bbdpr3q13_6k.htm - Generated by SEC Publisher for SEC Filing

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

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

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

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

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

Yes _______ No ___X____

 .


 
 

  


 
 
Highlights

 

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

 

   4   Report on Economic and Financial Analysis – September 2013 


 
 

Press Release                       

Highlights

 

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

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

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

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

20. Major Awards and Acknowledgments in the period:

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

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

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

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

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

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

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

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

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

 

Bradesco      5          


 
 

        Press Release 

Main Information
 

 

3Q13

2Q13

1Q13

4Q12

3Q12

2Q12

1Q12

4Q11

Variation %

 

3Q13 x 2Q13

3Q13 x 3Q12

Income Statement for the Period - R$ million

 

 

 

 

 

 

 

 

 

 

Book Net Income

3,064

2,949

2,919

2,893

2,862

2,833

2,793

2,726

3.9

7.1

Adjusted Net Income

3,082

2,978

2,943

2,918

2,893

2,867

2,845

2,771

3.5

6.5

Total Financial Margin

10,729

10,587

10,706

11,109

10,955

11,034

10,695

10,258

1.3

(2.1)

Gross Loan Financial Margin

7,793

7,634

7,414

7,527

7,460

7,362

7,181

7,162

2.1

4.5

Net Loan Financial Margin

4,912

4,540

4,305

4,317

4,157

3,955

4,087

4,501

8.2

18.2

Allowance for Loan Losses (ALL) Expenses

(2,881)

(3,094)

(3,109)

(3,210)

(3,303)

(3,407)

(3,094)

(2,661)

(6.9)

(12.8)

Fee and Commission Income

4,977

4,983

4,599

4,675

4,438

4,281

4,118

4,086

(0.1)

12.1

Administrative and Personnel Expenses

(6,977)

(6,769)

(6,514)

(6,897)

(6,684)

(6,488)

(6,279)

(6,822)

3.1

4.4

Insurance Written Premiums, Pension Plan Contributions and Capitalization Bond Income

11,069

13,238

10,953

13,216

10,104

11,570

9,418

11,138

(16.4)

9.6

Statement of Financial Position - R$ million

 

 

 

 

 

 

 

 

 

 

Total Assets

907,694

896,697

894,467

879,092

856,288

830,520

789,550

761,533

1.2

6.0

Securities

313,679

309,027

300,600

315,487

319,537

322,507

294,959

265,723

1.5

(1.8)

Loan Operations (1)

412,559

402,517

391,682

385,529

371,674

364,963

350,831

345,724

2.5

11.0

- Individuals

127,068

123,562

119,231

117,540

114,536

112,235

109,651

108,671

2.8

10.9

- Corporate

285,491

278,955

272,451

267,989

257,138

252,728

241,181

237,053

2.3

11.0

Allowance for Loan Losses (ALL)

(21,476)

(21,455)

(21,359)

(21,299)

(20,915)

(20,682)

(20,117)

(19,540)

0.1

2.7

Total Deposits

216,778

208,485

205,870

211,858

212,869

217,070

213,877

217,424

4.0

1.8

Technical Reserves

133,554

131,819

127,367

124,217

117,807

111,789

106,953

103,653

1.3

13.4

Shareholders' Equity

67,033

66,028

69,442

70,047

66,047

63,920

58,060

55,582

1.5

1.5

Assets under Management

1,256,220

1,233,546

1,243,170

1,225,228

1,172,008

1,130,504

1,087,270

1,019,790

1.8

7.2

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

 

 

 

 

 

 

 

 

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

2.84

2.79

2.77

2.74

2.71

2.70

2.69

2.67

1.8

4.8

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

15.97

15.72

16.54

16.68

15.73

15.22

13.83

13.23

1.6

1.5

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

18.4

18.8

19.5

19.2

19.9

20.6

21.4

21.3

(0.4) p.p.

(1.5) p.p.

Annualized Return on Average Assets (5)

1.3

1.3

1.3

1.4

1.4

1.4

1.5

1.6

-

(0.1) p.p.

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

7.1

7.2

7.3

7.6

7.6

7.9

7.9

7.8

(0.1) p.p.

(0.5) p.p.

Fixed Assets Ratio - Total Consolidated

17.4

17.3

16.5

16.9

19.0

18.2

19.9

21.0

0.1 p.p.

(1.6) p.p.

Combined Ratio - Insurance (6)

86.9

85.5

86.0

86.6

86.5

85.0

85.6

83.6

1.4 p.p.

0.4 p.p.

Efficiency Ratio (ER) (2)

42.1

41.8

41.5

41.5

42.1

42.4

42.7

43.0

0.3 p.p.

-

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

70.8

69.6

67.7

66.5

64.4

63.2

62.9

62.2

1.2 p.p.

6.4 p.p.

Market Capitalization - R$ million (7)

136,131

124,716

145,584

131,908

113,102

104,869

113,021

106,971

9.2

20.4

Loan Portfolio Quality % (8)

 

 

 

 

 

 

 

 

 

 

ALL / Loan Portfolio

6.9

7.0

7.2

7.3

7.4

7.4

7.5

7.3

(0.1) p.p.

(0.5) p.p.

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

4.4

4.6

4.9

5.0

5.1

5.1

5.1

4.8

(0.2) p.p.

(0.7) p.p.

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

3.6

3.7

4.0

4.1

4.1

4.2

4.1

3.9

(0.1) p.p.

(0.5) p.p.

Coverage Ratio (> 90 days (9))

190.3

188.6

179.4

178.2

179.0

177.4

181.7

184.4

1.7 p.p.

11.3 p.p.

Coverage Ratio (> 60 days (9))

156.8

153.5

146.0

147.3

144.8

144.0

146.6

151.8

3.3 p.p.

12.0 p.p.

Operating Limits %

 

 

 

 

 

 

 

 

 

 

Capital Adequacy Ratio - Total Consolidated

16.4

15.4

15.6

16.1

16.0

17.0

15.0

15.1

1.0 p.p.

0.4 p.p.

- Tier I

12.7

11.6

11.0

11.0

11.3

11.8

12.0

12.4

1.1 p.p.

1.4 p.p

- Tier II

3.7

3.8

4.6

5.1

4.7

5.2

3.0

2.7

(0.1) p.p.

(1.0) p.p.

   6   Report on Economic and Financial Analysis – September 2013 


 
 

Press Release                       

Main Information
 
 

Sept13

Jun13

Mar13

Dec12

Sept12

Jun12

Mar12

Dec11

Variation %

 

Sept13 x Jun13

Sept13 x Sept12

Structural Information - Units

 

 

 

 

 

 

 

 

 

 

Service Points

71,724

70,829

69,528

68,917

67,225

65,370

62,759

59,721

1.3

6.7

- Branches

4,697

4,692

4,687

4,686

4,665

4,650

4,636

4,634

0.1

0.7

- PAs (10)

3,760

3,795

3,786

3,781

3,774

3,243

2,986

2,962

(0.9)

(0.4)

- PAEs (10)

1,421

1,454

1,457

1,456

1,456

1,476

1,497

1,477

(2.3)

(2.4)

- External Bradesco ATMs (11)

3,298

3,498

3,712

3,809

3,954

3,992

3,974

3,913

(5.7)

(16.6)

- Banco24Horas Network ATMs (11)

11,229

11,154

10,966

10,818

10,464

10,459

10,583

10,753

0.7

7.3

- Bradesco Expresso (Correspondent Banks)

45,614

44,819

43,598

43,053

41,713

40,476

38,065

34,839

1.8

9.4

- Bradesco Promotora de Vendas

1,692

1,404

1,309

1,301

1,186

1,061

1,005

1,131

20.5

42.7

- Branches / Subsidiaries Abroad

13

13

13

13

13

13

13

12

-

-

ATMs

47,969

47,972

48,025

47,834

47,542

47,484

47,330

46,971

-

0.9

- Bradesco Network

33,933

34,322

34,719

34,859

35,128

35,226

35,007

34,516

(1.1)

(3.4)

- Banco24Horas Network

14,036

13,650

13,306

12,975

12,414

12,258

12,323

12,455

2.8

13.1

Employees

101,410

101,951

102,793

103,385

104,100

104,531

105,102

104,684

(0.5)

(2.6)

Outsourced Employees and Interns

12,699

12,647

13,070

12,939

13,013

12,661

12,659

11,699

0.4

(2.4)

Customers - in millions

 

 

 

 

 

 

 

 

 

 

Active Checking Account Holders (12) (13)

26.4

26.2

25.8

25.7

25.6

25.6

25.4

25.1

0.8

3.1

Savings Accounts (14)

48.3

47.7

46.6

48.6

48.3

45.2

41.3

43.4

1.3

-

Insurance Group

45.3

44.2

42.9

43.1

42.4

41.9

40.8

40.3

2.5

6.8

- Policyholders

39.5

38.4

37.1

37.3

36.7

36.3

35.4

35.0

2.9

7.6

- Pension Plan Participants

2.4

2.4

2.3

2.3

2.3

2.2

2.2

2.2

-

4.3

- Capitalization Bond Customers

3.4

3.4

3.5

3.5

3.4

3.4

3.2

3.1

-

-

Bradesco Financiamentos (12)

3.4

3.5

3.6

3.7

3.7

3.8

3.8

3.8

(2.9)

(8.1)

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

(2)     In the last 12 months;

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

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

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

(6)     Excludes additional reserves;

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

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

(9)     Credits overdue;

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

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

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

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

(14)   Number of accounts.

Bradesco      7          


 

 

Press Release                       

Ratings
 
Main Ratings 

 

Fitch Ratings

International Scale

Domestic Scale

Feasibility

Support

Domestic Currency

Foreign Currency

Domestic

a -

2

Long Term

Short Term

Long Term

Short Term

Long Term

Short Term

A -

F1

BBB +

F2

AAA (bra)

F1 + (bra)

*

 

 

 

 

 

 

 

   

Moody´s Investors Service

R&I Inc.

Financial Strength / Individual Credit Risk Profile

International Scale

Domestic Scale

International Scale

C - / baa1

Foreign Currency Senior Debt

Domestic Currency Deposit

Foreign Currency Deposit

Domestic Currency

Issuer Rating

Long Term

Long Term

Short Term

Long Term

Short Term

Long Term

Short Term

BBB

Baa1

Baa1

P - 2

Baa2

P-2

Aaa.br

BR - 1

*

               

 

Standard & Poor's

Austin Rating

 

International Scale - Issuer's Credit Rating

Domestic Scale

Corporate Governance

Domestic Scale

 

Foreign Currency

Domestic Currency

Issuer's Credit Rating

Long Term

Short Term

 

Long Term

Short Term

Long Term

Short Term

Long Term

Short Term

brAA+

brAAA

brA -1

 

BBB

A - 2

BBB

A - 2

brAAA

brA - 1

 

                                     

 

 

 

 

Book Net Income vs. Adjusted Net Income

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


R$ million

9M13

9M12

3Q13

2Q13

Book Net Income

8,932

8,488

3,064

2,949

Non-Recurring Events

71

117

18

29

- Earnings from Extended Securities Terms

-

(2,116)

-

-

- Additional Technical Reserve due to Real Interest Rate Reduction

-

2,116

-

-

- Civil Provisions

118

195

30

48

- Tax Effects

(47)

(78)

(12)

(19)

Adjusted Net Income

9,003

8,605

3,082

2,978

0

 

 

 

 

ROAE % (1)

18.3

19.6

19.1

18.9

0

 

 

 

 

ADJUSTED ROAE % (1)

18.4

19.9

19.2

19.1

(1)  Annualized. 

 

   8   Report on Economic and Financial Analysis – September 2013 


 

 
Summarized Analysis of Adjusted Income


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

 

 

 

 

 

 

 

 

R$ million

 

Adjusted Income Statement

 

9M13

9M12

Variation

3Q13

2Q13

Variation

 

9M13 x 9M12

3Q13 x 2Q13

 

Amount

%

Amount

%

Financial Margin

32,022

32,684

(662)

(2.0)

10,729

10,587

142

1.3

- Interest

31,700

31,343

357

1.1

10,622

10,569

53

0.5

- Non-interest

322

1,341

(1,019)

(76.0)

107

18

89

494.4

ALL

(9,084)

(9,804)

720

(7.3)

(2,881)

(3,094)

213

(6.9)

Gross Income from Financial Intermediation

22,938

22,880

58

0.3

7,848

7,493

355

4.7

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

3,283

2,859

424

14.8

1,100

1,028

72

7.0

Fee and Commission Income

14,559

12,837

1,722

13.4

4,977

4,983

(6)

(0.1)

Personnel Expenses

(9,596)

(9,044)

(552)

6.1

(3,346)

(3,191)

(155)

4.9

Other Administrative Expenses

(10,664)

(10,407)

(257)

2.5

(3,631)

(3,578)

(53)

1.5

Tax Expenses

(3,127)

(3,041)

(86)

2.8

(987)

(1,017)

30

(2.9)

Equity in the Earnings (Losses) of Unconsolidated Companies

17

104

(87)

(83.7)

2

12

(10)

(83.3)

Other Operating Income/ (Expenses)

(3,511)

(3,085)

(426)

13.8

(1,194)

(1,147)

(47)

4.1

Operating Result

13,899

13,103

796

6.1

4,769

4,583

186

4.1

Non-Operating Result

(89)

(60)

(29)

48.3

(27)

(24)

(3)

12.5

Income Tax / Social Contribution

(4,729)

(4,384)

(345)

7.9

(1,638)

(1,553)

(85)

5.5

Non-controlling Interest

(78)

(54)

(24)

44.4

(22)

(28)

6

(21.4)

Adjusted Net Income

9,003

8,605

398

4.6

3,082

2,978

104

3.5

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

Bradesco      9          


 

 

 

Press Release                       

Summarized Analysis of Adjusted Income

Adjusted Net Income and Profitability

 

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

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

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

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

   10   Report on Economic and Financial Analysis – September 2013 


 
 

        Press Release 

Summarized Analysis of Adjusted Income

Efficiency Ratio (ER)

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

ER in the last 12 months(2)and quarterly ER increased by 0.3 p.p. and 0.8 p.p. in the third quarter of 2013 from the previous quarter, reaching42.1% and 42.9%, respectively. The higher ER in the last 12 months was mainly due to (i) the reduction in non-interest financial margin, due to lower gains from the market arbitrage,and (ii) the impact of the 2012 and 2013 collective bargaining agreements, whereas the variation in quarterly ER is a result of the 2013 collective bargaining agreement.

 

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

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

 

Bradesco      11          


 
 

Press Release                       

Summarized Analysis of Adjusted Income

Financial Margin

 

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

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

 

   12   Report on Economic and Financial Analysis – September 2013 


 
 

        Press Release 

Summarized Analysis of Adjusted Income

Interest Financial Margin – Annualized Average Rates

 

 

 

 

 

 

 

R$ million

 

9M13

9M12

 

Interest

Average
Balance

Average
Rate

Interest

Average
Balance

Average
Rate

Loans

22,841

307,983

10.0%

22,003

280,666

10.6%

Funding

3,332

333,559

1.3%

3,228

333,543

1.3%

Insurance

2,651

129,721

2.7%

2,271

110,526

2.7%

Securities/Other

2,876

307,431

1.2%

3,841

288,773

1.8%

0

 

 

 

 

 

 

Financial Margin

31,700

-

6.9%

31,343

-

7.4%

0

           

 

3Q13

2Q13

 

Interest

Average
Balance

Average
Rate

Interest

Average
Balance

Average
Rate

Loans

7,793

316,413

10.2%

7,634

309,040

10.3%

Funding

1,271

343,296

1.5%

1,112

330,956

1.4%

Insurance

823

132,502

2.5%

895

130,868

2.8%

Securities/Other

735

312,586

0.9%

928

305,841

1.2%

0

 

 

 

 

 

 

Financial Margin

10,622

-

7.0%

10,569

-

7.2%

 

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

   

Bradesco      13          


 
 

Press Release                       

Summarized Analysis of Adjusted Income

Expanded Loan Portfolio(1)

 

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

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

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

 

 

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

For more information, see Chapter 2 of this Report.

 

Allowance for Loan Losses (ALL)

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

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

 

   14   Report on Economic and Financial Analysis – September 2013 


 
 

        Press Release 

Summarized Analysis of Adjusted Income

Delinquency Ratio > 90 days(1)

 

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

 

(1) As defined by Bacen.  

 

Coverage Ratios(1)

 

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

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

 

(1) As defined by Bacen  

Bradesco      15          


 
 

Press Release                       

Summarized Analysis of Adjusted Income

Income from Insurance, Pension Plans and Capitalization Bonds

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

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

 

  

(1)    Excluding additional provisions.

 

 

 

 

 

 

 

 

 

 

R$ million (unless otherwise stated)

 

3Q13

2Q13

1Q13

4Q12

3Q12

2Q12

1Q12

4Q11

Variation %

 

3Q13 x 2Q13

3Q13 x 3Q12

Net Income

878

931

930

964

837

881

905

860

(5.7)

4.9

Insurance Written Premiums, Pension Plan Contributions and Capitalization Bond Income

11,069

13,238

10,953

13,216

10,104

11,570

9,418

11,138

(16.4)

9.6

Technical Reserves

133,554

131,819

127,367

124,217

117,807

111,789

106,953

103,653

1.3

13.4

Financial Assets

143,423

141,984

141,535

141,540

133,738

128,526

122,147

116,774

1.0

7.2

Claims Ratio

72.7

71.1

69.6

70.5

70.4

71.3

71.9

68.6

1.6 p.p.

2.3 p.p.

Combined Ratio

86.9

85.5

86.0

86.6

86.5

85.0

85.6

83.6

1.4 p.p.

0.4 p.p.

Policyholders / Participants and Customers (in thousands)

45,292

44,215

42,941

43,065

42,363

41,898

40,785

40,304

2.4

6.9

Employees

7,462

7,493

7,510

7,554

7,545

7,478

7,574

7,608

(0.4)

(1.1)

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

23.6

24.0

22.4

24.8

24.3

24.8

23.4

25.6

(0.4) p.p.

(0.7) p.p.

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

   16   Report on Economic and Financial Analysis – September 2013 

 

 

 
Summarized Analysis of Adjusted Income

 

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

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

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

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

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

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

 

Bradesco      17          


 
 

        Press Release 

Summarized Analysis of Adjusted Income

Fee and Commission Income

 

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

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

 

   18   Report on Economic and Financial Analysis – September 2013 


 
 
Summarized Analysis of Adjusted Income

Personnel Expenses

 

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

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

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

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

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

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

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

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

 

Bradesco      19          


 
 

        Press Release 

Summarized Analysis of Adjusted Income

Administrative Expenses

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

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

 

Other Operating Income and Expenses

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

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

 

   20   Report on Economic and Financial Analysis – September 2013 


 
 
Summarized Analysis of Adjusted Income

Income Tax and Social Contribution

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

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

 

Unrealized Gains

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

 

Bradesco      21          


 
 

        Press Release 

Economic Scenario

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

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

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

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

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

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

 

   22   Report on Economic and Financial Analysis – September 2013 


 
 

Press Release                       

Main Economic Indicators

Main Indicators (%)

3Q13

2Q13

1Q13

4Q12

3Q12

2Q12

1Q12

4Q11

9M13

9M12

Interbank Deposit Certificate (CDI)

2.12

1.79

1.61

1.70

1.91

2.09

2.45

2.67

5.62

6.59

Ibovespa

10.29

(15.78)

(7.55)

3.00

8.87

(15.74)

13.67

8.47

(14.13)

4.27

USD – Commercial Rate

0.65

10.02

(1.45)

0.64

0.46

10.93

(2.86)

1.15

9.13

8.25

General Price Index - Market (IGP-M)

1.92

0.90

0.85

0.68

3.79

2.56

0.62

0.91

3.70

7.10

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

0.62

1.18

1.94

1.99

1.42

1.08

1.22

1.46

3.78

3.77

Federal Government Long-Term Interest Rate (TJLP)

1.24

1.24

1.24

1.36

1.36

1.48

1.48

1.48

3.75

4.37

Reference Interest Rate (TR)

0.03

-

-

-

0.03

0.07

0.19

0.22

0.03

0.29

Savings Account (Old Rule) (1)

1.54

1.51

1.51

1.51

1.53

1.58

1.70

1.73

4.62

4.89

Savings Account (New Rule) (1)

1.47

1.30

1.25

1.26

1.40

-

-

-

4.07

1.89

Business Days (number)

66

63

60

62

64

62

63

62

189

189

Indicators (Closing Rate)

Sept13

Jun13

Mar13

Dec12

Sept12

Jun12

Mar12

Dec11

Sept13

Sept12

USD – Commercial Selling Rate - (R$)

2.2300

2.2156

2.0138

2.0435

2.0306

2.0213

1.8221

1.8758

2.2300

2.0306

Euro - (R$)

3.0181

2.8827

2.5853

2.6954

2.6109

2.5606

2.4300

2.4342

3.0181

2.6109

Country Risk (points)

236

237

189

142

166

208

177

223

236

166

Basic Selic Rate Copom (% p.a.)

9.00

8.00

7.25

7.25

7.50

8.50

9.75

11.00

9.00

7.50

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

10.07

9.39

7.92

7.14

7.48

7.57

8.96

10.04

10.07

7.48

                 

 

 

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

 

Projections through 2015

 

%

2013

2014

2015

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

2.25

2.35

2.45

Extended Consumer Price Index (IPCA)

5.90

5.80

5.60

General Price Index - Market (IGP-M)

5.60

5.00

5.00

Selic (year-end)

10.00

10.25

10.25

Gross Domestic Product (GDP)

2.40

2.10

3.00

Bradesco      23          


 

 

 

Guidance

 

Bradesco’s Outlook for 2013

 

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

 

Loan Portfolio (1)

11 to 15%

Individuals

11 to 15%

Companies

11 to 15%

Interest Financial Margin (2)

1 to 3%

Fee and Commission Income

12 to 16%

Operating Expenses (3)

2 to 6%

Insurance Premiums

12 to 15%

 

(1)     Expanded Loan Portfolio;

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

(3)     Administrative and Personnel Expenses.

 

 

   24   Report on Economic and Financial Analysis – September 2013    


 
 

Book Income vs. Managerial Income vs. Adjusted Income Statement  

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

Third Quarter of 2013

 

 

 

 

 

 

 

 

 

 

 

R$ million

 

3Q13

 

Book Income Statement

Reclassifications

Fiscal Hedge (7)

Managerial Income Statement

Non-recurring Events (8)

Adjusted Income Statement

 

(1)

(2)

(3)

(4)

(5)

(6)

Financial Margin

11,733

(355)

16

(97)

(740)

30

-

141

10,729

-

10,729

ALL

(3,260)

-

-

-

511

(132)

-

-

(2,881)

-

(2,881)

Gross Income from Financial Intermediation

8,473

(355)

16

(97)

(229)

(102)

-

141

7,848

-

7,848

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

1,100

-

-

-

-

-

-

-

1,100

-

1,100

Fee and Commission Income

4,908

-

-

-

-

-

68

-

4,977

-

4,977

Personnel Expenses

(3,346)

-

-

-

-

-

-

-

(3,346)

-

(3,346)

Other Administrative Expenses

(3,601)

-

-

-

-

-

(30)

-

(3,631)

-

(3,631)

Tax Expenses

(964)

-

-

-

(8)

-

-

(15)

(987)

-

(987)

Equity in the Earnings (Losses) of Unconsolidated Companies

2

-

-

-

-

-

-

-

2

-

2

Other Operating Income/Expenses

(1,882)

355

(16)

97

237

25

(38)

-

(1,224)

30

(1,194)

Operating Result

4,691

-

-

-

-

(77)

-

126

4,739

30

4,769

Non-Operating Result

(104)

-

-

-

-

77

-

-

(27)

-

(27)

Income Tax / Social Contribution and Non-controlling Interest

(1,523)

-

-

-

-

-

-

(126)

(1,649)

(12)

(1,660)

Net Income

3,064

-

-

-

-

-

-

-

3,064

18

3,082

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

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

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

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

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

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

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

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

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

Bradesco      25          


 

 

 

Book Income vs. Managerial Income vs. Adjusted Income Statement

Second Quarter of 2013

 

 

 

 

 

 

 

 

 

 

 

R$ million

 

2Q13

 

Book Income Statement

Reclassifications

Fiscal Hedge (7)

Managerial Income Statement

Non-recurring Events (8)

Adjusted Income Statement

 

(1)

(2)

(3)

(4)

(5)

(6)

Financial Margin

10,005

(353)

37

(42)

(876)

168

-

1,648

10,587

-

10,587

ALL

(3,608)

-

-

-

605

(91)

-

-

(3,094)

-

(3,094)

Gross Income from Financial Intermediation

6,397

(353)

37

(42)

(271)

77

-

1,648

7,493

-

7,493

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

1,028

-

-

-

-

-

-

-

1,028

-

1,028

Fee and Commission Income

4,886

-

-

-

-

-

97

-

4,983

-

4,983

Personnel Expenses

(3,191)

-

-

-

-

-

-

-

(3,191)

-

(3,191)

Other Administrative Expenses

(3,530)

-

-

-

-

-

(48)

-

(3,578)

-

(3,578)

Tax Expenses

(829)

-

-

-

(9)

-

-

(179)

(1,017)

-

(1,017)

Equity in the Earnings (Losses) of Unconsolidated Companies

12

-

-

-

-

-

-

-

12

-

12

Other Operating Income/Expenses

(1,809)

353

(37)

42

280

24

(49)

-

(1,196)

48

(1,147)

Operating Result

2,966

-

-

-

-

101

-

1,469

4,534

48

4,583

Non-Operating Result

77

-

-

-

-

(101)

-

-

(24)

-

(24)

Income Tax / Social Contribution and Non-controlling Interest

(93)

-

-

-

-

-

-

(1,469)

(1,562)

(19)

(1,581)

Net Income

2,949

-

-

-

-

-

-

-

2,949

29

2,978

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

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

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

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

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

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

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

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

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

   26   Report on Economic and Financial Analysis – September 2013 


 

 

 

Book Income vs. Managerial Income vs. Adjusted Income Statement

First Nine Months of 2013

 

 

 

 

 

 

 

 

 

 

 

R$ million

 

9M13

 

Book Income Statement

Reclassifications

Fiscal Hedge (7)

Managerial Income Statement

Non-recurring Events (8)

Adjusted Income Statement

 

(1)

(2)

(3)

(4)

(5)

(6)

Financial Margin

33,666

(1,007)

69

(180)

(2,260)

198

-

1,535

32,022

-

32,022

ALL

(10,343)

-

-

-

1,526

(267)

-

-

(9,084)

-

(9,084)

Gross Income from Financial Intermediation

23,322

(1,007)

69

(180)

(734)

(69)

-

1,535

22,938

-

22,938

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

3,283

-

-

-

-

-

-

-

3,283

-

3,283

Fee and Commission Income

14,303

-

-

-

-

-

256

-

14,559

-

14,559

Personnel Expenses

(9,596)

-

-

-

-

-

-

-

(9,596)

-

(9,596)

Other Administrative Expenses

(10,499)

-

-

-

-

-

(165)

-

(10,664)

-

(10,664)

Tax Expenses

(2,933)

-

-

-

(28)

-

-

(166)

(3,127)

-

(3,127)

Equity in the Earnings (Losses) of Unconsolidated Companies

17

-

-

-

-

-

-

-

17

-

17

Other Operating Income/Expenses

(5,489)

1,007

(69)

180

762

73

(91)

-

(3,629)

118

(3,511)

Operating Result

12,410

-

-

-

-

4

-

1,369

13,781

118

13,899

Non-Operating Result

(86)

-

-

-

-

(4)

-

-

(89)

-

(89)

Income Tax / Social Contribution and Non-controlling Interest

(3,393)

-

-

-

-

-

-

(1,369)

(4,760)

(47)

(4,807)

Net Income

8,932

-

-

-

-

-

-

-

8,932

71

9,003

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

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

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

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

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

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

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

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

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

Bradesco      27          


 

 

 

Book Income vs. Managerial Income vs. Adjusted Income Statement

First Nine Months of 2012

 

 

 

 

 

 

 

 

 

 

 

R$ million

 

9M12

 

Book Income Statement

Reclassifications

Fiscal Hedge (7)

Managerial Income Statement

Non-recurring Events (8)

Adjusted Income Statement

 

(1)

(2)

(3)

(4)

(5)

(6)

Financial Margin

35,921

(747)

141

(30)

(1,748)

29

-

1,235

34,801

(2,116)

32,684

ALL

(10,501)

-

-

-

955

(258)

-

-

(9,804)

-

(9,804)

Gross Income from Financial Intermediation

25,420

(747)

141

(30)

(793)

(229)

-

1,235

24,997

(2,116)

22,880

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

743

-

-

-

-

-

-

-

743

2,116

2,859

Fee and Commission Income

12,501

-

-

-

-

-

336

-

12,837

-

12,837

Personnel Expenses

(9,044)

-

-

-

-

-

-

-

(9,044)

-

(9,044)

Other Administrative Expenses

(10,060)

-

-

-

-

-

(347)

-

(10,407)

-

(10,407)

Tax Expenses

(2,957)

-

-

-

50

-

-

(135)

(3,041)

-

(3,041)

Equity in the Earnings (Losses) of Unconsolidated Companies

104

-

-

-

-

-

-

-

104

-

104

Other Operating Income/Expenses

(4,746)

747

(141)

30

743

78

11

-

(3,279)

195

(3,085)

Operating Result

11,961

-

-

-

-

(151)

-

1,100

12,909

195

13,103

Non-Operating Result

(211)

-

-

-

-

151

-

-

(60)

-

(60)

Income Tax / Social Contribution and Non-controlling Interest

(3,262)

-

-

-

-

-

-

(1,100)

(4,361)

(78)

(4,438)

Net Income

8,488

-

-

-

-

-

-

-

8,488

117

8,605

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

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

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

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

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

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

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

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

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

 

   28   Report on Economic and Financial Analysis – September 2013 


 

 
SIGNATURES
 
 
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.
Date: October 21, 2013
 
BANCO BRADESCO S.A.
By:
 
/S/ Luiz Carlos Angelotti

    Luiz Carlos Angelotti 
Executive Managing Officer and
Investor Relations Officer
 
 
FORWARD-LOOKING STATEMENTS

This press release may contain forward-looking statements. These statements are statements that are not historical facts, and are based on management's current view and estimates of future economic circumstances, industry conditions, company performance and financial results. The words "anticipates", "believes", "estimates", "expects", "plans" and similar expressions, as they relate to the company, are intended to identify forward-looking statements. Statements regarding the declaration or payment of dividends, the implementation of principal operating and financing strategies and capital expenditure plans, the direction of future operations and the factors or trends affecting financial condition, liquidity or results of operations are examples of forward-looking statements. Such statements reflect the current views of management and are subject to a number of risks and uncertainties. There is no guarantee that the expected events, trends or results will actually occur. The statements are based on many assumptions and factors, including general economic and market conditions, industry conditions, and operating factors. Any changes in such assumptions or factors could cause actual results to differ materially from current expectations.