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 2010 are presented below: |
related to income generated in the period (R$938 million in interim and monthly dividends paid and R$1.470 billion provisioned) and R$1.752 billion to income from fiscal year 2009 (R$43 million monthly paid on January 4, 2009 and additional payments of R$1.709 billion paid on March 9, 2010).
| |
|
||
(1) According to the non-recurring events described on page 08 of the Report on Economic and Financial Analysis; (2) Excludes the effects from asset valuation adjustments registered under shareholders' equity; (3) R$127.6 billion considering the total number of shares (less treasury shares) x closing quote for preferred shares on last day in period (most net share); (4) Considering the reinvestment of dividends/interest on hareholders' equity; (5) Includes sureties and guarantees, advances of credit card receivables and credit assignments (receivables-backed investment funds and mortgage-backed receivables); and (6) Accumulated over 12 months. | ||
4
|
| |
5
Main Information |
3Q10 | 2Q10 | 1Q10 | 4Q09 | 3Q09 | 2Q09 | 1Q09 | 4Q08 | Variation % | ||
3Q10 X 2Q10 | 3Q10 X 3Q09 | |||||||||
Statement of Income for the Period - R$ million | ||||||||||
Net Income - Book | 2,527 | 2,405 | 2,103 | 2,181 | 1,811 | 2,297 | 1,723 | 1,605 | 5.1 | 39.5 |
Adjusted Net Income | 2,518 | 2,455 | 2,147 | 1,839 | 1,795 | 1,996 | 1,956 | 1,806 | 2.6 | 40.3 |
Total Financial Margin | 8,302 | 8,047 | 7,689 | 7,492 | 7,587 | 7,560 | 7,115 | 5,924 | 3.2 | 9.4 |
Gross Loan Financial Margin | 5,833 | 5,757 | 5,630 | 5,373 | 5,150 | 4,979 | 4,576 | 4,256 | 1.3 | 13.3 |
Net Loan Financial Margin | 3,774 | 3,596 | 3,442 | 2,678 | 2,242 | 1,861 | 1,814 | 2,368 | 4.9 | 68.3 |
Expenses with Allowance for Loan Losses | (2,059) | (2,161) | (2,188) | (2,695) | (2,908) | (3,118) | (2,762) | (1,888) | (4.7) | (29.2) |
Fee and Commission Income | 3,427 | 3,253 | 3,124 | 3,125 | 2,857 | 2,911 | 2,723 | 2,698 | 5.3 | 20.0 |
Administrative and Personnel Expenses | (5,301) | (4,976) | (4,767) | (4,827) | (4,485) | (4,141) | (4,007) | (4,230) | 6.5 | 18.2 |
Premiums fromInsurance, Private Pension Plans Contribution and Income fromSavings Bonds | 7,697 | 7,163 | 7,196 | 8,040 | 6,685 | 6,094 | 5,514 | 6,204 | 7.5 | 15.1 |
Balance Sheet - R$ million | ||||||||||
Total Assets | 611,903 | 558,100 | 532,626 | 506,223 | 485,686 | 482,478 | 482,141 | 454,413 | 9.6 | 26.0 |
Securities | 196,081 | 156,755 | 157,309 | 146,619 | 147,724 | 146,110 | 130,816 | 131,598 | 25.1 | 32.7 |
Loan Operations (1) | 255,618 | 244,788 | 235,238 | 228,078 | 215,536 | 212,768 | 212,993 | 213,602 | 4.4 | 18.6 |
- Individuals | 92,905 | 89,648 | 86,012 | 82,085 | 75,528 | 74,288 | 73,694 | 73,646 | 3.6 | 23.0 |
- Corporate | 162,713 | 155,141 | 149,226 | 145,993 | 140,008 | 138,480 | 139,299 | 139,956 | 4.9 | 16.2 |
Allowance for Loan Losses (PLL) | (16,019) | (15,782) | (15,836) | (16,313) | (14,953) | (13,871) | (11,424) | (10,263) | 1.5 | 7.1 |
Total Deposits | 186,194 | 178,453 | 170,722 | 171,073 | 167,987 | 167,512 | 169,104 | 164,493 | 4.3 | 10.8 |
Technical Provisions | 82,363 | 79,308 | 77,685 | 75,572 | 71,400 | 68,828 | 66,673 | 64,587 | 3.9 | 15.4 |
Shareholders' Equity | 46,114 | 44,295 | 43,087 | 41,754 | 38,877 | 37,277 | 35,306 | 34,257 | 4.1 | 18.6 |
Funds Raised and Managed | 838,455 | 767,962 | 739,894 | 702,065 | 674,788 | 647,574 | 640,876 | 597,615 | 9.2 | 24.3 |
Performance Indicators (%) on Adjusted Net Income (except when otherwise stated) | ||||||||||
Adjusted Net Income per Share - R$ (2) | 2.38 | 2.19 | 2.07 | 2.02 | 2.04 | 2.06 | 2.07 | 2.04 | 8.7 | 16.7 |
Book Value per Share (Common and Preferred) - R$ | 12.26 | 11.77 | 11.45 | 11.10 | 10.49 | 10.04 | 9.51 | 9.22 | 4.2 | 16.9 |
Annualized Return on Average Shareholders' Equity (3)(4) | 22.5 | 22.8 | 22.2 | 20.3 | 21.5 | 23.3 | 24.1 | 23.8 | (0.3) p.p | 1.0 p.p |
Annualized Return on Average Assets (4) | 1.7 | 1.7 | 1.7 | 1.6 | 1.6 | 1.7 | 1.7 | 1.9 | - | 0.1 p.p |
Average Rate - (Adjusted Financial Margin / Total Average Assets - Purchase and Sale Commitments - Permanent Assets) Annualized | 7.9 | 8.2 | 8.1 | 8.1 | 8.3 | 8.2 | 7.8 | 7.0 | (0.3) p.p | (0.4) p.p |
Fixed Assets Ratio - Total Consolidated | 16.7 | 20.9 | 19.8 | 18.6 | 15.4 | 15.1 | 14.1 | 13.5 | (4.2) p.p | 1.3 p.p |
Combined Ratio - Insurance (5) | 85.3 | 84.7 | 85.2 | 85.3 | 88.9 | 85.5 | 86.2 | 89.7 | 0.6 p.p | (3.6) p.p |
Efficiency Ratio (ER) (2) | 42.5 | 42.0 | 41.2 | 40.5 | 40.9 | 41.5 | 42.5 | 43.3 | 0.5 p.p | 1.6 p.p |
Coverage Ratio (Fee and Commission Income/Administrative and Personnel Expenses)(2) | 65.1 | 64.9 | 66.0 | 66.5 | 66.4 | 67.3 | 67.2 | 68.4 | 0.2 p.p | (1.3) p.p |
Market Capitalization - R$ million (6) | 114,510 | 87,887 | 100,885 | 103,192 | 98,751 | 81,301 | 65,154 | 65,354 | 30.3 | 16.0 |
Loan Portfolio Quality % (7) | ||||||||||
PLL / Loan Portfolio | 7.4 | 7.6 | 8.0 | 8.5 | 8.3 | 7.7 | 6.3 | 5.7 | (0.2) p.p | (0.9) p.p |
Non-Performing Loans (>60 days (8) / Credit Portfolio) | 4.6 | 4.9 | 5.3 | 5.7 | 5.9 | 5.6 | 5.2 | 4.4 | (0.3) p.p | (1.3) p.p |
Delinquency Ratio (> 90 days (8) / Loan Portfolio) | 3.8 | 4.0 | 4.4 | 4.9 | 5.0 | 4.6 | 4.2 | 3.4 | (0.2) p.p | (1.2) p.p |
Coverage Ratio (> 90 days (8)) | 191.8 | 188.5 | 180.8 | 174.6 | 166.5 | 169.1 | 152.4 | 165.6 | 3.3 p.p | 25.3 p.p |
Coverage Ratio (> 60 days (8)) | 162.0 | 155.8 | 151.3 | 148.6 | 139.4 | 137.9 | 122.3 | 130.7 | 6.2 p.p | 22.6 p.p |
Operating Limits % | ||||||||||
Capital Adequacy Ratio - Total Consolidated (9) | 15.7 | 15.9 | 16.8 | 17.8 | 17.7 | 17.0 | 16.0 | 16.1 | (0.2) p.p | (2.0) p.p |
- Tier I | 13.5 | 13.9 | 14.3 | 14.8 | 14.3 | 14.3 | 13.2 | 12.9 | (0.4) p.p | (0.8) p.p |
- Tier II | 2.3 | 2.1 | 2.6 | 3.1 | 3.5 | 2.8 | 2.9 | 3.3 | 0.2 p.p | (1.2) p.p |
- Deductions | (0.1) | (0.1) | (0.1) | (0.1) | (0.1) | (0.1) | (0.1) | (0.1) | - | - |
6
Sep10 | Jun10 | Mar10 | Dec09 | Sep09 | Jun09 | Mar09 | Dec08 | Variation % | |||
Sep10 x Jun10 | Sep10 x Set09 | ||||||||||
Structural Information - Units | |||||||||||
Service Points | 52,015 | 49,154 | 46,570 | 44,577 | 42,563 | 41,003 | 39,275 | 38,027 | 5.8 | 22.2 | |
- Branches | 3,498 | 3,476 | 3,455 | 3,454 | 3,419 | 3,406 | 3,375 | 3,359 | 0.6 | 2.3 | |
- Advanced Service Branch (PAAs) (10) | 1,643 | 1,592 | 1,451 | 1,371 | 1,338 | 1,260 | 1,183 | 1,032 | 3.2 | 22.8 | |
- Mini-Branches (PABs) (10) | 1,233 | 1,215 | 1,200 | 1,190 | 1,194 | 1,192 | 1,184 | 1,183 | 1.5 | 3.3 | |
- Electronic Service Branch (PAEs) (10) | 1,559 | 1,565 | 1,564 | 1,551 | 1,539 | 1,528 | 1,512 | 1,523 | (0.4) | 1.3 | |
- Outplaced ATM Terminals (11) | 4,104 | 3,827 | 3,664 | 3,577 | 3,569 | 3,516 | 3,389 | 3,296 | 7.2 | 15.0 | |
- Outplaced Banco24Horas ATMNetwork Terminals (11) | 8,113 | 7,358 | 6,912 | 6,486 | 5,980 | 5,558 | 5,068 | 4,732 | 10.3 | 35.7 | |
- Banco Postal (Postal Bank) | 6,194 | 6,177 | 6,110 | 6,067 | 6,038 | 6,011 | 5,959 | 5,946 | 0.3 | 2.6 | |
- Bradesco Expresso (Correspondent Banks) | 24,887 | 23,190 | 21,501 | 20,200 | 18,722 | 17,699 | 16,710 | 16,061 | 7.3 | 32.9 | |
- Bradesco Promotora de Vendas (Correspondent Banks) | 773 | 743 | 702 | 670 | 753 | 822 | 884 | 883 | 4.0 | 2.7 | |
- Agências / Subsidiárias no Exterior (12) | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 12 | - | - | |
ATMterminals | 41,007 | 39,766 | 38,772 | 37,957 | 37,178 | 36,430 | 35,443 | 34,524 | 3.1 | 10.3 | |
- Own | 31,759 | 31,387 | 30,909 | 30,657 | 30,414 | 30,191 | 29,764 | 29,218 | 1.2 | 4.4 | |
- Banco24Horas | 9,248 | 8,379 | 7,863 | 7,300 | 6,764 | 6,239 | 5,679 | 5,306 | 10.4 | 36.7 | |
Cartão de Crédito e Débito (13) - emmilhões | 140.7 | 137.8 | 135.6 | 132.9 | 88.4 | 86.3 | 85.2 | 83.2 | 2.1 | 59.2 | |
Colaboradores (14) | 92,003 | 89,204 | 88,080 | 87,674 | 85,027 | 85,871 | 86,650 | 86,622 | 3.1 | 8.2 | |
Employees and Interns | 9,796 | 8,913 | 9,605 | 9,589 | 9,606 | 9,439 | 9,292 | 9,077 | 9.9 | 2.0 | |
Colaboradores das Fundações (15) | 3,756 | 3,734 | 3,713 | 3,654 | 3,696 | 3,645 | 3,674 | 3,575 | 0.6 | 1.6 | |
Clients - in millions | |||||||||||
Checking Accounts | 22.5 | 21.9 | 21.2 | 20.9 | 20.7 | 20.4 | 20.2 | 20.1 | 2.7 | 8.7 | |
Contas de Poupança(16) | 38.5 | 37.1 | 36.2 | 37.7 | 35.1 | 33.9 | 34.2 | 35.8 | 3.8 | 9.7 | |
Insurance Group | 34.6 | 33.9 | 33.8 | 30.8 | 30.3 | 29.1 | 28.6 | 27.5 | 2.1 | 14.2 | |
- Policyholders | 30.0 | 29.3 | 29.2 | 26.3 | 25.8 | 24.6 | 24.1 | 23.0 | 2.4 | 16.3 | |
- Pension Plan Participants | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | - | - | |
- Savings Bond Clients | 2.6 | 2.6 | 2.6 | 2.5 | 2.5 | 2.5 | 2.5 | 2.5 | - | 4.0 | |
Bradesco Financiamentos | 3.4 | 3.5 | 3.8 | 4.0 | 4.1 | 4.0 | 4.2 | 4.9 | (2.9) | (17.1) | |
(1) |
Includes sureties and guarantees, advances of credit card receivables and credit assignments (receivables-backed investment funds and mortgage-backed receivables); | ||||||||||
(2) | In the last 12 months; | ||||||||||
(3) | Excludes the asset valuation adjustments recorded under Shareholders Equity; | ||||||||||
(4) | Adjusted net income in the period; | ||||||||||
(5) | Excluding additional provisions; | ||||||||||
(6) |
Number of shares (less treasury shares) multiplied by the closing price of the common and preferred shares on the period s last trading day; | ||||||||||
(7) |
Excludes Sureties and Guarantees, advanced payment of credit card receivables and loan assignments (mortgage-backed receivables and receivables-backed investment funds); | ||||||||||
(8) | Credits overdue; | ||||||||||
(9) | Calculated in accordance with the new Basel Capital Accord (BIS II); | ||||||||||
(10) |
PAB: Branch located on the premises of a company and with Bradesco employees; PAE: ATM located on the premises of a company; PAA: service point located in a municipality without a Bank branch; | ||||||||||
(11) |
Considering overlapping service points within the Bank s own network: In September 2010 - 1,670, June 2010 - 1,547, March 2010 1,490, December 2009 1,455, September 2009 1,452, June 2009 1,431, March 2009 1,379 and December 2008 1,313; | ||||||||||
(12) | In October 2010, the Banco Bradesco S.A. Nassau Branch was merged by Bradesco Grand Cayman Branch, | ||||||||||
(13) | Includes pre-paid, Private Label, Pague Fácil and Banco Ibi as of the fourth quarter of 2009; | ||||||||||
(14) | Considering Ibi Promotora employees: In September 2010 - 2,294, June 2010 - 2,142, March 2010 - 2,187 and December 2009 - 2,126; | ||||||||||
(15) |
Fundação Bradesco, Digestive System and Nutritional Disorder Foundation (Fimaden) and Bradesco Sports and Recreation Center (ADC Bradesco); and | ||||||||||
(16) | Number of accounts. |
7
Ratings |
Main Ratings |
Fitch Ratings | |||||||
International Scale | Domestic Scale | ||||||
Individual | Support | Domestic Currency | Foreign Currency | Domestic | |||
B/C | 3 | Long-Term | Short-Term | Long-Term | Short-Term | Long-Term | Short-Term |
BBB + | F2 | BBB | F2 | AAA (bra) | F1 + (bra) |
Moody´s Investors Service | |||||||
Financial Strength | International Scale | Domestic Scale | |||||
B - | Foreign Currency Debt |
Domestic Currency Deposit | Foreign Currency Deposit | 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 |
Book Net Income vs. Adjusted Net Income |
The main non-recurring events that influenced book net income in the periods below are presented in the following comparative chart:
R$ million | |||||
9M10 | 9M09 | 3Q10 | 2Q10 | ||
Net Income - Book | 7,035 | 5,831 | 2,527 | 2,405 | |
Non-Recurring Events | 85 | (84) | (9) | 50 | |
- Partial Investment Sale (1) | (79) | (2,409) | (79) | - | |
- Additional PLL (2) | - | 1,480 | - | - | |
- Records of Tax Credits | (242) | - | - | - | |
- Provision for Tax Contingencies | 397 | - | - | - | |
- Provision for Civil Contingencies - Economic Plans | 182 | 801 | 71 | 75 | |
- Law 11,941/09 (REFIS) (3) | (4) | - | (4) | - | |
- Tax Effects | (169) | 44 | 3 | (25) | |
Adjusted Net Income | 7,120 | 5,747 | 2,518 | 2,455 | |
ROAE% (*) | 22.2 | 21.8 | 24.5 | 24.2 | |
ROAE(ADJUSTED) % (*) | 22.5 | 21.5 | 24.4 | 24.7 | |
(*) | Annualized; | ||||
(1) |
In 3Q10 and 9M10, gross gain related to the partial sale of the investment in CPM Braxis. In 9M09, gross gain related to the partial sale of the investment in Cielo; | ||||
(2) |
Considering R$1.3 billion in the second quarter of 2009; and R$177 million in the first quarter of 2009, both from credit cards; and | ||||
(3) |
Net effect of payment of taxes, through an installment program and payment in one lump sum of tax debt - Law 11,941/09 (REFIS). |
8
Summarized Analysis of Adjusted Income | ||
To provide better understanding, comparison and analysis of Bradesco's results, we use the Adjusted Statement of Income for the analyses and comments contained in this Report on Economic and Financial Analysis, which is obtained from adjustments made to the Book |
Statement of Income, detailed at the end of this Press Release. Note that the Adjusted Statement of Income is the basis adopted for the analyses and comments made in chapters 1 and 2 of this report. | |
R$ million | ||||||||
Adjusted Statement of Income | ||||||||
9M10 | 9M09 | Variation | 3Q10 | 2Q10 | Variation | |||
9M10 x 9M09 | 3Q10 X 2Q10 | |||||||
Amount | % | Amount | % | |||||
Financial Margin | 24,038 | 22,262 | 1,776 | 8.0 | 8,302 | 8,047 | 255 | 3.2 |
- Interest | 22,973 | 20,084 | 2,889 | 14.4 | 7,904 | 7,663 | 241 | 3.1 |
- Non-Interest | 1,065 | 2,178 | (1,113) | (51.1) | 398 | 384 | 14 | 3.6 |
PLL | (6,408) | (8,788) | 2,380 | (27.1) | (2,059) | (2,161) | 102 | (4.7) |
Gross Income from Financial Intermediation | 17,630 | 13,474 | 4,156 | 30.8 | 6,243 | 5,886 | 357 | 6.1 |
Income from Insurance, Private Pension Plan and Savings Bond Operations (*) | 2,072 | 1,499 | 573 | 38.2 | 703 | 786 | (83) | (10.6) |
Fee and Commission Income | 9,804 | 8,491 | 1,313 | 15.5 | 3,427 | 3,253 | 174 | 5.3 |
Personnel Expenses | (6,769) | (5,886) | (883) | 15.0 | (2,411) | (2,238) | (173) | 7.7 |
Other Administrative Expenses | (8,275) | (6,747) | (1,528) | 22.6 | (2,890) | (2,738) | (152) | 5.6 |
Tax Expenses | (2,262) | (1,841) | (421) | 22.9 | (779) | (734) | (45) | 6.1 |
Equity in the Earnings (Losses) of Unconsolidated Companies | 67 | 58 | 9 | 15.5 | 19 | 19 | - | - |
Other Operating Income/Expenses | (1,736) | (1,410) | (326) | 23.1 | (598) | (588) | (10) | 1.7 |
Operating Income | 10,531 | 7,638 | 2,893 | 37.9 | 3,714 | 3,646 | 68 | 1.9 |
Non-Operating Income | (18) | 172 | (190) | (110.5) | (10) | (12) | 2 | (16.7) |
Income Tax / Social Contribution | (3,294) | (2,047) | (1,247) | 60.9 | (1,123) | (1,161) | 38 | (3.3) |
Minority Interest | (99) | (16) | (83) | - | (63) | (18) | (45) | - |
Adjusted Net Income | 7,120 | 5,747 | 1,373 | 23.9 | 2,518 | 2,455 | 63 | 2.6 |
(*) Result of Insurance, Private Pension and Savings Bond Operations = Insurance, Private Pension and Savings Bond Retained Premiums - Variation in the Technical Provisions of Insurance, Private Pension Plans and Savings Bonds Retained Claims Drawings and Redemption of Savings Bonds Selling Expenses with Insurance Plans, Private Pension Plans and Savings Bonds. | ||||||||
9
Adjusted Net Income and Profitability | ||
In the third quarter of 2010, Bradesco's Adjusted Net Income was R$2,518 million, an increase of 2.6% or R$63 million from the previous quarter, which was primarily impacted by: (i) the growth in financial margin, due to increased operations (ii) a decrease in expenses with the allowance for loan losses, due to a drop in delinquency (iii) higher fee and commission income; (iv) increased personnel expenses related to the collective bargaining agreement; and (v) a growth in administrative expenses due to organic growth in the period. Accumulated over the first nine months of 2010, adjusted net income totaled R$7,120 million, a significant increase of 23.9% from the R$1,373 million in the same period last year. The main reasons for this result are described below in the analysis of the main income statement items, with the consolidation of the income accounts of Banco Ibi as of November 2009. Shareholders Equity was R$46,114 million on September 30, 2010, increasing 18.6% from the same period a year ago. The Capital Adequacy Ratio stood at 15.7%, of which 13.5% was under Total assets stood at R$611,903 million in September 2010, up 26.0% in the last 12 months, driven by the expansion of operations and greater business volume. Return on average assets (ROAA) remained stable, hovering near 1.7%. |
||
10
Efficiency Ratio (ER)
The ER calculated on an adjusted-to-risk basis to reflect the impact of risk in loan operations(2) increased by 1.3 p.p., reaching 53.3% in the third quarter of 2010, in line with the results of previous quarters, mainly due to decreased delinquency. As for the ER accumulated over 12 months, increases seen in the last few quarters are mainly due to exceptional treasury gains and a decline in advertising and publicity expenses in the first three quarters of 2009 and led to an increase in the periods indicators. The quarterly ER increased from 41.5% in the second quarter of 2010 to 43.0% in the third quarter of 2010, mainly due to: (i) increased personnel expenses from higher salaries (collective bargaining agreement); and (ii) growth in administrative expenses, mainly due to the organic growth in the period.
(1) Efficiency Ratio (ER) = (Personnel Expenses Employee Profit Sharing (PLR) + Administrative Expenses) / (Financial Margin + Fee and Commission Income + Income from Insurance + Equity in the Earnings (Losses) of Unconsolidated Companies + Other Operating Income Other Operating Expenses). Considering the ratio between: (i) total administrative costs (Personnel Expenses + Administrative Expenses + Other Operating Expenses + Tax Expenses not related to revenue generation) and (ii) revenue net of related taxes (not considering Claims Expenses from the Insurance Group), our Efficiency Ratio in the third quarter of 2010 was 43.1%; and
(2) Including PLL expenses, adjusted for granted discounts, loan recovery and sale of non-use assets, among others.
11
Financial Margin |
The R$255 million increase between the third quarter of 2010 and the second quarter of 2010 was due to: the increase in income from interest-earning operations of R$241 million, mainly the result of: (i) improved funding margin, due to increased interest rates; and (ii) higher results from credit card margin, impacted by greater business volume; and increased income from non-interest margin of R$14 million. In the comparison of the first nine months of 2010 with the same period of 2009, financial margin improved by 8.0%, or R$1,776 million, driven by: |
the growth in income from interest-earning operations of R$2,889 million, mainly due to the higher income from loan operations, which was positively impacted by the increased business volumes and margins;
| |
12
Total Loan Portfolio |
In September 2010, Bradesco's loan operations (considering sureties, guarantees, advances of credit card receivables and assignment of receivables-backed investment funds and mortgage-backed securities) totaled R$255.6 billion. This expansion of 4.4% in the quarter was due to: (i) growth of 6.7% in the SME portfolio; (ii) 3.6% in the Individuals portfolio; and (iii) 3.3% in the Large Corporate portfolio. In the last twelve months, the portfolio expanded by 18.6%, of which (i) 27.5% in the SME portfolio, (ii) 23.1% in the Individuals portfolio and (iii) 7.6% in the Large Corporate Portfolio. In the Individuals segment, the products registering the strongest growth in the last twelve months were: (i) payroll-deductible loans, (ii) credit cards (partially impacted by the merger of Banco Ibi in October 2009), (iii) BNDES/Finame onlending operations and (iv) real estate financing. In the Corporate segment, growth was led by (i) BNDES/Finame onlending operations, (ii) credit cards and (iii) real estate financing -corporate plans. Including other loan risk operations from the commercial portfolio(1), that mainly impacted the operations of large corporations (debentures and promissory notes), and totaled R$15.1 billion in September 2010 (R$12.0 billion in September 2009), total operations with credit risk amounted to R$270.7 billion in September 2010 (R$227.6 billion in September 2009), up 4.7% in the quarter and 19.0% in the last twelve months. (1) For more information, see page 38 of Chapter 2 of this report.
Allowance for Loan Losses (PLL) |
In the third quarter of 2010, expenses with the allowance for loan losses stood at R$2,059 million, down 4.7%, even considering the 4.4% growth in loan portfolio. This decrease was mainly the result of reduced delinquency thanks to the country s improved economic and business scenario.
|
accompanied by quality in Bradesco's loan portfolio.
| |
13
Delinquency Ratio > 90 days |
The delinquency ratio for credits overdue more than 90 days decreased for the fourth consecutive quarter, from 5.0% in September 2009 to 3.8% in September 2010, benefitting from the improved domestic economic scenario, which fueled growth with quality in the loan portfolio. |
| |
Coverage Ratios |
The graph below presents the evolution of the coverage ratio of the Allowance for Loan Losses for loans overdue more than 60 and 90 days. In September 2010 these ratios reached 162.0% and 191.8%, respectively, the highest ever in both series.
|
required by the Central Bank of Brazil; and (ii) R$3.0 billion in additional provisions.
| |
14
Results of Insurance, Private Pension and Savings Bonds Operations |
Net Income in the third quarter of 2010 was R$721 million, for Return on Average Equity of 28.9%, up 2.9% in comparison with the R$701 million in the second quarter of 2010. |
In the first nine months of 2010, Net Income was R$2.125 billion, up 12.1% from the same period in 2009 (R$1.895 billion), for Return on Average Equity of 26.6%. | |
R$ million (except w hen indicated otherw ise) | ||||||||||
3Q10 | 2Q10 | 1Q10 | 4Q09 | 3Q09 | 2Q09 | 1Q09 | 4Q08 | Variation % | ||
3Q10 X 2Q10 | 3Q10 X 3Q09 | |||||||||
Net Income | 721 | 701 | 703 | 602 | 607 | 638 | 650 | 550 | 2.9 | 18.8 |
Insurance Written Premiums, Private Pension | ||||||||||
Plan Contributions and Savings Bonds Income | 7,697 | 7,163 | 7,196 | 8,040 | 6,685 | 6,094 | 5,514 | 6,204 | 7.5 | 15.1 |
(*) | ||||||||||
Technical Provisions | 82,363 | 79,308 | 77,685 | 75,572 | 71,400 | 68,828 | 66,673 | 64,587 | 3.9 | 15.4 |
Financial Assets | 92,599 | 88,515 | 86,928 | 83,733 | 79,875 | 76,451 | 73,059 | 71,309 | 4.6 | 15.9 |
Claims Ratio | 72.4 | 71.8 | 73.3 | 74.3 | 77.2 | 73.3 | 73.7 | 78.0 | 0.6 p.p | (4.8) p.p |
Combined Ratio | 85.3 | 84.7 | 85.2 | 85.3 | 88.9 | 85.5 | 86.2 | 89.7 | 0.6 p.p | (3.6) p.p |
Policyholders / Participants and Clients (in | ||||||||||
thousands) | 34,632 | 33,908 | 33,768 | 30,822 | 30,339 | 29,178 | 28,590 | 27,482 | 2.1 | 14.2 |
Market Share fromPremiums fromInsurance, | ||||||||||
Private Pension Plan Contribution and Income | 24.8 | 24.8 | 25.2 | 24.4 | 23.5 | 23.1 | 23.0 | 23.8 | - | 1.3 p.p |
fromSavings Bonds (**) | ||||||||||
Note: For comparison purposes, excluding the build in Technical Provisions for benefits to be granted Remission (Health) from the calculation of ratios for the first quarter of 2010, and excluding the effects of RN 206/09 and its effects on health revenues from the calculation of combined ratios; (*) Excludes the effects of RN 206/09 (ANS) in the total amount of R$396 million (Health), which as of January 2010 extinguished the PPNG (SES), with income from premiums accounted pro-rata temporis. Note that this accounting change did not affect Earned Premiums; and (**) 3Q10 considers the latest data available by Susep (August 2010). | ||||||||||
In the third quarter of 2010, the Groups total revenue (insurance premiums written, private pension contributions and savings bond income) increased by 7.5% compared to the previous |
quarter and presented important improvements in the Life, Private Pension, Health and Savings Bond segments. | |
15
In the first nine months of 2010, production grew by 20.6% from the same period in 2009. This increase was fueled by the high performance of Savings Bonds, Auto and Health products, which increased by 25.6%, 23.8% and 22.3% respectively.
|
Based on figures for the year through August 2010, Net Income from the Insurance Group represented 38.1% of Net Income in Brazil's entire insurance industry and 47.4% of the net income of insurers associated with private banks (Source: Susep).
In terms of solvency, Grupo Bradesco de Seguros e Previdência complies with the Susep rules that took effect on January 1, 2008, and international standards (Solvency II). The financial leverage ratio stood at 2.6 times Shareholders Equity. | |
16
Fee and Commission Income |
In the third quarter of 2010, Fee and Commission Income totaled R$3,427 million, up 5.3% from the previous quarter. Income growth in the quarter was the result of: (i) increased revenue from credit cards, due to the growth in the card/customer base and increased interest in Visavale and Cielo; (ii) gains from capital market operations (underwriting/financial advising); (iii) increased revenue from fund management; and (iv) the net increase in new checking accounts. In the comparison between the first nine months of 2010 and the same period in 2009, the 15.5% increase was mainly due to: (i) the excellent performance of the credit card segment, due to the larger card/customer base, including revenue from Banco Ibi and the effects of changes in interest held in the companies Visavale and Cielo; (ii) the increase in revenue from fund management; (iii) greater in income from loan operations; and (iv) the increase in income from checking accounts, which was driven by growth in business volume and a larger client base, which expanded by some 1.8 million accounts in the last 12 months.
|
| |
17
Personnel Expenses |
In the third quarter of 2010, the R$173 million increase from the previous quarter was composed of an increase in expenses in the following portions: structural amounting to R$114 million, mainly due to: (i) the adjustment to increase salary levels in accordance with the collective bargaining agreement and update of labor obligations; (ii) increased expenses with salaries, compulsory social charges and benefits, reflecting the organic growth in the period, with an increase in the non-structural in the amount of R$59 million, related to increased expenses with: (i) employee profit sharing (PLR); and (ii) provisions for labor claims. The R$883 million growth in the first nine months of 2010 when compared with the same period last year is mainly due to: a R$618 million increase in the structural portion, due to: (i) the increase in salary levels; and (ii) the net increase of 6,976 staff members, which includes the merger of Banco Ibi. |
the R$265 million increase in the non-structural portion, basically resulting from: (i) increased expenses with profit sharing among administrators and employees (PLR); and (ii) increased expenses with the provision for labor claims.
| |
Note: Structural Expenses = Salaries + Compulsory Social Charges + Benefits + Private Pension. Non-Structural Expenses = Employee Profit Sharing (PLR) + Training + Labor Provision + Severance Expenses.
18
Administrative Expenses |
In the third quarter of 2010, the 5.6% increase in administrative expenses in relation to the second quarter of 2010 was mainly due to a growth in expenses, mainly related to increased business and expansion of Bradesco's Customer Service Network. In the comparison with the first nine months of last year, the 22.6% increase is essentially due to: (i) expansion of the Customer Service Network; (ii) increased business volume; (iii) contract adjustments; (iv) the impact of Banco Ibi merger; and (v) increased advertising and publicity expenses. |
| |
Other Income and Operating Expenses |
Other operating expenses, net of other operating income, totaled R$598 million in the third quarter of 2010, up 1.7% or R$10 million over previous quarter. In the comparison of the first nine months of 2010 with same period a year ago, the R$326 million increase in other operating expenses net of other operating income basically reflects higher expenses with: (i) the recording of operating provisions, especially for civil contingencies; (ii) goodwill amortization; and (iii) the operating expenses resulting from Banco Ibi merger in November 2009. |
| |
19
Income Tax and Social Contribution |
In the third quarter of 2010, expenses with income tax and social contribution remained practically steady in comparison with the previous quarter. In the comparison of the first nine months of 2010 with same period a year earlier, the increase of 60.9%, or R$1,247 million, was due to greater taxable income in the year. Tax credits from previous periods due to the increase of Social Contribution rates to 15% are recorded in the financial statements, up to the limit of corresponding consolidated tax requirements. The unused balance currently stands at R$460 million. More details are available in note 34 of the Financial Statement.
|
| |
Unrealized Gains |
Unrealized gains totaled R$11,168 million in the third quarter of 2010, a R$1,942 million increase from the previous quarter. This increase was mainly the result of: (i) greater unrealized gains in the securities portfolio; and (ii) share appreciation, especially OdontoPrev shares.
|
| |
20
|
||
Economic Scenario | ||
The global economy (especially developed economies) is experiencing a period of benign stagnation, defined by modest growth and a lack of inflationary pressures, which has led to low interest rates worldwide and high liquidity. This high liquidity is proving beneficial for the price of real assets and risk levels worldwide, especially in emerging economies, and at the same time is supporting the strong appreciation of currencies against the dollar. We are observing a series of initiatives by governments around the world aimed at preventing their currencies from strengthening, while developing countries have been adopting initiatives to restore economic growth. Our outlook for the international scenario remains favorable, with banking and sovereign debt risks remaining limited. We expect moderate but consistent growth in the global economy over the coming quarters. |
Our scenario envisages strong economic growth of 7.5% for 2010, followed by reasonable expansion of 4.7% in 2011, which is more compatible with the country s long-term growth potential. Inflation should remain near the center of the inflation target (4.7%) throughout 2011 and not require further tightening of interest rates, which therefore should stay at 10.75%, in view of the deflationary scenario in the global economy. Credit and income should continue to expand robustly during 2011, ensuring a very favorable outlook for consumption and investment in future quarters. | |
Brazil's economy is benefitting from this scenario of benign stagnation in the global economy through two channels: the first through the low global inflation that the world is exporting to Brazil, allowing local interest rates to remain lower than originally expected, and the second through the high investment inflows into the country directed at both financial and business assets. We expect the coming quarters to continue to be marked by strong expansion in investments, consumption and income within an environment of low unemployment and high utilization of installed capacity. |
21
Main Economic indicators |
Main Indicators (%) | 3Q10 | 2Q10 | 1Q10 | 4Q09 | 3Q09 | 2Q09 | 1Q09 | 4Q08 |
Interbank Deposit Certificate (CDI) | 2.61 | 2.22 | 2.02 | 2.12 | 2.18 | 2.37 | 2.89 | 3.32 |
Ibovespa | 13.94 | (13.41) | 2.60 | 11.49 | 19.53 | 25.75 | 8.99 | (24.20) |
USD Commercial Rate | (5.96) | 1.15 | 2.29 | (2.08) | (8.89) | (15.70) | (0.93) | 22.08 |
General Price Index - Market (IGP-M) | 2.09 | 2.84 | 2.77 | (0.11) | (0.37) | (0.32) | (0.92) | 1.23 |
CPI (IPCA IBGE) | 0.50 | 1.00 | 2.06 | 1.06 | 0.63 | 1.32 | 1.23 | 1.09 |
Federal Government Long-Term Interest Rate (TJLP) | 1.48 | 1.48 | 1.48 | 1.48 | 1.48 | 1.54 | 1.54 | 1.54 |
Reference Interest Rate (TR) | 0.28 | 0.11 | 0.08 | 0.05 | 0.12 | 0.16 | 0.37 | 0.63 |
Savings Accounts | 1.79 | 1.62 | 1.59 | 1.56 | 1.63 | 1.67 | 1.89 | 2.15 |
Business Days (number) | 65 | 62 | 61 | 63 | 65 | 61 | 61 | 65 |
Indicators (Closing Rate) | Sep10 | Jun10 | Mar10 | Dec09 | Sep09 | Jun09 | Mar09 | Dec08 |
USD Commercial Selling Rate (R$) | 1.6942 | 1.8015 | 1.7810 | 1.7412 | 1.7781 | 1.9516 | 2.3152 | 2.3370 |
Euro (R$) | 2.3104 | 2.2043 | 2.4076 | 2.5073 | 2.6011 | 2.7399 | 3.0783 | 3.2382 |
Country Risk (points) | 206 | 248 | 185 | 192 | 234 | 284 | 425 | 428 |
Basic Selic Rate Copom (% p.a.) | 10.75 | 10.25 | 8.75 | 8.75 | 8.75 | 9.25 | 11.25 | 13.75 |
BM&F Fixed Rate (% p.a.) | 11.28 | 11.86 | 10.85 | 10.46 | 9.65 | 9.23 | 9.79 | 12.17 |
Projections through 2012 |
% | 2010 | 2011 | 2012 |
USD - Commercial Rate (year-end) - R$ | 1.70 | 1.70 | 1.74 |
Extended Consumer Price Index (IPCA) | 5.30 | 4.71 | 4.50 |
General Price Index - Market (IGP-M) | 9.68 | 5.00 | 4.50 |
Selic (year-end) | 10.75 | 10.75 | 9.25 |
Gross Domestic Product (GDP) | 7.50 | 4.68 | 4.40 |
22
Guidance |
Bradesco's Outlook for 2010 |
This guidance contains forward-looking statements that are subject to risks and uncertainties, as they are based on Management s expectations and assumptions and on 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 Corporate | 22 to 26% |
Products | |
Vehicles | 10 to 14% |
Cards | 9 to 13% |
Real Estate Financing (origination) | R$7.5 bi |
Payroll Deductible Loans | 32 to 36% |
Financial Margin(1) | 14 to 18% |
Fee and Commission Income | 7 to 11% |
Operating Expenses (2) | 9 to 13% |
Insurance Premiums | 16 to 20% |
(1) Under current criterion, Guidance for Financial Margin; and | |
(2) Administrative and Personnel Expenses. |
23
Statement of Income Book vs. Managerial vs. Adjusted |
Analytical Breakdown of Statement of Book vs. Managerial Income vs. Adjusted |
Third quarter of 2010
R$ million | |||||||||||||
3Q10 | |||||||||||||
Accounting Statement of Income |
Reclassifications | Fiscal Hedge (8) |
Managerial Statement of Income |
Non-Recurring Effects (9) |
Adjusted Statement of Income | ||||||||
(1) | (2) | (3) | (4) | (5) | (6) | (7) | |||||||
Financial Margin | 9,457 | (229) | 35 | 12 | (479) | - | - | - | (582) | 8,214 | 88 | 8,302 | |
PLL | (2,260) | - | - | - | 293 | (92) | - | - | - | (2,059) | - | (2,059) | |
Gross Income from Financial Intermediation | 7,197 | (229) | 35 | 12 | (186) | (92) | - | - | (582) | 6,155 | 88 | 6,243 | |
Income from Insurance, Private Pension Plan and | |||||||||||||
Savings Bond Operations (*) | 703 | - | - | - | - | - | - | - | - | 703 | - | 703 | |
Fee and Commission Income | 3,358 | - | - | - | - | - | 69 | - | - | 3,427 | - | 3,427 | |
Personnel Expenses | (2,411) | - | - | - | - | - | - | - | - | (2,411) | - | (2,411) | |
Other Administrative Expenses | (2,808) | - | - | - | - | - | - | (82) | - | (2,890) | - | (2,890) | |
Tax Expenses | (859) | - | - | - | - | - | - | - | 63 | (796) | 17 | (779) | |
Equity in the Earnings (Losses) of Unconsolidated | |||||||||||||
Companies | 19 | - | - | - | - | - | - | - | - | 19 | - | 19 | |
Other Operating Income/Expenses | (999) | 229 | (35) | (12) | 186 | - | (69) | 82 | - | (618) | 20 | (598) | |
Operating Income | 4,200 | - | - | - | - | (92) | - | - | (519) | 3,589 | 125 | 3,714 | |
Non-Operating Income | (23) | - | - | - | - | 92 | - | - | - | 69 | (79) | (10) | |
Income Tax / Social Contribution and Minority Interest | (1,650) | - | - | - | - | - | - | - | 519 | (1,131) | (55) | (1,186) | |
Net Income | 2,527 | - | - | - | - | - | - | - | - | 2,527 | (9) | 2,518 | |
(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 to the item PLL Expenses - Allowance for Loan Losses ; | ||||||||||||
(5) | Losses from the Sale of Foreclosed Assets BNDU classified under the item Non-Operating Income were reclassified to the item PLL Expenses - Allowance for Loan Losses ; | ||||||||||||
(6) |
Income from Commissions and Credit Card Fees, Insurance Premium Commissions and Insurance Policy Fees classified under the item Other Operating Revenues/Expenses were reclassified to the item Fee and Commission Income ; | ||||||||||||
(7) | Credit Card Operation Interchange Expenses classified under the item Other Operating Revenues/Expenses were reclassified to the item Other Administrative Expenses ; | ||||||||||||
(8) | The partial result of Derivatives used to hedge investments abroad, which simply cancels the tax effects (IR/CS and PIS/Cofins) of this hedge strategy in terms of Net Income; and | ||||||||||||
(9) | For more information see page 08 of this chapter. | ||||||||||||
(*) | Result of Insurance, Private Pension and Savings Bond Operations = Insurance, Private Pension and Savings Bond Retained Premiums - Variation in the Technical Provisions of Insurance, Private Pension Plans and Savings Bonds Retained Claims Drawings and Redemption of Savings Bonds Selling Expenses with Insurance Plans, Private Pension Plans and Savings Bonds. |
24
Second quarter of 2010
R$ million | |||||||||||||
2Q10 | |||||||||||||
Accounting Statement of Income |
Reclassifications | Fiscal Hedge (8) |
Managerial Statement of Income |
Non-Recurring Effects (9) |
Adjusted Statement of Income | ||||||||
(1) | (2) | (3) | (4) | (5) | (6) | (7) | |||||||
Financial Margin | 8,527 | (102) | 41 | (18) | (447) | - | - | - | 46 | 8,047 | - | 8,047 | |
PLL | (2,319) | - | - | - | 268 | (110) | - | - | - | (2,161) | - | (2,161) | |
Gross Income from Financial Intermediation | 6,208 | (102) | 41 | (18) | (179) | (110) | - | - | 46 | 5,886 | - | 5,886 | |
Income from Insurance, Private Pension Plan and Savings Bond Operations (*) | 786 | - | - | - | - | - | - | - | - | 786 | - | 786 | |
Fee and Commission Income | 3,193 | - | - | - | - | - | 60 | - | - | 3,253 | - | 3,253 | |
Personnel Expenses | (2,238) | - | - | - | - | - | - | - | - | (2,238) | - | (2,238) | |
Other Administrative Expenses | (2,662) | - | - | - | - | - | - | (76) | - | (2,738) | - | (2,738) | |
Tax Expenses | (729) | - | - | - | - | - | - | - | (5) | (734) | - | (734) | |
Equity in the Earnings (Losses) of Unconsolidated | |||||||||||||
Companies | 19 | - | - | - | - | - | - | - | - | 19 | - | 19 | |
Other Operating Income/Expenses | (937) | 102 | (41) | 18 | 179 | - | (60) | 76 | - | (663) | 75 | (588) | |
Operating Income | 3,640 | - | - | - | - | (110) | - | - | 41 | 3,571 | 75 | 3,646 | |
Non-Operating Income | (122) | - | - | - | - | 110 | - | - | - | (12) | - | (12) | |
Income Tax / Social Contribution and Minority Interest | (1,113) | - | - | - | - | - | - | - | (41) | (1,154) | (25) | (1,179) | |
Net Income | 2,405 | - | - | - | - | - | - | - | - | 2,405 | 50 | 2,455 | |
(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 to the item PLL Expenses - Allowance for Loan Losses ; | ||||||||||||
(5) | Losses from the Sale of Foreclosed Assets BNDU classified under the item Non-Operating Income were reclassified to the item PLL Expenses - Allowance for Loan Losses ; | ||||||||||||
(6) |
Income from Commissions and Credit Card Fees, Insurance Premium Commissions and Insurance Policy Fees classified under the item Other Operating Revenues/Expenses were reclassified to the item Fee and Commission Income ; | ||||||||||||
(7) | Credit Card Operations Interchange Expenses classified under the item Other Operating Revenues/Expenses were reclassified to the item Other Administrative Expenses ; | ||||||||||||
(8) | The partial result of Derivatives used to hedge investments abroad, which simply cancels the tax effects (IR/CS and PIS/Cofins) of this hedge strategy in terms of Net Income; and | ||||||||||||
(9) | For more information see page 08 of this chapter. | ||||||||||||
(*) |
Result of Insurance, Private Pension and Savings Bond Operations = Insurance, Private Pension and Savings Bond Retained Premiums - Variation in the Technical Provisions of Insurance, Private Pension Plans and Savings Bonds Retained Claims Drawings and Redemption of Savings Bonds Selling Expenses with Insurance Plans, Private Pension Plans and Savings Bonds. | ||||||||||||
25
First nine months of 2010
R$ million | |||||||||||||
9M10 | |||||||||||||
Accounting Statement of Income |
Reclassifications | Fiscal Hedge (8) |
Managerial Statement of Income |
Non-Recurring Effects (9) |
Adjusted Statement of Income | ||||||||
(1) | (2) | (3) | (4) | (5) | (6) | (7) | |||||||
Financial Margin | 25,986 | (436) | 111 | (66) | (1,166) | - | - | - | (479) | 23,950 | 88 | 24,038 | |
PLL | (6,738) | - | - | - | 631 | (301) | - | - | - | (6,408) | - | (6,408) | |
Gross Income from Financial Intermediation | 19,248 | (436) | 111 | (66) | (535) | (301) | - | - | (479) | 17,542 | 88 | 17,630 | |
Income from Insurance, Private Pension Plan and | |||||||||||||
Savings Bond Operations (*) | 2,072 | - | - | - | - | - | - | - | - | 2,072 | - | 2,072 | |
Fee and Commission Income | 9,631 | - | - | - | - | - | 173 | - | - | 9,804 | - | 9,804 | |
Personnel Expenses | (6,769) | - | - | - | - | - | - | - | - | (6,769) | - | (6,769) | |
Other Administrative Expenses | (8,034) | - | - | - | - | - | - | (241) | - | (8,275) | - | (8,275) | |
Tax Expenses | (2,331) | - | - | - | - | - | - | - | 52 | (2,279) | 17 | (2,262) | |
Equity in the Earnings (Losses) of Unconsolidated | |||||||||||||
Companies | 67 | - | - | - | - | - | - | - | - | 67 | - | 67 | |
Other Operating Income/Expenses | (3,258) | 436 | (111) | 66 | 535 | - | (173) | 241 | - | (2,264) | 528 | (1,736) | |
Operating Income | 10,626 | - | - | - | - | (301) | - | - | (427) | 9,898 | 633 | 10,531 | |
Non-Operating Income | (240) | - | - | - | - | 301 | - | - | - | 61 | (79) | (18) | |
Income Tax / Social Contribution and Minority Interest | (3,351) | - | - | - | - | - | - | - | 427 | (2,924) | (469) | (3,393) | |
Net Income | 7,035 | - | - | - | - | - | - | - | - | 7,035 | 85 | 7,120 | |
(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 to the item PLL Expenses - Allowance for Loan Losses ; | ||||||||||||
(5) | Losses from the Sale of Foreclosed Assets BNDU classified under the item Non-Operating Income were reclassified to the item PLL Expenses - Allowance for Loan Losses ; | ||||||||||||
(6) |
Income from Commissions and Credit Card Fees, Insurance Premium Commissions and Insurance Policy Fees classified under the item Other Operating Revenues/Expenses were reclassified to the item Fee and Commission Income ; | ||||||||||||
(7) | Credit Card Operations Interchange Expenses classified under the item Other Operating Revenues/Expenses were reclassified to the item Other Administrative Expenses ; | ||||||||||||
(8) | The partial result of Derivatives used to hedge investments abroad, which simply cancels the tax effects (IR/CS and PIS/Cofins) of this hedge strategy in terms of Net Income; and | ||||||||||||
(9) | For more information see page 08 of this chapter. | ||||||||||||
(*) |
Result of Insurance, Private Pension and Savings Bond Operations = Insurance, Private Pension and Savings Bond Retained Premiums - Variation in the Technical Provisions of Insurance, Private Pension Plans and Savings Bonds Retained Claims Drawings and Redemption of Savings Bonds Selling Expenses with Insurance Plans, Private Pension Plans and Savings Bonds. | ||||||||||||
26
First nine months of 2009
R$ million | |||||||||||||
9M09 | |||||||||||||
Accounting Statement of Income |
Reclassifications | Fiscal Hedge (8) |
Managerial Statement of Income |
Non-Recurring Effects (9) |
Adjusted Statement of Income | ||||||||
(1) | (2) | (3) | (4) | (5) | (6) | (7) | |||||||
Financial Margin | 25,212 | (362) | 75 | (279) | (776) | - | - | - | (1,608) | 22,262 | - | 22,262 | |
PLL | (10,207) | - | - | - | (61) | - | - | - | - | (10,268) | 1,480 | (8,788) | |
Gross Income from Financial Intermediation | 15,005 | (362) | 75 | (279) | (837) | - | - | - | (1,608) | 11,994 | 1,480 | 13,474 | |
Income from Insurance, Private Pension Plan and | |||||||||||||
Savings Bond Operations (*) | 1,499 | - | - | - | - | - | - | - | - | 1,499 | - | 1,499 | |
Fee and Commission Income | 8,518 | - | - | - | - | (123) | 96 | - | - | 8,491 | - | 8,491 | |
Personnel Expenses | (5,886) | - | - | - | - | - | - | - | - | (5,886) | - | (5,886) | |
Other Administrative Expenses | (6,609) | - | - | - | - | 123 | - | (261) | - | (6,747) | - | (6,747) | |
Tax Expenses | (2,024) | - | - | - | - | - | - | - | 183 | (1,841) | - | (1,841) | |
Equity in the Earnings (Losses) of Unconsolidated | |||||||||||||
Companies | 58 | - | - | - | - | - | - | - | - | 58 | - | 58 | |
Other Operating Income/Expenses | (3,454) | 362 | (75) | 279 | 512 | - | (96) | 261 | - | (2,211) | 801 | (1,410) | |
Operating Income | 7,107 | - | - | - | (325) | - | - | - | (1,425) | 5,357 | 2,281 | 7,638 | |
Non-Operating Income | 2,254 | - | - | - | 325 | - | - | - | - | 2,579 | (2,407) | 172 | |
Income Tax / Social Contribution and Minority Interest | (3,530) | - | - | - | - | - | - | - | 1,425 | (2,105) | 42 | (2,063) | |
Net Income | 5,831 | - | - | - | - | - | - | - | - | 5,831 | (84) | 5,747 | |
(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 to the item PLL Expenses - Allowance for Loan Losses ; | ||||||||||||
(5) | Outsourced services expenses classified under item Other Administrative Expenses were reclassified to 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 to the item Fee and Commission Income ; | ||||||||||||
(7) | Credit Card Operations Interchange Expenses classified under the item Other Operating Revenues/Expenses were reclassified to the item Other Administrative Expenses ; | ||||||||||||
(8) | The partial result of Derivatives used to hedge investments abroad, which simply cancels the tax effects (IR/CS and PIS/Cofins) of this hedge strategy in terms of Net Income; and | ||||||||||||
(9) | For more information see page 08 of this chapter. | ||||||||||||
(*) |
Result of Insurance, Private Pension and Savings Bond Operations = Insurance, Private Pension and Savings Bond Retained Premiums - Variation in the Technical Provisions of Insurance, Private Pension Plans and Savings Bonds Retained Claims Drawings and Redemption of Savings Bonds Selling Expenses with Insurance Plans, Private Pension Plans and Savings Bonds. | ||||||||||||
27
BANCO BRADESCO S.A. | ||
By: |
/S/ Luiz Carlos Angelotti
| |
Luiz Carlos Angelotti
Departament 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.