Indicate by check mark whether the registrant by furnishing the information contained in this Form is also thereby furnishing the information to the Commission pursuant to Rule 12g3-2(b) under the Securities Exchange Act of 1934.
Yes _______ No ___X____.
|
Table of Contents |
Table of Contents |
1 - Press Release |
3 |
Highlights |
4 |
Main Infotmation |
6 |
Ratings |
8 |
Net Income vs. Adjusted Net Income |
8 |
Summarized Analysis of Adjusted Income |
9 |
Economic Scenario |
22 |
Main Economic Indicators |
23 |
Guidance |
24 |
Statement of Income vs. Managerial Income vs. Adjusted Income |
25 |
2 - Economic and Financial Analysis |
29 |
Balance Sheet |
30 |
Adjusted Statement of Income – Consolidated |
31 |
Financial Margin – Interest and Non-Interest |
31 |
– Financial Margin - Interest |
32 |
• Loan Financial Margin - Interest |
34 |
• Funding Financial Margin - Interest |
50 |
• Securities/Other Financial Margin - Interest |
55 |
• Insurance Financial Margin - Interest |
55 |
– Financial Margin – Non-Interest |
56 |
Insurance, Private Pension Plans and Savings Bonds |
57 |
– Bradesco Vida e Previdência |
64 |
– Bradesco Saúde – Consolidated |
66 |
– Bradesco Capitalização |
67 |
– Bradesco Auto/RE |
69 |
Fee and Commission Income |
71 |
Administrative and Personnel Expenses |
77 |
– Coverage Ratio |
80 |
Tax Expenses |
80 |
Equity in the Earnings (Losses) of Unconsolidated Companies |
81 |
Operating Result |
81 |
Non-Operating Result |
82 |
3 - Return to Shareholders |
83 |
Sustainability |
84 |
Investor Relations Area – RI |
85 |
Corporate Governance |
86 |
Bradesco Shares |
86 |
Main Indicators |
88 |
Weighting in Main Stock Market Indexes |
89 |
Dividends / Interest on Shareholders’ Equity – JCP |
89 |
4 - Additional Information |
91 |
Products and Services Market Share |
92 |
Compulsory/Liabilities |
93 |
Investments in Infrastructure, Information Technology and e Telecommunications |
94 |
Risk Management |
95 |
Capital Adequacy Ratio (Basel II) |
95 |
5 - Independent Auditors’ Report |
97 |
Limited assurance report from independent auditors on the supplementary accounting information |
98 |
6 - Financial Statements, Independent Auditor’s Report, Summary of the Audit Committee’s Report and Report of the Fiscal Council |
101 |
Consolidated Financial Statements |
102 |
Bradesco | 1 |
Forward-Looking Statements | |
This Report on Economic and Financial Analysis contains forward-looking statements relating to our business. Such statements are based on management’s current expectations, estimates and projections about future events and financial trends, which could affect our business. Words such as: “believes,” “anticipates,” “plans,” “expects,” “intends,” “aims,” “evaluates,” “predicts,” “foresees,” “projects,” “guidelines,” “should” and similar expressions are intended to identify forward-looking statements. These statements, however, do not guarantee future performance and involve risks and uncertainties, which could be beyond our control. Furthermore, certain forward-looking statements are based on assumptions that, depending on future events, may prove to be inaccurate. Therefore, actual results may differ materially from the plans, objectives, expectations, projections and intentions expressed or implied in such statements.
Factors which could modify actual results include, among others, changes in regional, national and international commercial and economic conditions; inflation rates; increase in customer delinquency on the account of borrowers in loan operations, with the consequent increase in the allowance for loan losses; loss of funding capacity; loss of clients or revenues; our capacity to sustain and improve performance; changes in interest rates which could, among other events, adversely affect our margins; competition in the banking sector, financial services, credit card services, insurance, asset management and other related sectors; government regulations and fiscal matters; disputes or adverse legal proceedings or rulings; as well as credit risks and other loan and investment activity risks.
Accordingly, the reader should not rely excessively on these forward-looking statements. These statements are valid only as of the date they were prepared. Except as required under applicable legislation, we assume no obligation whatsoever to update these statements, whether as a result of new information, future events or for any other reason.
Few numbers of this Report were submitted to rounding adjustments.
Therefore, amounts indicated as total in certain charts may not correspond to the arithmetic
sum of figures preceding them.
2 | Report on Economic and Financial Analysis – June 2011 |
Press Release | ||
Highlights |
The main figures obtained by Bradesco in the first half of 2011 are presented below: 1. Adjusted Net Income(1) in the first half of 2011 was R$5.563 billion (an increase of 20.9% compared to R$4.602 billion in the same period of 2010), corresponding to earnings per share of R$2.82 in the last 12 months and Return on Average Shareholders’ Equity (2) of 23.2%. 2. Adjusted Net Income was composed of R$4.002 billion arising from financial activities, which represented 71.9% of the total, and R$1.561 billion from insurance, private pension plans and savings bond operations, which accounted for 28.1% of the total. 3. On June 30, 2011, Bradesco’s market capitalization stood at R$111.770 billion(3), while the value of preferred shares rose by 28.3%(4) in the last 12 months, against a 2.4% appreciation of the Ibovespa index. 4. Total Assets stood at R$689.307 billion in June 2011, an increase of 23.5% from the balance in the same period in 2010. Return on Average Assets was 1.7%. 5. The Expanded Loan Portfolio(5) stood at R$319.802 billion in June 2011, up 23.1% from the same period in 2010. Operations with individuals totaled R$102.915 billion (up 14.6%), while operations with companies totaled R$216.887 billion (up 27.6%). 6. Total Assets under Management stood at R$933.960 billion, an increase of 21.6% from June 2010. 7. Shareholders’ Equity stood at R$52.843 billion in June 2011, up by 19.3% on the balance of June 2010. The Capital Adequacy Ratio stood at 14.7% in June 2011, 12.9% of which under Tier I Capital. 8. In the first half of 2011, Interest on Shareholders’ Equity and Dividends were paid and provisioned to shareholders in the amount of R$1,876 million, of which R$940 million as monthly and interim dividends paid and R$936 million provisioned. |
9. The Financial Margin reached R$18.833 billion, up 19.7% in comparison with the first half of 2010. 10. The Delinquency Ratio over 90 days stood at 3.7%, down 0.3 p.p. from June 2010. 11. The Efficiency Ratio(6) stood at 42.7% (42.0% in June 2010) and in the concept of “adjusted-to-risk” ratio stood at 52.2% in June 2011 (54.6% in June 2010). 12. Insurance Written Premiums, Pension Plan Contributions and Savings Bond Income totaled R$17.511 billion in the first half of 2011, up by 22.0% over the same period in 2010. Technical provisions stood at R$93.938 billion, equal to 30.2% of the Brazilian insurance market (reference date: May/11). 13. Investments in infrastructure, information technology and telecommunications amounted to R$1.740 billion in the first half of 2011, for growth of 1.9% when compared to the same period in the previous year. 14. Taxes and contributions, including social security, paid or provisioned, amounted to R$11.028 billion, of which R$3.992 billion referring to taxes withheld and collected from third parties and R$7.036 billion based on the activities of Bradesco Organization, equivalent to 126.5% of Adjusted Net Income(1). 15. Banco Bradesco has an extensive customer service network in Brazil, comprising 6,648 service points (3,676 branches, 1,313 PABs -Banking Service Branches and 1,659 PAAs Advanced Service Branches). Customers can also use 1,587 PAEs (ATMs in companies), 29,263 Bradesco Expresso service points, 6,227 Postal Bank branches, 32,714 own ATMs in the Bradesco Dia&Noite network and 12,389 ATMs shared with other banks(7). |
(1) According to non-recurring events described on page 08 of this Report on Economic and Financial Analysis; (2) Excludes mark-to-market effect of available-for-sale securities recorded under Shareholders’ Equity; (3) R$121.167 billion considering the closing price of preferred shares (most traded share); (4) Includes reinvestment of dividends/interest on shareholders’ equity; (5) Includes sureties and guarantees, letters of credit, advances of credit card receivable, co-obligation in loan assignment (receivables-backed investment funds and mortgage-backed receivables), co-obligation in rural loan assignment, and operations with Credit Risk – Commercial Portfolio, which includes debentures and promissory notes; (6) Accumulated over 12 months; and (7) Banco24Horas ATMs + ATM terminals shared among Bradesco, Banco do Brasil and Banco Santander.
4 | Report on Economic and Financial Analysis – June 2011 |
Press Release | |
Highlights |
16.Employee payroll, plus charges and benefits, totaled R$4.233 billion. Social benefits provided to the 98,317 employees of the Bradesco Organization and their dependents amounted to R$1.006 billion, while investments in training and development programs totaled R$58.048 million. 17. On May 20, 2011, Bradesco acquired the shareholding control of Banco do Estado do Rio de Janeiro S.A. (BERJ). The operation guarantees Bradesco the right to provide services to the state of Rio de Janeiro relating to the payment of 440 thousand state servants, as well as the payment to suppliers and of state taxes, among other services. 18. On June 20, 2011, Moody´s Investors Service upgraded Bradesco’s foreign currency ratings: the long-term deposit rating went from ‘Baa3’ to ‘Baa2’ and the short-term deposit rating from ‘Prime-3’ to ‘Prime-2’. The long-term senior debt rating was also upgraded from ‘Baa2’ to ‘Baa1’. 19.Main Awards and Acknowledgments in the second quarter of 2011: · Brazil’s major private group in the world’s leading companies ranking (Forbes magazine); · The best Publicly-Held Company in 2010 elected by the Association of Analysts and Capital Market Professionals (Apimec); · Brazil’s most solid bank and the world’s 8th strongest bank (Bloomberg News); · The best institutional investment fund manager (Investidor Institucional magazine); · 1st place among the “10 Major Groups in Revenue” ranking, in the category “Financial Institution” of the 2011 edition of Exame magazine’s Melhores e Maiores(The Best and the Major Companies); |
· Bradesco and Bradesco Asset Management (BRAM) ranked 1st and 2nd, respectively, in the AE Projeções ranking, in the category “Basic Top 10” (AE/Broadcast); · Best Company in Customer Service in 2010 (Exame magazine with the Ibero-Brazilian Institute of Customer Relations (IBRC)); and · The best company, among financial institutions, to start a career in (Você S/A magazine in partnership with Fundação Instituto de Administração (FIA) and Cia. de Talentos). 20. With regards to sustainability, Bradesco divides its actions into three pillars: (i) Sustainable Finances, with a focus on banking inclusion, social and environmental variables for loan approvals and the offering of social and environmental products; (ii) Responsible Management, focused on valuing professionals, improving the workplace and adopting eco-efficient practices; and (iii) Social and Environmental Investments, focused on education, the environment, culture and sports. The highlight in this area is Fundação Bradesco, which has been developing an extensive social and educational program that operates 40 schools throughout Brazil. In 2011, a forecasted budget of R$307.994 million will help serve more than 526 thousand people, 111 thousand of which through its own schools, in Basic Education, from Kindergarten to High School and Vocational Training - High School Level; Education for Youth and Adults; and Preliminary and Continued Education. In the Virtual School (Fundação Bradesco’s e-learning portal), at the CIDs (Digital Inclusion Centers) and through other programs, like Educa+Ação, over 415 thousand people will be served. The more than 50 thousand Basic Education students receive uniforms, school supplies, meals and medical and dental assistance free of charge. For 54 years, Fundação Bradesco has provided more than 2 million students with quality formal education free of charge, who, together with participants in in-class and distance courses, bring the number of participants to over 4 million people. |
Bradesco | 5 |
Press Release | |
Main Information |
|
2Q11 |
1Q11 |
4Q10 |
3Q10 |
2Q10 |
1Q10 |
4Q09 |
3Q09 |
Variation % | |
|
2Q11 x 1Q11 |
2Q11 x 2Q10 | ||||||||
Statement of Income for the Period - R$ million |
|
|
|
|
|
|
|
|
|
|
Book Net Income |
2,785 |
2,702 |
2,987 |
2,527 |
2,405 |
2,103 |
2,181 |
1,811 |
3.1 |
15.8 |
Adjusted Net Income |
2,825 |
2,738 |
2,684 |
2,518 |
2,455 |
2,147 |
1,839 |
1,795 |
3.2 |
15.1 |
Total Financial Margin |
9,471 |
9,362 |
9,018 |
8,302 |
8,047 |
7,689 |
7,492 |
7,587 |
1.2 |
17.7 |
Gross Loan Financial Margin |
6,548 |
6,180 |
6,143 |
5,833 |
5,757 |
5,630 |
5,373 |
5,150 |
6.0 |
13.7 |
Net Loan Financial Margin |
4,111 |
3,820 |
3,848 |
3,774 |
3,596 |
3,442 |
2,678 |
2,242 |
7.6 |
14.3 |
Expenses with Allowance for Loan Losses |
(2,437) |
(2,360) |
(2,295) |
(2,059) |
(2,161) |
(2,188) |
(2,695) |
(2,908) |
3.3 |
12.8 |
Fee and Commission Income |
3,751 |
3,510 |
3,568 |
3,427 |
3,253 |
3,124 |
3,125 |
2,857 |
6.9 |
15.3 |
Administrative and Personnel Expenses |
(5,784) |
(5,576) |
(5,790) |
(5,301) |
(4,976) |
(4,767) |
(4,827) |
(4,485) |
3.7 |
16.2 |
Premiums from Insurance, Private Pension Plan Contributions and Income from Savings Bonds |
9,661 |
7,850 |
9,022 |
7,697 |
7,163 |
7,196 |
8,040 |
6,685 |
23.1 |
34.9 |
Balance Sheet - R$ million |
|
|
|
|
|
|
|
|
|
|
Total Assets |
689,307 |
675,387 |
637,485 |
611,903 |
558,100 |
532,626 |
506,223 |
485,686 |
2.1 |
23.5 |
Securities |
231,425 |
217,482 |
213,518 |
196,081 |
156,755 |
157,309 |
146,619 |
147,724 |
6.4 |
47.6 |
Loan Operations (1) |
319,802 |
306,120 |
295,197 |
272,485 |
259,722 |
249,828 |
238,830 |
227,777 |
4.5 |
23.1 |
- Individuals |
102,915 |
100,200 |
98,243 |
93,038 |
89,780 |
86,146 |
82,210 |
75,663 |
2.7 |
14.6 |
- Corporate |
216,887 |
205,920 |
196,954 |
179,447 |
169,942 |
163,683 |
156,620 |
152,113 |
5.3 |
27.6 |
Allowance for Loan Losses (ALL) |
(17,365) |
(16,740) |
(16,290) |
(16,019) |
(15,782) |
(15,836) |
(16,313) |
(14,953) |
3.7 |
10.0 |
Total Deposits |
213,561 |
203,822 |
193,201 |
186,194 |
178,453 |
170,722 |
171,073 |
167,987 |
4.8 |
19.7 |
Technical Provisions |
93,938 |
89,980 |
87,177 |
82,363 |
79,308 |
77,685 |
75,572 |
71,400 |
4.4 |
18.4 |
Shareholders' Equity |
52,843 |
51,297 |
48,043 |
46,114 |
44,295 |
43,087 |
41,754 |
38,877 |
3.0 |
19.3 |
Assets Under Management |
933,960 |
919,007 |
872,514 |
838,455 |
767,962 |
739,894 |
702,065 |
674,788 |
1.6 |
21.6 |
Performance Indicators (%) on Adjusted Net Income (except when stated otherwise) |
|
|
|
|
|
|
|
| ||
Adjusted Net Income per Share - R$ (2) |
2.82 |
2.72 |
2.61 |
2.38 |
2.19 |
2.07 |
2.02 |
2.04 |
3.7 |
28.8 |
Book Value per Share (Common and Preferred) - R$ |
13.82 |
13.42 |
12.77 |
12.26 |
11.77 |
11.45 |
11.10 |
10.49 |
3.0 |
17.5 |
Annualized Return on Average Shareholders' Equity (3) (4) |
23.2 |
24.2 |
22.2 |
22.5 |
22.8 |
22.2 |
20.3 |
21.5 |
(1.0) p.p |
0.4 p.p |
Annualized Return on Average Assets (4) |
1.7 |
1.7 |
1.7 |
1.7 |
1.7 |
1.7 |
1.6 |
1.6 |
- |
- |
Average Rate - (Adjusted Financial Margin / Total Average Assets - Purchase and Sale Commitments - Permanent Assets) Annualized |
7.8 |
8.2 |
8.3 |
7.9 |
8.2 |
8.1 |
8.1 |
8.3 |
(0.4) p.p |
(0.4) p.p |
Fixed Assets Ratio - Total Consolidated |
17.3 |
17.4 |
18.1 |
16.7 |
20.9 |
19.8 |
18.6 |
15.4 |
(0.1) p.p |
(3.6) p.p |
Combined Ratio - Insurance (5) |
85.8 |
86.1 |
85.1 |
85.3 |
84.7 |
85.2 |
85.3 |
88.9 |
(0.3) p.p |
1.1 p.p |
Efficiency Ratio (ER) (2) |
42.7 |
42.7 |
42.7 |
42.5 |
42.0 |
41.2 |
40.5 |
40.9 |
- |
0.7 p.p |
Coverage Ratio (Fee and Commission Income/Administrative and Personnel Expenses)(2) |
63.5 |
63.6 |
64.2 |
65.1 |
64.9 |
66.0 |
66.5 |
66.4 |
(0.1) p.p |
(1.4) p.p |
Market Capitalization - R$ million (6) |
111,770 |
117,027 |
109,759 |
114,510 |
87,887 |
100,885 |
103,192 |
98,751 |
(4.5) |
27.2 |
Loan Portfolio Quality % (7) |
|
|
|
|
|
|
|
|
|
|
ALL / Loan Portfolio |
6.9 |
7.0 |
7.1 |
7.4 |
7.6 |
8.0 |
8.5 |
8.3 |
(0.1) p.p |
(0.7) p.p |
Non-Performing Loans (>60 days (8) / Loan Portfolio) |
4.5 |
4.4 |
4.3 |
4.6 |
4.9 |
5.3 |
5.7 |
5.9 |
0.1 p.p |
(0.4) p.p |
Delinquency Ratio (> 90 days (8) / Loan Portfolio) |
3.7 |
3.6 |
3.6 |
3.8 |
4.0 |
4.4 |
4.9 |
5.0 |
0.1 p.p |
(0.3) p.p |
Coverage Ratio (> 90 days (8)) |
189.3 |
193.6 |
197.6 |
191.8 |
188.5 |
180.8 |
174.6 |
166.5 |
(4.3) p.p |
0.8 p.p |
Coverage Ratio (> 60 days (8)) |
154.0 |
159.1 |
163.3 |
162.0 |
155.8 |
151.3 |
148.6 |
139.4 |
(5.1) p.p |
(1.8) p.p |
Operating Limits % |
|
|
|
|
|
|
|
|
|
|
Capital Adequacy Ratio - Total Consolidated |
14.7 |
15.0 |
14.7 |
15.7 |
15.9 |
16.8 |
17.8 |
17.7 |
(0.3) p.p |
(1.2) p.p |
- Tier I |
12.9 |
13.4 |
13.1 |
13.5 |
13.9 |
14.3 |
14.8 |
14.3 |
(0.5) p.p |
(1.0) p.p |
- Tier II |
1.8 |
1.7 |
1.7 |
2.3 |
2.1 |
2.6 |
3.1 |
3.5 |
0.1 p.p |
(0.3) p.p |
- Deductions |
- |
(0.1) |
(0.1) |
(0.1) |
(0.1) |
(0.1) |
(0.1) |
(0.1) |
- |
- |
6 | Report on Economic and Financial Analysis – June 2011 |
Press Release | |
Main Information |
Jun11 |
Mar11 |
Dec10 |
Sept10 |
Jun10 |
Mar10 |
Dec09 |
Sept09 |
Variation % | ||
|
Jun11 x Mar11 |
Jun11 x Jun10 | ||||||||
Structural Information - Units |
|
|
|
|
|
|
|
|
|
|
Service Points |
59,473 |
57,185 |
54,884 |
52,015 |
49,154 |
46,570 |
44,577 |
42,563 |
4.0 |
21.0 |
- Branches |
3,676 |
3,651 |
3,628 |
3,498 |
3,476 |
3,455 |
3,454 |
3,419 |
0.7 |
5.8 |
- PAAs (9) |
1,659 |
1,660 |
1,660 |
1,643 |
1,592 |
1,451 |
1,371 |
1,338 |
(0.1) |
4.2 |
- PABs (9) |
1,313 |
1,308 |
1,263 |
1,233 |
1,215 |
1,200 |
1,190 |
1,194 |
0.4 |
8.1 |
- PAEs (9) |
1,587 |
1,588 |
1,557 |
1,559 |
1,565 |
1,564 |
1,551 |
1,539 |
(0.1) |
1.4 |
- Outplaced Bradesco ATM Network Terminals (10) |
3,962 |
3,921 |
3,891 |
4,104 |
3,827 |
3,664 |
3,577 |
3,569 |
1.0 |
3.5 |
- ATM Terminals in the Shared Network (10) (11) |
10,856 |
10,326 |
9,765 |
8,113 |
7,358 |
6,912 |
6,486 |
5,980 |
5.1 |
47.5 |
- Banco Postal (Postal Bank) |
6,227 |
6,218 |
6,203 |
6,194 |
6,177 |
6,110 |
6,067 |
6,038 |
0.1 |
0.8 |
- Bradesco Expresso (Correspondent Banks) |
29,263 |
27,649 |
26,104 |
24,887 |
23,190 |
21,501 |
20,200 |
18,722 |
5.8 |
26.2 |
- Bradesco Promotora de Vendas |
919 |
853 |
801 |
773 |
743 |
702 |
670 |
753 |
7.7 |
23.7 |
- Branches / Subsidiaries Abroad |
11 |
11 |
12 |
11 |
11 |
11 |
11 |
11 |
- |
- |
ATMs |
45,103 |
44,263 |
43,072 |
41,007 |
39,766 |
38,772 |
37,957 |
37,178 |
1.9 |
13.4 |
- Own Network |
32,714 |
32,514 |
32,015 |
31,759 |
31,387 |
30,909 |
30,657 |
30,414 |
0.6 |
4.2 |
- Shared Network (11) |
12,389 |
11,749 |
11,057 |
9,248 |
8,379 |
7,863 |
7,300 |
6,764 |
5.4 |
47.9 |
Debit and Credit Card (12) - million |
150.4 |
147.5 |
145.2 |
140.7 |
137.8 |
135.6 |
132.9 |
88.4 |
2.0 |
9.1 |
Employees (13) |
98,317 |
96,749 |
95,248 |
92,003 |
89,204 |
88,080 |
87,674 |
85,027 |
1.6 |
10.2 |
Outsourced employees and Interns |
10,563 |
10,321 |
9,999 |
9,796 |
8,913 |
9,605 |
9,589 |
9,606 |
2.3 |
18.5 |
Employees of Foundations (14) |
3,796 |
3,788 |
3,693 |
3,756 |
3,734 |
3,713 |
3,654 |
3,696 |
0.2 |
1.7 |
Customers - millions |
|
|
|
|
|
|
|
|
|
|
Checking Accounts |
24.0 |
23.5 |
23.1 |
22.5 |
21.9 |
21.2 |
20.9 |
20.7 |
2.1 |
9.6 |
Saving Accounts (15) |
39.7 |
39.4 |
41.1 |
38.5 |
37.1 |
36.2 |
37.7 |
35.1 |
0.8 |
7.0 |
Insurance Group |
38.0 |
37.0 |
36.2 |
34.6 |
33.9 |
33.8 |
30.8 |
30.3 |
2.7 |
12.1 |
- Policyholders |
33.0 |
32.1 |
31.5 |
30.0 |
29.3 |
29.2 |
26.3 |
25.8 |
2.8 |
12.6 |
- Pension Plan Participants |
2.1 |
2.1 |
2.0 |
2.0 |
2.0 |
2.0 |
2.0 |
2.0 |
- |
5.0 |
- Savings Bond Customers |
2.9 |
2.8 |
2.7 |
2.6 |
2.6 |
2.6 |
2.5 |
2.5 |
3.6 |
11.5 |
Bradesco Financiamentos |
2.9 |
2.9 |
3.3 |
3.4 |
3.5 |
3.8 |
4.0 |
4.1 |
- |
(17.1) |
Expanded Loan Portfolio: Includes sureties and guarantees, letters of credit, advances of credit card receivables, loan assignment (receivables-backed investment funds and mortgage-backed receivables), co-obligations in rural loan assignment and operations with Credit Risk – Commercial Portfolio were also included, covering debentures and promissory notes; Including overlapping ATMs within the Bank’s own and shared network: in June 2011 – 2,045; March 2011 – 2,024; December 2010 – 1,999, September 2010 – 1,670, June 2010 - 1,547, March 2010 – 1,490, December 2009 – 1,455 and September 2009 – 1,452;
(1)
(2)
In the last 12 months;
(3)
Excludes mark-to-market effect of available-for-sale securities recorded under Shareholders’ Equity;
(4)
Adjusted net income in the period;
(5)
Excluding additional provisions;
(6)
Number of shares (less treasury shares) multiplied by the closing price of the common and preferred shares on the period’s last trading day;
(7)
Concept defined by Bacen;
(8)
Credits overdue;
(9)
PAB: Branch located on the premises of a company and with Bradesco employees; PAE: ATM located on the premises of a company; PAA: service point located in a municipality without a Bank branch;
(10)
(11)
Shared ATM network: Banco24Horas ATMs + ATM terminals shared among Bradesco, Banco do Brasil and Banco Santander, since November 2010;
(12)
Includes pre-paid, Private Label, Banco Ibi as of December 2009 and Ibi México as of December 2010;
(13)
It started including Ibi Promotora employees as of December 2009;
(14)
Fundação Bradesco, Digestive System and Nutritional Disorder Foundation (Fimaden) and Bradesco Sports and Recreation Center (ADC Bradesco); and
(15)
Number of accounts.
Bradesco | 7 |
Press Release | |
Ratings | |
Main Ratings |
Fitch Ratings | |||||||||
International Scale |
Domestic Scale | ||||||||
Individual (1) |
Support |
Domestic Currency |
Foreign Currency |
Domestic | |||||
B/C |
3 |
Long-Term |
Short-Term |
Long-Term |
Short-Term |
Long-Term |
Short-Term | ||
A - |
F1 |
BBB + |
F2 |
AAA (bra) |
F1 + (bra) | ||||
* |
|
|
|
|
|
|
|
||
Moody´s Investors Service |
R&I Inc. | ||||||||
Financial Strength |
International Scale |
Domestic Scale |
International Scale | ||||||
B - |
Foreign Currency Debt |
Domestic Currency Deposit |
Foreign Currency Deposit |
Domestic Currency |
Issuer Rating | ||||
Long-Term |
Long-Term |
Short-Term |
Long-Term |
Short-Term |
Long-Term |
Short-Term |
BBB - | ||
Baa1 |
A1 |
P - 1 |
Baa2 |
P-2 |
Aaa.br |
BR - 1 |
* |
||||||||
Standard & Poor's |
Austin Rating | |||||||
International Scale - Counterparty Rating |
Domestic Scale |
Corporate Governance |
Domestic Scale | |||||
Foreign Currency |
Domestic Currency |
Counterparty Rating |
Long-Term |
Short-Term | ||||
Long-Term |
Short-Term |
Long-Term |
Short-Term |
Long-Term |
Short-Term |
AA |
AAA |
A -1 |
BBB |
A - 3 |
BBB |
A - 3 |
brAAA |
brA - 1 |
(1) On July 20, 2011, Fitch Ratings introduced to the market the Viability rating for financial institutions around the globe, which reflects the same primary risks evaluated in the former Individual Rating. Fitch emphasizes that this is not a fundamental change in its approach to bank ratings or a change in opinion on the creditworthiness of the entities covered. For Bradesco, the Individual Rating ‘B/C’ was changed to Viability Rating ‘a-’. To facilitate the transition, Fitch Ratings will maintain both ratings up to December 31, 2011.
Net Income vs. Adjusted Net Income
The main non-recurring events that impacted book net income in the periods below are presented in the following comparative chart:
|
|
|
|
R$ million |
|
1H11 |
1H10 |
2Q11 |
1Q11 |
Book Net Income |
5,487 |
4,508 |
2,785 |
2,702 |
|
|
|
|
|
Non-Recurring Events |
76 |
94 |
40 |
36 |
- Records of Tax Credits |
- |
(242) |
- |
- |
- Provision for Tax Contingencies |
- |
397 |
- |
- |
- Provision for Civil Contingencies - Economic Plans |
123 |
111 |
69 |
54 |
- Tax Effects |
(47) |
(172) |
(29) |
(18) |
|
|
|
|
|
Adjusted Net Income |
5,563 |
4,602 |
2,825 |
2,738 |
|
|
|
|
|
ROAE % (1) |
22.9 |
22.3 |
23.3 |
23.8 |
|
|
|
|
|
ROAE (ADJUSTED) % (1) |
23.2 |
22.8 |
23.6 |
24.2 |
(1) Annualized
8 | Report on Economic and Financial Analysis – June 2011 |
Press Release | |
Summarized Analysis of Adjusted Income |
R$ million | ||||||||
|
Adjusted Statement of Income | |||||||
|
1H11 |
1H10 |
Variation |
2Q11 |
1Q11 |
Variation | ||
|
1H11 x 1H10 |
2Q11 x 1Q11 | ||||||
|
Amount |
% |
Amount |
% | ||||
Financial Margin |
18,833 |
15,736 |
3,097 |
19.7 |
9,471 |
9,362 |
109 |
1.2 |
- Interest |
18,016 |
15,069 |
2,947 |
19.6 |
9,167 |
8,849 |
318 |
3.6 |
- Non-Interest |
817 |
667 |
150 |
22.5 |
304 |
513 |
(209) |
(40.7) |
ALL |
(4,797) |
(4,349) |
(448) |
10.3 |
(2,437) |
(2,360) |
(77) |
3.3 |
Gross Income from Financial Intermediation |
14,036 |
11,387 |
2,649 |
23.3 |
7,034 |
7,002 |
32 |
0.5 |
Income from Insurance, Private Pension Plan and |
1,573 |
1,369 |
204 |
14.9 |
788 |
785 |
3 |
0.4 |
Fee and Commission Income |
7,261 |
6,377 |
884 |
13.9 |
3,751 |
3,510 |
241 |
6.9 |
Personnel Expenses |
(5,041) |
(4,358) |
(683) |
15.7 |
(2,605) |
(2,436) |
(169) |
6.9 |
Other Administrative Expenses |
(6,319) |
(5,385) |
(934) |
17.3 |
(3,179) |
(3,140) |
(39) |
1.2 |
Tax Expenses |
(1,793) |
(1,483) |
(310) |
20.9 |
(913) |
(880) |
(33) |
3.8 |
Equity in the Earnings (Losses) of Unconsolidated |
50 |
48 |
2 |
4.2 |
16 |
34 |
(18) |
(52.9) |
Other Operating Income/Expenses |
(1,686) |
(1,138) |
(548) |
48.2 |
(764) |
(922) |
158 |
(17.1) |
Operating Income |
8,081 |
6,817 |
1,264 |
18.5 |
4,128 |
3,953 |
175 |
4.4 |
Non-Operating Income |
(11) |
(8) |
(3) |
37.5 |
(7) |
(4) |
(3) |
75.0 |
Income Tax / Social Contribution |
(2,409) |
(2,171) |
(238) |
11.0 |
(1,271) |
(1,138) |
(133) |
11.7 |
non-controlling Interest |
(98) |
(36) |
(62) |
172.2 |
(25) |
(73) |
48 |
(65.8) |
Adjusted Net Income |
5,563 |
4,602 |
961 |
20.9 |
2,825 |
2,738 |
87 |
3.2 |
(1) Result of Insurance, Private Pension Plans and Savings Bond Operations = Insurance, Private Pension Plans and Savings Bond Retained Premiums - Variation in the Technical Provisions of Insurance, Private Pension Plans and Savings Bonds – Retained Claims – Drawings and Redemption of Savings Bonds – Selling Expenses with Insurance Plans, Private Pension Plans and Savings Bonds.
Bradesco | 9 |
Press Release | |
Summarized Analysis of Adjusted Income | |
Adjusted Net Income and Profitability |
In the second quarter of 2011, Bradesco’s adjusted net income stood at R$2,825 million, an increase of 3.2% or R$87 million from the previous quarter, which was primarily impacted by: (i) an increase in fee and commission income; and (ii) lower operating expenses (net of other operating income), partially offset by: (iii) increased personnel and administrative expenses; (iv) increase in allowance for loan losses; and (v) increase in income tax and social contribution expenses. In the first half of 2011 versus the same period of the previous year, adjusted net income increased by R$961 million, or 20.9%. The main reasons for this result are described in this chapter, among which Bradesco’s organic growth stands out. Shareholders’ Equity for June 2011 stood at R$52,843 million, up by 19.3% on the balance of June 2010. The Capital Adequacy Ratio stood at 14.7%, of which 12.9% was under Tier I Reference Shareholders’ Equity. Total Assets stood at R$689,307 million in June 2011, up 23.5% over June 2010, driven by the expansion of business volume. Return on Average Assets (ROAA) remained stable, hovering near 1.7%. |
|
10 | Report on Economic and Financial Analysis – June 2011 |
Concerning ER – in the last 12 months(1), and quarterly ER, both indicators have remained stable in the comparison between the second quarter of 2011 and previous quarter, recording 42.7% and 42.0% respectively, even considering Bradesco’s significant organic growth in the period. It is worth mentioning that the ER calculated on an “adjusted-to-risk” basis to reflect the impact of risk in loan operations(2) also remained stable compared to the previous quarter, while posting a decrease of 2.4 p.p. in the last 12 months. |
|
(1) Efficiency Ratio (ER) = (Personnel Expenses – Employee Profit Sharing (PLR) + Administrative Expenses) / (Financial Margin + Fee and Commission Income + Income from Insurance + Equity in the Earnings (Losses) of Unconsolidated Companies + Other Operating Income – Other Operating Expenses). Considering the ratio between: (i) total administrative costs (Personnel Expenses + Administrative Expenses + Other Operating Expenses + Tax Expenses not related to revenue generation) and (ii) revenue net of related taxes (not considering Claims Expenses from the Insurance Group), our Efficiency Ratio in the second quarter of 2011 would be 46.2%; and
(2) Including ALL expenses, adjusted for granted discounts, loan recovery and sale of foreclosed assets, among others.
Bradesco | 11 |
Press Release | |
Summarized Analysis of Adjusted Income | |
Financial Margin |
The R$109 million increase between the second quarter of 2011 and the first quarter of 2011 was due to: · the increase in income from interest-earning operations by R$318 million, mainly the result of: (i) higher income from “Loan” margin; (ii) higher income from “Funding” margin; and partially impacted by (ii) lower income from “Insurance” margin; offset by: · lower income from non-interest margin, in the amount of R$209 million, considering lower treasury/securities gains. The financial margin posted a R$3,097 million improvement between the first half of 2011 and the same period in 2010, which corresponds to a 19.7% growth, mainly driven by: |
· growth in income from interest-earning operations of R$2,947 million, mainly due to (i) higher income from “Loan” margin, resulting from increase in business volumes; (ii) higher income from “Funding” margin; and (iii) higher income from “Insurance” margin; and · greater income from the non-interest margin, in the amount of R$150 million, due to higher treasury/securities gains. |
12 | Report on Economic and Financial Analysis – June 2011 |
Press Release | |
Summarized Analysis of Adjusted Income | |
Interest Financial Margin – Annualized Average Rates |
|
|
|
|
|
|
R$ million |
|
1H11 |
1H10 | ||||
|
Interest |
Average |
Average |
Interest |
Average |
Average |
Loans |
12,728 |
245,018 |
10.7% |
11,387 |
198,728 |
11.8% |
Funding |
2,141 |
285,939 |
1.5% |
1,267 |
225,619 |
1.1% |
Insurance |
1,818 |
90,700 |
4.0% |
1,341 |
77,678 |
3.5% |
Securities/Other |
1,329 |
216,454 |
1.2% |
1,074 |
187,947 |
1.1% |
0 |
|
|
|
|
|
|
Financial Margin |
18,016 |
- |
7.6% |
15,069 |
- |
7.7% |
0 |
||||||
|
2Q11 |
1Q11 | ||||
|
Interest |
Average |
Average |
Interest |
Average |
Average |
Loans |
6,548 |
250,771 |
10.9% |
6,180 |
239,266 |
10.7% |
Funding |
1,132 |
295,721 |
1.5% |
1,009 |
276,157 |
1.5% |
Insurance |
819 |
92,582 |
3.6% |
999 |
88,818 |
4.6% |
Securities/Other |
668 |
226,903 |
1.2% |
661 |
206,006 |
1.3% |
0 |
|
|
|
|
|
|
Financial Margin |
9,167 |
- |
7.6% |
8,849 |
- |
7.8% |
Despite the growth of the average "Loan" margin rate, the annualized interest financial margin rate stood at 7.6% in the second quarter of 2011, down by 0.2 p.p. quarter-on-quarter. This performance was mainly due to: (i) the change in asset mix, of which the 10.1% growth in the average balance of the “Securities/Other” portfolio stands out; and (ii) the decrease in the average rate of “Insurance” margin, which was impacted by: (a) the lower return on assets indexed to IPCA and IGP-M; and (b) the performance of multimarket funds that were affected by the 9.0% Ibovespa depreciation in the quarter.
Bradesco | 13 |
Press Release | |
Summarized Analysis of Adjusted Income | |
Expanded Loan Portfolio(1) |
In June 2011, Bradesco’s loan operations totaled R$319.8 billion. The 4.5% increase in the quarter was due to the growth of: (i) 5.8% in Corporate; (ii) 4.7% in SMEs; and (iii) 2.7% in Individuals. Over the last twelve months, the portfolio expanded by 23.1% due to: (i) 28.1% growth in Corporate; (ii) 26.9% in SMEs; and (iii) 14.6% in Individuals. In the Individuals segment, the products that posted the strongest growth in the last twelve months were: (i) real estate financing; (ii) the payroll-deductible loan; (iii) rural loan; and (iv) BNDES/Finame onlending. In the Corporate segment, growth was led by: (i) operations bearing credit risk – commercial portfolio, including debentures and promissory notes; (ii) BNDES/Finame onlending operations; (iii) real estate financing – corporate plan; and (iv) sureties and guarantees. |
|
For more information, see page 38 of Chapter 2 of this Report.
Allowance for Loan Losses (ALL) |
In the second quarter of 2011, expenses with the allowance for loan losses stood at R$2,437 million, up 3.3% compared to previous quarter. This increase was mainly the result of the 4.6% growth in loan operations – Bacen concept. In the first half of 2011 compared to the same period of 2010, ALL expenses posted a 10.3% increase, causing an expansion of generic provisions, partially offset by higher income from loan recovery of 7.4% in the period, totaling R$1,318 million. Loan operations – Bacen concept grew by 20.3% in the same period, demonstrating growth accompanied by quality in Bradesco’s loan portfolio. |
|
14 | Report on Economic and Financial Analysis – June 2011 |
Press Release | |
Summarized Analysis of Adjusted Income | |
Delinquency Ratio > 90 days |
Delinquency ratio over 90 days posted a slight increase of 0.1 p.p. in the quarter, basically due to the 0.2 p.p. seasonal increase in the Individuals segment indicator. |
|
Coverage Ratios |
The graph below presents the evolution of the coverage ratio of the Allowance for Loan Losses for loans overdue for more than 60 and 90 days. In June 2011 these ratios reached 154.0% and 189.3%, respectively. |
The balance of Allowance for Loan Losses (ALL) of R$17.4 billion, in June 2011, was made up of: (i) R$14.4 billion in Brazilian Central Bank requirements; and (ii) R$3.0 billion in additional provisions. |
Bradesco | 15 |
Press Release | |
Summarized Analysis of Adjusted Income | |
Results of Insurance, Private Pension Plans and Savings Bonds Operations |
Net Income in the second quarter of 2011 came to R$800 million (R$761 million in the first quarter of 2011), posting a 29.4% Return on Average Shareholders’ Equity. |
In the first half of 2011, Net Income totaled R$1.561 billion, up 11.2% compared to the Net Income of same period last year (R$1.404 billion), posting a 27.7% return on Shareholders’ Equity. |
(1) Excludes additional provisions.
|
R$ million (unless otherwise indicated) | |||||||||
|
2Q11 |
1Q11 |
4Q10 |
3Q10 |
2Q10 |
1Q10 |
4Q09 |
3Q09 |
Variation % | |
|
2Q11 x 1Q11 |
2Q11 x 2Q10 | ||||||||
Net Income |
800 |
761 |
779 |
721 |
701 |
703 |
602 |
607 |
5.1 |
14.1 |
Premiums from Insurance, Private Pension Plan Contributions and Income from Savings Bonds (1) |
9,661 |
7,850 |
9,022 |
7,697 |
7,163 |
7,196 |
8,040 |
6,685 |
23.1 |
34.9 |
Technical Provisions |
93,938 |
89,980 |
87,177 |
82,363 |
79,308 |
77,685 |
75,572 |
71,400 |
4.4 |
18.4 |
Financial Assets |
103,847 |
99,594 |
96,548 |
92,599 |
88,515 |
86,928 |
83,733 |
79,875 |
4.3 |
17.3 |
Claims Ratio |
72.2 |
72.0 |
71.1 |
72.4 |
71.8 |
73.3 |
74.3 |
77.2 |
0.2 p.p |
0.4 p.p |
Combined Ratio |
85.8 |
86.1 |
85.1 |
85.3 |
84.7 |
85.2 |
85.3 |
88.9 |
(0.3) p.p |
1.1 p.p |
Policyholders / Participants and Customers (in thousands) |
37,972 |
37,012 |
36,233 |
34,632 |
33,908 |
33,768 |
30,822 |
30,339 |
2.6 |
12.0 |
Market Share of Premiums from Insurance, Private Pension Plan Contributions and Income from Savings Bonds (2) |
24.6 |
23.2 |
24.7 |
24.7 |
24.8 |
25.2 |
24.4 |
23.5 |
1.4 p.p |
(0.2) p.p |
Note: For comparison purposes, we have excluded the build in Technical Provisions for benefits to be granted – Remission (Health) from the calculation of ratios for the first quarter of 2010, and the effects of RN 206/09 and its effects on health revenues from the calculation of combined ratios.
(1) Excludes the effects of RN 206/09 (ANS), which as of January 2010 extinguished the PPNG (SES), with income from premiums accounted pro-rata temporis. Note that this accounting change did not affect Earned Premiums; and
(2) 2Q11 considers the latest data made available by Susep (May 2011).
16 | Report on Economic and Financial Analysis – June 2011 |
Press Release | |
Summarized Analysis of Adjusted Income |
In the second quarter of 2011, revenues grew by 23.1% compared to previous quarter, driven by the performance of Life and Pension Plan products that had a 35.3% growth. In the first half of 2011, production grew by 22.0% compared to the same period of the previous year. Such increase is due to the performance of Life and Pension Plan, Health and Savings Bond products, which increased 25.7%, 23.5% and 25.0%, respectively. Net Income for the second quarter of 2011, compared to the previous quarter, had an increase of 5.1%, due to the following factors: (i) 23.1% growth in revenue; (ii) stability of claim ratios in comparison with the previous quarter; and (iii) improvement in administrative efficiency ratio. |
Net income for the first half of 2011 was 11.2% higher than the figure posted in the same period of last year, due to: (i) the 22.0% growth in revenues; (ii) the 0.4 p.p. decrease in the claims ratio; (iii) increased financial result and equity in the earnings (losses) of subsidiaries; and partially offset by: (iv) an increase in personnel expenses, impacted by the collective bargaining agreement in January 2011. In terms of solvency, Grupo Bradesco de Seguros e Previdência complies with the Susep rules effective as of January 1, 2008, and international standards (Solvency II). The financial leverage ratio stood at 2.8 times Shareholders’ Equity. |
Bradesco | 17 |
Press Release | |
Summarized Analysis of Adjusted Income | |
Fee and Commission Income |
In the second quarter of 2011, fee and commission income totaled R$3,751 million, up 6.9% or R$241 million from the previous quarter. This increase is mainly due to: (i) larger credit card revenue; (ii) larger gains from underwriting and financial advisory services; (iii) increased volume of loan operations; (iv) net increase in new checking accounts; and (v) larger collection revenue. This half-year compared to the first half of 2010, the 13.9% increase in fee and commission income was mainly due to: (i) the performance of the credit card segment, due to the growth in card base and revenues, in addition to the increase in interest held in Visavale and Cielo; (ii) the increase in income from checking accounts, which was driven by growth in business volume and a increase in checking account customer base, which posted net growth of 2.1 million accounts in the period; (iii) greater income from loan operations, mainly due to the increase in sureties and guarantees and the higher volume of contracted operations; and (iv) growth in revenue from fund management; and (v) larger revenue from charging and collections.
18 | Report on Economic and Financial Analysis – June 2011 |
Press Release | |
Summarized Analysis of Adjusted Income | |
Personnel Expenses |
In the second quarter of 2011, the R$169 million increase from the previous quarter was composed of changes in the following portions: · “structural” – R$105 million increase, mainly due to: (i) lower concentration of vacation periods in the second quarter 2011 and (ii) higher expenses with salaries and compulsory social charges due to the organic growth in the period, with an increase in the number of service points and the consequent hiring of a net total of 1,568 employees; and
· “non-structural” – decrease of R$64 million, chiefly related to the higher expenses with: (i) provision for labor lawsuits; and partially offset by: (ii) lower expenses with employee and management profit sharing (PLR). This half-year growth of R$683 million compared to the first half of 2010 is mainly due to: · R$531 million in the “structural” portion from: (i) an increase in expenses related to salaries, compulsory social charges and benefits, due to higher salary levels; (ii) and the net increase of 9,113 employees; and
|
· the R$152 million increase in the “non-structural” portion, basically resulting from higher expenses with: (i) recording of provisions for labor lawsuits; (ii) management and employee profit sharing (PLR); and (iii) costs with termination of contracts.
|
Obs.: Structural Expenses = Salaries + Compulsory Social Charges + Benefits + Private Pension Plans.
Non-Structural Expenses = Employee Profit Sharing (PLR) + Training + Labor Provision + costs with termination of contracts.
Bradesco | 19 |
Press Release | |
Summarized Analysis of Adjusted Income | |
Administrative Expenses |
In the second quarter of 2011, administrative expenses posted a variation of 1.2% from the previous quarter mainly due to higher expenses with: (i) outsourced services, mainly related to non-litigious charging and legal consulting services; (ii) assets maintenance and upkeeping; and (iii) communication. The 17.3% increase in the first half of 2011 on the same period in 2010 is the result of greater expenses with: (i) outsourced services, related to: (a) partial outsourcing of credit card processing (Fidelity); and (b) variable expenses related to revenue (e.g. non-bank correspondents); (ii) advertising and marketing; (iii) increase in business and service volume; (iv) agreement amendments and (v) the expansion of the Customer Service Network by 10,319 new units: |
200 branches, 187 PAB/PAE/PAA, 6,073 Bradesco Expresso branches and 3,859 other service points, amounting to 59,473 on June 30, 2011.
|
Other Operating Income and Expenses
Other operating expenses, net of other operating income, totaled R$764 million in the second quarter of 2011, down R$158 million over previous quarter, basically a result of reversal of a provision recorded in the first quarter of 2011 to cover fluctuations arising from the revaluation of IBNR provisions and benefits to be granted – remission of Health Insurance segment. Compared to the same period last year, the increase in other operating expenses net of other operating income in the first half of 2011, in the amount of R$548 million, is mainly the result of higher expenses with the recording of operating provisions, especially those for civil contingencies.
20 | Report on Economic and Financial Analysis – June 2011 |
Press Release | |
Summarized Analysis of Adjusted Income | |
Income Tax and Social Contribution |
Growth in income tax and social contribution expenses, both quarter-on-quarter and year-on-year comparison, is the result of (i) an increase in taxable income in the second quarter of 2011 and in the first half of 2011; and (ii) the use of tax credit in the first quarter of 2011, as a result of the increase in the social contribution rate from 9% to 15%.
Unrealized Gains |
Unrealized gains totaled R$9,377 million in the second quarter of 2011, a R$213 million decrease from the previous quarter. This was mainly due to: (i) the relative depreciation of mark-to-market of held-to-maturity securities impacted by: (a) the drop recorded in the stock market (Ibovespa -9.0%); and (b) the increase in interest rates of securities indexed to the IGP-M and IPCA, impacting their market prices, partially offset by: (ii) the increase of unrealized gains of loan and leasing operations; and (iii) the appreciation of investments, especially those in Cielo, the stocks of which appreciated by 12.7% in the quarter. |
Bradesco | 21 |
Press Release | |
Economic Scenario |
In the second quarter of the year, analysts' expectations for various international indicators of economic activity were frustrated. Several factors vie to explain the deceleration in world economic growth in recent months: (i) the moderation of household consumption in developed countries, due to the reduction in available income (reflecting the sharp rise in oil prices since the start of the year); (ii) the build in industrial inventories in many countries; (iii) the effects of the contractionist policies in emerging countries; and (iv) the local and global impacts caused by the natural disasters that hit Japan in the first half of March. Some of these factors are of a temporary nature, but structural issues remain on the radar screen, especially the depressed labor market and the deleveraging of households and governments in the G-3 (United States, Europe and Japan). Since May, concerns with fiscal problems in countries on Europe's periphery have intensified, leading to higher volatility in financial markets. Despite the higher risks to global economic growth, the scenario continues to be characterized by increased liquidity and higher commodity prices. This situation should not change significantly in the coming months, which should favor Brazil. On the domestic front, the mismatch between supply and demand, the deterioration in the inflation expectations of market agents, the high level of indexation in the economy and strong foreign-currency inflows continue to create important challenges for managing macroeconomic policy. The response to inflationary pressures has led conventional monetary tightening measures to be combined with other measures of a macroprudential nature and deceleration in government spending. This increased coordination of Brazil's economic policy should contribute to the convergence to the inflation to a level close to the targets over the course of 2012. During this convergence phase, economic growth in 2011 should be more moderate (at around 4.0%) than in 2010, when GDP grew by 7.5%. |
Despite the country’s indisputable vocation as an exporter, the main driver of economic growth has been, and will continue to be, domestic demand. Investment has been influenced by the high level of business confidence – as shown by the high number of investments announced – and by the opportunities associated with the sporting events that Brazil will host in 2014 and 2016 and with the pre-salt deposits. Household consumption continues to grow at a robust pace, supported by the buoyant local job market. With no signs of any overcommitment of income by borrowers and with the social mobility process continuing to advance, the outlook for Brazil's banking system remains favorable, led by the real estate market, which under current economic fundamentals has room to grow on a sustainable path. The world's view of Brazil remains positive, which has been widely recognized by international risk-rating agencies and by the interest of global companies, which have increased their foreign direct investment in the country. The favorable long-term outlook for the domestic market and the current international scenario have kept the Brazilian real strong in relation to the U.S. dollar. The deterioration in dollar terms of the current account deficit should not lead to a reversal in this trend of a stronger local currency, since this deficit should be financed primarily by investments in production and remain relatively stable as a proportion of GDP. Bradesco maintains its positive long-term outlook for Brazil. At the same time, the Organization maintains its belief that Brazil could reach a higher pace of potential growth in a shorter period of time if higher investments were made in the areas of education and in economic reforms that increase the efficiency of domestic production. Actions on these fronts would contribute fundamentally to creating better conditions for enabling the private sector to face global competition and continue to grow and create jobs. |
22 | Report on Economic and Financial Analysis – June 2011 |
Press Release | |
Main Economic Indicators |
Main Indicators (%) |
2Q11 |
1Q11 |
4Q10 |
3Q10 |
2Q10 |
1Q10 |
4Q09 |
3Q09 |
1H11 |
1H10 | |
Interbank Deposit Certificate (CDI) |
2.80 |
2.64 |
2.56 |
2.61 |
2.22 |
2.02 |
2.12 |
2.18 |
5.52 |
4.28 | |
Ibovespa |
(9.01) |
(1.04) |
(0.18) |
13.94 |
(13.41) |
2.60 |
11.49 |
19.53 |
(9.96) |
(11.16) | |
USD – Commercial Rate |
(4.15) |
(2.25) |
(1.65) |
(5.96) |
1.15 |
2.29 |
(2.08) |
(8.89) |
(6.31) |
3.46 | |
General Price Index - Market (IGP-M) |
0.70 |
2.43 |
3.18 |
2.09 |
2.84 |
2.78 |
(0.11) |
(0.37) |
3.15 |
5.69 | |
CPI (IPCA – IBGE) |
1.40 |
2.44 |
2.23 |
0.50 |
1.00 |
2.06 |
1.06 |
0.63 |
3.87 |
3.09 | |
Federal Government Long-Term Interest Rate (TJLP) |
1.48 |
1.48 |
1.48 |
1.48 |
1.48 |
1.48 |
1.48 |
1.48 |
2.98 |
2.98 | |
Reference Interest Rate (TR) |
0.31 |
0.25 |
0.22 |
0.28 |
0.11 |
0.08 |
0.05 |
0.12 |
0.55 |
0.19 | |
Savings Accounts |
1.82 |
1.76 |
1.73 |
1.79 |
1.62 |
1.59 |
1.56 |
1.63 |
3.61 |
3.23 | |
Business Days (number) |
62 |
62 |
63 |
65 |
62 |
61 |
63 |
65 |
124 |
123 | |
Indicators (Closing Rate) |
Jun11 |
Mar11 |
Dec10 |
Sept10 |
Jun10 |
Mar10 |
Dec09 |
Sept09 |
Jun11 |
Jun10 | |
USD – Commercial Selling Rate – (R$) |
1.5611 |
1.6287 |
1.6662 |
1.6942 |
1.8015 |
1.7810 |
1.7412 |
1.7781 |
1.5611 |
1.8015 | |
Euro – (R$) |
2.2667 |
2.3129 |
2.2280 |
2.3104 |
2.2043 |
2.4076 |
2.5073 |
2.6011 |
2.2667 |
2.2043 | |
Country Risk (points) |
148 |
173 |
189 |
206 |
248 |
185 |
192 |
234 |
148 |
248 | |
Basic Selic Rate Copom (% p.a.) |
12.25 |
11.75 |
10.75 |
10.75 |
10.25 |
8.75 |
8.75 |
8.75 |
12.25 |
10.25 | |
BM&F Fixed Rate (% p.a.) |
12.65 |
12.28 |
12.03 |
11.28 |
11.86 |
10.85 |
10.46 |
9.65 |
12.65 |
11.86 |
Projections through 2013 |
% |
2011 |
2012 |
2013 |
USD - Commercial Rate (year-end) - R$ |
1.55 |
1.60 |
1.64 |
Extended Consumer Price Index (IPCA) |
6.10 |
4.50 |
4.50 |
General Price Index - Market (IGP-M) |
5.70 |
4.00 |
4.50 |
Selic (year-end) |
12.75 |
11.50 |
10.50 |
Gross Domestic Product (GDP) |
3.80 |
4.00 |
4.80 |
Bradesco | 23 |
Press Release | |
Guidance | |
Bradesco's Outlook for 2011 |
This guidance contains forward-looking statements that are subject to risks and uncertainties, as they are based on Management’s expectations and assumptions and on information available to the market to date.
Loan Portfolio |
15 to 19% |
Individuals |
13 to 17% |
Corporate |
16 to 20% |
SMEs |
20 to 24% |
Corporate |
11 to 15% |
Products |
|
Vehicles |
10 to 14% |
Cards (1) |
9 to 13% |
Real Estate Financing (origination) |
R$14.0 bi |
Payroll Deductible Loans |
30 to 34% |
Financial Margin (2) |
18 to 22% |
Fee and Commission Income |
9 to 13% |
Operating Expenses (3) |
11 to 15% |
Insurance Premiums |
15 to 18% |
24 | Report on Economic and Financial Analysis – June 2011 |
Press Release | |
Statement of Income vs. Managerial Income vs. Adjusted Income | |
Analytical Breakdown of Statement of Income vs. Managerial Income vs. Adjusted Income |
Second quarter of 2011
|
|
|
|
|
|
|
|
|
|
|
R$ million | |
|
2Q11 | |||||||||||
|
Statement of Income |
Reclassifications |
Fiscal Hedge (8) |
Managerial Statement of Income |
Non-Recurring Events (9) |
Adjusted Statement of Income | ||||||
|
(1) |
(2) |
(3) |
(4) |
(5) |
(6) |
(7) | |||||
Financial Margin |
10,575 |
(112) |
11 |
(38) |
(428) |
- |
- |
- |
(537) |
9,471 |
- |
9,471 |
ALL |
(2,685) |
- |
- |
- |
315 |
(67) |
- |
- |
- |
(2,437) |
- |
(2,437) |
Gross Income from Financial Intermediation |
7,890 |
(112) |
11 |
(38) |
(113) |
(67) |
- |
- |
(537) |
7,034 |
- |
7,034 |
Income from Insurance, Private Pension Plan and |
788 |
- |
- |
- |
- |
- |
- |
- |
- |
788 |
- |
788 |
Fee and Commission Income |
3,624 |
- |
- |
- |
- |
- |
127 |
- |
- |
3,751 |
- |
3,751 |
Personnel Expenses |
(2,605) |
- |
- |
- |
- |
- |
- |
- |
- |
(2,605) |
- |
(2,605) |
Other Administrative Expenses |
(3,093) |
- |
- |
- |
- |
- |
- |
(86) |
- |
(3,179) |
- |
(3,179) |
Tax Expenses |
(1,028) |
- |
- |
- |
57 |
- |
- |
- |
58 |
(913) |
- |
(913) |
Equity in the Earnings (Losses) of Unconsolidated |
16 |
- |
- |
- |
- |
- |
- |
- |
- |
16 |
- |
16 |
Other Operating Income/Expenses |
(987) |
112 |
(11) |
38 |
56 |
- |
(127) |
86 |
- |
(833) |
69 |
(764) |
Operating Income |
4,605 |
- |
- |
- |
- |
(67) |
- |
- |
(479) |
4,059 |
69 |
4,128 |
Non-Operating Income |
(74) |
- |
- |
- |
- |
67 |
- |
- |
- |
(7) |
- |
(7) |
Income Tax / Social Contribution and non-controlling Interest |
(1,746) |
- |
- |
- |
- |
- |
- |
- |
479 |
(1,267) |
(29) |
(1,296) |
Net Income |
2,785 |
- |
- |
- |
- |
- |
- |
- |
- |
2,785 |
40 |
2,825 |
(1) | Commission Expenses on the placement of loans and financing were reclassified from the item “Other Operating Expenses” to the item “Financial Margin”; |
(2) | Interest Income/Expenses from the insurance segment were reclassified from the item “Other Operating Income/Expenses” to the item “Financial Margin”; |
(3) | Interest Income/Expenses from the financial segment were reclassified from the item “Other Operating Income/Expenses” to the item “Financial Margin”; |
(4) |
Revenue from Loan Recovery classified under the item “Financial Margin”; Expenses with Discounts Granted classified under the item “Other Operating Income/Expenses”; Expenses with Write-offs of Leasing Operations classified under the item “Financial Margin” were reclassified to the item “ALL Expenses - Allowance for Loan Losses” and reclassification of Tax Expenses, classified under Other Operating Expenses; |
(5) | Losses from the Sale of Foreclosed Assets (BNDU) classified under the item “Non-Operating Income” were reclassified to the item “ALL Expenses - Allowance for Loan Losses”; |
(6) | Income from Commissions and Credit Card Fees, Insurance Premium Commissions and Insurance Policy Fees classified under the item “Other Operating Income/Expenses” were reclassified to the item “Fee and Commission Income”; |
(7) | Credit Card Operation Interchange Expenses classified under the item “Other Operating Income/Expenses” were reclassified to the item “Other Administrative Expenses”; |
(8) | The partial result of Derivatives used to hedge investments abroad, which simply cancels the tax effects (IR/CS and PIS/Cofins) of this hedge strategy in terms of Net Income; |
(9) | For more information see page 08 of this chapter; and |
(10) |
Result of Insurance, Private Pension Plans and Savings Bond Operations = Insurance, Private Pension Plans and Savings Bond Retained Premiums - Variation in the Technical Provisions of Insurance, Private Pension Plans and Savings Bonds – Retained Claims – Drawings and Redemption of Savings Bonds – Selling Expenses with Insurance Plans, Private Pension Plans and Savings Bonds. |
Bradesco | 25 |
Press Release | |
Statement of Income vs. Managerial Income vs. Adjusted Income |
First quarter of 2011
|
|
|
|
|
|
|
|
|
|
|
R$ million | |
|
1Q11 | |||||||||||
|
Statement of Income |
Reclassifications |
Fiscal Hedge (8) |
Managerial Statement of Income |
Non- |
Adjusted Statement of Income | ||||||
|
(1) |
(2) |
(3) |
(4) |
(5) |
(6) |
(7) | |||||
Financial Margin |
10,131 |
(91) |
33 |
(102) |
(408) |
- |
- |
- |
(201) |
9,362 |
- |
9,362 |
ALL |
(2,534) |
- |
- |
- |
225 |
(51) |
- |
- |
- |
(2,360) |
- |
(2,360) |
Gross Income from Financial Intermediation |
7,597 |
(91) |
33 |
(102) |
(183) |
(51) |
- |
- |
(201) |
7,002 |
- |
7,002 |
Income from Insurance, Private Pension Plan and |
785 |
- |
- |
- |
- |
- |
- |
- |
- |
785 |
- |
785 |
Fee and Commission Income |
3,419 |
- |
- |
- |
- |
- |
91 |
- |
- |
3,510 |
- |
3,510 |
Personnel Expenses |
(2,436) |
- |
- |
- |
- |
- |
- |
- |
- |
(2,436) |
- |
(2,436) |
Other Administrative Expenses |
(3,037) |
- |
- |
- |
- |
- |
- |
(103) |
- |
(3,140) |
- |
(3,140) |
Tax Expenses |
(895) |
- |
- |
- |
(7) |
- |
- |
- |
22 |
(880) |
- |
(880) |
Equity in the Earnings (Losses) of Unconsolidated |
34 |
- |
- |
- |
- |
- |
- |
- |
- |
34 |
- |
34 |
Other Operating Income/Expenses |
(1,338) |
91 |
(33) |
102 |
190 |
- |
(91) |
103 |
- |
(976) |
54 |
(922) |
Operating Income |
4,129 |
- |
- |
- |
- |
(51) |
- |
- |
(179) |
3,899 |
54 |
3,953 |
Non-Operating Income |
(55) |
- |
- |
- |
- |
51 |
- |
- |
- |
(4) |
- |
(4) |
Income Tax / Social Contribution and non-controlling Interest |
(1,372) |
- |
- |
- |
- |
- |
- |
- |
179 |
(1,193) |
(18) |
(1,211) |
Net Income |
2,702 |
- |
- |
- |
- |
- |
- |
- |
- |
2,702 |
36 |
2,738 |
(1) | Commission Expenses on the placement of loans and financing were reclassified from the item “Other Operating Expenses” to the item “Financial Margin”; |
(2) | Interest Income/Expenses from the insurance segment were reclassified from the item “Other Operating Income/Expenses” to the item “Financial Margin”; |
(3) | Interest Income/Expenses from the financial segment were reclassified from the item “Other Operating Income/Expenses” to the item “Financial Margin”; |
(4) | Revenue from Loan Recovery classified under the item “Financial Margin”; Expenses with Discounts Granted classified under the item “Other Operating Income/Expenses”, Expenses with Write-offs of Leasing Operations classified under the item “Financial Margin” were reclassified to the item “ALL Expenses - Allowance for Loan Losses” and reclassification of Tax Expenses, classified under Other Operating Expenses; |
(5) | Losses from the Sale of Foreclosed Assets (BNDU) classified under the item “Non-Operating Income” were reclassified to the item “ALL Expenses - Allowance for Loan Losses”; |
(6) | Income from Commissions and Credit Card Fees, Insurance Premium Commissions and Insurance Policy Fees classified under the item “Other Operating Income/Expenses” were reclassified to the item “Fee and Commission Income”; |
(7) | Credit Card Operations Interchange Expenses classified under the item “Other Operating Income/Expenses” were reclassified to the item “Other Administrative Expenses”; |
(8) | The partial result of Derivatives used to hedge investments abroad, which simply cancels the tax effects (IR/CS and PIS/Cofins) of this hedge strategy in terms of Net Income; |
(9) | For more information see page 08 of this chapter; and |
(10) | Result of Insurance, Private Pension Plans and Savings Bond Operations = Insurance, Private Pension Plans and Savings Bond Retained Premiums - Variation in the Technical Provisions of Insurance, Private Pension Plans and Savings Bonds – Retained Claims – Drawings and Redemption of Savings Bonds – Selling Expenses with Insurance Plans, Private Pension Plans and Savings Bonds. |
26 | Report on Economic and Financial Analysis – June 2011 |
Press Release | |
Statement of Income vs. Managerial Income vs. Adjusted Income |
|
|
|
|
|
|
|
|
|
|
|
R$ million | |
|
1H11 | |||||||||||
|
Statement of Income |
Reclassifications |
Fiscal Hedge (8) |
Managerial Statement of Income |
Non-Recurring Events (9) |
Adjusted Statement of Income | ||||||
|
(1) |
(2) |
(3) |
(4) |
(5) |
(6) |
(7) | |||||
Financial Margin |
20,706 |
(203) |
44 |
(140) |
(836) |
- |
- |
- |
(738) |
18,833 |
- |
18,833 |
ALL |
(5,219) |
- |
- |
- |
540 |
(118) |
- |
- |
- |
(4,797) |
- |
(4,797) |
Gross Income from Financial Intermediation |
15,487 |
(203) |
44 |
(140) |
(296) |
(118) |
- |
- |
(738) |
14,036 |
- |
14,036 |
Income from Insurance, Private Pension Plan and |
1,573 |
- |
- |
- |
- |
- |
- |
- |
- |
1,573 |
- |
1,573 |
Fee and Commission Income |
7,043 |
- |
- |
- |
- |
- |
218 |
- |
- |
7,261 |
- |
7,261 |
Personnel Expenses |
(5,041) |
- |
- |
- |
- |
- |
- |
- |
- |
(5,041) |
- |
(5,041) |
Other Administrative Expenses |
(6,130) |
- |
- |
- |
- |
- |
- |
(189) |
- |
(6,319) |
- |
(6,319) |
Tax Expenses |
(1,923) |
- |
- |
- |
50 |
- |
- |
- |
80 |
(1,793) |
- |
(1,793) |
Equity in the Earnings (Losses) of Unconsolidated |
50 |
- |
- |
- |
- |
- |
- |
- |
- |
50 |
- |
50 |
Other Operating Income/Expenses |
(2,325) |
203 |
(44) |
140 |
246 |
- |
(218) |
189 |
- |
(1,809) |
123 |
(1,686) |
Operating Income |
8,734 |
- |
- |
- |
- |
(118) |
- |
- |
(658) |
7,958 |
123 |
8,081 |
Non-Operating Income |
(129) |
- |
- |
- |
- |
118 |
- |
- |
- |
(11) |
- |
(11) |
Income Tax / Social Contribution and non-controlling Interest |
(3,118) |
- |
- |
- |
- |
- |
- |
- |
658 |
(2,460) |
(47) |
(2,507) |
Net Income |
5,487 |
- |
- |
- |
- |
- |
- |
- |
- |
5,487 |
76 |
5,563 |
(1) | Commission Expenses on the placement of loans and financing were reclassified from the item “Other Operating Expenses” to the item “Financial Margin”; |
(2) | Interest Income/Expenses from the insurance segment were reclassified from the item “Other Operating Income/Expenses” to the item “Financial Margin”; |
(3) | Interest Income/Expenses from the financial segment were reclassified from the item “Other Operating Income/Expenses” to the item “Financial Margin”; |
(4) | Revenue from Loan Recovery classified under the item “Financial Margin”; Expenses with Discounts Granted classified under the item “Other Operating Income/Expenses”, Expenses with Write-offs of Leasing Operations classified under the item “Financial Margin” were reclassified to the item “ALL Expenses - Allowance for Loan Losses” and reclassification of Tax Expenses, classified under Other Operating Expenses; |
(5) | Losses from the Sale of Foreclosed Assets (BNDU) classified under the item “Non-Operating Income” were reclassified to the item “ALL Expenses - Allowance for Loan Losses”; |
(6) | Income from Commissions and Credit Card Fees, Insurance Premium Commissions and Insurance Policy Fees classified under the item “Other Operating Income/Expenses” were reclassified to the item “Fee and Commission Income”; |
(7) | Credit Card Operations Interchange Expenses classified under the item “Other Operating Income/Expenses” were reclassified to the item “Other Administrative Expenses”; |
(8) | The partial result of Derivatives used to hedge investments abroad, which simply cancels the tax effects (IR/CS and PIS/Cofins) of this hedge strategy in terms of Net Income; |
(9) | For more information see page 08 of this chapter; and |
(10) | Result of Insurance, Private Pension Plans and Savings Bond Operations = Insurance, Private Pension Plans and Savings Bond Retained Premiums - Variation in the Technical Provisions of Insurance, Private Pension Plans and Savings Bonds – Retained Claims – Drawings and Redemption of Savings Bonds – Selling Expenses with Insurance Plans, Private Pension Plans and Savings Bonds. |
Bradesco | 27 |
Press Release | |
Statement of Income vs. Managerial Income vs. Adjusted Income |
First half of 2010
|
|
|
|
|
|
|
|
|
|
|
R$ million | |
|
1H10 | |||||||||||
|
Statement of Income |
Reclassifications |
Fiscal Hedge (8) |
Managerial Statement of Income |
Non-Recurring Events (9) |
Adjusted Statement of Income | ||||||
|
(1) |
(2) |
(3) |
(4) |
(5) |
(6) |
(7) | |||||
Financial Margin |
16,529 |
(207) |
76 |
(78) |
(687) |
- |
- |
- |
103 |
15,736 |
- |
15,736 |
ALL |
(4,478) |
- |
- |
- |
338 |
(209) |
- |
- |
- |
(4,349) |
- |
(4,349) |
Gross Income from Financial Intermediation |
12,051 |
(207) |
76 |
(78) |
(349) |
(209) |
- |
- |
103 |
11,387 |
- |
11,387 |
Income from Insurance, Private Pension Plan and |
1,369 |
- |
- |
- |
- |
- |
- |
- |
- |
1,369 |
- |
1,369 |
Fee and Commission Income |
6,273 |
- |
- |
- |
- |
- |
104 |
- |
- |
6,377 |
- |
6,377 |
Personnel Expenses |
(4,358) |
- |
- |
- |
- |
- |
- |
- |
- |
(4,358) |
- |
(4,358) |
Other Administrative Expenses |
(5,226) |
- |
- |
- |
- |
- |
- |
(159) |
- |
(5,385) |
- |
(5,385) |
Tax Expenses |
(1,457) |
- |
- |
- |
(15) |
- |
- |
- |
(11) |
(1,483) |
- |
(1,483) |
Equity in the Earnings (Losses) of Unconsolidated |
48 |
- |
- |
- |
- |
- |
- |
- |
- |
48 |
- |
48 |
Other Operating Income/Expenses |
(2,274) |
207 |
(76) |
78 |
364 |
- |
(104) |
159 |
- |
(1,646) |
508 |
(1,138) |
Operating Income |
6,426 |
- |
- |
- |
- |
(209) |
- |
- |
92 |
6,309 |
508 |
6,817 |
Non-Operating Income |
(217) |
- |
- |
- |
- |
209 |
- |
- |
- |
(8) |
- |
(8) |
Income Tax / Social Contribution and non-controlling Interest |
(1,701) |
- |
- |
- |
- |
- |
- |
- |
(92) |
(1,793) |
(414) |
(2,207) |
Net Income |
4,508 |
- |
- |
- |
- |
- |
- |
- |
- |
4,508 |
94 |
4,602 |
(1) | Commission Expenses on the placement of loans and financing were reclassified from the item “Other Operating Expenses” to the item “Financial Margin”; |
(2) | Interest Income/Expenses from the insurance segment were reclassified from the item “Other Operating Income/Expenses” to the item “Financial Margin”; |
(3) | Interest Income/Expenses from the financial segment were reclassified from the item “Other Operating Income/Expenses” to the item “Financial Margin”; |
(4) | Revenue from Loan Recovery classified under the item “Financial Margin”; Expenses with Discounts Granted classified under the item “Other Operating Income/Expenses”, Expenses with Write-offs of Leasing Operations classified under the item “Financial Margin” were reclassified to the item “ALL Expenses - Allowance for Loan Losses” and reclassification of Tax Expenses, classified under Other Operating Expenses; |
(5) | Losses from the Sale of Foreclosed Assets (BNDU) classified under the item “Non-Operating Income” were reclassified to the item “ALL Expenses - Allowance for Loan Losses”; |
(6) | Income from Commissions and Credit Card Fees, Insurance Premium Commissions and Insurance Policy Fees classified under the item “Other Operating Income/Expenses” were reclassified to the item “Fee and Commission Income”; |
(7) | Credit Card Operations Interchange Expenses classified under the item “Other Operating Income/Expenses” were reclassified to the item “Other Administrative Expenses”; |
(8) | The partial result of Derivatives used to hedge investments abroad, which simply cancels the tax effects (IR/CS and PIS/Cofins) of this hedge strategy in terms of Net Income; |
(9) | For more information see page 08 of this chapter; and |
(10) | Result of Insurance, Private Pension Plans and Savings Bond Operations = Insurance, Private Pension Plans and Savings Bond Retained Premiums - Variation in the Technical Provisions of Insurance, Private Pension Plans and Savings Bonds – Retained Claims – Drawings and Redemption of Savings Bonds – Selling Expenses with Insurance Plans, Private Pension Plans and Savings Bonds |
28 | Report on Economic and Financial Analysis – June 2011 |
Economic and Financial Analysis |
Consolidated Balance Sheet and Adjusted Statement of Income |
Balance Sheet |
R$ million | ||||||||
Jun11 | Mar11 | Dec10 | Sept10 | Jun10 | Mar10 | Dec09 | Sept09 | |
Assets | ||||||||
Current and Long-Term Assets | 677,571 | 663,599 | 625,783 | 601,180 | 547,868 | 522,709 | 496,028 | 477,458 |
Cash and Cash Equivalents | 7,715 | 6,785 | 15,738 | 9,669 | 6,877 | 8,705 | 6,947 | 8,571 |
Interbank Investments | 86,147 | 100,159 | 73,232 | 92,567 | 96,478 | 97,165 | 110,797 | 97,487 |
Securities and Derivative Financial Instruments | 231,425 | 217,482 | 213,518 | 196,081 | 156,755 | 157,309 | 146,619 | 147,724 |
Interbank and Interdepartmental Accounts | 67,033 | 67,292 | 66,326 | 50,781 | 50,427 | 36,674 | 18,723 | 17,718 |
Loan and Leasing Operations | 231,862 | 222,404 | 213,532 | 200,092 | 191,248 | 181,490 | 172,974 | 163,699 |
Allowance for Loan Losses (ALL) | (17,365) | (16,740) | (16,290) | (16,019) | (15,782) | (15,836) | (16,313) | (14,953) |
Other Receivables and Assets | 70,754 | 66,217 | 59,727 | 68,009 | 61,864 | 57,202 | 56,281 | 57,212 |
Permanent Assets | 11,736 | 11,788 | 11,702 | 10,723 | 10,232 | 9,917 | 10,195 | 8,228 |
Investments | 1,699 | 1,675 | 1,577 | 1,616 | 1,553 | 1,537 | 1,549 | 1,392 |
Premises and Leased Assets | 3,658 | 3,666 | 3,766 | 3,401 | 3,427 | 3,244 | 3,418 | 3,272 |
Intangible Assets | 6,379 | 6,447 | 6,359 | 5,706 | 5,252 | 5,136 | 5,228 | 3,564 |
Total | 689,307 | 675,387 | 637,485 | 611,903 | 558,100 | 532,626 | 506,223 | 485,686 |
Liabilities | ||||||||
Current and Long-Term Liabilities | 635,360 | 623,069 | 588,610 | 564,794 | 512,790 | 488,431 | 463,350 | 446,152 |
Deposits | 213,561 | 203,822 | 193,201 | 186,194 | 178,453 | 170,722 | 171,073 | 167,987 |
Federal Funds Purchased and Securities Sold under Agreements to Repurchase | 164,204 | 178,989 | 171,497 | 157,009 | 131,134 | 128,172 | 113,273 | 102,604 |
Funds from Issuance of Securities | 29,044 | 21,701 | 17,674 | 13,749 | 12,729 | 8,550 | 7,482 | 7,111 |
Interbank and Interdepartmental Accounts | 3,037 | 2,647 | 3,790 | 2,451 | 2,777 | 2,063 | 2,950 | 2,257 |
Borrowing and Onlending | 45,207 | 41,501 | 38,196 | 37,998 | 35,033 | 30,208 | 27,328 | 27,025 |
Derivative Financial Instruments | 1,221 | 2,358 | 730 | 1,878 | 1,097 | 2,469 | 531 | 1,669 |
Provisions for Insurance, Private Pension Plans and Savings Bonds | 93,938 | 89,980 | 87,177 | 82,363 | 79,308 | 77,685 | 75,572 | 71,400 |
Other Liabilities | 85,148 | 82,071 | 76,345 | 83,152 | 72,259 | 68,562 | 65,141 | 66,098 |
Deferred Income | 505 | 447 | 360 | 312 | 337 | 292 | 321 | 297 |
non-controlling Interest in Subsidiaries | 599 | 574 | 472 | 683 | 678 | 816 | 798 | 360 |
Shareholders' Equity | 52,843 | 51,297 | 48,043 | 46,114 | 44,295 | 43,087 | 41,754 | 38,877 |
Total | 689,307 | 675,387 | 637,485 | 611,903 | 558,100 | 532,626 | 506,223 | 485,686 |
30 | Report on Economic and Financial Analysis – June 2011 |
Economic and Financial Analysis |
Consolidated Balance Sheet and Adjusted Statement of Income |
Adjusted Statement of Income |
R$ million | ||||||||
2Q11 | 1Q11 | 4Q10 | 3Q10 | 2Q10 | 1Q10 | 4Q09 | 3Q09 | |
Financial Margin | 9,471 | 9,362 | 9,018 | 8,302 | 8,047 | 7,689 | 7,492 | 7,587 |
Interest |
9,167 | 8,849 | 8,553 | 7,904 | 7,663 | 7,406 | 7,144 | 6,891 |
Non-Interest |
304 | 513 | 465 | 398 | 384 | 283 | 348 | 696 |
ALL | (2,437) | (2,360) | (2,295) | (2,059) | (2,161) | (2,188) | (2,695) | (2,908) |
Gross Income from Financial Intermediation | 7,034 | 7,002 | 6,723 | 6,243 | 5,886 | 5,501 | 4,797 | 4,679 |
Income from Insurance, Private Pension Plan and Savings Bond Operations (1) | 788 | 785 | 700 | 703 | 786 | 583 | 484 | 433 |
Fee and Commission Income | 3,751 | 3,510 | 3,568 | 3,427 | 3,253 | 3,124 | 3,125 | 2,857 |
Personnel Expenses | (2,605) | (2,436) | (2,533) | (2,411) | (2,238) | (2,120) | (2,081) | (2,126) |
Other Administrative Expenses | (3,179) | (3,140) | (3,257) | (2,890) | (2,738) | (2,647) | (2,746) | (2,359) |
Tax Expenses | (913) | (880) | (858) | (779) | (734) | (749) | (694) | (639) |
Equity in the Earnings (Losses) of Unconsolidated Companies | 16 | 34 | 60 | 19 | 19 | 29 | 82 | 39 |
Other Operating Revenues and Expenses | (764) | (922) | (646) | (598) | (588) | (550) | (539) | (539) |
- Other Operating Revenues | 413 | 370 | 410 | 318 | 294 | 265 | 279 | 209 |
- Other Operating Expenses | (1,177) | (1,292) | (1,056) | (916) | (882) | (815) | (818) | (748) |
Operating Income | 4,128 | 3,953 | 3,757 | 3,714 | 3,646 | 3,171 | 2,428 | 2,345 |
Non-Operating Income | (7) | (4) | 10 | (10) | (12) | 4 | (62) | 63 |
Income Tax and Social Contribution | (1,271) | (1,138) | (1,059) | (1,123) | (1,161) | (1,010) | (519) | (607) |
non-controlling Interest | (25) | (73) | (24) | (63) | (18) | (18) | (8) | (6) |
Adjusted Net Income | 2,825 | 2,738 | 2,684 | 2,518 | 2,455 | 2,147 | 1,839 | 1,795 |
(1) Results from Insurance, Private Pension Plan and Savings Bonds Operations = Retained Insurance, Private Pension Plan and Savings Bonds Premiums - Variation in Technical Provisions of Insurance, Private Pension Plans and Savings Bonds – Retained Claims – Drawings and Redemption of Savings Bonds – Selling Expenses with Insurance, Private Pension Plans and Savings Bonds. |
Financial Margin – Interest and Non-Interest |
Financial Margin Breakdown |
Bradesco | 31 |
Economic and Financial Analysis |
Financial Margin – Interest and Non-Interest |
Average Financial Margin Rate |
R$ million | ||||||
Financial Margin | ||||||
1H11 |
1H10 |
2Q11 |
1Q11 |
Variation | ||
Half-Year | Quarter | |||||
Interest - due to volume | 3,292 | 470 | ||||
Interest - due to spread | (345) | (152) | ||||
- Financial Margin - Interest | 18,016 | 15,069 | 9,167 | 8,849 | 2,947 | 318 |
- Financial Margin - Non-Interest | 817 | 667 | 304 | 513 | 150 | (209) |
Financial Margin | 18,833 | 15,736 | 9,471 | 9,362 | 3,097 | 109 |
Average Margin Rate (1) | 7.9% | 8.1% | 7.8% | 8.2% | ||
(1) Average Margin Rate = (Financial Margin / Average Assets – Purchase and Sale Commitments - Permanent Assets) Annualized |
Financial margin in the second quarter of 2011 was R$9,471 million. Compared with the previous quarter there was a R$109 million increase. This variation was mainly originated from: (i) the “interest” financial margin, which was positively impacted by: (a) the increase in the volume of operations; contributing with R$470 million; and mitigated by (b) the decrease in spread of R$152 million; and from (ii) the decrease of R$209 million in “non-interest” financial margin.
Financial margin grew by 19.7% or R$3,097 million in the first half of 2011, compared to the same period in the previous year. This growth is due to the R$2,947 million increase in “interest” margin, of which: (i) R$3,292 million corresponds to the increase in volume of operations; and was partly offset by: (ii) the R$345 million decrease in spread.
Financial Margin – Interest |
Interest Financial Margin - Breakdown |
R$ million | ||||||
Interest Financial Margin Breakdown | ||||||
1H11 | 1H10 | 2Q11 | 1Q11 | Variation | ||
Half-Year | Quarter | |||||
Loans | 12,728 | 11,387 | 6,548 | 6,180 | 1,341 | 368 |
Funding | 2,141 | 1,267 | 1,132 | 1,009 | 874 | 123 |
Insurance | 1,818 | 1,341 | 819 | 999 | 477 | (180) |
Securities/Other | 1,329 | 1,074 | 668 | 661 | 255 | 7 |
Financial Margin | 18,016 | 15,069 | 9,167 | 8,849 | 2,947 | 318 |
The “interest” financial margin reached R$9,167 million in the second quarter of 2011 versus the R$8,849 million posted in the first quarter of 2011, a positive impact of R$318 million. The business lines that contributed the most to results in the quarter were (i) “Loan,” which is explained in further detail in “Loan Financial Margin – Interest”, and (ii) “Funding”, which is explained in further detail in “Funding Financial Margin - Interest”.
Year on year, interest financial margin posted growth of 19.6%, or R$2,947 million. Business lines that most contributed to this growth, were: (i) "Loan; (ii) “Funding”; and (iii) "Insurance”, which are explained in further detail in "Loan Financial Margin – Interest”, (iii) “Funding Financial Margin – Interest” and “Insurance Financial Margin – Interest”.
32 | Report on Economic and Financial Analysis – June 2011 |
Economic and Financial Analysis |
Financial Margin – Interest |
Interest Financial Margin - Rates |
The annualized ratio of “interest” financial margin to total average assets stood at 7.6% in the second quarter of 2011, despite the increase in the average “Loan” margin rate. It recorded a decrease of 0.2 p.p. when compared to previous quarter, reflecting the decrease in the average margin rate of “Insurance” and “Securities/Other”, as shown in the table below.
Interest Financial Margin – Annualized Average Rates |
R$ million | ||||||
1H11 | 1H10 | |||||
Interest | Average Balance |
Average Rate |
Interest | Average Balance |
Average Rate | |
Loans | 12,728 | 245,018 | 10.7% | 11,387 | 198,728 | 11.8% |
Funding | 2,141 | 285,939 | 1.5% | 1,267 | 225,619 | 1.1% |
Insurance | 1,818 | 90,700 | 4.0% | 1,341 | 77,678 | 3.5% |
Securities/Other | 1,329 | 216,454 | 1.2% | 1,074 | 187,947 | 1.1% |
Financial Margin | 18,016 | - | 7.6% | 15,069 | - | 7.7% |
2Q11 | 1Q11 | |||||
Interest |
Average Balance |
Average Rate |
Interest |
Average Balance |
Average Rate | |
Loans | 6,548 | 250,771 | 10.9% | 6,180 | 239,266 | 10.7% |
Funding | 1,132 | 295,721 | 1.5% | 1,009 | 276,157 | 1.5% |
Insurance | 819 | 92,582 | 3.6% | 999 | 88,818 | 4.6% |
Securities/Other | 668 | 226,903 | 1.2% | 661 | 206,006 | 1.3% |
Financial Margin | 9,167 | - | 7.6% | 8,849 | - | 7.8% |
Bradesco | 33 |
Economic and Financial Analysis |
Loan Financial Margin - Interest |
Loan Financial Margin – Breakdown |
R$ million | ||||||
Financial Margin - Loan | ||||||
1H11 |
1H10 |
2Q11 |
1Q11 |
Variation | ||
Half-Year | Quarter | |||||
Interest - due to volume | 2,405 | 300 | ||||
Interest - due to spread | (1,064) | 68 | ||||
Interest Financial Margin | 12,728 | 11,387 | 6,548 | 6,180 | 1,341 | 368 |
Revenues | 22,896 | 18,840 | 11,840 | 11,056 | 4,056 | 784 |
Expenses | (10,168) | (7,453) | (5,292) | (4,876) | (2,715) | (416) |
In the second quarter of 2011, the financial margin with loan operations reached R$6,548 million, up 6.0% or R$368 million, over the previous quarter. The variation was mainly the result of: (i) growth in average business volume of R$300 million; and (ii) a R$68 million gain in the average spread.
Compared to the first half of 2010, there was an 11.8% increase or R$1,341 million in the financial margin. This variation was the result of: (i) the positive contribution of R$2,405 million from the increase in the volume of operations; and, partially offset by: (ii) a decrease in average spread by R$1,064 million.
Bradesco’s strategic positioning allows it to take advantage of the best opportunities from the upturn in the Brazilian economy, highlighting operations aimed at production financing and investments.
34 | Report on Economic and Financial Analysis – June 2011 |
Economic and Financial Analysis |
Loan Financial Margin - Interest |
Loan Financial Margin – Net Margin |
The graph above presents a summary of loan activity. The Gross Margin line refers to interest income from loans, net of opportunity cost (essentially the accrued Interbank Deposit Certificate - CDI over rate in the period), which has gone up due to the increase in volume of operations.
The ALL curve shows delinquency costs, which are represented by Allowance for Loan Losses (ALL) expenses, discounts granted in negotiations and net of loan recoveries, and the result of the sale of foreclosed assets, among other items.
The net margin curve presents the result of loan interest income, net of ALL, which in the second quarter of 2011 recorded an increase of 7.6% from the previous quarter. In the year on year comparison, loan interest income grew by 12.7% or R$893 million.
Bradesco | 35 |
Economic and Financial Analysis |
Loan Financial Margin - Interest |
Expanded Loan Portfolio(1) |
Expanded loan portfolio amounted to R$319.8 billion in June 2011 (R$306.1 billion in March 2011 and R$259.7 billion in June 2010), recording growth of 4.5% in the quarter and 23.1% in the last twelve months.
|
|
Loan Portfolio Breakdown by Product and Type of Customer (Individuals and Corporate) |
A breakdown of loan products for Individuals is presented below:
Individuals |
R$ million | Variation % | |||
Jun11 | Mar11 | Jun10 | Quarter | 12M | |
Vehicles - CDC | 26,804 | 25,811 | 21,366 | 3.8 | 25.5 |
Credit Card | 17,141 | 16,493 | 15,131 | 3.9 | 13.3 |
Payroll-Deductible Loan (1) | 16,886 | 16,123 | 12,902 | 4.7 | 30.9 |
Personal Loan | 12,658 | 12,075 | 10,298 | 4.8 | 22.9 |
Rural Loan | 6,009 | 5,946 | 4,701 | 1.1 | 27.8 |
Leasing | 5,946 | 6,916 | 10,221 | (14.0) | (41.8) |
Real Estate Financing (2) | 5,521 | 4,879 | 3,470 | 13.1 | 59.1 |
BNDES/Finame Onlending | 4,930 | 4,704 | 3,883 | 4.8 | 27.0 |
Overdraft Facilities | 3,013 | 2,940 | 2,765 | 2.5 | 9.0 |
Sureties and Guarantees | 641 | 667 | 611 | (3.8) | 5.0 |
Other (3) | 3,366 | 3,646 | 4,432 | (7.7) | (24.1) |
Total | 102,915 | 100,200 | 89,780 | 2.7 | 14.6 |
Including: | |||||
(1) Loan assignment (FIDC): R$439 million in June 2011, R$401 million in March 2011 and R$371 million in June 2010; | |||||
(2) Loan assignment (CRI): R$248 million in June 2011, R$268 million in March 2011 and R$331 million in June 2010; and | |||||
(3) Loan assignment (FIDC) for the acquisition of assets: R$3 million in June 2011, R$5 million in March 2011 and R$13 million in June 2010. |
Operations with Individuals, which recorded growth of 14.6% in the last twelve months, were led by the following products: (i) real estate financing; (ii) the payroll-deductible loans; (iii) rural loan; and (iv) BNDES/Finame onlending. In the second quarter of 2011, these operations grew by 2.7% when compared to the previous quarter, and the products that most contributed to growth were: (i) real estate financing; (ii) personal loans; and (iii) BNDES/Finame onlending.
36 | Report on Economic and Financial Analysis – June 2011 |
Economic and Financial Analysis |
Loan Financial Margin - Interest |
A breakdown of loan products for the Corporate segment is presented below:
Corporate |
R$ million | Variation % | |||
Jun11 | Mar11 | Jun10 | Quarter | 12M | |
Working Capital | 37,863 | 36,161 | 29,883 | 4.7 | 26.7 |
BNDES/Finame Onlending | 28,359 | 26,389 | 20,462 | 7.5 | 38.6 |
Operations Abroad | 19,650 | 19,099 | 15,150 | 2.9 | 29.7 |
Credit Card | 12,069 | 11,353 | 8,510 | 6.3 | 41.8 |
Overdraft Account | 10,073 | 9,450 | 9,010 | 6.6 | 11.8 |
Export Financing | 9,367 | 8,500 | 8,581 | 10.2 | 9.2 |
Leasing | 7,773 | 8,091 | 8,433 | (3.9) | (7.8) |
Real Estate Financing - Corporate Plan (1) | 7,687 | 6,990 | 5,644 | 10.0 | 36.2 |
Rural Loan | 4,738 | 4,380 | 4,215 | 8.2 | 12.4 |
Vehicles - CDC | 4,568 | 4,191 | 3,259 | 9.0 | 40.2 |
Sureties and Guarantees (2) | 42,802 | 41,800 | 32,894 | 2.4 | 30.1 |
Operations w ith Credit Risk - Commercial Portfolio (3) | 21,473 | 19,678 | 13,826 | 9.1 | 55.3 |
Other (4) | 10,465 | 9,837 | 10,075 | 6.4 | 3.9 |
Total | 216,887 | 205,920 | 169,942 | 5.3 | 27.6 |
Including: | |||||
(1) Mortgage-backed receivables (CRI): Includes R$304 million in June 2011, R$307 million in March 2011 and R$379 million in June 2010; | |||||
(2) 91.6% of surety and guarantees from corporate customers were contracted by corporations; | |||||
(3) Operations with debentures and promissory notes; and | |||||
(4) Letters of credit: R$1,630 million in June 2011, R$1,605 million in March 2011 and R$951 million in June 2010. |
The Corporate segment grew by 27.6% in the last twelve months and 5.3% in the quarter. The main highlights in the last twelve months were: (i) operations bearing credit risk - commercial portfolio, comprising debentures and promissory notes; (ii) BNDES/Finame onlending; (iii) real estate financing – corporate plan; and (iv) sureties and guarantees. In the quarter, the highlights were: (i) export financing; (ii) overdraft account; and (iii) real estate financing – corporate plans.
Loan Portfolio – Consumer Financing |
The graph below shows the types of credit related to Consumer Financing of Individual Customers (CDC/vehicle leasing, personal loans, financing of goods, revolving credit cards and cash and installment purchases at merchants).
Consumer financing totaled R$80.0 billion, which corresponded to a 2.3% increase in the quarter and 12.4% in the last 12 months. Growth was led by: (i) vehicle financing (CDC/Leasing); and (ii) payroll-deductible loans, which together totaled R$49.6 billion, accounting for 62.0% of the total consumer financing balance. Given their guarantees and characteristics, they provide operations with an adequate level of credit risk.
Bradesco | 37 |
Economic and Financial Analysis |
Loan Financial Margin - Interest |
Breakdown of Vehicle Portfolio |
R$ million | Variation % | ||||
Jun11 | Mar11 | Jun10 | Quarter | 12M | |
CDC Portfolio | 31,372 | 30,002 | 24,625 | 4.6 | 27.4 |
Individuals |
26,804 | 25,811 | 21,366 | 3.8 | 25.5 |
Corporate |
4,568 | 4,191 | 3,259 | 9.0 | 40.2 |
Leasing Portfolio | 10,522 | 11,769 | 15,937 | (10.6) | (34.0) |
Individuals |
5,946 | 6,916 | 10,221 | (14.0) | (41.8) |
Corporate |
4,576 | 4,853 | 5,716 | (5.7) | (19.9) |
Finame Portfolio | 9,996 | 8,766 | 6,654 | 14.0 | 50.2 |
Individuals |
1,069 | 1,002 | 517 | 6.7 | 106.8 |
Corporate |
8,927 | 7,764 | 6,137 | 15.0 | 45.5 |
Total | 51,890 | 50,537 | 47,216 | 2.7 | 9.9 |
Individuals |
33,819 | 33,729 | 32,104 | 0.3 | 5.3 |
Corporate |
18,071 | 16,808 | 15,112 | 7.5 | 19.6 |
Vehicle financing operations (individuals and corporate customers) totaled R$51.9 billion in June 2011, for an increase of 2.7% on the quarter and 9.9% on the same period last year. Of the total vehicle portfolio, 60.5% corresponds to CDC, 20.3% to Leasing and 19.2% to Finame. Individuals represented 65.2% of the portfolio, while Corporate Customers accounted for the remaining 34.8%.
Loan Portfolio – By Type |
The table below presents all operations with credit risk, which increased by 4.4% in the quarter and 24.0% in the last 12 months.
R$ million | Variation % | ||||
Jun11 | Mar11 | Jun10 | Quarter | 12M | |
Loans and Discounted Securities | 121,142 | 116,264 | 97,565 | 4.2 | 24.2 |
Financing | 82,178 | 76,869 | 62,192 | 6.9 | 32.1 |
Rural and Agribusiness Financing | 14,823 | 14,262 | 12,542 | 3.9 | 18.2 |
Leasing Operations | 13,720 | 15,008 | 18,950 | (8.6) | (27.6) |
Advances on Exchange Contracts | 6,788 | 5,728 | 5,629 | 18.5 | 20.6 |
Other Loans | 12,184 | 11,781 | 11,710 | 3.4 | 4.1 |
Total Loan Operations (1) | 250,834 | 239,912 | 208,588 | 4.6 | 20.3 |
Sureties and Guarantees Granted (Memorandum Accounts) | 43,443 | 42,466 | 33,504 | 2.3 | 29.7 |
Letters of Credit (Memorandum Accounts) | 1,630 | 1,605 | 951 | 1.5 | 71.4 |
Advances from Credit Card Receivables | 1,286 | 1,336 | 1,602 | (3.7) | (19.7) |
Co-obligation in Loan Assignment FIDC/CRI (Memorandum Accounts) | 994 | 981 | 1,094 | 1.3 | (9.1) |
Co-obligation in Rural Loan Assignment (Memorandum Accounts) | 141 | 141 | 156 | - | (9.7) |
Operations bearing Credit Risk - Commercial Portfolio (2) | 21,473 | 19,678 | 13,826 | 9.1 | 55.3 |
Total Operations bearing Credit Risk - Expanded Portfolio | 319,802 | 306,120 | 259,722 | 4.5 | 23.1 |
Other Operations bearing Credit Risk (3) | 14,590 | 14,085 | 9,945 | 3.6 | 46.7 |
Total Operations with Credit Risk | 334,392 | 320,205 | 269,666 | 4.4 | 24.0 |
(1) Concept defined by the Brazilian Central Bank; | |||||
(2) Includes operations with debentures and promissory notes; and | |||||
(3) Includes operations involving interbank deposit certificates (CDI), international treasury, euronotes, swaps, forward currency contracts and investments in receivables-backed investment funds (FIDC) and mortgage-backed receivables (CRI). |
38 | Report on Economic and Financial Analysis – June 2011 |
Economic and Financial Analysis |
Loan Financial Margin - Interest |
Credit Portfolio Concentration(1) – by Sector |
The loan portfolio by sector of economic activity presented slight changes in the segments it comprises, specifically an increase in participation of commerce and services in the last 12 months.
Activity Sector |
R$ million | |||||
Jun11 | % | Mar11 | % | Jun10 | % | |
Public Sector | 1,083 | 0.4 | 1,008 | 0.4 | 1,249 | 0.6 |
Private Sector | 249,751 | 99.6 | 238,904 | 99.6 | 207,339 | 99.4 |
Corporate |
148,289 | 59.1 | 140,166 | 58.4 | 119,017 | 57.1 |
Industry |
49,380 | 19.7 | 46,562 | 19.4 | 42,505 | 20.4 |
Commerce |
39,649 | 15.8 | 37,809 | 15.8 | 29,107 | 14.0 |
Financial Intermediaries |
821 | 0.3 | 716 | 0.3 | 589 | 0.3 |
Services |
54,858 | 21.9 | 51,772 | 21.6 | 44,101 | 21.1 |
Agriculture, Cattle Raising, Fishing, Forestry and Forest Exploration |
3,581 | 1.4 | 3,307 | 1.4 | 2,715 | 1.3 |
Individuals |
101,462 | 40.4 | 98,738 | 41.2 | 88,322 | 42.3 |
Total | 250,834 | 100.0 | 239,912 | 100.0 | 208,588 | 100.0 |
(1) Concept defined by the Brazilian Central Bank. |
Changes in the Loan Portfolio(1) |
Out of the R$42.2 billion in growth in the loan portfolio over the last 12 months, new borrowers were responsible for R$24.9 billion, or 59.0% of the growth. New borrowers represented 9.9% of the portfolio on June 30, 2011.
Bradesco | 39 |
Economic and Financial Analysis |
Loan Financial Margin - Interest |
Changes in the Loan Portfolio(1) - By Rating |
In the chart below, we show that both new borrowers and remaining debtors from June 2010, in other words, customers that remained in the loan portfolio for at least 12 months, presented a good level of credit quality (AA-C rating), demonstrating the adequacy and consistency of credit policy and processes, as well as required guarantees and credit ranking instruments used by Bradesco.
Changes in the Portfolio per Rating from June 2010 and 2011 | ||||||
Rating | Total credit in June 2011 |
New customers from July 2010 and June 2011 |
Customers remaining as of June 2010 | |||
R$ million | % | R$ million | % | R$ million | % | |
AA - C | 231,486 | 92.3 | 23,507 | 94.6 | 207,980 | 92.0 |
D | 5,095 | 2.0 | 440 | 1.8 | 4,655 | 2.1 |
E - H | 14,253 | 5.7 | 904 | 3.6 | 13,349 | 5.9 |
Total | 250,834 | 100.0 | 24,851 | 100.0 | 225,983 | 100.0 |
(1) Concept defined by the Brazilian Central Bank. |
Loan Portfolio(1) – By Customer Profile |
The table below presents the changes in the breakdown of the loan portfolio by customer profile:
Type of Customer |
R$ million | Variation % | |||
Jun11 | Mar11 | Jun10 | Quarter | 12M | |
Corporate | 62,435 | 58,334 | 53,169 | 7.0 | 17.4 |
SMEs | 86,937 | 82,840 | 67,097 | 4.9 | 29.6 |
Individuals | 101,462 | 98,738 | 88,322 | 2.8 | 14.9 |
Total Loan Operations | 250,834 | 239,912 | 208,588 | 4.6 | 20.3 |
(1) Concept defined by the Brazilian Central Bank. |
It is worth noting that growth in the Corporate portfolio in the past 12 months was impacted by: (i) the appreciation of the Brazilian Real against the US Dollar; as well as by (ii) funds raised on the capital markets. On the other hand, it is worth pointing out the R$7.6 billion increase in balance of operations with debentures and promissory notes for Corporations in the last twelve months, representing an increase of 55.3% in the period, resulting in lower growth of traditional loan operations for this type of customer.
Loan Portfolio(1) – By Customer Profile and Rating (%) |
There was a significant increase in credits rated as AA-C in the past 12 months, from 91.8% in June 2010 to 92.3% in June 2011. These figures dropped slightly in the last quarter, as a result of operations with SMEs and Individuals, partially offset by the Corporate portfolio.
Type of Customer |
By Rating | ||||||||
Jun11 | Mar11 | Jun10 | |||||||
AA-C | D | E-H | AA-C | D | E-H | AA-C | D | E-H | |
Corporate | 98.0 | 1.1 | 0.9 | 97.3 | 1.6 | 1.1 | 97.2 | 1.5 | 1.3 |
SMEs | 91.7 | 2.6 | 5.7 | 92.2 | 2.3 | 5.5 | 91.5 | 2.5 | 6.0 |
Individuals | 89.3 | 2.1 | 8.6 | 89.6 | 1.9 | 8.5 | 88.6 | 2.1 | 9.3 |
Total | 92.3 | 2.0 | 5.7 | 92.4 | 1.9 | 5.7 | 91.8 | 2.0 | 6.2 |
(1) Concept defined by the Brazilian Central Bank. |
40 |
Report on Economic and Financial Analysis – June 2011 |
Economic and Financial Analysis |
Loan Financial Margin - Interest |
Loan Portfolio(1) - By Business Segment |
The table below shows growth in loan portfolio by business segment, in which the growth in the assets of the Prime, Corporate and Middle Market segments in the quarter stood out. In the year, Prime, Retail and Middle Market were the segments that posted the greatest growth.
Business Segments | R$ million | Variation % | ||||||
Jun11 | % | Mar11 | % | Jun10 | % | Quarter | 12M | |
Retail | 87,113 | 34.7 | 83,622 | 34.9 | 67,781 | 32.5 | 4.2 | 28.5 |
Corporate (2) | 73,920 | 29.5 | 69,842 | 29.1 | 63,422 | 30.4 | 5.8 | 16.6 |
Middle Market | 33,495 | 13.4 | 31,777 | 13.2 | 26,434 | 12.7 | 5.4 | 26.7 |
Prime | 10,159 | 4.0 | 9,410 | 3.9 | 6,900 | 3.3 | 8.0 | 47.2 |
Other / Non-account Holders (3) | 46,148 | 18.4 | 45,261 | 18.9 | 44,050 | 21.1 | 2.0 | 4.8 |
Total | 250,834 | 100.0 | 239,912 | 100.0 | 208,588 | 100.0 | 4.6 | 20.3 |
(1) Concept defined by the Brazilian Central Bank. | ||||||||
(2) Considers credits acquired with recourse. In the table on page 40, Loan Portfolio – by Customer Profile, these amounts are allocated to Individuals; and | ||||||||
(3) Mostly non-account holders from vehicle financing, cards and payroll-deductible loans. |
Loan Portfolio(1) - By Currency |
The balance of dollar-indexed and/or denominated loans and onlending operations (excluding ACCs – Advances on Foreign Exchange Contracts) totaled US$13.6 billion, representing a growth of 6.9% in the quarter and 43.6% in the last 12 months, in terms of U.S. dollars (in terms of Brazilian reais, an increase of 2.5% and 24.4%, respectively). In terms of Brazilian reais, these same foreign currency operations totaled R$21.2 billion (R$20.7 billion in March 2011 and R$17.0 billion in June 2010). |
In June 2011, total loan operations, in Reais, stood at R$229.6 billion (R$219.2 billion in March 2011 and R$191.6 billion in June 2010), up 4.7% from the previous quarter and 19.9% over the last twelve months.
|
Bradesco | 41 |
Economic and Financial Analysis |
Loan Financial Margin - Interest |
Loan Portfolio(1) - By Debtor |
The credit exposure levels of the largest debtors reduced its concentration in comparison with the same period in the previous year. In the quarter, however, concentration levels increased, except for the largest debtor. The quality of the portfolio of the one hundred largest debtors, when evaluated using AA and A ratings, improved both in the last 12 months and in the quarter.
42 | Report on Economic and Financial Analysis – June 2011 |
Economic and Financial Analysis |
Loan Financial Margin - Interest |
Loan Portfolio(1) - By Flow of Maturities |
In June 2011, performing loan operations presented a longer debt maturity profile as a result of the focus on BNDES onlending and real-estate lending. It is worth noting that onlending and real | estate loan operations present reduced risk, given their guarantees and characteristics, in addition to providing favorable conditions to gain customer loyalty. |
Bradesco | 43 |
Economic and Financial Analysis |
Loan Financial Margin - Interest |
Loan Portfolio(1) – Delinquency over 90 days |
Total delinquency ratio over 90 days recorded a slight increase of 0.1 p.p. in the quarter, mainly due to a higher short-term delinquency (15 to 60 days) noticed in the first quarter, which partially moved to the delinquency over 90 days spectrum.
44 | Report on Economic and Financial Analysis – June 2011 |
Economic and Financial Analysis |
Loan Financial Margin - Interest |
Analysis of delinquency by type of customer in the quarter shows that operations overdue from 61 to 90 days presented a slight increase for Individuals in the quarter.
For Corporate customers, delinquency of operations overdue from 61 to 90 days remained stable in the quarter.
Bradesco | 45 |
Economic and Financial Analysis |
Loan Financial Margin - Interest |
Allowance for Loan Losses (ALL) vs. Delinquency vs. Losses |
The volume of Allowance for Loan Losses (ALL) amounted to R$17.4 billion, representing 6.9% of the total portfolio, and comprises generic provisions (customer and/or operation rating), specific provisions (non-performing operations) and excess provisions (internal criteria).
It is important to highlight the assertiveness of adopted provisioning criteria, which can be proven by: (i) analyzing the historical data on recorded allowances for loan losses; and (ii) effective losses in the subsequent twelve-month period. For instance, in June 2010, for an existing provision of 7.6% of the portfolio, the loss in the subsequent 12 months was 3.9%, which means the existing provision covered the loss by a 93% margin, as shown in the graph below.
46 | Report on Economic and Financial Analysis – June 2011 |
Economic and Financial Analysis |
Loan Financial Margin - Interest |
Analysis in terms of loss net of recovery shows a significant increase in the coverage margin. In June 2010, for an existing provision of 7.6% of the portfolio, the net loss in the subsequent 12 months was 2.6%, meaning that the existing provision covered the loss by a 191% margin.
Bradesco |
47 |
Economic and Financial Analysis |
Loan Financial Margin - Interest |
Allowance for Loan Losses |
Bradesco holds allowances nearly R$3.0 billion in excess of requirements. The current provisioning levels reflect the cautious approach to supporting potential changes in scenarios, such as higher delinquency levels and/or changes in the loan portfolio profile.
The Non-Performing Loan ratio (operations overdue for over 60 days) posted a slight increase in the period, from 4.4% in March 2011 to 4.5% in June 2011. Coverage ratios for the allowance for loans overdue for over 60 and 90 days remained stable, still providing the Bank with a certain measure of comfort.
48 | Report on Economic and Financial Analysis – June 2011 |
Economic and Financial Analysis |
Loan Financial Margin - Interest |
Loan Portfolio(1) – Portfolio Indicators |
To facilitate monitoring of the quantitative and qualitative performance of Bradesco’s loan portfolio, a comparative summary of the main figures and indicators is presented below:
R$ million (except %) | |||
Jun11 | Mar11 | Jun10 | |
Total Loan Operations | 250,834 | 239,912 | 208,588 |
- Individuals | 101,462 | 98,738 | 88,322 |
- Corporate | 149,372 | 141,174 | 120,266 |
Existing Provision | 17,365 | 16,740 | 15,782 |
- Specific | 8,669 | 8,298 | 7,885 |
- Generic | 5,692 | 5,439 | 4,889 |
- Excess | 3,003 | 3,003 | 3,008 |
Specific Provision / Existing Provision (%) | 49.9 | 49.6 | 50.0 |
Existing Provision / Loan Operations (%) | 6.9 | 7.0 | 7.6 |
AA - C Rated Loan Operations / Loan Operations (%) | 92.3 | 92.4 | 91.8 |
D Rated Operations under Risk Management / Loan Operations (%) | 2.0 | 1.9 | 2.0 |
E - H Rated Loan Operations / Loan Operations (%) | 5.7 | 5.7 | 6.2 |
D Rated Loan Operations | 5,095 | 4,751 | 4,267 |
Existing Provision for D Rated Loan Operations | 1,379 | 1,258 | 1,101 |
D Rated Provision / Loan Operations (%) | 27.1 | 26.5 | 25.8 |
D - H Rated Non-Performing Loans | 12,639 | 11,858 | 11,350 |
Existing Provision/D - H Rated Non-Performing Loans (%) | 137.4 | 141.2 | 139.0 |
E - H Rated Loan Operations | 14,253 | 13,491 | 12,967 |
Existing Provision for E - H Rated Loan Operations | 12,509 | 11,899 | 11,412 |
E - H Rated Provison / Loan Operations (%) | 87.8 | 88.2 | 88.0 |
E - H Rated Non-Performing Loans | 10,422 | 9,881 | 9,397 |
Existing Provision/E - H Rated Non-Performing Loan (%) | 166.6 | 169.4 | 167.9 |
Non-Performing Loans (2) | 11,272 | 10,520 | 10,132 |
Non-Performing Loans (2) / Loan Operations (%) | 4.5 | 4.4 | 4.9 |
Existing Provision / Non-Performing Loans (2) (%) | 154.0 | 159.1 | 155.8 |
Loan Operations Overdue for over 90 days | 9,172 | 8,648 | 8,371 |
Existing Provision / Operations Overdue for Over 90 days (%) | 189.3 | 193.6 | 188.5 |
(1) Concept defined by the Brazilian Central Bank; and | |||
(2) Loan operations overdue for over 60 days and do not generate revenue appropriation under the accrual accounting method. |
Bradesco presents an adequate quality of the loan portfolio, represented by the high share of loans rated as “AA-C” in June 2011 and the current provisioning levels provide the portfolio with a good coverage for operations overdue for 60 and 90 days.
Bradesco |
49 |
Economic and Financial Analysis |
Funding Financial Margin - Interest |
Funding Financial Margin - Breakdown |
R$ million | ||||||
Financial Margin - Funding | ||||||
1H11 | 1H10 | 2Q11 | 1Q11 | Variation | ||
Half-Year | Quarter | |||||
Interest - due to volume | 452 | 75 | ||||
Interest - due to spread | 422 | 48 | ||||
Interest Financial Margin | 2,141 | 1,267 | 1,132 | 1,009 | 874 | 123 |
Comparing the second quarter of 2011 with the previous one, there was an increase of 12.2% or R$123 million in the “interest” funding financial margin. This growth was due to: (i) increased operation volume, which contributed to a R$75 million increase; and (ii) average spread gains of R$48 million, due to the increase in interest rate (Selic) in the quarter. In the first half of 2011, the “interest” funding financial margin reached R$2,141 million, versus R$1,267 million in the same period last year, for growth of 69.0% or R$874 million. |
The increase was the result of: (i) an increase in average business volume, contributing R$452 million, from the establishing of funding strategies, which led to an increase in the average volume of time and savings deposits and financial letters; and (ii) higher spread gains of R$422 million, due to the increase in interest rate (Selic) in the period and an improvement in funding mix. |
50 | Report on Economic and Financial Analysis – June 2011 |
Economic and Financial Analysis |
Funding Financial Margin - Interest |
Loans vs. Funding |
To analyze Loan Operations in relation to Funding, it is first necessary to deduct, from total customer funding (i) the amount committed to compulsory deposits at the Brazilian Central Bank and (ii) the amount of available funds held at units in the customer service network, and to add (iii) the funds from domestic and offshore lines that provide funding to meet loan and financing needs. Bradesco presents low reliance on interbank deposits and foreign credit lines, given its capacity |
to effectively obtain funding from customers. This is a result of (i) the outstanding position of its service points, (ii) the extensive diversity of products offered, and (iii) the market’s confidence in the Bradesco brand. Note that the use of funds shows a comfortable margin, which proves that Bradesco was capable of meeting demand for resources in loan operations. |
Funding vs. Investments | R$ million | Variation % | |||
Jun11 | Mar11 | Jun10 | Quarter | 12M | |
Demand Deposits | 33,036 | 32,891 | 33,843 | 0.4 | (2.4) |
Sundry Floating | 4,308 | 5,041 | 3,139 | (14.6) | 37.2 |
Savings Deposits | 54,811 | 54,625 | 47,332 | 0.3 | 15.8 |
Time Deposits + Debetures (1) | 172,500 | 165,169 | 138,480 | 4.4 | 24.6 |
Other | 32,987 | 25,914 | 15,803 | 27.3 | 108.7 |
Customer Funds | 297,642 | 283,641 | 238,597 | 4.9 | 24.7 |
(-) Compulsory Deposits / Funds Available (2) | (65,065) | (66,716) | (50,140) | (2.5) | 29.8 |
Customer Funds Net of Compulsory Deposits | 232,577 | 216,925 | 188,457 | 7.2 | 23.4 |
Onlending | 33,520 | 31,411 | 24,703 | 6.7 | 35.7 |
Foreign Credit Lines | 15,851 | 13,392 | 14,783 | 18.4 | 7.2 |
Funding Abroad | 34,738 | 30,506 | 14,802 | 13.9 | 134.7 |
Total Funding (A) | 316,686 | 292,234 | 242,745 | 8.4 | 30.5 |
Loan Portfolio/Leasing/Cards (Other Receivables)/Acquired CDI (B) (3) (4) | 277,371 | 264,694 | 221,833 | 4.8 | 25.0 |
B/A (%) | 87.6 | 90.6 | 91.4 | (3.1) p.p. | (3.8) p.p. |
(1) Debentures mainly used to back purchase and sale commitments; | |||||
(2) Excludes government bonds tied to savings accounts; | |||||
(3) Comprises amounts relative to card operations (cash and installment purchases from merchants), amounts related to interbank deposit certificates (CDI) to debate from the compulsory and debenture amount; and | |||||
(4) As of this quarter customers’ debentures were included and for comparison purposes, we have reclassified the previous periods. |
Bradesco |
51 |
Economic and Financial Analysis |
Funding Financial Margin - Interest |
Main Funding Sources |
The following table presents changes in main funding sources:
R$ million | Variation % | ||||
Jun11 | Mar11 | Jun10 | Quarter | 12M | |
Demand Deposits | 33,036 | 32,891 | 33,842 | 0.4 | (2.4) |
Savings Deposits | 54,811 | 54,625 | 47,332 | 0.3 | 15.8 |
Time Deposits | 125,385 | 116,055 | 96,824 | 8.0 | 29.5 |
Debentures (1) | 47,115 | 48,351 | 40,915 | (2.6) | 15.2 |
Borrow ing and Onlending | 45,207 | 41,501 | 35,033 | 8.9 | 29.0 |
Funds from Issuance of Securities | 29,044 | 21,701 | 12,729 | 33.8 | 128.2 |
Subordinated Debts | 24,564 | 24,408 | 23,385 | 0.6 | 5.0 |
Total | 359,162 | 339,532 | 290,059 | 5.8 | 23.8 |
(1) Considers only debentures used to back purchase and sale commitments. |
Demand Deposits |
In the second quarter of 2011, the balance of demand deposits remained in the same level of the previous quarter. In the first half of 2011 compared to the same period of the previous year, demand deposits recorded an R$806 million decrease, or 2.4%, mainly as a result of new business opportunities offered to customers, basically due to the increase in interest rates. |
|
Savings Deposits |
Savings deposits remained almost stable in the second quarter of 2011 compared to the previous quarter, however, recorded growth of 15.8% over the last 12 months, mainly as a result of an increase in the amount of funds raised that exceeded redemptions in the period. The remuneration of balances (TR + 0.5% p.m.) reached 1.8% in the quarter and 7.3% in the last 12 months. Bradesco is always increasing its savings accounts base and has seen growth of 7.0% in savings accounts over the last twelve months. |
|
52 | Report on Economic and Financial Analysis – June 2011 |
Economic and Financial Analysis |
Funding Financial Margin - Interest |
Time Deposits |
In the second quarter of 2011, time deposits grew by 8.0% (or R$9,330 million) over the previous quarter, mainly as a result of an increase in funding volume from institutional investors and the branch network due to improved remuneration rates. In the first half of 2011 versus the same period in the previous year, the 29.5% gain was mainly due to increased funding volume from institutional investors and the branch network. |
|
Debentures |
On June 30, 2011, the balance of Bradesco’s debentures was R$47,115 million, up by 15.2% over the last twelve months and down by 2.6% in the quarter. These variations are mainly due to the placement and maturity of the securities, which are used to back purchase and sale commitments that are, in turn, impacted by stable levels of economic activity. |
|
Borrowings and Onlending |
The 8.9%, or R$3,706 million increase in the quarter is mainly due to: (i) a R$2,104 million increase in the volume of funding from borrowings and onlending in the country, mainly through Finame and BNDES operations; and (ii) new funding in the second quarter of 2011, which impacted borrowing and onlending obligations denominated in and/or indexed to foreign currency, which increased from R$9,705 million in March 2011 to R$11,308 million in June 2011. The year-on-year increase of 29.0%, or R$10,174 million was mainly due to (i) the R$8,747 million increase in the volume of funds from borrowings and onlending in the country, basically through Finame and BNDES operations; and (ii) the R$1,427 million increase in borrowings and |
onlending denominated in and/or indexed to foreign currency, whose balance went up from R$9,881 million in June 2010 to R$11,308 million in June 2011.
|
Bradesco |
53 |
Economic and Financial Analysis |
Funding Financial Margin - Interest |
Funds from Issuance of Securities |
The 33.8%, or R$7,343 million increase in the quarter is mainly due to the following: (i) the R$5,901 million increase in the volume of Financial Letters; (ii) the increased volume of securities issued abroad of R$1,829 million; (iii) the growth of Mortgage Bonds, in the amount of R$324 million, and partially offset by: (iv) the R$764 million decrease in Debenture balance, from the maturity of these securities. In the comparison of the first half of 2011 with the same period last year, the 128.2% growth, or R$16,315 million, is mainly the result of: (i) new issuances of Financial Letters in the market, beginning in the second quarter of 2010, the balance of which amounted to R$17,422 million in June 2011; (ii) the increase in Mortgage Bonds, in the amount of R$1,319 million; (iii) the increased volume of securities issued abroad of R$1,221 million; (iv) the higher volume of Collateral Mortgage Notes, in the amount of R$331 million; |
(v) the higher volume of Letters of Credit for Agribusiness, of R$196 million; and partially offset by: (vi) the R$742 million decrease in the balance of debentures.
|
Subordinated Debt |
Subordinated Debt totaled R$24,564 million in June 2011 (R$5,602 million abroad and R$18,962 million in Brazil). In the last 12 months, Bradesco issued R$6,212 million in Subordinated Debt (R$3,714 million in Brazil and R$2,498 million abroad), R$4,018 million of which under Tier II of the Capital Adequacy Ratio (Basel II) and maturing in 2017 and 2021. The issue of subordinated notes stands out with a total of US$1.6 billion in August 2010 and January 2011. Additionally, it is worth pointing out that, in June 2011, the Brazilian Central Bank authorized the use of Subordinated Financial Bills amounting to R$1.5 billion to compose the Tier II of the Capital Adequacy Ratio, of which only R$9,491 million of total subordinated debt is used to calculate the |
Capital Adequacy Ratio, given their maturity terms.
|
54 | Report on Economic and Financial Analysis – June 2011 |
Economic and Financial Analysis |
Securities/Other Financial Margin - Interest |
Securities/Other Financial Margin - Breakdown |
|
R$ million | |||||
Financial Margin - Securities / Other | ||||||
1H11 | 1H10 | 2Q11 | 1Q11 | Variation | ||
Half-Year | Quarter | |||||
Interest - due to volume | 175 | 62 | ||||
Interest - due to spread | 80 | (55) | ||||
Interest Financial Margin | 1,329 | 1,074 | 668 | 661 | 255 | 7 |
Revenues | 12,199 | 8,292 | 6,209 | 5,990 | 3,907 | 219 |
Expenses | (10,870) | (7,218) | (5,541) | (5,329) | (3,652) | (212) |
In the comparison between the second quarter of 2011 and the previous one, the interest financial margin with Securities/Other was up by R$7 million. This performance was mainly due to: (i) the increase in operation volume, which contributed with R$62 million; and offset by: (ii) the R$55 million decrease in average spread.
In the first half of 2011, the interest financial margin with Securities/Other stood at R$1,329 million, versus R$1,074 million recorded last year, up 23.7% or R$255 million. This is the result of: (i) an increase in the volume of operations, which affected the result in R$175 million; and (ii) R$80 million gain in the average spread.
Insurance Financial Margin - Interest |
Insurance Financial Margin - Breakdown |
|
R$ million | |||||
Financial Margin - Insurances | ||||||
1H11 | 1H10 | 2Q11 | 1Q11 | Variation | ||
Half-Year | Quarter | |||||
Interest - due to volume | 261 | 33 | ||||
Interest - due to spread | 216 | (213) | ||||
Interest Financial Margin | 1,818 | 1,341 | 819 | 999 | 477 | (180) |
Revenues | 4,991 | 3,891 | 2,247 | 2,744 | 1,100 | (497) |
Expenses | (3,173) | (2,550) | (1,428) | (1,745) | (623) | 317 |
In the second quarter of 2011, interest financial margin from insurance operations posted a drop of R$180 million, or 18.0% on the previous quarter, impacted by: (i) a decrease in the average spread, totaling R$213 million, which resulted from: (a) lower return from assets indexed to IPCA and IGP-M and (b) the performance of multimarket funds which were affected by the 9.0% depreciation of Ibovespa index in the quarter; and partially offset by (ii) a R$33 million increase in average business volume.
In the comparison of the first half of 2011 with the same period in 2010, interest financial margin from insurance operations was up by 35.6%, or R$477 million, mainly due to: (i) the increase in operation volume, amounting to R$261 million; and (ii) average spread gains totaling R$216 million.
Bradesco |
55 |
Economic and Financial Analysis |
Financial Margin – Non-Interest |
Non-Interest Financial Margin - Breakdown |
R$ million | ||||||
Non-Interest Financial Margin | ||||||
1H11 | 1H10 | 2Q11 | 1Q11 | Variation | ||
Half-Year | Quarter | |||||
Funding | (144) | (127) | (72) | (72) | (17) | - |
Insurance | 100 | 144 | 44 | 56 | (44) | (12) |
Securities/Other | 861 | 650 | 332 | 529 | 211 | (197) |
Total | 817 | 667 | 304 | 513 | 150 | (209) |
The “non-interest” financial margin in the second quarter of 2011 stood at R$304 million, versus R$513 million in the first quarter of 2011. In first half of 2011, the margin stood at R$817 million, versus R$667 million in the same period of last year. Changes in the “non-interest” financial margin are mainly due to:
56 | Report on Economic and Financial Analysis – June 2011 |
Economic and Financial Analysis |
Insurance, Private Pension Plans and Savings Bonds |
Analysis of the balance sheets and income statements of Grupo Bradesco de Seguros, Previdência e Capitalização:
Consolidated Balance Sheet |
R$ million | |||
Jun11 | Mar11 | Jun10 | |
Assets | |||
Current and Long-Term Assets | 110,835 | 106,227 | 94,487 |
Securities | 103,847 | 99,594 | 88,515 |
Insurance Premiums Receivable | 1,522 | 1,555 | 1,423 |
Other Loans | 5,466 | 5,078 | 4,549 |
Permanent Assets | 2,515 | 2,477 | 2,145 |
Total | 113,350 | 108,704 | 96,632 |
Liabilities | |||
Current and Long-Term Liabilities | 100,347 | 96,050 | 85,393 |
Tax, Civil and Labor Contingencies | 1,878 | 1,798 | 1,631 |
Payables on Insurance, Private Pension Plan and Savings Bond Operations | 344 | 303 | 321 |
Other Liabilities | 4,187 | 3,969 | 4,133 |
Insurance Technical Provisions | 7,851 | 7,542 | 7,016 |
Technical Provisions for Life and Private Pension Plans | 81,991 | 78,547 | 68,975 |
Technical Provisions for Savings Bonds | 4,096 | 3,891 | 3,317 |
non-controlling Interest | 628 | 601 | 489 |
Shareholders' Equity | 12,375 | 12,053 | 10,750 |
Total | 113,350 | 108,704 | 96,632 |
Consolidated Statement of Income |
R$ million | ||||
1H11 | 1H10 | 2Q11 | 1Q11 | |
Premiums from Insurance, Private Pension Plan Contributions and Income from Savings Bonds (1) | 17,511 | 14,359 | 9,661 | 7,850 |
Premiums Earned from Insurance, Private Pension Plan Contribution and Savings Bonds | 9,107 | 7,685 | 4,643 | 4,464 |
Interest Income of the Operation | 1,772 | 1,445 | 845 | 927 |
Sundry Operating Revenues | 498 | 487 | 333 | 165 |
Retained Claims | (5,442) | (4,591) | (2,737) | (2,705) |
Savings Bonds Draw ing and Redemptions | (1,191) | (970) | (642) | (549) |
Selling Expenses | (902) | (755) | (478) | (424) |
General and Administrative Expenses | (1,015) | (841) | (523) | (492) |
Other (Operating Income/Expenses) | (151) | (35) | (43) | (108) |
Tax Expenses | (225) | (176) | (114) | (111) |
Operating Income | 2,451 | 2,249 | 1,284 | 1,167 |
Equity Result | 117 | 105 | 54 | 63 |
Non-Operating Income | (18) | (16) | (9) | (9) |
Income Before Taxes and Interest | 2,550 | 2,338 | 1,329 | 1,221 |
Income Tax and Contributions | (858) | (861) | (490) | (368) |
Profit Sharing | (29) | (41) | (12) | (17) |
non-controlling Interest | (102) | (32) | (27) | (75) |
Net Income | 1,561 | 1,404 | 800 | 761 |
(1) Not considering, in all periods, the effect of Normative Resolution of ANS 206/09 (Health), which, as of January 2010, excluded PPNG (SES) and established the accounting of premiums “Pro-rata temporis.” This accounting change did not affect Earned Premiums.
Bradesco |
57 |
Economic and Financial Analysis |
Insurance, Private Pension Plans and Savings Bonds |
Income Distribution of Grupo Bradesco de Seguros e Previdência |
R$ million | ||||||||
2Q11 | 1Q11 | 4Q10 | 3Q10 | 2Q10 | 1Q10 | 4Q09 | 3Q09 | |
Life and Private Pension Plans | 470 | 442 | 485 | 450 | 443 | 409 | 394 | 347 |
Health | 200 | 201 | 177 | 131 | 122 | 148 | 129 | 89 |
Savings Bonds | 79 | 86 | 63 | 50 | 57 | 65 | 44 | 65 |
Basic Lines and Other | 51 | 32 | 54 | 90 | 79 | 81 | 35 | 106 |
Total | 800 | 761 | 779 | 721 | 701 | 703 | 602 | 607 |
Performance Ratios |
|
% | |||||||
2Q11 | 1Q11 | 4Q10 | 3Q10 | 2Q10 | 1Q10 | 4Q09 | 3Q09 | |
Claims Ratio (1) | 72.2 | 72.0 | 71.1 | 72.4 | 71.8 | 73.3 | 74.3 | 77.2 |
Selling Ratio (2) | 10.8 | 10.0 | 10.8 | 10.7 | 10.2 | 10.6 | 9.6 | 9.9 |
Administrative Expenses Ratio (3) | 5.4 | 6.1 | 5.8 | 6.3 | 6.1 | 5.6 | 4.6 | 5.4 |
Combined Ratio (4) (5) | 85.8 | 86.1 | 85.1 | 85.3 | 84.7 | 85.2 | 85.3 | 88.9 |
(1) Retained Claims/Earned Premiums; | ||||||||
(2) Selling Expenses/Earned Premiums; | ||||||||
(3) Administrative Expenses/Net Premiums Written; | ||||||||
(4) (Retained Claims + Selling Expenses + Other Operating Revenue and Expenses) / Earned Premiums + (Administrative Expenses + Taxes) / Net Premiums Written; and | ||||||||
(5) Excludes additional provisions. |
Premiums Written, Pension Plan Contributions and Savings Bond Income (1) |
(1) Not considering, in all periods, the effect of Normative Resolution of ANS 206/09 (Health), which, as of January 2010, excluded PPNG (SES) and established the accounting of premiums “Pro-rata temporis.” This accounting change did not affect Earned Premiums.
In the second quarter of 2011, premiums written, pension plan contributions and savings bond income increased by 34.9% compared to the same quarter of the previous year.
According to Susep and ANS, in the insurance, private pension plan and savings bonds segment, Bradesco Seguros e Previdência had collected R$14.2 billion up to May 2011, maintaining its position as leader of the ranking with a market share of 24.6%. In the same period, R$57.4 billion were collected by the insurance industry.
58 | Report on Economic and Financial Analysis – June 2011 |
Economic and Financial Analysis |
Insurance, Private Pension Plans and Savings Bonds |
Premiums Written, Pension Plan Contributions and Savings Bond Income (1) |
(1) Not considering, in all periods, the effect of Normative Resolution of ANS 206/09 (Health), which, as of January 2010, excluded PPNG (SES) and established the accounting of premiums “Pro-rata temporis.” This accounting change did not affect Earned Premiums.
Bradesco |
59 |
Economic and Financial Analysis |
Insurance, Private Pension Plans and Savings Bonds |
Retained Claims by Insurance Line |
Note: for comparison purposes, we have excluded Technical Provision complements on benefits to be granted – Remission, from the calculation of claims ratio (Earned Premiums) for the first quarter of 2010, amounting to R$149 million (health insurance).
60 | Report on Economic and Financial Analysis – June 2011 |
Economic and Financial Analysis |
Insurance, Private Pension Plans and Savings Bonds |
Insurance Selling Ratio by Insurance Line |
Note: for comparison purposes, we have excluded Technical Provision complements on benefits to be granted – Remission, from the selling ratio calculation (Earned Premiums) for the first quarter of 2010, amounting to R$149 million (health insurance).
(1) In compliance with Susep Circular Letter 424/11, in 2011 we have reclassified the Risk Evaluation expenses from “Other Operating Expenses” account to “Other Selling Expenses”, in the amount of R$21,511 thousand (Auto/Re). Should this expense be taken in consideration, selling ratio for Auto/RFC would stand at 17.5 and at 18.6 for Basic Lines.
Bradesco |
61 |
Economic and Financial Analysis |
Insurance, Private Pension Plans and Savings Bonds |
Efficiency Ratio |
The efficiency ratio decrease of 0.7 p.p. both in the comparison of the second quarter of 2011 with the previous quarter and the same period last year is basically due to the 23.1% increase in revenues, which has surpassed the 6.3% increase in administrative expenses in the period.
62 | Report on Economic and Financial Analysis – June 2011 |
Economic and Financial Analysis |
Insurance, Private Pension Plans and Savings Bonds |
Insurance Technical Provisions |
The Insurance Group’s technical provisions represented 30.2% of the insurance industry in May 2011, according to Susep and the National Supplementary Health Agency (ANS). |
||
(1) According to RN 206/09 (ANS), as of January 2010, provisions for unearned premiums (PPNG) were excluded.
Bradesco |
63 |
Economic and Financial Analysis |
Bradesco Vida e Previdência |
|
R$ million (unless otherwise indicated) | |||||||
2Q11 | 1Q11 | 4Q10 | 3Q10 | 2Q10 | 1Q10 | 4Q09 | 3Q09 | |
Net Income | 470 | 442 | 485 | 450 | 443 | 409 | 394 | 347 |
Income from Premiums and Contribution Revenue (1) | 5,493 | 4,059 | 5,385 | 4,096 | 3,690 | 3,910 | 4,933 | 3,697 |
- Income fromPrivate Pension Plans and VGBL | 4,713 | 3,317 | 4,617 | 3,403 | 3,052 | 3,291 | 4,295 | 3,100 |
- Income fromLife/Personal Accidents Insurance Premiums | 780 | 742 | 768 | 693 | 638 | 619 | 638 | 597 |
Technical Provisions | 81,991 | 78,547 | 76,283 | 71,775 | 68,975 | 67,572 | 65,692 | 61,918 |
Investment Portfolio | 86,220 | 82,916 | 80,147 | 75,974 | 72,507 | 70,920 | 68,780 | 64,646 |
Claims Ratio | 47.4 | 43.6 | 44.1 | 49.8 | 44.7 | 45.1 | 50.9 | 48.1 |
Selling Ratio | 19.2 | 19.2 | 19.5 | 19.8 | 17.5 | 18.8 | 14.4 | 16.5 |
Combined Ratio | 75.4 | 71.9 | 74.7 | 79.9 | 71.5 | 73.9 | 70.6 | 74.4 |
Participants / Policyholders (in thousands) | 23,109 | 22,698 | 22,186 | 21,346 | 21,109 | 21,326 | 21,389 | 21,206 |
Premiums and Contributions Revenue Market Share (%) (2) | 31.0 | 28.1 | 31.2 | 31.5 | 32.0 | 32.7 | 31.1 | 31.1 |
Life/APMarket Share - Insurance Premiums (%)(2) | 16.1 | 16.0 | 17.3 | 17.0 | 16.8 | 16.8 | 16.8 | 16.3 |
(1) Life/VGBL/Traditional | ||||||||
(2) In 2Q11, considers data for May 2011. |
Due to its solid structure, a policy of product innovation and consumer reliance, Bradesco Vida e Previdência maintained its leadership, holding a market share of 31.0% in terms of income from private pension plans and VGBL. In the second quarter of 2011, income grew by 6.3% on the previous quarter, basically due to: (i) the 35.3% increase in revenues, especially in private pension plans and VGBL, which positively contributed to 42.1% in the quarter; (ii) the |
improved financial result; and (iii) the improvement of the administrative efficiency ratio. Net income for the first half of 2011 was up 7.0% from that of the same period last year, mainly resulting from: (i) the 25.7% increase in the revenue; (ii) the improved financial result; partially offset by: (iii) the steady level of claims ratio; and (iv) the increase in administrative and personnel expenses, impacted by the collective bargaining agreement in January 2011. |
64 | Report on Economic and Financial Analysis – June 2011 |
Economic and Financial Analysis |
Bradesco Vida e Previdência |
Bradesco Vida e Previdência's technical provisions stood at R$82.0 billion in June 2011, made up of R$78.6 billion from the private pension plan segment and VGBL and R$3.4 billion from life, personal accidents and other lines, up 18.9% over June 2010. |
The Private Pension Plan and VGBL Portfolio totaled R$82.7 billion in May 2011, equal to 34.3% of all market funds (source: Fenaprevi). |
Growth of Participants and Life and Personal Accident Policyholders |
In June 2011, the number of Bradesco Vida e Previdência customers grew by 9.5% compared to June 2010, surpassing a total of 2.1 million private pension plan and VGBL plan participants and of 20.9 million personal accident and life insurance |
policyholders. This impressive growth was fueled by the strength of the Bradesco brand and the improvement of selling and management policies. |
Bradesco |
65 |
Economic and Financial Analysis |
Bradesco Saúde – Consolidated |
|
R$ million (unless otherwise indicated) | |||||||
2Q11 | 1Q11 | 4Q10 | 3Q10 | 2Q10 | 1Q10 | 4Q09 | 3Q09 | |
Net Income | 200 | 201 | 177 | 131 | 122 | 148 | 129 | 89 |
Net Premiums Issued (1) | 2,249 | 2,136 | 2,002 | 1,925 | 1,845 | 1,705 | 1,622 | 1,573 |
Technical Provisions | 3,888 | 3,737 | 3,512 | 3,471 | 3,453 | 3,405 | 3,555 | 3,479 |
Claims Ratio | 83.2 | 83.3 | 80.1 | 80.7 | 80.6 | 83.0 | 85.7 | 89.2 |
Selling Ratio | 4.7 | 4.7 | 4.6 | 4.8 | 4.6 | 4.5 | 4.1 | 3.9 |
Combined Ratio | 97.5 | 98.1 | 97.9 | 96.1 | 96.2 | 96.8 | 96.8 | 99.4 |
Policyholders (in thousands) | 8,408 | 8,190 | 8,019 | 7,468 | 7,236 | 7,075 | 4,310 | 4,193 |
Written Premiums Market Share (%) (2) | 52.3 | 51.7 | 51.7 | 51.1 | 50.4 | 49.4 | 48.7 | 48.1 |
(1) Not considering the effect of RN 206/09 (ANS) in the total of R$39 million (Health), which, as of January 2010, excluded PPNG (SES) and established the accounting of premiums “Pro-rata temporis.” This accounting change did not affect Earned Premiums; and (2) 2Q11 considers data for May 2011. Note: for comparison purposes, we have excluded build in Technical provisions for benefits to be granted – Remission, from the calculation of first quarter of 2010 ratios, amounting to R$149 million. | ||||||||
Net income for the second quarter of 2011 remained stable compared to the previous quarter, which mainly reflects: (i) a 5.3% increase in revenue; (ii) steady level of the claims and selling ratios; and (iii) the decrease in the administrative efficiency ratio. Net income for the first half of 2011 was 48.5% greater year-on-year, mainly due to: (i) a 23.5% increase in revenue; (ii) the improved financial result; partially offset by: (iii) the 1.7 p.p. increase in claims; and (iv) increased administrative and personnel expenses, impacted by the collective bargaining agreement in January 2011. |
In June 2011, Bradesco Saúde and Mediservice maintained strong market position in the corporate segment (source: ANS). Approximately 36 thousand companies in Brazil have Bradesco Saúde Insurance and Mediservice plans. Of the 100 largest companies in Brazil, in terms of revenue, 44 are Bradesco Saúde and Mediservice customers (source: Exame Magazine "Melhores e Maiores" ranking, July 2011). |
Number of Policyholders of Bradesco Saúde – Consolidated |
Bradesco Saúde – Consolidated has over 8.4 million customers. The high share of corporate policies in the overall portfolio (94.3% in June 2011) shows the Company’s high level of specialization and customization in the corporate segment, a major advantage in today’s supplementary health insurance market. |
|
66 | Report on Economic and Financial Analysis – June 2011 |
Economic and Financial Analysis |
Bradesco Capitalização |
R$ million (unless otherwise indicated) | ||||||||
2Q11 | 1Q11 | 4Q10 | 3Q10 | 2Q10 | 1Q10 | 4Q09 | 3Q09 | |
Net Income | 79 | 86 | 63 | 50 | 57 | 65 | 44 | 65 |
Income from Savings Bonds | 751 | 649 | 706 | 658 | 594 | 526 | 575 | 520 |
Technical Provisions | 4,096 | 3,891 | 3,724 | 3,483 | 3,317 | 3,141 | 3,024 | 2,865 |
Customers (in thousands) | 2,888 | 2,794 | 2,691 | 2,610 | 2,583 | 2,553 | 2,531 | 2,507 |
Premiums and Contributions Revenue Market Share (%) (1) | 21.4 | 21.2 | 21.1 | 20.4 | 19.7 | 20.9 | 19.7 | 19.4 |
(1) 2Q11 considers data for May 2011. |
The second quarter of 2011 recorded a 15.7% growth in revenue over the previous quarter, whereas administrative expenses remained in the same level. Net income for the quarter did not surpass the figure recorded in the first quarter of 2011, mainly due to: (i) the drop in the financial result; and (ii) a greater recording of technical provisions to cover the increase in savings bonds income, especially for products with payment in a single installment. |
Net income for the first half of 2011 was up 35.2% year-on-year, mainly fueled by: (i) the 25.0% increase in savings bond revenues; (ii) the R$15.6 million improvement in financial result; and partially offset by: (iii) increased administrative and personnel expenses, impacted by the collective bargaining agreement in January 2011. |
Bradesco |
67 |
Economic and Financial Analysis |
Bradesco Capitalização |
Bradesco Capitalização ended the second quarter of 2011 as a leader of the private savings bond companies ranking, due to its policy of transparency and of adjusting its products based on potential consumer demand. To offer the savings bond that best fits the profile and budget of each customer, the Bank has developed several products that vary in accordance with payment method (lump-sum or monthly), contribution term, frequency of drawings and premium amounts. This phase was mainly marked by a closer relationship with the public by consolidating the Pé Quente Bradesco family of products. Among these, we can point out the performance of our social and environmental products, from which a part of the profit is allocated to social responsibility projects, while also allowing the customer to create a financial reserve. Bradesco Capitalização currently has partnerships with the following social and environmental institutions: (i) Fundação SOS Mata Atlântica (contributes to the conservation of bio and cultural diversity the Atlantic Forest, stimulating social and environmental citizenship); (ii) Instituto Ayrton Senna (contributes to education and human development, reducing illiteracy rates, school failure and drop-out rates); (iii) Fundação Amazonas Sustentável (contributes to the sustainable development, environmental preservation and improvement to the quality of life of the communities that live and benefit from the preservation centers in the state of Amazonas); (iv) the Brazilian Cancer Control Institute (contributes to the development of projects for the prevention, early diagnosis and treatment of cancer in Brazil); and, (v) Projeto Tamar (created to preserve sea turtles). |
Bradesco Capitalização is the first and only savings bonds company in Brazil to receive the ISO 9001 certification of Quality Management. In 2009, it was certified with the ISO 9001:2008 for Management of Bradesco Savings Bonds. This certification, granted by Fundação Vanzolini, attests to the quality of its internal processes and confirms the principle that underpins Bradesco Savings Bonds: good products, services and continuous growth. The portfolio is made up of 19.0 million active bonds, out of which 33.9% are Traditional Bonds sold in the Branch Network and at Bradesco Dia&Noite service channels and posted a 19.2% increase over June 2010; and 66.1% are incentive bonds (assignment of drawing rights) in partnership with Bradesco Vida e Previdência and Bradesco Auto/RE, which were up 14.7% over June 2010. Given that the purpose of this type of savings bonds is to add value to the associated company or even encourage the performance of its customers, bonds have maturity and grace terms reduced and a lower sale price.
|
68 | Report on Economic and Financial Analysis – June 2011 |
Economic and Financial Analysis |
Bradesco Auto/RE |
|
R$ million (unless otherwise indicated) | |||||||
2Q11 | 1Q11 | 4Q10 | 3Q10 | 2Q10 | 1Q10 | 4Q09 | 3Q09 | |
Net Income | 44 | 39 | 58 | 28 | 27 | 22 | 43 | 33 |
Net Premiums Issued | 1,061 | 871 | 865 | 941 | 952 | 935 | 855 | 812 |
Technical Provisions | 3,828 | 3,688 | 3,554 | 3,525 | 3,455 | 3,402 | 3,162 | 2,998 |
Claims Ratio | 61.0 | 68.1 | 69.3 | 69.7 | 69.9 | 70.7 | 70.2 | 72.3 |
Selling Ratio | 20.1 | 17.2 | 17.6 | 17.3 | 17.6 | 17.7 | 16.6 | 17.5 |
Combined Ratio | 99.1 | 108.7 | 106.9 | 105.2 | 105.3 | 104.3 | 107.8 | 106.4 |
Policyholders (in thousands) | 3,567 | 3,330 | 3,337 | 3,208 | 2,980 | 2,814 | 2,592 | 2,433 |
Premiums and Contributions Revenue Market Share (%) (1) | 10.3 | 9.7 | 10.6 | 11.2 | 11.7 | 12.1 | 10.4 | 10.2 |
(1) 2Q11 data considers May 2011. |
Net income in the second quarter of 2011 was up by 12.8% from the previous quarter, due to the: (i) 21.8% increase in revenue; (ii) the 7.1 p.p. drop in claims; partially offset by (iii) a decrease in equity income. Net income in the first half of 2011 posted impressive growth of 69.4% compared to the same period last year, mainly due to: (i) a 5.8 p.p. decrease in claims; (ii) improved financial result and equity income; partially offset by: (iii) an increase in administrative and personnel expenses, resulting from the collective bargaining agreement dated January 2011. In the Proprietary Insurance segment, Bradesco Auto/RE has renewed the insurance programs of its main customers through partnerships with brokers that specialize in the segment and a close relationship with Bradesco Corporate and Bradesco Empresas (Middle Market). The excellent performance of the Oil industry and recovery of the Civil Construction industry have |
also contributed to Bradesco Auto/RE's growth in the segment. The transportation segment is still the primary focus, with essential investments made to leverage new business, especially in the renewal of Reinsurance Agreements, which gives insurers the power to assess and cover risk, and consequently increase competitiveness in more profitable businesses, such as international transportation insurance for shipping companies involved in international trade. Despite strong competition in the Auto/RFC line, the insurer has increased its customer base, mainly due to the improvement to current products and the creation of products for a specific target-public. Among them, the Exclusive Bradesco Customer Insurance for Banco Bradesco account holders, and Auto Mulher for women stand out. |
Bradesco |
69 |
Economic and Financial Analysis |
Bradesco Auto/RE |
Number of Policyholders in Auto/RE |
In the mass insurance segment of Basic Lines, where products target individuals, self-employed professionals and SMEs, the launch of new products combined with the continuous improvement of methods and systems have contributed to growth in the customer base, which increased by 19.7% in the last twelve months to a total of 3.6 million customers. This increase can be observed mainly in residential insurance, such as the product Bradesco Seguro Residencial, which was considered the “Right Choice” by the Pro Teste Association for the second straight year. |
70 | Report on Economic and Financial Analysis – June 2011 |
Economic and Financial Analysis |
Fee and Commission Income |
A breakdown of the changes in Fee and Commission Income for the respective periods is presented below:
Fee and Commission Income | R$ million | |||||
1H11 | 1H10 | 2Q11 |
1Q11 |
Variation | ||
Half-Year | Quarter | |||||
Card Income | 2,391 | 1,965 | 1,236 | 1,155 | 426 | 81 |
Checking Account | 1,330 | 1,119 | 681 | 649 | 211 | 32 |
Loan Operations | 951 | 829 | 496 | 455 | 122 | 41 |
Fund Management | 945 | 870 | 474 | 471 | 75 | 3 |
Collection | 575 | 522 | 298 | 277 | 53 | 21 |
Consortium Management | 250 | 202 | 129 | 121 | 48 | 8 |
Custody and Brokerage Services | 210 | 229 | 102 | 108 | (19) | (6) |
Payment | 153 | 139 | 76 | 77 | 14 | (1) |
Underw riting / Financial Advising Services | 152 | 115 | 104 | 48 | 37 | 56 |
Other | 304 | 387 | 155 | 149 | (83) | 6 |
Total | 7,261 | 6,377 | 3,751 | 3,510 | 884 | 241 |
Explanations of the main items that influenced the variation in fee and commission income between periods can be found below.
Bradesco |
71 |
Economic and Financial Analysis |
Fee and Commission Income |
Card Income |
Card income stood at R$1,236 million in the second quarter of 2011, up R$81 million, or 7.0% against the previous quarter. This performance is mainly due to the increase in card transactions in the period, from 259.3 million to 273.7 million. In the first half of 2011, the same figure posted year-on-year growth of 21.7%, or R$426 million, mainly due to an increase in revenue from purchases and services, resulting from expansion in the card base by 9.1%, from 137.8 million in June 2010 to 150.4 million in June 2011. This expansion led to a 21.4% increase in revenue from credit cards in the period, for a total of R$42,216 million in the half-year, as well as a 19.5% increase in the number of credit card transactions, from 446.1 million in the first half of 2010 to 533.0 million in the first half of 2011. It is important to note the impact of the increase in shareholding interest in Visavale, from 34.33% to 50.01%, and Cielo, from 26.56% to 28.65%, in the last twelve months. |
||
72 | Report on Economic and Financial Analysis – June 2011 |
Economic and Financial Analysis |
Fee and Commission Income |
Checking Account |
In the second quarter of 2011, income from checking accounts was up by 4.9% quarter-on-quarter, mainly due to: (i) a net increase of 427 thousand new checking accounts (400 thousand individual accounts and 27 thousand corporate accounts); (ii) the expansion of the service portfolio provided to the Bank’s customers; and (iii) the adjustment of certain rates. In the first half of 2011 versus the same period of the previous year, revenue increased by 18.9% or R$211 million resulting mainly from the expansion of the checking account base, which posted a net increase of 2,096 thousand new accounts (1,999 thousand new individual accounts and 97 thousand new corporate accounts). |
Loan Operations |
In the second quarter of 2011, income from loan operations amounted to R$496 million, up 9.0% in comparison with the previous quarter, mainly due to the greater volume of contracted operations in the period, in which the 5.8% increase in corporate operations compared to the first quarter of 2011 stood out. The 14.7% growth in the first half of 2011 when compared with the same period in the previous year is mainly due to: (i) the increase in income from collateral, which were up by 24.5%, mainly deriving from the 29.7% growth in the volume of Sureties and Guarantees; and (ii) the increase in volume of contracted operations in 2011. |
Bradesco |
73 |
Economic and Financial Analysis |
Fee and Commission Income |
Asset Management |
In the second quarter of 2011, revenue from funds under management was up by R$3 million on the previous quarter, mainly due to the 2.4% growth in the volume of funds raised and under management. In the first half of 2011 versus the same period of the previous year, the R$75 million or 8.6% increase was mainly due to increases in funds raised and managed by Bradesco, which grew by 18.0%. The highlight was income from fixed-income funds, which grew by 20.0% in the period, followed by growth in equity-investments of 11.3%. |
Shareholders' Equity | R$ million | Variation % | |||
Jun11 | Mar11 | Jun10 | Quarter | 12M | |
Investment Funds | 284,117 | 276,593 | 238,400 | 2.7 | 19.2 |
Managed Portfolios | 18,533 | 19,701 | 17,260 | (5.9) | 7.4 |
Third-Party Fund Quotas | 8,032 | 7,025 | 7,637 | 14.3 | 5.2 |
Total | 310,682 | 303,319 | 263,297 | 2.4 | 18.0 |
| |||||
Asset Distribution | R$ million | Variation % | |||
Jun11 | Mar11 | Jun10 | Quarter | 12M | |
Investment Funds – Fixed Income | 258,686 | 249,777 | 215,561 | 3.6 | 20.0 |
Investment Funds – Equities | 25,431 | 26,816 | 22,839 | (5.2) | 11.3 |
Investment Funds – Third-Party Funds | 6,895 | 5,879 | 6,332 | 17.3 | 8.9 |
Total - Investment Funds | 291,012 | 282,472 | 244,732 | 3.0 | 18.9 |
Managed Portfolios - Fixed Income | 10,698 | 10,918 | 9,434 | (2.0) | 13.4 |
Managed Portfolios – Equities | 7,835 | 8,783 | 7,826 | (10.8) | 0.1 |
Managed Portfolios - Third-Party Funds | 1,137 | 1,146 | 1,305 | (0.8) | (12.9) |
Total - Managed Funds | 19,670 | 20,847 | 18,565 | (5.6) | 6.0 |
x | |||||
Total Fixed Income | 269,384 | 260,695 | 224,995 | 3.3 | 19.7 |
Total Equities | 33,266 | 35,599 | 30,665 | (6.6) | 8.5 |
Total Third-Party Funds | 8,032 | 7,025 | 7,637 | 14.3 | 5.2 |
Overall Total | 310,682 | 303,319 | 263,297 | 2.4 | 18.0 |
74 | Report on Economic and Financial Analysis – June 2011 |
Economic and Financial Analysis |
Fee and Commission Income |
Cash Management Solutions (Payments and Collections) |
The R$20 million or 5.6% growth in this revenue in the second quarter of 2011 over the previous quarter is mainly due to the increase in business volume and number of processed documents, from 412 million to 431 million. In the first half of 2011 versus the same period of the previous year, Payment and Collection income grew by 10.1%, or R$67 million, mainly due to an increase in the number of processed documents, which grew from 709 million in the first half of 2010 to R$843 million in the first half of 2011. |
Consortium Management |
The 7.3% increase in the sale of active quotas in the second quarter of 2011 compared to the first quarter of 2011 led Bradesco Consórcios to sell 35,931 net quotas, totaling 524,984 active quotas on June 30, 2011 (489,053 active quotas on March 31, 2011), resulting in 6.6% growth in revenue, ensuring Bradesco's leading position in all segments (real estate, auto, trucks/tractors). In the first half of 2011 versus the same period of the previous year, there was a 23.8% increase in revenue, resulting from: (i) growth in the volume of bids; and (ii) the increased sale of new quotas, from 433,741 active quotas sold on June 30, 2010 to 524,984 on June 30, 2011, an increase of 91,243 net quotas. |
Bradesco |
75 |
Economic and Financial Analysis |
Fee and Commission Income |
Custody and Brokerage Services |
In the second quarter of 2011, total revenue from custody and brokerage services decreased 5.6% when compared to the previous quarter. This performance results mainly from the decrease in brokerage revenue, due to the lower volume traded on the BM&FBovespa. In the first half of 2011 versus the same quarter of the previous year, the 8.3% revenue decrease is mainly related to (i) the behavior of the capital markets in this half-year, which impacted brokerage revenues; and partially offset: (ii) by the R$166 billion growth in assets under custody. |
Underwriting / Financial Advising |
The R$56 million increase in the quarter-on-quarter comparison mainly refers increased gains with capital market operations in the second quarter of 2011, specially underwriting operations. The R$37 million increase between the first half of 2011 and the same period last year is the result of a higher business volume in the period. |
76 | Report on Economic and Financial Analysis – June 2011 |
Economic and Financial Analysis |
Administrative and Personnel Expenses |
Administrative and Personnel Expenses |
R$ million | |||||
1H11 | 1H10 | 2Q11 | 1Q11 | Variation | ||
Half-Year | Quarter | |||||
Administrative Expenses | ||||||
Third-Party Services | 1,713 | 1,454 | 874 | 839 | 259 | 35 |
Communication | 769 | 677 | 391 | 377 | 92 | 14 |
Depreciation and Amortization | 538 | 460 | 266 | 271 | 78 | (5) |
Data Processing | 444 | 397 | 219 | 226 | 47 | (7) |
Advertising and Marketing | 396 | 310 | 194 | 201 | 86 | (7) |
Transportation | 358 | 303 | 180 | 179 | 55 | 1 |
Rental | 320 | 281 | 162 | 157 | 39 | 5 |
Asset Maintenance | 261 | 218 | 139 | 123 | 43 | 16 |
Financial System Services | 230 | 178 | 121 | 109 | 52 | 12 |
Materials | 176 | 129 | 95 | 81 | 47 | 14 |
Leased Assets | 171 | 185 | 82 | 89 | (14) | (7) |
Security and Surveillance | 156 | 133 | 80 | 76 | 23 | 4 |
Water, Electricity and Gas | 115 | 107 | 57 | 59 | 8 | (2) |
Trips | 71 | 50 | 36 | 35 | 21 | 1 |
Other | 601 | 504 | 284 | 317 | 97 | (33) |
Total | 6,319 | 5,385 | 3,179 | 3,140 | 934 | 39 |
Personnel Expenses | ||||||
Structural | 4,097 | 3,566 | 2,101 | 1,996 | 531 | 105 |
Social Charges | 3,101 | 2,724 | 1,593 | 1,508 | 377 | 85 |
Benefits | 996 | 842 | 508 | 488 | 154 | 20 |
Non-Structural | 944 | 792 | 504 | 440 | 152 | 64 |
Management and Employee Profit Sharing (PLR) | 500 | 462 | 233 | 267 | 38 | (34) |
Provision for Labor Claims | 319 | 237 | 201 | 118 | 82 | 83 |
Training | 58 | 37 | 39 | 19 | 21 | 20 |
Termination Costs | 67 | 56 | 31 | 36 | 11 | (5) |
Total | 5,041 | 4,358 | 2,605 | 2,436 | 683 | 169 |
x | ||||||
Total Administrative and Personnel Expenses | 11,360 | 9,743 | 5,784 | 5,576 | 1,617 | 208 |
In the second quarter of 2011, total Administrative and Personnel Expenses amounted to R$5,784 million, up by 3.7% in relation to the previous quarter.
Personnel Expenses |
In the second quarter of 2011, personnel expenses totaled R$2,605 million, up 6.9% or R$169 million from the previous quarter. Within the "structural" portion, the R$105 million increase is mainly the result of: (i) the lower concentration of vacation in the second quarter of 2011, amounting to R$54 million; and (ii) increased expenses with payroll and social charges, in the amount of R$31 million, due to the organic growth with the expansion of Service Points and the improvement of business segmentation, leading to a net gain of 1,568 employees in the period. |
In the “non-structural” portion, the R$64 million increase is basically due to higher expenses with: (i) provision in labor proceedings, totaling R$83 million; partially offset by lower expenses with: (ii) management and employee profit sharing (PLR), amounting to R$34 million. |
Bradesco |
77 |
Economic and Financial Analysis |
Administrative and Personnel Expenses |
Personnel Expenses |
In the first half of 2011 versus the same period of the previous year, the R$683 million growth reflects: (i) the "structural" portion of R$531 million related to: (a) the increase in expenses with payroll, social charges and benefits, impacted by wage increases; and (b) the net increase in staff by 9,113 employees; and (ii) the R$152 million |
increase in the “non-structural” portion mainly due to higher expenses with: (a) provisions for labor proceedings, totaling R$82 million; (b) management and employee profit sharing (PLR), totaling R$38 million; and (c) termination of contracts, totaling R$11 million. | |
78 | Report on Economic and Financial Analysis – June 2011 |
Economic and Financial Analysis |
Administrative and Personnel Expenses |
Administrative Expenses |
In the second quarter of 2011, administrative expenses totaled R$3,179 million, up by 1.2%, or R$39 million from the previous quarter. This growth is mainly due to an increase in expenses with: (i) third-party services, mainly related to non-litigious collection and legal advisory services; (ii) maintenance and conservation of assets, basically related to refurbishments and changes in the layouts of Service Points; and (iii) communication, related to customer service network. The year-on-year growth of R$934 million, or 17.3%, in the first half of 2011 is mainly due to |
greater expenses with: (i) outsourced services, in the amount of R$259 million, related to: (a) the partial outsourcing of credit card processing (Fidelity); and (b) variable expenses tied to revenues (non-bank correspondents); (ii) marketing and advertising, in the amount of R$86 million; (iii) an increase in business and service volume; (iv) contract adjustments; and (v) organic growth and the consequent increase in Service Points (from 49,154 on June 30, 2010 to 59,473 on June 30, 2011). |
Bradesco |
79 |
Economic and Financial Analysis |
Operating Coverage Ratio (1) |
The coverage ratio over the last 12 months remained practically stable in this quarter. |
Tax Expenses |
The R$33 million growth in tax expenses in comparison with the first quarter of 2011 arises essentially from the increase in taxable revenues mainly from fee and commission income. In the first half of 2011 versus the same period of the previous year, tax expenses grew by R$310 million, mainly due to (i) the increase in expenses with ISS/PIS/Cofins taxes reflecting higher taxable income, especially financial margin and fee and commission income. |
80 | Report on Economic and Financial Analysis – June 2011 |
Economic and Financial Analysis |
Equities in the Earnings of Affiliated Companies |
In the second quarter of 2011, equity in the earnings of affiliated companies was down by R$18 million from the previous quarter as a result of reduced income from affiliate IRB. Year-on-year, the R$2 million increase recorded in the first half of 2011 was due to growth in the result from IRB offset by the lower income from affiliate Integritas Participações |
.
Operating Income |
Operating result in the second quarter of 2011 was R$4,128 million, up 4.4% from the first quarter of 2011, mainly impacted by: (i) the R$241 million increase in fee and commission income; (ii) a R$158 million drop in other operating expenses (net of other revenue); (iii) a R$109 million increase in financial margin; partially offset by: (iv) a R$208 million increase in personnel and administrative expenses: (v) a R$77 million increase in allowance for loan losses expenses; and (vi) a R$33 million growth in tax expenses. Year on year, the R$1,264 million, or 18.5% increase in operating income is the result of: (i) R$3,097 million growth in financial margin; (ii) a R$884 million increase in fee and commission income; (iii) a R$204 million increase in operating income from Insurance, Private Pension Plans and Savings Bonds; partially offset by: (iv) a R$1,617 million growth in personnel and |
administrative expenses; (v) an increase in other operating expenses (net of other revenue), in the amount of R$548 million; (vi) a greater allowance for loan losses expenses, in the amount of R$448 million; and (vii) a R$310 million increase in tax expenses.
|
Bradesco |
81 |
Economic and Financial Analysis |
Non-Operating Income |
The R$3 million variation between the second quarter of 2011 and the previous quarter is mainly due to greater losses from the sale of assets in this quarter. Year-on-year, the variation is mainly the result of greater non-operating expenses in the first half of 2011. |
82 | Report on Economic and Financial Analysis – June 2011 |
Return to Shareholders | |
Sustainability | |
Reatech 2011 |
At the 10th edition of the International Fair of Technologies in Rehabilitation, Inclusion and Accessibility – Reatech 2011, which took place in the city of São Paulo between April 14 and 17, Bradesco launched a new app which enables the visually impaired to make bank transactions independently through mobile phone. Compatible with Symbiam S60 or Windows Mobile operational systems, the app provides an |
audio description of what is on the mobile phone screen to the customer, who is able to check bank account balances and recent activities, top up mobile phones, among others. For further information on Bradesco’s accessibility initiatives, access the website at www.bradesco.com.br/acessibilidade. |
Green IT |
HP Brasil and Bradesco were finalists in the Green Enterprise IT (GEIT) Awards, with their case project entitled “HP Brasil and Bradesco Moving Together Toward the Green Data Center”, in the “Outstanding IT Product in a User Deployment” category. The project was based on the virtualization of the Data Center environment under HP´s Blade System technology, which resulted in an efficient energy |
reduction and refrigeration of high density servers. The GEIT Awards aims to foster an energy-efficiency culture, through innovation and better practices, within the IT and Data Centers industry, and honor clients and suppliers that have jointly created technological solutions for that purpose. |
Environment Week |
To celebrate Bradesco's Environment Week, the Nossa Presença no Planeta Exhibition is open for general public visitation, through a virtual tour. The event was first launched last year, at Bradesco's headquarters in Cidade de Deus (state of São Paulo) and received this year over seven thousand visitors. Currently, the exhibition is available at the website www.visio360.com.br/cliente/bradesco2. |
As part of the Environment Week celebrations, Bradesco has disclosed to its employees a booklet entitled Ecoefficiency. It consists of an informative booklet which brings to readers practical tips on how to apply eco-efficiency concepts on their daily lives. |
Re-certification of ISO 14064 |
Last April, Bradesco Organization was audited by Fundação Vanzolini and was granted the re-certification of ISO 14064 standard, which guides companies for greenhouse gases (GHG) inventory. |
The inventory comprises all operations under Bradesco Organization's operational control, which includes all its departments, headquarters (located at Cidade de Deus), administrative buildings, units, branches, and affiliated companies and subsidiaries countrywide. |
84 | Report on Economic and Financial Analysis – June 2011 |
Return to Shareholders | |
Sustainability | |
CDP Supply Chain Initiative |
With the purpose of improving the GHG emission management, the Organization has been working together with its suppliers on the CDP Supply Chain Initiative since 2008, when it was launched. To do so, the Organization holds an annual event with experts to discuss the matter and the importance of emission management targeting carbon footprint reduction in companies. This year's event, which took place on April 29, had the presence of Mr. Marcelo Rocha, CDP S.A’s CEO and member of the consulting firm Fábrica Éthica, who spoke in details about Climate Change and the CDP Supply Chain project. |
The highlight of the event was Intelcav's case study presentation. The company, which supplies magnetic cards, presented on the development of climate agenda based on Bradesco’s disclosure request. The event was attended by 88 suppliers. For further information on our GHG inventory, as well as other initiatives regarding climate change, visit Bank of the Planet`s website - www.bancodoplaneta.com.br. |
Investor Relations Area – IR |
In the first half of 2011, the Investor Relations area participated in 230 events, including meetings, conferences, and domestic and international conference calls. During this period, seven Meetings of the Association of Analysts and Capital Markets Professionals (APIMEC) were held and were broadcasted live on the internet and were simultaneously interpreted into English for the following cities: Campinas, Goiânia, Uberlândia, Curitiba, Florianópolis, Juiz de Fora and Ribeirão Preto. The events were attended by 1,500 people on-site and about 3,000 people watched them online. The area also carried out the 4th National Investors Institute (INI) Meeting held in São Paulo, and took part in two other editions of ExpoMoney, the largest fair about finance education in Latin America. |
Also in this quarter, two videochats about Bradesco’s quarterly results were carried out, in which the Vice-President and Investor Relations Officer, Mr. Domingos Figueiredo de Abreu, answered internet users’ questions live. In addition, the area held 56 meetings with foreign investors and participated in 16 international events, in countries such as Mexico, United Arab Emirates, China, Singapore, the Netherlands, Switzerland, Sweden, France, the United States of America, England and Scotland. The Investor Relations Area also maintains contact with shareholders, investors and analysts through telephone, email and at the Company’s headquarters on a daily basis. |
Service to Shareholders, Analysts and Investors |
1H11 |
1H10 |
Meetings with Investors |
80 |
50 |
Conference Calls |
108 |
16 |
Events in Brazil |
16 |
15 |
Events Abroad |
16 |
9 |
APIMEC Meetings (Association of Analysts and Capital Market Professionals) |
7 |
5 |
Chats / Videochats |
2 |
1 |
INI (National Investors' Institute) |
1 |
1 |
Total |
230 |
97 |
Bradesco | 85 |
Return to Shareholders | |
Corporate Governance | |
Within the Corporate Governance structure, Bradesco’s Board of Directors is supported by 5 Statutory Committees (Ethical Conduct, Audit, Internal Controls and Compliance, Compensation and Integrated Risk Management and Capital Allocation), in addition to 43 Executive Committees that assist the Board of Executive Officers in performing their duties. Shareholders are entitled to 100% tag-along rights for common shares, 80% for preferred shares and to a minimum mandatory dividend of 30% of net income adjusted by legal reserve, which is above the 25% minimum established by the Brazilian Corporation Law. Preferred shares are entitled to dividends 10% greater than those attributed to common shares. |
On March 10, 2011, all matters submitted to the Shareholders’ Meetings were approved. For more information, see the corporate governance section of the investor relations website at www.bradesco.com.br/ir. |
Bradesco Shares |
Number of Shares – Common and Preferred Shares (1) |
|
In thousands | |||||
Jun11 |
Dec10 |
Dec09 |
Dec08 |
Dec07 |
Dec06 | |
Common Shares |
1,909,911 |
1,880,830 |
1,710,205 |
1,534,806 |
1,009,337 |
500,071 |
Preferred Shares |
1,912,397 |
1,881,225 |
1,710,346 |
1,534,900 |
1,009,337 |
500,812 |
Subtotal – Outstanding Shares |
3,822,308 |
3,762,055 |
3,420,551 |
3,069,706 |
2,018,674 |
1,000,883 |
Treasury Shares |
2,487 |
395 |
6,535 |
163 |
2,246 |
758 |
Total |
3,824,795 |
3,762,450 |
3,427,086 |
3,069,869 |
2,020,920 |
1,001,641 |
(1) Stock bonuses and splits during the periods were not included.
On June 30, 2011, Bradesco’s capital stock was R$30.1 billion, composed of 3,824,795 thousand shares (all book-entry shares with no par value), of which 1,912,398 thousand were common shares and 1,912,397 thousand were preferred shares. The largest shareholder is the holding company Cidade de Deus Participações, which directly holds 48.7% of voting capital and 24.4% of total capital. |
Cidade de Deus Participações is controlled by the Aguiar Family, Fundação Bradesco and a holding company, Nova Cidade de Deus Participações, which is in turn controlled by Fundação Bradesco and BBD Participações, a majority of the shareholders of which are members of Bradesco’s Board of Directors, Statutory Board of Executive Officers and skilled employees. |
86 | Report on Economic and Financial Analysis – June 2011 |
Return to Shareholders | |
Bradesco Shares | |
Number of Shareholders – Domiciled in Brazil and Abroad |
|
Jun11 |
% |
Ownership |
Jun10 |
% |
Ownership |
Individuals |
338,851 |
89.90 |
20.86 |
344,148 |
89.73 |
24.14 |
Corporate |
37,232 |
9.88 |
50.03 |
37,668 |
9.82 |
45.77 |
Subtotal Domiciled in the Country |
376,083 |
99.78 |
70.89 |
381,816 |
99.55 |
69.91 |
Domiciled Abroad |
847 |
0.22 |
29.11 |
1,723 |
0.45 |
30.09 |
Total |
376,930 |
100.00 |
100.00 |
383,539 |
100.00 |
100.00 |
On June 30, 2011, there were 376,083 shareholders domiciled in Brazil, accounting for 99.78% of total shareholders and holding 70.89% of all shares, while a total of 847 shareholders resided abroad, accounting for 0.22% of shareholders and holding 29.11% of shares. |
|
Share Performance (1) |
|
In R$ (unless otherwise indicated) | |||||
2Q11 |
1Q11 |
Variation % |
1H11 |
1H10 |
Variation % | |
Earnings per Share |
0.74 |
0.72 |
2.8 |
1.46 |
1.22 |
19.7 |
Dividends/Interest on Shareholders' Equity – |
0.208 |
0.202 |
3.0 |
0.410 |
0.343 |
19.5 |
Dividends/Interest on Shareholders' Equity – |
0.228 |
0.222 |
2.7 |
0.450 |
0.377 |
19.4 |
Book Value per Share (Common and Preferred) |
13.82 |
13.42 |
3.0 |
13.82 |
11.77 |
17.4 |
Last Trading Day Price – Common Shares |
26.78 |
27.88 |
(3.9) |
26.78 |
21.15 |
26.6 |
Last Trading Day Price – Preferred Shares |
31.70 |
33.35 |
(4.9) |
31.70 |
25.45 |
24.6 |
Market Value (R$ million) (2) |
111,770 |
117,027 |
(4.5) |
111,770 |
87,887 |
27.2 |
Market Value (R$ million) - Most Liquid Share (3) |
121,167 |
127,474 |
(4.9) |
121,167 |
96,148 |
26.0 |
(1) Adjusted for corporate events in the period.
(2) Number of shares (excluding treasury shares) x closing price for common and preferred shares on the last trading day of the period; and
(3) Number of shares (excluding treasury shares) x closing price for preferred shares on the last trading day of the period.
In the first half of 2011, Bradesco preferred shares grew 24.6% in comparison with the same period of 2010. Common shares also had a 26.6% increase in the same period. Shares of both types have surpassed Bovespa's Index (Ibovespa) performance, which had a 2.4% increase during the same period. |
In the second quarter of 2011, Bradesco preferred and common shares dropped, respectively, by 4.9% and 3.9%, in comparison with a decrease in Ibovespa by 9.0%. |
Bradesco | 87 |
Return to Shareholders | |
Main Indicators | |
Market Value: considers the closing price of common and preferred shares multiplied by the respective number of shares (excluding treasury shares). Market Value/Shareholders’ Equity: indicates the multiple by which Bradesco’s market value exceeds its book shareholders’ equity. Dividend Yield: the ratio between the share price and the dividends and/or interest on shareholders’ equity paid to shareholders in the last twelve months, which indicates the return on investment represented by the allocation of net income. Formula used: amount received by shareholders as dividends and/or interest on shareholders’ equity in the last twelve months divided by the closing price of preferred shares on the last trading day of the period.
88 | Report on Economic and Financial Analysis – June 2011 |
Return to Shareholders | |
Weighting in Main Stock Market Indexes | |
Bradesco shares are components of Brazil’s main stock indexes, including the Corporate Sustainability Index (ISE), the Special Tag-Along Stock Index (ITAG) and the Special Corporate Governance Stock Index (IGC). In June 2011, Bradesco had the largest participation in the |
Financial Index (IFNC), which comprises banks, insurers and financial companies. Bradesco has also participated in the Carbon Efficient Index (ICO2), composed by companies committed to disclosing their annual greenhouse gas (GHG) emissions report. |
% |
Jun11 |
Ibovespa |
3.3 |
IB rX - 50 |
7.3 |
IB rX - 100 |
7.8 |
Ifinanceiro (IFNC) |
20.6 |
ISE |
5.5 |
Special Corporate Governance Stock Index (IGC) |
6.7 |
Special Tag-Along Stock Index (ITAG) |
12.8 |
ICO2 |
10.5 |
Dividends/Interest on Shareholders’ Equity |
In the first half of 2011, R$1,876 million were paid to shareholders as dividends and interest on shareholders’ equity, equivalent to 31.5% of book net income for the half-year. Considering the amount accrued over the last 12 months,the percentage is also equivalent to 31.5%. |
The amounts allocated in recent years have surpassed the limits mandated by the Brazilian Corporation Law and by the Company’s Bylaws. |
(1) Accumulated over the last 12 months
Bradesco | 89 |
Additional Information | |
Market Share of Products and Services | |
The market shares held by the Organization in the Banking and Insurance industries and in the Customer Service Network are presented below.
|
Jun 11 |
Mar 11 |
Jun 10 |
Mar 10 |
Banks – Source: Brazilian Central Bank (Bacen) |
| |||
Demand Deposits |
N/A |
17.4 |
18.5 |
18.6 |
Savings Deposits |
N/A |
14.2 |
14.1 |
14.1 |
Time Deposits |
N/A |
14.0 |
13.6 |
13.1 |
Loan Operations (1) |
12.7 (2) |
12.6 |
12.6 |
12.7 |
Loan Operations - Vehicles Individuals (CDC + Leasing) (1) |
16.9 (2) |
17.2 |
19.0 |
19.7 |
Payroll-Deductible Loans (1) |
11.4 (2) |
11.3 |
10.5 |
9.9 |
Online Collection (Balance) |
N/A |
26.8 |
29.2 |
29.0 |
Number of Branches |
18.7 |
18.7 |
17.8 |
17.5 |
Banks - Source: Federal Revenue Service/ Brazilian Data |
|
|
|
|
Federal Revenue Collection Document (DARF) |
N/A |
23.0 |
21.3 |
22.5 |
Brazilian Unified Tax Collection System Document (DAS) |
N/A |
17.2 |
17.0 |
16.8 |
Banks – Source: Social Security National Institute (INSS)/Dataprev |
|
|
|
|
Social Pension Plan Voucher (GPS) |
N/A |
14.6 |
14.6 |
14.5 |
Benefit Payment to Retirees and Pensioners |
N/A |
22.4 |
20.8 |
20.0 |
Banks – Source: Anbima |
|
|
|
|
Investment Funds + Portfolios |
16.6 |
16.5 |
16.5 |
16.5 |
Insurance, Private Pension Plans and Savings Bonds – Source: |
|
|
|
|
Insurance, Private Pension Plan and Savings Bond Premiums |
24.6 (2) |
23.2 |
24.8 |
25.2 |
Insurance Premiums (including Long-Term Life Insurance - VGBL) |
24.6 (2) |
23.0 |
25.3 |
25.7 |
Life Insurance and Personal Accident Premiums |
16.1 (2) |
16.0 |
16.8 |
16.8 |
Auto/Basic Lines (RE) Insurance Premiums |
10.3 (2) |
9.7 |
11.7 |
12.0 |
Auto/Optional Third-Party Liability (RCF) Insurance Premiums |
13.7 (2) |
12.8 |
15.2 |
16.1 |
Health Insurance Premiums |
52.3 (2) |
51.7 |
50.4 |
49.4 |
Revenues from Private Pension Plan Contributions (excluding VGBL) |
29.0 (2) |
27.0 |
26.2 |
25.1 |
Income from Savings Bonds |
21.4 (2) |
21.2 |
19.7 |
20.9 |
Technical Provisions for Insurance, Private Pension Plans and |
30.2 (2) |
30.2 |
31.4 |
31.7 |
Insurance and Private Pension Plans – Source: |
|
|
|
|
Income on VGBL Premiums |
31.5 (2) |
28,5 |
33,5 |
34,7 |
Revenues from Unrestricted Benefits Generating Plans (PGBL) Contributions |
24.9 (2) |
21,6 |
22,1 |
21,5 |
Private Pension Plan Investment Portfolios (including VGBL) |
34.3 (2) |
34,4 |
35,4 |
35,9 |
Credit Card – Source: Brazilian Association of Credit Cards and Services (Abecs) |
|
|
|
|
Credit Card Revenue |
21.6 (4) |
21.6 |
21.5 |
21.4 |
Leasing – Source: Brazilian Association of Leasing Companies (ABEL) |
|
|
|
|
Lending Operations |
18.9 (2) |
19.0 |
19.1 |
16.7 |
Consortia – Source: Bacen |
|
|
|
|
Real Estate |
27.3 (3) |
27.9 |
27.5 |
27.3 |
Auto |
24.2 (3) |
24.5 |
24.2 |
23.8 |
Trucks, Tractors and Agricultural Implements |
16.8 (3) |
17.9 |
15.4 |
14.8 |
International Area – Source: Bacen |
|
|
|
|
Export Market |
22.0 |
23.2 |
25.8 |
26.6 |
Import Market |
17.6 |
19.1 |
19.5 |
21.2 |
(1) Bacen data for May 2011 and March 2011 are preliminary.
(2) Reference date: May 2011.
(3) Reference date: April 2011.
(4) Projected Market.
N/A – Not Available.
91 | Report on Economic and Financial Analysis – June 2011 |
Additional Information | |
Market Share of Products and Services | |
Bradesco customers enjoy a wide range of options for consulting and carrying out their financial transactions, in addition to the ability to acquire products and services through high-tech means, such as ATMs, telephone (Bradesco Fone Fácil), the Internet and mobile phones (Bradesco Celular). As part of our commitment to social responsibility, people with special needs can rely on a number of special services provided by the Bradesco Dia&Noite Customer Service Channels, such as: |
• Accessibility to the ATM Network for the visually-impaired and wheelchair users; • Internet Banking utility for the visually impaired; and • Personalized assistance for the hearing impaired, by means of digital language in Fone Fácil. |
Branch Network |
Region |
Jun11 |
Market Share |
Jun10 |
Market Share | ||
Bradesco |
Market |
Bradesco |
Market | |||
North |
181 |
840 |
21.5% |
168 |
799 |
21.0% |
Northeast |
549 |
2,819 |
19.5% |
529 |
2,773 |
19.1% |
Midwest |
304 |
1,500 |
20.3% |
289 |
1,461 |
19.8% |
Southeast |
2,079 |
10,698 |
19.4% |
1,960 |
10,728 |
18.3% |
South |
563 |
3,751 |
15.0% |
530 |
3,727 |
14.2% |
Total |
3,676 |
19,608 |
18.7% |
3,476 |
19,488 |
17.8% |
Compulsory Deposits/Liabilities |
% |
Jun11 |
Mar11 |
Dec10 |
Sept10 |
Jun10 |
Mar10 |
Dec09 |
Sept09 |
Demand Deposits |
|
|
|
|
|
|
|
|
Rate (2) (6) |
43 |
43 |
43 |
43 |
42 |
42 |
42 |
42 |
Additional (3) |
12 |
12 |
12 |
8 |
8 |
8 |
5 |
5 |
Liabilities (1) |
29 |
29 |
29 |
29 |
30 |
30 |
30 |
30 |
Liabilities (Microfinance) |
2 |
2 |
2 |
2 |
2 |
2 |
2 |
2 |
Free |
14 |
14 |
14 |
18 |
18 |
18 |
21 |
21 |
Savings Deposits |
|
|
|
|
|
|
|
|
Rate (4) |
20 |
20 |
20 |
20 |
20 |
20 |
20 |
20 |
Additional (3) |
10 |
10 |
10 |
10 |
10 |
10 |
10 |
10 |
Liabilities |
65 |
65 |
65 |
65 |
65 |
65 |
65 |
65 |
Free |
5 |
5 |
5 |
5 |
5 |
5 |
5 |
5 |
Time Deposits |
|
|
|
|
|
|
|
|
Rate (3) (5) |
20 |
20 |
20 |
15 |
15 |
15 |
13.5 |
13.5 |
Additional (3) |
12 |
12 |
12 |
8 |
8 |
8 |
4 |
4 |
Free |
68 |
68 |
68 |
77 |
77 |
77 |
82.5 |
82.5 |
Bradesco | 92 |
Additional Information | |
Investments in Infrastructure, Information Technology and Telecommunications | |
The Bradesco Organization is built on a solid foundation supported by strategic pillars, one of which is Information Technology, enabling it to offer customers with high quality services characterized by speed and security in carrying out operations at all of its service points. Bradesco has consolidated its role as a pioneer company by releasing the Bradesco Internet TV, last June, at the 2011 International Banking Automation Congress (CIAB). This innovative service enables the customers to check their bank accounts directly from their TV set, through internet connection. At this first stage, services such as consultations of account balance, investments and recent activities, as well contact numbers of our customer service network are available. Moreover, considering the strategic relevance of such channel, a new Internet Baking service has been developed and implemented, which includes state-of-the-art technological tools to this service, thus providing agility and safety in our customers’ transaction. |
Guided by best practices and protected against contingencies, Bradesco’s IT infrastructure has central computers with capacity to process over 236,000 Mips (million instructions per second). Every day, an average of 221 million transactions are processed, with availability remaining at 99.87%. This environment is managed in order to transform the complex into the simple and manageable, while maintaining low operating risk and the scalability needed to support the Bank’s growth. As a prerequisite for its continuous expansion, in the first half of 2011, Bradesco invested R$1,740 million in Infrastructure and IT in order to update its IT environment, drawing on best practices and existing technologies. The total amount invested in recent years, including infrastructure (facilities, furniture and fixtures), can be found below: |
|
R$ million | ||||
|
1H11 |
2010 |
2009 |
2008 |
2007 |
Infrastructure |
291 |
716 |
630 |
667 |
478 |
Information Technology and Telecommunications |
1,449 |
3,204 |
2,827 |
2,003 |
1,621 |
Total |
1,740 |
3,920 |
3,457 |
2,670 |
2,099 |
93 | Report on Economic and Financial Analysis – June 2011 |
Additional Information | |
Risk Management | |
Risk management is a highly strategic activity due to the increasing complexity of products and services offered and the globalization of the Organization’s business. Therefore, Bradesco is constantly enhancing its process. The Organization’s decisions are based on factors that combine return on previously identified, measured and assessed risks, providing conditions required to meet strategic goals while working to strengthen the Organization. The Organization deals with risk management in an integrated manner, providing unique policies, |
processes, criteria and methodology for risk control by means of a statutory body, the Integrated Risk Management and Capital Allocation Committee, which is supported by specific committees and risk management policies approved by the Board of Directors. Detailed information on the risk management process, reference shareholders’ equity and required reference shareholders’ equity, as well as the Organization’s risk exposure, can be found in the Risk Management Report on the Investor Relations website, at www.bradesco.com.br/ri. |
Capital Adequacy Ratio |
In June 2011, Bradesco's Reference Shareholders' Equity amounted to R$62,524 million, comparing to the Required Reference Shareholders' Equity of R$46,861 million, resulting in a R$15,663 million capital margin. This figure was mostly caused by a credit risk portion, representing 93% of the risk-weighted assets, resulting mainly from the expansion in credit operations. The Capital Adequacy Ratio decreased 0.3 p.p., going from 15.0% in March 2011 to 14.7% in June 2011. |
Those figures were mainly affected by a R$3,032 million increase in Required Reference Shareholders' Equity, of which 84% originated from loan portfolio increase, resulting in higher demand for capital allocation. In addition, it is worth mentioning the inclusion of Subordinated Financial Bills totaling R$1.5 billion, as authorized by Bacen in June, 2011, to compose the Reference Shareholders' Equity Level II. |
Calculation Basis |
|
|
|
|
|
|
R$ million | |
Jun11 |
Mar11 |
Dec10 |
Sept10 |
Jun10 |
Mar10 |
Dec09 |
Sept09 | |
Reference Shareholders' Equity |
62,524 |
59,923 |
56,147 |
55,920 |
52,906 |
56,062 |
55,928 |
53,500 |
Level I |
55,110 |
53,240 |
49,897 |
48,081 |
46,284 |
47,821 |
46,529 |
43,305 |
Shareholders' Equity |
52,843 |
51,297 |
48,043 |
46,114 |
44,295 |
43,087 |
41,754 |
38,877 |
Mark-to-Market Adjustments |
1,947 |
1,660 |
1,678 |
1,590 |
1,752 |
1,347 |
1,328 |
1,480 |
Additional Provision |
- |
- |
- |
- |
- |
3,005 |
3,003 |
2,991 |
Reduction of Deferred Assets |
(279) |
(291) |
(296) |
(306) |
(441) |
(434) |
(354) |
(260) |
Reduction of Tax Credits |
- |
- |
- |
- |
- |
- |
- |
(143) |
non-controlling/Other |
599 |
574 |
472 |
683 |
678 |
816 |
798 |
360 |
Level II |
7,544 |
6,809 |
6,373 |
8,079 |
6,856 |
8,469 |
9,623 |
10,524 |
Mark-to-Market Adjustments |
(1,947) |
(1,660) |
(1,678) |
(1,590) |
(1,752) |
(1,347) |
(1,328) |
(1,480) |
Subordinated Debt |
9,491 |
8,469 |
8,051 |
9,669 |
8,608 |
9,816 |
10,951 |
12,004 |
Deduction of Funding Instruments |
(130) |
(126) |
(123) |
(240) |
(234) |
(228) |
(224) |
(329) |
Risk-weighted Assets |
426,007 |
398,443 |
380,844 |
356,103 |
332,430 |
334,107 |
313,719 |
301,773 |
Required Reference Shareholders' Equity (PRE) |
46,861 |
43,829 |
41,892 |
39,171 |
36,567 |
36,752 |
34,509 |
33,195 |
Credit Risk |
43,324 |
40,775 |
38,938 |
36,426 |
34,754 |
34,872 |
33,046 |
31,634 |
Operating Risk |
2,690 |
2,690 |
2,574 |
2,574 |
1,678 |
1,678 |
1,133 |
1,133 |
Market Risk |
847 |
364 |
380 |
171 |
135 |
202 |
330 |
428 |
Margin (Excess/ Reference Shareholders' Equity Insuficiency) |
15,663 |
16,094 |
14,255 |
16,749 |
16,339 |
19,310 |
21,419 |
20,305 |
Leverage Margin |
142,393 |
146,309 |
129,591 |
152,264 |
148,536 |
175,545 |
194,718 |
184,591 |
Capital Adequacy Ratio |
14.7% |
15.0% |
14.7% |
15.7% |
15.9% |
16.8% |
17.8% |
17.7% |
Bradesco | 94 |
Independent Auditors’ Report | |
Independent auditors’ reasonable assurance report on the supplementary accounting information |
To the Board of Directors
Banco Bradesco S.A.
Osasco - SP
Introduction
We have been engaged for the purpose of applying reasonable assurance procedures on the supplementary accounting information included in the Economic and Financial Analysis Report of Banco Bradesco S.A. ("Bradesco") for the quarter and semester ended June 30, 2011, which is prepared under the Bradesco´s Management responsibility. Our responsibility is to issue a Reasonable Assurance Report on this supplementary accounting information.
Scope, procedures applied and limitations
The reasonable assurance procedures were performed in accordance with the Brazilian Accounting Standard (NBC) TO 3000 – Assurance Engagement Other than Audit and Review, issued by the Brazilian Federal Accounting Council (CFC), and with the International Standard on Assurance Engagements (ISAE) 3000 - issued by the International Auditing and Assurance Standards Board (IASB), both for assurance engagements other than audits or reviews of historical financial information.
The reasonable assurance procedures comprised: (a) the planning of the work, considering the relevance of the supplementary financial information and the internal control systems that served as a basis for the preparation of the Economic and Financial Analysis Report of Bradesco, (b) the understanding of the calculation methodology and the consolidation of indicators by means of interviews with the managers responsible for the preparation of the supplementary accounting information, and (c) the comparison of the financial and accounting indicators with the interim information disclosed as of this date and / or accounting records.
The procedures that were applied do not constitute an audit or review in accordance with Brazilian and international auditing and review standards. Additionally, our report does not provide reasonable assurance on the scope of future information (such as goals, expectations and future plans) and descriptive information which is subject to subjective evaluation.
Criteria for preparation of the supplementary accounting information
The supplementary accounting information disclosed in the Economic and Financial Analysis Report for the quarter and semester ended June 30, 2011 was prepared by the Bradesco´s Management, based on the consolidated financial information included in the financial statements and the criteria described in the Economic and Financial Analysis Report, aiming at enabling further analysis, but without being part of the financial statements disclosed on that date.
Conclusion
Based on the procedures applied, the supplementary accounting information included in the Economic and Financial Analysis Report for the quarter and semester ended June 30, 2011 are fairly presented, in all material aspects, in relation to the information referred to in the paragraph “Criteria for preparation of the supplementary accounting information”.
98 | Report on Economic and Financial Analysis – June 2011 |
Independent Auditors’ Report
Independent auditors’ reasonable assurance report on the supplementary accounting information
Other information
The supplementary accounting information for the quarter ended March 31, 2011, which is presented herein by the Banco Bradesco S.A. Management as supplementary information, was reviewed by us and we issued on it a Limited Assurance Report, dated April 26, 2011, which did not include any modification.
The supplementary accounting information for the year ended December 31, 2010 and prior periods was reviewed by other independent auditors and they issued on it their report, dated January 28, 2011, which did not include any modification.
São Paulo, July 26, 2011
Original report in Portuguese signed by
KPMG Auditores Independentes
CRC 2SP 014428/O-6
Cláudio Rogélio Sertório
Accountant CRC 1SP 212059/O-0
Bradesco 99
Financial Statements, Independent Auditors' Report, Summary of the Audit Committee’s Report and Fiscal Council’s Report |
|
Management Report | |
Dear Shareholders, We hereby present the consolidated financial statements of Banco Bradesco S.A. for the first half of 2011, pursuant to the accounting practices adopted in Brazil and Lapplicable to institutions authorized to operate by the Brazilian Central Bank. The current scenario marked by a gradual expansion in world GDP should remain in place over the coming months, despite the challenges posed by the adjustments implemented in developed economies. These conditions remain favorable for Brazil, whose assessment by investors and risk rating agencies continues to improve, supporting continued strong capital flows into Brazil. The country's more moderate growth expected for 2011, which reflects the strategy to converge inflation with the established target, has not altered the positive outlook for Brazil, which is grounded in investment and household consumption. Bradesco maintains its positive view of the country's stronger social mobility and infrastructure investments, which should support a higher level of GDP growth going forward. The Bradesco Organization’s highlights in the first half of 2011 include: · Acquisition of Banco do Estado do Rio de Janeiro S.A (BERJ) shareholding control, at an auction held at BM&FBovespa – Securities, Commodities and Futures Exchange, on May 20, 2011. With this transaction, the Bank will provide the state of Rio de Janeiro with payroll, payments of suppliers and collection of state taxes services, among others, from January 2012 and December 2014; · The risk rating agency Fitch Ratings increased Bradesco’s long-term foreign currency rating and long and short-term domestic currency ratings and Moody’s Investors Service also increased the Bank's long and short-term deposit and long-term foreign currency senior debt ratings. 1. Net income for the first half of 2011 Bradesco’s Net Income in the first half of 2011 was R$5.487 billion, corresponding to earnings per share of R$1.44 and an annualized return on average Shareholders’ Equity (*) of 22.88%. The annualized return on average Total Assets stood at 1.65%, compared to 1.70% on the same period of last year. |
Taxes and contributions, including social security, paid or provisioned, totaled R$11.028 billion in the first half of 2011, of which R$3.992 billion corresponded to taxes withheld and collected from third parties and R$7.036 billion corresponded to taxes levied on the activities of Bradesco Organization, representing 128.23% of Net Income. Dividends and Interest on Shareholders’ Equity paid to shareholders totaled R$1.876 billion in the first half of 2011, out of which R$940 million were paid as monthly and interim dividends and R$936 million was provisioned. 2. Paid-in Capital and Reserves In the end of the half year, paid-in Capital Stock came to R$30.100 billion. Together with Equity Reserves of R$22.743 billion, Shareholders’ Equity resulted in R$52.843 billion, up 19.30% from the same period last year and corresponded to a book value per share of R$13.82. On June 30, Bradesco’s Market Capitalization, calculated based on the price of its shares, came to R$111.770 billion equivalent to 2.12 times the net book value, up 27.17% from the R$87.887 billion in the same period in 2010. Managed Shareholders’ Equity stood at 7.75% of consolidated Assets, which totaled R$689.307 billion, for 18.83% growth over June 2010. Thus, the Capital Adequacy Ratio stood at 14.90% in the consolidated financial result and 14.68% in the consolidated economic and financial result, considerably higher than the 11% minimum established by National Monetary Council Resolution 2,099/94, in accordance with the Basel Committee. At the end of the half-year, in relation to Consolidated Reference Shareholders’ Equity, the fixed asset ratio stood at 47.13% in the consolidated financial result and 17.33% in the consolidated economic and financial result, thus within the 50% limit. Bradesco declares that it has both the financial capacity and intent to hold until maturity those securities classified under “held-to-maturity securities”, in compliance with Article 8 of Circular Letter 3,068/01 by the Brazilian Central Bank. 3. Funding and Assets under Management Assets under management as of June 30 totaled R$933.960 billion, which represents an increase of 21.62% in comparison with the same period in 2010, broken down as follows: |
__102 Report on Economic and Financial Analysis – June 2011
Financial Statements, Independent Auditors' Report, Summary of the Audit Committee’s Report and Fiscal Council’s Report | |
Management Report | |
· R$377.765 billion in Demand Deposits, Time Deposits, Interbank Deposits, Other Deposits, Open Market and Savings Accounts, up 22.02% in comparison with the same period last year; · R$310.682 billion in assets under management, comprising Investment Funds, Managed Portfolios and Third-Party Fund Quotas, 18.00% up on June 2010; · R$139.035 billion in the Exchange Portfolio, Borrowings and Onlending, Working Capital, Tax Payment and Collection and Related Taxes, Funds From Issuance of Securities, Subordinated Debt in the Country, and Other Funding, 30.22% up on the same period last year; · R$93.938 billion in technical provisions for Insurance, Supplementary Private Pension Plans and Savings Bonds, a 18.45% improvement over the same period in 2010; and · R$12.540 billion in Foreign Funding, through public and private issues, Subordinated Debt and Securitization of Future Financial Flows, equivalent to US$8.033 billion. 4. Loan Operations Consolidated loan operations stood, expanded concept, at R$319.802 billion at the end of the period, up 23.13% in comparison with the same period in 2010, broken down as follows: · R$6.788 billion in Advances on Exchange Contracts, for a total portfolio of US$15.706 billion in Export Financing; · US$3.866 billion in Import Financing in Foreign Currency; · R$13.720 billion in Leasing; · R$14.823 billion in Rural Area business; · R$79.998 billion in Consumer Financing, which includes R$10.154 billion in Credit Card receivables; |
· R$43.443 billion in Sureties and Guarantees; and · R$29.647 billion in onlending of foreign and domestic funds, originating mainly from the Brazilian Bank of Economic and Social Development (BNDES), one of the main onlending agents. With regard to Real Estate financing, the Organization allocated R$7.207 billion in the first half of 2011 for the construction and acquisition of own homes, corresponding to a total of 39,195 properties. The consolidated balance of allowance for loan losses stood at R$17.365 billion, which corresponds to 6.92% of the total loan operations, of which R$3.003 billion are exceeding provision related to the minimum required by the Brazilian Central Bank. 5. Bradesco Service Network The Organization is present, direct and indirectly, in 100% of Brazilian cities, and several locations abroad through its Service Network, which is grounded on high level standards of efficiency and advanced technology, aimed at offering comfort and safety to its customers. At the end of the half year, the network consisted of 47,698 points, together with 32,714 machines in the Bradesco Dia & Noite Network, 32,205 of which also function on weekends and holidays, in addition to 12,389 machines in the Banco24Horas network and terminals shared by Bradesco, Banco do Brasil and Banco Santander, available to Bradesco Customers for withdrawals, account statements, checking of balances, borrowings, payments and transfers. In the payroll-deductible loans segment, it had 919 Bradesco Promotora correspondent branches, and in the vehicles segment, 21,096 Bradesco Financiamento points of sale: 6,648 Branches, PABs (Banking Service Branch) and PAAs (Advanced Service Branch) in Brazil (Branches: Bradesco 3,652, Banco Bradesco Financiamentos 19, Banco Bankpar 2, Banco Bradesco BBI 1, Banco Bradesco Cartões 1 and Banco Alvorada 1; PABs: 1,313; and PAAs: 1,659); 3 Branches Overseas, with 1 in New York, and 2 in Grand Cayman;
|
Bradesco 103
Financial Statements, Independent Auditors' Report, Summary of the Audit Committee’s Report and Fiscal Council’s Report |
|
Management Report | |
8 Subsidiaries Overseas (Banco Bradesco Argentina S.A. in Buenos Aires, Banco Bradesco Europa S.A. in Luxembourg, Bradesco Securities, Inc. in New York, Bradesco Securities UK Limited in London, Bradesco Services Co. Ltd. in Tokyo, Bradesco Trade Services Limited in Hong Kong, Cidade Capital Markets Ltd., in Grand Cayman, Ibi Services, Sociedad de Responsabilidad Limitada in Mexico); 6,227 Banco Postal Branches; 29,263 Bradesco Expresso Points; 1,587 PAEs – Electronic Service Branches in Companies; and 3,962 External Terminals of the BradescoDia & NoiteATM network and 10,856 Banco24Horas ATM network, and shared information among Bradesco, Banco do Brasil and Banco Santander, with 2,045 common terminals shared by the networks. 6. Banco Bradesco BBI Banco Bradesco BBI, Bradesco Organization’s Investment Bank, advises customers in initial and secondary offers of shares, mergers and acquisitions and structuring and distribution of debt instruments, including debentures, promissory notes, CRIs, mortgage-backed investment funds, FIDCs and bonds in Brazil and abroad, in addition to structured financing operations for companies and Project Finance. In the first half-year, Bradesco BBI announced transactions totaling more than R$49.499 billion. 7. Grupo Bradesco de Seguros e Previdência Grupo Bradesco de Seguros e Previdência, the largest insurance group in Brazil, stands out in the Insurance, Open Private Pension Plans and Savings Bonds segments. On June 30, it posted Net Income of R$1.561 billion, with Shareholders’ Equity of R$12.375 billion. Net written premiums of insurance, pension contributions and savings bond revenues, totaled R$17.473 billion, up 24.92% from the same period in 2010. |
8. Corporate Governance Bradesco Organization constantly seeks to strengthen its relationship with shareholders and other stakeholders, as well as its performance in all segments it operates, through more effective Corporate Governance practices which will lead to the enhancement of internal controls and more demanding professional conduct codes. The Company’s efforts to promote safety, reliability and dynamism can be seen in all departments. The Bank has adopted several initiatives, among which we highlight: · Monthly, interim and complementary payment of Dividends and/or Interest on Shareholders’ Equity; · 100% tag-along rights for common shareholders and 80% rights for preferred shareholders; · the creation of Bradesco Organization’s Corporate Governance, Prevention of Money Laundering and Terrorism Financing, Disclosure and Sustainability Executive Committees, among others; and
· financial statements prepared according to International Financial Reporting Standards (IFRS). It is worth noting that, in accordance with CVM Rule 381, Bradesco Organization, in the period, neither contracted nor was provided services by KPMG Auditores Independentes that were not related to external audit, in an amount exceeding 5% of the total cost of this audit. The policy adopted is in line with the principles of preserving the auditor’s independence, which are based on generally accepted international criteria, i.e., the auditor should not audit its own work, perform managerial duties at his client or promote the interests thereof. At the Annual Shareholders’ Meeting held on March 10, 2011, the maintenance of the Fiscal Council was resolved, which will be composed of 3 sitting members and 3 alternates, whose terms of office expire in March 2012 and 1 sitting member and 1 alternate shall be elected by preferred shareholders. |
__104 Report on Economic and Financial Analysis – June 2011
Financial Statements, Independent Auditors' Report, Summary of the Audit Committee’s Report and Fiscal Council’s Report | |
Management Report | |
8.1. Internal Controls and Compliance
At Bradesco Organization the structure of the staff, with their absolute dedication, combined with the investments in technology and training, created the conditions necessary for Bradesco’s management of internal controls and compliance be effective, comply with the regulatory requirements and is aligned with international standards. The ongoing evaluation and testing of the Organization’s process, system flows and controls are fully involved with efforts of the Bank’s various areas, the Internal Controls and Compliance Committee and the Audit Committee, and generates reports that are submitted to the Board of Directors. This process is in line with the principal control frameworks, such as the Committee of Sponsoring Organizations of the Treadway Commission (COSO) and the Control Objectives for Information and Related Technology (COBIT), which encompass the business and technology aspects, respectively, and also complies with the requirements of the Public Company Accounting Oversight Board (PCAOB) and of Section 404 of the Sarbanes-Oxley Act in the United States.
In compliance with Section 404 of the Sarbanes-Oxley Act, a report that certifies internal control adequacy, jointly with the financial statements in US GAAP for the fiscal year ended December 31, 2010, was filed at the Securities and Exchange Commission (SEC) in May 2011.
Based on control assessments and adherence tests already conducted, in the first half of 2011 no deficiencies that could jeopardize the next certification of internal controls have been identified.
Prevention of Money Laundering and Terrorism Financing
In order to prevent and/or detect the utilization of its structure, products and services for money laundering purposes or to finance terrorism, Bradesco maintains specific policies, processes and systems. Meaningful investments are made in employee training, with programs in various formats, including informative brochures, videos, e-learning courses and on-site lectures for areas requiring these activities. |
Suspicious or atypical cases are assessed by a commission that includes several areas and departments regarding the relevance of submitting to the proper authorities.
The Executive Committee to Prevent Money Laundering and Terrorism Financing, holds quarterly meetings to evaluate the works and verify the need to adopt certain measures, aiming at the alignment of procedures to the rules issued by regulatory agencies and the best national and international practices.
Independent Authentication of Models
Bradesco maintains a continuous process that critically analyzes Internal Models, guaranteeing quality and proper responses. A specialized area, independent from those that create or use the models, is responsible for this process. It provides reports of its activities and results to managers, Internal Auditors and the Integrated Risk Management and Capital Allocation Committee, complying with the best practices and guidelines of the New Capital Accord – Basel II and the requirements of the Brazilian Central Bank.
Information Security
Composed of a set of controls, procedures, processes, organizational structures, policies and rules, Bradesco Organization's Information Security system seeks to protect data with respect to confidentiality, integrity and availability. The basis for the protection of information assets are described in Bradesco’s Information Security Policy and Rules.
Based on best international standards and practices, corporate awareness and training programs and the policy and rules are focuses on the protection of customers' data and the Organization's strategic information.
The Corporate Security Executive Committee meets on a quarterly basis to examine and approve guidelines, measures and orientations that support the processes and procedures concerning Information Security at the Organization. |
Bradesco 105
Financial Statements, Independent Auditors' Report, Summary of the Audit Committee’s Report and Fiscal Council’s Report |
|
Management Report | |
8.2. Information Disclosure and Transparency Policies
Regarding its relationship with investors and the market, in the first half of 2011, Bradesco held 80 internal and external meetings with Brazilian and foreign investors, 108 conference calls, 14 events in Brazil and 16 abroad, out of which 7 were presentations given to the Association of Analysts and Capital Market Professionals (Apimec), and the 2nd Bradesco Open Day, aimed at investors from all over the world. Bradesco also disclose the Report on Economic and Financial Analysis, a very detailed document containing readers' most requested information. In addition, the Organization held the 4th meeting with shareholders and investors, jointly promoted with the National Investors' Institute (INI), 2 video chats with Bradesco’s Investors Relations Officer, aimed at individual investors and took part in Expomoney Fair in the cities of Florianópolis and Recife.
In the period, 9 events were broadcast live on the internet and simultaneously interpreted into English, in an attempt to democratize information. Those events could also be followed on Twitter.
All information regarding Bradesco Organization, such as its profile, history, shareholding structure, management reports, financial results, latest acquisitions, Apimec meetings and general information about the financial market are available on Bradesco’s Investor Relations website at www.bradesco.com.br/ri.
Moreover, the Bank distributes on a bi-monthly basis, the following booklets: “Cliente Sempre em Dia", with a total circulation of 400 thousand copies, “PrimeLine”, with 186 thousand copies; “Acionista Sempre em Dia”, with 40 thousand copies, “Bradesco Magazine”, with 7 thousand copies, and Fact Sheet, which is printed under request and brings Bradesco’s financial highlights in the period. All of those publications target the general public. The Annual Report and the Sustainability Report are published annually.
9. Integrated Risk Control
9.1. Risk Management
Risk management is a highly strategic activity due to the growing complexity of services and products offered and the globalization of the Organization's business, and for this reason it is always enhanced. |
The Organization’s decisions are made based on factors that combine return on previously identified risk, measured and evaluated, creating conditions to reach the strategic objectives and providing for the institution’s strengthening.
The Organization approaches risk management in an integrated manner, unifying policies, processes, criteria and methods used to control risks through a statutory body, the Integrated Risk Management and Capital Allocation Committee, which is sponsored by specific management committees and policies approved by the Board of Directors.
9.2. Credit Risk
Credit risk management is a continuous and evolutionary process of mapping, measuring and diagnosing the models, instruments and procedures in place, and requires a high degree of discipline and control when analyzing the operations carried out in order to preserve the integrity and independence of processes. Credit risk management considers all aspects related to the loan granting process, such as credit concentration, guarantees and terms, seeking to guarantee the expected quality of the portfolio.
The Organization continuously maps all activities that could generate exposure to credit risk, each being classified by probability and magnitude, in addition to identification of the risk-bearing activity’s managers, measurement and plan for mitigation. Control is exercised on a centralized and standardized corporate basis.
9.3. Market risk
Market risk is carefully monitored, measured and managed. The Organization’s market risk exposure profile is conservative and guidelines are monitored independently, on a daily basis.
Market risk control is performed by all of the Organization’s companies on a centralized, corporate basis. All activities exposed to market risk are mapped, measured and classified by probability and magnitude, with their respective plans for mitigation duly approved by the governance structure. |
__106 Report on Economic and Financial Analysis – June 2011
Financial Statements, Independent Auditors' Report, Summary of the Audit Committee’s Report and Fiscal Council’s Report | |
Management Report | |
9.4. Liquidity Risk
The Organization’s liquidity policy defines not only the minimum levels that must be observed, including considerations of stress scenarios, but also the types of financial instruments in which funds should be applied and the operational strategy to be used if needed.
Liquidity risk management process involves the daily monitoring of the composition of available funds, the observance of the minimum liquidity level and the contingency plan for stress situations. The control and monitoring of positions is conducted in a centralized manner.
9.5. Operational Risk
The Organization considers the management of operational risk to be essential to the generation of added value. This risk is controlled in a centralized manner through identification, measurement, mitigation plans and management of operational risks, on a consolidated basis and by each company.
Among the plans for mitigation of operational risk, one of the most important is business continuity management, formal plans to be adopted during crisis situations, assuring the recovery and continuity of business, in turn preventing or mitigating financial losses.
10. Human Resources
Bradesco Organization’s Human Resources Management Policy is based on acknowledging the value of its staff’s performance and their potential for achievement. Respect, transparency and the focus on the development of individuals’ potentialities through meaningful investments in training programs, aim to foster the staff’s professional development. The outcome of these polices can be seen in the quality and ever-growing efficiency of our services. In the first half of 2011, 1,561 courses were offered and attended by 968,569 people. Assistance benefits, which ensure the well-being of employees, improve the quality of life and safety of employees and their dependents, covered, in the end of the period, 198,748 lives. |
11. Sustainability at Bradesco Organization
Committed to social and environmental matters and its sustainable development, Bradesco grounds its commercial strategy on respectful development towards human beings and the environment. With regards to sustainability, the Organization divides its actions into three pillars:
- Sustainable Finances - aims at fostering sustainable development thorough products that comply with social-environmental criteria. The concept of sustainable development is based on banking inclusion and loan democratization and is used for loan approvals and monitoring, and the offering of credit lines, investments, cards, insurance policies, private pension plans and savings bonds.
- Responsible Management – it consists of initiatives based on our Sustainability Policy, on valuing and developing the potentialities of employees and other members of the value chain and on our commitment to the Global Compact, the Millennium Goals and the Equator Principles. These initiatives led Brads to be included in some sustainability indexes, such as the New York Stock Exchange Dow Jones Sustainability Index and the Corporate Sustainability Index (ISE) and Carbon Efficient Index (ICO2), both issued by BM&BOVESPA, and to receive a number of certifications and acknowledgments.
In June 2011, as part of the Eco-efficiency Program, Bradesco promoted the Environment Week, aimed at engaging employees in environmental actions. Moreover, the Bank’s greenhouse gas inventory was certified, under rule ISO 14064, by Fundação Vanzolini; and
- Social and Environmental Investments – through private sector investments, sponsorships and donations, the Organization contributes to environmental preservation, social inclusion and the development of the communities where it operates through educational, cultural and environmental projects and events. Among those, we highlight Fundação Bradesco, Bradesco Sports and Education Program, Fundação SOS Mata Atlântica and Fundação Amazonas Sustentável. |
Bradesco 107
Financial Statements, Independent Auditors' Report, Summary of the Audit Committee’s Report and Fiscal Council’s Report |
|
Management Report | |
In the half-year, a set of indexes was created in order to measure the main impacts of those investments in society, resulting in more recognition for the achievements.
To learn more about Bradesco’s initiatives, go to www.bancodoplaneta.com.br.
Fundação Bradesco
With 40 schools installed in socially and economically underprivileged regions, in all the Brazilian states and the Federal District, Fundação Bradesco, the main social program of the Bradesco Organization develops a wide social and educational program, focused on improving the country’s education.
With a budget of R$307.994 million for 2011, Fundação Bradesco will provide services to 526 thousand people in the various segments in which it operates, of whom 111,639 will be students enrolled in its schools at Basic Education (Kindergarten to High School); Vocational Training - High School; Youth and Adult Education; and Preliminary and Continuing Vocational Training, and other 415 thousand educational events in other on-site and distance courses through the Virtual School - its e-learning portal, the Digital Inclusion Centers (CIDs) and programs made in partnerships, such as Educa+Ação. Meals, medical and dental assistance, uniform and school supplies are provided free of charge to approximately 50 thousand Basic Education students.
The National Volunteering Day, in its 9th edition, was, once again, an example of solidarity and social awareness. Over 35 thousand volunteers participated in the event, in over 160 locations, among them Fundação Bradesco's schools and the Digital Inclusion Centers (CIDs). Altogether, over 830 thousand initiatives were created in areas such as social education, leisure, sports and the environment.
Bradesco Sports and Education Program
The Bradesco Sports and Education Program, created by the Bradesco Organization 21 years ago, targets the social inclusion and citizenship of children and youth through education, health and well being projects and sports. |
In the city of Osasco in São Paulo, the Program has 24 training and specialist centers to teach volleyball and basketball, the Sport Development center of ADC Bradesco Sports and Education, and Fundação Bradesco schools, schools in the city’s public school system, private schools and sports centers in the city. Every year, around 2 thousand girls aged from 8 to 18 participate in the program, reinforcing the commitment to represent a country that is increasingly open to valuing talent, effort and full exercise of citizenship.
12. Recognitions
Rankings – In the first half of 2011 Bradesco has being honored in several occasions, as follows: · The 6th most valuable brand in the global banking industry, according to a survey entitled “Brand Finance Global Banking 500 – 2011” conducted by the consulting firm Brand Finance and published in The Banker magazine. This is the first time that a bank from an emerging economy reaches the position;
· The most valuable brand in Brazil, a position Bradesco has held since 2007, according to Brand Finance. In the global ranking of 500 companies, the Bank came in 28th;
· Considered one of the 100 most sustainable companies in the world, according to the 7th edition of the Global 100 ranking, prepared by Corporate Knights magazine;
· The most solid bank in Brazil and the 8th strongest bank in the world, according to a study prepared by Bloomberg News, one of most important agencies on international business and finance news;
· Ranked 6th among the ten largest banks in Latin America, according to Economatica;
· Elected the Publicly Held Company of 2010 by the Association of Analysts and Capital Market Professionals (Apimec), entity that evaluates the performance of publicly held companies in Brazil; |
__108 Report on Economic and Financial Analysis – June 2011
Financial Statements, Independent Auditors' Report, Summary of the Audit Committee’s Report and Fiscal Council’s Report | |
Management Report | |
· Considered the best company, among financial institutions, to start a career in, according to a survey jointly conducted by Você S/A magazine, part of the Exame Publishing Group, and Fundação Instituto de Administração (FIA) and Cia. de Talentos. It consists of a unique study which evaluated the working environment conditions and the management policies aimed at professionals that have recently started their careers;
· The Best Company in Customer Service in 2010 in a recent survey conducted by Exame Magazine and Ibero-Brazilian Institute of Customer Relations (IBRC), which listed the best companies in customer service in Brazil. This is the second year in a roll that the Organization wins this award. Bradesco was also considered the bank which provides the best services on the internet, and holds third place in the general ranking; and
· Stood out in a survey carried out by the Brazilian Institute of Consumer Defense (Idec), which evaluated practices and policies of financial institutions towards their customers. Bradesco stood out in the Customer Relationship, Advertisement and Collection categories, proving of its commitment to ethical business and customer services practices.
Ratings – In the period, Bradesco has received the following ratings:
· an AAA+ Rating for Sustainability of Management and Excellence (M&E), covering 592 points in strategic areas. The Bank has maintained the maximum score since it received its first rating in 2006, when it was the first Brazilian bank to be evaluated in areas concerning sustainability;
· Fitch Ratings increased the Long-Term Foreign Currency Rating, from “BBB” to “BBB+”, the Domestic Currency Long-Term Rating, from “BBB+” to “A-“, the Domestic Short-Term Rating, from “F2” to “F1”. Bradesco Seguros’s rating of Insurer Financial Strength was also increased from “BBB+” to “A-”; and |
· Moody’s Investors Service credit risk rating agency increased the Long-Term Deposit Rating in foreign currency from ‘Baa3’ to ‘Baa2’, with positive perspectives; the Short-Term Deposit Rating in foreign currency increased from ‘Prime-3’ to 'Prime-2'; and the Long-Term Senior Note Rating in foreign currency from ‘Baa2’ to ‘Baa1’, with positive perspectives.
13. Acknowledgments
The accomplishments and achievements presented hereby show that we have chosen the right strategies to implement, all of which are always aimed at reaching the highest levels of quality and efficiency. Those advances were made possible thanks to the support and reliance of our shareholders and customers, and to our devoted working force. We are grateful for all of you.
Cidade de Deus, July 26, 2011
Board of Directorsand Board of Executive Officers
(*) Excludes the mark-to-market effect of available-for-sale securities recorded under shareholders’ equity. |
Bradesco 109
Financial Statements, Independent Auditors' Report, Summary of the Audit Committee’s Report and Fiscal Council’s Report |
|
Consolidated Balance Sheet – R$ thousand | |
Assets |
2011 |
2010 | |
June |
March |
June | |
Current assets |
495, 155, 119 |
499, 118, 778 |
414, 795, 890 |
Cash and cash equivalents (Note 6) |
7, 714, 874 |
6, 785, 081 |
6, 877, 457 |
Interbank investments (Notes 3d and 7) |
84, 575, 252 |
98, 516, 216 |
95, 923, 112 |
Investments in federal funds purchased and securities sold under agreements to repurchase |
78, 135, 490 |
92, 471, 087 |
88, 880, 212 |
Interbank deposits |
6, 446, 925 |
6, 050, 876 |
7, 043, 091 |
Allowance for losses |
(7, 163) |
(5, 747) |
(191) |
Securities and derivative financial instruments (Notes 3e, 3f, 8 and 32b) |
179, 004, 354 |
174, 158, 785 |
129, 429, 288 |
Own portfolio |
116, 844, 984 |
116, 931, 942 |
113, 001, 849 |
Subject to repurchase agreements |
55, 976, 522 |
52, 195, 585 |
5, 774,001 |
Derivative financial instruments (Notes 3f, 8e II and 32b) |
2,132,589 |
3,155,559 |
908,295 |
Compulsory deposits - Brazilian Central Bank |
1,301,564 |
- |
3,711,922 |
Underlying guarantee provided |
1,681,830 |
1,817,919 |
5,993,871 |
Securities subject to repurchase agreements but not restricted |
1,066,865 |
57,780 |
39,350 |
Interbank accounts |
66,167,257 |
66,150,022 |
49,348,400 |
Unsettled payments and receipts |
942,100 |
435,934 |
852,411 |
Mandatory reserve (Note 9): |
|
|
|
- Compulsory deposits - Brazilian Central Bank |
65,162,438 |
65,677,216 |
48,404,254 |
- National treasury - rural loans |
578 |
578 |
578 |
- National Housing System (SFH) |
3,768 |
4,326 |
10,866 |
Correspondent banks |
58,373 |
31,968 |
80,291 |
Interdepartmental accounts |
351,747 |
634,441 |
595,642 |
Internal transfer of funds |
351,747 |
634,441 |
595,642 |
Loan operations (Notes 3g, 10 and 32b) |
105,362,190 |
101,997,037 |
86,024,286 |
Loan operations: |
|
|
|
- Public sector |
652,559 |
676,917 |
832,401 |
- Private sector |
114,789,148 |
110,955,075 |
94,170,634 |
Allowance for loan losses (Notes 3g, 10f, 10g and 10h) |
(10,079,517) |
(9,634,955) |
(8,978,749) |
Leasing operations (Notes 2, 3g, 10 and 32b) |
6,286,286 |
6,664,022 |
7,604,134 |
Leasing receivables: |
|
|
|
- Public sector |
7,915 |
8,779 |
11,512 |
- Private sector |
11,990,230 |
12,573,437 |
14,173,636 |
Unearned income from leasing |
(5,052,005) |
(5,224,481) |
(5,794,885) |
Allowance for leasing losses (Notes 3g, 10f, 10g and 10h) |
(659,854) |
(693,713) |
(786,129) |
Other receivables |
44,134,183 |
42,819,434 |
37,448,179 |
Receivables on sureties and guarantees honored (Note 10a-3) |
2,221 |
2,853 |
9,299 |
Foreign exchange portfolio (Note 11a) |
13,929,604 |
16,208,394 |
12,776,985 |
Receivables |
577,556 |
582,535 |
427,046 |
Securities trading |
775,579 |
464,014 |
916,093 |
Specific loans |
2,241 |
1,988 |
1,802 |
Insurance premiums receivable |
2,288,886 |
2,178,518 |
1,996,339 |
Sundry (Note 11b) |
27,206,452 |
23,994,071 |
22,026,571 |
Allowance for other loan losses (Notes 3g, 10f, 10g and 10h) |
(648,356) |
(612,939) |
(705,956) |
Other assets (Note 12) |
1,558,976 |
1,393,740 |
1,545,392 |
Other assets |
651,886 |
658,533 |
778,248 |
Provision for losses |
(226,188) |
(230,062) |
(256,527) |
Prepaid expenses (Notes 3i and 12b) |
1,133,278 |
965,269 |
1,023,671 |
Long-term receivables |
182,415,829 |
164,480,176 |
133,072,084 |
Interbank investments (Notes 3d and 7) |
1,571,961 |
1,643,153 |
554,724 |
Interbank investments |
1,571,961 |
1,643,153 |
554,724 |
__110 Report on Economic and Financial Analysis – June 2011
Financial Statements, Independent Auditors' Report, Summary of the Audit Committee’s Report and Fiscal Council’s Report | |
Consolidated Balance Sheet – R$ thousand | |
Assets |
2011 |
2010 | |
June |
March |
June | |
Securities and derivative financial instruments (Notes 3e, 3f, 8 and 32b) |
52,420,217 |
43,322,816 |
27,325,707 |
Own portfolio |
31,487,514 |
22,050,815 |
13,835,825 |
Subject to repurchase agreements |
20,213,275 |
20,787,807 |
11,004,613 |
Derivative financial instruments (Notes 3f, 8e II and 32b) |
126,483 |
100,609 |
698,686 |
Compulsory deposits - Brazilian Central Bank |
- |
- |
841,123 |
Privatization currencies |
84,482 |
85,456 |
90,829 |
Underlying guarantees provided |
508,463 |
298,129 |
854,631 |
Interbank accounts |
513,597 |
507,003 |
482,456 |
Restricted credits (Note 9): |
|
|
|
- SFH – National Housing System |
513,597 |
507,003 |
482,456 |
Loan operations (Notes 3g, 10 and 32b) |
97,325,583 |
90,625,045 |
72,843,110 |
Loan operations: |
|
|
|
- Public sector |
421,086 |
319,920 |
396,981 |
- Private sector |
102,279,805 |
95,442,924 |
76,897,760 |
Allowance for loan losses (Notes 3g, 10f, 10g and 10h) |
(5,375,308) |
(5,137,799) |
(4,451,631) |
Leasing operations (Notes 2, 3g, 10 and 32b) |
6,173,084 |
6,992,384 |
9,708,341 |
Leasing receivables: |
|
|
|
- Public sector |
1,213 |
2,442 |
8,014 |
- Private sector |
12,699,616 |
14,174,313 |
18,720,394 |
Unearned income from leasing |
(5,927,391) |
(6,526,413) |
(8,168,038) |
Allowance for leasing losses (Notes 3g, 10f, 10g and 10h) |
(600,354) |
(657,958) |
(852,029) |
Other receivables |
23,875,332 |
20,956,251 |
21,796,117 |
Receivables |
27,492 |
7,050 |
11,055 |
Securities trading |
331,265 |
309,779 |
261,133 |
Sundry (Note 11b) |
23,517,811 |
20,642,116 |
21,531,008 |
Allowance for loan losses (Notes 3g, 10f, 10g and 10h) |
(1,236) |
(2,694) |
(7,079) |
Other assets (Note 12) |
536,055 |
433,524 |
361,629 |
Other assets |
565 |
565 |
563 |
Prepaid expenses (Notes 3i and 12b) |
535,490 |
432,959 |
361,066 |
Permanent assets |
11,736,065 |
11,787,658 |
10,232,242 |
Investments (Notes 3j, 13 and 32b) |
1,698,969 |
1,674,688 |
1,553,104 |
Interest in unconsolidated companies: |
|
|
|
- Local |
1,165,547 |
1,151,300 |
1,072,669 |
Other investments |
796,546 |
786,514 |
762,885 |
Allowance for losses |
(263,124) |
(263,126) |
(282,450) |
Premises and equipment (Notes 3k and 14) |
3,656,011 |
3,662,771 |
3,420,421 |
Premises |
1,136,336 |
1,113,543 |
1,024,955 |
Other assets |
7,800,510 |
7,834,226 |
7,318,790 |
Accumulated depreciation |
(5,280,835) |
(5,284,998) |
(4,923,324) |
Leased assets (Note 14) |
1,857 |
2,999 |
6,530 |
Leased assets |
11,783 |
13,231 |
16,044 |
Accumulated depreciation |
(9,926) |
(10,232) |
(9,514) |
Intangible assets (Notes 3l and 15) |
6,379,228 |
6,447,200 |
5,252,187 |
Intangible assets |
11,433,948 |
11,173,081 |
9,061,745 |
Accumulated amortization |
(5,054,720) |
(4,725,881) |
(3,809,558) |
Total |
689,307,013 |
675,386,612 |
558,100,216 |
The Notes are an integral part of the Financial Statements.
Bradesco 111
Financial Statements, Independent Auditors' Report, Summary of the Audit Committee’s Report and Fiscal Council’s Report |
|
Consolidated Statement of Income – R$ thousand | |
Liabilities |
2011 |
2010 | |
June |
March |
June | |
Current liabilities |
417,659,158 |
413,616,722 |
328,089,064 |
Deposits (Notes 3n and 16a) |
134,653,507 |
127,800,565 |
104,702,842 |
Demand deposits |
33,007,178 |
31,777,641 |
32,754,590 |
Savings deposits |
54,810,856 |
54,624,988 |
47,331,685 |
Interbank deposits |
324,862 |
227,200 |
374,215 |
Time deposits (Notes 16a and 32b) |
46,481,304 |
40,057,687 |
23,155,309 |
Other deposits |
29,307 |
1,113,049 |
1,087,043 |
Federal funds purchased and securities sold under agreements to repurchase (Notes 3n and 16b) |
131,111,286 |
142,564,054 |
100,358,331 |
Own portfolio |
89,572,204 |
84,365,553 |
26,915,908 |
Third-party portfolio |
34,995,792 |
50,793,391 |
72,027,616 |
Unrestricted portfolio |
6,543,290 |
7,405,110 |
1,414,807 |
Funds from issuance of securities (Notes 16c and 32b) |
8,396,679 |
5,314,142 |
4,107,167 |
Mortgage and real estate notes, letters of credit and others |
7,998,513 |
4,266,550 |
2,792,837 |
Debentures (Note 16c-1) |
- |
763,323 |
741,452 |
Securities issued abroad |
398,166 |
284,269 |
572,878 |
Interbank accounts |
370,193 |
225,823 |
272,192 |
Correspondent banks |
370,193 |
225,823 |
272,192 |
Interdepartmental accounts |
2,666,561 |
2,421,312 |
2,505,129 |
Third-party funds in transit |
2,666,561 |
2,421,312 |
2,505,129 |
Borrowing (Notes 17a and 32b) |
10,385,661 |
8,815,700 |
8,502,066 |
Borrowing abroad |
10,385,661 |
8,815,700 |
8,502,066 |
Local onlending - official institutions (Notes 17b and 32b) |
10,406,049 |
9,746,539 |
7,423,957 |
National treasury |
17,087 |
35,016 |
19,236 |
National Bank for Economic and Social Development (BNDES) |
4,115,691 |
3,729,634 |
2,317,173 |
Caixa Econômica Federal – Federal savings bank (CEF) |
16,917 |
20,456 |
17,783 |
Fund for financing the acquisition of industrial machinery and equipment (Finame) |
6,256,354 |
5,961,433 |
5,069,765 |
Foreign onlending (Notes 17b and 32b) |
28,194 |
13,551 |
488,925 |
Foreign onlending |
28,194 |
13,551 |
488,925 |
Derivative financial instruments (Notes 3f, 8e II and 32b) |
1,056,517 |
2,189,042 |
987,358 |
Derivative financial instruments |
1,056,517 |
2,189,042 |
987,358 |
Technical provisions for insurance, private pension plans and savings bonds (Notes 3o and 21) |
73,089,533 |
69,289,919 |
60,302,401 |
Other liabilities |
45,494,978 |
45,236,075 |
38,438,696 |
Collection of taxes and other contributions |
3,147,130 |
4,145,036 |
2,397,041 |
Foreign exchange portfolio (Note 11a) |
7,907,699 |
11,059,748 |
7,484,723 |
Social and statutory |
1,706,462 |
933,728 |
1,474,808 |
Tax and social security (Note 20a) |
5,582,901 |
3,702,277 |
2,885,980 |
Securities trading |
1,055,059 |
1,005,756 |
1,257,852 |
Financial and development funds |
314 |
208 |
169 |
Subordinated debts (Notes 19 and 32b) |
5,561,632 |
4,889,404 |
4,924,111 |
Sundry (Note 20b) |
20,533,781 |
19,499,918 |
18,014,012 |
Long-term liabilities |
217,700,996 |
209,451,827 |
184,701,323 |
Deposits (Notes 3n and 16a) |
78,907,404 |
76,021,874 |
73,749,127 |
Interbank deposits |
3,645 |
25,049 |
80,733 |
Time deposits (Notes 16a and 32b) |
78,903,759 |
75,996,825 |
73,668,394 |
Federal funds purchased and securities sold under agreements to repurchase (Notes 3n and 16b) |
33,093,209 |
36,424,727 |
30,775,382 |
Own portfolio |
33,077,199 |
36,409,145 |
30,775,382 |
Unrestricted Portfolio |
16,010 |
15,582 |
- |
__112 Report on Economic and Financial Analysis – June 2011
Financial Statements, Independent Auditors' Report, Summary of the Audit Committee’s Report and Fiscal Council’s Report | |
Consolidated Balance Sheet – R$ thousand | |
Liabilities |
2011 |
2010 | |
June |
March |
June | |
Funds from issuance of securities (Notes 16c and 32b) |
20,646,883 |
16,386,857 |
8,622,194 |
Mortgage and real estate notes, letters of credit and others |
14,107,106 |
11,561,631 |
3,477,010 |
Debentures (Note 16c-1) |
- |
224 |
217 |
Securities issued abroad |
6,539,777 |
4,825,002 |
5,144,967 |
Borrowing (Notes 17a and 32b) |
894,805 |
876,005 |
890,276 |
Borrowing abroad |
894,805 |
876,005 |
890,276 |
Local onlending - official institutions (Notes 17b and 32b) |
23,492,920 |
22,048,843 |
17,728,067 |
BNDES |
8,794,621 |
8,247,719 |
7,566,093 |
CEF |
55,845 |
66,421 |
69,628 |
FINAME |
14,641,827 |
13,734,079 |
10,091,691 |
Other institutions |
627 |
624 |
655 |
Derivative financial instruments (Notes 3f, 8e II and 32b) |
164,815 |
168,655 |
109,534 |
Derivative financial instruments |
164,815 |
168,655 |
109,534 |
Technical provisions for insurance, private pension plans and savings bonds (Notes 3o and 21) |
20,848,770 |
20,689,616 |
19,005,986 |
Other liabilities |
39,652,190 |
36,835,250 |
33,820,757 |
Tax and social security (Note 20a) |
16,822,804 |
13,559,399 |
11,851,008 |
Subordinated debts (Notes 19 and 32b) |
19,002,079 |
19,518,745 |
18,460,500 |
Sundry (Note 20b) |
3,827,307 |
3,757,106 |
3,509,249 |
Deferred income |
505,228 |
447,122 |
336,557 |
Deferred income |
505,228 |
447,122 |
336,557 |
Non-controlling interest in subsidiaries (Note 22) |
598,863 |
573,978 |
677,949 |
Shareholders' equity (Note 23) |
52,842,768 |
51,296,963 |
44,295,323 |
Capital: |
|
|
|
- Domiciled in Brazil |
29,696,713 |
29,676,689 |
27,748,637 |
- Domiciled abroad |
403,287 |
423,311 |
751,363 |
Capital reserves |
11,441 |
11,441 |
62,614 |
Profit reserves |
23,055,876 |
21,223,006 |
15,798,598 |
Asset valuation adjustments |
(261,458) |
25,607 |
(65,889) |
Treasury shares (Notes 23d and 32b) |
(63,091) |
(63,091) |
- |
Shareholders’ equity managed by the Parent Company |
53,441,631 |
51,870,941 |
44,973,272 |
Total |
689,307,013 |
675,386,612 |
558,100,216 |
The Notes are an integral part of the Financial Statements.
Bradesco 113
FinanciaFinancial Statements, Independent Auditors' Report, Summary of the Audit Committee’s Report and Fiscal Council’s Report |
|
Consolidated Statement of Income – R$ thousand | |
|
2011 |
2010 | ||
2nd Quarter |
1st Quarter |
1st Half |
1st Half | |
Revenues from financial intermediation |
21,210,823 |
20,919,615 |
42,130,438 |
31,870,725 |
Loan operations (Note 10j) |
11,292,920 |
10,501,736 |
21,794,656 |
17,664,268 |
Leasing operations (Note 10j) |
442,024 |
446,003 |
888,027 |
1,199,962 |
Operations with securities (Note 8h) |
5,783,594 |
5,345,137 |
11,128,731 |
7,505,744 |
Financial income from insurance, private pension plans and savings bonds (Note 8h) |
2,234,135 |
2,725,934 |
4,960,069 |
3,884,844 |
Derivative financial instruments (Note 8h) |
(199,952) |
371,989 |
172,037 |
408,791 |
Foreign exchange operations (Note 11a) |
142,010 |
129,411 |
271,421 |
214,541 |
Compulsory deposits (Note 9b) |
1,495,415 |
1,376,232 |
2,871,647 |
945,872 |
Sale or transfer of financial assets |
20,677 |
23,173 |
43,850 |
46,703 |
|
|
|
|
|
Financial intermediation expenses |
13,320,695 |
13,323,658 |
26,644,353 |
19,817,310 |
Federal funds purchased and securities sold under agreements to repurchase (Note 16e) |
9,678,290 |
9,100,827 |
18,779,117 |
11,808,973 |
Monetary restatement and interest on technical provisions for insurance, private pension plans and savings bonds (Note 16e) |
1,382,278 |
1,703,001 |
3,085,279 |
2,474,880 |
Borrowing and onlending (Note 17c) |
(425,989) |
(15,360) |
(441,349) |
1,051,928 |
Leasing operations (Note 10j) |
980 |
1,145 |
2,125 |
3,246 |
Allowance for loan losses (Notes 3g, 10g and 10h) |
2,685,136 |
2,534,045 |
5,219,181 |
4,478,283 |
|
|
|
|
|
Gross income from financial intermediation |
7,890,128 |
7,595,957 |
15,486,085 |
12,053,415 |
|
|
|
|
|
Other operating income (expenses) |
(3,285,543) |
(3,466,955) |
(6,752,498) |
(5,626,672) |
Fee and commission income (Note 24) |
3,624,036 |
3,419,386 |
7,043,422 |
6,273,479 |
Other fee and commission income |
2,818,443 |
2,669,093 |
5,487,536 |
4,997,519 |
Revenues from banking fees |
805,593 |
750,293 |
1,555,886 |
1,275,960 |
Insurance, private pension plans and savings bonds retained premiums (Notes 3o and 21d) |
9,564,654 |
7,787,348 |
17,352,002 |
13,846,973 |
Net premiums written |
9,628,024 |
7,844,640 |
17,472,664 |
13,986,998 |
Reinsurance premiums |
(63,370) |
(57,292) |
(120,662) |
(140,025) |
Variation of technical provisions for insurance, private pension plans and savings bonds (Note 3o) |
(4,921,669) |
(3,323,739) |
(8,245,408) |
(6,161,731) |
Retained claims (Note 3o) |
(2,737,051) |
(2,705,338) |
(5,442,389) |
(4,590,992) |
Savings bonds drawings and redemptions (Note 3o) |
(641,642) |
(549,274) |
(1,190,916) |
(970,031) |
Insurance, private pension plans and savings bonds selling expenses (Note 3o) |
(476,969) |
(424,131) |
(901,100) |
(754,994) |
Personnel expenses (Note 25) |
(2,604,610) |
(2,435,946) |
(5,040,556) |
(4,358,267) |
Other administrative expenses (Note 26) |
(3,092,268) |
(3,037,311) |
(6,129,579) |
(5,227,163) |
Tax expenses (Note 27) |
(1,028,183) |
(895,158) |
(1,923,341) |
(1,456,892) |
Equity in the earnings of unconsolidated companies (Note 13b) |
15,877 |
34,188 |
50,065 |
47,771 |
Other operating income (Note 28) |
3,673,486 |
685,956 |
4,359,442 |
1,261,577 |
Other operating expenses (Note 29) |
(4,661,204) |
(2,022,936) |
(6,684,140) |
(3,536,402) |
Operating income |
4,604,585 |
4,129,002 |
8,733,587 |
6,426,743 |
Non-operating income (Note 30) |
(74,020) |
(55,522) |
(129,542) |
(217,427) |
Income before taxes on income and non-controlling interest |
4,530,565 |
4,073,480 |
8,604,045 |
6,209,316 |
Income taxes and social contribution (Notes 34a and 34b) |
(1,721,140) |
(1,297,777) |
(3,018,917) |
(1,665,899) |
Non-controlling interest in subsidiaries |
(24,036) |
(73,664) |
(97,700) |
(35,393) |
Net income |
2,785,389 |
2,702,039 |
5,487,428 |
4,508,024 |
The Notes are an integral part of the Financial Statements.
__114 Report on Economic and Financial Analysis – June 2011
Financial Statements, Independent Auditors' Report, Summary of the Audit Committee’s Report and Fiscal Council’s Report | |
Statement of Changes in Shareholders' Equity – R$ thousand | |
Events |
Paid-up capital |
Capital reserves |
Profit reserves |
Asset valuation adjustments |
Treasury shares |
Retained earnings |
Total | |||||
Capital stock |
Unrealized capital |
Goodwill from share subscription |
Other |
Legal |
Statutory |
Bradesco |
Subsidiaries | |||||
Balances on December 31, 2009 |
26,500,000 |
- |
56,465 |
6,149 |
2,254,302 |
12,768,368 |
7,921 |
349,420 |
(188,874) |
- |
41,753,751 | |
Capital increase through reserves |
2,000,000 |
- |
- |
- |
- |
(2,000,000) |
- |
- |
- |
- |
- | |
Acquisition of treasury shares |
- |
- |
- |
- |
- |
- |
- |
- |
(4,740) |
- |
(4,740) | |
Cancellation of treasury shares |
- |
- |
- |
- |
- |
(193,614) |
- |
- |
193,614 |
- |
- | |
Asset valuation adjustments |
- |
- |
- |
- |
- |
- |
109,202 |
(532,432) |
- |
- |
(423,230) | |
Net income |
- |
- |
- |
- |
- |
- |
- |
- |
- |
4,508,024 |
4,508,024 | |
Allocations: |
Reserves |
- |
- |
- |
- |
225,401 |
2,744,141 |
- |
- |
- |
(2,969,542) |
- |
|
Interest on shareholders’ equity paid |
- |
- |
- |
- |
- |
- |
- |
- |
- |
(1,257,960) |
(1,257,960) |
|
Dividends paid |
- |
- |
- |
- |
- |
- |
- |
- |
- |
(280,522) |
(280,522) |
Balance on June 30, 2010 |
28,500,000 |
- |
56,465 |
6,149 |
2,479,703 |
13,318,895 |
117,123 |
(183,012) |
- |
- |
44,295,323 | |
|
|
|
|
|
|
|
|
|
|
|
| |
Balance on December 31, 2010 |
30,000,000 |
(1,500,000) |
56,465 |
6,149 |
2,755,385 |
16,726,601 |
172,294 |
(163,995) |
(10,049) |
- |
48,042,850 | |
Capital increase through reserves |
100,000 |
- |
(56,465) |
(6,149) |
(37,386) |
- |
- |
- |
- |
- |
- | |
Capital increase through share subscription |
- |
1,500,000 |
- |
- |
- |
- |
- |
- |
- |
- |
1,500,000 | |
Acquisition of treasury shares |
- |
- |
- |
- |
- |
- |
- |
- |
(53,042) |
- |
(53,042) | |
Goodwill from share subscription |
- |
- |
11,441 |
- |
- |
- |
- |
- |
- |
- |
11,441 | |
Asset valuation adjustments |
- |
- |
- |
- |
- |
- |
14,414 |
2,894 |
- |
- |
17,308 | |
Net income |
- |
- |
- |
- |
- |
- |
- |
- |
- |
2,702,039 |
2,702,039 | |
Allocations: |
Reserves |
- |
- |
- |
- |
135,102 |
1,643,304 |
- |
- |
- |
(1,778,406) |
- |
|
Interest on shareholders’ equity provisioned |
- |
- |
- |
- |
- |
- |
- |
- |
- |
(766,998) |
(766,998) |
|
Dividends paid and/or provisioned |
- |
- |
- |
- |
- |
- |
- |
- |
- |
(156,635) |
(156,635) |
Balance on March 31, 2011 |
30,100,000 |
- |
11,441 |
- |
2,853,101 |
18,369,905 |
186,708 |
(161,101) |
(63,091) |
- |
51,296,963 | |
|
|
|
|
|
|
|
|
|
|
|
| |
Balance on December 31, 2010 |
30,000,000 |
(1,500,000) |
56,465 |
6,149 |
2,755,385 |
16,726,601 |
172,294 |
(163,995) |
(10,049) |
- |
48,042,850 | |
Capital increase through reserves |
100,000 |
- |
(56,465) |
(6,149) |
(37,386) |
- |
- |
- |
- |
- |
- | |
Capital increase through share subscription |
- |
1,500,000 |
- |
- |
- |
- |
- |
- |
- |
- |
1,500,000 | |
Acquisition of treasury shares |
- |
- |
- |
- |
- |
- |
- |
- |
(53,042) |
- |
(53,042) | |
Goodwill from share subscription |
- |
- |
11,441 |
- |
- |
- |
- |
- |
- |
- |
11,441 | |
Asset valuation adjustments |
- |
- |
- |
- |
- |
- |
(24,396) |
(245,361) |
- |
- |
(269,757) | |
Net income |
- |
- |
- |
- |
- |
- |
- |
- |
- |
5,487,428 |
5,487,428 | |
Allocations: |
Reserves |
- |
- |
- |
- |
274,371 |
3,336,905 |
- |
- |
- |
(3,611,276) |
- |
|
Interest on shareholders’ equity provisioned |
- |
- |
- |
- |
- |
- |
- |
- |
- |
(1,560,353) |
(1,560,353) |
|
Dividends paid and/or provisioned |
- |
- |
- |
- |
- |
- |
- |
- |
- |
(315,799) |
(315,799) |
Balance on June 30, 2011 |
30,100,000 |
- |
11,441 |
- |
2,992,370 |
20,063,506 |
147,898 |
(409,356) |
(63,091) |
- |
52,842,768 |
The Notes are an integral part of the Financial Statements.
Bradesco 115
Financial Statements, Independent Auditors' Report, Summary of the Audit Committee’s Report and Fiscal Council’s Report |
|
Value Added Statement – R$ thousand | |
Description |
2011 |
2010 | ||||||
2nd Quarter |
% |
1st Quarter |
% |
1st Half |
% |
1st Half |
% | |
1 – Income |
22,121,626 |
265.7 |
21,419,989 |
283.1 |
43,541,615 |
274.0 |
32,949,337 |
267.5 |
1.1) Financial intermediation |
21,210,823 |
254.7 |
20,919,615 |
276.5 |
42,130,438 |
265.1 |
31,870,725 |
258.8 |
1.2) Fee and commission |
3,624,036 |
43.5 |
3,419,386 |
45.2 |
7,043,422 |
44.3 |
6,273,479 |
50.9 |
1.3) Allowance for loan losses |
(2,685,136) |
(32.2) |
(2,534,045) |
(33.5) |
(5,219,181) |
(32.8) |
(4,478,283) |
(36.4) |
1.4) Other |
(28,097) |
(0.3) |
(384,967) |
(5.1) |
(413,064) |
(2.6) |
(716,584) |
(5.8) |
2 – Financial intermediation expenses |
(10,635,559) |
(127.7) |
(10,789,613) |
(142.6) |
(21,425,172) |
(134.8) |
(15,339,027) |
(124.5) |
3 – Inputs acquired from third-parties |
(2,582,872) |
(31.1) |
(2,519,613) |
(33.3) |
(5,102,485) |
(32.1) |
(4,301,985) |
(34.9) |
Materials, water, electricity and gas |
(151,525) |
(1.8) |
(139,578) |
(1.8) |
(291,103) |
(1.8) |
(236,348) |
(1.9) |
Third-party services |
(873,845) |
(10.5) |
(839,301) |
(11.1) |
(1,713,146) |
(10.8) |
(1,454,281) |
(11.8) |
Communication |
(391,434) |
(4.7) |
(377,179) |
(5.0) |
(768,613) |
(4.8) |
(677,084) |
(5.5) |
Financial system services |
(121,195) |
(1.5) |
(108,630) |
(1.4) |
(229,825) |
(1.4) |
(178,217) |
(1.4) |
Advertising and marketing |
(193,502) |
(2.3) |
(202,385) |
(2.7) |
(395,887) |
(2.5) |
(308,700) |
(2.5) |
Transportation |
(179,878) |
(2.2) |
(179,026) |
(2.4) |
(358,904) |
(2.3) |
(303,150) |
(2.5) |
Data processing |
(219,023) |
(2.6) |
(225,357) |
(3.0) |
(444,380) |
(2.8) |
(396,578) |
(3.2) |
Maintenance and repairs |
(138,665) |
(1.7) |
(122,760) |
(1.6) |
(261,425) |
(1.6) |
(217,125) |
(1.8) |
Security and surveillance |
(79,855) |
(1.0) |
(76,080) |
(1.0) |
(155,935) |
(1.0) |
(132,609) |
(1.1) |
Travel |
(35,660) |
(0.4) |
(35,221) |
(0.5) |
(70,881) |
(0.4) |
(50,038) |
(0.4) |
Other |
(198,290) |
(2.4) |
(214,096) |
(2.8) |
(412,386) |
(2.7) |
(347,855) |
(2.8) |
4 – Gross value added (1-2-3) |
8,903,195 |
106.9 |
8,110,763 |
107.2 |
17,013,958 |
107.1 |
13,308,325 |
108.1 |
5 – Depreciation and amortization |
(590,741) |
(7.1) |
(580,244) |
(7.7) |
(1,170,985) |
(7.4) |
(1,040,462) |
(8.4) |
6 – Net value added produced by the Entity (4-5) |
8,312,454 |
99.8 |
7,530,519 |
99.5 |
15,842,973 |
99.7 |
12,267,863 |
99.7 |
7 – Value added received in transfer |
15,877 |
0.2 |
34,188 |
0.5 |
50,065 |
0.3 |
47,771 |
0.3 |
Equity in earnings (losses) of unconsolidated companies |
15,877 |
0.2 |
34,188 |
0.5 |
50,065 |
0.3 |
47,771 |
0.3 |
8 – Value added to distribute (6+7) |
8,328,331 |
100.0 |
7,564,707 |
100.0 |
15,893,038 |
100.0 |
12,315,634 |
100.0 |
9 – Value added distributed |
8,328,331 |
100.0 |
7,564,707 |
100.0 |
15,893,038 |
100.0 |
12,315,634 |
100.0 |
9.1) Personnel |
2,263,469 |
27.3 |
2,108,212 |
27.9 |
4,371,681 |
27.6 |
3,769,686 |
30.6 |
Salaries |
1,191,228 |
14.3 |
1,150,536 |
15.2 |
2,341,764 |
14.7 |
2,063,570 |
16.8 |
Benefits |
510,524 |
6.1 |
495,444 |
6.5 |
1,005,968 |
6.3 |
841,433 |
6.8 |
FGTS (Government Severance Indemnity Fund for Employees) |
110,365 |
1.3 |
106,268 |
1.4 |
216,633 |
1.4 |
188,161 |
1.5 |
Other |
451,352 |
5.6 |
355,964 |
4.8 |
807,316 |
5.2 |
676,522 |
5.5 |
9.2) Taxes, fees and contributions |
3,090,464 |
37.1 |
2,520,669 |
33.3 |
5,611,133 |
35.3 |
3,711,372 |
30.1 |
Federal |
2,979,583 |
35.8 |
2,404,589 |
31.8 |
5,384,172 |
33.9 |
3,504,280 |
28.4 |
State |
994 |
- |
1,115 |
- |
2,109 |
- |
3,200 |
- |
Municipal |
109,887 |
1.3 |
114,965 |
1.5 |
224,852 |
1.4 |
203,892 |
1.7 |
9.3) Third-party capital compensation |
164,973 |
1.9 |
160,123 |
2.1 |
325,096 |
2.0 |
291,159 |
2.4 |
Rentals |
162,280 |
1.9 |
157,090 |
2.1 |
319,370 |
2.0 |
280,534 |
2.3 |
Asset leasing |
2,693 |
- |
3,033 |
- |
5,726 |
- |
10,625 |
0.1 |
9.4) Shareholders' equity remuneration |
2,809,425 |
33.7 |
2,775,703 |
36.7 |
5,585,128 |
35.1 |
4,543,417 |
36.9 |
Interest on shareholders’ equity |
793,355 |
9.5 |
766,998 |
10.1 |
1,560,353 |
9.8 |
1,257,960 |
10.2 |
Dividends |
159,164 |
1.9 |
156,635 |
2.1 |
315,799 |
2.0 |
280,522 |
2.3 |
Retained earnings |
1,832,870 |
22.0 |
1,778,406 |
23.5 |
3,611,276 |
22.7 |
2,969,542 |
24.1 |
Interest of non-controlling shareholders in retained earnings |
24,036 |
0.3 |
73,664 |
1.0 |
97,700 |
0.6 |
35,393 |
0.3 |
The Notes are an integral part of the Financial Statements.
__116 Report on Economic and Financial Analysis – June 2011
Financial Statements, Independent Auditors' Report, Summary of the Audit Committee’s Report and Fiscal Council’s Report | |
Consolidated Statement of Cash Flows – R$ thousand | |
|
2011 |
2010 | ||
2nd Quarter |
1st Quarter |
1st Half |
1st Half | |
Cash flow from operating activities: |
|
|
|
|
Net Income before income tax and social contribution |
4,530,565 |
4,073,480 |
8,604,045 |
6,209,316 |
Adjustments to net income before taxes |
8,807,289 |
5,774,461 |
14,581,750 |
10,007,988 |
Allowance for loan losses |
2,685,136 |
2,534,045 |
5,219,181 |
4,478,283 |
Depreciation and amortization |
590,741 |
580,244 |
1,170,985 |
1,040,462 |
Losses from/provisions for asset impairment |
1,377 |
4,590 |
5,967 |
(658) |
Expenses with civil, labor and tax provisions |
4,055,468 |
850,196 |
4,905,664 |
1,859,723 |
Expenses with restatement and interest from technical provisions for insurance, private pension plans and savings bonds |
1,382,278 |
1,703,001 |
3,085,279 |
2,474,880 |
Equity in the earnings (losses) of unconsolidated companies |
(15,877) |
(34,188) |
(50,065) |
(47,771) |
(Gain)/loss on sale of investments |
- |
- |
- |
617 |
(Gain)/loss on sale of fixed assets |
1,818 |
966 |
2,784 |
2,305 |
(Gain)/loss on sale of foreclosed assets |
66,314 |
61,373 |
127,687 |
179,374 |
Other |
40,034 |
74,234 |
114,268 |
20,773 |
Adjusted net income before taxes |
13,337,854 |
9,847,941 |
23,185,795 |
16,217,304 |
(Increase)/decrease in interbank investments |
(1,480,524) |
2,622,016 |
1,141,492 |
14,447,694 |
(Increase)/decrease in securities and derivative financial instruments |
(12,602,148) |
2,588,550 |
(10,013,598) |
(303,328) |
(Increase)/decrease in interbank and interdepartmental accounts |
133,706 |
(1,627,451) |
(1,493,745) |
(1,395,490) |
(Increase) in loan and leasing operations |
(11,533,592) |
(10,963,644) |
(22,497,236) |
(23,228,198) |
(Increase)/decrease in insurance premiums receivable |
(110,368) |
(261,456) |
(371,824) |
271,252 |
Increase in technical provisions for insurance, private pension plans and savings bonds |
2,576,490 |
1,099,443 |
3,675,933 |
1,261,586 |
Increase in deferred income |
58,106 |
86,767 |
144,873 |
15,932 |
(Increase) in other receivables and other assets |
(3,078,311) |
(5,475,538) |
(8,553,849) |
(5,612,119) |
(Increase)/decrease in reserve requirements in the Brazilian Central Bank |
514,778 |
(480,197) |
34,581 |
(30,480,625) |
Increase in deposits |
9,738,472 |
10,621,840 |
20,360,312 |
7,378,885 |
Increase/(decrease) in federal funds purchased and securities sold under agreements to repurchase |
(14,784,286) |
7,491,621 |
(7,292,665) |
17,860,667 |
Increase in funds from issue of securities |
7,342,563 |
4,027,048 |
11,369,611 |
5,246,777 |
Increase in borrowings and onlending |
3,706,991 |
3,304,413 |
7,011,404 |
7,705,555 |
Increase/(decrease) in other liabilities |
(3,767,788) |
8,132,303 |
4,364,515 |
5,201,288 |
Income tax and social contribution paid |
(1,293,025) |
(2,173,771) |
(3,466,796) |
(1,948,588) |
Net cash provided by/(used in) operating activities |
(11,241,082) |
28,839,885 |
17,598,803 |
12,638,592 |
Cash flow from investment activities |
|
|
|
|
(Increase) in available-for-sale securities |
(2,340,799) |
(4,441,564) |
(6,782,363) |
(7,400,988) |
(Increase) in held-to-maturity securities |
(423,397) |
(465,282) |
(888,679) |
(2,289,110) |
Proceeds from sale of foreclosed assets |
63,009 |
41,854 |
104,863 |
102,532 |
Divestments |
1,029 |
1,565 |
2,594 |
4,920 |
Proceeds from the sale of premises and equipment and operating leased assets |
- |
8,398 |
8,398 |
147,308 |
Acquisition of foreclosed assets |
(162,157) |
(127,308) |
(289,465) |
(442,034) |
Acquisition of investments |
(10,515) |
(119,734) |
(130,249) |
(10,244) |
Acquisition of premises and equipment and operating leased assets |
(253,639) |
(186,158) |
(439,797) |
(489,790) |
Investment in intangible assets |
(227,582) |
(403,339) |
(630,921) |
(572,002) |
Dividends and interest on shareholders' equity received |
36,415 |
13,350 |
49,765 |
30,626 |
Net cash provided by/(used in) investing activities |
(3,317,636) |
(5,678,218) |
(8,995,854) |
(10,918,782) |
Cash Flow from financing activities: |
|
|
|
|
Increase/(decrease) in subordinated debts |
155,562 |
(1,906,797) |
(1,751,235) |
280,634 |
Capital increase in cash and goodwill in share subscription |
- |
1,511,441 |
1,511,441 |
- |
Dividends and interest on shareholders’ equity paid |
(159,164) |
(2,141,134) |
(2,300,298) |
(1,781,642) |
Non-controlling interest |
849 |
28,778 |
29,627 |
(155,119) |
Acquisition of own shares |
- |
(53,042) |
(53,042) |
(4,740) |
Net cash provided by/(used) in financing activities |
(2,753) |
(2,560,754) |
(2,563,507) |
(1,660,867) |
Net increase/(decrease) in cash and cash equivalents |
(14,561,471) |
20,600,913 |
6,039,442 |
58,943 |
Cash and cash equivalents – At the beginning of the period |
56,841,295 |
36,240,382 |
36,240,382 |
82,720,913 |
Cash and cash equivalents – At the end of the period |
42,279,824 |
56,841,295 |
42,279,824 |
82,779,856 |
Net increase/(decrease) in cash and cash equivalents |
(14,561,471) |
20,600,913 |
6,039,442 |
58,943 |
The Notes are an integral part of the Financial Statements.
Bradesco 117
Financial Statements, Independent Auditors' Report, Summary of the Audit Committee’s Report and Fiscal Council’s Report |
|
Notes to the Consolidated Financial Statements | |
Page | ||
1) | OPERATIONS | 119 |
2) | PRESENTATION OF THE FINANCIAL STATEMENTS | 119 |
3) | SIGNIFICANT ACCOUNTING POLICIES | 121 |
4) | INFORMATION FOR COMPARISON PURPOSES | 129 |
5) | ADJUSTED BALANCE SHEET AND STATEMENT OF INCOME BY BUSINESS SEGMENT | 130 |
6) | CASH AND CASH EQUIVALENTS | 131 |
7) | INTERBANK INVESTMENTS | 132 |
8) | SECURITIES AND DERIVATIVE FINANCIAL INSTRUMENTS | 133 |
9) | INTERBANK ACCOUNTS – RESTRICTED DEPOSITS | 147 |
10) | LOAN OPERATIONS | 148 |
11) | OTHER RECEIVABLES | 160 |
12) | OTHER ASSETS | 162 |
13) | INVESTMENTS | 162 |
14) | PREMISES AND EQUIPMENT AND LEASED ASSETS | 164 |
15) | INTANGIBLE ASSETS | 165 |
16) | DEPOSITS, FEDERAL FUNDS PURCHASED AND SECURITIES SOLD UNDER AGREEMENTS TO REPURCHASE AND FUNDS FROM ISSUANCE OF SECURITIES | 167 |
17) | BORROWING AND ONLENDING | 172 |
18) | PROVISIONS, CONTINGENT ASSETS AND LIABILITIES AND LEGAL LIABILITIES – TAX AND SOCIAL SECURITY | 173 |
19) | SUBORDINATED DEBTS | 177 |
20) | OTHER LIABILITIES | 178 |
21) | INSURANCE, PRIVATE PENSION PLANS AND SAVINGS BONDS OPERATIONS | 179 |
22) | NON-CONTROLLING INTEREST IN SUBSIDIARIES | 182 |
23) | SHAREHOLDERS’ EQUITY (PARENT COMPANY) | 182 |
24) | FEE AND COMMISSION INCOME | 186 |
25) | PERSONNEL EXPENSES | 186 |
26) | OTHER ADMINISTRATIVE EXPENSES | 187 |
27) | TAX EXPENSES | 187 |
28) | OTHER OPERATING INCOME | 187 |
29) | OTHER OPERATING EXPENSES | 188 |
30) | NON-OPERATING INCOME | 188 |
31) | TRANSACTIONS WITH CONTROLLING SHAREHOLDERS (DIRECT AND INDIRECT) | 189 |
32) | FINANCIAL INSTRUMENTS | 191 |
33) | EMPLOYEE BENEFITS | 202 |
34) | INCOME TAX AND SOCIAL CONTRIBUTION | 203 |
35) | OTHER INFORMATION | 206 |
__118 Report on Economic and Financial Analysis – June 2011
Financial Statements, Independent Auditors' Report, Summary of the Audit Committee’s 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 that, operating as a Multiple Service Bank, carries out all types of authorized banking activities through its commercial, foreign exchange, consumer financing and housing loan portfolios. The Bank operates in a number of other activities through its direct and indirect subsidiaries, particularly in leasing, investment banking, brokerage, consortium management, credit cards, insurance, private pension plans and savings bonds. Operations are conducted within the context of the Bradesco Organization companies, working in an integrated manner in the market.
2) PRESENTATION OF THE FINANCIAL STATEMENTS
The consolidated financial statements of Bradesco include the financial statements of Banco Bradesco, its foreign branches, direct and indirect subsidiaries and jointly-controlled investments, in Brazil and abroad, including SPEs. They were prepared based on accounting practices determined by Laws 4,595/64 (Brazilian Financial System Law) and 6,404/76 (Brazilian Corporation Law), with the amendments introduced by Laws 11,638/07 and 11,941/09 related to the accounting of operations, as well as the rules and instructions of the Monetary National Council (CMN) and the Brazilian Central Bank (Bacen), Securities and Exchange Commission of Brazil (CVM), when applicable, National Private Insurance Council (CNSP), Insurance Superintendence (Susep) and National Agency for Supplementary Healthcare (ANS), and consider the financial statements of leasing companies based on the finance lease method, whereby leased fixed assets are reclassified to the leasing operations account, less the residual value paid in advance.
Accordingly, for preparation purposes, intercompany investments, asset and liability account balances, revenue, expenses and unrealized profit were eliminated from these consolidated financial statements, as well as highlighting the net income and shareholders’ equity due to the non-controlling shareholders. In the case of investments which are jointly controlled with other shareholders, asset, liability and income components were included in the consolidated financial statements in proportion to the interest in the capital stock of each investee. Goodwill determined on acquisition of investments in subsidiaries and jointly-controlled companies is presented under investments and intangible assets (Note 15a). The exchange variation arising from transactions of foreign branches and subsidiaries is presented in the income statement account together with changes in the value of derivative financial instruments, in order to eliminate the effect of these investment hedge instruments.
The financial statements include estimates and assumptions, such as: the calculation of the allowance for loan losses; estimates of the fair value of certain financial instruments; civil, tax and labor provisions; losses from impairment of securities classified as available-for-sale and held-to-maturity and non-financial assets; other provisions; the calculation of technical provisions for insurance, private pension plans and savings bonds; and the determination of the useful life of specific assets. Actual results could differ from those established by these estimates and assumptions.
Bradesco’s consolidated financial statements were approved by the Board of Directors on July 26, 2011.
Bradesco 119
Financial Statements, Independent Auditors' Report, Summary of the Audit Committee’s Report and Fiscal Council’s Report |
|
Notes to the Consolidated Financial Statements | |
We present below the main direct and indirect investees included in the Consolidated Financial Statements:
|
Activity |
Total ownership | ||
2011 |
2010 | |||
June 30 |
March 31 |
June 30 | ||
Financial Area - Brazil |
|
|||
Alvorada Cartões, Crédito, Financiamento e Investimento S.A. |
Banking |
100.00% |
100.00% |
100.00% |
Banco Alvorada S.A. |
Banking |
99.95% |
99.95% |
99.95% |
Banco Bradesco Financiamentos S.A. |
Banking |
100.00% |
100.00% |
100.00% |
Banco Bankpar S.A. |
Banking |
100.00% |
100.00% |
100.00% |
Banco Bradesco BBI S.A. |
Investment bank |
98.35% |
98.35% |
98.35% |
Banco Boavista Interatlântico S.A. |
Banking |
100.00% |
100.00% |
100.00% |
Bankpar Arrendamento Mercantil S.A. |
Leasing |
100.00% |
100.00% |
100.00% |
Banco Bradesco Cartões S.A. |
Cards |
100.00% |
100.00% |
100.00% |
Bradesco Administradora de Consórcios Ltda. |
Consortium management |
100.00% |
100.00% |
100.00% |
Bradesco Leasing S.A. Arrendamento Mercantil |
Leasing |
100.00% |
100.00% |
100.00% |
Bradesco S.A. Corretora de Títulos e Valores Mobiliários |
Brokerage |
100.00% |
100.00% |
100.00% |
BRAM - Bradesco Asset Management S.A. DTVM |
Asset management |
100.00% |
100.00% |
100.00% |
Ágora Corretora de Títulos e Valores Mobiliários S.A. |
Brokerage |
100.00% |
100.00% |
100.00% |
Banco Ibi S.A. |
Cards |
100.00% |
100.00% |
100.00% |
Cielo S.A. (1) (2) (3) |
Services |
28.65% |
28.65% |
26.56% |
Financial Area – abroad |
||||
Banco Bradesco Argentina S.A. |
Banking |
99.99% |
99.99% |
99.99% |
Banco Bradesco Europa S.A. (5) |
Banking |
100.00% |
100.00% |
100.00% |
Banco Bradesco S.A. Grand Cayman Branch (4) |
Banking |
100.00% |
100.00% |
100.00% |
Banco Bradesco New York Branch |
Banking |
100.00% |
100.00% |
100.00% |
Banco Bradesco S.A. Nassau Branch (8) |
Banking |
- |
- |
100.00% |
Bradesco Securities, Inc. |
Brokerage |
100.00% |
100.00% |
100.00% |
Bradesco Securities, UK. |
Brokerage |
100.00% |
100.00% |
100.00% |
Insurance, Private Pension Plans and Savings Bonds Area |
||||
Atlântica Capitalização S.A. |
Savings bonds |
100.00% |
100.00% |
100.00% |
Bradesco Argentina de Seguros S.A. |
Insurance |
99.90% |
99.90% |
99.90% |
Bradesco Auto/RE Companhia de Seguros |
Insurance |
100.00% |
100.00% |
100.00% |
Bradesco Capitalização S.A. |
Savings bonds |
100.00% |
100.00% |
100.00% |
Bradesco Saúde S.A. |
Insurance/health |
100.00% |
100.00% |
100.00% |
Bradesco Dental S.A. (6) |
Insurance/dental health |
- |
- |
43.50% |
Odontoprev S.A. |
Insurance/dental health |
43.50% |
43.50% |
43.50% |
Bradesco Seguros S.A. |
Insurance |
100.00% |
100.00% |
100.00% |
Bradesco Vida e Previdência S.A. |
Private pension plans/insurance |
100.00% |
100.00% |
100.00% |
Atlântica Companhia de Seguros |
Insurance |
100.00% |
100.00% |
100.00% |
Other activities |
|
|
|
|
Andorra Holdings S.A. (7) |
Holding |
100.00% |
100.00% |
54.01% |
Bradseg Participações Ltda. |
Holding |
100.00% |
100.00% |
100.00% |
Bradescor Corretora de Seguros Ltda. |
Insurance brokerage |
100.00% |
100.00% |
100.00% |
Bradesplan Participações Ltda. |
Holding |
100.00% |
100.00% |
100.00% |
Cia. Securitizadora de Créditos Financeiros Rubi |
Credit acquisition |
100.00% |
100.00% |
100.00% |
Columbus Holdings S.A. |
Holding |
100.00% |
100.00% |
100.00% |
Nova Paiol Participações Ltda. |
Holding |
100.00% |
100.00% |
100.00% |
Scopus Tecnologia Ltda. |
Information technology |
100.00% |
100.00% |
100.00% |
Tempo Serviços Ltda. |
Services |
100.00% |
100.00% |
100.00% |
União Participações Ltda. |
Holding |
100.00% |
100.00% |
100.00% |
__120 Report on Economic and Financial Analysis – June 2011
Financial Statements, Independent Auditors' Report, Summary of the Audit Committee’s Report and Fiscal Council’s Report | |
Notes to the Consolidated Financial Statements | |
(1) Company proportionally consolidated, pursuant to CMN Resolution 2,723/00 and CVM Rule 247/96;
(2) Increase in interest by partial acquisition in July 2010;
(3) The special purpose entity Brazilian Merchant Voucher Receivables Limited is being consolidated. The company takes part in the securitization operation of the future flow of credit card bills receivables of clients domiciled abroad (Note 16d);
(4) The special purpose entity International Diversified Payment Rights Company is being consolidated. The company takes part in the securitization operation of future flow of payment orders received from overseas (Note 16d);
(5) Current name of Banco Bradesco Luxembourg S.A.;
(6) Company merged by Odontoprev in July 2010;
(7) Increase of interest by share acquisition in December 2010; and
(8) Activities discontinued in January 2011 and operations were transferred to Banco Bradesco S.A. Grand Cayman Branch.
3) SIGNIFICANT ACCOUNTING POLICIES
a) Functional and Presentation Currencies
Consolidated financial statements are presented in Reais, which is Bradesco’s functional currency. Operations of foreign branches and subsidiaries are mainly a continuation of activities in Brazil, and therefore, assets, liabilities and results are adjusted to comply with accounting practices adopted in Brazil and translated into Reais using the exchange rate of the applicable currency. Gains and losses arising from this translation process are reallocated in the period’s income to the item “Derivative Financial Instruments”.
b) Determination of net income
Net income is determined on the accrual basis of accounting, which establishes that income and expenses should be included in the determination of net income in the period to which they relate, always simultaneously when they are correlated, regardless of receipt or payment.
Transactions with fixed rates are recorded at their redemption value and unearned income and unexpired expenses are recorded as a deduction from the corresponding assets and liabilities. Financial income and expenses are prorated daily and calculated based on the exponential method, except when relating to discounted notes or to foreign transactions which are calculated based on the straight-line method.
Floating rate or foreign-currency-indexed transactions are adjusted to the balance sheet date.
Insurance and coinsurance premiums accepted, net of premiums assigned in coinsurance and reinsurance, as well as corresponding commissions, are appropriated to income over the period of corresponding insurance policies and invoices and are deferred for appropriation on a straight-line basis, during the risk coverage period, by means of accrual and reversal of unearned premiums reserve and deferred selling expenses. Accepted coinsurance and retrocession operations are recorded based on the information received from other companies and reinsurance companies, respectively.
Supplementary pension plan contributions and life insurance premiums with a survival clause are recognized in income as they are received.
Revenue from savings bonds is recorded when effectively received, except for pre-printed bonds of fixed amount and lump-sum payment, which are recorded at the time of issue. The expenses for placement of bonds, classified as “Selling Expenses,” are recognized as they are incurred.
Bradesco 121
Financial Statements, Independent Auditors' Report, Summary of the Audit Committee’s Report and Fiscal Council’s Report |
|
Notes to the Consolidated Financial Statements | |
Brokerage expenses are recorded when the respective savings bond contributions are effectively received. Redemptions and drawings are recorded simultaneously to the accounting for the corresponding revenues.
Expenses with technical provisions for private pension plans and savings bonds are recorded at the same time as their corresponding revenues are recognized.
c) Cash and cash equivalents
Cash and cash equivalents are represented by: cash in domestic and foreign currency, investments in gold, open market investments and deposits in other banks with maturities on the application date of 90 days or less and present an insignificant risk of change in fair value, used by Bradesco to manage its short-term commitments.
d) Interbank investments
Purchase and sale commitments with unrestricted movement agreements are adjusted to market value. Other investments are recorded at acquisition cost, plus income earned up to the balance sheet date, net of loss accrual, when applicable.
e) Securities – Classification:
· Trading securities – securities acquired for the purpose of being actively and frequently traded. They are recorded at the acquisition cost, plus income earned and adjusted to market value against the income 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 their acquisition cost, plus income earned against the income for the period and adjusted to market value against shareholders' equity, net of tax effects, which will be only recognized in the income when effectively realized; and
· Held-to-maturity securities – securities for which there is intention and financial capacity to hold in the portfolio up to maturity. They are recorded at acquisition cost, plus earnings recognized against income for the period.
Securities classified in the trading and available-for-sale categories, as well as derivative financial instruments, are stated at their estimated fair value in the consolidated balance sheet. The fair value is generally based on market prices or quotations for assets or liabilities with similar characteristics. If market prices are not available, fair values are based on traders’ quotations, pricing models, discounted cash flows or similar techniques for which the determination of fair value may require judgment or significant estimates by Management.
f) Derivative financial instruments (assets and liabilities)
Classified based on Management’s intended use thereof on the date of the contracting of the operation and whether it was carried out for hedging purposes or not.
Operations involving derivative financial instruments are designed to meet the Bank’s own needs in order to manage overall exposure, as well as to meet customers’ requests for the management of their positions. Gains and losses are recorded in income or expense accounts of the respective financial instruments.
__122 Report on Economic and Financial Analysis – June 2011
Financial Statements, Independent Auditors' Report, Summary of the Audit Committee’s Report and Fiscal Council’s Report | |
Notes to the Consolidated Financial Statements | |
Derivative financial instruments used to mitigate risks deriving from exposure to variations in the market value of financial assets and liabilities are designated as hedges and are classified according to their nature as:
· Market risk hedge: for financial instruments classified in this category as well as the hedge-related financial assets and liabilities, gains and losses, realized or not, are recorded in the income statement; and
· Cash flow hedge: financial instruments classified in this category, the effective valuation or devaluation portion is recorded, net of tax effects, in a specific account in shareholders’ equity. The non-effective portion of the respective hedge is directly recognized in the income statement.
g) Loan and leasing operations, advances on foreign exchange contracts, other receivables with credit characteristics and allowance for loan losses
Loan and leasing operations, advances on foreign exchange contracts and other receivables with credit characteristics are classified in their corresponding risk levels in compliance with: (i) the parameters established by CMN Resolution 2,682/99, at nine levels of risk from “AA” (minimum risk) to “H” (maximum risk); and (ii) Management’s assessment risk. This assessment, which is carried out on a periodic basis, considers current economic conditions and past loan loss experience, as well as specific and general risks relating to operations, borrowers and guarantors. Moreover, the length of the delay in payment defined in CMN Resolution 2,682/99 is also taken into account for client risk rating purposes as follows:
Past-due period (1) |
Client 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 operations with unexpired term of over 36 months, the past-due periods are doubled, as allowed by CMN Resolution 2,682/99.
The accrual of revenue from operations past due up to 59 days is recorded in income and subsequent to the 60th day, in unearned income, and it will only be recognized in income upon effective receipt.
H-rated past-due operations remain at this level for six months, after which they are written-off against the existing allowance and controlled in memorandum accounts for at least five years.
Renegotiated operations are maintained, at least, at the same classification as their prior rating. Renegotiations already charged-off against the allowance and which were recorded in memorandum accounts are rated as “H” level and any possible revenues derived from their renegotiation are recognized as revenue only when they are effectively received. When there is a significant payment on the operation or when new material facts justify a change in risk level, the operation may be reclassified to a lower risk category.
The estimated allowance for loan losses is calculated at an amount sufficient to cover probable losses and takes into consideration CMN and Bacen rules and instructions, together with assessments carried out by the Management, in the determination of credit risk.
Bradesco 123
Financial Statements, Independent Auditors' Report, Summary of the Audit Committee’s Report and Fiscal Council’s Report |
|
Notes to the Consolidated Financial Statements | |
h) Income tax and social contribution (assets and liabilities)
Income tax and social contribution credits, calculated on tax losses, negative basis of social contribution and temporary additions are recorded in “Other Receivables - Sundry” and the provisions for deferred tax liabilities on tax difference in leasing depreciation and mark-to-market adjustments of securities is recorded in “Other Liabilities – Tax and Social Security”. Only income tax rate is applied on tax difference in leasing depreciation.
Tax credits on temporary additions will be realized upon use and/or reversal of the corresponding provisions to which they refer. Tax credits on tax losses and negative basis of social contribution will be realized as taxable income is generated, considering the 30% limit of the taxable profit of the reference period. Such tax credits are recorded based on current expectations for realization, taking into account the technical studies and analyses carried out by Management.
The provision for income tax is recorded at a base rate of 15% of taxable income, plus a 10% surcharge. Social contribution on net income is calculated at a 15% rate for financial institutions and insurance companies and at 9% for other companies.
Tax credits brought forward from previous periods prior to the legislation that increased the social contribution rate to 15% for financial and insurance companies, were recorded up to the limit of the corresponding consolidated tax liabilities (Note 34).
Provisions were recorded for other income and social contribution taxes in accordance with specific applicable legislation.
Pursuant to Law 11,941/09, changes in the determination criteria for income, costs and expenses included in the net income for the period, enacted by Law 11,638/07 and by Articles 37 and 38 of Law 11,941/09, shall not have effect on taxable income, and, for tax purposes, accounting methods and criteria in force on December 31, 2007 will be considered. For accounting purposes, the tax effects of adopting the laws abovementioned are recorded in the corresponding deferred tax assets and liabilities.
i) Prepaid expenses
Prepaid expenses are payments for future benefits or services, which are registered in the income statements according to the accrual method of accounting.
This group is basically represented by: (i) commissions paid to resellers in vehicle financing; (ii) commissions paid to insurance brokers; and (iii) advance payments of advertising and marketing expenses (Note 12b).
j) Investments
Investments in subsidiaries, jointly-controlled companies and affiliates, with significant influence over the investee or ownership of 20% or more in voting capital, are evaluated by the equity accounting method.
Tax incentives and other investments are assessed at acquisition cost, net of the provision for impairment, when applicable.
__124 Report on Economic and Financial Analysis – June 2011
Financial Statements, Independent Auditors' Report, Summary of the Audit Committee’s Report and Fiscal Council’s Report | |
Notes to the Consolidated Financial Statements | |
k) Fixed assets
Correspond to tangible assets used in the Bank’s activities or acquired for this purpose, including those deriving from operations which transfer risks, benefits and controls of the assets.
Fixed assets are stated at acquisition cost, net of the respective accumulated depreciations, calculated on the straight-line method according to the estimated economic useful life of assets, being: premises – 4% p.a.; furniture and fixtures, machinery and equipment – 10% p.a.; transport systems – 20% p.a.; and data processing systems – 20% to 50% p.a. and restated by impairment, when applicable.
l) Intangible assets
Intangible assets are intangible rights acquired for business activities or exercised with that purpose.
Intangible assets comprise:
· Future profitability/client portfolio acquired and acquisition of the right to provide banking services:
These are recorded and amortized, when applicable, over the period in which the asset will directly and indirectly contribute to the future cash flow and adjusted by impairment, when applicable; and
· Software:
Software is recorded at cost less amortization on the straight-line method during the estimated useful life (20% to 50% p.a.), as of the date it is available for use and adjusted by impairment, when applicable. Internal software development expenses are recognized as assets when it is possible to demonstrate the intention and ability to complete such development, as well as reliably measuring costs directly attributable to the software, which will be amortized during its estimated useful life, considering the future economic benefits generated.
m) Asset impairment
Securities classified as available-for-sale and held-to-maturity, as well as non-financial assets, except other assets and tax credits, are tested, at least annually, for impairment. If loss is reported, it must be recognized in the income statement for the period when the book value of an asset exceeds its recoverable value (calculated as: (i) the potential sale value or realization value less the respective expenses or (ii) the value in use calculated by the cash-generating unit, whichever the highest).
A cash generating unit is the smallest identifiable group of assets that generates cash flows materially independent from other assets and groups.
n) Deposits and federal funds purchased and securities sold under agreements to repurchase
These are recorded at the amount of the liabilities and include, when applicable, related charges up to the balance sheet date, on a daily prorated basis.
Bradesco 125
Financial Statements, Independent Auditors' Report, Summary of the Audit Committee’s Report and Fiscal Council’s Report |
|
Notes to the Consolidated Financial Statements | |
o) Technical provisions related to insurance, private pension plans and savings bonds activities
Technical provisions are calculated according to actuarial technical notes as set forth by Susep and ANS, and criteria set forth by CNSP Resolutions 162/06, 181/07, 195/08 and 204/09.
· Basic, life and health insurance lines:
- Unearned Premiums Provision (PPNG) comprises retained premiums (except reinsurance assignment, since according to CNSP Resolution 195/08, as of 2009, insurance companies should not deduct the amounts transferred to third parties through reinsurance operations from the calculation of provisions), which are deferred during the term of effectiveness of the insurance policies, determining the daily prorated value of the unearned premium of the unexpired risk period (future risk of policies in effect). According to Resolution 206/09, ANS eliminated PPNG for private healthcare companies and insurance companies. It also established the accounting of “pro-rata temporis” earned premiums;
- The provision for claims incurred but not reported (IBNR) is calculated on an actuarial basis to quantify the amount of claims occurred and not reported by policyholders/beneficiaries. Pursuant to CNSP Resolution 195/08, as of 2009, insurance companies cannot deduct the amounts transferred to third parties through reinsurance operations from calculation of provisions;
- The provision for unsettled claims is recorded based on indemnity estimates for notices of claims received from policyholders/beneficiaries up to the balance sheet date. The provision is monetarily restated and includes all claims under litigation. In the case of health insurance, the provision for unsettled claims comprises the following: (i) up to February 2011, only litigations, which complements the IBNR provision; (ii) as from March 2011, the estimated payments, according to claims reported up to the end of the quarter;
- The supplementary premium provision (PCP) is recorded on a monthly basis to complement the PPNG and includes estimates for the risks in effect but not issued (RVNE);
- The provision for insufficient premiums is recorded when there is insufficiency of the unearned premium provision to cover incurred claims, considering expected indemnities and related expenses, throughout periods to be incurred related to risks in effect on the reference date of calculation;
- Other technical provisions refer to the provision for future readjustments of premiums and those required for the technical balance of the individual health plan portfolio, adopting a method included in the actuarial technical note approved by ANS. For basic lines, this provision refers to premiums of extended warranty for products whose manufacturer’s guarantee has not ended;
- The provision for benefits to be granted, of the individual health plan portfolio, refers to a 5-year coverage for dependents if the policyholder is deceased, adopting a formulation included in the actuarial technical note approved by ANS; and
- The provision for benefits granted of the individual health plan portfolio comprises liabilities arising from payment release contractual clauses referring to health plan coverage, and its accounting complies with Resolution - RN 75/04 of ANS, and premiums for the payment release of Bradesco Saúde policyholders -“Plano GBS”.
__126 Report on Economic and Financial Analysis – June 2011
Financial Statements, Independent Auditors' Report, Summary of the Audit Committee’s Report and Fiscal Council’s Report | |
Notes to the Consolidated Financial Statements | |
· Supplementary private pension plans and life insurance covering survival:
- The mathematical provision for benefits to be granted refers to participants whose benefits have yet to begin. In private pension plans known as “traditional”, the provision represents the difference between the current value of future benefits and the current value of future contributions, corresponding to obligations assumed under retirement, disability, pension and regular income plans. The provision is calculated using methodologies and premises set forth in the Actuarial Technical Notes;
- Mathematical provisions of benefits to be granted pegged to life insurance and unrestricted benefit generating private pension plans (VGBL and PGBL) represent the amount of contributions made by participants, net of carrying costs and other contractual charges, plus financial earnings generated by investments in fund quotas in Exclusive Investment Funds (FIEs);
- The mathematical provision for benefits granted refers to participants already using the benefits and corresponds to the present value of future obligations related to the payment of ongoing benefits;
- The contribution insufficiency provision (PIC) is recorded for an eventual unfavorable fluctuation in technical risks taken in the mathematical provision for benefits to be granted, in the mathematical provision for benefits granted, considering that the participants are likely to have a higher survival rate. In plans covering survival, the provision is calculated on an actuarial basis and takes into consideration the actuarial tables AT-2000 Male (normalized) for males and AT-2000 Female (normalized) for females, with improvement of 1.5% p.a. and actual interest rate of 4% p.a. In disability plans covering survival risks, the provision takes into consideration the biometric AT-49 Male table and real interest rate of 4% p.a. Improvement is a technique that automatically updates the survival table, considering the expected increase in future survival rates;
- The financial fluctuation provision is recorded up to a limit of 15% of the mathematical provision for benefits to be granted related to private pension plans in the category of variable contribution with guarantee of earnings to cover possible financial fluctuations. The real interest rate of 4% p.a. is used to calculate this provision;
- The provision for administrative expenses is recorded to cover administrative expenses of defined benefit and variable contribution plans, and it is calculated in conformity with the methodology set forth in the actuarial technical note; and
- The financial excess provision corresponds to the portion of financial revenue from the investment of provisions that exceeds the minimum returns from private pension plans that have a financial excess participation clause.
· Savings bonds:
- The mathematical provision for redemptions is recorded for each active or suspended savings bond during the estimated term set forth in the general conditions of the plan, and it is calculated according to the methodology set forth in the actuarial technical notes approved by Susep;
Bradesco 127
Financial Statements, Independent Auditors' Report, Summary of the Audit Committee’s Report and Fiscal Council’s Report |
|
Notes to the Consolidated Financial Statements | |
- The provisions for redemptions are established for the expired savings bonds and unexpired plans where early redemption has been required by the customer. The provisions are monetarily restated based on the indexes determined in each plan;
- The provisions for unrealized and payable drawings are recorded to cover prizes in future drawings (unrealized) and also for prizes in drawings where customers have already been selected (payable);
- The provision for contingencies is recorded to cover possible insufficiencies related to payments of redemptions required and/or premiums from drawings; and
- The provision for administrative expenses is recorded to cover the plan’s disclosure and selling expenses, brokerage and other expenses. The provision complies with the methodology set forth in an Actuarial Technical Note.
p) Provisions, contingent assets and liabilities and legal liabilities – tax and social security
The provisions, contingent assets and liabilities, and legal liabilities are recognized, measured and disclosed in accordance with the criteria defined by CPC 25, approved by CMN Resolution 3,823/09 and CVM Resolution 594/09:
· Contingent Assets: are not recognized in the financial statements, except when Management has control over the situation or when there are real guarantees or favorable judicial decisions, to which no further appeals are applicable, characterizing the gain as practically certain and confirmed expectations of receipt or compensation with another liability. Contingent assets with probable chances of success are disclosed in the notes to the financial statements (Note 18a);
· Provisions: these are recorded taking into consideration the opinion of legal advisors, the nature of the lawsuits, similarity with previous processes, complexity and positioning of the courts, whenever the loss is evaluated as probable, which would cause a probable outflow of funds for the settlement of liabilities and when the amounts involved are measurable with sufficient reliability;
· Contingent liabilities: according to CPC 25, “contingent” refers to liabilities whose recognition will depend on whether one or more future and uncertain events beyond the Management’s control occur or not. Contingent liabilities do not meet the recognition criteria for being classified as possible losses, and they must only be disclosed in the notes when relevant. Liabilities classified as remote are not provisioned nor disclosed (Notes 18b and 18c); and
· Legal liabilities: provision for tax risks: result from judicial proceedings, being contested on the grounds of legality or constitutionality, which, regardless of the assessment of the probability of success, is fully recognized in the financial statements (Note 18b).
q) Funding expenses
Expenses related to funding transactions involving the issue of securities are presented as reduction of the liability and are allocated to income over the term of the transaction.
__128 Report on Economic and Financial Analysis – June 2011
Financial Statements, Independent Auditors' Report, Summary of the Audit Committee’s Report and Fiscal Council’s Report | |
Notes to the Consolidated Financial Statements | |
r) Other assets and liabilities
Assets are stated at their realizable amounts, including, when applicable, related income and monetary and exchange variations (on a daily prorated basis), and less provision for losses, when deemed appropriate. Liabilities comprise known or measurable amounts, including related charges and monetary and exchange variations (on a daily prorated basis).
s) Subsequent events
These refer to events occurring between the reference date and the issue authorization date of the financial statements.
They comprise the following:
· Events resulting in adjustments: events that demonstrate conditions already existing on the reference date of the financial statements; and
· Events not resulting in adjustments: events that demonstrate conditions not existing on the reference date of the financial statements.
4) INFORMATION FOR COMPARISON PURPOSES
No reclassifications or other material information were recorded in previous periods that may affect the comparison with accounting statements on June 30, 2011.
Bradesco 129
Financial Statements, Independent Auditors' Report, Summary of the Audit Committee’s Report and Fiscal Council’s Report |
|
Notes to the Consolidated Financial Statements | |
5) ADJUSTED BALANCE SHEET AND STATEMENT OF INCOME BY BUSINESS SEGMENT
a) Balance sheet
|
R$ thousand | ||||||
Financial (1) (2) |
Insurance group (2) (3) |
Other Activities (2) |
Eliminations (4) |
Total Consolidated | |||
Brazil |
Abroad |
Brazil |
Abroad | ||||
Assets |
|
|
|
|
|
|
|
Current and long-term assets |
538,896,698 |
56,644,471 |
110,826,832 |
8,498 |
1,095,116 |
(29,900,667) |
677,570,948 |
Cash and cash equivalents |
6,042,951 |
1,625,505 |
140,706 |
7,110 |
10,153 |
(111,551) |
7,714,874 |
Interbank investments |
85,469,131 |
678,082 |
- |
- |
- |
- |
86,147,213 |
Securities and derivative financial instruments |
120,956,665 |
6,744,763 |
103,699,039 |
31 |
632,959 |
(608,886) |
231,424,571 |
Interbank and interdepartmental accounts |
67,032,601 |
- |
- |
- |
- |
- |
67,032,601 |
Loan and leasing operations |
195,355,694 |
46,494,600 |
- |
- |
- |
(26,703,151) |
215,147,143 |
Other receivables and other assets |
64,039,656 |
1,101,521 |
6,987,087 |
1,357 |
452,004 |
(2,477,079) |
70,104,546 |
Permanent assets |
38,838,704 |
73,005 |
2,515,071 |
138 |
246,994 |
(29,937,847) |
11,736,065 |
Investments |
29,903,010 |
34,469 |
1,546,439 |
122 |
152,776 |
(29,937,847) |
1,698,969 |
Premises and equipment and leased assets |
3,241,698 |
12,476 |
331,559 |
16 |
72,119 |
- |
3,657,868 |
Intangible assets |
5,693,996 |
26,060 |
637,073 |
- |
22,099 |
- |
6,379,228 |
Total on June 30, 2011 |
577,735,402 |
56,717,476 |
113,341,903 |
8,636 |
1,342,110 |
(59,838,514) |
689,307,013 |
Total on March 31, 2011 |
570,111,005 |
51,853,374 |
108,695,582 |
9,241 |
1,251,969 |
(56,534,559) |
675,386,612 |
Total on June 30, 2010 |
467,012,414 |
34,462,112 |
96,621,011 |
11,331 |
1,344,685 |
(41,351,337) |
558,100,216 |
|
|
|
|
|
|
|
|
Liabilities |
|
|
|
|
|
|
|
Current and long-term liabilities |
524,263,984 |
40,178,234 |
100,364,790 |
1,150 |
452,663 |
(29,900,667) |
635,360,154 |
Deposits |
195,532,469 |
18,141,818 |
- |
- |
- |
(113,376) |
213,560,911 |
Federal funds purchased and securities sold under agreements to repurchase |
161,098,424 |
3,106,071 |
- |
- |
- |
- |
164,204,495 |
Funds from issuance of securities |
22,886,107 |
6,937,944 |
- |
- |
- |
(780,489) |
29,043,562 |
Interbank and interdepartmental accounts |
3,033,445 |
3,309 |
- |
- |
- |
- |
3,036,754 |
Borrowing and onlending |
65,852,355 |
5,886,792 |
- |
- |
- |
(26,531,518) |
45,207,629 |
Derivative financial instruments |
1,015,060 |
206,272 |
- |
- |
- |
- |
1,221,332 |
Technical provisions from insurance, private pension plans and savings bonds |
- |
- |
93,937,346 |
957 |
- |
- |
93,938,303 |
Other liabilities: |
|
|
|
|
|
|
|
- Subordinated debts |
18,962,217 |
5,601,494 |
- |
- |
- |
- |
24,563,711 |
- Other |
55,883,907 |
294,534 |
6,427,444 |
193 |
452,663 |
(2,475,284) |
60,583,457 |
Deferred income |
505,228 |
- |
- |
- |
- |
- |
505,228 |
Shareholders’ equity/non-controlling interest in subsidiaries |
123,422 |
16,539,242 |
12,977,113 |
7,486 |
889,447 |
(29,937,847) |
598,863 |
Shareholders’ equity - parent company |
52,842,768 |
- |
- |
- |
- |
- |
52,842,768 |
Total on June 30, 2011 |
577,735,402 |
56,717,476 |
113,341,903 |
8,636 |
1,342,110 |
(59,838,514) |
689,307,013 |
Total on March 31, 2011 |
570,111,005 |
51,853,374 |
108,695,582 |
9,241 |
1,251,969 |
(56,534,559) |
675,386,612 |
Total on June 30, 2010 |
467,012,414 |
34,462,112 |
96,621,011 |
11,331 |
1,344,685 |
(41,351,337) |
558,100,216 |
__130 Report on Economic and Financial Analysis – June 2011
Financial Statements, Independent Auditors' Report, Summary of the Audit Committee’s Report and Fiscal Council’s Report | |
Notes to the Consolidated Financial Statements | |
b) Statement of income
|
R$ thousand | ||||||
Financial (1) (2) |
Insurance group (2) (3) |
Other activities (2) |
Eliminations (4) |
Total consolidated | |||
Brazil |
Abroad |
Brazil |
Abroad | ||||
Revenues from financial intermediation |
36,948,663 |
303,080 |
4,958,710 |
- |
31,823 |
(111,838) |
42,130,438 |
Expenses from financial intermediation |
23,278,420 |
392,606 |
3,085,279 |
- |
- |
(111,952) |
26,644,353 |
Gross income from financial intermediation |
13,670,243 |
(89,526) |
1,873,431 |
- |
31,823 |
114 |
15,486,085 |
Other operating income/expenses |
(7,441,787) |
(28,562) |
669,531 |
(7) |
48,441 |
(114) |
(6,752,498) |
Operating income |
6,228,456 |
(118,088) |
2,542,962 |
(7) |
80,264 |
- |
8,733,587 |
Non-operating income |
(114,996) |
4,523 |
(18,224) |
- |
(845) |
- |
(129,542) |
Income before taxes and non-controlling interest |
6,113,460 |
(113,565) |
2,524,738 |
(7) |
79,419 |
- |
8,604,045 |
Income tax and social contribution |
(2,126,884) |
(181) |
(870,084) |
(46) |
(21,722) |
- |
(3,018,917) |
Non-controlling interest in subsidiaries |
(4,224) |
- |
(93,341) |
- |
(135) |
- |
(97,700) |
Net income for 1H11 |
3,982,352 |
(113,746) |
1,561,313 |
(53) |
57,562 |
- |
5,487,428 |
Net income for 1H10 |
2,077,942 |
951,808 |
1,403,932 |
(606) |
74,948 |
- |
4,508,024 |
Net income for 2Q11 |
1,989,101 |
(39,409) |
800,092 |
1 |
35,604 |
- |
2,785,389 |
Net income for 1Q11 |
1,993,251 |
(74,337) |
761,221 |
(54) |
21,958 |
- |
2,702,039 |
(1) The “Financial” segment comprises: financial institutions; holding companies (which are mainly responsible for managing financial resources); as well as credit card, consortium and asset management companies;
(2) The balances of equity accounts, income and expenses among companies from the same segment are being eliminated;
(3) The “Insurance Group” segment comprises insurance, private pension plans and savings bonds companies; and
(4) Amounts eliminated among companies from different segments, as well as operations carried out in Brazil and abroad.
6) CASH AND CASH EQUIVALENTS
|
R$ thousand | ||
2011 |
2010 | ||
June 30 |
March 31 |
June 30 | |
Funds available in domestic currency |
5,483,512 |
5,753,099 |
5,652,542 |
Funds available in foreign currency |
2,231,279 |
1,031,900 |
1,224,837 |
Investments in gold |
83 |
82 |
78 |
Total cash and due from banks |
7,714,874 |
6,785,081 |
6,877,457 |
Short-term interbank investments (1) |
34,564,950 |
50,056,214 |
75,902,399 |
Total cash and cash equivalents |
42,279,824 |
56,841,295 |
82,779,856 |
(1) Refer to operations with maturities on the application date of 90 days or less and with insignificant risk of change in fair value.
Bradesco 131
Financial Statements, Independent Auditors' Report, Summary of the Audit Committee’s Report and Fiscal Council’s Report |
|
Notes to the Consolidated Financial Statements | |
7) INTERBANK INVESTMENTS
a) Breakdown and maturities
|
R$ thousand | ||||||
2011 |
2010 | ||||||
1 to 30 |
31 to 180 |
181 to 360 |
More than 360 |
June 30 |
March 31 |
June 30 | |
Investments in the open market: |
|||||||
Own portfolio position |
3,995,501 |
33,626,553 |
- |
- |
37,622,054 |
34,133,745 |
15,478,822 |
• Financial treasury bills |
230,380 |
- |
- |
- |
230,380 |
964,161 |
1,783,623 |
• National treasury notes |
2,175,989 |
28,381,739 |
- |
- |
30,557,728 |
21,082,900 |
7,445,335 |
• National treasury bills |
1,589,132 |
5,244,814 |
- |
- |
6,833,946 |
11,977,507 |
6,249,864 |
• Other |
- |
- |
- |
- |
- |
109,177 |
- |
Funded position |
29,837,742 |
5,176,565 |
- |
- |
35,014,307 |
50,985,144 |
72,033,280 |
• Financial treasury bills |
17,276,150 |
- |
- |
- |
17,276,150 |
25,982,423 |
57,192,121 |
• National treasury notes |
9,887,799 |
2,281,199 |
- |
- |
12,168,998 |
6,857,946 |
14,647,496 |
• National treasury bills |
2,673,793 |
2,895,366 |
- |
- |
5,569,159 |
18,144,775 |
193,663 |
Short position |
1,605,504 |
3,893,625 |
- |
- |
5,499,129 |
7,352,198 |
1,368,110 |
• National treasury bills |
1,605,504 |
3,893,625 |
- |
- |
5,499,129 |
7,352,198 |
1,368,110 |
Subtotal |
35,438,747 |
42,696,743 |
- |
- |
78,135,490 |
92,471,087 |
88,880,212 |
Deposits in other banks: |
|||||||
• Deposits in other banks |
3,111,000 |
1,265,811 |
2,070,114 |
1,571,961 |
8,018,886 |
7,694,029 |
7,597,815 |
• Provisions for losses |
(349) |
(238) |
(6,576) |
- |
(7,163) |
(5,747) |
(191) |
Subtotal |
3,110,651 |
1,265,573 |
2,063,538 |
1,571,961 |
8,011,723 |
7,688,282 |
7,597,624 |
Total on June 30, 2011 |
38,549,398 |
43,962,316 |
2,063,538 |
1,571,961 |
86,147,213 |
||
% |
44.8 |
51.0 |
2.4 |
1.8 |
100.0 |
||
Total on March 31, 2011 |
51,999,094 |
45,043,794 |
1,473,328 |
1,643,153 |
100,159,369 |
||
% |
51.9 |
45.0 |
1.5 |
1.6 |
100.0 |
||
Total June 30, 2010 |
83,574,533 |
11,129,461 |
1,219,118 |
554,724 |
96,477,836 | ||
% |
86.6 |
11.5 |
1.3 |
0.6 |
100.0 |
b) Income from interbank investments
Classified in the statement of income as income on securities transactions
|
R$ thousand | |||
2011 |
2010 | |||
2nd Quarter |
1st Quarter |
1st Half |
1st Half | |
Income from investments in purchase and sale commitments: |
|
|
| |
Own portfolio position |
999,249 |
705,497 |
1,704,746 |
897,920 |
Funded position |
1,106,525 |
1,255,602 |
2,362,127 |
2,881,433 |
Short position |
228,497 |
274,876 |
503,373 |
136,020 |
Subtotal |
2,334,271 |
2,235,975 |
4,570,246 |
3,915,373 |
Income from interest-earning deposits in other banks |
166,487 |
143,937 |
310,424 |
274,409 |
Total (Note 8h) |
2,500,758 |
2,379,912 |
4,880,670 |
4,189,782 |
Financial Statements, Independent Auditors' Report, Summary of the Audit Committee’s 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 business segment and issuer
|
R$ thousand | |||||||||
2011 |
2010 | |||||||||
Financial |
Insurance/ savings bonds |
Private pension plans |
Other activities |
June 30 |
% |
March 31 |
% |
June 30 |
% | |
Trading securities |
75,571,460 |
2,867,662 |
26,156,252 |
333,506 |
104,928,880 |
56.1 |
96,724,372 |
54.8 |
70,590,852 |
55.4 |
- Government securities |
47,754,158 |
1,187,346 |
91,373 |
286,712 |
49,319,589 |
26.3 |
43,041,522 |
24.4 |
21,742,761 |
17.1 |
- Corporate bonds |
25,558,230 |
1,680,316 |
687,905 |
46,794 |
27,973,245 |
14.9 |
25,951,620 |
14.7 |
19,037,553 |
14.9 |
- Derivative financial instruments (1) |
2,259,072 |
- |
- |
- |
2,259,072 |
1.2 |
3,256,168 |
1.8 |
1,606,981 |
1.3 |
- PGBL / VGBL restricted bonds |
- |
- |
25,376,974 |
- |
25,376,974 |
13.7 |
24,475,062 |
13.9 |
28,203,557 |
22.1 |
Available-for-sale securities |
48,460,056 |
1,566,017 |
1,660,889 |
204,829 |
51,891,791 |
27.7 |
49,838,056 |
28.2 |
28,734,084 |
22.5 |
- Government securities |
36,713,875 |
18,939 |
72,825 |
1,856 |
36,807,495 |
19.6 |
35,095,701 |
19.8 |
19,787,899 |
15.5 |
- Corporate bonds |
11,746,181 |
1,547,078 |
1,588,064 |
202,973 |
15,084,296 |
8.1 |
14,742,355 |
8.4 |
8,946,185 |
7.0 |
Held-to-maturity securities (4) |
761,640 |
7,919,659 |
21,699,378 |
- |
30,380,677 |
16.2 |
29,957,278 |
17.0 |
28,227,694 |
22.1 |
- Government securities |
761,640 |
7,890,338 |
21,266,637 |
- |
29,918,615 |
16.0 |
29,465,164 |
16.7 |
27,501,727 |
21.6 |
- Corporate bonds |
- |
29,321 |
432,741 |
- |
462,062 |
0.2 |
492,114 |
0.3 |
725,967 |
0.5 |
Subtotal |
124,793,156 |
12,353,338 |
49,516,519 |
538,335 |
187,201,348 |
100.0 |
176,519,706 |
100.0 |
127,552,630 |
100.0 |
Purchase and sale commitments (2) |
2,301,068 |
5,120,600 |
36,708,613 |
92,942 |
44,223,223 |
|
40,961,895 |
|
29,202,365 |
|
Overall total |
127,094,224 |
17,473,938 |
86,225,132 |
631,277 |
231,424,571 |
|
217,481,601 |
|
156,754,995 |
|
- Government securities |
85,229,673 |
9,096,623 |
21,430,835 |
288,568 |
116,045,699 |
61.9 |
107,602,387 |
60.9 |
69,032,387 |
54.1 |
- Corporate bonds |
39,563,483 |
3,256,715 |
2,708,710 |
249,767 |
45,778,675 |
24.5 |
44,442,257 |
25.2 |
30,316,686 |
23.8 |
- PGBL / VGBL restricted bonds |
- |
- |
25,376,974 |
- |
25,376,974 |
13.6 |
24,475,062 |
13.9 |
28,203,557 |
22.1 |
Subtotal |
124,793,156 |
12,353,338 |
49,516,519 |
538,335 |
187,201,348 |
100.0 |
176,519,706 |
100.0 |
127,552,630 |
100.0 |
Purchase and sale commitments (2) |
2,301,068 |
5,120,600 |
36,708,613 |
92,942 |
44,223,223 |
|
40,961,895 |
|
29,202,365 |
|
Overall total |
127,094,224 |
17,473,938 |
86,225,132 |
631,277 |
231,424,571 |
|
217,481,601 |
|
156,754,995 |
|
Bradesco 133
Financial Statements, Independent Auditors' Report, Summary of the Audit Committee’s Report and Fiscal Council’s Report |
|
Notes to the Consolidated Financial Statements | |
b) Breakdown of consolidated portfolio by issuer
Securities (3) |
R$ thousand | ||||||||||
2011 |
2010 | ||||||||||
June 30 |
March 31 |
June 30 | |||||||||
1 to 30 days |
31 to 180 days |
181 to 360 days |
More than 360 days |
Market/book value (5) (6) (7) |
Restated cost |
Mark-to-market |
Market/book value (5) (6) (7) |
Mark-to-market |
Market/book value (5) (6) (7) |
Mark-to-market | |
Government securities |
3,301,222 |
973,218 |
19,438,483 |
92,332,776 |
116,045,699 |
116,402,335 |
(356,636) |
107,602,387 |
(365,718) |
69,032,387 |
42,411 |
Financial treasury bills |
82,391 |
599,650 |
380,426 |
6,202,682 |
7,265,149 |
7,308,856 |
(43,707) |
7,966,025 |
(34,796) |
12,856,186 |
(4,998) |
National treasury bills |
2,522,125 |
5,240 |
23,276 |
33,416,363 |
35,967,004 |
36,116,645 |
(149,641) |
33,450,710 |
(206,042) |
8,957,687 |
(33,897) |
National treasury notes |
654,138 |
288,610 |
18,552,224 |
51,682,908 |
71,177,880 |
71,429,368 |
(251,488) |
64,372,138 |
(200,050) |
44,792,057 |
(72,676) |
Brazilian foreign debt notes |
41,505 |
377 |
478,995 |
939,810 |
1,460,687 |
1,385,624 |
75,063 |
1,503,096 |
61,221 |
1,548,132 |
142,183 |
Privatization currencies |
- |
- |
- |
84,482 |
84,482 |
71,173 |
13,309 |
85,456 |
13,768 |
90,829 |
14,197 |
Foreign government securities |
- |
75,868 |
- |
- |
75,868 |
75,838 |
30 |
209,321 |
(6) |
768,140 |
(2,566) |
Other |
1,063 |
3,473 |
3,562 |
6,531 |
14,629 |
14,831 |
(202) |
15,641 |
187 |
19,356 |
168 |
Corporate bonds |
11,411,666 |
4,250,039 |
1,045,385 |
29,071,585 |
45,778,675 |
46,437,533 |
(658,858) |
44,442,257 |
(192,094) |
30,316,686 |
(295,255) |
Bank deposit certificates |
151,816 |
513,245 |
3,654 |
1,215,736 |
1,884,451 |
1,884,451 |
- |
1,696,487 |
- |
1,027,662 |
- |
Shares |
4,083,407 |
- |
- |
- |
4,083,407 |
4,928,710 |
(845,303) |
4,131,190 |
(387,048) |
3,773,506 |
(527,197) |
Debentures |
32,528 |
2,086,259 |
619,748 |
18,975,527 |
21,714,062 |
21,730,492 |
(16,430) |
18,168,303 |
20,869 |
11,701,352 |
103,801 |
Promissory notes |
43,987 |
147,325 |
- |
- |
191,312 |
193,601 |
(2,289) |
1,910,624 |
(2,623) |
2,724,255 |
(806) |
Foreign corporate bonds |
71,330 |
1,608 |
- |
3,558,254 |
3,631,192 |
3,489,655 |
141,537 |
3,757,723 |
97,556 |
2,121,990 |
77,827 |
Derivative financial instruments (1) |
744,858 |
1,284,403 |
103,328 |
126,483 |
2,259,072 |
2,193,805 |
65,267 |
3,256,168 |
62,687 |
1,606,981 |
27,033 |
Other |
6,283,740 |
217,199 |
318,655 |
5,195,585 |
12,015,179 |
12,016,819 |
(1,640) |
11,521,762 |
16,465 |
7,360,940 |
24,087 |
PGBL / VGBL restricted bonds |
3,712,154 |
2,324,391 |
2,898,255 |
16,442,174 |
25,376,974 |
25,376,974 |
- |
24,475,062 |
- |
28,203,557 |
- |
Subtotal |
18,425,042 |
7,547,648 |
23,382,123 |
137,846,535 |
187,201,348 |
188,216,842 |
(1,015,494) |
176,519,706 |
(557,812) |
127,552,630 |
(252,844) |
Purchase and sale commitments (2) |
42,431,492 |
1,661,035 |
130,015 |
681 |
44,223,223 |
44,223,223 |
- |
40,961,895 |
- |
29,202,365 |
- |
Hedge – cash flow (Note 8g) |
- |
- |
- |
- |
- |
- |
418,395 |
- |
453,835 |
- |
274,915 |
Overall total |
60,856,534 |
9,208,683 |
23,512,138 |
137,847,216 |
231,424,571 |
232,440,065 |
(597,099) |
217,481,601 |
(103,977) |
156,754,995 |
22,071 |
__134 Report on Economic and Financial Analysis – June 2011
Financial Statements, Independent Auditors' Report, Summary of the Audit Committee’s Report and Fiscal Council’s Report | |
Notes to the Consolidated Financial Statements | |
c) Consolidated classification by category, maturity and business segment
I) Trading securities
Securities (3) |
R$ thousand | ||||||||||
2011 |
2010 | ||||||||||
June 30 |
March 31 |
June 30 | |||||||||
1 to 30 days |
31 to 180 days |
181 to 360 days |
More than 360 days |
Market/book value (5) (6) (7) |
Restated cost |
Mark-to-market |
Market/book value (5) (6) (7) |
Mark-to-market |
Market/book value (5) (6) (7) |
Mark-to-market | |
- Financial |
7,992,796 |
4,516,933 |
2,305,742 |
60,755,989 |
75,571,460 |
75,742,789 |
(171,329) |
68,530,428 |
(151,257) |
39,102,158 |
127,167 |
National treasury bills |
2,515,931 |
3,416 |
21,712 |
22,333,570 |
24,874,629 |
24,944,622 |
(69,993) |
22,663,840 |
(124,314) |
2,866,050 |
(739) |
Financial treasury bills |
75,599 |
429,274 |
244,557 |
5,181,681 |
5,931,111 |
5,969,588 |
(38,477) |
6,318,141 |
(32,637) |
10,555,807 |
(5,022) |
Bank deposit certificates |
144,177 |
190,855 |
1,073 |
42,154 |
378,259 |
378,259 |
- |
224,649 |
- |
849,297 |
- |
Derivative financial instruments (1) |
744,858 |
1,284,403 |
103,328 |
126,483 |
2,259,072 |
2,193,805 |
65,267 |
3,256,168 |
62,687 |
1,606,981 |
27,033 |
Debentures |
2,694 |
2,085,754 |
619,114 |
17,531,652 |
20,239,214 |
20,257,535 |
(18,321) |
16,640,078 |
17,454 |
9,923,364 |
96,982 |
Promissory notes |
- |
147,325 |
- |
- |
147,325 |
149,609 |
(2,284) |
1,882,012 |
(2,623) |
2,697,227 |
(806) |
Brazilian foreign debt notes |
1,035 |
- |
- |
17,038 |
18,073 |
16,885 |
1,188 |
18,304 |
1,421 |
30,518 |
2,618 |
National treasury notes |
104,603 |
288,610 |
1,297,380 |
15,151,791 |
16,842,384 |
16,951,913 |
(109,529) |
12,392,185 |
(74,272) |
5,883,158 |
8,330 |
Foreign corporate securities |
604 |
1,553 |
- |
53,362 |
55,519 |
54,511 |
1,008 |
46,301 |
1,055 |
48,933 |
1,548 |
Foreign government securities |
- |
75,868 |
- |
- |
75,868 |
75,838 |
30 |
209,321 |
(6) |
768,140 |
(2,566) |
Shares |
64,349 |
- |
- |
- |
64,349 |
64,365 |
(16) |
80,660 |
177 |
134,617 |
- |
Other |
4,338,946 |
9,875 |
18,578 |
318,258 |
4,685,657 |
4,685,859 |
(202) |
4,798,769 |
(199) |
3,738,066 |
(211) |
- Insurance companies and savings bonds |
1,574,791 |
505,798 |
97,082 |
689,991 |
2,867,662 |
2,867,662 |
- |
2,485,576 |
- |
2,533,033 |
- |
Financial treasury bills |
- |
138,548 |
94,833 |
350,538 |
583,919 |
583,919 |
- |
724,432 |
- |
1,040,572 |
- |
National treasury bills |
452 |
- |
- |
26,955 |
27,407 |
27,407 |
- |
16,382 |
- |
58,128 |
- |
Bank deposit certificates |
- |
281,737 |
2,249 |
188,100 |
472,086 |
472,086 |
- |
452,289 |
- |
96,144 |
- |
National treasury notes |
528,657 |
- |
- |
47,363 |
576,020 |
576,020 |
- |
106,606 |
- |
17,642 |
- |
Shares |
11,334 |
- |
- |
- |
11,334 |
11,334 |
- |
4,182 |
- |
24,993 |
- |
Debentures |
- |
- |
- |
9,125 |
9,125 |
9,125 |
- |
9,053 |
- |
5,063 |
- |
Foreign private bonds |
5,000 |
- |
- |
- |
5,000 |
5,000 |
- |
5,214 |
- |
5,134 |
- |
Other |
1,029,348 |
85,513 |
- |
67,910 |
1,182,771 |
1,182,771 |
- |
1,167,418 |
- |
1,285,357 |
- |
Bradesco 135
Financial Statements, Independent Auditors' Report, Summary of the Audit Committee’s Report and Fiscal Council’s Report |
|
Notes to the Consolidated Financial Statements | |
Securities (3) |
R$ thousand | ||||||||||
2011 |
2010 | ||||||||||
June 30 |
March 31 |
June 30 | |||||||||
1 to 30 |
31 to 180 |
181 to 360 |
More than |
Market/ book value(5) (6) (7) |
Restated cost |
Mark-to-market |
Market/ |
Mark-to-market |
Market/ |
Mark-to-market | |
- Private pension plans |
4,324,774 |
2,329,916 |
2,899,546 |
16,602,016 |
26,156,252 |
26,156,260 |
(8) |
25,371,059 |
87 |
28,642,382 |
17 |
Financial treasury bills |
- |
5,525 |
1,291 |
157 |
6,973 |
6,973 |
- |
210,976 |
- |
203,419 |
- |
National treasury notes |
- |
- |
- |
57,667 |
57,667 |
57,675 |
(8) |
59,283 |
87 |
13,011 |
17 |
National treasury bills |
- |
- |
- |
26,733 |
26,733 |
26,733 |
- |
13,678 |
- |
9,748 |
- |
Shares |
1,193 |
- |
- |
- |
1,193 |
1,193 |
- |
1,109 |
- |
2,153 |
- |
PGBL / VGBL restricted bonds |
3,712,154 |
2,324,391 |
2,898,255 |
16,442,174 |
25,376,974 |
25,376,974 |
- |
24,475,062 |
- |
28,203,557 |
- |
Other |
611,427 |
- |
- |
75,285 |
686,712 |
686,712 |
- |
610,951 |
- |
210,494 |
- |
- Other activities |
37,088 |
34,098 |
21,380 |
240,940 |
333,506 |
333,506 |
- |
337,309 |
20 |
313,279 |
- |
Financial treasury bills |
6,792 |
18,000 |
18,552 |
207,696 |
251,040 |
251,040 |
- |
248,311 |
20 |
271,623 |
- |
Bank deposit certificates |
359 |
3,803 |
332 |
4,620 |
9,114 |
9,114 |
- |
6,112 |
- |
14,066 |
- |
National treasury bills |
5,742 |
1,823 |
1,558 |
2,171 |
11,294 |
11,294 |
- |
44,368 |
- |
4,429 |
- |
Debentures |
1,244 |
505 |
634 |
5,548 |
7,931 |
7,931 |
- |
9,989 |
- |
17,184 |
- |
National treasury notes |
20,878 |
- |
- |
3,500 |
24,378 |
24,378 |
- |
2,586 |
- |
3,686 |
- |
Other |
2,073 |
9,967 |
304 |
17,405 |
29,749 |
29,749 |
- |
25,943 |
- |
2,291 |
- |
Subtotal |
13,929,449 |
7,386,745 |
5,323,750 |
78,288,936 |
104,928,880 |
105,100,217 |
(171,337) |
96,724,372 |
(151,150) |
70,590,852 |
127,184 |
Purchase and sale commitments (2) |
42,431,492 |
1,661,035 |
130,015 |
681 |
44,223,223 |
44,223,223 |
- |
40,961,895 |
- |
29,202,365 |
- |
- Financial |
2,345,393 |
44,836 |
3,704 |
76 |
2,394,009 |
2,394,009 |
- |
2,072,517 |
- |
2,717,492 |
- |
- Insurance companies and savings bonds |
5,110,635 |
9,361 |
- |
605 |
5,120,601 |
5,120,601 |
- |
4,653,451 |
- |
4,766,583 |
- |
- Private pension plans |
34,975,464 |
1,606,838 |
126,311 |
- |
36,708,613 |
36,708,613 |
- |
34,235,927 |
- |
21,718,290 |
- |
- PGBL/VGBL |
33,011,073 |
1,596,693 |
126,311 |
- |
34,734,077 |
34,734,077 |
- |
32,694,243 |
- |
21,151,733 |
- |
- Funds |
1,964,391 |
10,145 |
- |
- |
1,974,536 |
1,974,536 |
- |
1,541,684 |
- |
566,557 |
- |
Overall total |
56,360,941 |
9,047,780 |
5,453,765 |
78,289,617 |
149,152,103 |
149,323,440 |
(171,337) |
137,686,267 |
(151,150) |
99,793,217 |
127,184 |
Derivative financial instruments (liabilities) |
(723,911) |
(231,466) |
(101,140) |
(164,815) |
(1,221,332) |
(1,258,633) |
37,301 |
(2,357,697) |
17,339 |
(1,096,892) |
72,651 |
__136 Report on Economic and Financial Analysis – June 2011
Financial Statements, Independent Auditors' Report, Summary of the Audit Committee’s Report and Fiscal Council’s Report
Notes to the Consolidated Financial Statements
II) Available-for-sale securities
Securities (3) (8) |
R$ thousand | ||||||||||
2011 |
2010 | ||||||||||
June 30 |
March 31 |
June 30 | |||||||||
1 to 30 days |
31 to 180 days |
181 to 360 days |
More than 360 days |
Market/ book value (5) (6) (7) |
Restated cost |
Mark-to-market |
Market/book value (5) (6) (7) |
Mark-to-market |
Market/book value (5) (6) (7) |
Mark-to-market | |
- Financial |
1,439,780 |
116,218 |
17,561,284 |
29,342,774 |
48,460,056 |
48,590,376 |
(130,320) |
46,174,909 |
(104,911) |
25,274,448 |
54,175 |
National treasury bills |
- |
- |
- |
11,026,933 |
11,026,933 |
11,106,589 |
(79,656) |
10,712,442 |
(81,728) |
6,019,332 |
(33,158) |
Brazilian foreign debt securities |
12,843 |
377 |
- |
667,755 |
680,975 |
607,100 |
73,875 |
700,307 |
59,800 |
634,494 |
139,565 |
Foreign corporate securities |
65,726 |
55 |
- |
3,504,892 |
3,570,673 |
3,430,143 |
140,530 |
3,706,208 |
96,501 |
2,067,923 |
76,279 |
National treasury notes |
- |
- |
17,254,844 |
7,265,612 |
24,520,456 |
24,662,407 |
(141,951) |
23,130,956 |
(125,867) |
12,270,461 |
(81,023) |
Financial treasury bills |
- |
462 |
3,099 |
394,927 |
398,488 |
403,845 |
(5,357) |
368,599 |
(2,307) |
362,658 |
(173) |
Bank deposit certificates |
3,496 |
- |
- |
980,862 |
984,358 |
984,358 |
- |
974,195 |
- |
47,789 |
- |
Debentures |
28,553 |
- |
- |
699,321 |
727,874 |
727,732 |
142 |
756,361 |
267 |
846,898 |
535 |
Shares |
1,220,760 |
- |
- |
- |
1,220,760 |
1,377,898 |
(157,138) |
1,000,467 |
(102,331) |
911,662 |
(76,970) |
Privatization currencies |
- |
- |
- |
84,482 |
84,482 |
71,173 |
13,309 |
85,456 |
13,768 |
90,829 |
14,197 |
Other |
108,402 |
115,324 |
303,341 |
4,717,990 |
5,245,057 |
5,219,131 |
25,926 |
4,739,918 |
36,986 |
2,022,402 |
14,923 |
- Insurance companies and savings bonds |
1,349,683 |
1,187 |
3,949 |
211,198 |
1,566,017 |
1,852,935 |
(286,918) |
1,647,738 |
(111,066) |
1,593,338 |
(195,753) |
Financial treasury bills |
- |
1,187 |
3,949 |
13,803 |
18,939 |
18,939 |
- |
18,434 |
- |
107,603 |
31 |
Shares |
1,323,472 |
- |
- |
- |
1,323,472 |
1,585,613 |
(262,141) |
1,406,737 |
(95,467) |
1,276,041 |
(211,611) |
Debentures |
37 |
- |
- |
192,126 |
192,163 |
190,621 |
1,542 |
187,720 |
3,173 |
182,876 |
6,284 |
Other |
26,174 |
- |
- |
5,269 |
31,443 |
57,762 |
(26,319) |
34,847 |
(18,772) |
26,818 |
9,543 |
- Private pension plans |
1,475,529 |
43,498 |
14,145 |
127,717 |
1,660,889 |
2,087,808 |
(426,919) |
1,835,440 |
(190,685) |
1,796,464 |
(238,574) |
Shares |
1,462,144 |
- |
- |
- |
1,462,144 |
1,888,152 |
(426,008) |
1,637,847 |
(189,426) |
1,423,900 |
(238,740) |
Financial treasury bills |
- |
6,655 |
14,145 |
52,025 |
72,825 |
72,695 |
130 |
75,168 |
128 |
299,991 |
166 |
Bank deposit certificates |
- |
36,843 |
- |
- |
36,843 |
36,843 |
- |
35,731 |
- |
- |
- |
Debentures |
- |
- |
- |
75,692 |
75,692 |
75,486 |
206 |
72,987 |
(25) |
- |
- |
Other |
13,385 |
- |
- |
- |
13,385 |
14,632 |
(1,247) |
13,707 |
(1,362) |
72,573 |
- |
- Other activities |
202,973 |
- |
- |
1,856 |
204,829 |
204,829 |
- |
179,969 |
- |
69,834 |
123 |
Bank deposit certificates |
3,785 |
- |
- |
- |
3,785 |
3,785 |
- |
3,512 |
- |
20,366 |
- |
Shares |
155 |
- |
- |
- |
155 |
155 |
- |
116 |
- |
140 |
123 |
Financial treasury bills |
- |
- |
- |
1,856 |
1,856 |
1,856 |
- |
1,805 |
- |
- |
- |
Other |
199,033 |
- |
- |
- |
199,033 |
199,033 |
- |
174,536 |
- |
49,328 |
- |
Subtotal |
4,467,965 |
160,903 |
17,579,378 |
29,683,545 |
51,891,791 |
52,735,948 |
(844,157) |
49,838,056 |
(406,662) |
28,734,084 |
(380,029) |
Hedge – cash flow (Note 8g) |
- |
- |
- |
- |
- |
- |
418,395 |
- |
453,835 |
- |
274,915 |
Overall total (8) |
4,467,965 |
160,903 |
17,579,378 |
29,683,545 |
51,891,791 |
52,735,948 |
(425,762) |
49,838,056 |
47,173 |
28,734,084 |
(105,114) |
Bradesco 137
Financial Statements, Independent Auditors' Report, Summary of the Audit Committee’s Report and Fiscal Council’s Report |
|
Notes to the Consolidated Financial Statements | |
III) Held-to-maturity securities
Securities (3) |
R$ thousand | ||||||
2011 |
2010 | ||||||
June 30 |
March 31 |
June 30 | |||||
1 to 30 days |
31 to 180 days |
181 to 360 days |
More than 360 days |
Restated cost value (5) (6) |
Restated cost value (5) (6) |
Restated cost value (5) (6) | |
Financial |
27,628 |
- |
478,995 |
255,017 |
761,640 |
784,487 |
897,485 |
Brazilian foreign debt notes |
27,628 |
- |
478,995 |
255,017 |
761,640 |
784,487 |
883,118 |
Financial treasury bills |
- |
- |
- |
- |
- |
- |
14,367 |
Insurance companies and savings bonds |
- |
- |
- |
7,919,659 |
7,919,659 |
7,754,183 |
7,095,753 |
Debentures |
- |
- |
- |
29,321 |
29,321 |
28,261 |
- |
National treasury notes |
- |
- |
- |
7,890,338 |
7,890,338 |
7,725,922 |
7,095,753 |
Private pension plans |
- |
- |
- |
21,699,378 |
21,699,378 |
21,418,608 |
20,234,456 |
Debentures |
- |
- |
- |
432,741 |
432,741 |
463,853 |
725,967 |
National treasury notes |
- |
- |
- |
21,266,637 |
21,266,637 |
20,954,598 |
19,508,344 |
Financial treasury bills |
- |
- |
- |
- |
- |
157 |
145 |
Overall total (4) |
27,628 |
- |
478,995 |
29,874,054 |
30,380,677 |
29,957,278 |
28,227,694 |
__138 Report on Economic and Financial Analysis – June 2011
Financial Statements, Independent Auditors' Report, Summary of the Audit Committee’s Report and Fiscal Council’s Report | |
Notes to the Consolidated Financial Statements | |
d) Breakdown of the portfolios by financial statements classification
Securities |
R$ thousand | ||||||
2011 |
2010 | ||||||
1 to 30 days |
31 to 180 days |
181 to 360 days |
More than 360 days |
Total on June 30 (3) (5) (6) (7) |
Total on March 31 (3) (5) (6) (7) |
Total on June 30 (3) (5) (6) (7) | |
Own portfolio |
58,733,205 |
7,289,191 |
4,356,644 |
77,953,458 |
148,332,498 |
138,982,757 |
126,837,674 |
Fixed income securities |
54,649,798 |
7,289,191 |
4,356,644 |
77,953,458 |
144,249,091 |
134,851,567 |
123,064,168 |
● Financial treasury bills |
82,391 |
255,375 |
373,938 |
4,080,556 |
4,792,260 |
5,106,162 |
6,886,954 |
● Purchase and sale commitments (2) |
42,431,492 |
1,661,035 |
130,015 |
681 |
44,223,223 |
40,961,895 |
29,202,365 |
● National treasury notes |
654,138 |
581 |
2,360 |
29,305,526 |
29,962,605 |
28,868,955 |
30,663,500 |
● Brazilian foreign debt securities |
5,991 |
377 |
4,893 |
243,034 |
254,295 |
48,271 |
961,671 |
● Bank deposit certificates |
151,816 |
513,245 |
3,654 |
1,215,736 |
1,884,451 |
1,696,487 |
1,027,662 |
● National treasury bills |
1,220,561 |
2,455 |
1,564 |
1,086,795 |
2,311,375 |
1,565,995 |
1,431,794 |
● Foreign corporate securities |
29,937 |
1,608 |
- |
1,401,313 |
1,432,858 |
303,090 |
2,112,619 |
● Debentures |
32,528 |
2,086,259 |
619,748 |
18,975,527 |
21,714,062 |
18,168,303 |
11,701,352 |
● Promissory notes |
43,987 |
147,325 |
- |
- |
191,312 |
1,910,624 |
2,724,255 |
● Foreign government securities |
- |
75,868 |
- |
- |
75,868 |
209,321 |
768,140 |
● PGBL/VGBL restricted bonds |
3,712,154 |
2,324,391 |
2,898,255 |
16,442,174 |
25,376,974 |
24,475,062 |
28,203,557 |
● Other |
6,284,803 |
220,672 |
322,217 |
5,202,116 |
12,029,808 |
11,537,402 |
7,380,299 |
Equity securities |
4,083,407 |
- |
- |
- |
4,083,407 |
4,131,190 |
3,773,506 |
● Shares of listed companies (technical provision) |
1,728,161 |
- |
- |
- |
1,728,161 |
1,897,362 |
327,592 |
● Shares of listed companies (other) |
2,355,246 |
- |
- |
- |
2,355,246 |
2,233,828 |
3,445,914 |
Restricted securities |
1,378,471 |
635,089 |
19,052,166 |
58,700,410 |
79,766,136 |
75,184,896 |
28,270,990 |
Repurchase agreements |
76,907 |
294,331 |
19,047,695 |
56,770,864 |
76,189,797 |
72,983,392 |
16,778,614 |
● National treasury bills |
- |
2,785 |
21,712 |
31,250,864 |
31,275,361 |
31,803,119 |
2,604,608 |
● Brazilian foreign debt securities |
35,514 |
- |
474,102 |
696,776 |
1,206,392 |
1,454,826 |
586,461 |
● Financial treasury bills |
- |
3,517 |
2,017 |
288,901 |
294,435 |
767,632 |
2,131,857 |
● National treasury notes |
- |
288,029 |
18,549,864 |
22,377,382 |
41,215,275 |
35,503,182 |
11,446,317 |
● Foreign corporate securities |
41,393 |
- |
- |
2,156,941 |
2,198,334 |
3,454,633 |
9,371 |
Central Bank |
1,301,564 |
- |
- |
- |
1,301,564 |
- |
4,553,045 |
● National treasury bills |
1,301,564 |
- |
- |
- |
1,301,564 |
- |
2,705,716 |
● National treasury notes |
- |
- |
- |
- |
- |
- |
824,328 |
● Financial treasury bills |
- |
- |
- |
- |
- |
- |
1,023,001 |
Bradesco 139
Financial Statements, Independent Auditors' Report, Summary of the Audit Committee’s Report and Fiscal Council’s Report |
|
Notes to the Consolidated Financial Statements | |
Securities |
R$ thousand | ||||||
2011 |
2010 | ||||||
1 to 30 days |
31 to 180 |
181 to 360 days |
More than |
Total on June 30 |
Total on March 31 (3) (5) (6) (7) |
Total on June 30 | |
Privatization currencies |
- |
- |
- |
84,482 |
84,482 |
85,456 |
90,829 |
Guarantees provided |
- |
340,758 |
4,471 |
1,845,064 |
2,190,293 |
2,116,048 |
6,848,502 |
• National treasury bills |
- |
- |
- |
71,241 |
71,241 |
81,597 |
2,215,569 |
• Financial treasury bills |
- |
340,758 |
4,471 |
1,773,823 |
2,119,052 |
2,034,451 |
2,775,022 |
• National treasury notes |
- |
- |
- |
- |
- |
- |
1,857,911 |
Derivative financial instruments (1) |
744,858 |
1,284,403 |
103,328 |
126,483 |
2,259,072 |
3,256,168 |
1,606,981 |
Securities subject to repurchase agreements but not restricted |
- |
- |
- |
1,066,865 |
1,066,865 |
57,780 |
39,350 |
• National treasury bills |
- |
- |
- |
1,007,463 |
1,007,463 |
- |
- |
• Financial treasury bills |
- |
- |
- |
59,402 |
59,402 |
57,780 |
39,350 |
Overall total |
60,856,534 |
9,208,683 |
23,512,138 |
137,847,216 |
231,424,571 |
217,481,601 |
156,754,995 |
% |
26.3 |
4.0 |
10.2 |
59.5 |
100.0 |
100.0 |
100.0 |
(1) | Consistent with the criterion adopted by Bacen Circular Letter 3,068/01 and due to the characteristics of the securities, we are considering the derivative financial instruments, except those considered as cash flow hedge under the category “Trading Securities”; |
(2) | These refer to investment fund resources and managed portfolios applied on purchase and sale commitments with Bradesco, whose owners are consolidated subsidiaries, included in the consolidated financial statements; |
(3) | The investment fund quotas were distributed according to the instruments composing their portfolios and preserving the category classification of the funds; |
(4) | In compliance with the provisions of Article 8 of Bacen Circular Letter 3,068/01, Bradesco declares that it has both the financial capacity and the intention to hold to maturity the securities classified as ‘held-to-maturity’. This financial capacity is evidenced in Note 32a, which presents the maturities of asset and liability operations as of June 30, 2011; |
(5) | The number of days to maturity was based on the maturity of the securities, regardless of their accounting classification; |
(6) | This column reflects book value subsequent to mark-to-market according to item (7), except for held-to-maturity securities, whose market value is higher than the restated cost in the amount of R$3,457,591 thousand (March 31, 2011 – R$3,866,748 thousand and June 30, 2010 – R$3,395,319 thousand); |
(7) | The market value of securities is determined based on the market price available on the balance sheet date. Should there be no market prices available, amounts are estimated based on the prices quoted by dealers, on pricing models, quotation models or price quotations for instruments with similar characteristics; in case of investment funds, the restated cost reflects the market value of the respective quotas; and |
(8) | In the first half of 2011 other than temporary losses were realized in the amount of R$122 thousand, and in the second quarter of 2011 there were no other than temporary losses (first quarter of 2011 – R$122 thousand), and in the first half of 2010 there were no other temporary losses for the securities classified as “available for sale”. |
Financial Statements, Independent Auditors' Report, Summary of the Audit Committee’s Report and Fiscal Council’s Report
Notes to the Consolidated Financial Statements
e) Derivative financial instruments
Bradesco carries out transactions involving derivative financial instruments, which are recorded in the balance sheet or memorandum accounts, to meet its own needs in managing its global exposure, as well as to meet its client’s requests, in order to manage their exposures. These operations involve a series of derivatives, including interest rate swaps, currency swaps, futures and options. Bradesco’s risk management policy is based on the utilization of derivative financial instruments mainly in order to mitigale the risks of operations carried out by the Bank and its subsidiaries.
Securities classified in the trading and available-for-sale categories, as well as derivative financial instruments, are stated in the consolidated balance sheet at their estimated fair value. Fair value is generally based on 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.
Market price quotations 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 BM&FBOVESPA (Futures and Commodities Exchange) and the domestic and international secondary market. These yield curves are used to determine the fair value of currency swaps, interest rate and other risk factors swaps. The fair value of forward and futures contracts is also determined based on market price quotations for derivatives traded at the stock exchange or using methodologies similar to those outlined for swaps. The fair value of loan derivative instruments is 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 price the volatilities.
Derivative financial instruments in Brazil mainly refer to swap and futures operations and are recorded at Cetip (OTC Clearing House) and BM&FBOVESPA.
Operations involving forward contracts of indexes and currencies are contracted by Management to hedge Bradesco’s overall exposures and to meet customer needs.
Derivative financial instruments abroad refer to swap, forward, options, credit and futures operations and are mainly carried out at the stock exchanges of Chicago and New York, as well as the over-the-counter markets.
Bradesco 141
Financial Statements, Independent Auditors' Report, Summary of the Audit Committee’s Report and Fiscal Council’s Report |
|
Notes to the Consolidated Financial Statements | |
I) Amount of derivative financial instruments recorded in equity and memorandum accounts
|
R$ thousand | |||||
2011 |
2010 | |||||
June 30 |
March 31 |
June 30 | ||||
Overall amount |
Net amount |
Overall amount |
Net amount |
Overall amount |
Net amount | |
Futures contracts |
||||||
Purchase commitments: |
31,497,162 |
4,153,045 |
3,304,312 |
|||
- Interbank market |
24,939,155 |
- |
3,570,955 |
- |
12,229 |
- |
- Foreign currency |
6,558,007 |
- |
582,090 |
- |
3,292,083 |
- |
- Other |
- |
- |
- |
- |
- |
- |
Sale commitments: |
144,442,898 |
131,055,411 |
162,783,516 |
|||
- Interbank market (1) |
127,332,061 |
102,392,906 |
116,852,636 |
113,281,681 |
140,070,390 |
140,058,161 |
- Foreign currency (2) |
15,859,337 |
9,301,330 |
14,200,271 |
13,618,181 |
22,713,126 |
19,421,043 |
- Other |
1,251,500 |
1,251,500 |
2,504 |
2,504 |
- |
- |
Option contracts |
||||||
Purchase commitments: |
20,296,581 |
42,853,462 |
69,577,758 |
|||
- Interbank market |
19,383,650 |
- |
42,072,300 |
- |
66,678,380 |
- |
- Foreign currency |
229,232 |
- |
171,082 |
- |
2,199,165 |
- |
- Other |
683,699 |
- |
610,080 |
30,517 |
700,213 |
- |
Sale commitments: |
22,606,874 |
45,086,929 |
92,788,350 |
|||
- Interbank market |
20,218,600 |
834,950 |
44,112,150 |
2,039,850 |
89,460,470 |
22,782,090 |
- Foreign currency |
1,572,330 |
1,343,098 |
395,216 |
224,134 |
2,613,120 |
413,955 |
- Other |
815,944 |
132,245 |
579,563 |
- |
714,760 |
14,547 |
Forward contracts |
||||||
Purchase commitments: |
4,728,829 |
6,095,987 |
3,637,213 |
|||
- Interbank market |
61,454 |
- |
1,200,365 |
739,642 |
- |
- |
- Foreign currency |
4,661,005 |
- |
4,884,985 |
- |
3,367,730 |
- |
- Other |
6,370 |
- |
10,637 |
- |
269,483 |
- |
Sale commitments: |
6,324,938 |
7,403,577 |
4,855,384 |
|||
- Interbank market |
392,364 |
330,910 |
460,723 |
- |
- |
- |
- Foreign currency |
5,915,486 |
1,254,481 |
6,923,202 |
2,038,217 |
4,562,825 |
1,195,095 |
- Other |
17,088 |
10,718 |
19,652 |
9,015 |
292,559 |
23,076 |
Swap contracts |
||||||
Assets (Long position): |
19,456,619 |
17,364,047 |
23,293,030 |
|||
- Interbank market |
2,886,823 |
- |
2,842,028 |
- |
2,590,779 |
- |
- Fixed rate |
623,232 |
- |
500,205 |
124,306 |
2,176,184 |
1,393,577 |
- Foreign currency (3) |
13,144,704 |
4,373,384 |
11,555,349 |
4,122,293 |
16,322,023 |
1,023,671 |
- Reference Interest Rate (TR) |
15,034 |
- |
15,000 |
- |
934,475 |
- |
- Special Clearance and Custody System Rate (Selic) |
32,345 |
5,991 |
49,036 |
16,211 |
67,270 |
21,247 |
- General Price Index –Market (IGP-M) |
1,723,951 |
1,448,753 |
1,611,190 |
1,337,701 |
675,149 |
582,649 |
- Other |
1,030,530 |
587,263 |
791,239 |
358,236 |
527,150 |
189,535 |
Liabilities (Short position): |
18,233,208 |
16,298,823 |
22,579,740 |
|||
- Interbank market |
6,806,431 |
3,919,608 |
6,516,636 |
3,674,608 |
5,071,831 |
2,481,052 |
- Fixed rate |
660,915 |
37,683 |
375,899 |
- |
782,607 |
- |
- Foreign currency (3) |
8,771,320 |
- |
7,433,056 |
- |
15,298,352 |
- |
- TR |
1,249,723 |
1,234,689 |
1,233,915 |
1,218,915 |
950,812 |
16,337 |
- Selic |
26,354 |
- |
32,825 |
- |
46,023 |
- |
- IGP-M |
275,198 |
- |
273,489 |
- |
92,500 |
- |
- Other |
443,267 |
- |
433,003 |
- |
337,615 |
- |
Derivatives include operations maturing in D+1.
(1) Includes cash flow hedges to protect CDI-related funding, in the amount of R$57,502,527 thousand (March 31, 2011 – R$48,448,146 thousand and June 30, 2010 – R$58,743,971 thousand) (Note 8g);
(2) Includes specific hedges to protect investments abroad that totaled R$16,617,177 thousand (March 31, 2011 – R$17,371,105 thousand and June 30, 2010 – R$16,051,360 thousand); and
(3) Includes derivative credit operations (Note 8f).
For the purposes of obtaining an increased liquidation guarantee in operations with financial institutions and customers, Bradesco set forth agreements for compensation and liquidation of obligations within the National Financial System, in accordance with CMN Resolution 3,263/05.
__142 Report on Economic and Financial Analysis – June 2011
Financial Statements, Independent Auditors' Report, Summary of the Audit Committee’s Report and Fiscal Council’s Report | |
Notes to the Consolidated Financial Statements | |
II) Breakdown of derivative financial instruments (assets and liabilities) stated at restated cost and market value
|
R$ thousand | ||||||||
2011 |
2010 | ||||||||
June 30 |
March 31 |
June 30 | |||||||
Restated cost |
Mark-to-market adjustment |
Market value |
Restated cost |
Mark-to-market adjustment |
Market value |
Restated cost |
Mark-to-market adjustment |
Market value | |
Adjustment receivables – swaps |
1,532,971 |
83,973 |
1,616,944 |
1,329,804 |
77,551 |
1,407,355 |
987,571 |
66,315 |
1,053,886 |
Receivable forward purchases |
62,982 |
- |
62,982 |
1,200,258 |
- |
1,200,258 |
267,654 |
(302) |
267,352 |
Receivable forward sales |
568,798 |
- |
568,798 |
624,656 |
- |
624,656 |
259,228 |
45 |
259,273 |
Premiums on exercisable options |
29,054 |
(18,706) |
10,348 |
38,763 |
(14,864) |
23,899 |
65,495 |
(39,025) |
26,470 |
Total assets |
2,193,805 |
65,267 |
2,259,072 |
3,193,481 |
62,687 |
3,256,168 |
1,579,948 |
27,033 |
1,606,981 |
Adjustment payables – swaps |
(413,402) |
19,869 |
(393,533) |
(332,308) |
(9,823) |
(342,131) |
(347,829) |
7,233 |
(340,596) |
Payable forward purchases |
(367,969) |
- |
(367,969) |
(1,476,498) |
- |
(1,476,498) |
(364,603) |
302 |
(364,301) |
Payable forward sales |
(397,475) |
- |
(397,475) |
(472,518) |
- |
(472,518) |
(307,688) |
(45) |
(307,733) |
Premiums on written options |
(79,787) |
17,432 |
(62,355) |
(93,712) |
27,162 |
(66,550) |
(149,423) |
65,161 |
(84,262) |
Total liabilities |
(1,258,633) |
37,301 |
(1,221,332) |
(2,375,036) |
17,339 |
(2,357,697) |
(1,169,543) |
72,651 |
(1,096,892) |
III) Futures, option, forward and swap contracts – (Notional)
R$ thousand | |||||||
2011 |
2010 | ||||||
1 to 90 |
91 to 180 |
181 to 360 |
More than 360 days |
Total on June 30 |
Total on March 31 |
Total on June 30 | |
Futures contracts |
36,819,601 |
36,825,322 |
50,778,614 |
51,516,523 |
175,940,060 |
135,208,456 |
166,087,828 |
Option contracts |
25,600,488 |
16,047,534 |
1,122,010 |
133,423 |
42,903,455 |
87,940,391 |
162,366,108 |
Forward contracts |
4,081,913 |
2,105,792 |
1,861,168 |
3,004,894 |
11,053,767 |
13,499,564 |
8,492,597 |
Swap contracts |
2,314,698 |
1,973,105 |
2,247,849 |
11,304,023 |
17,839,675 |
15,956,692 |
22,239,144 |
Total on June 30, 2011 |
68,816,700 |
56,951,753 |
56,009,641 |
65,958,863 |
247,736,957 |
||
Total on March 31, 2011 |
111,053,398 |
24,351,928 |
57,968,116 |
59,231,661 |
252,605,103 |
||
Total on June 30, 2010 |
236,736,769 |
36,450,285 |
47,500,559 |
38,498,064 |
359,185,677 |
Bradesco 143
Financial Statements, Independent Auditors' Report, Summary of the Audit Committee’s Report and Fiscal Council’s Report |
|
Notes to the Consolidated Financial Statements | |
IV) Types of guarantee margin for derivative financial instruments, mainly futures contracts
|
R$ thousand | ||
2011 |
2010 | ||
June 30 |
March 31 |
June 30 | |
Government securities |
|||
National treasury notes |
1,501,123 |
1,908,368 |
1,564,841 |
Financial treasury bills |
31,315 |
30,453 |
806,163 |
National treasury bills |
1,293,865 |
2,520,527 |
1,780,847 |
Total |
2,826,303 |
4,459,348 |
4,151,851 |
V) Revenues and expenses, net
R$ thousand | ||||
2011 |
2010 | |||
2nd Quarter |
1st Quarter |
1st Half |
1st Half | |
Swap contracts |
323,044 |
170,809 |
493,853 |
51,101 |
Forward contracts |
(193,239) |
(87,241) |
(280,480) |
(45,942) |
Option contracts |
(11,967) |
11,617 |
(350) |
219,851 |
Futures contracts |
400,186 |
545,361 |
945,547 |
46,768 |
Foreign exchange variation of investments abroad |
(717,976) |
(268,557) |
(986,533) |
137,013 |
Total |
(199,952) |
371,989 |
172,037 |
408,791 |
VI) Overall amounts of derivative financial instruments, broken down by trading place and counter parties
|
R$ thousand | ||
2011 |
2010 | ||
June 30 |
March 31 |
June 30 | |
Cetip - OTC Clearing House (over-the-counter) |
20,335,016 |
21,355,401 |
16,155,054 |
BM&FBOVESPA (stock exchange) |
214,278,318 |
219,107,487 |
333,602,059 |
Foreign (over-the-counter) (1) |
10,208,708 |
9,673,186 |
6,084,090 |
Foreign (stock exchange) (1) |
2,914,915 |
2,469,029 |
3,344,474 |
Total |
247,736,957 |
252,605,103 |
359,185,677 |
(1) Comprise operations carried out on the Stock Exchanges of Chicago and New York and the over-the-counter markets.
On June 30, 2011, counter parties are distributed among corporate entities with 94%, financial institutions with 5% and individuals/others with 1%.
__144 Report on Economic and Financial Analysis – June 2011
Financial Statements, Independent Auditors' Report, Summary of the Audit Committee’s Report and Fiscal Council’s Report | |
Notes to the Consolidated Financial Statements | |
f) Credit Default Swaps (CDS)
In general, these represent bilateral agreements in which one of the parties purchases protection against the credit risk of a certain financial instrument (the risk is transferred). The selling counterparty receives remuneration that is usually paid in a linear manner during the term of the agreement.
In the case of a default, the purchasing counterparty will receive a payment to offset the loss incurred on the financial instrument. In this case, the selling counterparty usually receives the underlying asset of the agreement in exchange for the payment.
|
R$ thousand | |||||
Credit risk amount |
Effect on the calculation of the required shareholders’ equity | |||||
2011 |
2010 |
2011 |
2010 | |||
June 30 |
March 31 |
June 30 |
June 30 |
March 31 |
June 30 | |
Sold protection |
||||||
Credit swaps whose underlying assets are: |
||||||
● Securities – Brazilian public debt |
(452,719) |
(472,323) |
(522,435) |
- |
- |
- |
● Securities – Foreign public debt |
- |
- |
(540,450) |
- |
- |
(29,725) |
● Derivatives with companies |
(3,122) |
(3,257) |
(3,603) |
(172) |
(179) |
(198) |
Purchased protection |
||||||
Credit swaps whose underlying assets are: |
||||||
● Securities – Brazilian public debt |
476,136 |
496,754 |
6,225,984 |
- |
- |
- |
● Derivatives with companies |
4,683 |
4,886 |
14,412 |
515 |
537 |
1,585 |
Total |
24,978 |
26,060 |
5,173,908 |
343 |
358 |
(28,338) |
Deposited margin |
6,357 |
4,072 |
316,216 |
Bradesco carries out operations involving credit derivatives in order to better manage its risk exposure and assets. Contracts related to the credit derivatives operations described above have several maturities up to 2013. The mark-to-market of protection rates that remunerate the counterparty selling protection amounts to R$654 thousand (March 31, 2011 – R$1,337 thousand and June 30, 2010 – R$(1,543) thousand). There was no credit event related to triggering events as defined in the contracts in the period.
Bradesco 145
Financial Statements, Independent Auditors' Report, Summary of the Audit Committee’s Report and Fiscal Council’s Report |
|
Notes to the Consolidated Financial Statements | |
g) Cash flow hedge
Bradesco used cash flow hedges to protect its cash flows from payment of interest rates on funds indexed to Bank Deposit Certificates (CDB), related to variable interest rate risk of Interbank Deposit Rate (DI Cetip), thus registering fixed cash flow.
Bradesco trades DI Future contracts at BM&FBOVESPA as of 2009, used as a cash flow hedge for funding linked to DI. The following table presents the DI Future position, where:
|
R$ thousand | ||
2011 |
2010 | ||
June 30 |
March 31 |
June 30 | |
DI Future with maturity between 2011 and 2017 |
57,502,527 |
48,448,146 |
58,743,971 |
Funding indexed to CDI |
57,473,929 |
48,411,496 |
58,440,008 |
Mark-to-market adjustment recorded in shareholders’ equity (1) |
418,395 |
453,835 |
274,915 |
Non-effective market value recorded in income |
17 |
17 |
3,730 |
(1) The adjustment in the shareholders’ equity is R$251,037 thousand net of tax effects (March 31, 2011 - R$272,301 thousand and June 30, 2010 - R$164,949 thousand).
The effectiveness of the hedge portfolio was assessed in conformity with Bacen Circular Letter 3,082/02.
h) Income from securities, insurance, private pension plans and savings bonds financial activities and derivative financial instruments
|
R$ thousand | |||
2011 |
2010 | |||
2nd Quarter |
1st Quarter |
1st Half |
1st Half | |
Fixed income securities |
3,269,257 |
2,969,953 |
6,239,210 |
3,297,197 |
Interbank investments (Note 7b) |
2,500,758 |
2,379,912 |
4,880,670 |
4,189,782 |
Equity securities |
13,579 |
(4,728) |
8,851 |
18,765 |
Subtotal |
5,783,594 |
5,345,137 |
11,128,731 |
7,505,744 |
Financial result of insurance, private pension plans and savings bonds |
2,234,135 |
2,725,934 |
4,960,069 |
3,884,844 |
Income from derivative financial instruments (Note 8e V) |
(199,952) |
371,989 |
172,037 |
408,791 |
Total |
7,817,777 |
8,443,060 |
16,260,837 |
11,799,379 |
__146 Report on Economic and Financial Analysis – June 2011
Financial Statements, Independent Auditors' Report, Summary of the Audit Committee’s Report and Fiscal Council’s Report | |
Notes to the Consolidated Financial Statements | |
9) INTERBANK ACCOUNTS – RESTRICTED DEPOSITS
a) Mandatory reserve
|
R$ thousand | |||
Remuneration |
2011 |
2010 | ||
June 30 |
March 31 |
June 30 | ||
Reserve requirements – demand deposits |
not remunerated |
7,981,845 |
8,385,908 |
9,333,765 |
Reserve requirements – savings deposits |
savings index |
10,907,864 |
10,901,726 |
9,557,242 |
Time reserve requirements (1) |
Selic rate |
19,538,124 |
19,531,331 |
11,163,568 |
Collection of funds from rural loan (2) |
not remunerated |
39,722 |
39,722 |
- |
Additional reserve requirements (3) |
Selic rate |
26,694,883 |
26,818,529 |
18,349,679 |
· Savings deposits |
5,453,932 |
5,450,864 |
4,778,620 | |
· Demand deposits |
3,912,803 |
4,203,771 |
2,726,020 | |
· Time deposits |
17,328,148 |
17,163,894 |
10,845,039 | |
Restricted deposits – National Housing System (SFH) |
TR + interest rate |
517,365 |
511,329 |
493,322 |
Funds from rural loan |
not remunerated |
578 |
578 |
578 |
Total |
|
65,680,381 |
66,189,123 |
48,898,154 |
(1) Pursuant to BACEN Circular 3,513/10, as from December 2010, Banks are collecting 20% from time deposits in cash;
(2) Pursuant to BACEN Circular 3,460/09, as of August 2010, Banks are liable to collect funds from rural loan (on cash funds) that were not loaned, to be refunded in August 2011; and
(3) Pursuant to BACEN Circular 3,514/10, as from December 2010, additional liabilities began to be met in cash with the Selic rate at the following rates: demand and time deposits – 12%; and savings deposits – 10%.
b) Revenue from compulsory deposits
|
R$ thousand | |||
2011 |
2010 | |||
2nd Quarter |
1st Quarter |
1st Half |
1st Half | |
Compulsory deposits - Bacen (reserves requirement) |
1,488,214 |
1,369,038 |
2,857,252 |
933,874 |
Restricted deposits - SFH |
7,201 |
7,194 |
14,395 |
11,998 |
Total |
1,495,415 |
1,376,232 |
2,871,647 |
945,872 |
Bradesco 147
Financial Statements, Independent Auditors' Report, Summary of the Audit Committee’s Report and Fiscal Council’s Report |
|
Notes to the Consolidated Financial Statements | |
10) LOAN OPERATIONS
Information related to loan operations, including advances on foreign exchange contracts, leasing operations and other receivables with characteristics of credit, can be found below:
a) By type and maturity
|
R$ thousand | |||||||||||
Performing loans | ||||||||||||
1 to 30 days |
31 to 60 days |
61 to 90 days |
91 to 180 days |
181 to 360 days |
More than 360 days |
2011 |
2010 | |||||
Total on June 30 (A) |
% (6) |
Total on March 31 (A) |
% (6) |
Total on June 30 (A) |
% (6) | |||||||
Discounted trade receivables and loans (1) |
17,171,385 |
11,758,257 |
8,672,231 |
14,150,053 |
14,801,681 |
43,368,324 |
109,921,931 |
39.1 |
105,496,809 |
39.2 |
88,549,148 |
38.5 |
Financing |
3,168,017 |
2,826,635 |
2,696,327 |
7,996,349 |
12,447,323 |
48,703,509 |
77,838,160 |
27.8 |
72,717,417 |
27.1 |
58,174,624 |
25.4 |
Agricultural and agribusiness financing |
991,151 |
833,496 |
957,161 |
2,671,847 |
2,633,062 |
6,335,894 |
14,422,611 |
5.1 |
13,885,020 |
5.2 |
12,051,228 |
5.3 |
Subtotal |
21,330,553 |
15,418,388 |
12,325,719 |
24,818,249 |
29,882,066 |
98,407,727 |
202,182,702 |
72.0 |
192,099,246 |
71.5 |
158,775,000 |
69.2 |
Leasing operations |
677,377 |
524,465 |
511,555 |
1,487,486 |
2,581,954 |
5,917,359 |
11,700,196 |
4.2 |
12,759,738 |
4.7 |
16,117,556 |
7.0 |
Advances on foreign exchange contracts (2) |
1,321,625 |
756,344 |
874,642 |
1,643,010 |
2,173,289 |
- |
6,768,910 |
2.4 |
5,709,668 |
2.1 |
5,615,986 |
2.4 |
Subtotal |
23,329,555 |
16,699,197 |
13,711,916 |
27,948,745 |
34,637,309 |
104,325,086 |
220,651,808 |
78.6 |
210,568,652 |
78.3 |
180,508,542 |
78.6 |
Other receivables (3) |
4,642,247 |
2,419,941 |
1,238,893 |
2,060,911 |
1,464,428 |
240,848 |
12,067,268 |
4.3 |
11,669,978 |
4.3 |
11,626,207 |
5.1 |
Total loan operations |
27,971,802 |
19,119,138 |
14,950,809 |
30,009,656 |
36,101,737 |
104,565,934 |
232,719,076 |
82.9 |
222,238,630 |
82.6 |
192,134,749 |
83.7 |
Sureties and guarantees (4) |
1,698,935 |
632,782 |
996,103 |
2,452,384 |
4,042,183 |
33,620,987 |
43,443,374 |
15.5 |
42,466,252 |
15.8 |
33,504,586 |
14.6 |
Loan assignment (5) |
27,084 |
25,350 |
24,100 |
67,439 |
113,119 |
185,064 |
442,156 |
0.2 |
406,420 |
0.2 |
383,913 |
0.2 |
Loan assignment – real estate receivables certificate |
22,427 |
22,426 |
22,425 |
64,539 |
96,318 |
323,830 |
551,965 |
0.2 |
575,061 |
0.2 |
710,276 |
0.3 |
Co-obligation in rural loan assignment (4) |
- |
- |
- |
- |
- |
140,963 |
140,963 |
0.1 |
140,940 |
0.1 |
156,172 |
0.1 |
Loans available for import (4) |
173,508 |
105,548 |
90,604 |
144,122 |
541,287 |
533,441 |
1,588,510 |
0.6 |
1,570,061 |
0.6 |
870,616 |
0.4 |
Confirmed export credits (4) |
4,981 |
5,548 |
1,303 |
2,765 |
26,494 |
230 |
41,321 |
- |
35,360 |
- |
80,317 |
- |
Acquisition of credit card receivables |
342,760 |
152,864 |
108,889 |
283,327 |
320,817 |
77,570 |
1,286,227 |
0.5 |
1,335,733 |
0.5 |
1,601,682 |
0.7 |
Overall total on June 30, 2011 |
30,241,497 |
20,063,656 |
16,194,233 |
33,024,232 |
41,241,955 |
139,448,019 |
280,213,592 |
100.0 |
|
|
|
|
Overall total on March 31, 2011 |
29,473,042 |
20,102,177 |
15,985,466 |
30,936,588 |
39,208,020 |
133,063,164 |
|
|
268,768,457 |
100.0 |
|
|
Overall total on June 30, 2010 |
27,870,582 |
16,014,174 |
14,441,200 |
26,719,540 |
33,908,909 |
110,487,906 |
|
|
|
|
229,442,311 |
100.0 |
__148 Report on Economic and Financial Analysis – June 2011
Financial Statements, Independent Auditors' Report, Summary of the Audit Committee’s Report and Fiscal Council’s Report | |
Notes to the Consolidated Financial Statements | |
|
R$ thousand | ||||||||||
Non-performing loans | |||||||||||
Installments past due | |||||||||||
1 to 30 days |
31 to 60 days |
61 to 90 days |
91 to 180 days |
181 to 540 days |
2011 |
2010 | |||||
Total on June 30 (B) |
% (6) |
Total on March 31 (B) |
% (6) |
Total on June 30 (B) |
% (6) | ||||||
Discounted trade receivables and loans (1) |
933,883 |
814,317 |
819,298 |
1,633,761 |
2,017,882 |
6,219,141 |
82.7 |
5,966,455 |
82.4 |
5,063,418 |
77.8 |
Financing |
181,370 |
140,832 |
77,677 |
136,310 |
147,074 |
683,263 |
9.1 |
661,325 |
9.1 |
757,817 |
11.6 |
Agricultural and agribusiness financing |
23,373 |
11,382 |
17,773 |
12,601 |
21,754 |
86,883 |
1.2 |
88,972 |
1.2 |
122,959 |
1.9 |
Subtotal |
1,138,626 |
966,531 |
914,748 |
1,782,672 |
2,186,710 |
6,989,287 |
93.0 |
6,716,752 |
92.7 |
5,944,194 |
91.3 |
Leasing operations |
88,538 |
66,297 |
39,533 |
78,669 |
118,829 |
391,866 |
5.2 |
408,744 |
5.6 |
476,232 |
7.3 |
Advances on foreign exchange contracts (2) |
6,259 |
8,787 |
1,174 |
2,510 |
440 |
19,170 |
0.3 |
17,988 |
0.2 |
13,620 |
0.2 |
Subtotal |
1,233,423 |
1,041,615 |
955,455 |
1,863,851 |
2,305,979 |
7,400,323 |
98.5 |
7,143,484 |
98.5 |
6,434,046 |
98.8 |
Other receivables (3) |
6,336 |
1,421 |
862 |
2,244 |
102,748 |
113,611 |
1.5 |
106,947 |
1.5 |
78,663 |
1.2 |
Overall total on June 30, 2011 |
1,239,759 |
1,043,036 |
956,317 |
1,866,095 |
2,408,727 |
7,513,934 |
100.0 |
||||
Overall total on March 31, 2011 |
1,172,942 |
1,135,372 |
918,681 |
1,802,680 |
2,220,756 |
7,250,431 |
100.0 |
||||
Overall total on June 30, 2010 |
1,101,165 |
904,884 |
857,948 |
1,651,573 |
1,997,139 |
6,512,709 |
100.0 |
Bradesco 149
Financial Statements, Independent Auditors' Report, Summary of the Audit Committee’s Report and Fiscal Council’s Report |
|
Notes to the Consolidated Financial Statements | |
|
R$ thousand | |||||||||||
Non-performing loans | ||||||||||||
Outstanding Installments | ||||||||||||
1 to 30 days |
31 to 60 days |
61 to 90 days |
91 to 180 days |
181 to 360 days |
More than 360 days |
2011 |
2010 | |||||
Total on June 30 (C) |
% (6) |
Total on March 31 (C) |
% (6) |
Total on June 30 (C) |
% (6) | |||||||
Discounted trade receivables and loans (1) |
434,580 |
397,671 |
328,525 |
745,388 |
1,035,976 |
2,058,799 |
5,000,939 |
47.1 |
4,800,254 |
46.0 |
3,952,095 |
39.7 |
Financing |
175,318 |
162,064 |
157,636 |
444,740 |
733,820 |
1,982,811 |
3,656,389 |
34.5 |
3,490,648 |
33.5 |
3,259,067 |
32.8 |
Agricultural and agribusiness financing |
12,469 |
12,163 |
12,425 |
6,561 |
18,109 |
251,554 |
313,281 |
3.0 |
287,936 |
2.8 |
367,420 |
3.7 |
Subtotal |
622,367 |
571,898 |
498,586 |
1,196,689 |
1,787,905 |
4,293,164 |
8,970,609 |
84.6 |
8,578,838 |
82.3 |
7,578,582 |
76.2 |
Leasing operations |
77,954 |
66,765 |
66,030 |
197,959 |
362,729 |
856,079 |
1,627,516 |
15.4 |
1,839,595 |
17.6 |
2,356,845 |
23.7 |
Subtotal |
700,321 |
638,663 |
564,616 |
1,394,648 |
2,150,634 |
5,149,243 |
10,598,125 |
100.0 |
10,418,433 |
99.9 |
9,935,427 |
99.9 |
Other receivables (3) |
236 |
236 |
225 |
636 |
1,157 |
791 |
3,281 |
- |
4,271 |
0.1 |
4,986 |
0.1 |
Overall total on June 30, 2011 |
700,557 |
638,899 |
564,841 |
1,395,284 |
2,151,791 |
5,150,034 |
10,601,406 |
100.0 |
||||
Overall total on March 31, 2011 |
684,404 |
657,002 |
537,254 |
1,362,636 |
2,124,631 |
5,056,777 |
10,422,704 |
100.0 |
||||
Overall total on June 30, 2010 |
650,904 |
543,229 |
548,724 |
1,290,451 |
2,008,634 |
4,898,471 |
9,940,413 |
100.0 |
__150 Report on Economic and Financial Analysis – June 2011
Financial Statements, Independent Auditors' Report, Summary of the Audit Committee’s Report and Fiscal Council’s Report | |
Notes to the Consolidated Financial Statements | |
|
R$ thousand | |||||
Overall total | ||||||
2011 |
2010 | |||||
Total on June 30 (A+B+C) |
% (6) |
Total on March 31 (A+B+C) |
% (6) |
Total on June 30 (A+B+C) |
% (6) | |
Discounted trade receivables and loans (1) |
121,142,011 |
40.7 |
116,263,518 |
40.7 |
97,564,661 |
39.7 |
Financing |
82,177,812 |
27.5 |
76,869,390 |
26.8 |
62,191,508 |
25.3 |
Agricultural and agribusiness financing |
14,822,775 |
5.0 |
14,261,928 |
5.0 |
12,541,607 |
5.1 |
Subtotal |
218,142,598 |
73.2 |
207,394,836 |
72.5 |
172,297,776 |
70.1 |
Leasing operations |
13,719,578 |
4.6 |
15,008,077 |
5.2 |
18,950,633 |
7.7 |
Advances on foreign exchange contracts (2) |
6,788,080 |
2.3 |
5,727,656 |
2.0 |
5,629,606 |
2.3 |
Subtotal |
238,650,256 |
80.1 |
228,130,569 |
79.7 |
196,878,015 |
80.1 |
Other receivables (3) |
12,184,160 |
4.1 |
11,781,196 |
4.1 |
11,709,856 |
4.7 |
Total loan operations |
250,834,416 |
84.2 |
239,911,765 |
83.8 |
208,587,871 |
84.8 |
Sureties and guarantees (4) |
43,443,374 |
14.6 |
42,466,252 |
14.9 |
33,504,586 |
13.5 |
Loan assignment (5) |
442,156 |
0.1 |
406,420 |
0.1 |
383,913 |
0.2 |
Loan assignment – real estate receivables certificate |
551,965 |
0.2 |
575,061 |
0.2 |
710,276 |
0.3 |
Co-obligation in rural loan assignment (4) |
140,963 |
- |
140,940 |
- |
156,172 |
0.1 |
Loans available for imports (4) |
1,588,510 |
0.5 |
1,570,061 |
0.5 |
870,616 |
0.4 |
Confirmed exports loans (4) |
41,321 |
- |
35,360 |
- |
80,317 |
- |
Acquisition of credit card receivables |
1,286,227 |
0.4 |
1,335,733 |
0.5 |
1,601,682 |
0.7 |
Overall total on June 30, 2011 |
298,328,932 |
100.0 |
|
|
|
|
Overall total on March 31, 2011 |
286,441,592 |
100.0 |
|
| ||
Overall total on June 30, 2010 |
|
|
245,895,433 |
100.0 |
(1) It includes loans of credit card operations and operations for advances of credit card receivables in the amount of R$16,713,840 thousand (March 31, 2011 – R$15,890,839 thousand and June 30, 2010 – R$12,290,894 thousand);
(2) Advances on foreign exchange contracts are classified as a deduction from “Other Liabilities”;
(3) Item “Other Receivables” comprises receivables on sureties and guarantees honored, receivables on sale of assets, trade and credit receivables, income from foreign exchange contracts and export contracts receivables and credit card receivables (cash and credit purchases from storeowners) in the amount of R$11,210,660 thousand (March 31, 2011 – R$10,619,139 thousand and June 30, 2010 – R$9,748,231 thousand);
(4) Recorded in memorandum accounts;
(5) Restated amount of loan assignment up to June 30, 2011, March 31, 2011 and June 30, 2010, respectively, net of installments received; and
(6) Ratio between each type and the total loan portfolio including sureties and guarantee, loan assignment and acquisition of receivables.
Bradesco 151
Financial Statements, Independent Auditors' Report, Summary of the Audit Committee’s Report and Fiscal Council’s Report |
|
Notes to the Consolidated Financial Statements | |
b) By type and risk level
R$ thousand | |||||||||||||||
Risk levels | |||||||||||||||
AA |
A |
B |
C |
D |
E |
F |
G |
H |
2011 |
2010 | |||||
Total on June 30 |
% (1) |
Total on March 31 |
% (1) |
Total on June 30 |
% (1) | ||||||||||
Discounted trade receivables and loans |
25,349,673 |
50,651,380 |
9,024,342 |
22,428,932 |
3,265,242 |
1,445,111 |
1,319,168 |
1,137,231 |
6,520,932 |
121,142,011 |
48.3 |
116,263,518 |
48.5 |
97,564,661 |
46.8 |
Financings |
14,349,867 |
35,474,624 |
9,517,294 |
20,056,593 |
949,820 |
333,231 |
280,401 |
204,576 |
1,011,406 |
82,177,812 |
32.8 |
76,869,390 |
32.0 |
62,191,508 |
29.8 |
Agricultural and agribusiness financings |
1,831,590 |
3,169,999 |
2,139,151 |
6,939,472 |
357,477 |
87,899 |
209,708 |
23,074 |
64,405 |
14,822,775 |
5.9 |
14,261,928 |
5.9 |
12,541,607 |
6.0 |
Subtotal |
41,531,130 |
89,296,003 |
20,680,787 |
49,424,997 |
4,572,539 |
1,866,241 |
1,809,277 |
1,364,881 |
7,596,743 |
218,142,598 |
87.0 |
207,394,836 |
86.4 |
172,297,776 |
82.6 |
Leasing operations |
100,549 |
4,681,869 |
1,993,158 |
5,370,842 |
395,152 |
165,334 |
147,366 |
108,122 |
757,186 |
13,719,578 |
5.4 |
15,008,077 |
6.3 |
18,950,633 |
9.1 |
Advances on foreign exchange contracts (2) |
3,644,527 |
1,788,524 |
821,697 |
468,544 |
37,364 |
2,310 |
2,072 |
1,021 |
22,021 |
6,788,080 |
2.7 |
5,727,656 |
2.4 |
5,629,606 |
2.7 |
Subtotal |
45,276,206 |
95,766,396 |
23,495,642 |
55,264,383 |
5,005,055 |
2,033,885 |
1,958,715 |
1,474,024 |
8,375,950 |
238,650,256 |
95.1 |
228,130,569 |
95.1 |
196,878,015 |
94.4 |
Other receivables |
220,955 |
9,034,279 |
375,427 |
2,052,955 |
89,939 |
29,592 |
25,028 |
17,031 |
338,954 |
12,184,160 |
4.9 |
11,781,196 |
4.9 |
11,709,856 |
5.6 |
Overall total on June 30, 2011 |
45,497,161 |
104,800,675 |
23,871,069 |
57,317,338 |
5,094,994 |
2,063,477 |
1,983,743 |
1,491,055 |
8,714,904 |
250,834,416 |
100.0 |
||||
% |
18.1 |
41.8 |
9.5 |
22.9 |
2.0 |
0.8 |
0.8 |
0.6 |
3.5 |
100.0 |
|||||
Overall total on March 31, 2011 |
41,147,991 |
102,110,974 |
23,543,513 |
54,867,429 |
4,750,573 |
1,918,768 |
1,735,478 |
1,367,745 |
8,469,294 |
239,911,765 |
100.0 |
||||
% |
17.2 |
42.6 |
9.8 |
22.9 |
2.0 |
0.8 |
0.6 |
0.6 |
3.5 |
100.0 |
|||||
Overall total on June 30, 2010 |
34,206,493 |
93,191,504 |
21,181,099 |
42,775,262 |
4,266,771 |
1,741,107 |
1,884,672 |
1,397,832 |
7,943,131 |
208,587,871 |
100.0 | ||||
% |
16.4 |
44.7 |
10.2 |
20.5 |
2.0 |
0.8 |
0.9 |
0.7 |
3.8 |
100.0 |
(1) Ratio between the type and total of loan portfolio without sureties and guarantee, assignment of loans and acquisition of receivables; and
(2) Note 11a.
__152 Report on Economic and Financial Analysis – June 2011
Financial Statements, Independent Auditors' Report, Summary of the Audit Committee’s Report and Fiscal Council’s Report | |
Notes to the Consolidated Financial Statements | |
c) Maturity ranges and risk level
|
R$ thousand | ||||||||||||||
Risk levels | |||||||||||||||
Non-performing loan operations | |||||||||||||||
AA |
A |
B |
C |
D |
E |
F |
G |
H |
2011 |
2010 | |||||
Total on June 30 |
% (1) |
Total on March 31 |
% (1) |
Total on June 30 |
% (1) | ||||||||||
Outstanding installments |
- |
- |
1,858,455 |
2,398,490 |
1,470,878 |
863,899 |
773,372 |
602,101 |
2,634,211 |
10,601,406 |
100.0 |
10,422,704 |
100.0 |
9,940,413 |
100.0 |
1 to 30 |
- |
- |
145,651 |
187,460 |
86,630 |
47,211 |
41,657 |
34,248 |
157,700 |
700,557 |
6.6 |
684,404 |
6.6 |
650,904 |
6.5 |
31 to 60 |
- |
- |
129,027 |
164,537 |
79,363 |
44,238 |
38,851 |
33,357 |
149,526 |
638,899 |
6.0 |
657,002 |
6.3 |
543,229 |
5.5 |
61 to 90 |
- |
- |
107,426 |
139,554 |
72,254 |
40,609 |
35,874 |
30,180 |
138,944 |
564,841 |
5.3 |
537,254 |
5.2 |
548,724 |
5.5 |
91 to 180 |
- |
- |
235,739 |
320,124 |
186,702 |
107,137 |
94,700 |
80,991 |
369,891 |
1,395,284 |
13.2 |
1,362,636 |
13.1 |
1,290,451 |
13.0 |
181 to 360 |
- |
- |
364,903 |
487,099 |
287,071 |
163,370 |
142,244 |
123,996 |
583,108 |
2,151,791 |
20.3 |
2,124,631 |
20.4 |
2,008,634 |
20.2 |
More than 360 |
- |
- |
875,709 |
1,099,716 |
758,858 |
461,334 |
420,046 |
299,329 |
1,235,042 |
5,150,034 |
48.6 |
5,056,777 |
48.4 |
4,898,471 |
49.3 |
Past due installments (2) |
- |
- |
420,582 |
798,946 |
745,581 |
585,557 |
658,070 |
609,499 |
3,695,699 |
7,513,934 |
100.0 |
7,250,431 |
100.0 |
6,512,709 |
100.0 |
1 to 14 |
- |
- |
16,991 |
82,661 |
41,604 |
21,091 |
17,156 |
14,007 |
131,628 |
325,138 |
4.3 |
245,119 |
3.4 |
250,786 |
3.9 |
15 to 30 |
- |
- |
379,064 |
242,481 |
95,501 |
38,439 |
28,840 |
21,657 |
108,639 |
914,621 |
12.2 |
927,823 |
12.8 |
850,379 |
13.1 |
31 to 60 |
- |
- |
24,527 |
455,275 |
190,426 |
87,869 |
58,859 |
40,579 |
185,501 |
1,043,036 |
13.9 |
1,135,372 |
15.7 |
904,884 |
13.9 |
61 to 90 |
- |
- |
- |
13,850 |
395,617 |
127,968 |
94,766 |
60,357 |
263,759 |
956,317 |
12.7 |
918,681 |
12.7 |
857,948 |
13.2 |
91 to 180 |
- |
- |
- |
4,679 |
22,433 |
302,850 |
444,284 |
454,737 |
637,112 |
1,866,095 |
24.8 |
1,802,680 |
24.8 |
1,651,573 |
25.4 |
181 to 360 |
- |
- |
- |
- |
- |
7,340 |
14,165 |
18,162 |
2,191,998 |
2,231,665 |
29.7 |
2,010,837 |
27.7 |
1,890,105 |
28.9 |
More than 360 |
- |
- |
- |
- |
- |
- |
- |
- |
177,062 |
177,062 |
2.4 |
209,919 |
2.9 |
107,034 |
1.6 |
Subtotal |
- |
- |
2,279,037 |
3,197,436 |
2,216,459 |
1,449,456 |
1,431,442 |
1,211,600 |
6,329,910 |
18,115,340 |
17,673,135 |
16,453,122 |
|||
Specific provision |
- |
- |
22,791 |
95,922 |
221,646 |
434,837 |
715,720 |
848,120 |
6,329,910 |
8,668,946 |
8,298,470 |
7,885,123 |
(1) Ratio between maturities and type of installments; and
(2) Operations maturing after 36 months have their past-due periods multiplied by two, as allowed by CMN Rule 2,682/99.
Bradesco 153
Financial Statements, Independent Auditors' Report, Summary of the Audit Committee’s Report and Fiscal Council’s Report |
|
Notes to the Consolidated Financial Statements | |
|
R$ thousand | ||||||||||||||
Risk levels | |||||||||||||||
Performing loan operations | |||||||||||||||
AA |
A |
B |
C |
D |
E |
F |
G |
H |
2011 |
2010 | |||||
Total on June 30 |
% (1) |
Total on March 31 |
% (1) |
Total on June 30 |
% (1) | ||||||||||
Outstanding installments |
45,497,161 |
104,800,675 |
21,592,032 |
54,119,902 |
2,878,535 |
614,021 |
552,301 |
279,455 |
2,384,994 |
232,719,076 |
100.0 |
222,238,630 |
100.0 |
192,134,749 |
100.0 |
1 to 30 |
4,127,024 |
15,734,800 |
1,811,729 |
5,457,210 |
313,974 |
78,545 |
55,609 |
39,313 |
353,598 |
27,971,802 |
12.0 |
26,704,764 |
12.0 |
26,104,406 |
13.6 |
31 to 60 |
2,507,003 |
10,498,890 |
1,379,489 |
4,243,124 |
157,230 |
45,032 |
33,008 |
22,684 |
232,678 |
19,119,138 |
8.2 |
19,207,345 |
8.6 |
15,126,412 |
7.9 |
61 to 90 |
2,871,703 |
7,038,092 |
1,346,558 |
3,385,394 |
108,000 |
30,624 |
22,569 |
16,835 |
131,034 |
14,950,809 |
6.4 |
14,588,329 |
6.6 |
13,279,611 |
6.9 |
91 to 180 |
6,118,395 |
13,188,574 |
3,136,296 |
6,846,025 |
292,887 |
70,502 |
49,478 |
31,878 |
275,621 |
30,009,656 |
12.9 |
27,678,399 |
12.5 |
24,200,314 |
12.6 |
181 to 360 |
6,599,887 |
16,807,382 |
3,346,413 |
8,375,158 |
413,270 |
94,696 |
66,168 |
45,685 |
353,078 |
36,101,737 |
15.5 |
35,377,646 |
15.9 |
29,663,515 |
15.4 |
More than 360 |
23,273,149 |
41,532,937 |
10,571,547 |
25,812,991 |
1,593,174 |
294,622 |
325,469 |
123,060 |
1,038,985 |
104,565,934 |
45.0 |
98,682,147 |
44.4 |
83,760,491 |
43.6 |
Generic provision |
- |
524,002 |
215,920 |
1,623,596 |
287,853 |
184,206 |
276,151 |
195,618 |
2,384,994 |
5,692,340 |
5,438,685 |
4,888,859 |
|||
Overall total on June 30, 2011 (2) |
45,497,161 |
104,800,675 |
23,871,069 |
57,317,338 |
5,094,994 |
2,063,477 |
1,983,743 |
1,491,055 |
8,714,904 |
250,834,416 |
|||||
Existing provision |
- |
525,550 |
243,668 |
2,707,230 |
1,379,030 |
996,566 |
1,335,842 |
1,461,835 |
8,714,904 |
17,364,625 |
|||||
Minimum required provision |
- |
524,002 |
238,711 |
1,719,518 |
509,499 |
619,043 |
991,871 |
1,043,738 |
8,714,904 |
14,361,286 |
|||||
Excess provision |
- |
1,548 |
4,957 |
987,712 |
869,531 |
377,523 |
343,971 |
418,097 |
- |
3,003,339 |
|||||
Overall total on March 31, 2011 (2) |
41,147,991 |
102,110,974 |
23,543,513 |
54,867,429 |
4,750,573 |
1,918,768 |
1,735,478 |
1,367,745 |
8,469,294 |
239,911,765 |
|||||
Existing provision |
- |
512,065 |
239,709 |
2,831,119 |
1,257,691 |
927,218 |
1,164,418 |
1,338,544 |
8,469,294 |
16,740,058 |
|||||
Minimum required provision |
- |
510,555 |
235,435 |
1,646,023 |
475,057 |
575,631 |
867,739 |
957,421 |
8,469,294 |
13,737,155 |
|||||
Excess provision |
- |
1,510 |
4,274 |
1,185,096 |
782,634 |
351,587 |
296,679 |
381,123 |
- |
3,002,903 |
|||||
Overall total on June 30, 2010 (2) |
34,206,493 |
93,191,504 |
21,181,099 |
42,775,262 |
4,266,771 |
1,741,107 |
1,884,672 |
1,397,832 |
7,943,131 |
208,587,871 |
|||||
Existing provision |
- |
584,574 |
226,719 |
2,457,699 |
1,100,728 |
836,630 |
1,265,276 |
1,366,816 |
7,943,131 |
15,781,573 |
|||||
Minimum required provision |
- |
465,956 |
211,810 |
1,283,257 |
426,676 |
522,332 |
942,337 |
978,483 |
7,943,131 |
12,773,982 |
|||||
Excess provision |
- |
118,618 |
14,909 |
1,174,442 |
674,052 |
314,298 |
322,939 |
388,333 |
- |
3,007,591 |
(2) The overall total includes performing loan operations in the amount of R$232,719,076 thousand (March 31, 2011 – R$222,238,630 thousand and June 30, 2010 – R$192,134,749 thousand) and non-performing loan operations of R$18,115,340 thousand (March 31, 2011 – R$17,673,135 thousand and June 30, 2010 – R$16,453,122 thousand).
__154 Report on Economic and Financial Analysis – June 2011
Financial Statements, Independent Auditors' Report, Summary of the Audit Committee’s Report and Fiscal Council’s Report
Notes to the Consolidated Financial Statements
d) Concentration of loan operations
|
R$ thousand | |||||
2011 |
2010 | |||||
June 30 |
% |
March 31 |
% |
June 30 |
% | |
Largest borrower |
2,242,730 |
0.9 |
2,320,839 |
1.0 |
2,380,932 |
1.1 |
10 largest borrowers |
14,636,948 |
5.8 |
12,644,447 |
5.3 |
12,527,453 |
6.0 |
20 largest borrowers |
22,979,451 |
9.2 |
19,731,269 |
8.2 |
19,455,500 |
9.3 |
50 largest borrowers |
36,274,219 |
14.5 |
33,014,477 |
13.8 |
30,812,121 |
14.8 |
100 largest borrowers |
45,964,280 |
18.3 |
42,363,261 |
17.7 |
39,603,686 |
19.0 |
e) By economic activity sector
|
R$ thousand | |||||
2011 |
2010 | |||||
June 30 |
% |
March 31 |
% |
June 30 |
% | |
Public sector |
1,082,773 |
0.4 |
1,008,058 |
0.4 |
1,248,908 |
0.6 |
Federal Government |
748,742 |
0.3 |
609,564 |
0.2 |
814,830 |
0.4 |
Petrochemical |
739,614 |
0.3 |
598,343 |
0.2 |
795,304 |
0.4 |
Financial intermediaries |
9,128 |
- |
11,221 |
- |
19,526 |
- |
State Government |
334,031 |
0.1 |
398,494 |
0.2 |
434,078 |
0.2 |
Production and distribution of electricity |
334,031 |
0.1 |
398,494 |
0.2 |
434,078 |
0.2 |
Private sector |
249,751,643 |
99.6 |
238,903,707 |
99.6 |
207,338,963 |
99.4 |
Manufacturing |
49,380,260 |
19.7 |
46,561,663 |
19.4 |
42,505,138 |
20.4 |
Food products and beverages |
12,532,737 |
5.0 |
11,880,625 |
5.0 |
11,275,829 |
5.4 |
Steel, metallurgy and mechanics |
8,179,044 |
3.3 |
7,946,450 |
3.3 |
6,897,820 |
3.3 |
Chemical |
4,027,414 |
1.6 |
4,202,933 |
1.7 |
4,490,138 |
2.2 |
Pulp and paper |
3,295,455 |
1.3 |
3,025,499 |
1.3 |
2,478,656 |
1.2 |
Textiles and apparel |
3,051,636 |
1.2 |
2,934,453 |
1.2 |
2,263,605 |
1.1 |
Oil refining and production of alcohol |
2,894,091 |
1.2 |
2,150,942 |
0.9 |
2,035,620 |
1.0 |
Light and heavy vehicles |
2,435,224 |
1.0 |
2,164,101 |
0.9 |
1,837,511 |
0.9 |
Rubber and plastic articles |
2,427,940 |
1.0 |
2,412,092 |
1.0 |
2,114,040 |
1.0 |
Electric and electronic products |
2,072,428 |
0.8 |
1,901,961 |
0.8 |
1,728,517 |
0.8 |
Extraction of metallic and non-metallic ores |
1,960,527 |
0.8 |
1,700,383 |
0.7 |
1,989,436 |
1.0 |
Furniture and wood products |
1,726,563 |
0.7 |
1,661,672 |
0.7 |
1,419,450 |
0.7 |
Non-metallic materials |
1,448,775 |
0.6 |
1,373,244 |
0.6 |
1,065,989 |
0.5 |
Automotive parts and accessories |
972,488 |
0.4 |
993,373 |
0.4 |
928,890 |
0.4 |
Leather articles |
630,635 |
0.2 |
527,081 |
0.2 |
498,263 |
0.2 |
Publishing, printing and reproduction |
614,404 |
0.2 |
590,803 |
0.2 |
464,934 |
0.2 |
Other industries |
1,110,899 |
0.4 |
1,096,051 |
0.5 |
1,016,440 |
0.5 |
Commerce |
39,648,959 |
15.8 |
37,809,367 |
15.7 |
29,106,875 |
14.0 |
Merchandise in specialty stores |
10,410,376 |
4.2 |
9,616,061 |
4.0 |
7,305,625 |
3.5 |
Food products, beverages and tobacco |
4,579,454 |
1.8 |
4,249,558 |
1.8 |
3,727,963 |
1.8 |
Non-specialized retailer |
3,818,923 |
1.5 |
3,687,769 |
1.5 |
2,626,709 |
1.2 |
Clothing and footwear |
3,496,046 |
1.4 |
3,339,685 |
1.4 |
2,042,078 |
1.0 |
Automobile |
3,296,244 |
1.3 |
3,093,388 |
1.3 |
2,813,484 |
1.3 |
Motor vehicle repairs, parts and accessories |
2,724,484 |
1.1 |
2,582,997 |
1.1 |
2,090,113 |
1.0 |
Grooming and household articles |
2,592,479 |
1.0 |
2,317,831 |
0.9 |
1,806,641 |
0.9 |
Fuel |
1,756,401 |
0.7 |
1,649,099 |
0.7 |
1,237,986 |
0.6 |
Waste and scrap |
1,753,392 |
0.7 |
1,651,279 |
0.7 |
1,421,829 |
0.7 |
Trade intermediary |
1,550,546 |
0.6 |
1,447,770 |
0.6 |
1,198,473 |
0.6 |
Wholesale of goods in general |
1,334,514 |
0.5 |
1,308,477 |
0.5 |
1,005,845 |
0.5 |
Agricultural products |
1,089,642 |
0.5 |
1,628,063 |
0.7 |
778,822 |
0.4 |
Other commerce |
1,246,458 |
0.5 |
1,237,390 |
0.5 |
1,051,307 |
0.5 |
Financial intermediaries |
821,461 |
0.3 |
715,810 |
0.3 |
588,611 |
0.3 |
Services |
54,858,275 |
21.9 |
51,771,689 |
21.6 |
44,101,510 |
21.1 |
Transportation and storage |
14,392,237 |
5.7 |
13,033,801 |
5.4 |
10,996,535 |
5.3 |
Civil construction |
13,383,208 |
5.3 |
11,990,332 |
5.0 |
9,145,154 |
4.4 |
Real estate activities, rentals and corporate services |
9,806,687 |
3.9 |
9,829,455 |
4.1 |
8,903,263 |
4.3 |
Production and distribution of electric power, gas and water |
4,768,529 |
1.9 |
4,765,562 |
2.0 |
5,036,773 |
2.4 |
Hotels and catering |
2,037,894 |
0.8 |
1,966,105 |
0.8 |
1,549,467 |
0.7 |
Social services, education, health, defense and social security |
1,934,529 |
0.8 |
1,898,113 |
0.8 |
1,590,286 |
0.8 |
Holding companies, legal, accounting and business advisory services |
1,925,993 |
0.8 |
2,422,068 |
1.0 |
1,764,046 |
0.8 |
Clubs, leisure, cultural and sport activities |
1,496,658 |
0.6 |
1,481,353 |
0.6 |
1,190,684 |
0.6 |
Telecommunications |
448,868 |
0.2 |
433,151 |
0.2 |
502,552 |
0.2 |
Other services |
4,663,672 |
1.9 |
3,951,749 |
1.7 |
3,422,750 |
1.6 |
Agriculture, cattle raising, fishing, forestry and timber industry |
3,580,621 |
1.4 |
3,307,018 |
1.4 |
2,714,705 |
1.3 |
Individuals |
101,462,067 |
40.5 |
98,738,160 |
41.2 |
88,322,124 |
42.3 |
Total |
250,834,416 |
100.0 |
239,911,765 |
100.0 |
208,587,871 |
100.0 |
Bradesco 155
Financial Statements, Independent Auditors' Report, Summary of the Audit Committee’s Report and Fiscal Council’s Report |
|
Notes to the Consolidated Financial Statements | |
f) Breakdown of loan operations and allowance for loan losses
Risk level |
R$ thousand | ||||||||
Portfolio balance | |||||||||
Non-performing loans |
Performing loans |
Total |
% (1) |
2011 |
2010 | ||||
Past due |
Outstanding |
Total – non-performing loans |
% June 30 YTD (2) |
% March 31 YTD (2) |
% June 30 YTD (2) | ||||
AA |
- |
- |
- |
45,497,161 |
45,497,161 |
18.1 |
18.1 |
17.2 |
16.4 |
A |
- |
- |
- |
104,800,675 |
104,800,675 |
41.8 |
59.9 |
59.8 |
61.1 |
B |
420,582 |
1,858,455 |
2,279,037 |
21,592,032 |
23,871,069 |
9.5 |
69.4 |
69.6 |
71.3 |
C |
798,946 |
2,398,490 |
3,197,436 |
54,119,902 |
57,317,338 |
22.9 |
92.3 |
92.5 |
91.8 |
Subtotal |
1,219,528 |
4,256,945 |
5,476,473 |
226,009,770 |
231,486,243 |
92.3 |
|
||
D |
745,581 |
1,470,878 |
2,216,459 |
2,878,535 |
5,094,994 |
2.0 |
94.3 |
94.5 |
93.8 |
E |
585,557 |
863,899 |
1,449,456 |
614,021 |
2,063,477 |
0.8 |
95.1 |
95.3 |
94.6 |
F |
658,070 |
773,372 |
1,431,442 |
552,301 |
1,983,743 |
0.8 |
95.9 |
95.9 |
95.5 |
G |
609,499 |
602,101 |
1,211,600 |
279,455 |
1,491,055 |
0.6 |
96.5 |
96.5 |
96.2 |
H |
3,695,699 |
2,634,211 |
6,329,910 |
2,384,994 |
8,714,904 |
3.5 |
100.0 |
100.0 |
100.0 |
Subtotal |
6,294,406 |
6,344,461 |
12,638,867 |
6,709,306 |
19,348,173 |
7.7 |
|||
Overall total on June 30, 2011 |
7,513,934 |
10,601,406 |
18,115,340 |
232,719,076 |
250,834,416 |
100.0 |
|||
% |
3.0 |
4.2 |
7.2 |
92.8 |
100.0 |
||||
Overall total on March 31, 2011 |
7,250,431 |
10,422,704 |
17,673,135 |
222,238,630 |
239,911,765 |
||||
% |
3.0 |
4.4 |
7.4 |
92.6 |
100.0 |
||||
Overall total on June 30, 2010 |
6,512,709 |
9,940,413 |
16,453,122 |
192,134,749 |
208,587,871 |
||||
% |
3.1 |
4.8 |
7.9 |
92.1 |
100.0 |
|
|
|
|
(1) Ratio between risk level and total portfolio; and
(2) Accumulated ratio between risk level and total portfolio.
__156 Report on Economic and Financial Analysis – June 2011
Financial Statements, Independent Auditors' Report, Summary of the Audit Committee’s Report and Fiscal Council’s Report | |
Notes to the Consolidated Financial Statements | |
Risk level |
R$ thousand | ||||||||||
Allowance | |||||||||||
Minimum required allowance |
Minimum required |
Additional |
Existing |
2011 |
2010 | ||||||
Specific |
Generic |
Total |
% June 30 YTD (1) |
% March 31 YTD (1) |
% June 30 YTD (1) | ||||||
Past due |
Outstanding |
Total specific | |||||||||
AA |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
A |
0.5 |
- |
- |
- |
524,002 |
524,002 |
1,548 |
525,550 |
0.5 |
0.5 |
0.6 |
B |
1.0 |
4,206 |
18,585 |
22,791 |
215,920 |
238,711 |
4,957 |
243,668 |
1.0 |
1.0 |
1.1 |
C |
3.0 |
23,968 |
71,954 |
95,922 |
1,623,596 |
1,719,518 |
987,712 |
2,707,230 |
4.7 |
5.2 |
5.7 |
Subtotal |
28,174 |
90,539 |
118,713 |
2,363,518 |
2,482,231 |
994,217 |
3,476,448 |
1.5 |
1.6 |
1.7 | |
D |
10.0 |
74,558 |
147,088 |
221,646 |
287,853 |
509,499 |
869,531 |
1,379,030 |
27.1 |
26.5 |
25.8 |
E |
30.0 |
175,667 |
259,170 |
434,837 |
184,206 |
619,043 |
377,523 |
996,566 |
48.3 |
48.3 |
48.1 |
F |
50.0 |
329,035 |
386,685 |
715,720 |
276,151 |
991,871 |
343,971 |
1,335,842 |
67.3 |
67.1 |
67.1 |
G |
70.0 |
426,649 |
421,471 |
848,120 |
195,618 |
1,043,738 |
418,097 |
1,461,835 |
98.0 |
97.9 |
97.8 |
H |
100.0 |
3,695,699 |
2,634,211 |
6,329,910 |
2,384,994 |
8,714,904 |
- |
8,714,904 |
100.0 |
100.0 |
100.0 |
Subtotal |
|
4,701,608 |
3,848,625 |
8,550,233 |
3,328,822 |
11,879,055 |
2,009,122 |
13,888,177 |
71.8 |
72.1 |
72.6 |
Overall total on June 30, 2011 |
|
4,729,782 |
3,939,164 |
8,668,946 |
5,692,340 |
14,361,286 |
3,003,339 |
17,364,625 |
6.9 |
||
% |
|
27.2 |
22.7 |
49.9 |
32.8 |
82.7 |
17.3 |
100.0 |
|
||
Overall total on March 31, 2011 |
|
4,437,071 |
3,861,399 |
8,298,470 |
5,438,685 |
13,737,155 |
3,002,903 |
16,740,058 |
7.0 |
||
% |
|
26.5 |
23.1 |
49.6 |
32.5 |
82.1 |
17.9 |
100.0 |
|||
Overall total on June 30, 2010 |
4,126,724 |
3,758,399 |
7,885,123 |
4,888,859 |
12,773,982 |
3,007,591 |
15,781,573 |
7.6 | |||
% |
|
26.1 |
23.8 |
49.9 |
31.0 |
80.9 |
19.1 |
100.0 |
|
|
|
(1) Ratio between existing allowance and total portfolio by risk level.
Bradesco 157
Financial Statements, Independent Auditors' Report, Summary of the Audit Committee’s Report and Fiscal Council’s Report |
|
Notes to the Consolidated Financial Statements | |
g) Changes in allowance for loan losses
|
R$ thousand | |||
|
2011 |
2010 | ||
|
2nd Quarter |
1st Quarter |
1st Half |
1st Half |
Opening balance |
16,740,058 |
16,289,671 |
16,289,671 |
16,313,243 |
- Specific provision (1) |
8,298,470 |
7,898,327 |
7,898,327 |
8,886,147 |
- Generic provision (2) |
5,438,685 |
5,389,925 |
5,389,925 |
4,424,421 |
- Excess provision (3) |
3,002,903 |
3,001,419 |
3,001,419 |
3,002,675 |
Additions |
2,685,136 |
2,534,045 |
5,219,181 |
4,478,283 |
Reductions |
(2,060,569) |
(2,083,658) |
(4,144,227) |
(5,009,953) |
Closing balance |
17,364,625 |
16,740,058 |
17,364,625 |
15,781,573 |
- Specific provision (1) |
8,668,946 |
8,298,470 |
8,668,946 |
7,885,123 |
- Generic provision (2) |
5,692,340 |
5,438,685 |
5,692,340 |
4,888,859 |
- Excess provision (3) |
3,003,339 |
3,002,903 |
3,003,339 |
3,007,591 |
(1) For operations with installments overdue for more than 14 days;
(2) Recorded based on the customer/transaction classification and, accordingly, not included in the preceding item; and
(3) The additional provision is recorded based on Management's experience and expected realization of the loan portfolio, to determine the total provision deemed sufficient to cover specific and general credit risks, together with the provision calculated based on risk level ratings and the corresponding minimum percentage of provision established by CMN Resolution 2,682/99. The additional provision per customer was classified according to the corresponding risk levels (Note 10f).
h) Allowance for loan losses (ALL) expenses net of amounts recovered
Expenses with the allowance for loan losses, net of recoveries of written-off credits, are as follows.
|
R$ thousand | |||
2011 |
2010 | |||
|
2nd Quarter |
1st Quarter |
1st Half |
1st Half |
Amount recorded |
2,685,136 |
2,534,045 |
5,219,181 |
4,478,283 |
Amount recovered (1) |
(704,081) |
(613,490) |
(1,317,571) |
(1,227,288) |
ALL expense net of amounts recovered |
1,981,055 |
1,920,555 |
3,901,610 |
3,250,995 |
(1) Classified in income from loan operations (Note 10j).
i) Changes in renegotiated portfolio
|
R$ thousand | |||
2011 |
2010 | |||
|
2nd Quarter |
1st Quarter |
1st Half |
1st Half |
Opening balance |
7,273,546 |
6,911,604 |
6,911,604 |
5,546,177 |
Amount renegotiated |
2,099,275 |
1,672,867 |
3,772,143 |
2,715,552 |
Amount received |
(906,538) |
(763,936) |
(1,670,474) |
(1,043,242) |
Write-offs |
(661,959) |
(546,989) |
(1,208,949) |
(912,191) |
Closing balance |
7,804,324 |
7,273,546 |
7,804,324 |
6,306,296 |
Allowance for loan losses |
4,851,715 |
4,582,520 |
4,851,715 |
3,928,140 |
Percentage on renegotiation portfolio |
62.2% |
63.0% |
62.2% |
62.3% |
__158 Report on Economic and Financial Analysis – June 2011
Financial Statements, Independent Auditors' Report, Summary of the Audit Committee’s Report and Fiscal Council’s Report | |
Notes to the Consolidated Financial Statements | |
j) Income on loan and leasing operations
|
R$ thousand | |||
2011 |
2010 | |||
|
2nd Quarter |
1st Quarter |
1st Half |
1st Half |
Discounted trade receivables and loans |
7,717,526 |
7,184,960 |
14,902,486 |
11,963,432 |
Financings |
2,626,149 |
2,426,774 |
5,052,923 |
3,928,841 |
Agricultural and agribusiness loans |
245,164 |
276,512 |
521,676 |
544,707 |
Subtotal |
10,588,839 |
9,888,246 |
20,477,085 |
16,436,980 |
Recovery of credits charged-off as loss |
704,081 |
613,490 |
1,317,571 |
1,227,288 |
Subtotal |
11,292,920 |
10,501,736 |
21,794,656 |
17,664,268 |
Leasing net of expenses |
441,044 |
444,858 |
885,902 |
1,196,716 |
Total |
11,733,964 |
10,946,594 |
22,680,558 |
18,860,984 |
11) OTHER RECEIVABLES
a) Foreign exchange portfolio
Balance sheet accounts
|
R$ thousand | ||
2011 |
2010 | ||
June 30 |
March 31 |
June 30 | |
Assets – other receivables |
|||
Exchange purchases pending settlement |
11,235,550 |
10,984,526 |
9,117,146 |
Foreign exchange acceptances and term documents in foreign currencies |
- |
- |
1,951 |
Exchange sale receivables |
3,183,493 |
5,590,026 |
3,918,059 |
(-) Advances in local currency received |
(539,566) |
(415,051) |
(348,522) |
Income receivable on advances granted |
50,127 |
48,893 |
88,351 |
Total |
13,929,604 |
16,208,394 |
12,776,985 |
Liabilities – other liabilities |
|||
Exchange sales pending settlement |
3,162,492 |
5,573,821 |
3,909,517 |
Exchange purchase payables |
11,528,464 |
11,206,544 |
9,200,781 |
(-) Advances on foreign exchange contracts |
(6,788,080) |
(5,727,656) |
(5,629,606) |
Other |
4,823 |
7,039 |
4,031 |
Total |
7,907,699 |
11,059,748 |
7,484,723 |
Net foreign exchange portfolio |
6,021,905 |
5,148,646 |
5,292,262 |
Memorandum accounts: |
|||
- Loans available for imports |
1,588,510 |
1,570,061 |
870,616 |
- Confirmed exports loans |
41,321 |
35,360 |
80,317 |
Bradesco 159
Financial Statements, Independent Auditors' Report, Summary of the Audit Committee’s Report and Fiscal Council’s Report |
|
Notes to the Consolidated Financial Statements | |
Foreign exchange results
Breakdown of foreign exchange transaction results adjusted to facilitate presentation
|
R$ thousand | |||
2011 |
2010 | |||
2nd Quarter |
1st Quarter |
1st Half |
1st Half | |
Foreign exchange operations result |
142,010 |
129,411 |
271,421 |
214,541 |
Adjustments: |
|
|
||
- Income on foreign currency financing (1) |
5,313 |
5,103 |
10,416 |
39,794 |
- Income on export financing (1) |
119,700 |
114,571 |
234,271 |
164,070 |
- Income on foreign investments (2) |
378 |
152 |
530 |
27,010 |
- Expenses of liabilities with foreign bankers (3) (Note 17c) |
11,264 |
(2,955) |
8,309 |
(253,626) |
- Funding expenses (4) |
(71,140) |
(71,059) |
(142,199) |
(118,918) |
- Other |
(53,093) |
(56,209) |
(109,302) |
136,101 |
Total adjustments |
12,422 |
(10,397) |
2,025 |
(5,569) |
Adjusted foreign exchange operations result |
154,432 |
119,014 |
273,446 |
208,972 |
(1) Classified in item “Income from loan operations;”
(2) Stated in item “Income on securities transactions;”
(3) Related to funds for financing advances on foreign exchange contracts and import financing, classified in item “Borrowing and onlending expenses;” and
(4) Refer to funding expenses of investments on foreign exchange transactions.
b) Sundry
|
R$ thousand | ||
2011 |
2010 | ||
June 30 |
March 31 |
June 30 | |
Tax credits (Note 34c) |
19,979,224 |
18,419,399 |
17,273,477 |
Credit card operations |
12,496,887 |
11,954,872 |
11,349,913 |
Borrowers by escrow deposits |
8,251,539 |
7,858,796 |
7,166,084 |
Prepaid taxes (1) |
4,635,965 |
1,493,252 |
2,152,663 |
Sundry borrowers |
2,671,777 |
2,023,793 |
1,788,487 |
Trade and credit receivables (2) |
1,353,959 |
1,614,387 |
2,336,629 |
Advances to Fundo Garantidor de Crédito |
441,431 |
487,096 |
624,092 |
Payments to be reimbursed |
455,950 |
501,698 |
471,378 |
Receivables from sale of assets |
66,910 |
69,542 |
75,476 |
Other |
370,621 |
213,352 |
319,380 |
Total |
50,724,263 |
44,636,187 |
43,557,579 |
(1) On June 30, 2011, includes tax credits to be offset amounting to R$2,911,634 thousand (Note 18a); and
(2) Includes receivables from the acquisition of financial assets from loan operations without substantial transfer of risks and benefits.
__160 Report on Economic and Financial Analysis – June 2011
Financial Statements, Independent Auditors' Report, Summary of the Audit Committee’s Report and Fiscal Council’s Report | |
Notes to the Consolidated Financial Statements | |
12) OTHER ASSETS
a) Foreclosed assets/others
|
R$ thousand | ||||
Cost |
Provision for losses |
Residual value | |||
2011 |
2010 | ||||
June 30 |
March 31 |
June 30 | |||
Real estate |
146,602 |
(33,390) |
113,212 |
114,542 |
142,833 |
Goods subject to special conditions |
58,168 |
(58,168) |
- |
- |
- |
Vehicles and similar |
382,195 |
(121,005) |
261,190 |
274,184 |
342,291 |
Inventories/warehouse |
41,399 |
- |
41,399 |
28,822 |
26,515 |
Machinery and equipment |
15,847 |
(6,485) |
9,362 |
10,384 |
9,489 |
Others |
8,240 |
(7,140) |
1,100 |
1,104 |
1,156 |
Total on June 30, 2011 |
652,451 |
(226,188) |
426,263 |
||
Total on March 31, 2011 |
659,098 |
(230,062) |
|
429,036 |
|
Total on June 30, 2010 |
778,811 |
(256,527) |
522,284 |
b) Prepaid expenses
|
R$ thousand | ||
2011 |
2010 | ||
June 30 |
March 31 |
June 30 | |
Commission on the placement of financing (1) |
896,224 |
675,777 |
705,933 |
Insurance selling expenses (2) |
523,900 |
481,478 |
433,227 |
Advertising and publicity expenses (3) |
87,999 |
91,492 |
63,297 |
Other |
160,645 |
149,481 |
182,280 |
Total |
1,668,768 |
1,398,228 |
1,384,737 |
(1) Commissions paid to storeowners and car dealers;
(2) Commissions paid to brokers for the sale of insurance, private pension plans and savings bond products; and
(3) Prepaid expenses of future advertising and marketing campaigns.
13) INVESTMENTS
a) Changes in investments in the consolidated financial statements
Affiliates |
R$ thousand | ||
2011 |
2010 | ||
June 30 |
March 31 |
June 30 | |
- IRB-Brasil Resseguros S.A. |
448,234 |
444,682 |
435,431 |
- Integritas Participações S.A. |
452,446 |
444,806 |
424,765 |
- Serasa S.A. |
90,552 |
83,634 |
85,454 |
- BES Investimento do Brasil S.A. |
97,282 |
95,612 |
89,593 |
- Other |
77,033 |
82,566 |
37,426 |
Total in affiliates |
1,165,547 |
1,151,300 |
1,072,669 |
- Tax incentives |
239,760 |
240,089 |
260,448 |
- Other investments |
556,786 |
546,425 |
502,437 |
Provision for: |
|||
- Tax incentives |
(212,912) |
(213,252) |
(231,295) |
- Other investments |
(50,212) |
(49,874) |
(51,155) |
Overall total of investments |
1, 698,969 |
1,674,688 |
1,553,104 |
Bradesco 161
Financial Statements, Independent Auditors' Report, Summary of the Audit Committee’s Report and Fiscal Council’s Report |
|
Notes to the Consolidated Financial Statements | |
b) The adjustments resulting from the equity accounting for investments were recorded in income accounts, under “Equity in the Earnings (Losses) of Unconsolidated Companies” and corresponded to R$50,065 thousand in the first half of 2011 (R$47,771 thousand in the first half of 2010 and R$15,877 thousand in the second quarter of 2011 (R$34,188 thousand in the first quarter of 2011)).
Companies |
R$ thousand | |||||||||
Capital stock |
Adjusted shareholders’ equity |
Number of shares/quotas held (thousands) |
Consolidated ownership on capital stock |
Adjusted net income |
Equity accounting adjustments (1) | |||||
2011 |
2010 | |||||||||
Common |
Preferred |
2nd Quarter |
1st Quarter |
1st Half |
1st Half | |||||
IRB-Brasil Resseguros S.A. (2) |
1,350,000 |
2,110,330 |
- |
212 |
21.24% |
152,274 |
5,243 |
27,100 |
32,343 |
16,947 |
BES Investimento do Brasil S.A. – Banco de Investimento (2) |
320,000 |
486,410 |
10,745 |
10,745 |
20.00% |
26,245 |
1,670 |
3,579 |
5,249 |
5,610 |
Serasa S.A. (2) |
145,000 |
1,096,271 |
909 |
- |
8.26% |
126,828 |
6,918 |
3,558 |
10,476 |
11,066 |
Integritas Participações S.A.(2) |
57,406 |
653,741 |
22,581 |
- |
22.32% |
8,947 |
2,046 |
(49) |
1,997 |
14,148 |
Equity in the earnings of unconsolidated companies |
15,877 |
34,188 |
50,065 |
47,771 |
(1) Equity adjustments comprise participation in the results recorded by the companies as from their acquisition and include equity variations in the investees not derived from results, as well as adjustments arising from the equalization of accounting practices, when applicable; and
(2) Based on financial information from previous month.
__162 Report on Economic and Financial Analysis – June 2011
Financial Statements, Independent Auditors' Report, Summary of the Audit Committee’s Report and Fiscal Council’s Report | |
Notes to the Consolidated Financial Statements | |
14) PREMISES AND EQUIPMENT AND LEASED ASSETS
These assets are stated at acquisition cost. Depreciation is calculated based on the straight-line method at annual rates which take into consideration their economic useful lives.
|
R$ thousand | |||||
Annual rate |
Cost |
Depreciation |
Residual value | |||
2011 |
2010 | |||||
June 30 |
March 31 |
June 30 | ||||
Premises and equipment: |
|
|
|
|||
- Buildings |
4% |
785,139 |
(360,211) |
424,928 |
414,069 |
290,273 |
- Land |
- |
351,197 |
- |
351,197 |
345,890 |
348,967 |
Facilities, furniture and equipment in use |
10% |
3,763,251 |
(2,140,038) |
1,623,213 |
1,567,539 |
1,487,199 |
Security and communication systems |
10% |
217,559 |
(133,726) |
83,833 |
81,230 |
76,498 |
Data processing systems |
20 to 50% |
1,758,098 |
(1,090,201) |
667,897 |
596,912 |
562,028 |
Transportation systems |
20% |
35,602 |
(23,923) |
11,679 |
12,454 |
13,582 |
Financing lease of data processing systems |
20 to 50% |
2,026,000 |
(1,532,736) |
493,264 |
644,677 |
641,874 |
Subtotal |
8,936,846 |
(5,280,835) |
3,656,011 |
3,662,771 |
3,420,421 | |
Leased assets |
11,783 |
(9,926) |
1,857 |
2,999 |
6,530 | |
Total on June 30, 2011 |
8,948,629 |
(5,290,761) |
3,657,868 |
|||
Total on March 31, 2011 |
8,961,000 |
(5,295,230) |
3,665,770 |
|||
Total on June 30, 2010 |
8,359,789 |
(4,932,838) |
3,426,951 |
Bradesco 163
Financial Statements, Independent Auditors' Report, Summary of the Audit Committee’s Report and Fiscal Council’s Report |
|
Notes to the Consolidated Financial Statements | |
Bradesco Organization’s premises and equipment present an unrecorded surplus value of R$2,889,995 thousand (March 31, 2011 – R$2,567,678 thousand and June 30, 2010 – R$1,987,530 thousand), which results in large part from the increase in their market price, based on appraisal reports prepared by independent experts in 2011, 2010 and 2009.
Bradesco has entered into financial lease agreements, for data processing systems (hardware), which are included in premises and equipment. Under this accounting policy, assets and liabilities are classified in the financial statements and depreciation is calculated according to the depreciation policy adopted for own assets. Interest on the liability is also recognized.
The fixed asset to reference shareholders’ equity ratio in the “economic-financial consolidated” is 17.33% (March 31, 2011 – 17.41% and June 30, 2010 – 20.91%), and in the “financial consolidated” is 47.13% (March 31, 2011 – 47.74% and June 30, 2010 – 48.03%), whereas the maximum limit is 50%.
The difference between the fixed assets to shareholders’ equity ratio in the “economic-financial consolidated” and in the “financial consolidated” is due to non-financial subsidiaries which have high liquidity and low fixed assets to shareholders’ equity ratio, with the consequent increase in the fixed assets to shareholders’ equity ratio of the “financial consolidated.” Whenever necessary, we may reallocate the funds to the financial companies through the payment of dividends/interest on shareholders’ equity to financial companies or a corporate reorganization between the financial and non-financial companies, thus improving the ratio.
15) INTANGIBLE ASSETS
a) Goodwill
Goodwill from investment acquisitions amounted to R$2,913,753 thousand, net of accrued amortization, when applicable, of which: (i) R$509,666 thousand represents the difference between book value and market value of shares recorded in Permanent Assets – Investments (BM&FBOVESPA and Integritas/Fleury shares), to be amortized upon their realization; and (ii) R$2,404,087 thousand representing future profitability/client portfolio, which is amortized over twenty years, net of accrued amortization , when applicable.
In the first half of 2011, goodwill amortization totaled R$132,225 thousand (R$114,884 thousand in the first half of 2010) and R$66,490 thousand in the second quarter of 2011 (R$65,735 thousand in the first quarter of 2011)) (Note 29).
__164 Report on Economic and Financial Analysis – June 2011
Financial Statements, Independent Auditors' Report, Summary of the Audit Committee’s Report and Fiscal Council’s Report | |
Notes to the Consolidated Financial Statements | |
b) Intangible assets
Acquired intangible assets comprise:
|
R$ thousand | |||||
Amortization rate (1) |
Cost |
Amortization |
Residual value | |||
2011 |
2010 | |||||
June 30 |
March 31 |
June 30 | ||||
Acquisition of banking services rights |
Contract (4) |
3,790,866 |
(2,059,696) |
1,731,170 |
1,827,941 |
1,408,732 |
Software (2) |
20% to 50% |
4,622,045 |
(2,418,809) |
2,203,236 |
2,110,197 |
1,829,845 |
Future profitability/client portfolio (3) |
Up to 20% |
2,916,276 |
(512,189) |
2,404,087 |
2,470,577 |
1,972,263 |
Other |
20% |
104,761 |
(64,026) |
40,735 |
38,485 |
41,347 |
Total on June 30, 2011 |
11,433,948 |
(5,054,720) |
6,379,228 |
|||
Total on March 31, 2011 |
11,173,081 |
(4,725,881) |
6,447,200 |
|||
Total on June 30, 2010 |
9,061,745 |
(3,809,558) |
5,252,187 |
(1) Intangible assets are amortized over the estimated period of economic benefit and charged under “other administrative expenses” and “other operating expenses”, when applicable;
(2) Software acquired and/or developed by specialized companies;
(3) Mainly composed of goodwill on the acquisition of interest in Banco Ibi - R$981,492 thousand, Odontoprev - R$361,204 thousand, Ágora Corretora - R$213,004 thousand, Ibi México - R$25,592 thousand, Europ Assistance Serviços de Assistência Personalizados - R$24,036 thousand, CBSS – Cia. Brasileira de Soluções e Serviços - R$170,592 thousand and Cielo S.A. - R$408,014 thousand, net of accrued amortization, when applicable; and
(4) Based on each pay-back agreement.
Bradesco 165
Financial Statements, Independent Auditors' Report, Summary of the Audit Committee’s Report and Fiscal Council’s Report |
|
Notes to the Consolidated Financial Statements | |
c) Change in intangible assets by type
|
R$ thousand | ||||
Acquisition of banking service rights |
Software |
Future profitability/ client portfolio |
Other |
Total | |
Balance on December 31, 2010 |
1,909,831 |
1,992,843 |
2,416,496 |
39,981 |
6,359,151 |
Additions/reductions |
158,101 |
433,715 |
119,816 |
4,216 |
715,848 |
Amortization for the period |
(336,762) |
(223,322) |
(132,225) |
(3,462) |
(695,771) |
Balance on June 30, 2011 |
1,731,170 |
2,203,236 |
2,404,087 |
40,735 |
6,379,228 |
16) DEPOSITS, FEDERAL FUNDS PURCHASED AND SECURITIES SOLD UNDER AGREEMENTS TO REPURCHASE AND FUNDS FROM ISSUANCE OF SECURITIES
a) Deposits
|
R$ thousand | ||||||
2011 |
2010 | ||||||
1 to 30 days |
31 to 180 days |
181 to 360 days |
More than 360 days |
June 30 |
March 31 |
June 30 | |
● Demand deposits (1) |
33,007,178 |
- |
- |
- |
33,007,178 |
31,777,641 |
32,754,590 |
● Savings deposits (1) |
54,810,856 |
- |
- |
- |
54,810,856 |
54,624,988 |
47,331,685 |
● Interbank deposits |
149,448 |
85,373 |
90,041 |
3,645 |
328,507 |
252,249 |
454,948 |
● Time deposits (2) |
11,881,900 |
22,056,892 |
12,542,512 |
78,903,759 |
125,385,063 |
116,054,512 |
96,823,703 |
● Other – investment deposits (1) |
29,307 |
- |
- |
- |
29,307 |
1,113,049 |
1,087,043 |
Overall total on June 30, 2011 |
99,878,689 |
22,142,265 |
12,632,553 |
78,907,404 |
213,560,911 |
||
% |
46.8 |
10.4 |
5.9 |
36.9 |
100.0 |
||
Overall total on March 31, 2011 |
95,562,421 |
10,695,214 |
21,542,930 |
76,021,874 |
203,822,439 |
||
% |
46.9 |
5.2 |
10.6 |
37.3 |
100.0 |
||
Overall total on June 30, 2010 |
85,969,992 |
11,309,883 |
7,422,967 |
73,749,127 |
178,451,969 | ||
% |
48.2 |
6.3 |
4.2 |
41.3 |
100.0 |
(1) Classified as “1 to 30 days”, not considering average historical turnover; and
(2) Considers the maturities established in investments.
__166 Report on Economic and Financial Analysis – June 2011
Financial Statements, Independent Auditors' Report, Summary of the Audit Committee’s Report and Fiscal Council’s Report | |
Notes to the Consolidated Financial Statements | |
b) Federal funds purchased and securities sold under agreements to repurchase
|
R$ thousand | ||||||
2011 |
2010 | ||||||
1 to 30 days |
31 to 180 days |
181 to 360 days |
More than 360 days |
June 30 |
March 31 |
June 30 | |
Own portfolio |
72,913,893 |
6,972,664 |
9,685,647 |
33,077,199 |
122,649,403 |
120,774,698 |
57,691,290 |
● Government securities |
71,582,273 |
497,053 |
299,667 |
49,374 |
72,428,367 |
67,819,188 |
16,124,062 |
● Debentures of own issuance |
776,909 |
4,812,924 |
8,916,514 |
32,608,618 |
47,114,965 |
48,351,422 |
40,914,745 |
● Foreign |
554,711 |
1,662,687 |
469,466 |
419,207 |
3,106,071 |
4,604,088 |
652,483 |
Third-party portfolio (1) |
33,976,937 |
1,018,855 |
- |
- |
34,995,792 |
50,793,391 |
72,027,616 |
Unrestricted portfolio (1) |
2,611,267 |
3,932,023 |
- |
16,010 |
6,559,300 |
7,420,692 |
1,414,807 |
Overall total on June 30, 2011 (2) |
109,502,097 |
11,923,542 |
9,685,647 |
33,093,209 |
164,204,495 |
||
% |
66.7 |
7.3 |
5.8 |
20.2 |
100.0 |
||
Overall total on March 31, 2011 (2) |
122,313,854 |
14,239,721 |
6,010,479 |
36,424,727 |
178,988,781 |
||
% |
68.3 |
8.0 |
3.3 |
20.4 |
100.0 |
||
Overall total on June 30, 2010 (2) |
87,142,057 |
8,103,183 |
5,113,091 |
30,775,382 |
131,133,713 | ||
% |
66.5 |
6.2 |
3.8 |
23.5 |
100.0 |
(1) Represented by government securities; and
(2) Includes R$44,223,223 thousand (March 31, 2011 - R$40,961,895 thousand and June 30, 2010 – R$29,202,365 thousand) of investment funds in purchase and sale commitments with Bradesco, whose quotaholders are subsidiaries included in the consolidated financial statements (Notes 8a, b, c and d).
Bradesco 167
Financial Statements, Independent Auditors' Report, Summary of the Audit Committee’s Report and Fiscal Council’s Report |
|
Notes to the Consolidated Financial Statements | |
c) Funds from issuance of securities
|
R$ thousand | ||||||
2011 |
2010 | ||||||
1 to 30 days |
31 to 180 days |
181 to 360 days |
More than 360 days |
June 30 |
March 31 |
June 30 | |
Securities - domestic: |
|||||||
- Mortgage bonds |
165,919 |
691,541 |
463,667 |
5,915 |
1,327,042 |
1,294,024 |
996,081 |
- Letters of credit for real estate |
77,440 |
516,619 |
924,031 |
3,331 |
1,521,421 |
1,197,290 |
202,228 |
- Letters of credit for agribusiness |
125,600 |
743,965 |
910,636 |
54,831 |
1,835,032 |
1,815,674 |
1,639,523 |
- Financial bills |
- |
- |
3,379,095 |
14,043,029 |
17,422,124 |
11,521,193 |
3,432,015 |
- Debentures (1) |
- |
- |
- |
- |
- |
763,547 |
741,669 |
Subtotal |
368,959 |
1,952,125 |
5,677,429 |
14,107,106 |
22,105,619 |
16,591,728 |
7,011,516 |
Securities - foreign: |
|||||||
- MTN Program Issues (2) |
23,466 |
- |
- |
3,668,585 |
3,692,051 |
1,635,574 |
1,819,624 |
- Securitization of future flow of money orders received from abroad (Note 16d) |
5,500 |
174,063 |
195,137 |
2,895,112 |
3,269,812 |
3,501,841 |
3,855,329 |
- Securitization of future flow of credit card bill receivables from cardholders resident abroad (Note 16d) |
- |
- |
- |
- |
- |
272 |
72,467 |
- Issuance costs |
- |
- |
- |
(23,920) |
(23,920) |
(28,416) |
(29,575) |
Subtotal |
28,966 |
174,063 |
195,137 |
6,539,777 |
6,937,943 |
5,109,271 |
5,717,845 |
Overall total on June 30, 2011 |
397,925 |
2,126,188 |
5,872,566 |
20,646,883 |
29,043,562 |
||
% |
1.4 |
7.3 |
20.2 |
71.1 |
100.0 |
||
Overall total on March 31, 2011 |
350,710 |
2,751,735 |
2,211,697 |
16,386,857 |
21,700,999 |
||
% |
1.6 |
12.7 |
10.2 |
75.5 |
100.0 |
||
Overall total on June 30, 2010 |
280,344 |
1,806,967 |
2,019,856 |
8,622,194 |
12,729,361 | ||
% |
2.2 |
14.2 |
15.9 |
67.7 |
100.0 |
(1) Past due transactions on May 1, 2011 referring to issuances of simple debentures not convertible into Bradesco Leasing S.A. Arrendamento Mercantil shares; and
(2) Issuance of securities in the foreign market for costumers’ foreign exchange operations, through purchase and sale of foreign currencies, related to discounts of export bills, pre-financing of exports, financing of imports and working capital financing, substantially in the medium and long terms.
__168 Report on Economic and Financial Analysis – June 2011
Financial Statements, Independent Auditors' Report, Summary of the Audit Committee’s Report and Fiscal Council’s Report | |
Notes to the Consolidated Financial Statements | |
d) Since 2003, the Bradesco Organization has been entering into certain agreements designed to optimize its funding and liquidity management activities through the use of SPEs. These SPEs, named International Diversified Payment Rights Company and Brazilian Merchant Voucher Receivables Limited are financed with long-term debt and settled through future cash flows of the underlying assets, which basically include:
(i) Current and future flows of money orders remitted by individuals and corporate entities located abroad to beneficiaries in Brazil for which the Bank acts as paying agent; and
(ii) Current and future flows of credit card receivables arising from expenditures in Brazil by holders of credit cards issued outside Brazil.
Long-term notes issued by the SPEs and sold to investors are settled through funds derived from the money order flows and credit card bills. Bradesco is obliged to redeem these securities in specific cases of delinquency or if SPEs’ operations are discontinued.
Funds from the sale of current and future money order flows and credit card receivables, received by the SPEs, must be maintained in a specific bank account until a minimum limit is attained.
We present below the main features of the notes issued by SPEs:
|
R$ thousand | |||||
Date of issue |
Transaction amount |
Maturity |
Total | |||
2011 |
2010 | |||||
June 30 |
March 31 |
June 30 | ||||
Securitization of future flow of money orders received from abroad |
7.28.2004 |
305,400 |
8.20.2012 |
30,972 |
38,786 |
64,394 |
6.11.2007 |
481,550 |
5.20.2014 |
268,109 |
305,569 |
421,787 | |
6.11.2007 |
481,550 |
5.20.2014 |
267,937 |
304,956 |
421,579 | |
12.20.2007 |
354,260 |
11.20.2014 |
202,656 |
227,698 |
305,743 | |
12.20.2007 |
354,260 |
11.20.2014 |
202,656 |
227,698 |
305,743 | |
3.6.2008 |
836,000 |
5.22.2017 (1) |
779,573 |
813,412 |
899,168 | |
12.19.2008 |
1,168,500 |
2.20.2019 (2) |
779,328 |
813,128 |
899,136 | |
3.20.2009 |
225,590 |
2.20.2015(3) |
- |
- |
179,444 | |
12.17.2009 |
133,673 |
11.20.2014 |
116,740 |
121,808 |
134,673 | |
12.17.2009 |
133,673 |
2.20.2017 |
116,286 |
121,304 |
134,212 | |
12.17.2009 |
89,115 |
2.20.2020 |
77,503 |
80,847 |
89,450 | |
8.20.2010(4) |
307,948 |
8.21.2017 |
272,386 |
284,212 |
- | |
9.29.2010(5) |
170,530 |
8.21.2017 |
155,666 |
162,423 |
- | |
Total |
|
5,042,049 |
|
3,269,812 |
3,501,841 |
3,855,329 |
Securitization of future flow of credit card bill receivables from cardholders resident abroad |
7.10.2003 |
800,818 |
6.15.2011(6) |
- |
272 |
72,467 |
Total |
|
800,818 |
|
- |
272 |
72,467 |
(1) The maturity date was postponed from May 20, 2015 to May 22, 2017;
(2) The maturity date was postponed from February 20, 2015 to February 22, 2016 and from February 22, 2016 to February 20, 2019;
(3) Security presettled on August 20, 2010;
(4) New issuance of securities abroad due on August 21, 2017 in the amount of US$175,000;
(5) New issuance of securities abroad due on August 21, 2017 in the amount of US$100,000; and
(6) Security settled on June 15, 2011.
Bradesco 169
Financial Statements, Independent Auditors' Report, Summary of the Audit Committee’s Report and Fiscal Council’s Report |
|
Notes to the Consolidated Financial Statements | |
e) Expenses with funding and monetary restatement and interest on technical provisions for insurance, private pension plans and savings bonds:
|
R$ thousand | |||
2011 |
2010 | |||
2nd Quarter |
1st Quarter |
1st Half |
1st Half | |
Savings deposits |
922,912 |
878,542 |
1,801,454 |
1,350,320 |
Time deposits |
3,408,639 |
3,104,382 |
6,513,021 |
4,617,419 |
Federal funds purchased and securities sold under agreements to repurchase |
4,607,268 |
4,529,373 |
9,136,641 |
5,263,477 |
Funds from issuance of securities |
647,451 |
499,880 |
1,147,331 |
408,428 |
Other funding expenses |
92,020 |
88,650 |
180,670 |
169,329 |
Subtotal |
9,678,290 |
9,100,827 |
18,779,117 |
11,808,973 |
Expenses for monetary restatement and interest on technical provisions from insurance, private pension plans and savings bonds |
1,382,278 |
1,703,001 |
3,085,279 |
2,474,880 |
Total |
11,060,568 |
10,803,828 |
21,864,396 |
14,283,853 |
__170 Report on Economic and Financial Analysis – June 2011
Financial Statements, Independent Auditors' Report, Summary of the Audit Committee’s Report and Fiscal Council’s Report | |
Notes to the Consolidated Financial Statements | |
17) BORROWING AND ONLENDING
a) Borrowing
|
R$ thousand | ||||||
2011 |
2010 | ||||||
1 to 30 days |
31 to 180 days |
181 to 360 days |
More than 360 days |
June 30 |
March 31 |
June 30 | |
Foreign |
2,414,831 |
4,725,350 |
3,245,480 |
894,805 |
11,280,466 |
9,691,705 |
9,392,342 |
Overall total on June 30, 2011 |
2,414,831 |
4,725,350 |
3,245,480 |
894,805 |
11,280,466 |
||
% |
21.4 |
41.9 |
28.8 |
7.9 |
100.0 |
||
Overall total on March 31, 2011 |
1,029,848 |
5,226,114 |
2,559,738 |
876,005 |
9,691,705 |
||
% |
10.7 |
53.9 |
26.4 |
9.0 |
100.0 |
||
Overall total on June 30, 2010 |
1,466,373 |
4,659,538 |
2,376,155 |
890,276 |
9,392,342 | ||
% |
15.6 |
49.6 |
25.3 |
9.5 |
100.0 |
b) Onlending
|
R$ thousand | ||||||
2011 |
2010 | ||||||
1 to 30 days |
31 to 180 days |
181 to 360 days |
More than 360 days |
June 30 |
March 31 |
June 30 | |
Local |
1,147,861 |
4,649,036 |
4,609,152 |
23,492,920 |
33,898,969 |
31,795,382 |
25,152,024 |
- National Treasury |
- |
- |
17,087 |
- |
17,087 |
35,016 |
19,236 |
- BNDES |
394,235 |
2,083,589 |
1,637,867 |
8,794,621 |
12,910,312 |
11,977,353 |
9,883,266 |
- CEF |
1,571 |
6,975 |
8,371 |
55,845 |
72,762 |
86,877 |
87,411 |
- FINAME |
752,055 |
2,558,472 |
2,945,827 |
14,641,827 |
20,898,181 |
19,695,512 |
15,161,456 |
- Other institutions |
- |
- |
- |
627 |
627 |
624 |
655 |
Foreign |
28,194 |
- |
- |
- |
28,194 |
13,551 |
488,925 |
Overall total on June 30, 2011 |
1,176,055 |
4,649,036 |
4,609,152 |
23,492,920 |
33,927,163 |
||
% |
3.5 |
13.7 |
13.6 |
69.2 |
100.0 |
||
Overall total on March 31, 2011 |
1,163,277 |
3,704,082 |
4,892,731 |
22,048,843 |
31,808,933 |
||
% |
3.7 |
11.6 |
15.4 |
69.3 |
100.0 |
||
Overall total on June 30, 2010 |
992,544 |
2,950,587 |
3,969,751 |
17,728,067 |
25,640,949 | ||
% |
3.9 |
11.5 |
15.5 |
69.1 |
100.0 |
Bradesco 171
Financial Statements, Independent Auditors' Report, Summary of the Audit Committee’s Report and Fiscal Council’s Report |
|
Notes to the Consolidated Financial Statements | |
c) Borrowing and onlending expenses
|
R$ thousand | |||
2011 |
2010 | |||
2nd Quarter |
1st Quarter |
1st Half |
1st Half | |
Borrowing: |
|
|
| |
- Local |
340 |
1,023 |
1,363 |
1,589 |
- Foreign |
20,022 |
18,229 |
38,251 |
29,255 |
Subtotal borrowing |
20,362 |
19,252 |
39,614 |
30,844 |
Local onlending: |
|
|
||
- National Treasury |
162 |
179 |
341 |
1,982 |
- BNDES |
186,654 |
181,927 |
368,581 |
281,135 |
- CEF |
1,201 |
1,749 |
2,950 |
3,393 |
- FINAME |
243,790 |
222,398 |
466,188 |
387,166 |
- Other institutions |
6 |
5 |
11 |
69 |
Foreign onlending: |
|
|
||
- Payables to foreign bankers (Note 11a) |
(11,264) |
2,955 |
(8,309) |
253,626 |
- Other expenses with foreign onlending |
(866,900) |
(443,825) |
(1,310,725) |
93,713 |
Subtotal onlending |
(446,351) |
(34,612) |
(480,963) |
1,021,084 |
Total |
(425,989) |
(15,360) |
(441,349) |
1,051,928 |
18) PROVISIONS, CONTINGENT ASSETS AND LIABILITIES AND LEGAL LIABILITIES – TAX AND SOCIAL SECURITY
a) Contingent assets
Contingent assets are not recognized in the accounting; however, there are ongoing proceedings whose chances of success are assessed as probable, such as a) Social Integration Program (PIS), claiming the offset of PIS on Revenues, paid in accordance with Decree-Laws 2445/88 and 2449/88, regarding the payment exceeding the amount due under Supplementary Law 07/70 (PIS Repique); and b) other taxes, the legality and/or constitutionality of which is being challenged, whose decision may lead to the reimbursement of the amounts paid.
During the second quarter of 2011, following the normal course of the ongoing proceedings, Bradesco enabled tax credits amounting to R$2,911,634 thousand, which were recorded in the “prepaid taxes” account (Note 11b), not producing effects, however, on the net income for the period and shareholders’ equity, once a provision for tax contingencies (Note 20a) was fully recorded until all actions are formalized and addressed, and Management had concluded on its assessment with respect to the progress of those credits offsetting.
b) Provisions, contingent liabilities classified as probable losses and legal liabilities – tax and social security
The Bradesco Organization is currently party to a number of labor, civil and tax lawsuits, arising from the normal course of its business activities.
__172 Report on Economic and Financial Analysis – June 2011
Financial Statements, Independent Auditors' Report, Summary of the Audit Committee’s Report and Fiscal Council’s Report | |
Notes to the Consolidated Financial Statements | |
Provisions were recorded based on the opinion of legal advisors, the type of lawsuit, similarity with previous lawsuits and complexity and positioning of the courts, whenever a loss is deemed probable.
Management considers that the provision recorded is sufficient to cover losses generated by the corresponding proceedings.
Liability related to litigation is held until the definite successful outcome of the lawsuit, represented by favorable judicial decisions, for which appeals can no longer be lodged or due to the statute of limitation.
These are claims brought by former employees seeking indemnity, especially for unpaid overtime. In proceedings requiring judicial deposit, the amount of labor provision is recorded considering the effective perspective of loss of these deposits. For other proceedings, the provision is recorded based on the average of total payments made for claims settled in the last 12 months, considering the year of the judicial ruling.
Following more effective control over working hours implemented in 1992, via electronic time cards, overtime is paid regularly during the employment contract and, accordingly, the amount of claims on an individual basis subsequent to 1997 dropped substantially.
These are claims for pain and suffering and property damages, mainly relating to notarized protests, returned checks, the inclusion of information about debtors in the restricted credit registry and the reincorporation of inflation adjustments excluded as a result of government economic plans. These lawsuits are individually controlled by computer-based systems and provisioned whenever the loss is evaluated as probable, considering the opinion of the legal advisors, the nature of the lawsuits, and similarity with previous lawsuits, complexity and positioning of the courts.
The issues discussed in lawsuits relating to protests, returned checks and information on debtors in the credit restriction registry usually are not events that cause a significant impact on financial income. Most of these lawsuits are brought to the Special Civil Court (JEC), in which the claims are limited to 40 minimum wages.
It is worth noting the significant number of legal claims pleading the incidence of inflation rates which were excluded from the monetary restatement of savings accounts balances due to Government Economic Plans which were part of the Government economic policy to reduce inflation in the past. Although the Bank complied with the legal requirements in force at the time, these lawsuits have been provisioned taking into consideration claims effectively notified and their assessed loss perspectives, taking into consideration the current judicial decision of the Superior Court of Justice (STJ).
Regarding the disputes related to Economic Plans, it is worth noting two aspects: a) the inexistence of potential representative liability, given the right to new suits is barred; and b) the “APDF”/165 lawsuit (failure to comply with fundamental concepts) brought by the National Confederation of the Financial System (CONSIF), aiming at suspending all the pending lawsuits about economic plans pending judgment by the Federal Supreme Court (STF).
Bradesco 173
Financial Statements, Independent Auditors' Report, Summary of the Audit Committee’s Report and Fiscal Council’s Report |
|
Notes to the Consolidated Financial Statements | |
The Bradesco Organization is disputing in court the legality and constitutionality of certain taxes and contributions, for which provisions have been recorded in full, although the likelihood of a medium- and long-term favorable outcome is good, based on the opinion of the legal advisors.
The main issues are:
- Cofins – R$5,655,947 thousand: a request for authorization to calculate and pay Cofins, as of October 2005, on the effective income, whose concept is in Article 2 of Supplementary Law 70/91, removing the unconstitutional increase in the calculation basis introduced by paragraph 1 of Article 3 of Law 9,718/98;
- INSS Autonomous Brokers – R$911,663 thousand: it questions the incidence of social security contribution on remunerations paid to autonomous service providers, established by Supplementary Law 84/96 and subsequent regulations/amendments, at the rate of 20% and additional of 2.5%, under the argument that services are not provided to insurance companies, but to policyholders, thus being outside the incidence of the contribution provided for in item I, Article 22, of Law 8,212/91, with new wording given in Law 9,876/99;
- IRPJ/Loan Losses – R$764,264 thousand: it requests authorization to deduct, for purposes of determination of the calculation basis of IRPJ and CSLL, the amount of effective and definite loan losses, total or partial, suffered, regardless of the compliance with the conditions and terms provided for in Articles 9 to 14 of Law 9,430/96 that only apply to temporary losses;
- CSLL – Deductibility on the IRPJ calculation basis – R$584,585 thousand: it requests to calculate and pay income tax due, related to the reference year of 1997 and on, without adding the CSLL to the respective calculation basis, set forth by Article 1, of Law 9,316/96, since this contribution represents an effective, necessary and mandatory expense to the Company; and
- PIS – R$287,311 thousand: it requests the authorization to offset amounts overpaid in the reference years of 1994 and 1995 as contribution to PIS, corresponding to the amount above the calculation basis laid down in the Constitution, i.e., gross operating revenue, as defined in the income tax legislation – concept in Article 44 of Law 4,506/64, not including interest income.
|
R$ thousand | ||
2011 |
2010 | ||
June 30 |
March 31 |
June 30 | |
Labor claims |
1,727,735 |
1,630,771 |
1,618,413 |
Civil claims |
2,901,382 |
2,731,484 |
2,446,055 |
Subtotal (1) |
4,629,117 |
4,362,255 |
4,064,468 |
Provision for tax risks (2) (3) |
13,274,393 |
9,714,175 |
8,291,665 |
Total |
17,903,510 |
14,076,430 |
12,356,133 |
(1) Note 20b;
(2) Classified under “Other liabilities – tax and social security” (Note 20a); and
(3) Includes provision for tax risks (Note 18a).
Financial Statements, Independent Auditors' Report, Summary of the Audit Committee’s Report and Fiscal Council’s Report | |
Notes to the Consolidated Financial Statements | |
|
R$ thousand | ||
2011 | |||
Labor |
Civil |
Tax (1) | |
Balance at the beginning of the period |
1,580,811 |
2,664,436 |
9,234,533 |
Monetary restatement |
89,319 |
179,668 |
371,465 |
Net reversals and write-offs (2) |
294,581 |
264,515 |
3,706,116 |
Payments |
(236,976) |
(207,237) |
(37,721) |
Balance at the end of the period |
1,727,735 |
2,901,382 |
13,274,393 |
(1) Comprises, substantially, legal liabilities; and
(2) Includes provision for tax risks (Note 18a).
c) Contingent liabilities classified as possible losses
The Bradesco Organization maintains a system to monitor all administrative and judicial proceedings in which the institution is plaintiff or defendant and, based on the opinion of legal advisors, classifies the lawsuits according to the expectation of loss. The trends of administrative and judicial proceedings are periodically analyzed and, if necessary, the related risks are reclassified. In this context the contingent proceedings evaluated as having the risk of possible loss are not recognized in the financial statements. The main proceedings with this classification are: a) leasing companies’ Tax on Services of any Nature (ISSQN), the total processes of which correspond to R$423,707 thousand. In this lawsuit, the demand of tax by municipalities other than those where the companies are located and from which the tax is collected in compliance with the law is discussed when recording tax credit; b) Social Security (INSS) on transfers to private pension plans, considered for purposes of oversight as compensation subject to INSS in the amount of R$241,155 thousand, in addition to a one-time fine for the failure to pay Withholding Income Tax on said compensation in the amount of R$147,546 thousand; and c) Corporate Income Tax (IRPJ) and Social Contribution on Net Income (CSLL) relating to alleged undue loss on the receipt of financial credits set forth in articles 9 and 10 of Law 9,430/96, in the amount of R$231,184 thousand.
Bradesco 175
Financial Statements, Independent Auditors' Report, Summary of the Audit Committee’s Report and Fiscal Council’s Report |
|
Notes to the Consolidated Financial Statements | |
19) SUBORDINATED DEBT
R$ thousand | |||||||
2011 |
2010 | ||||||
Maturity |
Original term in years |
Amount of the operation |
Currency |
Remuneration |
June 30 |
March 31 |
June 30 |
In Brazil: |
|
|
|||||
Subordinated CDB |
|
|
|||||
2011(4) |
5 |
523,000 |
R$ |
102.5% to 103.0% of CDI rate |
902,857 |
2,732,395 |
7,289,281 |
2012 |
103.0% of CDI rate/ |
4,861,110 |
4,720,571 |
4,348,840 | |||
|
100.0% of CDI rate + (0.344% p.a. to 0.4914%p.a.) / | ||||||
5 |
3,236,273 |
R$ |
IPCA + (7.102% p.a. – 7.632% p.a.) | ||||
100.0% of CDI rate + (0.344% p.a. – 1.0817% p.a.)/ |
830,310 |
804,836 |
737,686 | ||||
2013 |
5 |
575,000 |
R$ |
IPCA + (7.74% p.a. – 8.20% p.a.) | |||
2014 |
6 |
1,000,000 |
R$ |
112.0% of CDI rate |
1,333,482 |
1,292,862 |
1,185,886 |
108.0% and 112.0% of CDI rate/ |
1,664,564 |
1,604,085 |
1,444,378 | ||||
2015 |
6 |
1,274,696 |
R$ |
IPCA + (6.92% p.a. – 8.55% p.a.) | |||
2016 |
6 |
500 |
R$ |
IPCA + (7.1292% p.a.) |
609 |
590 |
534 |
100.0% of DI rate – CETIP/ |
5,459,081 |
5,305,554 |
4,898,612 | ||||
|
100.0% of CDI rate + (0.75% p.a. – 0.87% p.a.)/ | ||||||
2012 |
10 |
1,569,751 |
R$ |
101.0% to 102.5% of CDI rate | |||
2019 |
10 |
20,000 |
R$ |
IPCA + (7.76% p.a.) |
25,728 |
24,845 |
22,408 |
Financial Letters/other: |
|
|
|||||
2011 to 2021 (5) |
up to 11 |
3,236,869 |
R$ |
100.0% to 112.0% of CDI rate |
3,336,408 |
1,801,219 |
3,628 |
2010 to 2012 (3) |
up to 2 |
- |
R$ |
9.43% p.a. rate |
- |
- |
128,449 |
2011 to 2018 |
up to 8 |
352,089 |
R$ |
IPCA + (6.5151% p.a. – 7.4724% p.a.) |
369,846 |
199,116 |
20,298 |
2011 to 2021 |
up to 11 |
90,922 |
R$ |
12.7513% p.a. – 13.8609% p.a. rate |
96,849 |
68,755 |
20,336 |
2011 to 2021 |
up to 11 |
77,074 |
R$ |
IGPM + (5.8351% p.a. – 7.0670% p.a.) |
81,373 |
55,659 |
- |
Subtotal in Brazil |
|
|
18,962,217 |
18,610,487 |
20,100,336 | ||
|
|||||||
Abroad: |
|
|
|||||
2011 |
10 |
353,700 |
US$ |
10.25% p.a. rate |
235,046 |
251,380 |
284,212 |
2012 (1) |
10 |
315,186 |
Yen |
4.05% p.a. rate |
342,106 |
349,480 |
239,926 |
2013 |
10 |
1,434,750 |
US$ |
8.75% p.a. rate |
779,073 |
812,643 |
898,310 |
2014 |
10 |
801,927 |
Euro |
8.00% p.a. rate |
516,704 |
537,468 |
503,040 |
2019 |
10 |
1,333,575 |
US$ |
6.75% p.a. rate |
1,203,733 |
1,252,861 |
1,380,012 |
2021 (2) |
11 |
1,600,000 |
US$ |
5.90% p.a. rate |
2,552,061 |
2,623,759 |
- |
Issuance costs |
|
|
(27,229) |
(29,929) |
(21,225) | ||
Subtotal abroad |
|
|
5,601,494 |
5,797,662 |
3,284,275 | ||
Overall total |
|
|
|
|
24,563,711 |
24,408,149 |
23,384,611 |
(1) Including the cost of swap to U.S. dollar, the rate increases to 10.15% p.a.;
(2) In August 2010 and in January 2011, subordinated debts in the amount of US$1,100,000 thousand and US$500,000 thousand, respectively, were issued abroad with a 5.90% p.a. rate, due in 2021;
(3) Refers to the redemptions made in advance in subordinated CDB pegged to loan operations/others on December 21, 2010;
(4) Maturity of subordinated debts amounting to US$3,981,022 thousand, of which: (i) US$1,000,000 thousand in January 2011; (ii) US$1,171,022 thousand in February 2011; (iii) US$710,00 thousand in March, 2011; and US$1,100,000 thousand in June 2011; and
(5) In February and June 2011, financial bills were issued totaling R$1,520,700 thousand and R$944,662 thousand, respectively, falling due in 2017.
__176 Report on Economic and Financial Analysis – June 2011
Financial Statements, Independent Auditors' Report, Summary of the Audit Committee’s Report and Fiscal Council’s Report | |
Notes to the Consolidated Financial Statements | |
20) OTHER LIABILITIES
a) Tax and social security
|
R$ thousand | ||
2011 |
2010 | ||
June 30 |
March 31 |
June 30 | |
Provision for tax risks (Note 18b IV) |
13,274,393 |
9,714,175 |
8,291,665 |
Provision for deferred income tax (Note 34f) |
4,810,120 |
4,960,599 |
4,875,607 |
Taxes and contributions on profits payable |
3,416,483 |
1,696,407 |
959,081 |
Taxes and contributions payable |
904,709 |
890,495 |
610,635 |
Total |
22,405,705 |
17,261,676 |
14,736,988 |
b) Sundry
|
R$ thousand | ||
2011 |
2010 | ||
June 30 |
March 31 |
June 30 | |
Credit card operations |
10,881,090 |
10,086,133 |
9,532,694 |
Provision for payments |
3,850,215 |
3,741,552 |
3,580,084 |
Civil and labor provisions (Note 18b IV) |
4,629,117 |
4,362,255 |
4,064,468 |
Sundry creditors |
2,526,619 |
2,621,521 |
1,765,182 |
Liabilities for acquisition of assets – finance leasing (1) |
667,283 |
748,785 |
836,613 |
Liabilities for acquisition of assets and rights |
434,091 |
477,614 |
585,459 |
Liabilities for official agreements |
300,387 |
275,664 |
288,149 |
Other |
1,072,286 |
943,500 |
870,612 |
Total |
24,361,088 |
23,257,024 |
21,523,261 |
(1) Refer to liabilities for acquisition of data processing systems (hardware) by means of financial leasing operations (Bradesco as lessee).
Bradesco 177
Financial Statements, Independent Auditors' Report, Summary of the Audit Committee’s Report and Fiscal Council’s Report |
|
Notes to the Consolidated Financial Statements | |
21) INSURANCE, PRIVATE PENSION PLANS AND SAVINGS BONDS OPERATIONS
a) Provisions by account
|
R$ thousand | |||||||||||
Insurance (1) |
Life and private pension plans (2) |
Savings bonds |
Total | |||||||||
2011 |
2010 |
2011 |
2010 |
2011 |
2010 |
2011 |
2010 | |||||
June 30 |
March 31 |
June 30 |
June 30 |
March 31 |
June 30 |
June 30 |
March 31 |
June 30 |
June 30 |
March 31 |
June 30 | |
Current and long-term liabilities |
||||||||||||
Mathematical provision for benefits to be granted |
690,423 |
680,800 |
652,386 |
69,176,011 |
66,032,853 |
57,423,497 |
- |
- |
- |
69,866,434 |
66,713,653 |
58,075,883 |
Mathematical provision for benefits granted |
134,380 |
127,356 |
123,848 |
5,224,924 |
5,166,975 |
4,753,910 |
- |
- |
- |
5,359,304 |
5,294,331 |
4,877,758 |
Mathematical provision for redemptions |
- |
- |
- |
- |
- |
- |
3,412,918 |
3,241,254 |
2,728,694 |
3,412,918 |
3,241,254 |
2,728,694 |
Provision for incurred but not reported (IBNR) claims |
1,092,651 |
1,380,431 |
1,482,913 |
702,334 |
657,985 |
584,941 |
- |
- |
- |
1,794,985 |
2,038,416 |
2,067,854 |
Unearned premiums provision |
1,892,095 |
1,746,578 |
1,789,978 |
115,566 |
89,989 |
74,129 |
- |
- |
- |
2,007,661 |
1,836,567 |
1,864,107 |
Provision for contribution insufficiency (3) |
- |
- |
- |
3,553,018 |
3,497,357 |
3,498,876 |
- |
- |
- |
3,553,018 |
3,497,357 |
3,498,876 |
Provision for unsettled claims |
2,306,015 |
1,950,944 |
1,330,477 |
927,114 |
893,690 |
812,420 |
- |
- |
- |
3,233,129 |
2,844,634 |
2,142,897 |
Financial fluctuation provision |
- |
- |
- |
619,739 |
621,576 |
636,880 |
- |
- |
- |
619,739 |
621,576 |
636,880 |
Premium insufficiency provision |
- |
- |
- |
547,090 |
542,117 |
211,725 |
- |
- |
- |
547,090 |
542,117 |
211,725 |
Financial surplus provision |
- |
- |
- |
373,782 |
366,736 |
361,072 |
- |
- |
- |
373,782 |
366,736 |
361,072 |
Provision for drawings and redemptions |
- |
- |
- |
- |
- |
- |
528,202 |
504,588 |
468,789 |
528,202 |
504,588 |
468,789 |
Provision for administrative expenses |
- |
- |
- |
99,543 |
98,359 |
128,824 |
147,319 |
139,052 |
112,170 |
246,862 |
237,411 |
240,994 |
Provision for contingencies |
- |
- |
- |
- |
- |
- |
7,470 |
6,048 |
7,424 |
7,470 |
6,048 |
7,424 |
Other provisions |
1,735,638 |
1,655,358 |
1,636,791 |
652,071 |
579,489 |
488,643 |
- |
- |
- |
2,387,709 |
2,234,847 |
2,125,434 |
Total provisions |
7,851,202 |
7,541,467 |
7,016,393 |
81,991,192 |
78,547,126 |
68,974,917 |
4,095,909 |
3,890,942 |
3,317,077 |
93,938,303 |
89,979,535 |
79,308,387 |
__178 Report on Economic and Financial Analysis – June 2011
Financial Statements, Independent Auditors' Report, Summary of the Audit Committee’s Report and Fiscal Council’s Report | |
Notes to the Consolidated Financial Statements | |
b) Technical provisions by product
|
R$ thousand | |||||||||||
Insurance |
Life and private pension plans |
Savings bonds |
Total | |||||||||
2011 |
2010 |
2011 |
2010 |
2011 |
2010 |
2011 |
2010 | |||||
June 30 |
March 31 |
June 30 |
June 30 |
March 31 |
June 30 |
June 30 |
March 31 |
June 30 |
June 30 |
March 31 |
June 30 | |
Health (1) |
3,887,910 |
3,736,838 |
3,453,252 |
- |
- |
- |
- |
- |
- |
3,887,910 |
3,736,838 |
3,453,252 |
Auto/RCF |
2,348,777 |
2,216,067 |
2,124,851 |
- |
- |
- |
- |
- |
- |
2,348,777 |
2,216,067 |
2,124,851 |
DPVAT |
117,960 |
103,172 |
92,134 |
283,649 |
240,162 |
207,272 |
- |
- |
- |
401,609 |
343,334 |
299,406 |
Life |
16,858 |
13,838 |
16,330 |
3,592,886 |
3,368,171 |
2,921,849 |
- |
- |
- |
3,609,744 |
3,382,009 |
2,938,179 |
Basic lines |
1,479,697 |
1,471,552 |
1,329,826 |
- |
- |
- |
- |
- |
- |
1,479,697 |
1,471,552 |
1,329,826 |
Unrestricted Benefits Generating Plan - PGBL to be granted |
- |
- |
- |
13,916,893 |
13,535,192 |
12,029,539 |
- |
- |
- |
13,916,893 |
13,535,192 |
12,029,539 |
Long-Term Life Insurance - VGBL - to be granted |
- |
- |
- |
46,194,320 |
43,634,113 |
37,325,751 |
- |
- |
- |
46,194,320 |
43,634,113 |
37,325,751 |
Pension plans |
- |
- |
- |
18,003,444 |
17,769,488 |
16,490,506 |
- |
- |
- |
18,003,444 |
17,769,488 |
16,490,506 |
Savings bonds |
- |
- |
- |
- |
- |
- |
4,095,909 |
3,890,942 |
3,317,077 |
4,095,909 |
3,890,942 |
3,317,077 |
Total technical provisions |
7,851,202 |
7,541,467 |
7,016,393 |
81,991,192 |
78,547,126 |
68,974,917 |
4,095,909 |
3,890,942 |
3,317,077 |
93,938,303 |
89,979,535 |
79,308,387 |
Bradesco 179
Financial Statements, Independent Auditors' Report, Summary of the Audit Committee’s Report and Fiscal Council’s Report |
|
Notes to the Consolidated Financial Statements | |
c) Guarantees of technical provisions
|
R$ thousand | |||||||||||
Insurance |
Life and private pension plans |
Savings bonds |
Total | |||||||||
2011 |
2010 |
2011 |
2010 |
2011 |
2010 |
2011 |
2010 | |||||
June 30 |
March 31 |
June 30 |
June 30 |
March 31 |
June 30 |
June 30 |
March 31 |
June 30 |
June 30 |
March 31 |
June 30 | |
Investment fund quotas (VGBL and PGBL) |
- |
- |
- |
60,111,213 |
57,169,305 |
49,355,290 |
- |
- |
- |
60,111,213 |
57,169,305 |
49,355,290 |
Investment fund quotas (excluding VGBL and PGBL) |
6,561,137 |
6,199,225 |
5,911,775 |
15,482,170 |
14,639,625 |
14,624,897 |
3,717,142 |
3,512,070 |
3,036,637 |
25,760,449 |
24,350,920 |
23,573,309 |
Government securities |
- |
88,653 |
- |
4,544,307 |
4,703,143 |
4,146,162 |
- |
- |
- |
4,544,307 |
4,791,796 |
4,146,162 |
Private securities |
62,533 |
51,186 |
22,296 |
583,707 |
610,383 |
798,531 |
227,136 |
221,175 |
182,842 |
873,376 |
882,744 |
1,003,669 |
Shares |
2,945 |
2,851 |
2,111 |
1,373,551 |
1,536,783 |
27,868 |
351,665 |
357,728 |
297,613 |
1,728,161 |
1,897,362 |
327,592 |
Receivables |
790,392 |
684,693 |
704,274 |
- |
- |
- |
- |
- |
- |
790,392 |
684,693 |
704,274 |
Deposits retained at IRB and court deposits |
39,644 |
38,110 |
6,552 |
73,230 |
60,639 |
65,770 |
- |
- |
- |
112,874 |
98,749 |
72,322 |
Reinsurance credits |
702,416 |
698,110 |
620,754 |
7,977 |
7,646 |
7,126 |
- |
- |
- |
710,393 |
705,756 |
627,880 |
Total guarantees of technical provisions |
8,159,067 |
7,762,828 |
7,267,762 |
82,176,155 |
78,727,524 |
69,025,644 |
4,295,943 |
4,090,973 |
3,517,092 |
94,631,165 |
90,581,325 |
79,810,498 |
1) “Other provisions” basically refers to the technical provisions of the “individual health” portfolio made in order to cover the differences of future premium adjustments and those necessary for the portfolio technical balance;
2) Includes personal insurance and private pension operations; and
3) The provision for contribution insufficiency for retirement and pension plans is calculated according to the normalized biometric table AT-2000, improved by 1.5% p.a., considering males separatly from females, who have a longer life expectancy, and actual real interest rate of 4.0% p.a. For disabilities plans, the provision is also actuarially calculated according to the biometric AT-49 (male) table and the 4.0% p.a. real interest rate.
__182 Report on Economic and Financial Analysis – June 2011
Financial Statements, Independent Auditors' Report, Summary of the Audit Committee’s Report and Fiscal Council’s Report | |
Notes to the Consolidated Financial Statements | |
d) Retained premiums from insurance, private pension plans contributions and savings bonds
|
R$ thousand | |||
2011 |
2010 | |||
2nd Quarter |
1st Quarter |
1st Half |
1st Half | |
Premiums written |
4,245,631 |
3,951,405 |
8,197,036 |
6,631,257 |
Supplementary private pension plan contributions (including VGBL) |
4,712,625 |
3,316,970 |
8,029,595 |
6,342,674 |
Revenues from savings bonds |
750,429 |
649,328 |
1,399,757 |
1,119,776 |
Coinsurance premiums |
(49,476) |
(41,020) |
(90,496) |
(59,223) |
Refunded premiums |
(31,185) |
(32,043) |
(63,228) |
(47,486) |
Net premiums written |
9,628,024 |
7,844,640 |
17,472,664 |
13,986,998 |
Reinsurance premiums |
(63,370) |
(57,292) |
(120,662) |
(140,025) |
Retained premiums from insurance, private pension plans and savings bonds |
9,564,654 |
7,787,348 |
17,352,002 |
13,846,973 |
22) non-controlling INTEREST IN SUBSIDIARIES
|
R$ thousand | ||
2011 |
2010 | ||
June 30 |
March 31 |
June 30 | |
Andorra Holdings S.A. (1) |
- |
- |
180,812 |
Banco Bradesco BBI S.A. |
112,232 |
110,055 |
89,956 |
Other (2) |
486,631 |
463,923 |
407,181 |
Total |
598,863 |
573,978 |
677,949 |
(1) 100% interest after the acquisition of shares in December 2010; and
(2) Mainly represented by non-controlling interest in Odontoprev S.A.
23) SHAREHOLDERS’ EQUITY (PARENT COMPANY)
a) Breakdown of capital stock in number of shares
Fully subscribed and paid-up capital stock comprises non-par, registered, book-entry shares.
2011 |
2010 | ||
June 30 |
March 31 |
June 30 | |
Common shares |
1,912,397,390 |
1,912,397,390 |
1,881,225,318 |
Preferred shares |
1,912,397,191 |
1,912,397,191 |
1,881,225,123 |
Subtotal |
3,824,794,581 |
3,824,794,581 |
3,762,450,441 |
Treasury (common shares) |
(2,487,000) |
(2,487,000) |
- |
Total outstanding shares |
3,822,307,581 |
3,822,307,581 |
3,762,450,441 |
b) Changes in capital stock in number of shares
Common |
Preferred |
Total | |
Number of outstanding shares on December 31, 2010 |
1,880,830,018 |
1,881,225,123 |
3,762,055,141 |
Capital stock increase through share subscription |
31,172,072 |
31,172,068 |
62,344,140 |
Shares acquired and not cancelled |
(2,091,700) |
- |
(2,091,700) |
Number of outstanding shares on June 30, 2011 |
1,909,910,390 |
1,912,397,191 |
3,822,307,581 |
Bradesco 183
Financial Statements, Independent Auditors' Report, Summary of the Audit Committee’s Report and Fiscal Council’s Report |
|
Notes to the Consolidated Financial Statements | |
The Special Shareholders’ Meeting held on December 17, 2010 resolved to increase the Capital Stock by R$1,500,000 thousand, from R$28,500,000 thousand to R$30,000,000 thousand through the issue of 62,344,140 new registered, book-entry shares with no par value, of which 31,172,072 are common shares and 31,172,068 are preferred shares, at the price of R$24.06 per share, through private subscription by shareholders from December 29, 2010 to January 31, 2011, at a ratio of 1.657008936% of their shareholding position on the date of the Meeting. Shareholders paid subscribed shares on February 18, 2011, corresponding to 96.53% of all shares. The 3.47% remaining from the offer were sold at an auction held on February 15, 2011 on the BM&FBOVESPA, with financial settlement on February 18, 2011. The excess of the total amount allocated to the creation of Capital Stock, of R$11,441 thousand, from the difference between the issue price and the sale price of stock at auction was recorded in the “Capital Reserve – Share Premium” account. The process was approved by the Brazilian Central Bank on March 18, 2011.
The Special Shareholders’ Meeting held on March 10, 2011 resolved to increase Capital Stock by R$100,000 thousand, from R$30,000,000 thousand to R$30,100,000 thousand, through the use of the balance held in the "Capital Reserve - Fiscal Incentives - Income tax, Restatement of Equity Securities and Share Fractions” account and a portion of the balance of the “Capital Reserve – Share Premium and Profit Reserve – Legal Reserve” account, without the issue of shares. The process was approved by the Brazilian Central Bank on March 18, 2011.
c) Interest on shareholders’ equity/dividends
Preferred shares have no voting rights, but are entitled to all other rights and advantages given to common shares and, in compliance with Bradesco’s Bylaws, have priority in repayment of capital and additional ten per cent (10%) of interest on shareholders’ equity and/or dividends, in accordance with the provisions of Paragraph 1, item II, of Article 17 of Law 6,404/76, with the new wording given in Law 10,303/01.
According to Bradesco’s Bylaws, shareholders are entitled to interest on shareholders’ equity and/or total dividends of at least 30% of the net income for the year, adjusted in accordance with Brazilian Corporation Law.
Interest on shareholders’ equity is calculated based on the shareholders' equity accounts and is limited to the variation in the Federal Government Long-Term Interest Rate (TJLP), provided there are available profits, calculated prior to the deduction thereof, or retained earnings and profit reserves in amounts equivalent to, or exceeding twice, the amount of such interest.
Bradesco’s capital remuneration policy aims at distributing interest on shareholders’ equity at the maximum amount calculated pursuant to prevailing laws, and this is included, net of Withholding Income Tax, in the calculation of the mandatory dividends of the year set forth in the Company’s Bylaws.
The Board of Directors' Meeting held on December 6, 2010 approved Management’s proposal to pay shareholders complementary interest on shareholders’ equity related to the 2010 fiscal year, in the amount of R$1,906,000 thousand, at R$0.482461664 (net of 15% withholding income tax – R$0.410092414) per common share and R$0.530707830 (net of 15% withholding income tax – R$0.451101656) per preferred share, which was paid on February 18, 2011.
The Board of Directors’ Meeting held on February 11, 2011 approved the Board of Executive Officers' proposal for the payment to shareholders of dividends, to complement interest on shareholders’ equity and dividends for the 2010 fiscal year, in the amount of R$315,100 thousand, at a rate of R$0.079771188 per common share and R$0.087748307 per preferred share, the payment of which was made on February 18, 2011.
__184 Report on Economic and Financial Analysis – June 2011
Financial Statements, Independent Auditors' Report, Summary of the Audit Committee’s Report and Fiscal Council’s Report | |
Notes to the Consolidated Financial Statements | |
The Board of Directors' Meeting held on June 27, 2011 approved the Board of Executive Officers’ proposal to pay shareholders interim interest on shareholders’ equity for the first half of 2011, in the amount of R$624,200 thousand, at R$0.155520588 (net of 15% withholding income tax - R$0.132192500) per common share and R$0.171072647 (net of 15% withholding income tax - R$0.145411750) per preferred share, which was paid on July 18, 2011.
Interest on shareholders’ equity and dividends related to the first half of 2011 is calculated as follows:
|
R$ thousand |
% (1) |
Net income for the half-year |
5,487,428 |
|
(-) Legal reserve |
(274,371) |
|
Adjusted calculation basis |
5,213,057 |
|
Supplementary interest on shareholders’ equity (gross) provisioned |
1,560,353 |
|
Withholding income tax on interest on shareholders’ equity |
(234,053) |
|
Interest on shareholders’ equity (net) |
1,326,300 |
|
Monthly dividends paid and provisioned |
315,799 |
|
Interest on shareholders’ equity (net) and dividends in the first half of 2011 |
1,642,099 |
31.50 |
Interest on shareholders’ equity (net) and dividends in the first half of 2010 |
1,349,788 |
31.52 |
(1) Percentage of interest on shareholders’ equity/dividends over adjusted calculation basis.
Interest on shareholders’ equity and dividends were paid and provisioned as follows:
Description |
R$ thousand | ||||
Per share (gross) |
Gross paid/ provisioned amount |
Withholding Income Tax (IRRF) (15%) |
Net paid/ provisioned amount | ||
Common shares |
Preferred shares | ||||
Complementary interest on shareholders’ equity paid |
0.194730 |
0.214203 |
699,360 |
104,904 |
594,456 |
Interim interest on shareholders’ equity paid |
0.155521 |
0.171073 |
558,600 |
83,790 |
474,810 |
Monthly dividends paid |
0.079316 |
0.087248 |
280,522 |
- |
280,522 |
Total in the first half of 2010 |
0.429567 |
0.472524 |
1,538,482 |
188,694 |
1,349,788 |
Complementary interest on shareholders’ equity provisioned |
0.191102 |
0.210213 |
766,998 |
115,050 |
651,948 |
Monthly dividends paid |
0.039658 |
0.043624 |
156,635 |
- |
156,635 |
Total in the first quarter of 2011 |
0.230760 |
0.253837 |
923,633 |
115,050 |
808,583 |
Complementary interest on shareholders’ equity provisioned |
0.042146 |
0.046360 |
169,155 |
25,373 |
143,782 |
Interim interest on shareholders’ equity (1) |
0.155521 |
0.171073 |
624,200 |
93,630 |
530,570 |
Monthly dividends paid |
0.039658 |
0.043624 |
159,164 |
- |
159,164 |
Total in the second quarter of 2011 |
0.237325 |
0.261057 |
952,519 |
119,003 |
833,516 |
Complementary interest on shareholders’ equity provisioned |
0.233248 |
0.256573 |
936,153 |
140,423 |
795,730 |
Interim interest on shareholders’ equity (1) |
0.155521 |
0.171073 |
624,200 |
93,630 |
530,570 |
Monthly dividends paid |
0.079316 |
0.087248 |
315,799 |
- |
315,799 |
Total in the first half of 2011 |
0.468085 |
0.514894 |
1,876,152 |
234,053 |
1,642,099 |
(1) Paid on July 18, 2011.
Bradesco 185
Financial Statements, Independent Auditors' Report, Summary of the Audit Committee’s Report and Fiscal Council’s Report |
|
Notes to the Consolidated Financial Statements | |
d) Treasury shares
The Board of Directors’ Meeting held on December 20, 2010 resolved to authorize the acquisition of shares issued by Bradesco in the amount of up to 15,000,000 registered, book-entry shares, with no par value, of which 7,500,000 are common shares and 7,500,000 preferred shares, to be held in treasury and later sold or cancelled, without reducing capital stock. This authorization was valid until June 21, 2011. The Board of Directors’ Meeting held on June 20, 2011 approved the renewal of the share acquisition term based on the same previous conditions. The new authorization will be valid up to December 22, 2011.
As of June 30, 2011, 2,487,000 common shares had been acquired for a total of R$63,091 thousand and remain in treasury. The minimum cost, weighted average and maximum cost per share were R$23.62221, R$25.36840 and R$26.83286, respectively. The market value of the shares, as of June 30, 2011, was R$26.78 per common share.
__186 Report on Economic and Financial Analysis – June 2011
Financial Statements, Independent Auditors' Report, Summary of the Audit Committee’s Report and Fiscal Council’s Report | |
Notes to the Consolidated Financial Statements | |
24) FEE AND COMMISSION INCOME
|
R$ thousand | |||
2011 |
2010 | |||
2nd Quarter |
1st Quarter |
1st Half |
1st Half | |
Card income |
1,165,818 |
1,112,954 |
2,278,772 |
1,928,750 |
Checking accounts |
680,735 |
649,485 |
1,330,220 |
1,118,766 |
Loan operations |
503,592 |
463,433 |
967,025 |
861,495 |
Asset management |
474,144 |
470,850 |
944,994 |
870,361 |
Collections |
297,858 |
277,039 |
574,897 |
522,455 |
Consortium management |
129,288 |
120,623 |
249,911 |
201,848 |
Custody and brokerage services |
102,002 |
108,135 |
210,137 |
229,354 |
Taxes paid |
76,288 |
77,089 |
153,377 |
138,559 |
Underwriting/Financial advisory services |
103,768 |
47,627 |
151,395 |
115,748 |
Other |
90,543 |
92,151 |
182,694 |
286,143 |
Total |
3,624,036 |
3,419,386 |
7,043,422 |
6,273,479 |
25) PERSONNEL EXPENSES
|
R$ thousand | |||
2011 |
2010 | |||
2nd Quarter |
1st Quarter |
1st Half |
1st Half | |
Payroll |
1,191,228 |
1,150,536 |
2,341,764 |
2,063,570 |
Benefits |
510,524 |
495,444 |
1,005,968 |
841,433 |
Social security charges |
451,506 |
434,002 |
885,508 |
776,742 |
Employee profit sharing |
211,336 |
218,481 |
429,817 |
401,572 |
Provision for labor claims |
201,250 |
118,201 |
319,451 |
237,125 |
Training |
38,766 |
19,282 |
58,048 |
37,825 |
Total |
2,604,610 |
2,435,946 |
5,040,556 |
4,358,267 |
Bradesco 187
Financial Statements, Independent Auditors' Report, Summary of the Audit Committee’s Report and Fiscal Council’s Report |
|
Notes to the Consolidated Financial Statements | |
26) OTHER ADMINISTRATIVE EXPENSES
|
R$ thousand | |||
2011 |
2010 | |||
2nd Quarter |
1st Quarter |
1st Half |
1st Half | |
Third-party services |
873,845 |
839,301 |
1,713,146 |
1,454,281 |
Communication |
391,434 |
377,179 |
768,613 |
677,084 |
Depreciation and amortization |
344,423 |
357,575 |
701,998 |
634,019 |
Data processing |
219,023 |
225,357 |
444,380 |
396,578 |
Advertising and publicity |
193,502 |
202,385 |
395,887 |
308,700 |
Transportation |
179,878 |
179,026 |
358,904 |
303,150 |
Rentals |
162,280 |
157,090 |
319,370 |
280,534 |
Asset maintenance and conservation |
138,665 |
122,760 |
261,425 |
217,125 |
Financial system services |
121,195 |
108,630 |
229,825 |
178,217 |
Supplies |
94,824 |
80,973 |
175,797 |
128,916 |
Security and surveillance |
79,855 |
76,080 |
155,935 |
132,609 |
Water, electricity and gas |
56,701 |
58,605 |
115,306 |
107,432 |
Travel |
35,660 |
35,221 |
70,881 |
50,038 |
Other |
200,983 |
217,129 |
418,112 |
358,480 |
Total |
3,092,268 |
3,037,311 |
6,129,579 |
5,227,163 |
27) TAX EXPENSES
|
R$ thousand | |||
2011 |
2010 | |||
|
2nd Quarter |
1st Quarter |
1st Half |
1st Half |
Contribution for Social Security Financing (Cofins) |
703,968 |
621,677 |
1,325,645 |
982,885 |
Social Integration Program (PIS) contribution |
125,196 |
104,318 |
229,514 |
166,776 |
Tax on Services (ISS) |
100,803 |
98,382 |
199,185 |
180,806 |
Municipal Real Estate Tax (IPTU) expenses |
9,085 |
16,583 |
25,668 |
23,086 |
Other |
89,131 |
54,198 |
143,329 |
103,339 |
Total |
1,028,183 |
895,158 |
1,923,341 |
1,456,892 |
28) OTHER OPERATING INCOME
|
R$ thousand | |||
2011 |
2010 | |||
2nd Quarter |
1st Quarter |
1st Half |
1st Half | |
Other interest income |
253,255 |
272,691 |
525,946 |
476,581 |
Reversal of other operating provisions |
105,710 |
76,761 |
182,471 |
170,795 |
Gains on sale of goods |
11,334 |
14,619 |
25,953 |
27,491 |
Revenues from recovery of charges and expenses |
39,196 |
32,294 |
71,490 |
30,819 |
Others (1) |
3,263,991 |
289,591 |
3,553,582 |
555,891 |
Total |
3,673,486 |
685,956 |
4,359,442 |
1,261,577 |
(1) Includes tax credits to be offset amounting to R$2,911,634 thousand in the second quarter and first half of 2011 (Note 18a).
__188 Report on Economic and Financial Analysis – June 2011
Financial Statements, Independent Auditors' Report, Summary of the Audit Committee’s Report and Fiscal Council’s Report | |
Notes to the Consolidated Financial Statements | |
29) OTHER OPERATING EXPENSES
|
R$ thousand | |||
2011 |
2010 | |||
2nd Quarter |
1st Quarter |
1st Half |
1st Half | |
Other financial expenses |
670,139 |
657,411 |
1,327,550 |
1,157,777 |
Sundry losses |
312,997 |
319,508 |
632,505 |
623,648 |
Intangible assets amortization – acquisition of banking services rights |
179,828 |
156,934 |
336,762 |
291,559 |
Expenses with other operating provisions (1) |
3,121,546 |
291,780 |
3,413,326 |
802,758 |
Goodwill amortization (Note 15a) |
66,490 |
65,735 |
132,225 |
114,884 |
Other (2) |
310,204 |
531,568 |
841,772 |
545,776 |
Total |
4,661,204 |
2,022,936 |
6,684,140 |
3,536,402 |
(1) Includes: (i) provision for tax risks in the second quarter and first half of 2011 – R$2,911,634 thousand (Note 18a); (ii) supplementary provision for civil lawsuits – economic plans in the first half of 2011 – R$122,193 thousand (first half of 2010 - R$111,559 thousand) and in the second quarter of 2011 - R$68,647 thousand (first quarter of 2011 - R$53,546 thousand); and (iii) in the first half of 2010, tax provisions in the amount of R$396,731 thousand; and
(2) In the first quarter of 2011, includes mainly provision for fluctuations arising from the revaluation of IBNR provisions and benefits to be granted – remission of Health Insurance segment, which was reversed in the second quarter of 2011.
30) NON-OPERATING INCOME
|
R$ thousand | |||
2011 |
2010 | |||
2nd Quarter |
1st Quarter |
1st Half |
1st Half | |
Result on sale and write-off of assets and investments |
(68,096) |
(62,375) |
(130,471) |
(182,296) |
Recording/reversal of non-operating provisions |
(15,280) |
3,350 |
(11,930) |
(29,737) |
Others |
9,356 |
3,503 |
12,859 |
(5,394) |
Total |
(74,020) |
(55,522) |
(129,542) |
(217,427) |
Bradesco 189
Financial Statements, Independent Auditors' Report, Summary of the Audit Committee’s Report and Fiscal Council’s Report |
|
Notes to the Consolidated Financial Statements | |
31) TRANSACTIONS WITH CONTROLLING SHAREHOLDERS (DIRECT AND INDIRECT)
a) Transactions with parent companies (direct and indirect) are carried out in conditions and at rates compatible with the averages practiced with third parties, and effective on the dates of the operations, and are as follows:
|
R$ thousand | ||||||
2011 |
2010 |
2011 |
2010 | ||||
June 30 |
March 31 |
June 30 |
2nd Quarter |
1st Quarter |
1st Half |
1st Half | |
Assets (liabilities) |
Assets (liabilities) |
Assets (liabilities) |
Revenues (expenses) |
Revenues (expenses) |
Revenues (expenses) |
Revenues (expenses) | |
Interest on shareholders’ equity and dividends: |
(505,556) |
(256,963) |
(408,785) |
- |
- |
- |
- |
Cidade de Deus Companhia Comercial de Participações |
(366,151) |
(186,106) |
(296,064) |
- |
- |
- |
- |
Fundação Bradesco |
(139,405) |
(70,857) |
(112,721) |
- |
- |
- |
- |
Demand deposits: |
(140) |
(246) |
(309) |
- |
- |
- |
- |
Fundação Bradesco |
(125) |
(199) |
(296) |
- |
- |
- |
- |
BBD Participações S.A. |
(11) |
(19) |
(5) |
- |
- |
- |
- |
Nova Cidade de Deus Participações S.A. |
(1) |
(18) |
(1) |
- |
- |
- |
- |
Cidade de Deus Companhia Comercial de Participações |
(3) |
(10) |
(7) |
- |
- |
- |
- |
Time deposits: |
(30,982) |
(34,812) |
(11,441) |
(20) |
(24) |
(44) |
(17) |
Cidade de Deus Companhia Comercial de Participações |
(30,982) |
(34,812) |
(11,441) |
(20) |
(24) |
(44) |
(17) |
Rental of branches: |
- |
- |
- |
(126) |
(123) |
(249) |
(236) |
Fundação Bradesco |
- |
- |
- |
(126) |
(123) |
(249) |
(236) |
Subordinated debts: |
(36,572) |
(457,404) |
(163,214) |
(1,845) |
(10,247) |
(12,092) |
(6,149) |
Cidade de Deus Companhia Comercial de Participações |
(1,534) |
(376,708) |
(88,507) |
(24) |
(8,171) |
(8,195) |
(3,082) |
Fundação Bradesco |
(35,038) |
(80,696) |
(74,707) |
(1,821) |
(2,076) |
(3,897) |
(3,067) |
__190 Report on Economic and Financial Analysis – June 2011
Financial Statements, Independent Auditors' Report, Summary of the Audit Committee’s Report and Fiscal Council’s Report | |
Notes to the Consolidated Financial Statements | |
b) Compensation of key Management personnel
Each year, the Annual Shareholders’ Meeting approves:
· The annual overall amount of management compensation, set forth at the Board of Directors Meetings among the board members and members of the Board of Executive Officers, as determined by the Company’s Bylaws; and
· The amount allocated to finance supplementary private pension plans for Management, within the private pension plan for employees and management of the Bradesco Organization.
For 2011, the maximum amount of R$360,400 thousand was set for Management compensation (salaries and bonuses) and R$341,000 thousand to finance defined contribution supplementary private pension plans.
Short-term Management benefits
|
R$ thousand | |||
2011 |
2010 | |||
2nd Quarter |
1st Quarter |
1st Half |
1st Half | |
Salaries |
36,446 |
60,532 |
96,978 |
70,899 |
Bonuses |
10,797 |
11,674 |
22,471 |
64,700 |
Subtotal |
47,243 |
72,206 |
119,449 |
135,599 |
INSS contributions |
10,597 |
16,161 |
26,758 |
30,368 |
Total |
57,840 |
88,367 |
146,207 |
165,967 |
Post-employment benefits
|
R$ thousand | |||
2011 |
2010 | |||
2nd Quarter |
1st Quarter |
1st Half |
1st Half | |
Defined contribution supplementary private pension plans |
52,060 |
41,964 |
94,024 |
70,011 |
Total |
52,060 |
41,964 |
94,024 |
70,011 |
Bradesco does not offer long-term benefits related to severance pay or share-based compensation to its key Management personnel.
Other information
I) According to current laws, financial institutions are not allowed to grant loans or advances to:
a) Officers and members of the advisory, administrative, fiscal or similar councils, as well as to their respective spouses and family members up to the second degree;
b) Individuals or corporations that own more than 10% of their capital; and
Bradesco 191
Financial Statements, Independent Auditors' Report, Summary of the Audit Committee’s Report and Fiscal Council’s Report |
|
Notes to the Consolidated Financial Statements | |
c) Corporations of which the financial institution itself, any officers or administrators of the institution, as well as their spouses and respective family members up to the second degree own more than 10%;
Therefore, no loans or advances are granted by financial institutions to any subsidiary, members of the Board of Directors or Board of Executive Officers and their relatives.
II) Shareholding
b) Members of the Board of Directors and Board of Executive Officers, jointly, had the following shareholding in Bradesco:
2011 |
2010 | ||
June 30 |
March 31 |
June 30 | |
● Common shares |
0.74% |
0.74% |
0.74% |
● Preferred shares |
1.03% |
1.03% |
1.08% |
● Total shares |
0.89% |
0.89% |
0.91% |
32) FINANCIAL INSTRUMENTS
Risk management activity is highly strategic due to the increasing complexity of services and products offered and the globalization of the Organization’s business, which is the reason why its processes are constantly improved.
Decisions made by the Organization are guided by factors that account for return on risk that has previously been identified, measured and evaluated, making the achievement of strategic objectives possible and ensuring the strengthening of the Institution.
The Organization approaches risk management in an integrated manner, ensuring unique policies, processes, criteria and methodologies for risk control through a statutory body, the Integrated Risk Management and Capital Allocation Committee, which is supported by specific committees and risk management policies approved by the Board of Directors.
Credit risk management
Credit risk refers to the possibility of losses associated with the non-compliance by the borrower or counterparty of their respective financial obligations pursuant to agreed terms, as well as with the reduction of a loan agreement value from decrease in the borrower’s risk rating, with the reduction of gains or compensations, the advantages in renegotiations, recovery costs and other values related to the counterparty’s non-compliance with its financial obligations.
Credit risk management in the Organization is a continuous and evolving process of mapping, development, assessment and diagnosis through the use of models, instruments and procedures that require a high degree of discipline and control during the analysis of operations in order to preserve the integrity and autonomy of the processes.
The Organization carefully controls its exposure to credit risk, which mainly results from credit operations, securities and derivative financial instruments. Credit risk also stems from financial obligations related to loan commitments or financial guarantees.
__192 Report on Economic and Financial Analysis – June 2011
Financial Statements, Independent Auditors' Report, Summary of the Audit Committee’s Report and Fiscal Council’s Report | |
Notes to the Consolidated Financial Statements | |
Market risk management
Market risk is represented by the possibility of financial loss due to fluctuating prices and interest rates of the Organization’s financial assets as its asset and liability portfolios may show mismatched maturities, currencies and indexes.
Market risk is carefully identified, measured, mitigated and managed. The Organization has a conservative exposure profile to market risk, with guidelines and limits monitored independently on a daily basis.
Market risk is controlled for all of the Organization’s companies in a corporate and centralized manner. All activities exposed to market risk are mapped, measured and classified by probability and importance, with their respective mitigation plans duly approved by the corporate governance structure.
Bradesco 193
Financial Statements, Independent Auditors' Report, Summary of the Audit Committee’s Report and Fiscal Council’s Report |
|
Notes to the Consolidated Financial Statements | |
We present below the balance sheet by currency
|
R$ thousand | ||||
2011 |
2010 | ||||
June 30 |
March 31 |
June 30 | |||
Balance |
Domestic |
Foreign (1) (2) |
Foreign (1) (2) | ||
Assets |
|||||
Current and long-term assets |
677,570,948 |
632,819,549 |
44,751,399 |
42,498,551 |
37,278,675 |
Funds available |
7,714,874 |
5,483,595 |
2,231,279 |
1,031,900 |
1,224,837 |
Interbank investments |
86,147,213 |
84,704,457 |
1,442,756 |
1,318,797 |
2,119,671 |
Securities and derivative financial instruments |
231,424,571 |
223,766,699 |
7,657,872 |
8,007,476 |
7,193,606 |
Interbank and interdepartmental accounts |
67,032,601 |
67,032,601 |
- |
- |
353,461 |
Loan and leasing operations |
215,147,143 |
194,133,152 |
21,013,991 |
20,455,047 |
16,804,073 |
Other receivables and assets |
70,104,546 |
57,699,045 |
12,405,501 |
11,685,331 |
9,583,027 |
Permanent assets |
11,736,065 |
11,697,289 |
38,776 |
30,297 |
137,360 |
Investments |
1,698,969 |
1,698,745 |
224 |
236 |
- |
Premises and equipment and leased assets |
3,657,868 |
3,645,376 |
12,492 |
8,956 |
12,523 |
Intangible assets |
6,379,228 |
6,353,168 |
26,060 |
21,105 |
124,837 |
Total |
689,307,013 |
644,516,838 |
44,790,175 |
42,528,848 |
37,416,035 |
|
|||||
Liabilities |
|||||
Current and long-term liabilities |
635,360,154 |
584,328,232 |
51,031,922 |
46,386,958 |
29,692,749 |
Deposits |
213,560,911 |
195,358,955 |
18,201,956 |
13,041,604 |
4,043,580 |
Federal funds purchased and securities sold under agreements to repurchase |
164,204,495 |
161,098,424 |
3,106,071 |
4,604,087 |
652,483 |
Funds from issuance of securities |
29,043,562 |
22,105,618 |
6,937,944 |
5,109,271 |
5,752,347 |
Interbank and interdepartmental accounts |
3,036,754 |
1,227,626 |
1,809,128 |
1,606,680 |
1,401,752 |
Borrowing and onlending |
45,207,629 |
33,588,083 |
11,619,546 |
10,028,728 |
10,168,190 |
Derivative financial instruments |
1,221,332 |
954,416 |
266,916 |
224,837 |
154,389 |
Technical provision for insurance, private pension plans and savings bonds |
93,938,303 |
93,937,346 |
957 |
1,152 |
1,671 |
Other liabilities: |
|||||
- Subordinated debt |
24,563,711 |
18,962,217 |
5,601,494 |
5,797,662 |
3,284,275 |
- Other |
60,583,457 |
57,095,547 |
3,487,910 |
5,972,937 |
4,234,062 |
Deferred income |
505,228 |
505,228 |
- |
- |
- |
Non-controlling interest in subsidiaries |
598,863 |
598,863 |
- |
- |
- |
Shareholders’ equity |
52,842,768 |
52,842,768 |
- |
- |
- |
Total |
689,307,013 |
638,275,091 |
51,031,922 |
46,386,958 |
29,692,749 |
Net position of assets and liabilities |
(6,241,747) |
(3,858,110) |
7,723,286 | ||
Net position of derivatives (2) |
(5,343,675) |
(10,088,552) |
(18,758,573) | ||
Other net memorandum accounts (3) |
23,386 |
(2,847) |
(2,471) | ||
Net exchange position (liability) |
(11,562,036) |
(13,949,509) |
(11,037,758) |
(1) Amounts expressed and/or indexed mainly in USD;
(2) Excluding operations maturing in D+1, to be settled at the rate of the last day of the month; and
(3) Other commitments recorded in memorandum accounts.
__194 Report on Economic and Financial Analysis – June 2011
Financial Statements, Independent Auditors' Report, Summary of the Audit Committee’s Report and Fiscal Council’s Report | |
Notes to the Consolidated Financial Statements | |
VaR Internal Model – Trading Portfolio
Risk factors |
R$ thousand | ||
2011 |
2010 | ||
June 30 |
March 31 |
June 30 | |
Fixed rates |
39,678 |
20,502 |
3,544 |
Internal exchange coupon |
4,799 |
2,706 |
1,505 |
Foreign currency |
30,270 |
6,572 |
172 |
IGP-M |
824 |
891 |
494 |
IPCA |
10,376 |
3,042 |
716 |
Equities |
9,100 |
6,266 |
4,894 |
Sovereign/Eurobonds and Treasuries |
186 |
6,570 |
3,113 |
Other |
4 |
3 |
4 |
Correlation/diversification effect |
(35,984) |
(23,591) |
(8,900) |
VaR (Value at Risk) |
59,253 |
22,961 |
5,542 |
Sensitivity analysis
The Trading Portfolio is daily monitored by VaR (Value at Risk) and Stress Analyses and is also evaluated in terms of sensitivity, which measures the effect of movements of market and price curves on our positions. Furthermore, a sensitivity analysis of the Organization’s financial exposures (Trading and Banking Portfolio) is performed on a quarterly basis, in compliance with CVM Rule 475/08.
It is worth noting that the impacts of the financial exposure on the Banking Portfolio (notably interest rates and price indexes), do not necessarily represent a potential accounting loss for the Organization because a portion of loan operations held in the Banking Portfolio is financed by time and/or savings deposits, which are “natural hedges” for future variations in interest rates; moreover, interest rate variations do not represent a material impact on the institution’s results, as loan operations are held to maturity.
Bradesco 195
Financial Statements, Independent Auditors' Report, Summary of the Audit Committee’s Report and Fiscal Council’s Report |
|
Notes to the Consolidated Financial Statements | |
Sensitivity Analysis –Trading and Banking Portfolios
Period |
Scenario (1) |
Trading and Banking portfolios | ||||||||
Risk Factors |
R$ thousand | |||||||||
Interest rate in Reais |
Price indexes |
Exchange coupon |
Foreign currency |
Equities |
Sovereign/ Eurobonds and Treasuries |
Other |
Total without correlation |
Total with correlation | ||
Jun 11 |
1 |
(7,026) |
(11,079) |
(152) |
(13,510) |
(15,481) |
(551) |
(12) |
(47,811) |
(19,185) |
2 |
(2,137,828) |
(1,454,501) |
(14,192) |
(337,745) |
(387,017) |
(19,803) |
(303) |
(4,351,389) |
(3,128,587) | |
3 |
(4,089,479) |
(2,584,329) |
(27,792) |
(675,491) |
(774,035) |
(42,192) |
(607) |
(8,193,925) |
(5,841,763) | |
Mar 11 |
1 |
(4,588) |
(12,669) |
(134) |
(4,085) |
(15,725) |
(600) |
(55) |
(37,856) |
(23,826) |
2 |
(1,369,728) |
(1,638,667) |
(10,555) |
(102,114) |
(393,113) |
(31,648) |
(1,383) |
(3,547,208) |
(2,800,667) | |
3 |
(2,631,091) |
(2,904,244) |
(20,870) |
(204,228) |
(786,226) |
(65,492) |
(2,765) |
(6,614,916) |
(5,165,722) | |
Dec 10 |
1 |
(4,559) |
(11,338) |
(76) |
(3,061) |
(16,610) |
(383) |
(10) |
(36,037) |
(24,371) |
2 |
(1,333,759) |
(1,440,641) |
(5,223) |
(76,533) |
(415,241) |
(7,411) |
(246) |
(3,279,054) |
(2,721,192) | |
3 |
(2,552,669) |
(2,578,706) |
(10,283) |
(153,066) |
(830,483) |
(17,556) |
(492) |
(6,143,255) |
(5,058,152) | |
Sept 10 |
1 |
(3,102) |
(10,469) |
(81) |
(2,753) |
(15,182) |
(311) |
(15) |
(31,913) |
(17,562) |
2 |
(860,938) |
(1,375,770) |
(4,008) |
(68,826) |
(379,542) |
(16,579) |
(373) |
(2,706,036) |
(1,953,978) | |
3 |
(1,664,177) |
(2,449,167) |
(7,986) |
(137,653) |
(759,085) |
(30,860) |
(745) |
(5,049,673) |
(3,585,011) | |
Jun 10 |
1 |
(2,786) |
(9,339) |
(108) |
(43) |
(14,026) |
(445) |
- |
(26,747) |
(17,480) |
2 |
(821,984) |
(1,288,063) |
(7,667) |
(1,069) |
(350,658) |
(14,411) |
(1) |
(2,483,853) |
(1,672,997) | |
3 |
(1,578,689) |
(2,287,844) |
(15,214) |
(2,137) |
(701,315) |
(28,648) |
(2) |
(4,613,849) |
(3,067,224) | |
|
| |||||||||
Definition |
Exposure subject to variations in fixed interest rates and interest rate coupons |
Exposure subject to variations in price index coupon rates |
Exposure subject to variations in foreign currency coupon rates |
Exposure subject to exchange variations |
Exposure subject to variation in stock prices |
Exposure subject to variations in the interest rate of securities traded on the international market |
Exposure not classified in previous definitions |
|
(1) Amounts net of tax effects
__196 Report on Economic and Financial Analysis – June 2011
Financial Statements, Independent Auditors' Report, Summary of the Audit Committee’s Report and Fiscal Council’s Report | |
Notes to the Consolidated Financial Statements | |
The sensitivity analysis of the Trading Portfolio, which represents exposures that may cause materialy impacts the Organization’s results, is presented below. It is worth mentioning that results show the impacts for each scenario for a static portfolio position. The market dynamism results in continuous changes in these positions and does not necessarily reflect the current position. Moreover, as previously mentioned, the Organization has an ongoing process of market risk management, which seeks to mitigate related risks according to the strategy determined by Senior Management. Therefore, in cases of signs of deterioration in a certain position, proactive measures are taken to minimize potential negative impacts, aiming at maximizing the risk/return ratio for the Organization.
Sensitivity Analysis – Trading Portfolio
Period |
Scenario (1) |
Trading Portfolio | ||||||||
Risk Factors |
R$ thousand | |||||||||
Interest Rate in Reais |
Price Indexes |
Exchange Coupon |
Foreign Currency |
Equities |
Sovereign/ Eurobonds and Treasuries |
Other |
Total without correlation |
Total with correlation | ||
Jun 11 |
1 |
(1,727) |
(669) |
(59) |
(14,736) |
(1,821) |
(37) |
- |
(19,049) |
(12,769) |
2 |
(522,985) |
(110,693) |
(5,815) |
(368,399) |
(45,535) |
(684) |
- |
(1,054,111) |
(729,975) | |
3 |
(1,001,940) |
(214,829) |
(11,362) |
(736,797) |
(91,070) |
(1,362) |
(1) |
(2,057,361) |
(1,416,962) | |
Mar 11 |
1 |
(281) |
(112) |
(34) |
(4,140) |
(1,378) |
(275) |
- |
(6,220) |
(4,201) |
2 |
(85,271) |
(17,771) |
(3,617) |
(103,498) |
(34,450) |
(15,540) |
(1) |
(260,148) |
(147,141) | |
3 |
(164,173) |
(34,765) |
(7,019) |
(206,996) |
(68,899) |
(30,660) |
(1) |
(512,513) |
(289,775) | |
Dec 10 |
1 |
(439) |
(374) |
(40) |
(3,707) |
(322) |
(154) |
- |
(5,036) |
(2,669) |
2 |
(130,396) |
(55,064) |
(3,924) |
(92,673) |
(8,054) |
(4,570) |
(1) |
(294,682) |
(155,665) | |
3 |
(251,911) |
(106,444) |
(7,650) |
(185,345) |
(16,109) |
(8,927) |
(1) |
(576,387) |
(301,866) | |
Sept 10 |
1 |
(284) |
(117) |
(15) |
(297) |
(613) |
(168) |
- |
(1,494) |
(776) |
2 |
(78,051) |
(16,801) |
(865) |
(7,427) |
(15,324) |
(861) |
- |
(119,329) |
(91,207) | |
3 |
(152,110) |
(31,858) |
(1,711) |
(14,854) |
(30,648) |
(1,620) |
(1) |
(232,802) |
(177,470) | |
Jun 10 |
1 |
(215) |
(41) |
(35) |
(43) |
(583) |
(211) |
- |
(1,128) |
(588) |
2 |
(57,019) |
(6,240) |
(2,865) |
(1,069) |
(14,563) |
(6,611) |
(1) |
(88,368) |
(59,627) | |
3 |
(112,008) |
(11,794) |
(5,650) |
(2,137) |
(29,125) |
(13,066) |
(2) |
(173,782) |
(117,213) | |
|
| |||||||||
Definition |
Exposure subject to variations in fixed interest rates and interest rate coupons |
Exposure subject to variations in price index coupon rates |
Exposure subject to variations in foreign currency coupon rates |
Exposure subject to exchange variations |
Exposure subject to variation in stock prices |
Exposure subject to variations in the interest rate of securities traded on the international market |
Exposure not classified in previous definitions |
|
(1) Amounts net of tax effects.
Bradesco 197
Financial Statements, Independent Auditors' Report, Summary of the Audit Committee’s Report and Fiscal Council’s Report |
|
Notes to the Consolidated Financial Statements | |
Sensitivity analyses were carried out based on scenarios prepared for the respective dates, always considering market data of 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), base point stresses were applied for interest rates and 1% variation for prices. For instance, in the scenario applied to positions on June 30, 2011, the exchange rate of Real/Dollar was R$1.58. For the interest rate scenario, the 1-year fixed interest rate applied on the positions on June 30, 2011 was 12.66% p.a.
Scenario 2: 25% stresses were determined based upon the market. For instance, in the scenario applied to positions on June 30, 2011, the exchange rate of Real/Dollar was R$1.95. For the interest rate scenario, the 1-year fixed interest rate applied to positions on June 30, 2011 was 15.81% p.a. Scenarios for other risk factors also represented a 25% stress on the respective curves or prices; and
Scenario 3: 50% stresses were determined based on the market. For instance, in the scenario applied to positions on June 30, 2011, the exchange rate of Reais/Dollar was R$2.34. For the interest rate scenario, the 1-year fixed interest rate applied to positions on June 30, 2011 was 18.97% p.a. Scenarios for other risk factors also represented a 50% stress on the respective curves or prices.
Liquidity Risk
The Liquidity Risk is the possibility of the Organization not having enough financial funds to honor its commitments due to the mismatch between payments and deposits, taking into consideration different currencies and the settlement terms of its rights and obligations.
In addition to defining minimum compliance levels, the Organization’s liquidity policy also considers stress situations, the type of financial instruments in which funds should remain invested and the operating strategy for cases of need.
The liquidity risk management process includes the daily monitoring of the composition of available resources, compliance with the minimum level of liquidity and contingency plans for stress situations. The controlling and monitoring of positions are conducted in a centralized manner.
__198 Report on Economic and Financial Analysis – June 2011
Financial Statements, Independent Auditors' Report, Summary of the Audit Committee’s Report and Fiscal Council’s Report | |
Notes to the Consolidated Financial Statements | |
We present the balance sheet by maturity in the chart below.
|
R$ thousand | |||||
1 to 30 days |
31 to 180 days |
181 to 360 days |
More than 360 days |
Not stated maturity |
Total | |
Assets |
||||||
Current and long-term assets |
357,140,297 |
115,991,052 |
41,764,398 |
162,675,201 |
- |
677,570,948 |
Funds available |
7,714,874 |
- |
- |
- |
- |
7,714,874 |
Interbank investments |
38,549,398 |
43,962,316 |
2,063,538 |
1,571,961 |
- |
86,147,213 |
Securities and derivative financial instruments (1) (2) |
190,948,848 |
6,405,077 |
1,391,057 |
32,679,589 |
- |
231,424,571 |
Interbank and interdepartmental accounts |
66,519,004 |
- |
- |
513,597 |
- |
67,032,601 |
Loan and leasing operations |
24,360,610 |
54,790,829 |
32,497,037 |
103,498,667 |
- |
215,147,143 |
Other receivables and assets |
29,047,563 |
10,832,830 |
5,812,766 |
24,411,387 |
- |
70,104,546 |
Permanent assets |
218,799 |
988,596 |
869,854 |
7,200,636 |
2,458,180 |
11,736,065 |
Investments |
- |
- |
- |
- |
1,698,969 |
1,698,969 |
Premises and equipment and leased assets |
49,709 |
248,557 |
298,269 |
2,710,136 |
351,197 |
3,657,868 |
Intangible assets |
169,090 |
740,039 |
571,585 |
4,490,500 |
408,014 |
6,379,228 |
Total on June 30, 2011 |
357,359,096 |
116,979,648 |
42,634,252 |
169,875,837 |
2,458,180 |
689,307,013 |
Total on March 31, 2011 |
366,003,893 |
110,675,681 |
44,339,743 |
151,938,703 |
2,428,592 |
675,386,612 |
Total on June 30, 2010 |
306,037,083 |
68,302,851 |
42,359,040 |
139,499,171 |
1,902,071 |
558,100,216 |
Liabilities |
||||||
Current and long-term liabilities |
322,685,314 |
49,302,836 |
45,671,008 |
217,700,996 |
- |
635,360,154 |
Deposits (3) |
99,878,689 |
22,142,265 |
12,632,553 |
78,907,404 |
- |
213,560,911 |
Federal funds purchased and securities sold under agreements to repurchase (2) |
109,502,097 |
11,923,542 |
9,685,647 |
33,093,209 |
- |
164,204,495 |
Funds from issuance of securities |
397,925 |
2,126,188 |
5,872,566 |
20,646,883 |
- |
29,043,562 |
Interbank and interdepartmental accounts |
3,036,754 |
- |
- |
- |
- |
3,036,754 |
Borrowing and onlending |
3,590,886 |
9,374,386 |
7,854,632 |
24,387,725 |
- |
45,207,629 |
Derivative financial instruments |
723,911 |
231,466 |
101,140 |
164,815 |
- |
1,221,332 |
Technical provisions for insurance, private pension plans and savings bonds (3) |
69,783,630 |
1,985,135 |
1,320,768 |
20,848,770 |
- |
93,938,303 |
Other liabilities: |
||||||
- Subordinated debts |
1,380,694 |
9,370 |
4,171,568 |
19,002,079 |
- |
24,563,711 |
- Other |
34,390,728 |
1,510,484 |
4,032,134 |
20,650,111 |
- |
60,583,457 |
Deferred income |
505,228 |
- |
- |
- |
- |
505,228 |
Non-controlling interest in subsidiaries |
- |
- |
- |
- |
598,863 |
598,863 |
Shareholders’ equity |
- |
- |
- |
- |
52,842,768 |
52,842,768 |
Total on June 30, 2011 |
323,190,542 |
49,302,836 |
45,671,008 |
217,700,996 |
53,441,631 |
689,307,013 |
Total on March 31, 2011 |
325,806,825 |
43,164,552 |
45,092,467 |
209,451,827 |
51,870,941 |
675,386,612 |
Total on June 30, 2010 |
264,781,813 |
32,575,624 |
31,068,184 |
184,701,323 |
44,973,272 |
558,100,216 |
Accumulated net assets on June 30, 2011 |
34,168,554 |
101,845,366 |
98,808,610 |
50,983,451 |
- |
- |
Accumulated net assets on March 31, 2011 |
40,197,068 |
107,708,197 |
106,955,473 |
49,442,349 |
- |
- |
Accumulated net assets on June 30, 2010 |
41,255,270 |
76,982,497 |
88,273,353 |
43,071,201 |
- |
- |
(1) Investments in investment funds are classified as up to 30 days;
(2) Sale and purchase agreements are classified according to the maturity of the operation; and
(3) Demand and savings deposits and technical provisions for insurance, private pension plans and savings bonds comprising VGBL and PGBL products are classified as up to 30 days, without considering average historical turnover.
Bradesco 199
Financial Statements, Independent Auditors' Report, Summary of the Audit Committee’s Report and Fiscal Council’s Report |
|
Notes to the Consolidated Financial Statements | |
Operating Risk
Operating risk is represented by losses from internal processes, personnel and inadequate systems or failures and external events. This definition includes legal risk, but excludes strategic and image risk.
The Organization considers operational risk management to be essential to the generation of added value. Risk control is conducted in a centralized manner through identification, measurement, mitigation plans and administration of operating risks, on a consolidated basis and by company.
Among plans for mitigating operating risk, the most important is business continuity management, which is made up of formal plans to be adopted during moments of crisis in order to guarantee the recovery and continuation of business, thereby preventing or mitigating losses.
Capital Management
The capital management process is conducted in order to provide the conditions necessary to meet the Organization’s strategic objectives, considering the economic and commercial environment in which it operates. This process is compatible with the nature of operations, complexity of service and products and dimension of the Organization's exposure to risks.
Under Bacen regulations, financial institutions are required to permanently maintain capital (Reference Shareholders’ Equity) compatible with the risks of their activities, represented by Required Reference Shareholders’ Equity (PRE). PRE is calculated considering, at least, the sum of credit risk, market risk and operating risk.
The process of adjustment to Reference Shareholders' Equity is monitored on a daily basis and aims to ensure that the Organization have a solid capital base in order to support development of activities and face risks incurred, whether in normal situations or in extreme market conditions, in addition to meeting capital regulatory requirements.
__200 Report on Economic and Financial Analysis – June 2011
Financial Statements, Independent Auditors' Report, Summary of the Audit Committee’s Report and Fiscal Council’s Report | |
Notes to the Consolidated Financial Statements | |
We present the Capital Adequacy Ratio in the chart below.
Calculation basis – Capital Adequacy Ratio |
R$ thousand | |||||
2011 |
2010 | |||||
June 30 |
March 31 |
June 30 | ||||
Financial |
Economic-financial |
Financial |
Economic-financial |
Financial |
Economic-financial | |
Shareholders’ equity |
52,842,768 |
52,842,768 |
51,296,963 |
51,296,963 |
44,295,323 |
44,295,323 |
Reduction of deferred assets – CMN Resolution 3,444/07 |
(197,221) |
(279,101) |
(209,214) |
(290,645) |
(357,852) |
(441,456) |
Decrease in gains/losses of mark-to-market adjustments in DPV and derivatives – CMN Resolution 3,444/07 |
1,947,294 |
1,947,294 |
1,660,228 |
1,660,228 |
1,751,725 |
1,751,725 |
Non-controlling interest/other |
176,560 |
598,863 |
180,533 |
573,978 |
164,029 |
677,949 |
Reference shareholders’ equity - Tier I |
54,769,401 |
55,109,824 |
52,928,510 |
53,240,524 |
45,853,225 |
46,283,541 |
Total of gains/losses of adjustments to market value in Available for Sale (DPV) and derivatives – CMN Resolution 3,444/07 |
(1,947,294) |
(1,947,294) |
(1,660,228) |
(1,660,228) |
(1,751,725) |
(1,751,725) |
Subordinated debt |
9,491,195 |
9,491,195 |
8,468,720 |
8,468,720 |
8,607,645 |
8,607,645 |
Reference shareholders’ equity – Tier II |
7,543,901 |
7,543,901 |
6,808,492 |
6,808,492 |
6,855,920 |
6,855,920 |
Total reference shareholders’ equity (Tier I + Tier II) |
62,313,302 |
62,653,725 |
59,737,002 |
60,049,016 |
52,709,145 |
53,139,461 |
Deduction of instruments for funding - CMN Resolution 3,444/07 |
(96,828) |
(130,064) |
(96,553) |
(126,433) |
(89,593) |
(233,649) |
Reference shareholders’ equity (a) |
62,216,474 |
62,523,661 |
59,640,449 |
59,922,583 |
52,619,552 |
52,905,812 |
Capital allocation (by risk) |
||||||
- Credit risk |
43,209,088 |
43,324,158 |
40,554,561 |
40,774,901 |
34,824,557 |
34,754,633 |
- Market risk |
846,567 |
846,567 |
363,758 |
363,758 |
134,901 |
134,901 |
- Operational risk (1) |
1,883,392 |
2,690,028 |
1,883,392 |
2,690,028 |
1,677,756 |
1,677,756 |
Required reference shareholders’ equity (b) |
45,939,047 |
46,860,753 |
42,801,711 |
43,828,687 |
36,637,214 |
36,567,290 |
Margin (a – b) |
16,277,427 |
15,662,908 |
16,838,738 |
16,093,896 |
15,982,338 |
16,338,522 |
Risk-weighted assets (c) |
417,627,700 |
426,006,845 |
389,106,466 |
398,442,608 |
333,065,578 |
332,429,906 |
Capital adequacy ratio (a/c) |
14.90% |
14.68% |
15.33% |
15.04% |
15.80% |
15.91% |
(1) As set forth by Bacen Circular Letters 3,383/08 and 3,476/09, we point out that, as of July 2010, the calculation of capital allocation for Operating Risk for the Economic-Financial Consolidated includes non-financial companies.
Bradesco 201
Financial Statements, Independent Auditors' Report, Summary of the Audit Committee’s Report and Fiscal Council’s Report |
|
Notes to the Consolidated Financial Statements | |
The book value, net of provisions for loss of the main financial instruments is as follows:
Portfolios |
R$ thousand | |||||||
Unrealized gain/(loss) without tax effects | ||||||||
Book value |
Market value |
In the result |
In shareholders’ equity | |||||
2011 |
2011 |
2010 |
2011 |
2010 | ||||
June 30 |
June 30 |
March 31 |
June 30 |
June 30 |
March 31 |
June 30 | ||
Securities and derivative financial instruments (Notes 3e, 3f and 8) |
231,424,571 |
234,882,162 |
3,031,829 |
3,913,921 |
3,290,205 |
3,457,591 |
3,866,748 |
3,395,319 |
- Adjustment of available-for-sale securities (Note 8 cII) |
|
|
(425,762) |
47,173 |
(105,114) |
- |
- |
- |
- Adjustment of held-to-maturity securities (Note 8d item 6) |
|
|
3,457,591 |
3,866,748 |
3,395,319 |
3,457,591 |
3,866,748 |
3,395,319 |
Loan and leasing operations (Notes 2, 3g and 10) (1) |
250,834,416 |
250,260,155 |
(574,261) |
(1,018,446) |
178,274 |
(574,261) |
(1,018,446) |
178,274 |
Investments (Notes 3j and 13) (2) |
1,698,969 |
9,011,801 |
7,312,832 |
6,959,051 |
6,527,565 |
7,312,832 |
6,959,051 |
6,527,565 |
Treasury shares (Note 23d) |
63,091 |
66,602 |
- |
- |
- |
3,511 |
6,247 |
- |
Time deposits (Notes 3n and 16a) |
125,385,063 |
125,161,236 |
223,827 |
226,650 |
150,567 |
223,827 |
226,650 |
150,567 |
Funds from issuance of securities (Note 16c) |
29,043,562 |
29,218,615 |
(175,053) |
(123,121) |
8,905 |
(175,053) |
(123,121) |
8,905 |
Borrowing and onlending (Notes 17a and 17b) |
45,207,629 |
44,621,145 |
586,484 |
513,737 |
70,014 |
586,484 |
513,737 |
70,014 |
Subordinated debts (Note 19) |
24,563,711 |
25,592,511 |
(1,028,800) |
(881,405) |
(999,041) |
(1,028,800) |
(881,405) |
(999,041) |
Unrealized gains without tax effects |
|
|
9,376,858 |
9,590,387 |
9,226,489 |
9,806,131 |
9,549,461 |
9,331,603 |
(1) Includes advances on foreign exchange contracts, leasing operations and other receivables with credit features; and
(2) Basically includes the surplus of interest in subsidiaries and affiliated companies (Cielo, Odontoprev and Fleury) and other investments (BM&FBOVESPA and Cetip).
__202 Report on Economic and Financial Analysis – June 2011
Financial Statements, Independent Auditors' Report, Summary of the Audit Committee’s Report and Fiscal Council’s Report | |
Notes to the Consolidated Financial Statements | |
Determination of market value of financial instruments:
· Securities and derivative financial instruments, investments, subordinated debts and treasury shares are based on the market price on the balance sheet date. Should there be no available market price quotations, amounts are estimated based on the prices quoted by dealers, on pricing models, quotation models or quotations for instruments with similar characteristics;
· Fixed rate loan operations were determined by discounting estimated cash flows, using interest rates applied by the Bradesco Organization for new contracts with similar features. These rates are compatible with prices practiced in the market on the balance sheet date; and
· Time deposits, funds from issuance of securities, borrowing and onlending were calculated by discounting the difference between the cash flows under the contract terms and the rates practiced in the market on the balance sheet date.
33) EMPLOYEE BENEFITS
Bradesco and its subsidiaries sponsor a supplementary private pension plan for employees and directors, in the PGBL modality, which is a private defined contribution pension plan that allows the accumulation of financial resources by participants over their professional careers through contributions paid by the professional and the sponsoring company. The related resources are invested in an Exclusive Investment Fund (FIE).
PGBL is managed by Bradesco Vida e Previdência S.A. and Bradesco Asset Management (BRAM). The Securities Dealer company (DTVM) is responsible for the financial management of FIE funds.
Contributions paid by employees and directors of Bradesco and its subsidiaries are equivalent to 4% of salary, except for participants who, in 2001, opted to migrate to the defined contribution plan (PGBL) plan from the defined benefit plan, whose contributions to the PGBL plan were maintained at the levels in force for the defined benefits plan at the time of migration, nonetheless respecting the 4% minimum.
The actuarial liabilities of defined contribution plan (PGBL) are fully covered by the net assets of the corresponding FIE.
In addition to the aforementioned plan (PGBL), former participants who chose to migrate from the defined benefit plan are guaranteed a proportional deferred benefit, corresponding to their accumulated rights in this plan. For participants of the defined benefit plan, whether they migrated or not to the PGBL plan, retired participants and pensioners, the present value of the plan’s actuarial liabilities is fully covered by plan assets.
Banco Alvorada S.A. (merging company of Banco Baneb S.A.) maintains supplementary retirement plans of defined contribution and defined benefit, through Fundação Baneb de Seguridade Social - Bases (related to former employees of Baneb). The actuarial liabilities of defined contribution and defined benefit plans are fully covered by assets of the plans.
Banco Bradesco BBI S.A. (current name of Banco BEM S.A.) sponsors supplementary retirement plans of both defined benefit and defined contribution types, through the Assistance and Retirement Pension Fund for the Employees of the Bank of the State of Maranhão (Capof).
Bradesco 203
Financial Statements, Independent Auditors' Report, Summary of the Audit Committee’s Report and Fiscal Council’s Report |
|
Notes to the Consolidated Financial Statements | |
Alvorada Cartões, Crédito, Financiamento e Investimento S.A. (Alvorada CCFI) (merging company of Banco BEC S.A.) sponsors a defined benefit plan by means of the Private Pension Plan Fund of the Bank of the State of Ceará (Cabec).
The assets of private pension plans are invested in compliance with the applicable legislation (government securities and private securities, listed company shares and real estate properties).
Bradesco’s branches and subsidiaries abroad provide their employees and directors with a private pension plan in compliance with the rules set forth by local authorities, which authorize the accumulation funds during the participant’s professional career.
Expenses with contributions made during the first half of 2011 amounted to R$187,047 thousand (R$142,544 thousand in the first half of 2010) and R$98,012 thousand in the second quarter of 2011 (first quarter of 2011 – R$89,035 thousand).
In addition to this benefit, Bradesco and its subsidiaries offer their employees and management several other benefits including: health insurance, dental care, life and personal accident insurance, as well as professional training. The related expenses, including the aforementioned contributions, amounted to R$1,064,016 thousand in the first half of 2011 (R$879,258 thousand in the first half of 2010) and R$549,290 thousand in the second quarter of 2011 (first quarter of 2011 – R$514,726 thousand).
34) INCOME TAX AND SOCIAL CONTRIBUTION
a) Calculation of income tax and social contribution charges
|
R$ thousand | |||
2011 |
2010 | |||
|
2nd Quarter |
1st Quarter |
1st Half |
1st Half |
Income before income tax and social contribution |
4,530,565 |
4,073,480 |
8,604,045 |
6,209,316 |
Total income tax and social contribution at rates of 25% and 15%, respectively (1) |
(1,812,226) |
(1,629,392) |
(3,441,618) |
(2,483,726) |
Effect on the tax calculation: |
|
|
|
|
Equity in the earnings of unconsolidated companies |
6,351 |
13,675 |
20,026 |
19,108 |
Exchange (loss)/gain |
(287,190) |
(107,423) |
(394,613) |
54,805 |
Non-deductible expenses, net of non-taxable income |
(79,104) |
(95,793) |
(174,897) |
(128,972) |
Tax credits recorded from previous periods |
- |
- |
- |
241,732 |
Interest on shareholders’ equity (paid and payable) |
295,061 |
286,320 |
581,381 |
489,984 |
Effect of the difference of the social contribution rate (2) |
- |
226,711 |
226,711 |
342,823 |
Other amounts |
155,968 |
8,125 |
164,093 |
(201,653) |
Income tax and social contribution for the period |
(1,721,140) |
(1,297,777) |
(3,018,917) |
(1,665,899) |
(1) The social contribution rate for companies of the financial and insurance sectors was increased to 15%, according to Law 11,727/08, remaining at 9% for other companies (Note 3h); and
(2) Refers to the adjustment of the effective rate of social contribution in relation to the rate (40%) shown.
__204 Report on Economic and Financial Analysis – June 2011
Financial Statements, Independent Auditors' Report, Summary of the Audit Committee’s Report and Fiscal Council’s Report | |
Notes to the Consolidated Financial Statements | |
b) Breakdown of income tax and social contribution in the statement of income
|
R$ thousand | |||
2011 |
2010 | |||
|
2nd Quarter |
1st Quarter |
1st Half |
1st Half |
Current taxes: |
|
|
|
|
Income tax and social contribution payable |
(3,120,821) |
(2,278,691) |
(5,399,512) |
(3,097,822) |
Deferred taxes: |
|
|
|
|
Amount recorded/realized for the period on temporary additions |
1,460,037 |
1,155,816 |
2,615,853 |
1,318,471 |
Use of opening balances of: |
|
|
|
|
Negative basis of social contribution |
(11,181) |
(85,833) |
(97,014) |
(87,019) |
Tax loss |
(114,306) |
(155,307) |
(269,613) |
(247,551) |
Tax credits recorded from previous periods: |
|
|
|
|
Negative basis of social contribution |
- |
- |
- |
12,102 |
Tax loss |
- |
- |
- |
33,617 |
Temporary additions |
- |
- |
- |
196,013 |
Recording/utilization in the period on: |
|
|
|
|
Negative basis of social contribution |
21,738 |
23,168 |
44,906 |
16,711 |
Tax loss |
43,393 |
43,070 |
86,463 |
189,579 |
Total deferred taxes |
1,399,681 |
980,914 |
2,380,595 |
1,431,923 |
Income tax and social contribution for the period |
(1,721,140) |
(1,297,777) |
(3,018,917) |
(1,665,899) |
c) Origin of tax credits of deferred income tax and social contribution
|
R$ thousand | |||||
|
Balance on 12.31.2010 |
Amount recorded (3) |
Amount realized |
Balance on 6.30.2011 |
Balance on 3.31.2011 |
Balance on 6.30.2010 |
Allowance for loan losses |
8,797,082 |
2,444,210 |
1,235,780 |
10,005,512 |
9,089,261 |
8,388,751 |
Civil provisions |
1,025,560 |
217,630 |
95,216 |
1,147,974 |
1,080,303 |
923,636 |
Tax provisions |
2,770,672 |
738,850 |
8,953 |
3,500,569 |
3,262,453 |
2,411,166 |
Labor provisions |
627,215 |
164,059 |
112,136 |
679,138 |
640,838 |
621,586 |
Provision for devaluation of securities and investments |
100,554 |
7,387 |
2,005 |
105,936 |
103,080 |
113,598 |
Provision for devaluation of foreclosed assets |
105,913 |
45,186 |
52,805 |
98,294 |
100,121 |
107,118 |
Adjustment to market value of trading securities |
58,546 |
63,405 |
320 |
121,631 |
117,190 |
16,542 |
Amortized goodwill |
906,512 |
7,942 |
117,696 |
796,758 |
844,728 |
949,777 |
Provision for interest on shareholders’ equity (1) |
- |
331,706 |
- |
331,706 |
286,320 |
231,802 |
Law 11,638/07 adjustments |
77,458 |
4,539 |
3,322 |
78,675 |
77,255 |
99,028 |
Other |
1,864,356 |
592,194 |
373,022 |
2,083,528 |
1,888,135 |
1,902,730 |
Total tax credits over temporary differences |
16,333,868 |
4,617,108 |
2,001,255 |
18,949,721 |
17,489,684 |
15,765,734 |
Tax losses and negative basis of social contribution in Brazil and abroad |
739,453 |
131,369 |
366,627 |
504,195 |
564,551 |
1,036,720 |
Subtotal |
17,073,321 |
4,748,477 |
2,367,882 |
19,453,916 |
18,054,235 |
16,802,454 |
Adjustment to market value of available-for-sale securities |
215,881 |
185,656 |
20,872 |
380,665 |
213,425 |
235,034 |
Social contribution – Provisional Measure 2,158-35/01 (2) |
157,813 |
- |
13,170 |
144,643 |
151,739 |
235,989 |
Total tax credits (Note 11b) |
17,447,015 |
4,934,133 |
2,401,924 |
19,979,224 |
18,419,399 |
17,273,477 |
Deferred tax liabilities (Note 34f) |
4,791,462 |
265,376 |
246,718 |
4,810,120 |
4,960,599 |
4,875,607 |
Tax credits net of deferred tax liabilities |
12,655,553 |
4,668,757 |
2,155,206 |
15,169,104 |
13,458,800 |
12,397,870 |
- Percentage of net tax credits over reference shareholders’ equity (Note 32a) |
22.5% |
|
|
24.3% |
22.5% |
23.4% |
- Percentage of net tax credits over total assets |
2.0% |
|
|
2.2% |
2.0% |
2.2% |
(1) Tax credit on interest on shareholders’ equity is recorded up to the authorized tax limit;
(2) Up to the end of the fiscal year, we expect to realize R$39,959 thousand, to be recorded upon effective use (item d); and
(3) Includes tax credit related to the increase in the social contribution rate for companies in the financial and insurance sectors, established by Law 11,727/08, equivalent to R$226,711 thousand (Note 3h).
Bradesco 205
Financial Statements, Independent Auditors' Report, Summary of the Audit Committee’s Report and Fiscal Council’s Report |
|
Notes to the Consolidated Financial Statements | |
d) Expected realization of tax credits over temporary differences, tax loss and negative basis of social contribution and social contribution tax credit – Provisional Measure 2,158-35
|
R$ thousand | ||||
Temporary differences |
Tax loss and negative basis |
Total | |||
Income tax |
Social contribution |
Income tax |
Social contribution | ||
2011 |
2,633,778 |
1,395,992 |
78,615 |
21,184 |
4,129,569 |
2012 |
3,702,118 |
2,116,038 |
102,873 |
59,329 |
5,980,358 |
2013 |
3,721,559 |
2,115,483 |
54,298 |
29,707 |
5,921,047 |
2014 |
1,126,202 |
731,540 |
47,012 |
28,974 |
1,933,728 |
2015 |
756,621 |
506,372 |
54,509 |
26,186 |
1,343,688 |
2016 (1st half) |
80,348 |
63,670 |
403 |
1,105 |
145,526 |
Total |
12,020,626 |
6,929,095 |
337,710 |
166,485 |
19,453,916 |
|
R$ thousand | ||||
Social contribution tax credit - Provisional Measure 2,158–35 | |||||
2011 |
2012 |
2013 |
2014 |
Total | |
Total |
39,959 |
94,256 |
9,260 |
1,168 |
144,643 |
The projected realization of tax credits is an estimate and it is not directly related to the expected accounting income.
The present value of tax credits, calculated based on the average funding rate, net of tax effects, amounts to R$18,258,148 thousand (March 31, 2011 – R$16,835,224 thousand and June 30, 2010 – R$15,340,284 thousand), of which R$17,653,909 thousand (March 31, 2011 – R$16,169,728 thousand and June 30, 2010 – R$14,189,571 thousand) is relative to temporary differences, R$465,465 thousand (March 31, 2011 – R$521,920 thousand and June 30, 2010 – R$939,719 thousand) to tax losses and negative basis of social contribution and R$138,774 thousand (March 31, 2011 – R$143,576 thousand and June 30, 2010 – R$210,994 thousand) comprises tax credit over social contribution – Provisional Measure 2,158-35.
e) Unrecorded tax credits
Tax credits of R$2,578 thousand (March 31, 2011 – R$2,511 thousand and June 30, 2010 – R$74,693 thousand) have not been recorded in the financial statements, and will be recorded when prospects of realization are probable according to studies and analyses prepared by Management and in accordance with Bacen rules.
Due to the Direct Action of the Declaration of Unconstitutionality filed by CONSIF against articles 17 and 41 of Law 11,727/08, tax credits from periods prior to the increase in the Social Contribution rate from 9% to 15% were recorded up to the limit of the corresponding consolidated tax obligations. In this half, the remaining balance of December 31, 2010 in the amount of R$226,711 thousand, was fully provisioned (Note 3h).
__206 Report on Economic and Financial Analysis – June 2011
Financial Statements, Independent Auditors' Report, Summary of the Audit Committee’s Report and Fiscal Council’s Report | |
Notes to the Consolidated Financial Statements | |
f) Deferred tax liabilities
|
R$ thousand | ||
2011 |
2010 | ||
June 30 |
March 31 |
June 30 | |
Mark-to-market adjustment of derivative financial instruments |
222,709 |
240,984 |
443,889 |
Difference in depreciation |
3,796,765 |
3,917,264 |
3,720,665 |
Judicial deposit update and others |
790,646 |
802,351 |
711,053 |
Total |
4,810,120 |
4,960,599 |
4,875,607 |
The deferred tax liabilities of financial and insurance sector companies were established considering the increase of the social contribution rate, determined by Law 11,727/08 (Note 3h).
35) OTHER INFORMATION
a) The Bradesco Organization manages investment funds and portfolios with net assets on June 30, 2011 of R$310,681,731 thousand (March 31, 2011 – R$303,319,123 thousand and June 30, 2010 – R$263,296,711 thousand).
b) As part of the process of convergence with international accounting standards, certain accounting pronouncements and their interpretations were issued by the Brazilian Accounting Pronouncements Committee (CPC), which are applicable to financial institutions only after approval by CMN.
The accounting standards which have been approved by CMN include the following:
· Resolution 3,566/08 – Impairment of Assets (CPC 01);
· Resolution 3,604/08 – Statement of Cash Flow (CPC 03);
· Resolution 3,750/09 – Related-Party Disclosures (CPC 05);
· Resolution 3,823/09 – Provisions, Contingent Liabilities and Contingent Assets (CPC 25);
· Resolution 3,973/11 – Subsequent Event (CPC 24); and
· Resolution 3,989/11 – Share-Based Payment (CPC 10).
At present, it is not practicable to estimate when CMN will approve the other CPC accounting standards or whether their adoption, subsequent to approval, will be effective for future periods, or applicable retroactively. As a result, it is not yet possible to estimate the accounting effects of these standards on Bradesco’s financial statements.
CMN Resolution 3,786/09 and Circular Letters 3,472/09 and 3,516/10 established that financial institutions and other entities authorized to operate by Bacen, which are listed companies or which are required to maintain an Audit Committee shall, as from December 31, 2010, prepare annually and publish in up to 90 days from the base date December 31, their consolidated financial statements, prepared in accordance with International Financial Reporting Standards (IFRS), in compliance with standards issued by the International Accounting Standards Board. (IASB).
As required by CMN regulation on April 15, 2011, Bradesco made its financial statements for December 31, 2010 and 2009 prepared in accordance with IFRS standards available on its website. Such IFRS financial statements do not form part or are not incorporated into these financial statements. Management believes that the differences between net income and shareholders equity as of June 30, 2011 would not be significantly different as to its nature or amounts presented in the reconciliation as of December 31, 2010 presented in those IFRS financial statements not incorporated into these financial statements.
Bradesco 207
Financial Statements, Independent Auditors' Report, Summary of the Audit Committee’s Report and Fiscal Council’s Report |
|
Notes to the Consolidated Financial Statements | |
c) In May 2011, at the auction carried out by BM&FBOVESPA, Bradesco acquired the shareholding control of Banco do Estado do Rio de Janeiro S.A. (BERJ). The operation involved the purchase of 96.99% of common shares and 95.21% of preferred shares, which represent 96.23% of BERJ’s capital stock for the amount of R$1.025 billion (price of BERJ).
With the acquisition of BERJ, Bradesco was also entitled to provide to the State of Rio de Janeiro services referred to the payroll, as well as the payment to suppliers and the collection of state taxes, among other services, from January 2012 to December 2014. Bradesco will pay R$748.7 million for this right (payroll price).
The aforementioned amounts should be paid as follows:
• 20% of BERJ price and 100% of the payroll price within 5 days after certain conditions are met, such as the approval by Bacen of shareholding control transfer and the execution of the Purchase Agreement of the Single Share Lot; and
• 80% of BERJ price within 5 days after the ratification as to the existence and possibility of realization of BERJ tax credit.
After the conclusion of the share purchase, Bradesco will conduct the public offering to non-controlling shareholders, in compliance with Article 254-A of Law 6,404/76 and CVM Rule 361/02.
__208 Report on Economic and Financial Analysis – June 2011
Financial Statements, Independent Auditors' Report, Summary of the Audit Committee’s Report and Fiscal Council’s Report | |
Management Bodies | |
Reference Date: June 30, 2011
Board of Directors
Chairman Vice-Chairman Members Board of Executive Officers Executive Officers Chief Executive Officer Executive Vice-Presidents Laércio Albino Cezar Managing Directors Managing Directors |
Department Directors * Frederico William Wolf Marlene Morán Millan Directors Regional Officers |
Compensation Committees Audit Committee Compliance and Internal Control Committee Executive Disclosure Committee (Non-Statutory) Marco Antonio Rossi Ethical Conduct Committee Domingos Figueiredo de Abreu
Integrated Risk Management and Capital Allocation Committee Fiscal Council Members Substitute Members Ombudsman Department |
*Undergoing ratification by Bacen | ||
|
| |
|
| |
| ||
| ||
General Accounting Committee | ||
Marcos Aparecido Galende | ||
Accountant -CRC 1SP201309/O-6 |
Bradesco 209
Financial Statements, Independent Auditors' Report, Summary of the Audit Committee’s Report and Fiscal Council’s Report |
|
Report of Independent Auditors | |
To the Board of Directors and Shareholders
Banco Bradesco S.A.
Osasco - SP
We have audited the consolidated balance sheet of Banco Bradesco S.A., as of June 30, 2011 and the related consolidated statements of income, statement of changes in shareholders' equity and the statement of cash flows for the semester then ended, as well as the summary of significant accounting policies and other explanatory notes.
Management’s Responsibility for the Financial Statements
Banco Bradesco S.A.’s Management is responsible for the preparation and fair presentation of these consolidated financial statements in accordance with accounting practices adopted in Brazil, applicable to financial institutions authorized to operate by the Brazilian Central Bank (BACEN) and for designing, implementing and maintaining internal control relevant to the preparation of the consolidated financial statements that are free from material misstatement, whether due to fraud or error.
Auditor’s responsibility
Our responsibility is to express an opinion on these consolidated financial statements based on our audit. We conducted our audit in accordance with approved Brazilian auditing standards and International Standards on Auditing. Those standards require that we comply with ethical requirements and plan and perform the audit to obtain reasonable assurance about whether the consolidated financial statements are free from material misstatement.
An audit involves performing procedures to obtain audit evidence about the amounts and disclosures in the consolidated financial statements. The procedures selected depend on the auditor's judgment, including the assessment of the risks of material misstatement of the consolidated financial statements, whether due to fraud or error. In making those risk assessments, the auditor considers internal controls relevant to Bank’s preparation and fair presentation of the consolidated financial statements in order to design audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness of the Bank’s internal control. An audit also includes evaluating the appropriateness of accounting policies used and the reasonableness of accounting estimates made by management, as well as evaluating the overall presentation of the consolidated financial statements taken as a whole.
We believe that the audit evidence we have obtained is sufficient and appropriate to provide basis for our audit opinion.
Opinion
In our opinion, the consolidated financial statements, mentioned above, present fairly, in all material respects, the consolidated financial position of Banco Bradesco S.A., as of June 30, 2011, the consolidated financial performance of its operations and its cash flows for the semester then ended, in accordance with accounting practices adopted in Brazil applicable to financial institutions authorized to operate by the Brazilian Central Bank.
Other matters
Statement of consolidated value added
We have also audited the consolidated statement of value added (DVA), preparation of which is the responsibility of the Banco Bradesco S.A. Management, for the semester ended June 30, 2011, submission of which publicly-held companies under Brazilian Corporate Law. The aforementioned statement was submitted to the same auditing procedures described above in our opinion, is fairly presented, in all material respects, in relation to the financial statements taken as a whole.
__210 Report on Economic and Financial Analysis – June 2011
Financial Statements, Independent Auditors' Report, Summary of the Audit Committee’s Report and Fiscal Council’s Report | |
Report of Independent Auditors | |
Review of corresponding amounts for the first and second quarters of 2011
The consolidated balance sheet information as of March 31, 2011 and the related consolidated statement of income, of cash flows and of value added for the first and second quarters of 2011 and the statement of changes in shareholders’ equity for the first quarter of 2011, which are presented herein by the Banco Bradesco S.A. Management as supplemental information, were reviewed by us, on which we issued reports that did not contain any modification dated April 26 with reference to March 31, 2011 and July 26, 2011 with reference to June 30, 2011.
Audit of the amounts as of June 30, 2010
The corresponding amounts for semester ended June 30, 2010, presented for comparative purposes, were previously audited by other independent auditors who issued their report dated July 27, 2010, which did not contain any modification.
São Paulo, July 26, 2011
Original report in Portuguese signed by
KPMG Auditores Independentes
CRC 2SP014428/O-6
Cláudio Rogélio Sertório
Accountant CRC 1SP212059/O-0
Bradesco 211
Financial Statements, Independent Auditors' Report, Summary of the Audit Committee’s Report and Fiscal Council’s Report |
|
Summary of the Audit Committee’s Report | |
Corporate Governance and Related Responsibilities The Board of Directors of Banco Bradesco S.A. opted for a single Audit Committee for all the companies comprising the Financial Conglomerate, including Grupo Bradesco de Seguros e Previdência (Insurance Group). The Management is in charge of defining and implementing accounting and managerial information systems to prepare the financial statements of the companies composing Bradesco Organization, pursuant to the accounting principles adopted in Brazil applicable to entities that the Brazilian Central Bank authorized to operate, the rules of the National Monetary Council, the Brazilian Central Bank, the Securities and Exchange Commission of Brazil (CVM), the National Private Insurance Board (CNSP), the Insurance Superintendence (Susep) and the National Agency for Supplementary Healthcare (ANS). The Management is also responsible for processes, policies and internal control procedures that ensure the protection of assets, the appropriate recognition of liabilities and the management of risk operations of Bradesco Organization. The Independent Audit is in charge of examining the financial statements and providing a report about their compliance with the accounting principles. Additionally, as a result of its works for the purpose of issuing the aforementioned report, it also advises on accounting procedures and internal controls, without prejudice to other reports to be prepared, such as limited reviews of the quarterly information to be delivered to the Brazilian Central Bank and CVM. It is incumbent upon the Internal Audit (General Inspectorate Department) to check the quality of Bradesco Organization’s internal control systems and the regularity of policies and procedures established by the Management, including those adopted in the preparation of accounting and financial reports. It is incumbent upon the Audit Committee to assess the quality and the effectiveness of the Internal and Independent Audits, the effectiveness and the sufficiency of Bradesco Organization’s internal control systems and to analyze the financial statements, providing the relevant recommendations when applicable. Among the Audit Committee’s duties are also those required by the U.S. Sarbanes-Oxley Act for companies registered with the U.S. Securities and Exchange Commission and quoted on the New York Stock Exchange. The Audit Committee’s charter is available on the website www.bradesco.com.br, in the Corporate Governance area. Activities in the first half of 2011 The Audit Committee attended 86 meetings with business, risk control and management areas, and with internal and independent auditors, checking the information considered relevant or critical through the referencing of different sources. The Audit Committee’s work schedule for 2011 focuses on the main processes and products referring to Bradesco Organization’s activities. Among the most relevant aspects, we point out: · process of preparing and disclosing financial reports to shareholders and external users, which contain accounting and financial information; · market, credit and operating risk management and control systems, preparation for the use of internal models in line with the conditions set forth by the New Basel Capital Accord (Basel II) and Brazilian Central Bank’s rules about the issue, with emphasis on monitoring the application for authorization to the use of internal market risk models. The Notebook, in accordance with Circular Letter 3,478/2009, was registered with the Brazilian Central Bank, at the beginning of the deadlines, on June 30, 2010; and · the improvement of internal controls systems deriving from projects in the IT and Risk Management areas. Internal Controls Systems Based on the work program and agenda established for 2011, the Audit Committee informed on the main processes within the Organization, evaluating their quality and management commitment to their continuous improvement.
__212 Report on Economic and Financial Analysis – June 2011
Financial Statements, Independent Auditors' Report, Summary of the Audit Committee’s Report and Fiscal Council’s Report | |
Summary of the Audit Committee’s Report | |
As a result of meetings with Bradesco Organization’s areas, the Audit Committee had the opportunity to suggest manners in which to improve the processes to the Board of Directors, as well as to monitor the implementation of improvement suggestions identified in the audit process and discussions with business areas. Based on the information and remarks collected, the Audit Committee hereby deems the internal control system of Bradesco Organization as suitable to the size and complexity of its businesses and structured so as to ensure the efficiency of its operations, the financial report-generating systems, as well as compliance with internal and external rules, to which all transactions are subject.
Independent Audit
The planning of the independent audit for 2011 was discussed with KPMG Auditores Independentes and, throughout the first half-year, the audit teams responsible for services presented their results and main conclusions to the Audit Committee.
The material issues pointed out in the report about the study and the evaluation of accounting and internal controls systems, prepared in connection with the examination of the financial statements and respective recommendations for the improvement of these systems, were discussed with the Committee, which requested the monitoring of the implementations and improvements in the areas in charge.
Based on the planning submitted by auditors and on the subsequent discussions about results, the Committee considered that the works developed by the teams were adequate to the Organization’s businesses.
Internal Audit
The Committee requested that the Internal Audit consider several works in line with issues covered by the Committee’s agenda in its planning for 2011.
Throughout the first half of 2011, the teams in charge of executing planned works reported and discussed with the Audit Committee the main conclusions on process and inherent risks.
Based on discussions regarding the planning of the Internal Audit, focused on risks, processes and the presentation of the results thereof, the Audit Committee found that the Premises in question had adequately met the demands of Committee members, thereby enabling them to form an opinion regarding the issues at hand. |
Consolidated Financial Statements
In the first half of 2011, the Committee held meetings with the General Accounting, Planning, Budget, Control and Internal Audit departments to examine the monthly, quarterly and half-yearly financial statements. These meetings analyzed and assessed the aspects of preparing individual and consolidated trial balances and balance sheets, notes to the financial statements and financial reports published with the consolidated financial statements.
Bradesco’s accounting policies were also considered in the preparation of financial statements, as well as compliance with accounting practices adopted in Brazil, applicable to institutions that the Brazilian Central Bank authorizes to operate as well as with the applicable laws.
Prior to the disclosures of the Quarterly Financial Information (IFTs) and the half-yearly balance sheet, the Committee met with KPMG to assess the aspects of auditors independence and control environment when producing the figures to be disclosed.
Based on aforementioned reviews and discussions, the Audit Committee recommends that the Board of Directors approves the audited financial statements related to the half-year ended June 30, 2011.
Cidade de Deus, Osasco, São Paulo,
CARLOS ALBERTO RODRIGUES GUILHERME(Coordinator)
JOSÉ LUCAS FERREIRA DE MELO
ROMULO NAGIB LASMAR
OSVALDO WATANABE |
Bradesco 213
Financial Statements, Independent Auditors' Report, Summary of the Audit Committee’s Report and Fiscal Council’s Report |
|
Fiscal Council's Report | |
The undersigned members of the Fiscal Council of Banco Bradesco S.A., in the exercise of their legal and statutory duties, having examined the Management Report and the Financial Statements related to the first half of 2011, and the technical feasibility study of taxable income generation, brought at present value, which has the purpose of recording the Deferred Tax Assets pursuant to the CVM Rule 371/02, CMN Resolution 3,059/02, and Bacen Circular Letter 3,171/02, and in view of the unqualified report prepared by KPMG Auditores Independentes, are of the opinion that the aforementioned documents, based on the Brazilian accounting practices adopted and applicable to entities that the Brazilian Central Bank authorizes to operate, fairly reflect the Company’s equity and financial position.
Cidade de Deus, Osasco, São Paulo, July 26, 2011.
Ricardo Abecassis E. Santo Silva
Domingos Aparecido Maia
Nelson Lopes de Oliveira
__214 Report on Economic and Financial Analysis – June 2011
BANCO BRADESCO S.A. | ||
By: |
/S/ Domingos Figueiredo de Abreu
| |
Domingos Figueiredo de Abreu Executive Vice President and Investor Relations Officer |
This press release may contain forward-looking statements. These statements are statements that are not historical facts, and are based on management's current view and estimates of future economic circumstances, industry conditions, company performance and financial results. The words "anticipates", "believes", "estimates", "expects", "plans" and similar expressions, as they relate to the company, are intended to identify forward-looking statements. Statements regarding the declaration or payment of dividends, the implementation of principal operating and financing strategies and capital expenditure plans, the direction of future operations and the factors or trends affecting financial condition, liquidity or results of operations are examples of forward-looking statements. Such statements reflect the current views of management and are subject to a number of risks and uncertainties. There is no guarantee that the expected events, trends or results will actually occur. The statements are based on many assumptions and factors, including general economic and market conditions, industry conditions, and operating factors. Any changes in such assumptions or factors could cause actual results to differ materially from current expectations.