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 fiscal year 2009 are presented below:
1. Net Income in 2009 was R$8.012 billion (an increase of 5.1% from R$7.625 billion in 2008), corresponding to earnings per share of R$2.34 and Return on Average Shareholders’ Equity(1) of 21.4% .
2. Net Income was comprised of R$5.289 billion from financial activities, which represented 66% of the total, and R$2.723 billion from insurance, private pension and savings bond operations, which accounted for 34% of the total.
3. Bradesco’s market capitalization stood at R$103.192 billion on December 31, 2009, with the preferred shares gaining 65.5% (2) during 2009.
4. Total Assets stood at R$506.223 billion at year-end 2009, an increase of 11.4% from the ending balance in 2008. Return on average assets was 1.7% in the year, compared with 1.9% in 2008.
5. The Total Loan Portfolio(3) stood at R$228.078 billion in December 2009, up by 6.8% from the ending balance in 2008. Operations with individuals totaled R$82.085 billion (up 11.5%), while operations with companies totaled R$145.993 billion (up 4.3%) .
6. Total Assets under Management stood at R$702.065 billion, an increase of 17.5% from year-end 2008.
7. Shareholders’ Equity was R$41.754 billion in December 2009, increasing by 21.9% from year-end 2008. The Capital Adequacy Ratio (Basel II) stood at 17.8% in December 2009, 14.8% of which under Tier I Capital.
8. In 2009, Interest on Equity and Dividends in the amount of R$4.599 billion were paid and provisioned in fiscal year 2009, of which R$2.718 billion was related to income generated in the period and R$1.881 billion to income from fiscal year 2008.
9. The Efficiency Ratio(4) stood at 41.0% in December 2009 (43.3% in December 2008).
10. Investments in infrastructure, technology and telecommunications amounted to R$3.457 billion, up 29.5% in relation to 2008.
11. Taxes and contributions, including social security, paid or provisioned, calculated based on the main activities of Bradesco Organization in 2009, amounted to R$7.743 billion, equivalent to 96.6% of Net Income. Financial intermediation taxes withheld and paid by the Organization amounted to R$5.802 billion.
12. Banco Bradesco has an extensive distribution network in Brazil, with 6,015 Branches, PAB mini-branches and PAAs (3,454 Branches, 1,190 PABs and 1,371 PAAs). Customers can also make use of the 1,551 PAEs, 30,657 ATMs in the Bradesco Dia&Noite (Day&Night) network, 20,200 Bradesco Expresso service points, 6,067 Banco Postal (Postal Bank) branches, 55 branches of Bradesco Financiamentos and 7,300 ATMs in the Banco24Horas (24HourBank) network.
13. In 2009, employee payroll plus charges and benefits totaled R$6.835 billion. Social benefits provided to the 85,548 employees of the Bradesco Organization(5) and their dependents amounted to R$1.570 billion, while investments in training and development programs totaled R$86.784 million.
(1) Excludes the asset valuation adjustments recorded under Shareholders’ Equity; (2) Adjusted by dividends/interest on equity received/declared; (3) Includes Sureties and Guarantees, advances of credit cards receivables and loan assignments (receivables-backed investment funds and mortgage-backed receivables); (4) Last 12 months; and (5) Considers 476 employees from Banco Ibi.
4
14. In October 2009, a Special Shareholders’ Meeting was held for the merger of stock in Banco Ibi, transforming it into a wholly owned subsidiary.
15. In December 2009, a merger was made of stock in Bradesco Dental, making it a wholly owned subsidiary of Odontoprev S.A. As a result of the transaction, Bradesco Saúde, the controlling shareholder of Bradesco Dental, now holds a 43.5% interest in Odontoprev S.A. The partnership between the two companies should lead to the capture of scale gains resulting from the combination of the best practices in managing claims and in particular from consolidation of the two sales platforms.
16. In November 2009, Bradesco achieved 100% geographic inclusion in Brazil, with a “Presence” in all of the country’s 5,564 municipalities.
17. In December 2009, the Central Bank of Brazil approved a R$2.0 billion increase in Bradesco’s capital, which went from R$24.5 billion to R$26.5 billion, accompanied by a 10% stock bonus. Since the monthly amount paid per share will be maintained, shareholders will receive a 10% increase in the monthly remuneration.
18. In December 2009, Bradesco inaugurated the world’s first floating bank branch, which was installed on a vessel that travels a route on the Solimões River in the state of Amazonas, and serves a population of 210 thousand.
19. Main Awards and Recognitions received in the fourth quarter of 2009:
According to a study published by the consulting firm Economática, Bradesco was the most profitable bank in Latin America and the United States (based on ROA
in 9M09);
Bradesco ranks among the exclusive group of the 12 best companies to work for in Brazil (Great Place to Work / O Estado de S. Paulo newspaper);
Bradesco is the best bank in people management, according to the
annual survey As Melhores na Gestão de Pessoas (sponsored by Valor Carreira/Valor Econômico);
Grupo Bradesco Seguros e Previdência was the leader among Ibero-American insurance companies in terms of total insurance premiums in Latin America, according to the Mapfre Foundation; and
Bradesco received the 2009 Época Climate Change Award for being a leader in the monitoring and reduction of the environmental impacts caused by its activities (Época magazine).
20. Bradesco’s sustainability actions are divided into three pillars: (i) Sustainable Finances, with a focus 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.
The highlight in this area is Fundação Bradesco, which for 53 years has been developing a broad social and educational program that operates 40 schools across Brazil. In 2009, Fundação provided services over 430 thousand times in its various operating segments: School Network, Virtual School, e-learning portal and Digital Inclusion Centers (CIDs). The roughly 50 thousand students enrolled in basic education also receive, at no charge, uniforms, school materials, food and medical and dental care.
21. In January 2010, Bradesco signed a Memorandum of Understanding with the controlling shareholders of Ibi Services S. de R. L. México (Ibi México) and RFS Human Management S. de R. L. for the purpose of acquiring 100% of its capital stock, and in parallel entered into a Partnership Agreement with C&A México S. de R.L. (C&A México) to jointly sell, on an exclusive basis and for a period of 20 years, financial products and services through the stores of the C&A México chain. The transactions are subject to final approval by the respective authorities in Brazil and Mexico.
5
Main Information |
4Q09 | 3Q09 | 2Q09 | 1Q09 | 4Q08 | 3Q08 | 2Q08 | 1Q08 | Variation % | ||||||||||||
4Q09 x 3Q09 | 4Q09 x 4Q08 | |||||||||||||||||||
Statement of Income for the Period - R$ million | ||||||||||||||||||||
Net Income | 2,181 | 1,811 | 2,297 | 1,723 | 1,605 | 1,910 | 2,002 | 2,102 | 20.4 | 35.9 | ||||||||||
Adjusted Net Income | 1,839 | 1,795 | 1,996 | 1,956 | 1,806 | 1,910 | 2,002 | 1,907 | 2.5 | 1.8 | ||||||||||
Financial Margin | 7,468 | 7,587 | 7,560 | 7,115 | 5,924 | 5,674 | 5,959 | 5,586 | (1.6) | 26.1 | ||||||||||
Expenses w ith Allow ance for Loan Losses | (2,695) | (2,908) | (4,421) | (2,939) | (1,888) | (1,671) | (1,752) | (1,611) | (7.3) | 42.7 | ||||||||||
Fee and Commission Income | 3,125 | 2,857 | 2,911 | 2,723 | 2,698 | 2,698 | 2,657 | 2,691 | 9.4 | 15.8 | ||||||||||
Administrative and Personnel Expenses | (4,827) | (4,485) | (4,141) | (4,007) | (4,230) | (4,019) | (3,777) | (3,671) | 7.6 | 14.1 | ||||||||||
Balance Sheet - R$ million | ||||||||||||||||||||
Total Assets | 506,223 | 485,686 | 482,478 | 482,141 | 454,413 | 422,662 | 403,232 | 355,470 | 4.2 | 11.4 | ||||||||||
Securities | 146,619 | 147,724 | 146,110 | 130,816 | 131,598 | 132,373 | 118,956 | 105,167 | (0.7) | 11.4 | ||||||||||
Loan Operations (1) | 228,078 | 215,536 | 212,768 | 212,993 | 213,602 | 195,604 | 180,123 | 167,265 | 5.8 | 6.8 | ||||||||||
- Individuals | 82,085 | 75,528 | 74,288 | 73,694 | 73,646 | 69,792 | 65,622 | 61,983 | 8.7 | 11.5 | ||||||||||
- Corporate | 145,993 | 140,008 | 138,480 | 139,299 | 139,956 | 125,812 | 114,501 | 105,282 | 4.3 | 4.3 | ||||||||||
Allowance for Loan Losses (PLL) | (16,313) | (14,953) | (13,871) | (11,424) | (10,263) | (9,136) | (8,652) | (8,104) | 9.1 | 58.9 | ||||||||||
Total Deposits | 171,073 | 167,987 | 167,512 | 169,104 | 164,493 | 139,170 | 122,752 | 106,710 | 1.8 | 4.0 | ||||||||||
Technical Provisions | 75,572 | 71,401 | 68,829 | 66,673 | 64,587 | 62,888 | 62,068 | 59,722 | 5.8 | 17.0 | ||||||||||
Shareholders' Equity | 41,754 | 38,877 | 37,277 | 35,306 | 34,257 | 34,168 | 33,711 | 32,909 | 7.4 | 21.9 | ||||||||||
Funds Raised and Managed | 702,065 | 674,788 | 647,574 | 640,876 | 597,615 | 570,320 | 550,582 | 505,365 | 4.0 | 17.5 | ||||||||||
Performance Indicators % (except when otherwise stated) | ||||||||||||||||||||
Adjusted Net Income per Share - R$ (2) | 2.34 | 2.26 | 2.29 | 2.20 | 2.25 | 2.27 | 2.25 | 2.19 | 3.5 | 4.0 | ||||||||||
Book Value per Share (Common and Preferred) - R$ | 12.21 | 11.53 | 11.04 | 10.46 | 10.15 | 10.12 | 9.98 | 9.75 | 5.9 | 20.3 | ||||||||||
Annualized Return on Average Shareholders' Equity (3) (4) | 21.4 | 21.8 | 23.7 | 21.0 | 23.8 | 25.4 | 27.2 | 28.7 | (0.4) p.p | (2.4) p.p | ||||||||||
Annualized Return on Average Assets (4) | 1.7 | 1.6 | 1.7 | 1.5 | 1.9 | 2.0 | 2.1 | 2.2 | 0.1 p.p | (0.2) p.p | ||||||||||
Average Rate - (Adjusted Financial Margin / Total Average | 8.1 | 8.3 | 8.2 | 7.8 | 7.0 | 7.4 | 8.4 | 8.4 | (0.2) p.p | 1.1 p.p | ||||||||||
Assets - Repos - Permanent Assets) Annualized | ||||||||||||||||||||
Fixed Assets Ratio - Total Consolidated | 18.6 | 15.4 | 15.1 | 14.1 | 13.5 | 17.6 | 16.2 | 12.1 | 3.2 p.p | 5.1 p.p | ||||||||||
Combined Ratio - Insurance (5) | 83.4 | 88.9 | 85.5 | 86.2 | 89.7 | 84.4 | 84.9 | 83.9 | (5.5) p.p | (6.3) p.p | ||||||||||
Efficiency Ratio (ER) (2) | 41.0 | 41.7 | 42.0 | 42.7 | 43.3 | 43.0 | 42.6 | 42.9 | (0.7) p.p | (2.3) p.p | ||||||||||
Coverage Ratio (Fees and Commissions/Administrative and | 66.5 | 66.4 | 67.3 | 67.2 | 68.4 | 70.4 | 72.7 | 73.7 | 0.1 p.p | (1.9) p.p | ||||||||||
Personnel Expenses)(2) | ||||||||||||||||||||
Market Capitalization - R$ million (6) | 103,192 | 98,751 | 81,301 | 65,154 | 65,354 | 88,777 | 95,608 | 93,631 | 4.5 | 57.9 | ||||||||||
Loan Portfolio Quality % | ||||||||||||||||||||
PLL / Loan Portfolio | 8.5 | 8.3 | 7.7 | 6.3 | 5.7 | 5.5 | 5.6 | 5.6 | 0.2 p.p | 2.8 p.p | ||||||||||
Non-Performing Loans (> 60 days (7) / Loan Portfolio) | 5.7 | 5.9 | 5.6 | 5.2 | 4.4 | 4.0 | 4.1 | 4.1 | (0.2) p.p | 1.3 p.p | ||||||||||
Delinquency Ratio (> 90 days (7) / Loan Portfolio) | 4.9 | 5.0 | 4.6 | 4.2 | 3.4 | 3.4 | 3.4 | 3.4 | (0.1) p.p | 1.5 p.p | ||||||||||
Coverage Ratio (> 90 days (7)) | 174.6 | 166.5 | 169.1 | 152.4 | 165.6 | 163.6 | 165.9 | 166.5 | 8.1 p.p | 9.0 p.p | ||||||||||
Coverage Ratio (> 60 days (7)) | 148.6 | 139.4 | 137.9 | 122.3 | 130.7 | 135.7 | 136.6 | 137.0 | 9.2 p.p | 17.9 p.p | ||||||||||
Operating Limits % | ||||||||||||||||||||
Capital Adequacy Ratio - Total Consolidated (8) | 17.8 | 17.7 | 17.0 | 16.0 | 16.1 | 15.6 | 12.9 | 13.9 | 0.1 p.p | 1.7 p.p | ||||||||||
- Tier I | 14.8 | 14.3 | 14.3 | 13.2 | 12.9 | 12.5 | 10.1 | 10.5 | 0.5 p.p | 1.9 p.p | ||||||||||
- Tier II | 3.1 | 3.5 | 2.8 | 2.9 | 3.3 | 3.3 | 2.9 | 3.6 | (0.4) p.p | (0.2) p.p | ||||||||||
- Deductions | (0.1) | (0.1) | (0.1) | (0.1) | (0.1) | (0.2) | (0.1) | (0.2) | - | - | ||||||||||
6
Variation % | ||||||||||||||||||||
Dec09 | Sep09 | Jun09 | Mar09 | Dec08 | Sep08 | Jun08 | Mar08 | Dec09 x | Dec09 x | |||||||||||
Sep09 | Dec08 | |||||||||||||||||||
Structural Information - Units | ||||||||||||||||||||
Service points | 44,632 | 42,627 | 41,067 | 39,427 | 38,183 | 36,140 | 34,709 | 32,758 | 4.7 | 16.9 | ||||||||||
- Branches | 3,454 | 3,419 | 3,406 | 3,375 | 3,359 | 3,235 | 3,193 | 3,169 | 1.0 | 2.8 | ||||||||||
- Advanced Service Branch (PAAs) (9) | 1,371 | 1,338 | 1,260 | 1,183 | 1,032 | 902 | 584 | 135 | 2.5 | 32.8 | ||||||||||
- Mini-Branches (PABs) (9) | 1,190 | 1,194 | 1,192 | 1,184 | 1,183 | 1,185 | 1,181 | 1,175 | (0.3) | 0.6 | ||||||||||
- Eletronic Service Branch (PAEs) (9) | 1,551 | 1,539 | 1,528 | 1,512 | 1,523 | 1,561 | 1,545 | 1,515 | 0.8 | 1.8 | ||||||||||
- External ATM Netw ork Terminals | 3,577 | 3,569 | 3,516 | 3,389 | 3,296 | 3,074 | 2,904 | 2,877 | 0.2 | 8.5 | ||||||||||
- 24-Hour Bank Netw ork Assisted Terminals | 6,486 | 5,980 | 5,558 | 5,068 | 4,732 | 4,378 | 4,153 | 3,763 | 8.5 | 37.1 | ||||||||||
- Banco Postal (Postal Bank) | 6,067 | 6,038 | 6,011 | 5,959 | 5,946 | 5,924 | 5,882 | 5,851 | 0.5 | 2.0 | ||||||||||
- Bradesco Expresso (Correspondent Banks) | 20,200 | 18,722 | 17,699 | 16,710 | 16,061 | 14,562 | 13,413 | 12,381 | 7.9 | 25.8 | ||||||||||
- Bradesco Financiamentos (Branches) | 55 | 64 | 64 | 152 | 156 | 216 | 268 | 357 | (14.1) | (64.7) | ||||||||||
- Bradesco Promotora de Vendas (Correspondent Banks) | 670 | 753 | 822 | 884 | 883 | 1,078 | 1,561 | 1,510 | (11.0) | (24.1) | ||||||||||
- Credicerto Promotora de Vendas (Branches) | - | - | - | - | - | 13 | 13 | 13 | - | - | ||||||||||
- Branches/Subsidiaries Abroad | 11 | 11 | 11 | 11 | 12 | 12 | 12 | 12 | - | (8.3) | ||||||||||
ATMs | 37,957 | 37,178 | 36,430 | 35,443 | 34,524 | 32,942 | 31,993 | 30,956 | 2.1 | 9.9 | ||||||||||
- Proprietary | 30,657 | 30,414 | 30,191 | 29,764 | 29,218 | 28,092 | 27,362 | 26,735 | 0.8 | 4.9 | ||||||||||
- 24-Hour Bank | 7,300 | 6,764 | 6,239 | 5,679 | 5,306 | 4,850 | 4,631 | 4,221 | 7.9 | 37.6 | ||||||||||
Credit and Debit Card(10) - in millions | 132.9 | 88.4 | 86.3 | 85.2 | 83.2 | 81.6 | 79.3 | 74.3 | 50.3 | 59.7 | ||||||||||
Internet Banking - users in millions | 11.0 | 10.7 | 10.4 | 10.1 | 9.8 | 9.5 | 9.2 | 8.8 | 2.8 | 12.2 | ||||||||||
Employees (11) | 85,548 | 85,027 | 85,871 | 86,650 | 86,622 | 85,577 | 84,224 | 83,124 | 0.6 | (1.2) | ||||||||||
Employees and Interns | 9,589 | 9,606 | 9,439 | 9,292 | 9,077 | 8,971 | 8,704 | 8,574 | (0.2) | 5.6 | ||||||||||
Foundations' Employees (12) | 3,654 | 3,696 | 3,645 | 3,674 | 3,575 | 3,622 | 3,607 | 3,577 | (1.1) | 2.2 | ||||||||||
Clients - million | ||||||||||||||||||||
Checking Accounts | 20.9 | 20.7 | 20.4 | 20.2 | 20.1 | 20.0 | 19.8 | 19.1 | 1.0 | 4.0 | ||||||||||
Savings Accounts (13) | 37.7 | 35.1 | 33.9 | 34.2 | 35.8 | 33.8 | 32.5 | 32.2 | 7.4 | 5.3 | ||||||||||
Insurance Group (14) | 30.8 | 30.3 | 29.1 | 28.6 | 27.5 | 26.8 | 25.8 | 25.0 | 1.7 | 12.0 | ||||||||||
- Policyholders | 26.3 | 25.8 | 24.6 | 24.1 | 23.0 | 22.4 | 21.5 | 20.8 | 1.9 | 14.3 | ||||||||||
- Pension Plan Participants | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 1.9 | 1.9 | 1.9 | - | - | ||||||||||
- Savings Bonds Clients | 2.5 | 2.5 | 2.5 | 2.5 | 2.5 | 2.5 | 2.4 | 2.3 | - | - | ||||||||||
Bradesco Financiamentos | 4.0 | 4.1 | 4.0 | 4.2 | 4.9 | 4.9 | 5.0 | 5.3 | (2.4) | (18.4) | ||||||||||
(1) Includes sureties and guarantees, advances of credit card receivables and credit assignments (receivables-backed investment funds and mortgage-backed receivables);
(2) Last 12 months;
(3) Excludes the asset valuation adjustments recorded under
Shareholders’ Equity;
(4) Accrued Net Income in period;
(5) Excluding additional provisions;
(6) Number of shares (less treasury stock) multiplied by the closing price of the common and preferred shares on the period’s last trading day;
(7) Credits overdue;
(8) (i) As of 3Q08, calculated in accordance with the new Basel II Accord.
(ii) Excluding the additional provision that currently comprises the Reference Assets of Tier I Capital, due to CMN Resolution 3,825/2009 revoking its use as of April 2010, Bradesco’s consolidated capital adequacy ratio in December 2009 would
be 16.9%;
(9) PAB: Branch located on the premises of a company and with a Bradesco employees; PAE: ATM located on the premises of a company; PAA: service point located in a municipality without a Bank branch;
(10) Includes Prepaid, Private Label,
Pague Fácil and Banco Ibi as of 4Q09;
(11) Considers 476 employees from Banco Ibi;
(12) Comprises Fundação Bradesco, Digestive System and Nutritional Disorder Foundation (Fimaden) and Bradesco Sports Association (ADC Bradesco);
(13) Number of accounts;
(14) Number of policies.
7
Ratings |
Main Ratings |
Fitch Ratings | ||||||||||||||
International Scale | Domestic Scale | |||||||||||||
Individual | Support | Domestic Currency | Foreign Currency | Domestic | ||||||||||
B/C | 3 | Long-Term BBB + | Short-Term F2 | Long-Term BBB | Short-Term F2 | Long-Term AAA (bra) | Short-Term F1 + (bra) | |||||||
Moody´s Investors Service | ||||||||||||||
Financial Strength | International Scale | Domestic Scale | ||||||||||||
B- | Debt Foreign Currency | Deposit Domestic Currency | Deposit Foreign Currency | Domestic Currency | ||||||||||
Long-Term | Long-Term | Short-Term | Long-Term | Short-Term | Long-Term | Short-Term | ||||||||
Baa2 | A1 | P - 1 | Baa3 | P-3 | Aaa.br | BR - 1 | ||||||||
Standard & Poor's | R&I Inc. | Austin Rating | ||||||||||||||||
International Scale - Counterparty Rating | Domestic Scale | International Scale | Corporate Governance | Domestic Scale | ||||||||||||||
Foreign Currency | Domestic Currency | Counterparty Rating | Issuer Rating | Long-Term | Short-Term | |||||||||||||
Long-Term | Short-Term | Long-Term | Short-Term | Long-Term | Short-Term | BBB - | AA | AAA | A -1 | |||||||||
BBB | A - 3 | BBB | A - 3 | brAAA | brA - 1 | |||||||||||||
Net Income vs. Adjusted Net Income |
The main non-recurring events that influenced net income, both in the quarter and in the fiscal year, are presented below in a comparative chart:
R$ million | ||||||||
4Q09 | 3Q09 | 2009 | 2008 | |||||
Net Income | 2,181 | 1,811 | 8,012 | 7,620 | ||||
Non-recurring Events | (342) | (16) | (426) | 5 | ||||
- Partial / Total Sale of Investments(1) | (53) | (410) | (2,460) | (806) | ||||
- Additional PLL | - | - | 1,477 | 597 | ||||
- Full Goodw ill Amortization | - | - | - | 53 | ||||
- Civil Provision - Economic Plans | 111 | 387 | 915 | 124 | ||||
- Law 11,941/09 (REFIS)(2) | (388) | - | (388) | - | ||||
- Other (3) | 30 | - | 30 | 60 | ||||
- Tax Effects | (42) | 7 | - | (23) | ||||
Adjusted Net Income | 1,839 | 1,795 | 7,586 | 7,625 | ||||
ROAE % | 23,7%(*) | 21,8%(*) | 21.4% | 23.8% | ||||
ROAE (ADJUSTED) % | 19,7%(*) | 21,5%(*) | 20.3% | 23.8% | ||||
(* ) Annualized ROAE;
(1) Gross gain of R$53 million from the partial divestment of Cetip in 4Q09; gross gain of R$410 million from the sale of the overallotment shares in Cielo (former Visanet) in 3Q09. In 2009: gross gain (R$2,460 million) from the partial
divestment of the investment in Cielo and Cetip. In 2008: result from the partial divestment of Visa Inc. (R$806 million);
(2) Net effect from the payment of taxes under the program for settlement of tax debits through cash and installment
payments under Law 11,941/09 (REFIS); and
(3) In 4Q09, R$60 million relative gain from the IPO of Laboratório Fleury obtained through our affiliate Integritas Participações, R$64 million in expenses with impairment
testing and R$26 million allowance for investment losses. In 2008: basically the effects from adopting Law 11,638/07.
Note: The 2009 figures are not adjusted for non-recurring events. However, when pertinent, the adjustments are explained in the respective line.
8
Summarized Analysis of Managerial Income |
To provide a better understanding, comparison and analysis of Bradesco’s results, we use the Managerial Statement of Income for the analyses and comments contained in this Report on Economic and Financial Analysis, which is obtained from adjustments made to the Reported Statement of Income, which are detailed at the end of this Press Release.
R$ million | ||||||||||||||||
Managerial Statement of Income | ||||||||||||||||
12M09 | 12M08 | Variation | 4Q09 | 3Q09 | Variation | |||||||||||
YTD | Quarter | |||||||||||||||
Amount | % | Amount | % | |||||||||||||
Financial Margin | 29.730 | 23.143 | 6.587 | 28,5 | 7.468 | 7.587 | (119) | (1,6) | ||||||||
- Interest | 27.228 | 22.938 | 4.290 | 18,7 | 7.144 | 6.891 | 253 | 3,7 | ||||||||
- Non-Interest | 2.502 | 205 | 2.297 | - | 324 | 696 | (372) | (53,4) | ||||||||
PLL | (12.963) | (6.922) | (6.041) | 87,3 | (2.695) | (2.908) | 213 | (7,3) | ||||||||
Gross Income from Financial Intermediation | 16.767 | 16.221 | 546 | 3,4 | 4.773 | 4.679 | 94 | 2,0 | ||||||||
Income from Insurance, Private Pension Plan, | 1.983 | 2.255 | (272) | (12,1) | 484 | 433 | 51 | 11,8 | ||||||||
Savings Bonds Operations (*) | ||||||||||||||||
Fees and Commissions | 11.616 | 10.744 | 872 | 8,1 | 3.125 | 2.857 | 268 | 9,4 | ||||||||
Personnel Expenses | (7.967) | (7.390) | (577) | 7,8 | (2.081) | (2.126) | 45 | (2,1) | ||||||||
Other Administrative Expenses | (9.493) | (8.307) | (1.186) | 14,3 | (2.746) | (2.359) | (387) | 16,4 | ||||||||
Tax Expenses | (2.535) | (2.230) | (305) | 13,7 | (694) | (639) | (55) | 8,6 | ||||||||
Equity in the Earnings (Losses) of Unconsolidated | ||||||||||||||||
Companies | 200 | 136 | 64 | 47,1 | 142 | 39 | 103 | 264,1 | ||||||||
Other Operating Income/Expenses | (2.539) | (1.304) | (1.235) | 94,7 | (328) | (926) | 598 | (64,6) | ||||||||
Operating Income | 8.032 | 10.125 | (2.093) | (20,7) | 2.675 | 1.958 | 717 | 36,6 | ||||||||
Non-Operating Income | 2.570 | 263 | 2.307 | - | (9) | 473 | (482) | (101,9) | ||||||||
Income tax / Social contribution | (2.566) | (2.729) | 163 | (6,0) | (477) | (614) | 137 | (22,3) | ||||||||
Minority Interest | (24) | (34) | 10 | (29,4) | (8) | (6) | (2) | 33,3 | ||||||||
Net Income | 8.012 | 7.625 | 387 | 5,1 | 2.181 | 1.811 | 370 | 20,4 | ||||||||
(*) Result of Insurance, Private Pension and Savings Bond Operations = Insurance, Private Pension and Savings Bond Premiums – Variation in the Technical Provisions of Insurance and Private Pension Plans – Retained Claims – Drawings and Redemption of Savings Bonds – Selling Expenses with Insurance, Private Pension Plans and Savings Bonds.
9
Net Income and Profitability |
In 4Q09, Net Income was R$2,181 million, an increase of 20.4% or R$370 million on the previous quarter. Net Income in the quarter was mainly impacted by: (i) the R$388 million net effect from the payment of taxes through the program for settlement of tax debits through cash and installment payments under Law 11,941/09 (REFIS); (ii) R$111 million in expenses related to the constitution of a provision for civil liabilities for claims related to impacts from implementation of economic plans; and (iii) gross gain of R$53 million from partial divestment of the investment in Cetip. Meanwhile, Net Income in 3Q09 was impacted by: (i) the gross gain of R$410 million from the sale of the overallotment shares in Cielo; and (ii) R$387 million in expenses related to the constitution of a provision for civil liabilities for claims related to impacts from implementation of economic plans.
In the fiscal year, Net Income came to R$8,012 million, up 5.1% or R$387 million from the previous quarter, despite the negative impacts from the economic contraction in the first half of 2009.
Shareholders’ Equity was R$41,754 million on December 31, 2009, increasing by 21.9% on the previous year. The Capital Adequacy Ratio ended 2009 at 17.8%, 14.8% of which under Tier I Reference Assets.
The main items that contributed to this result are described below. Note that Banco Ibi’s income accounts were consolidated as of November 2009.
10
Efficiency Ratio |
In December 2009, Bradesco’s Efficiency Ratio* stood at 41.0%, representing improvement of 0.7 p.p. from the end of the previous quarter. The decline was basically due to the higher revenue, in particular financial margin and fee and commissions, which were partially offset by the increase in personnel and administrative expenses.
Compared to 2008, the 2.3 p.p. increase was mainly due to the higher revenue from financial margin and fee and commissions, which were offset by the constitution of allowances for contingencies related to economic plans and by higher personnel and administrative expenses.
* Efficiency Ratio (ER) in last 12 months = Personnel Expenses – Employee Profit Sharing (PLR) + Administrative Expenses / Financial Margin + Income from Insurance + Fee and Commission Income + Equity in the Earnings (Losses) of Unconsolidated Companies – Other Operating Expenses + Other Operating Income. If we considered the ratio between total administrative costs (Personnel Expenses + Administrative Expenses + Other Operating Expenses + Tax Expenses not related to revenue generation) and revenue net of related taxes (not considering Claims Expenses from the Insurance Group), our 4Q09 Efficiency Ratio would be 41.3%
11
Financial Margin |
The decline of R$119 million between the third and fourth quarters of 2009 was due to:
the R$372 million reduction in non-interest income caused by the lower treasury/securities gains; and
offset by:
the increase in income from interest-earning operations of R$253 million, due to the higher average business volume.
In the comparison between fiscal years, financial margin improved by R$6,587 million, or 28.5%, driven by the following factors:
the increase of R$4,290 million in the result of interest-earning operations, basically due to the higher average business volume; and
the increase in non-interest income of R$2,297 million, basically derived from higher treasury/securities gains.
12
Total Loan Portfolio |
In December 2009, loan operations (considering sureties, guarantees, advances of credit card receivables and assignment of receivables-backed investment funds and mortgage-backed securities) totaled R$228.1 billion. This expansion of 5.8% in the quarter was due to growth of 8.7% in the Individuals portfolio, 7.7% in the SME portfolio and 1.7% in the Large Corporate portfolio.
In the comparison between fiscal years, the portfolio expanded by 6.8%, as a result of the following growth rates: Individuals 11.5%, SMEs 11.2% and Large Corporate -0.6% .
In the Corporate segment, the products registering the strongest growth were: mortgages - corporate plans, operations abroad, BNDES/Finame onlendings and working capital. In the Individuals segment, growth was led by credit cards and payroll-deductible loans.
The above information includes Banco Ibi, since this institution’s asset accounts began to be consolidated into Bradesco as of October 2009. For better comparison between previous periods and excluding the Banco Ibi operations, the portfolio grew by 4.0%, composed of 3.7% growth in the
Individuals portfolio and 7.2% growth in the SME portfolio, while in fiscal year 2009, this increase was 4.9% on the previous year, composed of 6.4% growth in the Individuals Portfolio and 10.6% growth in the SME portfolio. In both periods, the Large Corporate portfolio remained stable.
Allowance for Loan Losses (PLL)* |
In 4Q09, the balance of expenses with the allowance for loan losses fell by 7.3% from the previous quarter, due to the decrease in the allowance, which occurred despite the 5.8% expansion in the loan portfolio in that quarter. Bear in mind that the increase recorded in the line Allowance for Loan Losses (inventory)/Loan Portfolio was impacted by the effects of the Banco Ibi merger.
In the comparison of fiscal years, the variation is essentially due to the constitutions required to adjust provisioning levels in view of the weak economic performance, especially in the first six months of 2009, as well as the builds in the Allowance for Loan Losses resulting from rating reviews.
13
Delinquency Ratio > 90 days |
The delinquency ratio for credits overdue more than 90 days decreased in 4Q09, benefitted by the improvement in economic indicators resulting from the gradual recovery in economic activity, which fueled growth in loan operations in the quarter. Bradesco ended 4Q09 with a delinquency ratio of 4.9%, indicating an improvement trend.
For better comparison between previous periods and excluding the Banco Ibi operations in 4Q09, the 90-day delinquency ratio was 4.7%, while in the Individuals segment, where the credits from the acquired institution are concentrated, this ratio fell from 7.4% to 7.0% .
Coverage Ratio |
The balance of the Allowance for Loan Losses of R$16.3 billion in December 2009 is composed of R$13.3 billion in provisions required by the Central Bank of Brazil and R$3.0 billion in additional provisions.
The graph below presents the coverage ratio of the Allowance for Loan Losses for loans overdue more than 90 days. In December 2009, the ratio stood at 174.6%, representing a comfortable level of provisioning.
14
Results of the Insurance, Private Pension and Savings Bond Operations |
Net Income in 4Q09 was R$828 million (R$607 million in 3Q09), for Return on Average Equity of 37.2% . Net Income in fiscal year 2009 was R$2.723 billion (R$2.648 billion in 2009), for Return on Average Equity of 27.1% .
Continuing to bolster its technical provisions, in the fourth quarter, Bradesco Vida e Previdência
concluded the reduction, from 4.3% p.a. to 4% p.a., in the real interest rate used to calculate the provision for insufficient contribution (PIC) and the provision for administrative expenses (PDA). The impacts on Net Income in fiscal year 2009 from the adoption of this methodology was R$507 million.
In 4Q09, revenue grew by 20.3% . Meanwhile, Net Income was 36.4% higher than in the prior quarter due to: (i) the significant improvement in its main performance indicators; (ii) the net effect from the payment of taxes through the program for settlement of tax debits through cash and installment payments under Law 11,941/09 (REFIS); and (iii) equity income in the period, combined with the constitution of a provision for insufficient contribution (PIC) and a provision for administrative expenses (PDA) due to the reduction, from 4.3% p.a. to 4% p.a., in the real interest rate used to calculate these reserves.
Revenue in fiscal year 2009 was R$26.3 billion, an increase of 13.8% on the prior year. Meanwhile, Net Income was 2.8% higher than in 2008, due to: (i) the better financial result, despite the reduction in interest rates; (ii) the net effect from the payment of taxes through the program for settlement of tax debits through cash and installment payments under Law 11,941/09
(REFIS); (iii) the higher equity income; which was partially offset by: (iv) the constitution of the technical provisions described above; and (v) the increase of 6% in the CSLL tax rate.
In November 2009, Net Income at Bradesco’s Insurance Group accounted for 36.5% of net income in Brazil’s entire insurance industry and 49.9% of the net income from insurers associated with banks (Source: Insurance Superintendence – Susep).
Meanwhile, the Insurance Group’s technical provisions represented 31.8% of the insurance industry in November 2009, according to Susep and the National Supplementary Health Agency (ANS).
In terms of solvency, Bradesco’s Insurance Group complies with the Susep rules that took effect on January 1, 2008, and also with international standards (Solvency II). The financial leverage ratio stood at 2.4 times Shareholders’ Equity.
15
Fee and Commission Income |
In 4Q09, Fee and Commission Income was R$3,125 million, representing a significant increase of 9.4% on the previous quarter. This growth was led by the solid performance of income from credit cards, which was impacted by the merger of Banco Ibi and by higher underwriting income.
In the comparison between fiscal years, the increase of 8.1% was fueled by growth in credit card operations and the strong performance of underwriting operations, as well as by the larger business and client base, which expanded some 4.0% over the last 12 months.
Personnel Expenses |
In 4Q09, the R$45 million drop versus the previous quarter is composed of variations in the following portions:
“structural” – R$57 million increase related to the increase in salary levels (6.0% increase under the collective bargaining agreement), higher expenses with labor obligations and the Banco Ibi merger; and
“non-structural” – R$102 million reduction due to the build in 3Q09 in the provision for employee profit sharing (PLR), which was partially offset by higher expenses with employment contract terminations and the provision for labor claims.
In the comparison of fiscal years, the R$577 million increase is basically explained by:
the R$505 million in “structural” expenses, which were basically related to higher expenses with share-based compensation and charges; and
R$72 million in "non-structural expenses”, which was basically due to the build in the provision for employee profit sharing (PLR).
Note: Structural Expenses = Share-based compensation + Social Security Taxes + Benefits + Private Pension.
Non-Structural Expenses = Employee Profit Sharing (PLR) + Training + Labor Provision + Employment Contract Termination Expenses.
16
Administrative Expenses |
Administrative Expenses grew by 16.4% in relation to 3Q09, mainly due to increases in the following items: (i) advertising and marketing expenses; (ii) third-party services; (iii) communication; and (iv) financial system services, mainly due to seasonality, higher business volume and the Banco Ibi merger in 4Q09.
In the comparison with fiscal year 2008, the 14.3% increase is mainly due to the expansion in the Customer Service Network, the higher business volume and the expansion in the client base.
Tax Expenses |
Tax Expenses posted a R$55 million increase on the prior quarter, basically due to the increase in taxable revenue, especially fee and commission income.
In the comparison between fiscal years, the 13.7% or R$305 million increase mainly derived from the higher expenses with PIS/Cofins taxes due to taxable revenue from the higher financial margin and fee and commission income in the period.
17
Other Operating Income and Expenses |
In 4Q09, other operating income net of other operating expenses increased by R$598 million on the previous quarter, primarily due to: (i) the R$388 million gain from the net effect from the payment of taxes through the program for settlement of tax debits through cash and installment payments under Law 11,941/09 (REFIS); (ii) the lower expenses with contingency provisions, especially those related to government economic plans, in the amount of R$111 million in 4Q09, versus R$387 million in 3Q09; which was offset by (iii) the higher operating expenses of R$64 million, which were impacted by the Banco Ibi merger.
In the comparison of fiscal years, the increase in operating expenses net of other operating income of R$1,235 million basically results from the builds in operating provisions, most of which are related to provisions for contingencies involving government economic plans, which were partially offset by the net effect from the payment of taxes through the program for settlement of tax debits through cash and installment payments under Law 11,941/09 (REFIS).
18
Income Tax and Social Contribution |
The R$137 million variation in 4Q09 in relation to the previous quarter was basically impacted by the higher non-taxable income. It is important to point out that in 2009 the rate was 32.9%, compared with 33.1% in 2008.
In the comparison with fiscal year 2008, taxes and contributions contracted by 6.0% .
Tax credits from prior periods, which resulted from the increase in the CSLL tax rate to 15%, are recorded in the consolidated financial statements up to the limit of corresponding consolidated tax liabilities. The balance of unused tax credits is R$813 million. Further details can be found in Note 34 to the Financial Statements.
Unrealized Gains |
Unrealized gains totaled R$10,123 million in 4Q09, a decline of R$39 million from the previous quarter. The variation was mainly impacted by: (i) the R$890 million mark-to-market adjustment in the remaining investment in Cielo; which was offset by: (ii) the inclusion of the investments (OdontoPrev, Cetip and Laboratório Fleury, in the amount of R$967 million).
19
Economic Scenario |
Many of the most pessimistic economic analyses formulated in early 2009 did not materialize. Thanks to the adoption of unprecedented anti-cyclical economic policies, the worst of the crisis had already passed by the second quarter, followed by recovery in the global economy. However, in many cases these policies resulted in significant deterioration in fiscal situations and/or in interest rates, which reached near-zero levels. With the economic recovery continuing, though with the rate of recovery varying across economies, in the last quarter of 2009 debate centered on the best time to begin the "exit strategy", in other words, removing the stimulus measures adopted. This debate – which intensified in view of the financing difficulties faced by certain governments such as Greece, and the initial moves to normalize monetary policy in countries such as Australia and Norway – should continue over the next coming months.
Brazil, however, continues to show signs of rapid economic recovery. After a cumulative contraction of 3.8% between 4Q08 and 1Q09, Brazil’s GDP registered quarter-on-quarter growth rates of 1.1% and 1.3% in 2Q09 and 3Q09, respectively. The latest data show that capacity utilization in the manufacturing industry continues to rise and is already above the historical average, while job growth, especially in the formal sector, continues to register strong growth. More than just merely
recovering from a weak comparison base, Brazil’s economy has grown at an accelerated pace, though still with no significant inflationary pressures.
With these indicators and the prospects for the favorable scenario remaining in place, we have revised our forecast for Brazil GDP growth in 2010 to 6.0% . If confirmed, this strong growth would be substantially higher than the average annual rate in the last 30 years of 2.7%, and would represent one of the world’s highest economic growth rates. This robust expansion is expected to be driven primarily by the components of domestic demand, which should significantly outpace supply. This imbalance should in turn pose significant challenges for managing economic policy, which must be addressed by the government’s economic team with the seriousness that has characterized recent years. Therefore, we expect monetary policy to normalize, with the Selic basic interest rate rising from the current 8.75% to 11.75% by year-end 2010 and 12.75% by the end of the first quarter of 2011. However, this upward move in rates should not interrupt the expected strong economic expansion, should bring interest rates to below pre-crisis levels and should prevent uncontrolled inflation that could reduce real income levels and generate economic uncertainties.
20
Main Economic Indicators |
Main Indicators (%) | 4Q09 | 3Q09 | 2Q09 | 1Q09 | 4Q08 | 3Q08 | 2Q08 | 1Q08 |
Interbank Deposit Certificate (CDI) | 2.12 | 2.18 | 2.37 | 2.89 | 3.32 | 3.21 | 2.74 | 2.58 |
Ibovespa Index | 11.49 | 19.53 | 25.75 | 8.99 | (24.20) | (23.80) | 6.64 | (4.57) |
USD – Commercial Rate | (2.08) | (8.89) | (15.70) | (0.93) | 22.08 | 20.25 | (8.99) | (1.25) |
General Price Index - Market (IGP-M) | (0.11) | (0.37) | (0.32) | (0.92) | 1.23 | 1.54 | 4.34 | 2.38 |
CPI (IPCA – IBGE) | 1.06 | 0.63 | 1.32 | 1.23 | 1.09 | 1.07 | 2.09 | 1.52 |
Federal Government Long-Term Interest Rate (TJLP) | 1.48 | 1.48 | 1.54 | 1.54 | 1.54 | 1.54 | 1.54 | 1.54 |
Reference Interest Rate (TR) | 0.05 | 0.12 | 0.16 | 0.37 | 0.63 | 0.55 | 0.28 | 0.17 |
Savings Accounts | 1.56 | 1.63 | 1.67 | 1.89 | 2.15 | 2.06 | 1.80 | 1.68 |
Business Days (number) | 63 | 65 | 61 | 61 | 65 | 66 | 62 | 61 |
Indicators (Closing Rate) | Dec09 | Sep09 | Jun09 | Mar09 | Dec08 | Sep08 | Jun08 | Mar08 |
USD – Commercial Selling Rate – R$ | 1.7412 | 1.7781 | 1.9516 | 2.3152 | 2.3370 | 1.9143 | 1.5919 | 1.7491 |
Euro – (R$) | 2.5073 | 2.6011 | 2.7399 | 3.0783 | 3.2382 | 2.6931 | 2.5063 | 2.7606 |
Country Risk (points) | 192 | 234 | 284 | 425 | 428 | 331 | 228 | 284 |
Selic – Basic Interest Rate (% p. a.) | 8.75 | 8.75 | 9.25 | 11.25 | 13.75 | 13.75 | 12.25 | 11.25 |
BM&F fixed rate 1 year (% p.a.) | 10.46 | 9.65 | 9.23 | 9.79 | 12.17 | 14.43 | 14.45 | 12.69 |
Projections through 2012 |
% | 2010 | 2011 | 2012 |
USD - Commercial Rate (year-end) - R$ | 1,85 | 1,90 | 1,95 |
Extended Consumer Price Index (IPCA) | 4,90 | 4,50 | 4,50 |
General Price Index - Market (IGP-M) | 5,50 | 4,50 | 4,50 |
Selic (year-end) | 11,75 | 12,75 | 11,25 |
Gross Domestic Product (GDP) | 6,00 | 4,00 | 4,40 |
21
Guidance |
Bradesco’s Outlook for 2010 |
This guidance contains forward-looking statements that are subject to risks and uncertainties, since they are based on management’s expectations and assumptions and on the information available to the market as of the present date.
Loan Portfolio | 21 to 25% |
Individuals | 16 to 20% |
Corporate | 25 to 29% |
SMEs | 28 to 32% |
Large Corporates | 22 to 26% |
Products | |
Vehicles | 10 to 14% |
Cards | 9 to 13% |
Real Estate Financing (origination) | R$ 6.5 bi |
Payroll Deductible Loans | 32 to 36% |
Financial Margin(1) | 14 to 18% |
Fees and Commissions | 7 to 11% |
Operating Expenses (2) | 9 to 13% |
Insurance Premiuns | 10 to 12% |
(1) Under the current criterion, guidance for Financial Margin; and
(2) Administrative and Personnel Expenses.
22
Statement of Income |
Analytical Breakdown of Statement of Reported vs. Managerial Income |
R$ million | ||||||||||
4Q09 | ||||||||||
Reported Statement of Income | Reclassifications | Fiscal Hedge (8) | Managerial Statement of Income | |||||||
(1) | (2) | (3) | (4) | (5) | (6) | (7) | ||||
Financial Margin | 8,098 | (116) | 119 | (155) | (372) | - | - | - | (106) | 7,468 |
PLL | (2,730) | - | - | - | 159 | (124) | - | - | - | (2,695) |
Gross Income from Financial Intermediation | 5,368 | (116) | 119 | (155) | (213) | (124) | - | - | (106) | 4,773 |
Income from Insurance, Private Pension Plan, Savings Bonds Operations (*) | 484 | - | - | - | - | - | - | - | - | 484 |
Fees and Commissions | 3,094 | - | - | - | - | - | 31 | - | - | 3,125 |
Personnel Expenses | (2,081) | - | - | - | - | - | - | - | - | (2,081) |
Other Administrative Expenses | (2,674) | - | - | - | - | - | - | (72) | - | (2,746) |
Tax Expenses | (708) | - | - | - | - | - | - | - | 14 | (694) |
Equity in the Earnings (Losses) of Unconsolidated Companies | 142 | - | - | - | - | - | - | - | - | 142 |
Other Operating Income/Expenses | (734) | 116 | (119) | 155 | 213 | - | (31) | 72 | - | (328) |
Operating Income | 2,891 | - | - | - | - | (124) | - | - | (92) | 2,675 |
Non-Operating Income | (133) | - | - | - | - | 124 | - | - | - | (9) |
Income Tax / Social Contribution and Minority Interest | (577) | - | - | - | - | - | - | 92 | (485) | |
Net Income | 2,181 | - | - | - | - | - | - | - | - | 2,181 |
(1) Commission Expenses on the placement of loans and financing were reclassified from the item “Other Operating Expenses” to the item “Financial Margin”;
(2) Interest Income/Expenses from the insurance segment were
reclassified from the item “Other Operating Revenues/Expenses” to the item “Financial Margin”;
(3) Interest Income/Expenses from the Financial Segment were reclassified from the item “Other Operating
Revenues/Expenses” to the item “Financial Margin”;
(4) Revenue from Loan Recovery classified under the item “Financial margin”; Expenses with Discounts Granted classified under the item “Other Operating Revenues/Expenses” and Expenses with Write-offs of Leasing Operations
classified under the item “Financial Margin” were reclassified under the item “Expenses with the Allowance for Loan Losses Expenses”;
(5) Losses from the Sale of Foreclosed Assets – BNDU classified under the item
“Non-Operating Income”, were reclassified under the item “Expenses with the Allowance for Loan Losses”;
(6) Income from Commissions and Credit Card Fees, Insurance Premium Commissions and Insurance Policy Fees classified
under the item “Other Operating Revenues/Expenses” were reclassified under the item “Fee and Commission Income”;
(7) Credit Card Operations Interchange Expenses classified under the item “Other Operating
Revenues/Expenses” were reclassified under the item “Other Administrative Expenses”; and
(8) The Partial Result of Derivatives used to hedge investments abroad, which simply cancels the tax effects (IR/CS and PIS/Cofins) of this
hedge strategy in terms of Net Income.
(*)Result of Insurance, Private Pension and Savings Bond Operations = Insurance, Private Pension and Savings Bond Premiums – Variation in the Technical Provisions of Insurance and Private Pension Plans – Retained Claims – Drawings and Redemption of Savings Bonds – Selling Expenses with Insurance, Private Pension Plans and Savings Bonds .
23
R$ million | ||||||||||
3Q09 | ||||||||||
Reported Statement of Income | Reclassifications | Fiscal Hedge (8) | Managerial Statement of Income | |||||||
(1) | (2) | (3) | (4) | (5) | (6) | (7) | ||||
Financial Margin | 8,464 | (133) | 40 | 21 | (283) | - | - | - | (522) | 7,587 |
PLL | (2,883) | - | - | - | 97 | (122) | - | - | - | (2,908) |
Gross Income from Financial Intermediation | 5,581 | (133) | 40 | 21 | (186) | (122) | - | - | (522) | 4,679 |
Income from Insurance, Private Pension Plan, Savings Bonds Operations (*) | 433 | - | - | - | - | - | - | - | - | 433 |
Fees and Commissions | 2,820 | - | - | - | - | 37 | - | - | 2,857 | |
Personnel Expenses | (2,126) | - | - | - | - | - | - | - | - | (2,126) |
Other Administrative Expenses | (2,283) | - | - | - | - | - | (76) | - | (2,359) | |
Tax Expenses | (704) | - | - | - | - | - | - | - | 65 | (639) |
Equity in the Earnings (Losses) of Unconsolidated Companies | 39 | - | - | - | - | - | - | - | - | 39 |
Other Operating Income/Expenses | (1,223) | 133 | (40) | (21) | 186 | (37) | 76 | - | (926) | |
Operating Income | 2,537 | - | - | - | - | (122) | - | - | (457) | 1,958 |
Non-Operating Income | 351 | - | - | - | - | 122 | - | - | - | 473 |
Income Tax / Social Contribution and Minority Interest | (1,077) | - | - | - | - | - | - | 457 | (620) | |
Net Income | 1,811 | - | - | - | - | - | - | - | - | 1,811 |
(1) Commission expenses on the placement of loans and financing were reclassified from the item “Other Operating Expenses” to the item “Financial Margin”;
(2) Interest Income/Expenses from the insurance segment were
reclassified from the item “Other Operating Revenues/Expenses” to the item “Financial Margin”;
(3) Interest Income/Expenses from the Financial Segment were reclassified from the item “Other Operating
Revenues/Expenses” to the item “Financial Margin”;
(4) Revenue from Loan Recovery classified under the item “Financial margin”; Expenses with Discounts Granted classified under the item “Other Operating Revenues/Expenses” and Expenses with Write-offs of Leasing Operations
classified under the item “Financial Margin” were reclassified under the item “Expenses with the Allowance for Loan Losses Expenses”;
(5) Losses from the Sale of Foreclosed Assets – BNDU classified under the item
“Non-Operating Income”, were reclassified under the item “Expenses with the Allowance for Loan Losses”;
(6) Income from Commissions and Credit Card Fees, Insurance Premium Commissions and Insurance Policy Fees classified
under the item “Other Operating Revenues/Expenses” were reclassified under the item “Fee and Commission Income”;
(7) Credit Card Operations Interchange Expenses classified under the item “Other Operating
Revenues/Expenses” were reclassified under the item “Other Administrative Expenses”; and
(8) The Partial Result of Derivatives used to hedge investments abroad, which simply cancels the tax effects (IR/CS and PIS/Cofins) of this
hedge strategy in terms of Net Income.
(*)Result of Insurance, Private Pension and Savings Bond Operations = Insurance, Private Pension and Savings Bond Premiums – Variation in the Technical Provisions of Insurance and Private Pension Plans – Retained Claims – Drawings and Redemption of Savings Bonds – Selling Expenses with Insurance, Private Pension Plans and Savings Bonds.
24
R$ million | ||||||||||||||||||||
12M09 | ||||||||||||||||||||
Reported Statement of Income | Reclassifications | Fiscal Hedge (8) | Managerial Statement of Income | |||||||||||||||||
(1) | (2) | (3) | (4) | (5) | (6) | (7) | ||||||||||||||
Financial Margin | 33,310 | (478) | 194 | (434) | (1,148) | - | - | - | (1,714) | 29,730 | ||||||||||
PLL | (12,937) | - | - | - | 423 | (449) | - | - | - | (12,963) | ||||||||||
Gross Income from Financial Intermediation | 20,373 | (478) | 194 | (434) | (725) | (449) | - | - | (1,714) | 16,767 | ||||||||||
Income from Insurance, Private Pension Plan, | ||||||||||||||||||||
Savings Bonds Operations (*) | 1,983 | - | - | - | - | - | - | - | - | 1,983 | ||||||||||
Fees and Commissions | 11,612 | - | - | - | - | (123) | 127 | - | - | 11,616 | ||||||||||
Personnel Expenses | (7,967) | - | - | - | - | - | - | - | - | (7,967) | ||||||||||
Other Administrative Expenses | (9,283) | - | - | - | - | 123 | - | (333) | - | (9,493) | ||||||||||
Tax Expenses | (2,732) | - | - | - | - | - | - | - | 197 | (2,535) | ||||||||||
Equity in the Earnings (Losses) of Unconsolidated | ||||||||||||||||||||
Companies | 200 | - | - | - | - | - | - | - | - | 200 | ||||||||||
Other Operating Income/Expenses | (4,188) | 478 | (194) | 434 | 725 | - | (127) | 333 | - | (2,539) | ||||||||||
Operating Income | 9,998 | - | - | - | - | (449) | - | - | (1,517) | 8,032 | ||||||||||
Non-Operating Income | 2,121 | - | - | - | - | 449 | - | - | - | 2,570 | ||||||||||
Income Tax / Social Contribution and Minority Interest | (4,107) | - | - | - | - | - | - | 1,517 | (2,590) | |||||||||||
Net Income | 8,012 | - | - | - | - | - | - | - | - | 8,012 | ||||||||||
(1) Commission expenses on the placement of loans and financing were reclassified from the item “Other Operating Expenses” to the item “Financial Margin”;
(2) Interest Income/Expenses from the insurance segment were
reclassified from the item “Other Operating Revenues/Expenses” to the item “Financial Margin”;
(3) Interest Income/Expenses from the Financial Segment were reclassified from the item “Other Operating
Revenues/Expenses” to the item “Financial Margin”;
(4) Revenue from Loan Recovery classified under the item “Financial margin”; Expenses with Discounts Granted classified under the item “Other Operating Revenues/Expenses” and Expenses with Write-offs of Leasing Operations
classified under the item “Financial Margin”;
(5) Losses from the Sale of Foreclosed Assets – BNDU classified under the item “Non-Operating Income”, were reclassified under the item “Expenses with the Allowance
for Loan Losses”; and Expenses with Third-Party Services classified under the item “Other Administrative Expenses” were reclassified under the item “Fee and Commission Income”;
(6) Income from Commissions and Credit
Card Fees, Insurance Premium Commissions and Insurance Policy Fees classified under the item “Other Operating Revenues/Expenses” were reclassified under the item “Fee and Commission Income”;
(7) Credit Card Operations
Interchange Expenses classified under the item “Other Operating Revenues/Expenses” were reclassified under the item “Other Administrative Expenses”; and
(8) The Partial Result of Derivatives used to hedge investments abroad,
which simply cancels the tax effects (IR/CS and PIS/Cofins) of this hedge strategy in terms of Net Income.
(*) Result of Insurance, Private Pension and Savings Bond Operations = Insurance, Private Pension and Savings Bond Premiums – Variation in the Technical Provisions of Insurance and Private Pension Plans – Retained Claims – Drawings and Redemption of Savings Bonds – Selling Expenses with Insurance, Private Pension Plans and Savings Bonds.
25
R$ million | ||||||||||||||||||||||
12M08 | ||||||||||||||||||||||
Reported Statement of Income | Reclassifications | Non-recurring Events (8) | Fiscal Hedge (9) | Managerial Statement of Income | ||||||||||||||||||
(1) | (2) | (3) | (4) | (5) | (6) | (7) | ||||||||||||||||
Financial Margin | 23,657 | (873) | 192 | (674) | (1,151) | - | - | - | (454) | 2,446 | 23,143 | |||||||||||
PLL | (7,884) | - | - | - | 632 | (267) | - | - | 597 | - | (6,922) | |||||||||||
Gross Income from Financial Intermediation | 15,773 | (873) | 192 | (674) | (519) | (267) | - | - | 143 | 2,446 | 16,221 | |||||||||||
Income from Insurance, Private Pension Plan, | ||||||||||||||||||||||
Savings Bonds Operations (*) | 2,255 | - | - | - | - | - | - | - | - | - | 2,255 | |||||||||||
Fees and Commissions | 10,862 | - | - | - | - | (236) | 118 | - | - | - | 10,744 | |||||||||||
Personnel Expenses | (7,390) | - | - | - | - | - | - | - | - | - | (7,390) | |||||||||||
Other Administrative Expenses | (8,261) | - | - | - | - | 236 | - | (242) | (40) | - | (8,307) | |||||||||||
Tax Expenses | (1,973) | - | - | - | - | - | - | - | - | (257) | (2,230) | |||||||||||
Equity in the Earnings (Losses) of Unconsolidated | ||||||||||||||||||||||
Companies | 136 | - | - | - | - | - | - | - | - | - | 136 | |||||||||||
Other Operating Income/Expenses | (3,614) | 873 | (192) | 674 | 519 | - | (118) | 242 | 312 | - | (1,304) | |||||||||||
Operating Income | 7,788 | - | - | - | - | (267) | - | - | 415 | 2,189 | 10,125 | |||||||||||
Non-Operating Income | 383 | - | - | - | - | 267 | - | - | (387) | - | 263 | |||||||||||
Income Tax / Social Contribution and Minority Interest | (551) | - | - | - | - | - | - | (23) | (2,189) | (2,763) | ||||||||||||
Net Income | 7,620 | - | - | - | - | - | - | - | 5 | - | 7,625 | |||||||||||
(1) Commission expenses on the placement of loans and financing were reclassified from the item “Other Operating Expenses” to the item “Financial Margin”;
(2) Interest Income/Expenses from the insurance segment were
reclassified from the item “Other Operating Revenues/Expenses” to the item “Financial Margin”;
(3) Interest Income/Expenses from the Financial Segment were reclassified from the item “Other Operating
Revenues/Expenses” to the item “Financial Margin”;
(4) Revenue from Loan Recovery classified under the item “Financial margin”; Expenses with Discounts Granted classified under the item “Other Operating Revenues/Expenses”; Expenses with Write-offs of Leasing Operations
classified under the item “Financial Margin” and Losses from the Sale of Foreclosed Assets – BNDU classified under the item “Non-Operating Income” were reclassified under the item “Expenses with the Allowance for
Loan Losses Expenses”;
(5) Losses from the Sale of Foreclosed Assets – BNDU classified under the item “Non-Operating Income”, were reclassified under the item “Expenses with the Allowance for Loan Losses”; and
Expenses with Third-Party Services classified under the item “Other Administrative Expenses” were reclassified under the item “Fee and Commission Income”;
(6) Income from Commissions and Credit Card Fees, Insurance Premium
Commissions and Insurance Policy Fees classified under the item “Other Operating Revenues/Expenses” were reclassified under the item “Fee and Commission Income”;
(7) Credit Card Operations Interchange Expenses classified
under the item “Other Operating Revenues/Expenses” were reclassified under the item “Other Administrative Expenses”;
(8) Basically: Partial sale of Visa Internacional (R$352 million), full goodwill amortization (R$53
million) and constitution of provisions for civil liabilities related to government economic plans above the average constitution in previous quarters (R$56 million); and
(9) The Partial Result of Derivatives used to hedge investments abroad,
which simply cancels the tax effects (IR/CS and PIS/Cofins) of this hedge strategy in terms of Net Income.
(*)Result of Insurance, Private Pension and Savings Bond Operations = Insurance, Private Pension and Savings Bond Premiums – Variation in the Technical Provisions of Insurance and Private Pension Plans – Retained Claims – Drawings and Redemption of Savings Bonds – Selling Expenses with Insurance, Private Pension Plans and Savings Bonds
26
BANCO BRADESCO S.A. |
||
By: |
/S/ Domingos Figueiredo de Abreu
|
|
Domingos Figueiredo de Abreu
Executive Vice-President and
Investor Relations Officer |
This press release may contain forward-looking statements. These statements are statements that are not historical facts, and are based on management's current view and estimates of future economic circumstances, industry conditions, company performance and financial results. The words "anticipates", "believes", "estimates", "expects", "plans" and similar expressions, as they relate to the company, are intended to identify forward-looking statements. Statements regarding the declaration or payment of dividends, the implementation of principal operating and financing strategies and capital expenditure plans, the direction of future operations and the factors or trends affecting financial condition, liquidity or results of operations are examples of forward-looking statements. Such statements reflect the current views of management and are subject to a number of risks and uncertainties. There is no guarantee that the expected events, trends or results will actually occur. The statements are based on many assumptions and factors, including general economic and market conditions, industry conditions, and operating factors. Any changes in such assumptions or factors could cause actual results to differ materially from current expectations.