bbdbook1q12_6k.htm - Generated by SEC Publisher for SEC Filing
 

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

 
FORM 6-K
 
REPORT OF FOREIGN PRIVATE ISSUER PURSUANT TO RULE 13a-16 OR 15d-16 UNDER THE
SECURITIES EXCHANGE ACT OF 1934
 
For the month of May, 2012
Commission File Number 1-15250
 

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

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

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

Yes _______ No ___X____

 .



 



 
   Table of Contents
 
 Table of Contents
 
 
 

1 - Press Release

3

Highlights

4

Main Information

6

Ratings

8

Book Net Income vs. Adjusted Net Income

8

Summarized Analysis of Adjusted Income

9

Economic Scenario

22

Main Economic Indicators

23

Guidance

24

Income Statement vs. Managerial Income vs. Adjusted Income

25

2 - Economic and Financial Analysis

29

Statement of Financial Position 

30

Adjusted Income Statement

31

Financial Margin – Interest and Non-Interest

31

– Financial Margin - Interest

32

• Loan Financial Margin - Interest

34

• Funding Financial Margin - Interest

51

• Securities/Other Financial Margin - Interest

56

• Insurance Financial Margin - Interest

56

– Financial Margin – Non-Interest

57

Insurance, Pension Plans and Savings Bonds

58

– Bradesco Vida e Previdência

65

– Bradesco Saúde and Mediservice

67

– Bradesco Capitalização

68

– Bradesco Auto/RE

70

Fee and Commission Income

72

Administrative and Personnel Expenses

78

Operating Coverage Ratio

81

Tax Expenses

81

Equity in the Earnings (Losses) of Unconsolidated Companies

82

Operating Income

82

Non-Operating Result

83

3 - Return to Shareholders

85

Sustainability

86

Investor Relations Area – IR

87

Corporate Governance

87

Bradesco Shares

88

Main Indicators

90

Weighting in Main Stock Market Indexes

91

Dividends / Interest on Shareholders’ Equity

91

4 - Additional Information

93

Market Share of Products and Services

94

Compulsory Deposits/Liabilities

95

Investments in Infrastructure, Information Technology and e Telecommunications

96

Risk Management

97

Capital Adequacy Ratio

97

5 - Independent Auditors’ Report

99

Limited assurance report from independent auditors on the supplementary financial information

100

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

103

Consolidated Financial Statements

104

 

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 - March 2012 



Press Release
Highlights 

 

The main figures obtained by Bradesco in the first quarter of 2012 are presented below:
 
1.

Adjusted Net Income(1) in the first quarter of 2012 stood at R$2.845 billion (a 3.9% increase compared to the R$2.738 billion recorded in the same period last year), corresponding to earnings per share of R$2.96 and Return on Average Shareholders Equity(2) of 21.4%.

9.

Financial Margin stood at R$10.695 billion, up 14.2% in comparison with the first quarter of 2011.

2.

Adjusted Net Income is composed of R$1.940 billion from financial activities, representing 68.2% ofthetotal,and R$905 million from insurance, pension plan and capitalization bond operations, which accounted for 31.8%.

10.

The Delinquency Ratio over 90 days stood at 4.1% on March 31, 2012, a 0.5 p.p. increase over March 31, 2011 (3.6%).

3.

On March 31, 2012, Bradesco's market capitalization stood at R$113.021 billion(3).

11.

The Efficiency Ratio(5) stood at 42.7% in March 2012 (42.7% in March 2011) and the adjusted-to-risk ratio stood at 52.6% (52.1% in March 2011).

4.

Total Assets stood at R$789.550 billion in March 2012, a 16.9% increase over the same period in 2011. Return on Average Assets was 1.5%.

12.

Insurance Written Premiums, Pension Plan Contributions and Capitalization Bond Income totaled R$9.418 billion the first quarter of 2012, up 20.0% over the same period in 2011. Technical Reserves stood at R$106.953 billion, up 18.9% on March 2011.

5.

The Expanded Loan Portfolio(4) stood at R$350.831 billion in March 2012, up 14.6% on the same period in 2011. Operations with individuals totaled R$109.651 billion (up 9.4%), while operations with companies totaled R$241.181 billion (up 17.1%).

13.

Investments in infrastructure, information technology and telecommunications amounted to R$982 million in the first quarter of 2012, a 13.5% increase on the previous year.

6.

Assets under Management stood at R$1.087 trillion, up 18.3% on March 2011.

14.

Taxes and contributions, including social security, paid or recorded in provision, amounted to R$5.689 billion, of which R$1.884 billion referred to taxes withheld and  collected from third parties and R$3.805 billion from Bradesco Organization activities, equivalent to 133.7% of Adjusted Net Income(1) .

7.

Shareholders Equity stood at R$58.060 billion in March 2012, up 13.2% on March 2011. The Capital Adequacy Ratio stood at 15.0% in March 2012, 12.0% of which fell under Tier I Capital.

15.

Bradesco has an extensive customer service network in Brazil, comprising 7,612 service points (4,636 branches, 1,368 PABs - Banking Service Branches and 1,608 PAAs - Advanced Service Branches). Customers can also use 1,497 PAEs ATMs (Automatic Teller Machines) in companies, 38,065 Bradesco Expresso service points, 35,007 Bradesco Dia & Noite ATMs and 12,323 Banco24Horas ATMs.

8.

Interest on Shareholders' Equity and Dividends were paid and recorded in provision to shareholders for income in the first quarter of 2012 in the amount of R$952 million, of which R$175 million was paid as monthly dividends and R$777 million was recorded in provision.


(1) According to non-recurring events described on page 8 of this Report on Economic and Financial Analysis; (2) Excludes mark-to-market effect of available-for-sale securities recorded under Shareholders' Equity; (3) R$121.751 billion considering the closing price of preferred shares (most traded share); (4) Includes sureties and guarantees, letters of credit, advances of credit card receivables, co-obligation in loan assignment (receivables-backed investment funds and mortgage-backed receivables), co-obligation in rural loan assignment, and operations bearing credit risk commercial portfolio, which includes debentures and promissory notes; and (5) In the last 12 months.


 

  
4  Report on Economic and Financial Analysis March 2012 

 


 

 Press Release
Highlights

 

16.

Payroll, plus charges and benefits, totaled R$2.448 billion. Social benefits provided to the 105,102 employees of the Bradesco Organization and their dependents amounted to R$585.851 million, while investments in training and development programs totaled R$21.965 million.

Bradesco BBI was named the best investment bank in Brazil by Global Finance magazine; and

 

17.

On March 5, 2012, Bradesco began activities at its subsidiary Bradesco Securities Hong Kong Limited, in Hong Kong, China, focused on prospecting opportunities and distributing fixed income and equity products. Therefore, Bradesco expands its international distribution channels, strengthening its contacts with global investors with strong presence on the Chinese market, in addition to providing access for a new base of institutional investors.

Bradesco BBI was named a leader in fixed-income origination in 2011, according to the Brazilian Association of Financial and Capital Market Entities (Anbima).

 

18.

On March 13, 2012, Bradesco launched its ADR (American Depositary Receipt) Programs with ADRs backed by common shares on the New York Stock Exchange, in the United States. The Program meets the demand from foreign institutional investors and investment funds, therefore, Bradesco common and preferred shares are traded in the U.S.
  

20.

With regards to sustainability, Bradesco divides its actions into three pillars: (i) Sustainable Finances, focused on banking inclusion, social and environmental variables for loan approvals and offering 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. In this area, we point out Fundação Bradesco, which has a 55-year history of extensive social and educational work, with 40 schools in Brazil. In 2012, a projected budget of R$385.473 million will benefit 111,170 students in its schools, in Basic Education (from Kindergarten to High School and Vocational Training - High School Level), Education for Youth and Adults; and Preliminary and Continuing Qualification focused on the creation of jobs and generation of income. The nearly 50 thousand students in Basic Education are guaranteed free, quality education, uniforms, school supplies, meals and medical and dental assistance. Fundação Bradesco also aided another 300,150 students through its distance learning programs, found at its e-learning portal Virtual School. These students completed at least one of the many courses offered by the "Virtual School". Furthermore, another 83,323 people will benefit from projects and actions in partnerships with Digital Inclusion Centers (CIDs), the Educa+Ação Program and Technology courses (Educar e Aprender Teach and Learn).

19.

Major Awards and Recognitions in the period:

For the 3rd consecutive year, the Bradesco Brand was one of the 10 most valuable brands in the global financial sector. Among Latin American banks, Bradesco was ranked first (The Banker - Brand Finance);

Bradesco was recognized as one of the "100 Best Companies in IDHO in 2012" and one of the "50 Best Companies in Corporate Citizenship in 2012" (Gestão & RH magazine);

Bradesco stood out in the "Top Management 2012" Ranking in fund management (ValorInveste / Jornal Econômico);

 

Bradesco  5 

 


 
Press Release
Main Information

 
  1Q12 4Q11 3Q11 2Q11 1Q11 4Q10 3Q10 2Q10 Variation % 
1Q12 x 4Q11 1Q12 x1Q11
Income Statement for the Period - R$ million
Book Net Income  2,793  2,726  2,815  2,785  2,702  2,987  2,527  2,405  2.5  3.4 
Adjusted Net Income  2,845  2,771  2,864  2,825  2,738  2,684  2,518  2,455  2.7  3.9 
Total Financial Margin  10,695  10,258  10,230  9,471  9,362  9,018  8,302  8,047  4.3  14.2 
Gross Loan Financial Margin  7,181  7,162  6,928  6,548  6,180  6,143  5,833  5,757  0.3  16.2 
Net Loan Financial Margin  4,087  4,501  4,149  4,111  3,820  3,848  3,774  3,596  (9.2)  7.0 
Allowance for Loan Losses (ALL) Expenses  (3,094)  (2,661)  (2,779)  (2,437)  (2,360)  (2,295)  (2,059)  (2,161)  16.3  31.1 
Fee and Commission Income  4,118  4,086  3,876  3,751  3,510  3,568  3,427  3,253  0.8  17.3 
Administrative and Personnel Expenses  (6,279)  (6,822)  (6,285)  (5,784)  (5,576)  (5,790)  (5,301)  (4,976)  (8.0)  12.6 
Insurance Written Premiums, Pension Plan Contributions and                     
Capitalization Bond Income  9,418  11,133  9,049  9,661  7,850  9,022  7,697  7,163  (15.4)  20.0 
Balance Sheet - R$ million
Total Assets  789,550  761,533  722,289  689,307  675,387  637,485  611,903  558,100  3.7  16.9 
Securities  294,959  265,723  244,622  231,425  217,482  213,518  196,081  156,755  11.0  35.6 
Loan Operations (1)  350,831  345,724  332,335  319,802  306,120  295,197  272,485  259,722  1.5  14.6 
- Individuals  109,651  108,671  105,389  102,915  100,200  98,243  93,038  89,780  0.9  9.4 
- Corporate  241,181  237,053  226,946  216,887  205,920  196,954  179,447  169,942  1.7  17.1 
Allowance for Loan Losses (ALL)  (20,117)  (19,540)  (19,091)  (17,365)  (16,740)  (16,290)  (16,019)  (15,782)  3.0  20.2 
Total Deposits  213,877  217,424  224,664  213,561  203,822  193,201  186,194  178,453  (1.6)  4.9 
Technical Reserves  106,953  103,653  97,099  93,938  89,980  87,177  82,363  79,308  3.2  18.9 
Shareholders' Equity  58,060  55,582  53,742  52,843  51,297  48,043  46,114  44,295  4.5  13.2 
Assets under Management  1,087,270  1,019,790  973,194  933,960  919,007  872,514  838,455  767,962  6.6  18.3 
Performance Indicators (%) on Adjusted Net Income (unless otherw ise stated)
Adjusted Net Income per Share - R$ (2)  2.96  2.93  2.91  2.82  2.72  2.61  2.38  2.19  1.0  8.8 
Book Value per Common and Preferred Share - R$  15.21  14.56  14.08  13.82  13.42  12.77  12.26  11.77  4.5  13.3 
Annualized Return on Average Shareholders' Equity (3)(4)  21.4  21.3  22.4  23.2  24.2  22.2  22.5  22.8  0.1 p.p.  (2.8) p.p. 
Annualized Return on Average Assets (4)  1.5  1.6  1.7  1.7  1.7  1.7  1.7  1.7  (0.1) p.p.  (0.2) p.p. 
Average Rate - Annualized (Adjusted Financial Margin / Total                     
Average Assets - Purchase and Sale Commitments -  7.9  7.8  8.0  7.8  8.2  8.3  7.9  8.2  0.1 p.p  (0.3) p.p. 
Permanent Assets)                     
Fixed Assets Ratio - Total Consolidated  19.9  21.0  16.7  17.3  17.4  18.1  16.7  20.9  (1.1) p.p.  2.5 p.p. 
Combined Ratio - Insurance (5)  85.6  83.6  86.2  85.8  86.1  85.1  85.3  84.7  2.0 p.p.  (0.5) p.p. 
Efficiency Ratio (ER) (2)  42.7  43.0  42.7  42.7  42.7  42.7  42.5  42.0  (0.3) p.p.  - 
Coverage Ratio (Fee and Commission Income/Administrative  62.9  62.2  62.7  63.5  63.6  64.2  65.1  64.9  0.7 p.p.  (0.7) p.p. 
and Personnel Expenses) (2)                     
Market Capitalization - R$ million (6)  113,021  106,971  96,682  111,770  117,027  109,759  114,510  87,887  5.7  (3.4) 
Loan Portfolio Quality % (7)
ALL / Loan Portfolio  7.5  7.3  7.3  6.9  7.0  7.1  7.4  7.6  0.2 p.p.  0.5 p.p. 
Non-Performing Loans (>60 days (8) / Loan Portfolio)  5.1  4.8  4.6  4.5  4.4  4.3  4.6  4.9  0.3 p.p  0.7 p.p 
Delinquency Ratio (> 90 days (8) / Loan Portfolio)  4.1  3.9  3.8  3.7  3.6  3.6  3.8  4.0  0.2 p.p  0.5 p.p 
Coverage Ratio (> 90 days (8))  181.7  184.4  194.0  189.3  193.6  197.6  191.8  188.5  (2.7) p.p.  (11.9) p.p. 
Coverage Ratio (> 60 days (8))  146.6  151.8  159.6  154.0  159.1  163.3  162.0  155.8  (5.2) p.p.  (12.5) p.p. 
Operating Limits %
Capital Adequacy Ratio - Total Consolidated  15.0  15.1  14.7  14.7  15.0  14.7  15.7  15.9  (0.1) p.p.  - 
- Tier I  12.0  12.4  12.2  12.9  13.4  13.1  13.5  13.9  (0.4) p.p.  (1.4) p.p. 
- Tier II  3.0  2.7  2.5  1.8  1.7  1.7  2.3  2.1  0.3 p.p  1.3 p.p 
- Deductions  -  -  -  -  (0.1)  (0.1)  (0.1)  (0.1)  -  0.1 p.p. 

 

  
6  Report on Economic and Financial Analysis March 2012 

 


 
 Press Release
Main Information

 
  Mar12 Dec11 Sept11 Jun11 Mar11 Dec10 Sept10 Jun10 Variation % 
Mar12 x
Dec11 
Mar12 x
Mar11 
Structural Information - Units
Service Points  62,749  59,711  55,822  53,246  50,967  48,681  45,821  42,977  5.1  23.1 
- Branches  4,636  4,634  3,945  3,676  3,651  3,628  3,498  3,476  -  27.0 
- PAAs(9)  1,608  1,605  1,660  1,659  1,660  1,660  1,643  1,592  0.2  (3.1) 
- PABs (9)  1,368  1,347  1,320  1,313  1,308  1,263  1,233  1,215  1.6  4.6 
- PAEs (9)  1,497  1,477  1,589  1,587  1,588  1,557  1,559  1,565  1.4  (5.7) 
- Outplaced Bradesco Network ATMs (10)  3,974  3,913  3,953  3,962  3,921  3,891  4,104  3,827  1.6  1.4 
- Banco24Horas NetworkATMs (10)  10,583  10,753  10,815  10,856  10,326  9,765  8,113  7,358  (1.6)  2.5 
- Bradesco Expresso (Correspondent Banks)  38,065  34,839  31,372  29,263  27,649  26,104  24,887  23,190  9.3  37.7 
- Bradesco Promotora de Vendas  1,005  1,131  1,157  919  853  801  773  743  (11.1)  17.8 
- Branches / Subsidiaries Abroad  13  12  11  11  11  12  11  11  8.3  18.2 
ATMs  47,330  46,971  45,596  45,103  44,263  43,072  41,007  39,766  0.8  6.9 
- Bradesco Network  35,007  34,516  33,217  32,714  32,514  32,015  31,759  31,387  1.4  7.7 
- Banco24Horas Network  12,323  12,455  12,379  12,389  11,749  11,057  9,248  8,379  (1.1)  4.9 
Credit and Debit Card (11) - in millions  159.9  155.7  153.0  150.4  147.5  145.2  140.7  137.8  2.7  8.4 
Employees  105,102  104,684  101,334  98,317  96,749  95,248  92,003  89,204  0.4  8.6 
Outsourced Employees and Interns  12,659  11,699  10,731  10,563  10,321  9,999  9,796  8,913  8.2  22.7 
Foundation Employees (12)  3,877  3,806  3,813  3,796  3,788  3,693  3,756  3,734  1.9  2.3 
Customers - in millions
Checking Accounts  25.4  25.1  24.7  24.0  23.5  23.1  22.5  21.9  1.2  8.1 
Savings Accounts (13)  41.3  43.4  40.6  39.7  39.4  41.1  38.5  37.1  (4.8)  4.8 
Insurance Group  40.8  40.3  39.4  38.0  37.0  36.2  34.6  33.9  1.2  10.3 
- Policyholders  35.4  35.0  34.3  33.0  32.1  31.5  30.0  29.3  1.1  10.3 
- Pension Plan Participants  2.2  2.2  2.1  2.1  2.1  2.0  2.0  2.0  -  4.8 
- Capitalization Bond Customers  3.2  3.1  3.0  2.9  2.8  2.7  2.6  2.6  3.2  14.3 
Bradesco Financiamentos  2.1  2.2  2.4  2.9  2.9  3.3  3.4  3.5  (4.5)  (27.6) 
               

(1)

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

(2) In the last 12 months;
(3) Excluding mark-to-market effect of available-for-sale securities recorded under shareholders equity;
(4) Adjusted net income for the period;
(5)

Excludes additional reserves;.

(6) Number of shares (excluding treasury shares) multiplied by the closing price of the common and preferred shares on the period s last trading day;
(7) Concept defined by the Brazilian Central Bank (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)

Including overlapping ATMs within the Bank s own network and the Banco24Horas network: 2,050 in March 2012; 2,019 in December 2011; 2,040 in September 2011; 2,045 in June 2011; 2,024 in March 2011; 1,999 in December 2010, 1,670 in September 2010 and 1,547 in June 2010;

(11) Includes pre-paid, Private Label and Ibi México as of December 2010;
(12) Fundação Bradesco, Digestive System and Nutritional Disorder Foundation (Fimaden) and Bradesco Sports and Recreation Center (ADC Bradesco); and
(13) Number of accounts.

 

 

Bradesco  7 

 


 

Press Release
Ratings
Main Ratings

 
Fitch Ratings
International Scale Domestic Scale 
Feasibility (1)  Support  Domestic Currency    Foreign Currency    Domestic 
a - 2 Long Term
A -
Short Term
F1
Long Term
BBB +
Short Term
F2
Long Term
AAA (bra)
Short Term
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
Baa1
Long Term
A1
Short Term
P- 1
Long Term
Baa2
Short Term
P-2
Long Term
Aaa.br
Short Term
BR - 1
BBB
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
BBB 
Short Term
A - 3 
Long Term
BBB 
Short Term
A - 3 
Long Term
brAAA 
Short Term
brA - 1 
AA+ AAA A -1

 

(1) Substitution of the individual rating (B/C).

Book Net Income vs. Adjusted Net Income 

 

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

  R$ million 
 1Q12  4Q11 1Q11 
Book Net Income  2,793  2,726  2,702 
Non-Recurring Events  52  45  36 
- Civil Provision  86  79  54 
- Other  -  (14)  - 
- Tax Effects  (34)  (20)  (18) 
Adjusted Net Income  2,845  2,771  2,738 
ROAE % (1)  21.0  21.2  23.8 
Adjusted ROAE % (1)  21.4  21.5  24.2 

(1) Annualized.

 

  
8  Report on Economic and Financial Analysis March 2012 

 


 
 Press Release
Summarized Analysis of Adjusted Income

 

To provide for better understanding, comparison and analysis of Bradesco's results, we use the Adjusted Income Statement for analysis and comments contained in this Report on Economic and Financial Analysis, obtained from adjustments made to the Book Income Statement, detailed at the end of this

Press Release, which includes adjustments to non-recurring events shown on the previous page. Note that the Adjusted Income Statement serves as the basis for the analysis and comments made in Chapters 1 and 2 of this report.

 

  R$ million 
Adjusted Income Statement
1Q12 4Q11 Variation 1Q12 1Q11 Variation
1Q12 x 4Q11 1Q12 x 1Q11
Amount  %  Amount  % 
Financial Margin  10,695  10,258  437  4.3  10,695  9,362  1,333  14.2 
- Interest  10,222  9,985  237  2.4  10,222  8,849  1,373  15.5 
- Non-interest  473  273  200  73.3  473  513  (40)  (7.8) 
ALL  (3,094)  (2,661)  (433)  16.3  (3,094)  (2,360)  (734)  31.1 
Gross Income from Financial Intermediation  7,601  7,597  4  0.1  7,601  7,002  599  8.6 
Income from Insurance, Pension Plan and Capitalization Bond Operations (1) 877  933  (56)  (6.0)  877  785  92  11.7 
Fee and Commission Income  4,118  4,086  32  0.8  4,118  3,510  608  17.3 
Personnel Expenses  (2,878)  (3,140)  262  (8.3)  (2,878)  (2,436)  (442)  18.1 
Other Administrative Expenses  (3,401)  (3,682)  281  (7.6)  (3,401)  (3,140)  (261)  8.3 
Tax Expenses  (1,012)  (1,005)  (7)  0.7  (1,012)  (880)  (132)  15.0 
Equity in the Earnings (Losses) of Unconsolidated Companies  40  53  (13)  (24.5)  40  34  6  17.6 
Other Operating Income/Expenses  (996)  (808)  (188)  23.3  (996)  (922)  (74)  8.0 
Operating Result  4,349  4,034  315  7.8  4,349  3,953  396  10.0 
Non-Operating Income  (18)  4  (22)  -  (18)  (4)  (14)  350.0 
Income Tax / Social Contribution  (1,468)  (1,241)  (227)  18.3  (1,468)  (1,138)  (330)  29.0 
Non-controlling Interest  (18)  (26)  8  (30.8)  (18)  (73)  55  (75.3) 
Adjusted Net Income  2,845  2,771  74  2.7  2,845  2,738  107  3.9 

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

 

Bradesco  9 

 


 

Press Release
Summarized Analysis of Adjusted Income
Adjusted Net Income and Profitability

 

 

 

In the first quarter of 2012, Bradesco posted adjusted net income of R$2,845 million, up 2.7%, or R$74 million, from the previous quarter, mainly driven by: (i) growth in the financial margin, as a result of greater revenue from interest and non-interest portion; (ii) greater fee and commission income; (iii) lower personnel and administrative expenses; offset by: (iv) an increase in the allowance for loan losses; and (v) an increase in other operating expenses (net of other operating income).

In comparison with the same quarter a year earlier, adjusted net income increased by R$107 million, or 3.9% in the first quarter of 2012, for Return on Average Shareholders’ Equity (ROAE) of 21.4%. The main reasons for this result are described below, in the analysis of the main items included in the income statement

Shareholders’ Equity stood at R$58,060 million in March 2012, up 13.2% on the balance in March 2011. The Capital Adequacy Ratio stood at 15.0%, 12.0% of which fell under Tier I Reference Shareholders’ Equity.

Total Assets came to R$789,550 million in March 2012, up 16.9% over March 2011, driven by the increase in operations and the expansion of business volume. Return on Average Assets (ROAA) reached 1.5%.

 

  
10  Report on Economic and Financial Analysis March 2012 

 


 
 Press Release
Summarized Analysis of Adjusted Income
Efficiency Ratio (ER)

 

The Efficiency Ratio in the last 12 months(1)improved by 0.3 p.p. over the previous quarter, reaching 42.7% in the first quarter of 2012. With regards to the quarterly ER, the indicator went from 45.1% in the fourth quarter of 2011 to 40.8% in the first quarter of 2012. The improvement in the ER was mainly driven by: (i) a decrease in personnel expenses, mainly resulting from the concentration of holidays in the quarter and lower expenses with management and employee profit sharing; (ii) lower administrative expenses, mainly due to the stabilization of expenses related to the expansion of new Service Points, in addition to the decrease in marketing and advertising expenses and those with outsourced services in the period; and (iii) growth in the financial margin and fee and commission income, which was mainly due to an increase in average business volume, resulting from accelerated organic growth, which began in the second half of 2011, and lower treasury gains.

The “adjusted to risk” ER, which reflects the impact of risk associated with loan operations(2), reached 52.6% in the first quarter of 2012, a 0.4 p.p. improvement over the previous quarter. This was mainly the result of the aforementioned events, offset by an increase in delinquency ratio in the period.

(1) ER = (Personnel Expenses - Employee Profit Sharing + Administrative Expenses) / (Financial Margin + Fee and Commission Income + Income from Insurance + Equity in the Earnings (Losses) of Unconsolidated Companies + Other Operating Income Other Operating Expenses). Considering the ratio between: (i) total administrative costs (Personnel Expenses + Administrative Expenses + Other Operating Expenses + Tax Expenses not related to revenue generation + Insurance Selling Expenses) and (ii) revenue net of related taxes (not considering Claims and Selling Expenses from the Insurance Group), our ER in the first quarter of 2012 would be 44.6%; 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$437 million increase between the first quarter of 2012 and the fourth quarter of 2011 was mainly due to:

·         a R$237 million increase in interest-earning operations, mainly due to higher gains with “Securities/Other” and “Insurance” margins; and

·         a R$200 million increase in the non-interest margin, due to greater “Treasury/Securities” gains.

Financial margin posted a R$1,333 million improvement between the first quarter of 2012 and the same period in 2011, for growth of 14.2%, mainly driven by:

·         a R$1,373 million increase in income from interest-earning operations due to an increase in business volume, mainly from:
(i) “Loans;” and (ii) “Securities/Other;” and

offset by:

·         lower income from the non-interest margin, in the amount of R$40 million, due to lower “Treasury/Securities” gains.

 

  
12  Report on Economic and Financial Analysis March 2012 

 


 
 Press Release
Summarized Analysis of Adjusted Income
Interest Financial Margin - Annualized Average Rates

 
  R$ million 
1Q12 4Q11
Interest Average
Balance
Average
Rate
Interest Average
Balance
Average
Rate
Loans 7,181  272,481  11.0%  7,162  269,071  11.1% 
Funding 1,168  331,186  1.4%  1,169  319,408  1.5% 
Insurance 851  105,811  3.3%  770  100,978  3.1% 
Securities/Other 1,022  283,634  1.4%  884  257,613  1.4% 
Financial Margin 10,222  -  7.6%  9,985  -  7.6% 
 
  1Q12 1Q11
Interest Average
Balance
Average
Rate
Interest Average
Balance
Average
Rate
Loans 7,181  272,481  11.0%  6,180  239,266  10.7% 
Funding 1,168  331,186  1.4%  1,009  276,157  1.5% 
Insurance 851  105,811  3.3%  999  88,818  4.6% 
Securities/Other 1,022  283,634  1.4%  661  206,006  1.3% 
Financial Margin 10,222  -  7.6%  8,849  -  7.8% 


The annualized interest financial margin rate stood at 7.6% in the first quarter of 2012, in line with the figure recorded in the previous quarter.

 
Bradesco  13 

 


 

Press Release
Summarized Analysis of Adjusted Income
Expanded Loan Portfolio(1)

 

In March 2012, Bradesco’s loan operations totaled R$350.8 billion. The 1.5% increase in the quarter was due to growth of: (i) 2.4% in Small and Medium-sized Entities (SMEs); (ii) 1.2% in Corporations; and (iii) 0.9% in Individuals.

Over the last 12 months, the portfolio expanded by 14.6.%, driven by: (i) 20.6% growth in SMEs; (ii) 14.5% growth in Corporations; and (iii) 9.4% growth in Individuals.   

In the Individuals segment, the products that posted the strongest growth in the last 12 months were: (i) real estate financing; (ii) BNDES/Finame onlending; and (iii) payroll-deductible loans. In the Corporate segment, growth was led by: (i) real estate financing – corporate plan; (ii) operations bearing credit risk - commercial portfolio; and (iii) export financing.

(1) Includes sureties, guarantees, letters of credit, advances of credit card receivables, debentures, promissory notes, assignment of receivables-backed investment funds and mortgage-backed receivables and rural loan.

For more information, see page 38 of Chapter 2 of this Report.

Allowance for Loan Losses (ALL) 

 

In the first quarter of 2012, ALL expenses stood at R$3,094 million, up 16.3% from the previous quarter, mainly as a result of: (i) adequate provisioning levels in comparison with the estimated losses from certain operations with corporate customers in the fourth quarter of 2011; and (ii) increase in delinqueancy in the period.    

In comparison with the first quarter of 2011, ALL expenses in the same period in 2012 increased by 31.1%, mainly due to: (i) a 12.4% growth in loan operations - concept defined by Bacen, in the period; and (ii) greater delinquency in the period, especially among Individuals and SMEs.

 

  
14 Report on Economic and Financial Analysis March 2012 

 


 
 Press Release
Summarized Analysis of Adjusted Income
 
Delinquency Ratio > 90 days(1)

 

The delinquency ratio of over 90 days posted a slight increase of 0.2 p.p. in the quarter, mainly due to: (i) a 0.3 p.p. increase in the SME ratio; and (ii) a 0.1 p.p. increase in the Individuals ratio.

 

 

 

 

 

 

 

 

 


(1) Concept defined by Bacen.

 

 

Coverage Ratios(1) 

 

The following graph presents the evolution of the coverage ratio of the ALL for loans overdue for more than 60 and 90 days. In March 2012, these ratios stood at 146.6% and 181.7%, respectively, pointing to a comfortable level of provisioning.

The ALL, totaling R$20.1 billion in March 2012, was made up of: (i) R$16.1 billion required by the Brazilian Central Bank; and (ii) R$4.0 billion in additional provisions.

 


(1) Concept defined by Bacen.

Bradesco  15 

 


 

Press Release
Summarized Analysis of Adjusted Income
Income from Insurance, Pension Plan and Capitalization Bond Operations

 

Net income in the first quarter of 2012 stood at R$905 million (R$860 million in the fourth quarter of 2011), a 5.2% increase, with an annualized Return on Shareholders’ Equity of 26.9%.

In comparison with the same period a year earlier, net income was up 18.9% in the first quarter of 2012.

 

 

(1) Excluding additional provisions.

  R$ million (unless otherwise stated) 
1Q12 4Q11 3Q11 2Q11 1Q11 4Q10 3Q10 2Q10 Variation % 
1Q12 x 4Q11  1Q12 x 1Q11 
Net Income  905  860  780  800  761  779  721  701  5.2  18.9 
Insurance Written Premiums, Pension Plan Contributionsand Capitalization Bond Income (1)  9,418  11,133  9,049  9,661  7,850  9,022  7,697  7,163  (15.4)  20.0 
Technical Reserves  106,953  103,653  97,099  93,938  89,980  87,177  82,363  79,308  3.2  18.9 
Financial Assets (2)  122,147  116,774  110,502  106,202  102,316  100,038  92,599  88,515  4.6  19.4 
Claims Ratio  71.9  68.6  71.5  72.2  72.0  71.1  72.4  71.8  3.3 p.p  (0.1) p.p 
Combined Ratio  85.6  83.6  86.2  85.8  86.1  85.1  85.3  84.7  2.0 p.p  (0.5) p.p 
Policyholders / Participants and Customers (in thousands)  40,785  40,304  39,434  37,972  37,012  36,233  34,632  33,908  1.2  10.2 
Market Share of Insurance Written Premiums, Pension Plan                     
Contributions and Capitalization Bond Income (3)  25.0  25.6  24.9  25.0  23.2  24.7  24.7  24.8  (0.6) p.p  1.8 p.p 

Note: For comparison purposes, the effects of Normative Resolution 206/09, which affected revenue - Health, were not considered in the combined ratio calculation.

(1) The effect of ANS Normative Resolution 206/09 (Health), which extinguished the PPNG (SES) as of January 2010, was not considered in all previous periods and established the accounting of premiums on a pro-rata temporis basis. This accounting change did not affect earned premiums;
(2) As of the fourth quarter of 2010, held-to-maturity securities were reclassified to available for sale category, for adoption CPCs 38 and 40; and
(3) The first quarter of 2012 includes the latest data released by Susep (January 2012).

  
16 Report on Economic and Financial Analysis March 2012 

 


 
 Press Release
Summarized Analysis of Adjusted Income

 

In a year-on-year comparison, revenue in the first quarter of 2012 was down 15.4%, due to the concentration of pension plan contributions, which are historically paid in the last quarter of the year.

In the first quarter of 2012, total revenue increased by 20.0% over the same period in 2011, driven by the performance of all segments, which posted double-digit growth in the period.

Quarter on quarter, net income was up 5.2%, mainly as a result of: (i) improved financial result; and (ii) a reduction in general and administrative expenses, even when accounting for the collective bargaining agreement in the sector in January 2012.

Net income in the first quarter of 2012 was up 18.9% over the same period in 2011, mainly due to: (i) a 20.0% increase in revenue; (ii) improved equity income; and (iii) a reduction in general and administrative expenses, even when accounting for the collective bargaining agreement in the sector in January 2012.

With regards to solvency, Grupo Bradesco de Seguros e Previdência complies with all Susep rules, effective as of January 1, 2008, and has adjusted to meet global standards (Solvency II). The Group posted leverage of 2.1 times its Shareholders’ Equity in the period.

 

Bradesco  17 

 


 
Press Release
Summarized Analysis of Adjusted Income
Fee and Commission Income

 

In the first quarter of 2012, fee and commission income came to R$4,118 million, up R$32 million over the previous quarter. This performance was driven by: (i) an increase in revenue from fund management; (ii) greater gains with capital market operations (underwriting / financial advisory); and (iii) greater revenue from custody and brokerage services; partially offset by: (iv) lower revenue from loan operations and card income, which are impacted by seasonality at the end of the year.

In comparison with the same period a year earlier, the R$608 million increase, or 17.3%, in fee and commission income in the first quarter of 2012 was mainly due to: (i) the performance of the credit card segment, driven by the growth in card base and revenue; (ii) higher income from checking accounts, which was a result of the growth in business volume and an increase in the checking account holder base, which posted net growth of 1.9 million accounts in the period; (iii) greater gains with capital market operations (underwriting / financial advisory); (iv) greater income from fund management; and (v) greater income from loan operations, resulting from an increase in the volume of contracted operations and surety and guarantee operations.

 

  
18 Report on Economic and Financial Analysis March 2012 

 


 
 Press Release
Summarized Analysis of Adjusted Income
Personnel Expenses

 

In the first quarter of 2012, the R$262 million decrease from the previous quarter was due to the following:

·         structural expenses –  down R$64 million, mainly due to: (i) concentration of holidays, characteristic of the first quarter of the year; offset by: (ii) increased expenses with salaries, social charges and benefits, mostly due to a collective bargaining agreement in the insurance sector in January 2012; and

 

·         non-structural expenses – R$198 million decrease, mainly due to lower expenses with employee and management profit sharing.

   

In comparison with the same period a year earlier, the R$442 million increase in the first quarter of 2012 was mainly the result of:

·         R$355 million in structural expenses, resulting from: (i) increased expenses with salaries,  social charges and benefits, due to higher salary levels; and (ii) the net increase in the number of employees by 8,353 professionals, due to organic growth and the expansion of service points in the period; and

·         R$87 million in non-structural expenses, mainly driven by: (i) greater expenses with employee and management profit sharing; and (ii) greater expenses with the provision for labor claims.

 

 

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

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

Bradesco  19

 


 
Press Release
Summarized Analysis of Adjusted Income
Administrative Expenses

 

In the first quarter of 2012, the 7.6% decrease in administrative expenses from the previous quarter was mainly the result of lower expenses with: (i) marketing and advertising; (ii) outsourced services, mainly related to the end of the partnership with Empresa Brasileira de Correios e Telégrafos – ECT in December 2011 (Postal Bank); partially offset by greater expenses with: (iii) depreciation and amortization; (iv) data processing; (v) financial system services; and
(vi) expansion of service points by 3,038 points.

In comparison with the same period a year earlier, the 8.3% increase in the first quarter of 2012 was mainly due to: (i) contractual adjustments; (ii) an increase in business and service volume; and (iii) the opening of 11,782 service points, made up of 985 branches, 10,416 Bradesco Expresso points and 381 other points, for a total of 62,749 service points on March 31, 2012.

 

Other Operating Income and Expenses 

 

Other operating expenses, net of other operating income, totaled R$996 million in the first quarter of 2012, up R$188 million over the previous quarter, and R$74 million in comparison with the same period in 2011.

Compared with the same quarter last year and the previous quarter, the increase in other operating expenses, net of other operating income, was mainly the result of greater expenses with: (i) the recording of operating provisions, particularly those for tax contingencies; and (ii) amortization of intangible assets due to acquisition of banking rights.

 

  
20 Report on Economic and Financial Analysis March 2012 

 


 
 Press Release
Summarized Analysis of Adjusted Income
Income Tax and Social Contributions

 

In the quarter-on-quarter comparison, income tax and social contribution expenses were up 18.3%, or R$227 million, from the previous quarter, due to a greater taxable result in the period. 

In the year-on-year comparison, the increase in these expenses is mainly the result of: (i) greater taxable result; and (ii) the termination of tax credits resulting from the increase in the social contribution rate from 9% to 15% in the first quarter of 2011.

 

Unrealized Gains 

 

Unrealized gains totaled R$16,130 million in the first quarter of 2012, a R$5,512 million increase from the previous quarter. This was mainly due to: (i) the appreciation of investments, particularly the Cielo investment, which saw a 28.0% increase in share value in the quarter; and (ii) the valuation due to mark-to-market accounting of securities in both fixed income and equities.

 

Bradesco  21 

 


 
Press Release
Economic Scenario

 

Economic activity indicators in the USA continued to present better-than-expected results in the first quarter of 2012, but failed to completely ward off uncertainties regarding the pace and sustainability of growth in the coming months. At the same time, doubts regarding the speed of Chinese growth led to a measure of discomfort, compounded by persistent uncertainties surrounding the country’s banking system and real estate market. Furthermore, fears of a financial meltdown in the eurozone were assuaged by the European Central Bank’s recent measures to promote liquidity in the region’s banking system - while renegotiation of Greek sovereign debt appears to successfully prevent the country from leaving the European monetary union.

Faced with these risks, global growth remained low, adversely impacting the confidence of the economic agents. This trend has had two relevant effects: (i) the normalization of monetary policy by the main central banks will most likely be delayed, ensuring high international liquidity; and (ii) average commodity prices should also continue on a downward trajectory throughout 2012 thanks to the global deceleration tendency, despite short-term pressures, especially in relation to agricultural produce (unfavorable weather conditions) and oil (geopolitical tensions).

At the same time, despite the substantially reduced risk of a new global crisis in the financial sector, Brazil is still not immune to global events, although it is certainly much better prepared to face the materialization of existing risks than it was in 2008. Faced with a deteriorating international scenario and the current leveling off of domestic activity in the second half of 2011, the economic authorities have adopted a number of stimulus measures, including: (i) a series of interest rate reductions, which continued into the first quarter of 2012 and should advance in the current period; (ii) the partial reversal of the macroprudential measures adopted in December 2010; (iii) tax incentives for the consumer goods

and industrial segments; and (iv) interventions in the exchange market to aid industry, which is facing stiff foreign competition and a strong loss of demand. With these measures and the expected increase in public investments, the Brazilian economy should respond favorably, accelerating the pace of growth in the coming months. This improvement should become even more evident in the quarter, when the industrial inventory adjustments will have run their course.

Although the prospective global scenario should have a deflationary impact on Brazil’s economy, there are still a number of challenges related to the handling of monetary policy, given the mismatch between supply and demand, the economy’s high level of indexation and the buoyant job market.

Bradesco is maintaining its positive long-term outlook for Brazil. Despite the country’s undeniable export vocation, domestic demand has been and will continue to be the main engine of economic performance. Household consumption has been driven by the buoyant job market, while investments have benefited from the opportunities generated by pre-salt oil exploration and the sporting events in the coming years. With no signs of excessive income commitment by borrowers and with continuing upward social mobility, the outlook for the Brazilian banking system also remains favorable.

The Organization continues to believe that Brazil will achieve a higher potential growth pace more rapidly if fueled by bigger investments in education and infrastructure and by economic reforms that increase the efficiency of the productive sector. Action on these fronts would play a crucial role in giving the private sector a more solid foundation in regard to facing global competition and continuing to grow and create jobs.

 

  
22 Report on Economic and Financial Analysis March 2012 

 


 
 Press Release
Main Economic Indicators

 
Main Indicators (%)  1Q12  4Q11  3Q11  2Q11  1Q11  4Q10  3Q10  2Q10 
Interbank Deposit Certificate (CDI)  2.45  2.67  3.01  2.80  2.64  2.56  2.61  2.22 
Ibovespa  13.67  8.47  (16.15)  (9.01)  (1.04)  (0.18)  13.94  (13.41) 
USD - Commercial-Rate  (2.86)  1.15  18.79  (4.15)  (2.25)  (1.65)  (5.96)  1.15 
General Price Index - Market (IGP-M)  0.62  0.91  0.97  0.70  2.43  3.18  2.09  2.84 
Extended Consumer Price Index (IPCA) Brazilian Institute                 
of Geography and Statistics (IBGE)  1.22  1.46  1.06  1.40  2.44  2.23  0.50  1.00 
Federal Government Long-Term Interest Rate (TJLP)  1.48  1.48  1.48  1.48  1.48  1.48  1.48  1.48 
Reference Interest Rate (TR)  0.19  0.22  0.43  0.31  0.25  0.22  0.28  0.11 
Savings Accounts  1.70  1.73  1.95  1.82  1.76  1.73  1.79  1.62 
Business Days (number)  63  62  65  62  62  63  65  62 
Indicators (Closing Rate)  Mar12  Dec11  Sept11  Jun11  Mar11  Dec10  Sept10  Jun10 
USD - Commercial Selling-Rate - (R$)  1.8221  1.8758  1.8544  1.5611  1.6287  1.6662  1.6942  1.8015 
Euro - (R$)  2.4300  2.4342  2.4938  2.2667  2.3129  2.2280  2.3104  2.2043 
Country Risk (points)  177  223  275  148  173  189  206  248 
Basic Selic Rate Copom(% p.a.)  9.75  11.00  12.00  12.25  11.75  10.75  10.75  10.25 
BM&F Fixed Rate (% p.a.)  8.96  10.04  10.39  12.65  12.28  12.03  11.28  11.86 

 

Projections through 2014 

 

%  2012  2013  2014 
USD - Commercial Rate (year-end) - R$  1.80  1.86  1.92 
Extended Consumer Price Index (IPCA)  5.20  5.50  5.00 
General Price Index - Market (IGP-M)  4.63  4.60  4.50 
Selic (year-end)  8.50  9.50  9.50 
Gross Domestic Product (GDP)  3.40  4.70  4.50 


 

Bradesco  23 

 


 
Press Release
Guidance
Bradesco's Outlook for 2012

This guidance contains forward-looking statements that are subject to risks and uncertainties, as they are based on Management s expectations and assumptions and information available to the market to date.
Loan Portfolio (1)  18 to 22% 

Individuals 

16 to 20% 

Corporate 

18 to 22% 

SMEs 

23 to 27% 

Corporations 

13 to 17% 
Products   

Vehicles 

4 to 8% 

Cards (2) 

13 to 17% 

Real Estate Financing (origination) 

R$11.4 bi 

Payroll Deductible Loans 

26 to 30% 
Financial Margin (3)  10 to 14% 
Fee and Commission Income  8 to 12% 
Operating Expenses (4)  8 to 12% 
Insurance Premiums  13 to 16% 

(1) Expanded Loan Portfolio;
(2) Does not include the "BNDES Cards" and "Discounts on Advances of Receivables" portfolios;
(3) Under current criterion, Guidance for Interest Financial Margin; and
(4) Administrative and Personnel Expenses.

 

  
24 Report on Economic and Financial Analysis March 2012 

 


 
 Press Release
Income Statements vs. Managerial Income vs. Adjusted Income
Analytical Breakdown of Income Statement vs. Managerial Income vs. Adjusted Income

First Quarter of 2012
  R$ million 
1Q12
Book
Income
Statement
Reclassifications Fiscal
Hedge (8)
Managerial
Income
Statement
Non-Recurring
Events
(9)
Adjusted
Statement
of Income
(1) (2) (3) (4) (5) (6) (7)
Financial Margin  11,773  (186)  59  (70)  (515)  29  -  -  (395)  10,695  -  10,695 
ALL  (3,298)  -  -  -  265  (61)  -  -  -  (3,094)  -  (3,094) 
Gross Income from Financial Intermediation  8,475  (186)  59  (70)  (250)  (32)  -  -  (395)  7,601  -  7,601 
Income from Insurance, Pension Plan and Capitalization Bond Operations 877  -  -  -  -  -  -  -  -  877  -  877 
Fee and Commission Income  3,995  -  -  -  -  -  122  -  -  4,118  -  4,118 
Personnel Expenses  (2,878)  -  -  -  -  -  -  -  -  (2,878)  -  (2,878) 
Other Administrative Expenses  (3,290)  -  -  -  -  -  -  (110)  -  (3,401)  -  (3,401) 
Tax Expenses  (1,122)  -  -  -  68  -  -  -  43  (1,012)  -  (1,012) 
Equity in the Earnings (Losses) of Unconsolidated Companies  40  -  -  -  -  -  -  -  -  40  -  40 
Other Operating Income/Expenses  (1,488)  186  (59)  70  182  38  (122)  110  -  (1,082)  86  (996) 
Operating Result  4,609  -  -  -  -  6  -  -  (352)  4,263  86  4,349 
Non-Operating Income  (12)  -  -  -  -  (6)  -  -  -  (18)  -  (18) 
Income Tax / Social Contribution and Non-controlling Interest  (1,804)  -  -  -  -  -  -  -  352  (1,452)  (34)  (1,486) 
Net Income  2,793  -  -  -  -  -  -  -  -  2,793  52  2,845 

 

(1)  Expenses with Commission on the Placement of Loans and Financing were reclassified from the item "Other Operating Expenses" to the item "Financial Margin";  
(2)  Interest Income/Expenses from the insurance segment were reclassified from the item "Other Operating Income/Expenses" to the item "Financial Margin";  
(3)  Interest Income/Expenses from the financial segment were reclassified from the item "Other Operating Income/Expenses" to the item "Financial Margin";  
(4)

Income from Loan Recovery classified under the item "Financial Margin" , Expenses with Discounts Granted classified under the item "Other Operating Income/Expenses", and Expenses with Write-offs of Leasing Operations classified under the item Financial Margin were reclassified to the item "ALL Expenses - Allowance for Loan Losses", and Tax Expenses were reclassified to "Other Operating Expenses";  

(5)  Losses/Gains from the Sale of Foreclosed Assets/Investments classified under the item "Non-Operating Result" were reclassified to the item "ALL Expenses - Allowance for Loan Losses" / "Financial Margin";  
(6) Income from Card Fees and Commissions, Insurance Premium Commissions and Insurance Policy Fees classified under the item "Other Operating Income/Expenses" were reclassified to the item Fee and Commission Income;  
(7)  Credit Card "Operation Interchange Expenses" classified under the item "Other Operating Income/Expenses" were reclassified to the item "Other Administrative Expenses";  
(8)

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

(9)  For more information see page 8 of this chapter; and 
(10)

Income from Insurance, Pension Plan and Capitalization Bond Operations = Insurance, Pension Plan and Capitalization Bond Retained Premiums - Variation in Technical Reserves for Insurance, Pension Plans and Capitalization Bonds Retained Claims Drawings and Redemption of Capitalization Bonds Selling Expenses with Insurance Plans, Pension Plans and Capitalization Bonds. 

 

Bradesco  25 

 


 
Press Release
Income Statement vs. Managerial Income vs. Adjusted Income

Fourth Quarter of 2011
  R$ million 
4Q11
Book
Income
Statement
Reclassifications Fiscal
Hedge (8)
Managerial
Income
Statement
Non-Recurring
Events (9)
Adjusted
Statement
of Income
(1) (2) (3) (4) (5) (6) (7)
Financial Margin  10,813  (169)  39  (329)  (593)  179  -  -  318  10,258  -  10,258 
ALL (2,958)  -  -  -  356  (59)  -  -  -  (2,661)  -  (2,661) 
Gross Income from Financial Intermediation  7,855  (169)  39  (329)  (237)  120  -  -  318  7,597  -  7,597 
Income from Insurance, Pension Plan and Capitalization Bond Operations 933  -  -  -  -  -  -  -  -  933  -  933 
Fee and Commission Income  3,963  -  -  -  -  -  123  -  -  4,086  -  4,086 
Personnel Expenses  (3,140)  -  -  -  -  -  -  -  -  (3,140)  -  (3,140) 
Other Administrative Expenses  (3,574)  -  -  -  -  -  -  (108)  -  (3,682)  -  (3,682) 
Tax Expenses  (1,061)  -  -  -  78  -  -  -  (34)  (1,017)  11  (1,005) 
Equity in the Earnings (Losses) of Unconsolidated Companies  53  -  -  -  -  -  -  -  -  53  -  53 
Other Operating Income/Expenses  (1,473)  169  (39)  329  159  -  (123)  108  -  (870)  62  (808) 
Operating Result  3,556  -  -  -  -  120  -  -  284  3,960  73  4,034 
Non-Operating Income  124  -  -  -  -  (120)  -  -  -  4  -  4 
Income Tax / Social Contribution and Non-controlling Interest  (954)  -  -  -  -  -  -  -  (284)  (1,238)  (31)  (1,267) 
Net Income  2,726  -  -  -  -  -  -  -  -  2,726  45  2,771 
 

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

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

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

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

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

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

(7)      Credit Card Operation Interchange Expenses classified under the item “Other Operating Income/Expenses” were reclassified to the item “Other Administrative Expenses;”

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

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

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

 

  
26  Report on Economic and Financial Analysis March 2012 

 


 
 Press Release
Income Statement vs. Managerial Income vs. Adjusted Income

First Quarter of 2011
  R$ million 
1Q11
Book
Income
Statement
Reclassifications Fiscal
Hedge (8)
Managerial
Income
Statement
Non-Recurring
Events (9)
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, Pension Plan and Capitalization Bond Operations  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 Companies  34  -  -  -  -  -  -  -  -  34  -  34 
Other Operating Income/Expenses  (1,338)  91  (33)  102  190  -  (91)  103  -  (976)  54  (922) 
Operating Result  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)      Expenses with Commission on the Placement of Loans and Financing were reclassified from the item “Other Operating Expenses” to the item “Financial Margin;”

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

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

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

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

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

(7)      Credit Card Operation Interchange Expenses classified under the item “Other Operating Income/Expenses” were reclassified to the item “Other Administrative Expenses;”

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

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

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

 

Bradesco  27 

 


 

 

 


 

 

Economic and Financial Analysis

Consolidated Statement of Financial Position and Adjusted Income Statement

Statement of Financial Position

 

 

 

 

 

 

 

 

 

R$ million

 

Mar12

Dec11

Sept11

Jun11

Mar11

Dec10

Sept10

Jun10

Assets

 

 

 

 

 

 

 

 

Current and Long-Term Assets

773,896

746,090

710,238

677,571

663,599

625,783

601,180

547,868

Cash and Cash Equivalents

25,069

22,574

10,018

7,715

6,785

15,738

9,669

6,877

Interbank Investments

84,690

82,303

85,963

86,147

100,159

73,232

92,567

96,478

Securities and Derivative Financial Instruments

294,959

265,723

244,622

231,425

217,482

213,518

196,081

156,755

Interbank and Interdepartmental Accounts

61,576

72,906

71,951

67,033

67,292

66,326

50,781

50,427

Loan and Leasing Operations

250,201

248,719

241,812

231,862

222,404

213,532

200,092

191,248

Allowance for Loan Losses (ALL)

(20,117)

(19,540)

(19,091)

(17,365)

(16,740)

(16,290)

(16,019)

(15,782)

Other Receivables and Assets

77,518

73,405

74,963

70,754

66,217

59,727

68,009

61,864

Permanent Assets

15,654

15,443

12,051

11,736

11,788

11,702

10,723

10,232

Investments

2,076

2,052

1,721

1,699

1,675

1,577

1,616

1,553

Premises and Leased Assets

4,551

4,413

3,812

3,658

3,666

3,766

3,401

3,427

Intangible Assets

9,027

8,978

6,518

6,379

6,447

6,359

5,706

5,252

Total

789,550

761,533

722,289

689,307

675,387

637,485

611,903

558,100

*

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

 

Current and Long-Term Liabilities

730,214

704,664

667,312

635,360

623,069

588,610

564,794

512,790

Deposits

213,877

217,424

224,664

213,561

203,822

193,201

186,194

178,453

Federal Funds Purchased and Securities Sold under
Agreements to Repurchase

213,930

197,448

171,458

164,204

178,989

171,497

157,009

131,134

Funds from Issuance of Securities

48,482

41,522

32,879

29,044

21,701

17,674

13,749

12,729

Interbank and Interdepartmental Accounts

3,231

4,614

2,974

3,037

2,647

3,790

2,451

2,777

Borrowing and Onlending

47,112

53,247

49,057

45,207

41,501

38,196

37,998

35,033

Derivative Financial Instruments

2,703

735

1,724

1,221

2,358

730

1,878

1,097

Reserves for Insurance, Pension Plans and Capitalization Bonds

106,953

103,653

97,099

93,938

89,980

87,177

82,363

79,308

Other Liabilities

93,926

86,021

87,457

85,148

82,071

76,345

83,152

72,259

Deferred Income

646

672

622

505

447

360

312

337

Non-controlling Interest in Subsidiaries

630

615

613

599

574

472

683

678

Shareholders' Equity

58,060

55,582

53,742

52,843

51,297

48,043

46,114

44,295

Total

789,550

761,533

722,289

689,307

675,387

637,485

611,903

558,100

 
  
30 Report on Economic and Financial Analysis March 2012 

 

 

Economic and Financial Analysis

Consolidated Statement of Financial Position and Adjusted Income Statement

Adjusted Income Statement

 

 

 

 

 

 

 

 

 

R$ million

 

1Q12

4Q11

3Q11

2Q11

1Q11

4Q10

3Q10

2Q10

Financial Margin

10,695

10,258

10,230

9,471

9,362

9,018

8,302

8,047

Interest

10,222

9,985

9,669

9,167

8,849

8,553

7,904

7,663

Non-Interest

473

273

561

304

513

465

398

384

ALL

(3,094)

(2,661)

(2,779)

(2,437)

(2,360)

(2,295)

(2,059)

(2,161)

Gross Income from Financial Intermediation

7,601

7,597

7,451

7,034

7,002

6,723

6,243

5,886

Income from Insurance, Pension Plan and Capitalization Bond Operations (1)

877

933

864

788

785

700

703

786

Fee and Commission Income

4,118

4,086

3,876

3,751

3,510

3,568

3,427

3,253

Personnel Expenses

(2,878)

(3,140)

(2,880)

(2,605)

(2,436)

(2,533)

(2,411)

(2,238)

Other Administrative Expenses

(3,401)

(3,682)

(3,405)

(3,179)

(3,140)

(3,257)

(2,890)

(2,738)

Tax Expenses

(1,012)

(1,005)

(866)

(913)

(880)

(858)

(779)

(734)

Equity in the Earnings (Losses) of Unconsolidated Companies

40

53

41

16

34

60

19

19

Other Operating Income and Expenses

(996)

(808)

(907)

(764)

(922)

(646)

(598)

(588)

- Other Operating Income

329

388

468

413

370

410

318

294

- Other Operating Expenses

(1,325)

(1,196)

(1,375)

(1,177)

(1,292)

(1,056)

(916)

(882)

Operating Result

4,349

4,034

4,174

4,128

3,953

3,757

3,714

3,646

Non-Operating Income

(18)

4

10

(7)

(4)

10

(10)

(12)

Income Tax and Social Contribution

(1,468)

(1,241)

(1,304)

(1,271)

(1,138)

(1,059)

(1,123)

(1,161)

Non-controlling Interest

(18)

(26)

(16)

(25)

(73)

(24)

(63)

(18)

Adjusted Net Income

2,845

2,771

2,864

2,825

2,738

2,684

2,518

2,455

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

 

 

 

 

1Q12

4Q11

1Q11

Variation

 

 

 

 

Quarter

12M

Interest - due to volume

 

 

 

264

1,483

Interest - due to spread

 

 

 

(27)

(110)

- Financial Margin - Interest

10,222

9,985

8,849

237

1,373

- Financial Margin - Non-Interest

473

273

513

200

(40)

Financial Margin

10,695

10,258

9,362

437

1,333

Average Margin Rate (1)

7.9%

7.8%

8.2%

 

 

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


In the first quarter of 2012, financial margin was R$10,695 million. Compared with the previous quarter there was a 4.3%, or R$437 million, increase. This variation was the result of (i) a R$237 million increase in the interest margin, reflecting the increased volume of operations; and (ii) an increase in the non-interest margin totaling R$200 million.

Financial margin grew by 14.2%, or R$1,333 million, when compared to the same period in the previous year. This variation is due to: (i) a R$1,373 million increase in interest margin, of which: (a) R$1,483 million corresponds to the increase in volume of operations; and partially offset by: (b) the decrease in spread in the amount of R$110 million; and offset by: (ii) the reduction in non-interest financial margin, in the amount of R$40 million, mainly resulting from lower treasury/securities gains.

Financial Margin - Interest

Interest Financial Margin - Breakdown

 

 

 

 

 

 

R$ million

 

Interest Financial Margin Breakdown

 

1Q12

4Q11

1Q11

Variation

 

 

 

 

Quarter

12M

Loans

7,181

7,162

6,180

19

1,001

Funding

1,168

1,169

1,009

(1)

159

Insurance

851

770

999

81

(148)

Securities/Other

1,022

884

661

138

361

Financial Margin

10,222

9,985

8,849

237

1,373

 

The interest financial margin in the first quarter of 2012 stood at R$10,222 million, versus R$9,985 million in the fourth quarter of 2011, for a R$237 million increase. This result was mostly driven by the following business lines in the quarter: (i) "Securities/Other;” and (ii) "Insurance."

 

Between the first quarter of 2012 and the same period in 2011, there was a 15.5% increase, or R$1,373 million in interest financial margin. This growth was mostly driven by: (i) “Loans;” and (ii) “Securities/Other.”

 

 

  
32 Report on Economic and Financial Analysis March 2012 

 
 

 

Economic and Financial Analysis

Financial Margin - Interest

Interest Financial Margin - Rates

 

 
The annualized interest financial margin rate versus total average assets stood at 7.6% in the first quarter of 2012, stable in comparison with the fourth quarter of 2011.

 

Interest Financial Margin – Annualized Average Rates

 

 

 

 

 

 

R$ million

 

1Q12

4Q11

 

Interest

Average Balance

Average Rate

Interest

Average Balance

Average Rate

Loans

7,181

272,481

11.0%

7,162

269,071

11.1%

Funding

1,168

331,186

1.4%

1,169

319,408

1.5%

Insurance

851

105,811

3.3%

770

100,978

3.1%

Securities/Other

1,022

283,634

1.4%

884

257,613

1.4%

 

 

 

 

 

 

 

Financial Margin

10,222

-

7.6%

9,985

-

7.6%

*

 

 

 

 

 

 

 

1Q12

1Q11

 

Interest

Average Balance

Average Rate

Interest

Average Balance

Average Rate

Loans

7,181

272,481

11.0%

6,180

239,266

10.7%

Funding

1,168

331,186

1.4%

1,009

276,157

1.5%

Insurance

851

105,811

3.3%

999

88,818

4.6%

Securities/Other

1,022

283,634

1.4%

661

206,006

1.3%

 

 

 

 

 

 

 

Financial Margin

10,222

-

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

 

1Q12

4Q11

1Q11

Variation

 

 

 

 

 

Quarter

12M

Interest - due to volume

 

 

 

90

875

Interest - due to spread

 

 

 

(71)

126

Interest Financial Margin

7,181

7,162

6,180

19

1,001

Income

12,645

12,782

11,056

(137)

1,589

Expenses

(5,464)

(5,620)

(4,876)

156

(588)

           

 

In the first quarter of 2012, financial margin with loan operations reached R$7,181 million, up R$19 million over the previous quarter. The variation was mainly the result of: (i) the R$90 million increase in average business volume; and offset by: (ii) a R$71 million decrease in the average spread.

Between the first quarter of 2012 and the same period in 2011, there was an increase of 16.2% or R$1,001 million in the financial margin, resulting from: (i) an R$875 million increase in the volume of operations; and
(ii) the average spread, in the amount of R$126 million, mainly impacted by: (a) a decrease in funding costs, due to the lower interest rate in the period; and, partially offset by: (b) the change in the portfolio mix, thanks to the greater share of the Corporate segment, with lower margins, up 17.1% in the last 12 months, versus growth of 9.4% in the Individual segment in the same period.

 

  
34 Report on Economic and Financial Analysis March 2012 

 
 

 

 

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).

The ALL curve shows delinquency costs, which are represented by Allowance for Loan Losses (ALL) expenses, discounts granted in transactions 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 first quarter of 2012, recorded a 9.2% decrease from the fourth quarter of 2011, mainly due to the 16.3% increase in ALL expenses, result of: (i) the adaptation of the provisioning level in relation to the loss expectation of certain operations with corporate customers occurred in the fourth quarter of 2011; and (ii) the increase of delinquency in the period. Between the first quarter of 2012 and the same period in the previous year, the figure was up 7.0% or R$267 million, as a result of: (i) the 16.2% increase in the gross margin; and partially offset: (ii) by the 31.1% increase in ALL expenses, due to: (a) the increase of loans operations; and (b) the increase of delinquency among Individuals and SMEs.

 

 

 

Bradesco  35

 
 

Economic and Financial Analysis

Loan Financial Margin – Interest

Expanded Loan Portifolio(1)

 

The expanded loan portfolio amounted to R$350.8 billion in March 2012, recording growth of 1.5% in the quarter, led by SMEs, which grew by 2.4% in the period. The expanded loan portfolio increased 14.6% over the last 12 months, mainly due the 20.6% growth in the SME portfolio.

(1) Including sureties, guarantees, letters of credit, advances of credit card receivables, debentures, promissory notes, receivables-backed investment funds (FIDC), mortgage-backed receivables (CRI) and rural loans

For further information, refer to page 38 herein.

 

 

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

 

A breakdown of loan products for individuals is presented below:

 

Individuals

R$ million

Variation %

 

Mar12

Dec11

Mar11

Quarter

12M

Vehicles - CDC

29,075

28,761

25,811

1.1

12.6

Payroll-Deductible Loans (1)

18,398

17,807

16,123

3.3

14.1

Credit Card

17,903

18,633

16,493

(3.9)

8.5

Personal Loans

13,771

13,212

12,075

4.2

14.0

Real Estate Financing (2)

7,994

7,248

4,879

10.3

63.8

Rural Loans

6,599

6,641

5,946

(0.6)

11.0

BNDES/Finame Onlending

5,494

5,336

4,704

2.9

16.8

Leasing

3,510

4,225

6,916

(16.9)

(49.2)

Overdraft Facilities

3,217

2,746

2,940

17.2

9.4

Sureties and Guarantees

598

856

667

(30.1)

(10.3)

Other (3)

3,091

3,206

3,646

(3.6)

(15.2)

Total

109,651

108,671

100,200

0.9

9.4

           
Including:

(1) Loan assignment (FIDC): R$420 million in March 2012, R$514 million in December 2011 and R$401 million in March 2011;

(2) Loan assignment (CRI): R$198 million in March 2012, R$216 million in December 2011 and R$268 million in March 2011; and

(3) Loan assignment (FIDC) for the acquisition of assets: R$2 million in March 2012, R$2 million in December 2011 and R$5 million in March 2011; and Rural loan assignment: R$112 million in March 2012, R$111 million in December 2011 and R$121 million in March 2011.

Loans for Individuals grew by 9.4% in the last 12 months, led by the following products: (i) real estate financing; (ii) BNDES/Finame onlending; and (iii) payroll-deductible loans. When compared to the fourth quarter of 2011, these operations grew by 0.9%, and the products that most contributed to this growth were: (i) overdraft protection; (ii) real estate financing; and (iii) personal loans.

 

  
36 Report on Economic and Financial Analysis March 2012 

 
 

Economic and Financial Analysis

Loan Financial Margin – Interest

 

A breakdown of loan products in the Corporate Segment is presented below:

 

Corporate

R$ million

Variation %

 

Mar12

Dec11

Mar11

Quarter

12M

Working Capital

41,551

41,863

36,161

(0.7)

14.9

BNDES/Finame Onlending

29,812

30,062

26,389

(0.8)

13.0

Operations Abroad

21,670

22,659

19,099

(4.4)

13.5

Credit Card

13,916

13,533

11,353

2.8

22.6

Export Financing

10,631

9,824

8,500

8.2

25.1

Overdraft Account

10,479

9,670

9,450

8.4

10.9

Real Estate Financing - Corporate Plan (1)

10,068

9,253

6,990

8.8

44.0

Leasing

7,008

7,325

8,091

(4.3)

(13.4)

Vehicles - CDC

5,965

5,443

4,191

9.6

42.3

Rural Loans

4,358

4,395

4,380

(0.9)

(0.5)

Sureties and Guarantees (2)

50,334

47,624

41,800

5.7

20.4

Operations bearing Credit Risk - Commercial Portfolio (3)

25,403

23,798

19,678

6.7

29.1

Other (4)

9,983

11,605

9,837

(14.0)

1.5

Total

241,181

237,053

205,920

1.7

17.1

           

Including:
(1) Loan assignment (CRI): R$280 million in March 2012, R$285 million in December 2011, R$307 million in March 2011;
(2) 91.0% of sureties and guarantees from corporate customers were contracted by corporations;
(3) Operations with debentures and promissory notes; and
(4) Letters of credit: R$1,556 million in March 2012, R$1,754 million in December 2011 and R$1,605 million in March 2011.

Loan and financing for corporate customers grew by 17.1% in the last 12 months and 1.7% in the quarter. The main highlights in the last 12 months were the following: (i) real estate financing – corporate plan;
(ii) operations bearing credit risk – commercial portfolio; and (iii) export financing. In the quarter, the following portfolios posted significant growth: (i) real estate financing – corporate plan; (ii) overdraft accounts; and
(iii) export financing.

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 card and cash and installment purchases at merchants).

Consumer financing totaled R$83.0 billion, stable from the previous quarter while up 6.2% in the last 12 months. Growth was led by: (i) vehicle financing (CDC/Leasing); and (ii) payroll-deductible loans, which together totaled R$51.0 billion, accounting for 61.4% of the consumer financing balance. Given their guarantees and characteristics, these products provide a reduced level of credit risk to this group of operations.

 
Bradesco  37

 
 

Economic and Financial Analysis

Loan Financial Margin – Interest

Breakdown of the Vehicle Portfolio

 

 

R$ million

Variation %

 

Mar12

Dec11

Mar11

Quarter

12M

CDC Portfolio

35,040

34,204

30,002

2.4

16.8

Individuals

29,075

28,761

25,811

1.1

12.6

Corporate

5,965

5,443

4,191

9.6

42.3

Leasing Portfolio

7,222

8,223

11,769

(12.2)

(38.6)

Individuals

3,510

4,225

6,916

(16.9)

(49.2)

Corporate

3,712

3,998

4,853

(7.1)

(23.5)

Finame Portfolio

9,970

10,311

8,766

(3.3)

13.7

Individuals

931

1,000

1,002

(6.9)

(7.1)

Corporate

9,039

9,311

7,764

(2.9)

16.4

Total

52,232

52,738

50,537

(1.0)

3.4

Individuals

33,516

33,986

33,729

(1.4)

(0.6)

Corporate

18,716

18,752

16,808

(0.2)

11.4

           


Vehicle financing operations (individual and corporate customers) totaled R$52.2 billion in March 2012, down 1.0% in the quarter and increasing 3.4% on the same period last year. Of the total vehicle portfolio, 67.1% corresponds to CDC, 19.1% to Finame and 13.8% to Leasing. Individuals represented 64.2% of the portfolio, while corporate customers accounted for the remaining 35.8%.

Loan Portfolio – By Type

The table below presents all operations bearing credit risk by type, which increased by 1.6% in the quarter and 15.9% in the last 12 months.

 

 

R$ million

Variation %

 

Mar12

Dec11

Mar11

Quarter

12M

Loans and Discounted Securities

130,587

129,519

116,264

0.8

12.3

Financing

93,491

92,149

76,869

1.5

21.6

Rural and Agribusiness Financing

15,609

15,499

14,262

0.7

9.4

Leasing Operations

10,514

11,551

15,008

(9.0)

(29.9)

Advances on Exchange Contracts

6,671

6,235

5,728

7.0

16.5

Other Loans

12,876

13,714

11,781

(6.1)

9.3

Subtotal of Loan Operations (1)

269,749

268,668

239,912

0.4

12.4

Sureties and Guarantees Granted (Memorandum Accounts)

50,932

48,479

42,466

5.1

19.9

Letters of Credit (Memorandum Accounts)

1,556

1,754

1,605

(11.3)

(3.1)

Advances from Credit Card Receivables

2,161

1,879

1,336

15.1

61.8

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

899

1,017

981

(11.6)

(8.3)

Co-obligation in Rural Loan Assignment (Memorandum Accounts)

131

130

141

0.8

(7.4)

Operations bearing Credit Risk - Commercial Portfolio (2)

25,403

23,798

19,678

6.7

29.1

Subtotal of Operations bearing Credit Risk - Expanded Portfolio

350,831

345,724

306,120

1.5

14.6

Other Operations bearing Credit Risk (3)

20,142

19,339

14,085

4.2

43.0

Total Operations bearing Credit Risk

370,974

365,063

320,205

1.6

15.9

           

(1) Concept defined by Bacen;

(2)  Including operations with debentures and promissory notes; and

(3) Including operations involving interbank deposit certificates (CDI), international treasury, swaps, forward currency contracts and investments in receivables-backed investment funds (FIDC) and mortgage-backed receivables (CRI).

 

It is worth noting that growth in the Corporation portfolio was impacted by funds raised by customers on capital markets. Therefore, it is worth pointing out the R$5.7 billion increase in balance of operations with debentures and promissory notes for corporate customers in the last 12 months, representing an increase of 29.1% in the total balance of the period, resulting in lower growth of traditional loans.

 

  
38 Report on Economic and Financial Analysis March 2012 

 
 

Economic and Financial Analysis

Loan Financial Margin – Interest

Loan Portfolio Concentration(1) – by Sector

The loan portfolio by economic activity sector posted a slight variation in the period. In the quarter, “Services” and loans to “Individuals” posted greater shares, while “Services" posted the greatest growth in the last 12 months.

Activity Sector

 

 

 

 

 

R$ million

 

Mar12

%

Dec11

%

Mar11

%

Public Sector

757

0.3

1,046

0.4

1,008

0.4

Private Sector

268,992

99.7

267,622

99.6

238,904

99.6

Corporate

160,671

59.6

160,650

59.8

140,166

58.4

Industry

51,039

18.9

51,700

19.2

46,562

19.4

Commerce

42,536

15.8

43,021

16.0

37,809

15.8

Financial Intermediaries

729

0.3

628

0.2

716

0.3

Services

63,032

23.4

61,859

23.0

51,772

21.6

Agriculture, Cattle Raising, Fishing,

Forestry and Forest Exploration

3,335

1.2

3,443

1.3

3,307

1.4

Individuals

108,321

40.2

106,972

39.8

98,738

41.2

Total

269,749

100.0

268,668

100.0

239,912

100.0

(1) Concept defined by Bacen.

Changes in Loan Portfolio(1)

Of the R$29.8 billion growth in the loan portfolio over the last 12 months, new borrowers accounted for R$23.3 billion, or 78.1%, representing 8.6% of the portfolio in March 2012.

 

 
(1) Concept defined by Bacen.
 
Bradesco  39
 

 
 

Economic and Financial Analysis

Loan Financial Margin – Interest

Changes in the Loan Portfolio(1) – By Rating



The chart below shows that both new borrowers and remaining debtors from March 2011 (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 the loan policy and processes, as well as required guarantees and credit ranking instruments used by Bradesco.

Changes in the Portfolio by Rating from March 2011 to 2012

Rating

Total Loans as of

March 2012

New Customers from
April 2011 to March 2012

Remaining Debtors as of
March 2011

 

R$ million

%

R$ million

%

R$ million

%

AA - C

246,754

91.5

21,924

94.0

224,830

91.2

D

6,807

2.5

454

1.9

6,352

2.6

E - H

16,188

6.0

936

4.1

15,253

6.2

Total

269,749

100.0

23,314

100.0

246,435

100.0

             

(1) Concept defined by Bacen.

Loan Portfolio(1) – By Customer Profile

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

Type of Customer

R$ million

Variation %

 

Mar12

Dec11

Mar11

Quarter

12M

Corporations

63,502

65,007

58,334

(2.3)

8.9

SMEs

97,926

96,689

82,840

1.3

18.2

Individuals

108,321

106,972

98,738

1.3

9.7

Total Loan Operations

269,749

268,668

239,912

0.4

12.4

           
(1) Concept defined by Bacen.

The decrease in Corporations in the quarter was partially due to: (i) the appreciation of real against U.S. dollar, which affected foreign currency-denominated loan operations, in addition to the decrease in the loan amount in foreign currency; and (ii) the migration to operations bearing credit risk – commercial portfolio, which include debenture and promissory note operations.

Loan Portfolio(1) – By Customer Profile and Rating (%)

AA-C rated loans dropped slightly in both quarter-on-quarter and year-on-year comparisons.

Type of Customer

By Rating

 

Mar12

Dec11

Mar11

 

AA-C

D

E-H

AA-C

D

E-H

AA-C

D

E-H

Corporations

96.9

2.1

1.0

98.1

0.9

1.0

97.3

1.6

1.1

SMEs

90.9

3.0

6.1

91.2

3.0

5.8

92.2

2.3

5.5

Individuals

88.8

2.4

8.8

88.9

2.2

8.9

89.6

1.9

8.5

Total

91.5

2.5

6.0

91.9

2.2

5.9

92.4

1.9

5.7

                   

(1) Concept defined by Bacen.

 

 
  
40 Report on Economic and Financial Analysis March 2012 

 
 

 

 

Economic and Financial Analysis

Loan Financial Margin – Interest

Loan Portfolio(1) – By Business Segment

 

The table below shows growth in the loan portfolio by business segment, in which growth in the assets of the Prime and Retail segments in the quarter stood out. Over the last 12 months, Prime, Middle Market and Retail posted the greatest gains.

Business Segments

R$ million

Variation %

 

Mar12

%

Dec11

%

Mar11

%

Quarter

12M

Retail

95,835

35.5

92,672

34.5

83,622

34.9

3.4

14.6

Corporate (2)

72,797

27.0

75,575

28.1

69,842

29.1

(3.7)

4.2

Middle Market

38,471

14.3

39,054

14.5

31,777

13.2

(1.5)

21.1

Prime

12,692

4.7

12,082

4.5

9,410

3.9

5.0

34.9

Other / Non-account holders (3)

49,954

18.5

49,285

18.4

45,261

18.9

1.4

10.4

Total

269,749

100.0

268,668

100.0

239,912

100.0

0.4

12.4

                 
(1) Concept defined by Bacen;

(2) Including loans taken out with co-obligation. In the table on page 40, Loan Portfolio – by Customer Profile, these amounts are allocated to Individuals; and

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

 

Loan Portfolio(1) – By Currency

The balance of foreign currency-indexed and/or denominated loan and onlending operations (excluding ACCs – Advances on Foreign Exchange Contracts) totaled US$12.7 billion (US$13.1 billion in December 2011 and US$12.7 billion in March 2011), representing a 2.8% drop in the quarter and growth of 0.1% in the last 12 months. In reais, these same foreign currency operations totaled R$23.1 billion in March 2012 (R$24.5 billion in December 2011 and R$20.7 billion in March 2011, a decrease, in reais, of 5.6% and an increase of 11.9%, respectively).

In March 2012, total loan operations, in reais, stood at R$246.6 billion (R$244.2 billion in December 2011 and R$219.2 billion in March 2011), up 1.0% on the previous quarter and 12.5% over the last 12 months.

 

 

 

 

 

Bradesco  41

 
 

 

Economic and Financial Analysis

Loan Financial Margin – Interest

Loan Portfolio(1) – by Debtor

The concentration of credit exposure levels among the 100 largest debtors was down from the previous year. In the quarter: (i) the concentration of the largest debtor remained stable; and (ii) there was a reduction in the 10, 20, 50 and 100 largest debtors. The quality of the portfolio of the 100 largest debtors, when evaluated using AA and A ratings, improved in the quarter and the last 12 months.

 

  
  
42 Report on Economic and Financial Analysis March 2012 

 
 

Economic and Financial Analysis

Loan Financial Margin – Interest

Loan Portfolio(1) – By Flow of Maturities

 

In March 2012 versus March 2011, performing loan operations presented a longer debt maturity profile, mainly as a result of the increased volume of BNDES and real-estate loan operations.

It is worth noting that these operations are subject to lower 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 increased 0.2 p.p. in the quarter, mainly due to the increase of 0.3 p.p. and 0.1 p.p. in SME and Individual ratios, respectively.

 
The graph below details that the delinquency for operations overdue from 61 to 90 days posted a slight increase over the last quarter and the last twelve months.

 
 
 
  
44 Report on Economic and Financial Analysis March 2012 

 
 

 

Economic and Financial Analysis

Loan Financial Margin – Interest

 

Loans to individuals overdue from 61 to 90 days increased by a mere 0.2 p.p. in the year.

 

 

 

In the Corporate sector, loans overdue from 61 to 90 days also increased by a mere 0.2 p.p. in the year, while in the first three months of 2012 this index remained stable at 0.7%.

 

 

 

Bradesco  45
 

 
 

 

Economic and Financial Analysis

Loan Financial Margin – Interest

Renegotiated Portfolio – Delinquency over 90 days and ALL

 

The loan portfolio, excluding renegotiation, stood at R$260.9 billion in March 2012, up 0.3% in the quarter. The graph below presents the behavior of the total portfolio and delinquency over 90 days, including and excluding renegotiation, both of which present similar trends, proof that renegotiation does not have a material effect on delinquency.

 

 

In March 2012, the renegotiated portfolio totaled R$8.9 billion, a 2.7% increase in the quarter. The renegotiated share in the total loan portfolio was 3.3% in March 2012 (3.2% in December 2011). It is worth noting that, in March 2011, for an existing provision of 63.0% of the portfolio, net loss over the subsequent 12 months was 23.9%, meaning that the existing provision exceeded the loss recorded in the following 12 months by over 163%. Furthermore, the Company’s provisions remained stable in the period.

 

 

 

  
46 Report on Economic and Financial Analysis March 2012 

 
 

Economic and Financial Analysis

Loan Financial Margin – Interest

Allowance for Loan Losses (ALL) x Delinquency x Losses

 

An ALL of R$20.1 billion, representing 7.5% of the total portfolio, comprises the generic provision (customer and/or operation rating), the specific provision (non-performing operations) and the excess provision (internal criteria).

 

 

 

 

Bradesco’s provision levels reflect a cautious approach aimed at supporting potential changes in scenarios, such as higher delinquency levels and/or changes in the loan portfolio profile.

 

 

Bradesco  47

 
 

Economic and Financial Analysis

Loan Financial Margin – Interest


It is worth mentioning the assertiveness of adopted provisioning criteria, which is proven by: (i) analyzing historical data on recorded allowances for loan losses; and (ii) effective losses in the subsequent twelve-month period. For instance, in March 2011, for an existing provision of 7.0% of the portfolio, the effective gross loss in the subsequent twelve-month period was 3.9%, meaning the existing provision exceeded the loss over the subsequent twelve-month period by more than 76%, as shown in the graph below.
 

 

Analysis in terms of loss, net of recovery, shows a significant increase in the coverage margin. In March 2011, for an existing provision of 7.0% of the portfolio, the net loss in the subsequent twelve-month period was 2.8%, meaning that the existing provision covered the loss in the subsequent 12 months by 152%.

 

 
 
 
  
48 Report on Economic and Financial Analysis March 2012 

 
 

Economic and Financial Analysis

Loan Financial Margin – Interest

Allowance for Loan Losses

 
The Non-Performing Loan ratio (operations overdue for over 60 days) posted an increase in the quarter, from 4.8% in December 2011 to 5.1% in March 2012. Coverage ratios for the allowance for loans overdue for over 60 and 90 days stood at very comfortable levels.

 

Non-Performing Loans (1) / Loan Operations (%)

Existing Provision/Non-performing Loans (%)

 

 

 

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

 

 

(1) Loan operations overdue for over 60 days and that do not generate revenue appropriation under the accrual accounting method.

 

 

 

 

Bradesco  49

 
 

Economic and Financial Analysis

Loan Financial Margin – Interest

Loan Portfolio(1) – Portfolio Indicators


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

 

R$ million (except %)

 

Mar12

Dec11

Mar11

Total Loan Operations

269,749

268,668

239,912

- Individuals

108,321

106,972

98,738

- Corporate

161,427

161,696

141,174

Existing Provision

20,117

19,540

16,740

- Specific

10,576

9,875

8,298

- Generic

5,530

5,654

5,439

- Excess

4,012

4,011

3,003

Specific Provision / Existing Provision (%)

52.6

50.5

49.6

Existing Provision / Loan Operations (%)

7.5

7.3

7.0

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

91.5

91.9

92.4

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

2.5

2.2

1.9

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

6.0

5.9

5.7

D Rated Loan Operations

6,807

5,847

4,751

Existing Provision for D Rated Loan Operations

1,871

1,572

1,258

D Rated Provision / Loan Operations (%)

27.5

26.9

26.5

D - H Rated Non-Performing Loans

15,400

14,592

11,858

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

130.6

133.9

141.2

E - H Rated Loan Operations

16,188

15,796

13,491

Existing Provision for E - H Rated Loan Operations

14,305

13,859

11,899

E - H Rated Provision / Loan Operations (%)

88.4

87.7

88.2

E - H Rated Non-Performing Loans

12,572

11,949

9,881

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

160.0

163.5

169.4

Non-Performing Loans (2)

13,718

12,870

10,520

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

5.1

4.8

4.4

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

146.6

151.8

159.1

Loan Operations Overdue for over 90 days

11,070

10,598

8,648

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

181.7

184.4

193.6

(1) Concept defined by Bacen; and
(2) Loan operations overdue for over 60 days and that do not generate revenue appropriation under the accrual accounting method
 
 
 
 

 

  
50 Report on Economic and Financial Analysis March 2012 

 
 

Economic and Financial Analysis

Funding Financial Margin- Interest

Funding Financial Margin – Breakdown

 
 

 

R$ million

 

Financial Margin - Funding

 

1Q12

4Q11

1Q11

Variation

 

Quarter

12M

Interest - due to volume

 

 

 

41

194

Interest - due to spread

 

 

 

(42)

(35)

Interest Financial Margin

1,168

1,169

1,009

(1)

159

           

The interest funding financial margin remained stable in relation to the previous quarter, mainly due to: (i) the R$41 million increase in volume of operations; and a result of: (ii) the R$42 million decrease in average spread.

Between the first quarter of 2012 and 2011, the interest funding financial margin increased by 15.8%, or R$159 million, mainly driven by:
(i) gains from average business volume, totaling R$194 million; and offset by: (ii) the decrease in the average spread of R$35 million.

 

 
 

 

 

 

Bradesco  51

 
 

 

Economic and Financial Analysis

 

Funding Financial Margin- Interest

Loans x 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 Bacen; and (ii) the amount of available funds held at units in the customer service network; as well as add (iii) funds from domestic and foreign lines that provide funding to meet loan and financing needs.

Bradesco presents low reliance on interbank deposits and foreign lines of credit, given its capacity to effectively obtain funding from customers.

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

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

Funding vs. Investments

R$ million

Variation %

 

Mar12

Dec11

Mar11

Quarter

12M

Demand Deposits

31,955

33,121

32,891

(3.5)

(2.8)

Sundry Floating

6,948

2,322

5,041

199.2

37.8

Savings Deposits

59,924

59,656

54,625

0.4

9.7

Time Deposits + Debentures (1)

176,927

173,904

165,169

1.7

7.1

Financial Bills

32,405

27,120

11,521

19.5

181.3

Other

18,283

18,671

14,394

(2.1)

27.0

Customer Funds

326,422

314,794

283,641

3.7

15.1

(-) Compulsory Deposits/Available Funds (2)

(79,159)

(81,096)

(66,716)

(2.4)

18.7

Customer Funds Net of Compulsory Deposits

247,283

233,698

216,925

5.8

14.0

Onlending

32,490

32,832

31,411

(1.0)

3.4

Foreign Lines of Credit

11,423

11,930

13,392

(4.2)

(14.7)

Funding Abroad

42,648

47,207

30,506

(9.7)

39.8

Total Funding (A)

333,844

325,667

292,234

2.5

14.2

Loan Portfolio/Leasing/Cards (Other Receivables)/Acquired CDI (B) (3)

308,251

305,868

264,694

0.8

16.5

B/A (%)

92.3

93.9

90.6

(1.6) p.p.

1.7 p.p.

       

(1) Debentures mainly used to back purchase and sale commitments;
(2) Excluding government securities tied to savings accounts; and
(3) Comprising amounts relative to card operations (cash and installment purchases at merchants), amounts related to interbank deposit certificates (CDI) to rebate from compulsory deposits and debentures.

     

 

  
52 Report on Economic and Financial Analysis March 2012 

 
 

Economic and Financial Analysis

Funding Financial Margin- Interest

Main Funding Sources

The following table presents changes in main funding sources:

 

R$ million

Variation %

 

Mar12

Dec11

Mar11

Quarter

12M

Demand Deposits

31,955

33,121

32,891

(3.5)

(2.8)

Savings Deposits

59,924

59,656

54,625

0.4

9.7

Time Deposits

121,485

124,127

116,055

(2.1)

4.7

Debentures (1)

55,442

49,777

48,351

11.4

14.7

Borrowing and Onlending

47,112

53,247

41,501

(11.5)

13.5

Funds from Issuance of Securities

16,077

14,402

10,180

11.6

57.9

Financial Bills

32,405

27,120

11,521

19.5

181.3

Subordinated Debts

30,122

26,910

24,408

11.9

23.4

Total

394,522

388,360

339,532

1.6

16.2

(1) Considering only debentures used to back purchase and sale commitments. 

 

Demand Deposits

 

The R$1,166 million decrease in the first quarter of 2012, when compared to the previous quarter, was the result of: (i) the use of funds by certain customers to pay one-time expenses at the beginning of the year (e.g., IPVA and IPTU taxes), as well as: (ii) the seasonality in the fourth quarter, which contributed to greater amount of funds, with the payment of the Christmas bonus in the period.

The R$936 million or 2.8% decrease in comparison with the first quarter of 2011 was mainly due to new business opportunities offered to customers.

 

 

Savings Deposits

 

 

In the first quarter of 2012, savings deposits remained practically stable in comparison with the previous quarter, and increased 9.7% in the year-on-year comparison, mainly as a result of greater funding volume. Balances were remunerated (TR + 0.5% p.m.) at 1.7% in the quarter and 7.4% in the last 12 months.

Bradesco is always increasing its savings accounts base and posted net growth of 1.9 million new savings accounts over the last 12 months.

 

 

Bradesco  53

 
 

Economic and Financial Analysis

 

Funding Financial Margin- Interest

Time Deposits

 

In the first quarter of 2012, time deposits dropped by 2.1%, or R$2,642 million, from the previous quarter, basically due to the migration to other funding sources, mainly Financial Bills, thereby extending average funding terms.

In the first quarter of 2012, the same figure increased 4.7% or R$5,430 million over the same period of 2011, mainly due to: (i) increased funding volume from institutional investors and the branch network; and (ii) the restatement of the deposit portfolio.

 

Debentures

 

On March 31, 2012, the balance of Bradesco’s debentures was R$55,442 million, up by 11.4% quarter on quarter and 14.7% over the last 12 months.

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

 

Borrowing and Onlending

The 11.5% drop quarter on quarter was mainly due to a decrease in borrowing and onlending obligations denominated in and/or indexed to foreign currency, from R$17,340 million in December 2011 to R$11,450 million in March 2012, mainly driven by: (i) the settlement of operations; and (ii) the exchange loss of 2.9%.

Between the first quarters of 2012 and 2011, the same figure increased by 13.5%, or R$5,611 million, due to: (i) a R$3,867 million increase in the volume of funds raised through loans and onlending in Brazil, especially Finame and BNDES operations; and (ii) the R$1,745 million increase in borrowing and onlending obligations denominated in and/or indexed to foreign currency, from R$9,705 million in March 2011 to R$11,450 million in March 2012, mainly due to new funding and the exchange gain of 11.9% in the period.

 

  
54 Report on Economic and Financial Analysis March 2012 

 
 

 

Economic and Financial Analysis

Funding Financial Margin- Interest

Funds for the Issuance of Securities

 

The 16.8% or R$6,960 million increase in the quarter is mainly due to: (i) the R$5,285 million increase in the volume of Financial Bills; (ii) the increased volume of securities issued abroad of R$1,071 million; and (iii) growth in the volume of Real Estate Letters of Credit, in the amount of R$694 million.

When compared to the same period in 2011, the first quarter of the year posted a growth of 123.4%, or R$26,781 million, mainly the result of: (i) new issuances of Financial Bills, up by R$20,884 million, from R$11,521 million in March 2011 to R$32,405 million in March 2012; (ii) the increased volume of securities issued abroad of R$4,372 million, a result of exchange gains of 11.9% and new issuances carried out in the period; (iii) the higher volume of Mortgage Bonds, in the amount of R$1,641 million; (iv) the higher volume of Letters of Credit for Agribusiness, in the amount of R$659 million; and partially offset by:

(v) the R$764 million decrease in the balance of debentures, due to the maturity of these securities.

 
 

Subordinated Debt

 

Subordinated Debt totaled R$30,122 million in March 2012 (R$8,183 million abroad and R$21,939 million in Brazil). In the last 12 months, Bradesco issued R$12,214 million in Subordinated Debt (R$2,008 million abroad and R$10,206 million in Brazil) and R$6,501 million came due (R$293 million abroad and R$6,208 million in Brazil). Note that the Bank issued US$1.1 billion in subordinated notes in March 2012, which the Brazilian Central Bank cleared for use as Tier 2 capital under the Capital Adequacy Ratio.

Additionally, it is worth pointing out that, in the first quarter of 2012, the Brazilian Central Bank authorized the use of Subordinated Financial Bills amounting to R$331 million (R$1,828 million in the fourth quarter of 2011) to compose Tier II of the Capital Adequacy Ratio, of which only R$17,357 million of total subordinated debt is used to calculate the Capital Adequacy Ratio, given their maturity terms.

In April 2012, the Brazilian Central Bank also deferred the eligibility of R$2,754 million in Subordinated Financial Letters for use as Tier II capital.

 

 

Bradesco  55

 
 

Economic and Financial Analysis

 

Securities/Other Financial Margin - Interest

Securities/Other Financial Margin - Breakdown

 

 

R$ million

 

Financial Margin - Securities / Other

 

1Q12

4Q11

1Q11

Variation

 

 

 

 

Quarter

12M

Interest - due to volume

 

 

 

94

277

Interest - due to spread

 

 

 

44

84

Interest Financial Margin

1,022

884

661

138

361

Income

8,599

8,233

5,990

366

2,609

Expenses

(7,577)

(7,349)

(5,329)

(228)

(2,248)

           

In the comparison between the first quarter of 2012 and the previous quarter, the interest financial margin from Securities/Other was up by R$138 million. This variation was due to: (i) the increase in volume of operations, which contributed with R$94 million; and (ii) R$44 million gain in the average spread.

 

In the first quarter of 2012, the interest financial margin with Securities/Other stood at R$1,022 million, versus R$661 million recorded in the same period a year earlier, up 54.6% or R$361 million. This was the result of: (i) an increase in the volume of operations, which affected the result in R$277 million; and (ii) the R$84 million gain in the average spread.

Insurance Financial Margin - Interest

Insurance Financial Margin - Breakdown

 

 

R$ million

 

Financial Margin - Insurance

 

1Q12

4Q11

1Q11

Variation

 

 

 

 

Quarter

12M

Interest - due to volume

 

 

 

39

137

Interest - due to spread

 

 

 

42

(285)

Interest Financial Margin

851

770

999

81

(148)

Income

3,075

2,891

2,744

184

331

Expenses

(2,224)

(2,121)

(1,745)

(103)

(479)

           

In the first quarter of 2012, interest financial margin from insurance operations posted an R$81 million or 10.5% gain over the previous quarter, due to: (i) a R$42 million gain in the average spread, result of the performance of multimarket funds, which were positively impacted by the 13.7% appreciation of the Ibovespa index; and (ii) a R$39 million increase in the volume of operations.

 

Between the first quarter of 2012 and the same period of the previous year, interest financial margin from insurance operations was down 14.8%, or R$148 million, due to: (i) a R$285 million loss in the average spread; and partially offset by: (ii) the R$137 million increase in volume of operations.

 

  
56 Report on Economic and Financial Analysis March 2012 

 
 

 

Economic and Financial Analysis

Financial Margin – Non-Interest

Non-Interest Financial Margin - Breakdown


 

 

R$ million

 

Non-Interest Financial Margin

 

1Q12

4Q11

1Q11

Variation

 

 

 

 

Quarter

12M

Funding

(73)

(75)

(72)

2

(1)

Insurance

163

72

56

91

107

Securities/Other

383

276

529

107

(146)

Total

473

273

513

200

(40)

           


The non-interest financial margin in the first quarter of 2012 stood at R$473 million, versus R$273 million in the fourth quarter of 2011. Margin was down R$40 million in the first quarter of 2012 when compared to the same period a year earlier. Main variations in the non-interest financial margin were due to:

·       “Funding,” represented by expenses with the Credit Guarantee Fund (FGC), due to increased funding volume;

 

·       “Insurance,” represented by gains from equity instruments. Variations in the periods are associated with market conditions, which enabled a greater/lower opportunity of obtaining gains; and

 

·       “Securities/Other”, the R$107 million increase of which in the quarter-on-quarter comparison was mainly the result of greater income with Treasury/Securities, even with the relative gain from the partial sale of Cetip shares in the fourth quarter of 2011. In the year-on-year comparison, income from Treasury/Securities was down, amounting to R$146 million.

 

 

Bradesco  57

 
 

 

Economic and Financial Analysis

 

Insurance, Pension Plans and Capitalization Bonds


Analysis of the statement of financial position and income statement of Grupo Bradesco de Seguros, Previdência e Capitalização: 

Consolidated Statement of Financial Position

 

 

R$ million

 

Mar12

Dec11

Mar11

Assets

 

 

 

Current and Long-Term Assets

129,800  

124,438

108,949

Securities (1)

122,147

116,774

102,316

Insurance Premiums Receivable

1,759

1,753

1,555

Other Loans

5,894

5,911

5,078

Permanent Assets

3,235

3,241

2,477

Total

133,035

127,679

111,426

Liabilities

 

 

 

Current and Long-Term Liabilities

114,752

111,027

97,139

Tax, Civil and Labor Contingencies

2,134

2,042

1,798

Payables on Insurance, Pension Plan and Capitalization Bond Operations

318

363

303

Other Liabilities (1)

5,347

4,969

5,058

Insurance Technical Reserves

8,429

8,074

7,542

Life and Pension Plan Technical Reserves

93,861

91,008

78,547

Capitalization Bond Technical Reserves

4,663

4,571

3,891

Non-controlling Interest

663

647

601

Shareholders' Equity (1)

17,620

16,005

13,686

Total

133,035

127,679

111,426

(1) Note: In December 2010, held-to-maturity securities were reclassified to available-for-sale category for adoption of CPCs 38 and 40.

Consolidated Income Statement

 

R$ million

 

1Q12

4Q11

1Q11

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

9,418

11,133

7,850

Premiums Earned from Insurance, Pension Plan Contribution and Capitalization Bond

5,212

5,037

4,464

Financial Result from the Operation

973

827

927

Sundry Operating Income

256

228

165

Retained Claims

(3,080)

(2,850)

(2,705)

Savings Bond Drawing and Redemptions

(709)

(725)

(549)

Selling Expenses

(546)

(528)

(424)

General and Administrative Expenses

(473)

(525)

(492)

Other Operating Income/Expenses

(100)

(65)

(108)

Tax Expenses

(115)

(137)

(111)

Operating Result

1,418

1,262

1,167

Equity Result

96

129

63

Non-Operating Income

(9)

(10)

(9)

Income before Taxes and Profit Sharing

1,505

1,381

1,221

Income Tax and Contributions

(561)

(478)

(368)

Profit Sharing

(20)

(16)

(17)

Non-controlling Interest

(19)

(27)

(75)

Net Income

905

860

761

(1) Not considering, in all previous periods, the effect of ANS Normative Resolution 206/09 (Health), which, as of January 2010, excluded PPNG (SES) and established the accounting of premiums on a pro-rata temporis basis. This accounting change did not affect earned premiums.

 

  
58 Report on Economic and Financial Analysis March 2012 

 
 

 

Economic and Financial Analysis

Insurance, Pension Plans and Capitalization Bonds

Income Distribution of Grupo Bradesco de Seguros e Previdência

 

 

R$ million

 

1Q12

4Q11

3Q11

2Q11

1Q11

4Q10

3Q10

2Q10

Life and Pension Plans

493

535

486

470

442

485

450

443

Health

151

181

132

200

201

177

131

122

Capitalization Bonds

104

87

86

79

86

63

50

57

Basic Lines and Other

157

57

76

51

32

54

90

79

Total

905

860

780

800

761

779

721

701

 

Performance Ratios

 

 

%

 

1Q12

4Q11

3Q11

2Q11

1Q11

4Q10

3Q10

2Q10

Claims Ratio (1)

71.9

68.6

71.5

72.2

72.0

71.1

72.4

71.8

Expense Ratio (2)

11.1

11.1

10.5

10.8

10.0

10.8

10.7

10.2

Administrative Expenses Ratio (3)

5.0

4.5

5.8

5.4

6.1

5.8

6.3

6.1

Combined Ratio (4) (5)

85.6

83.6

86.2

85.8

86.1

85.1

85.3

84.7

(1) Retained Claims/Earned Premiums;
(2) Selling Expenses/Earned Premiums;
(3) Administrative Expenses/Net Written Premiums;
(4) (Retained Claims + Selling Expenses + Other Operating Income and Expenses) / Earned Premiums + (Administrative Expenses + Taxes) / Net Written Premiums; and
(5) Excluding additional reserves.

Written Premiums, Pension Plan Contributions and Capitalization Bond Income (1)

 

 

(1) Not considering, in all previous periods, the effect of ANS Normative Resolution 206/09 (Health), which, as of January 2010, excluded PPNG (SES) and established the accounting of premiums on a pro-rata temporis basis. This accounting change did not affect earned premiums.

 

Comparing the first quarter of 2012 with the previous quarter, the total revenue was down by 15.4%, due to the concentration of pension plan contributions, which are historically paid in the last quarter of the year.

In the first quarter of 2012, written premiums, pension plan contributions and capitalization bond income increased by 20.0% in comparison with the same period of the previous year. Leading growth in the year were the "Life and Pension Plan,” “Capitalization Bond” and “Health" products, which posted gains of 23.4%, 22.5% and 15.9%, respectively.

 

 

Bradesco  59
 

 
 

Economic and Financial Analysis

 

Insurance, Pension Plans and Capitalization Bonds

Written Premiums, Pension Plan Contributions and Capitalization Bond Income(1)

 

 

 

(1) Not considering, in all previous periods, the effect of ANS Normative Resolution 206/09 (Health), which, as of January 2010, excluded PPNG (SES) and established the accounting of premiums on a pro-rata temporis basis. This accounting change did not affect earned premiums.

 

 

  
60 Report on Economic and Financial Analysis March 2012 

 
 

 

Economic and Financial Analysis

Insurance, Pension Plans and Capitalization Bonds

Retained Claims by Insurance Line

 

 

 
 

 

 

Bradesco  61

 
 

Economic and Financial Analysis

 

Insurance, Pension Plan and Capitalization Bonds

Insurance Expense Ratio by Insurance Line

 
 

 
 

 

 

 

  
62 Report on Economic and Financial Analysis March 2012 

 
 
 
 

Economic and Financial Analysis

Insurance, Pension Plans and Capitalization Bonds

Efficiency Ratio

 
 

 

Year on year, the efficiency ratio decreased 1.1 p.p. due to the 20.0% increase in revenue for the period and the 3.9% decrease in general and administrative expenses, even accounting for the collective bargaining agreement in January 2012.

 

 

Bradesco  63

 
 

 

Economic and Financial Analysis

 

Insurance, Pension Plans and Capitalization Bonds

Insurance Technical Reserves

 

 

 

 
 

 

 

  
64 Report on Economic and Financial Analysis March 2012 

 
 

 

Economic and Financial Analysis

Bradesco Vida e Previdência


 

 

R$ million (unless otherwise stated)

 

1Q12

4Q11

3Q11

2Q11

1Q11

4Q10

3Q10

2Q10

Net Income

493

535

486

470

442

485

450

443

Premium and Contribution Income (1)

5,009

6,886

4,708

5,493

4,059

5,385

4,096

3,690

- Income from Pension Plans and VGBL

4,090

5,926

3,829

4,713

3,317

4,617

3,403

3,052

- Income from Life/Personal Accidents Insurance Premiums

919

960

879

780

742

768

693

638

Technical Reserves

93,861

91,008

84,788

81,991

78,547

76,283

71,775

68,975

Investment Portfolio

100,366

96,047

91,806

88,255

85,182

82,786

75,974

72,507

Claims Ratio

41.3

38.3

44.4

47.4

43.6

44.1

49.8

44.7

Expense Ratio

21.3

19.1

18.5

19.2

19.2

19.5

19.8

17.5

Combined Ratio

70.8

66.1

71.3

75.4

71.9

74.7

79.9

71.5

Participants / Policyholders (in thousands)

24,534

24,582

24,051

23,109

22,698

22,186

21,346

21,109

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

32.5

33.1

31.6

32.0

28.1

31.2

31.5

32.0

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

16.8

17.6

16.9

16.3

16.0

17.3

17.0

16.8

                 

(1) Life/VGBL/PGBL/Traditional; and
(2) 1Q12 includes the latest data released by Susep (January 2012).

 

Due to its solid structure, a policy of product innovation and customer trust, Bradesco Vida e Previdência maintained its leadership, holding a market share of 32.5% in terms of pension plan and VGBL income in the period.

Net income for the first quarter of 2012 decreased by 7.9% in comparison with the previous quarter, as a result of: (i) the 27.3% decrease in revenue due to the seasonality in this segment in the last quarter of every year; (ii) the 3.0 p.p. and 2.2 p.p. increase in claims ratio and selling expenses respectively; partially offset by: (iii) a decrease in general and administrative expenses, even when accounting for the collective bargaining agreement in January 2012.

Net income for the first quarter of 2012 was up 11.5% from that of 2011, mainly resulting from: |
(i) the 23.4% increase in revenue; (ii) a 2.3 p.p. decrease in “Life” product claims ratio; and (iii) the improvement in management efficiency ratio.

 

 

 

 

 

Bradesco  65

 
 

Economic and Financial Analysis

 

Bradesco Vida e Previdência

 

Bradesco Vida e Previdência's technical reserves stood at R$93.9 billion in March 2012, made up of R$89.8 billion from pension plans and VGBL and R$4.1 billion from life, personal accident and other lines, up 19.5% over March 2011.

The Pension Plan and VGBL Investment Portfolio totaled R$91.0 billion in January 2012, equal to 33.5% of all market funds (source: Fenaprevi).

Growth of Participants and Life and Personal Accident Policyholder

In March 2012, the number of Bradesco Vida e Previdência customers grew by 8.1% compared to March 2011, surpassing a total of 2.2 million pension plan and VGBL plan participants and 22.3 million personal accident participants, reaching

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

 

 

 

  
66 Report on Economic and Financial Analysis March 2012 

 
 

 

 

Economic and Financial Analysis

Bradesco Saúde and Mediservice

 

 

R$ million (unless otherwise stated)

 

 

 

1Q12

4Q11

3Q11

2Q11

1Q11

4Q10

3Q10

2Q10

Net Income

151

181

132

200

201

177

131

122

Net Written Premiums (1)

2,251

2,165

2,137

2,050

1,945

1,818

1,780

1,679

Technical Reserves

4,072

3,984

3,942

3,848

3,708

3,481

3,455

3,438

Claims Ratio

86.4

83.4

87.3

87.7

87.6

84.0

84.2

84.9

Expense Ratio

4.8

4.7

4.4

4.3

4.2

4.2

4.3

4.2

Combined Ratio

97.9

96.1

98.9

99.6

100.0

100.2

93.4

98.9

Policyholders (in thousands)

3,627

3,458

3,384

3,244

3,144

3,100

2,993

2,893

Written Premiums Market Share (%) (2)

49.5

47.9

47.5

47.4

49.4

49.5

49.0

48.3

                 
(1) Not considering, in all previous periods, the effect of ANS Normative Resolution 206/09, which, as of January 2010, excluded PPNG (SES) and established the accounting of premiums on a pro-rata temporis basis. This accounting change did not affect earned premiums; and

(2) 1Q12 considers the latest data released by ANS (January 2012).

 

Net income for the first quarter of 2012 was 16.6% smaller quarter-on-quarter, due to: (i) the 3.0 p.p. increase in the claims ratio, partially explained by the increase in recording of technical reserves;
(ii) the decrease in financial result, driven by the payment of dividends amounting to R$900 million in December 2011; and (iii) the decrease in equity income.

Net income was down 24.9% over the same period of the previous year, due to: (i) the decrease in financial result, driven by the payment of dividends; (ii) the decrease in equity income, partially offset by: (iii) the 15.7% increase in revenue; (iv) the 1.2 p.p. decrease in the claims ratio, as a result of: (a) the continuity of cost control actions; and (b) the portfolio technical adjustments; and (v) lower general and administrative expenses, even when accounting for the collective bargaining agreement in January 2012.

In March 2012, Bradesco Saúde and Mediservice maintained strong market position in the corporate segment (source: ANS).

Approximately 44.5 thousand companies in Brazil have Bradesco Saúde insurance and Mediservice plans. Of the 100 largest companies in Brazil in terms of revenue, 45 are Bradesco Saúde and Mediservice customers (source: Exame  magazine’s Best and Major Companies (Melhores e Maiores) ranking, July 2011).

Number of Policyholders at Bradesco Saúde and Mediservice

Together, the two companies have over 3.6 million customers. The high share of corporate policies in the overall portfolio (94.4% in March 2012) shows the companies’ high level of specialization and customization in the corporate segment, a major advantage in today’s supplementary health insurance market.

 

 

 

Bradesco  67

 
 

 

Economic and Financial Analysis

 

Bradesco Capitalização

 

 

 

R$ million (unless otherwise stated)

 

1Q12

4Q11

3Q11

2Q11

1Q11

4Q10

3Q10

2Q10

Net Income

104

87

86

79

86

63

50

57

Capitalization Bond Income

795

798

849

751

649

706

658

594

Technical Reserves

4,663

4,571

4,329

4,096

3,891

3,724

3,483

3,317

Customers (in thousands)

3,228

3,097

3,024

2,888

2,794

2,691

2,610

2,583

Premium and Contribution Income Market Share (%) (1)

21.4

21.6

21.4

21.3

21.2

21.1

20.4

19.7

(1) 1Q12 considers the latest data released by Susep (January 2012).

Net income for the quarter grew by 19.5% when compared the previous quarter, mainly due to: (i) the decrease in the recording of technical reserves, as a result of lower volume of lump-sum payment bonds; and (ii) lower general and administrative expenses, even when accounting for the collective bargaining agreement in January 2012.  

Net income for the quarter grew by 20.9% when compared to the same quarter of 2011, mainly due to: (i) the 22.5% increase in revenue; (ii) an improved financial result; and (iii) the stability of the management efficiency ratio, even when accounting for the collective bargaining agreement in January 2012.

 

  
68 Report on Economic and Financial Analysis March 2012 

 
 

 

 

Economic and Financial Analysis

Bradesco Capitalização

 

Bradesco Capitalização ended the first quarter of 2012 leading the private capitalization bond companies ranking, due to its policy of transparency and of adjusting its products based on potential consumer demand.

In order to offer the capitalization bond that best fits the profile and budget of each customer, Bradesco Capitalização has developed several products that vary in accordance with payment method (lump-sum or monthly), contribution term, frequency of drawings and premium amounts. This phase was mainly marked by a closer relationship with the public by consolidating Pé Quente Bradesco 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 socially responsible projects, while also allowing the customer to create a financial reserve. Bradesco Capitalização currently has partnerships with the following social and environmental institutions: (i) Fundação SOS Mata Atlântica (contributes to the conservation of biological and cultural diversity of 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 commitment, environmental preservation and improvement to the quality of life of communities that benefit from the preservation centers in the state of Amazonas); (iv) the Brazilian Cancer Control Institute (contributes to the development of projects for the prevention, early diagnosis and treatment of cancer in Brazil); and (v) Projeto Tamar (created to save sea turtles).

Bradesco Capitalização is the first and only capitalization bond 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 Capitalization Bonds. This certification, granted by Fundação Vanzolini, attests to the quality of its internal processes and confirms the principle that underpins Bradesco Capitalization Bonds: good products, services and continuous growth.

The portfolio is composed of 20.6 million active bonds, of which: 36.4% are Traditional Bonds sold in the branch network and at Bradesco Dia & Noite service channels, up 24.4% over March 2011; and 63.6% are incentive bonds (assignment of drawing rights), such as partnerships with Bradesco Vida e Previdência and Bradesco Auto/RE, which were up 7.1% over March 2011. Given that the purpose of this type of capitalization bond is to add value to the associated company or even encourage the performance of its customers, bonds have reduced maturity and grace terms and a lower sale price.

 

 

 

Bradesco  69

 
 

Economic and Financial Analysis

 

Bradesco Auto/RE

 

 

 

R$ million (unless otherwise stated)

 

1Q12

4Q11

3Q11

2Q11

1Q11

4Q10

3Q10

2Q10

Net Income

49

33

50

44

39

58

28

27

Net Written Premiums

967

983

1,042

1,061

871

865

941

952

Technical Reserves

4,148

3,920

3,853

3,828

3,688

3,554

3,525

3,455

Claims Ratio

64.7

65.9

61.3

61.0

68.1

69.3

69.7

69.9

Expense Ratio

18.4

18.2

17.4

17.6

17.2

17.6

17.3

17.6

Combined Ratio

107.0

106.5

103.3

99.1

108.7

106.9

105.2

105.3

Policyholders (in thousands)

3,801

3,694

3,632

3,567

3,330

3,337

3,208

2,980

Premium and Contribution Income Market Share (%) (1)

9.5

10.1

10.4

10.5

9.7

10.6

11.2

11.7

                 

(1) 1Q12 considers the latest data released by Susep (January 2012).

 

Net income for the first quarter of 2012 was up by 48.5% from the previous quarter, mainly due to:
(i) the 1.2 p.p. drop in the claims ratio; and
(ii) an improved financial result.

Net income for the first quarter of 2012 was 25.6% higher than that posted in 2011, mainly due to:
(i) a 3.4 p.p. decrease in claims; (ii) the improvement in equity results; and (iii) lower general and administrative expenses, even when accounting for the collective bargaining agreement in January 2012.

In the Property Insurance segment, Bradesco Auto/RE has renewed insurance programs with its main customers through partnerships with brokers that specialize in the segment and a close relationship with the Bradesco Corporate and Bradesco Empresas  (Middle Market) segments. 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.

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

The transportation segment is still the primary focus, with essential investments made to leverage new business, especially in the renewal of reinsurance agreements, which gives insurers the power to assess and cover risk, and consequently increase competitiveness in more profitable businesses such as international transportation insurance for shipping companies involved in international trade.

Despite strong competition in the Auto/RCF line, the insurer has increased its customer base, mainly due to improvements to current products and the creation of products for a specific target-public. Among them, the Exclusive Bradesco Customer Insurance for Banco Bradesco account holder (Bradesco Seguro Exclusivo Clientes Bradesco) and Auto Mulher (car insurance for women) stand out.

For better service, Bradesco Auto/RE currently has 17 Bradesco Auto Centers (BAC), which offer policyholders the greatest variety of services in a single place, including: auto claims services, reserve rental cars, installation of anti-theft equipment, preventative maintenance checks, glass repairs or replacement and environmental vehicle inspections.

 

 

 

 

  
70 Report on Economic and Financial Analysis March 2012 

 

 

 

Economic and Financial Analysis

Bradesco Auto/RE

Number of Policyholders at Auto/RE

 

Mass insurance targets individuals, self-employed professionals and SMEs. The launch of new products combined with the continuous improvement to methods and systems has contributed to growth in the customer base, which increased by 14.1% in the last 12 months, to a total of 3.8 million customers.

It is worth pointing out that we continued with a strong strategy for the Residential Insurance segment, with a 26.2% growth in premiums year on year (higher than the market growth), totaling more than 1.9 million insured homes.

 

 

Bradesco  71

 


 
 

Economic and Financial Analysis

 

Fee and Commission Income


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

 

 

Fee and Commission Income

R$ million

1Q12

4Q11

1Q11

Variation

Quarter

12M

Card Income

1,389

1,406

1,155

(17)

234

Checking Account

748

748

649

-

99

Fund Management

526

498

471

28

55

Loan Operations

501

528

455

(27)

46

Collection

313

321

277

(8)

36

Consortium Management

144

137

121

7

23

Custody and Brokerage Services

117

102

108

15

9

Underwriting / Financial Advising Services

109

89

48

20

61

Payments

78

81

77

(3)

1

Other

193

176

149

17

44

Total

4,118

4,086

3,510

32

608

           


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

 

 

 

 

 

 

  
72 Report on Economic and Financial Analysis March 2012 

 
 

 

 

Economic and Financial Analysis

Fee and Commission Income

Card Income

 

Card income stood at R$1,389 million in the first quarter of 2012, down 1.2% from the previous quarter, mainly due to the drop in the number of transactions in the period, mainly a result of the year-end seasonality.

In comparison with the same period a year earlier, the same figure posted year-on-year growth of 20.3%, or R$234 million, mainly due to an increase in revenue from purchases and services, basically resulting from the expansion of the card base by 8.4%, from 147.5 million in March 2011 to 159.9 million in March 2012. This expansion led to a 16.6% increase in credit card revenue in the period, for a total of R$23,591 million in the first quarter, as well as an 11.5% increase in transactions, from 259.3 million in the first quarter of 2011 to 289.1 million in the same period in 2012.

 

 

 

Bradesco  73

 
 

Economic and Financial Analysis

 

Fee and Commission Income

Checking Account


In the first quarter of 2012, fee and commission income from checking accounts was stable in comparison with the previous quarter.

In comparison with the same period a year earlier, revenue grew by R$99 million, or 15.3%, in the first quarter of 2012, mainly due to expansion of the checking account customer base, which posted a net increase of 1,816 thousand current accounts (1,681 thousand individual customers and 135 thousand corporate customers).

 

Loan Operations

 

In the first quarter of 2012, income from loan operations amounted to R$501 million, down 5.1% in comparison with the previous quarter, mainly due to the lower volume of loan operations in the period, a result of seasonality in the fourth quarter of 2011.

In comparison with the same period a year earlier, the 10.1% increase in the first quarter of the year was mainly the result of: (i) greater income from collateral, up 14.0%, mainly deriving from the 19.9% growth in the volume of Sureties and Guarantees; and (ii) an increase in volume of other operations in 2012.

 

 

  
74 Report on Economic and Financial Analysis March 2012 

 
 

 

Economic and Financial Analysis

Fee and Commission Income

Fund Management


In the first quarter of 2012, revenue from fund management stood at R$526 million, up R$28 million from the previous quarter, mainly due to: (i) 11.0% growth in the volume of funds and portfolios raised and managed; and (ii) a greater number of business days in the period.

Year on year, the R$55 million or 11.7% increase was mainly due to: (i) increases in funds raised and portfolios managed by Bradesco, which grew by 22.7%; partially offset by: (ii) the 5.9% drop in the Ibovespa index in the period, impacting revenue from managed funds and portfolios pegged to equities.

The highlight was the investments in fixed-income funds, which grew by 27.2% in the period, followed by the 13.4% growth in third-party funds and equities, up 6.7%.

 

Shareholders' Equity

R$ million

Variation %

Mar12

Dec11

Mar11

Quarter

12M

Investment Funds

346,241

310,104

276,593

11.7

25.2

Managed Portfolios

18,169

17,997

19,701

1.0

(7.8)

Third-Party Fund Quotas

7,856

7,269

7,025

8.1

11.8

Total

372,266

335,370

303,319

11.0

22.7

x

x

x

x

x

x

Asset Distribution

R$ million

Variation %

Mar12

Dec11

Mar11

Quarter

12M

Investment Funds – Fixed Income

317,626

283,633

249,777

12.0

27.2

Investment Funds – Equities

28,615

26,471

26,816

8.1

6.7

Investment Funds – Third-Party Funds

6,665

6,103

5,879

9.2

13.4

Total - Investment Funds

352,906

316,207

282,472

11.6

24.9

x

 

 

 

 

 

Managed Portfolios - Fixed Income

10,183

10,550

10,918

(3.5)

(6.7)

Managed Portfolios – Equities

7,986

7,447

8,783

7.2

(9.1)

Managed Portfolios - Third-Party Funds

1,191

1,166

1,146

2.1

3.9

Total - Managed Funds

19,360

19,163

20,847

1.0

(7.1)

x

 

 

 

 

 

Total Fixed Income

327,809

294,183

260,695

11.4

25.7

Total Equities

36,601

33,918

35,599

7.9

2.8

Total Third-Party Funds

7,856

7,269

7,025

8.1

11.8

Overall Total

372,266

335,370

303,319

11.0

22.7

           

 

 

 

Bradesco  75

 
 

Economic and Financial Analysis

 

Fee and Commission Income

Cash Management Solutions (Payments and Collection)

 

In the first quarter of 2012, revenue from payments and collection was down 2.7% from the previous quarter, mainly due to the revenue from collection.

In comparison with the same period a year earlier, the 10.5% or R$37 million increase in revenue from payments and collection in the first quarter of 2012 was mainly the result of the greater volume of processed documents, up from 412 million on March 31, 2011 to a total of 463 million on March 31, 2012.

Consortium Management

 


In the first quarter of 2012, income from consortium management increased by 5.1% over the previous quarter. On March 31, 2012, Bradesco had 643 thousand active quotas (626 thousand active quotas on December 31, 2011), ensuring a leading position in all the segments it operates (real estate, auto, trucks/tractors).

Year on year, there was a 19.0% increase in income, resulting from: (i) the growth in the volume of bids and advances; and (ii) the increase in sales of new quotas, from 489 thousand net quotas sold on March 31, 2011 to 643 thousand on March 31, 2012, an increase of 154 thousand net quotas.

 

 

 

 

  
76 Report on Economic and Financial Analysis March 2012 

 
 

 

Economic and Financial Analysis

Fee and Commission Income

 

Custody and Brokerage Services

 

In the first quarter of 2012, total custody and brokerage service income increased by R$15 million when compared to the previous quarter. This performance mainly results the increase in volume traded on the BM&FBOVESPA, which had a positive impact on brokerage revenue.

In comparison with the same period a year earlier, the 8.3% increase in revenue in the first quarter of 2012 is mainly due to the increase in custody services, with a R$99 billion gain in assets under custody.

Underwriting / Financial Advisory Services

The R$20 million increase in the quarter-on-quarter comparison mainly refers to increased revenue with capital market operations in the first quarter of 2012, particularly financial advisory operations. Furthermore, changes in this income are often the result of volatile performance of capital markets.

From the first quarter of 2011 to the same period in 2012, there was an increase of R$61 million, mainly as a result of a higher business volume in the first quarter of the year.

 

 

 

Bradesco  77

 
 

Economic and Financial Analysis

 

Administrative and Personnel Expenses

 

 

 

 

 

R$ million

Administrative and Personnel Expenses

1Q12

4Q11

1Q11

Variation

 

 

 

 

Quarter

12M

Administrative Expenses

 

 

 

 

 

Outsourced Services

832

961

839

(129)

(7)

Communication

410

402

377

8

33

Depreciation and Amortization

301

280

271

21

30

Data Processing

262

243

226

19

36

Transportation

212

224

179

(12)

33

Rental

183

176

157

7

26

Financial System Services

163

147

109

16

54

Advertising and Marketing

153

330

201

(177)

(48)

Asset Maintenance

146

158

123

(12)

23

Leased Assets

100

99

89

1

11

Security and Surveillance

100

94

76

6

24

Materials

92

98

81

(6)

11

Water, Electricity and Gas

65

59

59

6

6

Trips

33

48

35

(15)

(2)

Other

349

363

317

(14)

32

Total

3,401

3,682

3,140

(281)

261

 

 

 

 

 

 

Personnel Expenses

 

 

 

 

 

Structural

2,351

2,415

1,996

(64)

355

Payroll/Social Charges

1,769

1,811

1,508

(42)

261

Benefits

582

604

488

(22)

94

Non-Structural

527

725

440

(198)

87

Management and Employee Profit Sharing

324

498

267

(174)

57

Provision for Labor Claims

143

145

118

(2)

25

Training

22

53

19

(31)

3

Termination Costs

38

29

36

9

2

Total

2,878

3,140

2,436

(262)

442

 

 

 

 

 

 

Total Administrative and Personnel Expenses

6,279

6,822

5,576

(543)

703

 

 

 

 

 

 

Employees

105,102

104,684

96,749

418

8,353

Service Points

62,749

59,711

50,967

3,038

11,782

           


In the first quarter of 2012, total Administrative and Personnel Expenses came to R$6,279 million, down 8.0% in comparison with the previous quarter.
 

Personnel Expenses

In the first quarter of 2012, personnel expenses came to R$2,878 million, down 8.3%, or R$262 million, from the previous quarter.

The R$64 million decrease in the structural portion was mainly the result of: (i) the greater concentration of holidays in the first quarter of 2012, in the amount of R$59 million; and offset by: (ii) greater expenses with social charges and benefits, mainly due to the collective bargaining agreement in the security sector in January 2012, contributing with a R$16 million increase.

The R$198 million decrease in the non-structural portion was mainly due to lower expenses with management and employee profit sharing, in the amount of R$174 million.

 

 

 

  
78 Report on Economic and Financial Analysis March 2012 

 
 

 

Economic and Financial Analysis

Administrative and Personnel Expenses

Personnel Expenses

 

In comparison with the same period a year earlier, the R$442 million increase in the first quarter of 2012 reflects: (i) the structural expenses of R$355 million related to: (a) the increase in expenses with payroll, social charges and benefits, impacted by salary increases; and (b) the net increase in staff, hiring 8,353 employees in the period, driven by investments to expand service points and improve business segmentation; and (ii) the R$87 million gain in the non-structural expenses mainly due to higher expenses with:

(a) management and employee profit sharing, totaling R$57 million; and (b) the provision for labor claims, totaling R$25 million.

 

 

 

 

 

 

 

 

 

Bradesco  79

 
 

Economic and Financial Analysis

 

Administrative and Personnel Expenses


 

 

Administrative Expenses

In the first quarter of 2012, administrative expenses came to R$3,401 million, down 7.6%, or R$281 million from the previous quarter, mainly due to lower expenses with: (i) marketing and advertising, in the amount of R$177 million; (ii) outsourced services, in the amount of R$129 million, mainly related to the end of the partnership with Empresa Brasileira de Correios e Telégrafos – ECT in December 2011 (Postal Bank), partially offset by greater expenses with: (iii) depreciation and amortization, in the amount of R$21 million; (iv) data processing, in the amount of R$19 million; (v) financial system services, in the amount of R$16 million; and; (vi) the expansion of service points in 3,038 points in the period.

In comparison with the same period a year earlier, the R$261 million, or 8.3% increase in the first quarter of 2012 was mainly due to increased expenses with: (i) contractual adjustments; (ii) increase in the volume of businesses and services; and (iii) accelerated organic growth, leading to a 11,782 increase in the number of service points, of which 985 are branches, 10,416 Bradesco Expresso points and 381 other points, totaling 62,749 points on March 31, 2012.

 
 

 

  
80 Report on Economic and Financial Analysis March 2012 

 
 

 

Economic and Financial Analysis

Operating Coverage Ratio (1)

 

In the quarter, the coverage ratio accumulated in the last 12 months improved by 0.7 p.p., resulting from: (i) an increase in fee and commission income; (ii) a decrease in personnel expenses, mainly due to: a) a greater number of holidays in the quarter; and b) lower expenses with management and employee profit sharing; and (iii) lower administrative expenses, mainly due to a decrease in marketing and advertising expenses and outsourced services.

 

 

Tax Expenses

 

In the first quarter of 2012, tax expenses remained practically stable in comparison with the previous quarter.

In comparison with the same period a year earlier, the R$132 million increase in the first quarter of 2012 was mainly the result of higher expenses with ISS/PIS/Cofins taxes reflecting the increase in taxable income, especially financial margin and fee and commission income.

 

 

 

Bradesco  81

 
 

Economic and Financial Analysis

 

Equity in the Earnings (Losses) of Unconsolidated Companies

 

In the first quarter of 2012, equity in the earnings (losses) of unconsolidated companies stood at R$40 million. The R$13 million decrease from the previous quarter was mainly due to lower results from the Serasa and Integritas Participações.

Year on year, the R$6 million increase recorded in the first quarter of 2012 was mainly due to greater results from IRB – Brasil Resseguros.

 

Operating Income

 

 

Operating income in the first quarter of 2012 was R$4,349 million, up 7.8%, or R$315 million, from the fourth quarter of 2011, mainly impacted by: (i) a R$543 million decrease in personnel and administrative expenses; (ii) the growth in financial margin, amounting to R$437 million; (iii) a R$32 million increase in fee and commission income; partially offset by: (iv) an increase in the allowance for loan loss expenses, in the amount of R$433 million; (v) the increase in other operating expenses (net of other revenues), in the amount of R$188 million; and (vi) a R$56 million decrease in operating income from Insurance, Pension Plans and Capitalization Bonds.

In comparison with the same period a year earlier, the R$396 million, or 10.0%, increase in the first quarter of 2012 is basically a result of: (i) the R$1,333 million increase in financial margin; (ii) the R$608 million increase in fee and commission income; (iii) the R$92 million increase in operating income from Insurance, Pension

Plans and Capitalization Bonds, partially offset by: (iv) a R$734 million increase in allowance for loan loss expenses; (v) a R$703 million increase in administrative and personnel expenses; (vi) a R$132 million increase in tax expenses and (vii) an increase in other operating expenses (net of other revenues), in the amount of R$74 million.

 

 

 

  
82 Report on Economic and Financial Analysis March 2012 

 
 
 

Economic and Financial Analysis

Non-Operating Income

 

In the first quarter of 2012, non-operating income posted a loss of R$18 million, down R$22 million from the previous quarter and R$14 million from the same period in 2011, due to greater non-operating expenses.

 

Bradesco  83

 
 


 
 
Return to Shareholders  

Sustainability

 

Bradesco was sponsored and participated in the 3rd Global Sustainability Forum, held in the city of Manaus, between March 22 and 24, 2012. The event summoned a number of world leaders to discuss green economy and sustainable development, including issues such as Economic, Environmental and Social Sustainability in the Amazon Region, Zero Deforestation, Payment for Environmental Services (PSA), Reduction of Deforestation and Destruction Emissions (REDD –) and the fundamental role of women in family planning, birth control and sustainable development.

Since 2006, Bradesco has been included in the Dow Jones Sustainability Indexes, a portfolio made up of 342 companies, 8 of which from Brazil, in addition to being highlighted in a ranking prepared by SAM (Sustainability Investing), in the bronze category.

Since 2008, Bradesco has played a role in spreading the Supply Chain Leadership Collaboration (SCLC), of the Carbon Disclosure Project (CDP), promoting the management and disclosure of greenhouse gas emissions by its suppliers. This initiative is in line with Bradesco’s strategy for the development of its value chain and has aided the Organization in managing its indirect Greenhouse Gas Emissions (GGEs). In April 2012, Bradesco began the annual process of requesting answers from more than 90 supply companies in the sectors that most impact its supply chain.

The Bank is Co-chair sponsor of the Rio Sustainable City Project, an initiative created by the Brazilian Corporate Council (CEBDS) in a partnership with its member companies, the City Council and Government of the State of Rio de Janeiro. The project seeks to propose solutions for urban infrastructure and social inclusion in the pacified communities of Chapéu Mangueira and Babilônia, by working with housing improvements, urban agriculture, urban infrastructure, tourism, solid waste management, education, culture and leisure and entrepreneurship. Bradesco is actively involved in improving sustainable housing to qualify participants in civil construction activities to improve their own homes. The Project will provide the basis for a case study to be presented at Rio+20 for reproduction in other locations.

In an effort to improve its sustainability strategy, Bradesco held two stakeholder meetings in April 2012 to promote an active engagement process. These events included external guests and employees to discuss themes that are relevant to the Organization, while measuring market perception in a process to exchange experiences.

 

 

 

  
86 Report on Economic and Financial Analysis March 2012 

 


 

  Return to Shareholders

Investor Relations Area – IR

 

Bradesco began the year by participating in 114 events in the first quarter of 2012, a 9.6% increase over the same period in 2011, at 104 events.

In Brazil, the Company held and participated in a number of meetings with domestic and foreign investors, including conferences in Miami, Cancun, London and New York and road shows in Asia, the United States and England.

Also in the first quarter of 2012, Bradesco launched its program of Level II ADRs backed by common shares. At the occasion, the Vice-Chairman of the Board of Directors, Antonio Bornia, and the Managing Executive Officer and Investor Relations Officer, Luiz Carlos Angelotti, rang the opening bell at the New York Stock Exchange.

Corporate Governance

Bradesco’s management is made up of the Board of Directors and the Board of Executive Officers. The members of the Board of Directors are elected on an annual basis by the Annual Shareholders’ Meeting and, in turn, elect the members of the Board of Executive Officers.


Within the Corporate Governance structure, Bradesco’s Board of Directors is supported by five Statutory Committees (Ethical Conduct, Audit, Internal Controls and Compliance, Compensation and Integrated Risk Management and Capital Allocation), in addition to 44 Executive Committees that assist the Board of Executive Officers in performing its 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 adjusted net income, higher than the minimum limit of 25% set forth by Brazilian Corporate Law. Preferred shares are entitled to dividends 10% greater than those paid to common shares.

In 2001, Bradesco voluntarily adhered to Level 1 Corporate Governance of BM&FBOVESPA S.A. – Securities, Commodities and Futures Exchange.

 

Bradesco also voluntarily adhered to the Code of Self-Regulation and Best Practices for Publicly-Held Companies in 2011, issued by the Brazilian Association of Publicly Held Companies (ABRASCA) based on the best corporate governance practices adopted in Brazil and abroad.

 

Austin Rating upgraded Bradesco to an AA+ (Excellent Corporate Governance Practices) rating in 2011, for the improvement and maturity of the corporate governance practices adopted by the Bank.

 

On March 9, 2012, all of the matters proposed to the Shareholders’ Meetings were approved.

 

For more information, visit www.bradesco.com.br/ri  - Corporate Governance.

 

Bradesco  87
 

 
 

Return to Shareholders  

Bradesco Shares

Number of Shares – Common and Preferred Shares (1)

 
 

 

In thousands

 

Mar12

Dec11

Dec10

Dec09

Dec08

Dec07

Common Shares

1,909,839

1,909,911

1,880,830

1,710,205

1,534,806

1,009,337

Preferred Shares

1,907,931

1,907,931

1,881,225

1,710,346

1,534,900

1,009,337

Subtotal – Outstanding Shares

3,817,770

3,817,842

3,762,055

3,420,551

3,069,706

2,018,674

Treasury Shares

7,025

6,953

395

6,535

163

2,246

Total

3,824,795

3,824,795

3,762,450

3,427,086

3,069,869

2,020,920

(1) Stock bonus and splits during the periods were not included.
 

On March 31, 2012, Bradesco’s capital stock stood at R$30.1 billion, composed of 3,824,795 thousand 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 Cia. Comercial de Participações, which directly holds 48.7% of voting capital and 24.4% of total capital.

Cidade de Deus Cia. Comercial de Participações is controlled by the Aguiar Family, Fundação Bradesco and another holding company, Nova Cidade de Deus Participações S.A., which is in turn controlled by Fundação Bradesco and BBD Participações S.A., whose majority of shareholders are members of Bradesco’s Board of Directors, Statutory Board of Executive Officers and management-level employees.

 

Number of Shareholders – Domiciled in Brazil and Abroad

 

 

Mar12

%

Ownership of Capital (%)

Mar11

%

Ownership of Capital (%)

Individuals

334,240

89.84

23.55

341,662

89.95

24.20

Corporate

36,896

9.92

46.69

37,295

9.82

43.88

Subtotal Domiciled in Brazil

371,136

99.76

70.24

378,957

99.77

68.08

Domiciled Abroad

885

0.24

29.76

874

0.23

31.92

Total

372,021

100.00

100.00

379,831

100.00

100.00

On March 31, 2012, there were 371,136 shareholders domiciled in Brazil, accounting for 99.76% of total shareholders and holding 70.24%

of all shares, while a total of 885 shareholders are domiciled abroad, accounting for 0.24% of shareholders and holding 29.76% of shares.

  
88 Report on Economic and Financial Analysis March 2012 

 
 

  Return to Shareholders

Bradesco Shares

Share Performance (1)

 

 

In R$ (unless otherwise stated)

 

1Q12

4Q11

Variation %

1Q12

1Q11

Variation %

Adjusted Net Income per Share

0.75

0.73

2.7

0.75

0.72

4.2

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

0.208

0.204

2.0

0.208

0.202

3.0

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

0.229

0.225

1.8

0.229

0.222

3.2

Book Value per Common and Preferred Share

15.21

14.56

4.5

15.21

13.42

13.3

Last Trading Day Price – Common Shares

27.32

25.29

8.0

27.32

27.88

(2.0)

Last Trading Day Price – Preferred Shares

31.89

30.75

3.7

31.89

33.35

(4.4)

Market Value (R$ million) (2)

113,021

106,971

5.7

113,021

117,027

(3.4)

Market Value (R$ million) - Most Traded Share (3)

121,751

117,399

3.7

121,751

127,474

(4.5)

             
(1) Adjusted for corporate events in the periods;

(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 quarter of 2012, preferred and common shares appreciated by 3.7% and 8.0%, respectively, in comparison with the fourth quarter of 2011, while the Ibovespa index posted appreciation of 13.7% in the period.

Bradesco’s preferred and common shares posted depreciation of 4.4% and 2.0% in the first quarter of 2012, respectively, when compared to the same period a year earlier, while the Ibovespa index dropped 5.9% in the same period.

 

.

 

Bradesco  89

 

 

 
 

Return to Shareholders  

Main Indicators


Market Capitalization (Common and Preferred Shares): considers the closing price for common and preferred shares, multiplied by the respective number of shares (excluding treasury shares).


Market Capitalization (Preferred Shares): considers the closing price for preferred shares (most traded share), multiplied by the respective number of shares (excluding treasury shares).


 

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


 

Dividend Yield: the ratio between share price and dividends and/or interest on shareholders’ equity paid to shareholders in the last 12 months, which indicates the return on investment represented by the allocation of net income. Formula used: the amount received by shareholders as dividends and/or interest on shareholders' equity in the last 12 months divided by the closing price for preferred shares on the last trading day in the period.

 

 

  
90 Report on Economic and Financial Analysis March 2012 

 

 


 
 

  Return to Shareholders

Weight on Main Stock Indexes

 

Bradesco shares comprise of Brazil’s main stock indexes, including the Corporate Sustainability Index (ISE), the Special Tag-Along Stock Index (ITAG), the Special Corporate Governance Stock

Index (IGC) and the Financial Index (IFNC), which comprises banks, insurance and financial companies.

 

 

Mar12

%

Ibovespa

3.1

IBrX - 50

6.9

IBrX - 100

7.0

IFNC

19.3

ISE

4.5

IGC

5.8

ITAG

11.2

ICO2

10.2

Dividends/Interest on Shareholders’ Equity

In the first quarter of 2012, a total of R$952 million was allocated to shareholders as Dividends and Interest on Shareholders’ Equity. In the last 12 months, total Dividends and Interest on Shareholders’ Equity allocated to shareholders

corresponded to 35.7% of book net income accumulated in the period, considering withholding income tax of 31.5% thereof.

 

 

 

 

 

Bradesco  91
 

 
 


 
 
Additonal Information  

Market Share of Products and Services

 

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

 

Mar12

Dec11

Mar11

Dec10

Banks – Source: Brazilian Central Bank (Bacen)

 

 

 

 

Demand Deposits

N/A

16.5

17.4

18.4

Savings Deposits

N/A

14.2

14.2

14.3

Time Deposits

N/A

13.2

14.0

13.0

Loan Operations (1)

12.0 (3)

12.1

12.6

12.4

Loan Operations - Vehicles Individuals (CDC + Leasing) (1)

16.2 (3)

16.4

17.2

17.7

Payroll-Deductible Loans (1)

11.0 (3)

11.2

11.3

10.9

Bradesco Collection (Balance)

N/A

25.5

26.8

26.7

Number of Branches

22.0

22.2

18.7

18.7

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

 

 

 

 

Federal Revenue Collection Document (DARF)

N/A

22.1

23.0

21.9

Brazilian Unified Tax Collection System Document (DAS)

N/A

17.4

17.2

17.3

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

 

 

 

 

Social Pension Plan Voucher (GPS)

N/A

14.8

14.6

14.8

Benefit Payment to Retirees and Pensioners

23.9

23.8

22.4

22.8

Banks – Source: Anbima

 

 

 

 

Investment Funds + Portfolios

17.6

17.0

16.5

17.0

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

       

Insurance, Pension Plan and Capitalization Bond Premiums

25.0 (2)

25.6

23.2

24.7

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

24.9 (2)

25.7

23.0

24.9

Life Insurance and Personal Accident Premiums

16.8 (2)

17.6

16.0

17.3

Auto/Basic Lines (RE) Insurance Premiums

9.5 (2)

10.1

9.7

10.6

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

12.8 (2)

13.6

12.8

14.1

Health Insurance Premiums

49.5 (2)

47.9

51.7

49.5

Income from Pension Plan Contributions (excluding VGBL)

30.8 (2)

29.6

27.0

27.2

Savings Bond Income

21.4 (2)

21.6

21.2

21.1

Technical Reserves for Insurance, Pension Plans and Capitalization Bonds

30.1 (2)

29.6

30.2

30.6

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

   

 

 

Income from VGBL Premiums

33.0  (2)

34.0

28.5

32.2

Income from Unrestricted Benefits Generating Plans (PGBL) Contributions

27.2  (2)

26.9

21.6

23.3

Pension Plan Investment Portfolios (including VGBL)

33.5  (2)

33.5

34.4

34.8

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

 

 

 

 

Lending Operations

18.8 (3)

18.5

19.0

19.0

Consortia – Source: Bacen

 

 

 

 

Real Estate

29.3 (3)

29.2

27.9

29.4

Auto

25.0 (3)

25.5

24.5

25.4

Trucks, Tractors and Agricultural Implements

17.7 (3)

17.9

17.9

17.1

International Area – Source: Bacen

 

 

 

 

Export Market

19.8

20.4

23.2

24.7

Import Market

18.3

17.6

19.1

19.5

         

(1) Bacen data for December 2011 and February 2012 are preliminary;
(2) Reference date: January 2012; and
(3) Reference Date: February 2012.
N/A– Not Available.

  
94 Report on Economic and Financial Analysis March 2012 
 

 
 
  Additonal Information

Market Share of Products and Services

 

 

Bradesco provides its customers with all the ease, speed and modernity available in consulting and conducting financial transactions and acquiring products and services through technological Digital Channels (Internet banking, Bradesco Celular, ATMs and Fone Fácil Bradesco).  

In addition to telephone services, via Fone Fácil, social networks have become an important point of contact between customers and Digital Channels, where presence and efficient service are fundamental in relations with the public. Bradesco Dia & Noite counts with trained professionals that work 24/7 with the public, mainly through Twitter and Facebook.

Reaffirming its commitment to social responsibility, disabled people and those with reduced mobility can rely on a number of tools using Bradesco Dia & Noite’s Digital Channels, including:

·         Accessibility to the ATM Network for the visually-impaired and wheelchair users;

·         Internet Banking utility for the visually impaired;

·         Visual Mouse for those with motor disabilities;

·         Personalized assistance for the hearing impaired, through digital language in Fone Fácil; and

·         Bradesco Celular  for the visually impaired.

 

Branch Network

 

Region

Mar12

Market
Share

Mar11

Market
Share

Bradesco

Market

Bradesco

Market

North

279

982

28.4%

180

827

21.8%

Northeast

837

3,222

26.0%

549

2,809

19.5%

Mid west

346

1,597

21.7%

303

1,493

20.3%

Southeast

2,399

11,187

21.4%

2,059

10,655

19.3%

South

775

4,058

19.1%

560

3,757

14.9%

Total

4,636

21,046

22.0%

3,651

19,541

18.7%

 

Compulsory Deposits/Liabilities

 

%

Mar12

Dec11

Sept11

Jun11

Mar11

Dec10

Sept10

Jun10

Demand Deposits

 

 

 

 

 

 

 

 

Rate (2) (6)

43

43

43

43

43

43

43

42

Additional (3)

12

12

12

12

12

12

8

8

Liabilities (1)

28

28

28

29

29

29

29

30

Liabilities (Microfinance)

2

2

2

2

2

2

2

2

Free

15

15

15

14

14

14

18

18

Savings Deposits

 

 

 

 

 

 

 

 

Rate (4)

20

20

20

20

20

20

20

20

Additional (3)

10

10

10

10

10

10

10

10

Liabilities

65

65

65

65

65

65

65

65

Free

5

5

5

5

5

5

5

5

Time Deposits

 

 

 

 

 

 

 

 

Rate (3) (5)

20

20

20

20

20

20

15

15

Additional (3)

12

12

12

12

12

12

8

8

Free

68

68

68

68

68

68

77

77

(1) Liabilities are applied to Rural Loans;                                                                                                    
(2) Collected in cash and not remunerated;                                                                                                                                
(3) Collected in cash with the Special Clearance and Custody System (Selic) rate;
(4) Collected in cash with the Reference Interest rate (TR) + interest of 6.17% p.a.;                                                                       
(5) As of the calculation period from March 29, 2010 to April 1, 2010, with compliance on April 9, 2010, liabilities are now exclusively in cash, and may be paid with credits acquired as provided for by legislation in force; and
(6) FGC was prepaid 60 times in August 2008, as of the calculation period from October 20, 2008 to October 31, 2008, with compliance as of October 29, 2008.

 

Bradesco  95

 

  


 

 

 

 
Additonal Information  

Investments in Infrastructure, Information Technology and Telecommunication

 

Bradesco has invested heavily in innovative products and services, which have enabled for new service strategies based on three pillars: usability, convergence and convenience. Information Technology is the main channel that has made it possible to increase ease, comfort and safety for customer in all initiatives and at all service points and electronic channels.

Technological innovations launched in the quarter include Pague Bradesco, a service that allows customers to program the payment of bills using Bradesco Celular  text messages. The Bank sends a text message to the cell phone containing information on the bill to be paid, and the customer responds authorizing or not the payment, using a code received in the text message.

The Bank also launched Net Empresa Celular, which allows corporate customers to use their cell phones to consult balances and authorize pending transactions.

Bradesco was a pioneer in Brazil and in the world, providing its account holders with F. Banking, an innovative application that allows customers to access their bank accounts via Facebook. This initiative allows users to optimize their time, allowing customers to monitor their balances, investments and credit limits while using the social network.

This is a completely safe channel for access, in which all consults through the application take place within Bradesco’s environment. No information is stored on Facebook, making data available only to duly identified customers, as the system used to access the account is the same as the Internet Banking System.

We have an up-to-date technological environment, duly controlled and prepared to meet the demands of the growing volume of our customers’ business transactions. Bradesco’s processing capacity is 311,000 million transactions per second (MIPs), while daily volume stands at 250.2 million transactions. Data storage capacity stands at 46,472 terabytes, allowing the Bank to offer more services and information to its customers.

As a prerequisite for its continuous expansion in the first quarter of 2012, Bradesco invested R$982 million in Infrastructure, IT and Telecommunications.

The total amount invested in recent years, including infrastructure (facilities, restorations, improvements, furniture and fixtures), can be found below:

 

 

R$ million

 

1Q12

2011

2010

2009

2008

Infrastructure

176

1,087

716

630

667

Information Technology and Telecommunication

806

3,241

3,204

2,827

2,003

Total

982

4,328

3,920

3,457

2,670

 

 

  
96 Report on Economic and Financial Analysis March 2012 
 

 
 
  Additonal 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 the conditions required to meet strategic goals while working to strengthen the Organization.

The Organization exercises the corporate control of risks in an integrated and independent manner, unifying policies, processes, criteria and

methodology 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.

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 March 2012, Bradesco's Reference Shareholders' Equity amounted to R$75,705 million, versus a Required Reference Shareholders' Equity of R$55,653 million, resulting in an R$20,052 million capital margin. This figure was mostly impacted by the credit risk portion (PEPR), representing 87.5% of the risk-weighted assets.

The Capital Adequacy Ratio dropped 0.1 p.p., from 15.1% in December 2011 to 15.0% in March 2012, mainly due to: (i) the effects of Bacen Circular Letters 3,498/10 and 3,568/11, which led

to a greater need to allocate capital for market risk, as of January 2012; and mainly offset: (ii) by the issue of subordinated notes totaling US$1,100 million, in March 2012, as Tier II capital.

In April 2012, the Brazilian Central Bank also granted eligibility of more than R$2,754 million in Subordinated Financial Bills to be included under Tier II Capital. Should we consider this amount and use the same parameter as that in March 2012, the Capital Adequacy Rate would stand at 15.5%.

Calculation Basis

R$ million

 

Mar12

Dec11

Sept11

Jun11

Mar11

Dec10

Sept10

Jun10

Reference Shareholders' Equity

75,705

71,476

68,806

62,524

59,923

56,147

55,920

52,906

Tier I

60,580

58,714

56,877

55,110

53,240

49,897

48,081

46,284

Shareholders' Equity

58,059

55,582

53,742

52,843

51,297

48,043

46,114

44,295

Mark-to-Market Adjustments

2,126

2,765

2,781

1,947

1,660

1,678

1,590

1,752

Additional Provision

-

-

-

-

-

-

-

-

Reduction of Deferred Assets

(235)

(248)

(260)

(279)

(291)

(296)

(306)

(441)

Non-controlling Interest/Other

630

615

613

599

574

472

683

678

Tier II

15,231

12,865

12,063

7,544

6,809

6,373

8,079

6,856

Mark-to-Market Adjustments

(2,126)

(2,765)

(2,781)

(1,947)

(1,660)

(1,678)

(1,590)

(1,752)

Subordinated Debt

17,357

15,630

14,844

9,491

8,469

8,051

9,669

8,608

Deduction of Funding Instruments

(107)

(103)

(134)

(130)

(126)

(123)

(240)

(234)

Risk-weighted Assets

505,934

474,173

467,206

426,007

398,443

380,844

356,103

332,430

Required Reference Shareholders' Equity

55,653

52,159

51,393

46,861

43,829

41,892

39,171

36,567

Credit Risk

48,718

47,422

47,183

43,324

40,775

38,938

36,426

34,754

Operating Risk

3,313

2,810

2,810

2,690

2,690

2,574

2,574

1,678

Market Risk

3,622

1,927

1,400

847

364

380

171

135

Margin (Excess/ Reference Shareholders' Equity Insufficiency)

20,052

19,317

17,413

15,663

16,094

14,255

16,749

16,339

Leverage Margin

182,293

175,609

158,303

142,393

146,309

129,591

152,264

148,536

Capital Adequacy Ratio

15.0%

15.1%

14.7%

14.7%

15.0%

14.7%

15.7%

15.9%

 

Bradesco  97
 

 

 

 

 

Independent Auditors’ Report 

   
 
 Limited assurance report from independent auditors on the supplementary financial information

 

To the Directors of

Banco Bradesco S.A.

Osasco – SP

 

Introduction

 

We were engaged to apply limited assurance procedures for the supplementary financial information include the Economic and Financial Analysis Report of Banco Bradesco S.A. ("Bradesco") as of and for the three month periods ended March 31, 2012, prepared under Bradesco’s Management responsibility. Our responsibility is to issue a Limited Assurance Report on such supplementary financial information based on our review.

 

Scope, procedures applied and limitations

 

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

 

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

 

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

 

Criteria for preparation of the supplementary financial information

 

The supplementary financial information presented in the Economic and Financial Analysis Report as of and for the three month periods ended March 31, 2012 was prepared by management of Bradesco, based on the consolidated financial information contained in the interim financial information and the criteria described in the Economic and Financial Analysis Report, in order to provide additional analysis, but without being part of the interim financial information disclosed on that date.

 

 

   100   Report on Economic and Financial Analysis – March 2012 

 


 

Independent Auditors’ Report

   
 
 Limited assurance report from independent auditors on the supplementary financial information

 

 

Conclusion

 

Based on our review, we are not aware of any facts that would lead us to believe that the supplementary financial information included in the Economic and Financial Analysis Report as of and for the three month periods ended March 31, 2012 is inconsistent, in all material respects, with regard to interim consolidated information referred to in the paragraph of criteria for the preparation of supplementary financial information.

 

Osasco, April 20, 2012

 

Original report in Portuguese signed by

KPMG Auditores Independentes

CRC 2SP 014428/O-6

 

Cláudio Rogélio Sertório

Contador CRC 1SP 212059/O-0

 

                                                                         

 

Bradesco      101    

 


 


 
 

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

   
 
 Management Report

 

Dear Shareholders,

We hereby present the consolidated financial statements of Banco Bradesco S.A. for the period ended March 31, 2012, pursuant to the accounting practices adopted in Brazil and applicable to institutions authorized to operate by the Brazilian Central Bank.

The measures recently adopted by the European Central Bank have dramatically and effectively reduced the risks presented at the end of last year. Consequently, the global slowdown this year should be less intense than originally expected. This improvement in international perceptions should intensify the effects of the economic stimuli adopted in the last few months in Brazil. Expected GDP growth in the coming quarters should be fueled by household consumption and investments, replacing the country on a sustainable growth path.

The Bradesco Organization’s quarterly highlights are listed below:  

·       on March 5, the subsidiary Bradesco Securities Hong Kong Limited began operations in Hong Kong, China, with the aim of prospecting opportunities and distributing fixed-income and equity products. Thus, Bradesco is expanding its international distribution channels and strengthening contacts with global investors, as well as allowing access to a new base of institutional investors;

·       on March 7 the Bank announced a 10% increase in monthly dividends per share paid to shareholders as of May 2012, in compliance with the Monthly Remuneration System, from R$0.014541175 to R$0.015995293 for common shares, and from R$0.015995293 to R$0.017594822 for preferred; and

·       on March 13, startup of ADR operations (American Depositary Receipts, backed by common shares) on the New York Stock Exchange. The Program is designed to meet demand from institutional investors and foreign investment funds. In addition, Bradesco’s common and preferred shares are now traded in the United States.     

Net Income totaled R$2.793 billion in the first quarter of 2012, corresponding to earnings per share of R$0.73 and a return on average Shareholders’ Equity(*) of 20.99%. The return on average Total Assets stood at 1.45%, versus 1.66% in the same period last year.

Between January and March 2012, R$952.280 million were allocated to shareholders in the form of Interest on Shareholders’ Equity and Dividends, of which R$174.860 million were paid monthly and R$777.420 million were provisioned.

Taxes and contributions, including social security contributions, paid or provisioned, totaled R$5.689 billion, of which R$1.884 billion corresponded to taxes withheld and collected from third parties and R$3.805 billion to taxes levied on the activities of the Bradesco Organization, equivalent to 136.23% of Net Income.

At the end of the quarter, paid-in Capital Stock totaled R$30.100 billion. Together with Equity Reserves of R$27.959 billion, Shareholders’ Equity came to R$58.059 billion, 13.18% up on the same period last year and equivalent to a book value of R$15.21 per share.

Based on its stock price, Bradesco’s Market Capitalization came to R$113.021 billion on March 31, equivalent to 1.95 times booked Shareholders’ Equity.

Managed Shareholders’ Equity was equivalent to 7.43% of Consolidated Assets, which totaled R$789.550 billion, 16.90% more than in March 2011. Thus the Capital Adequacy Ratio came to 14.86% in the consolidated financial result and 14.96% in the consolidated economic and financial result, considerably higher than the 11% minimum established by National Monetary Council Resolution 2,099/94, in compliance with the Basel Committee. At the end of the quarter, the fixed asset ratio in relation to Consolidated Reference Assets, was 47.72% in the consolidated financial result and 19.94% in the consolidated economic and financial result, therefore well within the 50% limit.

 

 

 

__102                  Report on Economic and Financial Analysis – March 2012  

 

 

 

 


 
   

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

 
 Management Report

 

In accordance with Article 8 of Brazilian Central Bank Circular Letter 3,068/01, Bradesco declares that it has the financial capacity and the intention of holding to maturity those securities classified under “held-to-maturity securities”.

In March 31, total funding and assets under management totaled R$1.087 trillion, 18.31% higher than in the same period in 2011, broken down as follows:

·      R$427.807 billion in demand deposits, time deposits, interbank deposits, other deposits, open market and savings accounts, up by 11.75%;

·      R$372.266 billion in assets under management, comprising investment funds, managed portfolios and third-party fund quotas, a 22.73% improvement;

·      R$162.580 billion in the exchange portfolio, borrowings and onlendings, working capital, payment and collection of taxes and related charges, funds from security and subordinated debt issues in Brazil and other funding operations, a  23.18% increase;

·      R$106.953 billion in technical provisions for insurance, supplementary pension plans and capitalization bonds, a 18.86% expansion; and

·      R$17.664 billion in foreign funding, through public and private issues, subordinated debt and the securitization of future financial flows, corresponding to US$9.694 billion.

At the end of the quarter, consolidated loan operations stood at R$350.831 billion, 14.61% higher than March 2011, broken down as follows:

·      R$6.671 billion in advances on exchange contracts, giving a total export financing portfolio of US$14.962 billion;

·      US$3.057 billion in import financing in foreign currency;

·      R$10.514 billion in leasing operations;

 

·      R$15.609 billion in rural lending;

·      R$83.045 billion in consumer financing, including R$10.886 billion in credit card receivables;

·      R$50.932 billion in sureties and guarantees; and

·      R$31.082 billion in operations involving the onlending of foreign and domestic funds, originating mainly from the Brazilian Development Bank (BNDES), as one of its main onlending agents.

In Real Estate Financing, the Organization allocated R$3.804 billion in the quarter for the construction and acquisition of private homes, corresponding to 22,845 properties.

Bradesco BBI, the Organization’s Investment Bank, advises customers on share issues, mergers and acquisitions and the structuring and distribution of debt instruments, including debentures, promissory notes, CRIs, mortgage-backed investment funds, receivables-backed investment funds (FIDCs) and bonds in Brazil and abroad, in addition to structured financing operations for companies and project finance. In the quarter, Bradesco BBI carried out operations worth over R$27.634 billion.

On March 31, 2012, Grupo Bradesco Seguros, one of the leaders  in the  Insurance, Capitalization Bond and Pension Plan segments, recorded Net Income of R$904.735 million and Shareholders’ Equity of R$17.620 billion. Net written insurance premiums, pension contributions and capitalization bond revenue totaled R$9.418 billion, 20.05% up on the same period in 2011.

The Organization’s customer service network is present nationwide and in several locations abroad, with a modern and well-equipped structure in order to offer high-quality and efficient products, services and solutions to customers. On March 31, 2012, it comprised 51,161 service points, with 35,007 terminals in the Bradesco Dia & Noite (Day & Night) Network, of which 34,509 also operating on weekends and holidays; 12,323 terminals in the Banco24Horas  (24-Hour Bank) network, through which customers can make withdrawals, transfers and payments, obtain statements, check balances and solicit loans. In the payroll-deductible loan segment, the network had 1,005 Bradesco Promotora correspondent bank branches, and in the vehicle segment, 13,878 Bradesco Financiamento points of sale:

 

 

  

Bradesco      103              

 

 


 

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

   
 
  Management Report

 

7,612    Branches, PABs (Banking Service Branches) and PAAs (Advanced Service Branches) in Brazil (Branches: Bradesco 4,612, Banco Bradesco Financiamentos 19, Banco Bankpar 2, Banco Bradesco BBI 1, Banco Bradesco Cartões 1 and Banco Alvorada 1; PABs: 1,368; and PAAs: 1,608);

3          Overseas Branches, 1 in New York, and 2 in Grand Cayman;

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

38,065  Bradesco Expresso service points;

1,497    PAEs – electronic service branches in companies; and

3,974    External terminals in the Bradesco Dia & Noite (Day & Night) ATM network and 10,583 terminals in the Banco24Horas  (24-Hour Bank) ATMs, and 2,050 terminals shared by Bradesco network.

In accordance with CVM Rule 381/03, in the first quarter, the Bradesco Organization did not contract nor was provided services by KPMG Auditores Independentes that were not related to the external audit. The Organization’s policy is in line with the principles of preserving the auditors’ independence, which are based on generally accepted international criteria, i.e. the auditors should not audit their own work, perform managerial duties for their clients or promote their clients’ interests.

The Bradesco Human Resources Management Policy discloses its strategy prioritizing the training and development of employees through heavy

investments in training programs, aimed at fostering professional development, as well as improving service quality and efficiency. In the first quarter of 2012, 946 courses were administered to 531,256 employees. Benefits aimed at promoting the quality of life, well-being and security of its staff and their dependents involved 205,421 employees at the end of the period.

Fundação Bradesco, the Organization’s pioneering social investment vehicle, has developed an extensive social and educational program in 40 schools located in all Brazilian states and the Federal District, with a special emphasis on socially and economically underprivileged regions. This year, the budget of R$385.473 million will provide free, high-quality education to: a) 111,170 students enrolled in the following levels: basic education (kindergarten to high school), vocational training - high-school, youth and adult education, and preliminary and continuing vocational training, which focuses on creating jobs and income; b) around 300 thousand students who will conclude at least one of the various distance-learning courses (EaD) available on the e-learning portal; and c) 83 thousand beneficiaries in partnership projects and initiatives, including the Digital Inclusion Centers (CIDs), the Educa+Ação  Program and technology courses (Educar e Aprender). The more than 50 thousand basic education students receive meals, medical and dental assistance, school supplies and uniforms free of charge.

The Organization maintains the Bradesco Sports and Education Program, in Osasco (SP), which has 21 Training and Specialist Centers for teaching women’s volleyball and basketball, in its Sports Development Center, Fundação Bradesco schools, sports centers, public schools and private schools. Currently around 2 thousand girls, aged between 8 and 18 are taking part in the program, reinforcing Bradesco’s social commitment and the valuing of talent and the full exercise of citizenship, through educational, sporting and health initiatives.

In the first quarter, Bradesco received several important recognitions, as follows:

·       One of the ten most valuable brands of the global financial segment, according to survey carried out by Brand Finance consulting

 

 

 

__104     Report on Economic and Financial Analysis – March 2012  

 


 
   

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

 
 Management Report

  

·       services in partnership with the British magazine The Banker, of the Financial Times group. Among the Latin America Banks, Bradesco was ranked first;

·       In surveys by Gestão & RH magazines, in partnership with Catho Online, Bradesco was listed in the 100 Best Companies in the 2012 Organizational Human Development Index (IDHO) and among the 50 Best in Citizenship;

·       Bradesco BBI headed the 2011 fixed income rankings, according to the Brazilian Association of Financial Market and Capital Entities (Anbima) and was elected Brazil’s best investment bank by Global Finance magazine, a publication specializing in international finance.

The results achieved reflect Bradesco’s efforts and commitment to always offering the best. We would therefore like to thank our shareholders and customers for their support and trust and our employees and other partners for their dedicated work. Without them, we could not have achieved what we did.

Cidade de Deus, April 20, 2012

Board of Directors and

Board of Executive Officers

 

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

 

 

 

 

 

Bradesco      105               

 


 

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

   
 
Consolidated Statement of Financial Position – R$ thousand

 

 

Assets

2012

2011

March

December

March

Current assets

553,655,600

562,506,507

499,118,778

Cash and due from banks (Note 6)

25,068,657

22,573,846

6,785,081

Interbank investments (Notes 3d and 7)

82,612,073

80,409,064

98,516,216

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

74,469,240

71,526,347

92,471,087

Interbank deposits

8,143,328

8,883,970

6,050,876

Allowance for loan losses

(495)

(1,253)

(5,747)

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

218,767,488

224,554,220

174,158,785

Own portfolio

151,034,030

131,896,960

116,931,942

Subject to repurchase agreements

59,833,355

73,902,952

52,195,585

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

2,083,061

755,178

3,155,559

Subject to the Brazilian Central Bank

1,002,782

8,500,046

-

Underlying guarantee provided

3,151,456

2,101,308

1,817,919

Securities subject to unrestricted repurchase agreements

1,662,804

7,397,776

57,780

Interbank accounts

60,381,672

71,300,080

66,150,022

Unsettled payments and receipts

951,274

33,170

435,934

Restricted credits (Note 9):

 

 

 

- Compulsory deposits - Brazilian Central Bank

59,378,951

71,210,757

65,677,216

- National treasury - rural loans

578

578

578

- National Housing System (SFH)

4,183

3,238

4,326

Correspondent banks

46,686

52,337

31,968

Interdepartmental accounts

657,894

1,076,713

634,441

Internal transfer of funds

657,894

1,076,713

634,441

Loan operations (Notes 3g, 10 and 32b)

113,165,127

112,208,345

101,997,037

Loan operations:

 

 

 

- Public sector

366,853

642,055

676,917

- Private sector

125,191,712

123,256,396

110,955,075

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

(12,393,438)

(11,690,106)

(9,634,955)

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

5,152,273

5,470,640

6,664,022

Leasing receivables:

 

 

 

- Public sector

2,799

4,571

8,779

- Private sector

9,935,988

10,582,854

12,573,437

Unearned income from leasing

(4,232,441)

(4,463,540)

(5,224,481)

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

(554,073)

(653,245)

(693,713)

Other receivables

45,633,903

42,876,830

42,819,434

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

12,717

10,241

2,853

Foreign exchange portfolio (Note 11a)

12,606,365

9,893,051

16,208,394

Receivables

678,862

671,821

582,535

Securities trading

2,302,357

2,213,190

464,014

Specific loans

2,521

2,193

1,988

Insurance premiums receivable

2,490,520

2,322,922

2,178,518

Sundry (Note 11b)

28,211,077

28,471,268

23,994,071

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

(670,516)

(707,856)

(612,939)

Other assets (Note 12)

2,216,513

2,036,769

1,393,740

Other assets

1,069,481

1,044,399

658,533

Provision for losses

(526,964)

(522,405)

(230,062)

Prepaid expenses (Notes 3i and 12b)

1,673,996

1,514,775

965,269

Long-term receivables

220,239,481

183,583,922

164,480,176

Interbank investments (Notes 3d and 7)

2,078,310

1,894,062

1,643,153

Interbank investments

2,078,310

1,894,062

1,643,153

 

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

 

 

__106                Report on Economic and Financial Analysis – March 2012  

 


 
   

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

 

Consolidated Statement of Financial Position – R$ thousand

 

 

Assets

2012

2011

March

December

March

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

76,191,967

41,169,373

43,322,816

Own portfolio

44,002,632

34,406,424

22,050,815

Subject to repurchase agreements

31,447,348

6,053,058

20,787,807

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

182,324

163,659

100,609

Privatization currencies

79,040

81,328

85,456

Underlying guarantees provided

323,526

464,904

298,129

Securities subject to unrestricted repurchase agreements

157,097

-

-

Interbank accounts

535,932

528,685

507,003

Restricted credits (Note 9):

 

 

 

- SFH

535,932

528,685

507,003

Loan operations (Notes 3g, 10 and 32b)

108,044,297

107,156,705

90,625,045

Loan operations:

 

 

 

- Public sector

387,833

399,481

319,920

- Private sector

113,740,780

112,869,947

95,442,924

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

(6,084,316)

(6,112,723)

(5,137,799)

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

4,395,335

5,053,182

6,992,384

Leasing receivables:

 

 

 

- Public sector

-

-

2,442

- Private sector

9,529,358

10,584,266

14,174,313

Unearned income from leasing

(4,721,642)

(5,157,314)

(6,526,413)

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

(412,381)

(373,770)

(657,958)

Other receivables

27,850,647

26,923,447

20,956,251

Receivables

24,912

36,476

7,050

Securities trading

381,520

218,459

309,779

Sundry (Note 11b)

27,446,930

26,671,260

20,642,116

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

(2,715)

(2,748)

(2,694)

Other assets (Note 12)

1,142,993

858,468

433,524

Other assets

417

565

565

Prepaid expenses (Notes 3i and 12b)

1,142,576

857,903

432,959

Permanent assets

15,654,443

15,442,123

11,787,658

Investments (Notes 3j, 13 and 32b)

2,076,240

2,051,717

1,674,688

Interest in unconsolidated companies - In Brazil

1,404,157

1,377,255

1,151,300

Other investments

935,070

937,472

786,514

Allowance for losses

(262,987)

(263,010)

(263,126)

Premises and equipment (Notes 3k and 14)

4,551,473

4,412,633

3,662,771

Premises

1,248,935

1,204,813

1,113,543

Other assets

8,887,808

8,721,606

7,834,226

Accumulated depreciation

(5,585,270)

(5,513,786)

(5,284,998)

Leased assets (Note 14)

55

210

2,999

Leased assets

6,218

8,578

13,231

Accumulated depreciation

(6,163)

(8,368)

(10,232)

Intangible assets (Notes 3l and 15)

9,026,675

8,977,563

6,447,200

Intangible assets

15,020,711

14,656,406

11,173,081

Accumulated amortization

(5,994,036)

(5,678,843)

(4,725,881)

Total

789,549,524

761,532,552

675,386,612


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

 

Bradesco      107               

 

 


 

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

   
 
 Consolidated Statement of Financial Position – R$ thousand

 

Liabilities

2012

2011

March

December

March

Current liabilities

494,029,926

467,011,126

413,616,722

Deposits (Notes 3n and 16a)

131,568,893

132,108,336

127,800,565

Demand deposits

31,954,632

33,120,757

31,777,641

Savings deposits

59,924,012

59,656,319

54,624,988

Interbank deposits

482,386

506,045

227,200

Time deposits (Notes 16a and 32b)

39,207,863

38,825,215

40,057,687

Other deposits

-

-

1,113,049

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

181,624,768

160,814,898

142,564,054

Own portfolio

113,312,597

92,262,194

84,365,553

Third-party portfolio

61,894,820

57,751,033

50,793,391

Unrestricted portfolio

6,417,351

10,801,671

7,405,110

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

19,429,843

14,508,443

5,314,142

Mortgage and real estate notes, letters of credit and others

18,589,426

13,877,269

4,266,550

Debentures (Note 16c-1)

-

-

763,323

Securities issued abroad

840,417

631,174

284,269

Interbank accounts

771,696

681,787

225,823

Correspondent banks

771,696

681,787

225,823

Interdepartmental accounts

2,458,454

3,932,282

2,421,312

Third-party funds in transit

2,458,454

3,932,282

2,421,312

Borrowing (Notes 17a and 32b)

10,292,348

15,760,057

8,815,700

Borrowing abroad

10,292,348

15,760,057

8,815,700

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

11,240,822

11,218,989

9,746,539

National treasury

39,279

56,455

35,016

Brazilian Development Bank (BNDES)

4,379,583

4,430,487

3,729,634

Caixa Econômica Federal – Federal savings bank (CEF)

18,582

18,079

20,456

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

6,802,127

6,712,720

5,961,433

Other institutions

1,251

1,248

-

Onlending abroad (Notes 17b and 32b)

97,006

83,998

13,551

Onlending abroad

97,006

83,998

13,551

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

2,427,689

451,433

2,189,042

Derivative financial instruments

2,427,689

451,433

2,189,042

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

85,215,151

82,059,465

69,289,919

Other liabilities

48,903,256

45,391,438

45,236,075

Collection of taxes and other contributions

5,539,185

337,691

4,145,036

Foreign exchange portfolio (Note 11a)

5,953,095

3,123,287

11,059,748

Social and statutory

940,268

2,352,511

933,728

Tax and social security (Note 20a)

4,504,313

4,775,106

3,702,277

Securities trading

2,684,708

2,551,279

1,005,756

Financial and development funds

1,227

1,521

208

Subordinated debts (Notes 19 and 32b)

5,984,383

7,509,427

4,889,404

Sundry (Note 20b)

23,296,077

24,740,616

19,499,918

Long-term liabilities

236,184,169

237,653,174

209,451,827

Deposits (Notes 3n and 16a)

82,307,656

85,315,891

76,021,874

Interbank deposits

30,665

13,742

25,049

Time deposits (Notes 16a and 32b)

82,276,991

85,302,149

75,996,825

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

32,305,271

36,633,328

36,424,727

Own portfolio

32,305,271

36,633,328

36,409,145

Unrestricted portfolio

-

-

15,582

                                                                                                                                                                                         

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

 

 

__108                Report on Economic and Financial Analysis – March 2012  

 


 
    Financial Statements, Independent Auditors’ Report and Fiscal Council’s Report
 
 Consolidated Statement of Financial Position – R$ thousand

 

 

Liabilities

2012

2011

March

December

March

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

29,052,505

27,013,719

16,386,857

Mortgage and real estate notes, letters of credit and others

20,411,717

19,235,015

11,561,631

Funds from debentures (Note 16c-1)

-

-

224

Securities issued abroad

8,640,788

7,778,704

4,825,002

Borrowing (Notes 17a and 32b)

1,060,699

1,497,384

876,005

Borrowing abroad

1,060,699

1,497,384

876,005

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

24,421,368

24,686,508

22,048,843

BNDES

8,513,856

8,627,613

8,247,719

CEF

47,675

50,952

66,421

Finame

15,859,230

16,007,340

13,734,079

Other institutions

607

603

624

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

275,090

283,138

168,655

Derivative financial instruments

275,090

283,138

168,655

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

21,737,981

21,593,528

20,689,616

Other liabilities

45,023,599

40,629,678

36,835,250

Tax and social security (Note 20a)

15,846,927

16,146,584

13,559,399

Subordinated debts (Notes 19 and 32b)

24,137,868

19,400,664

19,518,745

Sundry (Note 20b)

5,038,804

5,082,430

3,757,106

Deferred income

646,106

671,330

447,122

Deferred income

646,106

671,330

447,122

Non-controlling interest in subsidiaries (Note 22)

630,264

615,258

573,978

Shareholders' equity (Note 23)

58,059,059

55,581,664

51,296,963

Capital:

 

 

 

- Domiciled in Brazil

29,687,681

29,684,780

29,676,689

- Domiciled abroad

412,319

415,220

423,311

Capital reserves

11,441

11,441

11,441

Profit reserves

28,572,787

26,732,531

21,223,006

Asset valuation adjustments

(440,234)

(1,079,199)

25,607

Treasury shares (Notes 23d and 32b)

(184,935)

(183,109)

(63,091)

Shareholders’ equity managed by the Parent Company

58,689,323

56,196,922

51,870,941

Total

789,549,524

761,532,552

675,386,612


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

 

 

Bradesco     109        

 

 


 

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

   
 
 Consolidated Statement of Income – R$ thousand

 

 

 

2012

2011

1st Quarter

4th Quarter

1st Quarter

Revenues from financial intermediation

24,146,627

23,524,165

20,919,615

Loan operations (Note 10j)

12,171,218

12,135,148

10,501,736

Leasing operations (Note 10j)

362,312

398,671

446,003

Operations with securities (Note 8h)

7,529,676

6,604,519

5,345,137

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

3,151,543

2,847,640

2,725,934

Derivative financial instruments (Note 8h)

(611,325)

(200,290)

371,989

Foreign exchange operations (Note 11a)

269,915

158,766

129,411

Compulsory deposits (Note 9b)

1,254,521

1,560,135

1,376,232

Sale or transfer of financial assets

18,767

19,576

23,173

 

 

 

 

Financial intermediation expenses

15,671,016

15,669,252

13,323,658

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

9,720,643

10,074,058

9,100,827

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

2,197,321

2,045,254

1,703,001

Borrowing and onlending (Note 17c)

454,628

591,465

(15,360)

Leasing operations (Note 10j)

150

683

1,145

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

3,298,274

2,957,792

2,534,045

 

 

 

 

Gross income from financial intermediation

8,475,611

7,854,913

7,595,957

 

 

 

 

Other operating income (expenses)

(3,866,337)

(4,298,449)

(3,466,955)

Fee and commission income (Note 24)

3,995,289

3,962,747

3,419,386

- Other fee and commission income

3,088,372

3,035,350

2,669,093

- Revenues from banking fees

906,917

927,397

750,293

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

9,348,734

11,056,705

7,787,348

- Net premiums written

9,417,553

11,137,679

7,844,640

- Reinsurance premiums

(68,819)

(80,974)

(57,292)

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

(4,136,867)

(6,019,952)

(3,323,739)

Retained claims (Note 3o)

(3,080,226)

(2,851,328)

(2,705,338)

Capitalization bonds drawings and redemptions (Note 3o)

(708,690)

(724,626)

(549,274)

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

(545,884)

(527,389)

(424,131)

Personnel expenses (Note 25)

(2,878,257)

(3,139,541)

(2,435,946)

Other administrative expenses (Note 26)

(3,290,486)

(3,573,651)

(3,037,311)

Tax expenses (Note 27)

(1,122,377)

(1,061,117)

(895,158)

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

40,167

53,085

34,188

Other operating income (Note 28)

885,756

908,450

685,956

Other operating expenses (Note 29)

(2,373,496)

(2,381,832)

(2,022,936)

Operating income

4,609,274

3,556,464

4,129,002

Non-operating income (Note 30)

(12,636)

123,583

(55,522)

Income before income taxes and social contribution and non-controlling interest

4,596,638

3,680,047

4,073,480

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

(1,786,384)

(928,359)

(1,297,777)

Non-controlling interest in subsidiaries

(17,718)

(26,005)

(73,664)

Net income

2,792,536

2,725,683

2,702,039


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

  

__110                Report on Economic and Financial Analysis – March 2012  

 


 
   

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

 
 Statement of Changes in Shareholders’ Equity – R$ thousand

 

 

Events

Paid-in capital

Capital reserves

Profit reserves

Asset valuation adjustments

Treasury shares

Retained earnings

 

Total

Capital stock

Unrealized capital

Share premium

Other

Legal

Statutory

Bradesco

Subsidiaries

Balances 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 with reserves

100,000

-

(56,465)

(6,149)

(37,386)

-

-

-

-

-

-

Capital increase through share subscription

-

1,500,000

-

-

-

-

-

-

-

-

1,500,000

Share premium

-

-

11,441

-

-

-

-

-

-

-

11,441

Acquisition of treasury shares

-

-

-

-

-

-

-

-

(53,042)

-

(53,042)

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 paid

-

-

-

-

-

-

-

-

-

(766,998)

(766,998)

 

-  Dividends paid

-

-

-

-

-

-

-

-

-

(156,635)

(156,635)

Balances on March 31, 2011

30,100,000

-

11,441

-

2,853,101

18,369,905

186,708

(161,101)

(63,091)

-

51,296,963

 

 

 

 

 

 

 

 

 

 

 

 

Balances on September 30, 2011

30,100,000

-

11,441

-

3,133,128

21,775,797

(205,503)

(889,653)

(183,109)

-

53,742,101

Asset valuation adjustments

-

-

-

-

-

-

(122,840)

138,797

-

-

15,957

Net income

-

-

-

-

-

-

-

-

-

2,725,683

2,725,683

Allocations:

- Reserves

-

-

-

-

136,284

1,687,322

-

-

-

(1,823,606)

-

 

-  Interest on shareholders’ equity paid

-

-

-

-

-

-

-

-

-

(575,924)

(575,924)

 

-  Dividends paid

-

-

-

-

-

-

-

-

-

(326,153)

(326,153)

Balances on December 31, 2011

30,100,000

-

11,441

-

3,269,412

23,463,119

(328,343)

(750,856)

(183,109)

-

55,581,664

Acquisition of treasury shares

-

-

-

-

-

-

-

-

(1,826)

-

(1,826)

Asset valuation adjustments

-

-

-

-

-

-

323,981

314,984

-

-

638,965

Net income

-

-

-

-

-

-

-

-

-

2,792,536

2,792,536

Allocations:

- Reserves

-

-

-

-

139,627

1,700,629

-

-

-

(1,840,256)

-

 

- Interest on shareholders’ equity provisioned

-

-

-

-

-

-

-

-

-

(777,420)

(777,420)

 

- Dividends paid and/or provisioned

-

-

-

-

-

-

-

-

-

(174,860)

(174,860)

Balances on March 31, 2012

30,100,000

-

11,441

-

3,409,039

25,163,748

(4,362)

(435,872)

(184,935)

-

58,059,059

 

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

 

 

 

 

Bradesco     111        

 


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

   
 
  Value Added Statement - R$ thousand

 

 

Description

2012

2011

1st Quarter

%

4th Quarter

%

1st Quarter

%

1) Income

24,476,555

278.7

24,364,934

302.4

21,419,989

283.1

1.1) Financial intermediation

24,146,627

275.0

23,524,165

291.9

20,919,615

276.5

1.2) Fee and commission

3,995,289

45.5

3,962,747

49.2

3,419,386

45.2

1.3) Allowance for loan losses

(3,298,274)

(37.6)

(2,957,792)

(36.7)

(2,534,045)

(33.5)

1.4) Other

(367,087)

(4.2)

(164,186)

(2.0)

(384,967)

(5.1)

2) Financial intermediation expenses

(12,372,742)

(140.9)

(12,711,460)

(157.7)

(10,789,613)

(142.6)

3) Inputs acquired from third-parties

(2,707,119)

(30.8)

(3,018,296)

(37.6)

(2,519,613)

(33.3)

Materials, water, electricity and gas

(157,351)

(1.8)

(156,361)

(1.9)

(139,578)

(1.8)

Outsourced services

(832,417)

(9.5)

(960,710)

(11.9)

(839,301)

(11.1)

Communication

(409,514)

(4.7)

(402,243)

(5.0)

(377,179)

(5.0)

Financial system services

(163,397)

(1.9)

(146,646)

(1.8)

(108,630)

(1.4)

Advertising and marketing

(152,510)

(1.7)

(330,480)

(4.1)

(202,385)

(2.7)

Transportation

(212,324)

(2.4)

(224,266)

(2.8)

(179,026)

(2.4)

Data processing

(262,204)

(3.0)

(242,797)

(3.0)

(225,357)

(3.0)

Maintenance and repairs

(145,616)

(1.7)

(157,768)

(2.0)

(122,760)

(1.6)

Security and surveillance

(100,240)

(1.1)

(93,902)

(1.2)

(76,080)

(1.0)

Travel

(32,926)

(0.4)

(48,133)

(0.6)

(35,221)

(0.5)

Other

(238,620)

(2.6)

(254,990)

(3.3)

(214,096)

(2.8)

4) Gross value added (1-2-3)

9,396,694

107.0

8,635,178

107.1

8,110,763

107.2

5) Depreciation and amortization

(654,696)

(7.5)

(628,284)

(7.8)

(580,244)

(7.7)

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

8,741,998

99.5

8,006,894

99.3

7,530,519

99.5

7) Value added received through transfer

40,167

0.5

53,085

0.7

34,188

0.5

Equity in the earnings (losses) of unconsolidated companies

40,167

0.5

53,085

0.7

34,188

0.5

8) Value added to distribute (6+7)

8,782,165

100.0

8,059,979

100.0

7,564,707

100.0

9) Value added distributed

8,782,165

100.0

8,059,979

100.0

7,564,707

100.0

9.1) Personnel

2,490,642

28.3

2,722,860

33.9

2,108,212

27.9

Salaries

1,353,564

15.4

1,438,089

17.8

1,150,536

15.2

Benefits

585,851

6.7

692,434

8.6

495,444

6.5

Government Severance Indemnity Fund for Employees (FGTS)

121,295

1.4

119,710

1.5

106,268

1.4

Other

429,932

4.8

472,627

6.0

355,964

4.8

9.2) Taxes, fees and contributions

3,296,376

37.5

2,406,157

29.9

2,520,669

33.3

Federal

3,156,858

35.9

2,286,653

28.4

2,404,589

31.8

State

1,645

-

983

-

1,115

-

Municipal

137,873

1.6

118,521

1.5

114,965

1.5

9.3) Value distributed to providers of capital

184,893

2.1

179,274

2.2

160,123

2.1

Rentals

182,515

2.1

176,429

2.2

157,090

2.1

Asset leasing

2,378

-

2,845

-

3,033

-

9.4) Value distributed to shareholders

2,810,254

32.1

2,751,688

34.0

2,775,703

36.7

Interest on shareholders’ equity

777,420

8.9

575,924

7.1

766,998

10.1

Dividends

174,860

2.0

326,153

4.0

156,635

2.1

Retained earnings

1,840,256

21.0

1,823,606

22.6

1,778,406

23.5

Non-controlling interest in retained earnings

17,718

0.2

26,005

0.3

73,664

1.0

 

 

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

 

 

__112           Report on Economic and Financial Analysis – March 2012  

 

 


   

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

 
Consolidated Statement of Cash Flows - R$ thousand

 

 

 

2012

2011

1st Quarter

4th Quarter

1st Quarter

Cash flow from operating activities:

 

 

 

Net Income before income tax and social contribution

4,596,638

3,680,047

4,073,480

Adjustments to Net Income before income tax and social contribution

7,212,042

6,792,014

5,774,461

Allowance for loan losses

3,298,274

2,957,792

2,534,045

Depreciation and amortization

654,696

628,284

580,244

Losses from/provisions for asset impairment

-

5,475

4,590

Expenses with civil, labor and tax provisions

1,051,791

1,379,037

850,196

(Reversal)/expenses with adjustment for inflation and interest on technical reserves for insurance, pension plans and capitalization bonds

2,197,321

2,045,254

1,703,001

Equity in the earnings (losses) of unconsolidated companies

(40,167)

(53,085)

(34,188)

(Gain)/loss on sale of investments

(29,205)

(178,331)

-

(Gain)/loss on sale of fixed assets

4,646

6,549

966

(Gain)/loss on sale of foreclosed assets

50,355

58,155

61,373

Other

24,331

(57,116)

74,234

Adjusted net income before taxes

11,808,680

10,472,061

9,847,941

(Increase)/decrease in interbank investments

16,799,797

(2,149,041)

2,622,016

(Increase)/decrease in securities and derivative financial instruments

25,598,473

(37,491,870)

2,588,550

(Increase)/decrease in interbank and interdepartmental accounts

(1,885,745)

2,188,336

(1,627,451)

(Increase) in loan and leasing operations

(4,203,682)

(9,414,865)

(10,963,644)

(Increase)/decrease in insurance premiums receivable

(167,925)

24,928

(261,456)

Increase in technical reserves for insurance, pension plans and capitalization bonds

1,102,819

4,508,968

1,099,443

Increase/(decrease) in deferred income

(25,223)

49,058

86,767

(Increase)/decrease in other receivables and other assets

(3,253,062)

957,076

(5,475,538)

(Increase)/decrease in compulsory deposits in the Brazilian Central Bank

11,831,805

(1,502,811)

(480,197)

Increase/(decrease) in deposits

(3,547,677)

(7,239,733)

10,621,840

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

16,481,811

25,990,651

7,491,621

Increase in funds from issuance of securities

6,960,186

8,643,512

4,027,048

Increase/(decrease) in borrowing and onlending

(6,134,694)

4,189,461

3,304,413

Increase/(decrease) in other liabilities

4,697,674

(3,826,373)

8,132,303

Income tax and social contribution paid

(2,124,730)

(528,035)

(2,173,771)

Net cash provided by/(used in) operating activities

73,938,507

(5,128,677)

28,839,885

Cash flow from investing activities:

 

 

 

(Purchases)/proceeds from available-for-sale securities

(52,283,516)

16,022,811

(4,441,564)

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

47,590

(463,707)

(465,282)

Proceeds from sale of foreclosed assets

51,158

69,187

41,854

Sale of investments

33,096

185,450

1,565

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

167,983

7,255

8,398

Acquisition of foreclosed assets

(150,389)

(226,579)

(127,308)

Acquisition of investments

(1,409)

(250,565)

(119,734)

Acquisition of premises and equipment and operating leased assets

(546,919)

(872,518)

(186,158)

Acquisition of intangible assets

(427,942)

(2,865,539)

(403,339)

Dividends and interest on shareholders' equity received

9,600

10,496

13,350

Net cash provided by/(used in) investing activities

(53,100,748)

11,616,291

(5,678,218)

Cash flow from financing activities:

 

 

 

Increase/(decrease) in subordinated debts

3,212,160

729,631

(1,906,797)

Capital increase in cash and share premium

-

-

1,511,441

Dividends and interest on shareholders’ equity paid

(2,364,275)

(446,534)

(2,141,134)

Decrease/Increase in non-controlling interest

(2,712)

(24,187)

28,778

Acquisition of own shares

(1,826)

-

(53,042)

Net cash provided by/(used in) financing activities

843,347

258,910

(2,560,754)

Net increase/(decrease) in cash and cash equivalents

21,681,106

6,746,524

20,600,913

Cash and cash equivalents – at the beginning of the period

36,860,152

30,113,628

36,240,382

Cash and cash equivalents – at the end of the period

58,541,258

36,860,152

56,841,295

Net increase/(decrease) in cash and cash equivalents

21,681,106

6,746,524

20,600,913

 

 

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

 

 

Bradesco      113               

 


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

   
 
 Notes to the Consolidated Financial Statements

 

 

We present below the Notes to the Consolidated Financial Statements of Bradesco, subdivided as follows:

 

Page

1) OPERATIONS

115

2) PRESENTATION OF THE FINANCIAL STATEMENTS

115

3) SIGNIFICANT ACCOUNTING POLICIES

117

4) INFORMATION FOR COMPARISON PURPOSES

128

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

129

6) CASH AND CASH EQUIVALENTS

130

7) INTERBANK INVESTMENTS

131

8) SECURITIES AND DERIVATIVE FINANCIAL INSTRUMENTS

132

9) INTERBANK ACCOUNTS – COMPULSORY DEPOSITS

146

10) LOAN OPERATIONS

147

11) OTHER RECEIVABLES

159

12) OTHER ASSETS

161

13) INVESTMENTS

161

14) PREMISES AND EQUIPMENT AND LEASED ASSETS

163

15) INTANGIBLE ASSETS

164

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

166

17) BORROWING AND ONLENDING

171

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

172

19)SUBORDINATED DEBT

176

20) OTHER LIABILITIES

178

21) INSURANCE, PENSION PLAN AND CAPITALIZATION BOND 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) RELATED PARTY TRANSACTIONS (DIRECT AND INDIRECT)

189

32) FINANCIAL INSTRUMENTS

191

33) EMPLOYEE BENEFITS

202

34) INCOME TAX AND SOCIAL CONTRIBUTION

203

35) OTHER INFORMATION

206

 

 

__114                   Report on Economic and Financial Analysis – March 2012  

 


 
   

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

 
 Notes to the Consolidated Financial Statements

  

 

1)      OPERATIONS 

Banco Bradesco S.A. (Bradesco) is a private-sector publicly traded company that offers multiple services by carrying 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, real estate projects, insurance, pension plans and capitalization bonds. Operations are conducted within the context of the Bradesco Organization’s 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, subsidiaries and jointly-controlled entities, in Brazil and abroad, including SPEs (Special Purpose Entities). 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 National Monetary Council (CMN) and the Brazilian Central Bank (Bacen), Brazilian Securities and Exchange Commission (CVM), when applicable, National Private Insurance Council (CNSP), Insurance Superintendence (Susep) and National Supplementary Healthcare Agency (ANS), and consider the financial statements of leasing companies based on the finance lease accounting method, whereby leased fixed assets are reclassified to the leasing operations account, less the residual value paid in advance.

In the preparation of our consolidated financial statements, intercompany transactions, including investments, asset and liability account balances, revenue, expenses and unrealized profit were eliminated and net income and shareholders’ equity due to the non-controlling interest were accounted for in a separate line item. In the case of investments which are jointly controlled with other shareholders, asset, liability and income and loss components were proportionally consolidated 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 entities is included in investments and intangible assets (Note 15a). The exchange variation arising from transactions of foreign branches and subsidiaries is presented in the income statement accounts together with changes in the value of derivative financial instruments and borrowing and onlending operations, in order to eliminate the effect of these investment hedge instruments.

The financial statements include estimates and assumptions, such as: the calculation of estimated losses from loan operations; 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 reserves for insurance, pension plans and capitalization bonds; and the determination of the useful life of specific assets. Actual results may differ from those established by these estimates and assumptions.

Bradesco’s consolidated financial statements were approved by the Board of Directors on April 20, 2012.

 

 

 

Bradesco      115                  

 

 


 

Financial Statements, Independent Auditors’ 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 interest

2012

2011

March 31

December 31

March 31

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%

Banco BERJ S.A. (4)

Banking

96.23%

96.23%

-

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)

Services

28.65%

28.65%

28.65%

Cia. Brasileira de Soluções e Serviços - Alelo (1)

Services

50.01%

50.01%

50.01%

Tempo Serviços Ltda.

Services

100.00%

100.00%

100.00%

Financial Area – Abroad

 

 

 

 

Banco Bradesco Argentina S.A.

Banking

99.99%

99.99%

99.99%

Banco Bradesco Europa S.A.

Banking

100.00%

100.00%

100.00%

Banco Bradesco S.A. Grand Cayman Branch (3)

Banking

100.00%

100.00%

100.00%

Banco Bradesco New York Branch

Banking

100.00%

100.00%

100.00%

Bradesco Securities, Inc.

Brokerage

100.00%

100.00%

100.00%

Bradesco Securities, UK.

Brokerage

100.00%

100.00%

100.00%

Insurance, Pension Plan and Capitalization Bond Area

 

 

 

 

Atlântica Capitalização S.A.

Capitalization 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.

Capitalization bonds

100.00%

100.00%

100.00%

Bradesco Saúde S.A.

Insurance/health 

100.00%

100.00%

100.00%

Odontoprev S.A.

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.

Pension plan/insurance

100.00%

100.00%

100.00%

Atlântica Companhia de Seguros

Insurance

100.00%

100.00%

100.00%

Other Activities

 

 

 

 

Andorra Holdings S.A.

Holding

100.00%

100.00%

100.00%

Bradseg Participações S.A.

Holding

100.00%

100.00%

100.00%

Bradescor Corretora de Seguros Ltda.

Insurance brokerage

100.00%

100.00%

100.00%

Bradesplan Participações Ltda.

Holding

100.00%

100.00%

100.00%

BSP Empreendimentos Imobiliários S.A. (5)

Real estate

100.00%

100.00%

-

Cia. Securitizadora de Créditos Financeiros Rubi

Credit acquisition

100.00%

100.00%

100.00%

Columbus Holdings S.A.

Holding

100.00%

100.00%

100.00%

Nova Paiol Participações Ltda.

Holding

100.00%

100.00%

100.00%

Scopus Tecnologia Ltda.

Information technology

100.00%

100.00%

100.00%

União Participações Ltda.

Holding

100.00%

100.00%

100.00%

         

 

(1)   Company proportionally consolidated, pursuant to CMN Resolution 2,723/00 and CVM Rule 247/96;

(2)   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 customers domiciled abroad. The operation was concluded in June 2011 (Note 16d);

(3)   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);

(4)   Company acquired at an auction held by the state of Rio de Janeiro in May 2011, consolidated as of November 2011, after approval by Bacen. The main consolidated balances are presented in Note 4a; and

(5)   Company incorporated in October 2011.

 

__116                   Report on Economic and Financial Analysis – March 2012  

 

 


 
   

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

 
 Notes to the Consolidated Financial Statements

  

 

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 income or loss 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 statement to items “Derivative Financial Instruments” and “Borrowing and Onlending Operations”.

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, simultaneously when correlated, regardless of receipt or payment.

Transactions with fixed rates are recorded at their redemption value and income and expenses related to future periods 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 updated to the reporting date.

Insurance and coinsurance premiums accepted, net of premiums assigned in coinsurance and reinsurance, as well as corresponding commissions, are recognized in 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 acquisition costs. Accepted coinsurance and retrocession operations are recorded based on the information received from other companies and reinsurance companies, respectively.

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

 

 

 

Bradesco      117                   

 


 

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

   
 
 Notes to the Consolidated Financial Statements

 

 

Income from capitalization bonds, which are interest paying bonds linked to the federal lottery is recorded when effectively received, except for pre-printed bonds of fixed amounts and lump-sum payments, which are recorded at the time of issue. The expenses for placement of bonds, classified as “Acquisition Costs,” are recognized as they are incurred. Brokerage expenses are recorded when the respective capitalization bond contributions are effectively received. Expenses with redemptions and drawings are recorded simultaneously to the accounting for the corresponding revenues.

Expenses with technical reserves for pension plans and capitalization bonds are recorded when 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, investments in federal funds purchases and securities sold under agreements to repurchase and interest-earning deposits in other banks, with maturity at inception of 90 days or less and present an insignificant risk of change in fair value, used by Bradesco to manage its short-term commitments.

The breakdown of cash and cash equivalents and investments recorded in cash and cash equivalents is presented in Note 6.

d)   Interbank investments

Unrestricted purchase and sale commitments are recorded at fair value. Other investments are recorded at acquisition cost, plus income earned up to the reporting date, net of loss accrual, when applicable.

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

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 in the income statement for the period;

·       Available-for-sale securities – securities that are not specifically intended for trading purposes or to be held to maturity. They are recorded at their acquisition cost, plus income earned, which is recorded in profit or loss in the period and adjusted to market value within shareholders' equity, net of tax effects, which will be recognized in profit or loss only 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 in profit or loss 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 statement of financial position. The fair value is generally based on market prices or quotations for assets or liabilities with similar characteristics. If market prices are not available, fair values are based on traders’ quotations, pricing models, discounted cash flows or similar techniques for which the determination of fair value may require judgment or significant estimates by Management.

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

 

 

__118                   Report on Economic and Financial Analysis – March 2012  

 


 
   

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

 
 Notes to the Consolidated Financial Statements

 

 

f)   Derivative financial instruments (assets and liabilities)

Classified based on Management’s intended use thereof on the date of entering into 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 expenses accounts of the respective financial instruments.

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 a:

·       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: the effective portion of valuation or devaluation of financial instruments classified in this category is recorded, net of tax effects, in a specific account in shareholders’ equity. The ineffective portion of the respective hedge is directly recognized in the income statement.

The breakdown of amounts included in derivative financial instruments, in equity and memorandum accounts, is disclosed in Note 8 (e to h).

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 according to 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 customer risk rating purposes as follows:

 

Past-due period (1)

Customer rating

● from 15 to 30 days

B

● from 31 to 60 days

C

● from 61 to 90 days

D

● from 91 to 120 days

E

● from 121 to 150 days

F

● from 151 to 180 days

G

● more than 180 days

H

(1)   For operations with unexpired term of over 36 months, the past-due periods are doubled, as allowed by CMN Resolution 2,682/99.

 

  

Bradesco      119                   

 

 


 

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

   
 
 Notes to the Consolidated Financial Statements

 

 

Interest and adjustment for inflation on past-due operations are recognized only up to the 59th day they are past due. From the 60th day, they are recognized in deferred income.

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 that were recorded in memorandum accounts are rated as “H” level and any possible gains derived from their renegotiation are recognized 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.

Types, figures, terms, risk levels, concentration, economic activity sector, renegotiation and income from loan operations, as well as the breakdown of expenses and equity accounts of allowance for loan losses are presented in Note 10.

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

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

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 an effect on taxable income, and, for tax purposes, accounting methods and criteria in force on December 31, 2007 are considered. For accounting purposes, the tax effects of adopting the aforementioned laws are recorded in the corresponding deferred tax assets and liabilities.

The breakdown of income tax and social contribution, the statement of their calculation, origin and expectation of realization of tax credits, as well as unrecorded tax credits, are presented in Note 34.

 

 

 

__120                   Report on Economic and Financial Analysis – March 2012  

 


   

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

 
 Notes to the Consolidated Financial Statements

 

 

i)   Prepaid expenses

Prepaid expenses are represented by payments for future benefits or services, which are recognized in the income statement according to the accrual method of accounting.

Incurred costs related to corresponding assets that will generate revenues in subsequent periods are recorded in the income statement according to terms and amounts of benefits expected and written-off directly in the income statement, when corresponding assets and rights are no longer part of institution’s assets or future expected benefits may no longer be realized.

The breakdown of prepaid expenses is presented in Note 12b.

j)   Investments 

Investments in subsidiaries, jointly-controlled entities and unconsolidated companies, with significant influence over the investee or ownership of 20% or more in voting capital, are evaluated by the equity method of accounting.

Tax incentives and other investments are assessed at acquisition cost, net of the provision for impairment, when applicable.

Subsidiaries’ and jointly-controlled entities’ accounts were included in the consolidated financial statements of main companies, and their breakdown is detailed in Note 2. The breakdown of unconsolidated companies, as well as of other investments, is presented in Note 13.

k)   Fixed assets

Relate to tangible assets used in the Bank’s activities or acquired for this purpose, including those 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 using the straight-line method according to the estimated economic useful life of assets, as follows: premises – 4% p.a.; furniture and fixtures, machinery and equipment – 10% p.a.; transport systems – 20% p.a.; and data processing systems – 20% to 50% p.a., and reduced by impairment provisions, when applicable.

The breakdown of asset costs and corresponding depreciation, including those arising from operating leases, as well as the unrecorded surplus value for real estate and fixed asset ratios, is presented in Note 14.

 

 

Bradesco      121                   


 

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

   
 
 Notes to the Consolidated Financial Statements

  

 

l)   Intangible assets  

Intangible assets are intangible rights acquired for business activities or used with that purpose.

Intangible assets comprise:

·       Future profitability/customer portfolio acquired and acquisition of the right to provide banking services: this is recorded and amortized, when applicable, over the period in which the asset will directly and indirectly contribute to future cash flows and reduced by impairment provisions, when applicable; and

·       Software: this is recorded at cost less amortization calculated using the straight-line method during the estimated useful life (20% to 50% p.a.), which is estimated as of the date it is available for use and reduced by impairment provisions, when applicable. Internal software development costs 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.

The breakdown of goodwill and other intangible assets, including transactions of these rights by class, is presented in Note 15.

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 an impairment loss is recognized, it must be recognized in the income statement for the period when the book value of an asset exceeds its recoverable value calculated by: (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 is highest.

A cash generating unit is the smallest identifiable group of assets that generates cash flows substantially independent from other assets and groups.

Impairment losses, when applicable, are presented in Note 15 (b and c).

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

These are recorded at the amount of the liabilities and include, when applicable, related charges up to the reporting date, on a daily prorated basis.

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

 

__122                   Report on Economic and Financial Analysis – March 2012  

 


 
   

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

 
 Notes to the Consolidated Financial Statements

 

 

o)   Technical reserves related to insurance, pension plan and capitalization bond activities

Technical reserves are calculated according to methodologies and assumptions established in actuarial technical notes as set forth by Susep, and criteria set forth by CNSP Resolutions 162/06, 181/07, 195/08 and 204/09.

·       Damage, health and group insurance lines, except individual life:

-   The unearned premiums reserve (PPNG) daily calculated on a pro-rata basis, using premiums net of coinsurance assignment, but including reinsurance transfer operations, according to CNSP Resolution 195/08, is comprised of the portion corresponding to risk periods not arising from insurance policies, and includes the estimate for risks in effect but not issued (RVNE). According to Resolution 206/09, ANS eliminated PPNG for private healthcare companies and insurance companies. It also established the accounting of earned premiums on a daily pro-rata basis

-   The complementary reserve for premium (PCP) is recorded on a monthly basis to complement the PPNG and includes estimates for the risks in effect but not issued (RVNE); 

-   The premium deficiency reserve is recorded when there is insufficiency of the unearned premium reserve 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. For individual life insurance, the reserve is recorded to cover differences between the expected present value of indemnities and related future expenses and the expected present value from future premiums;

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

-   The reserve for vested benefits from the individual health plan portfolio refers to a 5-year coverage for dependents if the policyholder is deceased, adopting a formula included in the actuarial technical note approved by ANS;

-   The reserve for vested benefits from the individual health plan portfolio comprises liabilities arising from payment release contractual clauses referring to health plan coverage, and its recognition complies with Normative Resolution 75/04 of ANS, and premiums for the payment release of “Bradesco Saúde policyholders - Plano GBS”;

-   The reserve for redemptions and other amounts to rectify (PROVR) comprises all amounts relating to redemptions to rectify and refund of premiums not yet transferred to the recipient entity;

-   The reserve for claims incurred but not reported (IBNR) is calculated based on the estimate of claims that have already incurred but have not been reported to the insurance company yet. Pursuant to CNSP Resolution 195/08, since 2009, insurance companies have not been permitted to deduct the amounts transferred to third parties, through reinsurance operations; and

 

 

 

Bradesco      123                   


 

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

   
 
 Notes to the Consolidated Financial Statements

 

-   The reserve for unsettled claims (PSL) considers all notices of loss received up to the reporting date and related costs, such as expenses with rectification of claims, fees of loss of suits, among others. The reserve is monetarily restated and includes all claims in litigation;

Other reserves are recorded, in the individual health portfolio, to cover the differences between the expected present indemnity amount and future related expenses and the present value of future premiums. Regarding damage insurance, other technical reserves refer to premiums of extended warranty for products whose manufacturer’s guarantee has not ended

·       Individual life insurance, excluding equity contribution insurance with survival coverage:

-   The unexpired risks reserve (PRNE) is calculated on a daily pro-rata  basis, using premiums net of coinsurance assignment, yet including reinsurance transfer operations, according to CNSP Resolution 195/08, is comprised of the portion corresponding to periods of risks not arising from insurance policies, and includes the estimate for risks in effect but not issued (RVNE);

-   The supplementary premium reserve (PCP) is monthly recorded to complement the PRNE and considers the estimate to risks in effect but not issued (RVNE);

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

-   The reserve for redemption and other amounts to rectify (PROVR) comprises figures related to redemptions to rectify, refund of premiums and portability requested and not yet transferred to the recipient entity;

-   The reserve for benefits incurred but not reported (IBNR) is calculated based on the estimate of claims that have already incurred but have not been reported to the insurance company yet;

-   The reserve for benefits to rectify (PBR) considers all notices of claims received up to the reporting date and related costs, such as expenses with rectification of claims, fees of loss of suits, among others. The reserve is monetarily restated and includes all claims in litigation;

-   The reserve for risk fluctuation (POR) is recorded to cover possible statistical deviation between expected and observed events; and

-   The financial fluctuation reserve (POF) is recorded up to a limit of 15% of the mathematical reserve for benefits to be granted related to pension plans in the category of variable contribution with a guarantee of earnings to cover possible financial fluctuations. The real interest rate of 4% p.a. is used to calculate this provision.

 

 

__124                   Report on Economic and Financial Analysis – March 2012  


 
   

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

 
 Notes to the Consolidated Financial Statements

 

 

·       Pension plans and life insurance covering survival:

-   The unearned premiums reserve (PRNE) is calculated on a  daily pro-rata  basis, using premiums net of coinsurance assignment, but including reinsurance transfer operations, according to CNSP Resolution 195/08, and is comprised of the portion corresponding to periods of risks not arising from insurance policies, and includes the estimate for risks in effect but not issued (RVNE);

-   The mathematical reserve for unvested benefits (PMBaC) refers to participants whose benefits have yet to begin. In pension plans known as “traditional”, the reserve 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 reserve is calculated using methodologies and assumptions set forth in the actuarial technical notes;

-   Mathematical reserves for unvested benefits pegged to life insurance and unrestricted benefit generating pension plans (VGBL and PGBL) represent the amount of contributions made by participants, net of costs and other contractual charges, plus financial earnings generated by investments in fund quotas in Exclusive Investment Funds (FIEs);

 

-   The reserve for redemption and other amounts to rectify (PROVR) comprises figures related to redemptions to rectify, refund of premiums and portability requested and not yet transferred to the recipient entity;

 

-   The mathematical reserve for vested benefits (PMBC) 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 deficiency (PIC) is recorded for a possible unfavorable fluctuation in technical risks taken in the mathematical reserve for benefits to be granted, considering that the participants are likely to have a higher survival rate. In plans covering survival, the reserve 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 an improvement rate 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. The improvement rate is calculated using a technique that automatically updates the survival table, considering the expected increase in future survival rates;

-   The reserve for administrative expenses (PDA) is recorded to cover future administrative expenses of defined benefit, defined contribution and variable contribution plans;

 

 

 

Bradesco      125                   


 

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

   
 
 Notes to the Consolidated Financial Statements

 

- The reserve for financial surplus (PEF) corresponds to the portion of financial revenue from the investment of provisions that exceeds the minimum returns from pension plans that have a financial excess participation clause;

- The reserve for technical surplus (PET) corresponds to the difference between the expected and the observed amount of events incurred in the period for pension plans with interest clause in technical surplus;

-   The reserve for events incurred but not reported (IBNR), related to pension plan operations, is recorded in compliance with Susep Circular Letter 288/05;

-   The reserve for benefits to rectify (PBR) considers all notices of loss received up to the reporting date and related costs, such as expenses with rectification of claims, fees of loss of suits, among others. The reserve is monetarily restated and includes all claims in litigation;

-   The reserve for risk fluctuation (POR) is recorded to cover statistical deviation between expected and observed events; and

-   The financial fluctuation reserve (POF) is recorded up to a limit of 15% of the mathematical reserve for benefits to be granted related to pension plans in the category of variable contribution with a guarantee of earnings to cover possible financial fluctuations. The real interest rate of 4% p.a. is used to calculate this provision;

·       Capitalization bonds:

-   The mathematical reserve for redemptions is recorded for each active or suspended capitalization 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;

-   The reserves for redemptions are established for the expired capitalization bonds and unexpired plans where early redemption has been required by the customer. The reserves are adjusted for inflation based on the indexes determined in each plan;

-   The reserves 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 reserve for contingencies is recorded to cover possible insufficiencies related to payments of redemptions required and/or premiums from drawings; and

-   The reserve for administrative expenses is recorded to cover the plan’s disclosure and selling expenses, brokerage and other expenses. The reserve complies with the methodology set forth in an actuarial technical note.

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

 

 

__126                   Report on Economic and Financial Analysis – March 2012  


 
   

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

 
 Notes to the Consolidated Financial Statements

 

 

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;

·       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 assessed 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, the term “contingent” refers to liabilities that will not be recorded as their existence will only be confirmed by the occurrence of one or more future and uncertain events beyond Management’s control. Contingent liabilities with possible losses are not recognized in the consolidated financial statements and are disclosed in the note when relevant. Liabilities classified as remote are not recorded as provision nor disclosed; and

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

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

q)   Funding expenses

Expenses related to funding transactions involving the issuance of securities are recognized in the income statement over the term of the transaction and are presented as reduction of the corresponding liability, which are presented in Notes 16c and 19.

r)   Other assets and liabilities

Assets are stated at their realizable amounts, including, when applicable, related income and monetary and exchange variations (on a daily prorated basis), 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 reporting date of financial statements and the date their issuance is authorized.

They comprise the following:

·       Events resulting in adjustments: events relating to conditions already existing on the reporting date of the financial statements; and

 

Bradesco      127                   


 

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

   
 
 Notes to the Consolidated Financial Statements

 

·       Events not resulting in adjustments: events relating to conditions not existing on the reporting date of the financial statements.

There was no subsequent event for the consolidated financial statements as of March 31, 2012.

4)      INFORMATION FOR COMPARISON PURPOSES

a)   Consolidation 

 

As of November 2011, after approval by Bacen, Bradesco included Banco BERJ S.A. in its consolidated financial statements. Thus, the BERJ’s main balance items of statement of financial position for March 31, 2012  and income statement items for the quarter ended March 31, 2012 are as follows:

 

R$ thousand

STATEMENT OF FINANCIAL POSITION

March 31, 2012

ASSETS

 

Current and long-term assets

531,605

Cash and due from banks

52

Interbank investments

4,143

Interdepartmental deposits

346

Other receivables and assets

527,064

Permanent assets

18,855

-   Investments 

18,759

-   Fixed assets

96

Total

550,460

 

 

LIABILITIES

 

Current and long-term liabilities

481,495

Interbank deposits 

95,544

Borrowing and onlending

1,251

Other liabilities

384,700

Shareholders' equity

68,965

Total

550,460

 

R$ thousand

INCOME STATEMENT

1st quarter of 2012

Gross income from financial intermediation

(2,013)

Other operating income/expenses

5,323

Operating income

3,310

Non-operating income

(2,871)

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

439

Income tax and social contribution

-

Net income

439

 

 

b)   Reclassifications 

No reclassifications or other material information were recorded in current or previous periods that may affect the comparison with financial statements on March 31, 2012.

 

__128                   Report on Economic and Financial Analysis – March 2012  


 
   

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

 
 Notes to the Consolidated Financial Statements

 

 

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

a)      Statement of financial position

 

R$ thousand

Financial (1) (2)

Insurance group (2) (3)

Other
activities (2)

Eliminations (4)

Total consolidated

Brazil

Abroad

Brazil

Abroad

Assets

 

 

 

 

 

 

 

Current and long-term assets

611,510,331

71,877,412

124,699,059

5,782

849,180

(35,046,683)

773,895,081

Cash and due from banks

17,407,188

7,608,617

219,824

362

7,008

(174,342)

25,068,657

Interbank investments

82,731,007

1,959,376

-

-

-

-

84,690,383

Securities and derivative financial instruments

169,971,859

8,432,719

116,828,298

3,605

439,012

(716,038)

294,959,455

Interbank and interdepartmental accounts

61,575,498

-

-

-

-

-

61,575,498

Loan and leasing operations

208,780,047

52,819,990

-

-

-

(30,843,005)

230,757,032

Other receivables and other assets

71,044,732

1,056,710

7,650,937

1,815

403,160

(3,313,298)

76,844,056

Permanent assets

47,327,048

68,305

3,234,768

160

310,007

(35,285,845)

15,654,443

Investments

35,364,942

25,582

1,731,483

139

239,939

(35,285,845)

2,076,240

Premises and equipment and leased assets

3,792,389

16,364

702,150

21

40,604

-

4,551,528

Intangible assets

8,169,717

26,359

801,135

-

29,464

-

9,026,675

Total on March 31, 2012

658,837,379

71,945,717

127,933,827

5,942

1,159,187

(70,332,528)

789,549,524

Total on December 31, 2011

634,614,834

70,670,634

123,865,888

9,966

1,139,232

(68,768,002)

761,532,552

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

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

Current and long-term liabilities

600,013,309

52,140,073

112,713,404

1,584

392,408

(35,046,683)

730,214,095

Deposits

189,951,293

25,685,231

-

-

-

(1,759,975)

213,876,549

Federal funds purchased and securities sold under agreements to repurchase

211,997,198

1,937,100

-

-

-

(4,259)

213,930,039

Funds from issuance of securities

39,912,264

9,481,205

-

-

-

(911,121)

48,482,348

Interbank and interdepartmental accounts

3,229,830

320

-

-

-

-

3,230,150

Borrowing and onlending

71,889,857

5,864,677

-

-

-

(30,642,291)

47,112,243

Derivative financial instruments

2,293,219

409,560

-

-

-

-

2,702,779

Technical reserves from insurance, pension plans and capitalization bonds

-

-

106,951,903

1,229

-

-

106,953,132

Other liabilities:

 

 

 

 

 

 

 

- Subordinated debts

21,939,586

8,182,665

-

-

-

-

30,122,251

- Other

58,800,062

579,315

5,761,501

355

392,408

(1,729,037)

63,804,604

Deferred income

631,777

-

-

-

14,329

-

646,106

Non-controlling interest in subsidiaries

133,234

19,805,644

15,220,423

4,358

752,450

(35,285,845)

630,264

Shareholders’ equity

58,059,059

-

-

-

-

-

58,059,059

Total on March 31, 2012

658,837,379

71,945,717

127,933,827

5,942

1,159,187

(70,332,528)

789,549,524

Total on December 31, 2011

634,614,834

70,670,634

123,865,888

9,966

1,139,232

(68,768,002)

761,532,552

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

 

 

 

Bradesco      129                   

 

 


 

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

   
 
 Notes to the Consolidated Financial Statements

 

b)      Income statement

 

 

 

R$ thousand

Financial (1) (2)

Insurance group (2) (3)

Other
activities (2)

Eliminations

(4)

Total consolidated

Brazil

Abroad

Brazil

Abroad

Revenues from financial intermediation

20,801,092

279,732

3,152,137

-

10,937

(97,271)

24,146,627

Expenses from financial intermediation

13,257,244

313,939

2,197,321

-

-

(97,488)

15,671,016

Gross income from financial intermediation

7,543,848

(34,207)

954,816

-

10,937

217

8,475,611

Other operating income/expenses

(4,402,049)

(6,343)

529,079

(102)

13,295

(217)

(3,866,337)

Operating income

3,141,799

(40,550)

1,483,895

(102)

24,232

-

4,609,274

Non-operating income

(4,486)

1,781

(9,487)

-

(444)

-

(12,636)

Income before taxes and non-controlling interest

3,137,313

(38,769)

1,474,408

(102)

23,788

-

4,596,638

Income tax and social contribution

(1,224,294)

(534)

(554,500)

(29)

(7,027)

-

(1,786,384)

Non-controlling interest in subsidiaries

(2,593)

-

(15,042)

-

(83)

-

(17,718)

Net income for the first quarter of 2012

1,910,426

(39,303)

904,866

(131)

16,678

-

2,792,536

Net income for the fourth quarter of 2011

1,812,241

30,878

860,313

(21)

22,272

-

2,725,683

Net income for the first quarter of 2011

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 asset, liability, income and expense balances among companies from the same segment are being eliminated;

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

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

 

6)      CASH AND CASH EQUIVALENTS

 

 

 

R$ thousand

2012

2011

March 31

December 31

March 31

Funds available in domestic currency

17,254,340

16,130,178

5,753,099

Funds available in foreign currency

7,814,216

6,443,568

1,031,900

Investments in gold

101

100

82

Total cash and due from banks

25,068,657

22,573,846

6,785,081

Short-term interbank investments (1)

33,472,601

14,286,306

50,056,214

Total cash and cash equivalents

58,541,258

36,860,152

56,841,295

(1)  Refer to operations with maturity dates at inception of 90 days or less and with insignificant risk of change in fair value.

 

 

 

__130                   Report on Economic and Financial Analysis – March 2012  


 
   

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

 
 Notes to the Consolidated Financial Statements

 

 

7)      INTERBANK INVESTMENTS

a)      Breakdown and maturities

 

 

 

 

R$ thousand

2012

2011

1 to 30 days

31 to 180 days

181 to 360 days

More than 360 days

March 31

December 31

March 31

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

 

 

 

 

 

 

 

Own portfolio position

4,528,523

4,040,079

-

-

8,568,602

10,834,123

34,133,745

National treasury notes

875,035

167,136

-

-

1,042,171

5,093,628

21,082,900

National treasury bills

3,173,617

3,872,943

-

-

7,046,560

5,740,495

11,977,507

● Financial treasury bills

479,253

-

-

-

479,253

-

964,161

Other 

618

-

-

-

618

-

109,177

Funded position

36,687,405

24,681,573

-

-

61,368,978

57,323,198

50,985,144

Financial treasury bills

5,059,896

-

-

-

5,059,896

12,378,643

25,982,423

National treasury notes

25,015,519

22,348,672

-

-

47,364,191

35,155,616

6,857,946

National treasury bills

6,611,990

2,332,901

-

-

8,944,891

9,788,939

18,144,775

Short position

3,368,417

1,163,243

-

-

4,531,660

3,369,026

7,352,198

National treasury bills

3,368,417

1,163,243

-

-

4,531,660

3,369,026

7,352,198

Subtotal

44,584,345

29,884,895

-

-

74,469,240

71,526,347

92,471,087

Interest-earning deposits in other banks

 

 

 

 

 

 

 

● Interest-earning deposits in other banks

3,926,985

2,040,293

2,176,050

2,078,310

10,221,638

10,778,032

7,694,029

Provisions for losses

(222)

(109)

(164)

-

(495)

(1,253)

(5,747)

Subtotal

3,926,763

2,040,184

2,175,886

2,078,310

10,221,143

10,776,779

7,688,282

Total on March 31, 2012

48,511,108

31,925,079

2,175,886

2,078,310

84,690,383

 

 

%

57.2

37.7

2.6

2.5

100.0

 

 

Total on December 31, 2011

36,649,823

42,457,764

1,301,477

1,894,062

 

82,303,126

 

%

44.5

51.6

1.6

2.3

 

100.0

 

Total 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

 

b)      Income from interbank investments

 

Classified in the income statement as income on securities transactions.

 

  

R$ thousand

2012

2011

1st Quarter

4th Quarter

1st Quarter

Income from investments in purchase and sale commitments:

 

 

 

·    Own portfolio position

455,172

935,882

705,497

·    Funded position

1,508,993

1,042,563

1,255,602

·    Short position

163,669

161,302

274,876

Subtotal

2,127,834

2,139,747

2,235,975

Income from interest-earning deposits in other banks

248,445

172,890

143,937

Total (Note 8h)

2,376,279

2,312,637

2,379,912

 

 

 

Bradesco      131                   

 


 

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

   
 
 Notes to the Consolidated Financial Statements

 

 

8)    SECURITIES AND DERIVATIVE FINANCIAL INSTRUMENTS

Information on securities and derivative financial instruments is as follows:

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

 

R$ thousand

2012

2011

Financial

Insurance/

capitalization bonds

Pension

plans

Other

activities

March 31

%

December 31

%

March 31

%

Trading securities

105,124,230

4,948,539

37,942,701

306,558

148,322,028

58.5

169,957,100

76.4

96,724,371

54.8

- Government securities

68,363,424

3,256,661

27,252

245,401

71,892,738

28.3

102,997,833

46.3

43,041,521

24.4

- Corporate securities

34,495,421

1,691,878

770,253

61,157

37,018,709

14.7

33,529,685

15.1

25,951,620

14.7

- Derivative financial instruments (1)

2,265,385

-

-

-

2,265,385

0.9

918,837

0.4

3,256,168

1.8

- PGBL / VGBL restricted bonds

-

-

37,145,196

-

37,145,196

14.6

32,510,745

14.6

24,475,062

13.9

Available-for-sale securities

70,225,201

1,633,445

1,671,570

54,989

73,585,205

29.0

20,662,724

9.3

49,838,057

28.2

- Government securities

56,511,672

17,743

72,248

-

56,601,663

22.3

4,880,240

2.2

35,095,702

19.8

- Corporate securities

13,713,529

1,615,702

1,599,322

54,989

16,983,542

6.7

15,782,484

7.1

14,742,355

8.4

Held-to-maturity securities (4)

297,353

8,214,450

23,232,466

-

31,744,269

12.5

31,800,624

14.3

29,957,278

17.0

- Government securities

297,353

8,185,529

22,811,596

-

31,294,478

12.3

31,360,892

14.1

29,465,164

16.7

- Corporate securities

-

28,921

420,870

-

449,791

0.2

439,732

0.2

492,114

0.3

Subtotal

175,646,784

14,796,434

62,846,737

361,547

253,651,502

100.0

222,420,448

100.0

176,519,706

100.0

Purchase and sale commitments (2)

2,119,189

5,353,369

33,764,658

70,737

41,307,953

 

43,303,145

 

40,961,895

 

Overall total

177,765,973

20,149,803

96,611,395

432,284

294,959,455

 

265,723,593

 

217,481,601

 

- Government securities

125,172,449

11,459,933

22,911,096

245,401

159,788,879

63.0

139,238,965

62.6

107,602,387

60.9

- Corporate securities

50,474,335

3,336,501

2,790,445

116,146

56,717,427

22.4

50,670,738

22.8

44,442,257

25.2

- PGBL / VGBL restricted bonds

-

-

37,145,196

-

37,145,196

14.6

32,510,745

14.6

24,475,062

13.9

Subtotal

175,646,784

14,796,434

62,846,737

361,547

253,651,502

100.0

222,420,448

100.0

176,519,706

100.0

Purchase and sale commitments (2)

2,119,189

5,353,369

33,764,658

70,737

41,307,953

 

43,303,145

 

40,961,895

 

Overall total

177,765,973

20,149,803

96,611,395

432,284

294,959,455

 

265,723,593

 

217,481,601

 

 

 

__132                   Report on Economic and Financial Analysis – March 2012  

 


 
   

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

 
 Notes to the Consolidated Financial Statements

 

b)   Breakdown of consolidated portfolio by issuer

 

Securities (3)

R$ thousand

2012

2011

March 31

December 31

March 31

1 to 30 days

31 to 180 days

181 to 360 days

More than 360 days

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

Restated cost

Mark-to-market

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

Mark-to-market

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

Mark-to-market

Government securities

24,150,996

11,839,652

14,690,641

109,107,590

159,788,879

158,206,705

1,582,174

139,238,965

1,078,226

107,602,387

(365,718)

Financial treasury bills

631,904

328,127

647,483

6,101,466

7,708,980

7,706,151

2,829

7,736,995

1,397

7,966,025

(34,796)

National treasury bills

440,720

10,923,842

7,826,449

46,844,678

66,035,689

65,245,401

790,288

53,968,067

646,429

33,450,710

(206,042)

National treasury notes

22,987,721

527,402

6,211,870

54,677,250

84,404,243

83,745,845

658,398

75,642,507

298,149

64,372,138

(200,050)

Brazilian foreign debt notes

23,419

18,067

-

1,402,203

1,443,689

1,323,414

120,275

1,746,820

119,469

1,503,096

61,221

Privatization currencies

-

-

-

79,040

79,040

68,623

10,417

81,328

12,919

85,456

13,768

Foreign government securities

67,232

36,494

-

-

103,726

103,726

-

50,092

(5)

209,321

(6)

Other

-

5,720

4,839

2,953

13,512

13,545

(33)

13,156

(132)

15,641

187

Corporate securities

16,363,942

1,869,808

3,321,234

35,162,443

56,717,427

57,257,584

(540,157)

50,670,738

(1,278,628)

44,442,257

(192,094)

Bank deposit certificates

408,167

331,759

865,936

881,656

2,487,518

2,487,518

-

1,857,763

-

1,696,487

-

Shares

4,320,027

-

-

-

4,320,027

5,449,053

(1,129,026)

4,219,597

(1,506,026)

4,131,190

(387,048)

Debentures

10,425

603,856

1,684,987

22,773,116

25,072,384

25,139,777

(67,393)

23,314,427

(63,274)

18,168,303

20,869

Promissory notes

47,262

379,077

381,426

-

807,765

810,262

(2,497)

936,796

(1,465)

1,910,624

(2,623)

Foreign corporate securities

71,718

-

3,801

4,995,332

5,070,851

4,753,633

317,218

4,428,843

161,090

3,757,723

97,556

Derivative financial instruments (1)

1,865,504

172,576

44,981

182,324

2,265,385

2,172,509

92,876

918,837

47,015

3,256,168

62,687

Other

9,640,839

382,540

340,103

6,330,015

16,693,497

16,444,832

248,665

14,994,475

84,032

11,521,762

16,465

PGBL / VGBL restricted bonds

3,969,930

6,780,956

3,171,763

23,222,547

37,145,196

37,145,196

-

32,510,745

-

24,475,062

-

Subtotal

44,484,868

20,490,416

21,183,638

167,492,580

253,651,502

252,609,485

1,042,017

222,420,448

(200,402)

176,519,706

(557,812)

Purchase and sale commitments (2)

39,267,224

1,875,814

131,963

32,952

41,307,953

41,307,953

-

43,303,145

-

40,961,895

-

Hedge – cash flow (Note 8g)

-

-

-

-

-

-

(998,291)

-

(767,684)

-

453,835

Overall total

83,752,092

22,366,230

21,315,601

167,525,532

294,959,455

293,917,438

43,726

265,723,593

(968,086)

217,481,601

(103,977)

 

 

 

Bradesco      133                   

 


 

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

   
 
 Notes to the Consolidated Financial Statements

 

c)   Consolidated classification by category, maturity and operating segment

I)    Trading securities

Securities (3)

R$ thousand

2012

2011

March 31

December 31

March 31

1 to 30 days

31 to 180 days

181 to 360 days

More than 360 days

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

Restated cost

Mark-to-market

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

Mark-to-market

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

Mark-to-market

- Financial

32,727,620

1,627,470

3,688,362

67,080,778

105,124,230

104,314,834

809,396

131,787,491

819,375

68,530,428

(151,257)

National treasury bills

431,137

219,731

716,592

31,243,146

32,610,606

32,062,650

547,956

53,137,414

631,478

22,663,840

(124,314)

Financial treasury bills

631,015

222,414

528,430

5,047,712

6,429,571

6,427,351

2,220

6,508,262

1,222

6,318,141

(32,637)

Bank deposit certificates

363,251

227,158

62,987

223,825

877,221

877,221

-

713,645

-

224,649

-

Derivative financial instruments (1)

1,865,504

172,576

44,981

182,324

2,265,385

2,172,509

92,876

918,837

47,015

3,256,168

62,687

Debentures

2,291

92,085

1,684,581

21,839,007

23,617,964

23,692,672

(74,708)

21,861,361

(63,668)

16,640,078

17,454

Promissory notes

-

346,783

375,402

-

722,185

724,682

(2,497)

887,362

(1,465)

1,882,012

(2,623)

Brazilian foreign debt notes

-

18,067

-

-

18,067

18,270

(203)

18,268

63

18,304

1,421

National treasury notes

21,317,554

46,169

26,309

7,808,260

29,198,292

28,952,839

245,453

39,895,852

205,811

12,392,185

(74,272)

Foreign corporate securities

-

-

-

50,403

50,403

49,609

794

55,440

499

46,301

1,055

Foreign government securities

61,740

36,494

-

-

98,234

98,234

-

50,092

(5)

209,321

(6)

Shares

183,500

-

-

-

183,500

185,184

(1,684)

173,186

(1,547)

80,660

177

Other

7,871,628

245,993

249,080

686,101

9,052,802

9,053,613

(811)

7,567,772

(28)

4,798,769

(199)

- Insurance companies and capitalization bonds

1,161,184

207,840

174,759

3,404,756

4,948,539

4,948,539

-

4,860,036

-

2,485,576

-

Financial treasury bills

-

52,626

84,385

414,095

551,106

551,106

-

492,838

-

724,432

-

National treasury bills

-

24,472

-

9,925

34,397

34,397

-

21,475

-

16,382

-

Bank deposit certificates

1,259

99,996

84,350

226,755

412,360

412,360

-

310,540

-

452,289

-

National treasury notes

1,528

-

-

2,664,138

2,665,666

2,665,666

-

2,604,056

-

106,606

-

Other

1,158,397

30,746

6,024

89,843

1,285,010

1,285,010

-

1,431,127

-

1,185,867

-

 

 

 

__134                   Report on Economic and Financial Analysis – March 2012  

 


 
   

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

 
 Notes to the Consolidated Financial Statements

 

 

Securities (3)

R$ thousand

2012

2011

March 31

December 31

March 31

1 to 30 days

31 to 180 days

181 to 360 days

More than 360 days

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

Restated cost

Mark-to-market

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

Mark-to-market

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

Mark-to-market

- Pension plans

4,446,632

6,790,973

3,180,166

23,524,930

37,942,701

37,941,876

825

33,003,087

527

25,371,059

87

Financial treasury bills

-

5,694

-

9,671

15,365

15,365

-

-

-

210,976

-

National treasury notes

-

-

-

11,887

11,887

11,062

825

8,751

527

59,283

87

Bank deposit certificates

2,475

4,323

8,403

315

15,516

15,516

-

-

-

-

-

PGBL / VGBL restricted bonds

3,969,930

6,780,956

3,171,763

23,222,547

37,145,196

37,145,196

-

32,510,745

-

24,475,062

-

Other

474,227

-

-

280,510

754,737

754,737

-

483,591

-

625,738

-

- Other activities

23,579

28,895

41,427

212,657

306,558

306,558

-

306,486

-

337,309

20

Financial treasury bills

889

13,683

25,547

172,875

212,994

212,994

-

231,262

-

248,311

20

Bank deposit certificates

1,066

282

4,070

11,425

16,843

16,843

-

14,205

-

6,112

-

National treasury bills

9,582

6,403

-

6,369

22,354

22,354

-

6,005

-

44,368

-

Debentures

486

418

406

3,920

5,230

5,230

-

5,811

-

9,989

-

National treasury notes

8,396

-

-

1,657

10,053

10,053

-

15,274

-

2,586

-

Other

3,160

8,109

11,404

16,411

39,084

39,084

-

33,929

-

25,943

-

Subtotal

38,359,015

8,655,178

7,084,714

94,223,121

148,322,028

147,511,807

810,221

169,957,100

819,902

96,724,372

(151,150)

Purchase and sale
commitments (2)

39,267,224

1,875,814

131,963

32,952

41,307,953

41,307,953

-

43,303,145

-

40,961,895

-

Financial/other

2,150,506

23,776

15,096

548

2,189,926

2,189,926

-

2,353,723

-

2,072,517

-

Insurance companies and capitalization bonds

5,293,788

59,355

226

-

5,353,369

5,353,369

-

5,130,845

-

4,653,451

-

Pension plans  

31,822,930

1,792,683

116,641

32,404

33,764,658

33,764,658

-

35,818,577

-

34,235,927

-

- PGBL/VGBL

31,527,782

1,792,683

116,641

32,404

33,469,510

33,469,510

-

35,722,471

-

32,694,243

-

- Funds

295,148

-

-

-

295,148

295,148

-

96,106

-

1,541,684

-

Overall total

77,626,239

10,530,992

7,216,677

94,256,073

189,629,981

188,819,760

810,221

213,260,245

819,902

137,686,267

(151,150)

Derivative financial instruments (liabilities)

(2,015,987)

(355,895)

(55,807)

(275,090)

(2,702,779)

(2,363,588)

(339,191)

(734,571)

(202,104)

(2,357,697)

17,339

 

Bradesco      135                   

 


 

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

   
 
 Notes to the Consolidated Financial Statements

 

 

II)    Available-for-sale securities

Securities (3) (8)

R$ thousand

2012

2011

March 31

December 31

March 31

1 to 30 days

31 to 180 days

181 to 360 days

More than 360 days

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

Restated cost

Mark-to-market

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

Mark-to-market

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

Mark-to-market

- Financial

1,465,858

11,207,393

14,090,219

43,461,731

70,225,201

69,196,961

1,028,240

17,518,219

83,475

46,174,909

(104,911)

National treasury bills

-

10,673,236

7,109,856

15,585,238

33,368,330

33,125,999

242,331

803,175

14,953

10,712,442

(81,728)

Brazilian foreign debt securities

15,340

-

-

1,112,929

1,128,269

1,007,790

120,479

815,536

119,406

700,307

59,800

Foreign corporate securities

71,718

-

3,801

4,944,930

5,020,449

4,704,024

316,425

4,367,747

160,591

3,706,208

96,501

National treasury notes

-

355,119

6,185,561

14,980,539

21,521,219

21,109,100

412,119

2,670,700

91,809

23,130,956

(125,867)

Financial treasury bills

-

33,709

416

375,829

409,954

409,554

400

414,752

(92)

368,599

(2,307)

Bank deposit certificates

37,822

-

706,126

419,336

1,163,284

1,163,284

-

815,300

-

974,195

-

Debentures

-

7,977

-

697,120

705,097

704,994

103

726,159

62

756,361

267

Shares

1,241,078

-

-

-

1,241,078

1,594,327

(353,249)

1,339,164

(436,033)

1,000,467

(102,331)

Privatization currencies

-

-

-

79,040

79,040

68,623

10,417

81,328

12,919

85,456

13,768

Other

99,900

137,352

84,459

5,266,770

5,588,481

5,309,266

279,215

5,484,358

119,860

4,739,918

36,986

- Insurance companies and capitalization bonds

1,419,264

136,949

-

77,232

1,633,445

1,938,972

(305,527)

1,561,547

(467,124)

1,647,738

(111,066)

Financial treasury bills

-

-

-

17,742

17,742

17,721

21

17,588

-

18,434

-

Shares

1,391,166

-

-

-

1,391,166

1,677,309

(286,143)

1,327,233

(433,649)

1,406,737

(95,467)

Debentures

7,647

136,949

-

53,985

198,581

191,497

7,084

193,167

276

187,720

3,173

Other

20,451

-

-

5,505

25,956

52,445

(26,489)

23,559

(33,751)

34,847

(18,772)

- Pension plans

1,517,418

-

8,705

145,447

1,671,570

2,162,487

(490,917)

1,542,453

(637,628)

1,835,440

(190,685)

Shares

1,502,048

-

-

-

1,502,048

1,989,999

(487,951)

1,375,128

(634,798)

1,637,847

(189,426)

Financial treasury bills

-

-

8,705

63,543

72,248

72,052

196

71,313

134

75,168

128

Debentures

-

-

-

81,904

81,904

81,775

129

80,680

57

72,987

(25)

Other

15,370

-

-

-

15,370

18,661

(3,291)

15,332

(3,021)

49,438

(1,362)

- Other activities

54,989

-

-

-

54,989

54,989

-

40,505

973

179,969

-

Bank deposit certificates

4,864

-

-

-

4,864

4,864

-

4,074

-

3,512

-

Other

50,125

-

-

-

50,125

50,125

-

36,431

973

176,457

-

Subtotal

4,457,529

11,344,342

14,098,924

43,684,410

73,585,205

73,353,409

231,796

20,662,724

(1,020,304)

49,838,056

(406,662)

Hedge – cash flow (Note 8g)

-

-

-

-

-

-

(998,291)

-

(767,684)

-

453,835

Overall total (8)

4,457,529

11,344,342

14,098,924

43,684,410

73,585,205

73,353,409

(766,495)

20,662,724

(1,787,988)

49,838,056

47,173

 

 

__136                   Report on Economic and Financial Analysis – March 2012  

 

 


 
   

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

 
 Notes to the Consolidated Financial Statements

 

 

III)    Held-to-maturity securities

Securities (3)

R$ thousand

2012

2011

March 31

December 31

March 31

1 to 30

days

31 to 180 days

181 to 360

days

More than 360 days

Restated cost (5) (6)

Restated cost (5) (6)

Restated cost (5) (6)

Financial

8,080

-

-

289,273

297,353

913,018

784,487

Brazilian foreign debt notes

8,080

-

-

289,273

297,353

913,018

784,487

Insurance companies and capitalization bonds

-

-

-

8,214,450

8,214,450

8,123,401

7,754,183

Debentures

-

-

-

28,921

28,921

30,020

28,261

National treasury notes

-

-

-

8,185,529

8,185,529

8,093,381

7,725,922

Pension plans

1,660,244

490,896

-

21,081,326

23,232,466

22,764,205

21,418,608

Debentures

-

364,783

-

56,087

420,870

409,712

463,853

National treasury notes

1,660,244

126,113

-

21,025,239

22,811,596

22,354,493

20,954,598

Financial treasury bills

-

-

-

-

-

-

157

Overall total (4)

1,668,324

490,896

-

29,585,049

31,744,269

31,800,624

29,957,278

 

 

 

 

 

Bradesco      137                   

 

 


 

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

   
 
 Notes to the Consolidated Financial Statements

 

 

d)   Breakdown of the portfolios by financial statements classification

 

Securities

R$ thousand

2012

2011

1 to 30

days

31 to 180 days

181 to 360

days

More than 360 days

Total on

March 31 (3) (5) (6) (7)

Total on

December 31 (3) (5) (6) (7)

Total on

March 31 (3) (5) (6) (7)

Own portfolio

81,855,882

10,972,129

7,464,286

94,744,365

195,036,662

166,303,384

138,982,757

Fixed income securities

77,535,855

10,972,129

7,464,286

94,744,365

190,716,635

162,083,787

134,851,567

● Financial treasury bills

631,904

283,090

595,465

4,021,343

5,531,802

5,425,114

5,106,162

● Purchase and sale commitments (2)

39,267,224

1,875,814

131,963

32,952

41,307,953

43,303,145

40,961,895

● National treasury notes

22,987,721

126,311

896

33,079,602

56,194,530

35,825,456

28,868,955

● Brazilian foreign debt securities

7,100

18,067

-

457,721

482,888

663,077

48,271

● Bank deposit certificates

408,167

331,759

865,936

881,656

2,487,518

1,857,763

1,696,487

● National treasury bills

440,720

148,445

283,107

187,186

1,059,458

1,206,490

1,565,995

● Foreign corporate securities

57,331

-

3,801

3,755,274

3,816,406

1,983,051

303,090

● Debentures

10,425

603,856

1,684,987

22,773,116

25,072,384

23,314,427

18,168,303

● Promissory notes

47,262

379,077

381,426

-

807,765

936,796

1,910,624

● Foreign government securities

67,232

36,494

-

-

103,726

50,092

209,321

● PGBL/VGBL restricted bonds

3,969,930

6,780,956

3,171,763

23,222,547

37,145,196

32,510,745

24,475,062

● Other

9,640,839

388,260

344,942

6,332,968

16,707,009

15,007,631

11,537,402

Equity securities

4,320,027

-

-

-

4,320,027

4,219,597

4,131,190

● Shares of listed companies (technical provision)

1,811,145

-

-

-

1,811,145

1,647,410

1,897,362

● Shares of listed companies (other)

2,508,882

-

-

-

2,508,882

2,572,187

2,233,828

Restricted securities

30,706

11,070,573

13,101,753

71,634,475

95,837,507

91,103,596

75,184,896

Repurchase agreements

30,706

9,961,007

12,892,505

68,396,485

91,280,703

79,956,010

72,983,392

● National treasury bills

-

9,551,321

6,681,063

44,338,504

60,570,888

44,827,234

31,803,119

● Brazilian foreign debt securities

16,319

-

-

944,482

960,801

1,083,743

1,454,826

● Financial treasury bills

-

8,595

468

275,793

284,856

282,236

767,632

● National treasury notes

-

401,091

6,210,974

21,597,648

28,209,713

31,317,005

35,503,182

● Foreign corporate securities

14,387

-

-

1,240,058

1,254,445

2,445,792

3,454,633

 

 

 

 

__138                   Report on Economic and Financial Analysis – March 2012  

 


 
   

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

 
 Notes to the Consolidated Financial Statements


 

 

Securities

R$ thousand

2012

2011

1 to 30

days

31 to 180 days

181 to 360

days

More than 360 days

Total on

March 31 (3) (5) (6) (7)

Total on

December 31 (3) (5) (6) (7)

Total on

March 31 (3) (5) (6) (7)

Brazilian Central Bank

-

1,002,782

-

-

1,002,782

8,500,046

-

● National treasury bills

-

1,002,782

-

-

1,002,782

-

-

● National treasury notes

-

-

-

-

-

8,500,046

-

Privatization currencies

-

-

-

79,040

79,040

81,328

85,456

Guarantees provided

-

106,784

209,248

3,158,950

3,474,982

2,566,212

2,116,048

● National treasury bills

-

70,342

157,698

1,372,105

1,600,145

553,594

81,597

● Financial treasury bills

-

36,442

51,550

1,786,845

1,874,837

2,012,618

2,034,451

Derivative financial instruments (1)

1,865,504

172,576

44,981

182,324

2,265,385

918,837

3,256,168

Securities subject to unrestricted repurchase agreements

-

150,952

704,581

964,368

1,819,901

7,397,776

57,780

● National treasury bills

-

150,952

704,581

946,883

1,802,416

7,380,749

-

● Financial treasury bills

-

-

-

17,485

17,485

17,027

57,780

Overall total

83,752,092

22,366,230

21,315,601

167,525,532

294,959,455

265,723,593

217,481,601

%

28.4

7.6

7.2

56.8

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 March 31, 2012;

(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$6,477,950 thousand (R$4,896,941 thousand on December 31, 2011 and R$3,866,748 thousand on March 31, 2011);

(7)  The market value of securities is determined based on the market price available on the reporting 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 quarter of 2012, other than temporary impairments were not realized for the securities classified as “available for sale” (R$394 thousand in the fourth quarter of 2011 and R$122 thousand in the first quarter of 2011).

 

Bradesco      139                   

 


 

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

   
 
 Notes to the Consolidated Financial Statements

 

 

e)   Derivative financial instruments

Bradesco carries out transactions involving derivative financial instruments, which are recorded on the statement of financial position or in memorandum accounts, to meet its own needs in managing its global exposure, as well as to meet its customer’s requests, in order to manage their 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 mitigating 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 on the consolidated statement of financial position 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 the 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 the Securities, Commodities and Futures Exchange (BM&FBOVESPA) and the domestic and international secondary market. These yield curves are used to determine the fair value of currency swaps, interest rate and other risk factors swaps. The fair value of forward and futures contracts is also determined based on market price quotations for derivatives traded at the stock exchange or using methodologies similar to those outlined for swaps. The fair 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 calculate volatility.

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

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

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.

 

 

__140                   Report on Economic and Financial Analysis – March 2012  

 


 
   

Financial Statements, Independent Auditors’ 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

2012

2011

March 31

December 31

March 31

Overall amount

Net

amount

Overall amount

Net

amount

Overall amount

Net

amount

Futures contracts

 

 

 

 

 

 

Purchase commitments:

54,071,485

 

35,703,264

 

4,153,045

 

- Interbank market

39,672,495

-

34,165,295

-

3,570,955

-

- Foreign currency

14,395,228

-

1,533,988

-

582,090

-

- Other

3,762

-

3,981

-

-

-

Sale commitments

132,247,294

 

187,973,450

 

131,055,411

 

- Interbank market (1) 

107,452,629

67,780,134

163,804,962

129,639,667

116,852,636

113,281,681

- Foreign currency (2) 

23,697,830

9,302,602

23,057,379

21,523,391

14,200,271

13,618,181

- Other 

1,096,835

1,093,073

1,111,109

1,107,128

2,504

2,504

 

 

 

 

 

 

 

Option contracts

 

 

 

 

 

 

Purchase commitments:

38,210,564

 

10,484,119

 

42,853,462

 

- Interbank market

37,016,660

14,407,160

9,450,380

-

42,072,300

-

- Foreign currency

720,132

-

577,532

-

171,082

-

- Other 

473,772

-

456,207

-

610,080

30,517

Sale commitments:

24,772,525

 

12,759,567

 

45,086,929

 

- Interbank market

22,609,500

-

10,949,600

1,499,220

44,112,150

2,039,850

- Foreign currency

1,189,137

469,005

1,031,848

454,316

395,216

224,134

- Other 

973,888

500,116

778,119

321,912

579,563

-

 

 

 

 

 

 

 

Forward contracts

 

 

 

 

 

 

Purchase commitments:

26,149,894

 

12,566,157

 

6,095,987

 

- Interbank market

-

-

-

-

1,200,365

739,642

- Foreign currency

26,033,837

9,753,316

12,559,145

3,193,990

4,884,985

-

- Other 

116,057

-

7,012

-

10,637

-

Sale commitments:

17,710,880

 

9,450,982

 

7,403,577

 

- Interbank market

-

-

-

-

460,723

-

- Foreign currency

16,280,521

-

9,365,155

-

6,923,202

2,038,217

- Other 

1,430,359

1,314,302

85,827

78,815

19,652

9,015

 

 

 

 

 

 

 

Swap contracts

 

 

 

 

 

 

Assets (long position):

28,916,794

 

25,757,771

 

17,364,047

 

- Interbank market

6,394,832

-

4,163,108

-

2,842,028

-

- Fixed rate

2,182,916

-

2,041,498

157,875

500,205

124,306

- Foreign currency (3)

16,670,411

-

16,220,132

1,027,138

11,555,349

4,122,293

- Reference Interest Rate (TR)

15,000

-

15,000

-

15,000

-

- Special Clearance and Custody System Rate (Selic)

21,436

18,633

21,825

8,347

49,036

16,211

- General Price Index –Market (IGP-M)

2,030,873

1,348,450

1,882,086

1,352,515

1,611,190

1,337,701

- Other

1,601,326

703,267

1,414,122

764,722

791,239

358,236

Liabilities (short position):

29,258,076

 

25,654,793

 

16,298,823

 

- Interbank market

6,891,256

496,424

6,136,153

1,973,045

6,516,636

3,674,608

- Fixed rate

2,676,811

493,895

1,883,623

-

375,899

-

- Foreign currency (3)

16,887,979

217,568

15,192,994

-

7,433,056

-

- TR

1,218,745

1,203,745

1,249,574

1,234,574

1,233,915

1,218,915

- Selic

2,803

-

13,478

-

32,825

-

- IGP-M

682,423

-

529,571

-

273,489

-

- Other

898,059

-

649,400

-

433,003

-

 

 

Derivatives include operations maturing in D+1.

(1)  Includes cash flow hedges to protect CDI-related funding, in the amount of R$50,521,744 thousand (R$78,444,107 thousand on December 31, 2011 and R$48,448,146 thousand on March 31, 2011) (Note 8g);

(2)  Includes specific hedges to protect investments abroad that totaled R$19,852,177 thousand (R$20,318,716 thousand on December 31, 2011 and R$17,371,105 thousand on March 31, 2011); and

(3)  Includes credit derivative 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.

 

 

Bradesco      141                  

 

 


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

   
 
 Notes to the Consolidated Financial Statements


 

II)    Breakdown of derivative financial instruments (assets and liabilities) stated at restated cost and market value

 

 

R$ thousand

2012

2011

March 31

December 31

March 31

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

488,839

87,427

576,266

507,256

49,317

556,573

1,329,804

77,551

1,407,355

Receivable forward purchases

316,476

-

316,476

315,438

-

315,438

1,200,258

-

1,200,258

Receivable forward sales

1,347,775

-

1,347,775

37,677

-

37,677

624,656

-

624,656

Premiums on exercisable options

19,419

5,449

24,868

11,451

(2,302)

9,149

38,763

(14,864)

23,899

Total assets

2,172,509

92,876

2,265,385

871,822

47,015

918,837

3,193,481

62,687

3,256,168

Adjustment payables – swaps

(568,300)

(349,249)

(917,549)

(234,857)

(218,738)

(453,595)

(332,308)

(9,823)

(342,131)

Payable forward purchases

(171,988)

-

(171,988)

(19,288)

-

(19,288)

(1,476,498)

-

(1,476,498)

Payable forward sales

(1,562,415)

-

(1,562,415)

(224,816)

-

(224,816)

(472,518)

-

(472,518)

Premiums on written options

(60,885)

10,058

(50,827)

(53,506)

16,634

(36,872)

(93,712)

27,162

(66,550)

Total liabilities

(2,363,588)

(339,191)

(2,702,779)

(532,467)

(202,104)

(734,571)

(2,375,036)

17,339

(2,357,697)

 

III)   Futures, option, forward and swap contracts – (Notional)

 

 

R$ thousand

2012

2011

1 to 90 days

91 to 180 days

181 to 360 days

More than

360 days

Total on

March 31

Total on

December 31

Total on

March 31

Futures contracts

53,506,063

24,245,661

54,754,842

53,812,213

186,318,779

223,676,714

135,208,456

Option contracts

30,328,742

14,295,707

18,112,997

245,643

62,983,089

23,243,686

87,940,391

Forward contracts

36,347,557

2,228,330

2,125,217

3,159,670

43,860,774

22,017,139

13,499,564

Swap contracts

4,539,634

2,420,926

3,882,544

17,497,424

28,340,528

25,201,198

15,956,692

Total on March 31, 2012

124,721,996

43,190,624

78,875,600

74,714,950

321,503,170

 

 

Total on December 31, 2011

124,738,388

35,371,153

25,042,245

108,986,951

 

294,138,737

 

Total on March 31, 2011

111,053,398

24,351,928

57,968,116

59,231,661

 

 

252,605,103

 

 

__142                   Report on Economic and Financial Analysis – March 2012  

 

 


 
   

Financial Statements, Independent Auditors’ 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 

2012

2011

March 31

December 31

March 31

Government securities

 

 

 

National treasury notes

143,225

141,645

1,908,368

Financial treasury bills

34,038

33,133

30,453

National treasury bills

3,986,464

4,790,325

2,520,527

Total

4,163,727

4,965,103

4,459,348

 

V)   Revenues and expenses, net

 

 

R$ thousand

2012

2011

1st Quarter

4th Quarter

1st Quarter

Swap contracts

(100,135)

(286,998)

170,809

Forward contracts

(141,389)

(272,629)

(87,241)

Option contracts

26,743

2,304

11,617

Futures contracts

(298,591)

279,004

545,361

Foreign exchange variation of investments abroad

(97,953)

78,029

(268,557)

Total

(611,325)

(200,290)

371,989

 

VI) Overall amounts of derivative financial instruments, broken down by trading place and counter parties

 

 

R$ thousand 

2012

2011

March 31

December 31

March 31

CETIP (over-the-counter)

31,858,785

26,774,362

21,355,401

BM&FBOVESPA (stock exchange)

246,035,902

244,791,624

219,107,487

Abroad (over-the-counter) (1)

42,410,154

22,411,041

9,673,186

Abroad (stock exchange) (1)

1,198,329

161,710

2,469,029

Total

321,503,170

294,138,737

252,605,103

 

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

 

On March 31, 2012, counterparties are distributed among corporate entities with 88%, financial institutions with 11% and individuals/others with 1%.

 

Bradesco      143                   

 

 

 


 

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

   
 
 Notes to the Consolidated Financial Statements

 

 

f)   Credit Default Swaps (CDS)

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

2012

2011

2012

2011

March 31

December 31

March 31

March 31

December 31

March 31

Sold protection

 

 

 

 

 

 

Credit swaps whose underlying assets are

 

 

 

 

 

 

Securities – Brazilian public debt

(528,409)

(543,982)

(472,323)

-

-

-

Derivatives with companies

(3,644)

(3,752)

(3,257)

(200)

(206)

(179)

Purchased protection  

 

 

 

 

 

 

Credit swaps whose underlying assets are

 

 

 

 

 

 

Securities – Brazilian public debt

628,625

778,457

496,754

-

-

-

● Derivatives with companies

23,687

5,627

4,886

2,606

619

537

Total

120,259

236,350

26,060

2,406

413

358

Deposited margin

4,555

4,690

4,072

 

 

 

             

 

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$(993) thousand (R$826 thousand on December 31, 2011 and R$1,337 thousand on March 31, 2011). There was no credit event related to triggering events as defined in the contracts in the period.

 

 

__144                   Report on Economic and Financial Analysis – March 2012  

 

 


 
   

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

 
 Notes to the Consolidated Financial Statements

 

 

g)    Cash flow hedge

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

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

 

 

R$ thousand 

2012

2011

March 31

December 31

March 31

DI Future with maturity between 2012 and 2017

50,521,744

78,444,107

48,448,146

Funding indexed to CDI

49,100,823

77,124,691

48,411,496

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

(998,291)

(767,684)

453,835

Ineffective market value recorded in income

(453)

29

17

(1)  The adjustment in the shareholders’ equity is R$(598,975) thousand, net of tax effects (R$(460,610) thousand on December 31, 2011 and R$272,301 thousand on March 31, 2011).

The effectiveness of the hedge portfolio was assessed in conformity with Bacen Circular Letter 3,082/02.           

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

 

R$ thousand

2012

2011

1st Quarter

4th Quarter

1st Quarter

Fixed income securities

5,138,381

4,332,293

2,969,953

Interbank investments (Note 7b)

2,376,279

2,312,637

2,379,912

Equity securities

15,016

(40,411)

(4,728)

Subtotal

7,529,676

6,604,519

5,345,137

Financial result of insurance, pension plans and capitalization bonds

3,151,543

2,847,640

2,725,934

Income from derivative financial instruments (Note 8e V)

(611,325)

(200,290)

371,989

Total

10,069,894

9,251,869

8,443,060

 

 

Bradesco      145                   

 

 

 


 

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

   
 
 Notes to the Consolidated Financial Statements

 

 

9)      INTERBANK ACCOUNTS – COMPULSORY DEPOSITS

a)   Compulsory reserve

 

R$ thousand

Remuneration

2012

2011

March 31

December 31

March 31

Reserve requirements – demand deposits

not remunerated

8,717,465

9,589,871

8,385,908

Reserve requirements – savings deposits

savings index

11,959,479

11,792,136

10,901,726

Time reserve requirements (1)

Selic rate

14,918,473

20,876,003

19,531,331

Collection of funds from rural loan (2)

not remunerated

-

-

39,722

Additional reserve requirements

Selic rate

23,783,534

28,952,747

26,818,529

·     Savings deposits

 

5,978,759

5,895,100

5,450,864

·     Demand deposits

 

3,899,553

4,241,791

4,203,771

·     Time deposits (1)

 

13,905,222

18,815,856

17,163,894

Restricted deposits – National Housing System (SFH)

TR + interest rate

540,115

531,923

511,329

Funds from rural loan

not remunerated

578

578

578

Total

 

59,919,644

71,743,258

66,189,123

 

(1)  For more information on new rules on compulsory time deposit funds, see Note 35c; and

(2)  In August 2011, funds from rural loan, collected to Bacen, were refunded, pursuant to Circular Letter 3,460/09.

 

b)   Revenue from compulsory deposits

R$ thousand

2012

2011

1st Quarter

4th Quarter

1st Quarter

Compulsory deposits - Bacen (reserves requirement)

1,247,263

1,552,690

1,369,038

Restricted deposits - SFH  

7,258

7,445

7,194

Total

1,254,521

1,560,135

1,376,232

 

 

__146                   Report on Economic and Financial Analysis – March 2012  

 


 
   

Financial Statements, Independent Auditors’ 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 credit characteristics, 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

2012

2011

Total on March 31  

(A)

%

(6)

Total on

December 31 (A)

%

(6)

Total on

March 31
(A)

%

(6)

Discounted trade receivables and loans (1)

16,399,246

13,597,134

9,187,182

13,746,000

17,556,527

46,244,815

116,730,904

38.5

116,554,918

38.6

105,496,809

39.2

Financing

3,608,989

3,655,821

3,232,895

8,682,499

13,010,577

55,670,022

87,860,803

28.9

87,108,258

28.8

72,717,417

27.1

Agricultural and agribusiness financing

623,031

1,034,527

785,305

2,840,220

3,695,368

6,347,837

15,326,288

5.0

15,195,287

5.0

13,885,020

5.2

Subtotal

20,631,266

18,287,482

13,205,382

25,268,719

34,262,472

108,262,674

219,917,995

72.4

218,858,463

72.4

192,099,246

71.5

Leasing operations

549,499

455,418

432,062

1,230,461

2,106,728

4,291,046

9,065,214

3.0

10,000,884

3.3

12,759,738

4.7

Advances on foreign exchange contracts (2) 

1,190,922

1,058,990

1,286,275

1,815,580

1,309,719

607

6,662,093

2.2

6,213,491

2.1

5,709,668

2.1

Subtotal

22,371,687

19,801,890

14,923,719

28,314,760

37,678,919

112,554,327

235,645,302

77.6

235,072,838

77.8

210,568,652

78.3

Other receivables (3)

4,653,028

2,943,573

1,227,268

2,230,080

1,589,903

169,544

12,813,396

4.2

13,658,145

4.5

11,669,978

4.3

Total loan operations

27,024,715

22,745,463

16,150,987

30,544,840

39,268,822

112,723,871

248,458,698

81.8

248,730,983

82.3

222,238,630

82.6

Sureties and guarantees (4)

1,669,515

705,512

1,511,085

3,112,899

3,759,759

40,173,407

50,932,177

16.7

48,479,356

16.1

42,466,252

15.8

Loan assignment (5)  

31,113

29,525

27,971

75,543

121,024

136,385

421,561

0.1

516,098

0.2

406,420

0.2

Loan assignment – real estate receivables certificate

19,418

19,417

19,416

55,880

83,395

280,380

477,906

0.2

501,273

0.2

575,061

0.2

Co-obligation in rural loan assignment (4)

-

-

-

-

-

130,616

130,616

-

129,540

-

140,940

0.1

Loans available for import (4)

64,082

33,059

82,542

77,153

279,272

950,486

1,486,594

0.5

1,700,341

0.6

1,570,061

0.6

Confirmed export credits (4)

9,894

13,875

15,967

12,021

4,964

12,461

69,182

-

53,877

-

35,360

-

Acquisition of credit card receivables

575,949

256,861

182,969

476,082

539,077

130,342

2,161,280

0.7

1,878,512

0.6

1,335,733

0.5

Overall total on March 31, 2012

29,394,686

23,803,712

17,990,937

34,354,418

44,056,313

154,537,948

304,138,014

100.0

 

 

 

 

Overall total on December 31, 2011

31,303,215

22,331,655

16,574,500

34,882,872

44,756,287

152,141,451

 

 

301,989,980

100.0

 

 

Overall total on March 31, 2011

29,477,210

20,106,988

15,997,141

30,946,166

39,190,494

133,050,458

 

 

 

 

268,768,457

100.0

 

 

Bradesco      147               

 


 

Financial Statements, Independent Auditors’ 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

2012

2011

Total on

March 31 (B)

%

(6)

Total on
December 31

(B)

%

(6)

Total on

March 31 (B)

%

(6)

Discounted trade receivables and loans (1)

998,125

952,009

943,341

1,710,524

2,452,339

7,056,338

84.3

6,680,028

84.3

5,966,455

82.4

Financing

225,144

172,297

99,766

206,160

180,658

884,025

10.6

787,793

10.0

661,325

9.1

Agricultural and agribusiness financing

14,868

14,934

10,702

20,907

26,303

87,714

1.0

91,886

1.2

88,972

1.2

Subtotal

1,238,137

1,139,240

1,053,809

1,937,591

2,659,300

8,028,077

95.9

7,559,707

95.5

6,716,752

92.7

Leasing operations

73,552

57,846

33,312

61,120

52,869

278,699

3.3

280,054

3.5

408,744

5.6

Advances on foreign exchange contracts (2)  

1,561

3,036

1,881

177

2,554

9,209

0.1

21,981

0.3

17,988

0.2

Subtotal

1,313,250

1,200,122

1,089,002

1,998,888

2,714,723

8,315,985

99.3

7,861,742

99.3

7,143,484

98.5

Other receivables (3)  

3,739

535

998

8,561

47,467

61,300

0.7

52,629

0.7

106,947

1.5

Overall total on March 31, 2012

1,316,989

1,200,657

1,090,000

2,007,449

2,762,190

8,377,285

100.0

 

 

 

 

Overall total on December 31, 2011

1,216,792

1,064,151

1,012,535

1,950,476

2,670,417

 

 

7,914,371

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

 

 

__148                   Report on Economic and Financial Analysis – March 2012  

 

 


 
   

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

 
 Notes to the Consolidated Financial Statements

 

 

 

R$ thousand

Non-performing loans

Outstanding Installments

1 to 30 days

31 to 60 days

61 to 90 days

91 to 180 days

181 to 360 days

More than 360 days

2012

2011

Total on

March 31
(C)

%

(6)

Total on
December 31

(C)

%

(6)

Total on

March 31
(C)

%

(6)

Discounted trade receivables and loans (1)

541,916

519,291

403,224

941,743

1,384,347

3,009,658

6,800,179

52.6

6,284,464

52.2

4,800,254

46.0

Financing

205,594

203,647

185,393

534,786

916,194

2,700,782

4,746,396

36.8

4,253,336

35.4

3,490,648

33.5

Agricultural and agribusiness financing

1,814

4,188

1,880

9,951

21,199

155,499

194,531

1.5

211,909

1.8

287,936

2.8

Subtotal

749,324

727,126

590,497

1,486,480

2,321,740

5,865,939

11,741,106

90.9

10,749,709

89.4

8,578,838

82.3

Leasing operations

68,502

61,283

58,065

168,392

297,237

516,670

1,170,149

9.1

1,269,899

10.6

1,839,595

17.6

Subtotal

817,826

788,409

648,562

1,654,872

2,618,977

6,382,609

12,911,255

100.0

12,019,608

100.0

10,418,433

99.9

Other receivables (3)  

96

63

63

187

272

604

1,285

-

2,903

-

4,271

0.1

Overall total on March 31, 2012

817,922

788,472

648,625

1,655,059

2,619,249

6,383,213

12,912,540

100.0

 

 

 

 

Overall total on December 31, 2011

745,929

704,247

621,251

1,526,637

2,421,194

6,003,253

 

 

12,022,511

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

 

 

Bradesco      149               

 

 

 


 

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

   
 
 Notes to the Consolidated Financial Statements

 

 

 

R$ thousand

Overall total

2012

2011

Total on March 31 (A+B+C)

%
(6)

Total on December 31 (A+B+C)

%
(6)

Total on March 31 (A+B+C)

%
(6)

Discounted trade receivables and loans (1)

130,587,421

40.1

129,519,410

40.2

116,263,518

40.6

Financing

93,491,224

28.7

92,149,387

28.6

76,869,390

26.9

Agricultural and agribusiness financing

15,608,533

4.8

15,499,082

4.8

14,261,928

5.0

Subtotal

239,687,178

73.6

237,167,879

73.6

207,394,836

72.5

Leasing operations

10,514,062

3.2

11,550,837

3.6

15,008,077

5.2

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

6,671,302

2.1

6,235,472

1.9

5,727,656

2.0

Subtotal

256,872,542

78.9

254,954,188

79.1

228,130,569

79.7

Other receivables (3)  

12,875,981

4.0

13,713,677

4.3

11,781,196

4.1

Total loan operations  

269,748,523

82.9

268,667,865

83.4

239,911,765

83.8

Sureties and guarantees (4)

50,932,177

15.7

48,479,356

15.1

42,466,252

14.8

Loan assignment (5)  

421,561

0.1

516,098

0.2

406,420

0.1

Loan assignment – real estate receivables certificate

477,906

0.1

501,273

0.2

575,061

0.2

Co-obligation in rural loan assignment (4)

130,616

-

129,540

-

140,940

-

Loans available for imports (4) 

1,486,594

0.5

1,700,341

0.5

1,570,061

0.6

Confirmed exports loans (4)

69,182

-

53,877

-

35,360

-

Acquisition of credit card receivables

2,161,280

0.7

1,878,512

0.6

1,335,733

0.5

Overall total on March 31, 2012

325,427,839

100.0

 

 

 

 

Overall total on December 31, 2011

 

 

321,926,862

100.0

 

 

Overall total on March 31, 2011

 

 

 

 

286,441,592

100.0

 

(1)  Including loans of credit card operations and operations for advances of credit card receivables in the amount of R$17,558,714 thousand (R$17,318,897 thousand on December 31, 2011 and R$15,890,839 thousand on March 31, 2011);

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

(3)  Item “Other Receivables” comprises receivables on sureties and guarantees honored, receivables on sale of assets, trade and credit receivables, income from foreign exchange contracts and export contracts receivables and credit card receivables (cash and installment purchases at merchants) in the amount of R$12,098,763 thousand (R$12,968,079 thousand on December 31, 2011 and R$10,619,139 thousand on March 31, 2011);

(4)  Recorded in memorandum accounts;

(5)  Restated amount of loan assignment up to March 31, 2012, December 31, 2011 and March 31, 2011, 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.

 

 

 

 

__150           Report on Economic and Financial Analysis – March 2012  

 


   

Financial Statements, Independent Auditors’ 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

2012

2011

Total on March 31

%

(1)

Total on December 31

%

(1)

Total on March 31

%

(1)

Discounted trade receivables and loans

27,013,025

53,818,092

9,121,624

23,952,353

4,685,022

1,611,002

1,355,140

1,315,376

7,715,787

130,587,421

48.3

129,519,410

48.2

116,263,518

48.5

Financings

16,807,701

38,756,501

22,461,215

11,756,552

1,161,601

449,965

354,437

288,888

1,454,364

93,491,224

34.7

92,149,387

34.3

76,869,390

32.0

Agricultural and agribusiness financings

2,016,170

3,489,324

4,228,552

5,204,633

330,242

73,249

184,311

26,516

55,536

15,608,533

5.8

15,499,082

5.8

14,261,928

5.9

Subtotal

45,836,896

96,063,917

35,811,391

40,913,538

6,176,865

2,134,216

1,893,888

1,630,780

9,225,687

239,687,178

88.8

237,167,879

88.3

207,394,836

86.4

Leasing operations

104,353

2,749,325

1,707,047

4,603,785

458,115

134,266

122,499

86,363

548,309

10,514,062

3.9

11,550,837

4.3

15,008,077

6.3

Advances on foreign exchange contracts (2)

3,574,725

1,260,454

1,153,178

604,616

54,084

4,837

2,098

-

17,310

6,671,302

2.5

6,235,472

2.3

5,727,656

2.4

Subtotal

49,515,974

100,073,696

38,671,616

46,121,939

6,689,064

2,273,319

2,018,485

1,717,143

9,791,306

256,872,542

95.2

254,954,188

94.9

228,130,569

95.1

Other receivables

265,935

9,316,253

427,803

2,360,842

117,446

31,595

23,237

18,909

313,961

12,875,981

4.8

13,713,677

5.1

11,781,196

4.9

Overall total on March 31, 2012

49,781,909

109,389,949

39,099,419

48,482,781

6,806,510

2,304,914

2,041,722

1,736,052

10,105,267

269,748,523

100.0

 

 

 

 

%

18.5

40.6

14.5

18.0

2.5

0.9

0.8

0.6

3.6

100.00

 

 

 

 

 

Overall total on December 31, 2011

51,049,799

108,359,473

39,709,434

47,906,459

5,847,087

2,451,686

1,963,419

1,762,864

9,617,644

 

 

268,667,865

100.0

 

 

%

19.0

40.3

14.8

17.8

2.2

0.9

0.7

0.7

3.6

 

 

100.00

 

 

 

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

 

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

(2)  See Note 11a.

 

 

 

Bradesco      151               

 

 


 

Financial Statements, Independent Auditors’ 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

2012

2011

Total on March 31

%

(1)

Total on December 31

%

(1)

Total on March 31

%

(1)

Outstanding installments

-

-

1,900,775

2,666,731

1,990,722

1,098,572

942,568

785,419

3,527,753

12,912,540

100.0

12,022,511

100.0

10,422,704

100.0

1 to 30

-

-

144,793

198,550

129,346

53,316

56,499

41,882

193,536

817,922

6.3

745,929

6.2

684,404

6.6

31 to 60

-

-

129,989

204,699

103,381

57,528

46,324

42,073

204,478

788,472

6.1

704,247

5.9

657,002

6.3

61 to 90

-

-

110,274

149,343

85,124

48,663

40,834

36,021

178,366

648,625

5.0

621,251

5.2

537,254

5.2

91 to 180

-

-

244,430

366,190

228,639

130,663

108,192

99,400

477,545

1,655,059

12.8

1,526,637

12.7

1,362,636

13.1

181 to 360

-

-

381,940

550,061

370,626

215,205

177,433

161,466

762,518

2,619,249

20.3

2,421,194

20.1

2,124,631

20.4

More than 360

-

-

889,349

1,197,888

1,073,606

593,197

513,286

404,577

1,711,310

6,383,213

49.5

6,003,253

49.9

5,056,777

48.4

Past due installments (2)

-

-

420,317

902,294

836,965

622,542

598,207

661,631

4,335,329

8,377,285

100.0

7,914,371

100.0

7,250,431

100.0

1 to 14

-

-

18,077

104,716

54,795

25,594

19,001

16,075

83,930

322,188

3.8

328,009

4.1

245,119

3.4

15 to 30

-

-

373,976

256,587

121,788

48,203

30,832

25,955

137,460

994,801

11.9

888,783

11.2

927,823

12.8

31 to 60

-

-

28,043

519,147

222,197

101,861

59,631

45,271

224,507

1,200,657

14.3

1,064,151

13.4

1,135,372

15.7

61 to 90

-

-

120

15,962

403,900

141,389

91,882

64,436

372,311

1,090,000

13.0

1,012,535

12.8

918,681

12.7

91 to 180

-

-

101

5,882

30,479

294,465

372,082

483,855

820,585

2,007,449

24.0

1,950,476

24.6

1,802,680

24.8

181 to 360

-

-

-

-

3,806

11,030

24,779

26,039

2,597,244

2,662,898

31.8

2,586,608

32.8

2,010,837

27.7

More than 360

-

-

-

-

-

-

-

-

99,292

99,292

1.2

83,809

1.1

209,919

2.9

Subtotal

-

-

2,321,092

3,569,025

2,827,687

1,721,114

1,540,775

1,447,050

7,863,082

21,289,825

 

19,936,882

 

17,673,135

 

Specific provision

-

-

23,211

107,071

282,769

516,335

770,387

1,012,935

7,863,082

10,575,790

 

9,875,415

 

8,298,470

 

(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.

 

__152           Report on Economic and Financial Analysis – March 2012  

 


 
   

Financial Statements, Independent Auditors’ 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

2012

2011

Total on March 31

%

(1)

Total on December 31

%

(1)

Total on March 31

%

(1)

Outstanding installments

49,781,909

109,389,949

36,778,327

44,913,756

3,978,823

583,800

500,947

289,002

2,242,185

248,458,698

100.0

248,730,983

100.0

222,238,630

100.0

1 to 30

3,956,607

14,898,143

2,225,648

5,010,010

442,049

72,014

45,603

38,123

336,518

27,024,715

10.8

28,633,525

11.5

26,704,764

12.0

31 to 60

3,703,894

11,433,839

2,185,351

4,790,388

242,195

49,705

34,340

30,079

275,672

22,745,463

9.2

21,329,660

8.6

19,207,345

8.6

61 to 90

3,357,459

7,370,498

1,802,565

3,227,988

198,680

28,715

20,309

15,466

129,307

16,150,987

6.5

15,374,481

6.2

14,588,329

6.6

91 to 180

5,975,612

13,372,604

3,777,818

6,576,132

441,798

65,012

42,898

34,575

258,391

30,544,840

12.3

30,699,691

12.3

27,678,399

12.5

181 to 360

6,783,931

18,066,395

5,570,776

7,654,401

587,827

93,451

60,947

48,713

402,381

39,268,822

15.8

39,880,059

16.0

35,377,646

15.9

More than 360

26,004,406

44,248,470

21,216,169

17,654,837

2,066,274

274,903

296,850

122,046

839,916

112,723,871

45.4

112,813,567

45.4

98,682,147

44.4

Generic provision

-

546,950

367,783

1,347,412

397,882

175,140

250,474

202,301

2,242,185

5,530,127

 

5,654,244

 

5,438,685

 

Overall total on March 31, 2012 (2)

49,781,909

109,389,949

39,099,419

48,482,781

6,806,510

2,304,914

2,041,722

1,736,052

10,105,267

269,748,523

 

 

 

 

 

Existing provision

-

549,220

396,237

2,995,916

1,870,726

1,121,954

1,373,601

1,704,518

10,105,267

20,117,439

 

 

 

 

 

Minimum required provision

-

546,950

390,994

1,454,483

680,651

691,475

1,020,861

1,215,236

10,105,267

16,105,917

 

 

 

 

 

Excess provision

-

2,270

5,243

1,541,433

1,190,075

430,479

352,740

489,282

-

4,011,522

 

 

 

 

 

Overall total on December 31, 2011 (2)

51,049,799

108,359,473

39,709,434

47,906,459

5,847,087

2,451,686

1,963,419

1,762,864

9,617,644

 

 

268,667,865

 

 

 

Existing provision

-

544,037

402,283

3,163,170

1,571,653

1,189,907

1,324,226

1,727,528

9,617,644

 

 

19,540,448

 

 

 

Minimum required provision

-

541,801

397,094

1,437,193

584,707

735,506

981,709

1,234,005

9,617,644

 

 

15,529,659

 

 

 

Excess provision

-

2,236

5,189

1,725,977

986,946

454,401

342,517

493,523

-

 

 

4,010,789

 

 

 

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

 

 

(1)  Ratio between maturities and types; and

(2)  The overall total includes performing loan operations in the amount of R$248,458,698 thousand (R$248,730,983 thousand on December 31, 2011 and R$222,238,630 thousand on March 31, 2011) and non-performing loan operations of R$21,289,825 thousand (R$19,936,882 thousand on December 31, 2011 and R$17,673,135 thousand on March 31, 2011).

 

 

 

Bradesco      153               

 

 


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

   
 
 Notes to the Consolidated Financial Statements

 

 

d) Concentration of loan operations

 

R$ thousand

2012

2011

March 31

%

December 31

%

March 31

%

Largest borrower

2,459,030

0.9

2,387,821

0.9

2,320,839

1.0

10 largest borrowers

13,390,420

5.0

13,821,317

5.1

12,644,447

5.3

20 largest borrowers

22,003,023

8.2

22,701,156

8.4

19,731,269

8.2

50 largest borrowers

35,259,087

13.1

36,801,539

13.7

33,014,477

13.8

100 largest borrowers

46,021,948

17.1

47,718,776

17.8

42,363,261

17.7

 

e) By economic activity sector

 

R$ thousand

2012

2011

March 31

%

December 31

%

March 31

%

Public sector

757,485

0.3

1,046,107

0.4

1,008,058

0.4

Federal Government

473,514

0.2

764,524

0.3

609,564

0.2

Petrochemical

470,715

0.2

759,953

0.3

598,343

0.2

Financial intermediaries

2,799

-

4,571

-

11,221

-

State Government

283,971

0.1

281,583

0.1

398,494

0.2

Production and distribution of electricity

283,971

0.1

281,583

0.1

398,494

0.2

Private sector

268,991,038

99.7

267,621,758

99.6

238,903,707

99.6

Manufacturing

51,039,199

18.9

51,699,761

19.3

46,561,663

19.4

Food products and beverages

12,875,597

4.8

13,038,439

4.9

11,880,625

5.0

Steel, metallurgy and mechanics

8,074,260

3.0

8,226,165

3.1

7,946,450

3.3

Pulp and paper

3,962,803

1.5

3,809,106

1.4

3,025,499

1.3

Chemical

3,363,267

1.2

3,323,662

1.2

4,202,933

1.7

Oil refining and production of alcohol

3,227,648

1.2

3,384,333

1.2

2,150,942

0.9

Textiles and apparel

3,130,527

1.2

3,162,187

1.2

2,934,453

1.2

Light and heavy vehicles

2,750,041

1.0

2,849,552

1.1

2,164,101

0.9

Rubber and plastic articles

2,481,607

0.9

2,593,684

1.0

2,412,092

1.0

Electric and electronic products

2,129,878

0.8

2,229,114

0.8

1,901,961

0.8

Furniture and wood products

1,962,029

0.7

1,979,906

0.7

1,661,672

0.7

Extraction of metallic and non-metallic ores

1,716,717

0.6

1,678,188

0.6

1,700,383

0.7

Non-metallic materials

1,699,927

0.6

1,735,887

0.6

1,373,244

0.6

Automotive parts and accessories

1,118,923

0.4

1,032,833

0.4

993,373

0.4

Leather articles

728,941

0.3

764,423

0.3

527,081

0.2

Publishing, printing and reproduction

720,375

0.3

718,032

0.3

590,803

0.2

Other industries

1,096,659

0.4

1,174,250

0.5

1,096,051

0.5

Commerce

42,535,683

15.8

43,020,741

15.9

37,809,367

15.7

Merchandise in specialty stores

11,691,879

4.3

11,618,280

4.3

9,616,061

4.0

Food products, beverages and tobacco

4,861,639

1.8

4,925,626

1.8

4,249,558

1.8

Non-specialized retailer

4,023,795

1.5

4,074,965

1.5

3,687,769

1.5

Automobile

3,577,564

1.3

3,819,979

1.4

3,093,388

1.3

Clothing and footwear

3,232,515

1.2

3,443,340

1.3

3,339,685

1.4

Motor vehicle repairs, parts and accessories

3,035,501

1.1

3,006,566

1.1

2,582,997

1.1

Grooming and household articles

2,403,840

0.9

2,537,517

0.9

2,317,831

0.9

Waste and scrap

2,027,118

0.8

2,052,003

0.8

1,651,279

0.7

 

 

__154                    Report on Economic and Financial Analysis – March 2012  

 


 
   

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

 
 Notes to the Consolidated Financial Statements

 

 

 

R$ thousand

2012

2011

March 31

%

December 31

%

March 31

%

Fuel

1,863,808

0.7

1,796,472

0.7

1,649,099

0.7

Trade intermediary

1,619,103

0.6

1,667,237

0.6

1,447,770

0.6

Wholesale of goods in general

1,418,423

0.5

1,560,379

0.6

1,308,477

0.5

Agricultural products

1,367,345

0.5

1,155,006

0.4

1,628,063

0.7

Other commerce

1,413,153

0.6

1,363,371

0.5

1,237,390

0.5

Financial intermediaries

729,003

0.3

627,577

0.2

715,810

0.3

Services

63,031,680

23.3

61,859,298

23.1

51,771,689

21.6

Civil construction

15,519,003

5.8

14,954,989

5.6

11,990,332

5.0

Transportation and storage

15,225,315

5.6

15,132,820

5.6

13,033,801

5.4

Real estate activities, rentals and corporate services

10,845,090

4.0

10,877,787

4.0

9,829,455

4.1

Production and distribution of electric power, gas and water

4,998,440

1.9

4,945,479

1.8

4,765,562

2.0

Holding companies, legal, accounting and business advisory services

2,978,407

1.1

2,683,679

1.0

2,422,068

1.0

Hotels and catering

2,384,461

0.9

2,297,976

0.9

1,966,105

0.8

Social services, education, health, defense and social security

2,168,343

0.8

2,749,685

1.0

1,898,113

0.8

Clubs, leisure, cultural and sport activities

1,848,067

0.7

1,758,810

0.7

1,481,353

0.6

Telecommunications

513,688

0.2

577,396

0.2

433,151

0.2

Other services

6,550,866

2.3

5,880,677

2.3

3,951,749

1.7

Agriculture, cattle raising, fishing, forestry and timber industry

3,334,169

1.2

3,442,553

1.3

3,307,018

1.4

Individuals

108,321,304

40.2

106,971,828

39.8

98,738,160

41.2

Total

269,748,523

100.0

268,667,865

100.0

239,911,765

100.0

 

 

 

Bradesco      155               

 

 

 


 

Financial Statements, Independent Auditors’ 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)

2012

2011

Past due

Outstanding

Total – non-performing loans

%

March 31

YTD (2)

%

December 31

YTD (2)

%

March 31

YTD (2)

AA

-

-

-

49,781,909

49,781,909

18.5

18.5

19.0

17.2

A

-

-

-

109,389,949

109,389,949

40.6

59.1

59.3

59.8

B

420,317

1,900,775

2,321,092

36,778,327

39,099,419

14.5

73.6

74.1

69.6

C

902,294

2,666,731

3,569,025

44,913,756

48,482,781

18.0

91.6

91.9

92.5

Subtotal

1,322,611

4,567,506

5,890,117

240,863,941

246,754,058

91.6

 

 

 

D

836,965

1,990,722

2,827,687

3,978,823

6,806,510

2.5

94.1

94.1

94.5

E

622,542

1,098,572

1,721,114

583,800

2,304,914

0.9

95.0

95.0

95.3

F

598,207

942,568

1,540,775

500,947

2,041,722

0.8

95.8

95.7

95.9

G

661,631

785,419

1,447,050

289,002

1,736,052

0.6

96.4

96.4

96.5

H

4,335,329

3,527,753

7,863,082

2,242,185

10,105,267

3.6

100.0

100.0

100.0

Subtotal

7,054,674

8,345,034

15,399,708

7,594,757

22,994,465

8.4

 

 

 

Overall total on March 31, 2012

8,377,285

12,912,540

21,289,825

248,458,698

269,748,523

100.0

 

 

 

%

3.1

4.8

7.9

92.1

100.0

 

 

 

 

Overall total on December 31, 2011

7,914,371

12,022,511

19,936,882

248,730,983

268,667,865

 

 

 

 

%

2.9

4.5

7.4

92.6

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

 

 

 

 

(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 – March 2012  

 


 
   

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

 
 Notes to the Consolidated Financial Statements

 

 

Risk level  

R$ thousand

Allowance

Minimum required

provision

Minimum required

Additional

Existing

2012

2011

Specific

Generic

Total

%

March 31

YTD (1)

%

December 31

YTD (1)

%

March 31

YTD (1)

Past due

Outstanding

Total specific

AA

-

-

-

-

-

-

-

-

-

-

-

A

0.5

-

-

-

546,950

546,950

2,270

549,220

0.5

0.5

0.5

B

1.0

4,203

19,008

23,211

367,783

390,994

5,243

396,237

1.0

1.0

1.0

C

3.0

27,069

80,002

107,071

1,347,412

1,454,483

1,541,433

2,995,916

6.2

6.6

5.2

Subtotal

 

31,272

99,010

130,282

2,262,145

2,392,427

1,548,946

3,941,373

1.6

1.7

1.6

D

10.0

83,697

199,072

282,769

397,882

680,651

1,190,075

1,870,726

27.5

26.9

26.5

E

30.0

186,763

329,572

516,335

175,140

691,475

430,479

1,121,954

48.7

48.5

48.3

F

50.0

299,103

471,284

770,387

250,474

1,020,861

352,740

1,373,601

67.3

67.4

67.1

G

70.0

463,142

549,793

1,012,935

202,301

1,215,236

489,282

1,704,518

98.2

98.0

97.9

H

100.0

4,335,329

3,527,753

7,863,082

2,242,185

10,105,267

-

10,105,267

100.0

100.0

100.0

Subtotal

 

5,368,034

5,077,474

10,445,508

3,267,982

13,713,490

2,462,576

16,176,066

70.3

71.3

72.1

Overall total on March 31, 2012

 

5,399,306

5,176,484

10,575,790

5,530,127

16,105,917

4,011,522

20,117,439

7.5

 

 

%

 

26.9

25.7

52.6

27.5

80.1

19.9

100.0

 

 

 

Overall total on December 31, 2011

 

5,153,888

4,721,527

9,875,415

5,654,244

15,529,659

4,010,789

19,540,448

 

7.3

 

%

 

26.4

24.2

50.6

28.9

79.5

20.5

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

 

 

 

(1)  Ratio between existing allowance and total portfolio by risk level.

 

 

 

 

Bradesco       157              

  

 


 

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

   
 
 Notes to the Consolidated Financial Statements

 

 

g) Changes in allowance for loan losses

 

R$ thousand

2012

2011

1st Quarter

4th Quarter

1st Quarter

Opening balance

19,540,448

19,090,910

16,289,671

- Specific provision (1)

9,875,415

9,173,336

7,898,327

- Generic provision (2)

5,654,244

5,908,620

5,389,925

- Excess provision (3)

4,010,789

4,008,954

3,001,419

Additions

3,298,274

2,957,792

2,534,045

Reductions

(2,721,283)

(2,508,254)

(2,083,658)

Closing balance

20,117,439

19,540,448

16,740,058

- Specific provision (1)

10,575,790

9,875,415

8,298,470

- Generic provision (2)

5,530,127

5,654,244

5,438,685

- Excess provision (3)

4,011,522

4,010,789

3,002,903

(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 excess 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

2012

2011

1st Quarter

4th Quarter

1st Quarter

Amount recorded

3,298,274

2,957,792

2,534,045

Amount recovered (1)

(653,185)

(748,077)

(613,490)

ALL expense net of amounts recovered

2,645,089

2,209,715

1,920,555

(1)  Classified in income from loan operations (Note 10j).

 

i) Changes in renegotiated portfolio

 

R$ thousand

2012

2011

1st Quarter

4th Quarter

1st Quarter

Opening balance

8,658,167

8,289,875

6,911,604

Amount renegotiated

1,898,102

1,965,760

1,672,867

Amount received

(970,951)

(950,664)

(763,936)

Write-offs

(697,206)

(646,804)

(546,989)

Closing balance

8,888,112

8,658,167

7,273,546

Allowance for loan losses

5,696,825

5,521,460

4,582,520

Percentage on renegotiated portfolio

64.1%

63.8%

63.0%

 

 

__158                  Report on Economic and Financial Analysis – March 2012  

 

 

 

 


 
   

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

 
 Notes to the Consolidated Financial Statements

 

 

j) Income on loan and leasing operations

 

 

R$ thousand

2012

2011

1st Quarter

4th Quarter

1st Quarter

Discounted trade receivables and loans

8,187,899

8,172,259

7,184,960

Financings

3,088,048

2,955,790

2,426,774

Agricultural and agribusiness loans

242,086

259,022

276,512

Subtotal

11,518,033

11,387,071

9,888,246

Recovery of credits charged-off as loss

653,185

748,077

613,490

Subtotal

12,171,218

12,135,148

10,501,736

Leasing, net of expenses

362,162

397,988

444,858

Total

12,533,380

12,533,136

10,946,594

 

11)    OTHER RECEIVABLES

a)   Foreign exchange portfolio

Balance sheet accounts

 

R$ thousand

2012

2011

March 31

December 31

March 31

Assets – other receivables

 

 

 

Exchange purchases pending settlement

9,635,831

8,480,963

10,984,526

Exchange sale receivables

3,303,953

1,479,467

5,590,026

(-) Advances in local currency received

(423,606)

(150,937)

(415,051)

Income receivable on advances granted

90,187

83,558

48,893

Total

12,606,365

9,893,051

16,208,394

Liabilities – other liabilities

 

 

 

Exchange sales pending settlement

3,297,709

1,487,949

5,573,821

Exchange purchase payables

9,322,575

7,865,472

11,206,544

(-) Advances on foreign exchange contracts

(6,671,302)

(6,235,472)

(5,727,656)

Other

4,113

5,338

7,039

Total

5,953,095

3,123,287

11,059,748

Net foreign exchange portfolio

6,653,270

6,769,764

5,148,646

Memorandum accounts:

 

 

 

- Loans available for imports

1,486,594

1,700,341

1,570,061

- Confirmed exports loans

69,182

53,877

35,360

 

 

Bradesco     159              

  

 

 


 

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

   
 
 Notes to the Consolidated Financial Statements

 

Foreign exchange results in profit or loss

Breakdown of foreign exchange transaction results adjusted to facilitate presentation

 

 R$ thousand

2012

2011

1st Quarter

4th Quarter

1st Quarter

Foreign exchange operations in profit or loss

269,915

158,766

129,411

Adjustments:

 

 

 

- Income on foreign currency financing (1)  

39,304

5,646

5,103

- Income on export financing (1)  

124,427

106,504

114,571

- Income on foreign investments (2)  

43,402

(21,556)

152

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

(322,765)

(49,962)

(2,955)

- Funding expenses (4)  

(79,729)

(84,562)

(71,059)

- Other

74,943

14,646

(56,209)

Total adjustments

(120,418)

(29,284)

(10,397)

Adjusted foreign exchange operations result

149,497

129,482

119,014

(1)  Recognized in “Income from loan operations;”

(2)  Recognized in “Income on securities transactions;”

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

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

 

b)   Sundry  

 

R$ thousand

2012

2011

March 31

December 31

March 31

Tax credits (Note 34c)

21,153,537

20,890,055

18,419,399

Credit card operations

14,260,043

14,846,591

11,954,872

Borrowers by escrow deposits

9,803,380

9,499,524

7,858,796

Prepaid taxes

5,110,981

4,767,423

1,493,252

Sundry borrowers

2,765,255

2,610,963

2,023,793

Trade and credit receivables (1)

1,500,485

1,497,373

1,614,387

Advances to Deposit Guarantee Fund (FGC)

304,435

350,100

487,096

Payments to be reimbursed

509,825

388,722

501,698

Receivables from sale of assets

63,464

65,369

69,542

Other

186,602

226,408

213,352

Total

55,658,007

55,142,528

44,636,187

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

 

__160     Report on Economic and Financial Analysis – March 2012  

 

 


 
   

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

 
 Notes to the Consolidated Financial Statements

 

 

12)    OTHER ASSETS

a)   Foreclosed assets/other

 

 R$ thousand

Cost

Provision for losses

Carrying amount

2012

2011

March 31

December 31

March 31

Real estate

524,160

(327,718)

196,442

189,314

114,542

Goods subject to special conditions

55,621

(55,621)

-

-

-

Vehicles and similar

359,360

(119,047)

240,313

245,901

274,184

Inventories/warehouse

94,442

-

94,442

77,345

28,822

Machinery and equipment

16,749

(6,081)

10,668

9,000

10,384

Other

19,566

(18,497)

1,069

999

1,104

Total on March 31, 2012

1,069,898

(526,964)

542,934

 

 

Total on December 31, 2011

1,044,964

(522,405)

 

522,559

 

Total on March 31, 2011

659,098

(230,062)

 

 

429,036

 

b)   Prepaid expenses

 

R$ thousand

2012

2011

March 31

December 31

March 31

Commission on the placement of financing (1)  

1,607,875

1,292,428

675,777

Deferred insurance acquisition costs (2)

683,643

638,384

481,478

Advertising and marketing expenses (3) 

112,513

75,543

91,492

Other (4)

412,541

366,323

149,481

Total

2,816,572

2,372,678

1,398,228

(1)  Commissions paid to storeowners and car dealers;

(2)  Commissions paid to brokers for the sale of insurance, pension plan and capitalization bond products;

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

(4)  Mainly related to card issue costs.

 

13)    INVESTMENTS 

a)   Changes in investments in the consolidated financial statements

Affiliates

R$ thousand

2012

2011

March 31

December 31

March 31

- IRB-Brasil Resseguros S.A.

508,157

473,548

444,682

- Integritas Participações S.A.

534,060

534,177

444,806

- BES Investimento do Brasil S.A.

106,634

103,538

95,612

- Other

255,306

265,992

166,200

Total in affiliates – in Brazil

1,404,157

1,377,255

1,151,300

- Tax incentives

239,542

239,646

240,089

- Other investments

695,528

697,826

546,425

Provision for:

 

 

 

- Tax incentives

(211,555)

(211,578)

(213,252)

- Other investments

(51,432)

(51,432)

(49,874)

Overall total of investments

2,076,240

2,051,717

1,674,688

 

 

 

 

Bradesco      161               

  

 


 

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

   
 
 Notes to the Consolidated Financial Statements

 

b)   The adjustments resulting from the valuation using the equity method of investments were recorded in the income statement, under “Equity in the Earnings (Losses) of Unconsolidated Companies” and R$40,167 thousand in the first quarter of 2012 (R$53,085 thousand in the fourth quarter of 2011 and 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) 

2012

2011

Common

Preferred

1st Quarter

4th Quarter

1st Quarter

IRB-Brasil Resseguros S.A. (2)

1,350,000

2,392,452

-

212

21.24%

162,246

34,461

36,136

27,100

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

320,000

533,170

10,745

10,745

20.00%

26,480

5,296

4,264

3,579

Integritas Participações S.A.(2)

57,406

1,019,297

22,581

-

22.32%

(524)

(117)

2,740

(49)

Other (2)

 

 

 

 

 

 

527

9,945

3,558

Equity in the earnings (losses) of unconsolidated companies

 

 

 

 

 

 

40,167

53,085

34,188

(1)  Comprise participation in the results recorded periodically by the companies 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 prior months.

 

 

__162               Report on Economic and Financial Analysis – March 2012  

 

 


 
   

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

 
 Notes to the Consolidated Financial Statements

 

 

14)    PREMISES AND EQUIPMENT AND LEASED ASSETS

 

R$ thousand

Annual rate of depreciation

Cost

Depreciation

Carrying Amount

2012

2011

March 31

December 31

March 31

Property and equipment:

 

 

 

 

 

 

- Buildings

4%

851,103

(364,296)

486,807

466,729

414,069

- Land

-

397,832

-

397,832

367,947

345,890

Facilities, furniture and equipment in use

10%

4,591,532

(2,309,698)

2,281,834

2,253,661

1,567,539

Security and communication systems

10%

235,196

(139,932)

95,264

85,102

81,230

Data processing systems

20 to 50%

4,006,272

(2,744,246)

1,262,026

1,211,424

1,241,589

Transportation systems

20%

54,808

(27,098)

27,710

27,770

12,454

Subtotal

 

10,136,743

(5,585,270)

4,551,473

4,412,633

3,662,771

Leased assets

 

6,218

(6,163)

55

210

2,999

Total on March 31, 2012

 

10,142,961

(5,591,433)

4,551,528

 

 

Total on December 31, 2011

 

9,934,997

(5,522,154)

 

4,412,843

 

Total on March 31, 2011

 

8,961,000

(5,295,230)

 

 

3,665,770

 

 

 

Bradesco      163               

  

 

 


 

Financial Statements, Independent Auditors’ 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$2,974,569 thousand (R$2,977,993 thousand on December 31, 2011 and R$2,567,678 thousand on March 31, 2011), which is due to the increase in their market price, based on appraisal reports prepared by independent experts in 2012, 2011 and 2010.

The fixed asset to reference shareholders’ equity ratio in the “economic-financial consolidated,” which includes all entities of the Group, is 19.94% (21.03% on December 31, 2011 and 17.41% on March 31, 2011), and in the “financial consolidated,” which includes only the financial institutions of the Group (ex.: bank, securities, etc.), is 47.72% (48.37% on December 31, 2011 and 47.74% on March 31, 2011), 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$3,796,987 thousand, net of accumulated amortization, when applicable, of which: (i) R$509,666 thousand represents the difference between the purchase price and the book value of the net assets acquired, which is recorded in Permanent Assets – Investments (BM&FBOVESPA and Integritas/Fleury shares), to be amortized upon their realization; and (ii) R$3,287,321 thousand representing future profitability/customer portfolio, which is amortized over twenty years, net of accrued amortization , when applicable.

In the first quarter of 2012, goodwill amortization totaled R$65,785 thousand (R$65,785 thousand in the fourth quarter of 2011 and R$65,735 thousand in the first quarter of 2011) (Note 29).

 

 

__164  Report on Economic and Financial Analysis – March 2012  

 

 


 
   

Financial Statements, Independent Auditors’ 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

Carrying amount

2012

2011

March 31

December 31

March 31

Acquisition of banking services rights

Contract (4)

5,621,814

(2,531,637)

3,090,177

3,064,089

1,827,941

Software (2)

20% to 50%

5,282,599

(2,674,460)

2,608,139

2,516,295

2,110,197

Future profitability/customer portfolio (3)  

Up to 20%

3,994,750

(707,429)

3,287,321

3,353,106

2,470,577

Other

20%

121,548

(80,510)

41,038

44,073

38,485

Total on March 31, 2012

 

15,020,711

(5,994,036)

9,026,675

 

 

Total on December 31, 2011

 

14,656,406

(5,678,843)

 

8,977,563

 

Total on March 31, 2011

 

11,173,081

(4,725,881)

 

 

6,447,200

(1)  Intangible assets are amortized over the estimated period of economic benefit and recognized in “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$917,363 thousand, Odontoprev - R$333,202 thousand, Ágora Corretora - R$139,272 thousand, Ibi México - R$24,582 thousand, Europ Assistance Serviços de Assistência Personalizados - R$21,659 thousand, Alelo (CBSS) - R$140,654 thousand, Cielo - R$408,014 thousand and Banco Berj - R$1,106,683 thousand, net of accrued amortization, when applicable; and

(4)  Based on each pay-back agreement.

 

 

Bradesco      165                

  


 

Financial Statements, Independent Auditors’ 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/

customer portfolio

Other

Total

Balance on December 31, 2011

3,064,089

2,516,295

3,353,106

44,073

8,977,563

Additions/reductions

216,525

200,271

-

5,505

422,301

Amortization for the period

(190,437)

(108,427)

(65,785)

(8,540)

(373,189)

Balance on March 31, 2012

3,090,177

2,608,139

3,287,321

41,038

9,026,675

 

 

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

a)   Deposits 

 

R$ thousand

2012

2011

1 to 30 days

31 to 180 days

181 to 360 days

More than 360 days

March 31

December 31

March 31

● Demand deposits (1)

31,954,632

-

-

-

31,954,632

33,120,757

31,777,641

● Savings deposits (1)

59,924,012

-

-

-

59,924,012

59,656,319

54,624,988

● Interbank deposits

86,166

322,315

73,905

30,665

513,051

519,787

252,249

● Time deposits (2)

14,494,133

13,033,287

11,680,443

82,276,991

121,484,854

124,127,364

116,054,512

● Other – investment deposits

-

-

-

-

-

-

1,113,049

Overall total on March 31, 2012

106,458,943

13,355,602

11,754,348

82,307,656

213,876,549

 

 

%

49.8

6.2

5.5

38.5

100.0

 

 

Overall total on December 31, 2011

106,591,857

13,966,392

11,550,087

85,315,891

 

217,424,227

 

%

49.1

6.4

5.3

39.2

 

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

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

(2)   Considers the actual maturities of investments

 

 

__166             Report on Economic and Financial Analysis – March 2012  

 

 


 
   

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

 
 Notes to the Consolidated Financial Statements

 

 

b)   Federal funds purchased and securities sold under agreements to repurchase

 

R$ thousand

2012

2011

1 to 30 days

31 to 180 days

181 to 360 days

More than 360 days

March 31

December 31

March 31

Own portfolio

90,307,613

16,622,858

6,382,126

32,305,271

145,617,868

128,895,522

120,774,698

● Government securities

87,935,070

104,656

191,814

7,454

88,238,994

75,805,501

67,819,188

Debentures of own issuance

1,019,007

16,518,202

6,190,312

31,714,254

55,441,775

49,776,967

48,351,422

● Foreign

1,353,536

-

-

583,563

1,937,099

3,313,054

4,604,088

Third-party portfolio (1)  

60,385,537

1,509,283

-

-

61,894,820

57,751,033

50,793,391

Unrestricted portfolio (1)  

3,436,595

2,197,172

783,584

-

6,417,351

10,801,671

7,420,692

Overall total on March 31, 2012 (2)

154,129,745

20,329,313

7,165,710

32,305,271

213,930,039

 

 

%

72.1

9.5

3.3

15.1

100.0

 

 

Overall total on December 31, 2011 (2)

144,001,693

11,603,596

5,209,609

36,633,328

 

197,448,226

 

%

72.9

5.9

2.6

18.6

 

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

(1)  Represented by government securities; and

(2)  Includes R$41,307,953 thousand (R$43,303,145 thousand on December 31, 2011 and R$40,961,895 thousand on March 31, 2011) 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 and Fiscal Council’s Report

   
 
 Notes to the Consolidated Financial Statements

 

c)   Funds from issuance of securities

 

R$ thousand

2012

2011

1 to 30 days

31 to 180 days

181 to 360 days

More than 360 days

March 31

December 31

March 31

Securities - Brazil:

             

- Mortgage bonds

60,351

578,917

642,245

1,244

1,282,757

1,309,705

1,294,024

- Letters of credit for real estate

213,246

855,820

1,685,276

84,112

2,838,454

2,143,931

1,197,290

- Letters of credit for agribusiness

112,908

792,600

1,058,840

510,617

2,474,965

2,538,970

1,815,674

- Financial bills

382,238

4,367,656

7,839,329

19,815,744

32,404,967

27,119,678

11,521,193

- Debentures (1)

-

-

-

-

-

-

763,547

Subtotal

768,743

6,594,993

11,225,690

20,411,717

39,001,143

33,112,284

16,591,728

Securities - abroad:

 

 

 

 

 

 

 

- MTN Program Issues (2)

42,084

93,678

51,926

5,786,528

5,974,216

4,496,842

1,635,574

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

7,083

280,507

365,139

2,877,855

3,530,584

3,939,216

3,501,841

- Securitization of future flow of credit card bill receivables from

cardholders resident abroad (Note 16d)

-

-

-

-

-

-

272

- Issuance costs

-

-

-

(23,595)

(23,595)

(26,180)

(28,416)

Subtotal

49,167

374,185

417,065

8,640,788

9,481,205

8,409,878

5,109,271

Overall total on March 31, 2012

817,910

6,969,178

11,642,755

29,052,505

48,482,348

 

 

%

1.7

14.4

24.0

59.9

100.0

 

 

Overall total on December 31, 2011

354,086

6,121,755

8,032,602

27,013,719

 

41,522,162

 

%

0.9

14.7

19.3

65.1

 

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

(1)  Past due transactions in May 2011 referring to issuances of 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, export pre-financing, import financing and working capital financing, substantially in the medium and long terms.

   

 

__168                   Report on Economic and Financial Analysis – March 2012  

 


   

Financial Statements, Independent Auditors’ 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 a 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. The operation was concluded in June 2011.

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

2012

2011

March 31

December 31

March 31

Securitization of future flow of money orders received from abroad

7.28.2004

305,400

8.20.2012

8,992

18,575

38,786

6.11.2007

481,550

5.20.2014

227,507

263,494

305,569

6.11.2007

481,550

5.20.2014

227,391

263,368

304,956

12.20.2007

354,260

11.20.2014(1)

-

205,980

227,698

12.20.2007

354,260

11.20.2014

181,892

205,980

227,698

3.6.2008

836,000

5.22.2017 (2)

909,671

936,559

813,412

12.19.2008

1,168,500

2.20.2019 (3)

909,418

936,222

813,128

12.17.2009

133,673

11.20.2014

113,469

128,514

121,808

12.17.2009

133,673

2.20.2017

135,708

139,806

121,304

12.17.2009

89,115

2.20.2020

90,447

93,180

80,847

8.20.2010

307,948

8.21.2017

317,852

327,259

284,212

9.29.2010

170,530

8.21.2017

181,660

187,001

162,423

11.16.2011 (4)

88,860

11.20.2018

90,774

93,437

-

11.16.2011 (5)

133,290

11.22.2021

135,803

139,841

-

Total

 

5,038,609

 

3,530,584

3,939,216

3,501,841

Securitization of future flow of credit card bill receivables from cardholders resident abroad

7.10.2003

800,818

6.15.2011(6)

-

-

272

Total

 

800,818

 

-

-

272

             

 

(1)    Security repurchased on March 29, 2012;

(2)    The maturity date was postponed from May 20, 2015 to May 22, 2017;

(3)    The maturity date was postponed from February 20, 2015 to February 20, 2019;

(4)    New issuance of securities abroad totaling US$50,000 thousand;

(5)    New issuance of securities abroad totaling US$75,000 thousand; and

(6)    Security settled on June 15, 2011.

 

 

 

Bradesco     169                 

 


 

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

   
 
 Notes to the Consolidated Financial Statements

  

 

 

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

 

R$ thousand

2012

2011

1st Quarter

4th Quarter

1st Quarter

Savings deposits

942,386

947,212

878,542

Time deposits

2,905,016

3,291,411

3,104,382

Federal funds purchased and securities sold under agreements to repurchase

4,679,914

4,764,438

4,529,373

Funds from issuance of securities

1,095,909

969,723

499,880

Other funding expenses

97,418

101,274

88,650

Subtotal

9,720,643

10,074,058

9,100,827

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

2,197,321

2,045,254

1,703,001

Total

11,917,964

12,119,312

10,803,828

 

__170                   Report on Economic and Financial Analysis – March 2012  

 


 
   

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

 
 Notes to the Consolidated Financial Statements

 

 

17)    BORROWING AND ONLENDING

a)   Borrowing 

 

R$ thousand

2012

2011

1 to 30 days

31 to 180 days

181 to 360 days

More than 360 days

March 31

December 31

March 31

Abroad

1,552,224

5,404,628

3,335,496

1,060,699

11,353,047

17,257,441

9,691,705

Overall total on March 31, 2012

1,552,224

5,404,628

3,335,496

1,060,699

11,353,047

 

 

%

13.7

47.6

29.4

9.3

100.0

 

 

Overall total on December 31, 2011

6,939,857

5,271,854

3,548,346

1,497,384

 

17,257,441

 

%

40.2

30.5

20.6

8.7

 

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

 

 

b)   Onlending 

 

R$ thousand

2012

2011

1 to 30 days

31 to 180 days

181 to 360 days

More than 360 days

March 31

December 31

March 31

In Brazil

1,158,842

5,334,656

4,747,324

24,421,368

35,662,190

35,905,497

31,795,382

- National Treasury

-

-

39,279

-

39,279

56,455

35,016

- BNDES

490,263

2,387,661

1,501,659

8,513,856

12,893,439

13,058,100

11,977,353

- CEF

1,710

7,669

9,203

47,675

66,257

69,031

86,877

- FINAME

666,869

2,938,075

3,197,183

15,859,230

22,661,357

22,720,060

19,695,512

- Other institutions

-

1,251

-

607

1,858

1,851

624

Abroad

97,006

-

-

-

97,006

83,998

13,551

Overall total on March 31, 2012

1,255,848

5,334,656

4,747,324

24,421,368

35,759,196

 

 

%

3.5

14.9

13.3

68.3

100.0

 

 

Overall total on December 31, 2011

1,143,641

4,494,188

5,665,158

24,686,508

 

35,989,495

 

%

3.2

12.5

15.7

68.6

 

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

 

 

 

Bradesco      171                 

 


 

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

   
 
 Notes to the Consolidated Financial Statements

 

 

c)   Borrowing and onlending expenses

 

R$ thousand

2012

2011

1st Quarter

4th Quarter

1st Quarter

Borrowing:

 

 

 

- In Brazil

553

2,223

1,023

- Abroad

33,189

38,131

18,229

Subtotal borrowing

33,742

40,354

19,252

Onlending in Brazil:

 

 

 

- National Treasury

215

954

179

- BNDES

208,903

204,216

181,927

- CEF

1,327

1,425

1,749

- FINAME

303,413

277,325

222,398

- Other institutions

9

42

5

Onlending abroad:

 

 

 

- Payables to foreign bankers (Note 11a)

322,765

49,962

2,955

- Other expenses with foreign onlending

(846,201)

362,721

(443,825)

- Exchange variation from investments abroad

430,455

(345,534)

-

Subtotal onlending

420,886

551,111

(34,612)

Total

454,628

591,465

(15,360)

 

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

a)   Contingent assets

Contingent assets are not recognized in the financial statements; however,  there are ongoing proceedings whose chances of success are assessed as probable, such as: a) Social Integration Program (PIS), claiming the offset of PIS on Gross Operating Income, paid in accordance with Decree-Laws 2,445/88 and 2,449/88, 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.

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

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

Provisions were recorded by the Management based on the opinion of legal advisors, the type of lawsuit, similarity with previous lawsuits, 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 reversed or due to the statute of limitation.

 

 

__172                   Report on Economic and Financial Analysis – March 2012  

 


 
   

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

 
 Notes to the Consolidated Financial Statements

 

 

               I -   Labor claims

These are claims brought by former employees seeking indemnifications, especially for unpaid overtime, according to Article 224 of the Consolidation of Labor Laws (CLT). In proceedings requiring judicial deposit to guarantee the execution of the judgment, the amount of labor provisions are recorded considering the estimated loss of these deposits. For other proceedings, the provision is recorded based on the average of payments made for claims settled in the last 12 months.

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

              II -   Civil claims

These are claims for pain and suffering and property damages, mainly relating to 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 using a computer-based system and provisioned whenever the loss is assessed 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.

Most of these lawsuits are brought to the Special Civil Court (JEC), in which the claims are limited to 40 minimum wages and are not events that cause a significant impact on our financial position.

It is worth noting the significant number of legal claims pleading the incidence of inflation rates which were excluded from the adjustment for inflation of savings accounts balances due to economic plans which were part of the federal 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 recorded as provisions, 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 Bank does not expect any significant provisions to be recorded in excess of what has been provided for, as the legal periods for new claims has expired; and b) the Federal Supreme Court (STF) suspended the analysis of all appeals up to final decision to be rendered by it.

 

 

Bradesco      173                 

 

 


 

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

   
 
 Notes to the Consolidated Financial Statements

 

 

               I -   Legal obligations – provision for tax risks  

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 there are good chances for a favorable outcome in the medium and long terms, based on the opinion of the legal advisors.

The main issues are:

-   Cofins – R$6,799,780  thousand: a request for authorization to calculate and pay Cofins, from October 2005, based on 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$1,042,957 thousand: we are questioning 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$720,757 thousand: we are requesting authorization to deduct, for purposes of determination of the calculation basis of IRPJ and CSLL, the total or partial amount of effective and definite loan losses, 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$661,192 thousand: we are requesting to calculate and pay income tax due, related to the 1997 base year and subsequent years, 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$296,023 thousand: we are requesting the authorization to offset amounts overpaid in 1994 and 1995 base years as contribution to PIS, corresponding to the amount that exceeds the calculation basis established in the Constitution, i.e., gross operating income, as defined in the income tax legislation – concept in Article 44 of Law 4,506/64, not including interest income.

                 II -    Provisions by nature

 

R$ thousand

2012

2011

March 31

December 31

March 31

Labor claims

2,362,826

2,315,859

1,630,771

Civil claims

3,424,442

3,345,225

2,731,484

Subtotal (1)

5,787,268

5,661,084

4,362,255

Provision for tax risks (2)

13,157,195

12,463,489

9,714,175

Total

18,944,463

18,124,573

14,076,430

(1)  Note 20b; and

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

 

 

 

__174                   Report on Economic and Financial Analysis – March 2012  

 


 
   

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

 
 Notes to the Consolidated Financial Statements

 

 

                  V -    Changes in provisions

 

R$ thousand

2012

Labor

Civil

Tax (1)

Balance on December 31, 2011

2,315,859

3,345,225

12,463,489

Adjustment for inflation

66,314

107,445

246,465

Net reversals and write-offs

113,749

57,241

460,577

Payments

(133,096)

(85,469)

(13,336)

Balance on March 31, 2012

2,362,826

3,424,442

13,157,195

(1)  Substantially comprised of legal liabilities.

 

c)   Contingent liabilities classified as possible losses

The Bradesco Organization maintains a system to monitor all administrative and judicial proceedings in which the institution is plaintiff or defendant and, based on the opinion of legal 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 recorded as a liability in the financial statements. The main proceedings with this classification are the following: a) leasing companies’ Tax on Services of any Nature (ISSQN), the total processes of which correspond to R$584,356 thousand. In this lawsuit, we discuss the demand of tax by municipalities other than those where the companies are located and where, in compliance with the law, the tax is collected; and b) income tax and social contribution related to 2006 to 2009, related to the goodwill amortization disallowance on the acquisition of Tempo Serviços Ltda. in the amount of R$378,551 thousand.

Bradesco      175                 

 


 

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

   
 
 Notes to the Consolidated Financial Statements

  

 

19)    SUBORDINATED DEBT

 

R$ thousand

2012

2011

Maturity

Original term in years

Amount of the operation

Currency

Remuneration

March 31

December 31

March 31

In Brazil:

     

 

     

Subordinated CDB:

     

 

     
       

100.0% of CDI rate + (0.3440% p.a. - 0.4914% p.a.) or

     

2012 (1)

5

1,419,126

R$

IPCA + (7.1019% p.a. - 7.632% p.a.)

2,304,322

2,707,250

3,217,067

       

100.0% of CDI rate + (0.344% p.a. - 1.0817% p.a.) or

 

 

 

2013

5

575,000

R$

IPCA + (7.74% p.a. – 8.1863% p.a.)

906,872

881,983

804,836

2015

6

1,230,302

R$

IPCA + (6.92% p.a. – 8.55% p.a.)

1,775,756

1,715,944

1,550,548

2016

6

500

R$

IPCA + 7.1292% p.a.

668

647

590

2017

6

7,100

R$

IPCA + (7.3026% p.a. - 7.5482% p.a.)

7,753

7,504

-

2018

6

60,800

R$

IPCA + (6.0860% p.a. - 6.2331% p.a.)

62,160

-

-

2012 (2)

10

256,201

R$

100.0% of CDI rate + (0.75% p.a. - 0.87% p.a.)

989,638

2,025,858

1,851,169

2019

10

20,000

R$

IPCA + (7.76% p.a.)

28,313

27,398

24,845

Financial bills:

 

     

 

 

 

2011 (3)

5

-

R$

103.0% of CDI rate

-

-

2,732,395

2012

5

995,978

R$

103.0% of CDI rate

1,680,295

1,638,758

1,503,504

2014

6

1,000,000

R$

112.0% of CDI rate

1,458,985

1,419,811

1,292,862

2015

6

44,394

R$

108% to 112.0% of CDI rate

60,307

58,712

53,537

       

IGPM rate + 6.3874% p.a.

 

 

 

 

 

   

IPCA + (6.7017% p.a. - 6.8784% p.a.)

 

 

 

 

 

   

Fixed rate + 13.0949% p.a.

 

 

 

2016

6

102,018

R$

108% to 110.0% of CDI rate

120,898

117,388

107,187

 

 

 

 

100% of CDI rate + (1.2685% p.a. - 1.3656% p.a.)

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

IPCA + (5.6030% p.a. - 7.4724% p.a.)

 

 

 

 

 

 

 

Fixed rate + (11.7493% p.a. - 13.8609% p.a.)

 

 

 

2017 (4)

6

8,623,899

R$

104% to 112.5% of CDI rate

8,923,289

9,001,906

1,915,812

 

 

 

 

100% of CDI rate + (1.1784% p.a. - 1.3061% p.a.)

 

 

 

 

 

 

 

IGPM rate + (5.5127% p.a. - 6.2626% p.a.)

 

 

 

 

 

 

 

IPCA + (5.0350% p.a. - 6.2822% p.a.)

 

 

 

 

 

 

 

Fixed rate + (11.4604% p.a. - 12.1754% p.a.)

 

 

 

2018 (5)

6

3,192,103

R$

108% a 112.% of CDI rate

3,232,476

-

-

 

 

 

 

IPCA + 7.4163% p.a.

 

 

 

2017

7

40,100

R$

Fixed rate + 13.1763% p.a.

50,838

49,247

44,780

 

 

__176                   Report on Economic and Financial Analysis – March 2012  

 


 
   

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

 
 Notes to the Consolidated Financial Statements

 

 

 

R$ thousand

2012

2011

Maturity

Original term in years

Amount of the operation

Currency

Remuneration

March 31

December 31

March 31

 

 

 

 

IGPM rate + 6.6945% p.a.

 

 

 

2018

7

141,050

R$

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

152,998

149,177

-

2018

8

50,000

R$

IGPM rate + 7.0670% p.a.

58,043

56,720

52,447

 

 

 

 

IPCA + (5.2776% p.a. - 6.1757% p.a.)

 

 

 

2019

7

21,711

R$

Fixed rate + 11.7550% p.a.

22,071

-

-

 

 

 

 

IGPM rate + 5.8351% p.a.

 

 

 

 

 

 

 

IPCA + (5.8950% p.a. - 6.3643% p.a.)

 

 

 

2019

8

12,735

R$

Fixed rate + 13.3381% p.a.

13,731

13,322

505

 

 

 

 

IGPM rate + 5.5341% p.a.

 

 

 

 

 

 

 

IPCA + (5.3870% p.a. - 6.1386% p.a.)

 

 

 

2020

8

13,058

R$

Fixed rate + (11.7681% p.a. - 11.8661% p.a.)

13,178

-

-

2012 (6)

10

13,029

R$

101.5% of CDI rate

46,700

606,852

3,454,385

 

 

 

 

IGPM rate + 6.0358% p.a. – 6.6244%p.a.)

 

 

 

 

 

 

 

IPCA + (5.8789% p.a. - 7.1246% p.a.)

 

 

 

 

 

 

 

Fixed rate + 12.7513% p.a.

 

 

 

2021

10

19,200

R$

109.0% of CDI rate

20,212

19,668

1,748

 

 

 

 

IPCA + (5.7708% p.a. - 6.0358% p.a.)

 

 

 

2022

10

2,452

R$

Fixed rate + (12.3398% p.a. - 12.4377% p.a.)

2,490

-

-

CDB pegged to loan operations:

 

 

 

 

 

 

 

2012 to 2016

from 2 to 5

7,205

R$

104% to 112.5% of CDI rate

7,593

7,900

2,270

Subtotal in Brazil

 

 

 

 

21,939,586

20,506,045

18,610,487

Abroad:

 

 

 

 

 

 

 

2011 (7)

10

353,700

US$

10.25% p.a. rate

-

-

251,380

2012 (8)

10

315,186

Yen

4.05% p.a. rate

394,063

428,857

349,480

2013

10

1,434,750

US$

8.75% p.a. rate

944,652

936,511

812,643

2014

10

801,927

Euro

8.00% p.a. rate

565,161

555,017

537,468

2019

10

1,333,575

US$

6.75% p.a. rate

1,367,087

1,446,390

1,252,861

2021

11

1,600,000

US$

5.90% p.a. rate

2,943,407

3,067,402

2,623,759

2022 (9)

11

1,100,000

US$

5.75% p.a. rate

2,007,515

-

-

Issuance costs on funding

 

 

 

 

(39,220)

(30,131)

(29,929)

Subtotal abroad

 

 

 

 

8,182,665

6,404,046

5,797,662

Overall total

 

 

 

 

30,122,251

26,910,091

24,408,149

 

(1)  Early settlement of subordinated debt amounting to R$718,702 thousand in June 2011 and R$461.505 thousand in February 2012;

(2)  Early settlement of subordinated debt amounting to R$1,065,699 thousand in February 2012;

(3)  Subordinated debt operations falling due in June 2011;

(4)  Issue of financial bills, of which: (i) R$164,421 in April 2011; (ii) R$488,688 thousand in May 2011; (iii) R$954,916 thousand in June 2011; (iv) R$81,927 thousand in July 2011; (v) R$3,741,163 thousand in August 2011; (vi) R$923,460 thousand in September 2011; (vii) R$27,250 thousand in October 2011; (viii) R$260,442 thousand in November 2011; and (ix) R$95,986 thousand in December 2011, maturing in 2017;

(5)  Issue of financial bills, of which: (i) R$303,079 thousand in January 2012; (ii) R$2,029,586 thousand in February 2012; and
(iii) R$859,438 thousand in March 2012, maturing in 2018;

(6)  Early settlement of subordinated debt amounting to R$2,960,895 thousand in September 2011; and subordinated debt operations amounting to R$570,470 thousand, falling due in March 2012;

(7)  Subordinated debt operations falling due in December 2011;

(8)  Including the cost of swap to U.S. dollar, the rate increases to 10.15% p.a.; and

(9)  In March 2012, subordinated debts totaling US$1,100,000 thousand was issued abroad with a 5.75% p.a. rate, falling due in March 2022.

 

 

Bradesco     177                   

 

 


 

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

   
 
 Notes to the Consolidated Financial Statements

  

 

20)    OTHER LIABILITIES

 

a)   Tax and social security

 

R$ thousand

2012

2011

March 31

December 31

March 31

Provision for tax risks (Note 18b IV)

13,157,195

12,463,489

9,714,175

Provision for deferred income tax (Note 34f)

4,483,019

4,824,991

4,960,599

Taxes and contributions on profits payable

1,747,337

3,050,869

1,696,407

Taxes and contributions payable

963,689

582,341

890,495

Total

20,351,240

20,921,690

17,261,676

 

b)   Sundry 

 

R$ thousand

2012

2011

March 31

December 31

March 31

Credit card operations

11,687,127

12,678,343

10,086,133

Provision for payments

4,279,589

4,215,108

3,741,552

Civil and labor provisions (Note 18b IV)

5,787,268

5,661,084

4,362,255

Sundry creditors

3,007,301

3,438,299

2,621,521

Liabilities for acquisition of assets and rights

2,068,566

2,103,213

1,226,399

Liabilities for official agreements

289,884

411,056

275,664

Other

1,215,146

1,315,943

943,500

Total

28,334,881

29,823,046

23,257,024

 

 

__178                   Report on Economic and Financial Analysis – March 2012  

 


 
   

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

 
 Notes to the Consolidated Financial Statements

 

 

21)    INSURANCE, PENSION PLAN AND CAPITALIZATION BOND OPERATIONS

a)     Technical reserves by account

 

R$ thousand

Insurance (1)

Life and pension plans (2) (3)

Capitalization bonds

Total

2012

2011

2012

2011

2012

2011

2012

2011

March 31

December 31

March 31

March 31

December 31

March 31

March 31

December 31

March 31

March 31

December 31

March 31

Current and long-term liabilities

 

 

 

 

 

 

 

 

 

 

 

 

Mathematical reserve for unvested benefits

592,880

709,016

680,800

80,022,922

77,492,774

65,753,158

-

-

-

80,615,802

78,201,790

66,433,958

Mathematical reserve for vested benefits

138,900

137,848

127,356

5,496,631

5,397,832

5,166,975

-

-

-

5,635,531

5,535,680

5,294,331

Mathematical reserve for redemptions

-

-

-

-

-

-

3,983,424

3,838,024

3,241,254

3,983,424

3,838,024

3,241,254

Reserve for claims incurred but not reported (IBNR)

1,174,948

1,104,952

1,380,431

834,063

743,826

657,985

-

-

-

2,009,011

1,848,778

2,038,416

Unearned premium reserve

1,931,012

1,966,745

1,746,578

170,545

158,927

89,989

-

-

-

2,101,557

2,125,672

1,836,567

Contribution deficiency reserve (4)  

-

-

-

3,705,640

3,636,981

3,497,357

-

-

-

3,705,640

3,636,981

3,497,357

Reserve for unsettled claims

2,826,465

2,508,979

1,950,944

1,014,185

1,000,549

893,690

-

-

-

3,840,650

3,509,528

2,844,634

Reserve for risk fluctuation

-

-

-

608,596

635,843

621,576

-

-

-

608,596

635,843

621,576

Premium deficiency reserve

-

-

-

471,056

473,682

542,117

-

-

-

471,056

473,682

542,117

Reserve for financial surplus

-

-

-

399,843

379,694

366,736

-

-

-

399,843

379,694

366,736

Reserve for drawings and redemptions

-

-

-

-

-

-

510,542

559,177

504,588

510,542

559,177

504,588

Reserve for administrative expenses

-

-

-

100,509

98,794

98,359

162,380

164,794

139,052

262,889

263,588

237,411

Provision for contingencies

-

-

-

-

-

-

6,949

9,299

6,048

6,949

9,299

6,048

Other reserves

1,764,919

1,646,016

1,655,358

1,036,723

989,241

859,184

-

-

-

2,801,642

2,635,257

2,514,542

Total reserves

8,429,124

8,073,556

7,541,467

93,860,713

91,008,143

78,547,126

4,663,295

4,571,294

3,890,942

106,953,132

103,652,993

89,979,535

                         

(1)  “Other reserves” - Insurance basically refers to the technical reserves of the “individual health” portfolio made to cover the differences of future premium adjustments and those necessary to the portfolio technical balance;

(2)  Includes personal insurance and pension plan operations;

(3)  “Other reserves” – Life and Pension Plan basically refers to “Reserve for unvested benefits (Life)”, “Reserve for redemption and other amounts to rectify,” and “Reserve for benefits to rectify;” and

(4)  The contribution deficiency reserve for retirement and pension plans is calculated according to the normalized biometric table AT-2000, improved by 1.5% p.a., considering males separated from females, who have a longer life expectancy, and actual real interest rate of 4.0% p.a. For disability plans, the provision is also actuarially calculated according to the biometric AT-49 (male) table and the 4.0% p.a. real interest rate.

 

 

Bradesco     179                   

 


 

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

   
 
 Notes to the Consolidated Financial Statements

  

 

b)     Technical reserves by product  

 

 R$ thousand

Insurance

Life and pension plans

Capitalization bonds

Total

2012

2011

2012

2011

2012

2011

2012

2011

March 31

December 31

March 31

March 31

December 31

March 31

March 31

December 31

March 31

March 31

December 31

March 31

Health

4,126,700

4,020,463

3,736,838

-

-

-

-

-

-

4,126,700

4,020,463

3,736,838

Auto/RCF

2,493,288

2,473,454

2,216,067

-

-

-

-

-

-

2,493,288

2,473,454

2,216,067

DPVAT

138,920

116,405

103,172

343,448

282,057

240,162

-

-

-

482,368

398,462

343,334

Life

15,605

16,262

13,838

4,188,576

3,984,996

3,368,171

-

-

-

4,204,181

4,001,258

3,382,009

Basic lines

1,654,611

1,446,972

1,471,552

-

-

-

-

-

-

1,654,611

1,446,972

1,471,552

Unrestricted Benefits Generating Plan – PGBL to be granted

-

-

-

15,720,478

15,457,576

13,535,192

-

-

-

15,720,478

15,457,576

13,535,192

Long-Term Life Insurance – VGBL - to be granted

-

-

-

54,894,227

52,775,640

43,634,113

-

-

-

54,894,227

52,775,640

43,634,113

Pension plans

-

-

-

18,713,984

18,507,874

17,769,488

-

-

-

18,713,984

18,507,874

17,769,488

Capitalization bonds

-

-

-

-

-

-

4,663,295

4,571,294

3,890,942

4,663,295

4,571,294

3,890,942

Total technical reserves

8,429,124

8,073,556

7,541,467

93,860,713

91,008,143

78,547,126

4,663,295

4,571,294

3,890,942

106,953,132

103,652,993

89,979,535

 

 

 

__180                   Report on Economic and Financial Analysis – March 2012  

 


 
   

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

 
 Notes to the Consolidated Financial Statements

 

 

c)     Guarantees of technical reserves

 

R$ thousand

Insurance

Life and pension plans

Capitalization bonds

Total

2012

2011

2012

2011

2012

2011

2012

2011

March 31

December 31

March 31

March 31

December 31

March 31

March 31

December 31

March 31

March 31

December 31

March 31

Total technical reserves

8,429,124

8,073,556

7,541,467

93,860,713

91,008,143

78,547,126

4,663,295

4,571,294

3,890,942

106,953,132

103,652,993

89,979,535

(-) Portion corresponding to contracted reinsurance

(844,548)

(652,686)

(698,110)

(6,918)

(8,490)

(7,645)

-

-

-

(851,466)

(661,176)

(705,755)

(-) Deposits retained at IRB and court deposits

(23,500)

(23,102)

(38,110)

(65,461)

(68,703)

(60,639)

-

-

-

(88,961)

(91,805)

(98,749)

(-) Receivables

(739,682)

(772,878)

(684,693)

-

-

-

-

-

-

(739,682)

(772,878)

(684,693)

(-) Reserves from DPVAT agreements

(90,008)

(109,339)

(88,653)

(340,346)

(278,503)

(236,552)

-

-

-

(430,354)

(387,842)

(325,205)

To be insured

6,731,386

6,515,551

6,031,901

93,447,988

90,652,447

78,242,290

4,663,295

4,571,294

3,890,942

104,842,669

101,739,292

88,165,133

Investment fund quotas (VGBL and PGBL)

-

-

-

70,614,704

68,233,216

57,169,305

-

-

-

70,614,704

68,233,216

57,169,305

Investment fund quotas (excluding VGBL and PGBL)

6,908,576

6,903,381

6,199,225

16,247,133

16,372,406

14,639,625

4,182,004

4,075,664

3,512,070

27,337,713

27,351,451

24,350,920

Government securities

-

-

88,653

4,793,943

4,660,749

4,703,143

-

-

-

4,793,943

4,660,749

4,791,796

Private securities

38,909

86,803

51,186

581,760

569,495

610,383

229,891

221,170

221,175

850,560

877,468

882,744

Shares

3,193

2,802

2,851

1,406,511

1,280,110

1,536,783

401,440

364,498

357,728

1,811,144

1,647,410

1,897,362

Total guarantees of technical reserves

6,950,678

6,992,986

6,341,915

93,644,051

91,115,976

78,659,239

4,813,335

4,661,332

4,090,973

105,408,064

102,770,294

89,092,127

 

 

 

 

Bradesco    181               

 


 

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

   
 
 Notes to the Consolidated Financial Statements

  

 

d)     Insurance, pension plan contribution and capitalization bond retained premiums

 

R$ thousand

2012

2011

1st Quarter

4th Quarter

1st Quarter

Written premiums

4,623,551

4,501,557

3,951,405

Pension plan contributions (including VGBL)

4,090,324

5,926,829

3,316,970

Capitalization bond income

795,493

798,266

649,328

Granted coinsurance premiums

(60,353)

(51,650)

(41,020)

Refunded premiums

(31,462)

(37,323)

(32,043)

Net written premiums

9,417,553

11,137,679

7,844,640

Reinsurance premiums

(68,819)

(80,974)

(57,292)

Insurance, pension plan and capitalization bond retained premiums  

9,348,734

11,056,705

7,787,348

 

22)    NON-CONTROLLING INTEREST IN SUBSIDIARIES

 

R$ thousand

2012

2011

March 31

December 31

March 31

Banco Bradesco BBI S.A.

118,823

116,600

110,055

Other (1)

511,441

498,658

463,923

Total

630,264

615,258

573,978

(1)  Mainly related to the 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-in capital stock comprises non-par, registered, book-entry shares.

 

 

2012

2011

March 31

December 31

March 31

Common shares

1,912,397,390

1,912,397,390

1,912,397,390

Preferred shares

1,912,397,191

1,912,397,191

1,912,397,191

Subtotal

3,824,794,581

3,824,794,581

3,824,794,581

Treasury (common shares)

(2,559,000)

(2,487,000)

(2,487,000)

Treasury (preferred shares)

(4,466,400)

(4,466,400)

-

Total outstanding shares

3,817,769,181

3,817,841,181

3,822,307,581

 

 

__182                   Report on Economic and Financial Analysis – March 2012  

 


 
   

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

 
 Notes to the Consolidated Financial Statements

 

 

b)   Changes in capital stock in number of shares

 

Common

Preferred

Total

Number of outstanding shares on December 31, 2011

1,909,910,390

1,907,930,791

3,817,841,181

Shares acquired and not cancelled

(72,000)

-

(72,000)

Number of outstanding shares as of March 31, 2012

1,909,838,390

1,907,930,791

3,817,769,181

 

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 – Tax 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 issuance of shares. The process was approved by Bacen 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 an additional ten percent (10%) interest on shareholders’ equity and/or dividends, in accordance with the provisions of Paragraph 1, item II, of Article 17 of Law 6,404/76, amended by Law 10,303/01.

According to Bradesco’s Bylaws, shareholders are entitled to interest on shareholders’ equity and/or dividends amounting to at least 30% of the net income for the year, adjusted in accordance with Brazilian 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 that 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 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$624,187 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.

The Board of Directors’ meeting held on August 29, 2011 approved the Board of Executive Officers’ proposal to boost by 10% the amount of monthly dividends, prepaid to shareholders in compliance with the Monthly Compensation Treatment, increasing from R$0.013219250 to R$0.014541175, referred to common shares and from R$0.014541175 to R$0.015995293, to preferred shares, in effect as of dividends for September 2011, paid on October 3, 2011, benefiting shareholders enrolled on September 1, 2011.

 

 

Bradesco      183               

 


 
   

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

 
 Notes to the Consolidated Financial Statements

  

 

 

The Board of Directors’ meeting held on December 12, 2011 approved the Board of Executive Officers’ proposal to pay shareholders supplementary interest on shareholders’ equity for 2011, in the amount of R$2,309,800 thousand, at R$0.576206221 (net of 15% withholding income tax – R$0.489775288) per common share and R$0.633826844 (net of 15% withholding income tax – R$0.538752817) per preferred share, which was paid on March 8, 2012.

The Board of Directors’ Meeting held on March 7, 2012 approved the Board of Executive Officers’ proposal to increase by 10% the value of monthly dividends, paid in advance to shareholders, in compliance with the Monthly Compensation Methodology, from R$0.014541175 to R$0.015995293, corresponding to common shares, and from R$0.015995293 to R$0.017594822, corresponding to preferred shares, in effect since dividends related to April 2012, payable on May 2, 2012, benefiting shareholders registered on April 2, 2012.

Interest on shareholders’ equity and dividends related to the period ended March 31, 2012 is calculated as follows:

 

R$ thousand

% (1)

Net income for the quarter

2,792,536

 

(-) Legal reserve

(139,627)

 

Adjusted calculation basis

2,652,909

 

Interest on shareholders’ equity (gross) provisioned

777,420

 

Withholding income tax on interest on shareholders’ equity

(116,613)

 

Interest on shareholders’ equity (net)

660,807

 

Monthly dividends, paid and provisioned

174,860

 

Interest on shareholders’ equity (net) and dividends on March 31, 2012

835,667

31.50

Interest on shareholders’ equity (net) and dividends on March 31, 2011

808,583

31.50

(1)    Percentage of interest on shareholders’ equity/dividends over adjusted calculation basis.

 

 

Interest on shareholders’ equity and dividends were paid or recorded in provision, as follows:

 

Description

R$ thousand

Per share (gross)

Gross amount paid/recorded
in provision

Withholding Income Tax (IRRF)

(15%)

Net amount paid/recorded in provision

Common shares

Preferred

shares

Monthly dividends paid

0.039658

0.043624

156,635

-

156,635

Supplementary interest on shareholders’ equity paid

0.191102

0.210213

766,998

115,050

651,948

Total on March 31, 2011 YTD

0.230760

0.253837

923,633

115,050

808,583

Monthly dividends paid and provisioned

0.043624

0.047986

174,860

-

174,860

Supplementary interest on shareholders’ equity provisioned

0.193579

0.212937

777,420

116,613

660,807

Total on March 31, 2012 YTD

0.237203

0.260923

952,280

116,613

835,667

 

 

__184                   Report on Economic and Financial Analysis – March 2012  


 
   

Financial Statements, Independent Auditors’ 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 authorized the acquisition of up to 15,000,000 no-par, registered book-entry shares issued by Bradesco, 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 was valid up to December 22, 2011. The Board of Directors’ meeting held on December 21, 2011 resolved the renewal of the term for the share acquisition, based on the same prior conditions. The new authorization will be effective up to June 23, 2012.

As of March 31, 2012, 2,559,000 common shares and 4,466,400 preferred shares had been acquired, totaling R$184,935 thousand, and remain in treasury. The minimum, average and maximum cost per common share is R$23.62221, R$25.36814 and R$26.83286, respectively, and R$26.20576, R$26.87120 and R$27.54291 per preferred share, respectively. The market value of the shares, as at March 31, 2012, was R$27.32 per common share and R$31.89 per preferred share.

 

 

 

 

Bradesco      185               

 


 

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

   
 
 Notes to the Consolidated Financial Statements

  

 

 

24)  FEE AND COMMISSION INCOME

 

 

R$ thousand

2012

2011

1st Quarter

4th Quarter

1st Quarter

Credit card income

1,333,831

1,337,277

1,112,954

Checking account

747,981

747,836

649,485

Asset management

526,094

497,830

470,850

Loan operations

504,554

533,293

463,433

Collections

313,456

320,729

277,039

Consortium management

143,611

137,489

120,623

Custody and brokerage services

116,927

101,805

108,135

Underwriting/financial advisory services

109,070

89,195

47,627

Payments

78,184

80,733

77,089

Other

121,581

116,560

92,151

Total

3,995,289

3,962,747

3,419,386

 

25)    PERSONNEL EXPENSES

 

R$ thousand

2012

2011

1st Quarter

4th Quarter

1st Quarter

Payroll

1,353,564

1,438,089

1,150,536

Benefits

585,851

692,434

495,444

Social security charges

508,910

536,391

434,002

Employee profit sharing

265,321

274,512

218,481

Provision for labor claims

142,646

144,888

118,201

Training

21,965

53,227

19,282

Total

2,878,257

3,139,541

2,435,946

 

 

__186                   Report on Economic and Financial Analysis – March 2012  


 
   

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

 
 Notes to the Consolidated Financial Statements

 

 

26)    OTHER ADMINISTRATIVE EXPENSES

 

R$ thousand

2012

2011

1st Quarter

4th Quarter

1st Quarter

Outsourced services

832,417

960,710

839,301

Communication

409,514

402,243

377,179

Depreciation and amortization

398,474

376,081

357,575

Data processing

262,204

242,797

225,357

Advertising and marketing

152,510

330,480

202,385

Transportation

212,324

224,266

179,026

Rental

182,515

176,429

157,090

Asset maintenance

145,616

157,768

122,760

Financial system services

163,397

146,646

108,630

Supplies

91,882

97,641

80,973

Security and surveillance

100,240

93,902

76,080

Water, electricity and gas

65,469

58,720

58,605

Trips

32,926

48,133

35,221

Other

240,998

257,835

217,129

Total

3,290,486

3,573,651

3,037,311

 

27)    TAX EXPENSES

 

R$ thousand

2012

2011

1st Quarter

4th Quarter

1st Quarter

Contribution for Social Security Financing (Cofins)

735,812

696,758

621,677

Social Integration Program (PIS) contribution

123,635

120,714

104,318

Tax on Services (ISS)

109,340

109,989

98,382

Municipal Real Estate Tax (IPTU) expenses

19,719

8,532

16,583

Other

133,871

125,124

54,198

Total

1,122,377

1,061,117

895,158

 

28)    OTHER OPERATING INCOME

 

R$ thousand

2012

2011

1st Quarter

4th Quarter

1st Quarter

Other interest income

432,113

306,145

272,691

Reversal of other operating provisions

112,577

225,727

76,761

Gains on sale of goods

14,991

5,763

14,619

Revenues from recovery of charges and expenses

105,544

98,286

32,294

Other

220,531

272,529

289,591

Total

885,756

908,450

685,956

 

 

 

 

Bradesco      187               

 


 

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

   
 
 Notes to the Consolidated Financial Statements

  

 

29)    OTHER OPERATING EXPENSES

 

R$ thousand

2012

2011

1st Quarter

4th Quarter

1st Quarter

Other financial expenses

911,938

788,825

657,411

Sundry losses

344,898

356,673

319,508

Intangible assets amortization – acquisition of banking service rights

190,437

186,418

156,934

Expenses with other operating provisions (1)

216,405

439,069

291,780

Goodwill amortization (Note 15a)

65,785

65,785

65,735

Other

644,033

545,062

531,568

Total

2,373,496

2,381,832

2,022,936

(1)  Includes R$86,167 thousand of provision for civil lawsuits – economic plans in the first quarter of 2012 (R$79,781 thousand in the fourth quarter of 2011 and R$53,546 thousand in the first quarter of 2011).

 

30)    NON-OPERATING INCOME

 

R$ thousand

2012

2011

1st Quarter

4th Quarter

1st Quarter

Gain/loss on sale and write-off of assets and investments (1)

(25,796)

113,627

(62,375)

Recording/reversal of non-operating provisions

4,750

(10,075)

3,350

Others

8,410

20,031

3,503

Total

(12,636)

123,583

(55,522)

(1)    Including income from the sale of CETIP shares in the first quarter of 2012 for R$29,205 thousand (R$179,028 thousand in the fourth quarter of 2011).

 

 

__188                   Report on Economic and Financial Analysis – March 2012  


 
   

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

 
 Notes to the Consolidated Financial Statements

 

 

31)    RELATED PARTY TRANSACTIONS (DIRECT AND INDIRECT)

 

a)   Related party transactions (direct and indirect) are carried out in conditions and at rates consistent with those entered into with third parties, and effective on the dates of the operations. The  transactions are as follows:

 

R$ thousand

2012

2011

2012

2011

March 31

December 31

March 31

1st Quarter

4th Quarter

1st Quarter

Assets (liabilities)

Assets (liabilities)

Assets (liabilities)

Revenues (expenses)

Revenues (expenses)

Revenues (expenses)

Interest on shareholders’ equity and dividends

(257,388)

(775,636)

(256,963)

-

-

-

Cidade de Deus Companhia Comercial de Participações

(189,566)

(571,254)

(186,106)

-

-

-

Fundação Bradesco

(67,822)

(204,382)

(70,857)

-

-

-

Demand deposits:

(86)

(47)

(246)

-

-

-

Fundação Bradesco

(70)

(10)

(199)

-

-

-

BBD Participações S.A.

(5)

(11)

(19)

-

-

-

Nova Cidade de Deus Participações S.A.

(3)

(13)

(18)

-

-

-

Cidade de Deus Companhia Comercial de Participações

(8)

(13)

(10)

-

-

-

Time deposits:

(30,061)

(45,207)

(34,812)

(11)

(15)

(24)

Cidade de Deus Companhia Comercial de Participações

(30,061)

(45,207

(34,812)

(11)

(15

(24)

Rental of branches:

-

-

-

(326)

(133)

(123)

Fundação Bradesco

-

-

-

(326)

(133)

(123)

Subordinated debts:

(15,006)

(65,333)

(457,404)

(1,555)

(1,636)

(10,247)

Cidade de Deus Companhia Comercial de Participações

-

(26,625)

(376,708)

(633)

(624)

(8,171)

Fundação Bradesco

(15,006)

(38,708

(80,696)

(922)

(1,012)

(2,076)

 

 

Bradesco      189               


 

Financial Statements, Independent Auditors’ 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, to be paid to board members and members of the Board of Executive Officers, as determined by the Company’s Bylaws; and

·       The amount allocated to finance supplementary pension plans to Management, within the pension plan for employees and management of the Bradesco Organization.

For 2012, the maximum amount of R$344,400 thousand was set for Management compensation (salaries and bonuses) and R$344,000 thousand to finance defined contribution supplementary pension plans.

Short-term Management benefits

 

R$ thousand

2012

2011

1st Quarter

4th Quarter

1st Quarter

Salaries

84,312

141,280

60,532

Bonuses

9,043

-

11,674

Subtotal

93,355

141,280

72,206

INSS contributions

20,964

31,695

16,161

Total

114,319

172,975

88,367

 

Post-employment benefits

 

R$ thousand

2012

2011

1st Quarter

4th Quarter

1st Quarter

Defined contribution supplementary pension plans

58,027

159,661

41,964

Total

58,027

159,661

41,964

 

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

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

 

 

__190                   Report on Economic and Financial Analysis – March 2012  

 


 
   

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

 
 Notes to the Consolidated Financial Statements

 

 

of the Board of Directors or Board of Executive Officers and their relatives.

II)    Shareholding 

 

Members of the Board of Directors and Board of Executive Officers, jointly, had the following shareholding in Bradesco:

 

2012

2011

March 31

December 31

March 31

● Common shares

0.74%

0.74%

0.74%

● Preferred shares

0.99%

1.03%

1.03%

● Total shares (1)

0.86%

0.89%

0.89%

 

(1)     On March 31, 2012, direct and indirect shareholding of the members of Bradesco’s Board of Directors and Board of Executive Officers totaled 3.06% of common shares, 1.04% of preferred shares and 2.05% of all shares.

 

32)    FINANCIAL INSTRUMENTS

a)   Risk management

Risk management activity is highly strategic due to the increasing complexity of services and products and the globalization of the Organization’s business, whose 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 controls risk management in an integrated and independent 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 to the non-compliance by the borrower or counterparty of their respective financial obligations pursuant to agreed terms, as well as to the reduction of the value of a loan agreement originated from a decrease in the borrower’s risk rating, to 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.

 

 

Bradesco      191               

 


 

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

   
 
 Notes to the Consolidated Financial Statements

  

 

Market risk management

Market risk is represented by the possibility of financial losses due to fluctuating prices and interest rates of the Organization’s financial assets as its asset and liability portfolios may have mismatched maturities, currencies and indexes.

Market risk is carefully identified, mapped, measured, mitigated and managed. The Organization has a conservative exposure profile to market risk, with the 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 are duly approved by the corporate governance structure.

 

 

__192                   Report on Economic and Financial Analysis – March 2012  


 
   

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

 
 Notes to the Consolidated Financial Statements

 

 

We present below the statement of financial position by currency, as follows:

 

 

R$ thousand

2012

2011

March 31

December 31

March 31

Balance

Local

Foreign
(1) (2)

Foreign
(1) (2)

Assets

         

Current and long-term assets

773,895,081

720,934,395

52,960,686

51,801,832

42,498,551

Funds available

25,068,657

17,254,441

7,814,216

6,443,568

1,031,900

Interbank investments

84,690,383

82,614,671

2,075,712

2,704,800

1,318,797

Securities and derivative financial instruments

294,959,455

285,681,278

9,278,177

8,803,427

8,007,476

Interbank and interdepartmental accounts

61,575,498

61,575,498

-

-

-

Loan and leasing operations

230,757,032

207,729,245

23,027,787

24,414,135

20,455,047

Other receivables and assets

76,844,056

66,079,262

10,764,794

9,435,902

11,685,331

Permanent assets

15,654,443

15,611,446

42,997

43,155

30,297

Investments

2,076,240

2,075,987

253

262

236

Premises and equipment and leased assets

4,551,528

4,535,143

16,385

16,238

8,956

Intangible assets

9,026,675

9,000,316

26,359

26,655

21,105

Total

789,549,524

736,545,841

53,003,683

51,844,987

42,528,848

 

 

 

 

 

 

Liabilities

 

 

 

 

 

Current and long-term liabilities

730,214,095

668,979,979

61,234,116

60,112,400

46,386,958

Deposits

213,876,549

189,802,198

24,074,351

20,521,791

13,041,604

Federal funds purchased and securities sold under agreements to repurchase

213,930,039

211,992,939

1,937,100

3,313,053

4,604,087

Funds from issuance of securities

48,482,348

39,001,143

9,481,205

8,409,978

5,109,271

Interbank and interdepartmental accounts

3,230,150

1,799,954

1,430,196

1,606,912

1,606,680

Borrowing and onlending

47,112,243

35,383,071

11,729,172

17,692,314

10,028,728

Derivative financial instruments

2,702,779

2,248,523

454,256

71,094

224,837

Technical reserve for insurance, pension plans and capitalization bonds

106,953,132

106,951,903

1,229

1,184

1,152

Other liabilities:

 

 

 

 

 

- Subordinated debt

30,122,251

21,939,586

8,182,665

6,404,046

5,797,662

- Other

63,804,604

59,860,662

3,943,942

2,092,028

5,972,937

Deferred income

646,106

646,106

-

-

-

Non-controlling interest in subsidiaries

630,264

630,264

-

-

-

Shareholders’ equity

58,059,059

58,059,059

-

-

-

Total

789,549,524

728,315,408

61,234,116

60,112,400

46,386,958

Net position of assets and liabilities

 

 

(8,230,433)

(8,267,413)

(3,858,110)

Net position of derivatives (2)

 

 

(4,977,227)

(7,126,834)

(10,088,552)

Other net memorandum accounts (3)

 

 

(14,292)

(481,192)

(2,847)

Net exchange position (liability)

 

 

(13,221,952)

(15,875,439)

(13,949,509)

(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.

 

 

 

Bradesco      193               


 

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

   
 
 Notes to the Consolidated Financial Statements

  

 

VaR Internal Model – Trading Portfolio

Risk factors

R$ thousand

2012

2011

March 31

December 31

March 31

Fixed rates

96,438

34,963

20,502

Exchange coupon

11,257

18,352

2,706

Foreign currency

20,183

38,360

6,572

IGP-M / IPCA

76,518

82,986

3,933

Equities

22,699

47,040

6,266

Sovereign/Eurobonds and Treasuries

24,890

21,902

6,570

Other

6,525

48

3

Correlation/diversification effect

(90,084)

(114,819)

(23,591)

VaR (Value at Risk)

168,426

128,832

22,961

 

Sensitivity analysis

The Trading Portfolio is also daily monitored by sensitivity analyses that measure the effect of movements of market and price curves on our positions. Furthermore, a sensitivity analysis of the Organization’s financial exposures (Trading and Banking Portfolio) is performed on a quarterly basis, in compliance with CVM Rule 475/08.

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 result, as loan operations are held to maturity.

 

__194                   Report on Economic and Financial Analysis – March 2012  


 
   

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

 
 Notes to the Consolidated Financial Statements

 

 

Sensitivity Analysis –Trading and Banking Portfolios

R$ thousand

 

Trading and Banking portfolios(1)

2012

2011

March 31

December 31

March 31

1

2

3

1

2

3

1

2

3

Interest rate in Reais

Exposure subject to variations in fixed interest rates and interest rate coupons

(9,399)

(2,144,816)

(4,148,883)

(6,277)

(1,568,110)

(2,971,275)

(4,588)

(1,369,728)

(2,631,091)

Price indexes

Exposure subject to variations in price index coupon rates

(12,379)

(1,414,756)

(2,557,358)

(11,480)

(1,422,256)

(2,590,408)

(12,669)

(1,638,667)

(2,904,244)

Exchange coupon

Exposure subject to variations in foreign currency

coupon rates

(538)

(54,940)

(101,807)

(438)

(40,667)

(79,234)

(134)

(10,555)

(20,870)

Foreign currency

Exposure subject to exchange variations

(14,453)

(361,320)

(722,641)

(11,171)

(279,274)

(558,549)

(4,085)

(102,114)

(204,228)

Equities

Exposure subject to variation in stock prices

(15,578)

(389,458)

(778,916)

(19,096)

(477,394)

(954,788)

(15,725)

(393,113)

(786,226)

Sovereign/

Eurobonds and

Treasuries

Exposure subject to variations in the interest rate of securities traded on the international market

(2,966)

(82,162)

(164,769)

(1,989)

(27,072)

(54,338)

(600)

(31,648)

(65,492)

Other

Exposure not classified in previous definitions

(78)

(1,865)

(3,730)

(66)

(1,644)

(3,288)

(55)

(1,383)

(2,765)

Total excluding correlation of risk factors

(55,391)

(4,449,317)

(8,478,104)

(50,517)

(3,816,417)

(7,211,880)

(37,856)

(3,547,208)

(6,614,916)

Total including correlation of risk factors

(22,055)

(3,060,487)

(5,828,858)

(31,594)

(2,773,835)

(5,210,427)

(23,826)

(2,800,667)

(5,165,722)

(1) Amounts net of tax effects.

 

The sensitivity analysis of the Trading Portfolio, which represents exposures that may cause material impacts on 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, we have an ongoing process of market risk management, which constantly seeks for market dynamism to mitigate/minimize related risks according to the strategy determined by Senior Management. Therefore, in cases of indicators 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.

 

 

Bradesco      195               


 

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

   
 
 Notes to the Consolidated Financial Statements

  

 

Sensitivity Analysis – Trading Portfolio

R$ thousand

 

Trading portfolio(1)

2012

2011

March 31

December 31

March 31

1

2

3

1

2

3

1

2

3

Interest rate in Reais

Exposure subject to variations in fixed interest rates and interest rate coupons

(2,668)

(610,822)

(1,189,560)

(750)

(186,845)

(361,825)

(281)

(85,271)

(164,173)

Price indexes

Exposure subject to variations in price index coupon rates

(2,401)

(270,680)

(523,434)

(2,258)

(292,015)

(560,960)

(112)

(17,771)

(34,765)

Exchange coupon

Exposure subject to variations in foreign currency

coupon rates

(537)

(52,316)

(97,262)

(596)

(54,802)

(106,992)

(34)

(3,617)

(7,019)

Foreign currency

Exposure subject to exchange variations

(8,610)

(215,241)

(430,482)

(10,255)

(256,370)

(512,739)

(4,140)

(103,498)

(206,996)

Equities

Exposure subject to variation in stock prices

(1,818)

(45,441)

(90,881)

(3,940)

(98,511)

(197,023)

(1,378)

(34,450)

(68,899)

Sovereign/

Eurobonds and

Treasuries

Exposure subject to variations in the interest rate of securities traded on the international market

(2,569)

(65,844)

(130,716)

(1,985)

(25,277)

(50,144)

(275)

(15,540)

(30,660)

Other

Exposure not classified in previous definitions

-

(278)

(556)

-

(16)

(32)

-

(1)

(1)

Total excluding correlation of risk factors

(18,603)

(1,260,622)

(2,462,891)

(19,784)

(913,836)

(1,789,715)

(6,220)

(260,148)

(512,513)

Total including correlation of risk factors

(8,716)

(855,158)

(1,663,126)

(13,270)

(512,229)

(995,375)

(4,201)

(147,141)

(289,775)

(1) Amounts net of tax effects.

 

__196                   Report on Economic and Financial Analysis – March 2012  


 
   

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

 
 Notes to the Consolidated Financial Statements

 

 

Sensitivity analyses were carried out based on scenarios prepared for the respective dates, always considering market data on the time and scenarios they 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 as of March 30, 2012, the exchange rate of Real/Dollar was R$1.84 For the interest rate scenario, the 1-year fixed interest rate applied on the positions on March 30, 2012 was 8.98% p.a.

Scenario 2:      25% stresses were determined based on market information. For instance, in the scenario applied to positions as of March 30, 2012, the exchange rate of Real/Dollar was R$2.28. For the interest rate scenario, the 1-year fixed interest rate applied to positions as of March 30, 2012 was 11.22% p.a. Scenarios for other risk factors also represented a 25% stress on the respective curves or prices.

Scenario 3:      50% stresses were determined based on market information. For instance, in the scenario applied to positions as of March 30, 2012, the exchange rate of Reais/Dollar was R$2.74. For the interest rate scenario, the 1-year fixed interest rate applied to positions as of March 30, 2012 was 13.46% 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 not existing sufficient financial resources for the Organization to meet its commitments due to the mismatch of payments and receipts, considering different settlement currencies and terms of rights and liabilities.

The Organization has a liquidity policy that not only defines the minimum levels that should be complied with, the Organization’s Market and Liquidity Risk Management Policy, jointly with related standards and procedures, but also considers stress situations, the type of financial instruments in which funds should remain invested and the operating strategy in cases of need.

 

The liquidity risk management process includes the daily monitoring of the composition of available resources, the 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.

 

 

Bradesco      197               


 

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

   
 
 Notes to the Consolidated Financial Statements

 

 

We present the statement of financial position by maturity in the chart below.

 

 

 R$ thousand

1 to 30 days

31 to 180 days

181 to 360 days

More than 360 days

Maturity
not stated

Total

Assets

           

Current and long-term assets

431,516,893

104,355,559

48,632,239

189,390,390

-

773,895,081

Funds available

25,068,657

-

-

-

-

25,068,657

Interbank investments

48,511,108

31,925,079

2,175,886

2,078,310

-

84,690,383

Securities and derivative financial instruments (1) (2)

242,525,176

2,781,971

4,309,432

45,342,876

-

294,959,455

Interbank and interdepartmental accounts

61,039,566

-

-

535,932

-

61,575,498

Loan and leasing operations

23,873,623

58,346,552

36,097,225

112,439,632

-

230,757,032

Other receivables and assets

30,498,763

11,301,957

6,049,696

28,993,640

-

76,844,056

Permanent assets

364,904

1,666,146

1,492,620

8,142,004

3,988,769

15,654,443

Investments

-

-

-

-

2,076,240

2,076,240

Premises and equipment and leased assets

58,703

293,515

352,218

3,449,260

397,832

4,551,528

Intangible assets

306,201

1,372,631

1,140,402

4,692,744

1,514,697

9,026,675

Total on March 31, 2012

431,881,797

106,021,705

50,124,859

197,532,394

3,988,769

789,549,524

Total on December 31, 2011

400,328,354

115,106,550

56,054,872

186,108,415

3,934,361

761,532,552

Total on March 31, 2011

366,003,893

110,675,681

44,339,743

151,938,703

2,428,592

675,386,612

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

Current and long-term liabilities

389,028,819

56,423,424

48,577,683

236,184,169

-

730,214,095

Deposits (3)

106,458,943

13,355,602

11,754,348

82,307,656

-

213,876,549

Federal funds purchased and securities sold under agreements to repurchase (2)

154,129,745

20,329,313

7,165,710

32,305,271

-

213,930,039

Funds from issuance of securities

817,910

6,969,178

11,642,755

29,052,505

-

48,482,348

Interbank and interdepartmental accounts

3,230,150

-

-

-

-

3,230,150

Borrowing and onlending

2,808,072

10,739,284

8,082,820

25,482,067

-

47,112,243

Derivative financial instruments

2,015,986

355,896

55,807

275,090

-

2,702,779

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

81,207,182

2,668,011

1,339,958

21,737,981

-

106,953,132

Other liabilities:

 

 

 

 

 

 

- Subordinated debts

456,276

1,847,907

3,680,200

24,137,868

-

30,122,251

- Other

37,904,555

158,233

4,856,085

20,885,731

-

63,804,604

Deferred income

646,106

-

-

-

-

646,106

Non-controlling interest in subsidiaries

-

-

-

-

630,264

630,264

Shareholders’ equity

-

-

-

-

58,059,059

58,059,059

Total on March 31, 2012

389,674,925

56,423,424

48,577,683

236,184,169

58,689,323

789,549,524

Total on December 31, 2011

375,801,525

50,225,021

41,655,910

237,653,174

56,196,922

761,532,552

Total on March 31, 2011

325,806,825

43,164,552

45,092,467

209,451,827

51,870,941

675,386,612

Net assets on March 31, 2012 YTD

42,206,872

91,805,153

93,352,329

54,700,554

-

-

Net assets on December 31, 2011 YTD

24,526,829

89,408,358

103,807,320

52,262,561

-

-

Net assets on March 31, 2011 YTD

40,197,068

107,708,197

106,955,473

49,442,349

-

-

(1)   Investments in investment funds are classified within 1 to 30 days;

(2)   Repurchase agreements are classified according to the maturity of the operation; and

(3)   Demand and savings deposits and technical reserves for insurance, pension plans and capitalization bonds comprising VGBL and PGBL products are classified as 1 to 30 days, without considering average historical turnover.

 

 

__198                   Report on Economic and Financial Analysis – March 2012  


 
   

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

 
 Notes to the Consolidated Financial Statements

 

 

Operational Risk

Operational risk is represented by losses from internal processes, personnel and inadequate systems or failures and external events. This definition includes legal risk, but excludes strategic and reputational risk.

 

The operational risk management is essential to the generation of added value. Risk control is conducted in a centralized manner through identification, measurement, mitigation plans and monitoring, on a consolidated basis and at each Organization’s company.

 

Among plans for mitigating operational 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 daily followed up and aims to ensure that the Organization has 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.

  

 

 

 

Bradesco      199               


 

Financial Statements, Independent Auditors’ 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

2012

2011

March 31

December 31

March 31

Financial

Economic-financial

Financial

Economic-financial

Financial

Economic-financial

Shareholders’ equity

58,059,059

58,059,059

55,581,664

55,581,664

51,296,963

51,296,963

Reduction of deferred assets – CMN Resolution 3,444/07

(152,488)

(234,795)

(167,521)

(248,103)

(209,214)

(290,645)

Decrease in gains/losses of mark-to-market adjustments in available for sale and derivatives – CMN Resolution 3,444/07

2,126,070

2,126,070

2,765,034

2,765,034

1,660,228

1,660,228

Non-controlling interest/other

187,583

630,228

186,035

615,258

180,533

573,978

Reference shareholders’ equity - Tier I

60,220,224

60,580,562

58,365,212

58,713,853

52,928,510

53,240,524

Total of gains/losses of adjustments to market value in available for sale and derivatives – CMN Resolution 3,444/07

(2,126,070)

(2,126,070)

(2,765,034)

(2,765,034)

(1,660,228)

(1,660,228)

Subordinated debt/other

17,356,806

17,356,806

15,630,207

15,630,207

8,468,720

8,468,720

Reference shareholders’ equity – Tier II

15,230,736

15,230,736

12,865,173

12,865,173

6,808,492

6,808,492

Total reference shareholders’ equity (Tier I + Tier II)

75,450,960

75,811,298

71,230,385

71,579,026

59,737,002

60,049,016

Deduction of instruments for funding - CMN Resolution 3,444/07

(106,636)

(106,636)

(103,484)

(103,484)

(96,553)

(126,433)

Reference shareholders’ equity (a)

75,344,324

75,704,662

71,126,901

71,475,542

59,640,449

59,922,583

Capital allocation (by risk)

 

 

 

 

 

 

- Credit risk

49,597,579

48,718,051

48,139,653

47,421,690

40,554,561

40,774,901

- Market risk (1)

3,622,168

3,622,168

1,926,942

1,926,942

363,758

363,758

- Operational risk

2,543,458

3,312,555

2,004,421

2,810,237

1,883,392

2,690,028

Required reference shareholders’ equity (b)

55,763,205

55,652,774

52,071,016

52,158,869

42,801,711

43,828,687

Margin (a – b)

19,581,119

20,051,888

19,055,885

19,316,673

16,838,738

16,093,896

Risk-weighted assets (c)

506,938,219

505,934,297

473,372,870

474,171,536

389,106,466

398,442,608

Capital adequacy ratio (a/c)

14.86%

14.96%

15.03%

15.07%

15.33%

15.04%

(1)   As of January 2012, the portion of capital allocation for market risk follows the criteria set forth by Bacen Circular Letters 3,498/10 and 3,568/11.

 

 

__200                   Report on Economic and Financial Analysis – March 2012  


 
   

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

 
 Notes to the Consolidated Financial Statements


 

b)    Market value

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 income statement

In shareholders’ equity

2012

2012

2011

2012

2011

March 31

1st Quarter

4th Quarter

1st Quarter

March 31

December 31

March 31

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

294,959,455

301,437,405

5,711,455

3,108,953

3,913,921

6,477,950

4,896,941

3,866,748

- Adjustment of available-for-sale securities (Note 8 cII)

 

 

(766,495)

(1,787,988)

47,173

-

-

-

- Adjustment of held-to-maturity securities (Note 8d item 6)

 

 

6,477,950

4,896,941

3,866,748

6,477,950

4,896,941

3,866,748

Loan and leasing operations (Notes 2, 3g and 10) (1)

269,748,523

269,624,548

(159,812)

(69,970)

(1,018,446)

(159,812)

(69,970)

(1,018,446)

Investments (Notes 3j and 13) (2)

2,076,240

13,392,408

11,316,168

8,355,548

6,959,051

11,316,168

8,355,548

6,959,051

Treasury shares (Note 23d)

184,935

212,345

-

-

-

27,410

17,129

6,247

Time deposits (Notes 3n and 16a)

121,484,854

121,280,245

204,609

208,692

226,650

204,609

208,692

226,650

Funds from issuance of securities (Note 16c)

48,482,348

48,773,047

(290,699)

(249,572)

(123,121)

(290,699)

(249,572)

(123,121)

Borrowing and onlending (Notes 17a and 17b)

47,112,243

47,029,426

82,817

63,500

513,737

82,817

63,500

513,737

Subordinated debts (Note 19)

30,122,251

30,857,040

(734,789)

(799,333)

(881,405)

(734,789)

(799,333)

(881,405)

Unrealized gains without tax effects  

 

 

16,129,749

10,617,818

9,590,387

16,923,654

12,422,935

9,549,461

(1)      Includes advances on foreign exchange contracts, leasing operations and other receivables with credit characteristics; and

(2)      Basically includes the surplus of interest in subsidiaries and affiliates (Cielo, Odontoprev, Serasa and Fleury) and other investments (BM&FBOVESPA).

 

 

 

Bradesco      201               


 

Financial Statements, Independent Auditors’ 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 reporting 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 on the market on the reporting date; and

·       Time deposits, funds from issuance of securities, borrowing and onlending were calculated by discounting the difference between the cash flows under the contract terms and the rates practiced in the market on the reporting date.

33)    EMPLOYEE BENEFITS

Bradesco and its subsidiaries sponsor a supplementary 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 BRAM - Bradesco Asset Management S.A.   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 at least 4% of salary, except for participants who, in 2001, opted to migrate to the defined contribution plan (PGBL) from the defined benefit plan, whose contributions to the PGBL 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 the 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. (successor due to spin-off 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 the 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 BEM (Capof).

Alvorada Cartões, Crédito, Financiamento e Investimento S.A. (Alvorada CCFI) (merging company of Banco BEC S.A.) sponsors a defined benefit plan through the Pension Plan Fund of BEC - Cabec.

 

 

__202                   Report on Economic and Financial Analysis – March 2012  


 

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

   
 
 Notes to the Consolidated Financial Statements

 

 

The assets of pension plans are invested according to 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 pension plan in compliance with the rules set forth by local authorities, which authorize to accumulate funds during the participant’s professional career.

Expenses related to contributions made in the first quarter of 2012 totaled R$117,074 thousand (R$231,934 thousand in the fourth quarter of 2011 and R$89,035 thousand in the first quarter of 2011).

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$607,816 thousand in the first quarter of 2012 (R$745,661 thousand in the fourth quarter of 2011 and R$514,726 thousand in the first quarter of 2011).

34)    INCOME TAX AND SOCIAL CONTRIBUTION

a)      Calculation of income tax and social contribution charges

 

R$ thousand

2012

2011

1st Quarter

4th Quarter

1st Quarter

Income before income tax and social contribution

4,596,638

3,680,047

4,073,480

Total income tax and social contribution at rates of 25% and 15%, respectively (1)

(1,838,655)

(1,472,019)

(1,629,392)

Effect on the tax calculation:

 

 

 

Equity in the earnings (losses) of unconsolidated companies

16,067

21,234

13,675

Non-deductible expenses, net of non-taxable income

(118,382)

(158,068)

(95,793)

Interest on shareholders’ equity (paid and payable)

310,968

293,163

286,320

Other amounts (2)

(156,382)

387,331

127,413

Income tax and social contribution for the period

(1,786,384)

(928,359)

(1,297,777)

                                                                                                                                      

(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)   Basically includes the exchange rate variation on investments abroad and the equalization of effective social contribution rate related to the 40% rate posted.

 

 

Bradesco      203               


 

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

   
 
 Notes to the Consolidated Financial Statements

 

 

b)      Breakdown of income tax and social contribution in the income statement

 

R$ thousand

2012

2011

1st Quarter

4th Quarter

1st Quarter

Current taxes:

 

 

 

Income tax and social contribution payable

(2,570,281)

(110,835)

(2,278,691)

Deferred taxes:

 

 

 

Amount recorded/(realized) in the period on temporary additions

885,753

(905,361)

1,155,816

Use of opening balances of:

 

 

 

Social contribution loss

(76,594)

(7,762)

(85,833)

Income tax loss

(97,650)

(6,933)

(155,307)

Recording/(utilization) in the period on:

 

 

 

Social contribution loss

24,721

126,777

23,168

Income tax loss

47,667

(24,245)

43,070

Total deferred taxes

783,897

(817,524)

980,914

Income tax and social contribution for the period

(1,786,384)

(928,359)

(1,297,777)

 

c)   Origin of tax credits of deferred income tax and social contribution

 

R$ thousand

Balance on 12.31.2011

Amount recorded

Amount realized

Balance on 3.31.2012

Balance on 3.31.2011

Allowance for loan losses

10,983,555

1,617,583

1,568,763

11,032,375

9,089,261

Civil provisions

1,284,877

77,335

49,530

1,312,682

1,080,303

Tax provisions

4,087,345

267,999

2,558

4,352,786

3,262,453

Labor provisions

915,778

109,468

91,037

934,209

640,838

Provision for devaluation of securities and investments

406,068

1,565

2,865

404,768

408,756

Provision for devaluation of foreclosed assets

93,539

20,506

30,878

83,167

100,121

Adjustment to market value of trading securities

16,195

1,181

496

16,880

117,190

Amortization of goodwill

411,617

1,277

20,837

392,057

539,052

Provision for interest on shareholders’ equity (1)

-

310,968

-

310,968

286,320

Other

1,191,621

368,951

124,116

1,436,456

1,965,390

Total tax credits over temporary differences

19,390,595

2,776,833

1,891,080

20,276,348

17,489,684

Income tax and social contribution losses in Brazil and abroad

513,396

72,388

174,244

411,540

564,551

Subtotal (2)

19,903,991

2,849,221

2,065,324

20,687,888

18,054,235

Adjustment to fair value of available-for-sale securities (2)

841,421

89,218

605,832

324,807

213,425

Social contribution –
Provisional Measure 2,158-35/01 (3)

144,643

-

3,801

140,842

151,739

Total tax credits (Note 11b)

20,890,055

2,938,439

2,674,957

21,153,537

18,419,399

Deferred tax liabilities (Note 34f)

4,824,991

394,283

736,255

4,483,019

4,960,599

Tax credits net of deferred tax liabilities

16,065,064

2,544,156

1,938,702

16,670,518

13,458,800

- Percentage of net tax credits over reference shareholders’ equity (Note 32a)

22.5%

 

 

22.0%

22.5%

- Percentage of net tax credits over total assets

2.1%

 

 

2.1%

2.0%

(1)  Tax credit on interest on shareholders’ equity is recorded up to the authorized tax limit;

(2)  Tax credits of companies in the financial and insurance sectors were recorded considering the increase in the social contribution rate, established by Law 11,727/08 (Note 3h); and

(3)  The amount of R$31,072 thousand is expected to be realized by the end of the year, which will be accounted when its effective use (item d).

 

 

__204                   Report on Economic and Financial Analysis – March 2012  


 
   

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

 
 Notes to the Consolidated Financial Statements

 

d)   Expected realization of tax credits over temporary differences, income tax and social contribution losses and social contribution tax credit – Provisional Measure 2,158-35

 

R$ thousand

Temporary differences

Income tax and social contribution losses

Total

Income

tax

Social contribution

Income

tax

Social contribution

2012

2,796,647

1,598,758

35,089

19,514

4,450,008

2013

3,939,162

2,298,072

67,851

44,961

6,350,046

2014

4,040,806

2,335,284

35,630

20,410

6,432,130

2015

981,541

550,475

35,718

31,050

1,598,784

2016

1,125,412

575,288

45,202

76,079

1,821,981

2017 (1st quarter)

21,992

12,911

30

6

34,939

Total

12,905,560

7,370,788

219,520

192,020

20,687,888

 

 

R$ thousand 

Social contribution tax credit - Provisional Measure 2,158–35

2012

2013

2014

2015

2016

Total

Total

31,072

2,505

4,188

47,374

55,703

140,842

 

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$19,515,087 thousand (R$18,678,666 thousand on December 31, 2011 and R$16,835,224 thousand on March 31, 2011), of which R$19,011,880 thousand (R$18,084,944 thousand on December 31, 2011 and R$16,169,728 thousand on March 31, 2011) refers to temporary differences, R$376,515 thousand (R$464,757 thousand on December 31, 2011 and R$521,920 thousand on March 31, 2011) to income tax and social contribution losses and R$126,692 thousand (R$128,965 thousand on December 31, 2011 and R$143,576 thousand on March 31, 2011) comprises tax credit on social contribution – Provisional Measure 2,158-35.

 

e)   Unrecognized tax credits

Tax credits of R$1,467,381 thousand (R$1,467,335 thousand on December 31, 2011 and R$2,511 thousand on March 31, 2011) have not been recorded in the financial statements, and will be recorded when they comply with regulatory aspects and/or prospects of realization are probable according to studies and analyses prepared by the Management and in accordance with Bacen rules. The balance of March 31, 2012 includes R$1,464,904 thousand (R$1,464,780 thousand on December 31, 2011), which refers to unrecorded tax credits resulting from the acquisition of Banco BERJ, consolidated beginning November 2011.

 

Bradesco      205               


 

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

   
 
 Notes to the Consolidated Financial Statements

 

f)    Deferred tax liabilities

 

 

 

R$ thousand

2012

2011

March 31

December 31

March 31

Mark-to-market adjustment of derivative financial instruments

225,753

458,702

240,984

Difference in depreciation

3,204,221

3,416,414

3,917,264

Judicial deposit restatement and others

1,053,045

949,875

802,351

Total

4,483,019

4,824,991

4,960,599

 

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 Organization manages investment funds and portfolios with net assets on March 31, 2012 of R$372,265,465 thousand (R$335,369,994 thousand on December 31, 2011 and R$303,319,123 thousand on March 31, 2011).

b)   Consortia funds

 

R$ thousand

2012

2011

March 31

December 31

March 31

Monthly estimate of funds receivable from consortium members

278,565

268,905

242,769

Contributions payable by the group

14,656,304

14,508,987

       13,761,136

Consortium members – assets to be included

13,155,303

12,995,473

       12,469,979

Credits available to consortium members

3,159,144

3,028,342

2,695,509

 

 

In units

2012

2011

March 31

December 31

March 31

Number of groups managed

2,696

2,637

2,443

Number of active consortium members

642,790

625,763

489,053

Number of assets to be included

182,061

189,729

126,478

 

 

__206                   Report on Economic and Financial Analysis – March 2012  


 
   

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

 
 Notes to the Consolidated Financial Statements

 

c)   In December 2011, with the purpose of optimizing the financial system liquidity and extending the maturity term of loans contracted by financial institutions, Bacen amended and redefined  rules relating to compulsory deposits on funds repayable in installments, resulting in the following effects:

Description

Previous rule

Current rule

Collection of compulsory deposits on funds repayable in installments

Remuneration of up to 100% of liabilities, in case of repayment in cash.

Bacen now remunerates the lowest between the amounts:

I- of liabilities minus deductions of up to 64%;

II- of liabilities limited by the percentage of:

- 80% in the period from February 24 to April 19, 2012;

- 75% in the period from April 20 to June 21, 2012;

- 70% in the period from June 22 to August 23, 2012;

- 64% in the period from August 24 to February 20, 2014;

- 73% in the period from February 21 to April 24, 2014;

- 82% in the period from April 25 to June 19, 2014; and

- 100% as of June 20, 2014.

Financial bills

No liabilities could be deductible from acquisitions of financial bills.

Liabilities now can be deducted from financial bills acquired.

Eligible institutions for deduction

The deduction of credits acquired from institutions with Reference Shareholders’ Equity of up to R$2.5 billion was accepted.

The deduction of credits acquired from institutions with Reference Shareholders’ Equity of up to R$2.2 billion (on June 30, 2011 or December 30, 2011) is now accepted.

Limit for acquisition

No limit was established.

Total limit of acquisition by grantor or issuer is established within the amounts below:

-   2% of liabilities on funds repayable in installments of the grantor calculated for the period from June 27 to July 1, 2011;

-   R$100 million; or

-   50% of Shareholders’ Equity Level I of the grantor or issuer calculated in June 2011.

 

Evaluation criteria for being considered a grantor

No criteria were established.

The grantor shall have Shareholders’ Equity Level I lower than R$2.2 billion, and an amount higher than 0.20 shall result from the division of the sum of loan operations, leasing operations and co-obligations in loan assignments by the sum of long-term assets, permanent assets and co-obligations in loan assignments, in June or December 2011.

 

 

d)   As part of the process of convergence with international accounting standards, the Brazilian Accounting Pronouncements Committee (CPC) issued certain accounting pronouncements, their interpretations and orientations, which are applicable to financial institutions only after approval by CMN.

 

Bradesco      207               


 

 

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

   
 
 Notes to the Consolidated Financial Statements

 

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 Flows (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 Events (CPC 24);

·       Resolution 3,989/11 – Share-Based Payment (CPC 10); and

·       Resolution 4,007/11 – Accounting Policies, Change of Estimate and Error Correction (CPC 23).

 

At present, it is not practicable to estimate when the CMN will approve the other CPC accounting standards or whether their adoption, subsequent to approval, will be effective for future periods or applicable retroactively.

CMN Resolution 3,786/09 and Bacen 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 reference 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 Resolution, on March 30, 2012, Bradesco made its consolidated financial statements for December 31, 2011 and 2010, prepared in accordance with IFRS standards, available on its website. According to Management’s appraisal, the reconciliations between net income and shareholders’ equity as of March 31, 2012 are consistent with the values recorded in the reconciliations as of December 31, 2011.

 

__208                   Report on Economic and Financial Analysis – March 2012  


 
   

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

 
 Management Bodies

 

Reference Date: April 10, 2012

Board of Directors

Department Directors (continued)

Audit Committee

 

Frederico William Wolf

Carlos Alberto Rodrigues Guilherme - Coordinator

Chairman

Glaucimar Peticov

José Lucas Ferreira de Melo

Lázaro de Mello Brandão

Guilherme Muller Leal

Romulo Nagib Lasmar

 

João Albino Winkelmann

Osvaldo Watanabe

Vice-Chairman

João Carlos Gomes da Silva

 

Antônio Bornia

Joel Antonio Scalabrini

Compliance and Internal Control Committee

 

Jorge Pohlmann Nasser

Mário da Silveira Teixeira Júnior – Coordinator

Members  

José Luis Elias

Carlos Alberto Rodrigues Guilherme

Mário da Silveira Teixeira Júnior

José Luiz Rodrigues Bueno

Milton Matsumoto

João Aguiar Alvarez

José Maria Soares Nunes

Domingos Figueiredo de Abreu

Denise Aguiar Alvarez

José Ramos Rocha Neto

Marco Antonio Rossi

Luiz Carlos Trabuco Cappi

Júlio Alves Marques

Alexandre da Silva Glüher

Carlos Alberto Rodrigues Guilherme

Laércio Carlos de Araújo Filho

Clayton Camacho

Milton Matsumoto

Layette Lamartine Azevedo Júnior

Frederico William Wolf

Ricardo Espírito Santo Silva Salgado

Lúcio Rideki Takahama

Roberto Sobral Hollander

 

Luiz Alves dos Santos

Rogério Pedro Câmara

Board of Executive Officers

Luiz Carlos Brandão Cavalcanti Junior

 

 

Marcos Aparecido Galende

Executive Disclosure Committee (Non-Statutory)

Executive Officers

Marcos Bader

Luiz Carlos Angelotti - Coordinator

 

Marcos Daré

Julio de Siqueira Carvalho de Araujo

Chief Executive Officer

Marlene Morán Millan

Domingos Figueiredo de Abreu

Luiz Carlos Trabuco Cappi

Nobuo Yamazaki

Marco Antonio Rossi

 

Octavio Manoel Rodrigues de Barros

Alexandre da Silva Glüher

Executive Vice-Presidents

Paulo Aparecido dos Santos

Moacir Nachbar Junior

Julio de Siqueira Carvalho de Araujo

Paulo Faustino da Costa

Antonio José da Barbara

Domingos Figueiredo de Abreu

Roberto Sobral Hollander

José Maria Soares Nunes

José Alcides Munhoz

Rogério Pedro Câmara

Marcos Aparecido Galende

Aurélio Conrado Boni

Waldemar Ruggiero Júnior

Paulo Faustino da Costa

Sérgio Alexandre Figueiredo Clemente

Walkiria Schirrmeister Marquetti

Haydewaldo R. Chamberlain da Costa

Marco Antonio Rossi

 

 

 

 

Ethical Conduct Committee

Managing Directors

Directors

Milton Matsumoto - Coordinator

Candido Leonelli

Antonio Chinellato Neto

Carlos Alberto Rodrigues Guilherme

Maurício Machado de Minas

Cláudio Borges Cassemiro

Julio de Siqueira Carvalho de Araujo

Alexandre da Silva Glüher

Cláudio Fernando Manzato

Domingos Figueiredo de Abreu

Alfredo Antônio Lima de Menezes

João Sabino

Marco Antonio Rossi

André Rodrigues Cano

Osmar Roncolato Pinho

Alexandre da Silva Glüher

Josué Augusto Pancini

Paulo Manuel Taveira de Oliveira Ferreira

André Rodrigues Cano

Luiz Carlos Angelotti

Renan Mascarenhas Carmo

Josué Augusto Pancini

Marcelo de Araújo Noronha

Roberto de Jesus Paris

Clayton Camacho

Nilton Pelegrino Nogueira

Vinicius José de Almeida Albernaz

Frederico William Wolf

 

 

Glaucimar Peticov

Deputy Directors

Regional Officers

José Luiz Rodrigues Bueno

Altair Antônio de Souza

Alex Silva Braga

Júlio Alves Marques

André Marcelo da Silva Prado

Almir Rocha

Rogério Pedro Câmara

Denise Pauli Pavarina

Antonio Gualberto Diniz

 

Luiz Fernando Peres

Antonio Piovesan

Integrated Risk Management and Capital Allocation Committee

Moacir Nachbar Junior

Carlos Alberto Alástico

Julio de Siqueira Carvalho de Araujo - Coordinator

Octávio de Lazari Júnior

Delvair Fidêncio de Lima

Domingos Figueiredo de Abreu

 

Francisco Aquilino Pontes Gadelha

José Alcides Munhoz

Department Directors

Francisco Assis da Silveira Junior

Aurélio Conrado Boni

Adineu Santesso

Geraldo Dias Pacheco

Sérgio Alexandre Figueiredo Clemente

Amilton Nieto

João Alexandre Silva

Marco Antonio Rossi

André Bernardino da Cruz Filho

José Sergio Bordin

Alexandre da Silva Glüher

Antonio Carlos Melhado

Leandro José Diniz

Alfredo Antônio Lima de Menezes

Antonio de Jesus Mendes

Luis Carlos Furquim Vermieiro

Luiz Carlos Angelotti

Antonio José da Barbara

Mauricio Gomes Maciel

Antonio de Jesus Mendes

Arnaldo Nissental

Volnei Wulff

Roberto Sobral Hollander

Aurélio Guido Pagani

Wilson Reginaldo Martins

 

Cassiano Ricardo Scarpelli

 

Fiscal Council

Clayton Camacho

Compensation Committee

Sitting Members

Diaulas Morize Vieira Marcondes Junior

Lázaro de Mello Brandão - Coordinator

Domingos Aparecido Maia - Coordinator

Douglas Tevis Francisco

Antônio Bornia

Ricardo Abecassis Espírito Santo Silva

Edilson Wiggers

Mário da Silveira Teixeira Júnior

Nelson Lopes de Oliveira

Eurico Ramos Fabri

Luiz Carlos Trabuco Cappi

 

Fernando Roncolato Pinho

Carlos Alberto Rodrigues Guilherme

Deputy Members

 

Milton Matsumoto

João Batistela Biazon

 

Sérgio Nonato Rodrigues

Renaud Roberto Teixeira

 

 

Jorge Tadeu Pinto de Figueiredo

 

 

 

 

 

Ombudsman Department

 

 

Júlio Alves Marques – Ombudsman

 

 

 

 

 

 

General Accounting Department

Marcos Aparecido Galende

Accountant-CRC 1SP201309/O-6

 

Bradesco      209               


 

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

   
 
 Independent Auditors’ Report on the Consolidated Interim Financial Statements

 

To the Board of Directors and Shareholders of

Banco Bradesco S.A.

Osasco – SP

 

 

Introduction

 

We have reviewed the interim consolidated financial information of Banco Bradesco S.A. (“Bradesco”), related to the three month period ended March 31, 2012, which comprise the statement of financial position as of March 31, 2012, and the related the statements of income, changes in shareholders' equity and cash flows for the three month period then ended, as well as the summary of significant accounting policies and other explanatory notes.

 

Management is responsible for the preparation and presentation of this interim consolidated financial information in accordance with accounting practices adopted in Brazil, applicable to financial institutions authorized to operate by the Brazilian Central Bank (BACEN). Our responsibility is to express an opinion on this interim consolidated financial information based on our limited review.

 

Scope of review

 

We conducted our limited review in accordance with Brazilian and International Standards for the Review of Interim Financial Information (NBC TR 2410 – NBC TR 2410 – Revisão de Informações Intermediárias Executada pelo Auditor da Entidade and ISRE 2410 – Review of Interim Financial Information Performed by the Independent Auditor of the Entity). A review of interim financial information consists of making inquiries, primarily of persons responsible for financial and accounting matters and applying analytical and other review procedures. The scope of a review is significantly lower than an audit conducted in accordance with auditing standards and, therefore, does not allow us to obtain assurance that we become aware of all significant matters that might be identified in an audit. Therefore, we do not express an audit opinion.

 

Conclusion

 

Based on our review, we are not aware of any facts that would lead us to believe that the interim consolidated financial information mentioned above were not prepared, in all material aspects, in accordance with accounting practices adopted in Brazil applicable to financial institutions authorized to operate by the Brazilian Central Bank.

 

Other matter

 

Interim consolidated statement of value added

 

We also reviewed the interim consolidated statement of value added for the three month period ended March 31, 2012, which were prepared under Bradesco’s Management responsibility and presented as supplemental information. This statement was subject to the same procedures of review described above and based on our review, we are not aware of any facts that would lead us to believe that they are not presented fairly, in all material respects, in accordance with the interim consolidated financial information taken as a whole.

 

 

Osasco, April 20, 2012

 

 

 


Original report in Portuguese signed by
KPMG Auditores Independentes
 CRC 2SP014428/O-6

Cláudio Rogélio Sertório

Accountant CRC 1SP212059/O-0

__210                   Report on Economic and Financial Analysis – March 2012  


   

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

 
 Fiscal Council’s Report

 

The undersigned members of the Fiscal Council of Banco Bradesco S.A., in the exercise of their legal and statutory duties, having examined the Management Report and the Financial Statements related to the first quarter of 2012, 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 accounting practices adopted in Brazil, applicable to entities that the Brazilian Central Bank authorizes to operate, fairly reflect the Company’s equity and financial position.

 

Cidade de Deus, Osasco, São Paulo, April 20, 2012

 

Domingos Aparecido Maia

Nelson Lopes de Oliveira

Ricardo Abecassis E. Santo Silva

 

 

Bradesco      211               


 
SIGNATURES
 
 
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.
Date: May 04, 2012
 
BANCO BRADESCO S.A.
By:
 
/S/ Luiz Carlos Angelotti

    Luiz Carlos Angelotti 
Executive Managing Officer and
Investor Relations Officer
 
 
FORWARD-LOOKING STATEMENTS

This press release may contain forward-looking statements. These statements are statements that are not historical facts, and are based on management's current view and estimates of future economic circumstances, industry conditions, company performance and financial results. The words "anticipates", "believes", "estimates", "expects", "plans" and similar expressions, as they relate to the company, are intended to identify forward-looking statements. Statements regarding the declaration or payment of dividends, the implementation of principal operating and financing strategies and capital expenditure plans, the direction of future operations and the factors or trends affecting financial condition, liquidity or results of operations are examples of forward-looking statements. Such statements reflect the current views of management and are subject to a number of risks and uncertainties. There is no guarantee that the expected events, trends or results will actually occur. The statements are based on many assumptions and factors, including general economic and market conditions, industry conditions, and operating factors. Any changes in such assumptions or factors could cause actual results to differ materially from current expectations.