expenses increased by R$355 million, or 8.9%. Disregarding the effect of the consolidation of HSBC Brasil, the increase of R$112 million or 2.8% is primarily due to the increase in expenses with ISS/Cofins, derived from the increase in taxable income in the period, mainly of fee and

commission income and net interest income.

 

Equity in the Earnings (Losses) of Affiliates

 

 

In the third quarter of 2016, equity in the earnings (losses) of affiliates registered an increase of R$86 million compared with the previous quarter, and R$119 million in the annual comparison, between the accrued periods of nine months. Disregarding the effect of the consolidation of HSBC Brasil, the increase of R$56 million in comparison with the previous quarter and R$89 million compared to the first nine months of the previous year was primarily due to the equity in the earnings (losses) obtained with the "IRB – Brasil Resseguros" affiliate.

 

Non-Operating Income

 

In the third quarter of 2016, non-operating income recorded a loss of R$24 million, showing a decrease of R$32 million, or 57.1%, in comparison with the previous quarter, and a decrease of R$48 million, or 22.3%, in the annual comparison between the accrued periods of nine months. Disregarding the effect of the consolidation of HSBC Brasil, the decrease of R$9 million, in comparison with the previous quarter and R$25 million compared to the first nine months of the previous year, essentially due to the variation of non-operating expenses (such as losses on sale of foreclosed assets/other) in each period.

 

 

  64  Economic and Financial Analysis Report – September 2016


 
 

 

              Economic and Financial Analysis

 

Additional Information – HSBC Brasil Historical Series

Adjusted Statement of Financial Position

 

R$ million

Sept16

"Pro-forma"

June16

Mar16

Dec15

Sept15

June15

Mar15

Dec14

Assets

 

 

 

 

 

 

 

 

Current and Long-Term Assets

159,475

160,488

183,933

184,832

189,626

188,804

198,373

178,548

funds available

1,774

3,443

2,684

3,927

4,153

3,254

3,250

3,432

Interbank Investments

17,455

29,402

35,934

32,192

34,319

40,483

42,925

43,156

Securities and Derivative Financial Instruments

46,082

29,507

30,361

32,490

37,416

36,149

40,049

26,883

Interbank and Interdepartmental Accounts

17,042

15,584

14,526

13,065

14,302

10,765

13,414

11,181

Loan and Leasing Operations

50,854

54,022

55,941

58,284

59,840

57,647

58,845

56,633

Allowance for Loan Losses (ALL)

(6,404)

(6,039)

(5,860)

(5,563)

(5,297)

(4,986)

(4,624)

(4,398)

Other Receivables and Assets

32,672

34,569

50,347

50,437

44,893

45,492

44,514

41,661

Permanent Assets

1,719

2,595

2,884

3,158

2,457

3,578

3,709

3,798

Investments

44

50

51

51

51

54

55

44

Premises and Equipment and Leased Assets

1,208

1,985

2,111

2,227

1,390

2,384

2,476

2,536

Intangible Assets

467

560

722

880

1,016

1,140

1,178

1,218

Total

161,194

163,083

186,817

187,990

192,083

192,382

202,082

182,346

*

               

Liabilities

 

 

 

 

 

 

 

 

Current and Long-Term Liabilities

153,392

153,920

177,424

178,511

182,077

181,967

191,775

171,928

Deposits

64,876

57,571

55,121

55,654

53,205

53,924

58,481

57,388

Securities sold under agreements to repurchase

5,009

1,530

1,859

2,247

1,925

2,553

3,217

2,204

Funds from Issuance of Securities

37,571

40,187

42,001

42,251

40,510

43,702

42,155

37,673

Interbank and Interdepartmental Accounts

1,262

1,437

1,425

1,145

2,049

4,224

2,300

1,054

Borrowings and Onlendings

5,702

5,459

10,353

9,207

13,219

11,406

12,765

11,217

Derivative Financial Instruments

2,247

3,788

5,444

8,860

12,963

6,507

11,271

5,125

Technical provisions for insurance, pension plans and capitalization bonds

15,296

14,970

14,720

14,391

14,296

15,017

15,033

14,727

Other liabilities

21,429

28,978

46,501

44,756

43,910

44,634

46,553

42,540

Deferred Income

6

-

-

-

-

-

-

-

Non-controlling Interest in Subsidiaries

20

18

17

17

16

15

17

20

Shareholder's Equity (1)

7,776

9,145

9,376

9,462

9,990

10,400

10,290

10,398

Total

161,194

163,083

186,817

187,990

192,083

192,382

202,082

182,346

(1) In September 2016, the effect of adjustments to the accounting criteria adopted by Bradesco is included.

 

Statement of Adjusted Income

 

R$ million

3Q16

"Pro-forma"

2Q16

1Q16

4Q15

3Q15

2Q15

1Q15

4Q14

Net Interest Income

2,454

1,941

2,220

2,156

2,054

2,419

2,442

1,834

ALL

(1,189)

(1,173)

(1,242)

(812)

(1,122)

(1,153)

(918)

(815)

Gross Income from Financial Intermediation

1,265

768

978

1,344

932

1,266

1,524

1,019

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

97

171

206

162

121

150

256

237

Fee and Commission Income

703

721

819

886

880

918

773

807

Personnel Expenses

(1,064)

(879)

(978)

(795)

(1,399)

(997)

(995)

(1,213)

Other Administrative Expenses

(762)

(1,087)

(1,111)

(1,619)

(1,332)

(1,154)

(1,145)

(1,284)

Tax Expenses

(243)

(193)

(248)

(179)

(233)

(242)

(199)

(210)

Equity in the Earnings (Losses) of Unconsolidated Companies

30

-

-

-

(3)

-

-

-

Other Operating Income/ (Expenses)

88

(244)

(109)

(351)

371

333

(282)

213

Operating Income

115

(743)

(443)

(552)

(663)

274

(68)

(431)

Non-Operating Income

23

(57)

(6)

(68)

(26)

(32)

(16)

70

Income Tax and Social Contribution

11

363

146

65

453

(65)

(1)

293

Non-controlling interests in subsidiaries

(1)

-

-

-

-

-

-

-

Adjusted Net Profit/Loss

148

(437)

(303)

(555)

(236)

177

(85)

(68)

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

 

 

 

Bradesco    65    


 
 

 

              Economic and Financial Analysis

 

 

(This page has been left blank intentionally)

 

 

 

  66  Economic and Financial Analysis Report – September 2016


 
 

 


 
 

 

              Return to Shareholders

 

Corporate Governance

 

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

The Board of Directors is advised in its activities, by seven (7) Committees, two (2) of which are Statutory Committees (Audit and Compensation) and five (5) of which are Non-Statutory Committees (Ethical Conduct, Internal Controls and Compliance, Integrated Risk Management and Capital Allocation, Nomination and Sustainability). Several Executive Committees report to the Board of Executive Officers.

In addition to the stated Audit Committee, Bradesco also makes use of the permanent Fiscal Council, elected by the shareholders, and the Internal Audit, which reports to the Board of Directors, as the main oversight agencies of its administrative/operational structure.

In 2001, Bradesco voluntarily adhered to Level 1 Corporate Governance of BM&FBovespa, as well as to the Code of Self-Regulation and Best Practices for Publicly Held Companies, issued by the Brazilian Association of Publicly Held Companies (ABRASCA), in 2011.

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

 

Investor Relations area – IR

 

The commitment to transparency, democratization of information, punctuality and the pursuit of best practices is an essential factor that is constantly reinforced by Bradesco’s Investor Relations area.

In the third quarter of 2016, there were 76 events promoted with national and international investors, through conferences, meetings, conference calls and institutional presentations, assisting 1,122 investors. Over the course of the nine months of

2016, there were 321 events and 3,822 investors were assisted.

The schedule of events in Brazil also promoted the Bradesco APIMEC Meetings, in the city of Porto Alegre, comprising an audience of over 150 participants. At the time, the main figures, strategies and perspectives of the Bradesco Organization were presented.

 

 

 

  68   Economic and Financial Analysis Report - September 2016


 
 

 

              Return to Shareholders

 

Sustainability

Prêmio Latinoamérica Verde 2016 (Green Latin America Award)

 

Bradesco won the "Latinoamérica Verde" (award), in the "Sustainable Finance" category with the case "Financial Inclusion and Sustainable Development in the Amazon". The award, sponsored by CAF (Latin America Development Bank), evaluated by the UNDP (United Nations Development Program) and audited by PWC

(PriceWaterhouseCoopers), was presented at the end of August, in Ecuador, and evaluated 1,400 projects in ten categories.

This achievement is related to the creation of inclusive business in communities, which were not assisted by banking services, contributing to local development in line with forest conservation.

Dow Jones Sustainability Index (DJSI)

Bradesco was selected again to incorporate the Dow Jones Sustainability Index (DJSI), of the New York Stock Exchange in the Dow Jones Sustainability Emerging Markets portfolio. The overall performance has evolved, with emphasis on the themes of Policies and Measures for Crime Prevention, Financial Stability and Systemic Risk,

and Financial Inclusion, in which Bradesco achieved the maximum score. The evolution of the performance was not sufficient in keeping Bradesco in the DJSI World portfolio for the next period, due to having obtained an overall score slightly lower than the minimum necessary for selection in this portfolio.

 

 

Bradesco Shares

Number of Shares – Common and Preferred Shares

In thousands

Sept16

June16

Sept15

Common Shares

2,772,226

2,772,226

2,520,695

Preferred Shares

2,759,659

2,759,659

2,509,297

Subtotal – Outstanding Shares

5,531,885

5,531,885

5,029,992

Treasury Shares

21,717

21,717

18,737

Total

5,553,602

5,553,602

5,048,729

 

 

In September 2016, Bradesco’s Capital Stock stood at R$51.1 billion, composed of 5,553,602 thousand shares, made up of 2,776,801 thousand common shares and 2,776,801 thousand preferred shares, as book entries and without par value.

Cidade de Deus Cia. Comercial de Participações is Bradesco’s largest shareholder, which directly holds 48.5% of voting capital and 24.3% of total capital.

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

 

 

 

Bradesco    69   


 
 

 

              Return to Shareholders

 

Bradesco Shares

Number of Shareholders – Domiciled in Brazil and Abroad

 

Sept16

%

Ownership of
Capital (%)

Sept15

%

Ownership of Capital (%)

Individuals

324,750

89.8

20.3

328,240

89.9

21.5

Companies

35,576

9.9

46.1

35,892

9.8

45.3

Subtotal - Domiciled in Brazil

360,326

99.7

66.4

364,132

99.7

66.7

Domiciled Abroad

1,186

0.3

33.6

1,190

0.3

33.3

Total

361,512

100.0

100.0

365,322

100.0

100.0

 

 

In September 2016, Bradesco had 361,512 shareholders, 360,326 residing in Brazil, representing 99.7% of the total number of shareholders with 66.4% of its share capital. The

amount of shareholders domiciled abroad was 1,186, representing 0.3% of the number of shareholders with 33.6% of its share capital.

Daily Average Trading Volume of Shares

During the first nine months of 2016 the daily average trading volume of our shares on the New York Stock Exchange (NYSE) and on the BM&FBovespa reached R$685 million, which is the highest value presented in the historical series

below. This amount was 5.9% higher than the daily average trading volume in the previous year, mainly due to the trading of Bradesco ADRs on the BM&FBovespa.

 

 

 

(1) BBDC3 “Common Shares” and BBDC4 “Preferred Shares”; and

(2) BBD “Preferred Shares” and BBDO “Common Shares” (as of March 2012).

 

  70   Economic and Financial Analysis Report - September 2016


 
 

 

              Return to Shareholders

 

Bradesco Shares

Appreciation of Preferred Shares – BBDC4

The graph shows the change in Bradesco’s preferred shares, taking into account the reinvestment of dividends (it includes Interest on the Stockholders’ Equity), compared to the Ibovespa.

If, in late December 2005, R$100 were invested, Bradesco’s shares would be worth approximately R$338 at the end of September 2016, which is an appreciation approximately 2 times higher compared to that which was presented by the Ibovespa within the same period.

 

 

Share and ADR Performance (1)

In R$ (unless otherwise stated)

3Q16

2Q16

Variation %

9M16

9M15

Variation %

Adjusted Net Income per Share

0.81

0.75

7.2

2.30

2.41

(4.3)

Dividends/Interest on Shareholders' Equity – Common Share (net of tax)

0.33

0.21

56.6

0.76

0.66

14.7

Dividends/Interest on Shareholders' Equity – Preferred Share (net of tax)

0.37

0.23

56.6

0.84

0.73

14.7

 

In R$ (unless otherwise stated)

Sept16

June16

Variation %

Sept16

Sept15

Variation %

Book Value per Common and Preferred Share

17.81

17.42

2.3

17.81

15.59

14.3

Last Trading Day Price – Common Shares

28.35

27.01

5.0

28.35

21.36

32.7

Last Trading Day Price – Preferred Shares

29.67

25.18

17.8

29.67

19.37

53.2

Last Trading Day Price – Common share ADR (US$)

8.73

8.09

7.9

8.73

5.62

55.4

Last Trading Day Price – Preferred share ADR (US$)

9.07

7.81

16.1

9.07

4.87

86.1

Market Capitalization (R$ million) (2)

160,472

144,366

11.2

160,472

113,288

41.6

 

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

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

 

 

Bradesco    71   


 
 

 

              Return to Shareholders

 

Bradesco Shares

 

Recommendation of Market Analysts – Target Price

Market analysts issue periodical recommendations on Bradesco’s preferred shares (BBDC4). In October 2016, we analyzed nine reports prepared by these analysts. Their recommendations and general consensus on the

target price for September 2017 can be found below:

 

Recommendations %

Target Price in R$ for Sep17

Buy

44.4

Average

32.47

Hold

55.6

Standard Deviation

3.44

Sell

-

Highest

38.00

Under Analysis

-

Lowest

28.00

 

For more information on the target price and the recommendations of each market analyst that monitors the performance of Bradesco’s shares,

go to our Investors Relations website at: bradescori.com.br > Information to Shareholders > Analysts’ Consensus.

 

Market Capitalization

 

On September 30, 2016, Bradesco’s market capitalization, in view of the closing prices of Common and Preferred shares, was R$160.5 billion, an increase of 41.6% and 60.5% compared with September 2015 and December 2015, respectively. It is worth mentioning that the

Ibovespa index increased 29.5% and 34.6% in the respective periods.

 

 

 

  72   Economic and Financial Analysis Report - September 2016


 
 

 

              Return to Shareholders

 

Main Indicators

Price/Earnings Ratio(1):

Indicates the possible number of years within which the investor would recover the capital invested, based on the closing prices of common and preferred shares.

(1) Twelve-month adjusted net income.


 

Price to Book Ratio:

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

 

 

Dividend Yield (1) (2):

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

(1)     Source: Economatica; and

(2)     Calculated by the share with highest liquidity.

 


 

 

Bradesco    73   


 
 

 

              Return to Shareholders

 

Dividends/Interest on Shareholders’ Equity – JCP

 

During the first nine months of 2016, R$5,184 million was assigned to shareholders as interest on shareholders’ equity (JCP) and the total JCP assigned to shareholders accounted for

45.6% of the net income for the 12-month period and, considering income tax deduction and JCP assignments, it was equivalent to 38.7% of the net income.

(1)   In the last 12 months.

 

Weight on Main Stock Indexes

 

Bradesco shares are listed on Brazil’s main stock indexes, including IBrX-50 and IBrX-100 (indexes that measure the total return of a theoretical portfolio composed of 50 and 100 shares, respectively, selected from among the most traded shares on BM&FBovespa), IBrA (Broad Brazil Index), IFNC (Financial Index, composed of banks, insurance companies and financial institutions), ISE (Corporate Sustainability Index), IGCX (Special Corporate Governance Stock Index), IGCT (Corporate Governance Trade Index), ITAG (Special Tag-Along Stock Index), ICO2 (index composed of shares of the

companies listed on the IBrX-50 index and that choose to adopt transparent greenhouse gas emission practices in order to take part in this initiative) and the Mid-Large Cap Index – MLCX (which measures the return of a portfolio composed of the highest capitalization companies listed).

Abroad, Bradesco shares are listed on the NYSE’s Dow Jones Index, in the Dow Jones Sustainability Emerging Markets portfolio and on the Madrid Stock Exchange’s FTSE Latibex Brazil Index.

Sept16

In % (1)

Ibovespa

9.9

IBrX-50

10.5

IBrX-100

9.2

IBrA

9.1

IFNC

20.5

ISE

5.4

IGCX

7.0

IGCT

11.5

ITAG

12.3

ICO2

15.7

MLCX

10.0

 

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

 

 

  74   Economic and Financial Analysis Report - September 2016


 
 

 


 
 

 

              Additional Information

 

Market Share of Products and Services

 

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

 

Sept16 (1)

June16

Sept15

June15

Banks – Source: Brazilian Central Bank (Bacen)

Demand Deposits

N/A

7.7

7.1

10.4

Savings Deposits

N/A

13.5

13.7

13.9

Time Deposits

N/A

7.0

9.4

9.0

Loan Operations

11.5 (2)

9.8

9.9

10.1

Loan Operations - Private Institutions

26.5 (2)

22.6

22.3

22.4

Loan Operations - Vehicles Individuals (CDC + Leasing)

14.0 (2)

13.1

13.3

13.2

Payroll-Deductible Loans

13.3 (2)

12.8

12.5

12.3

Number of Branches

23.9

20.0

20.3

20.3

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

Benefit Payment to Retirees and Pensioners

30.0

28.0

27.2

27.2

Banks – Source: Anbima

Investment Funds and Managed Portfolios

22.5

19.8

18.5

18.7

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

Insurance Premiums, Pension Plan Contributions and Capitalization Bond Income

25.7 (4)

24.3

24.7

24.8

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

25.0 (4)

23.9

24.2

24.4

Life/Personal Accident Insurance Premiums

21.3 (4)

18.6

17.6

17.2

Auto/P&C Insurance Premiums

9.4 (4)

9.4

9.7

10.0

Auto/Optional Third-Party Liability Insurance Premiums

12.4 (4)

12.3

12.1

12.5

Health Insurance Premiums

50.3 (4)

49.9

49.3

48.6

Income from Pension Plan Contributions (excluding VGBL)

32.4 (4)

28.6

31.3

30.5

Capitalization Bond Income

30.1 (4)

27.1

26.4

25.6

Technical provisions for insurance, pension plans and capitalization bonds

28.4 (4)

26.2

26.6

26.9

Income from VGBL Premiums

25.8 (4)

24.1

26.3

27.0

Income from Unrestricted Benefits Pension Plans (PGBL) Contributions

27.9 (4)

22.8

27.4

26.6

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

Pension Plan Investment Portfolios (including VGBL)

N/A

28.5

29.6

30.0

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

Lending Operations

21.6 (3)

16.0

18.1

18.6

Consortia – Source: Bacen

Real Estate

30.4 (4)

27.6

28.4

28.0

Auto

29.8 (4)

29.6

28.5

27.8

Trucks, Tractors and Agricultural Implements

19.5 (4)

17.8

16.8

16.7

International Area – Source: Bacen

Export Market

20.1

17.0

15.9

15.8

Import Market

20.7

13.7

12.4

12.2

(1)   Includes the effect of the consolidation of HSBC Brasil;

(2)   SFN data is preliminary;

(3)   Reference Date: Jul/16; and

(4)   Reference Date: Aug/16.

N/A – Not available.

 

 

  76  Economic and Financial Analysis Report - September 2016


 
 

 

              Additional Information

 

Market Share of Products and Services

Branch Network

Region

Sept16
HSBC Brasil

Sept16

Market Share

Sept15

Market Share

Bradesco

Market

Bradesco

Market

North

39

312

1,155

27.0%

276

1,142

24.2%

Northeast

56

899

3,578

25.1%

846

3,580

23.6%

Midwest

103

440

1,798

24.5%

343

1,805

19.0%

Southeast

425

2,742

11,602

23.6%

2,367

11,815

20.0%

South

228

944

4,191

22.5%

761

4,285

17.8%

Total

851

5,337

22,324

23.9%

4,593

22,627

20.3%

 

Ratings

 

Fitch Ratings

International Scale

National Scale

Viability

Support

Domestic Currency

Foreign Currency

Domestic

bb+

3

Long-term

Short-term

Long-term

Short-term

Long-term

Short-term

BB+

B

BB+

B

AAA(bra)

F1+(bra)

             

Moody´s Investors Service

Global Scale

National Scale

Deposits - Domestic currency

Deposits - Foreign currency

Domestic Currency

Long-term

Short-term

Long-term

Short-term

Long-term

Short-term

Ba2

NP

Ba3

NP

Aa1.br

BR-1

 

Standard & Poor's

Austin Rating

Global Scale - Issuer Credit Rating

National Scale

Corporate Governance

National Scale

Foreign Currency

Domestic Currency

Issuer Credit Rating

Long-term

Short-term

Long-term

Short-term

Long-term

Short-term

Long-term

Short-term

BB

B

BB

B

brAA-

brA-1

AA+

brAAA

brA-1

 

 

Reserve Requirements

%

Sept16

June16

Mar16

Dec15

Sept15

June15

Mar15

Dec14

Demand Deposits

Rate (1)

45

45

45

45

45

45

45

45

Reserve Requirements (3)

34

34

34

34

34

34

34

34

Reserve Requirements (Microfinance)

2

2

2

2

2

2

2

2

Free

19

19

19

19

19

19

19

19

Savings Deposits

Rate (4)

24.5

24.5

24.5

24.5

24.5

24.5

20

20

Additional (2)

5.5

5.5

5.5

5.5

5.5

5.5

10

10

Reserve Requirements

65

65

65

65

65

65

65

65

Free

5

5

5

5

5

5

5

5

Time Deposits

Rate (2) (5)

25

25

25

25

25

20

20

20

Additional (2)

11

11

11

11

11

11

11

11

Free

64

64

64

64

64

69

69

69

(1) Collected in cash and not remunerated;

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

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

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

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

Bradesco    77  


 

 

 

 

              Additional Information

 

Investments in Infrastructure, Information Technology and Telecommunications

 

 

 

Bradesco’s technology channels have means that enable clients to interact with the Bank with convenience and security, where we highlight:

 

·           Bradesco Celular (Mobile):

 

The client can withdraw cash, by simply applying the device to an ATM with the Contactless function (NFC technology – Near Field Communication) enabled, confirming the information on the screen and validating the transaction by using biometrics; and

 

Possibility of unlocking a credit card, in addition to viewing the limits and statements and paying invoices.

 

·           Net Empresa Celular users can now also access their credit card information using the device. The facilities include viewing a statement, revolving credit and unlocking cards;

 

·           New Bradesco Trading App, through which clients have access to special content to follow the market, such as TV programs like Home Broker, graphics, and share performance. In the Broker tab, it is possible to quickly view online quotes, offer book, highlights of highs and lows and new bill of exchange, with a button for purchase and sale;

 

·           The second Digital Agency that was inaugurated focused on clients who typically only use digital channels for their operations. In addition to the personalized limits, the client benefits from extended hourly services from 7am to midnight, by telephone, e-mail, video service, with a team of expert advisors;

 

·           Companies’ clients now have Multipag, the new payable accounts system, which can be

used to make payments to suppliers, payment of federal, state, and municipal  taxes, utility bills, and salaries, facilitating the day to day activities of companies;

 

·           Bradesco has reformulated and created new websites, highlighting:

 

The New Bradesco Seguros Group Portal, which includes capitalization bonds, dental, pension, car, property/casualty, health and life insurance information. The environment also offers tools, such as communication of car, residence, equity and life claims in a single location.

 

·           Implementation of evolutions in the Data Center infrastructure that resulted in a reduction of 19 tons of CO2 emissions per month;

 

·           Launch of inovaBRA Ventures, a fund for investments in innovative companies, aiming to contribute to the strategy of attracting and incorporating new business models and/or technologies to expand the market and improve competitiveness; and

 

·           In the integration of HSBC Brasil, we highlight the renewal of the technological park involving equipment, software and data communication channels of Branch, ATM and PA (Points of Service) services.

 

As a necessary condition for its continuous growth, Bradesco invested, in the first nine months of 2016, a total of R$4,514 million in Infrastructure, Information Technology and Telecommunications.  

 

 

R$ million

9M16

2015

2014

2013

2012

Infrastructure

681

1,268

1,049

501

718

Information Technology and Telecommunications

3,833

4,452

3,949

4,341

3,690

Total

4,514

5,720

4,998

4,842

4,408

 

 

  78  Economic and Financial Analysis Report - September 2016


 
 

 

              Additional Information

 

Risk Management

 

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

Bradesco controls corporate risk management in an integrated and independent manner, preserving and valuing the Board's decisions, developing and implementing methodologies,

models and measurement and control tools. It also provides training for employees at every level of the organization, from business areas to the Board of Directors.

The management process results in the proactive identification, measurement, mitigation, monitoring and reporting of risks, which is necessary when taking into account Bradesco’s complex financial products and activity profile.

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

 

Capital Management

 

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

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

On an annual basis, the capital plan is devised by Bradesco, which is approved by the Board of Executive Officers and Board of Directors. It is also aligned with the strategic plan and

encompasses a prospective outlook of at least three years. The process of developing this plan considers threats and opportunities, market share and development goals, capital requirement projections based on risks, as well as capital held by Bradesco. Such projections are constantly monitored and controlled by the capital management area.

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

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

 

 

Bradesco    79              


 
 

 

              Additional Information

 

Basel Ratio

 

In September 2016, the Regulatory Capital of the Prudential Conglomerate reached the amount of R$100,056 million, compared to assets weighted by the risk of R$657,148 million. The total Basel ratio, presented a decrease of 2.4 p.p., from 17.7%, in June 2016 to 15.3%, in September 2016, and the Tier I Capital from 13.7% in June 2016 to 11.9% in September 2016, impacted, primarily by: (i) the effect of the consolidation of

HSBC Brasil, which influenced: (a) the weighted assets; (b) goodwill / intangible assets; and (c) the other prudential adjustments; and partially offset by: (ii) the use of Subordinated Letters of Credit authorized by Central Bank in November 2016 to compose Tier I Capital, whose amount reached  R$5.0 billion.

 

R$ million

Basel III

Prudential Conglomerate (1)

Financial Conglomerate

Sept16

June16

Mar16

Dec15

Sept15

June15

Mar15

Dec14

Calculation Basis

Regulatory Capital

100,056

102,548

100,452

102,825

93,090

97,016

93,608

98,605

Tier I

77,655

79,377

76,704

77,507

73,577

77,503

74,095

77,199

Common Equity

72,655

79,377

76,704

77,507

73,577

77,503

74,095

77,199

Shareholders' Equity

98,550

96,358

93,330

88,907

86,233

86,972

83,937

81,508

Non-controlling/Other

17

18

-

-

-

-

-

-

Phase-in arrangements provided for in CMN Resolution 4192/13 (2)

(25,912)

(16,999)

(16,626)

(11,400)

(12,656)

(9,469)

(9,842)

(4,309)

Additional Capital (3)

5,000

-

-

-

-

-

-

-

Tier II

22,401

23,171

23,748

25,318

19,513

19,513

19,513

21,406

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

13,693

14,796

16,725

19,513

19,513

19,513

19,513

21,406

Subordinated Debt (according to CMN Resolution No. 4,192/13)

8,708

8,375

7,023

5,805

-

-

-

-

Risk-Weighted Assets (RWA)

657,148

580,568

595,757

612,217

643,924

607,226

614,577

597,213

Credit Risk

588,914

527,254

543,260

556,441

585,507

552,852

557,018

544,798

Operational Risk

50,444

38,502

38,502

37,107

37,107

39,117

39,117

30,980

Market Risk

17,791

14,813

13,996

18,670

21,310

15,257

18,442

21,435

Total Ratio

15.3%

17.7%

16.9%

16.8%

14.5%

16.0%

15.2%

16.5%

Tier I Capital

11.9%

13.7%

12.9%

12.7%

11.4%

12.8%

12.1%

12.9%

Common Equity

11.1%

13.7%

12.9%

12.7%

11.4%

12.8%

12.1%

12.9%

Additional Capital (3)

0.8%

-

-

-

-

-

-

-

Tier II Capital

3.4%

4.0%

4.0%

4.1%

3.0%

3.2%

3.1%

3.6%

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

2.1%

2.6%

2.8%

3.2%

3.0%

3.2%

3.1%

3.6%

Subordinated Debt (according to CMN Resolution No. 4,192/13)

1.3%

1.4%

1.2%

0.9%

-

-

-

-

(1) From October 2013, the Regulatory Capital started being calculated based on CMN Resolution No. 4,192/13, which establishes that the determination is performed based on the Financial Conglomerate Results until December 2014 and the Prudential Conglomerate Results from January 2015;

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

(3) In September 2016, considers subordinated debt authorized by Central  Bank, in November 2016, to compose Tier I Capital.

 

 

 

  80  Economic and Financial Analysis Report - September 2016


 
 

 


 
 

 

              Independent Auditors’ Report

 

 

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

 

 

To                                                                                                                                                            

Directors of

Banco Bradesco S.A.

Osasco – SP

 

We were engaged by Banco Bradesco S.A. ("Bradesco") to report on the consolidated supplementary accounting information of Banco Bradesco S.A. as of September 30, 2016 and for the three and nine-month period ended as of September 30, 2016, in the form of a limited assurance conclusion if, based on our engagement performed, nothing has come to our attention that causes us to believe that the supplementary accounting information included within the Economic and Financial Analysis Report are not presented, in all material respects, based on the information referred to in the “Criteria for preparing the supplementary accounting information” paragraph. 

 

Responsibilities of the Management of Bradesco

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

 

Independent Auditor´s Responsibility

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

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

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

 

  82  Report on Economic and Financial Analysis – September 2016


 
 

 

              Independent Auditors’ Report

 

 

Limited Assurance Report about 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.

 

 

Criteria for preparing the supplementary accounting information

The consolidated supplementary accounting information disclosed within the Economic and Financial Analysis Report, as of September 30, 2016 and for the three and nine-month period ended as of September 30, 2016 has been prepared by the Management of Bradesco, based on the information contained in the September 30, 2016 consolidated financial statements and the accounting criteria described within the Economic and Financial Analysis Report, in order to facilitate additional analysis, without, however, being part of the consolidated financial statements disclosed on this date. 

 

 

Conclusion

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

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

 

 

Osasco, November 9, 2016

 

 

 

 

KPMG Auditores Independentes

CRC 2SP028567/O-1 F SP

 

Original report in Portuguese signed by

 

Rodrigo de Mattos Lia

Accountant CRC 1SP252418/O-3

 

 

Bradesco    83     

 


 
 

 

              Independent Auditors’ Report

 

 

(This page has been left blank intentionally)

 

 

  84  Report on Economic and Financial Analysis – September 2016


 
 


 
 

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

 

Management Report

 

Dear Shareholders,

 

We hereby present the Consolidated Financial Statements of Banco Bradesco S.A related to the period ended on September 30, 2016, in accordance with the accounting practices used in Brazil and applicable to institutions authorized to operate by the Brazilian Central Bank.

 

As of July 2016, with the completion of the acquisition operation of HSBC Bank Brasil S.A. – Banco Múltiplo, Bradesco started to consolidate HSBC’s results in its Financial Statements.

 

The reduction of uncertainties is the main highlight of the third quarter. Although there are important proceedings in course, the messages and diagnosis of the economic team demonstrate a sense of urgency in relation to what needs to be done to restore growth in the economy and in the offer of jobs, which is fundamental to strengthen confidence and concretely reveal recovery in domestic activity.

 

Among the events that shaped the quarter in the Organization, we highlight the approval, in the General Meeting of October 7, of the division of HSBC, enabling the integration of operating and technological platforms, resulting in the replacement of the HSBC brand in its service network, which is now Bradesco. Thus, since October 8, clients have gained access to their accounts and other services as Bradesco clients.

 

It is also important to highlight the fact of Bradesco being selected again to incorporate the Dow Jones Sustainability Index – DJSI, of the New York Stock Exchange, in the portfolio Dow Jones Sustainability Emerging Markets. There have been changes in the overall performance, with emphasis on the themes “Policies and Measures of Crime Prevention”, “Financial Stability” and “Systemic Risk and Financial Inclusion”.

 

The Rio 2016 Olympic Games consolidated a cycle of building a legacy based on the transforming power of sports. Bradesco believed since the beginning and became the first official sponsor of the Olympic Games, in the Bank and Insurance categories. Reinforcing this commitment, the bank was also sponsor of the Olympic Torch and Paralympic Torch Relay, which took the emotion and Olympic spirit to more than 320 Brazilian cities. The results were perceived on many fronts, always leveraging the brand, the generation of business and the engagement of employees. Studies have demonstrated the growth of the attractiveness index of Bradesco, besides being one of the most remembered brands among the sponsors.

 

Bradesco recorded, from January 1 to September 30, 2016 a Net Income of R$11.492 billion, equivalent to R$2.08 per share and profitability of 15.9% over the average Shareholders’ Equity(*). The annualized return on Average Total Assets was 1.4%.

In the period, as Interest on Own Capital and, in gross values, R$5.184 billion was destined to the shareholders, of which R$1.867 billion was paid in the form of monthly and intermediaries and R$3.317 billion provisioned in the form of extraordinary amounts to be paid on March 8, 2017. The extraordinary payment of Interest on Own Capital represents, approximately 33 times the value of monthly Interest paid (net of Withheld Income Tax).

 

The taxes and contributions, including pensions, paid or provisioned, totaled, in the first nine months of the year, R$23.363 billion, whereby R$8.876 billion was related to withheld taxes and those collected from third parties and R$14.487 billion calculated based on the activities developed by the Organization, equivalent to 126.1% of the Net Income.

 

At the end of the quarter, the paid-in Capital Stock was of R$51.100 billion. Added to the Equity Reserves of R$47.450 billion, it resulted in a Shareholders’ Equity of R$98.550 billion, with a growth of 14.3% compared to the same period of 2015, corresponding to the equity value of R$17.81 per share.

 

Bradesco’s Market Value, calculated on the basis of its shares listing, reached R$160.472 billion on September 30, 2016, equivalent to 1.6 times the Shareholders’ Equity, recording a growth of 41.6% compared to September 30, 2015.

 

Representing 8.3% of Total Assets, the Managed Shareholders’ Equity totaled R$98.986 billion, a growth of 14.3% on September 2015. Thus, the index of solvency reached 14.5%, higher, than the minimum of 10.5% established by Resolution No. 4,193/13 of the National Monetary Council, in compliance with the Basel Committee. At the end of the semester, the immobilization index, with regard to the Reference Equity, was of 44.4% in the Prudential Consolidation, falling under the maximum limit of 50%.

 

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

 

The total resources funded and administered by the Bradesco Organization amounted to R$1.786 trillion on September 30, 2016, 27.1% higher in comparison to the same period of the previous year, distributed as follows:

 

R$481.620    billion in Demand Deposits, Time Deposits, Interbank Deposits, Savings Accounts and Securities Sold Under Agreements to Repurchase;

 

R$733.757    billion in assets under management, comprising Investment Funds, Managed Portfolios and Third-Party Fund Quotas, a 41.5% increase;

 

 

 

86                 Economic and Financial Analysis Report – September 2016


 
 

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

 

Management Report

 

 

 

R$313.935    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 26.2% increase;

 

R$213.608    billion in Technical Reserves for Insurance, Pension Plans and Capitalization Bonds, up by 26.7%; and

 

R$43.210     billion in Foreign Funding, through public and private issues, Subordinated Debt Overseas, Securitization of Future Financial Flows and Borrowings and On-lendings Overseas, equivalent to US$13.311 billion.

 

Loan operations, at the end of the period, totaled R$521,211 billion in the expanded concept, included in this amount:

 

R$10.079     billion in Advances on Exchange Contracts, for a total Export Financing portfolio of US$15.228 billion;

 

US$2.150     billion in operations in Import Finance in Foreign Currencies;

 

R$2.987       billion in Leasing;

 

R$21.475     billion in business in the Rural Area;

 

R$110.289    billion in Consumption Finance, which includes R$33.021 billion of credit receivables from Credit Cards and R$36.663 billion of Payroll-deductible loans;

 

R$76.324     billion of Guarantees and Sureties; and

 

R$30.594     billion related to operations of transfer of internal and external resources, originating mainly from the BNDES - Banco Nacional de Desenvolvimento Econômico e Social (National Bank for Social and Economic Development), excelling as one of the main distributing loans agents.

 

For activities in Real Estate Loans, the Bradesco Organization destined, in the period from January to September, a total of R$7.829 billion to resources for construction and promotion of home-ownership, comprising 35,933 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 period from January to September 2016, Bradesco BBI made transactions with a volume of R$158.112 billion.

 

Grupo Bradesco Seguros, reaffirmed its prominent position in the areas of Insurance, Capitalization and Open Supplementary Pension Plans, on September 30, 2016, recorded a Net Profit of R$4.046 billion and a Shareholders’ Equity of R$26.310 billion. The net insurance premiums issued, pension contributions and income from capitalization reached a total of R$50,172 billion, an increase of 10.3% in comparison to the same period of the last year.

 

We highlight, in Grupo Bradesco Seguros, the association, on October 11, 2016, with Swiss Re Corporate Solutions Ltd., wherein Bradesco Seguros now holds an equity stake of 40% in the Swiss Re Corporate Solutions Brasil, which assumes the insurance operations P&C – Property and Casualty, transport and commercialization of Large Risks Insurance.

 

Leader in the sectors of real estate, vehicles and trucks, tractors, machines and equipment, Bradesco Consórcios, in the period from January to September 2016, commercialized 326,864 new quotas, resulting in more than 1,288 million active quota holders, with accrued revenues of R$60.279 billion.

 

The Organization’s Customer Service Network, constantly at the disposal of customers and users present in all the regions of Brazil and in many locations abroad, at the end of the period, consisted of 62,535 points, distributed as follows:

 

9,239     Branches and PAs (Service Branches) in Brazil (Branches: 5,331 Bradesco, two Banco Bradesco Financiamentos, one Banco Bradesco BBI, one Banco Bradesco Cartões, one Banco Bradesco BERJ, one Banco Alvorada; and PAs: 3,902);

 

4             Branches abroad, with one Bradesco in New York, two Bradesco in Grand Cayman and one subsidiary Banco Bradesco Europa in London;

 

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

 

 

 

Bradesco     87


 
 

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

 

Management Report

 

 

857         Correspondents of Bradesco Promotora, in the consigned credit section;

 

39,885     Bradesco Expresso service points;

 

1,049      PAEs – in-company electronic service branches;

 

63          Losango service points (Company originating from the acquisition of HSBC);

 

280         External Terminals in the Bradesco Network; and

 

11,147     ATMs in the Banco24Horas Network, with 144 terminals shared by both networks.

 

Simultaneously, provided 34,230 machines of the Rede de Autoatendimento Bradesco (Bradesco Auto Teller Machines), of which 33,738 operate also on weekends and bank holidays, besides 19,584 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, transfers between accounts, among other services. In the vehicle segment, with the presence of Bradesco Financiamentos, it counted on 11,531 retail points.

 

In accordance with Instruction No. 381/03 of the Brazilian Securities and Exchange Commission, the Bradesco Organization, in the period from January to September 2016, neither contracted from nor had services provided by KPMG Auditores Independentes that were not related to the external audit, at a level greater than 5% of the total fees related to external audit services. Other services provided by the external auditors were the previously-agreed procedures for reviews of, primarily financial, fiscal and actuarial information. The Bank’s policy is in line with the principles of preserving the auditors’ independence, which is based on generally accepted international criteria, i.e. the auditors should not audit their own work, perform managerial duties for their clients or promote their customers’ interests. It is noteworthy that any eventual services not related to the external audit are submitted prior to the evaluation of the Audit Committee.

 

Bradesco, in the context of Human Resources, has emphasized that each year the evolution of training programs offered through UNIBRAD – Universidade Corporativa Bradesco (Bradesco Corporate University), maintained its purpose to promote continued education and improve the skills and development of the staff, envisaging their qualification to always offer the Bradesco Client services of excellence. In the period from January to September 2016, 1,147 courses were given, with 155,534 participations. Assistance benefits included, at the end of the quarter, 193,387 people, ensuring well-being, better quality of life and security of employees and their dependents.

The Bradesco Organization’s main social initiative is focused on educational and assistance programs developed through Fundação Bradesco, which maintains 40 of its own Schools installed as a priority in regions of accentuated socio-economical deprivation in all Brazilian States and in the Federal District. This year, its budget is predicted to be R$593.360 million, whereby R$506.257 million is  destined to cover Expenses of such Activities and R$87.103 million to constitute investments in Infrastructure and Educational Technology, that allows the institution to offer free, quality education to: a) 101,566 students enrolled in its schools at the following levels: Basic Education (Kindergarten to High School) and Vocational Training (High School level); Youth and Adult Education; and Preliminary and Continuing Vocational Training, focused on creating jobs and income; b) 550 thousand students who will complete at least one of the distance-learning courses on offer (EaD) through its e-learning portal; and c) 21,490 people who will benefit through partnership projects and initiatives, including the Digital Inclusion Centers (CIDs), the Educa+Ação program and Technology courses (Educar e Aprender). Food expenses, medical-dental assistance, school materials and uniform are ensured free-of-charge to the more than 43 thousand students in Basic Education.

 

The Bradesco Sports and Education Program (Programa Bradesco Esportes e Educação) promotes, in the City of Osasco, São Paulo, the teaching of the modalities of women's volleyball and basketball. The activities are developed in their own Sports Development Center, in Fundação Bradesco’s schools, in Municipal and State Sports Centers, in private schools and in a leisure club. Annually, two thousand girls take part, from the age of eight, reaffirming the Organization’s social commitment and displaying how it values talent, citizenship, as well as education, sport and health.

 

In the period, we disclosed Communications to the Market on May 31, June 8, July 28 and September 20, related to Operations “Zealots” and “Greenfield” and their developments. More information can be obtained in Explanatory Note 35, items “g” and “h”, in the Consolidated Financial Statements.

 

We recorded important recognitions to Bradesco in the quarter, of which we highlight:

 

·       Bradesco leads the valuation on the Stock Exchange and dividend yield. According to a survey of Economatica, Bradesco offered the best profitability of the banking sector to shareholders in Latin America and in the USA. It also figured as the best in the sector in payment of dividends and interest on own capital;

·       For the 17thtime, Bradesco integrates the annual list of 150 best companies to work for in Brazil. Research conducted by the Época magazine, in partnership with the Great Place to Work Institute. It also integrates the ranking for the 6th consecutive year, of Complexo Hospitalar Edmundo Vasconcelos (Hospital Complex);

 

 

 

88                 Economic and Financial Analysis Report – September 2016


 
 

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

 

Management Report

 

·       Awarded, for the first time, in the 3rd edition of Premios Latinoamérica Verde (Awards), in the category of Sustainable Finance with the case Financial Inclusion and Sustainable Development in the Amazon. The award, sponsored by CAF – Development Bank of Latin America, evaluated by the UNDP – United Nations Development Programme and audited by PwC – PricewaterhouseCoopers, recognizes the best sustainable practices throughout Latin America, Canada, Spain and the United States;

·       The bank is prominent in the survey As Melhores na Gestão de Pessoas (The Best in People Management), published in the special edition of Valor Carreira, edited by the newspaper Valor Econômico with the technical support of international consultancy firm Aon;

·       Private bank leader of the research Folha Top of Mind in the category Top Finanças (Finance), prominent as one of the most remembered brands in savings, health plans, insurance and credit card, according to a study based on research of the Datafolha.

 

·       The most recalled brand by consumers as sponsor of the Rio 2016 Olympic Games, according to a survey carried out by Millward Brown;

·       For the 5th consecutive year, the Ombudsman Services of Bradesco and Bradesco Seguros were among the top 10 Best Ombudsman Services in Brazil. The recognition is granted on the basis of a survey of the ABO – Associação Brasileira de Ouvidores (Brazilian Association of Ombudsmen) and Abrarec – Associação Brasileira das Relações Empresa-Cliente (Brazilian Association of Business to Client Relations), with the support of the magazine Consumidor Moderno;

·       According to a survey conducted by Consultancy Firm Economatica, at the request of Exame.com, appointed Bradesco as obtaining the best gain in Market Value among the banks in Brazil;

·       Grupo Bradesco de Seguros (insurance group) has won five trophies in the 16th edition of the Insurance Market Award (Gaivota de Ouro - Golden Seagull), promoted by the magazine Seguro Total.

·       Bradesco Corretora leads the ranking with the recommended portfolio Top 10, which ensured greater profitability to investors in the period from January to September 2016, according to a survey of the newspaper Valor Econômico.

The results obtained show the commitment and strategy of the Bradesco Organization to exceeding expectations, increasing the efficiency, quality and security. We would like to thank our shareholders and clients for their support and trust and our employees and other collaborators for their effort and hard work.

 

 

 

 

 

 

Cidade de Deus, November 9, 2016

 

Board of Directors

and Board of Executive Officers

 

 

 

 

 

(*)  Excluding fair value effect of Available-for-sale Securities recorded under Shareholders’ Equity.

 

Bradesco     89


 
 

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

                                                     

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

 

Assets

2016

2015

Current assets

755,750,263

665,054,852

Cash and due from banks (Note 6)

13,307,857

12,769,301

Interbank investments (Notes 3d and 7)

176,269,003

152,683,798

Securities purchased under agreements to resell

163,773,272

142,422,708

Interbank investments

12,509,374

10,305,360

Allowance for losses

(13,643)

(44,270)

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

268,963,797

225,562,567

Own portfolio

230,793,718

189,919,552

Subject to repurchase agreements

5,153,584

11,356,895

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

14,759,802

16,936,279

Given in guarantee to the Brazilian Central Bank

550,915

22,201

Given in guarantee

12,639,623

7,260,348

Securities under resale agreements with free movement

5,066,155

67,292

Interbank accounts

63,849,492

53,368,854

Unsettled payments and receipts

1,210,292

1,016,258

Reserve requirement (Note 9):

 

 

- Reserve requirement - Brazilian Central Bank

62,570,157

52,269,125

- SFH

4,770

6,345

Correspondent banks

64,273

77,126

Interdepartmental accounts

144,096

161,308

Internal transfer of funds

144,096

161,308

Loans (Notes 3g, 10 and 32b)

147,425,166

145,788,811

Loans:

 

 

- Public sector

390,110

3,869,692

- Private sector

170,865,892

160,314,378

Loans transferred under an assignment with recourse

772,301

134,279

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

(24,603,137)

(18,529,538)

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

1,446,923

1,608,445

Leasing receivables:

 

 

- Private sector

2,967,189

3,187,840

Unearned income from leasing

(1,365,413)

(1,451,628)

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

(154,853)

(127,767)

Other receivables

80,546,606

69,803,925

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

369,302

67,337

Foreign exchange portfolio (Note 11a)

23,755,715

22,365,210

Receivables

1,559,822

891,317

Securities trading

1,713,584

2,078,395

Specific receivables

12,626

6,615

Insurance and reinsurance receivables and reinsurance assets – technical provisions

5,273,804

4,556,118

Sundry (Note 11b)

49,871,622

40,817,339

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

(2,009,869)

(978,406)

Other assets (Note 12)

3,797,323

3,307,843

Other assets

2,787,704

2,015,295

Provision for losses

(1,187,953)

(775,939)

Prepaid expenses (Notes 3i and 12b)

2,197,572

2,068,487

Long-term receivables

399,783,314

315,963,008

Interbank investments (Notes 3d and 7)

855,584

550,387

Interbank investments

855,584

550,387

 

90                 Economic and Financial Analysis Report – September 2016


 
 

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

 

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

 

Assets

2016

2015

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

161,304,574

94,042,333

Own portfolio

121,164,184

68,989,167

Subject to repurchase agreements

28,603,166

22,176,339

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

1,672,868

274,024

Privatization rights

49,666

53,370

Given in guarantee

6,730,272

1,958,094

Securities under resale agreements with free movement

3,084,418

591,339

Interbank accounts

727,900

648,582

Reserve requirement (Note 9):

 

 

- SFH

727,900

648,582

Loans (Notes 3g, 10 and 32b)

169,811,246

160,486,959

Loans:

 

 

- Public sector

3,000,000

3,000,000

- Private sector

170,507,181

158,369,092

Loans transferred under an assignment with recourse

7,449,849

7,232,732

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

(11,145,784)

(8,114,865)

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

1,308,900

1,540,343

Leasing receivables:

 

 

- Private sector

2,829,394

3,260,630

Unearned income from leasing

(1,444,039)

(1,639,375)

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

(76,455)

(80,912)

Other receivables

64,069,355

57,334,465

Receivables

28,543

10,846

Securities trading

588,398

1,515,641

Sundry (Note 11b)

63,519,675

55,849,276

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

(67,261)

(41,298)

Other assets (Note 12)

1,705,755

1,359,939

Prepaid expenses (Notes 3i and 12b)

1,705,755

1,359,939

Permanent assets

30,321,105

17,437,380

Investments (Notes 3j, 13 and 32b)

6,817,532

5,963,648

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

 

 

- In Brazil

6,664,411

5,820,937

- Overseas

3,360

3,412

Other investments

404,589

389,963

Allowance for losses

(254,828)

(250,664)

Premises and equipment (Notes 3k and 14)

6,696,058

4,719,859

Premises

2,728,177

1,526,179

Other premises and equipment

11,710,290

9,998,012

Accumulated depreciation

(7,742,409)

(6,804,332)

Intangible assets (Notes 3l and 15)

16,807,515

6,753,873

Intangible Assets

28,825,233

16,086,718

Accumulated amortization

(12,017,718)

(9,332,845)

Total

1,185,854,682

998,455,240

 

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

Bradesco     91


 
 

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

                                                     

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

 

 

Liabilities

2016

2015

Current liabilities

785,244,292

668,418,091

Deposits (Notes 3n and 16a)

168,719,206

162,039,844

Demand deposits

32,678,904

24,312,849

Savings deposits

93,289,392

89,616,088

Interbank deposits

692,604

773,894

Time deposits (Notes 16a and 32b)

42,058,306

47,337,013

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

203,707,499

193,122,854

Own portfolio

76,015,155

82,293,406

Third-party portfolio

118,339,819

110,225,186

Unrestricted portfolio

9,352,525

604,262

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

92,785,907

48,422,257

Mortgage and real estate notes, letters of credit and others

88,685,455

43,525,848

Securities issued overseas

3,613,734

4,629,524

Structured Operations Certificates

486,718

266,885

Interbank accounts

1,250,962

1,239,217

Correspondent banks

1,250,962

1,239,217

Interdepartmental accounts

4,370,445

4,224,130

Third-party funds in transit

4,370,445

4,224,130

Borrowing (Notes 17a and 32b)

23,293,837

24,747,183

Borrowing in Brazil - other institutions

7,126

9,537

Borrowing overseas

23,286,711

24,737,646

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

11,389,263

12,477,184

National treasury

225,206

145,419

BNDES

3,504,321

4,006,337

FINAME

7,658,136

8,312,249

Other institutions

1,600

13,179

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

-

2,419

On-lending overseas

-

2,419

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

12,083,214

18,310,241

Derivative financial instruments

12,083,214

18,310,241

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

185,721,930

143,542,084

Other liabilities

81,922,029

60,290,678

Payment of taxes and other contributions

3,748,964

3,680,356

Foreign exchange portfolio (Note 11a)

14,107,163

12,302,094

Social and statutory

3,641,172

2,885,625

Tax and social security (Note 20a)

3,844,965

4,030,656

Securities trading

3,013,464

3,397,672

Financial and development funds

1,836

1,421

Subordinated debts (Notes 19 and 32b)

11,784,421

125,183

Sundry (Note 20b)

41,780,044

33,867,671

Long-term liabilities

301,151,120

242,962,340

Deposits (Notes 3n and 16a)

71,235,734

41,667,986

Interbank deposits

63,249

243,078

Time deposits (Notes 16a and 32b)

71,172,485

41,424,908

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

37,957,544

17,047,793

Own portfolio

37,957,544

17,047,793

 

92                 Economic and Financial Analysis Report – September 2016


 
 

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

 

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

 

Liabilities

2016

2015

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

61,190,013

62,564,033

Mortgage and real estate notes, letters of credit and others

58,577,208

57,282,031

Securities issued overseas

2,573,133

5,054,604

Structured Operations Certificates

39,672

227,398

Borrowing (Notes 17a and 32b)

2,525,327

7,435,867

Borrowing in Brazil - official institutions

4,181

-

Borrowing in Brazil - other institutions

22,579

8,638

Borrowing overseas

2,498,567

7,427,229

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

25,596,413

24,990,953

BNDES

10,366,277

6,793,167

FINAME

15,230,136

18,197,786

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

1,061,876

186,447

Derivative financial instruments

1,061,876

186,447

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

27,885,875

25,087,221

Other liabilities

73,698,338

63,982,040

Tax and social security (Note 20a)

12,362,951

11,256,330

Subordinated debts (Notes 19 and 32b)

27,000,866

38,409,889

Eligible Debt Capital Instruments (Notes 19 and 32b)

15,058,256

-

Sundry (Note 20b)

19,276,265

14,315,821

Deferred income

473,322

454,448

Deferred income

473,322

454,448

Non-controlling interests in subsidiaries (Note 22)

436,061

387,622

Shareholders' equity (Note 23)

98,549,887

86,232,739

Capital:

 

 

- Domiciled in Brazil

50,460,749

42,559,621

- Domiciled overseas

639,251

540,379

Capital reserves

11,441

11,441

Profit reserves

48,648,407

47,664,681

Asset valuation adjustments

(769,447)

(4,122,342)

Treasury shares (Notes 23d and 32b)

(440,514)

(421,041)

Attributable to equity holders of the Parent Company

98,985,948

86,620,361

Total

1,185,854,682

998,455,240

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

 

Bradesco     93


 
 

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

 

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

 

 

 

2016

2015

Revenue from financial intermediation

120,706,674

98,330,941

Loans (Note 10j)

54,951,588

49,504,374

Leasing (Note 10j)

275,414

399,397

Operations with securities (Note 8h)

32,957,595

30,079,371

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

26,006,347

11,177,714

Derivative financial instruments (Note 8h)

5,275,630

(1,079,555)

Foreign exchange operations (Note 11a)

(2,793,407)

5,280,816

Reserve requirement (Note 9b)

4,257,113

3,254,552

Sale or transfer of financial assets

(223,606)

(285,728)

 

 

 

Financial intermediation expenses

78,351,072

82,447,705

Retail and professional market funding (Note 16d)

48,013,982

39,477,380

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

16,242,904

10,975,830

Borrowing and on-lending (Note 17c)

(3,873,519)

16,154,096

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

17,967,705

15,840,399

 

 

 

Gross income from financial intermediation

42,355,602

15,883,236

 

 

 

Other operating income (expenses)

(18,606,619)

(13,809,476)

Fee and commission income (Note 24)

15,728,685

14,245,725

- Other fee and commission income

10,633,292

10,086,357

Income from banking fees

5,095,393

4,159,368

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

49,714,324

45,242,802

- Net premiums written

49,949,965

45,481,750

- Reinsurance premiums paid

(235,641)

(238,948)

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

(21,774,032)

(19,028,561)

Retained claims (Note 3o)

(18,429,300)

(16,049,709)

Capitalization bond prize draws and redemptions (Note 3o)

(3,973,829)

(3,751,840)

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

(2,623,411)

(2,480,748)

Payroll and related benefits (Note 25)

(12,388,254)

(10,661,705)

Other administrative expenses (Note 26)

(13,170,330)

(11,295,388)

Tax expenses (Note 27)

(4,776,593)

(3,162,304)

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

1,262,054

1,005,783

Other operating income (Note 28)

4,458,290

3,003,754

Other operating expenses (Note 29)

(12,634,223)

(10,877,285)

Operating income

23,748,983

2,073,760

Non-operating income (loss) (Note 30)

(387,745)

(255,325)

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

23,361,238

1,818,435

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

(11,795,204)

11,097,409

Current income tax

(4,757,491)

(4,675,620)

Current Social Contribution

(3,059,157)

(2,443,848)

Deferred Tax Asset

(3,978,556)

18,216,877

Non-controlling interests in subsidiaries

(74,202)

(78,868)

Net income

11,491,832

12,836,976

                                                                                             

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

 

94                 Economic and Financial Analysis Report – September 2016


 
 

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

 

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

 

 

Events

Capital

Capital reserves

Profit reserves

Asset valuation adjustment

Treasury shares

Retained earnings

Total

Paid in Capital

Unpaid Capital

Share premium

Legal

Statutory

Bradesco

Subsidiaries

Balance on December 31, 2014

38,100,000

-

11,441

5,193,467

38,992,668

(405,477)

(85,834)

(298,015)

-

81,508,250

Capital increase with reserves

5,000,000

-

-

-

(5,000,000)

-

-

-

-

-

Acquisition of treasury shares

-

-

-

-

-

-

-

(123,026)

-

(123,026)

Asset valuation adjustments

-

-

-

-

-

(1,011,301)

(2,619,730)

-

-

(3,631,031)

Net income

-

-

-

-

-

-

-

-

12,836,976

12,836,976

Allocations:

-   Reserves

-

-

-

641,849

7,836,697

-

-

-

(8,478,546)

-

 

-   Interest on Shareholders’ Equity Paid

-

-

-

-

-

-

-

-

(3,446,430)

(3.446.430)

 

-   Interim Dividends Paid

-

-

-

-

-

-

-

-

(912,000)

(912.000)

Balance on September 30, 2015

43,100,000

-

11,441

5,835,316

41,829,365

(1,416,778)

(2,705,564)

(421,041)

-

86,232,739

 

 

 

 

 

 

 

 

 

 

 

Balance on December 31, 2015

46,100,000

(3,000,000)

11,441

6,052,949

44,287,857

(1,231,603)

(2,882,952)

(431,048)

-

88,906,644

Cancellation of Capital Increase by Subscription of Shares

(3,000,000)

3,000,000

-

-

-

-

-

-

-

-

Capital increase with reserves

8,000,000

-

-

-

(8,000,000)

-

-

-

-

-

Acquisition of treasury shares

-

-

-

-

-

-

-

(9,466)

-

(9,466)

Asset valuation adjustments

-

-

-

-

-

873,239

2,471,869

-

-

3,345,108

Net income

-

-

-

-

-

-

-

-

11,491,832

11,491,832

Allocations:

-   Reserves

-

-

-

574,592

5,733,009

-

-

-

(6,307,601)

-

 

-   Interest on Shareholders’ Equity Paid and/or provisioned

-

-

-

-

-

-

-

-

(5,184,231)

(5.184.231)

Balance on September 30, 2016

51,100,000

-

11,441

6,627,541

42,020,866

(358,364)

(411,083)

(440,514)

-

98,549,887

 

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

Bradesco     95


 
 

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

 

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

 

Description

2016

%

2015

%

1 – Revenue

114,037,543

276.4

93,301,289

571.9

1.1) Financial intermediation

120,706,674

292.5

98,330,941

602.8

1.2) Fees and commissions

15,728,685

38.1

14,245,725

87.3

1.3) Allowance for loan losses

(17,967,705)

(43.5)

(15,840,399)

(97.1)

1.4) Other

(4,430,111)

(10.7)

(3,434,978)

(21.1)

2 – Financial intermediation expenses

(60,383,367)

(146.3)

(66,607,306)

(408.3)

3 – Inputs acquired from third-parties

(10,691,581)

(26.0)

(9,081,287)

(55.7)

Outsourced services

(3,551,379)

(8.6)

(3,127,780)

(19.2)

Communication

(1,192,160)

(2.9)

(1,065,842)

(6.5)

Data processing

(1,169,555)

(2.8)

(868,624)

(5.3)

Advertising and marketing

(815,030)

(2.0)

(591,192)

(3.6)

Financial system services

(783,018)

(1.9)

(633,176)

(3.9)

Asset maintenance

(746,414)

(1.8)

(683,835)

(4.2)

Security and surveillance

(534,923)

(1.3)

(451,429)

(2.8)

Material, water, electricity and gas

(525,964)

(1.3)

(480,236)

(2.9)

Transport

(523,806)

(1.3)

(463,207)

(2.8)

Travel

(114,126)

(0.3)

(117,015)

(0.7)

Other

(735,206)

(1.8)

(598,951)

(3.8)

4 – Gross value added (1-2-3)

42,962,595

104.1

17,612,696

107.9

5 – Depreciation and amortization

(2,958,852)

(7.2)

(2,307,066)

(14.1)

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

40,003,743

96.9

15,305,630

93.8

7 – Value added received through transfer

1,262,054

3.1

1,005,783

6.2

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

1,262,054

3.1

1,005,783

6.2

8 – Value added to distribute (6+7)

41,265,797

100.0

16,311,413

100.0

9 – Value added distributed

41,265,797

100.0

16,311,413

100.0

9.1) Personnel

10,919,770

26.4

9,303,611

57.0

Salaries

6,004,458

14.6

4,778,860

29.3

Benefits

2,552,617

6.2

2,213,630

13.6

Government Severance Indemnity Fund for Employees (FGTS)

569,789

1.4

450,797

2.8

Other

1,792,906

4.2

1,860,324

11.3

9.2) Tax, fees and contributions

18,040,281

43.7

(6,577,011)

(40.3)

Federal

17,436,365

42.3

(7,097,533)

(43.5)

State

10,493

-

9,861

0.1

Municipal

593,423

1.4

510,661

3.1

9.3) Remuneration for providers of capital

739,712

1.8

668,969

4.1

Rental

730,571

1.8

651,574

4.0

Asset leasing

9,141

-

17,395

0.1

9.4) Value distributed to shareholders

11,566,034

28.1

12,915,844

79.2

Interest on Shareholders’ Equity/Dividends paid and/or provisioned

5,184,231

12.6

4,358,430

26.7

Retained earnings

6,307,601

15.3

8,478,546

52.0

Non-controlling interests in retained earnings

74,202

0.2

78,868

0.5

 

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

 

96                 Economic and Financial Analysis Report – September 2016


 
 

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

 

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

 

 

2016

2015

Cash flow from operating activities:

 

 

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

23,361,238

1,818,435

Adjustments to net income before income tax and social contribution

46,534,497

22,473,812

Effect of Changes in Exchange Rates in Cash and Cash equivalents

5,571,224

(2,965,820)

Allowance for loan losses

17,967,705

15,840,399

Depreciation and amortization

2,958,852

2,307,066

Write-offs through Impairment

108,294

-

Expenses with civil, labor and tax provisions

2,128,203

2,874,601

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

16,242,904

10,975,830

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

(1,262,054)

(1,005,783)

(Gain)/loss on sale of investments

(164,720)

20,139

(Gain)/loss on sale of fixed assets

17,337

23,779

(Gain)/loss on sale of foreclosed assets

276,100

202,211

Foreign exchange variation of assets and liabilities overseas/Other

2,690,652

(5,798,610)

Adjusted net income before taxes

69,895,735

24,292,247

(Increase)/Decrease in interbank investments

13,091,366

1,491,656

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

(39,649,039)

(54,277,922)

(Increase)/Decrease in interbank and interdepartmental accounts

12,168,563

(1,324,620)

(Increase)/Decrease in loan and leasing

15,479,204

(30,024,520)

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

(793,795)

(499,099)

(Increase)/Decrease in other receivables and other assets

7,493,600

(13,263,529)

(Increase)/Decrease in reserve requirement - Central Bank

(7,116,159)

(1,344,219)

Increase/(Decrease) in deposits

(13,414,431)

(7,928,586)

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

17,857,512

(9,182,382)

Increase/(Decrease) in funds from issuance of securities

4,242,267

26,160,857

Increase/(Decrease) in borrowings and on-lending

(12,993,557)

10,655,470

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

4,536,411

4,386,392

Increase/(Decrease) in other liabilities

(1,263,918)

14,767,156

Increase/(Decrease) in deferred income

(50,223)

165,718

Income tax and social contribution paid

(8,207,067)

(6,223,292)

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

61,276,469

(42,148,673)

Cash flow from investing activities:

 

 

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

(2,510,199)

(1,181,403)

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

79,913,962

44,899,668

Proceeds from sale of foreclosed assets

455,170

532,485

Sale of investments

67,525

2,154

Sale of premises and equipment

266,876

117,052

Acquisition of Subsidiaries, Net of Cash and Cash Equivalents Paid

(7,188,659)

-

Purchases of available-for-sale securities

(78,291,697)

(49,874,637)

Investment acquisitions

(10,589)

(999,419)

Purchase of premises and equipment

(1,185,201)

(1,072,307)

Intangible asset acquisitions

(1,627,334)

(1,093,289)

Dividends and interest on shareholders’ equity received

355,819

595,514

Net cash provided by/(used in) investing activities

(9,754,327)

(8,074,182)

Cash flow from financing activities:

 

 

Increase/(decrease) in subordinated debts

(1,903,873)

2,713,405

Dividends and interest on shareholders’ equity paid

(5,260,486)

(4,602,146)

Non-controlling interest

(51,310)

(83,802)

Acquisition of own shares

(9,466)

(123,026)

Net cash provided by/(used in) financing activities

(7,225,135)

(2,095,569)

Net increase/(decrease) in cash and cash equivalents

44,297,007

(52,318,424)

Cash and cash equivalents - at the beginning of the period

147,261,434

204,504,469

Effect of Changes in Exchange Rates in Cash and Cash equivalents

(5,571,224)

2,965,820

Cash and cash equivalents - at the end of the period

185,987,217

155,151,865

Net increase/(decrease) in cash and cash equivalents

44,297,007

(52,318,424)

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

 

Bradesco     97


 
 

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

 

Index of Notes to the Consolidated Financial Statements

 

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

Page

1)

OPERATIONS

99

2)

PRESENTATION OF THE CONSOLIDATED FINANCIAL STATEMENTS

99

3)

SIGNIFICANT ACCOUNTING PRACTICES

101

4)

INFORMATION FOR THE PURPOSE OF COMPARABILITY

111

5)

MANAGERIAL STATEMENT OF FINANCIAL POSITION AND INCOME STATEMENT BY OPERATING SEGMENT

112

6)

CASH AND CASH EQUIVALENTS

115

7)

INTERBANK INVESTMENTS

116

8)

SECURITIES AND DERIVATIVE FINANCIAL INSTRUMENTS

117

9)

INTERBANK ACCOUNTS RESERVE REQUIREMENT

128

10)

LOANS

129

11)

OTHER RECEIVABLES

140

12)

OTHER ASSETS

142

13)

INVESTMENTS

142

14)

PREMISES AND EQUIPMENT

144

15)

INTANGIBLE ASSETS

144

16)

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

146

17)

BORROWING AND ON-LENDING

148

18)

PROVISIONS, CONTINGENT ASSETS AND LIABILITIES AND LEGAL LIABILITIES TAX AND SOCIAL SECURITY

149

19)

SUBORDINATED DEBT

152

20)

OTHER LIABILITIES

153

21)

INSURANCE, PENSION PLANS AND CAPITALIZATION BONDS

154

22)

NON-CONTROLLING INTERESTS IN SUBSIDIARIES

156

23)

SHAREHOLDERS EQUITY (PARENT COMPANY)

156

24)

FEE AND COMMISSION INCOME

158

25)

PAYROLL AND RELATED BENEFITS

158

26)

OTHER ADMINISTRATIVE EXPENSES

159

27)

TAX EXPENSES

159

28)

OTHER OPERATING INCOME

159

29)

OTHER OPERATING EXPENSES

160

30)

NON-OPERATING INCOME (LOSS)

160

31)

RELATED-PARTY TRANSACTIONS (DIRECT AND INDIRECT)

161

32)

FINANCIAL INSTRUMENTS

163

33)

EMPLOYEE BENEFITS

170

34)

INCOME TAX AND SOCIAL CONTRIBUTION

171

35)

OTHER INFORMATION

174

 

 

 

98                 Economic and Financial Analysis Report – September 2016


 
 

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

 

Notes to the Consolidated Financial Statements

 

1)      OPERATIONS

 

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

 

2)      PRESENTATION OF THE CONSOLIDATED FINANCIAL STATEMENTS

 

Bradesco’s consolidated financial statements include the financial statements for Banco Bradesco, its foreign branches and subsidiaries, in Brazil and overseas and SPEs (Special Purpose Entities) and investment funds of which the Organization's companies are the main beneficiaries or holders of the principal obligations, as established by Technical Pronouncement CPC 36 (R3), in item “Control”. These statements were prepared using accounting practices in compliance with Laws No. 4,595/64 (Brazilian Financial System Law) and No. 6,404/76 (Brazilian Corporate Law), including amendments introduced by Laws No. 11,638/07 and No. 11,941/09, as they relate to the accounting for operations, complemented by the rules and instructions of the National Monetary Council (CMN), the Brazilian Central Bank (Bacen), Brazilian Securities and Exchange Commission (CVM), where applicable, National Private Insurance Council (CNSP), Insurance Superintendence (Susep) and National Supplementary Healthcare Agency (ANS). The financial statements of the leasing companies included in the consolidated financial statements were prepared using the finance lease method, under which the book value of leased fixed assets less the residual value paid in advance are reclassified.

For the quarters, up to September 30, 2015, the consolidated financial statements were prepared in accordance with the specific procedures established by Article 3 of the CMN Resolution No. 2,723/00, in force until March 31, 2015, and other provisions of the Accounting Plan of Financial Institutions (“Cosif”), having as objective: (i) to demonstrate the basis of information used by the Management to evaluate the performance and make decisions regarding the allocation of resources for investments and other purposes, among the companies of the Organization, as well as (ii) to maintain consistency based on information that was required by the regulator and already disclosed in previous periods. Starting December 31, 2015, for the purposes of preparing the consolidated financial statements it was applied, in addition to the provisions of the Accounting Plan of Financial Institutions (“Cosif”), the concepts of control established by Technical Pronouncement CPC 36 (R3), described above, which has certain different criteria from the consolidation previously used, although resulting in the same values of net income and shareholders’ equity and without resulting in other relevant effects on the financial statements as a whole. For the purpose of comparability, the balances of 2014, previously presented in Note 5 according to the CPC 23, are presented in the column “Managerial Statement of Financial Position and Managerial Income Statement" column. Intercompany transactions, including investments, assets and liabilities, revenue, expenses and unrealized profit were eliminated and net income and shareholders’ equity attributable to the non-controlling interests were accounted for in a separate line. Goodwill on the acquisition of investments in subsidiary/associate companies or jointly controlled companies is presented in the investments and intangible assets lines (Note 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 provisions for insurance, pension plans and capitalization bonds; and the determination of the useful life of specific assets. Actual results may differ from those based on estimates and assumptions.

Bradesco’s consolidated financial statements were approved by the Board of Directors on November 9, 2016.

 

 

Bradesco     99


 
 

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

 

Notes to the Consolidated Financial Statements

 

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

 

  

 

On September 30

Activity

Equity interest

2016

2015

Financial Sector – Brazil

 

 

 

Ágora Corretora de Títulos e Valores Mobiliários S.A.

Brokerage

100.00%

100.00%

Banco Alvorada S.A.

Banking

99.99%

99.99%

Banco Boavista Interatlântico S.A.

Banking

100.00%

100.00%

Banco Bradescard S.A.

Cards

100.00%

100.00%

Banco Bradesco BBI S.A. (1)

Investment Bank

99.81%

99.80%

Banco Bradesco BERJ S.A.

Banking

100.00%

100.00%

Banco Bradesco Cartões S.A.

Cards

100.00%

100.00%

Banco Bradesco Financiamentos S.A.

Banking

100.00%

100.00%

Banco Losango S.A. (5)

Banking

99.99%

-

Bradesco Administradora de Consórcios Ltda.

Consortium Management

100.00%

100.00%

Bradesco Leasing S.A. Arrendamento Mercantil

Leasing

100.00%

100.00%

Bradesco S.A. Corretora de Títulos e Valores Mobiliários

Brokerage

100.00%

100.00%

BRAM - Bradesco Asset Management S.A. DTVM

Asset Management

100.00%

100.00%

Kirton Administradora de Consórcios Ltda. (5)

Consortium Management

100.00%

-

HSBC Bank Brasil S.A. (5)

Banking

100.00%

-

Kirton Corretora de Títulos e Valores Mobiliários S.A. (5)

Brokerage

99.97%

-

Tempo Serviços Ltda.

Services

100.00%

100.00%

Financial Sector – Overseas

 

 

 

Banco Bradesco Argentina S.A.

Banking

99.99%

99.99%

Banco Bradesco Europa S.A.

Banking

100.00%

100.00%

Banco Bradesco S.A. Grand Cayman Branch (2)

Banking

100.00%

100.00%

Banco Bradesco S.A. New York Branch

Banking

100.00%

100.00%

Bradesco Securities, Inc.

Brokerage

100.00%

100.00%

Bradesco Securities, UK.

Brokerage

100.00%

100.00%

Kirton Bank S.A. Grand Cayman Branch (5)

Banking

100.00%

-

Insurance, Pension Plan and Capitalization Bond Sector

 

 

 

Atlântica Companhia de Seguros

Insurance

100.00%

100.00%

Bradesco Argentina de Seguros S.A.

Insurance

99.92%

99.92%

Bradesco Auto/RE Companhia de Seguros

Insurance

100.00%

100.00%

Bradesco Capitalização S.A.

Capitalization bonds

100.00%

100.00%

Bradesco Saúde S.A.

Insurance/Health

100.00%

100.00%

Bradesco Seguros S.A.

Insurance

100.00%

100.00%

Bradesco Vida e Previdência S.A.

Pension plan/Insurance

100.00%

100.00%

Kirton Capitalização S.A. (5)

Capitalization bonds

99.97%

-

Kirton Seguros S.A. (5)

Insurance

98.08%

-

Kirton Vida e Previdência S.A. (5)

Pension plan/Insurance

100.00%

-

Odontoprev S.A.

Dental Care

50.01%

50.01%

Other Activities

 

 

 

Andorra Holdings S.A.

Holding

100.00%

100.00%

Bradseg Participações S.A.

Holding

100.00%

100.00%

Bradescor Corretora de Seguros Ltda.

Insurance Brokerage

100.00%

100.00%

Bradesplan Participações Ltda.

Holding

100.00%

100.00%

BSP Empreendimentos Imobiliários S.A.

Real estate

100.00%

100.00%

Cia. Securitizadora de Créditos Financeiros Rubi

Credit Acquisition

100.00%

100.00%

Columbus Holdings S.A.

Holding

100.00%

100.00%

Kirton Participações e Investimentos Ltda. (5)

Holding

100.00%

-

Nova Paiol Participações Ltda.

Holding

100.00%

100.00%

União Participações Ltda.

Holding

100.00%

100.00%

Investment Funds (3)

 

 

 

Bradesco FI RF Master Previdência

Investment Fund

100.00%

100.00%

Bradesco FI RF Master II Previdência

Investment Fund

100.00%

100.00%

100                 Economic and Financial Analysis Report – September 2016


 
 

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

 

Notes to the Consolidated Financial Statements

 

 

 

  

 

On September 30

Activity

Equity interest

2016

2015

Bradesco FI RF Master IV Previdência (4)

Investment Fund

100.00%

-

Bradesco FI Referenciado DI União

Investment Fund

98.76%

99.76%

Bradesco FI Referenciado DI Performance

Investment Fund

100.00%

100.00%

Bradesco FI RF Crédito Privado Master

Investment Fund

100.00%

100.00%

Bradesco Private FIC FI RF PGBL/VGBL Ativo

Investment Fund

100.00%

100.00%

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

Investment Fund

100.00%

100.00%

Bradesco F.I.C.F.I. R.F. VGBL F15

Investment Fund

100.00%

100.00%

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

Investment Fund

100.00%

100.00%

(1)      Increased participation through the subscription of shares in June 2016;

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

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

(4)      Consolidation of the fund from April 2016; and

(5)      Companies originating from the acquisition, in July 2016, of HSBC Brasil (Note 35f).

 

3)     SIGNIFICANT ACCOUNTING PRACTICES

 

a)   Functional and presentation currencies

 

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

 

b)   Income and expense recognition

 

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

 

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

 

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

 

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

 

The health insurance premiums are recorded in the premiums (results) account or provision for unearned premiums/considerations (PPCNG), according to the period of coverage of contracts in force on the balance sheet date.

 

Income and expenses arising from Mandatory Insurance For Personal Injury Caused by Motor Vehicles (DPVAT) insurance operations are recorded based on information provided by Seguradora Líder dos Consórcios do Seguro DPVAT S.A. Accepted coinsurance and retrocession operations are recorded based on the information received from other insurers and IRB - Brasil Resseguros S.A. (IRB), respectively.

Bradesco     101


 
 

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

 

Notes to the Consolidated Financial Statements

 

 

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

 

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

 

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

 

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

 

The revenues arising from unclaimed and expired capitalization bonds (securities and non-redeemed draws) are recognized after the prescription period, that is, until November 2003, up to 20 years and five years after this date as established by law. The expenses with commercialization of capitalization bonds are classified as “Acquisition Costs” and are recognized in the income statement as incurred.

 

c)   Cash and cash equivalents

 

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

 

Cash and cash equivalents detailed balances are presented in Note 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.

102                 Economic and Financial Analysis Report – September 2016


 
 

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

 

Notes to the Consolidated Financial Statements

 

 

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

 

f)    Derivative financial instruments (assets and liabilities)

 

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

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

 

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

 

·       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 (d to g).

 

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

 

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

 

Past-due period (1)

Customer rating

·  from 15 to 30 days

B

·  from 31 to 60 days

C

·  from 61 to 90 days

D

·  from 91 to 120 days

E

·  from 121 to 150 days

F

·  from 151 to 180 days

G

·  more than 180 days

H

 

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

 

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

 

Bradesco     103


 
 

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

 

Notes to the Consolidated Financial Statements

 

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.

 

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

 

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

 

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

 

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

 

Due to the amendment of the rate, Bradesco recognized, in September 2015, an incremental amount to the deferred tax of social contribution, considering the annual expectations of realization and their respective rates in force in each period, according to the technical study produced.

 

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

 

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

 

104                 Economic and Financial Analysis Report – September 2016


 
 

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

 

Notes to the Consolidated Financial Statements

 

In the case of the remuneration paid for the origination of credit operations or leasing to the banking correspondents related to credit operations originated during 2015 and 2016, Bradesco opted to recognize part of the total value of compensation, pursuant to the provisions of Bacen Circular No. 3,738/14.

 

Prepaid expenses are shown in detail in Note 12b.

 

j)    Investments

 

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

 

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

 

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

 

k)   Premises and equipment

 

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

 

Premises and equipment are stated at acquisition cost, net of accumulated depreciation, calculated by the straight-line method based on the assets’ estimated economic useful life, using the following rates: real estate – 4% per annum; installations, furniture, equipment for use, security systems and communications – 10% per annum; transport systems – 20% per annum; and data-processing systems – 20% to 40% per annum, and adjusted for impairment, when applicable.

 

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

 

l)    Intangible assets

 

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

 

Intangible assets comprise:

 

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

 

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

 

Intangible assets and the movement in these balances by class, are presented in Note 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.

 

Bradesco     105


 
 

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

 

Notes to the Consolidated Financial Statements

 

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 8c(6) and 8h(1).

 

n)   Securities sold under agreements to repurchase

 

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

 

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

 

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

 

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

 

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

 

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

 

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

 

-        The mathematical reserve for unvested benefits (PMBaC) relates to the individual health care plan portfolio and covers the risk related to the cover for the holder’s dependents for five years following the death of the holder. It is calculated using a 5.1% annual discount rate, the time holders are expected to remain in the plan up to their death, and the projected costs of the
five-year-period cover, excluding payment of premiums;

 

-        For health insurance, the mathematical reserve of benefits granted (PMBC) is constituted by the obligations arising from the contractual clauses of remittance of installments, regarding the coverage of health assistance and by the premiums paid by insured participating in the Bradesco Saúde Insurance Plan - "GBS Plan" considering a discount rate of 5.1% per annum;

 

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

 

-        For non-life insurance, the reserve for ‘incurred but not reported’ (IBNR) claims is calculated based on incurred but not paid’ (IBNP) claims less the balance of the reserve for ‘unsettled’ claims (PSL) on the calculation date. A final estimate of IBNP is calculated using semi-annual run-off triangles. The run-off triangles consider the historical development of claims paid in the previous 10 semesters to determine a future projection per occurrence period, and considers the estimated claims ‘incurred but not sufficient’ reported (IBNER), reflecting the changing expectation of the amount provisioned along the regulatory process;

 

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

106                 Economic and Financial Analysis Report – September 2016


 
 

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

 

Notes to the Consolidated Financial Statements

 

-        For the acquired insurance of persons portfolio, the reserve for ‘incurred but not reported’ (IBNR) claims is constituted to cover the expected values to be settled based on incurred but not reported claims until the base date of calculation. It is calculated by the Bornhuetter-Ferguson method, using as a mathematical model run-off triangles of claims incurred from 2001;

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

 

-        With respect to the insurance portfolios acquired, the reserve for unsettled claims (PSL) is made based on estimates of indemnities, for events incurred and appropriately reported by the insured and/or beneficiaries until the balance sheet date. It includes lawsuits related to claims, which are constituted based on the analysis of legal advisers for the assessment of risks related to the sum insured. It also includes an estimate of adjustments of incurred but not sufficiently reported (IBNER) for the aggregate development of claims reported but not yet paid, whose values may be changed throughout the process until their final settlement;

 

-        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, restated monetarily, net of the expected payments to be received;

 

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

 

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

 

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

 

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

 

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

 

·       Pension plans and life insurance with survival coverage:

 

-        The unearned premium reserve (PPNG) is calculated on a daily prorated basis using  net contributions, 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;

 

Bradesco     107


 
 

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

 

Notes to the Consolidated Financial Statements

 

 

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

 

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

 

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

 

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

 

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

 

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

 

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

 

-        With respect to the insurance portfolios acquired, the provision of incurred but not reported claims (IBNR) is made to cover the expected values to settle for incurred but not reported claims until the base date of calculation. It is calculated in accordance with the criteria defined in SUSEP Circular No. 517/15 (amended by SUSEP Circular No. 521/15);

 

-        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; and

 

-   With respect to the insurance portfolios acquired, the reserve for unsettled claims (PSL) is made based on estimates of indemnities, for the events incurred and appropriately reported by the insured and/or beneficiaries until the balance sheet date. It includes lawsuits related to claims, which are constituted based on the analysis of legal advisers for the assessment of risks related to the sum insured. It also comprises values relating to accrued unpaid rent contained in the PMBC, which are written off and included in the PSL.

 

·       Capitalization bonds:

 

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

 

108                 Economic and Financial Analysis Report – September 2016


 
 

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

 

Notes to the Consolidated Financial Statements

 

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

 

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

 

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

 

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

 

Technical provisions shown by account, product and segment, as well as amounts and details of plan assets covering these technical provisions, are shown in Note 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, and confirmation of the capacity of the counterparty to pay or the ability of Bradesco to realize the asset via compensation against another liability upon which the gain is considered practically certain. Contingent assets with a chance of probable success are disclosed in the notes to the financial statements;

 

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

 

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

 

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

 

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

 

q)   Funding expenses

 

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

 

r)    Other assets and liabilities

 

Bradesco     109


 
 

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

 

Notes to the Consolidated Financial Statements

 

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.

 

 

110                 Economic and Financial Analysis Report – September 2016


 
 

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

 

Notes to the Consolidated Financial Statements

 

4)     INFORMATION FOR THE PURPOSE OF COMPARABILITY

 

From July 2016, Bradesco began consolidating the consolidated financial statements of HSBC Bank Brasil S.A. and its subsidiaries (Note 35f). We presented the main balances of the balance sheet on September 30, 2016 and income statements for the period from July 1, 2016 to September 30, 2016:

 

 

R$ thousand

HSBC Brasil

Assets

 

Current and long-term assets

159,557,794

Funds available

1,773,609

Interbank investments

17,455,233

Securities and derivative financial instruments

46,082,476

Interbank and interdepartmental accounts

17,041,653

Loan and leasing

45,196,643

Other receivables

31,687,126

Other assets

321,054

Permanent

1,718,679

- Investments

44,244

- Premises and equipment

1,208,058

- Intangible assets

466,377

Total

161,276,473

Liabilities

 

Current and long-term liabilities

153,474,429

Demand, term and other deposits

64,876,504

Securities sold under agreements to repurchase

5,008,704

Funds from Acceptances and Issue of Securities

37,570,595

Interbank and interdepartmental accounts

1,261,678

Borrowing and on-lending

5,701,777

Derivative financial instruments

2,246,825

Provisions for insurance, pension plans and capitalization bonds

15,296,887

Other liabilities

21,511,459

Deferred income

6,010

Shareholdings in associated and controlled companies

19,633

Shareholders’ equity

7,776,401

Total

161,276,473

 

 

R$ thousand

HSBC Brasil

Income from financial intermediation

6,026,518

Expenses from financial intermediation

(3,819,971)

Net interest income

2,206,547

Allowance for Loan Losses (ALL)

(1,187,495)

Gross Income from financial intermediation

1,019,052

Income from insurance, pension plans and capitalization bonds

96,930

Fee and commission income

702,731

Personnel expenses

(1,136,594)

Other administrative expenses

(767,014)

Tax expenses

(242,233)

Equity in associated and jointly controlled companies

30,215

Other operating income / expenses

393,999

Operating income

97,086

Non-operating income

(67,388)

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

60,124

Net income

89,822

 

 

Bradesco     111     


 
 

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

 

Notes to the Consolidated Financial Statements

 

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

 

a)        Reconciliation of the Statement of Financial Position and Statement of Income – Accounting vs. Managerial (1)

 

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

 

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

 

 

 

R$ thousand

On September 30, 2016

On September 30, 2015

Accounting
Statement of Financial Position

Proportional Companies (2)

Adjustments of Consolidation (3)

Managerial
Statement of Financial Position

Accounting
Statement of Financial Position

Proportional Companies (2)

Adjustments of Consolidation (3)

Managerial
Statement of Financial Position (4)

Assets

 

 

 

 

 

 

 

 

Current and long-term assets

1,155,533,577

7,587,169

76,358,120

1,239,478,866

981,017,860

7,164,222

43,705,997

1,031,888,079

Funds available

13,307,857

182,017

(476,886)

13,012,988

12,769,301

148,054

-

12,917,355

Interbank investments

177,124,587

540,571

(496,817)

177,168,341

153,234,185

238,452

(102,559)

153,370,078

Securities and derivative financial instruments

430,268,371

1,674,595

77,241,215

509,184,181

319,604,900

1,124,455

43,742,087

364,471,442

Interbank and interdepartmental accounts

64,721,488

-

-

64,721,488

54,178,744

-

-

54,178,744

Loan and leasing

355,972,464

446,375

-

356,418,839

336,277,640

350,188

-

336,627,828

Allowance for Loan Losses (ALL)

(38,057,359)

(90,442)

-

(38,147,801)

(27,872,786)

(79,511)

-

(27,952,297)

Other receivables and assets

152,196,169

4,834,053

90,608

157,120,830

132,825,876

5,382,584

66,469

138,274,929

Fixed Assets

30,321,105

338,993

-

30,660,098

17,437,380

1,657,617

-

19,094,997

Investments

6,817,532

(5,179,256)

-

1,638,276

5,963,648

(4,253,685)

-

1,709,963

Premises and equipment

6,696,058

235,291

-

6,931,349

4,719,859

280,343

-

5,000,202

Intangible assets

16,807,515

5,282,958

-

22,090,473

6,753,873

5,630,959

-

12,384,832

Total

1,185,854,682

7,926,162

76,358,120

1,270,138,964

998,455,240

8,821,839

43,705,997

1,050,983,076

 

 

112             Economic and Financial Analysis Report – September 2016


 
 

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

 

Notes to the Consolidated Financial Statements

 

 

 

 

R$ thousand

On September 30, 2016

On September 30, 2015

Accounting
Statement of Financial Position

Proportional Companies (2)

Adjustments of Consolidation (3)

Managerial
Statement of Financial Position

Accounting
Statement of Financial Position

Proportional Companies (2)

Adjustments of Consolidation (3)

Managerial
Statement of Financial Position (4)

Liabilities

 

 

 

 

 

 

 

 

Current and long-term liabilities

1,086,395,412

6,835,416

76,358,120

1,169,588,948

911,380,431

7,724,439

43,705,997

962,810,867

Deposits

239,954,940

(17,657)

-

239,937,283

203,707,830

(71,235)

-

203,636,595

Securities sold under agreements to repurchase

241,665,043

-

78,890,975

320,556,018

210,170,647

-

47,676,250

257,846,897

Funds from Issuance of Securities

153,975,920

-

-

153,975,920

110,986,290

-

-

110,986,290

Interbank and interdepartmental accounts

5,621,407

-

-

5,621,407

5,463,347

-

-

5,463,347

Borrowing and on-lending

62,804,840

-

-

62,804,840

69,653,606

-

-

69,653,606

Derivative financial instruments

13,145,090

-

(1,956,163)

11,188,927

18,496,688

-

(3,636,339)

14,860,349

Provisions for insurance, pension plans and capitalization bonds

213,607,805

-

-

213,607,805

168,629,305

-

-

168,629,305

Other liabilities

155,620,367

6,853,073

(576,692)

161,896,748

124,272,718

7,795,674

(333,914)

131,734,478

Deferred income

473,322

-

-

473,322

454,448

4,720

-

459,168

Non-controlling interests in subsidiaries

436,061

1,090,746

-

1,526,807

387,622

1,092,680

-

1,480,302

Shareholders’ equity

98,549,887

-

-

98,549,887

86,232,739

-

-

86,232,739

Total

1,185,854,682

7,926,162

76,358,120

1,270,138,964

998,455,240

8,821,839

43,705,997

1,050,983,076

 

 

R$ thousand

 

Accrued on September 30, 2016

Accrued on September 30, 2015

 

Accounting Statement of Income

Proportional Companies (2)

Adjustments of Consolidation (3)

Managerial Statement of Income

Accounting Statement of Income

Proportional Companies (2)

Adjustments of Consolidation (3)

Managerial Statement of Income (4)

Revenue from financial intermediation

120,706,674

277,885

3,230,988

124,215,547

98,330,941

521,939

4,209,004

103,061,884

Financial intermediation expenses

(60,383,367)

-

(5,266,998)

(65,650,365)

(66,607,306)

-

(5,589,549)

(72,196,855)

Net Interest Income

60,323,307

277,885

(2,036,010)

58,565,182

31,723,635

521,939

(1,380,545)

30,865,029

Allowance for loan losses

(17,967,705)

(172,220)

-

(18,139,925)

(15,840,399)

(82,901)

-

(15,923,300)

Gross Income from financial intermediation

42,355,602

105,665

(2,036,010)

40,425,257

15,883,236

439,038

(1,380,545)

14,941,729

Income from Insurance, Pension Plans and Capitalization Bonds

2,913,752

-

-

2,913,752

3,931,944

-

-

3,931,944

Fee and Commission Income

15,728,685

3,301,280

1,464,693

20,494,658

14,245,725

2,953,221

970,992

18,169,938

Personnel Expenses

(12,388,254)

(520,041)

-

(12,908,295)

(10,661,705)

(465,951)

-

(11,127,656)

Other administrative expenses

(13,170,330)

(1,046,155)

350,042

(13,866,443)

(11,295,388)

(941,690)

347,390

(11,889,688)

Tax expenses

(4,776,593)

(364,105)

-

(5,140,698)

(3,162,304)

(316,091)

-

(3,478,395)

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

1,262,054

(1,092,672)

-

169,382

1,005,783

(955,923)

-

49,860

Other Operating Income / Expenses

(8,175,933)

58,113

221,275

(7,896,545)

(7,873,531)

(240,898)

62,163

(8,052,266)

Operating Income

23,748,983

442,085

-

24,191,068

2,073,760

471,706

-

2,545,466

Non-Operating Income

(387,745)

(9,376)

-

(397,121)

(255,325)

(950)

-

(256,275)

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

(11,869,406)

(432,709)

-

(12,302,115)

11,018,541

(470,756)

-

10,547,785

Net Income

11,491,832

-

-

11,491,832

12,836,976

-

-

12,836,976

(1)    With respect to the Cash-flow Statement, the figures related to the accrued on September 30, 2015 do not differ from those previously submitted;

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

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

(4)    For the purpose of comparability, the balances concerning the period of September 30, 2015 are being presented again in the column "Management Balance Sheet" and also the balances related to the accrued on September 30, 2015, as required by CPC 23.

Bradesco     113     


 
 

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

 

Notes to the Consolidated Financial Statements

 

b)      Statement of Financial Position and statement of income by segment – Managerial

 

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

 

 

On September 30 - R$ thousand

Financial (1) (2)

Insurance Group (2) (3)

Other Activities (2)

Eliminations

(4)

Managerial Accounting Statement of Financial Position

Brazil

Overseas

Brazil

Overseas

Assets

 

 

 

 

 

 

 

Current and long-term assets

939,213,238

125,923,439

244,073,411

8,356

2,682,037

(72,421,615)

1,239,478,866

Funds available

20,616,123

1,603,267

244,069

7,332

156,563

(9,614,366)

13,012,988

Interbank investments

168,392,715

8,775,626

-

-

-

-

177,168,341

Securities and derivative financial instruments

263,348,691

16,320,487

230,451,504

851

1,257,746

(2,195,098)

509,184,181

Interbank and interdepartmental accounts

64,721,488

-

-

-

-

-

64,721,488

Loan and leasing

316,509,631

99,224,074

-

-

-

(59,314,866)

356,418,839

Allowance for Loan Losses (ALL)

(35,913,981)

(2,233,820)

 

 

 

 

(38,147,801)

Other receivables and assets

141,538,571

2,233,805

13,377,838

173

1,267,728

(1,297,285)

157,120,830

Permanent assets

103,925,860

36,240

10,493,170

3

952,021

(84,747,196)

30,660,098

Investments

78,986,808

-

7,198,235

-

200,429

(84,747,196)

1,638,276

Premises and equipment

5,373,246

19,402

1,512,781

3

25,917

-

6,931,349

Intangible assets

19,565,806

16,838

1,782,154

-

725,675

-

22,090,473

Total in 2016

1,043,139,098

125,959,679

254,566,581

8,359

3,634,058

(157,168,811)

1,270,138,964

Total in 2015

866,211,103

162,987,265

199,889,481

4,473

3,513,263

(181,622,509)

1,050,983,076

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

Current and long-term liabilities

939,927,620

79,312,850

221,601,705

1,077

1,128,107

(72,382,411)

1,169,588,948

Deposits

216,165,514

33,507,764

-

-

-

(9,735,995)

239,937,283

Securities sold under agreements to repurchase

312,537,313

8,570,092

-

-

-

(551,387)

320,556,018

Funds from issuance of securities

149,920,148

6,311,685

-

-

-

(2,255,913)

153,975,920

Interbank and interdepartmental accounts

5,621,407

-

-

-

-

-

5,621,407

Borrowing and on-lending

102,615,274

18,283,479

-

-

-

(58,093,913)

62,804,840

Derivative financial instruments

10,813,054

375,873

-

-

-

-

11,188,927

Technical provisions from insurance, pension plans and capitalization bonds

-

-

213,607,081

724

-

-

213,607,805

Other liabilities

142,254,910

12,263,957

7,994,624

353

1,128,107

(1,745,203)

161,896,748

Deferred income

484,370

-

22,146

-

6,010

(39,204)

473,322

Non-controlling interests in subsidiaries

4,177,221

46,646,829

32,942,730

7,282

2,499,941

(84,747,196)

1,526,807

Shareholders’ equity

98,549,887

-

-

-

-

-

98,549,887

Total in 2016

1,043,139,098

125,959,679

254,566,581

8,359

3,634,058

(157,168,811)

1,270,138,964

Total in 2015

866,211,103

162,987,265

199,889,481

4,473

3,513,263

(181,622,509)

1,050,983,076

 

114             Economic and Financial Analysis Report – September 2016


 
 

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

 

Notes to the Consolidated Financial Statements

 

 

 

 

Accrued on September 30, 2016 - R$ thousand

Financial (1) (2)

Insurance Group (2) (3)

Other Activities (2)

Eliminations

(4)

Managerial DRE

Brazil

Overseas

Brazil

Overseas

Revenue from financial intermediation

101,629,501

3,034,450

20,917,109

-

164,410

(1,529,923)

124,215,547

Financial intermediation expenses

(49,748,129)

(1,193,778)

(16,242,904)

-

-

1,534,446

(65,650,365)

Net Interest Income

51,881,372

1,840,672

4,674,205

-

164,410

4,523

58,565,182

Allowance for loan losses

(16,527,536)

(1,584,068)

-

-

-

(28,321)

(18,139,925)

Gross Income from financial intermediation

35,353,836

256,604

4,674,205

-

164,410

(23,798)

40,425,257

Income from Insurance, Pension Plans and Capitalization Bonds

-

-

2,926,723

(67)

-

(12,904)

2,913,752

Fee and Commission Income

19,023,580

201,075

1,303,876

-

264,147

(298,020)

20,494,658

Personnel Expenses

(11,624,193)

(110,913)

(977,911)

(348)

(194,930)

-

(12,908,295)

Other administrative expenses

(12,912,388)

(261,791)

(1,147,511)

(208)

(149,162)

604,617

(13,866,443)

Tax expenses

(4,384,254)

(14,163)

(682,529)

(153)

(59,599)

-

(5,140,698)

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

75,692

-

40,428

-

53,262

-

169,382

Other Operating Income / Expenses

(8,456,302)

(85,987)

788,997

373

138,249

(281,875)

(7,896,545)

Operating Income

17,075,971

(15,175)

6,926,278

(403)

216,377

(11,980)

24,191,068

Non-Operating Income

(430,215)

10,742

22,405

-

104

(157)

(397,121)

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

(9,237,409)

(133,823)

(2,902,206)

(22)

(40,792)

12,137

(12,302,115)

Net Income in 2016

7,408,347

(138,256)

4,046,477

(425)

175,689

-

11,491,832

Net Income in 2015

9,315,923

(480,492)

3,883,564

(613)

118,594

-

12,836,976

 

(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

 

On September 30 - R$ thousand

 

2016

2015

Cash and due from banks in domestic currency

10,374,257

7,395,466

Cash and due from banks in foreign currency

2,933,401

5,373,687

Investments in gold

199

148

Total cash and due from banks

13,307,857

12,769,301

Interbank investments (1)

172,679,360

142,382,564

Total cash and cash equivalents

185,987,217

155,151,865

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

 

Bradesco     115     


 
 

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

 

Notes to the Consolidated Financial Statements

 

7)     INTERBANK INVESTMENTS

 

a)    Breakdown and maturity

 

 

On September 30 - R$ thousand

1 to 30

days

31 to 180 days

181 to 360 days

More than

360 days

2016

2015

Securities purchased under agreements to resell:

 

 

 

 

 

 

Own portfolio position

44,747,205

51,206

-

-

44,798,411

29,399,413

● National treasury notes

41,427,159

-

-

-

41,427,159

17,924,891

● National treasury bills

3,052,748

51,206

-

-

3,103,954

5,981,864

● Debentures

262,121

-

-

-

262,121

478

● Financial treasury bills

-

-

-

-

-

5,468,910

● Other

5,177

-

-

-

5,177

23,270

Funded position

117,731,601

338,882

-

-

118,070,483

112,495,156

● National treasury notes

91,825,435

338,882

-

-

92,164,317

95,195,933

● National treasury bills

25,750,083

-

-

-

25,750,083

9,872,129

● Financial treasury bills

156,083

-

-

-

156,083

7,427,094

Short position

788,124

116,254

-

-

904,378

528,139

● National treasury bills

788,124

116,254

-

-

904,378

528,139

Subtotal

163,266,930

506,342

-

-

163,773,272

142,422,708

Interest-earning deposits in other banks:

 

 

 

 

 

 

● Interest-earning deposits in other banks:

4,649,190

6,271,697

1,588,487

855,584

13,364,958

10,855,747

● Provision for losses

-

(241)

(13,402)

-

(13,643)

(44,270)

Subtotal

4,649,190

6,271,456

1,575,085

855,584

13,351,315

10,811,477

Total in 2016

167,916,120

6,777,798

1,575,085

855,584

177,124,587

 

%

94.8

3.8

0.9

0.5

100.0

 

Total in 2015

145,026,525

6,367,247

1,290,026

550,387

 

153,234,185

%

94.6

4.2

0.8

0.4

 

100.0

 

b)   Income from interbank investments

 

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

 

  

Accrued on September 30 - R$ thousand

2016

2015

Income from investments in purchase and sale commitments:

 

 

Own portfolio position

654,048

203,743

Funded position

14,926,138

15,606,259

Short position

194,382

329,904

Subtotal

15,774,568

16,139,906

Income from interest-earning deposits in other banks

603,195

357,644

Total (Note 8h)

16,377,763

16,497,550

 

116             Economic and Financial Analysis Report – September 2016


 
 

Consolidated 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

 

On September 30 - R$ thousand

Financial

Insurance and

Capitalization bonds

Pension plans

Other Activities

2016

%

2015

%

Trading securities

48,228,322

13,336,958

150,279,067

16,411

211,860,758

49.3

153,674,548

48.0

- Government securities

22,759,663

8,624,014

128,630,755

16,411

160,030,843

37.3

86,443,253

27.0

- Corporate securities

9,056,474

4,695,666

21,645,105

-

35,397,245

8.2

50,020,992

15.6

- Derivative financial instruments (1) (5)

16,412,185

17,278

3,207

-

16,432,670

3.8

17,210,303

5.4

Available-for-sale securities (2)

150,122,667

12,649,576

13,046,765

110,404

175,929,412

40.9

127,012,496

39.8

- Government securities

88,167,280

11,125,332

11,231,219

32,224

110,556,055

25.7

78,526,707

24.6

- Corporate securities

61,955,387

1,524,244

1,815,546

78,180

65,373,357

15.2

48,485,789

15.2

Held-to-maturity securities (2)

12,698,567

4,917,178

24,862,456

-

42,478,201

9.8

38,917,856

12.2

- Government securities

32,647

4,917,178

24,862,456

-

29,812,281

6.9

26,398,670

8.3

- Corporate securities

12,665,920

-

-

-

12,665,920

2.9

12,519,186

3.9

Total

211,049,556

30,903,712

188,188,288

126,815

430,268,371

100.0

319,604,900

100.0

 

 

 

 

 

 

 

 

 

- Government securities

110,959,590

24,666,524

164,724,430

48,635

300,399,179

69.9

191,368,630

59.9

- Corporate securities

100,089,966

6,237,188

23,463,858

78,180

129,869,192

30.1

128,236,270

40.1

Total

211,049,556

30,903,712

188,188,288

126,815

430,268,371

100.0

319,604,900

100.0

 

 

Bradesco     117     


 
 

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

 

Notes to the Consolidated Financial Statements

 

b)      Consolidated classification by category, maturity and operating segment

I)    Trading securities

Securities

On September 30 - R$ thousand

2016

2015

1 to 30

days

31 to 180 days

181 to 360 days

More than 360 days

Fair/book value

(3) (4)

Amortized cost

Fair Value Adjustment

Fair/book value

(3) (4)

Fair Value Adjustment

- Financial

15,140,972

5,060,335

3,876,618

24,150,397

48,228,322

58,126,380

(9,898,058)

47,524,227

(9,253,690)

Financial treasury bills

46,298

1,562

235,283

12,442,265

12,725,408

12,813,780

(88,372)

4,850,302

(97)

National treasury notes

-

42,613

201,347

6,349,078

6,593,038

6,247,191

345,847

3,250,090

(318,699)

Financial bills

132,882

1,286,601

2,187,511

499,064

4,106,058

4,096,241

9,817

4,899,775

6,986

Debentures

31,367

97,584

38,879

1,944,430

2,112,260

2,303,173

(190,913)

3,223,186

(82,638)

National treasury bills

1,408,367

5,588

69,571

252,615

1,736,141

1,733,234

2,907

1,781,184

(8,124)

Brazilian foreign debt notes

-

1,297,658

-

31,097

1,328,755

1,326,321

2,434

1,049,822

(8,895)

Derivative financial instruments (1) (5)

11,926,912

1,814,539

997,866

1,672,868

16,412,185

26,335,055

(9,922,870)

17,163,107

(8,798,445)

Other

1,595,146

514,190

146,161

958,980

3,214,477

3,271,385

(56,908)

11,306,761

(43,778)

- Insurance companies and capitalization bonds

4,057,191

504,260

264,705

8,510,802

13,336,958

13,324,130

12,828

7,172,456

(682)

Financial treasury bills

-

-

36,214

7,449,264

7,485,478

7,485,478

-

4,783,995

-

Financial bills

-

11,767

115,874

320,073

447,714

447,714

-

725,907

-

Other

4,057,191

492,493

112,617

741,465

5,403,766

5,390,938

12,828

1,662,554

(682)

- Pension plans

3,571,541

2,776,816

4,909,045

139,021,665

150,279,067

150,279,067

-

98,940,200

(1,455)

Financial treasury bills

55,368

-

216,468

52,820,878

53,092,714

53,092,714

-

41,943,867

-

National treasury notes

95,735

3,077

65,058

42,366,883

42,530,753

42,530,753

-

14,700,576

-

National treasury bills

79,371

33,947

48,609

32,845,360

33,007,287

33,007,287

-

13,548,157

(1,455)

Financial bills

840,845

1,897,278

4,375,235

7,366,339

14,479,697

14,479,697

-

8,347,742

-

Debentures

27,458

51,047

164,142

3,437,821

3,680,468

3,680,468

-

2,610,078

-

Other

2,472,764

791,467

39,533

184,384

3,488,148

3,488,148

-

17,789,780

-

- Other activities

-

-

-

16,411

16,411

16,411

-

37,665

-

Financial treasury bills

-

-

-

16,411

16,411

16,411

-

37,665

-

Total

22,769,704

8,341,411

9,050,368

171,699,275

211,860,758

221,745,988

(9,885,230)

153,674,548

(9,255,827)

Derivative financial instruments (liabilities) (5)

(10,456,077)

(1,069,579)

(557,558)

(1,061,876)

(13,145,090)

(11,202,373)

(1,942,717)

(18,496,688)

(4,101,814)

 

 

118             Economic and Financial Analysis Report – September 2016


 
 

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

 

Notes to the Consolidated Financial Statements

 

II) Available-for-sale securities

 

Securities (6)

On September 30 - R$ thousand

2016

2015

1 to 30

days

31 to 180 days

181 to 360 days

More than 360 days

Fair/book value

(3) (4)

Amortized cost

Fair Value Adjustment

Fair/book value

(3) (4)

Fair Value Adjustment

- Financial

10,610,419

8,576,724

6,593,010

124,342,514

150,122,667

152,129,703

(2,007,036)

105,251,738

(5,129,523)

National treasury bills

2,392,735

1,409,500

2,640,268

38,015,103

44,457,606

43,992,762

464,844

24,072,784

(386,332)

Debentures

295,280

1,360,007

782,681

37,546,093

39,984,061

41,082,101

(1,098,040)

29,097,540

453,405

National treasury notes

-

2,644,300

2,341,864

34,308,909

39,295,073

38,935,118

359,955

31,270,015

(1,692,596)

Foreign corporate securities

72,176

1,641

38,262

10,949,149

11,061,228

12,279,756

(1,218,528)

12,127,575

(3,284,441)

Shares

7,245,583

-

-

-

7,245,583

7,628,084

(382,501)

1,766,595

(29,380)

Foreign government bonds

-

1,955,970

-

-

1,955,970

1,970,646

(14,676)

3,133,913

(81,631)

Promissory Notes

318,920

681,226

496,413

-

1,496,559

1,484,937

11,622

731,964

3,819

Certificates of real estate receivables

21,995

-

-

1,044,967

1,066,962

1,256,090

(189,128)

1,140,719

(146,059)

Other

263,730

524,080

293,522

2,478,293

3,559,625

3,500,209

59,416

1,910,633

33,692

- Insurance companies and capitalization bonds

1,475,725

1,376,621

250,822

9,546,408

12,649,576

12,822,324

(172,748)

12,108,670

(1,240,040)

National treasury notes

-

507,802

161,995

8,886,219

9,556,016

10,024,839

(468,823)

7,195,108

(1,192,071)

Shares

1,465,719

-

-

-

1,465,719

1,158,698

307,021

1,037,614

13,725

National treasury bills

-

868,819

87,977

459,252

1,416,048

1,405,283

10,765

3,808,577

(62,769)

Other

10,006

-

850

200,937

211,793

233,504

(21,711)

67,371

1,075

- Pension plans

1,723,911

-

84,170

11,238,684

13,046,765

11,986,987

1,059,778

9,646,560

(630,534)

National treasury notes

-

-

83,663

11,060,154

11,143,817

10,216,370

927,447

8,038,801

(385,576)

Shares

1,723,911

-

-

-

1,723,911

1,590,395

133,516

1,164,243

(223,154)

Debentures

-

-

-

91,635

91,635

92,884

(1,249)

93,798

3,477

Other

-

-

507

86,895

87,402

87,338

64

349,718

(25,281)

- Other activities

78,181

-

-

32,223

110,404

104,800

5,604

5,528

5,510

Other

78,181

-

-

32,223

110,404

104,800

5,604

5,528

5,510

Subtotal

13,888,236

9,953,345

6,928,002

145,159,829

175,929,412

177,043,814

(1,114,402)

127,012,496

(6,994,587)

Hedge - cash flow (Note 8f)

-

-

-

-

-

-

51,090

-

223,211

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

-

-

-

-

-

-

(189,059)

-

(95,917)

Total

13,888,236

9,953,345

6,928,002

145,159,829

175,929,412

177,043,814

(1,252,371)

127,012,496

(6,867,293)

 

 

Bradesco     119     


 
 

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

 

Notes to the Consolidated Financial Statements

 

III) Held-to-maturity securities

 

Securities (2)

On September 30 - R$ thousand

2016

2015

1 to 30

days

31 to 180

days

181 to 360

days

More than 360 days

Amortized cost (3)

Fair Value (4)

Gain (loss) not accounted for

Amortized

cost (3)

Gain (loss) not accounted for

- Financial

-

-

-

12,698,567

12,698,567

11,302,011

(1,396,556)

12,559,575

(1,198,633)

Certificates of real estate receivables

-

-

-

12,665,920

12,665,920

11,266,504

(1,399,416)

12,519,186

(1,205,300)

Others

-

-

-

32,647

32,647

35,507

2,860

40,389

6,667

- Insurance companies and capitalization bonds

-

-

-

4,917,178

4,917,178

5,340,272

423,094

4,511,050

(407,281)

National treasury notes

-

-

-

4,917,178

4,917,178

5,340,272

423,094

4,511,050

(407,281)

- Pension plans

-

-

-

24,862,456

24,862,456

27,697,290

2,834,834

21,847,231

38,104

National treasury notes

-

-

-

24,862,456

24,862,456

27,697,290

2,834,834

21,847,231

38,104

Total

-

-

-

42,478,201

42,478,201

44,339,573

1,861,372

38,917,856

(1,567,810)

 

120             Economic and Financial Analysis Report – September 2016


 
 

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

 

Notes to the Consolidated Financial Statements

 

c)      Breakdown of the portfolios by financial statement classification

Securities

On September 30 - R$ thousand

1 to 30

days

31 to 180

days

181 to 360

days

More than

360 days

Total in 2016

(3) (4)

Total in 2015

(3) (4)

Own portfolio

24,370,509

14,927,972

11,559,241

301,100,180

351,957,902

258,908,719

Fixed income securities

11,828,069

14,927,972

11,559,241

301,100,180

339,415,462

249,024,107

● National treasury notes

95,735

2,364,765

2,107,798

117,178,136

121,476,434

70,958,848

● Financial treasury bills

101,666

24,317

395,659

69,830,156

70,351,798

49,985,542

● National treasury bills

3,880,473

2,106,115

384,130

46,186,365

52,557,083

28,727,303

● Debentures

354,105

1,508,638

997,636

43,142,283

46,002,662

35,172,371

● Financial bills

1,198,802

3,678,835

6,952,829

8,185,475

20,015,941

14,033,051

● Certificates of real estate receivables

21,995

-

-

13,927,020

13,949,015

13,887,739

● Foreign government bonds

28,343

1,977,728

-

325,486

2,331,557

3,624,974

● Foreign corporate securities

141,722

282,506

38,262

1,365,067

1,827,557

6,779,564

● Brazilian foreign debt securities

-

1,297,658

-

299,885

1,597,543

1,095,155

● Promissory Notes

318,920

776,007

496,413

-

1,591,340

1,193,512

● Bank deposit certificates

150,146

910,188

186,082

22,622

1,269,038

3,853,860

● Other

5,536,162

1,215

432

637,685

6,175,494

19,712,188

Equity securities

12,542,440

-

-

-

12,542,440

9,884,612

● Shares of listed companies (technical provision)

1,726,802

-

-

-

1,726,802

1,232,265

● Shares of other companies

10,815,638

-

-

-

10,815,638

8,652,347

Restricted securities

340,032

578,071

641,899

52,167,224

53,727,226

42,827,247

Subject to repurchase agreements

-

278

3,702

33,752,770

33,756,750

33,533,234

● National treasury bills

-

76

2,918

17,981,480

17,984,474

10,777,618

● Foreign corporate securities

-

-

-

9,725,074

9,725,074

6,510,013

● National treasury notes

-

202

784

5,556,713

5,557,699

15,889,040

● Brazilian external debt bonds

-

-

-

279,340

279,340

-

● Financial treasury bills

-

-

-

210,163

210,163

356,563

Brazilian Central Bank

-

31,457

16,941

502,517

550,915

22,201

● National treasury bills

-

31,457

16,941

459,619

508,017

22,201

● Other

-

-

-

42,898

42,898

-

 

 

Bradesco     121     


 
 

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

 

Notes to the Consolidated Financial Statements

 

 

Securities

On September 30 - R$ thousand

1 to 30

days

31 to 180

days

181 to 360

days

More than

360 days

Total in 2016

(3) (4)

Total in 2015

(3) (4)

Privatization rights

-

-

-

49,666

49,666

53,370

Guarantees provided

340,032

546,336

621,256

17,862,271

19,369,895

9,218,442

● National treasury notes

-

146,858

18,937

9,251,152

9,416,947

3,971,372

● National treasury bills

-

381,342

489,342

5,813,868

6,684,552

3,312,728

● Financial treasury bills

-

18,136

112,977

2,785,694

2,916,807

1,921,649

● Other

340,032

-

-

11,557

351,589

12,693

Derivative financial instruments (1) (5)

11,947,399

1,814,539

997,864

1,672,868

16,432,670

17,210,303

Securities subject to unrestricted repurchase agreements

-

974,174

2,779,366

4,397,033

8,150,573

658,631

● National treasury bills

-

146,022

1,953,095

1,422,494

3,521,611

658,631

● National treasury notes

-

828,152

826,271

990,065

2,644,488

-

● Financial treasury bills

-

-

-

1,984,474

1,984,474

-

Total

36,657,940

18,294,756

15,978,370

359,337,305

430,268,371

319,604,900

%

8.5

4.3

3.7

83.5

100.0

100.0

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

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

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

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

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

(6)   In the accrued on September 30, 2016, there was constitution of provision for impairment losses in the amount of R$108,294 thousand, related to the heading “Securities" (in the accrued on September 30, 2015 there was no constitution of provision for impairment losses).

 

122             Economic and Financial Analysis Report – September 2016


 
 

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

 

Notes to the Consolidated Financial Statements

 

d)      Derivative financial instruments

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

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

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

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

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

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

Bradesco     123     


 
 

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

 

Notes to the Consolidated Financial Statements

 

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

 

 

On September 30 - R$ thousand

2016

2015

Reference value

Net amount

Reference value

Net amount

Futures contracts

 

 

 

 

Purchase commitments:

126,355,634

-

123,560,427

-

- Interbank market

99,237,655

-

89,103,455

39,813,361

- Foreign currency (1)

27,069,706

-

34,398,324

-

- Other

48,273

45,506

58,648

-

Sale commitments:

161,597,020

-

87,580,830

-

- Interbank market (2)

113,628,311

14,390,656

49,290,094

-

- Foreign currency (3)

47,965,942

20,896,236

38,219,803

3,821,479

- Other

2,767

-

70,933

12,285

 

 

 

 

 

Option contracts

 

 

 

 

Purchase commitments:

8,783,290

-

61,135,846

-

- Interbank market

5,362,883

237,055

58,256,673

-

- Foreign currency

3,255,179

709,492

2,855,199

-

- Other

165,228

83,899

23,974

-

Sale commitments:

7,752,844

-

66,725,185

-

- Interbank market

5,125,828

-

60,339,296

2,082,623

- Foreign currency

2,545,687

-

6,358,298

3,503,099

- Other

81,329

-

27,591

3,617

 

 

 

 

 

Forward contracts

 

 

 

 

Purchase commitments:

29,441,835

-

16,470,820

-

- Foreign currency

17,231,322

8,329,381

16,376,012

-

- Other

12,210,513

12,023,617

94,808

-

Sale commitments:

9,088,837

-

21,447,072

-

- Foreign currency

8,901,941

-

21,327,612

4,951,600

- Other

186,896

-

119,460

24,652

 

 

 

 

 

Swap contracts

 

 

 

 

Assets (long position):

103,292,594

-

125,571,665

-

- Interbank market

38,085,577

12,278,692

42,094,190

-

- Fixed rate

48,154,490

21,897,851

43,911,998

39,112,558

- Foreign currency

14,154,673

1,898,902

36,116,580

15,248,815

- IGPM

1,034,949

-

996,200

-

- Other

1,862,905

-

2,452,697

164,611

Liabilities (short position):

67,656,938

-

72,420,466

-

- Interbank market

25,806,885

-

43,152,675

1,058,485

- Fixed rate

26,256,639

-

4,799,440

-

- Foreign currency

12,255,771

-

20,867,765

-

- IGPM

1,153,516

118,567

1,312,500

316,300

- Other

2,184,127

321,222

2,288,086

-

 

Derivatives include operations maturing in D+1.

 

(1)  Includes, on September 30, 2015, cash flow hedge to protect the firm commitment, concerning the contract of purchase and sale of shares, totaling R$19,716,414 thousand;

(2)  Includes, on September 30, 2015, cash flow hedges to protect CDI-related funding, totaling R$21,569,750 thousand (Note 8f); and

(3)  Includes specific hedges to protect assets and liabilities, arising from foreign investments, totaling R$47,381,064 thousand (R$55,520,146 thousand in 2015).

 

124             Economic and Financial Analysis Report – September 2016


 
 

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

 

Notes to the Consolidated Financial Statements

 

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

 

 

On September 30 - R$ thousand

2016

2015

Original amortized cost

Mark-to-market adjustment

Fair value

Original amortized cost

Mark-to-market adjustment

Fair value

Adjustment receivable - swaps (1)

23,966,273

(9,906,241)

14,060,032

22,679,519

(8,802,359)

13,877,160

Adjustment receivable - future

3,112

-

3,112

62,989

-

62,989

Receivable forward purchases

1,241,401

-

1,241,401

2,731,765

-

2,731,765

Receivable forward sales

872,304

-

872,304

244,164

-

244,164

Premiums on exercisable options

272,450

(16,629)

255,821

290,311

3,914

294,225

Total assets (A)

26,355,540

(9,922,870)

16,432,670

26,008,748

(8,798,445)

17,210,303

Adjustment payables - swaps

(9,201,031)

(1,946,623)

(11,147,654)

(9,260,142)

(4,092,896)

(13,353,038)

Adjustment payables - future

(77,972)

-

(77,972)

(386,619)

-

(386,619)

Payable forward purchases

(1,492,282)

-

(1,492,282)

(661,179)

-

(661,179)

Payable forward sales/other

(277,161)

-

(277,161)

(3,924,992)

-

(3,924,992)

Premiums on written options

(153,927)

3,906

(150,021)

(161,942)

(8,918)

(170,860)

Total liabilities (B)

(11,202,373)

(1,942,717)

(13,145,090)

(14,394,874)

(4,101,814)

(18,496,688)

 

 

 

 

 

 

 

Net Effect (A-B)

15,153,167

(11,865,587)

3,287,580

11,613,874

(12,900,259)

(1,286,385)

 

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

 

III)    Futures, options, forward and swap contracts – (Reference Value)

 

 

On September 30 - R$ thousand

1 to 90

days

91 to 180

days

181 to 360

days

More than 360 days

2016

2015

Futures contracts (1)

113,965,682

81,418,596

10,016,946

82,551,430

287,952,654

211,141,257

Option contracts

11,676,291

1,984,029

2,677,916

197,898

16,536,134

127,861,031

Forward contracts

23,950,190

6,198,368

6,155,404

2,226,710

38,530,672

37,917,892

Swap contracts (1)

53,397,763

10,598,448

9,781,379

97,171,942

170,949,532

197,992,131

Total in 2016

202,989,926

100,199,441

28,631,645

182,147,980

513,968,992

 

Total in 2015

329,514,335

87,150,566

43,639,485

114,607,925

 

574,912,311

 

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

Bradesco     125     


 
 

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

 

Notes to the Consolidated Financial Statements

 

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

 

 

On September 30 - R$ thousand

2016

2015

Government securities

 

 

National treasury bills

1,989,627

-

National treasury notes

4,633,090

2,758,830

Financial treasury bills

-

535

Total

6,622,717

2,759,365

 

 

V)  Revenues and expenses, net

 

 

Accrued on September 30 - R$ thousand

2016

2015

Swap contracts (1)

1,810,009

(231,841)

Forward contracts

108,400

(292,216)

Option contracts

(119,587)

208,100

Futures contracts (1) (2)

7,012,863

(5,562,663)

Foreign exchange variation of assets and liabilities overseas

(3,536,055)

4,799,065

Total (Note 8h)

5,275,630

(1,079,555)

 

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

(2)    Includes the results and respective adjustment to the market value of the hedge of the firm commitment, concerning the purchase and sale of shares agreement, which was offset, completely, by the adjustment of the market value of the hedge object (Note 35f).

 

 

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

 

 

On September 30 - R$ thousand

2016

2015

BM&FBOVESPA (stock exchange)

334,597,174

197,046,283

CETIP (over-the-counter)

149,087,905

330,264,783

Overseas (stock exchange) (1)

20,468,201

27,709,836

Overseas (over-the-counter) (1)

9,815,712

19,891,409

Total

513,968,992

574,912,311

 

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

 

 

e)      Credit Default Swaps (CDS)

On September 30, 2016, Bradesco had credit default swaps (CDS) with the following characteristics: the risk received in credit swaps whose underlying assets are “debt securities issued by companies" in the amount of R$113,617 thousand (R$139,052 thousand in 2015); (i) In 2015, the amount of risk transferred under credit swaps whose underlying assets are “securities – securities of foreign government debt” is negative R$(1,366,629) thousand; and (ii) the risk transferred in credit swaps whose underlying assets are “derivatives of the Brazilian public debt” is R$(32,462) thousand, amounting to a total net credit risk value of negative R$81,155 thousand), with an effect on the calculation of required shareholders’ equity of negative R$11,930 thousand (R$59,869) thousand in 2015. The contracts related to credit derivatives transactions described above are due in 2021. The mark-to-market of the protection rates that remunerates the counterparty that received the risk totaled R$(2,044) thousand. There were no credit events, as defined in the agreements, during the period.

 

 

 

 

126             Economic and Financial Analysis Report – September 2016


 
 

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

 

Notes to the Consolidated Financial Statements

 

f)       Cash flow hedge

 

On September 30, 2016, Bradesco used cash flow hedges to protect the cash flow from receipts of interest on investments in securities, related to the risk of a variable interest rate of the DI, using DI Futures contracts, amounting to R$20,720,589 thousand, having as object of hedge the securities backed in DI, to the sum of R$19,583,920 thousand, making the cash flow fixed in advance. The adjustment to market value of these operations recorded in the shareholders’ equity was R$51,090 thousand, net of tax effects was R$30,654 thousand. The non-effective market value recorded in the result was of R$3,163 thousand. On September 30, 2015, Bradesco constituted hedge accounting, with the aim of protecting its cash flows from payment of interest rates on funds, regarding the floating interest rate of DI, being traded DI Future contracts on BM&FBOVESPA totaling R$21,569,750 thousand, having as object of hedge captures linked to DI, totaling R$21,960,291 thousand, converting to fixed cash flows. The adjustment to market value of these operations recorded in the shareholders’ equity was R$223,211 thousand, net of tax effects was R$133,927 thousand. The non-effective market value recorded in the result was of R$2 thousand. The effectiveness of the hedge portfolio was assessed in accordance with Bacen Circular Letter No. 3,082/02.

 

g)      Hedge against market risk

 

On September 30, 2015, Bradesco constituted a hedge against market risk using the futures contracts and, later, with cash in foreign currencies which generated R$(3,588,875) thousand, for protection from the effects of the exchange rate variation of the firm commitment, related to the contract for the purchase and sale of shares (Note 35f), which produced an adjustment at market value of R$3,551,597 thousand. The effect of these operations resulted in the revenue of R$(37,278) thousand. The effectiveness of the hedge portfolio was assessed in accordance with Bacen Circular Letter No. 3,082/02.

 

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

 

 

Accrued on September 30 - R$ thousand

2016

2015

Fixed income securities

16,942,283

13,356,151

Interbank investments (Note 7b)

16,377,763

16,497,550

Equity securities (1)

(362,451)

225,670

Subtotal

32,957,595

30,079,371

Income from insurance, pension plans and capitalization bonds

26,006,347

11,177,714

Income from derivative financial instruments (Note 8d V)

5,275,630

(1,079,555)

Total

64,239,572

40,177,530

(1)  In the accrued on September 30, 2016, it includes the losses through impairment to the sum of R$108,294 thousand.

 

 

 

Bradesco     127     


 
 

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

 

Notes to the Consolidated Financial Statements

 

9)      INTERBANK ACCOUNTS – RESERVE REQUIREMENT

 

a)       Reserve requirement

 

 

On September 30 - R$ thousand

Remuneration

2016

2015

Compulsory deposit – demand deposits

not remunerated

7,179,615

3,529,230

Compulsory deposit – savings deposits

savings index

18,796,986

20,399,169

Compulsory deposit – time deposits

Selic rate

19,914,784

14,132,652

Additional compulsory deposit – savings deposits

Selic rate

5,138,173

4,924,995

Additional compulsory deposit – time deposits

Selic rate

11,540,599

9,283,079

Reserve requirement – SFH

TR + interest rate

732,670

654,927

Total

 

63,302,827

52,924,052

 

 

b)       Revenue from reserve requirement

 

 

Accrued on September 30 - R$ thousand

2016

2015

Reserve requirement – Bacen (Compulsory deposit)

4,221,584

3,240,983

Reserve requirement – SFH

35,529

13,569

Total

4,257,113

3,254,552

 

 

128             Economic and Financial Analysis Report – September 2016


 
 

Consolidated 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

 

On September 30 - R$ thousand

Performing loans

1 to 30

days

31 to 60

days

61 to 90

days

91 to 180

days

181 to 360 days

More than

360 days

Total in

2016 (A)

% (5)

Total in

2015 (A)

% (5)

Discounted trade receivables and loans (1)

20,045,184

14,766,018

11,685,038

20,319,924

23,952,026

69,311,410

160,079,600

36.4

161,388,479

39.0

Financing

4,235,892

4,696,265

4,131,261

11,110,428

19,853,609

92,327,793

136,355,248

30.9

124,705,950

30.1

Agricultural and agribusiness loans

1,911,007

1,260,217

995,770

1,835,473

5,678,273

9,065,136

20,745,876

4.7

21,012,280

5.1

Subtotal

26,192,083

20,722,500

16,812,069

33,265,825

49,483,908

170,704,339

317,180,724

72.0

307,106,709

74.2

Leasing

157,524

143,294

153,120

389,504

609,216

1,315,391

2,768,049

0.6

3,085,334

0.7

Advances on foreign exchange contracts (2)

1,483,530

1,857,447

1,419,960

3,216,597

2,017,608

-

9,995,142

2.3

8,230,179

2.0

Subtotal

27,833,137

22,723,241

18,385,149

36,871,926

52,110,732

172,019,730

329,943,915

74.9

318,422,222

76.9

Other receivables (3)

12,160,479

6,633,360

2,800,102

4,964,826

4,074,970

1,545,292

32,179,029

7.3

20,917,206

5.0

Total loans

39,993,616

29,356,601

21,185,251

41,836,752

56,185,702

173,565,022

362,122,944

82.2

339,339,428

81.9

Sureties and guarantees (4)

13,867,558

299,687

897,066

5,191,890

9,721,144

46,346,380

76,323,725

17.3

72,619,677

17.5

Loan assignment - real estate receivables certificate

43,239

43,238

43,236

124,433

185,705

624,353

1,064,204

0.2

1,237,917

0.3

Acquisition of credit card receivables

366,809

242,645

121,457

128,693

30,581

-

890,185

0.2

945,261

0.2

Loans available for import (4)

42,329

80,365

12,079

29,769

194,094

-

358,636

0.1

345,790

0.1

Confirmed exports loans (4)

20,115

1,718

1,704

29,457

74,126

-

127,120

-

70,490

-

Co-obligation from assignment of rural loan (4)

-

-

-

-

-

91,845

91,845

-

102,034

-

Total in 2016

54,333,666

30,024,254

22,260,793

47,340,994

66,391,352

220,627,600

440,978,659

100.0

 

 

Total in 2015

46,509,032

24,337,616

20,868,192

43,315,926

65,122,901

214,506,930

 

 

414,660,597

100.0

 

 

Bradesco     129     


 
 

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

 

Notes to the Consolidated Financial Statements

 

 

On September 30 - R$ thousand

Non-performing loans

Past-due installments

1 to 30

days

31 to 60

days

61 to 90

days

91 to 180

days

181 to 540

days

Total in

2016 (B)

% (5)

Total in

2015 (B)

% (5)

Discounted trade receivables and loans (1)

2,871,321

1,708,830

1,258,530

3,565,663

4,834,964

14,239,308

83.5

9,788,337

87.4

Financing

526,806

311,104

192,453

385,680

314,250

1,730,293

10.1

930,794

8.3

Agricultural and agribusiness loans

45,743

163,511

116,942

68,741

60,513

455,450

2.7

216,683

1.9

Subtotal

3,443,870

2,183,445

1,567,925

4,020,084

5,209,727

16,425,051

96.3

10,935,814

97.6

Leasing

11,466

10,394

8,131

13,477

7,656

51,124

0.3

60,737

0.5

Advances on foreign exchange contracts (2)

47,767

16,721

16,000

3,583

-

84,071

0.5

43,026

0.4

Subtotal

3,503,103

2,210,560

1,592,056

4,037,144

5,217,383

16,560,246

97.1

11,039,577

98.5

Other receivables (3)

74,467

65,586

11,901

210,822

129,260

492,036

2.9

162,930

1.5

Total in 2016

3,577,570

2,276,146

1,603,957

4,247,966

5,346,643

17,052,282

100.0

 

 

Total in 2015

1,863,665

1,763,110

1,298,226

2,664,524

3,612,982

 

 

11,202,507

100.0

 

 

 

On September 30 - R$ thousand

Non-performing loans

Installments not yet due

1 to 30

days

31 to 60

days

61 to 90

days

91 to 180

days

181 to 360 days

More than

360 days

Total in

2016 (C)

% (5)

Total in

2015 (C)

% (5)

Discounted trade receivables and loans (1)

900,904

793,137

793,315

1,730,658

2,494,780

5,903,944

12,616,738

64.1

9,946,207

65.9

Financing

306,711

271,698

261,169

716,440

1,115,212

3,817,628

6,488,858

33.0

4,664,110

30.9

Agricultural and agribusiness loans

2,345

3,189

2,109

7,819

50,877

207,623

273,962

1.4

267,333

1.8

Subtotal

1,209,960

1,068,024

1,056,593

2,454,917

3,660,869

9,929,195

19,379,558

98.5

14,877,650

98.6

Leasing

10,664

9,939

10,042

26,497

40,852

69,964

167,958

0.9

211,396

1.4

Subtotal

1,220,624

1,077,963

1,066,635

2,481,414

3,701,721

9,999,159

19,547,516

99.4

15,089,046

100.0

Other receivables (3)

7,623

7,654

5,195

4,944

5,967

95,356

126,739

0.6

9,482

-

Total in 2016

1,228,247

1,085,617

1,071,830

2,486,358

3,707,688

10,094,515

19,674,255

100.0

 

 

Total in 2015

1,068,141

861,471

787,895

1,924,701

3,223,079

7,233,241

 

 

15,098,528

100.0

 

130             Economic and Financial Analysis Report – September 2016


 
 

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

 

Notes to the Consolidated Financial Statements

 


 

On September 30 - R$ thousand

Total

Total in 2016

(A+B+C)

% (5)

Total in 2015

(A+B+C)

% (5)

Discounted trade receivables and loans (1)

186,935,646

39.1

181,123,023

41.0

Financing

144,574,399

30.3

130,300,854

29.5

Agricultural and agribusiness loans

21,475,288

4.5

21,496,296

4.9

Subtotal

352,985,333

73.9

332,920,173

75.4

Leasing

2,987,131

0.6

3,357,467

0.8

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

10,079,213

2.1

8,273,205

1.9

Subtotal

366,051,677

76.6

344,550,845

78.1

Other receivables (3)

32,797,804

6.9

21,089,618

4.8

Total loans

398,849,481

83.5

365,640,463

82.9

Sureties and guarantees (4)

76,323,725

16.0

72,619,677

16.5

Loan assignment – real estate receivables certificate

1,064,204

0.2

1,237,917

0.3

Acquisition of credit card receivables

890,185

00:.2

945,261

0.2

Loans available for import (4)

358,636

0.1

345,790

0.1

Confirmed exports loans (4)

127,120

-

70,490

-

Co-obligation from assignment of rural loan (4)

91,845

-

102,034

-

Total in 2016

477,705,196

100.0

 

 

Total in 2015

 

 

440,961,632

100.0

(1)  Including credit card loans and advances on credit card receivables of R$17,456,964 thousand (R$16,807,631 thousand in 2015);

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

(3)  The item “Other Receivables” comprises receivables on sureties and guarantees honored, receivables on sale of assets, securities and credits receivable, income receivable from foreign exchange contracts and export contracts and credit card receivables (cash and installment purchases at merchants) totaling R$23,084,731 thousand (R$18,007,786 thousand in 2015);

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

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

 

Bradesco     131     


 
 

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

 

Notes to the Consolidated Financial Statements

 

b) By type and levels of risk

 

 

On September 30 - R$ thousand

Levels of risk

AA

A

B

C

D

E

F

G

H

Total in

2016

% (1)

Total in

2015

% (1)

Discounted trade receivables and loans

28,472,314

83,213,437

12,211,202

25,971,527

8,536,873

4,656,497

2,866,698

2,509,332

18,497,766

186,935,646

46.9

181,123,023

49.5

Financing

80,297,396

24,788,634

25,792,720

7,468,057

2,176,026

765,413

396,419

346,890

2,542,844

144,574,399

36.2

130,300,854

35.6

Agricultural and agribusiness loans

7,125,525

5,843,772

4,533,642

2,723,273

735,809

277,579

57,928

26,939

150,821

21,475,288

5.4

21,496,296

5.9

Subtotal

115,895,235

113,845,843

42,537,564

36,162,857

11,448,708

5,699,489

3,321,045

2,883,161

21,191,431

352,985,333

88.5

332,920,173

91.0

Leasing

412,872

568,755

1,713,907

41,507

70,269

20,123

21,762

15,622

122,314

2,987,131

0.8

3,357,467

0.9

Advances on foreign exchange contracts (2)

2,896,678

3,284,363

1,873,635

1,679,889

185,455

120,241

6,772

5,789

26,391

10,079,213

2.5

8,273,205

2.3

Subtotal

119,204,785

117,698,961

46,125,106

37,884,253

11,704,432

5,839,853

3,349,579

2,904,572

21,340,136

366,051,677

91.8

344,550,845

94.2

Other receivables

2,661,042

20,141,429

2,579,836

4,225,105

507,435

292,045

165,848

159,348

2,065,716

32,797,804

8.2

21,089,618

5.8

Total in 2016

121,865,827

137,840,390

48,704,942

42,109,358

12,211,867

6,131,898

3,515,427

3,063,920

23,405,852

398,849,481

100.0

 

 

%

30.5

34.5

12.2

10.6

3.1

1.5

0.9

0.8

5.9

100.0

 

 

 

Total in 2015

82,719,395

142,045,225

64,072,113

43,605,259

9,866,729

3,705,886

3,173,391

2,049,635

14,402,830

 

 

365,640,463

100.0

%

22.6

38.9

17.5

11.9

2.7

1.0

0.9

0.6

3.9

 

 

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.

 

132             Economic and Financial Analysis Report – September 2016


 
 

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

 

Notes to the Consolidated Financial Statements

 

c) Maturity ranges and levels of risk

  

On September 30 - R$ thousand

Levels of risk

Non-performing loans

AA

A

B

C

D

E

F

G

H

Total em 2016

% (1)

Total em 2015

% (1)

Installments not yet due

-

-

1,976,634

3,574,208

3,166,643

1,716,113

1,458,305

1,219,939

6,562,414

19,674,255

100.0

15,098,528

100.0

1 to 30

-

-

207,818

269,187

149,323

92,176

71,622

63,601

374,519

1,228,247

6.2

1,068,141

7.1

31 to 60

-

-

176,578

219,817

131,731

83,459

66,672

56,671

350,689

1,085,617

5.5

861,471

5.7

61 to 90

-

-

144,567

182,646

172,265

82,076

99,891

54,259

336,126

1,071,830

5.5

787,895

5.2

91 to 180

-

-

237,260

424,947

337,216

211,598

174,770

144,211

956,357

2,486,358

12.6

1,924,701

12.7

181 to 360

-

-

328,983

672,177

544,038

339,662

277,419

223,051

1,322,358

3,707,688

18.9

3,223,079

21.4

More than 360

-

-

881,428

1,805,434

1,832,070

907,142

767,931

678,146

3,222,365

10,094,515

51.3

7,233,241

47.9

Past-due installments (2)

-

-

491,120

1,561,183

1,295,712

1,251,635

1,086,494

1,282,851

10,083,287

17,052,282

100.0

11,202,507

100.0

1 to 14

-

-

16,992

212,841

74,980

43,023

33,321

28,858

1,484,552

1,894,567

11.1

595,656

5.3

15 to 30

-

-

465,724

357,238

154,384

112,588

48,167

55,506

489,396

1,683,003

9.9

1,268,009

11.3

31 to 60

-

-

8,404

967,210

288,665

165,873

100,188

82,595

663,211

2,276,146

13.4

1,763,110

15.7

61 to 90

-

-

-

17,974

742,146

199,615

129,891

94,604

419,727

1,603,957

9.4

1,298,226

11.6

91 to 180

-

-

-

5,920

35,537

719,900

756,155

986,592

1,743,862

4,247,966

24.9

2,664,524

23.8

181 to 360

-

-

-

-

-

10,636

18,772

34,696

4,983,567

5,047,671

29.6

3,516,960

31.4

More than 360

-

-

-

-

-

-

-

-

298,972

298,972

1.8

96,022

0.9

Subtotal

-

-

2,467,754

5,135,391

4,462,355

2,967,748

2,544,799

2,502,790

16,645,701

36,726,537

 

26,301,035

 

Specific provision

-

-

22,730

154,062

446,236

890,324

1,272,399

1,751,952

16,645,701

21,183,404

 

13,544,172

 

(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     133     


 
 

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

 

Notes to the Consolidated Financial Statements

 

 

On September 30 - R$ thousand

Levels of risk

Performing loans

AA

A

B

C

D

E

F

G

H

Total in

2016

% (1)

Total in

2015

% (1)

Installments not yet due

121,865,827

137,840,390

46,237,188

36,973,967

7,749,512

3,164,150

970,628

561,131

6,760,151

362,122,944

100.0

339,339,428

100.0

1 to 30

10,328,700

17,816,958

4,197,553

6,301,942

762,209

64,415

15,142

56,939

449,758

39,993,616

11.0

40,948,562

12.1

31 to 60

7,198,013

13,535,994

3,225,541

4,750,280

278,270

35,851

47,169

17,940

267,543

29,356,601

8.1

23,488,014

6.9

61 to 90

5,732,594

9,167,419

2,422,822

2,945,416

219,290

376,516

52,280

21,217

247,697

21,185,251

5.9

19,853,772

5.9

91 to 180

12,769,129

17,495,572

5,218,318

4,350,598

687,623

578,589

83,275

88,819

564,829

41,836,752

11.6

37,426,265

11.0

181 to 360

15,862,740

24,101,196

7,534,382

4,904,233

1,613,066

330,132

64,100

73,327

1,702,526

56,185,702

15.5

53,721,177

15.8

More than 360

69,974,651

55,723,251

23,638,572

13,721,498

4,189,054

1,778,647

708,662

302,889

3,527,798

173,565,022

47.9

163,901,638

48.3

Generic provision

-

697,111

462,329

1,117,127

774,951

949,245

493,223

397,251

6,760,151

11,651,388

 

8,637,698

 

Total in 2016 (2)

121,865,827

137,840,390

48,704,942

42,109,358

12,211,867

6,131,898

3,515,427

3,063,921

23,405,852

398,849,481

 

 

 

Existing provision

-

872,751

610,757

3,671,195

3,189,162

3,062,526

2,452,351

3,061,450

23,405,852

40,326,044

 

 

 

Minimum required provision

-

697,111

485,059

1,271,189

1,221,187

1,839,569

1,765,622

2,149,203

23,405,852

32,834,792

 

 

 

Excess provision (3)

-

175,640

125,698

2,400,006

1,967,975

1,222,957

686,729

912,247

-

7,491,252

 

 

 

Total in 2015 (2)

82,719,395

142,045,225

64,072,113

43,605,259

9,866,729

3,705,886

3,173,391

2,049,635

14,402,830

 

 

365,640,463

 

Existing provision

-

811,767

746,739

4,019,550

2,569,429

1,834,347

2,169,698

2,035,961

14,402,830

 

 

28,590,321

 

Minimum required provision

-

710,283

640,721

1,308,158

986,672

1,111,767

1,586,695

1,434,744

14,402,830

 

 

22,181,870

 

Excess provision (3)

-

101,484

106,018

2,711,392

1,582,757

722,580

583,003

601,217

-

 

 

6,408,451

 

(1)  Percentage of maturities by type of installment;

(2)  The total includes performing loans of R$362,122,944 thousand (R$339,339,428 thousand in 2015) and non-performing loans of R$36,726,537 thousand (R$26,301,035 thousand in 2015); and

(3)  On September 30, 2016, it includes a provision for guarantees provided, comprising sureties, letters of credit and standby letter of credit, which is presented here within the balance for the excess provision, and totals R$2,268,685 thousand (R$717,537 thousand in 2015) (Note 20b).

 

134             Economic and Financial Analysis Report – September 2016


 
 

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

 

Notes to the Consolidated Financial Statements

 

d)  Concentration of loans

 

On September 30 - R$ thousand

2016

% (1)

2015

% (1)

Largest borrower

8,632,066

2.2

11,551,104

3.2

10 largest borrowers

32,175,614

8.1

35,369,908

9.7

20 largest borrowers

48,473,796

12.2

50,125,946

13.7

50 largest borrowers

73,074,567

18.3

70,853,917

19.4

100 largest borrowers

92,445,880

23.2

86,827,784

23.7

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

 

e) By economic sector

On September 30 - R$ thousand

2016

%

2015

%

Public sector

8,632,066

2.2

11,562,701

3.2

Federal government

8,632,066

2.2

11,551,104

3.2

Petrochemical

8,632,066

2.2

11,551,104

3.2

State government

-

-

11,597

0.0

Production and distribution of electricity

-

-

11,597

0.0

Private sector

390,217,415

97.8

354,077,762

96.8

Manufacturing

71,556,077

18.1

67,020,616

18.3

Food products and beverages

16,988,364

4.3

13,878,951

3.8

Steel, metallurgy and mechanics

12,657,414

3.2

11,691,839

3.2

Light and heavy vehicles

10,005,919

2.5

8,204,156

2.2

Pulp and paper

4,890,565

1.2

4,685,762

1.3

Chemical

4,303,684

1.1

6,078,793

1.7

Textiles and apparel

3,117,439

0.8

3,248,457

0.9

Rubber and plastic articles

3,061,622

0.8

2,967,307

0.8

Non-metallic materials

2,509,175

0.6

2,104,358

0.6

Automotive parts and accessories

2,337,486

0.6

2,281,971

0.6

Furniture and wood products

2,075,552

0.5

2,169,055

0.6

Extraction of metallic and non-metallic ores

1,876,914

0.5

2,021,517

0.5

Electric and electronic products

1,573,992

0.4

1,455,677

0.4

Oil refining and production of alcohol

1,326,199

0.3

1,757,355

0.5

Leather articles

1,083,539

0.3

851,704

0.2

Publishing, printing and reproduction

654,171

0.2

571,106

0.2

Other industries

3,094,042

0.8

3,052,608

0.8

Commerce

47,137,538

11.5

41,160,294

11.3

Merchandise in specialty stores

8,021,649

2.0

7,813,865

2.1

Non-specialized retailer

7,762,268

1.8

5,618,809

1.5

Food products, beverages and tobacco

5,660,025

1.4

4,945,327

1.4

Waste and scrap

3,845,523

1.0

3,550,689

1.0

Clothing and footwear

2,804,592

0.7

3,394,404

0.9

Motor vehicle repairs, parts and accessories

2,757,723

0.7

2,897,411

0.8

Automobile

2,682,132

0.7

2,940,713

0.8

Grooming and household articles

2,653,427

0.6

2,022,979

0.6

Agricultural products

2,589,984

0.6

2,243,929

0.6

Fuel

1,776,093

0.4

1,848,132

0.5

 

Bradesco     135     


 
 

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

 

Notes to the Consolidated Financial Statements

 

 

On September 30 - R$ thousand

2016

%

2015

%

Wholesale of goods in general

1,232,413

0.3

1,089,089

0.3

Trading intermediary

756,089

0.2

943,431

0.3

Other commerce

4,595,620

1.1

1,851,516

0.5

Financial intermediaries

2,371,838

0.6

3,761,470

1.0

Services

95,793,258

24.1

95,159,800

26.0

Civil construction

24,200,754

6.1

23,575,002

6.4

Transportation and storage

16,872,318

4.2

16,751,125

4.6

Real estate activities, rentals and corporate services

15,877,314

4.0

12,358,296

3.4

Holding companies, legal, accounting and business advisory services

8,844,006

2.2

7,370,057

2.0

Clubs, leisure, cultural and sport activities

5,169,913

1.3

5,563,380

1.5

Production and distribution of electric power, gas and water

5,068,566

1.3

4,926,302

1.4

Social services, education, health, defense and social security

3,607,973

0.9

3,067,661

0.8

Hotels and catering

3,123,675

0.8

2,873,700

0.8

Telecommunications

321,417

0.1

437,728

0.1

Other services

12,707,322

3.2

18,236,549

5.0

Agriculture, cattle raising, fishing, forestry and timber industry

4,344,252

1.1

3,449,365

0.9

Individuals

169,014,452

42.4

143,526,217

39.3

Total

398,849,481

100.0

365,640,463

100.0

 

 

136             Economic and Financial Analysis Report – September 2016


 
 

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

 

Notes to the Consolidated Financial Statements

 

f) Breakdown of loans and allowance for loan losses

Level of risk

On September 30 - R$ thousand

Portfolio balance

Non-performing loans

Performing loans

Total

% (1)

%

2016 YTD (2)

%

2015 YTD (2)

Installments past due

Installments not yet due

Total - non-performing loans

AA

-

-

-

121,865,827

121,865,827

30.5

30.5

22.7

A

-

-

-

137,840,390

137,840,390

34.5

65.0

61.5

B

491,120

1,976,634

2,467,754

46,237,188

48,704,942

12.2

77.2

79.0

C

1,561,183

3,574,208

5,135,391

36,973,967

42,109,358

10.6

87.8

90.9

Subtotal

2,052,303

5,550,842

7,603,145

342,917,372

350,520,517

87.8

 

 

D

1,295,712

3,166,643

4,462,355

7,749,512

12,211,867

3.1

90.9

93.6

E

1,251,635

1,716,113

2,967,748

3,164,150

6,131,898

1.5

92.4

94.6

F

1,086,494

1,458,305

2,544,799

970,628

3,515,427

0.9

93.3

95.5

G

1,282,851

1,219,938

2,502,789

561,131

3,063,920

0.8

94.1

96.1

H

10,083,287

6,562,414

16,645,701

6,760,151

23,405,852

5.9

100.0

100.0

Subtotal

14,999,979

14,123,413

29,123,392

19,205,572

48,328,964

12.2

 

 

Total in 2016

17,052,282

19,674,255

36,726,537

362,122,944

398,849,481

100.0

 

 

%

4.3

4.9

9.2

90.8

100.0

 

 

 

Total in 2015

11,202,507

15,098,528

26,301,035

339,339,428

365,640,463

 

 

 

%

3.1

4.1

7.2

92.8

100.0

 

 

 

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

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

 

Bradesco     137     


 
 

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

 

Notes to the Consolidated Financial Statements

 

Level of risk

On September 30 - R$ thousand

Provision

% Minimum

provisioning

required

Minimum required

 

Excess

(2)

Existing

%

2016 YTD (1)

%

2015 YTD (1)

Specific

Generic

Total

Installments past due

Installments not yet due

Total specific

AA

-

-

-

-

-

-

-

-

-

-

A

0.5

-

-

-

697,111

697,111

175,640

872,751

0.6

0.6

B

1.0

6,122

16,608

22,730

462,329

485,059

125,698

610,757

1.3

1.2

C

3.0

135,649

18,413

154,062

1,117,127

1,271,189

2,400,006

3,671,195

8.7

9.2

Subtotal

 

141,771

35,021

176,792

2,276,567

2,453,359

2,701,344

5,154,703

1.5

1.7

D

10.0

130,003

316,233

446,236

774,951

1,221,187

1,967,975

3,189,162

26.1

26.0

E

30.0

376,709

513,615

890,324

949,245

1,839,569

1,222,957

3,062,526

49.9

49.5

F

50.0

544,809

727,590

1,272,399

493,223

1,765,622

686,729

2,452,351

69.8

68.4

G

70.0

899,307

852,645

1,751,952

397,251

2,149,203

912,247

3,061,450

99.9

99.3

H

100.0

10,083,287

6,562,414

16,645,701

6,760,151

23,405,852

-

23,405,852

100.0

100.0

Subtotal

 

12,034,115

8,972,497

21,006,612

9,374,821

30,381,433

4,789,908

35,171,341

72.8

80.5

Total in 2016

 

12,175,886

9,007,518

21,183,404

11,651,388

32,834,792

7,491,252

40,326,044

10.1

 

%

 

30.2

22.3

52.5

28.9

81.4

18.6

100.0

 

 

Total in 2015

 

7,115,407

6,428,765

13,544,172

8,637,698

22,181,870

6,408,451

28,590,321

 

7.8

%

 

24.9

22.5

47.4

30.2

77.6

22.4

100.0

 

 

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

(2)  On September 30, 2016, it includes a provision for guarantees provided, comprising sureties, letters of credit and standby letter of credit, which is presented here within the balance for excess provision, and totals R$2,268,685 thousand (R$717,537 thousand in 2015) (Note 20b).

 

138             Economic and Financial Analysis Report – September 2016


 
 

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

 

Notes to the Consolidated Financial Statements

 

g) Changes in allowance for loan losses

 

 

Accrued on September 30 - R$ thousand

2016

2015

Opening balance

29,416,600

23,068,867

- Specific provision (1)

14,400,825

11,931,414

- Generic provision (2)

8,607,047

7,131,452

- Excess provision (3) (4)

6,408,728

4,006,001

Additions (Note 10h-1)

19,143,053

16,136,340

Net write-offs/other

(15,506,922)

(10,614,886)

Balance originating from an acquired institution (5)

7,273,313

-

Closing balance

40,326,044

28,590,321

- Specific provision (1)

21,183,404

13,544,172

- Generic provision (2)

11,651,388

8,637,698

- Excess provision (3) (4)

7,491,252

6,408,451

 

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

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

(3)  The additional provision is recorded based on Management’s experience and the expectation in relation to the loan portfolio, to determine the total provision deemed sufficient to cover specific and general credit risk, when considered together with the provision calculated based on levels of risk and the corresponding minimum percentage in the provision established by Resolution No. 2,682/99. The excess provision per customer was classified according to the level of risk in Note 10f;

(4)  On September 30, 2016, it includes the provision for guarantees provided, comprising sureties, letters of credit and standby letter of credit, which is presented here within the balance for excess provision, and totals R$2,268,685 thousand (R$717,537 thousand in 2015) (Note 20b): and

(5)  Represented by HSBC Brasil (Note 35f).

 

h) Allowance for Loan Losses expense net of amounts recovered

 

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

 

 

Accrued on September 30 - R$ thousand

 

2016

2015

Amount recorded (1)

19,143,053

16,136,340

Amount recovered (2)

(3,769,131)

(2,997,881)

Allowance for Loan Losses expense net of amounts recovered

15,373,922

13,138,459

 

(1)  In the accrued of  September 30, 2016, includes amount recorded of the provision of guarantees offered, comprising sureties, guarantees, letters of credit and standby letter of credit, which are presented in the “excess” provision, totaling R$1,175,348 thousand (R$295,942 thousand in 2015); and

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

 

i) Changes in the renegotiated portfolio

 

Accrued on September 30 - R$ thousand

2016

2015

Opening balance

12,728,723

10,775,621

Amount renegotiated

12,264,845

9,740,402

Amount received

(5,450,169)

(5,303,918)

Write-offs

(3,764,538)

(3,122,594)

Closing balance

15,778,861

12,089,511

Allowance for loan losses

10,278,115

7,759,456

Percentage on renegotiated portfolio

65.1%

64.2%

 

 

Bradesco     139     


 
 

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

 

Notes to the Consolidated Financial Statements

 

j) Income from loans and leasing

 

Accrued on September 30 - R$ thousand

 

2016

2015

Discounted trade receivables and loans

37,455,337

33,908,088

Financing

12,338,399

11,474,862

Agricultural and agribusiness loans

1,388,721

1,123,543

Subtotal

51,182,457

46,506,493

Recovery of credits charged-off as losses

3,769,131

2,997,881

Subtotal

54,951,588

49,504,374

Leasing, net of expenses

275,414

399,397

Total

55,227,002

49,903,771

 

11)    OTHER RECEIVABLES

 

a)      Foreign exchange portfolio

 

Balances

 

 

On September 30 - R$ thousand

2016

2015

Assets – other receivables

 

 

Exchange purchases pending settlement

15,654,047

16,404,870

Term foreign exchange transactions and documents in foreign currencies

24,807

-

Exchange sale receivables

8,189,562

6,566,414

(-) Advances in domestic currency received

(285,166)

(710,767)

Income receivable on advances granted

172,465

104,693

Total

23,755,715

22,365,210

Liabilities – other liabilities

 

 

Exchange sales pending settlement

7,741,507

6,524,192

Exchange purchase payables

16,433,225

14,044,835

(-) Advances on foreign exchange contracts

(10,079,213)

(8,273,205)

Other

11,644

6,272

Total

14,107,163

12,302,094

Net foreign exchange portfolio

9,648,552

10,063,116

Off-balance-sheet accounts:

 

 

-  Loans available for import

358,636

345,790

-  Confirmed exports loans

127,120

70,490

 

140             Economic and Financial Analysis Report – September 2016


 
 

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

 

Notes to the Consolidated Financial Statements

 

Foreign exchange results

 

Adjusted foreign exchange results for presentation purposes

 

 

Accrued on September 30 - R$ thousand

2016

2015

Foreign exchange income

(2,793,407)

5,280,816

Adjustments:

 

 

- Income on foreign currency financing (1)

93,326

345,040

- Income on export financing (1)

1,745,095

1,355,936

- Income on foreign investments (2)

3,724

60,409

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

(1,834)

(2,479,878)

- Funding expenses (4)

(1,246,987)

(788,449)

- Other (5)

4,162,805

(2,928,324)

Total adjustments

4,756,129

(4,435,266)

Adjusted foreign exchange income

1,962,722

845,550

 

(1)   Recognized in “Income from loans”;

(2)   Recognized in “Income from operations with securities”;

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

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

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

 

b)   Sundry

 

  

On September 30 - R$ thousand

2016

2015

Deferred tax assets (Note 34c)

50,170,517

51,943,774

Credit card operations

23,974,916

18,953,047

Debtors for escrow deposits

16,039,251

11,984,695

Trade and credit receivables (1)

10,073,455

3,403,322

Prepaid taxes

7,912,891

6,035,111

Other debtors

3,250,804

3,146,356

Payments to be reimbursed

1,206,082

669,627

Receivables from sale of assets

98,162

103,496

Other

665,219

427,187

Total

113,391,297

96,666,615

(1)   Primarily includes receivables from the acquisition of loans and advances on receivables.

 

 

 

Bradesco     141     


 
 

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

 

Notes to the Consolidated Financial Statements

 

12)    OTHER ASSETS

 

a)     Foreclosed assets/other

 

 

On September 30 - R$ thousand

Cost

Provision

for losses

Cost net of provision

2016

2015

Real estate

1,454,990

(233,177)

1,221,813

907,820

Vehicles and similar

682,479

(364,476)

318,003

257,059

Goods subject to special conditions

552,559

(552,559)

-

-

Inventories/warehouse

42,870

-

42,870

62,313

Machinery and equipment

28,491

(18,714)

9,777

6,215

Other

26,315

(19,027)

7,288

5,949

Total in 2016

2,787,704

(1,187,953)

1,599,751

 

Total in 2015

2,015,295

(775,939)

 

1,239,356

 

b)    Prepaid expenses

 

 

On September 30 - R$ thousand

2016

2015

Deferred insurance acquisition costs (1)

2,048,874

2,024,147

Commission on the placement of loans and financing (2)

509,633

881,241

Advertising and marketing expenses (3)

53,343

63,815

Other (4)

1,291,477

459,223

Total

3,903,327

3,428,426

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

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

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

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

 

13)    INVESTMENTS

 

a)      Composition of investments in the consolidated financial statements

 

Associates and Jointly Controlled Companies

On September 30 - R$ thousand

2016

2015

- Cielo S.A.

3,762,320

3,012,847

- Elo Participações S.A. (1)

935,665

775,309

- IRB-Brasil Resseguros S.A.

626,990

610,920

- Fleury S.A.

523,113

177,809

- Fidelity Processadora e Serviços S.A. (2)

-

304,550

- Aquarius Participações S.A. (2)

309,480

-

- Haitong Banco de Investimento do Brasil S.A.

130,967

131,797

- Integritas Participações S.A. (3)

-

497,339

- Others

379,236

313,778

Total investment in Associates and Jointly Controlled Companies – in Brazil and Overseas

6,667,771

5,824,349

- Tax incentives

234,717

234,717

- Other investments

169,872

155,246

Provision for:

 

 

- Tax incentives

(207,933)

(207,733)

- Other investments

(46,895)

(42,931)

Total investments

6,817,532

5,963,648

 

(1)    A jointly-owned, parent company of Cia. Brasileira de Soluções e Serviços - Alelo, which acquired, through its subsidiaries, 100% of Banco CBSS S.A., whereby the only portion corresponding to the divestiture of third party shares is recognized as the income for the period;

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

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

 

142             Economic and Financial Analysis Report – September 2016


 
 

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

 

Notes to the Consolidated Financial Statements

 

b)      The income/expense from the equity method accounting of investments was recorded in the income statement, under “Equity in the Earnings (Losses) of Unconsolidated and Jointly Controlled Companies”, and correspond in the accrued of September 30, 2016 to R$1,262,054 thousand (R$1,005,783 thousand in 2015).

 

Companies

Accrued on September 30 - R$ thousand

Capital Stock

Shareholders’ equity adjusted

Number of shares/ quotas held (in thousands)

Equity interest consolidated on capital stock

Adjusted income

Equity accounting adjustments (1)

ON

PN

2016

2015

- Elo Participações S.A. (2)

800,227

1,870,956

372

-

50.01%

329,392

164,729

187,105

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

1,453,080

3,056,997

63,727

-

20.51%

461,745

94,704

53,097

- Aquarius Participações S.A. (4)

647,671

631,592

254,110

-

49.00%

93,618

45,873

-

- Haitong Banco de Investimento do Brasil S.A.

420,000

654,835

12,734

12,734

20.00%

14,590

2,918

(6,146)

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

-

-

-

-

-

-

-

46,015

- Integritas Participações S.A. (5)

-

-

-

-

-

-

-

4,778

- Others (6)

-

-

-

-

-

-

953,830

720,934

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

 

 

 

 

 

 

1,262,054

1,005,783

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

(2)    Investment in jointly controlled companies;

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

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

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

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

 

 

Bradesco     143    


 
 

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

 

Notes to the Consolidated Financial Statements

 

14)    PREMISES AND EQUIPMENT

 

 

On September 30 - R$ thousand

Annual rate

Cost

Depreciation

Cost net of depreciation

2016

2015

Property and equipment:

 

 

 

 

 

- Buildings

4%

1,864,627

(654,010)

1,210,617

571,378

- Land

-

863,550

-

863,550

448,018

Facilities, furniture and premises and equipment

10%

5,137,784

(2,660,691)

2,477,093

1,923,111

Security and communication systems

10%

390,695

(257,166)

133,529

82,423

Data processing systems

20 to 40%

5,958,541

(4,127,899)

1,830,642

1,233,244

Transportation systems

20%

104,832

(42,643)

62,189

43,885

Fixed Assets in course

-

118,438

-

118,438

417,800

Total in 2016

 

14,438,467

(7,742,409)

6,696,058

-

Total in 2015

 

11,524,191

(6,804,332)

 

4,719,859

 

The fixed assets to shareholders’ equity ratio is 44.4% when considering only the companies and payment institutions within the economic group (the “Prudential Conglomerate”), where the maximum limit is 50.0%.

 

15)    INTANGIBLE ASSETS

 

a)   Goodwill

The goodwill recorded from investment acquisitions totaled R$11,795,842 thousand, net of accumulated amortization, as applicable, of which: (i) R$1,574,161 thousand recorded in ‘Permanent Assets – Investments’ represents the acquisition of shares of affiliates and of jointly controlled companies (Cielo/Fleury), which will be amortized as realized; and (ii) R$10,221,681 thousand represented by the acquisition of shares of subsidiaries/shared control, represented by the future profitability/client portfolio, which is amortized in up to twenty years, net of accrued amortizations, if applicable, recorded in Fixed Assets – Intangible Assets.

 

In the accrued of September 30, 2016, goodwill was amortized totaling R$523,805 thousand (R$97,577 thousand in 2015) (Note 29).

 

b)   Intangible assets

Acquired intangible assets consist of:

 

 

On September 30 - R$ thousand

Rate of Amortization (1)

Cost

Amortization

Cost net of amortization

2016

2015

Acquisition of financial services rights

Contract

5,978,492

(3,571,576)

2,406,916

1,572,785

Software (2)

20%

10,625,386

(6,496,000)

4,129,386

3,783,158

Goodwill (3)

Up to 20%

11,502,631

(1,280,950)

10,221,681

1,120,148

Other

Contract

718,724

(669,192)

49,532

277,782

Total in 2016

 

28,825,233

(12,017,718)

16,807,515

 

Total in 2015

 

16,086,718

(9,332,845)

 

6,753,873

 

(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; and

(3)   Mainly composed of goodwill on the acquisition of equity interest in Bradescard - R$663,514 thousand, Odontoprev - R$137,791 thousand, Bradescard Mexico - R$18,521 thousand, Europ Assistance - R$7,395 thousand and Bradesco BBI S.A. - R$133,125 thousand; and HSBC Brasil - R$9,222,757 thousand.

 

 

 

144             Economic and Financial Analysis Report – September 2016


 
 

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

 

Notes to the Consolidated Financial Statements

 

c)   Changes in intangible assets by type

 

On September 30 - R$ thousand

 

Initial

balance

Balance originating from an acquired institution (1)

Additions / (reductions)

Amortization for the period

Final

balance

Acquisition of financial services rights

2,260,033

264,349

578,544

(696,010)

2,406,916

Software

3,639,824

288,826

955,594

(754,858)

4,129,386

Goodwill – Future profitability

1,095,877

5,420,229

440

(351,191)

6,165,355

Goodwill – Based on intangible assets and other reasons

-

3,374,460

-

(184,865)

3,189,595

Goodwill – Difference in market value of assets

-

854,480

-

12,251

866,731

Other

76,788

4,840

92,831

(124,927)

49,532

Total in 2016

7,072,522

10,207,184

1,627,409

(2,099,600)

16,807,515

Total in 2015

7,272,161

-

1,093,289

(1,611,577)

6,753,873

 

(1) HSBC Brasil (Note 35f).

 

Bradesco     145    


 
 

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

 

Notes to the Consolidated Financial Statements

 

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

 

a)   Deposits

 

 

On September 30 - R$ thousand

 

1 to 30 days

31 to 180 days

181 to 360 days

More than 360 days

2016

2015

● Demand deposits (1)

32,678,904

-

-

-

32,678,904

24,312,849

● Savings deposits (1)

93,289,392

-

-

-

93,289,392

89,616,088

● Interbank deposits

220,992

451,621

19,991

63,249

755,853

1,016,972

● Time deposits (2)

9,253,297

19,543,090

13,261,919

71,172,485

113,230,791

88,761,921

Total in 2016

135,442,585

19,994,711

13,281,910

71,235,734

239,954,940

 

%

56.5

8.3

5.5

29.7

100.0

 

Total in 2015

133,140,510

17,754,825

11,144,509

41,667,986

 

203,707,830

%

65.3

8.7

5.5

20.5

 

100.0

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

(2)     Considers the actual maturities of investments.

 

b)   Securities sold under agreements to repurchase

 

 

On September 30 - R$ thousand

 

1 to 30 days

31 to 180 days

181 to 360 days

More than 360 days

2016

2015

Own portfolio

31,756,708

35,192,982

9,065,465

37,957,544

113,972,699

99,341,199

● Government securities

22,829,910

183,945

30,765

5,567

23,050,187

26,940,160

● Debentures of own issuance

2,414,298

34,170,176

9,034,700

36,733,246

82,352,420

65,824,395

● Foreign

6,512,500

838,861

-

1,218,731

8,570,092

6,576,644

Third-party portfolio (1)

118,339,819

-

-

-

118,339,819

110,225,186

Unrestricted portfolio (1)

8,498,673

853,852

-

-

9,352,525

604,262

Total in 2016

158,595,200

36,046,834

9,065,465

37,957,544

241,665,043

 

%

65.6

14.9

3.8

15.7

100.0

 

Total in 2015

143,780,684

38,434,829

10,907,341

17,047,793

 

210,170,647

%

68.4

18.3

5.2

8.1

 

100.0

 

(1)     Represented by government securities.

 

 

146             Economic and Financial Analysis Report – September 2016


 
 

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

 

Notes to the Consolidated Financial Statements

 

c)   Funds from issuance of securities

 

 

On September 30 - R$ thousand

1 to 30

days

31 to 180

days

181 to 360 days

More than 360 days

2016

2015

Securities – Brazil:

 

 

 

 

 

 

- Financial bills

4,559,972

24,183,416

33,119,593

49,021,697

110,884,678

74,627,046

- Letters of credit for real estate

1,428,970

5,056,412

13,730,867

7,990,579

28,206,828

18,988,409

- Letters of credit for agribusiness

1,282,585

2,940,116

2,383,524

1,564,932

8,171,157

7,139,093

- Mortgage bonds

-

-

-

-

-

53,331

Subtotal

7,271,527

32,179,944

49,233,984

58,577,208

147,262,663

100,807,879

Securities – Overseas:

 

 

 

 

 

 

- Securitization of future flow of money orders received from overseas

10,459

484,734

377,950

2,414,461

3,287,604

2,835,188

- MTN Program Issues (1)

29,600

2,561,809

33,925

179,501

2,804,835

6,863,957

- Obligations through securities abroad

-

115,257

-

9,561

124,818

-

- Issuance costs

-

-

-

(30,390)

(30,390)

(15,017)

- Certificate of Deposit

-

115,257

-

9,561

124,818

-

Subtotal

40,059

3,161,800

411,875

2,573,133

6,186,867

9,684,128

Structured operations certificates

36,304

226,899

223,515

39,672

526,390

494,283

Total in 2016

7,347,890

35,568,643

49,869,374

61,190,013

153,975,920

 

%

4.8

23.1

32.4

39.7

100.0

 

Total in 2015

2,567,214

21,359,905

24,495,138

62,564,033

 

110,986,290

%

2.3

19.2

22.1

56.4

 

100.0

 

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

Bradesco     147    


 
 

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

 

Notes to the Consolidated Financial Statements

 

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

 

Accrued on September 30 - R$ thousand

 

2016

2015

Savings deposits

4,986,138

4,786,609

Time deposits

6,181,838

7,082,560

Securities sold under agreements to repurchase

19,912,050

17,831,996

Funds from of securities issued

16,582,655

9,408,190

Other funding expenses

351,301

368,025

Subtotal

48,013,982

39,477,380

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

16,242,904

10,975,830

Total

64,256,886

50,453,210

 

17)    BORROWING AND ON-LENDING

 

a)  Borrowing

 

On September 30 - R$ thousand

1 to 30

days

31 to 180 days

181 to 360 days

More than 360 days

2016

2015

In Brazil

7,126

-

-

26,760

33,886

18,175

– Official Institutions

-

-

-

4,181

4,181

-

– Other Institutions

7,126

-

-

22,579

29,705

18,175

Overseas

2,730,044

13,717,771

6,838,896

2,498,567

25,785,278

32,164,875

Total in 2016

2,737,170

13,717,771

6,838,896

2,525,327

25,819,164

 

%

10.6

53.1

26.5

9.8

100.0

 

Total in 2015

3,411,722

13,237,113

8,098,348

7,435,867

 

32,183,050

%

10.6

41.1

25.2

23.1

 

100.0

b)  On-lending

 

On September 30 - R$ thousand

1 to 30

days

31 to 180 days

181 to 360 days

More than 360 days

2016

2015

In Brazil

1,054,448

4,546,064

5,788,751

25,596,413

36,985,676

37,468,137

- FINAME

781,108

3,143,188

3,733,840

15,230,136

22,888,272

26,510,035

- BNDES

273,045

1,402,876

1,828,400

10,366,277

13,870,598

10,799,504

- National Treasury

-

-

225,206

-

225,206

145,419

- Other institutions

295

-

1,305

-

1,600

13,179

Overseas

-

-

-

-

-

2,419

Total in 2016

1,054,448

4,546,064

5,788,751

25,596,413

36,985,676

 

%

2.9

12.3

15.7

69.1

100.0

 

Total in 2015

1,152,180

5,676,905

5,650,518

24,990,953

 

37,470,556

%

3.1

15.2

15.1

66.6

 

100.0

 

148             Economic and Financial Analysis Report – September 2016


 
 

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

 

Notes to the Consolidated Financial Statements

 

c)     Borrowing and on-lending expenses

 

Accrued on September 30 - R$ thousand

2016

2015

Borrowing:

 

 

- In Brazil

507,238

243,923

- Overseas

(11,457,132)

25,809,627

- Exchange variation from assets and liabilities overseas

5,854,903

(13,622,270)

Subtotal borrowing

(5,094,991)

12,431,280

On-lending in Brazil:

 

 

- BNDES

725,314

553,942

- FINAME

480,433

683,995

- National Treasury

9,328

3,739

- Other institutions

77

1,121

On-lending overseas:

 

 

- Other expenses with foreign on-lending

4,486

141

- Payables to foreign bankers (Note 11a)

1,834

2,479,878

Subtotal on-lending

1,221,472

3,722,816

Total

(3,873,519)

16,154,096

 

 

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), Bradesco has made a claim to offset PIS against Gross Operating Income, paid under Decree-Laws No. 2,445/88 and No. 2,449/88, regarding the payment that exceeded the amount due under Supplementary Law No. 07/70 (PIS Repique); and b) other taxes, the legality and/or constitutionality of which is being challenged, where the decision may lead to reimbursement of amounts paid.

 

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

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

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

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

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

               I -   Labor claims

These are claims brought by former employees and outsourced employees seeking indemnifications, most significantly for unpaid “overtime”, pursuant to Article 224 of the Consolidation of Labor Laws (CLT). In proceedings in which a judicial deposit is used to guarantee the execution of the judgment, the labor provision is made considering the estimated loss of these deposits. For proceedings with similar characteristics and for which there has been no official court decision, the provision is recorded based on the average calculated value of payments made for labor complaints settled in the past 12 months; and for proceedings originating from acquired banks, with unique characteristics, the calculation and assessment of the required balance is conducted periodically, based on the updated recent loss history.

 

Bradesco     149    


 
 

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

 

Notes to the Consolidated Financial Statements

 

 

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

 

              II -   Civil claims

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

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

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

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

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

 

             III -   Legal obligations – provision for tax risks

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

 

The main cases are:

-          PIS and COFINS – R$2,271,887 thousand (R$2,065,189 thousand in 2015): a request for authorization to calculate and pay PIS and COFINS based on effective billing, as set forth in Article 2 of Supplementary Law No. 70/91, removing from the calculation base the unconstitutional inclusion of other revenues other than those billed;

-          INSS Autonomous Brokers – R$867,066 thousand (R$1,723,904 thousand in 2015): The Bradesco Organization is questioning the charging of social security contribution on remunerations paid to third-party service providers, established by Supplementary Law No. 84/96 and subsequent regulations/amendments, at 20.0% with an additional 2.5%, on the grounds that services are not provided to insurance companies but to policyholders, thus being outside the scope of such a contribution as provided for in item I, Article 22 of Law No. 8,212/91, as new wording in Law No. 9,876/99;

-          IRPJ/CSLL on losses of credits – R$1,797,873 thousand (R$2,156,067 thousand in 2015): we are requesting to deduct from income tax and social contributions payable (IRPJ and CSLL, respectively) amounts of actual and definite loan losses related to unconditional discounts granted during collections, regardless of compliance with the terms and conditions provided for in Articles 9 to 14 of Law No. 9,430/96 that only apply to temporary losses;

150             Economic and Financial Analysis Report – September 2016


 
 

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

 

Notes to the Consolidated Financial Statements

 

-          PIS – EC 17/97 – R$240,152 thousand (R$231,455 thousand in 2015): The Bradesco Organization, for the period from July 1997 to February 1998, is requesting to calculate and pay PIS contributions as established by LC 07/70 (PIS Repique) and not as established by EC 17/97 (PIS on Gross Operating Income);

-          PIS – R$336,423 thousand (R$322,505 thousand in 2015): The Bradesco Organization is requesting authorization to offset overpaid amounts in 1994 and 1995 as PIS contribution, already compensated, provisioned upon granting of the preliminary injunction, corresponding to the surplus paid over that calculated on the tax base established in the Constitution, i.e., gross operating income, as defined in the income tax legislation set out in Article 44 of Law No. 4,506/64, which excludes interest income; and

-          Pension Contributions – R$1,148,300 thousand (R$1,059,482 thousand in 2015): official notifications related to the pension contributions on financial contributions in private pension plans, considered by the authorities to be compensatory sums subject to the incidence of pension contributions and to an isolated fine for not withholding IRRF on the financial contributions.

In general, the provisions relating to lawsuits are classified as non-current, due to the unpredictability of the duration of the proceedings in the Brazilian justice system. For this reason, the estimate has not been disclosed with relation to the specific year in which these lawsuits will be closed.

 

            IV -   Provisions by nature

 

On September 30 - R$ thousand

2016

2015

Labor claims

4,948,293

2,985,142

Civil claims

4,826,060

4,127,854

Subtotal (1)

9,774,353

7,112,996

Provision for tax risks (2)

8,718,162

8,162,756

Total

18,492,515

15,275,752

(1)    Note 20b; and

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

 

              V -   Changes in provisions

 

R$ thousand

2016

Labor

Civil

Tax (1) (2)

Balance on December 31, 2015

3,048,442

4,202,950

8,112,925

Adjustment for inflation

327,567

302,918

542,158

Provisions, net of (reversals and write-offs)

654,516

845,873

(544,829)

Balance originating from an acquired institution (3)

1,684,370

544,997

703,967

Payments

(766,602)

(1,070,678)

(96,059)

Balance on September 30, 2016

4,948,293

4,826,060

8,718,162

 

(1)    Mainly include legal liabilities;

(2)    In the third quarter of 2016, there was a reversal of a provision relating to the process of INSS of the self-employed of the Bradesco Saúde subsidiary, in the amount of R$1,081,528 thousand; and

(3)    HSCB Brasil (Note 35f).

 

Bradesco     151    


 
 

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

 

Notes to the Consolidated Financial Statements

 

c)   Contingent liabilities classified as possible losses

The Organization maintains a system to monitor all administrative and judicial proceedings in which the institution is plaintiff or defendant and, based on the opinion of legal counsel, classifies the lawsuits according to the expectation of loss. Case law trends are periodically analyzed and, if necessary, the related risk is reclassified. In this respect, contingent lawsuits deemed to have a possible risk of loss are not recorded as a liability in the financial statements. The main proceedings in this category are the following: a) leasing companies’ Tax on Services of any Nature (ISSQN), total lawsuits correspond to R$2,224,386 thousand (R$1,871,554 thousand in 2015) which relates to the municipal tax demands from municipalities other than those in which the company is located and where, under law, tax is collected; b) 2006 to 2010 income tax and social contribution, relating to goodwill amortization being disallowed on the acquisition of investments, for the amount of R$5,481,428 thousand (R$4,754,555 thousand in 2015); c) Notifications and disallowances of compensations of PIS and Cofins related to the unconstitutional extension of the basis of calculation intended for other income other than the billing (Law No 9,718/98), from acquired companies, amounting to R$1,174,746 thousand; d) IRPJ and CSLL deficiency notice relating to the disallowance of loan loss deductions, for the amount of R$1,102,111 thousand (R$1,175,066 thousand in 2015); e) 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$970,714 thousand (R$888,714 thousand in 2015); and f) IRPJ and CSLL deficiency note, amounting to R$450,554 thousand (R$411,392 thousand in 2015) relating to profit of subsidiaries based overseas, for the calendar years of 2008 and 2009.

 

19)    SUBORDINATED DEBT

 

 

On September 30 - R$ thousand

Original term

in years

Amount of

the operation

2016

2015

In Brazil:

 

 

 

 

Subordinated CDB:

 

 

 

 

2015 (1)

6

-

-

15,637

2016 (2)

6

-

-

1,079

2019

10

20,000

54,809

46,711

2016 (3)

10

500,000

1,451,942

-

Financial bills:

 

 

 

 

2016 (2)

6

80,879

174,126

186,654

2017

6

8,630,999

10,772,362

10,169,563

2018

6

8,262,799

9,839,884

9,399,725

2019

6

21,858

32,685

28,810

2017

7

40,100

93,253

80,905

2018

7

141,050

286,854

243,310

2019

7

3,172,835

3,523,648

3,450,943

2020

7

1,700

2,569

2,263

2022 (4)

7

4,305,011

4,896,709

-

2023 (5)

7

1,359,452

1,470,325

-

2018

8

50,000

109,389

92,175

2019

8

12,735

24,516

21,430

2020

8

28,556

48,206

41,943

2021

8

1,236

1,866

1,649

2023 (4)

8

1,706,846

1,944,376

-

2024 (5)

8

104,334

106,752

-

2021

9

7,000

11,402

9,846

2024 (4)

9

4,924

5,601

-

2025 (5)

9

219,956

224,430

-

2021

10

19,200

36,404

31,414

2022

10

54,143

89,326

78,230

152             Economic and Financial Analysis Report – September 2016


 
 

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

 

Notes to the Consolidated Financial Statements

 

 

 

On September 30 - R$ thousand

Original term

in years

Amount of

the operation

2016

2015

2023

10

688,064

993,824

887,542

2025 (4)

10

284,137

331,521

-

2026 (5)

10

360,096

379,749

-

2026 (4)

11

3,400

3,876

-

2027 (5)

11

15,648

15,868

-

Perpetual (4)

-

5,000,000

5,679,049

-

CDB pegged to loans:

 

  

  

 

2016 (2)

1

-

-

1,683

Subtotal in Brazil

 

  

42,605,321

24,791,512

Overseas:

 

 

 

 

2019

10

1,333,575

2,435,563

2,980,233

2021

11

2,766,650

5,243,150

6,415,287

2022

10

1,886,720

3,578,649

4,377,669

Issuance costs on funding

 

 

(19,140)

(29,629)

Subtotal overseas

   

11,238,222

13,743,560

Total (6)

   

53,843,543

38,535,072

(1)  Subordinated debt transactions that matured in 2015;

(2)  Subordinated debt transactions that matured in 2016;

(3)  Subordinated debt transactions from an acquired institution (HSBC Brasil);

(4)  New issues of financial letters in October, November and December 2015, referring to subordinate debts were recorded under the heading "Eligible Debt Capital Instruments", which in November of 2016 were authorized by Bacen to compose the tier I capital;

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

(6)  It includes the amount of R$15,058,256 thousand, referring to subordinate debts recorded in “Eligible Debt Capital Instruments”.

 

20)    OTHER LIABILITIES

 

a)   Tax and social security

 

  

On September 30 - R$ thousand

2016

2015

Provision for tax risk (Note 18b IV)

8,718,162

8,162,756

Provision for deferred income tax (Note 34f)

3,924,081

3,198,318

Taxes and contributions on profit payable

2,394,676

2,994,613

Taxes and contributions payable

1,170,997

931,299

Total

16,207,916

15,286,986

 

b)   Sundry

 

 

On September 30 - R$ thousand

2016

2015

Credit card operations

21,890,892

17,360,407

Sundry creditors (1)

6,831,579

6,017,742

Civil and labor provisions (Note 18b IV)

9,774,353

7,112,996

Loan assignment obligations

8,221,498

7,366,427

Provision for payments

7,914,851

6,510,247

Liabilities for acquisition of assets and rights

808,123

738,416

Obligations by quotas of investment funds

443,017

189,738

Other (2)

5,171,996

2,887,519

Total

61,056,309

48,183,492

(1)   Includes provision for contingent liabilities, originating from obligations for transfer of credits, totaling R$200,442 thousand (R$558,010 thousand in 2015) (Note 29); and

(2)   Includes provision for guarantees provided, comprising sureties, letters of credit and standby letter of credit, which is presented here within the balance for excess provision, totaling R$2,268,685 thousand (R$717,537 thousand in 2015) (Notes 10g and 29).

 

Bradesco     153    


 
 

Consolidated 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 provisions by account

 

 

On September 30 - R$ thousand

Insurance (1)

Life and pension plans (2)

Capitalization bonds

Total

2016

2015

2016

2015

2016

2015

2016

2015

Current and long-term liabilities

 

 

 

 

 

 

 

 

Mathematical reserve for unvested benefits

898,000

836,013

174,766,953

134,382,188

-

-

175,664,953

135,218,201

Mathematical reserve for vested benefits

210,678

178,891

8,909,995

7,441,009

-

-

9,120,673

7,619,900

Mathematical reserve for capitalization bonds

-

-

-

-

6,561,502

6,162,057

6,561,502

6,162,057

Reserve for claims incurred but not reported (IBNR)

2,737,449

2,477,908

1,221,699

882,214

-

-

3,959,148

3,360,122

Unearned premium reserve

4,312,119

4,247,886

683,528

320,632

-

-

4,995,647

4,568,518

Complementary reserve for coverage

-

-

1,085,223

1,679,647

-

-

1,085,223

1,679,647

Reserve for unsettled claims

4,764,483

4,216,704

1,733,691

1,330,113

-

-

6,498,174

5,546,817

Reserve for financial surplus

-

-

561,378

484,958

-

-

561,378

484,958

Reserve for draws and redemptions

-

-

-

-

811,783

728,934

811,783

728,934

Other reserves

2,053,897

1,365,979

2,199,031

1,800,684

96,396

93,488

4,349,324

3,260,151

Total reserves

14,976,626

13,323,381

191,161,498

148,321,445

7,469,681

6,984,479

213,607,805

168,629,305

 

                                                                                                                                                                                                                                        

 

154             Economic and Financial Analysis Report – September 2016


 
 

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

 

Notes to the Consolidated Financial Statements

 

b)   Guarantees for technical provisions

 

On September 30 - R$ thousand

Insurance

Life and pension plans

Capitalization bonds

Total

2016

2015

2016

2015

2016

2015

2016

2015

Total technical provisions

14,976,626

13,323,381

191,161,498

148,321,445

7,469,681

6,984,479

213,607,805

168,629,305

(-) Commercialization surcharge – extended warranty

(231,294)

(289,889)

-

-

-

-

(231,294)

(289,889)

(-) Portion corresponding to contracted reinsurance

(979,043)

(919,559)

(42,423)

(13,631)

-

-

(1,021,466)

(933,190)

(-) Deposits retained at IRB and court deposits

(1,772)

(2,318)

(18,404)

-

-

-

(20,176)

(2,318)

(-) Receivables

(1,057,624)

(969,829)

-

-

-

-

(1,057,624)

(969,829)

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

(1,171,100)

(1,070,172)

-

-

-

-

(1,171,100)

(1,070,172)

(-) Reserves from DPVAT agreements

(459,896)

(323,650)

-

-

-

-

(459,896)

(323,650)

To be insured

11,075,897

9,747,964

191,100,671

148,307,814

7,469,681

6,984,479

209,646,249

165,040,257

 

 

 

 

 

 

 

 

 

Investment fund quotas (VGBL and PGBL)

-

-

158,694,731

120,161,866

-

-

158,694,731

120,161,866

Investment fund quotas (excluding VGBL and PGBL)

7,044,739

5,605,602

21,285,641

17,875,350

3,978,967

1,297,337

32,309,347

24,778,289

Government securities

5,765,227

5,250,702

15,487,206

12,078,997

4,366,355

6,033,636

25,618,788

23,363,335

Shares

2,892

1,846

1,723,911

1,164,243

-

66,177

1,726,803

1,232,266

Private securities

111,335

104,079

168,849

171,937

42,620

41,339

322,804

317,355

Total technical provision guarantees

12,924,193

10,962,229

197,360,338

151,452,393

8,387,942

7,438,489

218,672,473

169,853,111

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

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

(3)  Deduction set forth in Article 4 of ANS Normative Resolution No. 392/15.

 

Bradesco     155    


 
 

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

 

Notes to the Consolidated Financial Statements

 

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

 

  

Accrued on September 30 - R$ thousand

2016

2015

Written premiums

25,657,896

22,837,234

Pension plan contributions (including VGBL)

20,404,798

18,740,297

Capitalization bond income

4,346,880

4,138,193

Granted coinsurance premiums

(48,795)

(67,086)

Refunded premiums

(410,814)

(166,888)

Net written premiums

49,949,965

45,481,750

Reinsurance premiums

(235,641)

(238,948)

Insurance, pension plan and capitalization bond retained premiums

49,714,324

45,242,802

 

 

22)    NON-CONTROLLING INTERESTS IN SUBSIDIARIES

 

 

On September 30 - R$ thousand

2016

2015

Banco Bradesco BBI S.A.

16,451

13,983

Other (1)

419,610

373,639

Total

436,061

387,622

 

(1)    Primarily relates to the non-controlling interest in the 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.

 

 

On September 30

2016 (1)

2015

Common shares

2,776,801,011

2,524,364,555

Preferred shares

2,776,800,721

2,524,364,292

Subtotal

5,553,601,732

5,048,728,847

Treasury (common shares)

(4,575,045)

(3,669,932)

Treasury (preferred shares)

(17,141,588)

(15,066,762)

Total outstanding shares

5,531,885,099

5,029,992,153

 

(1)   Includes effect of bonus of shares of 10%.

 

b)   Transactions of share capital involving quantities of shares

 

 

Common

Preferred

Total

Number of outstanding shares as at December 31, 2015

2,520,694,623

2,508,781,030

5,029,475,653

Increase of capital stock with issuing of shares – bonus of 10% (1)

252,436,456

252,436,429

504,872,885

Increase of shares in treasury – bonus of 10%

(415,913)

(1,558,326)

(1,974,239)

Shares acquired and not canceled

(489,200)

-

(489,200)

Number of outstanding shares as at September 30, 2016

2,772,225,966

2,759,659,133

5,531,885,099

 

(1)   Benefited the shareholders registered in the records of Bradesco on April 15, 2016.

 

 

156             Economic and Financial Analysis Report – September 2016


 
 

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

 

Notes to the Consolidated Financial Statements

 

In the Extraordinary General Meeting of March 10, 2016, the approval was proposed by the Board of Directors to increase the capital stock by R$8,000,000 thousand, increasing it from R$43,100,000 thousand to R$51,100,000 thousand, with a bonus in shares, through the capitalization of part of the balance of the account “Profit Reserves - Statutory Reserve”, in compliance with the provisions in Article 169 of Law No. 6,404/76, by issuing 504,872,885 new nominative-book entry shares, with no nominal value, whereby 252,436,456 are common and 252,436,429 are preferred shares, attributed free-of-charge to the shareholders as bonus, to the ratio of 1 new share for every 10 shares of the same type that they own on the base date.

 

c)   Interest on shareholders’ equity/dividends

 

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

 

The Board of Directors’ Meeting held on June 22, 2016, approved the Board of Executive Officers’ proposal to pay to the shareholders intermediary interest on shareholder’s equity for the first semester of 2016, to the value of R$1,002,000 thousand, of which R$0.172525087 are per common share and R$0.189777596 per preferred share, whose payment was made on July 18, 2016.

 

In a meeting of the Board of Directors on September 30, 2016, the proposal of the Board of Executive Officers was approved for payment to shareholders of extraordinary interest on own capital related to 2016, to the value of R$3,317,000 thousand, of which R$0.571123466 was offered per common share and R$0.628235813, per preferred share, whose payment will be made on March 8, 2017.

 

Interest on shareholders’ equity for period of nine months ended on September 30, 2016 is calculated as follows:

 

 

R$ thousand

% (1)

Net income for the period

11,491,832

 

(-) Legal reserve

574,592

 

Adjusted calculation basis

10,917,240

 

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

5,184,231

 

Withholding income tax on interest on shareholders’ equity

(777,635)

 

Interest on own capital (net) accumulated in September 2016

4,406,596

40.36

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

3,841,465

31.50

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

 

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

 

Description

R$ thousand

Per share (gross)

Gross amount paid/ recorded
in provision

Withholding Income Tax (IRRF) (15%)

Net amount paid/recorded in provision

Common shares

Preferred shares

Monthly interest on shareholders’ equity paid

0.159960

0.175956

795,487

119,323

676,164

Supplementary interest paid on own capital

0.501749

0.551924

2,650,943

397,642

2,253,301

Interim dividends paid

0.172629

0.189892

912,000

-

912,000

Total accrued on September 30, 2015

0.834338

0.917772

4,358,430

516,965

3,841,465

 

 

 

 

 

 

Monthly interest on shareholders’ equity paid

0.155248

0.170773

865,231

129,785

735,446

Intermediary interest on own capital paid (2)

0.172525

0.189778

1,002,000

150,300

851,700

Extraordinary provisioned interest on own capital (3)

0.571123

0.628236

3,317,000

497,550

2,819,450

Total accrued on September 30, 2016

0.898896

0.988787

5,184,231

777,635

4,406,596

(2)  Paid on July 18, 2016; and

(3)  To be paid on March 8, 2017.

Bradesco     157     


 
 

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

 

Notes to the Consolidated Financial Statements

 

 

d)   Treasury shares

 

A total of 4,575,045 common shares and 17,141,588 preferred shares, with the share bonus effect of 10%, had been acquired, totaling R$440,514 thousand until September 30, 2016, and remain in treasury. The minimum, average and maximum cost per common share is R$19.34962, R$24.55863 and R$27.14350, and per preferred share is R$19.37456, R$26.98306 and R$33.12855, respectively. The fair value was R$28.35 per common share and R$29.67 per preferred share on September 30, 2016.

 

 

24)    FEE AND COMMISSION INCOME

 

 

Accrued on September 30 - R$ thousand

2016

2015

Credit card income

4,468,472

4,315,374

Checking account

4,456,426

3,566,839

Loans

2,133,084

2,071,551

Collections

1,300,016

1,174,160

Consortium management

915,468

765,363

Asset management

774,789

860,593

Underwriting/ Financial Advisory Services

514,585

404,032

Custody and brokerage services

440,528

405,066

Payments

279,746

285,683

Other

445,571

397,064

Total

15,728,685

14,245,725

25)    PAYROLL AND RELATED BENEFITS

 

 

Accrued on September 30 - R$ thousand

2016

2015

Salaries

6,004,458

4,778,860

Benefits

2,552,617

2,213,630

Social security charges

2,038,273

1,808,891

Employee profit sharing

1,070,246

987,817

Provision for labor claims

611,921

778,413

Training

110,739

94,094

Total

12,388,254

10,661,705

 

 

 

158             Economic and Financial Analysis Report – September 2016


 
 

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

 

Notes to the Consolidated Financial Statements

 

26)    OTHER ADMINISTRATIVE EXPENSES

 

 

Accrued on September 30 - R$ thousand

2016

2015

Outsourced services

3,551,379

3,127,780

Depreciation and amortization

1,739,037

1,545,132

Communication

1,192,160

1,065,842

Data processing

1,169,555

868,624

Advertising and marketing

815,030

591,192

Financial system services

783,018

633,176

Asset maintenance

746,414

683,835

Rental

730,571

651,574

Security and surveillance

534,923

451,429

Transport

523,806

463,207

Water, electricity and gas

285,493

244,320

Supplies

240,471

235,916

Travel

114,126

117,015

Other

744,347

616,346

Total

13,170,330

11,295,388

 

 

27)    TAX EXPENSES

 

 

Accrued on September 30 - R$ thousand

2016

2015

Contribution for Social Security Financing (COFINS)

3,357,755

2,120,744

Social Integration Program (PIS) contribution

554,304

352,117

Tax on Services (ISSQN)

482,169

417,454

Municipal Real Estate Tax (IPTU) expenses

75,603

61,161

Other

306,762

210,828

Total

4,776,593

3,162,304

 

 

28)    OTHER OPERATING INCOME

 

 

Accrued on September 30 - R$ thousand

 

2016

2015

Other interest income

1,805,163

1,695,709

Reversal of other operating provisions (1)

1,719,091

450,955

Revenues from recovery of charges and expenses

199,044

157,105

Gains on sale of goods

2,990

1,615

Other

732,002

698,370

Total

4,458,290

3,003,754

 

(1)   In the accrued of September 30, 2016, it includes (i) the reversal of the provision for tax contingency, in the amount of R$180,804 thousand (Note 18b (v)) and (ii) reversal of provision on the process of INSS of the Self-employed of the Bradesco Saúde subsidiary, in the amount of R$1,081,528 thousand (Note 18b (v)).

 

 

Bradesco     159     


 
 

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

 

Notes to the Consolidated Financial Statements

 

29)    OTHER OPERATING EXPENSES

 

 

Accrued on September 30 - R$ thousand

 

2016

2015

Other finance costs

4,493,840

4,177,488

Sundry losses

1,377,738

1,322,475

Discount granted

1,120,945

1,029,375

Commissions on loans and financing

781,758

1,029,523

Intangible assets amortization

696,010

664,357

Goodwill amortization (Note 15a)

523,805

97,577

Other (1)

3,640,127

2,556,490

Total

12,634,223

10,877,285

 

(1)   In the accrued of September 30, 2016 and 2015, it includes: (i) provision for guarantees provided, encompassing guarantees, sureties, letters of credit and standby letter of credit, which is presented here within the balance for excess provision (Note 10h); (ii) provision for contingent liabilities, originating from obligations for transfer of credits – FCVS (Note 20b); and (iii) provision for tax contingency, in the amount of R$665,031 thousand (R$570,835 thousand in 2015) (Note 18b (v)).

 

 

30)    NON-OPERATING INCOME (LOSS)

 

 

Accrued on September 30 - R$ thousand

2016

2015

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

(128,717)

(246,129)

Recording/reversal of non-operating provisions (2)

(336,889)

(83,816)

Other

77,861

74,620

Total

(387,745)

(255,325)

 

(1)   In the accrued of September 30, 2016, it includes primarily the result in divestiture of the shares of Banco CBSS S.A., in the amount of R$162,665 thousand; and

(2)   In the accrued of September 30, 2016 and 2015, it includes the provision for unused assets (BNDU), in the amount of R$196,087 thousand (reversal - R$43,854 thousand in 2015).

 

 

160             Economic and Financial Analysis Report – September 2016


 
 

Consolidated 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:

 

On September 30 - R$ thousand

 

Controllers (1)

Joint control and associated companies (2)

Key management personnel (3)

Total

 

2016

2015

2016

2015

2016

2015

2016

2015

Assets

 

 

 

 

 

 

 

 

Interbank investments

-

-

459,826

217,800

-

-

459,826

217,800

Receivable from associated companies

-

-

1,185

1,528

-

-

1,185

1,528

Other assets

-

-

4,591

9,838

-

-

4,591

9,838

 

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

 

Demand deposits/Savings accounts

28

22

5,129

2,879

14,918

16,238

20,075

19,139

Time deposits

92,639

113,218

38,262

50,627

69,140

58,021

200,041

221,866

Securities sold under repurchase agreements

1,519,658

837,913

373,239

155,791

15,546

43,214

1,908,443

1,036,918

Securities issued

5,883,692

-

-

-

781,427

600,110

6,665,119

600,110

Derivative financial instruments

18,811

-

-

-

-

-

18,811

-

Interest on own capital and dividends payable

1,231,616

845,209

-

-

-

-

1,231,616

845,209

Other liabilities

-

-

5,899

10,494

-

-

5,899

10,494

 

 

Accrued on September 30 - R$ thousand

 

Controllers (1)

Joint control and associated companies (2)

Key management personnel (3)

Total

 

2016

2015

2016

2015

2016

2015

2016

2015

Revenue from financial intermediation

-

-

41,854

19,973

-

-

41,854

19,973

Financial intermediation expenses

(825,449)

(51,339)

(86,890)

(20,171)

(81,067)

(64,486)

(993,406)

(135,996)

Income from services provided

-

-

250,228

244,325

-

-

250,228

244,325

Expenses in operations with derivatives

(18,811)

-

-

-

-

-

(18,811)

-

Other expenses net of other operating revenues

(1,793)

(1,620)

(171,876)

(183,779)

-

-

(173,669)

(185,399)

 

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

(2)    Companies listed in Note 2; and

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

Bradesco     161     


 
 

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

 

Notes to the Consolidated Financial Statements

 

b)    Compensation for Key Management Personnel

 

Each year, the Annual Shareholders’ Meeting approves:

 

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

 

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

 

For 2016, the maximum amount of R$470,700 thousand was set for Management compensation and R$263,400 thousand to finance defined contribution pension plans.

 

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

 

Short-term Management benefits

 

 

Accrued on September 30 - R$ thousand

2016

2015

Salaries

330,640

234,079

INSS contributions

74,109

52,475

Total

404,749

286,554

 

Post-employment benefits

 

 

Accrued on September 30 - R$ thousand

2016

2015

Defined contribution supplementary pension plans

190,577

238,097

Total

190,577

238,097

 

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

 

Shareholding

 

Together, members of the Board of Directors and Board of Executive Officers had the following shareholding in Bradesco:

 

 

On September 30

2016

2015

● Common shares

0.60%

0.72%

● Preferred shares

1.10%

1.08%

● Total shares (1)

0.85%

0.90%

 

(1)    On September 30, 2016, direct and indirect shareholding of the members of Bradesco’s Board of Directors and Board of Executive Officers amounted to 2.92% of common shares, 1.14% of preferred shares and 2.03% of all shares.

 

 

162             Economic and Financial Analysis Report – September 2016


 
 

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

 

Notes to the Consolidated Financial Statements

 

32)    FINANCIAL INSTRUMENTS

 

Below is the statement of financial position by currency

 

On September 30 - R$ thousand

2016

2015

Balance

Local

Foreign

(1) (2)

Foreign

(1) (2)

Assets

 

 

 

 

Current and long-term assets

1,155,533,577

1,070,063,224

85,470,353

102,318,614

Funds available

13,307,857

10,374,457

2,933,400

5,373,686

Interbank investments

177,124,587

169,024,872

8,099,715

4,947,696

Securities and derivative financial instruments

430,268,371

413,571,682

16,696,689

19,915,510

Interbank and interdepartmental accounts

64,721,488

64,721,488

-

-

Loan and leasing

319,992,235

280,114,278

39,877,957

51,797,137

Other receivables and assets

150,119,039

132,256,447

17,862,592

20,284,585

Permanent assets

30,321,105

30,281,502

39,603

57,846

Investments

6,817,532

6,814,172

3,360

3,412

Premises and equipment and leased assets

6,696,058

6,676,653

19,405

23,645

Intangible assets

16,807,515

16,790,677

16,838

30,789

Total

1,185,854,682

1,100,344,726

85,509,956

102,376,460

 

 

 

 

 

Liabilities

 

 

 

 

Current and long-term liabilities

1,086,395,412

996,437,395

89,958,017

113,001,038

Deposits

239,954,940

215,603,871

24,351,069

38,491,631

Securities sold under agreements to repurchase

241,665,043

233,094,951

8,570,092

6,576,644

Funds from issuance of securities

153,975,920

147,789,053

6,186,867

9,684,128

Interbank and interdepartmental accounts

5,621,407

2,462,068

3,159,339

3,196,666

Borrowing and on-lending

62,804,840

36,648,524

26,156,316

32,416,858

Derivative financial instruments

13,145,090

12,552,799

592,291

1,433,437

Technical provision for insurance, pension plans and capitalization bonds

213,607,805

213,607,081

724

1,280

Other liabilities:

 

 

 

 

- Subordinated debts

53,843,543

42,605,321

11,238,222

13,743,560

- Other

101,776,824

92,073,727

9,703,097

7,456,834

Deferred income

473,322

473,322

-

-

Non-controlling interests in subsidiaries

436,061

436,061

-

-

Shareholders’ equity

98,549,887

98,549,887

-

-

Total

1,185,854,682

1,095,896,665

89,958,017

113,001,038

 

 

 

 

 

Net position of assets and liabilities

 

 

(4,448,061)

(10,624,578)

Net position of derivatives (2)

 

 

(42,991,396)

(19,735,802)

Other net off-balance-sheet accounts (3)

 

 

125,961

52,196

Net exchange position (liability)

 

 

(47,313,496)

(30,308,184)

(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     163     


 
 

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

 

Notes to the Consolidated Financial Statements

 

VaR Internal Model – Trading Portfolio

 

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

 

Below is the 1-day VaR:

 

Risk factors

On September 30 - R$ thousand

2016

2015

Fixed rates

15,816

72,173

IGPM/IPCA

629

679

Exchange coupon

459

1,243

Foreign currency

2,811

1,243

Variable income

173

-

Sovereign/Eurobonds and Treasuries

2,574

6,724

Other

11

73

Correlation/diversification effect

(4,552)

(10,003)

VaR (Value at Risk)

17,921

72,132

Amounts net of tax.

 

Sensitivity analysis

 

The Trading Portfolio is also monitored through daily sensitivity analyses that measure the effect of market movements of market and price curves on our positions. Furthermore, a sensitivity analysis of the Organization’s financial exposures (Trading and Banking Portfolio) is performed on a quarterly basis, in compliance with CVM Rule No. 475/08.

 

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

 

Scenario 1: Based on market information (BM&FBOVESPA, Anbima, etc.), stresses were applied for 1 basis point on the interest rate and 1.0% variation on prices. For example: for a Real/US dollar exchange rate of R$3.24 a scenario of R$3.28 was used, while for a 1-year fixed interest rate of 12,49%, a 12,50% scenario was applied;

 

Scenario 2: 25.0% stresses were determined based on market information. For example: for a Real/US dollar exchange rate of R$3.24 a scenario of R$4.06 was used, while for a 1-year fixed interest rate of 12,49%, a 15.61% scenario was applied. The scenarios for other risk factors also accounted for 25.0% stresses in the respective curves or prices; and

 

Scenario 3: 50.0% stresses were determined based on market information. For example: for a Real/US dollar quote of R$3.24 a scenario of R$4.87 was used, while for a 1-year fixed interest rate of 12,49%, a 18.74% scenario was applied. The scenarios for other risk factors also account for 50.0% stresses in the respective curves or prices.

 

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

 

164             Economic and Financial Analysis Report – September 2016


 
 

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

 

Notes to the Consolidated Financial Statements

 

Sensitivity Analysis – Trading Portfolio

 

  

On September 30 - R$ thousand

Trading Portfolio (1)

2016

2015

Scenarios

Scenarios

1

2

3

1

2

3

Interest rate in Reais

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

(701)

(210,461)

(409,233)

(888)

(337,501)

(653,560)

Price indexes

Exposure subject to variations in price index coupon rates

(30)

(4,141)

(7,835)

(10)

(1,714)

(3,143)

Exchange coupon

Exposure subject to variations in foreign currency coupon rates

(3)

(183)

(358)

(20)

(2,065)

(4,070)

Foreign currency

Exposure subject to exchange rate variations

(1,080)

(26,236)

(52,472)

(384)

(8,598)

(14,560)

Variable income

Exposure subject to variation in stock prices

(51)

(1,293)

(2,530)

-

-

-

Sovereign/Eurobonds and Treasuries

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

(44)

(954)

(1,906)

(256)

(5,972)

(11,913)

Other

Exposure not classified in other definitions

-

(28)

(55)

-

(1)

(1)

Total excluding correlation of risk factors

(1,909)

(243,296)

(474,389)

(1,558)

(355,851)

(687,247)

Total including correlation of risk factors

(1,072)

(201,154)

(390,976)

(1,285)

(344,449)

(665,324)

 

(1) Amounts net of tax.

 

 

Bradesco     165     


 
 

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

 

Notes to the Consolidated Financial Statements

 

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

 

Sensitivity Analysis – Trading and Banking Portfolios

 

  

On September 30 - R$ thousand

Trading and Banking Portfolios (1)

2016

2015

Scenarios

Scenarios

1

2

3

1

2

3

Interest rate in Reais

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

(7,503)

(2,167,569)

(4,184,522)

(4,754)

(1,720,443)

(3,367,196)

Price indexes

Exposure subject to variations in price index coupon rates

(8,642)

(1,209,616)

(2,254,636)

(6,556)

(1,235,844)

(2,344,941)

Exchange coupon

Exposure subject to variations in foreign currency coupon rates

(555)

(58,022)

(109,686)

(483)

(60,003)

(111,376)

Foreign currency

Exposure subject to exchange rate variations

(2,831)

(67,989)

(135,978)

(5,037)

(127,652)

(258,482)

Equities

Exposure subject to variation in stock prices

(19,351)

(483,772)

(967,601)

(11,332)

(283,312)

(566,625)

Sovereign/Eurobonds and Treasuries

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

(999)

(28,311)

(56,236)

(1,449)

(56,127)

(110,669)

Other

Exposure not classified in other definitions

(1)

(40)

(80)

(213)

(5,323)

(10,647)

Total excluding correlation of risk factors

(39,882)

(4,015,319)

(7,708,739)

(29,824)

(3,488,704)

(6,769,936)

Total including correlation of risk factors

(27,249)

(3,327,025)

(6,379,982)

(16,201)

(2,944,144)

(5,693,479)

(1)  Amounts net of tax.

 

166             Economic and Financial Analysis Report – September 2016


 
 

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

 

Notes to the Consolidated Financial Statements

 

The statement of financial position by maturity is as follows:

 

 

 

On September 30 - R$ thousand

1 to 30

days

31 to 180

days

181 to 360

days

More than 360 days

Maturity not stated

Total

Assets

 

 

 

 

 

 

Current and long-term assets

605,314,775

109,921,787

67,809,646

372,487,369

-

1,155,533,577

Funds available

13,307,857

-

-

-

-

13,307,857

Interbank investments (1)

168,255,001

6,438,917

1,575,085

855,584

-

177,124,587

Securities and derivative financial instruments (1) (2)

278,310,313

11,332,974

6,616,655

134,008,429

-

430,268,371

Interbank and interdepartmental accounts

63,993,588

-

-

727,900

-

64,721,488

Loan and leasing

29,028,159

70,165,458

49,678,472

171,120,146

-

319,992,235

Other receivables and assets

52,419,857

21,984,438

9,939,434

65,775,310

-

150,119,039

Permanent assets

431,034

2,010,778

2,293,888

17,904,323

7,681,082

30,321,105

Investments

-

-

-

-

6,817,532

6,817,532

Premises and equipment

81,207

406,039

487,247

4,858,015

863,550

6,696,058

Intangible assets

349,827

1,604,739

1,806,641

13,046,308

-

16,807,515

Total in 2016

605,745,809

111,932,565

70,103,534

390,391,692

7,681,082

1,185,854,682

Total in 2015

524,123,622

103,547,544

61,005,898

303,366,509

6,411,667

998,455,240

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

Current and long-term liabilities

559,872,882

126,802,757

98,568,653

301,151,120

-

1,086,395,412

Deposits (3)

135,442,585

19,994,711

13,281,910

71,235,734

-

239,954,940

Securities sold under agreements to repurchase (1)

158,595,200

36,046,834

9,065,465

37,957,544

-

241,665,043

Funds from issuance of securities

7,347,890

35,568,643

49,869,374

61,190,013

-

153,975,920

Interbank and interdepartmental accounts

5,621,407

-

-

-

-

5,621,407

Borrowing and on-lending

3,791,618

18,263,835

12,627,647

28,121,740

-

62,804,840

Derivative financial instruments

10,456,077

1,069,579

557,558

1,061,876

-

13,145,090

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

178,985,386

5,036,943

1,699,601

27,885,875

-

213,607,805

Other liabilities:

 

 

 

 

 

 

- Subordinated debts

61,022

3,935,777

7,787,622

42,059,122

-

53,843,543

- Other

59,571,697

6,886,435

3,679,476

31,639,216

-

101,776,824

Deferred income

473,322

-

-

-

-

473,322

Non-controlling interests in subsidiaries

-

-

-

-

436,061

436,061

Shareholders’ equity

-

-

-

-

98,549,887

98,549,887

Total in 2016

560,346,204

126,802,757

98,568,653

301,151,120

98,985,948

1,185,854,682

Total in 2015

501,098,395

103,382,854

64,391,290

242,962,340

86,620,361

998,455,240

 

 

 

 

 

 

 

Net assets in 2016 YTD

45,399,605

30,529,413

2,064,294

91,304,866

 

 

Net assets in 2015 YTD

23,025,227

23,189,917

19,804,525

80,208,694

 

 

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

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

(3)  Demand and savings deposits and technical provisions for insurance, pension plans and capitalization bonds comprising “VGBL” and “PGBL” products are classified as 1 to 30 days, without considering average historical turnover.

 

Bradesco     167     


 
 

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

 

Notes to the Consolidated Financial Statements

 

Below is the Basel Ratio:

 

Calculation basis - Basel Ratio

On September 30 - R$ thousand

Prudential Conglomerate

2016

2015

Tier I capital

72,654,258

73,577,076

Common equity

72,654,258

73,577,076

Shareholders’ equity

98,549,887

86,232,739

Minority / Other

16,658

-

Prudential adjustments (1) (2)

(25,912,287)

(12,655,663)

Tier II capital

22,401,334

19,513,015

Subordinated debts (CMN Resolution No. 4,192/13) (3)

8,708,399

-

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

13,692,935

19,513,015

Reference Equity (a)

95,055,592

93,090,091

 

 

 

- Credit risk

588,914,119

585,507,055

- Market risk

17,790,711

21,310,030

- Operational risk

50,443,507

37,106,556

Risk-weighted assets – RWA (b)

657,148,337

643,923,641

 

 

 

Basel ratio (a/b) (4)

14.5%

14.5%

Tier I capital (4)

11.1%

11.4%

- Principal capital

11.1%

11.4%

Tier II capital

3.4%

3.0%

(1)    As from January 2016, the factor applied to prudential adjustments went from 40% to 60%, according to the timeline for application of deductions of prudential adjustments, defined in Article 11 of CMN Resolution No. 4,192/13;

(2)    In 2016, it includes the effects of goodwill generated in the acquisition of HSBC Brasil (Note 15a);

(3)    In the period of June 2016, there was an authorization of emissions of eligible instruments at Level II (Subordinate Debts), in accordance with CMN Resolution No. 4,192/13; and

(4)    If we consider the approval of Bacen, in November 2016, of the bonds as Eligible Subordinate Debts at Tier I Capital, the Basel index would be 15.3% and the Capital Level I would be 11.9%.

 

a)     Capital Management

The Basel Index is part of the set of indicators that are monitored and evaluated in the process of Capital Management, and is intended to measure the sufficiency of capital in relation to the exposure to risks. The table above shows the composition of the Reference Equity and of the Risk Weighted Assets, according to the standards of Bacen. During the period, Bradesco has fulfilled all the minimum regulatory requirements.

 

168             Economic and Financial Analysis Report – September 2016


 
 

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

 

Notes to the Consolidated Financial Statements

 

b)      Fair value

The book value, net of loss provisions of the principal financial instruments is shown below:

Portfolio

On September 30 - R$ thousand

Unrealized gain/(loss) without tax effects

Book value

Fair value

In income statement

In shareholders’ equity

2016

2016

2015

2016

2015

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

430,268,371

432,129,743

609,001

(8,435,103)

1,861,372

(1,567,810)

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

 

 

(1,252,371)

(6,867,293)

-

-

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

 

 

1,861,372

(1,567,810)

1,861,372

(1,567,810)

Loan and leasing (Notes 2, 3g and 10) (1)

398,849,481

393,592,763

(5,256,718)

(2,339,187)

(5,256,718)

(2,339,187)

Investments (Notes 3j and 13) (2)

6,817,532

33,025,238

26,207,706

19,569,107

26,207,706

19,569,107

Treasury shares (Note 23d)

440,514

638,293

-

-

197,779

(11,627)

Time deposits (Notes 3n and 16a)

113,230,791

112,654,829

575,962

552,140

575,962

552,140

Funds from issuance of securities (Note 16c)

153,975,920

154,502,621

(526,701)

(100,549)

(526,701)

(100,549)

Borrowing and on-lending (Notes 17a and 17b)

62,804,840

63,054,631

(249,791)

78,996

(249,791)

78,996

Subordinated debts (Note 19)

53,843,543

54,843,472

(999,929)

792,357

(999,929)

792,357

Unrealized gains excluding tax

 

 

20,359,530

10,117,761

21,809,680

16,973,427

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

(2)   Primarily includes the surplus of interest in subsidiaries, affiliates and jointly controlled companies (Cielo, Odontoprev and Fleury).

 

Determination of the fair value of financial instruments:

·       Securities and derivative financial instruments, investments, subordinated debts and treasury shares are based on the market price at the reporting date. If no quoted market price is available, amounts are estimated based on the dealer quotations, pricing models, quotation models or quotations for instruments with similar characteristics;

·       Fixed rate loans were determined by discounting estimated cash flows, using interest rates applied by the Organization for new contracts with similar features. These rates are consistent with the market at the reporting date; and

·       Time deposits, funds from issuance of securities, borrowing and on lending were calculated by discounting the difference between the cash flows under the contract terms and our prevailing market rates for the same product at the reporting date.

 

Bradesco     169     


 
 

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

 

Notes to the Consolidated Financial Statements

 

33)    EMPLOYEE BENEFITS

 

Bradesco and its subsidiaries sponsor a private defined contribution pension for employees and directors, that allows financial resources to be accumulated by participants throughout their careers by means of employee and employer contributions and invested in an Exclusive Investment Fund (FIE). The Plan is managed by Bradesco Vida e Previdência S.A. and BRAM – Bradesco Asset Management S.A. DTVM is responsible for the financial management of the FIEs funds.

 

The Supplementary Pension Plan counts on contributions from employees and administrators of Bradesco and its subsidiaries equivalent to at least 4% of the salary by employees and, 5% of the salary, plus the percentage allocated to covers of risk benefits (invalidity and death) by the company. Actuarial obligations of the defined contribution plan are fully covered by the plan assets of the corresponding FIE. In addition to the plan, in 2001, participants who chose to migrate from the defined benefit plan are guaranteed a proportional deferred benefit, corresponding to their accumulated rights in that plan. For the active participants, retirees and pensioners of the defined benefit plan, now closed to new members, in extinction, the present value of the actuarial obligations of the plan is completely secured by collateral assets.

 

Banco Alvorada S.A. (successor from the spin-off of Banco Baneb S.A.) maintains defined contribution and defined benefit retirement plans, through Fundação Baneb de Seguridade Social – Bases (related to the former employees of Baneb).

 

Bradesco’s sponsors both defined benefit and defined contribution retirement plans, through Caixa de Assistência e Aposentadoria dos Funcionários do Banco do Estado do Maranhão (Capof), to employees originating from Banco BEM S.A.

 

Bradesco sponsors a defined benefit plan through Caixa de Previdência Privada Bec – Cabec, for former employees of Banco do Estado do Ceará S.A., having requested the withdrawal of the sponsorship in March 2016, in course.

 

With the acquisition of HSBC Bank Brasil S.A., the open pension plan, which was offered to employees of that institution, in the modality of defined contribution, has been discontinued. From October 2016, the employees transferred can adhere to the Pension Plan offered to the employees of Bradesco.

 

HSBC Bank Brasil S.A. and Kirton Seguros S.A. sponsor a defined benefit plan called APABA to employees originating from Banco Bamerindus do Brasil S.A., and Kirton Administração de Serviços para Fundos de Pensão Ltda. sponsors to its employees the Kirton Prev Benefits Plan (Plano de Benefícios Kirton Prev)), both managed by MultiBRA – Pension Fund.

 

Banco Losango S.A. sponsors three pension plans for its employees, which are: Losango I Benefits Plan – Basic Part, Losango I – Supplementary Part and PREVMAIS Losango Plan, all managed by MultiBRA – Pension Fund.

 

Expenses related to contributions made in the period of nine months ended on September 30, 2016, totaled R$418,234 thousand (R$447,922 thousand in 2015).

 

In addition to this benefit, Bradesco and its subsidiaries offer other benefits to their employees and administrators, including health insurance, dental care, life and personal accident insurance, and professional training. These expenses, including the aforementioned contributions, totaled R$2,663,356 thousand in the period of nine months ended on September 30, 2016 (R$2,307,724 thousand in 2015).

 

 

 

 

170             Economic and Financial Analysis Report – September 2016


 
 

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

 

Notes to the Consolidated Financial Statements

 

34)    INCOME TAX AND SOCIAL CONTRIBUTION

 

a)  Calculation of income tax and social contribution charges

 

 

Accrued on September 30 - R$ thousand

2016

2015

Income before income tax and social contribution

23,361,238

1,818,435

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

(10,512,557)

(818,296)

Effect on the tax calculation:

 

 

Earnings (losses) of affiliates and jointly controlled companies

567,924

402,313

Net non-deductible expenses of nontaxable income

562,253

54,083

Net tax credit of deferred liabilities (2)

-

2,341,220

Interest on shareholders’ equity (paid and payable)

2,332,904

1,378,572

Other amounts (3)

(4,745,728)

7,739,517

Income tax and social contribution for the period

(11,795,204)

11,097,409

 

(1)    Current rates: (i) 25% for income tax; (ii) of 15% for the social contribution to financial and companies treated as such, and of the insurance industry, and of 20%, from September 2015 to December 2018, in accordance with Law No. 13,169/15; and (iii) of 9% for the other companies (Note 3h);

(2)    Constitution of tax credit, net of deferred liabilities, related to the increase in the social contribution tax rate, according to Law No. 13,169/15; and

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

 

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

 

 

Accrued on September 30 - R$ thousand

2016

2015

Current taxes:

 

 

Income tax and social contribution payable

(7,468,559)

(6,712,489)

Deferred taxes:

 

 

Amount recorded/realized in the period on temporary differences

(3,513,295)

12,536,379

Use of opening balances of:

 

 

Social contribution loss

(537,333)

(161,363)

Income tax loss

(710,567)

(76,342)

Constitution in the period on:

 

 

Social contribution loss

183,988

1,176,453

Income tax loss

250,562

1,860,870

Activation of the tax credit – Law No. 13,169/15:

 

 

Negative base of social contribution

-

422,853

Temporary additions

-

2,051,048

Total deferred tax assets

(4,326,645)

17,809,898

Income tax and social contribution for the period

(11,795,204)

11,097,409

 

 

Bradesco     171     


 
 

Consolidated 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

12/31/2015

Balance originating from an acquired institution (1)

Amount recorded

Amount realized

Balance on

09/30/2016

Balance on

09/30/2015

Allowance for loan losses

24,012,539

3,938,976

7,300,550

10,617,148

24,634,917

23,104,404

Civil provisions

1,849,816

207,352

1,057,592

979,470

2,135,290

1,748,318

Tax provisions

2,582,217

317,416

523,240

464,624

2,958,249

2,530,824

Labor provisions

1,288,565

684,917

414,800

334,118

2,054,164

1,272,350

Provision for devaluation of securities and investments

442,287

109,501

15,257

77,740

489,305

446,314

Provision for devaluation of foreclosed assets

382,672

3,301

245,551

108,712

522,812

340,278

Adjustment to fair value of trading securities

6,648,651

-

134,244

1,538,907

5,243,988

6,845,055

Amortization of goodwill

240,052

-

205,039

8,656

436,435

258,967

Provision for interest on own capital (2)

-

-

-

-

-

1,192,924

Other

3,118,766

437,156

1,934,286

1,214,479

4,275,729

3,278,473

Total deductible taxes on temporary differences

40,565,565

5,698,619

11,830,559

15,343,854

42,750,889

41,017,907

Income tax and social contribution losses in Brazil and overseas

5,765,368

787,878

434,550

1,247,900

5,739,896

7,759,154

Subtotal (3) (4)

46,330,933

6,486,497

12,265,109

16,591,754

48,490,785

48,777,061

Adjustment to fair value of available-for-sale securities (4)

2,983,663

32,120

524,685

1,860,736

1,679,732

3,052,930

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

113,783

-

-

113,783

-

113,783

Total deferred tax assets (Note 11b)

49,428,379

6,518,617

12,789,794

18,566,273

50,170,517

51,943,774

Deferred tax liabilities (Note 34f)

2,840,341

3,592

1,687,899

607,751

3,924,081

3,198,318

Deferred tax assets, net of deferred tax liabilities

46,588,038

6,515,025

11,101,895

17,958,522

46,246,436

48,745,456

- Percentage of net deferred tax assets on capital (Note 32)

45.3%

 

 

 

48.7%

52.4%

- Percentage of net deferred tax assets over total assets

4.6%

 

 

 

3.9%

4.9%

 

(1)  HSBC Brasil;

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

(3)  As a result of the criteria established by Art. 1, subparagraph I of CMN Resolution No. 3,059/02, with amendments introduced by CMN Resolution No. 4,441/15, Banco Bradesco registered with the Bacen, an authorization request for maintenance of balance and constitution of new deferred tax assets; and

(4)  Deferred tax assets from financial companies and similar companies, and insurance companies were calculated considering the increase in the social contribution rate, determined by Law No. 11,727/08 and Law No. 13,169/15 (Note 3h).

 

 

172             Economic and Financial Analysis Report – September 2016


 
 

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

 

Notes to the Consolidated Financial Statements

 

d)   Expected realization of deferred tax assets on temporary differences, tax loss and negative basis of social contribution and deferred social contribution – Provisional Measure No. 2,158-35

 

  

R$ thousand

Temporary differences

Income tax and social contribution losses

Total

Income tax

Social contribution

Income tax

Social contribution

2016

4,220,515

2,697,005

126,047

345,492

7,389,059

2017

2,278,610

1,507,149

852,413

850,833

5,489,005

2018

4,029,015

2,007,362

448,467

475,473

6,960,317

2019

3,967,164

2,382,963

458,057

288,870

7,097,054

2020

4,435,510

2,460,686

224,726

141,558

7,262,480

After 2020

7,238,114

5,526,796

904,516

623,444

14,292,870

Total

26,168,928

16,581,961

3,014,226

2,725,670

48,490,785

 

The projected realization of deferred tax assets is an estimate and it is not directly related to the expected accounting income.

 

The present value of deferred tax assets, calculated based on the average funding interest rate, net of tax effects, amounts to R$44,301,786 thousand (R$44,523,069 thousand in 2015), of which R$39,019,534 thousand (R$37,483,582 thousand in 2015) relates to temporary differences; R$5,282,252 thousand (R$6,929,950 thousand in 2015) to tax losses and negative basis of social contribution and (R$109,537 thousand in 2015) to deferred social contribution, Provisional Measure No. 2,158-35.

 

e)   Unrecognized deferred tax assets

 

On September 30, 2016, deferred tax assets of R$7,348 thousand (R$1,917 thousand in 2015) were not recognized, and will only be registered when they meet the regulatory requirements and/or present prospects of realization according to technical studies and analyses prepared by the Management and in accordance with Bacen regulations.

 

f)    Deferred tax liabilities

 

 

On September 30 - R$ thousand

2016

2015

Fair value adjustment to securities and derivative financial instruments

1,454,642

709,590

Difference in depreciation

486,168

638,520

Judicial deposit and others

1,983,271

1,850,208

Total

3,924,081

3,198,318

 

The deferred tax liabilities of companies in the financial and insurance sectors were established considering the increased social contribution rate, established by Law No. 11,727/08 and Law No. 13,169/15 (Note 3h).

 

 

Bradesco     173     


 
 

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

 

Notes to the Consolidated Financial Statements

 

35)    OTHER INFORMATION

 

a)   The Organization manages investment funds and portfolios with net assets which, on September 30, 2016, amounted to R$733,757,189 thousand (R$518,637,734 thousand in 2015).

 

b)   Consortium funds

 

 

On September 30 - R$ thousand

2016

2015

Monthly estimate of funds receivable from consortium members

567,517

468,896

Contributions payable by the group

28,137,450

22,646,869

Consortium members - assets to be included

24,750,876

20,288,611

Credits available to consortium members

5,444,027

4,562,324

 

 

In units

2016

2015

Number of groups managed

3,670

3,570

Number of active consortium members

1,288,688

1,153,655

Number of assets to be included

585,194

538,077

 

c)   As part of the convergence process with international accounting standards, the Brazilian Accounting Pronouncements Committee (CPC) issued several accounting pronouncements, as well as their interpretations and guidelines, which are applicable to financial institutions only after approval by CMN. The accounting standards which have been approved by CMN include the following:

 

·       Resolution No. 3,566/08 – Impairment of Assets (CPC 01);

·       Resolution No. 3,604/08 – Statement of Cash Flows (CPC 03);

·       Resolution No. 3,750/09 – Related Party Disclosures (CPC 05);

·       Resolution No. 3,823/09 – Provisions, Contingent Liabilities and Contingent Assets (CPC 25);

·       Resolution No. 3,973/11 – Subsequent Event (CPC 24);

·       Resolution No. 3,989/11 – Share-based Payment (CPC 10);

·       Resolution No. 4,007/11 – Accounting Policies, Changes in Estimates and Error Correction (CPC 23);

·       Resolution No. 4,144/12 – Conceptual Framework for Preparing and Presenting Financial Statements; and

·       Resolution No. 4,424/15 – Employee Benefits (CPC 33).

 

Presently, it is not possible to estimate when the CMN will approve the other CPC pronouncements or if they will be applied prospectively or retrospectively.

 

CMN Resolution No. 3,786/09 and Bacen Circular Letters No. 3,472/09 and No. 3,516/10 establish that financial institutions and other entities authorized by Bacen to operate, which are publicly-held companies or which are required to establish an Audit Committee shall, since December 31, 2010, annually prepare and publish in up to 90 days after the reference date of December 31 their consolidated financial statements, prepared under the International Financial Reporting Standards (IFRS), in compliance with standards issued by the International Accounting Standards Board (IASB). As required by CMN Resolution, on March 7, 2016, Bradesco published its consolidated financial statements for December 31, 2014 and 2015 on its website, in accordance with IFRS. The net income and shareholders’ equity of the financial statements disclosed in IFRS were not substantially different from those presented in the financial statements prepared in accordance with the accounting practices adopted in Brazil and applicable to institutions authorized to operate by the Brazilian Central Bank (Bacen).

 

d)   In the third quarter of 2016, there were no changes in the rules of reserve requirement collection.

 

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

174             Economic and Financial Analysis Report – September 2016


 
 

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

 

Notes to the Consolidated Financial Statements

 

 

f)      In August, 2015, Bradesco firmed the Purchase and Sale of Shares Agreement with HSBC Latin America Holdings Limited to the acquisition of 100% of the equity of HSBC Bank Brasil S.A. (“HSBC Bank”) and HSBC Serviços e Participações Ltda. (“HSBC Serviços”). In June 2016, the final approval of regulatory agencies was given in compliance with legal formalities. With the conclusion of the acquisition, on July 1, 2016, Bradesco assumed all operations of the HSBC in Brazil, including retail, insurance and asset management, as well as all the branches and clients.

 

We have presented below the composition of the values of the acquisition of HSBC Bank and HSBC Serviços:

 

 

R$ thousand

Payment to HSBC Latin America Holding Limited, net of adjustment after closure (1)

15,665,367

Costs incurred in the acquisition, related to the foreign currency hedge (2)

1,623,103

Total cost of acquisition

17,288,470

 

(1)   Considers the IOF collection, and withholding Income Tax; and

(2)   Hired with the objective of protecting the effects of exchange rate variation of the firm commitment (Note 8d).

 

The financial statements of HSBC Bank and HSBC Serviços were, at the date of acquisition, adjusted by the accounting criteria adopted by Bradesco.

 

In September 2016, Bradesco, based on a preliminary study report on purchase price allocation ("PPA"), prepared by a contracted specialized and independent company, made the initial allocation of the fair value of assets acquired and liabilities assumed by HSBC Brasil. Due to the complexity of operations and their relevance, the final allocation may undergo changes and enhancements until the termination of the study, which is estimated up to 12 months from the date of the respective acquisition.

 

The value of the investment recorded by Bradesco includes goodwill in the acquisition of shares in the amount of R$5,420,229 thousand, as follows:

 

 

R$ thousand

Shareholders’ equity acquired (I)

7,639,301

Fair value of assets acquired and liabilities assumed (II)

854,480

Intangible assets acquired (III)

3,374,460

Goodwill in the acquisition of the "HSBC Bank" and "HSBC Serviços" investments

5,420,229

Total of the acquired values

17,288,470

 

I)      Considers the sum of shareholders’ equity of HSBC Bank and HSBC Serviços adjusted by the accounting criteria of Bradesco.

 

II)    Refers to the allocation of the following fair values: (i) credit operations, net of PDD of R$333,656 thousand (term between 1 to 5 years); (ii) debt instruments of (R$64,701 thousand) (term of up to 1 year); (iii) fixed assets of R$572,162 thousand (term of up to 25 years); and (iv) bonds and securities of R$13,363 thousand (term of 34 years), totaling R$854,480 thousand; and

 

III)   Refers to the allocation of the following intangible assets: (i) core deposits of $1,601,970 thousand (term of 6 years); (ii) relationship with clients of R$1,401,446 thousand (term of 6 years); (iii) Value of Business Acquired “VOBA” (Insurance), of R$316,278 thousand (term between 2 to 28 years); (iv) agreements not to compete with sellers, of R$29,634 thousand (term of 2 years); (v) softwares, of (R$70,387 thousand) (term of up to 5 years); and (vi) other intangible assets, of R$95,519 thousand (term between 2 to 5 years), totaling R$3,374,460 thousand.

 

Bradesco     175     


 
 

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

 

Notes to the Consolidated Financial Statements

 

In July 2016, there was a total division of HSBC Serviços, with version of equity tranches for HSBC Bank and Credival Participações, Administração e Assessoria Ltda. (Credival), wholly owned subsidiary of HSBC Bank.

 

g)    In May 31, 2016, Bradesco became aware of the indictment of three members of its Executive Board of Directors by the Federal Police, in the scope of the so-called "Operation Zealots". On July 28, 2016, the Federal Public Prosecution filed an accusation against all three members of the Board of Executive Officers and a former member of its Board of Directors, which was received by the Judge of the 10th Federal Court of Judicial Section of the Federal District. The Management conducted a thorough internal evaluation of the records and documents related to the indictment and found no evidence of any illegality committed by its representatives. The executives of Bradesco have already submitted their respective defenses in the criminal proceedings, pointing out the facts and evidence demonstrating their innocence. Bradesco is cooperating with the authorities and appropriate regulatory authorities, providing the information requested, in Brazil and abroad.

 

On account of the news published in the media, on the indictment in the "Operation Zealots", a class action was filed in the District Court of New York, on June 3, 2016. On September 1, 2016, Bradesco spontaneously attended the proceedings of the Class Action and agreed with the plaintiff a term for the submission of the revocation of the suit until December 21, 2016. On October 21, 2016, the Plaintiff Leader presented the addendum of the Initial Petition, appointing as defendants Bradesco and three members of its Board of Executive Officers. According to the demand, investors who purchased preferred American Depository Shares (“ADS”) of Bradesco between April 30, 2012 and July 27, 2016 would have suffered losses provoked by Bradesco due to a supposed violation regarding the American law of capital markets, according to communication to the Market on May 31, June 8 and July. Considering that the demand is in a preliminary stage, it is not possible at present to make a risk rating, and there is not yet evidence to support a risk assessment.

 

h)    The wholly-owned subsidiaries of Banco Bradesco S.A., BEM - Distribuidora de Títulos e Valores Mobiliários Ltda. and BRAM - Bradesco Asset Management S.A. Distribuidora de Títulos e Valores Mobiliários, as well as two of its Managers, were mentioned in the scope of the so-called "Greenfield operation" of the Federal Police, because they were responsible for the administration and management of the Fund in Equity - FIP (Equity Investment Fund), respectively. Besides providing the documents, the Federal Court has ruled, in the course of this Operation, the blocking of these companies’ values. As a result of this, a Commitment was signed, approved by the 10th Federal Court of the Federal District, to release the values through the provision of guarantees of up to R$104 million, without the recognition of any civil or criminal liability on the part of companies or administrators of the Bradesco Organization. In the scope of this commitment, managers and officers of the Bradesco Organization committed to provide any clarifications to the authorities responsible for conducting this investigation, regardless of a formal subpoena. Additionally, the internal evaluations indicate that there has been no illegality in conducting these activities according to communication to the Market on September 20, 2016. So far, there is no indication that the investigations could result in the accountability of these companies.

 

i)      In October 2016, Bradesco Seguros S.A. ("Bradesco Seguros") and Swiss Re Corporate Solutions Ltd. ("Swiss Re Corso") signed a deal whereby: (i) Swiss Re Corporate Solutions Brasil Seguros S/A ("Swiss Re Corporate Solutions Brasil") will assume the insurance operations of P&C (Property and Casualty) and of transport of Bradesco Seguros ("Large Risks Insurance"), to have exclusive access to Bradesco clients to exploit the marketing of Large Risks Insurance; and (ii) Bradesco Seguros will hold an equity stake of 40% in Swiss Re Corporate Solutions Brasil and the other 60% stake will remain with its controller Swiss Re Corso. The transaction is subject to approval by the competent authorities and other contractual terms commonly used for this type of transaction.

 

j)      There were no subsequent events that need to be adjusted or disclosed in the individual financial statements as of September 30, 2016.

 

 

176             Economic and Financial Analysis Report – September 2016


 
 

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

 

Management Bodies

 

Reference Date: November 7, 2016

   
     

Board of Directors

Directors

Integrated Risk Management

 

Albert Adell Roso

and Capital Allocation Committee

Chairman

Alexandre Cesar Pinheiro Quercia

Alexandre da Silva Glüher - Coordenador

Lázaro de Mello Brandão

Antonio Chinellato Neto

José Alcides Munhoz

 

Antonio Daissuke Tokuriki

Aurélio Conrado Boni

Vice-Chairman

Carlos Leibowicz

Domingos Figueiredo de Abreu

Luiz Carlos Trabuco Cappi

Edmir José Domingues

Sérgio Alexandre Figueiredo Clemente

 

Fernando Freiberger

Josué Augusto Pancini

Members

Gilvandro Matos da Silva

Maurício Machado de Minas

Denise Aguiar Alvarez

Jefferson Ricardo Romon

Marcelo de Araújo Noronha

João Aguiar Alvarez

Juliano Ribeiro Marcílio

Luiz Carlos Angelotti

Carlos Alberto Rodrigues Guilherme

Marcio Henrique Araujo Parizotto

Moacir Nachbar Junior

Milton Matsumoto

Paulo Eduardo Waack

Gedson Oliveira Santos

José Alcides Munhoz

Paulo Manuel Taveira de Oliveira Ferreira

 

Aurélio Conrado Boni

 

Nominating Committee

 

Regional Officers

Lázaro de Mello Brandão - Coordinator

Board

Ademir Aparecido Correa Junior

Luiz Carlos Trabuco Cappi

Board of Executive Officers

Alberto do Nascimento Lemos

Carlos Alberto Rodrigues Guilherme

Chief Executive Officer

Alex Silva Braga

Milton Matsumoto

Luiz Carlos Trabuco Cappi

Almir Rocha

Alexandre da Silva Glüher

 

Altair Naumann

André Rodrigues Cano

Executive Vice-Presidents

Amadeu Emilio Suter Neto

Glaucimar Peticov

Domingos Figueiredo de Abreu

André Ferreira Gomes

 

Sérgio Alexandre Figueiredo Clemente

Antonio Piovesan

Sustainability Committee

Alexandre da Silva Glüher

Carlos Alberto Alástico

Luiz Carlos Angelotti - Coordinator

Josué Augusto Pancini

Delvair Fidêncio de Lima

Carlos Alberto Rodrigues Guilherme

Maurício Machado de Minas

Francisco Aquilino Pontes Gadelha

Milton Matsumoto

Marcelo de Araújo Noronha

Francisco Assis da Silveira Junior

Aurélio Conrado Boni

 

Geraldo Dias Pacheco

Domingos Figueiredo de Abreu

Executive Managing Directors

João Alexandre Silva

Sérgio Alexandre Figueiredo Clemente

André Rodrigues Cano

João Pedro da Silva Villela

Alexandre da Silva Glüher

Luiz Carlos Angelotti

José Flávio Ferreira Clemente

Josué Augusto Pancini

Nilton Pelegrino Nogueira

Leandro José Diniz

Maurício Machado de Minas

André Marcelo da Silva Prado

Luis Carlos Furquim Vermieiro

Moacir Nachbar Junior

Altair Antônio de Souza

Luiz Benoni Passini

 

Denise Pauli Pavarina

Nelson Veiga Neto

Executive Disclosure Committee

Moacir Nachbar Junior

Osmar Sanches Biscuola

Luiz Carlos Angelotti - Coordinator

Octavio de Lazari Junior

Paulo Roberto Andrade de Aguiar

Domingos Figueiredo de Abreu

   

Alexandre da Silva Glüher

Executive Deputy Directors

Audit Committee

Moacir Nachbar Junior

Cassiano Ricardo Scarpelli

Milton Matsumoto - Coordinator

Marlene Morán Millan

Eurico Ramos Fabri

Osvaldo Watanabe

Antonio José da Barbara

Marlene Morán Millan

Paulo Roberto Simões da Cunha

Carlos Wagner Firetti

Renato Ejnisman

 

Marcelo Santos Dall’Occo

Walkiria Schirrmeister Marchetti

Compensation Committee

Marcos Aparecido Galende

 

Lázaro de Mello Brandão - Coordenador

Marlos Francisco de Souza Araujo

Department Directors

Luiz Carlos Trabuco Cappi

Haydewaldo R. Chamberlain da Costa

Alexandre Rappaport

Carlos Alberto Rodrigues Guilherme

 

Amilton Nieto

Milton Matsumoto

Fiscal Council

André Bernardino da Cruz Filho

Valdirene Soares Secato (non-Manager)

Sitting Members

Antonio Carlos Melhado

 

Luiz Carlos de Freitas - Coordinator

Antonio Gualberto Diniz

Compliance and Internal Control Committee

Domingos Aparecido Maia

Antonio José da Barbara

Milton Matsumoto - Coordinator

José Maria Soares Nunes

Aurélio Guido Pagani

Carlos Alberto Rodrigues Guilherme

Ariovaldo Pereira

Bruno D’Avila Melo Boetger

Aurélio Conrado Boni

João Carlos de Oliveira

Carlos Wagner Firetti

Domingos Figueiredo de Abreu

 

Clayton Camacho

Sérgio Alexandre Figueiredo Clemente

Deputy Members

Edilson Wiggers

Alexandre da Silva Glüher

João Batistela Biazon

Edson Marcelo Moreto

Josué Augusto Pancini

Nilson Pinhal

Fernando Antônio Tenório

Maurício Machado de Minas

Renaud Roberto Teixeira

Frederico William Wolf

Marcelo de Araújo Noronha

Jorge Tadeu Pinto de Figueiredo

Gedson Oliveira Santos

Moacir Nachbar Junior

 

Glaucimar Peticov

Frederico William Wolf

Ombudsman Department

Guilherme Muller Leal

Gedson Oliveira Santos

Nairo José Martinelli Vidal Júnior - Ombudsman

Hélio Vivaldo Domingues Dias

Joel Antonio Scalabrini

 

Hiroshi Obuchi

Johan Albino Ribeiro

 

João Albino Winkelmann

   

João Carlos Gomes da Silva

Ethical Conduct Committee

 

Joel Antonio Scalabrini

Milton Matsumoto - Coordinator

 

Johan Albino Ribeiro

Carlos Alberto Rodrigues Guilherme

 

José Luis Elias

Domingos Figueiredo de Abreu

 

José Ramos Rocha Neto

Sérgio Alexandre Figueiredo Clemente

 

Layette Lamartine Azevedo Júnior

Alexandre da Silva Glüher

 

Lucio Rideki Takahama

Josué Augusto Pancini

 

Luiz Carlos Brandão Cavalcanti Junior

Maurício Machado de Minas

 

Marcelo Frontini

Marcelo de Araújo Noronha

 

Marcelo Santos Dall’Occo

André Rodrigues Cano

 

Marcos Aparecido Galende

Moacir Nachbar Junior

 

Marlos Francisco de Souza Araujo

Octavio de Lazari Junior

 

Octavio Manoel Rodrigues de Barros

Marlene Morán Millan

 

Paulo Aparecido dos Santos

Randal Luiz Zanetti

 

Pedro Bosquiero Junior

Clayton Camacho

 

Roberto de Jesus Paris

Frederico William Wolf

 

Rogério Pedro Câmara

Gedson Oliveira Santos

 

Waldemar Ruggiero Júnior

Glaucimar Peticov

General Accounting Department

Wilson Reginaldo Martins

Joel Antonio Scalabrini

Marcos Aparecido Galende

 

Nairo José Martinelli Vidal Júnior

Accountant - CRC 1SP201309/O-6

 

 

 

Bradesco     177     


 
 

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

 

Independent Auditors report on the review of interim consolidated financial information

 

To the Board of Directors and Shareholders of

Banco Bradesco S.A.

Osasco - SP

 

Introduction

We have reviewed the consolidated statement of financial position of Banco Bradesco S.A. (“Bradesco”) as of September 30, 2016 and the related consolidated statements of income, changes in shareholders' equity and cash flows for the nine-month period then ended, as well as the summary of significant accounting policies and other explanatory notes (“the consolidated interim financial information”).

 

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

 

Scope of review

We conducted our review in accordance with Brazilian and International Standards on Review of Interim Financial Information (NBC TR 2410 - Revisão de Informações Intermediárias Executada pelo Auditor da Entidade and ISRE 2410 - Review of Interim Financial Information Performed by the Independent Auditor of the Entity, respectively). A review of interim financial information consists of making inquiries, primarily of persons responsible for financial and accounting matters, and applying analytical and other review procedures. A review is substantially less in scope than an audit conducted in accordance with auditing standards and consequently does not enable us to obtain assurance that we would become aware of all significant matters that might be identified in an audit. Therefore, we do not express an audit opinion.

 

Conclusion

Based on our review, we are not aware of any facts that would lead us to believe that the consolidated interim financial information mentioned above were not prepared, in all material aspects, in accordance with accounting practices adopted in Brazil applicable to financial institutions authorized to operate by the Central Bank of Brazil.

 

Other matters

Interim statement of value added

We also reviewed the consolidated statement of value added (DVA) for the nine-month period ended as of September 30, 2016, which was prepared under Bradesco’s Management responsibility and which presentation is required under the rules issued by the Securities and Exchange Commission of Brazil (CVM) and is considered a supplementary information in accordance with accounting practices adopted in Brazil applicable to financial institutions authorized to operate by the Central Bank of Brazil that do not require the disclosure of the DVA. This statement was subject to the same review procedures described above and based on our review, we are not aware of any facts that would lead us to believe it was not prepared, in all material respects, consistently with the financial information take as a whole.

 

 

 

 

Osasco, November 9, 2016

 

 

 

 

KPMG Auditores Independentes

CRC  2SP028567/O-1 F SP

 

Original report in Portuguese signed by

Rodrigo de Mattos Lia

Accountant CRC 1SP252418/O-3

 

178             Economic and Financial Analysis Report – September 2016


 
 

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

 

Fiscal Council Report

 

 

Banco Bradesco S.A.

 

 

 

 

 

The members of the Fiscal Council, in the exercise of their legal and statutory attributes, have examined the Management Report and the Financial Statements of Banco Bradesco S.A., for the third quarter of 2016, and the technical feasibility study of generation of taxable profits, restated at present value, in order to establish the Deferred Tax Asset according to CVM Instruction No. 371/02, Resolution No. 3.059/02, of the National Monetary Council and Circular No. 3.171/02, of the Brazilian Central Bank, and in view of the report of KPMG Independent Auditors, presented without reservations, are of the opinion that the stated documents, examined in light of the accounting practices adopted in Brazil, applicable to the institutions authorized to operate by the Brazilian Central Bank, appropriately reflect the assets and liabilities and financial status of the Society.

 

 

Cidade de Deus, Osasco, SP, November 9, 2016.

 

 

 

 

 

 

Luiz Carlos de Freitas

 

Domingos Aparecido Maia

 

José Maria Soares Nunes

 

Ariovaldo Pereira

 

João Carlos de Oliveira

 

 

 

 

 

 

 

 

 

 

Bradesco     179     


 

 


 

SIGNATURES
 
 
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.
Date: November 25, 2016
 
BANCO BRADESCO S.A.
By:
 
/S/ Luiz Carlos Angelotti

    Luiz Carlos Angelotti 
Executive Managing Officer and
Investor Relations Officer
 
 
FORWARD-LOOKING STATEMENTS

This press release may contain forward-looking statements. These statements are statements that are not historical facts, and are based on management's current view and estimates of future economic circumstances, industry conditions, company performance and financial results. The words "anticipates", "believes", "estimates", "expects", "plans" and similar expressions, as they relate to the company, are intended to identify forward-looking statements. Statements regarding the declaration or payment of dividends, the implementation of principal operating and financing strategies and capital expenditure plans, the direction of future operations and the factors or trends affecting financial condition, liquidity or results of operations are examples of forward-looking statements. Such statements reflect the current views of management and are subject to a number of risks and uncertainties. There is no guarantee that the expected events, trends or results will actually occur. The statements are based on many assumptions and factors, including general economic and market conditions, industry conditions, and operating factors. Any changes in such assumptions or factors could cause actual results to differ materially from current expectations.